{"text_format":"2","workbook":"xlsx","n_sheets":16,"sheets":["Front","Dashboard","Dashboard Inputs","Inputs","Demand & production","Blocks 1&4","Blocks 1&4 (wellhead)"," Blocks 1&4 LNG & DSO plants","Block 2","Block 2 (wellhead)"," Block 2 LNG & DSO plants","Offshore project","Sector results","Public finances","Discounting","Lists"],"not_rendered":{"charts":7,"images":2,"macros":1,"external_links":1,"defined_names":259,"comments":13,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[{"$nulls":8},"Offshore gas model for Tanzania"]
[{"$nulls":8},"Last updated 8 May 2021"]
[]
[]
[]
[null,"Purpose"]
{"$rows_empty":10}
[null,"Table of contents"]
[]
[null,"Dashboard","Presents the main results of the model. "]
[null,"Inputs","Sets out the inputs for the model, which can be changed by the user."]
[null,"Demand and Production","Calculates the volume of gas produced and where it is supplied (either to the LNG plant for export overseas, the domestic market or the regional market)."]
[null,"Blocks 1&4","Calculates investor returns and government revenues from Blocks 1 and 4, the blocks licensed to one of the joint ventures expected to be part of the offshore project."]
[null,"Blocks 1&4 (wellhead)","Calculates the wellhead price for Blocks 1 and 4 (hidden)."]
[null,"Blocks 1&4 LNG & DSO plants","Calculates investor returns and government revenues from Blocks 1 and 4's part of the LNG plant and DSO processing plant."]
[null,"Block 2","Calculates investor returns and government revenues from Block 2, the block licensed to the other joint venture expected to be part of the offshore project."]
[null,"Block 2 (wellhead)","Calculates the wellhead price for Block 2 (hidden)."]
[null,"Block 2 LNG & DSO plants","Calculates investor returns and government revenues from Block 2's part of the LNG plant and DSO processing plant."]
[null,"Offshore Project","Calculates investor returns and government revenues from the offshore project as a whole."]
[null,"Sector Results","Calculates government revenues from the gas sector as a whole."]
[null,"Public Finances","Calculates the impact on the public finances of government revenues from the gas sector."]
[]
[null,"Colour code for cells"]
[]
[null,"X","Cell can be changed by the user."]
[null,"X","Cell cannot be changed by the user."]
[]
[null,"Sources"]
[]
[]
[]
[null,"Disclaimer"]
[]
[]
[]
[]
[]
[]
[{"$nulls":9},"This work is licensed under the Creative Commons Attribution 4.0 International License. "]
[{"$nulls":9},"To view a copy of this license, visit http://creativecommons.org/licenses/by/4.0/"]

{"sheet":"Dashboard","index":1,"n_rows":99,"n_cols":7,"rows_kept":99,"cut":false,"hidden":false,"merged":[[14,29,14,30],[14,8,15,8],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,27,14,28],[30,3,30,6],[69,13,70,13],[63,3,63,4],[36,1,36,2],[35,1,35,2],[64,3,65,3],[64,4,65,4],[33,1,33,2],[34,1,34,2],[32,1,32,2],[63,5,64,5],[39,1,39,2],[63,2,65,2],[21,1,22,1],[10,1,10,2],[17,1,18,1],[11,1,13,1],[14,1,16,1],[19,1,20,1]]}
[]
[null,{"$f":"\"Investor and government returns from offshore project (\"&Inputs!C3&\" USD)\"","v":"Investor and government returns from offshore project (2020 USD)"}]
[]
[null,"Blocks 1 and 4 part of proposed project:",{"$f":"IF(Inputs!C17=1,\"Yes\",\"No\")","v":"Yes"}]
[null,"Block 2 part of proposed project:",{"$f":"IF(Inputs!D17=1,\"Yes\",\"No\")","v":"Yes"}]
[]
[null,"LNG price (per mmbtu)",{"$f":"Inputs!E364","v":9}]
[null,"DSO price (per mmbtu)",{"$f":"Inputs!F364","v":4}]
[]
[null,null,null,"Block 1&4 project","Block 2 project","Overall offshore project"]
[null,{"$f":"\"Investment decision with \"&(Inputs!C344*100)&\"% hurdle rate\"","v":"Investment decision with 13% hurdle rate"},null,{"$f":"IF(C4 = \"No\",\"-\",IF(D16>0,\"Investment\",\"No investment\"))","v":"Investment"},{"$f":"IF(C5 = \"No\",\"-\",IF(E16>0,\"Investment\",\"No investment\"))","v":"No investment"},{"$f":"IF(AND(D11 <> \"No investment\",E11 <> \"No investment\"),\"Investment\",\"No investment\")","v":"No investment"}]
[null,"Investor pre-tax returns","NPV0",{"$f":"'Offshore project'!H43","v":77459202980.917206},{"$f":"'Offshore project'!H80","v":66272820868.245323},{"$f":"'Offshore project'!H119","v":143732023849.16257}]
[null,null,{"$f":"\"NPV\"&Inputs!C344*100","v":"NPV13"},{"$f":"'Offshore project'!H46","v":3487528457.6818175},{"$f":"'Offshore project'!H83","v":2941480638.0635724},{"$f":"'Offshore project'!H122","v":6429009095.7453966}]
[null,null,"IRR",{"$f":"'Offshore project'!H51","v":0.17709391421702625},{"$f":"'Offshore project'!H88","v":0.16877529428402416},{"$f":"'Offshore project'!H127","v":0.17286226928806214}]
[null,"Investor post-tax returns","NPV0",{"$f":"'Offshore project'!H247","v":39627850599.320282},{"$f":"'Offshore project'!H263","v":34769861236.500084},{"$f":"'Offshore project'!H279","v":74397711835.820374}]
[null,null,{"$f":"\"NPV\"&Inputs!C344*100","v":"NPV13"},{"$f":"'Offshore project'!H250","v":183084309.43082163},{"$f":"'Offshore project'!H266","v":-235995040.6655308},{"$f":"'Offshore project'!H282","v":-52910731.234709807}]
[null,null,"IRR",{"$f":"'Offshore project'!H255","v":0.13306632878886338},{"$f":"'Offshore project'!H271","v":0.12618273531293211},{"$f":"'Offshore project'!H287","v":0.12956482412844372}]
[null,"Government revenues"," NPV0",{"$f":"'Offshore project'!H456","v":37853003242.585609},{"$f":"'Offshore project'!H555","v":31706612219.911991},{"$f":"'Offshore project'!H651","v":69559615462.497604}]
[null,null,{"$f":"\"NPV\"&Inputs!C482*100","v":"NPV10"},{"$f":"'Offshore project'!H475","v":5152975302.7333574},{"$f":"'Offshore project'!H574","v":4888245794.1160479},{"$f":"'Offshore project'!H670","v":10041221096.849401}]
[null,"Government AETR","NPV0",{"$f":"'Offshore project'!H459","v":0.48230477801072236},{"$f":"'Offshore project'!H538","v":0.48195218650499444},{"$f":"'Offshore project'!H654","v":0.47709583458931931}]
[null,null,{"$f":"\"NPV\"&Inputs!C482*100","v":"NPV10"},{"$f":"'Offshore project'!H478","v":0.63760001006848954},{"$f":"'Offshore project'!H577","v":0.66911639805712797},{"$f":"'Offshore project'!H673","v":0.65254706229585435}]
[null,"TPDC Equity Costs"," NPV0",{"$f":"'Offshore project'!H311","v":0},{"$f":"'Offshore project'!H337","v":0},{"$f":"'Offshore project'!H362","v":0}]
[null,null,{"$f":"\"NPV\"&Inputs!C482*100","v":"NPV10"},{"$f":"'Offshore project'!H314","v":0},{"$f":"'Offshore project'!H340","v":0},{"$f":"'Offshore project'!H365","v":0}]
[]
[null,"Reporting of public finance results"]
[]
[null,"Include revenue and GDP from potential projects irrespective of estimated investment decision?",null,null,null,"Yes"]
[]
[null,{"$f":"\"Contribution of gas revenues to public finances (\"&Inputs!C3&\" USD)\"","v":"Contribution of gas revenues to public finances (2020 USD)"}]
[]
[null,null,null,"Annual average"]
[null,null,null,"Revenue","Revenue per capita","% of total govt revenue","% of GDP"]
[null,"Current year to end of sector production"]
[null,"Onshore",null,{"$f":"'Dashboard Inputs'!H32","v":46583388.947368421},{"$f":"'Dashboard Inputs'!H33","v":0.7013788648833128},{"$f":"'Dashboard Inputs'!H34","v":3.6827878994487155E-3},{"$f":"'Dashboard Inputs'!H35","v":5.2710790418069903E-4}]
[null,"Offshore project",null,{"$f":"'Dashboard Inputs'!H39","v":1545801284.0246046},{"$f":"'Dashboard Inputs'!H40","v":13.272103587733097},{"$f":"'Dashboard Inputs'!H41","v":3.80605895643868E-2},{"$f":"'Dashboard Inputs'!H42","v":5.554934707077114E-3}]
[null,"Sector",null,{"$f":"'Dashboard Inputs'!H32 + 'Dashboard Inputs'!H39","v":1592384672.9719729},{"$f":"'Dashboard Inputs'!H33 + 'Dashboard Inputs'!H40","v":13.973482452616411},{"$f":"'Dashboard Inputs'!H34 + 'Dashboard Inputs'!H41","v":4.1743377463835517E-2},{"$f":"'Dashboard Inputs'!H35 + 'Dashboard Inputs'!H42","v":6.0820426112578128E-3}]
[null,"Offshore production phase"]
[null,"Onshore",null,{"$f":"'Dashboard Inputs'!I32","v":24427035},{"$f":"'Dashboard Inputs'!I33","v":0.3020240398942286},{"$f":"'Dashboard Inputs'!I34","v":1.2287612749995117E-3},{"$f":"'Dashboard Inputs'!I35","v":1.7751526967486948E-4}]
[null,"Offshore project",null,{"$f":"'Dashboard Inputs'!I39","v":1986943739.5228434},{"$f":"'Dashboard Inputs'!I40","v":17.056509613134921},{"$f":"'Dashboard Inputs'!I41","v":4.8895814995903071E-2},{"$f":"'Dashboard Inputs'!I42","v":7.1364856524880442E-3}]
[null,"Sector",null,{"$f":"'Dashboard Inputs'!I32 + 'Dashboard Inputs'!I39","v":2011370774.5228434},{"$f":"'Dashboard Inputs'!I33 + 'Dashboard Inputs'!I40","v":17.358533653029149},{"$f":"'Dashboard Inputs'!I34 + 'Dashboard Inputs'!I41","v":5.0124576270902582E-2},{"$f":"'Dashboard Inputs'!I35 + 'Dashboard Inputs'!I42","v":7.3140009221629139E-3}]
{"$rows_empty":19}
[null,{"$f":"\"Domestic gas demand and supply, and take or pay penalties (\"&Inputs!C3&\" USD)\"","v":"Domestic gas demand and supply, and take or pay penalties (2020 USD)"}]
[]
[null,"Take-or-pay agreement in place?",{"$f":"IF(Inputs!C144 > 0%,\"Yes\",\"No\")","v":"Yes"}]
[]
[null,null,"Untaken gas at end of LNG production (mmcf)","Take or pay penalty NPV0"]
[null,null,null,"Cost","% of Govt gas revenue"]
[]
[null,"Offshore project",{"$f":"'Demand & production'!F280","v":1.2732925824820995E-9},{"$f":"'Sector results'!H73","v":0},{"$f":"D67 / 'Offshore project'!H651","v":0}]
[null,"Onshore ",{"$f":"'Demand & production'!F53","v":0},{"$f":"'Sector results'!H72","v":117824142.24483149},{"$f":"D68 / 'Sector results'!H47","v":8.9618447649210897E-2}]
{"$rows_empty":21}
[null,"Error checks"]
[]
[null,"All Error Checks",{"$f":"IF(COUNTIF(C93:C99,\"Error\") > 0, \"Error\",\"Ok\")","v":"Ok"}]
[null,"Demand & production",{"$f":"IF(AND('Demand & production'!F1291<0.1,'Demand & production'!F1291>-0.1), \"Ok\", \"Error\")","v":"Ok"}]
[null,"Sector results",{"$f":"IF(AND('Sector results'!F85<0.1, 'Sector results'!F85>-0.1), \"Ok\", \"Error\")","v":"Ok"}]
[null,"Offshore project",{"$f":"IF(AND('Offshore project'!F779<0.1,'Offshore project'!F779>-0.1), \"Ok\", \"Error\")","v":"Ok"}]
[null,"Blocks 1 & 4",{"$f":"IF(AND('Blocks 1&4'!F1057<0.1,'Blocks 1&4'!F1057>-0.1), \"Ok\",\"Error\")","v":"Ok"}]
[null,"Block 2",{"$f":"IF(AND('Block 2'!F1057<0.1,'Block 2'!F1057>-0.1), \"Ok\",\"Error\")","v":"Ok"}]
[null,"LNG & DSO plant - Blocks 1 & 4",{"$f":"IF(AND(' Blocks 1&4 LNG & DSO plants'!F749<0.1,' Blocks 1&4 LNG & DSO plants'!F749>-0.1), \"Ok\", \"Error\")","v":"Ok"}]
[null,"LNG & DSO plant - Block 2",{"$f":"IF(AND(' Block 2 LNG & DSO plants'!F749<0.1,' Block 2 LNG & DSO plants'!F749>-0.1), \"Ok\", \"Error\")","v":"Ok"}]

{"sheet":"Dashboard Inputs","index":2,"n_rows":64,"n_cols":100,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
["Dashboard Inputs"]
[]
[]
[{"$nulls":9},{"$f":"K4-1","v":2010},{"$f":"L4-1","v":2011},{"$f":"M4-1","v":2012},{"$f":"N4-1","v":2013},{"$f":"O4-1","v":2014},{"$f":"P4-1","v":2015},2016,{"$f":"P4+1","v":2017},{"$f":"Q4+1","v":2018},{"$f":"R4+1","v":2019},{"$f":"S4+1","v":2020},{"$f":"T4+1","v":2021},{"$f":"U4+1","v":2022},{"$f":"V4+1","v":2023},{"$f":"W4+1","v":2024},{"$f":"X4+1","v":2025},{"$f":"Y4+1","v":2026},{"$f":"Z4+1","v":2027},{"$f":"AA4+1","v":2028},{"$f":"AB4+1","v":2029},{"$f":"AC4+1","v":2030},{"$f":"AD4+1","v":2031},{"$f":"AE4+1","v":2032},{"$f":"AF4+1","v":2033},{"$f":"AG4+1","v":2034},{"$f":"AH4+1","v":2035},{"$f":"AI4+1","v":2036},{"$f":"AJ4+1","v":2037},{"$f":"AK4+1","v":2038},{"$f":"AL4+1","v":2039},{"$f":"AM4+1","v":2040},{"$f":"AN4+1","v":2041},{"$f":"AO4+1","v":2042},{"$f":"AP4+1","v":2043},{"$f":"AQ4+1","v":2044},{"$f":"AR4+1","v":2045},{"$f":"AS4+1","v":2046},{"$f":"AT4+1","v":2047},{"$f":"AU4+1","v":2048},{"$f":"AV4+1","v":2049},{"$f":"AW4+1","v":2050},{"$f":"AX4+1","v":2051},{"$f":"AY4+1","v":2052},{"$f":"AZ4+1","v":2053},{"$f":"BA4+1","v":2054},{"$f":"BB4+1","v":2055},{"$f":"BC4+1","v":2056},{"$f":"BD4+1","v":2057},{"$f":"BE4+1","v":2058},{"$f":"BF4+1","v":2059},{"$f":"BG4+1","v":2060},{"$f":"BH4+1","v":2061},{"$f":"BI4+1","v":2062},{"$f":"BJ4+1","v":2063},{"$f":"BK4+1","v":2064},{"$f":"BL4+1","v":2065},{"$f":"BM4+1","v":2066},{"$f":"BN4+1","v":2067},{"$f":"BO4+1","v":2068},{"$f":"BP4+1","v":2069},{"$f":"BQ4+1","v":2070},{"$f":"BR4+1","v":2071},{"$f":"BS4+1","v":2072},{"$f":"BT4+1","v":2073},{"$f":"BU4+1","v":2074},{"$f":"BV4+1","v":2075},{"$f":"BW4+1","v":2076},{"$f":"BX4+1","v":2077},{"$f":"BY4+1","v":2078},{"$f":"BZ4+1","v":2079},{"$f":"CA4+1","v":2080},{"$f":"CB4+1","v":2081},{"$f":"CC4+1","v":2082},{"$f":"CD4+1","v":2083},{"$f":"CE4+1","v":2084},{"$f":"CF4+1","v":2085},{"$f":"CG4+1","v":2086},{"$f":"CH4+1","v":2087},{"$f":"CI4+1","v":2088},{"$f":"CJ4+1","v":2089},{"$f":"CK4+1","v":2090},{"$f":"CL4+1","v":2091},{"$f":"CM4+1","v":2092},{"$f":"CN4+1","v":2093},{"$f":"CO4+1","v":2094},{"$f":"CP4+1","v":2095},{"$f":"CQ4+1","v":2096},{"$f":"CR4+1","v":2097},{"$f":"CS4+1","v":2098},{"$f":"CT4+1","v":2099},{"$f":"CU4+1","v":2100}]
["LNG project returns"]
[]
[{"$nulls":5},"Offshore project returns chart"]
[{"$nulls":8},"Government",{"$f":"'Offshore project'!J633 - 'Offshore project'!J630","v":365698.32599842706},{"$f":"'Offshore project'!K633 - 'Offshore project'!K630","v":358527.77058669319},{"$f":"'Offshore project'!L633 - 'Offshore project'!L630","v":351497.8143006796},{"$f":"'Offshore project'!M633 - 'Offshore project'!M630","v":344605.70029478392},{"$f":"'Offshore project'!N633 - 'Offshore project'!N630","v":337848.72577919991},{"$f":"'Offshore project'!O633 - 'Offshore project'!O630","v":331224.24095999991},{"$f":"'Offshore project'!P633 - 'Offshore project'!P630","v":324729.64799999987},{"$f":"'Offshore project'!Q633 - 'Offshore project'!Q630","v":318362.39999999991},{"$f":"'Offshore project'!R633 - 'Offshore project'!R630","v":312119.99999999988},{"$f":"'Offshore project'!S633 - 'Offshore project'!S630","v":305999.99999999988},{"$f":"'Offshore project'!T633 - 'Offshore project'!T630","v":299999.99999999988},{"$f":"'Offshore project'!U633 - 'Offshore project'!U630","v":294117.64705882338},{"$f":"'Offshore project'!V633 - 'Offshore project'!V630","v":288350.63437139551},{"$f":"'Offshore project'!W633 - 'Offshore project'!W630","v":282696.70036411326},{"$f":"'Offshore project'!X633 - 'Offshore project'!X630","v":277153.62780795415},{"$f":"'Offshore project'!Y633 - 'Offshore project'!Y630","v":3449566.3623182159},{"$f":"'Offshore project'!Z633 - 'Offshore project'!Z630","v":3381927.8061943296},{"$f":"'Offshore project'!AA633 - 'Offshore project'!AA630","v":3315615.4962689504},{"$f":"'Offshore project'!AB633 - 'Offshore project'!AB630","v":3250603.427714657},{"$f":"'Offshore project'!AC633 - 'Offshore project'!AC630","v":3186866.1056026053},{"$f":"'Offshore project'!AD633 - 'Offshore project'!AD630","v":282262103.04448855},{"$f":"'Offshore project'!AE633 - 'Offshore project'!AE630","v":553840213.12184429},{"$f":"'Offshore project'!AF633 - 'Offshore project'!AF630","v":707550505.53835249},{"$f":"'Offshore project'!AG633 - 'Offshore project'!AG630","v":831898263.67733407},{"$f":"'Offshore project'!AH633 - 'Offshore project'!AH630","v":874218121.1855526},{"$f":"'Offshore project'!AI633 - 'Offshore project'!AI630","v":968667388.41225886},{"$f":"'Offshore project'!AJ633 - 'Offshore project'!AJ630","v":1403192690.7323999},{"$f":"'Offshore project'!AK633 - 'Offshore project'!AK630","v":1404577891.6228561},{"$f":"'Offshore project'!AL633 - 'Offshore project'!AL630","v":1512714928.2104442},{"$f":"'Offshore project'!AM633 - 'Offshore project'!AM630","v":1570792023.8666732},{"$f":"'Offshore project'!AN633 - 'Offshore project'!AN630","v":1632697964.081341},{"$f":"'Offshore project'!AO633 - 'Offshore project'!AO630","v":1654576871.8527994},{"$f":"'Offshore project'!AP633 - 'Offshore project'!AP630","v":1757128929.4968896},{"$f":"'Offshore project'!AQ633 - 'Offshore project'!AQ630","v":2003439417.801532},{"$f":"'Offshore project'!AR633 - 'Offshore project'!AR630","v":2079928264.2551942},{"$f":"'Offshore project'!AS633 - 'Offshore project'!AS630","v":2221415451.9398241},{"$f":"'Offshore project'!AT633 - 'Offshore project'!AT630","v":2303354120.7673702},{"$f":"'Offshore project'!AU633 - 'Offshore project'!AU630","v":2324446654.4321384},{"$f":"'Offshore project'!AV633 - 'Offshore project'!AV630","v":2023123393.0026207},{"$f":"'Offshore project'!AW633 - 'Offshore project'!AW630","v":1977241361.2270632},{"$f":"'Offshore project'!AX633 - 'Offshore project'!AX630","v":1925906006.4257278},{"$f":"'Offshore project'!AY633 - 'Offshore project'!AY630","v":1884597229.0809224},{"$f":"'Offshore project'!AZ633 - 'Offshore project'!AZ630","v":2145408510.9781926},{"$f":"'Offshore project'!BA633 - 'Offshore project'!BA630","v":2189492767.4512463},{"$f":"'Offshore project'!BB633 - 'Offshore project'!BB630","v":2236021252.6820683},{"$f":"'Offshore project'!BC633 - 'Offshore project'!BC630","v":2291251611.9018517},{"$f":"'Offshore project'!BD633 - 'Offshore project'!BD630","v":2338360977.4655638},{"$f":"'Offshore project'!BE633 - 'Offshore project'!BE630","v":2341852982.0342669},{"$f":"'Offshore project'!BF633 - 'Offshore project'!BF630","v":2345485059.8011284},{"$f":"'Offshore project'!BG633 - 'Offshore project'!BG630","v":2227462731.378902},{"$f":"'Offshore project'!BH633 - 'Offshore project'!BH630","v":1537515130.5495784},{"$f":"'Offshore project'!BI633 - 'Offshore project'!BI630","v":1239628966.2157567},{"$f":"'Offshore project'!BJ633 - 'Offshore project'!BJ630","v":1248619207.7799709},{"$f":"'Offshore project'!BK633 - 'Offshore project'!BK630","v":1256240176.2599304},{"$f":"'Offshore project'!BL633 - 'Offshore project'!BL630","v":628457955.60924363},{"$f":"'Offshore project'!BM633 - 'Offshore project'!BM630","v":0},{"$f":"'Offshore project'!BN633 - 'Offshore project'!BN630","v":0},{"$f":"'Offshore project'!BO633 - 'Offshore project'!BO630","v":0},{"$f":"'Offshore project'!BP633 - 'Offshore project'!BP630","v":0},{"$f":"'Offshore project'!BQ633 - 'Offshore project'!BQ630","v":0},{"$f":"'Offshore project'!BR633 - 'Offshore project'!BR630","v":0},{"$f":"'Offshore project'!BS633 - 'Offshore project'!BS630","v":0},{"$f":"'Offshore project'!BT633 - 'Offshore project'!BT630","v":0},{"$f":"'Offshore project'!BU633 - 'Offshore project'!BU630","v":0},{"$f":"'Offshore project'!BV633 - 'Offshore project'!BV630","v":0},{"$f":"'Offshore project'!BW633 - 'Offshore project'!BW630","v":0},{"$f":"'Offshore project'!BX633 - 'Offshore project'!BX630","v":0},{"$f":"'Offshore project'!BY633 - 'Offshore project'!BY630","v":0},{"$f":"'Offshore project'!BZ633 - 'Offshore project'!BZ630","v":0},{"$f":"'Offshore project'!CA633 - 'Offshore project'!CA630","v":0},{"$f":"'Offshore project'!CB633 - 'Offshore project'!CB630","v":0},{"$f":"'Offshore project'!CC633 - 'Offshore project'!CC630","v":0},{"$f":"'Offshore project'!CD633 - 'Offshore project'!CD630","v":0},{"$f":"'Offshore project'!CE633 - 'Offshore project'!CE630","v":0},{"$f":"'Offshore project'!CF633 - 'Offshore project'!CF630","v":0},{"$f":"'Offshore project'!CG633 - 'Offshore project'!CG630","v":0},{"$f":"'Offshore project'!CH633 - 'Offshore project'!CH630","v":0},{"$f":"'Offshore project'!CI633 - 'Offshore project'!CI630","v":0},{"$f":"'Offshore project'!CJ633 - 'Offshore project'!CJ630","v":0},{"$f":"'Offshore project'!CK633 - 'Offshore project'!CK630","v":0},{"$f":"'Offshore project'!CL633 - 'Offshore project'!CL630","v":0},{"$f":"'Offshore project'!CM633 - 'Offshore project'!CM630","v":0},{"$f":"'Offshore project'!CN633 - 'Offshore project'!CN630","v":0},{"$f":"'Offshore project'!CO633 - 'Offshore project'!CO630","v":0},{"$f":"'Offshore project'!CP633 - 'Offshore project'!CP630","v":0},{"$f":"'Offshore project'!CQ633 - 'Offshore project'!CQ630","v":0},{"$f":"'Offshore project'!CR633 - 'Offshore project'!CR630","v":0},{"$f":"'Offshore project'!CS633 - 'Offshore project'!CS630","v":0},{"$f":"'Offshore project'!CT633 - 'Offshore project'!CT630","v":0},{"$f":"'Offshore project'!CU633 - 'Offshore project'!CU630","v":0},{"$f":"'Offshore project'!CV633 - 'Offshore project'!CV630","v":0}]
[{"$nulls":8},"Contractor & Lender",{"$f":"'Offshore project'!J278","v":-825365698.32599843},{"$f":"'Offshore project'!K278","v":-825358527.77058673},{"$f":"'Offshore project'!L278","v":-495351497.81430066},{"$f":"'Offshore project'!M278","v":-495344605.70029473},{"$f":"'Offshore project'!N278","v":-330337848.72577918},{"$f":"'Offshore project'!O278","v":-165331224.24096},{"$f":"'Offshore project'!P278","v":-165324729.648},{"$f":"'Offshore project'!Q278","v":-318362.39999999991},{"$f":"'Offshore project'!R278","v":-312119.99999999988},{"$f":"'Offshore project'!S278","v":-305999.99999999988},{"$f":"'Offshore project'!T278","v":-299999.99999999988},{"$f":"'Offshore project'!U278","v":-294117.64705882338},{"$f":"'Offshore project'!V278","v":-288350.63437139551},{"$f":"'Offshore project'!W278","v":-282696.70036411326},{"$f":"'Offshore project'!X278","v":-277153.62780795415},{"$f":"'Offshore project'!Y278","v":-1166177788.8135271},{"$f":"'Offshore project'!Z278","v":-2333672237.0867062},{"$f":"'Offshore project'!AA278","v":-4638296313.9123831},{"$f":"'Offshore project'!AB278","v":-5778324573.9771166},{"$f":"'Offshore project'!AC278","v":-6284496352.1988926},{"$f":"'Offshore project'!AD278","v":-753055149.68127894},{"$f":"'Offshore project'!AE278","v":4747735682.4878426},{"$f":"'Offshore project'!AF278","v":4791615619.8244867},{"$f":"'Offshore project'!AG278","v":4451066586.8290424},{"$f":"'Offshore project'!AH278","v":4406988826.2237673},{"$f":"'Offshore project'!AI278","v":4245389039.8074183},{"$f":"'Offshore project'!AJ278","v":3809174095.9099441},{"$f":"'Offshore project'!AK278","v":3317326445.8773327},{"$f":"'Offshore project'!AL278","v":2729955061.6376324},{"$f":"'Offshore project'!AM278","v":2655798919.798233},{"$f":"'Offshore project'!AN278","v":2572863957.1448708},{"$f":"'Offshore project'!AO278","v":3049121021.7148142},{"$f":"'Offshore project'!AP278","v":3193419803.0534163},{"$f":"'Offshore project'!AQ278","v":3176124599.2895041},{"$f":"'Offshore project'!AR278","v":3101468594.6102266},{"$f":"'Offshore project'!AS278","v":2774690885.9765558},{"$f":"'Offshore project'!AT278","v":2692749288.6140337},{"$f":"'Offshore project'!AU278","v":2671653883.8365431},{"$f":"'Offshore project'!AV278","v":2004970682.9313173},{"$f":"'Offshore project'!AW278","v":2050849955.0829592},{"$f":"'Offshore project'!AX278","v":2086386627.9020257},{"$f":"'Offshore project'!AY278","v":2136628868.7696609},{"$f":"'Offshore project'!AZ278","v":2850678494.4169273},{"$f":"'Offshore project'!BA278","v":2802158691.2601371},{"$f":"'Offshore project'!BB278","v":2760060703.7707143},{"$f":"'Offshore project'!BC278","v":2772327894.083868},{"$f":"'Offshore project'!BD278","v":2725216126.1014657},{"$f":"'Offshore project'!BE278","v":2721721766.2203221},{"$f":"'Offshore project'!BF278","v":2718087379.3236165},{"$f":"'Offshore project'!BG278","v":2467324790.406014},{"$f":"'Offshore project'!BH278","v":1820727260.0621748},{"$f":"'Offshore project'!BI278","v":1460416224.3090758},{"$f":"'Offshore project'!BJ278","v":1458242630.7554708},{"$f":"'Offshore project'!BK278","v":1452836009.0985446},{"$f":"'Offshore project'!BL278","v":675957834.36030924},{"$f":"'Offshore project'!BM278","v":0},{"$f":"'Offshore project'!BN278","v":0},{"$f":"'Offshore project'!BO278","v":0},{"$f":"'Offshore project'!BP278","v":0},{"$f":"'Offshore project'!BQ278","v":0},{"$f":"'Offshore project'!BR278","v":0},{"$f":"'Offshore project'!BS278","v":0},{"$f":"'Offshore project'!BT278","v":0},{"$f":"'Offshore project'!BU278","v":0},{"$f":"'Offshore project'!BV278","v":0},{"$f":"'Offshore project'!BW278","v":0},{"$f":"'Offshore project'!BX278","v":0},{"$f":"'Offshore project'!BY278","v":0},{"$f":"'Offshore project'!BZ278","v":0},{"$f":"'Offshore project'!CA278","v":0},{"$f":"'Offshore project'!CB278","v":0},{"$f":"'Offshore project'!CC278","v":0},{"$f":"'Offshore project'!CD278","v":0},{"$f":"'Offshore project'!CE278","v":0},{"$f":"'Offshore project'!CF278","v":0},{"$f":"'Offshore project'!CG278","v":0},{"$f":"'Offshore project'!CH278","v":0},{"$f":"'Offshore project'!CI278","v":0},{"$f":"'Offshore project'!CJ278","v":0},{"$f":"'Offshore project'!CK278","v":0},{"$f":"'Offshore project'!CL278","v":0},{"$f":"'Offshore project'!CM278","v":0},{"$f":"'Offshore project'!CN278","v":0},{"$f":"'Offshore project'!CO278","v":0},{"$f":"'Offshore project'!CP278","v":0},{"$f":"'Offshore project'!CQ278","v":0},{"$f":"'Offshore project'!CR278","v":0},{"$f":"'Offshore project'!CS278","v":0},{"$f":"'Offshore project'!CT278","v":0},{"$f":"'Offshore project'!CU278","v":0},{"$f":"'Offshore project'!CV278","v":0}]
[{"$nulls":8},"TPDC",{"$f":"'Offshore project'!J348","v":0},{"$f":"'Offshore project'!K348","v":0},{"$f":"'Offshore project'!L348","v":0},{"$f":"'Offshore project'!M348","v":0},{"$f":"'Offshore project'!N348","v":0},{"$f":"'Offshore project'!O348","v":0},{"$f":"'Offshore project'!P348","v":0},{"$f":"'Offshore project'!Q348","v":0},{"$f":"'Offshore project'!R348","v":0},{"$f":"'Offshore project'!S348","v":0},{"$f":"'Offshore project'!T348","v":0},{"$f":"'Offshore project'!U348","v":0},{"$f":"'Offshore project'!V348","v":0},{"$f":"'Offshore project'!W348","v":0},{"$f":"'Offshore project'!X348","v":0},{"$f":"'Offshore project'!Y348","v":0},{"$f":"'Offshore project'!Z348","v":0},{"$f":"'Offshore project'!AA348","v":0},{"$f":"'Offshore project'!AB348","v":0},{"$f":"'Offshore project'!AC348","v":0},{"$f":"'Offshore project'!AD348","v":0},{"$f":"'Offshore project'!AE348","v":0},{"$f":"'Offshore project'!AF348","v":39291755.936499089},{"$f":"'Offshore project'!AG348","v":255493030.79296225},{"$f":"'Offshore project'!AH348","v":257250933.89001918},{"$f":"'Offshore project'!AI348","v":253564141.69906807},{"$f":"'Offshore project'!AJ348","v":255253783.27640069},{"$f":"'Offshore project'!AK348","v":256910294.62672687},{"$f":"'Offshore project'!AL348","v":262380670.89953524},{"$f":"'Offshore project'!AM348","v":278459717.08270514},{"$f":"'Offshore project'!AN348","v":280237341.33797777},{"$f":"'Offshore project'!AO348","v":280382586.21599084},{"$f":"'Offshore project'!AP348","v":280189851.67878717},{"$f":"'Offshore project'!AQ348","v":280950093.25701922},{"$f":"'Offshore project'!AR348","v":286223711.05332428},{"$f":"'Offshore project'!AS348","v":471514232.00236392},{"$f":"'Offshore project'!AT348","v":471517160.53734088},{"$f":"'Offshore project'!AU348","v":471520031.6500634},{"$f":"'Offshore project'!AV348","v":476956584.8136735},{"$f":"'Offshore project'!AW348","v":476959344.4375897},{"$f":"'Offshore project'!AX348","v":475875448.09333241},{"$f":"'Offshore project'!AY348","v":476492473.83015132},{"$f":"'Offshore project'!AZ348","v":471533564.5236252},{"$f":"'Offshore project'!BA348","v":471231471.49356902},{"$f":"'Offshore project'!BB348","v":471538613.46596235},{"$f":"'Offshore project'!BC348","v":479041063.9330256},{"$f":"'Offshore project'!BD348","v":479043466.35171509},{"$f":"'Offshore project'!BE348","v":479045821.66415572},{"$f":"'Offshore project'!BF348","v":479048130.79399949},{"$f":"'Offshore project'!BG348","v":491895846.50660783},{"$f":"'Offshore project'!BH348","v":314344037.61972296},{"$f":"'Offshore project'!BI348","v":251351503.12842917},{"$f":"'Offshore project'!BJ348","v":251866944.1846973},{"$f":"'Offshore project'!BK348","v":252021417.21856105},{"$f":"'Offshore project'!BL348","v":140278691.42057306},{"$f":"'Offshore project'!BM348","v":0},{"$f":"'Offshore project'!BN348","v":0},{"$f":"'Offshore project'!BO348","v":0},{"$f":"'Offshore project'!BP348","v":0},{"$f":"'Offshore project'!BQ348","v":0},{"$f":"'Offshore project'!BR348","v":0},{"$f":"'Offshore project'!BS348","v":0},{"$f":"'Offshore project'!BT348","v":0},{"$f":"'Offshore project'!BU348","v":0},{"$f":"'Offshore project'!BV348","v":0},{"$f":"'Offshore project'!BW348","v":0},{"$f":"'Offshore project'!BX348","v":0},{"$f":"'Offshore project'!BY348","v":0},{"$f":"'Offshore project'!BZ348","v":0},{"$f":"'Offshore project'!CA348","v":0},{"$f":"'Offshore project'!CB348","v":0},{"$f":"'Offshore project'!CC348","v":0},{"$f":"'Offshore project'!CD348","v":0},{"$f":"'Offshore project'!CE348","v":0},{"$f":"'Offshore project'!CF348","v":0},{"$f":"'Offshore project'!CG348","v":0},{"$f":"'Offshore project'!CH348","v":0},{"$f":"'Offshore project'!CI348","v":0},{"$f":"'Offshore project'!CJ348","v":0},{"$f":"'Offshore project'!CK348","v":0},{"$f":"'Offshore project'!CL348","v":0},{"$f":"'Offshore project'!CM348","v":0},{"$f":"'Offshore project'!CN348","v":0},{"$f":"'Offshore project'!CO348","v":0},{"$f":"'Offshore project'!CP348","v":0},{"$f":"'Offshore project'!CQ348","v":0},{"$f":"'Offshore project'!CR348","v":0},{"$f":"'Offshore project'!CS348","v":0},{"$f":"'Offshore project'!CT348","v":0},{"$f":"'Offshore project'!CU348","v":0},{"$f":"'Offshore project'!CV348","v":0}]
[]
[{"$nulls":5},"Revenue share over offshore project life chart"]
[{"$nulls":5},"Government",{"$f":"'Offshore project'!H633","v":69564408395.733124},{"$f":"G13 / SUM(G13:G15)","v":0.32341452156428913}]
[{"$nulls":5},"Contractor & Lender",{"$f":"'Offshore project'!H278","v":71092918902.584839},{"$f":"G14 / SUM(G13:G15)","v":0.33052077756041948}]
[{"$nulls":5},"Costs",{"$f":"'Offshore project'!H111","v":74436318031.101593},{"$f":"G15 / SUM(G13:G15)","v":0.3460647008752914}]
[]
["Contribution of gas revenue to public finances"]
[]
[{"$nulls":5},"Gas revenues chart"]
[{"$nulls":7},"Onshore",{"$f":"SUM(J20:CV20)","v":1314730899},{"$f":"'Sector results'!J47","v":28876500},{"$f":"'Sector results'!K47","v":31774500},{"$f":"'Sector results'!L47","v":36271575},{"$f":"'Sector results'!M47","v":36364725},{"$f":"'Sector results'!N47","v":33969735},{"$f":"'Sector results'!O47","v":38583661.5},{"$f":"'Sector results'!P47","v":47285010},{"$f":"'Sector results'!Q47","v":49597717.5},{"$f":"'Sector results'!R47","v":61416900},{"$f":"'Sector results'!S47","v":65506185},{"$f":"'Sector results'!T47","v":72705127.5},{"$f":"'Sector results'!U47","v":80940622.5},{"$f":"'Sector results'!V47","v":84151710},{"$f":"'Sector results'!W47","v":84907260},{"$f":"'Sector results'!X47","v":90498330},{"$f":"'Sector results'!Y47","v":93784972.5},{"$f":"'Sector results'!Z47","v":78580305},{"$f":"'Sector results'!AA47","v":26557582.5},{"$f":"'Sector results'!AB47","v":26557582.5},{"$f":"'Sector results'!AC47","v":26557582.5},{"$f":"'Sector results'!AD47","v":26557582.5},{"$f":"'Sector results'!AE47","v":26557582.5},{"$f":"'Sector results'!AF47","v":26557582.5},{"$f":"'Sector results'!AG47","v":26557582.5},{"$f":"'Sector results'!AH47","v":27303300},{"$f":"'Sector results'!AI47","v":27304335},{"$f":"'Sector results'!AJ47","v":27305370},{"$f":"'Sector results'!AK47","v":27306405},{"$f":"'Sector results'!AL47","v":4393575},{"$f":"'Sector results'!AM47","v":0},{"$f":"'Sector results'!AN47","v":0},{"$f":"'Sector results'!AO47","v":0},{"$f":"'Sector results'!AP47","v":0},{"$f":"'Sector results'!AQ47","v":0},{"$f":"'Sector results'!AR47","v":0},{"$f":"'Sector results'!AS47","v":0},{"$f":"'Sector results'!AT47","v":0},{"$f":"'Sector results'!AU47","v":0},{"$f":"'Sector results'!AV47","v":0},{"$f":"'Sector results'!AW47","v":0},{"$f":"'Sector results'!AX47","v":0},{"$f":"'Sector results'!AY47","v":0},{"$f":"'Sector results'!AZ47","v":0},{"$f":"'Sector results'!BA47","v":0},{"$f":"'Sector results'!BB47","v":0},{"$f":"'Sector results'!BC47","v":0},{"$f":"'Sector results'!BD47","v":0},{"$f":"'Sector results'!BE47","v":0},{"$f":"'Sector results'!BF47","v":0},{"$f":"'Sector results'!BG47","v":0},{"$f":"'Sector results'!BH47","v":0},{"$f":"'Sector results'!BI47","v":0},{"$f":"'Sector results'!BJ47","v":0},{"$f":"'Sector results'!BK47","v":0},{"$f":"'Sector results'!BL47","v":0},{"$f":"'Sector results'!BM47","v":0},{"$f":"'Sector results'!BN47","v":0},{"$f":"'Sector results'!BO47","v":0},{"$f":"'Sector results'!BP47","v":0},{"$f":"'Sector results'!BQ47","v":0},{"$f":"'Sector results'!BR47","v":0},{"$f":"'Sector results'!BS47","v":0},{"$f":"'Sector results'!BT47","v":0},{"$f":"'Sector results'!BU47","v":0},{"$f":"'Sector results'!BV47","v":0},{"$f":"'Sector results'!BW47","v":0},{"$f":"'Sector results'!BX47","v":0},{"$f":"'Sector results'!BY47","v":0},{"$f":"'Sector results'!BZ47","v":0},{"$f":"'Sector results'!CA47","v":0},{"$f":"'Sector results'!CB47","v":0},{"$f":"'Sector results'!CC47","v":0},{"$f":"'Sector results'!CD47","v":0},{"$f":"'Sector results'!CE47","v":0},{"$f":"'Sector results'!CF47","v":0},{"$f":"'Sector results'!CG47","v":0},{"$f":"'Sector results'!CH47","v":0},{"$f":"'Sector results'!CI47","v":0},{"$f":"'Sector results'!CJ47","v":0},{"$f":"'Sector results'!CK47","v":0},{"$f":"'Sector results'!CL47","v":0},{"$f":"'Sector results'!CM47","v":0},{"$f":"'Sector results'!CN47","v":0},{"$f":"'Sector results'!CO47","v":0},{"$f":"'Sector results'!CP47","v":0},{"$f":"'Sector results'!CQ47","v":0},{"$f":"'Sector results'!CR47","v":0},{"$f":"'Sector results'!CS47","v":0},{"$f":"'Sector results'!CT47","v":0},{"$f":"'Sector results'!CU47","v":0},{"$f":"'Sector results'!CV47","v":0}]
[{"$nulls":7},"Offshore project",{"$f":"SUM(J21:CV21)","v":69564408395.733124},{"$f":"'Sector results'!J48","v":365698.32599842706},{"$f":"'Sector results'!K48","v":358527.77058669319},{"$f":"'Sector results'!L48","v":351497.8143006796},{"$f":"'Sector results'!M48","v":344605.70029478392},{"$f":"'Sector results'!N48","v":337848.72577919991},{"$f":"'Sector results'!O48","v":331224.24095999991},{"$f":"'Sector results'!P48","v":324729.64799999987},{"$f":"'Sector results'!Q48","v":318362.39999999991},{"$f":"'Sector results'!R48","v":312119.99999999988},{"$f":"'Sector results'!S48","v":305999.99999999988},{"$f":"'Sector results'!T48","v":299999.99999999988},{"$f":"'Sector results'!U48","v":294117.64705882338},{"$f":"'Sector results'!V48","v":288350.63437139551},{"$f":"'Sector results'!W48","v":282696.70036411326},{"$f":"'Sector results'!X48","v":277153.62780795415},{"$f":"'Sector results'!Y48","v":3449566.3623182159},{"$f":"'Sector results'!Z48","v":3381927.8061943296},{"$f":"'Sector results'!AA48","v":3315615.4962689504},{"$f":"'Sector results'!AB48","v":3250603.427714657},{"$f":"'Sector results'!AC48","v":3186866.1056026053},{"$f":"'Sector results'!AD48","v":282262103.04448855},{"$f":"'Sector results'!AE48","v":553840213.12184429},{"$f":"'Sector results'!AF48","v":746842261.47485161},{"$f":"'Sector results'!AG48","v":1087391294.4702964},{"$f":"'Sector results'!AH48","v":1131469055.0755718},{"$f":"'Sector results'!AI48","v":1222231530.1113269},{"$f":"'Sector results'!AJ48","v":1658446474.0088007},{"$f":"'Sector results'!AK48","v":1661488186.249583},{"$f":"'Sector results'!AL48","v":1775095599.1099796},{"$f":"'Sector results'!AM48","v":1849251740.9493785},{"$f":"'Sector results'!AN48","v":1912935305.4193187},{"$f":"'Sector results'!AO48","v":1934959458.0687902},{"$f":"'Sector results'!AP48","v":2037318781.1756768},{"$f":"'Sector results'!AQ48","v":2284389511.0585513},{"$f":"'Sector results'!AR48","v":2366151975.3085184},{"$f":"'Sector results'!AS48","v":2692929683.9421883},{"$f":"'Sector results'!AT48","v":2774871281.3047113},{"$f":"'Sector results'!AU48","v":2795966686.082202},{"$f":"'Sector results'!AV48","v":2500079977.8162942},{"$f":"'Sector results'!AW48","v":2454200705.6646528},{"$f":"'Sector results'!AX48","v":2401781454.5190601},{"$f":"'Sector results'!AY48","v":2361089702.9110737},{"$f":"'Sector results'!AZ48","v":2616942075.5018177},{"$f":"'Sector results'!BA48","v":2660724238.9448152},{"$f":"'Sector results'!BB48","v":2707559866.1480308},{"$f":"'Sector results'!BC48","v":2770292675.834877},{"$f":"'Sector results'!BD48","v":2817404443.8172789},{"$f":"'Sector results'!BE48","v":2820898803.6984229},{"$f":"'Sector results'!BF48","v":2824533190.5951281},{"$f":"'Sector results'!BG48","v":2719358577.88551},{"$f":"'Sector results'!BH48","v":1851859168.1693015},{"$f":"'Sector results'!BI48","v":1490980469.3441858},{"$f":"'Sector results'!BJ48","v":1500486151.9646683},{"$f":"'Sector results'!BK48","v":1508261593.4784915},{"$f":"'Sector results'!BL48","v":768736647.02981663},{"$f":"'Sector results'!BM48","v":0},{"$f":"'Sector results'!BN48","v":0},{"$f":"'Sector results'!BO48","v":0},{"$f":"'Sector results'!BP48","v":0},{"$f":"'Sector results'!BQ48","v":0},{"$f":"'Sector results'!BR48","v":0},{"$f":"'Sector results'!BS48","v":0},{"$f":"'Sector results'!BT48","v":0},{"$f":"'Sector results'!BU48","v":0},{"$f":"'Sector results'!BV48","v":0},{"$f":"'Sector results'!BW48","v":0},{"$f":"'Sector results'!BX48","v":0},{"$f":"'Sector results'!BY48","v":0},{"$f":"'Sector results'!BZ48","v":0},{"$f":"'Sector results'!CA48","v":0},{"$f":"'Sector results'!CB48","v":0},{"$f":"'Sector results'!CC48","v":0},{"$f":"'Sector results'!CD48","v":0},{"$f":"'Sector results'!CE48","v":0},{"$f":"'Sector results'!CF48","v":0},{"$f":"'Sector results'!CG48","v":0},{"$f":"'Sector results'!CH48","v":0},{"$f":"'Sector results'!CI48","v":0},{"$f":"'Sector results'!CJ48","v":0},{"$f":"'Sector results'!CK48","v":0},{"$f":"'Sector results'!CL48","v":0},{"$f":"'Sector results'!CM48","v":0},{"$f":"'Sector results'!CN48","v":0},{"$f":"'Sector results'!CO48","v":0},{"$f":"'Sector results'!CP48","v":0},{"$f":"'Sector results'!CQ48","v":0},{"$f":"'Sector results'!CR48","v":0},{"$f":"'Sector results'!CS48","v":0},{"$f":"'Sector results'!CT48","v":0},{"$f":"'Sector results'!CU48","v":0},{"$f":"'Sector results'!CV48","v":0}]
[]
[{"$nulls":5},"Table"]
[{"$nulls":8},"Current Year to End of Production",{"$f":"1*AND(J4>=Inputs!$C$3,J4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(K4>=Inputs!$C$3,K4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(L4>=Inputs!$C$3,L4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(M4>=Inputs!$C$3,M4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(N4>=Inputs!$C$3,N4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(O4>=Inputs!$C$3,O4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(P4>=Inputs!$C$3,P4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(Q4>=Inputs!$C$3,Q4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(R4>=Inputs!$C$3,R4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(S4>=Inputs!$C$3,S4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(T4>=Inputs!$C$3,T4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(U4>=Inputs!$C$3,U4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(V4>=Inputs!$C$3,V4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(W4>=Inputs!$C$3,W4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(X4>=Inputs!$C$3,X4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(Y4>=Inputs!$C$3,Y4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(Z4>=Inputs!$C$3,Z4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AA4>=Inputs!$C$3,AA4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AB4>=Inputs!$C$3,AB4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AC4>=Inputs!$C$3,AC4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AD4>=Inputs!$C$3,AD4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AE4>=Inputs!$C$3,AE4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AF4>=Inputs!$C$3,AF4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AG4>=Inputs!$C$3,AG4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AH4>=Inputs!$C$3,AH4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AI4>=Inputs!$C$3,AI4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AJ4>=Inputs!$C$3,AJ4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AK4>=Inputs!$C$3,AK4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AL4>=Inputs!$C$3,AL4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AM4>=Inputs!$C$3,AM4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AN4>=Inputs!$C$3,AN4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AO4>=Inputs!$C$3,AO4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AP4>=Inputs!$C$3,AP4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AQ4>=Inputs!$C$3,AQ4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AR4>=Inputs!$C$3,AR4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AS4>=Inputs!$C$3,AS4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AT4>=Inputs!$C$3,AT4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AU4>=Inputs!$C$3,AU4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AV4>=Inputs!$C$3,AV4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AW4>=Inputs!$C$3,AW4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AX4>=Inputs!$C$3,AX4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AY4>=Inputs!$C$3,AY4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(AZ4>=Inputs!$C$3,AZ4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(BA4>=Inputs!$C$3,BA4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(BB4>=Inputs!$C$3,BB4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(BC4>=Inputs!$C$3,BC4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(BD4>=Inputs!$C$3,BD4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(BE4>=Inputs!$C$3,BE4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(BF4>=Inputs!$C$3,BF4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(BG4>=Inputs!$C$3,BG4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(BH4>=Inputs!$C$3,BH4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(BI4>=Inputs!$C$3,BI4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(BJ4>=Inputs!$C$3,BJ4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(BK4>=Inputs!$C$3,BK4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(BL4>=Inputs!$C$3,BL4<=MAX('Demand & production'!$F$317:$F$323))","v":1},{"$f":"1*AND(BM4>=Inputs!$C$3,BM4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(BN4>=Inputs!$C$3,BN4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(BO4>=Inputs!$C$3,BO4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(BP4>=Inputs!$C$3,BP4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(BQ4>=Inputs!$C$3,BQ4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(BR4>=Inputs!$C$3,BR4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(BS4>=Inputs!$C$3,BS4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(BT4>=Inputs!$C$3,BT4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(BU4>=Inputs!$C$3,BU4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(BV4>=Inputs!$C$3,BV4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(BW4>=Inputs!$C$3,BW4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(BX4>=Inputs!$C$3,BX4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(BY4>=Inputs!$C$3,BY4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(BZ4>=Inputs!$C$3,BZ4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CA4>=Inputs!$C$3,CA4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CB4>=Inputs!$C$3,CB4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CC4>=Inputs!$C$3,CC4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CD4>=Inputs!$C$3,CD4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CE4>=Inputs!$C$3,CE4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CF4>=Inputs!$C$3,CF4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CG4>=Inputs!$C$3,CG4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CH4>=Inputs!$C$3,CH4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CI4>=Inputs!$C$3,CI4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CJ4>=Inputs!$C$3,CJ4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CK4>=Inputs!$C$3,CK4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CL4>=Inputs!$C$3,CL4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CM4>=Inputs!$C$3,CM4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CN4>=Inputs!$C$3,CN4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CO4>=Inputs!$C$3,CO4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CP4>=Inputs!$C$3,CP4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CQ4>=Inputs!$C$3,CQ4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CR4>=Inputs!$C$3,CR4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CS4>=Inputs!$C$3,CS4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CT4>=Inputs!$C$3,CT4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CU4>=Inputs!$C$3,CU4<=MAX('Demand & production'!$F$317:$F$323))","v":0},{"$f":"1*AND(CV4>=Inputs!$C$3,CV4<=MAX('Demand & production'!$F$317:$F$323))","v":0}]
[{"$nulls":8},"LNG Production Phase",{"$f":"'Offshore project'!J97","v":0},{"$f":"'Offshore project'!K97","v":0},{"$f":"'Offshore project'!L97","v":0},{"$f":"'Offshore project'!M97","v":0},{"$f":"'Offshore project'!N97","v":0},{"$f":"'Offshore project'!O97","v":0},{"$f":"'Offshore project'!P97","v":0},{"$f":"'Offshore project'!Q97","v":0},{"$f":"'Offshore project'!R97","v":0},{"$f":"'Offshore project'!S97","v":0},{"$f":"'Offshore project'!T97","v":0},{"$f":"'Offshore project'!U97","v":0},{"$f":"'Offshore project'!V97","v":0},{"$f":"'Offshore project'!W97","v":0},{"$f":"'Offshore project'!X97","v":0},{"$f":"'Offshore project'!Y97","v":0},{"$f":"'Offshore project'!Z97","v":0},{"$f":"'Offshore project'!AA97","v":0},{"$f":"'Offshore project'!AB97","v":0},{"$f":"'Offshore project'!AC97","v":0},{"$f":"'Offshore project'!AD97","v":1},{"$f":"'Offshore project'!AE97","v":1},{"$f":"'Offshore project'!AF97","v":1},{"$f":"'Offshore project'!AG97","v":1},{"$f":"'Offshore project'!AH97","v":1},{"$f":"'Offshore project'!AI97","v":1},{"$f":"'Offshore project'!AJ97","v":1},{"$f":"'Offshore project'!AK97","v":1},{"$f":"'Offshore project'!AL97","v":1},{"$f":"'Offshore project'!AM97","v":1},{"$f":"'Offshore project'!AN97","v":1},{"$f":"'Offshore project'!AO97","v":1},{"$f":"'Offshore project'!AP97","v":1},{"$f":"'Offshore project'!AQ97","v":1},{"$f":"'Offshore project'!AR97","v":1},{"$f":"'Offshore project'!AS97","v":1},{"$f":"'Offshore project'!AT97","v":1},{"$f":"'Offshore project'!AU97","v":1},{"$f":"'Offshore project'!AV97","v":1},{"$f":"'Offshore project'!AW97","v":1},{"$f":"'Offshore project'!AX97","v":1},{"$f":"'Offshore project'!AY97","v":1},{"$f":"'Offshore project'!AZ97","v":1},{"$f":"'Offshore project'!BA97","v":1},{"$f":"'Offshore project'!BB97","v":1},{"$f":"'Offshore project'!BC97","v":1},{"$f":"'Offshore project'!BD97","v":1},{"$f":"'Offshore project'!BE97","v":1},{"$f":"'Offshore project'!BF97","v":1},{"$f":"'Offshore project'!BG97","v":1},{"$f":"'Offshore project'!BH97","v":1},{"$f":"'Offshore project'!BI97","v":1},{"$f":"'Offshore project'!BJ97","v":1},{"$f":"'Offshore project'!BK97","v":1},{"$f":"'Offshore project'!BL97","v":1},{"$f":"'Offshore project'!BM97","v":0},{"$f":"'Offshore project'!BN97","v":0},{"$f":"'Offshore project'!BO97","v":0},{"$f":"'Offshore project'!BP97","v":0},{"$f":"'Offshore project'!BQ97","v":0},{"$f":"'Offshore project'!BR97","v":0},{"$f":"'Offshore project'!BS97","v":0},{"$f":"'Offshore project'!BT97","v":0},{"$f":"'Offshore project'!BU97","v":0},{"$f":"'Offshore project'!BV97","v":0},{"$f":"'Offshore project'!BW97","v":0},{"$f":"'Offshore project'!BX97","v":0},{"$f":"'Offshore project'!BY97","v":0},{"$f":"'Offshore project'!BZ97","v":0},{"$f":"'Offshore project'!CA97","v":0},{"$f":"'Offshore project'!CB97","v":0},{"$f":"'Offshore project'!CC97","v":0},{"$f":"'Offshore project'!CD97","v":0},{"$f":"'Offshore project'!CE97","v":0},{"$f":"'Offshore project'!CF97","v":0},{"$f":"'Offshore project'!CG97","v":0},{"$f":"'Offshore project'!CH97","v":0},{"$f":"'Offshore project'!CI97","v":0},{"$f":"'Offshore project'!CJ97","v":0},{"$f":"'Offshore project'!CK97","v":0},{"$f":"'Offshore project'!CL97","v":0},{"$f":"'Offshore project'!CM97","v":0},{"$f":"'Offshore project'!CN97","v":0},{"$f":"'Offshore project'!CO97","v":0},{"$f":"'Offshore project'!CP97","v":0},{"$f":"'Offshore project'!CQ97","v":0},{"$f":"'Offshore project'!CR97","v":0},{"$f":"'Offshore project'!CS97","v":0},{"$f":"'Offshore project'!CT97","v":0},{"$f":"'Offshore project'!CU97","v":0},{"$f":"'Offshore project'!CV97","v":0}]
[{"$nulls":8},"Population",{"$f":"'Public finances'!J9","v":44294084.5826983},{"$f":"'Public finances'!K9","v":45441301.37339019},{"$f":"'Public finances'!L9","v":46618231.078961},{"$f":"'Public finances'!M9","v":47825643.263906091},{"$f":"'Public finances'!N9","v":49064327.424441263},{"$f":"'Public finances'!O9","v":50335093.504734293},{"$f":"'Public finances'!P9","v":51638772.426506914},{"$f":"'Public finances'!Q9","v":52976216.632353447},{"$f":"'Public finances'!R9","v":54348300.643131405},{"$f":"'Public finances'!S9","v":55755921.629788511},{"$f":"'Public finances'!T9","v":57200000.000000037},{"$f":"'Public finances'!U9","v":58681480.000000037},{"$f":"'Public finances'!V9","v":60201330.33200004},{"$f":"'Public finances'!W9","v":61760544.787598841},{"$f":"'Public finances'!X9","v":63360142.897597656},{"$f":"'Public finances'!Y9","v":65001170.598645434},{"$f":"'Public finances'!Z9","v":66684700.917150356},{"$f":"'Public finances'!AA9","v":68411834.670904547},{"$f":"'Public finances'!AB9","v":70183701.18888098},{"$f":"'Public finances'!AC9","v":72001459.049673006},{"$f":"'Public finances'!AD9","v":73866296.839059547},{"$f":"'Public finances'!AE9","v":75779433.927191198},{"$f":"'Public finances'!AF9","v":77742121.265905455},{"$f":"'Public finances'!AG9","v":79755642.206692412},{"$f":"'Public finances'!AH9","v":81821313.339845747},{"$f":"'Public finances'!AI9","v":83940485.355347753},{"$f":"'Public finances'!AJ9","v":86114543.926051259},{"$f":"'Public finances'!AK9","v":88344910.613735989},{"$f":"'Public finances'!AL9","v":90633043.798631757},{"$f":"'Public finances'!AM9","v":92980439.633016318},{"$f":"'Public finances'!AN9","v":95388633.019511446},{"$f":"'Public finances'!AO9","v":97859198.614716798},{"$f":"'Public finances'!AP9","v":100393751.85883796},{"$f":"'Public finances'!AQ9","v":102993950.03198187},{"$f":"'Public finances'!AR9","v":105661493.3378102},{"$f":"'Public finances'!AS9","v":108398126.01525949},{"$f":"'Public finances'!AT9","v":111205637.47905472},{"$f":"'Public finances'!AU9","v":114085863.48976225},{"$f":"'Public finances'!AV9","v":117040687.35414709},{"$f":"'Public finances'!AW9","v":120072041.1566195},{"$f":"'Public finances'!AX9","v":123181907.02257596},{"$f":"'Public finances'!AY9","v":126372318.41446067},{"$f":"'Public finances'!AZ9","v":129645361.4613952},{"$f":"'Public finances'!BA9","v":133003176.32324535},{"$f":"'Public finances'!BB9","v":136447958.59001741},{"$f":"'Public finances'!BC9","v":139981960.71749887},{"$f":"'Public finances'!BD9","v":143607493.50008211},{"$f":"'Public finances'!BE9","v":147326927.58173424},{"$f":"'Public finances'!BF9","v":151142695.00610116},{"$f":"'Public finances'!BG9","v":155057290.80675918},{"$f":"'Public finances'!BH9","v":159073274.63865423},{"$f":"'Public finances'!BI9","v":163193272.45179537},{"$f":"'Public finances'!BJ9","v":167419978.20829687},{"$f":"'Public finances'!BK9","v":171756155.64389175},{"$f":"'Public finances'!BL9","v":176204640.07506856},{"$f":"'Public finances'!BM9","v":180768340.25301284},{"$f":"'Public finances'!BN9","v":185450240.26556587},{"$f":"'Public finances'!BO9","v":190253401.48844403},{"$f":"'Public finances'!BP9","v":195180964.58699474},{"$f":"'Public finances'!BQ9","v":200236151.5697979},{"$f":"'Public finances'!BR9","v":205422267.89545569},{"$f":"'Public finances'!BS9","v":210742704.633948},{"$f":"'Public finances'!BT9","v":216200940.68396726},{"$f":"'Public finances'!BU9","v":221800545.04768202},{"$f":"'Public finances'!BV9","v":227545179.164417},{"$f":"'Public finances'!BW9","v":233438599.30477542},{"$f":"'Public finances'!BX9","v":239484659.0267691},{"$f":"'Public finances'!BY9","v":245687311.69556242},{"$f":"'Public finances'!BZ9","v":252050613.06847751},{"$f":"'Public finances'!CA9","v":258578723.94695109},{"$f":"'Public finances'!CB9","v":265275912.89717713},{"$f":"'Public finances'!CC9","v":272146559.04121405},{"$f":"'Public finances'!CD9","v":279195154.92038149},{"$f":"'Public finances'!CE9","v":286426309.43281937},{"$f":"'Public finances'!CF9","v":293844750.8471294},{"$f":"'Public finances'!CG9","v":301455329.89407009},{"$f":"'Public finances'!CH9","v":309263022.93832654},{"$f":"'Public finances'!CI9","v":317272935.23242921},{"$f":"'Public finances'!CJ9","v":325490304.25494915},{"$f":"'Public finances'!CK9","v":333920503.13515234},{"$f":"'Public finances'!CL9","v":342569044.16635281},{"$f":"'Public finances'!CM9","v":351441582.41026133},{"$f":"'Public finances'!CN9","v":360543919.39468712},{"$f":"'Public finances'!CO9","v":369882006.90700954},{"$f":"'Public finances'!CP9","v":379461950.88590109},{"$f":"'Public finances'!CQ9","v":389290015.41384596},{"$f":"'Public finances'!CR9","v":399372626.81306458},{"$f":"'Public finances'!CS9","v":409716377.84752297},{"$f":"'Public finances'!CT9","v":420328032.03377384},{"$f":"'Public finances'!CU9","v":431214528.06344861},{"$f":"'Public finances'!CV9","v":442382984.34029192}]
[{"$nulls":8},"Total Government Revenue",{"$f":"('Public finances'!J53 * 10^9) + 'Sector results'!J50","v":5184263249.1740456},{"$f":"('Public finances'!K53 * 10^9) + 'Sector results'!K50","v":5521570944.2659626},{"$f":"('Public finances'!L53 * 10^9) + 'Sector results'!L50","v":6152282586.5566483},{"$f":"('Public finances'!M53 * 10^9) + 'Sector results'!M50","v":6274168972.2547178},{"$f":"('Public finances'!N53 * 10^9) + 'Sector results'!N50","v":6826919431.5504398},{"$f":"('Public finances'!O53 * 10^9) + 'Sector results'!O50","v":6459347086.8242073},{"$f":"('Public finances'!P53 * 10^9) + 'Sector results'!P50","v":7253305644.1122837},{"$f":"('Public finances'!Q53 * 10^9) + 'Sector results'!Q50","v":8720346631.3315849},{"$f":"('Public finances'!R53 * 10^9) + 'Sector results'!R50","v":9082747786.482996},{"$f":"('Public finances'!S53 * 10^9) + 'Sector results'!S50","v":8699011797.6776352},{"$f":"('Public finances'!T53 * 10^9) + 'Sector results'!T50","v":9407759127.4999981},{"$f":"('Public finances'!U53 * 10^9) + 'Sector results'!U50","v":9912427930.1470528},{"$f":"('Public finances'!V53 * 10^9) + 'Sector results'!V50","v":10439546318.884363},{"$f":"('Public finances'!W53 * 10^9) + 'Sector results'!W50","v":10993192527.526108},{"$f":"('Public finances'!X53 * 10^9) + 'Sector results'!X50","v":11582250009.537245},{"$f":"('Public finances'!Y53 * 10^9) + 'Sector results'!Y50","v":12204436659.248171},{"$f":"('Public finances'!Z53 * 10^9) + 'Sector results'!Z50","v":12838920000.409151},{"$f":"('Public finances'!AA53 * 10^9) + 'Sector results'!AA50","v":13472484578.107311},{"$f":"('Public finances'!AB53 * 10^9) + 'Sector results'!AB50","v":14195943917.881889},{"$f":"('Public finances'!AC53 * 10^9) + 'Sector results'!AC50","v":14959356564.494911},{"$f":"('Public finances'!AD53 * 10^9) + 'Sector results'!AD50","v":16044055997.298588},{"$f":"('Public finances'!AE53 * 10^9) + 'Sector results'!AE50","v":17165722678.718388},{"$f":"('Public finances'!AF53 * 10^9) + 'Sector results'!AF50","v":18255721664.095711},{"$f":"('Public finances'!AG53 * 10^9) + 'Sector results'!AG50","v":19542754424.96727},{"$f":"('Public finances'!AH53 * 10^9) + 'Sector results'!AH50","v":20586268675.704159},{"$f":"('Public finances'!AI53 * 10^9) + 'Sector results'!AI50","v":21730799886.191341},{"$f":"('Public finances'!AJ53 * 10^9) + 'Sector results'!AJ50","v":23278888235.0369},{"$f":"('Public finances'!AK53 * 10^9) + 'Sector results'!AK50","v":24455102304.085033},{"$f":"('Public finances'!AL53 * 10^9) + 'Sector results'!AL50","v":25783637143.249168},{"$f":"('Public finances'!AM53 * 10^9) + 'Sector results'!AM50","v":27159464247.168037},{"$f":"('Public finances'!AN53 * 10^9) + 'Sector results'!AN50","v":28601187534.269051},{"$f":"('Public finances'!AO53 * 10^9) + 'Sector results'!AO50","v":30077183813.946415},{"$f":"('Public finances'!AP53 * 10^9) + 'Sector results'!AP50","v":31713622548.523315},{"$f":"('Public finances'!AQ53 * 10^9) + 'Sector results'!AQ50","v":33579284486.788086},{"$f":"('Public finances'!AR53 * 10^9) + 'Sector results'!AR50","v":35368796730.869171},{"$f":"('Public finances'!AS53 * 10^9) + 'Sector results'!AS50","v":37497385151.663025},{"$f":"('Public finances'!AT53 * 10^9) + 'Sector results'!AT50","v":39480370397.84848},{"$f":"('Public finances'!AU53 * 10^9) + 'Sector results'!AU50","v":41507198866.153191},{"$f":"('Public finances'!AV53 * 10^9) + 'Sector results'!AV50","v":43327491233.787331},{"$f":"('Public finances'!AW53 * 10^9) + 'Sector results'!AW50","v":45514310273.650269},{"$f":"('Public finances'!AX53 * 10^9) + 'Sector results'!AX50","v":47817515834.75071},{"$f":"('Public finances'!AY53 * 10^9) + 'Sector results'!AY50","v":50262135072.202209},{"$f":"('Public finances'!AZ53 * 10^9) + 'Sector results'!AZ50","v":53140116082.269241},{"$f":"('Public finances'!BA53 * 10^9) + 'Sector results'!BA50","v":55950368246.828079},{"$f":"('Public finances'!BB53 * 10^9) + 'Sector results'!BB50","v":58915952770.90107},{"$f":"('Public finances'!BC53 * 10^9) + 'Sector results'!BC50","v":62058087482.021156},{"$f":"('Public finances'!BD53 * 10^9) + 'Sector results'!BD50","v":65354088853.098907},{"$f":"('Public finances'!BE53 * 10^9) + 'Sector results'!BE50","v":68785281135.358093},{"$f":"('Public finances'!BF53 * 10^9) + 'Sector results'!BF50","v":72405255027.564972},{"$f":"('Public finances'!BG53 * 10^9) + 'Sector results'!BG50","v":76115435608.18689},{"$f":"('Public finances'!BH53 * 10^9) + 'Sector results'!BH50","v":79273251772.512451},{"$f":"('Public finances'!BI53 * 10^9) + 'Sector results'!BI50","v":83159195690.927689},{"$f":"('Public finances'!BJ53 * 10^9) + 'Sector results'!BJ50","v":87649212774.496704},{"$f":"('Public finances'!BK53 * 10^9) + 'Sector results'!BK50","v":92384040148.373611},{"$f":"('Public finances'!BL53 * 10^9) + 'Sector results'!BL50","v":96631666270.886765},{"$f":"('Public finances'!BM53 * 10^9) + 'Sector results'!BM50","v":101124484169.12723},{"$f":"('Public finances'!BN53 * 10^9) + 'Sector results'!BN50","v":106675533280.22781},{"$f":"('Public finances'!BO53 * 10^9) + 'Sector results'!BO50","v":112531998067.62093},{"$f":"('Public finances'!BP53 * 10^9) + 'Sector results'!BP50","v":118710675313.75089},{"$f":"('Public finances'!BQ53 * 10^9) + 'Sector results'!BQ50","v":125229285634.89386},{"$f":"('Public finances'!BR53 * 10^9) + 'Sector results'!BR50","v":132106524291.91083},{"$f":"('Public finances'!BS53 * 10^9) + 'Sector results'!BS50","v":139362114795.59277},{"$f":"('Public finances'!BT53 * 10^9) + 'Sector results'!BT50","v":147016865460.30093},{"$f":"('Public finances'!BU53 * 10^9) + 'Sector results'!BU50","v":155092729068.05856},{"$f":"('Public finances'!BV53 * 10^9) + 'Sector results'!BV50","v":163612865814.16843},{"$f":"('Public finances'!BW53 * 10^9) + 'Sector results'!BW50","v":172601709714.84067},{"$f":"('Public finances'!BX53 * 10^9) + 'Sector results'!BX50","v":182085038667.24097},{"$f":"('Public finances'!BY53 * 10^9) + 'Sector results'!BY50","v":192090048362.84244},{"$f":"('Public finances'!BZ53 * 10^9) + 'Sector results'!BZ50","v":202645430266.01297},{"$f":"('Public finances'!CA53 * 10^9) + 'Sector results'!CA50","v":213781453881.42569},{"$f":"('Public finances'!CB53 * 10^9) + 'Sector results'!CB50","v":225530053546.17831},{"$f":"('Public finances'!CC53 * 10^9) + 'Sector results'!CC50","v":237924919995.47958},{"$f":"('Public finances'!CD53 * 10^9) + 'Sector results'!CD50","v":251001596964.44986},{"$f":"('Public finances'!CE53 * 10^9) + 'Sector results'!CE50","v":264797583103.02121},{"$f":"('Public finances'!CF53 * 10^9) + 'Sector results'!CF50","v":279352439496.15881},{"$f":"('Public finances'!CG53 * 10^9) + 'Sector results'!CG50","v":294707903097.69427},{"$f":"('Public finances'!CH53 * 10^9) + 'Sector results'!CH50","v":310908006403.02167},{"$f":"('Public finances'!CI53 * 10^9) + 'Sector results'!CI50","v":327999203703.79248},{"$f":"('Public finances'!CJ53 * 10^9) + 'Sector results'!CJ50","v":346030504286.61969},{"$f":"('Public finances'!CK53 * 10^9) + 'Sector results'!CK50","v":365053612957.71124},{"$f":"('Public finances'!CL53 * 10^9) + 'Sector results'!CL50","v":385123078296.35956},{"$f":"('Public finances'!CM53 * 10^9) + 'Sector results'!CM50","v":406296449062.37372},{"$f":"('Public finances'!CN53 * 10^9) + 'Sector results'!CN50","v":428634439205.92151},{"$f":"('Public finances'!CO53 * 10^9) + 'Sector results'!CO50","v":452201101952.91333},{"$f":"('Public finances'!CP53 * 10^9) + 'Sector results'!CP50","v":477064013465.08301},{"$f":"('Public finances'!CQ53 * 10^9) + 'Sector results'!CQ50","v":503294466601.37439},{"$f":"('Public finances'!CR53 * 10^9) + 'Sector results'!CR50","v":530967675336.20471},{"$f":"('Public finances'!CS53 * 10^9) + 'Sector results'!CS50","v":560162990420.73315},{"$f":"('Public finances'!CT53 * 10^9) + 'Sector results'!CT50","v":590964126905.50024},{"$f":"('Public finances'!CU53 * 10^9) + 'Sector results'!CU50","v":623459404176.81335},{"$f":"('Public finances'!CV53 * 10^9) + 'Sector results'!CV50","v":657741999195.13342}]
[{"$nulls":8},"GDP",{"$f":"'Public finances'!J21*10^9","v":25146444150.478283},{"$f":"'Public finances'!K21*10^9","v":26016293443.106045},{"$f":"'Public finances'!L21*10^9","v":27672667482.997047},{"$f":"'Public finances'!M21*10^9","v":40241675106.802727},{"$f":"'Public finances'!N21*10^9","v":43265043616.717575},{"$f":"'Public finances'!O21*10^9","v":45860230007.737488},{"$f":"'Public finances'!P21*10^9","v":48687134489.623543},{"$f":"'Public finances'!Q21*10^9","v":55579683021.997353},{"$f":"'Public finances'!R21*10^9","v":59348807674.230232},{"$f":"'Public finances'!S21*10^9","v":62559417483.171265},{"$f":"'Public finances'!T21*10^9","v":65277999999.999992},{"$f":"'Public finances'!U21*10^9","v":69143488116.499969},{"$f":"'Public finances'!V21*10^9","v":72942161763.999969},{"$f":"'Public finances'!W21*10^9","v":76940813161.249969},{"$f":"'Public finances'!X21*10^9","v":81175689865.498718},{"$f":"'Public finances'!Y21*10^9","v":85634604204.891129},{"$f":"'Public finances'!Z21*10^9","v":90275273776.802643},{"$f":"'Public finances'!AA21*10^9","v":95048842060.991791},{"$f":"'Public finances'!AB21*10^9","v":100271562106.41882},{"$f":"'Public finances'!AC21*10^9","v":105781531754.34436},{"$f":"'Public finances'!AD21*10^9","v":111727761193.56581},{"$f":"'Public finances'!AE21*10^9","v":121470441782.86179},{"$f":"'Public finances'!AF21*10^9","v":128165514004.85529},{"$f":"'Public finances'!AG21*10^9","v":134991400228.901},{"$f":"'Public finances'!AH21*10^9","v":142195245634.76917},{"$f":"'Public finances'!AI21*10^9","v":149759278280.23642},{"$f":"'Public finances'!AJ21*10^9","v":157774519824.55341},{"$f":"'Public finances'!AK21*10^9","v":165766233819.36057},{"$f":"'Public finances'!AL21*10^9","v":174159414727.67868},{"$f":"'Public finances'!AM21*10^9","v":183556300692.47913},{"$f":"'Public finances'!AN21*10^9","v":193467486310.59442},{"$f":"'Public finances'!AO21*10^9","v":204416449007.8938},{"$f":"'Public finances'!AP21*10^9","v":215702527502.80969},{"$f":"'Public finances'!AQ21*10^9","v":227580413979.57849},{"$f":"'Public finances'!AR21*10^9","v":239888042828.10898},{"$f":"'Public finances'!AS21*10^9","v":252865468814.20395},{"$f":"'Public finances'!AT21*10^9","v":266556653229.53415},{"$f":"'Public finances'!AU21*10^9","v":281000852787.70752},{"$f":"'Public finances'!AV21*10^9","v":295325041907.8678},{"$f":"'Public finances'!AW21*10^9","v":311401797121.10364},{"$f":"'Public finances'!AX21*10^9","v":328346735421.65729},{"$f":"'Public finances'!AY21*10^9","v":346249638857.66577},{"$f":"'Public finances'!AZ21*10^9","v":366049036903.12042},{"$f":"'Public finances'!BA21*10^9","v":385960816805.61292},{"$f":"'Public finances'!BB21*10^9","v":406976993659.87378},{"$f":"'Public finances'!BC21*10^9","v":429144311941.71576},{"$f":"'Public finances'!BD21*10^9","v":452530832729.05914},{"$f":"'Public finances'!BE21*10^9","v":477203612159.7063},{"$f":"'Public finances'!BF21*10^9","v":503233394459.03912},{"$f":"'Public finances'!BG21*10^9","v":530358354338.28937},{"$f":"'Public finances'!BH21*10^9","v":559114727330.99292},{"$f":"'Public finances'!BI21*10^9","v":589380258432.8252},{"$f":"'Public finances'!BJ21*10^9","v":621633559880.25439},{"$f":"'Public finances'!BK21*10^9","v":655655694699.88904},{"$f":"'Public finances'!BL21*10^9","v":689900196424.38452},{"$f":"'Public finances'!BM21*10^9","v":726319197874.02979},{"$f":"'Public finances'!BN21*10^9","v":766266753757.10132},{"$f":"'Public finances'!BO21*10^9","v":808411425213.74182},{"$f":"'Public finances'!BP21*10^9","v":852874053600.49768},{"$f":"'Public finances'!BQ21*10^9","v":899782126548.5249},{"$f":"'Public finances'!BR21*10^9","v":949270143508.69373},{"$f":"'Public finances'!BS21*10^9","v":1001480001401.6719},{"$f":"'Public finances'!BT21*10^9","v":1056561401478.7639},{"$f":"'Public finances'!BU21*10^9","v":1114672278560.0957},{"$f":"'Public finances'!BV21*10^9","v":1175979253880.9009},{"$f":"'Public finances'!BW21*10^9","v":1240658112844.3503},{"$f":"'Public finances'!BX21*10^9","v":1308894309050.7896},{"$f":"'Public finances'!BY21*10^9","v":1380883496048.5828},{"$f":"'Public finances'!BZ21*10^9","v":1456832088331.2549},{"$f":"'Public finances'!CA21*10^9","v":1536957853189.4739},{"$f":"'Public finances'!CB21*10^9","v":1621490535114.8948},{"$f":"'Public finances'!CC21*10^9","v":1710672514546.2139},{"$f":"'Public finances'!CD21*10^9","v":1804759502846.2556},{"$f":"'Public finances'!CE21*10^9","v":1904021275502.7996},{"$f":"'Public finances'!CF21*10^9","v":2008742445655.4536},{"$f":"'Public finances'!CG21*10^9","v":2119223280166.5037},{"$f":"'Public finances'!CH21*10^9","v":2235780560575.6611},{"$f":"'Public finances'!CI21*10^9","v":2358748491407.3223},{"$f":"'Public finances'!CJ21*10^9","v":2488479658434.7251},{"$f":"'Public finances'!CK21*10^9","v":2625346039648.6348},{"$f":"'Public finances'!CL21*10^9","v":2769740071829.3096},{"$f":"'Public finances'!CM21*10^9","v":2922075775779.9214},{"$f":"'Public finances'!CN21*10^9","v":3082789943447.8174},{"$f":"'Public finances'!CO21*10^9","v":3252343390337.4473},{"$f":"'Public finances'!CP21*10^9","v":3431222276806.0063},{"$f":"'Public finances'!CQ21*10^9","v":3619939502030.3364},{"$f":"'Public finances'!CR21*10^9","v":3819036174642.0044},{"$f":"'Public finances'!CS21*10^9","v":4029083164247.3145},{"$f":"'Public finances'!CT21*10^9","v":4250682738280.917},{"$f":"'Public finances'!CU21*10^9","v":4484470288886.3662},{"$f":"'Public finances'!CV21*10^9","v":4731116154775.1162}]
[]
[{"$nulls":5},"Onshore"]
[{"$nulls":7},"Average: Current Year to End of Production","Average: LNG Production Phase"]
[{"$nulls":6},"Revenue",{"$f":"AVERAGEIFS(J32:CV32,J24:CV24,1,J32:CV32,\"<>0\")","v":46583388.947368421},{"$f":"IFERROR(AVERAGEIFS(J32:CV32,$J$25:$CV$25,1,J32:CV32,\"<>0\"), 0)","v":24427035},{"$f":"J20","v":28876500},31774500,36271575,36364725,33969735,38583661.5,47285010,49597717.5,61416900,65506185,72705127.5,80940622.5,84151710,84907260,90498330,93784972.5,78580305,26557582.5,26557582.5,26557582.5,26557582.5,26557582.5,26557582.5,26557582.5,27303300,27304335,27305370,27306405,4393575,0,0,0,{"$f":"AP20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},"Revenue per Capita",{"$f":"IFERROR(AVERAGEIFS(J33:CV33,$J$24:$CV$24,1,J33:CV33,\"<>0\"),0)","v":0.7013788648833128},{"$f":"IFERROR(AVERAGEIFS(J33:CV33,$J$25:$CV$25,1,J33:CV33,\"<>0\"), 0)","v":0.3020240398942286},{"$f":"J32 / J26","v":0.6519267814664228},0.69924273820658478,0.77805558384581242,0.76036039493156971,0.69235097642606358,0.76653600526978249,0.91568811143403428,0.93622611528113275,1.1300610924945624,1.1748740418094399,1.2710686625874117,1.3793214230452258,1.3978380466995948,1.3747815906094287,1.4283163809504493,1.4428197467255213,1.1783858054282772,0.38820158277811689,0.37840099695693236,0.36884783795392562,0.35953585920062925,0.35045897183022634,0.34161124069619492,0.33298688049146591,0.33369422813583344,0.32528207198721509,0.31708197889833584,0.30908860295744489,4.8476524850711543E-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,{"$f":"BL32 / BL26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC32 / CC26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},"% of Govt Revenue",{"$f":"AVERAGEIFS(J34:CV34,$J$24:$CV$24,1,J34:CV34,\"<>0\")","v":3.6827878994487155E-3},{"$f":"AVERAGEIFS(J34:CV34,$J$25:$CV$25,1,J34:CV34,\"<>0\")","v":1.2287612749995117E-3},{"$f":"J32 / J27","v":5.5700296478194064E-3},5.7546122871059303E-3,5.8956288970303502E-3,5.7959428827642464E-3,4.9758511639978794E-3,5.9733067415905011E-3,6.5190979561687984E-3,5.6875855509916232E-3,6.7619294781476845E-3,7.530301892162982E-3,7.7282088661766724E-3,8.1655698351997229E-3,8.0608589137418554E-3,7.7236216674454444E-3,7.8135362235731733E-3,7.68449827865938E-3,6.120476254817056E-3,1.9712460864980967E-3,1.8707866594588896E-3,1.775315828959699E-3,1.6552910625886386E-3,1.5471287167493038E-3,1.4547539116041579E-3,1.3589477676734648E-3,1.3262869745901673E-3,1.2564809000588293E-3,1.1729670989571947E-3,1.116593366098439E-3,1.7040167667540859E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL32 / BL27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC32 / CC27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},"% of GDP",{"$f":"AVERAGEIFS(J35:CV35,$J$24:$CV$24,1,J35:CV35,\"<>0\")","v":5.2710790418069903E-4},{"$f":"AVERAGEIFS(J35:CV35,$J$25:$CV$25,1,J35:CV35,\"<>0\")","v":1.7751526967486948E-4},{"$f":"J32 / J28","v":1.1483333320290046E-3},1.2213307813999845E-3,1.3107364883521398E-3,9.0365833190310363E-4,7.8515429918286559E-4,8.4133161768901307E-4,9.712013347197016E-4,8.9237136311788958E-4,1.0348464005733977E-3,1.0471034999266326E-3,1.1137768850148597E-3,1.1706181551561735E-3,1.1536772144520183E-3,1.1035399355872964E-3,1.1148452221342142E-3,1.0951761074951445E-3,8.7045213725169771E-4,2.7940984786493554E-4,2.64856574906196E-4,2.5106067249692007E-4,2.376990482606162E-4,2.1863411468836034E-4,2.0721317045546215E-4,1.9673536577120525E-4,1.9201274893626877E-4,1.8232149162008431E-4,1.7306577786047964E-4,1.6472839112551983E-4,2.5227318355828977E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL32 / BL28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC32 / CC28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":5},"LNG Project"]
[{"$nulls":7},"Average: Current Year to End of Production","Average: LNG Production Phase"]
[{"$nulls":6},"Revenue",{"$f":"AVERAGEIF($J$24:$CV$24,1,J39:CV39)","v":1545801284.0246046},{"$f":"IFERROR(AVERAGEIFS(J39:CV39,$J$25:$CV$25,1,J39:CV39,\"<>0\"), 0)","v":1986943739.5228434},{"$f":"J21","v":365698.32599842706},358527.77058669319,351497.8143006796,344605.70029478392,337848.72577919991,331224.24095999991,324729.64799999987,318362.39999999991,312119.99999999988,305999.99999999988,299999.99999999988,294117.64705882338,288350.63437139551,282696.70036411326,277153.62780795415,3449566.3623182159,3381927.8061943296,3315615.4962689504,3250603.427714657,3186866.1056026053,282262103.04448855,553840213.12184429,746842261.47485161,1087391294.4702964,1131469055.0755718,1222231530.1113269,1658446474.0088007,1661488186.249583,1775095599.1099796,1849251740.9493785,1912935305.4193187,1934959458.0687902,{"$f":"AP21","v":2037318781.1756768},2284389511.0585513,2366151975.3085184,2692929683.9421883,2774871281.3047113,2795966686.082202,2500079977.8162942,2454200705.6646528,2401781454.5190601,2361089702.9110737,2616942075.5018177,2660724238.9448152,2707559866.1480308,2770292675.834877,2817404443.8172789,2820898803.6984229,2824533190.5951281,2719358577.88551,1851859168.1693015,1490980469.3441858,1500486151.9646683,1508261593.4784915,768736647.02981663,0,0,0,0,0,0,0,0,0,{"$f":"BV21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},"Revenue per Capita",{"$f":"IFERROR(AVERAGEIFS(J40:CV40,$J$24:$CV$24,1,J40:CV40,\"<>0\"),0)","v":13.272103587733097},{"$f":"IFERROR(AVERAGEIFS(J40:CV40,$J$25:$CV$25,1,J40:CV40,\"<>0\"), 0)","v":17.056509613134921},{"$f":"J39 / J26","v":8.2561436689284774E-3},7.8899098342426043E-3,7.5399217466085282E-3,7.2054587618031497E-3,6.8858322026218478E-3,6.5803839408552292E-3,6.2884850421678793E-3,6.0095344710888766E-3,{"$f":"R39 / R26","v":5.7429578534475469E-3},5.4882062937062883E-3,5.2447552447552389E-3,5.0121034278416835E-3,4.7897718004102415E-3,4.5773025697285804E-3,4.3742582502676553E-3,5.3069295991880212E-2,5.0715197934171827E-2,4.8465525186084164E-2,4.6315645550902375E-2,4.4261132311277492E-2,3.8212569889551031,7.3085820838141045,9.6066617338673819,13.634035967665392,13.828536953153053,14.56069172029704,19.258610664337382,18.806835331058139,19.585523388730959,19.888610424387902,20.054122224689326,19.772892946803641,20.2932826341655,22.179841731958028,22.393701816646651,24.842954236709751,24.952613412493147,24.507564746030997,21.360776618232233,20.439401895928828,19.497842764188395,18.683598849294327,20.185389172454663,20.0049676443689,19.843168737198805,19.790354854549257,19.618784334646634,19.147204452040452,18.687857792142125,17.53776661346755,11.641548037380419,9.1362863612199288,8.9624079994672243,8.7814121585582345,4.3627491688204767,{"$f":"BM39 / BM26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC39 / CC26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},"% of Govt Revenue",{"$f":"IFERROR(AVERAGEIFS(J41:CV41,$J$24:$CV$24,1,J41:CV41,\"<>0\"),0)","v":3.80605895643868E-2},{"$f":"IFERROR(AVERAGEIFS(J41:CV41,$J$25:$CV$25,1,J41:CV41,\"<>0\"),0)","v":4.8895814995903071E-2},{"$f":"J39 / J27","v":7.0540076462492519E-5},6.4932203933559324E-5,5.7132911135898962E-5,5.4924516986820112E-5,4.9487727102482033E-5,5.1278285019802071E-5,4.4769883406690882E-5,3.6507998300910018E-5,3.4364050102161689E-5,3.5176409357404518E-5,3.1888571543361931E-5,2.9671605093270029E-5,2.7620992863434175E-5,2.5715614427407004E-5,2.3929169857301975E-5,2.8264855303290331E-4,2.6341217221437273E-4,2.4610274942580385E-4,2.2898114042420537E-4,2.1303497191626751E-4,1.7592939284929842E-2,3.2264310887911575E-2,4.0910037697589212E-2,5.5641659861471522E-2,5.4962318470608881E-2,5.6244203458335834E-2,7.1242511981851608E-2,6.7940349035957387E-2,6.884581834781002E-2,6.8088667880928586E-2,6.688307270903697E-2,6.433313271741796E-2,6.4241124710949823E-2,6.8029725646993888E-2,6.689941965832806E-2,7.1816465949566505E-2,7.0284834041372882E-2,6.7361006342496338E-2,5.7701932575009093E-2,5.3921518109557517E-2,5.0228068367650314E-2,4.6975515455508161E-2,4.9246073746816443E-2,4.7555080016754958E-2,4.595631130122893E-2,4.4640316649098448E-2,4.3109841989384348E-2,4.1010209700929466E-2,3.9010057895933342E-2,3.5726768902482886E-2,2.3360454210753383E-2,1.7929231481333883E-2,1.7119219950384595E-2,1.6325997337377152E-2,7.9553284828476761E-3,{"$f":"BM39 / BM27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC39 / CC27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},"% of GDP",{"$f":"IFERROR(AVERAGEIFS(J42:CV42,$J$24:$CV$24,1,J42:CV42,\"<>0\"),0)","v":5.554934707077114E-3},{"$f":"IFERROR(AVERAGEIFS(J42:CV42,$J$25:$CV$25,1,J42:CV42,\"<>0\"),0)","v":7.1364856524880442E-3},{"$f":"J39 / J28","v":1.4542745042203969E-5},{"$f":"K39 / K28","v":1.3780893553139794E-5},1.2701985253740026E-5,8.5634034711574283E-6,7.8088150972915103E-6,7.2224723012535289E-6,6.6697219173826705E-6,5.7280355462624405E-6,5.2590778523007313E-6,4.8913498928009537E-6,4.5957290358160471E-6,4.2537288047034036E-6,3.9531407816557025E-6,3.6742099381201886E-6,3.4142441938858097E-6,4.0282388111057444E-5,3.7462393241319175E-5,3.4883281314898674E-5,3.2417999275455308E-5,3.0126866691658805E-5,2.5263381278666799E-3,4.5594648788046593E-3,5.8271701812592043E-3,8.055263465868481E-3,7.9571510990020626E-3,8.1613075606856988E-3,1.0511497520974916E-2,1.0023079779083033E-2,1.0192360842998793E-2,1.007457512475979E-2,9.8876319835379221E-3,9.4657717980125428E-3,9.4450389838345271E-3,1.0037724561233714E-2,9.8635678019349093E-3,1.0649653733151092E-2,1.0410061980014608E-2,9.9500291844114731E-3,8.465519759737276E-3,7.8811385430451394E-3,7.3147718415251892E-3,6.8190387452841689E-3,7.1491571119593599E-3,6.8937677688791776E-3,6.6528573072384576E-3,6.4553871477413972E-3,6.2258839399438786E-3,5.9113106686928211E-3,5.6127697837529585E-3,5.1273984008008396E-3,3.3121273285169803E-3,2.5297428069761532E-3,2.4137791921235844E-3,2.3003866292488511E-3,1.1142722541811494E-3,{"$f":"BM39 / BM28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC39 / CC28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":5},"Government revenues charts"]
[{"$nulls":8},"Real GDP",{"$f":"'Public finances'!J21","v":25.146444150478281},{"$f":"'Public finances'!K21","v":26.016293443106044},{"$f":"'Public finances'!L21","v":27.672667482997049},{"$f":"'Public finances'!M21","v":40.241675106802724},{"$f":"'Public finances'!N21","v":43.265043616717577},{"$f":"'Public finances'!O21","v":45.860230007737485},{"$f":"'Public finances'!P21","v":48.687134489623546},{"$f":"'Public finances'!Q21","v":55.579683021997354},{"$f":"'Public finances'!R21","v":59.34880767423023},{"$f":"'Public finances'!S21","v":62.559417483171266},{"$f":"'Public finances'!T21","v":65.277999999999992},{"$f":"'Public finances'!U21","v":69.143488116499967},{"$f":"'Public finances'!V21","v":72.942161763999962},{"$f":"'Public finances'!W21","v":76.940813161249963},{"$f":"'Public finances'!X21","v":81.175689865498711},{"$f":"'Public finances'!Y21","v":85.634604204891133},{"$f":"'Public finances'!Z21","v":90.275273776802649},{"$f":"'Public finances'!AA21","v":95.048842060991788},{"$f":"'Public finances'!AB21","v":100.27156210641883},{"$f":"'Public finances'!AC21","v":105.78153175434436},{"$f":"'Public finances'!AD21","v":111.72776119356581},{"$f":"'Public finances'!AE21","v":121.47044178286178},{"$f":"'Public finances'!AF21","v":128.16551400485528},{"$f":"'Public finances'!AG21","v":134.991400228901},{"$f":"'Public finances'!AH21","v":142.19524563476918},{"$f":"'Public finances'!AI21","v":149.75927828023643},{"$f":"'Public finances'!AJ21","v":157.77451982455341},{"$f":"'Public finances'!AK21","v":165.76623381936056},{"$f":"'Public finances'!AL21","v":174.15941472767867},{"$f":"'Public finances'!AM21","v":183.55630069247914},{"$f":"'Public finances'!AN21","v":193.46748631059441},{"$f":"'Public finances'!AO21","v":204.41644900789379},{"$f":"'Public finances'!AP21","v":215.70252750280969},{"$f":"'Public finances'!AQ21","v":227.58041397957848},{"$f":"'Public finances'!AR21","v":239.88804282810898},{"$f":"'Public finances'!AS21","v":252.86546881420395},{"$f":"'Public finances'!AT21","v":266.55665322953416},{"$f":"'Public finances'!AU21","v":281.00085278770752},{"$f":"'Public finances'!AV21","v":295.32504190786779},{"$f":"'Public finances'!AW21","v":311.40179712110364},{"$f":"'Public finances'!AX21","v":328.34673542165729},{"$f":"'Public finances'!AY21","v":346.24963885766579},{"$f":"'Public finances'!AZ21","v":366.04903690312045},{"$f":"'Public finances'!BA21","v":385.96081680561292},{"$f":"'Public finances'!BB21","v":406.97699365987376},{"$f":"'Public finances'!BC21","v":429.14431194171578},{"$f":"'Public finances'!BD21","v":452.53083272905911},{"$f":"'Public finances'!BE21","v":477.20361215970632},{"$f":"'Public finances'!BF21","v":503.23339445903912},{"$f":"'Public finances'!BG21","v":530.35835433828936},{"$f":"'Public finances'!BH21","v":559.11472733099288},{"$f":"'Public finances'!BI21","v":589.38025843282514},{"$f":"'Public finances'!BJ21","v":621.63355988025444},{"$f":"'Public finances'!BK21","v":655.65569469988907},{"$f":"'Public finances'!BL21","v":689.90019642438449},{"$f":"'Public finances'!BM21","v":726.31919787402978},{"$f":"'Public finances'!BN21","v":766.26675375710136},{"$f":"'Public finances'!BO21","v":808.41142521374184},{"$f":"'Public finances'!BP21","v":852.87405360049763},{"$f":"'Public finances'!BQ21","v":899.78212654852496},{"$f":"'Public finances'!BR21","v":949.27014350869376},{"$f":"'Public finances'!BS21","v":1001.4800014016719},{"$f":"'Public finances'!BT21","v":1056.5614014787639},{"$f":"'Public finances'!BU21","v":1114.6722785600957},{"$f":"'Public finances'!BV21","v":1175.9792538809008},{"$f":"'Public finances'!BW21","v":1240.6581128443504},{"$f":"'Public finances'!BX21","v":1308.8943090507896},{"$f":"'Public finances'!BY21","v":1380.8834960485829},{"$f":"'Public finances'!BZ21","v":1456.8320883312549},{"$f":"'Public finances'!CA21","v":1536.9578531894738},{"$f":"'Public finances'!CB21","v":1621.4905351148948},{"$f":"'Public finances'!CC21","v":1710.672514546214},{"$f":"'Public finances'!CD21","v":1804.7595028462556},{"$f":"'Public finances'!CE21","v":1904.0212755027997},{"$f":"'Public finances'!CF21","v":2008.7424456554536},{"$f":"'Public finances'!CG21","v":2119.2232801665036},{"$f":"'Public finances'!CH21","v":2235.7805605756612},{"$f":"'Public finances'!CI21","v":2358.7484914073225},{"$f":"'Public finances'!CJ21","v":2488.479658434725},{"$f":"'Public finances'!CK21","v":2625.3460396486348},{"$f":"'Public finances'!CL21","v":2769.7400718293097},{"$f":"'Public finances'!CM21","v":2922.0757757799215},{"$f":"'Public finances'!CN21","v":3082.7899434478172},{"$f":"'Public finances'!CO21","v":3252.3433903374471},{"$f":"'Public finances'!CP21","v":3431.2222768060064},{"$f":"'Public finances'!CQ21","v":3619.9395020303364},{"$f":"'Public finances'!CR21","v":3819.0361746420044},{"$f":"'Public finances'!CS21","v":4029.0831642473145},{"$f":"'Public finances'!CT21","v":4250.682738280917},{"$f":"'Public finances'!CU21","v":4484.4702888863667},{"$f":"'Public finances'!CV21","v":4731.1161547751162}]
[]
[{"$nulls":7},"As $ Value","Non-Gas Tax Revenue",{"$f":"'Public finances'!J38","v":3.9982846199260464},{"$f":"'Public finances'!K38","v":4.2666721246693911},{"$f":"'Public finances'!L38","v":4.8703894770074809},{"$f":"'Public finances'!M38","v":5.191176088777552},{"$f":"'Public finances'!N38","v":5.8840459318735912},{"$f":"'Public finances'!O38","v":5.8701094409903973},{"$f":"'Public finances'!P38","v":6.9622602320161668},{"$f":"'Public finances'!Q38","v":8.1146337212116126},{"$f":"'Public finances'!R38","v":8.5462283050891532},{"$f":"'Public finances'!S38","v":8.4455213602281205},{"$f":"'Public finances'!T38","v":9.0736419999999978},{"$f":"'Public finances'!U38","v":9.5726923099999954},{"$f":"'Public finances'!V38","v":10.099190387049994},{"$f":"'Public finances'!W38","v":10.654645858337743},{"$f":"'Public finances'!X38","v":11.240651380546318},{"$f":"'Public finances'!Y38","v":11.858887206476364},{"$f":"'Public finances'!Z38","v":12.511126002832563},{"$f":"'Public finances'!AA38","v":13.199237932988353},{"$f":"'Public finances'!AB38","v":13.925196019302712},{"$f":"'Public finances'!AC38","v":14.69108180036436},{"$f":"'Public finances'!AD38","v":15.4990912993844},{"$f":"'Public finances'!AE38","v":16.35154132085054},{"$f":"'Public finances'!AF38","v":17.250876093497318},{"$f":"'Public finances'!AG38","v":18.199674278639669},{"$f":"'Public finances'!AH38","v":19.20065636396485},{"$f":"'Public finances'!AI38","v":20.256692463982915},{"$f":"'Public finances'!AJ38","v":21.370810549501975},{"$f":"'Public finances'!AK38","v":22.546205129724584},{"$f":"'Public finances'!AL38","v":23.786246411859434},{"$f":"'Public finances'!AM38","v":25.094489964511702},{"$f":"'Public finances'!AN38","v":26.474686912559843},{"$f":"'Public finances'!AO38","v":27.930794692750634},{"$f":"'Public finances'!AP38","v":29.466988400851918},{"$f":"'Public finances'!AQ38","v":31.087672762898773},{"$f":"'Public finances'!AR38","v":32.7974947648582},{"$f":"'Public finances'!AS38","v":34.601356976925402},{"$f":"'Public finances'!AT38","v":36.504431610656297},{"$f":"'Public finances'!AU38","v":38.512175349242391},{"$f":"'Public finances'!AV38","v":40.63034499345072},{"$f":"'Public finances'!AW38","v":42.865013968090508},{"$f":"'Public finances'!AX38","v":45.222589736335486},{"$f":"'Public finances'!AY38","v":47.709832171833938},{"$f":"'Public finances'!AZ38","v":50.333872941284802},{"$f":"'Public finances'!BA38","v":53.102235953055462},{"$f":"'Public finances'!BB38","v":56.022858930473511},{"$f":"'Public finances'!BC38","v":59.104116171649551},{"$f":"'Public finances'!BD38","v":62.354842561090273},{"$f":"'Public finances'!BE38","v":65.784358901950228},{"$f":"'Public finances'!BF38","v":69.402498641557486},{"$f":"'Public finances'!BG38","v":73.219636066843137},{"$f":"'Public finances'!BH38","v":77.24671605051951},{"$f":"'Public finances'!BI38","v":81.495285433298079},{"$f":"'Public finances'!BJ38","v":85.977526132129469},{"$f":"'Public finances'!BK38","v":90.706290069396587},{"$f":"'Public finances'!BL38","v":95.695136023213394},{"$f":"'Public finances'!BM38","v":100.95836850449012},{"$f":"'Public finances'!BN38","v":106.51107877223707},{"$f":"'Public finances'!BO38","v":112.3691881047101},{"$f":"'Public finances'!BP38","v":118.54949345046916},{"$f":"'Public finances'!BQ38","v":125.06971559024495},{"$f":"'Public finances'!BR38","v":131.94854994770841},{"$f":"'Public finances'!BS38","v":139.20572019483237},{"$f":"'Public finances'!BT38","v":146.86203480554815},{"$f":"'Public finances'!BU38","v":154.93944671985329},{"$f":"'Public finances'!BV38","v":163.46111628944521},{"$f":"'Public finances'!BW38","v":172.45147768536469},{"$f":"'Public finances'!BX38","v":181.93630895805975},{"$f":"'Public finances'!BY38","v":191.94280595075304},{"$f":"'Public finances'!BZ38","v":202.49966027804444},{"$f":"'Public finances'!CA38","v":213.63714159333688},{"$f":"'Public finances'!CB38","v":225.38718438097038},{"$f":"'Public finances'!CC38","v":237.78347952192374},{"$f":"'Public finances'!CD38","v":250.86157089562954},{"$f":"'Public finances'!CE38","v":264.65895729488915},{"$f":"'Public finances'!CF38","v":279.21519994610804},{"$f":"'Public finances'!CG38","v":294.57203594314399},{"$f":"'Public finances'!CH38","v":310.77349792001689},{"$f":"'Public finances'!CI38","v":327.86604030561779},{"$f":"'Public finances'!CJ38","v":345.89867252242675},{"$f":"'Public finances'!CK38","v":364.92309951116022},{"$f":"'Public finances'!CL38","v":384.993869984274},{"$f":"'Public finances'!CM38","v":406.16853283340902},{"$f":"'Public finances'!CN38","v":428.50780213924651},{"$f":"'Public finances'!CO38","v":452.07573125690504},{"$f":"'Public finances'!CP38","v":476.93989647603479},{"$f":"'Public finances'!CQ38","v":503.1715907822167},{"$f":"'Public finances'!CR38","v":530.84602827523861},{"$f":"'Public finances'!CS38","v":560.04255983037672},{"$f":"'Public finances'!CT38","v":590.84490062104737},{"$f":"'Public finances'!CU38","v":623.34137015520491},{"$f":"'Public finances'!CV38","v":657.62514551374113}]
[{"$nulls":8},"Grants",{"$f":"'Public finances'!J50","v":1.1567364309220007},{"$f":"'Public finances'!K50","v":1.222765791825984},{"$f":"'Public finances'!L50","v":1.2452700367348672},{"$f":"'Public finances'!M50","v":1.046283552776871},{"$f":"'Public finances'!N50","v":0.90856591595106928},{"$f":"'Public finances'!O50","v":0.55032276009284975},{"$f":"'Public finances'!P50","v":0.24343567244811773},{"$f":"'Public finances'!Q50","v":0.5557968302199735},{"$f":"'Public finances'!R50","v":0.47479046139384184},{"$f":"'Public finances'!S50","v":0.18767825244951378},{"$f":"'Public finances'!T50","v":0.26111200000000001},{"$f":"'Public finances'!U50","v":0.25850087999999999},{"$f":"'Public finances'!V50","v":0.25591587119999998},{"$f":"'Public finances'!W50","v":0.25335671248799996},{"$f":"'Public finances'!X50","v":0.25082314536311995},{"$f":"'Public finances'!Y50","v":0.24831491390948873},{"$f":"'Public finances'!Z50","v":0.24583176477039384},{"$f":"'Public finances'!AA50","v":0.24337344712268991},{"$f":"'Public finances'!AB50","v":0.24093971265146299},{"$f":"'Public finances'!AC50","v":0.23853031552494836},{"$f":"'Public finances'!AD50","v":0.23614501236969887},{"$f":"'Public finances'!AE50","v":0.23378356224600189},{"$f":"'Public finances'!AF50","v":0.23144572662354188},{"$f":"'Public finances'!AG50","v":0.22913126935730646},{"$f":"'Public finances'!AH50","v":0.22683995666373338},{"$f":"'Public finances'!AI50","v":0.22457155709709606},{"$f":"'Public finances'!AJ50","v":0.22232584152612508},{"$f":"'Public finances'!AK50","v":0.22010258311086384},{"$f":"'Public finances'!AL50","v":0.21790155727975519},{"$f":"'Public finances'!AM50","v":0.21572254170695762},{"$f":"'Public finances'!AN50","v":0.21356531628988804},{"$f":"'Public finances'!AO50","v":0.21142966312698916},{"$f":"'Public finances'!AP50","v":0.20931536649571927},{"$f":"'Public finances'!AQ50","v":0.20722221283076209},{"$f":"'Public finances'!AR50","v":0.20514999070245446},{"$f":"'Public finances'!AS50","v":0.20309849079542991},{"$f":"'Public finances'!AT50","v":0.2010675058874756},{"$f":"'Public finances'!AU50","v":0.19905683082860084},{"$f":"'Public finances'!AV50","v":0.19706626252031484},{"$f":"'Public finances'!AW50","v":0.19509559989511169},{"$f":"'Public finances'!AX50","v":0.19314464389616057},{"$f":"'Public finances'!AY50","v":0.19121319745719895},{"$f":"'Public finances'!AZ50","v":0.18930106548262696},{"$f":"'Public finances'!BA50","v":0.18740805482780068},{"$f":"'Public finances'!BB50","v":0.18553397427952267},{"$f":"'Public finances'!BC50","v":0.18367863453672745},{"$f":"'Public finances'!BD50","v":0.18184184819136018},{"$f":"'Public finances'!BE50","v":0.18002342970944657},{"$f":"'Public finances'!BF50","v":0.1782231954123521},{"$f":"'Public finances'!BG50","v":0.17644096345822857},{"$f":"'Public finances'!BH50","v":0.17467655382364627},{"$f":"'Public finances'!BI50","v":0.17292978828540981},{"$f":"'Public finances'!BJ50","v":0.17120049040255572},{"$f":"'Public finances'!BK50","v":0.16948848549853016},{"$f":"'Public finances'!BL50","v":0.16779360064354484},{"$f":"'Public finances'!BM50","v":0.16611566463710939},{"$f":"'Public finances'!BN50","v":0.1644545079907383},{"$f":"'Public finances'!BO50","v":0.16280996291083091},{"$f":"'Public finances'!BP50","v":0.1611818632817226},{"$f":"'Public finances'!BQ50","v":0.15957004464890537},{"$f":"'Public finances'!BR50","v":0.15797434420241632},{"$f":"'Public finances'!BS50","v":0.15639460076039216},{"$f":"'Public finances'!BT50","v":0.15483065475278823},{"$f":"'Public finances'!BU50","v":0.15328234820526035},{"$f":"'Public finances'!BV50","v":0.15174952472320774},{"$f":"'Public finances'!BW50","v":0.15023202947597566},{"$f":"'Public finances'!BX50","v":0.14872970918121592},{"$f":"'Public finances'!BY50","v":0.14724241208940375},{"$f":"'Public finances'!BZ50","v":0.14576998796850971},{"$f":"'Public finances'!CA50","v":0.1443122880888246},{"$f":"'Public finances'!CB50","v":0.14286916520793635},{"$f":"'Public finances'!CC50","v":0.14144047355585698},{"$f":"'Public finances'!CD50","v":0.14002606882029842},{"$f":"'Public finances'!CE50","v":0.13862580813209543},{"$f":"'Public finances'!CF50","v":0.13723955005077448},{"$f":"'Public finances'!CG50","v":0.13586715455026674},{"$f":"'Public finances'!CH50","v":0.13450848300476406},{"$f":"'Public finances'!CI50","v":0.13316339817471642},{"$f":"'Public finances'!CJ50","v":0.13183176419296927},{"$f":"'Public finances'!CK50","v":0.13051344655103958},{"$f":"'Public finances'!CL50","v":0.12920831208552919},{"$f":"'Public finances'!CM50","v":0.12791622896467389},{"$f":"'Public finances'!CN50","v":0.12663706667502714},{"$f":"'Public finances'!CO50","v":0.12537069600827686},{"$f":"'Public finances'!CP50","v":0.12411698904819408},{"$f":"'Public finances'!CQ50","v":0.12287581915771215},{"$f":"'Public finances'!CR50","v":0.12164706096613502},{"$f":"'Public finances'!CS50","v":0.12043059035647367},{"$f":"'Public finances'!CT50","v":0.11922628445290893},{"$f":"'Public finances'!CU50","v":0.11803402160837985},{"$f":"'Public finances'!CV50","v":0.11685368139229604}]
[{"$nulls":8},"Gas Revenues",{"$f":"SUM(J20:J21)/1000000000","v":2.9242198325998427E-2},3.2133027770586693E-2,3.6623072814300682E-2,3.6709330700294786E-2,3.4307583725779196E-2,3.8914885740960005E-2,4.7609739647999999E-2,4.99160799E-2,6.1729020000000002E-2,6.5812184999999995E-2,7.3005127500000003E-2,8.1234740147058823E-2,8.44400606343714E-2,8.5189956700364111E-2,9.0775483627807962E-2,9.7234538862318212E-2,8.1962232806194329E-2,2.987319799626895E-2,2.9808185927714656E-2,2.9744448605602606E-2,0.30881968554448858,0.58039779562184424,0.77339984397485162,1.1139488769702963,1.1587723550755717,1.2495358651113269,1.6857518440088008,1.688794591249583,1.7794891741099796,1.8492517409493785,1.9129353054193188,1.9349594580687901,{"$f":"SUM(AP20:AP21)/1000000000","v":2.037318781175677},2.2843895110585515,2.3661519753085183,2.6929296839421881,2.7748712813047112,2.7959666860822021,2.5000799778162941,2.4542007056646526,2.4017814545190603,2.3610897029110736,2.6169420755018176,2.6607242389448151,2.7075598661480309,2.7702926758348769,2.8174044438172787,2.8208988036984231,2.8245331905951279,2.7193585778855098,1.8518591681693015,1.4909804693441859,1.5004861519646682,1.5082615934784915,0.76873664702981659,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV20:BV21)/1000000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":7},"as % of GDP","Non-Gas Tax Revenue",{"$f":"J47 / J$45","v":0.159},0.16400000000000001,0.17600000000000002,0.129,0.13600000000000001,0.12799999999999997,0.14299999999999999,0.14599999999999999,0.14399999999999999,0.13499999999999998,0.13899999999999998,0.1384467658598732,0.13845477214844998,0.13847846702644143,0.13847312414801932,0.13848241977159775,0.13858862431993479,0.13886795090589898,0.13887482878269927,0.13888134872617791,0.13872193565690963,0.13461333539957185,{"$f":"AF47 / AF$45","v":0.13459842319864457},0.13482099043182758,0.13503022747527052,0.13526168593092217,0.13545159619732322,0.1360120490780633,0.13657743653452434,0.1367127680708369,0.13684308106457302,0.13663672775996638,0.13660937932434791,0.13660082701883286,0.13672000645884272,0.13683701906466786,0.13694811653874581,0.13705358886699834,0.13757839406698916,0.13765178738329623,0.137728153984115,0.13779027273280769,0.13750581989539917,0.13758452578827482,0.13765608327554249,0.13772550288322771,0.13779136812634288,0.13785385782020043,0.13791314210409883,0.13805691089413849,0.13815897216527775,0.13827284553099184,0.13830901624534453,0.13834439447813421,{"$f":"BL47 / BL$45","v":0.13870866615081753},0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13900000000000001,0.13900000000000001,0.13900000000000001,0.13900000000000001,{"$f":"CC47 / CC$45","v":0.13899999999999998},0.13900000000000001,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999998,0.13899999999999996,0.13899999999999996,0.13899999999999998,0.13899999999999998,0.13900000000000001,0.13899999999999998,0.13899999999999998,0.13899999999999998]
[{"$nulls":8},"Grants",{"$f":"J48 / J$45","v":4.5999999999999992E-2},4.7E-2,4.4999999999999998E-2,2.6000000000000006E-2,2.1000000000000005E-2,1.1999999999999999E-2,5.0000000000000001E-3,9.9999999999999985E-3,8.0000000000000002E-3,2.9999999999999996E-3,4.000000000000001E-3,3.7386149736104066E-3,3.5084766479502021E-3,3.292878019849147E-3,3.0898800586568811E-3,2.8997029438632693E-3,2.7231350788056359E-3,2.5605093323127479E-3,2.4028718371391501E-3,2.2549334611535543E-3,2.11357508507293E-3,1.9246127602294298E-3,{"$f":"AF48 / AF$45","v":1.8058346538896105E-3},1.6973767882159545E-3,1.5952710349147364E-3,1.4995502093490827E-3,1.4091365435518568E-3,1.327789007686058E-3,1.2511615155601731E-3,1.1752391004456347E-3,1.1038822096805889E-3,1.0343084627148795E-3,9.7038903029540431E-4,9.1054502101994069E-4,8.5519056424773136E-4,8.0318792339597407E-4,7.5431433975251287E-4,7.0838514849271895E-4,6.6728598850683779E-4,6.2650762358715402E-4,5.8823378782227732E-4,5.5224085745776534E-4,5.1714673827356057E-4,4.855623852671753E-4,4.5588320020512144E-4,4.2801134589353187E-4,4.0183305763882209E-4,3.7724657802715438E-4,3.5415613783726878E-4,3.3268253816491335E-4,3.1241629899016898E-4,2.9340953622239375E-4,2.7540419541624193E-4,2.5850227012229262E-4,{"$f":"BL48 / BL$45","v":2.432143105817127E-4},2.2870889978309495E-4,2.1461783012821235E-4,2.0139493064164003E-4,1.8898671216608875E-4,1.7734298108476577E-4,1.6641663627859536E-4,1.561634785931843E-4,1.4654203204478904E-4,1.3751337604202954E-4,1.2904098794465333E-4,1.2109059532247089E-4,1.1363003731682104E-4,1.0662913454374677E-4,1.0005956701261545E-4,9.3894759566340563E-5,8.8109774379788774E-5,{"$f":"CC48 / CC$45","v":8.2681210081507952E-5},7.7587107090704158E-5,7.280685878653755E-5,6.8321128150400162E-5,6.4111769543977407E-5,6.0161755306670739E-5,5.6455106875454058E-5,5.2976830148530357E-5,4.9712854831322333E-5,4.6649977519439912E-5,4.3775808288384371E-5,4.1078720573934148E-5,3.8547804140469011E-5,3.6172820946980397E-5,3.3944163732237538E-5,3.1852817151578356E-5,2.9890321308116181E-5,2.8048737530838881E-5,2.6320616261166347E-5,2.4698966918061314E-5]
[{"$nulls":8},"Gas Revenues",{"$f":"J49 / J$45","v":1.1628760770712088E-3},1.2351116749531243E-3,1.3234384736058799E-3,9.1222173537426111E-4,7.92963114280157E-4,8.4855408999026671E-4,{"$f":"P49 / P$45","v":9.7787105663708408E-4},8.9809939866415201E-4,1.0401054784256985E-3,1.0519948498194335E-3,1.1183726140506758E-3,1.174871883960877E-3,1.1576303552336741E-3,1.1072141455254166E-3,1.1182594663281002E-3,1.1354584956062019E-3,9.0791453049301682E-4,3.142931291798342E-4,2.9727457418165127E-4,2.8118753918857889E-4,2.7640371761272963E-3,4.7780989934930185E-3,{"$f":"AF49 / AF$45","v":6.034383351714666E-3},8.2519988316396859E-3,8.1491638479383316E-3,8.3436290523057812E-3,1.0684563298835395E-2,1.0187808170208553E-2,1.0217588161354624E-2,1.007457512475979E-2,9.8876319835379239E-3,9.4657717980125428E-3,9.4450389838345288E-3,1.0037724561233714E-2,9.8635678019349093E-3,1.0649653733151092E-2,1.0410061980014606E-2,9.9500291844114748E-3,8.465519759737276E-3,7.8811385430451394E-3,7.3147718415251901E-3,6.8190387452841681E-3,7.1491571119593591E-3,6.8937677688791776E-3,6.6528573072384585E-3,6.4553871477413972E-3,6.2258839399438786E-3,5.9113106686928211E-3,5.6127697837529576E-3,5.1273984008008396E-3,3.3121273285169808E-3,2.5297428069761536E-3,2.413779192123584E-3,2.3003866292488511E-3,{"$f":"BL49 / BL$45","v":1.1142722541811494E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC49 / CC$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Domestic demand and supply, and take or pay penalties"]
[]
[{"$nulls":5},"Domestic demand and supply chart"]
[{"$nulls":8},"Demand",{"$f":"'Demand & production'!J271/1000","v":27.9},{"$f":"'Demand & production'!K271/1000","v":30.7},{"$f":"'Demand & production'!L271/1000","v":35.045000000000002},{"$f":"'Demand & production'!M271/1000","v":35.134999999999998},{"$f":"'Demand & production'!N271/1000","v":32.820999999999998},{"$f":"'Demand & production'!O271/1000","v":37.2789},{"$f":"'Demand & production'!P271/1000","v":45.686},{"$f":"'Demand & production'!Q271/1000","v":47.920499999999997},{"$f":"'Demand & production'!R271/1000","v":59.340000000000018},{"$f":"'Demand & production'!S271/1000","v":63.290999999999997},{"$f":"'Demand & production'!T271/1000","v":65.018766787204186},{"$f":"'Demand & production'!U271/1000","v":67.771172498500221},{"$f":"'Demand & production'!V271/1000","v":73.5489400782498},{"$f":"'Demand & production'!W271/1000","v":79.326707657999378},{"$f":"'Demand & production'!X271/1000","v":85.104475237748957},{"$f":"'Demand & production'!Y271/1000","v":90.882242817498536},{"$f":"'Demand & production'!Z271/1000","v":96.660010397248115},{"$f":"'Demand & production'!AA271/1000","v":105.14642351176106},{"$f":"'Demand & production'!AB271/1000","v":113.632836626274},{"$f":"'Demand & production'!AC271/1000","v":122.11924974078694},{"$f":"'Demand & production'!AD271/1000","v":130.6056628552999},{"$f":"'Demand & production'!AE271/1000","v":139.09207596981284},{"$f":"'Demand & production'!AF271/1000","v":151.03748163400016},{"$f":"'Demand & production'!AG271/1000","v":162.98288729818748},{"$f":"'Demand & production'!AH271/1000","v":174.9282929623748},{"$f":"'Demand & production'!AI271/1000","v":186.87369862656212},{"$f":"'Demand & production'!AJ271/1000","v":198.81910429074941},{"$f":"'Demand & production'!AK271/1000","v":212.09433215008846},{"$f":"'Demand & production'!AL271/1000","v":226.25595206589534},{"$f":"'Demand & production'!AM271/1000","v":241.36314877579525},{"$f":"'Demand & production'!AN271/1000","v":257.47905880504749},{"$f":"'Demand & production'!AO271/1000","v":274.67103432892173},{"$f":"'Demand & production'!AP271/1000","v":293.01092465326633},{"$f":"'Demand & production'!AQ271/1000","v":312.57537648964211},{"$f":"'Demand & production'!AR271/1000","v":333.44615427994199},{"$f":"'Demand & production'!AS271/1000","v":355.71048190920851},{"$f":"'Demand & production'!AT271/1000","v":379.46140723474701},{"$f":"'Demand & production'!AU271/1000","v":404.79819095498777},{"$f":"'Demand & production'!AV271/1000","v":431.82672144327108},{"$f":"'Demand & production'!AW271/1000","v":460.6599572802433},{"$f":"'Demand & production'!AX271/1000","v":491.41839933431083},{"$f":"'Demand & production'!AY271/1000","v":491.41839933431083},{"$f":"'Demand & production'!AZ271/1000","v":491.418399334311},{"$f":"'Demand & production'!BA271/1000","v":491.418399334311},{"$f":"'Demand & production'!BB271/1000","v":491.418399334311},{"$f":"'Demand & production'!BC271/1000","v":491.418399334311},{"$f":"'Demand & production'!BD271/1000","v":491.418399334311},{"$f":"'Demand & production'!BE271/1000","v":491.418399334311},{"$f":"'Demand & production'!BF271/1000","v":491.418399334311},{"$f":"'Demand & production'!BG271/1000","v":491.418399334311},{"$f":"'Demand & production'!BH271/1000","v":491.418399334311},{"$f":"'Demand & production'!BI271/1000","v":491.418399334311},{"$f":"'Demand & production'!BJ271/1000","v":491.418399334311},{"$f":"'Demand & production'!BK271/1000","v":491.418399334311},{"$f":"'Demand & production'!BL271/1000","v":491.418399334311},{"$f":"'Demand & production'!BM271/1000","v":491.418399334311},{"$f":"'Demand & production'!BN271/1000","v":491.418399334311},{"$f":"'Demand & production'!BO271/1000","v":491.418399334311},{"$f":"'Demand & production'!BP271/1000","v":491.418399334311},{"$f":"'Demand & production'!BQ271/1000","v":491.418399334311},{"$f":"'Demand & production'!BR271/1000","v":491.418399334311},{"$f":"'Demand & production'!BS271/1000","v":491.418399334311},{"$f":"'Demand & production'!BT271/1000","v":491.418399334311},{"$f":"'Demand & production'!BU271/1000","v":491.418399334311},{"$f":"'Demand & production'!BV271/1000","v":491.418399334311},{"$f":"'Demand & production'!BW271/1000","v":491.418399334311},{"$f":"'Demand & production'!BX271/1000","v":491.418399334311},{"$f":"'Demand & production'!BY271/1000","v":491.418399334311},{"$f":"'Demand & production'!BZ271/1000","v":491.418399334311},{"$f":"'Demand & production'!CA271/1000","v":491.418399334311},{"$f":"'Demand & production'!CB271/1000","v":491.418399334311},{"$f":"'Demand & production'!CC271/1000","v":491.418399334311},{"$f":"'Demand & production'!CD271/1000","v":491.418399334311},{"$f":"'Demand & production'!CE271/1000","v":491.418399334311},{"$f":"'Demand & production'!CF271/1000","v":491.418399334311},{"$f":"'Demand & production'!CG271/1000","v":491.418399334311},{"$f":"'Demand & production'!CH271/1000","v":491.418399334311},{"$f":"'Demand & production'!CI271/1000","v":491.418399334311},{"$f":"'Demand & production'!CJ271/1000","v":491.418399334311},{"$f":"'Demand & production'!CK271/1000","v":491.418399334311},{"$f":"'Demand & production'!CL271/1000","v":491.418399334311},{"$f":"'Demand & production'!CM271/1000","v":491.418399334311},{"$f":"'Demand & production'!CN271/1000","v":491.418399334311},{"$f":"'Demand & production'!CO271/1000","v":491.418399334311},{"$f":"'Demand & production'!CP271/1000","v":491.418399334311},{"$f":"'Demand & production'!CQ271/1000","v":491.418399334311},{"$f":"'Demand & production'!CR271/1000","v":491.418399334311},{"$f":"'Demand & production'!CS271/1000","v":491.418399334311},{"$f":"'Demand & production'!CT271/1000","v":491.418399334311},{"$f":"'Demand & production'!CU271/1000","v":491.418399334311},{"$f":"'Demand & production'!CV271/1000","v":491.418399334311}]
[{"$nulls":8},"Onshore supply",{"$f":"'Demand & production'!J48/1000","v":27.9},{"$f":"'Demand & production'!K48/1000","v":30.7},{"$f":"'Demand & production'!L48/1000","v":35.045000000000002},{"$f":"'Demand & production'!M48/1000","v":35.134999999999998},{"$f":"'Demand & production'!N48/1000","v":32.820999999999998},{"$f":"'Demand & production'!O48/1000","v":37.2789},{"$f":"'Demand & production'!P48/1000","v":45.686},{"$f":"'Demand & production'!Q48/1000","v":47.920499999999997},{"$f":"'Demand & production'!R48/1000","v":59.34},{"$f":"'Demand & production'!S48/1000","v":63.290999999999997},{"$f":"'Demand & production'!T48/1000","v":65.018766787204186},{"$f":"'Demand & production'!U48/1000","v":67.771172498500221},{"$f":"'Demand & production'!V48/1000","v":73.5489400782498},{"$f":"'Demand & production'!W48/1000","v":79.326707657999378},{"$f":"'Demand & production'!X48/1000","v":85.104475237748957},{"$f":"'Demand & production'!Y48/1000","v":90.613500000000002},{"$f":"'Demand & production'!Z48/1000","v":90.613500000000002},{"$f":"'Demand & production'!AA48/1000","v":39.428937740297457},{"$f":"'Demand & production'!AB48/1000","v":25.659500000000001},{"$f":"'Demand & production'!AC48/1000","v":25.659500000000001},{"$f":"'Demand & production'!AD48/1000","v":25.659500000000001},{"$f":"'Demand & production'!AE48/1000","v":25.659500000000001},{"$f":"'Demand & production'!AF48/1000","v":25.659500000000001},{"$f":"'Demand & production'!AG48/1000","v":25.659500000000001},{"$f":"'Demand & production'!AH48/1000","v":26.38},{"$f":"'Demand & production'!AI48/1000","v":26.381},{"$f":"'Demand & production'!AJ48/1000","v":26.382000000000001},{"$f":"'Demand & production'!AK48/1000","v":26.382999999999999},{"$f":"'Demand & production'!AL48/1000","v":4.2450000000000001},{"$f":"'Demand & production'!AM48/1000","v":0},{"$f":"'Demand & production'!AN48/1000","v":0},{"$f":"'Demand & production'!AO48/1000","v":0},{"$f":"'Demand & production'!AP48/1000","v":0},{"$f":"'Demand & production'!AQ48/1000","v":0},{"$f":"'Demand & production'!AR48/1000","v":0},{"$f":"'Demand & production'!AS48/1000","v":0},{"$f":"'Demand & production'!AT48/1000","v":0},{"$f":"'Demand & production'!AU48/1000","v":0},{"$f":"'Demand & production'!AV48/1000","v":0},{"$f":"'Demand & production'!AW48/1000","v":0},{"$f":"'Demand & production'!AX48/1000","v":0},{"$f":"'Demand & production'!AY48/1000","v":0},{"$f":"'Demand & production'!AZ48/1000","v":0},{"$f":"'Demand & production'!BA48/1000","v":0},{"$f":"'Demand & production'!BB48/1000","v":0},{"$f":"'Demand & production'!BC48/1000","v":0},{"$f":"'Demand & production'!BD48/1000","v":0},{"$f":"'Demand & production'!BE48/1000","v":0},{"$f":"'Demand & production'!BF48/1000","v":0},{"$f":"'Demand & production'!BG48/1000","v":0},{"$f":"'Demand & production'!BH48/1000","v":0},{"$f":"'Demand & production'!BI48/1000","v":0},{"$f":"'Demand & production'!BJ48/1000","v":0},{"$f":"'Demand & production'!BK48/1000","v":0},{"$f":"'Demand & production'!BL48/1000","v":0},{"$f":"'Demand & production'!BM48/1000","v":0},{"$f":"'Demand & production'!BN48/1000","v":0},{"$f":"'Demand & production'!BO48/1000","v":0},{"$f":"'Demand & production'!BP48/1000","v":0},{"$f":"'Demand & production'!BQ48/1000","v":0},{"$f":"'Demand & production'!BR48/1000","v":0},{"$f":"'Demand & production'!BS48/1000","v":0},{"$f":"'Demand & production'!BT48/1000","v":0},{"$f":"'Demand & production'!BU48/1000","v":0},{"$f":"'Demand & production'!BV48/1000","v":0},{"$f":"'Demand & production'!BW48/1000","v":0},{"$f":"'Demand & production'!BX48/1000","v":0},{"$f":"'Demand & production'!BY48/1000","v":0},{"$f":"'Demand & production'!BZ48/1000","v":0},{"$f":"'Demand & production'!CA48/1000","v":0},{"$f":"'Demand & production'!CB48/1000","v":0},{"$f":"'Demand & production'!CC48/1000","v":0},{"$f":"'Demand & production'!CD48/1000","v":0},{"$f":"'Demand & production'!CE48/1000","v":0},{"$f":"'Demand & production'!CF48/1000","v":0},{"$f":"'Demand & production'!CG48/1000","v":0},{"$f":"'Demand & production'!CH48/1000","v":0},{"$f":"'Demand & production'!CI48/1000","v":0},{"$f":"'Demand & production'!CJ48/1000","v":0},{"$f":"'Demand & production'!CK48/1000","v":0},{"$f":"'Demand & production'!CL48/1000","v":0},{"$f":"'Demand & production'!CM48/1000","v":0},{"$f":"'Demand & production'!CN48/1000","v":0},{"$f":"'Demand & production'!CO48/1000","v":0},{"$f":"'Demand & production'!CP48/1000","v":0},{"$f":"'Demand & production'!CQ48/1000","v":0},{"$f":"'Demand & production'!CR48/1000","v":0},{"$f":"'Demand & production'!CS48/1000","v":0},{"$f":"'Demand & production'!CT48/1000","v":0},{"$f":"'Demand & production'!CU48/1000","v":0},{"$f":"'Demand & production'!CV48/1000","v":0}]
[{"$nulls":8},"Offshore supply",{"$f":"('Demand & production'!J88 + 'Demand & production'!J190)/1000","v":0},{"$f":"('Demand & production'!K88 + 'Demand & production'!K190)/1000","v":0},{"$f":"('Demand & production'!L88 + 'Demand & production'!L190)/1000","v":0},{"$f":"('Demand & production'!M88 + 'Demand & production'!M190)/1000","v":0},{"$f":"('Demand & production'!N88 + 'Demand & production'!N190)/1000","v":0},{"$f":"('Demand & production'!O88 + 'Demand & production'!O190)/1000","v":0},{"$f":"('Demand & production'!P88 + 'Demand & production'!P190)/1000","v":0},{"$f":"('Demand & production'!Q88 + 'Demand & production'!Q190)/1000","v":0},{"$f":"('Demand & production'!R88 + 'Demand & production'!R190)/1000","v":0},{"$f":"('Demand & production'!S88 + 'Demand & production'!S190)/1000","v":0},{"$f":"('Demand & production'!T88 + 'Demand & production'!T190)/1000","v":0},{"$f":"('Demand & production'!U88 + 'Demand & production'!U190)/1000","v":0},{"$f":"('Demand & production'!V88 + 'Demand & production'!V190)/1000","v":0},{"$f":"('Demand & production'!W88 + 'Demand & production'!W190)/1000","v":0},{"$f":"('Demand & production'!X88 + 'Demand & production'!X190)/1000","v":0},{"$f":"('Demand & production'!Y88 + 'Demand & production'!Y190)/1000","v":0},{"$f":"('Demand & production'!Z88 + 'Demand & production'!Z190)/1000","v":0},{"$f":"('Demand & production'!AA88 + 'Demand & production'!AA190)/1000","v":0},{"$f":"('Demand & production'!AB88 + 'Demand & production'!AB190)/1000","v":0},{"$f":"('Demand & production'!AC88 + 'Demand & production'!AC190)/1000","v":0},{"$f":"('Demand & production'!AD88 + 'Demand & production'!AD190)/1000","v":32.786542620682539},{"$f":"('Demand & production'!AE88 + 'Demand & production'!AE190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AF88 + 'Demand & production'!AF190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AG88 + 'Demand & production'!AG190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AH88 + 'Demand & production'!AH190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AI88 + 'Demand & production'!AI190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AJ88 + 'Demand & production'!AJ190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AK88 + 'Demand & production'!AK190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AL88 + 'Demand & production'!AL190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AM88 + 'Demand & production'!AM190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AN88 + 'Demand & production'!AN190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AO88 + 'Demand & production'!AO190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AP88 + 'Demand & production'!AP190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AQ88 + 'Demand & production'!AQ190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AR88 + 'Demand & production'!AR190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AS88 + 'Demand & production'!AS190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AT88 + 'Demand & production'!AT190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AU88 + 'Demand & production'!AU190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AV88 + 'Demand & production'!AV190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AW88 + 'Demand & production'!AW190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AX88 + 'Demand & production'!AX190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AY88 + 'Demand & production'!AY190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!AZ88 + 'Demand & production'!AZ190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!BA88 + 'Demand & production'!BA190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!BB88 + 'Demand & production'!BB190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!BC88 + 'Demand & production'!BC190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!BD88 + 'Demand & production'!BD190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!BE88 + 'Demand & production'!BE190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!BF88 + 'Demand & production'!BF190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!BG88 + 'Demand & production'!BG190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!BH88 + 'Demand & production'!BH190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!BI88 + 'Demand & production'!BI190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!BJ88 + 'Demand & production'!BJ190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!BK88 + 'Demand & production'!BK190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!BL88 + 'Demand & production'!BL190)/1000","v":65.573085241365078},{"$f":"('Demand & production'!BM88 + 'Demand & production'!BM190)/1000","v":0},{"$f":"('Demand & production'!BN88 + 'Demand & production'!BN190)/1000","v":0},{"$f":"('Demand & production'!BO88 + 'Demand & production'!BO190)/1000","v":0},{"$f":"('Demand & production'!BP88 + 'Demand & production'!BP190)/1000","v":0},{"$f":"('Demand & production'!BQ88 + 'Demand & production'!BQ190)/1000","v":0},{"$f":"('Demand & production'!BR88 + 'Demand & production'!BR190)/1000","v":0},{"$f":"('Demand & production'!BS88 + 'Demand & production'!BS190)/1000","v":0},{"$f":"('Demand & production'!BT88 + 'Demand & production'!BT190)/1000","v":0},{"$f":"('Demand & production'!BU88 + 'Demand & production'!BU190)/1000","v":0},{"$f":"('Demand & production'!BV88 + 'Demand & production'!BV190)/1000","v":0},{"$f":"('Demand & production'!BW88 + 'Demand & production'!BW190)/1000","v":0},{"$f":"('Demand & production'!BX88 + 'Demand & production'!BX190)/1000","v":0},{"$f":"('Demand & production'!BY88 + 'Demand & production'!BY190)/1000","v":0},{"$f":"('Demand & production'!BZ88 + 'Demand & production'!BZ190)/1000","v":0},{"$f":"('Demand & production'!CA88 + 'Demand & production'!CA190)/1000","v":0},{"$f":"('Demand & production'!CB88 + 'Demand & production'!CB190)/1000","v":0},{"$f":"('Demand & production'!CC88 + 'Demand & production'!CC190)/1000","v":0},{"$f":"('Demand & production'!CD88 + 'Demand & production'!CD190)/1000","v":0},{"$f":"('Demand & production'!CE88 + 'Demand & production'!CE190)/1000","v":0},{"$f":"('Demand & production'!CF88 + 'Demand & production'!CF190)/1000","v":0},{"$f":"('Demand & production'!CG88 + 'Demand & production'!CG190)/1000","v":0},{"$f":"('Demand & production'!CH88 + 'Demand & production'!CH190)/1000","v":0},{"$f":"('Demand & production'!CI88 + 'Demand & production'!CI190)/1000","v":0},{"$f":"('Demand & production'!CJ88 + 'Demand & production'!CJ190)/1000","v":0},{"$f":"('Demand & production'!CK88 + 'Demand & production'!CK190)/1000","v":0},{"$f":"('Demand & production'!CL88 + 'Demand & production'!CL190)/1000","v":0},{"$f":"('Demand & production'!CM88 + 'Demand & production'!CM190)/1000","v":0},{"$f":"('Demand & production'!CN88 + 'Demand & production'!CN190)/1000","v":0},{"$f":"('Demand & production'!CO88 + 'Demand & production'!CO190)/1000","v":0},{"$f":"('Demand & production'!CP88 + 'Demand & production'!CP190)/1000","v":0},{"$f":"('Demand & production'!CQ88 + 'Demand & production'!CQ190)/1000","v":0},{"$f":"('Demand & production'!CR88 + 'Demand & production'!CR190)/1000","v":0},{"$f":"('Demand & production'!CS88 + 'Demand & production'!CS190)/1000","v":0},{"$f":"('Demand & production'!CT88 + 'Demand & production'!CT190)/1000","v":0},{"$f":"('Demand & production'!CU88 + 'Demand & production'!CU190)/1000","v":0},{"$f":"('Demand & production'!CV88 + 'Demand & production'!CV190)/1000","v":0}]
[]
[{"$nulls":5},"Take or pay penalty chart"]
[{"$nulls":8},"Onshore",{"$f":"'Sector results'!J72 / 1000000000","v":0},{"$f":"'Sector results'!K72 / 1000000000","v":0},{"$f":"'Sector results'!L72 / 1000000000","v":0},{"$f":"'Sector results'!M72 / 1000000000","v":0},{"$f":"'Sector results'!N72 / 1000000000","v":0},{"$f":"'Sector results'!O72 / 1000000000","v":0},{"$f":"'Sector results'!P72 / 1000000000","v":0},{"$f":"'Sector results'!Q72 / 1000000000","v":0},{"$f":"'Sector results'!R72 / 1000000000","v":0},{"$f":"'Sector results'!S72 / 1000000000","v":0},{"$f":"'Sector results'!T72 / 1000000000","v":2.1642815500974671E-2},{"$f":"'Sector results'!U72 / 1000000000","v":4.3189835856209086E-2},{"$f":"'Sector results'!V72 / 1000000000","v":3.2114228076045838E-2},{"$f":"'Sector results'!W72 / 1000000000","v":1.1216470295882594E-2},{"$f":"'Sector results'!X72 / 1000000000","v":9.6607925157192881E-3},{"$f":"'Sector results'!Y72 / 1000000000","v":0},{"$f":"'Sector results'!Z72 / 1000000000","v":0},{"$f":"'Sector results'!AA72 / 1000000000","v":0},{"$f":"'Sector results'!AB72 / 1000000000","v":0},{"$f":"'Sector results'!AC72 / 1000000000","v":0},{"$f":"'Sector results'!AD72 / 1000000000","v":0},{"$f":"'Sector results'!AE72 / 1000000000","v":0},{"$f":"'Sector results'!AF72 / 1000000000","v":0},{"$f":"'Sector results'!AG72 / 1000000000","v":0},{"$f":"'Sector results'!AH72 / 1000000000","v":0},{"$f":"'Sector results'!AI72 / 1000000000","v":0},{"$f":"'Sector results'!AJ72 / 1000000000","v":0},{"$f":"'Sector results'!AK72 / 1000000000","v":0},{"$f":"'Sector results'!AL72 / 1000000000","v":0},{"$f":"'Sector results'!AM72 / 1000000000","v":0},{"$f":"'Sector results'!AN72 / 1000000000","v":0},{"$f":"'Sector results'!AO72 / 1000000000","v":0},{"$f":"'Sector results'!AP72 / 1000000000","v":0},{"$f":"'Sector results'!AQ72 / 1000000000","v":0},{"$f":"'Sector results'!AR72 / 1000000000","v":0},{"$f":"'Sector results'!AS72 / 1000000000","v":0},{"$f":"'Sector results'!AT72 / 1000000000","v":0},{"$f":"'Sector results'!AU72 / 1000000000","v":0},{"$f":"'Sector results'!AV72 / 1000000000","v":0},{"$f":"'Sector results'!AW72 / 1000000000","v":0},{"$f":"'Sector results'!AX72 / 1000000000","v":0},{"$f":"'Sector results'!AY72 / 1000000000","v":0},{"$f":"'Sector results'!AZ72 / 1000000000","v":0},{"$f":"'Sector results'!BA72 / 1000000000","v":0},{"$f":"'Sector results'!BB72 / 1000000000","v":0},{"$f":"'Sector results'!BC72 / 1000000000","v":0},{"$f":"'Sector results'!BD72 / 1000000000","v":0},{"$f":"'Sector results'!BE72 / 1000000000","v":0},{"$f":"'Sector results'!BF72 / 1000000000","v":0},{"$f":"'Sector results'!BG72 / 1000000000","v":0},{"$f":"'Sector results'!BH72 / 1000000000","v":0},{"$f":"'Sector results'!BI72 / 1000000000","v":0},{"$f":"'Sector results'!BJ72 / 1000000000","v":0},{"$f":"'Sector results'!BK72 / 1000000000","v":0},{"$f":"'Sector results'!BL72 / 1000000000","v":0},{"$f":"'Sector results'!BM72 / 1000000000","v":0},{"$f":"'Sector results'!BN72 / 1000000000","v":0},{"$f":"'Sector results'!BO72 / 1000000000","v":0},{"$f":"'Sector results'!BP72 / 1000000000","v":0},{"$f":"'Sector results'!BQ72 / 1000000000","v":0},{"$f":"'Sector results'!BR72 / 1000000000","v":0},{"$f":"'Sector results'!BS72 / 1000000000","v":0},{"$f":"'Sector results'!BT72 / 1000000000","v":0},{"$f":"'Sector results'!BU72 / 1000000000","v":0},{"$f":"'Sector results'!BV72 / 1000000000","v":0},{"$f":"'Sector results'!BW72 / 1000000000","v":0},{"$f":"'Sector results'!BX72 / 1000000000","v":0},{"$f":"'Sector results'!BY72 / 1000000000","v":0},{"$f":"'Sector results'!BZ72 / 1000000000","v":0},{"$f":"'Sector results'!CA72 / 1000000000","v":0},{"$f":"'Sector results'!CB72 / 1000000000","v":0},{"$f":"'Sector results'!CC72 / 1000000000","v":0},{"$f":"'Sector results'!CD72 / 1000000000","v":0},{"$f":"'Sector results'!CE72 / 1000000000","v":0},{"$f":"'Sector results'!CF72 / 1000000000","v":0},{"$f":"'Sector results'!CG72 / 1000000000","v":0},{"$f":"'Sector results'!CH72 / 1000000000","v":0},{"$f":"'Sector results'!CI72 / 1000000000","v":0},{"$f":"'Sector results'!CJ72 / 1000000000","v":0},{"$f":"'Sector results'!CK72 / 1000000000","v":0},{"$f":"'Sector results'!CL72 / 1000000000","v":0},{"$f":"'Sector results'!CM72 / 1000000000","v":0},{"$f":"'Sector results'!CN72 / 1000000000","v":0},{"$f":"'Sector results'!CO72 / 1000000000","v":0},{"$f":"'Sector results'!CP72 / 1000000000","v":0},{"$f":"'Sector results'!CQ72 / 1000000000","v":0},{"$f":"'Sector results'!CR72 / 1000000000","v":0},{"$f":"'Sector results'!CS72 / 1000000000","v":0},{"$f":"'Sector results'!CT72 / 1000000000","v":0},{"$f":"'Sector results'!CU72 / 1000000000","v":0},{"$f":"'Sector results'!CV72 / 1000000000","v":0}]
[{"$nulls":8},"Offshore",{"$f":"'Sector results'!J73 / 1000000000","v":0},{"$f":"'Sector results'!K73 / 1000000000","v":0},{"$f":"'Sector results'!L73 / 1000000000","v":0},{"$f":"'Sector results'!M73 / 1000000000","v":0},{"$f":"'Sector results'!N73 / 1000000000","v":0},{"$f":"'Sector results'!O73 / 1000000000","v":0},{"$f":"'Sector results'!P73 / 1000000000","v":0},{"$f":"'Sector results'!Q73 / 1000000000","v":0},{"$f":"'Sector results'!R73 / 1000000000","v":0},{"$f":"'Sector results'!S73 / 1000000000","v":0},{"$f":"'Sector results'!T73 / 1000000000","v":0},{"$f":"'Sector results'!U73 / 1000000000","v":0},{"$f":"'Sector results'!V73 / 1000000000","v":0},{"$f":"'Sector results'!W73 / 1000000000","v":0},{"$f":"'Sector results'!X73 / 1000000000","v":0},{"$f":"'Sector results'!Y73 / 1000000000","v":0},{"$f":"'Sector results'!Z73 / 1000000000","v":0},{"$f":"'Sector results'!AA73 / 1000000000","v":0},{"$f":"'Sector results'!AB73 / 1000000000","v":0},{"$f":"'Sector results'!AC73 / 1000000000","v":0},{"$f":"'Sector results'!AD73 / 1000000000","v":0},{"$f":"'Sector results'!AE73 / 1000000000","v":0},{"$f":"'Sector results'!AF73 / 1000000000","v":0},{"$f":"'Sector results'!AG73 / 1000000000","v":0},{"$f":"'Sector results'!AH73 / 1000000000","v":0},{"$f":"'Sector results'!AI73 / 1000000000","v":0},{"$f":"'Sector results'!AJ73 / 1000000000","v":0},{"$f":"'Sector results'!AK73 / 1000000000","v":0},{"$f":"'Sector results'!AL73 / 1000000000","v":0},{"$f":"'Sector results'!AM73 / 1000000000","v":0},{"$f":"'Sector results'!AN73 / 1000000000","v":0},{"$f":"'Sector results'!AO73 / 1000000000","v":0},{"$f":"'Sector results'!AP73 / 1000000000","v":0},{"$f":"'Sector results'!AQ73 / 1000000000","v":0},{"$f":"'Sector results'!AR73 / 1000000000","v":0},{"$f":"'Sector results'!AS73 / 1000000000","v":0},{"$f":"'Sector results'!AT73 / 1000000000","v":0},{"$f":"'Sector results'!AU73 / 1000000000","v":0},{"$f":"'Sector results'!AV73 / 1000000000","v":0},{"$f":"'Sector results'!AW73 / 1000000000","v":0},{"$f":"'Sector results'!AX73 / 1000000000","v":0},{"$f":"'Sector results'!AY73 / 1000000000","v":0},{"$f":"'Sector results'!AZ73 / 1000000000","v":0},{"$f":"'Sector results'!BA73 / 1000000000","v":0},{"$f":"'Sector results'!BB73 / 1000000000","v":0},{"$f":"'Sector results'!BC73 / 1000000000","v":0},{"$f":"'Sector results'!BD73 / 1000000000","v":0},{"$f":"'Sector results'!BE73 / 1000000000","v":0},{"$f":"'Sector results'!BF73 / 1000000000","v":0},{"$f":"'Sector results'!BG73 / 1000000000","v":0},{"$f":"'Sector results'!BH73 / 1000000000","v":0},{"$f":"'Sector results'!BI73 / 1000000000","v":0},{"$f":"'Sector results'!BJ73 / 1000000000","v":0},{"$f":"'Sector results'!BK73 / 1000000000","v":0},{"$f":"'Sector results'!BL73 / 1000000000","v":0},{"$f":"'Sector results'!BM73 / 1000000000","v":0},{"$f":"'Sector results'!BN73 / 1000000000","v":0},{"$f":"'Sector results'!BO73 / 1000000000","v":0},{"$f":"'Sector results'!BP73 / 1000000000","v":0},{"$f":"'Sector results'!BQ73 / 1000000000","v":0},{"$f":"'Sector results'!BR73 / 1000000000","v":0},{"$f":"'Sector results'!BS73 / 1000000000","v":0},{"$f":"'Sector results'!BT73 / 1000000000","v":0},{"$f":"'Sector results'!BU73 / 1000000000","v":0},{"$f":"'Sector results'!BV73 / 1000000000","v":0},{"$f":"'Sector results'!BW73 / 1000000000","v":0},{"$f":"'Sector results'!BX73 / 1000000000","v":0},{"$f":"'Sector results'!BY73 / 1000000000","v":0},{"$f":"'Sector results'!BZ73 / 1000000000","v":0},{"$f":"'Sector results'!CA73 / 1000000000","v":0},{"$f":"'Sector results'!CB73 / 1000000000","v":0},{"$f":"'Sector results'!CC73 / 1000000000","v":0},{"$f":"'Sector results'!CD73 / 1000000000","v":0},{"$f":"'Sector results'!CE73 / 1000000000","v":0},{"$f":"'Sector results'!CF73 / 1000000000","v":0},{"$f":"'Sector results'!CG73 / 1000000000","v":0},{"$f":"'Sector results'!CH73 / 1000000000","v":0},{"$f":"'Sector results'!CI73 / 1000000000","v":0},{"$f":"'Sector results'!CJ73 / 1000000000","v":0},{"$f":"'Sector results'!CK73 / 1000000000","v":0},{"$f":"'Sector results'!CL73 / 1000000000","v":0},{"$f":"'Sector results'!CM73 / 1000000000","v":0},{"$f":"'Sector results'!CN73 / 1000000000","v":0},{"$f":"'Sector results'!CO73 / 1000000000","v":0},{"$f":"'Sector results'!CP73 / 1000000000","v":0},{"$f":"'Sector results'!CQ73 / 1000000000","v":0},{"$f":"'Sector results'!CR73 / 1000000000","v":0},{"$f":"'Sector results'!CS73 / 1000000000","v":0},{"$f":"'Sector results'!CT73 / 1000000000","v":0},{"$f":"'Sector results'!CU73 / 1000000000","v":0},{"$f":"'Sector results'!CV73 / 1000000000","v":0}]

{"sheet":"Inputs","index":3,"n_rows":482,"n_cols":94,"rows_kept":482,"cut":false,"hidden":false,"merged":[[349,13,349,20],[106,4,107,10],[68,4,69,9],[49,13,49,14],[259,1,260,1],[55,3,56,3],[99,3,100,3],[126,4,127,8],[205,1,206,1],[173,3,173,7],[351,11,356,11],[313,1,314,1],[8,7,8,9],[59,4,60,5],[103,4,104,5],[124,4,125,8],[80,4,81,8],[82,4,83,8],[62,4,63,9],[112,4,113,9]]}
["Inputs"]
[]
[null,"Current year",2020]
[]
[null,"Reserves"]
[]
[null,null,"Blocks 1 and 4","Block 2","Total"]
[null,"2P total (tcf)",15.0173573,13.1482162,{"$f":"SUM(C8:D8)","v":28.165573500000001}]
[null,"2P total (mmcf)",{"$f":"C8 * 10^6","v":15017357.300000001},{"$f":"D8 * 10^6","v":13148216.200000001},{"$f":"E8 * 10^6","v":28165573.5},null,null,"Conversion factors"]
[{"$nulls":7},"1 mmcf of natural gas = ",1035,"mmbtu of natural gas"]
[null,"O/w natural gas liquids (%)",9.870976830343714E-2,0,null,null,null,"1 mmcf of natural gas = ",2.0999999999999999E-5,"mmt of LNG"]
[null,"O/w natural gas liquids (mmcf)",{"$f":"C9*C11","v":1482359.8596129303},{"$f":"D9*D11","v":0},{"$f":"SUM(C12:D12)","v":1482359.8596129303},null,null,"1 mmcf of natural gas = ",167,"boe of NGL"]
[null,"O/w gas (mmcf)",{"$f":"C9-C12","v":13534997.44038707},{"$f":"D9-D12","v":13148216.200000001},{"$f":"SUM(C13:D13)","v":26683213.640387073},null,null,"1 mmbtu of LNG =",1.8699999999999999E-8,"mmt of LNG"]
[]
[null,"Acreage (km sq)",11975,5568,"-"]
[]
[null,"Block is part of proposed offshore project? (1 = Yes, 0 = No)",1,1,"-"]
[null,"Block's reserves as proportion of project's overall reserves",{"$f":"(C8 * C17)/ ((C8 * C17) + (D8 * D17))","v":0.53318130731476143},{"$f":"(D8 * D17)/ ((C8 * C17) + (D8 * D17))","v":0.46681869268523857},"-"]
[]
[null,"Markets to be supplied with gas"]
[]
[null,"LNG export market (1 = Yes, 0 = No)",1]
[null,"Domestic market (1 = Yes, 0 = No)",1]
[null,"Regional market through pipeline (1 = Yes, 0 = No)",0]
[]
[null,"Domestic market"]
[null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Historical domestic demand (mmcf)",27900,30700,35045,35135,32821,37278.9,45686,47920.5,59340.000000000015,63291]
[]
[null,"Projected domestic demand (mmcf)"]
[null,"1. NGUMP 2016, base case, domestic only",{"$nulls":10},67810,151500,161399.99999999997,199600,209800,237700.00000000003,253000.00000000003,268599.99999999994,376500.00000000006,396199.99999999994,416000,437100,491299.99999999988,520099.99999999988,542199.99999999977,563999.99999999988,586800,638399.99999999988,703999.99999999988,739999.99999999988,772499.99999999988,811900,864599.99999999988,929300,969800,1014399.9999999999,1062499.9999999998,1113600.0000000002,1170000.0000000002,1229700.0000000002,1294600.0000000002,1294600.0000000002,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600,1294600]
[null,"2. Demierre et al 2014",{"$nulls":10},67810,72329,76848,81367,85886,90405,94924,99443,103962,108481,113000.00000000003,145300,177600,209900,242200,274500,306800,339100,371400,403700,436000,487900,539800,591700,643600,695500,747400,799300,851200,903100,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000,955000]
[null,"3. IEA STEPS 2019-20",{"$nulls":10},65018.766787204186,67771.172498500222,73548.940078249798,79326.707657999374,85104.475237748964,90882.24281749854,96660.010397248116,105146.42351176105,113632.836626274,122119.24974078694,130605.6628552999,139092.07596981284,151037.48163400017,162982.88729818747,174928.29296237481,186873.69862656211,198819.10429074941,212094.33215008845,226255.95206589534,241363.14877579524,257479.05880504748,274671.03432892176,293010.92465326632,312575.37648964213,333446.15427994198,355710.48190920852,379461.40723474702,404798.19095498777,431826.72144327109,460659.95728024328,491418.39933431085,491418.39933431085,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102]
[null,"4. IEA SDS 2020",{"$nulls":10},67618.068633736621,71835.177612444226,79429.57747580568,87254.959295315712,95311.323070974395,103598.66880278166,108353.49110323816,115874.38008619503,123073.69109235855,129951.42412172872,136507.57917430557,141707.37313652699,149892.07992642027,157446.39918858535,164370.33092302232,170663.87512973114,174006.47597666184,177553.09318246305,180797.55806130226,183683.70913244211,186149.23214884376,198578.48778517894,211837.64958814194,225982.13071082576,241071.04426381137,257167.45036274887,274338.61967139965,292656.31454154913,312197.08892473916,333042.60830922157,355279.99101922521,355279.99101922521,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539,355279.99101922539]
[null,"Domestic demand scenario",3]
[null,"Domestic demand (mmcf)",{"$f":"IF(C27 < $C$3, C28, INDEX(Inputs!C31:C34, Inputs!$C$35))","v":27900},{"$f":"IF(D27 < $C$3, D28, INDEX(Inputs!D31:D34, Inputs!$C$35))","v":30700},{"$f":"IF(E27 < $C$3, E28, INDEX(Inputs!E31:E34, Inputs!$C$35))","v":35045},{"$f":"IF(F27 < $C$3, F28, INDEX(Inputs!F31:F34, Inputs!$C$35))","v":35135},{"$f":"IF(G27 < $C$3, G28, INDEX(Inputs!G31:G34, Inputs!$C$35))","v":32821},{"$f":"IF(H27 < $C$3, H28, INDEX(Inputs!H31:H34, Inputs!$C$35))","v":37278.9},{"$f":"IF(I27 < $C$3, I28, INDEX(Inputs!I31:I34, Inputs!$C$35))","v":45686},{"$f":"IF(J27 < $C$3, J28, INDEX(Inputs!J31:J34, Inputs!$C$35))","v":47920.5},{"$f":"IF(K27 < $C$3, K28, INDEX(Inputs!K31:K34, Inputs!$C$35))","v":59340.000000000015},{"$f":"IF(L27 < $C$3, L28, INDEX(Inputs!L31:L34, Inputs!$C$35))","v":63291},{"$f":"IF(M27 < $C$3, M28, INDEX(Inputs!M31:M34, Inputs!$C$35))","v":65018.766787204186},{"$f":"IF(N27 < $C$3, N28, INDEX(Inputs!N31:N34, Inputs!$C$35))","v":67771.172498500222},{"$f":"IF(O27 < $C$3, O28, INDEX(Inputs!O31:O34, Inputs!$C$35))","v":73548.940078249798},{"$f":"IF(P27 < $C$3, P28, INDEX(Inputs!P31:P34, Inputs!$C$35))","v":79326.707657999374},{"$f":"IF(Q27 < $C$3, Q28, INDEX(Inputs!Q31:Q34, Inputs!$C$35))","v":85104.475237748964},{"$f":"IF(R27 < $C$3, R28, INDEX(Inputs!R31:R34, Inputs!$C$35))","v":90882.24281749854},{"$f":"IF(S27 < $C$3, S28, INDEX(Inputs!S31:S34, Inputs!$C$35))","v":96660.010397248116},{"$f":"IF(T27 < $C$3, T28, INDEX(Inputs!T31:T34, Inputs!$C$35))","v":105146.42351176105},{"$f":"IF(U27 < $C$3, U28, INDEX(Inputs!U31:U34, Inputs!$C$35))","v":113632.836626274},{"$f":"IF(V27 < $C$3, V28, INDEX(Inputs!V31:V34, Inputs!$C$35))","v":122119.24974078694},{"$f":"IF(W27 < $C$3, W28, INDEX(Inputs!W31:W34, Inputs!$C$35))","v":130605.6628552999},{"$f":"IF(X27 < $C$3, X28, INDEX(Inputs!X31:X34, Inputs!$C$35))","v":139092.07596981284},{"$f":"IF(Y27 < $C$3, Y28, INDEX(Inputs!Y31:Y34, Inputs!$C$35))","v":151037.48163400017},{"$f":"IF(Z27 < $C$3, Z28, INDEX(Inputs!Z31:Z34, Inputs!$C$35))","v":162982.88729818747},{"$f":"IF(AA27 < $C$3, AA28, INDEX(Inputs!AA31:AA34, Inputs!$C$35))","v":174928.29296237481},{"$f":"IF(AB27 < $C$3, AB28, INDEX(Inputs!AB31:AB34, Inputs!$C$35))","v":186873.69862656211},{"$f":"IF(AC27 < $C$3, AC28, INDEX(Inputs!AC31:AC34, Inputs!$C$35))","v":198819.10429074941},{"$f":"IF(AD27 < $C$3, AD28, INDEX(Inputs!AD31:AD34, Inputs!$C$35))","v":212094.33215008845},{"$f":"IF(AE27 < $C$3, AE28, INDEX(Inputs!AE31:AE34, Inputs!$C$35))","v":226255.95206589534},{"$f":"IF(AF27 < $C$3, AF28, INDEX(Inputs!AF31:AF34, Inputs!$C$35))","v":241363.14877579524},{"$f":"IF(AG27 < $C$3, AG28, INDEX(Inputs!AG31:AG34, Inputs!$C$35))","v":257479.05880504748},{"$f":"IF(AH27 < $C$3, AH28, INDEX(Inputs!AH31:AH34, Inputs!$C$35))","v":274671.03432892176},{"$f":"IF(AI27 < $C$3, AI28, INDEX(Inputs!AI31:AI34, Inputs!$C$35))","v":293010.92465326632},{"$f":"IF(AJ27 < $C$3, AJ28, INDEX(Inputs!AJ31:AJ34, Inputs!$C$35))","v":312575.37648964213},{"$f":"IF(AK27 < $C$3, AK28, INDEX(Inputs!AK31:AK34, Inputs!$C$35))","v":333446.15427994198},{"$f":"IF(AL27 < $C$3, AL28, INDEX(Inputs!AL31:AL34, Inputs!$C$35))","v":355710.48190920852},{"$f":"IF(AM27 < $C$3, AM28, INDEX(Inputs!AM31:AM34, Inputs!$C$35))","v":379461.40723474702},{"$f":"IF(AN27 < $C$3, AN28, INDEX(Inputs!AN31:AN34, Inputs!$C$35))","v":404798.19095498777},{"$f":"IF(AO27 < $C$3, AO28, INDEX(Inputs!AO31:AO34, Inputs!$C$35))","v":431826.72144327109},{"$f":"IF(AP27 < $C$3, AP28, INDEX(Inputs!AP31:AP34, Inputs!$C$35))","v":460659.95728024328},{"$f":"IF(AQ27 < $C$3, AQ28, INDEX(Inputs!AQ31:AQ34, Inputs!$C$35))","v":491418.39933431085},{"$f":"IF(AR27 < $C$3, AR28, INDEX(Inputs!AR31:AR34, Inputs!$C$35))","v":491418.39933431085},{"$f":"IF(AS27 < $C$3, AS28, INDEX(Inputs!AS31:AS34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(AT27 < $C$3, AT28, INDEX(Inputs!AT31:AT34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(AU27 < $C$3, AU28, INDEX(Inputs!AU31:AU34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(AV27 < $C$3, AV28, INDEX(Inputs!AV31:AV34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(AW27 < $C$3, AW28, INDEX(Inputs!AW31:AW34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(AX27 < $C$3, AX28, INDEX(Inputs!AX31:AX34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(AY27 < $C$3, AY28, INDEX(Inputs!AY31:AY34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(AZ27 < $C$3, AZ28, INDEX(Inputs!AZ31:AZ34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BA27 < $C$3, BA28, INDEX(Inputs!BA31:BA34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BB27 < $C$3, BB28, INDEX(Inputs!BB31:BB34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BC27 < $C$3, BC28, INDEX(Inputs!BC31:BC34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BD27 < $C$3, BD28, INDEX(Inputs!BD31:BD34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BE27 < $C$3, BE28, INDEX(Inputs!BE31:BE34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BF27 < $C$3, BF28, INDEX(Inputs!BF31:BF34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BG27 < $C$3, BG28, INDEX(Inputs!BG31:BG34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BH27 < $C$3, BH28, INDEX(Inputs!BH31:BH34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BI27 < $C$3, BI28, INDEX(Inputs!BI31:BI34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BJ27 < $C$3, BJ28, INDEX(Inputs!BJ31:BJ34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BK27 < $C$3, BK28, INDEX(Inputs!BK31:BK34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BL27 < $C$3, BL28, INDEX(Inputs!BL31:BL34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BM27 < $C$3, BM28, INDEX(Inputs!BM31:BM34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BN27 < $C$3, BN28, INDEX(Inputs!BN31:BN34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BO27 < $C$3, BO28, INDEX(Inputs!BO31:BO34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BP27 < $C$3, BP28, INDEX(Inputs!BP31:BP34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BQ27 < $C$3, BQ28, INDEX(Inputs!BQ31:BQ34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BR27 < $C$3, BR28, INDEX(Inputs!BR31:BR34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BS27 < $C$3, BS28, INDEX(Inputs!BS31:BS34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BT27 < $C$3, BT28, INDEX(Inputs!BT31:BT34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BU27 < $C$3, BU28, INDEX(Inputs!BU31:BU34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BV27 < $C$3, BV28, INDEX(Inputs!BV31:BV34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BW27 < $C$3, BW28, INDEX(Inputs!BW31:BW34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BX27 < $C$3, BX28, INDEX(Inputs!BX31:BX34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BY27 < $C$3, BY28, INDEX(Inputs!BY31:BY34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(BZ27 < $C$3, BZ28, INDEX(Inputs!BZ31:BZ34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(CA27 < $C$3, CA28, INDEX(Inputs!CA31:CA34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(CB27 < $C$3, CB28, INDEX(Inputs!CB31:CB34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(CC27 < $C$3, CC28, INDEX(Inputs!CC31:CC34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(CD27 < $C$3, CD28, INDEX(Inputs!CD31:CD34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(CE27 < $C$3, CE28, INDEX(Inputs!CE31:CE34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(CF27 < $C$3, CF28, INDEX(Inputs!CF31:CF34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(CG27 < $C$3, CG28, INDEX(Inputs!CG31:CG34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(CH27 < $C$3, CH28, INDEX(Inputs!CH31:CH34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(CI27 < $C$3, CI28, INDEX(Inputs!CI31:CI34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(CJ27 < $C$3, CJ28, INDEX(Inputs!CJ31:CJ34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(CK27 < $C$3, CK28, INDEX(Inputs!CK31:CK34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(CL27 < $C$3, CL28, INDEX(Inputs!CL31:CL34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(CM27 < $C$3, CM28, INDEX(Inputs!CM31:CM34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(CN27 < $C$3, CN28, INDEX(Inputs!CN31:CN34, Inputs!$C$35))","v":491418.39933431102},{"$f":"IF(CO27 < $C$3, CO28, INDEX(Inputs!CO31:CO34, Inputs!$C$35))","v":491418.39933431102}]
[]
[null,"Regional market"]
[null,"Projected regional demand (mmcf)"]
[null,"1. NGUMP 2016, base case",{"$nulls":20},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000]
[null,"2. IEA STEPS 2019-20, Kenya",{"$nulls":10},4591.2079124360298,4967.2165824896611,5343.2252525432923,5719.2339225969245,6095.2425926505548,6471.251262704187,7517.3568052809878,8563.4623478577887,9609.5678904345878,10655.673433011389,11701.778975588193,15748.966502348423,19796.154029108657,23843.341555868887,27890.52908262912,31937.716609389357,37913.15050055374,43888.584391718126,49864.018282882513,55839.452174046899,61814.886065211285,70516.082306836353,80442.077635778347,91765.277404431909,104682.35511320234,119417.66844718713,136227.15616152386,155402.78350069677,177277.61336462066,202231.59130296417,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931,230698.14481770931]
[null,"Regional demand scenario",2]
[null,"Regional pipeline start of operation",2030]
[null,"Regional demand that Tanzania can potentially meet (mmcf)",{"$f":"IF(AND($C$24 = 1, C27 >= $C$43), INDEX(Inputs!C40:C41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, D27 >= $C$43), INDEX(Inputs!D40:D41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, E27 >= $C$43), INDEX(Inputs!E40:E41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, F27 >= $C$43), INDEX(Inputs!F40:F41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, G27 >= $C$43), INDEX(Inputs!G40:G41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, H27 >= $C$43), INDEX(Inputs!H40:H41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, I27 >= $C$43), INDEX(Inputs!I40:I41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, J27 >= $C$43), INDEX(Inputs!J40:J41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, K27 >= $C$43), INDEX(Inputs!K40:K41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, L27 >= $C$43), INDEX(Inputs!L40:L41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, M27 >= $C$43), INDEX(Inputs!M40:M41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, N27 >= $C$43), INDEX(Inputs!N40:N41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, O27 >= $C$43), INDEX(Inputs!O40:O41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, P27 >= $C$43), INDEX(Inputs!P40:P41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, Q27 >= $C$43), INDEX(Inputs!Q40:Q41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, R27 >= $C$43), INDEX(Inputs!R40:R41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, S27 >= $C$43), INDEX(Inputs!S40:S41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, T27 >= $C$43), INDEX(Inputs!T40:T41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, U27 >= $C$43), INDEX(Inputs!U40:U41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, V27 >= $C$43), INDEX(Inputs!V40:V41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, W27 >= $C$43), INDEX(Inputs!W40:W41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, X27 >= $C$43), INDEX(Inputs!X40:X41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, Y27 >= $C$43), INDEX(Inputs!Y40:Y41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, Z27 >= $C$43), INDEX(Inputs!Z40:Z41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AA27 >= $C$43), INDEX(Inputs!AA40:AA41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AB27 >= $C$43), INDEX(Inputs!AB40:AB41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AC27 >= $C$43), INDEX(Inputs!AC40:AC41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AD27 >= $C$43), INDEX(Inputs!AD40:AD41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AE27 >= $C$43), INDEX(Inputs!AE40:AE41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AF27 >= $C$43), INDEX(Inputs!AF40:AF41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AG27 >= $C$43), INDEX(Inputs!AG40:AG41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AH27 >= $C$43), INDEX(Inputs!AH40:AH41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AI27 >= $C$43), INDEX(Inputs!AI40:AI41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AJ27 >= $C$43), INDEX(Inputs!AJ40:AJ41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AK27 >= $C$43), INDEX(Inputs!AK40:AK41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AL27 >= $C$43), INDEX(Inputs!AL40:AL41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AM27 >= $C$43), INDEX(Inputs!AM40:AM41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AN27 >= $C$43), INDEX(Inputs!AN40:AN41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AO27 >= $C$43), INDEX(Inputs!AO40:AO41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AP27 >= $C$43), INDEX(Inputs!AP40:AP41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AQ27 >= $C$43), INDEX(Inputs!AQ40:AQ41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AR27 >= $C$43), INDEX(Inputs!AR40:AR41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AS27 >= $C$43), INDEX(Inputs!AS40:AS41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AT27 >= $C$43), INDEX(Inputs!AT40:AT41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AU27 >= $C$43), INDEX(Inputs!AU40:AU41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AV27 >= $C$43), INDEX(Inputs!AV40:AV41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AW27 >= $C$43), INDEX(Inputs!AW40:AW41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AX27 >= $C$43), INDEX(Inputs!AX40:AX41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AY27 >= $C$43), INDEX(Inputs!AY40:AY41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, AZ27 >= $C$43), INDEX(Inputs!AZ40:AZ41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BA27 >= $C$43), INDEX(Inputs!BA40:BA41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BB27 >= $C$43), INDEX(Inputs!BB40:BB41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BC27 >= $C$43), INDEX(Inputs!BC40:BC41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BD27 >= $C$43), INDEX(Inputs!BD40:BD41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BE27 >= $C$43), INDEX(Inputs!BE40:BE41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BF27 >= $C$43), INDEX(Inputs!BF40:BF41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BG27 >= $C$43), INDEX(Inputs!BG40:BG41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BH27 >= $C$43), INDEX(Inputs!BH40:BH41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BI27 >= $C$43), INDEX(Inputs!BI40:BI41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BJ27 >= $C$43), INDEX(Inputs!BJ40:BJ41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BK27 >= $C$43), INDEX(Inputs!BK40:BK41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BL27 >= $C$43), INDEX(Inputs!BL40:BL41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BM27 >= $C$43), INDEX(Inputs!BM40:BM41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BN27 >= $C$43), INDEX(Inputs!BN40:BN41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BO27 >= $C$43), INDEX(Inputs!BO40:BO41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BP27 >= $C$43), INDEX(Inputs!BP40:BP41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BQ27 >= $C$43), INDEX(Inputs!BQ40:BQ41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BR27 >= $C$43), INDEX(Inputs!BR40:BR41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BS27 >= $C$43), INDEX(Inputs!BS40:BS41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BT27 >= $C$43), INDEX(Inputs!BT40:BT41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BU27 >= $C$43), INDEX(Inputs!BU40:BU41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BV27 >= $C$43), INDEX(Inputs!BV40:BV41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BW27 >= $C$43), INDEX(Inputs!BW40:BW41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BX27 >= $C$43), INDEX(Inputs!BX40:BX41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BY27 >= $C$43), INDEX(Inputs!BY40:BY41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, BZ27 >= $C$43), INDEX(Inputs!BZ40:BZ41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, CA27 >= $C$43), INDEX(Inputs!CA40:CA41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, CB27 >= $C$43), INDEX(Inputs!CB40:CB41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, CC27 >= $C$43), INDEX(Inputs!CC40:CC41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, CD27 >= $C$43), INDEX(Inputs!CD40:CD41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, CE27 >= $C$43), INDEX(Inputs!CE40:CE41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, CF27 >= $C$43), INDEX(Inputs!CF40:CF41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, CG27 >= $C$43), INDEX(Inputs!CG40:CG41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, CH27 >= $C$43), INDEX(Inputs!CH40:CH41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, CI27 >= $C$43), INDEX(Inputs!CI40:CI41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, CJ27 >= $C$43), INDEX(Inputs!CJ40:CJ41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, CK27 >= $C$43), INDEX(Inputs!CK40:CK41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, CL27 >= $C$43), INDEX(Inputs!CL40:CL41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, CM27 >= $C$43), INDEX(Inputs!CM40:CM41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, CN27 >= $C$43), INDEX(Inputs!CN40:CN41,Inputs!$C$42), 0)","v":0},{"$f":"IF(AND($C$24 = 1, CO27 >= $C$43), INDEX(Inputs!CO40:CO41,Inputs!$C$42), 0)","v":0}]
[]
[null,"Project timeline"]
[]
[null,"Exploration start",2010]
[null,"Final investment decision",2025]
[null,"Production start",2030]
[]
[null,"Production capacity and allocation"]
[]
[null,"Blocks 1 and 4 planned production capacity"]
[null,"Calculating possible production capacity limit based on other assumptions"]
[null,"Maximum planned gas production for Domestic Supply Obligation (DSO) (mmcf)",{"$f":"MAX(C77:CO77)","v":27462.313647162173}]
[null,"Maximum planned gas production for LNG (mmcf)",{"$f":"(SUM(C96:BU96) / I11) / (100% - $C$92)","v":370370.37037037039}]
[null,"Maximum planned NGL production (mmcf)",{"$f":"(SUM(C56:C57)/(1 - C11)) - SUM(C56:C57)","v":43570.839538540749}]
[null,"Maximum planned production (mmcf)",{"$f":"SUM(C56:C58)","v":441403.52355607331}]
[{"$nulls":4},{"$f":"IF('Demand & production'!F149 > 0.1, \"Project not utilizing all reserves\", \"\")","v":""}]
[null,"Production capacity limit (mmcfpa)",442000]
[]
[null,"Daily production capacity of average well at plateau (mmcf)",150,null,{"$f":"IF(OR('Demand & production'!F725 > 0.1, 'Demand & production'!F725 < -0.1), \"Insufficient wells in operation - change assumptions or add more in 'Demand & Production' sheet\", \"\")","v":""}]
[null,"Years of production of average well",10]
[]
[null,"Blocks 1 and 4 Domestic Supply Obligation (DSO)"]
[null,"DSO from offshore reserves",7.0000000000000007E-2]
[null,"DSO from offshore reserves (mmcf)",{"$f":"C13 * C67","v":947449.82082709495}]
[null,"Planned number of years of DSO production",35,null,{"$f":"IF(AND(C71 = 0, C69 < COUNTIF(C76:CO76, \">0\")), \"Planned years of DSO production less than years implied by DSO schedule in Row 76\", \"\")","v":""}]
[]
[null,"Annual DSO is constant volume? (1 = Yes, 0 = No)",1]
[null,"Years it takes for DSO to reach constant volume (0 = at constant volume immediately)",1]
[null,"Annual DSO at constant volume (mmcf)",{"$f":"C68 / (C69 - (C72 / 2))","v":27462.313647162173}]
[null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Annual DSO if constant volume (mmcf)",{"$f":"(IF(OR(C74 < $C$50, C74 >= ($C$50 + $C$69)), 0, IF(C74 = $C$50, $C$73 / ($C$72 + 1), IF(AND(C74 > $C$50, C74 <= $C$50 + $C$72 - 1), B75 + ($C$73 / ($C$72 + 1)), $C$73))))","v":0},{"$f":"(IF(OR(D74 < $C$50, D74 >= ($C$50 + $C$69)), 0, IF(D74 = $C$50, $C$73 / ($C$72 + 1), IF(AND(D74 > $C$50, D74 <= $C$50 + $C$72 - 1), C75 + ($C$73 / ($C$72 + 1)), $C$73))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13731.156823581086,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(OR(BP74 < $C$50, BP74 >= ($C$50 + $C$69)), 0, IF(BP74 = $C$50, $C$73 / ($C$72 + 1), IF(AND(BP74 > $C$50, BP74 <= $C$50 + $C$72 - 1), BO75 + ($C$73 / ($C$72 + 1)), $C$73))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual DSO if variable volume (mmcf)"]
[null,"Annual volume allocated to DSO (mmcf)",{"$f":"IF($C$71=1, C75, C76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13731.156823581086,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,{"$f":"IF($C$71=1, AI75, AI76)","v":27462.313647162173},27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$71=1, BO75, BO76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(C77 > $C$61, 1, 0)","v":0},{"$f":"IF(D77 > $C$61, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP77 > $C$61, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Approach to untaken DSO"]
[null,"LNG plant gas allocation diverted to DSO (1 = Yes, 0 = No)",1]
[null,"Years of LNG plant operation before diversion to DSO permitted",20,null,{"$f":"IF(AND('Demand & production'!F81 > 0, 'Demand & production'!F81 < C50), \"DSO processing plant operational before offshore production starts\", \"\")","v":""}]
[null,"DSO taken at end of planned LNG production (1 = Yes, 0 = No)",0]
[null,"DSO diverted to LNG plant when plant capacity allows (1 = Yes, 0 = No)",0,null,{"$f":"IF(SUM(C90:CO90) > 0, \"DSO processing plant capacity less than DSO allocation\", \"\")","v":""}]
[]
[null,"Blocks 1 and 4 DSO processing trains capacity and timing"]
[null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Annual volume requiring processing, including NGLs (mmcf)",{"$f":"C77 / (1 - $C$11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15235.000159420291,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,{"$f":"AI77 / (1 - $C$11)","v":30470.000318840583},30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,0,0,0,0,0,0,0,0,0,{"$f":"BO77 / (1 - $C$11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DSO train capacity starting operation (mmcfpa)",{"$nulls":20},31000]
[null,null,{"$f":"SUM($C88:C$88)","v":0},{"$f":"SUM($C88:D$88)","v":0},{"$f":"SUM($C88:E$88)","v":0},{"$f":"SUM($C88:F$88)","v":0},{"$f":"SUM($C88:G$88)","v":0},{"$f":"SUM($C88:H$88)","v":0},{"$f":"SUM($C88:I$88)","v":0},{"$f":"SUM($C88:J$88)","v":0},{"$f":"SUM($C88:K$88)","v":0},{"$f":"SUM($C88:L$88)","v":0},{"$f":"SUM($C88:M$88)","v":0},{"$f":"SUM($C88:N$88)","v":0},{"$f":"SUM($C88:O$88)","v":0},{"$f":"SUM($C88:P$88)","v":0},{"$f":"SUM($C88:Q$88)","v":0},{"$f":"SUM($C88:R$88)","v":0},{"$f":"SUM($C88:S$88)","v":0},{"$f":"SUM($C88:T$88)","v":0},{"$f":"SUM($C88:U$88)","v":0},{"$f":"SUM($C88:V$88)","v":0},{"$f":"SUM($C88:W$88)","v":31000},{"$f":"SUM($C88:X$88)","v":31000},{"$f":"SUM($C88:Y$88)","v":31000},{"$f":"SUM($C88:Z$88)","v":31000},{"$f":"SUM($C88:AA$88)","v":31000},{"$f":"SUM($C88:AB$88)","v":31000},{"$f":"SUM($C88:AC$88)","v":31000},{"$f":"SUM($C88:AD$88)","v":31000},{"$f":"SUM($C88:AE$88)","v":31000},{"$f":"SUM($C88:AF$88)","v":31000},{"$f":"SUM($C88:AG$88)","v":31000},{"$f":"SUM($C88:AH$88)","v":31000},{"$f":"SUM($C88:AI$88)","v":31000},{"$f":"SUM($C88:AJ$88)","v":31000},{"$f":"SUM($C88:AK$88)","v":31000},{"$f":"SUM($C88:AL$88)","v":31000},{"$f":"SUM($C88:AM$88)","v":31000},{"$f":"SUM($C88:AN$88)","v":31000},{"$f":"SUM($C88:AO$88)","v":31000},{"$f":"SUM($C88:AP$88)","v":31000},{"$f":"SUM($C88:AQ$88)","v":31000},{"$f":"SUM($C88:AR$88)","v":31000},{"$f":"SUM($C88:AS$88)","v":31000},{"$f":"SUM($C88:AT$88)","v":31000},{"$f":"SUM($C88:AU$88)","v":31000},{"$f":"SUM($C88:AV$88)","v":31000},{"$f":"SUM($C88:AW$88)","v":31000},{"$f":"SUM($C88:AX$88)","v":31000},{"$f":"SUM($C88:AY$88)","v":31000},{"$f":"SUM($C88:AZ$88)","v":31000},{"$f":"SUM($C88:BA$88)","v":31000},{"$f":"SUM($C88:BB$88)","v":31000},{"$f":"SUM($C88:BC$88)","v":31000},{"$f":"SUM($C88:BD$88)","v":31000},{"$f":"SUM($C88:BE$88)","v":31000},{"$f":"SUM($C88:BF$88)","v":31000},{"$f":"SUM($C88:BG$88)","v":31000},{"$f":"SUM($C88:BH$88)","v":31000},{"$f":"SUM($C88:BI$88)","v":31000},{"$f":"SUM($C88:BJ$88)","v":31000},{"$f":"SUM($C88:BK$88)","v":31000},{"$f":"SUM($C88:BL$88)","v":31000},{"$f":"SUM($C88:BM$88)","v":31000},{"$f":"SUM($C88:BN$88)","v":31000},{"$f":"SUM($C88:BO$88)","v":31000},{"$f":"SUM($C88:BP$88)","v":31000},{"$f":"SUM($C88:BQ$88)","v":31000},{"$f":"SUM($C88:BR$88)","v":31000},{"$f":"SUM($C88:BS$88)","v":31000},{"$f":"SUM($C88:BT$88)","v":31000},{"$f":"SUM($C88:BU$88)","v":31000},{"$f":"SUM($C88:BV$88)","v":31000},{"$f":"SUM($C88:BW$88)","v":31000},{"$f":"SUM($C88:BX$88)","v":31000},{"$f":"SUM($C88:BY$88)","v":31000},{"$f":"SUM($C88:BZ$88)","v":31000},{"$f":"SUM($C88:CA$88)","v":31000},{"$f":"SUM($C88:CB$88)","v":31000},{"$f":"SUM($C88:CC$88)","v":31000},{"$f":"SUM($C88:CD$88)","v":31000},{"$f":"SUM($C88:CE$88)","v":31000},{"$f":"SUM($C88:CF$88)","v":31000},{"$f":"SUM($C88:CG$88)","v":31000},{"$f":"SUM($C88:CH$88)","v":31000},{"$f":"SUM($C88:CI$88)","v":31000},{"$f":"SUM($C88:CJ$88)","v":31000},{"$f":"SUM($C88:CK$88)","v":31000},{"$f":"SUM($C88:CL$88)","v":31000},{"$f":"SUM($C88:CM$88)","v":31000},{"$f":"SUM($C88:CN$88)","v":31000},{"$f":"SUM($C88:CO$88)","v":31000}]
[null,null,{"$f":"IF(C89 < C87, 1, 0)","v":0},{"$f":"IF(D89 < D87, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP89 < BP87, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Blocks 1 and 4 LNG export trains capacity and timing"]
[null,"LNG plant processing loss (% of supply)",0.1]
[null,"Years it takes for LNG plant to operate at full capacity (0 = operates at full capacity immediately)",1]
[]
[null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"LNG train capacity starting operation (mmtpa)",{"$nulls":20},7]
[]
[null,"Block 2 planned production capacity"]
[null,"Calculating possible production capacity limit"]
[null,"Maximum planned gas production for Domestic Supply Obligation (DSO) (mmcf)",{"$f":"MAX(C121:BU121)","v":38110.771594202903}]
[null,"Maximum planned gas production for LNG (mmcf)",{"$f":"(SUM(C140:BU140) / I11) / (100% - $C$92)","v":396825.39682539681}]
[null,"Maximum planned NGL production (mmcf)",{"$f":"(SUM(C100:C101)/(1 - D11)) - SUM(C100:C101)","v":0}]
[null,"Maximum planned production (mmcf)",{"$f":"SUM(C100:C102)","v":434936.16841959971}]
[{"$nulls":4},{"$f":"IF('Demand & production'!F251 > 0.1, \"Project not utilizing all reserves\", \"\")","v":""}]
[null,"Production capacity limit (mmcfpa)",435000]
[]
[null,"Daily gas production capacity of an average well at plateau (mmcf)",150,null,{"$f":"IF(OR('Demand & production'!F1134 > 0.1, 'Demand & production'!F1134 < -0.1), \"Insufficient wells in operation - change assumptions or add more in 'Demand & Production' sheet\", \"\")","v":""}]
[null,"Average years of production of a well",10]
[]
[null,"Block 2 Domestic Supply Obligation (DSO)"]
[null,"DSO from offshore reserves",0.1]
[null,"DSO from offshore reserves (mmcf)",{"$f":"D9 * C111","v":1314821.6200000001}]
[null,"Planned number of years of DSO production",35,null,{"$f":"IF(AND(C115 = 0, C113 < COUNTIF(C120:CO120, \">0\")), \"Planned years of DSO production less than years implied by DSO schedule in Row 133\", \"\")","v":""}]
[]
[null,"Annual DSO is constant volume? (1 = Yes, 0 = No)",1]
[null,"Years it takes for DSO to reach constant volume (0 = at constant volume immediately)",1]
[null,"Annual DSO at constant volume (mmcf)",{"$f":"C112 / (C113 - (C116 / 2))","v":38110.771594202903}]
[null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Annual DSO if constant volume (mmcf)",{"$f":"(IF(OR(C118 < $C$50, C118 >= ($C$50 + $C$113)), 0, IF(C118 = $C$50, $C$117 / ($C$116 + 1), IF(AND(C118 > $C$50, C118 <= $C$50 + $C$116 - 1), B119 + ($C$117 / ($C$116 + 1)), $C$117))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19055.385797101451,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,{"$f":"(IF(OR(AI118 < $C$50, AI118 >= ($C$50 + $C$113)), 0, IF(AI118 = $C$50, $C$117 / ($C$116 + 1), IF(AND(AI118 > $C$50, AI118 <= $C$50 + $C$116 - 1), AH119 + ($C$117 / ($C$116 + 1)), $C$117))))","v":38110.771594202903},38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,{"$f":"(IF(OR(BO118 < $C$50, BO118 >= ($C$50 + $C$113)), 0, IF(BO118 = $C$50, $C$117 / ($C$116 + 1), IF(AND(BO118 > $C$50, BO118 <= $C$50 + $C$116 - 1), BN119 + ($C$117 / ($C$116 + 1)), $C$117))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual DSO if variable volume (mmcf)"]
[null,"Annual volume allocated to DSO (mmcf)",{"$f":"IF($C$115=1, C119, C120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19055.385797101451,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,{"$f":"IF($C$115=1, AI119, AI120)","v":38110.771594202903},38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$115=1, BO119, BO120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(C121 > $C$105, 1, 0)","v":0},{"$f":"IF(D121 > $C$105, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP121 > $C$105, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Approach to untaken DSO"]
[null,"LNG plant gas allocation diverted to DSO (1 = Yes, 0 = No)",1]
[null,"Years of LNG plant operation before diversion to DSO permitted",20,null,{"$f":"IF(AND('Demand & production'!F183 > 0, 'Demand & production'!F183 < C50), \"DSO processing plant operational before offshore production starts\", \"\")","v":""}]
[null,"DSO taken at end of planned LNG production (1 = Yes, 0 = No)",0]
[null,"DSO diverted to LNG plant when plant capacity allows (1 = Yes, 0 = No)",0,null,{"$f":"IF(SUM(C134:CO134) > 0, \"DSO processing plant capacity less than DSO allocation\", \"\")","v":""}]
[]
[null,"Block 2 DSO processing trains capacity and timing"]
[null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Annual volume requiring processing, including NGLs (mmcf)",{"$f":"C121 / (1 - $D$11)","v":0},{"$f":"D121 / (1 - $D$11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19055.385797101451,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,0,{"$f":"BP121 / (1 - $D$11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DSO train capacity starting operation (mmcfpa)",{"$nulls":20},39000]
[null,null,{"$f":"SUM($C$132:C132)","v":0},{"$f":"SUM($C$132:D132)","v":0},{"$f":"SUM($C$132:E132)","v":0},{"$f":"SUM($C$132:F132)","v":0},{"$f":"SUM($C$132:G132)","v":0},{"$f":"SUM($C$132:H132)","v":0},{"$f":"SUM($C$132:I132)","v":0},{"$f":"SUM($C$132:J132)","v":0},{"$f":"SUM($C$132:K132)","v":0},{"$f":"SUM($C$132:L132)","v":0},{"$f":"SUM($C$132:M132)","v":0},{"$f":"SUM($C$132:N132)","v":0},{"$f":"SUM($C$132:O132)","v":0},{"$f":"SUM($C$132:P132)","v":0},{"$f":"SUM($C$132:Q132)","v":0},{"$f":"SUM($C$132:R132)","v":0},{"$f":"SUM($C$132:S132)","v":0},{"$f":"SUM($C$132:T132)","v":0},{"$f":"SUM($C$132:U132)","v":0},{"$f":"SUM($C$132:V132)","v":0},{"$f":"SUM($C$132:W132)","v":39000},{"$f":"SUM($C$132:X132)","v":39000},{"$f":"SUM($C$132:Y132)","v":39000},{"$f":"SUM($C$132:Z132)","v":39000},{"$f":"SUM($C$132:AA132)","v":39000},{"$f":"SUM($C$132:AB132)","v":39000},{"$f":"SUM($C$132:AC132)","v":39000},{"$f":"SUM($C$132:AD132)","v":39000},{"$f":"SUM($C$132:AE132)","v":39000},{"$f":"SUM($C$132:AF132)","v":39000},{"$f":"SUM($C$132:AG132)","v":39000},{"$f":"SUM($C$132:AH132)","v":39000},{"$f":"SUM($C$132:AI132)","v":39000},{"$f":"SUM($C$132:AJ132)","v":39000},{"$f":"SUM($C$132:AK132)","v":39000},{"$f":"SUM($C$132:AL132)","v":39000},{"$f":"SUM($C$132:AM132)","v":39000},{"$f":"SUM($C$132:AN132)","v":39000},{"$f":"SUM($C$132:AO132)","v":39000},{"$f":"SUM($C$132:AP132)","v":39000},{"$f":"SUM($C$132:AQ132)","v":39000},{"$f":"SUM($C$132:AR132)","v":39000},{"$f":"SUM($C$132:AS132)","v":39000},{"$f":"SUM($C$132:AT132)","v":39000},{"$f":"SUM($C$132:AU132)","v":39000},{"$f":"SUM($C$132:AV132)","v":39000},{"$f":"SUM($C$132:AW132)","v":39000},{"$f":"SUM($C$132:AX132)","v":39000},{"$f":"SUM($C$132:AY132)","v":39000},{"$f":"SUM($C$132:AZ132)","v":39000},{"$f":"SUM($C$132:BA132)","v":39000},{"$f":"SUM($C$132:BB132)","v":39000},{"$f":"SUM($C$132:BC132)","v":39000},{"$f":"SUM($C$132:BD132)","v":39000},{"$f":"SUM($C$132:BE132)","v":39000},{"$f":"SUM($C$132:BF132)","v":39000},{"$f":"SUM($C$132:BG132)","v":39000},{"$f":"SUM($C$132:BH132)","v":39000},{"$f":"SUM($C$132:BI132)","v":39000},{"$f":"SUM($C$132:BJ132)","v":39000},{"$f":"SUM($C$132:BK132)","v":39000},{"$f":"SUM($C$132:BL132)","v":39000},{"$f":"SUM($C$132:BM132)","v":39000},{"$f":"SUM($C$132:BN132)","v":39000},{"$f":"SUM($C$132:BO132)","v":39000},{"$f":"SUM($C$132:BP132)","v":39000},{"$f":"SUM($C$132:BQ132)","v":39000},{"$f":"SUM($C$132:BR132)","v":39000},{"$f":"SUM($C$132:BS132)","v":39000},{"$f":"SUM($C$132:BT132)","v":39000},{"$f":"SUM($C$132:BU132)","v":39000},{"$f":"SUM($C$132:BV132)","v":39000},{"$f":"SUM($C$132:BW132)","v":39000},{"$f":"SUM($C$132:BX132)","v":39000},{"$f":"SUM($C$132:BY132)","v":39000},{"$f":"SUM($C$132:BZ132)","v":39000},{"$f":"SUM($C$132:CA132)","v":39000},{"$f":"SUM($C$132:CB132)","v":39000},{"$f":"SUM($C$132:CC132)","v":39000},{"$f":"SUM($C$132:CD132)","v":39000},{"$f":"SUM($C$132:CE132)","v":39000},{"$f":"SUM($C$132:CF132)","v":39000},{"$f":"SUM($C$132:CG132)","v":39000},{"$f":"SUM($C$132:CH132)","v":39000},{"$f":"SUM($C$132:CI132)","v":39000},{"$f":"SUM($C$132:CJ132)","v":39000},{"$f":"SUM($C$132:CK132)","v":39000},{"$f":"SUM($C$132:CL132)","v":39000},{"$f":"SUM($C$132:CM132)","v":39000},{"$f":"SUM($C$132:CN132)","v":39000},{"$f":"SUM($C$132:CO132)","v":39000}]
[null,null,{"$f":"IF(C133 < C131, 1, 0)","v":0},{"$f":"IF(D133 < D131, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP133 < BP131, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Block 2 LNG export trains capacity and timing"]
[null,"LNG plant processing loss (% of supply)",0.1]
[null,"Years it takes for LNG plant to operate at full capacity (0 = operates at full capacity immediately)",1]
[]
[null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"LNG train capacity starting operation (mmtpa)",{"$nulls":20},7.5]
[]
[null,"Domestic supply obligation contract"]
[]
[null,"Take or pay coverage (% of DSO under take or pay contract)",1]
[null,"Number of offshore production years until take or pay penalty not paid",100]
[null,"Number of offshore production years until take or pay penalty restarts",100]
[null,"Number of offshore production years until gas price renegotiated",100]
[null,"Number of years until DSO price returns to initial level",0]
[]
[null,"Costs"]
[]
[null,"Exploration capital expenditure ($ m)","Total","Expenditure profile",{"$nulls":9},"Investment Profile"]
[null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Blocks 1 and 4",1800,0.25,0.25,0.15,0.15,0.1,0.05,0.05]
[null,"Block 2",1500,0.25,0.25,0.15,0.15,0.1,0.05,0.05]
[]
[null,"Development capital expenditure for facilities and pipelines"," Unit cost","Expenditure profile"]
[null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Blocks 1 and 4 offshore facilities ($ / mmcf)",147.82840906782079,{"$nulls":16},8.6354603403063654E-2,0.14790549128905911,0.25311247921517616,0.38277020086939784,0.12985722522330331]
[null,"Block 2 offshore facilities ($ / mmcf)",180.33586465867984,{"$nulls":16},8.6354603403063654E-2,0.14790549128905911,0.25311247921517616,0.38277020086939784,0.12985722522330331]
[]
[null,"Blocks 1 and 4 LNG plant facilities ($ / mmtpa)"]
[null,"Block 2 LNG plant facilities ($ / mmtpa)"]
[]
[null,"Blocks 1 and 4 DSO plant facilities ($ / mmcf)"]
[null,"Block 2 DSO plant facilities ($ / mmcf)"]
[]
[null,"Development capital expenditure for wells","Unit cost",null,"Development capex per well"]
[null,"Blocks 1 and 4 wells ($ / mmcf)",441.66862829522285,null,null,"Total capex ($)","Wells constructed","Cost per well ($)"]
[null,"Block 2 wells ($ / mmcf)",464.70746521477713,null,"Blocks 1 and 4",{"$f":"$C$169 * $C$9","v":6632695599.3102512},{"$f":"'Demand & production'!I793","v":28},{"$f":"F170/G170","v":236881985.68965182}]
[null,"Frequency of well drilling program (years)",10,null,"Block 2",{"$f":"$C$170 * $D$9","v":6110074222.3978701},{"$f":"'Demand & production'!I1238","v":25},{"$f":"F171/G171","v":244402968.89591479}]
[null,"Number of rigs per project",2]
[]
[null,"Development capital expenditure for trains","Unit cost","Expenditure in years before start of train operation",{"$nulls":4},"Start up year"]
[null,null,null,-5,-4,-3,-2,-1,0]
[null,"Blocks 1 and 4 LNG trains ($ / mmtpa)",1000000000,7.9142436077457162E-2,0.13162828627448961,0.20374675679255946,0.24847158508989123,0.24241135868975419,9.4599577075848207E-2]
[null,"Block 2 LNG trains ($ / mmtpa)",1000000000,7.9142436077457162E-2,0.13162828627448961,0.20374675679255946,0.24847158508989123,0.24241135868975419,9.4599577075848207E-2]
[]
[null,"Blocks 1 and 4 DSO processing trains ($ / mmcfpa)",2737,7.9142436077457162E-2,0.13162828627448961,0.20374675679255946,0.24847158508989123,0.24241135868975419,9.4599577075848207E-2]
[null,"Block 2 DSO processing trains ($ / mmcfpa)",2737,7.9142436077457162E-2,0.13162828627448961,0.20374675679255946,0.24847158508989123,0.24241135868975419,9.4599577075848207E-2]
[]
[null,"Replacement capital expenditure (% of development capital expenditure per year of operation)",0.01]
[]
[null,"Operating expenditure ($ / mmbtu)"]
[null,"Blocks 1 and 4",0.6]
[null,"Block 2",0.6]
[null,"Blocks 1 and 4 DSO processing plant",0.1]
[null,"Block 2 DSO processing plant",0.1]
[null,"Blocks 1 and 4 LNG plant",0.5]
[null,"Block 2 LNG plant",0.5]
[]
[null,"LNG shipping costs ($ / mmbtu)",1]
[]
[null,"Decommissioning cost (% of total development capital expenditure)",0.1]
[]
[null,"Local content"]
[null,"Capital expenditure sourced locally",0.05]
[null,"Operating expenditure sourced locally",0.3]
[]
[null,"Commercial structure"]
[]
[null,"Offshore project value chain segmentation","Segmented"]
[]
[null,"Fiscal regime"]
[]
[null,"Blocks 1 and 4 fiscal regime",3,null,1,2,3,4,5,6,7,8]
[null,null,{"$f":"INDEX(E207:L207,C206)","v":"2012 Block 2 Addendum"},null,"2004 MPSA","2010 MPSA Addendum","2012 Block 2 Addendum","2013 MPSA","2013 MPSA & 2016-17 reforms","Offshore regime 6","Offshore regime 7","Offshore regime 8"]
[null,"Signature Bonus ($)",{"$f":"INDEX(E208:L208,$C$206)","v":0},null,0,0,0,2500000,2500000,2500000,2500000,2500000]
[null,"Surface Rent under Development License ($ / km sq)",{"$f":"INDEX(E209:L209,$C$206)","v":200},null,200,200,200,500,500,200,200,200]
[null,"Training Fee ($)",{"$f":"INDEX(E210:L210,$C$206)","v":150000},null,150000,150000,150000,500000,500000,500000,500000,500000]
[null,"Production Bonus ($)",{"$f":"INDEX(E211:L211,$C$206)","v":0},null,0,0,0,5000000,5000000,5000000,5000000,5000000]
[null,"Service Levy",{"$f":"INDEX(E212:L212,$C$206)","v":3.0000000000000001E-3},null,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
[null,"Royalty"]
[null,"Rate",{"$f":"INDEX(E214:L214,$C$206)","v":0.05},null,0.05,0.05,0.05,7.4999999999999997E-2,7.4999999999999997E-2,0.05,0.05,0.05]
[null,"Govt Pays Royalty (1 = Y, 0 = N)",{"$f":"INDEX(E215:L215,$C$206)","v":1},null,1,1,1,0,0,1,1,1]
[null,"Govt Payment Arrangement (1 = Rate of 0%, 2 = From Govt Profit Share)",{"$f":"INDEX(E216:L216,$C$206)","v":2},null,2,2,2,2,2,2,2,2]
[null,"Production Share"]
[null,"Cost Gas Limit",{"$f":"INDEX(E218:L218,$C$206)","v":0.7},null,0.7,0.7,0.7,0.5,0.5,0.7,0.7,0.7]
[null,"Surface Rent Cost Recoverable for Cost Gas (1 = Y, 0 = N)",{"$f":"INDEX(E219:L219,$C$206)","v":1},null,1,1,1,0,0,0,0,0]
[null,"Debt Financing Cost Recoverable for Cost Gas (1 = Y, 0 = N)",{"$f":"INDEX(E220:L220,$C$206)","v":0},null,0,0,0,0,0,0,0,0]
[null,"Profit Share Thresholds: Maximum Daily Production Rate"]
[null,"  Tier 1",{"$f":"INDEX(E222:L222,$C$206)","v":0},null,0,249.99,0,0,0,0,0,0]
[null,"  Tier 2",299.99,null,0,499.99,299.99,149.99,149.99,299.99,299.99,299.99]
[null,"  Tier 3",599.99,null,279.99,749.99,599.99,299.99,299.99,599.99,599.99,599.99]
[null,"  Tier 4",899.99,null,559.99,999.99,899.99,449.99,449.99,899.99,899.99,899.99]
[null,"  Tier 5",1199.99,null,839.99,1249.99,1199.99,599.99,599.99,1199.99,1199.99,1199.99]
[null,"  Tier 6",1499.99,null,1119.99,1499.99,1499.99,749.99,749.99,1499.99,1499.99,1499.99]
[null,"Government Share of Production Tier"]
[null,"  Tranche 1",{"$f":"INDEX(E229:L229,$C$206)","v":0},null,0,0.5,0,0,0,0,0,0]
[null,"  Tranche 2",0.3,null,0,0.55000000000000004,0.3,0.6,0.6,0.3,0.3,0.3]
[null,"  Tranche 3",0.35,null,0.5,0.6,0.35,0.65,0.65,0.35,0.35,0.35]
[null,"  Tranche 4",0.375,null,0.55000000000000004,0.65,0.375,0.7,0.7,0.375,0.375,0.375]
[null,"  Tranche 5",0.4,null,0.6,0.7,0.4,0.75,0.75,0.4,0.4,0.4]
[null,"  Tranche 6",0.45,null,0.65,0.75,0.45,0.8,0.8,0.45,0.45,0.45]
[null,"  Tranche 7",0.5,null,0.7,0.8,0.5,0.85,0.85,0.5,0.5,0.5]
[null,"Additional Profits Tax"]
[null,"Applied (1 = Y, 0 = N)",{"$f":"INDEX(E237:L237,$C$206)","v":0},null,0,0,0,1,1,0,0,0]
[null,"Surface Rent Deductible for APT (1 = Y, 0 = N)",{"$f":"INDEX(E238:L238,$C$206)","v":0},null,0,0,0,0,0,0,0,0]
[null,"First Cash Flow Threshold",{"$f":"INDEX(E239:L239,$C$206)","v":0.2},null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"First Cash Flow Rate",0.25,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Second Cash Flow Threshold",0.3,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"Second Cash Flow Rate",0.35,null,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[null,"Corporate Income Tax"]
[null,"Rate",{"$f":"INDEX(E244:L244,$C$206)","v":0.3},null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"Royalty Included in Taxable Income (1 = Y, 0 = N)",0,null,0,0,0,0,1,1,1,1]
[null,"Cost Gas Included In Taxable Income (1 = Y, 0 = N)",1,null,1,1,1,1,0,1,1,1]
[null,"APT Deductible from Taxable Income (1 = Y, 0 = N)",0,null,0,0,0,1,1,0,0,0]
[null,"Exploration Capital Depreciation Straight Line Years",{"$f":"INDEX(E248:L248,$C$206)","v":5},null,5,5,5,5,5,5,5,5]
[null,"Development and Replacement Capital Depreciation Straight Line Years",{"$f":"INDEX(E249:L249,$C$206)","v":5},null,5,5,5,5,5,5,5,5]
[null,"Maximum Annual Loss Carry Forward","100%",null,"100%","100%","100%","100%",0.7,"100%","100%","100%"]
[null,"Losses Expire (1 = Y, 0 = N) ",0,null,0,0,0,0,0,0,0,0]
[null,"Maximum Loss Carry Forward Period",0,null,0,0,0,0,0,0,0,0]
[null,"Withholding Taxes"]
[null,"Dividend Withholding Tax",{"$f":"INDEX(E254:L254,$C$206)","v":0.1},null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Interest Withholding Tax",{"$f":"INDEX(E255:L255,$C$206)","v":0.1},null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Withholding Tax Rate Treaty Reduction",{"$f":"INDEX(E256:L256,$C$206)","v":0},null,0,0,0,0,0,0,0,0]
[]
[null,"Blocks 1 and 4 gas valuation point for tax","Wellhead"]
[]
[null,"Block 2 fiscal regime",3,null,1,2,3,4,5,6,7,8]
[null,null,{"$f":"INDEX(E261:L261,C260)","v":"2012 Block 2 Addendum"},null,"2004 MPSA","2010 MPSA Addendum","2012 Block 2 Addendum","2013 MPSA","2013 MPSA & 2016-17 reforms","Offshore regime 6","Offshore regime 7","Offshore regime 8"]
[null,"Signature Bonus ($)",{"$f":"INDEX(E262:L262,$C$260)","v":0},null,{"$f":"E208","v":0},0,0,2500000,2500000,2500000,2500000,2500000]
[null,"Surface Rent under Development License ($ / km sq)",{"$f":"INDEX(E263:L263,$C$260)","v":200},null,200,200,200,500,500,200,200,200]
[null,"Training Fee ($)",{"$f":"INDEX(E264:L264,$C$260)","v":150000},null,150000,150000,150000,500000,500000,500000,500000,500000]
[null,"Production Bonus ($)",{"$f":"INDEX(E265:L265,$C$260)","v":0},null,0,0,0,5000000,5000000,5000000,5000000,5000000]
[null,"Service Levy",{"$f":"INDEX(E266:L266,$C$260)","v":3.0000000000000001E-3},null,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
[null,"Royalty"]
[null,"Rate",{"$f":"INDEX(E268:L268,$C$260)","v":0.05},null,{"$f":"E214","v":0.05},0.05,0.05,7.4999999999999997E-2,7.4999999999999997E-2,0.05,0.05,0.05]
[null,"Govt Pays Royalty (1 = Y, 0 = N)",{"$f":"INDEX(E269:L269,$C$260)","v":1},null,1,1,1,0,0,1,1,1]
[null,"Govt Payment Arrangement (1 = Rate of 0%, 2 = From Govt Profit Share)",{"$f":"INDEX(E270:L270,$C$260)","v":2},null,2,2,2,2,2,2,2,2]
[null,"Production Share"]
[null,"Cost Gas Limit",{"$f":"INDEX(E272:L272,$C$260)","v":0.7},null,{"$f":"E218","v":0.7},0.7,0.7,0.5,0.5,0.7,0.7,0.7]
[null,"Surface Rent Cost Recoverable for Cost Gas (1 = Y, 0 = N)",1,null,1,1,1,0,0,0,0,0]
[null,"Debt Financing Cost Recoverable for Cost Gas (1 = Y, 0 = N)",0,null,0,0,0,0,0,0,0,0]
[null,"Profit Share Thresholds: Maximum Daily Production Rate",0,null,0,0,0,0,0,0,0,0]
[null,"  Tier 1",0,null,0,249.99,0,0,0,0,0,0]
[null,"  Tier 2",299.99,null,0,499.99,299.99,149.99,149.99,299.99,299.99,299.99]
[null,"  Tier 3",599.99,null,279.99,749.99,599.99,299.99,299.99,599.99,599.99,599.99]
[null,"  Tier 4",899.99,null,559.99,999.99,899.99,449.99,449.99,899.99,899.99,899.99]
[null,"  Tier 5",1199.99,null,839.99,1249.99,1199.99,599.99,599.99,1199.99,1199.99,1199.99]
[null,"  Tier 6",1499.99,null,1119.99,1499.99,1499.99,749.99,749.99,1499.99,1499.99,1499.99]
[null,"Government Share of Production Tier",0]
[null,"  Tranche 1",0,null,{"$f":"E229","v":0},0.5,0,0,0,0,0,0]
[null,"  Tranche 2",0.3,null,0,0.55000000000000004,0.3,0.6,0.6,0.3,0.3,0.3]
[null,"  Tranche 3",0.35,null,0.5,0.6,0.35,0.65,0.65,0.35,0.35,0.35]
[null,"  Tranche 4",0.375,null,0.55000000000000004,0.65,0.375,0.7,0.7,0.375,0.375,0.375]
[null,"  Tranche 5",0.4,null,0.6,0.7,0.4,0.75,0.75,0.4,0.4,0.4]
[null,"  Tranche 6",0.45,null,0.65,0.75,0.45,0.8,0.8,0.45,0.45,0.45]
[null,"  Tranche 7",0.5,null,0.7,0.8,0.5,0.85,0.85,0.5,0.5,0.5]
[null,"Additional Profits Tax"]
[null,"Applied (1 = Y, 0 = N)",{"$f":"INDEX(E291:L291,$C$260)","v":0},null,{"$f":"E237","v":0},0,0,1,1,0,0,0]
[null,"Surface Rent Deductible for APT (1 = Y, 0 = N)",{"$f":"INDEX(E292:L292,$C$260)","v":0},null,0,0,0,0,0,0,0,0]
[null,"First Cash Flow Threshold",{"$f":"INDEX(E293:L293,$C$260)","v":0.2},null,{"$f":"E239","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"First Cash Flow Rate",{"$f":"INDEX(E294:L294,$C$260)","v":0.25},null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Second Cash Flow Threshold",0.3,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"Second Cash Flow Rate",0.35,null,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[null,"Corporate Income Tax"]
[null,"Rate",{"$f":"INDEX(E298:L298,$C$260)","v":0.3},null,{"$f":"E244","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"Royalty Included in Taxable Income (1 = Y, 0 = N)",0,null,0,0,0,0,1,1,1,1]
[null,"Cost Gas Included In Taxable Income (1 = Y, 0 = N)",1,null,1,1,1,1,0,1,1,1]
[null,"APT Deductible from Taxable Income (1 = Y, 0 = N)",0,null,0,0,0,1,1,0,0,0]
[null,"Exploration Capital Depreciation Straight Line Years",{"$f":"INDEX(E302:L302,$C$260)","v":5},null,5,5,5,5,5,5,5,5]
[null,"Development and Replacement Capital Depreciation Straight Line Years",5,null,5,5,5,5,5,5,5,5]
[null,"Maximum Annual Loss Carry Forward","100%",null,"100%","100%","100%","100%",0.7,"100%","100%","100%"]
[null,"Losses Expire (1 = Y, 0 = N) ",0,null,0,0,0,0,0,0,0,0]
[null,"Maximum Loss Carry Forward Period",0,null,0,0,0,0,0,0,0,0]
[null,"Withholding Taxes"]
[null,"Dividend Withholding Tax",{"$f":"INDEX(E308:L308,$C$260)","v":0.1},null,{"$f":"E254","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Interest Withholding Tax",{"$f":"INDEX(E309:L309,$C$260)","v":0.1},null,{"$f":"E255","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Withholding Tax Rate Treaty Reduction",{"$f":"INDEX(E310:L310,$C$260)","v":0},null,0,0,0,0,0,0,0,0]
[]
[null,"Block 2 gas valuation point for tax","Wellhead"]
[]
[null,"LNG and DSO plants fiscal regime",1,null,1,2,3]
[null,null,{"$f":"INDEX(E315:G315,C314)","v":"LNG and DSO plants regime 1"},null,"LNG and DSO plants regime 1","LNG and DSO plants regime 2","LNG and DSO plants regime 3"]
[null,"Service Levy",{"$f":"INDEX(E316:G316,$C$314)","v":3.0000000000000001E-3},null,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
[null,"Corporate Income Tax"]
[null,"Rate",{"$f":"INDEX(E318:G318,$C$314)","v":0.3},null,0.3,0.3,0.3]
[null,"Capital Depreciation Straight Line Years",{"$f":"INDEX(E319:G319,$C$314)","v":5},null,5,5,5]
[null,"Maximum Annual Loss Carry Forward",{"$f":"INDEX(E320:G320,$C$314)","v":0.7},null,0.7,"100%","100%"]
[null,"Losses Expire (1 = Y, 0 = N) ",{"$f":"INDEX(E321:G321,$C$314)","v":0},null,0,0,0]
[null,"Maximum Loss Carry Forward Period",{"$f":"INDEX(E322:G322,$C$314)","v":0},null,0,0,0]
[null,"Withholding Taxes"]
[null,"Dividend Withholding",{"$f":"INDEX(E324:G324,$C$314)","v":0.1},null,0.1,0.1,0.1]
[null,"Interest Withholding",{"$f":"INDEX(E325:G325,$C$314)","v":0.1},null,0.1,0.1,0.1]
[null,"Withholding Tax Rate Treaty Reduction",{"$f":"INDEX(E326:G326,$C$314)","v":0},null,0,0,0]
[]
[null,"TPDC participation"]
[]
[null,null,"Blocks 1 and 4","Block 2","LNG plant"]
[null,"TPDC participation","10%",0.1,0.1]
[null,"  Of which fully paid",0,0,0]
[null,"Carried real interest rate",4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Who pays outstanding carry loan?","Contractor","Contractor","Contractor"]
[null,"TPDC pays taxes? (1 = Yes, 0 = No)",0,0,0]
[]
[null,"Financing"]
[]
[null,null,"Offshore","LNG and DSO plants"]
[null,"Debt financing",0.7,0.7]
[null,"Debt real interest rate",0.03,0.03]
[null,"Debt repayment period",15,15]
[]
[null,"Discount rate",0.13]
[]
[null,"Prices & tariffs"]
[]
[null,"Break-even prices and regulated fees using 'goal seek' function",null,null,null,"For these goal-seeks, you may need to first set the relevant price high enough to ",{"$nulls":5},"Price sensitivity analysis"]
[{"$nulls":5},"make the IRR positive before then using goal-seek to match it to the hurdle rate"]
[null,null,"Offshore project hurdle rate","$ / mmbtu","Post-tax IRR at current price",{"$nulls":8},"LNG export price ($ / mmbtu)"]
[null,"Blocks 1 and 4 wellhead price",0.13,{"$f":"C364","v":3.0419999999999998},{"$f":"'Blocks 1&4 (wellhead)'!H713","v":0.13011390461071737},"In 'goal seek' form, 'set cell' E351 'to value' C351 (in decimals) 'by changing cell' C364.",{"$nulls":6},{"$f":"E355","v":0.12956482412844372},5,6,7,8,9,10,11,12]
[null,"Block 2 wellhead price",0.13,{"$f":"D364","v":3.1669999999999998},{"$f":"'Block 2 (wellhead)'!H713","v":0.13000492306838418},"In 'goal seek' form, 'set cell' E352 'to value' C352 (in decimals) 'by changing cell' D364.",null,null,null,0.12779918474667018,null,"DSO price              ($ / mmbtu)",2,3.5445813247707347E-2,4.8182956624190254E-2,8.0959224178910327E-2,0.1072479241915878,0.12670727009499982,0.14095090306793834,0.15270891261216346,0.16343277180059101]
[null,"Blocks 1 and 4 LNG export break-even price",{"$f":"C344","v":0.13},{"$f":"E364","v":9},{"$f":"'Offshore project'!H255","v":0.13306632878886338},"In 'goal seek' form, 'set cell' E353 'to value' C353 (in decimals) 'by changing cell' E364.",null,null,null,0.12473066597936433,null,null,3,3.5590151269605297E-2,5.1486679845585526E-2,8.3564547653734111E-2,0.10925433682741681,0.12815788012074059,0.14204231318510518,0.15367703504543129,0.16432964812932194]
[null,"Block 2 LNG export break-even price",{"$f":"C344","v":0.13},{"$f":"E364","v":9},{"$f":"'Offshore project'!H271","v":0.12618273531293211},"In 'goal seek' form, 'set cell' E354 'to value' C354 (in decimals) 'by changing cell' E364.",null,null,null,0.12624296659360268,null,null,4,3.5746763739403109E-2,5.4695613434837753E-2,8.6125538365994014E-2,0.1111936465506782,0.12956482412844372,0.14312408031722179,0.15464263537345957,0.1652202530185829]
[null,"Overall project LNG export break-even price",{"$f":"C344","v":0.13},{"$f":"E364","v":9},{"$f":"'Offshore project'!H287","v":0.12956482412844372},{"$nulls":7},5,3.5935199146254648E-2,5.7817362687440976E-2,8.8643762238296953E-2,0.11306612157105533,0.13092487374323514,0.14419083677436251,0.155606040456026,0.16610599684102989]
[{"$nulls":12},6,3.6135368080571162E-2,6.0859996213177725E-2,9.1082960280087999E-2,0.1148798649309033,0.1322455692266058,0.1452364839847271,0.15656636188162687,0.16698959656399492]
[null,null,"Project entity return","$ / mmbtu","Pre-tax IRR at current price",{"$nulls":7},7,3.6663218205840398E-2,6.3830105174536911E-2,9.3473179688710939E-2,0.11664829786100128,0.13352686687282977,0.14627571098077152,0.15751618276583557,0.16787108025224251]
[null,"Blocks 1 and 4 LNG plant tolling fee",0.17,{"$f":"C374","v":4.9640000000000004},{"$f":"' Blocks 1&4 LNG & DSO plants'!H89","v":0.16998719757483505},"In 'goal seek' form, 'set cell' E358 'to value' C358 (in decimal format) 'by changing cell' C374."]
[null,"Block 2 LNG plant tolling fee",0.17,{"$f":"D374","v":4.9880000000000004},{"$f":"' Block 2 LNG & DSO plants'!H89","v":0.17001222415220085},"In 'goal seek' form, 'set cell' E359 'to value' C359 (in decimal format) 'by changing cell' D374."]
[null,"Blocks 1 and 4 DSO processing tariff",0.17,{"$f":"E374","v":0.75349999999999995},{"$f":"' Blocks 1&4 LNG & DSO plants'!H171","v":0.1700064567358972},"In 'goal seek' form, 'set cell' E360 'to value' C360 (in decimal format) 'by changing cell' E374."]
[null,"Block 2 DSO processing tariff",0.17,{"$f":"F374","v":0.75849999999999995},{"$f":"' Block 2 LNG & DSO plants'!H171","v":0.16998609764066197},"In 'goal seek' form, 'set cell' E361 'to value' C361 (in decimal format) 'by changing cell' F374."]
[]
[null,null,"Blocks 1 and 4 wellhead price","Block 2 wellhead price","LNG export price","Initial DSO price","Renegotiated DSO price","Onshore price"]
[null,"Gas prices ($ / mmbtu)",3.0419999999999998,3.1669999999999998,9,4,4,4]
[null,"  Price ($ / mmcf)",{"$f":"C364 * I10","v":3148.47},{"$f":"D364 * I10","v":3277.8449999999998},null,{"$f":"F364 * I10","v":4140},{"$f":"G364 * I10","v":4140},{"$f":"H364 * I10","v":4140}]
[null,"  Price ($ / mt)",null,null,{"$f":"E364 / (I13 * 1000000)","v":481.28342245989307}]
[]
[null,null,"Oil price","NGL price"]
[null,"Liquid prices ($ / bbl)",50,{"$f":"C369 * C370","v":32.5}]
[null,"  NGL price as % of oil price",0.65]
[null,"  Price ($ / mmcf)",null,{"$f":"D369 * I12","v":5427.5}]
[]
[null,null,"Blocks 1 and 4 LNG plant tolling fee","Block 2 LNG plant tolling fee","Blocks 1 and 4 DSO processing tariff","Block 2 DSO processing tariff"]
[null,"Tariff or tolling fee ($ / mmbtu)",4.9640000000000004,4.9880000000000004,0.75349999999999995,0.75849999999999995]
[null,"  Tariff or tolling fee ($ / mmcf)",{"$f":"C374 * I10","v":5137.7400000000007},{"$f":"D374 * I10","v":5162.5800000000008},{"$f":"E374 * I10","v":779.87249999999995},{"$f":"F374 * I10","v":785.0474999999999}]
[]
[null,"Onshore supply"]
[]
[null,"Supply from existing onshore projects"]
[null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"Historical supply by existing projects (mmcf)",27900,30700,35045,35135,32821,37278.9,45686,47920.5,59340,63291]
[null,"Planned supply by existing projects (mmcf)",{"$nulls":10},70246.5,78203.5,81306,82036,87438,90613.5,75923,25659.5,25659.5,25659.5,25659.5,25659.5,25659.5,25659.5,26380,26381,26382,26383,4245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Remaining domestic and/or regional demand after offshore DSO and supply from existing onshore (mmcf)",{"$f":"IF(C380 >= $C$3, MAX(C36 + C44 - C77 - C121 - C382, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,268.74281749853981,20737.010397248116,79486.923511761051,87973.336626274002,96459.749740786938,72159.620234617367,47859.490728447767,59804.896392635099,71750.302056822402,82975.207721009734,94919.613385197037,106864.01904938434,120138.24690872338,156437.86682453027,175790.06353443017,191905.9735636824,209097.94908755668,{"$f":"IF(AI380 >= $C$3, MAX(AI36 + AI44 - AI77 - AI121 - AI382, 0), 0)","v":227437.83941190125},247002.29124827706,267873.06903857691,290137.39666784345,313888.32199338195,339225.1057136227,366253.63620190602,395086.87203887821,425845.31409294577,425845.31409294577,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,{"$f":"IF(BO380 >= $C$3, MAX(BO36 + BO44 - BO77 - BO121 - BO382, 0), 0)","v":491418.39933431102},491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102]
[]
[null,"Supply from project expansions and new projects"]
[null,"Supply from project expansions and new projects (1 = Yes, 0 = No)",0]
[]
[null,"Reserves of possible project expansions and new projects (tcf)"]
[null,"Songo Songo",1.75]
[null,"Mnazi Bay",3.5]
[null,"Mkuranga",0.13999999999999999]
[null,"Nyuni",4.9000000000000002E-2]
[null,"Ruvuma",0.12459999999999999]
[null,"Ruvu",1.5189999999999999]
[]
[null,"Production rate (mmcf per year)",37000]
[null,"Minimum years of production",10]
[]
[null,{"$f":"B390","v":"Songo Songo"}]
[null,"Surplus demand (1 = Yes, 0 = No)",{"$f":"IF(C384 > 0, 1, 0)","v":0},{"$f":"IF(D384 > 0, 1, 0)","v":0},0,{"$f":"IF(F384 > 0, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BR384 > 0, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Operations triggered (1 = Yes, 0 = No)",{"$f":"IFERROR(A401 * B401, 0)","v":0},{"$f":"IFERROR(B401 * C401, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(BN401 * BO401, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Production year",{"$f":"IF(C402 = 1, B403 + 1, IF(AND(B403 > 0, B403 < $C$398), B403 + 1, 0))","v":0},{"$f":"IF(D402 = 1, C403 + 1, IF(AND(C403 > 0, C403 < $C$398), C403 + 1, 0))","v":0},0,{"$f":"IF(F402 = 1, E403 + 1, IF(AND(E403 > 0, E403 < $C$398), E403 + 1, 0))","v":0},{"$f":"IF(G402 = 1, F403 + 1, IF(AND(F403 > 0, F403 < $C$398), F403 + 1, 0))","v":0},{"$f":"IF(H402 = 1, G403 + 1, IF(AND(G403 > 0, G403 < $C$398), G403 + 1, 0))","v":0},{"$f":"IF(I402 = 1, H403 + 1, IF(AND(H403 > 0, H403 < $C$398), H403 + 1, 0))","v":0},{"$f":"IF(J402 = 1, I403 + 1, IF(AND(I403 > 0, I403 < $C$398), I403 + 1, 0))","v":0},{"$f":"IF(K402 = 1, J403 + 1, IF(AND(J403 > 0, J403 < $C$398), J403 + 1, 0))","v":0},{"$f":"IF(L402 = 1, K403 + 1, IF(AND(K403 > 0, K403 < $C$398), K403 + 1, 0))","v":0},{"$f":"IF(M402 = 1, L403 + 1, IF(AND(L403 > 0, L403 < $C$398), L403 + 1, 0))","v":0},{"$f":"IF(N402 = 1, M403 + 1, IF(AND(M403 > 0, M403 < $C$398), M403 + 1, 0))","v":0},{"$f":"IF(O402 = 1, N403 + 1, IF(AND(N403 > 0, N403 < $C$398), N403 + 1, 0))","v":0},{"$f":"IF(P402 = 1, O403 + 1, IF(AND(O403 > 0, O403 < $C$398), O403 + 1, 0))","v":0},{"$f":"IF(Q402 = 1, P403 + 1, IF(AND(P403 > 0, P403 < $C$398), P403 + 1, 0))","v":0},{"$f":"IF(R402 = 1, Q403 + 1, IF(AND(Q403 > 0, Q403 < $C$398), Q403 + 1, 0))","v":0},{"$f":"IF(S402 = 1, R403 + 1, IF(AND(R403 > 0, R403 < $C$398), R403 + 1, 0))","v":0},{"$f":"IF(T402 = 1, S403 + 1, IF(AND(S403 > 0, S403 < $C$398), S403 + 1, 0))","v":1},{"$f":"IF(U402 = 1, T403 + 1, IF(AND(T403 > 0, T403 < $C$398), T403 + 1, 0))","v":2},{"$f":"IF(V402 = 1, U403 + 1, IF(AND(U403 > 0, U403 < $C$398), U403 + 1, 0))","v":3},{"$f":"IF(W402 = 1, V403 + 1, IF(AND(V403 > 0, V403 < $C$398), V403 + 1, 0))","v":4},{"$f":"IF(X402 = 1, W403 + 1, IF(AND(W403 > 0, W403 < $C$398), W403 + 1, 0))","v":5},{"$f":"IF(Y402 = 1, X403 + 1, IF(AND(X403 > 0, X403 < $C$398), X403 + 1, 0))","v":6},{"$f":"IF(Z402 = 1, Y403 + 1, IF(AND(Y403 > 0, Y403 < $C$398), Y403 + 1, 0))","v":7},{"$f":"IF(AA402 = 1, Z403 + 1, IF(AND(Z403 > 0, Z403 < $C$398), Z403 + 1, 0))","v":8},{"$f":"IF(AB402 = 1, AA403 + 1, IF(AND(AA403 > 0, AA403 < $C$398), AA403 + 1, 0))","v":9},{"$f":"IF(AC402 = 1, AB403 + 1, IF(AND(AB403 > 0, AB403 < $C$398), AB403 + 1, 0))","v":10},{"$f":"IF(AD402 = 1, AC403 + 1, IF(AND(AC403 > 0, AC403 < $C$398), AC403 + 1, 0))","v":11},{"$f":"IF(AE402 = 1, AD403 + 1, IF(AND(AD403 > 0, AD403 < $C$398), AD403 + 1, 0))","v":12},{"$f":"IF(AF402 = 1, AE403 + 1, IF(AND(AE403 > 0, AE403 < $C$398), AE403 + 1, 0))","v":13},{"$f":"IF(AG402 = 1, AF403 + 1, IF(AND(AF403 > 0, AF403 < $C$398), AF403 + 1, 0))","v":14},{"$f":"IF(AH402 = 1, AG403 + 1, IF(AND(AG403 > 0, AG403 < $C$398), AG403 + 1, 0))","v":15},{"$f":"IF(AI402 = 1, AH403 + 1, IF(AND(AH403 > 0, AH403 < $C$398), AH403 + 1, 0))","v":16},{"$f":"IF(AJ402 = 1, AI403 + 1, IF(AND(AI403 > 0, AI403 < $C$398), AI403 + 1, 0))","v":17},{"$f":"IF(AK402 = 1, AJ403 + 1, IF(AND(AJ403 > 0, AJ403 < $C$398), AJ403 + 1, 0))","v":18},{"$f":"IF(AL402 = 1, AK403 + 1, IF(AND(AK403 > 0, AK403 < $C$398), AK403 + 1, 0))","v":19},{"$f":"IF(AM402 = 1, AL403 + 1, IF(AND(AL403 > 0, AL403 < $C$398), AL403 + 1, 0))","v":20},{"$f":"IF(AN402 = 1, AM403 + 1, IF(AND(AM403 > 0, AM403 < $C$398), AM403 + 1, 0))","v":21},{"$f":"IF(AO402 = 1, AN403 + 1, IF(AND(AN403 > 0, AN403 < $C$398), AN403 + 1, 0))","v":22},{"$f":"IF(AP402 = 1, AO403 + 1, IF(AND(AO403 > 0, AO403 < $C$398), AO403 + 1, 0))","v":23},{"$f":"IF(AQ402 = 1, AP403 + 1, IF(AND(AP403 > 0, AP403 < $C$398), AP403 + 1, 0))","v":24},{"$f":"IF(AR402 = 1, AQ403 + 1, IF(AND(AQ403 > 0, AQ403 < $C$398), AQ403 + 1, 0))","v":25},{"$f":"IF(AS402 = 1, AR403 + 1, IF(AND(AR403 > 0, AR403 < $C$398), AR403 + 1, 0))","v":26},{"$f":"IF(AT402 = 1, AS403 + 1, IF(AND(AS403 > 0, AS403 < $C$398), AS403 + 1, 0))","v":27},{"$f":"IF(AU402 = 1, AT403 + 1, IF(AND(AT403 > 0, AT403 < $C$398), AT403 + 1, 0))","v":28},{"$f":"IF(AV402 = 1, AU403 + 1, IF(AND(AU403 > 0, AU403 < $C$398), AU403 + 1, 0))","v":29},{"$f":"IF(AW402 = 1, AV403 + 1, IF(AND(AV403 > 0, AV403 < $C$398), AV403 + 1, 0))","v":30},{"$f":"IF(AX402 = 1, AW403 + 1, IF(AND(AW403 > 0, AW403 < $C$398), AW403 + 1, 0))","v":31},{"$f":"IF(AY402 = 1, AX403 + 1, IF(AND(AX403 > 0, AX403 < $C$398), AX403 + 1, 0))","v":32},{"$f":"IF(AZ402 = 1, AY403 + 1, IF(AND(AY403 > 0, AY403 < $C$398), AY403 + 1, 0))","v":33},{"$f":"IF(BA402 = 1, AZ403 + 1, IF(AND(AZ403 > 0, AZ403 < $C$398), AZ403 + 1, 0))","v":34},{"$f":"IF(BB402 = 1, BA403 + 1, IF(AND(BA403 > 0, BA403 < $C$398), BA403 + 1, 0))","v":35},{"$f":"IF(BC402 = 1, BB403 + 1, IF(AND(BB403 > 0, BB403 < $C$398), BB403 + 1, 0))","v":36},{"$f":"IF(BD402 = 1, BC403 + 1, IF(AND(BC403 > 0, BC403 < $C$398), BC403 + 1, 0))","v":37},{"$f":"IF(BE402 = 1, BD403 + 1, IF(AND(BD403 > 0, BD403 < $C$398), BD403 + 1, 0))","v":38},{"$f":"IF(BF402 = 1, BE403 + 1, IF(AND(BE403 > 0, BE403 < $C$398), BE403 + 1, 0))","v":39},{"$f":"IF(BG402 = 1, BF403 + 1, IF(AND(BF403 > 0, BF403 < $C$398), BF403 + 1, 0))","v":40},{"$f":"IF(BH402 = 1, BG403 + 1, IF(AND(BG403 > 0, BG403 < $C$398), BG403 + 1, 0))","v":41},{"$f":"IF(BI402 = 1, BH403 + 1, IF(AND(BH403 > 0, BH403 < $C$398), BH403 + 1, 0))","v":42},{"$f":"IF(BJ402 = 1, BI403 + 1, IF(AND(BI403 > 0, BI403 < $C$398), BI403 + 1, 0))","v":43},{"$f":"IF(BK402 = 1, BJ403 + 1, IF(AND(BJ403 > 0, BJ403 < $C$398), BJ403 + 1, 0))","v":44},{"$f":"IF(BL402 = 1, BK403 + 1, IF(AND(BK403 > 0, BK403 < $C$398), BK403 + 1, 0))","v":45},{"$f":"IF(BM402 = 1, BL403 + 1, IF(AND(BL403 > 0, BL403 < $C$398), BL403 + 1, 0))","v":46},{"$f":"IF(BN402 = 1, BM403 + 1, IF(AND(BM403 > 0, BM403 < $C$398), BM403 + 1, 0))","v":47},{"$f":"IF(BO402 = 1, BN403 + 1, IF(AND(BN403 > 0, BN403 < $C$398), BN403 + 1, 0))","v":48},{"$f":"IF(BP402 = 1, BO403 + 1, IF(AND(BO403 > 0, BO403 < $C$398), BO403 + 1, 0))","v":49},{"$f":"IF(BQ402 = 1, BP403 + 1, IF(AND(BP403 > 0, BP403 < $C$398), BP403 + 1, 0))","v":50},{"$f":"IF(BR402 = 1, BQ403 + 1, IF(AND(BQ403 > 0, BQ403 < $C$398), BQ403 + 1, 0))","v":51},{"$f":"IF(BS402 = 1, BR403 + 1, IF(AND(BR403 > 0, BR403 < $C$398), BR403 + 1, 0))","v":52},{"$f":"IF(BT402 = 1, BS403 + 1, IF(AND(BS403 > 0, BS403 < $C$398), BS403 + 1, 0))","v":53},{"$f":"IF(BU402 = 1, BT403 + 1, IF(AND(BT403 > 0, BT403 < $C$398), BT403 + 1, 0))","v":54},{"$f":"IF(BV402 = 1, BU403 + 1, IF(AND(BU403 > 0, BU403 < $C$398), BU403 + 1, 0))","v":55},{"$f":"IF(BW402 = 1, BV403 + 1, IF(AND(BV403 > 0, BV403 < $C$398), BV403 + 1, 0))","v":56},{"$f":"IF(BX402 = 1, BW403 + 1, IF(AND(BW403 > 0, BW403 < $C$398), BW403 + 1, 0))","v":57},{"$f":"IF(BY402 = 1, BX403 + 1, IF(AND(BX403 > 0, BX403 < $C$398), BX403 + 1, 0))","v":58},{"$f":"IF(BZ402 = 1, BY403 + 1, IF(AND(BY403 > 0, BY403 < $C$398), BY403 + 1, 0))","v":59},{"$f":"IF(CA402 = 1, BZ403 + 1, IF(AND(BZ403 > 0, BZ403 < $C$398), BZ403 + 1, 0))","v":60},{"$f":"IF(CB402 = 1, CA403 + 1, IF(AND(CA403 > 0, CA403 < $C$398), CA403 + 1, 0))","v":61},{"$f":"IF(CC402 = 1, CB403 + 1, IF(AND(CB403 > 0, CB403 < $C$398), CB403 + 1, 0))","v":62},{"$f":"IF(CD402 = 1, CC403 + 1, IF(AND(CC403 > 0, CC403 < $C$398), CC403 + 1, 0))","v":63},{"$f":"IF(CE402 = 1, CD403 + 1, IF(AND(CD403 > 0, CD403 < $C$398), CD403 + 1, 0))","v":64},{"$f":"IF(CF402 = 1, CE403 + 1, IF(AND(CE403 > 0, CE403 < $C$398), CE403 + 1, 0))","v":65},{"$f":"IF(CG402 = 1, CF403 + 1, IF(AND(CF403 > 0, CF403 < $C$398), CF403 + 1, 0))","v":66},{"$f":"IF(CH402 = 1, CG403 + 1, IF(AND(CG403 > 0, CG403 < $C$398), CG403 + 1, 0))","v":67},{"$f":"IF(CI402 = 1, CH403 + 1, IF(AND(CH403 > 0, CH403 < $C$398), CH403 + 1, 0))","v":68},{"$f":"IF(CJ402 = 1, CI403 + 1, IF(AND(CI403 > 0, CI403 < $C$398), CI403 + 1, 0))","v":69},{"$f":"IF(CK402 = 1, CJ403 + 1, IF(AND(CJ403 > 0, CJ403 < $C$398), CJ403 + 1, 0))","v":70},{"$f":"IF(CL402 = 1, CK403 + 1, IF(AND(CK403 > 0, CK403 < $C$398), CK403 + 1, 0))","v":71},{"$f":"IF(CM402 = 1, CL403 + 1, IF(AND(CL403 > 0, CL403 < $C$398), CL403 + 1, 0))","v":72},{"$f":"IF(CN402 = 1, CM403 + 1, IF(AND(CM403 > 0, CM403 < $C$398), CM403 + 1, 0))","v":73},{"$f":"IF(CO402 = 1, CN403 + 1, IF(AND(CN403 > 0, CN403 < $C$398), CN403 + 1, 0))","v":74}]
[null,"Production (mmcf)",{"$f":"IF(AND(($C$390 * 1000000) > 0, C403 > 0), MIN($C$397, ($C$390 * 1000000)/ $C$398), 0)","v":0},{"$f":"IF(AND(C405 > 0, D403 > 0), MIN($C$397, ($C$390 * 1000000) / $C$398), 0)","v":0},{"$f":"IF(AND(D405 > 0, E403 > 0), MIN($C$397, ($C$390 * 1000000) / $C$398), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,0,{"$f":"IF(AND(BP405 > 0, BQ403 > 0), MIN($C$397, ($C$390 * 1000000) / $C$398), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserves remaining (mmcf)",{"$f":"MAX((C390 * 1000000) - C404, 0)","v":1750000},{"$f":"MAX(C405 - D404, 0)","v":1750000},{"$f":"MAX(D405 - E404, 0)","v":1750000},{"$f":"MAX(E405 - F404, 0)","v":1750000},1750000,1750000,1750000,1750000,1750000,1750000,1750000,1750000,1750000,1750000,1750000,1750000,1750000,1713000,1676000,1639000,1602000,1565000,1528000,1491000,1454000,1417000,1380000,1343000,1306000,1269000,1232000,1195000,1158000,1121000,1084000,1047000,1010000,973000,936000,899000,862000,825000,788000,751000,714000,677000,640000,603000,566000,529000,492000,455000,418000,381000,344000,307000,270000,233000,196000,159000,122000,85000,48000,11000,0,0,0,{"$f":"MAX(BQ405 - BR404, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Surplus demand remaining",{"$f":"IF((C384 - E404) > 0, C384 - E404, 0)","v":0},{"$f":"IF((D384 - F404) > 0, D384 - F404, 0)","v":0},0,{"$f":"IF((F384 - H404) > 0, F384 - H404, 0)","v":0},{"$f":"IF((G384 - I404) > 0, G384 - I404, 0)","v":0},{"$f":"IF((H384 - J404) > 0, H384 - J404, 0)","v":0},{"$f":"IF((I384 - K404) > 0, I384 - K404, 0)","v":0},{"$f":"IF((J384 - L404) > 0, J384 - L404, 0)","v":0},{"$f":"IF((K384 - M404) > 0, K384 - M404, 0)","v":0},{"$f":"IF((L384 - N404) > 0, L384 - N404, 0)","v":0},{"$f":"IF((M384 - O404) > 0, M384 - O404, 0)","v":0},{"$f":"IF((N384 - P404) > 0, N384 - P404, 0)","v":0},{"$f":"IF((O384 - Q404) > 0, O384 - Q404, 0)","v":0},{"$f":"IF((P384 - R404) > 0, P384 - R404, 0)","v":0},{"$f":"IF((Q384 - S404) > 0, Q384 - S404, 0)","v":0},{"$f":"IF((R384 - T404) > 0, R384 - T404, 0)","v":0},{"$f":"IF((S384 - U404) > 0, S384 - U404, 0)","v":0},{"$f":"IF((T384 - V404) > 0, T384 - V404, 0)","v":42486.923511761051},{"$f":"IF((U384 - W404) > 0, U384 - W404, 0)","v":50973.336626274002},{"$f":"IF((V384 - X404) > 0, V384 - X404, 0)","v":59459.749740786938},{"$f":"IF((W384 - Y404) > 0, W384 - Y404, 0)","v":35159.620234617367},{"$f":"IF((X384 - Z404) > 0, X384 - Z404, 0)","v":10859.490728447767},{"$f":"IF((Y384 - AA404) > 0, Y384 - AA404, 0)","v":22804.896392635099},{"$f":"IF((Z384 - AB404) > 0, Z384 - AB404, 0)","v":34750.302056822402},{"$f":"IF((AA384 - AC404) > 0, AA384 - AC404, 0)","v":45975.207721009734},{"$f":"IF((AB384 - AD404) > 0, AB384 - AD404, 0)","v":57919.613385197037},{"$f":"IF((AC384 - AE404) > 0, AC384 - AE404, 0)","v":69864.01904938434},{"$f":"IF((AD384 - AF404) > 0, AD384 - AF404, 0)","v":83138.246908723377},{"$f":"IF((AE384 - AG404) > 0, AE384 - AG404, 0)","v":119437.86682453027},{"$f":"IF((AF384 - AH404) > 0, AF384 - AH404, 0)","v":138790.06353443017},{"$f":"IF((AG384 - AI404) > 0, AG384 - AI404, 0)","v":154905.9735636824},{"$f":"IF((AH384 - AJ404) > 0, AH384 - AJ404, 0)","v":172097.94908755668},{"$f":"IF((AI384 - AK404) > 0, AI384 - AK404, 0)","v":190437.83941190125},{"$f":"IF((AJ384 - AL404) > 0, AJ384 - AL404, 0)","v":210002.29124827706},{"$f":"IF((AK384 - AM404) > 0, AK384 - AM404, 0)","v":230873.06903857691},{"$f":"IF((AL384 - AN404) > 0, AL384 - AN404, 0)","v":253137.39666784345},{"$f":"IF((AM384 - AO404) > 0, AM384 - AO404, 0)","v":276888.32199338195},{"$f":"IF((AN384 - AP404) > 0, AN384 - AP404, 0)","v":302225.1057136227},{"$f":"IF((AO384 - AQ404) > 0, AO384 - AQ404, 0)","v":329253.63620190602},{"$f":"IF((AP384 - AR404) > 0, AP384 - AR404, 0)","v":358086.87203887821},{"$f":"IF((AQ384 - AS404) > 0, AQ384 - AS404, 0)","v":388845.31409294577},{"$f":"IF((AR384 - AT404) > 0, AR384 - AT404, 0)","v":388845.31409294577},{"$f":"IF((AS384 - AU404) > 0, AS384 - AU404, 0)","v":388845.31409294595},{"$f":"IF((AT384 - AV404) > 0, AT384 - AV404, 0)","v":388845.31409294595},{"$f":"IF((AU384 - AW404) > 0, AU384 - AW404, 0)","v":388845.31409294595},{"$f":"IF((AV384 - AX404) > 0, AV384 - AX404, 0)","v":388845.31409294595},{"$f":"IF((AW384 - AY404) > 0, AW384 - AY404, 0)","v":388845.31409294595},{"$f":"IF((AX384 - AZ404) > 0, AX384 - AZ404, 0)","v":388845.31409294595},{"$f":"IF((AY384 - BA404) > 0, AY384 - BA404, 0)","v":388845.31409294595},{"$f":"IF((AZ384 - BB404) > 0, AZ384 - BB404, 0)","v":388845.31409294595},{"$f":"IF((BA384 - BC404) > 0, BA384 - BC404, 0)","v":388845.31409294595},{"$f":"IF((BB384 - BD404) > 0, BB384 - BD404, 0)","v":388845.31409294595},{"$f":"IF((BC384 - BE404) > 0, BC384 - BE404, 0)","v":388845.31409294595},{"$f":"IF((BD384 - BF404) > 0, BD384 - BF404, 0)","v":388845.31409294595},{"$f":"IF((BE384 - BG404) > 0, BE384 - BG404, 0)","v":388845.31409294595},{"$f":"IF((BF384 - BH404) > 0, BF384 - BH404, 0)","v":454418.39933431102},{"$f":"IF((BG384 - BI404) > 0, BG384 - BI404, 0)","v":454418.39933431102},{"$f":"IF((BH384 - BJ404) > 0, BH384 - BJ404, 0)","v":454418.39933431102},{"$f":"IF((BI384 - BK404) > 0, BI384 - BK404, 0)","v":454418.39933431102},{"$f":"IF((BJ384 - BL404) > 0, BJ384 - BL404, 0)","v":454418.39933431102},{"$f":"IF((BK384 - BM404) > 0, BK384 - BM404, 0)","v":454418.39933431102},{"$f":"IF((BL384 - BN404) > 0, BL384 - BN404, 0)","v":454418.39933431102},{"$f":"IF((BM384 - BO404) > 0, BM384 - BO404, 0)","v":454418.39933431102},{"$f":"IF((BN384 - BP404) > 0, BN384 - BP404, 0)","v":491418.39933431102},{"$f":"IF((BO384 - BQ404) > 0, BO384 - BQ404, 0)","v":491418.39933431102},{"$f":"IF((BP384 - BR404) > 0, BP384 - BR404, 0)","v":491418.39933431102},{"$f":"IF((BQ384 - BS404) > 0, BQ384 - BS404, 0)","v":491418.39933431102},{"$f":"IF((BR384 - BT404) > 0, BR384 - BT404, 0)","v":491418.39933431102},{"$f":"IF((BS384 - BU404) > 0, BS384 - BU404, 0)","v":491418.39933431102},{"$f":"IF((BT384 - BV404) > 0, BT384 - BV404, 0)","v":491418.39933431102},{"$f":"IF((BU384 - BW404) > 0, BU384 - BW404, 0)","v":491418.39933431102},{"$f":"IF((BV384 - BX404) > 0, BV384 - BX404, 0)","v":491418.39933431102},{"$f":"IF((BW384 - BY404) > 0, BW384 - BY404, 0)","v":491418.39933431102},{"$f":"IF((BX384 - BZ404) > 0, BX384 - BZ404, 0)","v":491418.39933431102},{"$f":"IF((BY384 - CA404) > 0, BY384 - CA404, 0)","v":491418.39933431102},{"$f":"IF((BZ384 - CB404) > 0, BZ384 - CB404, 0)","v":491418.39933431102},{"$f":"IF((CA384 - CC404) > 0, CA384 - CC404, 0)","v":491418.39933431102},{"$f":"IF((CB384 - CD404) > 0, CB384 - CD404, 0)","v":491418.39933431102},{"$f":"IF((CC384 - CE404) > 0, CC384 - CE404, 0)","v":491418.39933431102},{"$f":"IF((CD384 - CF404) > 0, CD384 - CF404, 0)","v":491418.39933431102},{"$f":"IF((CE384 - CG404) > 0, CE384 - CG404, 0)","v":491418.39933431102},{"$f":"IF((CF384 - CH404) > 0, CF384 - CH404, 0)","v":491418.39933431102},{"$f":"IF((CG384 - CI404) > 0, CG384 - CI404, 0)","v":491418.39933431102},{"$f":"IF((CH384 - CJ404) > 0, CH384 - CJ404, 0)","v":491418.39933431102},{"$f":"IF((CI384 - CK404) > 0, CI384 - CK404, 0)","v":491418.39933431102},{"$f":"IF((CJ384 - CL404) > 0, CJ384 - CL404, 0)","v":491418.39933431102},{"$f":"IF((CK384 - CM404) > 0, CK384 - CM404, 0)","v":491418.39933431102},{"$f":"IF((CL384 - CN404) > 0, CL384 - CN404, 0)","v":491418.39933431102},{"$f":"IF((CM384 - CO404) > 0, CM384 - CO404, 0)","v":491418.39933431102},{"$f":"IF((CN384 - CP404) > 0, CN384 - CP404, 0)","v":491418.39933431102},491418.39933431102]
[]
[null,{"$f":"B391","v":"Mnazi Bay"}]
[null,"Surplus demand (1 = Yes, 0 = No)",{"$f":"IF(C407 > 0, 1, 0)","v":0},{"$f":"IF(D407 > 0, 1, 0)","v":0},{"$f":"IF(E407 > 0, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BQ407 > 0, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Operations triggered (1 = Yes, 0 = No)",{"$f":"IFERROR(A410 * B410, 0)","v":0},{"$f":"IFERROR(B410 * C410, 0)","v":0},{"$f":"IFERROR(C410 * D410, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(BO410 * BP410, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Production year",{"$f":"IF(C411 = 1, B412 + 1, IF(AND(B412 > 0, B412 < $C$398), B412 + 1, 0))","v":0},{"$f":"IF(D411 = 1, C412 + 1, IF(AND(C412 > 0, C412 < $C$398), C412 + 1, 0))","v":0},{"$f":"IF(E411 = 1, D412 + 1, IF(AND(D412 > 0, D412 < $C$398), D412 + 1, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,{"$f":"IF(BQ411 = 1, BP412 + 1, IF(AND(BP412 > 0, BP412 < $C$398), BP412 + 1, 0))","v":48},49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72]
[null,"Production (mmcf)",{"$f":"IF(AND((C391 * 1000000) > 0, C412 > 0), MIN($C$397, ($C$391 * 1000000)/ $C$398), 0)","v":0},{"$f":"IF(AND(C414 > 0, D412 > 0), MIN($C$397, ($C$391 * 1000000) / $C$398), 0)","v":0},{"$f":"IF(AND(D414 > 0, E412 > 0), MIN($C$397, ($C$391 * 1000000) / $C$398), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,{"$f":"IF(AND(BP414 > 0, BQ412 > 0), MIN($C$397, ($C$391 * 1000000) / $C$398), 0)","v":37000},37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000]
[null,"Reserves remaining (mmcf)",{"$f":"MAX((C391 * 1000000) - C413, 0)","v":3500000},{"$f":"MAX(C414 - D413, 0)","v":3500000},{"$f":"MAX(D414 - E413, 0)","v":3500000},3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3463000,3426000,3389000,3352000,3315000,3278000,3241000,3204000,3167000,3130000,3093000,3056000,3019000,2982000,2945000,2908000,2871000,2834000,2797000,2760000,2723000,2686000,2649000,2612000,2575000,2538000,2501000,2464000,2427000,2390000,2353000,2316000,2279000,2242000,2205000,2168000,2131000,2094000,2057000,2020000,1983000,1946000,1909000,1872000,1835000,1798000,1761000,{"$f":"MAX(BP414 - BQ413, 0)","v":1724000},1687000,1650000,1613000,1576000,1539000,1502000,1465000,1428000,1391000,1354000,1317000,1280000,1243000,1206000,1169000,1132000,1095000,1058000,1021000,984000,947000,910000,873000,836000]
[]
[null,"Surplus demand remaining",{"$f":"IF((C407 - E413) > 0, C407 - E413, 0)","v":0},{"$f":"IF((D407 - F413) > 0, D407 - F413, 0)","v":0},{"$f":"IF((E407 - G413) > 0, E407 - G413, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5486.9235117610515,13973.336626274002,22459.749740786938,0,0,0,0,8975.2077210097341,20919.613385197037,32864.01904938434,46138.246908723377,82437.866824530269,101790.06353443017,117905.9735636824,135097.94908755668,153437.83941190125,173002.29124827706,193873.06903857691,216137.39666784345,239888.32199338195,265225.1057136227,292253.63620190602,321086.87203887821,351845.31409294577,351845.31409294577,351845.31409294595,351845.31409294595,351845.31409294595,351845.31409294595,351845.31409294595,351845.31409294595,351845.31409294595,351845.31409294595,351845.31409294595,351845.31409294595,351845.31409294595,351845.31409294595,351845.31409294595,417418.39933431102,417418.39933431102,417418.39933431102,417418.39933431102,417418.39933431102,417418.39933431102,417418.39933431102,417418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,{"$f":"IF((BQ407 - BS413) > 0, BQ407 - BS413, 0)","v":454418.39933431102},454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,491418.39933431102,491418.39933431102]
[]
[null,{"$f":"B392","v":"Mkuranga"}]
[null,"Surplus demand (1 = Yes, 0 = No)",{"$f":"IF(C416 > 0, 1, 0)","v":0},{"$f":"IF(D416 > 0, 1, 0)","v":0},{"$f":"IF(E416 > 0, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BQ416 > 0, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Operations triggered (1 = Yes, 0 = No)",{"$f":"IFERROR(A419 * B419, 0)","v":0},{"$f":"IFERROR(B419 * C419, 0)","v":0},{"$f":"IFERROR(C419 * D419, 0)","v":0},{"$f":"IFERROR(D419 * E419, 0)","v":0},{"$f":"IFERROR(E419 * F419, 0)","v":0},{"$f":"IFERROR(F419 * G419, 0)","v":0},{"$f":"IFERROR(G419 * H419, 0)","v":0},{"$f":"IFERROR(H419 * I419, 0)","v":0},{"$f":"IFERROR(I419 * J419, 0)","v":0},{"$f":"IFERROR(J419 * K419, 0)","v":0},{"$f":"IFERROR(K419 * L419, 0)","v":0},{"$f":"IFERROR(L419 * M419, 0)","v":0},{"$f":"IFERROR(M419 * N419, 0)","v":0},{"$f":"IFERROR(N419 * O419, 0)","v":0},{"$f":"IFERROR(O419 * P419, 0)","v":0},{"$f":"IFERROR(P419 * Q419, 0)","v":0},{"$f":"IFERROR(Q419 * R419, 0)","v":0},{"$f":"IFERROR(R419 * S419, 0)","v":0},{"$f":"IFERROR(S419 * T419, 0)","v":0},{"$f":"IFERROR(T419 * U419, 0)","v":1},{"$f":"IFERROR(U419 * V419, 0)","v":1},{"$f":"IFERROR(V419 * W419, 0)","v":0},{"$f":"IFERROR(W419 * X419, 0)","v":0},{"$f":"IFERROR(X419 * Y419, 0)","v":0},{"$f":"IFERROR(Y419 * Z419, 0)","v":0},{"$f":"IFERROR(Z419 * AA419, 0)","v":0},{"$f":"IFERROR(AA419 * AB419, 0)","v":1},{"$f":"IFERROR(AB419 * AC419, 0)","v":1},{"$f":"IFERROR(AC419 * AD419, 0)","v":1},{"$f":"IFERROR(AD419 * AE419, 0)","v":1},{"$f":"IFERROR(AE419 * AF419, 0)","v":1},{"$f":"IFERROR(AF419 * AG419, 0)","v":1},{"$f":"IFERROR(AG419 * AH419, 0)","v":1},{"$f":"IFERROR(AH419 * AI419, 0)","v":1},{"$f":"IFERROR(AI419 * AJ419, 0)","v":1},{"$f":"IFERROR(AJ419 * AK419, 0)","v":1},{"$f":"IFERROR(AK419 * AL419, 0)","v":1},{"$f":"IFERROR(AL419 * AM419, 0)","v":1},{"$f":"IFERROR(AM419 * AN419, 0)","v":1},{"$f":"IFERROR(AN419 * AO419, 0)","v":1},{"$f":"IFERROR(AO419 * AP419, 0)","v":1},{"$f":"IFERROR(AP419 * AQ419, 0)","v":1},{"$f":"IFERROR(AQ419 * AR419, 0)","v":1},{"$f":"IFERROR(AR419 * AS419, 0)","v":1},{"$f":"IFERROR(AS419 * AT419, 0)","v":1},{"$f":"IFERROR(AT419 * AU419, 0)","v":1},{"$f":"IFERROR(AU419 * AV419, 0)","v":1},{"$f":"IFERROR(AV419 * AW419, 0)","v":1},{"$f":"IFERROR(AW419 * AX419, 0)","v":1},{"$f":"IFERROR(AX419 * AY419, 0)","v":1},{"$f":"IFERROR(AY419 * AZ419, 0)","v":1},{"$f":"IFERROR(AZ419 * BA419, 0)","v":1},{"$f":"IFERROR(BA419 * BB419, 0)","v":1},{"$f":"IFERROR(BB419 * BC419, 0)","v":1},{"$f":"IFERROR(BC419 * BD419, 0)","v":1},{"$f":"IFERROR(BD419 * BE419, 0)","v":1},{"$f":"IFERROR(BE419 * BF419, 0)","v":1},{"$f":"IFERROR(BF419 * BG419, 0)","v":1},{"$f":"IFERROR(BG419 * BH419, 0)","v":1},{"$f":"IFERROR(BH419 * BI419, 0)","v":1},{"$f":"IFERROR(BI419 * BJ419, 0)","v":1},{"$f":"IFERROR(BJ419 * BK419, 0)","v":1},{"$f":"IFERROR(BK419 * BL419, 0)","v":1},{"$f":"IFERROR(BL419 * BM419, 0)","v":1},{"$f":"IFERROR(BM419 * BN419, 0)","v":1},{"$f":"IFERROR(BN419 * BO419, 0)","v":1},{"$f":"IFERROR(BO419 * BP419, 0)","v":1},{"$f":"IFERROR(BP419 * BQ419, 0)","v":1},{"$f":"IFERROR(BQ419 * BR419, 0)","v":1},{"$f":"IFERROR(BR419 * BS419, 0)","v":1},{"$f":"IFERROR(BS419 * BT419, 0)","v":1},{"$f":"IFERROR(BT419 * BU419, 0)","v":1},{"$f":"IFERROR(BU419 * BV419, 0)","v":1},{"$f":"IFERROR(BV419 * BW419, 0)","v":1},{"$f":"IFERROR(BW419 * BX419, 0)","v":1},{"$f":"IFERROR(BX419 * BY419, 0)","v":1},{"$f":"IFERROR(BY419 * BZ419, 0)","v":1},{"$f":"IFERROR(BZ419 * CA419, 0)","v":1},{"$f":"IFERROR(CA419 * CB419, 0)","v":1},{"$f":"IFERROR(CB419 * CC419, 0)","v":1},{"$f":"IFERROR(CC419 * CD419, 0)","v":1},{"$f":"IFERROR(CD419 * CE419, 0)","v":1},{"$f":"IFERROR(CE419 * CF419, 0)","v":1},{"$f":"IFERROR(CF419 * CG419, 0)","v":1},{"$f":"IFERROR(CG419 * CH419, 0)","v":1},{"$f":"IFERROR(CH419 * CI419, 0)","v":1},{"$f":"IFERROR(CI419 * CJ419, 0)","v":1},{"$f":"IFERROR(CJ419 * CK419, 0)","v":1},{"$f":"IFERROR(CK419 * CL419, 0)","v":1},{"$f":"IFERROR(CL419 * CM419, 0)","v":1},{"$f":"IFERROR(CM419 * CN419, 0)","v":1}]
[null,"Production year",{"$f":"IF(C420 = 1, B421 + 1, IF(AND(B421 > 0, B421 < $C$398), B421 + 1, 0))","v":0},{"$f":"IF(D420 = 1, C421 + 1, IF(AND(C421 > 0, C421 < $C$398), C421 + 1, 0))","v":0},{"$f":"IF(E420 = 1, D421 + 1, IF(AND(D421 > 0, D421 < $C$398), D421 + 1, 0))","v":0},{"$f":"IF(F420 = 1, E421 + 1, IF(AND(E421 > 0, E421 < $C$398), E421 + 1, 0))","v":0},{"$f":"IF(G420 = 1, F421 + 1, IF(AND(F421 > 0, F421 < $C$398), F421 + 1, 0))","v":0},{"$f":"IF(H420 = 1, G421 + 1, IF(AND(G421 > 0, G421 < $C$398), G421 + 1, 0))","v":0},{"$f":"IF(I420 = 1, H421 + 1, IF(AND(H421 > 0, H421 < $C$398), H421 + 1, 0))","v":0},{"$f":"IF(J420 = 1, I421 + 1, IF(AND(I421 > 0, I421 < $C$398), I421 + 1, 0))","v":0},{"$f":"IF(K420 = 1, J421 + 1, IF(AND(J421 > 0, J421 < $C$398), J421 + 1, 0))","v":0},{"$f":"IF(L420 = 1, K421 + 1, IF(AND(K421 > 0, K421 < $C$398), K421 + 1, 0))","v":0},{"$f":"IF(M420 = 1, L421 + 1, IF(AND(L421 > 0, L421 < $C$398), L421 + 1, 0))","v":0},{"$f":"IF(N420 = 1, M421 + 1, IF(AND(M421 > 0, M421 < $C$398), M421 + 1, 0))","v":0},{"$f":"IF(O420 = 1, N421 + 1, IF(AND(N421 > 0, N421 < $C$398), N421 + 1, 0))","v":0},{"$f":"IF(P420 = 1, O421 + 1, IF(AND(O421 > 0, O421 < $C$398), O421 + 1, 0))","v":0},{"$f":"IF(Q420 = 1, P421 + 1, IF(AND(P421 > 0, P421 < $C$398), P421 + 1, 0))","v":0},{"$f":"IF(R420 = 1, Q421 + 1, IF(AND(Q421 > 0, Q421 < $C$398), Q421 + 1, 0))","v":0},{"$f":"IF(S420 = 1, R421 + 1, IF(AND(R421 > 0, R421 < $C$398), R421 + 1, 0))","v":0},{"$f":"IF(T420 = 1, S421 + 1, IF(AND(S421 > 0, S421 < $C$398), S421 + 1, 0))","v":0},{"$f":"IF(U420 = 1, T421 + 1, IF(AND(T421 > 0, T421 < $C$398), T421 + 1, 0))","v":0},{"$f":"IF(V420 = 1, U421 + 1, IF(AND(U421 > 0, U421 < $C$398), U421 + 1, 0))","v":1},{"$f":"IF(W420 = 1, V421 + 1, IF(AND(V421 > 0, V421 < $C$398), V421 + 1, 0))","v":2},{"$f":"IF(X420 = 1, W421 + 1, IF(AND(W421 > 0, W421 < $C$398), W421 + 1, 0))","v":3},{"$f":"IF(Y420 = 1, X421 + 1, IF(AND(X421 > 0, X421 < $C$398), X421 + 1, 0))","v":4},{"$f":"IF(Z420 = 1, Y421 + 1, IF(AND(Y421 > 0, Y421 < $C$398), Y421 + 1, 0))","v":5},{"$f":"IF(AA420 = 1, Z421 + 1, IF(AND(Z421 > 0, Z421 < $C$398), Z421 + 1, 0))","v":6},{"$f":"IF(AB420 = 1, AA421 + 1, IF(AND(AA421 > 0, AA421 < $C$398), AA421 + 1, 0))","v":7},{"$f":"IF(AC420 = 1, AB421 + 1, IF(AND(AB421 > 0, AB421 < $C$398), AB421 + 1, 0))","v":8},{"$f":"IF(AD420 = 1, AC421 + 1, IF(AND(AC421 > 0, AC421 < $C$398), AC421 + 1, 0))","v":9},{"$f":"IF(AE420 = 1, AD421 + 1, IF(AND(AD421 > 0, AD421 < $C$398), AD421 + 1, 0))","v":10},{"$f":"IF(AF420 = 1, AE421 + 1, IF(AND(AE421 > 0, AE421 < $C$398), AE421 + 1, 0))","v":11},{"$f":"IF(AG420 = 1, AF421 + 1, IF(AND(AF421 > 0, AF421 < $C$398), AF421 + 1, 0))","v":12},{"$f":"IF(AH420 = 1, AG421 + 1, IF(AND(AG421 > 0, AG421 < $C$398), AG421 + 1, 0))","v":13},{"$f":"IF(AI420 = 1, AH421 + 1, IF(AND(AH421 > 0, AH421 < $C$398), AH421 + 1, 0))","v":14},{"$f":"IF(AJ420 = 1, AI421 + 1, IF(AND(AI421 > 0, AI421 < $C$398), AI421 + 1, 0))","v":15},{"$f":"IF(AK420 = 1, AJ421 + 1, IF(AND(AJ421 > 0, AJ421 < $C$398), AJ421 + 1, 0))","v":16},{"$f":"IF(AL420 = 1, AK421 + 1, IF(AND(AK421 > 0, AK421 < $C$398), AK421 + 1, 0))","v":17},{"$f":"IF(AM420 = 1, AL421 + 1, IF(AND(AL421 > 0, AL421 < $C$398), AL421 + 1, 0))","v":18},{"$f":"IF(AN420 = 1, AM421 + 1, IF(AND(AM421 > 0, AM421 < $C$398), AM421 + 1, 0))","v":19},{"$f":"IF(AO420 = 1, AN421 + 1, IF(AND(AN421 > 0, AN421 < $C$398), AN421 + 1, 0))","v":20},{"$f":"IF(AP420 = 1, AO421 + 1, IF(AND(AO421 > 0, AO421 < $C$398), AO421 + 1, 0))","v":21},{"$f":"IF(AQ420 = 1, AP421 + 1, IF(AND(AP421 > 0, AP421 < $C$398), AP421 + 1, 0))","v":22},{"$f":"IF(AR420 = 1, AQ421 + 1, IF(AND(AQ421 > 0, AQ421 < $C$398), AQ421 + 1, 0))","v":23},{"$f":"IF(AS420 = 1, AR421 + 1, IF(AND(AR421 > 0, AR421 < $C$398), AR421 + 1, 0))","v":24},{"$f":"IF(AT420 = 1, AS421 + 1, IF(AND(AS421 > 0, AS421 < $C$398), AS421 + 1, 0))","v":25},{"$f":"IF(AU420 = 1, AT421 + 1, IF(AND(AT421 > 0, AT421 < $C$398), AT421 + 1, 0))","v":26},{"$f":"IF(AV420 = 1, AU421 + 1, IF(AND(AU421 > 0, AU421 < $C$398), AU421 + 1, 0))","v":27},{"$f":"IF(AW420 = 1, AV421 + 1, IF(AND(AV421 > 0, AV421 < $C$398), AV421 + 1, 0))","v":28},{"$f":"IF(AX420 = 1, AW421 + 1, IF(AND(AW421 > 0, AW421 < $C$398), AW421 + 1, 0))","v":29},{"$f":"IF(AY420 = 1, AX421 + 1, IF(AND(AX421 > 0, AX421 < $C$398), AX421 + 1, 0))","v":30},{"$f":"IF(AZ420 = 1, AY421 + 1, IF(AND(AY421 > 0, AY421 < $C$398), AY421 + 1, 0))","v":31},{"$f":"IF(BA420 = 1, AZ421 + 1, IF(AND(AZ421 > 0, AZ421 < $C$398), AZ421 + 1, 0))","v":32},{"$f":"IF(BB420 = 1, BA421 + 1, IF(AND(BA421 > 0, BA421 < $C$398), BA421 + 1, 0))","v":33},{"$f":"IF(BC420 = 1, BB421 + 1, IF(AND(BB421 > 0, BB421 < $C$398), BB421 + 1, 0))","v":34},{"$f":"IF(BD420 = 1, BC421 + 1, IF(AND(BC421 > 0, BC421 < $C$398), BC421 + 1, 0))","v":35},{"$f":"IF(BE420 = 1, BD421 + 1, IF(AND(BD421 > 0, BD421 < $C$398), BD421 + 1, 0))","v":36},{"$f":"IF(BF420 = 1, BE421 + 1, IF(AND(BE421 > 0, BE421 < $C$398), BE421 + 1, 0))","v":37},{"$f":"IF(BG420 = 1, BF421 + 1, IF(AND(BF421 > 0, BF421 < $C$398), BF421 + 1, 0))","v":38},{"$f":"IF(BH420 = 1, BG421 + 1, IF(AND(BG421 > 0, BG421 < $C$398), BG421 + 1, 0))","v":39},{"$f":"IF(BI420 = 1, BH421 + 1, IF(AND(BH421 > 0, BH421 < $C$398), BH421 + 1, 0))","v":40},{"$f":"IF(BJ420 = 1, BI421 + 1, IF(AND(BI421 > 0, BI421 < $C$398), BI421 + 1, 0))","v":41},{"$f":"IF(BK420 = 1, BJ421 + 1, IF(AND(BJ421 > 0, BJ421 < $C$398), BJ421 + 1, 0))","v":42},{"$f":"IF(BL420 = 1, BK421 + 1, IF(AND(BK421 > 0, BK421 < $C$398), BK421 + 1, 0))","v":43},{"$f":"IF(BM420 = 1, BL421 + 1, IF(AND(BL421 > 0, BL421 < $C$398), BL421 + 1, 0))","v":44},{"$f":"IF(BN420 = 1, BM421 + 1, IF(AND(BM421 > 0, BM421 < $C$398), BM421 + 1, 0))","v":45},{"$f":"IF(BO420 = 1, BN421 + 1, IF(AND(BN421 > 0, BN421 < $C$398), BN421 + 1, 0))","v":46},{"$f":"IF(BP420 = 1, BO421 + 1, IF(AND(BO421 > 0, BO421 < $C$398), BO421 + 1, 0))","v":47},{"$f":"IF(BQ420 = 1, BP421 + 1, IF(AND(BP421 > 0, BP421 < $C$398), BP421 + 1, 0))","v":48},{"$f":"IF(BR420 = 1, BQ421 + 1, IF(AND(BQ421 > 0, BQ421 < $C$398), BQ421 + 1, 0))","v":49},{"$f":"IF(BS420 = 1, BR421 + 1, IF(AND(BR421 > 0, BR421 < $C$398), BR421 + 1, 0))","v":50},{"$f":"IF(BT420 = 1, BS421 + 1, IF(AND(BS421 > 0, BS421 < $C$398), BS421 + 1, 0))","v":51},{"$f":"IF(BU420 = 1, BT421 + 1, IF(AND(BT421 > 0, BT421 < $C$398), BT421 + 1, 0))","v":52},{"$f":"IF(BV420 = 1, BU421 + 1, IF(AND(BU421 > 0, BU421 < $C$398), BU421 + 1, 0))","v":53},{"$f":"IF(BW420 = 1, BV421 + 1, IF(AND(BV421 > 0, BV421 < $C$398), BV421 + 1, 0))","v":54},{"$f":"IF(BX420 = 1, BW421 + 1, IF(AND(BW421 > 0, BW421 < $C$398), BW421 + 1, 0))","v":55},{"$f":"IF(BY420 = 1, BX421 + 1, IF(AND(BX421 > 0, BX421 < $C$398), BX421 + 1, 0))","v":56},{"$f":"IF(BZ420 = 1, BY421 + 1, IF(AND(BY421 > 0, BY421 < $C$398), BY421 + 1, 0))","v":57},{"$f":"IF(CA420 = 1, BZ421 + 1, IF(AND(BZ421 > 0, BZ421 < $C$398), BZ421 + 1, 0))","v":58},{"$f":"IF(CB420 = 1, CA421 + 1, IF(AND(CA421 > 0, CA421 < $C$398), CA421 + 1, 0))","v":59},{"$f":"IF(CC420 = 1, CB421 + 1, IF(AND(CB421 > 0, CB421 < $C$398), CB421 + 1, 0))","v":60},{"$f":"IF(CD420 = 1, CC421 + 1, IF(AND(CC421 > 0, CC421 < $C$398), CC421 + 1, 0))","v":61},{"$f":"IF(CE420 = 1, CD421 + 1, IF(AND(CD421 > 0, CD421 < $C$398), CD421 + 1, 0))","v":62},{"$f":"IF(CF420 = 1, CE421 + 1, IF(AND(CE421 > 0, CE421 < $C$398), CE421 + 1, 0))","v":63},{"$f":"IF(CG420 = 1, CF421 + 1, IF(AND(CF421 > 0, CF421 < $C$398), CF421 + 1, 0))","v":64},{"$f":"IF(CH420 = 1, CG421 + 1, IF(AND(CG421 > 0, CG421 < $C$398), CG421 + 1, 0))","v":65},{"$f":"IF(CI420 = 1, CH421 + 1, IF(AND(CH421 > 0, CH421 < $C$398), CH421 + 1, 0))","v":66},{"$f":"IF(CJ420 = 1, CI421 + 1, IF(AND(CI421 > 0, CI421 < $C$398), CI421 + 1, 0))","v":67},{"$f":"IF(CK420 = 1, CJ421 + 1, IF(AND(CJ421 > 0, CJ421 < $C$398), CJ421 + 1, 0))","v":68},{"$f":"IF(CL420 = 1, CK421 + 1, IF(AND(CK421 > 0, CK421 < $C$398), CK421 + 1, 0))","v":69},{"$f":"IF(CM420 = 1, CL421 + 1, IF(AND(CL421 > 0, CL421 < $C$398), CL421 + 1, 0))","v":70},{"$f":"IF(CN420 = 1, CM421 + 1, IF(AND(CM421 > 0, CM421 < $C$398), CM421 + 1, 0))","v":71},{"$f":"IF(CO420 = 1, CN421 + 1, IF(AND(CN421 > 0, CN421 < $C$398), CN421 + 1, 0))","v":72}]
[null,"Production (mmcf)",{"$f":"IF(AND((C392 * 1000000) > 0, C421 > 0), MIN($C$397, ($C$392 * 1000000)/ $C$398), 0)","v":0},{"$f":"IF(AND(C423 > 0, D421 > 0), MIN($C$397, ($C$392 * 1000000) / $C$398), 0)","v":0},{"$f":"IF(AND(D423 > 0, E421 > 0), MIN($C$397, ($C$392 * 1000000) / $C$398), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP423 > 0, BQ421 > 0), MIN($C$397, ($C$392 * 1000000) / $C$398), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserves remaining (mmcf)",{"$f":"MAX((C392 * 1000000) - C422, 0)","v":140000},{"$f":"MAX(C423 - D422, 0)","v":140000},{"$f":"MAX(D423 - E422, 0)","v":140000},{"$f":"MAX(E423 - F422, 0)","v":140000},{"$f":"MAX(F423 - G422, 0)","v":140000},{"$f":"MAX(G423 - H422, 0)","v":140000},{"$f":"MAX(H423 - I422, 0)","v":140000},{"$f":"MAX(I423 - J422, 0)","v":140000},{"$f":"MAX(J423 - K422, 0)","v":140000},{"$f":"MAX(K423 - L422, 0)","v":140000},{"$f":"MAX(L423 - M422, 0)","v":140000},{"$f":"MAX(M423 - N422, 0)","v":140000},{"$f":"MAX(N423 - O422, 0)","v":140000},{"$f":"MAX(O423 - P422, 0)","v":140000},{"$f":"MAX(P423 - Q422, 0)","v":140000},{"$f":"MAX(Q423 - R422, 0)","v":140000},{"$f":"MAX(R423 - S422, 0)","v":140000},{"$f":"MAX(S423 - T422, 0)","v":140000},{"$f":"MAX(T423 - U422, 0)","v":140000},{"$f":"MAX(U423 - V422, 0)","v":126000},{"$f":"MAX(V423 - W422, 0)","v":112000},{"$f":"MAX(W423 - X422, 0)","v":98000},{"$f":"MAX(X423 - Y422, 0)","v":84000},{"$f":"MAX(Y423 - Z422, 0)","v":70000},{"$f":"MAX(Z423 - AA422, 0)","v":56000},{"$f":"MAX(AA423 - AB422, 0)","v":42000},{"$f":"MAX(AB423 - AC422, 0)","v":28000},{"$f":"MAX(AC423 - AD422, 0)","v":14000},{"$f":"MAX(AD423 - AE422, 0)","v":0},{"$f":"MAX(AE423 - AF422, 0)","v":0},{"$f":"MAX(AF423 - AG422, 0)","v":0},{"$f":"MAX(AG423 - AH422, 0)","v":0},{"$f":"MAX(AH423 - AI422, 0)","v":0},{"$f":"MAX(AI423 - AJ422, 0)","v":0},{"$f":"MAX(AJ423 - AK422, 0)","v":0},{"$f":"MAX(AK423 - AL422, 0)","v":0},{"$f":"MAX(AL423 - AM422, 0)","v":0},{"$f":"MAX(AM423 - AN422, 0)","v":0},{"$f":"MAX(AN423 - AO422, 0)","v":0},{"$f":"MAX(AO423 - AP422, 0)","v":0},{"$f":"MAX(AP423 - AQ422, 0)","v":0},{"$f":"MAX(AQ423 - AR422, 0)","v":0},{"$f":"MAX(AR423 - AS422, 0)","v":0},{"$f":"MAX(AS423 - AT422, 0)","v":0},{"$f":"MAX(AT423 - AU422, 0)","v":0},{"$f":"MAX(AU423 - AV422, 0)","v":0},{"$f":"MAX(AV423 - AW422, 0)","v":0},{"$f":"MAX(AW423 - AX422, 0)","v":0},{"$f":"MAX(AX423 - AY422, 0)","v":0},{"$f":"MAX(AY423 - AZ422, 0)","v":0},{"$f":"MAX(AZ423 - BA422, 0)","v":0},{"$f":"MAX(BA423 - BB422, 0)","v":0},{"$f":"MAX(BB423 - BC422, 0)","v":0},{"$f":"MAX(BC423 - BD422, 0)","v":0},{"$f":"MAX(BD423 - BE422, 0)","v":0},{"$f":"MAX(BE423 - BF422, 0)","v":0},{"$f":"MAX(BF423 - BG422, 0)","v":0},{"$f":"MAX(BG423 - BH422, 0)","v":0},{"$f":"MAX(BH423 - BI422, 0)","v":0},{"$f":"MAX(BI423 - BJ422, 0)","v":0},{"$f":"MAX(BJ423 - BK422, 0)","v":0},{"$f":"MAX(BK423 - BL422, 0)","v":0},{"$f":"MAX(BL423 - BM422, 0)","v":0},{"$f":"MAX(BM423 - BN422, 0)","v":0},{"$f":"MAX(BN423 - BO422, 0)","v":0},{"$f":"MAX(BO423 - BP422, 0)","v":0},{"$f":"MAX(BP423 - BQ422, 0)","v":0},{"$f":"MAX(BQ423 - BR422, 0)","v":0},{"$f":"MAX(BR423 - BS422, 0)","v":0},{"$f":"MAX(BS423 - BT422, 0)","v":0},{"$f":"MAX(BT423 - BU422, 0)","v":0},{"$f":"MAX(BU423 - BV422, 0)","v":0},{"$f":"MAX(BV423 - BW422, 0)","v":0},{"$f":"MAX(BW423 - BX422, 0)","v":0},{"$f":"MAX(BX423 - BY422, 0)","v":0},{"$f":"MAX(BY423 - BZ422, 0)","v":0},{"$f":"MAX(BZ423 - CA422, 0)","v":0},{"$f":"MAX(CA423 - CB422, 0)","v":0},{"$f":"MAX(CB423 - CC422, 0)","v":0},{"$f":"MAX(CC423 - CD422, 0)","v":0},{"$f":"MAX(CD423 - CE422, 0)","v":0},{"$f":"MAX(CE423 - CF422, 0)","v":0},{"$f":"MAX(CF423 - CG422, 0)","v":0},{"$f":"MAX(CG423 - CH422, 0)","v":0},{"$f":"MAX(CH423 - CI422, 0)","v":0},{"$f":"MAX(CI423 - CJ422, 0)","v":0},{"$f":"MAX(CJ423 - CK422, 0)","v":0},{"$f":"MAX(CK423 - CL422, 0)","v":0},{"$f":"MAX(CL423 - CM422, 0)","v":0},{"$f":"MAX(CM423 - CN422, 0)","v":0},{"$f":"MAX(CN423 - CO422, 0)","v":0}]
[]
[null,"Surplus demand remaining",{"$f":"IF((C416 - E422) > 0, C416 - E422, 0)","v":0},{"$f":"IF((D416 - F422) > 0, D416 - F422, 0)","v":0},{"$f":"IF((E416 - G422) > 0, E416 - G422, 0)","v":0},{"$f":"IF((F416 - H422) > 0, F416 - H422, 0)","v":0},{"$f":"IF((G416 - I422) > 0, G416 - I422, 0)","v":0},{"$f":"IF((H416 - J422) > 0, H416 - J422, 0)","v":0},{"$f":"IF((I416 - K422) > 0, I416 - K422, 0)","v":0},{"$f":"IF((J416 - L422) > 0, J416 - L422, 0)","v":0},{"$f":"IF((K416 - M422) > 0, K416 - M422, 0)","v":0},{"$f":"IF((L416 - N422) > 0, L416 - N422, 0)","v":0},{"$f":"IF((M416 - O422) > 0, M416 - O422, 0)","v":0},{"$f":"IF((N416 - P422) > 0, N416 - P422, 0)","v":0},{"$f":"IF((O416 - Q422) > 0, O416 - Q422, 0)","v":0},{"$f":"IF((P416 - R422) > 0, P416 - R422, 0)","v":0},{"$f":"IF((Q416 - S422) > 0, Q416 - S422, 0)","v":0},{"$f":"IF((R416 - T422) > 0, R416 - T422, 0)","v":0},{"$f":"IF((S416 - U422) > 0, S416 - U422, 0)","v":0},{"$f":"IF((T416 - V422) > 0, T416 - V422, 0)","v":0},{"$f":"IF((U416 - W422) > 0, U416 - W422, 0)","v":0},{"$f":"IF((V416 - X422) > 0, V416 - X422, 0)","v":8459.7497407869378},{"$f":"IF((W416 - Y422) > 0, W416 - Y422, 0)","v":0},{"$f":"IF((X416 - Z422) > 0, X416 - Z422, 0)","v":0},{"$f":"IF((Y416 - AA422) > 0, Y416 - AA422, 0)","v":0},{"$f":"IF((Z416 - AB422) > 0, Z416 - AB422, 0)","v":0},{"$f":"IF((AA416 - AC422) > 0, AA416 - AC422, 0)","v":0},{"$f":"IF((AB416 - AD422) > 0, AB416 - AD422, 0)","v":6919.6133851970371},{"$f":"IF((AC416 - AE422) > 0, AC416 - AE422, 0)","v":18864.01904938434},{"$f":"IF((AD416 - AF422) > 0, AD416 - AF422, 0)","v":46138.246908723377},{"$f":"IF((AE416 - AG422) > 0, AE416 - AG422, 0)","v":82437.866824530269},{"$f":"IF((AF416 - AH422) > 0, AF416 - AH422, 0)","v":101790.06353443017},{"$f":"IF((AG416 - AI422) > 0, AG416 - AI422, 0)","v":117905.9735636824},{"$f":"IF((AH416 - AJ422) > 0, AH416 - AJ422, 0)","v":135097.94908755668},{"$f":"IF((AI416 - AK422) > 0, AI416 - AK422, 0)","v":153437.83941190125},{"$f":"IF((AJ416 - AL422) > 0, AJ416 - AL422, 0)","v":173002.29124827706},{"$f":"IF((AK416 - AM422) > 0, AK416 - AM422, 0)","v":193873.06903857691},{"$f":"IF((AL416 - AN422) > 0, AL416 - AN422, 0)","v":216137.39666784345},{"$f":"IF((AM416 - AO422) > 0, AM416 - AO422, 0)","v":239888.32199338195},{"$f":"IF((AN416 - AP422) > 0, AN416 - AP422, 0)","v":265225.1057136227},{"$f":"IF((AO416 - AQ422) > 0, AO416 - AQ422, 0)","v":292253.63620190602},{"$f":"IF((AP416 - AR422) > 0, AP416 - AR422, 0)","v":321086.87203887821},{"$f":"IF((AQ416 - AS422) > 0, AQ416 - AS422, 0)","v":351845.31409294577},{"$f":"IF((AR416 - AT422) > 0, AR416 - AT422, 0)","v":351845.31409294577},{"$f":"IF((AS416 - AU422) > 0, AS416 - AU422, 0)","v":351845.31409294595},{"$f":"IF((AT416 - AV422) > 0, AT416 - AV422, 0)","v":351845.31409294595},{"$f":"IF((AU416 - AW422) > 0, AU416 - AW422, 0)","v":351845.31409294595},{"$f":"IF((AV416 - AX422) > 0, AV416 - AX422, 0)","v":351845.31409294595},{"$f":"IF((AW416 - AY422) > 0, AW416 - AY422, 0)","v":351845.31409294595},{"$f":"IF((AX416 - AZ422) > 0, AX416 - AZ422, 0)","v":351845.31409294595},{"$f":"IF((AY416 - BA422) > 0, AY416 - BA422, 0)","v":351845.31409294595},{"$f":"IF((AZ416 - BB422) > 0, AZ416 - BB422, 0)","v":351845.31409294595},{"$f":"IF((BA416 - BC422) > 0, BA416 - BC422, 0)","v":351845.31409294595},{"$f":"IF((BB416 - BD422) > 0, BB416 - BD422, 0)","v":351845.31409294595},{"$f":"IF((BC416 - BE422) > 0, BC416 - BE422, 0)","v":351845.31409294595},{"$f":"IF((BD416 - BF422) > 0, BD416 - BF422, 0)","v":351845.31409294595},{"$f":"IF((BE416 - BG422) > 0, BE416 - BG422, 0)","v":351845.31409294595},{"$f":"IF((BF416 - BH422) > 0, BF416 - BH422, 0)","v":417418.39933431102},{"$f":"IF((BG416 - BI422) > 0, BG416 - BI422, 0)","v":417418.39933431102},{"$f":"IF((BH416 - BJ422) > 0, BH416 - BJ422, 0)","v":417418.39933431102},{"$f":"IF((BI416 - BK422) > 0, BI416 - BK422, 0)","v":417418.39933431102},{"$f":"IF((BJ416 - BL422) > 0, BJ416 - BL422, 0)","v":417418.39933431102},{"$f":"IF((BK416 - BM422) > 0, BK416 - BM422, 0)","v":417418.39933431102},{"$f":"IF((BL416 - BN422) > 0, BL416 - BN422, 0)","v":417418.39933431102},{"$f":"IF((BM416 - BO422) > 0, BM416 - BO422, 0)","v":417418.39933431102},{"$f":"IF((BN416 - BP422) > 0, BN416 - BP422, 0)","v":454418.39933431102},{"$f":"IF((BO416 - BQ422) > 0, BO416 - BQ422, 0)","v":454418.39933431102},{"$f":"IF((BP416 - BR422) > 0, BP416 - BR422, 0)","v":454418.39933431102},{"$f":"IF((BQ416 - BS422) > 0, BQ416 - BS422, 0)","v":454418.39933431102},{"$f":"IF((BR416 - BT422) > 0, BR416 - BT422, 0)","v":454418.39933431102},{"$f":"IF((BS416 - BU422) > 0, BS416 - BU422, 0)","v":454418.39933431102},{"$f":"IF((BT416 - BV422) > 0, BT416 - BV422, 0)","v":454418.39933431102},{"$f":"IF((BU416 - BW422) > 0, BU416 - BW422, 0)","v":454418.39933431102},{"$f":"IF((BV416 - BX422) > 0, BV416 - BX422, 0)","v":454418.39933431102},{"$f":"IF((BW416 - BY422) > 0, BW416 - BY422, 0)","v":454418.39933431102},{"$f":"IF((BX416 - BZ422) > 0, BX416 - BZ422, 0)","v":454418.39933431102},{"$f":"IF((BY416 - CA422) > 0, BY416 - CA422, 0)","v":454418.39933431102},{"$f":"IF((BZ416 - CB422) > 0, BZ416 - CB422, 0)","v":454418.39933431102},{"$f":"IF((CA416 - CC422) > 0, CA416 - CC422, 0)","v":454418.39933431102},{"$f":"IF((CB416 - CD422) > 0, CB416 - CD422, 0)","v":454418.39933431102},{"$f":"IF((CC416 - CE422) > 0, CC416 - CE422, 0)","v":454418.39933431102},{"$f":"IF((CD416 - CF422) > 0, CD416 - CF422, 0)","v":454418.39933431102},{"$f":"IF((CE416 - CG422) > 0, CE416 - CG422, 0)","v":454418.39933431102},{"$f":"IF((CF416 - CH422) > 0, CF416 - CH422, 0)","v":454418.39933431102},{"$f":"IF((CG416 - CI422) > 0, CG416 - CI422, 0)","v":454418.39933431102},{"$f":"IF((CH416 - CJ422) > 0, CH416 - CJ422, 0)","v":454418.39933431102},{"$f":"IF((CI416 - CK422) > 0, CI416 - CK422, 0)","v":454418.39933431102},{"$f":"IF((CJ416 - CL422) > 0, CJ416 - CL422, 0)","v":454418.39933431102},{"$f":"IF((CK416 - CM422) > 0, CK416 - CM422, 0)","v":454418.39933431102},{"$f":"IF((CL416 - CN422) > 0, CL416 - CN422, 0)","v":454418.39933431102},{"$f":"IF((CM416 - CO422) > 0, CM416 - CO422, 0)","v":454418.39933431102},{"$f":"IF((CN416 - CP422) > 0, CN416 - CP422, 0)","v":491418.39933431102},491418.39933431102]
[]
[null,{"$f":"B393","v":"Nyuni"}]
[null,"Surplus demand (1 = Yes, 0 = No)",{"$f":"IF(C425 > 0, 1, 0)","v":0},{"$f":"IF(D425 > 0, 1, 0)","v":0},{"$f":"IF(E425 > 0, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BQ425 > 0, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Operations triggered (1 = Yes, 0 = No)",{"$f":"IFERROR(A428 * B428, 0)","v":0},{"$f":"IFERROR(B428 * C428, 0)","v":0},{"$f":"IFERROR(C428 * D428, 0)","v":0},{"$f":"IFERROR(D428 * E428, 0)","v":0},{"$f":"IFERROR(E428 * F428, 0)","v":0},{"$f":"IFERROR(F428 * G428, 0)","v":0},{"$f":"IFERROR(G428 * H428, 0)","v":0},{"$f":"IFERROR(H428 * I428, 0)","v":0},{"$f":"IFERROR(I428 * J428, 0)","v":0},{"$f":"IFERROR(J428 * K428, 0)","v":0},{"$f":"IFERROR(K428 * L428, 0)","v":0},{"$f":"IFERROR(L428 * M428, 0)","v":0},{"$f":"IFERROR(M428 * N428, 0)","v":0},{"$f":"IFERROR(N428 * O428, 0)","v":0},{"$f":"IFERROR(O428 * P428, 0)","v":0},{"$f":"IFERROR(P428 * Q428, 0)","v":0},{"$f":"IFERROR(Q428 * R428, 0)","v":0},{"$f":"IFERROR(R428 * S428, 0)","v":0},{"$f":"IFERROR(S428 * T428, 0)","v":0},{"$f":"IFERROR(T428 * U428, 0)","v":0},{"$f":"IFERROR(U428 * V428, 0)","v":0},{"$f":"IFERROR(V428 * W428, 0)","v":0},{"$f":"IFERROR(W428 * X428, 0)","v":0},{"$f":"IFERROR(X428 * Y428, 0)","v":0},{"$f":"IFERROR(Y428 * Z428, 0)","v":0},{"$f":"IFERROR(Z428 * AA428, 0)","v":0},{"$f":"IFERROR(AA428 * AB428, 0)","v":0},{"$f":"IFERROR(AB428 * AC428, 0)","v":1},{"$f":"IFERROR(AC428 * AD428, 0)","v":1},{"$f":"IFERROR(AD428 * AE428, 0)","v":1},{"$f":"IFERROR(AE428 * AF428, 0)","v":1},{"$f":"IFERROR(AF428 * AG428, 0)","v":1},{"$f":"IFERROR(AG428 * AH428, 0)","v":1},{"$f":"IFERROR(AH428 * AI428, 0)","v":1},{"$f":"IFERROR(AI428 * AJ428, 0)","v":1},{"$f":"IFERROR(AJ428 * AK428, 0)","v":1},{"$f":"IFERROR(AK428 * AL428, 0)","v":1},{"$f":"IFERROR(AL428 * AM428, 0)","v":1},{"$f":"IFERROR(AM428 * AN428, 0)","v":1},{"$f":"IFERROR(AN428 * AO428, 0)","v":1},{"$f":"IFERROR(AO428 * AP428, 0)","v":1},{"$f":"IFERROR(AP428 * AQ428, 0)","v":1},{"$f":"IFERROR(AQ428 * AR428, 0)","v":1},{"$f":"IFERROR(AR428 * AS428, 0)","v":1},{"$f":"IFERROR(AS428 * AT428, 0)","v":1},{"$f":"IFERROR(AT428 * AU428, 0)","v":1},{"$f":"IFERROR(AU428 * AV428, 0)","v":1},{"$f":"IFERROR(AV428 * AW428, 0)","v":1},{"$f":"IFERROR(AW428 * AX428, 0)","v":1},{"$f":"IFERROR(AX428 * AY428, 0)","v":1},{"$f":"IFERROR(AY428 * AZ428, 0)","v":1},{"$f":"IFERROR(AZ428 * BA428, 0)","v":1},{"$f":"IFERROR(BA428 * BB428, 0)","v":1},{"$f":"IFERROR(BB428 * BC428, 0)","v":1},{"$f":"IFERROR(BC428 * BD428, 0)","v":1},{"$f":"IFERROR(BD428 * BE428, 0)","v":1},{"$f":"IFERROR(BE428 * BF428, 0)","v":1},{"$f":"IFERROR(BF428 * BG428, 0)","v":1},{"$f":"IFERROR(BG428 * BH428, 0)","v":1},{"$f":"IFERROR(BH428 * BI428, 0)","v":1},{"$f":"IFERROR(BI428 * BJ428, 0)","v":1},{"$f":"IFERROR(BJ428 * BK428, 0)","v":1},{"$f":"IFERROR(BK428 * BL428, 0)","v":1},{"$f":"IFERROR(BL428 * BM428, 0)","v":1},{"$f":"IFERROR(BM428 * BN428, 0)","v":1},{"$f":"IFERROR(BN428 * BO428, 0)","v":1},{"$f":"IFERROR(BO428 * BP428, 0)","v":1},{"$f":"IFERROR(BP428 * BQ428, 0)","v":1},{"$f":"IFERROR(BQ428 * BR428, 0)","v":1},{"$f":"IFERROR(BR428 * BS428, 0)","v":1},{"$f":"IFERROR(BS428 * BT428, 0)","v":1},{"$f":"IFERROR(BT428 * BU428, 0)","v":1},{"$f":"IFERROR(BU428 * BV428, 0)","v":1},{"$f":"IFERROR(BV428 * BW428, 0)","v":1},{"$f":"IFERROR(BW428 * BX428, 0)","v":1},{"$f":"IFERROR(BX428 * BY428, 0)","v":1},{"$f":"IFERROR(BY428 * BZ428, 0)","v":1},{"$f":"IFERROR(BZ428 * CA428, 0)","v":1},{"$f":"IFERROR(CA428 * CB428, 0)","v":1},{"$f":"IFERROR(CB428 * CC428, 0)","v":1},{"$f":"IFERROR(CC428 * CD428, 0)","v":1},{"$f":"IFERROR(CD428 * CE428, 0)","v":1},{"$f":"IFERROR(CE428 * CF428, 0)","v":1},{"$f":"IFERROR(CF428 * CG428, 0)","v":1},{"$f":"IFERROR(CG428 * CH428, 0)","v":1},{"$f":"IFERROR(CH428 * CI428, 0)","v":1},{"$f":"IFERROR(CI428 * CJ428, 0)","v":1},{"$f":"IFERROR(CJ428 * CK428, 0)","v":1},{"$f":"IFERROR(CK428 * CL428, 0)","v":1},{"$f":"IFERROR(CL428 * CM428, 0)","v":1},{"$f":"IFERROR(CM428 * CN428, 0)","v":1}]
[null,"Production year",{"$f":"IF(C429 = 1, B430 + 1, IF(AND(B430 > 0, B430 < $C$398), B430 + 1, 0))","v":0},{"$f":"IF(D429 = 1, C430 + 1, IF(AND(C430 > 0, C430 < $C$398), C430 + 1, 0))","v":0},{"$f":"IF(E429 = 1, D430 + 1, IF(AND(D430 > 0, D430 < $C$398), D430 + 1, 0))","v":0},{"$f":"IF(F429 = 1, E430 + 1, IF(AND(E430 > 0, E430 < $C$398), E430 + 1, 0))","v":0},{"$f":"IF(G429 = 1, F430 + 1, IF(AND(F430 > 0, F430 < $C$398), F430 + 1, 0))","v":0},{"$f":"IF(H429 = 1, G430 + 1, IF(AND(G430 > 0, G430 < $C$398), G430 + 1, 0))","v":0},{"$f":"IF(I429 = 1, H430 + 1, IF(AND(H430 > 0, H430 < $C$398), H430 + 1, 0))","v":0},{"$f":"IF(J429 = 1, I430 + 1, IF(AND(I430 > 0, I430 < $C$398), I430 + 1, 0))","v":0},{"$f":"IF(K429 = 1, J430 + 1, IF(AND(J430 > 0, J430 < $C$398), J430 + 1, 0))","v":0},{"$f":"IF(L429 = 1, K430 + 1, IF(AND(K430 > 0, K430 < $C$398), K430 + 1, 0))","v":0},{"$f":"IF(M429 = 1, L430 + 1, IF(AND(L430 > 0, L430 < $C$398), L430 + 1, 0))","v":0},{"$f":"IF(N429 = 1, M430 + 1, IF(AND(M430 > 0, M430 < $C$398), M430 + 1, 0))","v":0},{"$f":"IF(O429 = 1, N430 + 1, IF(AND(N430 > 0, N430 < $C$398), N430 + 1, 0))","v":0},{"$f":"IF(P429 = 1, O430 + 1, IF(AND(O430 > 0, O430 < $C$398), O430 + 1, 0))","v":0},{"$f":"IF(Q429 = 1, P430 + 1, IF(AND(P430 > 0, P430 < $C$398), P430 + 1, 0))","v":0},{"$f":"IF(R429 = 1, Q430 + 1, IF(AND(Q430 > 0, Q430 < $C$398), Q430 + 1, 0))","v":0},{"$f":"IF(S429 = 1, R430 + 1, IF(AND(R430 > 0, R430 < $C$398), R430 + 1, 0))","v":0},{"$f":"IF(T429 = 1, S430 + 1, IF(AND(S430 > 0, S430 < $C$398), S430 + 1, 0))","v":0},{"$f":"IF(U429 = 1, T430 + 1, IF(AND(T430 > 0, T430 < $C$398), T430 + 1, 0))","v":0},{"$f":"IF(V429 = 1, U430 + 1, IF(AND(U430 > 0, U430 < $C$398), U430 + 1, 0))","v":0},{"$f":"IF(W429 = 1, V430 + 1, IF(AND(V430 > 0, V430 < $C$398), V430 + 1, 0))","v":0},{"$f":"IF(X429 = 1, W430 + 1, IF(AND(W430 > 0, W430 < $C$398), W430 + 1, 0))","v":0},{"$f":"IF(Y429 = 1, X430 + 1, IF(AND(X430 > 0, X430 < $C$398), X430 + 1, 0))","v":0},{"$f":"IF(Z429 = 1, Y430 + 1, IF(AND(Y430 > 0, Y430 < $C$398), Y430 + 1, 0))","v":0},{"$f":"IF(AA429 = 1, Z430 + 1, IF(AND(Z430 > 0, Z430 < $C$398), Z430 + 1, 0))","v":0},{"$f":"IF(AB429 = 1, AA430 + 1, IF(AND(AA430 > 0, AA430 < $C$398), AA430 + 1, 0))","v":0},{"$f":"IF(AC429 = 1, AB430 + 1, IF(AND(AB430 > 0, AB430 < $C$398), AB430 + 1, 0))","v":0},{"$f":"IF(AD429 = 1, AC430 + 1, IF(AND(AC430 > 0, AC430 < $C$398), AC430 + 1, 0))","v":1},{"$f":"IF(AE429 = 1, AD430 + 1, IF(AND(AD430 > 0, AD430 < $C$398), AD430 + 1, 0))","v":2},{"$f":"IF(AF429 = 1, AE430 + 1, IF(AND(AE430 > 0, AE430 < $C$398), AE430 + 1, 0))","v":3},{"$f":"IF(AG429 = 1, AF430 + 1, IF(AND(AF430 > 0, AF430 < $C$398), AF430 + 1, 0))","v":4},{"$f":"IF(AH429 = 1, AG430 + 1, IF(AND(AG430 > 0, AG430 < $C$398), AG430 + 1, 0))","v":5},{"$f":"IF(AI429 = 1, AH430 + 1, IF(AND(AH430 > 0, AH430 < $C$398), AH430 + 1, 0))","v":6},{"$f":"IF(AJ429 = 1, AI430 + 1, IF(AND(AI430 > 0, AI430 < $C$398), AI430 + 1, 0))","v":7},{"$f":"IF(AK429 = 1, AJ430 + 1, IF(AND(AJ430 > 0, AJ430 < $C$398), AJ430 + 1, 0))","v":8},{"$f":"IF(AL429 = 1, AK430 + 1, IF(AND(AK430 > 0, AK430 < $C$398), AK430 + 1, 0))","v":9},{"$f":"IF(AM429 = 1, AL430 + 1, IF(AND(AL430 > 0, AL430 < $C$398), AL430 + 1, 0))","v":10},{"$f":"IF(AN429 = 1, AM430 + 1, IF(AND(AM430 > 0, AM430 < $C$398), AM430 + 1, 0))","v":11},{"$f":"IF(AO429 = 1, AN430 + 1, IF(AND(AN430 > 0, AN430 < $C$398), AN430 + 1, 0))","v":12},{"$f":"IF(AP429 = 1, AO430 + 1, IF(AND(AO430 > 0, AO430 < $C$398), AO430 + 1, 0))","v":13},{"$f":"IF(AQ429 = 1, AP430 + 1, IF(AND(AP430 > 0, AP430 < $C$398), AP430 + 1, 0))","v":14},{"$f":"IF(AR429 = 1, AQ430 + 1, IF(AND(AQ430 > 0, AQ430 < $C$398), AQ430 + 1, 0))","v":15},{"$f":"IF(AS429 = 1, AR430 + 1, IF(AND(AR430 > 0, AR430 < $C$398), AR430 + 1, 0))","v":16},{"$f":"IF(AT429 = 1, AS430 + 1, IF(AND(AS430 > 0, AS430 < $C$398), AS430 + 1, 0))","v":17},{"$f":"IF(AU429 = 1, AT430 + 1, IF(AND(AT430 > 0, AT430 < $C$398), AT430 + 1, 0))","v":18},{"$f":"IF(AV429 = 1, AU430 + 1, IF(AND(AU430 > 0, AU430 < $C$398), AU430 + 1, 0))","v":19},{"$f":"IF(AW429 = 1, AV430 + 1, IF(AND(AV430 > 0, AV430 < $C$398), AV430 + 1, 0))","v":20},{"$f":"IF(AX429 = 1, AW430 + 1, IF(AND(AW430 > 0, AW430 < $C$398), AW430 + 1, 0))","v":21},{"$f":"IF(AY429 = 1, AX430 + 1, IF(AND(AX430 > 0, AX430 < $C$398), AX430 + 1, 0))","v":22},{"$f":"IF(AZ429 = 1, AY430 + 1, IF(AND(AY430 > 0, AY430 < $C$398), AY430 + 1, 0))","v":23},{"$f":"IF(BA429 = 1, AZ430 + 1, IF(AND(AZ430 > 0, AZ430 < $C$398), AZ430 + 1, 0))","v":24},{"$f":"IF(BB429 = 1, BA430 + 1, IF(AND(BA430 > 0, BA430 < $C$398), BA430 + 1, 0))","v":25},{"$f":"IF(BC429 = 1, BB430 + 1, IF(AND(BB430 > 0, BB430 < $C$398), BB430 + 1, 0))","v":26},{"$f":"IF(BD429 = 1, BC430 + 1, IF(AND(BC430 > 0, BC430 < $C$398), BC430 + 1, 0))","v":27},{"$f":"IF(BE429 = 1, BD430 + 1, IF(AND(BD430 > 0, BD430 < $C$398), BD430 + 1, 0))","v":28},{"$f":"IF(BF429 = 1, BE430 + 1, IF(AND(BE430 > 0, BE430 < $C$398), BE430 + 1, 0))","v":29},{"$f":"IF(BG429 = 1, BF430 + 1, IF(AND(BF430 > 0, BF430 < $C$398), BF430 + 1, 0))","v":30},{"$f":"IF(BH429 = 1, BG430 + 1, IF(AND(BG430 > 0, BG430 < $C$398), BG430 + 1, 0))","v":31},{"$f":"IF(BI429 = 1, BH430 + 1, IF(AND(BH430 > 0, BH430 < $C$398), BH430 + 1, 0))","v":32},{"$f":"IF(BJ429 = 1, BI430 + 1, IF(AND(BI430 > 0, BI430 < $C$398), BI430 + 1, 0))","v":33},{"$f":"IF(BK429 = 1, BJ430 + 1, IF(AND(BJ430 > 0, BJ430 < $C$398), BJ430 + 1, 0))","v":34},{"$f":"IF(BL429 = 1, BK430 + 1, IF(AND(BK430 > 0, BK430 < $C$398), BK430 + 1, 0))","v":35},{"$f":"IF(BM429 = 1, BL430 + 1, IF(AND(BL430 > 0, BL430 < $C$398), BL430 + 1, 0))","v":36},{"$f":"IF(BN429 = 1, BM430 + 1, IF(AND(BM430 > 0, BM430 < $C$398), BM430 + 1, 0))","v":37},{"$f":"IF(BO429 = 1, BN430 + 1, IF(AND(BN430 > 0, BN430 < $C$398), BN430 + 1, 0))","v":38},{"$f":"IF(BP429 = 1, BO430 + 1, IF(AND(BO430 > 0, BO430 < $C$398), BO430 + 1, 0))","v":39},{"$f":"IF(BQ429 = 1, BP430 + 1, IF(AND(BP430 > 0, BP430 < $C$398), BP430 + 1, 0))","v":40},{"$f":"IF(BR429 = 1, BQ430 + 1, IF(AND(BQ430 > 0, BQ430 < $C$398), BQ430 + 1, 0))","v":41},{"$f":"IF(BS429 = 1, BR430 + 1, IF(AND(BR430 > 0, BR430 < $C$398), BR430 + 1, 0))","v":42},{"$f":"IF(BT429 = 1, BS430 + 1, IF(AND(BS430 > 0, BS430 < $C$398), BS430 + 1, 0))","v":43},{"$f":"IF(BU429 = 1, BT430 + 1, IF(AND(BT430 > 0, BT430 < $C$398), BT430 + 1, 0))","v":44},{"$f":"IF(BV429 = 1, BU430 + 1, IF(AND(BU430 > 0, BU430 < $C$398), BU430 + 1, 0))","v":45},{"$f":"IF(BW429 = 1, BV430 + 1, IF(AND(BV430 > 0, BV430 < $C$398), BV430 + 1, 0))","v":46},{"$f":"IF(BX429 = 1, BW430 + 1, IF(AND(BW430 > 0, BW430 < $C$398), BW430 + 1, 0))","v":47},{"$f":"IF(BY429 = 1, BX430 + 1, IF(AND(BX430 > 0, BX430 < $C$398), BX430 + 1, 0))","v":48},{"$f":"IF(BZ429 = 1, BY430 + 1, IF(AND(BY430 > 0, BY430 < $C$398), BY430 + 1, 0))","v":49},{"$f":"IF(CA429 = 1, BZ430 + 1, IF(AND(BZ430 > 0, BZ430 < $C$398), BZ430 + 1, 0))","v":50},{"$f":"IF(CB429 = 1, CA430 + 1, IF(AND(CA430 > 0, CA430 < $C$398), CA430 + 1, 0))","v":51},{"$f":"IF(CC429 = 1, CB430 + 1, IF(AND(CB430 > 0, CB430 < $C$398), CB430 + 1, 0))","v":52},{"$f":"IF(CD429 = 1, CC430 + 1, IF(AND(CC430 > 0, CC430 < $C$398), CC430 + 1, 0))","v":53},{"$f":"IF(CE429 = 1, CD430 + 1, IF(AND(CD430 > 0, CD430 < $C$398), CD430 + 1, 0))","v":54},{"$f":"IF(CF429 = 1, CE430 + 1, IF(AND(CE430 > 0, CE430 < $C$398), CE430 + 1, 0))","v":55},{"$f":"IF(CG429 = 1, CF430 + 1, IF(AND(CF430 > 0, CF430 < $C$398), CF430 + 1, 0))","v":56},{"$f":"IF(CH429 = 1, CG430 + 1, IF(AND(CG430 > 0, CG430 < $C$398), CG430 + 1, 0))","v":57},{"$f":"IF(CI429 = 1, CH430 + 1, IF(AND(CH430 > 0, CH430 < $C$398), CH430 + 1, 0))","v":58},{"$f":"IF(CJ429 = 1, CI430 + 1, IF(AND(CI430 > 0, CI430 < $C$398), CI430 + 1, 0))","v":59},{"$f":"IF(CK429 = 1, CJ430 + 1, IF(AND(CJ430 > 0, CJ430 < $C$398), CJ430 + 1, 0))","v":60},{"$f":"IF(CL429 = 1, CK430 + 1, IF(AND(CK430 > 0, CK430 < $C$398), CK430 + 1, 0))","v":61},{"$f":"IF(CM429 = 1, CL430 + 1, IF(AND(CL430 > 0, CL430 < $C$398), CL430 + 1, 0))","v":62},{"$f":"IF(CN429 = 1, CM430 + 1, IF(AND(CM430 > 0, CM430 < $C$398), CM430 + 1, 0))","v":63},{"$f":"IF(CO429 = 1, CN430 + 1, IF(AND(CN430 > 0, CN430 < $C$398), CN430 + 1, 0))","v":64}]
[null,"Production (mmcf)",{"$f":"IF(AND((C393 * 1000000) > 0, C430 > 0), MIN($C$397, ($C$393 * 1000000)/ $C$398), 0)","v":0},{"$f":"IF(AND(C432 > 0, D430 > 0), MIN($C$397, ($C$393 * 1000000) / $C$398), 0)","v":0},{"$f":"IF(AND(D432 > 0, E430 > 0), MIN($C$397, ($C$393 * 1000000) / $C$398), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4900,4900,4900,4900,4900,4900,4900,4900,4900,4900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP432 > 0, BQ430 > 0), MIN($C$397, ($C$393 * 1000000) / $C$398), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserves remaining (mmcf)",{"$f":"MAX((C393 * 1000000) - C431, 0)","v":49000},{"$f":"MAX(C432 - D431, 0)","v":49000},{"$f":"MAX(D432 - E431, 0)","v":49000},{"$f":"MAX(E432 - F431, 0)","v":49000},{"$f":"MAX(F432 - G431, 0)","v":49000},{"$f":"MAX(G432 - H431, 0)","v":49000},{"$f":"MAX(H432 - I431, 0)","v":49000},{"$f":"MAX(I432 - J431, 0)","v":49000},{"$f":"MAX(J432 - K431, 0)","v":49000},{"$f":"MAX(K432 - L431, 0)","v":49000},{"$f":"MAX(L432 - M431, 0)","v":49000},{"$f":"MAX(M432 - N431, 0)","v":49000},{"$f":"MAX(N432 - O431, 0)","v":49000},{"$f":"MAX(O432 - P431, 0)","v":49000},{"$f":"MAX(P432 - Q431, 0)","v":49000},{"$f":"MAX(Q432 - R431, 0)","v":49000},{"$f":"MAX(R432 - S431, 0)","v":49000},{"$f":"MAX(S432 - T431, 0)","v":49000},{"$f":"MAX(T432 - U431, 0)","v":49000},{"$f":"MAX(U432 - V431, 0)","v":49000},{"$f":"MAX(V432 - W431, 0)","v":49000},{"$f":"MAX(W432 - X431, 0)","v":49000},{"$f":"MAX(X432 - Y431, 0)","v":49000},{"$f":"MAX(Y432 - Z431, 0)","v":49000},{"$f":"MAX(Z432 - AA431, 0)","v":49000},{"$f":"MAX(AA432 - AB431, 0)","v":49000},{"$f":"MAX(AB432 - AC431, 0)","v":49000},{"$f":"MAX(AC432 - AD431, 0)","v":44100},{"$f":"MAX(AD432 - AE431, 0)","v":39200},{"$f":"MAX(AE432 - AF431, 0)","v":34300},{"$f":"MAX(AF432 - AG431, 0)","v":29400},{"$f":"MAX(AG432 - AH431, 0)","v":24500},{"$f":"MAX(AH432 - AI431, 0)","v":19600},{"$f":"MAX(AI432 - AJ431, 0)","v":14700},{"$f":"MAX(AJ432 - AK431, 0)","v":9800},{"$f":"MAX(AK432 - AL431, 0)","v":4900},{"$f":"MAX(AL432 - AM431, 0)","v":0},{"$f":"MAX(AM432 - AN431, 0)","v":0},{"$f":"MAX(AN432 - AO431, 0)","v":0},{"$f":"MAX(AO432 - AP431, 0)","v":0},{"$f":"MAX(AP432 - AQ431, 0)","v":0},{"$f":"MAX(AQ432 - AR431, 0)","v":0},{"$f":"MAX(AR432 - AS431, 0)","v":0},{"$f":"MAX(AS432 - AT431, 0)","v":0},{"$f":"MAX(AT432 - AU431, 0)","v":0},{"$f":"MAX(AU432 - AV431, 0)","v":0},{"$f":"MAX(AV432 - AW431, 0)","v":0},{"$f":"MAX(AW432 - AX431, 0)","v":0},{"$f":"MAX(AX432 - AY431, 0)","v":0},{"$f":"MAX(AY432 - AZ431, 0)","v":0},{"$f":"MAX(AZ432 - BA431, 0)","v":0},{"$f":"MAX(BA432 - BB431, 0)","v":0},{"$f":"MAX(BB432 - BC431, 0)","v":0},{"$f":"MAX(BC432 - BD431, 0)","v":0},{"$f":"MAX(BD432 - BE431, 0)","v":0},{"$f":"MAX(BE432 - BF431, 0)","v":0},{"$f":"MAX(BF432 - BG431, 0)","v":0},{"$f":"MAX(BG432 - BH431, 0)","v":0},{"$f":"MAX(BH432 - BI431, 0)","v":0},{"$f":"MAX(BI432 - BJ431, 0)","v":0},{"$f":"MAX(BJ432 - BK431, 0)","v":0},{"$f":"MAX(BK432 - BL431, 0)","v":0},{"$f":"MAX(BL432 - BM431, 0)","v":0},{"$f":"MAX(BM432 - BN431, 0)","v":0},{"$f":"MAX(BN432 - BO431, 0)","v":0},{"$f":"MAX(BO432 - BP431, 0)","v":0},{"$f":"MAX(BP432 - BQ431, 0)","v":0},{"$f":"MAX(BQ432 - BR431, 0)","v":0},{"$f":"MAX(BR432 - BS431, 0)","v":0},{"$f":"MAX(BS432 - BT431, 0)","v":0},{"$f":"MAX(BT432 - BU431, 0)","v":0},{"$f":"MAX(BU432 - BV431, 0)","v":0},{"$f":"MAX(BV432 - BW431, 0)","v":0},{"$f":"MAX(BW432 - BX431, 0)","v":0},{"$f":"MAX(BX432 - BY431, 0)","v":0},{"$f":"MAX(BY432 - BZ431, 0)","v":0},{"$f":"MAX(BZ432 - CA431, 0)","v":0},{"$f":"MAX(CA432 - CB431, 0)","v":0},{"$f":"MAX(CB432 - CC431, 0)","v":0},{"$f":"MAX(CC432 - CD431, 0)","v":0},{"$f":"MAX(CD432 - CE431, 0)","v":0},{"$f":"MAX(CE432 - CF431, 0)","v":0},{"$f":"MAX(CF432 - CG431, 0)","v":0},{"$f":"MAX(CG432 - CH431, 0)","v":0},{"$f":"MAX(CH432 - CI431, 0)","v":0},{"$f":"MAX(CI432 - CJ431, 0)","v":0},{"$f":"MAX(CJ432 - CK431, 0)","v":0},{"$f":"MAX(CK432 - CL431, 0)","v":0},{"$f":"MAX(CL432 - CM431, 0)","v":0},{"$f":"MAX(CM432 - CN431, 0)","v":0},{"$f":"MAX(CN432 - CO431, 0)","v":0}]
[]
[null,"Surplus demand remaining",{"$f":"IF((C425 - E431) > 0, C425 - E431, 0)","v":0},{"$f":"IF((D425 - F431) > 0, D425 - F431, 0)","v":0},{"$f":"IF((E425 - G431) > 0, E425 - G431, 0)","v":0},{"$f":"IF((F425 - H431) > 0, F425 - H431, 0)","v":0},{"$f":"IF((G425 - I431) > 0, G425 - I431, 0)","v":0},{"$f":"IF((H425 - J431) > 0, H425 - J431, 0)","v":0},{"$f":"IF((I425 - K431) > 0, I425 - K431, 0)","v":0},{"$f":"IF((J425 - L431) > 0, J425 - L431, 0)","v":0},{"$f":"IF((K425 - M431) > 0, K425 - M431, 0)","v":0},{"$f":"IF((L425 - N431) > 0, L425 - N431, 0)","v":0},{"$f":"IF((M425 - O431) > 0, M425 - O431, 0)","v":0},{"$f":"IF((N425 - P431) > 0, N425 - P431, 0)","v":0},{"$f":"IF((O425 - Q431) > 0, O425 - Q431, 0)","v":0},{"$f":"IF((P425 - R431) > 0, P425 - R431, 0)","v":0},{"$f":"IF((Q425 - S431) > 0, Q425 - S431, 0)","v":0},{"$f":"IF((R425 - T431) > 0, R425 - T431, 0)","v":0},{"$f":"IF((S425 - U431) > 0, S425 - U431, 0)","v":0},{"$f":"IF((T425 - V431) > 0, T425 - V431, 0)","v":0},{"$f":"IF((U425 - W431) > 0, U425 - W431, 0)","v":0},{"$f":"IF((V425 - X431) > 0, V425 - X431, 0)","v":8459.7497407869378},{"$f":"IF((W425 - Y431) > 0, W425 - Y431, 0)","v":0},{"$f":"IF((X425 - Z431) > 0, X425 - Z431, 0)","v":0},{"$f":"IF((Y425 - AA431) > 0, Y425 - AA431, 0)","v":0},{"$f":"IF((Z425 - AB431) > 0, Z425 - AB431, 0)","v":0},{"$f":"IF((AA425 - AC431) > 0, AA425 - AC431, 0)","v":0},{"$f":"IF((AB425 - AD431) > 0, AB425 - AD431, 0)","v":2019.6133851970371},{"$f":"IF((AC425 - AE431) > 0, AC425 - AE431, 0)","v":13964.01904938434},{"$f":"IF((AD425 - AF431) > 0, AD425 - AF431, 0)","v":41238.246908723377},{"$f":"IF((AE425 - AG431) > 0, AE425 - AG431, 0)","v":77537.866824530269},{"$f":"IF((AF425 - AH431) > 0, AF425 - AH431, 0)","v":96890.06353443017},{"$f":"IF((AG425 - AI431) > 0, AG425 - AI431, 0)","v":113005.9735636824},{"$f":"IF((AH425 - AJ431) > 0, AH425 - AJ431, 0)","v":130197.94908755668},{"$f":"IF((AI425 - AK431) > 0, AI425 - AK431, 0)","v":148537.83941190125},{"$f":"IF((AJ425 - AL431) > 0, AJ425 - AL431, 0)","v":168102.29124827706},{"$f":"IF((AK425 - AM431) > 0, AK425 - AM431, 0)","v":188973.06903857691},{"$f":"IF((AL425 - AN431) > 0, AL425 - AN431, 0)","v":216137.39666784345},{"$f":"IF((AM425 - AO431) > 0, AM425 - AO431, 0)","v":239888.32199338195},{"$f":"IF((AN425 - AP431) > 0, AN425 - AP431, 0)","v":265225.1057136227},{"$f":"IF((AO425 - AQ431) > 0, AO425 - AQ431, 0)","v":292253.63620190602},{"$f":"IF((AP425 - AR431) > 0, AP425 - AR431, 0)","v":321086.87203887821},{"$f":"IF((AQ425 - AS431) > 0, AQ425 - AS431, 0)","v":351845.31409294577},{"$f":"IF((AR425 - AT431) > 0, AR425 - AT431, 0)","v":351845.31409294577},{"$f":"IF((AS425 - AU431) > 0, AS425 - AU431, 0)","v":351845.31409294595},{"$f":"IF((AT425 - AV431) > 0, AT425 - AV431, 0)","v":351845.31409294595},{"$f":"IF((AU425 - AW431) > 0, AU425 - AW431, 0)","v":351845.31409294595},{"$f":"IF((AV425 - AX431) > 0, AV425 - AX431, 0)","v":351845.31409294595},{"$f":"IF((AW425 - AY431) > 0, AW425 - AY431, 0)","v":351845.31409294595},{"$f":"IF((AX425 - AZ431) > 0, AX425 - AZ431, 0)","v":351845.31409294595},{"$f":"IF((AY425 - BA431) > 0, AY425 - BA431, 0)","v":351845.31409294595},{"$f":"IF((AZ425 - BB431) > 0, AZ425 - BB431, 0)","v":351845.31409294595},{"$f":"IF((BA425 - BC431) > 0, BA425 - BC431, 0)","v":351845.31409294595},{"$f":"IF((BB425 - BD431) > 0, BB425 - BD431, 0)","v":351845.31409294595},{"$f":"IF((BC425 - BE431) > 0, BC425 - BE431, 0)","v":351845.31409294595},{"$f":"IF((BD425 - BF431) > 0, BD425 - BF431, 0)","v":351845.31409294595},{"$f":"IF((BE425 - BG431) > 0, BE425 - BG431, 0)","v":351845.31409294595},{"$f":"IF((BF425 - BH431) > 0, BF425 - BH431, 0)","v":417418.39933431102},{"$f":"IF((BG425 - BI431) > 0, BG425 - BI431, 0)","v":417418.39933431102},{"$f":"IF((BH425 - BJ431) > 0, BH425 - BJ431, 0)","v":417418.39933431102},{"$f":"IF((BI425 - BK431) > 0, BI425 - BK431, 0)","v":417418.39933431102},{"$f":"IF((BJ425 - BL431) > 0, BJ425 - BL431, 0)","v":417418.39933431102},{"$f":"IF((BK425 - BM431) > 0, BK425 - BM431, 0)","v":417418.39933431102},{"$f":"IF((BL425 - BN431) > 0, BL425 - BN431, 0)","v":417418.39933431102},{"$f":"IF((BM425 - BO431) > 0, BM425 - BO431, 0)","v":417418.39933431102},{"$f":"IF((BN425 - BP431) > 0, BN425 - BP431, 0)","v":454418.39933431102},{"$f":"IF((BO425 - BQ431) > 0, BO425 - BQ431, 0)","v":454418.39933431102},{"$f":"IF((BP425 - BR431) > 0, BP425 - BR431, 0)","v":454418.39933431102},{"$f":"IF((BQ425 - BS431) > 0, BQ425 - BS431, 0)","v":454418.39933431102},{"$f":"IF((BR425 - BT431) > 0, BR425 - BT431, 0)","v":454418.39933431102},{"$f":"IF((BS425 - BU431) > 0, BS425 - BU431, 0)","v":454418.39933431102},{"$f":"IF((BT425 - BV431) > 0, BT425 - BV431, 0)","v":454418.39933431102},{"$f":"IF((BU425 - BW431) > 0, BU425 - BW431, 0)","v":454418.39933431102},{"$f":"IF((BV425 - BX431) > 0, BV425 - BX431, 0)","v":454418.39933431102},{"$f":"IF((BW425 - BY431) > 0, BW425 - BY431, 0)","v":454418.39933431102},{"$f":"IF((BX425 - BZ431) > 0, BX425 - BZ431, 0)","v":454418.39933431102},{"$f":"IF((BY425 - CA431) > 0, BY425 - CA431, 0)","v":454418.39933431102},{"$f":"IF((BZ425 - CB431) > 0, BZ425 - CB431, 0)","v":454418.39933431102},{"$f":"IF((CA425 - CC431) > 0, CA425 - CC431, 0)","v":454418.39933431102},{"$f":"IF((CB425 - CD431) > 0, CB425 - CD431, 0)","v":454418.39933431102},{"$f":"IF((CC425 - CE431) > 0, CC425 - CE431, 0)","v":454418.39933431102},{"$f":"IF((CD425 - CF431) > 0, CD425 - CF431, 0)","v":454418.39933431102},{"$f":"IF((CE425 - CG431) > 0, CE425 - CG431, 0)","v":454418.39933431102},{"$f":"IF((CF425 - CH431) > 0, CF425 - CH431, 0)","v":454418.39933431102},{"$f":"IF((CG425 - CI431) > 0, CG425 - CI431, 0)","v":454418.39933431102},{"$f":"IF((CH425 - CJ431) > 0, CH425 - CJ431, 0)","v":454418.39933431102},{"$f":"IF((CI425 - CK431) > 0, CI425 - CK431, 0)","v":454418.39933431102},{"$f":"IF((CJ425 - CL431) > 0, CJ425 - CL431, 0)","v":454418.39933431102},{"$f":"IF((CK425 - CM431) > 0, CK425 - CM431, 0)","v":454418.39933431102},{"$f":"IF((CL425 - CN431) > 0, CL425 - CN431, 0)","v":454418.39933431102},{"$f":"IF((CM425 - CO431) > 0, CM425 - CO431, 0)","v":454418.39933431102},{"$f":"IF((CN425 - CP431) > 0, CN425 - CP431, 0)","v":491418.39933431102},491418.39933431102]
[]
[null,{"$f":"B394","v":"Ruvuma"}]
[null,"Surplus demand (1 = Yes, 0 = No)",{"$f":"IF(C434 > 0, 1, 0)","v":0},{"$f":"IF(D434 > 0, 1, 0)","v":0},{"$f":"IF(E434 > 0, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BQ434 > 0, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Operations triggered (1 = Yes, 0 = No)",{"$f":"IFERROR(A437 * B437, 0)","v":0},{"$f":"IFERROR(B437 * C437, 0)","v":0},{"$f":"IFERROR(C437 * D437, 0)","v":0},{"$f":"IFERROR(D437 * E437, 0)","v":0},{"$f":"IFERROR(E437 * F437, 0)","v":0},{"$f":"IFERROR(F437 * G437, 0)","v":0},{"$f":"IFERROR(G437 * H437, 0)","v":0},{"$f":"IFERROR(H437 * I437, 0)","v":0},{"$f":"IFERROR(I437 * J437, 0)","v":0},{"$f":"IFERROR(J437 * K437, 0)","v":0},{"$f":"IFERROR(K437 * L437, 0)","v":0},{"$f":"IFERROR(L437 * M437, 0)","v":0},{"$f":"IFERROR(M437 * N437, 0)","v":0},{"$f":"IFERROR(N437 * O437, 0)","v":0},{"$f":"IFERROR(O437 * P437, 0)","v":0},{"$f":"IFERROR(P437 * Q437, 0)","v":0},{"$f":"IFERROR(Q437 * R437, 0)","v":0},{"$f":"IFERROR(R437 * S437, 0)","v":0},{"$f":"IFERROR(S437 * T437, 0)","v":0},{"$f":"IFERROR(T437 * U437, 0)","v":0},{"$f":"IFERROR(U437 * V437, 0)","v":0},{"$f":"IFERROR(V437 * W437, 0)","v":0},{"$f":"IFERROR(W437 * X437, 0)","v":0},{"$f":"IFERROR(X437 * Y437, 0)","v":0},{"$f":"IFERROR(Y437 * Z437, 0)","v":0},{"$f":"IFERROR(Z437 * AA437, 0)","v":0},{"$f":"IFERROR(AA437 * AB437, 0)","v":0},{"$f":"IFERROR(AB437 * AC437, 0)","v":1},{"$f":"IFERROR(AC437 * AD437, 0)","v":1},{"$f":"IFERROR(AD437 * AE437, 0)","v":1},{"$f":"IFERROR(AE437 * AF437, 0)","v":1},{"$f":"IFERROR(AF437 * AG437, 0)","v":1},{"$f":"IFERROR(AG437 * AH437, 0)","v":1},{"$f":"IFERROR(AH437 * AI437, 0)","v":1},{"$f":"IFERROR(AI437 * AJ437, 0)","v":1},{"$f":"IFERROR(AJ437 * AK437, 0)","v":1},{"$f":"IFERROR(AK437 * AL437, 0)","v":1},{"$f":"IFERROR(AL437 * AM437, 0)","v":1},{"$f":"IFERROR(AM437 * AN437, 0)","v":1},{"$f":"IFERROR(AN437 * AO437, 0)","v":1},{"$f":"IFERROR(AO437 * AP437, 0)","v":1},{"$f":"IFERROR(AP437 * AQ437, 0)","v":1},{"$f":"IFERROR(AQ437 * AR437, 0)","v":1},{"$f":"IFERROR(AR437 * AS437, 0)","v":1},{"$f":"IFERROR(AS437 * AT437, 0)","v":1},{"$f":"IFERROR(AT437 * AU437, 0)","v":1},{"$f":"IFERROR(AU437 * AV437, 0)","v":1},{"$f":"IFERROR(AV437 * AW437, 0)","v":1},{"$f":"IFERROR(AW437 * AX437, 0)","v":1},{"$f":"IFERROR(AX437 * AY437, 0)","v":1},{"$f":"IFERROR(AY437 * AZ437, 0)","v":1},{"$f":"IFERROR(AZ437 * BA437, 0)","v":1},{"$f":"IFERROR(BA437 * BB437, 0)","v":1},{"$f":"IFERROR(BB437 * BC437, 0)","v":1},{"$f":"IFERROR(BC437 * BD437, 0)","v":1},{"$f":"IFERROR(BD437 * BE437, 0)","v":1},{"$f":"IFERROR(BE437 * BF437, 0)","v":1},{"$f":"IFERROR(BF437 * BG437, 0)","v":1},{"$f":"IFERROR(BG437 * BH437, 0)","v":1},{"$f":"IFERROR(BH437 * BI437, 0)","v":1},{"$f":"IFERROR(BI437 * BJ437, 0)","v":1},{"$f":"IFERROR(BJ437 * BK437, 0)","v":1},{"$f":"IFERROR(BK437 * BL437, 0)","v":1},{"$f":"IFERROR(BL437 * BM437, 0)","v":1},{"$f":"IFERROR(BM437 * BN437, 0)","v":1},{"$f":"IFERROR(BN437 * BO437, 0)","v":1},{"$f":"IFERROR(BO437 * BP437, 0)","v":1},{"$f":"IFERROR(BP437 * BQ437, 0)","v":1},{"$f":"IFERROR(BQ437 * BR437, 0)","v":1},{"$f":"IFERROR(BR437 * BS437, 0)","v":1},{"$f":"IFERROR(BS437 * BT437, 0)","v":1},{"$f":"IFERROR(BT437 * BU437, 0)","v":1},{"$f":"IFERROR(BU437 * BV437, 0)","v":1},{"$f":"IFERROR(BV437 * BW437, 0)","v":1},{"$f":"IFERROR(BW437 * BX437, 0)","v":1},{"$f":"IFERROR(BX437 * BY437, 0)","v":1},{"$f":"IFERROR(BY437 * BZ437, 0)","v":1},{"$f":"IFERROR(BZ437 * CA437, 0)","v":1},{"$f":"IFERROR(CA437 * CB437, 0)","v":1},{"$f":"IFERROR(CB437 * CC437, 0)","v":1},{"$f":"IFERROR(CC437 * CD437, 0)","v":1},{"$f":"IFERROR(CD437 * CE437, 0)","v":1},{"$f":"IFERROR(CE437 * CF437, 0)","v":1},{"$f":"IFERROR(CF437 * CG437, 0)","v":1},{"$f":"IFERROR(CG437 * CH437, 0)","v":1},{"$f":"IFERROR(CH437 * CI437, 0)","v":1},{"$f":"IFERROR(CI437 * CJ437, 0)","v":1},{"$f":"IFERROR(CJ437 * CK437, 0)","v":1},{"$f":"IFERROR(CK437 * CL437, 0)","v":1},{"$f":"IFERROR(CL437 * CM437, 0)","v":1},{"$f":"IFERROR(CM437 * CN437, 0)","v":1}]
[null,"Production year",{"$f":"IF(C438 = 1, B439 + 1, IF(AND(B439 > 0, B439 < $C$398), B439 + 1, 0))","v":0},{"$f":"IF(D438 = 1, C439 + 1, IF(AND(C439 > 0, C439 < $C$398), C439 + 1, 0))","v":0},{"$f":"IF(E438 = 1, D439 + 1, IF(AND(D439 > 0, D439 < $C$398), D439 + 1, 0))","v":0},{"$f":"IF(F438 = 1, E439 + 1, IF(AND(E439 > 0, E439 < $C$398), E439 + 1, 0))","v":0},{"$f":"IF(G438 = 1, F439 + 1, IF(AND(F439 > 0, F439 < $C$398), F439 + 1, 0))","v":0},{"$f":"IF(H438 = 1, G439 + 1, IF(AND(G439 > 0, G439 < $C$398), G439 + 1, 0))","v":0},{"$f":"IF(I438 = 1, H439 + 1, IF(AND(H439 > 0, H439 < $C$398), H439 + 1, 0))","v":0},{"$f":"IF(J438 = 1, I439 + 1, IF(AND(I439 > 0, I439 < $C$398), I439 + 1, 0))","v":0},{"$f":"IF(K438 = 1, J439 + 1, IF(AND(J439 > 0, J439 < $C$398), J439 + 1, 0))","v":0},{"$f":"IF(L438 = 1, K439 + 1, IF(AND(K439 > 0, K439 < $C$398), K439 + 1, 0))","v":0},{"$f":"IF(M438 = 1, L439 + 1, IF(AND(L439 > 0, L439 < $C$398), L439 + 1, 0))","v":0},{"$f":"IF(N438 = 1, M439 + 1, IF(AND(M439 > 0, M439 < $C$398), M439 + 1, 0))","v":0},{"$f":"IF(O438 = 1, N439 + 1, IF(AND(N439 > 0, N439 < $C$398), N439 + 1, 0))","v":0},{"$f":"IF(P438 = 1, O439 + 1, IF(AND(O439 > 0, O439 < $C$398), O439 + 1, 0))","v":0},{"$f":"IF(Q438 = 1, P439 + 1, IF(AND(P439 > 0, P439 < $C$398), P439 + 1, 0))","v":0},{"$f":"IF(R438 = 1, Q439 + 1, IF(AND(Q439 > 0, Q439 < $C$398), Q439 + 1, 0))","v":0},{"$f":"IF(S438 = 1, R439 + 1, IF(AND(R439 > 0, R439 < $C$398), R439 + 1, 0))","v":0},{"$f":"IF(T438 = 1, S439 + 1, IF(AND(S439 > 0, S439 < $C$398), S439 + 1, 0))","v":0},{"$f":"IF(U438 = 1, T439 + 1, IF(AND(T439 > 0, T439 < $C$398), T439 + 1, 0))","v":0},{"$f":"IF(V438 = 1, U439 + 1, IF(AND(U439 > 0, U439 < $C$398), U439 + 1, 0))","v":0},{"$f":"IF(W438 = 1, V439 + 1, IF(AND(V439 > 0, V439 < $C$398), V439 + 1, 0))","v":0},{"$f":"IF(X438 = 1, W439 + 1, IF(AND(W439 > 0, W439 < $C$398), W439 + 1, 0))","v":0},{"$f":"IF(Y438 = 1, X439 + 1, IF(AND(X439 > 0, X439 < $C$398), X439 + 1, 0))","v":0},{"$f":"IF(Z438 = 1, Y439 + 1, IF(AND(Y439 > 0, Y439 < $C$398), Y439 + 1, 0))","v":0},{"$f":"IF(AA438 = 1, Z439 + 1, IF(AND(Z439 > 0, Z439 < $C$398), Z439 + 1, 0))","v":0},{"$f":"IF(AB438 = 1, AA439 + 1, IF(AND(AA439 > 0, AA439 < $C$398), AA439 + 1, 0))","v":0},{"$f":"IF(AC438 = 1, AB439 + 1, IF(AND(AB439 > 0, AB439 < $C$398), AB439 + 1, 0))","v":0},{"$f":"IF(AD438 = 1, AC439 + 1, IF(AND(AC439 > 0, AC439 < $C$398), AC439 + 1, 0))","v":1},{"$f":"IF(AE438 = 1, AD439 + 1, IF(AND(AD439 > 0, AD439 < $C$398), AD439 + 1, 0))","v":2},{"$f":"IF(AF438 = 1, AE439 + 1, IF(AND(AE439 > 0, AE439 < $C$398), AE439 + 1, 0))","v":3},{"$f":"IF(AG438 = 1, AF439 + 1, IF(AND(AF439 > 0, AF439 < $C$398), AF439 + 1, 0))","v":4},{"$f":"IF(AH438 = 1, AG439 + 1, IF(AND(AG439 > 0, AG439 < $C$398), AG439 + 1, 0))","v":5},{"$f":"IF(AI438 = 1, AH439 + 1, IF(AND(AH439 > 0, AH439 < $C$398), AH439 + 1, 0))","v":6},{"$f":"IF(AJ438 = 1, AI439 + 1, IF(AND(AI439 > 0, AI439 < $C$398), AI439 + 1, 0))","v":7},{"$f":"IF(AK438 = 1, AJ439 + 1, IF(AND(AJ439 > 0, AJ439 < $C$398), AJ439 + 1, 0))","v":8},{"$f":"IF(AL438 = 1, AK439 + 1, IF(AND(AK439 > 0, AK439 < $C$398), AK439 + 1, 0))","v":9},{"$f":"IF(AM438 = 1, AL439 + 1, IF(AND(AL439 > 0, AL439 < $C$398), AL439 + 1, 0))","v":10},{"$f":"IF(AN438 = 1, AM439 + 1, IF(AND(AM439 > 0, AM439 < $C$398), AM439 + 1, 0))","v":11},{"$f":"IF(AO438 = 1, AN439 + 1, IF(AND(AN439 > 0, AN439 < $C$398), AN439 + 1, 0))","v":12},{"$f":"IF(AP438 = 1, AO439 + 1, IF(AND(AO439 > 0, AO439 < $C$398), AO439 + 1, 0))","v":13},{"$f":"IF(AQ438 = 1, AP439 + 1, IF(AND(AP439 > 0, AP439 < $C$398), AP439 + 1, 0))","v":14},{"$f":"IF(AR438 = 1, AQ439 + 1, IF(AND(AQ439 > 0, AQ439 < $C$398), AQ439 + 1, 0))","v":15},{"$f":"IF(AS438 = 1, AR439 + 1, IF(AND(AR439 > 0, AR439 < $C$398), AR439 + 1, 0))","v":16},{"$f":"IF(AT438 = 1, AS439 + 1, IF(AND(AS439 > 0, AS439 < $C$398), AS439 + 1, 0))","v":17},{"$f":"IF(AU438 = 1, AT439 + 1, IF(AND(AT439 > 0, AT439 < $C$398), AT439 + 1, 0))","v":18},{"$f":"IF(AV438 = 1, AU439 + 1, IF(AND(AU439 > 0, AU439 < $C$398), AU439 + 1, 0))","v":19},{"$f":"IF(AW438 = 1, AV439 + 1, IF(AND(AV439 > 0, AV439 < $C$398), AV439 + 1, 0))","v":20},{"$f":"IF(AX438 = 1, AW439 + 1, IF(AND(AW439 > 0, AW439 < $C$398), AW439 + 1, 0))","v":21},{"$f":"IF(AY438 = 1, AX439 + 1, IF(AND(AX439 > 0, AX439 < $C$398), AX439 + 1, 0))","v":22},{"$f":"IF(AZ438 = 1, AY439 + 1, IF(AND(AY439 > 0, AY439 < $C$398), AY439 + 1, 0))","v":23},{"$f":"IF(BA438 = 1, AZ439 + 1, IF(AND(AZ439 > 0, AZ439 < $C$398), AZ439 + 1, 0))","v":24},{"$f":"IF(BB438 = 1, BA439 + 1, IF(AND(BA439 > 0, BA439 < $C$398), BA439 + 1, 0))","v":25},{"$f":"IF(BC438 = 1, BB439 + 1, IF(AND(BB439 > 0, BB439 < $C$398), BB439 + 1, 0))","v":26},{"$f":"IF(BD438 = 1, BC439 + 1, IF(AND(BC439 > 0, BC439 < $C$398), BC439 + 1, 0))","v":27},{"$f":"IF(BE438 = 1, BD439 + 1, IF(AND(BD439 > 0, BD439 < $C$398), BD439 + 1, 0))","v":28},{"$f":"IF(BF438 = 1, BE439 + 1, IF(AND(BE439 > 0, BE439 < $C$398), BE439 + 1, 0))","v":29},{"$f":"IF(BG438 = 1, BF439 + 1, IF(AND(BF439 > 0, BF439 < $C$398), BF439 + 1, 0))","v":30},{"$f":"IF(BH438 = 1, BG439 + 1, IF(AND(BG439 > 0, BG439 < $C$398), BG439 + 1, 0))","v":31},{"$f":"IF(BI438 = 1, BH439 + 1, IF(AND(BH439 > 0, BH439 < $C$398), BH439 + 1, 0))","v":32},{"$f":"IF(BJ438 = 1, BI439 + 1, IF(AND(BI439 > 0, BI439 < $C$398), BI439 + 1, 0))","v":33},{"$f":"IF(BK438 = 1, BJ439 + 1, IF(AND(BJ439 > 0, BJ439 < $C$398), BJ439 + 1, 0))","v":34},{"$f":"IF(BL438 = 1, BK439 + 1, IF(AND(BK439 > 0, BK439 < $C$398), BK439 + 1, 0))","v":35},{"$f":"IF(BM438 = 1, BL439 + 1, IF(AND(BL439 > 0, BL439 < $C$398), BL439 + 1, 0))","v":36},{"$f":"IF(BN438 = 1, BM439 + 1, IF(AND(BM439 > 0, BM439 < $C$398), BM439 + 1, 0))","v":37},{"$f":"IF(BO438 = 1, BN439 + 1, IF(AND(BN439 > 0, BN439 < $C$398), BN439 + 1, 0))","v":38},{"$f":"IF(BP438 = 1, BO439 + 1, IF(AND(BO439 > 0, BO439 < $C$398), BO439 + 1, 0))","v":39},{"$f":"IF(BQ438 = 1, BP439 + 1, IF(AND(BP439 > 0, BP439 < $C$398), BP439 + 1, 0))","v":40},{"$f":"IF(BR438 = 1, BQ439 + 1, IF(AND(BQ439 > 0, BQ439 < $C$398), BQ439 + 1, 0))","v":41},{"$f":"IF(BS438 = 1, BR439 + 1, IF(AND(BR439 > 0, BR439 < $C$398), BR439 + 1, 0))","v":42},{"$f":"IF(BT438 = 1, BS439 + 1, IF(AND(BS439 > 0, BS439 < $C$398), BS439 + 1, 0))","v":43},{"$f":"IF(BU438 = 1, BT439 + 1, IF(AND(BT439 > 0, BT439 < $C$398), BT439 + 1, 0))","v":44},{"$f":"IF(BV438 = 1, BU439 + 1, IF(AND(BU439 > 0, BU439 < $C$398), BU439 + 1, 0))","v":45},{"$f":"IF(BW438 = 1, BV439 + 1, IF(AND(BV439 > 0, BV439 < $C$398), BV439 + 1, 0))","v":46},{"$f":"IF(BX438 = 1, BW439 + 1, IF(AND(BW439 > 0, BW439 < $C$398), BW439 + 1, 0))","v":47},{"$f":"IF(BY438 = 1, BX439 + 1, IF(AND(BX439 > 0, BX439 < $C$398), BX439 + 1, 0))","v":48},{"$f":"IF(BZ438 = 1, BY439 + 1, IF(AND(BY439 > 0, BY439 < $C$398), BY439 + 1, 0))","v":49},{"$f":"IF(CA438 = 1, BZ439 + 1, IF(AND(BZ439 > 0, BZ439 < $C$398), BZ439 + 1, 0))","v":50},{"$f":"IF(CB438 = 1, CA439 + 1, IF(AND(CA439 > 0, CA439 < $C$398), CA439 + 1, 0))","v":51},{"$f":"IF(CC438 = 1, CB439 + 1, IF(AND(CB439 > 0, CB439 < $C$398), CB439 + 1, 0))","v":52},{"$f":"IF(CD438 = 1, CC439 + 1, IF(AND(CC439 > 0, CC439 < $C$398), CC439 + 1, 0))","v":53},{"$f":"IF(CE438 = 1, CD439 + 1, IF(AND(CD439 > 0, CD439 < $C$398), CD439 + 1, 0))","v":54},{"$f":"IF(CF438 = 1, CE439 + 1, IF(AND(CE439 > 0, CE439 < $C$398), CE439 + 1, 0))","v":55},{"$f":"IF(CG438 = 1, CF439 + 1, IF(AND(CF439 > 0, CF439 < $C$398), CF439 + 1, 0))","v":56},{"$f":"IF(CH438 = 1, CG439 + 1, IF(AND(CG439 > 0, CG439 < $C$398), CG439 + 1, 0))","v":57},{"$f":"IF(CI438 = 1, CH439 + 1, IF(AND(CH439 > 0, CH439 < $C$398), CH439 + 1, 0))","v":58},{"$f":"IF(CJ438 = 1, CI439 + 1, IF(AND(CI439 > 0, CI439 < $C$398), CI439 + 1, 0))","v":59},{"$f":"IF(CK438 = 1, CJ439 + 1, IF(AND(CJ439 > 0, CJ439 < $C$398), CJ439 + 1, 0))","v":60},{"$f":"IF(CL438 = 1, CK439 + 1, IF(AND(CK439 > 0, CK439 < $C$398), CK439 + 1, 0))","v":61},{"$f":"IF(CM438 = 1, CL439 + 1, IF(AND(CL439 > 0, CL439 < $C$398), CL439 + 1, 0))","v":62},{"$f":"IF(CN438 = 1, CM439 + 1, IF(AND(CM439 > 0, CM439 < $C$398), CM439 + 1, 0))","v":63},{"$f":"IF(CO438 = 1, CN439 + 1, IF(AND(CN439 > 0, CN439 < $C$398), CN439 + 1, 0))","v":64}]
[null,"Production (mmcf)",{"$f":"IF(AND((C394 * 1000000) > 0, C439 > 0), MIN($C$397, ($C$394 * 1000000)/ $C$398), 0)","v":0},{"$f":"IF(AND(C441 > 0, D439 > 0), MIN($C$397, ($C$394 * 1000000) / $C$398), 0)","v":0},{"$f":"IF(AND(D441 > 0, E439 > 0), MIN($C$397, ($C$394 * 1000000) / $C$398), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12459.999999999998,12459.999999999998,12459.999999999998,12459.999999999998,12459.999999999998,12459.999999999998,12459.999999999998,12459.999999999998,12459.999999999998,12459.999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP441 > 0, BQ439 > 0), MIN($C$397, ($C$394 * 1000000) / $C$398), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserves remaining (mmcf)",{"$f":"MAX((C394 * 1000000) - C440, 0)","v":124599.99999999999},{"$f":"MAX(C441 - D440, 0)","v":124599.99999999999},{"$f":"MAX(D441 - E440, 0)","v":124599.99999999999},{"$f":"MAX(E441 - F440, 0)","v":124599.99999999999},{"$f":"MAX(F441 - G440, 0)","v":124599.99999999999},{"$f":"MAX(G441 - H440, 0)","v":124599.99999999999},{"$f":"MAX(H441 - I440, 0)","v":124599.99999999999},{"$f":"MAX(I441 - J440, 0)","v":124599.99999999999},{"$f":"MAX(J441 - K440, 0)","v":124599.99999999999},{"$f":"MAX(K441 - L440, 0)","v":124599.99999999999},{"$f":"MAX(L441 - M440, 0)","v":124599.99999999999},{"$f":"MAX(M441 - N440, 0)","v":124599.99999999999},{"$f":"MAX(N441 - O440, 0)","v":124599.99999999999},{"$f":"MAX(O441 - P440, 0)","v":124599.99999999999},{"$f":"MAX(P441 - Q440, 0)","v":124599.99999999999},{"$f":"MAX(Q441 - R440, 0)","v":124599.99999999999},{"$f":"MAX(R441 - S440, 0)","v":124599.99999999999},{"$f":"MAX(S441 - T440, 0)","v":124599.99999999999},{"$f":"MAX(T441 - U440, 0)","v":124599.99999999999},{"$f":"MAX(U441 - V440, 0)","v":124599.99999999999},{"$f":"MAX(V441 - W440, 0)","v":124599.99999999999},{"$f":"MAX(W441 - X440, 0)","v":124599.99999999999},{"$f":"MAX(X441 - Y440, 0)","v":124599.99999999999},{"$f":"MAX(Y441 - Z440, 0)","v":124599.99999999999},{"$f":"MAX(Z441 - AA440, 0)","v":124599.99999999999},{"$f":"MAX(AA441 - AB440, 0)","v":124599.99999999999},{"$f":"MAX(AB441 - AC440, 0)","v":124599.99999999999},{"$f":"MAX(AC441 - AD440, 0)","v":112139.99999999999},{"$f":"MAX(AD441 - AE440, 0)","v":99679.999999999985},{"$f":"MAX(AE441 - AF440, 0)","v":87219.999999999985},{"$f":"MAX(AF441 - AG440, 0)","v":74759.999999999985},{"$f":"MAX(AG441 - AH440, 0)","v":62299.999999999985},{"$f":"MAX(AH441 - AI440, 0)","v":49839.999999999985},{"$f":"MAX(AI441 - AJ440, 0)","v":37379.999999999985},{"$f":"MAX(AJ441 - AK440, 0)","v":24919.999999999985},{"$f":"MAX(AK441 - AL440, 0)","v":12459.999999999987},{"$f":"MAX(AL441 - AM440, 0)","v":0},{"$f":"MAX(AM441 - AN440, 0)","v":0},{"$f":"MAX(AN441 - AO440, 0)","v":0},{"$f":"MAX(AO441 - AP440, 0)","v":0},{"$f":"MAX(AP441 - AQ440, 0)","v":0},{"$f":"MAX(AQ441 - AR440, 0)","v":0},{"$f":"MAX(AR441 - AS440, 0)","v":0},{"$f":"MAX(AS441 - AT440, 0)","v":0},{"$f":"MAX(AT441 - AU440, 0)","v":0},{"$f":"MAX(AU441 - AV440, 0)","v":0},{"$f":"MAX(AV441 - AW440, 0)","v":0},{"$f":"MAX(AW441 - AX440, 0)","v":0},{"$f":"MAX(AX441 - AY440, 0)","v":0},{"$f":"MAX(AY441 - AZ440, 0)","v":0},{"$f":"MAX(AZ441 - BA440, 0)","v":0},{"$f":"MAX(BA441 - BB440, 0)","v":0},{"$f":"MAX(BB441 - BC440, 0)","v":0},{"$f":"MAX(BC441 - BD440, 0)","v":0},{"$f":"MAX(BD441 - BE440, 0)","v":0},{"$f":"MAX(BE441 - BF440, 0)","v":0},{"$f":"MAX(BF441 - BG440, 0)","v":0},{"$f":"MAX(BG441 - BH440, 0)","v":0},{"$f":"MAX(BH441 - BI440, 0)","v":0},{"$f":"MAX(BI441 - BJ440, 0)","v":0},{"$f":"MAX(BJ441 - BK440, 0)","v":0},{"$f":"MAX(BK441 - BL440, 0)","v":0},{"$f":"MAX(BL441 - BM440, 0)","v":0},{"$f":"MAX(BM441 - BN440, 0)","v":0},{"$f":"MAX(BN441 - BO440, 0)","v":0},{"$f":"MAX(BO441 - BP440, 0)","v":0},{"$f":"MAX(BP441 - BQ440, 0)","v":0},{"$f":"MAX(BQ441 - BR440, 0)","v":0},{"$f":"MAX(BR441 - BS440, 0)","v":0},{"$f":"MAX(BS441 - BT440, 0)","v":0},{"$f":"MAX(BT441 - BU440, 0)","v":0},{"$f":"MAX(BU441 - BV440, 0)","v":0},{"$f":"MAX(BV441 - BW440, 0)","v":0},{"$f":"MAX(BW441 - BX440, 0)","v":0},{"$f":"MAX(BX441 - BY440, 0)","v":0},{"$f":"MAX(BY441 - BZ440, 0)","v":0},{"$f":"MAX(BZ441 - CA440, 0)","v":0},{"$f":"MAX(CA441 - CB440, 0)","v":0},{"$f":"MAX(CB441 - CC440, 0)","v":0},{"$f":"MAX(CC441 - CD440, 0)","v":0},{"$f":"MAX(CD441 - CE440, 0)","v":0},{"$f":"MAX(CE441 - CF440, 0)","v":0},{"$f":"MAX(CF441 - CG440, 0)","v":0},{"$f":"MAX(CG441 - CH440, 0)","v":0},{"$f":"MAX(CH441 - CI440, 0)","v":0},{"$f":"MAX(CI441 - CJ440, 0)","v":0},{"$f":"MAX(CJ441 - CK440, 0)","v":0},{"$f":"MAX(CK441 - CL440, 0)","v":0},{"$f":"MAX(CL441 - CM440, 0)","v":0},{"$f":"MAX(CM441 - CN440, 0)","v":0},{"$f":"MAX(CN441 - CO440, 0)","v":0}]
[]
[null,"Surplus demand remaining",{"$f":"IF((C434 - E440) > 0, C434 - E440, 0)","v":0},{"$f":"IF((D434 - F440) > 0, D434 - F440, 0)","v":0},{"$f":"IF((E434 - G440) > 0, E434 - G440, 0)","v":0},{"$f":"IF((F434 - H440) > 0, F434 - H440, 0)","v":0},{"$f":"IF((G434 - I440) > 0, G434 - I440, 0)","v":0},{"$f":"IF((H434 - J440) > 0, H434 - J440, 0)","v":0},{"$f":"IF((I434 - K440) > 0, I434 - K440, 0)","v":0},{"$f":"IF((J434 - L440) > 0, J434 - L440, 0)","v":0},{"$f":"IF((K434 - M440) > 0, K434 - M440, 0)","v":0},{"$f":"IF((L434 - N440) > 0, L434 - N440, 0)","v":0},{"$f":"IF((M434 - O440) > 0, M434 - O440, 0)","v":0},{"$f":"IF((N434 - P440) > 0, N434 - P440, 0)","v":0},{"$f":"IF((O434 - Q440) > 0, O434 - Q440, 0)","v":0},{"$f":"IF((P434 - R440) > 0, P434 - R440, 0)","v":0},{"$f":"IF((Q434 - S440) > 0, Q434 - S440, 0)","v":0},{"$f":"IF((R434 - T440) > 0, R434 - T440, 0)","v":0},{"$f":"IF((S434 - U440) > 0, S434 - U440, 0)","v":0},{"$f":"IF((T434 - V440) > 0, T434 - V440, 0)","v":0},{"$f":"IF((U434 - W440) > 0, U434 - W440, 0)","v":0},{"$f":"IF((V434 - X440) > 0, V434 - X440, 0)","v":8459.7497407869378},{"$f":"IF((W434 - Y440) > 0, W434 - Y440, 0)","v":0},{"$f":"IF((X434 - Z440) > 0, X434 - Z440, 0)","v":0},{"$f":"IF((Y434 - AA440) > 0, Y434 - AA440, 0)","v":0},{"$f":"IF((Z434 - AB440) > 0, Z434 - AB440, 0)","v":0},{"$f":"IF((AA434 - AC440) > 0, AA434 - AC440, 0)","v":0},{"$f":"IF((AB434 - AD440) > 0, AB434 - AD440, 0)","v":0},{"$f":"IF((AC434 - AE440) > 0, AC434 - AE440, 0)","v":1504.019049384342},{"$f":"IF((AD434 - AF440) > 0, AD434 - AF440, 0)","v":28778.246908723377},{"$f":"IF((AE434 - AG440) > 0, AE434 - AG440, 0)","v":65077.866824530269},{"$f":"IF((AF434 - AH440) > 0, AF434 - AH440, 0)","v":84430.06353443017},{"$f":"IF((AG434 - AI440) > 0, AG434 - AI440, 0)","v":100545.9735636824},{"$f":"IF((AH434 - AJ440) > 0, AH434 - AJ440, 0)","v":117737.94908755668},{"$f":"IF((AI434 - AK440) > 0, AI434 - AK440, 0)","v":136077.83941190125},{"$f":"IF((AJ434 - AL440) > 0, AJ434 - AL440, 0)","v":155642.29124827706},{"$f":"IF((AK434 - AM440) > 0, AK434 - AM440, 0)","v":176513.06903857691},{"$f":"IF((AL434 - AN440) > 0, AL434 - AN440, 0)","v":216137.39666784345},{"$f":"IF((AM434 - AO440) > 0, AM434 - AO440, 0)","v":239888.32199338195},{"$f":"IF((AN434 - AP440) > 0, AN434 - AP440, 0)","v":265225.1057136227},{"$f":"IF((AO434 - AQ440) > 0, AO434 - AQ440, 0)","v":292253.63620190602},{"$f":"IF((AP434 - AR440) > 0, AP434 - AR440, 0)","v":321086.87203887821},{"$f":"IF((AQ434 - AS440) > 0, AQ434 - AS440, 0)","v":351845.31409294577},{"$f":"IF((AR434 - AT440) > 0, AR434 - AT440, 0)","v":351845.31409294577},{"$f":"IF((AS434 - AU440) > 0, AS434 - AU440, 0)","v":351845.31409294595},{"$f":"IF((AT434 - AV440) > 0, AT434 - AV440, 0)","v":351845.31409294595},{"$f":"IF((AU434 - AW440) > 0, AU434 - AW440, 0)","v":351845.31409294595},{"$f":"IF((AV434 - AX440) > 0, AV434 - AX440, 0)","v":351845.31409294595},{"$f":"IF((AW434 - AY440) > 0, AW434 - AY440, 0)","v":351845.31409294595},{"$f":"IF((AX434 - AZ440) > 0, AX434 - AZ440, 0)","v":351845.31409294595},{"$f":"IF((AY434 - BA440) > 0, AY434 - BA440, 0)","v":351845.31409294595},{"$f":"IF((AZ434 - BB440) > 0, AZ434 - BB440, 0)","v":351845.31409294595},{"$f":"IF((BA434 - BC440) > 0, BA434 - BC440, 0)","v":351845.31409294595},{"$f":"IF((BB434 - BD440) > 0, BB434 - BD440, 0)","v":351845.31409294595},{"$f":"IF((BC434 - BE440) > 0, BC434 - BE440, 0)","v":351845.31409294595},{"$f":"IF((BD434 - BF440) > 0, BD434 - BF440, 0)","v":351845.31409294595},{"$f":"IF((BE434 - BG440) > 0, BE434 - BG440, 0)","v":351845.31409294595},{"$f":"IF((BF434 - BH440) > 0, BF434 - BH440, 0)","v":417418.39933431102},{"$f":"IF((BG434 - BI440) > 0, BG434 - BI440, 0)","v":417418.39933431102},{"$f":"IF((BH434 - BJ440) > 0, BH434 - BJ440, 0)","v":417418.39933431102},{"$f":"IF((BI434 - BK440) > 0, BI434 - BK440, 0)","v":417418.39933431102},{"$f":"IF((BJ434 - BL440) > 0, BJ434 - BL440, 0)","v":417418.39933431102},{"$f":"IF((BK434 - BM440) > 0, BK434 - BM440, 0)","v":417418.39933431102},{"$f":"IF((BL434 - BN440) > 0, BL434 - BN440, 0)","v":417418.39933431102},{"$f":"IF((BM434 - BO440) > 0, BM434 - BO440, 0)","v":417418.39933431102},{"$f":"IF((BN434 - BP440) > 0, BN434 - BP440, 0)","v":454418.39933431102},{"$f":"IF((BO434 - BQ440) > 0, BO434 - BQ440, 0)","v":454418.39933431102},{"$f":"IF((BP434 - BR440) > 0, BP434 - BR440, 0)","v":454418.39933431102},{"$f":"IF((BQ434 - BS440) > 0, BQ434 - BS440, 0)","v":454418.39933431102},{"$f":"IF((BR434 - BT440) > 0, BR434 - BT440, 0)","v":454418.39933431102},{"$f":"IF((BS434 - BU440) > 0, BS434 - BU440, 0)","v":454418.39933431102},{"$f":"IF((BT434 - BV440) > 0, BT434 - BV440, 0)","v":454418.39933431102},{"$f":"IF((BU434 - BW440) > 0, BU434 - BW440, 0)","v":454418.39933431102},{"$f":"IF((BV434 - BX440) > 0, BV434 - BX440, 0)","v":454418.39933431102},{"$f":"IF((BW434 - BY440) > 0, BW434 - BY440, 0)","v":454418.39933431102},{"$f":"IF((BX434 - BZ440) > 0, BX434 - BZ440, 0)","v":454418.39933431102},{"$f":"IF((BY434 - CA440) > 0, BY434 - CA440, 0)","v":454418.39933431102},{"$f":"IF((BZ434 - CB440) > 0, BZ434 - CB440, 0)","v":454418.39933431102},{"$f":"IF((CA434 - CC440) > 0, CA434 - CC440, 0)","v":454418.39933431102},{"$f":"IF((CB434 - CD440) > 0, CB434 - CD440, 0)","v":454418.39933431102},{"$f":"IF((CC434 - CE440) > 0, CC434 - CE440, 0)","v":454418.39933431102},{"$f":"IF((CD434 - CF440) > 0, CD434 - CF440, 0)","v":454418.39933431102},{"$f":"IF((CE434 - CG440) > 0, CE434 - CG440, 0)","v":454418.39933431102},{"$f":"IF((CF434 - CH440) > 0, CF434 - CH440, 0)","v":454418.39933431102},{"$f":"IF((CG434 - CI440) > 0, CG434 - CI440, 0)","v":454418.39933431102},{"$f":"IF((CH434 - CJ440) > 0, CH434 - CJ440, 0)","v":454418.39933431102},{"$f":"IF((CI434 - CK440) > 0, CI434 - CK440, 0)","v":454418.39933431102},{"$f":"IF((CJ434 - CL440) > 0, CJ434 - CL440, 0)","v":454418.39933431102},{"$f":"IF((CK434 - CM440) > 0, CK434 - CM440, 0)","v":454418.39933431102},{"$f":"IF((CL434 - CN440) > 0, CL434 - CN440, 0)","v":454418.39933431102},{"$f":"IF((CM434 - CO440) > 0, CM434 - CO440, 0)","v":454418.39933431102},{"$f":"IF((CN434 - CP440) > 0, CN434 - CP440, 0)","v":491418.39933431102},491418.39933431102]
[]
[null,{"$f":"B395","v":"Ruvu"}]
[null,"Surplus demand (1 = Yes, 0 = No)",{"$f":"IF(C443 > 0, 1, 0)","v":0},{"$f":"IF(D443 > 0, 1, 0)","v":0},{"$f":"IF(E443 > 0, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BQ443 > 0, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Operations triggered (1 = Yes, 0 = No)",{"$f":"IFERROR(A446 * B446, 0)","v":0},{"$f":"IFERROR(B446 * C446, 0)","v":0},{"$f":"IFERROR(C446 * D446, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(BO446 * BP446, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Production year",{"$f":"IF(C447 = 1, B448 + 1, IF(AND(B448 > 0, B448 < $C$398), B448 + 1, 0))","v":0},{"$f":"IF(D447 = 1, C448 + 1, IF(AND(C448 > 0, C448 < $C$398), C448 + 1, 0))","v":0},{"$f":"IF(E447 = 1, D448 + 1, IF(AND(D448 > 0, D448 < $C$398), D448 + 1, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,{"$f":"IF(BQ447 = 1, BP448 + 1, IF(AND(BP448 > 0, BP448 < $C$398), BP448 + 1, 0))","v":39},40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63]
[null,"Production (mmcf)",{"$f":"IF(AND((C395 * 1000000) > 0, C448 > 0), MIN($C$397, ($C$395 * 1000000)/ $C$398), 0)","v":0},{"$f":"IF(AND(C450 > 0, D448 > 0), MIN($C$397, ($C$395 * 1000000) / $C$398), 0)","v":0},{"$f":"IF(AND(D450 > 0, E448 > 0), MIN($C$397, ($C$395 * 1000000) / $C$398), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,37000,{"$f":"IF(AND(BP450 > 0, BQ448 > 0), MIN($C$397, ($C$395 * 1000000) / $C$398), 0)","v":37000},37000,37000,37000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reserves remaining (mmcf)",{"$f":"MAX((C395 * 1000000) - C449, 0)","v":1519000},{"$f":"MAX(C450 - D449, 0)","v":1519000},{"$f":"MAX(D450 - E449, 0)","v":1519000},1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1519000,1482000,1445000,1408000,1371000,1334000,1297000,1260000,1223000,1186000,1149000,1112000,1075000,1038000,1001000,964000,927000,890000,853000,816000,779000,742000,705000,668000,631000,594000,557000,520000,483000,446000,409000,372000,335000,298000,261000,224000,187000,150000,113000,{"$f":"MAX(BP450 - BQ449, 0)","v":76000},39000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Surplus demand remaining",{"$f":"IF((C443 - E449) > 0, C443 - E449, 0)","v":0},{"$f":"IF((D443 - F449) > 0, D443 - F449, 0)","v":0},{"$f":"IF((E443 - G449) > 0, E443 - G449, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8459.7497407869378,0,0,0,0,0,0,0,0,28077.866824530269,47430.06353443017,63545.973563682404,80737.949087556684,99077.839411901252,118642.29124827706,139513.06903857691,179137.39666784345,202888.32199338195,228225.1057136227,255253.63620190602,284086.87203887821,314845.31409294577,314845.31409294577,314845.31409294595,314845.31409294595,314845.31409294595,314845.31409294595,314845.31409294595,314845.31409294595,314845.31409294595,314845.31409294595,314845.31409294595,314845.31409294595,314845.31409294595,314845.31409294595,314845.31409294595,380418.39933431102,380418.39933431102,380418.39933431102,380418.39933431102,380418.39933431102,380418.39933431102,380418.39933431102,380418.39933431102,417418.39933431102,417418.39933431102,417418.39933431102,{"$f":"IF((BQ443 - BS449) > 0, BQ443 - BS449, 0)","v":417418.39933431102},417418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,454418.39933431102,491418.39933431102,491418.39933431102]
[]
[null,"Additional supply from project expansions and new projects (mmcf)",{"$f":"(C404 + C413 + C422 + C431 + C440 + C449) * $C$387","v":0},{"$f":"(D404 + D413 + D422 + D431 + D440 + D449) * $C$387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(R404 + R413 + R422 + R431 + R440 + R449) * $C$387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BP404 + BP413 + BP422 + BP431 + BP440 + BP449) * $C$387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total onshore supply (mmcf)",{"$f":"C381 + C382 + C454","v":27900},{"$f":"D381 + D382 + D454","v":30700},35045,35135,32821,37278.9,45686,47920.5,59340,63291,70246.5,78203.5,81306,82036,87438,90613.5,75923,25659.5,25659.5,25659.5,25659.5,25659.5,25659.5,25659.5,26380,26381,26382,26383,4245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP381 + BP382 + BP454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Onshore gas contribution to GDP and government revenues"]
[null,"Government revenue as proportion of sales revenue",0.25]
[null,"GDP as proportion of sales revenue",0.85]
[]
[null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,{"$f":"\"Government revenue (\" & Inputs!C3 & \" US$)\"","v":"Government revenue (2020 US$)"},{"$f":"(C456 * $H$365) * $C$459","v":28876500},31774500,36271575,36364725,33969735,38583661.5,47285010,49597717.5,61416900,65506185,72705127.5,80940622.5,84151710,84907260,90498330,93784972.5,78580305,26557582.5,26557582.5,26557582.5,26557582.5,26557582.5,26557582.5,26557582.5,27303300,27304335,27305370,27306405,4393575,0,0,0,{"$f":"(AI456 * $H$365) * $C$459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BO456 * $H$365) * $C$459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"GDP (\" & Inputs!C3 & \" US$)\"","v":"GDP (2020 US$)"},{"$f":"(C456 * $H$365) * $C$460","v":98180100},108033300,123323355,123640065,115497099,131184449.09999999,160769034,168632239.5,208817460,222721029,247197433.5,275198116.5,286115814,288684684,307694322,318868906.5,267173037,90295780.5,90295780.5,90295780.5,90295780.5,90295780.5,90295780.5,90295780.5,92831220,92834739,92838258,92841777,14938155,0,0,0,{"$f":"(AI456 * $H$365) * $C$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BO456 * $H$365) * $C$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Macroeconomy and public finances"]
[]
[null,"Global inflation",0.02]
[]
[null,{"$f":"\"Population in \"&C3","v":"Population in 2020"},57200000]
[null,"Population growth",2.5899999999999999E-2]
[]
[null,{"$f":"\"GDP in \"&C3&\" ($ bn)\"","v":"GDP in 2020 ($ bn)"},65.277999999999992]
[null,"Non-gas GDP real growth",5.5E-2]
[]
[null,{"$f":"\"Revenue in \"&C3&\" (% of GDP)\"","v":"Revenue in 2020 (% of GDP)"},0.13899999999999998]
[null,"Non-gas revenue real growth",5.5E-2]
[]
[null,"Phasing out of grants (% of previous year)",0.01]
[null,"Grants cut-off GDP per capita level ($)",12500]
[]
[null,"Government discount rate",0.1]

{"sheet":"Demand & production","index":4,"n_rows":1291,"n_cols":100,"rows_kept":1291,"cut":false,"hidden":false,"merged":[]}
["Demand & production"]
[]
[]
[{"$nulls":5},"Constant","Unit","Total",null,2010,{"$f":"J4 + 1","v":2011},{"$f":"K4 + 1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BW4 + 1","v":2076},2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Domestic and regional demand for gas"]
[]
[{"$nulls":4},"Domestic demand",null,"mmcf",{"$f":"SUM(J7:CB7)","v":21875990.548724968},null,{"$f":"Inputs!C36","v":27900},{"$f":"Inputs!D36","v":30700},{"$f":"Inputs!E36","v":35045},{"$f":"Inputs!F36","v":35135},{"$f":"Inputs!G36","v":32821},{"$f":"Inputs!H36","v":37278.9},{"$f":"Inputs!I36","v":45686},{"$f":"Inputs!J36","v":47920.5},{"$f":"Inputs!K36","v":59340.000000000015},{"$f":"Inputs!L36","v":63291},{"$f":"Inputs!M36","v":65018.766787204186},{"$f":"Inputs!N36","v":67771.172498500222},{"$f":"Inputs!O36","v":73548.940078249798},{"$f":"Inputs!P36","v":79326.707657999374},{"$f":"Inputs!Q36","v":85104.475237748964},{"$f":"Inputs!R36","v":90882.24281749854},{"$f":"Inputs!S36","v":96660.010397248116},{"$f":"Inputs!T36","v":105146.42351176105},{"$f":"Inputs!U36","v":113632.836626274},{"$f":"Inputs!V36","v":122119.24974078694},{"$f":"Inputs!W36","v":130605.6628552999},{"$f":"Inputs!X36","v":139092.07596981284},{"$f":"Inputs!Y36","v":151037.48163400017},{"$f":"Inputs!Z36","v":162982.88729818747},{"$f":"Inputs!AA36","v":174928.29296237481},{"$f":"Inputs!AB36","v":186873.69862656211},{"$f":"Inputs!AC36","v":198819.10429074941},{"$f":"Inputs!AD36","v":212094.33215008845},{"$f":"Inputs!AE36","v":226255.95206589534},{"$f":"Inputs!AF36","v":241363.14877579524},{"$f":"Inputs!AG36","v":257479.05880504748},{"$f":"Inputs!AH36","v":274671.03432892176},{"$f":"Inputs!AI36","v":293010.92465326632},{"$f":"Inputs!AJ36","v":312575.37648964213},{"$f":"Inputs!AK36","v":333446.15427994198},{"$f":"Inputs!AL36","v":355710.48190920852},{"$f":"Inputs!AM36","v":379461.40723474702},{"$f":"Inputs!AN36","v":404798.19095498777},{"$f":"Inputs!AO36","v":431826.72144327109},{"$f":"Inputs!AP36","v":460659.95728024328},{"$f":"Inputs!AQ36","v":491418.39933431085},{"$f":"Inputs!AR36","v":491418.39933431085},{"$f":"Inputs!AS36","v":491418.39933431102},{"$f":"Inputs!AT36","v":491418.39933431102},{"$f":"Inputs!AU36","v":491418.39933431102},{"$f":"Inputs!AV36","v":491418.39933431102},{"$f":"Inputs!AW36","v":491418.39933431102},{"$f":"Inputs!AX36","v":491418.39933431102},{"$f":"Inputs!AY36","v":491418.39933431102},{"$f":"Inputs!AZ36","v":491418.39933431102},{"$f":"Inputs!BA36","v":491418.39933431102},{"$f":"Inputs!BB36","v":491418.39933431102},{"$f":"Inputs!BC36","v":491418.39933431102},{"$f":"Inputs!BD36","v":491418.39933431102},{"$f":"Inputs!BE36","v":491418.39933431102},{"$f":"Inputs!BF36","v":491418.39933431102},{"$f":"Inputs!BG36","v":491418.39933431102},{"$f":"Inputs!BH36","v":491418.39933431102},{"$f":"Inputs!BI36","v":491418.39933431102},{"$f":"Inputs!BJ36","v":491418.39933431102},{"$f":"Inputs!BK36","v":491418.39933431102},{"$f":"Inputs!BL36","v":491418.39933431102},{"$f":"Inputs!BM36","v":491418.39933431102},{"$f":"Inputs!BN36","v":491418.39933431102},{"$f":"Inputs!BO36","v":491418.39933431102},{"$f":"Inputs!BP36","v":491418.39933431102},{"$f":"Inputs!BQ36","v":491418.39933431102},{"$f":"Inputs!BR36","v":491418.39933431102},{"$f":"Inputs!BS36","v":491418.39933431102},{"$f":"Inputs!BT36","v":491418.39933431102},{"$f":"Inputs!BU36","v":491418.39933431102},{"$f":"Inputs!BV36","v":491418.39933431102},{"$f":"Inputs!BW36","v":491418.39933431102},{"$f":"Inputs!BX36","v":491418.39933431102},{"$f":"Inputs!BY36","v":491418.39933431102},{"$f":"Inputs!BZ36","v":491418.39933431102},{"$f":"Inputs!CA36","v":491418.39933431102},{"$f":"Inputs!CB36","v":491418.39933431102},{"$f":"Inputs!CC36","v":491418.39933431102},{"$f":"Inputs!CD36","v":491418.39933431102},{"$f":"Inputs!CE36","v":491418.39933431102},{"$f":"Inputs!CF36","v":491418.39933431102},{"$f":"Inputs!CG36","v":491418.39933431102},{"$f":"Inputs!CH36","v":491418.39933431102},{"$f":"Inputs!CI36","v":491418.39933431102},{"$f":"Inputs!CJ36","v":491418.39933431102},{"$f":"Inputs!CK36","v":491418.39933431102},{"$f":"Inputs!CL36","v":491418.39933431102},{"$f":"Inputs!CM36","v":491418.39933431102},{"$f":"Inputs!CN36","v":491418.39933431102},{"$f":"Inputs!CO36","v":491418.39933431102}]
[{"$nulls":4},"Regional demand that Tanzania can potentially meet",null,"mmcf",{"$f":"SUM(J8:CV8)","v":0},null,{"$f":"Inputs!C44","v":0},{"$f":"Inputs!D44","v":0},{"$f":"Inputs!E44","v":0},{"$f":"Inputs!F44","v":0},{"$f":"Inputs!G44","v":0},{"$f":"Inputs!H44","v":0},{"$f":"Inputs!I44","v":0},{"$f":"Inputs!J44","v":0},{"$f":"Inputs!K44","v":0},{"$f":"Inputs!L44","v":0},{"$f":"Inputs!M44","v":0},{"$f":"Inputs!N44","v":0},{"$f":"Inputs!O44","v":0},{"$f":"Inputs!P44","v":0},{"$f":"Inputs!Q44","v":0},{"$f":"Inputs!R44","v":0},{"$f":"Inputs!S44","v":0},{"$f":"Inputs!T44","v":0},{"$f":"Inputs!U44","v":0},{"$f":"Inputs!V44","v":0},{"$f":"Inputs!W44","v":0},{"$f":"Inputs!X44","v":0},{"$f":"Inputs!Y44","v":0},{"$f":"Inputs!Z44","v":0},{"$f":"Inputs!AA44","v":0},{"$f":"Inputs!AB44","v":0},{"$f":"Inputs!AC44","v":0},{"$f":"Inputs!AD44","v":0},{"$f":"Inputs!AE44","v":0},{"$f":"Inputs!AF44","v":0},{"$f":"Inputs!AG44","v":0},{"$f":"Inputs!AH44","v":0},{"$f":"Inputs!AI44","v":0},{"$f":"Inputs!AJ44","v":0},{"$f":"Inputs!AK44","v":0},{"$f":"Inputs!AL44","v":0},{"$f":"Inputs!AM44","v":0},{"$f":"Inputs!AN44","v":0},{"$f":"Inputs!AO44","v":0},{"$f":"Inputs!AP44","v":0},{"$f":"Inputs!AQ44","v":0},{"$f":"Inputs!AR44","v":0},{"$f":"Inputs!AS44","v":0},{"$f":"Inputs!AT44","v":0},{"$f":"Inputs!AU44","v":0},{"$f":"Inputs!AV44","v":0},{"$f":"Inputs!AW44","v":0},{"$f":"Inputs!AX44","v":0},{"$f":"Inputs!AY44","v":0},{"$f":"Inputs!AZ44","v":0},{"$f":"Inputs!BA44","v":0},{"$f":"Inputs!BB44","v":0},{"$f":"Inputs!BC44","v":0},{"$f":"Inputs!BD44","v":0},{"$f":"Inputs!BE44","v":0},{"$f":"Inputs!BF44","v":0},{"$f":"Inputs!BG44","v":0},{"$f":"Inputs!BH44","v":0},{"$f":"Inputs!BI44","v":0},{"$f":"Inputs!BJ44","v":0},{"$f":"Inputs!BK44","v":0},{"$f":"Inputs!BL44","v":0},{"$f":"Inputs!BM44","v":0},{"$f":"Inputs!BN44","v":0},{"$f":"Inputs!BO44","v":0},{"$f":"Inputs!BP44","v":0},{"$f":"Inputs!BQ44","v":0},{"$f":"Inputs!BR44","v":0},{"$f":"Inputs!BS44","v":0},{"$f":"Inputs!BT44","v":0},{"$f":"Inputs!BU44","v":0},{"$f":"Inputs!BV44","v":0},{"$f":"Inputs!BW44","v":0},{"$f":"Inputs!BX44","v":0},{"$f":"Inputs!BY44","v":0},{"$f":"Inputs!BZ44","v":0},{"$f":"Inputs!CA44","v":0},{"$f":"Inputs!CB44","v":0},{"$f":"Inputs!CC44","v":0},{"$f":"Inputs!CD44","v":0},{"$f":"Inputs!CE44","v":0},{"$f":"Inputs!CF44","v":0},{"$f":"Inputs!CG44","v":0},{"$f":"Inputs!CH44","v":0},{"$f":"Inputs!CI44","v":0},{"$f":"Inputs!CJ44","v":0},{"$f":"Inputs!CK44","v":0},{"$f":"Inputs!CL44","v":0},{"$f":"Inputs!CM44","v":0},{"$f":"Inputs!CN44","v":0},{"$f":"Inputs!CO44","v":0}]
[]
["LNG plant demand for gas"]
[]
[null,null,"Blocks 1 and 4"]
[{"$nulls":4},"Gas reserves allocated to LNG plant",{"$f":"Inputs!C13 * (1 - Inputs!C67)","v":12587547.619559975}]
[{"$nulls":4},"LNG plant start up",{"$f":"SUMPRODUCT(J14:CV14,$J$4:$CV$4)","v":2030},null,null,null,{"$f":"1 * AND(Inputs!C96 <> 0, SUM(Inputs!$B96:'Inputs'!B96) = 0)","v":0},{"$f":"1 * AND(Inputs!D96 <> 0, SUM(Inputs!$B96:'Inputs'!C96) = 0)","v":0},{"$f":"1 * AND(Inputs!E96 <> 0, SUM(Inputs!$B96:'Inputs'!D96) = 0)","v":0},{"$f":"1 * AND(Inputs!F96 <> 0, SUM(Inputs!$B96:'Inputs'!E96) = 0)","v":0},{"$f":"1 * AND(Inputs!G96 <> 0, SUM(Inputs!$B96:'Inputs'!F96) = 0)","v":0},{"$f":"1 * AND(Inputs!H96 <> 0, SUM(Inputs!$B96:'Inputs'!G96) = 0)","v":0},{"$f":"1 * AND(Inputs!I96 <> 0, SUM(Inputs!$B96:'Inputs'!H96) = 0)","v":0},{"$f":"1 * AND(Inputs!J96 <> 0, SUM(Inputs!$B96:'Inputs'!I96) = 0)","v":0},{"$f":"1 * AND(Inputs!K96 <> 0, SUM(Inputs!$B96:'Inputs'!J96) = 0)","v":0},{"$f":"1 * AND(Inputs!L96 <> 0, SUM(Inputs!$B96:'Inputs'!K96) = 0)","v":0},{"$f":"1 * AND(Inputs!M96 <> 0, SUM(Inputs!$B96:'Inputs'!L96) = 0)","v":0},{"$f":"1 * AND(Inputs!N96 <> 0, SUM(Inputs!$B96:'Inputs'!M96) = 0)","v":0},{"$f":"1 * AND(Inputs!O96 <> 0, SUM(Inputs!$B96:'Inputs'!N96) = 0)","v":0},{"$f":"1 * AND(Inputs!P96 <> 0, SUM(Inputs!$B96:'Inputs'!O96) = 0)","v":0},{"$f":"1 * AND(Inputs!Q96 <> 0, SUM(Inputs!$B96:'Inputs'!P96) = 0)","v":0},{"$f":"1 * AND(Inputs!R96 <> 0, SUM(Inputs!$B96:'Inputs'!Q96) = 0)","v":0},{"$f":"1 * AND(Inputs!S96 <> 0, SUM(Inputs!$B96:'Inputs'!R96) = 0)","v":0},{"$f":"1 * AND(Inputs!T96 <> 0, SUM(Inputs!$B96:'Inputs'!S96) = 0)","v":0},{"$f":"1 * AND(Inputs!U96 <> 0, SUM(Inputs!$B96:'Inputs'!T96) = 0)","v":0},{"$f":"1 * AND(Inputs!V96 <> 0, SUM(Inputs!$B96:'Inputs'!U96) = 0)","v":0},{"$f":"1 * AND(Inputs!W96 <> 0, SUM(Inputs!$B96:'Inputs'!V96) = 0)","v":1},{"$f":"1 * AND(Inputs!X96 <> 0, SUM(Inputs!$B96:'Inputs'!W96) = 0)","v":0},{"$f":"1 * AND(Inputs!Y96 <> 0, SUM(Inputs!$B96:'Inputs'!X96) = 0)","v":0},{"$f":"1 * AND(Inputs!Z96 <> 0, SUM(Inputs!$B96:'Inputs'!Y96) = 0)","v":0},{"$f":"1 * AND(Inputs!AA96 <> 0, SUM(Inputs!$B96:'Inputs'!Z96) = 0)","v":0},{"$f":"1 * AND(Inputs!AB96 <> 0, SUM(Inputs!$B96:'Inputs'!AA96) = 0)","v":0},{"$f":"1 * AND(Inputs!AC96 <> 0, SUM(Inputs!$B96:'Inputs'!AB96) = 0)","v":0},{"$f":"1 * AND(Inputs!AD96 <> 0, SUM(Inputs!$B96:'Inputs'!AC96) = 0)","v":0},{"$f":"1 * AND(Inputs!AE96 <> 0, SUM(Inputs!$B96:'Inputs'!AD96) = 0)","v":0},{"$f":"1 * AND(Inputs!AF96 <> 0, SUM(Inputs!$B96:'Inputs'!AE96) = 0)","v":0},{"$f":"1 * AND(Inputs!AG96 <> 0, SUM(Inputs!$B96:'Inputs'!AF96) = 0)","v":0},{"$f":"1 * AND(Inputs!AH96 <> 0, SUM(Inputs!$B96:'Inputs'!AG96) = 0)","v":0},{"$f":"1 * AND(Inputs!AI96 <> 0, SUM(Inputs!$B96:'Inputs'!AH96) = 0)","v":0},{"$f":"1 * AND(Inputs!AJ96 <> 0, SUM(Inputs!$B96:'Inputs'!AI96) = 0)","v":0},{"$f":"1 * AND(Inputs!AK96 <> 0, SUM(Inputs!$B96:'Inputs'!AJ96) = 0)","v":0},{"$f":"1 * AND(Inputs!AL96 <> 0, SUM(Inputs!$B96:'Inputs'!AK96) = 0)","v":0},{"$f":"1 * AND(Inputs!AM96 <> 0, SUM(Inputs!$B96:'Inputs'!AL96) = 0)","v":0},{"$f":"1 * AND(Inputs!AN96 <> 0, SUM(Inputs!$B96:'Inputs'!AM96) = 0)","v":0},{"$f":"1 * AND(Inputs!AO96 <> 0, SUM(Inputs!$B96:'Inputs'!AN96) = 0)","v":0},{"$f":"1 * AND(Inputs!AP96 <> 0, SUM(Inputs!$B96:'Inputs'!AO96) = 0)","v":0},{"$f":"1 * AND(Inputs!AQ96 <> 0, SUM(Inputs!$B96:'Inputs'!AP96) = 0)","v":0},{"$f":"1 * AND(Inputs!AR96 <> 0, SUM(Inputs!$B96:'Inputs'!AQ96) = 0)","v":0},{"$f":"1 * AND(Inputs!AS96 <> 0, SUM(Inputs!$B96:'Inputs'!AR96) = 0)","v":0},{"$f":"1 * AND(Inputs!AT96 <> 0, SUM(Inputs!$B96:'Inputs'!AS96) = 0)","v":0},{"$f":"1 * AND(Inputs!AU96 <> 0, SUM(Inputs!$B96:'Inputs'!AT96) = 0)","v":0},{"$f":"1 * AND(Inputs!AV96 <> 0, SUM(Inputs!$B96:'Inputs'!AU96) = 0)","v":0},{"$f":"1 * AND(Inputs!AW96 <> 0, SUM(Inputs!$B96:'Inputs'!AV96) = 0)","v":0},{"$f":"1 * AND(Inputs!AX96 <> 0, SUM(Inputs!$B96:'Inputs'!AW96) = 0)","v":0},{"$f":"1 * AND(Inputs!AY96 <> 0, SUM(Inputs!$B96:'Inputs'!AX96) = 0)","v":0},{"$f":"1 * AND(Inputs!AZ96 <> 0, SUM(Inputs!$B96:'Inputs'!AY96) = 0)","v":0},{"$f":"1 * AND(Inputs!BA96 <> 0, SUM(Inputs!$B96:'Inputs'!AZ96) = 0)","v":0},{"$f":"1 * AND(Inputs!BB96 <> 0, SUM(Inputs!$B96:'Inputs'!BA96) = 0)","v":0},{"$f":"1 * AND(Inputs!BC96 <> 0, SUM(Inputs!$B96:'Inputs'!BB96) = 0)","v":0},{"$f":"1 * AND(Inputs!BD96 <> 0, SUM(Inputs!$B96:'Inputs'!BC96) = 0)","v":0},{"$f":"1 * AND(Inputs!BE96 <> 0, SUM(Inputs!$B96:'Inputs'!BD96) = 0)","v":0},{"$f":"1 * AND(Inputs!BF96 <> 0, SUM(Inputs!$B96:'Inputs'!BE96) = 0)","v":0},{"$f":"1 * AND(Inputs!BG96 <> 0, SUM(Inputs!$B96:'Inputs'!BF96) = 0)","v":0},{"$f":"1 * AND(Inputs!BH96 <> 0, SUM(Inputs!$B96:'Inputs'!BG96) = 0)","v":0},{"$f":"1 * AND(Inputs!BI96 <> 0, SUM(Inputs!$B96:'Inputs'!BH96) = 0)","v":0},{"$f":"1 * AND(Inputs!BJ96 <> 0, SUM(Inputs!$B96:'Inputs'!BI96) = 0)","v":0},{"$f":"1 * AND(Inputs!BK96 <> 0, SUM(Inputs!$B96:'Inputs'!BJ96) = 0)","v":0},{"$f":"1 * AND(Inputs!BL96 <> 0, SUM(Inputs!$B96:'Inputs'!BK96) = 0)","v":0},{"$f":"1 * AND(Inputs!BM96 <> 0, SUM(Inputs!$B96:'Inputs'!BL96) = 0)","v":0},{"$f":"1 * AND(Inputs!BN96 <> 0, SUM(Inputs!$B96:'Inputs'!BM96) = 0)","v":0},{"$f":"1 * AND(Inputs!BO96 <> 0, SUM(Inputs!$B96:'Inputs'!BN96) = 0)","v":0},{"$f":"1 * AND(Inputs!BP96 <> 0, SUM(Inputs!$B96:'Inputs'!BO96) = 0)","v":0},{"$f":"1 * AND(Inputs!BQ96 <> 0, SUM(Inputs!$B96:'Inputs'!BP96) = 0)","v":0},{"$f":"1 * AND(Inputs!BR96 <> 0, SUM(Inputs!$B96:'Inputs'!BQ96) = 0)","v":0},{"$f":"1 * AND(Inputs!BS96 <> 0, SUM(Inputs!$B96:'Inputs'!BR96) = 0)","v":0},{"$f":"1 * AND(Inputs!BT96 <> 0, SUM(Inputs!$B96:'Inputs'!BS96) = 0)","v":0},{"$f":"1 * AND(Inputs!BU96 <> 0, SUM(Inputs!$B96:'Inputs'!BT96) = 0)","v":0},{"$f":"1 * AND(Inputs!BV96 <> 0, SUM(Inputs!$B96:'Inputs'!BU96) = 0)","v":0},{"$f":"1 * AND(Inputs!BW96 <> 0, SUM(Inputs!$B96:'Inputs'!BV96) = 0)","v":0},{"$f":"1 * AND(Inputs!BX96 <> 0, SUM(Inputs!$B96:'Inputs'!BW96) = 0)","v":0},{"$f":"1 * AND(Inputs!BY96 <> 0, SUM(Inputs!$B96:'Inputs'!BX96) = 0)","v":0},{"$f":"1 * AND(Inputs!BZ96 <> 0, SUM(Inputs!$B96:'Inputs'!BY96) = 0)","v":0},{"$f":"1 * AND(Inputs!CA96 <> 0, SUM(Inputs!$B96:'Inputs'!BZ96) = 0)","v":0},{"$f":"1 * AND(Inputs!CB96 <> 0, SUM(Inputs!$B96:'Inputs'!CA96) = 0)","v":0},{"$f":"1 * AND(Inputs!CC96 <> 0, SUM(Inputs!$B96:'Inputs'!CB96) = 0)","v":0},{"$f":"1 * AND(Inputs!CD96 <> 0, SUM(Inputs!$B96:'Inputs'!CC96) = 0)","v":0},{"$f":"1 * AND(Inputs!CE96 <> 0, SUM(Inputs!$B96:'Inputs'!CD96) = 0)","v":0},{"$f":"1 * AND(Inputs!CF96 <> 0, SUM(Inputs!$B96:'Inputs'!CE96) = 0)","v":0},{"$f":"1 * AND(Inputs!CG96 <> 0, SUM(Inputs!$B96:'Inputs'!CF96) = 0)","v":0},{"$f":"1 * AND(Inputs!CH96 <> 0, SUM(Inputs!$B96:'Inputs'!CG96) = 0)","v":0},{"$f":"1 * AND(Inputs!CI96 <> 0, SUM(Inputs!$B96:'Inputs'!CH96) = 0)","v":0},{"$f":"1 * AND(Inputs!CJ96 <> 0, SUM(Inputs!$B96:'Inputs'!CI96) = 0)","v":0},{"$f":"1 * AND(Inputs!CK96 <> 0, SUM(Inputs!$B96:'Inputs'!CJ96) = 0)","v":0},{"$f":"1 * AND(Inputs!CL96 <> 0, SUM(Inputs!$B96:'Inputs'!CK96) = 0)","v":0},{"$f":"1 * AND(Inputs!CM96 <> 0, SUM(Inputs!$B96:'Inputs'!CL96) = 0)","v":0},{"$f":"1 * AND(Inputs!CN96 <> 0, SUM(Inputs!$B96:'Inputs'!CM96) = 0)","v":0},{"$f":"1 * AND(Inputs!CO96 <> 0, SUM(Inputs!$B96:'Inputs'!CN96) = 0)","v":0}]
[{"$nulls":4},"LNG plant initial capacity",{"$f":"LOOKUP(F14, Inputs!C95:CP95, Inputs!C96:CP96)","v":7},"mmtpa"]
[{"$nulls":4},"Years it takes for LNG plant to operate at full capacity",{"$f":"Inputs!C93","v":1},"years"]
[{"$nulls":4},"Train capacity starting operation",null,"mmtpa",null,null,{"$f":"Inputs!C96","v":0},{"$f":"Inputs!D96","v":0},{"$f":"Inputs!E96","v":0},{"$f":"Inputs!F96","v":0},{"$f":"Inputs!G96","v":0},{"$f":"Inputs!H96","v":0},{"$f":"Inputs!I96","v":0},{"$f":"Inputs!J96","v":0},{"$f":"Inputs!K96","v":0},{"$f":"Inputs!L96","v":0},{"$f":"Inputs!M96","v":0},{"$f":"Inputs!N96","v":0},{"$f":"Inputs!O96","v":0},{"$f":"Inputs!P96","v":0},{"$f":"Inputs!Q96","v":0},{"$f":"Inputs!R96","v":0},{"$f":"Inputs!S96","v":0},{"$f":"Inputs!T96","v":0},{"$f":"Inputs!U96","v":0},{"$f":"Inputs!V96","v":0},{"$f":"Inputs!W96","v":7},{"$f":"Inputs!X96","v":0},{"$f":"Inputs!Y96","v":0},{"$f":"Inputs!Z96","v":0},{"$f":"Inputs!AA96","v":0},{"$f":"Inputs!AB96","v":0},{"$f":"Inputs!AC96","v":0},{"$f":"Inputs!AD96","v":0},{"$f":"Inputs!AE96","v":0},{"$f":"Inputs!AF96","v":0},{"$f":"Inputs!AG96","v":0},{"$f":"Inputs!AH96","v":0},{"$f":"Inputs!AI96","v":0},{"$f":"Inputs!AJ96","v":0},{"$f":"Inputs!AK96","v":0},{"$f":"Inputs!AL96","v":0},{"$f":"Inputs!AM96","v":0},{"$f":"Inputs!AN96","v":0},{"$f":"Inputs!AO96","v":0},{"$f":"Inputs!AP96","v":0},{"$f":"Inputs!AQ96","v":0},{"$f":"Inputs!AR96","v":0},{"$f":"Inputs!AS96","v":0},{"$f":"Inputs!AT96","v":0},{"$f":"Inputs!AU96","v":0},{"$f":"Inputs!AV96","v":0},{"$f":"Inputs!AW96","v":0},{"$f":"Inputs!AX96","v":0},{"$f":"Inputs!AY96","v":0},{"$f":"Inputs!AZ96","v":0},{"$f":"Inputs!BA96","v":0},{"$f":"Inputs!BB96","v":0},{"$f":"Inputs!BC96","v":0},{"$f":"Inputs!BD96","v":0},{"$f":"Inputs!BE96","v":0},{"$f":"Inputs!BF96","v":0},{"$f":"Inputs!BG96","v":0},{"$f":"Inputs!BH96","v":0},{"$f":"Inputs!BI96","v":0},{"$f":"Inputs!BJ96","v":0},{"$f":"Inputs!BK96","v":0},{"$f":"Inputs!BL96","v":0},{"$f":"Inputs!BM96","v":0},{"$f":"Inputs!BN96","v":0},{"$f":"Inputs!BO96","v":0},{"$f":"Inputs!BP96","v":0},{"$f":"Inputs!BQ96","v":0},{"$f":"Inputs!BR96","v":0},{"$f":"Inputs!BS96","v":0},{"$f":"Inputs!BT96","v":0},{"$f":"Inputs!BU96","v":0},{"$f":"Inputs!BV96","v":0},{"$f":"Inputs!BW96","v":0},{"$f":"Inputs!BX96","v":0},{"$f":"Inputs!BY96","v":0},{"$f":"Inputs!BZ96","v":0},{"$f":"Inputs!CA96","v":0},{"$f":"Inputs!CB96","v":0},{"$f":"Inputs!CC96","v":0},{"$f":"Inputs!CD96","v":0},{"$f":"Inputs!CE96","v":0},{"$f":"Inputs!CF96","v":0},{"$f":"Inputs!CG96","v":0},{"$f":"Inputs!CH96","v":0},{"$f":"Inputs!CI96","v":0},{"$f":"Inputs!CJ96","v":0},{"$f":"Inputs!CK96","v":0},{"$f":"Inputs!CL96","v":0},{"$f":"Inputs!CM96","v":0},{"$f":"Inputs!CN96","v":0},{"$f":"Inputs!CO96","v":0}]
[{"$nulls":4},"Train capacity in operation",null,"mmt",null,null,{"$f":"(IF(J4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(J4 > $F$14, J4 <= $F$14 + $F$16 - 1), I18 + ($F$15 / ($F$16 + 1)), SUM($J$17:J17))))","v":0},{"$f":"(IF(K4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(K4 > $F$14, K4 <= $F$14 + $F$16 - 1), J18 + ($F$15 / ($F$16 + 1)), SUM($J$17:K17))))","v":0},{"$f":"(IF(L4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(L4 > $F$14, L4 <= $F$14 + $F$16 - 1), K18 + ($F$15 / ($F$16 + 1)), SUM($J$17:L17))))","v":0},{"$f":"(IF(M4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(M4 > $F$14, M4 <= $F$14 + $F$16 - 1), L18 + ($F$15 / ($F$16 + 1)), SUM($J$17:M17))))","v":0},{"$f":"(IF(N4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(N4 > $F$14, N4 <= $F$14 + $F$16 - 1), M18 + ($F$15 / ($F$16 + 1)), SUM($J$17:N17))))","v":0},{"$f":"(IF(O4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(O4 > $F$14, O4 <= $F$14 + $F$16 - 1), N18 + ($F$15 / ($F$16 + 1)), SUM($J$17:O17))))","v":0},{"$f":"(IF(P4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(P4 > $F$14, P4 <= $F$14 + $F$16 - 1), O18 + ($F$15 / ($F$16 + 1)), SUM($J$17:P17))))","v":0},{"$f":"(IF(Q4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(Q4 > $F$14, Q4 <= $F$14 + $F$16 - 1), P18 + ($F$15 / ($F$16 + 1)), SUM($J$17:Q17))))","v":0},{"$f":"(IF(R4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(R4 > $F$14, R4 <= $F$14 + $F$16 - 1), Q18 + ($F$15 / ($F$16 + 1)), SUM($J$17:R17))))","v":0},{"$f":"(IF(S4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(S4 > $F$14, S4 <= $F$14 + $F$16 - 1), R18 + ($F$15 / ($F$16 + 1)), SUM($J$17:S17))))","v":0},{"$f":"(IF(T4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(T4 > $F$14, T4 <= $F$14 + $F$16 - 1), S18 + ($F$15 / ($F$16 + 1)), SUM($J$17:T17))))","v":0},{"$f":"(IF(U4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(U4 > $F$14, U4 <= $F$14 + $F$16 - 1), T18 + ($F$15 / ($F$16 + 1)), SUM($J$17:U17))))","v":0},{"$f":"(IF(V4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(V4 > $F$14, V4 <= $F$14 + $F$16 - 1), U18 + ($F$15 / ($F$16 + 1)), SUM($J$17:V17))))","v":0},{"$f":"(IF(W4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(W4 > $F$14, W4 <= $F$14 + $F$16 - 1), V18 + ($F$15 / ($F$16 + 1)), SUM($J$17:W17))))","v":0},{"$f":"(IF(X4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(X4 > $F$14, X4 <= $F$14 + $F$16 - 1), W18 + ($F$15 / ($F$16 + 1)), SUM($J$17:X17))))","v":0},{"$f":"(IF(Y4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(Y4 > $F$14, Y4 <= $F$14 + $F$16 - 1), X18 + ($F$15 / ($F$16 + 1)), SUM($J$17:Y17))))","v":0},{"$f":"(IF(Z4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(Z4 > $F$14, Z4 <= $F$14 + $F$16 - 1), Y18 + ($F$15 / ($F$16 + 1)), SUM($J$17:Z17))))","v":0},{"$f":"(IF(AA4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AA4 > $F$14, AA4 <= $F$14 + $F$16 - 1), Z18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AA17))))","v":0},{"$f":"(IF(AB4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AB4 > $F$14, AB4 <= $F$14 + $F$16 - 1), AA18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AB17))))","v":0},{"$f":"(IF(AC4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AC4 > $F$14, AC4 <= $F$14 + $F$16 - 1), AB18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AC17))))","v":0},{"$f":"(IF(AD4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AD4 > $F$14, AD4 <= $F$14 + $F$16 - 1), AC18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AD17))))","v":3.5},{"$f":"(IF(AE4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AE4 > $F$14, AE4 <= $F$14 + $F$16 - 1), AD18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AE17))))","v":7},{"$f":"(IF(AF4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AF4 > $F$14, AF4 <= $F$14 + $F$16 - 1), AE18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AF17))))","v":7},{"$f":"(IF(AG4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AG4 > $F$14, AG4 <= $F$14 + $F$16 - 1), AF18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AG17))))","v":7},{"$f":"(IF(AH4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AH4 > $F$14, AH4 <= $F$14 + $F$16 - 1), AG18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AH17))))","v":7},{"$f":"(IF(AI4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AI4 > $F$14, AI4 <= $F$14 + $F$16 - 1), AH18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AI17))))","v":7},{"$f":"(IF(AJ4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AJ4 > $F$14, AJ4 <= $F$14 + $F$16 - 1), AI18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AJ17))))","v":7},{"$f":"(IF(AK4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AK4 > $F$14, AK4 <= $F$14 + $F$16 - 1), AJ18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AK17))))","v":7},{"$f":"(IF(AL4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AL4 > $F$14, AL4 <= $F$14 + $F$16 - 1), AK18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AL17))))","v":7},{"$f":"(IF(AM4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AM4 > $F$14, AM4 <= $F$14 + $F$16 - 1), AL18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AM17))))","v":7},{"$f":"(IF(AN4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AN4 > $F$14, AN4 <= $F$14 + $F$16 - 1), AM18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AN17))))","v":7},{"$f":"(IF(AO4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AO4 > $F$14, AO4 <= $F$14 + $F$16 - 1), AN18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AO17))))","v":7},{"$f":"(IF(AP4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AP4 > $F$14, AP4 <= $F$14 + $F$16 - 1), AO18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AP17))))","v":7},{"$f":"(IF(AQ4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AQ4 > $F$14, AQ4 <= $F$14 + $F$16 - 1), AP18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AQ17))))","v":7},{"$f":"(IF(AR4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AR4 > $F$14, AR4 <= $F$14 + $F$16 - 1), AQ18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AR17))))","v":7},{"$f":"(IF(AS4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AS4 > $F$14, AS4 <= $F$14 + $F$16 - 1), AR18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AS17))))","v":7},{"$f":"(IF(AT4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AT4 > $F$14, AT4 <= $F$14 + $F$16 - 1), AS18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AT17))))","v":7},{"$f":"(IF(AU4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AU4 > $F$14, AU4 <= $F$14 + $F$16 - 1), AT18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AU17))))","v":7},{"$f":"(IF(AV4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AV4 > $F$14, AV4 <= $F$14 + $F$16 - 1), AU18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AV17))))","v":7},{"$f":"(IF(AW4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AW4 > $F$14, AW4 <= $F$14 + $F$16 - 1), AV18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AW17))))","v":7},{"$f":"(IF(AX4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AX4 > $F$14, AX4 <= $F$14 + $F$16 - 1), AW18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AX17))))","v":7},{"$f":"(IF(AY4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AY4 > $F$14, AY4 <= $F$14 + $F$16 - 1), AX18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AY17))))","v":7},{"$f":"(IF(AZ4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(AZ4 > $F$14, AZ4 <= $F$14 + $F$16 - 1), AY18 + ($F$15 / ($F$16 + 1)), SUM($J$17:AZ17))))","v":7},{"$f":"(IF(BA4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BA4 > $F$14, BA4 <= $F$14 + $F$16 - 1), AZ18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BA17))))","v":7},{"$f":"(IF(BB4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BB4 > $F$14, BB4 <= $F$14 + $F$16 - 1), BA18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BB17))))","v":7},{"$f":"(IF(BC4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BC4 > $F$14, BC4 <= $F$14 + $F$16 - 1), BB18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BC17))))","v":7},{"$f":"(IF(BD4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BD4 > $F$14, BD4 <= $F$14 + $F$16 - 1), BC18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BD17))))","v":7},{"$f":"(IF(BE4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BE4 > $F$14, BE4 <= $F$14 + $F$16 - 1), BD18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BE17))))","v":7},{"$f":"(IF(BF4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BF4 > $F$14, BF4 <= $F$14 + $F$16 - 1), BE18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BF17))))","v":7},{"$f":"(IF(BG4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BG4 > $F$14, BG4 <= $F$14 + $F$16 - 1), BF18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BG17))))","v":7},{"$f":"(IF(BH4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BH4 > $F$14, BH4 <= $F$14 + $F$16 - 1), BG18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BH17))))","v":7},{"$f":"(IF(BI4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BI4 > $F$14, BI4 <= $F$14 + $F$16 - 1), BH18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BI17))))","v":7},{"$f":"(IF(BJ4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BJ4 > $F$14, BJ4 <= $F$14 + $F$16 - 1), BI18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BJ17))))","v":7},{"$f":"(IF(BK4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BK4 > $F$14, BK4 <= $F$14 + $F$16 - 1), BJ18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BK17))))","v":7},{"$f":"(IF(BL4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BL4 > $F$14, BL4 <= $F$14 + $F$16 - 1), BK18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BL17))))","v":7},{"$f":"(IF(BM4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BM4 > $F$14, BM4 <= $F$14 + $F$16 - 1), BL18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BM17))))","v":7},{"$f":"(IF(BN4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BN4 > $F$14, BN4 <= $F$14 + $F$16 - 1), BM18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BN17))))","v":7},{"$f":"(IF(BO4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BO4 > $F$14, BO4 <= $F$14 + $F$16 - 1), BN18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BO17))))","v":7},{"$f":"(IF(BP4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BP4 > $F$14, BP4 <= $F$14 + $F$16 - 1), BO18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BP17))))","v":7},{"$f":"(IF(BQ4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BQ4 > $F$14, BQ4 <= $F$14 + $F$16 - 1), BP18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BQ17))))","v":7},{"$f":"(IF(BR4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BR4 > $F$14, BR4 <= $F$14 + $F$16 - 1), BQ18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BR17))))","v":7},{"$f":"(IF(BS4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BS4 > $F$14, BS4 <= $F$14 + $F$16 - 1), BR18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BS17))))","v":7},{"$f":"(IF(BT4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BT4 > $F$14, BT4 <= $F$14 + $F$16 - 1), BS18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BT17))))","v":7},{"$f":"(IF(BU4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BU4 > $F$14, BU4 <= $F$14 + $F$16 - 1), BT18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BU17))))","v":7},{"$f":"(IF(BV4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BV4 > $F$14, BV4 <= $F$14 + $F$16 - 1), BU18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BV17))))","v":7},{"$f":"(IF(BW4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BW4 > $F$14, BW4 <= $F$14 + $F$16 - 1), BV18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BW17))))","v":7},{"$f":"(IF(BX4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BX4 > $F$14, BX4 <= $F$14 + $F$16 - 1), BW18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BX17))))","v":7},{"$f":"(IF(BY4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BY4 > $F$14, BY4 <= $F$14 + $F$16 - 1), BX18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BY17))))","v":7},{"$f":"(IF(BZ4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(BZ4 > $F$14, BZ4 <= $F$14 + $F$16 - 1), BY18 + ($F$15 / ($F$16 + 1)), SUM($J$17:BZ17))))","v":7},{"$f":"(IF(CA4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CA4 > $F$14, CA4 <= $F$14 + $F$16 - 1), BZ18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CA17))))","v":7},{"$f":"(IF(CB4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CB4 > $F$14, CB4 <= $F$14 + $F$16 - 1), CA18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CB17))))","v":7},{"$f":"(IF(CC4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CC4 > $F$14, CC4 <= $F$14 + $F$16 - 1), CB18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CC17))))","v":7},{"$f":"(IF(CD4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CD4 > $F$14, CD4 <= $F$14 + $F$16 - 1), CC18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CD17))))","v":7},{"$f":"(IF(CE4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CE4 > $F$14, CE4 <= $F$14 + $F$16 - 1), CD18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CE17))))","v":7},{"$f":"(IF(CF4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CF4 > $F$14, CF4 <= $F$14 + $F$16 - 1), CE18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CF17))))","v":7},{"$f":"(IF(CG4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CG4 > $F$14, CG4 <= $F$14 + $F$16 - 1), CF18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CG17))))","v":7},{"$f":"(IF(CH4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CH4 > $F$14, CH4 <= $F$14 + $F$16 - 1), CG18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CH17))))","v":7},{"$f":"(IF(CI4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CI4 > $F$14, CI4 <= $F$14 + $F$16 - 1), CH18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CI17))))","v":7},{"$f":"(IF(CJ4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CJ4 > $F$14, CJ4 <= $F$14 + $F$16 - 1), CI18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CJ17))))","v":7},{"$f":"(IF(CK4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CK4 > $F$14, CK4 <= $F$14 + $F$16 - 1), CJ18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CK17))))","v":7},{"$f":"(IF(CL4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CL4 > $F$14, CL4 <= $F$14 + $F$16 - 1), CK18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CL17))))","v":7},{"$f":"(IF(CM4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CM4 > $F$14, CM4 <= $F$14 + $F$16 - 1), CL18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CM17))))","v":7},{"$f":"(IF(CN4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CN4 > $F$14, CN4 <= $F$14 + $F$16 - 1), CM18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CN17))))","v":7},{"$f":"(IF(CO4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CO4 > $F$14, CO4 <= $F$14 + $F$16 - 1), CN18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CO17))))","v":7},{"$f":"(IF(CP4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CP4 > $F$14, CP4 <= $F$14 + $F$16 - 1), CO18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CP17))))","v":7},{"$f":"(IF(CQ4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CQ4 > $F$14, CQ4 <= $F$14 + $F$16 - 1), CP18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CQ17))))","v":7},{"$f":"(IF(CR4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CR4 > $F$14, CR4 <= $F$14 + $F$16 - 1), CQ18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CR17))))","v":7},{"$f":"(IF(CS4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CS4 > $F$14, CS4 <= $F$14 + $F$16 - 1), CR18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CS17))))","v":7},{"$f":"(IF(CT4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CT4 > $F$14, CT4 <= $F$14 + $F$16 - 1), CS18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CT17))))","v":7},{"$f":"(IF(CU4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CU4 > $F$14, CU4 <= $F$14 + $F$16 - 1), CT18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CU17))))","v":7},{"$f":"(IF(CV4 = $F$14, $F$15 / ($F$16 + 1), IF(AND(CV4 > $F$14, CV4 <= $F$14 + $F$16 - 1), CU18 + ($F$15 / ($F$16 + 1)), SUM($J$17:CV17))))","v":7}]
[{"$nulls":4},"Processing loss",{"$f":"Inputs!C92","v":0.1}]
[{"$nulls":4},"Gas needed for LNG trains to operate at full capacity",null,"mmcf",null,null,{"$f":"(J18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(K18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(L18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(M18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(N18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(O18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(P18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(Q18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(R18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(S18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(T18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(U18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(V18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(W18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(X18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(Y18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(Z18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(AA18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(AB18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(AC18 / Inputs!$I$11) / (100% - $F$19)","v":0},{"$f":"(AD18 / Inputs!$I$11) / (100% - $F$19)","v":185185.1851851852},{"$f":"(AE18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AF18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AG18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AH18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AI18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AJ18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AK18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AL18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AM18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AN18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AO18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AP18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AQ18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AR18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AS18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AT18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AU18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AV18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AW18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AX18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AY18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(AZ18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BA18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BB18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BC18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BD18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BE18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BF18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BG18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BH18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BI18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BJ18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BK18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BL18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BM18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BN18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BO18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BP18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BQ18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BR18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BS18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BT18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BU18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BV18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BW18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BX18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BY18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(BZ18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CA18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CB18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CC18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CD18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CE18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CF18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CG18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CH18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CI18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CJ18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CK18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CL18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CM18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CN18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CO18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CP18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CQ18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CR18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CS18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CT18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CU18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039},{"$f":"(CV18 / Inputs!$I$11) / (100% - $F$19)","v":370370.37037037039}]
[{"$nulls":4},"Remaining gas reserves allocated to LNG plant",null,null,null,{"$f":"F13","v":12587547.619559975},{"$f":"MAX(I21 - J20, 0)","v":12587547.619559975},{"$f":"MAX(J21 - K20, 0)","v":12587547.619559975},12587547.619559975,12587547.619559975,12587547.619559975,12587547.619559975,12587547.619559975,12587547.619559975,12587547.619559975,12587547.619559975,12587547.619559975,12587547.619559975,12587547.619559975,12587547.619559975,12587547.619559975,12587547.619559975,12587547.619559975,12587547.619559975,12587547.619559975,12587547.619559975,12402362.434374791,12031992.064004419,11661621.693634048,11291251.323263677,10920880.952893306,10550510.582522934,10180140.212152563,9809769.8417821918,9439399.4714118205,9069029.1010414492,8698658.730671078,8328288.3603007076,7957917.9899303373,7587547.619559967,7217177.2491895966,6846806.8788192263,6476436.508448856,6106066.1380784856,5735695.7677081153,5365325.3973377449,4994955.0269673746,4624584.6565970043,4254214.2862266339,3883843.9158562636,3513473.5454858933,3143103.1751155229,2772732.8047451526,2402362.4343747823,2031992.0640044119,1661621.6936340416,1291251.3232636712,920880.95289330091,550510.58252293058,180140.21215256018,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV21 - BW20, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final year of planned production",{"$f":"SUMPRODUCT(J22:CV22,$J$4:$CV$4)","v":2063},null,null,null,{"$f":"AND(J21 > 0, K21 = 0) * 1","v":0},{"$f":"AND(K21 > 0, L21 = 0) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW21 > 0, BX21 = 0) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Block 2"]
[{"$nulls":4},"Gas reserves allocated to LNG plant",{"$f":"Inputs!D13 * (1 - Inputs!C111)","v":11833394.580000002}]
[{"$nulls":4},"LNG plant start up",{"$f":"SUMPRODUCT(J26:CV26,$J$4:$CV$4)","v":2030},null,null,null,{"$f":"1 * AND(Inputs!C140 <> 0, SUM(Inputs!$B140:'Inputs'!B140) = 0)","v":0},{"$f":"1 * AND(Inputs!D140 <> 0, SUM(Inputs!$B140:'Inputs'!C140) = 0)","v":0},{"$f":"1 * AND(Inputs!E140 <> 0, SUM(Inputs!$B140:'Inputs'!D140) = 0)","v":0},{"$f":"1 * AND(Inputs!F140 <> 0, SUM(Inputs!$B140:'Inputs'!E140) = 0)","v":0},{"$f":"1 * AND(Inputs!G140 <> 0, SUM(Inputs!$B140:'Inputs'!F140) = 0)","v":0},{"$f":"1 * AND(Inputs!H140 <> 0, SUM(Inputs!$B140:'Inputs'!G140) = 0)","v":0},{"$f":"1 * AND(Inputs!I140 <> 0, SUM(Inputs!$B140:'Inputs'!H140) = 0)","v":0},{"$f":"1 * AND(Inputs!J140 <> 0, SUM(Inputs!$B140:'Inputs'!I140) = 0)","v":0},{"$f":"1 * AND(Inputs!K140 <> 0, SUM(Inputs!$B140:'Inputs'!J140) = 0)","v":0},{"$f":"1 * AND(Inputs!L140 <> 0, SUM(Inputs!$B140:'Inputs'!K140) = 0)","v":0},{"$f":"1 * AND(Inputs!M140 <> 0, SUM(Inputs!$B140:'Inputs'!L140) = 0)","v":0},{"$f":"1 * AND(Inputs!N140 <> 0, SUM(Inputs!$B140:'Inputs'!M140) = 0)","v":0},{"$f":"1 * AND(Inputs!O140 <> 0, SUM(Inputs!$B140:'Inputs'!N140) = 0)","v":0},{"$f":"1 * AND(Inputs!P140 <> 0, SUM(Inputs!$B140:'Inputs'!O140) = 0)","v":0},{"$f":"1 * AND(Inputs!Q140 <> 0, SUM(Inputs!$B140:'Inputs'!P140) = 0)","v":0},{"$f":"1 * AND(Inputs!R140 <> 0, SUM(Inputs!$B140:'Inputs'!Q140) = 0)","v":0},{"$f":"1 * AND(Inputs!S140 <> 0, SUM(Inputs!$B140:'Inputs'!R140) = 0)","v":0},{"$f":"1 * AND(Inputs!T140 <> 0, SUM(Inputs!$B140:'Inputs'!S140) = 0)","v":0},{"$f":"1 * AND(Inputs!U140 <> 0, SUM(Inputs!$B140:'Inputs'!T140) = 0)","v":0},{"$f":"1 * AND(Inputs!V140 <> 0, SUM(Inputs!$B140:'Inputs'!U140) = 0)","v":0},{"$f":"1 * AND(Inputs!W140 <> 0, SUM(Inputs!$B140:'Inputs'!V140) = 0)","v":1},{"$f":"1 * AND(Inputs!X140 <> 0, SUM(Inputs!$B140:'Inputs'!W140) = 0)","v":0},{"$f":"1 * AND(Inputs!Y140 <> 0, SUM(Inputs!$B140:'Inputs'!X140) = 0)","v":0},{"$f":"1 * AND(Inputs!Z140 <> 0, SUM(Inputs!$B140:'Inputs'!Y140) = 0)","v":0},{"$f":"1 * AND(Inputs!AA140 <> 0, SUM(Inputs!$B140:'Inputs'!Z140) = 0)","v":0},{"$f":"1 * AND(Inputs!AB140 <> 0, SUM(Inputs!$B140:'Inputs'!AA140) = 0)","v":0},{"$f":"1 * AND(Inputs!AC140 <> 0, SUM(Inputs!$B140:'Inputs'!AB140) = 0)","v":0},{"$f":"1 * AND(Inputs!AD140 <> 0, SUM(Inputs!$B140:'Inputs'!AC140) = 0)","v":0},{"$f":"1 * AND(Inputs!AE140 <> 0, SUM(Inputs!$B140:'Inputs'!AD140) = 0)","v":0},{"$f":"1 * AND(Inputs!AF140 <> 0, SUM(Inputs!$B140:'Inputs'!AE140) = 0)","v":0},{"$f":"1 * AND(Inputs!AG140 <> 0, SUM(Inputs!$B140:'Inputs'!AF140) = 0)","v":0},{"$f":"1 * AND(Inputs!AH140 <> 0, SUM(Inputs!$B140:'Inputs'!AG140) = 0)","v":0},{"$f":"1 * AND(Inputs!AI140 <> 0, SUM(Inputs!$B140:'Inputs'!AH140) = 0)","v":0},{"$f":"1 * AND(Inputs!AJ140 <> 0, SUM(Inputs!$B140:'Inputs'!AI140) = 0)","v":0},{"$f":"1 * AND(Inputs!AK140 <> 0, SUM(Inputs!$B140:'Inputs'!AJ140) = 0)","v":0},{"$f":"1 * AND(Inputs!AL140 <> 0, SUM(Inputs!$B140:'Inputs'!AK140) = 0)","v":0},{"$f":"1 * AND(Inputs!AM140 <> 0, SUM(Inputs!$B140:'Inputs'!AL140) = 0)","v":0},{"$f":"1 * AND(Inputs!AN140 <> 0, SUM(Inputs!$B140:'Inputs'!AM140) = 0)","v":0},{"$f":"1 * AND(Inputs!AO140 <> 0, SUM(Inputs!$B140:'Inputs'!AN140) = 0)","v":0},{"$f":"1 * AND(Inputs!AP140 <> 0, SUM(Inputs!$B140:'Inputs'!AO140) = 0)","v":0},{"$f":"1 * AND(Inputs!AQ140 <> 0, SUM(Inputs!$B140:'Inputs'!AP140) = 0)","v":0},{"$f":"1 * AND(Inputs!AR140 <> 0, SUM(Inputs!$B140:'Inputs'!AQ140) = 0)","v":0},{"$f":"1 * AND(Inputs!AS140 <> 0, SUM(Inputs!$B140:'Inputs'!AR140) = 0)","v":0},{"$f":"1 * AND(Inputs!AT140 <> 0, SUM(Inputs!$B140:'Inputs'!AS140) = 0)","v":0},{"$f":"1 * AND(Inputs!AU140 <> 0, SUM(Inputs!$B140:'Inputs'!AT140) = 0)","v":0},{"$f":"1 * AND(Inputs!AV140 <> 0, SUM(Inputs!$B140:'Inputs'!AU140) = 0)","v":0},{"$f":"1 * AND(Inputs!AW140 <> 0, SUM(Inputs!$B140:'Inputs'!AV140) = 0)","v":0},{"$f":"1 * AND(Inputs!AX140 <> 0, SUM(Inputs!$B140:'Inputs'!AW140) = 0)","v":0},{"$f":"1 * AND(Inputs!AY140 <> 0, SUM(Inputs!$B140:'Inputs'!AX140) = 0)","v":0},{"$f":"1 * AND(Inputs!AZ140 <> 0, SUM(Inputs!$B140:'Inputs'!AY140) = 0)","v":0},{"$f":"1 * AND(Inputs!BA140 <> 0, SUM(Inputs!$B140:'Inputs'!AZ140) = 0)","v":0},{"$f":"1 * AND(Inputs!BB140 <> 0, SUM(Inputs!$B140:'Inputs'!BA140) = 0)","v":0},{"$f":"1 * AND(Inputs!BC140 <> 0, SUM(Inputs!$B140:'Inputs'!BB140) = 0)","v":0},{"$f":"1 * AND(Inputs!BD140 <> 0, SUM(Inputs!$B140:'Inputs'!BC140) = 0)","v":0},{"$f":"1 * AND(Inputs!BE140 <> 0, SUM(Inputs!$B140:'Inputs'!BD140) = 0)","v":0},{"$f":"1 * AND(Inputs!BF140 <> 0, SUM(Inputs!$B140:'Inputs'!BE140) = 0)","v":0},{"$f":"1 * AND(Inputs!BG140 <> 0, SUM(Inputs!$B140:'Inputs'!BF140) = 0)","v":0},{"$f":"1 * AND(Inputs!BH140 <> 0, SUM(Inputs!$B140:'Inputs'!BG140) = 0)","v":0},{"$f":"1 * AND(Inputs!BI140 <> 0, SUM(Inputs!$B140:'Inputs'!BH140) = 0)","v":0},{"$f":"1 * AND(Inputs!BJ140 <> 0, SUM(Inputs!$B140:'Inputs'!BI140) = 0)","v":0},{"$f":"1 * AND(Inputs!BK140 <> 0, SUM(Inputs!$B140:'Inputs'!BJ140) = 0)","v":0},{"$f":"1 * AND(Inputs!BL140 <> 0, SUM(Inputs!$B140:'Inputs'!BK140) = 0)","v":0},{"$f":"1 * AND(Inputs!BM140 <> 0, SUM(Inputs!$B140:'Inputs'!BL140) = 0)","v":0},{"$f":"1 * AND(Inputs!BN140 <> 0, SUM(Inputs!$B140:'Inputs'!BM140) = 0)","v":0},{"$f":"1 * AND(Inputs!BO140 <> 0, SUM(Inputs!$B140:'Inputs'!BN140) = 0)","v":0},{"$f":"1 * AND(Inputs!BP140 <> 0, SUM(Inputs!$B140:'Inputs'!BO140) = 0)","v":0},{"$f":"1 * AND(Inputs!BQ140 <> 0, SUM(Inputs!$B140:'Inputs'!BP140) = 0)","v":0},{"$f":"1 * AND(Inputs!BR140 <> 0, SUM(Inputs!$B140:'Inputs'!BQ140) = 0)","v":0},{"$f":"1 * AND(Inputs!BS140 <> 0, SUM(Inputs!$B140:'Inputs'!BR140) = 0)","v":0},{"$f":"1 * AND(Inputs!BT140 <> 0, SUM(Inputs!$B140:'Inputs'!BS140) = 0)","v":0},{"$f":"1 * AND(Inputs!BU140 <> 0, SUM(Inputs!$B140:'Inputs'!BT140) = 0)","v":0},{"$f":"1 * AND(Inputs!BV140 <> 0, SUM(Inputs!$B140:'Inputs'!BU140) = 0)","v":0},{"$f":"1 * AND(Inputs!BW140 <> 0, SUM(Inputs!$B140:'Inputs'!BV140) = 0)","v":0},{"$f":"1 * AND(Inputs!BX140 <> 0, SUM(Inputs!$B140:'Inputs'!BW140) = 0)","v":0},{"$f":"1 * AND(Inputs!BY140 <> 0, SUM(Inputs!$B140:'Inputs'!BX140) = 0)","v":0},{"$f":"1 * AND(Inputs!BZ140 <> 0, SUM(Inputs!$B140:'Inputs'!BY140) = 0)","v":0},{"$f":"1 * AND(Inputs!CA140 <> 0, SUM(Inputs!$B140:'Inputs'!BZ140) = 0)","v":0},{"$f":"1 * AND(Inputs!CB140 <> 0, SUM(Inputs!$B140:'Inputs'!CA140) = 0)","v":0},{"$f":"1 * AND(Inputs!CC140 <> 0, SUM(Inputs!$B140:'Inputs'!CB140) = 0)","v":0},{"$f":"1 * AND(Inputs!CD140 <> 0, SUM(Inputs!$B140:'Inputs'!CC140) = 0)","v":0},{"$f":"1 * AND(Inputs!CE140 <> 0, SUM(Inputs!$B140:'Inputs'!CD140) = 0)","v":0},{"$f":"1 * AND(Inputs!CF140 <> 0, SUM(Inputs!$B140:'Inputs'!CE140) = 0)","v":0},{"$f":"1 * AND(Inputs!CG140 <> 0, SUM(Inputs!$B140:'Inputs'!CF140) = 0)","v":0},{"$f":"1 * AND(Inputs!CH140 <> 0, SUM(Inputs!$B140:'Inputs'!CG140) = 0)","v":0},{"$f":"1 * AND(Inputs!CI140 <> 0, SUM(Inputs!$B140:'Inputs'!CH140) = 0)","v":0},{"$f":"1 * AND(Inputs!CJ140 <> 0, SUM(Inputs!$B140:'Inputs'!CI140) = 0)","v":0},{"$f":"1 * AND(Inputs!CK140 <> 0, SUM(Inputs!$B140:'Inputs'!CJ140) = 0)","v":0},{"$f":"1 * AND(Inputs!CL140 <> 0, SUM(Inputs!$B140:'Inputs'!CK140) = 0)","v":0},{"$f":"1 * AND(Inputs!CM140 <> 0, SUM(Inputs!$B140:'Inputs'!CL140) = 0)","v":0},{"$f":"1 * AND(Inputs!CN140 <> 0, SUM(Inputs!$B140:'Inputs'!CM140) = 0)","v":0},{"$f":"1 * AND(Inputs!CO140 <> 0, SUM(Inputs!$B140:'Inputs'!CN140) = 0)","v":0}]
[{"$nulls":4},"LNG plant initial capacity",{"$f":"LOOKUP(F26, Inputs!C139:CV139, Inputs!C140:CV140)","v":7.5},"mmtpa"]
[{"$nulls":4},"Years it takes for LNG plant to operate at full capacity",{"$f":"Inputs!C137","v":1},"years"]
[{"$nulls":4},"Train capacity starting operation",null,"mmtpa",null,null,{"$f":"Inputs!C140","v":0},{"$f":"Inputs!D140","v":0},{"$f":"Inputs!E140","v":0},{"$f":"Inputs!F140","v":0},{"$f":"Inputs!G140","v":0},{"$f":"Inputs!H140","v":0},{"$f":"Inputs!I140","v":0},{"$f":"Inputs!J140","v":0},{"$f":"Inputs!K140","v":0},{"$f":"Inputs!L140","v":0},{"$f":"Inputs!M140","v":0},{"$f":"Inputs!N140","v":0},{"$f":"Inputs!O140","v":0},{"$f":"Inputs!P140","v":0},{"$f":"Inputs!Q140","v":0},{"$f":"Inputs!R140","v":0},{"$f":"Inputs!S140","v":0},{"$f":"Inputs!T140","v":0},{"$f":"Inputs!U140","v":0},{"$f":"Inputs!V140","v":0},{"$f":"Inputs!W140","v":7.5},{"$f":"Inputs!X140","v":0},{"$f":"Inputs!Y140","v":0},{"$f":"Inputs!Z140","v":0},{"$f":"Inputs!AA140","v":0},{"$f":"Inputs!AB140","v":0},{"$f":"Inputs!AC140","v":0},{"$f":"Inputs!AD140","v":0},{"$f":"Inputs!AE140","v":0},{"$f":"Inputs!AF140","v":0},{"$f":"Inputs!AG140","v":0},{"$f":"Inputs!AH140","v":0},{"$f":"Inputs!AI140","v":0},{"$f":"Inputs!AJ140","v":0},{"$f":"Inputs!AK140","v":0},{"$f":"Inputs!AL140","v":0},{"$f":"Inputs!AM140","v":0},{"$f":"Inputs!AN140","v":0},{"$f":"Inputs!AO140","v":0},{"$f":"Inputs!AP140","v":0},{"$f":"Inputs!AQ140","v":0},{"$f":"Inputs!AR140","v":0},{"$f":"Inputs!AS140","v":0},{"$f":"Inputs!AT140","v":0},{"$f":"Inputs!AU140","v":0},{"$f":"Inputs!AV140","v":0},{"$f":"Inputs!AW140","v":0},{"$f":"Inputs!AX140","v":0},{"$f":"Inputs!AY140","v":0},{"$f":"Inputs!AZ140","v":0},{"$f":"Inputs!BA140","v":0},{"$f":"Inputs!BB140","v":0},{"$f":"Inputs!BC140","v":0},{"$f":"Inputs!BD140","v":0},{"$f":"Inputs!BE140","v":0},{"$f":"Inputs!BF140","v":0},{"$f":"Inputs!BG140","v":0},{"$f":"Inputs!BH140","v":0},{"$f":"Inputs!BI140","v":0},{"$f":"Inputs!BJ140","v":0},{"$f":"Inputs!BK140","v":0},{"$f":"Inputs!BL140","v":0},{"$f":"Inputs!BM140","v":0},{"$f":"Inputs!BN140","v":0},{"$f":"Inputs!BO140","v":0},{"$f":"Inputs!BP140","v":0},{"$f":"Inputs!BQ140","v":0},{"$f":"Inputs!BR140","v":0},{"$f":"Inputs!BS140","v":0},{"$f":"Inputs!BT140","v":0},{"$f":"Inputs!BU140","v":0},{"$f":"Inputs!BV140","v":0},{"$f":"Inputs!BW140","v":0},{"$f":"Inputs!BX140","v":0},{"$f":"Inputs!BY140","v":0},{"$f":"Inputs!BZ140","v":0},{"$f":"Inputs!CA140","v":0},{"$f":"Inputs!CB140","v":0},{"$f":"Inputs!CC140","v":0},{"$f":"Inputs!CD140","v":0},{"$f":"Inputs!CE140","v":0},{"$f":"Inputs!CF140","v":0},{"$f":"Inputs!CG140","v":0},{"$f":"Inputs!CH140","v":0},{"$f":"Inputs!CI140","v":0},{"$f":"Inputs!CJ140","v":0},{"$f":"Inputs!CK140","v":0},{"$f":"Inputs!CL140","v":0},{"$f":"Inputs!CM140","v":0},{"$f":"Inputs!CN140","v":0},{"$f":"Inputs!CO140","v":0}]
[{"$nulls":4},"Train capacity in operation",null,"mmt",null,null,{"$f":"(IF(J4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(J4 > $F$26, J4 <= $F$26 + $F$28 - 1), I30 + ($F$27 / ($F$28 + 1)), SUM($J$29:J29))))","v":0},{"$f":"(IF(K4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(K4 > $F$26, K4 <= $F$26 + $F$28 - 1), J30 + ($F$27 / ($F$28 + 1)), SUM($J$29:K29))))","v":0},{"$f":"(IF(L4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(L4 > $F$26, L4 <= $F$26 + $F$28 - 1), K30 + ($F$27 / ($F$28 + 1)), SUM($J$29:L29))))","v":0},{"$f":"(IF(M4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(M4 > $F$26, M4 <= $F$26 + $F$28 - 1), L30 + ($F$27 / ($F$28 + 1)), SUM($J$29:M29))))","v":0},{"$f":"(IF(N4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(N4 > $F$26, N4 <= $F$26 + $F$28 - 1), M30 + ($F$27 / ($F$28 + 1)), SUM($J$29:N29))))","v":0},{"$f":"(IF(O4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(O4 > $F$26, O4 <= $F$26 + $F$28 - 1), N30 + ($F$27 / ($F$28 + 1)), SUM($J$29:O29))))","v":0},{"$f":"(IF(P4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(P4 > $F$26, P4 <= $F$26 + $F$28 - 1), O30 + ($F$27 / ($F$28 + 1)), SUM($J$29:P29))))","v":0},{"$f":"(IF(Q4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(Q4 > $F$26, Q4 <= $F$26 + $F$28 - 1), P30 + ($F$27 / ($F$28 + 1)), SUM($J$29:Q29))))","v":0},{"$f":"(IF(R4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(R4 > $F$26, R4 <= $F$26 + $F$28 - 1), Q30 + ($F$27 / ($F$28 + 1)), SUM($J$29:R29))))","v":0},{"$f":"(IF(S4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(S4 > $F$26, S4 <= $F$26 + $F$28 - 1), R30 + ($F$27 / ($F$28 + 1)), SUM($J$29:S29))))","v":0},{"$f":"(IF(T4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(T4 > $F$26, T4 <= $F$26 + $F$28 - 1), S30 + ($F$27 / ($F$28 + 1)), SUM($J$29:T29))))","v":0},{"$f":"(IF(U4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(U4 > $F$26, U4 <= $F$26 + $F$28 - 1), T30 + ($F$27 / ($F$28 + 1)), SUM($J$29:U29))))","v":0},{"$f":"(IF(V4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(V4 > $F$26, V4 <= $F$26 + $F$28 - 1), U30 + ($F$27 / ($F$28 + 1)), SUM($J$29:V29))))","v":0},{"$f":"(IF(W4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(W4 > $F$26, W4 <= $F$26 + $F$28 - 1), V30 + ($F$27 / ($F$28 + 1)), SUM($J$29:W29))))","v":0},{"$f":"(IF(X4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(X4 > $F$26, X4 <= $F$26 + $F$28 - 1), W30 + ($F$27 / ($F$28 + 1)), SUM($J$29:X29))))","v":0},{"$f":"(IF(Y4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(Y4 > $F$26, Y4 <= $F$26 + $F$28 - 1), X30 + ($F$27 / ($F$28 + 1)), SUM($J$29:Y29))))","v":0},{"$f":"(IF(Z4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(Z4 > $F$26, Z4 <= $F$26 + $F$28 - 1), Y30 + ($F$27 / ($F$28 + 1)), SUM($J$29:Z29))))","v":0},{"$f":"(IF(AA4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AA4 > $F$26, AA4 <= $F$26 + $F$28 - 1), Z30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AA29))))","v":0},{"$f":"(IF(AB4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AB4 > $F$26, AB4 <= $F$26 + $F$28 - 1), AA30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AB29))))","v":0},{"$f":"(IF(AC4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AC4 > $F$26, AC4 <= $F$26 + $F$28 - 1), AB30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AC29))))","v":0},{"$f":"(IF(AD4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AD4 > $F$26, AD4 <= $F$26 + $F$28 - 1), AC30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AD29))))","v":3.75},{"$f":"(IF(AE4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AE4 > $F$26, AE4 <= $F$26 + $F$28 - 1), AD30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AE29))))","v":7.5},{"$f":"(IF(AF4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AF4 > $F$26, AF4 <= $F$26 + $F$28 - 1), AE30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AF29))))","v":7.5},{"$f":"(IF(AG4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AG4 > $F$26, AG4 <= $F$26 + $F$28 - 1), AF30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AG29))))","v":7.5},{"$f":"(IF(AH4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AH4 > $F$26, AH4 <= $F$26 + $F$28 - 1), AG30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AH29))))","v":7.5},{"$f":"(IF(AI4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AI4 > $F$26, AI4 <= $F$26 + $F$28 - 1), AH30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AI29))))","v":7.5},{"$f":"(IF(AJ4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AJ4 > $F$26, AJ4 <= $F$26 + $F$28 - 1), AI30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AJ29))))","v":7.5},{"$f":"(IF(AK4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AK4 > $F$26, AK4 <= $F$26 + $F$28 - 1), AJ30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AK29))))","v":7.5},{"$f":"(IF(AL4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AL4 > $F$26, AL4 <= $F$26 + $F$28 - 1), AK30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AL29))))","v":7.5},{"$f":"(IF(AM4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AM4 > $F$26, AM4 <= $F$26 + $F$28 - 1), AL30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AM29))))","v":7.5},{"$f":"(IF(AN4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AN4 > $F$26, AN4 <= $F$26 + $F$28 - 1), AM30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AN29))))","v":7.5},{"$f":"(IF(AO4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AO4 > $F$26, AO4 <= $F$26 + $F$28 - 1), AN30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AO29))))","v":7.5},{"$f":"(IF(AP4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AP4 > $F$26, AP4 <= $F$26 + $F$28 - 1), AO30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AP29))))","v":7.5},{"$f":"(IF(AQ4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AQ4 > $F$26, AQ4 <= $F$26 + $F$28 - 1), AP30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AQ29))))","v":7.5},{"$f":"(IF(AR4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AR4 > $F$26, AR4 <= $F$26 + $F$28 - 1), AQ30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AR29))))","v":7.5},{"$f":"(IF(AS4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AS4 > $F$26, AS4 <= $F$26 + $F$28 - 1), AR30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AS29))))","v":7.5},{"$f":"(IF(AT4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AT4 > $F$26, AT4 <= $F$26 + $F$28 - 1), AS30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AT29))))","v":7.5},{"$f":"(IF(AU4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AU4 > $F$26, AU4 <= $F$26 + $F$28 - 1), AT30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AU29))))","v":7.5},{"$f":"(IF(AV4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AV4 > $F$26, AV4 <= $F$26 + $F$28 - 1), AU30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AV29))))","v":7.5},{"$f":"(IF(AW4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AW4 > $F$26, AW4 <= $F$26 + $F$28 - 1), AV30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AW29))))","v":7.5},{"$f":"(IF(AX4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AX4 > $F$26, AX4 <= $F$26 + $F$28 - 1), AW30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AX29))))","v":7.5},{"$f":"(IF(AY4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AY4 > $F$26, AY4 <= $F$26 + $F$28 - 1), AX30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AY29))))","v":7.5},{"$f":"(IF(AZ4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(AZ4 > $F$26, AZ4 <= $F$26 + $F$28 - 1), AY30 + ($F$27 / ($F$28 + 1)), SUM($J$29:AZ29))))","v":7.5},{"$f":"(IF(BA4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BA4 > $F$26, BA4 <= $F$26 + $F$28 - 1), AZ30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BA29))))","v":7.5},{"$f":"(IF(BB4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BB4 > $F$26, BB4 <= $F$26 + $F$28 - 1), BA30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BB29))))","v":7.5},{"$f":"(IF(BC4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BC4 > $F$26, BC4 <= $F$26 + $F$28 - 1), BB30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BC29))))","v":7.5},{"$f":"(IF(BD4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BD4 > $F$26, BD4 <= $F$26 + $F$28 - 1), BC30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BD29))))","v":7.5},{"$f":"(IF(BE4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BE4 > $F$26, BE4 <= $F$26 + $F$28 - 1), BD30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BE29))))","v":7.5},{"$f":"(IF(BF4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BF4 > $F$26, BF4 <= $F$26 + $F$28 - 1), BE30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BF29))))","v":7.5},{"$f":"(IF(BG4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BG4 > $F$26, BG4 <= $F$26 + $F$28 - 1), BF30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BG29))))","v":7.5},{"$f":"(IF(BH4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BH4 > $F$26, BH4 <= $F$26 + $F$28 - 1), BG30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BH29))))","v":7.5},{"$f":"(IF(BI4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BI4 > $F$26, BI4 <= $F$26 + $F$28 - 1), BH30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BI29))))","v":7.5},{"$f":"(IF(BJ4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BJ4 > $F$26, BJ4 <= $F$26 + $F$28 - 1), BI30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BJ29))))","v":7.5},{"$f":"(IF(BK4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BK4 > $F$26, BK4 <= $F$26 + $F$28 - 1), BJ30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BK29))))","v":7.5},{"$f":"(IF(BL4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BL4 > $F$26, BL4 <= $F$26 + $F$28 - 1), BK30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BL29))))","v":7.5},{"$f":"(IF(BM4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BM4 > $F$26, BM4 <= $F$26 + $F$28 - 1), BL30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BM29))))","v":7.5},{"$f":"(IF(BN4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BN4 > $F$26, BN4 <= $F$26 + $F$28 - 1), BM30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BN29))))","v":7.5},{"$f":"(IF(BO4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BO4 > $F$26, BO4 <= $F$26 + $F$28 - 1), BN30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BO29))))","v":7.5},{"$f":"(IF(BP4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BP4 > $F$26, BP4 <= $F$26 + $F$28 - 1), BO30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BP29))))","v":7.5},{"$f":"(IF(BQ4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BQ4 > $F$26, BQ4 <= $F$26 + $F$28 - 1), BP30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BQ29))))","v":7.5},{"$f":"(IF(BR4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BR4 > $F$26, BR4 <= $F$26 + $F$28 - 1), BQ30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BR29))))","v":7.5},{"$f":"(IF(BS4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BS4 > $F$26, BS4 <= $F$26 + $F$28 - 1), BR30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BS29))))","v":7.5},{"$f":"(IF(BT4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BT4 > $F$26, BT4 <= $F$26 + $F$28 - 1), BS30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BT29))))","v":7.5},{"$f":"(IF(BU4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BU4 > $F$26, BU4 <= $F$26 + $F$28 - 1), BT30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BU29))))","v":7.5},{"$f":"(IF(BV4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BV4 > $F$26, BV4 <= $F$26 + $F$28 - 1), BU30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BV29))))","v":7.5},{"$f":"(IF(BW4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BW4 > $F$26, BW4 <= $F$26 + $F$28 - 1), BV30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BW29))))","v":7.5},{"$f":"(IF(BX4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BX4 > $F$26, BX4 <= $F$26 + $F$28 - 1), BW30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BX29))))","v":7.5},{"$f":"(IF(BY4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BY4 > $F$26, BY4 <= $F$26 + $F$28 - 1), BX30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BY29))))","v":7.5},{"$f":"(IF(BZ4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(BZ4 > $F$26, BZ4 <= $F$26 + $F$28 - 1), BY30 + ($F$27 / ($F$28 + 1)), SUM($J$29:BZ29))))","v":7.5},{"$f":"(IF(CA4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CA4 > $F$26, CA4 <= $F$26 + $F$28 - 1), BZ30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CA29))))","v":7.5},{"$f":"(IF(CB4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CB4 > $F$26, CB4 <= $F$26 + $F$28 - 1), CA30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CB29))))","v":7.5},{"$f":"(IF(CC4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CC4 > $F$26, CC4 <= $F$26 + $F$28 - 1), CB30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CC29))))","v":7.5},{"$f":"(IF(CD4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CD4 > $F$26, CD4 <= $F$26 + $F$28 - 1), CC30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CD29))))","v":7.5},{"$f":"(IF(CE4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CE4 > $F$26, CE4 <= $F$26 + $F$28 - 1), CD30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CE29))))","v":7.5},{"$f":"(IF(CF4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CF4 > $F$26, CF4 <= $F$26 + $F$28 - 1), CE30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CF29))))","v":7.5},{"$f":"(IF(CG4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CG4 > $F$26, CG4 <= $F$26 + $F$28 - 1), CF30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CG29))))","v":7.5},{"$f":"(IF(CH4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CH4 > $F$26, CH4 <= $F$26 + $F$28 - 1), CG30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CH29))))","v":7.5},{"$f":"(IF(CI4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CI4 > $F$26, CI4 <= $F$26 + $F$28 - 1), CH30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CI29))))","v":7.5},{"$f":"(IF(CJ4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CJ4 > $F$26, CJ4 <= $F$26 + $F$28 - 1), CI30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CJ29))))","v":7.5},{"$f":"(IF(CK4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CK4 > $F$26, CK4 <= $F$26 + $F$28 - 1), CJ30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CK29))))","v":7.5},{"$f":"(IF(CL4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CL4 > $F$26, CL4 <= $F$26 + $F$28 - 1), CK30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CL29))))","v":7.5},{"$f":"(IF(CM4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CM4 > $F$26, CM4 <= $F$26 + $F$28 - 1), CL30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CM29))))","v":7.5},{"$f":"(IF(CN4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CN4 > $F$26, CN4 <= $F$26 + $F$28 - 1), CM30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CN29))))","v":7.5},{"$f":"(IF(CO4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CO4 > $F$26, CO4 <= $F$26 + $F$28 - 1), CN30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CO29))))","v":7.5},{"$f":"(IF(CP4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CP4 > $F$26, CP4 <= $F$26 + $F$28 - 1), CO30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CP29))))","v":7.5},{"$f":"(IF(CQ4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CQ4 > $F$26, CQ4 <= $F$26 + $F$28 - 1), CP30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CQ29))))","v":7.5},{"$f":"(IF(CR4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CR4 > $F$26, CR4 <= $F$26 + $F$28 - 1), CQ30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CR29))))","v":7.5},{"$f":"(IF(CS4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CS4 > $F$26, CS4 <= $F$26 + $F$28 - 1), CR30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CS29))))","v":7.5},{"$f":"(IF(CT4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CT4 > $F$26, CT4 <= $F$26 + $F$28 - 1), CS30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CT29))))","v":7.5},{"$f":"(IF(CU4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CU4 > $F$26, CU4 <= $F$26 + $F$28 - 1), CT30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CU29))))","v":7.5},{"$f":"(IF(CV4 = $F$26, $F$27 / ($F$28 + 1), IF(AND(CV4 > $F$26, CV4 <= $F$26 + $F$28 - 1), CU30 + ($F$27 / ($F$28 + 1)), SUM($J$29:CV29))))","v":7.5}]
[{"$nulls":4},"Processing loss",{"$f":"Inputs!C136","v":0.1}]
[{"$nulls":4},"Gas needed for LNG trains to operate at full capacity",null,"mmcf",null,null,{"$f":"(J30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(K30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(L30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(M30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(N30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(O30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(P30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(Q30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(R30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(S30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(T30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(U30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(V30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(W30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(X30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(Y30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(Z30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(AA30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(AB30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(AC30 / Inputs!$I$11) / (100% - $F$31)","v":0},{"$f":"(AD30 / Inputs!$I$11) / (100% - $F$31)","v":198412.6984126984},{"$f":"(AE30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AF30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AG30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AH30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AI30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AJ30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AK30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AL30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AM30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AN30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AO30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AP30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AQ30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AR30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AS30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AT30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AU30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AV30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AW30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AX30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AY30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(AZ30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BA30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BB30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BC30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BD30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BE30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BF30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BG30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BH30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BI30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BJ30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BK30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BL30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BM30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BN30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BO30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BP30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BQ30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BR30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BS30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BT30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BU30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BV30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BW30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BX30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BY30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(BZ30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CA30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CB30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CC30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CD30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CE30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CF30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CG30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CH30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CI30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CJ30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CK30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CL30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CM30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CN30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CO30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CP30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CQ30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CR30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CS30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CT30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CU30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681},{"$f":"(CV30 / Inputs!$I$11) / (100% - $F$31)","v":396825.39682539681}]
[{"$nulls":4},"Remaining gas reserves allocated to LNG plant",null,null,null,{"$f":"F25","v":11833394.580000002},{"$f":"MAX(I33 - J32, 0)","v":11833394.580000002},{"$f":"MAX(J33 - K32, 0)","v":11833394.580000002},{"$f":"MAX(K33 - L32, 0)","v":11833394.580000002},{"$f":"MAX(L33 - M32, 0)","v":11833394.580000002},{"$f":"MAX(M33 - N32, 0)","v":11833394.580000002},{"$f":"MAX(N33 - O32, 0)","v":11833394.580000002},{"$f":"MAX(O33 - P32, 0)","v":11833394.580000002},{"$f":"MAX(P33 - Q32, 0)","v":11833394.580000002},{"$f":"MAX(Q33 - R32, 0)","v":11833394.580000002},{"$f":"MAX(R33 - S32, 0)","v":11833394.580000002},{"$f":"MAX(S33 - T32, 0)","v":11833394.580000002},{"$f":"MAX(T33 - U32, 0)","v":11833394.580000002},{"$f":"MAX(U33 - V32, 0)","v":11833394.580000002},{"$f":"MAX(V33 - W32, 0)","v":11833394.580000002},{"$f":"MAX(W33 - X32, 0)","v":11833394.580000002},{"$f":"MAX(X33 - Y32, 0)","v":11833394.580000002},{"$f":"MAX(Y33 - Z32, 0)","v":11833394.580000002},{"$f":"MAX(Z33 - AA32, 0)","v":11833394.580000002},{"$f":"MAX(AA33 - AB32, 0)","v":11833394.580000002},{"$f":"MAX(AB33 - AC32, 0)","v":11833394.580000002},{"$f":"MAX(AC33 - AD32, 0)","v":11634981.881587304},{"$f":"MAX(AD33 - AE32, 0)","v":11238156.484761907},{"$f":"MAX(AE33 - AF32, 0)","v":10841331.087936509},{"$f":"MAX(AF33 - AG32, 0)","v":10444505.691111112},{"$f":"MAX(AG33 - AH32, 0)","v":10047680.294285715},{"$f":"MAX(AH33 - AI32, 0)","v":9650854.8974603172},{"$f":"MAX(AI33 - AJ32, 0)","v":9254029.5006349199},{"$f":"MAX(AJ33 - AK32, 0)","v":8857204.1038095225},{"$f":"MAX(AK33 - AL32, 0)","v":8460378.7069841251},{"$f":"MAX(AL33 - AM32, 0)","v":8063553.3101587286},{"$f":"MAX(AM33 - AN32, 0)","v":7666727.9133333322},{"$f":"MAX(AN33 - AO32, 0)","v":7269902.5165079357},{"$f":"MAX(AO33 - AP32, 0)","v":6873077.1196825393},{"$f":"MAX(AP33 - AQ32, 0)","v":6476251.7228571428},{"$f":"MAX(AQ33 - AR32, 0)","v":6079426.3260317463},{"$f":"MAX(AR33 - AS32, 0)","v":5682600.9292063499},{"$f":"MAX(AS33 - AT32, 0)","v":5285775.5323809534},{"$f":"MAX(AT33 - AU32, 0)","v":4888950.135555557},{"$f":"MAX(AU33 - AV32, 0)","v":4492124.7387301605},{"$f":"MAX(AV33 - AW32, 0)","v":4095299.3419047636},{"$f":"MAX(AW33 - AX32, 0)","v":3698473.9450793667},{"$f":"MAX(AX33 - AY32, 0)","v":3301648.5482539698},{"$f":"MAX(AY33 - AZ32, 0)","v":2904823.1514285728},{"$f":"MAX(AZ33 - BA32, 0)","v":2507997.7546031759},{"$f":"MAX(BA33 - BB32, 0)","v":2111172.357777779},{"$f":"MAX(BB33 - BC32, 0)","v":1714346.9609523821},{"$f":"MAX(BC33 - BD32, 0)","v":1317521.5641269851},{"$f":"MAX(BD33 - BE32, 0)","v":920696.16730158834},{"$f":"MAX(BE33 - BF32, 0)","v":523870.77047619154},{"$f":"MAX(BF33 - BG32, 0)","v":127045.37365079473},{"$f":"MAX(BG33 - BH32, 0)","v":0},{"$f":"MAX(BH33 - BI32, 0)","v":0},{"$f":"MAX(BI33 - BJ32, 0)","v":0},{"$f":"MAX(BJ33 - BK32, 0)","v":0},{"$f":"MAX(BK33 - BL32, 0)","v":0},{"$f":"MAX(BL33 - BM32, 0)","v":0},{"$f":"MAX(BM33 - BN32, 0)","v":0},{"$f":"MAX(BN33 - BO32, 0)","v":0},{"$f":"MAX(BO33 - BP32, 0)","v":0},{"$f":"MAX(BP33 - BQ32, 0)","v":0},{"$f":"MAX(BQ33 - BR32, 0)","v":0},{"$f":"MAX(BR33 - BS32, 0)","v":0},{"$f":"MAX(BS33 - BT32, 0)","v":0},{"$f":"MAX(BT33 - BU32, 0)","v":0},{"$f":"MAX(BU33 - BV32, 0)","v":0},{"$f":"MAX(BV33 - BW32, 0)","v":0},{"$f":"MAX(BW33 - BX32, 0)","v":0},{"$f":"MAX(BX33 - BY32, 0)","v":0},{"$f":"MAX(BY33 - BZ32, 0)","v":0},{"$f":"MAX(BZ33 - CA32, 0)","v":0},{"$f":"MAX(CA33 - CB32, 0)","v":0},{"$f":"MAX(CB33 - CC32, 0)","v":0},{"$f":"MAX(CC33 - CD32, 0)","v":0},{"$f":"MAX(CD33 - CE32, 0)","v":0},{"$f":"MAX(CE33 - CF32, 0)","v":0},{"$f":"MAX(CF33 - CG32, 0)","v":0},{"$f":"MAX(CG33 - CH32, 0)","v":0},{"$f":"MAX(CH33 - CI32, 0)","v":0},{"$f":"MAX(CI33 - CJ32, 0)","v":0},{"$f":"MAX(CJ33 - CK32, 0)","v":0},{"$f":"MAX(CK33 - CL32, 0)","v":0},{"$f":"MAX(CL33 - CM32, 0)","v":0},{"$f":"MAX(CM33 - CN32, 0)","v":0},{"$f":"MAX(CN33 - CO32, 0)","v":0},{"$f":"MAX(CO33 - CP32, 0)","v":0},{"$f":"MAX(CP33 - CQ32, 0)","v":0},{"$f":"MAX(CQ33 - CR32, 0)","v":0},{"$f":"MAX(CR33 - CS32, 0)","v":0},{"$f":"MAX(CS33 - CT32, 0)","v":0},{"$f":"MAX(CT33 - CU32, 0)","v":0},{"$f":"MAX(CU33 - CV32, 0)","v":0}]
[{"$nulls":4},"Final year of planned production",{"$f":"SUMPRODUCT(J34:CV34,$J$4:$CV$4)","v":2059},null,null,null,{"$f":"AND(J33 > 0, K33 = 0) * 1","v":0},{"$f":"AND(K33 > 0, L33 = 0) * 1","v":0},{"$f":"AND(L33 > 0, M33 = 0) * 1","v":0},{"$f":"AND(M33 > 0, N33 = 0) * 1","v":0},{"$f":"AND(N33 > 0, O33 = 0) * 1","v":0},{"$f":"AND(O33 > 0, P33 = 0) * 1","v":0},{"$f":"AND(P33 > 0, Q33 = 0) * 1","v":0},{"$f":"AND(Q33 > 0, R33 = 0) * 1","v":0},{"$f":"AND(R33 > 0, S33 = 0) * 1","v":0},{"$f":"AND(S33 > 0, T33 = 0) * 1","v":0},{"$f":"AND(T33 > 0, U33 = 0) * 1","v":0},{"$f":"AND(U33 > 0, V33 = 0) * 1","v":0},{"$f":"AND(V33 > 0, W33 = 0) * 1","v":0},{"$f":"AND(W33 > 0, X33 = 0) * 1","v":0},{"$f":"AND(X33 > 0, Y33 = 0) * 1","v":0},{"$f":"AND(Y33 > 0, Z33 = 0) * 1","v":0},{"$f":"AND(Z33 > 0, AA33 = 0) * 1","v":0},{"$f":"AND(AA33 > 0, AB33 = 0) * 1","v":0},{"$f":"AND(AB33 > 0, AC33 = 0) * 1","v":0},{"$f":"AND(AC33 > 0, AD33 = 0) * 1","v":0},{"$f":"AND(AD33 > 0, AE33 = 0) * 1","v":0},{"$f":"AND(AE33 > 0, AF33 = 0) * 1","v":0},{"$f":"AND(AF33 > 0, AG33 = 0) * 1","v":0},{"$f":"AND(AG33 > 0, AH33 = 0) * 1","v":0},{"$f":"AND(AH33 > 0, AI33 = 0) * 1","v":0},{"$f":"AND(AI33 > 0, AJ33 = 0) * 1","v":0},{"$f":"AND(AJ33 > 0, AK33 = 0) * 1","v":0},{"$f":"AND(AK33 > 0, AL33 = 0) * 1","v":0},{"$f":"AND(AL33 > 0, AM33 = 0) * 1","v":0},{"$f":"AND(AM33 > 0, AN33 = 0) * 1","v":0},{"$f":"AND(AN33 > 0, AO33 = 0) * 1","v":0},{"$f":"AND(AO33 > 0, AP33 = 0) * 1","v":0},{"$f":"AND(AP33 > 0, AQ33 = 0) * 1","v":0},{"$f":"AND(AQ33 > 0, AR33 = 0) * 1","v":0},{"$f":"AND(AR33 > 0, AS33 = 0) * 1","v":0},{"$f":"AND(AS33 > 0, AT33 = 0) * 1","v":0},{"$f":"AND(AT33 > 0, AU33 = 0) * 1","v":0},{"$f":"AND(AU33 > 0, AV33 = 0) * 1","v":0},{"$f":"AND(AV33 > 0, AW33 = 0) * 1","v":0},{"$f":"AND(AW33 > 0, AX33 = 0) * 1","v":0},{"$f":"AND(AX33 > 0, AY33 = 0) * 1","v":0},{"$f":"AND(AY33 > 0, AZ33 = 0) * 1","v":0},{"$f":"AND(AZ33 > 0, BA33 = 0) * 1","v":0},{"$f":"AND(BA33 > 0, BB33 = 0) * 1","v":0},{"$f":"AND(BB33 > 0, BC33 = 0) * 1","v":0},{"$f":"AND(BC33 > 0, BD33 = 0) * 1","v":0},{"$f":"AND(BD33 > 0, BE33 = 0) * 1","v":0},{"$f":"AND(BE33 > 0, BF33 = 0) * 1","v":0},{"$f":"AND(BF33 > 0, BG33 = 0) * 1","v":0},{"$f":"AND(BG33 > 0, BH33 = 0) * 1","v":1},{"$f":"AND(BH33 > 0, BI33 = 0) * 1","v":0},{"$f":"AND(BI33 > 0, BJ33 = 0) * 1","v":0},{"$f":"AND(BJ33 > 0, BK33 = 0) * 1","v":0},{"$f":"AND(BK33 > 0, BL33 = 0) * 1","v":0},{"$f":"AND(BL33 > 0, BM33 = 0) * 1","v":0},{"$f":"AND(BM33 > 0, BN33 = 0) * 1","v":0},{"$f":"AND(BN33 > 0, BO33 = 0) * 1","v":0},{"$f":"AND(BO33 > 0, BP33 = 0) * 1","v":0},{"$f":"AND(BP33 > 0, BQ33 = 0) * 1","v":0},{"$f":"AND(BQ33 > 0, BR33 = 0) * 1","v":0},{"$f":"AND(BR33 > 0, BS33 = 0) * 1","v":0},{"$f":"AND(BS33 > 0, BT33 = 0) * 1","v":0},{"$f":"AND(BT33 > 0, BU33 = 0) * 1","v":0},{"$f":"AND(BU33 > 0, BV33 = 0) * 1","v":0},{"$f":"AND(BV33 > 0, BW33 = 0) * 1","v":0},{"$f":"AND(BW33 > 0, BX33 = 0) * 1","v":0},{"$f":"AND(BX33 > 0, BY33 = 0) * 1","v":0},{"$f":"AND(BY33 > 0, BZ33 = 0) * 1","v":0},{"$f":"AND(BZ33 > 0, CA33 = 0) * 1","v":0},{"$f":"AND(CA33 > 0, CB33 = 0) * 1","v":0},{"$f":"AND(CB33 > 0, CC33 = 0) * 1","v":0},{"$f":"AND(CC33 > 0, CD33 = 0) * 1","v":0},{"$f":"AND(CD33 > 0, CE33 = 0) * 1","v":0},{"$f":"AND(CE33 > 0, CF33 = 0) * 1","v":0},{"$f":"AND(CF33 > 0, CG33 = 0) * 1","v":0},{"$f":"AND(CG33 > 0, CH33 = 0) * 1","v":0},{"$f":"AND(CH33 > 0, CI33 = 0) * 1","v":0},{"$f":"AND(CI33 > 0, CJ33 = 0) * 1","v":0},{"$f":"AND(CJ33 > 0, CK33 = 0) * 1","v":0},{"$f":"AND(CK33 > 0, CL33 = 0) * 1","v":0},{"$f":"AND(CL33 > 0, CM33 = 0) * 1","v":0},{"$f":"AND(CM33 > 0, CN33 = 0) * 1","v":0},{"$f":"AND(CN33 > 0, CO33 = 0) * 1","v":0},{"$f":"AND(CO33 > 0, CP33 = 0) * 1","v":0},{"$f":"AND(CP33 > 0, CQ33 = 0) * 1","v":0},{"$f":"AND(CQ33 > 0, CR33 = 0) * 1","v":0},{"$f":"AND(CR33 > 0, CS33 = 0) * 1","v":0},{"$f":"AND(CS33 > 0, CT33 = 0) * 1","v":0},{"$f":"AND(CT33 > 0, CU33 = 0) * 1","v":0},{"$f":"AND(CU33 > 0, CV33 = 0) * 1","v":0},0]
[]
["Onshore supply of gas"]
[]
[{"$nulls":4},"Historical supply to domestic market",null,"mmcf",{"$f":"SUM(J38:CV38)","v":415117.4},null,{"$f":"Inputs!C381","v":27900},{"$f":"Inputs!D381","v":30700},{"$f":"Inputs!E381","v":35045},{"$f":"Inputs!F381","v":35135},{"$f":"Inputs!G381","v":32821},{"$f":"Inputs!H381","v":37278.9},{"$f":"Inputs!I381","v":45686},{"$f":"Inputs!J381","v":47920.5},{"$f":"Inputs!K381","v":59340},{"$f":"Inputs!L381","v":63291},{"$f":"Inputs!M381","v":0},{"$f":"Inputs!N381","v":0},{"$f":"Inputs!O381","v":0},{"$f":"Inputs!P381","v":0},{"$f":"Inputs!Q381","v":0},{"$f":"Inputs!R381","v":0},{"$f":"Inputs!S381","v":0},{"$f":"Inputs!T381","v":0},{"$f":"Inputs!U381","v":0},{"$f":"Inputs!V381","v":0},{"$f":"Inputs!W381","v":0},{"$f":"Inputs!X381","v":0},{"$f":"Inputs!Y381","v":0},{"$f":"Inputs!Z381","v":0},{"$f":"Inputs!AA381","v":0},{"$f":"Inputs!AB381","v":0},{"$f":"Inputs!AC381","v":0},{"$f":"Inputs!AD381","v":0},{"$f":"Inputs!AE381","v":0},{"$f":"Inputs!AF381","v":0},{"$f":"Inputs!AG381","v":0},{"$f":"Inputs!AH381","v":0},{"$f":"Inputs!AI381","v":0},{"$f":"Inputs!AJ381","v":0},{"$f":"Inputs!AK381","v":0},{"$f":"Inputs!AL381","v":0},{"$f":"Inputs!AM381","v":0},{"$f":"Inputs!AN381","v":0},{"$f":"Inputs!AO381","v":0},{"$f":"Inputs!AP381","v":0},{"$f":"Inputs!AQ381","v":0},{"$f":"Inputs!AR381","v":0},{"$f":"Inputs!AS381","v":0},{"$f":"Inputs!AT381","v":0},{"$f":"Inputs!AU381","v":0},{"$f":"Inputs!AV381","v":0},{"$f":"Inputs!AW381","v":0},{"$f":"Inputs!AX381","v":0},{"$f":"Inputs!AY381","v":0},{"$f":"Inputs!AZ381","v":0},{"$f":"Inputs!BA381","v":0},{"$f":"Inputs!BB381","v":0},{"$f":"Inputs!BC381","v":0},{"$f":"Inputs!BD381","v":0},{"$f":"Inputs!BE381","v":0},{"$f":"Inputs!BF381","v":0},{"$f":"Inputs!BG381","v":0},{"$f":"Inputs!BH381","v":0},{"$f":"Inputs!BI381","v":0},{"$f":"Inputs!BJ381","v":0},{"$f":"Inputs!BK381","v":0},{"$f":"Inputs!BL381","v":0},{"$f":"Inputs!BM381","v":0},{"$f":"Inputs!BN381","v":0},{"$f":"Inputs!BO381","v":0},{"$f":"Inputs!BP381","v":0},{"$f":"Inputs!BQ381","v":0},{"$f":"Inputs!BR381","v":0},{"$f":"Inputs!BS381","v":0},{"$f":"Inputs!BT381","v":0},{"$f":"Inputs!BU381","v":0},{"$f":"Inputs!BV381","v":0},{"$f":"Inputs!BW381","v":0},{"$f":"Inputs!BX381","v":0},{"$f":"Inputs!BY381","v":0},{"$f":"Inputs!BZ381","v":0},{"$f":"Inputs!CA381","v":0},{"$f":"Inputs!CB381","v":0},{"$f":"Inputs!CC381","v":0},{"$f":"Inputs!CD381","v":0},{"$f":"Inputs!CE381","v":0},{"$f":"Inputs!CF381","v":0},{"$f":"Inputs!CG381","v":0},{"$f":"Inputs!CH381","v":0},{"$f":"Inputs!CI381","v":0},{"$f":"Inputs!CJ381","v":0},{"$f":"Inputs!CK381","v":0},{"$f":"Inputs!CL381","v":0},{"$f":"Inputs!CM381","v":0},{"$f":"Inputs!CN381","v":0},{"$f":"Inputs!CO381","v":0}]
[]
[{"$nulls":4},"Current year",{"$f":"Inputs!C3","v":2020}]
[{"$nulls":4},"Planned supply",{"$f":"MAX(J41:CV41)","v":90613.5},"mmcf",{"$f":"SUM(J41:CV41)","v":855154},null,{"$f":"IF(J4 >= $F$40, Inputs!C456, 0)","v":0},{"$f":"IF(K4 >= $F$40, Inputs!D456, 0)","v":0},{"$f":"IF(L4 >= $F$40, Inputs!E456, 0)","v":0},{"$f":"IF(M4 >= $F$40, Inputs!F456, 0)","v":0},{"$f":"IF(N4 >= $F$40, Inputs!G456, 0)","v":0},{"$f":"IF(O4 >= $F$40, Inputs!H456, 0)","v":0},{"$f":"IF(P4 >= $F$40, Inputs!I456, 0)","v":0},{"$f":"IF(Q4 >= $F$40, Inputs!J456, 0)","v":0},{"$f":"IF(R4 >= $F$40, Inputs!K456, 0)","v":0},{"$f":"IF(S4 >= $F$40, Inputs!L456, 0)","v":0},{"$f":"IF(T4 >= $F$40, Inputs!M456, 0)","v":70246.5},{"$f":"IF(U4 >= $F$40, Inputs!N456, 0)","v":78203.5},{"$f":"IF(V4 >= $F$40, Inputs!O456, 0)","v":81306},{"$f":"IF(W4 >= $F$40, Inputs!P456, 0)","v":82036},{"$f":"IF(X4 >= $F$40, Inputs!Q456, 0)","v":87438},{"$f":"IF(Y4 >= $F$40, Inputs!R456, 0)","v":90613.5},{"$f":"IF(Z4 >= $F$40, Inputs!S456, 0)","v":75923},{"$f":"IF(AA4 >= $F$40, Inputs!T456, 0)","v":25659.5},{"$f":"IF(AB4 >= $F$40, Inputs!U456, 0)","v":25659.5},{"$f":"IF(AC4 >= $F$40, Inputs!V456, 0)","v":25659.5},{"$f":"IF(AD4 >= $F$40, Inputs!W456, 0)","v":25659.5},{"$f":"IF(AE4 >= $F$40, Inputs!X456, 0)","v":25659.5},{"$f":"IF(AF4 >= $F$40, Inputs!Y456, 0)","v":25659.5},{"$f":"IF(AG4 >= $F$40, Inputs!Z456, 0)","v":25659.5},{"$f":"IF(AH4 >= $F$40, Inputs!AA456, 0)","v":26380},{"$f":"IF(AI4 >= $F$40, Inputs!AB456, 0)","v":26381},{"$f":"IF(AJ4 >= $F$40, Inputs!AC456, 0)","v":26382},{"$f":"IF(AK4 >= $F$40, Inputs!AD456, 0)","v":26383},{"$f":"IF(AL4 >= $F$40, Inputs!AE456, 0)","v":4245},{"$f":"IF(AM4 >= $F$40, Inputs!AF456, 0)","v":0},{"$f":"IF(AN4 >= $F$40, Inputs!AG456, 0)","v":0},{"$f":"IF(AO4 >= $F$40, Inputs!AH456, 0)","v":0},{"$f":"IF(AP4 >= $F$40, Inputs!AI456, 0)","v":0},{"$f":"IF(AQ4 >= $F$40, Inputs!AJ456, 0)","v":0},{"$f":"IF(AR4 >= $F$40, Inputs!AK456, 0)","v":0},{"$f":"IF(AS4 >= $F$40, Inputs!AL456, 0)","v":0},{"$f":"IF(AT4 >= $F$40, Inputs!AM456, 0)","v":0},{"$f":"IF(AU4 >= $F$40, Inputs!AN456, 0)","v":0},{"$f":"IF(AV4 >= $F$40, Inputs!AO456, 0)","v":0},{"$f":"IF(AW4 >= $F$40, Inputs!AP456, 0)","v":0},{"$f":"IF(AX4 >= $F$40, Inputs!AQ456, 0)","v":0},{"$f":"IF(AY4 >= $F$40, Inputs!AR456, 0)","v":0},{"$f":"IF(AZ4 >= $F$40, Inputs!AS456, 0)","v":0},{"$f":"IF(BA4 >= $F$40, Inputs!AT456, 0)","v":0},{"$f":"IF(BB4 >= $F$40, Inputs!AU456, 0)","v":0},{"$f":"IF(BC4 >= $F$40, Inputs!AV456, 0)","v":0},{"$f":"IF(BD4 >= $F$40, Inputs!AW456, 0)","v":0},{"$f":"IF(BE4 >= $F$40, Inputs!AX456, 0)","v":0},{"$f":"IF(BF4 >= $F$40, Inputs!AY456, 0)","v":0},{"$f":"IF(BG4 >= $F$40, Inputs!AZ456, 0)","v":0},{"$f":"IF(BH4 >= $F$40, Inputs!BA456, 0)","v":0},{"$f":"IF(BI4 >= $F$40, Inputs!BB456, 0)","v":0},{"$f":"IF(BJ4 >= $F$40, Inputs!BC456, 0)","v":0},{"$f":"IF(BK4 >= $F$40, Inputs!BD456, 0)","v":0},{"$f":"IF(BL4 >= $F$40, Inputs!BE456, 0)","v":0},{"$f":"IF(BM4 >= $F$40, Inputs!BF456, 0)","v":0},{"$f":"IF(BN4 >= $F$40, Inputs!BG456, 0)","v":0},{"$f":"IF(BO4 >= $F$40, Inputs!BH456, 0)","v":0},{"$f":"IF(BP4 >= $F$40, Inputs!BI456, 0)","v":0},{"$f":"IF(BQ4 >= $F$40, Inputs!BJ456, 0)","v":0},{"$f":"IF(BR4 >= $F$40, Inputs!BK456, 0)","v":0},{"$f":"IF(BS4 >= $F$40, Inputs!BL456, 0)","v":0},{"$f":"IF(BT4 >= $F$40, Inputs!BM456, 0)","v":0},{"$f":"IF(BU4 >= $F$40, Inputs!BN456, 0)","v":0},{"$f":"IF(BV4 >= $F$40, Inputs!BO456, 0)","v":0},{"$f":"IF(BW4 >= $F$40, Inputs!BP456, 0)","v":0},{"$f":"IF(BX4 >= $F$40, Inputs!BQ456, 0)","v":0},{"$f":"IF(BY4 >= $F$40, Inputs!BR456, 0)","v":0},{"$f":"IF(BZ4 >= $F$40, Inputs!BS456, 0)","v":0},{"$f":"IF(CA4 >= $F$40, Inputs!BT456, 0)","v":0},{"$f":"IF(CB4 >= $F$40, Inputs!BU456, 0)","v":0},{"$f":"IF(CC4 >= $F$40, Inputs!BV456, 0)","v":0},{"$f":"IF(CD4 >= $F$40, Inputs!BW456, 0)","v":0},{"$f":"IF(CE4 >= $F$40, Inputs!BX456, 0)","v":0},{"$f":"IF(CF4 >= $F$40, Inputs!BY456, 0)","v":0},{"$f":"IF(CG4 >= $F$40, Inputs!BZ456, 0)","v":0},{"$f":"IF(CH4 >= $F$40, Inputs!CA456, 0)","v":0},{"$f":"IF(CI4 >= $F$40, Inputs!CB456, 0)","v":0},{"$f":"IF(CJ4 >= $F$40, Inputs!CC456, 0)","v":0},{"$f":"IF(CK4 >= $F$40, Inputs!CD456, 0)","v":0},{"$f":"IF(CL4 >= $F$40, Inputs!CE456, 0)","v":0},{"$f":"IF(CM4 >= $F$40, Inputs!CF456, 0)","v":0},{"$f":"IF(CN4 >= $F$40, Inputs!CG456, 0)","v":0},{"$f":"IF(CO4 >= $F$40, Inputs!CH456, 0)","v":0},{"$f":"IF(CP4 >= $F$40, Inputs!CI456, 0)","v":0},{"$f":"IF(CQ4 >= $F$40, Inputs!CJ456, 0)","v":0},{"$f":"IF(CR4 >= $F$40, Inputs!CK456, 0)","v":0},{"$f":"IF(CS4 >= $F$40, Inputs!CL456, 0)","v":0},{"$f":"IF(CT4 >= $F$40, Inputs!CM456, 0)","v":0},{"$f":"IF(CU4 >= $F$40, Inputs!CN456, 0)","v":0},{"$f":"IF(CV4 >= $F$40, Inputs!CO456, 0)","v":0}]
[{"$nulls":4},"   O/w under take or pay contract",{"$f":"MAX(J42:CV42)","v":90613.5},"mmcf",{"$f":"SUM(J42:CV42)","v":855154},null,{"$f":"J41 * Inputs!$C$144","v":0},{"$f":"K41 * Inputs!$C$144","v":0},{"$f":"L41 * Inputs!$C$144","v":0},{"$f":"M41 * Inputs!$C$144","v":0},{"$f":"N41 * Inputs!$C$144","v":0},{"$f":"O41 * Inputs!$C$144","v":0},{"$f":"P41 * Inputs!$C$144","v":0},{"$f":"Q41 * Inputs!$C$144","v":0},{"$f":"R41 * Inputs!$C$144","v":0},{"$f":"S41 * Inputs!$C$144","v":0},{"$f":"T41 * Inputs!$C$144","v":70246.5},{"$f":"U41 * Inputs!$C$144","v":78203.5},{"$f":"V41 * Inputs!$C$144","v":81306},{"$f":"W41 * Inputs!$C$144","v":82036},{"$f":"X41 * Inputs!$C$144","v":87438},{"$f":"Y41 * Inputs!$C$144","v":90613.5},{"$f":"Z41 * Inputs!$C$144","v":75923},{"$f":"AA41 * Inputs!$C$144","v":25659.5},{"$f":"AB41 * Inputs!$C$144","v":25659.5},{"$f":"AC41 * Inputs!$C$144","v":25659.5},{"$f":"AD41 * Inputs!$C$144","v":25659.5},{"$f":"AE41 * Inputs!$C$144","v":25659.5},{"$f":"AF41 * Inputs!$C$144","v":25659.5},{"$f":"AG41 * Inputs!$C$144","v":25659.5},{"$f":"AH41 * Inputs!$C$144","v":26380},{"$f":"AI41 * Inputs!$C$144","v":26381},{"$f":"AJ41 * Inputs!$C$144","v":26382},{"$f":"AK41 * Inputs!$C$144","v":26383},{"$f":"AL41 * Inputs!$C$144","v":4245},{"$f":"AM41 * Inputs!$C$144","v":0},{"$f":"AN41 * Inputs!$C$144","v":0},{"$f":"AO41 * Inputs!$C$144","v":0},{"$f":"AP41 * Inputs!$C$144","v":0},{"$f":"AQ41 * Inputs!$C$144","v":0},{"$f":"AR41 * Inputs!$C$144","v":0},{"$f":"AS41 * Inputs!$C$144","v":0},{"$f":"AT41 * Inputs!$C$144","v":0},{"$f":"AU41 * Inputs!$C$144","v":0},{"$f":"AV41 * Inputs!$C$144","v":0},{"$f":"AW41 * Inputs!$C$144","v":0},{"$f":"AX41 * Inputs!$C$144","v":0},{"$f":"AY41 * Inputs!$C$144","v":0},{"$f":"AZ41 * Inputs!$C$144","v":0},{"$f":"BA41 * Inputs!$C$144","v":0},{"$f":"BB41 * Inputs!$C$144","v":0},{"$f":"BC41 * Inputs!$C$144","v":0},{"$f":"BD41 * Inputs!$C$144","v":0},{"$f":"BE41 * Inputs!$C$144","v":0},{"$f":"BF41 * Inputs!$C$144","v":0},{"$f":"BG41 * Inputs!$C$144","v":0},{"$f":"BH41 * Inputs!$C$144","v":0},{"$f":"BI41 * Inputs!$C$144","v":0},{"$f":"BJ41 * Inputs!$C$144","v":0},{"$f":"BK41 * Inputs!$C$144","v":0},{"$f":"BL41 * Inputs!$C$144","v":0},{"$f":"BM41 * Inputs!$C$144","v":0},{"$f":"BN41 * Inputs!$C$144","v":0},{"$f":"BO41 * Inputs!$C$144","v":0},{"$f":"BP41 * Inputs!$C$144","v":0},{"$f":"BQ41 * Inputs!$C$144","v":0},{"$f":"BR41 * Inputs!$C$144","v":0},{"$f":"BS41 * Inputs!$C$144","v":0},{"$f":"BT41 * Inputs!$C$144","v":0},{"$f":"BU41 * Inputs!$C$144","v":0},{"$f":"BV41 * Inputs!$C$144","v":0},{"$f":"BW41 * Inputs!$C$144","v":0},{"$f":"BX41 * Inputs!$C$144","v":0},{"$f":"BY41 * Inputs!$C$144","v":0},{"$f":"BZ41 * Inputs!$C$144","v":0},{"$f":"CA41 * Inputs!$C$144","v":0},{"$f":"CB41 * Inputs!$C$144","v":0},{"$f":"CC41 * Inputs!$C$144","v":0},{"$f":"CD41 * Inputs!$C$144","v":0},{"$f":"CE41 * Inputs!$C$144","v":0},{"$f":"CF41 * Inputs!$C$144","v":0},{"$f":"CG41 * Inputs!$C$144","v":0},{"$f":"CH41 * Inputs!$C$144","v":0},{"$f":"CI41 * Inputs!$C$144","v":0},{"$f":"CJ41 * Inputs!$C$144","v":0},{"$f":"CK41 * Inputs!$C$144","v":0},{"$f":"CL41 * Inputs!$C$144","v":0},{"$f":"CM41 * Inputs!$C$144","v":0},{"$f":"CN41 * Inputs!$C$144","v":0},{"$f":"CO41 * Inputs!$C$144","v":0},{"$f":"CP41 * Inputs!$C$144","v":0},{"$f":"CQ41 * Inputs!$C$144","v":0},{"$f":"CR41 * Inputs!$C$144","v":0},{"$f":"CS41 * Inputs!$C$144","v":0},{"$f":"CT41 * Inputs!$C$144","v":0},{"$f":"CU41 * Inputs!$C$144","v":0},{"$f":"CV41 * Inputs!$C$144","v":0}]
[]
[{"$nulls":4},"Unused reserves from previously planned supply",null,"mmcf",{"$f":"SUM(J44:CV44)","v":141120.64076207601},null,{"$f":"I52","v":0},{"$f":"J52","v":0},0,0,0,0,0,0,0,0,0,5227.7332127958143,15660.060714295592,23417.120636045795,26126.412978046421,28459.937740297457,28459.937740297457,13769.437740297457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV52","v":0},0,0,0,0,{"$f":"CA52","v":0},{"$f":"CB52","v":0},0,{"$f":"CD52","v":0},0,{"$f":"CF52","v":0},0,{"$f":"CH52","v":0},0,{"$f":"CJ52","v":0},0,{"$f":"CL52","v":0},0,{"$f":"CN52","v":0},0,{"$f":"CP52","v":0},0,{"$f":"CR52","v":0},0,{"$f":"CT52","v":0},0]
[]
[{"$nulls":4},"Available supply",null,"mmcf",{"$f":"SUM(J46:CV46)","v":909902.17095309321},null,{"$f":"MIN(J41 + J44, $F$41)","v":0},{"$f":"MIN(K41 + K44, $F$41)","v":0},0,0,0,0,0,0,0,0,70246.5,83431.233212795807,90613.5,90613.5,90613.5,90613.5,90613.5,39428.937740297457,25659.5,25659.5,25659.5,25659.5,25659.5,25659.5,26380,26381,26382,26383,4245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW41 + BW44, $F$41)","v":0},0,0,0,0,{"$f":"MIN(CB41 + CB44, $F$41)","v":0},{"$f":"MIN(CC41 + CC44, $F$41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Supplied to domestic market",null,"mmcf",{"$f":"SUM(J48:CV48)","v":1270271.3999999999},null,{"$f":"IF(J4 < $F$40, J38, MIN(J46, J7))","v":27900},30700,35045,35135,32821,37278.9,45686,47920.5,59340,63291,65018.766787204186,67771.172498500222,73548.940078249798,79326.707657999374,85104.475237748964,90613.5,90613.5,39428.937740297457,25659.5,25659.5,25659.5,25659.5,25659.5,25659.5,26380,26381,26382,26383,4245,0,0,0,{"$f":"IF(AP4 < $F$40, AP38, MIN(AP46, AP7))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$40, BV38, MIN(BV46, BV7))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Supplied to regional market",null,"mmcf",{"$f":"SUM(J49:CV49)","v":0},null,{"$f":"IF(J4 < $F$40, 0, MIN(J46 - J48, J8))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$40, 0, MIN(AP46 - AP48, AP8))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$40, 0, MIN(BV46 - BV48, BV8))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total production",null,"mmcf",{"$f":"SUM(J50:CV50)","v":1270271.3999999999},null,{"$f":"SUM(J48:J49)","v":27900},{"$f":"SUM(K48:K49)","v":30700},35045,35135,32821,37278.9,45686,47920.5,59340,63291,65018.766787204186,67771.172498500222,73548.940078249798,79326.707657999374,85104.475237748964,90613.5,90613.5,39428.937740297457,25659.5,25659.5,25659.5,25659.5,25659.5,25659.5,26380,26381,26382,26383,4245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW48:BW49)","v":0},0,0,0,0,{"$f":"SUM(CB48:CB49)","v":0},{"$f":"SUM(CC48:CC49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Unused reserves from planned supply",null,"mmcf",{"$f":"SUM(J52:CV52)","v":141120.64076207601},0,{"$f":"IF(J4 < $F$40, 0, J44 - (J50 - J41))","v":0},0,0,0,0,0,0,0,0,0,5227.7332127958143,15660.060714295592,23417.120636045795,26126.412978046421,28459.937740297457,28459.937740297457,13769.437740297457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$40, 0, AP44 - (AP50 - AP41))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$40, 0, BV44 - (BV50 - BV41))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Unused reserves from planned supply at end of LNG production phase",{"$f":"LOOKUP(MAX(F318, F322), J4:CV4, J52:CV52)","v":0},"mmcf",{"$f":"SUM(J53:CV53)","v":0}]
[]
[{"$nulls":4},"Unused supply under take or pay contract",null,"mmcf",{"$f":"SUM(J55:CV55)","v":28459.937740297457},null,{"$f":"MAX(J42 - J50, 0)","v":0},0,0,0,0,0,0,0,0,0,5227.7332127958143,10432.327501499778,7757.0599217502022,2709.2923420006264,2333.524762251036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AP42 - AP50, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV42 - BV50, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Offshore reserves and production"]
[]
[{"$nulls":4},"Offshore production start",{"$f":"Inputs!C50","v":2030}]
[]
[null,null,"Blocks 1 and 4"]
[null,null,null,"Reserves"]
[{"$nulls":4},"Total raw gas reserves",{"$f":"Inputs!C9","v":15017357.300000001},"mmcf"]
[{"$nulls":4},"Gas reserves as % of total reserves",{"$f":"1 - Inputs!C11","v":0.90129023169656286}]
[{"$nulls":4},"Initial gas reserves",{"$f":"F63 * F64","v":13534997.44038707},"mmcf"]
[{"$nulls":4},"NGL reserves as % of total reserves",{"$f":"1 - F64","v":9.870976830343714E-2}]
[{"$nulls":4},"Initial NGL reserves",{"$f":"F63 * F66","v":1482359.8596129303},"mmcf"]
[]
[{"$nulls":4},"Raw gas reserves allocated to DSO plant",{"$f":"F63 * Inputs!C67","v":1051215.0110000002},"mmcf"]
[{"$nulls":4},"O/w gas",{"$f":"F69 * F64","v":947449.82082709507},"mmcf"]
[{"$nulls":4},"O/w NGL",{"$f":"F69 * F66","v":103765.19017290515},"mmcf"]
[]
[{"$nulls":4},"Raw gas reserves allocated to LNG plant",{"$f":"F63 * (1 - Inputs!C67)","v":13966142.288999999},"mmcf"]
[{"$nulls":4},"O/w gas",{"$f":"F73 * F64","v":12587547.619559973},"mmcf"]
[{"$nulls":4},"O/w NGL",{"$f":"F73 * F66","v":1378594.6694400252},"mmcf"]
[]
[null,null,null,"Production capacity"]
[{"$nulls":4},"Offshore raw gas production capacity limit",{"$f":"Inputs!$C$61","v":442000},"mmcf",null,null,{"$f":"$F$78","v":442000},{"$f":"$F$78","v":442000},442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,{"$f":"$F$78","v":442000},442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000]
[{"$nulls":4},"Gas produced at this capacity limit",null,"mmcf",null,null,{"$f":"J78 * $F$64","v":398370.28240988078},{"$f":"K78 * $F$64","v":398370.28240988078},398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,{"$f":"BW78 * $F$64","v":398370.28240988078},398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078]
[]
[{"$nulls":4},"DSO plant start up",{"$f":"SUMPRODUCT(J81:CV81,$J$4:$CV$4)","v":2030},null,null,null,{"$f":"1 * AND(Inputs!C88 <> 0, SUM(Inputs!$B88:'Inputs'!B88) = 0)","v":0},{"$f":"1 * AND(Inputs!D88 <> 0, SUM(Inputs!$B88:'Inputs'!C88) = 0)","v":0},{"$f":"1 * AND(Inputs!E88 <> 0, SUM(Inputs!$B88:'Inputs'!D88) = 0)","v":0},{"$f":"1 * AND(Inputs!F88 <> 0, SUM(Inputs!$B88:'Inputs'!E88) = 0)","v":0},{"$f":"1 * AND(Inputs!G88 <> 0, SUM(Inputs!$B88:'Inputs'!F88) = 0)","v":0},{"$f":"1 * AND(Inputs!H88 <> 0, SUM(Inputs!$B88:'Inputs'!G88) = 0)","v":0},{"$f":"1 * AND(Inputs!I88 <> 0, SUM(Inputs!$B88:'Inputs'!H88) = 0)","v":0},{"$f":"1 * AND(Inputs!J88 <> 0, SUM(Inputs!$B88:'Inputs'!I88) = 0)","v":0},{"$f":"1 * AND(Inputs!K88 <> 0, SUM(Inputs!$B88:'Inputs'!J88) = 0)","v":0},{"$f":"1 * AND(Inputs!L88 <> 0, SUM(Inputs!$B88:'Inputs'!K88) = 0)","v":0},{"$f":"1 * AND(Inputs!M88 <> 0, SUM(Inputs!$B88:'Inputs'!L88) = 0)","v":0},{"$f":"1 * AND(Inputs!N88 <> 0, SUM(Inputs!$B88:'Inputs'!M88) = 0)","v":0},{"$f":"1 * AND(Inputs!O88 <> 0, SUM(Inputs!$B88:'Inputs'!N88) = 0)","v":0},{"$f":"1 * AND(Inputs!P88 <> 0, SUM(Inputs!$B88:'Inputs'!O88) = 0)","v":0},{"$f":"1 * AND(Inputs!Q88 <> 0, SUM(Inputs!$B88:'Inputs'!P88) = 0)","v":0},{"$f":"1 * AND(Inputs!R88 <> 0, SUM(Inputs!$B88:'Inputs'!Q88) = 0)","v":0},{"$f":"1 * AND(Inputs!S88 <> 0, SUM(Inputs!$B88:'Inputs'!R88) = 0)","v":0},{"$f":"1 * AND(Inputs!T88 <> 0, SUM(Inputs!$B88:'Inputs'!S88) = 0)","v":0},{"$f":"1 * AND(Inputs!U88 <> 0, SUM(Inputs!$B88:'Inputs'!T88) = 0)","v":0},{"$f":"1 * AND(Inputs!V88 <> 0, SUM(Inputs!$B88:'Inputs'!U88) = 0)","v":0},{"$f":"1 * AND(Inputs!W88 <> 0, SUM(Inputs!$B88:'Inputs'!V88) = 0)","v":1},{"$f":"1 * AND(Inputs!X88 <> 0, SUM(Inputs!$B88:'Inputs'!W88) = 0)","v":0},{"$f":"1 * AND(Inputs!Y88 <> 0, SUM(Inputs!$B88:'Inputs'!X88) = 0)","v":0},{"$f":"1 * AND(Inputs!Z88 <> 0, SUM(Inputs!$B88:'Inputs'!Y88) = 0)","v":0},{"$f":"1 * AND(Inputs!AA88 <> 0, SUM(Inputs!$B88:'Inputs'!Z88) = 0)","v":0},{"$f":"1 * AND(Inputs!AB88 <> 0, SUM(Inputs!$B88:'Inputs'!AA88) = 0)","v":0},{"$f":"1 * AND(Inputs!AC88 <> 0, SUM(Inputs!$B88:'Inputs'!AB88) = 0)","v":0},{"$f":"1 * AND(Inputs!AD88 <> 0, SUM(Inputs!$B88:'Inputs'!AC88) = 0)","v":0},{"$f":"1 * AND(Inputs!AE88 <> 0, SUM(Inputs!$B88:'Inputs'!AD88) = 0)","v":0},{"$f":"1 * AND(Inputs!AF88 <> 0, SUM(Inputs!$B88:'Inputs'!AE88) = 0)","v":0},{"$f":"1 * AND(Inputs!AG88 <> 0, SUM(Inputs!$B88:'Inputs'!AF88) = 0)","v":0},{"$f":"1 * AND(Inputs!AH88 <> 0, SUM(Inputs!$B88:'Inputs'!AG88) = 0)","v":0},{"$f":"1 * AND(Inputs!AI88 <> 0, SUM(Inputs!$B88:'Inputs'!AH88) = 0)","v":0},{"$f":"1 * AND(Inputs!AJ88 <> 0, SUM(Inputs!$B88:'Inputs'!AI88) = 0)","v":0},{"$f":"1 * AND(Inputs!AK88 <> 0, SUM(Inputs!$B88:'Inputs'!AJ88) = 0)","v":0},{"$f":"1 * AND(Inputs!AL88 <> 0, SUM(Inputs!$B88:'Inputs'!AK88) = 0)","v":0},{"$f":"1 * AND(Inputs!AM88 <> 0, SUM(Inputs!$B88:'Inputs'!AL88) = 0)","v":0},{"$f":"1 * AND(Inputs!AN88 <> 0, SUM(Inputs!$B88:'Inputs'!AM88) = 0)","v":0},{"$f":"1 * AND(Inputs!AO88 <> 0, SUM(Inputs!$B88:'Inputs'!AN88) = 0)","v":0},{"$f":"1 * AND(Inputs!AP88 <> 0, SUM(Inputs!$B88:'Inputs'!AO88) = 0)","v":0},{"$f":"1 * AND(Inputs!AQ88 <> 0, SUM(Inputs!$B88:'Inputs'!AP88) = 0)","v":0},{"$f":"1 * AND(Inputs!AR88 <> 0, SUM(Inputs!$B88:'Inputs'!AQ88) = 0)","v":0},{"$f":"1 * AND(Inputs!AS88 <> 0, SUM(Inputs!$B88:'Inputs'!AR88) = 0)","v":0},{"$f":"1 * AND(Inputs!AT88 <> 0, SUM(Inputs!$B88:'Inputs'!AS88) = 0)","v":0},{"$f":"1 * AND(Inputs!AU88 <> 0, SUM(Inputs!$B88:'Inputs'!AT88) = 0)","v":0},{"$f":"1 * AND(Inputs!AV88 <> 0, SUM(Inputs!$B88:'Inputs'!AU88) = 0)","v":0},{"$f":"1 * AND(Inputs!AW88 <> 0, SUM(Inputs!$B88:'Inputs'!AV88) = 0)","v":0},{"$f":"1 * AND(Inputs!AX88 <> 0, SUM(Inputs!$B88:'Inputs'!AW88) = 0)","v":0},{"$f":"1 * AND(Inputs!AY88 <> 0, SUM(Inputs!$B88:'Inputs'!AX88) = 0)","v":0},{"$f":"1 * AND(Inputs!AZ88 <> 0, SUM(Inputs!$B88:'Inputs'!AY88) = 0)","v":0},{"$f":"1 * AND(Inputs!BA88 <> 0, SUM(Inputs!$B88:'Inputs'!AZ88) = 0)","v":0},{"$f":"1 * AND(Inputs!BB88 <> 0, SUM(Inputs!$B88:'Inputs'!BA88) = 0)","v":0},{"$f":"1 * AND(Inputs!BC88 <> 0, SUM(Inputs!$B88:'Inputs'!BB88) = 0)","v":0},{"$f":"1 * AND(Inputs!BD88 <> 0, SUM(Inputs!$B88:'Inputs'!BC88) = 0)","v":0},{"$f":"1 * AND(Inputs!BE88 <> 0, SUM(Inputs!$B88:'Inputs'!BD88) = 0)","v":0},{"$f":"1 * AND(Inputs!BF88 <> 0, SUM(Inputs!$B88:'Inputs'!BE88) = 0)","v":0},{"$f":"1 * AND(Inputs!BG88 <> 0, SUM(Inputs!$B88:'Inputs'!BF88) = 0)","v":0},{"$f":"1 * AND(Inputs!BH88 <> 0, SUM(Inputs!$B88:'Inputs'!BG88) = 0)","v":0},{"$f":"1 * AND(Inputs!BI88 <> 0, SUM(Inputs!$B88:'Inputs'!BH88) = 0)","v":0},{"$f":"1 * AND(Inputs!BJ88 <> 0, SUM(Inputs!$B88:'Inputs'!BI88) = 0)","v":0},{"$f":"1 * AND(Inputs!BK88 <> 0, SUM(Inputs!$B88:'Inputs'!BJ88) = 0)","v":0},{"$f":"1 * AND(Inputs!BL88 <> 0, SUM(Inputs!$B88:'Inputs'!BK88) = 0)","v":0},{"$f":"1 * AND(Inputs!BM88 <> 0, SUM(Inputs!$B88:'Inputs'!BL88) = 0)","v":0},{"$f":"1 * AND(Inputs!BN88 <> 0, SUM(Inputs!$B88:'Inputs'!BM88) = 0)","v":0},{"$f":"1 * AND(Inputs!BO88 <> 0, SUM(Inputs!$B88:'Inputs'!BN88) = 0)","v":0},{"$f":"1 * AND(Inputs!BP88 <> 0, SUM(Inputs!$B88:'Inputs'!BO88) = 0)","v":0},{"$f":"1 * AND(Inputs!BQ88 <> 0, SUM(Inputs!$B88:'Inputs'!BP88) = 0)","v":0},{"$f":"1 * AND(Inputs!BR88 <> 0, SUM(Inputs!$B88:'Inputs'!BQ88) = 0)","v":0},{"$f":"1 * AND(Inputs!BS88 <> 0, SUM(Inputs!$B88:'Inputs'!BR88) = 0)","v":0},{"$f":"1 * AND(Inputs!BT88 <> 0, SUM(Inputs!$B88:'Inputs'!BS88) = 0)","v":0},{"$f":"1 * AND(Inputs!BU88 <> 0, SUM(Inputs!$B88:'Inputs'!BT88) = 0)","v":0},{"$f":"1 * AND(Inputs!BV88 <> 0, SUM(Inputs!$B88:'Inputs'!BU88) = 0)","v":0},{"$f":"1 * AND(Inputs!BW88 <> 0, SUM(Inputs!$B88:'Inputs'!BV88) = 0)","v":0},{"$f":"1 * AND(Inputs!BX88 <> 0, SUM(Inputs!$B88:'Inputs'!BW88) = 0)","v":0},{"$f":"1 * AND(Inputs!BY88 <> 0, SUM(Inputs!$B88:'Inputs'!BX88) = 0)","v":0},{"$f":"1 * AND(Inputs!BZ88 <> 0, SUM(Inputs!$B88:'Inputs'!BY88) = 0)","v":0},{"$f":"1 * AND(Inputs!CA88 <> 0, SUM(Inputs!$B88:'Inputs'!BZ88) = 0)","v":0},{"$f":"1 * AND(Inputs!CB88 <> 0, SUM(Inputs!$B88:'Inputs'!CA88) = 0)","v":0},{"$f":"1 * AND(Inputs!CC88 <> 0, SUM(Inputs!$B88:'Inputs'!CB88) = 0)","v":0},{"$f":"1 * AND(Inputs!CD88 <> 0, SUM(Inputs!$B88:'Inputs'!CC88) = 0)","v":0},{"$f":"1 * AND(Inputs!CE88 <> 0, SUM(Inputs!$B88:'Inputs'!CD88) = 0)","v":0},{"$f":"1 * AND(Inputs!CF88 <> 0, SUM(Inputs!$B88:'Inputs'!CE88) = 0)","v":0},{"$f":"1 * AND(Inputs!CG88 <> 0, SUM(Inputs!$B88:'Inputs'!CF88) = 0)","v":0},{"$f":"1 * AND(Inputs!CH88 <> 0, SUM(Inputs!$B88:'Inputs'!CG88) = 0)","v":0},{"$f":"1 * AND(Inputs!CI88 <> 0, SUM(Inputs!$B88:'Inputs'!CH88) = 0)","v":0},{"$f":"1 * AND(Inputs!CJ88 <> 0, SUM(Inputs!$B88:'Inputs'!CI88) = 0)","v":0},{"$f":"1 * AND(Inputs!CK88 <> 0, SUM(Inputs!$B88:'Inputs'!CJ88) = 0)","v":0},{"$f":"1 * AND(Inputs!CL88 <> 0, SUM(Inputs!$B88:'Inputs'!CK88) = 0)","v":0},{"$f":"1 * AND(Inputs!CM88 <> 0, SUM(Inputs!$B88:'Inputs'!CL88) = 0)","v":0},{"$f":"1 * AND(Inputs!CN88 <> 0, SUM(Inputs!$B88:'Inputs'!CM88) = 0)","v":0},{"$f":"1 * AND(Inputs!CO88 <> 0, SUM(Inputs!$B88:'Inputs'!CN88) = 0)","v":0}]
[{"$nulls":4},"DSO plant raw gas capacity limit",null,"mmcf",null,null,{"$f":"SUM(Inputs!$C$88:'Inputs'!C88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!D88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!E88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!F88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!G88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!H88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!I88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!J88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!K88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!L88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!M88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!N88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!O88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!P88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!Q88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!R88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!S88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!T88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!U88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!V88)","v":0},{"$f":"SUM(Inputs!$C$88:'Inputs'!W88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!X88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!Y88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!Z88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AA88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AB88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AC88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AD88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AE88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AF88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AG88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AH88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AI88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AJ88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AK88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AL88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AM88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AN88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AO88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AP88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AQ88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AR88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AS88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AT88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AU88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AV88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AW88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AX88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AY88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!AZ88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BA88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BB88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BC88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BD88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BE88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BF88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BG88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BH88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BI88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BJ88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BK88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BL88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BM88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BN88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BO88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BP88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BQ88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BR88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BS88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BT88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BU88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BV88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BW88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BX88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BY88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!BZ88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!CA88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!CB88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!CC88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!CD88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!CE88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!CF88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!CG88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!CH88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!CI88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!CJ88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!CK88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!CL88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!CM88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!CN88)","v":31000},{"$f":"SUM(Inputs!$C$88:'Inputs'!CO88)","v":31000}]
[{"$nulls":4},"Gas processed at this capacity limit",null,"mmcf",null,null,{"$f":"J82 * $F$64","v":0},{"$f":"K82 * $F$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,{"$f":"BW82 * $F$64","v":27939.997182593448},27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448,27939.997182593448]
[]
[null,null,null,"Gas required"]
[{"$nulls":4},"Domestic supply obligation (DSO)",{"$f":"Inputs!$C$68","v":947449.82082709495},"mmcf"]
[{"$nulls":4},"Number of years of DSO production",{"$f":"Inputs!$C$69","v":35},"years"]
[{"$nulls":4},"Annual DSO volume",null,"mmcf",{"$f":"SUM(J88:CV88)","v":947449.82082709495},null,{"$f":"Inputs!C77","v":0},{"$f":"Inputs!D77","v":0},{"$f":"Inputs!E77","v":0},{"$f":"Inputs!F77","v":0},{"$f":"Inputs!G77","v":0},{"$f":"Inputs!H77","v":0},{"$f":"Inputs!I77","v":0},{"$f":"Inputs!J77","v":0},{"$f":"Inputs!K77","v":0},{"$f":"Inputs!L77","v":0},{"$f":"Inputs!M77","v":0},{"$f":"Inputs!N77","v":0},{"$f":"Inputs!O77","v":0},{"$f":"Inputs!P77","v":0},{"$f":"Inputs!Q77","v":0},{"$f":"Inputs!R77","v":0},{"$f":"Inputs!S77","v":0},{"$f":"Inputs!T77","v":0},{"$f":"Inputs!U77","v":0},{"$f":"Inputs!V77","v":0},{"$f":"Inputs!W77","v":13731.156823581086},{"$f":"Inputs!X77","v":27462.313647162173},{"$f":"Inputs!Y77","v":27462.313647162173},{"$f":"Inputs!Z77","v":27462.313647162173},{"$f":"Inputs!AA77","v":27462.313647162173},{"$f":"Inputs!AB77","v":27462.313647162173},{"$f":"Inputs!AC77","v":27462.313647162173},{"$f":"Inputs!AD77","v":27462.313647162173},{"$f":"Inputs!AE77","v":27462.313647162173},{"$f":"Inputs!AF77","v":27462.313647162173},{"$f":"Inputs!AG77","v":27462.313647162173},{"$f":"Inputs!AH77","v":27462.313647162173},{"$f":"Inputs!AI77","v":27462.313647162173},{"$f":"Inputs!AJ77","v":27462.313647162173},{"$f":"Inputs!AK77","v":27462.313647162173},{"$f":"Inputs!AL77","v":27462.313647162173},{"$f":"Inputs!AM77","v":27462.313647162173},{"$f":"Inputs!AN77","v":27462.313647162173},{"$f":"Inputs!AO77","v":27462.313647162173},{"$f":"Inputs!AP77","v":27462.313647162173},{"$f":"Inputs!AQ77","v":27462.313647162173},{"$f":"Inputs!AR77","v":27462.313647162173},{"$f":"Inputs!AS77","v":27462.313647162173},{"$f":"Inputs!AT77","v":27462.313647162173},{"$f":"Inputs!AU77","v":27462.313647162173},{"$f":"Inputs!AV77","v":27462.313647162173},{"$f":"Inputs!AW77","v":27462.313647162173},{"$f":"Inputs!AX77","v":27462.313647162173},{"$f":"Inputs!AY77","v":27462.313647162173},{"$f":"Inputs!AZ77","v":27462.313647162173},{"$f":"Inputs!BA77","v":27462.313647162173},{"$f":"Inputs!BB77","v":27462.313647162173},{"$f":"Inputs!BC77","v":27462.313647162173},{"$f":"Inputs!BD77","v":27462.313647162173},{"$f":"Inputs!BE77","v":27462.313647162173},{"$f":"Inputs!BF77","v":0},{"$f":"Inputs!BG77","v":0},{"$f":"Inputs!BH77","v":0},{"$f":"Inputs!BI77","v":0},{"$f":"Inputs!BJ77","v":0},{"$f":"Inputs!BK77","v":0},{"$f":"Inputs!BL77","v":0},{"$f":"Inputs!BM77","v":0},{"$f":"Inputs!BN77","v":0},{"$f":"Inputs!BO77","v":0},{"$f":"Inputs!BP77","v":0},{"$f":"Inputs!BQ77","v":0},{"$f":"Inputs!BR77","v":0},{"$f":"Inputs!BS77","v":0},{"$f":"Inputs!BT77","v":0},{"$f":"Inputs!BU77","v":0},{"$f":"Inputs!BV77","v":0},{"$f":"Inputs!BW77","v":0},{"$f":"Inputs!BX77","v":0},{"$f":"Inputs!BY77","v":0},{"$f":"Inputs!BZ77","v":0},{"$f":"Inputs!CA77","v":0},{"$f":"Inputs!CB77","v":0},{"$f":"Inputs!CC77","v":0},{"$f":"Inputs!CD77","v":0},{"$f":"Inputs!CE77","v":0},{"$f":"Inputs!CF77","v":0},{"$f":"Inputs!CG77","v":0},{"$f":"Inputs!CH77","v":0},{"$f":"Inputs!CI77","v":0},{"$f":"Inputs!CJ77","v":0},{"$f":"Inputs!CK77","v":0},{"$f":"Inputs!CL77","v":0},{"$f":"Inputs!CM77","v":0},{"$f":"Inputs!CN77","v":0},{"$f":"Inputs!CO77","v":0}]
[{"$nulls":4},"   O/w under take or pay contract",null,"mmcf",{"$f":"SUM(J89:CV89)","v":947449.82082709495},null,{"$f":"J88 * Inputs!$C$144","v":0},{"$f":"K88 * Inputs!$C$144","v":0},{"$f":"L88 * Inputs!$C$144","v":0},{"$f":"M88 * Inputs!$C$144","v":0},{"$f":"N88 * Inputs!$C$144","v":0},{"$f":"O88 * Inputs!$C$144","v":0},{"$f":"P88 * Inputs!$C$144","v":0},{"$f":"Q88 * Inputs!$C$144","v":0},{"$f":"R88 * Inputs!$C$144","v":0},{"$f":"S88 * Inputs!$C$144","v":0},{"$f":"T88 * Inputs!$C$144","v":0},{"$f":"U88 * Inputs!$C$144","v":0},{"$f":"V88 * Inputs!$C$144","v":0},{"$f":"W88 * Inputs!$C$144","v":0},{"$f":"X88 * Inputs!$C$144","v":0},{"$f":"Y88 * Inputs!$C$144","v":0},{"$f":"Z88 * Inputs!$C$144","v":0},{"$f":"AA88 * Inputs!$C$144","v":0},{"$f":"AB88 * Inputs!$C$144","v":0},{"$f":"AC88 * Inputs!$C$144","v":0},{"$f":"AD88 * Inputs!$C$144","v":13731.156823581086},{"$f":"AE88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AF88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AG88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AH88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AI88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AJ88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AK88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AL88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AM88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AN88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AO88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AP88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AQ88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AR88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AS88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AT88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AU88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AV88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AW88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AX88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AY88 * Inputs!$C$144","v":27462.313647162173},{"$f":"AZ88 * Inputs!$C$144","v":27462.313647162173},{"$f":"BA88 * Inputs!$C$144","v":27462.313647162173},{"$f":"BB88 * Inputs!$C$144","v":27462.313647162173},{"$f":"BC88 * Inputs!$C$144","v":27462.313647162173},{"$f":"BD88 * Inputs!$C$144","v":27462.313647162173},{"$f":"BE88 * Inputs!$C$144","v":27462.313647162173},{"$f":"BF88 * Inputs!$C$144","v":27462.313647162173},{"$f":"BG88 * Inputs!$C$144","v":27462.313647162173},{"$f":"BH88 * Inputs!$C$144","v":27462.313647162173},{"$f":"BI88 * Inputs!$C$144","v":27462.313647162173},{"$f":"BJ88 * Inputs!$C$144","v":27462.313647162173},{"$f":"BK88 * Inputs!$C$144","v":27462.313647162173},{"$f":"BL88 * Inputs!$C$144","v":27462.313647162173},{"$f":"BM88 * Inputs!$C$144","v":0},{"$f":"BN88 * Inputs!$C$144","v":0},{"$f":"BO88 * Inputs!$C$144","v":0},{"$f":"BP88 * Inputs!$C$144","v":0},{"$f":"BQ88 * Inputs!$C$144","v":0},{"$f":"BR88 * Inputs!$C$144","v":0},{"$f":"BS88 * Inputs!$C$144","v":0},{"$f":"BT88 * Inputs!$C$144","v":0},{"$f":"BU88 * Inputs!$C$144","v":0},{"$f":"BV88 * Inputs!$C$144","v":0},{"$f":"BW88 * Inputs!$C$144","v":0},{"$f":"BX88 * Inputs!$C$144","v":0},{"$f":"BY88 * Inputs!$C$144","v":0},{"$f":"BZ88 * Inputs!$C$144","v":0},{"$f":"CA88 * Inputs!$C$144","v":0},{"$f":"CB88 * Inputs!$C$144","v":0},{"$f":"CC88 * Inputs!$C$144","v":0},{"$f":"CD88 * Inputs!$C$144","v":0},{"$f":"CE88 * Inputs!$C$144","v":0},{"$f":"CF88 * Inputs!$C$144","v":0},{"$f":"CG88 * Inputs!$C$144","v":0},{"$f":"CH88 * Inputs!$C$144","v":0},{"$f":"CI88 * Inputs!$C$144","v":0},{"$f":"CJ88 * Inputs!$C$144","v":0},{"$f":"CK88 * Inputs!$C$144","v":0},{"$f":"CL88 * Inputs!$C$144","v":0},{"$f":"CM88 * Inputs!$C$144","v":0},{"$f":"CN88 * Inputs!$C$144","v":0},{"$f":"CO88 * Inputs!$C$144","v":0},{"$f":"CP88 * Inputs!$C$144","v":0},{"$f":"CQ88 * Inputs!$C$144","v":0},{"$f":"CR88 * Inputs!$C$144","v":0},{"$f":"CS88 * Inputs!$C$144","v":0},{"$f":"CT88 * Inputs!$C$144","v":0},{"$f":"CU88 * Inputs!$C$144","v":0},{"$f":"CV88 * Inputs!$C$144","v":0}]
[{"$nulls":4},"Annual raw gas volume required to satisfy DSO",null,"mmcf",{"$f":"SUM(J90:CV90)","v":1051215.0110000009},null,{"$f":"J88 / $F$64","v":0},{"$f":"K88 / $F$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15235.000159420291,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,0,0,0,0,0,0,0,0,0,0,{"$f":"BW88 / $F$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual DSO volume as % of annual DSO volume for all blocks",null,null,null,0,{"$f":"IFERROR(J88 / (J88 + J190), 0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,{"$f":"IFERROR(AP88 / (AP88 + AP190), 0%)","v":0.41880465965689057},0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0.41880465965689057,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BV88 / (BV88 + BV190), 0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Prior average annual DSO volume as % of annual DSO volume for all blocks",{"$nulls":4},{"$f":"IFERROR(AVERAGEIF($I$91:I91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:J91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:K91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:L91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:M91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:N91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:O91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:P91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:Q91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:R91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:S91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:T91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:U91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:V91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:W91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:X91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:Y91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:Z91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:AA91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:AB91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:AC91, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$91:AD91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AE91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AF91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AG91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AH91, \">0\"), 0%)","v":0.41880465965689051},{"$f":"IFERROR(AVERAGEIF($I$91:AI91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AJ91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AK91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AL91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AM91, \">0\"), 0%)","v":0.41880465965689051},{"$f":"IFERROR(AVERAGEIF($I$91:AN91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AO91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AP91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AQ91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AR91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AS91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AT91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AU91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AV91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AW91, \">0\"), 0%)","v":0.41880465965689051},{"$f":"IFERROR(AVERAGEIF($I$91:AX91, \">0\"), 0%)","v":0.41880465965689051},{"$f":"IFERROR(AVERAGEIF($I$91:AY91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:AZ91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BA91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BB91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BC91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BD91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BE91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BF91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BG91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BH91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BI91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BJ91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BK91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BL91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BM91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BN91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BO91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BP91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BQ91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BR91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BS91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BT91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BU91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BV91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BW91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BX91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BY91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:BZ91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CA91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CB91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CC91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CD91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CE91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CF91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CG91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CH91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CI91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CJ91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CK91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CL91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CM91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CN91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CO91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CP91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CQ91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CR91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CS91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CT91, \">0\"), 0%)","v":0.41880465965689057},{"$f":"IFERROR(AVERAGEIF($I$91:CU91, \">0\"), 0%)","v":0.41880465965689057}]
[]
[{"$nulls":4},"Gas required for LNG production",null,"mmcf",{"$f":"SUM(J94:CV94)","v":26111111.111111104},null,{"$f":"J20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185185.1851851852,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,{"$f":"AP20","v":370370.37037037039},370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,{"$f":"BV20","v":370370.37037037039},370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039]
[{"$nulls":4},"Raw gas required for LNG production",null,"mmcf",{"$f":"SUM(J95:CV95)","v":28970813.388224881},null,{"$f":"J94 / $F$64","v":0},{"$f":"K94 / $F$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,205466.76161861638,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,{"$f":"BW94 / $F$64","v":410933.52323723276},410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276]
[{"$nulls":4},"Gas required for LNG production if plant operates at full capacity across project lifetime",null,"mmcf",{"$f":"SUM(J96:CV96)","v":12587547.619559973},null,{"$f":"IF(SUM($I$94:I94) <= $F$74, MIN(J94, $F$74 - SUM($I$94:I94)), 0)","v":0},{"$f":"IF(SUM($I$94:J94) <= $F$74, MIN(K94, $F$74 - SUM($I$94:J94)), 0)","v":0},{"$f":"IF(SUM($I$94:K94) <= $F$74, MIN(L94, $F$74 - SUM($I$94:K94)), 0)","v":0},{"$f":"IF(SUM($I$94:L94) <= $F$74, MIN(M94, $F$74 - SUM($I$94:L94)), 0)","v":0},{"$f":"IF(SUM($I$94:M94) <= $F$74, MIN(N94, $F$74 - SUM($I$94:M94)), 0)","v":0},{"$f":"IF(SUM($I$94:N94) <= $F$74, MIN(O94, $F$74 - SUM($I$94:N94)), 0)","v":0},{"$f":"IF(SUM($I$94:O94) <= $F$74, MIN(P94, $F$74 - SUM($I$94:O94)), 0)","v":0},{"$f":"IF(SUM($I$94:P94) <= $F$74, MIN(Q94, $F$74 - SUM($I$94:P94)), 0)","v":0},{"$f":"IF(SUM($I$94:Q94) <= $F$74, MIN(R94, $F$74 - SUM($I$94:Q94)), 0)","v":0},{"$f":"IF(SUM($I$94:R94) <= $F$74, MIN(S94, $F$74 - SUM($I$94:R94)), 0)","v":0},{"$f":"IF(SUM($I$94:S94) <= $F$74, MIN(T94, $F$74 - SUM($I$94:S94)), 0)","v":0},{"$f":"IF(SUM($I$94:T94) <= $F$74, MIN(U94, $F$74 - SUM($I$94:T94)), 0)","v":0},{"$f":"IF(SUM($I$94:U94) <= $F$74, MIN(V94, $F$74 - SUM($I$94:U94)), 0)","v":0},{"$f":"IF(SUM($I$94:V94) <= $F$74, MIN(W94, $F$74 - SUM($I$94:V94)), 0)","v":0},{"$f":"IF(SUM($I$94:W94) <= $F$74, MIN(X94, $F$74 - SUM($I$94:W94)), 0)","v":0},{"$f":"IF(SUM($I$94:X94) <= $F$74, MIN(Y94, $F$74 - SUM($I$94:X94)), 0)","v":0},{"$f":"IF(SUM($I$94:Y94) <= $F$74, MIN(Z94, $F$74 - SUM($I$94:Y94)), 0)","v":0},{"$f":"IF(SUM($I$94:Z94) <= $F$74, MIN(AA94, $F$74 - SUM($I$94:Z94)), 0)","v":0},{"$f":"IF(SUM($I$94:AA94) <= $F$74, MIN(AB94, $F$74 - SUM($I$94:AA94)), 0)","v":0},{"$f":"IF(SUM($I$94:AB94) <= $F$74, MIN(AC94, $F$74 - SUM($I$94:AB94)), 0)","v":0},{"$f":"IF(SUM($I$94:AC94) <= $F$74, MIN(AD94, $F$74 - SUM($I$94:AC94)), 0)","v":185185.1851851852},{"$f":"IF(SUM($I$94:AD94) <= $F$74, MIN(AE94, $F$74 - SUM($I$94:AD94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AE94) <= $F$74, MIN(AF94, $F$74 - SUM($I$94:AE94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AF94) <= $F$74, MIN(AG94, $F$74 - SUM($I$94:AF94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AG94) <= $F$74, MIN(AH94, $F$74 - SUM($I$94:AG94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AH94) <= $F$74, MIN(AI94, $F$74 - SUM($I$94:AH94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AI94) <= $F$74, MIN(AJ94, $F$74 - SUM($I$94:AI94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AJ94) <= $F$74, MIN(AK94, $F$74 - SUM($I$94:AJ94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AK94) <= $F$74, MIN(AL94, $F$74 - SUM($I$94:AK94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AL94) <= $F$74, MIN(AM94, $F$74 - SUM($I$94:AL94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AM94) <= $F$74, MIN(AN94, $F$74 - SUM($I$94:AM94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AN94) <= $F$74, MIN(AO94, $F$74 - SUM($I$94:AN94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AO94) <= $F$74, MIN(AP94, $F$74 - SUM($I$94:AO94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AP94) <= $F$74, MIN(AQ94, $F$74 - SUM($I$94:AP94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AQ94) <= $F$74, MIN(AR94, $F$74 - SUM($I$94:AQ94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AR94) <= $F$74, MIN(AS94, $F$74 - SUM($I$94:AR94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AS94) <= $F$74, MIN(AT94, $F$74 - SUM($I$94:AS94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AT94) <= $F$74, MIN(AU94, $F$74 - SUM($I$94:AT94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AU94) <= $F$74, MIN(AV94, $F$74 - SUM($I$94:AU94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AV94) <= $F$74, MIN(AW94, $F$74 - SUM($I$94:AV94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AW94) <= $F$74, MIN(AX94, $F$74 - SUM($I$94:AW94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AX94) <= $F$74, MIN(AY94, $F$74 - SUM($I$94:AX94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AY94) <= $F$74, MIN(AZ94, $F$74 - SUM($I$94:AY94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:AZ94) <= $F$74, MIN(BA94, $F$74 - SUM($I$94:AZ94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:BA94) <= $F$74, MIN(BB94, $F$74 - SUM($I$94:BA94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:BB94) <= $F$74, MIN(BC94, $F$74 - SUM($I$94:BB94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:BC94) <= $F$74, MIN(BD94, $F$74 - SUM($I$94:BC94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:BD94) <= $F$74, MIN(BE94, $F$74 - SUM($I$94:BD94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:BE94) <= $F$74, MIN(BF94, $F$74 - SUM($I$94:BE94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:BF94) <= $F$74, MIN(BG94, $F$74 - SUM($I$94:BF94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:BG94) <= $F$74, MIN(BH94, $F$74 - SUM($I$94:BG94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:BH94) <= $F$74, MIN(BI94, $F$74 - SUM($I$94:BH94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:BI94) <= $F$74, MIN(BJ94, $F$74 - SUM($I$94:BI94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:BJ94) <= $F$74, MIN(BK94, $F$74 - SUM($I$94:BJ94)), 0)","v":370370.37037037039},{"$f":"IF(SUM($I$94:BK94) <= $F$74, MIN(BL94, $F$74 - SUM($I$94:BK94)), 0)","v":180140.21215255745},{"$f":"IF(SUM($I$94:BL94) <= $F$74, MIN(BM94, $F$74 - SUM($I$94:BL94)), 0)","v":0},{"$f":"IF(SUM($I$94:BM94) <= $F$74, MIN(BN94, $F$74 - SUM($I$94:BM94)), 0)","v":0},{"$f":"IF(SUM($I$94:BN94) <= $F$74, MIN(BO94, $F$74 - SUM($I$94:BN94)), 0)","v":0},{"$f":"IF(SUM($I$94:BO94) <= $F$74, MIN(BP94, $F$74 - SUM($I$94:BO94)), 0)","v":0},{"$f":"IF(SUM($I$94:BP94) <= $F$74, MIN(BQ94, $F$74 - SUM($I$94:BP94)), 0)","v":0},{"$f":"IF(SUM($I$94:BQ94) <= $F$74, MIN(BR94, $F$74 - SUM($I$94:BQ94)), 0)","v":0},{"$f":"IF(SUM($I$94:BR94) <= $F$74, MIN(BS94, $F$74 - SUM($I$94:BR94)), 0)","v":0},{"$f":"IF(SUM($I$94:BS94) <= $F$74, MIN(BT94, $F$74 - SUM($I$94:BS94)), 0)","v":0},{"$f":"IF(SUM($I$94:BT94) <= $F$74, MIN(BU94, $F$74 - SUM($I$94:BT94)), 0)","v":0},{"$f":"IF(SUM($I$94:BU94) <= $F$74, MIN(BV94, $F$74 - SUM($I$94:BU94)), 0)","v":0},{"$f":"IF(SUM($I$94:BV94) <= $F$74, MIN(BW94, $F$74 - SUM($I$94:BV94)), 0)","v":0},{"$f":"IF(SUM($I$94:BW94) <= $F$74, MIN(BX94, $F$74 - SUM($I$94:BW94)), 0)","v":0},{"$f":"IF(SUM($I$94:BX94) <= $F$74, MIN(BY94, $F$74 - SUM($I$94:BX94)), 0)","v":0},{"$f":"IF(SUM($I$94:BY94) <= $F$74, MIN(BZ94, $F$74 - SUM($I$94:BY94)), 0)","v":0},{"$f":"IF(SUM($I$94:BZ94) <= $F$74, MIN(CA94, $F$74 - SUM($I$94:BZ94)), 0)","v":0},{"$f":"IF(SUM($I$94:CA94) <= $F$74, MIN(CB94, $F$74 - SUM($I$94:CA94)), 0)","v":0},{"$f":"IF(SUM($I$94:CB94) <= $F$74, MIN(CC94, $F$74 - SUM($I$94:CB94)), 0)","v":0},{"$f":"IF(SUM($I$94:CC94) <= $F$74, MIN(CD94, $F$74 - SUM($I$94:CC94)), 0)","v":0},{"$f":"IF(SUM($I$94:CD94) <= $F$74, MIN(CE94, $F$74 - SUM($I$94:CD94)), 0)","v":0},{"$f":"IF(SUM($I$94:CE94) <= $F$74, MIN(CF94, $F$74 - SUM($I$94:CE94)), 0)","v":0},{"$f":"IF(SUM($I$94:CF94) <= $F$74, MIN(CG94, $F$74 - SUM($I$94:CF94)), 0)","v":0},{"$f":"IF(SUM($I$94:CG94) <= $F$74, MIN(CH94, $F$74 - SUM($I$94:CG94)), 0)","v":0},{"$f":"IF(SUM($I$94:CH94) <= $F$74, MIN(CI94, $F$74 - SUM($I$94:CH94)), 0)","v":0},{"$f":"IF(SUM($I$94:CI94) <= $F$74, MIN(CJ94, $F$74 - SUM($I$94:CI94)), 0)","v":0},{"$f":"IF(SUM($I$94:CJ94) <= $F$74, MIN(CK94, $F$74 - SUM($I$94:CJ94)), 0)","v":0},{"$f":"IF(SUM($I$94:CK94) <= $F$74, MIN(CL94, $F$74 - SUM($I$94:CK94)), 0)","v":0},{"$f":"IF(SUM($I$94:CL94) <= $F$74, MIN(CM94, $F$74 - SUM($I$94:CL94)), 0)","v":0},{"$f":"IF(SUM($I$94:CM94) <= $F$74, MIN(CN94, $F$74 - SUM($I$94:CM94)), 0)","v":0},{"$f":"IF(SUM($I$94:CN94) <= $F$74, MIN(CO94, $F$74 - SUM($I$94:CN94)), 0)","v":0},{"$f":"IF(SUM($I$94:CO94) <= $F$74, MIN(CP94, $F$74 - SUM($I$94:CO94)), 0)","v":0},{"$f":"IF(SUM($I$94:CP94) <= $F$74, MIN(CQ94, $F$74 - SUM($I$94:CP94)), 0)","v":0},{"$f":"IF(SUM($I$94:CQ94) <= $F$74, MIN(CR94, $F$74 - SUM($I$94:CQ94)), 0)","v":0},{"$f":"IF(SUM($I$94:CR94) <= $F$74, MIN(CS94, $F$74 - SUM($I$94:CR94)), 0)","v":0},{"$f":"IF(SUM($I$94:CS94) <= $F$74, MIN(CT94, $F$74 - SUM($I$94:CS94)), 0)","v":0},{"$f":"IF(SUM($I$94:CT94) <= $F$74, MIN(CU94, $F$74 - SUM($I$94:CT94)), 0)","v":0},{"$f":"IF(SUM($I$94:CU94) <= $F$74, MIN(CV94, $F$74 - SUM($I$94:CU94)), 0)","v":0}]
[{"$nulls":4},"Raw gas required for LNG production if plant operates at full capacity across project lifetime",null,"mmcf",{"$f":"SUM(J97:CV97)","v":13966142.288999984},null,{"$f":"J96 / $F$64","v":0},{"$f":"K96 / $F$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,205466.76161861638,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,199869.2605526931,0,0,0,0,0,0,0,0,0,0,{"$f":"BW96 / $F$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total gas required",null,"mmcf",{"$f":"SUM(J99:CV99)","v":27058560.931938197},null,{"$f":"J88 + J94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198916.34200876628,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,{"$f":"AP88 + AP94","v":397832.68401753256},397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,{"$f":"BV88 + BV94","v":370370.37037037039},370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039]
[{"$nulls":4},"Total raw gas required",null,"mmcf",{"$f":"SUM(J100:CV100)","v":30022028.399224896},null,{"$f":"J90 + J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,220701.76177803666,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,{"$f":"AP90 + AP95","v":441403.52355607331},441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,{"$f":"BV90 + BV95","v":410933.52323723276},410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276]
[]
[null,null,null,"Gas available"]
[{"$nulls":4},"Raw gas reserves at start of year",null,"mmcf",null,null,{"$f":"I145","v":15017357.300000001},{"$f":"J145","v":15017357.300000001},15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,14796655.538221965,14355252.01466589,13913848.491109816,13472444.967553742,13031041.443997668,12589637.920441594,12148234.39688552,11706830.873329446,11265427.349773372,10824023.826217297,10382620.302661223,9941216.7791051492,9499813.2555490751,9058409.731993001,8617006.2084369268,8175602.6848808536,7734199.1613247804,7292795.6377687072,6851392.114212634,6409988.5906565608,5968585.0671004876,5527181.5435444145,5085778.0199883413,4644374.4964322681,4202970.9728761949,3761567.4493201217,3320163.9257640485,2878760.4022079753,2437356.8786519021,1995953.3550958289,1554549.8315397557,1113146.3079836825,671742.78442760918,230339.26087153587,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,{"$f":"BV145","v":1.2223608791828156E-9},1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9]
[{"$nulls":4},"Gas reserves at start of year for DSO",null,"mmcf",null,null,{"$f":"I146","v":947449.82082709507},{"$f":"J146","v":947449.82082709507},947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,933718.66400351399,906256.35035635182,878794.03670918965,851331.72306202748,823869.40941486531,796407.09576770314,768944.78212054097,741482.4684733788,714020.15482621663,686557.84117905446,659095.52753189229,631633.21388473012,{"$f":"AP146","v":604170.90023756796},576708.58659040579,549246.27294324362,521783.95929608145,494321.64564891928,466859.33200175711,439397.01835459494,411934.70470743277,384472.3910602706,357010.07741310843,329547.76376594626,302085.45011878409,274623.13647162193,247160.82282445976,219698.50917729759,192236.19553013542,164773.88188297325,137311.56823581108,109849.25458864891,82386.94094148674,54924.627294324571,27462.313647162398,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,{"$f":"BV146","v":2.255546860396862E-10},2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,{"$f":"CB146","v":2.255546860396862E-10},2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10]
[{"$nulls":4},"Gas reserves at start of year for LNG plant",null,"mmcf",null,null,{"$f":"I147","v":12587547.619559973},{"$f":"J147","v":12587547.619559973},12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12402362.434374789,12031992.064004418,11661621.693634046,11291251.323263675,10920880.952893304,10550510.582522932,10180140.212152561,9809769.8417821899,9439399.4714118186,9069029.1010414474,8698658.7306710761,8328288.3603007058,{"$f":"AP147","v":7957917.9899303354},7587547.6195599651,7217177.2491895948,6846806.8788192244,6476436.5084488541,6106066.1380784838,5735695.7677081134,5365325.3973377431,4994955.0269673727,4624584.6565970024,4254214.2862266321,3883843.9158562617,3513473.5454858914,3143103.1751155211,2772732.8047451507,2402362.4343747804,2031992.0640044101,1661621.6936340397,1291251.3232636694,920880.95289329905,550510.58252292871,180140.21215255832,0,0,0,0,0,0,0,0,0,0,{"$f":"BV147","v":0},0,0,0,0,0,{"$f":"CB147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gas available for annual DSO",null,"mmcf",{"$f":"SUM(J107:CV107)","v":947449.82082709495},null,{"$f":"IF(AND(MIN(J79, J83) >= J88, J104 >= J88), J88, MIN(J79, J83, J104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13731.156823581086,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,{"$f":"IF(AND(MIN(AP79, AP83) >= AP88, AP104 >= AP88), AP88, MIN(AP79, AP83, AP104))","v":27462.313647162173},27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(MIN(BV79, BV83) >= BV88, BV104 >= BV88), BV88, MIN(BV79, BV83, BV104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG plant gas allocation diverted to carried over DSO",{"$f":"Inputs!$C$80","v":1}]
[{"$nulls":4},"Years of LNG plant operation before diversion to DSO permitted",{"$f":"Inputs!$C$81","v":20}]
[{"$nulls":4},"Gas available from carried over DSO if diverted from LNG plant allocation",null,"mmcf",{"$f":"SUM(J110:CV110)","v":0},null,{"$f":"IF(AND($F$108 = 1, J4 >= $F$14 + $F$109), MIN(J160, MIN(J79, J83) - J107), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$108 = 1, AP4 >= $F$14 + $F$109), MIN(AP160, MIN(AP79, AP83) - AP107), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$108 = 1, BV4 >= $F$14 + $F$109), MIN(BV160, MIN(BV79, BV83) - BV107), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carried over DSO taken at end of planned LNG production",{"$f":"Inputs!$C$82","v":0}]
[{"$nulls":4},"Gas available from carried over DSO if taken at end of planned LNG production",null,"mmcf",{"$f":"SUM(J112:CV112)","v":0},null,{"$f":"IF(AND($F$111 = 1, J4 > $F$22), MIN(J160, MIN(J79, J83) - J107), 0)","v":0},{"$f":"IF(AND($F$111 = 1, K4 > $F$22), MIN(K160, MIN(K79, K83) - K107), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$111 = 1, BW4 > $F$22), MIN(BW160, MIN(BW79, BW83) - BW107), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total gas available from carried over DSO",null,"mmcf",{"$f":"SUM(J113:CV113)","v":0},null,{"$f":"J110 + J112","v":0},{"$f":"K110 + K112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW110 + BW112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total gas available for DSO",null,"mmcf",{"$f":"SUM(J114:CV114)","v":947449.82082709495},null,{"$f":"J107 + J113","v":0},{"$f":"K107 + K113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13731.156823581086,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,0,0,0,0,0,0,0,0,0,0,{"$f":"BW107 + BW113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gas production capacity available to LNG plant",null,"mmcf",{"$f":"SUM(J116:CV116)","v":35304245.878472038},null,{"$f":"J79 - J125","v":398370.28240988078},398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,384639.12558629969,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,{"$f":"AP79 - AP125","v":370907.96876271861},370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,370907.96876271861,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,{"$f":"BV79 - BV125","v":398370.28240988078},398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078,398370.28240988078]
[{"$nulls":4},"Gas available for LNG plant from reserves",null,"mmcf",{"$f":"SUM(J117:CV117)","v":12587547.619559973},null,{"$f":"IF(AND(J116 >= J94, J105 >= J94), J94, MIN(J105, J116))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185185.1851851852,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,{"$f":"IF(AND(AP116 >= AP94, AP105 >= AP94), AP94, MIN(AP105, AP116))","v":370370.37037037039},370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,180140.21215255832,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV116 >= BV94, BV105 >= BV94), BV94, MIN(BV105, BV116))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Unused DSO diverted to LNG plant when plant capacity allows",{"$f":"Inputs!$C$83","v":0}]
[{"$nulls":4},"Gas available for LNG plant from unused DSO",null,"mmcf",{"$f":"SUM(J119:CV119)","v":0},null,{"$f":"IF(AND($F$118 = 1, J94 >= J117, J116 >= J117), MIN(J160, J94 - J117, J116 - J117), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$118 = 1, AP94 >= AP117, AP116 >= AP117), MIN(AP160, AP94 - AP117, AP116 - AP117), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$118 = 1, BV94 >= BV117, BV116 >= BV117), MIN(BV160, BV94 - BV117, BV116 - BV117), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total gas available for LNG plant",null,"mmcf",{"$f":"SUM(J120:CV120)","v":12587547.619559973},null,{"$f":"J117 + J119","v":0},{"$f":"K117 + K119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185185.1851851852,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,180140.21215255832,0,0,0,0,0,0,0,0,0,0,{"$f":"BW117 + BW119","v":0},0,0,0,0,0,{"$f":"CC117 + CC119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Production"]
[{"$nulls":4},"Gas produced for domestic market",null,"mmcf",{"$f":"SUM(J123:CV123)","v":947449.82082709495},null,{"$f":"MIN(J114, (J7 - J48) * IF(J216 > 0, IF(AND(I91 = 0%, J91 > 0%), J91, J92), 100%))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13731.156823581086,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,{"$f":"MIN(AP114, (AP7 - AP48) * IF(AP216 > 0, IF(AND(AO91 = 0%, AP91 > 0%), AP91, AP92), 100%))","v":27462.313647162173},27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV114, (BV7 - BV48) * IF(BV216 > 0, IF(AND(BU91 = 0%, BV91 > 0%), BV91, BV92), 100%))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Gas produced for regional market",null,"mmcf",{"$f":"SUM(J124:CV124)","v":0},null,{"$f":"MIN(J114 - J123, (J8 - J49) * IF(J216 > 0, IF(AND(I91 = 0%, J91 > 0%), J91, J92), 100%))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AP114 - AP123, (AP8 - AP49) * IF(AP216 > 0, IF(AND(AO91 = 0%, AP91 > 0%), AP91, AP92), 100%))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV114 - BV123, (BV8 - BV49) * IF(BV216 > 0, IF(AND(BU91 = 0%, BV91 > 0%), BV91, BV92), 100%))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total gas produced for DSO plant",null,"mmcf",{"$f":"SUM(J125:CV125)","v":947449.82082709495},null,{"$f":"SUM(J123:J124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13731.156823581086,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,{"$f":"SUM(AP123:AP124)","v":27462.313647162173},27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,0,{"$f":"SUM(BN123:BN124)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(BV123:BV124)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC123:CC124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Difference between DSO and DSO production",null,"mmcf",{"$f":"SUM(J126:CV126)","v":0},null,{"$f":"J107 - J125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP107 - AP125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV107 - BV125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Average annual shortfall between DSO and DSO production",null,"mmcf",{"$f":"IFERROR(AVERAGEIF(J126:CV126, \">0\"), 0)","v":0}]
[]
[{"$nulls":4},"Gas produced for LNG production from reserves",null,"mmcf",{"$f":"SUM(J129:CV129)","v":12587547.619559973},null,{"$f":"J117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185185.1851851852,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,{"$f":"AP117","v":370370.37037037039},370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,180140.21215255832,0,0,0,0,0,0,0,0,0,{"$f":"BV117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Gas produced for LNG production from unused DSO",null,"mmcf",{"$f":"SUM(J130:CV130)","v":0},null,{"$f":"J119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total gas produced for LNG plant",null,"mmcf",{"$f":"SUM(J131:CV131)","v":12587547.619559973},null,{"$f":"SUM(J129:J130)","v":0},{"$f":"SUM(K129:K130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185185.1851851852,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,370370.37037037039,180140.21215255832,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW129:BW130)","v":0},0,0,0,0,0,{"$f":"SUM(CC129:CC130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total gas production",null,"mmcf",{"$f":"SUM(J133:CV133)","v":13534997.44038707},null,{"$f":"J125 + J131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198916.34200876628,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,{"$f":"AP125 + AP131","v":397832.68401753256},397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,397832.68401753256,207602.52579972049,0,0,0,0,0,0,0,0,0,{"$f":"BV125 + BV131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative gas production",null,null,{"$f":"MAX(J134:CV134)","v":13534997.44038707},0,{"$f":"I134 + J133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198916.34200876628,596749.02602629887,994581.7100438315,1392414.394061364,1790247.0780788965,2188079.7620964292,2585912.4461139617,2983745.1301314943,3381577.8141490268,3779410.4981665593,4177243.1821840918,4575075.8662016243,{"$f":"AO134 + AP133","v":4972908.5502191568},5370741.2342366893,5768573.9182542218,6166406.6022717543,6564239.2862892868,6962071.9703068193,7359904.6543243518,7757737.3383418843,8155570.0223594168,8553402.7063769493,8951235.3903944828,9349068.0744120162,9746900.7584295496,10144733.442447083,10542566.126464617,10940398.81048215,11338231.494499683,11736064.178517217,12133896.86253475,12531729.546552284,12929562.230569817,13327394.914587351,13534997.44038707,13534997.44038707,13534997.44038707,13534997.44038707,13534997.44038707,13534997.44038707,13534997.44038707,13534997.44038707,13534997.44038707,13534997.44038707,{"$f":"BU134 + BV133","v":13534997.44038707},13534997.44038707,13534997.44038707,13534997.44038707,13534997.44038707,13534997.44038707,13534997.44038707,{"$f":"CB134 + CC133","v":13534997.44038707},{"$f":"CC134 + CD133","v":13534997.44038707},{"$f":"CD134 + CE133","v":13534997.44038707},{"$f":"CE134 + CF133","v":13534997.44038707},{"$f":"CF134 + CG133","v":13534997.44038707},{"$f":"CG134 + CH133","v":13534997.44038707},{"$f":"CH134 + CI133","v":13534997.44038707},{"$f":"CI134 + CJ133","v":13534997.44038707},{"$f":"CJ134 + CK133","v":13534997.44038707},{"$f":"CK134 + CL133","v":13534997.44038707},{"$f":"CL134 + CM133","v":13534997.44038707},{"$f":"CM134 + CN133","v":13534997.44038707},{"$f":"CN134 + CO133","v":13534997.44038707},{"$f":"CO134 + CP133","v":13534997.44038707},{"$f":"CP134 + CQ133","v":13534997.44038707},{"$f":"CQ134 + CR133","v":13534997.44038707},{"$f":"CR134 + CS133","v":13534997.44038707},{"$f":"CS134 + CT133","v":13534997.44038707},{"$f":"CT134 + CU133","v":13534997.44038707},{"$f":"CU134 + CV133","v":13534997.44038707}]
[]
[{"$nulls":4},"Raw gas produced for DSO plant",null,"mmcf",{"$f":"SUM(J136:CV136)","v":1051215.0110000009},null,{"$f":"J125 / $F$64","v":0},{"$f":"K125 / $F$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15235.000159420291,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,30470.000318840583,0,0,0,0,0,0,0,0,0,0,{"$f":"BW125 / $F$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Raw gas produced for LNG plant",null,"mmcf",{"$f":"SUM(J137:CV137)","v":13966142.288999984},null,{"$f":"J131 / $F$64","v":0},{"$f":"K131 / $F$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,205466.76161861638,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,410933.52323723276,199869.26055269406,0,0,0,0,0,0,0,0,0,0,{"$f":"BW131 / $F$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total raw gas production",null,"mmcf",{"$f":"SUM(J138:CV138)","v":15017357.300000001},null,{"$f":"SUM(J136:J137)","v":0},{"$f":"SUM(K136:K137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,220701.76177803666,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,230339.26087153464,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW136:BW137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative total raw gas production",null,"mmcf",{"$f":"MAX(J139:CV139)","v":15017357.300000001},0,{"$f":"I139 + J138","v":0},{"$f":"J139 + K138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,220701.76177803666,662105.28533411003,1103508.8088901835,1544912.3324462567,1986315.8560023298,2427719.379558403,2869122.9031144762,3310526.4266705494,3751929.9502266226,4193333.4737826958,4634736.997338769,5076140.5208948422,5517544.0444509154,5958947.5680069886,6400351.0915630618,6841754.615119135,7283158.1386752082,7724561.6622312814,8165965.1857873546,8607368.7093434278,9048772.2328995019,9490175.756455576,9931579.2800116502,10372982.803567724,10814386.327123798,11255789.850679873,11697193.374235947,12138596.897792021,12580000.421348095,13021403.944904169,13462807.468460243,13904210.992016317,14345614.515572391,14787018.039128466,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,{"$f":"BV139 + BW138","v":15017357.300000001},15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001]
[]
[{"$nulls":4},"NGL production",null,"mmcf",{"$f":"SUM(J141:CV141)","v":1482359.8596129294},null,{"$f":"J138 * $F$66","v":0},{"$f":"K138 * $F$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21785.419769270378,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,43570.839538540757,22736.73507181415,0,0,0,0,0,0,0,0,0,0,{"$f":"BW138 * $F$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative NGL production",null,"mmcf",{"$f":"MAX(J142:CV142)","v":1482359.8596129294},0,{"$f":"I142 + J141","v":0},{"$f":"J142 + K141","v":0},{"$f":"K142 + L141","v":0},{"$f":"L142 + M141","v":0},{"$f":"M142 + N141","v":0},{"$f":"N142 + O141","v":0},{"$f":"O142 + P141","v":0},{"$f":"P142 + Q141","v":0},{"$f":"Q142 + R141","v":0},{"$f":"R142 + S141","v":0},{"$f":"S142 + T141","v":0},{"$f":"T142 + U141","v":0},{"$f":"U142 + V141","v":0},{"$f":"V142 + W141","v":0},{"$f":"W142 + X141","v":0},{"$f":"X142 + Y141","v":0},{"$f":"Y142 + Z141","v":0},{"$f":"Z142 + AA141","v":0},{"$f":"AA142 + AB141","v":0},{"$f":"AB142 + AC141","v":0},{"$f":"AC142 + AD141","v":21785.419769270378},{"$f":"AD142 + AE141","v":65356.259307811139},{"$f":"AE142 + AF141","v":108927.0988463519},{"$f":"AF142 + AG141","v":152497.93838489265},{"$f":"AG142 + AH141","v":196068.7779234334},{"$f":"AH142 + AI141","v":239639.61746197415},{"$f":"AI142 + AJ141","v":283210.4570005149},{"$f":"AJ142 + AK141","v":326781.29653905565},{"$f":"AK142 + AL141","v":370352.1360775964},{"$f":"AL142 + AM141","v":413922.97561613715},{"$f":"AM142 + AN141","v":457493.8151546779},{"$f":"AN142 + AO141","v":501064.65469321865},{"$f":"AO142 + AP141","v":544635.49423175945},{"$f":"AP142 + AQ141","v":588206.33377030026},{"$f":"AQ142 + AR141","v":631777.17330884107},{"$f":"AR142 + AS141","v":675348.01284738188},{"$f":"AS142 + AT141","v":718918.85238592268},{"$f":"AT142 + AU141","v":762489.69192446349},{"$f":"AU142 + AV141","v":806060.5314630043},{"$f":"AV142 + AW141","v":849631.37100154511},{"$f":"AW142 + AX141","v":893202.21054008591},{"$f":"AX142 + AY141","v":936773.05007862672},{"$f":"AY142 + AZ141","v":980343.88961716753},{"$f":"AZ142 + BA141","v":1023914.7291557083},{"$f":"BA142 + BB141","v":1067485.568694249},{"$f":"BB142 + BC141","v":1111056.4082327897},{"$f":"BC142 + BD141","v":1154627.2477713304},{"$f":"BD142 + BE141","v":1198198.0873098711},{"$f":"BE142 + BF141","v":1241768.9268484118},{"$f":"BF142 + BG141","v":1285339.7663869525},{"$f":"BG142 + BH141","v":1328910.6059254932},{"$f":"BH142 + BI141","v":1372481.4454640339},{"$f":"BI142 + BJ141","v":1416052.2850025746},{"$f":"BJ142 + BK141","v":1459623.1245411152},{"$f":"BK142 + BL141","v":1482359.8596129294},{"$f":"BL142 + BM141","v":1482359.8596129294},{"$f":"BM142 + BN141","v":1482359.8596129294},{"$f":"BN142 + BO141","v":1482359.8596129294},{"$f":"BO142 + BP141","v":1482359.8596129294},{"$f":"BP142 + BQ141","v":1482359.8596129294},{"$f":"BQ142 + BR141","v":1482359.8596129294},{"$f":"BR142 + BS141","v":1482359.8596129294},{"$f":"BS142 + BT141","v":1482359.8596129294},{"$f":"BT142 + BU141","v":1482359.8596129294},{"$f":"BU142 + BV141","v":1482359.8596129294},{"$f":"BV142 + BW141","v":1482359.8596129294},{"$f":"BW142 + BX141","v":1482359.8596129294},{"$f":"BX142 + BY141","v":1482359.8596129294},{"$f":"BY142 + BZ141","v":1482359.8596129294},{"$f":"BZ142 + CA141","v":1482359.8596129294},{"$f":"CA142 + CB141","v":1482359.8596129294},{"$f":"CB142 + CC141","v":1482359.8596129294},{"$f":"CC142 + CD141","v":1482359.8596129294},{"$f":"CD142 + CE141","v":1482359.8596129294},{"$f":"CE142 + CF141","v":1482359.8596129294},{"$f":"CF142 + CG141","v":1482359.8596129294},{"$f":"CG142 + CH141","v":1482359.8596129294},{"$f":"CH142 + CI141","v":1482359.8596129294},{"$f":"CI142 + CJ141","v":1482359.8596129294},{"$f":"CJ142 + CK141","v":1482359.8596129294},{"$f":"CK142 + CL141","v":1482359.8596129294},{"$f":"CL142 + CM141","v":1482359.8596129294},{"$f":"CM142 + CN141","v":1482359.8596129294},{"$f":"CN142 + CO141","v":1482359.8596129294},{"$f":"CO142 + CP141","v":1482359.8596129294},{"$f":"CP142 + CQ141","v":1482359.8596129294},{"$f":"CQ142 + CR141","v":1482359.8596129294},{"$f":"CR142 + CS141","v":1482359.8596129294},{"$f":"CS142 + CT141","v":1482359.8596129294},{"$f":"CT142 + CU141","v":1482359.8596129294},{"$f":"CU142 + CV141","v":1482359.8596129294}]
[]
[]
[{"$nulls":4},"Raw gas reserves at end of year",null,"mmcf",null,{"$f":"F63","v":15017357.300000001},{"$f":"MAX(J103 - J138, 0)","v":15017357.300000001},15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,14796655.538221965,14355252.01466589,13913848.491109816,13472444.967553742,13031041.443997668,12589637.920441594,12148234.39688552,11706830.873329446,11265427.349773372,10824023.826217297,10382620.302661223,9941216.7791051492,{"$f":"MAX(AP103 - AP138, 0)","v":9499813.2555490751},9058409.731993001,8617006.2084369268,8175602.6848808536,7734199.1613247804,7292795.6377687072,6851392.114212634,6409988.5906565608,5968585.0671004876,5527181.5435444145,5085778.0199883413,4644374.4964322681,4202970.9728761949,3761567.4493201217,3320163.9257640485,2878760.4022079753,2437356.8786519021,1995953.3550958289,1554549.8315397557,1113146.3079836825,671742.78442760918,230339.26087153587,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,{"$f":"MAX(BV103 - BV138, 0)","v":1.2223608791828156E-9},1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9,1.2223608791828156E-9]
[{"$nulls":4},"Gas reserves at end of year for DSO",null,"mmcf",null,{"$f":"F70","v":947449.82082709507},{"$f":"MAX(J104 - J125 - J130, 0)","v":947449.82082709507},947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,947449.82082709507,933718.66400351399,906256.35035635182,878794.03670918965,851331.72306202748,823869.40941486531,796407.09576770314,768944.78212054097,741482.4684733788,714020.15482621663,686557.84117905446,659095.52753189229,631633.21388473012,{"$f":"MAX(AP104 - AP125 - AP130, 0)","v":604170.90023756796},576708.58659040579,549246.27294324362,521783.95929608145,494321.64564891928,466859.33200175711,439397.01835459494,411934.70470743277,384472.3910602706,357010.07741310843,329547.76376594626,302085.45011878409,274623.13647162193,247160.82282445976,219698.50917729759,192236.19553013542,164773.88188297325,137311.56823581108,109849.25458864891,82386.94094148674,54924.627294324571,27462.313647162398,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,{"$f":"MAX(BV104 - BV125 - BV130, 0)","v":2.255546860396862E-10},2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10]
[{"$nulls":4},"Gas reserves at end of year for LNG plant",null,"mmcf",null,{"$f":"F74","v":12587547.619559973},{"$f":"MAX(J105 - J129, 0)","v":12587547.619559973},12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12587547.619559973,12402362.434374789,12031992.064004418,11661621.693634046,11291251.323263675,10920880.952893304,10550510.582522932,10180140.212152561,9809769.8417821899,9439399.4714118186,9069029.1010414474,8698658.7306710761,8328288.3603007058,{"$f":"MAX(AP105 - AP129, 0)","v":7957917.9899303354},7587547.6195599651,7217177.2491895948,6846806.8788192244,6476436.5084488541,6106066.1380784838,5735695.7677081134,5365325.3973377431,4994955.0269673727,4624584.6565970024,4254214.2862266321,3883843.9158562617,3513473.5454858914,3143103.1751155211,2772732.8047451507,2402362.4343747804,2031992.0640044101,1661621.6936340397,1291251.3232636694,920880.95289329905,550510.58252292871,180140.21215255832,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV105 - BV129, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Unused reserves",{"$f":"F63 - H138","v":0}]
[]
[null,null,null,"Unused domestic supply obligation"]
[{"$nulls":4},"Used annual DSO",null,"mmcf",{"$f":"SUM(J152:CV152)","v":947449.82082709495},null,{"$f":"IF(J125 >= J88, J88, J125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13731.156823581086,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,{"$f":"IF(AP125 >= AP88, AP88, AP125)","v":27462.313647162173},27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,27462.313647162173,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV125 >= BV88, BV88, BV125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Unused annual DSO",null,"mmcf",{"$f":"SUM(J153:CV153)","v":0},null,{"$f":"MAX(J88 - J125, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AP88 - AP125, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV88 - BV125, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Unused annual DSO under take or pay contract",null,"mmcf",{"$f":"SUM(J154:CV154)","v":0},null,{"$f":"MAX(J89 - J152, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AP89 - AP152, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV89 - BV152, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Used carried over DSO",null,"mmcf",{"$f":"SUM(J156:CV156)","v":0},null,{"$f":"MAX(J125 - J88, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AP125 - AP88, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV125 - BV88, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO supplied to LNG plant",null,"mmcf",{"$f":"SUM(J157:CV157)","v":0},null,{"$f":"J130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total carried over DSO used or DSO supplied to LNG plant",null,"mmcf",{"$f":"SUM(J158:CV158)","v":0},null,{"$f":"SUM(J156:J157)","v":0},{"$f":"SUM(K156:K157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW156:BW157)","v":0},0,0,0,0,0,{"$f":"SUM(CC156:CC157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Unused DSO at start of year",null,"mmcf",null,null,{"$f":"I161","v":0},{"$f":"J161","v":0},{"$f":"K161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU161","v":0},0,0,0,0,0,0,{"$f":"CB161","v":0},{"$f":"CC161","v":0},{"$f":"CD161","v":0},{"$f":"CE161","v":0},{"$f":"CF161","v":0},{"$f":"CG161","v":0},{"$f":"CH161","v":0},{"$f":"CI161","v":0},{"$f":"CJ161","v":0},{"$f":"CK161","v":0},{"$f":"CL161","v":0},{"$f":"CM161","v":0},{"$f":"CN161","v":0},{"$f":"CO161","v":0},{"$f":"CP161","v":0},{"$f":"CQ161","v":0},{"$f":"CR161","v":0},{"$f":"CS161","v":0},{"$f":"CT161","v":0},{"$f":"CU161","v":0}]
[{"$nulls":4},"Unused DSO at end of year",null,"mmcf",null,0,{"$f":"J160 + J153 - J158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP160 + AP153 - AP158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV160 + BV153 - BV158","v":0},0,0,0,0,0,0,{"$f":"CC160 + CC153 - CC158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Block 2"]
[null,null,null,"Reserves"]
[{"$nulls":4},"Total raw gas reserves",{"$f":"Inputs!D9","v":13148216.200000001},"mmcf"]
[{"$nulls":4},"Gas reserves as % of total reserves",{"$f":"1 - Inputs!D11","v":1}]
[{"$nulls":4},"Initial gas reserves",{"$f":"F165 * F166","v":13148216.200000001},"mmcf"]
[{"$nulls":4},"NGL reserves as % of total reserves",{"$f":"1 - F166","v":0}]
[{"$nulls":4},"Initial NGL reserves",{"$f":"F165 * F168","v":0},"mmcf"]
[]
[{"$nulls":4},"Raw gas reserves allocated to DSO plant",{"$f":"F165 * Inputs!C111","v":1314821.6200000001},"mmcf"]
[{"$nulls":4},"O/w gas",{"$f":"F171 * F166","v":1314821.6200000001},"mmcf"]
[{"$nulls":4},"O/w NGL",{"$f":"F171 * F168","v":0},"mmcf"]
[]
[{"$nulls":4},"Raw gas reserves allocated to LNG plant",{"$f":"F165 * (1 - Inputs!C111)","v":11833394.580000002},"mmcf"]
[{"$nulls":4},"O/w gas",{"$f":"F175 * F166","v":11833394.580000002},"mmcf"]
[{"$nulls":4},"O/w NGL",{"$f":"F175 * F168","v":0},"mmcf"]
[]
[null,null,null,"Production capacity"]
[{"$nulls":4},"Offshore raw gas production capacity limit",{"$f":"Inputs!$C$61","v":442000},"mmcf",null,null,{"$f":"$F$180","v":442000},{"$f":"$F$180","v":442000},442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,{"$f":"$F$180","v":442000},442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000]
[{"$nulls":4},"Gas produced at this capacity limit",{"$f":"Inputs!$C$105","v":435000},"mmcf",null,null,{"$f":"J180 * $F$166","v":442000},{"$f":"K180 * $F$166","v":442000},442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,{"$f":"BW180 * $F$166","v":442000},442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000]
[]
[{"$nulls":4},"DSO plant start up",{"$f":"SUMPRODUCT(J183:CV183,$J$4:$CV$4)","v":2030},null,null,null,{"$f":"1 * AND(Inputs!C132 <> 0, SUM(Inputs!$B132:'Inputs'!B132) = 0)","v":0},{"$f":"1 * AND(Inputs!D132 <> 0, SUM(Inputs!$B132:'Inputs'!C132) = 0)","v":0},{"$f":"1 * AND(Inputs!E132 <> 0, SUM(Inputs!$B132:'Inputs'!D132) = 0)","v":0},{"$f":"1 * AND(Inputs!F132 <> 0, SUM(Inputs!$B132:'Inputs'!E132) = 0)","v":0},{"$f":"1 * AND(Inputs!G132 <> 0, SUM(Inputs!$B132:'Inputs'!F132) = 0)","v":0},{"$f":"1 * AND(Inputs!H132 <> 0, SUM(Inputs!$B132:'Inputs'!G132) = 0)","v":0},{"$f":"1 * AND(Inputs!I132 <> 0, SUM(Inputs!$B132:'Inputs'!H132) = 0)","v":0},{"$f":"1 * AND(Inputs!J132 <> 0, SUM(Inputs!$B132:'Inputs'!I132) = 0)","v":0},{"$f":"1 * AND(Inputs!K132 <> 0, SUM(Inputs!$B132:'Inputs'!J132) = 0)","v":0},{"$f":"1 * AND(Inputs!L132 <> 0, SUM(Inputs!$B132:'Inputs'!K132) = 0)","v":0},{"$f":"1 * AND(Inputs!M132 <> 0, SUM(Inputs!$B132:'Inputs'!L132) = 0)","v":0},{"$f":"1 * AND(Inputs!N132 <> 0, SUM(Inputs!$B132:'Inputs'!M132) = 0)","v":0},{"$f":"1 * AND(Inputs!O132 <> 0, SUM(Inputs!$B132:'Inputs'!N132) = 0)","v":0},{"$f":"1 * AND(Inputs!P132 <> 0, SUM(Inputs!$B132:'Inputs'!O132) = 0)","v":0},{"$f":"1 * AND(Inputs!Q132 <> 0, SUM(Inputs!$B132:'Inputs'!P132) = 0)","v":0},{"$f":"1 * AND(Inputs!R132 <> 0, SUM(Inputs!$B132:'Inputs'!Q132) = 0)","v":0},{"$f":"1 * AND(Inputs!S132 <> 0, SUM(Inputs!$B132:'Inputs'!R132) = 0)","v":0},{"$f":"1 * AND(Inputs!T132 <> 0, SUM(Inputs!$B132:'Inputs'!S132) = 0)","v":0},{"$f":"1 * AND(Inputs!U132 <> 0, SUM(Inputs!$B132:'Inputs'!T132) = 0)","v":0},{"$f":"1 * AND(Inputs!V132 <> 0, SUM(Inputs!$B132:'Inputs'!U132) = 0)","v":0},{"$f":"1 * AND(Inputs!W132 <> 0, SUM(Inputs!$B132:'Inputs'!V132) = 0)","v":1},{"$f":"1 * AND(Inputs!X132 <> 0, SUM(Inputs!$B132:'Inputs'!W132) = 0)","v":0},{"$f":"1 * AND(Inputs!Y132 <> 0, SUM(Inputs!$B132:'Inputs'!X132) = 0)","v":0},{"$f":"1 * AND(Inputs!Z132 <> 0, SUM(Inputs!$B132:'Inputs'!Y132) = 0)","v":0},{"$f":"1 * AND(Inputs!AA132 <> 0, SUM(Inputs!$B132:'Inputs'!Z132) = 0)","v":0},{"$f":"1 * AND(Inputs!AB132 <> 0, SUM(Inputs!$B132:'Inputs'!AA132) = 0)","v":0},{"$f":"1 * AND(Inputs!AC132 <> 0, SUM(Inputs!$B132:'Inputs'!AB132) = 0)","v":0},{"$f":"1 * AND(Inputs!AD132 <> 0, SUM(Inputs!$B132:'Inputs'!AC132) = 0)","v":0},{"$f":"1 * AND(Inputs!AE132 <> 0, SUM(Inputs!$B132:'Inputs'!AD132) = 0)","v":0},{"$f":"1 * AND(Inputs!AF132 <> 0, SUM(Inputs!$B132:'Inputs'!AE132) = 0)","v":0},{"$f":"1 * AND(Inputs!AG132 <> 0, SUM(Inputs!$B132:'Inputs'!AF132) = 0)","v":0},{"$f":"1 * AND(Inputs!AH132 <> 0, SUM(Inputs!$B132:'Inputs'!AG132) = 0)","v":0},{"$f":"1 * AND(Inputs!AI132 <> 0, SUM(Inputs!$B132:'Inputs'!AH132) = 0)","v":0},{"$f":"1 * AND(Inputs!AJ132 <> 0, SUM(Inputs!$B132:'Inputs'!AI132) = 0)","v":0},{"$f":"1 * AND(Inputs!AK132 <> 0, SUM(Inputs!$B132:'Inputs'!AJ132) = 0)","v":0},{"$f":"1 * AND(Inputs!AL132 <> 0, SUM(Inputs!$B132:'Inputs'!AK132) = 0)","v":0},{"$f":"1 * AND(Inputs!AM132 <> 0, SUM(Inputs!$B132:'Inputs'!AL132) = 0)","v":0},{"$f":"1 * AND(Inputs!AN132 <> 0, SUM(Inputs!$B132:'Inputs'!AM132) = 0)","v":0},{"$f":"1 * AND(Inputs!AO132 <> 0, SUM(Inputs!$B132:'Inputs'!AN132) = 0)","v":0},{"$f":"1 * AND(Inputs!AP132 <> 0, SUM(Inputs!$B132:'Inputs'!AO132) = 0)","v":0},{"$f":"1 * AND(Inputs!AQ132 <> 0, SUM(Inputs!$B132:'Inputs'!AP132) = 0)","v":0},{"$f":"1 * AND(Inputs!AR132 <> 0, SUM(Inputs!$B132:'Inputs'!AQ132) = 0)","v":0},{"$f":"1 * AND(Inputs!AS132 <> 0, SUM(Inputs!$B132:'Inputs'!AR132) = 0)","v":0},{"$f":"1 * AND(Inputs!AT132 <> 0, SUM(Inputs!$B132:'Inputs'!AS132) = 0)","v":0},{"$f":"1 * AND(Inputs!AU132 <> 0, SUM(Inputs!$B132:'Inputs'!AT132) = 0)","v":0},{"$f":"1 * AND(Inputs!AV132 <> 0, SUM(Inputs!$B132:'Inputs'!AU132) = 0)","v":0},{"$f":"1 * AND(Inputs!AW132 <> 0, SUM(Inputs!$B132:'Inputs'!AV132) = 0)","v":0},{"$f":"1 * AND(Inputs!AX132 <> 0, SUM(Inputs!$B132:'Inputs'!AW132) = 0)","v":0},{"$f":"1 * AND(Inputs!AY132 <> 0, SUM(Inputs!$B132:'Inputs'!AX132) = 0)","v":0},{"$f":"1 * AND(Inputs!AZ132 <> 0, SUM(Inputs!$B132:'Inputs'!AY132) = 0)","v":0},{"$f":"1 * AND(Inputs!BA132 <> 0, SUM(Inputs!$B132:'Inputs'!AZ132) = 0)","v":0},{"$f":"1 * AND(Inputs!BB132 <> 0, SUM(Inputs!$B132:'Inputs'!BA132) = 0)","v":0},{"$f":"1 * AND(Inputs!BC132 <> 0, SUM(Inputs!$B132:'Inputs'!BB132) = 0)","v":0},{"$f":"1 * AND(Inputs!BD132 <> 0, SUM(Inputs!$B132:'Inputs'!BC132) = 0)","v":0},{"$f":"1 * AND(Inputs!BE132 <> 0, SUM(Inputs!$B132:'Inputs'!BD132) = 0)","v":0},{"$f":"1 * AND(Inputs!BF132 <> 0, SUM(Inputs!$B132:'Inputs'!BE132) = 0)","v":0},{"$f":"1 * AND(Inputs!BG132 <> 0, SUM(Inputs!$B132:'Inputs'!BF132) = 0)","v":0},{"$f":"1 * AND(Inputs!BH132 <> 0, SUM(Inputs!$B132:'Inputs'!BG132) = 0)","v":0},{"$f":"1 * AND(Inputs!BI132 <> 0, SUM(Inputs!$B132:'Inputs'!BH132) = 0)","v":0},{"$f":"1 * AND(Inputs!BJ132 <> 0, SUM(Inputs!$B132:'Inputs'!BI132) = 0)","v":0},{"$f":"1 * AND(Inputs!BK132 <> 0, SUM(Inputs!$B132:'Inputs'!BJ132) = 0)","v":0},{"$f":"1 * AND(Inputs!BL132 <> 0, SUM(Inputs!$B132:'Inputs'!BK132) = 0)","v":0},{"$f":"1 * AND(Inputs!BM132 <> 0, SUM(Inputs!$B132:'Inputs'!BL132) = 0)","v":0},{"$f":"1 * AND(Inputs!BN132 <> 0, SUM(Inputs!$B132:'Inputs'!BM132) = 0)","v":0},{"$f":"1 * AND(Inputs!BO132 <> 0, SUM(Inputs!$B132:'Inputs'!BN132) = 0)","v":0},{"$f":"1 * AND(Inputs!BP132 <> 0, SUM(Inputs!$B132:'Inputs'!BO132) = 0)","v":0},{"$f":"1 * AND(Inputs!BQ132 <> 0, SUM(Inputs!$B132:'Inputs'!BP132) = 0)","v":0},{"$f":"1 * AND(Inputs!BR132 <> 0, SUM(Inputs!$B132:'Inputs'!BQ132) = 0)","v":0},{"$f":"1 * AND(Inputs!BS132 <> 0, SUM(Inputs!$B132:'Inputs'!BR132) = 0)","v":0},{"$f":"1 * AND(Inputs!BT132 <> 0, SUM(Inputs!$B132:'Inputs'!BS132) = 0)","v":0},{"$f":"1 * AND(Inputs!BU132 <> 0, SUM(Inputs!$B132:'Inputs'!BT132) = 0)","v":0},{"$f":"1 * AND(Inputs!BV132 <> 0, SUM(Inputs!$B132:'Inputs'!BU132) = 0)","v":0},{"$f":"1 * AND(Inputs!BW132 <> 0, SUM(Inputs!$B132:'Inputs'!BV132) = 0)","v":0},{"$f":"1 * AND(Inputs!BX132 <> 0, SUM(Inputs!$B132:'Inputs'!BW132) = 0)","v":0},{"$f":"1 * AND(Inputs!BY132 <> 0, SUM(Inputs!$B132:'Inputs'!BX132) = 0)","v":0},{"$f":"1 * AND(Inputs!BZ132 <> 0, SUM(Inputs!$B132:'Inputs'!BY132) = 0)","v":0},{"$f":"1 * AND(Inputs!CA132 <> 0, SUM(Inputs!$B132:'Inputs'!BZ132) = 0)","v":0},{"$f":"1 * AND(Inputs!CB132 <> 0, SUM(Inputs!$B132:'Inputs'!CA132) = 0)","v":0},{"$f":"1 * AND(Inputs!CC132 <> 0, SUM(Inputs!$B132:'Inputs'!CB132) = 0)","v":0},{"$f":"1 * AND(Inputs!CD132 <> 0, SUM(Inputs!$B132:'Inputs'!CC132) = 0)","v":0},{"$f":"1 * AND(Inputs!CE132 <> 0, SUM(Inputs!$B132:'Inputs'!CD132) = 0)","v":0},{"$f":"1 * AND(Inputs!CF132 <> 0, SUM(Inputs!$B132:'Inputs'!CE132) = 0)","v":0},{"$f":"1 * AND(Inputs!CG132 <> 0, SUM(Inputs!$B132:'Inputs'!CF132) = 0)","v":0},{"$f":"1 * AND(Inputs!CH132 <> 0, SUM(Inputs!$B132:'Inputs'!CG132) = 0)","v":0},{"$f":"1 * AND(Inputs!CI132 <> 0, SUM(Inputs!$B132:'Inputs'!CH132) = 0)","v":0},{"$f":"1 * AND(Inputs!CJ132 <> 0, SUM(Inputs!$B132:'Inputs'!CI132) = 0)","v":0},{"$f":"1 * AND(Inputs!CK132 <> 0, SUM(Inputs!$B132:'Inputs'!CJ132) = 0)","v":0},{"$f":"1 * AND(Inputs!CL132 <> 0, SUM(Inputs!$B132:'Inputs'!CK132) = 0)","v":0},{"$f":"1 * AND(Inputs!CM132 <> 0, SUM(Inputs!$B132:'Inputs'!CL132) = 0)","v":0},{"$f":"1 * AND(Inputs!CN132 <> 0, SUM(Inputs!$B132:'Inputs'!CM132) = 0)","v":0},{"$f":"1 * AND(Inputs!CO132 <> 0, SUM(Inputs!$B132:'Inputs'!CN132) = 0)","v":0}]
[{"$nulls":4},"DSO plant raw gas capacity limit",null,"mmcf",null,null,{"$f":"SUM(Inputs!$C$132:C132)","v":0},{"$f":"SUM(Inputs!$C$132:D132)","v":0},{"$f":"SUM(Inputs!$C$132:E132)","v":0},{"$f":"SUM(Inputs!$C$132:F132)","v":0},{"$f":"SUM(Inputs!$C$132:G132)","v":0},{"$f":"SUM(Inputs!$C$132:H132)","v":0},{"$f":"SUM(Inputs!$C$132:I132)","v":0},{"$f":"SUM(Inputs!$C$132:J132)","v":0},{"$f":"SUM(Inputs!$C$132:K132)","v":0},{"$f":"SUM(Inputs!$C$132:L132)","v":0},{"$f":"SUM(Inputs!$C$132:M132)","v":0},{"$f":"SUM(Inputs!$C$132:N132)","v":0},{"$f":"SUM(Inputs!$C$132:O132)","v":0},{"$f":"SUM(Inputs!$C$132:P132)","v":0},{"$f":"SUM(Inputs!$C$132:Q132)","v":0},{"$f":"SUM(Inputs!$C$132:R132)","v":0},{"$f":"SUM(Inputs!$C$132:S132)","v":0},{"$f":"SUM(Inputs!$C$132:T132)","v":0},{"$f":"SUM(Inputs!$C$132:U132)","v":0},{"$f":"SUM(Inputs!$C$132:V132)","v":0},{"$f":"SUM(Inputs!$C$132:W132)","v":39000},{"$f":"SUM(Inputs!$C$132:X132)","v":39000},{"$f":"SUM(Inputs!$C$132:Y132)","v":39000},{"$f":"SUM(Inputs!$C$132:Z132)","v":39000},{"$f":"SUM(Inputs!$C$132:AA132)","v":39000},{"$f":"SUM(Inputs!$C$132:AB132)","v":39000},{"$f":"SUM(Inputs!$C$132:AC132)","v":39000},{"$f":"SUM(Inputs!$C$132:AD132)","v":39000},{"$f":"SUM(Inputs!$C$132:AE132)","v":39000},{"$f":"SUM(Inputs!$C$132:AF132)","v":39000},{"$f":"SUM(Inputs!$C$132:AG132)","v":39000},{"$f":"SUM(Inputs!$C$132:AH132)","v":39000},{"$f":"SUM(Inputs!$C$132:AI132)","v":39000},{"$f":"SUM(Inputs!$C$132:AJ132)","v":39000},{"$f":"SUM(Inputs!$C$132:AK132)","v":39000},{"$f":"SUM(Inputs!$C$132:AL132)","v":39000},{"$f":"SUM(Inputs!$C$132:AM132)","v":39000},{"$f":"SUM(Inputs!$C$132:AN132)","v":39000},{"$f":"SUM(Inputs!$C$132:AO132)","v":39000},{"$f":"SUM(Inputs!$C$132:AP132)","v":39000},{"$f":"SUM(Inputs!$C$132:AQ132)","v":39000},{"$f":"SUM(Inputs!$C$132:AR132)","v":39000},{"$f":"SUM(Inputs!$C$132:AS132)","v":39000},{"$f":"SUM(Inputs!$C$132:AT132)","v":39000},{"$f":"SUM(Inputs!$C$132:AU132)","v":39000},{"$f":"SUM(Inputs!$C$132:AV132)","v":39000},{"$f":"SUM(Inputs!$C$132:AW132)","v":39000},{"$f":"SUM(Inputs!$C$132:AX132)","v":39000},{"$f":"SUM(Inputs!$C$132:AY132)","v":39000},{"$f":"SUM(Inputs!$C$132:AZ132)","v":39000},{"$f":"SUM(Inputs!$C$132:BA132)","v":39000},{"$f":"SUM(Inputs!$C$132:BB132)","v":39000},{"$f":"SUM(Inputs!$C$132:BC132)","v":39000},{"$f":"SUM(Inputs!$C$132:BD132)","v":39000},{"$f":"SUM(Inputs!$C$132:BE132)","v":39000},{"$f":"SUM(Inputs!$C$132:BF132)","v":39000},{"$f":"SUM(Inputs!$C$132:BG132)","v":39000},{"$f":"SUM(Inputs!$C$132:BH132)","v":39000},{"$f":"SUM(Inputs!$C$132:BI132)","v":39000},{"$f":"SUM(Inputs!$C$132:BJ132)","v":39000},{"$f":"SUM(Inputs!$C$132:BK132)","v":39000},{"$f":"SUM(Inputs!$C$132:BL132)","v":39000},{"$f":"SUM(Inputs!$C$132:BM132)","v":39000},{"$f":"SUM(Inputs!$C$132:BN132)","v":39000},{"$f":"SUM(Inputs!$C$132:BO132)","v":39000},{"$f":"SUM(Inputs!$C$132:BP132)","v":39000},{"$f":"SUM(Inputs!$C$132:BQ132)","v":39000},{"$f":"SUM(Inputs!$C$132:BR132)","v":39000},{"$f":"SUM(Inputs!$C$132:BS132)","v":39000},{"$f":"SUM(Inputs!$C$132:BT132)","v":39000},{"$f":"SUM(Inputs!$C$132:BU132)","v":39000},{"$f":"SUM(Inputs!$C$132:BV132)","v":39000},{"$f":"SUM(Inputs!$C$132:BW132)","v":39000},{"$f":"SUM(Inputs!$C$132:BX132)","v":39000},{"$f":"SUM(Inputs!$C$132:BY132)","v":39000},{"$f":"SUM(Inputs!$C$132:BZ132)","v":39000},{"$f":"SUM(Inputs!$C$132:CA132)","v":39000},{"$f":"SUM(Inputs!$C$132:CB132)","v":39000},{"$f":"SUM(Inputs!$C$132:CC132)","v":39000},{"$f":"SUM(Inputs!$C$132:CD132)","v":39000},{"$f":"SUM(Inputs!$C$132:CE132)","v":39000},{"$f":"SUM(Inputs!$C$132:CF132)","v":39000},{"$f":"SUM(Inputs!$C$132:CG132)","v":39000},{"$f":"SUM(Inputs!$C$132:CH132)","v":39000},{"$f":"SUM(Inputs!$C$132:CI132)","v":39000},{"$f":"SUM(Inputs!$C$132:CJ132)","v":39000},{"$f":"SUM(Inputs!$C$132:CK132)","v":39000},{"$f":"SUM(Inputs!$C$132:CL132)","v":39000},{"$f":"SUM(Inputs!$C$132:CM132)","v":39000},{"$f":"SUM(Inputs!$C$132:CN132)","v":39000},{"$f":"SUM(Inputs!$C$132:CO132)","v":39000}]
[{"$nulls":4},"Gas processed at this capacity limit",null,"mmcf",null,null,{"$f":"J184 * $F$166","v":0},{"$f":"K184 * $F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,{"$f":"BW184 * $F$166","v":39000},39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000,39000]
[]
[null,null,null,"Gas required"]
[{"$nulls":4},"Domestic supply obligation (DSO)",null,"mmcf"]
[{"$nulls":4},"Number of years of DSO production",{"$f":"Inputs!$C$113","v":35},"years"]
[{"$nulls":4},"Annual DSO volume",null,"mmcf",null,0,{"$f":"Inputs!C121","v":0},{"$f":"Inputs!D121","v":0},{"$f":"Inputs!E121","v":0},{"$f":"Inputs!F121","v":0},{"$f":"Inputs!G121","v":0},{"$f":"Inputs!H121","v":0},{"$f":"Inputs!I121","v":0},{"$f":"Inputs!J121","v":0},{"$f":"Inputs!K121","v":0},{"$f":"Inputs!L121","v":0},{"$f":"Inputs!M121","v":0},{"$f":"Inputs!N121","v":0},{"$f":"Inputs!O121","v":0},{"$f":"Inputs!P121","v":0},{"$f":"Inputs!Q121","v":0},{"$f":"Inputs!R121","v":0},{"$f":"Inputs!S121","v":0},{"$f":"Inputs!T121","v":0},{"$f":"Inputs!U121","v":0},{"$f":"Inputs!V121","v":0},{"$f":"Inputs!W121","v":19055.385797101451},{"$f":"Inputs!X121","v":38110.771594202903},{"$f":"Inputs!Y121","v":38110.771594202903},{"$f":"Inputs!Z121","v":38110.771594202903},{"$f":"Inputs!AA121","v":38110.771594202903},{"$f":"Inputs!AB121","v":38110.771594202903},{"$f":"Inputs!AC121","v":38110.771594202903},{"$f":"Inputs!AD121","v":38110.771594202903},{"$f":"Inputs!AE121","v":38110.771594202903},{"$f":"Inputs!AF121","v":38110.771594202903},{"$f":"Inputs!AG121","v":38110.771594202903},{"$f":"Inputs!AH121","v":38110.771594202903},{"$f":"Inputs!AI121","v":38110.771594202903},{"$f":"Inputs!AJ121","v":38110.771594202903},{"$f":"Inputs!AK121","v":38110.771594202903},{"$f":"Inputs!AL121","v":38110.771594202903},{"$f":"Inputs!AM121","v":38110.771594202903},{"$f":"Inputs!AN121","v":38110.771594202903},{"$f":"Inputs!AO121","v":38110.771594202903},{"$f":"Inputs!AP121","v":38110.771594202903},{"$f":"Inputs!AQ121","v":38110.771594202903},{"$f":"Inputs!AR121","v":38110.771594202903},{"$f":"Inputs!AS121","v":38110.771594202903},{"$f":"Inputs!AT121","v":38110.771594202903},{"$f":"Inputs!AU121","v":38110.771594202903},{"$f":"Inputs!AV121","v":38110.771594202903},{"$f":"Inputs!AW121","v":38110.771594202903},{"$f":"Inputs!AX121","v":38110.771594202903},{"$f":"Inputs!AY121","v":38110.771594202903},{"$f":"Inputs!AZ121","v":38110.771594202903},{"$f":"Inputs!BA121","v":38110.771594202903},{"$f":"Inputs!BB121","v":38110.771594202903},{"$f":"Inputs!BC121","v":38110.771594202903},{"$f":"Inputs!BD121","v":38110.771594202903},{"$f":"Inputs!BE121","v":38110.771594202903},{"$f":"Inputs!BF121","v":0},{"$f":"Inputs!BG121","v":0},{"$f":"Inputs!BH121","v":0},{"$f":"Inputs!BI121","v":0},{"$f":"Inputs!BJ121","v":0},{"$f":"Inputs!BK121","v":0},{"$f":"Inputs!BL121","v":0},{"$f":"Inputs!BM121","v":0},{"$f":"Inputs!BN121","v":0},{"$f":"Inputs!BO121","v":0},{"$f":"Inputs!BP121","v":0},{"$f":"Inputs!BQ121","v":0},{"$f":"Inputs!BR121","v":0},{"$f":"Inputs!BS121","v":0},{"$f":"Inputs!BT121","v":0},{"$f":"Inputs!BU121","v":0},{"$f":"Inputs!BV121","v":0},{"$f":"Inputs!BW121","v":0},{"$f":"Inputs!BX121","v":0},{"$f":"Inputs!BY121","v":0},{"$f":"Inputs!BZ121","v":0},{"$f":"Inputs!CA121","v":0},{"$f":"Inputs!CB121","v":0},{"$f":"Inputs!CC121","v":0},{"$f":"Inputs!CD121","v":0},{"$f":"Inputs!CE121","v":0},{"$f":"Inputs!CF121","v":0},{"$f":"Inputs!CG121","v":0},{"$f":"Inputs!CH121","v":0},{"$f":"Inputs!CI121","v":0},{"$f":"Inputs!CJ121","v":0},{"$f":"Inputs!CK121","v":0},{"$f":"Inputs!CL121","v":0},{"$f":"Inputs!CM121","v":0},{"$f":"Inputs!CN121","v":0},{"$f":"Inputs!CO121","v":0}]
[{"$nulls":4},"   O/w under take or pay contract",null,"mmcf",{"$f":"SUM(J191:CV191)","v":1314821.6199999989},null,{"$f":"J190 * Inputs!$C$144","v":0},{"$f":"K190 * Inputs!$C$144","v":0},{"$f":"L190 * Inputs!$C$144","v":0},{"$f":"M190 * Inputs!$C$144","v":0},{"$f":"N190 * Inputs!$C$144","v":0},{"$f":"O190 * Inputs!$C$144","v":0},{"$f":"P190 * Inputs!$C$144","v":0},{"$f":"Q190 * Inputs!$C$144","v":0},{"$f":"R190 * Inputs!$C$144","v":0},{"$f":"S190 * Inputs!$C$144","v":0},{"$f":"T190 * Inputs!$C$144","v":0},{"$f":"U190 * Inputs!$C$144","v":0},{"$f":"V190 * Inputs!$C$144","v":0},{"$f":"W190 * Inputs!$C$144","v":0},{"$f":"X190 * Inputs!$C$144","v":0},{"$f":"Y190 * Inputs!$C$144","v":0},{"$f":"Z190 * Inputs!$C$144","v":0},{"$f":"AA190 * Inputs!$C$144","v":0},{"$f":"AB190 * Inputs!$C$144","v":0},{"$f":"AC190 * Inputs!$C$144","v":0},{"$f":"AD190 * Inputs!$C$144","v":19055.385797101451},{"$f":"AE190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AF190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AG190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AH190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AI190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AJ190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AK190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AL190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AM190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AN190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AO190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AP190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AQ190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AR190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AS190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AT190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AU190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AV190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AW190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AX190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AY190 * Inputs!$C$144","v":38110.771594202903},{"$f":"AZ190 * Inputs!$C$144","v":38110.771594202903},{"$f":"BA190 * Inputs!$C$144","v":38110.771594202903},{"$f":"BB190 * Inputs!$C$144","v":38110.771594202903},{"$f":"BC190 * Inputs!$C$144","v":38110.771594202903},{"$f":"BD190 * Inputs!$C$144","v":38110.771594202903},{"$f":"BE190 * Inputs!$C$144","v":38110.771594202903},{"$f":"BF190 * Inputs!$C$144","v":38110.771594202903},{"$f":"BG190 * Inputs!$C$144","v":38110.771594202903},{"$f":"BH190 * Inputs!$C$144","v":38110.771594202903},{"$f":"BI190 * Inputs!$C$144","v":38110.771594202903},{"$f":"BJ190 * Inputs!$C$144","v":38110.771594202903},{"$f":"BK190 * Inputs!$C$144","v":38110.771594202903},{"$f":"BL190 * Inputs!$C$144","v":38110.771594202903},{"$f":"BM190 * Inputs!$C$144","v":0},{"$f":"BN190 * Inputs!$C$144","v":0},{"$f":"BO190 * Inputs!$C$144","v":0},{"$f":"BP190 * Inputs!$C$144","v":0},{"$f":"BQ190 * Inputs!$C$144","v":0},{"$f":"BR190 * Inputs!$C$144","v":0},{"$f":"BS190 * Inputs!$C$144","v":0},{"$f":"BT190 * Inputs!$C$144","v":0},{"$f":"BU190 * Inputs!$C$144","v":0},{"$f":"BV190 * Inputs!$C$144","v":0},{"$f":"BW190 * Inputs!$C$144","v":0},{"$f":"BX190 * Inputs!$C$144","v":0},{"$f":"BY190 * Inputs!$C$144","v":0},{"$f":"BZ190 * Inputs!$C$144","v":0},{"$f":"CA190 * Inputs!$C$144","v":0},{"$f":"CB190 * Inputs!$C$144","v":0},{"$f":"CC190 * Inputs!$C$144","v":0},{"$f":"CD190 * Inputs!$C$144","v":0},{"$f":"CE190 * Inputs!$C$144","v":0},{"$f":"CF190 * Inputs!$C$144","v":0},{"$f":"CG190 * Inputs!$C$144","v":0},{"$f":"CH190 * Inputs!$C$144","v":0},{"$f":"CI190 * Inputs!$C$144","v":0},{"$f":"CJ190 * Inputs!$C$144","v":0},{"$f":"CK190 * Inputs!$C$144","v":0},{"$f":"CL190 * Inputs!$C$144","v":0},{"$f":"CM190 * Inputs!$C$144","v":0},{"$f":"CN190 * Inputs!$C$144","v":0},{"$f":"CO190 * Inputs!$C$144","v":0},{"$f":"CP190 * Inputs!$C$144","v":0},{"$f":"CQ190 * Inputs!$C$144","v":0},{"$f":"CR190 * Inputs!$C$144","v":0},{"$f":"CS190 * Inputs!$C$144","v":0},{"$f":"CT190 * Inputs!$C$144","v":0},{"$f":"CU190 * Inputs!$C$144","v":0},{"$f":"CV190 * Inputs!$C$144","v":0}]
[{"$nulls":4},"Annual raw gas volume required to satisfy DSO",null,"mmcf",{"$f":"SUM(J192:CV192)","v":1314821.6199999989},null,{"$f":"J190 / $F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA190 / $F$166","v":0},{"$f":"AB190 / $F$166","v":0},0,19055.385797101451,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN190 / $F$166","v":0},0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual DSO volume as % of annual DSO volume for all blocks",null,null,null,0,{"$f":"IFERROR(J190 / (J190 + J88), 0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,{"$f":"IFERROR(AP190 / (AP190 + AP88), 0%)","v":0.58119534034310949},0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0.58119534034310949,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BV190 / (BV190 + BV88), 0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Prior average annual DSO volume as % of annual DSO volume for all blocks",{"$nulls":4},{"$f":"IFERROR(AVERAGEIF($I$193:I193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:J193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:K193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:L193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:M193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:N193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:O193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:P193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:Q193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:R193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:S193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:T193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:U193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:V193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:W193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:X193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:Y193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:Z193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:AA193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:AB193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:AC193, \">0\"), 0%)","v":0},{"$f":"IFERROR(AVERAGEIF($I$193:AD193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AE193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AF193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AG193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AH193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AI193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AJ193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AK193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AL193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AM193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AN193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AO193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AP193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AQ193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AR193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AS193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AT193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AU193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AV193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AW193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AX193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AY193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:AZ193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:BA193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:BB193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:BC193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:BD193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:BE193, \">0\"), 0%)","v":0.58119534034310949},{"$f":"IFERROR(AVERAGEIF($I$193:BF193, \">0\"), 0%)","v":0.5811953403431096},{"$f":"IFERROR(AVERAGEIF($I$193:BG193, \">0\"), 0%)","v":0.5811953403431096},{"$f":"IFERROR(AVERAGEIF($I$193:BH193, \">0\"), 0%)","v":0.58119534034310971},{"$f":"IFERROR(AVERAGEIF($I$193:BI193, \">0\"), 0%)","v":0.58119534034310971},{"$f":"IFERROR(AVERAGEIF($I$193:BJ193, \">0\"), 0%)","v":0.58119534034310971},{"$f":"IFERROR(AVERAGEIF($I$193:BK193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:BL193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:BM193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:BN193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:BO193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:BP193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:BQ193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:BR193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:BS193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:BT193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:BU193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:BV193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:BW193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:BX193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:BY193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:BZ193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CA193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CB193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CC193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CD193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CE193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CF193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CG193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CH193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CI193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CJ193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CK193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CL193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CM193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CN193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CO193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CP193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CQ193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CR193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CS193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CT193, \">0\"), 0%)","v":0.58119534034310982},{"$f":"IFERROR(AVERAGEIF($I$193:CU193, \">0\"), 0%)","v":0.58119534034310982}]
[]
[{"$nulls":4},"Gas required for LNG production",null,"mmcf",{"$f":"SUM(J196:CV196)","v":27976190.476190448},null,{"$f":"J32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198412.6984126984,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,{"$f":"AP32","v":396825.39682539681},396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,{"$f":"BV32","v":396825.39682539681},396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681]
[{"$nulls":4},"Raw gas required for LNG production",null,"mmcf",{"$f":"SUM(J197:CV197)","v":27976190.476190448},null,{"$f":"J196 / $F$166","v":0},{"$f":"K196 / $F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198412.6984126984,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,{"$f":"BW196 / $F$166","v":396825.39682539681},396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681]
[{"$nulls":4},"Gas required for LNG production if plant operates at full capacity across project lifetime",null,"mmcf",{"$f":"SUM(J198:CV198)","v":11833394.580000002},null,{"$f":"IF(SUM($I$196:I196) <= $F$176, MIN(J196, $F$176 - SUM($I$196:I196)), 0)","v":0},{"$f":"IF(SUM($I$196:J196) <= $F$176, MIN(K196, $F$176 - SUM($I$196:J196)), 0)","v":0},{"$f":"IF(SUM($I$196:K196) <= $F$176, MIN(L196, $F$176 - SUM($I$196:K196)), 0)","v":0},{"$f":"IF(SUM($I$196:L196) <= $F$176, MIN(M196, $F$176 - SUM($I$196:L196)), 0)","v":0},{"$f":"IF(SUM($I$196:M196) <= $F$176, MIN(N196, $F$176 - SUM($I$196:M196)), 0)","v":0},{"$f":"IF(SUM($I$196:N196) <= $F$176, MIN(O196, $F$176 - SUM($I$196:N196)), 0)","v":0},{"$f":"IF(SUM($I$196:O196) <= $F$176, MIN(P196, $F$176 - SUM($I$196:O196)), 0)","v":0},{"$f":"IF(SUM($I$196:P196) <= $F$176, MIN(Q196, $F$176 - SUM($I$196:P196)), 0)","v":0},{"$f":"IF(SUM($I$196:Q196) <= $F$176, MIN(R196, $F$176 - SUM($I$196:Q196)), 0)","v":0},{"$f":"IF(SUM($I$196:R196) <= $F$176, MIN(S196, $F$176 - SUM($I$196:R196)), 0)","v":0},{"$f":"IF(SUM($I$196:S196) <= $F$176, MIN(T196, $F$176 - SUM($I$196:S196)), 0)","v":0},{"$f":"IF(SUM($I$196:T196) <= $F$176, MIN(U196, $F$176 - SUM($I$196:T196)), 0)","v":0},{"$f":"IF(SUM($I$196:U196) <= $F$176, MIN(V196, $F$176 - SUM($I$196:U196)), 0)","v":0},{"$f":"IF(SUM($I$196:V196) <= $F$176, MIN(W196, $F$176 - SUM($I$196:V196)), 0)","v":0},{"$f":"IF(SUM($I$196:W196) <= $F$176, MIN(X196, $F$176 - SUM($I$196:W196)), 0)","v":0},{"$f":"IF(SUM($I$196:X196) <= $F$176, MIN(Y196, $F$176 - SUM($I$196:X196)), 0)","v":0},{"$f":"IF(SUM($I$196:Y196) <= $F$176, MIN(Z196, $F$176 - SUM($I$196:Y196)), 0)","v":0},{"$f":"IF(SUM($I$196:Z196) <= $F$176, MIN(AA196, $F$176 - SUM($I$196:Z196)), 0)","v":0},{"$f":"IF(SUM($I$196:AA196) <= $F$176, MIN(AB196, $F$176 - SUM($I$196:AA196)), 0)","v":0},{"$f":"IF(SUM($I$196:AB196) <= $F$176, MIN(AC196, $F$176 - SUM($I$196:AB196)), 0)","v":0},{"$f":"IF(SUM($I$196:AC196) <= $F$176, MIN(AD196, $F$176 - SUM($I$196:AC196)), 0)","v":198412.6984126984},{"$f":"IF(SUM($I$196:AD196) <= $F$176, MIN(AE196, $F$176 - SUM($I$196:AD196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AE196) <= $F$176, MIN(AF196, $F$176 - SUM($I$196:AE196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AF196) <= $F$176, MIN(AG196, $F$176 - SUM($I$196:AF196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AG196) <= $F$176, MIN(AH196, $F$176 - SUM($I$196:AG196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AH196) <= $F$176, MIN(AI196, $F$176 - SUM($I$196:AH196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AI196) <= $F$176, MIN(AJ196, $F$176 - SUM($I$196:AI196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AJ196) <= $F$176, MIN(AK196, $F$176 - SUM($I$196:AJ196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AK196) <= $F$176, MIN(AL196, $F$176 - SUM($I$196:AK196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AL196) <= $F$176, MIN(AM196, $F$176 - SUM($I$196:AL196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AM196) <= $F$176, MIN(AN196, $F$176 - SUM($I$196:AM196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AN196) <= $F$176, MIN(AO196, $F$176 - SUM($I$196:AN196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AO196) <= $F$176, MIN(AP196, $F$176 - SUM($I$196:AO196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AP196) <= $F$176, MIN(AQ196, $F$176 - SUM($I$196:AP196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AQ196) <= $F$176, MIN(AR196, $F$176 - SUM($I$196:AQ196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AR196) <= $F$176, MIN(AS196, $F$176 - SUM($I$196:AR196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AS196) <= $F$176, MIN(AT196, $F$176 - SUM($I$196:AS196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AT196) <= $F$176, MIN(AU196, $F$176 - SUM($I$196:AT196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AU196) <= $F$176, MIN(AV196, $F$176 - SUM($I$196:AU196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AV196) <= $F$176, MIN(AW196, $F$176 - SUM($I$196:AV196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AW196) <= $F$176, MIN(AX196, $F$176 - SUM($I$196:AW196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AX196) <= $F$176, MIN(AY196, $F$176 - SUM($I$196:AX196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AY196) <= $F$176, MIN(AZ196, $F$176 - SUM($I$196:AY196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:AZ196) <= $F$176, MIN(BA196, $F$176 - SUM($I$196:AZ196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:BA196) <= $F$176, MIN(BB196, $F$176 - SUM($I$196:BA196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:BB196) <= $F$176, MIN(BC196, $F$176 - SUM($I$196:BB196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:BC196) <= $F$176, MIN(BD196, $F$176 - SUM($I$196:BC196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:BD196) <= $F$176, MIN(BE196, $F$176 - SUM($I$196:BD196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:BE196) <= $F$176, MIN(BF196, $F$176 - SUM($I$196:BE196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:BF196) <= $F$176, MIN(BG196, $F$176 - SUM($I$196:BF196)), 0)","v":396825.39682539681},{"$f":"IF(SUM($I$196:BG196) <= $F$176, MIN(BH196, $F$176 - SUM($I$196:BG196)), 0)","v":127045.37365079485},{"$f":"IF(SUM($I$196:BH196) <= $F$176, MIN(BI196, $F$176 - SUM($I$196:BH196)), 0)","v":0},{"$f":"IF(SUM($I$196:BI196) <= $F$176, MIN(BJ196, $F$176 - SUM($I$196:BI196)), 0)","v":0},{"$f":"IF(SUM($I$196:BJ196) <= $F$176, MIN(BK196, $F$176 - SUM($I$196:BJ196)), 0)","v":0},{"$f":"IF(SUM($I$196:BK196) <= $F$176, MIN(BL196, $F$176 - SUM($I$196:BK196)), 0)","v":0},{"$f":"IF(SUM($I$196:BL196) <= $F$176, MIN(BM196, $F$176 - SUM($I$196:BL196)), 0)","v":0},{"$f":"IF(SUM($I$196:BM196) <= $F$176, MIN(BN196, $F$176 - SUM($I$196:BM196)), 0)","v":0},{"$f":"IF(SUM($I$196:BN196) <= $F$176, MIN(BO196, $F$176 - SUM($I$196:BN196)), 0)","v":0},{"$f":"IF(SUM($I$196:BO196) <= $F$176, MIN(BP196, $F$176 - SUM($I$196:BO196)), 0)","v":0},{"$f":"IF(SUM($I$196:BP196) <= $F$176, MIN(BQ196, $F$176 - SUM($I$196:BP196)), 0)","v":0},{"$f":"IF(SUM($I$196:BQ196) <= $F$176, MIN(BR196, $F$176 - SUM($I$196:BQ196)), 0)","v":0},{"$f":"IF(SUM($I$196:BR196) <= $F$176, MIN(BS196, $F$176 - SUM($I$196:BR196)), 0)","v":0},{"$f":"IF(SUM($I$196:BS196) <= $F$176, MIN(BT196, $F$176 - SUM($I$196:BS196)), 0)","v":0},{"$f":"IF(SUM($I$196:BT196) <= $F$176, MIN(BU196, $F$176 - SUM($I$196:BT196)), 0)","v":0},{"$f":"IF(SUM($I$196:BU196) <= $F$176, MIN(BV196, $F$176 - SUM($I$196:BU196)), 0)","v":0},{"$f":"IF(SUM($I$196:BV196) <= $F$176, MIN(BW196, $F$176 - SUM($I$196:BV196)), 0)","v":0},{"$f":"IF(SUM($I$196:BW196) <= $F$176, MIN(BX196, $F$176 - SUM($I$196:BW196)), 0)","v":0},{"$f":"IF(SUM($I$196:BX196) <= $F$176, MIN(BY196, $F$176 - SUM($I$196:BX196)), 0)","v":0},{"$f":"IF(SUM($I$196:BY196) <= $F$176, MIN(BZ196, $F$176 - SUM($I$196:BY196)), 0)","v":0},{"$f":"IF(SUM($I$196:BZ196) <= $F$176, MIN(CA196, $F$176 - SUM($I$196:BZ196)), 0)","v":0},{"$f":"IF(SUM($I$196:CA196) <= $F$176, MIN(CB196, $F$176 - SUM($I$196:CA196)), 0)","v":0},{"$f":"IF(SUM($I$196:CB196) <= $F$176, MIN(CC196, $F$176 - SUM($I$196:CB196)), 0)","v":0},{"$f":"IF(SUM($I$196:CC196) <= $F$176, MIN(CD196, $F$176 - SUM($I$196:CC196)), 0)","v":0},{"$f":"IF(SUM($I$196:CD196) <= $F$176, MIN(CE196, $F$176 - SUM($I$196:CD196)), 0)","v":0},{"$f":"IF(SUM($I$196:CE196) <= $F$176, MIN(CF196, $F$176 - SUM($I$196:CE196)), 0)","v":0},{"$f":"IF(SUM($I$196:CF196) <= $F$176, MIN(CG196, $F$176 - SUM($I$196:CF196)), 0)","v":0},{"$f":"IF(SUM($I$196:CG196) <= $F$176, MIN(CH196, $F$176 - SUM($I$196:CG196)), 0)","v":0},{"$f":"IF(SUM($I$196:CH196) <= $F$176, MIN(CI196, $F$176 - SUM($I$196:CH196)), 0)","v":0},{"$f":"IF(SUM($I$196:CI196) <= $F$176, MIN(CJ196, $F$176 - SUM($I$196:CI196)), 0)","v":0},{"$f":"IF(SUM($I$196:CJ196) <= $F$176, MIN(CK196, $F$176 - SUM($I$196:CJ196)), 0)","v":0},{"$f":"IF(SUM($I$196:CK196) <= $F$176, MIN(CL196, $F$176 - SUM($I$196:CK196)), 0)","v":0},{"$f":"IF(SUM($I$196:CL196) <= $F$176, MIN(CM196, $F$176 - SUM($I$196:CL196)), 0)","v":0},{"$f":"IF(SUM($I$196:CM196) <= $F$176, MIN(CN196, $F$176 - SUM($I$196:CM196)), 0)","v":0},{"$f":"IF(SUM($I$196:CN196) <= $F$176, MIN(CO196, $F$176 - SUM($I$196:CN196)), 0)","v":0},{"$f":"IF(SUM($I$196:CO196) <= $F$176, MIN(CP196, $F$176 - SUM($I$196:CO196)), 0)","v":0},{"$f":"IF(SUM($I$196:CP196) <= $F$176, MIN(CQ196, $F$176 - SUM($I$196:CP196)), 0)","v":0},{"$f":"IF(SUM($I$196:CQ196) <= $F$176, MIN(CR196, $F$176 - SUM($I$196:CQ196)), 0)","v":0},{"$f":"IF(SUM($I$196:CR196) <= $F$176, MIN(CS196, $F$176 - SUM($I$196:CR196)), 0)","v":0},{"$f":"IF(SUM($I$196:CS196) <= $F$176, MIN(CT196, $F$176 - SUM($I$196:CS196)), 0)","v":0},{"$f":"IF(SUM($I$196:CT196) <= $F$176, MIN(CU196, $F$176 - SUM($I$196:CT196)), 0)","v":0},{"$f":"IF(SUM($I$196:CU196) <= $F$176, MIN(CV196, $F$176 - SUM($I$196:CU196)), 0)","v":0}]
[{"$nulls":4},"Raw gas required for LNG production if plant operates at full capacity across project lifetime",null,"mmcf",{"$f":"SUM(J199:CV199)","v":11833394.580000002},null,{"$f":"J198 / $F$166","v":0},{"$f":"K198 / $F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198412.6984126984,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,127045.37365079485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW198 / $F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total gas required",null,"mmcf",{"$f":"SUM(J201:CV201)","v":29291012.096190434},null,{"$f":"J190 + J196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217468.08420979985,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,{"$f":"AP190 + AP196","v":434936.16841959971},434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,{"$f":"BV190 + BV196","v":396825.39682539681},396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681]
[{"$nulls":4},"Total raw gas required",null,"mmcf",{"$f":"SUM(J202:CV202)","v":29291012.096190434},null,{"$f":"J192 + J197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217468.08420979985,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,{"$f":"AP192 + AP197","v":434936.16841959971},434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,{"$f":"BV192 + BV197","v":396825.39682539681},396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681]
[]
[null,null,null,"Gas available"]
[{"$nulls":4},"Raw gas reserves at start of year",null,"mmcf",null,null,{"$f":"I247","v":13148216.200000001},{"$f":"J247","v":13148216.200000001},{"$f":"K247","v":13148216.200000001},{"$f":"L247","v":13148216.200000001},{"$f":"M247","v":13148216.200000001},{"$f":"N247","v":13148216.200000001},{"$f":"O247","v":13148216.200000001},{"$f":"P247","v":13148216.200000001},{"$f":"Q247","v":13148216.200000001},{"$f":"R247","v":13148216.200000001},{"$f":"S247","v":13148216.200000001},{"$f":"T247","v":13148216.200000001},{"$f":"U247","v":13148216.200000001},{"$f":"V247","v":13148216.200000001},{"$f":"W247","v":13148216.200000001},{"$f":"X247","v":13148216.200000001},{"$f":"Y247","v":13148216.200000001},{"$f":"Z247","v":13148216.200000001},{"$f":"AA247","v":13148216.200000001},{"$f":"AB247","v":13148216.200000001},{"$f":"AC247","v":13148216.200000001},{"$f":"AD247","v":12930748.115790201},{"$f":"AE247","v":12495811.947370602},{"$f":"AF247","v":12060875.778951002},{"$f":"AG247","v":11625939.610531403},{"$f":"AH247","v":11191003.442111803},{"$f":"AI247","v":10756067.273692204},{"$f":"AJ247","v":10321131.105272604},{"$f":"AK247","v":9886194.9368530046},{"$f":"AL247","v":9451258.7684334051},{"$f":"AM247","v":9016322.6000138056},{"$f":"AN247","v":8581386.431594206},{"$f":"AO247","v":8146450.2631746065},{"$f":"AP247","v":7711514.094755007},{"$f":"AQ247","v":7276577.9263354074},{"$f":"AR247","v":6841641.7579158079},{"$f":"AS247","v":6406705.5894962084},{"$f":"AT247","v":5971769.4210766088},{"$f":"AU247","v":5536833.2526570093},{"$f":"AV247","v":5101897.0842374098},{"$f":"AW247","v":4666960.9158178102},{"$f":"AX247","v":4232024.7473982107},{"$f":"AY247","v":3797088.5789786112},{"$f":"AZ247","v":3362152.4105590116},{"$f":"BA247","v":2927216.2421394121},{"$f":"BB247","v":2492280.0737198126},{"$f":"BC247","v":2057343.9053002128},{"$f":"BD247","v":1622407.736880613},{"$f":"BE247","v":1187471.5684610133},{"$f":"BF247","v":752535.40004141349},{"$f":"BG247","v":317599.23162181379},{"$f":"BH247","v":152443.08637681615},{"$f":"BI247","v":114332.31478261325},{"$f":"BJ247","v":76221.543188410345},{"$f":"BK247","v":38110.771594207443},{"$f":"BL247","v":4.5401975512504578E-9},{"$f":"BM247","v":4.5401975512504578E-9},{"$f":"BN247","v":4.5401975512504578E-9},{"$f":"BO247","v":4.5401975512504578E-9},{"$f":"BP247","v":4.5401975512504578E-9},{"$f":"BQ247","v":4.5401975512504578E-9},{"$f":"BR247","v":4.5401975512504578E-9},{"$f":"BS247","v":4.5401975512504578E-9},{"$f":"BT247","v":4.5401975512504578E-9},{"$f":"BU247","v":4.5401975512504578E-9},{"$f":"BV247","v":4.5401975512504578E-9},{"$f":"BW247","v":4.5401975512504578E-9},{"$f":"BX247","v":4.5401975512504578E-9},{"$f":"BY247","v":4.5401975512504578E-9},{"$f":"BZ247","v":4.5401975512504578E-9},{"$f":"CA247","v":4.5401975512504578E-9},{"$f":"CB247","v":4.5401975512504578E-9},{"$f":"CC247","v":4.5401975512504578E-9},{"$f":"CD247","v":4.5401975512504578E-9},{"$f":"CE247","v":4.5401975512504578E-9},{"$f":"CF247","v":4.5401975512504578E-9},{"$f":"CG247","v":4.5401975512504578E-9},{"$f":"CH247","v":4.5401975512504578E-9},{"$f":"CI247","v":4.5401975512504578E-9},{"$f":"CJ247","v":4.5401975512504578E-9},{"$f":"CK247","v":4.5401975512504578E-9},{"$f":"CL247","v":4.5401975512504578E-9},{"$f":"CM247","v":4.5401975512504578E-9},{"$f":"CN247","v":4.5401975512504578E-9},{"$f":"CO247","v":4.5401975512504578E-9},{"$f":"CP247","v":4.5401975512504578E-9},{"$f":"CQ247","v":4.5401975512504578E-9},{"$f":"CR247","v":4.5401975512504578E-9},{"$f":"CS247","v":4.5401975512504578E-9},{"$f":"CT247","v":4.5401975512504578E-9},{"$f":"CU247","v":4.5401975512504578E-9}]
[{"$nulls":4},"Gas reserves at start of year for DSO",null,"mmcf",null,null,{"$f":"I248","v":1314821.6200000001},1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1295766.2342028986,1257655.4626086957,1219544.6910144929,1181433.91942029,1143323.1478260872,1105212.3762318844,1067101.6046376815,1028990.8330434787,990880.06144927582,952769.28985507297,914658.51826087013,876547.74666666728,838436.97507246444,800326.2034782616,762215.43188405875,724104.66028985591,685993.88869565306,647883.11710145022,609772.34550724737,571661.57391304453,533550.80231884168,495440.03072463878,457329.25913043588,419218.48753623298,381107.71594203007,342996.94434782717,304886.17275362427,266775.40115942137,228664.62956521846,190553.85797101556,152443.08637681266,114332.31478260976,76221.543188406853,38110.77159420395,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9]
[{"$nulls":4},"Gas reserves at start of year for LNG plant",null,"mmcf",null,null,{"$f":"I249","v":11833394.580000002},11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11634981.881587304,11238156.484761907,10841331.087936509,10444505.691111112,10047680.294285715,9650854.8974603172,9254029.5006349199,8857204.1038095225,8460378.7069841251,8063553.3101587286,7666727.9133333322,7269902.5165079357,6873077.1196825393,6476251.7228571428,6079426.3260317463,5682600.9292063499,5285775.5323809534,4888950.135555557,4492124.7387301605,4095299.3419047636,3698473.9450793667,3301648.5482539698,2904823.1514285728,2507997.7546031759,2111172.357777779,1714346.9609523821,1317521.5641269851,920696.16730158834,523870.77047619154,127045.37365079473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gas available for annual DSO",null,"mmcf",{"$f":"SUM(J209:CV209)","v":1314821.6199999989},null,{"$f":"IF(AND(MIN(J181, J185) >= J190, J206 >= J190), J190, MIN(J181, J185, J206))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19055.385797101451,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,{"$f":"IF(AND(MIN(AP181, AP185) >= AP190, AP206 >= AP190), AP190, MIN(AP181, AP185, AP206))","v":38110.771594202903},38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(MIN(BV181, BV185) >= BV190, BV206 >= BV190), BV190, MIN(BV181, BV185, BV206))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG plant gas allocation diverted to carried over DSO",{"$f":"Inputs!$C$124","v":1}]
[{"$nulls":4},"Years of LNG plant operation before diversion to DSO permitted",{"$f":"Inputs!$C$125","v":20}]
[{"$nulls":4},"Gas available from carried over DSO if diverted from LNG plant allocation",null,"mmcf",{"$f":"SUM(J212:CV212)","v":0},null,{"$f":"IF(AND($F$210 = 1, J4 >= $F$26 + $F$211), MIN(J262, MIN(J181, J185) - J209), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$210 = 1, AP4 >= $F$26 + $F$211), MIN(AP262, MIN(AP181, AP185) - AP209), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$210 = 1, BV4 >= $F$26 + $F$211), MIN(BV262, MIN(BV181, BV185) - BV209), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carried over DSO taken at end of planned LNG production",{"$f":"Inputs!$C$126","v":0}]
[{"$nulls":4},"Gas available from carried over DSO if taken at end of planned LNG production",null,"mmcf",{"$f":"SUM(J214:CV214)","v":0},null,{"$f":"IF(AND($F$213 = 1, J4 > $F$34), MIN(J262, MIN(J181, J185) - J209), 0)","v":0},{"$f":"IF(AND($F$213 = 1, K4 > $F$34), MIN(K262, MIN(K181, K185) - K209), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$213 = 1, BW4 > $F$34), MIN(BW262, MIN(BW181, BW185) - BW209), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total gas available from carried over DSO",null,"mmcf",{"$f":"SUM(J215:CV215)","v":0},null,{"$f":"J212 + J214","v":0},{"$f":"K212 + K214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW212 + BW214","v":0},0,0,0,0,0,{"$f":"CC212 + CC214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total gas available for DSO",null,"mmcf",{"$f":"SUM(J216:CV216)","v":1314821.6199999989},null,{"$f":"J209 + J215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19055.385797101451,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,{"$f":"AP209 + AP215","v":38110.771594202903},38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,{"$f":"BV209 + BV215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gas production capacity available to LNG plant",null,"mmcf",{"$f":"SUM(J218:CV218)","v":38907178.379999995},null,{"$f":"J181 - J227","v":442000},442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,422944.61420289858,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,{"$f":"AP181 - AP227","v":403889.2284057971},403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,403889.2284057971,442000,442000,442000,442000,442000,442000,442000,442000,442000,{"$f":"BV181 - BV227","v":442000},442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000,442000]
[{"$nulls":4},"Gas available for LNG plant from reserves",null,"mmcf",{"$f":"SUM(J219:CV219)","v":11833394.580000002},null,{"$f":"IF(AND(J218 >= J196, J207 >= J196), J196, MIN(J207, J218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198412.6984126984,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,{"$f":"IF(AND(AP218 >= AP196, AP207 >= AP196), AP196, MIN(AP207, AP218))","v":396825.39682539681},396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,127045.37365079473,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV218 >= BV196, BV207 >= BV196), BV196, MIN(BV207, BV218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Unused DSO diverted to LNG plant when plant capacity allows",{"$f":"Inputs!$C$83","v":0}]
[{"$nulls":4},"Gas available for LNG plant from unused DSO",null,"mmcf",{"$f":"SUM(J221:CV221)","v":0},null,{"$f":"IF(AND($F$220 = 1, J196 >= J219, J218 >= J219), MIN(J262, J196 - J219, J218 - J219), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$220 = 1, AP196 >= AP219, AP218 >= AP219), MIN(AP262, AP196 - AP219, AP218 - AP219), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$220 = 1, BV196 >= BV219, BV218 >= BV219), MIN(BV262, BV196 - BV219, BV218 - BV219), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total gas available for LNG plant",null,"mmcf",{"$f":"SUM(J222:CV222)","v":11833394.580000002},null,{"$f":"J219 + J221","v":0},{"$f":"K219 + K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198412.6984126984,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,127045.37365079473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW219 + BW221","v":0},0,0,0,0,0,{"$f":"CC219 + CC221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Production"]
[{"$nulls":4},"Gas produced for domestic market",null,"mmcf",{"$f":"SUM(J225:CV225)","v":1314821.6199999989},null,{"$f":"MIN(J216, (J7 - J48) * IF(J114 > 0, IF(AND(I193 = 0%, J193 > 0%), J193, J194), 100%))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19055.385797101451,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,{"$f":"MIN(AP216, (AP7 - AP48) * IF(AP114 > 0, IF(AND(AO193 = 0%, AP193 > 0%), AP193, AP194), 100%))","v":38110.771594202903},38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV216, (BV7 - BV48) * IF(BV114 > 0, IF(AND(BU193 = 0%, BV193 > 0%), BV193, BV194), 100%))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Gas produced for regional market",null,"mmcf",{"$f":"SUM(J226:CV226)","v":0},null,{"$f":"MIN(J216 - J225, (J8 - J49) * IF(J114 > 0, IF(AND(I193 = 0%, J193 > 0%), J193, J194), 100%))","v":0},{"$f":"MIN(K216 - K225, (K8 - K49) * IF(K114 > 0, IF(AND(J193 = 0%, K193 > 0%), K193, K194), 100%))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW216 - BW225, (BW8 - BW49) * IF(BW114 > 0, IF(AND(BV193 = 0%, BW193 > 0%), BW193, BW194), 100%))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total gas produced for DSO plant",null,"mmcf",{"$f":"SUM(J227:CV227)","v":1314821.6199999989},null,{"$f":"SUM(J225:J226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19055.385797101451,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,{"$f":"SUM(BN225:BN226)","v":0},{"$f":"SUM(BO225:BO226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC225:CC226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Difference between DSO and DSO production",null,"mmcf",{"$f":"SUM(J228:CV228)","v":0},null,{"$f":"J209 - J227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP209 - AP227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV209 - BV227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Average annual shortfall between DSO and DSO production",null,"mmcf",{"$f":"IFERROR(AVERAGEIF(J228:CV228, \">0\"), 0)","v":0}]
[]
[{"$nulls":4},"Gas produced for LNG production from reserves",null,"mmcf",{"$f":"SUM(J231:CV231)","v":11833394.580000002},null,{"$f":"J219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198412.6984126984,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,{"$f":"AP219","v":396825.39682539681},396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,127045.37365079473,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Gas produced for LNG production from unused DSO",null,"mmcf",{"$f":"SUM(J232:CV232)","v":0},null,{"$f":"J221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total gas produced for LNG plant",null,"mmcf",{"$f":"SUM(J233:CV233)","v":11833394.580000002},null,{"$f":"SUM(J231:J232)","v":0},{"$f":"SUM(K231:K232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198412.6984126984,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,127045.37365079473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW231:BW232)","v":0},0,0,0,0,0,{"$f":"SUM(CC231:CC232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total gas production",null,"mmcf",{"$f":"SUM(J235:CV235)","v":13148216.199999994},null,{"$f":"J227 + J233","v":0},{"$f":"K227 + K233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217468.08420979985,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,165156.14524499764,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,0,{"$f":"BW227 + BW233","v":0},0,0,0,0,0,{"$f":"CC227 + CC233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative gas production",null,null,{"$f":"MAX(J236:CV236)","v":13148216.199999994},0,{"$f":"I236 + J235","v":0},{"$f":"J236 + K235","v":0},{"$f":"K236 + L235","v":0},{"$f":"L236 + M235","v":0},{"$f":"M236 + N235","v":0},{"$f":"N236 + O235","v":0},{"$f":"O236 + P235","v":0},{"$f":"P236 + Q235","v":0},{"$f":"Q236 + R235","v":0},{"$f":"R236 + S235","v":0},{"$f":"S236 + T235","v":0},{"$f":"T236 + U235","v":0},{"$f":"U236 + V235","v":0},{"$f":"V236 + W235","v":0},{"$f":"W236 + X235","v":0},{"$f":"X236 + Y235","v":0},{"$f":"Y236 + Z235","v":0},{"$f":"Z236 + AA235","v":0},{"$f":"AA236 + AB235","v":0},{"$f":"AB236 + AC235","v":0},{"$f":"AC236 + AD235","v":217468.08420979985},{"$f":"AD236 + AE235","v":652404.25262939953},{"$f":"AE236 + AF235","v":1087340.4210489993},{"$f":"AF236 + AG235","v":1522276.5894685991},{"$f":"AG236 + AH235","v":1957212.7578881988},{"$f":"AH236 + AI235","v":2392148.9263077984},{"$f":"AI236 + AJ235","v":2827085.0947273979},{"$f":"AJ236 + AK235","v":3262021.2631469974},{"$f":"AK236 + AL235","v":3696957.431566597},{"$f":"AL236 + AM235","v":4131893.5999861965},{"$f":"AM236 + AN235","v":4566829.768405796},{"$f":"AN236 + AO235","v":5001765.9368253956},{"$f":"AO236 + AP235","v":5436702.1052449951},{"$f":"AP236 + AQ235","v":5871638.2736645946},{"$f":"AQ236 + AR235","v":6306574.4420841942},{"$f":"AR236 + AS235","v":6741510.6105037937},{"$f":"AS236 + AT235","v":7176446.7789233932},{"$f":"AT236 + AU235","v":7611382.9473429928},{"$f":"AU236 + AV235","v":8046319.1157625923},{"$f":"AV236 + AW235","v":8481255.2841821928},{"$f":"AW236 + AX235","v":8916191.4526017923},{"$f":"AX236 + AY235","v":9351127.6210213918},{"$f":"AY236 + AZ235","v":9786063.7894409914},{"$f":"AZ236 + BA235","v":10220999.957860591},{"$f":"BA236 + BB235","v":10655936.12628019},{"$f":"BB236 + BC235","v":11090872.29469979},{"$f":"BC236 + BD235","v":11525808.463119389},{"$f":"BD236 + BE235","v":11960744.631538989},{"$f":"BE236 + BF235","v":12395680.799958589},{"$f":"BF236 + BG235","v":12830616.968378188},{"$f":"BG236 + BH235","v":12995773.113623185},{"$f":"BH236 + BI235","v":13033883.885217387},{"$f":"BI236 + BJ235","v":13071994.656811589},{"$f":"BJ236 + BK235","v":13110105.428405792},{"$f":"BK236 + BL235","v":13148216.199999994},{"$f":"BL236 + BM235","v":13148216.199999994},{"$f":"BM236 + BN235","v":13148216.199999994},{"$f":"BN236 + BO235","v":13148216.199999994},{"$f":"BO236 + BP235","v":13148216.199999994},{"$f":"BP236 + BQ235","v":13148216.199999994},{"$f":"BQ236 + BR235","v":13148216.199999994},{"$f":"BR236 + BS235","v":13148216.199999994},{"$f":"BS236 + BT235","v":13148216.199999994},{"$f":"BT236 + BU235","v":13148216.199999994},{"$f":"BU236 + BV235","v":13148216.199999994},{"$f":"BV236 + BW235","v":13148216.199999994},{"$f":"BW236 + BX235","v":13148216.199999994},{"$f":"BX236 + BY235","v":13148216.199999994},{"$f":"BY236 + BZ235","v":13148216.199999994},{"$f":"BZ236 + CA235","v":13148216.199999994},{"$f":"CA236 + CB235","v":13148216.199999994},{"$f":"CB236 + CC235","v":13148216.199999994},{"$f":"CC236 + CD235","v":13148216.199999994},{"$f":"CD236 + CE235","v":13148216.199999994},{"$f":"CE236 + CF235","v":13148216.199999994},{"$f":"CF236 + CG235","v":13148216.199999994},{"$f":"CG236 + CH235","v":13148216.199999994},{"$f":"CH236 + CI235","v":13148216.199999994},{"$f":"CI236 + CJ235","v":13148216.199999994},{"$f":"CJ236 + CK235","v":13148216.199999994},{"$f":"CK236 + CL235","v":13148216.199999994},{"$f":"CL236 + CM235","v":13148216.199999994},{"$f":"CM236 + CN235","v":13148216.199999994},{"$f":"CN236 + CO235","v":13148216.199999994},{"$f":"CO236 + CP235","v":13148216.199999994},{"$f":"CP236 + CQ235","v":13148216.199999994},{"$f":"CQ236 + CR235","v":13148216.199999994},{"$f":"CR236 + CS235","v":13148216.199999994},{"$f":"CS236 + CT235","v":13148216.199999994},{"$f":"CT236 + CU235","v":13148216.199999994},{"$f":"CU236 + CV235","v":13148216.199999994}]
[]
[{"$nulls":4},"Raw gas produced for DSO plant",null,"mmcf",{"$f":"SUM(J238:CV238)","v":1314821.6199999989},null,{"$f":"J227 / $F$166","v":0},{"$f":"K227 / $F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19055.385797101451,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,0,{"$f":"BW227 / $F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Raw gas produced for LNG plant",null,"mmcf",{"$f":"SUM(J239:CV239)","v":11833394.580000002},null,{"$f":"J233 / $F$166","v":0},{"$f":"K233 / $F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198412.6984126984,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,396825.39682539681,127045.37365079473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW233 / $F$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total raw gas production",null,"mmcf",{"$f":"SUM(J240:CV240)","v":13148216.199999994},null,{"$f":"SUM(J238:J239)","v":0},{"$f":"SUM(K238:K239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217468.08420979985,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,165156.14524499764,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW238:BW239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative total raw gas production",null,"mmcf",{"$f":"MAX(J241:CV241)","v":13148216.199999994},0,{"$f":"I241 + J240","v":0},{"$f":"J241 + K240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217468.08420979985,652404.25262939953,1087340.4210489993,1522276.5894685991,1957212.7578881988,2392148.9263077984,2827085.0947273979,3262021.2631469974,3696957.431566597,4131893.5999861965,4566829.768405796,5001765.9368253956,5436702.1052449951,5871638.2736645946,6306574.4420841942,6741510.6105037937,7176446.7789233932,7611382.9473429928,8046319.1157625923,8481255.2841821928,8916191.4526017923,9351127.6210213918,9786063.7894409914,10220999.957860591,10655936.12628019,11090872.29469979,11525808.463119389,11960744.631538989,12395680.799958589,12830616.968378188,12995773.113623185,13033883.885217387,13071994.656811589,13110105.428405792,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,{"$f":"BV241 + BW240","v":13148216.199999994},13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994]
[]
[{"$nulls":4},"NGL production",null,"mmcf",{"$f":"SUM(J243:CV243)","v":0},null,{"$f":"J240 * $F$168","v":0},{"$f":"K240 * $F$168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW240 * $F$168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative NGL production",null,"mmcf",{"$f":"MAX(J244:CV244)","v":0},0,{"$f":"I244 + J243","v":0},{"$f":"J244 + K243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV244 + BW243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":4},"Raw gas reserves at end of year",null,"mmcf",null,{"$f":"F165","v":13148216.200000001},{"$f":"MAX(J205 - J240, 0)","v":13148216.200000001},13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,13148216.200000001,12930748.115790201,12495811.947370602,12060875.778951002,11625939.610531403,11191003.442111803,10756067.273692204,10321131.105272604,9886194.9368530046,9451258.7684334051,9016322.6000138056,8581386.431594206,8146450.2631746065,{"$f":"MAX(AP205 - AP240, 0)","v":7711514.094755007},7276577.9263354074,6841641.7579158079,6406705.5894962084,5971769.4210766088,5536833.2526570093,5101897.0842374098,4666960.9158178102,4232024.7473982107,3797088.5789786112,3362152.4105590116,2927216.2421394121,2492280.0737198126,2057343.9053002128,1622407.736880613,1187471.5684610133,752535.40004141349,317599.23162181379,152443.08637681615,114332.31478261325,76221.543188410345,38110.771594207443,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,{"$f":"MAX(BV205 - BV240, 0)","v":4.5401975512504578E-9},4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9,4.5401975512504578E-9]
[{"$nulls":4},"Gas reserves at end of year for DSO",null,"mmcf",null,{"$f":"F172","v":1314821.6200000001},{"$f":"MAX(J206 - J227 - J232, 0)","v":1314821.6200000001},1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1314821.6200000001,1295766.2342028986,1257655.4626086957,1219544.6910144929,1181433.91942029,1143323.1478260872,1105212.3762318844,1067101.6046376815,1028990.8330434787,990880.06144927582,952769.28985507297,914658.51826087013,876547.74666666728,{"$f":"MAX(AP206 - AP227 - AP232, 0)","v":838436.97507246444},800326.2034782616,762215.43188405875,724104.66028985591,685993.88869565306,647883.11710145022,609772.34550724737,571661.57391304453,533550.80231884168,495440.03072463878,457329.25913043588,419218.48753623298,381107.71594203007,342996.94434782717,304886.17275362427,266775.40115942137,228664.62956521846,190553.85797101556,152443.08637681266,114332.31478260976,76221.543188406853,38110.77159420395,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,{"$f":"MAX(BV206 - BV227 - BV232, 0)","v":1.0477378964424133E-9},1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9,1.0477378964424133E-9]
[{"$nulls":4},"Gas reserves at end of year for LNG plant",null,"mmcf",null,{"$f":"F176","v":11833394.580000002},{"$f":"MAX(J207 - J231, 0)","v":11833394.580000002},11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11833394.580000002,11634981.881587304,11238156.484761907,10841331.087936509,10444505.691111112,10047680.294285715,9650854.8974603172,9254029.5006349199,8857204.1038095225,8460378.7069841251,8063553.3101587286,7666727.9133333322,7269902.5165079357,{"$f":"MAX(AP207 - AP231, 0)","v":6873077.1196825393},6476251.7228571428,6079426.3260317463,5682600.9292063499,5285775.5323809534,4888950.135555557,4492124.7387301605,4095299.3419047636,3698473.9450793667,3301648.5482539698,2904823.1514285728,2507997.7546031759,2111172.357777779,1714346.9609523821,1317521.5641269851,920696.16730158834,523870.77047619154,127045.37365079473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV207 - BV231, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Unused reserves",{"$f":"F165 - H240","v":0}]
[]
[null,null,null,"Unused domestic supply obligation"]
[{"$nulls":4},"Used annual DSO",null,"mmcf",{"$f":"SUM(J254:CV254)","v":1314821.6199999989},null,{"$f":"IF(J227 >= J190, J190, J227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19055.385797101451,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,{"$f":"IF(AP227 >= AP190, AP190, AP227)","v":38110.771594202903},38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV227 >= BV190, BV190, BV227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Unused annual DSO",null,"mmcf",{"$f":"SUM(J255:CV255)","v":0},null,{"$f":"MAX(J190 - J227, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AP190 - AP227, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV190 - BV227, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Unused annual DSO under take or pay contract",null,"mmcf",{"$f":"SUM(J256:CV256)","v":0},null,{"$f":"MAX(J191 - J254, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AP191 - AP254, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV191 - BV254, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Used carried over DSO",null,"mmcf",{"$f":"SUM(J258:CV258)","v":0},null,{"$f":"MAX(J227 - J190, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AP227 - AP190, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV227 - BV190, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO supplied to LNG plant",null,"mmcf",{"$f":"SUM(J259:CV259)","v":0},null,{"$f":"J232","v":0},{"$f":"K232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total carried over DSO used or DSO supplied to LNG plant",null,"mmcf",{"$f":"SUM(J260:CV260)","v":0},null,{"$f":"SUM(J258:J259)","v":0},{"$f":"SUM(K258:K259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW258:BW259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Unused DSO at start of year",null,"mmcf",null,null,{"$f":"I263","v":0},{"$f":"J263","v":0},{"$f":"K263","v":0},{"$f":"L263","v":0},{"$f":"M263","v":0},{"$f":"N263","v":0},{"$f":"O263","v":0},{"$f":"P263","v":0},{"$f":"Q263","v":0},{"$f":"R263","v":0},{"$f":"S263","v":0},{"$f":"T263","v":0},{"$f":"U263","v":0},{"$f":"V263","v":0},{"$f":"W263","v":0},{"$f":"X263","v":0},{"$f":"Y263","v":0},{"$f":"Z263","v":0},{"$f":"AA263","v":0},{"$f":"AB263","v":0},{"$f":"AC263","v":0},{"$f":"AD263","v":0},{"$f":"AE263","v":0},{"$f":"AF263","v":0},{"$f":"AG263","v":0},{"$f":"AH263","v":0},{"$f":"AI263","v":0},{"$f":"AJ263","v":0},{"$f":"AK263","v":0},{"$f":"AL263","v":0},{"$f":"AM263","v":0},{"$f":"AN263","v":0},{"$f":"AO263","v":0},{"$f":"AP263","v":0},{"$f":"AQ263","v":0},{"$f":"AR263","v":0},{"$f":"AS263","v":0},{"$f":"AT263","v":0},{"$f":"AU263","v":0},{"$f":"AV263","v":0},{"$f":"AW263","v":0},{"$f":"AX263","v":0},{"$f":"AY263","v":0},{"$f":"AZ263","v":0},{"$f":"BA263","v":0},{"$f":"BB263","v":0},{"$f":"BC263","v":0},{"$f":"BD263","v":0},{"$f":"BE263","v":0},{"$f":"BF263","v":0},{"$f":"BG263","v":0},{"$f":"BH263","v":0},{"$f":"BI263","v":0},{"$f":"BJ263","v":0},{"$f":"BK263","v":0},{"$f":"BL263","v":0},{"$f":"BM263","v":0},{"$f":"BN263","v":0},{"$f":"BO263","v":0},{"$f":"BP263","v":0},{"$f":"BQ263","v":0},{"$f":"BR263","v":0},{"$f":"BS263","v":0},{"$f":"BT263","v":0},{"$f":"BU263","v":0},{"$f":"BV263","v":0},{"$f":"BW263","v":0},{"$f":"BX263","v":0},{"$f":"BY263","v":0},{"$f":"BZ263","v":0},{"$f":"CA263","v":0},{"$f":"CB263","v":0},{"$f":"CC263","v":0},{"$f":"CD263","v":0},{"$f":"CE263","v":0},{"$f":"CF263","v":0},{"$f":"CG263","v":0},{"$f":"CH263","v":0},{"$f":"CI263","v":0},{"$f":"CJ263","v":0},{"$f":"CK263","v":0},{"$f":"CL263","v":0},{"$f":"CM263","v":0},{"$f":"CN263","v":0},{"$f":"CO263","v":0},{"$f":"CP263","v":0},{"$f":"CQ263","v":0},{"$f":"CR263","v":0},{"$f":"CS263","v":0},{"$f":"CT263","v":0},{"$f":"CU263","v":0}]
[{"$nulls":4},"Unused DSO at end of year",null,"mmcf",null,0,{"$f":"J262 + J255 - J260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV262 + BV255 - BV260","v":0},0,0,0,0,0,0,{"$f":"CC262 + CC255 - CC260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error check: Offshore reserves and production match",{"$f":"(F63 - H138 - F149) + (F165 - H235 - F251)","v":7.4505805969238281E-9}]
[]
["Domestic and regional demand and supply"]
[]
[{"$nulls":4},"Domestic market"]
[]
[{"$nulls":4},"Domestic demand",null,"mmcf",{"$f":"SUM(J271:CV271)","v":31704358.535411198},null,{"$f":"J7","v":27900},30700,35045,35135,32821,37278.9,45686,47920.5,59340.000000000015,63291,65018.766787204186,67771.172498500222,73548.940078249798,79326.707657999374,85104.475237748964,90882.24281749854,96660.010397248116,105146.42351176105,113632.836626274,122119.24974078694,130605.6628552999,139092.07596981284,151037.48163400017,162982.88729818747,174928.29296237481,186873.69862656211,198819.10429074941,212094.33215008845,226255.95206589534,241363.14877579524,257479.05880504748,274671.03432892176,{"$f":"AP7","v":293010.92465326632},312575.37648964213,333446.15427994198,355710.48190920852,379461.40723474702,404798.19095498777,431826.72144327109,460659.95728024328,491418.39933431085,491418.39933431085,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,{"$f":"BV7","v":491418.39933431102},491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102]
[]
[{"$nulls":4},"Domestic supply from onshore",null,"mmcf",{"$f":"SUM(J273:CV273)","v":1270271.3999999999},null,{"$f":"J48","v":27900},30700,35045,35135,32821,37278.9,45686,47920.5,59340,63291,65018.766787204186,67771.172498500222,73548.940078249798,79326.707657999374,85104.475237748964,90613.5,90613.5,39428.937740297457,25659.5,25659.5,25659.5,25659.5,25659.5,25659.5,26380,26381,26382,26383,4245,0,0,0,{"$f":"AP48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Domestic supply from offshore",null,"mmcf",{"$f":"SUM(J274:CV274)","v":2262271.440827094},null,{"$f":"J123 + J225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32786.542620682536,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,{"$f":"AP123 + AP225","v":65573.085241365072},65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,0,0,0,0,0,0,0,0,0,{"$f":"BV123 + BV225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total domestic supply",null,"mmcf",{"$f":"SUM(J275:CV275)","v":3532542.8408270981},null,{"$f":"SUM(J273:J274)","v":27900},30700,35045,35135,32821,37278.9,45686,47920.5,59340,63291,65018.766787204186,67771.172498500222,73548.940078249798,79326.707657999374,85104.475237748964,90613.5,90613.5,39428.937740297457,25659.5,25659.5,58446.042620682536,91232.585241365072,91232.585241365072,91232.585241365072,91953.085241365072,91954.085241365072,91955.085241365072,91956.085241365072,69818.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,{"$f":"SUM(AP273:AP274)","v":65573.085241365072},65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,65573.085241365072,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV273:BV274)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC273:CC274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Difference between domestic demand and supply",null,"mmcf",{"$f":"SUM(J277:CV277)","v":28171815.694584094},null,{"$f":"J271 - J275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,268.74281749853981,6046.5103972481156,65717.485771463602,87973.336626274002,96459.749740786938,72159.620234617367,47859.490728447767,59804.896392635099,71750.302056822402,82975.207721009734,94919.613385197037,106864.01904938434,120138.24690872338,156437.86682453027,175790.06353443017,191905.9735636824,209097.94908755668,{"$f":"AP271 - AP275","v":227437.83941190125},247002.29124827706,267873.06903857691,290137.39666784345,313888.32199338195,339225.1057136227,366253.63620190602,395086.87203887821,425845.31409294577,425845.31409294577,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,425845.31409294595,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,{"$f":"BV271 - BV275","v":491418.39933431102},491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,{"$f":"CC271 - CC275","v":491418.39933431102},491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102,491418.39933431102]
[{"$nulls":4},"(+ve number is excess demand and -ve number is excess supply)"]
[]
[{"$nulls":4},"Unused DSO at end of LNG production phase",{"$f":"LOOKUP(MAX(F318, F322), J4:CV4, J146:CV146 + J248:CV248)","v":1.2732925824820995E-9},"mmcf",{"$f":"SUM(J280:CV280)","v":0}]
[]
[{"$nulls":4},"Regional market"]
[]
[{"$nulls":4},"Regional demand",null,"mmcf",{"$f":"SUM(J284:CV284)","v":0},null,{"$f":"J8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Regional supply from onshore",null,"mmcf",{"$f":"SUM(J286:CV286)","v":0},null,{"$f":"J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Regional supply from offshore",null,"mmcf",{"$f":"SUM(J287:CV287)","v":0},null,{"$f":"J124 + J226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP124 + AP226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV124 + BV226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total regional supply",null,"mmcf",{"$f":"SUM(J288:CV288)","v":0},null,{"$f":"SUM(J286:J287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP286:AP287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV286:BV287)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC286:CC287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Difference between regional demand and supply",null,"mmcf",{"$f":"SUM(J290:CV290)","v":0},null,{"$f":"J284 - J288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP284 - AP288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV284 - BV288","v":0},0,0,0,0,0,0,{"$f":"CC284 - CC288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"(+ve number is excess demand and -ve number is excess supply)"]
[]
["Production years flags"]
[]
[null,null,null,"Operational start year"]
[{"$nulls":4},"Blocks 1 and 4"]
[{"$nulls":4},"Blocks",{"$f":"SUMPRODUCT(J297:CV297,$J$4:$CV$4)","v":2030},null,null,null,{"$f":"1 * AND(J138 <> 0, SUM($I138:I138) = 0)","v":0},{"$f":"1 * AND(K138 <> 0, SUM($I138:J138) = 0)","v":0},{"$f":"1 * AND(L138 <> 0, SUM($I138:K138) = 0)","v":0},{"$f":"1 * AND(M138 <> 0, SUM($I138:L138) = 0)","v":0},{"$f":"1 * AND(N138 <> 0, SUM($I138:M138) = 0)","v":0},{"$f":"1 * AND(O138 <> 0, SUM($I138:N138) = 0)","v":0},{"$f":"1 * AND(P138 <> 0, SUM($I138:O138) = 0)","v":0},{"$f":"1 * AND(Q138 <> 0, SUM($I138:P138) = 0)","v":0},{"$f":"1 * AND(R138 <> 0, SUM($I138:Q138) = 0)","v":0},{"$f":"1 * AND(S138 <> 0, SUM($I138:R138) = 0)","v":0},{"$f":"1 * AND(T138 <> 0, SUM($I138:S138) = 0)","v":0},{"$f":"1 * AND(U138 <> 0, SUM($I138:T138) = 0)","v":0},{"$f":"1 * AND(V138 <> 0, SUM($I138:U138) = 0)","v":0},{"$f":"1 * AND(W138 <> 0, SUM($I138:V138) = 0)","v":0},{"$f":"1 * AND(X138 <> 0, SUM($I138:W138) = 0)","v":0},{"$f":"1 * AND(Y138 <> 0, SUM($I138:X138) = 0)","v":0},{"$f":"1 * AND(Z138 <> 0, SUM($I138:Y138) = 0)","v":0},{"$f":"1 * AND(AA138 <> 0, SUM($I138:Z138) = 0)","v":0},{"$f":"1 * AND(AB138 <> 0, SUM($I138:AA138) = 0)","v":0},{"$f":"1 * AND(AC138 <> 0, SUM($I138:AB138) = 0)","v":0},{"$f":"1 * AND(AD138 <> 0, SUM($I138:AC138) = 0)","v":1},{"$f":"1 * AND(AE138 <> 0, SUM($I138:AD138) = 0)","v":0},{"$f":"1 * AND(AF138 <> 0, SUM($I138:AE138) = 0)","v":0},{"$f":"1 * AND(AG138 <> 0, SUM($I138:AF138) = 0)","v":0},{"$f":"1 * AND(AH138 <> 0, SUM($I138:AG138) = 0)","v":0},{"$f":"1 * AND(AI138 <> 0, SUM($I138:AH138) = 0)","v":0},{"$f":"1 * AND(AJ138 <> 0, SUM($I138:AI138) = 0)","v":0},{"$f":"1 * AND(AK138 <> 0, SUM($I138:AJ138) = 0)","v":0},{"$f":"1 * AND(AL138 <> 0, SUM($I138:AK138) = 0)","v":0},{"$f":"1 * AND(AM138 <> 0, SUM($I138:AL138) = 0)","v":0},{"$f":"1 * AND(AN138 <> 0, SUM($I138:AM138) = 0)","v":0},{"$f":"1 * AND(AO138 <> 0, SUM($I138:AN138) = 0)","v":0},{"$f":"1 * AND(AP138 <> 0, SUM($I138:AO138) = 0)","v":0},{"$f":"1 * AND(AQ138 <> 0, SUM($I138:AP138) = 0)","v":0},{"$f":"1 * AND(AR138 <> 0, SUM($I138:AQ138) = 0)","v":0},{"$f":"1 * AND(AS138 <> 0, SUM($I138:AR138) = 0)","v":0},{"$f":"1 * AND(AT138 <> 0, SUM($I138:AS138) = 0)","v":0},{"$f":"1 * AND(AU138 <> 0, SUM($I138:AT138) = 0)","v":0},{"$f":"1 * AND(AV138 <> 0, SUM($I138:AU138) = 0)","v":0},{"$f":"1 * AND(AW138 <> 0, SUM($I138:AV138) = 0)","v":0},{"$f":"1 * AND(AX138 <> 0, SUM($I138:AW138) = 0)","v":0},{"$f":"1 * AND(AY138 <> 0, SUM($I138:AX138) = 0)","v":0},{"$f":"1 * AND(AZ138 <> 0, SUM($I138:AY138) = 0)","v":0},{"$f":"1 * AND(BA138 <> 0, SUM($I138:AZ138) = 0)","v":0},{"$f":"1 * AND(BB138 <> 0, SUM($I138:BA138) = 0)","v":0},{"$f":"1 * AND(BC138 <> 0, SUM($I138:BB138) = 0)","v":0},{"$f":"1 * AND(BD138 <> 0, SUM($I138:BC138) = 0)","v":0},{"$f":"1 * AND(BE138 <> 0, SUM($I138:BD138) = 0)","v":0},{"$f":"1 * AND(BF138 <> 0, SUM($I138:BE138) = 0)","v":0},{"$f":"1 * AND(BG138 <> 0, SUM($I138:BF138) = 0)","v":0},{"$f":"1 * AND(BH138 <> 0, SUM($I138:BG138) = 0)","v":0},{"$f":"1 * AND(BI138 <> 0, SUM($I138:BH138) = 0)","v":0},{"$f":"1 * AND(BJ138 <> 0, SUM($I138:BI138) = 0)","v":0},{"$f":"1 * AND(BK138 <> 0, SUM($I138:BJ138) = 0)","v":0},{"$f":"1 * AND(BL138 <> 0, SUM($I138:BK138) = 0)","v":0},{"$f":"1 * AND(BM138 <> 0, SUM($I138:BL138) = 0)","v":0},{"$f":"1 * AND(BN138 <> 0, SUM($I138:BM138) = 0)","v":0},{"$f":"1 * AND(BO138 <> 0, SUM($I138:BN138) = 0)","v":0},{"$f":"1 * AND(BP138 <> 0, SUM($I138:BO138) = 0)","v":0},{"$f":"1 * AND(BQ138 <> 0, SUM($I138:BP138) = 0)","v":0},{"$f":"1 * AND(BR138 <> 0, SUM($I138:BQ138) = 0)","v":0},{"$f":"1 * AND(BS138 <> 0, SUM($I138:BR138) = 0)","v":0},{"$f":"1 * AND(BT138 <> 0, SUM($I138:BS138) = 0)","v":0},{"$f":"1 * AND(BU138 <> 0, SUM($I138:BT138) = 0)","v":0},{"$f":"1 * AND(BV138 <> 0, SUM($I138:BU138) = 0)","v":0},{"$f":"1 * AND(BW138 <> 0, SUM($I138:BV138) = 0)","v":0},{"$f":"1 * AND(BX138 <> 0, SUM($I138:BW138) = 0)","v":0},{"$f":"1 * AND(BY138 <> 0, SUM($I138:BX138) = 0)","v":0},{"$f":"1 * AND(BZ138 <> 0, SUM($I138:BY138) = 0)","v":0},{"$f":"1 * AND(CA138 <> 0, SUM($I138:BZ138) = 0)","v":0},{"$f":"1 * AND(CB138 <> 0, SUM($I138:CA138) = 0)","v":0},{"$f":"1 * AND(CC138 <> 0, SUM($I138:CB138) = 0)","v":0},{"$f":"1 * AND(CD138 <> 0, SUM($I138:CC138) = 0)","v":0},{"$f":"1 * AND(CE138 <> 0, SUM($I138:CD138) = 0)","v":0},{"$f":"1 * AND(CF138 <> 0, SUM($I138:CE138) = 0)","v":0},{"$f":"1 * AND(CG138 <> 0, SUM($I138:CF138) = 0)","v":0},{"$f":"1 * AND(CH138 <> 0, SUM($I138:CG138) = 0)","v":0},{"$f":"1 * AND(CI138 <> 0, SUM($I138:CH138) = 0)","v":0},{"$f":"1 * AND(CJ138 <> 0, SUM($I138:CI138) = 0)","v":0},{"$f":"1 * AND(CK138 <> 0, SUM($I138:CJ138) = 0)","v":0},{"$f":"1 * AND(CL138 <> 0, SUM($I138:CK138) = 0)","v":0},{"$f":"1 * AND(CM138 <> 0, SUM($I138:CL138) = 0)","v":0},{"$f":"1 * AND(CN138 <> 0, SUM($I138:CM138) = 0)","v":0},{"$f":"1 * AND(CO138 <> 0, SUM($I138:CN138) = 0)","v":0},{"$f":"1 * AND(CP138 <> 0, SUM($I138:CO138) = 0)","v":0},{"$f":"1 * AND(CQ138 <> 0, SUM($I138:CP138) = 0)","v":0},{"$f":"1 * AND(CR138 <> 0, SUM($I138:CQ138) = 0)","v":0},{"$f":"1 * AND(CS138 <> 0, SUM($I138:CR138) = 0)","v":0},{"$f":"1 * AND(CT138 <> 0, SUM($I138:CS138) = 0)","v":0},{"$f":"1 * AND(CU138 <> 0, SUM($I138:CT138) = 0)","v":0},{"$f":"1 * AND(CV138 <> 0, SUM($I138:CU138) = 0)","v":0}]
[{"$nulls":4},"LNG trains",{"$f":"SUMPRODUCT(J298:CV298,$J$4:$CV$4)","v":2030},null,null,null,{"$f":"1 * AND(J131 <> 0, SUM($I131:I131) = 0)","v":0},{"$f":"1 * AND(K131 <> 0, SUM($I131:J131) = 0)","v":0},{"$f":"1 * AND(L131 <> 0, SUM($I131:K131) = 0)","v":0},{"$f":"1 * AND(M131 <> 0, SUM($I131:L131) = 0)","v":0},{"$f":"1 * AND(N131 <> 0, SUM($I131:M131) = 0)","v":0},{"$f":"1 * AND(O131 <> 0, SUM($I131:N131) = 0)","v":0},{"$f":"1 * AND(P131 <> 0, SUM($I131:O131) = 0)","v":0},{"$f":"1 * AND(Q131 <> 0, SUM($I131:P131) = 0)","v":0},{"$f":"1 * AND(R131 <> 0, SUM($I131:Q131) = 0)","v":0},{"$f":"1 * AND(S131 <> 0, SUM($I131:R131) = 0)","v":0},{"$f":"1 * AND(T131 <> 0, SUM($I131:S131) = 0)","v":0},{"$f":"1 * AND(U131 <> 0, SUM($I131:T131) = 0)","v":0},{"$f":"1 * AND(V131 <> 0, SUM($I131:U131) = 0)","v":0},{"$f":"1 * AND(W131 <> 0, SUM($I131:V131) = 0)","v":0},{"$f":"1 * AND(X131 <> 0, SUM($I131:W131) = 0)","v":0},{"$f":"1 * AND(Y131 <> 0, SUM($I131:X131) = 0)","v":0},{"$f":"1 * AND(Z131 <> 0, SUM($I131:Y131) = 0)","v":0},{"$f":"1 * AND(AA131 <> 0, SUM($I131:Z131) = 0)","v":0},{"$f":"1 * AND(AB131 <> 0, SUM($I131:AA131) = 0)","v":0},{"$f":"1 * AND(AC131 <> 0, SUM($I131:AB131) = 0)","v":0},{"$f":"1 * AND(AD131 <> 0, SUM($I131:AC131) = 0)","v":1},{"$f":"1 * AND(AE131 <> 0, SUM($I131:AD131) = 0)","v":0},{"$f":"1 * AND(AF131 <> 0, SUM($I131:AE131) = 0)","v":0},{"$f":"1 * AND(AG131 <> 0, SUM($I131:AF131) = 0)","v":0},{"$f":"1 * AND(AH131 <> 0, SUM($I131:AG131) = 0)","v":0},{"$f":"1 * AND(AI131 <> 0, SUM($I131:AH131) = 0)","v":0},{"$f":"1 * AND(AJ131 <> 0, SUM($I131:AI131) = 0)","v":0},{"$f":"1 * AND(AK131 <> 0, SUM($I131:AJ131) = 0)","v":0},{"$f":"1 * AND(AL131 <> 0, SUM($I131:AK131) = 0)","v":0},{"$f":"1 * AND(AM131 <> 0, SUM($I131:AL131) = 0)","v":0},{"$f":"1 * AND(AN131 <> 0, SUM($I131:AM131) = 0)","v":0},{"$f":"1 * AND(AO131 <> 0, SUM($I131:AN131) = 0)","v":0},{"$f":"1 * AND(AP131 <> 0, SUM($I131:AO131) = 0)","v":0},{"$f":"1 * AND(AQ131 <> 0, SUM($I131:AP131) = 0)","v":0},{"$f":"1 * AND(AR131 <> 0, SUM($I131:AQ131) = 0)","v":0},{"$f":"1 * AND(AS131 <> 0, SUM($I131:AR131) = 0)","v":0},{"$f":"1 * AND(AT131 <> 0, SUM($I131:AS131) = 0)","v":0},{"$f":"1 * AND(AU131 <> 0, SUM($I131:AT131) = 0)","v":0},{"$f":"1 * AND(AV131 <> 0, SUM($I131:AU131) = 0)","v":0},{"$f":"1 * AND(AW131 <> 0, SUM($I131:AV131) = 0)","v":0},{"$f":"1 * AND(AX131 <> 0, SUM($I131:AW131) = 0)","v":0},{"$f":"1 * AND(AY131 <> 0, SUM($I131:AX131) = 0)","v":0},{"$f":"1 * AND(AZ131 <> 0, SUM($I131:AY131) = 0)","v":0},{"$f":"1 * AND(BA131 <> 0, SUM($I131:AZ131) = 0)","v":0},{"$f":"1 * AND(BB131 <> 0, SUM($I131:BA131) = 0)","v":0},{"$f":"1 * AND(BC131 <> 0, SUM($I131:BB131) = 0)","v":0},{"$f":"1 * AND(BD131 <> 0, SUM($I131:BC131) = 0)","v":0},{"$f":"1 * AND(BE131 <> 0, SUM($I131:BD131) = 0)","v":0},{"$f":"1 * AND(BF131 <> 0, SUM($I131:BE131) = 0)","v":0},{"$f":"1 * AND(BG131 <> 0, SUM($I131:BF131) = 0)","v":0},{"$f":"1 * AND(BH131 <> 0, SUM($I131:BG131) = 0)","v":0},{"$f":"1 * AND(BI131 <> 0, SUM($I131:BH131) = 0)","v":0},{"$f":"1 * AND(BJ131 <> 0, SUM($I131:BI131) = 0)","v":0},{"$f":"1 * AND(BK131 <> 0, SUM($I131:BJ131) = 0)","v":0},{"$f":"1 * AND(BL131 <> 0, SUM($I131:BK131) = 0)","v":0},{"$f":"1 * AND(BM131 <> 0, SUM($I131:BL131) = 0)","v":0},{"$f":"1 * AND(BN131 <> 0, SUM($I131:BM131) = 0)","v":0},{"$f":"1 * AND(BO131 <> 0, SUM($I131:BN131) = 0)","v":0},{"$f":"1 * AND(BP131 <> 0, SUM($I131:BO131) = 0)","v":0},{"$f":"1 * AND(BQ131 <> 0, SUM($I131:BP131) = 0)","v":0},{"$f":"1 * AND(BR131 <> 0, SUM($I131:BQ131) = 0)","v":0},{"$f":"1 * AND(BS131 <> 0, SUM($I131:BR131) = 0)","v":0},{"$f":"1 * AND(BT131 <> 0, SUM($I131:BS131) = 0)","v":0},{"$f":"1 * AND(BU131 <> 0, SUM($I131:BT131) = 0)","v":0},{"$f":"1 * AND(BV131 <> 0, SUM($I131:BU131) = 0)","v":0},{"$f":"1 * AND(BW131 <> 0, SUM($I131:BV131) = 0)","v":0},{"$f":"1 * AND(BX131 <> 0, SUM($I131:BW131) = 0)","v":0},{"$f":"1 * AND(BY131 <> 0, SUM($I131:BX131) = 0)","v":0},{"$f":"1 * AND(BZ131 <> 0, SUM($I131:BY131) = 0)","v":0},{"$f":"1 * AND(CA131 <> 0, SUM($I131:BZ131) = 0)","v":0},{"$f":"1 * AND(CB131 <> 0, SUM($I131:CA131) = 0)","v":0},{"$f":"1 * AND(CC131 <> 0, SUM($I131:CB131) = 0)","v":0},{"$f":"1 * AND(CD131 <> 0, SUM($I131:CC131) = 0)","v":0},{"$f":"1 * AND(CE131 <> 0, SUM($I131:CD131) = 0)","v":0},{"$f":"1 * AND(CF131 <> 0, SUM($I131:CE131) = 0)","v":0},{"$f":"1 * AND(CG131 <> 0, SUM($I131:CF131) = 0)","v":0},{"$f":"1 * AND(CH131 <> 0, SUM($I131:CG131) = 0)","v":0},{"$f":"1 * AND(CI131 <> 0, SUM($I131:CH131) = 0)","v":0},{"$f":"1 * AND(CJ131 <> 0, SUM($I131:CI131) = 0)","v":0},{"$f":"1 * AND(CK131 <> 0, SUM($I131:CJ131) = 0)","v":0},{"$f":"1 * AND(CL131 <> 0, SUM($I131:CK131) = 0)","v":0},{"$f":"1 * AND(CM131 <> 0, SUM($I131:CL131) = 0)","v":0},{"$f":"1 * AND(CN131 <> 0, SUM($I131:CM131) = 0)","v":0},{"$f":"1 * AND(CO131 <> 0, SUM($I131:CN131) = 0)","v":0},{"$f":"1 * AND(CP131 <> 0, SUM($I131:CO131) = 0)","v":0},{"$f":"1 * AND(CQ131 <> 0, SUM($I131:CP131) = 0)","v":0},{"$f":"1 * AND(CR131 <> 0, SUM($I131:CQ131) = 0)","v":0},{"$f":"1 * AND(CS131 <> 0, SUM($I131:CR131) = 0)","v":0},{"$f":"1 * AND(CT131 <> 0, SUM($I131:CS131) = 0)","v":0},{"$f":"1 * AND(CU131 <> 0, SUM($I131:CT131) = 0)","v":0},{"$f":"1 * AND(CV131 <> 0, SUM($I131:CU131) = 0)","v":0}]
[{"$nulls":4},"DSO trains",{"$f":"SUMPRODUCT(J299:CV299,$J$4:$CV$4)","v":2030},null,null,null,{"$f":"1 * AND(J125 <> 0, SUM($I125:I125) = 0)","v":0},{"$f":"1 * AND(K125 <> 0, SUM($I125:J125) = 0)","v":0},{"$f":"1 * AND(L125 <> 0, SUM($I125:K125) = 0)","v":0},{"$f":"1 * AND(M125 <> 0, SUM($I125:L125) = 0)","v":0},{"$f":"1 * AND(N125 <> 0, SUM($I125:M125) = 0)","v":0},{"$f":"1 * AND(O125 <> 0, SUM($I125:N125) = 0)","v":0},{"$f":"1 * AND(P125 <> 0, SUM($I125:O125) = 0)","v":0},{"$f":"1 * AND(Q125 <> 0, SUM($I125:P125) = 0)","v":0},{"$f":"1 * AND(R125 <> 0, SUM($I125:Q125) = 0)","v":0},{"$f":"1 * AND(S125 <> 0, SUM($I125:R125) = 0)","v":0},{"$f":"1 * AND(T125 <> 0, SUM($I125:S125) = 0)","v":0},{"$f":"1 * AND(U125 <> 0, SUM($I125:T125) = 0)","v":0},{"$f":"1 * AND(V125 <> 0, SUM($I125:U125) = 0)","v":0},{"$f":"1 * AND(W125 <> 0, SUM($I125:V125) = 0)","v":0},{"$f":"1 * AND(X125 <> 0, SUM($I125:W125) = 0)","v":0},{"$f":"1 * AND(Y125 <> 0, SUM($I125:X125) = 0)","v":0},{"$f":"1 * AND(Z125 <> 0, SUM($I125:Y125) = 0)","v":0},{"$f":"1 * AND(AA125 <> 0, SUM($I125:Z125) = 0)","v":0},{"$f":"1 * AND(AB125 <> 0, SUM($I125:AA125) = 0)","v":0},{"$f":"1 * AND(AC125 <> 0, SUM($I125:AB125) = 0)","v":0},{"$f":"1 * AND(AD125 <> 0, SUM($I125:AC125) = 0)","v":1},{"$f":"1 * AND(AE125 <> 0, SUM($I125:AD125) = 0)","v":0},{"$f":"1 * AND(AF125 <> 0, SUM($I125:AE125) = 0)","v":0},{"$f":"1 * AND(AG125 <> 0, SUM($I125:AF125) = 0)","v":0},{"$f":"1 * AND(AH125 <> 0, SUM($I125:AG125) = 0)","v":0},{"$f":"1 * AND(AI125 <> 0, SUM($I125:AH125) = 0)","v":0},{"$f":"1 * AND(AJ125 <> 0, SUM($I125:AI125) = 0)","v":0},{"$f":"1 * AND(AK125 <> 0, SUM($I125:AJ125) = 0)","v":0},{"$f":"1 * AND(AL125 <> 0, SUM($I125:AK125) = 0)","v":0},{"$f":"1 * AND(AM125 <> 0, SUM($I125:AL125) = 0)","v":0},{"$f":"1 * AND(AN125 <> 0, SUM($I125:AM125) = 0)","v":0},{"$f":"1 * AND(AO125 <> 0, SUM($I125:AN125) = 0)","v":0},{"$f":"1 * AND(AP125 <> 0, SUM($I125:AO125) = 0)","v":0},{"$f":"1 * AND(AQ125 <> 0, SUM($I125:AP125) = 0)","v":0},{"$f":"1 * AND(AR125 <> 0, SUM($I125:AQ125) = 0)","v":0},{"$f":"1 * AND(AS125 <> 0, SUM($I125:AR125) = 0)","v":0},{"$f":"1 * AND(AT125 <> 0, SUM($I125:AS125) = 0)","v":0},{"$f":"1 * AND(AU125 <> 0, SUM($I125:AT125) = 0)","v":0},{"$f":"1 * AND(AV125 <> 0, SUM($I125:AU125) = 0)","v":0},{"$f":"1 * AND(AW125 <> 0, SUM($I125:AV125) = 0)","v":0},{"$f":"1 * AND(AX125 <> 0, SUM($I125:AW125) = 0)","v":0},{"$f":"1 * AND(AY125 <> 0, SUM($I125:AX125) = 0)","v":0},{"$f":"1 * AND(AZ125 <> 0, SUM($I125:AY125) = 0)","v":0},{"$f":"1 * AND(BA125 <> 0, SUM($I125:AZ125) = 0)","v":0},{"$f":"1 * AND(BB125 <> 0, SUM($I125:BA125) = 0)","v":0},{"$f":"1 * AND(BC125 <> 0, SUM($I125:BB125) = 0)","v":0},{"$f":"1 * AND(BD125 <> 0, SUM($I125:BC125) = 0)","v":0},{"$f":"1 * AND(BE125 <> 0, SUM($I125:BD125) = 0)","v":0},{"$f":"1 * AND(BF125 <> 0, SUM($I125:BE125) = 0)","v":0},{"$f":"1 * AND(BG125 <> 0, SUM($I125:BF125) = 0)","v":0},{"$f":"1 * AND(BH125 <> 0, SUM($I125:BG125) = 0)","v":0},{"$f":"1 * AND(BI125 <> 0, SUM($I125:BH125) = 0)","v":0},{"$f":"1 * AND(BJ125 <> 0, SUM($I125:BI125) = 0)","v":0},{"$f":"1 * AND(BK125 <> 0, SUM($I125:BJ125) = 0)","v":0},{"$f":"1 * AND(BL125 <> 0, SUM($I125:BK125) = 0)","v":0},{"$f":"1 * AND(BM125 <> 0, SUM($I125:BL125) = 0)","v":0},{"$f":"1 * AND(BN125 <> 0, SUM($I125:BM125) = 0)","v":0},{"$f":"1 * AND(BO125 <> 0, SUM($I125:BN125) = 0)","v":0},{"$f":"1 * AND(BP125 <> 0, SUM($I125:BO125) = 0)","v":0},{"$f":"1 * AND(BQ125 <> 0, SUM($I125:BP125) = 0)","v":0},{"$f":"1 * AND(BR125 <> 0, SUM($I125:BQ125) = 0)","v":0},{"$f":"1 * AND(BS125 <> 0, SUM($I125:BR125) = 0)","v":0},{"$f":"1 * AND(BT125 <> 0, SUM($I125:BS125) = 0)","v":0},{"$f":"1 * AND(BU125 <> 0, SUM($I125:BT125) = 0)","v":0},{"$f":"1 * AND(BV125 <> 0, SUM($I125:BU125) = 0)","v":0},{"$f":"1 * AND(BW125 <> 0, SUM($I125:BV125) = 0)","v":0},{"$f":"1 * AND(BX125 <> 0, SUM($I125:BW125) = 0)","v":0},{"$f":"1 * AND(BY125 <> 0, SUM($I125:BX125) = 0)","v":0},{"$f":"1 * AND(BZ125 <> 0, SUM($I125:BY125) = 0)","v":0},{"$f":"1 * AND(CA125 <> 0, SUM($I125:BZ125) = 0)","v":0},{"$f":"1 * AND(CB125 <> 0, SUM($I125:CA125) = 0)","v":0},{"$f":"1 * AND(CC125 <> 0, SUM($I125:CB125) = 0)","v":0},{"$f":"1 * AND(CD125 <> 0, SUM($I125:CC125) = 0)","v":0},{"$f":"1 * AND(CE125 <> 0, SUM($I125:CD125) = 0)","v":0},{"$f":"1 * AND(CF125 <> 0, SUM($I125:CE125) = 0)","v":0},{"$f":"1 * AND(CG125 <> 0, SUM($I125:CF125) = 0)","v":0},{"$f":"1 * AND(CH125 <> 0, SUM($I125:CG125) = 0)","v":0},{"$f":"1 * AND(CI125 <> 0, SUM($I125:CH125) = 0)","v":0},{"$f":"1 * AND(CJ125 <> 0, SUM($I125:CI125) = 0)","v":0},{"$f":"1 * AND(CK125 <> 0, SUM($I125:CJ125) = 0)","v":0},{"$f":"1 * AND(CL125 <> 0, SUM($I125:CK125) = 0)","v":0},{"$f":"1 * AND(CM125 <> 0, SUM($I125:CL125) = 0)","v":0},{"$f":"1 * AND(CN125 <> 0, SUM($I125:CM125) = 0)","v":0},{"$f":"1 * AND(CO125 <> 0, SUM($I125:CN125) = 0)","v":0},{"$f":"1 * AND(CP125 <> 0, SUM($I125:CO125) = 0)","v":0},{"$f":"1 * AND(CQ125 <> 0, SUM($I125:CP125) = 0)","v":0},{"$f":"1 * AND(CR125 <> 0, SUM($I125:CQ125) = 0)","v":0},{"$f":"1 * AND(CS125 <> 0, SUM($I125:CR125) = 0)","v":0},{"$f":"1 * AND(CT125 <> 0, SUM($I125:CS125) = 0)","v":0},{"$f":"1 * AND(CU125 <> 0, SUM($I125:CT125) = 0)","v":0},{"$f":"1 * AND(CV125 <> 0, SUM($I125:CU125) = 0)","v":0}]
[{"$nulls":4},"Block 2"]
[{"$nulls":4},"Block",{"$f":"SUMPRODUCT(J301:CV301,$J$4:$CV$4)","v":2030},null,null,null,{"$f":"1 * AND(J240 <> 0, SUM($I240:I240) = 0)","v":0},{"$f":"1 * AND(K240 <> 0, SUM($I240:J240) = 0)","v":0},{"$f":"1 * AND(L240 <> 0, SUM($I240:K240) = 0)","v":0},{"$f":"1 * AND(M240 <> 0, SUM($I240:L240) = 0)","v":0},{"$f":"1 * AND(N240 <> 0, SUM($I240:M240) = 0)","v":0},{"$f":"1 * AND(O240 <> 0, SUM($I240:N240) = 0)","v":0},{"$f":"1 * AND(P240 <> 0, SUM($I240:O240) = 0)","v":0},{"$f":"1 * AND(Q240 <> 0, SUM($I240:P240) = 0)","v":0},{"$f":"1 * AND(R240 <> 0, SUM($I240:Q240) = 0)","v":0},{"$f":"1 * AND(S240 <> 0, SUM($I240:R240) = 0)","v":0},{"$f":"1 * AND(T240 <> 0, SUM($I240:S240) = 0)","v":0},{"$f":"1 * AND(U240 <> 0, SUM($I240:T240) = 0)","v":0},{"$f":"1 * AND(V240 <> 0, SUM($I240:U240) = 0)","v":0},{"$f":"1 * AND(W240 <> 0, SUM($I240:V240) = 0)","v":0},{"$f":"1 * AND(X240 <> 0, SUM($I240:W240) = 0)","v":0},{"$f":"1 * AND(Y240 <> 0, SUM($I240:X240) = 0)","v":0},{"$f":"1 * AND(Z240 <> 0, SUM($I240:Y240) = 0)","v":0},{"$f":"1 * AND(AA240 <> 0, SUM($I240:Z240) = 0)","v":0},{"$f":"1 * AND(AB240 <> 0, SUM($I240:AA240) = 0)","v":0},{"$f":"1 * AND(AC240 <> 0, SUM($I240:AB240) = 0)","v":0},{"$f":"1 * AND(AD240 <> 0, SUM($I240:AC240) = 0)","v":1},{"$f":"1 * AND(AE240 <> 0, SUM($I240:AD240) = 0)","v":0},{"$f":"1 * AND(AF240 <> 0, SUM($I240:AE240) = 0)","v":0},{"$f":"1 * AND(AG240 <> 0, SUM($I240:AF240) = 0)","v":0},{"$f":"1 * AND(AH240 <> 0, SUM($I240:AG240) = 0)","v":0},{"$f":"1 * AND(AI240 <> 0, SUM($I240:AH240) = 0)","v":0},{"$f":"1 * AND(AJ240 <> 0, SUM($I240:AI240) = 0)","v":0},{"$f":"1 * AND(AK240 <> 0, SUM($I240:AJ240) = 0)","v":0},{"$f":"1 * AND(AL240 <> 0, SUM($I240:AK240) = 0)","v":0},{"$f":"1 * AND(AM240 <> 0, SUM($I240:AL240) = 0)","v":0},{"$f":"1 * AND(AN240 <> 0, SUM($I240:AM240) = 0)","v":0},{"$f":"1 * AND(AO240 <> 0, SUM($I240:AN240) = 0)","v":0},{"$f":"1 * AND(AP240 <> 0, SUM($I240:AO240) = 0)","v":0},{"$f":"1 * AND(AQ240 <> 0, SUM($I240:AP240) = 0)","v":0},{"$f":"1 * AND(AR240 <> 0, SUM($I240:AQ240) = 0)","v":0},{"$f":"1 * AND(AS240 <> 0, SUM($I240:AR240) = 0)","v":0},{"$f":"1 * AND(AT240 <> 0, SUM($I240:AS240) = 0)","v":0},{"$f":"1 * AND(AU240 <> 0, SUM($I240:AT240) = 0)","v":0},{"$f":"1 * AND(AV240 <> 0, SUM($I240:AU240) = 0)","v":0},{"$f":"1 * AND(AW240 <> 0, SUM($I240:AV240) = 0)","v":0},{"$f":"1 * AND(AX240 <> 0, SUM($I240:AW240) = 0)","v":0},{"$f":"1 * AND(AY240 <> 0, SUM($I240:AX240) = 0)","v":0},{"$f":"1 * AND(AZ240 <> 0, SUM($I240:AY240) = 0)","v":0},{"$f":"1 * AND(BA240 <> 0, SUM($I240:AZ240) = 0)","v":0},{"$f":"1 * AND(BB240 <> 0, SUM($I240:BA240) = 0)","v":0},{"$f":"1 * AND(BC240 <> 0, SUM($I240:BB240) = 0)","v":0},{"$f":"1 * AND(BD240 <> 0, SUM($I240:BC240) = 0)","v":0},{"$f":"1 * AND(BE240 <> 0, SUM($I240:BD240) = 0)","v":0},{"$f":"1 * AND(BF240 <> 0, SUM($I240:BE240) = 0)","v":0},{"$f":"1 * AND(BG240 <> 0, SUM($I240:BF240) = 0)","v":0},{"$f":"1 * AND(BH240 <> 0, SUM($I240:BG240) = 0)","v":0},{"$f":"1 * AND(BI240 <> 0, SUM($I240:BH240) = 0)","v":0},{"$f":"1 * AND(BJ240 <> 0, SUM($I240:BI240) = 0)","v":0},{"$f":"1 * AND(BK240 <> 0, SUM($I240:BJ240) = 0)","v":0},{"$f":"1 * AND(BL240 <> 0, SUM($I240:BK240) = 0)","v":0},{"$f":"1 * AND(BM240 <> 0, SUM($I240:BL240) = 0)","v":0},{"$f":"1 * AND(BN240 <> 0, SUM($I240:BM240) = 0)","v":0},{"$f":"1 * AND(BO240 <> 0, SUM($I240:BN240) = 0)","v":0},{"$f":"1 * AND(BP240 <> 0, SUM($I240:BO240) = 0)","v":0},{"$f":"1 * AND(BQ240 <> 0, SUM($I240:BP240) = 0)","v":0},{"$f":"1 * AND(BR240 <> 0, SUM($I240:BQ240) = 0)","v":0},{"$f":"1 * AND(BS240 <> 0, SUM($I240:BR240) = 0)","v":0},{"$f":"1 * AND(BT240 <> 0, SUM($I240:BS240) = 0)","v":0},{"$f":"1 * AND(BU240 <> 0, SUM($I240:BT240) = 0)","v":0},{"$f":"1 * AND(BV240 <> 0, SUM($I240:BU240) = 0)","v":0},{"$f":"1 * AND(BW240 <> 0, SUM($I240:BV240) = 0)","v":0},{"$f":"1 * AND(BX240 <> 0, SUM($I240:BW240) = 0)","v":0},{"$f":"1 * AND(BY240 <> 0, SUM($I240:BX240) = 0)","v":0},{"$f":"1 * AND(BZ240 <> 0, SUM($I240:BY240) = 0)","v":0},{"$f":"1 * AND(CA240 <> 0, SUM($I240:BZ240) = 0)","v":0},{"$f":"1 * AND(CB240 <> 0, SUM($I240:CA240) = 0)","v":0},{"$f":"1 * AND(CC240 <> 0, SUM($I240:CB240) = 0)","v":0},{"$f":"1 * AND(CD240 <> 0, SUM($I240:CC240) = 0)","v":0},{"$f":"1 * AND(CE240 <> 0, SUM($I240:CD240) = 0)","v":0},{"$f":"1 * AND(CF240 <> 0, SUM($I240:CE240) = 0)","v":0},{"$f":"1 * AND(CG240 <> 0, SUM($I240:CF240) = 0)","v":0},{"$f":"1 * AND(CH240 <> 0, SUM($I240:CG240) = 0)","v":0},{"$f":"1 * AND(CI240 <> 0, SUM($I240:CH240) = 0)","v":0},{"$f":"1 * AND(CJ240 <> 0, SUM($I240:CI240) = 0)","v":0},{"$f":"1 * AND(CK240 <> 0, SUM($I240:CJ240) = 0)","v":0},{"$f":"1 * AND(CL240 <> 0, SUM($I240:CK240) = 0)","v":0},{"$f":"1 * AND(CM240 <> 0, SUM($I240:CL240) = 0)","v":0},{"$f":"1 * AND(CN240 <> 0, SUM($I240:CM240) = 0)","v":0},{"$f":"1 * AND(CO240 <> 0, SUM($I240:CN240) = 0)","v":0},{"$f":"1 * AND(CP240 <> 0, SUM($I240:CO240) = 0)","v":0},{"$f":"1 * AND(CQ240 <> 0, SUM($I240:CP240) = 0)","v":0},{"$f":"1 * AND(CR240 <> 0, SUM($I240:CQ240) = 0)","v":0},{"$f":"1 * AND(CS240 <> 0, SUM($I240:CR240) = 0)","v":0},{"$f":"1 * AND(CT240 <> 0, SUM($I240:CS240) = 0)","v":0},{"$f":"1 * AND(CU240 <> 0, SUM($I240:CT240) = 0)","v":0},{"$f":"1 * AND(CV240 <> 0, SUM($I240:CU240) = 0)","v":0}]
[{"$nulls":4},"LNG trains",{"$f":"SUMPRODUCT(J302:CV302,$J$4:$CV$4)","v":2030},null,null,null,{"$f":"1 * AND(J233 <> 0, SUM($I233:I233) = 0)","v":0},{"$f":"1 * AND(K233 <> 0, SUM($I233:J233) = 0)","v":0},{"$f":"1 * AND(L233 <> 0, SUM($I233:K233) = 0)","v":0},{"$f":"1 * AND(M233 <> 0, SUM($I233:L233) = 0)","v":0},{"$f":"1 * AND(N233 <> 0, SUM($I233:M233) = 0)","v":0},{"$f":"1 * AND(O233 <> 0, SUM($I233:N233) = 0)","v":0},{"$f":"1 * AND(P233 <> 0, SUM($I233:O233) = 0)","v":0},{"$f":"1 * AND(Q233 <> 0, SUM($I233:P233) = 0)","v":0},{"$f":"1 * AND(R233 <> 0, SUM($I233:Q233) = 0)","v":0},{"$f":"1 * AND(S233 <> 0, SUM($I233:R233) = 0)","v":0},{"$f":"1 * AND(T233 <> 0, SUM($I233:S233) = 0)","v":0},{"$f":"1 * AND(U233 <> 0, SUM($I233:T233) = 0)","v":0},{"$f":"1 * AND(V233 <> 0, SUM($I233:U233) = 0)","v":0},{"$f":"1 * AND(W233 <> 0, SUM($I233:V233) = 0)","v":0},{"$f":"1 * AND(X233 <> 0, SUM($I233:W233) = 0)","v":0},{"$f":"1 * AND(Y233 <> 0, SUM($I233:X233) = 0)","v":0},{"$f":"1 * AND(Z233 <> 0, SUM($I233:Y233) = 0)","v":0},{"$f":"1 * AND(AA233 <> 0, SUM($I233:Z233) = 0)","v":0},{"$f":"1 * AND(AB233 <> 0, SUM($I233:AA233) = 0)","v":0},{"$f":"1 * AND(AC233 <> 0, SUM($I233:AB233) = 0)","v":0},{"$f":"1 * AND(AD233 <> 0, SUM($I233:AC233) = 0)","v":1},{"$f":"1 * AND(AE233 <> 0, SUM($I233:AD233) = 0)","v":0},{"$f":"1 * AND(AF233 <> 0, SUM($I233:AE233) = 0)","v":0},{"$f":"1 * AND(AG233 <> 0, SUM($I233:AF233) = 0)","v":0},{"$f":"1 * AND(AH233 <> 0, SUM($I233:AG233) = 0)","v":0},{"$f":"1 * AND(AI233 <> 0, SUM($I233:AH233) = 0)","v":0},{"$f":"1 * AND(AJ233 <> 0, SUM($I233:AI233) = 0)","v":0},{"$f":"1 * AND(AK233 <> 0, SUM($I233:AJ233) = 0)","v":0},{"$f":"1 * AND(AL233 <> 0, SUM($I233:AK233) = 0)","v":0},{"$f":"1 * AND(AM233 <> 0, SUM($I233:AL233) = 0)","v":0},{"$f":"1 * AND(AN233 <> 0, SUM($I233:AM233) = 0)","v":0},{"$f":"1 * AND(AO233 <> 0, SUM($I233:AN233) = 0)","v":0},{"$f":"1 * AND(AP233 <> 0, SUM($I233:AO233) = 0)","v":0},{"$f":"1 * AND(AQ233 <> 0, SUM($I233:AP233) = 0)","v":0},{"$f":"1 * AND(AR233 <> 0, SUM($I233:AQ233) = 0)","v":0},{"$f":"1 * AND(AS233 <> 0, SUM($I233:AR233) = 0)","v":0},{"$f":"1 * AND(AT233 <> 0, SUM($I233:AS233) = 0)","v":0},{"$f":"1 * AND(AU233 <> 0, SUM($I233:AT233) = 0)","v":0},{"$f":"1 * AND(AV233 <> 0, SUM($I233:AU233) = 0)","v":0},{"$f":"1 * AND(AW233 <> 0, SUM($I233:AV233) = 0)","v":0},{"$f":"1 * AND(AX233 <> 0, SUM($I233:AW233) = 0)","v":0},{"$f":"1 * AND(AY233 <> 0, SUM($I233:AX233) = 0)","v":0},{"$f":"1 * AND(AZ233 <> 0, SUM($I233:AY233) = 0)","v":0},{"$f":"1 * AND(BA233 <> 0, SUM($I233:AZ233) = 0)","v":0},{"$f":"1 * AND(BB233 <> 0, SUM($I233:BA233) = 0)","v":0},{"$f":"1 * AND(BC233 <> 0, SUM($I233:BB233) = 0)","v":0},{"$f":"1 * AND(BD233 <> 0, SUM($I233:BC233) = 0)","v":0},{"$f":"1 * AND(BE233 <> 0, SUM($I233:BD233) = 0)","v":0},{"$f":"1 * AND(BF233 <> 0, SUM($I233:BE233) = 0)","v":0},{"$f":"1 * AND(BG233 <> 0, SUM($I233:BF233) = 0)","v":0},{"$f":"1 * AND(BH233 <> 0, SUM($I233:BG233) = 0)","v":0},{"$f":"1 * AND(BI233 <> 0, SUM($I233:BH233) = 0)","v":0},{"$f":"1 * AND(BJ233 <> 0, SUM($I233:BI233) = 0)","v":0},{"$f":"1 * AND(BK233 <> 0, SUM($I233:BJ233) = 0)","v":0},{"$f":"1 * AND(BL233 <> 0, SUM($I233:BK233) = 0)","v":0},{"$f":"1 * AND(BM233 <> 0, SUM($I233:BL233) = 0)","v":0},{"$f":"1 * AND(BN233 <> 0, SUM($I233:BM233) = 0)","v":0},{"$f":"1 * AND(BO233 <> 0, SUM($I233:BN233) = 0)","v":0},{"$f":"1 * AND(BP233 <> 0, SUM($I233:BO233) = 0)","v":0},{"$f":"1 * AND(BQ233 <> 0, SUM($I233:BP233) = 0)","v":0},{"$f":"1 * AND(BR233 <> 0, SUM($I233:BQ233) = 0)","v":0},{"$f":"1 * AND(BS233 <> 0, SUM($I233:BR233) = 0)","v":0},{"$f":"1 * AND(BT233 <> 0, SUM($I233:BS233) = 0)","v":0},{"$f":"1 * AND(BU233 <> 0, SUM($I233:BT233) = 0)","v":0},{"$f":"1 * AND(BV233 <> 0, SUM($I233:BU233) = 0)","v":0},{"$f":"1 * AND(BW233 <> 0, SUM($I233:BV233) = 0)","v":0},{"$f":"1 * AND(BX233 <> 0, SUM($I233:BW233) = 0)","v":0},{"$f":"1 * AND(BY233 <> 0, SUM($I233:BX233) = 0)","v":0},{"$f":"1 * AND(BZ233 <> 0, SUM($I233:BY233) = 0)","v":0},{"$f":"1 * AND(CA233 <> 0, SUM($I233:BZ233) = 0)","v":0},{"$f":"1 * AND(CB233 <> 0, SUM($I233:CA233) = 0)","v":0},{"$f":"1 * AND(CC233 <> 0, SUM($I233:CB233) = 0)","v":0},{"$f":"1 * AND(CD233 <> 0, SUM($I233:CC233) = 0)","v":0},{"$f":"1 * AND(CE233 <> 0, SUM($I233:CD233) = 0)","v":0},{"$f":"1 * AND(CF233 <> 0, SUM($I233:CE233) = 0)","v":0},{"$f":"1 * AND(CG233 <> 0, SUM($I233:CF233) = 0)","v":0},{"$f":"1 * AND(CH233 <> 0, SUM($I233:CG233) = 0)","v":0},{"$f":"1 * AND(CI233 <> 0, SUM($I233:CH233) = 0)","v":0},{"$f":"1 * AND(CJ233 <> 0, SUM($I233:CI233) = 0)","v":0},{"$f":"1 * AND(CK233 <> 0, SUM($I233:CJ233) = 0)","v":0},{"$f":"1 * AND(CL233 <> 0, SUM($I233:CK233) = 0)","v":0},{"$f":"1 * AND(CM233 <> 0, SUM($I233:CL233) = 0)","v":0},{"$f":"1 * AND(CN233 <> 0, SUM($I233:CM233) = 0)","v":0},{"$f":"1 * AND(CO233 <> 0, SUM($I233:CN233) = 0)","v":0},{"$f":"1 * AND(CP233 <> 0, SUM($I233:CO233) = 0)","v":0},{"$f":"1 * AND(CQ233 <> 0, SUM($I233:CP233) = 0)","v":0},{"$f":"1 * AND(CR233 <> 0, SUM($I233:CQ233) = 0)","v":0},{"$f":"1 * AND(CS233 <> 0, SUM($I233:CR233) = 0)","v":0},{"$f":"1 * AND(CT233 <> 0, SUM($I233:CS233) = 0)","v":0},{"$f":"1 * AND(CU233 <> 0, SUM($I233:CT233) = 0)","v":0},{"$f":"1 * AND(CV233 <> 0, SUM($I233:CU233) = 0)","v":0}]
[{"$nulls":4},"DSO trains",{"$f":"SUMPRODUCT(J303:CV303,$J$4:$CV$4)","v":2030},null,null,null,{"$f":"1 * AND(J227 <> 0, SUM($I227:I227) = 0)","v":0},{"$f":"1 * AND(K227 <> 0, SUM($I227:J227) = 0)","v":0},{"$f":"1 * AND(L227 <> 0, SUM($I227:K227) = 0)","v":0},{"$f":"1 * AND(M227 <> 0, SUM($I227:L227) = 0)","v":0},{"$f":"1 * AND(N227 <> 0, SUM($I227:M227) = 0)","v":0},{"$f":"1 * AND(O227 <> 0, SUM($I227:N227) = 0)","v":0},{"$f":"1 * AND(P227 <> 0, SUM($I227:O227) = 0)","v":0},{"$f":"1 * AND(Q227 <> 0, SUM($I227:P227) = 0)","v":0},{"$f":"1 * AND(R227 <> 0, SUM($I227:Q227) = 0)","v":0},{"$f":"1 * AND(S227 <> 0, SUM($I227:R227) = 0)","v":0},{"$f":"1 * AND(T227 <> 0, SUM($I227:S227) = 0)","v":0},{"$f":"1 * AND(U227 <> 0, SUM($I227:T227) = 0)","v":0},{"$f":"1 * AND(V227 <> 0, SUM($I227:U227) = 0)","v":0},{"$f":"1 * AND(W227 <> 0, SUM($I227:V227) = 0)","v":0},{"$f":"1 * AND(X227 <> 0, SUM($I227:W227) = 0)","v":0},{"$f":"1 * AND(Y227 <> 0, SUM($I227:X227) = 0)","v":0},{"$f":"1 * AND(Z227 <> 0, SUM($I227:Y227) = 0)","v":0},{"$f":"1 * AND(AA227 <> 0, SUM($I227:Z227) = 0)","v":0},{"$f":"1 * AND(AB227 <> 0, SUM($I227:AA227) = 0)","v":0},{"$f":"1 * AND(AC227 <> 0, SUM($I227:AB227) = 0)","v":0},{"$f":"1 * AND(AD227 <> 0, SUM($I227:AC227) = 0)","v":1},{"$f":"1 * AND(AE227 <> 0, SUM($I227:AD227) = 0)","v":0},{"$f":"1 * AND(AF227 <> 0, SUM($I227:AE227) = 0)","v":0},{"$f":"1 * AND(AG227 <> 0, SUM($I227:AF227) = 0)","v":0},{"$f":"1 * AND(AH227 <> 0, SUM($I227:AG227) = 0)","v":0},{"$f":"1 * AND(AI227 <> 0, SUM($I227:AH227) = 0)","v":0},{"$f":"1 * AND(AJ227 <> 0, SUM($I227:AI227) = 0)","v":0},{"$f":"1 * AND(AK227 <> 0, SUM($I227:AJ227) = 0)","v":0},{"$f":"1 * AND(AL227 <> 0, SUM($I227:AK227) = 0)","v":0},{"$f":"1 * AND(AM227 <> 0, SUM($I227:AL227) = 0)","v":0},{"$f":"1 * AND(AN227 <> 0, SUM($I227:AM227) = 0)","v":0},{"$f":"1 * AND(AO227 <> 0, SUM($I227:AN227) = 0)","v":0},{"$f":"1 * AND(AP227 <> 0, SUM($I227:AO227) = 0)","v":0},{"$f":"1 * AND(AQ227 <> 0, SUM($I227:AP227) = 0)","v":0},{"$f":"1 * AND(AR227 <> 0, SUM($I227:AQ227) = 0)","v":0},{"$f":"1 * AND(AS227 <> 0, SUM($I227:AR227) = 0)","v":0},{"$f":"1 * AND(AT227 <> 0, SUM($I227:AS227) = 0)","v":0},{"$f":"1 * AND(AU227 <> 0, SUM($I227:AT227) = 0)","v":0},{"$f":"1 * AND(AV227 <> 0, SUM($I227:AU227) = 0)","v":0},{"$f":"1 * AND(AW227 <> 0, SUM($I227:AV227) = 0)","v":0},{"$f":"1 * AND(AX227 <> 0, SUM($I227:AW227) = 0)","v":0},{"$f":"1 * AND(AY227 <> 0, SUM($I227:AX227) = 0)","v":0},{"$f":"1 * AND(AZ227 <> 0, SUM($I227:AY227) = 0)","v":0},{"$f":"1 * AND(BA227 <> 0, SUM($I227:AZ227) = 0)","v":0},{"$f":"1 * AND(BB227 <> 0, SUM($I227:BA227) = 0)","v":0},{"$f":"1 * AND(BC227 <> 0, SUM($I227:BB227) = 0)","v":0},{"$f":"1 * AND(BD227 <> 0, SUM($I227:BC227) = 0)","v":0},{"$f":"1 * AND(BE227 <> 0, SUM($I227:BD227) = 0)","v":0},{"$f":"1 * AND(BF227 <> 0, SUM($I227:BE227) = 0)","v":0},{"$f":"1 * AND(BG227 <> 0, SUM($I227:BF227) = 0)","v":0},{"$f":"1 * AND(BH227 <> 0, SUM($I227:BG227) = 0)","v":0},{"$f":"1 * AND(BI227 <> 0, SUM($I227:BH227) = 0)","v":0},{"$f":"1 * AND(BJ227 <> 0, SUM($I227:BI227) = 0)","v":0},{"$f":"1 * AND(BK227 <> 0, SUM($I227:BJ227) = 0)","v":0},{"$f":"1 * AND(BL227 <> 0, SUM($I227:BK227) = 0)","v":0},{"$f":"1 * AND(BM227 <> 0, SUM($I227:BL227) = 0)","v":0},{"$f":"1 * AND(BN227 <> 0, SUM($I227:BM227) = 0)","v":0},{"$f":"1 * AND(BO227 <> 0, SUM($I227:BN227) = 0)","v":0},{"$f":"1 * AND(BP227 <> 0, SUM($I227:BO227) = 0)","v":0},{"$f":"1 * AND(BQ227 <> 0, SUM($I227:BP227) = 0)","v":0},{"$f":"1 * AND(BR227 <> 0, SUM($I227:BQ227) = 0)","v":0},{"$f":"1 * AND(BS227 <> 0, SUM($I227:BR227) = 0)","v":0},{"$f":"1 * AND(BT227 <> 0, SUM($I227:BS227) = 0)","v":0},{"$f":"1 * AND(BU227 <> 0, SUM($I227:BT227) = 0)","v":0},{"$f":"1 * AND(BV227 <> 0, SUM($I227:BU227) = 0)","v":0},{"$f":"1 * AND(BW227 <> 0, SUM($I227:BV227) = 0)","v":0},{"$f":"1 * AND(BX227 <> 0, SUM($I227:BW227) = 0)","v":0},{"$f":"1 * AND(BY227 <> 0, SUM($I227:BX227) = 0)","v":0},{"$f":"1 * AND(BZ227 <> 0, SUM($I227:BY227) = 0)","v":0},{"$f":"1 * AND(CA227 <> 0, SUM($I227:BZ227) = 0)","v":0},{"$f":"1 * AND(CB227 <> 0, SUM($I227:CA227) = 0)","v":0},{"$f":"1 * AND(CC227 <> 0, SUM($I227:CB227) = 0)","v":0},{"$f":"1 * AND(CD227 <> 0, SUM($I227:CC227) = 0)","v":0},{"$f":"1 * AND(CE227 <> 0, SUM($I227:CD227) = 0)","v":0},{"$f":"1 * AND(CF227 <> 0, SUM($I227:CE227) = 0)","v":0},{"$f":"1 * AND(CG227 <> 0, SUM($I227:CF227) = 0)","v":0},{"$f":"1 * AND(CH227 <> 0, SUM($I227:CG227) = 0)","v":0},{"$f":"1 * AND(CI227 <> 0, SUM($I227:CH227) = 0)","v":0},{"$f":"1 * AND(CJ227 <> 0, SUM($I227:CI227) = 0)","v":0},{"$f":"1 * AND(CK227 <> 0, SUM($I227:CJ227) = 0)","v":0},{"$f":"1 * AND(CL227 <> 0, SUM($I227:CK227) = 0)","v":0},{"$f":"1 * AND(CM227 <> 0, SUM($I227:CL227) = 0)","v":0},{"$f":"1 * AND(CN227 <> 0, SUM($I227:CM227) = 0)","v":0},{"$f":"1 * AND(CO227 <> 0, SUM($I227:CN227) = 0)","v":0},{"$f":"1 * AND(CP227 <> 0, SUM($I227:CO227) = 0)","v":0},{"$f":"1 * AND(CQ227 <> 0, SUM($I227:CP227) = 0)","v":0},{"$f":"1 * AND(CR227 <> 0, SUM($I227:CQ227) = 0)","v":0},{"$f":"1 * AND(CS227 <> 0, SUM($I227:CR227) = 0)","v":0},{"$f":"1 * AND(CT227 <> 0, SUM($I227:CS227) = 0)","v":0},{"$f":"1 * AND(CU227 <> 0, SUM($I227:CT227) = 0)","v":0},{"$f":"1 * AND(CV227 <> 0, SUM($I227:CU227) = 0)","v":0}]
[]
[null,null,null,"Production years"]
[{"$nulls":4},"Blocks 1 and 4"]
[{"$nulls":4},"Blocks",{"$f":"SUM(J307:CV307)","v":35},null,null,null,{"$f":"1 * (J138 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1 * (AP138 > 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV138 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG trains",{"$f":"SUM(J308:CV308)","v":35},null,null,null,{"$f":"1 * (J131 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1 * (AP131 > 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV131 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO trains",{"$f":"SUM(J309:CV309)","v":35},null,null,null,{"$f":"1 * (J125 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1 * (AP125 > 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV125 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Block 2"]
[{"$nulls":4},"Block",{"$f":"SUM(J311:CV311)","v":35},null,null,null,{"$f":"1 * (J240 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1 * (AP240 > 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV240 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG trains",{"$f":"SUM(J312:CV312)","v":31},null,null,null,{"$f":"1 * (J233 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1 * (AP233 > 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV233 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO trains",{"$f":"SUM(J313:CV313)","v":35},null,null,null,{"$f":"1 * (J227 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1 * (AP227 > 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV227 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Final production year"]
[{"$nulls":4},"Blocks 1 and 4"]
[{"$nulls":4},"Blocks",{"$f":"SUMPRODUCT(J317:CV317,$J$4:$CV$4)","v":2064},null,null,null,{"$f":"1 * AND(J138 > 0, SUM(K138:$CV138) = 0)","v":0},{"$f":"1 * AND(K138 > 0, SUM(L138:$CV138) = 0)","v":0},{"$f":"1 * AND(L138 > 0, SUM(M138:$CV138) = 0)","v":0},{"$f":"1 * AND(M138 > 0, SUM(N138:$CV138) = 0)","v":0},{"$f":"1 * AND(N138 > 0, SUM(O138:$CV138) = 0)","v":0},{"$f":"1 * AND(O138 > 0, SUM(P138:$CV138) = 0)","v":0},{"$f":"1 * AND(P138 > 0, SUM(Q138:$CV138) = 0)","v":0},{"$f":"1 * AND(Q138 > 0, SUM(R138:$CV138) = 0)","v":0},{"$f":"1 * AND(R138 > 0, SUM(S138:$CV138) = 0)","v":0},{"$f":"1 * AND(S138 > 0, SUM(T138:$CV138) = 0)","v":0},{"$f":"1 * AND(T138 > 0, SUM(U138:$CV138) = 0)","v":0},{"$f":"1 * AND(U138 > 0, SUM(V138:$CV138) = 0)","v":0},{"$f":"1 * AND(V138 > 0, SUM(W138:$CV138) = 0)","v":0},{"$f":"1 * AND(W138 > 0, SUM(X138:$CV138) = 0)","v":0},{"$f":"1 * AND(X138 > 0, SUM(Y138:$CV138) = 0)","v":0},{"$f":"1 * AND(Y138 > 0, SUM(Z138:$CV138) = 0)","v":0},{"$f":"1 * AND(Z138 > 0, SUM(AA138:$CV138) = 0)","v":0},{"$f":"1 * AND(AA138 > 0, SUM(AB138:$CV138) = 0)","v":0},{"$f":"1 * AND(AB138 > 0, SUM(AC138:$CV138) = 0)","v":0},{"$f":"1 * AND(AC138 > 0, SUM(AD138:$CV138) = 0)","v":0},{"$f":"1 * AND(AD138 > 0, SUM(AE138:$CV138) = 0)","v":0},{"$f":"1 * AND(AE138 > 0, SUM(AF138:$CV138) = 0)","v":0},{"$f":"1 * AND(AF138 > 0, SUM(AG138:$CV138) = 0)","v":0},{"$f":"1 * AND(AG138 > 0, SUM(AH138:$CV138) = 0)","v":0},{"$f":"1 * AND(AH138 > 0, SUM(AI138:$CV138) = 0)","v":0},{"$f":"1 * AND(AI138 > 0, SUM(AJ138:$CV138) = 0)","v":0},{"$f":"1 * AND(AJ138 > 0, SUM(AK138:$CV138) = 0)","v":0},{"$f":"1 * AND(AK138 > 0, SUM(AL138:$CV138) = 0)","v":0},{"$f":"1 * AND(AL138 > 0, SUM(AM138:$CV138) = 0)","v":0},{"$f":"1 * AND(AM138 > 0, SUM(AN138:$CV138) = 0)","v":0},{"$f":"1 * AND(AN138 > 0, SUM(AO138:$CV138) = 0)","v":0},{"$f":"1 * AND(AO138 > 0, SUM(AP138:$CV138) = 0)","v":0},{"$f":"1 * AND(AP138 > 0, SUM(AQ138:$CV138) = 0)","v":0},{"$f":"1 * AND(AQ138 > 0, SUM(AR138:$CV138) = 0)","v":0},{"$f":"1 * AND(AR138 > 0, SUM(AS138:$CV138) = 0)","v":0},{"$f":"1 * AND(AS138 > 0, SUM(AT138:$CV138) = 0)","v":0},{"$f":"1 * AND(AT138 > 0, SUM(AU138:$CV138) = 0)","v":0},{"$f":"1 * AND(AU138 > 0, SUM(AV138:$CV138) = 0)","v":0},{"$f":"1 * AND(AV138 > 0, SUM(AW138:$CV138) = 0)","v":0},{"$f":"1 * AND(AW138 > 0, SUM(AX138:$CV138) = 0)","v":0},{"$f":"1 * AND(AX138 > 0, SUM(AY138:$CV138) = 0)","v":0},{"$f":"1 * AND(AY138 > 0, SUM(AZ138:$CV138) = 0)","v":0},{"$f":"1 * AND(AZ138 > 0, SUM(BA138:$CV138) = 0)","v":0},{"$f":"1 * AND(BA138 > 0, SUM(BB138:$CV138) = 0)","v":0},{"$f":"1 * AND(BB138 > 0, SUM(BC138:$CV138) = 0)","v":0},{"$f":"1 * AND(BC138 > 0, SUM(BD138:$CV138) = 0)","v":0},{"$f":"1 * AND(BD138 > 0, SUM(BE138:$CV138) = 0)","v":0},{"$f":"1 * AND(BE138 > 0, SUM(BF138:$CV138) = 0)","v":0},{"$f":"1 * AND(BF138 > 0, SUM(BG138:$CV138) = 0)","v":0},{"$f":"1 * AND(BG138 > 0, SUM(BH138:$CV138) = 0)","v":0},{"$f":"1 * AND(BH138 > 0, SUM(BI138:$CV138) = 0)","v":0},{"$f":"1 * AND(BI138 > 0, SUM(BJ138:$CV138) = 0)","v":0},{"$f":"1 * AND(BJ138 > 0, SUM(BK138:$CV138) = 0)","v":0},{"$f":"1 * AND(BK138 > 0, SUM(BL138:$CV138) = 0)","v":0},{"$f":"1 * AND(BL138 > 0, SUM(BM138:$CV138) = 0)","v":1},{"$f":"1 * AND(BM138 > 0, SUM(BN138:$CV138) = 0)","v":0},{"$f":"1 * AND(BN138 > 0, SUM(BO138:$CV138) = 0)","v":0},{"$f":"1 * AND(BO138 > 0, SUM(BP138:$CV138) = 0)","v":0},{"$f":"1 * AND(BP138 > 0, SUM(BQ138:$CV138) = 0)","v":0},{"$f":"1 * AND(BQ138 > 0, SUM(BR138:$CV138) = 0)","v":0},{"$f":"1 * AND(BR138 > 0, SUM(BS138:$CV138) = 0)","v":0},{"$f":"1 * AND(BS138 > 0, SUM(BT138:$CV138) = 0)","v":0},{"$f":"1 * AND(BT138 > 0, SUM(BU138:$CV138) = 0)","v":0},{"$f":"1 * AND(BU138 > 0, SUM(BV138:$CV138) = 0)","v":0},{"$f":"1 * AND(BV138 > 0, SUM(BW138:$CV138) = 0)","v":0},{"$f":"1 * AND(BW138 > 0, SUM(BX138:$CV138) = 0)","v":0},{"$f":"1 * AND(BX138 > 0, SUM(BY138:$CV138) = 0)","v":0},{"$f":"1 * AND(BY138 > 0, SUM(BZ138:$CV138) = 0)","v":0},{"$f":"1 * AND(BZ138 > 0, SUM(CA138:$CV138) = 0)","v":0},{"$f":"1 * AND(CA138 > 0, SUM(CB138:$CV138) = 0)","v":0},{"$f":"1 * AND(CB138 > 0, SUM(CC138:$CV138) = 0)","v":0},{"$f":"1 * AND(CC138 > 0, SUM(CD138:$CV138) = 0)","v":0},{"$f":"1 * AND(CD138 > 0, SUM(CE138:$CV138) = 0)","v":0},{"$f":"1 * AND(CE138 > 0, SUM(CF138:$CV138) = 0)","v":0},{"$f":"1 * AND(CF138 > 0, SUM(CG138:$CV138) = 0)","v":0},{"$f":"1 * AND(CG138 > 0, SUM(CH138:$CV138) = 0)","v":0},{"$f":"1 * AND(CH138 > 0, SUM(CI138:$CV138) = 0)","v":0},{"$f":"1 * AND(CI138 > 0, SUM(CJ138:$CV138) = 0)","v":0},{"$f":"1 * AND(CJ138 > 0, SUM(CK138:$CV138) = 0)","v":0},{"$f":"1 * AND(CK138 > 0, SUM(CL138:$CV138) = 0)","v":0},{"$f":"1 * AND(CL138 > 0, SUM(CM138:$CV138) = 0)","v":0},{"$f":"1 * AND(CM138 > 0, SUM(CN138:$CV138) = 0)","v":0},{"$f":"1 * AND(CN138 > 0, SUM(CO138:$CV138) = 0)","v":0},{"$f":"1 * AND(CO138 > 0, SUM(CP138:$CV138) = 0)","v":0},{"$f":"1 * AND(CP138 > 0, SUM(CQ138:$CV138) = 0)","v":0},{"$f":"1 * AND(CQ138 > 0, SUM(CR138:$CV138) = 0)","v":0},{"$f":"1 * AND(CR138 > 0, SUM(CS138:$CV138) = 0)","v":0},{"$f":"1 * AND(CS138 > 0, SUM(CT138:$CV138) = 0)","v":0},{"$f":"1 * AND(CT138 > 0, SUM(CU138:$CV138) = 0)","v":0},{"$f":"1 * AND(CU138 > 0, SUM(CV138:$CV138) = 0)","v":0},{"$f":"1 * AND(CV138 > 0, SUM(CW138:CW138) = 0)","v":0}]
[{"$nulls":4},"LNG trains",{"$f":"SUMPRODUCT(J318:CV318,$J$4:$CV$4)","v":2064},null,null,null,{"$f":"1 * AND(J131 > 0, SUM(K131:$CV131) = 0)","v":0},{"$f":"1 * AND(K131 > 0, SUM(L131:$CV131) = 0)","v":0},{"$f":"1 * AND(L131 > 0, SUM(M131:$CV131) = 0)","v":0},{"$f":"1 * AND(M131 > 0, SUM(N131:$CV131) = 0)","v":0},{"$f":"1 * AND(N131 > 0, SUM(O131:$CV131) = 0)","v":0},{"$f":"1 * AND(O131 > 0, SUM(P131:$CV131) = 0)","v":0},{"$f":"1 * AND(P131 > 0, SUM(Q131:$CV131) = 0)","v":0},{"$f":"1 * AND(Q131 > 0, SUM(R131:$CV131) = 0)","v":0},{"$f":"1 * AND(R131 > 0, SUM(S131:$CV131) = 0)","v":0},{"$f":"1 * AND(S131 > 0, SUM(T131:$CV131) = 0)","v":0},{"$f":"1 * AND(T131 > 0, SUM(U131:$CV131) = 0)","v":0},{"$f":"1 * AND(U131 > 0, SUM(V131:$CV131) = 0)","v":0},{"$f":"1 * AND(V131 > 0, SUM(W131:$CV131) = 0)","v":0},{"$f":"1 * AND(W131 > 0, SUM(X131:$CV131) = 0)","v":0},{"$f":"1 * AND(X131 > 0, SUM(Y131:$CV131) = 0)","v":0},{"$f":"1 * AND(Y131 > 0, SUM(Z131:$CV131) = 0)","v":0},{"$f":"1 * AND(Z131 > 0, SUM(AA131:$CV131) = 0)","v":0},{"$f":"1 * AND(AA131 > 0, SUM(AB131:$CV131) = 0)","v":0},{"$f":"1 * AND(AB131 > 0, SUM(AC131:$CV131) = 0)","v":0},{"$f":"1 * AND(AC131 > 0, SUM(AD131:$CV131) = 0)","v":0},{"$f":"1 * AND(AD131 > 0, SUM(AE131:$CV131) = 0)","v":0},{"$f":"1 * AND(AE131 > 0, SUM(AF131:$CV131) = 0)","v":0},{"$f":"1 * AND(AF131 > 0, SUM(AG131:$CV131) = 0)","v":0},{"$f":"1 * AND(AG131 > 0, SUM(AH131:$CV131) = 0)","v":0},{"$f":"1 * AND(AH131 > 0, SUM(AI131:$CV131) = 0)","v":0},{"$f":"1 * AND(AI131 > 0, SUM(AJ131:$CV131) = 0)","v":0},{"$f":"1 * AND(AJ131 > 0, SUM(AK131:$CV131) = 0)","v":0},{"$f":"1 * AND(AK131 > 0, SUM(AL131:$CV131) = 0)","v":0},{"$f":"1 * AND(AL131 > 0, SUM(AM131:$CV131) = 0)","v":0},{"$f":"1 * AND(AM131 > 0, SUM(AN131:$CV131) = 0)","v":0},{"$f":"1 * AND(AN131 > 0, SUM(AO131:$CV131) = 0)","v":0},{"$f":"1 * AND(AO131 > 0, SUM(AP131:$CV131) = 0)","v":0},{"$f":"1 * AND(AP131 > 0, SUM(AQ131:$CV131) = 0)","v":0},{"$f":"1 * AND(AQ131 > 0, SUM(AR131:$CV131) = 0)","v":0},{"$f":"1 * AND(AR131 > 0, SUM(AS131:$CV131) = 0)","v":0},{"$f":"1 * AND(AS131 > 0, SUM(AT131:$CV131) = 0)","v":0},{"$f":"1 * AND(AT131 > 0, SUM(AU131:$CV131) = 0)","v":0},{"$f":"1 * AND(AU131 > 0, SUM(AV131:$CV131) = 0)","v":0},{"$f":"1 * AND(AV131 > 0, SUM(AW131:$CV131) = 0)","v":0},{"$f":"1 * AND(AW131 > 0, SUM(AX131:$CV131) = 0)","v":0},{"$f":"1 * AND(AX131 > 0, SUM(AY131:$CV131) = 0)","v":0},{"$f":"1 * AND(AY131 > 0, SUM(AZ131:$CV131) = 0)","v":0},{"$f":"1 * AND(AZ131 > 0, SUM(BA131:$CV131) = 0)","v":0},{"$f":"1 * AND(BA131 > 0, SUM(BB131:$CV131) = 0)","v":0},{"$f":"1 * AND(BB131 > 0, SUM(BC131:$CV131) = 0)","v":0},{"$f":"1 * AND(BC131 > 0, SUM(BD131:$CV131) = 0)","v":0},{"$f":"1 * AND(BD131 > 0, SUM(BE131:$CV131) = 0)","v":0},{"$f":"1 * AND(BE131 > 0, SUM(BF131:$CV131) = 0)","v":0},{"$f":"1 * AND(BF131 > 0, SUM(BG131:$CV131) = 0)","v":0},{"$f":"1 * AND(BG131 > 0, SUM(BH131:$CV131) = 0)","v":0},{"$f":"1 * AND(BH131 > 0, SUM(BI131:$CV131) = 0)","v":0},{"$f":"1 * AND(BI131 > 0, SUM(BJ131:$CV131) = 0)","v":0},{"$f":"1 * AND(BJ131 > 0, SUM(BK131:$CV131) = 0)","v":0},{"$f":"1 * AND(BK131 > 0, SUM(BL131:$CV131) = 0)","v":0},{"$f":"1 * AND(BL131 > 0, SUM(BM131:$CV131) = 0)","v":1},{"$f":"1 * AND(BM131 > 0, SUM(BN131:$CV131) = 0)","v":0},{"$f":"1 * AND(BN131 > 0, SUM(BO131:$CV131) = 0)","v":0},{"$f":"1 * AND(BO131 > 0, SUM(BP131:$CV131) = 0)","v":0},{"$f":"1 * AND(BP131 > 0, SUM(BQ131:$CV131) = 0)","v":0},{"$f":"1 * AND(BQ131 > 0, SUM(BR131:$CV131) = 0)","v":0},{"$f":"1 * AND(BR131 > 0, SUM(BS131:$CV131) = 0)","v":0},{"$f":"1 * AND(BS131 > 0, SUM(BT131:$CV131) = 0)","v":0},{"$f":"1 * AND(BT131 > 0, SUM(BU131:$CV131) = 0)","v":0},{"$f":"1 * AND(BU131 > 0, SUM(BV131:$CV131) = 0)","v":0},{"$f":"1 * AND(BV131 > 0, SUM(BW131:$CV131) = 0)","v":0},{"$f":"1 * AND(BW131 > 0, SUM(BX131:$CV131) = 0)","v":0},{"$f":"1 * AND(BX131 > 0, SUM(BY131:$CV131) = 0)","v":0},{"$f":"1 * AND(BY131 > 0, SUM(BZ131:$CV131) = 0)","v":0},{"$f":"1 * AND(BZ131 > 0, SUM(CA131:$CV131) = 0)","v":0},{"$f":"1 * AND(CA131 > 0, SUM(CB131:$CV131) = 0)","v":0},{"$f":"1 * AND(CB131 > 0, SUM(CC131:$CV131) = 0)","v":0},{"$f":"1 * AND(CC131 > 0, SUM(CD131:$CV131) = 0)","v":0},{"$f":"1 * AND(CD131 > 0, SUM(CE131:$CV131) = 0)","v":0},{"$f":"1 * AND(CE131 > 0, SUM(CF131:$CV131) = 0)","v":0},{"$f":"1 * AND(CF131 > 0, SUM(CG131:$CV131) = 0)","v":0},{"$f":"1 * AND(CG131 > 0, SUM(CH131:$CV131) = 0)","v":0},{"$f":"1 * AND(CH131 > 0, SUM(CI131:$CV131) = 0)","v":0},{"$f":"1 * AND(CI131 > 0, SUM(CJ131:$CV131) = 0)","v":0},{"$f":"1 * AND(CJ131 > 0, SUM(CK131:$CV131) = 0)","v":0},{"$f":"1 * AND(CK131 > 0, SUM(CL131:$CV131) = 0)","v":0},{"$f":"1 * AND(CL131 > 0, SUM(CM131:$CV131) = 0)","v":0},{"$f":"1 * AND(CM131 > 0, SUM(CN131:$CV131) = 0)","v":0},{"$f":"1 * AND(CN131 > 0, SUM(CO131:$CV131) = 0)","v":0},{"$f":"1 * AND(CO131 > 0, SUM(CP131:$CV131) = 0)","v":0},{"$f":"1 * AND(CP131 > 0, SUM(CQ131:$CV131) = 0)","v":0},{"$f":"1 * AND(CQ131 > 0, SUM(CR131:$CV131) = 0)","v":0},{"$f":"1 * AND(CR131 > 0, SUM(CS131:$CV131) = 0)","v":0},{"$f":"1 * AND(CS131 > 0, SUM(CT131:$CV131) = 0)","v":0},{"$f":"1 * AND(CT131 > 0, SUM(CU131:$CV131) = 0)","v":0},{"$f":"1 * AND(CU131 > 0, SUM(CV131:$CV131) = 0)","v":0},{"$f":"1 * AND(CV131 > 0, SUM(CW131:CW131) = 0)","v":0}]
[{"$nulls":4},"DSO trains",{"$f":"SUMPRODUCT(J319:CV319,$J$4:$CV$4)","v":2064},null,null,null,{"$f":"1 * AND(J125 > 0, SUM(K125:$CV125) = 0)","v":0},{"$f":"1 * AND(K125 > 0, SUM(L125:$CV125) = 0)","v":0},{"$f":"1 * AND(L125 > 0, SUM(M125:$CV125) = 0)","v":0},{"$f":"1 * AND(M125 > 0, SUM(N125:$CV125) = 0)","v":0},{"$f":"1 * AND(N125 > 0, SUM(O125:$CV125) = 0)","v":0},{"$f":"1 * AND(O125 > 0, SUM(P125:$CV125) = 0)","v":0},{"$f":"1 * AND(P125 > 0, SUM(Q125:$CV125) = 0)","v":0},{"$f":"1 * AND(Q125 > 0, SUM(R125:$CV125) = 0)","v":0},{"$f":"1 * AND(R125 > 0, SUM(S125:$CV125) = 0)","v":0},{"$f":"1 * AND(S125 > 0, SUM(T125:$CV125) = 0)","v":0},{"$f":"1 * AND(T125 > 0, SUM(U125:$CV125) = 0)","v":0},{"$f":"1 * AND(U125 > 0, SUM(V125:$CV125) = 0)","v":0},{"$f":"1 * AND(V125 > 0, SUM(W125:$CV125) = 0)","v":0},{"$f":"1 * AND(W125 > 0, SUM(X125:$CV125) = 0)","v":0},{"$f":"1 * AND(X125 > 0, SUM(Y125:$CV125) = 0)","v":0},{"$f":"1 * AND(Y125 > 0, SUM(Z125:$CV125) = 0)","v":0},{"$f":"1 * AND(Z125 > 0, SUM(AA125:$CV125) = 0)","v":0},{"$f":"1 * AND(AA125 > 0, SUM(AB125:$CV125) = 0)","v":0},{"$f":"1 * AND(AB125 > 0, SUM(AC125:$CV125) = 0)","v":0},{"$f":"1 * AND(AC125 > 0, SUM(AD125:$CV125) = 0)","v":0},{"$f":"1 * AND(AD125 > 0, SUM(AE125:$CV125) = 0)","v":0},{"$f":"1 * AND(AE125 > 0, SUM(AF125:$CV125) = 0)","v":0},{"$f":"1 * AND(AF125 > 0, SUM(AG125:$CV125) = 0)","v":0},{"$f":"1 * AND(AG125 > 0, SUM(AH125:$CV125) = 0)","v":0},{"$f":"1 * AND(AH125 > 0, SUM(AI125:$CV125) = 0)","v":0},{"$f":"1 * AND(AI125 > 0, SUM(AJ125:$CV125) = 0)","v":0},{"$f":"1 * AND(AJ125 > 0, SUM(AK125:$CV125) = 0)","v":0},{"$f":"1 * AND(AK125 > 0, SUM(AL125:$CV125) = 0)","v":0},{"$f":"1 * AND(AL125 > 0, SUM(AM125:$CV125) = 0)","v":0},{"$f":"1 * AND(AM125 > 0, SUM(AN125:$CV125) = 0)","v":0},{"$f":"1 * AND(AN125 > 0, SUM(AO125:$CV125) = 0)","v":0},{"$f":"1 * AND(AO125 > 0, SUM(AP125:$CV125) = 0)","v":0},{"$f":"1 * AND(AP125 > 0, SUM(AQ125:$CV125) = 0)","v":0},{"$f":"1 * AND(AQ125 > 0, SUM(AR125:$CV125) = 0)","v":0},{"$f":"1 * AND(AR125 > 0, SUM(AS125:$CV125) = 0)","v":0},{"$f":"1 * AND(AS125 > 0, SUM(AT125:$CV125) = 0)","v":0},{"$f":"1 * AND(AT125 > 0, SUM(AU125:$CV125) = 0)","v":0},{"$f":"1 * AND(AU125 > 0, SUM(AV125:$CV125) = 0)","v":0},{"$f":"1 * AND(AV125 > 0, SUM(AW125:$CV125) = 0)","v":0},{"$f":"1 * AND(AW125 > 0, SUM(AX125:$CV125) = 0)","v":0},{"$f":"1 * AND(AX125 > 0, SUM(AY125:$CV125) = 0)","v":0},{"$f":"1 * AND(AY125 > 0, SUM(AZ125:$CV125) = 0)","v":0},{"$f":"1 * AND(AZ125 > 0, SUM(BA125:$CV125) = 0)","v":0},{"$f":"1 * AND(BA125 > 0, SUM(BB125:$CV125) = 0)","v":0},{"$f":"1 * AND(BB125 > 0, SUM(BC125:$CV125) = 0)","v":0},{"$f":"1 * AND(BC125 > 0, SUM(BD125:$CV125) = 0)","v":0},{"$f":"1 * AND(BD125 > 0, SUM(BE125:$CV125) = 0)","v":0},{"$f":"1 * AND(BE125 > 0, SUM(BF125:$CV125) = 0)","v":0},{"$f":"1 * AND(BF125 > 0, SUM(BG125:$CV125) = 0)","v":0},{"$f":"1 * AND(BG125 > 0, SUM(BH125:$CV125) = 0)","v":0},{"$f":"1 * AND(BH125 > 0, SUM(BI125:$CV125) = 0)","v":0},{"$f":"1 * AND(BI125 > 0, SUM(BJ125:$CV125) = 0)","v":0},{"$f":"1 * AND(BJ125 > 0, SUM(BK125:$CV125) = 0)","v":0},{"$f":"1 * AND(BK125 > 0, SUM(BL125:$CV125) = 0)","v":0},{"$f":"1 * AND(BL125 > 0, SUM(BM125:$CV125) = 0)","v":1},{"$f":"1 * AND(BM125 > 0, SUM(BN125:$CV125) = 0)","v":0},{"$f":"1 * AND(BN125 > 0, SUM(BO125:$CV125) = 0)","v":0},{"$f":"1 * AND(BO125 > 0, SUM(BP125:$CV125) = 0)","v":0},{"$f":"1 * AND(BP125 > 0, SUM(BQ125:$CV125) = 0)","v":0},{"$f":"1 * AND(BQ125 > 0, SUM(BR125:$CV125) = 0)","v":0},{"$f":"1 * AND(BR125 > 0, SUM(BS125:$CV125) = 0)","v":0},{"$f":"1 * AND(BS125 > 0, SUM(BT125:$CV125) = 0)","v":0},{"$f":"1 * AND(BT125 > 0, SUM(BU125:$CV125) = 0)","v":0},{"$f":"1 * AND(BU125 > 0, SUM(BV125:$CV125) = 0)","v":0},{"$f":"1 * AND(BV125 > 0, SUM(BW125:$CV125) = 0)","v":0},{"$f":"1 * AND(BW125 > 0, SUM(BX125:$CV125) = 0)","v":0},{"$f":"1 * AND(BX125 > 0, SUM(BY125:$CV125) = 0)","v":0},{"$f":"1 * AND(BY125 > 0, SUM(BZ125:$CV125) = 0)","v":0},{"$f":"1 * AND(BZ125 > 0, SUM(CA125:$CV125) = 0)","v":0},{"$f":"1 * AND(CA125 > 0, SUM(CB125:$CV125) = 0)","v":0},{"$f":"1 * AND(CB125 > 0, SUM(CC125:$CV125) = 0)","v":0},{"$f":"1 * AND(CC125 > 0, SUM(CD125:$CV125) = 0)","v":0},{"$f":"1 * AND(CD125 > 0, SUM(CE125:$CV125) = 0)","v":0},{"$f":"1 * AND(CE125 > 0, SUM(CF125:$CV125) = 0)","v":0},{"$f":"1 * AND(CF125 > 0, SUM(CG125:$CV125) = 0)","v":0},{"$f":"1 * AND(CG125 > 0, SUM(CH125:$CV125) = 0)","v":0},{"$f":"1 * AND(CH125 > 0, SUM(CI125:$CV125) = 0)","v":0},{"$f":"1 * AND(CI125 > 0, SUM(CJ125:$CV125) = 0)","v":0},{"$f":"1 * AND(CJ125 > 0, SUM(CK125:$CV125) = 0)","v":0},{"$f":"1 * AND(CK125 > 0, SUM(CL125:$CV125) = 0)","v":0},{"$f":"1 * AND(CL125 > 0, SUM(CM125:$CV125) = 0)","v":0},{"$f":"1 * AND(CM125 > 0, SUM(CN125:$CV125) = 0)","v":0},{"$f":"1 * AND(CN125 > 0, SUM(CO125:$CV125) = 0)","v":0},{"$f":"1 * AND(CO125 > 0, SUM(CP125:$CV125) = 0)","v":0},{"$f":"1 * AND(CP125 > 0, SUM(CQ125:$CV125) = 0)","v":0},{"$f":"1 * AND(CQ125 > 0, SUM(CR125:$CV125) = 0)","v":0},{"$f":"1 * AND(CR125 > 0, SUM(CS125:$CV125) = 0)","v":0},{"$f":"1 * AND(CS125 > 0, SUM(CT125:$CV125) = 0)","v":0},{"$f":"1 * AND(CT125 > 0, SUM(CU125:$CV125) = 0)","v":0},{"$f":"1 * AND(CU125 > 0, SUM(CV125:$CV125) = 0)","v":0},{"$f":"1 * AND(CV125 > 0, SUM(CW125:CW125) = 0)","v":0}]
[{"$nulls":4},"Block 2"]
[{"$nulls":4},"Block",{"$f":"SUMPRODUCT(J321:CV321,$J$4:$CV$4)","v":2064},null,null,null,{"$f":"1 * AND(J240 > 0, SUM(K240:$CV240) = 0)","v":0},{"$f":"1 * AND(K240 > 0, SUM(L240:$CV240) = 0)","v":0},{"$f":"1 * AND(L240 > 0, SUM(M240:$CV240) = 0)","v":0},{"$f":"1 * AND(M240 > 0, SUM(N240:$CV240) = 0)","v":0},{"$f":"1 * AND(N240 > 0, SUM(O240:$CV240) = 0)","v":0},{"$f":"1 * AND(O240 > 0, SUM(P240:$CV240) = 0)","v":0},{"$f":"1 * AND(P240 > 0, SUM(Q240:$CV240) = 0)","v":0},{"$f":"1 * AND(Q240 > 0, SUM(R240:$CV240) = 0)","v":0},{"$f":"1 * AND(R240 > 0, SUM(S240:$CV240) = 0)","v":0},{"$f":"1 * AND(S240 > 0, SUM(T240:$CV240) = 0)","v":0},{"$f":"1 * AND(T240 > 0, SUM(U240:$CV240) = 0)","v":0},{"$f":"1 * AND(U240 > 0, SUM(V240:$CV240) = 0)","v":0},{"$f":"1 * AND(V240 > 0, SUM(W240:$CV240) = 0)","v":0},{"$f":"1 * AND(W240 > 0, SUM(X240:$CV240) = 0)","v":0},{"$f":"1 * AND(X240 > 0, SUM(Y240:$CV240) = 0)","v":0},{"$f":"1 * AND(Y240 > 0, SUM(Z240:$CV240) = 0)","v":0},{"$f":"1 * AND(Z240 > 0, SUM(AA240:$CV240) = 0)","v":0},{"$f":"1 * AND(AA240 > 0, SUM(AB240:$CV240) = 0)","v":0},{"$f":"1 * AND(AB240 > 0, SUM(AC240:$CV240) = 0)","v":0},{"$f":"1 * AND(AC240 > 0, SUM(AD240:$CV240) = 0)","v":0},{"$f":"1 * AND(AD240 > 0, SUM(AE240:$CV240) = 0)","v":0},{"$f":"1 * AND(AE240 > 0, SUM(AF240:$CV240) = 0)","v":0},{"$f":"1 * AND(AF240 > 0, SUM(AG240:$CV240) = 0)","v":0},{"$f":"1 * AND(AG240 > 0, SUM(AH240:$CV240) = 0)","v":0},{"$f":"1 * AND(AH240 > 0, SUM(AI240:$CV240) = 0)","v":0},{"$f":"1 * AND(AI240 > 0, SUM(AJ240:$CV240) = 0)","v":0},{"$f":"1 * AND(AJ240 > 0, SUM(AK240:$CV240) = 0)","v":0},{"$f":"1 * AND(AK240 > 0, SUM(AL240:$CV240) = 0)","v":0},{"$f":"1 * AND(AL240 > 0, SUM(AM240:$CV240) = 0)","v":0},{"$f":"1 * AND(AM240 > 0, SUM(AN240:$CV240) = 0)","v":0},{"$f":"1 * AND(AN240 > 0, SUM(AO240:$CV240) = 0)","v":0},{"$f":"1 * AND(AO240 > 0, SUM(AP240:$CV240) = 0)","v":0},{"$f":"1 * AND(AP240 > 0, SUM(AQ240:$CV240) = 0)","v":0},{"$f":"1 * AND(AQ240 > 0, SUM(AR240:$CV240) = 0)","v":0},{"$f":"1 * AND(AR240 > 0, SUM(AS240:$CV240) = 0)","v":0},{"$f":"1 * AND(AS240 > 0, SUM(AT240:$CV240) = 0)","v":0},{"$f":"1 * AND(AT240 > 0, SUM(AU240:$CV240) = 0)","v":0},{"$f":"1 * AND(AU240 > 0, SUM(AV240:$CV240) = 0)","v":0},{"$f":"1 * AND(AV240 > 0, SUM(AW240:$CV240) = 0)","v":0},{"$f":"1 * AND(AW240 > 0, SUM(AX240:$CV240) = 0)","v":0},{"$f":"1 * AND(AX240 > 0, SUM(AY240:$CV240) = 0)","v":0},{"$f":"1 * AND(AY240 > 0, SUM(AZ240:$CV240) = 0)","v":0},{"$f":"1 * AND(AZ240 > 0, SUM(BA240:$CV240) = 0)","v":0},{"$f":"1 * AND(BA240 > 0, SUM(BB240:$CV240) = 0)","v":0},{"$f":"1 * AND(BB240 > 0, SUM(BC240:$CV240) = 0)","v":0},{"$f":"1 * AND(BC240 > 0, SUM(BD240:$CV240) = 0)","v":0},{"$f":"1 * AND(BD240 > 0, SUM(BE240:$CV240) = 0)","v":0},{"$f":"1 * AND(BE240 > 0, SUM(BF240:$CV240) = 0)","v":0},{"$f":"1 * AND(BF240 > 0, SUM(BG240:$CV240) = 0)","v":0},{"$f":"1 * AND(BG240 > 0, SUM(BH240:$CV240) = 0)","v":0},{"$f":"1 * AND(BH240 > 0, SUM(BI240:$CV240) = 0)","v":0},{"$f":"1 * AND(BI240 > 0, SUM(BJ240:$CV240) = 0)","v":0},{"$f":"1 * AND(BJ240 > 0, SUM(BK240:$CV240) = 0)","v":0},{"$f":"1 * AND(BK240 > 0, SUM(BL240:$CV240) = 0)","v":0},{"$f":"1 * AND(BL240 > 0, SUM(BM240:$CV240) = 0)","v":1},{"$f":"1 * AND(BM240 > 0, SUM(BN240:$CV240) = 0)","v":0},{"$f":"1 * AND(BN240 > 0, SUM(BO240:$CV240) = 0)","v":0},{"$f":"1 * AND(BO240 > 0, SUM(BP240:$CV240) = 0)","v":0},{"$f":"1 * AND(BP240 > 0, SUM(BQ240:$CV240) = 0)","v":0},{"$f":"1 * AND(BQ240 > 0, SUM(BR240:$CV240) = 0)","v":0},{"$f":"1 * AND(BR240 > 0, SUM(BS240:$CV240) = 0)","v":0},{"$f":"1 * AND(BS240 > 0, SUM(BT240:$CV240) = 0)","v":0},{"$f":"1 * AND(BT240 > 0, SUM(BU240:$CV240) = 0)","v":0},{"$f":"1 * AND(BU240 > 0, SUM(BV240:$CV240) = 0)","v":0},{"$f":"1 * AND(BV240 > 0, SUM(BW240:$CV240) = 0)","v":0},{"$f":"1 * AND(BW240 > 0, SUM(BX240:$CV240) = 0)","v":0},{"$f":"1 * AND(BX240 > 0, SUM(BY240:$CV240) = 0)","v":0},{"$f":"1 * AND(BY240 > 0, SUM(BZ240:$CV240) = 0)","v":0},{"$f":"1 * AND(BZ240 > 0, SUM(CA240:$CV240) = 0)","v":0},{"$f":"1 * AND(CA240 > 0, SUM(CB240:$CV240) = 0)","v":0},{"$f":"1 * AND(CB240 > 0, SUM(CC240:$CV240) = 0)","v":0},{"$f":"1 * AND(CC240 > 0, SUM(CD240:$CV240) = 0)","v":0},{"$f":"1 * AND(CD240 > 0, SUM(CE240:$CV240) = 0)","v":0},{"$f":"1 * AND(CE240 > 0, SUM(CF240:$CV240) = 0)","v":0},{"$f":"1 * AND(CF240 > 0, SUM(CG240:$CV240) = 0)","v":0},{"$f":"1 * AND(CG240 > 0, SUM(CH240:$CV240) = 0)","v":0},{"$f":"1 * AND(CH240 > 0, SUM(CI240:$CV240) = 0)","v":0},{"$f":"1 * AND(CI240 > 0, SUM(CJ240:$CV240) = 0)","v":0},{"$f":"1 * AND(CJ240 > 0, SUM(CK240:$CV240) = 0)","v":0},{"$f":"1 * AND(CK240 > 0, SUM(CL240:$CV240) = 0)","v":0},{"$f":"1 * AND(CL240 > 0, SUM(CM240:$CV240) = 0)","v":0},{"$f":"1 * AND(CM240 > 0, SUM(CN240:$CV240) = 0)","v":0},{"$f":"1 * AND(CN240 > 0, SUM(CO240:$CV240) = 0)","v":0},{"$f":"1 * AND(CO240 > 0, SUM(CP240:$CV240) = 0)","v":0},{"$f":"1 * AND(CP240 > 0, SUM(CQ240:$CV240) = 0)","v":0},{"$f":"1 * AND(CQ240 > 0, SUM(CR240:$CV240) = 0)","v":0},{"$f":"1 * AND(CR240 > 0, SUM(CS240:$CV240) = 0)","v":0},{"$f":"1 * AND(CS240 > 0, SUM(CT240:$CV240) = 0)","v":0},{"$f":"1 * AND(CT240 > 0, SUM(CU240:$CV240) = 0)","v":0},{"$f":"1 * AND(CU240 > 0, SUM(CV240:$CV240) = 0)","v":0},{"$f":"1 * AND(CV240 > 0, SUM(CW240:CW240) = 0)","v":0}]
[{"$nulls":4},"LNG trains",{"$f":"SUMPRODUCT(J322:CV322,$J$4:$CV$4)","v":2060},null,null,null,{"$f":"1 * AND(J233 > 0, SUM(K233:$CV233) = 0)","v":0},{"$f":"1 * AND(K233 > 0, SUM(L233:$CV233) = 0)","v":0},{"$f":"1 * AND(L233 > 0, SUM(M233:$CV233) = 0)","v":0},{"$f":"1 * AND(M233 > 0, SUM(N233:$CV233) = 0)","v":0},{"$f":"1 * AND(N233 > 0, SUM(O233:$CV233) = 0)","v":0},{"$f":"1 * AND(O233 > 0, SUM(P233:$CV233) = 0)","v":0},{"$f":"1 * AND(P233 > 0, SUM(Q233:$CV233) = 0)","v":0},{"$f":"1 * AND(Q233 > 0, SUM(R233:$CV233) = 0)","v":0},{"$f":"1 * AND(R233 > 0, SUM(S233:$CV233) = 0)","v":0},{"$f":"1 * AND(S233 > 0, SUM(T233:$CV233) = 0)","v":0},{"$f":"1 * AND(T233 > 0, SUM(U233:$CV233) = 0)","v":0},{"$f":"1 * AND(U233 > 0, SUM(V233:$CV233) = 0)","v":0},{"$f":"1 * AND(V233 > 0, SUM(W233:$CV233) = 0)","v":0},{"$f":"1 * AND(W233 > 0, SUM(X233:$CV233) = 0)","v":0},{"$f":"1 * AND(X233 > 0, SUM(Y233:$CV233) = 0)","v":0},{"$f":"1 * AND(Y233 > 0, SUM(Z233:$CV233) = 0)","v":0},{"$f":"1 * AND(Z233 > 0, SUM(AA233:$CV233) = 0)","v":0},{"$f":"1 * AND(AA233 > 0, SUM(AB233:$CV233) = 0)","v":0},{"$f":"1 * AND(AB233 > 0, SUM(AC233:$CV233) = 0)","v":0},{"$f":"1 * AND(AC233 > 0, SUM(AD233:$CV233) = 0)","v":0},{"$f":"1 * AND(AD233 > 0, SUM(AE233:$CV233) = 0)","v":0},{"$f":"1 * AND(AE233 > 0, SUM(AF233:$CV233) = 0)","v":0},{"$f":"1 * AND(AF233 > 0, SUM(AG233:$CV233) = 0)","v":0},{"$f":"1 * AND(AG233 > 0, SUM(AH233:$CV233) = 0)","v":0},{"$f":"1 * AND(AH233 > 0, SUM(AI233:$CV233) = 0)","v":0},{"$f":"1 * AND(AI233 > 0, SUM(AJ233:$CV233) = 0)","v":0},{"$f":"1 * AND(AJ233 > 0, SUM(AK233:$CV233) = 0)","v":0},{"$f":"1 * AND(AK233 > 0, SUM(AL233:$CV233) = 0)","v":0},{"$f":"1 * AND(AL233 > 0, SUM(AM233:$CV233) = 0)","v":0},{"$f":"1 * AND(AM233 > 0, SUM(AN233:$CV233) = 0)","v":0},{"$f":"1 * AND(AN233 > 0, SUM(AO233:$CV233) = 0)","v":0},{"$f":"1 * AND(AO233 > 0, SUM(AP233:$CV233) = 0)","v":0},{"$f":"1 * AND(AP233 > 0, SUM(AQ233:$CV233) = 0)","v":0},{"$f":"1 * AND(AQ233 > 0, SUM(AR233:$CV233) = 0)","v":0},{"$f":"1 * AND(AR233 > 0, SUM(AS233:$CV233) = 0)","v":0},{"$f":"1 * AND(AS233 > 0, SUM(AT233:$CV233) = 0)","v":0},{"$f":"1 * AND(AT233 > 0, SUM(AU233:$CV233) = 0)","v":0},{"$f":"1 * AND(AU233 > 0, SUM(AV233:$CV233) = 0)","v":0},{"$f":"1 * AND(AV233 > 0, SUM(AW233:$CV233) = 0)","v":0},{"$f":"1 * AND(AW233 > 0, SUM(AX233:$CV233) = 0)","v":0},{"$f":"1 * AND(AX233 > 0, SUM(AY233:$CV233) = 0)","v":0},{"$f":"1 * AND(AY233 > 0, SUM(AZ233:$CV233) = 0)","v":0},{"$f":"1 * AND(AZ233 > 0, SUM(BA233:$CV233) = 0)","v":0},{"$f":"1 * AND(BA233 > 0, SUM(BB233:$CV233) = 0)","v":0},{"$f":"1 * AND(BB233 > 0, SUM(BC233:$CV233) = 0)","v":0},{"$f":"1 * AND(BC233 > 0, SUM(BD233:$CV233) = 0)","v":0},{"$f":"1 * AND(BD233 > 0, SUM(BE233:$CV233) = 0)","v":0},{"$f":"1 * AND(BE233 > 0, SUM(BF233:$CV233) = 0)","v":0},{"$f":"1 * AND(BF233 > 0, SUM(BG233:$CV233) = 0)","v":0},{"$f":"1 * AND(BG233 > 0, SUM(BH233:$CV233) = 0)","v":0},{"$f":"1 * AND(BH233 > 0, SUM(BI233:$CV233) = 0)","v":1},{"$f":"1 * AND(BI233 > 0, SUM(BJ233:$CV233) = 0)","v":0},{"$f":"1 * AND(BJ233 > 0, SUM(BK233:$CV233) = 0)","v":0},{"$f":"1 * AND(BK233 > 0, SUM(BL233:$CV233) = 0)","v":0},{"$f":"1 * AND(BL233 > 0, SUM(BM233:$CV233) = 0)","v":0},{"$f":"1 * AND(BM233 > 0, SUM(BN233:$CV233) = 0)","v":0},{"$f":"1 * AND(BN233 > 0, SUM(BO233:$CV233) = 0)","v":0},{"$f":"1 * AND(BO233 > 0, SUM(BP233:$CV233) = 0)","v":0},{"$f":"1 * AND(BP233 > 0, SUM(BQ233:$CV233) = 0)","v":0},{"$f":"1 * AND(BQ233 > 0, SUM(BR233:$CV233) = 0)","v":0},{"$f":"1 * AND(BR233 > 0, SUM(BS233:$CV233) = 0)","v":0},{"$f":"1 * AND(BS233 > 0, SUM(BT233:$CV233) = 0)","v":0},{"$f":"1 * AND(BT233 > 0, SUM(BU233:$CV233) = 0)","v":0},{"$f":"1 * AND(BU233 > 0, SUM(BV233:$CV233) = 0)","v":0},{"$f":"1 * AND(BV233 > 0, SUM(BW233:$CV233) = 0)","v":0},{"$f":"1 * AND(BW233 > 0, SUM(BX233:$CV233) = 0)","v":0},{"$f":"1 * AND(BX233 > 0, SUM(BY233:$CV233) = 0)","v":0},{"$f":"1 * AND(BY233 > 0, SUM(BZ233:$CV233) = 0)","v":0},{"$f":"1 * AND(BZ233 > 0, SUM(CA233:$CV233) = 0)","v":0},{"$f":"1 * AND(CA233 > 0, SUM(CB233:$CV233) = 0)","v":0},{"$f":"1 * AND(CB233 > 0, SUM(CC233:$CV233) = 0)","v":0},{"$f":"1 * AND(CC233 > 0, SUM(CD233:$CV233) = 0)","v":0},{"$f":"1 * AND(CD233 > 0, SUM(CE233:$CV233) = 0)","v":0},{"$f":"1 * AND(CE233 > 0, SUM(CF233:$CV233) = 0)","v":0},{"$f":"1 * AND(CF233 > 0, SUM(CG233:$CV233) = 0)","v":0},{"$f":"1 * AND(CG233 > 0, SUM(CH233:$CV233) = 0)","v":0},{"$f":"1 * AND(CH233 > 0, SUM(CI233:$CV233) = 0)","v":0},{"$f":"1 * AND(CI233 > 0, SUM(CJ233:$CV233) = 0)","v":0},{"$f":"1 * AND(CJ233 > 0, SUM(CK233:$CV233) = 0)","v":0},{"$f":"1 * AND(CK233 > 0, SUM(CL233:$CV233) = 0)","v":0},{"$f":"1 * AND(CL233 > 0, SUM(CM233:$CV233) = 0)","v":0},{"$f":"1 * AND(CM233 > 0, SUM(CN233:$CV233) = 0)","v":0},{"$f":"1 * AND(CN233 > 0, SUM(CO233:$CV233) = 0)","v":0},{"$f":"1 * AND(CO233 > 0, SUM(CP233:$CV233) = 0)","v":0},{"$f":"1 * AND(CP233 > 0, SUM(CQ233:$CV233) = 0)","v":0},{"$f":"1 * AND(CQ233 > 0, SUM(CR233:$CV233) = 0)","v":0},{"$f":"1 * AND(CR233 > 0, SUM(CS233:$CV233) = 0)","v":0},{"$f":"1 * AND(CS233 > 0, SUM(CT233:$CV233) = 0)","v":0},{"$f":"1 * AND(CT233 > 0, SUM(CU233:$CV233) = 0)","v":0},{"$f":"1 * AND(CU233 > 0, SUM(CV233:$CV233) = 0)","v":0},{"$f":"1 * AND(CV233 > 0, SUM(CW233:CW233) = 0)","v":0}]
[{"$nulls":4},"DSO trains",{"$f":"SUMPRODUCT(J323:CV323,$J$4:$CV$4)","v":2064},null,null,null,{"$f":"1 * AND(J227 > 0, SUM(K227:$CV227) = 0)","v":0},{"$f":"1 * AND(K227 > 0, SUM(L227:$CV227) = 0)","v":0},{"$f":"1 * AND(L227 > 0, SUM(M227:$CV227) = 0)","v":0},{"$f":"1 * AND(M227 > 0, SUM(N227:$CV227) = 0)","v":0},{"$f":"1 * AND(N227 > 0, SUM(O227:$CV227) = 0)","v":0},{"$f":"1 * AND(O227 > 0, SUM(P227:$CV227) = 0)","v":0},{"$f":"1 * AND(P227 > 0, SUM(Q227:$CV227) = 0)","v":0},{"$f":"1 * AND(Q227 > 0, SUM(R227:$CV227) = 0)","v":0},{"$f":"1 * AND(R227 > 0, SUM(S227:$CV227) = 0)","v":0},{"$f":"1 * AND(S227 > 0, SUM(T227:$CV227) = 0)","v":0},{"$f":"1 * AND(T227 > 0, SUM(U227:$CV227) = 0)","v":0},{"$f":"1 * AND(U227 > 0, SUM(V227:$CV227) = 0)","v":0},{"$f":"1 * AND(V227 > 0, SUM(W227:$CV227) = 0)","v":0},{"$f":"1 * AND(W227 > 0, SUM(X227:$CV227) = 0)","v":0},{"$f":"1 * AND(X227 > 0, SUM(Y227:$CV227) = 0)","v":0},{"$f":"1 * AND(Y227 > 0, SUM(Z227:$CV227) = 0)","v":0},{"$f":"1 * AND(Z227 > 0, SUM(AA227:$CV227) = 0)","v":0},{"$f":"1 * AND(AA227 > 0, SUM(AB227:$CV227) = 0)","v":0},{"$f":"1 * AND(AB227 > 0, SUM(AC227:$CV227) = 0)","v":0},{"$f":"1 * AND(AC227 > 0, SUM(AD227:$CV227) = 0)","v":0},{"$f":"1 * AND(AD227 > 0, SUM(AE227:$CV227) = 0)","v":0},{"$f":"1 * AND(AE227 > 0, SUM(AF227:$CV227) = 0)","v":0},{"$f":"1 * AND(AF227 > 0, SUM(AG227:$CV227) = 0)","v":0},{"$f":"1 * AND(AG227 > 0, SUM(AH227:$CV227) = 0)","v":0},{"$f":"1 * AND(AH227 > 0, SUM(AI227:$CV227) = 0)","v":0},{"$f":"1 * AND(AI227 > 0, SUM(AJ227:$CV227) = 0)","v":0},{"$f":"1 * AND(AJ227 > 0, SUM(AK227:$CV227) = 0)","v":0},{"$f":"1 * AND(AK227 > 0, SUM(AL227:$CV227) = 0)","v":0},{"$f":"1 * AND(AL227 > 0, SUM(AM227:$CV227) = 0)","v":0},{"$f":"1 * AND(AM227 > 0, SUM(AN227:$CV227) = 0)","v":0},{"$f":"1 * AND(AN227 > 0, SUM(AO227:$CV227) = 0)","v":0},{"$f":"1 * AND(AO227 > 0, SUM(AP227:$CV227) = 0)","v":0},{"$f":"1 * AND(AP227 > 0, SUM(AQ227:$CV227) = 0)","v":0},{"$f":"1 * AND(AQ227 > 0, SUM(AR227:$CV227) = 0)","v":0},{"$f":"1 * AND(AR227 > 0, SUM(AS227:$CV227) = 0)","v":0},{"$f":"1 * AND(AS227 > 0, SUM(AT227:$CV227) = 0)","v":0},{"$f":"1 * AND(AT227 > 0, SUM(AU227:$CV227) = 0)","v":0},{"$f":"1 * AND(AU227 > 0, SUM(AV227:$CV227) = 0)","v":0},{"$f":"1 * AND(AV227 > 0, SUM(AW227:$CV227) = 0)","v":0},{"$f":"1 * AND(AW227 > 0, SUM(AX227:$CV227) = 0)","v":0},{"$f":"1 * AND(AX227 > 0, SUM(AY227:$CV227) = 0)","v":0},{"$f":"1 * AND(AY227 > 0, SUM(AZ227:$CV227) = 0)","v":0},{"$f":"1 * AND(AZ227 > 0, SUM(BA227:$CV227) = 0)","v":0},{"$f":"1 * AND(BA227 > 0, SUM(BB227:$CV227) = 0)","v":0},{"$f":"1 * AND(BB227 > 0, SUM(BC227:$CV227) = 0)","v":0},{"$f":"1 * AND(BC227 > 0, SUM(BD227:$CV227) = 0)","v":0},{"$f":"1 * AND(BD227 > 0, SUM(BE227:$CV227) = 0)","v":0},{"$f":"1 * AND(BE227 > 0, SUM(BF227:$CV227) = 0)","v":0},{"$f":"1 * AND(BF227 > 0, SUM(BG227:$CV227) = 0)","v":0},{"$f":"1 * AND(BG227 > 0, SUM(BH227:$CV227) = 0)","v":0},{"$f":"1 * AND(BH227 > 0, SUM(BI227:$CV227) = 0)","v":0},{"$f":"1 * AND(BI227 > 0, SUM(BJ227:$CV227) = 0)","v":0},{"$f":"1 * AND(BJ227 > 0, SUM(BK227:$CV227) = 0)","v":0},{"$f":"1 * AND(BK227 > 0, SUM(BL227:$CV227) = 0)","v":0},{"$f":"1 * AND(BL227 > 0, SUM(BM227:$CV227) = 0)","v":1},{"$f":"1 * AND(BM227 > 0, SUM(BN227:$CV227) = 0)","v":0},{"$f":"1 * AND(BN227 > 0, SUM(BO227:$CV227) = 0)","v":0},{"$f":"1 * AND(BO227 > 0, SUM(BP227:$CV227) = 0)","v":0},{"$f":"1 * AND(BP227 > 0, SUM(BQ227:$CV227) = 0)","v":0},{"$f":"1 * AND(BQ227 > 0, SUM(BR227:$CV227) = 0)","v":0},{"$f":"1 * AND(BR227 > 0, SUM(BS227:$CV227) = 0)","v":0},{"$f":"1 * AND(BS227 > 0, SUM(BT227:$CV227) = 0)","v":0},{"$f":"1 * AND(BT227 > 0, SUM(BU227:$CV227) = 0)","v":0},{"$f":"1 * AND(BU227 > 0, SUM(BV227:$CV227) = 0)","v":0},{"$f":"1 * AND(BV227 > 0, SUM(BW227:$CV227) = 0)","v":0},{"$f":"1 * AND(BW227 > 0, SUM(BX227:$CV227) = 0)","v":0},{"$f":"1 * AND(BX227 > 0, SUM(BY227:$CV227) = 0)","v":0},{"$f":"1 * AND(BY227 > 0, SUM(BZ227:$CV227) = 0)","v":0},{"$f":"1 * AND(BZ227 > 0, SUM(CA227:$CV227) = 0)","v":0},{"$f":"1 * AND(CA227 > 0, SUM(CB227:$CV227) = 0)","v":0},{"$f":"1 * AND(CB227 > 0, SUM(CC227:$CV227) = 0)","v":0},{"$f":"1 * AND(CC227 > 0, SUM(CD227:$CV227) = 0)","v":0},{"$f":"1 * AND(CD227 > 0, SUM(CE227:$CV227) = 0)","v":0},{"$f":"1 * AND(CE227 > 0, SUM(CF227:$CV227) = 0)","v":0},{"$f":"1 * AND(CF227 > 0, SUM(CG227:$CV227) = 0)","v":0},{"$f":"1 * AND(CG227 > 0, SUM(CH227:$CV227) = 0)","v":0},{"$f":"1 * AND(CH227 > 0, SUM(CI227:$CV227) = 0)","v":0},{"$f":"1 * AND(CI227 > 0, SUM(CJ227:$CV227) = 0)","v":0},{"$f":"1 * AND(CJ227 > 0, SUM(CK227:$CV227) = 0)","v":0},{"$f":"1 * AND(CK227 > 0, SUM(CL227:$CV227) = 0)","v":0},{"$f":"1 * AND(CL227 > 0, SUM(CM227:$CV227) = 0)","v":0},{"$f":"1 * AND(CM227 > 0, SUM(CN227:$CV227) = 0)","v":0},{"$f":"1 * AND(CN227 > 0, SUM(CO227:$CV227) = 0)","v":0},{"$f":"1 * AND(CO227 > 0, SUM(CP227:$CV227) = 0)","v":0},{"$f":"1 * AND(CP227 > 0, SUM(CQ227:$CV227) = 0)","v":0},{"$f":"1 * AND(CQ227 > 0, SUM(CR227:$CV227) = 0)","v":0},{"$f":"1 * AND(CR227 > 0, SUM(CS227:$CV227) = 0)","v":0},{"$f":"1 * AND(CS227 > 0, SUM(CT227:$CV227) = 0)","v":0},{"$f":"1 * AND(CT227 > 0, SUM(CU227:$CV227) = 0)","v":0},{"$f":"1 * AND(CU227 > 0, SUM(CV227:$CV227) = 0)","v":0},{"$f":"1 * AND(CV227 > 0, SUM(CW227:CW227) = 0)","v":0}]
[]
[null,null,null,"Production year flag"]
[{"$nulls":4},"Blocks 1 and 4"]
[{"$nulls":4},"Blocks",{"$f":"F307 - COUNTIF(J327:CV327,TRUE)","v":0},null,null,null,{"$f":"AND(J$4 >= $F$297, J$4 <= $F317)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(AP$4 >= $F$297, AP$4 <= $F317)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,{"$f":"AND(BV$4 >= $F$297, BV$4 <= $F317)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[{"$nulls":4},"LNG trains",{"$f":"F308 - COUNTIF(J328:CV328,TRUE)","v":0},null,null,null,{"$f":"AND(J$4 >= $F$298, J$4 <= $F318)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(AP$4 >= $F$298, AP$4 <= $F318)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,{"$f":"AND(BV$4 >= $F$298, BV$4 <= $F318)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[{"$nulls":4},"DSO trains",{"$f":"F309 - COUNTIF(J329:CV329,TRUE)","v":0},null,null,null,{"$f":"AND(J$4 >= $F$299, J$4 <= $F319)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(AP$4 >= $F$299, AP$4 <= $F319)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,{"$f":"AND(BV$4 >= $F$299, BV$4 <= $F319)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[{"$nulls":4},"Block 2"]
[{"$nulls":4},"Block",{"$f":"F311 - COUNTIF(J331:CV331,TRUE)","v":0},null,null,null,{"$f":"AND(J$4 >= $F$301, J$4 <= $F321)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(AP$4 >= $F$301, AP$4 <= $F321)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,{"$f":"AND(BV$4 >= $F$301, BV$4 <= $F321)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[{"$nulls":4},"LNG trains",{"$f":"F312 - COUNTIF(J332:CV332,TRUE)","v":0},null,null,null,{"$f":"AND(J$4 >= $F$302, J$4 <= $F322)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(AP$4 >= $F$302, AP$4 <= $F322)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BV$4 >= $F$302, BV$4 <= $F322)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[{"$nulls":4},"DSO trains",{"$f":"F313 - COUNTIF(J333:CV333,TRUE)","v":0},null,null,null,{"$f":"AND(J$4 >= $F$303, J$4 <= $F323)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(AP$4 >= $F$303, AP$4 <= $F323)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,{"$f":"AND(BV$4 >= $F$303, BV$4 <= $F323)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[{"$nulls":4},"Error check: Production flags match production years",{"$f":"SUM(F327:F333)","v":0}]
[]
[null,null,null,"Production year"]
[{"$nulls":4},"Blocks 1 and 4"]
[{"$nulls":4},"Blocks",{"$f":"F307 - MAX(J339:CV339)","v":0},null,null,0,{"$f":"IF(AND(J$4 >= Inputs!$C$50, J$4 < Inputs!$C$50 + $F$307), I339 + 1, 0)","v":0},{"$f":"IF(AND(K$4 >= Inputs!$C$50, K$4 < Inputs!$C$50 + $F$307), J339 + 1, 0)","v":0},{"$f":"IF(AND(L$4 >= Inputs!$C$50, L$4 < Inputs!$C$50 + $F$307), K339 + 1, 0)","v":0},{"$f":"IF(AND(M$4 >= Inputs!$C$50, M$4 < Inputs!$C$50 + $F$307), L339 + 1, 0)","v":0},{"$f":"IF(AND(N$4 >= Inputs!$C$50, N$4 < Inputs!$C$50 + $F$307), M339 + 1, 0)","v":0},{"$f":"IF(AND(O$4 >= Inputs!$C$50, O$4 < Inputs!$C$50 + $F$307), N339 + 1, 0)","v":0},{"$f":"IF(AND(P$4 >= Inputs!$C$50, P$4 < Inputs!$C$50 + $F$307), O339 + 1, 0)","v":0},{"$f":"IF(AND(Q$4 >= Inputs!$C$50, Q$4 < Inputs!$C$50 + $F$307), P339 + 1, 0)","v":0},{"$f":"IF(AND(R$4 >= Inputs!$C$50, R$4 < Inputs!$C$50 + $F$307), Q339 + 1, 0)","v":0},{"$f":"IF(AND(S$4 >= Inputs!$C$50, S$4 < Inputs!$C$50 + $F$307), R339 + 1, 0)","v":0},{"$f":"IF(AND(T$4 >= Inputs!$C$50, T$4 < Inputs!$C$50 + $F$307), S339 + 1, 0)","v":0},{"$f":"IF(AND(U$4 >= Inputs!$C$50, U$4 < Inputs!$C$50 + $F$307), T339 + 1, 0)","v":0},{"$f":"IF(AND(V$4 >= Inputs!$C$50, V$4 < Inputs!$C$50 + $F$307), U339 + 1, 0)","v":0},{"$f":"IF(AND(W$4 >= Inputs!$C$50, W$4 < Inputs!$C$50 + $F$307), V339 + 1, 0)","v":0},{"$f":"IF(AND(X$4 >= Inputs!$C$50, X$4 < Inputs!$C$50 + $F$307), W339 + 1, 0)","v":0},{"$f":"IF(AND(Y$4 >= Inputs!$C$50, Y$4 < Inputs!$C$50 + $F$307), X339 + 1, 0)","v":0},{"$f":"IF(AND(Z$4 >= Inputs!$C$50, Z$4 < Inputs!$C$50 + $F$307), Y339 + 1, 0)","v":0},{"$f":"IF(AND(AA$4 >= Inputs!$C$50, AA$4 < Inputs!$C$50 + $F$307), Z339 + 1, 0)","v":0},{"$f":"IF(AND(AB$4 >= Inputs!$C$50, AB$4 < Inputs!$C$50 + $F$307), AA339 + 1, 0)","v":0},{"$f":"IF(AND(AC$4 >= Inputs!$C$50, AC$4 < Inputs!$C$50 + $F$307), AB339 + 1, 0)","v":0},{"$f":"IF(AND(AD$4 >= Inputs!$C$50, AD$4 < Inputs!$C$50 + $F$307), AC339 + 1, 0)","v":1},{"$f":"IF(AND(AE$4 >= Inputs!$C$50, AE$4 < Inputs!$C$50 + $F$307), AD339 + 1, 0)","v":2},{"$f":"IF(AND(AF$4 >= Inputs!$C$50, AF$4 < Inputs!$C$50 + $F$307), AE339 + 1, 0)","v":3},{"$f":"IF(AND(AG$4 >= Inputs!$C$50, AG$4 < Inputs!$C$50 + $F$307), AF339 + 1, 0)","v":4},{"$f":"IF(AND(AH$4 >= Inputs!$C$50, AH$4 < Inputs!$C$50 + $F$307), AG339 + 1, 0)","v":5},{"$f":"IF(AND(AI$4 >= Inputs!$C$50, AI$4 < Inputs!$C$50 + $F$307), AH339 + 1, 0)","v":6},{"$f":"IF(AND(AJ$4 >= Inputs!$C$50, AJ$4 < Inputs!$C$50 + $F$307), AI339 + 1, 0)","v":7},{"$f":"IF(AND(AK$4 >= Inputs!$C$50, AK$4 < Inputs!$C$50 + $F$307), AJ339 + 1, 0)","v":8},{"$f":"IF(AND(AL$4 >= Inputs!$C$50, AL$4 < Inputs!$C$50 + $F$307), AK339 + 1, 0)","v":9},{"$f":"IF(AND(AM$4 >= Inputs!$C$50, AM$4 < Inputs!$C$50 + $F$307), AL339 + 1, 0)","v":10},{"$f":"IF(AND(AN$4 >= Inputs!$C$50, AN$4 < Inputs!$C$50 + $F$307), AM339 + 1, 0)","v":11},{"$f":"IF(AND(AO$4 >= Inputs!$C$50, AO$4 < Inputs!$C$50 + $F$307), AN339 + 1, 0)","v":12},{"$f":"IF(AND(AP$4 >= Inputs!$C$50, AP$4 < Inputs!$C$50 + $F$307), AO339 + 1, 0)","v":13},{"$f":"IF(AND(AQ$4 >= Inputs!$C$50, AQ$4 < Inputs!$C$50 + $F$307), AP339 + 1, 0)","v":14},{"$f":"IF(AND(AR$4 >= Inputs!$C$50, AR$4 < Inputs!$C$50 + $F$307), AQ339 + 1, 0)","v":15},{"$f":"IF(AND(AS$4 >= Inputs!$C$50, AS$4 < Inputs!$C$50 + $F$307), AR339 + 1, 0)","v":16},{"$f":"IF(AND(AT$4 >= Inputs!$C$50, AT$4 < Inputs!$C$50 + $F$307), AS339 + 1, 0)","v":17},{"$f":"IF(AND(AU$4 >= Inputs!$C$50, AU$4 < Inputs!$C$50 + $F$307), AT339 + 1, 0)","v":18},{"$f":"IF(AND(AV$4 >= Inputs!$C$50, AV$4 < Inputs!$C$50 + $F$307), AU339 + 1, 0)","v":19},{"$f":"IF(AND(AW$4 >= Inputs!$C$50, AW$4 < Inputs!$C$50 + $F$307), AV339 + 1, 0)","v":20},{"$f":"IF(AND(AX$4 >= Inputs!$C$50, AX$4 < Inputs!$C$50 + $F$307), AW339 + 1, 0)","v":21},{"$f":"IF(AND(AY$4 >= Inputs!$C$50, AY$4 < Inputs!$C$50 + $F$307), AX339 + 1, 0)","v":22},{"$f":"IF(AND(AZ$4 >= Inputs!$C$50, AZ$4 < Inputs!$C$50 + $F$307), AY339 + 1, 0)","v":23},{"$f":"IF(AND(BA$4 >= Inputs!$C$50, BA$4 < Inputs!$C$50 + $F$307), AZ339 + 1, 0)","v":24},{"$f":"IF(AND(BB$4 >= Inputs!$C$50, BB$4 < Inputs!$C$50 + $F$307), BA339 + 1, 0)","v":25},{"$f":"IF(AND(BC$4 >= Inputs!$C$50, BC$4 < Inputs!$C$50 + $F$307), BB339 + 1, 0)","v":26},{"$f":"IF(AND(BD$4 >= Inputs!$C$50, BD$4 < Inputs!$C$50 + $F$307), BC339 + 1, 0)","v":27},{"$f":"IF(AND(BE$4 >= Inputs!$C$50, BE$4 < Inputs!$C$50 + $F$307), BD339 + 1, 0)","v":28},{"$f":"IF(AND(BF$4 >= Inputs!$C$50, BF$4 < Inputs!$C$50 + $F$307), BE339 + 1, 0)","v":29},{"$f":"IF(AND(BG$4 >= Inputs!$C$50, BG$4 < Inputs!$C$50 + $F$307), BF339 + 1, 0)","v":30},{"$f":"IF(AND(BH$4 >= Inputs!$C$50, BH$4 < Inputs!$C$50 + $F$307), BG339 + 1, 0)","v":31},{"$f":"IF(AND(BI$4 >= Inputs!$C$50, BI$4 < Inputs!$C$50 + $F$307), BH339 + 1, 0)","v":32},{"$f":"IF(AND(BJ$4 >= Inputs!$C$50, BJ$4 < Inputs!$C$50 + $F$307), BI339 + 1, 0)","v":33},{"$f":"IF(AND(BK$4 >= Inputs!$C$50, BK$4 < Inputs!$C$50 + $F$307), BJ339 + 1, 0)","v":34},{"$f":"IF(AND(BL$4 >= Inputs!$C$50, BL$4 < Inputs!$C$50 + $F$307), BK339 + 1, 0)","v":35},{"$f":"IF(AND(BM$4 >= Inputs!$C$50, BM$4 < Inputs!$C$50 + $F$307), BL339 + 1, 0)","v":0},{"$f":"IF(AND(BN$4 >= Inputs!$C$50, BN$4 < Inputs!$C$50 + $F$307), BM339 + 1, 0)","v":0},{"$f":"IF(AND(BO$4 >= Inputs!$C$50, BO$4 < Inputs!$C$50 + $F$307), BN339 + 1, 0)","v":0},{"$f":"IF(AND(BP$4 >= Inputs!$C$50, BP$4 < Inputs!$C$50 + $F$307), BO339 + 1, 0)","v":0},{"$f":"IF(AND(BQ$4 >= Inputs!$C$50, BQ$4 < Inputs!$C$50 + $F$307), BP339 + 1, 0)","v":0},{"$f":"IF(AND(BR$4 >= Inputs!$C$50, BR$4 < Inputs!$C$50 + $F$307), BQ339 + 1, 0)","v":0},{"$f":"IF(AND(BS$4 >= Inputs!$C$50, BS$4 < Inputs!$C$50 + $F$307), BR339 + 1, 0)","v":0},{"$f":"IF(AND(BT$4 >= Inputs!$C$50, BT$4 < Inputs!$C$50 + $F$307), BS339 + 1, 0)","v":0},{"$f":"IF(AND(BU$4 >= Inputs!$C$50, BU$4 < Inputs!$C$50 + $F$307), BT339 + 1, 0)","v":0},{"$f":"IF(AND(BV$4 >= Inputs!$C$50, BV$4 < Inputs!$C$50 + $F$307), BU339 + 1, 0)","v":0},{"$f":"IF(AND(BW$4 >= Inputs!$C$50, BW$4 < Inputs!$C$50 + $F$307), BV339 + 1, 0)","v":0},{"$f":"IF(AND(BX$4 >= Inputs!$C$50, BX$4 < Inputs!$C$50 + $F$307), BW339 + 1, 0)","v":0},{"$f":"IF(AND(BY$4 >= Inputs!$C$50, BY$4 < Inputs!$C$50 + $F$307), BX339 + 1, 0)","v":0},{"$f":"IF(AND(BZ$4 >= Inputs!$C$50, BZ$4 < Inputs!$C$50 + $F$307), BY339 + 1, 0)","v":0},{"$f":"IF(AND(CA$4 >= Inputs!$C$50, CA$4 < Inputs!$C$50 + $F$307), BZ339 + 1, 0)","v":0},{"$f":"IF(AND(CB$4 >= Inputs!$C$50, CB$4 < Inputs!$C$50 + $F$307), CA339 + 1, 0)","v":0},{"$f":"IF(AND(CC$4 >= Inputs!$C$50, CC$4 < Inputs!$C$50 + $F$307), CB339 + 1, 0)","v":0},{"$f":"IF(AND(CD$4 >= Inputs!$C$50, CD$4 < Inputs!$C$50 + $F$307), CC339 + 1, 0)","v":0},{"$f":"IF(AND(CE$4 >= Inputs!$C$50, CE$4 < Inputs!$C$50 + $F$307), CD339 + 1, 0)","v":0},{"$f":"IF(AND(CF$4 >= Inputs!$C$50, CF$4 < Inputs!$C$50 + $F$307), CE339 + 1, 0)","v":0},{"$f":"IF(AND(CG$4 >= Inputs!$C$50, CG$4 < Inputs!$C$50 + $F$307), CF339 + 1, 0)","v":0},{"$f":"IF(AND(CH$4 >= Inputs!$C$50, CH$4 < Inputs!$C$50 + $F$307), CG339 + 1, 0)","v":0},{"$f":"IF(AND(CI$4 >= Inputs!$C$50, CI$4 < Inputs!$C$50 + $F$307), CH339 + 1, 0)","v":0},{"$f":"IF(AND(CJ$4 >= Inputs!$C$50, CJ$4 < Inputs!$C$50 + $F$307), CI339 + 1, 0)","v":0},{"$f":"IF(AND(CK$4 >= Inputs!$C$50, CK$4 < Inputs!$C$50 + $F$307), CJ339 + 1, 0)","v":0},{"$f":"IF(AND(CL$4 >= Inputs!$C$50, CL$4 < Inputs!$C$50 + $F$307), CK339 + 1, 0)","v":0},{"$f":"IF(AND(CM$4 >= Inputs!$C$50, CM$4 < Inputs!$C$50 + $F$307), CL339 + 1, 0)","v":0},{"$f":"IF(AND(CN$4 >= Inputs!$C$50, CN$4 < Inputs!$C$50 + $F$307), CM339 + 1, 0)","v":0},{"$f":"IF(AND(CO$4 >= Inputs!$C$50, CO$4 < Inputs!$C$50 + $F$307), CN339 + 1, 0)","v":0},{"$f":"IF(AND(CP$4 >= Inputs!$C$50, CP$4 < Inputs!$C$50 + $F$307), CO339 + 1, 0)","v":0},{"$f":"IF(AND(CQ$4 >= Inputs!$C$50, CQ$4 < Inputs!$C$50 + $F$307), CP339 + 1, 0)","v":0},{"$f":"IF(AND(CR$4 >= Inputs!$C$50, CR$4 < Inputs!$C$50 + $F$307), CQ339 + 1, 0)","v":0},{"$f":"IF(AND(CS$4 >= Inputs!$C$50, CS$4 < Inputs!$C$50 + $F$307), CR339 + 1, 0)","v":0},{"$f":"IF(AND(CT$4 >= Inputs!$C$50, CT$4 < Inputs!$C$50 + $F$307), CS339 + 1, 0)","v":0},{"$f":"IF(AND(CU$4 >= Inputs!$C$50, CU$4 < Inputs!$C$50 + $F$307), CT339 + 1, 0)","v":0},{"$f":"IF(AND(CV$4 >= Inputs!$C$50, CV$4 < Inputs!$C$50 + $F$307), CU339 + 1, 0)","v":0}]
[{"$nulls":4},"LNG trains",{"$f":"F308 - MAX(J340:CV340)","v":0},null,null,0,{"$f":"IF(AND(J$4 >= Inputs!$C$50, J$4 < Inputs!$C$50 + $F$308), I340 + 1, 0)","v":0},{"$f":"IF(AND(K$4 >= Inputs!$C$50, K$4 < Inputs!$C$50 + $F$308), J340 + 1, 0)","v":0},{"$f":"IF(AND(L$4 >= Inputs!$C$50, L$4 < Inputs!$C$50 + $F$308), K340 + 1, 0)","v":0},{"$f":"IF(AND(M$4 >= Inputs!$C$50, M$4 < Inputs!$C$50 + $F$308), L340 + 1, 0)","v":0},{"$f":"IF(AND(N$4 >= Inputs!$C$50, N$4 < Inputs!$C$50 + $F$308), M340 + 1, 0)","v":0},{"$f":"IF(AND(O$4 >= Inputs!$C$50, O$4 < Inputs!$C$50 + $F$308), N340 + 1, 0)","v":0},{"$f":"IF(AND(P$4 >= Inputs!$C$50, P$4 < Inputs!$C$50 + $F$308), O340 + 1, 0)","v":0},{"$f":"IF(AND(Q$4 >= Inputs!$C$50, Q$4 < Inputs!$C$50 + $F$308), P340 + 1, 0)","v":0},{"$f":"IF(AND(R$4 >= Inputs!$C$50, R$4 < Inputs!$C$50 + $F$308), Q340 + 1, 0)","v":0},{"$f":"IF(AND(S$4 >= Inputs!$C$50, S$4 < Inputs!$C$50 + $F$308), R340 + 1, 0)","v":0},{"$f":"IF(AND(T$4 >= Inputs!$C$50, T$4 < Inputs!$C$50 + $F$308), S340 + 1, 0)","v":0},{"$f":"IF(AND(U$4 >= Inputs!$C$50, U$4 < Inputs!$C$50 + $F$308), T340 + 1, 0)","v":0},{"$f":"IF(AND(V$4 >= Inputs!$C$50, V$4 < Inputs!$C$50 + $F$308), U340 + 1, 0)","v":0},{"$f":"IF(AND(W$4 >= Inputs!$C$50, W$4 < Inputs!$C$50 + $F$308), V340 + 1, 0)","v":0},{"$f":"IF(AND(X$4 >= Inputs!$C$50, X$4 < Inputs!$C$50 + $F$308), W340 + 1, 0)","v":0},{"$f":"IF(AND(Y$4 >= Inputs!$C$50, Y$4 < Inputs!$C$50 + $F$308), X340 + 1, 0)","v":0},{"$f":"IF(AND(Z$4 >= Inputs!$C$50, Z$4 < Inputs!$C$50 + $F$308), Y340 + 1, 0)","v":0},{"$f":"IF(AND(AA$4 >= Inputs!$C$50, AA$4 < Inputs!$C$50 + $F$308), Z340 + 1, 0)","v":0},{"$f":"IF(AND(AB$4 >= Inputs!$C$50, AB$4 < Inputs!$C$50 + $F$308), AA340 + 1, 0)","v":0},{"$f":"IF(AND(AC$4 >= Inputs!$C$50, AC$4 < Inputs!$C$50 + $F$308), AB340 + 1, 0)","v":0},{"$f":"IF(AND(AD$4 >= Inputs!$C$50, AD$4 < Inputs!$C$50 + $F$308), AC340 + 1, 0)","v":1},{"$f":"IF(AND(AE$4 >= Inputs!$C$50, AE$4 < Inputs!$C$50 + $F$308), AD340 + 1, 0)","v":2},{"$f":"IF(AND(AF$4 >= Inputs!$C$50, AF$4 < Inputs!$C$50 + $F$308), AE340 + 1, 0)","v":3},{"$f":"IF(AND(AG$4 >= Inputs!$C$50, AG$4 < Inputs!$C$50 + $F$308), AF340 + 1, 0)","v":4},{"$f":"IF(AND(AH$4 >= Inputs!$C$50, AH$4 < Inputs!$C$50 + $F$308), AG340 + 1, 0)","v":5},{"$f":"IF(AND(AI$4 >= Inputs!$C$50, AI$4 < Inputs!$C$50 + $F$308), AH340 + 1, 0)","v":6},{"$f":"IF(AND(AJ$4 >= Inputs!$C$50, AJ$4 < Inputs!$C$50 + $F$308), AI340 + 1, 0)","v":7},{"$f":"IF(AND(AK$4 >= Inputs!$C$50, AK$4 < Inputs!$C$50 + $F$308), AJ340 + 1, 0)","v":8},{"$f":"IF(AND(AL$4 >= Inputs!$C$50, AL$4 < Inputs!$C$50 + $F$308), AK340 + 1, 0)","v":9},{"$f":"IF(AND(AM$4 >= Inputs!$C$50, AM$4 < Inputs!$C$50 + $F$308), AL340 + 1, 0)","v":10},{"$f":"IF(AND(AN$4 >= Inputs!$C$50, AN$4 < Inputs!$C$50 + $F$308), AM340 + 1, 0)","v":11},{"$f":"IF(AND(AO$4 >= Inputs!$C$50, AO$4 < Inputs!$C$50 + $F$308), AN340 + 1, 0)","v":12},{"$f":"IF(AND(AP$4 >= Inputs!$C$50, AP$4 < Inputs!$C$50 + $F$308), AO340 + 1, 0)","v":13},{"$f":"IF(AND(AQ$4 >= Inputs!$C$50, AQ$4 < Inputs!$C$50 + $F$308), AP340 + 1, 0)","v":14},{"$f":"IF(AND(AR$4 >= Inputs!$C$50, AR$4 < Inputs!$C$50 + $F$308), AQ340 + 1, 0)","v":15},{"$f":"IF(AND(AS$4 >= Inputs!$C$50, AS$4 < Inputs!$C$50 + $F$308), AR340 + 1, 0)","v":16},{"$f":"IF(AND(AT$4 >= Inputs!$C$50, AT$4 < Inputs!$C$50 + $F$308), AS340 + 1, 0)","v":17},{"$f":"IF(AND(AU$4 >= Inputs!$C$50, AU$4 < Inputs!$C$50 + $F$308), AT340 + 1, 0)","v":18},{"$f":"IF(AND(AV$4 >= Inputs!$C$50, AV$4 < Inputs!$C$50 + $F$308), AU340 + 1, 0)","v":19},{"$f":"IF(AND(AW$4 >= Inputs!$C$50, AW$4 < Inputs!$C$50 + $F$308), AV340 + 1, 0)","v":20},{"$f":"IF(AND(AX$4 >= Inputs!$C$50, AX$4 < Inputs!$C$50 + $F$308), AW340 + 1, 0)","v":21},{"$f":"IF(AND(AY$4 >= Inputs!$C$50, AY$4 < Inputs!$C$50 + $F$308), AX340 + 1, 0)","v":22},{"$f":"IF(AND(AZ$4 >= Inputs!$C$50, AZ$4 < Inputs!$C$50 + $F$308), AY340 + 1, 0)","v":23},{"$f":"IF(AND(BA$4 >= Inputs!$C$50, BA$4 < Inputs!$C$50 + $F$308), AZ340 + 1, 0)","v":24},{"$f":"IF(AND(BB$4 >= Inputs!$C$50, BB$4 < Inputs!$C$50 + $F$308), BA340 + 1, 0)","v":25},{"$f":"IF(AND(BC$4 >= Inputs!$C$50, BC$4 < Inputs!$C$50 + $F$308), BB340 + 1, 0)","v":26},{"$f":"IF(AND(BD$4 >= Inputs!$C$50, BD$4 < Inputs!$C$50 + $F$308), BC340 + 1, 0)","v":27},{"$f":"IF(AND(BE$4 >= Inputs!$C$50, BE$4 < Inputs!$C$50 + $F$308), BD340 + 1, 0)","v":28},{"$f":"IF(AND(BF$4 >= Inputs!$C$50, BF$4 < Inputs!$C$50 + $F$308), BE340 + 1, 0)","v":29},{"$f":"IF(AND(BG$4 >= Inputs!$C$50, BG$4 < Inputs!$C$50 + $F$308), BF340 + 1, 0)","v":30},{"$f":"IF(AND(BH$4 >= Inputs!$C$50, BH$4 < Inputs!$C$50 + $F$308), BG340 + 1, 0)","v":31},{"$f":"IF(AND(BI$4 >= Inputs!$C$50, BI$4 < Inputs!$C$50 + $F$308), BH340 + 1, 0)","v":32},{"$f":"IF(AND(BJ$4 >= Inputs!$C$50, BJ$4 < Inputs!$C$50 + $F$308), BI340 + 1, 0)","v":33},{"$f":"IF(AND(BK$4 >= Inputs!$C$50, BK$4 < Inputs!$C$50 + $F$308), BJ340 + 1, 0)","v":34},{"$f":"IF(AND(BL$4 >= Inputs!$C$50, BL$4 < Inputs!$C$50 + $F$308), BK340 + 1, 0)","v":35},{"$f":"IF(AND(BM$4 >= Inputs!$C$50, BM$4 < Inputs!$C$50 + $F$308), BL340 + 1, 0)","v":0},{"$f":"IF(AND(BN$4 >= Inputs!$C$50, BN$4 < Inputs!$C$50 + $F$308), BM340 + 1, 0)","v":0},{"$f":"IF(AND(BO$4 >= Inputs!$C$50, BO$4 < Inputs!$C$50 + $F$308), BN340 + 1, 0)","v":0},{"$f":"IF(AND(BP$4 >= Inputs!$C$50, BP$4 < Inputs!$C$50 + $F$308), BO340 + 1, 0)","v":0},{"$f":"IF(AND(BQ$4 >= Inputs!$C$50, BQ$4 < Inputs!$C$50 + $F$308), BP340 + 1, 0)","v":0},{"$f":"IF(AND(BR$4 >= Inputs!$C$50, BR$4 < Inputs!$C$50 + $F$308), BQ340 + 1, 0)","v":0},{"$f":"IF(AND(BS$4 >= Inputs!$C$50, BS$4 < Inputs!$C$50 + $F$308), BR340 + 1, 0)","v":0},{"$f":"IF(AND(BT$4 >= Inputs!$C$50, BT$4 < Inputs!$C$50 + $F$308), BS340 + 1, 0)","v":0},{"$f":"IF(AND(BU$4 >= Inputs!$C$50, BU$4 < Inputs!$C$50 + $F$308), BT340 + 1, 0)","v":0},{"$f":"IF(AND(BV$4 >= Inputs!$C$50, BV$4 < Inputs!$C$50 + $F$308), BU340 + 1, 0)","v":0},{"$f":"IF(AND(BW$4 >= Inputs!$C$50, BW$4 < Inputs!$C$50 + $F$308), BV340 + 1, 0)","v":0},{"$f":"IF(AND(BX$4 >= Inputs!$C$50, BX$4 < Inputs!$C$50 + $F$308), BW340 + 1, 0)","v":0},{"$f":"IF(AND(BY$4 >= Inputs!$C$50, BY$4 < Inputs!$C$50 + $F$308), BX340 + 1, 0)","v":0},{"$f":"IF(AND(BZ$4 >= Inputs!$C$50, BZ$4 < Inputs!$C$50 + $F$308), BY340 + 1, 0)","v":0},{"$f":"IF(AND(CA$4 >= Inputs!$C$50, CA$4 < Inputs!$C$50 + $F$308), BZ340 + 1, 0)","v":0},{"$f":"IF(AND(CB$4 >= Inputs!$C$50, CB$4 < Inputs!$C$50 + $F$308), CA340 + 1, 0)","v":0},{"$f":"IF(AND(CC$4 >= Inputs!$C$50, CC$4 < Inputs!$C$50 + $F$308), CB340 + 1, 0)","v":0},{"$f":"IF(AND(CD$4 >= Inputs!$C$50, CD$4 < Inputs!$C$50 + $F$308), CC340 + 1, 0)","v":0},{"$f":"IF(AND(CE$4 >= Inputs!$C$50, CE$4 < Inputs!$C$50 + $F$308), CD340 + 1, 0)","v":0},{"$f":"IF(AND(CF$4 >= Inputs!$C$50, CF$4 < Inputs!$C$50 + $F$308), CE340 + 1, 0)","v":0},{"$f":"IF(AND(CG$4 >= Inputs!$C$50, CG$4 < Inputs!$C$50 + $F$308), CF340 + 1, 0)","v":0},{"$f":"IF(AND(CH$4 >= Inputs!$C$50, CH$4 < Inputs!$C$50 + $F$308), CG340 + 1, 0)","v":0},{"$f":"IF(AND(CI$4 >= Inputs!$C$50, CI$4 < Inputs!$C$50 + $F$308), CH340 + 1, 0)","v":0},{"$f":"IF(AND(CJ$4 >= Inputs!$C$50, CJ$4 < Inputs!$C$50 + $F$308), CI340 + 1, 0)","v":0},{"$f":"IF(AND(CK$4 >= Inputs!$C$50, CK$4 < Inputs!$C$50 + $F$308), CJ340 + 1, 0)","v":0},{"$f":"IF(AND(CL$4 >= Inputs!$C$50, CL$4 < Inputs!$C$50 + $F$308), CK340 + 1, 0)","v":0},{"$f":"IF(AND(CM$4 >= Inputs!$C$50, CM$4 < Inputs!$C$50 + $F$308), CL340 + 1, 0)","v":0},{"$f":"IF(AND(CN$4 >= Inputs!$C$50, CN$4 < Inputs!$C$50 + $F$308), CM340 + 1, 0)","v":0},{"$f":"IF(AND(CO$4 >= Inputs!$C$50, CO$4 < Inputs!$C$50 + $F$308), CN340 + 1, 0)","v":0},{"$f":"IF(AND(CP$4 >= Inputs!$C$50, CP$4 < Inputs!$C$50 + $F$308), CO340 + 1, 0)","v":0},{"$f":"IF(AND(CQ$4 >= Inputs!$C$50, CQ$4 < Inputs!$C$50 + $F$308), CP340 + 1, 0)","v":0},{"$f":"IF(AND(CR$4 >= Inputs!$C$50, CR$4 < Inputs!$C$50 + $F$308), CQ340 + 1, 0)","v":0},{"$f":"IF(AND(CS$4 >= Inputs!$C$50, CS$4 < Inputs!$C$50 + $F$308), CR340 + 1, 0)","v":0},{"$f":"IF(AND(CT$4 >= Inputs!$C$50, CT$4 < Inputs!$C$50 + $F$308), CS340 + 1, 0)","v":0},{"$f":"IF(AND(CU$4 >= Inputs!$C$50, CU$4 < Inputs!$C$50 + $F$308), CT340 + 1, 0)","v":0},{"$f":"IF(AND(CV$4 >= Inputs!$C$50, CV$4 < Inputs!$C$50 + $F$308), CU340 + 1, 0)","v":0}]
[{"$nulls":4},"DSO trains",{"$f":"F309 - MAX(J341:CV341)","v":0},null,null,0,{"$f":"IF(AND(J$4 >= Inputs!$C$50, J$4 < Inputs!$C$50 + $F$309), I341 + 1, 0)","v":0},{"$f":"IF(AND(K$4 >= Inputs!$C$50, K$4 < Inputs!$C$50 + $F$309), J341 + 1, 0)","v":0},{"$f":"IF(AND(L$4 >= Inputs!$C$50, L$4 < Inputs!$C$50 + $F$309), K341 + 1, 0)","v":0},{"$f":"IF(AND(M$4 >= Inputs!$C$50, M$4 < Inputs!$C$50 + $F$309), L341 + 1, 0)","v":0},{"$f":"IF(AND(N$4 >= Inputs!$C$50, N$4 < Inputs!$C$50 + $F$309), M341 + 1, 0)","v":0},{"$f":"IF(AND(O$4 >= Inputs!$C$50, O$4 < Inputs!$C$50 + $F$309), N341 + 1, 0)","v":0},{"$f":"IF(AND(P$4 >= Inputs!$C$50, P$4 < Inputs!$C$50 + $F$309), O341 + 1, 0)","v":0},{"$f":"IF(AND(Q$4 >= Inputs!$C$50, Q$4 < Inputs!$C$50 + $F$309), P341 + 1, 0)","v":0},{"$f":"IF(AND(R$4 >= Inputs!$C$50, R$4 < Inputs!$C$50 + $F$309), Q341 + 1, 0)","v":0},{"$f":"IF(AND(S$4 >= Inputs!$C$50, S$4 < Inputs!$C$50 + $F$309), R341 + 1, 0)","v":0},{"$f":"IF(AND(T$4 >= Inputs!$C$50, T$4 < Inputs!$C$50 + $F$309), S341 + 1, 0)","v":0},{"$f":"IF(AND(U$4 >= Inputs!$C$50, U$4 < Inputs!$C$50 + $F$309), T341 + 1, 0)","v":0},{"$f":"IF(AND(V$4 >= Inputs!$C$50, V$4 < Inputs!$C$50 + $F$309), U341 + 1, 0)","v":0},{"$f":"IF(AND(W$4 >= Inputs!$C$50, W$4 < Inputs!$C$50 + $F$309), V341 + 1, 0)","v":0},{"$f":"IF(AND(X$4 >= Inputs!$C$50, X$4 < Inputs!$C$50 + $F$309), W341 + 1, 0)","v":0},{"$f":"IF(AND(Y$4 >= Inputs!$C$50, Y$4 < Inputs!$C$50 + $F$309), X341 + 1, 0)","v":0},{"$f":"IF(AND(Z$4 >= Inputs!$C$50, Z$4 < Inputs!$C$50 + $F$309), Y341 + 1, 0)","v":0},{"$f":"IF(AND(AA$4 >= Inputs!$C$50, AA$4 < Inputs!$C$50 + $F$309), Z341 + 1, 0)","v":0},{"$f":"IF(AND(AB$4 >= Inputs!$C$50, AB$4 < Inputs!$C$50 + $F$309), AA341 + 1, 0)","v":0},{"$f":"IF(AND(AC$4 >= Inputs!$C$50, AC$4 < Inputs!$C$50 + $F$309), AB341 + 1, 0)","v":0},{"$f":"IF(AND(AD$4 >= Inputs!$C$50, AD$4 < Inputs!$C$50 + $F$309), AC341 + 1, 0)","v":1},{"$f":"IF(AND(AE$4 >= Inputs!$C$50, AE$4 < Inputs!$C$50 + $F$309), AD341 + 1, 0)","v":2},{"$f":"IF(AND(AF$4 >= Inputs!$C$50, AF$4 < Inputs!$C$50 + $F$309), AE341 + 1, 0)","v":3},{"$f":"IF(AND(AG$4 >= Inputs!$C$50, AG$4 < Inputs!$C$50 + $F$309), AF341 + 1, 0)","v":4},{"$f":"IF(AND(AH$4 >= Inputs!$C$50, AH$4 < Inputs!$C$50 + $F$309), AG341 + 1, 0)","v":5},{"$f":"IF(AND(AI$4 >= Inputs!$C$50, AI$4 < Inputs!$C$50 + $F$309), AH341 + 1, 0)","v":6},{"$f":"IF(AND(AJ$4 >= Inputs!$C$50, AJ$4 < Inputs!$C$50 + $F$309), AI341 + 1, 0)","v":7},{"$f":"IF(AND(AK$4 >= Inputs!$C$50, AK$4 < Inputs!$C$50 + $F$309), AJ341 + 1, 0)","v":8},{"$f":"IF(AND(AL$4 >= Inputs!$C$50, AL$4 < Inputs!$C$50 + $F$309), AK341 + 1, 0)","v":9},{"$f":"IF(AND(AM$4 >= Inputs!$C$50, AM$4 < Inputs!$C$50 + $F$309), AL341 + 1, 0)","v":10},{"$f":"IF(AND(AN$4 >= Inputs!$C$50, AN$4 < Inputs!$C$50 + $F$309), AM341 + 1, 0)","v":11},{"$f":"IF(AND(AO$4 >= Inputs!$C$50, AO$4 < Inputs!$C$50 + $F$309), AN341 + 1, 0)","v":12},{"$f":"IF(AND(AP$4 >= Inputs!$C$50, AP$4 < Inputs!$C$50 + $F$309), AO341 + 1, 0)","v":13},{"$f":"IF(AND(AQ$4 >= Inputs!$C$50, AQ$4 < Inputs!$C$50 + $F$309), AP341 + 1, 0)","v":14},{"$f":"IF(AND(AR$4 >= Inputs!$C$50, AR$4 < Inputs!$C$50 + $F$309), AQ341 + 1, 0)","v":15},{"$f":"IF(AND(AS$4 >= Inputs!$C$50, AS$4 < Inputs!$C$50 + $F$309), AR341 + 1, 0)","v":16},{"$f":"IF(AND(AT$4 >= Inputs!$C$50, AT$4 < Inputs!$C$50 + $F$309), AS341 + 1, 0)","v":17},{"$f":"IF(AND(AU$4 >= Inputs!$C$50, AU$4 < Inputs!$C$50 + $F$309), AT341 + 1, 0)","v":18},{"$f":"IF(AND(AV$4 >= Inputs!$C$50, AV$4 < Inputs!$C$50 + $F$309), AU341 + 1, 0)","v":19},{"$f":"IF(AND(AW$4 >= Inputs!$C$50, AW$4 < Inputs!$C$50 + $F$309), AV341 + 1, 0)","v":20},{"$f":"IF(AND(AX$4 >= Inputs!$C$50, AX$4 < Inputs!$C$50 + $F$309), AW341 + 1, 0)","v":21},{"$f":"IF(AND(AY$4 >= Inputs!$C$50, AY$4 < Inputs!$C$50 + $F$309), AX341 + 1, 0)","v":22},{"$f":"IF(AND(AZ$4 >= Inputs!$C$50, AZ$4 < Inputs!$C$50 + $F$309), AY341 + 1, 0)","v":23},{"$f":"IF(AND(BA$4 >= Inputs!$C$50, BA$4 < Inputs!$C$50 + $F$309), AZ341 + 1, 0)","v":24},{"$f":"IF(AND(BB$4 >= Inputs!$C$50, BB$4 < Inputs!$C$50 + $F$309), BA341 + 1, 0)","v":25},{"$f":"IF(AND(BC$4 >= Inputs!$C$50, BC$4 < Inputs!$C$50 + $F$309), BB341 + 1, 0)","v":26},{"$f":"IF(AND(BD$4 >= Inputs!$C$50, BD$4 < Inputs!$C$50 + $F$309), BC341 + 1, 0)","v":27},{"$f":"IF(AND(BE$4 >= Inputs!$C$50, BE$4 < Inputs!$C$50 + $F$309), BD341 + 1, 0)","v":28},{"$f":"IF(AND(BF$4 >= Inputs!$C$50, BF$4 < Inputs!$C$50 + $F$309), BE341 + 1, 0)","v":29},{"$f":"IF(AND(BG$4 >= Inputs!$C$50, BG$4 < Inputs!$C$50 + $F$309), BF341 + 1, 0)","v":30},{"$f":"IF(AND(BH$4 >= Inputs!$C$50, BH$4 < Inputs!$C$50 + $F$309), BG341 + 1, 0)","v":31},{"$f":"IF(AND(BI$4 >= Inputs!$C$50, BI$4 < Inputs!$C$50 + $F$309), BH341 + 1, 0)","v":32},{"$f":"IF(AND(BJ$4 >= Inputs!$C$50, BJ$4 < Inputs!$C$50 + $F$309), BI341 + 1, 0)","v":33},{"$f":"IF(AND(BK$4 >= Inputs!$C$50, BK$4 < Inputs!$C$50 + $F$309), BJ341 + 1, 0)","v":34},{"$f":"IF(AND(BL$4 >= Inputs!$C$50, BL$4 < Inputs!$C$50 + $F$309), BK341 + 1, 0)","v":35},{"$f":"IF(AND(BM$4 >= Inputs!$C$50, BM$4 < Inputs!$C$50 + $F$309), BL341 + 1, 0)","v":0},{"$f":"IF(AND(BN$4 >= Inputs!$C$50, BN$4 < Inputs!$C$50 + $F$309), BM341 + 1, 0)","v":0},{"$f":"IF(AND(BO$4 >= Inputs!$C$50, BO$4 < Inputs!$C$50 + $F$309), BN341 + 1, 0)","v":0},{"$f":"IF(AND(BP$4 >= Inputs!$C$50, BP$4 < Inputs!$C$50 + $F$309), BO341 + 1, 0)","v":0},{"$f":"IF(AND(BQ$4 >= Inputs!$C$50, BQ$4 < Inputs!$C$50 + $F$309), BP341 + 1, 0)","v":0},{"$f":"IF(AND(BR$4 >= Inputs!$C$50, BR$4 < Inputs!$C$50 + $F$309), BQ341 + 1, 0)","v":0},{"$f":"IF(AND(BS$4 >= Inputs!$C$50, BS$4 < Inputs!$C$50 + $F$309), BR341 + 1, 0)","v":0},{"$f":"IF(AND(BT$4 >= Inputs!$C$50, BT$4 < Inputs!$C$50 + $F$309), BS341 + 1, 0)","v":0},{"$f":"IF(AND(BU$4 >= Inputs!$C$50, BU$4 < Inputs!$C$50 + $F$309), BT341 + 1, 0)","v":0},{"$f":"IF(AND(BV$4 >= Inputs!$C$50, BV$4 < Inputs!$C$50 + $F$309), BU341 + 1, 0)","v":0},{"$f":"IF(AND(BW$4 >= Inputs!$C$50, BW$4 < Inputs!$C$50 + $F$309), BV341 + 1, 0)","v":0},{"$f":"IF(AND(BX$4 >= Inputs!$C$50, BX$4 < Inputs!$C$50 + $F$309), BW341 + 1, 0)","v":0},{"$f":"IF(AND(BY$4 >= Inputs!$C$50, BY$4 < Inputs!$C$50 + $F$309), BX341 + 1, 0)","v":0},{"$f":"IF(AND(BZ$4 >= Inputs!$C$50, BZ$4 < Inputs!$C$50 + $F$309), BY341 + 1, 0)","v":0},{"$f":"IF(AND(CA$4 >= Inputs!$C$50, CA$4 < Inputs!$C$50 + $F$309), BZ341 + 1, 0)","v":0},{"$f":"IF(AND(CB$4 >= Inputs!$C$50, CB$4 < Inputs!$C$50 + $F$309), CA341 + 1, 0)","v":0},{"$f":"IF(AND(CC$4 >= Inputs!$C$50, CC$4 < Inputs!$C$50 + $F$309), CB341 + 1, 0)","v":0},{"$f":"IF(AND(CD$4 >= Inputs!$C$50, CD$4 < Inputs!$C$50 + $F$309), CC341 + 1, 0)","v":0},{"$f":"IF(AND(CE$4 >= Inputs!$C$50, CE$4 < Inputs!$C$50 + $F$309), CD341 + 1, 0)","v":0},{"$f":"IF(AND(CF$4 >= Inputs!$C$50, CF$4 < Inputs!$C$50 + $F$309), CE341 + 1, 0)","v":0},{"$f":"IF(AND(CG$4 >= Inputs!$C$50, CG$4 < Inputs!$C$50 + $F$309), CF341 + 1, 0)","v":0},{"$f":"IF(AND(CH$4 >= Inputs!$C$50, CH$4 < Inputs!$C$50 + $F$309), CG341 + 1, 0)","v":0},{"$f":"IF(AND(CI$4 >= Inputs!$C$50, CI$4 < Inputs!$C$50 + $F$309), CH341 + 1, 0)","v":0},{"$f":"IF(AND(CJ$4 >= Inputs!$C$50, CJ$4 < Inputs!$C$50 + $F$309), CI341 + 1, 0)","v":0},{"$f":"IF(AND(CK$4 >= Inputs!$C$50, CK$4 < Inputs!$C$50 + $F$309), CJ341 + 1, 0)","v":0},{"$f":"IF(AND(CL$4 >= Inputs!$C$50, CL$4 < Inputs!$C$50 + $F$309), CK341 + 1, 0)","v":0},{"$f":"IF(AND(CM$4 >= Inputs!$C$50, CM$4 < Inputs!$C$50 + $F$309), CL341 + 1, 0)","v":0},{"$f":"IF(AND(CN$4 >= Inputs!$C$50, CN$4 < Inputs!$C$50 + $F$309), CM341 + 1, 0)","v":0},{"$f":"IF(AND(CO$4 >= Inputs!$C$50, CO$4 < Inputs!$C$50 + $F$309), CN341 + 1, 0)","v":0},{"$f":"IF(AND(CP$4 >= Inputs!$C$50, CP$4 < Inputs!$C$50 + $F$309), CO341 + 1, 0)","v":0},{"$f":"IF(AND(CQ$4 >= Inputs!$C$50, CQ$4 < Inputs!$C$50 + $F$309), CP341 + 1, 0)","v":0},{"$f":"IF(AND(CR$4 >= Inputs!$C$50, CR$4 < Inputs!$C$50 + $F$309), CQ341 + 1, 0)","v":0},{"$f":"IF(AND(CS$4 >= Inputs!$C$50, CS$4 < Inputs!$C$50 + $F$309), CR341 + 1, 0)","v":0},{"$f":"IF(AND(CT$4 >= Inputs!$C$50, CT$4 < Inputs!$C$50 + $F$309), CS341 + 1, 0)","v":0},{"$f":"IF(AND(CU$4 >= Inputs!$C$50, CU$4 < Inputs!$C$50 + $F$309), CT341 + 1, 0)","v":0},{"$f":"IF(AND(CV$4 >= Inputs!$C$50, CV$4 < Inputs!$C$50 + $F$309), CU341 + 1, 0)","v":0}]
[{"$nulls":4},"Block 2"]
[{"$nulls":4},"Block",{"$f":"F311 - MAX(J343:CV343)","v":0},null,null,0,{"$f":"IF(AND(J$4 >= Inputs!$C$50, J$4 < Inputs!$C$50 + $F$311), I343 + 1, 0)","v":0},{"$f":"IF(AND(K$4 >= Inputs!$C$50, K$4 < Inputs!$C$50 + $F$311), J343 + 1, 0)","v":0},{"$f":"IF(AND(L$4 >= Inputs!$C$50, L$4 < Inputs!$C$50 + $F$311), K343 + 1, 0)","v":0},{"$f":"IF(AND(M$4 >= Inputs!$C$50, M$4 < Inputs!$C$50 + $F$311), L343 + 1, 0)","v":0},{"$f":"IF(AND(N$4 >= Inputs!$C$50, N$4 < Inputs!$C$50 + $F$311), M343 + 1, 0)","v":0},{"$f":"IF(AND(O$4 >= Inputs!$C$50, O$4 < Inputs!$C$50 + $F$311), N343 + 1, 0)","v":0},{"$f":"IF(AND(P$4 >= Inputs!$C$50, P$4 < Inputs!$C$50 + $F$311), O343 + 1, 0)","v":0},{"$f":"IF(AND(Q$4 >= Inputs!$C$50, Q$4 < Inputs!$C$50 + $F$311), P343 + 1, 0)","v":0},{"$f":"IF(AND(R$4 >= Inputs!$C$50, R$4 < Inputs!$C$50 + $F$311), Q343 + 1, 0)","v":0},{"$f":"IF(AND(S$4 >= Inputs!$C$50, S$4 < Inputs!$C$50 + $F$311), R343 + 1, 0)","v":0},{"$f":"IF(AND(T$4 >= Inputs!$C$50, T$4 < Inputs!$C$50 + $F$311), S343 + 1, 0)","v":0},{"$f":"IF(AND(U$4 >= Inputs!$C$50, U$4 < Inputs!$C$50 + $F$311), T343 + 1, 0)","v":0},{"$f":"IF(AND(V$4 >= Inputs!$C$50, V$4 < Inputs!$C$50 + $F$311), U343 + 1, 0)","v":0},{"$f":"IF(AND(W$4 >= Inputs!$C$50, W$4 < Inputs!$C$50 + $F$311), V343 + 1, 0)","v":0},{"$f":"IF(AND(X$4 >= Inputs!$C$50, X$4 < Inputs!$C$50 + $F$311), W343 + 1, 0)","v":0},{"$f":"IF(AND(Y$4 >= Inputs!$C$50, Y$4 < Inputs!$C$50 + $F$311), X343 + 1, 0)","v":0},{"$f":"IF(AND(Z$4 >= Inputs!$C$50, Z$4 < Inputs!$C$50 + $F$311), Y343 + 1, 0)","v":0},{"$f":"IF(AND(AA$4 >= Inputs!$C$50, AA$4 < Inputs!$C$50 + $F$311), Z343 + 1, 0)","v":0},{"$f":"IF(AND(AB$4 >= Inputs!$C$50, AB$4 < Inputs!$C$50 + $F$311), AA343 + 1, 0)","v":0},{"$f":"IF(AND(AC$4 >= Inputs!$C$50, AC$4 < Inputs!$C$50 + $F$311), AB343 + 1, 0)","v":0},{"$f":"IF(AND(AD$4 >= Inputs!$C$50, AD$4 < Inputs!$C$50 + $F$311), AC343 + 1, 0)","v":1},{"$f":"IF(AND(AE$4 >= Inputs!$C$50, AE$4 < Inputs!$C$50 + $F$311), AD343 + 1, 0)","v":2},{"$f":"IF(AND(AF$4 >= Inputs!$C$50, AF$4 < Inputs!$C$50 + $F$311), AE343 + 1, 0)","v":3},{"$f":"IF(AND(AG$4 >= Inputs!$C$50, AG$4 < Inputs!$C$50 + $F$311), AF343 + 1, 0)","v":4},{"$f":"IF(AND(AH$4 >= Inputs!$C$50, AH$4 < Inputs!$C$50 + $F$311), AG343 + 1, 0)","v":5},{"$f":"IF(AND(AI$4 >= Inputs!$C$50, AI$4 < Inputs!$C$50 + $F$311), AH343 + 1, 0)","v":6},{"$f":"IF(AND(AJ$4 >= Inputs!$C$50, AJ$4 < Inputs!$C$50 + $F$311), AI343 + 1, 0)","v":7},{"$f":"IF(AND(AK$4 >= Inputs!$C$50, AK$4 < Inputs!$C$50 + $F$311), AJ343 + 1, 0)","v":8},{"$f":"IF(AND(AL$4 >= Inputs!$C$50, AL$4 < Inputs!$C$50 + $F$311), AK343 + 1, 0)","v":9},{"$f":"IF(AND(AM$4 >= Inputs!$C$50, AM$4 < Inputs!$C$50 + $F$311), AL343 + 1, 0)","v":10},{"$f":"IF(AND(AN$4 >= Inputs!$C$50, AN$4 < Inputs!$C$50 + $F$311), AM343 + 1, 0)","v":11},{"$f":"IF(AND(AO$4 >= Inputs!$C$50, AO$4 < Inputs!$C$50 + $F$311), AN343 + 1, 0)","v":12},{"$f":"IF(AND(AP$4 >= Inputs!$C$50, AP$4 < Inputs!$C$50 + $F$311), AO343 + 1, 0)","v":13},{"$f":"IF(AND(AQ$4 >= Inputs!$C$50, AQ$4 < Inputs!$C$50 + $F$311), AP343 + 1, 0)","v":14},{"$f":"IF(AND(AR$4 >= Inputs!$C$50, AR$4 < Inputs!$C$50 + $F$311), AQ343 + 1, 0)","v":15},{"$f":"IF(AND(AS$4 >= Inputs!$C$50, AS$4 < Inputs!$C$50 + $F$311), AR343 + 1, 0)","v":16},{"$f":"IF(AND(AT$4 >= Inputs!$C$50, AT$4 < Inputs!$C$50 + $F$311), AS343 + 1, 0)","v":17},{"$f":"IF(AND(AU$4 >= Inputs!$C$50, AU$4 < Inputs!$C$50 + $F$311), AT343 + 1, 0)","v":18},{"$f":"IF(AND(AV$4 >= Inputs!$C$50, AV$4 < Inputs!$C$50 + $F$311), AU343 + 1, 0)","v":19},{"$f":"IF(AND(AW$4 >= Inputs!$C$50, AW$4 < Inputs!$C$50 + $F$311), AV343 + 1, 0)","v":20},{"$f":"IF(AND(AX$4 >= Inputs!$C$50, AX$4 < Inputs!$C$50 + $F$311), AW343 + 1, 0)","v":21},{"$f":"IF(AND(AY$4 >= Inputs!$C$50, AY$4 < Inputs!$C$50 + $F$311), AX343 + 1, 0)","v":22},{"$f":"IF(AND(AZ$4 >= Inputs!$C$50, AZ$4 < Inputs!$C$50 + $F$311), AY343 + 1, 0)","v":23},{"$f":"IF(AND(BA$4 >= Inputs!$C$50, BA$4 < Inputs!$C$50 + $F$311), AZ343 + 1, 0)","v":24},{"$f":"IF(AND(BB$4 >= Inputs!$C$50, BB$4 < Inputs!$C$50 + $F$311), BA343 + 1, 0)","v":25},{"$f":"IF(AND(BC$4 >= Inputs!$C$50, BC$4 < Inputs!$C$50 + $F$311), BB343 + 1, 0)","v":26},{"$f":"IF(AND(BD$4 >= Inputs!$C$50, BD$4 < Inputs!$C$50 + $F$311), BC343 + 1, 0)","v":27},{"$f":"IF(AND(BE$4 >= Inputs!$C$50, BE$4 < Inputs!$C$50 + $F$311), BD343 + 1, 0)","v":28},{"$f":"IF(AND(BF$4 >= Inputs!$C$50, BF$4 < Inputs!$C$50 + $F$311), BE343 + 1, 0)","v":29},{"$f":"IF(AND(BG$4 >= Inputs!$C$50, BG$4 < Inputs!$C$50 + $F$311), BF343 + 1, 0)","v":30},{"$f":"IF(AND(BH$4 >= Inputs!$C$50, BH$4 < Inputs!$C$50 + $F$311), BG343 + 1, 0)","v":31},{"$f":"IF(AND(BI$4 >= Inputs!$C$50, BI$4 < Inputs!$C$50 + $F$311), BH343 + 1, 0)","v":32},{"$f":"IF(AND(BJ$4 >= Inputs!$C$50, BJ$4 < Inputs!$C$50 + $F$311), BI343 + 1, 0)","v":33},{"$f":"IF(AND(BK$4 >= Inputs!$C$50, BK$4 < Inputs!$C$50 + $F$311), BJ343 + 1, 0)","v":34},{"$f":"IF(AND(BL$4 >= Inputs!$C$50, BL$4 < Inputs!$C$50 + $F$311), BK343 + 1, 0)","v":35},{"$f":"IF(AND(BM$4 >= Inputs!$C$50, BM$4 < Inputs!$C$50 + $F$311), BL343 + 1, 0)","v":0},{"$f":"IF(AND(BN$4 >= Inputs!$C$50, BN$4 < Inputs!$C$50 + $F$311), BM343 + 1, 0)","v":0},{"$f":"IF(AND(BO$4 >= Inputs!$C$50, BO$4 < Inputs!$C$50 + $F$311), BN343 + 1, 0)","v":0},{"$f":"IF(AND(BP$4 >= Inputs!$C$50, BP$4 < Inputs!$C$50 + $F$311), BO343 + 1, 0)","v":0},{"$f":"IF(AND(BQ$4 >= Inputs!$C$50, BQ$4 < Inputs!$C$50 + $F$311), BP343 + 1, 0)","v":0},{"$f":"IF(AND(BR$4 >= Inputs!$C$50, BR$4 < Inputs!$C$50 + $F$311), BQ343 + 1, 0)","v":0},{"$f":"IF(AND(BS$4 >= Inputs!$C$50, BS$4 < Inputs!$C$50 + $F$311), BR343 + 1, 0)","v":0},{"$f":"IF(AND(BT$4 >= Inputs!$C$50, BT$4 < Inputs!$C$50 + $F$311), BS343 + 1, 0)","v":0},{"$f":"IF(AND(BU$4 >= Inputs!$C$50, BU$4 < Inputs!$C$50 + $F$311), BT343 + 1, 0)","v":0},{"$f":"IF(AND(BV$4 >= Inputs!$C$50, BV$4 < Inputs!$C$50 + $F$311), BU343 + 1, 0)","v":0},{"$f":"IF(AND(BW$4 >= Inputs!$C$50, BW$4 < Inputs!$C$50 + $F$311), BV343 + 1, 0)","v":0},{"$f":"IF(AND(BX$4 >= Inputs!$C$50, BX$4 < Inputs!$C$50 + $F$311), BW343 + 1, 0)","v":0},{"$f":"IF(AND(BY$4 >= Inputs!$C$50, BY$4 < Inputs!$C$50 + $F$311), BX343 + 1, 0)","v":0},{"$f":"IF(AND(BZ$4 >= Inputs!$C$50, BZ$4 < Inputs!$C$50 + $F$311), BY343 + 1, 0)","v":0},{"$f":"IF(AND(CA$4 >= Inputs!$C$50, CA$4 < Inputs!$C$50 + $F$311), BZ343 + 1, 0)","v":0},{"$f":"IF(AND(CB$4 >= Inputs!$C$50, CB$4 < Inputs!$C$50 + $F$311), CA343 + 1, 0)","v":0},{"$f":"IF(AND(CC$4 >= Inputs!$C$50, CC$4 < Inputs!$C$50 + $F$311), CB343 + 1, 0)","v":0},{"$f":"IF(AND(CD$4 >= Inputs!$C$50, CD$4 < Inputs!$C$50 + $F$311), CC343 + 1, 0)","v":0},{"$f":"IF(AND(CE$4 >= Inputs!$C$50, CE$4 < Inputs!$C$50 + $F$311), CD343 + 1, 0)","v":0},{"$f":"IF(AND(CF$4 >= Inputs!$C$50, CF$4 < Inputs!$C$50 + $F$311), CE343 + 1, 0)","v":0},{"$f":"IF(AND(CG$4 >= Inputs!$C$50, CG$4 < Inputs!$C$50 + $F$311), CF343 + 1, 0)","v":0},{"$f":"IF(AND(CH$4 >= Inputs!$C$50, CH$4 < Inputs!$C$50 + $F$311), CG343 + 1, 0)","v":0},{"$f":"IF(AND(CI$4 >= Inputs!$C$50, CI$4 < Inputs!$C$50 + $F$311), CH343 + 1, 0)","v":0},{"$f":"IF(AND(CJ$4 >= Inputs!$C$50, CJ$4 < Inputs!$C$50 + $F$311), CI343 + 1, 0)","v":0},{"$f":"IF(AND(CK$4 >= Inputs!$C$50, CK$4 < Inputs!$C$50 + $F$311), CJ343 + 1, 0)","v":0},{"$f":"IF(AND(CL$4 >= Inputs!$C$50, CL$4 < Inputs!$C$50 + $F$311), CK343 + 1, 0)","v":0},{"$f":"IF(AND(CM$4 >= Inputs!$C$50, CM$4 < Inputs!$C$50 + $F$311), CL343 + 1, 0)","v":0},{"$f":"IF(AND(CN$4 >= Inputs!$C$50, CN$4 < Inputs!$C$50 + $F$311), CM343 + 1, 0)","v":0},{"$f":"IF(AND(CO$4 >= Inputs!$C$50, CO$4 < Inputs!$C$50 + $F$311), CN343 + 1, 0)","v":0},{"$f":"IF(AND(CP$4 >= Inputs!$C$50, CP$4 < Inputs!$C$50 + $F$311), CO343 + 1, 0)","v":0},{"$f":"IF(AND(CQ$4 >= Inputs!$C$50, CQ$4 < Inputs!$C$50 + $F$311), CP343 + 1, 0)","v":0},{"$f":"IF(AND(CR$4 >= Inputs!$C$50, CR$4 < Inputs!$C$50 + $F$311), CQ343 + 1, 0)","v":0},{"$f":"IF(AND(CS$4 >= Inputs!$C$50, CS$4 < Inputs!$C$50 + $F$311), CR343 + 1, 0)","v":0},{"$f":"IF(AND(CT$4 >= Inputs!$C$50, CT$4 < Inputs!$C$50 + $F$311), CS343 + 1, 0)","v":0},{"$f":"IF(AND(CU$4 >= Inputs!$C$50, CU$4 < Inputs!$C$50 + $F$311), CT343 + 1, 0)","v":0},{"$f":"IF(AND(CV$4 >= Inputs!$C$50, CV$4 < Inputs!$C$50 + $F$311), CU343 + 1, 0)","v":0}]
[{"$nulls":4},"LNG trains",{"$f":"F312 - MAX(J344:CV344)","v":0},null,null,0,{"$f":"IF(AND(J$4 >= Inputs!$C$50, J$4 < Inputs!$C$50 + $F$312), I344 + 1, 0)","v":0},{"$f":"IF(AND(K$4 >= Inputs!$C$50, K$4 < Inputs!$C$50 + $F$312), J344 + 1, 0)","v":0},{"$f":"IF(AND(L$4 >= Inputs!$C$50, L$4 < Inputs!$C$50 + $F$312), K344 + 1, 0)","v":0},{"$f":"IF(AND(M$4 >= Inputs!$C$50, M$4 < Inputs!$C$50 + $F$312), L344 + 1, 0)","v":0},{"$f":"IF(AND(N$4 >= Inputs!$C$50, N$4 < Inputs!$C$50 + $F$312), M344 + 1, 0)","v":0},{"$f":"IF(AND(O$4 >= Inputs!$C$50, O$4 < Inputs!$C$50 + $F$312), N344 + 1, 0)","v":0},{"$f":"IF(AND(P$4 >= Inputs!$C$50, P$4 < Inputs!$C$50 + $F$312), O344 + 1, 0)","v":0},{"$f":"IF(AND(Q$4 >= Inputs!$C$50, Q$4 < Inputs!$C$50 + $F$312), P344 + 1, 0)","v":0},{"$f":"IF(AND(R$4 >= Inputs!$C$50, R$4 < Inputs!$C$50 + $F$312), Q344 + 1, 0)","v":0},{"$f":"IF(AND(S$4 >= Inputs!$C$50, S$4 < Inputs!$C$50 + $F$312), R344 + 1, 0)","v":0},{"$f":"IF(AND(T$4 >= Inputs!$C$50, T$4 < Inputs!$C$50 + $F$312), S344 + 1, 0)","v":0},{"$f":"IF(AND(U$4 >= Inputs!$C$50, U$4 < Inputs!$C$50 + $F$312), T344 + 1, 0)","v":0},{"$f":"IF(AND(V$4 >= Inputs!$C$50, V$4 < Inputs!$C$50 + $F$312), U344 + 1, 0)","v":0},{"$f":"IF(AND(W$4 >= Inputs!$C$50, W$4 < Inputs!$C$50 + $F$312), V344 + 1, 0)","v":0},{"$f":"IF(AND(X$4 >= Inputs!$C$50, X$4 < Inputs!$C$50 + $F$312), W344 + 1, 0)","v":0},{"$f":"IF(AND(Y$4 >= Inputs!$C$50, Y$4 < Inputs!$C$50 + $F$312), X344 + 1, 0)","v":0},{"$f":"IF(AND(Z$4 >= Inputs!$C$50, Z$4 < Inputs!$C$50 + $F$312), Y344 + 1, 0)","v":0},{"$f":"IF(AND(AA$4 >= Inputs!$C$50, AA$4 < Inputs!$C$50 + $F$312), Z344 + 1, 0)","v":0},{"$f":"IF(AND(AB$4 >= Inputs!$C$50, AB$4 < Inputs!$C$50 + $F$312), AA344 + 1, 0)","v":0},{"$f":"IF(AND(AC$4 >= Inputs!$C$50, AC$4 < Inputs!$C$50 + $F$312), AB344 + 1, 0)","v":0},{"$f":"IF(AND(AD$4 >= Inputs!$C$50, AD$4 < Inputs!$C$50 + $F$312), AC344 + 1, 0)","v":1},{"$f":"IF(AND(AE$4 >= Inputs!$C$50, AE$4 < Inputs!$C$50 + $F$312), AD344 + 1, 0)","v":2},{"$f":"IF(AND(AF$4 >= Inputs!$C$50, AF$4 < Inputs!$C$50 + $F$312), AE344 + 1, 0)","v":3},{"$f":"IF(AND(AG$4 >= Inputs!$C$50, AG$4 < Inputs!$C$50 + $F$312), AF344 + 1, 0)","v":4},{"$f":"IF(AND(AH$4 >= Inputs!$C$50, AH$4 < Inputs!$C$50 + $F$312), AG344 + 1, 0)","v":5},{"$f":"IF(AND(AI$4 >= Inputs!$C$50, AI$4 < Inputs!$C$50 + $F$312), AH344 + 1, 0)","v":6},{"$f":"IF(AND(AJ$4 >= Inputs!$C$50, AJ$4 < Inputs!$C$50 + $F$312), AI344 + 1, 0)","v":7},{"$f":"IF(AND(AK$4 >= Inputs!$C$50, AK$4 < Inputs!$C$50 + $F$312), AJ344 + 1, 0)","v":8},{"$f":"IF(AND(AL$4 >= Inputs!$C$50, AL$4 < Inputs!$C$50 + $F$312), AK344 + 1, 0)","v":9},{"$f":"IF(AND(AM$4 >= Inputs!$C$50, AM$4 < Inputs!$C$50 + $F$312), AL344 + 1, 0)","v":10},{"$f":"IF(AND(AN$4 >= Inputs!$C$50, AN$4 < Inputs!$C$50 + $F$312), AM344 + 1, 0)","v":11},{"$f":"IF(AND(AO$4 >= Inputs!$C$50, AO$4 < Inputs!$C$50 + $F$312), AN344 + 1, 0)","v":12},{"$f":"IF(AND(AP$4 >= Inputs!$C$50, AP$4 < Inputs!$C$50 + $F$312), AO344 + 1, 0)","v":13},{"$f":"IF(AND(AQ$4 >= Inputs!$C$50, AQ$4 < Inputs!$C$50 + $F$312), AP344 + 1, 0)","v":14},{"$f":"IF(AND(AR$4 >= Inputs!$C$50, AR$4 < Inputs!$C$50 + $F$312), AQ344 + 1, 0)","v":15},{"$f":"IF(AND(AS$4 >= Inputs!$C$50, AS$4 < Inputs!$C$50 + $F$312), AR344 + 1, 0)","v":16},{"$f":"IF(AND(AT$4 >= Inputs!$C$50, AT$4 < Inputs!$C$50 + $F$312), AS344 + 1, 0)","v":17},{"$f":"IF(AND(AU$4 >= Inputs!$C$50, AU$4 < Inputs!$C$50 + $F$312), AT344 + 1, 0)","v":18},{"$f":"IF(AND(AV$4 >= Inputs!$C$50, AV$4 < Inputs!$C$50 + $F$312), AU344 + 1, 0)","v":19},{"$f":"IF(AND(AW$4 >= Inputs!$C$50, AW$4 < Inputs!$C$50 + $F$312), AV344 + 1, 0)","v":20},{"$f":"IF(AND(AX$4 >= Inputs!$C$50, AX$4 < Inputs!$C$50 + $F$312), AW344 + 1, 0)","v":21},{"$f":"IF(AND(AY$4 >= Inputs!$C$50, AY$4 < Inputs!$C$50 + $F$312), AX344 + 1, 0)","v":22},{"$f":"IF(AND(AZ$4 >= Inputs!$C$50, AZ$4 < Inputs!$C$50 + $F$312), AY344 + 1, 0)","v":23},{"$f":"IF(AND(BA$4 >= Inputs!$C$50, BA$4 < Inputs!$C$50 + $F$312), AZ344 + 1, 0)","v":24},{"$f":"IF(AND(BB$4 >= Inputs!$C$50, BB$4 < Inputs!$C$50 + $F$312), BA344 + 1, 0)","v":25},{"$f":"IF(AND(BC$4 >= Inputs!$C$50, BC$4 < Inputs!$C$50 + $F$312), BB344 + 1, 0)","v":26},{"$f":"IF(AND(BD$4 >= Inputs!$C$50, BD$4 < Inputs!$C$50 + $F$312), BC344 + 1, 0)","v":27},{"$f":"IF(AND(BE$4 >= Inputs!$C$50, BE$4 < Inputs!$C$50 + $F$312), BD344 + 1, 0)","v":28},{"$f":"IF(AND(BF$4 >= Inputs!$C$50, BF$4 < Inputs!$C$50 + $F$312), BE344 + 1, 0)","v":29},{"$f":"IF(AND(BG$4 >= Inputs!$C$50, BG$4 < Inputs!$C$50 + $F$312), BF344 + 1, 0)","v":30},{"$f":"IF(AND(BH$4 >= Inputs!$C$50, BH$4 < Inputs!$C$50 + $F$312), BG344 + 1, 0)","v":31},{"$f":"IF(AND(BI$4 >= Inputs!$C$50, BI$4 < Inputs!$C$50 + $F$312), BH344 + 1, 0)","v":0},{"$f":"IF(AND(BJ$4 >= Inputs!$C$50, BJ$4 < Inputs!$C$50 + $F$312), BI344 + 1, 0)","v":0},{"$f":"IF(AND(BK$4 >= Inputs!$C$50, BK$4 < Inputs!$C$50 + $F$312), BJ344 + 1, 0)","v":0},{"$f":"IF(AND(BL$4 >= Inputs!$C$50, BL$4 < Inputs!$C$50 + $F$312), BK344 + 1, 0)","v":0},{"$f":"IF(AND(BM$4 >= Inputs!$C$50, BM$4 < Inputs!$C$50 + $F$312), BL344 + 1, 0)","v":0},{"$f":"IF(AND(BN$4 >= Inputs!$C$50, BN$4 < Inputs!$C$50 + $F$312), BM344 + 1, 0)","v":0},{"$f":"IF(AND(BO$4 >= Inputs!$C$50, BO$4 < Inputs!$C$50 + $F$312), BN344 + 1, 0)","v":0},{"$f":"IF(AND(BP$4 >= Inputs!$C$50, BP$4 < Inputs!$C$50 + $F$312), BO344 + 1, 0)","v":0},{"$f":"IF(AND(BQ$4 >= Inputs!$C$50, BQ$4 < Inputs!$C$50 + $F$312), BP344 + 1, 0)","v":0},{"$f":"IF(AND(BR$4 >= Inputs!$C$50, BR$4 < Inputs!$C$50 + $F$312), BQ344 + 1, 0)","v":0},{"$f":"IF(AND(BS$4 >= Inputs!$C$50, BS$4 < Inputs!$C$50 + $F$312), BR344 + 1, 0)","v":0},{"$f":"IF(AND(BT$4 >= Inputs!$C$50, BT$4 < Inputs!$C$50 + $F$312), BS344 + 1, 0)","v":0},{"$f":"IF(AND(BU$4 >= Inputs!$C$50, BU$4 < Inputs!$C$50 + $F$312), BT344 + 1, 0)","v":0},{"$f":"IF(AND(BV$4 >= Inputs!$C$50, BV$4 < Inputs!$C$50 + $F$312), BU344 + 1, 0)","v":0},{"$f":"IF(AND(BW$4 >= Inputs!$C$50, BW$4 < Inputs!$C$50 + $F$312), BV344 + 1, 0)","v":0},{"$f":"IF(AND(BX$4 >= Inputs!$C$50, BX$4 < Inputs!$C$50 + $F$312), BW344 + 1, 0)","v":0},{"$f":"IF(AND(BY$4 >= Inputs!$C$50, BY$4 < Inputs!$C$50 + $F$312), BX344 + 1, 0)","v":0},{"$f":"IF(AND(BZ$4 >= Inputs!$C$50, BZ$4 < Inputs!$C$50 + $F$312), BY344 + 1, 0)","v":0},{"$f":"IF(AND(CA$4 >= Inputs!$C$50, CA$4 < Inputs!$C$50 + $F$312), BZ344 + 1, 0)","v":0},{"$f":"IF(AND(CB$4 >= Inputs!$C$50, CB$4 < Inputs!$C$50 + $F$312), CA344 + 1, 0)","v":0},{"$f":"IF(AND(CC$4 >= Inputs!$C$50, CC$4 < Inputs!$C$50 + $F$312), CB344 + 1, 0)","v":0},{"$f":"IF(AND(CD$4 >= Inputs!$C$50, CD$4 < Inputs!$C$50 + $F$312), CC344 + 1, 0)","v":0},{"$f":"IF(AND(CE$4 >= Inputs!$C$50, CE$4 < Inputs!$C$50 + $F$312), CD344 + 1, 0)","v":0},{"$f":"IF(AND(CF$4 >= Inputs!$C$50, CF$4 < Inputs!$C$50 + $F$312), CE344 + 1, 0)","v":0},{"$f":"IF(AND(CG$4 >= Inputs!$C$50, CG$4 < Inputs!$C$50 + $F$312), CF344 + 1, 0)","v":0},{"$f":"IF(AND(CH$4 >= Inputs!$C$50, CH$4 < Inputs!$C$50 + $F$312), CG344 + 1, 0)","v":0},{"$f":"IF(AND(CI$4 >= Inputs!$C$50, CI$4 < Inputs!$C$50 + $F$312), CH344 + 1, 0)","v":0},{"$f":"IF(AND(CJ$4 >= Inputs!$C$50, CJ$4 < Inputs!$C$50 + $F$312), CI344 + 1, 0)","v":0},{"$f":"IF(AND(CK$4 >= Inputs!$C$50, CK$4 < Inputs!$C$50 + $F$312), CJ344 + 1, 0)","v":0},{"$f":"IF(AND(CL$4 >= Inputs!$C$50, CL$4 < Inputs!$C$50 + $F$312), CK344 + 1, 0)","v":0},{"$f":"IF(AND(CM$4 >= Inputs!$C$50, CM$4 < Inputs!$C$50 + $F$312), CL344 + 1, 0)","v":0},{"$f":"IF(AND(CN$4 >= Inputs!$C$50, CN$4 < Inputs!$C$50 + $F$312), CM344 + 1, 0)","v":0},{"$f":"IF(AND(CO$4 >= Inputs!$C$50, CO$4 < Inputs!$C$50 + $F$312), CN344 + 1, 0)","v":0},{"$f":"IF(AND(CP$4 >= Inputs!$C$50, CP$4 < Inputs!$C$50 + $F$312), CO344 + 1, 0)","v":0},{"$f":"IF(AND(CQ$4 >= Inputs!$C$50, CQ$4 < Inputs!$C$50 + $F$312), CP344 + 1, 0)","v":0},{"$f":"IF(AND(CR$4 >= Inputs!$C$50, CR$4 < Inputs!$C$50 + $F$312), CQ344 + 1, 0)","v":0},{"$f":"IF(AND(CS$4 >= Inputs!$C$50, CS$4 < Inputs!$C$50 + $F$312), CR344 + 1, 0)","v":0},{"$f":"IF(AND(CT$4 >= Inputs!$C$50, CT$4 < Inputs!$C$50 + $F$312), CS344 + 1, 0)","v":0},{"$f":"IF(AND(CU$4 >= Inputs!$C$50, CU$4 < Inputs!$C$50 + $F$312), CT344 + 1, 0)","v":0},{"$f":"IF(AND(CV$4 >= Inputs!$C$50, CV$4 < Inputs!$C$50 + $F$312), CU344 + 1, 0)","v":0}]
[{"$nulls":4},"DSO trains",{"$f":"F313 - MAX(J345:CV345)","v":0},null,null,0,{"$f":"IF(AND(J$4 >= Inputs!$C$50, J$4 < Inputs!$C$50 + $F$313), I345 + 1, 0)","v":0},{"$f":"IF(AND(K$4 >= Inputs!$C$50, K$4 < Inputs!$C$50 + $F$313), J345 + 1, 0)","v":0},{"$f":"IF(AND(L$4 >= Inputs!$C$50, L$4 < Inputs!$C$50 + $F$313), K345 + 1, 0)","v":0},{"$f":"IF(AND(M$4 >= Inputs!$C$50, M$4 < Inputs!$C$50 + $F$313), L345 + 1, 0)","v":0},{"$f":"IF(AND(N$4 >= Inputs!$C$50, N$4 < Inputs!$C$50 + $F$313), M345 + 1, 0)","v":0},{"$f":"IF(AND(O$4 >= Inputs!$C$50, O$4 < Inputs!$C$50 + $F$313), N345 + 1, 0)","v":0},{"$f":"IF(AND(P$4 >= Inputs!$C$50, P$4 < Inputs!$C$50 + $F$313), O345 + 1, 0)","v":0},{"$f":"IF(AND(Q$4 >= Inputs!$C$50, Q$4 < Inputs!$C$50 + $F$313), P345 + 1, 0)","v":0},{"$f":"IF(AND(R$4 >= Inputs!$C$50, R$4 < Inputs!$C$50 + $F$313), Q345 + 1, 0)","v":0},{"$f":"IF(AND(S$4 >= Inputs!$C$50, S$4 < Inputs!$C$50 + $F$313), R345 + 1, 0)","v":0},{"$f":"IF(AND(T$4 >= Inputs!$C$50, T$4 < Inputs!$C$50 + $F$313), S345 + 1, 0)","v":0},{"$f":"IF(AND(U$4 >= Inputs!$C$50, U$4 < Inputs!$C$50 + $F$313), T345 + 1, 0)","v":0},{"$f":"IF(AND(V$4 >= Inputs!$C$50, V$4 < Inputs!$C$50 + $F$313), U345 + 1, 0)","v":0},{"$f":"IF(AND(W$4 >= Inputs!$C$50, W$4 < Inputs!$C$50 + $F$313), V345 + 1, 0)","v":0},{"$f":"IF(AND(X$4 >= Inputs!$C$50, X$4 < Inputs!$C$50 + $F$313), W345 + 1, 0)","v":0},{"$f":"IF(AND(Y$4 >= Inputs!$C$50, Y$4 < Inputs!$C$50 + $F$313), X345 + 1, 0)","v":0},{"$f":"IF(AND(Z$4 >= Inputs!$C$50, Z$4 < Inputs!$C$50 + $F$313), Y345 + 1, 0)","v":0},{"$f":"IF(AND(AA$4 >= Inputs!$C$50, AA$4 < Inputs!$C$50 + $F$313), Z345 + 1, 0)","v":0},{"$f":"IF(AND(AB$4 >= Inputs!$C$50, AB$4 < Inputs!$C$50 + $F$313), AA345 + 1, 0)","v":0},{"$f":"IF(AND(AC$4 >= Inputs!$C$50, AC$4 < Inputs!$C$50 + $F$313), AB345 + 1, 0)","v":0},{"$f":"IF(AND(AD$4 >= Inputs!$C$50, AD$4 < Inputs!$C$50 + $F$313), AC345 + 1, 0)","v":1},{"$f":"IF(AND(AE$4 >= Inputs!$C$50, AE$4 < Inputs!$C$50 + $F$313), AD345 + 1, 0)","v":2},{"$f":"IF(AND(AF$4 >= Inputs!$C$50, AF$4 < Inputs!$C$50 + $F$313), AE345 + 1, 0)","v":3},{"$f":"IF(AND(AG$4 >= Inputs!$C$50, AG$4 < Inputs!$C$50 + $F$313), AF345 + 1, 0)","v":4},{"$f":"IF(AND(AH$4 >= Inputs!$C$50, AH$4 < Inputs!$C$50 + $F$313), AG345 + 1, 0)","v":5},{"$f":"IF(AND(AI$4 >= Inputs!$C$50, AI$4 < Inputs!$C$50 + $F$313), AH345 + 1, 0)","v":6},{"$f":"IF(AND(AJ$4 >= Inputs!$C$50, AJ$4 < Inputs!$C$50 + $F$313), AI345 + 1, 0)","v":7},{"$f":"IF(AND(AK$4 >= Inputs!$C$50, AK$4 < Inputs!$C$50 + $F$313), AJ345 + 1, 0)","v":8},{"$f":"IF(AND(AL$4 >= Inputs!$C$50, AL$4 < Inputs!$C$50 + $F$313), AK345 + 1, 0)","v":9},{"$f":"IF(AND(AM$4 >= Inputs!$C$50, AM$4 < Inputs!$C$50 + $F$313), AL345 + 1, 0)","v":10},{"$f":"IF(AND(AN$4 >= Inputs!$C$50, AN$4 < Inputs!$C$50 + $F$313), AM345 + 1, 0)","v":11},{"$f":"IF(AND(AO$4 >= Inputs!$C$50, AO$4 < Inputs!$C$50 + $F$313), AN345 + 1, 0)","v":12},{"$f":"IF(AND(AP$4 >= Inputs!$C$50, AP$4 < Inputs!$C$50 + $F$313), AO345 + 1, 0)","v":13},{"$f":"IF(AND(AQ$4 >= Inputs!$C$50, AQ$4 < Inputs!$C$50 + $F$313), AP345 + 1, 0)","v":14},{"$f":"IF(AND(AR$4 >= Inputs!$C$50, AR$4 < Inputs!$C$50 + $F$313), AQ345 + 1, 0)","v":15},{"$f":"IF(AND(AS$4 >= Inputs!$C$50, AS$4 < Inputs!$C$50 + $F$313), AR345 + 1, 0)","v":16},{"$f":"IF(AND(AT$4 >= Inputs!$C$50, AT$4 < Inputs!$C$50 + $F$313), AS345 + 1, 0)","v":17},{"$f":"IF(AND(AU$4 >= Inputs!$C$50, AU$4 < Inputs!$C$50 + $F$313), AT345 + 1, 0)","v":18},{"$f":"IF(AND(AV$4 >= Inputs!$C$50, AV$4 < Inputs!$C$50 + $F$313), AU345 + 1, 0)","v":19},{"$f":"IF(AND(AW$4 >= Inputs!$C$50, AW$4 < Inputs!$C$50 + $F$313), AV345 + 1, 0)","v":20},{"$f":"IF(AND(AX$4 >= Inputs!$C$50, AX$4 < Inputs!$C$50 + $F$313), AW345 + 1, 0)","v":21},{"$f":"IF(AND(AY$4 >= Inputs!$C$50, AY$4 < Inputs!$C$50 + $F$313), AX345 + 1, 0)","v":22},{"$f":"IF(AND(AZ$4 >= Inputs!$C$50, AZ$4 < Inputs!$C$50 + $F$313), AY345 + 1, 0)","v":23},{"$f":"IF(AND(BA$4 >= Inputs!$C$50, BA$4 < Inputs!$C$50 + $F$313), AZ345 + 1, 0)","v":24},{"$f":"IF(AND(BB$4 >= Inputs!$C$50, BB$4 < Inputs!$C$50 + $F$313), BA345 + 1, 0)","v":25},{"$f":"IF(AND(BC$4 >= Inputs!$C$50, BC$4 < Inputs!$C$50 + $F$313), BB345 + 1, 0)","v":26},{"$f":"IF(AND(BD$4 >= Inputs!$C$50, BD$4 < Inputs!$C$50 + $F$313), BC345 + 1, 0)","v":27},{"$f":"IF(AND(BE$4 >= Inputs!$C$50, BE$4 < Inputs!$C$50 + $F$313), BD345 + 1, 0)","v":28},{"$f":"IF(AND(BF$4 >= Inputs!$C$50, BF$4 < Inputs!$C$50 + $F$313), BE345 + 1, 0)","v":29},{"$f":"IF(AND(BG$4 >= Inputs!$C$50, BG$4 < Inputs!$C$50 + $F$313), BF345 + 1, 0)","v":30},{"$f":"IF(AND(BH$4 >= Inputs!$C$50, BH$4 < Inputs!$C$50 + $F$313), BG345 + 1, 0)","v":31},{"$f":"IF(AND(BI$4 >= Inputs!$C$50, BI$4 < Inputs!$C$50 + $F$313), BH345 + 1, 0)","v":32},{"$f":"IF(AND(BJ$4 >= Inputs!$C$50, BJ$4 < Inputs!$C$50 + $F$313), BI345 + 1, 0)","v":33},{"$f":"IF(AND(BK$4 >= Inputs!$C$50, BK$4 < Inputs!$C$50 + $F$313), BJ345 + 1, 0)","v":34},{"$f":"IF(AND(BL$4 >= Inputs!$C$50, BL$4 < Inputs!$C$50 + $F$313), BK345 + 1, 0)","v":35},{"$f":"IF(AND(BM$4 >= Inputs!$C$50, BM$4 < Inputs!$C$50 + $F$313), BL345 + 1, 0)","v":0},{"$f":"IF(AND(BN$4 >= Inputs!$C$50, BN$4 < Inputs!$C$50 + $F$313), BM345 + 1, 0)","v":0},{"$f":"IF(AND(BO$4 >= Inputs!$C$50, BO$4 < Inputs!$C$50 + $F$313), BN345 + 1, 0)","v":0},{"$f":"IF(AND(BP$4 >= Inputs!$C$50, BP$4 < Inputs!$C$50 + $F$313), BO345 + 1, 0)","v":0},{"$f":"IF(AND(BQ$4 >= Inputs!$C$50, BQ$4 < Inputs!$C$50 + $F$313), BP345 + 1, 0)","v":0},{"$f":"IF(AND(BR$4 >= Inputs!$C$50, BR$4 < Inputs!$C$50 + $F$313), BQ345 + 1, 0)","v":0},{"$f":"IF(AND(BS$4 >= Inputs!$C$50, BS$4 < Inputs!$C$50 + $F$313), BR345 + 1, 0)","v":0},{"$f":"IF(AND(BT$4 >= Inputs!$C$50, BT$4 < Inputs!$C$50 + $F$313), BS345 + 1, 0)","v":0},{"$f":"IF(AND(BU$4 >= Inputs!$C$50, BU$4 < Inputs!$C$50 + $F$313), BT345 + 1, 0)","v":0},{"$f":"IF(AND(BV$4 >= Inputs!$C$50, BV$4 < Inputs!$C$50 + $F$313), BU345 + 1, 0)","v":0},{"$f":"IF(AND(BW$4 >= Inputs!$C$50, BW$4 < Inputs!$C$50 + $F$313), BV345 + 1, 0)","v":0},{"$f":"IF(AND(BX$4 >= Inputs!$C$50, BX$4 < Inputs!$C$50 + $F$313), BW345 + 1, 0)","v":0},{"$f":"IF(AND(BY$4 >= Inputs!$C$50, BY$4 < Inputs!$C$50 + $F$313), BX345 + 1, 0)","v":0},{"$f":"IF(AND(BZ$4 >= Inputs!$C$50, BZ$4 < Inputs!$C$50 + $F$313), BY345 + 1, 0)","v":0},{"$f":"IF(AND(CA$4 >= Inputs!$C$50, CA$4 < Inputs!$C$50 + $F$313), BZ345 + 1, 0)","v":0},{"$f":"IF(AND(CB$4 >= Inputs!$C$50, CB$4 < Inputs!$C$50 + $F$313), CA345 + 1, 0)","v":0},{"$f":"IF(AND(CC$4 >= Inputs!$C$50, CC$4 < Inputs!$C$50 + $F$313), CB345 + 1, 0)","v":0},{"$f":"IF(AND(CD$4 >= Inputs!$C$50, CD$4 < Inputs!$C$50 + $F$313), CC345 + 1, 0)","v":0},{"$f":"IF(AND(CE$4 >= Inputs!$C$50, CE$4 < Inputs!$C$50 + $F$313), CD345 + 1, 0)","v":0},{"$f":"IF(AND(CF$4 >= Inputs!$C$50, CF$4 < Inputs!$C$50 + $F$313), CE345 + 1, 0)","v":0},{"$f":"IF(AND(CG$4 >= Inputs!$C$50, CG$4 < Inputs!$C$50 + $F$313), CF345 + 1, 0)","v":0},{"$f":"IF(AND(CH$4 >= Inputs!$C$50, CH$4 < Inputs!$C$50 + $F$313), CG345 + 1, 0)","v":0},{"$f":"IF(AND(CI$4 >= Inputs!$C$50, CI$4 < Inputs!$C$50 + $F$313), CH345 + 1, 0)","v":0},{"$f":"IF(AND(CJ$4 >= Inputs!$C$50, CJ$4 < Inputs!$C$50 + $F$313), CI345 + 1, 0)","v":0},{"$f":"IF(AND(CK$4 >= Inputs!$C$50, CK$4 < Inputs!$C$50 + $F$313), CJ345 + 1, 0)","v":0},{"$f":"IF(AND(CL$4 >= Inputs!$C$50, CL$4 < Inputs!$C$50 + $F$313), CK345 + 1, 0)","v":0},{"$f":"IF(AND(CM$4 >= Inputs!$C$50, CM$4 < Inputs!$C$50 + $F$313), CL345 + 1, 0)","v":0},{"$f":"IF(AND(CN$4 >= Inputs!$C$50, CN$4 < Inputs!$C$50 + $F$313), CM345 + 1, 0)","v":0},{"$f":"IF(AND(CO$4 >= Inputs!$C$50, CO$4 < Inputs!$C$50 + $F$313), CN345 + 1, 0)","v":0},{"$f":"IF(AND(CP$4 >= Inputs!$C$50, CP$4 < Inputs!$C$50 + $F$313), CO345 + 1, 0)","v":0},{"$f":"IF(AND(CQ$4 >= Inputs!$C$50, CQ$4 < Inputs!$C$50 + $F$313), CP345 + 1, 0)","v":0},{"$f":"IF(AND(CR$4 >= Inputs!$C$50, CR$4 < Inputs!$C$50 + $F$313), CQ345 + 1, 0)","v":0},{"$f":"IF(AND(CS$4 >= Inputs!$C$50, CS$4 < Inputs!$C$50 + $F$313), CR345 + 1, 0)","v":0},{"$f":"IF(AND(CT$4 >= Inputs!$C$50, CT$4 < Inputs!$C$50 + $F$313), CS345 + 1, 0)","v":0},{"$f":"IF(AND(CU$4 >= Inputs!$C$50, CU$4 < Inputs!$C$50 + $F$313), CT345 + 1, 0)","v":0},{"$f":"IF(AND(CV$4 >= Inputs!$C$50, CV$4 < Inputs!$C$50 + $F$313), CU345 + 1, 0)","v":0}]
[]
[{"$nulls":4},"Error check: Max production year matches total production years",{"$f":"SUM(F339:F345)","v":0}]
[]
[{"$nulls":4},"Error check: Production years",{"$f":"F335 + F347","v":0}]
[]
["Offshore well profile"]
[]
[null,null,"Blocks 1 and 4"]
[{"$nulls":4},"Daily gas production capacity of an average well at plateau",{"$f":"Inputs!$C$63","v":150},"mmcf"]
[{"$nulls":4},"Annual gas production capacity of an average well at plateau",{"$f":"F354 * 365","v":54750},"mmcf"]
[{"$nulls":4},"Years of production of an average well",{"$f":"Inputs!$C$64","v":10},"years"]
[{"$nulls":4},"Total production capacity of a well",{"$f":"F355 * F356","v":547500},"mmcf"]
[]
[{"$nulls":4},"Capacity required for planned production",null,"mmcf",null,{"$f":"SUM(J359:CV359)","v":15017357.299999999},{"$f":"J90 + J97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,220701.76177803666,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,{"$f":"AP90 + AP97","v":441403.52355607331},441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,230339.26087153368,0,0,0,0,0,0,0,0,0,{"$f":"BV90 + BV97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Well profile"]
[{"$nulls":4},"Well set 1"]
[{"$nulls":4},"Production capacity required",{"$f":"SUM(J363:CV363)","v":15017357.299999999},"mmcf",null,null,{"$f":"J359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,220701.76177803666,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,{"$f":"AP359","v":441403.52355607331},441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,230339.26087153368,0,0,0,0,0,0,0,0,0,{"$f":"BV359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Initial production capacity required",{"$f":"SUM(J364:CV364)","v":220701.76177803666},"mmcf",null,null,{"$f":"IF(AND(SUM($I363:I363) = 0, J363 > 0), J363, 0)","v":0},{"$f":"IF(AND(SUM($I363:J363) = 0, K363 > 0), K363, 0)","v":0},{"$f":"IF(AND(SUM($I363:K363) = 0, L363 > 0), L363, 0)","v":0},{"$f":"IF(AND(SUM($I363:L363) = 0, M363 > 0), M363, 0)","v":0},{"$f":"IF(AND(SUM($I363:M363) = 0, N363 > 0), N363, 0)","v":0},{"$f":"IF(AND(SUM($I363:N363) = 0, O363 > 0), O363, 0)","v":0},{"$f":"IF(AND(SUM($I363:O363) = 0, P363 > 0), P363, 0)","v":0},{"$f":"IF(AND(SUM($I363:P363) = 0, Q363 > 0), Q363, 0)","v":0},{"$f":"IF(AND(SUM($I363:Q363) = 0, R363 > 0), R363, 0)","v":0},{"$f":"IF(AND(SUM($I363:R363) = 0, S363 > 0), S363, 0)","v":0},{"$f":"IF(AND(SUM($I363:S363) = 0, T363 > 0), T363, 0)","v":0},{"$f":"IF(AND(SUM($I363:T363) = 0, U363 > 0), U363, 0)","v":0},{"$f":"IF(AND(SUM($I363:U363) = 0, V363 > 0), V363, 0)","v":0},{"$f":"IF(AND(SUM($I363:V363) = 0, W363 > 0), W363, 0)","v":0},{"$f":"IF(AND(SUM($I363:W363) = 0, X363 > 0), X363, 0)","v":0},{"$f":"IF(AND(SUM($I363:X363) = 0, Y363 > 0), Y363, 0)","v":0},{"$f":"IF(AND(SUM($I363:Y363) = 0, Z363 > 0), Z363, 0)","v":0},{"$f":"IF(AND(SUM($I363:Z363) = 0, AA363 > 0), AA363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AA363) = 0, AB363 > 0), AB363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AB363) = 0, AC363 > 0), AC363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AC363) = 0, AD363 > 0), AD363, 0)","v":220701.76177803666},{"$f":"IF(AND(SUM($I363:AD363) = 0, AE363 > 0), AE363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AE363) = 0, AF363 > 0), AF363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AF363) = 0, AG363 > 0), AG363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AG363) = 0, AH363 > 0), AH363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AH363) = 0, AI363 > 0), AI363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AI363) = 0, AJ363 > 0), AJ363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AJ363) = 0, AK363 > 0), AK363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AK363) = 0, AL363 > 0), AL363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AL363) = 0, AM363 > 0), AM363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AM363) = 0, AN363 > 0), AN363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AN363) = 0, AO363 > 0), AO363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AO363) = 0, AP363 > 0), AP363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AP363) = 0, AQ363 > 0), AQ363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AQ363) = 0, AR363 > 0), AR363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AR363) = 0, AS363 > 0), AS363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AS363) = 0, AT363 > 0), AT363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AT363) = 0, AU363 > 0), AU363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AU363) = 0, AV363 > 0), AV363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AV363) = 0, AW363 > 0), AW363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AW363) = 0, AX363 > 0), AX363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AX363) = 0, AY363 > 0), AY363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AY363) = 0, AZ363 > 0), AZ363, 0)","v":0},{"$f":"IF(AND(SUM($I363:AZ363) = 0, BA363 > 0), BA363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BA363) = 0, BB363 > 0), BB363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BB363) = 0, BC363 > 0), BC363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BC363) = 0, BD363 > 0), BD363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BD363) = 0, BE363 > 0), BE363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BE363) = 0, BF363 > 0), BF363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BF363) = 0, BG363 > 0), BG363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BG363) = 0, BH363 > 0), BH363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BH363) = 0, BI363 > 0), BI363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BI363) = 0, BJ363 > 0), BJ363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BJ363) = 0, BK363 > 0), BK363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BK363) = 0, BL363 > 0), BL363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BL363) = 0, BM363 > 0), BM363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BM363) = 0, BN363 > 0), BN363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BN363) = 0, BO363 > 0), BO363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BO363) = 0, BP363 > 0), BP363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BP363) = 0, BQ363 > 0), BQ363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BQ363) = 0, BR363 > 0), BR363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BR363) = 0, BS363 > 0), BS363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BS363) = 0, BT363 > 0), BT363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BT363) = 0, BU363 > 0), BU363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BU363) = 0, BV363 > 0), BV363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BV363) = 0, BW363 > 0), BW363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BW363) = 0, BX363 > 0), BX363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BX363) = 0, BY363 > 0), BY363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BY363) = 0, BZ363 > 0), BZ363, 0)","v":0},{"$f":"IF(AND(SUM($I363:BZ363) = 0, CA363 > 0), CA363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CA363) = 0, CB363 > 0), CB363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CB363) = 0, CC363 > 0), CC363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CC363) = 0, CD363 > 0), CD363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CD363) = 0, CE363 > 0), CE363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CE363) = 0, CF363 > 0), CF363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CF363) = 0, CG363 > 0), CG363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CG363) = 0, CH363 > 0), CH363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CH363) = 0, CI363 > 0), CI363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CI363) = 0, CJ363 > 0), CJ363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CJ363) = 0, CK363 > 0), CK363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CK363) = 0, CL363 > 0), CL363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CL363) = 0, CM363 > 0), CM363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CM363) = 0, CN363 > 0), CN363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CN363) = 0, CO363 > 0), CO363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CO363) = 0, CP363 > 0), CP363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CP363) = 0, CQ363 > 0), CQ363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CQ363) = 0, CR363 > 0), CR363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CR363) = 0, CS363 > 0), CS363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CS363) = 0, CT363 > 0), CT363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CT363) = 0, CU363 > 0), CU363, 0)","v":0},{"$f":"IF(AND(SUM($I363:CU363) = 0, CV363 > 0), CV363, 0)","v":0}]
[{"$nulls":4},"Initial number of wells required",{"$f":"SUM(J365:CV365)","v":5},"wells",null,null,{"$f":"ROUNDUP(MIN(J364 / $F$355, $F363 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K364 / $F$355, $F363 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW364 / $F$355, $F363 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F365","v":273750},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F365","v":2737500},"mmcf"]
[{"$nulls":4},"Typical production profile",{"$f":"SUM(J368:CV368)","v":2737500},"mmcf",null,null,{"$f":"IF(SUM($I368:I368) < $F367, MIN(J363, $F366, $F367 - SUM($I368:I368)), 0)","v":0},{"$f":"IF(SUM($I368:J368) < $F367, MIN(K363, $F366, $F367 - SUM($I368:J368)), 0)","v":0},{"$f":"IF(SUM($I368:K368) < $F367, MIN(L363, $F366, $F367 - SUM($I368:K368)), 0)","v":0},{"$f":"IF(SUM($I368:L368) < $F367, MIN(M363, $F366, $F367 - SUM($I368:L368)), 0)","v":0},{"$f":"IF(SUM($I368:M368) < $F367, MIN(N363, $F366, $F367 - SUM($I368:M368)), 0)","v":0},{"$f":"IF(SUM($I368:N368) < $F367, MIN(O363, $F366, $F367 - SUM($I368:N368)), 0)","v":0},{"$f":"IF(SUM($I368:O368) < $F367, MIN(P363, $F366, $F367 - SUM($I368:O368)), 0)","v":0},{"$f":"IF(SUM($I368:P368) < $F367, MIN(Q363, $F366, $F367 - SUM($I368:P368)), 0)","v":0},{"$f":"IF(SUM($I368:Q368) < $F367, MIN(R363, $F366, $F367 - SUM($I368:Q368)), 0)","v":0},{"$f":"IF(SUM($I368:R368) < $F367, MIN(S363, $F366, $F367 - SUM($I368:R368)), 0)","v":0},{"$f":"IF(SUM($I368:S368) < $F367, MIN(T363, $F366, $F367 - SUM($I368:S368)), 0)","v":0},{"$f":"IF(SUM($I368:T368) < $F367, MIN(U363, $F366, $F367 - SUM($I368:T368)), 0)","v":0},{"$f":"IF(SUM($I368:U368) < $F367, MIN(V363, $F366, $F367 - SUM($I368:U368)), 0)","v":0},{"$f":"IF(SUM($I368:V368) < $F367, MIN(W363, $F366, $F367 - SUM($I368:V368)), 0)","v":0},{"$f":"IF(SUM($I368:W368) < $F367, MIN(X363, $F366, $F367 - SUM($I368:W368)), 0)","v":0},{"$f":"IF(SUM($I368:X368) < $F367, MIN(Y363, $F366, $F367 - SUM($I368:X368)), 0)","v":0},{"$f":"IF(SUM($I368:Y368) < $F367, MIN(Z363, $F366, $F367 - SUM($I368:Y368)), 0)","v":0},{"$f":"IF(SUM($I368:Z368) < $F367, MIN(AA363, $F366, $F367 - SUM($I368:Z368)), 0)","v":0},{"$f":"IF(SUM($I368:AA368) < $F367, MIN(AB363, $F366, $F367 - SUM($I368:AA368)), 0)","v":0},{"$f":"IF(SUM($I368:AB368) < $F367, MIN(AC363, $F366, $F367 - SUM($I368:AB368)), 0)","v":0},{"$f":"IF(SUM($I368:AC368) < $F367, MIN(AD363, $F366, $F367 - SUM($I368:AC368)), 0)","v":220701.76177803666},{"$f":"IF(SUM($I368:AD368) < $F367, MIN(AE363, $F366, $F367 - SUM($I368:AD368)), 0)","v":273750},{"$f":"IF(SUM($I368:AE368) < $F367, MIN(AF363, $F366, $F367 - SUM($I368:AE368)), 0)","v":273750},{"$f":"IF(SUM($I368:AF368) < $F367, MIN(AG363, $F366, $F367 - SUM($I368:AF368)), 0)","v":273750},{"$f":"IF(SUM($I368:AG368) < $F367, MIN(AH363, $F366, $F367 - SUM($I368:AG368)), 0)","v":273750},{"$f":"IF(SUM($I368:AH368) < $F367, MIN(AI363, $F366, $F367 - SUM($I368:AH368)), 0)","v":273750},{"$f":"IF(SUM($I368:AI368) < $F367, MIN(AJ363, $F366, $F367 - SUM($I368:AI368)), 0)","v":273750},{"$f":"IF(SUM($I368:AJ368) < $F367, MIN(AK363, $F366, $F367 - SUM($I368:AJ368)), 0)","v":273750},{"$f":"IF(SUM($I368:AK368) < $F367, MIN(AL363, $F366, $F367 - SUM($I368:AK368)), 0)","v":273750},{"$f":"IF(SUM($I368:AL368) < $F367, MIN(AM363, $F366, $F367 - SUM($I368:AL368)), 0)","v":273750},{"$f":"IF(SUM($I368:AM368) < $F367, MIN(AN363, $F366, $F367 - SUM($I368:AM368)), 0)","v":53048.238221963402},{"$f":"IF(SUM($I368:AN368) < $F367, MIN(AO363, $F366, $F367 - SUM($I368:AN368)), 0)","v":0},{"$f":"IF(SUM($I368:AO368) < $F367, MIN(AP363, $F366, $F367 - SUM($I368:AO368)), 0)","v":0},{"$f":"IF(SUM($I368:AP368) < $F367, MIN(AQ363, $F366, $F367 - SUM($I368:AP368)), 0)","v":0},{"$f":"IF(SUM($I368:AQ368) < $F367, MIN(AR363, $F366, $F367 - SUM($I368:AQ368)), 0)","v":0},{"$f":"IF(SUM($I368:AR368) < $F367, MIN(AS363, $F366, $F367 - SUM($I368:AR368)), 0)","v":0},{"$f":"IF(SUM($I368:AS368) < $F367, MIN(AT363, $F366, $F367 - SUM($I368:AS368)), 0)","v":0},{"$f":"IF(SUM($I368:AT368) < $F367, MIN(AU363, $F366, $F367 - SUM($I368:AT368)), 0)","v":0},{"$f":"IF(SUM($I368:AU368) < $F367, MIN(AV363, $F366, $F367 - SUM($I368:AU368)), 0)","v":0},{"$f":"IF(SUM($I368:AV368) < $F367, MIN(AW363, $F366, $F367 - SUM($I368:AV368)), 0)","v":0},{"$f":"IF(SUM($I368:AW368) < $F367, MIN(AX363, $F366, $F367 - SUM($I368:AW368)), 0)","v":0},{"$f":"IF(SUM($I368:AX368) < $F367, MIN(AY363, $F366, $F367 - SUM($I368:AX368)), 0)","v":0},{"$f":"IF(SUM($I368:AY368) < $F367, MIN(AZ363, $F366, $F367 - SUM($I368:AY368)), 0)","v":0},{"$f":"IF(SUM($I368:AZ368) < $F367, MIN(BA363, $F366, $F367 - SUM($I368:AZ368)), 0)","v":0},{"$f":"IF(SUM($I368:BA368) < $F367, MIN(BB363, $F366, $F367 - SUM($I368:BA368)), 0)","v":0},{"$f":"IF(SUM($I368:BB368) < $F367, MIN(BC363, $F366, $F367 - SUM($I368:BB368)), 0)","v":0},{"$f":"IF(SUM($I368:BC368) < $F367, MIN(BD363, $F366, $F367 - SUM($I368:BC368)), 0)","v":0},{"$f":"IF(SUM($I368:BD368) < $F367, MIN(BE363, $F366, $F367 - SUM($I368:BD368)), 0)","v":0},{"$f":"IF(SUM($I368:BE368) < $F367, MIN(BF363, $F366, $F367 - SUM($I368:BE368)), 0)","v":0},{"$f":"IF(SUM($I368:BF368) < $F367, MIN(BG363, $F366, $F367 - SUM($I368:BF368)), 0)","v":0},{"$f":"IF(SUM($I368:BG368) < $F367, MIN(BH363, $F366, $F367 - SUM($I368:BG368)), 0)","v":0},{"$f":"IF(SUM($I368:BH368) < $F367, MIN(BI363, $F366, $F367 - SUM($I368:BH368)), 0)","v":0},{"$f":"IF(SUM($I368:BI368) < $F367, MIN(BJ363, $F366, $F367 - SUM($I368:BI368)), 0)","v":0},{"$f":"IF(SUM($I368:BJ368) < $F367, MIN(BK363, $F366, $F367 - SUM($I368:BJ368)), 0)","v":0},{"$f":"IF(SUM($I368:BK368) < $F367, MIN(BL363, $F366, $F367 - SUM($I368:BK368)), 0)","v":0},{"$f":"IF(SUM($I368:BL368) < $F367, MIN(BM363, $F366, $F367 - SUM($I368:BL368)), 0)","v":0},{"$f":"IF(SUM($I368:BM368) < $F367, MIN(BN363, $F366, $F367 - SUM($I368:BM368)), 0)","v":0},{"$f":"IF(SUM($I368:BN368) < $F367, MIN(BO363, $F366, $F367 - SUM($I368:BN368)), 0)","v":0},{"$f":"IF(SUM($I368:BO368) < $F367, MIN(BP363, $F366, $F367 - SUM($I368:BO368)), 0)","v":0},{"$f":"IF(SUM($I368:BP368) < $F367, MIN(BQ363, $F366, $F367 - SUM($I368:BP368)), 0)","v":0},{"$f":"IF(SUM($I368:BQ368) < $F367, MIN(BR363, $F366, $F367 - SUM($I368:BQ368)), 0)","v":0},{"$f":"IF(SUM($I368:BR368) < $F367, MIN(BS363, $F366, $F367 - SUM($I368:BR368)), 0)","v":0},{"$f":"IF(SUM($I368:BS368) < $F367, MIN(BT363, $F366, $F367 - SUM($I368:BS368)), 0)","v":0},{"$f":"IF(SUM($I368:BT368) < $F367, MIN(BU363, $F366, $F367 - SUM($I368:BT368)), 0)","v":0},{"$f":"IF(SUM($I368:BU368) < $F367, MIN(BV363, $F366, $F367 - SUM($I368:BU368)), 0)","v":0},{"$f":"IF(SUM($I368:BV368) < $F367, MIN(BW363, $F366, $F367 - SUM($I368:BV368)), 0)","v":0},{"$f":"IF(SUM($I368:BW368) < $F367, MIN(BX363, $F366, $F367 - SUM($I368:BW368)), 0)","v":0},{"$f":"IF(SUM($I368:BX368) < $F367, MIN(BY363, $F366, $F367 - SUM($I368:BX368)), 0)","v":0},{"$f":"IF(SUM($I368:BY368) < $F367, MIN(BZ363, $F366, $F367 - SUM($I368:BY368)), 0)","v":0},{"$f":"IF(SUM($I368:BZ368) < $F367, MIN(CA363, $F366, $F367 - SUM($I368:BZ368)), 0)","v":0},{"$f":"IF(SUM($I368:CA368) < $F367, MIN(CB363, $F366, $F367 - SUM($I368:CA368)), 0)","v":0},{"$f":"IF(SUM($I368:CB368) < $F367, MIN(CC363, $F366, $F367 - SUM($I368:CB368)), 0)","v":0},{"$f":"IF(SUM($I368:CC368) < $F367, MIN(CD363, $F366, $F367 - SUM($I368:CC368)), 0)","v":0},{"$f":"IF(SUM($I368:CD368) < $F367, MIN(CE363, $F366, $F367 - SUM($I368:CD368)), 0)","v":0},{"$f":"IF(SUM($I368:CE368) < $F367, MIN(CF363, $F366, $F367 - SUM($I368:CE368)), 0)","v":0},{"$f":"IF(SUM($I368:CF368) < $F367, MIN(CG363, $F366, $F367 - SUM($I368:CF368)), 0)","v":0},{"$f":"IF(SUM($I368:CG368) < $F367, MIN(CH363, $F366, $F367 - SUM($I368:CG368)), 0)","v":0},{"$f":"IF(SUM($I368:CH368) < $F367, MIN(CI363, $F366, $F367 - SUM($I368:CH368)), 0)","v":0},{"$f":"IF(SUM($I368:CI368) < $F367, MIN(CJ363, $F366, $F367 - SUM($I368:CI368)), 0)","v":0},{"$f":"IF(SUM($I368:CJ368) < $F367, MIN(CK363, $F366, $F367 - SUM($I368:CJ368)), 0)","v":0},{"$f":"IF(SUM($I368:CK368) < $F367, MIN(CL363, $F366, $F367 - SUM($I368:CK368)), 0)","v":0},{"$f":"IF(SUM($I368:CL368) < $F367, MIN(CM363, $F366, $F367 - SUM($I368:CL368)), 0)","v":0},{"$f":"IF(SUM($I368:CM368) < $F367, MIN(CN363, $F366, $F367 - SUM($I368:CM368)), 0)","v":0},{"$f":"IF(SUM($I368:CN368) < $F367, MIN(CO363, $F366, $F367 - SUM($I368:CN368)), 0)","v":0},{"$f":"IF(SUM($I368:CO368) < $F367, MIN(CP363, $F366, $F367 - SUM($I368:CO368)), 0)","v":0},{"$f":"IF(SUM($I368:CP368) < $F367, MIN(CQ363, $F366, $F367 - SUM($I368:CP368)), 0)","v":0},{"$f":"IF(SUM($I368:CQ368) < $F367, MIN(CR363, $F366, $F367 - SUM($I368:CQ368)), 0)","v":0},{"$f":"IF(SUM($I368:CR368) < $F367, MIN(CS363, $F366, $F367 - SUM($I368:CR368)), 0)","v":0},{"$f":"IF(SUM($I368:CS368) < $F367, MIN(CT363, $F366, $F367 - SUM($I368:CS368)), 0)","v":0},{"$f":"IF(SUM($I368:CT368) < $F367, MIN(CU363, $F366, $F367 - SUM($I368:CT368)), 0)","v":0},{"$f":"IF(SUM($I368:CU368) < $F367, MIN(CV363, $F366, $F367 - SUM($I368:CU368)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F368 < F367, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K363:$CV363) < $F367, MIN(J363, $F367 - SUM($I370:I370), $F367 - SUM(K363:$CV363)), MIN(($F367 - SUM($I370:I370)) / COUNTIF(J368:$CV368, \">0\"), J363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(L363:$CV363) < $F367, MIN(K363, $F367 - SUM($I370:J370), $F367 - SUM(L363:$CV363)), MIN(($F367 - SUM($I370:J370)) / COUNTIF(K368:$CV368, \">0\"), K363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(M363:$CV363) < $F367, MIN(L363, $F367 - SUM($I370:K370), $F367 - SUM(M363:$CV363)), MIN(($F367 - SUM($I370:K370)) / COUNTIF(L368:$CV368, \">0\"), L363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(N363:$CV363) < $F367, MIN(M363, $F367 - SUM($I370:L370), $F367 - SUM(N363:$CV363)), MIN(($F367 - SUM($I370:L370)) / COUNTIF(M368:$CV368, \">0\"), M363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(O363:$CV363) < $F367, MIN(N363, $F367 - SUM($I370:M370), $F367 - SUM(O363:$CV363)), MIN(($F367 - SUM($I370:M370)) / COUNTIF(N368:$CV368, \">0\"), N363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(P363:$CV363) < $F367, MIN(O363, $F367 - SUM($I370:N370), $F367 - SUM(P363:$CV363)), MIN(($F367 - SUM($I370:N370)) / COUNTIF(O368:$CV368, \">0\"), O363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q363:$CV363) < $F367, MIN(P363, $F367 - SUM($I370:O370), $F367 - SUM(Q363:$CV363)), MIN(($F367 - SUM($I370:O370)) / COUNTIF(P368:$CV368, \">0\"), P363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(R363:$CV363) < $F367, MIN(Q363, $F367 - SUM($I370:P370), $F367 - SUM(R363:$CV363)), MIN(($F367 - SUM($I370:P370)) / COUNTIF(Q368:$CV368, \">0\"), Q363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(S363:$CV363) < $F367, MIN(R363, $F367 - SUM($I370:Q370), $F367 - SUM(S363:$CV363)), MIN(($F367 - SUM($I370:Q370)) / COUNTIF(R368:$CV368, \">0\"), R363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(T363:$CV363) < $F367, MIN(S363, $F367 - SUM($I370:R370), $F367 - SUM(T363:$CV363)), MIN(($F367 - SUM($I370:R370)) / COUNTIF(S368:$CV368, \">0\"), S363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(U363:$CV363) < $F367, MIN(T363, $F367 - SUM($I370:S370), $F367 - SUM(U363:$CV363)), MIN(($F367 - SUM($I370:S370)) / COUNTIF(T368:$CV368, \">0\"), T363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(V363:$CV363) < $F367, MIN(U363, $F367 - SUM($I370:T370), $F367 - SUM(V363:$CV363)), MIN(($F367 - SUM($I370:T370)) / COUNTIF(U368:$CV368, \">0\"), U363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(W363:$CV363) < $F367, MIN(V363, $F367 - SUM($I370:U370), $F367 - SUM(W363:$CV363)), MIN(($F367 - SUM($I370:U370)) / COUNTIF(V368:$CV368, \">0\"), V363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(X363:$CV363) < $F367, MIN(W363, $F367 - SUM($I370:V370), $F367 - SUM(X363:$CV363)), MIN(($F367 - SUM($I370:V370)) / COUNTIF(W368:$CV368, \">0\"), W363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y363:$CV363) < $F367, MIN(X363, $F367 - SUM($I370:W370), $F367 - SUM(Y363:$CV363)), MIN(($F367 - SUM($I370:W370)) / COUNTIF(X368:$CV368, \">0\"), X363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z363:$CV363) < $F367, MIN(Y363, $F367 - SUM($I370:X370), $F367 - SUM(Z363:$CV363)), MIN(($F367 - SUM($I370:X370)) / COUNTIF(Y368:$CV368, \">0\"), Y363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA363:$CV363) < $F367, MIN(Z363, $F367 - SUM($I370:Y370), $F367 - SUM(AA363:$CV363)), MIN(($F367 - SUM($I370:Y370)) / COUNTIF(Z368:$CV368, \">0\"), Z363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB363:$CV363) < $F367, MIN(AA363, $F367 - SUM($I370:Z370), $F367 - SUM(AB363:$CV363)), MIN(($F367 - SUM($I370:Z370)) / COUNTIF(AA368:$CV368, \">0\"), AA363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC363:$CV363) < $F367, MIN(AB363, $F367 - SUM($I370:AA370), $F367 - SUM(AC363:$CV363)), MIN(($F367 - SUM($I370:AA370)) / COUNTIF(AB368:$CV368, \">0\"), AB363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD363:$CV363) < $F367, MIN(AC363, $F367 - SUM($I370:AB370), $F367 - SUM(AD363:$CV363)), MIN(($F367 - SUM($I370:AB370)) / COUNTIF(AC368:$CV368, \">0\"), AC363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE363:$CV363) < $F367, MIN(AD363, $F367 - SUM($I370:AC370), $F367 - SUM(AE363:$CV363)), MIN(($F367 - SUM($I370:AC370)) / COUNTIF(AD368:$CV368, \">0\"), AD363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF363:$CV363) < $F367, MIN(AE363, $F367 - SUM($I370:AD370), $F367 - SUM(AF363:$CV363)), MIN(($F367 - SUM($I370:AD370)) / COUNTIF(AE368:$CV368, \">0\"), AE363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG363:$CV363) < $F367, MIN(AF363, $F367 - SUM($I370:AE370), $F367 - SUM(AG363:$CV363)), MIN(($F367 - SUM($I370:AE370)) / COUNTIF(AF368:$CV368, \">0\"), AF363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH363:$CV363) < $F367, MIN(AG363, $F367 - SUM($I370:AF370), $F367 - SUM(AH363:$CV363)), MIN(($F367 - SUM($I370:AF370)) / COUNTIF(AG368:$CV368, \">0\"), AG363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI363:$CV363) < $F367, MIN(AH363, $F367 - SUM($I370:AG370), $F367 - SUM(AI363:$CV363)), MIN(($F367 - SUM($I370:AG370)) / COUNTIF(AH368:$CV368, \">0\"), AH363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ363:$CV363) < $F367, MIN(AI363, $F367 - SUM($I370:AH370), $F367 - SUM(AJ363:$CV363)), MIN(($F367 - SUM($I370:AH370)) / COUNTIF(AI368:$CV368, \">0\"), AI363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK363:$CV363) < $F367, MIN(AJ363, $F367 - SUM($I370:AI370), $F367 - SUM(AK363:$CV363)), MIN(($F367 - SUM($I370:AI370)) / COUNTIF(AJ368:$CV368, \">0\"), AJ363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL363:$CV363) < $F367, MIN(AK363, $F367 - SUM($I370:AJ370), $F367 - SUM(AL363:$CV363)), MIN(($F367 - SUM($I370:AJ370)) / COUNTIF(AK368:$CV368, \">0\"), AK363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM363:$CV363) < $F367, MIN(AL363, $F367 - SUM($I370:AK370), $F367 - SUM(AM363:$CV363)), MIN(($F367 - SUM($I370:AK370)) / COUNTIF(AL368:$CV368, \">0\"), AL363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN363:$CV363) < $F367, MIN(AM363, $F367 - SUM($I370:AL370), $F367 - SUM(AN363:$CV363)), MIN(($F367 - SUM($I370:AL370)) / COUNTIF(AM368:$CV368, \">0\"), AM363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO363:$CV363) < $F367, MIN(AN363, $F367 - SUM($I370:AM370), $F367 - SUM(AO363:$CV363)), MIN(($F367 - SUM($I370:AM370)) / COUNTIF(AN368:$CV368, \">0\"), AN363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP363:$CV363) < $F367, MIN(AO363, $F367 - SUM($I370:AN370), $F367 - SUM(AP363:$CV363)), MIN(($F367 - SUM($I370:AN370)) / COUNTIF(AO368:$CV368, \">0\"), AO363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ363:$CV363) < $F367, MIN(AP363, $F367 - SUM($I370:AO370), $F367 - SUM(AQ363:$CV363)), MIN(($F367 - SUM($I370:AO370)) / COUNTIF(AP368:$CV368, \">0\"), AP363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR363:$CV363) < $F367, MIN(AQ363, $F367 - SUM($I370:AP370), $F367 - SUM(AR363:$CV363)), MIN(($F367 - SUM($I370:AP370)) / COUNTIF(AQ368:$CV368, \">0\"), AQ363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS363:$CV363) < $F367, MIN(AR363, $F367 - SUM($I370:AQ370), $F367 - SUM(AS363:$CV363)), MIN(($F367 - SUM($I370:AQ370)) / COUNTIF(AR368:$CV368, \">0\"), AR363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT363:$CV363) < $F367, MIN(AS363, $F367 - SUM($I370:AR370), $F367 - SUM(AT363:$CV363)), MIN(($F367 - SUM($I370:AR370)) / COUNTIF(AS368:$CV368, \">0\"), AS363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU363:$CV363) < $F367, MIN(AT363, $F367 - SUM($I370:AS370), $F367 - SUM(AU363:$CV363)), MIN(($F367 - SUM($I370:AS370)) / COUNTIF(AT368:$CV368, \">0\"), AT363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV363:$CV363) < $F367, MIN(AU363, $F367 - SUM($I370:AT370), $F367 - SUM(AV363:$CV363)), MIN(($F367 - SUM($I370:AT370)) / COUNTIF(AU368:$CV368, \">0\"), AU363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW363:$CV363) < $F367, MIN(AV363, $F367 - SUM($I370:AU370), $F367 - SUM(AW363:$CV363)), MIN(($F367 - SUM($I370:AU370)) / COUNTIF(AV368:$CV368, \">0\"), AV363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX363:$CV363) < $F367, MIN(AW363, $F367 - SUM($I370:AV370), $F367 - SUM(AX363:$CV363)), MIN(($F367 - SUM($I370:AV370)) / COUNTIF(AW368:$CV368, \">0\"), AW363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY363:$CV363) < $F367, MIN(AX363, $F367 - SUM($I370:AW370), $F367 - SUM(AY363:$CV363)), MIN(($F367 - SUM($I370:AW370)) / COUNTIF(AX368:$CV368, \">0\"), AX363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ363:$CV363) < $F367, MIN(AY363, $F367 - SUM($I370:AX370), $F367 - SUM(AZ363:$CV363)), MIN(($F367 - SUM($I370:AX370)) / COUNTIF(AY368:$CV368, \">0\"), AY363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA363:$CV363) < $F367, MIN(AZ363, $F367 - SUM($I370:AY370), $F367 - SUM(BA363:$CV363)), MIN(($F367 - SUM($I370:AY370)) / COUNTIF(AZ368:$CV368, \">0\"), AZ363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB363:$CV363) < $F367, MIN(BA363, $F367 - SUM($I370:AZ370), $F367 - SUM(BB363:$CV363)), MIN(($F367 - SUM($I370:AZ370)) / COUNTIF(BA368:$CV368, \">0\"), BA363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC363:$CV363) < $F367, MIN(BB363, $F367 - SUM($I370:BA370), $F367 - SUM(BC363:$CV363)), MIN(($F367 - SUM($I370:BA370)) / COUNTIF(BB368:$CV368, \">0\"), BB363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD363:$CV363) < $F367, MIN(BC363, $F367 - SUM($I370:BB370), $F367 - SUM(BD363:$CV363)), MIN(($F367 - SUM($I370:BB370)) / COUNTIF(BC368:$CV368, \">0\"), BC363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE363:$CV363) < $F367, MIN(BD363, $F367 - SUM($I370:BC370), $F367 - SUM(BE363:$CV363)), MIN(($F367 - SUM($I370:BC370)) / COUNTIF(BD368:$CV368, \">0\"), BD363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF363:$CV363) < $F367, MIN(BE363, $F367 - SUM($I370:BD370), $F367 - SUM(BF363:$CV363)), MIN(($F367 - SUM($I370:BD370)) / COUNTIF(BE368:$CV368, \">0\"), BE363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG363:$CV363) < $F367, MIN(BF363, $F367 - SUM($I370:BE370), $F367 - SUM(BG363:$CV363)), MIN(($F367 - SUM($I370:BE370)) / COUNTIF(BF368:$CV368, \">0\"), BF363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH363:$CV363) < $F367, MIN(BG363, $F367 - SUM($I370:BF370), $F367 - SUM(BH363:$CV363)), MIN(($F367 - SUM($I370:BF370)) / COUNTIF(BG368:$CV368, \">0\"), BG363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI363:$CV363) < $F367, MIN(BH363, $F367 - SUM($I370:BG370), $F367 - SUM(BI363:$CV363)), MIN(($F367 - SUM($I370:BG370)) / COUNTIF(BH368:$CV368, \">0\"), BH363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ363:$CV363) < $F367, MIN(BI363, $F367 - SUM($I370:BH370), $F367 - SUM(BJ363:$CV363)), MIN(($F367 - SUM($I370:BH370)) / COUNTIF(BI368:$CV368, \">0\"), BI363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK363:$CV363) < $F367, MIN(BJ363, $F367 - SUM($I370:BI370), $F367 - SUM(BK363:$CV363)), MIN(($F367 - SUM($I370:BI370)) / COUNTIF(BJ368:$CV368, \">0\"), BJ363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL363:$CV363) < $F367, MIN(BK363, $F367 - SUM($I370:BJ370), $F367 - SUM(BL363:$CV363)), MIN(($F367 - SUM($I370:BJ370)) / COUNTIF(BK368:$CV368, \">0\"), BK363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM363:$CV363) < $F367, MIN(BL363, $F367 - SUM($I370:BK370), $F367 - SUM(BM363:$CV363)), MIN(($F367 - SUM($I370:BK370)) / COUNTIF(BL368:$CV368, \">0\"), BL363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN363:$CV363) < $F367, MIN(BM363, $F367 - SUM($I370:BL370), $F367 - SUM(BN363:$CV363)), MIN(($F367 - SUM($I370:BL370)) / COUNTIF(BM368:$CV368, \">0\"), BM363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO363:$CV363) < $F367, MIN(BN363, $F367 - SUM($I370:BM370), $F367 - SUM(BO363:$CV363)), MIN(($F367 - SUM($I370:BM370)) / COUNTIF(BN368:$CV368, \">0\"), BN363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP363:$CV363) < $F367, MIN(BO363, $F367 - SUM($I370:BN370), $F367 - SUM(BP363:$CV363)), MIN(($F367 - SUM($I370:BN370)) / COUNTIF(BO368:$CV368, \">0\"), BO363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ363:$CV363) < $F367, MIN(BP363, $F367 - SUM($I370:BO370), $F367 - SUM(BQ363:$CV363)), MIN(($F367 - SUM($I370:BO370)) / COUNTIF(BP368:$CV368, \">0\"), BP363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR363:$CV363) < $F367, MIN(BQ363, $F367 - SUM($I370:BP370), $F367 - SUM(BR363:$CV363)), MIN(($F367 - SUM($I370:BP370)) / COUNTIF(BQ368:$CV368, \">0\"), BQ363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS363:$CV363) < $F367, MIN(BR363, $F367 - SUM($I370:BQ370), $F367 - SUM(BS363:$CV363)), MIN(($F367 - SUM($I370:BQ370)) / COUNTIF(BR368:$CV368, \">0\"), BR363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT363:$CV363) < $F367, MIN(BS363, $F367 - SUM($I370:BR370), $F367 - SUM(BT363:$CV363)), MIN(($F367 - SUM($I370:BR370)) / COUNTIF(BS368:$CV368, \">0\"), BS363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU363:$CV363) < $F367, MIN(BT363, $F367 - SUM($I370:BS370), $F367 - SUM(BU363:$CV363)), MIN(($F367 - SUM($I370:BS370)) / COUNTIF(BT368:$CV368, \">0\"), BT363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV363:$CV363) < $F367, MIN(BU363, $F367 - SUM($I370:BT370), $F367 - SUM(BV363:$CV363)), MIN(($F367 - SUM($I370:BT370)) / COUNTIF(BU368:$CV368, \">0\"), BU363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW363:$CV363) < $F367, MIN(BV363, $F367 - SUM($I370:BU370), $F367 - SUM(BW363:$CV363)), MIN(($F367 - SUM($I370:BU370)) / COUNTIF(BV368:$CV368, \">0\"), BV363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX363:$CV363) < $F367, MIN(BW363, $F367 - SUM($I370:BV370), $F367 - SUM(BX363:$CV363)), MIN(($F367 - SUM($I370:BV370)) / COUNTIF(BW368:$CV368, \">0\"), BW363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY363:$CV363) < $F367, MIN(BX363, $F367 - SUM($I370:BW370), $F367 - SUM(BY363:$CV363)), MIN(($F367 - SUM($I370:BW370)) / COUNTIF(BX368:$CV368, \">0\"), BX363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ363:$CV363) < $F367, MIN(BY363, $F367 - SUM($I370:BX370), $F367 - SUM(BZ363:$CV363)), MIN(($F367 - SUM($I370:BX370)) / COUNTIF(BY368:$CV368, \">0\"), BY363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA363:$CV363) < $F367, MIN(BZ363, $F367 - SUM($I370:BY370), $F367 - SUM(CA363:$CV363)), MIN(($F367 - SUM($I370:BY370)) / COUNTIF(BZ368:$CV368, \">0\"), BZ363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB363:$CV363) < $F367, MIN(CA363, $F367 - SUM($I370:BZ370), $F367 - SUM(CB363:$CV363)), MIN(($F367 - SUM($I370:BZ370)) / COUNTIF(CA368:$CV368, \">0\"), CA363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC363:$CV363) < $F367, MIN(CB363, $F367 - SUM($I370:CA370), $F367 - SUM(CC363:$CV363)), MIN(($F367 - SUM($I370:CA370)) / COUNTIF(CB368:$CV368, \">0\"), CB363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD363:$CV363) < $F367, MIN(CC363, $F367 - SUM($I370:CB370), $F367 - SUM(CD363:$CV363)), MIN(($F367 - SUM($I370:CB370)) / COUNTIF(CC368:$CV368, \">0\"), CC363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE363:$CV363) < $F367, MIN(CD363, $F367 - SUM($I370:CC370), $F367 - SUM(CE363:$CV363)), MIN(($F367 - SUM($I370:CC370)) / COUNTIF(CD368:$CV368, \">0\"), CD363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF363:$CV363) < $F367, MIN(CE363, $F367 - SUM($I370:CD370), $F367 - SUM(CF363:$CV363)), MIN(($F367 - SUM($I370:CD370)) / COUNTIF(CE368:$CV368, \">0\"), CE363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG363:$CV363) < $F367, MIN(CF363, $F367 - SUM($I370:CE370), $F367 - SUM(CG363:$CV363)), MIN(($F367 - SUM($I370:CE370)) / COUNTIF(CF368:$CV368, \">0\"), CF363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH363:$CV363) < $F367, MIN(CG363, $F367 - SUM($I370:CF370), $F367 - SUM(CH363:$CV363)), MIN(($F367 - SUM($I370:CF370)) / COUNTIF(CG368:$CV368, \">0\"), CG363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI363:$CV363) < $F367, MIN(CH363, $F367 - SUM($I370:CG370), $F367 - SUM(CI363:$CV363)), MIN(($F367 - SUM($I370:CG370)) / COUNTIF(CH368:$CV368, \">0\"), CH363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ363:$CV363) < $F367, MIN(CI363, $F367 - SUM($I370:CH370), $F367 - SUM(CJ363:$CV363)), MIN(($F367 - SUM($I370:CH370)) / COUNTIF(CI368:$CV368, \">0\"), CI363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK363:$CV363) < $F367, MIN(CJ363, $F367 - SUM($I370:CI370), $F367 - SUM(CK363:$CV363)), MIN(($F367 - SUM($I370:CI370)) / COUNTIF(CJ368:$CV368, \">0\"), CJ363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL363:$CV363) < $F367, MIN(CK363, $F367 - SUM($I370:CJ370), $F367 - SUM(CL363:$CV363)), MIN(($F367 - SUM($I370:CJ370)) / COUNTIF(CK368:$CV368, \">0\"), CK363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM363:$CV363) < $F367, MIN(CL363, $F367 - SUM($I370:CK370), $F367 - SUM(CM363:$CV363)), MIN(($F367 - SUM($I370:CK370)) / COUNTIF(CL368:$CV368, \">0\"), CL363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN363:$CV363) < $F367, MIN(CM363, $F367 - SUM($I370:CL370), $F367 - SUM(CN363:$CV363)), MIN(($F367 - SUM($I370:CL370)) / COUNTIF(CM368:$CV368, \">0\"), CM363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO363:$CV363) < $F367, MIN(CN363, $F367 - SUM($I370:CM370), $F367 - SUM(CO363:$CV363)), MIN(($F367 - SUM($I370:CM370)) / COUNTIF(CN368:$CV368, \">0\"), CN363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP363:$CV363) < $F367, MIN(CO363, $F367 - SUM($I370:CN370), $F367 - SUM(CP363:$CV363)), MIN(($F367 - SUM($I370:CN370)) / COUNTIF(CO368:$CV368, \">0\"), CO363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ363:$CV363) < $F367, MIN(CP363, $F367 - SUM($I370:CO370), $F367 - SUM(CQ363:$CV363)), MIN(($F367 - SUM($I370:CO370)) / COUNTIF(CP368:$CV368, \">0\"), CP363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR363:$CV363) < $F367, MIN(CQ363, $F367 - SUM($I370:CP370), $F367 - SUM(CR363:$CV363)), MIN(($F367 - SUM($I370:CP370)) / COUNTIF(CQ368:$CV368, \">0\"), CQ363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS363:$CV363) < $F367, MIN(CR363, $F367 - SUM($I370:CQ370), $F367 - SUM(CS363:$CV363)), MIN(($F367 - SUM($I370:CQ370)) / COUNTIF(CR368:$CV368, \">0\"), CR363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT363:$CV363) < $F367, MIN(CS363, $F367 - SUM($I370:CR370), $F367 - SUM(CT363:$CV363)), MIN(($F367 - SUM($I370:CR370)) / COUNTIF(CS368:$CV368, \">0\"), CS363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU363:$CV363) < $F367, MIN(CT363, $F367 - SUM($I370:CS370), $F367 - SUM(CU363:$CV363)), MIN(($F367 - SUM($I370:CS370)) / COUNTIF(CT368:$CV368, \">0\"), CT363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV363:$CV363) < $F367, MIN(CU363, $F367 - SUM($I370:CT370), $F367 - SUM(CV363:$CV363)), MIN(($F367 - SUM($I370:CT370)) / COUNTIF(CU368:$CV368, \">0\"), CU363)) * $F369, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV363:CV363) < $F367, MIN(CV363, $F367 - SUM($I370:CU370), $F367 - SUM($CV363:CV363)), MIN(($F367 - SUM($I370:CU370)) / COUNTIF(CV368:$CV368, \">0\"), CV363)) * $F369, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J371:CV371)","v":2737500},"mmcf",null,null,{"$f":"IF($F369 = 0, J368, J370)","v":0},{"$f":"IF($F369 = 0, K368, K370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,220701.76177803666,273750,273750,273750,273750,273750,273750,273750,273750,273750,53048.238221963402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F369 = 0, BW368, BW370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J371 > 0, $F365, 0)","v":0},{"$f":"IF(K371 > 0, $F365, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW371 > 0, $F365, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 2"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J375:CV375)","v":12279857.299999995},"mmcf",null,null,{"$f":"MAX(J363 - J371, 0)","v":0},{"$f":"MAX(K363 - K371, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,388355.28533410991,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,230339.26087153368,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J376:CV376)","v":167653.52355607331},"mmcf",null,null,{"$f":"IF(AND(SUM($I375:I375) = 0, J375 > 0), J375, 0)","v":0},{"$f":"IF(AND(SUM($I375:J375) = 0, K375 > 0), K375, 0)","v":0},{"$f":"IF(AND(SUM($I375:K375) = 0, L375 > 0), L375, 0)","v":0},{"$f":"IF(AND(SUM($I375:L375) = 0, M375 > 0), M375, 0)","v":0},{"$f":"IF(AND(SUM($I375:M375) = 0, N375 > 0), N375, 0)","v":0},{"$f":"IF(AND(SUM($I375:N375) = 0, O375 > 0), O375, 0)","v":0},{"$f":"IF(AND(SUM($I375:O375) = 0, P375 > 0), P375, 0)","v":0},{"$f":"IF(AND(SUM($I375:P375) = 0, Q375 > 0), Q375, 0)","v":0},{"$f":"IF(AND(SUM($I375:Q375) = 0, R375 > 0), R375, 0)","v":0},{"$f":"IF(AND(SUM($I375:R375) = 0, S375 > 0), S375, 0)","v":0},{"$f":"IF(AND(SUM($I375:S375) = 0, T375 > 0), T375, 0)","v":0},{"$f":"IF(AND(SUM($I375:T375) = 0, U375 > 0), U375, 0)","v":0},{"$f":"IF(AND(SUM($I375:U375) = 0, V375 > 0), V375, 0)","v":0},{"$f":"IF(AND(SUM($I375:V375) = 0, W375 > 0), W375, 0)","v":0},{"$f":"IF(AND(SUM($I375:W375) = 0, X375 > 0), X375, 0)","v":0},{"$f":"IF(AND(SUM($I375:X375) = 0, Y375 > 0), Y375, 0)","v":0},{"$f":"IF(AND(SUM($I375:Y375) = 0, Z375 > 0), Z375, 0)","v":0},{"$f":"IF(AND(SUM($I375:Z375) = 0, AA375 > 0), AA375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AA375) = 0, AB375 > 0), AB375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AB375) = 0, AC375 > 0), AC375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AC375) = 0, AD375 > 0), AD375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AD375) = 0, AE375 > 0), AE375, 0)","v":167653.52355607331},{"$f":"IF(AND(SUM($I375:AE375) = 0, AF375 > 0), AF375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AF375) = 0, AG375 > 0), AG375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AG375) = 0, AH375 > 0), AH375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AH375) = 0, AI375 > 0), AI375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AI375) = 0, AJ375 > 0), AJ375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AJ375) = 0, AK375 > 0), AK375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AK375) = 0, AL375 > 0), AL375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AL375) = 0, AM375 > 0), AM375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AM375) = 0, AN375 > 0), AN375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AN375) = 0, AO375 > 0), AO375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AO375) = 0, AP375 > 0), AP375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AP375) = 0, AQ375 > 0), AQ375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AQ375) = 0, AR375 > 0), AR375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AR375) = 0, AS375 > 0), AS375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AS375) = 0, AT375 > 0), AT375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AT375) = 0, AU375 > 0), AU375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AU375) = 0, AV375 > 0), AV375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AV375) = 0, AW375 > 0), AW375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AW375) = 0, AX375 > 0), AX375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AX375) = 0, AY375 > 0), AY375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AY375) = 0, AZ375 > 0), AZ375, 0)","v":0},{"$f":"IF(AND(SUM($I375:AZ375) = 0, BA375 > 0), BA375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BA375) = 0, BB375 > 0), BB375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BB375) = 0, BC375 > 0), BC375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BC375) = 0, BD375 > 0), BD375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BD375) = 0, BE375 > 0), BE375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BE375) = 0, BF375 > 0), BF375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BF375) = 0, BG375 > 0), BG375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BG375) = 0, BH375 > 0), BH375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BH375) = 0, BI375 > 0), BI375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BI375) = 0, BJ375 > 0), BJ375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BJ375) = 0, BK375 > 0), BK375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BK375) = 0, BL375 > 0), BL375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BL375) = 0, BM375 > 0), BM375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BM375) = 0, BN375 > 0), BN375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BN375) = 0, BO375 > 0), BO375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BO375) = 0, BP375 > 0), BP375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BP375) = 0, BQ375 > 0), BQ375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BQ375) = 0, BR375 > 0), BR375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BR375) = 0, BS375 > 0), BS375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BS375) = 0, BT375 > 0), BT375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BT375) = 0, BU375 > 0), BU375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BU375) = 0, BV375 > 0), BV375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BV375) = 0, BW375 > 0), BW375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BW375) = 0, BX375 > 0), BX375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BX375) = 0, BY375 > 0), BY375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BY375) = 0, BZ375 > 0), BZ375, 0)","v":0},{"$f":"IF(AND(SUM($I375:BZ375) = 0, CA375 > 0), CA375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CA375) = 0, CB375 > 0), CB375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CB375) = 0, CC375 > 0), CC375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CC375) = 0, CD375 > 0), CD375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CD375) = 0, CE375 > 0), CE375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CE375) = 0, CF375 > 0), CF375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CF375) = 0, CG375 > 0), CG375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CG375) = 0, CH375 > 0), CH375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CH375) = 0, CI375 > 0), CI375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CI375) = 0, CJ375 > 0), CJ375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CJ375) = 0, CK375 > 0), CK375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CK375) = 0, CL375 > 0), CL375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CL375) = 0, CM375 > 0), CM375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CM375) = 0, CN375 > 0), CN375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CN375) = 0, CO375 > 0), CO375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CO375) = 0, CP375 > 0), CP375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CP375) = 0, CQ375 > 0), CQ375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CQ375) = 0, CR375 > 0), CR375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CR375) = 0, CS375 > 0), CS375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CS375) = 0, CT375 > 0), CT375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CT375) = 0, CU375 > 0), CU375, 0)","v":0},{"$f":"IF(AND(SUM($I375:CU375) = 0, CV375 > 0), CV375, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J377:CV377)","v":4},"wells",null,null,{"$f":"ROUNDUP(MIN(J376 / $F$355, $F375 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K376 / $F$355, $F375 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW376 / $F$355, $F375 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F377","v":219000},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F377","v":2190000},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J380:CV380)","v":2190000},"mmcf",null,null,{"$f":"IF(SUM($I380:I380) < $F379, MIN(J375, $F378, $F379 - SUM($I380:I380)), 0)","v":0},{"$f":"IF(SUM($I380:J380) < $F379, MIN(K375, $F378, $F379 - SUM($I380:J380)), 0)","v":0},{"$f":"IF(SUM($I380:K380) < $F379, MIN(L375, $F378, $F379 - SUM($I380:K380)), 0)","v":0},{"$f":"IF(SUM($I380:L380) < $F379, MIN(M375, $F378, $F379 - SUM($I380:L380)), 0)","v":0},{"$f":"IF(SUM($I380:M380) < $F379, MIN(N375, $F378, $F379 - SUM($I380:M380)), 0)","v":0},{"$f":"IF(SUM($I380:N380) < $F379, MIN(O375, $F378, $F379 - SUM($I380:N380)), 0)","v":0},{"$f":"IF(SUM($I380:O380) < $F379, MIN(P375, $F378, $F379 - SUM($I380:O380)), 0)","v":0},{"$f":"IF(SUM($I380:P380) < $F379, MIN(Q375, $F378, $F379 - SUM($I380:P380)), 0)","v":0},{"$f":"IF(SUM($I380:Q380) < $F379, MIN(R375, $F378, $F379 - SUM($I380:Q380)), 0)","v":0},{"$f":"IF(SUM($I380:R380) < $F379, MIN(S375, $F378, $F379 - SUM($I380:R380)), 0)","v":0},{"$f":"IF(SUM($I380:S380) < $F379, MIN(T375, $F378, $F379 - SUM($I380:S380)), 0)","v":0},{"$f":"IF(SUM($I380:T380) < $F379, MIN(U375, $F378, $F379 - SUM($I380:T380)), 0)","v":0},{"$f":"IF(SUM($I380:U380) < $F379, MIN(V375, $F378, $F379 - SUM($I380:U380)), 0)","v":0},{"$f":"IF(SUM($I380:V380) < $F379, MIN(W375, $F378, $F379 - SUM($I380:V380)), 0)","v":0},{"$f":"IF(SUM($I380:W380) < $F379, MIN(X375, $F378, $F379 - SUM($I380:W380)), 0)","v":0},{"$f":"IF(SUM($I380:X380) < $F379, MIN(Y375, $F378, $F379 - SUM($I380:X380)), 0)","v":0},{"$f":"IF(SUM($I380:Y380) < $F379, MIN(Z375, $F378, $F379 - SUM($I380:Y380)), 0)","v":0},{"$f":"IF(SUM($I380:Z380) < $F379, MIN(AA375, $F378, $F379 - SUM($I380:Z380)), 0)","v":0},{"$f":"IF(SUM($I380:AA380) < $F379, MIN(AB375, $F378, $F379 - SUM($I380:AA380)), 0)","v":0},{"$f":"IF(SUM($I380:AB380) < $F379, MIN(AC375, $F378, $F379 - SUM($I380:AB380)), 0)","v":0},{"$f":"IF(SUM($I380:AC380) < $F379, MIN(AD375, $F378, $F379 - SUM($I380:AC380)), 0)","v":0},{"$f":"IF(SUM($I380:AD380) < $F379, MIN(AE375, $F378, $F379 - SUM($I380:AD380)), 0)","v":167653.52355607331},{"$f":"IF(SUM($I380:AE380) < $F379, MIN(AF375, $F378, $F379 - SUM($I380:AE380)), 0)","v":167653.52355607331},{"$f":"IF(SUM($I380:AF380) < $F379, MIN(AG375, $F378, $F379 - SUM($I380:AF380)), 0)","v":167653.52355607331},{"$f":"IF(SUM($I380:AG380) < $F379, MIN(AH375, $F378, $F379 - SUM($I380:AG380)), 0)","v":167653.52355607331},{"$f":"IF(SUM($I380:AH380) < $F379, MIN(AI375, $F378, $F379 - SUM($I380:AH380)), 0)","v":167653.52355607331},{"$f":"IF(SUM($I380:AI380) < $F379, MIN(AJ375, $F378, $F379 - SUM($I380:AI380)), 0)","v":167653.52355607331},{"$f":"IF(SUM($I380:AJ380) < $F379, MIN(AK375, $F378, $F379 - SUM($I380:AJ380)), 0)","v":167653.52355607331},{"$f":"IF(SUM($I380:AK380) < $F379, MIN(AL375, $F378, $F379 - SUM($I380:AK380)), 0)","v":167653.52355607331},{"$f":"IF(SUM($I380:AL380) < $F379, MIN(AM375, $F378, $F379 - SUM($I380:AL380)), 0)","v":167653.52355607331},{"$f":"IF(SUM($I380:AM380) < $F379, MIN(AN375, $F378, $F379 - SUM($I380:AM380)), 0)","v":219000},{"$f":"IF(SUM($I380:AN380) < $F379, MIN(AO375, $F378, $F379 - SUM($I380:AN380)), 0)","v":219000},{"$f":"IF(SUM($I380:AO380) < $F379, MIN(AP375, $F378, $F379 - SUM($I380:AO380)), 0)","v":219000},{"$f":"IF(SUM($I380:AP380) < $F379, MIN(AQ375, $F378, $F379 - SUM($I380:AP380)), 0)","v":24118.287995340303},{"$f":"IF(SUM($I380:AQ380) < $F379, MIN(AR375, $F378, $F379 - SUM($I380:AQ380)), 0)","v":0},{"$f":"IF(SUM($I380:AR380) < $F379, MIN(AS375, $F378, $F379 - SUM($I380:AR380)), 0)","v":0},{"$f":"IF(SUM($I380:AS380) < $F379, MIN(AT375, $F378, $F379 - SUM($I380:AS380)), 0)","v":0},{"$f":"IF(SUM($I380:AT380) < $F379, MIN(AU375, $F378, $F379 - SUM($I380:AT380)), 0)","v":0},{"$f":"IF(SUM($I380:AU380) < $F379, MIN(AV375, $F378, $F379 - SUM($I380:AU380)), 0)","v":0},{"$f":"IF(SUM($I380:AV380) < $F379, MIN(AW375, $F378, $F379 - SUM($I380:AV380)), 0)","v":0},{"$f":"IF(SUM($I380:AW380) < $F379, MIN(AX375, $F378, $F379 - SUM($I380:AW380)), 0)","v":0},{"$f":"IF(SUM($I380:AX380) < $F379, MIN(AY375, $F378, $F379 - SUM($I380:AX380)), 0)","v":0},{"$f":"IF(SUM($I380:AY380) < $F379, MIN(AZ375, $F378, $F379 - SUM($I380:AY380)), 0)","v":0},{"$f":"IF(SUM($I380:AZ380) < $F379, MIN(BA375, $F378, $F379 - SUM($I380:AZ380)), 0)","v":0},{"$f":"IF(SUM($I380:BA380) < $F379, MIN(BB375, $F378, $F379 - SUM($I380:BA380)), 0)","v":0},{"$f":"IF(SUM($I380:BB380) < $F379, MIN(BC375, $F378, $F379 - SUM($I380:BB380)), 0)","v":0},{"$f":"IF(SUM($I380:BC380) < $F379, MIN(BD375, $F378, $F379 - SUM($I380:BC380)), 0)","v":0},{"$f":"IF(SUM($I380:BD380) < $F379, MIN(BE375, $F378, $F379 - SUM($I380:BD380)), 0)","v":0},{"$f":"IF(SUM($I380:BE380) < $F379, MIN(BF375, $F378, $F379 - SUM($I380:BE380)), 0)","v":0},{"$f":"IF(SUM($I380:BF380) < $F379, MIN(BG375, $F378, $F379 - SUM($I380:BF380)), 0)","v":0},{"$f":"IF(SUM($I380:BG380) < $F379, MIN(BH375, $F378, $F379 - SUM($I380:BG380)), 0)","v":0},{"$f":"IF(SUM($I380:BH380) < $F379, MIN(BI375, $F378, $F379 - SUM($I380:BH380)), 0)","v":0},{"$f":"IF(SUM($I380:BI380) < $F379, MIN(BJ375, $F378, $F379 - SUM($I380:BI380)), 0)","v":0},{"$f":"IF(SUM($I380:BJ380) < $F379, MIN(BK375, $F378, $F379 - SUM($I380:BJ380)), 0)","v":0},{"$f":"IF(SUM($I380:BK380) < $F379, MIN(BL375, $F378, $F379 - SUM($I380:BK380)), 0)","v":0},{"$f":"IF(SUM($I380:BL380) < $F379, MIN(BM375, $F378, $F379 - SUM($I380:BL380)), 0)","v":0},{"$f":"IF(SUM($I380:BM380) < $F379, MIN(BN375, $F378, $F379 - SUM($I380:BM380)), 0)","v":0},{"$f":"IF(SUM($I380:BN380) < $F379, MIN(BO375, $F378, $F379 - SUM($I380:BN380)), 0)","v":0},{"$f":"IF(SUM($I380:BO380) < $F379, MIN(BP375, $F378, $F379 - SUM($I380:BO380)), 0)","v":0},{"$f":"IF(SUM($I380:BP380) < $F379, MIN(BQ375, $F378, $F379 - SUM($I380:BP380)), 0)","v":0},{"$f":"IF(SUM($I380:BQ380) < $F379, MIN(BR375, $F378, $F379 - SUM($I380:BQ380)), 0)","v":0},{"$f":"IF(SUM($I380:BR380) < $F379, MIN(BS375, $F378, $F379 - SUM($I380:BR380)), 0)","v":0},{"$f":"IF(SUM($I380:BS380) < $F379, MIN(BT375, $F378, $F379 - SUM($I380:BS380)), 0)","v":0},{"$f":"IF(SUM($I380:BT380) < $F379, MIN(BU375, $F378, $F379 - SUM($I380:BT380)), 0)","v":0},{"$f":"IF(SUM($I380:BU380) < $F379, MIN(BV375, $F378, $F379 - SUM($I380:BU380)), 0)","v":0},{"$f":"IF(SUM($I380:BV380) < $F379, MIN(BW375, $F378, $F379 - SUM($I380:BV380)), 0)","v":0},{"$f":"IF(SUM($I380:BW380) < $F379, MIN(BX375, $F378, $F379 - SUM($I380:BW380)), 0)","v":0},{"$f":"IF(SUM($I380:BX380) < $F379, MIN(BY375, $F378, $F379 - SUM($I380:BX380)), 0)","v":0},{"$f":"IF(SUM($I380:BY380) < $F379, MIN(BZ375, $F378, $F379 - SUM($I380:BY380)), 0)","v":0},{"$f":"IF(SUM($I380:BZ380) < $F379, MIN(CA375, $F378, $F379 - SUM($I380:BZ380)), 0)","v":0},{"$f":"IF(SUM($I380:CA380) < $F379, MIN(CB375, $F378, $F379 - SUM($I380:CA380)), 0)","v":0},{"$f":"IF(SUM($I380:CB380) < $F379, MIN(CC375, $F378, $F379 - SUM($I380:CB380)), 0)","v":0},{"$f":"IF(SUM($I380:CC380) < $F379, MIN(CD375, $F378, $F379 - SUM($I380:CC380)), 0)","v":0},{"$f":"IF(SUM($I380:CD380) < $F379, MIN(CE375, $F378, $F379 - SUM($I380:CD380)), 0)","v":0},{"$f":"IF(SUM($I380:CE380) < $F379, MIN(CF375, $F378, $F379 - SUM($I380:CE380)), 0)","v":0},{"$f":"IF(SUM($I380:CF380) < $F379, MIN(CG375, $F378, $F379 - SUM($I380:CF380)), 0)","v":0},{"$f":"IF(SUM($I380:CG380) < $F379, MIN(CH375, $F378, $F379 - SUM($I380:CG380)), 0)","v":0},{"$f":"IF(SUM($I380:CH380) < $F379, MIN(CI375, $F378, $F379 - SUM($I380:CH380)), 0)","v":0},{"$f":"IF(SUM($I380:CI380) < $F379, MIN(CJ375, $F378, $F379 - SUM($I380:CI380)), 0)","v":0},{"$f":"IF(SUM($I380:CJ380) < $F379, MIN(CK375, $F378, $F379 - SUM($I380:CJ380)), 0)","v":0},{"$f":"IF(SUM($I380:CK380) < $F379, MIN(CL375, $F378, $F379 - SUM($I380:CK380)), 0)","v":0},{"$f":"IF(SUM($I380:CL380) < $F379, MIN(CM375, $F378, $F379 - SUM($I380:CL380)), 0)","v":0},{"$f":"IF(SUM($I380:CM380) < $F379, MIN(CN375, $F378, $F379 - SUM($I380:CM380)), 0)","v":0},{"$f":"IF(SUM($I380:CN380) < $F379, MIN(CO375, $F378, $F379 - SUM($I380:CN380)), 0)","v":0},{"$f":"IF(SUM($I380:CO380) < $F379, MIN(CP375, $F378, $F379 - SUM($I380:CO380)), 0)","v":0},{"$f":"IF(SUM($I380:CP380) < $F379, MIN(CQ375, $F378, $F379 - SUM($I380:CP380)), 0)","v":0},{"$f":"IF(SUM($I380:CQ380) < $F379, MIN(CR375, $F378, $F379 - SUM($I380:CQ380)), 0)","v":0},{"$f":"IF(SUM($I380:CR380) < $F379, MIN(CS375, $F378, $F379 - SUM($I380:CR380)), 0)","v":0},{"$f":"IF(SUM($I380:CS380) < $F379, MIN(CT375, $F378, $F379 - SUM($I380:CS380)), 0)","v":0},{"$f":"IF(SUM($I380:CT380) < $F379, MIN(CU375, $F378, $F379 - SUM($I380:CT380)), 0)","v":0},{"$f":"IF(SUM($I380:CU380) < $F379, MIN(CV375, $F378, $F379 - SUM($I380:CU380)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F380 < F379, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K375:$CV375) < $F379, MIN(J375, $F379 - SUM($I382:I382), $F379 - SUM(K375:$CV375)), MIN(($F379 - SUM($I382:I382)) / COUNTIF(J380:$CV380, \">0\"), J375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(L375:$CV375) < $F379, MIN(K375, $F379 - SUM($I382:J382), $F379 - SUM(L375:$CV375)), MIN(($F379 - SUM($I382:J382)) / COUNTIF(K380:$CV380, \">0\"), K375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(M375:$CV375) < $F379, MIN(L375, $F379 - SUM($I382:K382), $F379 - SUM(M375:$CV375)), MIN(($F379 - SUM($I382:K382)) / COUNTIF(L380:$CV380, \">0\"), L375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(N375:$CV375) < $F379, MIN(M375, $F379 - SUM($I382:L382), $F379 - SUM(N375:$CV375)), MIN(($F379 - SUM($I382:L382)) / COUNTIF(M380:$CV380, \">0\"), M375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(O375:$CV375) < $F379, MIN(N375, $F379 - SUM($I382:M382), $F379 - SUM(O375:$CV375)), MIN(($F379 - SUM($I382:M382)) / COUNTIF(N380:$CV380, \">0\"), N375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(P375:$CV375) < $F379, MIN(O375, $F379 - SUM($I382:N382), $F379 - SUM(P375:$CV375)), MIN(($F379 - SUM($I382:N382)) / COUNTIF(O380:$CV380, \">0\"), O375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q375:$CV375) < $F379, MIN(P375, $F379 - SUM($I382:O382), $F379 - SUM(Q375:$CV375)), MIN(($F379 - SUM($I382:O382)) / COUNTIF(P380:$CV380, \">0\"), P375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(R375:$CV375) < $F379, MIN(Q375, $F379 - SUM($I382:P382), $F379 - SUM(R375:$CV375)), MIN(($F379 - SUM($I382:P382)) / COUNTIF(Q380:$CV380, \">0\"), Q375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(S375:$CV375) < $F379, MIN(R375, $F379 - SUM($I382:Q382), $F379 - SUM(S375:$CV375)), MIN(($F379 - SUM($I382:Q382)) / COUNTIF(R380:$CV380, \">0\"), R375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(T375:$CV375) < $F379, MIN(S375, $F379 - SUM($I382:R382), $F379 - SUM(T375:$CV375)), MIN(($F379 - SUM($I382:R382)) / COUNTIF(S380:$CV380, \">0\"), S375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(U375:$CV375) < $F379, MIN(T375, $F379 - SUM($I382:S382), $F379 - SUM(U375:$CV375)), MIN(($F379 - SUM($I382:S382)) / COUNTIF(T380:$CV380, \">0\"), T375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(V375:$CV375) < $F379, MIN(U375, $F379 - SUM($I382:T382), $F379 - SUM(V375:$CV375)), MIN(($F379 - SUM($I382:T382)) / COUNTIF(U380:$CV380, \">0\"), U375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(W375:$CV375) < $F379, MIN(V375, $F379 - SUM($I382:U382), $F379 - SUM(W375:$CV375)), MIN(($F379 - SUM($I382:U382)) / COUNTIF(V380:$CV380, \">0\"), V375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(X375:$CV375) < $F379, MIN(W375, $F379 - SUM($I382:V382), $F379 - SUM(X375:$CV375)), MIN(($F379 - SUM($I382:V382)) / COUNTIF(W380:$CV380, \">0\"), W375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y375:$CV375) < $F379, MIN(X375, $F379 - SUM($I382:W382), $F379 - SUM(Y375:$CV375)), MIN(($F379 - SUM($I382:W382)) / COUNTIF(X380:$CV380, \">0\"), X375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z375:$CV375) < $F379, MIN(Y375, $F379 - SUM($I382:X382), $F379 - SUM(Z375:$CV375)), MIN(($F379 - SUM($I382:X382)) / COUNTIF(Y380:$CV380, \">0\"), Y375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA375:$CV375) < $F379, MIN(Z375, $F379 - SUM($I382:Y382), $F379 - SUM(AA375:$CV375)), MIN(($F379 - SUM($I382:Y382)) / COUNTIF(Z380:$CV380, \">0\"), Z375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB375:$CV375) < $F379, MIN(AA375, $F379 - SUM($I382:Z382), $F379 - SUM(AB375:$CV375)), MIN(($F379 - SUM($I382:Z382)) / COUNTIF(AA380:$CV380, \">0\"), AA375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC375:$CV375) < $F379, MIN(AB375, $F379 - SUM($I382:AA382), $F379 - SUM(AC375:$CV375)), MIN(($F379 - SUM($I382:AA382)) / COUNTIF(AB380:$CV380, \">0\"), AB375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD375:$CV375) < $F379, MIN(AC375, $F379 - SUM($I382:AB382), $F379 - SUM(AD375:$CV375)), MIN(($F379 - SUM($I382:AB382)) / COUNTIF(AC380:$CV380, \">0\"), AC375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE375:$CV375) < $F379, MIN(AD375, $F379 - SUM($I382:AC382), $F379 - SUM(AE375:$CV375)), MIN(($F379 - SUM($I382:AC382)) / COUNTIF(AD380:$CV380, \">0\"), AD375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF375:$CV375) < $F379, MIN(AE375, $F379 - SUM($I382:AD382), $F379 - SUM(AF375:$CV375)), MIN(($F379 - SUM($I382:AD382)) / COUNTIF(AE380:$CV380, \">0\"), AE375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG375:$CV375) < $F379, MIN(AF375, $F379 - SUM($I382:AE382), $F379 - SUM(AG375:$CV375)), MIN(($F379 - SUM($I382:AE382)) / COUNTIF(AF380:$CV380, \">0\"), AF375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH375:$CV375) < $F379, MIN(AG375, $F379 - SUM($I382:AF382), $F379 - SUM(AH375:$CV375)), MIN(($F379 - SUM($I382:AF382)) / COUNTIF(AG380:$CV380, \">0\"), AG375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI375:$CV375) < $F379, MIN(AH375, $F379 - SUM($I382:AG382), $F379 - SUM(AI375:$CV375)), MIN(($F379 - SUM($I382:AG382)) / COUNTIF(AH380:$CV380, \">0\"), AH375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ375:$CV375) < $F379, MIN(AI375, $F379 - SUM($I382:AH382), $F379 - SUM(AJ375:$CV375)), MIN(($F379 - SUM($I382:AH382)) / COUNTIF(AI380:$CV380, \">0\"), AI375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK375:$CV375) < $F379, MIN(AJ375, $F379 - SUM($I382:AI382), $F379 - SUM(AK375:$CV375)), MIN(($F379 - SUM($I382:AI382)) / COUNTIF(AJ380:$CV380, \">0\"), AJ375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL375:$CV375) < $F379, MIN(AK375, $F379 - SUM($I382:AJ382), $F379 - SUM(AL375:$CV375)), MIN(($F379 - SUM($I382:AJ382)) / COUNTIF(AK380:$CV380, \">0\"), AK375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM375:$CV375) < $F379, MIN(AL375, $F379 - SUM($I382:AK382), $F379 - SUM(AM375:$CV375)), MIN(($F379 - SUM($I382:AK382)) / COUNTIF(AL380:$CV380, \">0\"), AL375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN375:$CV375) < $F379, MIN(AM375, $F379 - SUM($I382:AL382), $F379 - SUM(AN375:$CV375)), MIN(($F379 - SUM($I382:AL382)) / COUNTIF(AM380:$CV380, \">0\"), AM375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO375:$CV375) < $F379, MIN(AN375, $F379 - SUM($I382:AM382), $F379 - SUM(AO375:$CV375)), MIN(($F379 - SUM($I382:AM382)) / COUNTIF(AN380:$CV380, \">0\"), AN375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP375:$CV375) < $F379, MIN(AO375, $F379 - SUM($I382:AN382), $F379 - SUM(AP375:$CV375)), MIN(($F379 - SUM($I382:AN382)) / COUNTIF(AO380:$CV380, \">0\"), AO375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ375:$CV375) < $F379, MIN(AP375, $F379 - SUM($I382:AO382), $F379 - SUM(AQ375:$CV375)), MIN(($F379 - SUM($I382:AO382)) / COUNTIF(AP380:$CV380, \">0\"), AP375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR375:$CV375) < $F379, MIN(AQ375, $F379 - SUM($I382:AP382), $F379 - SUM(AR375:$CV375)), MIN(($F379 - SUM($I382:AP382)) / COUNTIF(AQ380:$CV380, \">0\"), AQ375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS375:$CV375) < $F379, MIN(AR375, $F379 - SUM($I382:AQ382), $F379 - SUM(AS375:$CV375)), MIN(($F379 - SUM($I382:AQ382)) / COUNTIF(AR380:$CV380, \">0\"), AR375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT375:$CV375) < $F379, MIN(AS375, $F379 - SUM($I382:AR382), $F379 - SUM(AT375:$CV375)), MIN(($F379 - SUM($I382:AR382)) / COUNTIF(AS380:$CV380, \">0\"), AS375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU375:$CV375) < $F379, MIN(AT375, $F379 - SUM($I382:AS382), $F379 - SUM(AU375:$CV375)), MIN(($F379 - SUM($I382:AS382)) / COUNTIF(AT380:$CV380, \">0\"), AT375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV375:$CV375) < $F379, MIN(AU375, $F379 - SUM($I382:AT382), $F379 - SUM(AV375:$CV375)), MIN(($F379 - SUM($I382:AT382)) / COUNTIF(AU380:$CV380, \">0\"), AU375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW375:$CV375) < $F379, MIN(AV375, $F379 - SUM($I382:AU382), $F379 - SUM(AW375:$CV375)), MIN(($F379 - SUM($I382:AU382)) / COUNTIF(AV380:$CV380, \">0\"), AV375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX375:$CV375) < $F379, MIN(AW375, $F379 - SUM($I382:AV382), $F379 - SUM(AX375:$CV375)), MIN(($F379 - SUM($I382:AV382)) / COUNTIF(AW380:$CV380, \">0\"), AW375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY375:$CV375) < $F379, MIN(AX375, $F379 - SUM($I382:AW382), $F379 - SUM(AY375:$CV375)), MIN(($F379 - SUM($I382:AW382)) / COUNTIF(AX380:$CV380, \">0\"), AX375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ375:$CV375) < $F379, MIN(AY375, $F379 - SUM($I382:AX382), $F379 - SUM(AZ375:$CV375)), MIN(($F379 - SUM($I382:AX382)) / COUNTIF(AY380:$CV380, \">0\"), AY375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA375:$CV375) < $F379, MIN(AZ375, $F379 - SUM($I382:AY382), $F379 - SUM(BA375:$CV375)), MIN(($F379 - SUM($I382:AY382)) / COUNTIF(AZ380:$CV380, \">0\"), AZ375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB375:$CV375) < $F379, MIN(BA375, $F379 - SUM($I382:AZ382), $F379 - SUM(BB375:$CV375)), MIN(($F379 - SUM($I382:AZ382)) / COUNTIF(BA380:$CV380, \">0\"), BA375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC375:$CV375) < $F379, MIN(BB375, $F379 - SUM($I382:BA382), $F379 - SUM(BC375:$CV375)), MIN(($F379 - SUM($I382:BA382)) / COUNTIF(BB380:$CV380, \">0\"), BB375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD375:$CV375) < $F379, MIN(BC375, $F379 - SUM($I382:BB382), $F379 - SUM(BD375:$CV375)), MIN(($F379 - SUM($I382:BB382)) / COUNTIF(BC380:$CV380, \">0\"), BC375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE375:$CV375) < $F379, MIN(BD375, $F379 - SUM($I382:BC382), $F379 - SUM(BE375:$CV375)), MIN(($F379 - SUM($I382:BC382)) / COUNTIF(BD380:$CV380, \">0\"), BD375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF375:$CV375) < $F379, MIN(BE375, $F379 - SUM($I382:BD382), $F379 - SUM(BF375:$CV375)), MIN(($F379 - SUM($I382:BD382)) / COUNTIF(BE380:$CV380, \">0\"), BE375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG375:$CV375) < $F379, MIN(BF375, $F379 - SUM($I382:BE382), $F379 - SUM(BG375:$CV375)), MIN(($F379 - SUM($I382:BE382)) / COUNTIF(BF380:$CV380, \">0\"), BF375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH375:$CV375) < $F379, MIN(BG375, $F379 - SUM($I382:BF382), $F379 - SUM(BH375:$CV375)), MIN(($F379 - SUM($I382:BF382)) / COUNTIF(BG380:$CV380, \">0\"), BG375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI375:$CV375) < $F379, MIN(BH375, $F379 - SUM($I382:BG382), $F379 - SUM(BI375:$CV375)), MIN(($F379 - SUM($I382:BG382)) / COUNTIF(BH380:$CV380, \">0\"), BH375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ375:$CV375) < $F379, MIN(BI375, $F379 - SUM($I382:BH382), $F379 - SUM(BJ375:$CV375)), MIN(($F379 - SUM($I382:BH382)) / COUNTIF(BI380:$CV380, \">0\"), BI375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK375:$CV375) < $F379, MIN(BJ375, $F379 - SUM($I382:BI382), $F379 - SUM(BK375:$CV375)), MIN(($F379 - SUM($I382:BI382)) / COUNTIF(BJ380:$CV380, \">0\"), BJ375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL375:$CV375) < $F379, MIN(BK375, $F379 - SUM($I382:BJ382), $F379 - SUM(BL375:$CV375)), MIN(($F379 - SUM($I382:BJ382)) / COUNTIF(BK380:$CV380, \">0\"), BK375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM375:$CV375) < $F379, MIN(BL375, $F379 - SUM($I382:BK382), $F379 - SUM(BM375:$CV375)), MIN(($F379 - SUM($I382:BK382)) / COUNTIF(BL380:$CV380, \">0\"), BL375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN375:$CV375) < $F379, MIN(BM375, $F379 - SUM($I382:BL382), $F379 - SUM(BN375:$CV375)), MIN(($F379 - SUM($I382:BL382)) / COUNTIF(BM380:$CV380, \">0\"), BM375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO375:$CV375) < $F379, MIN(BN375, $F379 - SUM($I382:BM382), $F379 - SUM(BO375:$CV375)), MIN(($F379 - SUM($I382:BM382)) / COUNTIF(BN380:$CV380, \">0\"), BN375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP375:$CV375) < $F379, MIN(BO375, $F379 - SUM($I382:BN382), $F379 - SUM(BP375:$CV375)), MIN(($F379 - SUM($I382:BN382)) / COUNTIF(BO380:$CV380, \">0\"), BO375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ375:$CV375) < $F379, MIN(BP375, $F379 - SUM($I382:BO382), $F379 - SUM(BQ375:$CV375)), MIN(($F379 - SUM($I382:BO382)) / COUNTIF(BP380:$CV380, \">0\"), BP375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR375:$CV375) < $F379, MIN(BQ375, $F379 - SUM($I382:BP382), $F379 - SUM(BR375:$CV375)), MIN(($F379 - SUM($I382:BP382)) / COUNTIF(BQ380:$CV380, \">0\"), BQ375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS375:$CV375) < $F379, MIN(BR375, $F379 - SUM($I382:BQ382), $F379 - SUM(BS375:$CV375)), MIN(($F379 - SUM($I382:BQ382)) / COUNTIF(BR380:$CV380, \">0\"), BR375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT375:$CV375) < $F379, MIN(BS375, $F379 - SUM($I382:BR382), $F379 - SUM(BT375:$CV375)), MIN(($F379 - SUM($I382:BR382)) / COUNTIF(BS380:$CV380, \">0\"), BS375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU375:$CV375) < $F379, MIN(BT375, $F379 - SUM($I382:BS382), $F379 - SUM(BU375:$CV375)), MIN(($F379 - SUM($I382:BS382)) / COUNTIF(BT380:$CV380, \">0\"), BT375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV375:$CV375) < $F379, MIN(BU375, $F379 - SUM($I382:BT382), $F379 - SUM(BV375:$CV375)), MIN(($F379 - SUM($I382:BT382)) / COUNTIF(BU380:$CV380, \">0\"), BU375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW375:$CV375) < $F379, MIN(BV375, $F379 - SUM($I382:BU382), $F379 - SUM(BW375:$CV375)), MIN(($F379 - SUM($I382:BU382)) / COUNTIF(BV380:$CV380, \">0\"), BV375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX375:$CV375) < $F379, MIN(BW375, $F379 - SUM($I382:BV382), $F379 - SUM(BX375:$CV375)), MIN(($F379 - SUM($I382:BV382)) / COUNTIF(BW380:$CV380, \">0\"), BW375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY375:$CV375) < $F379, MIN(BX375, $F379 - SUM($I382:BW382), $F379 - SUM(BY375:$CV375)), MIN(($F379 - SUM($I382:BW382)) / COUNTIF(BX380:$CV380, \">0\"), BX375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ375:$CV375) < $F379, MIN(BY375, $F379 - SUM($I382:BX382), $F379 - SUM(BZ375:$CV375)), MIN(($F379 - SUM($I382:BX382)) / COUNTIF(BY380:$CV380, \">0\"), BY375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA375:$CV375) < $F379, MIN(BZ375, $F379 - SUM($I382:BY382), $F379 - SUM(CA375:$CV375)), MIN(($F379 - SUM($I382:BY382)) / COUNTIF(BZ380:$CV380, \">0\"), BZ375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB375:$CV375) < $F379, MIN(CA375, $F379 - SUM($I382:BZ382), $F379 - SUM(CB375:$CV375)), MIN(($F379 - SUM($I382:BZ382)) / COUNTIF(CA380:$CV380, \">0\"), CA375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC375:$CV375) < $F379, MIN(CB375, $F379 - SUM($I382:CA382), $F379 - SUM(CC375:$CV375)), MIN(($F379 - SUM($I382:CA382)) / COUNTIF(CB380:$CV380, \">0\"), CB375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD375:$CV375) < $F379, MIN(CC375, $F379 - SUM($I382:CB382), $F379 - SUM(CD375:$CV375)), MIN(($F379 - SUM($I382:CB382)) / COUNTIF(CC380:$CV380, \">0\"), CC375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE375:$CV375) < $F379, MIN(CD375, $F379 - SUM($I382:CC382), $F379 - SUM(CE375:$CV375)), MIN(($F379 - SUM($I382:CC382)) / COUNTIF(CD380:$CV380, \">0\"), CD375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF375:$CV375) < $F379, MIN(CE375, $F379 - SUM($I382:CD382), $F379 - SUM(CF375:$CV375)), MIN(($F379 - SUM($I382:CD382)) / COUNTIF(CE380:$CV380, \">0\"), CE375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG375:$CV375) < $F379, MIN(CF375, $F379 - SUM($I382:CE382), $F379 - SUM(CG375:$CV375)), MIN(($F379 - SUM($I382:CE382)) / COUNTIF(CF380:$CV380, \">0\"), CF375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH375:$CV375) < $F379, MIN(CG375, $F379 - SUM($I382:CF382), $F379 - SUM(CH375:$CV375)), MIN(($F379 - SUM($I382:CF382)) / COUNTIF(CG380:$CV380, \">0\"), CG375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI375:$CV375) < $F379, MIN(CH375, $F379 - SUM($I382:CG382), $F379 - SUM(CI375:$CV375)), MIN(($F379 - SUM($I382:CG382)) / COUNTIF(CH380:$CV380, \">0\"), CH375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ375:$CV375) < $F379, MIN(CI375, $F379 - SUM($I382:CH382), $F379 - SUM(CJ375:$CV375)), MIN(($F379 - SUM($I382:CH382)) / COUNTIF(CI380:$CV380, \">0\"), CI375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK375:$CV375) < $F379, MIN(CJ375, $F379 - SUM($I382:CI382), $F379 - SUM(CK375:$CV375)), MIN(($F379 - SUM($I382:CI382)) / COUNTIF(CJ380:$CV380, \">0\"), CJ375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL375:$CV375) < $F379, MIN(CK375, $F379 - SUM($I382:CJ382), $F379 - SUM(CL375:$CV375)), MIN(($F379 - SUM($I382:CJ382)) / COUNTIF(CK380:$CV380, \">0\"), CK375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM375:$CV375) < $F379, MIN(CL375, $F379 - SUM($I382:CK382), $F379 - SUM(CM375:$CV375)), MIN(($F379 - SUM($I382:CK382)) / COUNTIF(CL380:$CV380, \">0\"), CL375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN375:$CV375) < $F379, MIN(CM375, $F379 - SUM($I382:CL382), $F379 - SUM(CN375:$CV375)), MIN(($F379 - SUM($I382:CL382)) / COUNTIF(CM380:$CV380, \">0\"), CM375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO375:$CV375) < $F379, MIN(CN375, $F379 - SUM($I382:CM382), $F379 - SUM(CO375:$CV375)), MIN(($F379 - SUM($I382:CM382)) / COUNTIF(CN380:$CV380, \">0\"), CN375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP375:$CV375) < $F379, MIN(CO375, $F379 - SUM($I382:CN382), $F379 - SUM(CP375:$CV375)), MIN(($F379 - SUM($I382:CN382)) / COUNTIF(CO380:$CV380, \">0\"), CO375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ375:$CV375) < $F379, MIN(CP375, $F379 - SUM($I382:CO382), $F379 - SUM(CQ375:$CV375)), MIN(($F379 - SUM($I382:CO382)) / COUNTIF(CP380:$CV380, \">0\"), CP375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR375:$CV375) < $F379, MIN(CQ375, $F379 - SUM($I382:CP382), $F379 - SUM(CR375:$CV375)), MIN(($F379 - SUM($I382:CP382)) / COUNTIF(CQ380:$CV380, \">0\"), CQ375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS375:$CV375) < $F379, MIN(CR375, $F379 - SUM($I382:CQ382), $F379 - SUM(CS375:$CV375)), MIN(($F379 - SUM($I382:CQ382)) / COUNTIF(CR380:$CV380, \">0\"), CR375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT375:$CV375) < $F379, MIN(CS375, $F379 - SUM($I382:CR382), $F379 - SUM(CT375:$CV375)), MIN(($F379 - SUM($I382:CR382)) / COUNTIF(CS380:$CV380, \">0\"), CS375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU375:$CV375) < $F379, MIN(CT375, $F379 - SUM($I382:CS382), $F379 - SUM(CU375:$CV375)), MIN(($F379 - SUM($I382:CS382)) / COUNTIF(CT380:$CV380, \">0\"), CT375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV375:$CV375) < $F379, MIN(CU375, $F379 - SUM($I382:CT382), $F379 - SUM(CV375:$CV375)), MIN(($F379 - SUM($I382:CT382)) / COUNTIF(CU380:$CV380, \">0\"), CU375)) * $F381, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV375:CV375) < $F379, MIN(CV375, $F379 - SUM($I382:CU382), $F379 - SUM($CV375:CV375)), MIN(($F379 - SUM($I382:CU382)) / COUNTIF(CV380:$CV380, \">0\"), CV375)) * $F381, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J383:CV383)","v":2190000},"mmcf",null,null,{"$f":"IF($F381 = 0, J380, J382)","v":0},{"$f":"IF($F381 = 0, K380, K382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,219000,219000,219000,24118.287995340303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F381 = 0, BW380, BW382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J383 > 0, $F377, 0)","v":0},{"$f":"IF(K383 > 0, $F377, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW383 > 0, $F377, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 3"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J387:CV387)","v":10089857.29999999},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383, 0)","v":0},{"$f":"MAX(K363 - K371 - K383, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,169355.28533410991,222403.52355607331,222403.52355607331,417285.23556073301,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,230339.26087153368,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J388:CV388)","v":169355.28533410991},"mmcf",null,null,{"$f":"IF(AND(SUM($I387:I387) = 0, J387 > 0), J387, 0)","v":0},{"$f":"IF(AND(SUM($I387:J387) = 0, K387 > 0), K387, 0)","v":0},{"$f":"IF(AND(SUM($I387:K387) = 0, L387 > 0), L387, 0)","v":0},{"$f":"IF(AND(SUM($I387:L387) = 0, M387 > 0), M387, 0)","v":0},{"$f":"IF(AND(SUM($I387:M387) = 0, N387 > 0), N387, 0)","v":0},{"$f":"IF(AND(SUM($I387:N387) = 0, O387 > 0), O387, 0)","v":0},{"$f":"IF(AND(SUM($I387:O387) = 0, P387 > 0), P387, 0)","v":0},{"$f":"IF(AND(SUM($I387:P387) = 0, Q387 > 0), Q387, 0)","v":0},{"$f":"IF(AND(SUM($I387:Q387) = 0, R387 > 0), R387, 0)","v":0},{"$f":"IF(AND(SUM($I387:R387) = 0, S387 > 0), S387, 0)","v":0},{"$f":"IF(AND(SUM($I387:S387) = 0, T387 > 0), T387, 0)","v":0},{"$f":"IF(AND(SUM($I387:T387) = 0, U387 > 0), U387, 0)","v":0},{"$f":"IF(AND(SUM($I387:U387) = 0, V387 > 0), V387, 0)","v":0},{"$f":"IF(AND(SUM($I387:V387) = 0, W387 > 0), W387, 0)","v":0},{"$f":"IF(AND(SUM($I387:W387) = 0, X387 > 0), X387, 0)","v":0},{"$f":"IF(AND(SUM($I387:X387) = 0, Y387 > 0), Y387, 0)","v":0},{"$f":"IF(AND(SUM($I387:Y387) = 0, Z387 > 0), Z387, 0)","v":0},{"$f":"IF(AND(SUM($I387:Z387) = 0, AA387 > 0), AA387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AA387) = 0, AB387 > 0), AB387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AB387) = 0, AC387 > 0), AC387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AC387) = 0, AD387 > 0), AD387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AD387) = 0, AE387 > 0), AE387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AE387) = 0, AF387 > 0), AF387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AF387) = 0, AG387 > 0), AG387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AG387) = 0, AH387 > 0), AH387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AH387) = 0, AI387 > 0), AI387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AI387) = 0, AJ387 > 0), AJ387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AJ387) = 0, AK387 > 0), AK387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AK387) = 0, AL387 > 0), AL387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AL387) = 0, AM387 > 0), AM387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AM387) = 0, AN387 > 0), AN387, 0)","v":169355.28533410991},{"$f":"IF(AND(SUM($I387:AN387) = 0, AO387 > 0), AO387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AO387) = 0, AP387 > 0), AP387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AP387) = 0, AQ387 > 0), AQ387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AQ387) = 0, AR387 > 0), AR387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AR387) = 0, AS387 > 0), AS387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AS387) = 0, AT387 > 0), AT387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AT387) = 0, AU387 > 0), AU387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AU387) = 0, AV387 > 0), AV387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AV387) = 0, AW387 > 0), AW387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AW387) = 0, AX387 > 0), AX387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AX387) = 0, AY387 > 0), AY387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AY387) = 0, AZ387 > 0), AZ387, 0)","v":0},{"$f":"IF(AND(SUM($I387:AZ387) = 0, BA387 > 0), BA387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BA387) = 0, BB387 > 0), BB387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BB387) = 0, BC387 > 0), BC387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BC387) = 0, BD387 > 0), BD387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BD387) = 0, BE387 > 0), BE387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BE387) = 0, BF387 > 0), BF387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BF387) = 0, BG387 > 0), BG387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BG387) = 0, BH387 > 0), BH387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BH387) = 0, BI387 > 0), BI387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BI387) = 0, BJ387 > 0), BJ387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BJ387) = 0, BK387 > 0), BK387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BK387) = 0, BL387 > 0), BL387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BL387) = 0, BM387 > 0), BM387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BM387) = 0, BN387 > 0), BN387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BN387) = 0, BO387 > 0), BO387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BO387) = 0, BP387 > 0), BP387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BP387) = 0, BQ387 > 0), BQ387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BQ387) = 0, BR387 > 0), BR387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BR387) = 0, BS387 > 0), BS387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BS387) = 0, BT387 > 0), BT387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BT387) = 0, BU387 > 0), BU387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BU387) = 0, BV387 > 0), BV387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BV387) = 0, BW387 > 0), BW387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BW387) = 0, BX387 > 0), BX387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BX387) = 0, BY387 > 0), BY387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BY387) = 0, BZ387 > 0), BZ387, 0)","v":0},{"$f":"IF(AND(SUM($I387:BZ387) = 0, CA387 > 0), CA387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CA387) = 0, CB387 > 0), CB387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CB387) = 0, CC387 > 0), CC387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CC387) = 0, CD387 > 0), CD387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CD387) = 0, CE387 > 0), CE387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CE387) = 0, CF387 > 0), CF387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CF387) = 0, CG387 > 0), CG387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CG387) = 0, CH387 > 0), CH387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CH387) = 0, CI387 > 0), CI387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CI387) = 0, CJ387 > 0), CJ387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CJ387) = 0, CK387 > 0), CK387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CK387) = 0, CL387 > 0), CL387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CL387) = 0, CM387 > 0), CM387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CM387) = 0, CN387 > 0), CN387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CN387) = 0, CO387 > 0), CO387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CO387) = 0, CP387 > 0), CP387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CP387) = 0, CQ387 > 0), CQ387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CQ387) = 0, CR387 > 0), CR387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CR387) = 0, CS387 > 0), CS387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CS387) = 0, CT387 > 0), CT387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CT387) = 0, CU387 > 0), CU387, 0)","v":0},{"$f":"IF(AND(SUM($I387:CU387) = 0, CV387 > 0), CV387, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J389:CV389)","v":4},"wells",null,null,{"$f":"ROUNDUP(MIN(J388 / $F$355, $F387 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K388 / $F$355, $F387 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW388 / $F$355, $F387 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F389","v":219000},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F389","v":2190000},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J392:CV392)","v":2190000},"mmcf",null,null,{"$f":"IF(SUM($I392:I392) < $F391, MIN(J387, $F390, $F391 - SUM($I392:I392)), 0)","v":0},{"$f":"IF(SUM($I392:J392) < $F391, MIN(K387, $F390, $F391 - SUM($I392:J392)), 0)","v":0},{"$f":"IF(SUM($I392:K392) < $F391, MIN(L387, $F390, $F391 - SUM($I392:K392)), 0)","v":0},{"$f":"IF(SUM($I392:L392) < $F391, MIN(M387, $F390, $F391 - SUM($I392:L392)), 0)","v":0},{"$f":"IF(SUM($I392:M392) < $F391, MIN(N387, $F390, $F391 - SUM($I392:M392)), 0)","v":0},{"$f":"IF(SUM($I392:N392) < $F391, MIN(O387, $F390, $F391 - SUM($I392:N392)), 0)","v":0},{"$f":"IF(SUM($I392:O392) < $F391, MIN(P387, $F390, $F391 - SUM($I392:O392)), 0)","v":0},{"$f":"IF(SUM($I392:P392) < $F391, MIN(Q387, $F390, $F391 - SUM($I392:P392)), 0)","v":0},{"$f":"IF(SUM($I392:Q392) < $F391, MIN(R387, $F390, $F391 - SUM($I392:Q392)), 0)","v":0},{"$f":"IF(SUM($I392:R392) < $F391, MIN(S387, $F390, $F391 - SUM($I392:R392)), 0)","v":0},{"$f":"IF(SUM($I392:S392) < $F391, MIN(T387, $F390, $F391 - SUM($I392:S392)), 0)","v":0},{"$f":"IF(SUM($I392:T392) < $F391, MIN(U387, $F390, $F391 - SUM($I392:T392)), 0)","v":0},{"$f":"IF(SUM($I392:U392) < $F391, MIN(V387, $F390, $F391 - SUM($I392:U392)), 0)","v":0},{"$f":"IF(SUM($I392:V392) < $F391, MIN(W387, $F390, $F391 - SUM($I392:V392)), 0)","v":0},{"$f":"IF(SUM($I392:W392) < $F391, MIN(X387, $F390, $F391 - SUM($I392:W392)), 0)","v":0},{"$f":"IF(SUM($I392:X392) < $F391, MIN(Y387, $F390, $F391 - SUM($I392:X392)), 0)","v":0},{"$f":"IF(SUM($I392:Y392) < $F391, MIN(Z387, $F390, $F391 - SUM($I392:Y392)), 0)","v":0},{"$f":"IF(SUM($I392:Z392) < $F391, MIN(AA387, $F390, $F391 - SUM($I392:Z392)), 0)","v":0},{"$f":"IF(SUM($I392:AA392) < $F391, MIN(AB387, $F390, $F391 - SUM($I392:AA392)), 0)","v":0},{"$f":"IF(SUM($I392:AB392) < $F391, MIN(AC387, $F390, $F391 - SUM($I392:AB392)), 0)","v":0},{"$f":"IF(SUM($I392:AC392) < $F391, MIN(AD387, $F390, $F391 - SUM($I392:AC392)), 0)","v":0},{"$f":"IF(SUM($I392:AD392) < $F391, MIN(AE387, $F390, $F391 - SUM($I392:AD392)), 0)","v":0},{"$f":"IF(SUM($I392:AE392) < $F391, MIN(AF387, $F390, $F391 - SUM($I392:AE392)), 0)","v":0},{"$f":"IF(SUM($I392:AF392) < $F391, MIN(AG387, $F390, $F391 - SUM($I392:AF392)), 0)","v":0},{"$f":"IF(SUM($I392:AG392) < $F391, MIN(AH387, $F390, $F391 - SUM($I392:AG392)), 0)","v":0},{"$f":"IF(SUM($I392:AH392) < $F391, MIN(AI387, $F390, $F391 - SUM($I392:AH392)), 0)","v":0},{"$f":"IF(SUM($I392:AI392) < $F391, MIN(AJ387, $F390, $F391 - SUM($I392:AI392)), 0)","v":0},{"$f":"IF(SUM($I392:AJ392) < $F391, MIN(AK387, $F390, $F391 - SUM($I392:AJ392)), 0)","v":0},{"$f":"IF(SUM($I392:AK392) < $F391, MIN(AL387, $F390, $F391 - SUM($I392:AK392)), 0)","v":0},{"$f":"IF(SUM($I392:AL392) < $F391, MIN(AM387, $F390, $F391 - SUM($I392:AL392)), 0)","v":0},{"$f":"IF(SUM($I392:AM392) < $F391, MIN(AN387, $F390, $F391 - SUM($I392:AM392)), 0)","v":169355.28533410991},{"$f":"IF(SUM($I392:AN392) < $F391, MIN(AO387, $F390, $F391 - SUM($I392:AN392)), 0)","v":219000},{"$f":"IF(SUM($I392:AO392) < $F391, MIN(AP387, $F390, $F391 - SUM($I392:AO392)), 0)","v":219000},{"$f":"IF(SUM($I392:AP392) < $F391, MIN(AQ387, $F390, $F391 - SUM($I392:AP392)), 0)","v":219000},{"$f":"IF(SUM($I392:AQ392) < $F391, MIN(AR387, $F390, $F391 - SUM($I392:AQ392)), 0)","v":219000},{"$f":"IF(SUM($I392:AR392) < $F391, MIN(AS387, $F390, $F391 - SUM($I392:AR392)), 0)","v":219000},{"$f":"IF(SUM($I392:AS392) < $F391, MIN(AT387, $F390, $F391 - SUM($I392:AS392)), 0)","v":219000},{"$f":"IF(SUM($I392:AT392) < $F391, MIN(AU387, $F390, $F391 - SUM($I392:AT392)), 0)","v":219000},{"$f":"IF(SUM($I392:AU392) < $F391, MIN(AV387, $F390, $F391 - SUM($I392:AU392)), 0)","v":219000},{"$f":"IF(SUM($I392:AV392) < $F391, MIN(AW387, $F390, $F391 - SUM($I392:AV392)), 0)","v":219000},{"$f":"IF(SUM($I392:AW392) < $F391, MIN(AX387, $F390, $F391 - SUM($I392:AW392)), 0)","v":49644.714665890206},{"$f":"IF(SUM($I392:AX392) < $F391, MIN(AY387, $F390, $F391 - SUM($I392:AX392)), 0)","v":0},{"$f":"IF(SUM($I392:AY392) < $F391, MIN(AZ387, $F390, $F391 - SUM($I392:AY392)), 0)","v":0},{"$f":"IF(SUM($I392:AZ392) < $F391, MIN(BA387, $F390, $F391 - SUM($I392:AZ392)), 0)","v":0},{"$f":"IF(SUM($I392:BA392) < $F391, MIN(BB387, $F390, $F391 - SUM($I392:BA392)), 0)","v":0},{"$f":"IF(SUM($I392:BB392) < $F391, MIN(BC387, $F390, $F391 - SUM($I392:BB392)), 0)","v":0},{"$f":"IF(SUM($I392:BC392) < $F391, MIN(BD387, $F390, $F391 - SUM($I392:BC392)), 0)","v":0},{"$f":"IF(SUM($I392:BD392) < $F391, MIN(BE387, $F390, $F391 - SUM($I392:BD392)), 0)","v":0},{"$f":"IF(SUM($I392:BE392) < $F391, MIN(BF387, $F390, $F391 - SUM($I392:BE392)), 0)","v":0},{"$f":"IF(SUM($I392:BF392) < $F391, MIN(BG387, $F390, $F391 - SUM($I392:BF392)), 0)","v":0},{"$f":"IF(SUM($I392:BG392) < $F391, MIN(BH387, $F390, $F391 - SUM($I392:BG392)), 0)","v":0},{"$f":"IF(SUM($I392:BH392) < $F391, MIN(BI387, $F390, $F391 - SUM($I392:BH392)), 0)","v":0},{"$f":"IF(SUM($I392:BI392) < $F391, MIN(BJ387, $F390, $F391 - SUM($I392:BI392)), 0)","v":0},{"$f":"IF(SUM($I392:BJ392) < $F391, MIN(BK387, $F390, $F391 - SUM($I392:BJ392)), 0)","v":0},{"$f":"IF(SUM($I392:BK392) < $F391, MIN(BL387, $F390, $F391 - SUM($I392:BK392)), 0)","v":0},{"$f":"IF(SUM($I392:BL392) < $F391, MIN(BM387, $F390, $F391 - SUM($I392:BL392)), 0)","v":0},{"$f":"IF(SUM($I392:BM392) < $F391, MIN(BN387, $F390, $F391 - SUM($I392:BM392)), 0)","v":0},{"$f":"IF(SUM($I392:BN392) < $F391, MIN(BO387, $F390, $F391 - SUM($I392:BN392)), 0)","v":0},{"$f":"IF(SUM($I392:BO392) < $F391, MIN(BP387, $F390, $F391 - SUM($I392:BO392)), 0)","v":0},{"$f":"IF(SUM($I392:BP392) < $F391, MIN(BQ387, $F390, $F391 - SUM($I392:BP392)), 0)","v":0},{"$f":"IF(SUM($I392:BQ392) < $F391, MIN(BR387, $F390, $F391 - SUM($I392:BQ392)), 0)","v":0},{"$f":"IF(SUM($I392:BR392) < $F391, MIN(BS387, $F390, $F391 - SUM($I392:BR392)), 0)","v":0},{"$f":"IF(SUM($I392:BS392) < $F391, MIN(BT387, $F390, $F391 - SUM($I392:BS392)), 0)","v":0},{"$f":"IF(SUM($I392:BT392) < $F391, MIN(BU387, $F390, $F391 - SUM($I392:BT392)), 0)","v":0},{"$f":"IF(SUM($I392:BU392) < $F391, MIN(BV387, $F390, $F391 - SUM($I392:BU392)), 0)","v":0},{"$f":"IF(SUM($I392:BV392) < $F391, MIN(BW387, $F390, $F391 - SUM($I392:BV392)), 0)","v":0},{"$f":"IF(SUM($I392:BW392) < $F391, MIN(BX387, $F390, $F391 - SUM($I392:BW392)), 0)","v":0},{"$f":"IF(SUM($I392:BX392) < $F391, MIN(BY387, $F390, $F391 - SUM($I392:BX392)), 0)","v":0},{"$f":"IF(SUM($I392:BY392) < $F391, MIN(BZ387, $F390, $F391 - SUM($I392:BY392)), 0)","v":0},{"$f":"IF(SUM($I392:BZ392) < $F391, MIN(CA387, $F390, $F391 - SUM($I392:BZ392)), 0)","v":0},{"$f":"IF(SUM($I392:CA392) < $F391, MIN(CB387, $F390, $F391 - SUM($I392:CA392)), 0)","v":0},{"$f":"IF(SUM($I392:CB392) < $F391, MIN(CC387, $F390, $F391 - SUM($I392:CB392)), 0)","v":0},{"$f":"IF(SUM($I392:CC392) < $F391, MIN(CD387, $F390, $F391 - SUM($I392:CC392)), 0)","v":0},{"$f":"IF(SUM($I392:CD392) < $F391, MIN(CE387, $F390, $F391 - SUM($I392:CD392)), 0)","v":0},{"$f":"IF(SUM($I392:CE392) < $F391, MIN(CF387, $F390, $F391 - SUM($I392:CE392)), 0)","v":0},{"$f":"IF(SUM($I392:CF392) < $F391, MIN(CG387, $F390, $F391 - SUM($I392:CF392)), 0)","v":0},{"$f":"IF(SUM($I392:CG392) < $F391, MIN(CH387, $F390, $F391 - SUM($I392:CG392)), 0)","v":0},{"$f":"IF(SUM($I392:CH392) < $F391, MIN(CI387, $F390, $F391 - SUM($I392:CH392)), 0)","v":0},{"$f":"IF(SUM($I392:CI392) < $F391, MIN(CJ387, $F390, $F391 - SUM($I392:CI392)), 0)","v":0},{"$f":"IF(SUM($I392:CJ392) < $F391, MIN(CK387, $F390, $F391 - SUM($I392:CJ392)), 0)","v":0},{"$f":"IF(SUM($I392:CK392) < $F391, MIN(CL387, $F390, $F391 - SUM($I392:CK392)), 0)","v":0},{"$f":"IF(SUM($I392:CL392) < $F391, MIN(CM387, $F390, $F391 - SUM($I392:CL392)), 0)","v":0},{"$f":"IF(SUM($I392:CM392) < $F391, MIN(CN387, $F390, $F391 - SUM($I392:CM392)), 0)","v":0},{"$f":"IF(SUM($I392:CN392) < $F391, MIN(CO387, $F390, $F391 - SUM($I392:CN392)), 0)","v":0},{"$f":"IF(SUM($I392:CO392) < $F391, MIN(CP387, $F390, $F391 - SUM($I392:CO392)), 0)","v":0},{"$f":"IF(SUM($I392:CP392) < $F391, MIN(CQ387, $F390, $F391 - SUM($I392:CP392)), 0)","v":0},{"$f":"IF(SUM($I392:CQ392) < $F391, MIN(CR387, $F390, $F391 - SUM($I392:CQ392)), 0)","v":0},{"$f":"IF(SUM($I392:CR392) < $F391, MIN(CS387, $F390, $F391 - SUM($I392:CR392)), 0)","v":0},{"$f":"IF(SUM($I392:CS392) < $F391, MIN(CT387, $F390, $F391 - SUM($I392:CS392)), 0)","v":0},{"$f":"IF(SUM($I392:CT392) < $F391, MIN(CU387, $F390, $F391 - SUM($I392:CT392)), 0)","v":0},{"$f":"IF(SUM($I392:CU392) < $F391, MIN(CV387, $F390, $F391 - SUM($I392:CU392)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F392 < F391, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K387:$CV387) < $F391, MIN(J387, $F391 - SUM($I394:I394), $F391 - SUM(K387:$CV387)), MIN(($F391 - SUM($I394:I394)) / COUNTIF(J392:$CV392, \">0\"), J387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(L387:$CV387) < $F391, MIN(K387, $F391 - SUM($I394:J394), $F391 - SUM(L387:$CV387)), MIN(($F391 - SUM($I394:J394)) / COUNTIF(K392:$CV392, \">0\"), K387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(M387:$CV387) < $F391, MIN(L387, $F391 - SUM($I394:K394), $F391 - SUM(M387:$CV387)), MIN(($F391 - SUM($I394:K394)) / COUNTIF(L392:$CV392, \">0\"), L387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(N387:$CV387) < $F391, MIN(M387, $F391 - SUM($I394:L394), $F391 - SUM(N387:$CV387)), MIN(($F391 - SUM($I394:L394)) / COUNTIF(M392:$CV392, \">0\"), M387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(O387:$CV387) < $F391, MIN(N387, $F391 - SUM($I394:M394), $F391 - SUM(O387:$CV387)), MIN(($F391 - SUM($I394:M394)) / COUNTIF(N392:$CV392, \">0\"), N387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(P387:$CV387) < $F391, MIN(O387, $F391 - SUM($I394:N394), $F391 - SUM(P387:$CV387)), MIN(($F391 - SUM($I394:N394)) / COUNTIF(O392:$CV392, \">0\"), O387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q387:$CV387) < $F391, MIN(P387, $F391 - SUM($I394:O394), $F391 - SUM(Q387:$CV387)), MIN(($F391 - SUM($I394:O394)) / COUNTIF(P392:$CV392, \">0\"), P387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(R387:$CV387) < $F391, MIN(Q387, $F391 - SUM($I394:P394), $F391 - SUM(R387:$CV387)), MIN(($F391 - SUM($I394:P394)) / COUNTIF(Q392:$CV392, \">0\"), Q387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(S387:$CV387) < $F391, MIN(R387, $F391 - SUM($I394:Q394), $F391 - SUM(S387:$CV387)), MIN(($F391 - SUM($I394:Q394)) / COUNTIF(R392:$CV392, \">0\"), R387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(T387:$CV387) < $F391, MIN(S387, $F391 - SUM($I394:R394), $F391 - SUM(T387:$CV387)), MIN(($F391 - SUM($I394:R394)) / COUNTIF(S392:$CV392, \">0\"), S387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(U387:$CV387) < $F391, MIN(T387, $F391 - SUM($I394:S394), $F391 - SUM(U387:$CV387)), MIN(($F391 - SUM($I394:S394)) / COUNTIF(T392:$CV392, \">0\"), T387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(V387:$CV387) < $F391, MIN(U387, $F391 - SUM($I394:T394), $F391 - SUM(V387:$CV387)), MIN(($F391 - SUM($I394:T394)) / COUNTIF(U392:$CV392, \">0\"), U387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(W387:$CV387) < $F391, MIN(V387, $F391 - SUM($I394:U394), $F391 - SUM(W387:$CV387)), MIN(($F391 - SUM($I394:U394)) / COUNTIF(V392:$CV392, \">0\"), V387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(X387:$CV387) < $F391, MIN(W387, $F391 - SUM($I394:V394), $F391 - SUM(X387:$CV387)), MIN(($F391 - SUM($I394:V394)) / COUNTIF(W392:$CV392, \">0\"), W387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y387:$CV387) < $F391, MIN(X387, $F391 - SUM($I394:W394), $F391 - SUM(Y387:$CV387)), MIN(($F391 - SUM($I394:W394)) / COUNTIF(X392:$CV392, \">0\"), X387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z387:$CV387) < $F391, MIN(Y387, $F391 - SUM($I394:X394), $F391 - SUM(Z387:$CV387)), MIN(($F391 - SUM($I394:X394)) / COUNTIF(Y392:$CV392, \">0\"), Y387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA387:$CV387) < $F391, MIN(Z387, $F391 - SUM($I394:Y394), $F391 - SUM(AA387:$CV387)), MIN(($F391 - SUM($I394:Y394)) / COUNTIF(Z392:$CV392, \">0\"), Z387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB387:$CV387) < $F391, MIN(AA387, $F391 - SUM($I394:Z394), $F391 - SUM(AB387:$CV387)), MIN(($F391 - SUM($I394:Z394)) / COUNTIF(AA392:$CV392, \">0\"), AA387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC387:$CV387) < $F391, MIN(AB387, $F391 - SUM($I394:AA394), $F391 - SUM(AC387:$CV387)), MIN(($F391 - SUM($I394:AA394)) / COUNTIF(AB392:$CV392, \">0\"), AB387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD387:$CV387) < $F391, MIN(AC387, $F391 - SUM($I394:AB394), $F391 - SUM(AD387:$CV387)), MIN(($F391 - SUM($I394:AB394)) / COUNTIF(AC392:$CV392, \">0\"), AC387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE387:$CV387) < $F391, MIN(AD387, $F391 - SUM($I394:AC394), $F391 - SUM(AE387:$CV387)), MIN(($F391 - SUM($I394:AC394)) / COUNTIF(AD392:$CV392, \">0\"), AD387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF387:$CV387) < $F391, MIN(AE387, $F391 - SUM($I394:AD394), $F391 - SUM(AF387:$CV387)), MIN(($F391 - SUM($I394:AD394)) / COUNTIF(AE392:$CV392, \">0\"), AE387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG387:$CV387) < $F391, MIN(AF387, $F391 - SUM($I394:AE394), $F391 - SUM(AG387:$CV387)), MIN(($F391 - SUM($I394:AE394)) / COUNTIF(AF392:$CV392, \">0\"), AF387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH387:$CV387) < $F391, MIN(AG387, $F391 - SUM($I394:AF394), $F391 - SUM(AH387:$CV387)), MIN(($F391 - SUM($I394:AF394)) / COUNTIF(AG392:$CV392, \">0\"), AG387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI387:$CV387) < $F391, MIN(AH387, $F391 - SUM($I394:AG394), $F391 - SUM(AI387:$CV387)), MIN(($F391 - SUM($I394:AG394)) / COUNTIF(AH392:$CV392, \">0\"), AH387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ387:$CV387) < $F391, MIN(AI387, $F391 - SUM($I394:AH394), $F391 - SUM(AJ387:$CV387)), MIN(($F391 - SUM($I394:AH394)) / COUNTIF(AI392:$CV392, \">0\"), AI387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK387:$CV387) < $F391, MIN(AJ387, $F391 - SUM($I394:AI394), $F391 - SUM(AK387:$CV387)), MIN(($F391 - SUM($I394:AI394)) / COUNTIF(AJ392:$CV392, \">0\"), AJ387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL387:$CV387) < $F391, MIN(AK387, $F391 - SUM($I394:AJ394), $F391 - SUM(AL387:$CV387)), MIN(($F391 - SUM($I394:AJ394)) / COUNTIF(AK392:$CV392, \">0\"), AK387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM387:$CV387) < $F391, MIN(AL387, $F391 - SUM($I394:AK394), $F391 - SUM(AM387:$CV387)), MIN(($F391 - SUM($I394:AK394)) / COUNTIF(AL392:$CV392, \">0\"), AL387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN387:$CV387) < $F391, MIN(AM387, $F391 - SUM($I394:AL394), $F391 - SUM(AN387:$CV387)), MIN(($F391 - SUM($I394:AL394)) / COUNTIF(AM392:$CV392, \">0\"), AM387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO387:$CV387) < $F391, MIN(AN387, $F391 - SUM($I394:AM394), $F391 - SUM(AO387:$CV387)), MIN(($F391 - SUM($I394:AM394)) / COUNTIF(AN392:$CV392, \">0\"), AN387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP387:$CV387) < $F391, MIN(AO387, $F391 - SUM($I394:AN394), $F391 - SUM(AP387:$CV387)), MIN(($F391 - SUM($I394:AN394)) / COUNTIF(AO392:$CV392, \">0\"), AO387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ387:$CV387) < $F391, MIN(AP387, $F391 - SUM($I394:AO394), $F391 - SUM(AQ387:$CV387)), MIN(($F391 - SUM($I394:AO394)) / COUNTIF(AP392:$CV392, \">0\"), AP387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR387:$CV387) < $F391, MIN(AQ387, $F391 - SUM($I394:AP394), $F391 - SUM(AR387:$CV387)), MIN(($F391 - SUM($I394:AP394)) / COUNTIF(AQ392:$CV392, \">0\"), AQ387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS387:$CV387) < $F391, MIN(AR387, $F391 - SUM($I394:AQ394), $F391 - SUM(AS387:$CV387)), MIN(($F391 - SUM($I394:AQ394)) / COUNTIF(AR392:$CV392, \">0\"), AR387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT387:$CV387) < $F391, MIN(AS387, $F391 - SUM($I394:AR394), $F391 - SUM(AT387:$CV387)), MIN(($F391 - SUM($I394:AR394)) / COUNTIF(AS392:$CV392, \">0\"), AS387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU387:$CV387) < $F391, MIN(AT387, $F391 - SUM($I394:AS394), $F391 - SUM(AU387:$CV387)), MIN(($F391 - SUM($I394:AS394)) / COUNTIF(AT392:$CV392, \">0\"), AT387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV387:$CV387) < $F391, MIN(AU387, $F391 - SUM($I394:AT394), $F391 - SUM(AV387:$CV387)), MIN(($F391 - SUM($I394:AT394)) / COUNTIF(AU392:$CV392, \">0\"), AU387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW387:$CV387) < $F391, MIN(AV387, $F391 - SUM($I394:AU394), $F391 - SUM(AW387:$CV387)), MIN(($F391 - SUM($I394:AU394)) / COUNTIF(AV392:$CV392, \">0\"), AV387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX387:$CV387) < $F391, MIN(AW387, $F391 - SUM($I394:AV394), $F391 - SUM(AX387:$CV387)), MIN(($F391 - SUM($I394:AV394)) / COUNTIF(AW392:$CV392, \">0\"), AW387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY387:$CV387) < $F391, MIN(AX387, $F391 - SUM($I394:AW394), $F391 - SUM(AY387:$CV387)), MIN(($F391 - SUM($I394:AW394)) / COUNTIF(AX392:$CV392, \">0\"), AX387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ387:$CV387) < $F391, MIN(AY387, $F391 - SUM($I394:AX394), $F391 - SUM(AZ387:$CV387)), MIN(($F391 - SUM($I394:AX394)) / COUNTIF(AY392:$CV392, \">0\"), AY387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA387:$CV387) < $F391, MIN(AZ387, $F391 - SUM($I394:AY394), $F391 - SUM(BA387:$CV387)), MIN(($F391 - SUM($I394:AY394)) / COUNTIF(AZ392:$CV392, \">0\"), AZ387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB387:$CV387) < $F391, MIN(BA387, $F391 - SUM($I394:AZ394), $F391 - SUM(BB387:$CV387)), MIN(($F391 - SUM($I394:AZ394)) / COUNTIF(BA392:$CV392, \">0\"), BA387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC387:$CV387) < $F391, MIN(BB387, $F391 - SUM($I394:BA394), $F391 - SUM(BC387:$CV387)), MIN(($F391 - SUM($I394:BA394)) / COUNTIF(BB392:$CV392, \">0\"), BB387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD387:$CV387) < $F391, MIN(BC387, $F391 - SUM($I394:BB394), $F391 - SUM(BD387:$CV387)), MIN(($F391 - SUM($I394:BB394)) / COUNTIF(BC392:$CV392, \">0\"), BC387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE387:$CV387) < $F391, MIN(BD387, $F391 - SUM($I394:BC394), $F391 - SUM(BE387:$CV387)), MIN(($F391 - SUM($I394:BC394)) / COUNTIF(BD392:$CV392, \">0\"), BD387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF387:$CV387) < $F391, MIN(BE387, $F391 - SUM($I394:BD394), $F391 - SUM(BF387:$CV387)), MIN(($F391 - SUM($I394:BD394)) / COUNTIF(BE392:$CV392, \">0\"), BE387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG387:$CV387) < $F391, MIN(BF387, $F391 - SUM($I394:BE394), $F391 - SUM(BG387:$CV387)), MIN(($F391 - SUM($I394:BE394)) / COUNTIF(BF392:$CV392, \">0\"), BF387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH387:$CV387) < $F391, MIN(BG387, $F391 - SUM($I394:BF394), $F391 - SUM(BH387:$CV387)), MIN(($F391 - SUM($I394:BF394)) / COUNTIF(BG392:$CV392, \">0\"), BG387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI387:$CV387) < $F391, MIN(BH387, $F391 - SUM($I394:BG394), $F391 - SUM(BI387:$CV387)), MIN(($F391 - SUM($I394:BG394)) / COUNTIF(BH392:$CV392, \">0\"), BH387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ387:$CV387) < $F391, MIN(BI387, $F391 - SUM($I394:BH394), $F391 - SUM(BJ387:$CV387)), MIN(($F391 - SUM($I394:BH394)) / COUNTIF(BI392:$CV392, \">0\"), BI387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK387:$CV387) < $F391, MIN(BJ387, $F391 - SUM($I394:BI394), $F391 - SUM(BK387:$CV387)), MIN(($F391 - SUM($I394:BI394)) / COUNTIF(BJ392:$CV392, \">0\"), BJ387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL387:$CV387) < $F391, MIN(BK387, $F391 - SUM($I394:BJ394), $F391 - SUM(BL387:$CV387)), MIN(($F391 - SUM($I394:BJ394)) / COUNTIF(BK392:$CV392, \">0\"), BK387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM387:$CV387) < $F391, MIN(BL387, $F391 - SUM($I394:BK394), $F391 - SUM(BM387:$CV387)), MIN(($F391 - SUM($I394:BK394)) / COUNTIF(BL392:$CV392, \">0\"), BL387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN387:$CV387) < $F391, MIN(BM387, $F391 - SUM($I394:BL394), $F391 - SUM(BN387:$CV387)), MIN(($F391 - SUM($I394:BL394)) / COUNTIF(BM392:$CV392, \">0\"), BM387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO387:$CV387) < $F391, MIN(BN387, $F391 - SUM($I394:BM394), $F391 - SUM(BO387:$CV387)), MIN(($F391 - SUM($I394:BM394)) / COUNTIF(BN392:$CV392, \">0\"), BN387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP387:$CV387) < $F391, MIN(BO387, $F391 - SUM($I394:BN394), $F391 - SUM(BP387:$CV387)), MIN(($F391 - SUM($I394:BN394)) / COUNTIF(BO392:$CV392, \">0\"), BO387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ387:$CV387) < $F391, MIN(BP387, $F391 - SUM($I394:BO394), $F391 - SUM(BQ387:$CV387)), MIN(($F391 - SUM($I394:BO394)) / COUNTIF(BP392:$CV392, \">0\"), BP387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR387:$CV387) < $F391, MIN(BQ387, $F391 - SUM($I394:BP394), $F391 - SUM(BR387:$CV387)), MIN(($F391 - SUM($I394:BP394)) / COUNTIF(BQ392:$CV392, \">0\"), BQ387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS387:$CV387) < $F391, MIN(BR387, $F391 - SUM($I394:BQ394), $F391 - SUM(BS387:$CV387)), MIN(($F391 - SUM($I394:BQ394)) / COUNTIF(BR392:$CV392, \">0\"), BR387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT387:$CV387) < $F391, MIN(BS387, $F391 - SUM($I394:BR394), $F391 - SUM(BT387:$CV387)), MIN(($F391 - SUM($I394:BR394)) / COUNTIF(BS392:$CV392, \">0\"), BS387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU387:$CV387) < $F391, MIN(BT387, $F391 - SUM($I394:BS394), $F391 - SUM(BU387:$CV387)), MIN(($F391 - SUM($I394:BS394)) / COUNTIF(BT392:$CV392, \">0\"), BT387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV387:$CV387) < $F391, MIN(BU387, $F391 - SUM($I394:BT394), $F391 - SUM(BV387:$CV387)), MIN(($F391 - SUM($I394:BT394)) / COUNTIF(BU392:$CV392, \">0\"), BU387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW387:$CV387) < $F391, MIN(BV387, $F391 - SUM($I394:BU394), $F391 - SUM(BW387:$CV387)), MIN(($F391 - SUM($I394:BU394)) / COUNTIF(BV392:$CV392, \">0\"), BV387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX387:$CV387) < $F391, MIN(BW387, $F391 - SUM($I394:BV394), $F391 - SUM(BX387:$CV387)), MIN(($F391 - SUM($I394:BV394)) / COUNTIF(BW392:$CV392, \">0\"), BW387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY387:$CV387) < $F391, MIN(BX387, $F391 - SUM($I394:BW394), $F391 - SUM(BY387:$CV387)), MIN(($F391 - SUM($I394:BW394)) / COUNTIF(BX392:$CV392, \">0\"), BX387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ387:$CV387) < $F391, MIN(BY387, $F391 - SUM($I394:BX394), $F391 - SUM(BZ387:$CV387)), MIN(($F391 - SUM($I394:BX394)) / COUNTIF(BY392:$CV392, \">0\"), BY387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA387:$CV387) < $F391, MIN(BZ387, $F391 - SUM($I394:BY394), $F391 - SUM(CA387:$CV387)), MIN(($F391 - SUM($I394:BY394)) / COUNTIF(BZ392:$CV392, \">0\"), BZ387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB387:$CV387) < $F391, MIN(CA387, $F391 - SUM($I394:BZ394), $F391 - SUM(CB387:$CV387)), MIN(($F391 - SUM($I394:BZ394)) / COUNTIF(CA392:$CV392, \">0\"), CA387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC387:$CV387) < $F391, MIN(CB387, $F391 - SUM($I394:CA394), $F391 - SUM(CC387:$CV387)), MIN(($F391 - SUM($I394:CA394)) / COUNTIF(CB392:$CV392, \">0\"), CB387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD387:$CV387) < $F391, MIN(CC387, $F391 - SUM($I394:CB394), $F391 - SUM(CD387:$CV387)), MIN(($F391 - SUM($I394:CB394)) / COUNTIF(CC392:$CV392, \">0\"), CC387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE387:$CV387) < $F391, MIN(CD387, $F391 - SUM($I394:CC394), $F391 - SUM(CE387:$CV387)), MIN(($F391 - SUM($I394:CC394)) / COUNTIF(CD392:$CV392, \">0\"), CD387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF387:$CV387) < $F391, MIN(CE387, $F391 - SUM($I394:CD394), $F391 - SUM(CF387:$CV387)), MIN(($F391 - SUM($I394:CD394)) / COUNTIF(CE392:$CV392, \">0\"), CE387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG387:$CV387) < $F391, MIN(CF387, $F391 - SUM($I394:CE394), $F391 - SUM(CG387:$CV387)), MIN(($F391 - SUM($I394:CE394)) / COUNTIF(CF392:$CV392, \">0\"), CF387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH387:$CV387) < $F391, MIN(CG387, $F391 - SUM($I394:CF394), $F391 - SUM(CH387:$CV387)), MIN(($F391 - SUM($I394:CF394)) / COUNTIF(CG392:$CV392, \">0\"), CG387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI387:$CV387) < $F391, MIN(CH387, $F391 - SUM($I394:CG394), $F391 - SUM(CI387:$CV387)), MIN(($F391 - SUM($I394:CG394)) / COUNTIF(CH392:$CV392, \">0\"), CH387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ387:$CV387) < $F391, MIN(CI387, $F391 - SUM($I394:CH394), $F391 - SUM(CJ387:$CV387)), MIN(($F391 - SUM($I394:CH394)) / COUNTIF(CI392:$CV392, \">0\"), CI387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK387:$CV387) < $F391, MIN(CJ387, $F391 - SUM($I394:CI394), $F391 - SUM(CK387:$CV387)), MIN(($F391 - SUM($I394:CI394)) / COUNTIF(CJ392:$CV392, \">0\"), CJ387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL387:$CV387) < $F391, MIN(CK387, $F391 - SUM($I394:CJ394), $F391 - SUM(CL387:$CV387)), MIN(($F391 - SUM($I394:CJ394)) / COUNTIF(CK392:$CV392, \">0\"), CK387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM387:$CV387) < $F391, MIN(CL387, $F391 - SUM($I394:CK394), $F391 - SUM(CM387:$CV387)), MIN(($F391 - SUM($I394:CK394)) / COUNTIF(CL392:$CV392, \">0\"), CL387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN387:$CV387) < $F391, MIN(CM387, $F391 - SUM($I394:CL394), $F391 - SUM(CN387:$CV387)), MIN(($F391 - SUM($I394:CL394)) / COUNTIF(CM392:$CV392, \">0\"), CM387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO387:$CV387) < $F391, MIN(CN387, $F391 - SUM($I394:CM394), $F391 - SUM(CO387:$CV387)), MIN(($F391 - SUM($I394:CM394)) / COUNTIF(CN392:$CV392, \">0\"), CN387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP387:$CV387) < $F391, MIN(CO387, $F391 - SUM($I394:CN394), $F391 - SUM(CP387:$CV387)), MIN(($F391 - SUM($I394:CN394)) / COUNTIF(CO392:$CV392, \">0\"), CO387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ387:$CV387) < $F391, MIN(CP387, $F391 - SUM($I394:CO394), $F391 - SUM(CQ387:$CV387)), MIN(($F391 - SUM($I394:CO394)) / COUNTIF(CP392:$CV392, \">0\"), CP387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR387:$CV387) < $F391, MIN(CQ387, $F391 - SUM($I394:CP394), $F391 - SUM(CR387:$CV387)), MIN(($F391 - SUM($I394:CP394)) / COUNTIF(CQ392:$CV392, \">0\"), CQ387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS387:$CV387) < $F391, MIN(CR387, $F391 - SUM($I394:CQ394), $F391 - SUM(CS387:$CV387)), MIN(($F391 - SUM($I394:CQ394)) / COUNTIF(CR392:$CV392, \">0\"), CR387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT387:$CV387) < $F391, MIN(CS387, $F391 - SUM($I394:CR394), $F391 - SUM(CT387:$CV387)), MIN(($F391 - SUM($I394:CR394)) / COUNTIF(CS392:$CV392, \">0\"), CS387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU387:$CV387) < $F391, MIN(CT387, $F391 - SUM($I394:CS394), $F391 - SUM(CU387:$CV387)), MIN(($F391 - SUM($I394:CS394)) / COUNTIF(CT392:$CV392, \">0\"), CT387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV387:$CV387) < $F391, MIN(CU387, $F391 - SUM($I394:CT394), $F391 - SUM(CV387:$CV387)), MIN(($F391 - SUM($I394:CT394)) / COUNTIF(CU392:$CV392, \">0\"), CU387)) * $F393, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV387:CV387) < $F391, MIN(CV387, $F391 - SUM($I394:CU394), $F391 - SUM($CV387:CV387)), MIN(($F391 - SUM($I394:CU394)) / COUNTIF(CV392:$CV392, \">0\"), CV387)) * $F393, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J395:CV395)","v":2190000},"mmcf",null,null,{"$f":"IF($F393 = 0, J392, J394)","v":0},{"$f":"IF($F393 = 0, K392, K394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,169355.28533410991,219000,219000,219000,219000,219000,219000,219000,219000,219000,49644.714665890206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F393 = 0, BW392, BW394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J395 > 0, $F389, 0)","v":0},{"$f":"IF(K395 > 0, $F389, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW395 > 0, $F389, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 4"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J399:CV399)","v":7899857.2999999877},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3403.5235560733126,3403.5235560733126,198285.23556073301,222403.52355607331,222403.52355607331,222403.52355607331,222403.52355607331,222403.52355607331,222403.52355607331,391758.80889018311,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,230339.26087153368,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J400:CV400)","v":3403.5235560733126},"mmcf",null,null,{"$f":"IF(AND(SUM($I399:I399) = 0, J399 > 0), J399, 0)","v":0},{"$f":"IF(AND(SUM($I399:J399) = 0, K399 > 0), K399, 0)","v":0},{"$f":"IF(AND(SUM($I399:K399) = 0, L399 > 0), L399, 0)","v":0},{"$f":"IF(AND(SUM($I399:L399) = 0, M399 > 0), M399, 0)","v":0},{"$f":"IF(AND(SUM($I399:M399) = 0, N399 > 0), N399, 0)","v":0},{"$f":"IF(AND(SUM($I399:N399) = 0, O399 > 0), O399, 0)","v":0},{"$f":"IF(AND(SUM($I399:O399) = 0, P399 > 0), P399, 0)","v":0},{"$f":"IF(AND(SUM($I399:P399) = 0, Q399 > 0), Q399, 0)","v":0},{"$f":"IF(AND(SUM($I399:Q399) = 0, R399 > 0), R399, 0)","v":0},{"$f":"IF(AND(SUM($I399:R399) = 0, S399 > 0), S399, 0)","v":0},{"$f":"IF(AND(SUM($I399:S399) = 0, T399 > 0), T399, 0)","v":0},{"$f":"IF(AND(SUM($I399:T399) = 0, U399 > 0), U399, 0)","v":0},{"$f":"IF(AND(SUM($I399:U399) = 0, V399 > 0), V399, 0)","v":0},{"$f":"IF(AND(SUM($I399:V399) = 0, W399 > 0), W399, 0)","v":0},{"$f":"IF(AND(SUM($I399:W399) = 0, X399 > 0), X399, 0)","v":0},{"$f":"IF(AND(SUM($I399:X399) = 0, Y399 > 0), Y399, 0)","v":0},{"$f":"IF(AND(SUM($I399:Y399) = 0, Z399 > 0), Z399, 0)","v":0},{"$f":"IF(AND(SUM($I399:Z399) = 0, AA399 > 0), AA399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AA399) = 0, AB399 > 0), AB399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AB399) = 0, AC399 > 0), AC399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AC399) = 0, AD399 > 0), AD399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AD399) = 0, AE399 > 0), AE399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AE399) = 0, AF399 > 0), AF399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AF399) = 0, AG399 > 0), AG399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AG399) = 0, AH399 > 0), AH399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AH399) = 0, AI399 > 0), AI399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AI399) = 0, AJ399 > 0), AJ399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AJ399) = 0, AK399 > 0), AK399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AK399) = 0, AL399 > 0), AL399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AL399) = 0, AM399 > 0), AM399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AM399) = 0, AN399 > 0), AN399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AN399) = 0, AO399 > 0), AO399, 0)","v":3403.5235560733126},{"$f":"IF(AND(SUM($I399:AO399) = 0, AP399 > 0), AP399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AP399) = 0, AQ399 > 0), AQ399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AQ399) = 0, AR399 > 0), AR399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AR399) = 0, AS399 > 0), AS399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AS399) = 0, AT399 > 0), AT399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AT399) = 0, AU399 > 0), AU399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AU399) = 0, AV399 > 0), AV399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AV399) = 0, AW399 > 0), AW399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AW399) = 0, AX399 > 0), AX399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AX399) = 0, AY399 > 0), AY399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AY399) = 0, AZ399 > 0), AZ399, 0)","v":0},{"$f":"IF(AND(SUM($I399:AZ399) = 0, BA399 > 0), BA399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BA399) = 0, BB399 > 0), BB399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BB399) = 0, BC399 > 0), BC399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BC399) = 0, BD399 > 0), BD399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BD399) = 0, BE399 > 0), BE399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BE399) = 0, BF399 > 0), BF399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BF399) = 0, BG399 > 0), BG399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BG399) = 0, BH399 > 0), BH399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BH399) = 0, BI399 > 0), BI399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BI399) = 0, BJ399 > 0), BJ399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BJ399) = 0, BK399 > 0), BK399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BK399) = 0, BL399 > 0), BL399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BL399) = 0, BM399 > 0), BM399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BM399) = 0, BN399 > 0), BN399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BN399) = 0, BO399 > 0), BO399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BO399) = 0, BP399 > 0), BP399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BP399) = 0, BQ399 > 0), BQ399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BQ399) = 0, BR399 > 0), BR399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BR399) = 0, BS399 > 0), BS399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BS399) = 0, BT399 > 0), BT399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BT399) = 0, BU399 > 0), BU399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BU399) = 0, BV399 > 0), BV399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BV399) = 0, BW399 > 0), BW399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BW399) = 0, BX399 > 0), BX399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BX399) = 0, BY399 > 0), BY399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BY399) = 0, BZ399 > 0), BZ399, 0)","v":0},{"$f":"IF(AND(SUM($I399:BZ399) = 0, CA399 > 0), CA399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CA399) = 0, CB399 > 0), CB399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CB399) = 0, CC399 > 0), CC399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CC399) = 0, CD399 > 0), CD399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CD399) = 0, CE399 > 0), CE399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CE399) = 0, CF399 > 0), CF399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CF399) = 0, CG399 > 0), CG399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CG399) = 0, CH399 > 0), CH399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CH399) = 0, CI399 > 0), CI399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CI399) = 0, CJ399 > 0), CJ399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CJ399) = 0, CK399 > 0), CK399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CK399) = 0, CL399 > 0), CL399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CL399) = 0, CM399 > 0), CM399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CM399) = 0, CN399 > 0), CN399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CN399) = 0, CO399 > 0), CO399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CO399) = 0, CP399 > 0), CP399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CP399) = 0, CQ399 > 0), CQ399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CQ399) = 0, CR399 > 0), CR399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CR399) = 0, CS399 > 0), CS399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CS399) = 0, CT399 > 0), CT399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CT399) = 0, CU399 > 0), CU399, 0)","v":0},{"$f":"IF(AND(SUM($I399:CU399) = 0, CV399 > 0), CV399, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J401:CV401)","v":1},"wells",null,null,{"$f":"ROUNDUP(MIN(J400 / $F$355, $F399 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K400 / $F$355, $F399 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW400 / $F$355, $F399 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F401","v":54750},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F401","v":547500},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J404:CV404)","v":547500},"mmcf",null,null,{"$f":"IF(SUM($I404:I404) < $F403, MIN(J399, $F402, $F403 - SUM($I404:I404)), 0)","v":0},{"$f":"IF(SUM($I404:J404) < $F403, MIN(K399, $F402, $F403 - SUM($I404:J404)), 0)","v":0},{"$f":"IF(SUM($I404:K404) < $F403, MIN(L399, $F402, $F403 - SUM($I404:K404)), 0)","v":0},{"$f":"IF(SUM($I404:L404) < $F403, MIN(M399, $F402, $F403 - SUM($I404:L404)), 0)","v":0},{"$f":"IF(SUM($I404:M404) < $F403, MIN(N399, $F402, $F403 - SUM($I404:M404)), 0)","v":0},{"$f":"IF(SUM($I404:N404) < $F403, MIN(O399, $F402, $F403 - SUM($I404:N404)), 0)","v":0},{"$f":"IF(SUM($I404:O404) < $F403, MIN(P399, $F402, $F403 - SUM($I404:O404)), 0)","v":0},{"$f":"IF(SUM($I404:P404) < $F403, MIN(Q399, $F402, $F403 - SUM($I404:P404)), 0)","v":0},{"$f":"IF(SUM($I404:Q404) < $F403, MIN(R399, $F402, $F403 - SUM($I404:Q404)), 0)","v":0},{"$f":"IF(SUM($I404:R404) < $F403, MIN(S399, $F402, $F403 - SUM($I404:R404)), 0)","v":0},{"$f":"IF(SUM($I404:S404) < $F403, MIN(T399, $F402, $F403 - SUM($I404:S404)), 0)","v":0},{"$f":"IF(SUM($I404:T404) < $F403, MIN(U399, $F402, $F403 - SUM($I404:T404)), 0)","v":0},{"$f":"IF(SUM($I404:U404) < $F403, MIN(V399, $F402, $F403 - SUM($I404:U404)), 0)","v":0},{"$f":"IF(SUM($I404:V404) < $F403, MIN(W399, $F402, $F403 - SUM($I404:V404)), 0)","v":0},{"$f":"IF(SUM($I404:W404) < $F403, MIN(X399, $F402, $F403 - SUM($I404:W404)), 0)","v":0},{"$f":"IF(SUM($I404:X404) < $F403, MIN(Y399, $F402, $F403 - SUM($I404:X404)), 0)","v":0},{"$f":"IF(SUM($I404:Y404) < $F403, MIN(Z399, $F402, $F403 - SUM($I404:Y404)), 0)","v":0},{"$f":"IF(SUM($I404:Z404) < $F403, MIN(AA399, $F402, $F403 - SUM($I404:Z404)), 0)","v":0},{"$f":"IF(SUM($I404:AA404) < $F403, MIN(AB399, $F402, $F403 - SUM($I404:AA404)), 0)","v":0},{"$f":"IF(SUM($I404:AB404) < $F403, MIN(AC399, $F402, $F403 - SUM($I404:AB404)), 0)","v":0},{"$f":"IF(SUM($I404:AC404) < $F403, MIN(AD399, $F402, $F403 - SUM($I404:AC404)), 0)","v":0},{"$f":"IF(SUM($I404:AD404) < $F403, MIN(AE399, $F402, $F403 - SUM($I404:AD404)), 0)","v":0},{"$f":"IF(SUM($I404:AE404) < $F403, MIN(AF399, $F402, $F403 - SUM($I404:AE404)), 0)","v":0},{"$f":"IF(SUM($I404:AF404) < $F403, MIN(AG399, $F402, $F403 - SUM($I404:AF404)), 0)","v":0},{"$f":"IF(SUM($I404:AG404) < $F403, MIN(AH399, $F402, $F403 - SUM($I404:AG404)), 0)","v":0},{"$f":"IF(SUM($I404:AH404) < $F403, MIN(AI399, $F402, $F403 - SUM($I404:AH404)), 0)","v":0},{"$f":"IF(SUM($I404:AI404) < $F403, MIN(AJ399, $F402, $F403 - SUM($I404:AI404)), 0)","v":0},{"$f":"IF(SUM($I404:AJ404) < $F403, MIN(AK399, $F402, $F403 - SUM($I404:AJ404)), 0)","v":0},{"$f":"IF(SUM($I404:AK404) < $F403, MIN(AL399, $F402, $F403 - SUM($I404:AK404)), 0)","v":0},{"$f":"IF(SUM($I404:AL404) < $F403, MIN(AM399, $F402, $F403 - SUM($I404:AL404)), 0)","v":0},{"$f":"IF(SUM($I404:AM404) < $F403, MIN(AN399, $F402, $F403 - SUM($I404:AM404)), 0)","v":0},{"$f":"IF(SUM($I404:AN404) < $F403, MIN(AO399, $F402, $F403 - SUM($I404:AN404)), 0)","v":3403.5235560733126},{"$f":"IF(SUM($I404:AO404) < $F403, MIN(AP399, $F402, $F403 - SUM($I404:AO404)), 0)","v":3403.5235560733126},{"$f":"IF(SUM($I404:AP404) < $F403, MIN(AQ399, $F402, $F403 - SUM($I404:AP404)), 0)","v":54750},{"$f":"IF(SUM($I404:AQ404) < $F403, MIN(AR399, $F402, $F403 - SUM($I404:AQ404)), 0)","v":54750},{"$f":"IF(SUM($I404:AR404) < $F403, MIN(AS399, $F402, $F403 - SUM($I404:AR404)), 0)","v":54750},{"$f":"IF(SUM($I404:AS404) < $F403, MIN(AT399, $F402, $F403 - SUM($I404:AS404)), 0)","v":54750},{"$f":"IF(SUM($I404:AT404) < $F403, MIN(AU399, $F402, $F403 - SUM($I404:AT404)), 0)","v":54750},{"$f":"IF(SUM($I404:AU404) < $F403, MIN(AV399, $F402, $F403 - SUM($I404:AU404)), 0)","v":54750},{"$f":"IF(SUM($I404:AV404) < $F403, MIN(AW399, $F402, $F403 - SUM($I404:AV404)), 0)","v":54750},{"$f":"IF(SUM($I404:AW404) < $F403, MIN(AX399, $F402, $F403 - SUM($I404:AW404)), 0)","v":54750},{"$f":"IF(SUM($I404:AX404) < $F403, MIN(AY399, $F402, $F403 - SUM($I404:AX404)), 0)","v":54750},{"$f":"IF(SUM($I404:AY404) < $F403, MIN(AZ399, $F402, $F403 - SUM($I404:AY404)), 0)","v":47942.952887853375},{"$f":"IF(SUM($I404:AZ404) < $F403, MIN(BA399, $F402, $F403 - SUM($I404:AZ404)), 0)","v":0},{"$f":"IF(SUM($I404:BA404) < $F403, MIN(BB399, $F402, $F403 - SUM($I404:BA404)), 0)","v":0},{"$f":"IF(SUM($I404:BB404) < $F403, MIN(BC399, $F402, $F403 - SUM($I404:BB404)), 0)","v":0},{"$f":"IF(SUM($I404:BC404) < $F403, MIN(BD399, $F402, $F403 - SUM($I404:BC404)), 0)","v":0},{"$f":"IF(SUM($I404:BD404) < $F403, MIN(BE399, $F402, $F403 - SUM($I404:BD404)), 0)","v":0},{"$f":"IF(SUM($I404:BE404) < $F403, MIN(BF399, $F402, $F403 - SUM($I404:BE404)), 0)","v":0},{"$f":"IF(SUM($I404:BF404) < $F403, MIN(BG399, $F402, $F403 - SUM($I404:BF404)), 0)","v":0},{"$f":"IF(SUM($I404:BG404) < $F403, MIN(BH399, $F402, $F403 - SUM($I404:BG404)), 0)","v":0},{"$f":"IF(SUM($I404:BH404) < $F403, MIN(BI399, $F402, $F403 - SUM($I404:BH404)), 0)","v":0},{"$f":"IF(SUM($I404:BI404) < $F403, MIN(BJ399, $F402, $F403 - SUM($I404:BI404)), 0)","v":0},{"$f":"IF(SUM($I404:BJ404) < $F403, MIN(BK399, $F402, $F403 - SUM($I404:BJ404)), 0)","v":0},{"$f":"IF(SUM($I404:BK404) < $F403, MIN(BL399, $F402, $F403 - SUM($I404:BK404)), 0)","v":0},{"$f":"IF(SUM($I404:BL404) < $F403, MIN(BM399, $F402, $F403 - SUM($I404:BL404)), 0)","v":0},{"$f":"IF(SUM($I404:BM404) < $F403, MIN(BN399, $F402, $F403 - SUM($I404:BM404)), 0)","v":0},{"$f":"IF(SUM($I404:BN404) < $F403, MIN(BO399, $F402, $F403 - SUM($I404:BN404)), 0)","v":0},{"$f":"IF(SUM($I404:BO404) < $F403, MIN(BP399, $F402, $F403 - SUM($I404:BO404)), 0)","v":0},{"$f":"IF(SUM($I404:BP404) < $F403, MIN(BQ399, $F402, $F403 - SUM($I404:BP404)), 0)","v":0},{"$f":"IF(SUM($I404:BQ404) < $F403, MIN(BR399, $F402, $F403 - SUM($I404:BQ404)), 0)","v":0},{"$f":"IF(SUM($I404:BR404) < $F403, MIN(BS399, $F402, $F403 - SUM($I404:BR404)), 0)","v":0},{"$f":"IF(SUM($I404:BS404) < $F403, MIN(BT399, $F402, $F403 - SUM($I404:BS404)), 0)","v":0},{"$f":"IF(SUM($I404:BT404) < $F403, MIN(BU399, $F402, $F403 - SUM($I404:BT404)), 0)","v":0},{"$f":"IF(SUM($I404:BU404) < $F403, MIN(BV399, $F402, $F403 - SUM($I404:BU404)), 0)","v":0},{"$f":"IF(SUM($I404:BV404) < $F403, MIN(BW399, $F402, $F403 - SUM($I404:BV404)), 0)","v":0},{"$f":"IF(SUM($I404:BW404) < $F403, MIN(BX399, $F402, $F403 - SUM($I404:BW404)), 0)","v":0},{"$f":"IF(SUM($I404:BX404) < $F403, MIN(BY399, $F402, $F403 - SUM($I404:BX404)), 0)","v":0},{"$f":"IF(SUM($I404:BY404) < $F403, MIN(BZ399, $F402, $F403 - SUM($I404:BY404)), 0)","v":0},{"$f":"IF(SUM($I404:BZ404) < $F403, MIN(CA399, $F402, $F403 - SUM($I404:BZ404)), 0)","v":0},{"$f":"IF(SUM($I404:CA404) < $F403, MIN(CB399, $F402, $F403 - SUM($I404:CA404)), 0)","v":0},{"$f":"IF(SUM($I404:CB404) < $F403, MIN(CC399, $F402, $F403 - SUM($I404:CB404)), 0)","v":0},{"$f":"IF(SUM($I404:CC404) < $F403, MIN(CD399, $F402, $F403 - SUM($I404:CC404)), 0)","v":0},{"$f":"IF(SUM($I404:CD404) < $F403, MIN(CE399, $F402, $F403 - SUM($I404:CD404)), 0)","v":0},{"$f":"IF(SUM($I404:CE404) < $F403, MIN(CF399, $F402, $F403 - SUM($I404:CE404)), 0)","v":0},{"$f":"IF(SUM($I404:CF404) < $F403, MIN(CG399, $F402, $F403 - SUM($I404:CF404)), 0)","v":0},{"$f":"IF(SUM($I404:CG404) < $F403, MIN(CH399, $F402, $F403 - SUM($I404:CG404)), 0)","v":0},{"$f":"IF(SUM($I404:CH404) < $F403, MIN(CI399, $F402, $F403 - SUM($I404:CH404)), 0)","v":0},{"$f":"IF(SUM($I404:CI404) < $F403, MIN(CJ399, $F402, $F403 - SUM($I404:CI404)), 0)","v":0},{"$f":"IF(SUM($I404:CJ404) < $F403, MIN(CK399, $F402, $F403 - SUM($I404:CJ404)), 0)","v":0},{"$f":"IF(SUM($I404:CK404) < $F403, MIN(CL399, $F402, $F403 - SUM($I404:CK404)), 0)","v":0},{"$f":"IF(SUM($I404:CL404) < $F403, MIN(CM399, $F402, $F403 - SUM($I404:CL404)), 0)","v":0},{"$f":"IF(SUM($I404:CM404) < $F403, MIN(CN399, $F402, $F403 - SUM($I404:CM404)), 0)","v":0},{"$f":"IF(SUM($I404:CN404) < $F403, MIN(CO399, $F402, $F403 - SUM($I404:CN404)), 0)","v":0},{"$f":"IF(SUM($I404:CO404) < $F403, MIN(CP399, $F402, $F403 - SUM($I404:CO404)), 0)","v":0},{"$f":"IF(SUM($I404:CP404) < $F403, MIN(CQ399, $F402, $F403 - SUM($I404:CP404)), 0)","v":0},{"$f":"IF(SUM($I404:CQ404) < $F403, MIN(CR399, $F402, $F403 - SUM($I404:CQ404)), 0)","v":0},{"$f":"IF(SUM($I404:CR404) < $F403, MIN(CS399, $F402, $F403 - SUM($I404:CR404)), 0)","v":0},{"$f":"IF(SUM($I404:CS404) < $F403, MIN(CT399, $F402, $F403 - SUM($I404:CS404)), 0)","v":0},{"$f":"IF(SUM($I404:CT404) < $F403, MIN(CU399, $F402, $F403 - SUM($I404:CT404)), 0)","v":0},{"$f":"IF(SUM($I404:CU404) < $F403, MIN(CV399, $F402, $F403 - SUM($I404:CU404)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F404 < F403, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K399:$CV399) < $F403, MIN(J399, $F403 - SUM($I406:I406), $F403 - SUM(K399:$CV399)), MIN(($F403 - SUM($I406:I406)) / COUNTIF(J404:$CV404, \">0\"), J399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(L399:$CV399) < $F403, MIN(K399, $F403 - SUM($I406:J406), $F403 - SUM(L399:$CV399)), MIN(($F403 - SUM($I406:J406)) / COUNTIF(K404:$CV404, \">0\"), K399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(M399:$CV399) < $F403, MIN(L399, $F403 - SUM($I406:K406), $F403 - SUM(M399:$CV399)), MIN(($F403 - SUM($I406:K406)) / COUNTIF(L404:$CV404, \">0\"), L399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(N399:$CV399) < $F403, MIN(M399, $F403 - SUM($I406:L406), $F403 - SUM(N399:$CV399)), MIN(($F403 - SUM($I406:L406)) / COUNTIF(M404:$CV404, \">0\"), M399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(O399:$CV399) < $F403, MIN(N399, $F403 - SUM($I406:M406), $F403 - SUM(O399:$CV399)), MIN(($F403 - SUM($I406:M406)) / COUNTIF(N404:$CV404, \">0\"), N399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(P399:$CV399) < $F403, MIN(O399, $F403 - SUM($I406:N406), $F403 - SUM(P399:$CV399)), MIN(($F403 - SUM($I406:N406)) / COUNTIF(O404:$CV404, \">0\"), O399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q399:$CV399) < $F403, MIN(P399, $F403 - SUM($I406:O406), $F403 - SUM(Q399:$CV399)), MIN(($F403 - SUM($I406:O406)) / COUNTIF(P404:$CV404, \">0\"), P399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(R399:$CV399) < $F403, MIN(Q399, $F403 - SUM($I406:P406), $F403 - SUM(R399:$CV399)), MIN(($F403 - SUM($I406:P406)) / COUNTIF(Q404:$CV404, \">0\"), Q399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(S399:$CV399) < $F403, MIN(R399, $F403 - SUM($I406:Q406), $F403 - SUM(S399:$CV399)), MIN(($F403 - SUM($I406:Q406)) / COUNTIF(R404:$CV404, \">0\"), R399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(T399:$CV399) < $F403, MIN(S399, $F403 - SUM($I406:R406), $F403 - SUM(T399:$CV399)), MIN(($F403 - SUM($I406:R406)) / COUNTIF(S404:$CV404, \">0\"), S399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(U399:$CV399) < $F403, MIN(T399, $F403 - SUM($I406:S406), $F403 - SUM(U399:$CV399)), MIN(($F403 - SUM($I406:S406)) / COUNTIF(T404:$CV404, \">0\"), T399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(V399:$CV399) < $F403, MIN(U399, $F403 - SUM($I406:T406), $F403 - SUM(V399:$CV399)), MIN(($F403 - SUM($I406:T406)) / COUNTIF(U404:$CV404, \">0\"), U399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(W399:$CV399) < $F403, MIN(V399, $F403 - SUM($I406:U406), $F403 - SUM(W399:$CV399)), MIN(($F403 - SUM($I406:U406)) / COUNTIF(V404:$CV404, \">0\"), V399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(X399:$CV399) < $F403, MIN(W399, $F403 - SUM($I406:V406), $F403 - SUM(X399:$CV399)), MIN(($F403 - SUM($I406:V406)) / COUNTIF(W404:$CV404, \">0\"), W399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y399:$CV399) < $F403, MIN(X399, $F403 - SUM($I406:W406), $F403 - SUM(Y399:$CV399)), MIN(($F403 - SUM($I406:W406)) / COUNTIF(X404:$CV404, \">0\"), X399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z399:$CV399) < $F403, MIN(Y399, $F403 - SUM($I406:X406), $F403 - SUM(Z399:$CV399)), MIN(($F403 - SUM($I406:X406)) / COUNTIF(Y404:$CV404, \">0\"), Y399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA399:$CV399) < $F403, MIN(Z399, $F403 - SUM($I406:Y406), $F403 - SUM(AA399:$CV399)), MIN(($F403 - SUM($I406:Y406)) / COUNTIF(Z404:$CV404, \">0\"), Z399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB399:$CV399) < $F403, MIN(AA399, $F403 - SUM($I406:Z406), $F403 - SUM(AB399:$CV399)), MIN(($F403 - SUM($I406:Z406)) / COUNTIF(AA404:$CV404, \">0\"), AA399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC399:$CV399) < $F403, MIN(AB399, $F403 - SUM($I406:AA406), $F403 - SUM(AC399:$CV399)), MIN(($F403 - SUM($I406:AA406)) / COUNTIF(AB404:$CV404, \">0\"), AB399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD399:$CV399) < $F403, MIN(AC399, $F403 - SUM($I406:AB406), $F403 - SUM(AD399:$CV399)), MIN(($F403 - SUM($I406:AB406)) / COUNTIF(AC404:$CV404, \">0\"), AC399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE399:$CV399) < $F403, MIN(AD399, $F403 - SUM($I406:AC406), $F403 - SUM(AE399:$CV399)), MIN(($F403 - SUM($I406:AC406)) / COUNTIF(AD404:$CV404, \">0\"), AD399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF399:$CV399) < $F403, MIN(AE399, $F403 - SUM($I406:AD406), $F403 - SUM(AF399:$CV399)), MIN(($F403 - SUM($I406:AD406)) / COUNTIF(AE404:$CV404, \">0\"), AE399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG399:$CV399) < $F403, MIN(AF399, $F403 - SUM($I406:AE406), $F403 - SUM(AG399:$CV399)), MIN(($F403 - SUM($I406:AE406)) / COUNTIF(AF404:$CV404, \">0\"), AF399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH399:$CV399) < $F403, MIN(AG399, $F403 - SUM($I406:AF406), $F403 - SUM(AH399:$CV399)), MIN(($F403 - SUM($I406:AF406)) / COUNTIF(AG404:$CV404, \">0\"), AG399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI399:$CV399) < $F403, MIN(AH399, $F403 - SUM($I406:AG406), $F403 - SUM(AI399:$CV399)), MIN(($F403 - SUM($I406:AG406)) / COUNTIF(AH404:$CV404, \">0\"), AH399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ399:$CV399) < $F403, MIN(AI399, $F403 - SUM($I406:AH406), $F403 - SUM(AJ399:$CV399)), MIN(($F403 - SUM($I406:AH406)) / COUNTIF(AI404:$CV404, \">0\"), AI399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK399:$CV399) < $F403, MIN(AJ399, $F403 - SUM($I406:AI406), $F403 - SUM(AK399:$CV399)), MIN(($F403 - SUM($I406:AI406)) / COUNTIF(AJ404:$CV404, \">0\"), AJ399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL399:$CV399) < $F403, MIN(AK399, $F403 - SUM($I406:AJ406), $F403 - SUM(AL399:$CV399)), MIN(($F403 - SUM($I406:AJ406)) / COUNTIF(AK404:$CV404, \">0\"), AK399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM399:$CV399) < $F403, MIN(AL399, $F403 - SUM($I406:AK406), $F403 - SUM(AM399:$CV399)), MIN(($F403 - SUM($I406:AK406)) / COUNTIF(AL404:$CV404, \">0\"), AL399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN399:$CV399) < $F403, MIN(AM399, $F403 - SUM($I406:AL406), $F403 - SUM(AN399:$CV399)), MIN(($F403 - SUM($I406:AL406)) / COUNTIF(AM404:$CV404, \">0\"), AM399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO399:$CV399) < $F403, MIN(AN399, $F403 - SUM($I406:AM406), $F403 - SUM(AO399:$CV399)), MIN(($F403 - SUM($I406:AM406)) / COUNTIF(AN404:$CV404, \">0\"), AN399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP399:$CV399) < $F403, MIN(AO399, $F403 - SUM($I406:AN406), $F403 - SUM(AP399:$CV399)), MIN(($F403 - SUM($I406:AN406)) / COUNTIF(AO404:$CV404, \">0\"), AO399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ399:$CV399) < $F403, MIN(AP399, $F403 - SUM($I406:AO406), $F403 - SUM(AQ399:$CV399)), MIN(($F403 - SUM($I406:AO406)) / COUNTIF(AP404:$CV404, \">0\"), AP399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR399:$CV399) < $F403, MIN(AQ399, $F403 - SUM($I406:AP406), $F403 - SUM(AR399:$CV399)), MIN(($F403 - SUM($I406:AP406)) / COUNTIF(AQ404:$CV404, \">0\"), AQ399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS399:$CV399) < $F403, MIN(AR399, $F403 - SUM($I406:AQ406), $F403 - SUM(AS399:$CV399)), MIN(($F403 - SUM($I406:AQ406)) / COUNTIF(AR404:$CV404, \">0\"), AR399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT399:$CV399) < $F403, MIN(AS399, $F403 - SUM($I406:AR406), $F403 - SUM(AT399:$CV399)), MIN(($F403 - SUM($I406:AR406)) / COUNTIF(AS404:$CV404, \">0\"), AS399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU399:$CV399) < $F403, MIN(AT399, $F403 - SUM($I406:AS406), $F403 - SUM(AU399:$CV399)), MIN(($F403 - SUM($I406:AS406)) / COUNTIF(AT404:$CV404, \">0\"), AT399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV399:$CV399) < $F403, MIN(AU399, $F403 - SUM($I406:AT406), $F403 - SUM(AV399:$CV399)), MIN(($F403 - SUM($I406:AT406)) / COUNTIF(AU404:$CV404, \">0\"), AU399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW399:$CV399) < $F403, MIN(AV399, $F403 - SUM($I406:AU406), $F403 - SUM(AW399:$CV399)), MIN(($F403 - SUM($I406:AU406)) / COUNTIF(AV404:$CV404, \">0\"), AV399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX399:$CV399) < $F403, MIN(AW399, $F403 - SUM($I406:AV406), $F403 - SUM(AX399:$CV399)), MIN(($F403 - SUM($I406:AV406)) / COUNTIF(AW404:$CV404, \">0\"), AW399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY399:$CV399) < $F403, MIN(AX399, $F403 - SUM($I406:AW406), $F403 - SUM(AY399:$CV399)), MIN(($F403 - SUM($I406:AW406)) / COUNTIF(AX404:$CV404, \">0\"), AX399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ399:$CV399) < $F403, MIN(AY399, $F403 - SUM($I406:AX406), $F403 - SUM(AZ399:$CV399)), MIN(($F403 - SUM($I406:AX406)) / COUNTIF(AY404:$CV404, \">0\"), AY399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA399:$CV399) < $F403, MIN(AZ399, $F403 - SUM($I406:AY406), $F403 - SUM(BA399:$CV399)), MIN(($F403 - SUM($I406:AY406)) / COUNTIF(AZ404:$CV404, \">0\"), AZ399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB399:$CV399) < $F403, MIN(BA399, $F403 - SUM($I406:AZ406), $F403 - SUM(BB399:$CV399)), MIN(($F403 - SUM($I406:AZ406)) / COUNTIF(BA404:$CV404, \">0\"), BA399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC399:$CV399) < $F403, MIN(BB399, $F403 - SUM($I406:BA406), $F403 - SUM(BC399:$CV399)), MIN(($F403 - SUM($I406:BA406)) / COUNTIF(BB404:$CV404, \">0\"), BB399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD399:$CV399) < $F403, MIN(BC399, $F403 - SUM($I406:BB406), $F403 - SUM(BD399:$CV399)), MIN(($F403 - SUM($I406:BB406)) / COUNTIF(BC404:$CV404, \">0\"), BC399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE399:$CV399) < $F403, MIN(BD399, $F403 - SUM($I406:BC406), $F403 - SUM(BE399:$CV399)), MIN(($F403 - SUM($I406:BC406)) / COUNTIF(BD404:$CV404, \">0\"), BD399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF399:$CV399) < $F403, MIN(BE399, $F403 - SUM($I406:BD406), $F403 - SUM(BF399:$CV399)), MIN(($F403 - SUM($I406:BD406)) / COUNTIF(BE404:$CV404, \">0\"), BE399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG399:$CV399) < $F403, MIN(BF399, $F403 - SUM($I406:BE406), $F403 - SUM(BG399:$CV399)), MIN(($F403 - SUM($I406:BE406)) / COUNTIF(BF404:$CV404, \">0\"), BF399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH399:$CV399) < $F403, MIN(BG399, $F403 - SUM($I406:BF406), $F403 - SUM(BH399:$CV399)), MIN(($F403 - SUM($I406:BF406)) / COUNTIF(BG404:$CV404, \">0\"), BG399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI399:$CV399) < $F403, MIN(BH399, $F403 - SUM($I406:BG406), $F403 - SUM(BI399:$CV399)), MIN(($F403 - SUM($I406:BG406)) / COUNTIF(BH404:$CV404, \">0\"), BH399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ399:$CV399) < $F403, MIN(BI399, $F403 - SUM($I406:BH406), $F403 - SUM(BJ399:$CV399)), MIN(($F403 - SUM($I406:BH406)) / COUNTIF(BI404:$CV404, \">0\"), BI399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK399:$CV399) < $F403, MIN(BJ399, $F403 - SUM($I406:BI406), $F403 - SUM(BK399:$CV399)), MIN(($F403 - SUM($I406:BI406)) / COUNTIF(BJ404:$CV404, \">0\"), BJ399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL399:$CV399) < $F403, MIN(BK399, $F403 - SUM($I406:BJ406), $F403 - SUM(BL399:$CV399)), MIN(($F403 - SUM($I406:BJ406)) / COUNTIF(BK404:$CV404, \">0\"), BK399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM399:$CV399) < $F403, MIN(BL399, $F403 - SUM($I406:BK406), $F403 - SUM(BM399:$CV399)), MIN(($F403 - SUM($I406:BK406)) / COUNTIF(BL404:$CV404, \">0\"), BL399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN399:$CV399) < $F403, MIN(BM399, $F403 - SUM($I406:BL406), $F403 - SUM(BN399:$CV399)), MIN(($F403 - SUM($I406:BL406)) / COUNTIF(BM404:$CV404, \">0\"), BM399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO399:$CV399) < $F403, MIN(BN399, $F403 - SUM($I406:BM406), $F403 - SUM(BO399:$CV399)), MIN(($F403 - SUM($I406:BM406)) / COUNTIF(BN404:$CV404, \">0\"), BN399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP399:$CV399) < $F403, MIN(BO399, $F403 - SUM($I406:BN406), $F403 - SUM(BP399:$CV399)), MIN(($F403 - SUM($I406:BN406)) / COUNTIF(BO404:$CV404, \">0\"), BO399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ399:$CV399) < $F403, MIN(BP399, $F403 - SUM($I406:BO406), $F403 - SUM(BQ399:$CV399)), MIN(($F403 - SUM($I406:BO406)) / COUNTIF(BP404:$CV404, \">0\"), BP399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR399:$CV399) < $F403, MIN(BQ399, $F403 - SUM($I406:BP406), $F403 - SUM(BR399:$CV399)), MIN(($F403 - SUM($I406:BP406)) / COUNTIF(BQ404:$CV404, \">0\"), BQ399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS399:$CV399) < $F403, MIN(BR399, $F403 - SUM($I406:BQ406), $F403 - SUM(BS399:$CV399)), MIN(($F403 - SUM($I406:BQ406)) / COUNTIF(BR404:$CV404, \">0\"), BR399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT399:$CV399) < $F403, MIN(BS399, $F403 - SUM($I406:BR406), $F403 - SUM(BT399:$CV399)), MIN(($F403 - SUM($I406:BR406)) / COUNTIF(BS404:$CV404, \">0\"), BS399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU399:$CV399) < $F403, MIN(BT399, $F403 - SUM($I406:BS406), $F403 - SUM(BU399:$CV399)), MIN(($F403 - SUM($I406:BS406)) / COUNTIF(BT404:$CV404, \">0\"), BT399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV399:$CV399) < $F403, MIN(BU399, $F403 - SUM($I406:BT406), $F403 - SUM(BV399:$CV399)), MIN(($F403 - SUM($I406:BT406)) / COUNTIF(BU404:$CV404, \">0\"), BU399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW399:$CV399) < $F403, MIN(BV399, $F403 - SUM($I406:BU406), $F403 - SUM(BW399:$CV399)), MIN(($F403 - SUM($I406:BU406)) / COUNTIF(BV404:$CV404, \">0\"), BV399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX399:$CV399) < $F403, MIN(BW399, $F403 - SUM($I406:BV406), $F403 - SUM(BX399:$CV399)), MIN(($F403 - SUM($I406:BV406)) / COUNTIF(BW404:$CV404, \">0\"), BW399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY399:$CV399) < $F403, MIN(BX399, $F403 - SUM($I406:BW406), $F403 - SUM(BY399:$CV399)), MIN(($F403 - SUM($I406:BW406)) / COUNTIF(BX404:$CV404, \">0\"), BX399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ399:$CV399) < $F403, MIN(BY399, $F403 - SUM($I406:BX406), $F403 - SUM(BZ399:$CV399)), MIN(($F403 - SUM($I406:BX406)) / COUNTIF(BY404:$CV404, \">0\"), BY399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA399:$CV399) < $F403, MIN(BZ399, $F403 - SUM($I406:BY406), $F403 - SUM(CA399:$CV399)), MIN(($F403 - SUM($I406:BY406)) / COUNTIF(BZ404:$CV404, \">0\"), BZ399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB399:$CV399) < $F403, MIN(CA399, $F403 - SUM($I406:BZ406), $F403 - SUM(CB399:$CV399)), MIN(($F403 - SUM($I406:BZ406)) / COUNTIF(CA404:$CV404, \">0\"), CA399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC399:$CV399) < $F403, MIN(CB399, $F403 - SUM($I406:CA406), $F403 - SUM(CC399:$CV399)), MIN(($F403 - SUM($I406:CA406)) / COUNTIF(CB404:$CV404, \">0\"), CB399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD399:$CV399) < $F403, MIN(CC399, $F403 - SUM($I406:CB406), $F403 - SUM(CD399:$CV399)), MIN(($F403 - SUM($I406:CB406)) / COUNTIF(CC404:$CV404, \">0\"), CC399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE399:$CV399) < $F403, MIN(CD399, $F403 - SUM($I406:CC406), $F403 - SUM(CE399:$CV399)), MIN(($F403 - SUM($I406:CC406)) / COUNTIF(CD404:$CV404, \">0\"), CD399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF399:$CV399) < $F403, MIN(CE399, $F403 - SUM($I406:CD406), $F403 - SUM(CF399:$CV399)), MIN(($F403 - SUM($I406:CD406)) / COUNTIF(CE404:$CV404, \">0\"), CE399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG399:$CV399) < $F403, MIN(CF399, $F403 - SUM($I406:CE406), $F403 - SUM(CG399:$CV399)), MIN(($F403 - SUM($I406:CE406)) / COUNTIF(CF404:$CV404, \">0\"), CF399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH399:$CV399) < $F403, MIN(CG399, $F403 - SUM($I406:CF406), $F403 - SUM(CH399:$CV399)), MIN(($F403 - SUM($I406:CF406)) / COUNTIF(CG404:$CV404, \">0\"), CG399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI399:$CV399) < $F403, MIN(CH399, $F403 - SUM($I406:CG406), $F403 - SUM(CI399:$CV399)), MIN(($F403 - SUM($I406:CG406)) / COUNTIF(CH404:$CV404, \">0\"), CH399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ399:$CV399) < $F403, MIN(CI399, $F403 - SUM($I406:CH406), $F403 - SUM(CJ399:$CV399)), MIN(($F403 - SUM($I406:CH406)) / COUNTIF(CI404:$CV404, \">0\"), CI399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK399:$CV399) < $F403, MIN(CJ399, $F403 - SUM($I406:CI406), $F403 - SUM(CK399:$CV399)), MIN(($F403 - SUM($I406:CI406)) / COUNTIF(CJ404:$CV404, \">0\"), CJ399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL399:$CV399) < $F403, MIN(CK399, $F403 - SUM($I406:CJ406), $F403 - SUM(CL399:$CV399)), MIN(($F403 - SUM($I406:CJ406)) / COUNTIF(CK404:$CV404, \">0\"), CK399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM399:$CV399) < $F403, MIN(CL399, $F403 - SUM($I406:CK406), $F403 - SUM(CM399:$CV399)), MIN(($F403 - SUM($I406:CK406)) / COUNTIF(CL404:$CV404, \">0\"), CL399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN399:$CV399) < $F403, MIN(CM399, $F403 - SUM($I406:CL406), $F403 - SUM(CN399:$CV399)), MIN(($F403 - SUM($I406:CL406)) / COUNTIF(CM404:$CV404, \">0\"), CM399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO399:$CV399) < $F403, MIN(CN399, $F403 - SUM($I406:CM406), $F403 - SUM(CO399:$CV399)), MIN(($F403 - SUM($I406:CM406)) / COUNTIF(CN404:$CV404, \">0\"), CN399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP399:$CV399) < $F403, MIN(CO399, $F403 - SUM($I406:CN406), $F403 - SUM(CP399:$CV399)), MIN(($F403 - SUM($I406:CN406)) / COUNTIF(CO404:$CV404, \">0\"), CO399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ399:$CV399) < $F403, MIN(CP399, $F403 - SUM($I406:CO406), $F403 - SUM(CQ399:$CV399)), MIN(($F403 - SUM($I406:CO406)) / COUNTIF(CP404:$CV404, \">0\"), CP399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR399:$CV399) < $F403, MIN(CQ399, $F403 - SUM($I406:CP406), $F403 - SUM(CR399:$CV399)), MIN(($F403 - SUM($I406:CP406)) / COUNTIF(CQ404:$CV404, \">0\"), CQ399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS399:$CV399) < $F403, MIN(CR399, $F403 - SUM($I406:CQ406), $F403 - SUM(CS399:$CV399)), MIN(($F403 - SUM($I406:CQ406)) / COUNTIF(CR404:$CV404, \">0\"), CR399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT399:$CV399) < $F403, MIN(CS399, $F403 - SUM($I406:CR406), $F403 - SUM(CT399:$CV399)), MIN(($F403 - SUM($I406:CR406)) / COUNTIF(CS404:$CV404, \">0\"), CS399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU399:$CV399) < $F403, MIN(CT399, $F403 - SUM($I406:CS406), $F403 - SUM(CU399:$CV399)), MIN(($F403 - SUM($I406:CS406)) / COUNTIF(CT404:$CV404, \">0\"), CT399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV399:$CV399) < $F403, MIN(CU399, $F403 - SUM($I406:CT406), $F403 - SUM(CV399:$CV399)), MIN(($F403 - SUM($I406:CT406)) / COUNTIF(CU404:$CV404, \">0\"), CU399)) * $F405, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV399:CV399) < $F403, MIN(CV399, $F403 - SUM($I406:CU406), $F403 - SUM($CV399:CV399)), MIN(($F403 - SUM($I406:CU406)) / COUNTIF(CV404:$CV404, \">0\"), CV399)) * $F405, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J407:CV407)","v":547500},"mmcf",null,null,{"$f":"IF($F405 = 0, J404, J406)","v":0},{"$f":"IF($F405 = 0, K404, K406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3403.5235560733126,3403.5235560733126,54750,54750,54750,54750,54750,54750,54750,54750,54750,47942.952887853375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F405 = 0, BW404, BW406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J407 > 0, $F401, 0)","v":0},{"$f":"IF(K407 > 0, $F401, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW407 > 0, $F401, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 5"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J411:CV411)","v":7352357.2999999877},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143535.23556073301,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,337008.80889018311,386653.52355607331,393460.57066821994,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,230339.26087153368,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J412:CV412)","v":143535.23556073301},"mmcf",null,null,{"$f":"IF(AND(SUM($I411:I411) = 0, J411 > 0), J411, 0)","v":0},{"$f":"IF(AND(SUM($I411:J411) = 0, K411 > 0), K411, 0)","v":0},{"$f":"IF(AND(SUM($I411:K411) = 0, L411 > 0), L411, 0)","v":0},{"$f":"IF(AND(SUM($I411:L411) = 0, M411 > 0), M411, 0)","v":0},{"$f":"IF(AND(SUM($I411:M411) = 0, N411 > 0), N411, 0)","v":0},{"$f":"IF(AND(SUM($I411:N411) = 0, O411 > 0), O411, 0)","v":0},{"$f":"IF(AND(SUM($I411:O411) = 0, P411 > 0), P411, 0)","v":0},{"$f":"IF(AND(SUM($I411:P411) = 0, Q411 > 0), Q411, 0)","v":0},{"$f":"IF(AND(SUM($I411:Q411) = 0, R411 > 0), R411, 0)","v":0},{"$f":"IF(AND(SUM($I411:R411) = 0, S411 > 0), S411, 0)","v":0},{"$f":"IF(AND(SUM($I411:S411) = 0, T411 > 0), T411, 0)","v":0},{"$f":"IF(AND(SUM($I411:T411) = 0, U411 > 0), U411, 0)","v":0},{"$f":"IF(AND(SUM($I411:U411) = 0, V411 > 0), V411, 0)","v":0},{"$f":"IF(AND(SUM($I411:V411) = 0, W411 > 0), W411, 0)","v":0},{"$f":"IF(AND(SUM($I411:W411) = 0, X411 > 0), X411, 0)","v":0},{"$f":"IF(AND(SUM($I411:X411) = 0, Y411 > 0), Y411, 0)","v":0},{"$f":"IF(AND(SUM($I411:Y411) = 0, Z411 > 0), Z411, 0)","v":0},{"$f":"IF(AND(SUM($I411:Z411) = 0, AA411 > 0), AA411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AA411) = 0, AB411 > 0), AB411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AB411) = 0, AC411 > 0), AC411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AC411) = 0, AD411 > 0), AD411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AD411) = 0, AE411 > 0), AE411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AE411) = 0, AF411 > 0), AF411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AF411) = 0, AG411 > 0), AG411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AG411) = 0, AH411 > 0), AH411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AH411) = 0, AI411 > 0), AI411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AI411) = 0, AJ411 > 0), AJ411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AJ411) = 0, AK411 > 0), AK411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AK411) = 0, AL411 > 0), AL411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AL411) = 0, AM411 > 0), AM411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AM411) = 0, AN411 > 0), AN411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AN411) = 0, AO411 > 0), AO411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AO411) = 0, AP411 > 0), AP411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AP411) = 0, AQ411 > 0), AQ411, 0)","v":143535.23556073301},{"$f":"IF(AND(SUM($I411:AQ411) = 0, AR411 > 0), AR411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AR411) = 0, AS411 > 0), AS411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AS411) = 0, AT411 > 0), AT411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AT411) = 0, AU411 > 0), AU411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AU411) = 0, AV411 > 0), AV411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AV411) = 0, AW411 > 0), AW411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AW411) = 0, AX411 > 0), AX411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AX411) = 0, AY411 > 0), AY411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AY411) = 0, AZ411 > 0), AZ411, 0)","v":0},{"$f":"IF(AND(SUM($I411:AZ411) = 0, BA411 > 0), BA411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BA411) = 0, BB411 > 0), BB411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BB411) = 0, BC411 > 0), BC411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BC411) = 0, BD411 > 0), BD411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BD411) = 0, BE411 > 0), BE411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BE411) = 0, BF411 > 0), BF411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BF411) = 0, BG411 > 0), BG411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BG411) = 0, BH411 > 0), BH411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BH411) = 0, BI411 > 0), BI411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BI411) = 0, BJ411 > 0), BJ411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BJ411) = 0, BK411 > 0), BK411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BK411) = 0, BL411 > 0), BL411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BL411) = 0, BM411 > 0), BM411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BM411) = 0, BN411 > 0), BN411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BN411) = 0, BO411 > 0), BO411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BO411) = 0, BP411 > 0), BP411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BP411) = 0, BQ411 > 0), BQ411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BQ411) = 0, BR411 > 0), BR411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BR411) = 0, BS411 > 0), BS411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BS411) = 0, BT411 > 0), BT411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BT411) = 0, BU411 > 0), BU411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BU411) = 0, BV411 > 0), BV411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BV411) = 0, BW411 > 0), BW411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BW411) = 0, BX411 > 0), BX411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BX411) = 0, BY411 > 0), BY411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BY411) = 0, BZ411 > 0), BZ411, 0)","v":0},{"$f":"IF(AND(SUM($I411:BZ411) = 0, CA411 > 0), CA411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CA411) = 0, CB411 > 0), CB411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CB411) = 0, CC411 > 0), CC411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CC411) = 0, CD411 > 0), CD411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CD411) = 0, CE411 > 0), CE411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CE411) = 0, CF411 > 0), CF411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CF411) = 0, CG411 > 0), CG411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CG411) = 0, CH411 > 0), CH411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CH411) = 0, CI411 > 0), CI411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CI411) = 0, CJ411 > 0), CJ411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CJ411) = 0, CK411 > 0), CK411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CK411) = 0, CL411 > 0), CL411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CL411) = 0, CM411 > 0), CM411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CM411) = 0, CN411 > 0), CN411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CN411) = 0, CO411 > 0), CO411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CO411) = 0, CP411 > 0), CP411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CP411) = 0, CQ411 > 0), CQ411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CQ411) = 0, CR411 > 0), CR411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CR411) = 0, CS411 > 0), CS411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CS411) = 0, CT411 > 0), CT411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CT411) = 0, CU411 > 0), CU411, 0)","v":0},{"$f":"IF(AND(SUM($I411:CU411) = 0, CV411 > 0), CV411, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J413:CV413)","v":3},"wells",null,null,{"$f":"ROUNDUP(MIN(J412 / $F$355, $F411 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K412 / $F$355, $F411 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW412 / $F$355, $F411 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F413","v":164250},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F413","v":1642500},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J416:CV416)","v":1642500},"mmcf",null,null,{"$f":"IF(SUM($I416:I416) < $F415, MIN(J411, $F414, $F415 - SUM($I416:I416)), 0)","v":0},{"$f":"IF(SUM($I416:J416) < $F415, MIN(K411, $F414, $F415 - SUM($I416:J416)), 0)","v":0},{"$f":"IF(SUM($I416:K416) < $F415, MIN(L411, $F414, $F415 - SUM($I416:K416)), 0)","v":0},{"$f":"IF(SUM($I416:L416) < $F415, MIN(M411, $F414, $F415 - SUM($I416:L416)), 0)","v":0},{"$f":"IF(SUM($I416:M416) < $F415, MIN(N411, $F414, $F415 - SUM($I416:M416)), 0)","v":0},{"$f":"IF(SUM($I416:N416) < $F415, MIN(O411, $F414, $F415 - SUM($I416:N416)), 0)","v":0},{"$f":"IF(SUM($I416:O416) < $F415, MIN(P411, $F414, $F415 - SUM($I416:O416)), 0)","v":0},{"$f":"IF(SUM($I416:P416) < $F415, MIN(Q411, $F414, $F415 - SUM($I416:P416)), 0)","v":0},{"$f":"IF(SUM($I416:Q416) < $F415, MIN(R411, $F414, $F415 - SUM($I416:Q416)), 0)","v":0},{"$f":"IF(SUM($I416:R416) < $F415, MIN(S411, $F414, $F415 - SUM($I416:R416)), 0)","v":0},{"$f":"IF(SUM($I416:S416) < $F415, MIN(T411, $F414, $F415 - SUM($I416:S416)), 0)","v":0},{"$f":"IF(SUM($I416:T416) < $F415, MIN(U411, $F414, $F415 - SUM($I416:T416)), 0)","v":0},{"$f":"IF(SUM($I416:U416) < $F415, MIN(V411, $F414, $F415 - SUM($I416:U416)), 0)","v":0},{"$f":"IF(SUM($I416:V416) < $F415, MIN(W411, $F414, $F415 - SUM($I416:V416)), 0)","v":0},{"$f":"IF(SUM($I416:W416) < $F415, MIN(X411, $F414, $F415 - SUM($I416:W416)), 0)","v":0},{"$f":"IF(SUM($I416:X416) < $F415, MIN(Y411, $F414, $F415 - SUM($I416:X416)), 0)","v":0},{"$f":"IF(SUM($I416:Y416) < $F415, MIN(Z411, $F414, $F415 - SUM($I416:Y416)), 0)","v":0},{"$f":"IF(SUM($I416:Z416) < $F415, MIN(AA411, $F414, $F415 - SUM($I416:Z416)), 0)","v":0},{"$f":"IF(SUM($I416:AA416) < $F415, MIN(AB411, $F414, $F415 - SUM($I416:AA416)), 0)","v":0},{"$f":"IF(SUM($I416:AB416) < $F415, MIN(AC411, $F414, $F415 - SUM($I416:AB416)), 0)","v":0},{"$f":"IF(SUM($I416:AC416) < $F415, MIN(AD411, $F414, $F415 - SUM($I416:AC416)), 0)","v":0},{"$f":"IF(SUM($I416:AD416) < $F415, MIN(AE411, $F414, $F415 - SUM($I416:AD416)), 0)","v":0},{"$f":"IF(SUM($I416:AE416) < $F415, MIN(AF411, $F414, $F415 - SUM($I416:AE416)), 0)","v":0},{"$f":"IF(SUM($I416:AF416) < $F415, MIN(AG411, $F414, $F415 - SUM($I416:AF416)), 0)","v":0},{"$f":"IF(SUM($I416:AG416) < $F415, MIN(AH411, $F414, $F415 - SUM($I416:AG416)), 0)","v":0},{"$f":"IF(SUM($I416:AH416) < $F415, MIN(AI411, $F414, $F415 - SUM($I416:AH416)), 0)","v":0},{"$f":"IF(SUM($I416:AI416) < $F415, MIN(AJ411, $F414, $F415 - SUM($I416:AI416)), 0)","v":0},{"$f":"IF(SUM($I416:AJ416) < $F415, MIN(AK411, $F414, $F415 - SUM($I416:AJ416)), 0)","v":0},{"$f":"IF(SUM($I416:AK416) < $F415, MIN(AL411, $F414, $F415 - SUM($I416:AK416)), 0)","v":0},{"$f":"IF(SUM($I416:AL416) < $F415, MIN(AM411, $F414, $F415 - SUM($I416:AL416)), 0)","v":0},{"$f":"IF(SUM($I416:AM416) < $F415, MIN(AN411, $F414, $F415 - SUM($I416:AM416)), 0)","v":0},{"$f":"IF(SUM($I416:AN416) < $F415, MIN(AO411, $F414, $F415 - SUM($I416:AN416)), 0)","v":0},{"$f":"IF(SUM($I416:AO416) < $F415, MIN(AP411, $F414, $F415 - SUM($I416:AO416)), 0)","v":0},{"$f":"IF(SUM($I416:AP416) < $F415, MIN(AQ411, $F414, $F415 - SUM($I416:AP416)), 0)","v":143535.23556073301},{"$f":"IF(SUM($I416:AQ416) < $F415, MIN(AR411, $F414, $F415 - SUM($I416:AQ416)), 0)","v":164250},{"$f":"IF(SUM($I416:AR416) < $F415, MIN(AS411, $F414, $F415 - SUM($I416:AR416)), 0)","v":164250},{"$f":"IF(SUM($I416:AS416) < $F415, MIN(AT411, $F414, $F415 - SUM($I416:AS416)), 0)","v":164250},{"$f":"IF(SUM($I416:AT416) < $F415, MIN(AU411, $F414, $F415 - SUM($I416:AT416)), 0)","v":164250},{"$f":"IF(SUM($I416:AU416) < $F415, MIN(AV411, $F414, $F415 - SUM($I416:AU416)), 0)","v":164250},{"$f":"IF(SUM($I416:AV416) < $F415, MIN(AW411, $F414, $F415 - SUM($I416:AV416)), 0)","v":164250},{"$f":"IF(SUM($I416:AW416) < $F415, MIN(AX411, $F414, $F415 - SUM($I416:AW416)), 0)","v":164250},{"$f":"IF(SUM($I416:AX416) < $F415, MIN(AY411, $F414, $F415 - SUM($I416:AX416)), 0)","v":164250},{"$f":"IF(SUM($I416:AY416) < $F415, MIN(AZ411, $F414, $F415 - SUM($I416:AY416)), 0)","v":164250},{"$f":"IF(SUM($I416:AZ416) < $F415, MIN(BA411, $F414, $F415 - SUM($I416:AZ416)), 0)","v":20714.764439267106},{"$f":"IF(SUM($I416:BA416) < $F415, MIN(BB411, $F414, $F415 - SUM($I416:BA416)), 0)","v":0},{"$f":"IF(SUM($I416:BB416) < $F415, MIN(BC411, $F414, $F415 - SUM($I416:BB416)), 0)","v":0},{"$f":"IF(SUM($I416:BC416) < $F415, MIN(BD411, $F414, $F415 - SUM($I416:BC416)), 0)","v":0},{"$f":"IF(SUM($I416:BD416) < $F415, MIN(BE411, $F414, $F415 - SUM($I416:BD416)), 0)","v":0},{"$f":"IF(SUM($I416:BE416) < $F415, MIN(BF411, $F414, $F415 - SUM($I416:BE416)), 0)","v":0},{"$f":"IF(SUM($I416:BF416) < $F415, MIN(BG411, $F414, $F415 - SUM($I416:BF416)), 0)","v":0},{"$f":"IF(SUM($I416:BG416) < $F415, MIN(BH411, $F414, $F415 - SUM($I416:BG416)), 0)","v":0},{"$f":"IF(SUM($I416:BH416) < $F415, MIN(BI411, $F414, $F415 - SUM($I416:BH416)), 0)","v":0},{"$f":"IF(SUM($I416:BI416) < $F415, MIN(BJ411, $F414, $F415 - SUM($I416:BI416)), 0)","v":0},{"$f":"IF(SUM($I416:BJ416) < $F415, MIN(BK411, $F414, $F415 - SUM($I416:BJ416)), 0)","v":0},{"$f":"IF(SUM($I416:BK416) < $F415, MIN(BL411, $F414, $F415 - SUM($I416:BK416)), 0)","v":0},{"$f":"IF(SUM($I416:BL416) < $F415, MIN(BM411, $F414, $F415 - SUM($I416:BL416)), 0)","v":0},{"$f":"IF(SUM($I416:BM416) < $F415, MIN(BN411, $F414, $F415 - SUM($I416:BM416)), 0)","v":0},{"$f":"IF(SUM($I416:BN416) < $F415, MIN(BO411, $F414, $F415 - SUM($I416:BN416)), 0)","v":0},{"$f":"IF(SUM($I416:BO416) < $F415, MIN(BP411, $F414, $F415 - SUM($I416:BO416)), 0)","v":0},{"$f":"IF(SUM($I416:BP416) < $F415, MIN(BQ411, $F414, $F415 - SUM($I416:BP416)), 0)","v":0},{"$f":"IF(SUM($I416:BQ416) < $F415, MIN(BR411, $F414, $F415 - SUM($I416:BQ416)), 0)","v":0},{"$f":"IF(SUM($I416:BR416) < $F415, MIN(BS411, $F414, $F415 - SUM($I416:BR416)), 0)","v":0},{"$f":"IF(SUM($I416:BS416) < $F415, MIN(BT411, $F414, $F415 - SUM($I416:BS416)), 0)","v":0},{"$f":"IF(SUM($I416:BT416) < $F415, MIN(BU411, $F414, $F415 - SUM($I416:BT416)), 0)","v":0},{"$f":"IF(SUM($I416:BU416) < $F415, MIN(BV411, $F414, $F415 - SUM($I416:BU416)), 0)","v":0},{"$f":"IF(SUM($I416:BV416) < $F415, MIN(BW411, $F414, $F415 - SUM($I416:BV416)), 0)","v":0},{"$f":"IF(SUM($I416:BW416) < $F415, MIN(BX411, $F414, $F415 - SUM($I416:BW416)), 0)","v":0},{"$f":"IF(SUM($I416:BX416) < $F415, MIN(BY411, $F414, $F415 - SUM($I416:BX416)), 0)","v":0},{"$f":"IF(SUM($I416:BY416) < $F415, MIN(BZ411, $F414, $F415 - SUM($I416:BY416)), 0)","v":0},{"$f":"IF(SUM($I416:BZ416) < $F415, MIN(CA411, $F414, $F415 - SUM($I416:BZ416)), 0)","v":0},{"$f":"IF(SUM($I416:CA416) < $F415, MIN(CB411, $F414, $F415 - SUM($I416:CA416)), 0)","v":0},{"$f":"IF(SUM($I416:CB416) < $F415, MIN(CC411, $F414, $F415 - SUM($I416:CB416)), 0)","v":0},{"$f":"IF(SUM($I416:CC416) < $F415, MIN(CD411, $F414, $F415 - SUM($I416:CC416)), 0)","v":0},{"$f":"IF(SUM($I416:CD416) < $F415, MIN(CE411, $F414, $F415 - SUM($I416:CD416)), 0)","v":0},{"$f":"IF(SUM($I416:CE416) < $F415, MIN(CF411, $F414, $F415 - SUM($I416:CE416)), 0)","v":0},{"$f":"IF(SUM($I416:CF416) < $F415, MIN(CG411, $F414, $F415 - SUM($I416:CF416)), 0)","v":0},{"$f":"IF(SUM($I416:CG416) < $F415, MIN(CH411, $F414, $F415 - SUM($I416:CG416)), 0)","v":0},{"$f":"IF(SUM($I416:CH416) < $F415, MIN(CI411, $F414, $F415 - SUM($I416:CH416)), 0)","v":0},{"$f":"IF(SUM($I416:CI416) < $F415, MIN(CJ411, $F414, $F415 - SUM($I416:CI416)), 0)","v":0},{"$f":"IF(SUM($I416:CJ416) < $F415, MIN(CK411, $F414, $F415 - SUM($I416:CJ416)), 0)","v":0},{"$f":"IF(SUM($I416:CK416) < $F415, MIN(CL411, $F414, $F415 - SUM($I416:CK416)), 0)","v":0},{"$f":"IF(SUM($I416:CL416) < $F415, MIN(CM411, $F414, $F415 - SUM($I416:CL416)), 0)","v":0},{"$f":"IF(SUM($I416:CM416) < $F415, MIN(CN411, $F414, $F415 - SUM($I416:CM416)), 0)","v":0},{"$f":"IF(SUM($I416:CN416) < $F415, MIN(CO411, $F414, $F415 - SUM($I416:CN416)), 0)","v":0},{"$f":"IF(SUM($I416:CO416) < $F415, MIN(CP411, $F414, $F415 - SUM($I416:CO416)), 0)","v":0},{"$f":"IF(SUM($I416:CP416) < $F415, MIN(CQ411, $F414, $F415 - SUM($I416:CP416)), 0)","v":0},{"$f":"IF(SUM($I416:CQ416) < $F415, MIN(CR411, $F414, $F415 - SUM($I416:CQ416)), 0)","v":0},{"$f":"IF(SUM($I416:CR416) < $F415, MIN(CS411, $F414, $F415 - SUM($I416:CR416)), 0)","v":0},{"$f":"IF(SUM($I416:CS416) < $F415, MIN(CT411, $F414, $F415 - SUM($I416:CS416)), 0)","v":0},{"$f":"IF(SUM($I416:CT416) < $F415, MIN(CU411, $F414, $F415 - SUM($I416:CT416)), 0)","v":0},{"$f":"IF(SUM($I416:CU416) < $F415, MIN(CV411, $F414, $F415 - SUM($I416:CU416)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F416 < F415, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K411:$CV411) < $F415, MIN(J411, $F415 - SUM($I418:I418), $F415 - SUM(K411:$CV411)), MIN(($F415 - SUM($I418:I418)) / COUNTIF(J416:$CV416, \">0\"), J411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(L411:$CV411) < $F415, MIN(K411, $F415 - SUM($I418:J418), $F415 - SUM(L411:$CV411)), MIN(($F415 - SUM($I418:J418)) / COUNTIF(K416:$CV416, \">0\"), K411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(M411:$CV411) < $F415, MIN(L411, $F415 - SUM($I418:K418), $F415 - SUM(M411:$CV411)), MIN(($F415 - SUM($I418:K418)) / COUNTIF(L416:$CV416, \">0\"), L411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(N411:$CV411) < $F415, MIN(M411, $F415 - SUM($I418:L418), $F415 - SUM(N411:$CV411)), MIN(($F415 - SUM($I418:L418)) / COUNTIF(M416:$CV416, \">0\"), M411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(O411:$CV411) < $F415, MIN(N411, $F415 - SUM($I418:M418), $F415 - SUM(O411:$CV411)), MIN(($F415 - SUM($I418:M418)) / COUNTIF(N416:$CV416, \">0\"), N411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(P411:$CV411) < $F415, MIN(O411, $F415 - SUM($I418:N418), $F415 - SUM(P411:$CV411)), MIN(($F415 - SUM($I418:N418)) / COUNTIF(O416:$CV416, \">0\"), O411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q411:$CV411) < $F415, MIN(P411, $F415 - SUM($I418:O418), $F415 - SUM(Q411:$CV411)), MIN(($F415 - SUM($I418:O418)) / COUNTIF(P416:$CV416, \">0\"), P411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(R411:$CV411) < $F415, MIN(Q411, $F415 - SUM($I418:P418), $F415 - SUM(R411:$CV411)), MIN(($F415 - SUM($I418:P418)) / COUNTIF(Q416:$CV416, \">0\"), Q411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(S411:$CV411) < $F415, MIN(R411, $F415 - SUM($I418:Q418), $F415 - SUM(S411:$CV411)), MIN(($F415 - SUM($I418:Q418)) / COUNTIF(R416:$CV416, \">0\"), R411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(T411:$CV411) < $F415, MIN(S411, $F415 - SUM($I418:R418), $F415 - SUM(T411:$CV411)), MIN(($F415 - SUM($I418:R418)) / COUNTIF(S416:$CV416, \">0\"), S411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(U411:$CV411) < $F415, MIN(T411, $F415 - SUM($I418:S418), $F415 - SUM(U411:$CV411)), MIN(($F415 - SUM($I418:S418)) / COUNTIF(T416:$CV416, \">0\"), T411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(V411:$CV411) < $F415, MIN(U411, $F415 - SUM($I418:T418), $F415 - SUM(V411:$CV411)), MIN(($F415 - SUM($I418:T418)) / COUNTIF(U416:$CV416, \">0\"), U411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(W411:$CV411) < $F415, MIN(V411, $F415 - SUM($I418:U418), $F415 - SUM(W411:$CV411)), MIN(($F415 - SUM($I418:U418)) / COUNTIF(V416:$CV416, \">0\"), V411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(X411:$CV411) < $F415, MIN(W411, $F415 - SUM($I418:V418), $F415 - SUM(X411:$CV411)), MIN(($F415 - SUM($I418:V418)) / COUNTIF(W416:$CV416, \">0\"), W411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y411:$CV411) < $F415, MIN(X411, $F415 - SUM($I418:W418), $F415 - SUM(Y411:$CV411)), MIN(($F415 - SUM($I418:W418)) / COUNTIF(X416:$CV416, \">0\"), X411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z411:$CV411) < $F415, MIN(Y411, $F415 - SUM($I418:X418), $F415 - SUM(Z411:$CV411)), MIN(($F415 - SUM($I418:X418)) / COUNTIF(Y416:$CV416, \">0\"), Y411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA411:$CV411) < $F415, MIN(Z411, $F415 - SUM($I418:Y418), $F415 - SUM(AA411:$CV411)), MIN(($F415 - SUM($I418:Y418)) / COUNTIF(Z416:$CV416, \">0\"), Z411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB411:$CV411) < $F415, MIN(AA411, $F415 - SUM($I418:Z418), $F415 - SUM(AB411:$CV411)), MIN(($F415 - SUM($I418:Z418)) / COUNTIF(AA416:$CV416, \">0\"), AA411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC411:$CV411) < $F415, MIN(AB411, $F415 - SUM($I418:AA418), $F415 - SUM(AC411:$CV411)), MIN(($F415 - SUM($I418:AA418)) / COUNTIF(AB416:$CV416, \">0\"), AB411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD411:$CV411) < $F415, MIN(AC411, $F415 - SUM($I418:AB418), $F415 - SUM(AD411:$CV411)), MIN(($F415 - SUM($I418:AB418)) / COUNTIF(AC416:$CV416, \">0\"), AC411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE411:$CV411) < $F415, MIN(AD411, $F415 - SUM($I418:AC418), $F415 - SUM(AE411:$CV411)), MIN(($F415 - SUM($I418:AC418)) / COUNTIF(AD416:$CV416, \">0\"), AD411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF411:$CV411) < $F415, MIN(AE411, $F415 - SUM($I418:AD418), $F415 - SUM(AF411:$CV411)), MIN(($F415 - SUM($I418:AD418)) / COUNTIF(AE416:$CV416, \">0\"), AE411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG411:$CV411) < $F415, MIN(AF411, $F415 - SUM($I418:AE418), $F415 - SUM(AG411:$CV411)), MIN(($F415 - SUM($I418:AE418)) / COUNTIF(AF416:$CV416, \">0\"), AF411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH411:$CV411) < $F415, MIN(AG411, $F415 - SUM($I418:AF418), $F415 - SUM(AH411:$CV411)), MIN(($F415 - SUM($I418:AF418)) / COUNTIF(AG416:$CV416, \">0\"), AG411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI411:$CV411) < $F415, MIN(AH411, $F415 - SUM($I418:AG418), $F415 - SUM(AI411:$CV411)), MIN(($F415 - SUM($I418:AG418)) / COUNTIF(AH416:$CV416, \">0\"), AH411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ411:$CV411) < $F415, MIN(AI411, $F415 - SUM($I418:AH418), $F415 - SUM(AJ411:$CV411)), MIN(($F415 - SUM($I418:AH418)) / COUNTIF(AI416:$CV416, \">0\"), AI411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK411:$CV411) < $F415, MIN(AJ411, $F415 - SUM($I418:AI418), $F415 - SUM(AK411:$CV411)), MIN(($F415 - SUM($I418:AI418)) / COUNTIF(AJ416:$CV416, \">0\"), AJ411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL411:$CV411) < $F415, MIN(AK411, $F415 - SUM($I418:AJ418), $F415 - SUM(AL411:$CV411)), MIN(($F415 - SUM($I418:AJ418)) / COUNTIF(AK416:$CV416, \">0\"), AK411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM411:$CV411) < $F415, MIN(AL411, $F415 - SUM($I418:AK418), $F415 - SUM(AM411:$CV411)), MIN(($F415 - SUM($I418:AK418)) / COUNTIF(AL416:$CV416, \">0\"), AL411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN411:$CV411) < $F415, MIN(AM411, $F415 - SUM($I418:AL418), $F415 - SUM(AN411:$CV411)), MIN(($F415 - SUM($I418:AL418)) / COUNTIF(AM416:$CV416, \">0\"), AM411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO411:$CV411) < $F415, MIN(AN411, $F415 - SUM($I418:AM418), $F415 - SUM(AO411:$CV411)), MIN(($F415 - SUM($I418:AM418)) / COUNTIF(AN416:$CV416, \">0\"), AN411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP411:$CV411) < $F415, MIN(AO411, $F415 - SUM($I418:AN418), $F415 - SUM(AP411:$CV411)), MIN(($F415 - SUM($I418:AN418)) / COUNTIF(AO416:$CV416, \">0\"), AO411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ411:$CV411) < $F415, MIN(AP411, $F415 - SUM($I418:AO418), $F415 - SUM(AQ411:$CV411)), MIN(($F415 - SUM($I418:AO418)) / COUNTIF(AP416:$CV416, \">0\"), AP411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR411:$CV411) < $F415, MIN(AQ411, $F415 - SUM($I418:AP418), $F415 - SUM(AR411:$CV411)), MIN(($F415 - SUM($I418:AP418)) / COUNTIF(AQ416:$CV416, \">0\"), AQ411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS411:$CV411) < $F415, MIN(AR411, $F415 - SUM($I418:AQ418), $F415 - SUM(AS411:$CV411)), MIN(($F415 - SUM($I418:AQ418)) / COUNTIF(AR416:$CV416, \">0\"), AR411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT411:$CV411) < $F415, MIN(AS411, $F415 - SUM($I418:AR418), $F415 - SUM(AT411:$CV411)), MIN(($F415 - SUM($I418:AR418)) / COUNTIF(AS416:$CV416, \">0\"), AS411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU411:$CV411) < $F415, MIN(AT411, $F415 - SUM($I418:AS418), $F415 - SUM(AU411:$CV411)), MIN(($F415 - SUM($I418:AS418)) / COUNTIF(AT416:$CV416, \">0\"), AT411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV411:$CV411) < $F415, MIN(AU411, $F415 - SUM($I418:AT418), $F415 - SUM(AV411:$CV411)), MIN(($F415 - SUM($I418:AT418)) / COUNTIF(AU416:$CV416, \">0\"), AU411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW411:$CV411) < $F415, MIN(AV411, $F415 - SUM($I418:AU418), $F415 - SUM(AW411:$CV411)), MIN(($F415 - SUM($I418:AU418)) / COUNTIF(AV416:$CV416, \">0\"), AV411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX411:$CV411) < $F415, MIN(AW411, $F415 - SUM($I418:AV418), $F415 - SUM(AX411:$CV411)), MIN(($F415 - SUM($I418:AV418)) / COUNTIF(AW416:$CV416, \">0\"), AW411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY411:$CV411) < $F415, MIN(AX411, $F415 - SUM($I418:AW418), $F415 - SUM(AY411:$CV411)), MIN(($F415 - SUM($I418:AW418)) / COUNTIF(AX416:$CV416, \">0\"), AX411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ411:$CV411) < $F415, MIN(AY411, $F415 - SUM($I418:AX418), $F415 - SUM(AZ411:$CV411)), MIN(($F415 - SUM($I418:AX418)) / COUNTIF(AY416:$CV416, \">0\"), AY411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA411:$CV411) < $F415, MIN(AZ411, $F415 - SUM($I418:AY418), $F415 - SUM(BA411:$CV411)), MIN(($F415 - SUM($I418:AY418)) / COUNTIF(AZ416:$CV416, \">0\"), AZ411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB411:$CV411) < $F415, MIN(BA411, $F415 - SUM($I418:AZ418), $F415 - SUM(BB411:$CV411)), MIN(($F415 - SUM($I418:AZ418)) / COUNTIF(BA416:$CV416, \">0\"), BA411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC411:$CV411) < $F415, MIN(BB411, $F415 - SUM($I418:BA418), $F415 - SUM(BC411:$CV411)), MIN(($F415 - SUM($I418:BA418)) / COUNTIF(BB416:$CV416, \">0\"), BB411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD411:$CV411) < $F415, MIN(BC411, $F415 - SUM($I418:BB418), $F415 - SUM(BD411:$CV411)), MIN(($F415 - SUM($I418:BB418)) / COUNTIF(BC416:$CV416, \">0\"), BC411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE411:$CV411) < $F415, MIN(BD411, $F415 - SUM($I418:BC418), $F415 - SUM(BE411:$CV411)), MIN(($F415 - SUM($I418:BC418)) / COUNTIF(BD416:$CV416, \">0\"), BD411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF411:$CV411) < $F415, MIN(BE411, $F415 - SUM($I418:BD418), $F415 - SUM(BF411:$CV411)), MIN(($F415 - SUM($I418:BD418)) / COUNTIF(BE416:$CV416, \">0\"), BE411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG411:$CV411) < $F415, MIN(BF411, $F415 - SUM($I418:BE418), $F415 - SUM(BG411:$CV411)), MIN(($F415 - SUM($I418:BE418)) / COUNTIF(BF416:$CV416, \">0\"), BF411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH411:$CV411) < $F415, MIN(BG411, $F415 - SUM($I418:BF418), $F415 - SUM(BH411:$CV411)), MIN(($F415 - SUM($I418:BF418)) / COUNTIF(BG416:$CV416, \">0\"), BG411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI411:$CV411) < $F415, MIN(BH411, $F415 - SUM($I418:BG418), $F415 - SUM(BI411:$CV411)), MIN(($F415 - SUM($I418:BG418)) / COUNTIF(BH416:$CV416, \">0\"), BH411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ411:$CV411) < $F415, MIN(BI411, $F415 - SUM($I418:BH418), $F415 - SUM(BJ411:$CV411)), MIN(($F415 - SUM($I418:BH418)) / COUNTIF(BI416:$CV416, \">0\"), BI411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK411:$CV411) < $F415, MIN(BJ411, $F415 - SUM($I418:BI418), $F415 - SUM(BK411:$CV411)), MIN(($F415 - SUM($I418:BI418)) / COUNTIF(BJ416:$CV416, \">0\"), BJ411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL411:$CV411) < $F415, MIN(BK411, $F415 - SUM($I418:BJ418), $F415 - SUM(BL411:$CV411)), MIN(($F415 - SUM($I418:BJ418)) / COUNTIF(BK416:$CV416, \">0\"), BK411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM411:$CV411) < $F415, MIN(BL411, $F415 - SUM($I418:BK418), $F415 - SUM(BM411:$CV411)), MIN(($F415 - SUM($I418:BK418)) / COUNTIF(BL416:$CV416, \">0\"), BL411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN411:$CV411) < $F415, MIN(BM411, $F415 - SUM($I418:BL418), $F415 - SUM(BN411:$CV411)), MIN(($F415 - SUM($I418:BL418)) / COUNTIF(BM416:$CV416, \">0\"), BM411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO411:$CV411) < $F415, MIN(BN411, $F415 - SUM($I418:BM418), $F415 - SUM(BO411:$CV411)), MIN(($F415 - SUM($I418:BM418)) / COUNTIF(BN416:$CV416, \">0\"), BN411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP411:$CV411) < $F415, MIN(BO411, $F415 - SUM($I418:BN418), $F415 - SUM(BP411:$CV411)), MIN(($F415 - SUM($I418:BN418)) / COUNTIF(BO416:$CV416, \">0\"), BO411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ411:$CV411) < $F415, MIN(BP411, $F415 - SUM($I418:BO418), $F415 - SUM(BQ411:$CV411)), MIN(($F415 - SUM($I418:BO418)) / COUNTIF(BP416:$CV416, \">0\"), BP411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR411:$CV411) < $F415, MIN(BQ411, $F415 - SUM($I418:BP418), $F415 - SUM(BR411:$CV411)), MIN(($F415 - SUM($I418:BP418)) / COUNTIF(BQ416:$CV416, \">0\"), BQ411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS411:$CV411) < $F415, MIN(BR411, $F415 - SUM($I418:BQ418), $F415 - SUM(BS411:$CV411)), MIN(($F415 - SUM($I418:BQ418)) / COUNTIF(BR416:$CV416, \">0\"), BR411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT411:$CV411) < $F415, MIN(BS411, $F415 - SUM($I418:BR418), $F415 - SUM(BT411:$CV411)), MIN(($F415 - SUM($I418:BR418)) / COUNTIF(BS416:$CV416, \">0\"), BS411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU411:$CV411) < $F415, MIN(BT411, $F415 - SUM($I418:BS418), $F415 - SUM(BU411:$CV411)), MIN(($F415 - SUM($I418:BS418)) / COUNTIF(BT416:$CV416, \">0\"), BT411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV411:$CV411) < $F415, MIN(BU411, $F415 - SUM($I418:BT418), $F415 - SUM(BV411:$CV411)), MIN(($F415 - SUM($I418:BT418)) / COUNTIF(BU416:$CV416, \">0\"), BU411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW411:$CV411) < $F415, MIN(BV411, $F415 - SUM($I418:BU418), $F415 - SUM(BW411:$CV411)), MIN(($F415 - SUM($I418:BU418)) / COUNTIF(BV416:$CV416, \">0\"), BV411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX411:$CV411) < $F415, MIN(BW411, $F415 - SUM($I418:BV418), $F415 - SUM(BX411:$CV411)), MIN(($F415 - SUM($I418:BV418)) / COUNTIF(BW416:$CV416, \">0\"), BW411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY411:$CV411) < $F415, MIN(BX411, $F415 - SUM($I418:BW418), $F415 - SUM(BY411:$CV411)), MIN(($F415 - SUM($I418:BW418)) / COUNTIF(BX416:$CV416, \">0\"), BX411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ411:$CV411) < $F415, MIN(BY411, $F415 - SUM($I418:BX418), $F415 - SUM(BZ411:$CV411)), MIN(($F415 - SUM($I418:BX418)) / COUNTIF(BY416:$CV416, \">0\"), BY411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA411:$CV411) < $F415, MIN(BZ411, $F415 - SUM($I418:BY418), $F415 - SUM(CA411:$CV411)), MIN(($F415 - SUM($I418:BY418)) / COUNTIF(BZ416:$CV416, \">0\"), BZ411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB411:$CV411) < $F415, MIN(CA411, $F415 - SUM($I418:BZ418), $F415 - SUM(CB411:$CV411)), MIN(($F415 - SUM($I418:BZ418)) / COUNTIF(CA416:$CV416, \">0\"), CA411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC411:$CV411) < $F415, MIN(CB411, $F415 - SUM($I418:CA418), $F415 - SUM(CC411:$CV411)), MIN(($F415 - SUM($I418:CA418)) / COUNTIF(CB416:$CV416, \">0\"), CB411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD411:$CV411) < $F415, MIN(CC411, $F415 - SUM($I418:CB418), $F415 - SUM(CD411:$CV411)), MIN(($F415 - SUM($I418:CB418)) / COUNTIF(CC416:$CV416, \">0\"), CC411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE411:$CV411) < $F415, MIN(CD411, $F415 - SUM($I418:CC418), $F415 - SUM(CE411:$CV411)), MIN(($F415 - SUM($I418:CC418)) / COUNTIF(CD416:$CV416, \">0\"), CD411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF411:$CV411) < $F415, MIN(CE411, $F415 - SUM($I418:CD418), $F415 - SUM(CF411:$CV411)), MIN(($F415 - SUM($I418:CD418)) / COUNTIF(CE416:$CV416, \">0\"), CE411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG411:$CV411) < $F415, MIN(CF411, $F415 - SUM($I418:CE418), $F415 - SUM(CG411:$CV411)), MIN(($F415 - SUM($I418:CE418)) / COUNTIF(CF416:$CV416, \">0\"), CF411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH411:$CV411) < $F415, MIN(CG411, $F415 - SUM($I418:CF418), $F415 - SUM(CH411:$CV411)), MIN(($F415 - SUM($I418:CF418)) / COUNTIF(CG416:$CV416, \">0\"), CG411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI411:$CV411) < $F415, MIN(CH411, $F415 - SUM($I418:CG418), $F415 - SUM(CI411:$CV411)), MIN(($F415 - SUM($I418:CG418)) / COUNTIF(CH416:$CV416, \">0\"), CH411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ411:$CV411) < $F415, MIN(CI411, $F415 - SUM($I418:CH418), $F415 - SUM(CJ411:$CV411)), MIN(($F415 - SUM($I418:CH418)) / COUNTIF(CI416:$CV416, \">0\"), CI411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK411:$CV411) < $F415, MIN(CJ411, $F415 - SUM($I418:CI418), $F415 - SUM(CK411:$CV411)), MIN(($F415 - SUM($I418:CI418)) / COUNTIF(CJ416:$CV416, \">0\"), CJ411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL411:$CV411) < $F415, MIN(CK411, $F415 - SUM($I418:CJ418), $F415 - SUM(CL411:$CV411)), MIN(($F415 - SUM($I418:CJ418)) / COUNTIF(CK416:$CV416, \">0\"), CK411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM411:$CV411) < $F415, MIN(CL411, $F415 - SUM($I418:CK418), $F415 - SUM(CM411:$CV411)), MIN(($F415 - SUM($I418:CK418)) / COUNTIF(CL416:$CV416, \">0\"), CL411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN411:$CV411) < $F415, MIN(CM411, $F415 - SUM($I418:CL418), $F415 - SUM(CN411:$CV411)), MIN(($F415 - SUM($I418:CL418)) / COUNTIF(CM416:$CV416, \">0\"), CM411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO411:$CV411) < $F415, MIN(CN411, $F415 - SUM($I418:CM418), $F415 - SUM(CO411:$CV411)), MIN(($F415 - SUM($I418:CM418)) / COUNTIF(CN416:$CV416, \">0\"), CN411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP411:$CV411) < $F415, MIN(CO411, $F415 - SUM($I418:CN418), $F415 - SUM(CP411:$CV411)), MIN(($F415 - SUM($I418:CN418)) / COUNTIF(CO416:$CV416, \">0\"), CO411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ411:$CV411) < $F415, MIN(CP411, $F415 - SUM($I418:CO418), $F415 - SUM(CQ411:$CV411)), MIN(($F415 - SUM($I418:CO418)) / COUNTIF(CP416:$CV416, \">0\"), CP411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR411:$CV411) < $F415, MIN(CQ411, $F415 - SUM($I418:CP418), $F415 - SUM(CR411:$CV411)), MIN(($F415 - SUM($I418:CP418)) / COUNTIF(CQ416:$CV416, \">0\"), CQ411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS411:$CV411) < $F415, MIN(CR411, $F415 - SUM($I418:CQ418), $F415 - SUM(CS411:$CV411)), MIN(($F415 - SUM($I418:CQ418)) / COUNTIF(CR416:$CV416, \">0\"), CR411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT411:$CV411) < $F415, MIN(CS411, $F415 - SUM($I418:CR418), $F415 - SUM(CT411:$CV411)), MIN(($F415 - SUM($I418:CR418)) / COUNTIF(CS416:$CV416, \">0\"), CS411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU411:$CV411) < $F415, MIN(CT411, $F415 - SUM($I418:CS418), $F415 - SUM(CU411:$CV411)), MIN(($F415 - SUM($I418:CS418)) / COUNTIF(CT416:$CV416, \">0\"), CT411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV411:$CV411) < $F415, MIN(CU411, $F415 - SUM($I418:CT418), $F415 - SUM(CV411:$CV411)), MIN(($F415 - SUM($I418:CT418)) / COUNTIF(CU416:$CV416, \">0\"), CU411)) * $F417, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV411:CV411) < $F415, MIN(CV411, $F415 - SUM($I418:CU418), $F415 - SUM($CV411:CV411)), MIN(($F415 - SUM($I418:CU418)) / COUNTIF(CV416:$CV416, \">0\"), CV411)) * $F417, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J419:CV419)","v":1642500},"mmcf",null,null,{"$f":"IF($F417 = 0, J416, J418)","v":0},{"$f":"IF($F417 = 0, K416, K418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143535.23556073301,164250,164250,164250,164250,164250,164250,164250,164250,164250,20714.764439267106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F417 = 0, BW416, BW418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J419 > 0, $F413, 0)","v":0},{"$f":"IF(K419 > 0, $F413, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW419 > 0, $F413, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 6"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J423:CV423)","v":5709857.2999999877},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3403.5235560733126,3403.5235560733126,3403.5235560733126,3403.5235560733126,3403.5235560733126,3403.5235560733126,172758.80889018311,222403.52355607331,229210.57066821994,420688.75911680621,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,230339.26087153368,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J424:CV424)","v":3403.5235560733126},"mmcf",null,null,{"$f":"IF(AND(SUM($I423:I423) = 0, J423 > 0), J423, 0)","v":0},{"$f":"IF(AND(SUM($I423:J423) = 0, K423 > 0), K423, 0)","v":0},{"$f":"IF(AND(SUM($I423:K423) = 0, L423 > 0), L423, 0)","v":0},{"$f":"IF(AND(SUM($I423:L423) = 0, M423 > 0), M423, 0)","v":0},{"$f":"IF(AND(SUM($I423:M423) = 0, N423 > 0), N423, 0)","v":0},{"$f":"IF(AND(SUM($I423:N423) = 0, O423 > 0), O423, 0)","v":0},{"$f":"IF(AND(SUM($I423:O423) = 0, P423 > 0), P423, 0)","v":0},{"$f":"IF(AND(SUM($I423:P423) = 0, Q423 > 0), Q423, 0)","v":0},{"$f":"IF(AND(SUM($I423:Q423) = 0, R423 > 0), R423, 0)","v":0},{"$f":"IF(AND(SUM($I423:R423) = 0, S423 > 0), S423, 0)","v":0},{"$f":"IF(AND(SUM($I423:S423) = 0, T423 > 0), T423, 0)","v":0},{"$f":"IF(AND(SUM($I423:T423) = 0, U423 > 0), U423, 0)","v":0},{"$f":"IF(AND(SUM($I423:U423) = 0, V423 > 0), V423, 0)","v":0},{"$f":"IF(AND(SUM($I423:V423) = 0, W423 > 0), W423, 0)","v":0},{"$f":"IF(AND(SUM($I423:W423) = 0, X423 > 0), X423, 0)","v":0},{"$f":"IF(AND(SUM($I423:X423) = 0, Y423 > 0), Y423, 0)","v":0},{"$f":"IF(AND(SUM($I423:Y423) = 0, Z423 > 0), Z423, 0)","v":0},{"$f":"IF(AND(SUM($I423:Z423) = 0, AA423 > 0), AA423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AA423) = 0, AB423 > 0), AB423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AB423) = 0, AC423 > 0), AC423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AC423) = 0, AD423 > 0), AD423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AD423) = 0, AE423 > 0), AE423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AE423) = 0, AF423 > 0), AF423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AF423) = 0, AG423 > 0), AG423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AG423) = 0, AH423 > 0), AH423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AH423) = 0, AI423 > 0), AI423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AI423) = 0, AJ423 > 0), AJ423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AJ423) = 0, AK423 > 0), AK423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AK423) = 0, AL423 > 0), AL423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AL423) = 0, AM423 > 0), AM423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AM423) = 0, AN423 > 0), AN423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AN423) = 0, AO423 > 0), AO423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AO423) = 0, AP423 > 0), AP423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AP423) = 0, AQ423 > 0), AQ423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AQ423) = 0, AR423 > 0), AR423, 0)","v":3403.5235560733126},{"$f":"IF(AND(SUM($I423:AR423) = 0, AS423 > 0), AS423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AS423) = 0, AT423 > 0), AT423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AT423) = 0, AU423 > 0), AU423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AU423) = 0, AV423 > 0), AV423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AV423) = 0, AW423 > 0), AW423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AW423) = 0, AX423 > 0), AX423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AX423) = 0, AY423 > 0), AY423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AY423) = 0, AZ423 > 0), AZ423, 0)","v":0},{"$f":"IF(AND(SUM($I423:AZ423) = 0, BA423 > 0), BA423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BA423) = 0, BB423 > 0), BB423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BB423) = 0, BC423 > 0), BC423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BC423) = 0, BD423 > 0), BD423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BD423) = 0, BE423 > 0), BE423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BE423) = 0, BF423 > 0), BF423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BF423) = 0, BG423 > 0), BG423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BG423) = 0, BH423 > 0), BH423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BH423) = 0, BI423 > 0), BI423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BI423) = 0, BJ423 > 0), BJ423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BJ423) = 0, BK423 > 0), BK423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BK423) = 0, BL423 > 0), BL423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BL423) = 0, BM423 > 0), BM423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BM423) = 0, BN423 > 0), BN423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BN423) = 0, BO423 > 0), BO423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BO423) = 0, BP423 > 0), BP423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BP423) = 0, BQ423 > 0), BQ423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BQ423) = 0, BR423 > 0), BR423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BR423) = 0, BS423 > 0), BS423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BS423) = 0, BT423 > 0), BT423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BT423) = 0, BU423 > 0), BU423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BU423) = 0, BV423 > 0), BV423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BV423) = 0, BW423 > 0), BW423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BW423) = 0, BX423 > 0), BX423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BX423) = 0, BY423 > 0), BY423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BY423) = 0, BZ423 > 0), BZ423, 0)","v":0},{"$f":"IF(AND(SUM($I423:BZ423) = 0, CA423 > 0), CA423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CA423) = 0, CB423 > 0), CB423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CB423) = 0, CC423 > 0), CC423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CC423) = 0, CD423 > 0), CD423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CD423) = 0, CE423 > 0), CE423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CE423) = 0, CF423 > 0), CF423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CF423) = 0, CG423 > 0), CG423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CG423) = 0, CH423 > 0), CH423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CH423) = 0, CI423 > 0), CI423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CI423) = 0, CJ423 > 0), CJ423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CJ423) = 0, CK423 > 0), CK423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CK423) = 0, CL423 > 0), CL423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CL423) = 0, CM423 > 0), CM423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CM423) = 0, CN423 > 0), CN423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CN423) = 0, CO423 > 0), CO423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CO423) = 0, CP423 > 0), CP423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CP423) = 0, CQ423 > 0), CQ423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CQ423) = 0, CR423 > 0), CR423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CR423) = 0, CS423 > 0), CS423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CS423) = 0, CT423 > 0), CT423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CT423) = 0, CU423 > 0), CU423, 0)","v":0},{"$f":"IF(AND(SUM($I423:CU423) = 0, CV423 > 0), CV423, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J425:CV425)","v":1},"wells",null,null,{"$f":"ROUNDUP(MIN(J424 / $F$355, $F423 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K424 / $F$355, $F423 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW424 / $F$355, $F423 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F425","v":54750},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F425","v":547500},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J428:CV428)","v":547500},"mmcf",null,null,{"$f":"IF(SUM($I428:I428) < $F427, MIN(J423, $F426, $F427 - SUM($I428:I428)), 0)","v":0},{"$f":"IF(SUM($I428:J428) < $F427, MIN(K423, $F426, $F427 - SUM($I428:J428)), 0)","v":0},{"$f":"IF(SUM($I428:K428) < $F427, MIN(L423, $F426, $F427 - SUM($I428:K428)), 0)","v":0},{"$f":"IF(SUM($I428:L428) < $F427, MIN(M423, $F426, $F427 - SUM($I428:L428)), 0)","v":0},{"$f":"IF(SUM($I428:M428) < $F427, MIN(N423, $F426, $F427 - SUM($I428:M428)), 0)","v":0},{"$f":"IF(SUM($I428:N428) < $F427, MIN(O423, $F426, $F427 - SUM($I428:N428)), 0)","v":0},{"$f":"IF(SUM($I428:O428) < $F427, MIN(P423, $F426, $F427 - SUM($I428:O428)), 0)","v":0},{"$f":"IF(SUM($I428:P428) < $F427, MIN(Q423, $F426, $F427 - SUM($I428:P428)), 0)","v":0},{"$f":"IF(SUM($I428:Q428) < $F427, MIN(R423, $F426, $F427 - SUM($I428:Q428)), 0)","v":0},{"$f":"IF(SUM($I428:R428) < $F427, MIN(S423, $F426, $F427 - SUM($I428:R428)), 0)","v":0},{"$f":"IF(SUM($I428:S428) < $F427, MIN(T423, $F426, $F427 - SUM($I428:S428)), 0)","v":0},{"$f":"IF(SUM($I428:T428) < $F427, MIN(U423, $F426, $F427 - SUM($I428:T428)), 0)","v":0},{"$f":"IF(SUM($I428:U428) < $F427, MIN(V423, $F426, $F427 - SUM($I428:U428)), 0)","v":0},{"$f":"IF(SUM($I428:V428) < $F427, MIN(W423, $F426, $F427 - SUM($I428:V428)), 0)","v":0},{"$f":"IF(SUM($I428:W428) < $F427, MIN(X423, $F426, $F427 - SUM($I428:W428)), 0)","v":0},{"$f":"IF(SUM($I428:X428) < $F427, MIN(Y423, $F426, $F427 - SUM($I428:X428)), 0)","v":0},{"$f":"IF(SUM($I428:Y428) < $F427, MIN(Z423, $F426, $F427 - SUM($I428:Y428)), 0)","v":0},{"$f":"IF(SUM($I428:Z428) < $F427, MIN(AA423, $F426, $F427 - SUM($I428:Z428)), 0)","v":0},{"$f":"IF(SUM($I428:AA428) < $F427, MIN(AB423, $F426, $F427 - SUM($I428:AA428)), 0)","v":0},{"$f":"IF(SUM($I428:AB428) < $F427, MIN(AC423, $F426, $F427 - SUM($I428:AB428)), 0)","v":0},{"$f":"IF(SUM($I428:AC428) < $F427, MIN(AD423, $F426, $F427 - SUM($I428:AC428)), 0)","v":0},{"$f":"IF(SUM($I428:AD428) < $F427, MIN(AE423, $F426, $F427 - SUM($I428:AD428)), 0)","v":0},{"$f":"IF(SUM($I428:AE428) < $F427, MIN(AF423, $F426, $F427 - SUM($I428:AE428)), 0)","v":0},{"$f":"IF(SUM($I428:AF428) < $F427, MIN(AG423, $F426, $F427 - SUM($I428:AF428)), 0)","v":0},{"$f":"IF(SUM($I428:AG428) < $F427, MIN(AH423, $F426, $F427 - SUM($I428:AG428)), 0)","v":0},{"$f":"IF(SUM($I428:AH428) < $F427, MIN(AI423, $F426, $F427 - SUM($I428:AH428)), 0)","v":0},{"$f":"IF(SUM($I428:AI428) < $F427, MIN(AJ423, $F426, $F427 - SUM($I428:AI428)), 0)","v":0},{"$f":"IF(SUM($I428:AJ428) < $F427, MIN(AK423, $F426, $F427 - SUM($I428:AJ428)), 0)","v":0},{"$f":"IF(SUM($I428:AK428) < $F427, MIN(AL423, $F426, $F427 - SUM($I428:AK428)), 0)","v":0},{"$f":"IF(SUM($I428:AL428) < $F427, MIN(AM423, $F426, $F427 - SUM($I428:AL428)), 0)","v":0},{"$f":"IF(SUM($I428:AM428) < $F427, MIN(AN423, $F426, $F427 - SUM($I428:AM428)), 0)","v":0},{"$f":"IF(SUM($I428:AN428) < $F427, MIN(AO423, $F426, $F427 - SUM($I428:AN428)), 0)","v":0},{"$f":"IF(SUM($I428:AO428) < $F427, MIN(AP423, $F426, $F427 - SUM($I428:AO428)), 0)","v":0},{"$f":"IF(SUM($I428:AP428) < $F427, MIN(AQ423, $F426, $F427 - SUM($I428:AP428)), 0)","v":0},{"$f":"IF(SUM($I428:AQ428) < $F427, MIN(AR423, $F426, $F427 - SUM($I428:AQ428)), 0)","v":3403.5235560733126},{"$f":"IF(SUM($I428:AR428) < $F427, MIN(AS423, $F426, $F427 - SUM($I428:AR428)), 0)","v":3403.5235560733126},{"$f":"IF(SUM($I428:AS428) < $F427, MIN(AT423, $F426, $F427 - SUM($I428:AS428)), 0)","v":3403.5235560733126},{"$f":"IF(SUM($I428:AT428) < $F427, MIN(AU423, $F426, $F427 - SUM($I428:AT428)), 0)","v":3403.5235560733126},{"$f":"IF(SUM($I428:AU428) < $F427, MIN(AV423, $F426, $F427 - SUM($I428:AU428)), 0)","v":3403.5235560733126},{"$f":"IF(SUM($I428:AV428) < $F427, MIN(AW423, $F426, $F427 - SUM($I428:AV428)), 0)","v":3403.5235560733126},{"$f":"IF(SUM($I428:AW428) < $F427, MIN(AX423, $F426, $F427 - SUM($I428:AW428)), 0)","v":54750},{"$f":"IF(SUM($I428:AX428) < $F427, MIN(AY423, $F426, $F427 - SUM($I428:AX428)), 0)","v":54750},{"$f":"IF(SUM($I428:AY428) < $F427, MIN(AZ423, $F426, $F427 - SUM($I428:AY428)), 0)","v":54750},{"$f":"IF(SUM($I428:AZ428) < $F427, MIN(BA423, $F426, $F427 - SUM($I428:AZ428)), 0)","v":54750},{"$f":"IF(SUM($I428:BA428) < $F427, MIN(BB423, $F426, $F427 - SUM($I428:BA428)), 0)","v":54750},{"$f":"IF(SUM($I428:BB428) < $F427, MIN(BC423, $F426, $F427 - SUM($I428:BB428)), 0)","v":54750},{"$f":"IF(SUM($I428:BC428) < $F427, MIN(BD423, $F426, $F427 - SUM($I428:BC428)), 0)","v":54750},{"$f":"IF(SUM($I428:BD428) < $F427, MIN(BE423, $F426, $F427 - SUM($I428:BD428)), 0)","v":54750},{"$f":"IF(SUM($I428:BE428) < $F427, MIN(BF423, $F426, $F427 - SUM($I428:BE428)), 0)","v":54750},{"$f":"IF(SUM($I428:BF428) < $F427, MIN(BG423, $F426, $F427 - SUM($I428:BF428)), 0)","v":34328.858663560124},{"$f":"IF(SUM($I428:BG428) < $F427, MIN(BH423, $F426, $F427 - SUM($I428:BG428)), 0)","v":0},{"$f":"IF(SUM($I428:BH428) < $F427, MIN(BI423, $F426, $F427 - SUM($I428:BH428)), 0)","v":0},{"$f":"IF(SUM($I428:BI428) < $F427, MIN(BJ423, $F426, $F427 - SUM($I428:BI428)), 0)","v":0},{"$f":"IF(SUM($I428:BJ428) < $F427, MIN(BK423, $F426, $F427 - SUM($I428:BJ428)), 0)","v":0},{"$f":"IF(SUM($I428:BK428) < $F427, MIN(BL423, $F426, $F427 - SUM($I428:BK428)), 0)","v":0},{"$f":"IF(SUM($I428:BL428) < $F427, MIN(BM423, $F426, $F427 - SUM($I428:BL428)), 0)","v":0},{"$f":"IF(SUM($I428:BM428) < $F427, MIN(BN423, $F426, $F427 - SUM($I428:BM428)), 0)","v":0},{"$f":"IF(SUM($I428:BN428) < $F427, MIN(BO423, $F426, $F427 - SUM($I428:BN428)), 0)","v":0},{"$f":"IF(SUM($I428:BO428) < $F427, MIN(BP423, $F426, $F427 - SUM($I428:BO428)), 0)","v":0},{"$f":"IF(SUM($I428:BP428) < $F427, MIN(BQ423, $F426, $F427 - SUM($I428:BP428)), 0)","v":0},{"$f":"IF(SUM($I428:BQ428) < $F427, MIN(BR423, $F426, $F427 - SUM($I428:BQ428)), 0)","v":0},{"$f":"IF(SUM($I428:BR428) < $F427, MIN(BS423, $F426, $F427 - SUM($I428:BR428)), 0)","v":0},{"$f":"IF(SUM($I428:BS428) < $F427, MIN(BT423, $F426, $F427 - SUM($I428:BS428)), 0)","v":0},{"$f":"IF(SUM($I428:BT428) < $F427, MIN(BU423, $F426, $F427 - SUM($I428:BT428)), 0)","v":0},{"$f":"IF(SUM($I428:BU428) < $F427, MIN(BV423, $F426, $F427 - SUM($I428:BU428)), 0)","v":0},{"$f":"IF(SUM($I428:BV428) < $F427, MIN(BW423, $F426, $F427 - SUM($I428:BV428)), 0)","v":0},{"$f":"IF(SUM($I428:BW428) < $F427, MIN(BX423, $F426, $F427 - SUM($I428:BW428)), 0)","v":0},{"$f":"IF(SUM($I428:BX428) < $F427, MIN(BY423, $F426, $F427 - SUM($I428:BX428)), 0)","v":0},{"$f":"IF(SUM($I428:BY428) < $F427, MIN(BZ423, $F426, $F427 - SUM($I428:BY428)), 0)","v":0},{"$f":"IF(SUM($I428:BZ428) < $F427, MIN(CA423, $F426, $F427 - SUM($I428:BZ428)), 0)","v":0},{"$f":"IF(SUM($I428:CA428) < $F427, MIN(CB423, $F426, $F427 - SUM($I428:CA428)), 0)","v":0},{"$f":"IF(SUM($I428:CB428) < $F427, MIN(CC423, $F426, $F427 - SUM($I428:CB428)), 0)","v":0},{"$f":"IF(SUM($I428:CC428) < $F427, MIN(CD423, $F426, $F427 - SUM($I428:CC428)), 0)","v":0},{"$f":"IF(SUM($I428:CD428) < $F427, MIN(CE423, $F426, $F427 - SUM($I428:CD428)), 0)","v":0},{"$f":"IF(SUM($I428:CE428) < $F427, MIN(CF423, $F426, $F427 - SUM($I428:CE428)), 0)","v":0},{"$f":"IF(SUM($I428:CF428) < $F427, MIN(CG423, $F426, $F427 - SUM($I428:CF428)), 0)","v":0},{"$f":"IF(SUM($I428:CG428) < $F427, MIN(CH423, $F426, $F427 - SUM($I428:CG428)), 0)","v":0},{"$f":"IF(SUM($I428:CH428) < $F427, MIN(CI423, $F426, $F427 - SUM($I428:CH428)), 0)","v":0},{"$f":"IF(SUM($I428:CI428) < $F427, MIN(CJ423, $F426, $F427 - SUM($I428:CI428)), 0)","v":0},{"$f":"IF(SUM($I428:CJ428) < $F427, MIN(CK423, $F426, $F427 - SUM($I428:CJ428)), 0)","v":0},{"$f":"IF(SUM($I428:CK428) < $F427, MIN(CL423, $F426, $F427 - SUM($I428:CK428)), 0)","v":0},{"$f":"IF(SUM($I428:CL428) < $F427, MIN(CM423, $F426, $F427 - SUM($I428:CL428)), 0)","v":0},{"$f":"IF(SUM($I428:CM428) < $F427, MIN(CN423, $F426, $F427 - SUM($I428:CM428)), 0)","v":0},{"$f":"IF(SUM($I428:CN428) < $F427, MIN(CO423, $F426, $F427 - SUM($I428:CN428)), 0)","v":0},{"$f":"IF(SUM($I428:CO428) < $F427, MIN(CP423, $F426, $F427 - SUM($I428:CO428)), 0)","v":0},{"$f":"IF(SUM($I428:CP428) < $F427, MIN(CQ423, $F426, $F427 - SUM($I428:CP428)), 0)","v":0},{"$f":"IF(SUM($I428:CQ428) < $F427, MIN(CR423, $F426, $F427 - SUM($I428:CQ428)), 0)","v":0},{"$f":"IF(SUM($I428:CR428) < $F427, MIN(CS423, $F426, $F427 - SUM($I428:CR428)), 0)","v":0},{"$f":"IF(SUM($I428:CS428) < $F427, MIN(CT423, $F426, $F427 - SUM($I428:CS428)), 0)","v":0},{"$f":"IF(SUM($I428:CT428) < $F427, MIN(CU423, $F426, $F427 - SUM($I428:CT428)), 0)","v":0},{"$f":"IF(SUM($I428:CU428) < $F427, MIN(CV423, $F426, $F427 - SUM($I428:CU428)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F428 < F427, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K423:$CV423) < $F427, MIN(J423, $F427 - SUM($I430:I430), $F427 - SUM(K423:$CV423)), MIN(($F427 - SUM($I430:I430)) / COUNTIF(J428:$CV428, \">0\"), J423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(L423:$CV423) < $F427, MIN(K423, $F427 - SUM($I430:J430), $F427 - SUM(L423:$CV423)), MIN(($F427 - SUM($I430:J430)) / COUNTIF(K428:$CV428, \">0\"), K423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(M423:$CV423) < $F427, MIN(L423, $F427 - SUM($I430:K430), $F427 - SUM(M423:$CV423)), MIN(($F427 - SUM($I430:K430)) / COUNTIF(L428:$CV428, \">0\"), L423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(N423:$CV423) < $F427, MIN(M423, $F427 - SUM($I430:L430), $F427 - SUM(N423:$CV423)), MIN(($F427 - SUM($I430:L430)) / COUNTIF(M428:$CV428, \">0\"), M423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(O423:$CV423) < $F427, MIN(N423, $F427 - SUM($I430:M430), $F427 - SUM(O423:$CV423)), MIN(($F427 - SUM($I430:M430)) / COUNTIF(N428:$CV428, \">0\"), N423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(P423:$CV423) < $F427, MIN(O423, $F427 - SUM($I430:N430), $F427 - SUM(P423:$CV423)), MIN(($F427 - SUM($I430:N430)) / COUNTIF(O428:$CV428, \">0\"), O423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q423:$CV423) < $F427, MIN(P423, $F427 - SUM($I430:O430), $F427 - SUM(Q423:$CV423)), MIN(($F427 - SUM($I430:O430)) / COUNTIF(P428:$CV428, \">0\"), P423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(R423:$CV423) < $F427, MIN(Q423, $F427 - SUM($I430:P430), $F427 - SUM(R423:$CV423)), MIN(($F427 - SUM($I430:P430)) / COUNTIF(Q428:$CV428, \">0\"), Q423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(S423:$CV423) < $F427, MIN(R423, $F427 - SUM($I430:Q430), $F427 - SUM(S423:$CV423)), MIN(($F427 - SUM($I430:Q430)) / COUNTIF(R428:$CV428, \">0\"), R423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(T423:$CV423) < $F427, MIN(S423, $F427 - SUM($I430:R430), $F427 - SUM(T423:$CV423)), MIN(($F427 - SUM($I430:R430)) / COUNTIF(S428:$CV428, \">0\"), S423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(U423:$CV423) < $F427, MIN(T423, $F427 - SUM($I430:S430), $F427 - SUM(U423:$CV423)), MIN(($F427 - SUM($I430:S430)) / COUNTIF(T428:$CV428, \">0\"), T423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(V423:$CV423) < $F427, MIN(U423, $F427 - SUM($I430:T430), $F427 - SUM(V423:$CV423)), MIN(($F427 - SUM($I430:T430)) / COUNTIF(U428:$CV428, \">0\"), U423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(W423:$CV423) < $F427, MIN(V423, $F427 - SUM($I430:U430), $F427 - SUM(W423:$CV423)), MIN(($F427 - SUM($I430:U430)) / COUNTIF(V428:$CV428, \">0\"), V423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(X423:$CV423) < $F427, MIN(W423, $F427 - SUM($I430:V430), $F427 - SUM(X423:$CV423)), MIN(($F427 - SUM($I430:V430)) / COUNTIF(W428:$CV428, \">0\"), W423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y423:$CV423) < $F427, MIN(X423, $F427 - SUM($I430:W430), $F427 - SUM(Y423:$CV423)), MIN(($F427 - SUM($I430:W430)) / COUNTIF(X428:$CV428, \">0\"), X423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z423:$CV423) < $F427, MIN(Y423, $F427 - SUM($I430:X430), $F427 - SUM(Z423:$CV423)), MIN(($F427 - SUM($I430:X430)) / COUNTIF(Y428:$CV428, \">0\"), Y423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA423:$CV423) < $F427, MIN(Z423, $F427 - SUM($I430:Y430), $F427 - SUM(AA423:$CV423)), MIN(($F427 - SUM($I430:Y430)) / COUNTIF(Z428:$CV428, \">0\"), Z423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB423:$CV423) < $F427, MIN(AA423, $F427 - SUM($I430:Z430), $F427 - SUM(AB423:$CV423)), MIN(($F427 - SUM($I430:Z430)) / COUNTIF(AA428:$CV428, \">0\"), AA423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC423:$CV423) < $F427, MIN(AB423, $F427 - SUM($I430:AA430), $F427 - SUM(AC423:$CV423)), MIN(($F427 - SUM($I430:AA430)) / COUNTIF(AB428:$CV428, \">0\"), AB423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD423:$CV423) < $F427, MIN(AC423, $F427 - SUM($I430:AB430), $F427 - SUM(AD423:$CV423)), MIN(($F427 - SUM($I430:AB430)) / COUNTIF(AC428:$CV428, \">0\"), AC423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE423:$CV423) < $F427, MIN(AD423, $F427 - SUM($I430:AC430), $F427 - SUM(AE423:$CV423)), MIN(($F427 - SUM($I430:AC430)) / COUNTIF(AD428:$CV428, \">0\"), AD423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF423:$CV423) < $F427, MIN(AE423, $F427 - SUM($I430:AD430), $F427 - SUM(AF423:$CV423)), MIN(($F427 - SUM($I430:AD430)) / COUNTIF(AE428:$CV428, \">0\"), AE423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG423:$CV423) < $F427, MIN(AF423, $F427 - SUM($I430:AE430), $F427 - SUM(AG423:$CV423)), MIN(($F427 - SUM($I430:AE430)) / COUNTIF(AF428:$CV428, \">0\"), AF423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH423:$CV423) < $F427, MIN(AG423, $F427 - SUM($I430:AF430), $F427 - SUM(AH423:$CV423)), MIN(($F427 - SUM($I430:AF430)) / COUNTIF(AG428:$CV428, \">0\"), AG423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI423:$CV423) < $F427, MIN(AH423, $F427 - SUM($I430:AG430), $F427 - SUM(AI423:$CV423)), MIN(($F427 - SUM($I430:AG430)) / COUNTIF(AH428:$CV428, \">0\"), AH423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ423:$CV423) < $F427, MIN(AI423, $F427 - SUM($I430:AH430), $F427 - SUM(AJ423:$CV423)), MIN(($F427 - SUM($I430:AH430)) / COUNTIF(AI428:$CV428, \">0\"), AI423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK423:$CV423) < $F427, MIN(AJ423, $F427 - SUM($I430:AI430), $F427 - SUM(AK423:$CV423)), MIN(($F427 - SUM($I430:AI430)) / COUNTIF(AJ428:$CV428, \">0\"), AJ423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL423:$CV423) < $F427, MIN(AK423, $F427 - SUM($I430:AJ430), $F427 - SUM(AL423:$CV423)), MIN(($F427 - SUM($I430:AJ430)) / COUNTIF(AK428:$CV428, \">0\"), AK423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM423:$CV423) < $F427, MIN(AL423, $F427 - SUM($I430:AK430), $F427 - SUM(AM423:$CV423)), MIN(($F427 - SUM($I430:AK430)) / COUNTIF(AL428:$CV428, \">0\"), AL423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN423:$CV423) < $F427, MIN(AM423, $F427 - SUM($I430:AL430), $F427 - SUM(AN423:$CV423)), MIN(($F427 - SUM($I430:AL430)) / COUNTIF(AM428:$CV428, \">0\"), AM423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO423:$CV423) < $F427, MIN(AN423, $F427 - SUM($I430:AM430), $F427 - SUM(AO423:$CV423)), MIN(($F427 - SUM($I430:AM430)) / COUNTIF(AN428:$CV428, \">0\"), AN423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP423:$CV423) < $F427, MIN(AO423, $F427 - SUM($I430:AN430), $F427 - SUM(AP423:$CV423)), MIN(($F427 - SUM($I430:AN430)) / COUNTIF(AO428:$CV428, \">0\"), AO423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ423:$CV423) < $F427, MIN(AP423, $F427 - SUM($I430:AO430), $F427 - SUM(AQ423:$CV423)), MIN(($F427 - SUM($I430:AO430)) / COUNTIF(AP428:$CV428, \">0\"), AP423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR423:$CV423) < $F427, MIN(AQ423, $F427 - SUM($I430:AP430), $F427 - SUM(AR423:$CV423)), MIN(($F427 - SUM($I430:AP430)) / COUNTIF(AQ428:$CV428, \">0\"), AQ423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS423:$CV423) < $F427, MIN(AR423, $F427 - SUM($I430:AQ430), $F427 - SUM(AS423:$CV423)), MIN(($F427 - SUM($I430:AQ430)) / COUNTIF(AR428:$CV428, \">0\"), AR423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT423:$CV423) < $F427, MIN(AS423, $F427 - SUM($I430:AR430), $F427 - SUM(AT423:$CV423)), MIN(($F427 - SUM($I430:AR430)) / COUNTIF(AS428:$CV428, \">0\"), AS423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU423:$CV423) < $F427, MIN(AT423, $F427 - SUM($I430:AS430), $F427 - SUM(AU423:$CV423)), MIN(($F427 - SUM($I430:AS430)) / COUNTIF(AT428:$CV428, \">0\"), AT423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV423:$CV423) < $F427, MIN(AU423, $F427 - SUM($I430:AT430), $F427 - SUM(AV423:$CV423)), MIN(($F427 - SUM($I430:AT430)) / COUNTIF(AU428:$CV428, \">0\"), AU423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW423:$CV423) < $F427, MIN(AV423, $F427 - SUM($I430:AU430), $F427 - SUM(AW423:$CV423)), MIN(($F427 - SUM($I430:AU430)) / COUNTIF(AV428:$CV428, \">0\"), AV423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX423:$CV423) < $F427, MIN(AW423, $F427 - SUM($I430:AV430), $F427 - SUM(AX423:$CV423)), MIN(($F427 - SUM($I430:AV430)) / COUNTIF(AW428:$CV428, \">0\"), AW423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY423:$CV423) < $F427, MIN(AX423, $F427 - SUM($I430:AW430), $F427 - SUM(AY423:$CV423)), MIN(($F427 - SUM($I430:AW430)) / COUNTIF(AX428:$CV428, \">0\"), AX423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ423:$CV423) < $F427, MIN(AY423, $F427 - SUM($I430:AX430), $F427 - SUM(AZ423:$CV423)), MIN(($F427 - SUM($I430:AX430)) / COUNTIF(AY428:$CV428, \">0\"), AY423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA423:$CV423) < $F427, MIN(AZ423, $F427 - SUM($I430:AY430), $F427 - SUM(BA423:$CV423)), MIN(($F427 - SUM($I430:AY430)) / COUNTIF(AZ428:$CV428, \">0\"), AZ423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB423:$CV423) < $F427, MIN(BA423, $F427 - SUM($I430:AZ430), $F427 - SUM(BB423:$CV423)), MIN(($F427 - SUM($I430:AZ430)) / COUNTIF(BA428:$CV428, \">0\"), BA423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC423:$CV423) < $F427, MIN(BB423, $F427 - SUM($I430:BA430), $F427 - SUM(BC423:$CV423)), MIN(($F427 - SUM($I430:BA430)) / COUNTIF(BB428:$CV428, \">0\"), BB423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD423:$CV423) < $F427, MIN(BC423, $F427 - SUM($I430:BB430), $F427 - SUM(BD423:$CV423)), MIN(($F427 - SUM($I430:BB430)) / COUNTIF(BC428:$CV428, \">0\"), BC423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE423:$CV423) < $F427, MIN(BD423, $F427 - SUM($I430:BC430), $F427 - SUM(BE423:$CV423)), MIN(($F427 - SUM($I430:BC430)) / COUNTIF(BD428:$CV428, \">0\"), BD423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF423:$CV423) < $F427, MIN(BE423, $F427 - SUM($I430:BD430), $F427 - SUM(BF423:$CV423)), MIN(($F427 - SUM($I430:BD430)) / COUNTIF(BE428:$CV428, \">0\"), BE423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG423:$CV423) < $F427, MIN(BF423, $F427 - SUM($I430:BE430), $F427 - SUM(BG423:$CV423)), MIN(($F427 - SUM($I430:BE430)) / COUNTIF(BF428:$CV428, \">0\"), BF423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH423:$CV423) < $F427, MIN(BG423, $F427 - SUM($I430:BF430), $F427 - SUM(BH423:$CV423)), MIN(($F427 - SUM($I430:BF430)) / COUNTIF(BG428:$CV428, \">0\"), BG423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI423:$CV423) < $F427, MIN(BH423, $F427 - SUM($I430:BG430), $F427 - SUM(BI423:$CV423)), MIN(($F427 - SUM($I430:BG430)) / COUNTIF(BH428:$CV428, \">0\"), BH423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ423:$CV423) < $F427, MIN(BI423, $F427 - SUM($I430:BH430), $F427 - SUM(BJ423:$CV423)), MIN(($F427 - SUM($I430:BH430)) / COUNTIF(BI428:$CV428, \">0\"), BI423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK423:$CV423) < $F427, MIN(BJ423, $F427 - SUM($I430:BI430), $F427 - SUM(BK423:$CV423)), MIN(($F427 - SUM($I430:BI430)) / COUNTIF(BJ428:$CV428, \">0\"), BJ423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL423:$CV423) < $F427, MIN(BK423, $F427 - SUM($I430:BJ430), $F427 - SUM(BL423:$CV423)), MIN(($F427 - SUM($I430:BJ430)) / COUNTIF(BK428:$CV428, \">0\"), BK423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM423:$CV423) < $F427, MIN(BL423, $F427 - SUM($I430:BK430), $F427 - SUM(BM423:$CV423)), MIN(($F427 - SUM($I430:BK430)) / COUNTIF(BL428:$CV428, \">0\"), BL423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN423:$CV423) < $F427, MIN(BM423, $F427 - SUM($I430:BL430), $F427 - SUM(BN423:$CV423)), MIN(($F427 - SUM($I430:BL430)) / COUNTIF(BM428:$CV428, \">0\"), BM423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO423:$CV423) < $F427, MIN(BN423, $F427 - SUM($I430:BM430), $F427 - SUM(BO423:$CV423)), MIN(($F427 - SUM($I430:BM430)) / COUNTIF(BN428:$CV428, \">0\"), BN423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP423:$CV423) < $F427, MIN(BO423, $F427 - SUM($I430:BN430), $F427 - SUM(BP423:$CV423)), MIN(($F427 - SUM($I430:BN430)) / COUNTIF(BO428:$CV428, \">0\"), BO423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ423:$CV423) < $F427, MIN(BP423, $F427 - SUM($I430:BO430), $F427 - SUM(BQ423:$CV423)), MIN(($F427 - SUM($I430:BO430)) / COUNTIF(BP428:$CV428, \">0\"), BP423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR423:$CV423) < $F427, MIN(BQ423, $F427 - SUM($I430:BP430), $F427 - SUM(BR423:$CV423)), MIN(($F427 - SUM($I430:BP430)) / COUNTIF(BQ428:$CV428, \">0\"), BQ423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS423:$CV423) < $F427, MIN(BR423, $F427 - SUM($I430:BQ430), $F427 - SUM(BS423:$CV423)), MIN(($F427 - SUM($I430:BQ430)) / COUNTIF(BR428:$CV428, \">0\"), BR423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT423:$CV423) < $F427, MIN(BS423, $F427 - SUM($I430:BR430), $F427 - SUM(BT423:$CV423)), MIN(($F427 - SUM($I430:BR430)) / COUNTIF(BS428:$CV428, \">0\"), BS423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU423:$CV423) < $F427, MIN(BT423, $F427 - SUM($I430:BS430), $F427 - SUM(BU423:$CV423)), MIN(($F427 - SUM($I430:BS430)) / COUNTIF(BT428:$CV428, \">0\"), BT423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV423:$CV423) < $F427, MIN(BU423, $F427 - SUM($I430:BT430), $F427 - SUM(BV423:$CV423)), MIN(($F427 - SUM($I430:BT430)) / COUNTIF(BU428:$CV428, \">0\"), BU423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW423:$CV423) < $F427, MIN(BV423, $F427 - SUM($I430:BU430), $F427 - SUM(BW423:$CV423)), MIN(($F427 - SUM($I430:BU430)) / COUNTIF(BV428:$CV428, \">0\"), BV423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX423:$CV423) < $F427, MIN(BW423, $F427 - SUM($I430:BV430), $F427 - SUM(BX423:$CV423)), MIN(($F427 - SUM($I430:BV430)) / COUNTIF(BW428:$CV428, \">0\"), BW423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY423:$CV423) < $F427, MIN(BX423, $F427 - SUM($I430:BW430), $F427 - SUM(BY423:$CV423)), MIN(($F427 - SUM($I430:BW430)) / COUNTIF(BX428:$CV428, \">0\"), BX423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ423:$CV423) < $F427, MIN(BY423, $F427 - SUM($I430:BX430), $F427 - SUM(BZ423:$CV423)), MIN(($F427 - SUM($I430:BX430)) / COUNTIF(BY428:$CV428, \">0\"), BY423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA423:$CV423) < $F427, MIN(BZ423, $F427 - SUM($I430:BY430), $F427 - SUM(CA423:$CV423)), MIN(($F427 - SUM($I430:BY430)) / COUNTIF(BZ428:$CV428, \">0\"), BZ423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB423:$CV423) < $F427, MIN(CA423, $F427 - SUM($I430:BZ430), $F427 - SUM(CB423:$CV423)), MIN(($F427 - SUM($I430:BZ430)) / COUNTIF(CA428:$CV428, \">0\"), CA423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC423:$CV423) < $F427, MIN(CB423, $F427 - SUM($I430:CA430), $F427 - SUM(CC423:$CV423)), MIN(($F427 - SUM($I430:CA430)) / COUNTIF(CB428:$CV428, \">0\"), CB423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD423:$CV423) < $F427, MIN(CC423, $F427 - SUM($I430:CB430), $F427 - SUM(CD423:$CV423)), MIN(($F427 - SUM($I430:CB430)) / COUNTIF(CC428:$CV428, \">0\"), CC423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE423:$CV423) < $F427, MIN(CD423, $F427 - SUM($I430:CC430), $F427 - SUM(CE423:$CV423)), MIN(($F427 - SUM($I430:CC430)) / COUNTIF(CD428:$CV428, \">0\"), CD423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF423:$CV423) < $F427, MIN(CE423, $F427 - SUM($I430:CD430), $F427 - SUM(CF423:$CV423)), MIN(($F427 - SUM($I430:CD430)) / COUNTIF(CE428:$CV428, \">0\"), CE423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG423:$CV423) < $F427, MIN(CF423, $F427 - SUM($I430:CE430), $F427 - SUM(CG423:$CV423)), MIN(($F427 - SUM($I430:CE430)) / COUNTIF(CF428:$CV428, \">0\"), CF423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH423:$CV423) < $F427, MIN(CG423, $F427 - SUM($I430:CF430), $F427 - SUM(CH423:$CV423)), MIN(($F427 - SUM($I430:CF430)) / COUNTIF(CG428:$CV428, \">0\"), CG423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI423:$CV423) < $F427, MIN(CH423, $F427 - SUM($I430:CG430), $F427 - SUM(CI423:$CV423)), MIN(($F427 - SUM($I430:CG430)) / COUNTIF(CH428:$CV428, \">0\"), CH423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ423:$CV423) < $F427, MIN(CI423, $F427 - SUM($I430:CH430), $F427 - SUM(CJ423:$CV423)), MIN(($F427 - SUM($I430:CH430)) / COUNTIF(CI428:$CV428, \">0\"), CI423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK423:$CV423) < $F427, MIN(CJ423, $F427 - SUM($I430:CI430), $F427 - SUM(CK423:$CV423)), MIN(($F427 - SUM($I430:CI430)) / COUNTIF(CJ428:$CV428, \">0\"), CJ423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL423:$CV423) < $F427, MIN(CK423, $F427 - SUM($I430:CJ430), $F427 - SUM(CL423:$CV423)), MIN(($F427 - SUM($I430:CJ430)) / COUNTIF(CK428:$CV428, \">0\"), CK423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM423:$CV423) < $F427, MIN(CL423, $F427 - SUM($I430:CK430), $F427 - SUM(CM423:$CV423)), MIN(($F427 - SUM($I430:CK430)) / COUNTIF(CL428:$CV428, \">0\"), CL423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN423:$CV423) < $F427, MIN(CM423, $F427 - SUM($I430:CL430), $F427 - SUM(CN423:$CV423)), MIN(($F427 - SUM($I430:CL430)) / COUNTIF(CM428:$CV428, \">0\"), CM423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO423:$CV423) < $F427, MIN(CN423, $F427 - SUM($I430:CM430), $F427 - SUM(CO423:$CV423)), MIN(($F427 - SUM($I430:CM430)) / COUNTIF(CN428:$CV428, \">0\"), CN423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP423:$CV423) < $F427, MIN(CO423, $F427 - SUM($I430:CN430), $F427 - SUM(CP423:$CV423)), MIN(($F427 - SUM($I430:CN430)) / COUNTIF(CO428:$CV428, \">0\"), CO423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ423:$CV423) < $F427, MIN(CP423, $F427 - SUM($I430:CO430), $F427 - SUM(CQ423:$CV423)), MIN(($F427 - SUM($I430:CO430)) / COUNTIF(CP428:$CV428, \">0\"), CP423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR423:$CV423) < $F427, MIN(CQ423, $F427 - SUM($I430:CP430), $F427 - SUM(CR423:$CV423)), MIN(($F427 - SUM($I430:CP430)) / COUNTIF(CQ428:$CV428, \">0\"), CQ423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS423:$CV423) < $F427, MIN(CR423, $F427 - SUM($I430:CQ430), $F427 - SUM(CS423:$CV423)), MIN(($F427 - SUM($I430:CQ430)) / COUNTIF(CR428:$CV428, \">0\"), CR423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT423:$CV423) < $F427, MIN(CS423, $F427 - SUM($I430:CR430), $F427 - SUM(CT423:$CV423)), MIN(($F427 - SUM($I430:CR430)) / COUNTIF(CS428:$CV428, \">0\"), CS423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU423:$CV423) < $F427, MIN(CT423, $F427 - SUM($I430:CS430), $F427 - SUM(CU423:$CV423)), MIN(($F427 - SUM($I430:CS430)) / COUNTIF(CT428:$CV428, \">0\"), CT423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV423:$CV423) < $F427, MIN(CU423, $F427 - SUM($I430:CT430), $F427 - SUM(CV423:$CV423)), MIN(($F427 - SUM($I430:CT430)) / COUNTIF(CU428:$CV428, \">0\"), CU423)) * $F429, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV423:CV423) < $F427, MIN(CV423, $F427 - SUM($I430:CU430), $F427 - SUM($CV423:CV423)), MIN(($F427 - SUM($I430:CU430)) / COUNTIF(CV428:$CV428, \">0\"), CV423)) * $F429, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J431:CV431)","v":547500},"mmcf",null,null,{"$f":"IF($F429 = 0, J428, J430)","v":0},{"$f":"IF($F429 = 0, K428, K430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3403.5235560733126,3403.5235560733126,3403.5235560733126,3403.5235560733126,3403.5235560733126,3403.5235560733126,54750,54750,54750,54750,54750,54750,54750,54750,54750,34328.858663560124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F429 = 0, BW428, BW430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J431 > 0, $F425, 0)","v":0},{"$f":"IF(K431 > 0, $F425, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW431 > 0, $F425, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 7"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J435:CV435)","v":5162357.2999999886},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118008.80889018311,167653.52355607331,174460.57066821994,365938.75911680621,386653.52355607331,386653.52355607331,386653.52355607331,386653.52355607331,386653.52355607331,407074.66489251319,441403.52355607331,441403.52355607331,441403.52355607331,441403.52355607331,230339.26087153368,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J436:CV436)","v":118008.80889018311},"mmcf",null,null,{"$f":"IF(AND(SUM($I435:I435) = 0, J435 > 0), J435, 0)","v":0},{"$f":"IF(AND(SUM($I435:J435) = 0, K435 > 0), K435, 0)","v":0},{"$f":"IF(AND(SUM($I435:K435) = 0, L435 > 0), L435, 0)","v":0},{"$f":"IF(AND(SUM($I435:L435) = 0, M435 > 0), M435, 0)","v":0},{"$f":"IF(AND(SUM($I435:M435) = 0, N435 > 0), N435, 0)","v":0},{"$f":"IF(AND(SUM($I435:N435) = 0, O435 > 0), O435, 0)","v":0},{"$f":"IF(AND(SUM($I435:O435) = 0, P435 > 0), P435, 0)","v":0},{"$f":"IF(AND(SUM($I435:P435) = 0, Q435 > 0), Q435, 0)","v":0},{"$f":"IF(AND(SUM($I435:Q435) = 0, R435 > 0), R435, 0)","v":0},{"$f":"IF(AND(SUM($I435:R435) = 0, S435 > 0), S435, 0)","v":0},{"$f":"IF(AND(SUM($I435:S435) = 0, T435 > 0), T435, 0)","v":0},{"$f":"IF(AND(SUM($I435:T435) = 0, U435 > 0), U435, 0)","v":0},{"$f":"IF(AND(SUM($I435:U435) = 0, V435 > 0), V435, 0)","v":0},{"$f":"IF(AND(SUM($I435:V435) = 0, W435 > 0), W435, 0)","v":0},{"$f":"IF(AND(SUM($I435:W435) = 0, X435 > 0), X435, 0)","v":0},{"$f":"IF(AND(SUM($I435:X435) = 0, Y435 > 0), Y435, 0)","v":0},{"$f":"IF(AND(SUM($I435:Y435) = 0, Z435 > 0), Z435, 0)","v":0},{"$f":"IF(AND(SUM($I435:Z435) = 0, AA435 > 0), AA435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AA435) = 0, AB435 > 0), AB435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AB435) = 0, AC435 > 0), AC435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AC435) = 0, AD435 > 0), AD435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AD435) = 0, AE435 > 0), AE435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AE435) = 0, AF435 > 0), AF435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AF435) = 0, AG435 > 0), AG435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AG435) = 0, AH435 > 0), AH435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AH435) = 0, AI435 > 0), AI435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AI435) = 0, AJ435 > 0), AJ435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AJ435) = 0, AK435 > 0), AK435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AK435) = 0, AL435 > 0), AL435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AL435) = 0, AM435 > 0), AM435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AM435) = 0, AN435 > 0), AN435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AN435) = 0, AO435 > 0), AO435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AO435) = 0, AP435 > 0), AP435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AP435) = 0, AQ435 > 0), AQ435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AQ435) = 0, AR435 > 0), AR435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AR435) = 0, AS435 > 0), AS435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AS435) = 0, AT435 > 0), AT435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AT435) = 0, AU435 > 0), AU435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AU435) = 0, AV435 > 0), AV435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AV435) = 0, AW435 > 0), AW435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AW435) = 0, AX435 > 0), AX435, 0)","v":118008.80889018311},{"$f":"IF(AND(SUM($I435:AX435) = 0, AY435 > 0), AY435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AY435) = 0, AZ435 > 0), AZ435, 0)","v":0},{"$f":"IF(AND(SUM($I435:AZ435) = 0, BA435 > 0), BA435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BA435) = 0, BB435 > 0), BB435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BB435) = 0, BC435 > 0), BC435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BC435) = 0, BD435 > 0), BD435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BD435) = 0, BE435 > 0), BE435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BE435) = 0, BF435 > 0), BF435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BF435) = 0, BG435 > 0), BG435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BG435) = 0, BH435 > 0), BH435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BH435) = 0, BI435 > 0), BI435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BI435) = 0, BJ435 > 0), BJ435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BJ435) = 0, BK435 > 0), BK435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BK435) = 0, BL435 > 0), BL435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BL435) = 0, BM435 > 0), BM435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BM435) = 0, BN435 > 0), BN435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BN435) = 0, BO435 > 0), BO435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BO435) = 0, BP435 > 0), BP435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BP435) = 0, BQ435 > 0), BQ435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BQ435) = 0, BR435 > 0), BR435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BR435) = 0, BS435 > 0), BS435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BS435) = 0, BT435 > 0), BT435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BT435) = 0, BU435 > 0), BU435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BU435) = 0, BV435 > 0), BV435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BV435) = 0, BW435 > 0), BW435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BW435) = 0, BX435 > 0), BX435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BX435) = 0, BY435 > 0), BY435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BY435) = 0, BZ435 > 0), BZ435, 0)","v":0},{"$f":"IF(AND(SUM($I435:BZ435) = 0, CA435 > 0), CA435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CA435) = 0, CB435 > 0), CB435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CB435) = 0, CC435 > 0), CC435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CC435) = 0, CD435 > 0), CD435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CD435) = 0, CE435 > 0), CE435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CE435) = 0, CF435 > 0), CF435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CF435) = 0, CG435 > 0), CG435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CG435) = 0, CH435 > 0), CH435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CH435) = 0, CI435 > 0), CI435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CI435) = 0, CJ435 > 0), CJ435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CJ435) = 0, CK435 > 0), CK435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CK435) = 0, CL435 > 0), CL435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CL435) = 0, CM435 > 0), CM435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CM435) = 0, CN435 > 0), CN435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CN435) = 0, CO435 > 0), CO435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CO435) = 0, CP435 > 0), CP435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CP435) = 0, CQ435 > 0), CQ435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CQ435) = 0, CR435 > 0), CR435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CR435) = 0, CS435 > 0), CS435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CS435) = 0, CT435 > 0), CT435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CT435) = 0, CU435 > 0), CU435, 0)","v":0},{"$f":"IF(AND(SUM($I435:CU435) = 0, CV435 > 0), CV435, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J437:CV437)","v":3},"wells",null,null,{"$f":"ROUNDUP(MIN(J436 / $F$355, $F435 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K436 / $F$355, $F435 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW436 / $F$355, $F435 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F437","v":164250},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F437","v":1642500},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J440:CV440)","v":1642500},"mmcf",null,null,{"$f":"IF(SUM($I440:I440) < $F439, MIN(J435, $F438, $F439 - SUM($I440:I440)), 0)","v":0},{"$f":"IF(SUM($I440:J440) < $F439, MIN(K435, $F438, $F439 - SUM($I440:J440)), 0)","v":0},{"$f":"IF(SUM($I440:K440) < $F439, MIN(L435, $F438, $F439 - SUM($I440:K440)), 0)","v":0},{"$f":"IF(SUM($I440:L440) < $F439, MIN(M435, $F438, $F439 - SUM($I440:L440)), 0)","v":0},{"$f":"IF(SUM($I440:M440) < $F439, MIN(N435, $F438, $F439 - SUM($I440:M440)), 0)","v":0},{"$f":"IF(SUM($I440:N440) < $F439, MIN(O435, $F438, $F439 - SUM($I440:N440)), 0)","v":0},{"$f":"IF(SUM($I440:O440) < $F439, MIN(P435, $F438, $F439 - SUM($I440:O440)), 0)","v":0},{"$f":"IF(SUM($I440:P440) < $F439, MIN(Q435, $F438, $F439 - SUM($I440:P440)), 0)","v":0},{"$f":"IF(SUM($I440:Q440) < $F439, MIN(R435, $F438, $F439 - SUM($I440:Q440)), 0)","v":0},{"$f":"IF(SUM($I440:R440) < $F439, MIN(S435, $F438, $F439 - SUM($I440:R440)), 0)","v":0},{"$f":"IF(SUM($I440:S440) < $F439, MIN(T435, $F438, $F439 - SUM($I440:S440)), 0)","v":0},{"$f":"IF(SUM($I440:T440) < $F439, MIN(U435, $F438, $F439 - SUM($I440:T440)), 0)","v":0},{"$f":"IF(SUM($I440:U440) < $F439, MIN(V435, $F438, $F439 - SUM($I440:U440)), 0)","v":0},{"$f":"IF(SUM($I440:V440) < $F439, MIN(W435, $F438, $F439 - SUM($I440:V440)), 0)","v":0},{"$f":"IF(SUM($I440:W440) < $F439, MIN(X435, $F438, $F439 - SUM($I440:W440)), 0)","v":0},{"$f":"IF(SUM($I440:X440) < $F439, MIN(Y435, $F438, $F439 - SUM($I440:X440)), 0)","v":0},{"$f":"IF(SUM($I440:Y440) < $F439, MIN(Z435, $F438, $F439 - SUM($I440:Y440)), 0)","v":0},{"$f":"IF(SUM($I440:Z440) < $F439, MIN(AA435, $F438, $F439 - SUM($I440:Z440)), 0)","v":0},{"$f":"IF(SUM($I440:AA440) < $F439, MIN(AB435, $F438, $F439 - SUM($I440:AA440)), 0)","v":0},{"$f":"IF(SUM($I440:AB440) < $F439, MIN(AC435, $F438, $F439 - SUM($I440:AB440)), 0)","v":0},{"$f":"IF(SUM($I440:AC440) < $F439, MIN(AD435, $F438, $F439 - SUM($I440:AC440)), 0)","v":0},{"$f":"IF(SUM($I440:AD440) < $F439, MIN(AE435, $F438, $F439 - SUM($I440:AD440)), 0)","v":0},{"$f":"IF(SUM($I440:AE440) < $F439, MIN(AF435, $F438, $F439 - SUM($I440:AE440)), 0)","v":0},{"$f":"IF(SUM($I440:AF440) < $F439, MIN(AG435, $F438, $F439 - SUM($I440:AF440)), 0)","v":0},{"$f":"IF(SUM($I440:AG440) < $F439, MIN(AH435, $F438, $F439 - SUM($I440:AG440)), 0)","v":0},{"$f":"IF(SUM($I440:AH440) < $F439, MIN(AI435, $F438, $F439 - SUM($I440:AH440)), 0)","v":0},{"$f":"IF(SUM($I440:AI440) < $F439, MIN(AJ435, $F438, $F439 - SUM($I440:AI440)), 0)","v":0},{"$f":"IF(SUM($I440:AJ440) < $F439, MIN(AK435, $F438, $F439 - SUM($I440:AJ440)), 0)","v":0},{"$f":"IF(SUM($I440:AK440) < $F439, MIN(AL435, $F438, $F439 - SUM($I440:AK440)), 0)","v":0},{"$f":"IF(SUM($I440:AL440) < $F439, MIN(AM435, $F438, $F439 - SUM($I440:AL440)), 0)","v":0},{"$f":"IF(SUM($I440:AM440) < $F439, MIN(AN435, $F438, $F439 - SUM($I440:AM440)), 0)","v":0},{"$f":"IF(SUM($I440:AN440) < $F439, MIN(AO435, $F438, $F439 - SUM($I440:AN440)), 0)","v":0},{"$f":"IF(SUM($I440:AO440) < $F439, MIN(AP435, $F438, $F439 - SUM($I440:AO440)), 0)","v":0},{"$f":"IF(SUM($I440:AP440) < $F439, MIN(AQ435, $F438, $F439 - SUM($I440:AP440)), 0)","v":0},{"$f":"IF(SUM($I440:AQ440) < $F439, MIN(AR435, $F438, $F439 - SUM($I440:AQ440)), 0)","v":0},{"$f":"IF(SUM($I440:AR440) < $F439, MIN(AS435, $F438, $F439 - SUM($I440:AR440)), 0)","v":0},{"$f":"IF(SUM($I440:AS440) < $F439, MIN(AT435, $F438, $F439 - SUM($I440:AS440)), 0)","v":0},{"$f":"IF(SUM($I440:AT440) < $F439, MIN(AU435, $F438, $F439 - SUM($I440:AT440)), 0)","v":0},{"$f":"IF(SUM($I440:AU440) < $F439, MIN(AV435, $F438, $F439 - SUM($I440:AU440)), 0)","v":0},{"$f":"IF(SUM($I440:AV440) < $F439, MIN(AW435, $F438, $F439 - SUM($I440:AV440)), 0)","v":0},{"$f":"IF(SUM($I440:AW440) < $F439, MIN(AX435, $F438, $F439 - SUM($I440:AW440)), 0)","v":118008.80889018311},{"$f":"IF(SUM($I440:AX440) < $F439, MIN(AY435, $F438, $F439 - SUM($I440:AX440)), 0)","v":164250},{"$f":"IF(SUM($I440:AY440) < $F439, MIN(AZ435, $F438, $F439 - SUM($I440:AY440)), 0)","v":164250},{"$f":"IF(SUM($I440:AZ440) < $F439, MIN(BA435, $F438, $F439 - SUM($I440:AZ440)), 0)","v":164250},{"$f":"IF(SUM($I440:BA440) < $F439, MIN(BB435, $F438, $F439 - SUM($I440:BA440)), 0)","v":164250},{"$f":"IF(SUM($I440:BB440) < $F439, MIN(BC435, $F438, $F439 - SUM($I440:BB440)), 0)","v":164250},{"$f":"IF(SUM($I440:BC440) < $F439, MIN(BD435, $F438, $F439 - SUM($I440:BC440)), 0)","v":164250},{"$f":"IF(SUM($I440:BD440) < $F439, MIN(BE435, $F438, $F439 - SUM($I440:BD440)), 0)","v":164250},{"$f":"IF(SUM($I440:BE440) < $F439, MIN(BF435, $F438, $F439 - SUM($I440:BE440)), 0)","v":164250},{"$f":"IF(SUM($I440:BF440) < $F439, MIN(BG435, $F438, $F439 - SUM($I440:BF440)), 0)","v":164250},{"$f":"IF(SUM($I440:BG440) < $F439, MIN(BH435, $F438, $F439 - SUM($I440:BG440)), 0)","v":46241.191109817009},{"$f":"IF(SUM($I440:BH440) < $F439, MIN(BI435, $F438, $F439 - SUM($I440:BH440)), 0)","v":0},{"$f":"IF(SUM($I440:BI440) < $F439, MIN(BJ435, $F438, $F439 - SUM($I440:BI440)), 0)","v":0},{"$f":"IF(SUM($I440:BJ440) < $F439, MIN(BK435, $F438, $F439 - SUM($I440:BJ440)), 0)","v":0},{"$f":"IF(SUM($I440:BK440) < $F439, MIN(BL435, $F438, $F439 - SUM($I440:BK440)), 0)","v":0},{"$f":"IF(SUM($I440:BL440) < $F439, MIN(BM435, $F438, $F439 - SUM($I440:BL440)), 0)","v":0},{"$f":"IF(SUM($I440:BM440) < $F439, MIN(BN435, $F438, $F439 - SUM($I440:BM440)), 0)","v":0},{"$f":"IF(SUM($I440:BN440) < $F439, MIN(BO435, $F438, $F439 - SUM($I440:BN440)), 0)","v":0},{"$f":"IF(SUM($I440:BO440) < $F439, MIN(BP435, $F438, $F439 - SUM($I440:BO440)), 0)","v":0},{"$f":"IF(SUM($I440:BP440) < $F439, MIN(BQ435, $F438, $F439 - SUM($I440:BP440)), 0)","v":0},{"$f":"IF(SUM($I440:BQ440) < $F439, MIN(BR435, $F438, $F439 - SUM($I440:BQ440)), 0)","v":0},{"$f":"IF(SUM($I440:BR440) < $F439, MIN(BS435, $F438, $F439 - SUM($I440:BR440)), 0)","v":0},{"$f":"IF(SUM($I440:BS440) < $F439, MIN(BT435, $F438, $F439 - SUM($I440:BS440)), 0)","v":0},{"$f":"IF(SUM($I440:BT440) < $F439, MIN(BU435, $F438, $F439 - SUM($I440:BT440)), 0)","v":0},{"$f":"IF(SUM($I440:BU440) < $F439, MIN(BV435, $F438, $F439 - SUM($I440:BU440)), 0)","v":0},{"$f":"IF(SUM($I440:BV440) < $F439, MIN(BW435, $F438, $F439 - SUM($I440:BV440)), 0)","v":0},{"$f":"IF(SUM($I440:BW440) < $F439, MIN(BX435, $F438, $F439 - SUM($I440:BW440)), 0)","v":0},{"$f":"IF(SUM($I440:BX440) < $F439, MIN(BY435, $F438, $F439 - SUM($I440:BX440)), 0)","v":0},{"$f":"IF(SUM($I440:BY440) < $F439, MIN(BZ435, $F438, $F439 - SUM($I440:BY440)), 0)","v":0},{"$f":"IF(SUM($I440:BZ440) < $F439, MIN(CA435, $F438, $F439 - SUM($I440:BZ440)), 0)","v":0},{"$f":"IF(SUM($I440:CA440) < $F439, MIN(CB435, $F438, $F439 - SUM($I440:CA440)), 0)","v":0},{"$f":"IF(SUM($I440:CB440) < $F439, MIN(CC435, $F438, $F439 - SUM($I440:CB440)), 0)","v":0},{"$f":"IF(SUM($I440:CC440) < $F439, MIN(CD435, $F438, $F439 - SUM($I440:CC440)), 0)","v":0},{"$f":"IF(SUM($I440:CD440) < $F439, MIN(CE435, $F438, $F439 - SUM($I440:CD440)), 0)","v":0},{"$f":"IF(SUM($I440:CE440) < $F439, MIN(CF435, $F438, $F439 - SUM($I440:CE440)), 0)","v":0},{"$f":"IF(SUM($I440:CF440) < $F439, MIN(CG435, $F438, $F439 - SUM($I440:CF440)), 0)","v":0},{"$f":"IF(SUM($I440:CG440) < $F439, MIN(CH435, $F438, $F439 - SUM($I440:CG440)), 0)","v":0},{"$f":"IF(SUM($I440:CH440) < $F439, MIN(CI435, $F438, $F439 - SUM($I440:CH440)), 0)","v":0},{"$f":"IF(SUM($I440:CI440) < $F439, MIN(CJ435, $F438, $F439 - SUM($I440:CI440)), 0)","v":0},{"$f":"IF(SUM($I440:CJ440) < $F439, MIN(CK435, $F438, $F439 - SUM($I440:CJ440)), 0)","v":0},{"$f":"IF(SUM($I440:CK440) < $F439, MIN(CL435, $F438, $F439 - SUM($I440:CK440)), 0)","v":0},{"$f":"IF(SUM($I440:CL440) < $F439, MIN(CM435, $F438, $F439 - SUM($I440:CL440)), 0)","v":0},{"$f":"IF(SUM($I440:CM440) < $F439, MIN(CN435, $F438, $F439 - SUM($I440:CM440)), 0)","v":0},{"$f":"IF(SUM($I440:CN440) < $F439, MIN(CO435, $F438, $F439 - SUM($I440:CN440)), 0)","v":0},{"$f":"IF(SUM($I440:CO440) < $F439, MIN(CP435, $F438, $F439 - SUM($I440:CO440)), 0)","v":0},{"$f":"IF(SUM($I440:CP440) < $F439, MIN(CQ435, $F438, $F439 - SUM($I440:CP440)), 0)","v":0},{"$f":"IF(SUM($I440:CQ440) < $F439, MIN(CR435, $F438, $F439 - SUM($I440:CQ440)), 0)","v":0},{"$f":"IF(SUM($I440:CR440) < $F439, MIN(CS435, $F438, $F439 - SUM($I440:CR440)), 0)","v":0},{"$f":"IF(SUM($I440:CS440) < $F439, MIN(CT435, $F438, $F439 - SUM($I440:CS440)), 0)","v":0},{"$f":"IF(SUM($I440:CT440) < $F439, MIN(CU435, $F438, $F439 - SUM($I440:CT440)), 0)","v":0},{"$f":"IF(SUM($I440:CU440) < $F439, MIN(CV435, $F438, $F439 - SUM($I440:CU440)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F440 < F439, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K435:$CV435) < $F439, MIN(J435, $F439 - SUM($I442:I442), $F439 - SUM(K435:$CV435)), MIN(($F439 - SUM($I442:I442)) / COUNTIF(J440:$CV440, \">0\"), J435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(L435:$CV435) < $F439, MIN(K435, $F439 - SUM($I442:J442), $F439 - SUM(L435:$CV435)), MIN(($F439 - SUM($I442:J442)) / COUNTIF(K440:$CV440, \">0\"), K435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(M435:$CV435) < $F439, MIN(L435, $F439 - SUM($I442:K442), $F439 - SUM(M435:$CV435)), MIN(($F439 - SUM($I442:K442)) / COUNTIF(L440:$CV440, \">0\"), L435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(N435:$CV435) < $F439, MIN(M435, $F439 - SUM($I442:L442), $F439 - SUM(N435:$CV435)), MIN(($F439 - SUM($I442:L442)) / COUNTIF(M440:$CV440, \">0\"), M435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(O435:$CV435) < $F439, MIN(N435, $F439 - SUM($I442:M442), $F439 - SUM(O435:$CV435)), MIN(($F439 - SUM($I442:M442)) / COUNTIF(N440:$CV440, \">0\"), N435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(P435:$CV435) < $F439, MIN(O435, $F439 - SUM($I442:N442), $F439 - SUM(P435:$CV435)), MIN(($F439 - SUM($I442:N442)) / COUNTIF(O440:$CV440, \">0\"), O435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q435:$CV435) < $F439, MIN(P435, $F439 - SUM($I442:O442), $F439 - SUM(Q435:$CV435)), MIN(($F439 - SUM($I442:O442)) / COUNTIF(P440:$CV440, \">0\"), P435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(R435:$CV435) < $F439, MIN(Q435, $F439 - SUM($I442:P442), $F439 - SUM(R435:$CV435)), MIN(($F439 - SUM($I442:P442)) / COUNTIF(Q440:$CV440, \">0\"), Q435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(S435:$CV435) < $F439, MIN(R435, $F439 - SUM($I442:Q442), $F439 - SUM(S435:$CV435)), MIN(($F439 - SUM($I442:Q442)) / COUNTIF(R440:$CV440, \">0\"), R435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(T435:$CV435) < $F439, MIN(S435, $F439 - SUM($I442:R442), $F439 - SUM(T435:$CV435)), MIN(($F439 - SUM($I442:R442)) / COUNTIF(S440:$CV440, \">0\"), S435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(U435:$CV435) < $F439, MIN(T435, $F439 - SUM($I442:S442), $F439 - SUM(U435:$CV435)), MIN(($F439 - SUM($I442:S442)) / COUNTIF(T440:$CV440, \">0\"), T435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(V435:$CV435) < $F439, MIN(U435, $F439 - SUM($I442:T442), $F439 - SUM(V435:$CV435)), MIN(($F439 - SUM($I442:T442)) / COUNTIF(U440:$CV440, \">0\"), U435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(W435:$CV435) < $F439, MIN(V435, $F439 - SUM($I442:U442), $F439 - SUM(W435:$CV435)), MIN(($F439 - SUM($I442:U442)) / COUNTIF(V440:$CV440, \">0\"), V435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(X435:$CV435) < $F439, MIN(W435, $F439 - SUM($I442:V442), $F439 - SUM(X435:$CV435)), MIN(($F439 - SUM($I442:V442)) / COUNTIF(W440:$CV440, \">0\"), W435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y435:$CV435) < $F439, MIN(X435, $F439 - SUM($I442:W442), $F439 - SUM(Y435:$CV435)), MIN(($F439 - SUM($I442:W442)) / COUNTIF(X440:$CV440, \">0\"), X435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z435:$CV435) < $F439, MIN(Y435, $F439 - SUM($I442:X442), $F439 - SUM(Z435:$CV435)), MIN(($F439 - SUM($I442:X442)) / COUNTIF(Y440:$CV440, \">0\"), Y435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA435:$CV435) < $F439, MIN(Z435, $F439 - SUM($I442:Y442), $F439 - SUM(AA435:$CV435)), MIN(($F439 - SUM($I442:Y442)) / COUNTIF(Z440:$CV440, \">0\"), Z435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB435:$CV435) < $F439, MIN(AA435, $F439 - SUM($I442:Z442), $F439 - SUM(AB435:$CV435)), MIN(($F439 - SUM($I442:Z442)) / COUNTIF(AA440:$CV440, \">0\"), AA435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC435:$CV435) < $F439, MIN(AB435, $F439 - SUM($I442:AA442), $F439 - SUM(AC435:$CV435)), MIN(($F439 - SUM($I442:AA442)) / COUNTIF(AB440:$CV440, \">0\"), AB435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD435:$CV435) < $F439, MIN(AC435, $F439 - SUM($I442:AB442), $F439 - SUM(AD435:$CV435)), MIN(($F439 - SUM($I442:AB442)) / COUNTIF(AC440:$CV440, \">0\"), AC435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE435:$CV435) < $F439, MIN(AD435, $F439 - SUM($I442:AC442), $F439 - SUM(AE435:$CV435)), MIN(($F439 - SUM($I442:AC442)) / COUNTIF(AD440:$CV440, \">0\"), AD435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF435:$CV435) < $F439, MIN(AE435, $F439 - SUM($I442:AD442), $F439 - SUM(AF435:$CV435)), MIN(($F439 - SUM($I442:AD442)) / COUNTIF(AE440:$CV440, \">0\"), AE435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG435:$CV435) < $F439, MIN(AF435, $F439 - SUM($I442:AE442), $F439 - SUM(AG435:$CV435)), MIN(($F439 - SUM($I442:AE442)) / COUNTIF(AF440:$CV440, \">0\"), AF435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH435:$CV435) < $F439, MIN(AG435, $F439 - SUM($I442:AF442), $F439 - SUM(AH435:$CV435)), MIN(($F439 - SUM($I442:AF442)) / COUNTIF(AG440:$CV440, \">0\"), AG435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI435:$CV435) < $F439, MIN(AH435, $F439 - SUM($I442:AG442), $F439 - SUM(AI435:$CV435)), MIN(($F439 - SUM($I442:AG442)) / COUNTIF(AH440:$CV440, \">0\"), AH435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ435:$CV435) < $F439, MIN(AI435, $F439 - SUM($I442:AH442), $F439 - SUM(AJ435:$CV435)), MIN(($F439 - SUM($I442:AH442)) / COUNTIF(AI440:$CV440, \">0\"), AI435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK435:$CV435) < $F439, MIN(AJ435, $F439 - SUM($I442:AI442), $F439 - SUM(AK435:$CV435)), MIN(($F439 - SUM($I442:AI442)) / COUNTIF(AJ440:$CV440, \">0\"), AJ435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL435:$CV435) < $F439, MIN(AK435, $F439 - SUM($I442:AJ442), $F439 - SUM(AL435:$CV435)), MIN(($F439 - SUM($I442:AJ442)) / COUNTIF(AK440:$CV440, \">0\"), AK435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM435:$CV435) < $F439, MIN(AL435, $F439 - SUM($I442:AK442), $F439 - SUM(AM435:$CV435)), MIN(($F439 - SUM($I442:AK442)) / COUNTIF(AL440:$CV440, \">0\"), AL435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN435:$CV435) < $F439, MIN(AM435, $F439 - SUM($I442:AL442), $F439 - SUM(AN435:$CV435)), MIN(($F439 - SUM($I442:AL442)) / COUNTIF(AM440:$CV440, \">0\"), AM435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO435:$CV435) < $F439, MIN(AN435, $F439 - SUM($I442:AM442), $F439 - SUM(AO435:$CV435)), MIN(($F439 - SUM($I442:AM442)) / COUNTIF(AN440:$CV440, \">0\"), AN435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP435:$CV435) < $F439, MIN(AO435, $F439 - SUM($I442:AN442), $F439 - SUM(AP435:$CV435)), MIN(($F439 - SUM($I442:AN442)) / COUNTIF(AO440:$CV440, \">0\"), AO435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ435:$CV435) < $F439, MIN(AP435, $F439 - SUM($I442:AO442), $F439 - SUM(AQ435:$CV435)), MIN(($F439 - SUM($I442:AO442)) / COUNTIF(AP440:$CV440, \">0\"), AP435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR435:$CV435) < $F439, MIN(AQ435, $F439 - SUM($I442:AP442), $F439 - SUM(AR435:$CV435)), MIN(($F439 - SUM($I442:AP442)) / COUNTIF(AQ440:$CV440, \">0\"), AQ435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS435:$CV435) < $F439, MIN(AR435, $F439 - SUM($I442:AQ442), $F439 - SUM(AS435:$CV435)), MIN(($F439 - SUM($I442:AQ442)) / COUNTIF(AR440:$CV440, \">0\"), AR435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT435:$CV435) < $F439, MIN(AS435, $F439 - SUM($I442:AR442), $F439 - SUM(AT435:$CV435)), MIN(($F439 - SUM($I442:AR442)) / COUNTIF(AS440:$CV440, \">0\"), AS435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU435:$CV435) < $F439, MIN(AT435, $F439 - SUM($I442:AS442), $F439 - SUM(AU435:$CV435)), MIN(($F439 - SUM($I442:AS442)) / COUNTIF(AT440:$CV440, \">0\"), AT435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV435:$CV435) < $F439, MIN(AU435, $F439 - SUM($I442:AT442), $F439 - SUM(AV435:$CV435)), MIN(($F439 - SUM($I442:AT442)) / COUNTIF(AU440:$CV440, \">0\"), AU435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW435:$CV435) < $F439, MIN(AV435, $F439 - SUM($I442:AU442), $F439 - SUM(AW435:$CV435)), MIN(($F439 - SUM($I442:AU442)) / COUNTIF(AV440:$CV440, \">0\"), AV435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX435:$CV435) < $F439, MIN(AW435, $F439 - SUM($I442:AV442), $F439 - SUM(AX435:$CV435)), MIN(($F439 - SUM($I442:AV442)) / COUNTIF(AW440:$CV440, \">0\"), AW435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY435:$CV435) < $F439, MIN(AX435, $F439 - SUM($I442:AW442), $F439 - SUM(AY435:$CV435)), MIN(($F439 - SUM($I442:AW442)) / COUNTIF(AX440:$CV440, \">0\"), AX435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ435:$CV435) < $F439, MIN(AY435, $F439 - SUM($I442:AX442), $F439 - SUM(AZ435:$CV435)), MIN(($F439 - SUM($I442:AX442)) / COUNTIF(AY440:$CV440, \">0\"), AY435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA435:$CV435) < $F439, MIN(AZ435, $F439 - SUM($I442:AY442), $F439 - SUM(BA435:$CV435)), MIN(($F439 - SUM($I442:AY442)) / COUNTIF(AZ440:$CV440, \">0\"), AZ435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB435:$CV435) < $F439, MIN(BA435, $F439 - SUM($I442:AZ442), $F439 - SUM(BB435:$CV435)), MIN(($F439 - SUM($I442:AZ442)) / COUNTIF(BA440:$CV440, \">0\"), BA435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC435:$CV435) < $F439, MIN(BB435, $F439 - SUM($I442:BA442), $F439 - SUM(BC435:$CV435)), MIN(($F439 - SUM($I442:BA442)) / COUNTIF(BB440:$CV440, \">0\"), BB435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD435:$CV435) < $F439, MIN(BC435, $F439 - SUM($I442:BB442), $F439 - SUM(BD435:$CV435)), MIN(($F439 - SUM($I442:BB442)) / COUNTIF(BC440:$CV440, \">0\"), BC435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE435:$CV435) < $F439, MIN(BD435, $F439 - SUM($I442:BC442), $F439 - SUM(BE435:$CV435)), MIN(($F439 - SUM($I442:BC442)) / COUNTIF(BD440:$CV440, \">0\"), BD435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF435:$CV435) < $F439, MIN(BE435, $F439 - SUM($I442:BD442), $F439 - SUM(BF435:$CV435)), MIN(($F439 - SUM($I442:BD442)) / COUNTIF(BE440:$CV440, \">0\"), BE435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG435:$CV435) < $F439, MIN(BF435, $F439 - SUM($I442:BE442), $F439 - SUM(BG435:$CV435)), MIN(($F439 - SUM($I442:BE442)) / COUNTIF(BF440:$CV440, \">0\"), BF435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH435:$CV435) < $F439, MIN(BG435, $F439 - SUM($I442:BF442), $F439 - SUM(BH435:$CV435)), MIN(($F439 - SUM($I442:BF442)) / COUNTIF(BG440:$CV440, \">0\"), BG435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI435:$CV435) < $F439, MIN(BH435, $F439 - SUM($I442:BG442), $F439 - SUM(BI435:$CV435)), MIN(($F439 - SUM($I442:BG442)) / COUNTIF(BH440:$CV440, \">0\"), BH435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ435:$CV435) < $F439, MIN(BI435, $F439 - SUM($I442:BH442), $F439 - SUM(BJ435:$CV435)), MIN(($F439 - SUM($I442:BH442)) / COUNTIF(BI440:$CV440, \">0\"), BI435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK435:$CV435) < $F439, MIN(BJ435, $F439 - SUM($I442:BI442), $F439 - SUM(BK435:$CV435)), MIN(($F439 - SUM($I442:BI442)) / COUNTIF(BJ440:$CV440, \">0\"), BJ435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL435:$CV435) < $F439, MIN(BK435, $F439 - SUM($I442:BJ442), $F439 - SUM(BL435:$CV435)), MIN(($F439 - SUM($I442:BJ442)) / COUNTIF(BK440:$CV440, \">0\"), BK435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM435:$CV435) < $F439, MIN(BL435, $F439 - SUM($I442:BK442), $F439 - SUM(BM435:$CV435)), MIN(($F439 - SUM($I442:BK442)) / COUNTIF(BL440:$CV440, \">0\"), BL435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN435:$CV435) < $F439, MIN(BM435, $F439 - SUM($I442:BL442), $F439 - SUM(BN435:$CV435)), MIN(($F439 - SUM($I442:BL442)) / COUNTIF(BM440:$CV440, \">0\"), BM435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO435:$CV435) < $F439, MIN(BN435, $F439 - SUM($I442:BM442), $F439 - SUM(BO435:$CV435)), MIN(($F439 - SUM($I442:BM442)) / COUNTIF(BN440:$CV440, \">0\"), BN435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP435:$CV435) < $F439, MIN(BO435, $F439 - SUM($I442:BN442), $F439 - SUM(BP435:$CV435)), MIN(($F439 - SUM($I442:BN442)) / COUNTIF(BO440:$CV440, \">0\"), BO435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ435:$CV435) < $F439, MIN(BP435, $F439 - SUM($I442:BO442), $F439 - SUM(BQ435:$CV435)), MIN(($F439 - SUM($I442:BO442)) / COUNTIF(BP440:$CV440, \">0\"), BP435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR435:$CV435) < $F439, MIN(BQ435, $F439 - SUM($I442:BP442), $F439 - SUM(BR435:$CV435)), MIN(($F439 - SUM($I442:BP442)) / COUNTIF(BQ440:$CV440, \">0\"), BQ435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS435:$CV435) < $F439, MIN(BR435, $F439 - SUM($I442:BQ442), $F439 - SUM(BS435:$CV435)), MIN(($F439 - SUM($I442:BQ442)) / COUNTIF(BR440:$CV440, \">0\"), BR435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT435:$CV435) < $F439, MIN(BS435, $F439 - SUM($I442:BR442), $F439 - SUM(BT435:$CV435)), MIN(($F439 - SUM($I442:BR442)) / COUNTIF(BS440:$CV440, \">0\"), BS435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU435:$CV435) < $F439, MIN(BT435, $F439 - SUM($I442:BS442), $F439 - SUM(BU435:$CV435)), MIN(($F439 - SUM($I442:BS442)) / COUNTIF(BT440:$CV440, \">0\"), BT435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV435:$CV435) < $F439, MIN(BU435, $F439 - SUM($I442:BT442), $F439 - SUM(BV435:$CV435)), MIN(($F439 - SUM($I442:BT442)) / COUNTIF(BU440:$CV440, \">0\"), BU435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW435:$CV435) < $F439, MIN(BV435, $F439 - SUM($I442:BU442), $F439 - SUM(BW435:$CV435)), MIN(($F439 - SUM($I442:BU442)) / COUNTIF(BV440:$CV440, \">0\"), BV435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX435:$CV435) < $F439, MIN(BW435, $F439 - SUM($I442:BV442), $F439 - SUM(BX435:$CV435)), MIN(($F439 - SUM($I442:BV442)) / COUNTIF(BW440:$CV440, \">0\"), BW435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY435:$CV435) < $F439, MIN(BX435, $F439 - SUM($I442:BW442), $F439 - SUM(BY435:$CV435)), MIN(($F439 - SUM($I442:BW442)) / COUNTIF(BX440:$CV440, \">0\"), BX435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ435:$CV435) < $F439, MIN(BY435, $F439 - SUM($I442:BX442), $F439 - SUM(BZ435:$CV435)), MIN(($F439 - SUM($I442:BX442)) / COUNTIF(BY440:$CV440, \">0\"), BY435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA435:$CV435) < $F439, MIN(BZ435, $F439 - SUM($I442:BY442), $F439 - SUM(CA435:$CV435)), MIN(($F439 - SUM($I442:BY442)) / COUNTIF(BZ440:$CV440, \">0\"), BZ435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB435:$CV435) < $F439, MIN(CA435, $F439 - SUM($I442:BZ442), $F439 - SUM(CB435:$CV435)), MIN(($F439 - SUM($I442:BZ442)) / COUNTIF(CA440:$CV440, \">0\"), CA435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC435:$CV435) < $F439, MIN(CB435, $F439 - SUM($I442:CA442), $F439 - SUM(CC435:$CV435)), MIN(($F439 - SUM($I442:CA442)) / COUNTIF(CB440:$CV440, \">0\"), CB435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD435:$CV435) < $F439, MIN(CC435, $F439 - SUM($I442:CB442), $F439 - SUM(CD435:$CV435)), MIN(($F439 - SUM($I442:CB442)) / COUNTIF(CC440:$CV440, \">0\"), CC435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE435:$CV435) < $F439, MIN(CD435, $F439 - SUM($I442:CC442), $F439 - SUM(CE435:$CV435)), MIN(($F439 - SUM($I442:CC442)) / COUNTIF(CD440:$CV440, \">0\"), CD435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF435:$CV435) < $F439, MIN(CE435, $F439 - SUM($I442:CD442), $F439 - SUM(CF435:$CV435)), MIN(($F439 - SUM($I442:CD442)) / COUNTIF(CE440:$CV440, \">0\"), CE435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG435:$CV435) < $F439, MIN(CF435, $F439 - SUM($I442:CE442), $F439 - SUM(CG435:$CV435)), MIN(($F439 - SUM($I442:CE442)) / COUNTIF(CF440:$CV440, \">0\"), CF435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH435:$CV435) < $F439, MIN(CG435, $F439 - SUM($I442:CF442), $F439 - SUM(CH435:$CV435)), MIN(($F439 - SUM($I442:CF442)) / COUNTIF(CG440:$CV440, \">0\"), CG435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI435:$CV435) < $F439, MIN(CH435, $F439 - SUM($I442:CG442), $F439 - SUM(CI435:$CV435)), MIN(($F439 - SUM($I442:CG442)) / COUNTIF(CH440:$CV440, \">0\"), CH435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ435:$CV435) < $F439, MIN(CI435, $F439 - SUM($I442:CH442), $F439 - SUM(CJ435:$CV435)), MIN(($F439 - SUM($I442:CH442)) / COUNTIF(CI440:$CV440, \">0\"), CI435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK435:$CV435) < $F439, MIN(CJ435, $F439 - SUM($I442:CI442), $F439 - SUM(CK435:$CV435)), MIN(($F439 - SUM($I442:CI442)) / COUNTIF(CJ440:$CV440, \">0\"), CJ435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL435:$CV435) < $F439, MIN(CK435, $F439 - SUM($I442:CJ442), $F439 - SUM(CL435:$CV435)), MIN(($F439 - SUM($I442:CJ442)) / COUNTIF(CK440:$CV440, \">0\"), CK435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM435:$CV435) < $F439, MIN(CL435, $F439 - SUM($I442:CK442), $F439 - SUM(CM435:$CV435)), MIN(($F439 - SUM($I442:CK442)) / COUNTIF(CL440:$CV440, \">0\"), CL435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN435:$CV435) < $F439, MIN(CM435, $F439 - SUM($I442:CL442), $F439 - SUM(CN435:$CV435)), MIN(($F439 - SUM($I442:CL442)) / COUNTIF(CM440:$CV440, \">0\"), CM435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO435:$CV435) < $F439, MIN(CN435, $F439 - SUM($I442:CM442), $F439 - SUM(CO435:$CV435)), MIN(($F439 - SUM($I442:CM442)) / COUNTIF(CN440:$CV440, \">0\"), CN435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP435:$CV435) < $F439, MIN(CO435, $F439 - SUM($I442:CN442), $F439 - SUM(CP435:$CV435)), MIN(($F439 - SUM($I442:CN442)) / COUNTIF(CO440:$CV440, \">0\"), CO435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ435:$CV435) < $F439, MIN(CP435, $F439 - SUM($I442:CO442), $F439 - SUM(CQ435:$CV435)), MIN(($F439 - SUM($I442:CO442)) / COUNTIF(CP440:$CV440, \">0\"), CP435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR435:$CV435) < $F439, MIN(CQ435, $F439 - SUM($I442:CP442), $F439 - SUM(CR435:$CV435)), MIN(($F439 - SUM($I442:CP442)) / COUNTIF(CQ440:$CV440, \">0\"), CQ435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS435:$CV435) < $F439, MIN(CR435, $F439 - SUM($I442:CQ442), $F439 - SUM(CS435:$CV435)), MIN(($F439 - SUM($I442:CQ442)) / COUNTIF(CR440:$CV440, \">0\"), CR435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT435:$CV435) < $F439, MIN(CS435, $F439 - SUM($I442:CR442), $F439 - SUM(CT435:$CV435)), MIN(($F439 - SUM($I442:CR442)) / COUNTIF(CS440:$CV440, \">0\"), CS435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU435:$CV435) < $F439, MIN(CT435, $F439 - SUM($I442:CS442), $F439 - SUM(CU435:$CV435)), MIN(($F439 - SUM($I442:CS442)) / COUNTIF(CT440:$CV440, \">0\"), CT435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV435:$CV435) < $F439, MIN(CU435, $F439 - SUM($I442:CT442), $F439 - SUM(CV435:$CV435)), MIN(($F439 - SUM($I442:CT442)) / COUNTIF(CU440:$CV440, \">0\"), CU435)) * $F441, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV435:CV435) < $F439, MIN(CV435, $F439 - SUM($I442:CU442), $F439 - SUM($CV435:CV435)), MIN(($F439 - SUM($I442:CU442)) / COUNTIF(CV440:$CV440, \">0\"), CV435)) * $F441, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J443:CV443)","v":1642500},"mmcf",null,null,{"$f":"IF($F441 = 0, J440, J442)","v":0},{"$f":"IF($F441 = 0, K440, K442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118008.80889018311,164250,164250,164250,164250,164250,164250,164250,164250,164250,46241.191109817009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F441 = 0, BW440, BW442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J443 > 0, $F437, 0)","v":0},{"$f":"IF(K443 > 0, $F437, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW443 > 0, $F437, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 8"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J447:CV447)","v":3519857.2999999886},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3403.5235560733126,10210.570668219938,201688.75911680621,222403.52355607331,222403.52355607331,222403.52355607331,222403.52355607331,222403.52355607331,242824.66489251319,395162.3324462563,441403.52355607331,441403.52355607331,441403.52355607331,230339.26087153368,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J448:CV448)","v":3403.5235560733126},"mmcf",null,null,{"$f":"IF(AND(SUM($I447:I447) = 0, J447 > 0), J447, 0)","v":0},{"$f":"IF(AND(SUM($I447:J447) = 0, K447 > 0), K447, 0)","v":0},{"$f":"IF(AND(SUM($I447:K447) = 0, L447 > 0), L447, 0)","v":0},{"$f":"IF(AND(SUM($I447:L447) = 0, M447 > 0), M447, 0)","v":0},{"$f":"IF(AND(SUM($I447:M447) = 0, N447 > 0), N447, 0)","v":0},{"$f":"IF(AND(SUM($I447:N447) = 0, O447 > 0), O447, 0)","v":0},{"$f":"IF(AND(SUM($I447:O447) = 0, P447 > 0), P447, 0)","v":0},{"$f":"IF(AND(SUM($I447:P447) = 0, Q447 > 0), Q447, 0)","v":0},{"$f":"IF(AND(SUM($I447:Q447) = 0, R447 > 0), R447, 0)","v":0},{"$f":"IF(AND(SUM($I447:R447) = 0, S447 > 0), S447, 0)","v":0},{"$f":"IF(AND(SUM($I447:S447) = 0, T447 > 0), T447, 0)","v":0},{"$f":"IF(AND(SUM($I447:T447) = 0, U447 > 0), U447, 0)","v":0},{"$f":"IF(AND(SUM($I447:U447) = 0, V447 > 0), V447, 0)","v":0},{"$f":"IF(AND(SUM($I447:V447) = 0, W447 > 0), W447, 0)","v":0},{"$f":"IF(AND(SUM($I447:W447) = 0, X447 > 0), X447, 0)","v":0},{"$f":"IF(AND(SUM($I447:X447) = 0, Y447 > 0), Y447, 0)","v":0},{"$f":"IF(AND(SUM($I447:Y447) = 0, Z447 > 0), Z447, 0)","v":0},{"$f":"IF(AND(SUM($I447:Z447) = 0, AA447 > 0), AA447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AA447) = 0, AB447 > 0), AB447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AB447) = 0, AC447 > 0), AC447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AC447) = 0, AD447 > 0), AD447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AD447) = 0, AE447 > 0), AE447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AE447) = 0, AF447 > 0), AF447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AF447) = 0, AG447 > 0), AG447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AG447) = 0, AH447 > 0), AH447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AH447) = 0, AI447 > 0), AI447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AI447) = 0, AJ447 > 0), AJ447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AJ447) = 0, AK447 > 0), AK447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AK447) = 0, AL447 > 0), AL447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AL447) = 0, AM447 > 0), AM447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AM447) = 0, AN447 > 0), AN447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AN447) = 0, AO447 > 0), AO447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AO447) = 0, AP447 > 0), AP447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AP447) = 0, AQ447 > 0), AQ447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AQ447) = 0, AR447 > 0), AR447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AR447) = 0, AS447 > 0), AS447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AS447) = 0, AT447 > 0), AT447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AT447) = 0, AU447 > 0), AU447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AU447) = 0, AV447 > 0), AV447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AV447) = 0, AW447 > 0), AW447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AW447) = 0, AX447 > 0), AX447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AX447) = 0, AY447 > 0), AY447, 0)","v":3403.5235560733126},{"$f":"IF(AND(SUM($I447:AY447) = 0, AZ447 > 0), AZ447, 0)","v":0},{"$f":"IF(AND(SUM($I447:AZ447) = 0, BA447 > 0), BA447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BA447) = 0, BB447 > 0), BB447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BB447) = 0, BC447 > 0), BC447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BC447) = 0, BD447 > 0), BD447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BD447) = 0, BE447 > 0), BE447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BE447) = 0, BF447 > 0), BF447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BF447) = 0, BG447 > 0), BG447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BG447) = 0, BH447 > 0), BH447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BH447) = 0, BI447 > 0), BI447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BI447) = 0, BJ447 > 0), BJ447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BJ447) = 0, BK447 > 0), BK447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BK447) = 0, BL447 > 0), BL447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BL447) = 0, BM447 > 0), BM447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BM447) = 0, BN447 > 0), BN447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BN447) = 0, BO447 > 0), BO447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BO447) = 0, BP447 > 0), BP447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BP447) = 0, BQ447 > 0), BQ447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BQ447) = 0, BR447 > 0), BR447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BR447) = 0, BS447 > 0), BS447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BS447) = 0, BT447 > 0), BT447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BT447) = 0, BU447 > 0), BU447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BU447) = 0, BV447 > 0), BV447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BV447) = 0, BW447 > 0), BW447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BW447) = 0, BX447 > 0), BX447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BX447) = 0, BY447 > 0), BY447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BY447) = 0, BZ447 > 0), BZ447, 0)","v":0},{"$f":"IF(AND(SUM($I447:BZ447) = 0, CA447 > 0), CA447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CA447) = 0, CB447 > 0), CB447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CB447) = 0, CC447 > 0), CC447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CC447) = 0, CD447 > 0), CD447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CD447) = 0, CE447 > 0), CE447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CE447) = 0, CF447 > 0), CF447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CF447) = 0, CG447 > 0), CG447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CG447) = 0, CH447 > 0), CH447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CH447) = 0, CI447 > 0), CI447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CI447) = 0, CJ447 > 0), CJ447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CJ447) = 0, CK447 > 0), CK447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CK447) = 0, CL447 > 0), CL447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CL447) = 0, CM447 > 0), CM447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CM447) = 0, CN447 > 0), CN447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CN447) = 0, CO447 > 0), CO447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CO447) = 0, CP447 > 0), CP447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CP447) = 0, CQ447 > 0), CQ447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CQ447) = 0, CR447 > 0), CR447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CR447) = 0, CS447 > 0), CS447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CS447) = 0, CT447 > 0), CT447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CT447) = 0, CU447 > 0), CU447, 0)","v":0},{"$f":"IF(AND(SUM($I447:CU447) = 0, CV447 > 0), CV447, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J449:CV449)","v":1},"wells",null,null,{"$f":"ROUNDUP(MIN(J448 / $F$355, $F447 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K448 / $F$355, $F447 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW448 / $F$355, $F447 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F449","v":54750},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F449","v":547500},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J452:CV452)","v":547500},"mmcf",null,null,{"$f":"IF(SUM($I452:I452) < $F451, MIN(J447, $F450, $F451 - SUM($I452:I452)), 0)","v":0},{"$f":"IF(SUM($I452:J452) < $F451, MIN(K447, $F450, $F451 - SUM($I452:J452)), 0)","v":0},{"$f":"IF(SUM($I452:K452) < $F451, MIN(L447, $F450, $F451 - SUM($I452:K452)), 0)","v":0},{"$f":"IF(SUM($I452:L452) < $F451, MIN(M447, $F450, $F451 - SUM($I452:L452)), 0)","v":0},{"$f":"IF(SUM($I452:M452) < $F451, MIN(N447, $F450, $F451 - SUM($I452:M452)), 0)","v":0},{"$f":"IF(SUM($I452:N452) < $F451, MIN(O447, $F450, $F451 - SUM($I452:N452)), 0)","v":0},{"$f":"IF(SUM($I452:O452) < $F451, MIN(P447, $F450, $F451 - SUM($I452:O452)), 0)","v":0},{"$f":"IF(SUM($I452:P452) < $F451, MIN(Q447, $F450, $F451 - SUM($I452:P452)), 0)","v":0},{"$f":"IF(SUM($I452:Q452) < $F451, MIN(R447, $F450, $F451 - SUM($I452:Q452)), 0)","v":0},{"$f":"IF(SUM($I452:R452) < $F451, MIN(S447, $F450, $F451 - SUM($I452:R452)), 0)","v":0},{"$f":"IF(SUM($I452:S452) < $F451, MIN(T447, $F450, $F451 - SUM($I452:S452)), 0)","v":0},{"$f":"IF(SUM($I452:T452) < $F451, MIN(U447, $F450, $F451 - SUM($I452:T452)), 0)","v":0},{"$f":"IF(SUM($I452:U452) < $F451, MIN(V447, $F450, $F451 - SUM($I452:U452)), 0)","v":0},{"$f":"IF(SUM($I452:V452) < $F451, MIN(W447, $F450, $F451 - SUM($I452:V452)), 0)","v":0},{"$f":"IF(SUM($I452:W452) < $F451, MIN(X447, $F450, $F451 - SUM($I452:W452)), 0)","v":0},{"$f":"IF(SUM($I452:X452) < $F451, MIN(Y447, $F450, $F451 - SUM($I452:X452)), 0)","v":0},{"$f":"IF(SUM($I452:Y452) < $F451, MIN(Z447, $F450, $F451 - SUM($I452:Y452)), 0)","v":0},{"$f":"IF(SUM($I452:Z452) < $F451, MIN(AA447, $F450, $F451 - SUM($I452:Z452)), 0)","v":0},{"$f":"IF(SUM($I452:AA452) < $F451, MIN(AB447, $F450, $F451 - SUM($I452:AA452)), 0)","v":0},{"$f":"IF(SUM($I452:AB452) < $F451, MIN(AC447, $F450, $F451 - SUM($I452:AB452)), 0)","v":0},{"$f":"IF(SUM($I452:AC452) < $F451, MIN(AD447, $F450, $F451 - SUM($I452:AC452)), 0)","v":0},{"$f":"IF(SUM($I452:AD452) < $F451, MIN(AE447, $F450, $F451 - SUM($I452:AD452)), 0)","v":0},{"$f":"IF(SUM($I452:AE452) < $F451, MIN(AF447, $F450, $F451 - SUM($I452:AE452)), 0)","v":0},{"$f":"IF(SUM($I452:AF452) < $F451, MIN(AG447, $F450, $F451 - SUM($I452:AF452)), 0)","v":0},{"$f":"IF(SUM($I452:AG452) < $F451, MIN(AH447, $F450, $F451 - SUM($I452:AG452)), 0)","v":0},{"$f":"IF(SUM($I452:AH452) < $F451, MIN(AI447, $F450, $F451 - SUM($I452:AH452)), 0)","v":0},{"$f":"IF(SUM($I452:AI452) < $F451, MIN(AJ447, $F450, $F451 - SUM($I452:AI452)), 0)","v":0},{"$f":"IF(SUM($I452:AJ452) < $F451, MIN(AK447, $F450, $F451 - SUM($I452:AJ452)), 0)","v":0},{"$f":"IF(SUM($I452:AK452) < $F451, MIN(AL447, $F450, $F451 - SUM($I452:AK452)), 0)","v":0},{"$f":"IF(SUM($I452:AL452) < $F451, MIN(AM447, $F450, $F451 - SUM($I452:AL452)), 0)","v":0},{"$f":"IF(SUM($I452:AM452) < $F451, MIN(AN447, $F450, $F451 - SUM($I452:AM452)), 0)","v":0},{"$f":"IF(SUM($I452:AN452) < $F451, MIN(AO447, $F450, $F451 - SUM($I452:AN452)), 0)","v":0},{"$f":"IF(SUM($I452:AO452) < $F451, MIN(AP447, $F450, $F451 - SUM($I452:AO452)), 0)","v":0},{"$f":"IF(SUM($I452:AP452) < $F451, MIN(AQ447, $F450, $F451 - SUM($I452:AP452)), 0)","v":0},{"$f":"IF(SUM($I452:AQ452) < $F451, MIN(AR447, $F450, $F451 - SUM($I452:AQ452)), 0)","v":0},{"$f":"IF(SUM($I452:AR452) < $F451, MIN(AS447, $F450, $F451 - SUM($I452:AR452)), 0)","v":0},{"$f":"IF(SUM($I452:AS452) < $F451, MIN(AT447, $F450, $F451 - SUM($I452:AS452)), 0)","v":0},{"$f":"IF(SUM($I452:AT452) < $F451, MIN(AU447, $F450, $F451 - SUM($I452:AT452)), 0)","v":0},{"$f":"IF(SUM($I452:AU452) < $F451, MIN(AV447, $F450, $F451 - SUM($I452:AU452)), 0)","v":0},{"$f":"IF(SUM($I452:AV452) < $F451, MIN(AW447, $F450, $F451 - SUM($I452:AV452)), 0)","v":0},{"$f":"IF(SUM($I452:AW452) < $F451, MIN(AX447, $F450, $F451 - SUM($I452:AW452)), 0)","v":0},{"$f":"IF(SUM($I452:AX452) < $F451, MIN(AY447, $F450, $F451 - SUM($I452:AX452)), 0)","v":3403.5235560733126},{"$f":"IF(SUM($I452:AY452) < $F451, MIN(AZ447, $F450, $F451 - SUM($I452:AY452)), 0)","v":10210.570668219938},{"$f":"IF(SUM($I452:AZ452) < $F451, MIN(BA447, $F450, $F451 - SUM($I452:AZ452)), 0)","v":54750},{"$f":"IF(SUM($I452:BA452) < $F451, MIN(BB447, $F450, $F451 - SUM($I452:BA452)), 0)","v":54750},{"$f":"IF(SUM($I452:BB452) < $F451, MIN(BC447, $F450, $F451 - SUM($I452:BB452)), 0)","v":54750},{"$f":"IF(SUM($I452:BC452) < $F451, MIN(BD447, $F450, $F451 - SUM($I452:BC452)), 0)","v":54750},{"$f":"IF(SUM($I452:BD452) < $F451, MIN(BE447, $F450, $F451 - SUM($I452:BD452)), 0)","v":54750},{"$f":"IF(SUM($I452:BE452) < $F451, MIN(BF447, $F450, $F451 - SUM($I452:BE452)), 0)","v":54750},{"$f":"IF(SUM($I452:BF452) < $F451, MIN(BG447, $F450, $F451 - SUM($I452:BF452)), 0)","v":54750},{"$f":"IF(SUM($I452:BG452) < $F451, MIN(BH447, $F450, $F451 - SUM($I452:BG452)), 0)","v":54750},{"$f":"IF(SUM($I452:BH452) < $F451, MIN(BI447, $F450, $F451 - SUM($I452:BH452)), 0)","v":54750},{"$f":"IF(SUM($I452:BI452) < $F451, MIN(BJ447, $F450, $F451 - SUM($I452:BI452)), 0)","v":41135.905775706749},{"$f":"IF(SUM($I452:BJ452) < $F451, MIN(BK447, $F450, $F451 - SUM($I452:BJ452)), 0)","v":0},{"$f":"IF(SUM($I452:BK452) < $F451, MIN(BL447, $F450, $F451 - SUM($I452:BK452)), 0)","v":0},{"$f":"IF(SUM($I452:BL452) < $F451, MIN(BM447, $F450, $F451 - SUM($I452:BL452)), 0)","v":0},{"$f":"IF(SUM($I452:BM452) < $F451, MIN(BN447, $F450, $F451 - SUM($I452:BM452)), 0)","v":0},{"$f":"IF(SUM($I452:BN452) < $F451, MIN(BO447, $F450, $F451 - SUM($I452:BN452)), 0)","v":0},{"$f":"IF(SUM($I452:BO452) < $F451, MIN(BP447, $F450, $F451 - SUM($I452:BO452)), 0)","v":0},{"$f":"IF(SUM($I452:BP452) < $F451, MIN(BQ447, $F450, $F451 - SUM($I452:BP452)), 0)","v":0},{"$f":"IF(SUM($I452:BQ452) < $F451, MIN(BR447, $F450, $F451 - SUM($I452:BQ452)), 0)","v":0},{"$f":"IF(SUM($I452:BR452) < $F451, MIN(BS447, $F450, $F451 - SUM($I452:BR452)), 0)","v":0},{"$f":"IF(SUM($I452:BS452) < $F451, MIN(BT447, $F450, $F451 - SUM($I452:BS452)), 0)","v":0},{"$f":"IF(SUM($I452:BT452) < $F451, MIN(BU447, $F450, $F451 - SUM($I452:BT452)), 0)","v":0},{"$f":"IF(SUM($I452:BU452) < $F451, MIN(BV447, $F450, $F451 - SUM($I452:BU452)), 0)","v":0},{"$f":"IF(SUM($I452:BV452) < $F451, MIN(BW447, $F450, $F451 - SUM($I452:BV452)), 0)","v":0},{"$f":"IF(SUM($I452:BW452) < $F451, MIN(BX447, $F450, $F451 - SUM($I452:BW452)), 0)","v":0},{"$f":"IF(SUM($I452:BX452) < $F451, MIN(BY447, $F450, $F451 - SUM($I452:BX452)), 0)","v":0},{"$f":"IF(SUM($I452:BY452) < $F451, MIN(BZ447, $F450, $F451 - SUM($I452:BY452)), 0)","v":0},{"$f":"IF(SUM($I452:BZ452) < $F451, MIN(CA447, $F450, $F451 - SUM($I452:BZ452)), 0)","v":0},{"$f":"IF(SUM($I452:CA452) < $F451, MIN(CB447, $F450, $F451 - SUM($I452:CA452)), 0)","v":0},{"$f":"IF(SUM($I452:CB452) < $F451, MIN(CC447, $F450, $F451 - SUM($I452:CB452)), 0)","v":0},{"$f":"IF(SUM($I452:CC452) < $F451, MIN(CD447, $F450, $F451 - SUM($I452:CC452)), 0)","v":0},{"$f":"IF(SUM($I452:CD452) < $F451, MIN(CE447, $F450, $F451 - SUM($I452:CD452)), 0)","v":0},{"$f":"IF(SUM($I452:CE452) < $F451, MIN(CF447, $F450, $F451 - SUM($I452:CE452)), 0)","v":0},{"$f":"IF(SUM($I452:CF452) < $F451, MIN(CG447, $F450, $F451 - SUM($I452:CF452)), 0)","v":0},{"$f":"IF(SUM($I452:CG452) < $F451, MIN(CH447, $F450, $F451 - SUM($I452:CG452)), 0)","v":0},{"$f":"IF(SUM($I452:CH452) < $F451, MIN(CI447, $F450, $F451 - SUM($I452:CH452)), 0)","v":0},{"$f":"IF(SUM($I452:CI452) < $F451, MIN(CJ447, $F450, $F451 - SUM($I452:CI452)), 0)","v":0},{"$f":"IF(SUM($I452:CJ452) < $F451, MIN(CK447, $F450, $F451 - SUM($I452:CJ452)), 0)","v":0},{"$f":"IF(SUM($I452:CK452) < $F451, MIN(CL447, $F450, $F451 - SUM($I452:CK452)), 0)","v":0},{"$f":"IF(SUM($I452:CL452) < $F451, MIN(CM447, $F450, $F451 - SUM($I452:CL452)), 0)","v":0},{"$f":"IF(SUM($I452:CM452) < $F451, MIN(CN447, $F450, $F451 - SUM($I452:CM452)), 0)","v":0},{"$f":"IF(SUM($I452:CN452) < $F451, MIN(CO447, $F450, $F451 - SUM($I452:CN452)), 0)","v":0},{"$f":"IF(SUM($I452:CO452) < $F451, MIN(CP447, $F450, $F451 - SUM($I452:CO452)), 0)","v":0},{"$f":"IF(SUM($I452:CP452) < $F451, MIN(CQ447, $F450, $F451 - SUM($I452:CP452)), 0)","v":0},{"$f":"IF(SUM($I452:CQ452) < $F451, MIN(CR447, $F450, $F451 - SUM($I452:CQ452)), 0)","v":0},{"$f":"IF(SUM($I452:CR452) < $F451, MIN(CS447, $F450, $F451 - SUM($I452:CR452)), 0)","v":0},{"$f":"IF(SUM($I452:CS452) < $F451, MIN(CT447, $F450, $F451 - SUM($I452:CS452)), 0)","v":0},{"$f":"IF(SUM($I452:CT452) < $F451, MIN(CU447, $F450, $F451 - SUM($I452:CT452)), 0)","v":0},{"$f":"IF(SUM($I452:CU452) < $F451, MIN(CV447, $F450, $F451 - SUM($I452:CU452)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F452 < F451, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K447:$CV447) < $F451, MIN(J447, $F451 - SUM($I454:I454), $F451 - SUM(K447:$CV447)), MIN(($F451 - SUM($I454:I454)) / COUNTIF(J452:$CV452, \">0\"), J447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(L447:$CV447) < $F451, MIN(K447, $F451 - SUM($I454:J454), $F451 - SUM(L447:$CV447)), MIN(($F451 - SUM($I454:J454)) / COUNTIF(K452:$CV452, \">0\"), K447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(M447:$CV447) < $F451, MIN(L447, $F451 - SUM($I454:K454), $F451 - SUM(M447:$CV447)), MIN(($F451 - SUM($I454:K454)) / COUNTIF(L452:$CV452, \">0\"), L447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(N447:$CV447) < $F451, MIN(M447, $F451 - SUM($I454:L454), $F451 - SUM(N447:$CV447)), MIN(($F451 - SUM($I454:L454)) / COUNTIF(M452:$CV452, \">0\"), M447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(O447:$CV447) < $F451, MIN(N447, $F451 - SUM($I454:M454), $F451 - SUM(O447:$CV447)), MIN(($F451 - SUM($I454:M454)) / COUNTIF(N452:$CV452, \">0\"), N447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(P447:$CV447) < $F451, MIN(O447, $F451 - SUM($I454:N454), $F451 - SUM(P447:$CV447)), MIN(($F451 - SUM($I454:N454)) / COUNTIF(O452:$CV452, \">0\"), O447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q447:$CV447) < $F451, MIN(P447, $F451 - SUM($I454:O454), $F451 - SUM(Q447:$CV447)), MIN(($F451 - SUM($I454:O454)) / COUNTIF(P452:$CV452, \">0\"), P447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(R447:$CV447) < $F451, MIN(Q447, $F451 - SUM($I454:P454), $F451 - SUM(R447:$CV447)), MIN(($F451 - SUM($I454:P454)) / COUNTIF(Q452:$CV452, \">0\"), Q447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(S447:$CV447) < $F451, MIN(R447, $F451 - SUM($I454:Q454), $F451 - SUM(S447:$CV447)), MIN(($F451 - SUM($I454:Q454)) / COUNTIF(R452:$CV452, \">0\"), R447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(T447:$CV447) < $F451, MIN(S447, $F451 - SUM($I454:R454), $F451 - SUM(T447:$CV447)), MIN(($F451 - SUM($I454:R454)) / COUNTIF(S452:$CV452, \">0\"), S447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(U447:$CV447) < $F451, MIN(T447, $F451 - SUM($I454:S454), $F451 - SUM(U447:$CV447)), MIN(($F451 - SUM($I454:S454)) / COUNTIF(T452:$CV452, \">0\"), T447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(V447:$CV447) < $F451, MIN(U447, $F451 - SUM($I454:T454), $F451 - SUM(V447:$CV447)), MIN(($F451 - SUM($I454:T454)) / COUNTIF(U452:$CV452, \">0\"), U447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(W447:$CV447) < $F451, MIN(V447, $F451 - SUM($I454:U454), $F451 - SUM(W447:$CV447)), MIN(($F451 - SUM($I454:U454)) / COUNTIF(V452:$CV452, \">0\"), V447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(X447:$CV447) < $F451, MIN(W447, $F451 - SUM($I454:V454), $F451 - SUM(X447:$CV447)), MIN(($F451 - SUM($I454:V454)) / COUNTIF(W452:$CV452, \">0\"), W447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y447:$CV447) < $F451, MIN(X447, $F451 - SUM($I454:W454), $F451 - SUM(Y447:$CV447)), MIN(($F451 - SUM($I454:W454)) / COUNTIF(X452:$CV452, \">0\"), X447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z447:$CV447) < $F451, MIN(Y447, $F451 - SUM($I454:X454), $F451 - SUM(Z447:$CV447)), MIN(($F451 - SUM($I454:X454)) / COUNTIF(Y452:$CV452, \">0\"), Y447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA447:$CV447) < $F451, MIN(Z447, $F451 - SUM($I454:Y454), $F451 - SUM(AA447:$CV447)), MIN(($F451 - SUM($I454:Y454)) / COUNTIF(Z452:$CV452, \">0\"), Z447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB447:$CV447) < $F451, MIN(AA447, $F451 - SUM($I454:Z454), $F451 - SUM(AB447:$CV447)), MIN(($F451 - SUM($I454:Z454)) / COUNTIF(AA452:$CV452, \">0\"), AA447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC447:$CV447) < $F451, MIN(AB447, $F451 - SUM($I454:AA454), $F451 - SUM(AC447:$CV447)), MIN(($F451 - SUM($I454:AA454)) / COUNTIF(AB452:$CV452, \">0\"), AB447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD447:$CV447) < $F451, MIN(AC447, $F451 - SUM($I454:AB454), $F451 - SUM(AD447:$CV447)), MIN(($F451 - SUM($I454:AB454)) / COUNTIF(AC452:$CV452, \">0\"), AC447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE447:$CV447) < $F451, MIN(AD447, $F451 - SUM($I454:AC454), $F451 - SUM(AE447:$CV447)), MIN(($F451 - SUM($I454:AC454)) / COUNTIF(AD452:$CV452, \">0\"), AD447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF447:$CV447) < $F451, MIN(AE447, $F451 - SUM($I454:AD454), $F451 - SUM(AF447:$CV447)), MIN(($F451 - SUM($I454:AD454)) / COUNTIF(AE452:$CV452, \">0\"), AE447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG447:$CV447) < $F451, MIN(AF447, $F451 - SUM($I454:AE454), $F451 - SUM(AG447:$CV447)), MIN(($F451 - SUM($I454:AE454)) / COUNTIF(AF452:$CV452, \">0\"), AF447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH447:$CV447) < $F451, MIN(AG447, $F451 - SUM($I454:AF454), $F451 - SUM(AH447:$CV447)), MIN(($F451 - SUM($I454:AF454)) / COUNTIF(AG452:$CV452, \">0\"), AG447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI447:$CV447) < $F451, MIN(AH447, $F451 - SUM($I454:AG454), $F451 - SUM(AI447:$CV447)), MIN(($F451 - SUM($I454:AG454)) / COUNTIF(AH452:$CV452, \">0\"), AH447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ447:$CV447) < $F451, MIN(AI447, $F451 - SUM($I454:AH454), $F451 - SUM(AJ447:$CV447)), MIN(($F451 - SUM($I454:AH454)) / COUNTIF(AI452:$CV452, \">0\"), AI447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK447:$CV447) < $F451, MIN(AJ447, $F451 - SUM($I454:AI454), $F451 - SUM(AK447:$CV447)), MIN(($F451 - SUM($I454:AI454)) / COUNTIF(AJ452:$CV452, \">0\"), AJ447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL447:$CV447) < $F451, MIN(AK447, $F451 - SUM($I454:AJ454), $F451 - SUM(AL447:$CV447)), MIN(($F451 - SUM($I454:AJ454)) / COUNTIF(AK452:$CV452, \">0\"), AK447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM447:$CV447) < $F451, MIN(AL447, $F451 - SUM($I454:AK454), $F451 - SUM(AM447:$CV447)), MIN(($F451 - SUM($I454:AK454)) / COUNTIF(AL452:$CV452, \">0\"), AL447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN447:$CV447) < $F451, MIN(AM447, $F451 - SUM($I454:AL454), $F451 - SUM(AN447:$CV447)), MIN(($F451 - SUM($I454:AL454)) / COUNTIF(AM452:$CV452, \">0\"), AM447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO447:$CV447) < $F451, MIN(AN447, $F451 - SUM($I454:AM454), $F451 - SUM(AO447:$CV447)), MIN(($F451 - SUM($I454:AM454)) / COUNTIF(AN452:$CV452, \">0\"), AN447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP447:$CV447) < $F451, MIN(AO447, $F451 - SUM($I454:AN454), $F451 - SUM(AP447:$CV447)), MIN(($F451 - SUM($I454:AN454)) / COUNTIF(AO452:$CV452, \">0\"), AO447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ447:$CV447) < $F451, MIN(AP447, $F451 - SUM($I454:AO454), $F451 - SUM(AQ447:$CV447)), MIN(($F451 - SUM($I454:AO454)) / COUNTIF(AP452:$CV452, \">0\"), AP447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR447:$CV447) < $F451, MIN(AQ447, $F451 - SUM($I454:AP454), $F451 - SUM(AR447:$CV447)), MIN(($F451 - SUM($I454:AP454)) / COUNTIF(AQ452:$CV452, \">0\"), AQ447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS447:$CV447) < $F451, MIN(AR447, $F451 - SUM($I454:AQ454), $F451 - SUM(AS447:$CV447)), MIN(($F451 - SUM($I454:AQ454)) / COUNTIF(AR452:$CV452, \">0\"), AR447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT447:$CV447) < $F451, MIN(AS447, $F451 - SUM($I454:AR454), $F451 - SUM(AT447:$CV447)), MIN(($F451 - SUM($I454:AR454)) / COUNTIF(AS452:$CV452, \">0\"), AS447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU447:$CV447) < $F451, MIN(AT447, $F451 - SUM($I454:AS454), $F451 - SUM(AU447:$CV447)), MIN(($F451 - SUM($I454:AS454)) / COUNTIF(AT452:$CV452, \">0\"), AT447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV447:$CV447) < $F451, MIN(AU447, $F451 - SUM($I454:AT454), $F451 - SUM(AV447:$CV447)), MIN(($F451 - SUM($I454:AT454)) / COUNTIF(AU452:$CV452, \">0\"), AU447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW447:$CV447) < $F451, MIN(AV447, $F451 - SUM($I454:AU454), $F451 - SUM(AW447:$CV447)), MIN(($F451 - SUM($I454:AU454)) / COUNTIF(AV452:$CV452, \">0\"), AV447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX447:$CV447) < $F451, MIN(AW447, $F451 - SUM($I454:AV454), $F451 - SUM(AX447:$CV447)), MIN(($F451 - SUM($I454:AV454)) / COUNTIF(AW452:$CV452, \">0\"), AW447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY447:$CV447) < $F451, MIN(AX447, $F451 - SUM($I454:AW454), $F451 - SUM(AY447:$CV447)), MIN(($F451 - SUM($I454:AW454)) / COUNTIF(AX452:$CV452, \">0\"), AX447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ447:$CV447) < $F451, MIN(AY447, $F451 - SUM($I454:AX454), $F451 - SUM(AZ447:$CV447)), MIN(($F451 - SUM($I454:AX454)) / COUNTIF(AY452:$CV452, \">0\"), AY447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA447:$CV447) < $F451, MIN(AZ447, $F451 - SUM($I454:AY454), $F451 - SUM(BA447:$CV447)), MIN(($F451 - SUM($I454:AY454)) / COUNTIF(AZ452:$CV452, \">0\"), AZ447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB447:$CV447) < $F451, MIN(BA447, $F451 - SUM($I454:AZ454), $F451 - SUM(BB447:$CV447)), MIN(($F451 - SUM($I454:AZ454)) / COUNTIF(BA452:$CV452, \">0\"), BA447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC447:$CV447) < $F451, MIN(BB447, $F451 - SUM($I454:BA454), $F451 - SUM(BC447:$CV447)), MIN(($F451 - SUM($I454:BA454)) / COUNTIF(BB452:$CV452, \">0\"), BB447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD447:$CV447) < $F451, MIN(BC447, $F451 - SUM($I454:BB454), $F451 - SUM(BD447:$CV447)), MIN(($F451 - SUM($I454:BB454)) / COUNTIF(BC452:$CV452, \">0\"), BC447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE447:$CV447) < $F451, MIN(BD447, $F451 - SUM($I454:BC454), $F451 - SUM(BE447:$CV447)), MIN(($F451 - SUM($I454:BC454)) / COUNTIF(BD452:$CV452, \">0\"), BD447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF447:$CV447) < $F451, MIN(BE447, $F451 - SUM($I454:BD454), $F451 - SUM(BF447:$CV447)), MIN(($F451 - SUM($I454:BD454)) / COUNTIF(BE452:$CV452, \">0\"), BE447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG447:$CV447) < $F451, MIN(BF447, $F451 - SUM($I454:BE454), $F451 - SUM(BG447:$CV447)), MIN(($F451 - SUM($I454:BE454)) / COUNTIF(BF452:$CV452, \">0\"), BF447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH447:$CV447) < $F451, MIN(BG447, $F451 - SUM($I454:BF454), $F451 - SUM(BH447:$CV447)), MIN(($F451 - SUM($I454:BF454)) / COUNTIF(BG452:$CV452, \">0\"), BG447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI447:$CV447) < $F451, MIN(BH447, $F451 - SUM($I454:BG454), $F451 - SUM(BI447:$CV447)), MIN(($F451 - SUM($I454:BG454)) / COUNTIF(BH452:$CV452, \">0\"), BH447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ447:$CV447) < $F451, MIN(BI447, $F451 - SUM($I454:BH454), $F451 - SUM(BJ447:$CV447)), MIN(($F451 - SUM($I454:BH454)) / COUNTIF(BI452:$CV452, \">0\"), BI447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK447:$CV447) < $F451, MIN(BJ447, $F451 - SUM($I454:BI454), $F451 - SUM(BK447:$CV447)), MIN(($F451 - SUM($I454:BI454)) / COUNTIF(BJ452:$CV452, \">0\"), BJ447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL447:$CV447) < $F451, MIN(BK447, $F451 - SUM($I454:BJ454), $F451 - SUM(BL447:$CV447)), MIN(($F451 - SUM($I454:BJ454)) / COUNTIF(BK452:$CV452, \">0\"), BK447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM447:$CV447) < $F451, MIN(BL447, $F451 - SUM($I454:BK454), $F451 - SUM(BM447:$CV447)), MIN(($F451 - SUM($I454:BK454)) / COUNTIF(BL452:$CV452, \">0\"), BL447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN447:$CV447) < $F451, MIN(BM447, $F451 - SUM($I454:BL454), $F451 - SUM(BN447:$CV447)), MIN(($F451 - SUM($I454:BL454)) / COUNTIF(BM452:$CV452, \">0\"), BM447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO447:$CV447) < $F451, MIN(BN447, $F451 - SUM($I454:BM454), $F451 - SUM(BO447:$CV447)), MIN(($F451 - SUM($I454:BM454)) / COUNTIF(BN452:$CV452, \">0\"), BN447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP447:$CV447) < $F451, MIN(BO447, $F451 - SUM($I454:BN454), $F451 - SUM(BP447:$CV447)), MIN(($F451 - SUM($I454:BN454)) / COUNTIF(BO452:$CV452, \">0\"), BO447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ447:$CV447) < $F451, MIN(BP447, $F451 - SUM($I454:BO454), $F451 - SUM(BQ447:$CV447)), MIN(($F451 - SUM($I454:BO454)) / COUNTIF(BP452:$CV452, \">0\"), BP447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR447:$CV447) < $F451, MIN(BQ447, $F451 - SUM($I454:BP454), $F451 - SUM(BR447:$CV447)), MIN(($F451 - SUM($I454:BP454)) / COUNTIF(BQ452:$CV452, \">0\"), BQ447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS447:$CV447) < $F451, MIN(BR447, $F451 - SUM($I454:BQ454), $F451 - SUM(BS447:$CV447)), MIN(($F451 - SUM($I454:BQ454)) / COUNTIF(BR452:$CV452, \">0\"), BR447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT447:$CV447) < $F451, MIN(BS447, $F451 - SUM($I454:BR454), $F451 - SUM(BT447:$CV447)), MIN(($F451 - SUM($I454:BR454)) / COUNTIF(BS452:$CV452, \">0\"), BS447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU447:$CV447) < $F451, MIN(BT447, $F451 - SUM($I454:BS454), $F451 - SUM(BU447:$CV447)), MIN(($F451 - SUM($I454:BS454)) / COUNTIF(BT452:$CV452, \">0\"), BT447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV447:$CV447) < $F451, MIN(BU447, $F451 - SUM($I454:BT454), $F451 - SUM(BV447:$CV447)), MIN(($F451 - SUM($I454:BT454)) / COUNTIF(BU452:$CV452, \">0\"), BU447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW447:$CV447) < $F451, MIN(BV447, $F451 - SUM($I454:BU454), $F451 - SUM(BW447:$CV447)), MIN(($F451 - SUM($I454:BU454)) / COUNTIF(BV452:$CV452, \">0\"), BV447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX447:$CV447) < $F451, MIN(BW447, $F451 - SUM($I454:BV454), $F451 - SUM(BX447:$CV447)), MIN(($F451 - SUM($I454:BV454)) / COUNTIF(BW452:$CV452, \">0\"), BW447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY447:$CV447) < $F451, MIN(BX447, $F451 - SUM($I454:BW454), $F451 - SUM(BY447:$CV447)), MIN(($F451 - SUM($I454:BW454)) / COUNTIF(BX452:$CV452, \">0\"), BX447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ447:$CV447) < $F451, MIN(BY447, $F451 - SUM($I454:BX454), $F451 - SUM(BZ447:$CV447)), MIN(($F451 - SUM($I454:BX454)) / COUNTIF(BY452:$CV452, \">0\"), BY447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA447:$CV447) < $F451, MIN(BZ447, $F451 - SUM($I454:BY454), $F451 - SUM(CA447:$CV447)), MIN(($F451 - SUM($I454:BY454)) / COUNTIF(BZ452:$CV452, \">0\"), BZ447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB447:$CV447) < $F451, MIN(CA447, $F451 - SUM($I454:BZ454), $F451 - SUM(CB447:$CV447)), MIN(($F451 - SUM($I454:BZ454)) / COUNTIF(CA452:$CV452, \">0\"), CA447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC447:$CV447) < $F451, MIN(CB447, $F451 - SUM($I454:CA454), $F451 - SUM(CC447:$CV447)), MIN(($F451 - SUM($I454:CA454)) / COUNTIF(CB452:$CV452, \">0\"), CB447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD447:$CV447) < $F451, MIN(CC447, $F451 - SUM($I454:CB454), $F451 - SUM(CD447:$CV447)), MIN(($F451 - SUM($I454:CB454)) / COUNTIF(CC452:$CV452, \">0\"), CC447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE447:$CV447) < $F451, MIN(CD447, $F451 - SUM($I454:CC454), $F451 - SUM(CE447:$CV447)), MIN(($F451 - SUM($I454:CC454)) / COUNTIF(CD452:$CV452, \">0\"), CD447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF447:$CV447) < $F451, MIN(CE447, $F451 - SUM($I454:CD454), $F451 - SUM(CF447:$CV447)), MIN(($F451 - SUM($I454:CD454)) / COUNTIF(CE452:$CV452, \">0\"), CE447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG447:$CV447) < $F451, MIN(CF447, $F451 - SUM($I454:CE454), $F451 - SUM(CG447:$CV447)), MIN(($F451 - SUM($I454:CE454)) / COUNTIF(CF452:$CV452, \">0\"), CF447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH447:$CV447) < $F451, MIN(CG447, $F451 - SUM($I454:CF454), $F451 - SUM(CH447:$CV447)), MIN(($F451 - SUM($I454:CF454)) / COUNTIF(CG452:$CV452, \">0\"), CG447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI447:$CV447) < $F451, MIN(CH447, $F451 - SUM($I454:CG454), $F451 - SUM(CI447:$CV447)), MIN(($F451 - SUM($I454:CG454)) / COUNTIF(CH452:$CV452, \">0\"), CH447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ447:$CV447) < $F451, MIN(CI447, $F451 - SUM($I454:CH454), $F451 - SUM(CJ447:$CV447)), MIN(($F451 - SUM($I454:CH454)) / COUNTIF(CI452:$CV452, \">0\"), CI447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK447:$CV447) < $F451, MIN(CJ447, $F451 - SUM($I454:CI454), $F451 - SUM(CK447:$CV447)), MIN(($F451 - SUM($I454:CI454)) / COUNTIF(CJ452:$CV452, \">0\"), CJ447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL447:$CV447) < $F451, MIN(CK447, $F451 - SUM($I454:CJ454), $F451 - SUM(CL447:$CV447)), MIN(($F451 - SUM($I454:CJ454)) / COUNTIF(CK452:$CV452, \">0\"), CK447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM447:$CV447) < $F451, MIN(CL447, $F451 - SUM($I454:CK454), $F451 - SUM(CM447:$CV447)), MIN(($F451 - SUM($I454:CK454)) / COUNTIF(CL452:$CV452, \">0\"), CL447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN447:$CV447) < $F451, MIN(CM447, $F451 - SUM($I454:CL454), $F451 - SUM(CN447:$CV447)), MIN(($F451 - SUM($I454:CL454)) / COUNTIF(CM452:$CV452, \">0\"), CM447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO447:$CV447) < $F451, MIN(CN447, $F451 - SUM($I454:CM454), $F451 - SUM(CO447:$CV447)), MIN(($F451 - SUM($I454:CM454)) / COUNTIF(CN452:$CV452, \">0\"), CN447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP447:$CV447) < $F451, MIN(CO447, $F451 - SUM($I454:CN454), $F451 - SUM(CP447:$CV447)), MIN(($F451 - SUM($I454:CN454)) / COUNTIF(CO452:$CV452, \">0\"), CO447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ447:$CV447) < $F451, MIN(CP447, $F451 - SUM($I454:CO454), $F451 - SUM(CQ447:$CV447)), MIN(($F451 - SUM($I454:CO454)) / COUNTIF(CP452:$CV452, \">0\"), CP447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR447:$CV447) < $F451, MIN(CQ447, $F451 - SUM($I454:CP454), $F451 - SUM(CR447:$CV447)), MIN(($F451 - SUM($I454:CP454)) / COUNTIF(CQ452:$CV452, \">0\"), CQ447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS447:$CV447) < $F451, MIN(CR447, $F451 - SUM($I454:CQ454), $F451 - SUM(CS447:$CV447)), MIN(($F451 - SUM($I454:CQ454)) / COUNTIF(CR452:$CV452, \">0\"), CR447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT447:$CV447) < $F451, MIN(CS447, $F451 - SUM($I454:CR454), $F451 - SUM(CT447:$CV447)), MIN(($F451 - SUM($I454:CR454)) / COUNTIF(CS452:$CV452, \">0\"), CS447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU447:$CV447) < $F451, MIN(CT447, $F451 - SUM($I454:CS454), $F451 - SUM(CU447:$CV447)), MIN(($F451 - SUM($I454:CS454)) / COUNTIF(CT452:$CV452, \">0\"), CT447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV447:$CV447) < $F451, MIN(CU447, $F451 - SUM($I454:CT454), $F451 - SUM(CV447:$CV447)), MIN(($F451 - SUM($I454:CT454)) / COUNTIF(CU452:$CV452, \">0\"), CU447)) * $F453, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV447:CV447) < $F451, MIN(CV447, $F451 - SUM($I454:CU454), $F451 - SUM($CV447:CV447)), MIN(($F451 - SUM($I454:CU454)) / COUNTIF(CV452:$CV452, \">0\"), CV447)) * $F453, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J455:CV455)","v":547500},"mmcf",null,null,{"$f":"IF($F453 = 0, J452, J454)","v":0},{"$f":"IF($F453 = 0, K452, K454)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3403.5235560733126,10210.570668219938,54750,54750,54750,54750,54750,54750,54750,54750,54750,41135.905775706749,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F453 = 0, BW452, BW454)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J455 > 0, $F449, 0)","v":0},{"$f":"IF(K455 > 0, $F449, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW455 > 0, $F449, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 9"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J459:CV459)","v":2972357.2999999886},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146938.75911680621,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,167653.52355607331,188074.66489251319,340412.3324462563,386653.52355607331,400267.61778036656,441403.52355607331,230339.26087153368,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J460:CV460)","v":146938.75911680621},"mmcf",null,null,{"$f":"IF(AND(SUM($I459:I459) = 0, J459 > 0), J459, 0)","v":0},{"$f":"IF(AND(SUM($I459:J459) = 0, K459 > 0), K459, 0)","v":0},{"$f":"IF(AND(SUM($I459:K459) = 0, L459 > 0), L459, 0)","v":0},{"$f":"IF(AND(SUM($I459:L459) = 0, M459 > 0), M459, 0)","v":0},{"$f":"IF(AND(SUM($I459:M459) = 0, N459 > 0), N459, 0)","v":0},{"$f":"IF(AND(SUM($I459:N459) = 0, O459 > 0), O459, 0)","v":0},{"$f":"IF(AND(SUM($I459:O459) = 0, P459 > 0), P459, 0)","v":0},{"$f":"IF(AND(SUM($I459:P459) = 0, Q459 > 0), Q459, 0)","v":0},{"$f":"IF(AND(SUM($I459:Q459) = 0, R459 > 0), R459, 0)","v":0},{"$f":"IF(AND(SUM($I459:R459) = 0, S459 > 0), S459, 0)","v":0},{"$f":"IF(AND(SUM($I459:S459) = 0, T459 > 0), T459, 0)","v":0},{"$f":"IF(AND(SUM($I459:T459) = 0, U459 > 0), U459, 0)","v":0},{"$f":"IF(AND(SUM($I459:U459) = 0, V459 > 0), V459, 0)","v":0},{"$f":"IF(AND(SUM($I459:V459) = 0, W459 > 0), W459, 0)","v":0},{"$f":"IF(AND(SUM($I459:W459) = 0, X459 > 0), X459, 0)","v":0},{"$f":"IF(AND(SUM($I459:X459) = 0, Y459 > 0), Y459, 0)","v":0},{"$f":"IF(AND(SUM($I459:Y459) = 0, Z459 > 0), Z459, 0)","v":0},{"$f":"IF(AND(SUM($I459:Z459) = 0, AA459 > 0), AA459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AA459) = 0, AB459 > 0), AB459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AB459) = 0, AC459 > 0), AC459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AC459) = 0, AD459 > 0), AD459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AD459) = 0, AE459 > 0), AE459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AE459) = 0, AF459 > 0), AF459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AF459) = 0, AG459 > 0), AG459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AG459) = 0, AH459 > 0), AH459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AH459) = 0, AI459 > 0), AI459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AI459) = 0, AJ459 > 0), AJ459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AJ459) = 0, AK459 > 0), AK459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AK459) = 0, AL459 > 0), AL459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AL459) = 0, AM459 > 0), AM459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AM459) = 0, AN459 > 0), AN459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AN459) = 0, AO459 > 0), AO459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AO459) = 0, AP459 > 0), AP459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AP459) = 0, AQ459 > 0), AQ459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AQ459) = 0, AR459 > 0), AR459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AR459) = 0, AS459 > 0), AS459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AS459) = 0, AT459 > 0), AT459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AT459) = 0, AU459 > 0), AU459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AU459) = 0, AV459 > 0), AV459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AV459) = 0, AW459 > 0), AW459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AW459) = 0, AX459 > 0), AX459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AX459) = 0, AY459 > 0), AY459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AY459) = 0, AZ459 > 0), AZ459, 0)","v":0},{"$f":"IF(AND(SUM($I459:AZ459) = 0, BA459 > 0), BA459, 0)","v":146938.75911680621},{"$f":"IF(AND(SUM($I459:BA459) = 0, BB459 > 0), BB459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BB459) = 0, BC459 > 0), BC459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BC459) = 0, BD459 > 0), BD459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BD459) = 0, BE459 > 0), BE459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BE459) = 0, BF459 > 0), BF459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BF459) = 0, BG459 > 0), BG459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BG459) = 0, BH459 > 0), BH459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BH459) = 0, BI459 > 0), BI459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BI459) = 0, BJ459 > 0), BJ459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BJ459) = 0, BK459 > 0), BK459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BK459) = 0, BL459 > 0), BL459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BL459) = 0, BM459 > 0), BM459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BM459) = 0, BN459 > 0), BN459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BN459) = 0, BO459 > 0), BO459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BO459) = 0, BP459 > 0), BP459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BP459) = 0, BQ459 > 0), BQ459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BQ459) = 0, BR459 > 0), BR459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BR459) = 0, BS459 > 0), BS459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BS459) = 0, BT459 > 0), BT459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BT459) = 0, BU459 > 0), BU459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BU459) = 0, BV459 > 0), BV459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BV459) = 0, BW459 > 0), BW459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BW459) = 0, BX459 > 0), BX459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BX459) = 0, BY459 > 0), BY459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BY459) = 0, BZ459 > 0), BZ459, 0)","v":0},{"$f":"IF(AND(SUM($I459:BZ459) = 0, CA459 > 0), CA459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CA459) = 0, CB459 > 0), CB459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CB459) = 0, CC459 > 0), CC459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CC459) = 0, CD459 > 0), CD459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CD459) = 0, CE459 > 0), CE459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CE459) = 0, CF459 > 0), CF459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CF459) = 0, CG459 > 0), CG459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CG459) = 0, CH459 > 0), CH459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CH459) = 0, CI459 > 0), CI459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CI459) = 0, CJ459 > 0), CJ459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CJ459) = 0, CK459 > 0), CK459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CK459) = 0, CL459 > 0), CL459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CL459) = 0, CM459 > 0), CM459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CM459) = 0, CN459 > 0), CN459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CN459) = 0, CO459 > 0), CO459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CO459) = 0, CP459 > 0), CP459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CP459) = 0, CQ459 > 0), CQ459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CQ459) = 0, CR459 > 0), CR459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CR459) = 0, CS459 > 0), CS459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CS459) = 0, CT459 > 0), CT459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CT459) = 0, CU459 > 0), CU459, 0)","v":0},{"$f":"IF(AND(SUM($I459:CU459) = 0, CV459 > 0), CV459, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J461:CV461)","v":3},"wells",null,null,{"$f":"ROUNDUP(MIN(J460 / $F$355, $F459 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K460 / $F$355, $F459 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW460 / $F$355, $F459 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F461","v":164250},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F461","v":1642500},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J464:CV464)","v":1642500},"mmcf",null,null,{"$f":"IF(SUM($I464:I464) < $F463, MIN(J459, $F462, $F463 - SUM($I464:I464)), 0)","v":0},{"$f":"IF(SUM($I464:J464) < $F463, MIN(K459, $F462, $F463 - SUM($I464:J464)), 0)","v":0},{"$f":"IF(SUM($I464:K464) < $F463, MIN(L459, $F462, $F463 - SUM($I464:K464)), 0)","v":0},{"$f":"IF(SUM($I464:L464) < $F463, MIN(M459, $F462, $F463 - SUM($I464:L464)), 0)","v":0},{"$f":"IF(SUM($I464:M464) < $F463, MIN(N459, $F462, $F463 - SUM($I464:M464)), 0)","v":0},{"$f":"IF(SUM($I464:N464) < $F463, MIN(O459, $F462, $F463 - SUM($I464:N464)), 0)","v":0},{"$f":"IF(SUM($I464:O464) < $F463, MIN(P459, $F462, $F463 - SUM($I464:O464)), 0)","v":0},{"$f":"IF(SUM($I464:P464) < $F463, MIN(Q459, $F462, $F463 - SUM($I464:P464)), 0)","v":0},{"$f":"IF(SUM($I464:Q464) < $F463, MIN(R459, $F462, $F463 - SUM($I464:Q464)), 0)","v":0},{"$f":"IF(SUM($I464:R464) < $F463, MIN(S459, $F462, $F463 - SUM($I464:R464)), 0)","v":0},{"$f":"IF(SUM($I464:S464) < $F463, MIN(T459, $F462, $F463 - SUM($I464:S464)), 0)","v":0},{"$f":"IF(SUM($I464:T464) < $F463, MIN(U459, $F462, $F463 - SUM($I464:T464)), 0)","v":0},{"$f":"IF(SUM($I464:U464) < $F463, MIN(V459, $F462, $F463 - SUM($I464:U464)), 0)","v":0},{"$f":"IF(SUM($I464:V464) < $F463, MIN(W459, $F462, $F463 - SUM($I464:V464)), 0)","v":0},{"$f":"IF(SUM($I464:W464) < $F463, MIN(X459, $F462, $F463 - SUM($I464:W464)), 0)","v":0},{"$f":"IF(SUM($I464:X464) < $F463, MIN(Y459, $F462, $F463 - SUM($I464:X464)), 0)","v":0},{"$f":"IF(SUM($I464:Y464) < $F463, MIN(Z459, $F462, $F463 - SUM($I464:Y464)), 0)","v":0},{"$f":"IF(SUM($I464:Z464) < $F463, MIN(AA459, $F462, $F463 - SUM($I464:Z464)), 0)","v":0},{"$f":"IF(SUM($I464:AA464) < $F463, MIN(AB459, $F462, $F463 - SUM($I464:AA464)), 0)","v":0},{"$f":"IF(SUM($I464:AB464) < $F463, MIN(AC459, $F462, $F463 - SUM($I464:AB464)), 0)","v":0},{"$f":"IF(SUM($I464:AC464) < $F463, MIN(AD459, $F462, $F463 - SUM($I464:AC464)), 0)","v":0},{"$f":"IF(SUM($I464:AD464) < $F463, MIN(AE459, $F462, $F463 - SUM($I464:AD464)), 0)","v":0},{"$f":"IF(SUM($I464:AE464) < $F463, MIN(AF459, $F462, $F463 - SUM($I464:AE464)), 0)","v":0},{"$f":"IF(SUM($I464:AF464) < $F463, MIN(AG459, $F462, $F463 - SUM($I464:AF464)), 0)","v":0},{"$f":"IF(SUM($I464:AG464) < $F463, MIN(AH459, $F462, $F463 - SUM($I464:AG464)), 0)","v":0},{"$f":"IF(SUM($I464:AH464) < $F463, MIN(AI459, $F462, $F463 - SUM($I464:AH464)), 0)","v":0},{"$f":"IF(SUM($I464:AI464) < $F463, MIN(AJ459, $F462, $F463 - SUM($I464:AI464)), 0)","v":0},{"$f":"IF(SUM($I464:AJ464) < $F463, MIN(AK459, $F462, $F463 - SUM($I464:AJ464)), 0)","v":0},{"$f":"IF(SUM($I464:AK464) < $F463, MIN(AL459, $F462, $F463 - SUM($I464:AK464)), 0)","v":0},{"$f":"IF(SUM($I464:AL464) < $F463, MIN(AM459, $F462, $F463 - SUM($I464:AL464)), 0)","v":0},{"$f":"IF(SUM($I464:AM464) < $F463, MIN(AN459, $F462, $F463 - SUM($I464:AM464)), 0)","v":0},{"$f":"IF(SUM($I464:AN464) < $F463, MIN(AO459, $F462, $F463 - SUM($I464:AN464)), 0)","v":0},{"$f":"IF(SUM($I464:AO464) < $F463, MIN(AP459, $F462, $F463 - SUM($I464:AO464)), 0)","v":0},{"$f":"IF(SUM($I464:AP464) < $F463, MIN(AQ459, $F462, $F463 - SUM($I464:AP464)), 0)","v":0},{"$f":"IF(SUM($I464:AQ464) < $F463, MIN(AR459, $F462, $F463 - SUM($I464:AQ464)), 0)","v":0},{"$f":"IF(SUM($I464:AR464) < $F463, MIN(AS459, $F462, $F463 - SUM($I464:AR464)), 0)","v":0},{"$f":"IF(SUM($I464:AS464) < $F463, MIN(AT459, $F462, $F463 - SUM($I464:AS464)), 0)","v":0},{"$f":"IF(SUM($I464:AT464) < $F463, MIN(AU459, $F462, $F463 - SUM($I464:AT464)), 0)","v":0},{"$f":"IF(SUM($I464:AU464) < $F463, MIN(AV459, $F462, $F463 - SUM($I464:AU464)), 0)","v":0},{"$f":"IF(SUM($I464:AV464) < $F463, MIN(AW459, $F462, $F463 - SUM($I464:AV464)), 0)","v":0},{"$f":"IF(SUM($I464:AW464) < $F463, MIN(AX459, $F462, $F463 - SUM($I464:AW464)), 0)","v":0},{"$f":"IF(SUM($I464:AX464) < $F463, MIN(AY459, $F462, $F463 - SUM($I464:AX464)), 0)","v":0},{"$f":"IF(SUM($I464:AY464) < $F463, MIN(AZ459, $F462, $F463 - SUM($I464:AY464)), 0)","v":0},{"$f":"IF(SUM($I464:AZ464) < $F463, MIN(BA459, $F462, $F463 - SUM($I464:AZ464)), 0)","v":146938.75911680621},{"$f":"IF(SUM($I464:BA464) < $F463, MIN(BB459, $F462, $F463 - SUM($I464:BA464)), 0)","v":164250},{"$f":"IF(SUM($I464:BB464) < $F463, MIN(BC459, $F462, $F463 - SUM($I464:BB464)), 0)","v":164250},{"$f":"IF(SUM($I464:BC464) < $F463, MIN(BD459, $F462, $F463 - SUM($I464:BC464)), 0)","v":164250},{"$f":"IF(SUM($I464:BD464) < $F463, MIN(BE459, $F462, $F463 - SUM($I464:BD464)), 0)","v":164250},{"$f":"IF(SUM($I464:BE464) < $F463, MIN(BF459, $F462, $F463 - SUM($I464:BE464)), 0)","v":164250},{"$f":"IF(SUM($I464:BF464) < $F463, MIN(BG459, $F462, $F463 - SUM($I464:BF464)), 0)","v":164250},{"$f":"IF(SUM($I464:BG464) < $F463, MIN(BH459, $F462, $F463 - SUM($I464:BG464)), 0)","v":164250},{"$f":"IF(SUM($I464:BH464) < $F463, MIN(BI459, $F462, $F463 - SUM($I464:BH464)), 0)","v":164250},{"$f":"IF(SUM($I464:BI464) < $F463, MIN(BJ459, $F462, $F463 - SUM($I464:BI464)), 0)","v":164250},{"$f":"IF(SUM($I464:BJ464) < $F463, MIN(BK459, $F462, $F463 - SUM($I464:BJ464)), 0)","v":17311.24088319391},{"$f":"IF(SUM($I464:BK464) < $F463, MIN(BL459, $F462, $F463 - SUM($I464:BK464)), 0)","v":0},{"$f":"IF(SUM($I464:BL464) < $F463, MIN(BM459, $F462, $F463 - SUM($I464:BL464)), 0)","v":0},{"$f":"IF(SUM($I464:BM464) < $F463, MIN(BN459, $F462, $F463 - SUM($I464:BM464)), 0)","v":0},{"$f":"IF(SUM($I464:BN464) < $F463, MIN(BO459, $F462, $F463 - SUM($I464:BN464)), 0)","v":0},{"$f":"IF(SUM($I464:BO464) < $F463, MIN(BP459, $F462, $F463 - SUM($I464:BO464)), 0)","v":0},{"$f":"IF(SUM($I464:BP464) < $F463, MIN(BQ459, $F462, $F463 - SUM($I464:BP464)), 0)","v":0},{"$f":"IF(SUM($I464:BQ464) < $F463, MIN(BR459, $F462, $F463 - SUM($I464:BQ464)), 0)","v":0},{"$f":"IF(SUM($I464:BR464) < $F463, MIN(BS459, $F462, $F463 - SUM($I464:BR464)), 0)","v":0},{"$f":"IF(SUM($I464:BS464) < $F463, MIN(BT459, $F462, $F463 - SUM($I464:BS464)), 0)","v":0},{"$f":"IF(SUM($I464:BT464) < $F463, MIN(BU459, $F462, $F463 - SUM($I464:BT464)), 0)","v":0},{"$f":"IF(SUM($I464:BU464) < $F463, MIN(BV459, $F462, $F463 - SUM($I464:BU464)), 0)","v":0},{"$f":"IF(SUM($I464:BV464) < $F463, MIN(BW459, $F462, $F463 - SUM($I464:BV464)), 0)","v":0},{"$f":"IF(SUM($I464:BW464) < $F463, MIN(BX459, $F462, $F463 - SUM($I464:BW464)), 0)","v":0},{"$f":"IF(SUM($I464:BX464) < $F463, MIN(BY459, $F462, $F463 - SUM($I464:BX464)), 0)","v":0},{"$f":"IF(SUM($I464:BY464) < $F463, MIN(BZ459, $F462, $F463 - SUM($I464:BY464)), 0)","v":0},{"$f":"IF(SUM($I464:BZ464) < $F463, MIN(CA459, $F462, $F463 - SUM($I464:BZ464)), 0)","v":0},{"$f":"IF(SUM($I464:CA464) < $F463, MIN(CB459, $F462, $F463 - SUM($I464:CA464)), 0)","v":0},{"$f":"IF(SUM($I464:CB464) < $F463, MIN(CC459, $F462, $F463 - SUM($I464:CB464)), 0)","v":0},{"$f":"IF(SUM($I464:CC464) < $F463, MIN(CD459, $F462, $F463 - SUM($I464:CC464)), 0)","v":0},{"$f":"IF(SUM($I464:CD464) < $F463, MIN(CE459, $F462, $F463 - SUM($I464:CD464)), 0)","v":0},{"$f":"IF(SUM($I464:CE464) < $F463, MIN(CF459, $F462, $F463 - SUM($I464:CE464)), 0)","v":0},{"$f":"IF(SUM($I464:CF464) < $F463, MIN(CG459, $F462, $F463 - SUM($I464:CF464)), 0)","v":0},{"$f":"IF(SUM($I464:CG464) < $F463, MIN(CH459, $F462, $F463 - SUM($I464:CG464)), 0)","v":0},{"$f":"IF(SUM($I464:CH464) < $F463, MIN(CI459, $F462, $F463 - SUM($I464:CH464)), 0)","v":0},{"$f":"IF(SUM($I464:CI464) < $F463, MIN(CJ459, $F462, $F463 - SUM($I464:CI464)), 0)","v":0},{"$f":"IF(SUM($I464:CJ464) < $F463, MIN(CK459, $F462, $F463 - SUM($I464:CJ464)), 0)","v":0},{"$f":"IF(SUM($I464:CK464) < $F463, MIN(CL459, $F462, $F463 - SUM($I464:CK464)), 0)","v":0},{"$f":"IF(SUM($I464:CL464) < $F463, MIN(CM459, $F462, $F463 - SUM($I464:CL464)), 0)","v":0},{"$f":"IF(SUM($I464:CM464) < $F463, MIN(CN459, $F462, $F463 - SUM($I464:CM464)), 0)","v":0},{"$f":"IF(SUM($I464:CN464) < $F463, MIN(CO459, $F462, $F463 - SUM($I464:CN464)), 0)","v":0},{"$f":"IF(SUM($I464:CO464) < $F463, MIN(CP459, $F462, $F463 - SUM($I464:CO464)), 0)","v":0},{"$f":"IF(SUM($I464:CP464) < $F463, MIN(CQ459, $F462, $F463 - SUM($I464:CP464)), 0)","v":0},{"$f":"IF(SUM($I464:CQ464) < $F463, MIN(CR459, $F462, $F463 - SUM($I464:CQ464)), 0)","v":0},{"$f":"IF(SUM($I464:CR464) < $F463, MIN(CS459, $F462, $F463 - SUM($I464:CR464)), 0)","v":0},{"$f":"IF(SUM($I464:CS464) < $F463, MIN(CT459, $F462, $F463 - SUM($I464:CS464)), 0)","v":0},{"$f":"IF(SUM($I464:CT464) < $F463, MIN(CU459, $F462, $F463 - SUM($I464:CT464)), 0)","v":0},{"$f":"IF(SUM($I464:CU464) < $F463, MIN(CV459, $F462, $F463 - SUM($I464:CU464)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F464 < F463, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K459:$CV459) < $F463, MIN(J459, $F463 - SUM($I466:I466), $F463 - SUM(K459:$CV459)), MIN(($F463 - SUM($I466:I466)) / COUNTIF(J464:$CV464, \">0\"), J459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(L459:$CV459) < $F463, MIN(K459, $F463 - SUM($I466:J466), $F463 - SUM(L459:$CV459)), MIN(($F463 - SUM($I466:J466)) / COUNTIF(K464:$CV464, \">0\"), K459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(M459:$CV459) < $F463, MIN(L459, $F463 - SUM($I466:K466), $F463 - SUM(M459:$CV459)), MIN(($F463 - SUM($I466:K466)) / COUNTIF(L464:$CV464, \">0\"), L459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(N459:$CV459) < $F463, MIN(M459, $F463 - SUM($I466:L466), $F463 - SUM(N459:$CV459)), MIN(($F463 - SUM($I466:L466)) / COUNTIF(M464:$CV464, \">0\"), M459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(O459:$CV459) < $F463, MIN(N459, $F463 - SUM($I466:M466), $F463 - SUM(O459:$CV459)), MIN(($F463 - SUM($I466:M466)) / COUNTIF(N464:$CV464, \">0\"), N459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(P459:$CV459) < $F463, MIN(O459, $F463 - SUM($I466:N466), $F463 - SUM(P459:$CV459)), MIN(($F463 - SUM($I466:N466)) / COUNTIF(O464:$CV464, \">0\"), O459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q459:$CV459) < $F463, MIN(P459, $F463 - SUM($I466:O466), $F463 - SUM(Q459:$CV459)), MIN(($F463 - SUM($I466:O466)) / COUNTIF(P464:$CV464, \">0\"), P459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(R459:$CV459) < $F463, MIN(Q459, $F463 - SUM($I466:P466), $F463 - SUM(R459:$CV459)), MIN(($F463 - SUM($I466:P466)) / COUNTIF(Q464:$CV464, \">0\"), Q459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(S459:$CV459) < $F463, MIN(R459, $F463 - SUM($I466:Q466), $F463 - SUM(S459:$CV459)), MIN(($F463 - SUM($I466:Q466)) / COUNTIF(R464:$CV464, \">0\"), R459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(T459:$CV459) < $F463, MIN(S459, $F463 - SUM($I466:R466), $F463 - SUM(T459:$CV459)), MIN(($F463 - SUM($I466:R466)) / COUNTIF(S464:$CV464, \">0\"), S459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(U459:$CV459) < $F463, MIN(T459, $F463 - SUM($I466:S466), $F463 - SUM(U459:$CV459)), MIN(($F463 - SUM($I466:S466)) / COUNTIF(T464:$CV464, \">0\"), T459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(V459:$CV459) < $F463, MIN(U459, $F463 - SUM($I466:T466), $F463 - SUM(V459:$CV459)), MIN(($F463 - SUM($I466:T466)) / COUNTIF(U464:$CV464, \">0\"), U459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(W459:$CV459) < $F463, MIN(V459, $F463 - SUM($I466:U466), $F463 - SUM(W459:$CV459)), MIN(($F463 - SUM($I466:U466)) / COUNTIF(V464:$CV464, \">0\"), V459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(X459:$CV459) < $F463, MIN(W459, $F463 - SUM($I466:V466), $F463 - SUM(X459:$CV459)), MIN(($F463 - SUM($I466:V466)) / COUNTIF(W464:$CV464, \">0\"), W459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y459:$CV459) < $F463, MIN(X459, $F463 - SUM($I466:W466), $F463 - SUM(Y459:$CV459)), MIN(($F463 - SUM($I466:W466)) / COUNTIF(X464:$CV464, \">0\"), X459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z459:$CV459) < $F463, MIN(Y459, $F463 - SUM($I466:X466), $F463 - SUM(Z459:$CV459)), MIN(($F463 - SUM($I466:X466)) / COUNTIF(Y464:$CV464, \">0\"), Y459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA459:$CV459) < $F463, MIN(Z459, $F463 - SUM($I466:Y466), $F463 - SUM(AA459:$CV459)), MIN(($F463 - SUM($I466:Y466)) / COUNTIF(Z464:$CV464, \">0\"), Z459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB459:$CV459) < $F463, MIN(AA459, $F463 - SUM($I466:Z466), $F463 - SUM(AB459:$CV459)), MIN(($F463 - SUM($I466:Z466)) / COUNTIF(AA464:$CV464, \">0\"), AA459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC459:$CV459) < $F463, MIN(AB459, $F463 - SUM($I466:AA466), $F463 - SUM(AC459:$CV459)), MIN(($F463 - SUM($I466:AA466)) / COUNTIF(AB464:$CV464, \">0\"), AB459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD459:$CV459) < $F463, MIN(AC459, $F463 - SUM($I466:AB466), $F463 - SUM(AD459:$CV459)), MIN(($F463 - SUM($I466:AB466)) / COUNTIF(AC464:$CV464, \">0\"), AC459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE459:$CV459) < $F463, MIN(AD459, $F463 - SUM($I466:AC466), $F463 - SUM(AE459:$CV459)), MIN(($F463 - SUM($I466:AC466)) / COUNTIF(AD464:$CV464, \">0\"), AD459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF459:$CV459) < $F463, MIN(AE459, $F463 - SUM($I466:AD466), $F463 - SUM(AF459:$CV459)), MIN(($F463 - SUM($I466:AD466)) / COUNTIF(AE464:$CV464, \">0\"), AE459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG459:$CV459) < $F463, MIN(AF459, $F463 - SUM($I466:AE466), $F463 - SUM(AG459:$CV459)), MIN(($F463 - SUM($I466:AE466)) / COUNTIF(AF464:$CV464, \">0\"), AF459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH459:$CV459) < $F463, MIN(AG459, $F463 - SUM($I466:AF466), $F463 - SUM(AH459:$CV459)), MIN(($F463 - SUM($I466:AF466)) / COUNTIF(AG464:$CV464, \">0\"), AG459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI459:$CV459) < $F463, MIN(AH459, $F463 - SUM($I466:AG466), $F463 - SUM(AI459:$CV459)), MIN(($F463 - SUM($I466:AG466)) / COUNTIF(AH464:$CV464, \">0\"), AH459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ459:$CV459) < $F463, MIN(AI459, $F463 - SUM($I466:AH466), $F463 - SUM(AJ459:$CV459)), MIN(($F463 - SUM($I466:AH466)) / COUNTIF(AI464:$CV464, \">0\"), AI459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK459:$CV459) < $F463, MIN(AJ459, $F463 - SUM($I466:AI466), $F463 - SUM(AK459:$CV459)), MIN(($F463 - SUM($I466:AI466)) / COUNTIF(AJ464:$CV464, \">0\"), AJ459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL459:$CV459) < $F463, MIN(AK459, $F463 - SUM($I466:AJ466), $F463 - SUM(AL459:$CV459)), MIN(($F463 - SUM($I466:AJ466)) / COUNTIF(AK464:$CV464, \">0\"), AK459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM459:$CV459) < $F463, MIN(AL459, $F463 - SUM($I466:AK466), $F463 - SUM(AM459:$CV459)), MIN(($F463 - SUM($I466:AK466)) / COUNTIF(AL464:$CV464, \">0\"), AL459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN459:$CV459) < $F463, MIN(AM459, $F463 - SUM($I466:AL466), $F463 - SUM(AN459:$CV459)), MIN(($F463 - SUM($I466:AL466)) / COUNTIF(AM464:$CV464, \">0\"), AM459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO459:$CV459) < $F463, MIN(AN459, $F463 - SUM($I466:AM466), $F463 - SUM(AO459:$CV459)), MIN(($F463 - SUM($I466:AM466)) / COUNTIF(AN464:$CV464, \">0\"), AN459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP459:$CV459) < $F463, MIN(AO459, $F463 - SUM($I466:AN466), $F463 - SUM(AP459:$CV459)), MIN(($F463 - SUM($I466:AN466)) / COUNTIF(AO464:$CV464, \">0\"), AO459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ459:$CV459) < $F463, MIN(AP459, $F463 - SUM($I466:AO466), $F463 - SUM(AQ459:$CV459)), MIN(($F463 - SUM($I466:AO466)) / COUNTIF(AP464:$CV464, \">0\"), AP459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR459:$CV459) < $F463, MIN(AQ459, $F463 - SUM($I466:AP466), $F463 - SUM(AR459:$CV459)), MIN(($F463 - SUM($I466:AP466)) / COUNTIF(AQ464:$CV464, \">0\"), AQ459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS459:$CV459) < $F463, MIN(AR459, $F463 - SUM($I466:AQ466), $F463 - SUM(AS459:$CV459)), MIN(($F463 - SUM($I466:AQ466)) / COUNTIF(AR464:$CV464, \">0\"), AR459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT459:$CV459) < $F463, MIN(AS459, $F463 - SUM($I466:AR466), $F463 - SUM(AT459:$CV459)), MIN(($F463 - SUM($I466:AR466)) / COUNTIF(AS464:$CV464, \">0\"), AS459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU459:$CV459) < $F463, MIN(AT459, $F463 - SUM($I466:AS466), $F463 - SUM(AU459:$CV459)), MIN(($F463 - SUM($I466:AS466)) / COUNTIF(AT464:$CV464, \">0\"), AT459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV459:$CV459) < $F463, MIN(AU459, $F463 - SUM($I466:AT466), $F463 - SUM(AV459:$CV459)), MIN(($F463 - SUM($I466:AT466)) / COUNTIF(AU464:$CV464, \">0\"), AU459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW459:$CV459) < $F463, MIN(AV459, $F463 - SUM($I466:AU466), $F463 - SUM(AW459:$CV459)), MIN(($F463 - SUM($I466:AU466)) / COUNTIF(AV464:$CV464, \">0\"), AV459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX459:$CV459) < $F463, MIN(AW459, $F463 - SUM($I466:AV466), $F463 - SUM(AX459:$CV459)), MIN(($F463 - SUM($I466:AV466)) / COUNTIF(AW464:$CV464, \">0\"), AW459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY459:$CV459) < $F463, MIN(AX459, $F463 - SUM($I466:AW466), $F463 - SUM(AY459:$CV459)), MIN(($F463 - SUM($I466:AW466)) / COUNTIF(AX464:$CV464, \">0\"), AX459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ459:$CV459) < $F463, MIN(AY459, $F463 - SUM($I466:AX466), $F463 - SUM(AZ459:$CV459)), MIN(($F463 - SUM($I466:AX466)) / COUNTIF(AY464:$CV464, \">0\"), AY459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA459:$CV459) < $F463, MIN(AZ459, $F463 - SUM($I466:AY466), $F463 - SUM(BA459:$CV459)), MIN(($F463 - SUM($I466:AY466)) / COUNTIF(AZ464:$CV464, \">0\"), AZ459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB459:$CV459) < $F463, MIN(BA459, $F463 - SUM($I466:AZ466), $F463 - SUM(BB459:$CV459)), MIN(($F463 - SUM($I466:AZ466)) / COUNTIF(BA464:$CV464, \">0\"), BA459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC459:$CV459) < $F463, MIN(BB459, $F463 - SUM($I466:BA466), $F463 - SUM(BC459:$CV459)), MIN(($F463 - SUM($I466:BA466)) / COUNTIF(BB464:$CV464, \">0\"), BB459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD459:$CV459) < $F463, MIN(BC459, $F463 - SUM($I466:BB466), $F463 - SUM(BD459:$CV459)), MIN(($F463 - SUM($I466:BB466)) / COUNTIF(BC464:$CV464, \">0\"), BC459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE459:$CV459) < $F463, MIN(BD459, $F463 - SUM($I466:BC466), $F463 - SUM(BE459:$CV459)), MIN(($F463 - SUM($I466:BC466)) / COUNTIF(BD464:$CV464, \">0\"), BD459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF459:$CV459) < $F463, MIN(BE459, $F463 - SUM($I466:BD466), $F463 - SUM(BF459:$CV459)), MIN(($F463 - SUM($I466:BD466)) / COUNTIF(BE464:$CV464, \">0\"), BE459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG459:$CV459) < $F463, MIN(BF459, $F463 - SUM($I466:BE466), $F463 - SUM(BG459:$CV459)), MIN(($F463 - SUM($I466:BE466)) / COUNTIF(BF464:$CV464, \">0\"), BF459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH459:$CV459) < $F463, MIN(BG459, $F463 - SUM($I466:BF466), $F463 - SUM(BH459:$CV459)), MIN(($F463 - SUM($I466:BF466)) / COUNTIF(BG464:$CV464, \">0\"), BG459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI459:$CV459) < $F463, MIN(BH459, $F463 - SUM($I466:BG466), $F463 - SUM(BI459:$CV459)), MIN(($F463 - SUM($I466:BG466)) / COUNTIF(BH464:$CV464, \">0\"), BH459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ459:$CV459) < $F463, MIN(BI459, $F463 - SUM($I466:BH466), $F463 - SUM(BJ459:$CV459)), MIN(($F463 - SUM($I466:BH466)) / COUNTIF(BI464:$CV464, \">0\"), BI459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK459:$CV459) < $F463, MIN(BJ459, $F463 - SUM($I466:BI466), $F463 - SUM(BK459:$CV459)), MIN(($F463 - SUM($I466:BI466)) / COUNTIF(BJ464:$CV464, \">0\"), BJ459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL459:$CV459) < $F463, MIN(BK459, $F463 - SUM($I466:BJ466), $F463 - SUM(BL459:$CV459)), MIN(($F463 - SUM($I466:BJ466)) / COUNTIF(BK464:$CV464, \">0\"), BK459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM459:$CV459) < $F463, MIN(BL459, $F463 - SUM($I466:BK466), $F463 - SUM(BM459:$CV459)), MIN(($F463 - SUM($I466:BK466)) / COUNTIF(BL464:$CV464, \">0\"), BL459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN459:$CV459) < $F463, MIN(BM459, $F463 - SUM($I466:BL466), $F463 - SUM(BN459:$CV459)), MIN(($F463 - SUM($I466:BL466)) / COUNTIF(BM464:$CV464, \">0\"), BM459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO459:$CV459) < $F463, MIN(BN459, $F463 - SUM($I466:BM466), $F463 - SUM(BO459:$CV459)), MIN(($F463 - SUM($I466:BM466)) / COUNTIF(BN464:$CV464, \">0\"), BN459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP459:$CV459) < $F463, MIN(BO459, $F463 - SUM($I466:BN466), $F463 - SUM(BP459:$CV459)), MIN(($F463 - SUM($I466:BN466)) / COUNTIF(BO464:$CV464, \">0\"), BO459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ459:$CV459) < $F463, MIN(BP459, $F463 - SUM($I466:BO466), $F463 - SUM(BQ459:$CV459)), MIN(($F463 - SUM($I466:BO466)) / COUNTIF(BP464:$CV464, \">0\"), BP459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR459:$CV459) < $F463, MIN(BQ459, $F463 - SUM($I466:BP466), $F463 - SUM(BR459:$CV459)), MIN(($F463 - SUM($I466:BP466)) / COUNTIF(BQ464:$CV464, \">0\"), BQ459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS459:$CV459) < $F463, MIN(BR459, $F463 - SUM($I466:BQ466), $F463 - SUM(BS459:$CV459)), MIN(($F463 - SUM($I466:BQ466)) / COUNTIF(BR464:$CV464, \">0\"), BR459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT459:$CV459) < $F463, MIN(BS459, $F463 - SUM($I466:BR466), $F463 - SUM(BT459:$CV459)), MIN(($F463 - SUM($I466:BR466)) / COUNTIF(BS464:$CV464, \">0\"), BS459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU459:$CV459) < $F463, MIN(BT459, $F463 - SUM($I466:BS466), $F463 - SUM(BU459:$CV459)), MIN(($F463 - SUM($I466:BS466)) / COUNTIF(BT464:$CV464, \">0\"), BT459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV459:$CV459) < $F463, MIN(BU459, $F463 - SUM($I466:BT466), $F463 - SUM(BV459:$CV459)), MIN(($F463 - SUM($I466:BT466)) / COUNTIF(BU464:$CV464, \">0\"), BU459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW459:$CV459) < $F463, MIN(BV459, $F463 - SUM($I466:BU466), $F463 - SUM(BW459:$CV459)), MIN(($F463 - SUM($I466:BU466)) / COUNTIF(BV464:$CV464, \">0\"), BV459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX459:$CV459) < $F463, MIN(BW459, $F463 - SUM($I466:BV466), $F463 - SUM(BX459:$CV459)), MIN(($F463 - SUM($I466:BV466)) / COUNTIF(BW464:$CV464, \">0\"), BW459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY459:$CV459) < $F463, MIN(BX459, $F463 - SUM($I466:BW466), $F463 - SUM(BY459:$CV459)), MIN(($F463 - SUM($I466:BW466)) / COUNTIF(BX464:$CV464, \">0\"), BX459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ459:$CV459) < $F463, MIN(BY459, $F463 - SUM($I466:BX466), $F463 - SUM(BZ459:$CV459)), MIN(($F463 - SUM($I466:BX466)) / COUNTIF(BY464:$CV464, \">0\"), BY459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA459:$CV459) < $F463, MIN(BZ459, $F463 - SUM($I466:BY466), $F463 - SUM(CA459:$CV459)), MIN(($F463 - SUM($I466:BY466)) / COUNTIF(BZ464:$CV464, \">0\"), BZ459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB459:$CV459) < $F463, MIN(CA459, $F463 - SUM($I466:BZ466), $F463 - SUM(CB459:$CV459)), MIN(($F463 - SUM($I466:BZ466)) / COUNTIF(CA464:$CV464, \">0\"), CA459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC459:$CV459) < $F463, MIN(CB459, $F463 - SUM($I466:CA466), $F463 - SUM(CC459:$CV459)), MIN(($F463 - SUM($I466:CA466)) / COUNTIF(CB464:$CV464, \">0\"), CB459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD459:$CV459) < $F463, MIN(CC459, $F463 - SUM($I466:CB466), $F463 - SUM(CD459:$CV459)), MIN(($F463 - SUM($I466:CB466)) / COUNTIF(CC464:$CV464, \">0\"), CC459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE459:$CV459) < $F463, MIN(CD459, $F463 - SUM($I466:CC466), $F463 - SUM(CE459:$CV459)), MIN(($F463 - SUM($I466:CC466)) / COUNTIF(CD464:$CV464, \">0\"), CD459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF459:$CV459) < $F463, MIN(CE459, $F463 - SUM($I466:CD466), $F463 - SUM(CF459:$CV459)), MIN(($F463 - SUM($I466:CD466)) / COUNTIF(CE464:$CV464, \">0\"), CE459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG459:$CV459) < $F463, MIN(CF459, $F463 - SUM($I466:CE466), $F463 - SUM(CG459:$CV459)), MIN(($F463 - SUM($I466:CE466)) / COUNTIF(CF464:$CV464, \">0\"), CF459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH459:$CV459) < $F463, MIN(CG459, $F463 - SUM($I466:CF466), $F463 - SUM(CH459:$CV459)), MIN(($F463 - SUM($I466:CF466)) / COUNTIF(CG464:$CV464, \">0\"), CG459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI459:$CV459) < $F463, MIN(CH459, $F463 - SUM($I466:CG466), $F463 - SUM(CI459:$CV459)), MIN(($F463 - SUM($I466:CG466)) / COUNTIF(CH464:$CV464, \">0\"), CH459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ459:$CV459) < $F463, MIN(CI459, $F463 - SUM($I466:CH466), $F463 - SUM(CJ459:$CV459)), MIN(($F463 - SUM($I466:CH466)) / COUNTIF(CI464:$CV464, \">0\"), CI459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK459:$CV459) < $F463, MIN(CJ459, $F463 - SUM($I466:CI466), $F463 - SUM(CK459:$CV459)), MIN(($F463 - SUM($I466:CI466)) / COUNTIF(CJ464:$CV464, \">0\"), CJ459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL459:$CV459) < $F463, MIN(CK459, $F463 - SUM($I466:CJ466), $F463 - SUM(CL459:$CV459)), MIN(($F463 - SUM($I466:CJ466)) / COUNTIF(CK464:$CV464, \">0\"), CK459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM459:$CV459) < $F463, MIN(CL459, $F463 - SUM($I466:CK466), $F463 - SUM(CM459:$CV459)), MIN(($F463 - SUM($I466:CK466)) / COUNTIF(CL464:$CV464, \">0\"), CL459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN459:$CV459) < $F463, MIN(CM459, $F463 - SUM($I466:CL466), $F463 - SUM(CN459:$CV459)), MIN(($F463 - SUM($I466:CL466)) / COUNTIF(CM464:$CV464, \">0\"), CM459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO459:$CV459) < $F463, MIN(CN459, $F463 - SUM($I466:CM466), $F463 - SUM(CO459:$CV459)), MIN(($F463 - SUM($I466:CM466)) / COUNTIF(CN464:$CV464, \">0\"), CN459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP459:$CV459) < $F463, MIN(CO459, $F463 - SUM($I466:CN466), $F463 - SUM(CP459:$CV459)), MIN(($F463 - SUM($I466:CN466)) / COUNTIF(CO464:$CV464, \">0\"), CO459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ459:$CV459) < $F463, MIN(CP459, $F463 - SUM($I466:CO466), $F463 - SUM(CQ459:$CV459)), MIN(($F463 - SUM($I466:CO466)) / COUNTIF(CP464:$CV464, \">0\"), CP459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR459:$CV459) < $F463, MIN(CQ459, $F463 - SUM($I466:CP466), $F463 - SUM(CR459:$CV459)), MIN(($F463 - SUM($I466:CP466)) / COUNTIF(CQ464:$CV464, \">0\"), CQ459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS459:$CV459) < $F463, MIN(CR459, $F463 - SUM($I466:CQ466), $F463 - SUM(CS459:$CV459)), MIN(($F463 - SUM($I466:CQ466)) / COUNTIF(CR464:$CV464, \">0\"), CR459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT459:$CV459) < $F463, MIN(CS459, $F463 - SUM($I466:CR466), $F463 - SUM(CT459:$CV459)), MIN(($F463 - SUM($I466:CR466)) / COUNTIF(CS464:$CV464, \">0\"), CS459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU459:$CV459) < $F463, MIN(CT459, $F463 - SUM($I466:CS466), $F463 - SUM(CU459:$CV459)), MIN(($F463 - SUM($I466:CS466)) / COUNTIF(CT464:$CV464, \">0\"), CT459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV459:$CV459) < $F463, MIN(CU459, $F463 - SUM($I466:CT466), $F463 - SUM(CV459:$CV459)), MIN(($F463 - SUM($I466:CT466)) / COUNTIF(CU464:$CV464, \">0\"), CU459)) * $F465, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV459:CV459) < $F463, MIN(CV459, $F463 - SUM($I466:CU466), $F463 - SUM($CV459:CV459)), MIN(($F463 - SUM($I466:CU466)) / COUNTIF(CV464:$CV464, \">0\"), CV459)) * $F465, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J467:CV467)","v":1642500},"mmcf",null,null,{"$f":"IF($F465 = 0, J464, J466)","v":0},{"$f":"IF($F465 = 0, K464, K466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146938.75911680621,164250,164250,164250,164250,164250,164250,164250,164250,164250,17311.24088319391,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F465 = 0, BW464, BW466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J467 > 0, $F461, 0)","v":0},{"$f":"IF(K467 > 0, $F461, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW467 > 0, $F461, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 10"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J471:CV471)","v":1329857.2999999891},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3403.5235560733126,3403.5235560733126,3403.5235560733126,3403.5235560733126,3403.5235560733126,23824.664892513189,176162.3324462563,222403.52355607331,236017.61778036656,424092.2826728794,230339.26087153368,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J472:CV472)","v":3403.5235560733126},"mmcf",null,null,{"$f":"IF(AND(SUM($I471:I471) = 0, J471 > 0), J471, 0)","v":0},{"$f":"IF(AND(SUM($I471:J471) = 0, K471 > 0), K471, 0)","v":0},{"$f":"IF(AND(SUM($I471:K471) = 0, L471 > 0), L471, 0)","v":0},{"$f":"IF(AND(SUM($I471:L471) = 0, M471 > 0), M471, 0)","v":0},{"$f":"IF(AND(SUM($I471:M471) = 0, N471 > 0), N471, 0)","v":0},{"$f":"IF(AND(SUM($I471:N471) = 0, O471 > 0), O471, 0)","v":0},{"$f":"IF(AND(SUM($I471:O471) = 0, P471 > 0), P471, 0)","v":0},{"$f":"IF(AND(SUM($I471:P471) = 0, Q471 > 0), Q471, 0)","v":0},{"$f":"IF(AND(SUM($I471:Q471) = 0, R471 > 0), R471, 0)","v":0},{"$f":"IF(AND(SUM($I471:R471) = 0, S471 > 0), S471, 0)","v":0},{"$f":"IF(AND(SUM($I471:S471) = 0, T471 > 0), T471, 0)","v":0},{"$f":"IF(AND(SUM($I471:T471) = 0, U471 > 0), U471, 0)","v":0},{"$f":"IF(AND(SUM($I471:U471) = 0, V471 > 0), V471, 0)","v":0},{"$f":"IF(AND(SUM($I471:V471) = 0, W471 > 0), W471, 0)","v":0},{"$f":"IF(AND(SUM($I471:W471) = 0, X471 > 0), X471, 0)","v":0},{"$f":"IF(AND(SUM($I471:X471) = 0, Y471 > 0), Y471, 0)","v":0},{"$f":"IF(AND(SUM($I471:Y471) = 0, Z471 > 0), Z471, 0)","v":0},{"$f":"IF(AND(SUM($I471:Z471) = 0, AA471 > 0), AA471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AA471) = 0, AB471 > 0), AB471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AB471) = 0, AC471 > 0), AC471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AC471) = 0, AD471 > 0), AD471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AD471) = 0, AE471 > 0), AE471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AE471) = 0, AF471 > 0), AF471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AF471) = 0, AG471 > 0), AG471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AG471) = 0, AH471 > 0), AH471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AH471) = 0, AI471 > 0), AI471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AI471) = 0, AJ471 > 0), AJ471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AJ471) = 0, AK471 > 0), AK471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AK471) = 0, AL471 > 0), AL471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AL471) = 0, AM471 > 0), AM471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AM471) = 0, AN471 > 0), AN471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AN471) = 0, AO471 > 0), AO471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AO471) = 0, AP471 > 0), AP471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AP471) = 0, AQ471 > 0), AQ471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AQ471) = 0, AR471 > 0), AR471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AR471) = 0, AS471 > 0), AS471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AS471) = 0, AT471 > 0), AT471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AT471) = 0, AU471 > 0), AU471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AU471) = 0, AV471 > 0), AV471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AV471) = 0, AW471 > 0), AW471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AW471) = 0, AX471 > 0), AX471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AX471) = 0, AY471 > 0), AY471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AY471) = 0, AZ471 > 0), AZ471, 0)","v":0},{"$f":"IF(AND(SUM($I471:AZ471) = 0, BA471 > 0), BA471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BA471) = 0, BB471 > 0), BB471, 0)","v":3403.5235560733126},{"$f":"IF(AND(SUM($I471:BB471) = 0, BC471 > 0), BC471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BC471) = 0, BD471 > 0), BD471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BD471) = 0, BE471 > 0), BE471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BE471) = 0, BF471 > 0), BF471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BF471) = 0, BG471 > 0), BG471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BG471) = 0, BH471 > 0), BH471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BH471) = 0, BI471 > 0), BI471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BI471) = 0, BJ471 > 0), BJ471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BJ471) = 0, BK471 > 0), BK471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BK471) = 0, BL471 > 0), BL471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BL471) = 0, BM471 > 0), BM471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BM471) = 0, BN471 > 0), BN471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BN471) = 0, BO471 > 0), BO471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BO471) = 0, BP471 > 0), BP471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BP471) = 0, BQ471 > 0), BQ471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BQ471) = 0, BR471 > 0), BR471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BR471) = 0, BS471 > 0), BS471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BS471) = 0, BT471 > 0), BT471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BT471) = 0, BU471 > 0), BU471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BU471) = 0, BV471 > 0), BV471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BV471) = 0, BW471 > 0), BW471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BW471) = 0, BX471 > 0), BX471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BX471) = 0, BY471 > 0), BY471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BY471) = 0, BZ471 > 0), BZ471, 0)","v":0},{"$f":"IF(AND(SUM($I471:BZ471) = 0, CA471 > 0), CA471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CA471) = 0, CB471 > 0), CB471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CB471) = 0, CC471 > 0), CC471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CC471) = 0, CD471 > 0), CD471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CD471) = 0, CE471 > 0), CE471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CE471) = 0, CF471 > 0), CF471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CF471) = 0, CG471 > 0), CG471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CG471) = 0, CH471 > 0), CH471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CH471) = 0, CI471 > 0), CI471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CI471) = 0, CJ471 > 0), CJ471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CJ471) = 0, CK471 > 0), CK471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CK471) = 0, CL471 > 0), CL471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CL471) = 0, CM471 > 0), CM471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CM471) = 0, CN471 > 0), CN471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CN471) = 0, CO471 > 0), CO471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CO471) = 0, CP471 > 0), CP471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CP471) = 0, CQ471 > 0), CQ471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CQ471) = 0, CR471 > 0), CR471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CR471) = 0, CS471 > 0), CS471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CS471) = 0, CT471 > 0), CT471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CT471) = 0, CU471 > 0), CU471, 0)","v":0},{"$f":"IF(AND(SUM($I471:CU471) = 0, CV471 > 0), CV471, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J473:CV473)","v":1},"wells",null,null,{"$f":"ROUNDUP(MIN(J472 / $F$355, $F471 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K472 / $F$355, $F471 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW472 / $F$355, $F471 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F473","v":54750},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F473","v":547500},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J476:CV476)","v":314592.28267287975},"mmcf",null,null,{"$f":"IF(SUM($I476:I476) < $F475, MIN(J471, $F474, $F475 - SUM($I476:I476)), 0)","v":0},{"$f":"IF(SUM($I476:J476) < $F475, MIN(K471, $F474, $F475 - SUM($I476:J476)), 0)","v":0},{"$f":"IF(SUM($I476:K476) < $F475, MIN(L471, $F474, $F475 - SUM($I476:K476)), 0)","v":0},{"$f":"IF(SUM($I476:L476) < $F475, MIN(M471, $F474, $F475 - SUM($I476:L476)), 0)","v":0},{"$f":"IF(SUM($I476:M476) < $F475, MIN(N471, $F474, $F475 - SUM($I476:M476)), 0)","v":0},{"$f":"IF(SUM($I476:N476) < $F475, MIN(O471, $F474, $F475 - SUM($I476:N476)), 0)","v":0},{"$f":"IF(SUM($I476:O476) < $F475, MIN(P471, $F474, $F475 - SUM($I476:O476)), 0)","v":0},{"$f":"IF(SUM($I476:P476) < $F475, MIN(Q471, $F474, $F475 - SUM($I476:P476)), 0)","v":0},{"$f":"IF(SUM($I476:Q476) < $F475, MIN(R471, $F474, $F475 - SUM($I476:Q476)), 0)","v":0},{"$f":"IF(SUM($I476:R476) < $F475, MIN(S471, $F474, $F475 - SUM($I476:R476)), 0)","v":0},{"$f":"IF(SUM($I476:S476) < $F475, MIN(T471, $F474, $F475 - SUM($I476:S476)), 0)","v":0},{"$f":"IF(SUM($I476:T476) < $F475, MIN(U471, $F474, $F475 - SUM($I476:T476)), 0)","v":0},{"$f":"IF(SUM($I476:U476) < $F475, MIN(V471, $F474, $F475 - SUM($I476:U476)), 0)","v":0},{"$f":"IF(SUM($I476:V476) < $F475, MIN(W471, $F474, $F475 - SUM($I476:V476)), 0)","v":0},{"$f":"IF(SUM($I476:W476) < $F475, MIN(X471, $F474, $F475 - SUM($I476:W476)), 0)","v":0},{"$f":"IF(SUM($I476:X476) < $F475, MIN(Y471, $F474, $F475 - SUM($I476:X476)), 0)","v":0},{"$f":"IF(SUM($I476:Y476) < $F475, MIN(Z471, $F474, $F475 - SUM($I476:Y476)), 0)","v":0},{"$f":"IF(SUM($I476:Z476) < $F475, MIN(AA471, $F474, $F475 - SUM($I476:Z476)), 0)","v":0},{"$f":"IF(SUM($I476:AA476) < $F475, MIN(AB471, $F474, $F475 - SUM($I476:AA476)), 0)","v":0},{"$f":"IF(SUM($I476:AB476) < $F475, MIN(AC471, $F474, $F475 - SUM($I476:AB476)), 0)","v":0},{"$f":"IF(SUM($I476:AC476) < $F475, MIN(AD471, $F474, $F475 - SUM($I476:AC476)), 0)","v":0},{"$f":"IF(SUM($I476:AD476) < $F475, MIN(AE471, $F474, $F475 - SUM($I476:AD476)), 0)","v":0},{"$f":"IF(SUM($I476:AE476) < $F475, MIN(AF471, $F474, $F475 - SUM($I476:AE476)), 0)","v":0},{"$f":"IF(SUM($I476:AF476) < $F475, MIN(AG471, $F474, $F475 - SUM($I476:AF476)), 0)","v":0},{"$f":"IF(SUM($I476:AG476) < $F475, MIN(AH471, $F474, $F475 - SUM($I476:AG476)), 0)","v":0},{"$f":"IF(SUM($I476:AH476) < $F475, MIN(AI471, $F474, $F475 - SUM($I476:AH476)), 0)","v":0},{"$f":"IF(SUM($I476:AI476) < $F475, MIN(AJ471, $F474, $F475 - SUM($I476:AI476)), 0)","v":0},{"$f":"IF(SUM($I476:AJ476) < $F475, MIN(AK471, $F474, $F475 - SUM($I476:AJ476)), 0)","v":0},{"$f":"IF(SUM($I476:AK476) < $F475, MIN(AL471, $F474, $F475 - SUM($I476:AK476)), 0)","v":0},{"$f":"IF(SUM($I476:AL476) < $F475, MIN(AM471, $F474, $F475 - SUM($I476:AL476)), 0)","v":0},{"$f":"IF(SUM($I476:AM476) < $F475, MIN(AN471, $F474, $F475 - SUM($I476:AM476)), 0)","v":0},{"$f":"IF(SUM($I476:AN476) < $F475, MIN(AO471, $F474, $F475 - SUM($I476:AN476)), 0)","v":0},{"$f":"IF(SUM($I476:AO476) < $F475, MIN(AP471, $F474, $F475 - SUM($I476:AO476)), 0)","v":0},{"$f":"IF(SUM($I476:AP476) < $F475, MIN(AQ471, $F474, $F475 - SUM($I476:AP476)), 0)","v":0},{"$f":"IF(SUM($I476:AQ476) < $F475, MIN(AR471, $F474, $F475 - SUM($I476:AQ476)), 0)","v":0},{"$f":"IF(SUM($I476:AR476) < $F475, MIN(AS471, $F474, $F475 - SUM($I476:AR476)), 0)","v":0},{"$f":"IF(SUM($I476:AS476) < $F475, MIN(AT471, $F474, $F475 - SUM($I476:AS476)), 0)","v":0},{"$f":"IF(SUM($I476:AT476) < $F475, MIN(AU471, $F474, $F475 - SUM($I476:AT476)), 0)","v":0},{"$f":"IF(SUM($I476:AU476) < $F475, MIN(AV471, $F474, $F475 - SUM($I476:AU476)), 0)","v":0},{"$f":"IF(SUM($I476:AV476) < $F475, MIN(AW471, $F474, $F475 - SUM($I476:AV476)), 0)","v":0},{"$f":"IF(SUM($I476:AW476) < $F475, MIN(AX471, $F474, $F475 - SUM($I476:AW476)), 0)","v":0},{"$f":"IF(SUM($I476:AX476) < $F475, MIN(AY471, $F474, $F475 - SUM($I476:AX476)), 0)","v":0},{"$f":"IF(SUM($I476:AY476) < $F475, MIN(AZ471, $F474, $F475 - SUM($I476:AY476)), 0)","v":0},{"$f":"IF(SUM($I476:AZ476) < $F475, MIN(BA471, $F474, $F475 - SUM($I476:AZ476)), 0)","v":0},{"$f":"IF(SUM($I476:BA476) < $F475, MIN(BB471, $F474, $F475 - SUM($I476:BA476)), 0)","v":3403.5235560733126},{"$f":"IF(SUM($I476:BB476) < $F475, MIN(BC471, $F474, $F475 - SUM($I476:BB476)), 0)","v":3403.5235560733126},{"$f":"IF(SUM($I476:BC476) < $F475, MIN(BD471, $F474, $F475 - SUM($I476:BC476)), 0)","v":3403.5235560733126},{"$f":"IF(SUM($I476:BD476) < $F475, MIN(BE471, $F474, $F475 - SUM($I476:BD476)), 0)","v":3403.5235560733126},{"$f":"IF(SUM($I476:BE476) < $F475, MIN(BF471, $F474, $F475 - SUM($I476:BE476)), 0)","v":3403.5235560733126},{"$f":"IF(SUM($I476:BF476) < $F475, MIN(BG471, $F474, $F475 - SUM($I476:BF476)), 0)","v":23824.664892513189},{"$f":"IF(SUM($I476:BG476) < $F475, MIN(BH471, $F474, $F475 - SUM($I476:BG476)), 0)","v":54750},{"$f":"IF(SUM($I476:BH476) < $F475, MIN(BI471, $F474, $F475 - SUM($I476:BH476)), 0)","v":54750},{"$f":"IF(SUM($I476:BI476) < $F475, MIN(BJ471, $F474, $F475 - SUM($I476:BI476)), 0)","v":54750},{"$f":"IF(SUM($I476:BJ476) < $F475, MIN(BK471, $F474, $F475 - SUM($I476:BJ476)), 0)","v":54750},{"$f":"IF(SUM($I476:BK476) < $F475, MIN(BL471, $F474, $F475 - SUM($I476:BK476)), 0)","v":54750},{"$f":"IF(SUM($I476:BL476) < $F475, MIN(BM471, $F474, $F475 - SUM($I476:BL476)), 0)","v":0},{"$f":"IF(SUM($I476:BM476) < $F475, MIN(BN471, $F474, $F475 - SUM($I476:BM476)), 0)","v":0},{"$f":"IF(SUM($I476:BN476) < $F475, MIN(BO471, $F474, $F475 - SUM($I476:BN476)), 0)","v":0},{"$f":"IF(SUM($I476:BO476) < $F475, MIN(BP471, $F474, $F475 - SUM($I476:BO476)), 0)","v":0},{"$f":"IF(SUM($I476:BP476) < $F475, MIN(BQ471, $F474, $F475 - SUM($I476:BP476)), 0)","v":0},{"$f":"IF(SUM($I476:BQ476) < $F475, MIN(BR471, $F474, $F475 - SUM($I476:BQ476)), 0)","v":0},{"$f":"IF(SUM($I476:BR476) < $F475, MIN(BS471, $F474, $F475 - SUM($I476:BR476)), 0)","v":0},{"$f":"IF(SUM($I476:BS476) < $F475, MIN(BT471, $F474, $F475 - SUM($I476:BS476)), 0)","v":0},{"$f":"IF(SUM($I476:BT476) < $F475, MIN(BU471, $F474, $F475 - SUM($I476:BT476)), 0)","v":0},{"$f":"IF(SUM($I476:BU476) < $F475, MIN(BV471, $F474, $F475 - SUM($I476:BU476)), 0)","v":0},{"$f":"IF(SUM($I476:BV476) < $F475, MIN(BW471, $F474, $F475 - SUM($I476:BV476)), 0)","v":0},{"$f":"IF(SUM($I476:BW476) < $F475, MIN(BX471, $F474, $F475 - SUM($I476:BW476)), 0)","v":0},{"$f":"IF(SUM($I476:BX476) < $F475, MIN(BY471, $F474, $F475 - SUM($I476:BX476)), 0)","v":0},{"$f":"IF(SUM($I476:BY476) < $F475, MIN(BZ471, $F474, $F475 - SUM($I476:BY476)), 0)","v":0},{"$f":"IF(SUM($I476:BZ476) < $F475, MIN(CA471, $F474, $F475 - SUM($I476:BZ476)), 0)","v":0},{"$f":"IF(SUM($I476:CA476) < $F475, MIN(CB471, $F474, $F475 - SUM($I476:CA476)), 0)","v":0},{"$f":"IF(SUM($I476:CB476) < $F475, MIN(CC471, $F474, $F475 - SUM($I476:CB476)), 0)","v":0},{"$f":"IF(SUM($I476:CC476) < $F475, MIN(CD471, $F474, $F475 - SUM($I476:CC476)), 0)","v":0},{"$f":"IF(SUM($I476:CD476) < $F475, MIN(CE471, $F474, $F475 - SUM($I476:CD476)), 0)","v":0},{"$f":"IF(SUM($I476:CE476) < $F475, MIN(CF471, $F474, $F475 - SUM($I476:CE476)), 0)","v":0},{"$f":"IF(SUM($I476:CF476) < $F475, MIN(CG471, $F474, $F475 - SUM($I476:CF476)), 0)","v":0},{"$f":"IF(SUM($I476:CG476) < $F475, MIN(CH471, $F474, $F475 - SUM($I476:CG476)), 0)","v":0},{"$f":"IF(SUM($I476:CH476) < $F475, MIN(CI471, $F474, $F475 - SUM($I476:CH476)), 0)","v":0},{"$f":"IF(SUM($I476:CI476) < $F475, MIN(CJ471, $F474, $F475 - SUM($I476:CI476)), 0)","v":0},{"$f":"IF(SUM($I476:CJ476) < $F475, MIN(CK471, $F474, $F475 - SUM($I476:CJ476)), 0)","v":0},{"$f":"IF(SUM($I476:CK476) < $F475, MIN(CL471, $F474, $F475 - SUM($I476:CK476)), 0)","v":0},{"$f":"IF(SUM($I476:CL476) < $F475, MIN(CM471, $F474, $F475 - SUM($I476:CL476)), 0)","v":0},{"$f":"IF(SUM($I476:CM476) < $F475, MIN(CN471, $F474, $F475 - SUM($I476:CM476)), 0)","v":0},{"$f":"IF(SUM($I476:CN476) < $F475, MIN(CO471, $F474, $F475 - SUM($I476:CN476)), 0)","v":0},{"$f":"IF(SUM($I476:CO476) < $F475, MIN(CP471, $F474, $F475 - SUM($I476:CO476)), 0)","v":0},{"$f":"IF(SUM($I476:CP476) < $F475, MIN(CQ471, $F474, $F475 - SUM($I476:CP476)), 0)","v":0},{"$f":"IF(SUM($I476:CQ476) < $F475, MIN(CR471, $F474, $F475 - SUM($I476:CQ476)), 0)","v":0},{"$f":"IF(SUM($I476:CR476) < $F475, MIN(CS471, $F474, $F475 - SUM($I476:CR476)), 0)","v":0},{"$f":"IF(SUM($I476:CS476) < $F475, MIN(CT471, $F474, $F475 - SUM($I476:CS476)), 0)","v":0},{"$f":"IF(SUM($I476:CT476) < $F475, MIN(CU471, $F474, $F475 - SUM($I476:CT476)), 0)","v":0},{"$f":"IF(SUM($I476:CU476) < $F475, MIN(CV471, $F474, $F475 - SUM($I476:CU476)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F476 < F475, 1, 0)","v":1}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K471:$CV471) < $F475, MIN(J471, $F475 - SUM($I478:I478), $F475 - SUM(K471:$CV471)), MIN(($F475 - SUM($I478:I478)) / COUNTIF(J476:$CV476, \">0\"), J471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(L471:$CV471) < $F475, MIN(K471, $F475 - SUM($I478:J478), $F475 - SUM(L471:$CV471)), MIN(($F475 - SUM($I478:J478)) / COUNTIF(K476:$CV476, \">0\"), K471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(M471:$CV471) < $F475, MIN(L471, $F475 - SUM($I478:K478), $F475 - SUM(M471:$CV471)), MIN(($F475 - SUM($I478:K478)) / COUNTIF(L476:$CV476, \">0\"), L471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(N471:$CV471) < $F475, MIN(M471, $F475 - SUM($I478:L478), $F475 - SUM(N471:$CV471)), MIN(($F475 - SUM($I478:L478)) / COUNTIF(M476:$CV476, \">0\"), M471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(O471:$CV471) < $F475, MIN(N471, $F475 - SUM($I478:M478), $F475 - SUM(O471:$CV471)), MIN(($F475 - SUM($I478:M478)) / COUNTIF(N476:$CV476, \">0\"), N471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(P471:$CV471) < $F475, MIN(O471, $F475 - SUM($I478:N478), $F475 - SUM(P471:$CV471)), MIN(($F475 - SUM($I478:N478)) / COUNTIF(O476:$CV476, \">0\"), O471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q471:$CV471) < $F475, MIN(P471, $F475 - SUM($I478:O478), $F475 - SUM(Q471:$CV471)), MIN(($F475 - SUM($I478:O478)) / COUNTIF(P476:$CV476, \">0\"), P471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(R471:$CV471) < $F475, MIN(Q471, $F475 - SUM($I478:P478), $F475 - SUM(R471:$CV471)), MIN(($F475 - SUM($I478:P478)) / COUNTIF(Q476:$CV476, \">0\"), Q471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(S471:$CV471) < $F475, MIN(R471, $F475 - SUM($I478:Q478), $F475 - SUM(S471:$CV471)), MIN(($F475 - SUM($I478:Q478)) / COUNTIF(R476:$CV476, \">0\"), R471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(T471:$CV471) < $F475, MIN(S471, $F475 - SUM($I478:R478), $F475 - SUM(T471:$CV471)), MIN(($F475 - SUM($I478:R478)) / COUNTIF(S476:$CV476, \">0\"), S471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(U471:$CV471) < $F475, MIN(T471, $F475 - SUM($I478:S478), $F475 - SUM(U471:$CV471)), MIN(($F475 - SUM($I478:S478)) / COUNTIF(T476:$CV476, \">0\"), T471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(V471:$CV471) < $F475, MIN(U471, $F475 - SUM($I478:T478), $F475 - SUM(V471:$CV471)), MIN(($F475 - SUM($I478:T478)) / COUNTIF(U476:$CV476, \">0\"), U471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(W471:$CV471) < $F475, MIN(V471, $F475 - SUM($I478:U478), $F475 - SUM(W471:$CV471)), MIN(($F475 - SUM($I478:U478)) / COUNTIF(V476:$CV476, \">0\"), V471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(X471:$CV471) < $F475, MIN(W471, $F475 - SUM($I478:V478), $F475 - SUM(X471:$CV471)), MIN(($F475 - SUM($I478:V478)) / COUNTIF(W476:$CV476, \">0\"), W471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y471:$CV471) < $F475, MIN(X471, $F475 - SUM($I478:W478), $F475 - SUM(Y471:$CV471)), MIN(($F475 - SUM($I478:W478)) / COUNTIF(X476:$CV476, \">0\"), X471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z471:$CV471) < $F475, MIN(Y471, $F475 - SUM($I478:X478), $F475 - SUM(Z471:$CV471)), MIN(($F475 - SUM($I478:X478)) / COUNTIF(Y476:$CV476, \">0\"), Y471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA471:$CV471) < $F475, MIN(Z471, $F475 - SUM($I478:Y478), $F475 - SUM(AA471:$CV471)), MIN(($F475 - SUM($I478:Y478)) / COUNTIF(Z476:$CV476, \">0\"), Z471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB471:$CV471) < $F475, MIN(AA471, $F475 - SUM($I478:Z478), $F475 - SUM(AB471:$CV471)), MIN(($F475 - SUM($I478:Z478)) / COUNTIF(AA476:$CV476, \">0\"), AA471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC471:$CV471) < $F475, MIN(AB471, $F475 - SUM($I478:AA478), $F475 - SUM(AC471:$CV471)), MIN(($F475 - SUM($I478:AA478)) / COUNTIF(AB476:$CV476, \">0\"), AB471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD471:$CV471) < $F475, MIN(AC471, $F475 - SUM($I478:AB478), $F475 - SUM(AD471:$CV471)), MIN(($F475 - SUM($I478:AB478)) / COUNTIF(AC476:$CV476, \">0\"), AC471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE471:$CV471) < $F475, MIN(AD471, $F475 - SUM($I478:AC478), $F475 - SUM(AE471:$CV471)), MIN(($F475 - SUM($I478:AC478)) / COUNTIF(AD476:$CV476, \">0\"), AD471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF471:$CV471) < $F475, MIN(AE471, $F475 - SUM($I478:AD478), $F475 - SUM(AF471:$CV471)), MIN(($F475 - SUM($I478:AD478)) / COUNTIF(AE476:$CV476, \">0\"), AE471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG471:$CV471) < $F475, MIN(AF471, $F475 - SUM($I478:AE478), $F475 - SUM(AG471:$CV471)), MIN(($F475 - SUM($I478:AE478)) / COUNTIF(AF476:$CV476, \">0\"), AF471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH471:$CV471) < $F475, MIN(AG471, $F475 - SUM($I478:AF478), $F475 - SUM(AH471:$CV471)), MIN(($F475 - SUM($I478:AF478)) / COUNTIF(AG476:$CV476, \">0\"), AG471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI471:$CV471) < $F475, MIN(AH471, $F475 - SUM($I478:AG478), $F475 - SUM(AI471:$CV471)), MIN(($F475 - SUM($I478:AG478)) / COUNTIF(AH476:$CV476, \">0\"), AH471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ471:$CV471) < $F475, MIN(AI471, $F475 - SUM($I478:AH478), $F475 - SUM(AJ471:$CV471)), MIN(($F475 - SUM($I478:AH478)) / COUNTIF(AI476:$CV476, \">0\"), AI471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK471:$CV471) < $F475, MIN(AJ471, $F475 - SUM($I478:AI478), $F475 - SUM(AK471:$CV471)), MIN(($F475 - SUM($I478:AI478)) / COUNTIF(AJ476:$CV476, \">0\"), AJ471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL471:$CV471) < $F475, MIN(AK471, $F475 - SUM($I478:AJ478), $F475 - SUM(AL471:$CV471)), MIN(($F475 - SUM($I478:AJ478)) / COUNTIF(AK476:$CV476, \">0\"), AK471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM471:$CV471) < $F475, MIN(AL471, $F475 - SUM($I478:AK478), $F475 - SUM(AM471:$CV471)), MIN(($F475 - SUM($I478:AK478)) / COUNTIF(AL476:$CV476, \">0\"), AL471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN471:$CV471) < $F475, MIN(AM471, $F475 - SUM($I478:AL478), $F475 - SUM(AN471:$CV471)), MIN(($F475 - SUM($I478:AL478)) / COUNTIF(AM476:$CV476, \">0\"), AM471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO471:$CV471) < $F475, MIN(AN471, $F475 - SUM($I478:AM478), $F475 - SUM(AO471:$CV471)), MIN(($F475 - SUM($I478:AM478)) / COUNTIF(AN476:$CV476, \">0\"), AN471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP471:$CV471) < $F475, MIN(AO471, $F475 - SUM($I478:AN478), $F475 - SUM(AP471:$CV471)), MIN(($F475 - SUM($I478:AN478)) / COUNTIF(AO476:$CV476, \">0\"), AO471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ471:$CV471) < $F475, MIN(AP471, $F475 - SUM($I478:AO478), $F475 - SUM(AQ471:$CV471)), MIN(($F475 - SUM($I478:AO478)) / COUNTIF(AP476:$CV476, \">0\"), AP471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR471:$CV471) < $F475, MIN(AQ471, $F475 - SUM($I478:AP478), $F475 - SUM(AR471:$CV471)), MIN(($F475 - SUM($I478:AP478)) / COUNTIF(AQ476:$CV476, \">0\"), AQ471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS471:$CV471) < $F475, MIN(AR471, $F475 - SUM($I478:AQ478), $F475 - SUM(AS471:$CV471)), MIN(($F475 - SUM($I478:AQ478)) / COUNTIF(AR476:$CV476, \">0\"), AR471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT471:$CV471) < $F475, MIN(AS471, $F475 - SUM($I478:AR478), $F475 - SUM(AT471:$CV471)), MIN(($F475 - SUM($I478:AR478)) / COUNTIF(AS476:$CV476, \">0\"), AS471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU471:$CV471) < $F475, MIN(AT471, $F475 - SUM($I478:AS478), $F475 - SUM(AU471:$CV471)), MIN(($F475 - SUM($I478:AS478)) / COUNTIF(AT476:$CV476, \">0\"), AT471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV471:$CV471) < $F475, MIN(AU471, $F475 - SUM($I478:AT478), $F475 - SUM(AV471:$CV471)), MIN(($F475 - SUM($I478:AT478)) / COUNTIF(AU476:$CV476, \">0\"), AU471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW471:$CV471) < $F475, MIN(AV471, $F475 - SUM($I478:AU478), $F475 - SUM(AW471:$CV471)), MIN(($F475 - SUM($I478:AU478)) / COUNTIF(AV476:$CV476, \">0\"), AV471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX471:$CV471) < $F475, MIN(AW471, $F475 - SUM($I478:AV478), $F475 - SUM(AX471:$CV471)), MIN(($F475 - SUM($I478:AV478)) / COUNTIF(AW476:$CV476, \">0\"), AW471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY471:$CV471) < $F475, MIN(AX471, $F475 - SUM($I478:AW478), $F475 - SUM(AY471:$CV471)), MIN(($F475 - SUM($I478:AW478)) / COUNTIF(AX476:$CV476, \">0\"), AX471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ471:$CV471) < $F475, MIN(AY471, $F475 - SUM($I478:AX478), $F475 - SUM(AZ471:$CV471)), MIN(($F475 - SUM($I478:AX478)) / COUNTIF(AY476:$CV476, \">0\"), AY471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA471:$CV471) < $F475, MIN(AZ471, $F475 - SUM($I478:AY478), $F475 - SUM(BA471:$CV471)), MIN(($F475 - SUM($I478:AY478)) / COUNTIF(AZ476:$CV476, \">0\"), AZ471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB471:$CV471) < $F475, MIN(BA471, $F475 - SUM($I478:AZ478), $F475 - SUM(BB471:$CV471)), MIN(($F475 - SUM($I478:AZ478)) / COUNTIF(BA476:$CV476, \">0\"), BA471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC471:$CV471) < $F475, MIN(BB471, $F475 - SUM($I478:BA478), $F475 - SUM(BC471:$CV471)), MIN(($F475 - SUM($I478:BA478)) / COUNTIF(BB476:$CV476, \">0\"), BB471)) * $F477, 0)","v":3403.5235560733126},{"$f":"IFERROR(IF(SUM(BD471:$CV471) < $F475, MIN(BC471, $F475 - SUM($I478:BB478), $F475 - SUM(BD471:$CV471)), MIN(($F475 - SUM($I478:BB478)) / COUNTIF(BC476:$CV476, \">0\"), BC471)) * $F477, 0)","v":3403.5235560733126},{"$f":"IFERROR(IF(SUM(BE471:$CV471) < $F475, MIN(BD471, $F475 - SUM($I478:BC478), $F475 - SUM(BE471:$CV471)), MIN(($F475 - SUM($I478:BC478)) / COUNTIF(BD476:$CV476, \">0\"), BD471)) * $F477, 0)","v":3403.5235560733126},{"$f":"IFERROR(IF(SUM(BF471:$CV471) < $F475, MIN(BE471, $F475 - SUM($I478:BD478), $F475 - SUM(BF471:$CV471)), MIN(($F475 - SUM($I478:BD478)) / COUNTIF(BE476:$CV476, \">0\"), BE471)) * $F477, 0)","v":3403.5235560733126},{"$f":"IFERROR(IF(SUM(BG471:$CV471) < $F475, MIN(BF471, $F475 - SUM($I478:BE478), $F475 - SUM(BG471:$CV471)), MIN(($F475 - SUM($I478:BE478)) / COUNTIF(BF476:$CV476, \">0\"), BF471)) * $F477, 0)","v":3403.5235560733126},{"$f":"IFERROR(IF(SUM(BH471:$CV471) < $F475, MIN(BG471, $F475 - SUM($I478:BF478), $F475 - SUM(BH471:$CV471)), MIN(($F475 - SUM($I478:BF478)) / COUNTIF(BG476:$CV476, \">0\"), BG471)) * $F477, 0)","v":23824.664892513189},{"$f":"IFERROR(IF(SUM(BI471:$CV471) < $F475, MIN(BH471, $F475 - SUM($I478:BG478), $F475 - SUM(BI471:$CV471)), MIN(($F475 - SUM($I478:BG478)) / COUNTIF(BH476:$CV476, \">0\"), BH471)) * $F477, 0)","v":101331.54346542405},{"$f":"IFERROR(IF(SUM(BJ471:$CV471) < $F475, MIN(BI471, $F475 - SUM($I478:BH478), $F475 - SUM(BJ471:$CV471)), MIN(($F475 - SUM($I478:BH478)) / COUNTIF(BI476:$CV476, \">0\"), BI471)) * $F477, 0)","v":101331.54346542405},{"$f":"IFERROR(IF(SUM(BK471:$CV471) < $F475, MIN(BJ471, $F475 - SUM($I478:BI478), $F475 - SUM(BK471:$CV471)), MIN(($F475 - SUM($I478:BI478)) / COUNTIF(BJ476:$CV476, \">0\"), BJ471)) * $F477, 0)","v":101331.54346542405},{"$f":"IFERROR(IF(SUM(BL471:$CV471) < $F475, MIN(BK471, $F475 - SUM($I478:BJ478), $F475 - SUM(BL471:$CV471)), MIN(($F475 - SUM($I478:BJ478)) / COUNTIF(BK476:$CV476, \">0\"), BK471)) * $F477, 0)","v":202663.08693084813},{"$f":"IFERROR(IF(SUM(BM471:$CV471) < $F475, MIN(BL471, $F475 - SUM($I478:BK478), $F475 - SUM(BM471:$CV471)), MIN(($F475 - SUM($I478:BK478)) / COUNTIF(BL476:$CV476, \">0\"), BL471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN471:$CV471) < $F475, MIN(BM471, $F475 - SUM($I478:BL478), $F475 - SUM(BN471:$CV471)), MIN(($F475 - SUM($I478:BL478)) / COUNTIF(BM476:$CV476, \">0\"), BM471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO471:$CV471) < $F475, MIN(BN471, $F475 - SUM($I478:BM478), $F475 - SUM(BO471:$CV471)), MIN(($F475 - SUM($I478:BM478)) / COUNTIF(BN476:$CV476, \">0\"), BN471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP471:$CV471) < $F475, MIN(BO471, $F475 - SUM($I478:BN478), $F475 - SUM(BP471:$CV471)), MIN(($F475 - SUM($I478:BN478)) / COUNTIF(BO476:$CV476, \">0\"), BO471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ471:$CV471) < $F475, MIN(BP471, $F475 - SUM($I478:BO478), $F475 - SUM(BQ471:$CV471)), MIN(($F475 - SUM($I478:BO478)) / COUNTIF(BP476:$CV476, \">0\"), BP471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR471:$CV471) < $F475, MIN(BQ471, $F475 - SUM($I478:BP478), $F475 - SUM(BR471:$CV471)), MIN(($F475 - SUM($I478:BP478)) / COUNTIF(BQ476:$CV476, \">0\"), BQ471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS471:$CV471) < $F475, MIN(BR471, $F475 - SUM($I478:BQ478), $F475 - SUM(BS471:$CV471)), MIN(($F475 - SUM($I478:BQ478)) / COUNTIF(BR476:$CV476, \">0\"), BR471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT471:$CV471) < $F475, MIN(BS471, $F475 - SUM($I478:BR478), $F475 - SUM(BT471:$CV471)), MIN(($F475 - SUM($I478:BR478)) / COUNTIF(BS476:$CV476, \">0\"), BS471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU471:$CV471) < $F475, MIN(BT471, $F475 - SUM($I478:BS478), $F475 - SUM(BU471:$CV471)), MIN(($F475 - SUM($I478:BS478)) / COUNTIF(BT476:$CV476, \">0\"), BT471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV471:$CV471) < $F475, MIN(BU471, $F475 - SUM($I478:BT478), $F475 - SUM(BV471:$CV471)), MIN(($F475 - SUM($I478:BT478)) / COUNTIF(BU476:$CV476, \">0\"), BU471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW471:$CV471) < $F475, MIN(BV471, $F475 - SUM($I478:BU478), $F475 - SUM(BW471:$CV471)), MIN(($F475 - SUM($I478:BU478)) / COUNTIF(BV476:$CV476, \">0\"), BV471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX471:$CV471) < $F475, MIN(BW471, $F475 - SUM($I478:BV478), $F475 - SUM(BX471:$CV471)), MIN(($F475 - SUM($I478:BV478)) / COUNTIF(BW476:$CV476, \">0\"), BW471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY471:$CV471) < $F475, MIN(BX471, $F475 - SUM($I478:BW478), $F475 - SUM(BY471:$CV471)), MIN(($F475 - SUM($I478:BW478)) / COUNTIF(BX476:$CV476, \">0\"), BX471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ471:$CV471) < $F475, MIN(BY471, $F475 - SUM($I478:BX478), $F475 - SUM(BZ471:$CV471)), MIN(($F475 - SUM($I478:BX478)) / COUNTIF(BY476:$CV476, \">0\"), BY471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA471:$CV471) < $F475, MIN(BZ471, $F475 - SUM($I478:BY478), $F475 - SUM(CA471:$CV471)), MIN(($F475 - SUM($I478:BY478)) / COUNTIF(BZ476:$CV476, \">0\"), BZ471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB471:$CV471) < $F475, MIN(CA471, $F475 - SUM($I478:BZ478), $F475 - SUM(CB471:$CV471)), MIN(($F475 - SUM($I478:BZ478)) / COUNTIF(CA476:$CV476, \">0\"), CA471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC471:$CV471) < $F475, MIN(CB471, $F475 - SUM($I478:CA478), $F475 - SUM(CC471:$CV471)), MIN(($F475 - SUM($I478:CA478)) / COUNTIF(CB476:$CV476, \">0\"), CB471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD471:$CV471) < $F475, MIN(CC471, $F475 - SUM($I478:CB478), $F475 - SUM(CD471:$CV471)), MIN(($F475 - SUM($I478:CB478)) / COUNTIF(CC476:$CV476, \">0\"), CC471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE471:$CV471) < $F475, MIN(CD471, $F475 - SUM($I478:CC478), $F475 - SUM(CE471:$CV471)), MIN(($F475 - SUM($I478:CC478)) / COUNTIF(CD476:$CV476, \">0\"), CD471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF471:$CV471) < $F475, MIN(CE471, $F475 - SUM($I478:CD478), $F475 - SUM(CF471:$CV471)), MIN(($F475 - SUM($I478:CD478)) / COUNTIF(CE476:$CV476, \">0\"), CE471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG471:$CV471) < $F475, MIN(CF471, $F475 - SUM($I478:CE478), $F475 - SUM(CG471:$CV471)), MIN(($F475 - SUM($I478:CE478)) / COUNTIF(CF476:$CV476, \">0\"), CF471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH471:$CV471) < $F475, MIN(CG471, $F475 - SUM($I478:CF478), $F475 - SUM(CH471:$CV471)), MIN(($F475 - SUM($I478:CF478)) / COUNTIF(CG476:$CV476, \">0\"), CG471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI471:$CV471) < $F475, MIN(CH471, $F475 - SUM($I478:CG478), $F475 - SUM(CI471:$CV471)), MIN(($F475 - SUM($I478:CG478)) / COUNTIF(CH476:$CV476, \">0\"), CH471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ471:$CV471) < $F475, MIN(CI471, $F475 - SUM($I478:CH478), $F475 - SUM(CJ471:$CV471)), MIN(($F475 - SUM($I478:CH478)) / COUNTIF(CI476:$CV476, \">0\"), CI471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK471:$CV471) < $F475, MIN(CJ471, $F475 - SUM($I478:CI478), $F475 - SUM(CK471:$CV471)), MIN(($F475 - SUM($I478:CI478)) / COUNTIF(CJ476:$CV476, \">0\"), CJ471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL471:$CV471) < $F475, MIN(CK471, $F475 - SUM($I478:CJ478), $F475 - SUM(CL471:$CV471)), MIN(($F475 - SUM($I478:CJ478)) / COUNTIF(CK476:$CV476, \">0\"), CK471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM471:$CV471) < $F475, MIN(CL471, $F475 - SUM($I478:CK478), $F475 - SUM(CM471:$CV471)), MIN(($F475 - SUM($I478:CK478)) / COUNTIF(CL476:$CV476, \">0\"), CL471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN471:$CV471) < $F475, MIN(CM471, $F475 - SUM($I478:CL478), $F475 - SUM(CN471:$CV471)), MIN(($F475 - SUM($I478:CL478)) / COUNTIF(CM476:$CV476, \">0\"), CM471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO471:$CV471) < $F475, MIN(CN471, $F475 - SUM($I478:CM478), $F475 - SUM(CO471:$CV471)), MIN(($F475 - SUM($I478:CM478)) / COUNTIF(CN476:$CV476, \">0\"), CN471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP471:$CV471) < $F475, MIN(CO471, $F475 - SUM($I478:CN478), $F475 - SUM(CP471:$CV471)), MIN(($F475 - SUM($I478:CN478)) / COUNTIF(CO476:$CV476, \">0\"), CO471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ471:$CV471) < $F475, MIN(CP471, $F475 - SUM($I478:CO478), $F475 - SUM(CQ471:$CV471)), MIN(($F475 - SUM($I478:CO478)) / COUNTIF(CP476:$CV476, \">0\"), CP471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR471:$CV471) < $F475, MIN(CQ471, $F475 - SUM($I478:CP478), $F475 - SUM(CR471:$CV471)), MIN(($F475 - SUM($I478:CP478)) / COUNTIF(CQ476:$CV476, \">0\"), CQ471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS471:$CV471) < $F475, MIN(CR471, $F475 - SUM($I478:CQ478), $F475 - SUM(CS471:$CV471)), MIN(($F475 - SUM($I478:CQ478)) / COUNTIF(CR476:$CV476, \">0\"), CR471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT471:$CV471) < $F475, MIN(CS471, $F475 - SUM($I478:CR478), $F475 - SUM(CT471:$CV471)), MIN(($F475 - SUM($I478:CR478)) / COUNTIF(CS476:$CV476, \">0\"), CS471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU471:$CV471) < $F475, MIN(CT471, $F475 - SUM($I478:CS478), $F475 - SUM(CU471:$CV471)), MIN(($F475 - SUM($I478:CS478)) / COUNTIF(CT476:$CV476, \">0\"), CT471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV471:$CV471) < $F475, MIN(CU471, $F475 - SUM($I478:CT478), $F475 - SUM(CV471:$CV471)), MIN(($F475 - SUM($I478:CT478)) / COUNTIF(CU476:$CV476, \">0\"), CU471)) * $F477, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV471:CV471) < $F475, MIN(CV471, $F475 - SUM($I478:CU478), $F475 - SUM($CV471:CV471)), MIN(($F475 - SUM($I478:CU478)) / COUNTIF(CV476:$CV476, \">0\"), CV471)) * $F477, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J479:CV479)","v":547500},"mmcf",null,null,{"$f":"IF($F477 = 0, J476, J478)","v":0},{"$f":"IF($F477 = 0, K476, K478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3403.5235560733126,3403.5235560733126,3403.5235560733126,3403.5235560733126,3403.5235560733126,23824.664892513189,101331.54346542405,101331.54346542405,101331.54346542405,202663.08693084813,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F477 = 0, BW476, BW478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J479 > 0, $F473, 0)","v":0},{"$f":"IF(K479 > 0, $F473, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW479 > 0, $F473, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 11"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J483:CV483)","v":782357.29999998899},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74830.788980832251,121071.98009064926,134686.07431494253,221429.19574203127,230339.26087153368,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J484:CV484)","v":74830.788980832251},"mmcf",null,null,{"$f":"IF(AND(SUM($I483:I483) = 0, J483 > 0), J483, 0)","v":0},{"$f":"IF(AND(SUM($I483:J483) = 0, K483 > 0), K483, 0)","v":0},{"$f":"IF(AND(SUM($I483:K483) = 0, L483 > 0), L483, 0)","v":0},{"$f":"IF(AND(SUM($I483:L483) = 0, M483 > 0), M483, 0)","v":0},{"$f":"IF(AND(SUM($I483:M483) = 0, N483 > 0), N483, 0)","v":0},{"$f":"IF(AND(SUM($I483:N483) = 0, O483 > 0), O483, 0)","v":0},{"$f":"IF(AND(SUM($I483:O483) = 0, P483 > 0), P483, 0)","v":0},{"$f":"IF(AND(SUM($I483:P483) = 0, Q483 > 0), Q483, 0)","v":0},{"$f":"IF(AND(SUM($I483:Q483) = 0, R483 > 0), R483, 0)","v":0},{"$f":"IF(AND(SUM($I483:R483) = 0, S483 > 0), S483, 0)","v":0},{"$f":"IF(AND(SUM($I483:S483) = 0, T483 > 0), T483, 0)","v":0},{"$f":"IF(AND(SUM($I483:T483) = 0, U483 > 0), U483, 0)","v":0},{"$f":"IF(AND(SUM($I483:U483) = 0, V483 > 0), V483, 0)","v":0},{"$f":"IF(AND(SUM($I483:V483) = 0, W483 > 0), W483, 0)","v":0},{"$f":"IF(AND(SUM($I483:W483) = 0, X483 > 0), X483, 0)","v":0},{"$f":"IF(AND(SUM($I483:X483) = 0, Y483 > 0), Y483, 0)","v":0},{"$f":"IF(AND(SUM($I483:Y483) = 0, Z483 > 0), Z483, 0)","v":0},{"$f":"IF(AND(SUM($I483:Z483) = 0, AA483 > 0), AA483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AA483) = 0, AB483 > 0), AB483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AB483) = 0, AC483 > 0), AC483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AC483) = 0, AD483 > 0), AD483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AD483) = 0, AE483 > 0), AE483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AE483) = 0, AF483 > 0), AF483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AF483) = 0, AG483 > 0), AG483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AG483) = 0, AH483 > 0), AH483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AH483) = 0, AI483 > 0), AI483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AI483) = 0, AJ483 > 0), AJ483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AJ483) = 0, AK483 > 0), AK483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AK483) = 0, AL483 > 0), AL483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AL483) = 0, AM483 > 0), AM483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AM483) = 0, AN483 > 0), AN483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AN483) = 0, AO483 > 0), AO483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AO483) = 0, AP483 > 0), AP483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AP483) = 0, AQ483 > 0), AQ483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AQ483) = 0, AR483 > 0), AR483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AR483) = 0, AS483 > 0), AS483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AS483) = 0, AT483 > 0), AT483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AT483) = 0, AU483 > 0), AU483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AU483) = 0, AV483 > 0), AV483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AV483) = 0, AW483 > 0), AW483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AW483) = 0, AX483 > 0), AX483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AX483) = 0, AY483 > 0), AY483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AY483) = 0, AZ483 > 0), AZ483, 0)","v":0},{"$f":"IF(AND(SUM($I483:AZ483) = 0, BA483 > 0), BA483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BA483) = 0, BB483 > 0), BB483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BB483) = 0, BC483 > 0), BC483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BC483) = 0, BD483 > 0), BD483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BD483) = 0, BE483 > 0), BE483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BE483) = 0, BF483 > 0), BF483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BF483) = 0, BG483 > 0), BG483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BG483) = 0, BH483 > 0), BH483, 0)","v":74830.788980832251},{"$f":"IF(AND(SUM($I483:BH483) = 0, BI483 > 0), BI483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BI483) = 0, BJ483 > 0), BJ483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BJ483) = 0, BK483 > 0), BK483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BK483) = 0, BL483 > 0), BL483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BL483) = 0, BM483 > 0), BM483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BM483) = 0, BN483 > 0), BN483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BN483) = 0, BO483 > 0), BO483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BO483) = 0, BP483 > 0), BP483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BP483) = 0, BQ483 > 0), BQ483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BQ483) = 0, BR483 > 0), BR483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BR483) = 0, BS483 > 0), BS483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BS483) = 0, BT483 > 0), BT483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BT483) = 0, BU483 > 0), BU483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BU483) = 0, BV483 > 0), BV483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BV483) = 0, BW483 > 0), BW483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BW483) = 0, BX483 > 0), BX483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BX483) = 0, BY483 > 0), BY483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BY483) = 0, BZ483 > 0), BZ483, 0)","v":0},{"$f":"IF(AND(SUM($I483:BZ483) = 0, CA483 > 0), CA483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CA483) = 0, CB483 > 0), CB483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CB483) = 0, CC483 > 0), CC483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CC483) = 0, CD483 > 0), CD483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CD483) = 0, CE483 > 0), CE483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CE483) = 0, CF483 > 0), CF483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CF483) = 0, CG483 > 0), CG483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CG483) = 0, CH483 > 0), CH483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CH483) = 0, CI483 > 0), CI483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CI483) = 0, CJ483 > 0), CJ483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CJ483) = 0, CK483 > 0), CK483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CK483) = 0, CL483 > 0), CL483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CL483) = 0, CM483 > 0), CM483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CM483) = 0, CN483 > 0), CN483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CN483) = 0, CO483 > 0), CO483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CO483) = 0, CP483 > 0), CP483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CP483) = 0, CQ483 > 0), CQ483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CQ483) = 0, CR483 > 0), CR483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CR483) = 0, CS483 > 0), CS483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CS483) = 0, CT483 > 0), CT483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CT483) = 0, CU483 > 0), CU483, 0)","v":0},{"$f":"IF(AND(SUM($I483:CU483) = 0, CV483 > 0), CV483, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J485:CV485)","v":2},"wells",null,null,{"$f":"ROUNDUP(MIN(J484 / $F$355, $F483 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K484 / $F$355, $F483 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW484 / $F$355, $F483 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F485","v":109500},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F485","v":1095000},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J488:CV488)","v":512830.78898083227},"mmcf",null,null,{"$f":"IF(SUM($I488:I488) < $F487, MIN(J483, $F486, $F487 - SUM($I488:I488)), 0)","v":0},{"$f":"IF(SUM($I488:J488) < $F487, MIN(K483, $F486, $F487 - SUM($I488:J488)), 0)","v":0},{"$f":"IF(SUM($I488:K488) < $F487, MIN(L483, $F486, $F487 - SUM($I488:K488)), 0)","v":0},{"$f":"IF(SUM($I488:L488) < $F487, MIN(M483, $F486, $F487 - SUM($I488:L488)), 0)","v":0},{"$f":"IF(SUM($I488:M488) < $F487, MIN(N483, $F486, $F487 - SUM($I488:M488)), 0)","v":0},{"$f":"IF(SUM($I488:N488) < $F487, MIN(O483, $F486, $F487 - SUM($I488:N488)), 0)","v":0},{"$f":"IF(SUM($I488:O488) < $F487, MIN(P483, $F486, $F487 - SUM($I488:O488)), 0)","v":0},{"$f":"IF(SUM($I488:P488) < $F487, MIN(Q483, $F486, $F487 - SUM($I488:P488)), 0)","v":0},{"$f":"IF(SUM($I488:Q488) < $F487, MIN(R483, $F486, $F487 - SUM($I488:Q488)), 0)","v":0},{"$f":"IF(SUM($I488:R488) < $F487, MIN(S483, $F486, $F487 - SUM($I488:R488)), 0)","v":0},{"$f":"IF(SUM($I488:S488) < $F487, MIN(T483, $F486, $F487 - SUM($I488:S488)), 0)","v":0},{"$f":"IF(SUM($I488:T488) < $F487, MIN(U483, $F486, $F487 - SUM($I488:T488)), 0)","v":0},{"$f":"IF(SUM($I488:U488) < $F487, MIN(V483, $F486, $F487 - SUM($I488:U488)), 0)","v":0},{"$f":"IF(SUM($I488:V488) < $F487, MIN(W483, $F486, $F487 - SUM($I488:V488)), 0)","v":0},{"$f":"IF(SUM($I488:W488) < $F487, MIN(X483, $F486, $F487 - SUM($I488:W488)), 0)","v":0},{"$f":"IF(SUM($I488:X488) < $F487, MIN(Y483, $F486, $F487 - SUM($I488:X488)), 0)","v":0},{"$f":"IF(SUM($I488:Y488) < $F487, MIN(Z483, $F486, $F487 - SUM($I488:Y488)), 0)","v":0},{"$f":"IF(SUM($I488:Z488) < $F487, MIN(AA483, $F486, $F487 - SUM($I488:Z488)), 0)","v":0},{"$f":"IF(SUM($I488:AA488) < $F487, MIN(AB483, $F486, $F487 - SUM($I488:AA488)), 0)","v":0},{"$f":"IF(SUM($I488:AB488) < $F487, MIN(AC483, $F486, $F487 - SUM($I488:AB488)), 0)","v":0},{"$f":"IF(SUM($I488:AC488) < $F487, MIN(AD483, $F486, $F487 - SUM($I488:AC488)), 0)","v":0},{"$f":"IF(SUM($I488:AD488) < $F487, MIN(AE483, $F486, $F487 - SUM($I488:AD488)), 0)","v":0},{"$f":"IF(SUM($I488:AE488) < $F487, MIN(AF483, $F486, $F487 - SUM($I488:AE488)), 0)","v":0},{"$f":"IF(SUM($I488:AF488) < $F487, MIN(AG483, $F486, $F487 - SUM($I488:AF488)), 0)","v":0},{"$f":"IF(SUM($I488:AG488) < $F487, MIN(AH483, $F486, $F487 - SUM($I488:AG488)), 0)","v":0},{"$f":"IF(SUM($I488:AH488) < $F487, MIN(AI483, $F486, $F487 - SUM($I488:AH488)), 0)","v":0},{"$f":"IF(SUM($I488:AI488) < $F487, MIN(AJ483, $F486, $F487 - SUM($I488:AI488)), 0)","v":0},{"$f":"IF(SUM($I488:AJ488) < $F487, MIN(AK483, $F486, $F487 - SUM($I488:AJ488)), 0)","v":0},{"$f":"IF(SUM($I488:AK488) < $F487, MIN(AL483, $F486, $F487 - SUM($I488:AK488)), 0)","v":0},{"$f":"IF(SUM($I488:AL488) < $F487, MIN(AM483, $F486, $F487 - SUM($I488:AL488)), 0)","v":0},{"$f":"IF(SUM($I488:AM488) < $F487, MIN(AN483, $F486, $F487 - SUM($I488:AM488)), 0)","v":0},{"$f":"IF(SUM($I488:AN488) < $F487, MIN(AO483, $F486, $F487 - SUM($I488:AN488)), 0)","v":0},{"$f":"IF(SUM($I488:AO488) < $F487, MIN(AP483, $F486, $F487 - SUM($I488:AO488)), 0)","v":0},{"$f":"IF(SUM($I488:AP488) < $F487, MIN(AQ483, $F486, $F487 - SUM($I488:AP488)), 0)","v":0},{"$f":"IF(SUM($I488:AQ488) < $F487, MIN(AR483, $F486, $F487 - SUM($I488:AQ488)), 0)","v":0},{"$f":"IF(SUM($I488:AR488) < $F487, MIN(AS483, $F486, $F487 - SUM($I488:AR488)), 0)","v":0},{"$f":"IF(SUM($I488:AS488) < $F487, MIN(AT483, $F486, $F487 - SUM($I488:AS488)), 0)","v":0},{"$f":"IF(SUM($I488:AT488) < $F487, MIN(AU483, $F486, $F487 - SUM($I488:AT488)), 0)","v":0},{"$f":"IF(SUM($I488:AU488) < $F487, MIN(AV483, $F486, $F487 - SUM($I488:AU488)), 0)","v":0},{"$f":"IF(SUM($I488:AV488) < $F487, MIN(AW483, $F486, $F487 - SUM($I488:AV488)), 0)","v":0},{"$f":"IF(SUM($I488:AW488) < $F487, MIN(AX483, $F486, $F487 - SUM($I488:AW488)), 0)","v":0},{"$f":"IF(SUM($I488:AX488) < $F487, MIN(AY483, $F486, $F487 - SUM($I488:AX488)), 0)","v":0},{"$f":"IF(SUM($I488:AY488) < $F487, MIN(AZ483, $F486, $F487 - SUM($I488:AY488)), 0)","v":0},{"$f":"IF(SUM($I488:AZ488) < $F487, MIN(BA483, $F486, $F487 - SUM($I488:AZ488)), 0)","v":0},{"$f":"IF(SUM($I488:BA488) < $F487, MIN(BB483, $F486, $F487 - SUM($I488:BA488)), 0)","v":0},{"$f":"IF(SUM($I488:BB488) < $F487, MIN(BC483, $F486, $F487 - SUM($I488:BB488)), 0)","v":0},{"$f":"IF(SUM($I488:BC488) < $F487, MIN(BD483, $F486, $F487 - SUM($I488:BC488)), 0)","v":0},{"$f":"IF(SUM($I488:BD488) < $F487, MIN(BE483, $F486, $F487 - SUM($I488:BD488)), 0)","v":0},{"$f":"IF(SUM($I488:BE488) < $F487, MIN(BF483, $F486, $F487 - SUM($I488:BE488)), 0)","v":0},{"$f":"IF(SUM($I488:BF488) < $F487, MIN(BG483, $F486, $F487 - SUM($I488:BF488)), 0)","v":0},{"$f":"IF(SUM($I488:BG488) < $F487, MIN(BH483, $F486, $F487 - SUM($I488:BG488)), 0)","v":74830.788980832251},{"$f":"IF(SUM($I488:BH488) < $F487, MIN(BI483, $F486, $F487 - SUM($I488:BH488)), 0)","v":109500},{"$f":"IF(SUM($I488:BI488) < $F487, MIN(BJ483, $F486, $F487 - SUM($I488:BI488)), 0)","v":109500},{"$f":"IF(SUM($I488:BJ488) < $F487, MIN(BK483, $F486, $F487 - SUM($I488:BJ488)), 0)","v":109500},{"$f":"IF(SUM($I488:BK488) < $F487, MIN(BL483, $F486, $F487 - SUM($I488:BK488)), 0)","v":109500},{"$f":"IF(SUM($I488:BL488) < $F487, MIN(BM483, $F486, $F487 - SUM($I488:BL488)), 0)","v":0},{"$f":"IF(SUM($I488:BM488) < $F487, MIN(BN483, $F486, $F487 - SUM($I488:BM488)), 0)","v":0},{"$f":"IF(SUM($I488:BN488) < $F487, MIN(BO483, $F486, $F487 - SUM($I488:BN488)), 0)","v":0},{"$f":"IF(SUM($I488:BO488) < $F487, MIN(BP483, $F486, $F487 - SUM($I488:BO488)), 0)","v":0},{"$f":"IF(SUM($I488:BP488) < $F487, MIN(BQ483, $F486, $F487 - SUM($I488:BP488)), 0)","v":0},{"$f":"IF(SUM($I488:BQ488) < $F487, MIN(BR483, $F486, $F487 - SUM($I488:BQ488)), 0)","v":0},{"$f":"IF(SUM($I488:BR488) < $F487, MIN(BS483, $F486, $F487 - SUM($I488:BR488)), 0)","v":0},{"$f":"IF(SUM($I488:BS488) < $F487, MIN(BT483, $F486, $F487 - SUM($I488:BS488)), 0)","v":0},{"$f":"IF(SUM($I488:BT488) < $F487, MIN(BU483, $F486, $F487 - SUM($I488:BT488)), 0)","v":0},{"$f":"IF(SUM($I488:BU488) < $F487, MIN(BV483, $F486, $F487 - SUM($I488:BU488)), 0)","v":0},{"$f":"IF(SUM($I488:BV488) < $F487, MIN(BW483, $F486, $F487 - SUM($I488:BV488)), 0)","v":0},{"$f":"IF(SUM($I488:BW488) < $F487, MIN(BX483, $F486, $F487 - SUM($I488:BW488)), 0)","v":0},{"$f":"IF(SUM($I488:BX488) < $F487, MIN(BY483, $F486, $F487 - SUM($I488:BX488)), 0)","v":0},{"$f":"IF(SUM($I488:BY488) < $F487, MIN(BZ483, $F486, $F487 - SUM($I488:BY488)), 0)","v":0},{"$f":"IF(SUM($I488:BZ488) < $F487, MIN(CA483, $F486, $F487 - SUM($I488:BZ488)), 0)","v":0},{"$f":"IF(SUM($I488:CA488) < $F487, MIN(CB483, $F486, $F487 - SUM($I488:CA488)), 0)","v":0},{"$f":"IF(SUM($I488:CB488) < $F487, MIN(CC483, $F486, $F487 - SUM($I488:CB488)), 0)","v":0},{"$f":"IF(SUM($I488:CC488) < $F487, MIN(CD483, $F486, $F487 - SUM($I488:CC488)), 0)","v":0},{"$f":"IF(SUM($I488:CD488) < $F487, MIN(CE483, $F486, $F487 - SUM($I488:CD488)), 0)","v":0},{"$f":"IF(SUM($I488:CE488) < $F487, MIN(CF483, $F486, $F487 - SUM($I488:CE488)), 0)","v":0},{"$f":"IF(SUM($I488:CF488) < $F487, MIN(CG483, $F486, $F487 - SUM($I488:CF488)), 0)","v":0},{"$f":"IF(SUM($I488:CG488) < $F487, MIN(CH483, $F486, $F487 - SUM($I488:CG488)), 0)","v":0},{"$f":"IF(SUM($I488:CH488) < $F487, MIN(CI483, $F486, $F487 - SUM($I488:CH488)), 0)","v":0},{"$f":"IF(SUM($I488:CI488) < $F487, MIN(CJ483, $F486, $F487 - SUM($I488:CI488)), 0)","v":0},{"$f":"IF(SUM($I488:CJ488) < $F487, MIN(CK483, $F486, $F487 - SUM($I488:CJ488)), 0)","v":0},{"$f":"IF(SUM($I488:CK488) < $F487, MIN(CL483, $F486, $F487 - SUM($I488:CK488)), 0)","v":0},{"$f":"IF(SUM($I488:CL488) < $F487, MIN(CM483, $F486, $F487 - SUM($I488:CL488)), 0)","v":0},{"$f":"IF(SUM($I488:CM488) < $F487, MIN(CN483, $F486, $F487 - SUM($I488:CM488)), 0)","v":0},{"$f":"IF(SUM($I488:CN488) < $F487, MIN(CO483, $F486, $F487 - SUM($I488:CN488)), 0)","v":0},{"$f":"IF(SUM($I488:CO488) < $F487, MIN(CP483, $F486, $F487 - SUM($I488:CO488)), 0)","v":0},{"$f":"IF(SUM($I488:CP488) < $F487, MIN(CQ483, $F486, $F487 - SUM($I488:CP488)), 0)","v":0},{"$f":"IF(SUM($I488:CQ488) < $F487, MIN(CR483, $F486, $F487 - SUM($I488:CQ488)), 0)","v":0},{"$f":"IF(SUM($I488:CR488) < $F487, MIN(CS483, $F486, $F487 - SUM($I488:CR488)), 0)","v":0},{"$f":"IF(SUM($I488:CS488) < $F487, MIN(CT483, $F486, $F487 - SUM($I488:CS488)), 0)","v":0},{"$f":"IF(SUM($I488:CT488) < $F487, MIN(CU483, $F486, $F487 - SUM($I488:CT488)), 0)","v":0},{"$f":"IF(SUM($I488:CU488) < $F487, MIN(CV483, $F486, $F487 - SUM($I488:CU488)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F488 < F487, 1, 0)","v":1}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K483:$CV483) < $F487, MIN(J483, $F487 - SUM($I490:I490), $F487 - SUM(K483:$CV483)), MIN(($F487 - SUM($I490:I490)) / COUNTIF(J488:$CV488, \">0\"), J483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(L483:$CV483) < $F487, MIN(K483, $F487 - SUM($I490:J490), $F487 - SUM(L483:$CV483)), MIN(($F487 - SUM($I490:J490)) / COUNTIF(K488:$CV488, \">0\"), K483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(M483:$CV483) < $F487, MIN(L483, $F487 - SUM($I490:K490), $F487 - SUM(M483:$CV483)), MIN(($F487 - SUM($I490:K490)) / COUNTIF(L488:$CV488, \">0\"), L483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(N483:$CV483) < $F487, MIN(M483, $F487 - SUM($I490:L490), $F487 - SUM(N483:$CV483)), MIN(($F487 - SUM($I490:L490)) / COUNTIF(M488:$CV488, \">0\"), M483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(O483:$CV483) < $F487, MIN(N483, $F487 - SUM($I490:M490), $F487 - SUM(O483:$CV483)), MIN(($F487 - SUM($I490:M490)) / COUNTIF(N488:$CV488, \">0\"), N483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(P483:$CV483) < $F487, MIN(O483, $F487 - SUM($I490:N490), $F487 - SUM(P483:$CV483)), MIN(($F487 - SUM($I490:N490)) / COUNTIF(O488:$CV488, \">0\"), O483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q483:$CV483) < $F487, MIN(P483, $F487 - SUM($I490:O490), $F487 - SUM(Q483:$CV483)), MIN(($F487 - SUM($I490:O490)) / COUNTIF(P488:$CV488, \">0\"), P483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(R483:$CV483) < $F487, MIN(Q483, $F487 - SUM($I490:P490), $F487 - SUM(R483:$CV483)), MIN(($F487 - SUM($I490:P490)) / COUNTIF(Q488:$CV488, \">0\"), Q483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(S483:$CV483) < $F487, MIN(R483, $F487 - SUM($I490:Q490), $F487 - SUM(S483:$CV483)), MIN(($F487 - SUM($I490:Q490)) / COUNTIF(R488:$CV488, \">0\"), R483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(T483:$CV483) < $F487, MIN(S483, $F487 - SUM($I490:R490), $F487 - SUM(T483:$CV483)), MIN(($F487 - SUM($I490:R490)) / COUNTIF(S488:$CV488, \">0\"), S483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(U483:$CV483) < $F487, MIN(T483, $F487 - SUM($I490:S490), $F487 - SUM(U483:$CV483)), MIN(($F487 - SUM($I490:S490)) / COUNTIF(T488:$CV488, \">0\"), T483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(V483:$CV483) < $F487, MIN(U483, $F487 - SUM($I490:T490), $F487 - SUM(V483:$CV483)), MIN(($F487 - SUM($I490:T490)) / COUNTIF(U488:$CV488, \">0\"), U483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(W483:$CV483) < $F487, MIN(V483, $F487 - SUM($I490:U490), $F487 - SUM(W483:$CV483)), MIN(($F487 - SUM($I490:U490)) / COUNTIF(V488:$CV488, \">0\"), V483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(X483:$CV483) < $F487, MIN(W483, $F487 - SUM($I490:V490), $F487 - SUM(X483:$CV483)), MIN(($F487 - SUM($I490:V490)) / COUNTIF(W488:$CV488, \">0\"), W483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y483:$CV483) < $F487, MIN(X483, $F487 - SUM($I490:W490), $F487 - SUM(Y483:$CV483)), MIN(($F487 - SUM($I490:W490)) / COUNTIF(X488:$CV488, \">0\"), X483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z483:$CV483) < $F487, MIN(Y483, $F487 - SUM($I490:X490), $F487 - SUM(Z483:$CV483)), MIN(($F487 - SUM($I490:X490)) / COUNTIF(Y488:$CV488, \">0\"), Y483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA483:$CV483) < $F487, MIN(Z483, $F487 - SUM($I490:Y490), $F487 - SUM(AA483:$CV483)), MIN(($F487 - SUM($I490:Y490)) / COUNTIF(Z488:$CV488, \">0\"), Z483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB483:$CV483) < $F487, MIN(AA483, $F487 - SUM($I490:Z490), $F487 - SUM(AB483:$CV483)), MIN(($F487 - SUM($I490:Z490)) / COUNTIF(AA488:$CV488, \">0\"), AA483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC483:$CV483) < $F487, MIN(AB483, $F487 - SUM($I490:AA490), $F487 - SUM(AC483:$CV483)), MIN(($F487 - SUM($I490:AA490)) / COUNTIF(AB488:$CV488, \">0\"), AB483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD483:$CV483) < $F487, MIN(AC483, $F487 - SUM($I490:AB490), $F487 - SUM(AD483:$CV483)), MIN(($F487 - SUM($I490:AB490)) / COUNTIF(AC488:$CV488, \">0\"), AC483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE483:$CV483) < $F487, MIN(AD483, $F487 - SUM($I490:AC490), $F487 - SUM(AE483:$CV483)), MIN(($F487 - SUM($I490:AC490)) / COUNTIF(AD488:$CV488, \">0\"), AD483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF483:$CV483) < $F487, MIN(AE483, $F487 - SUM($I490:AD490), $F487 - SUM(AF483:$CV483)), MIN(($F487 - SUM($I490:AD490)) / COUNTIF(AE488:$CV488, \">0\"), AE483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG483:$CV483) < $F487, MIN(AF483, $F487 - SUM($I490:AE490), $F487 - SUM(AG483:$CV483)), MIN(($F487 - SUM($I490:AE490)) / COUNTIF(AF488:$CV488, \">0\"), AF483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH483:$CV483) < $F487, MIN(AG483, $F487 - SUM($I490:AF490), $F487 - SUM(AH483:$CV483)), MIN(($F487 - SUM($I490:AF490)) / COUNTIF(AG488:$CV488, \">0\"), AG483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI483:$CV483) < $F487, MIN(AH483, $F487 - SUM($I490:AG490), $F487 - SUM(AI483:$CV483)), MIN(($F487 - SUM($I490:AG490)) / COUNTIF(AH488:$CV488, \">0\"), AH483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ483:$CV483) < $F487, MIN(AI483, $F487 - SUM($I490:AH490), $F487 - SUM(AJ483:$CV483)), MIN(($F487 - SUM($I490:AH490)) / COUNTIF(AI488:$CV488, \">0\"), AI483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK483:$CV483) < $F487, MIN(AJ483, $F487 - SUM($I490:AI490), $F487 - SUM(AK483:$CV483)), MIN(($F487 - SUM($I490:AI490)) / COUNTIF(AJ488:$CV488, \">0\"), AJ483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL483:$CV483) < $F487, MIN(AK483, $F487 - SUM($I490:AJ490), $F487 - SUM(AL483:$CV483)), MIN(($F487 - SUM($I490:AJ490)) / COUNTIF(AK488:$CV488, \">0\"), AK483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM483:$CV483) < $F487, MIN(AL483, $F487 - SUM($I490:AK490), $F487 - SUM(AM483:$CV483)), MIN(($F487 - SUM($I490:AK490)) / COUNTIF(AL488:$CV488, \">0\"), AL483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN483:$CV483) < $F487, MIN(AM483, $F487 - SUM($I490:AL490), $F487 - SUM(AN483:$CV483)), MIN(($F487 - SUM($I490:AL490)) / COUNTIF(AM488:$CV488, \">0\"), AM483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO483:$CV483) < $F487, MIN(AN483, $F487 - SUM($I490:AM490), $F487 - SUM(AO483:$CV483)), MIN(($F487 - SUM($I490:AM490)) / COUNTIF(AN488:$CV488, \">0\"), AN483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP483:$CV483) < $F487, MIN(AO483, $F487 - SUM($I490:AN490), $F487 - SUM(AP483:$CV483)), MIN(($F487 - SUM($I490:AN490)) / COUNTIF(AO488:$CV488, \">0\"), AO483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ483:$CV483) < $F487, MIN(AP483, $F487 - SUM($I490:AO490), $F487 - SUM(AQ483:$CV483)), MIN(($F487 - SUM($I490:AO490)) / COUNTIF(AP488:$CV488, \">0\"), AP483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR483:$CV483) < $F487, MIN(AQ483, $F487 - SUM($I490:AP490), $F487 - SUM(AR483:$CV483)), MIN(($F487 - SUM($I490:AP490)) / COUNTIF(AQ488:$CV488, \">0\"), AQ483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS483:$CV483) < $F487, MIN(AR483, $F487 - SUM($I490:AQ490), $F487 - SUM(AS483:$CV483)), MIN(($F487 - SUM($I490:AQ490)) / COUNTIF(AR488:$CV488, \">0\"), AR483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT483:$CV483) < $F487, MIN(AS483, $F487 - SUM($I490:AR490), $F487 - SUM(AT483:$CV483)), MIN(($F487 - SUM($I490:AR490)) / COUNTIF(AS488:$CV488, \">0\"), AS483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU483:$CV483) < $F487, MIN(AT483, $F487 - SUM($I490:AS490), $F487 - SUM(AU483:$CV483)), MIN(($F487 - SUM($I490:AS490)) / COUNTIF(AT488:$CV488, \">0\"), AT483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV483:$CV483) < $F487, MIN(AU483, $F487 - SUM($I490:AT490), $F487 - SUM(AV483:$CV483)), MIN(($F487 - SUM($I490:AT490)) / COUNTIF(AU488:$CV488, \">0\"), AU483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW483:$CV483) < $F487, MIN(AV483, $F487 - SUM($I490:AU490), $F487 - SUM(AW483:$CV483)), MIN(($F487 - SUM($I490:AU490)) / COUNTIF(AV488:$CV488, \">0\"), AV483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX483:$CV483) < $F487, MIN(AW483, $F487 - SUM($I490:AV490), $F487 - SUM(AX483:$CV483)), MIN(($F487 - SUM($I490:AV490)) / COUNTIF(AW488:$CV488, \">0\"), AW483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY483:$CV483) < $F487, MIN(AX483, $F487 - SUM($I490:AW490), $F487 - SUM(AY483:$CV483)), MIN(($F487 - SUM($I490:AW490)) / COUNTIF(AX488:$CV488, \">0\"), AX483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ483:$CV483) < $F487, MIN(AY483, $F487 - SUM($I490:AX490), $F487 - SUM(AZ483:$CV483)), MIN(($F487 - SUM($I490:AX490)) / COUNTIF(AY488:$CV488, \">0\"), AY483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA483:$CV483) < $F487, MIN(AZ483, $F487 - SUM($I490:AY490), $F487 - SUM(BA483:$CV483)), MIN(($F487 - SUM($I490:AY490)) / COUNTIF(AZ488:$CV488, \">0\"), AZ483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB483:$CV483) < $F487, MIN(BA483, $F487 - SUM($I490:AZ490), $F487 - SUM(BB483:$CV483)), MIN(($F487 - SUM($I490:AZ490)) / COUNTIF(BA488:$CV488, \">0\"), BA483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC483:$CV483) < $F487, MIN(BB483, $F487 - SUM($I490:BA490), $F487 - SUM(BC483:$CV483)), MIN(($F487 - SUM($I490:BA490)) / COUNTIF(BB488:$CV488, \">0\"), BB483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD483:$CV483) < $F487, MIN(BC483, $F487 - SUM($I490:BB490), $F487 - SUM(BD483:$CV483)), MIN(($F487 - SUM($I490:BB490)) / COUNTIF(BC488:$CV488, \">0\"), BC483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE483:$CV483) < $F487, MIN(BD483, $F487 - SUM($I490:BC490), $F487 - SUM(BE483:$CV483)), MIN(($F487 - SUM($I490:BC490)) / COUNTIF(BD488:$CV488, \">0\"), BD483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF483:$CV483) < $F487, MIN(BE483, $F487 - SUM($I490:BD490), $F487 - SUM(BF483:$CV483)), MIN(($F487 - SUM($I490:BD490)) / COUNTIF(BE488:$CV488, \">0\"), BE483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG483:$CV483) < $F487, MIN(BF483, $F487 - SUM($I490:BE490), $F487 - SUM(BG483:$CV483)), MIN(($F487 - SUM($I490:BE490)) / COUNTIF(BF488:$CV488, \">0\"), BF483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH483:$CV483) < $F487, MIN(BG483, $F487 - SUM($I490:BF490), $F487 - SUM(BH483:$CV483)), MIN(($F487 - SUM($I490:BF490)) / COUNTIF(BG488:$CV488, \">0\"), BG483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI483:$CV483) < $F487, MIN(BH483, $F487 - SUM($I490:BG490), $F487 - SUM(BI483:$CV483)), MIN(($F487 - SUM($I490:BG490)) / COUNTIF(BH488:$CV488, \">0\"), BH483)) * $F489, 0)","v":74830.788980832251},{"$f":"IFERROR(IF(SUM(BJ483:$CV483) < $F487, MIN(BI483, $F487 - SUM($I490:BH490), $F487 - SUM(BJ483:$CV483)), MIN(($F487 - SUM($I490:BH490)) / COUNTIF(BI488:$CV488, \">0\"), BI483)) * $F489, 0)","v":121071.98009064926},{"$f":"IFERROR(IF(SUM(BK483:$CV483) < $F487, MIN(BJ483, $F487 - SUM($I490:BI490), $F487 - SUM(BK483:$CV483)), MIN(($F487 - SUM($I490:BI490)) / COUNTIF(BJ488:$CV488, \">0\"), BJ483)) * $F489, 0)","v":134686.07431494253},{"$f":"IFERROR(IF(SUM(BL483:$CV483) < $F487, MIN(BK483, $F487 - SUM($I490:BJ490), $F487 - SUM(BL483:$CV483)), MIN(($F487 - SUM($I490:BJ490)) / COUNTIF(BK488:$CV488, \">0\"), BK483)) * $F489, 0)","v":221429.19574203127},{"$f":"IFERROR(IF(SUM(BM483:$CV483) < $F487, MIN(BL483, $F487 - SUM($I490:BK490), $F487 - SUM(BM483:$CV483)), MIN(($F487 - SUM($I490:BK490)) / COUNTIF(BL488:$CV488, \">0\"), BL483)) * $F489, 0)","v":230339.26087153368},{"$f":"IFERROR(IF(SUM(BN483:$CV483) < $F487, MIN(BM483, $F487 - SUM($I490:BL490), $F487 - SUM(BN483:$CV483)), MIN(($F487 - SUM($I490:BL490)) / COUNTIF(BM488:$CV488, \">0\"), BM483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO483:$CV483) < $F487, MIN(BN483, $F487 - SUM($I490:BM490), $F487 - SUM(BO483:$CV483)), MIN(($F487 - SUM($I490:BM490)) / COUNTIF(BN488:$CV488, \">0\"), BN483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP483:$CV483) < $F487, MIN(BO483, $F487 - SUM($I490:BN490), $F487 - SUM(BP483:$CV483)), MIN(($F487 - SUM($I490:BN490)) / COUNTIF(BO488:$CV488, \">0\"), BO483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ483:$CV483) < $F487, MIN(BP483, $F487 - SUM($I490:BO490), $F487 - SUM(BQ483:$CV483)), MIN(($F487 - SUM($I490:BO490)) / COUNTIF(BP488:$CV488, \">0\"), BP483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR483:$CV483) < $F487, MIN(BQ483, $F487 - SUM($I490:BP490), $F487 - SUM(BR483:$CV483)), MIN(($F487 - SUM($I490:BP490)) / COUNTIF(BQ488:$CV488, \">0\"), BQ483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS483:$CV483) < $F487, MIN(BR483, $F487 - SUM($I490:BQ490), $F487 - SUM(BS483:$CV483)), MIN(($F487 - SUM($I490:BQ490)) / COUNTIF(BR488:$CV488, \">0\"), BR483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT483:$CV483) < $F487, MIN(BS483, $F487 - SUM($I490:BR490), $F487 - SUM(BT483:$CV483)), MIN(($F487 - SUM($I490:BR490)) / COUNTIF(BS488:$CV488, \">0\"), BS483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU483:$CV483) < $F487, MIN(BT483, $F487 - SUM($I490:BS490), $F487 - SUM(BU483:$CV483)), MIN(($F487 - SUM($I490:BS490)) / COUNTIF(BT488:$CV488, \">0\"), BT483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV483:$CV483) < $F487, MIN(BU483, $F487 - SUM($I490:BT490), $F487 - SUM(BV483:$CV483)), MIN(($F487 - SUM($I490:BT490)) / COUNTIF(BU488:$CV488, \">0\"), BU483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW483:$CV483) < $F487, MIN(BV483, $F487 - SUM($I490:BU490), $F487 - SUM(BW483:$CV483)), MIN(($F487 - SUM($I490:BU490)) / COUNTIF(BV488:$CV488, \">0\"), BV483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX483:$CV483) < $F487, MIN(BW483, $F487 - SUM($I490:BV490), $F487 - SUM(BX483:$CV483)), MIN(($F487 - SUM($I490:BV490)) / COUNTIF(BW488:$CV488, \">0\"), BW483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY483:$CV483) < $F487, MIN(BX483, $F487 - SUM($I490:BW490), $F487 - SUM(BY483:$CV483)), MIN(($F487 - SUM($I490:BW490)) / COUNTIF(BX488:$CV488, \">0\"), BX483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ483:$CV483) < $F487, MIN(BY483, $F487 - SUM($I490:BX490), $F487 - SUM(BZ483:$CV483)), MIN(($F487 - SUM($I490:BX490)) / COUNTIF(BY488:$CV488, \">0\"), BY483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA483:$CV483) < $F487, MIN(BZ483, $F487 - SUM($I490:BY490), $F487 - SUM(CA483:$CV483)), MIN(($F487 - SUM($I490:BY490)) / COUNTIF(BZ488:$CV488, \">0\"), BZ483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB483:$CV483) < $F487, MIN(CA483, $F487 - SUM($I490:BZ490), $F487 - SUM(CB483:$CV483)), MIN(($F487 - SUM($I490:BZ490)) / COUNTIF(CA488:$CV488, \">0\"), CA483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC483:$CV483) < $F487, MIN(CB483, $F487 - SUM($I490:CA490), $F487 - SUM(CC483:$CV483)), MIN(($F487 - SUM($I490:CA490)) / COUNTIF(CB488:$CV488, \">0\"), CB483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD483:$CV483) < $F487, MIN(CC483, $F487 - SUM($I490:CB490), $F487 - SUM(CD483:$CV483)), MIN(($F487 - SUM($I490:CB490)) / COUNTIF(CC488:$CV488, \">0\"), CC483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE483:$CV483) < $F487, MIN(CD483, $F487 - SUM($I490:CC490), $F487 - SUM(CE483:$CV483)), MIN(($F487 - SUM($I490:CC490)) / COUNTIF(CD488:$CV488, \">0\"), CD483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF483:$CV483) < $F487, MIN(CE483, $F487 - SUM($I490:CD490), $F487 - SUM(CF483:$CV483)), MIN(($F487 - SUM($I490:CD490)) / COUNTIF(CE488:$CV488, \">0\"), CE483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG483:$CV483) < $F487, MIN(CF483, $F487 - SUM($I490:CE490), $F487 - SUM(CG483:$CV483)), MIN(($F487 - SUM($I490:CE490)) / COUNTIF(CF488:$CV488, \">0\"), CF483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH483:$CV483) < $F487, MIN(CG483, $F487 - SUM($I490:CF490), $F487 - SUM(CH483:$CV483)), MIN(($F487 - SUM($I490:CF490)) / COUNTIF(CG488:$CV488, \">0\"), CG483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI483:$CV483) < $F487, MIN(CH483, $F487 - SUM($I490:CG490), $F487 - SUM(CI483:$CV483)), MIN(($F487 - SUM($I490:CG490)) / COUNTIF(CH488:$CV488, \">0\"), CH483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ483:$CV483) < $F487, MIN(CI483, $F487 - SUM($I490:CH490), $F487 - SUM(CJ483:$CV483)), MIN(($F487 - SUM($I490:CH490)) / COUNTIF(CI488:$CV488, \">0\"), CI483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK483:$CV483) < $F487, MIN(CJ483, $F487 - SUM($I490:CI490), $F487 - SUM(CK483:$CV483)), MIN(($F487 - SUM($I490:CI490)) / COUNTIF(CJ488:$CV488, \">0\"), CJ483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL483:$CV483) < $F487, MIN(CK483, $F487 - SUM($I490:CJ490), $F487 - SUM(CL483:$CV483)), MIN(($F487 - SUM($I490:CJ490)) / COUNTIF(CK488:$CV488, \">0\"), CK483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM483:$CV483) < $F487, MIN(CL483, $F487 - SUM($I490:CK490), $F487 - SUM(CM483:$CV483)), MIN(($F487 - SUM($I490:CK490)) / COUNTIF(CL488:$CV488, \">0\"), CL483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN483:$CV483) < $F487, MIN(CM483, $F487 - SUM($I490:CL490), $F487 - SUM(CN483:$CV483)), MIN(($F487 - SUM($I490:CL490)) / COUNTIF(CM488:$CV488, \">0\"), CM483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO483:$CV483) < $F487, MIN(CN483, $F487 - SUM($I490:CM490), $F487 - SUM(CO483:$CV483)), MIN(($F487 - SUM($I490:CM490)) / COUNTIF(CN488:$CV488, \">0\"), CN483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP483:$CV483) < $F487, MIN(CO483, $F487 - SUM($I490:CN490), $F487 - SUM(CP483:$CV483)), MIN(($F487 - SUM($I490:CN490)) / COUNTIF(CO488:$CV488, \">0\"), CO483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ483:$CV483) < $F487, MIN(CP483, $F487 - SUM($I490:CO490), $F487 - SUM(CQ483:$CV483)), MIN(($F487 - SUM($I490:CO490)) / COUNTIF(CP488:$CV488, \">0\"), CP483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR483:$CV483) < $F487, MIN(CQ483, $F487 - SUM($I490:CP490), $F487 - SUM(CR483:$CV483)), MIN(($F487 - SUM($I490:CP490)) / COUNTIF(CQ488:$CV488, \">0\"), CQ483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS483:$CV483) < $F487, MIN(CR483, $F487 - SUM($I490:CQ490), $F487 - SUM(CS483:$CV483)), MIN(($F487 - SUM($I490:CQ490)) / COUNTIF(CR488:$CV488, \">0\"), CR483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT483:$CV483) < $F487, MIN(CS483, $F487 - SUM($I490:CR490), $F487 - SUM(CT483:$CV483)), MIN(($F487 - SUM($I490:CR490)) / COUNTIF(CS488:$CV488, \">0\"), CS483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU483:$CV483) < $F487, MIN(CT483, $F487 - SUM($I490:CS490), $F487 - SUM(CU483:$CV483)), MIN(($F487 - SUM($I490:CS490)) / COUNTIF(CT488:$CV488, \">0\"), CT483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV483:$CV483) < $F487, MIN(CU483, $F487 - SUM($I490:CT490), $F487 - SUM(CV483:$CV483)), MIN(($F487 - SUM($I490:CT490)) / COUNTIF(CU488:$CV488, \">0\"), CU483)) * $F489, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV483:CV483) < $F487, MIN(CV483, $F487 - SUM($I490:CU490), $F487 - SUM($CV483:CV483)), MIN(($F487 - SUM($I490:CU490)) / COUNTIF(CV488:$CV488, \">0\"), CV483)) * $F489, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J491:CV491)","v":782357.29999998899},"mmcf",null,null,{"$f":"IF($F489 = 0, J488, J490)","v":0},{"$f":"IF($F489 = 0, K488, K490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74830.788980832251,121071.98009064926,134686.07431494253,221429.19574203127,230339.26087153368,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F489 = 0, BW488, BW490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J491 > 0, $F485, 0)","v":0},{"$f":"IF(K491 > 0, $F485, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW491 > 0, $F485, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 12"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J495:CV495)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J496:CV496)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I495:I495) = 0, J495 > 0), J495, 0)","v":0},{"$f":"IF(AND(SUM($I495:J495) = 0, K495 > 0), K495, 0)","v":0},{"$f":"IF(AND(SUM($I495:K495) = 0, L495 > 0), L495, 0)","v":0},{"$f":"IF(AND(SUM($I495:L495) = 0, M495 > 0), M495, 0)","v":0},{"$f":"IF(AND(SUM($I495:M495) = 0, N495 > 0), N495, 0)","v":0},{"$f":"IF(AND(SUM($I495:N495) = 0, O495 > 0), O495, 0)","v":0},{"$f":"IF(AND(SUM($I495:O495) = 0, P495 > 0), P495, 0)","v":0},{"$f":"IF(AND(SUM($I495:P495) = 0, Q495 > 0), Q495, 0)","v":0},{"$f":"IF(AND(SUM($I495:Q495) = 0, R495 > 0), R495, 0)","v":0},{"$f":"IF(AND(SUM($I495:R495) = 0, S495 > 0), S495, 0)","v":0},{"$f":"IF(AND(SUM($I495:S495) = 0, T495 > 0), T495, 0)","v":0},{"$f":"IF(AND(SUM($I495:T495) = 0, U495 > 0), U495, 0)","v":0},{"$f":"IF(AND(SUM($I495:U495) = 0, V495 > 0), V495, 0)","v":0},{"$f":"IF(AND(SUM($I495:V495) = 0, W495 > 0), W495, 0)","v":0},{"$f":"IF(AND(SUM($I495:W495) = 0, X495 > 0), X495, 0)","v":0},{"$f":"IF(AND(SUM($I495:X495) = 0, Y495 > 0), Y495, 0)","v":0},{"$f":"IF(AND(SUM($I495:Y495) = 0, Z495 > 0), Z495, 0)","v":0},{"$f":"IF(AND(SUM($I495:Z495) = 0, AA495 > 0), AA495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AA495) = 0, AB495 > 0), AB495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AB495) = 0, AC495 > 0), AC495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AC495) = 0, AD495 > 0), AD495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AD495) = 0, AE495 > 0), AE495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AE495) = 0, AF495 > 0), AF495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AF495) = 0, AG495 > 0), AG495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AG495) = 0, AH495 > 0), AH495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AH495) = 0, AI495 > 0), AI495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AI495) = 0, AJ495 > 0), AJ495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AJ495) = 0, AK495 > 0), AK495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AK495) = 0, AL495 > 0), AL495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AL495) = 0, AM495 > 0), AM495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AM495) = 0, AN495 > 0), AN495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AN495) = 0, AO495 > 0), AO495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AO495) = 0, AP495 > 0), AP495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AP495) = 0, AQ495 > 0), AQ495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AQ495) = 0, AR495 > 0), AR495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AR495) = 0, AS495 > 0), AS495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AS495) = 0, AT495 > 0), AT495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AT495) = 0, AU495 > 0), AU495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AU495) = 0, AV495 > 0), AV495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AV495) = 0, AW495 > 0), AW495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AW495) = 0, AX495 > 0), AX495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AX495) = 0, AY495 > 0), AY495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AY495) = 0, AZ495 > 0), AZ495, 0)","v":0},{"$f":"IF(AND(SUM($I495:AZ495) = 0, BA495 > 0), BA495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BA495) = 0, BB495 > 0), BB495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BB495) = 0, BC495 > 0), BC495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BC495) = 0, BD495 > 0), BD495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BD495) = 0, BE495 > 0), BE495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BE495) = 0, BF495 > 0), BF495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BF495) = 0, BG495 > 0), BG495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BG495) = 0, BH495 > 0), BH495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BH495) = 0, BI495 > 0), BI495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BI495) = 0, BJ495 > 0), BJ495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BJ495) = 0, BK495 > 0), BK495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BK495) = 0, BL495 > 0), BL495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BL495) = 0, BM495 > 0), BM495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BM495) = 0, BN495 > 0), BN495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BN495) = 0, BO495 > 0), BO495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BO495) = 0, BP495 > 0), BP495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BP495) = 0, BQ495 > 0), BQ495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BQ495) = 0, BR495 > 0), BR495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BR495) = 0, BS495 > 0), BS495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BS495) = 0, BT495 > 0), BT495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BT495) = 0, BU495 > 0), BU495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BU495) = 0, BV495 > 0), BV495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BV495) = 0, BW495 > 0), BW495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BW495) = 0, BX495 > 0), BX495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BX495) = 0, BY495 > 0), BY495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BY495) = 0, BZ495 > 0), BZ495, 0)","v":0},{"$f":"IF(AND(SUM($I495:BZ495) = 0, CA495 > 0), CA495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CA495) = 0, CB495 > 0), CB495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CB495) = 0, CC495 > 0), CC495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CC495) = 0, CD495 > 0), CD495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CD495) = 0, CE495 > 0), CE495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CE495) = 0, CF495 > 0), CF495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CF495) = 0, CG495 > 0), CG495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CG495) = 0, CH495 > 0), CH495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CH495) = 0, CI495 > 0), CI495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CI495) = 0, CJ495 > 0), CJ495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CJ495) = 0, CK495 > 0), CK495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CK495) = 0, CL495 > 0), CL495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CL495) = 0, CM495 > 0), CM495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CM495) = 0, CN495 > 0), CN495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CN495) = 0, CO495 > 0), CO495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CO495) = 0, CP495 > 0), CP495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CP495) = 0, CQ495 > 0), CQ495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CQ495) = 0, CR495 > 0), CR495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CR495) = 0, CS495 > 0), CS495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CS495) = 0, CT495 > 0), CT495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CT495) = 0, CU495 > 0), CU495, 0)","v":0},{"$f":"IF(AND(SUM($I495:CU495) = 0, CV495 > 0), CV495, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J497:CV497)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J496 / $F$355, $F495 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K496 / $F$355, $F495 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW496 / $F$355, $F495 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F497","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F497","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J500:CV500)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I500:I500) < $F499, MIN(J495, $F498, $F499 - SUM($I500:I500)), 0)","v":0},{"$f":"IF(SUM($I500:J500) < $F499, MIN(K495, $F498, $F499 - SUM($I500:J500)), 0)","v":0},{"$f":"IF(SUM($I500:K500) < $F499, MIN(L495, $F498, $F499 - SUM($I500:K500)), 0)","v":0},{"$f":"IF(SUM($I500:L500) < $F499, MIN(M495, $F498, $F499 - SUM($I500:L500)), 0)","v":0},{"$f":"IF(SUM($I500:M500) < $F499, MIN(N495, $F498, $F499 - SUM($I500:M500)), 0)","v":0},{"$f":"IF(SUM($I500:N500) < $F499, MIN(O495, $F498, $F499 - SUM($I500:N500)), 0)","v":0},{"$f":"IF(SUM($I500:O500) < $F499, MIN(P495, $F498, $F499 - SUM($I500:O500)), 0)","v":0},{"$f":"IF(SUM($I500:P500) < $F499, MIN(Q495, $F498, $F499 - SUM($I500:P500)), 0)","v":0},{"$f":"IF(SUM($I500:Q500) < $F499, MIN(R495, $F498, $F499 - SUM($I500:Q500)), 0)","v":0},{"$f":"IF(SUM($I500:R500) < $F499, MIN(S495, $F498, $F499 - SUM($I500:R500)), 0)","v":0},{"$f":"IF(SUM($I500:S500) < $F499, MIN(T495, $F498, $F499 - SUM($I500:S500)), 0)","v":0},{"$f":"IF(SUM($I500:T500) < $F499, MIN(U495, $F498, $F499 - SUM($I500:T500)), 0)","v":0},{"$f":"IF(SUM($I500:U500) < $F499, MIN(V495, $F498, $F499 - SUM($I500:U500)), 0)","v":0},{"$f":"IF(SUM($I500:V500) < $F499, MIN(W495, $F498, $F499 - SUM($I500:V500)), 0)","v":0},{"$f":"IF(SUM($I500:W500) < $F499, MIN(X495, $F498, $F499 - SUM($I500:W500)), 0)","v":0},{"$f":"IF(SUM($I500:X500) < $F499, MIN(Y495, $F498, $F499 - SUM($I500:X500)), 0)","v":0},{"$f":"IF(SUM($I500:Y500) < $F499, MIN(Z495, $F498, $F499 - SUM($I500:Y500)), 0)","v":0},{"$f":"IF(SUM($I500:Z500) < $F499, MIN(AA495, $F498, $F499 - SUM($I500:Z500)), 0)","v":0},{"$f":"IF(SUM($I500:AA500) < $F499, MIN(AB495, $F498, $F499 - SUM($I500:AA500)), 0)","v":0},{"$f":"IF(SUM($I500:AB500) < $F499, MIN(AC495, $F498, $F499 - SUM($I500:AB500)), 0)","v":0},{"$f":"IF(SUM($I500:AC500) < $F499, MIN(AD495, $F498, $F499 - SUM($I500:AC500)), 0)","v":0},{"$f":"IF(SUM($I500:AD500) < $F499, MIN(AE495, $F498, $F499 - SUM($I500:AD500)), 0)","v":0},{"$f":"IF(SUM($I500:AE500) < $F499, MIN(AF495, $F498, $F499 - SUM($I500:AE500)), 0)","v":0},{"$f":"IF(SUM($I500:AF500) < $F499, MIN(AG495, $F498, $F499 - SUM($I500:AF500)), 0)","v":0},{"$f":"IF(SUM($I500:AG500) < $F499, MIN(AH495, $F498, $F499 - SUM($I500:AG500)), 0)","v":0},{"$f":"IF(SUM($I500:AH500) < $F499, MIN(AI495, $F498, $F499 - SUM($I500:AH500)), 0)","v":0},{"$f":"IF(SUM($I500:AI500) < $F499, MIN(AJ495, $F498, $F499 - SUM($I500:AI500)), 0)","v":0},{"$f":"IF(SUM($I500:AJ500) < $F499, MIN(AK495, $F498, $F499 - SUM($I500:AJ500)), 0)","v":0},{"$f":"IF(SUM($I500:AK500) < $F499, MIN(AL495, $F498, $F499 - SUM($I500:AK500)), 0)","v":0},{"$f":"IF(SUM($I500:AL500) < $F499, MIN(AM495, $F498, $F499 - SUM($I500:AL500)), 0)","v":0},{"$f":"IF(SUM($I500:AM500) < $F499, MIN(AN495, $F498, $F499 - SUM($I500:AM500)), 0)","v":0},{"$f":"IF(SUM($I500:AN500) < $F499, MIN(AO495, $F498, $F499 - SUM($I500:AN500)), 0)","v":0},{"$f":"IF(SUM($I500:AO500) < $F499, MIN(AP495, $F498, $F499 - SUM($I500:AO500)), 0)","v":0},{"$f":"IF(SUM($I500:AP500) < $F499, MIN(AQ495, $F498, $F499 - SUM($I500:AP500)), 0)","v":0},{"$f":"IF(SUM($I500:AQ500) < $F499, MIN(AR495, $F498, $F499 - SUM($I500:AQ500)), 0)","v":0},{"$f":"IF(SUM($I500:AR500) < $F499, MIN(AS495, $F498, $F499 - SUM($I500:AR500)), 0)","v":0},{"$f":"IF(SUM($I500:AS500) < $F499, MIN(AT495, $F498, $F499 - SUM($I500:AS500)), 0)","v":0},{"$f":"IF(SUM($I500:AT500) < $F499, MIN(AU495, $F498, $F499 - SUM($I500:AT500)), 0)","v":0},{"$f":"IF(SUM($I500:AU500) < $F499, MIN(AV495, $F498, $F499 - SUM($I500:AU500)), 0)","v":0},{"$f":"IF(SUM($I500:AV500) < $F499, MIN(AW495, $F498, $F499 - SUM($I500:AV500)), 0)","v":0},{"$f":"IF(SUM($I500:AW500) < $F499, MIN(AX495, $F498, $F499 - SUM($I500:AW500)), 0)","v":0},{"$f":"IF(SUM($I500:AX500) < $F499, MIN(AY495, $F498, $F499 - SUM($I500:AX500)), 0)","v":0},{"$f":"IF(SUM($I500:AY500) < $F499, MIN(AZ495, $F498, $F499 - SUM($I500:AY500)), 0)","v":0},{"$f":"IF(SUM($I500:AZ500) < $F499, MIN(BA495, $F498, $F499 - SUM($I500:AZ500)), 0)","v":0},{"$f":"IF(SUM($I500:BA500) < $F499, MIN(BB495, $F498, $F499 - SUM($I500:BA500)), 0)","v":0},{"$f":"IF(SUM($I500:BB500) < $F499, MIN(BC495, $F498, $F499 - SUM($I500:BB500)), 0)","v":0},{"$f":"IF(SUM($I500:BC500) < $F499, MIN(BD495, $F498, $F499 - SUM($I500:BC500)), 0)","v":0},{"$f":"IF(SUM($I500:BD500) < $F499, MIN(BE495, $F498, $F499 - SUM($I500:BD500)), 0)","v":0},{"$f":"IF(SUM($I500:BE500) < $F499, MIN(BF495, $F498, $F499 - SUM($I500:BE500)), 0)","v":0},{"$f":"IF(SUM($I500:BF500) < $F499, MIN(BG495, $F498, $F499 - SUM($I500:BF500)), 0)","v":0},{"$f":"IF(SUM($I500:BG500) < $F499, MIN(BH495, $F498, $F499 - SUM($I500:BG500)), 0)","v":0},{"$f":"IF(SUM($I500:BH500) < $F499, MIN(BI495, $F498, $F499 - SUM($I500:BH500)), 0)","v":0},{"$f":"IF(SUM($I500:BI500) < $F499, MIN(BJ495, $F498, $F499 - SUM($I500:BI500)), 0)","v":0},{"$f":"IF(SUM($I500:BJ500) < $F499, MIN(BK495, $F498, $F499 - SUM($I500:BJ500)), 0)","v":0},{"$f":"IF(SUM($I500:BK500) < $F499, MIN(BL495, $F498, $F499 - SUM($I500:BK500)), 0)","v":0},{"$f":"IF(SUM($I500:BL500) < $F499, MIN(BM495, $F498, $F499 - SUM($I500:BL500)), 0)","v":0},{"$f":"IF(SUM($I500:BM500) < $F499, MIN(BN495, $F498, $F499 - SUM($I500:BM500)), 0)","v":0},{"$f":"IF(SUM($I500:BN500) < $F499, MIN(BO495, $F498, $F499 - SUM($I500:BN500)), 0)","v":0},{"$f":"IF(SUM($I500:BO500) < $F499, MIN(BP495, $F498, $F499 - SUM($I500:BO500)), 0)","v":0},{"$f":"IF(SUM($I500:BP500) < $F499, MIN(BQ495, $F498, $F499 - SUM($I500:BP500)), 0)","v":0},{"$f":"IF(SUM($I500:BQ500) < $F499, MIN(BR495, $F498, $F499 - SUM($I500:BQ500)), 0)","v":0},{"$f":"IF(SUM($I500:BR500) < $F499, MIN(BS495, $F498, $F499 - SUM($I500:BR500)), 0)","v":0},{"$f":"IF(SUM($I500:BS500) < $F499, MIN(BT495, $F498, $F499 - SUM($I500:BS500)), 0)","v":0},{"$f":"IF(SUM($I500:BT500) < $F499, MIN(BU495, $F498, $F499 - SUM($I500:BT500)), 0)","v":0},{"$f":"IF(SUM($I500:BU500) < $F499, MIN(BV495, $F498, $F499 - SUM($I500:BU500)), 0)","v":0},{"$f":"IF(SUM($I500:BV500) < $F499, MIN(BW495, $F498, $F499 - SUM($I500:BV500)), 0)","v":0},{"$f":"IF(SUM($I500:BW500) < $F499, MIN(BX495, $F498, $F499 - SUM($I500:BW500)), 0)","v":0},{"$f":"IF(SUM($I500:BX500) < $F499, MIN(BY495, $F498, $F499 - SUM($I500:BX500)), 0)","v":0},{"$f":"IF(SUM($I500:BY500) < $F499, MIN(BZ495, $F498, $F499 - SUM($I500:BY500)), 0)","v":0},{"$f":"IF(SUM($I500:BZ500) < $F499, MIN(CA495, $F498, $F499 - SUM($I500:BZ500)), 0)","v":0},{"$f":"IF(SUM($I500:CA500) < $F499, MIN(CB495, $F498, $F499 - SUM($I500:CA500)), 0)","v":0},{"$f":"IF(SUM($I500:CB500) < $F499, MIN(CC495, $F498, $F499 - SUM($I500:CB500)), 0)","v":0},{"$f":"IF(SUM($I500:CC500) < $F499, MIN(CD495, $F498, $F499 - SUM($I500:CC500)), 0)","v":0},{"$f":"IF(SUM($I500:CD500) < $F499, MIN(CE495, $F498, $F499 - SUM($I500:CD500)), 0)","v":0},{"$f":"IF(SUM($I500:CE500) < $F499, MIN(CF495, $F498, $F499 - SUM($I500:CE500)), 0)","v":0},{"$f":"IF(SUM($I500:CF500) < $F499, MIN(CG495, $F498, $F499 - SUM($I500:CF500)), 0)","v":0},{"$f":"IF(SUM($I500:CG500) < $F499, MIN(CH495, $F498, $F499 - SUM($I500:CG500)), 0)","v":0},{"$f":"IF(SUM($I500:CH500) < $F499, MIN(CI495, $F498, $F499 - SUM($I500:CH500)), 0)","v":0},{"$f":"IF(SUM($I500:CI500) < $F499, MIN(CJ495, $F498, $F499 - SUM($I500:CI500)), 0)","v":0},{"$f":"IF(SUM($I500:CJ500) < $F499, MIN(CK495, $F498, $F499 - SUM($I500:CJ500)), 0)","v":0},{"$f":"IF(SUM($I500:CK500) < $F499, MIN(CL495, $F498, $F499 - SUM($I500:CK500)), 0)","v":0},{"$f":"IF(SUM($I500:CL500) < $F499, MIN(CM495, $F498, $F499 - SUM($I500:CL500)), 0)","v":0},{"$f":"IF(SUM($I500:CM500) < $F499, MIN(CN495, $F498, $F499 - SUM($I500:CM500)), 0)","v":0},{"$f":"IF(SUM($I500:CN500) < $F499, MIN(CO495, $F498, $F499 - SUM($I500:CN500)), 0)","v":0},{"$f":"IF(SUM($I500:CO500) < $F499, MIN(CP495, $F498, $F499 - SUM($I500:CO500)), 0)","v":0},{"$f":"IF(SUM($I500:CP500) < $F499, MIN(CQ495, $F498, $F499 - SUM($I500:CP500)), 0)","v":0},{"$f":"IF(SUM($I500:CQ500) < $F499, MIN(CR495, $F498, $F499 - SUM($I500:CQ500)), 0)","v":0},{"$f":"IF(SUM($I500:CR500) < $F499, MIN(CS495, $F498, $F499 - SUM($I500:CR500)), 0)","v":0},{"$f":"IF(SUM($I500:CS500) < $F499, MIN(CT495, $F498, $F499 - SUM($I500:CS500)), 0)","v":0},{"$f":"IF(SUM($I500:CT500) < $F499, MIN(CU495, $F498, $F499 - SUM($I500:CT500)), 0)","v":0},{"$f":"IF(SUM($I500:CU500) < $F499, MIN(CV495, $F498, $F499 - SUM($I500:CU500)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F500 < F499, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K495:$CV495) < $F499, MIN(J495, $F499 - SUM($I502:I502), $F499 - SUM(K495:$CV495)), MIN(($F499 - SUM($I502:I502)) / COUNTIF(J500:$CV500, \">0\"), J495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(L495:$CV495) < $F499, MIN(K495, $F499 - SUM($I502:J502), $F499 - SUM(L495:$CV495)), MIN(($F499 - SUM($I502:J502)) / COUNTIF(K500:$CV500, \">0\"), K495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(M495:$CV495) < $F499, MIN(L495, $F499 - SUM($I502:K502), $F499 - SUM(M495:$CV495)), MIN(($F499 - SUM($I502:K502)) / COUNTIF(L500:$CV500, \">0\"), L495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(N495:$CV495) < $F499, MIN(M495, $F499 - SUM($I502:L502), $F499 - SUM(N495:$CV495)), MIN(($F499 - SUM($I502:L502)) / COUNTIF(M500:$CV500, \">0\"), M495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(O495:$CV495) < $F499, MIN(N495, $F499 - SUM($I502:M502), $F499 - SUM(O495:$CV495)), MIN(($F499 - SUM($I502:M502)) / COUNTIF(N500:$CV500, \">0\"), N495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(P495:$CV495) < $F499, MIN(O495, $F499 - SUM($I502:N502), $F499 - SUM(P495:$CV495)), MIN(($F499 - SUM($I502:N502)) / COUNTIF(O500:$CV500, \">0\"), O495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q495:$CV495) < $F499, MIN(P495, $F499 - SUM($I502:O502), $F499 - SUM(Q495:$CV495)), MIN(($F499 - SUM($I502:O502)) / COUNTIF(P500:$CV500, \">0\"), P495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(R495:$CV495) < $F499, MIN(Q495, $F499 - SUM($I502:P502), $F499 - SUM(R495:$CV495)), MIN(($F499 - SUM($I502:P502)) / COUNTIF(Q500:$CV500, \">0\"), Q495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(S495:$CV495) < $F499, MIN(R495, $F499 - SUM($I502:Q502), $F499 - SUM(S495:$CV495)), MIN(($F499 - SUM($I502:Q502)) / COUNTIF(R500:$CV500, \">0\"), R495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(T495:$CV495) < $F499, MIN(S495, $F499 - SUM($I502:R502), $F499 - SUM(T495:$CV495)), MIN(($F499 - SUM($I502:R502)) / COUNTIF(S500:$CV500, \">0\"), S495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(U495:$CV495) < $F499, MIN(T495, $F499 - SUM($I502:S502), $F499 - SUM(U495:$CV495)), MIN(($F499 - SUM($I502:S502)) / COUNTIF(T500:$CV500, \">0\"), T495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(V495:$CV495) < $F499, MIN(U495, $F499 - SUM($I502:T502), $F499 - SUM(V495:$CV495)), MIN(($F499 - SUM($I502:T502)) / COUNTIF(U500:$CV500, \">0\"), U495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(W495:$CV495) < $F499, MIN(V495, $F499 - SUM($I502:U502), $F499 - SUM(W495:$CV495)), MIN(($F499 - SUM($I502:U502)) / COUNTIF(V500:$CV500, \">0\"), V495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(X495:$CV495) < $F499, MIN(W495, $F499 - SUM($I502:V502), $F499 - SUM(X495:$CV495)), MIN(($F499 - SUM($I502:V502)) / COUNTIF(W500:$CV500, \">0\"), W495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y495:$CV495) < $F499, MIN(X495, $F499 - SUM($I502:W502), $F499 - SUM(Y495:$CV495)), MIN(($F499 - SUM($I502:W502)) / COUNTIF(X500:$CV500, \">0\"), X495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z495:$CV495) < $F499, MIN(Y495, $F499 - SUM($I502:X502), $F499 - SUM(Z495:$CV495)), MIN(($F499 - SUM($I502:X502)) / COUNTIF(Y500:$CV500, \">0\"), Y495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA495:$CV495) < $F499, MIN(Z495, $F499 - SUM($I502:Y502), $F499 - SUM(AA495:$CV495)), MIN(($F499 - SUM($I502:Y502)) / COUNTIF(Z500:$CV500, \">0\"), Z495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB495:$CV495) < $F499, MIN(AA495, $F499 - SUM($I502:Z502), $F499 - SUM(AB495:$CV495)), MIN(($F499 - SUM($I502:Z502)) / COUNTIF(AA500:$CV500, \">0\"), AA495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC495:$CV495) < $F499, MIN(AB495, $F499 - SUM($I502:AA502), $F499 - SUM(AC495:$CV495)), MIN(($F499 - SUM($I502:AA502)) / COUNTIF(AB500:$CV500, \">0\"), AB495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD495:$CV495) < $F499, MIN(AC495, $F499 - SUM($I502:AB502), $F499 - SUM(AD495:$CV495)), MIN(($F499 - SUM($I502:AB502)) / COUNTIF(AC500:$CV500, \">0\"), AC495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE495:$CV495) < $F499, MIN(AD495, $F499 - SUM($I502:AC502), $F499 - SUM(AE495:$CV495)), MIN(($F499 - SUM($I502:AC502)) / COUNTIF(AD500:$CV500, \">0\"), AD495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF495:$CV495) < $F499, MIN(AE495, $F499 - SUM($I502:AD502), $F499 - SUM(AF495:$CV495)), MIN(($F499 - SUM($I502:AD502)) / COUNTIF(AE500:$CV500, \">0\"), AE495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG495:$CV495) < $F499, MIN(AF495, $F499 - SUM($I502:AE502), $F499 - SUM(AG495:$CV495)), MIN(($F499 - SUM($I502:AE502)) / COUNTIF(AF500:$CV500, \">0\"), AF495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH495:$CV495) < $F499, MIN(AG495, $F499 - SUM($I502:AF502), $F499 - SUM(AH495:$CV495)), MIN(($F499 - SUM($I502:AF502)) / COUNTIF(AG500:$CV500, \">0\"), AG495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI495:$CV495) < $F499, MIN(AH495, $F499 - SUM($I502:AG502), $F499 - SUM(AI495:$CV495)), MIN(($F499 - SUM($I502:AG502)) / COUNTIF(AH500:$CV500, \">0\"), AH495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ495:$CV495) < $F499, MIN(AI495, $F499 - SUM($I502:AH502), $F499 - SUM(AJ495:$CV495)), MIN(($F499 - SUM($I502:AH502)) / COUNTIF(AI500:$CV500, \">0\"), AI495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK495:$CV495) < $F499, MIN(AJ495, $F499 - SUM($I502:AI502), $F499 - SUM(AK495:$CV495)), MIN(($F499 - SUM($I502:AI502)) / COUNTIF(AJ500:$CV500, \">0\"), AJ495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL495:$CV495) < $F499, MIN(AK495, $F499 - SUM($I502:AJ502), $F499 - SUM(AL495:$CV495)), MIN(($F499 - SUM($I502:AJ502)) / COUNTIF(AK500:$CV500, \">0\"), AK495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM495:$CV495) < $F499, MIN(AL495, $F499 - SUM($I502:AK502), $F499 - SUM(AM495:$CV495)), MIN(($F499 - SUM($I502:AK502)) / COUNTIF(AL500:$CV500, \">0\"), AL495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN495:$CV495) < $F499, MIN(AM495, $F499 - SUM($I502:AL502), $F499 - SUM(AN495:$CV495)), MIN(($F499 - SUM($I502:AL502)) / COUNTIF(AM500:$CV500, \">0\"), AM495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO495:$CV495) < $F499, MIN(AN495, $F499 - SUM($I502:AM502), $F499 - SUM(AO495:$CV495)), MIN(($F499 - SUM($I502:AM502)) / COUNTIF(AN500:$CV500, \">0\"), AN495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP495:$CV495) < $F499, MIN(AO495, $F499 - SUM($I502:AN502), $F499 - SUM(AP495:$CV495)), MIN(($F499 - SUM($I502:AN502)) / COUNTIF(AO500:$CV500, \">0\"), AO495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ495:$CV495) < $F499, MIN(AP495, $F499 - SUM($I502:AO502), $F499 - SUM(AQ495:$CV495)), MIN(($F499 - SUM($I502:AO502)) / COUNTIF(AP500:$CV500, \">0\"), AP495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR495:$CV495) < $F499, MIN(AQ495, $F499 - SUM($I502:AP502), $F499 - SUM(AR495:$CV495)), MIN(($F499 - SUM($I502:AP502)) / COUNTIF(AQ500:$CV500, \">0\"), AQ495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS495:$CV495) < $F499, MIN(AR495, $F499 - SUM($I502:AQ502), $F499 - SUM(AS495:$CV495)), MIN(($F499 - SUM($I502:AQ502)) / COUNTIF(AR500:$CV500, \">0\"), AR495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT495:$CV495) < $F499, MIN(AS495, $F499 - SUM($I502:AR502), $F499 - SUM(AT495:$CV495)), MIN(($F499 - SUM($I502:AR502)) / COUNTIF(AS500:$CV500, \">0\"), AS495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU495:$CV495) < $F499, MIN(AT495, $F499 - SUM($I502:AS502), $F499 - SUM(AU495:$CV495)), MIN(($F499 - SUM($I502:AS502)) / COUNTIF(AT500:$CV500, \">0\"), AT495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV495:$CV495) < $F499, MIN(AU495, $F499 - SUM($I502:AT502), $F499 - SUM(AV495:$CV495)), MIN(($F499 - SUM($I502:AT502)) / COUNTIF(AU500:$CV500, \">0\"), AU495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW495:$CV495) < $F499, MIN(AV495, $F499 - SUM($I502:AU502), $F499 - SUM(AW495:$CV495)), MIN(($F499 - SUM($I502:AU502)) / COUNTIF(AV500:$CV500, \">0\"), AV495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX495:$CV495) < $F499, MIN(AW495, $F499 - SUM($I502:AV502), $F499 - SUM(AX495:$CV495)), MIN(($F499 - SUM($I502:AV502)) / COUNTIF(AW500:$CV500, \">0\"), AW495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY495:$CV495) < $F499, MIN(AX495, $F499 - SUM($I502:AW502), $F499 - SUM(AY495:$CV495)), MIN(($F499 - SUM($I502:AW502)) / COUNTIF(AX500:$CV500, \">0\"), AX495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ495:$CV495) < $F499, MIN(AY495, $F499 - SUM($I502:AX502), $F499 - SUM(AZ495:$CV495)), MIN(($F499 - SUM($I502:AX502)) / COUNTIF(AY500:$CV500, \">0\"), AY495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA495:$CV495) < $F499, MIN(AZ495, $F499 - SUM($I502:AY502), $F499 - SUM(BA495:$CV495)), MIN(($F499 - SUM($I502:AY502)) / COUNTIF(AZ500:$CV500, \">0\"), AZ495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB495:$CV495) < $F499, MIN(BA495, $F499 - SUM($I502:AZ502), $F499 - SUM(BB495:$CV495)), MIN(($F499 - SUM($I502:AZ502)) / COUNTIF(BA500:$CV500, \">0\"), BA495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC495:$CV495) < $F499, MIN(BB495, $F499 - SUM($I502:BA502), $F499 - SUM(BC495:$CV495)), MIN(($F499 - SUM($I502:BA502)) / COUNTIF(BB500:$CV500, \">0\"), BB495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD495:$CV495) < $F499, MIN(BC495, $F499 - SUM($I502:BB502), $F499 - SUM(BD495:$CV495)), MIN(($F499 - SUM($I502:BB502)) / COUNTIF(BC500:$CV500, \">0\"), BC495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE495:$CV495) < $F499, MIN(BD495, $F499 - SUM($I502:BC502), $F499 - SUM(BE495:$CV495)), MIN(($F499 - SUM($I502:BC502)) / COUNTIF(BD500:$CV500, \">0\"), BD495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF495:$CV495) < $F499, MIN(BE495, $F499 - SUM($I502:BD502), $F499 - SUM(BF495:$CV495)), MIN(($F499 - SUM($I502:BD502)) / COUNTIF(BE500:$CV500, \">0\"), BE495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG495:$CV495) < $F499, MIN(BF495, $F499 - SUM($I502:BE502), $F499 - SUM(BG495:$CV495)), MIN(($F499 - SUM($I502:BE502)) / COUNTIF(BF500:$CV500, \">0\"), BF495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH495:$CV495) < $F499, MIN(BG495, $F499 - SUM($I502:BF502), $F499 - SUM(BH495:$CV495)), MIN(($F499 - SUM($I502:BF502)) / COUNTIF(BG500:$CV500, \">0\"), BG495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI495:$CV495) < $F499, MIN(BH495, $F499 - SUM($I502:BG502), $F499 - SUM(BI495:$CV495)), MIN(($F499 - SUM($I502:BG502)) / COUNTIF(BH500:$CV500, \">0\"), BH495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ495:$CV495) < $F499, MIN(BI495, $F499 - SUM($I502:BH502), $F499 - SUM(BJ495:$CV495)), MIN(($F499 - SUM($I502:BH502)) / COUNTIF(BI500:$CV500, \">0\"), BI495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK495:$CV495) < $F499, MIN(BJ495, $F499 - SUM($I502:BI502), $F499 - SUM(BK495:$CV495)), MIN(($F499 - SUM($I502:BI502)) / COUNTIF(BJ500:$CV500, \">0\"), BJ495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL495:$CV495) < $F499, MIN(BK495, $F499 - SUM($I502:BJ502), $F499 - SUM(BL495:$CV495)), MIN(($F499 - SUM($I502:BJ502)) / COUNTIF(BK500:$CV500, \">0\"), BK495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM495:$CV495) < $F499, MIN(BL495, $F499 - SUM($I502:BK502), $F499 - SUM(BM495:$CV495)), MIN(($F499 - SUM($I502:BK502)) / COUNTIF(BL500:$CV500, \">0\"), BL495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN495:$CV495) < $F499, MIN(BM495, $F499 - SUM($I502:BL502), $F499 - SUM(BN495:$CV495)), MIN(($F499 - SUM($I502:BL502)) / COUNTIF(BM500:$CV500, \">0\"), BM495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO495:$CV495) < $F499, MIN(BN495, $F499 - SUM($I502:BM502), $F499 - SUM(BO495:$CV495)), MIN(($F499 - SUM($I502:BM502)) / COUNTIF(BN500:$CV500, \">0\"), BN495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP495:$CV495) < $F499, MIN(BO495, $F499 - SUM($I502:BN502), $F499 - SUM(BP495:$CV495)), MIN(($F499 - SUM($I502:BN502)) / COUNTIF(BO500:$CV500, \">0\"), BO495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ495:$CV495) < $F499, MIN(BP495, $F499 - SUM($I502:BO502), $F499 - SUM(BQ495:$CV495)), MIN(($F499 - SUM($I502:BO502)) / COUNTIF(BP500:$CV500, \">0\"), BP495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR495:$CV495) < $F499, MIN(BQ495, $F499 - SUM($I502:BP502), $F499 - SUM(BR495:$CV495)), MIN(($F499 - SUM($I502:BP502)) / COUNTIF(BQ500:$CV500, \">0\"), BQ495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS495:$CV495) < $F499, MIN(BR495, $F499 - SUM($I502:BQ502), $F499 - SUM(BS495:$CV495)), MIN(($F499 - SUM($I502:BQ502)) / COUNTIF(BR500:$CV500, \">0\"), BR495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT495:$CV495) < $F499, MIN(BS495, $F499 - SUM($I502:BR502), $F499 - SUM(BT495:$CV495)), MIN(($F499 - SUM($I502:BR502)) / COUNTIF(BS500:$CV500, \">0\"), BS495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU495:$CV495) < $F499, MIN(BT495, $F499 - SUM($I502:BS502), $F499 - SUM(BU495:$CV495)), MIN(($F499 - SUM($I502:BS502)) / COUNTIF(BT500:$CV500, \">0\"), BT495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV495:$CV495) < $F499, MIN(BU495, $F499 - SUM($I502:BT502), $F499 - SUM(BV495:$CV495)), MIN(($F499 - SUM($I502:BT502)) / COUNTIF(BU500:$CV500, \">0\"), BU495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW495:$CV495) < $F499, MIN(BV495, $F499 - SUM($I502:BU502), $F499 - SUM(BW495:$CV495)), MIN(($F499 - SUM($I502:BU502)) / COUNTIF(BV500:$CV500, \">0\"), BV495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX495:$CV495) < $F499, MIN(BW495, $F499 - SUM($I502:BV502), $F499 - SUM(BX495:$CV495)), MIN(($F499 - SUM($I502:BV502)) / COUNTIF(BW500:$CV500, \">0\"), BW495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY495:$CV495) < $F499, MIN(BX495, $F499 - SUM($I502:BW502), $F499 - SUM(BY495:$CV495)), MIN(($F499 - SUM($I502:BW502)) / COUNTIF(BX500:$CV500, \">0\"), BX495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ495:$CV495) < $F499, MIN(BY495, $F499 - SUM($I502:BX502), $F499 - SUM(BZ495:$CV495)), MIN(($F499 - SUM($I502:BX502)) / COUNTIF(BY500:$CV500, \">0\"), BY495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA495:$CV495) < $F499, MIN(BZ495, $F499 - SUM($I502:BY502), $F499 - SUM(CA495:$CV495)), MIN(($F499 - SUM($I502:BY502)) / COUNTIF(BZ500:$CV500, \">0\"), BZ495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB495:$CV495) < $F499, MIN(CA495, $F499 - SUM($I502:BZ502), $F499 - SUM(CB495:$CV495)), MIN(($F499 - SUM($I502:BZ502)) / COUNTIF(CA500:$CV500, \">0\"), CA495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC495:$CV495) < $F499, MIN(CB495, $F499 - SUM($I502:CA502), $F499 - SUM(CC495:$CV495)), MIN(($F499 - SUM($I502:CA502)) / COUNTIF(CB500:$CV500, \">0\"), CB495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD495:$CV495) < $F499, MIN(CC495, $F499 - SUM($I502:CB502), $F499 - SUM(CD495:$CV495)), MIN(($F499 - SUM($I502:CB502)) / COUNTIF(CC500:$CV500, \">0\"), CC495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE495:$CV495) < $F499, MIN(CD495, $F499 - SUM($I502:CC502), $F499 - SUM(CE495:$CV495)), MIN(($F499 - SUM($I502:CC502)) / COUNTIF(CD500:$CV500, \">0\"), CD495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF495:$CV495) < $F499, MIN(CE495, $F499 - SUM($I502:CD502), $F499 - SUM(CF495:$CV495)), MIN(($F499 - SUM($I502:CD502)) / COUNTIF(CE500:$CV500, \">0\"), CE495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG495:$CV495) < $F499, MIN(CF495, $F499 - SUM($I502:CE502), $F499 - SUM(CG495:$CV495)), MIN(($F499 - SUM($I502:CE502)) / COUNTIF(CF500:$CV500, \">0\"), CF495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH495:$CV495) < $F499, MIN(CG495, $F499 - SUM($I502:CF502), $F499 - SUM(CH495:$CV495)), MIN(($F499 - SUM($I502:CF502)) / COUNTIF(CG500:$CV500, \">0\"), CG495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI495:$CV495) < $F499, MIN(CH495, $F499 - SUM($I502:CG502), $F499 - SUM(CI495:$CV495)), MIN(($F499 - SUM($I502:CG502)) / COUNTIF(CH500:$CV500, \">0\"), CH495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ495:$CV495) < $F499, MIN(CI495, $F499 - SUM($I502:CH502), $F499 - SUM(CJ495:$CV495)), MIN(($F499 - SUM($I502:CH502)) / COUNTIF(CI500:$CV500, \">0\"), CI495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK495:$CV495) < $F499, MIN(CJ495, $F499 - SUM($I502:CI502), $F499 - SUM(CK495:$CV495)), MIN(($F499 - SUM($I502:CI502)) / COUNTIF(CJ500:$CV500, \">0\"), CJ495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL495:$CV495) < $F499, MIN(CK495, $F499 - SUM($I502:CJ502), $F499 - SUM(CL495:$CV495)), MIN(($F499 - SUM($I502:CJ502)) / COUNTIF(CK500:$CV500, \">0\"), CK495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM495:$CV495) < $F499, MIN(CL495, $F499 - SUM($I502:CK502), $F499 - SUM(CM495:$CV495)), MIN(($F499 - SUM($I502:CK502)) / COUNTIF(CL500:$CV500, \">0\"), CL495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN495:$CV495) < $F499, MIN(CM495, $F499 - SUM($I502:CL502), $F499 - SUM(CN495:$CV495)), MIN(($F499 - SUM($I502:CL502)) / COUNTIF(CM500:$CV500, \">0\"), CM495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO495:$CV495) < $F499, MIN(CN495, $F499 - SUM($I502:CM502), $F499 - SUM(CO495:$CV495)), MIN(($F499 - SUM($I502:CM502)) / COUNTIF(CN500:$CV500, \">0\"), CN495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP495:$CV495) < $F499, MIN(CO495, $F499 - SUM($I502:CN502), $F499 - SUM(CP495:$CV495)), MIN(($F499 - SUM($I502:CN502)) / COUNTIF(CO500:$CV500, \">0\"), CO495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ495:$CV495) < $F499, MIN(CP495, $F499 - SUM($I502:CO502), $F499 - SUM(CQ495:$CV495)), MIN(($F499 - SUM($I502:CO502)) / COUNTIF(CP500:$CV500, \">0\"), CP495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR495:$CV495) < $F499, MIN(CQ495, $F499 - SUM($I502:CP502), $F499 - SUM(CR495:$CV495)), MIN(($F499 - SUM($I502:CP502)) / COUNTIF(CQ500:$CV500, \">0\"), CQ495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS495:$CV495) < $F499, MIN(CR495, $F499 - SUM($I502:CQ502), $F499 - SUM(CS495:$CV495)), MIN(($F499 - SUM($I502:CQ502)) / COUNTIF(CR500:$CV500, \">0\"), CR495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT495:$CV495) < $F499, MIN(CS495, $F499 - SUM($I502:CR502), $F499 - SUM(CT495:$CV495)), MIN(($F499 - SUM($I502:CR502)) / COUNTIF(CS500:$CV500, \">0\"), CS495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU495:$CV495) < $F499, MIN(CT495, $F499 - SUM($I502:CS502), $F499 - SUM(CU495:$CV495)), MIN(($F499 - SUM($I502:CS502)) / COUNTIF(CT500:$CV500, \">0\"), CT495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV495:$CV495) < $F499, MIN(CU495, $F499 - SUM($I502:CT502), $F499 - SUM(CV495:$CV495)), MIN(($F499 - SUM($I502:CT502)) / COUNTIF(CU500:$CV500, \">0\"), CU495)) * $F501, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV495:CV495) < $F499, MIN(CV495, $F499 - SUM($I502:CU502), $F499 - SUM($CV495:CV495)), MIN(($F499 - SUM($I502:CU502)) / COUNTIF(CV500:$CV500, \">0\"), CV495)) * $F501, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J503:CV503)","v":0},"mmcf",null,null,{"$f":"IF($F501 = 0, J500, J502)","v":0},{"$f":"IF($F501 = 0, K500, K502)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F501 = 0, BW500, BW502)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J503 > 0, $F497, 0)","v":0},{"$f":"IF(K503 > 0, $F497, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW503 > 0, $F497, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 13"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J507:CV507)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J508:CV508)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I507:I507) = 0, J507 > 0), J507, 0)","v":0},{"$f":"IF(AND(SUM($I507:J507) = 0, K507 > 0), K507, 0)","v":0},{"$f":"IF(AND(SUM($I507:K507) = 0, L507 > 0), L507, 0)","v":0},{"$f":"IF(AND(SUM($I507:L507) = 0, M507 > 0), M507, 0)","v":0},{"$f":"IF(AND(SUM($I507:M507) = 0, N507 > 0), N507, 0)","v":0},{"$f":"IF(AND(SUM($I507:N507) = 0, O507 > 0), O507, 0)","v":0},{"$f":"IF(AND(SUM($I507:O507) = 0, P507 > 0), P507, 0)","v":0},{"$f":"IF(AND(SUM($I507:P507) = 0, Q507 > 0), Q507, 0)","v":0},{"$f":"IF(AND(SUM($I507:Q507) = 0, R507 > 0), R507, 0)","v":0},{"$f":"IF(AND(SUM($I507:R507) = 0, S507 > 0), S507, 0)","v":0},{"$f":"IF(AND(SUM($I507:S507) = 0, T507 > 0), T507, 0)","v":0},{"$f":"IF(AND(SUM($I507:T507) = 0, U507 > 0), U507, 0)","v":0},{"$f":"IF(AND(SUM($I507:U507) = 0, V507 > 0), V507, 0)","v":0},{"$f":"IF(AND(SUM($I507:V507) = 0, W507 > 0), W507, 0)","v":0},{"$f":"IF(AND(SUM($I507:W507) = 0, X507 > 0), X507, 0)","v":0},{"$f":"IF(AND(SUM($I507:X507) = 0, Y507 > 0), Y507, 0)","v":0},{"$f":"IF(AND(SUM($I507:Y507) = 0, Z507 > 0), Z507, 0)","v":0},{"$f":"IF(AND(SUM($I507:Z507) = 0, AA507 > 0), AA507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AA507) = 0, AB507 > 0), AB507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AB507) = 0, AC507 > 0), AC507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AC507) = 0, AD507 > 0), AD507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AD507) = 0, AE507 > 0), AE507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AE507) = 0, AF507 > 0), AF507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AF507) = 0, AG507 > 0), AG507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AG507) = 0, AH507 > 0), AH507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AH507) = 0, AI507 > 0), AI507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AI507) = 0, AJ507 > 0), AJ507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AJ507) = 0, AK507 > 0), AK507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AK507) = 0, AL507 > 0), AL507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AL507) = 0, AM507 > 0), AM507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AM507) = 0, AN507 > 0), AN507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AN507) = 0, AO507 > 0), AO507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AO507) = 0, AP507 > 0), AP507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AP507) = 0, AQ507 > 0), AQ507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AQ507) = 0, AR507 > 0), AR507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AR507) = 0, AS507 > 0), AS507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AS507) = 0, AT507 > 0), AT507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AT507) = 0, AU507 > 0), AU507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AU507) = 0, AV507 > 0), AV507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AV507) = 0, AW507 > 0), AW507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AW507) = 0, AX507 > 0), AX507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AX507) = 0, AY507 > 0), AY507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AY507) = 0, AZ507 > 0), AZ507, 0)","v":0},{"$f":"IF(AND(SUM($I507:AZ507) = 0, BA507 > 0), BA507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BA507) = 0, BB507 > 0), BB507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BB507) = 0, BC507 > 0), BC507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BC507) = 0, BD507 > 0), BD507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BD507) = 0, BE507 > 0), BE507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BE507) = 0, BF507 > 0), BF507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BF507) = 0, BG507 > 0), BG507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BG507) = 0, BH507 > 0), BH507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BH507) = 0, BI507 > 0), BI507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BI507) = 0, BJ507 > 0), BJ507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BJ507) = 0, BK507 > 0), BK507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BK507) = 0, BL507 > 0), BL507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BL507) = 0, BM507 > 0), BM507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BM507) = 0, BN507 > 0), BN507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BN507) = 0, BO507 > 0), BO507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BO507) = 0, BP507 > 0), BP507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BP507) = 0, BQ507 > 0), BQ507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BQ507) = 0, BR507 > 0), BR507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BR507) = 0, BS507 > 0), BS507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BS507) = 0, BT507 > 0), BT507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BT507) = 0, BU507 > 0), BU507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BU507) = 0, BV507 > 0), BV507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BV507) = 0, BW507 > 0), BW507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BW507) = 0, BX507 > 0), BX507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BX507) = 0, BY507 > 0), BY507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BY507) = 0, BZ507 > 0), BZ507, 0)","v":0},{"$f":"IF(AND(SUM($I507:BZ507) = 0, CA507 > 0), CA507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CA507) = 0, CB507 > 0), CB507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CB507) = 0, CC507 > 0), CC507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CC507) = 0, CD507 > 0), CD507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CD507) = 0, CE507 > 0), CE507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CE507) = 0, CF507 > 0), CF507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CF507) = 0, CG507 > 0), CG507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CG507) = 0, CH507 > 0), CH507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CH507) = 0, CI507 > 0), CI507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CI507) = 0, CJ507 > 0), CJ507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CJ507) = 0, CK507 > 0), CK507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CK507) = 0, CL507 > 0), CL507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CL507) = 0, CM507 > 0), CM507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CM507) = 0, CN507 > 0), CN507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CN507) = 0, CO507 > 0), CO507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CO507) = 0, CP507 > 0), CP507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CP507) = 0, CQ507 > 0), CQ507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CQ507) = 0, CR507 > 0), CR507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CR507) = 0, CS507 > 0), CS507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CS507) = 0, CT507 > 0), CT507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CT507) = 0, CU507 > 0), CU507, 0)","v":0},{"$f":"IF(AND(SUM($I507:CU507) = 0, CV507 > 0), CV507, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J509:CV509)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J508 / $F$355, $F507 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K508 / $F$355, $F507 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW508 / $F$355, $F507 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F509","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F509","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J512:CV512)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I512:I512) < $F511, MIN(J507, $F510, $F511 - SUM($I512:I512)), 0)","v":0},{"$f":"IF(SUM($I512:J512) < $F511, MIN(K507, $F510, $F511 - SUM($I512:J512)), 0)","v":0},{"$f":"IF(SUM($I512:K512) < $F511, MIN(L507, $F510, $F511 - SUM($I512:K512)), 0)","v":0},{"$f":"IF(SUM($I512:L512) < $F511, MIN(M507, $F510, $F511 - SUM($I512:L512)), 0)","v":0},{"$f":"IF(SUM($I512:M512) < $F511, MIN(N507, $F510, $F511 - SUM($I512:M512)), 0)","v":0},{"$f":"IF(SUM($I512:N512) < $F511, MIN(O507, $F510, $F511 - SUM($I512:N512)), 0)","v":0},{"$f":"IF(SUM($I512:O512) < $F511, MIN(P507, $F510, $F511 - SUM($I512:O512)), 0)","v":0},{"$f":"IF(SUM($I512:P512) < $F511, MIN(Q507, $F510, $F511 - SUM($I512:P512)), 0)","v":0},{"$f":"IF(SUM($I512:Q512) < $F511, MIN(R507, $F510, $F511 - SUM($I512:Q512)), 0)","v":0},{"$f":"IF(SUM($I512:R512) < $F511, MIN(S507, $F510, $F511 - SUM($I512:R512)), 0)","v":0},{"$f":"IF(SUM($I512:S512) < $F511, MIN(T507, $F510, $F511 - SUM($I512:S512)), 0)","v":0},{"$f":"IF(SUM($I512:T512) < $F511, MIN(U507, $F510, $F511 - SUM($I512:T512)), 0)","v":0},{"$f":"IF(SUM($I512:U512) < $F511, MIN(V507, $F510, $F511 - SUM($I512:U512)), 0)","v":0},{"$f":"IF(SUM($I512:V512) < $F511, MIN(W507, $F510, $F511 - SUM($I512:V512)), 0)","v":0},{"$f":"IF(SUM($I512:W512) < $F511, MIN(X507, $F510, $F511 - SUM($I512:W512)), 0)","v":0},{"$f":"IF(SUM($I512:X512) < $F511, MIN(Y507, $F510, $F511 - SUM($I512:X512)), 0)","v":0},{"$f":"IF(SUM($I512:Y512) < $F511, MIN(Z507, $F510, $F511 - SUM($I512:Y512)), 0)","v":0},{"$f":"IF(SUM($I512:Z512) < $F511, MIN(AA507, $F510, $F511 - SUM($I512:Z512)), 0)","v":0},{"$f":"IF(SUM($I512:AA512) < $F511, MIN(AB507, $F510, $F511 - SUM($I512:AA512)), 0)","v":0},{"$f":"IF(SUM($I512:AB512) < $F511, MIN(AC507, $F510, $F511 - SUM($I512:AB512)), 0)","v":0},{"$f":"IF(SUM($I512:AC512) < $F511, MIN(AD507, $F510, $F511 - SUM($I512:AC512)), 0)","v":0},{"$f":"IF(SUM($I512:AD512) < $F511, MIN(AE507, $F510, $F511 - SUM($I512:AD512)), 0)","v":0},{"$f":"IF(SUM($I512:AE512) < $F511, MIN(AF507, $F510, $F511 - SUM($I512:AE512)), 0)","v":0},{"$f":"IF(SUM($I512:AF512) < $F511, MIN(AG507, $F510, $F511 - SUM($I512:AF512)), 0)","v":0},{"$f":"IF(SUM($I512:AG512) < $F511, MIN(AH507, $F510, $F511 - SUM($I512:AG512)), 0)","v":0},{"$f":"IF(SUM($I512:AH512) < $F511, MIN(AI507, $F510, $F511 - SUM($I512:AH512)), 0)","v":0},{"$f":"IF(SUM($I512:AI512) < $F511, MIN(AJ507, $F510, $F511 - SUM($I512:AI512)), 0)","v":0},{"$f":"IF(SUM($I512:AJ512) < $F511, MIN(AK507, $F510, $F511 - SUM($I512:AJ512)), 0)","v":0},{"$f":"IF(SUM($I512:AK512) < $F511, MIN(AL507, $F510, $F511 - SUM($I512:AK512)), 0)","v":0},{"$f":"IF(SUM($I512:AL512) < $F511, MIN(AM507, $F510, $F511 - SUM($I512:AL512)), 0)","v":0},{"$f":"IF(SUM($I512:AM512) < $F511, MIN(AN507, $F510, $F511 - SUM($I512:AM512)), 0)","v":0},{"$f":"IF(SUM($I512:AN512) < $F511, MIN(AO507, $F510, $F511 - SUM($I512:AN512)), 0)","v":0},{"$f":"IF(SUM($I512:AO512) < $F511, MIN(AP507, $F510, $F511 - SUM($I512:AO512)), 0)","v":0},{"$f":"IF(SUM($I512:AP512) < $F511, MIN(AQ507, $F510, $F511 - SUM($I512:AP512)), 0)","v":0},{"$f":"IF(SUM($I512:AQ512) < $F511, MIN(AR507, $F510, $F511 - SUM($I512:AQ512)), 0)","v":0},{"$f":"IF(SUM($I512:AR512) < $F511, MIN(AS507, $F510, $F511 - SUM($I512:AR512)), 0)","v":0},{"$f":"IF(SUM($I512:AS512) < $F511, MIN(AT507, $F510, $F511 - SUM($I512:AS512)), 0)","v":0},{"$f":"IF(SUM($I512:AT512) < $F511, MIN(AU507, $F510, $F511 - SUM($I512:AT512)), 0)","v":0},{"$f":"IF(SUM($I512:AU512) < $F511, MIN(AV507, $F510, $F511 - SUM($I512:AU512)), 0)","v":0},{"$f":"IF(SUM($I512:AV512) < $F511, MIN(AW507, $F510, $F511 - SUM($I512:AV512)), 0)","v":0},{"$f":"IF(SUM($I512:AW512) < $F511, MIN(AX507, $F510, $F511 - SUM($I512:AW512)), 0)","v":0},{"$f":"IF(SUM($I512:AX512) < $F511, MIN(AY507, $F510, $F511 - SUM($I512:AX512)), 0)","v":0},{"$f":"IF(SUM($I512:AY512) < $F511, MIN(AZ507, $F510, $F511 - SUM($I512:AY512)), 0)","v":0},{"$f":"IF(SUM($I512:AZ512) < $F511, MIN(BA507, $F510, $F511 - SUM($I512:AZ512)), 0)","v":0},{"$f":"IF(SUM($I512:BA512) < $F511, MIN(BB507, $F510, $F511 - SUM($I512:BA512)), 0)","v":0},{"$f":"IF(SUM($I512:BB512) < $F511, MIN(BC507, $F510, $F511 - SUM($I512:BB512)), 0)","v":0},{"$f":"IF(SUM($I512:BC512) < $F511, MIN(BD507, $F510, $F511 - SUM($I512:BC512)), 0)","v":0},{"$f":"IF(SUM($I512:BD512) < $F511, MIN(BE507, $F510, $F511 - SUM($I512:BD512)), 0)","v":0},{"$f":"IF(SUM($I512:BE512) < $F511, MIN(BF507, $F510, $F511 - SUM($I512:BE512)), 0)","v":0},{"$f":"IF(SUM($I512:BF512) < $F511, MIN(BG507, $F510, $F511 - SUM($I512:BF512)), 0)","v":0},{"$f":"IF(SUM($I512:BG512) < $F511, MIN(BH507, $F510, $F511 - SUM($I512:BG512)), 0)","v":0},{"$f":"IF(SUM($I512:BH512) < $F511, MIN(BI507, $F510, $F511 - SUM($I512:BH512)), 0)","v":0},{"$f":"IF(SUM($I512:BI512) < $F511, MIN(BJ507, $F510, $F511 - SUM($I512:BI512)), 0)","v":0},{"$f":"IF(SUM($I512:BJ512) < $F511, MIN(BK507, $F510, $F511 - SUM($I512:BJ512)), 0)","v":0},{"$f":"IF(SUM($I512:BK512) < $F511, MIN(BL507, $F510, $F511 - SUM($I512:BK512)), 0)","v":0},{"$f":"IF(SUM($I512:BL512) < $F511, MIN(BM507, $F510, $F511 - SUM($I512:BL512)), 0)","v":0},{"$f":"IF(SUM($I512:BM512) < $F511, MIN(BN507, $F510, $F511 - SUM($I512:BM512)), 0)","v":0},{"$f":"IF(SUM($I512:BN512) < $F511, MIN(BO507, $F510, $F511 - SUM($I512:BN512)), 0)","v":0},{"$f":"IF(SUM($I512:BO512) < $F511, MIN(BP507, $F510, $F511 - SUM($I512:BO512)), 0)","v":0},{"$f":"IF(SUM($I512:BP512) < $F511, MIN(BQ507, $F510, $F511 - SUM($I512:BP512)), 0)","v":0},{"$f":"IF(SUM($I512:BQ512) < $F511, MIN(BR507, $F510, $F511 - SUM($I512:BQ512)), 0)","v":0},{"$f":"IF(SUM($I512:BR512) < $F511, MIN(BS507, $F510, $F511 - SUM($I512:BR512)), 0)","v":0},{"$f":"IF(SUM($I512:BS512) < $F511, MIN(BT507, $F510, $F511 - SUM($I512:BS512)), 0)","v":0},{"$f":"IF(SUM($I512:BT512) < $F511, MIN(BU507, $F510, $F511 - SUM($I512:BT512)), 0)","v":0},{"$f":"IF(SUM($I512:BU512) < $F511, MIN(BV507, $F510, $F511 - SUM($I512:BU512)), 0)","v":0},{"$f":"IF(SUM($I512:BV512) < $F511, MIN(BW507, $F510, $F511 - SUM($I512:BV512)), 0)","v":0},{"$f":"IF(SUM($I512:BW512) < $F511, MIN(BX507, $F510, $F511 - SUM($I512:BW512)), 0)","v":0},{"$f":"IF(SUM($I512:BX512) < $F511, MIN(BY507, $F510, $F511 - SUM($I512:BX512)), 0)","v":0},{"$f":"IF(SUM($I512:BY512) < $F511, MIN(BZ507, $F510, $F511 - SUM($I512:BY512)), 0)","v":0},{"$f":"IF(SUM($I512:BZ512) < $F511, MIN(CA507, $F510, $F511 - SUM($I512:BZ512)), 0)","v":0},{"$f":"IF(SUM($I512:CA512) < $F511, MIN(CB507, $F510, $F511 - SUM($I512:CA512)), 0)","v":0},{"$f":"IF(SUM($I512:CB512) < $F511, MIN(CC507, $F510, $F511 - SUM($I512:CB512)), 0)","v":0},{"$f":"IF(SUM($I512:CC512) < $F511, MIN(CD507, $F510, $F511 - SUM($I512:CC512)), 0)","v":0},{"$f":"IF(SUM($I512:CD512) < $F511, MIN(CE507, $F510, $F511 - SUM($I512:CD512)), 0)","v":0},{"$f":"IF(SUM($I512:CE512) < $F511, MIN(CF507, $F510, $F511 - SUM($I512:CE512)), 0)","v":0},{"$f":"IF(SUM($I512:CF512) < $F511, MIN(CG507, $F510, $F511 - SUM($I512:CF512)), 0)","v":0},{"$f":"IF(SUM($I512:CG512) < $F511, MIN(CH507, $F510, $F511 - SUM($I512:CG512)), 0)","v":0},{"$f":"IF(SUM($I512:CH512) < $F511, MIN(CI507, $F510, $F511 - SUM($I512:CH512)), 0)","v":0},{"$f":"IF(SUM($I512:CI512) < $F511, MIN(CJ507, $F510, $F511 - SUM($I512:CI512)), 0)","v":0},{"$f":"IF(SUM($I512:CJ512) < $F511, MIN(CK507, $F510, $F511 - SUM($I512:CJ512)), 0)","v":0},{"$f":"IF(SUM($I512:CK512) < $F511, MIN(CL507, $F510, $F511 - SUM($I512:CK512)), 0)","v":0},{"$f":"IF(SUM($I512:CL512) < $F511, MIN(CM507, $F510, $F511 - SUM($I512:CL512)), 0)","v":0},{"$f":"IF(SUM($I512:CM512) < $F511, MIN(CN507, $F510, $F511 - SUM($I512:CM512)), 0)","v":0},{"$f":"IF(SUM($I512:CN512) < $F511, MIN(CO507, $F510, $F511 - SUM($I512:CN512)), 0)","v":0},{"$f":"IF(SUM($I512:CO512) < $F511, MIN(CP507, $F510, $F511 - SUM($I512:CO512)), 0)","v":0},{"$f":"IF(SUM($I512:CP512) < $F511, MIN(CQ507, $F510, $F511 - SUM($I512:CP512)), 0)","v":0},{"$f":"IF(SUM($I512:CQ512) < $F511, MIN(CR507, $F510, $F511 - SUM($I512:CQ512)), 0)","v":0},{"$f":"IF(SUM($I512:CR512) < $F511, MIN(CS507, $F510, $F511 - SUM($I512:CR512)), 0)","v":0},{"$f":"IF(SUM($I512:CS512) < $F511, MIN(CT507, $F510, $F511 - SUM($I512:CS512)), 0)","v":0},{"$f":"IF(SUM($I512:CT512) < $F511, MIN(CU507, $F510, $F511 - SUM($I512:CT512)), 0)","v":0},{"$f":"IF(SUM($I512:CU512) < $F511, MIN(CV507, $F510, $F511 - SUM($I512:CU512)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F512 < F511, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K507:$CV507) < $F511, MIN(J507, $F511 - SUM($I514:I514), $F511 - SUM(K507:$CV507)), MIN(($F511 - SUM($I514:I514)) / COUNTIF(J512:$CV512, \">0\"), J507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(L507:$CV507) < $F511, MIN(K507, $F511 - SUM($I514:J514), $F511 - SUM(L507:$CV507)), MIN(($F511 - SUM($I514:J514)) / COUNTIF(K512:$CV512, \">0\"), K507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(M507:$CV507) < $F511, MIN(L507, $F511 - SUM($I514:K514), $F511 - SUM(M507:$CV507)), MIN(($F511 - SUM($I514:K514)) / COUNTIF(L512:$CV512, \">0\"), L507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(N507:$CV507) < $F511, MIN(M507, $F511 - SUM($I514:L514), $F511 - SUM(N507:$CV507)), MIN(($F511 - SUM($I514:L514)) / COUNTIF(M512:$CV512, \">0\"), M507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(O507:$CV507) < $F511, MIN(N507, $F511 - SUM($I514:M514), $F511 - SUM(O507:$CV507)), MIN(($F511 - SUM($I514:M514)) / COUNTIF(N512:$CV512, \">0\"), N507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(P507:$CV507) < $F511, MIN(O507, $F511 - SUM($I514:N514), $F511 - SUM(P507:$CV507)), MIN(($F511 - SUM($I514:N514)) / COUNTIF(O512:$CV512, \">0\"), O507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q507:$CV507) < $F511, MIN(P507, $F511 - SUM($I514:O514), $F511 - SUM(Q507:$CV507)), MIN(($F511 - SUM($I514:O514)) / COUNTIF(P512:$CV512, \">0\"), P507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(R507:$CV507) < $F511, MIN(Q507, $F511 - SUM($I514:P514), $F511 - SUM(R507:$CV507)), MIN(($F511 - SUM($I514:P514)) / COUNTIF(Q512:$CV512, \">0\"), Q507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(S507:$CV507) < $F511, MIN(R507, $F511 - SUM($I514:Q514), $F511 - SUM(S507:$CV507)), MIN(($F511 - SUM($I514:Q514)) / COUNTIF(R512:$CV512, \">0\"), R507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(T507:$CV507) < $F511, MIN(S507, $F511 - SUM($I514:R514), $F511 - SUM(T507:$CV507)), MIN(($F511 - SUM($I514:R514)) / COUNTIF(S512:$CV512, \">0\"), S507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(U507:$CV507) < $F511, MIN(T507, $F511 - SUM($I514:S514), $F511 - SUM(U507:$CV507)), MIN(($F511 - SUM($I514:S514)) / COUNTIF(T512:$CV512, \">0\"), T507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(V507:$CV507) < $F511, MIN(U507, $F511 - SUM($I514:T514), $F511 - SUM(V507:$CV507)), MIN(($F511 - SUM($I514:T514)) / COUNTIF(U512:$CV512, \">0\"), U507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(W507:$CV507) < $F511, MIN(V507, $F511 - SUM($I514:U514), $F511 - SUM(W507:$CV507)), MIN(($F511 - SUM($I514:U514)) / COUNTIF(V512:$CV512, \">0\"), V507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(X507:$CV507) < $F511, MIN(W507, $F511 - SUM($I514:V514), $F511 - SUM(X507:$CV507)), MIN(($F511 - SUM($I514:V514)) / COUNTIF(W512:$CV512, \">0\"), W507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y507:$CV507) < $F511, MIN(X507, $F511 - SUM($I514:W514), $F511 - SUM(Y507:$CV507)), MIN(($F511 - SUM($I514:W514)) / COUNTIF(X512:$CV512, \">0\"), X507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z507:$CV507) < $F511, MIN(Y507, $F511 - SUM($I514:X514), $F511 - SUM(Z507:$CV507)), MIN(($F511 - SUM($I514:X514)) / COUNTIF(Y512:$CV512, \">0\"), Y507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA507:$CV507) < $F511, MIN(Z507, $F511 - SUM($I514:Y514), $F511 - SUM(AA507:$CV507)), MIN(($F511 - SUM($I514:Y514)) / COUNTIF(Z512:$CV512, \">0\"), Z507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB507:$CV507) < $F511, MIN(AA507, $F511 - SUM($I514:Z514), $F511 - SUM(AB507:$CV507)), MIN(($F511 - SUM($I514:Z514)) / COUNTIF(AA512:$CV512, \">0\"), AA507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC507:$CV507) < $F511, MIN(AB507, $F511 - SUM($I514:AA514), $F511 - SUM(AC507:$CV507)), MIN(($F511 - SUM($I514:AA514)) / COUNTIF(AB512:$CV512, \">0\"), AB507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD507:$CV507) < $F511, MIN(AC507, $F511 - SUM($I514:AB514), $F511 - SUM(AD507:$CV507)), MIN(($F511 - SUM($I514:AB514)) / COUNTIF(AC512:$CV512, \">0\"), AC507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE507:$CV507) < $F511, MIN(AD507, $F511 - SUM($I514:AC514), $F511 - SUM(AE507:$CV507)), MIN(($F511 - SUM($I514:AC514)) / COUNTIF(AD512:$CV512, \">0\"), AD507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF507:$CV507) < $F511, MIN(AE507, $F511 - SUM($I514:AD514), $F511 - SUM(AF507:$CV507)), MIN(($F511 - SUM($I514:AD514)) / COUNTIF(AE512:$CV512, \">0\"), AE507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG507:$CV507) < $F511, MIN(AF507, $F511 - SUM($I514:AE514), $F511 - SUM(AG507:$CV507)), MIN(($F511 - SUM($I514:AE514)) / COUNTIF(AF512:$CV512, \">0\"), AF507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH507:$CV507) < $F511, MIN(AG507, $F511 - SUM($I514:AF514), $F511 - SUM(AH507:$CV507)), MIN(($F511 - SUM($I514:AF514)) / COUNTIF(AG512:$CV512, \">0\"), AG507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI507:$CV507) < $F511, MIN(AH507, $F511 - SUM($I514:AG514), $F511 - SUM(AI507:$CV507)), MIN(($F511 - SUM($I514:AG514)) / COUNTIF(AH512:$CV512, \">0\"), AH507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ507:$CV507) < $F511, MIN(AI507, $F511 - SUM($I514:AH514), $F511 - SUM(AJ507:$CV507)), MIN(($F511 - SUM($I514:AH514)) / COUNTIF(AI512:$CV512, \">0\"), AI507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK507:$CV507) < $F511, MIN(AJ507, $F511 - SUM($I514:AI514), $F511 - SUM(AK507:$CV507)), MIN(($F511 - SUM($I514:AI514)) / COUNTIF(AJ512:$CV512, \">0\"), AJ507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL507:$CV507) < $F511, MIN(AK507, $F511 - SUM($I514:AJ514), $F511 - SUM(AL507:$CV507)), MIN(($F511 - SUM($I514:AJ514)) / COUNTIF(AK512:$CV512, \">0\"), AK507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM507:$CV507) < $F511, MIN(AL507, $F511 - SUM($I514:AK514), $F511 - SUM(AM507:$CV507)), MIN(($F511 - SUM($I514:AK514)) / COUNTIF(AL512:$CV512, \">0\"), AL507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN507:$CV507) < $F511, MIN(AM507, $F511 - SUM($I514:AL514), $F511 - SUM(AN507:$CV507)), MIN(($F511 - SUM($I514:AL514)) / COUNTIF(AM512:$CV512, \">0\"), AM507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO507:$CV507) < $F511, MIN(AN507, $F511 - SUM($I514:AM514), $F511 - SUM(AO507:$CV507)), MIN(($F511 - SUM($I514:AM514)) / COUNTIF(AN512:$CV512, \">0\"), AN507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP507:$CV507) < $F511, MIN(AO507, $F511 - SUM($I514:AN514), $F511 - SUM(AP507:$CV507)), MIN(($F511 - SUM($I514:AN514)) / COUNTIF(AO512:$CV512, \">0\"), AO507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ507:$CV507) < $F511, MIN(AP507, $F511 - SUM($I514:AO514), $F511 - SUM(AQ507:$CV507)), MIN(($F511 - SUM($I514:AO514)) / COUNTIF(AP512:$CV512, \">0\"), AP507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR507:$CV507) < $F511, MIN(AQ507, $F511 - SUM($I514:AP514), $F511 - SUM(AR507:$CV507)), MIN(($F511 - SUM($I514:AP514)) / COUNTIF(AQ512:$CV512, \">0\"), AQ507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS507:$CV507) < $F511, MIN(AR507, $F511 - SUM($I514:AQ514), $F511 - SUM(AS507:$CV507)), MIN(($F511 - SUM($I514:AQ514)) / COUNTIF(AR512:$CV512, \">0\"), AR507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT507:$CV507) < $F511, MIN(AS507, $F511 - SUM($I514:AR514), $F511 - SUM(AT507:$CV507)), MIN(($F511 - SUM($I514:AR514)) / COUNTIF(AS512:$CV512, \">0\"), AS507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU507:$CV507) < $F511, MIN(AT507, $F511 - SUM($I514:AS514), $F511 - SUM(AU507:$CV507)), MIN(($F511 - SUM($I514:AS514)) / COUNTIF(AT512:$CV512, \">0\"), AT507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV507:$CV507) < $F511, MIN(AU507, $F511 - SUM($I514:AT514), $F511 - SUM(AV507:$CV507)), MIN(($F511 - SUM($I514:AT514)) / COUNTIF(AU512:$CV512, \">0\"), AU507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW507:$CV507) < $F511, MIN(AV507, $F511 - SUM($I514:AU514), $F511 - SUM(AW507:$CV507)), MIN(($F511 - SUM($I514:AU514)) / COUNTIF(AV512:$CV512, \">0\"), AV507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX507:$CV507) < $F511, MIN(AW507, $F511 - SUM($I514:AV514), $F511 - SUM(AX507:$CV507)), MIN(($F511 - SUM($I514:AV514)) / COUNTIF(AW512:$CV512, \">0\"), AW507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY507:$CV507) < $F511, MIN(AX507, $F511 - SUM($I514:AW514), $F511 - SUM(AY507:$CV507)), MIN(($F511 - SUM($I514:AW514)) / COUNTIF(AX512:$CV512, \">0\"), AX507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ507:$CV507) < $F511, MIN(AY507, $F511 - SUM($I514:AX514), $F511 - SUM(AZ507:$CV507)), MIN(($F511 - SUM($I514:AX514)) / COUNTIF(AY512:$CV512, \">0\"), AY507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA507:$CV507) < $F511, MIN(AZ507, $F511 - SUM($I514:AY514), $F511 - SUM(BA507:$CV507)), MIN(($F511 - SUM($I514:AY514)) / COUNTIF(AZ512:$CV512, \">0\"), AZ507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB507:$CV507) < $F511, MIN(BA507, $F511 - SUM($I514:AZ514), $F511 - SUM(BB507:$CV507)), MIN(($F511 - SUM($I514:AZ514)) / COUNTIF(BA512:$CV512, \">0\"), BA507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC507:$CV507) < $F511, MIN(BB507, $F511 - SUM($I514:BA514), $F511 - SUM(BC507:$CV507)), MIN(($F511 - SUM($I514:BA514)) / COUNTIF(BB512:$CV512, \">0\"), BB507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD507:$CV507) < $F511, MIN(BC507, $F511 - SUM($I514:BB514), $F511 - SUM(BD507:$CV507)), MIN(($F511 - SUM($I514:BB514)) / COUNTIF(BC512:$CV512, \">0\"), BC507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE507:$CV507) < $F511, MIN(BD507, $F511 - SUM($I514:BC514), $F511 - SUM(BE507:$CV507)), MIN(($F511 - SUM($I514:BC514)) / COUNTIF(BD512:$CV512, \">0\"), BD507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF507:$CV507) < $F511, MIN(BE507, $F511 - SUM($I514:BD514), $F511 - SUM(BF507:$CV507)), MIN(($F511 - SUM($I514:BD514)) / COUNTIF(BE512:$CV512, \">0\"), BE507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG507:$CV507) < $F511, MIN(BF507, $F511 - SUM($I514:BE514), $F511 - SUM(BG507:$CV507)), MIN(($F511 - SUM($I514:BE514)) / COUNTIF(BF512:$CV512, \">0\"), BF507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH507:$CV507) < $F511, MIN(BG507, $F511 - SUM($I514:BF514), $F511 - SUM(BH507:$CV507)), MIN(($F511 - SUM($I514:BF514)) / COUNTIF(BG512:$CV512, \">0\"), BG507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI507:$CV507) < $F511, MIN(BH507, $F511 - SUM($I514:BG514), $F511 - SUM(BI507:$CV507)), MIN(($F511 - SUM($I514:BG514)) / COUNTIF(BH512:$CV512, \">0\"), BH507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ507:$CV507) < $F511, MIN(BI507, $F511 - SUM($I514:BH514), $F511 - SUM(BJ507:$CV507)), MIN(($F511 - SUM($I514:BH514)) / COUNTIF(BI512:$CV512, \">0\"), BI507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK507:$CV507) < $F511, MIN(BJ507, $F511 - SUM($I514:BI514), $F511 - SUM(BK507:$CV507)), MIN(($F511 - SUM($I514:BI514)) / COUNTIF(BJ512:$CV512, \">0\"), BJ507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL507:$CV507) < $F511, MIN(BK507, $F511 - SUM($I514:BJ514), $F511 - SUM(BL507:$CV507)), MIN(($F511 - SUM($I514:BJ514)) / COUNTIF(BK512:$CV512, \">0\"), BK507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM507:$CV507) < $F511, MIN(BL507, $F511 - SUM($I514:BK514), $F511 - SUM(BM507:$CV507)), MIN(($F511 - SUM($I514:BK514)) / COUNTIF(BL512:$CV512, \">0\"), BL507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN507:$CV507) < $F511, MIN(BM507, $F511 - SUM($I514:BL514), $F511 - SUM(BN507:$CV507)), MIN(($F511 - SUM($I514:BL514)) / COUNTIF(BM512:$CV512, \">0\"), BM507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO507:$CV507) < $F511, MIN(BN507, $F511 - SUM($I514:BM514), $F511 - SUM(BO507:$CV507)), MIN(($F511 - SUM($I514:BM514)) / COUNTIF(BN512:$CV512, \">0\"), BN507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP507:$CV507) < $F511, MIN(BO507, $F511 - SUM($I514:BN514), $F511 - SUM(BP507:$CV507)), MIN(($F511 - SUM($I514:BN514)) / COUNTIF(BO512:$CV512, \">0\"), BO507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ507:$CV507) < $F511, MIN(BP507, $F511 - SUM($I514:BO514), $F511 - SUM(BQ507:$CV507)), MIN(($F511 - SUM($I514:BO514)) / COUNTIF(BP512:$CV512, \">0\"), BP507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR507:$CV507) < $F511, MIN(BQ507, $F511 - SUM($I514:BP514), $F511 - SUM(BR507:$CV507)), MIN(($F511 - SUM($I514:BP514)) / COUNTIF(BQ512:$CV512, \">0\"), BQ507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS507:$CV507) < $F511, MIN(BR507, $F511 - SUM($I514:BQ514), $F511 - SUM(BS507:$CV507)), MIN(($F511 - SUM($I514:BQ514)) / COUNTIF(BR512:$CV512, \">0\"), BR507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT507:$CV507) < $F511, MIN(BS507, $F511 - SUM($I514:BR514), $F511 - SUM(BT507:$CV507)), MIN(($F511 - SUM($I514:BR514)) / COUNTIF(BS512:$CV512, \">0\"), BS507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU507:$CV507) < $F511, MIN(BT507, $F511 - SUM($I514:BS514), $F511 - SUM(BU507:$CV507)), MIN(($F511 - SUM($I514:BS514)) / COUNTIF(BT512:$CV512, \">0\"), BT507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV507:$CV507) < $F511, MIN(BU507, $F511 - SUM($I514:BT514), $F511 - SUM(BV507:$CV507)), MIN(($F511 - SUM($I514:BT514)) / COUNTIF(BU512:$CV512, \">0\"), BU507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW507:$CV507) < $F511, MIN(BV507, $F511 - SUM($I514:BU514), $F511 - SUM(BW507:$CV507)), MIN(($F511 - SUM($I514:BU514)) / COUNTIF(BV512:$CV512, \">0\"), BV507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX507:$CV507) < $F511, MIN(BW507, $F511 - SUM($I514:BV514), $F511 - SUM(BX507:$CV507)), MIN(($F511 - SUM($I514:BV514)) / COUNTIF(BW512:$CV512, \">0\"), BW507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY507:$CV507) < $F511, MIN(BX507, $F511 - SUM($I514:BW514), $F511 - SUM(BY507:$CV507)), MIN(($F511 - SUM($I514:BW514)) / COUNTIF(BX512:$CV512, \">0\"), BX507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ507:$CV507) < $F511, MIN(BY507, $F511 - SUM($I514:BX514), $F511 - SUM(BZ507:$CV507)), MIN(($F511 - SUM($I514:BX514)) / COUNTIF(BY512:$CV512, \">0\"), BY507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA507:$CV507) < $F511, MIN(BZ507, $F511 - SUM($I514:BY514), $F511 - SUM(CA507:$CV507)), MIN(($F511 - SUM($I514:BY514)) / COUNTIF(BZ512:$CV512, \">0\"), BZ507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB507:$CV507) < $F511, MIN(CA507, $F511 - SUM($I514:BZ514), $F511 - SUM(CB507:$CV507)), MIN(($F511 - SUM($I514:BZ514)) / COUNTIF(CA512:$CV512, \">0\"), CA507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC507:$CV507) < $F511, MIN(CB507, $F511 - SUM($I514:CA514), $F511 - SUM(CC507:$CV507)), MIN(($F511 - SUM($I514:CA514)) / COUNTIF(CB512:$CV512, \">0\"), CB507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD507:$CV507) < $F511, MIN(CC507, $F511 - SUM($I514:CB514), $F511 - SUM(CD507:$CV507)), MIN(($F511 - SUM($I514:CB514)) / COUNTIF(CC512:$CV512, \">0\"), CC507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE507:$CV507) < $F511, MIN(CD507, $F511 - SUM($I514:CC514), $F511 - SUM(CE507:$CV507)), MIN(($F511 - SUM($I514:CC514)) / COUNTIF(CD512:$CV512, \">0\"), CD507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF507:$CV507) < $F511, MIN(CE507, $F511 - SUM($I514:CD514), $F511 - SUM(CF507:$CV507)), MIN(($F511 - SUM($I514:CD514)) / COUNTIF(CE512:$CV512, \">0\"), CE507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG507:$CV507) < $F511, MIN(CF507, $F511 - SUM($I514:CE514), $F511 - SUM(CG507:$CV507)), MIN(($F511 - SUM($I514:CE514)) / COUNTIF(CF512:$CV512, \">0\"), CF507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH507:$CV507) < $F511, MIN(CG507, $F511 - SUM($I514:CF514), $F511 - SUM(CH507:$CV507)), MIN(($F511 - SUM($I514:CF514)) / COUNTIF(CG512:$CV512, \">0\"), CG507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI507:$CV507) < $F511, MIN(CH507, $F511 - SUM($I514:CG514), $F511 - SUM(CI507:$CV507)), MIN(($F511 - SUM($I514:CG514)) / COUNTIF(CH512:$CV512, \">0\"), CH507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ507:$CV507) < $F511, MIN(CI507, $F511 - SUM($I514:CH514), $F511 - SUM(CJ507:$CV507)), MIN(($F511 - SUM($I514:CH514)) / COUNTIF(CI512:$CV512, \">0\"), CI507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK507:$CV507) < $F511, MIN(CJ507, $F511 - SUM($I514:CI514), $F511 - SUM(CK507:$CV507)), MIN(($F511 - SUM($I514:CI514)) / COUNTIF(CJ512:$CV512, \">0\"), CJ507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL507:$CV507) < $F511, MIN(CK507, $F511 - SUM($I514:CJ514), $F511 - SUM(CL507:$CV507)), MIN(($F511 - SUM($I514:CJ514)) / COUNTIF(CK512:$CV512, \">0\"), CK507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM507:$CV507) < $F511, MIN(CL507, $F511 - SUM($I514:CK514), $F511 - SUM(CM507:$CV507)), MIN(($F511 - SUM($I514:CK514)) / COUNTIF(CL512:$CV512, \">0\"), CL507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN507:$CV507) < $F511, MIN(CM507, $F511 - SUM($I514:CL514), $F511 - SUM(CN507:$CV507)), MIN(($F511 - SUM($I514:CL514)) / COUNTIF(CM512:$CV512, \">0\"), CM507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO507:$CV507) < $F511, MIN(CN507, $F511 - SUM($I514:CM514), $F511 - SUM(CO507:$CV507)), MIN(($F511 - SUM($I514:CM514)) / COUNTIF(CN512:$CV512, \">0\"), CN507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP507:$CV507) < $F511, MIN(CO507, $F511 - SUM($I514:CN514), $F511 - SUM(CP507:$CV507)), MIN(($F511 - SUM($I514:CN514)) / COUNTIF(CO512:$CV512, \">0\"), CO507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ507:$CV507) < $F511, MIN(CP507, $F511 - SUM($I514:CO514), $F511 - SUM(CQ507:$CV507)), MIN(($F511 - SUM($I514:CO514)) / COUNTIF(CP512:$CV512, \">0\"), CP507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR507:$CV507) < $F511, MIN(CQ507, $F511 - SUM($I514:CP514), $F511 - SUM(CR507:$CV507)), MIN(($F511 - SUM($I514:CP514)) / COUNTIF(CQ512:$CV512, \">0\"), CQ507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS507:$CV507) < $F511, MIN(CR507, $F511 - SUM($I514:CQ514), $F511 - SUM(CS507:$CV507)), MIN(($F511 - SUM($I514:CQ514)) / COUNTIF(CR512:$CV512, \">0\"), CR507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT507:$CV507) < $F511, MIN(CS507, $F511 - SUM($I514:CR514), $F511 - SUM(CT507:$CV507)), MIN(($F511 - SUM($I514:CR514)) / COUNTIF(CS512:$CV512, \">0\"), CS507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU507:$CV507) < $F511, MIN(CT507, $F511 - SUM($I514:CS514), $F511 - SUM(CU507:$CV507)), MIN(($F511 - SUM($I514:CS514)) / COUNTIF(CT512:$CV512, \">0\"), CT507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV507:$CV507) < $F511, MIN(CU507, $F511 - SUM($I514:CT514), $F511 - SUM(CV507:$CV507)), MIN(($F511 - SUM($I514:CT514)) / COUNTIF(CU512:$CV512, \">0\"), CU507)) * $F513, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV507:CV507) < $F511, MIN(CV507, $F511 - SUM($I514:CU514), $F511 - SUM($CV507:CV507)), MIN(($F511 - SUM($I514:CU514)) / COUNTIF(CV512:$CV512, \">0\"), CV507)) * $F513, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J515:CV515)","v":0},"mmcf",null,null,{"$f":"IF($F513 = 0, J512, J514)","v":0},{"$f":"IF($F513 = 0, K512, K514)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F513 = 0, BW512, BW514)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J515 > 0, $F509, 0)","v":0},{"$f":"IF(K515 > 0, $F509, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW515 > 0, $F509, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 14"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J519:CV519)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J520:CV520)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I519:I519) = 0, J519 > 0), J519, 0)","v":0},{"$f":"IF(AND(SUM($I519:J519) = 0, K519 > 0), K519, 0)","v":0},{"$f":"IF(AND(SUM($I519:K519) = 0, L519 > 0), L519, 0)","v":0},{"$f":"IF(AND(SUM($I519:L519) = 0, M519 > 0), M519, 0)","v":0},{"$f":"IF(AND(SUM($I519:M519) = 0, N519 > 0), N519, 0)","v":0},{"$f":"IF(AND(SUM($I519:N519) = 0, O519 > 0), O519, 0)","v":0},{"$f":"IF(AND(SUM($I519:O519) = 0, P519 > 0), P519, 0)","v":0},{"$f":"IF(AND(SUM($I519:P519) = 0, Q519 > 0), Q519, 0)","v":0},{"$f":"IF(AND(SUM($I519:Q519) = 0, R519 > 0), R519, 0)","v":0},{"$f":"IF(AND(SUM($I519:R519) = 0, S519 > 0), S519, 0)","v":0},{"$f":"IF(AND(SUM($I519:S519) = 0, T519 > 0), T519, 0)","v":0},{"$f":"IF(AND(SUM($I519:T519) = 0, U519 > 0), U519, 0)","v":0},{"$f":"IF(AND(SUM($I519:U519) = 0, V519 > 0), V519, 0)","v":0},{"$f":"IF(AND(SUM($I519:V519) = 0, W519 > 0), W519, 0)","v":0},{"$f":"IF(AND(SUM($I519:W519) = 0, X519 > 0), X519, 0)","v":0},{"$f":"IF(AND(SUM($I519:X519) = 0, Y519 > 0), Y519, 0)","v":0},{"$f":"IF(AND(SUM($I519:Y519) = 0, Z519 > 0), Z519, 0)","v":0},{"$f":"IF(AND(SUM($I519:Z519) = 0, AA519 > 0), AA519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AA519) = 0, AB519 > 0), AB519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AB519) = 0, AC519 > 0), AC519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AC519) = 0, AD519 > 0), AD519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AD519) = 0, AE519 > 0), AE519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AE519) = 0, AF519 > 0), AF519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AF519) = 0, AG519 > 0), AG519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AG519) = 0, AH519 > 0), AH519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AH519) = 0, AI519 > 0), AI519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AI519) = 0, AJ519 > 0), AJ519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AJ519) = 0, AK519 > 0), AK519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AK519) = 0, AL519 > 0), AL519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AL519) = 0, AM519 > 0), AM519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AM519) = 0, AN519 > 0), AN519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AN519) = 0, AO519 > 0), AO519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AO519) = 0, AP519 > 0), AP519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AP519) = 0, AQ519 > 0), AQ519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AQ519) = 0, AR519 > 0), AR519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AR519) = 0, AS519 > 0), AS519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AS519) = 0, AT519 > 0), AT519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AT519) = 0, AU519 > 0), AU519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AU519) = 0, AV519 > 0), AV519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AV519) = 0, AW519 > 0), AW519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AW519) = 0, AX519 > 0), AX519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AX519) = 0, AY519 > 0), AY519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AY519) = 0, AZ519 > 0), AZ519, 0)","v":0},{"$f":"IF(AND(SUM($I519:AZ519) = 0, BA519 > 0), BA519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BA519) = 0, BB519 > 0), BB519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BB519) = 0, BC519 > 0), BC519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BC519) = 0, BD519 > 0), BD519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BD519) = 0, BE519 > 0), BE519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BE519) = 0, BF519 > 0), BF519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BF519) = 0, BG519 > 0), BG519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BG519) = 0, BH519 > 0), BH519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BH519) = 0, BI519 > 0), BI519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BI519) = 0, BJ519 > 0), BJ519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BJ519) = 0, BK519 > 0), BK519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BK519) = 0, BL519 > 0), BL519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BL519) = 0, BM519 > 0), BM519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BM519) = 0, BN519 > 0), BN519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BN519) = 0, BO519 > 0), BO519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BO519) = 0, BP519 > 0), BP519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BP519) = 0, BQ519 > 0), BQ519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BQ519) = 0, BR519 > 0), BR519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BR519) = 0, BS519 > 0), BS519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BS519) = 0, BT519 > 0), BT519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BT519) = 0, BU519 > 0), BU519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BU519) = 0, BV519 > 0), BV519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BV519) = 0, BW519 > 0), BW519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BW519) = 0, BX519 > 0), BX519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BX519) = 0, BY519 > 0), BY519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BY519) = 0, BZ519 > 0), BZ519, 0)","v":0},{"$f":"IF(AND(SUM($I519:BZ519) = 0, CA519 > 0), CA519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CA519) = 0, CB519 > 0), CB519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CB519) = 0, CC519 > 0), CC519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CC519) = 0, CD519 > 0), CD519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CD519) = 0, CE519 > 0), CE519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CE519) = 0, CF519 > 0), CF519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CF519) = 0, CG519 > 0), CG519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CG519) = 0, CH519 > 0), CH519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CH519) = 0, CI519 > 0), CI519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CI519) = 0, CJ519 > 0), CJ519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CJ519) = 0, CK519 > 0), CK519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CK519) = 0, CL519 > 0), CL519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CL519) = 0, CM519 > 0), CM519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CM519) = 0, CN519 > 0), CN519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CN519) = 0, CO519 > 0), CO519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CO519) = 0, CP519 > 0), CP519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CP519) = 0, CQ519 > 0), CQ519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CQ519) = 0, CR519 > 0), CR519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CR519) = 0, CS519 > 0), CS519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CS519) = 0, CT519 > 0), CT519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CT519) = 0, CU519 > 0), CU519, 0)","v":0},{"$f":"IF(AND(SUM($I519:CU519) = 0, CV519 > 0), CV519, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J521:CV521)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J520 / $F$355, $F519 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K520 / $F$355, $F519 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW520 / $F$355, $F519 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F521","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F521","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J524:CV524)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I524:I524) < $F523, MIN(J519, $F522, $F523 - SUM($I524:I524)), 0)","v":0},{"$f":"IF(SUM($I524:J524) < $F523, MIN(K519, $F522, $F523 - SUM($I524:J524)), 0)","v":0},{"$f":"IF(SUM($I524:K524) < $F523, MIN(L519, $F522, $F523 - SUM($I524:K524)), 0)","v":0},{"$f":"IF(SUM($I524:L524) < $F523, MIN(M519, $F522, $F523 - SUM($I524:L524)), 0)","v":0},{"$f":"IF(SUM($I524:M524) < $F523, MIN(N519, $F522, $F523 - SUM($I524:M524)), 0)","v":0},{"$f":"IF(SUM($I524:N524) < $F523, MIN(O519, $F522, $F523 - SUM($I524:N524)), 0)","v":0},{"$f":"IF(SUM($I524:O524) < $F523, MIN(P519, $F522, $F523 - SUM($I524:O524)), 0)","v":0},{"$f":"IF(SUM($I524:P524) < $F523, MIN(Q519, $F522, $F523 - SUM($I524:P524)), 0)","v":0},{"$f":"IF(SUM($I524:Q524) < $F523, MIN(R519, $F522, $F523 - SUM($I524:Q524)), 0)","v":0},{"$f":"IF(SUM($I524:R524) < $F523, MIN(S519, $F522, $F523 - SUM($I524:R524)), 0)","v":0},{"$f":"IF(SUM($I524:S524) < $F523, MIN(T519, $F522, $F523 - SUM($I524:S524)), 0)","v":0},{"$f":"IF(SUM($I524:T524) < $F523, MIN(U519, $F522, $F523 - SUM($I524:T524)), 0)","v":0},{"$f":"IF(SUM($I524:U524) < $F523, MIN(V519, $F522, $F523 - SUM($I524:U524)), 0)","v":0},{"$f":"IF(SUM($I524:V524) < $F523, MIN(W519, $F522, $F523 - SUM($I524:V524)), 0)","v":0},{"$f":"IF(SUM($I524:W524) < $F523, MIN(X519, $F522, $F523 - SUM($I524:W524)), 0)","v":0},{"$f":"IF(SUM($I524:X524) < $F523, MIN(Y519, $F522, $F523 - SUM($I524:X524)), 0)","v":0},{"$f":"IF(SUM($I524:Y524) < $F523, MIN(Z519, $F522, $F523 - SUM($I524:Y524)), 0)","v":0},{"$f":"IF(SUM($I524:Z524) < $F523, MIN(AA519, $F522, $F523 - SUM($I524:Z524)), 0)","v":0},{"$f":"IF(SUM($I524:AA524) < $F523, MIN(AB519, $F522, $F523 - SUM($I524:AA524)), 0)","v":0},{"$f":"IF(SUM($I524:AB524) < $F523, MIN(AC519, $F522, $F523 - SUM($I524:AB524)), 0)","v":0},{"$f":"IF(SUM($I524:AC524) < $F523, MIN(AD519, $F522, $F523 - SUM($I524:AC524)), 0)","v":0},{"$f":"IF(SUM($I524:AD524) < $F523, MIN(AE519, $F522, $F523 - SUM($I524:AD524)), 0)","v":0},{"$f":"IF(SUM($I524:AE524) < $F523, MIN(AF519, $F522, $F523 - SUM($I524:AE524)), 0)","v":0},{"$f":"IF(SUM($I524:AF524) < $F523, MIN(AG519, $F522, $F523 - SUM($I524:AF524)), 0)","v":0},{"$f":"IF(SUM($I524:AG524) < $F523, MIN(AH519, $F522, $F523 - SUM($I524:AG524)), 0)","v":0},{"$f":"IF(SUM($I524:AH524) < $F523, MIN(AI519, $F522, $F523 - SUM($I524:AH524)), 0)","v":0},{"$f":"IF(SUM($I524:AI524) < $F523, MIN(AJ519, $F522, $F523 - SUM($I524:AI524)), 0)","v":0},{"$f":"IF(SUM($I524:AJ524) < $F523, MIN(AK519, $F522, $F523 - SUM($I524:AJ524)), 0)","v":0},{"$f":"IF(SUM($I524:AK524) < $F523, MIN(AL519, $F522, $F523 - SUM($I524:AK524)), 0)","v":0},{"$f":"IF(SUM($I524:AL524) < $F523, MIN(AM519, $F522, $F523 - SUM($I524:AL524)), 0)","v":0},{"$f":"IF(SUM($I524:AM524) < $F523, MIN(AN519, $F522, $F523 - SUM($I524:AM524)), 0)","v":0},{"$f":"IF(SUM($I524:AN524) < $F523, MIN(AO519, $F522, $F523 - SUM($I524:AN524)), 0)","v":0},{"$f":"IF(SUM($I524:AO524) < $F523, MIN(AP519, $F522, $F523 - SUM($I524:AO524)), 0)","v":0},{"$f":"IF(SUM($I524:AP524) < $F523, MIN(AQ519, $F522, $F523 - SUM($I524:AP524)), 0)","v":0},{"$f":"IF(SUM($I524:AQ524) < $F523, MIN(AR519, $F522, $F523 - SUM($I524:AQ524)), 0)","v":0},{"$f":"IF(SUM($I524:AR524) < $F523, MIN(AS519, $F522, $F523 - SUM($I524:AR524)), 0)","v":0},{"$f":"IF(SUM($I524:AS524) < $F523, MIN(AT519, $F522, $F523 - SUM($I524:AS524)), 0)","v":0},{"$f":"IF(SUM($I524:AT524) < $F523, MIN(AU519, $F522, $F523 - SUM($I524:AT524)), 0)","v":0},{"$f":"IF(SUM($I524:AU524) < $F523, MIN(AV519, $F522, $F523 - SUM($I524:AU524)), 0)","v":0},{"$f":"IF(SUM($I524:AV524) < $F523, MIN(AW519, $F522, $F523 - SUM($I524:AV524)), 0)","v":0},{"$f":"IF(SUM($I524:AW524) < $F523, MIN(AX519, $F522, $F523 - SUM($I524:AW524)), 0)","v":0},{"$f":"IF(SUM($I524:AX524) < $F523, MIN(AY519, $F522, $F523 - SUM($I524:AX524)), 0)","v":0},{"$f":"IF(SUM($I524:AY524) < $F523, MIN(AZ519, $F522, $F523 - SUM($I524:AY524)), 0)","v":0},{"$f":"IF(SUM($I524:AZ524) < $F523, MIN(BA519, $F522, $F523 - SUM($I524:AZ524)), 0)","v":0},{"$f":"IF(SUM($I524:BA524) < $F523, MIN(BB519, $F522, $F523 - SUM($I524:BA524)), 0)","v":0},{"$f":"IF(SUM($I524:BB524) < $F523, MIN(BC519, $F522, $F523 - SUM($I524:BB524)), 0)","v":0},{"$f":"IF(SUM($I524:BC524) < $F523, MIN(BD519, $F522, $F523 - SUM($I524:BC524)), 0)","v":0},{"$f":"IF(SUM($I524:BD524) < $F523, MIN(BE519, $F522, $F523 - SUM($I524:BD524)), 0)","v":0},{"$f":"IF(SUM($I524:BE524) < $F523, MIN(BF519, $F522, $F523 - SUM($I524:BE524)), 0)","v":0},{"$f":"IF(SUM($I524:BF524) < $F523, MIN(BG519, $F522, $F523 - SUM($I524:BF524)), 0)","v":0},{"$f":"IF(SUM($I524:BG524) < $F523, MIN(BH519, $F522, $F523 - SUM($I524:BG524)), 0)","v":0},{"$f":"IF(SUM($I524:BH524) < $F523, MIN(BI519, $F522, $F523 - SUM($I524:BH524)), 0)","v":0},{"$f":"IF(SUM($I524:BI524) < $F523, MIN(BJ519, $F522, $F523 - SUM($I524:BI524)), 0)","v":0},{"$f":"IF(SUM($I524:BJ524) < $F523, MIN(BK519, $F522, $F523 - SUM($I524:BJ524)), 0)","v":0},{"$f":"IF(SUM($I524:BK524) < $F523, MIN(BL519, $F522, $F523 - SUM($I524:BK524)), 0)","v":0},{"$f":"IF(SUM($I524:BL524) < $F523, MIN(BM519, $F522, $F523 - SUM($I524:BL524)), 0)","v":0},{"$f":"IF(SUM($I524:BM524) < $F523, MIN(BN519, $F522, $F523 - SUM($I524:BM524)), 0)","v":0},{"$f":"IF(SUM($I524:BN524) < $F523, MIN(BO519, $F522, $F523 - SUM($I524:BN524)), 0)","v":0},{"$f":"IF(SUM($I524:BO524) < $F523, MIN(BP519, $F522, $F523 - SUM($I524:BO524)), 0)","v":0},{"$f":"IF(SUM($I524:BP524) < $F523, MIN(BQ519, $F522, $F523 - SUM($I524:BP524)), 0)","v":0},{"$f":"IF(SUM($I524:BQ524) < $F523, MIN(BR519, $F522, $F523 - SUM($I524:BQ524)), 0)","v":0},{"$f":"IF(SUM($I524:BR524) < $F523, MIN(BS519, $F522, $F523 - SUM($I524:BR524)), 0)","v":0},{"$f":"IF(SUM($I524:BS524) < $F523, MIN(BT519, $F522, $F523 - SUM($I524:BS524)), 0)","v":0},{"$f":"IF(SUM($I524:BT524) < $F523, MIN(BU519, $F522, $F523 - SUM($I524:BT524)), 0)","v":0},{"$f":"IF(SUM($I524:BU524) < $F523, MIN(BV519, $F522, $F523 - SUM($I524:BU524)), 0)","v":0},{"$f":"IF(SUM($I524:BV524) < $F523, MIN(BW519, $F522, $F523 - SUM($I524:BV524)), 0)","v":0},{"$f":"IF(SUM($I524:BW524) < $F523, MIN(BX519, $F522, $F523 - SUM($I524:BW524)), 0)","v":0},{"$f":"IF(SUM($I524:BX524) < $F523, MIN(BY519, $F522, $F523 - SUM($I524:BX524)), 0)","v":0},{"$f":"IF(SUM($I524:BY524) < $F523, MIN(BZ519, $F522, $F523 - SUM($I524:BY524)), 0)","v":0},{"$f":"IF(SUM($I524:BZ524) < $F523, MIN(CA519, $F522, $F523 - SUM($I524:BZ524)), 0)","v":0},{"$f":"IF(SUM($I524:CA524) < $F523, MIN(CB519, $F522, $F523 - SUM($I524:CA524)), 0)","v":0},{"$f":"IF(SUM($I524:CB524) < $F523, MIN(CC519, $F522, $F523 - SUM($I524:CB524)), 0)","v":0},{"$f":"IF(SUM($I524:CC524) < $F523, MIN(CD519, $F522, $F523 - SUM($I524:CC524)), 0)","v":0},{"$f":"IF(SUM($I524:CD524) < $F523, MIN(CE519, $F522, $F523 - SUM($I524:CD524)), 0)","v":0},{"$f":"IF(SUM($I524:CE524) < $F523, MIN(CF519, $F522, $F523 - SUM($I524:CE524)), 0)","v":0},{"$f":"IF(SUM($I524:CF524) < $F523, MIN(CG519, $F522, $F523 - SUM($I524:CF524)), 0)","v":0},{"$f":"IF(SUM($I524:CG524) < $F523, MIN(CH519, $F522, $F523 - SUM($I524:CG524)), 0)","v":0},{"$f":"IF(SUM($I524:CH524) < $F523, MIN(CI519, $F522, $F523 - SUM($I524:CH524)), 0)","v":0},{"$f":"IF(SUM($I524:CI524) < $F523, MIN(CJ519, $F522, $F523 - SUM($I524:CI524)), 0)","v":0},{"$f":"IF(SUM($I524:CJ524) < $F523, MIN(CK519, $F522, $F523 - SUM($I524:CJ524)), 0)","v":0},{"$f":"IF(SUM($I524:CK524) < $F523, MIN(CL519, $F522, $F523 - SUM($I524:CK524)), 0)","v":0},{"$f":"IF(SUM($I524:CL524) < $F523, MIN(CM519, $F522, $F523 - SUM($I524:CL524)), 0)","v":0},{"$f":"IF(SUM($I524:CM524) < $F523, MIN(CN519, $F522, $F523 - SUM($I524:CM524)), 0)","v":0},{"$f":"IF(SUM($I524:CN524) < $F523, MIN(CO519, $F522, $F523 - SUM($I524:CN524)), 0)","v":0},{"$f":"IF(SUM($I524:CO524) < $F523, MIN(CP519, $F522, $F523 - SUM($I524:CO524)), 0)","v":0},{"$f":"IF(SUM($I524:CP524) < $F523, MIN(CQ519, $F522, $F523 - SUM($I524:CP524)), 0)","v":0},{"$f":"IF(SUM($I524:CQ524) < $F523, MIN(CR519, $F522, $F523 - SUM($I524:CQ524)), 0)","v":0},{"$f":"IF(SUM($I524:CR524) < $F523, MIN(CS519, $F522, $F523 - SUM($I524:CR524)), 0)","v":0},{"$f":"IF(SUM($I524:CS524) < $F523, MIN(CT519, $F522, $F523 - SUM($I524:CS524)), 0)","v":0},{"$f":"IF(SUM($I524:CT524) < $F523, MIN(CU519, $F522, $F523 - SUM($I524:CT524)), 0)","v":0},{"$f":"IF(SUM($I524:CU524) < $F523, MIN(CV519, $F522, $F523 - SUM($I524:CU524)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F524 < F523, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K519:$CV519) < $F523, MIN(J519, $F523 - SUM($I526:I526), $F523 - SUM(K519:$CV519)), MIN(($F523 - SUM($I526:I526)) / COUNTIF(J524:$CV524, \">0\"), J519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(L519:$CV519) < $F523, MIN(K519, $F523 - SUM($I526:J526), $F523 - SUM(L519:$CV519)), MIN(($F523 - SUM($I526:J526)) / COUNTIF(K524:$CV524, \">0\"), K519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(M519:$CV519) < $F523, MIN(L519, $F523 - SUM($I526:K526), $F523 - SUM(M519:$CV519)), MIN(($F523 - SUM($I526:K526)) / COUNTIF(L524:$CV524, \">0\"), L519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(N519:$CV519) < $F523, MIN(M519, $F523 - SUM($I526:L526), $F523 - SUM(N519:$CV519)), MIN(($F523 - SUM($I526:L526)) / COUNTIF(M524:$CV524, \">0\"), M519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(O519:$CV519) < $F523, MIN(N519, $F523 - SUM($I526:M526), $F523 - SUM(O519:$CV519)), MIN(($F523 - SUM($I526:M526)) / COUNTIF(N524:$CV524, \">0\"), N519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(P519:$CV519) < $F523, MIN(O519, $F523 - SUM($I526:N526), $F523 - SUM(P519:$CV519)), MIN(($F523 - SUM($I526:N526)) / COUNTIF(O524:$CV524, \">0\"), O519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q519:$CV519) < $F523, MIN(P519, $F523 - SUM($I526:O526), $F523 - SUM(Q519:$CV519)), MIN(($F523 - SUM($I526:O526)) / COUNTIF(P524:$CV524, \">0\"), P519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(R519:$CV519) < $F523, MIN(Q519, $F523 - SUM($I526:P526), $F523 - SUM(R519:$CV519)), MIN(($F523 - SUM($I526:P526)) / COUNTIF(Q524:$CV524, \">0\"), Q519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(S519:$CV519) < $F523, MIN(R519, $F523 - SUM($I526:Q526), $F523 - SUM(S519:$CV519)), MIN(($F523 - SUM($I526:Q526)) / COUNTIF(R524:$CV524, \">0\"), R519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(T519:$CV519) < $F523, MIN(S519, $F523 - SUM($I526:R526), $F523 - SUM(T519:$CV519)), MIN(($F523 - SUM($I526:R526)) / COUNTIF(S524:$CV524, \">0\"), S519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(U519:$CV519) < $F523, MIN(T519, $F523 - SUM($I526:S526), $F523 - SUM(U519:$CV519)), MIN(($F523 - SUM($I526:S526)) / COUNTIF(T524:$CV524, \">0\"), T519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(V519:$CV519) < $F523, MIN(U519, $F523 - SUM($I526:T526), $F523 - SUM(V519:$CV519)), MIN(($F523 - SUM($I526:T526)) / COUNTIF(U524:$CV524, \">0\"), U519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(W519:$CV519) < $F523, MIN(V519, $F523 - SUM($I526:U526), $F523 - SUM(W519:$CV519)), MIN(($F523 - SUM($I526:U526)) / COUNTIF(V524:$CV524, \">0\"), V519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(X519:$CV519) < $F523, MIN(W519, $F523 - SUM($I526:V526), $F523 - SUM(X519:$CV519)), MIN(($F523 - SUM($I526:V526)) / COUNTIF(W524:$CV524, \">0\"), W519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y519:$CV519) < $F523, MIN(X519, $F523 - SUM($I526:W526), $F523 - SUM(Y519:$CV519)), MIN(($F523 - SUM($I526:W526)) / COUNTIF(X524:$CV524, \">0\"), X519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z519:$CV519) < $F523, MIN(Y519, $F523 - SUM($I526:X526), $F523 - SUM(Z519:$CV519)), MIN(($F523 - SUM($I526:X526)) / COUNTIF(Y524:$CV524, \">0\"), Y519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA519:$CV519) < $F523, MIN(Z519, $F523 - SUM($I526:Y526), $F523 - SUM(AA519:$CV519)), MIN(($F523 - SUM($I526:Y526)) / COUNTIF(Z524:$CV524, \">0\"), Z519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB519:$CV519) < $F523, MIN(AA519, $F523 - SUM($I526:Z526), $F523 - SUM(AB519:$CV519)), MIN(($F523 - SUM($I526:Z526)) / COUNTIF(AA524:$CV524, \">0\"), AA519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC519:$CV519) < $F523, MIN(AB519, $F523 - SUM($I526:AA526), $F523 - SUM(AC519:$CV519)), MIN(($F523 - SUM($I526:AA526)) / COUNTIF(AB524:$CV524, \">0\"), AB519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD519:$CV519) < $F523, MIN(AC519, $F523 - SUM($I526:AB526), $F523 - SUM(AD519:$CV519)), MIN(($F523 - SUM($I526:AB526)) / COUNTIF(AC524:$CV524, \">0\"), AC519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE519:$CV519) < $F523, MIN(AD519, $F523 - SUM($I526:AC526), $F523 - SUM(AE519:$CV519)), MIN(($F523 - SUM($I526:AC526)) / COUNTIF(AD524:$CV524, \">0\"), AD519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF519:$CV519) < $F523, MIN(AE519, $F523 - SUM($I526:AD526), $F523 - SUM(AF519:$CV519)), MIN(($F523 - SUM($I526:AD526)) / COUNTIF(AE524:$CV524, \">0\"), AE519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG519:$CV519) < $F523, MIN(AF519, $F523 - SUM($I526:AE526), $F523 - SUM(AG519:$CV519)), MIN(($F523 - SUM($I526:AE526)) / COUNTIF(AF524:$CV524, \">0\"), AF519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH519:$CV519) < $F523, MIN(AG519, $F523 - SUM($I526:AF526), $F523 - SUM(AH519:$CV519)), MIN(($F523 - SUM($I526:AF526)) / COUNTIF(AG524:$CV524, \">0\"), AG519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI519:$CV519) < $F523, MIN(AH519, $F523 - SUM($I526:AG526), $F523 - SUM(AI519:$CV519)), MIN(($F523 - SUM($I526:AG526)) / COUNTIF(AH524:$CV524, \">0\"), AH519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ519:$CV519) < $F523, MIN(AI519, $F523 - SUM($I526:AH526), $F523 - SUM(AJ519:$CV519)), MIN(($F523 - SUM($I526:AH526)) / COUNTIF(AI524:$CV524, \">0\"), AI519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK519:$CV519) < $F523, MIN(AJ519, $F523 - SUM($I526:AI526), $F523 - SUM(AK519:$CV519)), MIN(($F523 - SUM($I526:AI526)) / COUNTIF(AJ524:$CV524, \">0\"), AJ519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL519:$CV519) < $F523, MIN(AK519, $F523 - SUM($I526:AJ526), $F523 - SUM(AL519:$CV519)), MIN(($F523 - SUM($I526:AJ526)) / COUNTIF(AK524:$CV524, \">0\"), AK519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM519:$CV519) < $F523, MIN(AL519, $F523 - SUM($I526:AK526), $F523 - SUM(AM519:$CV519)), MIN(($F523 - SUM($I526:AK526)) / COUNTIF(AL524:$CV524, \">0\"), AL519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN519:$CV519) < $F523, MIN(AM519, $F523 - SUM($I526:AL526), $F523 - SUM(AN519:$CV519)), MIN(($F523 - SUM($I526:AL526)) / COUNTIF(AM524:$CV524, \">0\"), AM519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO519:$CV519) < $F523, MIN(AN519, $F523 - SUM($I526:AM526), $F523 - SUM(AO519:$CV519)), MIN(($F523 - SUM($I526:AM526)) / COUNTIF(AN524:$CV524, \">0\"), AN519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP519:$CV519) < $F523, MIN(AO519, $F523 - SUM($I526:AN526), $F523 - SUM(AP519:$CV519)), MIN(($F523 - SUM($I526:AN526)) / COUNTIF(AO524:$CV524, \">0\"), AO519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ519:$CV519) < $F523, MIN(AP519, $F523 - SUM($I526:AO526), $F523 - SUM(AQ519:$CV519)), MIN(($F523 - SUM($I526:AO526)) / COUNTIF(AP524:$CV524, \">0\"), AP519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR519:$CV519) < $F523, MIN(AQ519, $F523 - SUM($I526:AP526), $F523 - SUM(AR519:$CV519)), MIN(($F523 - SUM($I526:AP526)) / COUNTIF(AQ524:$CV524, \">0\"), AQ519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS519:$CV519) < $F523, MIN(AR519, $F523 - SUM($I526:AQ526), $F523 - SUM(AS519:$CV519)), MIN(($F523 - SUM($I526:AQ526)) / COUNTIF(AR524:$CV524, \">0\"), AR519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT519:$CV519) < $F523, MIN(AS519, $F523 - SUM($I526:AR526), $F523 - SUM(AT519:$CV519)), MIN(($F523 - SUM($I526:AR526)) / COUNTIF(AS524:$CV524, \">0\"), AS519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU519:$CV519) < $F523, MIN(AT519, $F523 - SUM($I526:AS526), $F523 - SUM(AU519:$CV519)), MIN(($F523 - SUM($I526:AS526)) / COUNTIF(AT524:$CV524, \">0\"), AT519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV519:$CV519) < $F523, MIN(AU519, $F523 - SUM($I526:AT526), $F523 - SUM(AV519:$CV519)), MIN(($F523 - SUM($I526:AT526)) / COUNTIF(AU524:$CV524, \">0\"), AU519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW519:$CV519) < $F523, MIN(AV519, $F523 - SUM($I526:AU526), $F523 - SUM(AW519:$CV519)), MIN(($F523 - SUM($I526:AU526)) / COUNTIF(AV524:$CV524, \">0\"), AV519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX519:$CV519) < $F523, MIN(AW519, $F523 - SUM($I526:AV526), $F523 - SUM(AX519:$CV519)), MIN(($F523 - SUM($I526:AV526)) / COUNTIF(AW524:$CV524, \">0\"), AW519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY519:$CV519) < $F523, MIN(AX519, $F523 - SUM($I526:AW526), $F523 - SUM(AY519:$CV519)), MIN(($F523 - SUM($I526:AW526)) / COUNTIF(AX524:$CV524, \">0\"), AX519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ519:$CV519) < $F523, MIN(AY519, $F523 - SUM($I526:AX526), $F523 - SUM(AZ519:$CV519)), MIN(($F523 - SUM($I526:AX526)) / COUNTIF(AY524:$CV524, \">0\"), AY519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA519:$CV519) < $F523, MIN(AZ519, $F523 - SUM($I526:AY526), $F523 - SUM(BA519:$CV519)), MIN(($F523 - SUM($I526:AY526)) / COUNTIF(AZ524:$CV524, \">0\"), AZ519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB519:$CV519) < $F523, MIN(BA519, $F523 - SUM($I526:AZ526), $F523 - SUM(BB519:$CV519)), MIN(($F523 - SUM($I526:AZ526)) / COUNTIF(BA524:$CV524, \">0\"), BA519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC519:$CV519) < $F523, MIN(BB519, $F523 - SUM($I526:BA526), $F523 - SUM(BC519:$CV519)), MIN(($F523 - SUM($I526:BA526)) / COUNTIF(BB524:$CV524, \">0\"), BB519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD519:$CV519) < $F523, MIN(BC519, $F523 - SUM($I526:BB526), $F523 - SUM(BD519:$CV519)), MIN(($F523 - SUM($I526:BB526)) / COUNTIF(BC524:$CV524, \">0\"), BC519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE519:$CV519) < $F523, MIN(BD519, $F523 - SUM($I526:BC526), $F523 - SUM(BE519:$CV519)), MIN(($F523 - SUM($I526:BC526)) / COUNTIF(BD524:$CV524, \">0\"), BD519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF519:$CV519) < $F523, MIN(BE519, $F523 - SUM($I526:BD526), $F523 - SUM(BF519:$CV519)), MIN(($F523 - SUM($I526:BD526)) / COUNTIF(BE524:$CV524, \">0\"), BE519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG519:$CV519) < $F523, MIN(BF519, $F523 - SUM($I526:BE526), $F523 - SUM(BG519:$CV519)), MIN(($F523 - SUM($I526:BE526)) / COUNTIF(BF524:$CV524, \">0\"), BF519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH519:$CV519) < $F523, MIN(BG519, $F523 - SUM($I526:BF526), $F523 - SUM(BH519:$CV519)), MIN(($F523 - SUM($I526:BF526)) / COUNTIF(BG524:$CV524, \">0\"), BG519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI519:$CV519) < $F523, MIN(BH519, $F523 - SUM($I526:BG526), $F523 - SUM(BI519:$CV519)), MIN(($F523 - SUM($I526:BG526)) / COUNTIF(BH524:$CV524, \">0\"), BH519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ519:$CV519) < $F523, MIN(BI519, $F523 - SUM($I526:BH526), $F523 - SUM(BJ519:$CV519)), MIN(($F523 - SUM($I526:BH526)) / COUNTIF(BI524:$CV524, \">0\"), BI519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK519:$CV519) < $F523, MIN(BJ519, $F523 - SUM($I526:BI526), $F523 - SUM(BK519:$CV519)), MIN(($F523 - SUM($I526:BI526)) / COUNTIF(BJ524:$CV524, \">0\"), BJ519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL519:$CV519) < $F523, MIN(BK519, $F523 - SUM($I526:BJ526), $F523 - SUM(BL519:$CV519)), MIN(($F523 - SUM($I526:BJ526)) / COUNTIF(BK524:$CV524, \">0\"), BK519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM519:$CV519) < $F523, MIN(BL519, $F523 - SUM($I526:BK526), $F523 - SUM(BM519:$CV519)), MIN(($F523 - SUM($I526:BK526)) / COUNTIF(BL524:$CV524, \">0\"), BL519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN519:$CV519) < $F523, MIN(BM519, $F523 - SUM($I526:BL526), $F523 - SUM(BN519:$CV519)), MIN(($F523 - SUM($I526:BL526)) / COUNTIF(BM524:$CV524, \">0\"), BM519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO519:$CV519) < $F523, MIN(BN519, $F523 - SUM($I526:BM526), $F523 - SUM(BO519:$CV519)), MIN(($F523 - SUM($I526:BM526)) / COUNTIF(BN524:$CV524, \">0\"), BN519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP519:$CV519) < $F523, MIN(BO519, $F523 - SUM($I526:BN526), $F523 - SUM(BP519:$CV519)), MIN(($F523 - SUM($I526:BN526)) / COUNTIF(BO524:$CV524, \">0\"), BO519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ519:$CV519) < $F523, MIN(BP519, $F523 - SUM($I526:BO526), $F523 - SUM(BQ519:$CV519)), MIN(($F523 - SUM($I526:BO526)) / COUNTIF(BP524:$CV524, \">0\"), BP519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR519:$CV519) < $F523, MIN(BQ519, $F523 - SUM($I526:BP526), $F523 - SUM(BR519:$CV519)), MIN(($F523 - SUM($I526:BP526)) / COUNTIF(BQ524:$CV524, \">0\"), BQ519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS519:$CV519) < $F523, MIN(BR519, $F523 - SUM($I526:BQ526), $F523 - SUM(BS519:$CV519)), MIN(($F523 - SUM($I526:BQ526)) / COUNTIF(BR524:$CV524, \">0\"), BR519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT519:$CV519) < $F523, MIN(BS519, $F523 - SUM($I526:BR526), $F523 - SUM(BT519:$CV519)), MIN(($F523 - SUM($I526:BR526)) / COUNTIF(BS524:$CV524, \">0\"), BS519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU519:$CV519) < $F523, MIN(BT519, $F523 - SUM($I526:BS526), $F523 - SUM(BU519:$CV519)), MIN(($F523 - SUM($I526:BS526)) / COUNTIF(BT524:$CV524, \">0\"), BT519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV519:$CV519) < $F523, MIN(BU519, $F523 - SUM($I526:BT526), $F523 - SUM(BV519:$CV519)), MIN(($F523 - SUM($I526:BT526)) / COUNTIF(BU524:$CV524, \">0\"), BU519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW519:$CV519) < $F523, MIN(BV519, $F523 - SUM($I526:BU526), $F523 - SUM(BW519:$CV519)), MIN(($F523 - SUM($I526:BU526)) / COUNTIF(BV524:$CV524, \">0\"), BV519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX519:$CV519) < $F523, MIN(BW519, $F523 - SUM($I526:BV526), $F523 - SUM(BX519:$CV519)), MIN(($F523 - SUM($I526:BV526)) / COUNTIF(BW524:$CV524, \">0\"), BW519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY519:$CV519) < $F523, MIN(BX519, $F523 - SUM($I526:BW526), $F523 - SUM(BY519:$CV519)), MIN(($F523 - SUM($I526:BW526)) / COUNTIF(BX524:$CV524, \">0\"), BX519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ519:$CV519) < $F523, MIN(BY519, $F523 - SUM($I526:BX526), $F523 - SUM(BZ519:$CV519)), MIN(($F523 - SUM($I526:BX526)) / COUNTIF(BY524:$CV524, \">0\"), BY519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA519:$CV519) < $F523, MIN(BZ519, $F523 - SUM($I526:BY526), $F523 - SUM(CA519:$CV519)), MIN(($F523 - SUM($I526:BY526)) / COUNTIF(BZ524:$CV524, \">0\"), BZ519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB519:$CV519) < $F523, MIN(CA519, $F523 - SUM($I526:BZ526), $F523 - SUM(CB519:$CV519)), MIN(($F523 - SUM($I526:BZ526)) / COUNTIF(CA524:$CV524, \">0\"), CA519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC519:$CV519) < $F523, MIN(CB519, $F523 - SUM($I526:CA526), $F523 - SUM(CC519:$CV519)), MIN(($F523 - SUM($I526:CA526)) / COUNTIF(CB524:$CV524, \">0\"), CB519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD519:$CV519) < $F523, MIN(CC519, $F523 - SUM($I526:CB526), $F523 - SUM(CD519:$CV519)), MIN(($F523 - SUM($I526:CB526)) / COUNTIF(CC524:$CV524, \">0\"), CC519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE519:$CV519) < $F523, MIN(CD519, $F523 - SUM($I526:CC526), $F523 - SUM(CE519:$CV519)), MIN(($F523 - SUM($I526:CC526)) / COUNTIF(CD524:$CV524, \">0\"), CD519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF519:$CV519) < $F523, MIN(CE519, $F523 - SUM($I526:CD526), $F523 - SUM(CF519:$CV519)), MIN(($F523 - SUM($I526:CD526)) / COUNTIF(CE524:$CV524, \">0\"), CE519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG519:$CV519) < $F523, MIN(CF519, $F523 - SUM($I526:CE526), $F523 - SUM(CG519:$CV519)), MIN(($F523 - SUM($I526:CE526)) / COUNTIF(CF524:$CV524, \">0\"), CF519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH519:$CV519) < $F523, MIN(CG519, $F523 - SUM($I526:CF526), $F523 - SUM(CH519:$CV519)), MIN(($F523 - SUM($I526:CF526)) / COUNTIF(CG524:$CV524, \">0\"), CG519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI519:$CV519) < $F523, MIN(CH519, $F523 - SUM($I526:CG526), $F523 - SUM(CI519:$CV519)), MIN(($F523 - SUM($I526:CG526)) / COUNTIF(CH524:$CV524, \">0\"), CH519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ519:$CV519) < $F523, MIN(CI519, $F523 - SUM($I526:CH526), $F523 - SUM(CJ519:$CV519)), MIN(($F523 - SUM($I526:CH526)) / COUNTIF(CI524:$CV524, \">0\"), CI519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK519:$CV519) < $F523, MIN(CJ519, $F523 - SUM($I526:CI526), $F523 - SUM(CK519:$CV519)), MIN(($F523 - SUM($I526:CI526)) / COUNTIF(CJ524:$CV524, \">0\"), CJ519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL519:$CV519) < $F523, MIN(CK519, $F523 - SUM($I526:CJ526), $F523 - SUM(CL519:$CV519)), MIN(($F523 - SUM($I526:CJ526)) / COUNTIF(CK524:$CV524, \">0\"), CK519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM519:$CV519) < $F523, MIN(CL519, $F523 - SUM($I526:CK526), $F523 - SUM(CM519:$CV519)), MIN(($F523 - SUM($I526:CK526)) / COUNTIF(CL524:$CV524, \">0\"), CL519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN519:$CV519) < $F523, MIN(CM519, $F523 - SUM($I526:CL526), $F523 - SUM(CN519:$CV519)), MIN(($F523 - SUM($I526:CL526)) / COUNTIF(CM524:$CV524, \">0\"), CM519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO519:$CV519) < $F523, MIN(CN519, $F523 - SUM($I526:CM526), $F523 - SUM(CO519:$CV519)), MIN(($F523 - SUM($I526:CM526)) / COUNTIF(CN524:$CV524, \">0\"), CN519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP519:$CV519) < $F523, MIN(CO519, $F523 - SUM($I526:CN526), $F523 - SUM(CP519:$CV519)), MIN(($F523 - SUM($I526:CN526)) / COUNTIF(CO524:$CV524, \">0\"), CO519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ519:$CV519) < $F523, MIN(CP519, $F523 - SUM($I526:CO526), $F523 - SUM(CQ519:$CV519)), MIN(($F523 - SUM($I526:CO526)) / COUNTIF(CP524:$CV524, \">0\"), CP519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR519:$CV519) < $F523, MIN(CQ519, $F523 - SUM($I526:CP526), $F523 - SUM(CR519:$CV519)), MIN(($F523 - SUM($I526:CP526)) / COUNTIF(CQ524:$CV524, \">0\"), CQ519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS519:$CV519) < $F523, MIN(CR519, $F523 - SUM($I526:CQ526), $F523 - SUM(CS519:$CV519)), MIN(($F523 - SUM($I526:CQ526)) / COUNTIF(CR524:$CV524, \">0\"), CR519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT519:$CV519) < $F523, MIN(CS519, $F523 - SUM($I526:CR526), $F523 - SUM(CT519:$CV519)), MIN(($F523 - SUM($I526:CR526)) / COUNTIF(CS524:$CV524, \">0\"), CS519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU519:$CV519) < $F523, MIN(CT519, $F523 - SUM($I526:CS526), $F523 - SUM(CU519:$CV519)), MIN(($F523 - SUM($I526:CS526)) / COUNTIF(CT524:$CV524, \">0\"), CT519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV519:$CV519) < $F523, MIN(CU519, $F523 - SUM($I526:CT526), $F523 - SUM(CV519:$CV519)), MIN(($F523 - SUM($I526:CT526)) / COUNTIF(CU524:$CV524, \">0\"), CU519)) * $F525, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV519:CV519) < $F523, MIN(CV519, $F523 - SUM($I526:CU526), $F523 - SUM($CV519:CV519)), MIN(($F523 - SUM($I526:CU526)) / COUNTIF(CV524:$CV524, \">0\"), CV519)) * $F525, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J527:CV527)","v":0},"mmcf",null,null,{"$f":"IF($F525 = 0, J524, J526)","v":0},{"$f":"IF($F525 = 0, K524, K526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F525 = 0, BW524, BW526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J527 > 0, $F521, 0)","v":0},{"$f":"IF(K527 > 0, $F521, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW527 > 0, $F521, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 15"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J531:CV531)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J532:CV532)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I531:I531) = 0, J531 > 0), J531, 0)","v":0},{"$f":"IF(AND(SUM($I531:J531) = 0, K531 > 0), K531, 0)","v":0},{"$f":"IF(AND(SUM($I531:K531) = 0, L531 > 0), L531, 0)","v":0},{"$f":"IF(AND(SUM($I531:L531) = 0, M531 > 0), M531, 0)","v":0},{"$f":"IF(AND(SUM($I531:M531) = 0, N531 > 0), N531, 0)","v":0},{"$f":"IF(AND(SUM($I531:N531) = 0, O531 > 0), O531, 0)","v":0},{"$f":"IF(AND(SUM($I531:O531) = 0, P531 > 0), P531, 0)","v":0},{"$f":"IF(AND(SUM($I531:P531) = 0, Q531 > 0), Q531, 0)","v":0},{"$f":"IF(AND(SUM($I531:Q531) = 0, R531 > 0), R531, 0)","v":0},{"$f":"IF(AND(SUM($I531:R531) = 0, S531 > 0), S531, 0)","v":0},{"$f":"IF(AND(SUM($I531:S531) = 0, T531 > 0), T531, 0)","v":0},{"$f":"IF(AND(SUM($I531:T531) = 0, U531 > 0), U531, 0)","v":0},{"$f":"IF(AND(SUM($I531:U531) = 0, V531 > 0), V531, 0)","v":0},{"$f":"IF(AND(SUM($I531:V531) = 0, W531 > 0), W531, 0)","v":0},{"$f":"IF(AND(SUM($I531:W531) = 0, X531 > 0), X531, 0)","v":0},{"$f":"IF(AND(SUM($I531:X531) = 0, Y531 > 0), Y531, 0)","v":0},{"$f":"IF(AND(SUM($I531:Y531) = 0, Z531 > 0), Z531, 0)","v":0},{"$f":"IF(AND(SUM($I531:Z531) = 0, AA531 > 0), AA531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AA531) = 0, AB531 > 0), AB531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AB531) = 0, AC531 > 0), AC531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AC531) = 0, AD531 > 0), AD531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AD531) = 0, AE531 > 0), AE531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AE531) = 0, AF531 > 0), AF531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AF531) = 0, AG531 > 0), AG531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AG531) = 0, AH531 > 0), AH531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AH531) = 0, AI531 > 0), AI531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AI531) = 0, AJ531 > 0), AJ531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AJ531) = 0, AK531 > 0), AK531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AK531) = 0, AL531 > 0), AL531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AL531) = 0, AM531 > 0), AM531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AM531) = 0, AN531 > 0), AN531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AN531) = 0, AO531 > 0), AO531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AO531) = 0, AP531 > 0), AP531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AP531) = 0, AQ531 > 0), AQ531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AQ531) = 0, AR531 > 0), AR531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AR531) = 0, AS531 > 0), AS531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AS531) = 0, AT531 > 0), AT531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AT531) = 0, AU531 > 0), AU531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AU531) = 0, AV531 > 0), AV531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AV531) = 0, AW531 > 0), AW531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AW531) = 0, AX531 > 0), AX531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AX531) = 0, AY531 > 0), AY531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AY531) = 0, AZ531 > 0), AZ531, 0)","v":0},{"$f":"IF(AND(SUM($I531:AZ531) = 0, BA531 > 0), BA531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BA531) = 0, BB531 > 0), BB531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BB531) = 0, BC531 > 0), BC531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BC531) = 0, BD531 > 0), BD531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BD531) = 0, BE531 > 0), BE531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BE531) = 0, BF531 > 0), BF531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BF531) = 0, BG531 > 0), BG531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BG531) = 0, BH531 > 0), BH531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BH531) = 0, BI531 > 0), BI531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BI531) = 0, BJ531 > 0), BJ531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BJ531) = 0, BK531 > 0), BK531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BK531) = 0, BL531 > 0), BL531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BL531) = 0, BM531 > 0), BM531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BM531) = 0, BN531 > 0), BN531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BN531) = 0, BO531 > 0), BO531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BO531) = 0, BP531 > 0), BP531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BP531) = 0, BQ531 > 0), BQ531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BQ531) = 0, BR531 > 0), BR531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BR531) = 0, BS531 > 0), BS531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BS531) = 0, BT531 > 0), BT531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BT531) = 0, BU531 > 0), BU531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BU531) = 0, BV531 > 0), BV531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BV531) = 0, BW531 > 0), BW531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BW531) = 0, BX531 > 0), BX531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BX531) = 0, BY531 > 0), BY531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BY531) = 0, BZ531 > 0), BZ531, 0)","v":0},{"$f":"IF(AND(SUM($I531:BZ531) = 0, CA531 > 0), CA531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CA531) = 0, CB531 > 0), CB531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CB531) = 0, CC531 > 0), CC531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CC531) = 0, CD531 > 0), CD531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CD531) = 0, CE531 > 0), CE531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CE531) = 0, CF531 > 0), CF531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CF531) = 0, CG531 > 0), CG531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CG531) = 0, CH531 > 0), CH531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CH531) = 0, CI531 > 0), CI531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CI531) = 0, CJ531 > 0), CJ531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CJ531) = 0, CK531 > 0), CK531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CK531) = 0, CL531 > 0), CL531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CL531) = 0, CM531 > 0), CM531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CM531) = 0, CN531 > 0), CN531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CN531) = 0, CO531 > 0), CO531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CO531) = 0, CP531 > 0), CP531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CP531) = 0, CQ531 > 0), CQ531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CQ531) = 0, CR531 > 0), CR531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CR531) = 0, CS531 > 0), CS531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CS531) = 0, CT531 > 0), CT531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CT531) = 0, CU531 > 0), CU531, 0)","v":0},{"$f":"IF(AND(SUM($I531:CU531) = 0, CV531 > 0), CV531, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J533:CV533)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J532 / $F$355, $F531 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K532 / $F$355, $F531 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW532 / $F$355, $F531 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F533","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F533","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J536:CV536)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I536:I536) < $F535, MIN(J531, $F534, $F535 - SUM($I536:I536)), 0)","v":0},{"$f":"IF(SUM($I536:J536) < $F535, MIN(K531, $F534, $F535 - SUM($I536:J536)), 0)","v":0},{"$f":"IF(SUM($I536:K536) < $F535, MIN(L531, $F534, $F535 - SUM($I536:K536)), 0)","v":0},{"$f":"IF(SUM($I536:L536) < $F535, MIN(M531, $F534, $F535 - SUM($I536:L536)), 0)","v":0},{"$f":"IF(SUM($I536:M536) < $F535, MIN(N531, $F534, $F535 - SUM($I536:M536)), 0)","v":0},{"$f":"IF(SUM($I536:N536) < $F535, MIN(O531, $F534, $F535 - SUM($I536:N536)), 0)","v":0},{"$f":"IF(SUM($I536:O536) < $F535, MIN(P531, $F534, $F535 - SUM($I536:O536)), 0)","v":0},{"$f":"IF(SUM($I536:P536) < $F535, MIN(Q531, $F534, $F535 - SUM($I536:P536)), 0)","v":0},{"$f":"IF(SUM($I536:Q536) < $F535, MIN(R531, $F534, $F535 - SUM($I536:Q536)), 0)","v":0},{"$f":"IF(SUM($I536:R536) < $F535, MIN(S531, $F534, $F535 - SUM($I536:R536)), 0)","v":0},{"$f":"IF(SUM($I536:S536) < $F535, MIN(T531, $F534, $F535 - SUM($I536:S536)), 0)","v":0},{"$f":"IF(SUM($I536:T536) < $F535, MIN(U531, $F534, $F535 - SUM($I536:T536)), 0)","v":0},{"$f":"IF(SUM($I536:U536) < $F535, MIN(V531, $F534, $F535 - SUM($I536:U536)), 0)","v":0},{"$f":"IF(SUM($I536:V536) < $F535, MIN(W531, $F534, $F535 - SUM($I536:V536)), 0)","v":0},{"$f":"IF(SUM($I536:W536) < $F535, MIN(X531, $F534, $F535 - SUM($I536:W536)), 0)","v":0},{"$f":"IF(SUM($I536:X536) < $F535, MIN(Y531, $F534, $F535 - SUM($I536:X536)), 0)","v":0},{"$f":"IF(SUM($I536:Y536) < $F535, MIN(Z531, $F534, $F535 - SUM($I536:Y536)), 0)","v":0},{"$f":"IF(SUM($I536:Z536) < $F535, MIN(AA531, $F534, $F535 - SUM($I536:Z536)), 0)","v":0},{"$f":"IF(SUM($I536:AA536) < $F535, MIN(AB531, $F534, $F535 - SUM($I536:AA536)), 0)","v":0},{"$f":"IF(SUM($I536:AB536) < $F535, MIN(AC531, $F534, $F535 - SUM($I536:AB536)), 0)","v":0},{"$f":"IF(SUM($I536:AC536) < $F535, MIN(AD531, $F534, $F535 - SUM($I536:AC536)), 0)","v":0},{"$f":"IF(SUM($I536:AD536) < $F535, MIN(AE531, $F534, $F535 - SUM($I536:AD536)), 0)","v":0},{"$f":"IF(SUM($I536:AE536) < $F535, MIN(AF531, $F534, $F535 - SUM($I536:AE536)), 0)","v":0},{"$f":"IF(SUM($I536:AF536) < $F535, MIN(AG531, $F534, $F535 - SUM($I536:AF536)), 0)","v":0},{"$f":"IF(SUM($I536:AG536) < $F535, MIN(AH531, $F534, $F535 - SUM($I536:AG536)), 0)","v":0},{"$f":"IF(SUM($I536:AH536) < $F535, MIN(AI531, $F534, $F535 - SUM($I536:AH536)), 0)","v":0},{"$f":"IF(SUM($I536:AI536) < $F535, MIN(AJ531, $F534, $F535 - SUM($I536:AI536)), 0)","v":0},{"$f":"IF(SUM($I536:AJ536) < $F535, MIN(AK531, $F534, $F535 - SUM($I536:AJ536)), 0)","v":0},{"$f":"IF(SUM($I536:AK536) < $F535, MIN(AL531, $F534, $F535 - SUM($I536:AK536)), 0)","v":0},{"$f":"IF(SUM($I536:AL536) < $F535, MIN(AM531, $F534, $F535 - SUM($I536:AL536)), 0)","v":0},{"$f":"IF(SUM($I536:AM536) < $F535, MIN(AN531, $F534, $F535 - SUM($I536:AM536)), 0)","v":0},{"$f":"IF(SUM($I536:AN536) < $F535, MIN(AO531, $F534, $F535 - SUM($I536:AN536)), 0)","v":0},{"$f":"IF(SUM($I536:AO536) < $F535, MIN(AP531, $F534, $F535 - SUM($I536:AO536)), 0)","v":0},{"$f":"IF(SUM($I536:AP536) < $F535, MIN(AQ531, $F534, $F535 - SUM($I536:AP536)), 0)","v":0},{"$f":"IF(SUM($I536:AQ536) < $F535, MIN(AR531, $F534, $F535 - SUM($I536:AQ536)), 0)","v":0},{"$f":"IF(SUM($I536:AR536) < $F535, MIN(AS531, $F534, $F535 - SUM($I536:AR536)), 0)","v":0},{"$f":"IF(SUM($I536:AS536) < $F535, MIN(AT531, $F534, $F535 - SUM($I536:AS536)), 0)","v":0},{"$f":"IF(SUM($I536:AT536) < $F535, MIN(AU531, $F534, $F535 - SUM($I536:AT536)), 0)","v":0},{"$f":"IF(SUM($I536:AU536) < $F535, MIN(AV531, $F534, $F535 - SUM($I536:AU536)), 0)","v":0},{"$f":"IF(SUM($I536:AV536) < $F535, MIN(AW531, $F534, $F535 - SUM($I536:AV536)), 0)","v":0},{"$f":"IF(SUM($I536:AW536) < $F535, MIN(AX531, $F534, $F535 - SUM($I536:AW536)), 0)","v":0},{"$f":"IF(SUM($I536:AX536) < $F535, MIN(AY531, $F534, $F535 - SUM($I536:AX536)), 0)","v":0},{"$f":"IF(SUM($I536:AY536) < $F535, MIN(AZ531, $F534, $F535 - SUM($I536:AY536)), 0)","v":0},{"$f":"IF(SUM($I536:AZ536) < $F535, MIN(BA531, $F534, $F535 - SUM($I536:AZ536)), 0)","v":0},{"$f":"IF(SUM($I536:BA536) < $F535, MIN(BB531, $F534, $F535 - SUM($I536:BA536)), 0)","v":0},{"$f":"IF(SUM($I536:BB536) < $F535, MIN(BC531, $F534, $F535 - SUM($I536:BB536)), 0)","v":0},{"$f":"IF(SUM($I536:BC536) < $F535, MIN(BD531, $F534, $F535 - SUM($I536:BC536)), 0)","v":0},{"$f":"IF(SUM($I536:BD536) < $F535, MIN(BE531, $F534, $F535 - SUM($I536:BD536)), 0)","v":0},{"$f":"IF(SUM($I536:BE536) < $F535, MIN(BF531, $F534, $F535 - SUM($I536:BE536)), 0)","v":0},{"$f":"IF(SUM($I536:BF536) < $F535, MIN(BG531, $F534, $F535 - SUM($I536:BF536)), 0)","v":0},{"$f":"IF(SUM($I536:BG536) < $F535, MIN(BH531, $F534, $F535 - SUM($I536:BG536)), 0)","v":0},{"$f":"IF(SUM($I536:BH536) < $F535, MIN(BI531, $F534, $F535 - SUM($I536:BH536)), 0)","v":0},{"$f":"IF(SUM($I536:BI536) < $F535, MIN(BJ531, $F534, $F535 - SUM($I536:BI536)), 0)","v":0},{"$f":"IF(SUM($I536:BJ536) < $F535, MIN(BK531, $F534, $F535 - SUM($I536:BJ536)), 0)","v":0},{"$f":"IF(SUM($I536:BK536) < $F535, MIN(BL531, $F534, $F535 - SUM($I536:BK536)), 0)","v":0},{"$f":"IF(SUM($I536:BL536) < $F535, MIN(BM531, $F534, $F535 - SUM($I536:BL536)), 0)","v":0},{"$f":"IF(SUM($I536:BM536) < $F535, MIN(BN531, $F534, $F535 - SUM($I536:BM536)), 0)","v":0},{"$f":"IF(SUM($I536:BN536) < $F535, MIN(BO531, $F534, $F535 - SUM($I536:BN536)), 0)","v":0},{"$f":"IF(SUM($I536:BO536) < $F535, MIN(BP531, $F534, $F535 - SUM($I536:BO536)), 0)","v":0},{"$f":"IF(SUM($I536:BP536) < $F535, MIN(BQ531, $F534, $F535 - SUM($I536:BP536)), 0)","v":0},{"$f":"IF(SUM($I536:BQ536) < $F535, MIN(BR531, $F534, $F535 - SUM($I536:BQ536)), 0)","v":0},{"$f":"IF(SUM($I536:BR536) < $F535, MIN(BS531, $F534, $F535 - SUM($I536:BR536)), 0)","v":0},{"$f":"IF(SUM($I536:BS536) < $F535, MIN(BT531, $F534, $F535 - SUM($I536:BS536)), 0)","v":0},{"$f":"IF(SUM($I536:BT536) < $F535, MIN(BU531, $F534, $F535 - SUM($I536:BT536)), 0)","v":0},{"$f":"IF(SUM($I536:BU536) < $F535, MIN(BV531, $F534, $F535 - SUM($I536:BU536)), 0)","v":0},{"$f":"IF(SUM($I536:BV536) < $F535, MIN(BW531, $F534, $F535 - SUM($I536:BV536)), 0)","v":0},{"$f":"IF(SUM($I536:BW536) < $F535, MIN(BX531, $F534, $F535 - SUM($I536:BW536)), 0)","v":0},{"$f":"IF(SUM($I536:BX536) < $F535, MIN(BY531, $F534, $F535 - SUM($I536:BX536)), 0)","v":0},{"$f":"IF(SUM($I536:BY536) < $F535, MIN(BZ531, $F534, $F535 - SUM($I536:BY536)), 0)","v":0},{"$f":"IF(SUM($I536:BZ536) < $F535, MIN(CA531, $F534, $F535 - SUM($I536:BZ536)), 0)","v":0},{"$f":"IF(SUM($I536:CA536) < $F535, MIN(CB531, $F534, $F535 - SUM($I536:CA536)), 0)","v":0},{"$f":"IF(SUM($I536:CB536) < $F535, MIN(CC531, $F534, $F535 - SUM($I536:CB536)), 0)","v":0},{"$f":"IF(SUM($I536:CC536) < $F535, MIN(CD531, $F534, $F535 - SUM($I536:CC536)), 0)","v":0},{"$f":"IF(SUM($I536:CD536) < $F535, MIN(CE531, $F534, $F535 - SUM($I536:CD536)), 0)","v":0},{"$f":"IF(SUM($I536:CE536) < $F535, MIN(CF531, $F534, $F535 - SUM($I536:CE536)), 0)","v":0},{"$f":"IF(SUM($I536:CF536) < $F535, MIN(CG531, $F534, $F535 - SUM($I536:CF536)), 0)","v":0},{"$f":"IF(SUM($I536:CG536) < $F535, MIN(CH531, $F534, $F535 - SUM($I536:CG536)), 0)","v":0},{"$f":"IF(SUM($I536:CH536) < $F535, MIN(CI531, $F534, $F535 - SUM($I536:CH536)), 0)","v":0},{"$f":"IF(SUM($I536:CI536) < $F535, MIN(CJ531, $F534, $F535 - SUM($I536:CI536)), 0)","v":0},{"$f":"IF(SUM($I536:CJ536) < $F535, MIN(CK531, $F534, $F535 - SUM($I536:CJ536)), 0)","v":0},{"$f":"IF(SUM($I536:CK536) < $F535, MIN(CL531, $F534, $F535 - SUM($I536:CK536)), 0)","v":0},{"$f":"IF(SUM($I536:CL536) < $F535, MIN(CM531, $F534, $F535 - SUM($I536:CL536)), 0)","v":0},{"$f":"IF(SUM($I536:CM536) < $F535, MIN(CN531, $F534, $F535 - SUM($I536:CM536)), 0)","v":0},{"$f":"IF(SUM($I536:CN536) < $F535, MIN(CO531, $F534, $F535 - SUM($I536:CN536)), 0)","v":0},{"$f":"IF(SUM($I536:CO536) < $F535, MIN(CP531, $F534, $F535 - SUM($I536:CO536)), 0)","v":0},{"$f":"IF(SUM($I536:CP536) < $F535, MIN(CQ531, $F534, $F535 - SUM($I536:CP536)), 0)","v":0},{"$f":"IF(SUM($I536:CQ536) < $F535, MIN(CR531, $F534, $F535 - SUM($I536:CQ536)), 0)","v":0},{"$f":"IF(SUM($I536:CR536) < $F535, MIN(CS531, $F534, $F535 - SUM($I536:CR536)), 0)","v":0},{"$f":"IF(SUM($I536:CS536) < $F535, MIN(CT531, $F534, $F535 - SUM($I536:CS536)), 0)","v":0},{"$f":"IF(SUM($I536:CT536) < $F535, MIN(CU531, $F534, $F535 - SUM($I536:CT536)), 0)","v":0},{"$f":"IF(SUM($I536:CU536) < $F535, MIN(CV531, $F534, $F535 - SUM($I536:CU536)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F536 < F535, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K531:$CV531) < $F535, MIN(J531, $F535 - SUM($I538:I538), $F535 - SUM(K531:$CV531)), MIN(($F535 - SUM($I538:I538)) / COUNTIF(J536:$CV536, \">0\"), J531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(L531:$CV531) < $F535, MIN(K531, $F535 - SUM($I538:J538), $F535 - SUM(L531:$CV531)), MIN(($F535 - SUM($I538:J538)) / COUNTIF(K536:$CV536, \">0\"), K531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(M531:$CV531) < $F535, MIN(L531, $F535 - SUM($I538:K538), $F535 - SUM(M531:$CV531)), MIN(($F535 - SUM($I538:K538)) / COUNTIF(L536:$CV536, \">0\"), L531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(N531:$CV531) < $F535, MIN(M531, $F535 - SUM($I538:L538), $F535 - SUM(N531:$CV531)), MIN(($F535 - SUM($I538:L538)) / COUNTIF(M536:$CV536, \">0\"), M531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(O531:$CV531) < $F535, MIN(N531, $F535 - SUM($I538:M538), $F535 - SUM(O531:$CV531)), MIN(($F535 - SUM($I538:M538)) / COUNTIF(N536:$CV536, \">0\"), N531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(P531:$CV531) < $F535, MIN(O531, $F535 - SUM($I538:N538), $F535 - SUM(P531:$CV531)), MIN(($F535 - SUM($I538:N538)) / COUNTIF(O536:$CV536, \">0\"), O531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q531:$CV531) < $F535, MIN(P531, $F535 - SUM($I538:O538), $F535 - SUM(Q531:$CV531)), MIN(($F535 - SUM($I538:O538)) / COUNTIF(P536:$CV536, \">0\"), P531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(R531:$CV531) < $F535, MIN(Q531, $F535 - SUM($I538:P538), $F535 - SUM(R531:$CV531)), MIN(($F535 - SUM($I538:P538)) / COUNTIF(Q536:$CV536, \">0\"), Q531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(S531:$CV531) < $F535, MIN(R531, $F535 - SUM($I538:Q538), $F535 - SUM(S531:$CV531)), MIN(($F535 - SUM($I538:Q538)) / COUNTIF(R536:$CV536, \">0\"), R531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(T531:$CV531) < $F535, MIN(S531, $F535 - SUM($I538:R538), $F535 - SUM(T531:$CV531)), MIN(($F535 - SUM($I538:R538)) / COUNTIF(S536:$CV536, \">0\"), S531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(U531:$CV531) < $F535, MIN(T531, $F535 - SUM($I538:S538), $F535 - SUM(U531:$CV531)), MIN(($F535 - SUM($I538:S538)) / COUNTIF(T536:$CV536, \">0\"), T531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(V531:$CV531) < $F535, MIN(U531, $F535 - SUM($I538:T538), $F535 - SUM(V531:$CV531)), MIN(($F535 - SUM($I538:T538)) / COUNTIF(U536:$CV536, \">0\"), U531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(W531:$CV531) < $F535, MIN(V531, $F535 - SUM($I538:U538), $F535 - SUM(W531:$CV531)), MIN(($F535 - SUM($I538:U538)) / COUNTIF(V536:$CV536, \">0\"), V531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(X531:$CV531) < $F535, MIN(W531, $F535 - SUM($I538:V538), $F535 - SUM(X531:$CV531)), MIN(($F535 - SUM($I538:V538)) / COUNTIF(W536:$CV536, \">0\"), W531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y531:$CV531) < $F535, MIN(X531, $F535 - SUM($I538:W538), $F535 - SUM(Y531:$CV531)), MIN(($F535 - SUM($I538:W538)) / COUNTIF(X536:$CV536, \">0\"), X531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z531:$CV531) < $F535, MIN(Y531, $F535 - SUM($I538:X538), $F535 - SUM(Z531:$CV531)), MIN(($F535 - SUM($I538:X538)) / COUNTIF(Y536:$CV536, \">0\"), Y531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA531:$CV531) < $F535, MIN(Z531, $F535 - SUM($I538:Y538), $F535 - SUM(AA531:$CV531)), MIN(($F535 - SUM($I538:Y538)) / COUNTIF(Z536:$CV536, \">0\"), Z531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB531:$CV531) < $F535, MIN(AA531, $F535 - SUM($I538:Z538), $F535 - SUM(AB531:$CV531)), MIN(($F535 - SUM($I538:Z538)) / COUNTIF(AA536:$CV536, \">0\"), AA531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC531:$CV531) < $F535, MIN(AB531, $F535 - SUM($I538:AA538), $F535 - SUM(AC531:$CV531)), MIN(($F535 - SUM($I538:AA538)) / COUNTIF(AB536:$CV536, \">0\"), AB531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD531:$CV531) < $F535, MIN(AC531, $F535 - SUM($I538:AB538), $F535 - SUM(AD531:$CV531)), MIN(($F535 - SUM($I538:AB538)) / COUNTIF(AC536:$CV536, \">0\"), AC531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE531:$CV531) < $F535, MIN(AD531, $F535 - SUM($I538:AC538), $F535 - SUM(AE531:$CV531)), MIN(($F535 - SUM($I538:AC538)) / COUNTIF(AD536:$CV536, \">0\"), AD531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF531:$CV531) < $F535, MIN(AE531, $F535 - SUM($I538:AD538), $F535 - SUM(AF531:$CV531)), MIN(($F535 - SUM($I538:AD538)) / COUNTIF(AE536:$CV536, \">0\"), AE531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG531:$CV531) < $F535, MIN(AF531, $F535 - SUM($I538:AE538), $F535 - SUM(AG531:$CV531)), MIN(($F535 - SUM($I538:AE538)) / COUNTIF(AF536:$CV536, \">0\"), AF531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH531:$CV531) < $F535, MIN(AG531, $F535 - SUM($I538:AF538), $F535 - SUM(AH531:$CV531)), MIN(($F535 - SUM($I538:AF538)) / COUNTIF(AG536:$CV536, \">0\"), AG531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI531:$CV531) < $F535, MIN(AH531, $F535 - SUM($I538:AG538), $F535 - SUM(AI531:$CV531)), MIN(($F535 - SUM($I538:AG538)) / COUNTIF(AH536:$CV536, \">0\"), AH531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ531:$CV531) < $F535, MIN(AI531, $F535 - SUM($I538:AH538), $F535 - SUM(AJ531:$CV531)), MIN(($F535 - SUM($I538:AH538)) / COUNTIF(AI536:$CV536, \">0\"), AI531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK531:$CV531) < $F535, MIN(AJ531, $F535 - SUM($I538:AI538), $F535 - SUM(AK531:$CV531)), MIN(($F535 - SUM($I538:AI538)) / COUNTIF(AJ536:$CV536, \">0\"), AJ531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL531:$CV531) < $F535, MIN(AK531, $F535 - SUM($I538:AJ538), $F535 - SUM(AL531:$CV531)), MIN(($F535 - SUM($I538:AJ538)) / COUNTIF(AK536:$CV536, \">0\"), AK531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM531:$CV531) < $F535, MIN(AL531, $F535 - SUM($I538:AK538), $F535 - SUM(AM531:$CV531)), MIN(($F535 - SUM($I538:AK538)) / COUNTIF(AL536:$CV536, \">0\"), AL531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN531:$CV531) < $F535, MIN(AM531, $F535 - SUM($I538:AL538), $F535 - SUM(AN531:$CV531)), MIN(($F535 - SUM($I538:AL538)) / COUNTIF(AM536:$CV536, \">0\"), AM531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO531:$CV531) < $F535, MIN(AN531, $F535 - SUM($I538:AM538), $F535 - SUM(AO531:$CV531)), MIN(($F535 - SUM($I538:AM538)) / COUNTIF(AN536:$CV536, \">0\"), AN531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP531:$CV531) < $F535, MIN(AO531, $F535 - SUM($I538:AN538), $F535 - SUM(AP531:$CV531)), MIN(($F535 - SUM($I538:AN538)) / COUNTIF(AO536:$CV536, \">0\"), AO531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ531:$CV531) < $F535, MIN(AP531, $F535 - SUM($I538:AO538), $F535 - SUM(AQ531:$CV531)), MIN(($F535 - SUM($I538:AO538)) / COUNTIF(AP536:$CV536, \">0\"), AP531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR531:$CV531) < $F535, MIN(AQ531, $F535 - SUM($I538:AP538), $F535 - SUM(AR531:$CV531)), MIN(($F535 - SUM($I538:AP538)) / COUNTIF(AQ536:$CV536, \">0\"), AQ531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS531:$CV531) < $F535, MIN(AR531, $F535 - SUM($I538:AQ538), $F535 - SUM(AS531:$CV531)), MIN(($F535 - SUM($I538:AQ538)) / COUNTIF(AR536:$CV536, \">0\"), AR531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT531:$CV531) < $F535, MIN(AS531, $F535 - SUM($I538:AR538), $F535 - SUM(AT531:$CV531)), MIN(($F535 - SUM($I538:AR538)) / COUNTIF(AS536:$CV536, \">0\"), AS531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU531:$CV531) < $F535, MIN(AT531, $F535 - SUM($I538:AS538), $F535 - SUM(AU531:$CV531)), MIN(($F535 - SUM($I538:AS538)) / COUNTIF(AT536:$CV536, \">0\"), AT531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV531:$CV531) < $F535, MIN(AU531, $F535 - SUM($I538:AT538), $F535 - SUM(AV531:$CV531)), MIN(($F535 - SUM($I538:AT538)) / COUNTIF(AU536:$CV536, \">0\"), AU531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW531:$CV531) < $F535, MIN(AV531, $F535 - SUM($I538:AU538), $F535 - SUM(AW531:$CV531)), MIN(($F535 - SUM($I538:AU538)) / COUNTIF(AV536:$CV536, \">0\"), AV531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX531:$CV531) < $F535, MIN(AW531, $F535 - SUM($I538:AV538), $F535 - SUM(AX531:$CV531)), MIN(($F535 - SUM($I538:AV538)) / COUNTIF(AW536:$CV536, \">0\"), AW531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY531:$CV531) < $F535, MIN(AX531, $F535 - SUM($I538:AW538), $F535 - SUM(AY531:$CV531)), MIN(($F535 - SUM($I538:AW538)) / COUNTIF(AX536:$CV536, \">0\"), AX531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ531:$CV531) < $F535, MIN(AY531, $F535 - SUM($I538:AX538), $F535 - SUM(AZ531:$CV531)), MIN(($F535 - SUM($I538:AX538)) / COUNTIF(AY536:$CV536, \">0\"), AY531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA531:$CV531) < $F535, MIN(AZ531, $F535 - SUM($I538:AY538), $F535 - SUM(BA531:$CV531)), MIN(($F535 - SUM($I538:AY538)) / COUNTIF(AZ536:$CV536, \">0\"), AZ531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB531:$CV531) < $F535, MIN(BA531, $F535 - SUM($I538:AZ538), $F535 - SUM(BB531:$CV531)), MIN(($F535 - SUM($I538:AZ538)) / COUNTIF(BA536:$CV536, \">0\"), BA531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC531:$CV531) < $F535, MIN(BB531, $F535 - SUM($I538:BA538), $F535 - SUM(BC531:$CV531)), MIN(($F535 - SUM($I538:BA538)) / COUNTIF(BB536:$CV536, \">0\"), BB531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD531:$CV531) < $F535, MIN(BC531, $F535 - SUM($I538:BB538), $F535 - SUM(BD531:$CV531)), MIN(($F535 - SUM($I538:BB538)) / COUNTIF(BC536:$CV536, \">0\"), BC531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE531:$CV531) < $F535, MIN(BD531, $F535 - SUM($I538:BC538), $F535 - SUM(BE531:$CV531)), MIN(($F535 - SUM($I538:BC538)) / COUNTIF(BD536:$CV536, \">0\"), BD531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF531:$CV531) < $F535, MIN(BE531, $F535 - SUM($I538:BD538), $F535 - SUM(BF531:$CV531)), MIN(($F535 - SUM($I538:BD538)) / COUNTIF(BE536:$CV536, \">0\"), BE531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG531:$CV531) < $F535, MIN(BF531, $F535 - SUM($I538:BE538), $F535 - SUM(BG531:$CV531)), MIN(($F535 - SUM($I538:BE538)) / COUNTIF(BF536:$CV536, \">0\"), BF531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH531:$CV531) < $F535, MIN(BG531, $F535 - SUM($I538:BF538), $F535 - SUM(BH531:$CV531)), MIN(($F535 - SUM($I538:BF538)) / COUNTIF(BG536:$CV536, \">0\"), BG531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI531:$CV531) < $F535, MIN(BH531, $F535 - SUM($I538:BG538), $F535 - SUM(BI531:$CV531)), MIN(($F535 - SUM($I538:BG538)) / COUNTIF(BH536:$CV536, \">0\"), BH531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ531:$CV531) < $F535, MIN(BI531, $F535 - SUM($I538:BH538), $F535 - SUM(BJ531:$CV531)), MIN(($F535 - SUM($I538:BH538)) / COUNTIF(BI536:$CV536, \">0\"), BI531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK531:$CV531) < $F535, MIN(BJ531, $F535 - SUM($I538:BI538), $F535 - SUM(BK531:$CV531)), MIN(($F535 - SUM($I538:BI538)) / COUNTIF(BJ536:$CV536, \">0\"), BJ531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL531:$CV531) < $F535, MIN(BK531, $F535 - SUM($I538:BJ538), $F535 - SUM(BL531:$CV531)), MIN(($F535 - SUM($I538:BJ538)) / COUNTIF(BK536:$CV536, \">0\"), BK531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM531:$CV531) < $F535, MIN(BL531, $F535 - SUM($I538:BK538), $F535 - SUM(BM531:$CV531)), MIN(($F535 - SUM($I538:BK538)) / COUNTIF(BL536:$CV536, \">0\"), BL531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN531:$CV531) < $F535, MIN(BM531, $F535 - SUM($I538:BL538), $F535 - SUM(BN531:$CV531)), MIN(($F535 - SUM($I538:BL538)) / COUNTIF(BM536:$CV536, \">0\"), BM531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO531:$CV531) < $F535, MIN(BN531, $F535 - SUM($I538:BM538), $F535 - SUM(BO531:$CV531)), MIN(($F535 - SUM($I538:BM538)) / COUNTIF(BN536:$CV536, \">0\"), BN531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP531:$CV531) < $F535, MIN(BO531, $F535 - SUM($I538:BN538), $F535 - SUM(BP531:$CV531)), MIN(($F535 - SUM($I538:BN538)) / COUNTIF(BO536:$CV536, \">0\"), BO531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ531:$CV531) < $F535, MIN(BP531, $F535 - SUM($I538:BO538), $F535 - SUM(BQ531:$CV531)), MIN(($F535 - SUM($I538:BO538)) / COUNTIF(BP536:$CV536, \">0\"), BP531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR531:$CV531) < $F535, MIN(BQ531, $F535 - SUM($I538:BP538), $F535 - SUM(BR531:$CV531)), MIN(($F535 - SUM($I538:BP538)) / COUNTIF(BQ536:$CV536, \">0\"), BQ531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS531:$CV531) < $F535, MIN(BR531, $F535 - SUM($I538:BQ538), $F535 - SUM(BS531:$CV531)), MIN(($F535 - SUM($I538:BQ538)) / COUNTIF(BR536:$CV536, \">0\"), BR531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT531:$CV531) < $F535, MIN(BS531, $F535 - SUM($I538:BR538), $F535 - SUM(BT531:$CV531)), MIN(($F535 - SUM($I538:BR538)) / COUNTIF(BS536:$CV536, \">0\"), BS531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU531:$CV531) < $F535, MIN(BT531, $F535 - SUM($I538:BS538), $F535 - SUM(BU531:$CV531)), MIN(($F535 - SUM($I538:BS538)) / COUNTIF(BT536:$CV536, \">0\"), BT531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV531:$CV531) < $F535, MIN(BU531, $F535 - SUM($I538:BT538), $F535 - SUM(BV531:$CV531)), MIN(($F535 - SUM($I538:BT538)) / COUNTIF(BU536:$CV536, \">0\"), BU531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW531:$CV531) < $F535, MIN(BV531, $F535 - SUM($I538:BU538), $F535 - SUM(BW531:$CV531)), MIN(($F535 - SUM($I538:BU538)) / COUNTIF(BV536:$CV536, \">0\"), BV531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX531:$CV531) < $F535, MIN(BW531, $F535 - SUM($I538:BV538), $F535 - SUM(BX531:$CV531)), MIN(($F535 - SUM($I538:BV538)) / COUNTIF(BW536:$CV536, \">0\"), BW531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY531:$CV531) < $F535, MIN(BX531, $F535 - SUM($I538:BW538), $F535 - SUM(BY531:$CV531)), MIN(($F535 - SUM($I538:BW538)) / COUNTIF(BX536:$CV536, \">0\"), BX531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ531:$CV531) < $F535, MIN(BY531, $F535 - SUM($I538:BX538), $F535 - SUM(BZ531:$CV531)), MIN(($F535 - SUM($I538:BX538)) / COUNTIF(BY536:$CV536, \">0\"), BY531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA531:$CV531) < $F535, MIN(BZ531, $F535 - SUM($I538:BY538), $F535 - SUM(CA531:$CV531)), MIN(($F535 - SUM($I538:BY538)) / COUNTIF(BZ536:$CV536, \">0\"), BZ531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB531:$CV531) < $F535, MIN(CA531, $F535 - SUM($I538:BZ538), $F535 - SUM(CB531:$CV531)), MIN(($F535 - SUM($I538:BZ538)) / COUNTIF(CA536:$CV536, \">0\"), CA531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC531:$CV531) < $F535, MIN(CB531, $F535 - SUM($I538:CA538), $F535 - SUM(CC531:$CV531)), MIN(($F535 - SUM($I538:CA538)) / COUNTIF(CB536:$CV536, \">0\"), CB531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD531:$CV531) < $F535, MIN(CC531, $F535 - SUM($I538:CB538), $F535 - SUM(CD531:$CV531)), MIN(($F535 - SUM($I538:CB538)) / COUNTIF(CC536:$CV536, \">0\"), CC531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE531:$CV531) < $F535, MIN(CD531, $F535 - SUM($I538:CC538), $F535 - SUM(CE531:$CV531)), MIN(($F535 - SUM($I538:CC538)) / COUNTIF(CD536:$CV536, \">0\"), CD531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF531:$CV531) < $F535, MIN(CE531, $F535 - SUM($I538:CD538), $F535 - SUM(CF531:$CV531)), MIN(($F535 - SUM($I538:CD538)) / COUNTIF(CE536:$CV536, \">0\"), CE531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG531:$CV531) < $F535, MIN(CF531, $F535 - SUM($I538:CE538), $F535 - SUM(CG531:$CV531)), MIN(($F535 - SUM($I538:CE538)) / COUNTIF(CF536:$CV536, \">0\"), CF531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH531:$CV531) < $F535, MIN(CG531, $F535 - SUM($I538:CF538), $F535 - SUM(CH531:$CV531)), MIN(($F535 - SUM($I538:CF538)) / COUNTIF(CG536:$CV536, \">0\"), CG531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI531:$CV531) < $F535, MIN(CH531, $F535 - SUM($I538:CG538), $F535 - SUM(CI531:$CV531)), MIN(($F535 - SUM($I538:CG538)) / COUNTIF(CH536:$CV536, \">0\"), CH531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ531:$CV531) < $F535, MIN(CI531, $F535 - SUM($I538:CH538), $F535 - SUM(CJ531:$CV531)), MIN(($F535 - SUM($I538:CH538)) / COUNTIF(CI536:$CV536, \">0\"), CI531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK531:$CV531) < $F535, MIN(CJ531, $F535 - SUM($I538:CI538), $F535 - SUM(CK531:$CV531)), MIN(($F535 - SUM($I538:CI538)) / COUNTIF(CJ536:$CV536, \">0\"), CJ531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL531:$CV531) < $F535, MIN(CK531, $F535 - SUM($I538:CJ538), $F535 - SUM(CL531:$CV531)), MIN(($F535 - SUM($I538:CJ538)) / COUNTIF(CK536:$CV536, \">0\"), CK531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM531:$CV531) < $F535, MIN(CL531, $F535 - SUM($I538:CK538), $F535 - SUM(CM531:$CV531)), MIN(($F535 - SUM($I538:CK538)) / COUNTIF(CL536:$CV536, \">0\"), CL531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN531:$CV531) < $F535, MIN(CM531, $F535 - SUM($I538:CL538), $F535 - SUM(CN531:$CV531)), MIN(($F535 - SUM($I538:CL538)) / COUNTIF(CM536:$CV536, \">0\"), CM531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO531:$CV531) < $F535, MIN(CN531, $F535 - SUM($I538:CM538), $F535 - SUM(CO531:$CV531)), MIN(($F535 - SUM($I538:CM538)) / COUNTIF(CN536:$CV536, \">0\"), CN531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP531:$CV531) < $F535, MIN(CO531, $F535 - SUM($I538:CN538), $F535 - SUM(CP531:$CV531)), MIN(($F535 - SUM($I538:CN538)) / COUNTIF(CO536:$CV536, \">0\"), CO531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ531:$CV531) < $F535, MIN(CP531, $F535 - SUM($I538:CO538), $F535 - SUM(CQ531:$CV531)), MIN(($F535 - SUM($I538:CO538)) / COUNTIF(CP536:$CV536, \">0\"), CP531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR531:$CV531) < $F535, MIN(CQ531, $F535 - SUM($I538:CP538), $F535 - SUM(CR531:$CV531)), MIN(($F535 - SUM($I538:CP538)) / COUNTIF(CQ536:$CV536, \">0\"), CQ531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS531:$CV531) < $F535, MIN(CR531, $F535 - SUM($I538:CQ538), $F535 - SUM(CS531:$CV531)), MIN(($F535 - SUM($I538:CQ538)) / COUNTIF(CR536:$CV536, \">0\"), CR531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT531:$CV531) < $F535, MIN(CS531, $F535 - SUM($I538:CR538), $F535 - SUM(CT531:$CV531)), MIN(($F535 - SUM($I538:CR538)) / COUNTIF(CS536:$CV536, \">0\"), CS531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU531:$CV531) < $F535, MIN(CT531, $F535 - SUM($I538:CS538), $F535 - SUM(CU531:$CV531)), MIN(($F535 - SUM($I538:CS538)) / COUNTIF(CT536:$CV536, \">0\"), CT531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV531:$CV531) < $F535, MIN(CU531, $F535 - SUM($I538:CT538), $F535 - SUM(CV531:$CV531)), MIN(($F535 - SUM($I538:CT538)) / COUNTIF(CU536:$CV536, \">0\"), CU531)) * $F537, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV531:CV531) < $F535, MIN(CV531, $F535 - SUM($I538:CU538), $F535 - SUM($CV531:CV531)), MIN(($F535 - SUM($I538:CU538)) / COUNTIF(CV536:$CV536, \">0\"), CV531)) * $F537, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J539:CV539)","v":0},"mmcf",null,null,{"$f":"IF($F537 = 0, J536, J538)","v":0},{"$f":"IF($F537 = 0, K536, K538)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F537 = 0, BW536, BW538)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J539 > 0, $F533, 0)","v":0},{"$f":"IF(K539 > 0, $F533, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW539 > 0, $F533, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 16"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J543:CV543)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527 - J539, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527 - K539, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527 - BW539, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J544:CV544)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I543:I543) = 0, J543 > 0), J543, 0)","v":0},{"$f":"IF(AND(SUM($I543:J543) = 0, K543 > 0), K543, 0)","v":0},{"$f":"IF(AND(SUM($I543:K543) = 0, L543 > 0), L543, 0)","v":0},{"$f":"IF(AND(SUM($I543:L543) = 0, M543 > 0), M543, 0)","v":0},{"$f":"IF(AND(SUM($I543:M543) = 0, N543 > 0), N543, 0)","v":0},{"$f":"IF(AND(SUM($I543:N543) = 0, O543 > 0), O543, 0)","v":0},{"$f":"IF(AND(SUM($I543:O543) = 0, P543 > 0), P543, 0)","v":0},{"$f":"IF(AND(SUM($I543:P543) = 0, Q543 > 0), Q543, 0)","v":0},{"$f":"IF(AND(SUM($I543:Q543) = 0, R543 > 0), R543, 0)","v":0},{"$f":"IF(AND(SUM($I543:R543) = 0, S543 > 0), S543, 0)","v":0},{"$f":"IF(AND(SUM($I543:S543) = 0, T543 > 0), T543, 0)","v":0},{"$f":"IF(AND(SUM($I543:T543) = 0, U543 > 0), U543, 0)","v":0},{"$f":"IF(AND(SUM($I543:U543) = 0, V543 > 0), V543, 0)","v":0},{"$f":"IF(AND(SUM($I543:V543) = 0, W543 > 0), W543, 0)","v":0},{"$f":"IF(AND(SUM($I543:W543) = 0, X543 > 0), X543, 0)","v":0},{"$f":"IF(AND(SUM($I543:X543) = 0, Y543 > 0), Y543, 0)","v":0},{"$f":"IF(AND(SUM($I543:Y543) = 0, Z543 > 0), Z543, 0)","v":0},{"$f":"IF(AND(SUM($I543:Z543) = 0, AA543 > 0), AA543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AA543) = 0, AB543 > 0), AB543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AB543) = 0, AC543 > 0), AC543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AC543) = 0, AD543 > 0), AD543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AD543) = 0, AE543 > 0), AE543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AE543) = 0, AF543 > 0), AF543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AF543) = 0, AG543 > 0), AG543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AG543) = 0, AH543 > 0), AH543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AH543) = 0, AI543 > 0), AI543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AI543) = 0, AJ543 > 0), AJ543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AJ543) = 0, AK543 > 0), AK543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AK543) = 0, AL543 > 0), AL543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AL543) = 0, AM543 > 0), AM543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AM543) = 0, AN543 > 0), AN543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AN543) = 0, AO543 > 0), AO543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AO543) = 0, AP543 > 0), AP543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AP543) = 0, AQ543 > 0), AQ543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AQ543) = 0, AR543 > 0), AR543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AR543) = 0, AS543 > 0), AS543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AS543) = 0, AT543 > 0), AT543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AT543) = 0, AU543 > 0), AU543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AU543) = 0, AV543 > 0), AV543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AV543) = 0, AW543 > 0), AW543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AW543) = 0, AX543 > 0), AX543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AX543) = 0, AY543 > 0), AY543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AY543) = 0, AZ543 > 0), AZ543, 0)","v":0},{"$f":"IF(AND(SUM($I543:AZ543) = 0, BA543 > 0), BA543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BA543) = 0, BB543 > 0), BB543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BB543) = 0, BC543 > 0), BC543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BC543) = 0, BD543 > 0), BD543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BD543) = 0, BE543 > 0), BE543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BE543) = 0, BF543 > 0), BF543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BF543) = 0, BG543 > 0), BG543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BG543) = 0, BH543 > 0), BH543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BH543) = 0, BI543 > 0), BI543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BI543) = 0, BJ543 > 0), BJ543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BJ543) = 0, BK543 > 0), BK543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BK543) = 0, BL543 > 0), BL543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BL543) = 0, BM543 > 0), BM543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BM543) = 0, BN543 > 0), BN543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BN543) = 0, BO543 > 0), BO543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BO543) = 0, BP543 > 0), BP543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BP543) = 0, BQ543 > 0), BQ543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BQ543) = 0, BR543 > 0), BR543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BR543) = 0, BS543 > 0), BS543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BS543) = 0, BT543 > 0), BT543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BT543) = 0, BU543 > 0), BU543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BU543) = 0, BV543 > 0), BV543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BV543) = 0, BW543 > 0), BW543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BW543) = 0, BX543 > 0), BX543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BX543) = 0, BY543 > 0), BY543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BY543) = 0, BZ543 > 0), BZ543, 0)","v":0},{"$f":"IF(AND(SUM($I543:BZ543) = 0, CA543 > 0), CA543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CA543) = 0, CB543 > 0), CB543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CB543) = 0, CC543 > 0), CC543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CC543) = 0, CD543 > 0), CD543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CD543) = 0, CE543 > 0), CE543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CE543) = 0, CF543 > 0), CF543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CF543) = 0, CG543 > 0), CG543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CG543) = 0, CH543 > 0), CH543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CH543) = 0, CI543 > 0), CI543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CI543) = 0, CJ543 > 0), CJ543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CJ543) = 0, CK543 > 0), CK543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CK543) = 0, CL543 > 0), CL543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CL543) = 0, CM543 > 0), CM543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CM543) = 0, CN543 > 0), CN543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CN543) = 0, CO543 > 0), CO543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CO543) = 0, CP543 > 0), CP543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CP543) = 0, CQ543 > 0), CQ543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CQ543) = 0, CR543 > 0), CR543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CR543) = 0, CS543 > 0), CS543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CS543) = 0, CT543 > 0), CT543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CT543) = 0, CU543 > 0), CU543, 0)","v":0},{"$f":"IF(AND(SUM($I543:CU543) = 0, CV543 > 0), CV543, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J545:CV545)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J544 / $F$355, $F543 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K544 / $F$355, $F543 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW544 / $F$355, $F543 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F545","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F545","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J548:CV548)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I548:I548) < $F547, MIN(J543, $F546, $F547 - SUM($I548:I548)), 0)","v":0},{"$f":"IF(SUM($I548:J548) < $F547, MIN(K543, $F546, $F547 - SUM($I548:J548)), 0)","v":0},{"$f":"IF(SUM($I548:K548) < $F547, MIN(L543, $F546, $F547 - SUM($I548:K548)), 0)","v":0},{"$f":"IF(SUM($I548:L548) < $F547, MIN(M543, $F546, $F547 - SUM($I548:L548)), 0)","v":0},{"$f":"IF(SUM($I548:M548) < $F547, MIN(N543, $F546, $F547 - SUM($I548:M548)), 0)","v":0},{"$f":"IF(SUM($I548:N548) < $F547, MIN(O543, $F546, $F547 - SUM($I548:N548)), 0)","v":0},{"$f":"IF(SUM($I548:O548) < $F547, MIN(P543, $F546, $F547 - SUM($I548:O548)), 0)","v":0},{"$f":"IF(SUM($I548:P548) < $F547, MIN(Q543, $F546, $F547 - SUM($I548:P548)), 0)","v":0},{"$f":"IF(SUM($I548:Q548) < $F547, MIN(R543, $F546, $F547 - SUM($I548:Q548)), 0)","v":0},{"$f":"IF(SUM($I548:R548) < $F547, MIN(S543, $F546, $F547 - SUM($I548:R548)), 0)","v":0},{"$f":"IF(SUM($I548:S548) < $F547, MIN(T543, $F546, $F547 - SUM($I548:S548)), 0)","v":0},{"$f":"IF(SUM($I548:T548) < $F547, MIN(U543, $F546, $F547 - SUM($I548:T548)), 0)","v":0},{"$f":"IF(SUM($I548:U548) < $F547, MIN(V543, $F546, $F547 - SUM($I548:U548)), 0)","v":0},{"$f":"IF(SUM($I548:V548) < $F547, MIN(W543, $F546, $F547 - SUM($I548:V548)), 0)","v":0},{"$f":"IF(SUM($I548:W548) < $F547, MIN(X543, $F546, $F547 - SUM($I548:W548)), 0)","v":0},{"$f":"IF(SUM($I548:X548) < $F547, MIN(Y543, $F546, $F547 - SUM($I548:X548)), 0)","v":0},{"$f":"IF(SUM($I548:Y548) < $F547, MIN(Z543, $F546, $F547 - SUM($I548:Y548)), 0)","v":0},{"$f":"IF(SUM($I548:Z548) < $F547, MIN(AA543, $F546, $F547 - SUM($I548:Z548)), 0)","v":0},{"$f":"IF(SUM($I548:AA548) < $F547, MIN(AB543, $F546, $F547 - SUM($I548:AA548)), 0)","v":0},{"$f":"IF(SUM($I548:AB548) < $F547, MIN(AC543, $F546, $F547 - SUM($I548:AB548)), 0)","v":0},{"$f":"IF(SUM($I548:AC548) < $F547, MIN(AD543, $F546, $F547 - SUM($I548:AC548)), 0)","v":0},{"$f":"IF(SUM($I548:AD548) < $F547, MIN(AE543, $F546, $F547 - SUM($I548:AD548)), 0)","v":0},{"$f":"IF(SUM($I548:AE548) < $F547, MIN(AF543, $F546, $F547 - SUM($I548:AE548)), 0)","v":0},{"$f":"IF(SUM($I548:AF548) < $F547, MIN(AG543, $F546, $F547 - SUM($I548:AF548)), 0)","v":0},{"$f":"IF(SUM($I548:AG548) < $F547, MIN(AH543, $F546, $F547 - SUM($I548:AG548)), 0)","v":0},{"$f":"IF(SUM($I548:AH548) < $F547, MIN(AI543, $F546, $F547 - SUM($I548:AH548)), 0)","v":0},{"$f":"IF(SUM($I548:AI548) < $F547, MIN(AJ543, $F546, $F547 - SUM($I548:AI548)), 0)","v":0},{"$f":"IF(SUM($I548:AJ548) < $F547, MIN(AK543, $F546, $F547 - SUM($I548:AJ548)), 0)","v":0},{"$f":"IF(SUM($I548:AK548) < $F547, MIN(AL543, $F546, $F547 - SUM($I548:AK548)), 0)","v":0},{"$f":"IF(SUM($I548:AL548) < $F547, MIN(AM543, $F546, $F547 - SUM($I548:AL548)), 0)","v":0},{"$f":"IF(SUM($I548:AM548) < $F547, MIN(AN543, $F546, $F547 - SUM($I548:AM548)), 0)","v":0},{"$f":"IF(SUM($I548:AN548) < $F547, MIN(AO543, $F546, $F547 - SUM($I548:AN548)), 0)","v":0},{"$f":"IF(SUM($I548:AO548) < $F547, MIN(AP543, $F546, $F547 - SUM($I548:AO548)), 0)","v":0},{"$f":"IF(SUM($I548:AP548) < $F547, MIN(AQ543, $F546, $F547 - SUM($I548:AP548)), 0)","v":0},{"$f":"IF(SUM($I548:AQ548) < $F547, MIN(AR543, $F546, $F547 - SUM($I548:AQ548)), 0)","v":0},{"$f":"IF(SUM($I548:AR548) < $F547, MIN(AS543, $F546, $F547 - SUM($I548:AR548)), 0)","v":0},{"$f":"IF(SUM($I548:AS548) < $F547, MIN(AT543, $F546, $F547 - SUM($I548:AS548)), 0)","v":0},{"$f":"IF(SUM($I548:AT548) < $F547, MIN(AU543, $F546, $F547 - SUM($I548:AT548)), 0)","v":0},{"$f":"IF(SUM($I548:AU548) < $F547, MIN(AV543, $F546, $F547 - SUM($I548:AU548)), 0)","v":0},{"$f":"IF(SUM($I548:AV548) < $F547, MIN(AW543, $F546, $F547 - SUM($I548:AV548)), 0)","v":0},{"$f":"IF(SUM($I548:AW548) < $F547, MIN(AX543, $F546, $F547 - SUM($I548:AW548)), 0)","v":0},{"$f":"IF(SUM($I548:AX548) < $F547, MIN(AY543, $F546, $F547 - SUM($I548:AX548)), 0)","v":0},{"$f":"IF(SUM($I548:AY548) < $F547, MIN(AZ543, $F546, $F547 - SUM($I548:AY548)), 0)","v":0},{"$f":"IF(SUM($I548:AZ548) < $F547, MIN(BA543, $F546, $F547 - SUM($I548:AZ548)), 0)","v":0},{"$f":"IF(SUM($I548:BA548) < $F547, MIN(BB543, $F546, $F547 - SUM($I548:BA548)), 0)","v":0},{"$f":"IF(SUM($I548:BB548) < $F547, MIN(BC543, $F546, $F547 - SUM($I548:BB548)), 0)","v":0},{"$f":"IF(SUM($I548:BC548) < $F547, MIN(BD543, $F546, $F547 - SUM($I548:BC548)), 0)","v":0},{"$f":"IF(SUM($I548:BD548) < $F547, MIN(BE543, $F546, $F547 - SUM($I548:BD548)), 0)","v":0},{"$f":"IF(SUM($I548:BE548) < $F547, MIN(BF543, $F546, $F547 - SUM($I548:BE548)), 0)","v":0},{"$f":"IF(SUM($I548:BF548) < $F547, MIN(BG543, $F546, $F547 - SUM($I548:BF548)), 0)","v":0},{"$f":"IF(SUM($I548:BG548) < $F547, MIN(BH543, $F546, $F547 - SUM($I548:BG548)), 0)","v":0},{"$f":"IF(SUM($I548:BH548) < $F547, MIN(BI543, $F546, $F547 - SUM($I548:BH548)), 0)","v":0},{"$f":"IF(SUM($I548:BI548) < $F547, MIN(BJ543, $F546, $F547 - SUM($I548:BI548)), 0)","v":0},{"$f":"IF(SUM($I548:BJ548) < $F547, MIN(BK543, $F546, $F547 - SUM($I548:BJ548)), 0)","v":0},{"$f":"IF(SUM($I548:BK548) < $F547, MIN(BL543, $F546, $F547 - SUM($I548:BK548)), 0)","v":0},{"$f":"IF(SUM($I548:BL548) < $F547, MIN(BM543, $F546, $F547 - SUM($I548:BL548)), 0)","v":0},{"$f":"IF(SUM($I548:BM548) < $F547, MIN(BN543, $F546, $F547 - SUM($I548:BM548)), 0)","v":0},{"$f":"IF(SUM($I548:BN548) < $F547, MIN(BO543, $F546, $F547 - SUM($I548:BN548)), 0)","v":0},{"$f":"IF(SUM($I548:BO548) < $F547, MIN(BP543, $F546, $F547 - SUM($I548:BO548)), 0)","v":0},{"$f":"IF(SUM($I548:BP548) < $F547, MIN(BQ543, $F546, $F547 - SUM($I548:BP548)), 0)","v":0},{"$f":"IF(SUM($I548:BQ548) < $F547, MIN(BR543, $F546, $F547 - SUM($I548:BQ548)), 0)","v":0},{"$f":"IF(SUM($I548:BR548) < $F547, MIN(BS543, $F546, $F547 - SUM($I548:BR548)), 0)","v":0},{"$f":"IF(SUM($I548:BS548) < $F547, MIN(BT543, $F546, $F547 - SUM($I548:BS548)), 0)","v":0},{"$f":"IF(SUM($I548:BT548) < $F547, MIN(BU543, $F546, $F547 - SUM($I548:BT548)), 0)","v":0},{"$f":"IF(SUM($I548:BU548) < $F547, MIN(BV543, $F546, $F547 - SUM($I548:BU548)), 0)","v":0},{"$f":"IF(SUM($I548:BV548) < $F547, MIN(BW543, $F546, $F547 - SUM($I548:BV548)), 0)","v":0},{"$f":"IF(SUM($I548:BW548) < $F547, MIN(BX543, $F546, $F547 - SUM($I548:BW548)), 0)","v":0},{"$f":"IF(SUM($I548:BX548) < $F547, MIN(BY543, $F546, $F547 - SUM($I548:BX548)), 0)","v":0},{"$f":"IF(SUM($I548:BY548) < $F547, MIN(BZ543, $F546, $F547 - SUM($I548:BY548)), 0)","v":0},{"$f":"IF(SUM($I548:BZ548) < $F547, MIN(CA543, $F546, $F547 - SUM($I548:BZ548)), 0)","v":0},{"$f":"IF(SUM($I548:CA548) < $F547, MIN(CB543, $F546, $F547 - SUM($I548:CA548)), 0)","v":0},{"$f":"IF(SUM($I548:CB548) < $F547, MIN(CC543, $F546, $F547 - SUM($I548:CB548)), 0)","v":0},{"$f":"IF(SUM($I548:CC548) < $F547, MIN(CD543, $F546, $F547 - SUM($I548:CC548)), 0)","v":0},{"$f":"IF(SUM($I548:CD548) < $F547, MIN(CE543, $F546, $F547 - SUM($I548:CD548)), 0)","v":0},{"$f":"IF(SUM($I548:CE548) < $F547, MIN(CF543, $F546, $F547 - SUM($I548:CE548)), 0)","v":0},{"$f":"IF(SUM($I548:CF548) < $F547, MIN(CG543, $F546, $F547 - SUM($I548:CF548)), 0)","v":0},{"$f":"IF(SUM($I548:CG548) < $F547, MIN(CH543, $F546, $F547 - SUM($I548:CG548)), 0)","v":0},{"$f":"IF(SUM($I548:CH548) < $F547, MIN(CI543, $F546, $F547 - SUM($I548:CH548)), 0)","v":0},{"$f":"IF(SUM($I548:CI548) < $F547, MIN(CJ543, $F546, $F547 - SUM($I548:CI548)), 0)","v":0},{"$f":"IF(SUM($I548:CJ548) < $F547, MIN(CK543, $F546, $F547 - SUM($I548:CJ548)), 0)","v":0},{"$f":"IF(SUM($I548:CK548) < $F547, MIN(CL543, $F546, $F547 - SUM($I548:CK548)), 0)","v":0},{"$f":"IF(SUM($I548:CL548) < $F547, MIN(CM543, $F546, $F547 - SUM($I548:CL548)), 0)","v":0},{"$f":"IF(SUM($I548:CM548) < $F547, MIN(CN543, $F546, $F547 - SUM($I548:CM548)), 0)","v":0},{"$f":"IF(SUM($I548:CN548) < $F547, MIN(CO543, $F546, $F547 - SUM($I548:CN548)), 0)","v":0},{"$f":"IF(SUM($I548:CO548) < $F547, MIN(CP543, $F546, $F547 - SUM($I548:CO548)), 0)","v":0},{"$f":"IF(SUM($I548:CP548) < $F547, MIN(CQ543, $F546, $F547 - SUM($I548:CP548)), 0)","v":0},{"$f":"IF(SUM($I548:CQ548) < $F547, MIN(CR543, $F546, $F547 - SUM($I548:CQ548)), 0)","v":0},{"$f":"IF(SUM($I548:CR548) < $F547, MIN(CS543, $F546, $F547 - SUM($I548:CR548)), 0)","v":0},{"$f":"IF(SUM($I548:CS548) < $F547, MIN(CT543, $F546, $F547 - SUM($I548:CS548)), 0)","v":0},{"$f":"IF(SUM($I548:CT548) < $F547, MIN(CU543, $F546, $F547 - SUM($I548:CT548)), 0)","v":0},{"$f":"IF(SUM($I548:CU548) < $F547, MIN(CV543, $F546, $F547 - SUM($I548:CU548)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F548 < F547, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K543:$CV543) < $F547, MIN(J543, $F547 - SUM($I550:I550), $F547 - SUM(K543:$CV543)), MIN(($F547 - SUM($I550:I550)) / COUNTIF(J548:$CV548, \">0\"), J543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(L543:$CV543) < $F547, MIN(K543, $F547 - SUM($I550:J550), $F547 - SUM(L543:$CV543)), MIN(($F547 - SUM($I550:J550)) / COUNTIF(K548:$CV548, \">0\"), K543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(M543:$CV543) < $F547, MIN(L543, $F547 - SUM($I550:K550), $F547 - SUM(M543:$CV543)), MIN(($F547 - SUM($I550:K550)) / COUNTIF(L548:$CV548, \">0\"), L543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(N543:$CV543) < $F547, MIN(M543, $F547 - SUM($I550:L550), $F547 - SUM(N543:$CV543)), MIN(($F547 - SUM($I550:L550)) / COUNTIF(M548:$CV548, \">0\"), M543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(O543:$CV543) < $F547, MIN(N543, $F547 - SUM($I550:M550), $F547 - SUM(O543:$CV543)), MIN(($F547 - SUM($I550:M550)) / COUNTIF(N548:$CV548, \">0\"), N543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(P543:$CV543) < $F547, MIN(O543, $F547 - SUM($I550:N550), $F547 - SUM(P543:$CV543)), MIN(($F547 - SUM($I550:N550)) / COUNTIF(O548:$CV548, \">0\"), O543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q543:$CV543) < $F547, MIN(P543, $F547 - SUM($I550:O550), $F547 - SUM(Q543:$CV543)), MIN(($F547 - SUM($I550:O550)) / COUNTIF(P548:$CV548, \">0\"), P543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(R543:$CV543) < $F547, MIN(Q543, $F547 - SUM($I550:P550), $F547 - SUM(R543:$CV543)), MIN(($F547 - SUM($I550:P550)) / COUNTIF(Q548:$CV548, \">0\"), Q543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(S543:$CV543) < $F547, MIN(R543, $F547 - SUM($I550:Q550), $F547 - SUM(S543:$CV543)), MIN(($F547 - SUM($I550:Q550)) / COUNTIF(R548:$CV548, \">0\"), R543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(T543:$CV543) < $F547, MIN(S543, $F547 - SUM($I550:R550), $F547 - SUM(T543:$CV543)), MIN(($F547 - SUM($I550:R550)) / COUNTIF(S548:$CV548, \">0\"), S543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(U543:$CV543) < $F547, MIN(T543, $F547 - SUM($I550:S550), $F547 - SUM(U543:$CV543)), MIN(($F547 - SUM($I550:S550)) / COUNTIF(T548:$CV548, \">0\"), T543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(V543:$CV543) < $F547, MIN(U543, $F547 - SUM($I550:T550), $F547 - SUM(V543:$CV543)), MIN(($F547 - SUM($I550:T550)) / COUNTIF(U548:$CV548, \">0\"), U543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(W543:$CV543) < $F547, MIN(V543, $F547 - SUM($I550:U550), $F547 - SUM(W543:$CV543)), MIN(($F547 - SUM($I550:U550)) / COUNTIF(V548:$CV548, \">0\"), V543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(X543:$CV543) < $F547, MIN(W543, $F547 - SUM($I550:V550), $F547 - SUM(X543:$CV543)), MIN(($F547 - SUM($I550:V550)) / COUNTIF(W548:$CV548, \">0\"), W543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y543:$CV543) < $F547, MIN(X543, $F547 - SUM($I550:W550), $F547 - SUM(Y543:$CV543)), MIN(($F547 - SUM($I550:W550)) / COUNTIF(X548:$CV548, \">0\"), X543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z543:$CV543) < $F547, MIN(Y543, $F547 - SUM($I550:X550), $F547 - SUM(Z543:$CV543)), MIN(($F547 - SUM($I550:X550)) / COUNTIF(Y548:$CV548, \">0\"), Y543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA543:$CV543) < $F547, MIN(Z543, $F547 - SUM($I550:Y550), $F547 - SUM(AA543:$CV543)), MIN(($F547 - SUM($I550:Y550)) / COUNTIF(Z548:$CV548, \">0\"), Z543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB543:$CV543) < $F547, MIN(AA543, $F547 - SUM($I550:Z550), $F547 - SUM(AB543:$CV543)), MIN(($F547 - SUM($I550:Z550)) / COUNTIF(AA548:$CV548, \">0\"), AA543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC543:$CV543) < $F547, MIN(AB543, $F547 - SUM($I550:AA550), $F547 - SUM(AC543:$CV543)), MIN(($F547 - SUM($I550:AA550)) / COUNTIF(AB548:$CV548, \">0\"), AB543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD543:$CV543) < $F547, MIN(AC543, $F547 - SUM($I550:AB550), $F547 - SUM(AD543:$CV543)), MIN(($F547 - SUM($I550:AB550)) / COUNTIF(AC548:$CV548, \">0\"), AC543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE543:$CV543) < $F547, MIN(AD543, $F547 - SUM($I550:AC550), $F547 - SUM(AE543:$CV543)), MIN(($F547 - SUM($I550:AC550)) / COUNTIF(AD548:$CV548, \">0\"), AD543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF543:$CV543) < $F547, MIN(AE543, $F547 - SUM($I550:AD550), $F547 - SUM(AF543:$CV543)), MIN(($F547 - SUM($I550:AD550)) / COUNTIF(AE548:$CV548, \">0\"), AE543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG543:$CV543) < $F547, MIN(AF543, $F547 - SUM($I550:AE550), $F547 - SUM(AG543:$CV543)), MIN(($F547 - SUM($I550:AE550)) / COUNTIF(AF548:$CV548, \">0\"), AF543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH543:$CV543) < $F547, MIN(AG543, $F547 - SUM($I550:AF550), $F547 - SUM(AH543:$CV543)), MIN(($F547 - SUM($I550:AF550)) / COUNTIF(AG548:$CV548, \">0\"), AG543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI543:$CV543) < $F547, MIN(AH543, $F547 - SUM($I550:AG550), $F547 - SUM(AI543:$CV543)), MIN(($F547 - SUM($I550:AG550)) / COUNTIF(AH548:$CV548, \">0\"), AH543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ543:$CV543) < $F547, MIN(AI543, $F547 - SUM($I550:AH550), $F547 - SUM(AJ543:$CV543)), MIN(($F547 - SUM($I550:AH550)) / COUNTIF(AI548:$CV548, \">0\"), AI543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK543:$CV543) < $F547, MIN(AJ543, $F547 - SUM($I550:AI550), $F547 - SUM(AK543:$CV543)), MIN(($F547 - SUM($I550:AI550)) / COUNTIF(AJ548:$CV548, \">0\"), AJ543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL543:$CV543) < $F547, MIN(AK543, $F547 - SUM($I550:AJ550), $F547 - SUM(AL543:$CV543)), MIN(($F547 - SUM($I550:AJ550)) / COUNTIF(AK548:$CV548, \">0\"), AK543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM543:$CV543) < $F547, MIN(AL543, $F547 - SUM($I550:AK550), $F547 - SUM(AM543:$CV543)), MIN(($F547 - SUM($I550:AK550)) / COUNTIF(AL548:$CV548, \">0\"), AL543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN543:$CV543) < $F547, MIN(AM543, $F547 - SUM($I550:AL550), $F547 - SUM(AN543:$CV543)), MIN(($F547 - SUM($I550:AL550)) / COUNTIF(AM548:$CV548, \">0\"), AM543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO543:$CV543) < $F547, MIN(AN543, $F547 - SUM($I550:AM550), $F547 - SUM(AO543:$CV543)), MIN(($F547 - SUM($I550:AM550)) / COUNTIF(AN548:$CV548, \">0\"), AN543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP543:$CV543) < $F547, MIN(AO543, $F547 - SUM($I550:AN550), $F547 - SUM(AP543:$CV543)), MIN(($F547 - SUM($I550:AN550)) / COUNTIF(AO548:$CV548, \">0\"), AO543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ543:$CV543) < $F547, MIN(AP543, $F547 - SUM($I550:AO550), $F547 - SUM(AQ543:$CV543)), MIN(($F547 - SUM($I550:AO550)) / COUNTIF(AP548:$CV548, \">0\"), AP543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR543:$CV543) < $F547, MIN(AQ543, $F547 - SUM($I550:AP550), $F547 - SUM(AR543:$CV543)), MIN(($F547 - SUM($I550:AP550)) / COUNTIF(AQ548:$CV548, \">0\"), AQ543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS543:$CV543) < $F547, MIN(AR543, $F547 - SUM($I550:AQ550), $F547 - SUM(AS543:$CV543)), MIN(($F547 - SUM($I550:AQ550)) / COUNTIF(AR548:$CV548, \">0\"), AR543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT543:$CV543) < $F547, MIN(AS543, $F547 - SUM($I550:AR550), $F547 - SUM(AT543:$CV543)), MIN(($F547 - SUM($I550:AR550)) / COUNTIF(AS548:$CV548, \">0\"), AS543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU543:$CV543) < $F547, MIN(AT543, $F547 - SUM($I550:AS550), $F547 - SUM(AU543:$CV543)), MIN(($F547 - SUM($I550:AS550)) / COUNTIF(AT548:$CV548, \">0\"), AT543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV543:$CV543) < $F547, MIN(AU543, $F547 - SUM($I550:AT550), $F547 - SUM(AV543:$CV543)), MIN(($F547 - SUM($I550:AT550)) / COUNTIF(AU548:$CV548, \">0\"), AU543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW543:$CV543) < $F547, MIN(AV543, $F547 - SUM($I550:AU550), $F547 - SUM(AW543:$CV543)), MIN(($F547 - SUM($I550:AU550)) / COUNTIF(AV548:$CV548, \">0\"), AV543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX543:$CV543) < $F547, MIN(AW543, $F547 - SUM($I550:AV550), $F547 - SUM(AX543:$CV543)), MIN(($F547 - SUM($I550:AV550)) / COUNTIF(AW548:$CV548, \">0\"), AW543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY543:$CV543) < $F547, MIN(AX543, $F547 - SUM($I550:AW550), $F547 - SUM(AY543:$CV543)), MIN(($F547 - SUM($I550:AW550)) / COUNTIF(AX548:$CV548, \">0\"), AX543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ543:$CV543) < $F547, MIN(AY543, $F547 - SUM($I550:AX550), $F547 - SUM(AZ543:$CV543)), MIN(($F547 - SUM($I550:AX550)) / COUNTIF(AY548:$CV548, \">0\"), AY543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA543:$CV543) < $F547, MIN(AZ543, $F547 - SUM($I550:AY550), $F547 - SUM(BA543:$CV543)), MIN(($F547 - SUM($I550:AY550)) / COUNTIF(AZ548:$CV548, \">0\"), AZ543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB543:$CV543) < $F547, MIN(BA543, $F547 - SUM($I550:AZ550), $F547 - SUM(BB543:$CV543)), MIN(($F547 - SUM($I550:AZ550)) / COUNTIF(BA548:$CV548, \">0\"), BA543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC543:$CV543) < $F547, MIN(BB543, $F547 - SUM($I550:BA550), $F547 - SUM(BC543:$CV543)), MIN(($F547 - SUM($I550:BA550)) / COUNTIF(BB548:$CV548, \">0\"), BB543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD543:$CV543) < $F547, MIN(BC543, $F547 - SUM($I550:BB550), $F547 - SUM(BD543:$CV543)), MIN(($F547 - SUM($I550:BB550)) / COUNTIF(BC548:$CV548, \">0\"), BC543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE543:$CV543) < $F547, MIN(BD543, $F547 - SUM($I550:BC550), $F547 - SUM(BE543:$CV543)), MIN(($F547 - SUM($I550:BC550)) / COUNTIF(BD548:$CV548, \">0\"), BD543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF543:$CV543) < $F547, MIN(BE543, $F547 - SUM($I550:BD550), $F547 - SUM(BF543:$CV543)), MIN(($F547 - SUM($I550:BD550)) / COUNTIF(BE548:$CV548, \">0\"), BE543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG543:$CV543) < $F547, MIN(BF543, $F547 - SUM($I550:BE550), $F547 - SUM(BG543:$CV543)), MIN(($F547 - SUM($I550:BE550)) / COUNTIF(BF548:$CV548, \">0\"), BF543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH543:$CV543) < $F547, MIN(BG543, $F547 - SUM($I550:BF550), $F547 - SUM(BH543:$CV543)), MIN(($F547 - SUM($I550:BF550)) / COUNTIF(BG548:$CV548, \">0\"), BG543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI543:$CV543) < $F547, MIN(BH543, $F547 - SUM($I550:BG550), $F547 - SUM(BI543:$CV543)), MIN(($F547 - SUM($I550:BG550)) / COUNTIF(BH548:$CV548, \">0\"), BH543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ543:$CV543) < $F547, MIN(BI543, $F547 - SUM($I550:BH550), $F547 - SUM(BJ543:$CV543)), MIN(($F547 - SUM($I550:BH550)) / COUNTIF(BI548:$CV548, \">0\"), BI543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK543:$CV543) < $F547, MIN(BJ543, $F547 - SUM($I550:BI550), $F547 - SUM(BK543:$CV543)), MIN(($F547 - SUM($I550:BI550)) / COUNTIF(BJ548:$CV548, \">0\"), BJ543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL543:$CV543) < $F547, MIN(BK543, $F547 - SUM($I550:BJ550), $F547 - SUM(BL543:$CV543)), MIN(($F547 - SUM($I550:BJ550)) / COUNTIF(BK548:$CV548, \">0\"), BK543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM543:$CV543) < $F547, MIN(BL543, $F547 - SUM($I550:BK550), $F547 - SUM(BM543:$CV543)), MIN(($F547 - SUM($I550:BK550)) / COUNTIF(BL548:$CV548, \">0\"), BL543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN543:$CV543) < $F547, MIN(BM543, $F547 - SUM($I550:BL550), $F547 - SUM(BN543:$CV543)), MIN(($F547 - SUM($I550:BL550)) / COUNTIF(BM548:$CV548, \">0\"), BM543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO543:$CV543) < $F547, MIN(BN543, $F547 - SUM($I550:BM550), $F547 - SUM(BO543:$CV543)), MIN(($F547 - SUM($I550:BM550)) / COUNTIF(BN548:$CV548, \">0\"), BN543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP543:$CV543) < $F547, MIN(BO543, $F547 - SUM($I550:BN550), $F547 - SUM(BP543:$CV543)), MIN(($F547 - SUM($I550:BN550)) / COUNTIF(BO548:$CV548, \">0\"), BO543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ543:$CV543) < $F547, MIN(BP543, $F547 - SUM($I550:BO550), $F547 - SUM(BQ543:$CV543)), MIN(($F547 - SUM($I550:BO550)) / COUNTIF(BP548:$CV548, \">0\"), BP543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR543:$CV543) < $F547, MIN(BQ543, $F547 - SUM($I550:BP550), $F547 - SUM(BR543:$CV543)), MIN(($F547 - SUM($I550:BP550)) / COUNTIF(BQ548:$CV548, \">0\"), BQ543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS543:$CV543) < $F547, MIN(BR543, $F547 - SUM($I550:BQ550), $F547 - SUM(BS543:$CV543)), MIN(($F547 - SUM($I550:BQ550)) / COUNTIF(BR548:$CV548, \">0\"), BR543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT543:$CV543) < $F547, MIN(BS543, $F547 - SUM($I550:BR550), $F547 - SUM(BT543:$CV543)), MIN(($F547 - SUM($I550:BR550)) / COUNTIF(BS548:$CV548, \">0\"), BS543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU543:$CV543) < $F547, MIN(BT543, $F547 - SUM($I550:BS550), $F547 - SUM(BU543:$CV543)), MIN(($F547 - SUM($I550:BS550)) / COUNTIF(BT548:$CV548, \">0\"), BT543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV543:$CV543) < $F547, MIN(BU543, $F547 - SUM($I550:BT550), $F547 - SUM(BV543:$CV543)), MIN(($F547 - SUM($I550:BT550)) / COUNTIF(BU548:$CV548, \">0\"), BU543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW543:$CV543) < $F547, MIN(BV543, $F547 - SUM($I550:BU550), $F547 - SUM(BW543:$CV543)), MIN(($F547 - SUM($I550:BU550)) / COUNTIF(BV548:$CV548, \">0\"), BV543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX543:$CV543) < $F547, MIN(BW543, $F547 - SUM($I550:BV550), $F547 - SUM(BX543:$CV543)), MIN(($F547 - SUM($I550:BV550)) / COUNTIF(BW548:$CV548, \">0\"), BW543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY543:$CV543) < $F547, MIN(BX543, $F547 - SUM($I550:BW550), $F547 - SUM(BY543:$CV543)), MIN(($F547 - SUM($I550:BW550)) / COUNTIF(BX548:$CV548, \">0\"), BX543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ543:$CV543) < $F547, MIN(BY543, $F547 - SUM($I550:BX550), $F547 - SUM(BZ543:$CV543)), MIN(($F547 - SUM($I550:BX550)) / COUNTIF(BY548:$CV548, \">0\"), BY543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA543:$CV543) < $F547, MIN(BZ543, $F547 - SUM($I550:BY550), $F547 - SUM(CA543:$CV543)), MIN(($F547 - SUM($I550:BY550)) / COUNTIF(BZ548:$CV548, \">0\"), BZ543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB543:$CV543) < $F547, MIN(CA543, $F547 - SUM($I550:BZ550), $F547 - SUM(CB543:$CV543)), MIN(($F547 - SUM($I550:BZ550)) / COUNTIF(CA548:$CV548, \">0\"), CA543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC543:$CV543) < $F547, MIN(CB543, $F547 - SUM($I550:CA550), $F547 - SUM(CC543:$CV543)), MIN(($F547 - SUM($I550:CA550)) / COUNTIF(CB548:$CV548, \">0\"), CB543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD543:$CV543) < $F547, MIN(CC543, $F547 - SUM($I550:CB550), $F547 - SUM(CD543:$CV543)), MIN(($F547 - SUM($I550:CB550)) / COUNTIF(CC548:$CV548, \">0\"), CC543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE543:$CV543) < $F547, MIN(CD543, $F547 - SUM($I550:CC550), $F547 - SUM(CE543:$CV543)), MIN(($F547 - SUM($I550:CC550)) / COUNTIF(CD548:$CV548, \">0\"), CD543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF543:$CV543) < $F547, MIN(CE543, $F547 - SUM($I550:CD550), $F547 - SUM(CF543:$CV543)), MIN(($F547 - SUM($I550:CD550)) / COUNTIF(CE548:$CV548, \">0\"), CE543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG543:$CV543) < $F547, MIN(CF543, $F547 - SUM($I550:CE550), $F547 - SUM(CG543:$CV543)), MIN(($F547 - SUM($I550:CE550)) / COUNTIF(CF548:$CV548, \">0\"), CF543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH543:$CV543) < $F547, MIN(CG543, $F547 - SUM($I550:CF550), $F547 - SUM(CH543:$CV543)), MIN(($F547 - SUM($I550:CF550)) / COUNTIF(CG548:$CV548, \">0\"), CG543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI543:$CV543) < $F547, MIN(CH543, $F547 - SUM($I550:CG550), $F547 - SUM(CI543:$CV543)), MIN(($F547 - SUM($I550:CG550)) / COUNTIF(CH548:$CV548, \">0\"), CH543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ543:$CV543) < $F547, MIN(CI543, $F547 - SUM($I550:CH550), $F547 - SUM(CJ543:$CV543)), MIN(($F547 - SUM($I550:CH550)) / COUNTIF(CI548:$CV548, \">0\"), CI543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK543:$CV543) < $F547, MIN(CJ543, $F547 - SUM($I550:CI550), $F547 - SUM(CK543:$CV543)), MIN(($F547 - SUM($I550:CI550)) / COUNTIF(CJ548:$CV548, \">0\"), CJ543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL543:$CV543) < $F547, MIN(CK543, $F547 - SUM($I550:CJ550), $F547 - SUM(CL543:$CV543)), MIN(($F547 - SUM($I550:CJ550)) / COUNTIF(CK548:$CV548, \">0\"), CK543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM543:$CV543) < $F547, MIN(CL543, $F547 - SUM($I550:CK550), $F547 - SUM(CM543:$CV543)), MIN(($F547 - SUM($I550:CK550)) / COUNTIF(CL548:$CV548, \">0\"), CL543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN543:$CV543) < $F547, MIN(CM543, $F547 - SUM($I550:CL550), $F547 - SUM(CN543:$CV543)), MIN(($F547 - SUM($I550:CL550)) / COUNTIF(CM548:$CV548, \">0\"), CM543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO543:$CV543) < $F547, MIN(CN543, $F547 - SUM($I550:CM550), $F547 - SUM(CO543:$CV543)), MIN(($F547 - SUM($I550:CM550)) / COUNTIF(CN548:$CV548, \">0\"), CN543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP543:$CV543) < $F547, MIN(CO543, $F547 - SUM($I550:CN550), $F547 - SUM(CP543:$CV543)), MIN(($F547 - SUM($I550:CN550)) / COUNTIF(CO548:$CV548, \">0\"), CO543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ543:$CV543) < $F547, MIN(CP543, $F547 - SUM($I550:CO550), $F547 - SUM(CQ543:$CV543)), MIN(($F547 - SUM($I550:CO550)) / COUNTIF(CP548:$CV548, \">0\"), CP543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR543:$CV543) < $F547, MIN(CQ543, $F547 - SUM($I550:CP550), $F547 - SUM(CR543:$CV543)), MIN(($F547 - SUM($I550:CP550)) / COUNTIF(CQ548:$CV548, \">0\"), CQ543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS543:$CV543) < $F547, MIN(CR543, $F547 - SUM($I550:CQ550), $F547 - SUM(CS543:$CV543)), MIN(($F547 - SUM($I550:CQ550)) / COUNTIF(CR548:$CV548, \">0\"), CR543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT543:$CV543) < $F547, MIN(CS543, $F547 - SUM($I550:CR550), $F547 - SUM(CT543:$CV543)), MIN(($F547 - SUM($I550:CR550)) / COUNTIF(CS548:$CV548, \">0\"), CS543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU543:$CV543) < $F547, MIN(CT543, $F547 - SUM($I550:CS550), $F547 - SUM(CU543:$CV543)), MIN(($F547 - SUM($I550:CS550)) / COUNTIF(CT548:$CV548, \">0\"), CT543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV543:$CV543) < $F547, MIN(CU543, $F547 - SUM($I550:CT550), $F547 - SUM(CV543:$CV543)), MIN(($F547 - SUM($I550:CT550)) / COUNTIF(CU548:$CV548, \">0\"), CU543)) * $F549, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV543:CV543) < $F547, MIN(CV543, $F547 - SUM($I550:CU550), $F547 - SUM($CV543:CV543)), MIN(($F547 - SUM($I550:CU550)) / COUNTIF(CV548:$CV548, \">0\"), CV543)) * $F549, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J551:CV551)","v":0},"mmcf",null,null,{"$f":"IF($F549 = 0, J548, J550)","v":0},{"$f":"IF($F549 = 0, K548, K550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F549 = 0, BW548, BW550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J551 > 0, $F545, 0)","v":0},{"$f":"IF(K551 > 0, $F545, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW551 > 0, $F545, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 17"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J555:CV555)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527 - J539 - J551, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527 - K539 - K551, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527 - BW539 - BW551, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J556:CV556)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I555:I555) = 0, J555 > 0), J555, 0)","v":0},{"$f":"IF(AND(SUM($I555:J555) = 0, K555 > 0), K555, 0)","v":0},{"$f":"IF(AND(SUM($I555:K555) = 0, L555 > 0), L555, 0)","v":0},{"$f":"IF(AND(SUM($I555:L555) = 0, M555 > 0), M555, 0)","v":0},{"$f":"IF(AND(SUM($I555:M555) = 0, N555 > 0), N555, 0)","v":0},{"$f":"IF(AND(SUM($I555:N555) = 0, O555 > 0), O555, 0)","v":0},{"$f":"IF(AND(SUM($I555:O555) = 0, P555 > 0), P555, 0)","v":0},{"$f":"IF(AND(SUM($I555:P555) = 0, Q555 > 0), Q555, 0)","v":0},{"$f":"IF(AND(SUM($I555:Q555) = 0, R555 > 0), R555, 0)","v":0},{"$f":"IF(AND(SUM($I555:R555) = 0, S555 > 0), S555, 0)","v":0},{"$f":"IF(AND(SUM($I555:S555) = 0, T555 > 0), T555, 0)","v":0},{"$f":"IF(AND(SUM($I555:T555) = 0, U555 > 0), U555, 0)","v":0},{"$f":"IF(AND(SUM($I555:U555) = 0, V555 > 0), V555, 0)","v":0},{"$f":"IF(AND(SUM($I555:V555) = 0, W555 > 0), W555, 0)","v":0},{"$f":"IF(AND(SUM($I555:W555) = 0, X555 > 0), X555, 0)","v":0},{"$f":"IF(AND(SUM($I555:X555) = 0, Y555 > 0), Y555, 0)","v":0},{"$f":"IF(AND(SUM($I555:Y555) = 0, Z555 > 0), Z555, 0)","v":0},{"$f":"IF(AND(SUM($I555:Z555) = 0, AA555 > 0), AA555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AA555) = 0, AB555 > 0), AB555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AB555) = 0, AC555 > 0), AC555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AC555) = 0, AD555 > 0), AD555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AD555) = 0, AE555 > 0), AE555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AE555) = 0, AF555 > 0), AF555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AF555) = 0, AG555 > 0), AG555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AG555) = 0, AH555 > 0), AH555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AH555) = 0, AI555 > 0), AI555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AI555) = 0, AJ555 > 0), AJ555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AJ555) = 0, AK555 > 0), AK555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AK555) = 0, AL555 > 0), AL555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AL555) = 0, AM555 > 0), AM555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AM555) = 0, AN555 > 0), AN555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AN555) = 0, AO555 > 0), AO555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AO555) = 0, AP555 > 0), AP555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AP555) = 0, AQ555 > 0), AQ555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AQ555) = 0, AR555 > 0), AR555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AR555) = 0, AS555 > 0), AS555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AS555) = 0, AT555 > 0), AT555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AT555) = 0, AU555 > 0), AU555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AU555) = 0, AV555 > 0), AV555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AV555) = 0, AW555 > 0), AW555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AW555) = 0, AX555 > 0), AX555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AX555) = 0, AY555 > 0), AY555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AY555) = 0, AZ555 > 0), AZ555, 0)","v":0},{"$f":"IF(AND(SUM($I555:AZ555) = 0, BA555 > 0), BA555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BA555) = 0, BB555 > 0), BB555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BB555) = 0, BC555 > 0), BC555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BC555) = 0, BD555 > 0), BD555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BD555) = 0, BE555 > 0), BE555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BE555) = 0, BF555 > 0), BF555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BF555) = 0, BG555 > 0), BG555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BG555) = 0, BH555 > 0), BH555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BH555) = 0, BI555 > 0), BI555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BI555) = 0, BJ555 > 0), BJ555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BJ555) = 0, BK555 > 0), BK555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BK555) = 0, BL555 > 0), BL555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BL555) = 0, BM555 > 0), BM555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BM555) = 0, BN555 > 0), BN555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BN555) = 0, BO555 > 0), BO555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BO555) = 0, BP555 > 0), BP555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BP555) = 0, BQ555 > 0), BQ555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BQ555) = 0, BR555 > 0), BR555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BR555) = 0, BS555 > 0), BS555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BS555) = 0, BT555 > 0), BT555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BT555) = 0, BU555 > 0), BU555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BU555) = 0, BV555 > 0), BV555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BV555) = 0, BW555 > 0), BW555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BW555) = 0, BX555 > 0), BX555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BX555) = 0, BY555 > 0), BY555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BY555) = 0, BZ555 > 0), BZ555, 0)","v":0},{"$f":"IF(AND(SUM($I555:BZ555) = 0, CA555 > 0), CA555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CA555) = 0, CB555 > 0), CB555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CB555) = 0, CC555 > 0), CC555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CC555) = 0, CD555 > 0), CD555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CD555) = 0, CE555 > 0), CE555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CE555) = 0, CF555 > 0), CF555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CF555) = 0, CG555 > 0), CG555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CG555) = 0, CH555 > 0), CH555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CH555) = 0, CI555 > 0), CI555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CI555) = 0, CJ555 > 0), CJ555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CJ555) = 0, CK555 > 0), CK555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CK555) = 0, CL555 > 0), CL555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CL555) = 0, CM555 > 0), CM555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CM555) = 0, CN555 > 0), CN555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CN555) = 0, CO555 > 0), CO555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CO555) = 0, CP555 > 0), CP555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CP555) = 0, CQ555 > 0), CQ555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CQ555) = 0, CR555 > 0), CR555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CR555) = 0, CS555 > 0), CS555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CS555) = 0, CT555 > 0), CT555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CT555) = 0, CU555 > 0), CU555, 0)","v":0},{"$f":"IF(AND(SUM($I555:CU555) = 0, CV555 > 0), CV555, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J557:CV557)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J556 / $F$355, $F555 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K556 / $F$355, $F555 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW556 / $F$355, $F555 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F557","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F557","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J560:CV560)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I560:I560) < $F559, MIN(J555, $F558, $F559 - SUM($I560:I560)), 0)","v":0},{"$f":"IF(SUM($I560:J560) < $F559, MIN(K555, $F558, $F559 - SUM($I560:J560)), 0)","v":0},{"$f":"IF(SUM($I560:K560) < $F559, MIN(L555, $F558, $F559 - SUM($I560:K560)), 0)","v":0},{"$f":"IF(SUM($I560:L560) < $F559, MIN(M555, $F558, $F559 - SUM($I560:L560)), 0)","v":0},{"$f":"IF(SUM($I560:M560) < $F559, MIN(N555, $F558, $F559 - SUM($I560:M560)), 0)","v":0},{"$f":"IF(SUM($I560:N560) < $F559, MIN(O555, $F558, $F559 - SUM($I560:N560)), 0)","v":0},{"$f":"IF(SUM($I560:O560) < $F559, MIN(P555, $F558, $F559 - SUM($I560:O560)), 0)","v":0},{"$f":"IF(SUM($I560:P560) < $F559, MIN(Q555, $F558, $F559 - SUM($I560:P560)), 0)","v":0},{"$f":"IF(SUM($I560:Q560) < $F559, MIN(R555, $F558, $F559 - SUM($I560:Q560)), 0)","v":0},{"$f":"IF(SUM($I560:R560) < $F559, MIN(S555, $F558, $F559 - SUM($I560:R560)), 0)","v":0},{"$f":"IF(SUM($I560:S560) < $F559, MIN(T555, $F558, $F559 - SUM($I560:S560)), 0)","v":0},{"$f":"IF(SUM($I560:T560) < $F559, MIN(U555, $F558, $F559 - SUM($I560:T560)), 0)","v":0},{"$f":"IF(SUM($I560:U560) < $F559, MIN(V555, $F558, $F559 - SUM($I560:U560)), 0)","v":0},{"$f":"IF(SUM($I560:V560) < $F559, MIN(W555, $F558, $F559 - SUM($I560:V560)), 0)","v":0},{"$f":"IF(SUM($I560:W560) < $F559, MIN(X555, $F558, $F559 - SUM($I560:W560)), 0)","v":0},{"$f":"IF(SUM($I560:X560) < $F559, MIN(Y555, $F558, $F559 - SUM($I560:X560)), 0)","v":0},{"$f":"IF(SUM($I560:Y560) < $F559, MIN(Z555, $F558, $F559 - SUM($I560:Y560)), 0)","v":0},{"$f":"IF(SUM($I560:Z560) < $F559, MIN(AA555, $F558, $F559 - SUM($I560:Z560)), 0)","v":0},{"$f":"IF(SUM($I560:AA560) < $F559, MIN(AB555, $F558, $F559 - SUM($I560:AA560)), 0)","v":0},{"$f":"IF(SUM($I560:AB560) < $F559, MIN(AC555, $F558, $F559 - SUM($I560:AB560)), 0)","v":0},{"$f":"IF(SUM($I560:AC560) < $F559, MIN(AD555, $F558, $F559 - SUM($I560:AC560)), 0)","v":0},{"$f":"IF(SUM($I560:AD560) < $F559, MIN(AE555, $F558, $F559 - SUM($I560:AD560)), 0)","v":0},{"$f":"IF(SUM($I560:AE560) < $F559, MIN(AF555, $F558, $F559 - SUM($I560:AE560)), 0)","v":0},{"$f":"IF(SUM($I560:AF560) < $F559, MIN(AG555, $F558, $F559 - SUM($I560:AF560)), 0)","v":0},{"$f":"IF(SUM($I560:AG560) < $F559, MIN(AH555, $F558, $F559 - SUM($I560:AG560)), 0)","v":0},{"$f":"IF(SUM($I560:AH560) < $F559, MIN(AI555, $F558, $F559 - SUM($I560:AH560)), 0)","v":0},{"$f":"IF(SUM($I560:AI560) < $F559, MIN(AJ555, $F558, $F559 - SUM($I560:AI560)), 0)","v":0},{"$f":"IF(SUM($I560:AJ560) < $F559, MIN(AK555, $F558, $F559 - SUM($I560:AJ560)), 0)","v":0},{"$f":"IF(SUM($I560:AK560) < $F559, MIN(AL555, $F558, $F559 - SUM($I560:AK560)), 0)","v":0},{"$f":"IF(SUM($I560:AL560) < $F559, MIN(AM555, $F558, $F559 - SUM($I560:AL560)), 0)","v":0},{"$f":"IF(SUM($I560:AM560) < $F559, MIN(AN555, $F558, $F559 - SUM($I560:AM560)), 0)","v":0},{"$f":"IF(SUM($I560:AN560) < $F559, MIN(AO555, $F558, $F559 - SUM($I560:AN560)), 0)","v":0},{"$f":"IF(SUM($I560:AO560) < $F559, MIN(AP555, $F558, $F559 - SUM($I560:AO560)), 0)","v":0},{"$f":"IF(SUM($I560:AP560) < $F559, MIN(AQ555, $F558, $F559 - SUM($I560:AP560)), 0)","v":0},{"$f":"IF(SUM($I560:AQ560) < $F559, MIN(AR555, $F558, $F559 - SUM($I560:AQ560)), 0)","v":0},{"$f":"IF(SUM($I560:AR560) < $F559, MIN(AS555, $F558, $F559 - SUM($I560:AR560)), 0)","v":0},{"$f":"IF(SUM($I560:AS560) < $F559, MIN(AT555, $F558, $F559 - SUM($I560:AS560)), 0)","v":0},{"$f":"IF(SUM($I560:AT560) < $F559, MIN(AU555, $F558, $F559 - SUM($I560:AT560)), 0)","v":0},{"$f":"IF(SUM($I560:AU560) < $F559, MIN(AV555, $F558, $F559 - SUM($I560:AU560)), 0)","v":0},{"$f":"IF(SUM($I560:AV560) < $F559, MIN(AW555, $F558, $F559 - SUM($I560:AV560)), 0)","v":0},{"$f":"IF(SUM($I560:AW560) < $F559, MIN(AX555, $F558, $F559 - SUM($I560:AW560)), 0)","v":0},{"$f":"IF(SUM($I560:AX560) < $F559, MIN(AY555, $F558, $F559 - SUM($I560:AX560)), 0)","v":0},{"$f":"IF(SUM($I560:AY560) < $F559, MIN(AZ555, $F558, $F559 - SUM($I560:AY560)), 0)","v":0},{"$f":"IF(SUM($I560:AZ560) < $F559, MIN(BA555, $F558, $F559 - SUM($I560:AZ560)), 0)","v":0},{"$f":"IF(SUM($I560:BA560) < $F559, MIN(BB555, $F558, $F559 - SUM($I560:BA560)), 0)","v":0},{"$f":"IF(SUM($I560:BB560) < $F559, MIN(BC555, $F558, $F559 - SUM($I560:BB560)), 0)","v":0},{"$f":"IF(SUM($I560:BC560) < $F559, MIN(BD555, $F558, $F559 - SUM($I560:BC560)), 0)","v":0},{"$f":"IF(SUM($I560:BD560) < $F559, MIN(BE555, $F558, $F559 - SUM($I560:BD560)), 0)","v":0},{"$f":"IF(SUM($I560:BE560) < $F559, MIN(BF555, $F558, $F559 - SUM($I560:BE560)), 0)","v":0},{"$f":"IF(SUM($I560:BF560) < $F559, MIN(BG555, $F558, $F559 - SUM($I560:BF560)), 0)","v":0},{"$f":"IF(SUM($I560:BG560) < $F559, MIN(BH555, $F558, $F559 - SUM($I560:BG560)), 0)","v":0},{"$f":"IF(SUM($I560:BH560) < $F559, MIN(BI555, $F558, $F559 - SUM($I560:BH560)), 0)","v":0},{"$f":"IF(SUM($I560:BI560) < $F559, MIN(BJ555, $F558, $F559 - SUM($I560:BI560)), 0)","v":0},{"$f":"IF(SUM($I560:BJ560) < $F559, MIN(BK555, $F558, $F559 - SUM($I560:BJ560)), 0)","v":0},{"$f":"IF(SUM($I560:BK560) < $F559, MIN(BL555, $F558, $F559 - SUM($I560:BK560)), 0)","v":0},{"$f":"IF(SUM($I560:BL560) < $F559, MIN(BM555, $F558, $F559 - SUM($I560:BL560)), 0)","v":0},{"$f":"IF(SUM($I560:BM560) < $F559, MIN(BN555, $F558, $F559 - SUM($I560:BM560)), 0)","v":0},{"$f":"IF(SUM($I560:BN560) < $F559, MIN(BO555, $F558, $F559 - SUM($I560:BN560)), 0)","v":0},{"$f":"IF(SUM($I560:BO560) < $F559, MIN(BP555, $F558, $F559 - SUM($I560:BO560)), 0)","v":0},{"$f":"IF(SUM($I560:BP560) < $F559, MIN(BQ555, $F558, $F559 - SUM($I560:BP560)), 0)","v":0},{"$f":"IF(SUM($I560:BQ560) < $F559, MIN(BR555, $F558, $F559 - SUM($I560:BQ560)), 0)","v":0},{"$f":"IF(SUM($I560:BR560) < $F559, MIN(BS555, $F558, $F559 - SUM($I560:BR560)), 0)","v":0},{"$f":"IF(SUM($I560:BS560) < $F559, MIN(BT555, $F558, $F559 - SUM($I560:BS560)), 0)","v":0},{"$f":"IF(SUM($I560:BT560) < $F559, MIN(BU555, $F558, $F559 - SUM($I560:BT560)), 0)","v":0},{"$f":"IF(SUM($I560:BU560) < $F559, MIN(BV555, $F558, $F559 - SUM($I560:BU560)), 0)","v":0},{"$f":"IF(SUM($I560:BV560) < $F559, MIN(BW555, $F558, $F559 - SUM($I560:BV560)), 0)","v":0},{"$f":"IF(SUM($I560:BW560) < $F559, MIN(BX555, $F558, $F559 - SUM($I560:BW560)), 0)","v":0},{"$f":"IF(SUM($I560:BX560) < $F559, MIN(BY555, $F558, $F559 - SUM($I560:BX560)), 0)","v":0},{"$f":"IF(SUM($I560:BY560) < $F559, MIN(BZ555, $F558, $F559 - SUM($I560:BY560)), 0)","v":0},{"$f":"IF(SUM($I560:BZ560) < $F559, MIN(CA555, $F558, $F559 - SUM($I560:BZ560)), 0)","v":0},{"$f":"IF(SUM($I560:CA560) < $F559, MIN(CB555, $F558, $F559 - SUM($I560:CA560)), 0)","v":0},{"$f":"IF(SUM($I560:CB560) < $F559, MIN(CC555, $F558, $F559 - SUM($I560:CB560)), 0)","v":0},{"$f":"IF(SUM($I560:CC560) < $F559, MIN(CD555, $F558, $F559 - SUM($I560:CC560)), 0)","v":0},{"$f":"IF(SUM($I560:CD560) < $F559, MIN(CE555, $F558, $F559 - SUM($I560:CD560)), 0)","v":0},{"$f":"IF(SUM($I560:CE560) < $F559, MIN(CF555, $F558, $F559 - SUM($I560:CE560)), 0)","v":0},{"$f":"IF(SUM($I560:CF560) < $F559, MIN(CG555, $F558, $F559 - SUM($I560:CF560)), 0)","v":0},{"$f":"IF(SUM($I560:CG560) < $F559, MIN(CH555, $F558, $F559 - SUM($I560:CG560)), 0)","v":0},{"$f":"IF(SUM($I560:CH560) < $F559, MIN(CI555, $F558, $F559 - SUM($I560:CH560)), 0)","v":0},{"$f":"IF(SUM($I560:CI560) < $F559, MIN(CJ555, $F558, $F559 - SUM($I560:CI560)), 0)","v":0},{"$f":"IF(SUM($I560:CJ560) < $F559, MIN(CK555, $F558, $F559 - SUM($I560:CJ560)), 0)","v":0},{"$f":"IF(SUM($I560:CK560) < $F559, MIN(CL555, $F558, $F559 - SUM($I560:CK560)), 0)","v":0},{"$f":"IF(SUM($I560:CL560) < $F559, MIN(CM555, $F558, $F559 - SUM($I560:CL560)), 0)","v":0},{"$f":"IF(SUM($I560:CM560) < $F559, MIN(CN555, $F558, $F559 - SUM($I560:CM560)), 0)","v":0},{"$f":"IF(SUM($I560:CN560) < $F559, MIN(CO555, $F558, $F559 - SUM($I560:CN560)), 0)","v":0},{"$f":"IF(SUM($I560:CO560) < $F559, MIN(CP555, $F558, $F559 - SUM($I560:CO560)), 0)","v":0},{"$f":"IF(SUM($I560:CP560) < $F559, MIN(CQ555, $F558, $F559 - SUM($I560:CP560)), 0)","v":0},{"$f":"IF(SUM($I560:CQ560) < $F559, MIN(CR555, $F558, $F559 - SUM($I560:CQ560)), 0)","v":0},{"$f":"IF(SUM($I560:CR560) < $F559, MIN(CS555, $F558, $F559 - SUM($I560:CR560)), 0)","v":0},{"$f":"IF(SUM($I560:CS560) < $F559, MIN(CT555, $F558, $F559 - SUM($I560:CS560)), 0)","v":0},{"$f":"IF(SUM($I560:CT560) < $F559, MIN(CU555, $F558, $F559 - SUM($I560:CT560)), 0)","v":0},{"$f":"IF(SUM($I560:CU560) < $F559, MIN(CV555, $F558, $F559 - SUM($I560:CU560)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F560 < F559, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K555:$CV555) < $F559, MIN(J555, $F559 - SUM($I562:I562), $F559 - SUM(K555:$CV555)), MIN(($F559 - SUM($I562:I562)) / COUNTIF(J560:$CV560, \">0\"), J555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(L555:$CV555) < $F559, MIN(K555, $F559 - SUM($I562:J562), $F559 - SUM(L555:$CV555)), MIN(($F559 - SUM($I562:J562)) / COUNTIF(K560:$CV560, \">0\"), K555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(M555:$CV555) < $F559, MIN(L555, $F559 - SUM($I562:K562), $F559 - SUM(M555:$CV555)), MIN(($F559 - SUM($I562:K562)) / COUNTIF(L560:$CV560, \">0\"), L555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(N555:$CV555) < $F559, MIN(M555, $F559 - SUM($I562:L562), $F559 - SUM(N555:$CV555)), MIN(($F559 - SUM($I562:L562)) / COUNTIF(M560:$CV560, \">0\"), M555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(O555:$CV555) < $F559, MIN(N555, $F559 - SUM($I562:M562), $F559 - SUM(O555:$CV555)), MIN(($F559 - SUM($I562:M562)) / COUNTIF(N560:$CV560, \">0\"), N555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(P555:$CV555) < $F559, MIN(O555, $F559 - SUM($I562:N562), $F559 - SUM(P555:$CV555)), MIN(($F559 - SUM($I562:N562)) / COUNTIF(O560:$CV560, \">0\"), O555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q555:$CV555) < $F559, MIN(P555, $F559 - SUM($I562:O562), $F559 - SUM(Q555:$CV555)), MIN(($F559 - SUM($I562:O562)) / COUNTIF(P560:$CV560, \">0\"), P555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(R555:$CV555) < $F559, MIN(Q555, $F559 - SUM($I562:P562), $F559 - SUM(R555:$CV555)), MIN(($F559 - SUM($I562:P562)) / COUNTIF(Q560:$CV560, \">0\"), Q555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(S555:$CV555) < $F559, MIN(R555, $F559 - SUM($I562:Q562), $F559 - SUM(S555:$CV555)), MIN(($F559 - SUM($I562:Q562)) / COUNTIF(R560:$CV560, \">0\"), R555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(T555:$CV555) < $F559, MIN(S555, $F559 - SUM($I562:R562), $F559 - SUM(T555:$CV555)), MIN(($F559 - SUM($I562:R562)) / COUNTIF(S560:$CV560, \">0\"), S555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(U555:$CV555) < $F559, MIN(T555, $F559 - SUM($I562:S562), $F559 - SUM(U555:$CV555)), MIN(($F559 - SUM($I562:S562)) / COUNTIF(T560:$CV560, \">0\"), T555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(V555:$CV555) < $F559, MIN(U555, $F559 - SUM($I562:T562), $F559 - SUM(V555:$CV555)), MIN(($F559 - SUM($I562:T562)) / COUNTIF(U560:$CV560, \">0\"), U555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(W555:$CV555) < $F559, MIN(V555, $F559 - SUM($I562:U562), $F559 - SUM(W555:$CV555)), MIN(($F559 - SUM($I562:U562)) / COUNTIF(V560:$CV560, \">0\"), V555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(X555:$CV555) < $F559, MIN(W555, $F559 - SUM($I562:V562), $F559 - SUM(X555:$CV555)), MIN(($F559 - SUM($I562:V562)) / COUNTIF(W560:$CV560, \">0\"), W555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y555:$CV555) < $F559, MIN(X555, $F559 - SUM($I562:W562), $F559 - SUM(Y555:$CV555)), MIN(($F559 - SUM($I562:W562)) / COUNTIF(X560:$CV560, \">0\"), X555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z555:$CV555) < $F559, MIN(Y555, $F559 - SUM($I562:X562), $F559 - SUM(Z555:$CV555)), MIN(($F559 - SUM($I562:X562)) / COUNTIF(Y560:$CV560, \">0\"), Y555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA555:$CV555) < $F559, MIN(Z555, $F559 - SUM($I562:Y562), $F559 - SUM(AA555:$CV555)), MIN(($F559 - SUM($I562:Y562)) / COUNTIF(Z560:$CV560, \">0\"), Z555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB555:$CV555) < $F559, MIN(AA555, $F559 - SUM($I562:Z562), $F559 - SUM(AB555:$CV555)), MIN(($F559 - SUM($I562:Z562)) / COUNTIF(AA560:$CV560, \">0\"), AA555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC555:$CV555) < $F559, MIN(AB555, $F559 - SUM($I562:AA562), $F559 - SUM(AC555:$CV555)), MIN(($F559 - SUM($I562:AA562)) / COUNTIF(AB560:$CV560, \">0\"), AB555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD555:$CV555) < $F559, MIN(AC555, $F559 - SUM($I562:AB562), $F559 - SUM(AD555:$CV555)), MIN(($F559 - SUM($I562:AB562)) / COUNTIF(AC560:$CV560, \">0\"), AC555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE555:$CV555) < $F559, MIN(AD555, $F559 - SUM($I562:AC562), $F559 - SUM(AE555:$CV555)), MIN(($F559 - SUM($I562:AC562)) / COUNTIF(AD560:$CV560, \">0\"), AD555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF555:$CV555) < $F559, MIN(AE555, $F559 - SUM($I562:AD562), $F559 - SUM(AF555:$CV555)), MIN(($F559 - SUM($I562:AD562)) / COUNTIF(AE560:$CV560, \">0\"), AE555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG555:$CV555) < $F559, MIN(AF555, $F559 - SUM($I562:AE562), $F559 - SUM(AG555:$CV555)), MIN(($F559 - SUM($I562:AE562)) / COUNTIF(AF560:$CV560, \">0\"), AF555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH555:$CV555) < $F559, MIN(AG555, $F559 - SUM($I562:AF562), $F559 - SUM(AH555:$CV555)), MIN(($F559 - SUM($I562:AF562)) / COUNTIF(AG560:$CV560, \">0\"), AG555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI555:$CV555) < $F559, MIN(AH555, $F559 - SUM($I562:AG562), $F559 - SUM(AI555:$CV555)), MIN(($F559 - SUM($I562:AG562)) / COUNTIF(AH560:$CV560, \">0\"), AH555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ555:$CV555) < $F559, MIN(AI555, $F559 - SUM($I562:AH562), $F559 - SUM(AJ555:$CV555)), MIN(($F559 - SUM($I562:AH562)) / COUNTIF(AI560:$CV560, \">0\"), AI555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK555:$CV555) < $F559, MIN(AJ555, $F559 - SUM($I562:AI562), $F559 - SUM(AK555:$CV555)), MIN(($F559 - SUM($I562:AI562)) / COUNTIF(AJ560:$CV560, \">0\"), AJ555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL555:$CV555) < $F559, MIN(AK555, $F559 - SUM($I562:AJ562), $F559 - SUM(AL555:$CV555)), MIN(($F559 - SUM($I562:AJ562)) / COUNTIF(AK560:$CV560, \">0\"), AK555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM555:$CV555) < $F559, MIN(AL555, $F559 - SUM($I562:AK562), $F559 - SUM(AM555:$CV555)), MIN(($F559 - SUM($I562:AK562)) / COUNTIF(AL560:$CV560, \">0\"), AL555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN555:$CV555) < $F559, MIN(AM555, $F559 - SUM($I562:AL562), $F559 - SUM(AN555:$CV555)), MIN(($F559 - SUM($I562:AL562)) / COUNTIF(AM560:$CV560, \">0\"), AM555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO555:$CV555) < $F559, MIN(AN555, $F559 - SUM($I562:AM562), $F559 - SUM(AO555:$CV555)), MIN(($F559 - SUM($I562:AM562)) / COUNTIF(AN560:$CV560, \">0\"), AN555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP555:$CV555) < $F559, MIN(AO555, $F559 - SUM($I562:AN562), $F559 - SUM(AP555:$CV555)), MIN(($F559 - SUM($I562:AN562)) / COUNTIF(AO560:$CV560, \">0\"), AO555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ555:$CV555) < $F559, MIN(AP555, $F559 - SUM($I562:AO562), $F559 - SUM(AQ555:$CV555)), MIN(($F559 - SUM($I562:AO562)) / COUNTIF(AP560:$CV560, \">0\"), AP555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR555:$CV555) < $F559, MIN(AQ555, $F559 - SUM($I562:AP562), $F559 - SUM(AR555:$CV555)), MIN(($F559 - SUM($I562:AP562)) / COUNTIF(AQ560:$CV560, \">0\"), AQ555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS555:$CV555) < $F559, MIN(AR555, $F559 - SUM($I562:AQ562), $F559 - SUM(AS555:$CV555)), MIN(($F559 - SUM($I562:AQ562)) / COUNTIF(AR560:$CV560, \">0\"), AR555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT555:$CV555) < $F559, MIN(AS555, $F559 - SUM($I562:AR562), $F559 - SUM(AT555:$CV555)), MIN(($F559 - SUM($I562:AR562)) / COUNTIF(AS560:$CV560, \">0\"), AS555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU555:$CV555) < $F559, MIN(AT555, $F559 - SUM($I562:AS562), $F559 - SUM(AU555:$CV555)), MIN(($F559 - SUM($I562:AS562)) / COUNTIF(AT560:$CV560, \">0\"), AT555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV555:$CV555) < $F559, MIN(AU555, $F559 - SUM($I562:AT562), $F559 - SUM(AV555:$CV555)), MIN(($F559 - SUM($I562:AT562)) / COUNTIF(AU560:$CV560, \">0\"), AU555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW555:$CV555) < $F559, MIN(AV555, $F559 - SUM($I562:AU562), $F559 - SUM(AW555:$CV555)), MIN(($F559 - SUM($I562:AU562)) / COUNTIF(AV560:$CV560, \">0\"), AV555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX555:$CV555) < $F559, MIN(AW555, $F559 - SUM($I562:AV562), $F559 - SUM(AX555:$CV555)), MIN(($F559 - SUM($I562:AV562)) / COUNTIF(AW560:$CV560, \">0\"), AW555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY555:$CV555) < $F559, MIN(AX555, $F559 - SUM($I562:AW562), $F559 - SUM(AY555:$CV555)), MIN(($F559 - SUM($I562:AW562)) / COUNTIF(AX560:$CV560, \">0\"), AX555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ555:$CV555) < $F559, MIN(AY555, $F559 - SUM($I562:AX562), $F559 - SUM(AZ555:$CV555)), MIN(($F559 - SUM($I562:AX562)) / COUNTIF(AY560:$CV560, \">0\"), AY555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA555:$CV555) < $F559, MIN(AZ555, $F559 - SUM($I562:AY562), $F559 - SUM(BA555:$CV555)), MIN(($F559 - SUM($I562:AY562)) / COUNTIF(AZ560:$CV560, \">0\"), AZ555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB555:$CV555) < $F559, MIN(BA555, $F559 - SUM($I562:AZ562), $F559 - SUM(BB555:$CV555)), MIN(($F559 - SUM($I562:AZ562)) / COUNTIF(BA560:$CV560, \">0\"), BA555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC555:$CV555) < $F559, MIN(BB555, $F559 - SUM($I562:BA562), $F559 - SUM(BC555:$CV555)), MIN(($F559 - SUM($I562:BA562)) / COUNTIF(BB560:$CV560, \">0\"), BB555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD555:$CV555) < $F559, MIN(BC555, $F559 - SUM($I562:BB562), $F559 - SUM(BD555:$CV555)), MIN(($F559 - SUM($I562:BB562)) / COUNTIF(BC560:$CV560, \">0\"), BC555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE555:$CV555) < $F559, MIN(BD555, $F559 - SUM($I562:BC562), $F559 - SUM(BE555:$CV555)), MIN(($F559 - SUM($I562:BC562)) / COUNTIF(BD560:$CV560, \">0\"), BD555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF555:$CV555) < $F559, MIN(BE555, $F559 - SUM($I562:BD562), $F559 - SUM(BF555:$CV555)), MIN(($F559 - SUM($I562:BD562)) / COUNTIF(BE560:$CV560, \">0\"), BE555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG555:$CV555) < $F559, MIN(BF555, $F559 - SUM($I562:BE562), $F559 - SUM(BG555:$CV555)), MIN(($F559 - SUM($I562:BE562)) / COUNTIF(BF560:$CV560, \">0\"), BF555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH555:$CV555) < $F559, MIN(BG555, $F559 - SUM($I562:BF562), $F559 - SUM(BH555:$CV555)), MIN(($F559 - SUM($I562:BF562)) / COUNTIF(BG560:$CV560, \">0\"), BG555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI555:$CV555) < $F559, MIN(BH555, $F559 - SUM($I562:BG562), $F559 - SUM(BI555:$CV555)), MIN(($F559 - SUM($I562:BG562)) / COUNTIF(BH560:$CV560, \">0\"), BH555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ555:$CV555) < $F559, MIN(BI555, $F559 - SUM($I562:BH562), $F559 - SUM(BJ555:$CV555)), MIN(($F559 - SUM($I562:BH562)) / COUNTIF(BI560:$CV560, \">0\"), BI555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK555:$CV555) < $F559, MIN(BJ555, $F559 - SUM($I562:BI562), $F559 - SUM(BK555:$CV555)), MIN(($F559 - SUM($I562:BI562)) / COUNTIF(BJ560:$CV560, \">0\"), BJ555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL555:$CV555) < $F559, MIN(BK555, $F559 - SUM($I562:BJ562), $F559 - SUM(BL555:$CV555)), MIN(($F559 - SUM($I562:BJ562)) / COUNTIF(BK560:$CV560, \">0\"), BK555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM555:$CV555) < $F559, MIN(BL555, $F559 - SUM($I562:BK562), $F559 - SUM(BM555:$CV555)), MIN(($F559 - SUM($I562:BK562)) / COUNTIF(BL560:$CV560, \">0\"), BL555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN555:$CV555) < $F559, MIN(BM555, $F559 - SUM($I562:BL562), $F559 - SUM(BN555:$CV555)), MIN(($F559 - SUM($I562:BL562)) / COUNTIF(BM560:$CV560, \">0\"), BM555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO555:$CV555) < $F559, MIN(BN555, $F559 - SUM($I562:BM562), $F559 - SUM(BO555:$CV555)), MIN(($F559 - SUM($I562:BM562)) / COUNTIF(BN560:$CV560, \">0\"), BN555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP555:$CV555) < $F559, MIN(BO555, $F559 - SUM($I562:BN562), $F559 - SUM(BP555:$CV555)), MIN(($F559 - SUM($I562:BN562)) / COUNTIF(BO560:$CV560, \">0\"), BO555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ555:$CV555) < $F559, MIN(BP555, $F559 - SUM($I562:BO562), $F559 - SUM(BQ555:$CV555)), MIN(($F559 - SUM($I562:BO562)) / COUNTIF(BP560:$CV560, \">0\"), BP555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR555:$CV555) < $F559, MIN(BQ555, $F559 - SUM($I562:BP562), $F559 - SUM(BR555:$CV555)), MIN(($F559 - SUM($I562:BP562)) / COUNTIF(BQ560:$CV560, \">0\"), BQ555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS555:$CV555) < $F559, MIN(BR555, $F559 - SUM($I562:BQ562), $F559 - SUM(BS555:$CV555)), MIN(($F559 - SUM($I562:BQ562)) / COUNTIF(BR560:$CV560, \">0\"), BR555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT555:$CV555) < $F559, MIN(BS555, $F559 - SUM($I562:BR562), $F559 - SUM(BT555:$CV555)), MIN(($F559 - SUM($I562:BR562)) / COUNTIF(BS560:$CV560, \">0\"), BS555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU555:$CV555) < $F559, MIN(BT555, $F559 - SUM($I562:BS562), $F559 - SUM(BU555:$CV555)), MIN(($F559 - SUM($I562:BS562)) / COUNTIF(BT560:$CV560, \">0\"), BT555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV555:$CV555) < $F559, MIN(BU555, $F559 - SUM($I562:BT562), $F559 - SUM(BV555:$CV555)), MIN(($F559 - SUM($I562:BT562)) / COUNTIF(BU560:$CV560, \">0\"), BU555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW555:$CV555) < $F559, MIN(BV555, $F559 - SUM($I562:BU562), $F559 - SUM(BW555:$CV555)), MIN(($F559 - SUM($I562:BU562)) / COUNTIF(BV560:$CV560, \">0\"), BV555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX555:$CV555) < $F559, MIN(BW555, $F559 - SUM($I562:BV562), $F559 - SUM(BX555:$CV555)), MIN(($F559 - SUM($I562:BV562)) / COUNTIF(BW560:$CV560, \">0\"), BW555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY555:$CV555) < $F559, MIN(BX555, $F559 - SUM($I562:BW562), $F559 - SUM(BY555:$CV555)), MIN(($F559 - SUM($I562:BW562)) / COUNTIF(BX560:$CV560, \">0\"), BX555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ555:$CV555) < $F559, MIN(BY555, $F559 - SUM($I562:BX562), $F559 - SUM(BZ555:$CV555)), MIN(($F559 - SUM($I562:BX562)) / COUNTIF(BY560:$CV560, \">0\"), BY555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA555:$CV555) < $F559, MIN(BZ555, $F559 - SUM($I562:BY562), $F559 - SUM(CA555:$CV555)), MIN(($F559 - SUM($I562:BY562)) / COUNTIF(BZ560:$CV560, \">0\"), BZ555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB555:$CV555) < $F559, MIN(CA555, $F559 - SUM($I562:BZ562), $F559 - SUM(CB555:$CV555)), MIN(($F559 - SUM($I562:BZ562)) / COUNTIF(CA560:$CV560, \">0\"), CA555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC555:$CV555) < $F559, MIN(CB555, $F559 - SUM($I562:CA562), $F559 - SUM(CC555:$CV555)), MIN(($F559 - SUM($I562:CA562)) / COUNTIF(CB560:$CV560, \">0\"), CB555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD555:$CV555) < $F559, MIN(CC555, $F559 - SUM($I562:CB562), $F559 - SUM(CD555:$CV555)), MIN(($F559 - SUM($I562:CB562)) / COUNTIF(CC560:$CV560, \">0\"), CC555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE555:$CV555) < $F559, MIN(CD555, $F559 - SUM($I562:CC562), $F559 - SUM(CE555:$CV555)), MIN(($F559 - SUM($I562:CC562)) / COUNTIF(CD560:$CV560, \">0\"), CD555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF555:$CV555) < $F559, MIN(CE555, $F559 - SUM($I562:CD562), $F559 - SUM(CF555:$CV555)), MIN(($F559 - SUM($I562:CD562)) / COUNTIF(CE560:$CV560, \">0\"), CE555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG555:$CV555) < $F559, MIN(CF555, $F559 - SUM($I562:CE562), $F559 - SUM(CG555:$CV555)), MIN(($F559 - SUM($I562:CE562)) / COUNTIF(CF560:$CV560, \">0\"), CF555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH555:$CV555) < $F559, MIN(CG555, $F559 - SUM($I562:CF562), $F559 - SUM(CH555:$CV555)), MIN(($F559 - SUM($I562:CF562)) / COUNTIF(CG560:$CV560, \">0\"), CG555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI555:$CV555) < $F559, MIN(CH555, $F559 - SUM($I562:CG562), $F559 - SUM(CI555:$CV555)), MIN(($F559 - SUM($I562:CG562)) / COUNTIF(CH560:$CV560, \">0\"), CH555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ555:$CV555) < $F559, MIN(CI555, $F559 - SUM($I562:CH562), $F559 - SUM(CJ555:$CV555)), MIN(($F559 - SUM($I562:CH562)) / COUNTIF(CI560:$CV560, \">0\"), CI555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK555:$CV555) < $F559, MIN(CJ555, $F559 - SUM($I562:CI562), $F559 - SUM(CK555:$CV555)), MIN(($F559 - SUM($I562:CI562)) / COUNTIF(CJ560:$CV560, \">0\"), CJ555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL555:$CV555) < $F559, MIN(CK555, $F559 - SUM($I562:CJ562), $F559 - SUM(CL555:$CV555)), MIN(($F559 - SUM($I562:CJ562)) / COUNTIF(CK560:$CV560, \">0\"), CK555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM555:$CV555) < $F559, MIN(CL555, $F559 - SUM($I562:CK562), $F559 - SUM(CM555:$CV555)), MIN(($F559 - SUM($I562:CK562)) / COUNTIF(CL560:$CV560, \">0\"), CL555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN555:$CV555) < $F559, MIN(CM555, $F559 - SUM($I562:CL562), $F559 - SUM(CN555:$CV555)), MIN(($F559 - SUM($I562:CL562)) / COUNTIF(CM560:$CV560, \">0\"), CM555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO555:$CV555) < $F559, MIN(CN555, $F559 - SUM($I562:CM562), $F559 - SUM(CO555:$CV555)), MIN(($F559 - SUM($I562:CM562)) / COUNTIF(CN560:$CV560, \">0\"), CN555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP555:$CV555) < $F559, MIN(CO555, $F559 - SUM($I562:CN562), $F559 - SUM(CP555:$CV555)), MIN(($F559 - SUM($I562:CN562)) / COUNTIF(CO560:$CV560, \">0\"), CO555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ555:$CV555) < $F559, MIN(CP555, $F559 - SUM($I562:CO562), $F559 - SUM(CQ555:$CV555)), MIN(($F559 - SUM($I562:CO562)) / COUNTIF(CP560:$CV560, \">0\"), CP555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR555:$CV555) < $F559, MIN(CQ555, $F559 - SUM($I562:CP562), $F559 - SUM(CR555:$CV555)), MIN(($F559 - SUM($I562:CP562)) / COUNTIF(CQ560:$CV560, \">0\"), CQ555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS555:$CV555) < $F559, MIN(CR555, $F559 - SUM($I562:CQ562), $F559 - SUM(CS555:$CV555)), MIN(($F559 - SUM($I562:CQ562)) / COUNTIF(CR560:$CV560, \">0\"), CR555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT555:$CV555) < $F559, MIN(CS555, $F559 - SUM($I562:CR562), $F559 - SUM(CT555:$CV555)), MIN(($F559 - SUM($I562:CR562)) / COUNTIF(CS560:$CV560, \">0\"), CS555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU555:$CV555) < $F559, MIN(CT555, $F559 - SUM($I562:CS562), $F559 - SUM(CU555:$CV555)), MIN(($F559 - SUM($I562:CS562)) / COUNTIF(CT560:$CV560, \">0\"), CT555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV555:$CV555) < $F559, MIN(CU555, $F559 - SUM($I562:CT562), $F559 - SUM(CV555:$CV555)), MIN(($F559 - SUM($I562:CT562)) / COUNTIF(CU560:$CV560, \">0\"), CU555)) * $F561, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV555:CV555) < $F559, MIN(CV555, $F559 - SUM($I562:CU562), $F559 - SUM($CV555:CV555)), MIN(($F559 - SUM($I562:CU562)) / COUNTIF(CV560:$CV560, \">0\"), CV555)) * $F561, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J563:CV563)","v":0},"mmcf",null,null,{"$f":"IF($F561 = 0, J560, J562)","v":0},{"$f":"IF($F561 = 0, K560, K562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F561 = 0, BW560, BW562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J563 > 0, $F557, 0)","v":0},{"$f":"IF(K563 > 0, $F557, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW563 > 0, $F557, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 18"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J567:CV567)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527 - J539 - J551 - J563, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527 - K539 - K551 - K563, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527 - BW539 - BW551 - BW563, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J568:CV568)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I567:I567) = 0, J567 > 0), J567, 0)","v":0},{"$f":"IF(AND(SUM($I567:J567) = 0, K567 > 0), K567, 0)","v":0},{"$f":"IF(AND(SUM($I567:K567) = 0, L567 > 0), L567, 0)","v":0},{"$f":"IF(AND(SUM($I567:L567) = 0, M567 > 0), M567, 0)","v":0},{"$f":"IF(AND(SUM($I567:M567) = 0, N567 > 0), N567, 0)","v":0},{"$f":"IF(AND(SUM($I567:N567) = 0, O567 > 0), O567, 0)","v":0},{"$f":"IF(AND(SUM($I567:O567) = 0, P567 > 0), P567, 0)","v":0},{"$f":"IF(AND(SUM($I567:P567) = 0, Q567 > 0), Q567, 0)","v":0},{"$f":"IF(AND(SUM($I567:Q567) = 0, R567 > 0), R567, 0)","v":0},{"$f":"IF(AND(SUM($I567:R567) = 0, S567 > 0), S567, 0)","v":0},{"$f":"IF(AND(SUM($I567:S567) = 0, T567 > 0), T567, 0)","v":0},{"$f":"IF(AND(SUM($I567:T567) = 0, U567 > 0), U567, 0)","v":0},{"$f":"IF(AND(SUM($I567:U567) = 0, V567 > 0), V567, 0)","v":0},{"$f":"IF(AND(SUM($I567:V567) = 0, W567 > 0), W567, 0)","v":0},{"$f":"IF(AND(SUM($I567:W567) = 0, X567 > 0), X567, 0)","v":0},{"$f":"IF(AND(SUM($I567:X567) = 0, Y567 > 0), Y567, 0)","v":0},{"$f":"IF(AND(SUM($I567:Y567) = 0, Z567 > 0), Z567, 0)","v":0},{"$f":"IF(AND(SUM($I567:Z567) = 0, AA567 > 0), AA567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AA567) = 0, AB567 > 0), AB567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AB567) = 0, AC567 > 0), AC567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AC567) = 0, AD567 > 0), AD567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AD567) = 0, AE567 > 0), AE567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AE567) = 0, AF567 > 0), AF567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AF567) = 0, AG567 > 0), AG567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AG567) = 0, AH567 > 0), AH567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AH567) = 0, AI567 > 0), AI567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AI567) = 0, AJ567 > 0), AJ567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AJ567) = 0, AK567 > 0), AK567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AK567) = 0, AL567 > 0), AL567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AL567) = 0, AM567 > 0), AM567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AM567) = 0, AN567 > 0), AN567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AN567) = 0, AO567 > 0), AO567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AO567) = 0, AP567 > 0), AP567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AP567) = 0, AQ567 > 0), AQ567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AQ567) = 0, AR567 > 0), AR567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AR567) = 0, AS567 > 0), AS567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AS567) = 0, AT567 > 0), AT567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AT567) = 0, AU567 > 0), AU567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AU567) = 0, AV567 > 0), AV567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AV567) = 0, AW567 > 0), AW567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AW567) = 0, AX567 > 0), AX567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AX567) = 0, AY567 > 0), AY567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AY567) = 0, AZ567 > 0), AZ567, 0)","v":0},{"$f":"IF(AND(SUM($I567:AZ567) = 0, BA567 > 0), BA567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BA567) = 0, BB567 > 0), BB567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BB567) = 0, BC567 > 0), BC567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BC567) = 0, BD567 > 0), BD567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BD567) = 0, BE567 > 0), BE567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BE567) = 0, BF567 > 0), BF567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BF567) = 0, BG567 > 0), BG567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BG567) = 0, BH567 > 0), BH567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BH567) = 0, BI567 > 0), BI567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BI567) = 0, BJ567 > 0), BJ567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BJ567) = 0, BK567 > 0), BK567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BK567) = 0, BL567 > 0), BL567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BL567) = 0, BM567 > 0), BM567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BM567) = 0, BN567 > 0), BN567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BN567) = 0, BO567 > 0), BO567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BO567) = 0, BP567 > 0), BP567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BP567) = 0, BQ567 > 0), BQ567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BQ567) = 0, BR567 > 0), BR567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BR567) = 0, BS567 > 0), BS567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BS567) = 0, BT567 > 0), BT567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BT567) = 0, BU567 > 0), BU567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BU567) = 0, BV567 > 0), BV567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BV567) = 0, BW567 > 0), BW567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BW567) = 0, BX567 > 0), BX567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BX567) = 0, BY567 > 0), BY567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BY567) = 0, BZ567 > 0), BZ567, 0)","v":0},{"$f":"IF(AND(SUM($I567:BZ567) = 0, CA567 > 0), CA567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CA567) = 0, CB567 > 0), CB567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CB567) = 0, CC567 > 0), CC567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CC567) = 0, CD567 > 0), CD567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CD567) = 0, CE567 > 0), CE567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CE567) = 0, CF567 > 0), CF567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CF567) = 0, CG567 > 0), CG567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CG567) = 0, CH567 > 0), CH567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CH567) = 0, CI567 > 0), CI567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CI567) = 0, CJ567 > 0), CJ567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CJ567) = 0, CK567 > 0), CK567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CK567) = 0, CL567 > 0), CL567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CL567) = 0, CM567 > 0), CM567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CM567) = 0, CN567 > 0), CN567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CN567) = 0, CO567 > 0), CO567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CO567) = 0, CP567 > 0), CP567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CP567) = 0, CQ567 > 0), CQ567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CQ567) = 0, CR567 > 0), CR567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CR567) = 0, CS567 > 0), CS567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CS567) = 0, CT567 > 0), CT567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CT567) = 0, CU567 > 0), CU567, 0)","v":0},{"$f":"IF(AND(SUM($I567:CU567) = 0, CV567 > 0), CV567, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J569:CV569)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J568 / $F$355, $F567 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K568 / $F$355, $F567 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW568 / $F$355, $F567 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F569","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F569","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J572:CV572)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I572:I572) < $F571, MIN(J567, $F570, $F571 - SUM($I572:I572)), 0)","v":0},{"$f":"IF(SUM($I572:J572) < $F571, MIN(K567, $F570, $F571 - SUM($I572:J572)), 0)","v":0},{"$f":"IF(SUM($I572:K572) < $F571, MIN(L567, $F570, $F571 - SUM($I572:K572)), 0)","v":0},{"$f":"IF(SUM($I572:L572) < $F571, MIN(M567, $F570, $F571 - SUM($I572:L572)), 0)","v":0},{"$f":"IF(SUM($I572:M572) < $F571, MIN(N567, $F570, $F571 - SUM($I572:M572)), 0)","v":0},{"$f":"IF(SUM($I572:N572) < $F571, MIN(O567, $F570, $F571 - SUM($I572:N572)), 0)","v":0},{"$f":"IF(SUM($I572:O572) < $F571, MIN(P567, $F570, $F571 - SUM($I572:O572)), 0)","v":0},{"$f":"IF(SUM($I572:P572) < $F571, MIN(Q567, $F570, $F571 - SUM($I572:P572)), 0)","v":0},{"$f":"IF(SUM($I572:Q572) < $F571, MIN(R567, $F570, $F571 - SUM($I572:Q572)), 0)","v":0},{"$f":"IF(SUM($I572:R572) < $F571, MIN(S567, $F570, $F571 - SUM($I572:R572)), 0)","v":0},{"$f":"IF(SUM($I572:S572) < $F571, MIN(T567, $F570, $F571 - SUM($I572:S572)), 0)","v":0},{"$f":"IF(SUM($I572:T572) < $F571, MIN(U567, $F570, $F571 - SUM($I572:T572)), 0)","v":0},{"$f":"IF(SUM($I572:U572) < $F571, MIN(V567, $F570, $F571 - SUM($I572:U572)), 0)","v":0},{"$f":"IF(SUM($I572:V572) < $F571, MIN(W567, $F570, $F571 - SUM($I572:V572)), 0)","v":0},{"$f":"IF(SUM($I572:W572) < $F571, MIN(X567, $F570, $F571 - SUM($I572:W572)), 0)","v":0},{"$f":"IF(SUM($I572:X572) < $F571, MIN(Y567, $F570, $F571 - SUM($I572:X572)), 0)","v":0},{"$f":"IF(SUM($I572:Y572) < $F571, MIN(Z567, $F570, $F571 - SUM($I572:Y572)), 0)","v":0},{"$f":"IF(SUM($I572:Z572) < $F571, MIN(AA567, $F570, $F571 - SUM($I572:Z572)), 0)","v":0},{"$f":"IF(SUM($I572:AA572) < $F571, MIN(AB567, $F570, $F571 - SUM($I572:AA572)), 0)","v":0},{"$f":"IF(SUM($I572:AB572) < $F571, MIN(AC567, $F570, $F571 - SUM($I572:AB572)), 0)","v":0},{"$f":"IF(SUM($I572:AC572) < $F571, MIN(AD567, $F570, $F571 - SUM($I572:AC572)), 0)","v":0},{"$f":"IF(SUM($I572:AD572) < $F571, MIN(AE567, $F570, $F571 - SUM($I572:AD572)), 0)","v":0},{"$f":"IF(SUM($I572:AE572) < $F571, MIN(AF567, $F570, $F571 - SUM($I572:AE572)), 0)","v":0},{"$f":"IF(SUM($I572:AF572) < $F571, MIN(AG567, $F570, $F571 - SUM($I572:AF572)), 0)","v":0},{"$f":"IF(SUM($I572:AG572) < $F571, MIN(AH567, $F570, $F571 - SUM($I572:AG572)), 0)","v":0},{"$f":"IF(SUM($I572:AH572) < $F571, MIN(AI567, $F570, $F571 - SUM($I572:AH572)), 0)","v":0},{"$f":"IF(SUM($I572:AI572) < $F571, MIN(AJ567, $F570, $F571 - SUM($I572:AI572)), 0)","v":0},{"$f":"IF(SUM($I572:AJ572) < $F571, MIN(AK567, $F570, $F571 - SUM($I572:AJ572)), 0)","v":0},{"$f":"IF(SUM($I572:AK572) < $F571, MIN(AL567, $F570, $F571 - SUM($I572:AK572)), 0)","v":0},{"$f":"IF(SUM($I572:AL572) < $F571, MIN(AM567, $F570, $F571 - SUM($I572:AL572)), 0)","v":0},{"$f":"IF(SUM($I572:AM572) < $F571, MIN(AN567, $F570, $F571 - SUM($I572:AM572)), 0)","v":0},{"$f":"IF(SUM($I572:AN572) < $F571, MIN(AO567, $F570, $F571 - SUM($I572:AN572)), 0)","v":0},{"$f":"IF(SUM($I572:AO572) < $F571, MIN(AP567, $F570, $F571 - SUM($I572:AO572)), 0)","v":0},{"$f":"IF(SUM($I572:AP572) < $F571, MIN(AQ567, $F570, $F571 - SUM($I572:AP572)), 0)","v":0},{"$f":"IF(SUM($I572:AQ572) < $F571, MIN(AR567, $F570, $F571 - SUM($I572:AQ572)), 0)","v":0},{"$f":"IF(SUM($I572:AR572) < $F571, MIN(AS567, $F570, $F571 - SUM($I572:AR572)), 0)","v":0},{"$f":"IF(SUM($I572:AS572) < $F571, MIN(AT567, $F570, $F571 - SUM($I572:AS572)), 0)","v":0},{"$f":"IF(SUM($I572:AT572) < $F571, MIN(AU567, $F570, $F571 - SUM($I572:AT572)), 0)","v":0},{"$f":"IF(SUM($I572:AU572) < $F571, MIN(AV567, $F570, $F571 - SUM($I572:AU572)), 0)","v":0},{"$f":"IF(SUM($I572:AV572) < $F571, MIN(AW567, $F570, $F571 - SUM($I572:AV572)), 0)","v":0},{"$f":"IF(SUM($I572:AW572) < $F571, MIN(AX567, $F570, $F571 - SUM($I572:AW572)), 0)","v":0},{"$f":"IF(SUM($I572:AX572) < $F571, MIN(AY567, $F570, $F571 - SUM($I572:AX572)), 0)","v":0},{"$f":"IF(SUM($I572:AY572) < $F571, MIN(AZ567, $F570, $F571 - SUM($I572:AY572)), 0)","v":0},{"$f":"IF(SUM($I572:AZ572) < $F571, MIN(BA567, $F570, $F571 - SUM($I572:AZ572)), 0)","v":0},{"$f":"IF(SUM($I572:BA572) < $F571, MIN(BB567, $F570, $F571 - SUM($I572:BA572)), 0)","v":0},{"$f":"IF(SUM($I572:BB572) < $F571, MIN(BC567, $F570, $F571 - SUM($I572:BB572)), 0)","v":0},{"$f":"IF(SUM($I572:BC572) < $F571, MIN(BD567, $F570, $F571 - SUM($I572:BC572)), 0)","v":0},{"$f":"IF(SUM($I572:BD572) < $F571, MIN(BE567, $F570, $F571 - SUM($I572:BD572)), 0)","v":0},{"$f":"IF(SUM($I572:BE572) < $F571, MIN(BF567, $F570, $F571 - SUM($I572:BE572)), 0)","v":0},{"$f":"IF(SUM($I572:BF572) < $F571, MIN(BG567, $F570, $F571 - SUM($I572:BF572)), 0)","v":0},{"$f":"IF(SUM($I572:BG572) < $F571, MIN(BH567, $F570, $F571 - SUM($I572:BG572)), 0)","v":0},{"$f":"IF(SUM($I572:BH572) < $F571, MIN(BI567, $F570, $F571 - SUM($I572:BH572)), 0)","v":0},{"$f":"IF(SUM($I572:BI572) < $F571, MIN(BJ567, $F570, $F571 - SUM($I572:BI572)), 0)","v":0},{"$f":"IF(SUM($I572:BJ572) < $F571, MIN(BK567, $F570, $F571 - SUM($I572:BJ572)), 0)","v":0},{"$f":"IF(SUM($I572:BK572) < $F571, MIN(BL567, $F570, $F571 - SUM($I572:BK572)), 0)","v":0},{"$f":"IF(SUM($I572:BL572) < $F571, MIN(BM567, $F570, $F571 - SUM($I572:BL572)), 0)","v":0},{"$f":"IF(SUM($I572:BM572) < $F571, MIN(BN567, $F570, $F571 - SUM($I572:BM572)), 0)","v":0},{"$f":"IF(SUM($I572:BN572) < $F571, MIN(BO567, $F570, $F571 - SUM($I572:BN572)), 0)","v":0},{"$f":"IF(SUM($I572:BO572) < $F571, MIN(BP567, $F570, $F571 - SUM($I572:BO572)), 0)","v":0},{"$f":"IF(SUM($I572:BP572) < $F571, MIN(BQ567, $F570, $F571 - SUM($I572:BP572)), 0)","v":0},{"$f":"IF(SUM($I572:BQ572) < $F571, MIN(BR567, $F570, $F571 - SUM($I572:BQ572)), 0)","v":0},{"$f":"IF(SUM($I572:BR572) < $F571, MIN(BS567, $F570, $F571 - SUM($I572:BR572)), 0)","v":0},{"$f":"IF(SUM($I572:BS572) < $F571, MIN(BT567, $F570, $F571 - SUM($I572:BS572)), 0)","v":0},{"$f":"IF(SUM($I572:BT572) < $F571, MIN(BU567, $F570, $F571 - SUM($I572:BT572)), 0)","v":0},{"$f":"IF(SUM($I572:BU572) < $F571, MIN(BV567, $F570, $F571 - SUM($I572:BU572)), 0)","v":0},{"$f":"IF(SUM($I572:BV572) < $F571, MIN(BW567, $F570, $F571 - SUM($I572:BV572)), 0)","v":0},{"$f":"IF(SUM($I572:BW572) < $F571, MIN(BX567, $F570, $F571 - SUM($I572:BW572)), 0)","v":0},{"$f":"IF(SUM($I572:BX572) < $F571, MIN(BY567, $F570, $F571 - SUM($I572:BX572)), 0)","v":0},{"$f":"IF(SUM($I572:BY572) < $F571, MIN(BZ567, $F570, $F571 - SUM($I572:BY572)), 0)","v":0},{"$f":"IF(SUM($I572:BZ572) < $F571, MIN(CA567, $F570, $F571 - SUM($I572:BZ572)), 0)","v":0},{"$f":"IF(SUM($I572:CA572) < $F571, MIN(CB567, $F570, $F571 - SUM($I572:CA572)), 0)","v":0},{"$f":"IF(SUM($I572:CB572) < $F571, MIN(CC567, $F570, $F571 - SUM($I572:CB572)), 0)","v":0},{"$f":"IF(SUM($I572:CC572) < $F571, MIN(CD567, $F570, $F571 - SUM($I572:CC572)), 0)","v":0},{"$f":"IF(SUM($I572:CD572) < $F571, MIN(CE567, $F570, $F571 - SUM($I572:CD572)), 0)","v":0},{"$f":"IF(SUM($I572:CE572) < $F571, MIN(CF567, $F570, $F571 - SUM($I572:CE572)), 0)","v":0},{"$f":"IF(SUM($I572:CF572) < $F571, MIN(CG567, $F570, $F571 - SUM($I572:CF572)), 0)","v":0},{"$f":"IF(SUM($I572:CG572) < $F571, MIN(CH567, $F570, $F571 - SUM($I572:CG572)), 0)","v":0},{"$f":"IF(SUM($I572:CH572) < $F571, MIN(CI567, $F570, $F571 - SUM($I572:CH572)), 0)","v":0},{"$f":"IF(SUM($I572:CI572) < $F571, MIN(CJ567, $F570, $F571 - SUM($I572:CI572)), 0)","v":0},{"$f":"IF(SUM($I572:CJ572) < $F571, MIN(CK567, $F570, $F571 - SUM($I572:CJ572)), 0)","v":0},{"$f":"IF(SUM($I572:CK572) < $F571, MIN(CL567, $F570, $F571 - SUM($I572:CK572)), 0)","v":0},{"$f":"IF(SUM($I572:CL572) < $F571, MIN(CM567, $F570, $F571 - SUM($I572:CL572)), 0)","v":0},{"$f":"IF(SUM($I572:CM572) < $F571, MIN(CN567, $F570, $F571 - SUM($I572:CM572)), 0)","v":0},{"$f":"IF(SUM($I572:CN572) < $F571, MIN(CO567, $F570, $F571 - SUM($I572:CN572)), 0)","v":0},{"$f":"IF(SUM($I572:CO572) < $F571, MIN(CP567, $F570, $F571 - SUM($I572:CO572)), 0)","v":0},{"$f":"IF(SUM($I572:CP572) < $F571, MIN(CQ567, $F570, $F571 - SUM($I572:CP572)), 0)","v":0},{"$f":"IF(SUM($I572:CQ572) < $F571, MIN(CR567, $F570, $F571 - SUM($I572:CQ572)), 0)","v":0},{"$f":"IF(SUM($I572:CR572) < $F571, MIN(CS567, $F570, $F571 - SUM($I572:CR572)), 0)","v":0},{"$f":"IF(SUM($I572:CS572) < $F571, MIN(CT567, $F570, $F571 - SUM($I572:CS572)), 0)","v":0},{"$f":"IF(SUM($I572:CT572) < $F571, MIN(CU567, $F570, $F571 - SUM($I572:CT572)), 0)","v":0},{"$f":"IF(SUM($I572:CU572) < $F571, MIN(CV567, $F570, $F571 - SUM($I572:CU572)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F572 < F571, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K567:$CV567) < $F571, MIN(J567, $F571 - SUM($I574:I574), $F571 - SUM(K567:$CV567)), MIN(($F571 - SUM($I574:I574)) / COUNTIF(J572:$CV572, \">0\"), J567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(L567:$CV567) < $F571, MIN(K567, $F571 - SUM($I574:J574), $F571 - SUM(L567:$CV567)), MIN(($F571 - SUM($I574:J574)) / COUNTIF(K572:$CV572, \">0\"), K567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(M567:$CV567) < $F571, MIN(L567, $F571 - SUM($I574:K574), $F571 - SUM(M567:$CV567)), MIN(($F571 - SUM($I574:K574)) / COUNTIF(L572:$CV572, \">0\"), L567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(N567:$CV567) < $F571, MIN(M567, $F571 - SUM($I574:L574), $F571 - SUM(N567:$CV567)), MIN(($F571 - SUM($I574:L574)) / COUNTIF(M572:$CV572, \">0\"), M567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(O567:$CV567) < $F571, MIN(N567, $F571 - SUM($I574:M574), $F571 - SUM(O567:$CV567)), MIN(($F571 - SUM($I574:M574)) / COUNTIF(N572:$CV572, \">0\"), N567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(P567:$CV567) < $F571, MIN(O567, $F571 - SUM($I574:N574), $F571 - SUM(P567:$CV567)), MIN(($F571 - SUM($I574:N574)) / COUNTIF(O572:$CV572, \">0\"), O567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q567:$CV567) < $F571, MIN(P567, $F571 - SUM($I574:O574), $F571 - SUM(Q567:$CV567)), MIN(($F571 - SUM($I574:O574)) / COUNTIF(P572:$CV572, \">0\"), P567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(R567:$CV567) < $F571, MIN(Q567, $F571 - SUM($I574:P574), $F571 - SUM(R567:$CV567)), MIN(($F571 - SUM($I574:P574)) / COUNTIF(Q572:$CV572, \">0\"), Q567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(S567:$CV567) < $F571, MIN(R567, $F571 - SUM($I574:Q574), $F571 - SUM(S567:$CV567)), MIN(($F571 - SUM($I574:Q574)) / COUNTIF(R572:$CV572, \">0\"), R567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(T567:$CV567) < $F571, MIN(S567, $F571 - SUM($I574:R574), $F571 - SUM(T567:$CV567)), MIN(($F571 - SUM($I574:R574)) / COUNTIF(S572:$CV572, \">0\"), S567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(U567:$CV567) < $F571, MIN(T567, $F571 - SUM($I574:S574), $F571 - SUM(U567:$CV567)), MIN(($F571 - SUM($I574:S574)) / COUNTIF(T572:$CV572, \">0\"), T567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(V567:$CV567) < $F571, MIN(U567, $F571 - SUM($I574:T574), $F571 - SUM(V567:$CV567)), MIN(($F571 - SUM($I574:T574)) / COUNTIF(U572:$CV572, \">0\"), U567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(W567:$CV567) < $F571, MIN(V567, $F571 - SUM($I574:U574), $F571 - SUM(W567:$CV567)), MIN(($F571 - SUM($I574:U574)) / COUNTIF(V572:$CV572, \">0\"), V567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(X567:$CV567) < $F571, MIN(W567, $F571 - SUM($I574:V574), $F571 - SUM(X567:$CV567)), MIN(($F571 - SUM($I574:V574)) / COUNTIF(W572:$CV572, \">0\"), W567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y567:$CV567) < $F571, MIN(X567, $F571 - SUM($I574:W574), $F571 - SUM(Y567:$CV567)), MIN(($F571 - SUM($I574:W574)) / COUNTIF(X572:$CV572, \">0\"), X567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z567:$CV567) < $F571, MIN(Y567, $F571 - SUM($I574:X574), $F571 - SUM(Z567:$CV567)), MIN(($F571 - SUM($I574:X574)) / COUNTIF(Y572:$CV572, \">0\"), Y567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA567:$CV567) < $F571, MIN(Z567, $F571 - SUM($I574:Y574), $F571 - SUM(AA567:$CV567)), MIN(($F571 - SUM($I574:Y574)) / COUNTIF(Z572:$CV572, \">0\"), Z567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB567:$CV567) < $F571, MIN(AA567, $F571 - SUM($I574:Z574), $F571 - SUM(AB567:$CV567)), MIN(($F571 - SUM($I574:Z574)) / COUNTIF(AA572:$CV572, \">0\"), AA567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC567:$CV567) < $F571, MIN(AB567, $F571 - SUM($I574:AA574), $F571 - SUM(AC567:$CV567)), MIN(($F571 - SUM($I574:AA574)) / COUNTIF(AB572:$CV572, \">0\"), AB567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD567:$CV567) < $F571, MIN(AC567, $F571 - SUM($I574:AB574), $F571 - SUM(AD567:$CV567)), MIN(($F571 - SUM($I574:AB574)) / COUNTIF(AC572:$CV572, \">0\"), AC567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE567:$CV567) < $F571, MIN(AD567, $F571 - SUM($I574:AC574), $F571 - SUM(AE567:$CV567)), MIN(($F571 - SUM($I574:AC574)) / COUNTIF(AD572:$CV572, \">0\"), AD567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF567:$CV567) < $F571, MIN(AE567, $F571 - SUM($I574:AD574), $F571 - SUM(AF567:$CV567)), MIN(($F571 - SUM($I574:AD574)) / COUNTIF(AE572:$CV572, \">0\"), AE567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG567:$CV567) < $F571, MIN(AF567, $F571 - SUM($I574:AE574), $F571 - SUM(AG567:$CV567)), MIN(($F571 - SUM($I574:AE574)) / COUNTIF(AF572:$CV572, \">0\"), AF567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH567:$CV567) < $F571, MIN(AG567, $F571 - SUM($I574:AF574), $F571 - SUM(AH567:$CV567)), MIN(($F571 - SUM($I574:AF574)) / COUNTIF(AG572:$CV572, \">0\"), AG567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI567:$CV567) < $F571, MIN(AH567, $F571 - SUM($I574:AG574), $F571 - SUM(AI567:$CV567)), MIN(($F571 - SUM($I574:AG574)) / COUNTIF(AH572:$CV572, \">0\"), AH567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ567:$CV567) < $F571, MIN(AI567, $F571 - SUM($I574:AH574), $F571 - SUM(AJ567:$CV567)), MIN(($F571 - SUM($I574:AH574)) / COUNTIF(AI572:$CV572, \">0\"), AI567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK567:$CV567) < $F571, MIN(AJ567, $F571 - SUM($I574:AI574), $F571 - SUM(AK567:$CV567)), MIN(($F571 - SUM($I574:AI574)) / COUNTIF(AJ572:$CV572, \">0\"), AJ567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL567:$CV567) < $F571, MIN(AK567, $F571 - SUM($I574:AJ574), $F571 - SUM(AL567:$CV567)), MIN(($F571 - SUM($I574:AJ574)) / COUNTIF(AK572:$CV572, \">0\"), AK567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM567:$CV567) < $F571, MIN(AL567, $F571 - SUM($I574:AK574), $F571 - SUM(AM567:$CV567)), MIN(($F571 - SUM($I574:AK574)) / COUNTIF(AL572:$CV572, \">0\"), AL567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN567:$CV567) < $F571, MIN(AM567, $F571 - SUM($I574:AL574), $F571 - SUM(AN567:$CV567)), MIN(($F571 - SUM($I574:AL574)) / COUNTIF(AM572:$CV572, \">0\"), AM567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO567:$CV567) < $F571, MIN(AN567, $F571 - SUM($I574:AM574), $F571 - SUM(AO567:$CV567)), MIN(($F571 - SUM($I574:AM574)) / COUNTIF(AN572:$CV572, \">0\"), AN567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP567:$CV567) < $F571, MIN(AO567, $F571 - SUM($I574:AN574), $F571 - SUM(AP567:$CV567)), MIN(($F571 - SUM($I574:AN574)) / COUNTIF(AO572:$CV572, \">0\"), AO567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ567:$CV567) < $F571, MIN(AP567, $F571 - SUM($I574:AO574), $F571 - SUM(AQ567:$CV567)), MIN(($F571 - SUM($I574:AO574)) / COUNTIF(AP572:$CV572, \">0\"), AP567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR567:$CV567) < $F571, MIN(AQ567, $F571 - SUM($I574:AP574), $F571 - SUM(AR567:$CV567)), MIN(($F571 - SUM($I574:AP574)) / COUNTIF(AQ572:$CV572, \">0\"), AQ567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS567:$CV567) < $F571, MIN(AR567, $F571 - SUM($I574:AQ574), $F571 - SUM(AS567:$CV567)), MIN(($F571 - SUM($I574:AQ574)) / COUNTIF(AR572:$CV572, \">0\"), AR567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT567:$CV567) < $F571, MIN(AS567, $F571 - SUM($I574:AR574), $F571 - SUM(AT567:$CV567)), MIN(($F571 - SUM($I574:AR574)) / COUNTIF(AS572:$CV572, \">0\"), AS567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU567:$CV567) < $F571, MIN(AT567, $F571 - SUM($I574:AS574), $F571 - SUM(AU567:$CV567)), MIN(($F571 - SUM($I574:AS574)) / COUNTIF(AT572:$CV572, \">0\"), AT567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV567:$CV567) < $F571, MIN(AU567, $F571 - SUM($I574:AT574), $F571 - SUM(AV567:$CV567)), MIN(($F571 - SUM($I574:AT574)) / COUNTIF(AU572:$CV572, \">0\"), AU567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW567:$CV567) < $F571, MIN(AV567, $F571 - SUM($I574:AU574), $F571 - SUM(AW567:$CV567)), MIN(($F571 - SUM($I574:AU574)) / COUNTIF(AV572:$CV572, \">0\"), AV567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX567:$CV567) < $F571, MIN(AW567, $F571 - SUM($I574:AV574), $F571 - SUM(AX567:$CV567)), MIN(($F571 - SUM($I574:AV574)) / COUNTIF(AW572:$CV572, \">0\"), AW567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY567:$CV567) < $F571, MIN(AX567, $F571 - SUM($I574:AW574), $F571 - SUM(AY567:$CV567)), MIN(($F571 - SUM($I574:AW574)) / COUNTIF(AX572:$CV572, \">0\"), AX567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ567:$CV567) < $F571, MIN(AY567, $F571 - SUM($I574:AX574), $F571 - SUM(AZ567:$CV567)), MIN(($F571 - SUM($I574:AX574)) / COUNTIF(AY572:$CV572, \">0\"), AY567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA567:$CV567) < $F571, MIN(AZ567, $F571 - SUM($I574:AY574), $F571 - SUM(BA567:$CV567)), MIN(($F571 - SUM($I574:AY574)) / COUNTIF(AZ572:$CV572, \">0\"), AZ567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB567:$CV567) < $F571, MIN(BA567, $F571 - SUM($I574:AZ574), $F571 - SUM(BB567:$CV567)), MIN(($F571 - SUM($I574:AZ574)) / COUNTIF(BA572:$CV572, \">0\"), BA567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC567:$CV567) < $F571, MIN(BB567, $F571 - SUM($I574:BA574), $F571 - SUM(BC567:$CV567)), MIN(($F571 - SUM($I574:BA574)) / COUNTIF(BB572:$CV572, \">0\"), BB567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD567:$CV567) < $F571, MIN(BC567, $F571 - SUM($I574:BB574), $F571 - SUM(BD567:$CV567)), MIN(($F571 - SUM($I574:BB574)) / COUNTIF(BC572:$CV572, \">0\"), BC567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE567:$CV567) < $F571, MIN(BD567, $F571 - SUM($I574:BC574), $F571 - SUM(BE567:$CV567)), MIN(($F571 - SUM($I574:BC574)) / COUNTIF(BD572:$CV572, \">0\"), BD567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF567:$CV567) < $F571, MIN(BE567, $F571 - SUM($I574:BD574), $F571 - SUM(BF567:$CV567)), MIN(($F571 - SUM($I574:BD574)) / COUNTIF(BE572:$CV572, \">0\"), BE567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG567:$CV567) < $F571, MIN(BF567, $F571 - SUM($I574:BE574), $F571 - SUM(BG567:$CV567)), MIN(($F571 - SUM($I574:BE574)) / COUNTIF(BF572:$CV572, \">0\"), BF567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH567:$CV567) < $F571, MIN(BG567, $F571 - SUM($I574:BF574), $F571 - SUM(BH567:$CV567)), MIN(($F571 - SUM($I574:BF574)) / COUNTIF(BG572:$CV572, \">0\"), BG567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI567:$CV567) < $F571, MIN(BH567, $F571 - SUM($I574:BG574), $F571 - SUM(BI567:$CV567)), MIN(($F571 - SUM($I574:BG574)) / COUNTIF(BH572:$CV572, \">0\"), BH567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ567:$CV567) < $F571, MIN(BI567, $F571 - SUM($I574:BH574), $F571 - SUM(BJ567:$CV567)), MIN(($F571 - SUM($I574:BH574)) / COUNTIF(BI572:$CV572, \">0\"), BI567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK567:$CV567) < $F571, MIN(BJ567, $F571 - SUM($I574:BI574), $F571 - SUM(BK567:$CV567)), MIN(($F571 - SUM($I574:BI574)) / COUNTIF(BJ572:$CV572, \">0\"), BJ567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL567:$CV567) < $F571, MIN(BK567, $F571 - SUM($I574:BJ574), $F571 - SUM(BL567:$CV567)), MIN(($F571 - SUM($I574:BJ574)) / COUNTIF(BK572:$CV572, \">0\"), BK567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM567:$CV567) < $F571, MIN(BL567, $F571 - SUM($I574:BK574), $F571 - SUM(BM567:$CV567)), MIN(($F571 - SUM($I574:BK574)) / COUNTIF(BL572:$CV572, \">0\"), BL567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN567:$CV567) < $F571, MIN(BM567, $F571 - SUM($I574:BL574), $F571 - SUM(BN567:$CV567)), MIN(($F571 - SUM($I574:BL574)) / COUNTIF(BM572:$CV572, \">0\"), BM567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO567:$CV567) < $F571, MIN(BN567, $F571 - SUM($I574:BM574), $F571 - SUM(BO567:$CV567)), MIN(($F571 - SUM($I574:BM574)) / COUNTIF(BN572:$CV572, \">0\"), BN567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP567:$CV567) < $F571, MIN(BO567, $F571 - SUM($I574:BN574), $F571 - SUM(BP567:$CV567)), MIN(($F571 - SUM($I574:BN574)) / COUNTIF(BO572:$CV572, \">0\"), BO567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ567:$CV567) < $F571, MIN(BP567, $F571 - SUM($I574:BO574), $F571 - SUM(BQ567:$CV567)), MIN(($F571 - SUM($I574:BO574)) / COUNTIF(BP572:$CV572, \">0\"), BP567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR567:$CV567) < $F571, MIN(BQ567, $F571 - SUM($I574:BP574), $F571 - SUM(BR567:$CV567)), MIN(($F571 - SUM($I574:BP574)) / COUNTIF(BQ572:$CV572, \">0\"), BQ567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS567:$CV567) < $F571, MIN(BR567, $F571 - SUM($I574:BQ574), $F571 - SUM(BS567:$CV567)), MIN(($F571 - SUM($I574:BQ574)) / COUNTIF(BR572:$CV572, \">0\"), BR567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT567:$CV567) < $F571, MIN(BS567, $F571 - SUM($I574:BR574), $F571 - SUM(BT567:$CV567)), MIN(($F571 - SUM($I574:BR574)) / COUNTIF(BS572:$CV572, \">0\"), BS567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU567:$CV567) < $F571, MIN(BT567, $F571 - SUM($I574:BS574), $F571 - SUM(BU567:$CV567)), MIN(($F571 - SUM($I574:BS574)) / COUNTIF(BT572:$CV572, \">0\"), BT567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV567:$CV567) < $F571, MIN(BU567, $F571 - SUM($I574:BT574), $F571 - SUM(BV567:$CV567)), MIN(($F571 - SUM($I574:BT574)) / COUNTIF(BU572:$CV572, \">0\"), BU567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW567:$CV567) < $F571, MIN(BV567, $F571 - SUM($I574:BU574), $F571 - SUM(BW567:$CV567)), MIN(($F571 - SUM($I574:BU574)) / COUNTIF(BV572:$CV572, \">0\"), BV567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX567:$CV567) < $F571, MIN(BW567, $F571 - SUM($I574:BV574), $F571 - SUM(BX567:$CV567)), MIN(($F571 - SUM($I574:BV574)) / COUNTIF(BW572:$CV572, \">0\"), BW567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY567:$CV567) < $F571, MIN(BX567, $F571 - SUM($I574:BW574), $F571 - SUM(BY567:$CV567)), MIN(($F571 - SUM($I574:BW574)) / COUNTIF(BX572:$CV572, \">0\"), BX567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ567:$CV567) < $F571, MIN(BY567, $F571 - SUM($I574:BX574), $F571 - SUM(BZ567:$CV567)), MIN(($F571 - SUM($I574:BX574)) / COUNTIF(BY572:$CV572, \">0\"), BY567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA567:$CV567) < $F571, MIN(BZ567, $F571 - SUM($I574:BY574), $F571 - SUM(CA567:$CV567)), MIN(($F571 - SUM($I574:BY574)) / COUNTIF(BZ572:$CV572, \">0\"), BZ567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB567:$CV567) < $F571, MIN(CA567, $F571 - SUM($I574:BZ574), $F571 - SUM(CB567:$CV567)), MIN(($F571 - SUM($I574:BZ574)) / COUNTIF(CA572:$CV572, \">0\"), CA567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC567:$CV567) < $F571, MIN(CB567, $F571 - SUM($I574:CA574), $F571 - SUM(CC567:$CV567)), MIN(($F571 - SUM($I574:CA574)) / COUNTIF(CB572:$CV572, \">0\"), CB567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD567:$CV567) < $F571, MIN(CC567, $F571 - SUM($I574:CB574), $F571 - SUM(CD567:$CV567)), MIN(($F571 - SUM($I574:CB574)) / COUNTIF(CC572:$CV572, \">0\"), CC567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE567:$CV567) < $F571, MIN(CD567, $F571 - SUM($I574:CC574), $F571 - SUM(CE567:$CV567)), MIN(($F571 - SUM($I574:CC574)) / COUNTIF(CD572:$CV572, \">0\"), CD567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF567:$CV567) < $F571, MIN(CE567, $F571 - SUM($I574:CD574), $F571 - SUM(CF567:$CV567)), MIN(($F571 - SUM($I574:CD574)) / COUNTIF(CE572:$CV572, \">0\"), CE567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG567:$CV567) < $F571, MIN(CF567, $F571 - SUM($I574:CE574), $F571 - SUM(CG567:$CV567)), MIN(($F571 - SUM($I574:CE574)) / COUNTIF(CF572:$CV572, \">0\"), CF567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH567:$CV567) < $F571, MIN(CG567, $F571 - SUM($I574:CF574), $F571 - SUM(CH567:$CV567)), MIN(($F571 - SUM($I574:CF574)) / COUNTIF(CG572:$CV572, \">0\"), CG567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI567:$CV567) < $F571, MIN(CH567, $F571 - SUM($I574:CG574), $F571 - SUM(CI567:$CV567)), MIN(($F571 - SUM($I574:CG574)) / COUNTIF(CH572:$CV572, \">0\"), CH567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ567:$CV567) < $F571, MIN(CI567, $F571 - SUM($I574:CH574), $F571 - SUM(CJ567:$CV567)), MIN(($F571 - SUM($I574:CH574)) / COUNTIF(CI572:$CV572, \">0\"), CI567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK567:$CV567) < $F571, MIN(CJ567, $F571 - SUM($I574:CI574), $F571 - SUM(CK567:$CV567)), MIN(($F571 - SUM($I574:CI574)) / COUNTIF(CJ572:$CV572, \">0\"), CJ567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL567:$CV567) < $F571, MIN(CK567, $F571 - SUM($I574:CJ574), $F571 - SUM(CL567:$CV567)), MIN(($F571 - SUM($I574:CJ574)) / COUNTIF(CK572:$CV572, \">0\"), CK567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM567:$CV567) < $F571, MIN(CL567, $F571 - SUM($I574:CK574), $F571 - SUM(CM567:$CV567)), MIN(($F571 - SUM($I574:CK574)) / COUNTIF(CL572:$CV572, \">0\"), CL567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN567:$CV567) < $F571, MIN(CM567, $F571 - SUM($I574:CL574), $F571 - SUM(CN567:$CV567)), MIN(($F571 - SUM($I574:CL574)) / COUNTIF(CM572:$CV572, \">0\"), CM567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO567:$CV567) < $F571, MIN(CN567, $F571 - SUM($I574:CM574), $F571 - SUM(CO567:$CV567)), MIN(($F571 - SUM($I574:CM574)) / COUNTIF(CN572:$CV572, \">0\"), CN567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP567:$CV567) < $F571, MIN(CO567, $F571 - SUM($I574:CN574), $F571 - SUM(CP567:$CV567)), MIN(($F571 - SUM($I574:CN574)) / COUNTIF(CO572:$CV572, \">0\"), CO567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ567:$CV567) < $F571, MIN(CP567, $F571 - SUM($I574:CO574), $F571 - SUM(CQ567:$CV567)), MIN(($F571 - SUM($I574:CO574)) / COUNTIF(CP572:$CV572, \">0\"), CP567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR567:$CV567) < $F571, MIN(CQ567, $F571 - SUM($I574:CP574), $F571 - SUM(CR567:$CV567)), MIN(($F571 - SUM($I574:CP574)) / COUNTIF(CQ572:$CV572, \">0\"), CQ567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS567:$CV567) < $F571, MIN(CR567, $F571 - SUM($I574:CQ574), $F571 - SUM(CS567:$CV567)), MIN(($F571 - SUM($I574:CQ574)) / COUNTIF(CR572:$CV572, \">0\"), CR567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT567:$CV567) < $F571, MIN(CS567, $F571 - SUM($I574:CR574), $F571 - SUM(CT567:$CV567)), MIN(($F571 - SUM($I574:CR574)) / COUNTIF(CS572:$CV572, \">0\"), CS567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU567:$CV567) < $F571, MIN(CT567, $F571 - SUM($I574:CS574), $F571 - SUM(CU567:$CV567)), MIN(($F571 - SUM($I574:CS574)) / COUNTIF(CT572:$CV572, \">0\"), CT567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV567:$CV567) < $F571, MIN(CU567, $F571 - SUM($I574:CT574), $F571 - SUM(CV567:$CV567)), MIN(($F571 - SUM($I574:CT574)) / COUNTIF(CU572:$CV572, \">0\"), CU567)) * $F573, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV567:CV567) < $F571, MIN(CV567, $F571 - SUM($I574:CU574), $F571 - SUM($CV567:CV567)), MIN(($F571 - SUM($I574:CU574)) / COUNTIF(CV572:$CV572, \">0\"), CV567)) * $F573, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J575:CV575)","v":0},"mmcf",null,null,{"$f":"IF($F573 = 0, J572, J574)","v":0},{"$f":"IF($F573 = 0, K572, K574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F573 = 0, BW572, BW574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J575 > 0, $F569, 0)","v":0},{"$f":"IF(K575 > 0, $F569, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW575 > 0, $F569, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 19"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J579:CV579)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527 - J539 - J551 - J563 - J575, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527 - K539 - K551 - K563 - K575, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527 - BW539 - BW551 - BW563 - BW575, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J580:CV580)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I579:I579) = 0, J579 > 0), J579, 0)","v":0},{"$f":"IF(AND(SUM($I579:J579) = 0, K579 > 0), K579, 0)","v":0},{"$f":"IF(AND(SUM($I579:K579) = 0, L579 > 0), L579, 0)","v":0},{"$f":"IF(AND(SUM($I579:L579) = 0, M579 > 0), M579, 0)","v":0},{"$f":"IF(AND(SUM($I579:M579) = 0, N579 > 0), N579, 0)","v":0},{"$f":"IF(AND(SUM($I579:N579) = 0, O579 > 0), O579, 0)","v":0},{"$f":"IF(AND(SUM($I579:O579) = 0, P579 > 0), P579, 0)","v":0},{"$f":"IF(AND(SUM($I579:P579) = 0, Q579 > 0), Q579, 0)","v":0},{"$f":"IF(AND(SUM($I579:Q579) = 0, R579 > 0), R579, 0)","v":0},{"$f":"IF(AND(SUM($I579:R579) = 0, S579 > 0), S579, 0)","v":0},{"$f":"IF(AND(SUM($I579:S579) = 0, T579 > 0), T579, 0)","v":0},{"$f":"IF(AND(SUM($I579:T579) = 0, U579 > 0), U579, 0)","v":0},{"$f":"IF(AND(SUM($I579:U579) = 0, V579 > 0), V579, 0)","v":0},{"$f":"IF(AND(SUM($I579:V579) = 0, W579 > 0), W579, 0)","v":0},{"$f":"IF(AND(SUM($I579:W579) = 0, X579 > 0), X579, 0)","v":0},{"$f":"IF(AND(SUM($I579:X579) = 0, Y579 > 0), Y579, 0)","v":0},{"$f":"IF(AND(SUM($I579:Y579) = 0, Z579 > 0), Z579, 0)","v":0},{"$f":"IF(AND(SUM($I579:Z579) = 0, AA579 > 0), AA579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AA579) = 0, AB579 > 0), AB579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AB579) = 0, AC579 > 0), AC579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AC579) = 0, AD579 > 0), AD579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AD579) = 0, AE579 > 0), AE579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AE579) = 0, AF579 > 0), AF579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AF579) = 0, AG579 > 0), AG579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AG579) = 0, AH579 > 0), AH579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AH579) = 0, AI579 > 0), AI579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AI579) = 0, AJ579 > 0), AJ579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AJ579) = 0, AK579 > 0), AK579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AK579) = 0, AL579 > 0), AL579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AL579) = 0, AM579 > 0), AM579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AM579) = 0, AN579 > 0), AN579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AN579) = 0, AO579 > 0), AO579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AO579) = 0, AP579 > 0), AP579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AP579) = 0, AQ579 > 0), AQ579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AQ579) = 0, AR579 > 0), AR579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AR579) = 0, AS579 > 0), AS579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AS579) = 0, AT579 > 0), AT579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AT579) = 0, AU579 > 0), AU579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AU579) = 0, AV579 > 0), AV579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AV579) = 0, AW579 > 0), AW579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AW579) = 0, AX579 > 0), AX579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AX579) = 0, AY579 > 0), AY579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AY579) = 0, AZ579 > 0), AZ579, 0)","v":0},{"$f":"IF(AND(SUM($I579:AZ579) = 0, BA579 > 0), BA579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BA579) = 0, BB579 > 0), BB579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BB579) = 0, BC579 > 0), BC579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BC579) = 0, BD579 > 0), BD579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BD579) = 0, BE579 > 0), BE579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BE579) = 0, BF579 > 0), BF579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BF579) = 0, BG579 > 0), BG579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BG579) = 0, BH579 > 0), BH579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BH579) = 0, BI579 > 0), BI579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BI579) = 0, BJ579 > 0), BJ579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BJ579) = 0, BK579 > 0), BK579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BK579) = 0, BL579 > 0), BL579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BL579) = 0, BM579 > 0), BM579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BM579) = 0, BN579 > 0), BN579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BN579) = 0, BO579 > 0), BO579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BO579) = 0, BP579 > 0), BP579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BP579) = 0, BQ579 > 0), BQ579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BQ579) = 0, BR579 > 0), BR579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BR579) = 0, BS579 > 0), BS579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BS579) = 0, BT579 > 0), BT579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BT579) = 0, BU579 > 0), BU579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BU579) = 0, BV579 > 0), BV579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BV579) = 0, BW579 > 0), BW579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BW579) = 0, BX579 > 0), BX579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BX579) = 0, BY579 > 0), BY579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BY579) = 0, BZ579 > 0), BZ579, 0)","v":0},{"$f":"IF(AND(SUM($I579:BZ579) = 0, CA579 > 0), CA579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CA579) = 0, CB579 > 0), CB579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CB579) = 0, CC579 > 0), CC579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CC579) = 0, CD579 > 0), CD579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CD579) = 0, CE579 > 0), CE579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CE579) = 0, CF579 > 0), CF579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CF579) = 0, CG579 > 0), CG579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CG579) = 0, CH579 > 0), CH579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CH579) = 0, CI579 > 0), CI579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CI579) = 0, CJ579 > 0), CJ579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CJ579) = 0, CK579 > 0), CK579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CK579) = 0, CL579 > 0), CL579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CL579) = 0, CM579 > 0), CM579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CM579) = 0, CN579 > 0), CN579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CN579) = 0, CO579 > 0), CO579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CO579) = 0, CP579 > 0), CP579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CP579) = 0, CQ579 > 0), CQ579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CQ579) = 0, CR579 > 0), CR579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CR579) = 0, CS579 > 0), CS579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CS579) = 0, CT579 > 0), CT579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CT579) = 0, CU579 > 0), CU579, 0)","v":0},{"$f":"IF(AND(SUM($I579:CU579) = 0, CV579 > 0), CV579, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J581:CV581)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J580 / $F$355, $F579 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K580 / $F$355, $F579 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW580 / $F$355, $F579 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F581","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F581","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J584:CV584)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I584:I584) < $F583, MIN(J579, $F582, $F583 - SUM($I584:I584)), 0)","v":0},{"$f":"IF(SUM($I584:J584) < $F583, MIN(K579, $F582, $F583 - SUM($I584:J584)), 0)","v":0},{"$f":"IF(SUM($I584:K584) < $F583, MIN(L579, $F582, $F583 - SUM($I584:K584)), 0)","v":0},{"$f":"IF(SUM($I584:L584) < $F583, MIN(M579, $F582, $F583 - SUM($I584:L584)), 0)","v":0},{"$f":"IF(SUM($I584:M584) < $F583, MIN(N579, $F582, $F583 - SUM($I584:M584)), 0)","v":0},{"$f":"IF(SUM($I584:N584) < $F583, MIN(O579, $F582, $F583 - SUM($I584:N584)), 0)","v":0},{"$f":"IF(SUM($I584:O584) < $F583, MIN(P579, $F582, $F583 - SUM($I584:O584)), 0)","v":0},{"$f":"IF(SUM($I584:P584) < $F583, MIN(Q579, $F582, $F583 - SUM($I584:P584)), 0)","v":0},{"$f":"IF(SUM($I584:Q584) < $F583, MIN(R579, $F582, $F583 - SUM($I584:Q584)), 0)","v":0},{"$f":"IF(SUM($I584:R584) < $F583, MIN(S579, $F582, $F583 - SUM($I584:R584)), 0)","v":0},{"$f":"IF(SUM($I584:S584) < $F583, MIN(T579, $F582, $F583 - SUM($I584:S584)), 0)","v":0},{"$f":"IF(SUM($I584:T584) < $F583, MIN(U579, $F582, $F583 - SUM($I584:T584)), 0)","v":0},{"$f":"IF(SUM($I584:U584) < $F583, MIN(V579, $F582, $F583 - SUM($I584:U584)), 0)","v":0},{"$f":"IF(SUM($I584:V584) < $F583, MIN(W579, $F582, $F583 - SUM($I584:V584)), 0)","v":0},{"$f":"IF(SUM($I584:W584) < $F583, MIN(X579, $F582, $F583 - SUM($I584:W584)), 0)","v":0},{"$f":"IF(SUM($I584:X584) < $F583, MIN(Y579, $F582, $F583 - SUM($I584:X584)), 0)","v":0},{"$f":"IF(SUM($I584:Y584) < $F583, MIN(Z579, $F582, $F583 - SUM($I584:Y584)), 0)","v":0},{"$f":"IF(SUM($I584:Z584) < $F583, MIN(AA579, $F582, $F583 - SUM($I584:Z584)), 0)","v":0},{"$f":"IF(SUM($I584:AA584) < $F583, MIN(AB579, $F582, $F583 - SUM($I584:AA584)), 0)","v":0},{"$f":"IF(SUM($I584:AB584) < $F583, MIN(AC579, $F582, $F583 - SUM($I584:AB584)), 0)","v":0},{"$f":"IF(SUM($I584:AC584) < $F583, MIN(AD579, $F582, $F583 - SUM($I584:AC584)), 0)","v":0},{"$f":"IF(SUM($I584:AD584) < $F583, MIN(AE579, $F582, $F583 - SUM($I584:AD584)), 0)","v":0},{"$f":"IF(SUM($I584:AE584) < $F583, MIN(AF579, $F582, $F583 - SUM($I584:AE584)), 0)","v":0},{"$f":"IF(SUM($I584:AF584) < $F583, MIN(AG579, $F582, $F583 - SUM($I584:AF584)), 0)","v":0},{"$f":"IF(SUM($I584:AG584) < $F583, MIN(AH579, $F582, $F583 - SUM($I584:AG584)), 0)","v":0},{"$f":"IF(SUM($I584:AH584) < $F583, MIN(AI579, $F582, $F583 - SUM($I584:AH584)), 0)","v":0},{"$f":"IF(SUM($I584:AI584) < $F583, MIN(AJ579, $F582, $F583 - SUM($I584:AI584)), 0)","v":0},{"$f":"IF(SUM($I584:AJ584) < $F583, MIN(AK579, $F582, $F583 - SUM($I584:AJ584)), 0)","v":0},{"$f":"IF(SUM($I584:AK584) < $F583, MIN(AL579, $F582, $F583 - SUM($I584:AK584)), 0)","v":0},{"$f":"IF(SUM($I584:AL584) < $F583, MIN(AM579, $F582, $F583 - SUM($I584:AL584)), 0)","v":0},{"$f":"IF(SUM($I584:AM584) < $F583, MIN(AN579, $F582, $F583 - SUM($I584:AM584)), 0)","v":0},{"$f":"IF(SUM($I584:AN584) < $F583, MIN(AO579, $F582, $F583 - SUM($I584:AN584)), 0)","v":0},{"$f":"IF(SUM($I584:AO584) < $F583, MIN(AP579, $F582, $F583 - SUM($I584:AO584)), 0)","v":0},{"$f":"IF(SUM($I584:AP584) < $F583, MIN(AQ579, $F582, $F583 - SUM($I584:AP584)), 0)","v":0},{"$f":"IF(SUM($I584:AQ584) < $F583, MIN(AR579, $F582, $F583 - SUM($I584:AQ584)), 0)","v":0},{"$f":"IF(SUM($I584:AR584) < $F583, MIN(AS579, $F582, $F583 - SUM($I584:AR584)), 0)","v":0},{"$f":"IF(SUM($I584:AS584) < $F583, MIN(AT579, $F582, $F583 - SUM($I584:AS584)), 0)","v":0},{"$f":"IF(SUM($I584:AT584) < $F583, MIN(AU579, $F582, $F583 - SUM($I584:AT584)), 0)","v":0},{"$f":"IF(SUM($I584:AU584) < $F583, MIN(AV579, $F582, $F583 - SUM($I584:AU584)), 0)","v":0},{"$f":"IF(SUM($I584:AV584) < $F583, MIN(AW579, $F582, $F583 - SUM($I584:AV584)), 0)","v":0},{"$f":"IF(SUM($I584:AW584) < $F583, MIN(AX579, $F582, $F583 - SUM($I584:AW584)), 0)","v":0},{"$f":"IF(SUM($I584:AX584) < $F583, MIN(AY579, $F582, $F583 - SUM($I584:AX584)), 0)","v":0},{"$f":"IF(SUM($I584:AY584) < $F583, MIN(AZ579, $F582, $F583 - SUM($I584:AY584)), 0)","v":0},{"$f":"IF(SUM($I584:AZ584) < $F583, MIN(BA579, $F582, $F583 - SUM($I584:AZ584)), 0)","v":0},{"$f":"IF(SUM($I584:BA584) < $F583, MIN(BB579, $F582, $F583 - SUM($I584:BA584)), 0)","v":0},{"$f":"IF(SUM($I584:BB584) < $F583, MIN(BC579, $F582, $F583 - SUM($I584:BB584)), 0)","v":0},{"$f":"IF(SUM($I584:BC584) < $F583, MIN(BD579, $F582, $F583 - SUM($I584:BC584)), 0)","v":0},{"$f":"IF(SUM($I584:BD584) < $F583, MIN(BE579, $F582, $F583 - SUM($I584:BD584)), 0)","v":0},{"$f":"IF(SUM($I584:BE584) < $F583, MIN(BF579, $F582, $F583 - SUM($I584:BE584)), 0)","v":0},{"$f":"IF(SUM($I584:BF584) < $F583, MIN(BG579, $F582, $F583 - SUM($I584:BF584)), 0)","v":0},{"$f":"IF(SUM($I584:BG584) < $F583, MIN(BH579, $F582, $F583 - SUM($I584:BG584)), 0)","v":0},{"$f":"IF(SUM($I584:BH584) < $F583, MIN(BI579, $F582, $F583 - SUM($I584:BH584)), 0)","v":0},{"$f":"IF(SUM($I584:BI584) < $F583, MIN(BJ579, $F582, $F583 - SUM($I584:BI584)), 0)","v":0},{"$f":"IF(SUM($I584:BJ584) < $F583, MIN(BK579, $F582, $F583 - SUM($I584:BJ584)), 0)","v":0},{"$f":"IF(SUM($I584:BK584) < $F583, MIN(BL579, $F582, $F583 - SUM($I584:BK584)), 0)","v":0},{"$f":"IF(SUM($I584:BL584) < $F583, MIN(BM579, $F582, $F583 - SUM($I584:BL584)), 0)","v":0},{"$f":"IF(SUM($I584:BM584) < $F583, MIN(BN579, $F582, $F583 - SUM($I584:BM584)), 0)","v":0},{"$f":"IF(SUM($I584:BN584) < $F583, MIN(BO579, $F582, $F583 - SUM($I584:BN584)), 0)","v":0},{"$f":"IF(SUM($I584:BO584) < $F583, MIN(BP579, $F582, $F583 - SUM($I584:BO584)), 0)","v":0},{"$f":"IF(SUM($I584:BP584) < $F583, MIN(BQ579, $F582, $F583 - SUM($I584:BP584)), 0)","v":0},{"$f":"IF(SUM($I584:BQ584) < $F583, MIN(BR579, $F582, $F583 - SUM($I584:BQ584)), 0)","v":0},{"$f":"IF(SUM($I584:BR584) < $F583, MIN(BS579, $F582, $F583 - SUM($I584:BR584)), 0)","v":0},{"$f":"IF(SUM($I584:BS584) < $F583, MIN(BT579, $F582, $F583 - SUM($I584:BS584)), 0)","v":0},{"$f":"IF(SUM($I584:BT584) < $F583, MIN(BU579, $F582, $F583 - SUM($I584:BT584)), 0)","v":0},{"$f":"IF(SUM($I584:BU584) < $F583, MIN(BV579, $F582, $F583 - SUM($I584:BU584)), 0)","v":0},{"$f":"IF(SUM($I584:BV584) < $F583, MIN(BW579, $F582, $F583 - SUM($I584:BV584)), 0)","v":0},{"$f":"IF(SUM($I584:BW584) < $F583, MIN(BX579, $F582, $F583 - SUM($I584:BW584)), 0)","v":0},{"$f":"IF(SUM($I584:BX584) < $F583, MIN(BY579, $F582, $F583 - SUM($I584:BX584)), 0)","v":0},{"$f":"IF(SUM($I584:BY584) < $F583, MIN(BZ579, $F582, $F583 - SUM($I584:BY584)), 0)","v":0},{"$f":"IF(SUM($I584:BZ584) < $F583, MIN(CA579, $F582, $F583 - SUM($I584:BZ584)), 0)","v":0},{"$f":"IF(SUM($I584:CA584) < $F583, MIN(CB579, $F582, $F583 - SUM($I584:CA584)), 0)","v":0},{"$f":"IF(SUM($I584:CB584) < $F583, MIN(CC579, $F582, $F583 - SUM($I584:CB584)), 0)","v":0},{"$f":"IF(SUM($I584:CC584) < $F583, MIN(CD579, $F582, $F583 - SUM($I584:CC584)), 0)","v":0},{"$f":"IF(SUM($I584:CD584) < $F583, MIN(CE579, $F582, $F583 - SUM($I584:CD584)), 0)","v":0},{"$f":"IF(SUM($I584:CE584) < $F583, MIN(CF579, $F582, $F583 - SUM($I584:CE584)), 0)","v":0},{"$f":"IF(SUM($I584:CF584) < $F583, MIN(CG579, $F582, $F583 - SUM($I584:CF584)), 0)","v":0},{"$f":"IF(SUM($I584:CG584) < $F583, MIN(CH579, $F582, $F583 - SUM($I584:CG584)), 0)","v":0},{"$f":"IF(SUM($I584:CH584) < $F583, MIN(CI579, $F582, $F583 - SUM($I584:CH584)), 0)","v":0},{"$f":"IF(SUM($I584:CI584) < $F583, MIN(CJ579, $F582, $F583 - SUM($I584:CI584)), 0)","v":0},{"$f":"IF(SUM($I584:CJ584) < $F583, MIN(CK579, $F582, $F583 - SUM($I584:CJ584)), 0)","v":0},{"$f":"IF(SUM($I584:CK584) < $F583, MIN(CL579, $F582, $F583 - SUM($I584:CK584)), 0)","v":0},{"$f":"IF(SUM($I584:CL584) < $F583, MIN(CM579, $F582, $F583 - SUM($I584:CL584)), 0)","v":0},{"$f":"IF(SUM($I584:CM584) < $F583, MIN(CN579, $F582, $F583 - SUM($I584:CM584)), 0)","v":0},{"$f":"IF(SUM($I584:CN584) < $F583, MIN(CO579, $F582, $F583 - SUM($I584:CN584)), 0)","v":0},{"$f":"IF(SUM($I584:CO584) < $F583, MIN(CP579, $F582, $F583 - SUM($I584:CO584)), 0)","v":0},{"$f":"IF(SUM($I584:CP584) < $F583, MIN(CQ579, $F582, $F583 - SUM($I584:CP584)), 0)","v":0},{"$f":"IF(SUM($I584:CQ584) < $F583, MIN(CR579, $F582, $F583 - SUM($I584:CQ584)), 0)","v":0},{"$f":"IF(SUM($I584:CR584) < $F583, MIN(CS579, $F582, $F583 - SUM($I584:CR584)), 0)","v":0},{"$f":"IF(SUM($I584:CS584) < $F583, MIN(CT579, $F582, $F583 - SUM($I584:CS584)), 0)","v":0},{"$f":"IF(SUM($I584:CT584) < $F583, MIN(CU579, $F582, $F583 - SUM($I584:CT584)), 0)","v":0},{"$f":"IF(SUM($I584:CU584) < $F583, MIN(CV579, $F582, $F583 - SUM($I584:CU584)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F584 < F583, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K579:$CV579) < $F583, MIN(J579, $F583 - SUM($I586:I586), $F583 - SUM(K579:$CV579)), MIN(($F583 - SUM($I586:I586)) / COUNTIF(J584:$CV584, \">0\"), J579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(L579:$CV579) < $F583, MIN(K579, $F583 - SUM($I586:J586), $F583 - SUM(L579:$CV579)), MIN(($F583 - SUM($I586:J586)) / COUNTIF(K584:$CV584, \">0\"), K579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(M579:$CV579) < $F583, MIN(L579, $F583 - SUM($I586:K586), $F583 - SUM(M579:$CV579)), MIN(($F583 - SUM($I586:K586)) / COUNTIF(L584:$CV584, \">0\"), L579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(N579:$CV579) < $F583, MIN(M579, $F583 - SUM($I586:L586), $F583 - SUM(N579:$CV579)), MIN(($F583 - SUM($I586:L586)) / COUNTIF(M584:$CV584, \">0\"), M579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(O579:$CV579) < $F583, MIN(N579, $F583 - SUM($I586:M586), $F583 - SUM(O579:$CV579)), MIN(($F583 - SUM($I586:M586)) / COUNTIF(N584:$CV584, \">0\"), N579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(P579:$CV579) < $F583, MIN(O579, $F583 - SUM($I586:N586), $F583 - SUM(P579:$CV579)), MIN(($F583 - SUM($I586:N586)) / COUNTIF(O584:$CV584, \">0\"), O579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q579:$CV579) < $F583, MIN(P579, $F583 - SUM($I586:O586), $F583 - SUM(Q579:$CV579)), MIN(($F583 - SUM($I586:O586)) / COUNTIF(P584:$CV584, \">0\"), P579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(R579:$CV579) < $F583, MIN(Q579, $F583 - SUM($I586:P586), $F583 - SUM(R579:$CV579)), MIN(($F583 - SUM($I586:P586)) / COUNTIF(Q584:$CV584, \">0\"), Q579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(S579:$CV579) < $F583, MIN(R579, $F583 - SUM($I586:Q586), $F583 - SUM(S579:$CV579)), MIN(($F583 - SUM($I586:Q586)) / COUNTIF(R584:$CV584, \">0\"), R579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(T579:$CV579) < $F583, MIN(S579, $F583 - SUM($I586:R586), $F583 - SUM(T579:$CV579)), MIN(($F583 - SUM($I586:R586)) / COUNTIF(S584:$CV584, \">0\"), S579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(U579:$CV579) < $F583, MIN(T579, $F583 - SUM($I586:S586), $F583 - SUM(U579:$CV579)), MIN(($F583 - SUM($I586:S586)) / COUNTIF(T584:$CV584, \">0\"), T579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(V579:$CV579) < $F583, MIN(U579, $F583 - SUM($I586:T586), $F583 - SUM(V579:$CV579)), MIN(($F583 - SUM($I586:T586)) / COUNTIF(U584:$CV584, \">0\"), U579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(W579:$CV579) < $F583, MIN(V579, $F583 - SUM($I586:U586), $F583 - SUM(W579:$CV579)), MIN(($F583 - SUM($I586:U586)) / COUNTIF(V584:$CV584, \">0\"), V579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(X579:$CV579) < $F583, MIN(W579, $F583 - SUM($I586:V586), $F583 - SUM(X579:$CV579)), MIN(($F583 - SUM($I586:V586)) / COUNTIF(W584:$CV584, \">0\"), W579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y579:$CV579) < $F583, MIN(X579, $F583 - SUM($I586:W586), $F583 - SUM(Y579:$CV579)), MIN(($F583 - SUM($I586:W586)) / COUNTIF(X584:$CV584, \">0\"), X579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z579:$CV579) < $F583, MIN(Y579, $F583 - SUM($I586:X586), $F583 - SUM(Z579:$CV579)), MIN(($F583 - SUM($I586:X586)) / COUNTIF(Y584:$CV584, \">0\"), Y579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA579:$CV579) < $F583, MIN(Z579, $F583 - SUM($I586:Y586), $F583 - SUM(AA579:$CV579)), MIN(($F583 - SUM($I586:Y586)) / COUNTIF(Z584:$CV584, \">0\"), Z579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB579:$CV579) < $F583, MIN(AA579, $F583 - SUM($I586:Z586), $F583 - SUM(AB579:$CV579)), MIN(($F583 - SUM($I586:Z586)) / COUNTIF(AA584:$CV584, \">0\"), AA579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC579:$CV579) < $F583, MIN(AB579, $F583 - SUM($I586:AA586), $F583 - SUM(AC579:$CV579)), MIN(($F583 - SUM($I586:AA586)) / COUNTIF(AB584:$CV584, \">0\"), AB579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD579:$CV579) < $F583, MIN(AC579, $F583 - SUM($I586:AB586), $F583 - SUM(AD579:$CV579)), MIN(($F583 - SUM($I586:AB586)) / COUNTIF(AC584:$CV584, \">0\"), AC579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE579:$CV579) < $F583, MIN(AD579, $F583 - SUM($I586:AC586), $F583 - SUM(AE579:$CV579)), MIN(($F583 - SUM($I586:AC586)) / COUNTIF(AD584:$CV584, \">0\"), AD579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF579:$CV579) < $F583, MIN(AE579, $F583 - SUM($I586:AD586), $F583 - SUM(AF579:$CV579)), MIN(($F583 - SUM($I586:AD586)) / COUNTIF(AE584:$CV584, \">0\"), AE579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG579:$CV579) < $F583, MIN(AF579, $F583 - SUM($I586:AE586), $F583 - SUM(AG579:$CV579)), MIN(($F583 - SUM($I586:AE586)) / COUNTIF(AF584:$CV584, \">0\"), AF579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH579:$CV579) < $F583, MIN(AG579, $F583 - SUM($I586:AF586), $F583 - SUM(AH579:$CV579)), MIN(($F583 - SUM($I586:AF586)) / COUNTIF(AG584:$CV584, \">0\"), AG579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI579:$CV579) < $F583, MIN(AH579, $F583 - SUM($I586:AG586), $F583 - SUM(AI579:$CV579)), MIN(($F583 - SUM($I586:AG586)) / COUNTIF(AH584:$CV584, \">0\"), AH579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ579:$CV579) < $F583, MIN(AI579, $F583 - SUM($I586:AH586), $F583 - SUM(AJ579:$CV579)), MIN(($F583 - SUM($I586:AH586)) / COUNTIF(AI584:$CV584, \">0\"), AI579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK579:$CV579) < $F583, MIN(AJ579, $F583 - SUM($I586:AI586), $F583 - SUM(AK579:$CV579)), MIN(($F583 - SUM($I586:AI586)) / COUNTIF(AJ584:$CV584, \">0\"), AJ579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL579:$CV579) < $F583, MIN(AK579, $F583 - SUM($I586:AJ586), $F583 - SUM(AL579:$CV579)), MIN(($F583 - SUM($I586:AJ586)) / COUNTIF(AK584:$CV584, \">0\"), AK579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM579:$CV579) < $F583, MIN(AL579, $F583 - SUM($I586:AK586), $F583 - SUM(AM579:$CV579)), MIN(($F583 - SUM($I586:AK586)) / COUNTIF(AL584:$CV584, \">0\"), AL579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN579:$CV579) < $F583, MIN(AM579, $F583 - SUM($I586:AL586), $F583 - SUM(AN579:$CV579)), MIN(($F583 - SUM($I586:AL586)) / COUNTIF(AM584:$CV584, \">0\"), AM579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO579:$CV579) < $F583, MIN(AN579, $F583 - SUM($I586:AM586), $F583 - SUM(AO579:$CV579)), MIN(($F583 - SUM($I586:AM586)) / COUNTIF(AN584:$CV584, \">0\"), AN579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP579:$CV579) < $F583, MIN(AO579, $F583 - SUM($I586:AN586), $F583 - SUM(AP579:$CV579)), MIN(($F583 - SUM($I586:AN586)) / COUNTIF(AO584:$CV584, \">0\"), AO579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ579:$CV579) < $F583, MIN(AP579, $F583 - SUM($I586:AO586), $F583 - SUM(AQ579:$CV579)), MIN(($F583 - SUM($I586:AO586)) / COUNTIF(AP584:$CV584, \">0\"), AP579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR579:$CV579) < $F583, MIN(AQ579, $F583 - SUM($I586:AP586), $F583 - SUM(AR579:$CV579)), MIN(($F583 - SUM($I586:AP586)) / COUNTIF(AQ584:$CV584, \">0\"), AQ579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS579:$CV579) < $F583, MIN(AR579, $F583 - SUM($I586:AQ586), $F583 - SUM(AS579:$CV579)), MIN(($F583 - SUM($I586:AQ586)) / COUNTIF(AR584:$CV584, \">0\"), AR579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT579:$CV579) < $F583, MIN(AS579, $F583 - SUM($I586:AR586), $F583 - SUM(AT579:$CV579)), MIN(($F583 - SUM($I586:AR586)) / COUNTIF(AS584:$CV584, \">0\"), AS579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU579:$CV579) < $F583, MIN(AT579, $F583 - SUM($I586:AS586), $F583 - SUM(AU579:$CV579)), MIN(($F583 - SUM($I586:AS586)) / COUNTIF(AT584:$CV584, \">0\"), AT579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV579:$CV579) < $F583, MIN(AU579, $F583 - SUM($I586:AT586), $F583 - SUM(AV579:$CV579)), MIN(($F583 - SUM($I586:AT586)) / COUNTIF(AU584:$CV584, \">0\"), AU579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW579:$CV579) < $F583, MIN(AV579, $F583 - SUM($I586:AU586), $F583 - SUM(AW579:$CV579)), MIN(($F583 - SUM($I586:AU586)) / COUNTIF(AV584:$CV584, \">0\"), AV579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX579:$CV579) < $F583, MIN(AW579, $F583 - SUM($I586:AV586), $F583 - SUM(AX579:$CV579)), MIN(($F583 - SUM($I586:AV586)) / COUNTIF(AW584:$CV584, \">0\"), AW579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY579:$CV579) < $F583, MIN(AX579, $F583 - SUM($I586:AW586), $F583 - SUM(AY579:$CV579)), MIN(($F583 - SUM($I586:AW586)) / COUNTIF(AX584:$CV584, \">0\"), AX579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ579:$CV579) < $F583, MIN(AY579, $F583 - SUM($I586:AX586), $F583 - SUM(AZ579:$CV579)), MIN(($F583 - SUM($I586:AX586)) / COUNTIF(AY584:$CV584, \">0\"), AY579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA579:$CV579) < $F583, MIN(AZ579, $F583 - SUM($I586:AY586), $F583 - SUM(BA579:$CV579)), MIN(($F583 - SUM($I586:AY586)) / COUNTIF(AZ584:$CV584, \">0\"), AZ579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB579:$CV579) < $F583, MIN(BA579, $F583 - SUM($I586:AZ586), $F583 - SUM(BB579:$CV579)), MIN(($F583 - SUM($I586:AZ586)) / COUNTIF(BA584:$CV584, \">0\"), BA579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC579:$CV579) < $F583, MIN(BB579, $F583 - SUM($I586:BA586), $F583 - SUM(BC579:$CV579)), MIN(($F583 - SUM($I586:BA586)) / COUNTIF(BB584:$CV584, \">0\"), BB579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD579:$CV579) < $F583, MIN(BC579, $F583 - SUM($I586:BB586), $F583 - SUM(BD579:$CV579)), MIN(($F583 - SUM($I586:BB586)) / COUNTIF(BC584:$CV584, \">0\"), BC579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE579:$CV579) < $F583, MIN(BD579, $F583 - SUM($I586:BC586), $F583 - SUM(BE579:$CV579)), MIN(($F583 - SUM($I586:BC586)) / COUNTIF(BD584:$CV584, \">0\"), BD579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF579:$CV579) < $F583, MIN(BE579, $F583 - SUM($I586:BD586), $F583 - SUM(BF579:$CV579)), MIN(($F583 - SUM($I586:BD586)) / COUNTIF(BE584:$CV584, \">0\"), BE579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG579:$CV579) < $F583, MIN(BF579, $F583 - SUM($I586:BE586), $F583 - SUM(BG579:$CV579)), MIN(($F583 - SUM($I586:BE586)) / COUNTIF(BF584:$CV584, \">0\"), BF579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH579:$CV579) < $F583, MIN(BG579, $F583 - SUM($I586:BF586), $F583 - SUM(BH579:$CV579)), MIN(($F583 - SUM($I586:BF586)) / COUNTIF(BG584:$CV584, \">0\"), BG579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI579:$CV579) < $F583, MIN(BH579, $F583 - SUM($I586:BG586), $F583 - SUM(BI579:$CV579)), MIN(($F583 - SUM($I586:BG586)) / COUNTIF(BH584:$CV584, \">0\"), BH579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ579:$CV579) < $F583, MIN(BI579, $F583 - SUM($I586:BH586), $F583 - SUM(BJ579:$CV579)), MIN(($F583 - SUM($I586:BH586)) / COUNTIF(BI584:$CV584, \">0\"), BI579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK579:$CV579) < $F583, MIN(BJ579, $F583 - SUM($I586:BI586), $F583 - SUM(BK579:$CV579)), MIN(($F583 - SUM($I586:BI586)) / COUNTIF(BJ584:$CV584, \">0\"), BJ579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL579:$CV579) < $F583, MIN(BK579, $F583 - SUM($I586:BJ586), $F583 - SUM(BL579:$CV579)), MIN(($F583 - SUM($I586:BJ586)) / COUNTIF(BK584:$CV584, \">0\"), BK579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM579:$CV579) < $F583, MIN(BL579, $F583 - SUM($I586:BK586), $F583 - SUM(BM579:$CV579)), MIN(($F583 - SUM($I586:BK586)) / COUNTIF(BL584:$CV584, \">0\"), BL579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN579:$CV579) < $F583, MIN(BM579, $F583 - SUM($I586:BL586), $F583 - SUM(BN579:$CV579)), MIN(($F583 - SUM($I586:BL586)) / COUNTIF(BM584:$CV584, \">0\"), BM579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO579:$CV579) < $F583, MIN(BN579, $F583 - SUM($I586:BM586), $F583 - SUM(BO579:$CV579)), MIN(($F583 - SUM($I586:BM586)) / COUNTIF(BN584:$CV584, \">0\"), BN579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP579:$CV579) < $F583, MIN(BO579, $F583 - SUM($I586:BN586), $F583 - SUM(BP579:$CV579)), MIN(($F583 - SUM($I586:BN586)) / COUNTIF(BO584:$CV584, \">0\"), BO579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ579:$CV579) < $F583, MIN(BP579, $F583 - SUM($I586:BO586), $F583 - SUM(BQ579:$CV579)), MIN(($F583 - SUM($I586:BO586)) / COUNTIF(BP584:$CV584, \">0\"), BP579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR579:$CV579) < $F583, MIN(BQ579, $F583 - SUM($I586:BP586), $F583 - SUM(BR579:$CV579)), MIN(($F583 - SUM($I586:BP586)) / COUNTIF(BQ584:$CV584, \">0\"), BQ579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS579:$CV579) < $F583, MIN(BR579, $F583 - SUM($I586:BQ586), $F583 - SUM(BS579:$CV579)), MIN(($F583 - SUM($I586:BQ586)) / COUNTIF(BR584:$CV584, \">0\"), BR579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT579:$CV579) < $F583, MIN(BS579, $F583 - SUM($I586:BR586), $F583 - SUM(BT579:$CV579)), MIN(($F583 - SUM($I586:BR586)) / COUNTIF(BS584:$CV584, \">0\"), BS579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU579:$CV579) < $F583, MIN(BT579, $F583 - SUM($I586:BS586), $F583 - SUM(BU579:$CV579)), MIN(($F583 - SUM($I586:BS586)) / COUNTIF(BT584:$CV584, \">0\"), BT579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV579:$CV579) < $F583, MIN(BU579, $F583 - SUM($I586:BT586), $F583 - SUM(BV579:$CV579)), MIN(($F583 - SUM($I586:BT586)) / COUNTIF(BU584:$CV584, \">0\"), BU579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW579:$CV579) < $F583, MIN(BV579, $F583 - SUM($I586:BU586), $F583 - SUM(BW579:$CV579)), MIN(($F583 - SUM($I586:BU586)) / COUNTIF(BV584:$CV584, \">0\"), BV579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX579:$CV579) < $F583, MIN(BW579, $F583 - SUM($I586:BV586), $F583 - SUM(BX579:$CV579)), MIN(($F583 - SUM($I586:BV586)) / COUNTIF(BW584:$CV584, \">0\"), BW579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY579:$CV579) < $F583, MIN(BX579, $F583 - SUM($I586:BW586), $F583 - SUM(BY579:$CV579)), MIN(($F583 - SUM($I586:BW586)) / COUNTIF(BX584:$CV584, \">0\"), BX579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ579:$CV579) < $F583, MIN(BY579, $F583 - SUM($I586:BX586), $F583 - SUM(BZ579:$CV579)), MIN(($F583 - SUM($I586:BX586)) / COUNTIF(BY584:$CV584, \">0\"), BY579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA579:$CV579) < $F583, MIN(BZ579, $F583 - SUM($I586:BY586), $F583 - SUM(CA579:$CV579)), MIN(($F583 - SUM($I586:BY586)) / COUNTIF(BZ584:$CV584, \">0\"), BZ579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB579:$CV579) < $F583, MIN(CA579, $F583 - SUM($I586:BZ586), $F583 - SUM(CB579:$CV579)), MIN(($F583 - SUM($I586:BZ586)) / COUNTIF(CA584:$CV584, \">0\"), CA579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC579:$CV579) < $F583, MIN(CB579, $F583 - SUM($I586:CA586), $F583 - SUM(CC579:$CV579)), MIN(($F583 - SUM($I586:CA586)) / COUNTIF(CB584:$CV584, \">0\"), CB579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD579:$CV579) < $F583, MIN(CC579, $F583 - SUM($I586:CB586), $F583 - SUM(CD579:$CV579)), MIN(($F583 - SUM($I586:CB586)) / COUNTIF(CC584:$CV584, \">0\"), CC579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE579:$CV579) < $F583, MIN(CD579, $F583 - SUM($I586:CC586), $F583 - SUM(CE579:$CV579)), MIN(($F583 - SUM($I586:CC586)) / COUNTIF(CD584:$CV584, \">0\"), CD579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF579:$CV579) < $F583, MIN(CE579, $F583 - SUM($I586:CD586), $F583 - SUM(CF579:$CV579)), MIN(($F583 - SUM($I586:CD586)) / COUNTIF(CE584:$CV584, \">0\"), CE579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG579:$CV579) < $F583, MIN(CF579, $F583 - SUM($I586:CE586), $F583 - SUM(CG579:$CV579)), MIN(($F583 - SUM($I586:CE586)) / COUNTIF(CF584:$CV584, \">0\"), CF579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH579:$CV579) < $F583, MIN(CG579, $F583 - SUM($I586:CF586), $F583 - SUM(CH579:$CV579)), MIN(($F583 - SUM($I586:CF586)) / COUNTIF(CG584:$CV584, \">0\"), CG579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI579:$CV579) < $F583, MIN(CH579, $F583 - SUM($I586:CG586), $F583 - SUM(CI579:$CV579)), MIN(($F583 - SUM($I586:CG586)) / COUNTIF(CH584:$CV584, \">0\"), CH579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ579:$CV579) < $F583, MIN(CI579, $F583 - SUM($I586:CH586), $F583 - SUM(CJ579:$CV579)), MIN(($F583 - SUM($I586:CH586)) / COUNTIF(CI584:$CV584, \">0\"), CI579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK579:$CV579) < $F583, MIN(CJ579, $F583 - SUM($I586:CI586), $F583 - SUM(CK579:$CV579)), MIN(($F583 - SUM($I586:CI586)) / COUNTIF(CJ584:$CV584, \">0\"), CJ579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL579:$CV579) < $F583, MIN(CK579, $F583 - SUM($I586:CJ586), $F583 - SUM(CL579:$CV579)), MIN(($F583 - SUM($I586:CJ586)) / COUNTIF(CK584:$CV584, \">0\"), CK579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM579:$CV579) < $F583, MIN(CL579, $F583 - SUM($I586:CK586), $F583 - SUM(CM579:$CV579)), MIN(($F583 - SUM($I586:CK586)) / COUNTIF(CL584:$CV584, \">0\"), CL579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN579:$CV579) < $F583, MIN(CM579, $F583 - SUM($I586:CL586), $F583 - SUM(CN579:$CV579)), MIN(($F583 - SUM($I586:CL586)) / COUNTIF(CM584:$CV584, \">0\"), CM579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO579:$CV579) < $F583, MIN(CN579, $F583 - SUM($I586:CM586), $F583 - SUM(CO579:$CV579)), MIN(($F583 - SUM($I586:CM586)) / COUNTIF(CN584:$CV584, \">0\"), CN579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP579:$CV579) < $F583, MIN(CO579, $F583 - SUM($I586:CN586), $F583 - SUM(CP579:$CV579)), MIN(($F583 - SUM($I586:CN586)) / COUNTIF(CO584:$CV584, \">0\"), CO579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ579:$CV579) < $F583, MIN(CP579, $F583 - SUM($I586:CO586), $F583 - SUM(CQ579:$CV579)), MIN(($F583 - SUM($I586:CO586)) / COUNTIF(CP584:$CV584, \">0\"), CP579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR579:$CV579) < $F583, MIN(CQ579, $F583 - SUM($I586:CP586), $F583 - SUM(CR579:$CV579)), MIN(($F583 - SUM($I586:CP586)) / COUNTIF(CQ584:$CV584, \">0\"), CQ579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS579:$CV579) < $F583, MIN(CR579, $F583 - SUM($I586:CQ586), $F583 - SUM(CS579:$CV579)), MIN(($F583 - SUM($I586:CQ586)) / COUNTIF(CR584:$CV584, \">0\"), CR579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT579:$CV579) < $F583, MIN(CS579, $F583 - SUM($I586:CR586), $F583 - SUM(CT579:$CV579)), MIN(($F583 - SUM($I586:CR586)) / COUNTIF(CS584:$CV584, \">0\"), CS579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU579:$CV579) < $F583, MIN(CT579, $F583 - SUM($I586:CS586), $F583 - SUM(CU579:$CV579)), MIN(($F583 - SUM($I586:CS586)) / COUNTIF(CT584:$CV584, \">0\"), CT579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV579:$CV579) < $F583, MIN(CU579, $F583 - SUM($I586:CT586), $F583 - SUM(CV579:$CV579)), MIN(($F583 - SUM($I586:CT586)) / COUNTIF(CU584:$CV584, \">0\"), CU579)) * $F585, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV579:CV579) < $F583, MIN(CV579, $F583 - SUM($I586:CU586), $F583 - SUM($CV579:CV579)), MIN(($F583 - SUM($I586:CU586)) / COUNTIF(CV584:$CV584, \">0\"), CV579)) * $F585, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J587:CV587)","v":0},"mmcf",null,null,{"$f":"IF($F585 = 0, J584, J586)","v":0},{"$f":"IF($F585 = 0, K584, K586)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F585 = 0, BW584, BW586)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J587 > 0, $F581, 0)","v":0},{"$f":"IF(K587 > 0, $F581, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW587 > 0, $F581, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 20"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J591:CV591)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527 - J539 - J551 - J563 - J575 - J587, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527 - K539 - K551 - K563 - K575 - K587, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527 - BW539 - BW551 - BW563 - BW575 - BW587, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J592:CV592)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I591:I591) = 0, J591 > 0), J591, 0)","v":0},{"$f":"IF(AND(SUM($I591:J591) = 0, K591 > 0), K591, 0)","v":0},{"$f":"IF(AND(SUM($I591:K591) = 0, L591 > 0), L591, 0)","v":0},{"$f":"IF(AND(SUM($I591:L591) = 0, M591 > 0), M591, 0)","v":0},{"$f":"IF(AND(SUM($I591:M591) = 0, N591 > 0), N591, 0)","v":0},{"$f":"IF(AND(SUM($I591:N591) = 0, O591 > 0), O591, 0)","v":0},{"$f":"IF(AND(SUM($I591:O591) = 0, P591 > 0), P591, 0)","v":0},{"$f":"IF(AND(SUM($I591:P591) = 0, Q591 > 0), Q591, 0)","v":0},{"$f":"IF(AND(SUM($I591:Q591) = 0, R591 > 0), R591, 0)","v":0},{"$f":"IF(AND(SUM($I591:R591) = 0, S591 > 0), S591, 0)","v":0},{"$f":"IF(AND(SUM($I591:S591) = 0, T591 > 0), T591, 0)","v":0},{"$f":"IF(AND(SUM($I591:T591) = 0, U591 > 0), U591, 0)","v":0},{"$f":"IF(AND(SUM($I591:U591) = 0, V591 > 0), V591, 0)","v":0},{"$f":"IF(AND(SUM($I591:V591) = 0, W591 > 0), W591, 0)","v":0},{"$f":"IF(AND(SUM($I591:W591) = 0, X591 > 0), X591, 0)","v":0},{"$f":"IF(AND(SUM($I591:X591) = 0, Y591 > 0), Y591, 0)","v":0},{"$f":"IF(AND(SUM($I591:Y591) = 0, Z591 > 0), Z591, 0)","v":0},{"$f":"IF(AND(SUM($I591:Z591) = 0, AA591 > 0), AA591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AA591) = 0, AB591 > 0), AB591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AB591) = 0, AC591 > 0), AC591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AC591) = 0, AD591 > 0), AD591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AD591) = 0, AE591 > 0), AE591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AE591) = 0, AF591 > 0), AF591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AF591) = 0, AG591 > 0), AG591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AG591) = 0, AH591 > 0), AH591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AH591) = 0, AI591 > 0), AI591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AI591) = 0, AJ591 > 0), AJ591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AJ591) = 0, AK591 > 0), AK591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AK591) = 0, AL591 > 0), AL591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AL591) = 0, AM591 > 0), AM591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AM591) = 0, AN591 > 0), AN591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AN591) = 0, AO591 > 0), AO591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AO591) = 0, AP591 > 0), AP591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AP591) = 0, AQ591 > 0), AQ591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AQ591) = 0, AR591 > 0), AR591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AR591) = 0, AS591 > 0), AS591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AS591) = 0, AT591 > 0), AT591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AT591) = 0, AU591 > 0), AU591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AU591) = 0, AV591 > 0), AV591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AV591) = 0, AW591 > 0), AW591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AW591) = 0, AX591 > 0), AX591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AX591) = 0, AY591 > 0), AY591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AY591) = 0, AZ591 > 0), AZ591, 0)","v":0},{"$f":"IF(AND(SUM($I591:AZ591) = 0, BA591 > 0), BA591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BA591) = 0, BB591 > 0), BB591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BB591) = 0, BC591 > 0), BC591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BC591) = 0, BD591 > 0), BD591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BD591) = 0, BE591 > 0), BE591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BE591) = 0, BF591 > 0), BF591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BF591) = 0, BG591 > 0), BG591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BG591) = 0, BH591 > 0), BH591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BH591) = 0, BI591 > 0), BI591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BI591) = 0, BJ591 > 0), BJ591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BJ591) = 0, BK591 > 0), BK591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BK591) = 0, BL591 > 0), BL591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BL591) = 0, BM591 > 0), BM591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BM591) = 0, BN591 > 0), BN591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BN591) = 0, BO591 > 0), BO591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BO591) = 0, BP591 > 0), BP591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BP591) = 0, BQ591 > 0), BQ591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BQ591) = 0, BR591 > 0), BR591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BR591) = 0, BS591 > 0), BS591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BS591) = 0, BT591 > 0), BT591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BT591) = 0, BU591 > 0), BU591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BU591) = 0, BV591 > 0), BV591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BV591) = 0, BW591 > 0), BW591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BW591) = 0, BX591 > 0), BX591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BX591) = 0, BY591 > 0), BY591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BY591) = 0, BZ591 > 0), BZ591, 0)","v":0},{"$f":"IF(AND(SUM($I591:BZ591) = 0, CA591 > 0), CA591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CA591) = 0, CB591 > 0), CB591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CB591) = 0, CC591 > 0), CC591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CC591) = 0, CD591 > 0), CD591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CD591) = 0, CE591 > 0), CE591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CE591) = 0, CF591 > 0), CF591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CF591) = 0, CG591 > 0), CG591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CG591) = 0, CH591 > 0), CH591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CH591) = 0, CI591 > 0), CI591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CI591) = 0, CJ591 > 0), CJ591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CJ591) = 0, CK591 > 0), CK591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CK591) = 0, CL591 > 0), CL591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CL591) = 0, CM591 > 0), CM591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CM591) = 0, CN591 > 0), CN591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CN591) = 0, CO591 > 0), CO591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CO591) = 0, CP591 > 0), CP591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CP591) = 0, CQ591 > 0), CQ591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CQ591) = 0, CR591 > 0), CR591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CR591) = 0, CS591 > 0), CS591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CS591) = 0, CT591 > 0), CT591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CT591) = 0, CU591 > 0), CU591, 0)","v":0},{"$f":"IF(AND(SUM($I591:CU591) = 0, CV591 > 0), CV591, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J593:CV593)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J592 / $F$355, $F591 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K592 / $F$355, $F591 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW592 / $F$355, $F591 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F593","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F593","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J596:CV596)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I596:I596) < $F595, MIN(J591, $F594, $F595 - SUM($I596:I596)), 0)","v":0},{"$f":"IF(SUM($I596:J596) < $F595, MIN(K591, $F594, $F595 - SUM($I596:J596)), 0)","v":0},{"$f":"IF(SUM($I596:K596) < $F595, MIN(L591, $F594, $F595 - SUM($I596:K596)), 0)","v":0},{"$f":"IF(SUM($I596:L596) < $F595, MIN(M591, $F594, $F595 - SUM($I596:L596)), 0)","v":0},{"$f":"IF(SUM($I596:M596) < $F595, MIN(N591, $F594, $F595 - SUM($I596:M596)), 0)","v":0},{"$f":"IF(SUM($I596:N596) < $F595, MIN(O591, $F594, $F595 - SUM($I596:N596)), 0)","v":0},{"$f":"IF(SUM($I596:O596) < $F595, MIN(P591, $F594, $F595 - SUM($I596:O596)), 0)","v":0},{"$f":"IF(SUM($I596:P596) < $F595, MIN(Q591, $F594, $F595 - SUM($I596:P596)), 0)","v":0},{"$f":"IF(SUM($I596:Q596) < $F595, MIN(R591, $F594, $F595 - SUM($I596:Q596)), 0)","v":0},{"$f":"IF(SUM($I596:R596) < $F595, MIN(S591, $F594, $F595 - SUM($I596:R596)), 0)","v":0},{"$f":"IF(SUM($I596:S596) < $F595, MIN(T591, $F594, $F595 - SUM($I596:S596)), 0)","v":0},{"$f":"IF(SUM($I596:T596) < $F595, MIN(U591, $F594, $F595 - SUM($I596:T596)), 0)","v":0},{"$f":"IF(SUM($I596:U596) < $F595, MIN(V591, $F594, $F595 - SUM($I596:U596)), 0)","v":0},{"$f":"IF(SUM($I596:V596) < $F595, MIN(W591, $F594, $F595 - SUM($I596:V596)), 0)","v":0},{"$f":"IF(SUM($I596:W596) < $F595, MIN(X591, $F594, $F595 - SUM($I596:W596)), 0)","v":0},{"$f":"IF(SUM($I596:X596) < $F595, MIN(Y591, $F594, $F595 - SUM($I596:X596)), 0)","v":0},{"$f":"IF(SUM($I596:Y596) < $F595, MIN(Z591, $F594, $F595 - SUM($I596:Y596)), 0)","v":0},{"$f":"IF(SUM($I596:Z596) < $F595, MIN(AA591, $F594, $F595 - SUM($I596:Z596)), 0)","v":0},{"$f":"IF(SUM($I596:AA596) < $F595, MIN(AB591, $F594, $F595 - SUM($I596:AA596)), 0)","v":0},{"$f":"IF(SUM($I596:AB596) < $F595, MIN(AC591, $F594, $F595 - SUM($I596:AB596)), 0)","v":0},{"$f":"IF(SUM($I596:AC596) < $F595, MIN(AD591, $F594, $F595 - SUM($I596:AC596)), 0)","v":0},{"$f":"IF(SUM($I596:AD596) < $F595, MIN(AE591, $F594, $F595 - SUM($I596:AD596)), 0)","v":0},{"$f":"IF(SUM($I596:AE596) < $F595, MIN(AF591, $F594, $F595 - SUM($I596:AE596)), 0)","v":0},{"$f":"IF(SUM($I596:AF596) < $F595, MIN(AG591, $F594, $F595 - SUM($I596:AF596)), 0)","v":0},{"$f":"IF(SUM($I596:AG596) < $F595, MIN(AH591, $F594, $F595 - SUM($I596:AG596)), 0)","v":0},{"$f":"IF(SUM($I596:AH596) < $F595, MIN(AI591, $F594, $F595 - SUM($I596:AH596)), 0)","v":0},{"$f":"IF(SUM($I596:AI596) < $F595, MIN(AJ591, $F594, $F595 - SUM($I596:AI596)), 0)","v":0},{"$f":"IF(SUM($I596:AJ596) < $F595, MIN(AK591, $F594, $F595 - SUM($I596:AJ596)), 0)","v":0},{"$f":"IF(SUM($I596:AK596) < $F595, MIN(AL591, $F594, $F595 - SUM($I596:AK596)), 0)","v":0},{"$f":"IF(SUM($I596:AL596) < $F595, MIN(AM591, $F594, $F595 - SUM($I596:AL596)), 0)","v":0},{"$f":"IF(SUM($I596:AM596) < $F595, MIN(AN591, $F594, $F595 - SUM($I596:AM596)), 0)","v":0},{"$f":"IF(SUM($I596:AN596) < $F595, MIN(AO591, $F594, $F595 - SUM($I596:AN596)), 0)","v":0},{"$f":"IF(SUM($I596:AO596) < $F595, MIN(AP591, $F594, $F595 - SUM($I596:AO596)), 0)","v":0},{"$f":"IF(SUM($I596:AP596) < $F595, MIN(AQ591, $F594, $F595 - SUM($I596:AP596)), 0)","v":0},{"$f":"IF(SUM($I596:AQ596) < $F595, MIN(AR591, $F594, $F595 - SUM($I596:AQ596)), 0)","v":0},{"$f":"IF(SUM($I596:AR596) < $F595, MIN(AS591, $F594, $F595 - SUM($I596:AR596)), 0)","v":0},{"$f":"IF(SUM($I596:AS596) < $F595, MIN(AT591, $F594, $F595 - SUM($I596:AS596)), 0)","v":0},{"$f":"IF(SUM($I596:AT596) < $F595, MIN(AU591, $F594, $F595 - SUM($I596:AT596)), 0)","v":0},{"$f":"IF(SUM($I596:AU596) < $F595, MIN(AV591, $F594, $F595 - SUM($I596:AU596)), 0)","v":0},{"$f":"IF(SUM($I596:AV596) < $F595, MIN(AW591, $F594, $F595 - SUM($I596:AV596)), 0)","v":0},{"$f":"IF(SUM($I596:AW596) < $F595, MIN(AX591, $F594, $F595 - SUM($I596:AW596)), 0)","v":0},{"$f":"IF(SUM($I596:AX596) < $F595, MIN(AY591, $F594, $F595 - SUM($I596:AX596)), 0)","v":0},{"$f":"IF(SUM($I596:AY596) < $F595, MIN(AZ591, $F594, $F595 - SUM($I596:AY596)), 0)","v":0},{"$f":"IF(SUM($I596:AZ596) < $F595, MIN(BA591, $F594, $F595 - SUM($I596:AZ596)), 0)","v":0},{"$f":"IF(SUM($I596:BA596) < $F595, MIN(BB591, $F594, $F595 - SUM($I596:BA596)), 0)","v":0},{"$f":"IF(SUM($I596:BB596) < $F595, MIN(BC591, $F594, $F595 - SUM($I596:BB596)), 0)","v":0},{"$f":"IF(SUM($I596:BC596) < $F595, MIN(BD591, $F594, $F595 - SUM($I596:BC596)), 0)","v":0},{"$f":"IF(SUM($I596:BD596) < $F595, MIN(BE591, $F594, $F595 - SUM($I596:BD596)), 0)","v":0},{"$f":"IF(SUM($I596:BE596) < $F595, MIN(BF591, $F594, $F595 - SUM($I596:BE596)), 0)","v":0},{"$f":"IF(SUM($I596:BF596) < $F595, MIN(BG591, $F594, $F595 - SUM($I596:BF596)), 0)","v":0},{"$f":"IF(SUM($I596:BG596) < $F595, MIN(BH591, $F594, $F595 - SUM($I596:BG596)), 0)","v":0},{"$f":"IF(SUM($I596:BH596) < $F595, MIN(BI591, $F594, $F595 - SUM($I596:BH596)), 0)","v":0},{"$f":"IF(SUM($I596:BI596) < $F595, MIN(BJ591, $F594, $F595 - SUM($I596:BI596)), 0)","v":0},{"$f":"IF(SUM($I596:BJ596) < $F595, MIN(BK591, $F594, $F595 - SUM($I596:BJ596)), 0)","v":0},{"$f":"IF(SUM($I596:BK596) < $F595, MIN(BL591, $F594, $F595 - SUM($I596:BK596)), 0)","v":0},{"$f":"IF(SUM($I596:BL596) < $F595, MIN(BM591, $F594, $F595 - SUM($I596:BL596)), 0)","v":0},{"$f":"IF(SUM($I596:BM596) < $F595, MIN(BN591, $F594, $F595 - SUM($I596:BM596)), 0)","v":0},{"$f":"IF(SUM($I596:BN596) < $F595, MIN(BO591, $F594, $F595 - SUM($I596:BN596)), 0)","v":0},{"$f":"IF(SUM($I596:BO596) < $F595, MIN(BP591, $F594, $F595 - SUM($I596:BO596)), 0)","v":0},{"$f":"IF(SUM($I596:BP596) < $F595, MIN(BQ591, $F594, $F595 - SUM($I596:BP596)), 0)","v":0},{"$f":"IF(SUM($I596:BQ596) < $F595, MIN(BR591, $F594, $F595 - SUM($I596:BQ596)), 0)","v":0},{"$f":"IF(SUM($I596:BR596) < $F595, MIN(BS591, $F594, $F595 - SUM($I596:BR596)), 0)","v":0},{"$f":"IF(SUM($I596:BS596) < $F595, MIN(BT591, $F594, $F595 - SUM($I596:BS596)), 0)","v":0},{"$f":"IF(SUM($I596:BT596) < $F595, MIN(BU591, $F594, $F595 - SUM($I596:BT596)), 0)","v":0},{"$f":"IF(SUM($I596:BU596) < $F595, MIN(BV591, $F594, $F595 - SUM($I596:BU596)), 0)","v":0},{"$f":"IF(SUM($I596:BV596) < $F595, MIN(BW591, $F594, $F595 - SUM($I596:BV596)), 0)","v":0},{"$f":"IF(SUM($I596:BW596) < $F595, MIN(BX591, $F594, $F595 - SUM($I596:BW596)), 0)","v":0},{"$f":"IF(SUM($I596:BX596) < $F595, MIN(BY591, $F594, $F595 - SUM($I596:BX596)), 0)","v":0},{"$f":"IF(SUM($I596:BY596) < $F595, MIN(BZ591, $F594, $F595 - SUM($I596:BY596)), 0)","v":0},{"$f":"IF(SUM($I596:BZ596) < $F595, MIN(CA591, $F594, $F595 - SUM($I596:BZ596)), 0)","v":0},{"$f":"IF(SUM($I596:CA596) < $F595, MIN(CB591, $F594, $F595 - SUM($I596:CA596)), 0)","v":0},{"$f":"IF(SUM($I596:CB596) < $F595, MIN(CC591, $F594, $F595 - SUM($I596:CB596)), 0)","v":0},{"$f":"IF(SUM($I596:CC596) < $F595, MIN(CD591, $F594, $F595 - SUM($I596:CC596)), 0)","v":0},{"$f":"IF(SUM($I596:CD596) < $F595, MIN(CE591, $F594, $F595 - SUM($I596:CD596)), 0)","v":0},{"$f":"IF(SUM($I596:CE596) < $F595, MIN(CF591, $F594, $F595 - SUM($I596:CE596)), 0)","v":0},{"$f":"IF(SUM($I596:CF596) < $F595, MIN(CG591, $F594, $F595 - SUM($I596:CF596)), 0)","v":0},{"$f":"IF(SUM($I596:CG596) < $F595, MIN(CH591, $F594, $F595 - SUM($I596:CG596)), 0)","v":0},{"$f":"IF(SUM($I596:CH596) < $F595, MIN(CI591, $F594, $F595 - SUM($I596:CH596)), 0)","v":0},{"$f":"IF(SUM($I596:CI596) < $F595, MIN(CJ591, $F594, $F595 - SUM($I596:CI596)), 0)","v":0},{"$f":"IF(SUM($I596:CJ596) < $F595, MIN(CK591, $F594, $F595 - SUM($I596:CJ596)), 0)","v":0},{"$f":"IF(SUM($I596:CK596) < $F595, MIN(CL591, $F594, $F595 - SUM($I596:CK596)), 0)","v":0},{"$f":"IF(SUM($I596:CL596) < $F595, MIN(CM591, $F594, $F595 - SUM($I596:CL596)), 0)","v":0},{"$f":"IF(SUM($I596:CM596) < $F595, MIN(CN591, $F594, $F595 - SUM($I596:CM596)), 0)","v":0},{"$f":"IF(SUM($I596:CN596) < $F595, MIN(CO591, $F594, $F595 - SUM($I596:CN596)), 0)","v":0},{"$f":"IF(SUM($I596:CO596) < $F595, MIN(CP591, $F594, $F595 - SUM($I596:CO596)), 0)","v":0},{"$f":"IF(SUM($I596:CP596) < $F595, MIN(CQ591, $F594, $F595 - SUM($I596:CP596)), 0)","v":0},{"$f":"IF(SUM($I596:CQ596) < $F595, MIN(CR591, $F594, $F595 - SUM($I596:CQ596)), 0)","v":0},{"$f":"IF(SUM($I596:CR596) < $F595, MIN(CS591, $F594, $F595 - SUM($I596:CR596)), 0)","v":0},{"$f":"IF(SUM($I596:CS596) < $F595, MIN(CT591, $F594, $F595 - SUM($I596:CS596)), 0)","v":0},{"$f":"IF(SUM($I596:CT596) < $F595, MIN(CU591, $F594, $F595 - SUM($I596:CT596)), 0)","v":0},{"$f":"IF(SUM($I596:CU596) < $F595, MIN(CV591, $F594, $F595 - SUM($I596:CU596)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F596 < F595, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K591:$CV591) < $F595, MIN(J591, $F595 - SUM($I598:I598), $F595 - SUM(K591:$CV591)), MIN(($F595 - SUM($I598:I598)) / COUNTIF(J596:$CV596, \">0\"), J591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(L591:$CV591) < $F595, MIN(K591, $F595 - SUM($I598:J598), $F595 - SUM(L591:$CV591)), MIN(($F595 - SUM($I598:J598)) / COUNTIF(K596:$CV596, \">0\"), K591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(M591:$CV591) < $F595, MIN(L591, $F595 - SUM($I598:K598), $F595 - SUM(M591:$CV591)), MIN(($F595 - SUM($I598:K598)) / COUNTIF(L596:$CV596, \">0\"), L591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(N591:$CV591) < $F595, MIN(M591, $F595 - SUM($I598:L598), $F595 - SUM(N591:$CV591)), MIN(($F595 - SUM($I598:L598)) / COUNTIF(M596:$CV596, \">0\"), M591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(O591:$CV591) < $F595, MIN(N591, $F595 - SUM($I598:M598), $F595 - SUM(O591:$CV591)), MIN(($F595 - SUM($I598:M598)) / COUNTIF(N596:$CV596, \">0\"), N591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(P591:$CV591) < $F595, MIN(O591, $F595 - SUM($I598:N598), $F595 - SUM(P591:$CV591)), MIN(($F595 - SUM($I598:N598)) / COUNTIF(O596:$CV596, \">0\"), O591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q591:$CV591) < $F595, MIN(P591, $F595 - SUM($I598:O598), $F595 - SUM(Q591:$CV591)), MIN(($F595 - SUM($I598:O598)) / COUNTIF(P596:$CV596, \">0\"), P591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(R591:$CV591) < $F595, MIN(Q591, $F595 - SUM($I598:P598), $F595 - SUM(R591:$CV591)), MIN(($F595 - SUM($I598:P598)) / COUNTIF(Q596:$CV596, \">0\"), Q591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(S591:$CV591) < $F595, MIN(R591, $F595 - SUM($I598:Q598), $F595 - SUM(S591:$CV591)), MIN(($F595 - SUM($I598:Q598)) / COUNTIF(R596:$CV596, \">0\"), R591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(T591:$CV591) < $F595, MIN(S591, $F595 - SUM($I598:R598), $F595 - SUM(T591:$CV591)), MIN(($F595 - SUM($I598:R598)) / COUNTIF(S596:$CV596, \">0\"), S591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(U591:$CV591) < $F595, MIN(T591, $F595 - SUM($I598:S598), $F595 - SUM(U591:$CV591)), MIN(($F595 - SUM($I598:S598)) / COUNTIF(T596:$CV596, \">0\"), T591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(V591:$CV591) < $F595, MIN(U591, $F595 - SUM($I598:T598), $F595 - SUM(V591:$CV591)), MIN(($F595 - SUM($I598:T598)) / COUNTIF(U596:$CV596, \">0\"), U591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(W591:$CV591) < $F595, MIN(V591, $F595 - SUM($I598:U598), $F595 - SUM(W591:$CV591)), MIN(($F595 - SUM($I598:U598)) / COUNTIF(V596:$CV596, \">0\"), V591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(X591:$CV591) < $F595, MIN(W591, $F595 - SUM($I598:V598), $F595 - SUM(X591:$CV591)), MIN(($F595 - SUM($I598:V598)) / COUNTIF(W596:$CV596, \">0\"), W591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y591:$CV591) < $F595, MIN(X591, $F595 - SUM($I598:W598), $F595 - SUM(Y591:$CV591)), MIN(($F595 - SUM($I598:W598)) / COUNTIF(X596:$CV596, \">0\"), X591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z591:$CV591) < $F595, MIN(Y591, $F595 - SUM($I598:X598), $F595 - SUM(Z591:$CV591)), MIN(($F595 - SUM($I598:X598)) / COUNTIF(Y596:$CV596, \">0\"), Y591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA591:$CV591) < $F595, MIN(Z591, $F595 - SUM($I598:Y598), $F595 - SUM(AA591:$CV591)), MIN(($F595 - SUM($I598:Y598)) / COUNTIF(Z596:$CV596, \">0\"), Z591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB591:$CV591) < $F595, MIN(AA591, $F595 - SUM($I598:Z598), $F595 - SUM(AB591:$CV591)), MIN(($F595 - SUM($I598:Z598)) / COUNTIF(AA596:$CV596, \">0\"), AA591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC591:$CV591) < $F595, MIN(AB591, $F595 - SUM($I598:AA598), $F595 - SUM(AC591:$CV591)), MIN(($F595 - SUM($I598:AA598)) / COUNTIF(AB596:$CV596, \">0\"), AB591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD591:$CV591) < $F595, MIN(AC591, $F595 - SUM($I598:AB598), $F595 - SUM(AD591:$CV591)), MIN(($F595 - SUM($I598:AB598)) / COUNTIF(AC596:$CV596, \">0\"), AC591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE591:$CV591) < $F595, MIN(AD591, $F595 - SUM($I598:AC598), $F595 - SUM(AE591:$CV591)), MIN(($F595 - SUM($I598:AC598)) / COUNTIF(AD596:$CV596, \">0\"), AD591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF591:$CV591) < $F595, MIN(AE591, $F595 - SUM($I598:AD598), $F595 - SUM(AF591:$CV591)), MIN(($F595 - SUM($I598:AD598)) / COUNTIF(AE596:$CV596, \">0\"), AE591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG591:$CV591) < $F595, MIN(AF591, $F595 - SUM($I598:AE598), $F595 - SUM(AG591:$CV591)), MIN(($F595 - SUM($I598:AE598)) / COUNTIF(AF596:$CV596, \">0\"), AF591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH591:$CV591) < $F595, MIN(AG591, $F595 - SUM($I598:AF598), $F595 - SUM(AH591:$CV591)), MIN(($F595 - SUM($I598:AF598)) / COUNTIF(AG596:$CV596, \">0\"), AG591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI591:$CV591) < $F595, MIN(AH591, $F595 - SUM($I598:AG598), $F595 - SUM(AI591:$CV591)), MIN(($F595 - SUM($I598:AG598)) / COUNTIF(AH596:$CV596, \">0\"), AH591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ591:$CV591) < $F595, MIN(AI591, $F595 - SUM($I598:AH598), $F595 - SUM(AJ591:$CV591)), MIN(($F595 - SUM($I598:AH598)) / COUNTIF(AI596:$CV596, \">0\"), AI591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK591:$CV591) < $F595, MIN(AJ591, $F595 - SUM($I598:AI598), $F595 - SUM(AK591:$CV591)), MIN(($F595 - SUM($I598:AI598)) / COUNTIF(AJ596:$CV596, \">0\"), AJ591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL591:$CV591) < $F595, MIN(AK591, $F595 - SUM($I598:AJ598), $F595 - SUM(AL591:$CV591)), MIN(($F595 - SUM($I598:AJ598)) / COUNTIF(AK596:$CV596, \">0\"), AK591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM591:$CV591) < $F595, MIN(AL591, $F595 - SUM($I598:AK598), $F595 - SUM(AM591:$CV591)), MIN(($F595 - SUM($I598:AK598)) / COUNTIF(AL596:$CV596, \">0\"), AL591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN591:$CV591) < $F595, MIN(AM591, $F595 - SUM($I598:AL598), $F595 - SUM(AN591:$CV591)), MIN(($F595 - SUM($I598:AL598)) / COUNTIF(AM596:$CV596, \">0\"), AM591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO591:$CV591) < $F595, MIN(AN591, $F595 - SUM($I598:AM598), $F595 - SUM(AO591:$CV591)), MIN(($F595 - SUM($I598:AM598)) / COUNTIF(AN596:$CV596, \">0\"), AN591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP591:$CV591) < $F595, MIN(AO591, $F595 - SUM($I598:AN598), $F595 - SUM(AP591:$CV591)), MIN(($F595 - SUM($I598:AN598)) / COUNTIF(AO596:$CV596, \">0\"), AO591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ591:$CV591) < $F595, MIN(AP591, $F595 - SUM($I598:AO598), $F595 - SUM(AQ591:$CV591)), MIN(($F595 - SUM($I598:AO598)) / COUNTIF(AP596:$CV596, \">0\"), AP591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR591:$CV591) < $F595, MIN(AQ591, $F595 - SUM($I598:AP598), $F595 - SUM(AR591:$CV591)), MIN(($F595 - SUM($I598:AP598)) / COUNTIF(AQ596:$CV596, \">0\"), AQ591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS591:$CV591) < $F595, MIN(AR591, $F595 - SUM($I598:AQ598), $F595 - SUM(AS591:$CV591)), MIN(($F595 - SUM($I598:AQ598)) / COUNTIF(AR596:$CV596, \">0\"), AR591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT591:$CV591) < $F595, MIN(AS591, $F595 - SUM($I598:AR598), $F595 - SUM(AT591:$CV591)), MIN(($F595 - SUM($I598:AR598)) / COUNTIF(AS596:$CV596, \">0\"), AS591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU591:$CV591) < $F595, MIN(AT591, $F595 - SUM($I598:AS598), $F595 - SUM(AU591:$CV591)), MIN(($F595 - SUM($I598:AS598)) / COUNTIF(AT596:$CV596, \">0\"), AT591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV591:$CV591) < $F595, MIN(AU591, $F595 - SUM($I598:AT598), $F595 - SUM(AV591:$CV591)), MIN(($F595 - SUM($I598:AT598)) / COUNTIF(AU596:$CV596, \">0\"), AU591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW591:$CV591) < $F595, MIN(AV591, $F595 - SUM($I598:AU598), $F595 - SUM(AW591:$CV591)), MIN(($F595 - SUM($I598:AU598)) / COUNTIF(AV596:$CV596, \">0\"), AV591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX591:$CV591) < $F595, MIN(AW591, $F595 - SUM($I598:AV598), $F595 - SUM(AX591:$CV591)), MIN(($F595 - SUM($I598:AV598)) / COUNTIF(AW596:$CV596, \">0\"), AW591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY591:$CV591) < $F595, MIN(AX591, $F595 - SUM($I598:AW598), $F595 - SUM(AY591:$CV591)), MIN(($F595 - SUM($I598:AW598)) / COUNTIF(AX596:$CV596, \">0\"), AX591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ591:$CV591) < $F595, MIN(AY591, $F595 - SUM($I598:AX598), $F595 - SUM(AZ591:$CV591)), MIN(($F595 - SUM($I598:AX598)) / COUNTIF(AY596:$CV596, \">0\"), AY591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA591:$CV591) < $F595, MIN(AZ591, $F595 - SUM($I598:AY598), $F595 - SUM(BA591:$CV591)), MIN(($F595 - SUM($I598:AY598)) / COUNTIF(AZ596:$CV596, \">0\"), AZ591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB591:$CV591) < $F595, MIN(BA591, $F595 - SUM($I598:AZ598), $F595 - SUM(BB591:$CV591)), MIN(($F595 - SUM($I598:AZ598)) / COUNTIF(BA596:$CV596, \">0\"), BA591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC591:$CV591) < $F595, MIN(BB591, $F595 - SUM($I598:BA598), $F595 - SUM(BC591:$CV591)), MIN(($F595 - SUM($I598:BA598)) / COUNTIF(BB596:$CV596, \">0\"), BB591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD591:$CV591) < $F595, MIN(BC591, $F595 - SUM($I598:BB598), $F595 - SUM(BD591:$CV591)), MIN(($F595 - SUM($I598:BB598)) / COUNTIF(BC596:$CV596, \">0\"), BC591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE591:$CV591) < $F595, MIN(BD591, $F595 - SUM($I598:BC598), $F595 - SUM(BE591:$CV591)), MIN(($F595 - SUM($I598:BC598)) / COUNTIF(BD596:$CV596, \">0\"), BD591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF591:$CV591) < $F595, MIN(BE591, $F595 - SUM($I598:BD598), $F595 - SUM(BF591:$CV591)), MIN(($F595 - SUM($I598:BD598)) / COUNTIF(BE596:$CV596, \">0\"), BE591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG591:$CV591) < $F595, MIN(BF591, $F595 - SUM($I598:BE598), $F595 - SUM(BG591:$CV591)), MIN(($F595 - SUM($I598:BE598)) / COUNTIF(BF596:$CV596, \">0\"), BF591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH591:$CV591) < $F595, MIN(BG591, $F595 - SUM($I598:BF598), $F595 - SUM(BH591:$CV591)), MIN(($F595 - SUM($I598:BF598)) / COUNTIF(BG596:$CV596, \">0\"), BG591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI591:$CV591) < $F595, MIN(BH591, $F595 - SUM($I598:BG598), $F595 - SUM(BI591:$CV591)), MIN(($F595 - SUM($I598:BG598)) / COUNTIF(BH596:$CV596, \">0\"), BH591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ591:$CV591) < $F595, MIN(BI591, $F595 - SUM($I598:BH598), $F595 - SUM(BJ591:$CV591)), MIN(($F595 - SUM($I598:BH598)) / COUNTIF(BI596:$CV596, \">0\"), BI591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK591:$CV591) < $F595, MIN(BJ591, $F595 - SUM($I598:BI598), $F595 - SUM(BK591:$CV591)), MIN(($F595 - SUM($I598:BI598)) / COUNTIF(BJ596:$CV596, \">0\"), BJ591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL591:$CV591) < $F595, MIN(BK591, $F595 - SUM($I598:BJ598), $F595 - SUM(BL591:$CV591)), MIN(($F595 - SUM($I598:BJ598)) / COUNTIF(BK596:$CV596, \">0\"), BK591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM591:$CV591) < $F595, MIN(BL591, $F595 - SUM($I598:BK598), $F595 - SUM(BM591:$CV591)), MIN(($F595 - SUM($I598:BK598)) / COUNTIF(BL596:$CV596, \">0\"), BL591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN591:$CV591) < $F595, MIN(BM591, $F595 - SUM($I598:BL598), $F595 - SUM(BN591:$CV591)), MIN(($F595 - SUM($I598:BL598)) / COUNTIF(BM596:$CV596, \">0\"), BM591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO591:$CV591) < $F595, MIN(BN591, $F595 - SUM($I598:BM598), $F595 - SUM(BO591:$CV591)), MIN(($F595 - SUM($I598:BM598)) / COUNTIF(BN596:$CV596, \">0\"), BN591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP591:$CV591) < $F595, MIN(BO591, $F595 - SUM($I598:BN598), $F595 - SUM(BP591:$CV591)), MIN(($F595 - SUM($I598:BN598)) / COUNTIF(BO596:$CV596, \">0\"), BO591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ591:$CV591) < $F595, MIN(BP591, $F595 - SUM($I598:BO598), $F595 - SUM(BQ591:$CV591)), MIN(($F595 - SUM($I598:BO598)) / COUNTIF(BP596:$CV596, \">0\"), BP591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR591:$CV591) < $F595, MIN(BQ591, $F595 - SUM($I598:BP598), $F595 - SUM(BR591:$CV591)), MIN(($F595 - SUM($I598:BP598)) / COUNTIF(BQ596:$CV596, \">0\"), BQ591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS591:$CV591) < $F595, MIN(BR591, $F595 - SUM($I598:BQ598), $F595 - SUM(BS591:$CV591)), MIN(($F595 - SUM($I598:BQ598)) / COUNTIF(BR596:$CV596, \">0\"), BR591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT591:$CV591) < $F595, MIN(BS591, $F595 - SUM($I598:BR598), $F595 - SUM(BT591:$CV591)), MIN(($F595 - SUM($I598:BR598)) / COUNTIF(BS596:$CV596, \">0\"), BS591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU591:$CV591) < $F595, MIN(BT591, $F595 - SUM($I598:BS598), $F595 - SUM(BU591:$CV591)), MIN(($F595 - SUM($I598:BS598)) / COUNTIF(BT596:$CV596, \">0\"), BT591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV591:$CV591) < $F595, MIN(BU591, $F595 - SUM($I598:BT598), $F595 - SUM(BV591:$CV591)), MIN(($F595 - SUM($I598:BT598)) / COUNTIF(BU596:$CV596, \">0\"), BU591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW591:$CV591) < $F595, MIN(BV591, $F595 - SUM($I598:BU598), $F595 - SUM(BW591:$CV591)), MIN(($F595 - SUM($I598:BU598)) / COUNTIF(BV596:$CV596, \">0\"), BV591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX591:$CV591) < $F595, MIN(BW591, $F595 - SUM($I598:BV598), $F595 - SUM(BX591:$CV591)), MIN(($F595 - SUM($I598:BV598)) / COUNTIF(BW596:$CV596, \">0\"), BW591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY591:$CV591) < $F595, MIN(BX591, $F595 - SUM($I598:BW598), $F595 - SUM(BY591:$CV591)), MIN(($F595 - SUM($I598:BW598)) / COUNTIF(BX596:$CV596, \">0\"), BX591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ591:$CV591) < $F595, MIN(BY591, $F595 - SUM($I598:BX598), $F595 - SUM(BZ591:$CV591)), MIN(($F595 - SUM($I598:BX598)) / COUNTIF(BY596:$CV596, \">0\"), BY591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA591:$CV591) < $F595, MIN(BZ591, $F595 - SUM($I598:BY598), $F595 - SUM(CA591:$CV591)), MIN(($F595 - SUM($I598:BY598)) / COUNTIF(BZ596:$CV596, \">0\"), BZ591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB591:$CV591) < $F595, MIN(CA591, $F595 - SUM($I598:BZ598), $F595 - SUM(CB591:$CV591)), MIN(($F595 - SUM($I598:BZ598)) / COUNTIF(CA596:$CV596, \">0\"), CA591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC591:$CV591) < $F595, MIN(CB591, $F595 - SUM($I598:CA598), $F595 - SUM(CC591:$CV591)), MIN(($F595 - SUM($I598:CA598)) / COUNTIF(CB596:$CV596, \">0\"), CB591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD591:$CV591) < $F595, MIN(CC591, $F595 - SUM($I598:CB598), $F595 - SUM(CD591:$CV591)), MIN(($F595 - SUM($I598:CB598)) / COUNTIF(CC596:$CV596, \">0\"), CC591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE591:$CV591) < $F595, MIN(CD591, $F595 - SUM($I598:CC598), $F595 - SUM(CE591:$CV591)), MIN(($F595 - SUM($I598:CC598)) / COUNTIF(CD596:$CV596, \">0\"), CD591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF591:$CV591) < $F595, MIN(CE591, $F595 - SUM($I598:CD598), $F595 - SUM(CF591:$CV591)), MIN(($F595 - SUM($I598:CD598)) / COUNTIF(CE596:$CV596, \">0\"), CE591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG591:$CV591) < $F595, MIN(CF591, $F595 - SUM($I598:CE598), $F595 - SUM(CG591:$CV591)), MIN(($F595 - SUM($I598:CE598)) / COUNTIF(CF596:$CV596, \">0\"), CF591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH591:$CV591) < $F595, MIN(CG591, $F595 - SUM($I598:CF598), $F595 - SUM(CH591:$CV591)), MIN(($F595 - SUM($I598:CF598)) / COUNTIF(CG596:$CV596, \">0\"), CG591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI591:$CV591) < $F595, MIN(CH591, $F595 - SUM($I598:CG598), $F595 - SUM(CI591:$CV591)), MIN(($F595 - SUM($I598:CG598)) / COUNTIF(CH596:$CV596, \">0\"), CH591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ591:$CV591) < $F595, MIN(CI591, $F595 - SUM($I598:CH598), $F595 - SUM(CJ591:$CV591)), MIN(($F595 - SUM($I598:CH598)) / COUNTIF(CI596:$CV596, \">0\"), CI591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK591:$CV591) < $F595, MIN(CJ591, $F595 - SUM($I598:CI598), $F595 - SUM(CK591:$CV591)), MIN(($F595 - SUM($I598:CI598)) / COUNTIF(CJ596:$CV596, \">0\"), CJ591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL591:$CV591) < $F595, MIN(CK591, $F595 - SUM($I598:CJ598), $F595 - SUM(CL591:$CV591)), MIN(($F595 - SUM($I598:CJ598)) / COUNTIF(CK596:$CV596, \">0\"), CK591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM591:$CV591) < $F595, MIN(CL591, $F595 - SUM($I598:CK598), $F595 - SUM(CM591:$CV591)), MIN(($F595 - SUM($I598:CK598)) / COUNTIF(CL596:$CV596, \">0\"), CL591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN591:$CV591) < $F595, MIN(CM591, $F595 - SUM($I598:CL598), $F595 - SUM(CN591:$CV591)), MIN(($F595 - SUM($I598:CL598)) / COUNTIF(CM596:$CV596, \">0\"), CM591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO591:$CV591) < $F595, MIN(CN591, $F595 - SUM($I598:CM598), $F595 - SUM(CO591:$CV591)), MIN(($F595 - SUM($I598:CM598)) / COUNTIF(CN596:$CV596, \">0\"), CN591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP591:$CV591) < $F595, MIN(CO591, $F595 - SUM($I598:CN598), $F595 - SUM(CP591:$CV591)), MIN(($F595 - SUM($I598:CN598)) / COUNTIF(CO596:$CV596, \">0\"), CO591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ591:$CV591) < $F595, MIN(CP591, $F595 - SUM($I598:CO598), $F595 - SUM(CQ591:$CV591)), MIN(($F595 - SUM($I598:CO598)) / COUNTIF(CP596:$CV596, \">0\"), CP591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR591:$CV591) < $F595, MIN(CQ591, $F595 - SUM($I598:CP598), $F595 - SUM(CR591:$CV591)), MIN(($F595 - SUM($I598:CP598)) / COUNTIF(CQ596:$CV596, \">0\"), CQ591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS591:$CV591) < $F595, MIN(CR591, $F595 - SUM($I598:CQ598), $F595 - SUM(CS591:$CV591)), MIN(($F595 - SUM($I598:CQ598)) / COUNTIF(CR596:$CV596, \">0\"), CR591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT591:$CV591) < $F595, MIN(CS591, $F595 - SUM($I598:CR598), $F595 - SUM(CT591:$CV591)), MIN(($F595 - SUM($I598:CR598)) / COUNTIF(CS596:$CV596, \">0\"), CS591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU591:$CV591) < $F595, MIN(CT591, $F595 - SUM($I598:CS598), $F595 - SUM(CU591:$CV591)), MIN(($F595 - SUM($I598:CS598)) / COUNTIF(CT596:$CV596, \">0\"), CT591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV591:$CV591) < $F595, MIN(CU591, $F595 - SUM($I598:CT598), $F595 - SUM(CV591:$CV591)), MIN(($F595 - SUM($I598:CT598)) / COUNTIF(CU596:$CV596, \">0\"), CU591)) * $F597, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV591:CV591) < $F595, MIN(CV591, $F595 - SUM($I598:CU598), $F595 - SUM($CV591:CV591)), MIN(($F595 - SUM($I598:CU598)) / COUNTIF(CV596:$CV596, \">0\"), CV591)) * $F597, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J599:CV599)","v":0},"mmcf",null,null,{"$f":"IF($F597 = 0, J596, J598)","v":0},{"$f":"IF($F597 = 0, K596, K598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F597 = 0, BW596, BW598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J599 > 0, $F593, 0)","v":0},{"$f":"IF(K599 > 0, $F593, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW599 > 0, $F593, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 21"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J603:CV603)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527 - J539 - J551 - J563 - J575 - J587 - J599, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527 - K539 - K551 - K563 - K575 - K587 - K599, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527 - BW539 - BW551 - BW563 - BW575 - BW587 - BW599, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J604:CV604)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I603:I603) = 0, J603 > 0), J603, 0)","v":0},{"$f":"IF(AND(SUM($I603:J603) = 0, K603 > 0), K603, 0)","v":0},{"$f":"IF(AND(SUM($I603:K603) = 0, L603 > 0), L603, 0)","v":0},{"$f":"IF(AND(SUM($I603:L603) = 0, M603 > 0), M603, 0)","v":0},{"$f":"IF(AND(SUM($I603:M603) = 0, N603 > 0), N603, 0)","v":0},{"$f":"IF(AND(SUM($I603:N603) = 0, O603 > 0), O603, 0)","v":0},{"$f":"IF(AND(SUM($I603:O603) = 0, P603 > 0), P603, 0)","v":0},{"$f":"IF(AND(SUM($I603:P603) = 0, Q603 > 0), Q603, 0)","v":0},{"$f":"IF(AND(SUM($I603:Q603) = 0, R603 > 0), R603, 0)","v":0},{"$f":"IF(AND(SUM($I603:R603) = 0, S603 > 0), S603, 0)","v":0},{"$f":"IF(AND(SUM($I603:S603) = 0, T603 > 0), T603, 0)","v":0},{"$f":"IF(AND(SUM($I603:T603) = 0, U603 > 0), U603, 0)","v":0},{"$f":"IF(AND(SUM($I603:U603) = 0, V603 > 0), V603, 0)","v":0},{"$f":"IF(AND(SUM($I603:V603) = 0, W603 > 0), W603, 0)","v":0},{"$f":"IF(AND(SUM($I603:W603) = 0, X603 > 0), X603, 0)","v":0},{"$f":"IF(AND(SUM($I603:X603) = 0, Y603 > 0), Y603, 0)","v":0},{"$f":"IF(AND(SUM($I603:Y603) = 0, Z603 > 0), Z603, 0)","v":0},{"$f":"IF(AND(SUM($I603:Z603) = 0, AA603 > 0), AA603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AA603) = 0, AB603 > 0), AB603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AB603) = 0, AC603 > 0), AC603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AC603) = 0, AD603 > 0), AD603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AD603) = 0, AE603 > 0), AE603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AE603) = 0, AF603 > 0), AF603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AF603) = 0, AG603 > 0), AG603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AG603) = 0, AH603 > 0), AH603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AH603) = 0, AI603 > 0), AI603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AI603) = 0, AJ603 > 0), AJ603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AJ603) = 0, AK603 > 0), AK603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AK603) = 0, AL603 > 0), AL603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AL603) = 0, AM603 > 0), AM603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AM603) = 0, AN603 > 0), AN603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AN603) = 0, AO603 > 0), AO603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AO603) = 0, AP603 > 0), AP603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AP603) = 0, AQ603 > 0), AQ603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AQ603) = 0, AR603 > 0), AR603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AR603) = 0, AS603 > 0), AS603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AS603) = 0, AT603 > 0), AT603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AT603) = 0, AU603 > 0), AU603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AU603) = 0, AV603 > 0), AV603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AV603) = 0, AW603 > 0), AW603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AW603) = 0, AX603 > 0), AX603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AX603) = 0, AY603 > 0), AY603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AY603) = 0, AZ603 > 0), AZ603, 0)","v":0},{"$f":"IF(AND(SUM($I603:AZ603) = 0, BA603 > 0), BA603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BA603) = 0, BB603 > 0), BB603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BB603) = 0, BC603 > 0), BC603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BC603) = 0, BD603 > 0), BD603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BD603) = 0, BE603 > 0), BE603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BE603) = 0, BF603 > 0), BF603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BF603) = 0, BG603 > 0), BG603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BG603) = 0, BH603 > 0), BH603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BH603) = 0, BI603 > 0), BI603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BI603) = 0, BJ603 > 0), BJ603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BJ603) = 0, BK603 > 0), BK603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BK603) = 0, BL603 > 0), BL603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BL603) = 0, BM603 > 0), BM603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BM603) = 0, BN603 > 0), BN603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BN603) = 0, BO603 > 0), BO603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BO603) = 0, BP603 > 0), BP603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BP603) = 0, BQ603 > 0), BQ603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BQ603) = 0, BR603 > 0), BR603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BR603) = 0, BS603 > 0), BS603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BS603) = 0, BT603 > 0), BT603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BT603) = 0, BU603 > 0), BU603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BU603) = 0, BV603 > 0), BV603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BV603) = 0, BW603 > 0), BW603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BW603) = 0, BX603 > 0), BX603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BX603) = 0, BY603 > 0), BY603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BY603) = 0, BZ603 > 0), BZ603, 0)","v":0},{"$f":"IF(AND(SUM($I603:BZ603) = 0, CA603 > 0), CA603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CA603) = 0, CB603 > 0), CB603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CB603) = 0, CC603 > 0), CC603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CC603) = 0, CD603 > 0), CD603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CD603) = 0, CE603 > 0), CE603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CE603) = 0, CF603 > 0), CF603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CF603) = 0, CG603 > 0), CG603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CG603) = 0, CH603 > 0), CH603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CH603) = 0, CI603 > 0), CI603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CI603) = 0, CJ603 > 0), CJ603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CJ603) = 0, CK603 > 0), CK603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CK603) = 0, CL603 > 0), CL603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CL603) = 0, CM603 > 0), CM603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CM603) = 0, CN603 > 0), CN603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CN603) = 0, CO603 > 0), CO603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CO603) = 0, CP603 > 0), CP603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CP603) = 0, CQ603 > 0), CQ603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CQ603) = 0, CR603 > 0), CR603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CR603) = 0, CS603 > 0), CS603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CS603) = 0, CT603 > 0), CT603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CT603) = 0, CU603 > 0), CU603, 0)","v":0},{"$f":"IF(AND(SUM($I603:CU603) = 0, CV603 > 0), CV603, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J605:CV605)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J604 / $F$355, $F603 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K604 / $F$355, $F603 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW604 / $F$355, $F603 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F605","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F605","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J608:CV608)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I608:I608) < $F607, MIN(J603, $F606, $F607 - SUM($I608:I608)), 0)","v":0},{"$f":"IF(SUM($I608:J608) < $F607, MIN(K603, $F606, $F607 - SUM($I608:J608)), 0)","v":0},{"$f":"IF(SUM($I608:K608) < $F607, MIN(L603, $F606, $F607 - SUM($I608:K608)), 0)","v":0},{"$f":"IF(SUM($I608:L608) < $F607, MIN(M603, $F606, $F607 - SUM($I608:L608)), 0)","v":0},{"$f":"IF(SUM($I608:M608) < $F607, MIN(N603, $F606, $F607 - SUM($I608:M608)), 0)","v":0},{"$f":"IF(SUM($I608:N608) < $F607, MIN(O603, $F606, $F607 - SUM($I608:N608)), 0)","v":0},{"$f":"IF(SUM($I608:O608) < $F607, MIN(P603, $F606, $F607 - SUM($I608:O608)), 0)","v":0},{"$f":"IF(SUM($I608:P608) < $F607, MIN(Q603, $F606, $F607 - SUM($I608:P608)), 0)","v":0},{"$f":"IF(SUM($I608:Q608) < $F607, MIN(R603, $F606, $F607 - SUM($I608:Q608)), 0)","v":0},{"$f":"IF(SUM($I608:R608) < $F607, MIN(S603, $F606, $F607 - SUM($I608:R608)), 0)","v":0},{"$f":"IF(SUM($I608:S608) < $F607, MIN(T603, $F606, $F607 - SUM($I608:S608)), 0)","v":0},{"$f":"IF(SUM($I608:T608) < $F607, MIN(U603, $F606, $F607 - SUM($I608:T608)), 0)","v":0},{"$f":"IF(SUM($I608:U608) < $F607, MIN(V603, $F606, $F607 - SUM($I608:U608)), 0)","v":0},{"$f":"IF(SUM($I608:V608) < $F607, MIN(W603, $F606, $F607 - SUM($I608:V608)), 0)","v":0},{"$f":"IF(SUM($I608:W608) < $F607, MIN(X603, $F606, $F607 - SUM($I608:W608)), 0)","v":0},{"$f":"IF(SUM($I608:X608) < $F607, MIN(Y603, $F606, $F607 - SUM($I608:X608)), 0)","v":0},{"$f":"IF(SUM($I608:Y608) < $F607, MIN(Z603, $F606, $F607 - SUM($I608:Y608)), 0)","v":0},{"$f":"IF(SUM($I608:Z608) < $F607, MIN(AA603, $F606, $F607 - SUM($I608:Z608)), 0)","v":0},{"$f":"IF(SUM($I608:AA608) < $F607, MIN(AB603, $F606, $F607 - SUM($I608:AA608)), 0)","v":0},{"$f":"IF(SUM($I608:AB608) < $F607, MIN(AC603, $F606, $F607 - SUM($I608:AB608)), 0)","v":0},{"$f":"IF(SUM($I608:AC608) < $F607, MIN(AD603, $F606, $F607 - SUM($I608:AC608)), 0)","v":0},{"$f":"IF(SUM($I608:AD608) < $F607, MIN(AE603, $F606, $F607 - SUM($I608:AD608)), 0)","v":0},{"$f":"IF(SUM($I608:AE608) < $F607, MIN(AF603, $F606, $F607 - SUM($I608:AE608)), 0)","v":0},{"$f":"IF(SUM($I608:AF608) < $F607, MIN(AG603, $F606, $F607 - SUM($I608:AF608)), 0)","v":0},{"$f":"IF(SUM($I608:AG608) < $F607, MIN(AH603, $F606, $F607 - SUM($I608:AG608)), 0)","v":0},{"$f":"IF(SUM($I608:AH608) < $F607, MIN(AI603, $F606, $F607 - SUM($I608:AH608)), 0)","v":0},{"$f":"IF(SUM($I608:AI608) < $F607, MIN(AJ603, $F606, $F607 - SUM($I608:AI608)), 0)","v":0},{"$f":"IF(SUM($I608:AJ608) < $F607, MIN(AK603, $F606, $F607 - SUM($I608:AJ608)), 0)","v":0},{"$f":"IF(SUM($I608:AK608) < $F607, MIN(AL603, $F606, $F607 - SUM($I608:AK608)), 0)","v":0},{"$f":"IF(SUM($I608:AL608) < $F607, MIN(AM603, $F606, $F607 - SUM($I608:AL608)), 0)","v":0},{"$f":"IF(SUM($I608:AM608) < $F607, MIN(AN603, $F606, $F607 - SUM($I608:AM608)), 0)","v":0},{"$f":"IF(SUM($I608:AN608) < $F607, MIN(AO603, $F606, $F607 - SUM($I608:AN608)), 0)","v":0},{"$f":"IF(SUM($I608:AO608) < $F607, MIN(AP603, $F606, $F607 - SUM($I608:AO608)), 0)","v":0},{"$f":"IF(SUM($I608:AP608) < $F607, MIN(AQ603, $F606, $F607 - SUM($I608:AP608)), 0)","v":0},{"$f":"IF(SUM($I608:AQ608) < $F607, MIN(AR603, $F606, $F607 - SUM($I608:AQ608)), 0)","v":0},{"$f":"IF(SUM($I608:AR608) < $F607, MIN(AS603, $F606, $F607 - SUM($I608:AR608)), 0)","v":0},{"$f":"IF(SUM($I608:AS608) < $F607, MIN(AT603, $F606, $F607 - SUM($I608:AS608)), 0)","v":0},{"$f":"IF(SUM($I608:AT608) < $F607, MIN(AU603, $F606, $F607 - SUM($I608:AT608)), 0)","v":0},{"$f":"IF(SUM($I608:AU608) < $F607, MIN(AV603, $F606, $F607 - SUM($I608:AU608)), 0)","v":0},{"$f":"IF(SUM($I608:AV608) < $F607, MIN(AW603, $F606, $F607 - SUM($I608:AV608)), 0)","v":0},{"$f":"IF(SUM($I608:AW608) < $F607, MIN(AX603, $F606, $F607 - SUM($I608:AW608)), 0)","v":0},{"$f":"IF(SUM($I608:AX608) < $F607, MIN(AY603, $F606, $F607 - SUM($I608:AX608)), 0)","v":0},{"$f":"IF(SUM($I608:AY608) < $F607, MIN(AZ603, $F606, $F607 - SUM($I608:AY608)), 0)","v":0},{"$f":"IF(SUM($I608:AZ608) < $F607, MIN(BA603, $F606, $F607 - SUM($I608:AZ608)), 0)","v":0},{"$f":"IF(SUM($I608:BA608) < $F607, MIN(BB603, $F606, $F607 - SUM($I608:BA608)), 0)","v":0},{"$f":"IF(SUM($I608:BB608) < $F607, MIN(BC603, $F606, $F607 - SUM($I608:BB608)), 0)","v":0},{"$f":"IF(SUM($I608:BC608) < $F607, MIN(BD603, $F606, $F607 - SUM($I608:BC608)), 0)","v":0},{"$f":"IF(SUM($I608:BD608) < $F607, MIN(BE603, $F606, $F607 - SUM($I608:BD608)), 0)","v":0},{"$f":"IF(SUM($I608:BE608) < $F607, MIN(BF603, $F606, $F607 - SUM($I608:BE608)), 0)","v":0},{"$f":"IF(SUM($I608:BF608) < $F607, MIN(BG603, $F606, $F607 - SUM($I608:BF608)), 0)","v":0},{"$f":"IF(SUM($I608:BG608) < $F607, MIN(BH603, $F606, $F607 - SUM($I608:BG608)), 0)","v":0},{"$f":"IF(SUM($I608:BH608) < $F607, MIN(BI603, $F606, $F607 - SUM($I608:BH608)), 0)","v":0},{"$f":"IF(SUM($I608:BI608) < $F607, MIN(BJ603, $F606, $F607 - SUM($I608:BI608)), 0)","v":0},{"$f":"IF(SUM($I608:BJ608) < $F607, MIN(BK603, $F606, $F607 - SUM($I608:BJ608)), 0)","v":0},{"$f":"IF(SUM($I608:BK608) < $F607, MIN(BL603, $F606, $F607 - SUM($I608:BK608)), 0)","v":0},{"$f":"IF(SUM($I608:BL608) < $F607, MIN(BM603, $F606, $F607 - SUM($I608:BL608)), 0)","v":0},{"$f":"IF(SUM($I608:BM608) < $F607, MIN(BN603, $F606, $F607 - SUM($I608:BM608)), 0)","v":0},{"$f":"IF(SUM($I608:BN608) < $F607, MIN(BO603, $F606, $F607 - SUM($I608:BN608)), 0)","v":0},{"$f":"IF(SUM($I608:BO608) < $F607, MIN(BP603, $F606, $F607 - SUM($I608:BO608)), 0)","v":0},{"$f":"IF(SUM($I608:BP608) < $F607, MIN(BQ603, $F606, $F607 - SUM($I608:BP608)), 0)","v":0},{"$f":"IF(SUM($I608:BQ608) < $F607, MIN(BR603, $F606, $F607 - SUM($I608:BQ608)), 0)","v":0},{"$f":"IF(SUM($I608:BR608) < $F607, MIN(BS603, $F606, $F607 - SUM($I608:BR608)), 0)","v":0},{"$f":"IF(SUM($I608:BS608) < $F607, MIN(BT603, $F606, $F607 - SUM($I608:BS608)), 0)","v":0},{"$f":"IF(SUM($I608:BT608) < $F607, MIN(BU603, $F606, $F607 - SUM($I608:BT608)), 0)","v":0},{"$f":"IF(SUM($I608:BU608) < $F607, MIN(BV603, $F606, $F607 - SUM($I608:BU608)), 0)","v":0},{"$f":"IF(SUM($I608:BV608) < $F607, MIN(BW603, $F606, $F607 - SUM($I608:BV608)), 0)","v":0},{"$f":"IF(SUM($I608:BW608) < $F607, MIN(BX603, $F606, $F607 - SUM($I608:BW608)), 0)","v":0},{"$f":"IF(SUM($I608:BX608) < $F607, MIN(BY603, $F606, $F607 - SUM($I608:BX608)), 0)","v":0},{"$f":"IF(SUM($I608:BY608) < $F607, MIN(BZ603, $F606, $F607 - SUM($I608:BY608)), 0)","v":0},{"$f":"IF(SUM($I608:BZ608) < $F607, MIN(CA603, $F606, $F607 - SUM($I608:BZ608)), 0)","v":0},{"$f":"IF(SUM($I608:CA608) < $F607, MIN(CB603, $F606, $F607 - SUM($I608:CA608)), 0)","v":0},{"$f":"IF(SUM($I608:CB608) < $F607, MIN(CC603, $F606, $F607 - SUM($I608:CB608)), 0)","v":0},{"$f":"IF(SUM($I608:CC608) < $F607, MIN(CD603, $F606, $F607 - SUM($I608:CC608)), 0)","v":0},{"$f":"IF(SUM($I608:CD608) < $F607, MIN(CE603, $F606, $F607 - SUM($I608:CD608)), 0)","v":0},{"$f":"IF(SUM($I608:CE608) < $F607, MIN(CF603, $F606, $F607 - SUM($I608:CE608)), 0)","v":0},{"$f":"IF(SUM($I608:CF608) < $F607, MIN(CG603, $F606, $F607 - SUM($I608:CF608)), 0)","v":0},{"$f":"IF(SUM($I608:CG608) < $F607, MIN(CH603, $F606, $F607 - SUM($I608:CG608)), 0)","v":0},{"$f":"IF(SUM($I608:CH608) < $F607, MIN(CI603, $F606, $F607 - SUM($I608:CH608)), 0)","v":0},{"$f":"IF(SUM($I608:CI608) < $F607, MIN(CJ603, $F606, $F607 - SUM($I608:CI608)), 0)","v":0},{"$f":"IF(SUM($I608:CJ608) < $F607, MIN(CK603, $F606, $F607 - SUM($I608:CJ608)), 0)","v":0},{"$f":"IF(SUM($I608:CK608) < $F607, MIN(CL603, $F606, $F607 - SUM($I608:CK608)), 0)","v":0},{"$f":"IF(SUM($I608:CL608) < $F607, MIN(CM603, $F606, $F607 - SUM($I608:CL608)), 0)","v":0},{"$f":"IF(SUM($I608:CM608) < $F607, MIN(CN603, $F606, $F607 - SUM($I608:CM608)), 0)","v":0},{"$f":"IF(SUM($I608:CN608) < $F607, MIN(CO603, $F606, $F607 - SUM($I608:CN608)), 0)","v":0},{"$f":"IF(SUM($I608:CO608) < $F607, MIN(CP603, $F606, $F607 - SUM($I608:CO608)), 0)","v":0},{"$f":"IF(SUM($I608:CP608) < $F607, MIN(CQ603, $F606, $F607 - SUM($I608:CP608)), 0)","v":0},{"$f":"IF(SUM($I608:CQ608) < $F607, MIN(CR603, $F606, $F607 - SUM($I608:CQ608)), 0)","v":0},{"$f":"IF(SUM($I608:CR608) < $F607, MIN(CS603, $F606, $F607 - SUM($I608:CR608)), 0)","v":0},{"$f":"IF(SUM($I608:CS608) < $F607, MIN(CT603, $F606, $F607 - SUM($I608:CS608)), 0)","v":0},{"$f":"IF(SUM($I608:CT608) < $F607, MIN(CU603, $F606, $F607 - SUM($I608:CT608)), 0)","v":0},{"$f":"IF(SUM($I608:CU608) < $F607, MIN(CV603, $F606, $F607 - SUM($I608:CU608)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F608 < F607, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K603:$CV603) < $F607, MIN(J603, $F607 - SUM($I610:I610), $F607 - SUM(K603:$CV603)), MIN(($F607 - SUM($I610:I610)) / COUNTIF(J608:$CV608, \">0\"), J603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(L603:$CV603) < $F607, MIN(K603, $F607 - SUM($I610:J610), $F607 - SUM(L603:$CV603)), MIN(($F607 - SUM($I610:J610)) / COUNTIF(K608:$CV608, \">0\"), K603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(M603:$CV603) < $F607, MIN(L603, $F607 - SUM($I610:K610), $F607 - SUM(M603:$CV603)), MIN(($F607 - SUM($I610:K610)) / COUNTIF(L608:$CV608, \">0\"), L603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(N603:$CV603) < $F607, MIN(M603, $F607 - SUM($I610:L610), $F607 - SUM(N603:$CV603)), MIN(($F607 - SUM($I610:L610)) / COUNTIF(M608:$CV608, \">0\"), M603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(O603:$CV603) < $F607, MIN(N603, $F607 - SUM($I610:M610), $F607 - SUM(O603:$CV603)), MIN(($F607 - SUM($I610:M610)) / COUNTIF(N608:$CV608, \">0\"), N603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(P603:$CV603) < $F607, MIN(O603, $F607 - SUM($I610:N610), $F607 - SUM(P603:$CV603)), MIN(($F607 - SUM($I610:N610)) / COUNTIF(O608:$CV608, \">0\"), O603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q603:$CV603) < $F607, MIN(P603, $F607 - SUM($I610:O610), $F607 - SUM(Q603:$CV603)), MIN(($F607 - SUM($I610:O610)) / COUNTIF(P608:$CV608, \">0\"), P603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(R603:$CV603) < $F607, MIN(Q603, $F607 - SUM($I610:P610), $F607 - SUM(R603:$CV603)), MIN(($F607 - SUM($I610:P610)) / COUNTIF(Q608:$CV608, \">0\"), Q603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(S603:$CV603) < $F607, MIN(R603, $F607 - SUM($I610:Q610), $F607 - SUM(S603:$CV603)), MIN(($F607 - SUM($I610:Q610)) / COUNTIF(R608:$CV608, \">0\"), R603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(T603:$CV603) < $F607, MIN(S603, $F607 - SUM($I610:R610), $F607 - SUM(T603:$CV603)), MIN(($F607 - SUM($I610:R610)) / COUNTIF(S608:$CV608, \">0\"), S603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(U603:$CV603) < $F607, MIN(T603, $F607 - SUM($I610:S610), $F607 - SUM(U603:$CV603)), MIN(($F607 - SUM($I610:S610)) / COUNTIF(T608:$CV608, \">0\"), T603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(V603:$CV603) < $F607, MIN(U603, $F607 - SUM($I610:T610), $F607 - SUM(V603:$CV603)), MIN(($F607 - SUM($I610:T610)) / COUNTIF(U608:$CV608, \">0\"), U603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(W603:$CV603) < $F607, MIN(V603, $F607 - SUM($I610:U610), $F607 - SUM(W603:$CV603)), MIN(($F607 - SUM($I610:U610)) / COUNTIF(V608:$CV608, \">0\"), V603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(X603:$CV603) < $F607, MIN(W603, $F607 - SUM($I610:V610), $F607 - SUM(X603:$CV603)), MIN(($F607 - SUM($I610:V610)) / COUNTIF(W608:$CV608, \">0\"), W603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y603:$CV603) < $F607, MIN(X603, $F607 - SUM($I610:W610), $F607 - SUM(Y603:$CV603)), MIN(($F607 - SUM($I610:W610)) / COUNTIF(X608:$CV608, \">0\"), X603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z603:$CV603) < $F607, MIN(Y603, $F607 - SUM($I610:X610), $F607 - SUM(Z603:$CV603)), MIN(($F607 - SUM($I610:X610)) / COUNTIF(Y608:$CV608, \">0\"), Y603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA603:$CV603) < $F607, MIN(Z603, $F607 - SUM($I610:Y610), $F607 - SUM(AA603:$CV603)), MIN(($F607 - SUM($I610:Y610)) / COUNTIF(Z608:$CV608, \">0\"), Z603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB603:$CV603) < $F607, MIN(AA603, $F607 - SUM($I610:Z610), $F607 - SUM(AB603:$CV603)), MIN(($F607 - SUM($I610:Z610)) / COUNTIF(AA608:$CV608, \">0\"), AA603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC603:$CV603) < $F607, MIN(AB603, $F607 - SUM($I610:AA610), $F607 - SUM(AC603:$CV603)), MIN(($F607 - SUM($I610:AA610)) / COUNTIF(AB608:$CV608, \">0\"), AB603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD603:$CV603) < $F607, MIN(AC603, $F607 - SUM($I610:AB610), $F607 - SUM(AD603:$CV603)), MIN(($F607 - SUM($I610:AB610)) / COUNTIF(AC608:$CV608, \">0\"), AC603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE603:$CV603) < $F607, MIN(AD603, $F607 - SUM($I610:AC610), $F607 - SUM(AE603:$CV603)), MIN(($F607 - SUM($I610:AC610)) / COUNTIF(AD608:$CV608, \">0\"), AD603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF603:$CV603) < $F607, MIN(AE603, $F607 - SUM($I610:AD610), $F607 - SUM(AF603:$CV603)), MIN(($F607 - SUM($I610:AD610)) / COUNTIF(AE608:$CV608, \">0\"), AE603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG603:$CV603) < $F607, MIN(AF603, $F607 - SUM($I610:AE610), $F607 - SUM(AG603:$CV603)), MIN(($F607 - SUM($I610:AE610)) / COUNTIF(AF608:$CV608, \">0\"), AF603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH603:$CV603) < $F607, MIN(AG603, $F607 - SUM($I610:AF610), $F607 - SUM(AH603:$CV603)), MIN(($F607 - SUM($I610:AF610)) / COUNTIF(AG608:$CV608, \">0\"), AG603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI603:$CV603) < $F607, MIN(AH603, $F607 - SUM($I610:AG610), $F607 - SUM(AI603:$CV603)), MIN(($F607 - SUM($I610:AG610)) / COUNTIF(AH608:$CV608, \">0\"), AH603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ603:$CV603) < $F607, MIN(AI603, $F607 - SUM($I610:AH610), $F607 - SUM(AJ603:$CV603)), MIN(($F607 - SUM($I610:AH610)) / COUNTIF(AI608:$CV608, \">0\"), AI603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK603:$CV603) < $F607, MIN(AJ603, $F607 - SUM($I610:AI610), $F607 - SUM(AK603:$CV603)), MIN(($F607 - SUM($I610:AI610)) / COUNTIF(AJ608:$CV608, \">0\"), AJ603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL603:$CV603) < $F607, MIN(AK603, $F607 - SUM($I610:AJ610), $F607 - SUM(AL603:$CV603)), MIN(($F607 - SUM($I610:AJ610)) / COUNTIF(AK608:$CV608, \">0\"), AK603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM603:$CV603) < $F607, MIN(AL603, $F607 - SUM($I610:AK610), $F607 - SUM(AM603:$CV603)), MIN(($F607 - SUM($I610:AK610)) / COUNTIF(AL608:$CV608, \">0\"), AL603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN603:$CV603) < $F607, MIN(AM603, $F607 - SUM($I610:AL610), $F607 - SUM(AN603:$CV603)), MIN(($F607 - SUM($I610:AL610)) / COUNTIF(AM608:$CV608, \">0\"), AM603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO603:$CV603) < $F607, MIN(AN603, $F607 - SUM($I610:AM610), $F607 - SUM(AO603:$CV603)), MIN(($F607 - SUM($I610:AM610)) / COUNTIF(AN608:$CV608, \">0\"), AN603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP603:$CV603) < $F607, MIN(AO603, $F607 - SUM($I610:AN610), $F607 - SUM(AP603:$CV603)), MIN(($F607 - SUM($I610:AN610)) / COUNTIF(AO608:$CV608, \">0\"), AO603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ603:$CV603) < $F607, MIN(AP603, $F607 - SUM($I610:AO610), $F607 - SUM(AQ603:$CV603)), MIN(($F607 - SUM($I610:AO610)) / COUNTIF(AP608:$CV608, \">0\"), AP603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR603:$CV603) < $F607, MIN(AQ603, $F607 - SUM($I610:AP610), $F607 - SUM(AR603:$CV603)), MIN(($F607 - SUM($I610:AP610)) / COUNTIF(AQ608:$CV608, \">0\"), AQ603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS603:$CV603) < $F607, MIN(AR603, $F607 - SUM($I610:AQ610), $F607 - SUM(AS603:$CV603)), MIN(($F607 - SUM($I610:AQ610)) / COUNTIF(AR608:$CV608, \">0\"), AR603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT603:$CV603) < $F607, MIN(AS603, $F607 - SUM($I610:AR610), $F607 - SUM(AT603:$CV603)), MIN(($F607 - SUM($I610:AR610)) / COUNTIF(AS608:$CV608, \">0\"), AS603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU603:$CV603) < $F607, MIN(AT603, $F607 - SUM($I610:AS610), $F607 - SUM(AU603:$CV603)), MIN(($F607 - SUM($I610:AS610)) / COUNTIF(AT608:$CV608, \">0\"), AT603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV603:$CV603) < $F607, MIN(AU603, $F607 - SUM($I610:AT610), $F607 - SUM(AV603:$CV603)), MIN(($F607 - SUM($I610:AT610)) / COUNTIF(AU608:$CV608, \">0\"), AU603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW603:$CV603) < $F607, MIN(AV603, $F607 - SUM($I610:AU610), $F607 - SUM(AW603:$CV603)), MIN(($F607 - SUM($I610:AU610)) / COUNTIF(AV608:$CV608, \">0\"), AV603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX603:$CV603) < $F607, MIN(AW603, $F607 - SUM($I610:AV610), $F607 - SUM(AX603:$CV603)), MIN(($F607 - SUM($I610:AV610)) / COUNTIF(AW608:$CV608, \">0\"), AW603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY603:$CV603) < $F607, MIN(AX603, $F607 - SUM($I610:AW610), $F607 - SUM(AY603:$CV603)), MIN(($F607 - SUM($I610:AW610)) / COUNTIF(AX608:$CV608, \">0\"), AX603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ603:$CV603) < $F607, MIN(AY603, $F607 - SUM($I610:AX610), $F607 - SUM(AZ603:$CV603)), MIN(($F607 - SUM($I610:AX610)) / COUNTIF(AY608:$CV608, \">0\"), AY603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA603:$CV603) < $F607, MIN(AZ603, $F607 - SUM($I610:AY610), $F607 - SUM(BA603:$CV603)), MIN(($F607 - SUM($I610:AY610)) / COUNTIF(AZ608:$CV608, \">0\"), AZ603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB603:$CV603) < $F607, MIN(BA603, $F607 - SUM($I610:AZ610), $F607 - SUM(BB603:$CV603)), MIN(($F607 - SUM($I610:AZ610)) / COUNTIF(BA608:$CV608, \">0\"), BA603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC603:$CV603) < $F607, MIN(BB603, $F607 - SUM($I610:BA610), $F607 - SUM(BC603:$CV603)), MIN(($F607 - SUM($I610:BA610)) / COUNTIF(BB608:$CV608, \">0\"), BB603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD603:$CV603) < $F607, MIN(BC603, $F607 - SUM($I610:BB610), $F607 - SUM(BD603:$CV603)), MIN(($F607 - SUM($I610:BB610)) / COUNTIF(BC608:$CV608, \">0\"), BC603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE603:$CV603) < $F607, MIN(BD603, $F607 - SUM($I610:BC610), $F607 - SUM(BE603:$CV603)), MIN(($F607 - SUM($I610:BC610)) / COUNTIF(BD608:$CV608, \">0\"), BD603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF603:$CV603) < $F607, MIN(BE603, $F607 - SUM($I610:BD610), $F607 - SUM(BF603:$CV603)), MIN(($F607 - SUM($I610:BD610)) / COUNTIF(BE608:$CV608, \">0\"), BE603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG603:$CV603) < $F607, MIN(BF603, $F607 - SUM($I610:BE610), $F607 - SUM(BG603:$CV603)), MIN(($F607 - SUM($I610:BE610)) / COUNTIF(BF608:$CV608, \">0\"), BF603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH603:$CV603) < $F607, MIN(BG603, $F607 - SUM($I610:BF610), $F607 - SUM(BH603:$CV603)), MIN(($F607 - SUM($I610:BF610)) / COUNTIF(BG608:$CV608, \">0\"), BG603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI603:$CV603) < $F607, MIN(BH603, $F607 - SUM($I610:BG610), $F607 - SUM(BI603:$CV603)), MIN(($F607 - SUM($I610:BG610)) / COUNTIF(BH608:$CV608, \">0\"), BH603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ603:$CV603) < $F607, MIN(BI603, $F607 - SUM($I610:BH610), $F607 - SUM(BJ603:$CV603)), MIN(($F607 - SUM($I610:BH610)) / COUNTIF(BI608:$CV608, \">0\"), BI603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK603:$CV603) < $F607, MIN(BJ603, $F607 - SUM($I610:BI610), $F607 - SUM(BK603:$CV603)), MIN(($F607 - SUM($I610:BI610)) / COUNTIF(BJ608:$CV608, \">0\"), BJ603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL603:$CV603) < $F607, MIN(BK603, $F607 - SUM($I610:BJ610), $F607 - SUM(BL603:$CV603)), MIN(($F607 - SUM($I610:BJ610)) / COUNTIF(BK608:$CV608, \">0\"), BK603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM603:$CV603) < $F607, MIN(BL603, $F607 - SUM($I610:BK610), $F607 - SUM(BM603:$CV603)), MIN(($F607 - SUM($I610:BK610)) / COUNTIF(BL608:$CV608, \">0\"), BL603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN603:$CV603) < $F607, MIN(BM603, $F607 - SUM($I610:BL610), $F607 - SUM(BN603:$CV603)), MIN(($F607 - SUM($I610:BL610)) / COUNTIF(BM608:$CV608, \">0\"), BM603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO603:$CV603) < $F607, MIN(BN603, $F607 - SUM($I610:BM610), $F607 - SUM(BO603:$CV603)), MIN(($F607 - SUM($I610:BM610)) / COUNTIF(BN608:$CV608, \">0\"), BN603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP603:$CV603) < $F607, MIN(BO603, $F607 - SUM($I610:BN610), $F607 - SUM(BP603:$CV603)), MIN(($F607 - SUM($I610:BN610)) / COUNTIF(BO608:$CV608, \">0\"), BO603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ603:$CV603) < $F607, MIN(BP603, $F607 - SUM($I610:BO610), $F607 - SUM(BQ603:$CV603)), MIN(($F607 - SUM($I610:BO610)) / COUNTIF(BP608:$CV608, \">0\"), BP603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR603:$CV603) < $F607, MIN(BQ603, $F607 - SUM($I610:BP610), $F607 - SUM(BR603:$CV603)), MIN(($F607 - SUM($I610:BP610)) / COUNTIF(BQ608:$CV608, \">0\"), BQ603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS603:$CV603) < $F607, MIN(BR603, $F607 - SUM($I610:BQ610), $F607 - SUM(BS603:$CV603)), MIN(($F607 - SUM($I610:BQ610)) / COUNTIF(BR608:$CV608, \">0\"), BR603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT603:$CV603) < $F607, MIN(BS603, $F607 - SUM($I610:BR610), $F607 - SUM(BT603:$CV603)), MIN(($F607 - SUM($I610:BR610)) / COUNTIF(BS608:$CV608, \">0\"), BS603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU603:$CV603) < $F607, MIN(BT603, $F607 - SUM($I610:BS610), $F607 - SUM(BU603:$CV603)), MIN(($F607 - SUM($I610:BS610)) / COUNTIF(BT608:$CV608, \">0\"), BT603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV603:$CV603) < $F607, MIN(BU603, $F607 - SUM($I610:BT610), $F607 - SUM(BV603:$CV603)), MIN(($F607 - SUM($I610:BT610)) / COUNTIF(BU608:$CV608, \">0\"), BU603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW603:$CV603) < $F607, MIN(BV603, $F607 - SUM($I610:BU610), $F607 - SUM(BW603:$CV603)), MIN(($F607 - SUM($I610:BU610)) / COUNTIF(BV608:$CV608, \">0\"), BV603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX603:$CV603) < $F607, MIN(BW603, $F607 - SUM($I610:BV610), $F607 - SUM(BX603:$CV603)), MIN(($F607 - SUM($I610:BV610)) / COUNTIF(BW608:$CV608, \">0\"), BW603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY603:$CV603) < $F607, MIN(BX603, $F607 - SUM($I610:BW610), $F607 - SUM(BY603:$CV603)), MIN(($F607 - SUM($I610:BW610)) / COUNTIF(BX608:$CV608, \">0\"), BX603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ603:$CV603) < $F607, MIN(BY603, $F607 - SUM($I610:BX610), $F607 - SUM(BZ603:$CV603)), MIN(($F607 - SUM($I610:BX610)) / COUNTIF(BY608:$CV608, \">0\"), BY603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA603:$CV603) < $F607, MIN(BZ603, $F607 - SUM($I610:BY610), $F607 - SUM(CA603:$CV603)), MIN(($F607 - SUM($I610:BY610)) / COUNTIF(BZ608:$CV608, \">0\"), BZ603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB603:$CV603) < $F607, MIN(CA603, $F607 - SUM($I610:BZ610), $F607 - SUM(CB603:$CV603)), MIN(($F607 - SUM($I610:BZ610)) / COUNTIF(CA608:$CV608, \">0\"), CA603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC603:$CV603) < $F607, MIN(CB603, $F607 - SUM($I610:CA610), $F607 - SUM(CC603:$CV603)), MIN(($F607 - SUM($I610:CA610)) / COUNTIF(CB608:$CV608, \">0\"), CB603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD603:$CV603) < $F607, MIN(CC603, $F607 - SUM($I610:CB610), $F607 - SUM(CD603:$CV603)), MIN(($F607 - SUM($I610:CB610)) / COUNTIF(CC608:$CV608, \">0\"), CC603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE603:$CV603) < $F607, MIN(CD603, $F607 - SUM($I610:CC610), $F607 - SUM(CE603:$CV603)), MIN(($F607 - SUM($I610:CC610)) / COUNTIF(CD608:$CV608, \">0\"), CD603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF603:$CV603) < $F607, MIN(CE603, $F607 - SUM($I610:CD610), $F607 - SUM(CF603:$CV603)), MIN(($F607 - SUM($I610:CD610)) / COUNTIF(CE608:$CV608, \">0\"), CE603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG603:$CV603) < $F607, MIN(CF603, $F607 - SUM($I610:CE610), $F607 - SUM(CG603:$CV603)), MIN(($F607 - SUM($I610:CE610)) / COUNTIF(CF608:$CV608, \">0\"), CF603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH603:$CV603) < $F607, MIN(CG603, $F607 - SUM($I610:CF610), $F607 - SUM(CH603:$CV603)), MIN(($F607 - SUM($I610:CF610)) / COUNTIF(CG608:$CV608, \">0\"), CG603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI603:$CV603) < $F607, MIN(CH603, $F607 - SUM($I610:CG610), $F607 - SUM(CI603:$CV603)), MIN(($F607 - SUM($I610:CG610)) / COUNTIF(CH608:$CV608, \">0\"), CH603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ603:$CV603) < $F607, MIN(CI603, $F607 - SUM($I610:CH610), $F607 - SUM(CJ603:$CV603)), MIN(($F607 - SUM($I610:CH610)) / COUNTIF(CI608:$CV608, \">0\"), CI603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK603:$CV603) < $F607, MIN(CJ603, $F607 - SUM($I610:CI610), $F607 - SUM(CK603:$CV603)), MIN(($F607 - SUM($I610:CI610)) / COUNTIF(CJ608:$CV608, \">0\"), CJ603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL603:$CV603) < $F607, MIN(CK603, $F607 - SUM($I610:CJ610), $F607 - SUM(CL603:$CV603)), MIN(($F607 - SUM($I610:CJ610)) / COUNTIF(CK608:$CV608, \">0\"), CK603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM603:$CV603) < $F607, MIN(CL603, $F607 - SUM($I610:CK610), $F607 - SUM(CM603:$CV603)), MIN(($F607 - SUM($I610:CK610)) / COUNTIF(CL608:$CV608, \">0\"), CL603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN603:$CV603) < $F607, MIN(CM603, $F607 - SUM($I610:CL610), $F607 - SUM(CN603:$CV603)), MIN(($F607 - SUM($I610:CL610)) / COUNTIF(CM608:$CV608, \">0\"), CM603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO603:$CV603) < $F607, MIN(CN603, $F607 - SUM($I610:CM610), $F607 - SUM(CO603:$CV603)), MIN(($F607 - SUM($I610:CM610)) / COUNTIF(CN608:$CV608, \">0\"), CN603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP603:$CV603) < $F607, MIN(CO603, $F607 - SUM($I610:CN610), $F607 - SUM(CP603:$CV603)), MIN(($F607 - SUM($I610:CN610)) / COUNTIF(CO608:$CV608, \">0\"), CO603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ603:$CV603) < $F607, MIN(CP603, $F607 - SUM($I610:CO610), $F607 - SUM(CQ603:$CV603)), MIN(($F607 - SUM($I610:CO610)) / COUNTIF(CP608:$CV608, \">0\"), CP603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR603:$CV603) < $F607, MIN(CQ603, $F607 - SUM($I610:CP610), $F607 - SUM(CR603:$CV603)), MIN(($F607 - SUM($I610:CP610)) / COUNTIF(CQ608:$CV608, \">0\"), CQ603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS603:$CV603) < $F607, MIN(CR603, $F607 - SUM($I610:CQ610), $F607 - SUM(CS603:$CV603)), MIN(($F607 - SUM($I610:CQ610)) / COUNTIF(CR608:$CV608, \">0\"), CR603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT603:$CV603) < $F607, MIN(CS603, $F607 - SUM($I610:CR610), $F607 - SUM(CT603:$CV603)), MIN(($F607 - SUM($I610:CR610)) / COUNTIF(CS608:$CV608, \">0\"), CS603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU603:$CV603) < $F607, MIN(CT603, $F607 - SUM($I610:CS610), $F607 - SUM(CU603:$CV603)), MIN(($F607 - SUM($I610:CS610)) / COUNTIF(CT608:$CV608, \">0\"), CT603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV603:$CV603) < $F607, MIN(CU603, $F607 - SUM($I610:CT610), $F607 - SUM(CV603:$CV603)), MIN(($F607 - SUM($I610:CT610)) / COUNTIF(CU608:$CV608, \">0\"), CU603)) * $F609, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV603:CV603) < $F607, MIN(CV603, $F607 - SUM($I610:CU610), $F607 - SUM($CV603:CV603)), MIN(($F607 - SUM($I610:CU610)) / COUNTIF(CV608:$CV608, \">0\"), CV603)) * $F609, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J611:CV611)","v":0},"mmcf",null,null,{"$f":"IF($F609 = 0, J608, J610)","v":0},{"$f":"IF($F609 = 0, K608, K610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F609 = 0, BW608, BW610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J611 > 0, $F605, 0)","v":0},{"$f":"IF(K611 > 0, $F605, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW611 > 0, $F605, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 22"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J615:CV615)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527 - J539 - J551 - J563 - J575 - J587 - J599 - J611, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527 - K539 - K551 - K563 - K575 - K587 - K599 - K611, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527 - BW539 - BW551 - BW563 - BW575 - BW587 - BW599 - BW611, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J616:CV616)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I615:I615) = 0, J615 > 0), J615, 0)","v":0},{"$f":"IF(AND(SUM($I615:J615) = 0, K615 > 0), K615, 0)","v":0},{"$f":"IF(AND(SUM($I615:K615) = 0, L615 > 0), L615, 0)","v":0},{"$f":"IF(AND(SUM($I615:L615) = 0, M615 > 0), M615, 0)","v":0},{"$f":"IF(AND(SUM($I615:M615) = 0, N615 > 0), N615, 0)","v":0},{"$f":"IF(AND(SUM($I615:N615) = 0, O615 > 0), O615, 0)","v":0},{"$f":"IF(AND(SUM($I615:O615) = 0, P615 > 0), P615, 0)","v":0},{"$f":"IF(AND(SUM($I615:P615) = 0, Q615 > 0), Q615, 0)","v":0},{"$f":"IF(AND(SUM($I615:Q615) = 0, R615 > 0), R615, 0)","v":0},{"$f":"IF(AND(SUM($I615:R615) = 0, S615 > 0), S615, 0)","v":0},{"$f":"IF(AND(SUM($I615:S615) = 0, T615 > 0), T615, 0)","v":0},{"$f":"IF(AND(SUM($I615:T615) = 0, U615 > 0), U615, 0)","v":0},{"$f":"IF(AND(SUM($I615:U615) = 0, V615 > 0), V615, 0)","v":0},{"$f":"IF(AND(SUM($I615:V615) = 0, W615 > 0), W615, 0)","v":0},{"$f":"IF(AND(SUM($I615:W615) = 0, X615 > 0), X615, 0)","v":0},{"$f":"IF(AND(SUM($I615:X615) = 0, Y615 > 0), Y615, 0)","v":0},{"$f":"IF(AND(SUM($I615:Y615) = 0, Z615 > 0), Z615, 0)","v":0},{"$f":"IF(AND(SUM($I615:Z615) = 0, AA615 > 0), AA615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AA615) = 0, AB615 > 0), AB615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AB615) = 0, AC615 > 0), AC615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AC615) = 0, AD615 > 0), AD615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AD615) = 0, AE615 > 0), AE615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AE615) = 0, AF615 > 0), AF615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AF615) = 0, AG615 > 0), AG615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AG615) = 0, AH615 > 0), AH615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AH615) = 0, AI615 > 0), AI615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AI615) = 0, AJ615 > 0), AJ615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AJ615) = 0, AK615 > 0), AK615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AK615) = 0, AL615 > 0), AL615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AL615) = 0, AM615 > 0), AM615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AM615) = 0, AN615 > 0), AN615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AN615) = 0, AO615 > 0), AO615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AO615) = 0, AP615 > 0), AP615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AP615) = 0, AQ615 > 0), AQ615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AQ615) = 0, AR615 > 0), AR615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AR615) = 0, AS615 > 0), AS615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AS615) = 0, AT615 > 0), AT615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AT615) = 0, AU615 > 0), AU615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AU615) = 0, AV615 > 0), AV615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AV615) = 0, AW615 > 0), AW615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AW615) = 0, AX615 > 0), AX615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AX615) = 0, AY615 > 0), AY615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AY615) = 0, AZ615 > 0), AZ615, 0)","v":0},{"$f":"IF(AND(SUM($I615:AZ615) = 0, BA615 > 0), BA615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BA615) = 0, BB615 > 0), BB615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BB615) = 0, BC615 > 0), BC615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BC615) = 0, BD615 > 0), BD615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BD615) = 0, BE615 > 0), BE615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BE615) = 0, BF615 > 0), BF615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BF615) = 0, BG615 > 0), BG615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BG615) = 0, BH615 > 0), BH615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BH615) = 0, BI615 > 0), BI615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BI615) = 0, BJ615 > 0), BJ615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BJ615) = 0, BK615 > 0), BK615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BK615) = 0, BL615 > 0), BL615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BL615) = 0, BM615 > 0), BM615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BM615) = 0, BN615 > 0), BN615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BN615) = 0, BO615 > 0), BO615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BO615) = 0, BP615 > 0), BP615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BP615) = 0, BQ615 > 0), BQ615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BQ615) = 0, BR615 > 0), BR615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BR615) = 0, BS615 > 0), BS615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BS615) = 0, BT615 > 0), BT615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BT615) = 0, BU615 > 0), BU615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BU615) = 0, BV615 > 0), BV615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BV615) = 0, BW615 > 0), BW615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BW615) = 0, BX615 > 0), BX615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BX615) = 0, BY615 > 0), BY615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BY615) = 0, BZ615 > 0), BZ615, 0)","v":0},{"$f":"IF(AND(SUM($I615:BZ615) = 0, CA615 > 0), CA615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CA615) = 0, CB615 > 0), CB615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CB615) = 0, CC615 > 0), CC615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CC615) = 0, CD615 > 0), CD615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CD615) = 0, CE615 > 0), CE615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CE615) = 0, CF615 > 0), CF615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CF615) = 0, CG615 > 0), CG615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CG615) = 0, CH615 > 0), CH615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CH615) = 0, CI615 > 0), CI615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CI615) = 0, CJ615 > 0), CJ615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CJ615) = 0, CK615 > 0), CK615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CK615) = 0, CL615 > 0), CL615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CL615) = 0, CM615 > 0), CM615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CM615) = 0, CN615 > 0), CN615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CN615) = 0, CO615 > 0), CO615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CO615) = 0, CP615 > 0), CP615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CP615) = 0, CQ615 > 0), CQ615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CQ615) = 0, CR615 > 0), CR615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CR615) = 0, CS615 > 0), CS615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CS615) = 0, CT615 > 0), CT615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CT615) = 0, CU615 > 0), CU615, 0)","v":0},{"$f":"IF(AND(SUM($I615:CU615) = 0, CV615 > 0), CV615, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J617:CV617)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J616 / $F$355, $F615 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K616 / $F$355, $F615 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW616 / $F$355, $F615 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F617","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F617","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J620:CV620)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I620:I620) < $F619, MIN(J615, $F618, $F619 - SUM($I620:I620)), 0)","v":0},{"$f":"IF(SUM($I620:J620) < $F619, MIN(K615, $F618, $F619 - SUM($I620:J620)), 0)","v":0},{"$f":"IF(SUM($I620:K620) < $F619, MIN(L615, $F618, $F619 - SUM($I620:K620)), 0)","v":0},{"$f":"IF(SUM($I620:L620) < $F619, MIN(M615, $F618, $F619 - SUM($I620:L620)), 0)","v":0},{"$f":"IF(SUM($I620:M620) < $F619, MIN(N615, $F618, $F619 - SUM($I620:M620)), 0)","v":0},{"$f":"IF(SUM($I620:N620) < $F619, MIN(O615, $F618, $F619 - SUM($I620:N620)), 0)","v":0},{"$f":"IF(SUM($I620:O620) < $F619, MIN(P615, $F618, $F619 - SUM($I620:O620)), 0)","v":0},{"$f":"IF(SUM($I620:P620) < $F619, MIN(Q615, $F618, $F619 - SUM($I620:P620)), 0)","v":0},{"$f":"IF(SUM($I620:Q620) < $F619, MIN(R615, $F618, $F619 - SUM($I620:Q620)), 0)","v":0},{"$f":"IF(SUM($I620:R620) < $F619, MIN(S615, $F618, $F619 - SUM($I620:R620)), 0)","v":0},{"$f":"IF(SUM($I620:S620) < $F619, MIN(T615, $F618, $F619 - SUM($I620:S620)), 0)","v":0},{"$f":"IF(SUM($I620:T620) < $F619, MIN(U615, $F618, $F619 - SUM($I620:T620)), 0)","v":0},{"$f":"IF(SUM($I620:U620) < $F619, MIN(V615, $F618, $F619 - SUM($I620:U620)), 0)","v":0},{"$f":"IF(SUM($I620:V620) < $F619, MIN(W615, $F618, $F619 - SUM($I620:V620)), 0)","v":0},{"$f":"IF(SUM($I620:W620) < $F619, MIN(X615, $F618, $F619 - SUM($I620:W620)), 0)","v":0},{"$f":"IF(SUM($I620:X620) < $F619, MIN(Y615, $F618, $F619 - SUM($I620:X620)), 0)","v":0},{"$f":"IF(SUM($I620:Y620) < $F619, MIN(Z615, $F618, $F619 - SUM($I620:Y620)), 0)","v":0},{"$f":"IF(SUM($I620:Z620) < $F619, MIN(AA615, $F618, $F619 - SUM($I620:Z620)), 0)","v":0},{"$f":"IF(SUM($I620:AA620) < $F619, MIN(AB615, $F618, $F619 - SUM($I620:AA620)), 0)","v":0},{"$f":"IF(SUM($I620:AB620) < $F619, MIN(AC615, $F618, $F619 - SUM($I620:AB620)), 0)","v":0},{"$f":"IF(SUM($I620:AC620) < $F619, MIN(AD615, $F618, $F619 - SUM($I620:AC620)), 0)","v":0},{"$f":"IF(SUM($I620:AD620) < $F619, MIN(AE615, $F618, $F619 - SUM($I620:AD620)), 0)","v":0},{"$f":"IF(SUM($I620:AE620) < $F619, MIN(AF615, $F618, $F619 - SUM($I620:AE620)), 0)","v":0},{"$f":"IF(SUM($I620:AF620) < $F619, MIN(AG615, $F618, $F619 - SUM($I620:AF620)), 0)","v":0},{"$f":"IF(SUM($I620:AG620) < $F619, MIN(AH615, $F618, $F619 - SUM($I620:AG620)), 0)","v":0},{"$f":"IF(SUM($I620:AH620) < $F619, MIN(AI615, $F618, $F619 - SUM($I620:AH620)), 0)","v":0},{"$f":"IF(SUM($I620:AI620) < $F619, MIN(AJ615, $F618, $F619 - SUM($I620:AI620)), 0)","v":0},{"$f":"IF(SUM($I620:AJ620) < $F619, MIN(AK615, $F618, $F619 - SUM($I620:AJ620)), 0)","v":0},{"$f":"IF(SUM($I620:AK620) < $F619, MIN(AL615, $F618, $F619 - SUM($I620:AK620)), 0)","v":0},{"$f":"IF(SUM($I620:AL620) < $F619, MIN(AM615, $F618, $F619 - SUM($I620:AL620)), 0)","v":0},{"$f":"IF(SUM($I620:AM620) < $F619, MIN(AN615, $F618, $F619 - SUM($I620:AM620)), 0)","v":0},{"$f":"IF(SUM($I620:AN620) < $F619, MIN(AO615, $F618, $F619 - SUM($I620:AN620)), 0)","v":0},{"$f":"IF(SUM($I620:AO620) < $F619, MIN(AP615, $F618, $F619 - SUM($I620:AO620)), 0)","v":0},{"$f":"IF(SUM($I620:AP620) < $F619, MIN(AQ615, $F618, $F619 - SUM($I620:AP620)), 0)","v":0},{"$f":"IF(SUM($I620:AQ620) < $F619, MIN(AR615, $F618, $F619 - SUM($I620:AQ620)), 0)","v":0},{"$f":"IF(SUM($I620:AR620) < $F619, MIN(AS615, $F618, $F619 - SUM($I620:AR620)), 0)","v":0},{"$f":"IF(SUM($I620:AS620) < $F619, MIN(AT615, $F618, $F619 - SUM($I620:AS620)), 0)","v":0},{"$f":"IF(SUM($I620:AT620) < $F619, MIN(AU615, $F618, $F619 - SUM($I620:AT620)), 0)","v":0},{"$f":"IF(SUM($I620:AU620) < $F619, MIN(AV615, $F618, $F619 - SUM($I620:AU620)), 0)","v":0},{"$f":"IF(SUM($I620:AV620) < $F619, MIN(AW615, $F618, $F619 - SUM($I620:AV620)), 0)","v":0},{"$f":"IF(SUM($I620:AW620) < $F619, MIN(AX615, $F618, $F619 - SUM($I620:AW620)), 0)","v":0},{"$f":"IF(SUM($I620:AX620) < $F619, MIN(AY615, $F618, $F619 - SUM($I620:AX620)), 0)","v":0},{"$f":"IF(SUM($I620:AY620) < $F619, MIN(AZ615, $F618, $F619 - SUM($I620:AY620)), 0)","v":0},{"$f":"IF(SUM($I620:AZ620) < $F619, MIN(BA615, $F618, $F619 - SUM($I620:AZ620)), 0)","v":0},{"$f":"IF(SUM($I620:BA620) < $F619, MIN(BB615, $F618, $F619 - SUM($I620:BA620)), 0)","v":0},{"$f":"IF(SUM($I620:BB620) < $F619, MIN(BC615, $F618, $F619 - SUM($I620:BB620)), 0)","v":0},{"$f":"IF(SUM($I620:BC620) < $F619, MIN(BD615, $F618, $F619 - SUM($I620:BC620)), 0)","v":0},{"$f":"IF(SUM($I620:BD620) < $F619, MIN(BE615, $F618, $F619 - SUM($I620:BD620)), 0)","v":0},{"$f":"IF(SUM($I620:BE620) < $F619, MIN(BF615, $F618, $F619 - SUM($I620:BE620)), 0)","v":0},{"$f":"IF(SUM($I620:BF620) < $F619, MIN(BG615, $F618, $F619 - SUM($I620:BF620)), 0)","v":0},{"$f":"IF(SUM($I620:BG620) < $F619, MIN(BH615, $F618, $F619 - SUM($I620:BG620)), 0)","v":0},{"$f":"IF(SUM($I620:BH620) < $F619, MIN(BI615, $F618, $F619 - SUM($I620:BH620)), 0)","v":0},{"$f":"IF(SUM($I620:BI620) < $F619, MIN(BJ615, $F618, $F619 - SUM($I620:BI620)), 0)","v":0},{"$f":"IF(SUM($I620:BJ620) < $F619, MIN(BK615, $F618, $F619 - SUM($I620:BJ620)), 0)","v":0},{"$f":"IF(SUM($I620:BK620) < $F619, MIN(BL615, $F618, $F619 - SUM($I620:BK620)), 0)","v":0},{"$f":"IF(SUM($I620:BL620) < $F619, MIN(BM615, $F618, $F619 - SUM($I620:BL620)), 0)","v":0},{"$f":"IF(SUM($I620:BM620) < $F619, MIN(BN615, $F618, $F619 - SUM($I620:BM620)), 0)","v":0},{"$f":"IF(SUM($I620:BN620) < $F619, MIN(BO615, $F618, $F619 - SUM($I620:BN620)), 0)","v":0},{"$f":"IF(SUM($I620:BO620) < $F619, MIN(BP615, $F618, $F619 - SUM($I620:BO620)), 0)","v":0},{"$f":"IF(SUM($I620:BP620) < $F619, MIN(BQ615, $F618, $F619 - SUM($I620:BP620)), 0)","v":0},{"$f":"IF(SUM($I620:BQ620) < $F619, MIN(BR615, $F618, $F619 - SUM($I620:BQ620)), 0)","v":0},{"$f":"IF(SUM($I620:BR620) < $F619, MIN(BS615, $F618, $F619 - SUM($I620:BR620)), 0)","v":0},{"$f":"IF(SUM($I620:BS620) < $F619, MIN(BT615, $F618, $F619 - SUM($I620:BS620)), 0)","v":0},{"$f":"IF(SUM($I620:BT620) < $F619, MIN(BU615, $F618, $F619 - SUM($I620:BT620)), 0)","v":0},{"$f":"IF(SUM($I620:BU620) < $F619, MIN(BV615, $F618, $F619 - SUM($I620:BU620)), 0)","v":0},{"$f":"IF(SUM($I620:BV620) < $F619, MIN(BW615, $F618, $F619 - SUM($I620:BV620)), 0)","v":0},{"$f":"IF(SUM($I620:BW620) < $F619, MIN(BX615, $F618, $F619 - SUM($I620:BW620)), 0)","v":0},{"$f":"IF(SUM($I620:BX620) < $F619, MIN(BY615, $F618, $F619 - SUM($I620:BX620)), 0)","v":0},{"$f":"IF(SUM($I620:BY620) < $F619, MIN(BZ615, $F618, $F619 - SUM($I620:BY620)), 0)","v":0},{"$f":"IF(SUM($I620:BZ620) < $F619, MIN(CA615, $F618, $F619 - SUM($I620:BZ620)), 0)","v":0},{"$f":"IF(SUM($I620:CA620) < $F619, MIN(CB615, $F618, $F619 - SUM($I620:CA620)), 0)","v":0},{"$f":"IF(SUM($I620:CB620) < $F619, MIN(CC615, $F618, $F619 - SUM($I620:CB620)), 0)","v":0},{"$f":"IF(SUM($I620:CC620) < $F619, MIN(CD615, $F618, $F619 - SUM($I620:CC620)), 0)","v":0},{"$f":"IF(SUM($I620:CD620) < $F619, MIN(CE615, $F618, $F619 - SUM($I620:CD620)), 0)","v":0},{"$f":"IF(SUM($I620:CE620) < $F619, MIN(CF615, $F618, $F619 - SUM($I620:CE620)), 0)","v":0},{"$f":"IF(SUM($I620:CF620) < $F619, MIN(CG615, $F618, $F619 - SUM($I620:CF620)), 0)","v":0},{"$f":"IF(SUM($I620:CG620) < $F619, MIN(CH615, $F618, $F619 - SUM($I620:CG620)), 0)","v":0},{"$f":"IF(SUM($I620:CH620) < $F619, MIN(CI615, $F618, $F619 - SUM($I620:CH620)), 0)","v":0},{"$f":"IF(SUM($I620:CI620) < $F619, MIN(CJ615, $F618, $F619 - SUM($I620:CI620)), 0)","v":0},{"$f":"IF(SUM($I620:CJ620) < $F619, MIN(CK615, $F618, $F619 - SUM($I620:CJ620)), 0)","v":0},{"$f":"IF(SUM($I620:CK620) < $F619, MIN(CL615, $F618, $F619 - SUM($I620:CK620)), 0)","v":0},{"$f":"IF(SUM($I620:CL620) < $F619, MIN(CM615, $F618, $F619 - SUM($I620:CL620)), 0)","v":0},{"$f":"IF(SUM($I620:CM620) < $F619, MIN(CN615, $F618, $F619 - SUM($I620:CM620)), 0)","v":0},{"$f":"IF(SUM($I620:CN620) < $F619, MIN(CO615, $F618, $F619 - SUM($I620:CN620)), 0)","v":0},{"$f":"IF(SUM($I620:CO620) < $F619, MIN(CP615, $F618, $F619 - SUM($I620:CO620)), 0)","v":0},{"$f":"IF(SUM($I620:CP620) < $F619, MIN(CQ615, $F618, $F619 - SUM($I620:CP620)), 0)","v":0},{"$f":"IF(SUM($I620:CQ620) < $F619, MIN(CR615, $F618, $F619 - SUM($I620:CQ620)), 0)","v":0},{"$f":"IF(SUM($I620:CR620) < $F619, MIN(CS615, $F618, $F619 - SUM($I620:CR620)), 0)","v":0},{"$f":"IF(SUM($I620:CS620) < $F619, MIN(CT615, $F618, $F619 - SUM($I620:CS620)), 0)","v":0},{"$f":"IF(SUM($I620:CT620) < $F619, MIN(CU615, $F618, $F619 - SUM($I620:CT620)), 0)","v":0},{"$f":"IF(SUM($I620:CU620) < $F619, MIN(CV615, $F618, $F619 - SUM($I620:CU620)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F620 < F619, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K615:$CV615) < $F619, MIN(J615, $F619 - SUM($I622:I622), $F619 - SUM(K615:$CV615)), MIN(($F619 - SUM($I622:I622)) / COUNTIF(J620:$CV620, \">0\"), J615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(L615:$CV615) < $F619, MIN(K615, $F619 - SUM($I622:J622), $F619 - SUM(L615:$CV615)), MIN(($F619 - SUM($I622:J622)) / COUNTIF(K620:$CV620, \">0\"), K615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(M615:$CV615) < $F619, MIN(L615, $F619 - SUM($I622:K622), $F619 - SUM(M615:$CV615)), MIN(($F619 - SUM($I622:K622)) / COUNTIF(L620:$CV620, \">0\"), L615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(N615:$CV615) < $F619, MIN(M615, $F619 - SUM($I622:L622), $F619 - SUM(N615:$CV615)), MIN(($F619 - SUM($I622:L622)) / COUNTIF(M620:$CV620, \">0\"), M615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(O615:$CV615) < $F619, MIN(N615, $F619 - SUM($I622:M622), $F619 - SUM(O615:$CV615)), MIN(($F619 - SUM($I622:M622)) / COUNTIF(N620:$CV620, \">0\"), N615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(P615:$CV615) < $F619, MIN(O615, $F619 - SUM($I622:N622), $F619 - SUM(P615:$CV615)), MIN(($F619 - SUM($I622:N622)) / COUNTIF(O620:$CV620, \">0\"), O615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q615:$CV615) < $F619, MIN(P615, $F619 - SUM($I622:O622), $F619 - SUM(Q615:$CV615)), MIN(($F619 - SUM($I622:O622)) / COUNTIF(P620:$CV620, \">0\"), P615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(R615:$CV615) < $F619, MIN(Q615, $F619 - SUM($I622:P622), $F619 - SUM(R615:$CV615)), MIN(($F619 - SUM($I622:P622)) / COUNTIF(Q620:$CV620, \">0\"), Q615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(S615:$CV615) < $F619, MIN(R615, $F619 - SUM($I622:Q622), $F619 - SUM(S615:$CV615)), MIN(($F619 - SUM($I622:Q622)) / COUNTIF(R620:$CV620, \">0\"), R615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(T615:$CV615) < $F619, MIN(S615, $F619 - SUM($I622:R622), $F619 - SUM(T615:$CV615)), MIN(($F619 - SUM($I622:R622)) / COUNTIF(S620:$CV620, \">0\"), S615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(U615:$CV615) < $F619, MIN(T615, $F619 - SUM($I622:S622), $F619 - SUM(U615:$CV615)), MIN(($F619 - SUM($I622:S622)) / COUNTIF(T620:$CV620, \">0\"), T615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(V615:$CV615) < $F619, MIN(U615, $F619 - SUM($I622:T622), $F619 - SUM(V615:$CV615)), MIN(($F619 - SUM($I622:T622)) / COUNTIF(U620:$CV620, \">0\"), U615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(W615:$CV615) < $F619, MIN(V615, $F619 - SUM($I622:U622), $F619 - SUM(W615:$CV615)), MIN(($F619 - SUM($I622:U622)) / COUNTIF(V620:$CV620, \">0\"), V615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(X615:$CV615) < $F619, MIN(W615, $F619 - SUM($I622:V622), $F619 - SUM(X615:$CV615)), MIN(($F619 - SUM($I622:V622)) / COUNTIF(W620:$CV620, \">0\"), W615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y615:$CV615) < $F619, MIN(X615, $F619 - SUM($I622:W622), $F619 - SUM(Y615:$CV615)), MIN(($F619 - SUM($I622:W622)) / COUNTIF(X620:$CV620, \">0\"), X615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z615:$CV615) < $F619, MIN(Y615, $F619 - SUM($I622:X622), $F619 - SUM(Z615:$CV615)), MIN(($F619 - SUM($I622:X622)) / COUNTIF(Y620:$CV620, \">0\"), Y615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA615:$CV615) < $F619, MIN(Z615, $F619 - SUM($I622:Y622), $F619 - SUM(AA615:$CV615)), MIN(($F619 - SUM($I622:Y622)) / COUNTIF(Z620:$CV620, \">0\"), Z615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB615:$CV615) < $F619, MIN(AA615, $F619 - SUM($I622:Z622), $F619 - SUM(AB615:$CV615)), MIN(($F619 - SUM($I622:Z622)) / COUNTIF(AA620:$CV620, \">0\"), AA615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC615:$CV615) < $F619, MIN(AB615, $F619 - SUM($I622:AA622), $F619 - SUM(AC615:$CV615)), MIN(($F619 - SUM($I622:AA622)) / COUNTIF(AB620:$CV620, \">0\"), AB615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD615:$CV615) < $F619, MIN(AC615, $F619 - SUM($I622:AB622), $F619 - SUM(AD615:$CV615)), MIN(($F619 - SUM($I622:AB622)) / COUNTIF(AC620:$CV620, \">0\"), AC615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE615:$CV615) < $F619, MIN(AD615, $F619 - SUM($I622:AC622), $F619 - SUM(AE615:$CV615)), MIN(($F619 - SUM($I622:AC622)) / COUNTIF(AD620:$CV620, \">0\"), AD615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF615:$CV615) < $F619, MIN(AE615, $F619 - SUM($I622:AD622), $F619 - SUM(AF615:$CV615)), MIN(($F619 - SUM($I622:AD622)) / COUNTIF(AE620:$CV620, \">0\"), AE615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG615:$CV615) < $F619, MIN(AF615, $F619 - SUM($I622:AE622), $F619 - SUM(AG615:$CV615)), MIN(($F619 - SUM($I622:AE622)) / COUNTIF(AF620:$CV620, \">0\"), AF615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH615:$CV615) < $F619, MIN(AG615, $F619 - SUM($I622:AF622), $F619 - SUM(AH615:$CV615)), MIN(($F619 - SUM($I622:AF622)) / COUNTIF(AG620:$CV620, \">0\"), AG615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI615:$CV615) < $F619, MIN(AH615, $F619 - SUM($I622:AG622), $F619 - SUM(AI615:$CV615)), MIN(($F619 - SUM($I622:AG622)) / COUNTIF(AH620:$CV620, \">0\"), AH615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ615:$CV615) < $F619, MIN(AI615, $F619 - SUM($I622:AH622), $F619 - SUM(AJ615:$CV615)), MIN(($F619 - SUM($I622:AH622)) / COUNTIF(AI620:$CV620, \">0\"), AI615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK615:$CV615) < $F619, MIN(AJ615, $F619 - SUM($I622:AI622), $F619 - SUM(AK615:$CV615)), MIN(($F619 - SUM($I622:AI622)) / COUNTIF(AJ620:$CV620, \">0\"), AJ615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL615:$CV615) < $F619, MIN(AK615, $F619 - SUM($I622:AJ622), $F619 - SUM(AL615:$CV615)), MIN(($F619 - SUM($I622:AJ622)) / COUNTIF(AK620:$CV620, \">0\"), AK615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM615:$CV615) < $F619, MIN(AL615, $F619 - SUM($I622:AK622), $F619 - SUM(AM615:$CV615)), MIN(($F619 - SUM($I622:AK622)) / COUNTIF(AL620:$CV620, \">0\"), AL615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN615:$CV615) < $F619, MIN(AM615, $F619 - SUM($I622:AL622), $F619 - SUM(AN615:$CV615)), MIN(($F619 - SUM($I622:AL622)) / COUNTIF(AM620:$CV620, \">0\"), AM615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO615:$CV615) < $F619, MIN(AN615, $F619 - SUM($I622:AM622), $F619 - SUM(AO615:$CV615)), MIN(($F619 - SUM($I622:AM622)) / COUNTIF(AN620:$CV620, \">0\"), AN615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP615:$CV615) < $F619, MIN(AO615, $F619 - SUM($I622:AN622), $F619 - SUM(AP615:$CV615)), MIN(($F619 - SUM($I622:AN622)) / COUNTIF(AO620:$CV620, \">0\"), AO615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ615:$CV615) < $F619, MIN(AP615, $F619 - SUM($I622:AO622), $F619 - SUM(AQ615:$CV615)), MIN(($F619 - SUM($I622:AO622)) / COUNTIF(AP620:$CV620, \">0\"), AP615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR615:$CV615) < $F619, MIN(AQ615, $F619 - SUM($I622:AP622), $F619 - SUM(AR615:$CV615)), MIN(($F619 - SUM($I622:AP622)) / COUNTIF(AQ620:$CV620, \">0\"), AQ615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS615:$CV615) < $F619, MIN(AR615, $F619 - SUM($I622:AQ622), $F619 - SUM(AS615:$CV615)), MIN(($F619 - SUM($I622:AQ622)) / COUNTIF(AR620:$CV620, \">0\"), AR615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT615:$CV615) < $F619, MIN(AS615, $F619 - SUM($I622:AR622), $F619 - SUM(AT615:$CV615)), MIN(($F619 - SUM($I622:AR622)) / COUNTIF(AS620:$CV620, \">0\"), AS615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU615:$CV615) < $F619, MIN(AT615, $F619 - SUM($I622:AS622), $F619 - SUM(AU615:$CV615)), MIN(($F619 - SUM($I622:AS622)) / COUNTIF(AT620:$CV620, \">0\"), AT615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV615:$CV615) < $F619, MIN(AU615, $F619 - SUM($I622:AT622), $F619 - SUM(AV615:$CV615)), MIN(($F619 - SUM($I622:AT622)) / COUNTIF(AU620:$CV620, \">0\"), AU615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW615:$CV615) < $F619, MIN(AV615, $F619 - SUM($I622:AU622), $F619 - SUM(AW615:$CV615)), MIN(($F619 - SUM($I622:AU622)) / COUNTIF(AV620:$CV620, \">0\"), AV615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX615:$CV615) < $F619, MIN(AW615, $F619 - SUM($I622:AV622), $F619 - SUM(AX615:$CV615)), MIN(($F619 - SUM($I622:AV622)) / COUNTIF(AW620:$CV620, \">0\"), AW615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY615:$CV615) < $F619, MIN(AX615, $F619 - SUM($I622:AW622), $F619 - SUM(AY615:$CV615)), MIN(($F619 - SUM($I622:AW622)) / COUNTIF(AX620:$CV620, \">0\"), AX615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ615:$CV615) < $F619, MIN(AY615, $F619 - SUM($I622:AX622), $F619 - SUM(AZ615:$CV615)), MIN(($F619 - SUM($I622:AX622)) / COUNTIF(AY620:$CV620, \">0\"), AY615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA615:$CV615) < $F619, MIN(AZ615, $F619 - SUM($I622:AY622), $F619 - SUM(BA615:$CV615)), MIN(($F619 - SUM($I622:AY622)) / COUNTIF(AZ620:$CV620, \">0\"), AZ615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB615:$CV615) < $F619, MIN(BA615, $F619 - SUM($I622:AZ622), $F619 - SUM(BB615:$CV615)), MIN(($F619 - SUM($I622:AZ622)) / COUNTIF(BA620:$CV620, \">0\"), BA615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC615:$CV615) < $F619, MIN(BB615, $F619 - SUM($I622:BA622), $F619 - SUM(BC615:$CV615)), MIN(($F619 - SUM($I622:BA622)) / COUNTIF(BB620:$CV620, \">0\"), BB615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD615:$CV615) < $F619, MIN(BC615, $F619 - SUM($I622:BB622), $F619 - SUM(BD615:$CV615)), MIN(($F619 - SUM($I622:BB622)) / COUNTIF(BC620:$CV620, \">0\"), BC615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE615:$CV615) < $F619, MIN(BD615, $F619 - SUM($I622:BC622), $F619 - SUM(BE615:$CV615)), MIN(($F619 - SUM($I622:BC622)) / COUNTIF(BD620:$CV620, \">0\"), BD615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF615:$CV615) < $F619, MIN(BE615, $F619 - SUM($I622:BD622), $F619 - SUM(BF615:$CV615)), MIN(($F619 - SUM($I622:BD622)) / COUNTIF(BE620:$CV620, \">0\"), BE615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG615:$CV615) < $F619, MIN(BF615, $F619 - SUM($I622:BE622), $F619 - SUM(BG615:$CV615)), MIN(($F619 - SUM($I622:BE622)) / COUNTIF(BF620:$CV620, \">0\"), BF615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH615:$CV615) < $F619, MIN(BG615, $F619 - SUM($I622:BF622), $F619 - SUM(BH615:$CV615)), MIN(($F619 - SUM($I622:BF622)) / COUNTIF(BG620:$CV620, \">0\"), BG615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI615:$CV615) < $F619, MIN(BH615, $F619 - SUM($I622:BG622), $F619 - SUM(BI615:$CV615)), MIN(($F619 - SUM($I622:BG622)) / COUNTIF(BH620:$CV620, \">0\"), BH615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ615:$CV615) < $F619, MIN(BI615, $F619 - SUM($I622:BH622), $F619 - SUM(BJ615:$CV615)), MIN(($F619 - SUM($I622:BH622)) / COUNTIF(BI620:$CV620, \">0\"), BI615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK615:$CV615) < $F619, MIN(BJ615, $F619 - SUM($I622:BI622), $F619 - SUM(BK615:$CV615)), MIN(($F619 - SUM($I622:BI622)) / COUNTIF(BJ620:$CV620, \">0\"), BJ615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL615:$CV615) < $F619, MIN(BK615, $F619 - SUM($I622:BJ622), $F619 - SUM(BL615:$CV615)), MIN(($F619 - SUM($I622:BJ622)) / COUNTIF(BK620:$CV620, \">0\"), BK615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM615:$CV615) < $F619, MIN(BL615, $F619 - SUM($I622:BK622), $F619 - SUM(BM615:$CV615)), MIN(($F619 - SUM($I622:BK622)) / COUNTIF(BL620:$CV620, \">0\"), BL615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN615:$CV615) < $F619, MIN(BM615, $F619 - SUM($I622:BL622), $F619 - SUM(BN615:$CV615)), MIN(($F619 - SUM($I622:BL622)) / COUNTIF(BM620:$CV620, \">0\"), BM615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO615:$CV615) < $F619, MIN(BN615, $F619 - SUM($I622:BM622), $F619 - SUM(BO615:$CV615)), MIN(($F619 - SUM($I622:BM622)) / COUNTIF(BN620:$CV620, \">0\"), BN615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP615:$CV615) < $F619, MIN(BO615, $F619 - SUM($I622:BN622), $F619 - SUM(BP615:$CV615)), MIN(($F619 - SUM($I622:BN622)) / COUNTIF(BO620:$CV620, \">0\"), BO615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ615:$CV615) < $F619, MIN(BP615, $F619 - SUM($I622:BO622), $F619 - SUM(BQ615:$CV615)), MIN(($F619 - SUM($I622:BO622)) / COUNTIF(BP620:$CV620, \">0\"), BP615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR615:$CV615) < $F619, MIN(BQ615, $F619 - SUM($I622:BP622), $F619 - SUM(BR615:$CV615)), MIN(($F619 - SUM($I622:BP622)) / COUNTIF(BQ620:$CV620, \">0\"), BQ615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS615:$CV615) < $F619, MIN(BR615, $F619 - SUM($I622:BQ622), $F619 - SUM(BS615:$CV615)), MIN(($F619 - SUM($I622:BQ622)) / COUNTIF(BR620:$CV620, \">0\"), BR615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT615:$CV615) < $F619, MIN(BS615, $F619 - SUM($I622:BR622), $F619 - SUM(BT615:$CV615)), MIN(($F619 - SUM($I622:BR622)) / COUNTIF(BS620:$CV620, \">0\"), BS615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU615:$CV615) < $F619, MIN(BT615, $F619 - SUM($I622:BS622), $F619 - SUM(BU615:$CV615)), MIN(($F619 - SUM($I622:BS622)) / COUNTIF(BT620:$CV620, \">0\"), BT615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV615:$CV615) < $F619, MIN(BU615, $F619 - SUM($I622:BT622), $F619 - SUM(BV615:$CV615)), MIN(($F619 - SUM($I622:BT622)) / COUNTIF(BU620:$CV620, \">0\"), BU615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW615:$CV615) < $F619, MIN(BV615, $F619 - SUM($I622:BU622), $F619 - SUM(BW615:$CV615)), MIN(($F619 - SUM($I622:BU622)) / COUNTIF(BV620:$CV620, \">0\"), BV615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX615:$CV615) < $F619, MIN(BW615, $F619 - SUM($I622:BV622), $F619 - SUM(BX615:$CV615)), MIN(($F619 - SUM($I622:BV622)) / COUNTIF(BW620:$CV620, \">0\"), BW615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY615:$CV615) < $F619, MIN(BX615, $F619 - SUM($I622:BW622), $F619 - SUM(BY615:$CV615)), MIN(($F619 - SUM($I622:BW622)) / COUNTIF(BX620:$CV620, \">0\"), BX615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ615:$CV615) < $F619, MIN(BY615, $F619 - SUM($I622:BX622), $F619 - SUM(BZ615:$CV615)), MIN(($F619 - SUM($I622:BX622)) / COUNTIF(BY620:$CV620, \">0\"), BY615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA615:$CV615) < $F619, MIN(BZ615, $F619 - SUM($I622:BY622), $F619 - SUM(CA615:$CV615)), MIN(($F619 - SUM($I622:BY622)) / COUNTIF(BZ620:$CV620, \">0\"), BZ615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB615:$CV615) < $F619, MIN(CA615, $F619 - SUM($I622:BZ622), $F619 - SUM(CB615:$CV615)), MIN(($F619 - SUM($I622:BZ622)) / COUNTIF(CA620:$CV620, \">0\"), CA615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC615:$CV615) < $F619, MIN(CB615, $F619 - SUM($I622:CA622), $F619 - SUM(CC615:$CV615)), MIN(($F619 - SUM($I622:CA622)) / COUNTIF(CB620:$CV620, \">0\"), CB615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD615:$CV615) < $F619, MIN(CC615, $F619 - SUM($I622:CB622), $F619 - SUM(CD615:$CV615)), MIN(($F619 - SUM($I622:CB622)) / COUNTIF(CC620:$CV620, \">0\"), CC615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE615:$CV615) < $F619, MIN(CD615, $F619 - SUM($I622:CC622), $F619 - SUM(CE615:$CV615)), MIN(($F619 - SUM($I622:CC622)) / COUNTIF(CD620:$CV620, \">0\"), CD615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF615:$CV615) < $F619, MIN(CE615, $F619 - SUM($I622:CD622), $F619 - SUM(CF615:$CV615)), MIN(($F619 - SUM($I622:CD622)) / COUNTIF(CE620:$CV620, \">0\"), CE615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG615:$CV615) < $F619, MIN(CF615, $F619 - SUM($I622:CE622), $F619 - SUM(CG615:$CV615)), MIN(($F619 - SUM($I622:CE622)) / COUNTIF(CF620:$CV620, \">0\"), CF615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH615:$CV615) < $F619, MIN(CG615, $F619 - SUM($I622:CF622), $F619 - SUM(CH615:$CV615)), MIN(($F619 - SUM($I622:CF622)) / COUNTIF(CG620:$CV620, \">0\"), CG615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI615:$CV615) < $F619, MIN(CH615, $F619 - SUM($I622:CG622), $F619 - SUM(CI615:$CV615)), MIN(($F619 - SUM($I622:CG622)) / COUNTIF(CH620:$CV620, \">0\"), CH615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ615:$CV615) < $F619, MIN(CI615, $F619 - SUM($I622:CH622), $F619 - SUM(CJ615:$CV615)), MIN(($F619 - SUM($I622:CH622)) / COUNTIF(CI620:$CV620, \">0\"), CI615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK615:$CV615) < $F619, MIN(CJ615, $F619 - SUM($I622:CI622), $F619 - SUM(CK615:$CV615)), MIN(($F619 - SUM($I622:CI622)) / COUNTIF(CJ620:$CV620, \">0\"), CJ615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL615:$CV615) < $F619, MIN(CK615, $F619 - SUM($I622:CJ622), $F619 - SUM(CL615:$CV615)), MIN(($F619 - SUM($I622:CJ622)) / COUNTIF(CK620:$CV620, \">0\"), CK615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM615:$CV615) < $F619, MIN(CL615, $F619 - SUM($I622:CK622), $F619 - SUM(CM615:$CV615)), MIN(($F619 - SUM($I622:CK622)) / COUNTIF(CL620:$CV620, \">0\"), CL615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN615:$CV615) < $F619, MIN(CM615, $F619 - SUM($I622:CL622), $F619 - SUM(CN615:$CV615)), MIN(($F619 - SUM($I622:CL622)) / COUNTIF(CM620:$CV620, \">0\"), CM615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO615:$CV615) < $F619, MIN(CN615, $F619 - SUM($I622:CM622), $F619 - SUM(CO615:$CV615)), MIN(($F619 - SUM($I622:CM622)) / COUNTIF(CN620:$CV620, \">0\"), CN615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP615:$CV615) < $F619, MIN(CO615, $F619 - SUM($I622:CN622), $F619 - SUM(CP615:$CV615)), MIN(($F619 - SUM($I622:CN622)) / COUNTIF(CO620:$CV620, \">0\"), CO615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ615:$CV615) < $F619, MIN(CP615, $F619 - SUM($I622:CO622), $F619 - SUM(CQ615:$CV615)), MIN(($F619 - SUM($I622:CO622)) / COUNTIF(CP620:$CV620, \">0\"), CP615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR615:$CV615) < $F619, MIN(CQ615, $F619 - SUM($I622:CP622), $F619 - SUM(CR615:$CV615)), MIN(($F619 - SUM($I622:CP622)) / COUNTIF(CQ620:$CV620, \">0\"), CQ615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS615:$CV615) < $F619, MIN(CR615, $F619 - SUM($I622:CQ622), $F619 - SUM(CS615:$CV615)), MIN(($F619 - SUM($I622:CQ622)) / COUNTIF(CR620:$CV620, \">0\"), CR615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT615:$CV615) < $F619, MIN(CS615, $F619 - SUM($I622:CR622), $F619 - SUM(CT615:$CV615)), MIN(($F619 - SUM($I622:CR622)) / COUNTIF(CS620:$CV620, \">0\"), CS615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU615:$CV615) < $F619, MIN(CT615, $F619 - SUM($I622:CS622), $F619 - SUM(CU615:$CV615)), MIN(($F619 - SUM($I622:CS622)) / COUNTIF(CT620:$CV620, \">0\"), CT615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV615:$CV615) < $F619, MIN(CU615, $F619 - SUM($I622:CT622), $F619 - SUM(CV615:$CV615)), MIN(($F619 - SUM($I622:CT622)) / COUNTIF(CU620:$CV620, \">0\"), CU615)) * $F621, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV615:CV615) < $F619, MIN(CV615, $F619 - SUM($I622:CU622), $F619 - SUM($CV615:CV615)), MIN(($F619 - SUM($I622:CU622)) / COUNTIF(CV620:$CV620, \">0\"), CV615)) * $F621, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J623:CV623)","v":0},"mmcf",null,null,{"$f":"IF($F621 = 0, J620, J622)","v":0},{"$f":"IF($F621 = 0, K620, K622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F621 = 0, BW620, BW622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J623 > 0, $F617, 0)","v":0},{"$f":"IF(K623 > 0, $F617, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW623 > 0, $F617, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 23"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J627:CV627)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527 - J539 - J551 - J563 - J575 - J587 - J599 - J611 - J623, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527 - K539 - K551 - K563 - K575 - K587 - K599 - K611 - K623, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527 - BW539 - BW551 - BW563 - BW575 - BW587 - BW599 - BW611 - BW623, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J628:CV628)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I627:I627) = 0, J627 > 0), J627, 0)","v":0},{"$f":"IF(AND(SUM($I627:J627) = 0, K627 > 0), K627, 0)","v":0},{"$f":"IF(AND(SUM($I627:K627) = 0, L627 > 0), L627, 0)","v":0},{"$f":"IF(AND(SUM($I627:L627) = 0, M627 > 0), M627, 0)","v":0},{"$f":"IF(AND(SUM($I627:M627) = 0, N627 > 0), N627, 0)","v":0},{"$f":"IF(AND(SUM($I627:N627) = 0, O627 > 0), O627, 0)","v":0},{"$f":"IF(AND(SUM($I627:O627) = 0, P627 > 0), P627, 0)","v":0},{"$f":"IF(AND(SUM($I627:P627) = 0, Q627 > 0), Q627, 0)","v":0},{"$f":"IF(AND(SUM($I627:Q627) = 0, R627 > 0), R627, 0)","v":0},{"$f":"IF(AND(SUM($I627:R627) = 0, S627 > 0), S627, 0)","v":0},{"$f":"IF(AND(SUM($I627:S627) = 0, T627 > 0), T627, 0)","v":0},{"$f":"IF(AND(SUM($I627:T627) = 0, U627 > 0), U627, 0)","v":0},{"$f":"IF(AND(SUM($I627:U627) = 0, V627 > 0), V627, 0)","v":0},{"$f":"IF(AND(SUM($I627:V627) = 0, W627 > 0), W627, 0)","v":0},{"$f":"IF(AND(SUM($I627:W627) = 0, X627 > 0), X627, 0)","v":0},{"$f":"IF(AND(SUM($I627:X627) = 0, Y627 > 0), Y627, 0)","v":0},{"$f":"IF(AND(SUM($I627:Y627) = 0, Z627 > 0), Z627, 0)","v":0},{"$f":"IF(AND(SUM($I627:Z627) = 0, AA627 > 0), AA627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AA627) = 0, AB627 > 0), AB627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AB627) = 0, AC627 > 0), AC627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AC627) = 0, AD627 > 0), AD627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AD627) = 0, AE627 > 0), AE627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AE627) = 0, AF627 > 0), AF627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AF627) = 0, AG627 > 0), AG627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AG627) = 0, AH627 > 0), AH627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AH627) = 0, AI627 > 0), AI627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AI627) = 0, AJ627 > 0), AJ627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AJ627) = 0, AK627 > 0), AK627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AK627) = 0, AL627 > 0), AL627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AL627) = 0, AM627 > 0), AM627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AM627) = 0, AN627 > 0), AN627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AN627) = 0, AO627 > 0), AO627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AO627) = 0, AP627 > 0), AP627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AP627) = 0, AQ627 > 0), AQ627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AQ627) = 0, AR627 > 0), AR627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AR627) = 0, AS627 > 0), AS627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AS627) = 0, AT627 > 0), AT627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AT627) = 0, AU627 > 0), AU627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AU627) = 0, AV627 > 0), AV627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AV627) = 0, AW627 > 0), AW627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AW627) = 0, AX627 > 0), AX627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AX627) = 0, AY627 > 0), AY627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AY627) = 0, AZ627 > 0), AZ627, 0)","v":0},{"$f":"IF(AND(SUM($I627:AZ627) = 0, BA627 > 0), BA627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BA627) = 0, BB627 > 0), BB627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BB627) = 0, BC627 > 0), BC627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BC627) = 0, BD627 > 0), BD627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BD627) = 0, BE627 > 0), BE627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BE627) = 0, BF627 > 0), BF627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BF627) = 0, BG627 > 0), BG627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BG627) = 0, BH627 > 0), BH627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BH627) = 0, BI627 > 0), BI627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BI627) = 0, BJ627 > 0), BJ627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BJ627) = 0, BK627 > 0), BK627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BK627) = 0, BL627 > 0), BL627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BL627) = 0, BM627 > 0), BM627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BM627) = 0, BN627 > 0), BN627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BN627) = 0, BO627 > 0), BO627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BO627) = 0, BP627 > 0), BP627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BP627) = 0, BQ627 > 0), BQ627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BQ627) = 0, BR627 > 0), BR627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BR627) = 0, BS627 > 0), BS627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BS627) = 0, BT627 > 0), BT627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BT627) = 0, BU627 > 0), BU627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BU627) = 0, BV627 > 0), BV627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BV627) = 0, BW627 > 0), BW627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BW627) = 0, BX627 > 0), BX627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BX627) = 0, BY627 > 0), BY627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BY627) = 0, BZ627 > 0), BZ627, 0)","v":0},{"$f":"IF(AND(SUM($I627:BZ627) = 0, CA627 > 0), CA627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CA627) = 0, CB627 > 0), CB627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CB627) = 0, CC627 > 0), CC627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CC627) = 0, CD627 > 0), CD627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CD627) = 0, CE627 > 0), CE627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CE627) = 0, CF627 > 0), CF627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CF627) = 0, CG627 > 0), CG627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CG627) = 0, CH627 > 0), CH627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CH627) = 0, CI627 > 0), CI627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CI627) = 0, CJ627 > 0), CJ627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CJ627) = 0, CK627 > 0), CK627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CK627) = 0, CL627 > 0), CL627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CL627) = 0, CM627 > 0), CM627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CM627) = 0, CN627 > 0), CN627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CN627) = 0, CO627 > 0), CO627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CO627) = 0, CP627 > 0), CP627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CP627) = 0, CQ627 > 0), CQ627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CQ627) = 0, CR627 > 0), CR627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CR627) = 0, CS627 > 0), CS627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CS627) = 0, CT627 > 0), CT627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CT627) = 0, CU627 > 0), CU627, 0)","v":0},{"$f":"IF(AND(SUM($I627:CU627) = 0, CV627 > 0), CV627, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J629:CV629)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J628 / $F$355, $F627 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K628 / $F$355, $F627 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW628 / $F$355, $F627 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F629","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F629","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J632:CV632)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I632:I632) < $F631, MIN(J627, $F630, $F631 - SUM($I632:I632)), 0)","v":0},{"$f":"IF(SUM($I632:J632) < $F631, MIN(K627, $F630, $F631 - SUM($I632:J632)), 0)","v":0},{"$f":"IF(SUM($I632:K632) < $F631, MIN(L627, $F630, $F631 - SUM($I632:K632)), 0)","v":0},{"$f":"IF(SUM($I632:L632) < $F631, MIN(M627, $F630, $F631 - SUM($I632:L632)), 0)","v":0},{"$f":"IF(SUM($I632:M632) < $F631, MIN(N627, $F630, $F631 - SUM($I632:M632)), 0)","v":0},{"$f":"IF(SUM($I632:N632) < $F631, MIN(O627, $F630, $F631 - SUM($I632:N632)), 0)","v":0},{"$f":"IF(SUM($I632:O632) < $F631, MIN(P627, $F630, $F631 - SUM($I632:O632)), 0)","v":0},{"$f":"IF(SUM($I632:P632) < $F631, MIN(Q627, $F630, $F631 - SUM($I632:P632)), 0)","v":0},{"$f":"IF(SUM($I632:Q632) < $F631, MIN(R627, $F630, $F631 - SUM($I632:Q632)), 0)","v":0},{"$f":"IF(SUM($I632:R632) < $F631, MIN(S627, $F630, $F631 - SUM($I632:R632)), 0)","v":0},{"$f":"IF(SUM($I632:S632) < $F631, MIN(T627, $F630, $F631 - SUM($I632:S632)), 0)","v":0},{"$f":"IF(SUM($I632:T632) < $F631, MIN(U627, $F630, $F631 - SUM($I632:T632)), 0)","v":0},{"$f":"IF(SUM($I632:U632) < $F631, MIN(V627, $F630, $F631 - SUM($I632:U632)), 0)","v":0},{"$f":"IF(SUM($I632:V632) < $F631, MIN(W627, $F630, $F631 - SUM($I632:V632)), 0)","v":0},{"$f":"IF(SUM($I632:W632) < $F631, MIN(X627, $F630, $F631 - SUM($I632:W632)), 0)","v":0},{"$f":"IF(SUM($I632:X632) < $F631, MIN(Y627, $F630, $F631 - SUM($I632:X632)), 0)","v":0},{"$f":"IF(SUM($I632:Y632) < $F631, MIN(Z627, $F630, $F631 - SUM($I632:Y632)), 0)","v":0},{"$f":"IF(SUM($I632:Z632) < $F631, MIN(AA627, $F630, $F631 - SUM($I632:Z632)), 0)","v":0},{"$f":"IF(SUM($I632:AA632) < $F631, MIN(AB627, $F630, $F631 - SUM($I632:AA632)), 0)","v":0},{"$f":"IF(SUM($I632:AB632) < $F631, MIN(AC627, $F630, $F631 - SUM($I632:AB632)), 0)","v":0},{"$f":"IF(SUM($I632:AC632) < $F631, MIN(AD627, $F630, $F631 - SUM($I632:AC632)), 0)","v":0},{"$f":"IF(SUM($I632:AD632) < $F631, MIN(AE627, $F630, $F631 - SUM($I632:AD632)), 0)","v":0},{"$f":"IF(SUM($I632:AE632) < $F631, MIN(AF627, $F630, $F631 - SUM($I632:AE632)), 0)","v":0},{"$f":"IF(SUM($I632:AF632) < $F631, MIN(AG627, $F630, $F631 - SUM($I632:AF632)), 0)","v":0},{"$f":"IF(SUM($I632:AG632) < $F631, MIN(AH627, $F630, $F631 - SUM($I632:AG632)), 0)","v":0},{"$f":"IF(SUM($I632:AH632) < $F631, MIN(AI627, $F630, $F631 - SUM($I632:AH632)), 0)","v":0},{"$f":"IF(SUM($I632:AI632) < $F631, MIN(AJ627, $F630, $F631 - SUM($I632:AI632)), 0)","v":0},{"$f":"IF(SUM($I632:AJ632) < $F631, MIN(AK627, $F630, $F631 - SUM($I632:AJ632)), 0)","v":0},{"$f":"IF(SUM($I632:AK632) < $F631, MIN(AL627, $F630, $F631 - SUM($I632:AK632)), 0)","v":0},{"$f":"IF(SUM($I632:AL632) < $F631, MIN(AM627, $F630, $F631 - SUM($I632:AL632)), 0)","v":0},{"$f":"IF(SUM($I632:AM632) < $F631, MIN(AN627, $F630, $F631 - SUM($I632:AM632)), 0)","v":0},{"$f":"IF(SUM($I632:AN632) < $F631, MIN(AO627, $F630, $F631 - SUM($I632:AN632)), 0)","v":0},{"$f":"IF(SUM($I632:AO632) < $F631, MIN(AP627, $F630, $F631 - SUM($I632:AO632)), 0)","v":0},{"$f":"IF(SUM($I632:AP632) < $F631, MIN(AQ627, $F630, $F631 - SUM($I632:AP632)), 0)","v":0},{"$f":"IF(SUM($I632:AQ632) < $F631, MIN(AR627, $F630, $F631 - SUM($I632:AQ632)), 0)","v":0},{"$f":"IF(SUM($I632:AR632) < $F631, MIN(AS627, $F630, $F631 - SUM($I632:AR632)), 0)","v":0},{"$f":"IF(SUM($I632:AS632) < $F631, MIN(AT627, $F630, $F631 - SUM($I632:AS632)), 0)","v":0},{"$f":"IF(SUM($I632:AT632) < $F631, MIN(AU627, $F630, $F631 - SUM($I632:AT632)), 0)","v":0},{"$f":"IF(SUM($I632:AU632) < $F631, MIN(AV627, $F630, $F631 - SUM($I632:AU632)), 0)","v":0},{"$f":"IF(SUM($I632:AV632) < $F631, MIN(AW627, $F630, $F631 - SUM($I632:AV632)), 0)","v":0},{"$f":"IF(SUM($I632:AW632) < $F631, MIN(AX627, $F630, $F631 - SUM($I632:AW632)), 0)","v":0},{"$f":"IF(SUM($I632:AX632) < $F631, MIN(AY627, $F630, $F631 - SUM($I632:AX632)), 0)","v":0},{"$f":"IF(SUM($I632:AY632) < $F631, MIN(AZ627, $F630, $F631 - SUM($I632:AY632)), 0)","v":0},{"$f":"IF(SUM($I632:AZ632) < $F631, MIN(BA627, $F630, $F631 - SUM($I632:AZ632)), 0)","v":0},{"$f":"IF(SUM($I632:BA632) < $F631, MIN(BB627, $F630, $F631 - SUM($I632:BA632)), 0)","v":0},{"$f":"IF(SUM($I632:BB632) < $F631, MIN(BC627, $F630, $F631 - SUM($I632:BB632)), 0)","v":0},{"$f":"IF(SUM($I632:BC632) < $F631, MIN(BD627, $F630, $F631 - SUM($I632:BC632)), 0)","v":0},{"$f":"IF(SUM($I632:BD632) < $F631, MIN(BE627, $F630, $F631 - SUM($I632:BD632)), 0)","v":0},{"$f":"IF(SUM($I632:BE632) < $F631, MIN(BF627, $F630, $F631 - SUM($I632:BE632)), 0)","v":0},{"$f":"IF(SUM($I632:BF632) < $F631, MIN(BG627, $F630, $F631 - SUM($I632:BF632)), 0)","v":0},{"$f":"IF(SUM($I632:BG632) < $F631, MIN(BH627, $F630, $F631 - SUM($I632:BG632)), 0)","v":0},{"$f":"IF(SUM($I632:BH632) < $F631, MIN(BI627, $F630, $F631 - SUM($I632:BH632)), 0)","v":0},{"$f":"IF(SUM($I632:BI632) < $F631, MIN(BJ627, $F630, $F631 - SUM($I632:BI632)), 0)","v":0},{"$f":"IF(SUM($I632:BJ632) < $F631, MIN(BK627, $F630, $F631 - SUM($I632:BJ632)), 0)","v":0},{"$f":"IF(SUM($I632:BK632) < $F631, MIN(BL627, $F630, $F631 - SUM($I632:BK632)), 0)","v":0},{"$f":"IF(SUM($I632:BL632) < $F631, MIN(BM627, $F630, $F631 - SUM($I632:BL632)), 0)","v":0},{"$f":"IF(SUM($I632:BM632) < $F631, MIN(BN627, $F630, $F631 - SUM($I632:BM632)), 0)","v":0},{"$f":"IF(SUM($I632:BN632) < $F631, MIN(BO627, $F630, $F631 - SUM($I632:BN632)), 0)","v":0},{"$f":"IF(SUM($I632:BO632) < $F631, MIN(BP627, $F630, $F631 - SUM($I632:BO632)), 0)","v":0},{"$f":"IF(SUM($I632:BP632) < $F631, MIN(BQ627, $F630, $F631 - SUM($I632:BP632)), 0)","v":0},{"$f":"IF(SUM($I632:BQ632) < $F631, MIN(BR627, $F630, $F631 - SUM($I632:BQ632)), 0)","v":0},{"$f":"IF(SUM($I632:BR632) < $F631, MIN(BS627, $F630, $F631 - SUM($I632:BR632)), 0)","v":0},{"$f":"IF(SUM($I632:BS632) < $F631, MIN(BT627, $F630, $F631 - SUM($I632:BS632)), 0)","v":0},{"$f":"IF(SUM($I632:BT632) < $F631, MIN(BU627, $F630, $F631 - SUM($I632:BT632)), 0)","v":0},{"$f":"IF(SUM($I632:BU632) < $F631, MIN(BV627, $F630, $F631 - SUM($I632:BU632)), 0)","v":0},{"$f":"IF(SUM($I632:BV632) < $F631, MIN(BW627, $F630, $F631 - SUM($I632:BV632)), 0)","v":0},{"$f":"IF(SUM($I632:BW632) < $F631, MIN(BX627, $F630, $F631 - SUM($I632:BW632)), 0)","v":0},{"$f":"IF(SUM($I632:BX632) < $F631, MIN(BY627, $F630, $F631 - SUM($I632:BX632)), 0)","v":0},{"$f":"IF(SUM($I632:BY632) < $F631, MIN(BZ627, $F630, $F631 - SUM($I632:BY632)), 0)","v":0},{"$f":"IF(SUM($I632:BZ632) < $F631, MIN(CA627, $F630, $F631 - SUM($I632:BZ632)), 0)","v":0},{"$f":"IF(SUM($I632:CA632) < $F631, MIN(CB627, $F630, $F631 - SUM($I632:CA632)), 0)","v":0},{"$f":"IF(SUM($I632:CB632) < $F631, MIN(CC627, $F630, $F631 - SUM($I632:CB632)), 0)","v":0},{"$f":"IF(SUM($I632:CC632) < $F631, MIN(CD627, $F630, $F631 - SUM($I632:CC632)), 0)","v":0},{"$f":"IF(SUM($I632:CD632) < $F631, MIN(CE627, $F630, $F631 - SUM($I632:CD632)), 0)","v":0},{"$f":"IF(SUM($I632:CE632) < $F631, MIN(CF627, $F630, $F631 - SUM($I632:CE632)), 0)","v":0},{"$f":"IF(SUM($I632:CF632) < $F631, MIN(CG627, $F630, $F631 - SUM($I632:CF632)), 0)","v":0},{"$f":"IF(SUM($I632:CG632) < $F631, MIN(CH627, $F630, $F631 - SUM($I632:CG632)), 0)","v":0},{"$f":"IF(SUM($I632:CH632) < $F631, MIN(CI627, $F630, $F631 - SUM($I632:CH632)), 0)","v":0},{"$f":"IF(SUM($I632:CI632) < $F631, MIN(CJ627, $F630, $F631 - SUM($I632:CI632)), 0)","v":0},{"$f":"IF(SUM($I632:CJ632) < $F631, MIN(CK627, $F630, $F631 - SUM($I632:CJ632)), 0)","v":0},{"$f":"IF(SUM($I632:CK632) < $F631, MIN(CL627, $F630, $F631 - SUM($I632:CK632)), 0)","v":0},{"$f":"IF(SUM($I632:CL632) < $F631, MIN(CM627, $F630, $F631 - SUM($I632:CL632)), 0)","v":0},{"$f":"IF(SUM($I632:CM632) < $F631, MIN(CN627, $F630, $F631 - SUM($I632:CM632)), 0)","v":0},{"$f":"IF(SUM($I632:CN632) < $F631, MIN(CO627, $F630, $F631 - SUM($I632:CN632)), 0)","v":0},{"$f":"IF(SUM($I632:CO632) < $F631, MIN(CP627, $F630, $F631 - SUM($I632:CO632)), 0)","v":0},{"$f":"IF(SUM($I632:CP632) < $F631, MIN(CQ627, $F630, $F631 - SUM($I632:CP632)), 0)","v":0},{"$f":"IF(SUM($I632:CQ632) < $F631, MIN(CR627, $F630, $F631 - SUM($I632:CQ632)), 0)","v":0},{"$f":"IF(SUM($I632:CR632) < $F631, MIN(CS627, $F630, $F631 - SUM($I632:CR632)), 0)","v":0},{"$f":"IF(SUM($I632:CS632) < $F631, MIN(CT627, $F630, $F631 - SUM($I632:CS632)), 0)","v":0},{"$f":"IF(SUM($I632:CT632) < $F631, MIN(CU627, $F630, $F631 - SUM($I632:CT632)), 0)","v":0},{"$f":"IF(SUM($I632:CU632) < $F631, MIN(CV627, $F630, $F631 - SUM($I632:CU632)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F632 < F631, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K627:$CV627) < $F631, MIN(J627, $F631 - SUM($I634:I634), $F631 - SUM(K627:$CV627)), MIN(($F631 - SUM($I634:I634)) / COUNTIF(J632:$CV632, \">0\"), J627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(L627:$CV627) < $F631, MIN(K627, $F631 - SUM($I634:J634), $F631 - SUM(L627:$CV627)), MIN(($F631 - SUM($I634:J634)) / COUNTIF(K632:$CV632, \">0\"), K627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(M627:$CV627) < $F631, MIN(L627, $F631 - SUM($I634:K634), $F631 - SUM(M627:$CV627)), MIN(($F631 - SUM($I634:K634)) / COUNTIF(L632:$CV632, \">0\"), L627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(N627:$CV627) < $F631, MIN(M627, $F631 - SUM($I634:L634), $F631 - SUM(N627:$CV627)), MIN(($F631 - SUM($I634:L634)) / COUNTIF(M632:$CV632, \">0\"), M627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(O627:$CV627) < $F631, MIN(N627, $F631 - SUM($I634:M634), $F631 - SUM(O627:$CV627)), MIN(($F631 - SUM($I634:M634)) / COUNTIF(N632:$CV632, \">0\"), N627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(P627:$CV627) < $F631, MIN(O627, $F631 - SUM($I634:N634), $F631 - SUM(P627:$CV627)), MIN(($F631 - SUM($I634:N634)) / COUNTIF(O632:$CV632, \">0\"), O627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q627:$CV627) < $F631, MIN(P627, $F631 - SUM($I634:O634), $F631 - SUM(Q627:$CV627)), MIN(($F631 - SUM($I634:O634)) / COUNTIF(P632:$CV632, \">0\"), P627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(R627:$CV627) < $F631, MIN(Q627, $F631 - SUM($I634:P634), $F631 - SUM(R627:$CV627)), MIN(($F631 - SUM($I634:P634)) / COUNTIF(Q632:$CV632, \">0\"), Q627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(S627:$CV627) < $F631, MIN(R627, $F631 - SUM($I634:Q634), $F631 - SUM(S627:$CV627)), MIN(($F631 - SUM($I634:Q634)) / COUNTIF(R632:$CV632, \">0\"), R627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(T627:$CV627) < $F631, MIN(S627, $F631 - SUM($I634:R634), $F631 - SUM(T627:$CV627)), MIN(($F631 - SUM($I634:R634)) / COUNTIF(S632:$CV632, \">0\"), S627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(U627:$CV627) < $F631, MIN(T627, $F631 - SUM($I634:S634), $F631 - SUM(U627:$CV627)), MIN(($F631 - SUM($I634:S634)) / COUNTIF(T632:$CV632, \">0\"), T627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(V627:$CV627) < $F631, MIN(U627, $F631 - SUM($I634:T634), $F631 - SUM(V627:$CV627)), MIN(($F631 - SUM($I634:T634)) / COUNTIF(U632:$CV632, \">0\"), U627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(W627:$CV627) < $F631, MIN(V627, $F631 - SUM($I634:U634), $F631 - SUM(W627:$CV627)), MIN(($F631 - SUM($I634:U634)) / COUNTIF(V632:$CV632, \">0\"), V627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(X627:$CV627) < $F631, MIN(W627, $F631 - SUM($I634:V634), $F631 - SUM(X627:$CV627)), MIN(($F631 - SUM($I634:V634)) / COUNTIF(W632:$CV632, \">0\"), W627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y627:$CV627) < $F631, MIN(X627, $F631 - SUM($I634:W634), $F631 - SUM(Y627:$CV627)), MIN(($F631 - SUM($I634:W634)) / COUNTIF(X632:$CV632, \">0\"), X627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z627:$CV627) < $F631, MIN(Y627, $F631 - SUM($I634:X634), $F631 - SUM(Z627:$CV627)), MIN(($F631 - SUM($I634:X634)) / COUNTIF(Y632:$CV632, \">0\"), Y627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA627:$CV627) < $F631, MIN(Z627, $F631 - SUM($I634:Y634), $F631 - SUM(AA627:$CV627)), MIN(($F631 - SUM($I634:Y634)) / COUNTIF(Z632:$CV632, \">0\"), Z627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB627:$CV627) < $F631, MIN(AA627, $F631 - SUM($I634:Z634), $F631 - SUM(AB627:$CV627)), MIN(($F631 - SUM($I634:Z634)) / COUNTIF(AA632:$CV632, \">0\"), AA627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC627:$CV627) < $F631, MIN(AB627, $F631 - SUM($I634:AA634), $F631 - SUM(AC627:$CV627)), MIN(($F631 - SUM($I634:AA634)) / COUNTIF(AB632:$CV632, \">0\"), AB627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD627:$CV627) < $F631, MIN(AC627, $F631 - SUM($I634:AB634), $F631 - SUM(AD627:$CV627)), MIN(($F631 - SUM($I634:AB634)) / COUNTIF(AC632:$CV632, \">0\"), AC627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE627:$CV627) < $F631, MIN(AD627, $F631 - SUM($I634:AC634), $F631 - SUM(AE627:$CV627)), MIN(($F631 - SUM($I634:AC634)) / COUNTIF(AD632:$CV632, \">0\"), AD627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF627:$CV627) < $F631, MIN(AE627, $F631 - SUM($I634:AD634), $F631 - SUM(AF627:$CV627)), MIN(($F631 - SUM($I634:AD634)) / COUNTIF(AE632:$CV632, \">0\"), AE627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG627:$CV627) < $F631, MIN(AF627, $F631 - SUM($I634:AE634), $F631 - SUM(AG627:$CV627)), MIN(($F631 - SUM($I634:AE634)) / COUNTIF(AF632:$CV632, \">0\"), AF627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH627:$CV627) < $F631, MIN(AG627, $F631 - SUM($I634:AF634), $F631 - SUM(AH627:$CV627)), MIN(($F631 - SUM($I634:AF634)) / COUNTIF(AG632:$CV632, \">0\"), AG627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI627:$CV627) < $F631, MIN(AH627, $F631 - SUM($I634:AG634), $F631 - SUM(AI627:$CV627)), MIN(($F631 - SUM($I634:AG634)) / COUNTIF(AH632:$CV632, \">0\"), AH627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ627:$CV627) < $F631, MIN(AI627, $F631 - SUM($I634:AH634), $F631 - SUM(AJ627:$CV627)), MIN(($F631 - SUM($I634:AH634)) / COUNTIF(AI632:$CV632, \">0\"), AI627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK627:$CV627) < $F631, MIN(AJ627, $F631 - SUM($I634:AI634), $F631 - SUM(AK627:$CV627)), MIN(($F631 - SUM($I634:AI634)) / COUNTIF(AJ632:$CV632, \">0\"), AJ627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL627:$CV627) < $F631, MIN(AK627, $F631 - SUM($I634:AJ634), $F631 - SUM(AL627:$CV627)), MIN(($F631 - SUM($I634:AJ634)) / COUNTIF(AK632:$CV632, \">0\"), AK627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM627:$CV627) < $F631, MIN(AL627, $F631 - SUM($I634:AK634), $F631 - SUM(AM627:$CV627)), MIN(($F631 - SUM($I634:AK634)) / COUNTIF(AL632:$CV632, \">0\"), AL627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN627:$CV627) < $F631, MIN(AM627, $F631 - SUM($I634:AL634), $F631 - SUM(AN627:$CV627)), MIN(($F631 - SUM($I634:AL634)) / COUNTIF(AM632:$CV632, \">0\"), AM627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO627:$CV627) < $F631, MIN(AN627, $F631 - SUM($I634:AM634), $F631 - SUM(AO627:$CV627)), MIN(($F631 - SUM($I634:AM634)) / COUNTIF(AN632:$CV632, \">0\"), AN627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP627:$CV627) < $F631, MIN(AO627, $F631 - SUM($I634:AN634), $F631 - SUM(AP627:$CV627)), MIN(($F631 - SUM($I634:AN634)) / COUNTIF(AO632:$CV632, \">0\"), AO627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ627:$CV627) < $F631, MIN(AP627, $F631 - SUM($I634:AO634), $F631 - SUM(AQ627:$CV627)), MIN(($F631 - SUM($I634:AO634)) / COUNTIF(AP632:$CV632, \">0\"), AP627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR627:$CV627) < $F631, MIN(AQ627, $F631 - SUM($I634:AP634), $F631 - SUM(AR627:$CV627)), MIN(($F631 - SUM($I634:AP634)) / COUNTIF(AQ632:$CV632, \">0\"), AQ627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS627:$CV627) < $F631, MIN(AR627, $F631 - SUM($I634:AQ634), $F631 - SUM(AS627:$CV627)), MIN(($F631 - SUM($I634:AQ634)) / COUNTIF(AR632:$CV632, \">0\"), AR627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT627:$CV627) < $F631, MIN(AS627, $F631 - SUM($I634:AR634), $F631 - SUM(AT627:$CV627)), MIN(($F631 - SUM($I634:AR634)) / COUNTIF(AS632:$CV632, \">0\"), AS627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU627:$CV627) < $F631, MIN(AT627, $F631 - SUM($I634:AS634), $F631 - SUM(AU627:$CV627)), MIN(($F631 - SUM($I634:AS634)) / COUNTIF(AT632:$CV632, \">0\"), AT627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV627:$CV627) < $F631, MIN(AU627, $F631 - SUM($I634:AT634), $F631 - SUM(AV627:$CV627)), MIN(($F631 - SUM($I634:AT634)) / COUNTIF(AU632:$CV632, \">0\"), AU627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW627:$CV627) < $F631, MIN(AV627, $F631 - SUM($I634:AU634), $F631 - SUM(AW627:$CV627)), MIN(($F631 - SUM($I634:AU634)) / COUNTIF(AV632:$CV632, \">0\"), AV627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX627:$CV627) < $F631, MIN(AW627, $F631 - SUM($I634:AV634), $F631 - SUM(AX627:$CV627)), MIN(($F631 - SUM($I634:AV634)) / COUNTIF(AW632:$CV632, \">0\"), AW627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY627:$CV627) < $F631, MIN(AX627, $F631 - SUM($I634:AW634), $F631 - SUM(AY627:$CV627)), MIN(($F631 - SUM($I634:AW634)) / COUNTIF(AX632:$CV632, \">0\"), AX627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ627:$CV627) < $F631, MIN(AY627, $F631 - SUM($I634:AX634), $F631 - SUM(AZ627:$CV627)), MIN(($F631 - SUM($I634:AX634)) / COUNTIF(AY632:$CV632, \">0\"), AY627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA627:$CV627) < $F631, MIN(AZ627, $F631 - SUM($I634:AY634), $F631 - SUM(BA627:$CV627)), MIN(($F631 - SUM($I634:AY634)) / COUNTIF(AZ632:$CV632, \">0\"), AZ627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB627:$CV627) < $F631, MIN(BA627, $F631 - SUM($I634:AZ634), $F631 - SUM(BB627:$CV627)), MIN(($F631 - SUM($I634:AZ634)) / COUNTIF(BA632:$CV632, \">0\"), BA627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC627:$CV627) < $F631, MIN(BB627, $F631 - SUM($I634:BA634), $F631 - SUM(BC627:$CV627)), MIN(($F631 - SUM($I634:BA634)) / COUNTIF(BB632:$CV632, \">0\"), BB627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD627:$CV627) < $F631, MIN(BC627, $F631 - SUM($I634:BB634), $F631 - SUM(BD627:$CV627)), MIN(($F631 - SUM($I634:BB634)) / COUNTIF(BC632:$CV632, \">0\"), BC627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE627:$CV627) < $F631, MIN(BD627, $F631 - SUM($I634:BC634), $F631 - SUM(BE627:$CV627)), MIN(($F631 - SUM($I634:BC634)) / COUNTIF(BD632:$CV632, \">0\"), BD627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF627:$CV627) < $F631, MIN(BE627, $F631 - SUM($I634:BD634), $F631 - SUM(BF627:$CV627)), MIN(($F631 - SUM($I634:BD634)) / COUNTIF(BE632:$CV632, \">0\"), BE627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG627:$CV627) < $F631, MIN(BF627, $F631 - SUM($I634:BE634), $F631 - SUM(BG627:$CV627)), MIN(($F631 - SUM($I634:BE634)) / COUNTIF(BF632:$CV632, \">0\"), BF627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH627:$CV627) < $F631, MIN(BG627, $F631 - SUM($I634:BF634), $F631 - SUM(BH627:$CV627)), MIN(($F631 - SUM($I634:BF634)) / COUNTIF(BG632:$CV632, \">0\"), BG627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI627:$CV627) < $F631, MIN(BH627, $F631 - SUM($I634:BG634), $F631 - SUM(BI627:$CV627)), MIN(($F631 - SUM($I634:BG634)) / COUNTIF(BH632:$CV632, \">0\"), BH627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ627:$CV627) < $F631, MIN(BI627, $F631 - SUM($I634:BH634), $F631 - SUM(BJ627:$CV627)), MIN(($F631 - SUM($I634:BH634)) / COUNTIF(BI632:$CV632, \">0\"), BI627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK627:$CV627) < $F631, MIN(BJ627, $F631 - SUM($I634:BI634), $F631 - SUM(BK627:$CV627)), MIN(($F631 - SUM($I634:BI634)) / COUNTIF(BJ632:$CV632, \">0\"), BJ627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL627:$CV627) < $F631, MIN(BK627, $F631 - SUM($I634:BJ634), $F631 - SUM(BL627:$CV627)), MIN(($F631 - SUM($I634:BJ634)) / COUNTIF(BK632:$CV632, \">0\"), BK627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM627:$CV627) < $F631, MIN(BL627, $F631 - SUM($I634:BK634), $F631 - SUM(BM627:$CV627)), MIN(($F631 - SUM($I634:BK634)) / COUNTIF(BL632:$CV632, \">0\"), BL627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN627:$CV627) < $F631, MIN(BM627, $F631 - SUM($I634:BL634), $F631 - SUM(BN627:$CV627)), MIN(($F631 - SUM($I634:BL634)) / COUNTIF(BM632:$CV632, \">0\"), BM627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO627:$CV627) < $F631, MIN(BN627, $F631 - SUM($I634:BM634), $F631 - SUM(BO627:$CV627)), MIN(($F631 - SUM($I634:BM634)) / COUNTIF(BN632:$CV632, \">0\"), BN627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP627:$CV627) < $F631, MIN(BO627, $F631 - SUM($I634:BN634), $F631 - SUM(BP627:$CV627)), MIN(($F631 - SUM($I634:BN634)) / COUNTIF(BO632:$CV632, \">0\"), BO627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ627:$CV627) < $F631, MIN(BP627, $F631 - SUM($I634:BO634), $F631 - SUM(BQ627:$CV627)), MIN(($F631 - SUM($I634:BO634)) / COUNTIF(BP632:$CV632, \">0\"), BP627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR627:$CV627) < $F631, MIN(BQ627, $F631 - SUM($I634:BP634), $F631 - SUM(BR627:$CV627)), MIN(($F631 - SUM($I634:BP634)) / COUNTIF(BQ632:$CV632, \">0\"), BQ627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS627:$CV627) < $F631, MIN(BR627, $F631 - SUM($I634:BQ634), $F631 - SUM(BS627:$CV627)), MIN(($F631 - SUM($I634:BQ634)) / COUNTIF(BR632:$CV632, \">0\"), BR627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT627:$CV627) < $F631, MIN(BS627, $F631 - SUM($I634:BR634), $F631 - SUM(BT627:$CV627)), MIN(($F631 - SUM($I634:BR634)) / COUNTIF(BS632:$CV632, \">0\"), BS627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU627:$CV627) < $F631, MIN(BT627, $F631 - SUM($I634:BS634), $F631 - SUM(BU627:$CV627)), MIN(($F631 - SUM($I634:BS634)) / COUNTIF(BT632:$CV632, \">0\"), BT627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV627:$CV627) < $F631, MIN(BU627, $F631 - SUM($I634:BT634), $F631 - SUM(BV627:$CV627)), MIN(($F631 - SUM($I634:BT634)) / COUNTIF(BU632:$CV632, \">0\"), BU627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW627:$CV627) < $F631, MIN(BV627, $F631 - SUM($I634:BU634), $F631 - SUM(BW627:$CV627)), MIN(($F631 - SUM($I634:BU634)) / COUNTIF(BV632:$CV632, \">0\"), BV627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX627:$CV627) < $F631, MIN(BW627, $F631 - SUM($I634:BV634), $F631 - SUM(BX627:$CV627)), MIN(($F631 - SUM($I634:BV634)) / COUNTIF(BW632:$CV632, \">0\"), BW627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY627:$CV627) < $F631, MIN(BX627, $F631 - SUM($I634:BW634), $F631 - SUM(BY627:$CV627)), MIN(($F631 - SUM($I634:BW634)) / COUNTIF(BX632:$CV632, \">0\"), BX627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ627:$CV627) < $F631, MIN(BY627, $F631 - SUM($I634:BX634), $F631 - SUM(BZ627:$CV627)), MIN(($F631 - SUM($I634:BX634)) / COUNTIF(BY632:$CV632, \">0\"), BY627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA627:$CV627) < $F631, MIN(BZ627, $F631 - SUM($I634:BY634), $F631 - SUM(CA627:$CV627)), MIN(($F631 - SUM($I634:BY634)) / COUNTIF(BZ632:$CV632, \">0\"), BZ627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB627:$CV627) < $F631, MIN(CA627, $F631 - SUM($I634:BZ634), $F631 - SUM(CB627:$CV627)), MIN(($F631 - SUM($I634:BZ634)) / COUNTIF(CA632:$CV632, \">0\"), CA627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC627:$CV627) < $F631, MIN(CB627, $F631 - SUM($I634:CA634), $F631 - SUM(CC627:$CV627)), MIN(($F631 - SUM($I634:CA634)) / COUNTIF(CB632:$CV632, \">0\"), CB627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD627:$CV627) < $F631, MIN(CC627, $F631 - SUM($I634:CB634), $F631 - SUM(CD627:$CV627)), MIN(($F631 - SUM($I634:CB634)) / COUNTIF(CC632:$CV632, \">0\"), CC627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE627:$CV627) < $F631, MIN(CD627, $F631 - SUM($I634:CC634), $F631 - SUM(CE627:$CV627)), MIN(($F631 - SUM($I634:CC634)) / COUNTIF(CD632:$CV632, \">0\"), CD627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF627:$CV627) < $F631, MIN(CE627, $F631 - SUM($I634:CD634), $F631 - SUM(CF627:$CV627)), MIN(($F631 - SUM($I634:CD634)) / COUNTIF(CE632:$CV632, \">0\"), CE627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG627:$CV627) < $F631, MIN(CF627, $F631 - SUM($I634:CE634), $F631 - SUM(CG627:$CV627)), MIN(($F631 - SUM($I634:CE634)) / COUNTIF(CF632:$CV632, \">0\"), CF627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH627:$CV627) < $F631, MIN(CG627, $F631 - SUM($I634:CF634), $F631 - SUM(CH627:$CV627)), MIN(($F631 - SUM($I634:CF634)) / COUNTIF(CG632:$CV632, \">0\"), CG627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI627:$CV627) < $F631, MIN(CH627, $F631 - SUM($I634:CG634), $F631 - SUM(CI627:$CV627)), MIN(($F631 - SUM($I634:CG634)) / COUNTIF(CH632:$CV632, \">0\"), CH627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ627:$CV627) < $F631, MIN(CI627, $F631 - SUM($I634:CH634), $F631 - SUM(CJ627:$CV627)), MIN(($F631 - SUM($I634:CH634)) / COUNTIF(CI632:$CV632, \">0\"), CI627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK627:$CV627) < $F631, MIN(CJ627, $F631 - SUM($I634:CI634), $F631 - SUM(CK627:$CV627)), MIN(($F631 - SUM($I634:CI634)) / COUNTIF(CJ632:$CV632, \">0\"), CJ627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL627:$CV627) < $F631, MIN(CK627, $F631 - SUM($I634:CJ634), $F631 - SUM(CL627:$CV627)), MIN(($F631 - SUM($I634:CJ634)) / COUNTIF(CK632:$CV632, \">0\"), CK627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM627:$CV627) < $F631, MIN(CL627, $F631 - SUM($I634:CK634), $F631 - SUM(CM627:$CV627)), MIN(($F631 - SUM($I634:CK634)) / COUNTIF(CL632:$CV632, \">0\"), CL627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN627:$CV627) < $F631, MIN(CM627, $F631 - SUM($I634:CL634), $F631 - SUM(CN627:$CV627)), MIN(($F631 - SUM($I634:CL634)) / COUNTIF(CM632:$CV632, \">0\"), CM627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO627:$CV627) < $F631, MIN(CN627, $F631 - SUM($I634:CM634), $F631 - SUM(CO627:$CV627)), MIN(($F631 - SUM($I634:CM634)) / COUNTIF(CN632:$CV632, \">0\"), CN627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP627:$CV627) < $F631, MIN(CO627, $F631 - SUM($I634:CN634), $F631 - SUM(CP627:$CV627)), MIN(($F631 - SUM($I634:CN634)) / COUNTIF(CO632:$CV632, \">0\"), CO627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ627:$CV627) < $F631, MIN(CP627, $F631 - SUM($I634:CO634), $F631 - SUM(CQ627:$CV627)), MIN(($F631 - SUM($I634:CO634)) / COUNTIF(CP632:$CV632, \">0\"), CP627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR627:$CV627) < $F631, MIN(CQ627, $F631 - SUM($I634:CP634), $F631 - SUM(CR627:$CV627)), MIN(($F631 - SUM($I634:CP634)) / COUNTIF(CQ632:$CV632, \">0\"), CQ627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS627:$CV627) < $F631, MIN(CR627, $F631 - SUM($I634:CQ634), $F631 - SUM(CS627:$CV627)), MIN(($F631 - SUM($I634:CQ634)) / COUNTIF(CR632:$CV632, \">0\"), CR627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT627:$CV627) < $F631, MIN(CS627, $F631 - SUM($I634:CR634), $F631 - SUM(CT627:$CV627)), MIN(($F631 - SUM($I634:CR634)) / COUNTIF(CS632:$CV632, \">0\"), CS627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU627:$CV627) < $F631, MIN(CT627, $F631 - SUM($I634:CS634), $F631 - SUM(CU627:$CV627)), MIN(($F631 - SUM($I634:CS634)) / COUNTIF(CT632:$CV632, \">0\"), CT627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV627:$CV627) < $F631, MIN(CU627, $F631 - SUM($I634:CT634), $F631 - SUM(CV627:$CV627)), MIN(($F631 - SUM($I634:CT634)) / COUNTIF(CU632:$CV632, \">0\"), CU627)) * $F633, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV627:CV627) < $F631, MIN(CV627, $F631 - SUM($I634:CU634), $F631 - SUM($CV627:CV627)), MIN(($F631 - SUM($I634:CU634)) / COUNTIF(CV632:$CV632, \">0\"), CV627)) * $F633, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J635:CV635)","v":0},"mmcf",null,null,{"$f":"IF($F633 = 0, J632, J634)","v":0},{"$f":"IF($F633 = 0, K632, K634)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F633 = 0, BW632, BW634)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J635 > 0, $F629, 0)","v":0},{"$f":"IF(K635 > 0, $F629, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW635 > 0, $F629, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 24"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J639:CV639)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527 - J539 - J551 - J563 - J575 - J587 - J599 - J611 - J623 - J635, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527 - K539 - K551 - K563 - K575 - K587 - K599 - K611 - K623 - K635, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527 - BW539 - BW551 - BW563 - BW575 - BW587 - BW599 - BW611 - BW623 - BW635, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J640:CV640)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I639:I639) = 0, J639 > 0), J639, 0)","v":0},{"$f":"IF(AND(SUM($I639:J639) = 0, K639 > 0), K639, 0)","v":0},{"$f":"IF(AND(SUM($I639:K639) = 0, L639 > 0), L639, 0)","v":0},{"$f":"IF(AND(SUM($I639:L639) = 0, M639 > 0), M639, 0)","v":0},{"$f":"IF(AND(SUM($I639:M639) = 0, N639 > 0), N639, 0)","v":0},{"$f":"IF(AND(SUM($I639:N639) = 0, O639 > 0), O639, 0)","v":0},{"$f":"IF(AND(SUM($I639:O639) = 0, P639 > 0), P639, 0)","v":0},{"$f":"IF(AND(SUM($I639:P639) = 0, Q639 > 0), Q639, 0)","v":0},{"$f":"IF(AND(SUM($I639:Q639) = 0, R639 > 0), R639, 0)","v":0},{"$f":"IF(AND(SUM($I639:R639) = 0, S639 > 0), S639, 0)","v":0},{"$f":"IF(AND(SUM($I639:S639) = 0, T639 > 0), T639, 0)","v":0},{"$f":"IF(AND(SUM($I639:T639) = 0, U639 > 0), U639, 0)","v":0},{"$f":"IF(AND(SUM($I639:U639) = 0, V639 > 0), V639, 0)","v":0},{"$f":"IF(AND(SUM($I639:V639) = 0, W639 > 0), W639, 0)","v":0},{"$f":"IF(AND(SUM($I639:W639) = 0, X639 > 0), X639, 0)","v":0},{"$f":"IF(AND(SUM($I639:X639) = 0, Y639 > 0), Y639, 0)","v":0},{"$f":"IF(AND(SUM($I639:Y639) = 0, Z639 > 0), Z639, 0)","v":0},{"$f":"IF(AND(SUM($I639:Z639) = 0, AA639 > 0), AA639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AA639) = 0, AB639 > 0), AB639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AB639) = 0, AC639 > 0), AC639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AC639) = 0, AD639 > 0), AD639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AD639) = 0, AE639 > 0), AE639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AE639) = 0, AF639 > 0), AF639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AF639) = 0, AG639 > 0), AG639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AG639) = 0, AH639 > 0), AH639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AH639) = 0, AI639 > 0), AI639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AI639) = 0, AJ639 > 0), AJ639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AJ639) = 0, AK639 > 0), AK639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AK639) = 0, AL639 > 0), AL639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AL639) = 0, AM639 > 0), AM639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AM639) = 0, AN639 > 0), AN639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AN639) = 0, AO639 > 0), AO639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AO639) = 0, AP639 > 0), AP639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AP639) = 0, AQ639 > 0), AQ639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AQ639) = 0, AR639 > 0), AR639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AR639) = 0, AS639 > 0), AS639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AS639) = 0, AT639 > 0), AT639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AT639) = 0, AU639 > 0), AU639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AU639) = 0, AV639 > 0), AV639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AV639) = 0, AW639 > 0), AW639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AW639) = 0, AX639 > 0), AX639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AX639) = 0, AY639 > 0), AY639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AY639) = 0, AZ639 > 0), AZ639, 0)","v":0},{"$f":"IF(AND(SUM($I639:AZ639) = 0, BA639 > 0), BA639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BA639) = 0, BB639 > 0), BB639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BB639) = 0, BC639 > 0), BC639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BC639) = 0, BD639 > 0), BD639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BD639) = 0, BE639 > 0), BE639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BE639) = 0, BF639 > 0), BF639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BF639) = 0, BG639 > 0), BG639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BG639) = 0, BH639 > 0), BH639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BH639) = 0, BI639 > 0), BI639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BI639) = 0, BJ639 > 0), BJ639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BJ639) = 0, BK639 > 0), BK639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BK639) = 0, BL639 > 0), BL639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BL639) = 0, BM639 > 0), BM639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BM639) = 0, BN639 > 0), BN639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BN639) = 0, BO639 > 0), BO639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BO639) = 0, BP639 > 0), BP639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BP639) = 0, BQ639 > 0), BQ639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BQ639) = 0, BR639 > 0), BR639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BR639) = 0, BS639 > 0), BS639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BS639) = 0, BT639 > 0), BT639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BT639) = 0, BU639 > 0), BU639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BU639) = 0, BV639 > 0), BV639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BV639) = 0, BW639 > 0), BW639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BW639) = 0, BX639 > 0), BX639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BX639) = 0, BY639 > 0), BY639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BY639) = 0, BZ639 > 0), BZ639, 0)","v":0},{"$f":"IF(AND(SUM($I639:BZ639) = 0, CA639 > 0), CA639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CA639) = 0, CB639 > 0), CB639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CB639) = 0, CC639 > 0), CC639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CC639) = 0, CD639 > 0), CD639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CD639) = 0, CE639 > 0), CE639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CE639) = 0, CF639 > 0), CF639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CF639) = 0, CG639 > 0), CG639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CG639) = 0, CH639 > 0), CH639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CH639) = 0, CI639 > 0), CI639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CI639) = 0, CJ639 > 0), CJ639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CJ639) = 0, CK639 > 0), CK639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CK639) = 0, CL639 > 0), CL639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CL639) = 0, CM639 > 0), CM639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CM639) = 0, CN639 > 0), CN639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CN639) = 0, CO639 > 0), CO639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CO639) = 0, CP639 > 0), CP639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CP639) = 0, CQ639 > 0), CQ639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CQ639) = 0, CR639 > 0), CR639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CR639) = 0, CS639 > 0), CS639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CS639) = 0, CT639 > 0), CT639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CT639) = 0, CU639 > 0), CU639, 0)","v":0},{"$f":"IF(AND(SUM($I639:CU639) = 0, CV639 > 0), CV639, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J641:CV641)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J640 / $F$355, $F639 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K640 / $F$355, $F639 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW640 / $F$355, $F639 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F641","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F641","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J644:CV644)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I644:I644) < $F643, MIN(J639, $F642, $F643 - SUM($I644:I644)), 0)","v":0},{"$f":"IF(SUM($I644:J644) < $F643, MIN(K639, $F642, $F643 - SUM($I644:J644)), 0)","v":0},{"$f":"IF(SUM($I644:K644) < $F643, MIN(L639, $F642, $F643 - SUM($I644:K644)), 0)","v":0},{"$f":"IF(SUM($I644:L644) < $F643, MIN(M639, $F642, $F643 - SUM($I644:L644)), 0)","v":0},{"$f":"IF(SUM($I644:M644) < $F643, MIN(N639, $F642, $F643 - SUM($I644:M644)), 0)","v":0},{"$f":"IF(SUM($I644:N644) < $F643, MIN(O639, $F642, $F643 - SUM($I644:N644)), 0)","v":0},{"$f":"IF(SUM($I644:O644) < $F643, MIN(P639, $F642, $F643 - SUM($I644:O644)), 0)","v":0},{"$f":"IF(SUM($I644:P644) < $F643, MIN(Q639, $F642, $F643 - SUM($I644:P644)), 0)","v":0},{"$f":"IF(SUM($I644:Q644) < $F643, MIN(R639, $F642, $F643 - SUM($I644:Q644)), 0)","v":0},{"$f":"IF(SUM($I644:R644) < $F643, MIN(S639, $F642, $F643 - SUM($I644:R644)), 0)","v":0},{"$f":"IF(SUM($I644:S644) < $F643, MIN(T639, $F642, $F643 - SUM($I644:S644)), 0)","v":0},{"$f":"IF(SUM($I644:T644) < $F643, MIN(U639, $F642, $F643 - SUM($I644:T644)), 0)","v":0},{"$f":"IF(SUM($I644:U644) < $F643, MIN(V639, $F642, $F643 - SUM($I644:U644)), 0)","v":0},{"$f":"IF(SUM($I644:V644) < $F643, MIN(W639, $F642, $F643 - SUM($I644:V644)), 0)","v":0},{"$f":"IF(SUM($I644:W644) < $F643, MIN(X639, $F642, $F643 - SUM($I644:W644)), 0)","v":0},{"$f":"IF(SUM($I644:X644) < $F643, MIN(Y639, $F642, $F643 - SUM($I644:X644)), 0)","v":0},{"$f":"IF(SUM($I644:Y644) < $F643, MIN(Z639, $F642, $F643 - SUM($I644:Y644)), 0)","v":0},{"$f":"IF(SUM($I644:Z644) < $F643, MIN(AA639, $F642, $F643 - SUM($I644:Z644)), 0)","v":0},{"$f":"IF(SUM($I644:AA644) < $F643, MIN(AB639, $F642, $F643 - SUM($I644:AA644)), 0)","v":0},{"$f":"IF(SUM($I644:AB644) < $F643, MIN(AC639, $F642, $F643 - SUM($I644:AB644)), 0)","v":0},{"$f":"IF(SUM($I644:AC644) < $F643, MIN(AD639, $F642, $F643 - SUM($I644:AC644)), 0)","v":0},{"$f":"IF(SUM($I644:AD644) < $F643, MIN(AE639, $F642, $F643 - SUM($I644:AD644)), 0)","v":0},{"$f":"IF(SUM($I644:AE644) < $F643, MIN(AF639, $F642, $F643 - SUM($I644:AE644)), 0)","v":0},{"$f":"IF(SUM($I644:AF644) < $F643, MIN(AG639, $F642, $F643 - SUM($I644:AF644)), 0)","v":0},{"$f":"IF(SUM($I644:AG644) < $F643, MIN(AH639, $F642, $F643 - SUM($I644:AG644)), 0)","v":0},{"$f":"IF(SUM($I644:AH644) < $F643, MIN(AI639, $F642, $F643 - SUM($I644:AH644)), 0)","v":0},{"$f":"IF(SUM($I644:AI644) < $F643, MIN(AJ639, $F642, $F643 - SUM($I644:AI644)), 0)","v":0},{"$f":"IF(SUM($I644:AJ644) < $F643, MIN(AK639, $F642, $F643 - SUM($I644:AJ644)), 0)","v":0},{"$f":"IF(SUM($I644:AK644) < $F643, MIN(AL639, $F642, $F643 - SUM($I644:AK644)), 0)","v":0},{"$f":"IF(SUM($I644:AL644) < $F643, MIN(AM639, $F642, $F643 - SUM($I644:AL644)), 0)","v":0},{"$f":"IF(SUM($I644:AM644) < $F643, MIN(AN639, $F642, $F643 - SUM($I644:AM644)), 0)","v":0},{"$f":"IF(SUM($I644:AN644) < $F643, MIN(AO639, $F642, $F643 - SUM($I644:AN644)), 0)","v":0},{"$f":"IF(SUM($I644:AO644) < $F643, MIN(AP639, $F642, $F643 - SUM($I644:AO644)), 0)","v":0},{"$f":"IF(SUM($I644:AP644) < $F643, MIN(AQ639, $F642, $F643 - SUM($I644:AP644)), 0)","v":0},{"$f":"IF(SUM($I644:AQ644) < $F643, MIN(AR639, $F642, $F643 - SUM($I644:AQ644)), 0)","v":0},{"$f":"IF(SUM($I644:AR644) < $F643, MIN(AS639, $F642, $F643 - SUM($I644:AR644)), 0)","v":0},{"$f":"IF(SUM($I644:AS644) < $F643, MIN(AT639, $F642, $F643 - SUM($I644:AS644)), 0)","v":0},{"$f":"IF(SUM($I644:AT644) < $F643, MIN(AU639, $F642, $F643 - SUM($I644:AT644)), 0)","v":0},{"$f":"IF(SUM($I644:AU644) < $F643, MIN(AV639, $F642, $F643 - SUM($I644:AU644)), 0)","v":0},{"$f":"IF(SUM($I644:AV644) < $F643, MIN(AW639, $F642, $F643 - SUM($I644:AV644)), 0)","v":0},{"$f":"IF(SUM($I644:AW644) < $F643, MIN(AX639, $F642, $F643 - SUM($I644:AW644)), 0)","v":0},{"$f":"IF(SUM($I644:AX644) < $F643, MIN(AY639, $F642, $F643 - SUM($I644:AX644)), 0)","v":0},{"$f":"IF(SUM($I644:AY644) < $F643, MIN(AZ639, $F642, $F643 - SUM($I644:AY644)), 0)","v":0},{"$f":"IF(SUM($I644:AZ644) < $F643, MIN(BA639, $F642, $F643 - SUM($I644:AZ644)), 0)","v":0},{"$f":"IF(SUM($I644:BA644) < $F643, MIN(BB639, $F642, $F643 - SUM($I644:BA644)), 0)","v":0},{"$f":"IF(SUM($I644:BB644) < $F643, MIN(BC639, $F642, $F643 - SUM($I644:BB644)), 0)","v":0},{"$f":"IF(SUM($I644:BC644) < $F643, MIN(BD639, $F642, $F643 - SUM($I644:BC644)), 0)","v":0},{"$f":"IF(SUM($I644:BD644) < $F643, MIN(BE639, $F642, $F643 - SUM($I644:BD644)), 0)","v":0},{"$f":"IF(SUM($I644:BE644) < $F643, MIN(BF639, $F642, $F643 - SUM($I644:BE644)), 0)","v":0},{"$f":"IF(SUM($I644:BF644) < $F643, MIN(BG639, $F642, $F643 - SUM($I644:BF644)), 0)","v":0},{"$f":"IF(SUM($I644:BG644) < $F643, MIN(BH639, $F642, $F643 - SUM($I644:BG644)), 0)","v":0},{"$f":"IF(SUM($I644:BH644) < $F643, MIN(BI639, $F642, $F643 - SUM($I644:BH644)), 0)","v":0},{"$f":"IF(SUM($I644:BI644) < $F643, MIN(BJ639, $F642, $F643 - SUM($I644:BI644)), 0)","v":0},{"$f":"IF(SUM($I644:BJ644) < $F643, MIN(BK639, $F642, $F643 - SUM($I644:BJ644)), 0)","v":0},{"$f":"IF(SUM($I644:BK644) < $F643, MIN(BL639, $F642, $F643 - SUM($I644:BK644)), 0)","v":0},{"$f":"IF(SUM($I644:BL644) < $F643, MIN(BM639, $F642, $F643 - SUM($I644:BL644)), 0)","v":0},{"$f":"IF(SUM($I644:BM644) < $F643, MIN(BN639, $F642, $F643 - SUM($I644:BM644)), 0)","v":0},{"$f":"IF(SUM($I644:BN644) < $F643, MIN(BO639, $F642, $F643 - SUM($I644:BN644)), 0)","v":0},{"$f":"IF(SUM($I644:BO644) < $F643, MIN(BP639, $F642, $F643 - SUM($I644:BO644)), 0)","v":0},{"$f":"IF(SUM($I644:BP644) < $F643, MIN(BQ639, $F642, $F643 - SUM($I644:BP644)), 0)","v":0},{"$f":"IF(SUM($I644:BQ644) < $F643, MIN(BR639, $F642, $F643 - SUM($I644:BQ644)), 0)","v":0},{"$f":"IF(SUM($I644:BR644) < $F643, MIN(BS639, $F642, $F643 - SUM($I644:BR644)), 0)","v":0},{"$f":"IF(SUM($I644:BS644) < $F643, MIN(BT639, $F642, $F643 - SUM($I644:BS644)), 0)","v":0},{"$f":"IF(SUM($I644:BT644) < $F643, MIN(BU639, $F642, $F643 - SUM($I644:BT644)), 0)","v":0},{"$f":"IF(SUM($I644:BU644) < $F643, MIN(BV639, $F642, $F643 - SUM($I644:BU644)), 0)","v":0},{"$f":"IF(SUM($I644:BV644) < $F643, MIN(BW639, $F642, $F643 - SUM($I644:BV644)), 0)","v":0},{"$f":"IF(SUM($I644:BW644) < $F643, MIN(BX639, $F642, $F643 - SUM($I644:BW644)), 0)","v":0},{"$f":"IF(SUM($I644:BX644) < $F643, MIN(BY639, $F642, $F643 - SUM($I644:BX644)), 0)","v":0},{"$f":"IF(SUM($I644:BY644) < $F643, MIN(BZ639, $F642, $F643 - SUM($I644:BY644)), 0)","v":0},{"$f":"IF(SUM($I644:BZ644) < $F643, MIN(CA639, $F642, $F643 - SUM($I644:BZ644)), 0)","v":0},{"$f":"IF(SUM($I644:CA644) < $F643, MIN(CB639, $F642, $F643 - SUM($I644:CA644)), 0)","v":0},{"$f":"IF(SUM($I644:CB644) < $F643, MIN(CC639, $F642, $F643 - SUM($I644:CB644)), 0)","v":0},{"$f":"IF(SUM($I644:CC644) < $F643, MIN(CD639, $F642, $F643 - SUM($I644:CC644)), 0)","v":0},{"$f":"IF(SUM($I644:CD644) < $F643, MIN(CE639, $F642, $F643 - SUM($I644:CD644)), 0)","v":0},{"$f":"IF(SUM($I644:CE644) < $F643, MIN(CF639, $F642, $F643 - SUM($I644:CE644)), 0)","v":0},{"$f":"IF(SUM($I644:CF644) < $F643, MIN(CG639, $F642, $F643 - SUM($I644:CF644)), 0)","v":0},{"$f":"IF(SUM($I644:CG644) < $F643, MIN(CH639, $F642, $F643 - SUM($I644:CG644)), 0)","v":0},{"$f":"IF(SUM($I644:CH644) < $F643, MIN(CI639, $F642, $F643 - SUM($I644:CH644)), 0)","v":0},{"$f":"IF(SUM($I644:CI644) < $F643, MIN(CJ639, $F642, $F643 - SUM($I644:CI644)), 0)","v":0},{"$f":"IF(SUM($I644:CJ644) < $F643, MIN(CK639, $F642, $F643 - SUM($I644:CJ644)), 0)","v":0},{"$f":"IF(SUM($I644:CK644) < $F643, MIN(CL639, $F642, $F643 - SUM($I644:CK644)), 0)","v":0},{"$f":"IF(SUM($I644:CL644) < $F643, MIN(CM639, $F642, $F643 - SUM($I644:CL644)), 0)","v":0},{"$f":"IF(SUM($I644:CM644) < $F643, MIN(CN639, $F642, $F643 - SUM($I644:CM644)), 0)","v":0},{"$f":"IF(SUM($I644:CN644) < $F643, MIN(CO639, $F642, $F643 - SUM($I644:CN644)), 0)","v":0},{"$f":"IF(SUM($I644:CO644) < $F643, MIN(CP639, $F642, $F643 - SUM($I644:CO644)), 0)","v":0},{"$f":"IF(SUM($I644:CP644) < $F643, MIN(CQ639, $F642, $F643 - SUM($I644:CP644)), 0)","v":0},{"$f":"IF(SUM($I644:CQ644) < $F643, MIN(CR639, $F642, $F643 - SUM($I644:CQ644)), 0)","v":0},{"$f":"IF(SUM($I644:CR644) < $F643, MIN(CS639, $F642, $F643 - SUM($I644:CR644)), 0)","v":0},{"$f":"IF(SUM($I644:CS644) < $F643, MIN(CT639, $F642, $F643 - SUM($I644:CS644)), 0)","v":0},{"$f":"IF(SUM($I644:CT644) < $F643, MIN(CU639, $F642, $F643 - SUM($I644:CT644)), 0)","v":0},{"$f":"IF(SUM($I644:CU644) < $F643, MIN(CV639, $F642, $F643 - SUM($I644:CU644)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F644 < F643, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K639:$CV639) < $F643, MIN(J639, $F643 - SUM($I646:I646), $F643 - SUM(K639:$CV639)), MIN(($F643 - SUM($I646:I646)) / COUNTIF(J644:$CV644, \">0\"), J639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(L639:$CV639) < $F643, MIN(K639, $F643 - SUM($I646:J646), $F643 - SUM(L639:$CV639)), MIN(($F643 - SUM($I646:J646)) / COUNTIF(K644:$CV644, \">0\"), K639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(M639:$CV639) < $F643, MIN(L639, $F643 - SUM($I646:K646), $F643 - SUM(M639:$CV639)), MIN(($F643 - SUM($I646:K646)) / COUNTIF(L644:$CV644, \">0\"), L639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(N639:$CV639) < $F643, MIN(M639, $F643 - SUM($I646:L646), $F643 - SUM(N639:$CV639)), MIN(($F643 - SUM($I646:L646)) / COUNTIF(M644:$CV644, \">0\"), M639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(O639:$CV639) < $F643, MIN(N639, $F643 - SUM($I646:M646), $F643 - SUM(O639:$CV639)), MIN(($F643 - SUM($I646:M646)) / COUNTIF(N644:$CV644, \">0\"), N639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(P639:$CV639) < $F643, MIN(O639, $F643 - SUM($I646:N646), $F643 - SUM(P639:$CV639)), MIN(($F643 - SUM($I646:N646)) / COUNTIF(O644:$CV644, \">0\"), O639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q639:$CV639) < $F643, MIN(P639, $F643 - SUM($I646:O646), $F643 - SUM(Q639:$CV639)), MIN(($F643 - SUM($I646:O646)) / COUNTIF(P644:$CV644, \">0\"), P639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(R639:$CV639) < $F643, MIN(Q639, $F643 - SUM($I646:P646), $F643 - SUM(R639:$CV639)), MIN(($F643 - SUM($I646:P646)) / COUNTIF(Q644:$CV644, \">0\"), Q639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(S639:$CV639) < $F643, MIN(R639, $F643 - SUM($I646:Q646), $F643 - SUM(S639:$CV639)), MIN(($F643 - SUM($I646:Q646)) / COUNTIF(R644:$CV644, \">0\"), R639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(T639:$CV639) < $F643, MIN(S639, $F643 - SUM($I646:R646), $F643 - SUM(T639:$CV639)), MIN(($F643 - SUM($I646:R646)) / COUNTIF(S644:$CV644, \">0\"), S639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(U639:$CV639) < $F643, MIN(T639, $F643 - SUM($I646:S646), $F643 - SUM(U639:$CV639)), MIN(($F643 - SUM($I646:S646)) / COUNTIF(T644:$CV644, \">0\"), T639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(V639:$CV639) < $F643, MIN(U639, $F643 - SUM($I646:T646), $F643 - SUM(V639:$CV639)), MIN(($F643 - SUM($I646:T646)) / COUNTIF(U644:$CV644, \">0\"), U639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(W639:$CV639) < $F643, MIN(V639, $F643 - SUM($I646:U646), $F643 - SUM(W639:$CV639)), MIN(($F643 - SUM($I646:U646)) / COUNTIF(V644:$CV644, \">0\"), V639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(X639:$CV639) < $F643, MIN(W639, $F643 - SUM($I646:V646), $F643 - SUM(X639:$CV639)), MIN(($F643 - SUM($I646:V646)) / COUNTIF(W644:$CV644, \">0\"), W639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y639:$CV639) < $F643, MIN(X639, $F643 - SUM($I646:W646), $F643 - SUM(Y639:$CV639)), MIN(($F643 - SUM($I646:W646)) / COUNTIF(X644:$CV644, \">0\"), X639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z639:$CV639) < $F643, MIN(Y639, $F643 - SUM($I646:X646), $F643 - SUM(Z639:$CV639)), MIN(($F643 - SUM($I646:X646)) / COUNTIF(Y644:$CV644, \">0\"), Y639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA639:$CV639) < $F643, MIN(Z639, $F643 - SUM($I646:Y646), $F643 - SUM(AA639:$CV639)), MIN(($F643 - SUM($I646:Y646)) / COUNTIF(Z644:$CV644, \">0\"), Z639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB639:$CV639) < $F643, MIN(AA639, $F643 - SUM($I646:Z646), $F643 - SUM(AB639:$CV639)), MIN(($F643 - SUM($I646:Z646)) / COUNTIF(AA644:$CV644, \">0\"), AA639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC639:$CV639) < $F643, MIN(AB639, $F643 - SUM($I646:AA646), $F643 - SUM(AC639:$CV639)), MIN(($F643 - SUM($I646:AA646)) / COUNTIF(AB644:$CV644, \">0\"), AB639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD639:$CV639) < $F643, MIN(AC639, $F643 - SUM($I646:AB646), $F643 - SUM(AD639:$CV639)), MIN(($F643 - SUM($I646:AB646)) / COUNTIF(AC644:$CV644, \">0\"), AC639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE639:$CV639) < $F643, MIN(AD639, $F643 - SUM($I646:AC646), $F643 - SUM(AE639:$CV639)), MIN(($F643 - SUM($I646:AC646)) / COUNTIF(AD644:$CV644, \">0\"), AD639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF639:$CV639) < $F643, MIN(AE639, $F643 - SUM($I646:AD646), $F643 - SUM(AF639:$CV639)), MIN(($F643 - SUM($I646:AD646)) / COUNTIF(AE644:$CV644, \">0\"), AE639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG639:$CV639) < $F643, MIN(AF639, $F643 - SUM($I646:AE646), $F643 - SUM(AG639:$CV639)), MIN(($F643 - SUM($I646:AE646)) / COUNTIF(AF644:$CV644, \">0\"), AF639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH639:$CV639) < $F643, MIN(AG639, $F643 - SUM($I646:AF646), $F643 - SUM(AH639:$CV639)), MIN(($F643 - SUM($I646:AF646)) / COUNTIF(AG644:$CV644, \">0\"), AG639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI639:$CV639) < $F643, MIN(AH639, $F643 - SUM($I646:AG646), $F643 - SUM(AI639:$CV639)), MIN(($F643 - SUM($I646:AG646)) / COUNTIF(AH644:$CV644, \">0\"), AH639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ639:$CV639) < $F643, MIN(AI639, $F643 - SUM($I646:AH646), $F643 - SUM(AJ639:$CV639)), MIN(($F643 - SUM($I646:AH646)) / COUNTIF(AI644:$CV644, \">0\"), AI639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK639:$CV639) < $F643, MIN(AJ639, $F643 - SUM($I646:AI646), $F643 - SUM(AK639:$CV639)), MIN(($F643 - SUM($I646:AI646)) / COUNTIF(AJ644:$CV644, \">0\"), AJ639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL639:$CV639) < $F643, MIN(AK639, $F643 - SUM($I646:AJ646), $F643 - SUM(AL639:$CV639)), MIN(($F643 - SUM($I646:AJ646)) / COUNTIF(AK644:$CV644, \">0\"), AK639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM639:$CV639) < $F643, MIN(AL639, $F643 - SUM($I646:AK646), $F643 - SUM(AM639:$CV639)), MIN(($F643 - SUM($I646:AK646)) / COUNTIF(AL644:$CV644, \">0\"), AL639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN639:$CV639) < $F643, MIN(AM639, $F643 - SUM($I646:AL646), $F643 - SUM(AN639:$CV639)), MIN(($F643 - SUM($I646:AL646)) / COUNTIF(AM644:$CV644, \">0\"), AM639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO639:$CV639) < $F643, MIN(AN639, $F643 - SUM($I646:AM646), $F643 - SUM(AO639:$CV639)), MIN(($F643 - SUM($I646:AM646)) / COUNTIF(AN644:$CV644, \">0\"), AN639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP639:$CV639) < $F643, MIN(AO639, $F643 - SUM($I646:AN646), $F643 - SUM(AP639:$CV639)), MIN(($F643 - SUM($I646:AN646)) / COUNTIF(AO644:$CV644, \">0\"), AO639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ639:$CV639) < $F643, MIN(AP639, $F643 - SUM($I646:AO646), $F643 - SUM(AQ639:$CV639)), MIN(($F643 - SUM($I646:AO646)) / COUNTIF(AP644:$CV644, \">0\"), AP639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR639:$CV639) < $F643, MIN(AQ639, $F643 - SUM($I646:AP646), $F643 - SUM(AR639:$CV639)), MIN(($F643 - SUM($I646:AP646)) / COUNTIF(AQ644:$CV644, \">0\"), AQ639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS639:$CV639) < $F643, MIN(AR639, $F643 - SUM($I646:AQ646), $F643 - SUM(AS639:$CV639)), MIN(($F643 - SUM($I646:AQ646)) / COUNTIF(AR644:$CV644, \">0\"), AR639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT639:$CV639) < $F643, MIN(AS639, $F643 - SUM($I646:AR646), $F643 - SUM(AT639:$CV639)), MIN(($F643 - SUM($I646:AR646)) / COUNTIF(AS644:$CV644, \">0\"), AS639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU639:$CV639) < $F643, MIN(AT639, $F643 - SUM($I646:AS646), $F643 - SUM(AU639:$CV639)), MIN(($F643 - SUM($I646:AS646)) / COUNTIF(AT644:$CV644, \">0\"), AT639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV639:$CV639) < $F643, MIN(AU639, $F643 - SUM($I646:AT646), $F643 - SUM(AV639:$CV639)), MIN(($F643 - SUM($I646:AT646)) / COUNTIF(AU644:$CV644, \">0\"), AU639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW639:$CV639) < $F643, MIN(AV639, $F643 - SUM($I646:AU646), $F643 - SUM(AW639:$CV639)), MIN(($F643 - SUM($I646:AU646)) / COUNTIF(AV644:$CV644, \">0\"), AV639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX639:$CV639) < $F643, MIN(AW639, $F643 - SUM($I646:AV646), $F643 - SUM(AX639:$CV639)), MIN(($F643 - SUM($I646:AV646)) / COUNTIF(AW644:$CV644, \">0\"), AW639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY639:$CV639) < $F643, MIN(AX639, $F643 - SUM($I646:AW646), $F643 - SUM(AY639:$CV639)), MIN(($F643 - SUM($I646:AW646)) / COUNTIF(AX644:$CV644, \">0\"), AX639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ639:$CV639) < $F643, MIN(AY639, $F643 - SUM($I646:AX646), $F643 - SUM(AZ639:$CV639)), MIN(($F643 - SUM($I646:AX646)) / COUNTIF(AY644:$CV644, \">0\"), AY639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA639:$CV639) < $F643, MIN(AZ639, $F643 - SUM($I646:AY646), $F643 - SUM(BA639:$CV639)), MIN(($F643 - SUM($I646:AY646)) / COUNTIF(AZ644:$CV644, \">0\"), AZ639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB639:$CV639) < $F643, MIN(BA639, $F643 - SUM($I646:AZ646), $F643 - SUM(BB639:$CV639)), MIN(($F643 - SUM($I646:AZ646)) / COUNTIF(BA644:$CV644, \">0\"), BA639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC639:$CV639) < $F643, MIN(BB639, $F643 - SUM($I646:BA646), $F643 - SUM(BC639:$CV639)), MIN(($F643 - SUM($I646:BA646)) / COUNTIF(BB644:$CV644, \">0\"), BB639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD639:$CV639) < $F643, MIN(BC639, $F643 - SUM($I646:BB646), $F643 - SUM(BD639:$CV639)), MIN(($F643 - SUM($I646:BB646)) / COUNTIF(BC644:$CV644, \">0\"), BC639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE639:$CV639) < $F643, MIN(BD639, $F643 - SUM($I646:BC646), $F643 - SUM(BE639:$CV639)), MIN(($F643 - SUM($I646:BC646)) / COUNTIF(BD644:$CV644, \">0\"), BD639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF639:$CV639) < $F643, MIN(BE639, $F643 - SUM($I646:BD646), $F643 - SUM(BF639:$CV639)), MIN(($F643 - SUM($I646:BD646)) / COUNTIF(BE644:$CV644, \">0\"), BE639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG639:$CV639) < $F643, MIN(BF639, $F643 - SUM($I646:BE646), $F643 - SUM(BG639:$CV639)), MIN(($F643 - SUM($I646:BE646)) / COUNTIF(BF644:$CV644, \">0\"), BF639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH639:$CV639) < $F643, MIN(BG639, $F643 - SUM($I646:BF646), $F643 - SUM(BH639:$CV639)), MIN(($F643 - SUM($I646:BF646)) / COUNTIF(BG644:$CV644, \">0\"), BG639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI639:$CV639) < $F643, MIN(BH639, $F643 - SUM($I646:BG646), $F643 - SUM(BI639:$CV639)), MIN(($F643 - SUM($I646:BG646)) / COUNTIF(BH644:$CV644, \">0\"), BH639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ639:$CV639) < $F643, MIN(BI639, $F643 - SUM($I646:BH646), $F643 - SUM(BJ639:$CV639)), MIN(($F643 - SUM($I646:BH646)) / COUNTIF(BI644:$CV644, \">0\"), BI639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK639:$CV639) < $F643, MIN(BJ639, $F643 - SUM($I646:BI646), $F643 - SUM(BK639:$CV639)), MIN(($F643 - SUM($I646:BI646)) / COUNTIF(BJ644:$CV644, \">0\"), BJ639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL639:$CV639) < $F643, MIN(BK639, $F643 - SUM($I646:BJ646), $F643 - SUM(BL639:$CV639)), MIN(($F643 - SUM($I646:BJ646)) / COUNTIF(BK644:$CV644, \">0\"), BK639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM639:$CV639) < $F643, MIN(BL639, $F643 - SUM($I646:BK646), $F643 - SUM(BM639:$CV639)), MIN(($F643 - SUM($I646:BK646)) / COUNTIF(BL644:$CV644, \">0\"), BL639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN639:$CV639) < $F643, MIN(BM639, $F643 - SUM($I646:BL646), $F643 - SUM(BN639:$CV639)), MIN(($F643 - SUM($I646:BL646)) / COUNTIF(BM644:$CV644, \">0\"), BM639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO639:$CV639) < $F643, MIN(BN639, $F643 - SUM($I646:BM646), $F643 - SUM(BO639:$CV639)), MIN(($F643 - SUM($I646:BM646)) / COUNTIF(BN644:$CV644, \">0\"), BN639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP639:$CV639) < $F643, MIN(BO639, $F643 - SUM($I646:BN646), $F643 - SUM(BP639:$CV639)), MIN(($F643 - SUM($I646:BN646)) / COUNTIF(BO644:$CV644, \">0\"), BO639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ639:$CV639) < $F643, MIN(BP639, $F643 - SUM($I646:BO646), $F643 - SUM(BQ639:$CV639)), MIN(($F643 - SUM($I646:BO646)) / COUNTIF(BP644:$CV644, \">0\"), BP639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR639:$CV639) < $F643, MIN(BQ639, $F643 - SUM($I646:BP646), $F643 - SUM(BR639:$CV639)), MIN(($F643 - SUM($I646:BP646)) / COUNTIF(BQ644:$CV644, \">0\"), BQ639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS639:$CV639) < $F643, MIN(BR639, $F643 - SUM($I646:BQ646), $F643 - SUM(BS639:$CV639)), MIN(($F643 - SUM($I646:BQ646)) / COUNTIF(BR644:$CV644, \">0\"), BR639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT639:$CV639) < $F643, MIN(BS639, $F643 - SUM($I646:BR646), $F643 - SUM(BT639:$CV639)), MIN(($F643 - SUM($I646:BR646)) / COUNTIF(BS644:$CV644, \">0\"), BS639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU639:$CV639) < $F643, MIN(BT639, $F643 - SUM($I646:BS646), $F643 - SUM(BU639:$CV639)), MIN(($F643 - SUM($I646:BS646)) / COUNTIF(BT644:$CV644, \">0\"), BT639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV639:$CV639) < $F643, MIN(BU639, $F643 - SUM($I646:BT646), $F643 - SUM(BV639:$CV639)), MIN(($F643 - SUM($I646:BT646)) / COUNTIF(BU644:$CV644, \">0\"), BU639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW639:$CV639) < $F643, MIN(BV639, $F643 - SUM($I646:BU646), $F643 - SUM(BW639:$CV639)), MIN(($F643 - SUM($I646:BU646)) / COUNTIF(BV644:$CV644, \">0\"), BV639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX639:$CV639) < $F643, MIN(BW639, $F643 - SUM($I646:BV646), $F643 - SUM(BX639:$CV639)), MIN(($F643 - SUM($I646:BV646)) / COUNTIF(BW644:$CV644, \">0\"), BW639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY639:$CV639) < $F643, MIN(BX639, $F643 - SUM($I646:BW646), $F643 - SUM(BY639:$CV639)), MIN(($F643 - SUM($I646:BW646)) / COUNTIF(BX644:$CV644, \">0\"), BX639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ639:$CV639) < $F643, MIN(BY639, $F643 - SUM($I646:BX646), $F643 - SUM(BZ639:$CV639)), MIN(($F643 - SUM($I646:BX646)) / COUNTIF(BY644:$CV644, \">0\"), BY639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA639:$CV639) < $F643, MIN(BZ639, $F643 - SUM($I646:BY646), $F643 - SUM(CA639:$CV639)), MIN(($F643 - SUM($I646:BY646)) / COUNTIF(BZ644:$CV644, \">0\"), BZ639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB639:$CV639) < $F643, MIN(CA639, $F643 - SUM($I646:BZ646), $F643 - SUM(CB639:$CV639)), MIN(($F643 - SUM($I646:BZ646)) / COUNTIF(CA644:$CV644, \">0\"), CA639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC639:$CV639) < $F643, MIN(CB639, $F643 - SUM($I646:CA646), $F643 - SUM(CC639:$CV639)), MIN(($F643 - SUM($I646:CA646)) / COUNTIF(CB644:$CV644, \">0\"), CB639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD639:$CV639) < $F643, MIN(CC639, $F643 - SUM($I646:CB646), $F643 - SUM(CD639:$CV639)), MIN(($F643 - SUM($I646:CB646)) / COUNTIF(CC644:$CV644, \">0\"), CC639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE639:$CV639) < $F643, MIN(CD639, $F643 - SUM($I646:CC646), $F643 - SUM(CE639:$CV639)), MIN(($F643 - SUM($I646:CC646)) / COUNTIF(CD644:$CV644, \">0\"), CD639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF639:$CV639) < $F643, MIN(CE639, $F643 - SUM($I646:CD646), $F643 - SUM(CF639:$CV639)), MIN(($F643 - SUM($I646:CD646)) / COUNTIF(CE644:$CV644, \">0\"), CE639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG639:$CV639) < $F643, MIN(CF639, $F643 - SUM($I646:CE646), $F643 - SUM(CG639:$CV639)), MIN(($F643 - SUM($I646:CE646)) / COUNTIF(CF644:$CV644, \">0\"), CF639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH639:$CV639) < $F643, MIN(CG639, $F643 - SUM($I646:CF646), $F643 - SUM(CH639:$CV639)), MIN(($F643 - SUM($I646:CF646)) / COUNTIF(CG644:$CV644, \">0\"), CG639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI639:$CV639) < $F643, MIN(CH639, $F643 - SUM($I646:CG646), $F643 - SUM(CI639:$CV639)), MIN(($F643 - SUM($I646:CG646)) / COUNTIF(CH644:$CV644, \">0\"), CH639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ639:$CV639) < $F643, MIN(CI639, $F643 - SUM($I646:CH646), $F643 - SUM(CJ639:$CV639)), MIN(($F643 - SUM($I646:CH646)) / COUNTIF(CI644:$CV644, \">0\"), CI639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK639:$CV639) < $F643, MIN(CJ639, $F643 - SUM($I646:CI646), $F643 - SUM(CK639:$CV639)), MIN(($F643 - SUM($I646:CI646)) / COUNTIF(CJ644:$CV644, \">0\"), CJ639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL639:$CV639) < $F643, MIN(CK639, $F643 - SUM($I646:CJ646), $F643 - SUM(CL639:$CV639)), MIN(($F643 - SUM($I646:CJ646)) / COUNTIF(CK644:$CV644, \">0\"), CK639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM639:$CV639) < $F643, MIN(CL639, $F643 - SUM($I646:CK646), $F643 - SUM(CM639:$CV639)), MIN(($F643 - SUM($I646:CK646)) / COUNTIF(CL644:$CV644, \">0\"), CL639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN639:$CV639) < $F643, MIN(CM639, $F643 - SUM($I646:CL646), $F643 - SUM(CN639:$CV639)), MIN(($F643 - SUM($I646:CL646)) / COUNTIF(CM644:$CV644, \">0\"), CM639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO639:$CV639) < $F643, MIN(CN639, $F643 - SUM($I646:CM646), $F643 - SUM(CO639:$CV639)), MIN(($F643 - SUM($I646:CM646)) / COUNTIF(CN644:$CV644, \">0\"), CN639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP639:$CV639) < $F643, MIN(CO639, $F643 - SUM($I646:CN646), $F643 - SUM(CP639:$CV639)), MIN(($F643 - SUM($I646:CN646)) / COUNTIF(CO644:$CV644, \">0\"), CO639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ639:$CV639) < $F643, MIN(CP639, $F643 - SUM($I646:CO646), $F643 - SUM(CQ639:$CV639)), MIN(($F643 - SUM($I646:CO646)) / COUNTIF(CP644:$CV644, \">0\"), CP639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR639:$CV639) < $F643, MIN(CQ639, $F643 - SUM($I646:CP646), $F643 - SUM(CR639:$CV639)), MIN(($F643 - SUM($I646:CP646)) / COUNTIF(CQ644:$CV644, \">0\"), CQ639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS639:$CV639) < $F643, MIN(CR639, $F643 - SUM($I646:CQ646), $F643 - SUM(CS639:$CV639)), MIN(($F643 - SUM($I646:CQ646)) / COUNTIF(CR644:$CV644, \">0\"), CR639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT639:$CV639) < $F643, MIN(CS639, $F643 - SUM($I646:CR646), $F643 - SUM(CT639:$CV639)), MIN(($F643 - SUM($I646:CR646)) / COUNTIF(CS644:$CV644, \">0\"), CS639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU639:$CV639) < $F643, MIN(CT639, $F643 - SUM($I646:CS646), $F643 - SUM(CU639:$CV639)), MIN(($F643 - SUM($I646:CS646)) / COUNTIF(CT644:$CV644, \">0\"), CT639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV639:$CV639) < $F643, MIN(CU639, $F643 - SUM($I646:CT646), $F643 - SUM(CV639:$CV639)), MIN(($F643 - SUM($I646:CT646)) / COUNTIF(CU644:$CV644, \">0\"), CU639)) * $F645, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV639:CV639) < $F643, MIN(CV639, $F643 - SUM($I646:CU646), $F643 - SUM($CV639:CV639)), MIN(($F643 - SUM($I646:CU646)) / COUNTIF(CV644:$CV644, \">0\"), CV639)) * $F645, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J647:CV647)","v":0},"mmcf",null,null,{"$f":"IF($F645 = 0, J644, J646)","v":0},{"$f":"IF($F645 = 0, K644, K646)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F645 = 0, BW644, BW646)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J647 > 0, $F641, 0)","v":0},{"$f":"IF(K647 > 0, $F641, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW647 > 0, $F641, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 25"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J651:CV651)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527 - J539 - J551 - J563 - J575 - J587 - J599 - J611 - J623 - J635 - J647, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527 - K539 - K551 - K563 - K575 - K587 - K599 - K611 - K623 - K635 - K647, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527 - BW539 - BW551 - BW563 - BW575 - BW587 - BW599 - BW611 - BW623 - BW635 - BW647, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J652:CV652)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I651:I651) = 0, J651 > 0), J651, 0)","v":0},{"$f":"IF(AND(SUM($I651:J651) = 0, K651 > 0), K651, 0)","v":0},{"$f":"IF(AND(SUM($I651:K651) = 0, L651 > 0), L651, 0)","v":0},{"$f":"IF(AND(SUM($I651:L651) = 0, M651 > 0), M651, 0)","v":0},{"$f":"IF(AND(SUM($I651:M651) = 0, N651 > 0), N651, 0)","v":0},{"$f":"IF(AND(SUM($I651:N651) = 0, O651 > 0), O651, 0)","v":0},{"$f":"IF(AND(SUM($I651:O651) = 0, P651 > 0), P651, 0)","v":0},{"$f":"IF(AND(SUM($I651:P651) = 0, Q651 > 0), Q651, 0)","v":0},{"$f":"IF(AND(SUM($I651:Q651) = 0, R651 > 0), R651, 0)","v":0},{"$f":"IF(AND(SUM($I651:R651) = 0, S651 > 0), S651, 0)","v":0},{"$f":"IF(AND(SUM($I651:S651) = 0, T651 > 0), T651, 0)","v":0},{"$f":"IF(AND(SUM($I651:T651) = 0, U651 > 0), U651, 0)","v":0},{"$f":"IF(AND(SUM($I651:U651) = 0, V651 > 0), V651, 0)","v":0},{"$f":"IF(AND(SUM($I651:V651) = 0, W651 > 0), W651, 0)","v":0},{"$f":"IF(AND(SUM($I651:W651) = 0, X651 > 0), X651, 0)","v":0},{"$f":"IF(AND(SUM($I651:X651) = 0, Y651 > 0), Y651, 0)","v":0},{"$f":"IF(AND(SUM($I651:Y651) = 0, Z651 > 0), Z651, 0)","v":0},{"$f":"IF(AND(SUM($I651:Z651) = 0, AA651 > 0), AA651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AA651) = 0, AB651 > 0), AB651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AB651) = 0, AC651 > 0), AC651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AC651) = 0, AD651 > 0), AD651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AD651) = 0, AE651 > 0), AE651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AE651) = 0, AF651 > 0), AF651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AF651) = 0, AG651 > 0), AG651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AG651) = 0, AH651 > 0), AH651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AH651) = 0, AI651 > 0), AI651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AI651) = 0, AJ651 > 0), AJ651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AJ651) = 0, AK651 > 0), AK651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AK651) = 0, AL651 > 0), AL651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AL651) = 0, AM651 > 0), AM651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AM651) = 0, AN651 > 0), AN651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AN651) = 0, AO651 > 0), AO651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AO651) = 0, AP651 > 0), AP651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AP651) = 0, AQ651 > 0), AQ651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AQ651) = 0, AR651 > 0), AR651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AR651) = 0, AS651 > 0), AS651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AS651) = 0, AT651 > 0), AT651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AT651) = 0, AU651 > 0), AU651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AU651) = 0, AV651 > 0), AV651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AV651) = 0, AW651 > 0), AW651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AW651) = 0, AX651 > 0), AX651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AX651) = 0, AY651 > 0), AY651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AY651) = 0, AZ651 > 0), AZ651, 0)","v":0},{"$f":"IF(AND(SUM($I651:AZ651) = 0, BA651 > 0), BA651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BA651) = 0, BB651 > 0), BB651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BB651) = 0, BC651 > 0), BC651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BC651) = 0, BD651 > 0), BD651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BD651) = 0, BE651 > 0), BE651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BE651) = 0, BF651 > 0), BF651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BF651) = 0, BG651 > 0), BG651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BG651) = 0, BH651 > 0), BH651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BH651) = 0, BI651 > 0), BI651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BI651) = 0, BJ651 > 0), BJ651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BJ651) = 0, BK651 > 0), BK651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BK651) = 0, BL651 > 0), BL651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BL651) = 0, BM651 > 0), BM651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BM651) = 0, BN651 > 0), BN651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BN651) = 0, BO651 > 0), BO651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BO651) = 0, BP651 > 0), BP651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BP651) = 0, BQ651 > 0), BQ651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BQ651) = 0, BR651 > 0), BR651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BR651) = 0, BS651 > 0), BS651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BS651) = 0, BT651 > 0), BT651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BT651) = 0, BU651 > 0), BU651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BU651) = 0, BV651 > 0), BV651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BV651) = 0, BW651 > 0), BW651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BW651) = 0, BX651 > 0), BX651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BX651) = 0, BY651 > 0), BY651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BY651) = 0, BZ651 > 0), BZ651, 0)","v":0},{"$f":"IF(AND(SUM($I651:BZ651) = 0, CA651 > 0), CA651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CA651) = 0, CB651 > 0), CB651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CB651) = 0, CC651 > 0), CC651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CC651) = 0, CD651 > 0), CD651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CD651) = 0, CE651 > 0), CE651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CE651) = 0, CF651 > 0), CF651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CF651) = 0, CG651 > 0), CG651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CG651) = 0, CH651 > 0), CH651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CH651) = 0, CI651 > 0), CI651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CI651) = 0, CJ651 > 0), CJ651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CJ651) = 0, CK651 > 0), CK651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CK651) = 0, CL651 > 0), CL651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CL651) = 0, CM651 > 0), CM651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CM651) = 0, CN651 > 0), CN651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CN651) = 0, CO651 > 0), CO651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CO651) = 0, CP651 > 0), CP651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CP651) = 0, CQ651 > 0), CQ651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CQ651) = 0, CR651 > 0), CR651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CR651) = 0, CS651 > 0), CS651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CS651) = 0, CT651 > 0), CT651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CT651) = 0, CU651 > 0), CU651, 0)","v":0},{"$f":"IF(AND(SUM($I651:CU651) = 0, CV651 > 0), CV651, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J653:CV653)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J652 / $F$355, $F651 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K652 / $F$355, $F651 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW652 / $F$355, $F651 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F653","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F653","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J656:CV656)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I656:I656) < $F655, MIN(J651, $F654, $F655 - SUM($I656:I656)), 0)","v":0},{"$f":"IF(SUM($I656:J656) < $F655, MIN(K651, $F654, $F655 - SUM($I656:J656)), 0)","v":0},{"$f":"IF(SUM($I656:K656) < $F655, MIN(L651, $F654, $F655 - SUM($I656:K656)), 0)","v":0},{"$f":"IF(SUM($I656:L656) < $F655, MIN(M651, $F654, $F655 - SUM($I656:L656)), 0)","v":0},{"$f":"IF(SUM($I656:M656) < $F655, MIN(N651, $F654, $F655 - SUM($I656:M656)), 0)","v":0},{"$f":"IF(SUM($I656:N656) < $F655, MIN(O651, $F654, $F655 - SUM($I656:N656)), 0)","v":0},{"$f":"IF(SUM($I656:O656) < $F655, MIN(P651, $F654, $F655 - SUM($I656:O656)), 0)","v":0},{"$f":"IF(SUM($I656:P656) < $F655, MIN(Q651, $F654, $F655 - SUM($I656:P656)), 0)","v":0},{"$f":"IF(SUM($I656:Q656) < $F655, MIN(R651, $F654, $F655 - SUM($I656:Q656)), 0)","v":0},{"$f":"IF(SUM($I656:R656) < $F655, MIN(S651, $F654, $F655 - SUM($I656:R656)), 0)","v":0},{"$f":"IF(SUM($I656:S656) < $F655, MIN(T651, $F654, $F655 - SUM($I656:S656)), 0)","v":0},{"$f":"IF(SUM($I656:T656) < $F655, MIN(U651, $F654, $F655 - SUM($I656:T656)), 0)","v":0},{"$f":"IF(SUM($I656:U656) < $F655, MIN(V651, $F654, $F655 - SUM($I656:U656)), 0)","v":0},{"$f":"IF(SUM($I656:V656) < $F655, MIN(W651, $F654, $F655 - SUM($I656:V656)), 0)","v":0},{"$f":"IF(SUM($I656:W656) < $F655, MIN(X651, $F654, $F655 - SUM($I656:W656)), 0)","v":0},{"$f":"IF(SUM($I656:X656) < $F655, MIN(Y651, $F654, $F655 - SUM($I656:X656)), 0)","v":0},{"$f":"IF(SUM($I656:Y656) < $F655, MIN(Z651, $F654, $F655 - SUM($I656:Y656)), 0)","v":0},{"$f":"IF(SUM($I656:Z656) < $F655, MIN(AA651, $F654, $F655 - SUM($I656:Z656)), 0)","v":0},{"$f":"IF(SUM($I656:AA656) < $F655, MIN(AB651, $F654, $F655 - SUM($I656:AA656)), 0)","v":0},{"$f":"IF(SUM($I656:AB656) < $F655, MIN(AC651, $F654, $F655 - SUM($I656:AB656)), 0)","v":0},{"$f":"IF(SUM($I656:AC656) < $F655, MIN(AD651, $F654, $F655 - SUM($I656:AC656)), 0)","v":0},{"$f":"IF(SUM($I656:AD656) < $F655, MIN(AE651, $F654, $F655 - SUM($I656:AD656)), 0)","v":0},{"$f":"IF(SUM($I656:AE656) < $F655, MIN(AF651, $F654, $F655 - SUM($I656:AE656)), 0)","v":0},{"$f":"IF(SUM($I656:AF656) < $F655, MIN(AG651, $F654, $F655 - SUM($I656:AF656)), 0)","v":0},{"$f":"IF(SUM($I656:AG656) < $F655, MIN(AH651, $F654, $F655 - SUM($I656:AG656)), 0)","v":0},{"$f":"IF(SUM($I656:AH656) < $F655, MIN(AI651, $F654, $F655 - SUM($I656:AH656)), 0)","v":0},{"$f":"IF(SUM($I656:AI656) < $F655, MIN(AJ651, $F654, $F655 - SUM($I656:AI656)), 0)","v":0},{"$f":"IF(SUM($I656:AJ656) < $F655, MIN(AK651, $F654, $F655 - SUM($I656:AJ656)), 0)","v":0},{"$f":"IF(SUM($I656:AK656) < $F655, MIN(AL651, $F654, $F655 - SUM($I656:AK656)), 0)","v":0},{"$f":"IF(SUM($I656:AL656) < $F655, MIN(AM651, $F654, $F655 - SUM($I656:AL656)), 0)","v":0},{"$f":"IF(SUM($I656:AM656) < $F655, MIN(AN651, $F654, $F655 - SUM($I656:AM656)), 0)","v":0},{"$f":"IF(SUM($I656:AN656) < $F655, MIN(AO651, $F654, $F655 - SUM($I656:AN656)), 0)","v":0},{"$f":"IF(SUM($I656:AO656) < $F655, MIN(AP651, $F654, $F655 - SUM($I656:AO656)), 0)","v":0},{"$f":"IF(SUM($I656:AP656) < $F655, MIN(AQ651, $F654, $F655 - SUM($I656:AP656)), 0)","v":0},{"$f":"IF(SUM($I656:AQ656) < $F655, MIN(AR651, $F654, $F655 - SUM($I656:AQ656)), 0)","v":0},{"$f":"IF(SUM($I656:AR656) < $F655, MIN(AS651, $F654, $F655 - SUM($I656:AR656)), 0)","v":0},{"$f":"IF(SUM($I656:AS656) < $F655, MIN(AT651, $F654, $F655 - SUM($I656:AS656)), 0)","v":0},{"$f":"IF(SUM($I656:AT656) < $F655, MIN(AU651, $F654, $F655 - SUM($I656:AT656)), 0)","v":0},{"$f":"IF(SUM($I656:AU656) < $F655, MIN(AV651, $F654, $F655 - SUM($I656:AU656)), 0)","v":0},{"$f":"IF(SUM($I656:AV656) < $F655, MIN(AW651, $F654, $F655 - SUM($I656:AV656)), 0)","v":0},{"$f":"IF(SUM($I656:AW656) < $F655, MIN(AX651, $F654, $F655 - SUM($I656:AW656)), 0)","v":0},{"$f":"IF(SUM($I656:AX656) < $F655, MIN(AY651, $F654, $F655 - SUM($I656:AX656)), 0)","v":0},{"$f":"IF(SUM($I656:AY656) < $F655, MIN(AZ651, $F654, $F655 - SUM($I656:AY656)), 0)","v":0},{"$f":"IF(SUM($I656:AZ656) < $F655, MIN(BA651, $F654, $F655 - SUM($I656:AZ656)), 0)","v":0},{"$f":"IF(SUM($I656:BA656) < $F655, MIN(BB651, $F654, $F655 - SUM($I656:BA656)), 0)","v":0},{"$f":"IF(SUM($I656:BB656) < $F655, MIN(BC651, $F654, $F655 - SUM($I656:BB656)), 0)","v":0},{"$f":"IF(SUM($I656:BC656) < $F655, MIN(BD651, $F654, $F655 - SUM($I656:BC656)), 0)","v":0},{"$f":"IF(SUM($I656:BD656) < $F655, MIN(BE651, $F654, $F655 - SUM($I656:BD656)), 0)","v":0},{"$f":"IF(SUM($I656:BE656) < $F655, MIN(BF651, $F654, $F655 - SUM($I656:BE656)), 0)","v":0},{"$f":"IF(SUM($I656:BF656) < $F655, MIN(BG651, $F654, $F655 - SUM($I656:BF656)), 0)","v":0},{"$f":"IF(SUM($I656:BG656) < $F655, MIN(BH651, $F654, $F655 - SUM($I656:BG656)), 0)","v":0},{"$f":"IF(SUM($I656:BH656) < $F655, MIN(BI651, $F654, $F655 - SUM($I656:BH656)), 0)","v":0},{"$f":"IF(SUM($I656:BI656) < $F655, MIN(BJ651, $F654, $F655 - SUM($I656:BI656)), 0)","v":0},{"$f":"IF(SUM($I656:BJ656) < $F655, MIN(BK651, $F654, $F655 - SUM($I656:BJ656)), 0)","v":0},{"$f":"IF(SUM($I656:BK656) < $F655, MIN(BL651, $F654, $F655 - SUM($I656:BK656)), 0)","v":0},{"$f":"IF(SUM($I656:BL656) < $F655, MIN(BM651, $F654, $F655 - SUM($I656:BL656)), 0)","v":0},{"$f":"IF(SUM($I656:BM656) < $F655, MIN(BN651, $F654, $F655 - SUM($I656:BM656)), 0)","v":0},{"$f":"IF(SUM($I656:BN656) < $F655, MIN(BO651, $F654, $F655 - SUM($I656:BN656)), 0)","v":0},{"$f":"IF(SUM($I656:BO656) < $F655, MIN(BP651, $F654, $F655 - SUM($I656:BO656)), 0)","v":0},{"$f":"IF(SUM($I656:BP656) < $F655, MIN(BQ651, $F654, $F655 - SUM($I656:BP656)), 0)","v":0},{"$f":"IF(SUM($I656:BQ656) < $F655, MIN(BR651, $F654, $F655 - SUM($I656:BQ656)), 0)","v":0},{"$f":"IF(SUM($I656:BR656) < $F655, MIN(BS651, $F654, $F655 - SUM($I656:BR656)), 0)","v":0},{"$f":"IF(SUM($I656:BS656) < $F655, MIN(BT651, $F654, $F655 - SUM($I656:BS656)), 0)","v":0},{"$f":"IF(SUM($I656:BT656) < $F655, MIN(BU651, $F654, $F655 - SUM($I656:BT656)), 0)","v":0},{"$f":"IF(SUM($I656:BU656) < $F655, MIN(BV651, $F654, $F655 - SUM($I656:BU656)), 0)","v":0},{"$f":"IF(SUM($I656:BV656) < $F655, MIN(BW651, $F654, $F655 - SUM($I656:BV656)), 0)","v":0},{"$f":"IF(SUM($I656:BW656) < $F655, MIN(BX651, $F654, $F655 - SUM($I656:BW656)), 0)","v":0},{"$f":"IF(SUM($I656:BX656) < $F655, MIN(BY651, $F654, $F655 - SUM($I656:BX656)), 0)","v":0},{"$f":"IF(SUM($I656:BY656) < $F655, MIN(BZ651, $F654, $F655 - SUM($I656:BY656)), 0)","v":0},{"$f":"IF(SUM($I656:BZ656) < $F655, MIN(CA651, $F654, $F655 - SUM($I656:BZ656)), 0)","v":0},{"$f":"IF(SUM($I656:CA656) < $F655, MIN(CB651, $F654, $F655 - SUM($I656:CA656)), 0)","v":0},{"$f":"IF(SUM($I656:CB656) < $F655, MIN(CC651, $F654, $F655 - SUM($I656:CB656)), 0)","v":0},{"$f":"IF(SUM($I656:CC656) < $F655, MIN(CD651, $F654, $F655 - SUM($I656:CC656)), 0)","v":0},{"$f":"IF(SUM($I656:CD656) < $F655, MIN(CE651, $F654, $F655 - SUM($I656:CD656)), 0)","v":0},{"$f":"IF(SUM($I656:CE656) < $F655, MIN(CF651, $F654, $F655 - SUM($I656:CE656)), 0)","v":0},{"$f":"IF(SUM($I656:CF656) < $F655, MIN(CG651, $F654, $F655 - SUM($I656:CF656)), 0)","v":0},{"$f":"IF(SUM($I656:CG656) < $F655, MIN(CH651, $F654, $F655 - SUM($I656:CG656)), 0)","v":0},{"$f":"IF(SUM($I656:CH656) < $F655, MIN(CI651, $F654, $F655 - SUM($I656:CH656)), 0)","v":0},{"$f":"IF(SUM($I656:CI656) < $F655, MIN(CJ651, $F654, $F655 - SUM($I656:CI656)), 0)","v":0},{"$f":"IF(SUM($I656:CJ656) < $F655, MIN(CK651, $F654, $F655 - SUM($I656:CJ656)), 0)","v":0},{"$f":"IF(SUM($I656:CK656) < $F655, MIN(CL651, $F654, $F655 - SUM($I656:CK656)), 0)","v":0},{"$f":"IF(SUM($I656:CL656) < $F655, MIN(CM651, $F654, $F655 - SUM($I656:CL656)), 0)","v":0},{"$f":"IF(SUM($I656:CM656) < $F655, MIN(CN651, $F654, $F655 - SUM($I656:CM656)), 0)","v":0},{"$f":"IF(SUM($I656:CN656) < $F655, MIN(CO651, $F654, $F655 - SUM($I656:CN656)), 0)","v":0},{"$f":"IF(SUM($I656:CO656) < $F655, MIN(CP651, $F654, $F655 - SUM($I656:CO656)), 0)","v":0},{"$f":"IF(SUM($I656:CP656) < $F655, MIN(CQ651, $F654, $F655 - SUM($I656:CP656)), 0)","v":0},{"$f":"IF(SUM($I656:CQ656) < $F655, MIN(CR651, $F654, $F655 - SUM($I656:CQ656)), 0)","v":0},{"$f":"IF(SUM($I656:CR656) < $F655, MIN(CS651, $F654, $F655 - SUM($I656:CR656)), 0)","v":0},{"$f":"IF(SUM($I656:CS656) < $F655, MIN(CT651, $F654, $F655 - SUM($I656:CS656)), 0)","v":0},{"$f":"IF(SUM($I656:CT656) < $F655, MIN(CU651, $F654, $F655 - SUM($I656:CT656)), 0)","v":0},{"$f":"IF(SUM($I656:CU656) < $F655, MIN(CV651, $F654, $F655 - SUM($I656:CU656)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F656 < F655, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K651:$CV651) < $F655, MIN(J651, $F655 - SUM($I658:I658), $F655 - SUM(K651:$CV651)), MIN(($F655 - SUM($I658:I658)) / COUNTIF(J656:$CV656, \">0\"), J651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(L651:$CV651) < $F655, MIN(K651, $F655 - SUM($I658:J658), $F655 - SUM(L651:$CV651)), MIN(($F655 - SUM($I658:J658)) / COUNTIF(K656:$CV656, \">0\"), K651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(M651:$CV651) < $F655, MIN(L651, $F655 - SUM($I658:K658), $F655 - SUM(M651:$CV651)), MIN(($F655 - SUM($I658:K658)) / COUNTIF(L656:$CV656, \">0\"), L651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(N651:$CV651) < $F655, MIN(M651, $F655 - SUM($I658:L658), $F655 - SUM(N651:$CV651)), MIN(($F655 - SUM($I658:L658)) / COUNTIF(M656:$CV656, \">0\"), M651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(O651:$CV651) < $F655, MIN(N651, $F655 - SUM($I658:M658), $F655 - SUM(O651:$CV651)), MIN(($F655 - SUM($I658:M658)) / COUNTIF(N656:$CV656, \">0\"), N651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(P651:$CV651) < $F655, MIN(O651, $F655 - SUM($I658:N658), $F655 - SUM(P651:$CV651)), MIN(($F655 - SUM($I658:N658)) / COUNTIF(O656:$CV656, \">0\"), O651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q651:$CV651) < $F655, MIN(P651, $F655 - SUM($I658:O658), $F655 - SUM(Q651:$CV651)), MIN(($F655 - SUM($I658:O658)) / COUNTIF(P656:$CV656, \">0\"), P651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(R651:$CV651) < $F655, MIN(Q651, $F655 - SUM($I658:P658), $F655 - SUM(R651:$CV651)), MIN(($F655 - SUM($I658:P658)) / COUNTIF(Q656:$CV656, \">0\"), Q651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(S651:$CV651) < $F655, MIN(R651, $F655 - SUM($I658:Q658), $F655 - SUM(S651:$CV651)), MIN(($F655 - SUM($I658:Q658)) / COUNTIF(R656:$CV656, \">0\"), R651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(T651:$CV651) < $F655, MIN(S651, $F655 - SUM($I658:R658), $F655 - SUM(T651:$CV651)), MIN(($F655 - SUM($I658:R658)) / COUNTIF(S656:$CV656, \">0\"), S651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(U651:$CV651) < $F655, MIN(T651, $F655 - SUM($I658:S658), $F655 - SUM(U651:$CV651)), MIN(($F655 - SUM($I658:S658)) / COUNTIF(T656:$CV656, \">0\"), T651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(V651:$CV651) < $F655, MIN(U651, $F655 - SUM($I658:T658), $F655 - SUM(V651:$CV651)), MIN(($F655 - SUM($I658:T658)) / COUNTIF(U656:$CV656, \">0\"), U651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(W651:$CV651) < $F655, MIN(V651, $F655 - SUM($I658:U658), $F655 - SUM(W651:$CV651)), MIN(($F655 - SUM($I658:U658)) / COUNTIF(V656:$CV656, \">0\"), V651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(X651:$CV651) < $F655, MIN(W651, $F655 - SUM($I658:V658), $F655 - SUM(X651:$CV651)), MIN(($F655 - SUM($I658:V658)) / COUNTIF(W656:$CV656, \">0\"), W651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y651:$CV651) < $F655, MIN(X651, $F655 - SUM($I658:W658), $F655 - SUM(Y651:$CV651)), MIN(($F655 - SUM($I658:W658)) / COUNTIF(X656:$CV656, \">0\"), X651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z651:$CV651) < $F655, MIN(Y651, $F655 - SUM($I658:X658), $F655 - SUM(Z651:$CV651)), MIN(($F655 - SUM($I658:X658)) / COUNTIF(Y656:$CV656, \">0\"), Y651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA651:$CV651) < $F655, MIN(Z651, $F655 - SUM($I658:Y658), $F655 - SUM(AA651:$CV651)), MIN(($F655 - SUM($I658:Y658)) / COUNTIF(Z656:$CV656, \">0\"), Z651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB651:$CV651) < $F655, MIN(AA651, $F655 - SUM($I658:Z658), $F655 - SUM(AB651:$CV651)), MIN(($F655 - SUM($I658:Z658)) / COUNTIF(AA656:$CV656, \">0\"), AA651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC651:$CV651) < $F655, MIN(AB651, $F655 - SUM($I658:AA658), $F655 - SUM(AC651:$CV651)), MIN(($F655 - SUM($I658:AA658)) / COUNTIF(AB656:$CV656, \">0\"), AB651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD651:$CV651) < $F655, MIN(AC651, $F655 - SUM($I658:AB658), $F655 - SUM(AD651:$CV651)), MIN(($F655 - SUM($I658:AB658)) / COUNTIF(AC656:$CV656, \">0\"), AC651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE651:$CV651) < $F655, MIN(AD651, $F655 - SUM($I658:AC658), $F655 - SUM(AE651:$CV651)), MIN(($F655 - SUM($I658:AC658)) / COUNTIF(AD656:$CV656, \">0\"), AD651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF651:$CV651) < $F655, MIN(AE651, $F655 - SUM($I658:AD658), $F655 - SUM(AF651:$CV651)), MIN(($F655 - SUM($I658:AD658)) / COUNTIF(AE656:$CV656, \">0\"), AE651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG651:$CV651) < $F655, MIN(AF651, $F655 - SUM($I658:AE658), $F655 - SUM(AG651:$CV651)), MIN(($F655 - SUM($I658:AE658)) / COUNTIF(AF656:$CV656, \">0\"), AF651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH651:$CV651) < $F655, MIN(AG651, $F655 - SUM($I658:AF658), $F655 - SUM(AH651:$CV651)), MIN(($F655 - SUM($I658:AF658)) / COUNTIF(AG656:$CV656, \">0\"), AG651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI651:$CV651) < $F655, MIN(AH651, $F655 - SUM($I658:AG658), $F655 - SUM(AI651:$CV651)), MIN(($F655 - SUM($I658:AG658)) / COUNTIF(AH656:$CV656, \">0\"), AH651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ651:$CV651) < $F655, MIN(AI651, $F655 - SUM($I658:AH658), $F655 - SUM(AJ651:$CV651)), MIN(($F655 - SUM($I658:AH658)) / COUNTIF(AI656:$CV656, \">0\"), AI651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK651:$CV651) < $F655, MIN(AJ651, $F655 - SUM($I658:AI658), $F655 - SUM(AK651:$CV651)), MIN(($F655 - SUM($I658:AI658)) / COUNTIF(AJ656:$CV656, \">0\"), AJ651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL651:$CV651) < $F655, MIN(AK651, $F655 - SUM($I658:AJ658), $F655 - SUM(AL651:$CV651)), MIN(($F655 - SUM($I658:AJ658)) / COUNTIF(AK656:$CV656, \">0\"), AK651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM651:$CV651) < $F655, MIN(AL651, $F655 - SUM($I658:AK658), $F655 - SUM(AM651:$CV651)), MIN(($F655 - SUM($I658:AK658)) / COUNTIF(AL656:$CV656, \">0\"), AL651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN651:$CV651) < $F655, MIN(AM651, $F655 - SUM($I658:AL658), $F655 - SUM(AN651:$CV651)), MIN(($F655 - SUM($I658:AL658)) / COUNTIF(AM656:$CV656, \">0\"), AM651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO651:$CV651) < $F655, MIN(AN651, $F655 - SUM($I658:AM658), $F655 - SUM(AO651:$CV651)), MIN(($F655 - SUM($I658:AM658)) / COUNTIF(AN656:$CV656, \">0\"), AN651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP651:$CV651) < $F655, MIN(AO651, $F655 - SUM($I658:AN658), $F655 - SUM(AP651:$CV651)), MIN(($F655 - SUM($I658:AN658)) / COUNTIF(AO656:$CV656, \">0\"), AO651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ651:$CV651) < $F655, MIN(AP651, $F655 - SUM($I658:AO658), $F655 - SUM(AQ651:$CV651)), MIN(($F655 - SUM($I658:AO658)) / COUNTIF(AP656:$CV656, \">0\"), AP651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR651:$CV651) < $F655, MIN(AQ651, $F655 - SUM($I658:AP658), $F655 - SUM(AR651:$CV651)), MIN(($F655 - SUM($I658:AP658)) / COUNTIF(AQ656:$CV656, \">0\"), AQ651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS651:$CV651) < $F655, MIN(AR651, $F655 - SUM($I658:AQ658), $F655 - SUM(AS651:$CV651)), MIN(($F655 - SUM($I658:AQ658)) / COUNTIF(AR656:$CV656, \">0\"), AR651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT651:$CV651) < $F655, MIN(AS651, $F655 - SUM($I658:AR658), $F655 - SUM(AT651:$CV651)), MIN(($F655 - SUM($I658:AR658)) / COUNTIF(AS656:$CV656, \">0\"), AS651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU651:$CV651) < $F655, MIN(AT651, $F655 - SUM($I658:AS658), $F655 - SUM(AU651:$CV651)), MIN(($F655 - SUM($I658:AS658)) / COUNTIF(AT656:$CV656, \">0\"), AT651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV651:$CV651) < $F655, MIN(AU651, $F655 - SUM($I658:AT658), $F655 - SUM(AV651:$CV651)), MIN(($F655 - SUM($I658:AT658)) / COUNTIF(AU656:$CV656, \">0\"), AU651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW651:$CV651) < $F655, MIN(AV651, $F655 - SUM($I658:AU658), $F655 - SUM(AW651:$CV651)), MIN(($F655 - SUM($I658:AU658)) / COUNTIF(AV656:$CV656, \">0\"), AV651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX651:$CV651) < $F655, MIN(AW651, $F655 - SUM($I658:AV658), $F655 - SUM(AX651:$CV651)), MIN(($F655 - SUM($I658:AV658)) / COUNTIF(AW656:$CV656, \">0\"), AW651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY651:$CV651) < $F655, MIN(AX651, $F655 - SUM($I658:AW658), $F655 - SUM(AY651:$CV651)), MIN(($F655 - SUM($I658:AW658)) / COUNTIF(AX656:$CV656, \">0\"), AX651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ651:$CV651) < $F655, MIN(AY651, $F655 - SUM($I658:AX658), $F655 - SUM(AZ651:$CV651)), MIN(($F655 - SUM($I658:AX658)) / COUNTIF(AY656:$CV656, \">0\"), AY651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA651:$CV651) < $F655, MIN(AZ651, $F655 - SUM($I658:AY658), $F655 - SUM(BA651:$CV651)), MIN(($F655 - SUM($I658:AY658)) / COUNTIF(AZ656:$CV656, \">0\"), AZ651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB651:$CV651) < $F655, MIN(BA651, $F655 - SUM($I658:AZ658), $F655 - SUM(BB651:$CV651)), MIN(($F655 - SUM($I658:AZ658)) / COUNTIF(BA656:$CV656, \">0\"), BA651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC651:$CV651) < $F655, MIN(BB651, $F655 - SUM($I658:BA658), $F655 - SUM(BC651:$CV651)), MIN(($F655 - SUM($I658:BA658)) / COUNTIF(BB656:$CV656, \">0\"), BB651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD651:$CV651) < $F655, MIN(BC651, $F655 - SUM($I658:BB658), $F655 - SUM(BD651:$CV651)), MIN(($F655 - SUM($I658:BB658)) / COUNTIF(BC656:$CV656, \">0\"), BC651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE651:$CV651) < $F655, MIN(BD651, $F655 - SUM($I658:BC658), $F655 - SUM(BE651:$CV651)), MIN(($F655 - SUM($I658:BC658)) / COUNTIF(BD656:$CV656, \">0\"), BD651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF651:$CV651) < $F655, MIN(BE651, $F655 - SUM($I658:BD658), $F655 - SUM(BF651:$CV651)), MIN(($F655 - SUM($I658:BD658)) / COUNTIF(BE656:$CV656, \">0\"), BE651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG651:$CV651) < $F655, MIN(BF651, $F655 - SUM($I658:BE658), $F655 - SUM(BG651:$CV651)), MIN(($F655 - SUM($I658:BE658)) / COUNTIF(BF656:$CV656, \">0\"), BF651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH651:$CV651) < $F655, MIN(BG651, $F655 - SUM($I658:BF658), $F655 - SUM(BH651:$CV651)), MIN(($F655 - SUM($I658:BF658)) / COUNTIF(BG656:$CV656, \">0\"), BG651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI651:$CV651) < $F655, MIN(BH651, $F655 - SUM($I658:BG658), $F655 - SUM(BI651:$CV651)), MIN(($F655 - SUM($I658:BG658)) / COUNTIF(BH656:$CV656, \">0\"), BH651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ651:$CV651) < $F655, MIN(BI651, $F655 - SUM($I658:BH658), $F655 - SUM(BJ651:$CV651)), MIN(($F655 - SUM($I658:BH658)) / COUNTIF(BI656:$CV656, \">0\"), BI651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK651:$CV651) < $F655, MIN(BJ651, $F655 - SUM($I658:BI658), $F655 - SUM(BK651:$CV651)), MIN(($F655 - SUM($I658:BI658)) / COUNTIF(BJ656:$CV656, \">0\"), BJ651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL651:$CV651) < $F655, MIN(BK651, $F655 - SUM($I658:BJ658), $F655 - SUM(BL651:$CV651)), MIN(($F655 - SUM($I658:BJ658)) / COUNTIF(BK656:$CV656, \">0\"), BK651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM651:$CV651) < $F655, MIN(BL651, $F655 - SUM($I658:BK658), $F655 - SUM(BM651:$CV651)), MIN(($F655 - SUM($I658:BK658)) / COUNTIF(BL656:$CV656, \">0\"), BL651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN651:$CV651) < $F655, MIN(BM651, $F655 - SUM($I658:BL658), $F655 - SUM(BN651:$CV651)), MIN(($F655 - SUM($I658:BL658)) / COUNTIF(BM656:$CV656, \">0\"), BM651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO651:$CV651) < $F655, MIN(BN651, $F655 - SUM($I658:BM658), $F655 - SUM(BO651:$CV651)), MIN(($F655 - SUM($I658:BM658)) / COUNTIF(BN656:$CV656, \">0\"), BN651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP651:$CV651) < $F655, MIN(BO651, $F655 - SUM($I658:BN658), $F655 - SUM(BP651:$CV651)), MIN(($F655 - SUM($I658:BN658)) / COUNTIF(BO656:$CV656, \">0\"), BO651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ651:$CV651) < $F655, MIN(BP651, $F655 - SUM($I658:BO658), $F655 - SUM(BQ651:$CV651)), MIN(($F655 - SUM($I658:BO658)) / COUNTIF(BP656:$CV656, \">0\"), BP651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR651:$CV651) < $F655, MIN(BQ651, $F655 - SUM($I658:BP658), $F655 - SUM(BR651:$CV651)), MIN(($F655 - SUM($I658:BP658)) / COUNTIF(BQ656:$CV656, \">0\"), BQ651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS651:$CV651) < $F655, MIN(BR651, $F655 - SUM($I658:BQ658), $F655 - SUM(BS651:$CV651)), MIN(($F655 - SUM($I658:BQ658)) / COUNTIF(BR656:$CV656, \">0\"), BR651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT651:$CV651) < $F655, MIN(BS651, $F655 - SUM($I658:BR658), $F655 - SUM(BT651:$CV651)), MIN(($F655 - SUM($I658:BR658)) / COUNTIF(BS656:$CV656, \">0\"), BS651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU651:$CV651) < $F655, MIN(BT651, $F655 - SUM($I658:BS658), $F655 - SUM(BU651:$CV651)), MIN(($F655 - SUM($I658:BS658)) / COUNTIF(BT656:$CV656, \">0\"), BT651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV651:$CV651) < $F655, MIN(BU651, $F655 - SUM($I658:BT658), $F655 - SUM(BV651:$CV651)), MIN(($F655 - SUM($I658:BT658)) / COUNTIF(BU656:$CV656, \">0\"), BU651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW651:$CV651) < $F655, MIN(BV651, $F655 - SUM($I658:BU658), $F655 - SUM(BW651:$CV651)), MIN(($F655 - SUM($I658:BU658)) / COUNTIF(BV656:$CV656, \">0\"), BV651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX651:$CV651) < $F655, MIN(BW651, $F655 - SUM($I658:BV658), $F655 - SUM(BX651:$CV651)), MIN(($F655 - SUM($I658:BV658)) / COUNTIF(BW656:$CV656, \">0\"), BW651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY651:$CV651) < $F655, MIN(BX651, $F655 - SUM($I658:BW658), $F655 - SUM(BY651:$CV651)), MIN(($F655 - SUM($I658:BW658)) / COUNTIF(BX656:$CV656, \">0\"), BX651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ651:$CV651) < $F655, MIN(BY651, $F655 - SUM($I658:BX658), $F655 - SUM(BZ651:$CV651)), MIN(($F655 - SUM($I658:BX658)) / COUNTIF(BY656:$CV656, \">0\"), BY651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA651:$CV651) < $F655, MIN(BZ651, $F655 - SUM($I658:BY658), $F655 - SUM(CA651:$CV651)), MIN(($F655 - SUM($I658:BY658)) / COUNTIF(BZ656:$CV656, \">0\"), BZ651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB651:$CV651) < $F655, MIN(CA651, $F655 - SUM($I658:BZ658), $F655 - SUM(CB651:$CV651)), MIN(($F655 - SUM($I658:BZ658)) / COUNTIF(CA656:$CV656, \">0\"), CA651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC651:$CV651) < $F655, MIN(CB651, $F655 - SUM($I658:CA658), $F655 - SUM(CC651:$CV651)), MIN(($F655 - SUM($I658:CA658)) / COUNTIF(CB656:$CV656, \">0\"), CB651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD651:$CV651) < $F655, MIN(CC651, $F655 - SUM($I658:CB658), $F655 - SUM(CD651:$CV651)), MIN(($F655 - SUM($I658:CB658)) / COUNTIF(CC656:$CV656, \">0\"), CC651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE651:$CV651) < $F655, MIN(CD651, $F655 - SUM($I658:CC658), $F655 - SUM(CE651:$CV651)), MIN(($F655 - SUM($I658:CC658)) / COUNTIF(CD656:$CV656, \">0\"), CD651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF651:$CV651) < $F655, MIN(CE651, $F655 - SUM($I658:CD658), $F655 - SUM(CF651:$CV651)), MIN(($F655 - SUM($I658:CD658)) / COUNTIF(CE656:$CV656, \">0\"), CE651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG651:$CV651) < $F655, MIN(CF651, $F655 - SUM($I658:CE658), $F655 - SUM(CG651:$CV651)), MIN(($F655 - SUM($I658:CE658)) / COUNTIF(CF656:$CV656, \">0\"), CF651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH651:$CV651) < $F655, MIN(CG651, $F655 - SUM($I658:CF658), $F655 - SUM(CH651:$CV651)), MIN(($F655 - SUM($I658:CF658)) / COUNTIF(CG656:$CV656, \">0\"), CG651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI651:$CV651) < $F655, MIN(CH651, $F655 - SUM($I658:CG658), $F655 - SUM(CI651:$CV651)), MIN(($F655 - SUM($I658:CG658)) / COUNTIF(CH656:$CV656, \">0\"), CH651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ651:$CV651) < $F655, MIN(CI651, $F655 - SUM($I658:CH658), $F655 - SUM(CJ651:$CV651)), MIN(($F655 - SUM($I658:CH658)) / COUNTIF(CI656:$CV656, \">0\"), CI651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK651:$CV651) < $F655, MIN(CJ651, $F655 - SUM($I658:CI658), $F655 - SUM(CK651:$CV651)), MIN(($F655 - SUM($I658:CI658)) / COUNTIF(CJ656:$CV656, \">0\"), CJ651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL651:$CV651) < $F655, MIN(CK651, $F655 - SUM($I658:CJ658), $F655 - SUM(CL651:$CV651)), MIN(($F655 - SUM($I658:CJ658)) / COUNTIF(CK656:$CV656, \">0\"), CK651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM651:$CV651) < $F655, MIN(CL651, $F655 - SUM($I658:CK658), $F655 - SUM(CM651:$CV651)), MIN(($F655 - SUM($I658:CK658)) / COUNTIF(CL656:$CV656, \">0\"), CL651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN651:$CV651) < $F655, MIN(CM651, $F655 - SUM($I658:CL658), $F655 - SUM(CN651:$CV651)), MIN(($F655 - SUM($I658:CL658)) / COUNTIF(CM656:$CV656, \">0\"), CM651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO651:$CV651) < $F655, MIN(CN651, $F655 - SUM($I658:CM658), $F655 - SUM(CO651:$CV651)), MIN(($F655 - SUM($I658:CM658)) / COUNTIF(CN656:$CV656, \">0\"), CN651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP651:$CV651) < $F655, MIN(CO651, $F655 - SUM($I658:CN658), $F655 - SUM(CP651:$CV651)), MIN(($F655 - SUM($I658:CN658)) / COUNTIF(CO656:$CV656, \">0\"), CO651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ651:$CV651) < $F655, MIN(CP651, $F655 - SUM($I658:CO658), $F655 - SUM(CQ651:$CV651)), MIN(($F655 - SUM($I658:CO658)) / COUNTIF(CP656:$CV656, \">0\"), CP651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR651:$CV651) < $F655, MIN(CQ651, $F655 - SUM($I658:CP658), $F655 - SUM(CR651:$CV651)), MIN(($F655 - SUM($I658:CP658)) / COUNTIF(CQ656:$CV656, \">0\"), CQ651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS651:$CV651) < $F655, MIN(CR651, $F655 - SUM($I658:CQ658), $F655 - SUM(CS651:$CV651)), MIN(($F655 - SUM($I658:CQ658)) / COUNTIF(CR656:$CV656, \">0\"), CR651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT651:$CV651) < $F655, MIN(CS651, $F655 - SUM($I658:CR658), $F655 - SUM(CT651:$CV651)), MIN(($F655 - SUM($I658:CR658)) / COUNTIF(CS656:$CV656, \">0\"), CS651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU651:$CV651) < $F655, MIN(CT651, $F655 - SUM($I658:CS658), $F655 - SUM(CU651:$CV651)), MIN(($F655 - SUM($I658:CS658)) / COUNTIF(CT656:$CV656, \">0\"), CT651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV651:$CV651) < $F655, MIN(CU651, $F655 - SUM($I658:CT658), $F655 - SUM(CV651:$CV651)), MIN(($F655 - SUM($I658:CT658)) / COUNTIF(CU656:$CV656, \">0\"), CU651)) * $F657, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV651:CV651) < $F655, MIN(CV651, $F655 - SUM($I658:CU658), $F655 - SUM($CV651:CV651)), MIN(($F655 - SUM($I658:CU658)) / COUNTIF(CV656:$CV656, \">0\"), CV651)) * $F657, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J659:CV659)","v":0},"mmcf",null,null,{"$f":"IF($F657 = 0, J656, J658)","v":0},{"$f":"IF($F657 = 0, K656, K658)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F657 = 0, BW656, BW658)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J659 > 0, $F653, 0)","v":0},{"$f":"IF(K659 > 0, $F653, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW659 > 0, $F653, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 26"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J663:CV663)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527 - J539 - J551 - J563 - J575 - J587 - J599 - J611 - J623 - J635 - J647 - J659, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527 - K539 - K551 - K563 - K575 - K587 - K599 - K611 - K623 - K635 - K647 - K659, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527 - BW539 - BW551 - BW563 - BW575 - BW587 - BW599 - BW611 - BW623 - BW635 - BW647 - BW659, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J664:CV664)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I663:I663) = 0, J663 > 0), J663, 0)","v":0},{"$f":"IF(AND(SUM($I663:J663) = 0, K663 > 0), K663, 0)","v":0},{"$f":"IF(AND(SUM($I663:K663) = 0, L663 > 0), L663, 0)","v":0},{"$f":"IF(AND(SUM($I663:L663) = 0, M663 > 0), M663, 0)","v":0},{"$f":"IF(AND(SUM($I663:M663) = 0, N663 > 0), N663, 0)","v":0},{"$f":"IF(AND(SUM($I663:N663) = 0, O663 > 0), O663, 0)","v":0},{"$f":"IF(AND(SUM($I663:O663) = 0, P663 > 0), P663, 0)","v":0},{"$f":"IF(AND(SUM($I663:P663) = 0, Q663 > 0), Q663, 0)","v":0},{"$f":"IF(AND(SUM($I663:Q663) = 0, R663 > 0), R663, 0)","v":0},{"$f":"IF(AND(SUM($I663:R663) = 0, S663 > 0), S663, 0)","v":0},{"$f":"IF(AND(SUM($I663:S663) = 0, T663 > 0), T663, 0)","v":0},{"$f":"IF(AND(SUM($I663:T663) = 0, U663 > 0), U663, 0)","v":0},{"$f":"IF(AND(SUM($I663:U663) = 0, V663 > 0), V663, 0)","v":0},{"$f":"IF(AND(SUM($I663:V663) = 0, W663 > 0), W663, 0)","v":0},{"$f":"IF(AND(SUM($I663:W663) = 0, X663 > 0), X663, 0)","v":0},{"$f":"IF(AND(SUM($I663:X663) = 0, Y663 > 0), Y663, 0)","v":0},{"$f":"IF(AND(SUM($I663:Y663) = 0, Z663 > 0), Z663, 0)","v":0},{"$f":"IF(AND(SUM($I663:Z663) = 0, AA663 > 0), AA663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AA663) = 0, AB663 > 0), AB663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AB663) = 0, AC663 > 0), AC663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AC663) = 0, AD663 > 0), AD663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AD663) = 0, AE663 > 0), AE663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AE663) = 0, AF663 > 0), AF663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AF663) = 0, AG663 > 0), AG663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AG663) = 0, AH663 > 0), AH663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AH663) = 0, AI663 > 0), AI663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AI663) = 0, AJ663 > 0), AJ663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AJ663) = 0, AK663 > 0), AK663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AK663) = 0, AL663 > 0), AL663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AL663) = 0, AM663 > 0), AM663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AM663) = 0, AN663 > 0), AN663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AN663) = 0, AO663 > 0), AO663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AO663) = 0, AP663 > 0), AP663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AP663) = 0, AQ663 > 0), AQ663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AQ663) = 0, AR663 > 0), AR663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AR663) = 0, AS663 > 0), AS663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AS663) = 0, AT663 > 0), AT663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AT663) = 0, AU663 > 0), AU663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AU663) = 0, AV663 > 0), AV663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AV663) = 0, AW663 > 0), AW663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AW663) = 0, AX663 > 0), AX663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AX663) = 0, AY663 > 0), AY663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AY663) = 0, AZ663 > 0), AZ663, 0)","v":0},{"$f":"IF(AND(SUM($I663:AZ663) = 0, BA663 > 0), BA663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BA663) = 0, BB663 > 0), BB663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BB663) = 0, BC663 > 0), BC663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BC663) = 0, BD663 > 0), BD663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BD663) = 0, BE663 > 0), BE663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BE663) = 0, BF663 > 0), BF663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BF663) = 0, BG663 > 0), BG663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BG663) = 0, BH663 > 0), BH663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BH663) = 0, BI663 > 0), BI663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BI663) = 0, BJ663 > 0), BJ663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BJ663) = 0, BK663 > 0), BK663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BK663) = 0, BL663 > 0), BL663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BL663) = 0, BM663 > 0), BM663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BM663) = 0, BN663 > 0), BN663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BN663) = 0, BO663 > 0), BO663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BO663) = 0, BP663 > 0), BP663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BP663) = 0, BQ663 > 0), BQ663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BQ663) = 0, BR663 > 0), BR663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BR663) = 0, BS663 > 0), BS663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BS663) = 0, BT663 > 0), BT663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BT663) = 0, BU663 > 0), BU663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BU663) = 0, BV663 > 0), BV663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BV663) = 0, BW663 > 0), BW663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BW663) = 0, BX663 > 0), BX663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BX663) = 0, BY663 > 0), BY663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BY663) = 0, BZ663 > 0), BZ663, 0)","v":0},{"$f":"IF(AND(SUM($I663:BZ663) = 0, CA663 > 0), CA663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CA663) = 0, CB663 > 0), CB663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CB663) = 0, CC663 > 0), CC663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CC663) = 0, CD663 > 0), CD663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CD663) = 0, CE663 > 0), CE663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CE663) = 0, CF663 > 0), CF663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CF663) = 0, CG663 > 0), CG663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CG663) = 0, CH663 > 0), CH663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CH663) = 0, CI663 > 0), CI663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CI663) = 0, CJ663 > 0), CJ663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CJ663) = 0, CK663 > 0), CK663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CK663) = 0, CL663 > 0), CL663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CL663) = 0, CM663 > 0), CM663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CM663) = 0, CN663 > 0), CN663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CN663) = 0, CO663 > 0), CO663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CO663) = 0, CP663 > 0), CP663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CP663) = 0, CQ663 > 0), CQ663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CQ663) = 0, CR663 > 0), CR663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CR663) = 0, CS663 > 0), CS663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CS663) = 0, CT663 > 0), CT663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CT663) = 0, CU663 > 0), CU663, 0)","v":0},{"$f":"IF(AND(SUM($I663:CU663) = 0, CV663 > 0), CV663, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J665:CV665)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J664 / $F$355, $F663 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K664 / $F$355, $F663 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW664 / $F$355, $F663 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F665","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F665","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J668:CV668)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I668:I668) < $F667, MIN(J663, $F666, $F667 - SUM($I668:I668)), 0)","v":0},{"$f":"IF(SUM($I668:J668) < $F667, MIN(K663, $F666, $F667 - SUM($I668:J668)), 0)","v":0},{"$f":"IF(SUM($I668:K668) < $F667, MIN(L663, $F666, $F667 - SUM($I668:K668)), 0)","v":0},{"$f":"IF(SUM($I668:L668) < $F667, MIN(M663, $F666, $F667 - SUM($I668:L668)), 0)","v":0},{"$f":"IF(SUM($I668:M668) < $F667, MIN(N663, $F666, $F667 - SUM($I668:M668)), 0)","v":0},{"$f":"IF(SUM($I668:N668) < $F667, MIN(O663, $F666, $F667 - SUM($I668:N668)), 0)","v":0},{"$f":"IF(SUM($I668:O668) < $F667, MIN(P663, $F666, $F667 - SUM($I668:O668)), 0)","v":0},{"$f":"IF(SUM($I668:P668) < $F667, MIN(Q663, $F666, $F667 - SUM($I668:P668)), 0)","v":0},{"$f":"IF(SUM($I668:Q668) < $F667, MIN(R663, $F666, $F667 - SUM($I668:Q668)), 0)","v":0},{"$f":"IF(SUM($I668:R668) < $F667, MIN(S663, $F666, $F667 - SUM($I668:R668)), 0)","v":0},{"$f":"IF(SUM($I668:S668) < $F667, MIN(T663, $F666, $F667 - SUM($I668:S668)), 0)","v":0},{"$f":"IF(SUM($I668:T668) < $F667, MIN(U663, $F666, $F667 - SUM($I668:T668)), 0)","v":0},{"$f":"IF(SUM($I668:U668) < $F667, MIN(V663, $F666, $F667 - SUM($I668:U668)), 0)","v":0},{"$f":"IF(SUM($I668:V668) < $F667, MIN(W663, $F666, $F667 - SUM($I668:V668)), 0)","v":0},{"$f":"IF(SUM($I668:W668) < $F667, MIN(X663, $F666, $F667 - SUM($I668:W668)), 0)","v":0},{"$f":"IF(SUM($I668:X668) < $F667, MIN(Y663, $F666, $F667 - SUM($I668:X668)), 0)","v":0},{"$f":"IF(SUM($I668:Y668) < $F667, MIN(Z663, $F666, $F667 - SUM($I668:Y668)), 0)","v":0},{"$f":"IF(SUM($I668:Z668) < $F667, MIN(AA663, $F666, $F667 - SUM($I668:Z668)), 0)","v":0},{"$f":"IF(SUM($I668:AA668) < $F667, MIN(AB663, $F666, $F667 - SUM($I668:AA668)), 0)","v":0},{"$f":"IF(SUM($I668:AB668) < $F667, MIN(AC663, $F666, $F667 - SUM($I668:AB668)), 0)","v":0},{"$f":"IF(SUM($I668:AC668) < $F667, MIN(AD663, $F666, $F667 - SUM($I668:AC668)), 0)","v":0},{"$f":"IF(SUM($I668:AD668) < $F667, MIN(AE663, $F666, $F667 - SUM($I668:AD668)), 0)","v":0},{"$f":"IF(SUM($I668:AE668) < $F667, MIN(AF663, $F666, $F667 - SUM($I668:AE668)), 0)","v":0},{"$f":"IF(SUM($I668:AF668) < $F667, MIN(AG663, $F666, $F667 - SUM($I668:AF668)), 0)","v":0},{"$f":"IF(SUM($I668:AG668) < $F667, MIN(AH663, $F666, $F667 - SUM($I668:AG668)), 0)","v":0},{"$f":"IF(SUM($I668:AH668) < $F667, MIN(AI663, $F666, $F667 - SUM($I668:AH668)), 0)","v":0},{"$f":"IF(SUM($I668:AI668) < $F667, MIN(AJ663, $F666, $F667 - SUM($I668:AI668)), 0)","v":0},{"$f":"IF(SUM($I668:AJ668) < $F667, MIN(AK663, $F666, $F667 - SUM($I668:AJ668)), 0)","v":0},{"$f":"IF(SUM($I668:AK668) < $F667, MIN(AL663, $F666, $F667 - SUM($I668:AK668)), 0)","v":0},{"$f":"IF(SUM($I668:AL668) < $F667, MIN(AM663, $F666, $F667 - SUM($I668:AL668)), 0)","v":0},{"$f":"IF(SUM($I668:AM668) < $F667, MIN(AN663, $F666, $F667 - SUM($I668:AM668)), 0)","v":0},{"$f":"IF(SUM($I668:AN668) < $F667, MIN(AO663, $F666, $F667 - SUM($I668:AN668)), 0)","v":0},{"$f":"IF(SUM($I668:AO668) < $F667, MIN(AP663, $F666, $F667 - SUM($I668:AO668)), 0)","v":0},{"$f":"IF(SUM($I668:AP668) < $F667, MIN(AQ663, $F666, $F667 - SUM($I668:AP668)), 0)","v":0},{"$f":"IF(SUM($I668:AQ668) < $F667, MIN(AR663, $F666, $F667 - SUM($I668:AQ668)), 0)","v":0},{"$f":"IF(SUM($I668:AR668) < $F667, MIN(AS663, $F666, $F667 - SUM($I668:AR668)), 0)","v":0},{"$f":"IF(SUM($I668:AS668) < $F667, MIN(AT663, $F666, $F667 - SUM($I668:AS668)), 0)","v":0},{"$f":"IF(SUM($I668:AT668) < $F667, MIN(AU663, $F666, $F667 - SUM($I668:AT668)), 0)","v":0},{"$f":"IF(SUM($I668:AU668) < $F667, MIN(AV663, $F666, $F667 - SUM($I668:AU668)), 0)","v":0},{"$f":"IF(SUM($I668:AV668) < $F667, MIN(AW663, $F666, $F667 - SUM($I668:AV668)), 0)","v":0},{"$f":"IF(SUM($I668:AW668) < $F667, MIN(AX663, $F666, $F667 - SUM($I668:AW668)), 0)","v":0},{"$f":"IF(SUM($I668:AX668) < $F667, MIN(AY663, $F666, $F667 - SUM($I668:AX668)), 0)","v":0},{"$f":"IF(SUM($I668:AY668) < $F667, MIN(AZ663, $F666, $F667 - SUM($I668:AY668)), 0)","v":0},{"$f":"IF(SUM($I668:AZ668) < $F667, MIN(BA663, $F666, $F667 - SUM($I668:AZ668)), 0)","v":0},{"$f":"IF(SUM($I668:BA668) < $F667, MIN(BB663, $F666, $F667 - SUM($I668:BA668)), 0)","v":0},{"$f":"IF(SUM($I668:BB668) < $F667, MIN(BC663, $F666, $F667 - SUM($I668:BB668)), 0)","v":0},{"$f":"IF(SUM($I668:BC668) < $F667, MIN(BD663, $F666, $F667 - SUM($I668:BC668)), 0)","v":0},{"$f":"IF(SUM($I668:BD668) < $F667, MIN(BE663, $F666, $F667 - SUM($I668:BD668)), 0)","v":0},{"$f":"IF(SUM($I668:BE668) < $F667, MIN(BF663, $F666, $F667 - SUM($I668:BE668)), 0)","v":0},{"$f":"IF(SUM($I668:BF668) < $F667, MIN(BG663, $F666, $F667 - SUM($I668:BF668)), 0)","v":0},{"$f":"IF(SUM($I668:BG668) < $F667, MIN(BH663, $F666, $F667 - SUM($I668:BG668)), 0)","v":0},{"$f":"IF(SUM($I668:BH668) < $F667, MIN(BI663, $F666, $F667 - SUM($I668:BH668)), 0)","v":0},{"$f":"IF(SUM($I668:BI668) < $F667, MIN(BJ663, $F666, $F667 - SUM($I668:BI668)), 0)","v":0},{"$f":"IF(SUM($I668:BJ668) < $F667, MIN(BK663, $F666, $F667 - SUM($I668:BJ668)), 0)","v":0},{"$f":"IF(SUM($I668:BK668) < $F667, MIN(BL663, $F666, $F667 - SUM($I668:BK668)), 0)","v":0},{"$f":"IF(SUM($I668:BL668) < $F667, MIN(BM663, $F666, $F667 - SUM($I668:BL668)), 0)","v":0},{"$f":"IF(SUM($I668:BM668) < $F667, MIN(BN663, $F666, $F667 - SUM($I668:BM668)), 0)","v":0},{"$f":"IF(SUM($I668:BN668) < $F667, MIN(BO663, $F666, $F667 - SUM($I668:BN668)), 0)","v":0},{"$f":"IF(SUM($I668:BO668) < $F667, MIN(BP663, $F666, $F667 - SUM($I668:BO668)), 0)","v":0},{"$f":"IF(SUM($I668:BP668) < $F667, MIN(BQ663, $F666, $F667 - SUM($I668:BP668)), 0)","v":0},{"$f":"IF(SUM($I668:BQ668) < $F667, MIN(BR663, $F666, $F667 - SUM($I668:BQ668)), 0)","v":0},{"$f":"IF(SUM($I668:BR668) < $F667, MIN(BS663, $F666, $F667 - SUM($I668:BR668)), 0)","v":0},{"$f":"IF(SUM($I668:BS668) < $F667, MIN(BT663, $F666, $F667 - SUM($I668:BS668)), 0)","v":0},{"$f":"IF(SUM($I668:BT668) < $F667, MIN(BU663, $F666, $F667 - SUM($I668:BT668)), 0)","v":0},{"$f":"IF(SUM($I668:BU668) < $F667, MIN(BV663, $F666, $F667 - SUM($I668:BU668)), 0)","v":0},{"$f":"IF(SUM($I668:BV668) < $F667, MIN(BW663, $F666, $F667 - SUM($I668:BV668)), 0)","v":0},{"$f":"IF(SUM($I668:BW668) < $F667, MIN(BX663, $F666, $F667 - SUM($I668:BW668)), 0)","v":0},{"$f":"IF(SUM($I668:BX668) < $F667, MIN(BY663, $F666, $F667 - SUM($I668:BX668)), 0)","v":0},{"$f":"IF(SUM($I668:BY668) < $F667, MIN(BZ663, $F666, $F667 - SUM($I668:BY668)), 0)","v":0},{"$f":"IF(SUM($I668:BZ668) < $F667, MIN(CA663, $F666, $F667 - SUM($I668:BZ668)), 0)","v":0},{"$f":"IF(SUM($I668:CA668) < $F667, MIN(CB663, $F666, $F667 - SUM($I668:CA668)), 0)","v":0},{"$f":"IF(SUM($I668:CB668) < $F667, MIN(CC663, $F666, $F667 - SUM($I668:CB668)), 0)","v":0},{"$f":"IF(SUM($I668:CC668) < $F667, MIN(CD663, $F666, $F667 - SUM($I668:CC668)), 0)","v":0},{"$f":"IF(SUM($I668:CD668) < $F667, MIN(CE663, $F666, $F667 - SUM($I668:CD668)), 0)","v":0},{"$f":"IF(SUM($I668:CE668) < $F667, MIN(CF663, $F666, $F667 - SUM($I668:CE668)), 0)","v":0},{"$f":"IF(SUM($I668:CF668) < $F667, MIN(CG663, $F666, $F667 - SUM($I668:CF668)), 0)","v":0},{"$f":"IF(SUM($I668:CG668) < $F667, MIN(CH663, $F666, $F667 - SUM($I668:CG668)), 0)","v":0},{"$f":"IF(SUM($I668:CH668) < $F667, MIN(CI663, $F666, $F667 - SUM($I668:CH668)), 0)","v":0},{"$f":"IF(SUM($I668:CI668) < $F667, MIN(CJ663, $F666, $F667 - SUM($I668:CI668)), 0)","v":0},{"$f":"IF(SUM($I668:CJ668) < $F667, MIN(CK663, $F666, $F667 - SUM($I668:CJ668)), 0)","v":0},{"$f":"IF(SUM($I668:CK668) < $F667, MIN(CL663, $F666, $F667 - SUM($I668:CK668)), 0)","v":0},{"$f":"IF(SUM($I668:CL668) < $F667, MIN(CM663, $F666, $F667 - SUM($I668:CL668)), 0)","v":0},{"$f":"IF(SUM($I668:CM668) < $F667, MIN(CN663, $F666, $F667 - SUM($I668:CM668)), 0)","v":0},{"$f":"IF(SUM($I668:CN668) < $F667, MIN(CO663, $F666, $F667 - SUM($I668:CN668)), 0)","v":0},{"$f":"IF(SUM($I668:CO668) < $F667, MIN(CP663, $F666, $F667 - SUM($I668:CO668)), 0)","v":0},{"$f":"IF(SUM($I668:CP668) < $F667, MIN(CQ663, $F666, $F667 - SUM($I668:CP668)), 0)","v":0},{"$f":"IF(SUM($I668:CQ668) < $F667, MIN(CR663, $F666, $F667 - SUM($I668:CQ668)), 0)","v":0},{"$f":"IF(SUM($I668:CR668) < $F667, MIN(CS663, $F666, $F667 - SUM($I668:CR668)), 0)","v":0},{"$f":"IF(SUM($I668:CS668) < $F667, MIN(CT663, $F666, $F667 - SUM($I668:CS668)), 0)","v":0},{"$f":"IF(SUM($I668:CT668) < $F667, MIN(CU663, $F666, $F667 - SUM($I668:CT668)), 0)","v":0},{"$f":"IF(SUM($I668:CU668) < $F667, MIN(CV663, $F666, $F667 - SUM($I668:CU668)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F668 < F667, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K663:$CV663) < $F667, MIN(J663, $F667 - SUM($I670:I670), $F667 - SUM(K663:$CV663)), MIN(($F667 - SUM($I670:I670)) / COUNTIF(J668:$CV668, \">0\"), J663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(L663:$CV663) < $F667, MIN(K663, $F667 - SUM($I670:J670), $F667 - SUM(L663:$CV663)), MIN(($F667 - SUM($I670:J670)) / COUNTIF(K668:$CV668, \">0\"), K663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(M663:$CV663) < $F667, MIN(L663, $F667 - SUM($I670:K670), $F667 - SUM(M663:$CV663)), MIN(($F667 - SUM($I670:K670)) / COUNTIF(L668:$CV668, \">0\"), L663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(N663:$CV663) < $F667, MIN(M663, $F667 - SUM($I670:L670), $F667 - SUM(N663:$CV663)), MIN(($F667 - SUM($I670:L670)) / COUNTIF(M668:$CV668, \">0\"), M663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(O663:$CV663) < $F667, MIN(N663, $F667 - SUM($I670:M670), $F667 - SUM(O663:$CV663)), MIN(($F667 - SUM($I670:M670)) / COUNTIF(N668:$CV668, \">0\"), N663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(P663:$CV663) < $F667, MIN(O663, $F667 - SUM($I670:N670), $F667 - SUM(P663:$CV663)), MIN(($F667 - SUM($I670:N670)) / COUNTIF(O668:$CV668, \">0\"), O663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q663:$CV663) < $F667, MIN(P663, $F667 - SUM($I670:O670), $F667 - SUM(Q663:$CV663)), MIN(($F667 - SUM($I670:O670)) / COUNTIF(P668:$CV668, \">0\"), P663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(R663:$CV663) < $F667, MIN(Q663, $F667 - SUM($I670:P670), $F667 - SUM(R663:$CV663)), MIN(($F667 - SUM($I670:P670)) / COUNTIF(Q668:$CV668, \">0\"), Q663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(S663:$CV663) < $F667, MIN(R663, $F667 - SUM($I670:Q670), $F667 - SUM(S663:$CV663)), MIN(($F667 - SUM($I670:Q670)) / COUNTIF(R668:$CV668, \">0\"), R663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(T663:$CV663) < $F667, MIN(S663, $F667 - SUM($I670:R670), $F667 - SUM(T663:$CV663)), MIN(($F667 - SUM($I670:R670)) / COUNTIF(S668:$CV668, \">0\"), S663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(U663:$CV663) < $F667, MIN(T663, $F667 - SUM($I670:S670), $F667 - SUM(U663:$CV663)), MIN(($F667 - SUM($I670:S670)) / COUNTIF(T668:$CV668, \">0\"), T663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(V663:$CV663) < $F667, MIN(U663, $F667 - SUM($I670:T670), $F667 - SUM(V663:$CV663)), MIN(($F667 - SUM($I670:T670)) / COUNTIF(U668:$CV668, \">0\"), U663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(W663:$CV663) < $F667, MIN(V663, $F667 - SUM($I670:U670), $F667 - SUM(W663:$CV663)), MIN(($F667 - SUM($I670:U670)) / COUNTIF(V668:$CV668, \">0\"), V663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(X663:$CV663) < $F667, MIN(W663, $F667 - SUM($I670:V670), $F667 - SUM(X663:$CV663)), MIN(($F667 - SUM($I670:V670)) / COUNTIF(W668:$CV668, \">0\"), W663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y663:$CV663) < $F667, MIN(X663, $F667 - SUM($I670:W670), $F667 - SUM(Y663:$CV663)), MIN(($F667 - SUM($I670:W670)) / COUNTIF(X668:$CV668, \">0\"), X663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z663:$CV663) < $F667, MIN(Y663, $F667 - SUM($I670:X670), $F667 - SUM(Z663:$CV663)), MIN(($F667 - SUM($I670:X670)) / COUNTIF(Y668:$CV668, \">0\"), Y663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA663:$CV663) < $F667, MIN(Z663, $F667 - SUM($I670:Y670), $F667 - SUM(AA663:$CV663)), MIN(($F667 - SUM($I670:Y670)) / COUNTIF(Z668:$CV668, \">0\"), Z663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB663:$CV663) < $F667, MIN(AA663, $F667 - SUM($I670:Z670), $F667 - SUM(AB663:$CV663)), MIN(($F667 - SUM($I670:Z670)) / COUNTIF(AA668:$CV668, \">0\"), AA663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC663:$CV663) < $F667, MIN(AB663, $F667 - SUM($I670:AA670), $F667 - SUM(AC663:$CV663)), MIN(($F667 - SUM($I670:AA670)) / COUNTIF(AB668:$CV668, \">0\"), AB663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD663:$CV663) < $F667, MIN(AC663, $F667 - SUM($I670:AB670), $F667 - SUM(AD663:$CV663)), MIN(($F667 - SUM($I670:AB670)) / COUNTIF(AC668:$CV668, \">0\"), AC663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE663:$CV663) < $F667, MIN(AD663, $F667 - SUM($I670:AC670), $F667 - SUM(AE663:$CV663)), MIN(($F667 - SUM($I670:AC670)) / COUNTIF(AD668:$CV668, \">0\"), AD663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF663:$CV663) < $F667, MIN(AE663, $F667 - SUM($I670:AD670), $F667 - SUM(AF663:$CV663)), MIN(($F667 - SUM($I670:AD670)) / COUNTIF(AE668:$CV668, \">0\"), AE663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG663:$CV663) < $F667, MIN(AF663, $F667 - SUM($I670:AE670), $F667 - SUM(AG663:$CV663)), MIN(($F667 - SUM($I670:AE670)) / COUNTIF(AF668:$CV668, \">0\"), AF663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH663:$CV663) < $F667, MIN(AG663, $F667 - SUM($I670:AF670), $F667 - SUM(AH663:$CV663)), MIN(($F667 - SUM($I670:AF670)) / COUNTIF(AG668:$CV668, \">0\"), AG663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI663:$CV663) < $F667, MIN(AH663, $F667 - SUM($I670:AG670), $F667 - SUM(AI663:$CV663)), MIN(($F667 - SUM($I670:AG670)) / COUNTIF(AH668:$CV668, \">0\"), AH663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ663:$CV663) < $F667, MIN(AI663, $F667 - SUM($I670:AH670), $F667 - SUM(AJ663:$CV663)), MIN(($F667 - SUM($I670:AH670)) / COUNTIF(AI668:$CV668, \">0\"), AI663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK663:$CV663) < $F667, MIN(AJ663, $F667 - SUM($I670:AI670), $F667 - SUM(AK663:$CV663)), MIN(($F667 - SUM($I670:AI670)) / COUNTIF(AJ668:$CV668, \">0\"), AJ663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL663:$CV663) < $F667, MIN(AK663, $F667 - SUM($I670:AJ670), $F667 - SUM(AL663:$CV663)), MIN(($F667 - SUM($I670:AJ670)) / COUNTIF(AK668:$CV668, \">0\"), AK663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM663:$CV663) < $F667, MIN(AL663, $F667 - SUM($I670:AK670), $F667 - SUM(AM663:$CV663)), MIN(($F667 - SUM($I670:AK670)) / COUNTIF(AL668:$CV668, \">0\"), AL663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN663:$CV663) < $F667, MIN(AM663, $F667 - SUM($I670:AL670), $F667 - SUM(AN663:$CV663)), MIN(($F667 - SUM($I670:AL670)) / COUNTIF(AM668:$CV668, \">0\"), AM663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO663:$CV663) < $F667, MIN(AN663, $F667 - SUM($I670:AM670), $F667 - SUM(AO663:$CV663)), MIN(($F667 - SUM($I670:AM670)) / COUNTIF(AN668:$CV668, \">0\"), AN663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP663:$CV663) < $F667, MIN(AO663, $F667 - SUM($I670:AN670), $F667 - SUM(AP663:$CV663)), MIN(($F667 - SUM($I670:AN670)) / COUNTIF(AO668:$CV668, \">0\"), AO663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ663:$CV663) < $F667, MIN(AP663, $F667 - SUM($I670:AO670), $F667 - SUM(AQ663:$CV663)), MIN(($F667 - SUM($I670:AO670)) / COUNTIF(AP668:$CV668, \">0\"), AP663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR663:$CV663) < $F667, MIN(AQ663, $F667 - SUM($I670:AP670), $F667 - SUM(AR663:$CV663)), MIN(($F667 - SUM($I670:AP670)) / COUNTIF(AQ668:$CV668, \">0\"), AQ663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS663:$CV663) < $F667, MIN(AR663, $F667 - SUM($I670:AQ670), $F667 - SUM(AS663:$CV663)), MIN(($F667 - SUM($I670:AQ670)) / COUNTIF(AR668:$CV668, \">0\"), AR663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT663:$CV663) < $F667, MIN(AS663, $F667 - SUM($I670:AR670), $F667 - SUM(AT663:$CV663)), MIN(($F667 - SUM($I670:AR670)) / COUNTIF(AS668:$CV668, \">0\"), AS663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU663:$CV663) < $F667, MIN(AT663, $F667 - SUM($I670:AS670), $F667 - SUM(AU663:$CV663)), MIN(($F667 - SUM($I670:AS670)) / COUNTIF(AT668:$CV668, \">0\"), AT663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV663:$CV663) < $F667, MIN(AU663, $F667 - SUM($I670:AT670), $F667 - SUM(AV663:$CV663)), MIN(($F667 - SUM($I670:AT670)) / COUNTIF(AU668:$CV668, \">0\"), AU663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW663:$CV663) < $F667, MIN(AV663, $F667 - SUM($I670:AU670), $F667 - SUM(AW663:$CV663)), MIN(($F667 - SUM($I670:AU670)) / COUNTIF(AV668:$CV668, \">0\"), AV663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX663:$CV663) < $F667, MIN(AW663, $F667 - SUM($I670:AV670), $F667 - SUM(AX663:$CV663)), MIN(($F667 - SUM($I670:AV670)) / COUNTIF(AW668:$CV668, \">0\"), AW663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY663:$CV663) < $F667, MIN(AX663, $F667 - SUM($I670:AW670), $F667 - SUM(AY663:$CV663)), MIN(($F667 - SUM($I670:AW670)) / COUNTIF(AX668:$CV668, \">0\"), AX663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ663:$CV663) < $F667, MIN(AY663, $F667 - SUM($I670:AX670), $F667 - SUM(AZ663:$CV663)), MIN(($F667 - SUM($I670:AX670)) / COUNTIF(AY668:$CV668, \">0\"), AY663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA663:$CV663) < $F667, MIN(AZ663, $F667 - SUM($I670:AY670), $F667 - SUM(BA663:$CV663)), MIN(($F667 - SUM($I670:AY670)) / COUNTIF(AZ668:$CV668, \">0\"), AZ663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB663:$CV663) < $F667, MIN(BA663, $F667 - SUM($I670:AZ670), $F667 - SUM(BB663:$CV663)), MIN(($F667 - SUM($I670:AZ670)) / COUNTIF(BA668:$CV668, \">0\"), BA663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC663:$CV663) < $F667, MIN(BB663, $F667 - SUM($I670:BA670), $F667 - SUM(BC663:$CV663)), MIN(($F667 - SUM($I670:BA670)) / COUNTIF(BB668:$CV668, \">0\"), BB663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD663:$CV663) < $F667, MIN(BC663, $F667 - SUM($I670:BB670), $F667 - SUM(BD663:$CV663)), MIN(($F667 - SUM($I670:BB670)) / COUNTIF(BC668:$CV668, \">0\"), BC663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE663:$CV663) < $F667, MIN(BD663, $F667 - SUM($I670:BC670), $F667 - SUM(BE663:$CV663)), MIN(($F667 - SUM($I670:BC670)) / COUNTIF(BD668:$CV668, \">0\"), BD663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF663:$CV663) < $F667, MIN(BE663, $F667 - SUM($I670:BD670), $F667 - SUM(BF663:$CV663)), MIN(($F667 - SUM($I670:BD670)) / COUNTIF(BE668:$CV668, \">0\"), BE663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG663:$CV663) < $F667, MIN(BF663, $F667 - SUM($I670:BE670), $F667 - SUM(BG663:$CV663)), MIN(($F667 - SUM($I670:BE670)) / COUNTIF(BF668:$CV668, \">0\"), BF663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH663:$CV663) < $F667, MIN(BG663, $F667 - SUM($I670:BF670), $F667 - SUM(BH663:$CV663)), MIN(($F667 - SUM($I670:BF670)) / COUNTIF(BG668:$CV668, \">0\"), BG663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI663:$CV663) < $F667, MIN(BH663, $F667 - SUM($I670:BG670), $F667 - SUM(BI663:$CV663)), MIN(($F667 - SUM($I670:BG670)) / COUNTIF(BH668:$CV668, \">0\"), BH663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ663:$CV663) < $F667, MIN(BI663, $F667 - SUM($I670:BH670), $F667 - SUM(BJ663:$CV663)), MIN(($F667 - SUM($I670:BH670)) / COUNTIF(BI668:$CV668, \">0\"), BI663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK663:$CV663) < $F667, MIN(BJ663, $F667 - SUM($I670:BI670), $F667 - SUM(BK663:$CV663)), MIN(($F667 - SUM($I670:BI670)) / COUNTIF(BJ668:$CV668, \">0\"), BJ663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL663:$CV663) < $F667, MIN(BK663, $F667 - SUM($I670:BJ670), $F667 - SUM(BL663:$CV663)), MIN(($F667 - SUM($I670:BJ670)) / COUNTIF(BK668:$CV668, \">0\"), BK663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM663:$CV663) < $F667, MIN(BL663, $F667 - SUM($I670:BK670), $F667 - SUM(BM663:$CV663)), MIN(($F667 - SUM($I670:BK670)) / COUNTIF(BL668:$CV668, \">0\"), BL663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN663:$CV663) < $F667, MIN(BM663, $F667 - SUM($I670:BL670), $F667 - SUM(BN663:$CV663)), MIN(($F667 - SUM($I670:BL670)) / COUNTIF(BM668:$CV668, \">0\"), BM663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO663:$CV663) < $F667, MIN(BN663, $F667 - SUM($I670:BM670), $F667 - SUM(BO663:$CV663)), MIN(($F667 - SUM($I670:BM670)) / COUNTIF(BN668:$CV668, \">0\"), BN663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP663:$CV663) < $F667, MIN(BO663, $F667 - SUM($I670:BN670), $F667 - SUM(BP663:$CV663)), MIN(($F667 - SUM($I670:BN670)) / COUNTIF(BO668:$CV668, \">0\"), BO663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ663:$CV663) < $F667, MIN(BP663, $F667 - SUM($I670:BO670), $F667 - SUM(BQ663:$CV663)), MIN(($F667 - SUM($I670:BO670)) / COUNTIF(BP668:$CV668, \">0\"), BP663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR663:$CV663) < $F667, MIN(BQ663, $F667 - SUM($I670:BP670), $F667 - SUM(BR663:$CV663)), MIN(($F667 - SUM($I670:BP670)) / COUNTIF(BQ668:$CV668, \">0\"), BQ663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS663:$CV663) < $F667, MIN(BR663, $F667 - SUM($I670:BQ670), $F667 - SUM(BS663:$CV663)), MIN(($F667 - SUM($I670:BQ670)) / COUNTIF(BR668:$CV668, \">0\"), BR663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT663:$CV663) < $F667, MIN(BS663, $F667 - SUM($I670:BR670), $F667 - SUM(BT663:$CV663)), MIN(($F667 - SUM($I670:BR670)) / COUNTIF(BS668:$CV668, \">0\"), BS663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU663:$CV663) < $F667, MIN(BT663, $F667 - SUM($I670:BS670), $F667 - SUM(BU663:$CV663)), MIN(($F667 - SUM($I670:BS670)) / COUNTIF(BT668:$CV668, \">0\"), BT663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV663:$CV663) < $F667, MIN(BU663, $F667 - SUM($I670:BT670), $F667 - SUM(BV663:$CV663)), MIN(($F667 - SUM($I670:BT670)) / COUNTIF(BU668:$CV668, \">0\"), BU663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW663:$CV663) < $F667, MIN(BV663, $F667 - SUM($I670:BU670), $F667 - SUM(BW663:$CV663)), MIN(($F667 - SUM($I670:BU670)) / COUNTIF(BV668:$CV668, \">0\"), BV663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX663:$CV663) < $F667, MIN(BW663, $F667 - SUM($I670:BV670), $F667 - SUM(BX663:$CV663)), MIN(($F667 - SUM($I670:BV670)) / COUNTIF(BW668:$CV668, \">0\"), BW663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY663:$CV663) < $F667, MIN(BX663, $F667 - SUM($I670:BW670), $F667 - SUM(BY663:$CV663)), MIN(($F667 - SUM($I670:BW670)) / COUNTIF(BX668:$CV668, \">0\"), BX663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ663:$CV663) < $F667, MIN(BY663, $F667 - SUM($I670:BX670), $F667 - SUM(BZ663:$CV663)), MIN(($F667 - SUM($I670:BX670)) / COUNTIF(BY668:$CV668, \">0\"), BY663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA663:$CV663) < $F667, MIN(BZ663, $F667 - SUM($I670:BY670), $F667 - SUM(CA663:$CV663)), MIN(($F667 - SUM($I670:BY670)) / COUNTIF(BZ668:$CV668, \">0\"), BZ663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB663:$CV663) < $F667, MIN(CA663, $F667 - SUM($I670:BZ670), $F667 - SUM(CB663:$CV663)), MIN(($F667 - SUM($I670:BZ670)) / COUNTIF(CA668:$CV668, \">0\"), CA663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC663:$CV663) < $F667, MIN(CB663, $F667 - SUM($I670:CA670), $F667 - SUM(CC663:$CV663)), MIN(($F667 - SUM($I670:CA670)) / COUNTIF(CB668:$CV668, \">0\"), CB663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD663:$CV663) < $F667, MIN(CC663, $F667 - SUM($I670:CB670), $F667 - SUM(CD663:$CV663)), MIN(($F667 - SUM($I670:CB670)) / COUNTIF(CC668:$CV668, \">0\"), CC663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE663:$CV663) < $F667, MIN(CD663, $F667 - SUM($I670:CC670), $F667 - SUM(CE663:$CV663)), MIN(($F667 - SUM($I670:CC670)) / COUNTIF(CD668:$CV668, \">0\"), CD663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF663:$CV663) < $F667, MIN(CE663, $F667 - SUM($I670:CD670), $F667 - SUM(CF663:$CV663)), MIN(($F667 - SUM($I670:CD670)) / COUNTIF(CE668:$CV668, \">0\"), CE663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG663:$CV663) < $F667, MIN(CF663, $F667 - SUM($I670:CE670), $F667 - SUM(CG663:$CV663)), MIN(($F667 - SUM($I670:CE670)) / COUNTIF(CF668:$CV668, \">0\"), CF663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH663:$CV663) < $F667, MIN(CG663, $F667 - SUM($I670:CF670), $F667 - SUM(CH663:$CV663)), MIN(($F667 - SUM($I670:CF670)) / COUNTIF(CG668:$CV668, \">0\"), CG663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI663:$CV663) < $F667, MIN(CH663, $F667 - SUM($I670:CG670), $F667 - SUM(CI663:$CV663)), MIN(($F667 - SUM($I670:CG670)) / COUNTIF(CH668:$CV668, \">0\"), CH663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ663:$CV663) < $F667, MIN(CI663, $F667 - SUM($I670:CH670), $F667 - SUM(CJ663:$CV663)), MIN(($F667 - SUM($I670:CH670)) / COUNTIF(CI668:$CV668, \">0\"), CI663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK663:$CV663) < $F667, MIN(CJ663, $F667 - SUM($I670:CI670), $F667 - SUM(CK663:$CV663)), MIN(($F667 - SUM($I670:CI670)) / COUNTIF(CJ668:$CV668, \">0\"), CJ663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL663:$CV663) < $F667, MIN(CK663, $F667 - SUM($I670:CJ670), $F667 - SUM(CL663:$CV663)), MIN(($F667 - SUM($I670:CJ670)) / COUNTIF(CK668:$CV668, \">0\"), CK663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM663:$CV663) < $F667, MIN(CL663, $F667 - SUM($I670:CK670), $F667 - SUM(CM663:$CV663)), MIN(($F667 - SUM($I670:CK670)) / COUNTIF(CL668:$CV668, \">0\"), CL663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN663:$CV663) < $F667, MIN(CM663, $F667 - SUM($I670:CL670), $F667 - SUM(CN663:$CV663)), MIN(($F667 - SUM($I670:CL670)) / COUNTIF(CM668:$CV668, \">0\"), CM663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO663:$CV663) < $F667, MIN(CN663, $F667 - SUM($I670:CM670), $F667 - SUM(CO663:$CV663)), MIN(($F667 - SUM($I670:CM670)) / COUNTIF(CN668:$CV668, \">0\"), CN663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP663:$CV663) < $F667, MIN(CO663, $F667 - SUM($I670:CN670), $F667 - SUM(CP663:$CV663)), MIN(($F667 - SUM($I670:CN670)) / COUNTIF(CO668:$CV668, \">0\"), CO663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ663:$CV663) < $F667, MIN(CP663, $F667 - SUM($I670:CO670), $F667 - SUM(CQ663:$CV663)), MIN(($F667 - SUM($I670:CO670)) / COUNTIF(CP668:$CV668, \">0\"), CP663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR663:$CV663) < $F667, MIN(CQ663, $F667 - SUM($I670:CP670), $F667 - SUM(CR663:$CV663)), MIN(($F667 - SUM($I670:CP670)) / COUNTIF(CQ668:$CV668, \">0\"), CQ663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS663:$CV663) < $F667, MIN(CR663, $F667 - SUM($I670:CQ670), $F667 - SUM(CS663:$CV663)), MIN(($F667 - SUM($I670:CQ670)) / COUNTIF(CR668:$CV668, \">0\"), CR663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT663:$CV663) < $F667, MIN(CS663, $F667 - SUM($I670:CR670), $F667 - SUM(CT663:$CV663)), MIN(($F667 - SUM($I670:CR670)) / COUNTIF(CS668:$CV668, \">0\"), CS663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU663:$CV663) < $F667, MIN(CT663, $F667 - SUM($I670:CS670), $F667 - SUM(CU663:$CV663)), MIN(($F667 - SUM($I670:CS670)) / COUNTIF(CT668:$CV668, \">0\"), CT663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV663:$CV663) < $F667, MIN(CU663, $F667 - SUM($I670:CT670), $F667 - SUM(CV663:$CV663)), MIN(($F667 - SUM($I670:CT670)) / COUNTIF(CU668:$CV668, \">0\"), CU663)) * $F669, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV663:CV663) < $F667, MIN(CV663, $F667 - SUM($I670:CU670), $F667 - SUM($CV663:CV663)), MIN(($F667 - SUM($I670:CU670)) / COUNTIF(CV668:$CV668, \">0\"), CV663)) * $F669, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J671:CV671)","v":0},"mmcf",null,null,{"$f":"IF($F669 = 0, J668, J670)","v":0},{"$f":"IF($F669 = 0, K668, K670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F669 = 0, BW668, BW670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J671 > 0, $F665, 0)","v":0},{"$f":"IF(K671 > 0, $F665, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW671 > 0, $F665, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 27"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J675:CV675)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527 - J539 - J551 - J563 - J575 - J587 - J599 - J611 - J623 - J635 - J647 - J659 - J671, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527 - K539 - K551 - K563 - K575 - K587 - K599 - K611 - K623 - K635 - K647 - K659 - K671, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527 - BW539 - BW551 - BW563 - BW575 - BW587 - BW599 - BW611 - BW623 - BW635 - BW647 - BW659 - BW671, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J676:CV676)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I675:I675) = 0, J675 > 0), J675, 0)","v":0},{"$f":"IF(AND(SUM($I675:J675) = 0, K675 > 0), K675, 0)","v":0},{"$f":"IF(AND(SUM($I675:K675) = 0, L675 > 0), L675, 0)","v":0},{"$f":"IF(AND(SUM($I675:L675) = 0, M675 > 0), M675, 0)","v":0},{"$f":"IF(AND(SUM($I675:M675) = 0, N675 > 0), N675, 0)","v":0},{"$f":"IF(AND(SUM($I675:N675) = 0, O675 > 0), O675, 0)","v":0},{"$f":"IF(AND(SUM($I675:O675) = 0, P675 > 0), P675, 0)","v":0},{"$f":"IF(AND(SUM($I675:P675) = 0, Q675 > 0), Q675, 0)","v":0},{"$f":"IF(AND(SUM($I675:Q675) = 0, R675 > 0), R675, 0)","v":0},{"$f":"IF(AND(SUM($I675:R675) = 0, S675 > 0), S675, 0)","v":0},{"$f":"IF(AND(SUM($I675:S675) = 0, T675 > 0), T675, 0)","v":0},{"$f":"IF(AND(SUM($I675:T675) = 0, U675 > 0), U675, 0)","v":0},{"$f":"IF(AND(SUM($I675:U675) = 0, V675 > 0), V675, 0)","v":0},{"$f":"IF(AND(SUM($I675:V675) = 0, W675 > 0), W675, 0)","v":0},{"$f":"IF(AND(SUM($I675:W675) = 0, X675 > 0), X675, 0)","v":0},{"$f":"IF(AND(SUM($I675:X675) = 0, Y675 > 0), Y675, 0)","v":0},{"$f":"IF(AND(SUM($I675:Y675) = 0, Z675 > 0), Z675, 0)","v":0},{"$f":"IF(AND(SUM($I675:Z675) = 0, AA675 > 0), AA675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AA675) = 0, AB675 > 0), AB675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AB675) = 0, AC675 > 0), AC675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AC675) = 0, AD675 > 0), AD675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AD675) = 0, AE675 > 0), AE675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AE675) = 0, AF675 > 0), AF675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AF675) = 0, AG675 > 0), AG675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AG675) = 0, AH675 > 0), AH675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AH675) = 0, AI675 > 0), AI675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AI675) = 0, AJ675 > 0), AJ675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AJ675) = 0, AK675 > 0), AK675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AK675) = 0, AL675 > 0), AL675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AL675) = 0, AM675 > 0), AM675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AM675) = 0, AN675 > 0), AN675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AN675) = 0, AO675 > 0), AO675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AO675) = 0, AP675 > 0), AP675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AP675) = 0, AQ675 > 0), AQ675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AQ675) = 0, AR675 > 0), AR675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AR675) = 0, AS675 > 0), AS675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AS675) = 0, AT675 > 0), AT675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AT675) = 0, AU675 > 0), AU675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AU675) = 0, AV675 > 0), AV675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AV675) = 0, AW675 > 0), AW675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AW675) = 0, AX675 > 0), AX675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AX675) = 0, AY675 > 0), AY675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AY675) = 0, AZ675 > 0), AZ675, 0)","v":0},{"$f":"IF(AND(SUM($I675:AZ675) = 0, BA675 > 0), BA675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BA675) = 0, BB675 > 0), BB675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BB675) = 0, BC675 > 0), BC675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BC675) = 0, BD675 > 0), BD675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BD675) = 0, BE675 > 0), BE675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BE675) = 0, BF675 > 0), BF675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BF675) = 0, BG675 > 0), BG675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BG675) = 0, BH675 > 0), BH675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BH675) = 0, BI675 > 0), BI675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BI675) = 0, BJ675 > 0), BJ675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BJ675) = 0, BK675 > 0), BK675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BK675) = 0, BL675 > 0), BL675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BL675) = 0, BM675 > 0), BM675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BM675) = 0, BN675 > 0), BN675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BN675) = 0, BO675 > 0), BO675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BO675) = 0, BP675 > 0), BP675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BP675) = 0, BQ675 > 0), BQ675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BQ675) = 0, BR675 > 0), BR675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BR675) = 0, BS675 > 0), BS675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BS675) = 0, BT675 > 0), BT675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BT675) = 0, BU675 > 0), BU675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BU675) = 0, BV675 > 0), BV675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BV675) = 0, BW675 > 0), BW675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BW675) = 0, BX675 > 0), BX675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BX675) = 0, BY675 > 0), BY675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BY675) = 0, BZ675 > 0), BZ675, 0)","v":0},{"$f":"IF(AND(SUM($I675:BZ675) = 0, CA675 > 0), CA675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CA675) = 0, CB675 > 0), CB675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CB675) = 0, CC675 > 0), CC675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CC675) = 0, CD675 > 0), CD675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CD675) = 0, CE675 > 0), CE675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CE675) = 0, CF675 > 0), CF675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CF675) = 0, CG675 > 0), CG675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CG675) = 0, CH675 > 0), CH675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CH675) = 0, CI675 > 0), CI675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CI675) = 0, CJ675 > 0), CJ675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CJ675) = 0, CK675 > 0), CK675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CK675) = 0, CL675 > 0), CL675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CL675) = 0, CM675 > 0), CM675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CM675) = 0, CN675 > 0), CN675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CN675) = 0, CO675 > 0), CO675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CO675) = 0, CP675 > 0), CP675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CP675) = 0, CQ675 > 0), CQ675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CQ675) = 0, CR675 > 0), CR675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CR675) = 0, CS675 > 0), CS675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CS675) = 0, CT675 > 0), CT675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CT675) = 0, CU675 > 0), CU675, 0)","v":0},{"$f":"IF(AND(SUM($I675:CU675) = 0, CV675 > 0), CV675, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J677:CV677)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J676 / $F$355, $F675 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K676 / $F$355, $F675 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW676 / $F$355, $F675 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F677","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F677","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J680:CV680)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I680:I680) < $F679, MIN(J675, $F678, $F679 - SUM($I680:I680)), 0)","v":0},{"$f":"IF(SUM($I680:J680) < $F679, MIN(K675, $F678, $F679 - SUM($I680:J680)), 0)","v":0},{"$f":"IF(SUM($I680:K680) < $F679, MIN(L675, $F678, $F679 - SUM($I680:K680)), 0)","v":0},{"$f":"IF(SUM($I680:L680) < $F679, MIN(M675, $F678, $F679 - SUM($I680:L680)), 0)","v":0},{"$f":"IF(SUM($I680:M680) < $F679, MIN(N675, $F678, $F679 - SUM($I680:M680)), 0)","v":0},{"$f":"IF(SUM($I680:N680) < $F679, MIN(O675, $F678, $F679 - SUM($I680:N680)), 0)","v":0},{"$f":"IF(SUM($I680:O680) < $F679, MIN(P675, $F678, $F679 - SUM($I680:O680)), 0)","v":0},{"$f":"IF(SUM($I680:P680) < $F679, MIN(Q675, $F678, $F679 - SUM($I680:P680)), 0)","v":0},{"$f":"IF(SUM($I680:Q680) < $F679, MIN(R675, $F678, $F679 - SUM($I680:Q680)), 0)","v":0},{"$f":"IF(SUM($I680:R680) < $F679, MIN(S675, $F678, $F679 - SUM($I680:R680)), 0)","v":0},{"$f":"IF(SUM($I680:S680) < $F679, MIN(T675, $F678, $F679 - SUM($I680:S680)), 0)","v":0},{"$f":"IF(SUM($I680:T680) < $F679, MIN(U675, $F678, $F679 - SUM($I680:T680)), 0)","v":0},{"$f":"IF(SUM($I680:U680) < $F679, MIN(V675, $F678, $F679 - SUM($I680:U680)), 0)","v":0},{"$f":"IF(SUM($I680:V680) < $F679, MIN(W675, $F678, $F679 - SUM($I680:V680)), 0)","v":0},{"$f":"IF(SUM($I680:W680) < $F679, MIN(X675, $F678, $F679 - SUM($I680:W680)), 0)","v":0},{"$f":"IF(SUM($I680:X680) < $F679, MIN(Y675, $F678, $F679 - SUM($I680:X680)), 0)","v":0},{"$f":"IF(SUM($I680:Y680) < $F679, MIN(Z675, $F678, $F679 - SUM($I680:Y680)), 0)","v":0},{"$f":"IF(SUM($I680:Z680) < $F679, MIN(AA675, $F678, $F679 - SUM($I680:Z680)), 0)","v":0},{"$f":"IF(SUM($I680:AA680) < $F679, MIN(AB675, $F678, $F679 - SUM($I680:AA680)), 0)","v":0},{"$f":"IF(SUM($I680:AB680) < $F679, MIN(AC675, $F678, $F679 - SUM($I680:AB680)), 0)","v":0},{"$f":"IF(SUM($I680:AC680) < $F679, MIN(AD675, $F678, $F679 - SUM($I680:AC680)), 0)","v":0},{"$f":"IF(SUM($I680:AD680) < $F679, MIN(AE675, $F678, $F679 - SUM($I680:AD680)), 0)","v":0},{"$f":"IF(SUM($I680:AE680) < $F679, MIN(AF675, $F678, $F679 - SUM($I680:AE680)), 0)","v":0},{"$f":"IF(SUM($I680:AF680) < $F679, MIN(AG675, $F678, $F679 - SUM($I680:AF680)), 0)","v":0},{"$f":"IF(SUM($I680:AG680) < $F679, MIN(AH675, $F678, $F679 - SUM($I680:AG680)), 0)","v":0},{"$f":"IF(SUM($I680:AH680) < $F679, MIN(AI675, $F678, $F679 - SUM($I680:AH680)), 0)","v":0},{"$f":"IF(SUM($I680:AI680) < $F679, MIN(AJ675, $F678, $F679 - SUM($I680:AI680)), 0)","v":0},{"$f":"IF(SUM($I680:AJ680) < $F679, MIN(AK675, $F678, $F679 - SUM($I680:AJ680)), 0)","v":0},{"$f":"IF(SUM($I680:AK680) < $F679, MIN(AL675, $F678, $F679 - SUM($I680:AK680)), 0)","v":0},{"$f":"IF(SUM($I680:AL680) < $F679, MIN(AM675, $F678, $F679 - SUM($I680:AL680)), 0)","v":0},{"$f":"IF(SUM($I680:AM680) < $F679, MIN(AN675, $F678, $F679 - SUM($I680:AM680)), 0)","v":0},{"$f":"IF(SUM($I680:AN680) < $F679, MIN(AO675, $F678, $F679 - SUM($I680:AN680)), 0)","v":0},{"$f":"IF(SUM($I680:AO680) < $F679, MIN(AP675, $F678, $F679 - SUM($I680:AO680)), 0)","v":0},{"$f":"IF(SUM($I680:AP680) < $F679, MIN(AQ675, $F678, $F679 - SUM($I680:AP680)), 0)","v":0},{"$f":"IF(SUM($I680:AQ680) < $F679, MIN(AR675, $F678, $F679 - SUM($I680:AQ680)), 0)","v":0},{"$f":"IF(SUM($I680:AR680) < $F679, MIN(AS675, $F678, $F679 - SUM($I680:AR680)), 0)","v":0},{"$f":"IF(SUM($I680:AS680) < $F679, MIN(AT675, $F678, $F679 - SUM($I680:AS680)), 0)","v":0},{"$f":"IF(SUM($I680:AT680) < $F679, MIN(AU675, $F678, $F679 - SUM($I680:AT680)), 0)","v":0},{"$f":"IF(SUM($I680:AU680) < $F679, MIN(AV675, $F678, $F679 - SUM($I680:AU680)), 0)","v":0},{"$f":"IF(SUM($I680:AV680) < $F679, MIN(AW675, $F678, $F679 - SUM($I680:AV680)), 0)","v":0},{"$f":"IF(SUM($I680:AW680) < $F679, MIN(AX675, $F678, $F679 - SUM($I680:AW680)), 0)","v":0},{"$f":"IF(SUM($I680:AX680) < $F679, MIN(AY675, $F678, $F679 - SUM($I680:AX680)), 0)","v":0},{"$f":"IF(SUM($I680:AY680) < $F679, MIN(AZ675, $F678, $F679 - SUM($I680:AY680)), 0)","v":0},{"$f":"IF(SUM($I680:AZ680) < $F679, MIN(BA675, $F678, $F679 - SUM($I680:AZ680)), 0)","v":0},{"$f":"IF(SUM($I680:BA680) < $F679, MIN(BB675, $F678, $F679 - SUM($I680:BA680)), 0)","v":0},{"$f":"IF(SUM($I680:BB680) < $F679, MIN(BC675, $F678, $F679 - SUM($I680:BB680)), 0)","v":0},{"$f":"IF(SUM($I680:BC680) < $F679, MIN(BD675, $F678, $F679 - SUM($I680:BC680)), 0)","v":0},{"$f":"IF(SUM($I680:BD680) < $F679, MIN(BE675, $F678, $F679 - SUM($I680:BD680)), 0)","v":0},{"$f":"IF(SUM($I680:BE680) < $F679, MIN(BF675, $F678, $F679 - SUM($I680:BE680)), 0)","v":0},{"$f":"IF(SUM($I680:BF680) < $F679, MIN(BG675, $F678, $F679 - SUM($I680:BF680)), 0)","v":0},{"$f":"IF(SUM($I680:BG680) < $F679, MIN(BH675, $F678, $F679 - SUM($I680:BG680)), 0)","v":0},{"$f":"IF(SUM($I680:BH680) < $F679, MIN(BI675, $F678, $F679 - SUM($I680:BH680)), 0)","v":0},{"$f":"IF(SUM($I680:BI680) < $F679, MIN(BJ675, $F678, $F679 - SUM($I680:BI680)), 0)","v":0},{"$f":"IF(SUM($I680:BJ680) < $F679, MIN(BK675, $F678, $F679 - SUM($I680:BJ680)), 0)","v":0},{"$f":"IF(SUM($I680:BK680) < $F679, MIN(BL675, $F678, $F679 - SUM($I680:BK680)), 0)","v":0},{"$f":"IF(SUM($I680:BL680) < $F679, MIN(BM675, $F678, $F679 - SUM($I680:BL680)), 0)","v":0},{"$f":"IF(SUM($I680:BM680) < $F679, MIN(BN675, $F678, $F679 - SUM($I680:BM680)), 0)","v":0},{"$f":"IF(SUM($I680:BN680) < $F679, MIN(BO675, $F678, $F679 - SUM($I680:BN680)), 0)","v":0},{"$f":"IF(SUM($I680:BO680) < $F679, MIN(BP675, $F678, $F679 - SUM($I680:BO680)), 0)","v":0},{"$f":"IF(SUM($I680:BP680) < $F679, MIN(BQ675, $F678, $F679 - SUM($I680:BP680)), 0)","v":0},{"$f":"IF(SUM($I680:BQ680) < $F679, MIN(BR675, $F678, $F679 - SUM($I680:BQ680)), 0)","v":0},{"$f":"IF(SUM($I680:BR680) < $F679, MIN(BS675, $F678, $F679 - SUM($I680:BR680)), 0)","v":0},{"$f":"IF(SUM($I680:BS680) < $F679, MIN(BT675, $F678, $F679 - SUM($I680:BS680)), 0)","v":0},{"$f":"IF(SUM($I680:BT680) < $F679, MIN(BU675, $F678, $F679 - SUM($I680:BT680)), 0)","v":0},{"$f":"IF(SUM($I680:BU680) < $F679, MIN(BV675, $F678, $F679 - SUM($I680:BU680)), 0)","v":0},{"$f":"IF(SUM($I680:BV680) < $F679, MIN(BW675, $F678, $F679 - SUM($I680:BV680)), 0)","v":0},{"$f":"IF(SUM($I680:BW680) < $F679, MIN(BX675, $F678, $F679 - SUM($I680:BW680)), 0)","v":0},{"$f":"IF(SUM($I680:BX680) < $F679, MIN(BY675, $F678, $F679 - SUM($I680:BX680)), 0)","v":0},{"$f":"IF(SUM($I680:BY680) < $F679, MIN(BZ675, $F678, $F679 - SUM($I680:BY680)), 0)","v":0},{"$f":"IF(SUM($I680:BZ680) < $F679, MIN(CA675, $F678, $F679 - SUM($I680:BZ680)), 0)","v":0},{"$f":"IF(SUM($I680:CA680) < $F679, MIN(CB675, $F678, $F679 - SUM($I680:CA680)), 0)","v":0},{"$f":"IF(SUM($I680:CB680) < $F679, MIN(CC675, $F678, $F679 - SUM($I680:CB680)), 0)","v":0},{"$f":"IF(SUM($I680:CC680) < $F679, MIN(CD675, $F678, $F679 - SUM($I680:CC680)), 0)","v":0},{"$f":"IF(SUM($I680:CD680) < $F679, MIN(CE675, $F678, $F679 - SUM($I680:CD680)), 0)","v":0},{"$f":"IF(SUM($I680:CE680) < $F679, MIN(CF675, $F678, $F679 - SUM($I680:CE680)), 0)","v":0},{"$f":"IF(SUM($I680:CF680) < $F679, MIN(CG675, $F678, $F679 - SUM($I680:CF680)), 0)","v":0},{"$f":"IF(SUM($I680:CG680) < $F679, MIN(CH675, $F678, $F679 - SUM($I680:CG680)), 0)","v":0},{"$f":"IF(SUM($I680:CH680) < $F679, MIN(CI675, $F678, $F679 - SUM($I680:CH680)), 0)","v":0},{"$f":"IF(SUM($I680:CI680) < $F679, MIN(CJ675, $F678, $F679 - SUM($I680:CI680)), 0)","v":0},{"$f":"IF(SUM($I680:CJ680) < $F679, MIN(CK675, $F678, $F679 - SUM($I680:CJ680)), 0)","v":0},{"$f":"IF(SUM($I680:CK680) < $F679, MIN(CL675, $F678, $F679 - SUM($I680:CK680)), 0)","v":0},{"$f":"IF(SUM($I680:CL680) < $F679, MIN(CM675, $F678, $F679 - SUM($I680:CL680)), 0)","v":0},{"$f":"IF(SUM($I680:CM680) < $F679, MIN(CN675, $F678, $F679 - SUM($I680:CM680)), 0)","v":0},{"$f":"IF(SUM($I680:CN680) < $F679, MIN(CO675, $F678, $F679 - SUM($I680:CN680)), 0)","v":0},{"$f":"IF(SUM($I680:CO680) < $F679, MIN(CP675, $F678, $F679 - SUM($I680:CO680)), 0)","v":0},{"$f":"IF(SUM($I680:CP680) < $F679, MIN(CQ675, $F678, $F679 - SUM($I680:CP680)), 0)","v":0},{"$f":"IF(SUM($I680:CQ680) < $F679, MIN(CR675, $F678, $F679 - SUM($I680:CQ680)), 0)","v":0},{"$f":"IF(SUM($I680:CR680) < $F679, MIN(CS675, $F678, $F679 - SUM($I680:CR680)), 0)","v":0},{"$f":"IF(SUM($I680:CS680) < $F679, MIN(CT675, $F678, $F679 - SUM($I680:CS680)), 0)","v":0},{"$f":"IF(SUM($I680:CT680) < $F679, MIN(CU675, $F678, $F679 - SUM($I680:CT680)), 0)","v":0},{"$f":"IF(SUM($I680:CU680) < $F679, MIN(CV675, $F678, $F679 - SUM($I680:CU680)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F680 < F679, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K675:$CV675) < $F679, MIN(J675, $F679 - SUM($I682:I682), $F679 - SUM(K675:$CV675)), MIN(($F679 - SUM($I682:I682)) / COUNTIF(J680:$CV680, \">0\"), J675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(L675:$CV675) < $F679, MIN(K675, $F679 - SUM($I682:J682), $F679 - SUM(L675:$CV675)), MIN(($F679 - SUM($I682:J682)) / COUNTIF(K680:$CV680, \">0\"), K675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(M675:$CV675) < $F679, MIN(L675, $F679 - SUM($I682:K682), $F679 - SUM(M675:$CV675)), MIN(($F679 - SUM($I682:K682)) / COUNTIF(L680:$CV680, \">0\"), L675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(N675:$CV675) < $F679, MIN(M675, $F679 - SUM($I682:L682), $F679 - SUM(N675:$CV675)), MIN(($F679 - SUM($I682:L682)) / COUNTIF(M680:$CV680, \">0\"), M675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(O675:$CV675) < $F679, MIN(N675, $F679 - SUM($I682:M682), $F679 - SUM(O675:$CV675)), MIN(($F679 - SUM($I682:M682)) / COUNTIF(N680:$CV680, \">0\"), N675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(P675:$CV675) < $F679, MIN(O675, $F679 - SUM($I682:N682), $F679 - SUM(P675:$CV675)), MIN(($F679 - SUM($I682:N682)) / COUNTIF(O680:$CV680, \">0\"), O675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q675:$CV675) < $F679, MIN(P675, $F679 - SUM($I682:O682), $F679 - SUM(Q675:$CV675)), MIN(($F679 - SUM($I682:O682)) / COUNTIF(P680:$CV680, \">0\"), P675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(R675:$CV675) < $F679, MIN(Q675, $F679 - SUM($I682:P682), $F679 - SUM(R675:$CV675)), MIN(($F679 - SUM($I682:P682)) / COUNTIF(Q680:$CV680, \">0\"), Q675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(S675:$CV675) < $F679, MIN(R675, $F679 - SUM($I682:Q682), $F679 - SUM(S675:$CV675)), MIN(($F679 - SUM($I682:Q682)) / COUNTIF(R680:$CV680, \">0\"), R675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(T675:$CV675) < $F679, MIN(S675, $F679 - SUM($I682:R682), $F679 - SUM(T675:$CV675)), MIN(($F679 - SUM($I682:R682)) / COUNTIF(S680:$CV680, \">0\"), S675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(U675:$CV675) < $F679, MIN(T675, $F679 - SUM($I682:S682), $F679 - SUM(U675:$CV675)), MIN(($F679 - SUM($I682:S682)) / COUNTIF(T680:$CV680, \">0\"), T675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(V675:$CV675) < $F679, MIN(U675, $F679 - SUM($I682:T682), $F679 - SUM(V675:$CV675)), MIN(($F679 - SUM($I682:T682)) / COUNTIF(U680:$CV680, \">0\"), U675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(W675:$CV675) < $F679, MIN(V675, $F679 - SUM($I682:U682), $F679 - SUM(W675:$CV675)), MIN(($F679 - SUM($I682:U682)) / COUNTIF(V680:$CV680, \">0\"), V675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(X675:$CV675) < $F679, MIN(W675, $F679 - SUM($I682:V682), $F679 - SUM(X675:$CV675)), MIN(($F679 - SUM($I682:V682)) / COUNTIF(W680:$CV680, \">0\"), W675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y675:$CV675) < $F679, MIN(X675, $F679 - SUM($I682:W682), $F679 - SUM(Y675:$CV675)), MIN(($F679 - SUM($I682:W682)) / COUNTIF(X680:$CV680, \">0\"), X675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z675:$CV675) < $F679, MIN(Y675, $F679 - SUM($I682:X682), $F679 - SUM(Z675:$CV675)), MIN(($F679 - SUM($I682:X682)) / COUNTIF(Y680:$CV680, \">0\"), Y675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA675:$CV675) < $F679, MIN(Z675, $F679 - SUM($I682:Y682), $F679 - SUM(AA675:$CV675)), MIN(($F679 - SUM($I682:Y682)) / COUNTIF(Z680:$CV680, \">0\"), Z675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB675:$CV675) < $F679, MIN(AA675, $F679 - SUM($I682:Z682), $F679 - SUM(AB675:$CV675)), MIN(($F679 - SUM($I682:Z682)) / COUNTIF(AA680:$CV680, \">0\"), AA675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC675:$CV675) < $F679, MIN(AB675, $F679 - SUM($I682:AA682), $F679 - SUM(AC675:$CV675)), MIN(($F679 - SUM($I682:AA682)) / COUNTIF(AB680:$CV680, \">0\"), AB675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD675:$CV675) < $F679, MIN(AC675, $F679 - SUM($I682:AB682), $F679 - SUM(AD675:$CV675)), MIN(($F679 - SUM($I682:AB682)) / COUNTIF(AC680:$CV680, \">0\"), AC675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE675:$CV675) < $F679, MIN(AD675, $F679 - SUM($I682:AC682), $F679 - SUM(AE675:$CV675)), MIN(($F679 - SUM($I682:AC682)) / COUNTIF(AD680:$CV680, \">0\"), AD675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF675:$CV675) < $F679, MIN(AE675, $F679 - SUM($I682:AD682), $F679 - SUM(AF675:$CV675)), MIN(($F679 - SUM($I682:AD682)) / COUNTIF(AE680:$CV680, \">0\"), AE675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG675:$CV675) < $F679, MIN(AF675, $F679 - SUM($I682:AE682), $F679 - SUM(AG675:$CV675)), MIN(($F679 - SUM($I682:AE682)) / COUNTIF(AF680:$CV680, \">0\"), AF675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH675:$CV675) < $F679, MIN(AG675, $F679 - SUM($I682:AF682), $F679 - SUM(AH675:$CV675)), MIN(($F679 - SUM($I682:AF682)) / COUNTIF(AG680:$CV680, \">0\"), AG675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI675:$CV675) < $F679, MIN(AH675, $F679 - SUM($I682:AG682), $F679 - SUM(AI675:$CV675)), MIN(($F679 - SUM($I682:AG682)) / COUNTIF(AH680:$CV680, \">0\"), AH675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ675:$CV675) < $F679, MIN(AI675, $F679 - SUM($I682:AH682), $F679 - SUM(AJ675:$CV675)), MIN(($F679 - SUM($I682:AH682)) / COUNTIF(AI680:$CV680, \">0\"), AI675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK675:$CV675) < $F679, MIN(AJ675, $F679 - SUM($I682:AI682), $F679 - SUM(AK675:$CV675)), MIN(($F679 - SUM($I682:AI682)) / COUNTIF(AJ680:$CV680, \">0\"), AJ675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL675:$CV675) < $F679, MIN(AK675, $F679 - SUM($I682:AJ682), $F679 - SUM(AL675:$CV675)), MIN(($F679 - SUM($I682:AJ682)) / COUNTIF(AK680:$CV680, \">0\"), AK675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM675:$CV675) < $F679, MIN(AL675, $F679 - SUM($I682:AK682), $F679 - SUM(AM675:$CV675)), MIN(($F679 - SUM($I682:AK682)) / COUNTIF(AL680:$CV680, \">0\"), AL675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN675:$CV675) < $F679, MIN(AM675, $F679 - SUM($I682:AL682), $F679 - SUM(AN675:$CV675)), MIN(($F679 - SUM($I682:AL682)) / COUNTIF(AM680:$CV680, \">0\"), AM675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO675:$CV675) < $F679, MIN(AN675, $F679 - SUM($I682:AM682), $F679 - SUM(AO675:$CV675)), MIN(($F679 - SUM($I682:AM682)) / COUNTIF(AN680:$CV680, \">0\"), AN675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP675:$CV675) < $F679, MIN(AO675, $F679 - SUM($I682:AN682), $F679 - SUM(AP675:$CV675)), MIN(($F679 - SUM($I682:AN682)) / COUNTIF(AO680:$CV680, \">0\"), AO675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ675:$CV675) < $F679, MIN(AP675, $F679 - SUM($I682:AO682), $F679 - SUM(AQ675:$CV675)), MIN(($F679 - SUM($I682:AO682)) / COUNTIF(AP680:$CV680, \">0\"), AP675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR675:$CV675) < $F679, MIN(AQ675, $F679 - SUM($I682:AP682), $F679 - SUM(AR675:$CV675)), MIN(($F679 - SUM($I682:AP682)) / COUNTIF(AQ680:$CV680, \">0\"), AQ675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS675:$CV675) < $F679, MIN(AR675, $F679 - SUM($I682:AQ682), $F679 - SUM(AS675:$CV675)), MIN(($F679 - SUM($I682:AQ682)) / COUNTIF(AR680:$CV680, \">0\"), AR675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT675:$CV675) < $F679, MIN(AS675, $F679 - SUM($I682:AR682), $F679 - SUM(AT675:$CV675)), MIN(($F679 - SUM($I682:AR682)) / COUNTIF(AS680:$CV680, \">0\"), AS675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU675:$CV675) < $F679, MIN(AT675, $F679 - SUM($I682:AS682), $F679 - SUM(AU675:$CV675)), MIN(($F679 - SUM($I682:AS682)) / COUNTIF(AT680:$CV680, \">0\"), AT675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV675:$CV675) < $F679, MIN(AU675, $F679 - SUM($I682:AT682), $F679 - SUM(AV675:$CV675)), MIN(($F679 - SUM($I682:AT682)) / COUNTIF(AU680:$CV680, \">0\"), AU675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW675:$CV675) < $F679, MIN(AV675, $F679 - SUM($I682:AU682), $F679 - SUM(AW675:$CV675)), MIN(($F679 - SUM($I682:AU682)) / COUNTIF(AV680:$CV680, \">0\"), AV675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX675:$CV675) < $F679, MIN(AW675, $F679 - SUM($I682:AV682), $F679 - SUM(AX675:$CV675)), MIN(($F679 - SUM($I682:AV682)) / COUNTIF(AW680:$CV680, \">0\"), AW675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY675:$CV675) < $F679, MIN(AX675, $F679 - SUM($I682:AW682), $F679 - SUM(AY675:$CV675)), MIN(($F679 - SUM($I682:AW682)) / COUNTIF(AX680:$CV680, \">0\"), AX675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ675:$CV675) < $F679, MIN(AY675, $F679 - SUM($I682:AX682), $F679 - SUM(AZ675:$CV675)), MIN(($F679 - SUM($I682:AX682)) / COUNTIF(AY680:$CV680, \">0\"), AY675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA675:$CV675) < $F679, MIN(AZ675, $F679 - SUM($I682:AY682), $F679 - SUM(BA675:$CV675)), MIN(($F679 - SUM($I682:AY682)) / COUNTIF(AZ680:$CV680, \">0\"), AZ675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB675:$CV675) < $F679, MIN(BA675, $F679 - SUM($I682:AZ682), $F679 - SUM(BB675:$CV675)), MIN(($F679 - SUM($I682:AZ682)) / COUNTIF(BA680:$CV680, \">0\"), BA675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC675:$CV675) < $F679, MIN(BB675, $F679 - SUM($I682:BA682), $F679 - SUM(BC675:$CV675)), MIN(($F679 - SUM($I682:BA682)) / COUNTIF(BB680:$CV680, \">0\"), BB675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD675:$CV675) < $F679, MIN(BC675, $F679 - SUM($I682:BB682), $F679 - SUM(BD675:$CV675)), MIN(($F679 - SUM($I682:BB682)) / COUNTIF(BC680:$CV680, \">0\"), BC675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE675:$CV675) < $F679, MIN(BD675, $F679 - SUM($I682:BC682), $F679 - SUM(BE675:$CV675)), MIN(($F679 - SUM($I682:BC682)) / COUNTIF(BD680:$CV680, \">0\"), BD675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF675:$CV675) < $F679, MIN(BE675, $F679 - SUM($I682:BD682), $F679 - SUM(BF675:$CV675)), MIN(($F679 - SUM($I682:BD682)) / COUNTIF(BE680:$CV680, \">0\"), BE675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG675:$CV675) < $F679, MIN(BF675, $F679 - SUM($I682:BE682), $F679 - SUM(BG675:$CV675)), MIN(($F679 - SUM($I682:BE682)) / COUNTIF(BF680:$CV680, \">0\"), BF675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH675:$CV675) < $F679, MIN(BG675, $F679 - SUM($I682:BF682), $F679 - SUM(BH675:$CV675)), MIN(($F679 - SUM($I682:BF682)) / COUNTIF(BG680:$CV680, \">0\"), BG675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI675:$CV675) < $F679, MIN(BH675, $F679 - SUM($I682:BG682), $F679 - SUM(BI675:$CV675)), MIN(($F679 - SUM($I682:BG682)) / COUNTIF(BH680:$CV680, \">0\"), BH675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ675:$CV675) < $F679, MIN(BI675, $F679 - SUM($I682:BH682), $F679 - SUM(BJ675:$CV675)), MIN(($F679 - SUM($I682:BH682)) / COUNTIF(BI680:$CV680, \">0\"), BI675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK675:$CV675) < $F679, MIN(BJ675, $F679 - SUM($I682:BI682), $F679 - SUM(BK675:$CV675)), MIN(($F679 - SUM($I682:BI682)) / COUNTIF(BJ680:$CV680, \">0\"), BJ675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL675:$CV675) < $F679, MIN(BK675, $F679 - SUM($I682:BJ682), $F679 - SUM(BL675:$CV675)), MIN(($F679 - SUM($I682:BJ682)) / COUNTIF(BK680:$CV680, \">0\"), BK675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM675:$CV675) < $F679, MIN(BL675, $F679 - SUM($I682:BK682), $F679 - SUM(BM675:$CV675)), MIN(($F679 - SUM($I682:BK682)) / COUNTIF(BL680:$CV680, \">0\"), BL675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN675:$CV675) < $F679, MIN(BM675, $F679 - SUM($I682:BL682), $F679 - SUM(BN675:$CV675)), MIN(($F679 - SUM($I682:BL682)) / COUNTIF(BM680:$CV680, \">0\"), BM675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO675:$CV675) < $F679, MIN(BN675, $F679 - SUM($I682:BM682), $F679 - SUM(BO675:$CV675)), MIN(($F679 - SUM($I682:BM682)) / COUNTIF(BN680:$CV680, \">0\"), BN675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP675:$CV675) < $F679, MIN(BO675, $F679 - SUM($I682:BN682), $F679 - SUM(BP675:$CV675)), MIN(($F679 - SUM($I682:BN682)) / COUNTIF(BO680:$CV680, \">0\"), BO675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ675:$CV675) < $F679, MIN(BP675, $F679 - SUM($I682:BO682), $F679 - SUM(BQ675:$CV675)), MIN(($F679 - SUM($I682:BO682)) / COUNTIF(BP680:$CV680, \">0\"), BP675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR675:$CV675) < $F679, MIN(BQ675, $F679 - SUM($I682:BP682), $F679 - SUM(BR675:$CV675)), MIN(($F679 - SUM($I682:BP682)) / COUNTIF(BQ680:$CV680, \">0\"), BQ675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS675:$CV675) < $F679, MIN(BR675, $F679 - SUM($I682:BQ682), $F679 - SUM(BS675:$CV675)), MIN(($F679 - SUM($I682:BQ682)) / COUNTIF(BR680:$CV680, \">0\"), BR675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT675:$CV675) < $F679, MIN(BS675, $F679 - SUM($I682:BR682), $F679 - SUM(BT675:$CV675)), MIN(($F679 - SUM($I682:BR682)) / COUNTIF(BS680:$CV680, \">0\"), BS675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU675:$CV675) < $F679, MIN(BT675, $F679 - SUM($I682:BS682), $F679 - SUM(BU675:$CV675)), MIN(($F679 - SUM($I682:BS682)) / COUNTIF(BT680:$CV680, \">0\"), BT675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV675:$CV675) < $F679, MIN(BU675, $F679 - SUM($I682:BT682), $F679 - SUM(BV675:$CV675)), MIN(($F679 - SUM($I682:BT682)) / COUNTIF(BU680:$CV680, \">0\"), BU675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW675:$CV675) < $F679, MIN(BV675, $F679 - SUM($I682:BU682), $F679 - SUM(BW675:$CV675)), MIN(($F679 - SUM($I682:BU682)) / COUNTIF(BV680:$CV680, \">0\"), BV675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX675:$CV675) < $F679, MIN(BW675, $F679 - SUM($I682:BV682), $F679 - SUM(BX675:$CV675)), MIN(($F679 - SUM($I682:BV682)) / COUNTIF(BW680:$CV680, \">0\"), BW675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY675:$CV675) < $F679, MIN(BX675, $F679 - SUM($I682:BW682), $F679 - SUM(BY675:$CV675)), MIN(($F679 - SUM($I682:BW682)) / COUNTIF(BX680:$CV680, \">0\"), BX675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ675:$CV675) < $F679, MIN(BY675, $F679 - SUM($I682:BX682), $F679 - SUM(BZ675:$CV675)), MIN(($F679 - SUM($I682:BX682)) / COUNTIF(BY680:$CV680, \">0\"), BY675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA675:$CV675) < $F679, MIN(BZ675, $F679 - SUM($I682:BY682), $F679 - SUM(CA675:$CV675)), MIN(($F679 - SUM($I682:BY682)) / COUNTIF(BZ680:$CV680, \">0\"), BZ675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB675:$CV675) < $F679, MIN(CA675, $F679 - SUM($I682:BZ682), $F679 - SUM(CB675:$CV675)), MIN(($F679 - SUM($I682:BZ682)) / COUNTIF(CA680:$CV680, \">0\"), CA675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC675:$CV675) < $F679, MIN(CB675, $F679 - SUM($I682:CA682), $F679 - SUM(CC675:$CV675)), MIN(($F679 - SUM($I682:CA682)) / COUNTIF(CB680:$CV680, \">0\"), CB675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD675:$CV675) < $F679, MIN(CC675, $F679 - SUM($I682:CB682), $F679 - SUM(CD675:$CV675)), MIN(($F679 - SUM($I682:CB682)) / COUNTIF(CC680:$CV680, \">0\"), CC675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE675:$CV675) < $F679, MIN(CD675, $F679 - SUM($I682:CC682), $F679 - SUM(CE675:$CV675)), MIN(($F679 - SUM($I682:CC682)) / COUNTIF(CD680:$CV680, \">0\"), CD675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF675:$CV675) < $F679, MIN(CE675, $F679 - SUM($I682:CD682), $F679 - SUM(CF675:$CV675)), MIN(($F679 - SUM($I682:CD682)) / COUNTIF(CE680:$CV680, \">0\"), CE675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG675:$CV675) < $F679, MIN(CF675, $F679 - SUM($I682:CE682), $F679 - SUM(CG675:$CV675)), MIN(($F679 - SUM($I682:CE682)) / COUNTIF(CF680:$CV680, \">0\"), CF675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH675:$CV675) < $F679, MIN(CG675, $F679 - SUM($I682:CF682), $F679 - SUM(CH675:$CV675)), MIN(($F679 - SUM($I682:CF682)) / COUNTIF(CG680:$CV680, \">0\"), CG675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI675:$CV675) < $F679, MIN(CH675, $F679 - SUM($I682:CG682), $F679 - SUM(CI675:$CV675)), MIN(($F679 - SUM($I682:CG682)) / COUNTIF(CH680:$CV680, \">0\"), CH675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ675:$CV675) < $F679, MIN(CI675, $F679 - SUM($I682:CH682), $F679 - SUM(CJ675:$CV675)), MIN(($F679 - SUM($I682:CH682)) / COUNTIF(CI680:$CV680, \">0\"), CI675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK675:$CV675) < $F679, MIN(CJ675, $F679 - SUM($I682:CI682), $F679 - SUM(CK675:$CV675)), MIN(($F679 - SUM($I682:CI682)) / COUNTIF(CJ680:$CV680, \">0\"), CJ675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL675:$CV675) < $F679, MIN(CK675, $F679 - SUM($I682:CJ682), $F679 - SUM(CL675:$CV675)), MIN(($F679 - SUM($I682:CJ682)) / COUNTIF(CK680:$CV680, \">0\"), CK675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM675:$CV675) < $F679, MIN(CL675, $F679 - SUM($I682:CK682), $F679 - SUM(CM675:$CV675)), MIN(($F679 - SUM($I682:CK682)) / COUNTIF(CL680:$CV680, \">0\"), CL675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN675:$CV675) < $F679, MIN(CM675, $F679 - SUM($I682:CL682), $F679 - SUM(CN675:$CV675)), MIN(($F679 - SUM($I682:CL682)) / COUNTIF(CM680:$CV680, \">0\"), CM675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO675:$CV675) < $F679, MIN(CN675, $F679 - SUM($I682:CM682), $F679 - SUM(CO675:$CV675)), MIN(($F679 - SUM($I682:CM682)) / COUNTIF(CN680:$CV680, \">0\"), CN675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP675:$CV675) < $F679, MIN(CO675, $F679 - SUM($I682:CN682), $F679 - SUM(CP675:$CV675)), MIN(($F679 - SUM($I682:CN682)) / COUNTIF(CO680:$CV680, \">0\"), CO675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ675:$CV675) < $F679, MIN(CP675, $F679 - SUM($I682:CO682), $F679 - SUM(CQ675:$CV675)), MIN(($F679 - SUM($I682:CO682)) / COUNTIF(CP680:$CV680, \">0\"), CP675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR675:$CV675) < $F679, MIN(CQ675, $F679 - SUM($I682:CP682), $F679 - SUM(CR675:$CV675)), MIN(($F679 - SUM($I682:CP682)) / COUNTIF(CQ680:$CV680, \">0\"), CQ675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS675:$CV675) < $F679, MIN(CR675, $F679 - SUM($I682:CQ682), $F679 - SUM(CS675:$CV675)), MIN(($F679 - SUM($I682:CQ682)) / COUNTIF(CR680:$CV680, \">0\"), CR675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT675:$CV675) < $F679, MIN(CS675, $F679 - SUM($I682:CR682), $F679 - SUM(CT675:$CV675)), MIN(($F679 - SUM($I682:CR682)) / COUNTIF(CS680:$CV680, \">0\"), CS675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU675:$CV675) < $F679, MIN(CT675, $F679 - SUM($I682:CS682), $F679 - SUM(CU675:$CV675)), MIN(($F679 - SUM($I682:CS682)) / COUNTIF(CT680:$CV680, \">0\"), CT675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV675:$CV675) < $F679, MIN(CU675, $F679 - SUM($I682:CT682), $F679 - SUM(CV675:$CV675)), MIN(($F679 - SUM($I682:CT682)) / COUNTIF(CU680:$CV680, \">0\"), CU675)) * $F681, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV675:CV675) < $F679, MIN(CV675, $F679 - SUM($I682:CU682), $F679 - SUM($CV675:CV675)), MIN(($F679 - SUM($I682:CU682)) / COUNTIF(CV680:$CV680, \">0\"), CV675)) * $F681, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J683:CV683)","v":0},"mmcf",null,null,{"$f":"IF($F681 = 0, J680, J682)","v":0},{"$f":"IF($F681 = 0, K680, K682)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F681 = 0, BW680, BW682)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J683 > 0, $F677, 0)","v":0},{"$f":"IF(K683 > 0, $F677, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW683 > 0, $F677, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 28"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J687:CV687)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527 - J539 - J551 - J563 - J575 - J587 - J599 - J611 - J623 - J635 - J647 - J659 - J671 - J683, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527 - K539 - K551 - K563 - K575 - K587 - K599 - K611 - K623 - K635 - K647 - K659 - K671 - K683, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527 - BW539 - BW551 - BW563 - BW575 - BW587 - BW599 - BW611 - BW623 - BW635 - BW647 - BW659 - BW671 - BW683, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J688:CV688)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I687:I687) = 0, J687 > 0), J687, 0)","v":0},{"$f":"IF(AND(SUM($I687:J687) = 0, K687 > 0), K687, 0)","v":0},{"$f":"IF(AND(SUM($I687:K687) = 0, L687 > 0), L687, 0)","v":0},{"$f":"IF(AND(SUM($I687:L687) = 0, M687 > 0), M687, 0)","v":0},{"$f":"IF(AND(SUM($I687:M687) = 0, N687 > 0), N687, 0)","v":0},{"$f":"IF(AND(SUM($I687:N687) = 0, O687 > 0), O687, 0)","v":0},{"$f":"IF(AND(SUM($I687:O687) = 0, P687 > 0), P687, 0)","v":0},{"$f":"IF(AND(SUM($I687:P687) = 0, Q687 > 0), Q687, 0)","v":0},{"$f":"IF(AND(SUM($I687:Q687) = 0, R687 > 0), R687, 0)","v":0},{"$f":"IF(AND(SUM($I687:R687) = 0, S687 > 0), S687, 0)","v":0},{"$f":"IF(AND(SUM($I687:S687) = 0, T687 > 0), T687, 0)","v":0},{"$f":"IF(AND(SUM($I687:T687) = 0, U687 > 0), U687, 0)","v":0},{"$f":"IF(AND(SUM($I687:U687) = 0, V687 > 0), V687, 0)","v":0},{"$f":"IF(AND(SUM($I687:V687) = 0, W687 > 0), W687, 0)","v":0},{"$f":"IF(AND(SUM($I687:W687) = 0, X687 > 0), X687, 0)","v":0},{"$f":"IF(AND(SUM($I687:X687) = 0, Y687 > 0), Y687, 0)","v":0},{"$f":"IF(AND(SUM($I687:Y687) = 0, Z687 > 0), Z687, 0)","v":0},{"$f":"IF(AND(SUM($I687:Z687) = 0, AA687 > 0), AA687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AA687) = 0, AB687 > 0), AB687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AB687) = 0, AC687 > 0), AC687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AC687) = 0, AD687 > 0), AD687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AD687) = 0, AE687 > 0), AE687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AE687) = 0, AF687 > 0), AF687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AF687) = 0, AG687 > 0), AG687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AG687) = 0, AH687 > 0), AH687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AH687) = 0, AI687 > 0), AI687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AI687) = 0, AJ687 > 0), AJ687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AJ687) = 0, AK687 > 0), AK687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AK687) = 0, AL687 > 0), AL687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AL687) = 0, AM687 > 0), AM687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AM687) = 0, AN687 > 0), AN687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AN687) = 0, AO687 > 0), AO687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AO687) = 0, AP687 > 0), AP687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AP687) = 0, AQ687 > 0), AQ687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AQ687) = 0, AR687 > 0), AR687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AR687) = 0, AS687 > 0), AS687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AS687) = 0, AT687 > 0), AT687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AT687) = 0, AU687 > 0), AU687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AU687) = 0, AV687 > 0), AV687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AV687) = 0, AW687 > 0), AW687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AW687) = 0, AX687 > 0), AX687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AX687) = 0, AY687 > 0), AY687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AY687) = 0, AZ687 > 0), AZ687, 0)","v":0},{"$f":"IF(AND(SUM($I687:AZ687) = 0, BA687 > 0), BA687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BA687) = 0, BB687 > 0), BB687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BB687) = 0, BC687 > 0), BC687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BC687) = 0, BD687 > 0), BD687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BD687) = 0, BE687 > 0), BE687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BE687) = 0, BF687 > 0), BF687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BF687) = 0, BG687 > 0), BG687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BG687) = 0, BH687 > 0), BH687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BH687) = 0, BI687 > 0), BI687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BI687) = 0, BJ687 > 0), BJ687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BJ687) = 0, BK687 > 0), BK687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BK687) = 0, BL687 > 0), BL687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BL687) = 0, BM687 > 0), BM687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BM687) = 0, BN687 > 0), BN687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BN687) = 0, BO687 > 0), BO687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BO687) = 0, BP687 > 0), BP687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BP687) = 0, BQ687 > 0), BQ687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BQ687) = 0, BR687 > 0), BR687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BR687) = 0, BS687 > 0), BS687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BS687) = 0, BT687 > 0), BT687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BT687) = 0, BU687 > 0), BU687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BU687) = 0, BV687 > 0), BV687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BV687) = 0, BW687 > 0), BW687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BW687) = 0, BX687 > 0), BX687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BX687) = 0, BY687 > 0), BY687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BY687) = 0, BZ687 > 0), BZ687, 0)","v":0},{"$f":"IF(AND(SUM($I687:BZ687) = 0, CA687 > 0), CA687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CA687) = 0, CB687 > 0), CB687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CB687) = 0, CC687 > 0), CC687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CC687) = 0, CD687 > 0), CD687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CD687) = 0, CE687 > 0), CE687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CE687) = 0, CF687 > 0), CF687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CF687) = 0, CG687 > 0), CG687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CG687) = 0, CH687 > 0), CH687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CH687) = 0, CI687 > 0), CI687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CI687) = 0, CJ687 > 0), CJ687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CJ687) = 0, CK687 > 0), CK687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CK687) = 0, CL687 > 0), CL687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CL687) = 0, CM687 > 0), CM687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CM687) = 0, CN687 > 0), CN687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CN687) = 0, CO687 > 0), CO687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CO687) = 0, CP687 > 0), CP687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CP687) = 0, CQ687 > 0), CQ687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CQ687) = 0, CR687 > 0), CR687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CR687) = 0, CS687 > 0), CS687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CS687) = 0, CT687 > 0), CT687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CT687) = 0, CU687 > 0), CU687, 0)","v":0},{"$f":"IF(AND(SUM($I687:CU687) = 0, CV687 > 0), CV687, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J689:CV689)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J688 / $F$355, $F687 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K688 / $F$355, $F687 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW688 / $F$355, $F687 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F689","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F689","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J692:CV692)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I692:I692) < $F691, MIN(J687, $F690, $F691 - SUM($I692:I692)), 0)","v":0},{"$f":"IF(SUM($I692:J692) < $F691, MIN(K687, $F690, $F691 - SUM($I692:J692)), 0)","v":0},{"$f":"IF(SUM($I692:K692) < $F691, MIN(L687, $F690, $F691 - SUM($I692:K692)), 0)","v":0},{"$f":"IF(SUM($I692:L692) < $F691, MIN(M687, $F690, $F691 - SUM($I692:L692)), 0)","v":0},{"$f":"IF(SUM($I692:M692) < $F691, MIN(N687, $F690, $F691 - SUM($I692:M692)), 0)","v":0},{"$f":"IF(SUM($I692:N692) < $F691, MIN(O687, $F690, $F691 - SUM($I692:N692)), 0)","v":0},{"$f":"IF(SUM($I692:O692) < $F691, MIN(P687, $F690, $F691 - SUM($I692:O692)), 0)","v":0},{"$f":"IF(SUM($I692:P692) < $F691, MIN(Q687, $F690, $F691 - SUM($I692:P692)), 0)","v":0},{"$f":"IF(SUM($I692:Q692) < $F691, MIN(R687, $F690, $F691 - SUM($I692:Q692)), 0)","v":0},{"$f":"IF(SUM($I692:R692) < $F691, MIN(S687, $F690, $F691 - SUM($I692:R692)), 0)","v":0},{"$f":"IF(SUM($I692:S692) < $F691, MIN(T687, $F690, $F691 - SUM($I692:S692)), 0)","v":0},{"$f":"IF(SUM($I692:T692) < $F691, MIN(U687, $F690, $F691 - SUM($I692:T692)), 0)","v":0},{"$f":"IF(SUM($I692:U692) < $F691, MIN(V687, $F690, $F691 - SUM($I692:U692)), 0)","v":0},{"$f":"IF(SUM($I692:V692) < $F691, MIN(W687, $F690, $F691 - SUM($I692:V692)), 0)","v":0},{"$f":"IF(SUM($I692:W692) < $F691, MIN(X687, $F690, $F691 - SUM($I692:W692)), 0)","v":0},{"$f":"IF(SUM($I692:X692) < $F691, MIN(Y687, $F690, $F691 - SUM($I692:X692)), 0)","v":0},{"$f":"IF(SUM($I692:Y692) < $F691, MIN(Z687, $F690, $F691 - SUM($I692:Y692)), 0)","v":0},{"$f":"IF(SUM($I692:Z692) < $F691, MIN(AA687, $F690, $F691 - SUM($I692:Z692)), 0)","v":0},{"$f":"IF(SUM($I692:AA692) < $F691, MIN(AB687, $F690, $F691 - SUM($I692:AA692)), 0)","v":0},{"$f":"IF(SUM($I692:AB692) < $F691, MIN(AC687, $F690, $F691 - SUM($I692:AB692)), 0)","v":0},{"$f":"IF(SUM($I692:AC692) < $F691, MIN(AD687, $F690, $F691 - SUM($I692:AC692)), 0)","v":0},{"$f":"IF(SUM($I692:AD692) < $F691, MIN(AE687, $F690, $F691 - SUM($I692:AD692)), 0)","v":0},{"$f":"IF(SUM($I692:AE692) < $F691, MIN(AF687, $F690, $F691 - SUM($I692:AE692)), 0)","v":0},{"$f":"IF(SUM($I692:AF692) < $F691, MIN(AG687, $F690, $F691 - SUM($I692:AF692)), 0)","v":0},{"$f":"IF(SUM($I692:AG692) < $F691, MIN(AH687, $F690, $F691 - SUM($I692:AG692)), 0)","v":0},{"$f":"IF(SUM($I692:AH692) < $F691, MIN(AI687, $F690, $F691 - SUM($I692:AH692)), 0)","v":0},{"$f":"IF(SUM($I692:AI692) < $F691, MIN(AJ687, $F690, $F691 - SUM($I692:AI692)), 0)","v":0},{"$f":"IF(SUM($I692:AJ692) < $F691, MIN(AK687, $F690, $F691 - SUM($I692:AJ692)), 0)","v":0},{"$f":"IF(SUM($I692:AK692) < $F691, MIN(AL687, $F690, $F691 - SUM($I692:AK692)), 0)","v":0},{"$f":"IF(SUM($I692:AL692) < $F691, MIN(AM687, $F690, $F691 - SUM($I692:AL692)), 0)","v":0},{"$f":"IF(SUM($I692:AM692) < $F691, MIN(AN687, $F690, $F691 - SUM($I692:AM692)), 0)","v":0},{"$f":"IF(SUM($I692:AN692) < $F691, MIN(AO687, $F690, $F691 - SUM($I692:AN692)), 0)","v":0},{"$f":"IF(SUM($I692:AO692) < $F691, MIN(AP687, $F690, $F691 - SUM($I692:AO692)), 0)","v":0},{"$f":"IF(SUM($I692:AP692) < $F691, MIN(AQ687, $F690, $F691 - SUM($I692:AP692)), 0)","v":0},{"$f":"IF(SUM($I692:AQ692) < $F691, MIN(AR687, $F690, $F691 - SUM($I692:AQ692)), 0)","v":0},{"$f":"IF(SUM($I692:AR692) < $F691, MIN(AS687, $F690, $F691 - SUM($I692:AR692)), 0)","v":0},{"$f":"IF(SUM($I692:AS692) < $F691, MIN(AT687, $F690, $F691 - SUM($I692:AS692)), 0)","v":0},{"$f":"IF(SUM($I692:AT692) < $F691, MIN(AU687, $F690, $F691 - SUM($I692:AT692)), 0)","v":0},{"$f":"IF(SUM($I692:AU692) < $F691, MIN(AV687, $F690, $F691 - SUM($I692:AU692)), 0)","v":0},{"$f":"IF(SUM($I692:AV692) < $F691, MIN(AW687, $F690, $F691 - SUM($I692:AV692)), 0)","v":0},{"$f":"IF(SUM($I692:AW692) < $F691, MIN(AX687, $F690, $F691 - SUM($I692:AW692)), 0)","v":0},{"$f":"IF(SUM($I692:AX692) < $F691, MIN(AY687, $F690, $F691 - SUM($I692:AX692)), 0)","v":0},{"$f":"IF(SUM($I692:AY692) < $F691, MIN(AZ687, $F690, $F691 - SUM($I692:AY692)), 0)","v":0},{"$f":"IF(SUM($I692:AZ692) < $F691, MIN(BA687, $F690, $F691 - SUM($I692:AZ692)), 0)","v":0},{"$f":"IF(SUM($I692:BA692) < $F691, MIN(BB687, $F690, $F691 - SUM($I692:BA692)), 0)","v":0},{"$f":"IF(SUM($I692:BB692) < $F691, MIN(BC687, $F690, $F691 - SUM($I692:BB692)), 0)","v":0},{"$f":"IF(SUM($I692:BC692) < $F691, MIN(BD687, $F690, $F691 - SUM($I692:BC692)), 0)","v":0},{"$f":"IF(SUM($I692:BD692) < $F691, MIN(BE687, $F690, $F691 - SUM($I692:BD692)), 0)","v":0},{"$f":"IF(SUM($I692:BE692) < $F691, MIN(BF687, $F690, $F691 - SUM($I692:BE692)), 0)","v":0},{"$f":"IF(SUM($I692:BF692) < $F691, MIN(BG687, $F690, $F691 - SUM($I692:BF692)), 0)","v":0},{"$f":"IF(SUM($I692:BG692) < $F691, MIN(BH687, $F690, $F691 - SUM($I692:BG692)), 0)","v":0},{"$f":"IF(SUM($I692:BH692) < $F691, MIN(BI687, $F690, $F691 - SUM($I692:BH692)), 0)","v":0},{"$f":"IF(SUM($I692:BI692) < $F691, MIN(BJ687, $F690, $F691 - SUM($I692:BI692)), 0)","v":0},{"$f":"IF(SUM($I692:BJ692) < $F691, MIN(BK687, $F690, $F691 - SUM($I692:BJ692)), 0)","v":0},{"$f":"IF(SUM($I692:BK692) < $F691, MIN(BL687, $F690, $F691 - SUM($I692:BK692)), 0)","v":0},{"$f":"IF(SUM($I692:BL692) < $F691, MIN(BM687, $F690, $F691 - SUM($I692:BL692)), 0)","v":0},{"$f":"IF(SUM($I692:BM692) < $F691, MIN(BN687, $F690, $F691 - SUM($I692:BM692)), 0)","v":0},{"$f":"IF(SUM($I692:BN692) < $F691, MIN(BO687, $F690, $F691 - SUM($I692:BN692)), 0)","v":0},{"$f":"IF(SUM($I692:BO692) < $F691, MIN(BP687, $F690, $F691 - SUM($I692:BO692)), 0)","v":0},{"$f":"IF(SUM($I692:BP692) < $F691, MIN(BQ687, $F690, $F691 - SUM($I692:BP692)), 0)","v":0},{"$f":"IF(SUM($I692:BQ692) < $F691, MIN(BR687, $F690, $F691 - SUM($I692:BQ692)), 0)","v":0},{"$f":"IF(SUM($I692:BR692) < $F691, MIN(BS687, $F690, $F691 - SUM($I692:BR692)), 0)","v":0},{"$f":"IF(SUM($I692:BS692) < $F691, MIN(BT687, $F690, $F691 - SUM($I692:BS692)), 0)","v":0},{"$f":"IF(SUM($I692:BT692) < $F691, MIN(BU687, $F690, $F691 - SUM($I692:BT692)), 0)","v":0},{"$f":"IF(SUM($I692:BU692) < $F691, MIN(BV687, $F690, $F691 - SUM($I692:BU692)), 0)","v":0},{"$f":"IF(SUM($I692:BV692) < $F691, MIN(BW687, $F690, $F691 - SUM($I692:BV692)), 0)","v":0},{"$f":"IF(SUM($I692:BW692) < $F691, MIN(BX687, $F690, $F691 - SUM($I692:BW692)), 0)","v":0},{"$f":"IF(SUM($I692:BX692) < $F691, MIN(BY687, $F690, $F691 - SUM($I692:BX692)), 0)","v":0},{"$f":"IF(SUM($I692:BY692) < $F691, MIN(BZ687, $F690, $F691 - SUM($I692:BY692)), 0)","v":0},{"$f":"IF(SUM($I692:BZ692) < $F691, MIN(CA687, $F690, $F691 - SUM($I692:BZ692)), 0)","v":0},{"$f":"IF(SUM($I692:CA692) < $F691, MIN(CB687, $F690, $F691 - SUM($I692:CA692)), 0)","v":0},{"$f":"IF(SUM($I692:CB692) < $F691, MIN(CC687, $F690, $F691 - SUM($I692:CB692)), 0)","v":0},{"$f":"IF(SUM($I692:CC692) < $F691, MIN(CD687, $F690, $F691 - SUM($I692:CC692)), 0)","v":0},{"$f":"IF(SUM($I692:CD692) < $F691, MIN(CE687, $F690, $F691 - SUM($I692:CD692)), 0)","v":0},{"$f":"IF(SUM($I692:CE692) < $F691, MIN(CF687, $F690, $F691 - SUM($I692:CE692)), 0)","v":0},{"$f":"IF(SUM($I692:CF692) < $F691, MIN(CG687, $F690, $F691 - SUM($I692:CF692)), 0)","v":0},{"$f":"IF(SUM($I692:CG692) < $F691, MIN(CH687, $F690, $F691 - SUM($I692:CG692)), 0)","v":0},{"$f":"IF(SUM($I692:CH692) < $F691, MIN(CI687, $F690, $F691 - SUM($I692:CH692)), 0)","v":0},{"$f":"IF(SUM($I692:CI692) < $F691, MIN(CJ687, $F690, $F691 - SUM($I692:CI692)), 0)","v":0},{"$f":"IF(SUM($I692:CJ692) < $F691, MIN(CK687, $F690, $F691 - SUM($I692:CJ692)), 0)","v":0},{"$f":"IF(SUM($I692:CK692) < $F691, MIN(CL687, $F690, $F691 - SUM($I692:CK692)), 0)","v":0},{"$f":"IF(SUM($I692:CL692) < $F691, MIN(CM687, $F690, $F691 - SUM($I692:CL692)), 0)","v":0},{"$f":"IF(SUM($I692:CM692) < $F691, MIN(CN687, $F690, $F691 - SUM($I692:CM692)), 0)","v":0},{"$f":"IF(SUM($I692:CN692) < $F691, MIN(CO687, $F690, $F691 - SUM($I692:CN692)), 0)","v":0},{"$f":"IF(SUM($I692:CO692) < $F691, MIN(CP687, $F690, $F691 - SUM($I692:CO692)), 0)","v":0},{"$f":"IF(SUM($I692:CP692) < $F691, MIN(CQ687, $F690, $F691 - SUM($I692:CP692)), 0)","v":0},{"$f":"IF(SUM($I692:CQ692) < $F691, MIN(CR687, $F690, $F691 - SUM($I692:CQ692)), 0)","v":0},{"$f":"IF(SUM($I692:CR692) < $F691, MIN(CS687, $F690, $F691 - SUM($I692:CR692)), 0)","v":0},{"$f":"IF(SUM($I692:CS692) < $F691, MIN(CT687, $F690, $F691 - SUM($I692:CS692)), 0)","v":0},{"$f":"IF(SUM($I692:CT692) < $F691, MIN(CU687, $F690, $F691 - SUM($I692:CT692)), 0)","v":0},{"$f":"IF(SUM($I692:CU692) < $F691, MIN(CV687, $F690, $F691 - SUM($I692:CU692)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F692 < F691, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K687:$CV687) < $F691, MIN(J687, $F691 - SUM($I694:I694), $F691 - SUM(K687:$CV687)), MIN(($F691 - SUM($I694:I694)) / COUNTIF(J692:$CV692, \">0\"), J687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(L687:$CV687) < $F691, MIN(K687, $F691 - SUM($I694:J694), $F691 - SUM(L687:$CV687)), MIN(($F691 - SUM($I694:J694)) / COUNTIF(K692:$CV692, \">0\"), K687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(M687:$CV687) < $F691, MIN(L687, $F691 - SUM($I694:K694), $F691 - SUM(M687:$CV687)), MIN(($F691 - SUM($I694:K694)) / COUNTIF(L692:$CV692, \">0\"), L687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(N687:$CV687) < $F691, MIN(M687, $F691 - SUM($I694:L694), $F691 - SUM(N687:$CV687)), MIN(($F691 - SUM($I694:L694)) / COUNTIF(M692:$CV692, \">0\"), M687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(O687:$CV687) < $F691, MIN(N687, $F691 - SUM($I694:M694), $F691 - SUM(O687:$CV687)), MIN(($F691 - SUM($I694:M694)) / COUNTIF(N692:$CV692, \">0\"), N687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(P687:$CV687) < $F691, MIN(O687, $F691 - SUM($I694:N694), $F691 - SUM(P687:$CV687)), MIN(($F691 - SUM($I694:N694)) / COUNTIF(O692:$CV692, \">0\"), O687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q687:$CV687) < $F691, MIN(P687, $F691 - SUM($I694:O694), $F691 - SUM(Q687:$CV687)), MIN(($F691 - SUM($I694:O694)) / COUNTIF(P692:$CV692, \">0\"), P687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(R687:$CV687) < $F691, MIN(Q687, $F691 - SUM($I694:P694), $F691 - SUM(R687:$CV687)), MIN(($F691 - SUM($I694:P694)) / COUNTIF(Q692:$CV692, \">0\"), Q687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(S687:$CV687) < $F691, MIN(R687, $F691 - SUM($I694:Q694), $F691 - SUM(S687:$CV687)), MIN(($F691 - SUM($I694:Q694)) / COUNTIF(R692:$CV692, \">0\"), R687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(T687:$CV687) < $F691, MIN(S687, $F691 - SUM($I694:R694), $F691 - SUM(T687:$CV687)), MIN(($F691 - SUM($I694:R694)) / COUNTIF(S692:$CV692, \">0\"), S687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(U687:$CV687) < $F691, MIN(T687, $F691 - SUM($I694:S694), $F691 - SUM(U687:$CV687)), MIN(($F691 - SUM($I694:S694)) / COUNTIF(T692:$CV692, \">0\"), T687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(V687:$CV687) < $F691, MIN(U687, $F691 - SUM($I694:T694), $F691 - SUM(V687:$CV687)), MIN(($F691 - SUM($I694:T694)) / COUNTIF(U692:$CV692, \">0\"), U687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(W687:$CV687) < $F691, MIN(V687, $F691 - SUM($I694:U694), $F691 - SUM(W687:$CV687)), MIN(($F691 - SUM($I694:U694)) / COUNTIF(V692:$CV692, \">0\"), V687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(X687:$CV687) < $F691, MIN(W687, $F691 - SUM($I694:V694), $F691 - SUM(X687:$CV687)), MIN(($F691 - SUM($I694:V694)) / COUNTIF(W692:$CV692, \">0\"), W687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y687:$CV687) < $F691, MIN(X687, $F691 - SUM($I694:W694), $F691 - SUM(Y687:$CV687)), MIN(($F691 - SUM($I694:W694)) / COUNTIF(X692:$CV692, \">0\"), X687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z687:$CV687) < $F691, MIN(Y687, $F691 - SUM($I694:X694), $F691 - SUM(Z687:$CV687)), MIN(($F691 - SUM($I694:X694)) / COUNTIF(Y692:$CV692, \">0\"), Y687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA687:$CV687) < $F691, MIN(Z687, $F691 - SUM($I694:Y694), $F691 - SUM(AA687:$CV687)), MIN(($F691 - SUM($I694:Y694)) / COUNTIF(Z692:$CV692, \">0\"), Z687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB687:$CV687) < $F691, MIN(AA687, $F691 - SUM($I694:Z694), $F691 - SUM(AB687:$CV687)), MIN(($F691 - SUM($I694:Z694)) / COUNTIF(AA692:$CV692, \">0\"), AA687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC687:$CV687) < $F691, MIN(AB687, $F691 - SUM($I694:AA694), $F691 - SUM(AC687:$CV687)), MIN(($F691 - SUM($I694:AA694)) / COUNTIF(AB692:$CV692, \">0\"), AB687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD687:$CV687) < $F691, MIN(AC687, $F691 - SUM($I694:AB694), $F691 - SUM(AD687:$CV687)), MIN(($F691 - SUM($I694:AB694)) / COUNTIF(AC692:$CV692, \">0\"), AC687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE687:$CV687) < $F691, MIN(AD687, $F691 - SUM($I694:AC694), $F691 - SUM(AE687:$CV687)), MIN(($F691 - SUM($I694:AC694)) / COUNTIF(AD692:$CV692, \">0\"), AD687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF687:$CV687) < $F691, MIN(AE687, $F691 - SUM($I694:AD694), $F691 - SUM(AF687:$CV687)), MIN(($F691 - SUM($I694:AD694)) / COUNTIF(AE692:$CV692, \">0\"), AE687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG687:$CV687) < $F691, MIN(AF687, $F691 - SUM($I694:AE694), $F691 - SUM(AG687:$CV687)), MIN(($F691 - SUM($I694:AE694)) / COUNTIF(AF692:$CV692, \">0\"), AF687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH687:$CV687) < $F691, MIN(AG687, $F691 - SUM($I694:AF694), $F691 - SUM(AH687:$CV687)), MIN(($F691 - SUM($I694:AF694)) / COUNTIF(AG692:$CV692, \">0\"), AG687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI687:$CV687) < $F691, MIN(AH687, $F691 - SUM($I694:AG694), $F691 - SUM(AI687:$CV687)), MIN(($F691 - SUM($I694:AG694)) / COUNTIF(AH692:$CV692, \">0\"), AH687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ687:$CV687) < $F691, MIN(AI687, $F691 - SUM($I694:AH694), $F691 - SUM(AJ687:$CV687)), MIN(($F691 - SUM($I694:AH694)) / COUNTIF(AI692:$CV692, \">0\"), AI687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK687:$CV687) < $F691, MIN(AJ687, $F691 - SUM($I694:AI694), $F691 - SUM(AK687:$CV687)), MIN(($F691 - SUM($I694:AI694)) / COUNTIF(AJ692:$CV692, \">0\"), AJ687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL687:$CV687) < $F691, MIN(AK687, $F691 - SUM($I694:AJ694), $F691 - SUM(AL687:$CV687)), MIN(($F691 - SUM($I694:AJ694)) / COUNTIF(AK692:$CV692, \">0\"), AK687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM687:$CV687) < $F691, MIN(AL687, $F691 - SUM($I694:AK694), $F691 - SUM(AM687:$CV687)), MIN(($F691 - SUM($I694:AK694)) / COUNTIF(AL692:$CV692, \">0\"), AL687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN687:$CV687) < $F691, MIN(AM687, $F691 - SUM($I694:AL694), $F691 - SUM(AN687:$CV687)), MIN(($F691 - SUM($I694:AL694)) / COUNTIF(AM692:$CV692, \">0\"), AM687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO687:$CV687) < $F691, MIN(AN687, $F691 - SUM($I694:AM694), $F691 - SUM(AO687:$CV687)), MIN(($F691 - SUM($I694:AM694)) / COUNTIF(AN692:$CV692, \">0\"), AN687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP687:$CV687) < $F691, MIN(AO687, $F691 - SUM($I694:AN694), $F691 - SUM(AP687:$CV687)), MIN(($F691 - SUM($I694:AN694)) / COUNTIF(AO692:$CV692, \">0\"), AO687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ687:$CV687) < $F691, MIN(AP687, $F691 - SUM($I694:AO694), $F691 - SUM(AQ687:$CV687)), MIN(($F691 - SUM($I694:AO694)) / COUNTIF(AP692:$CV692, \">0\"), AP687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR687:$CV687) < $F691, MIN(AQ687, $F691 - SUM($I694:AP694), $F691 - SUM(AR687:$CV687)), MIN(($F691 - SUM($I694:AP694)) / COUNTIF(AQ692:$CV692, \">0\"), AQ687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS687:$CV687) < $F691, MIN(AR687, $F691 - SUM($I694:AQ694), $F691 - SUM(AS687:$CV687)), MIN(($F691 - SUM($I694:AQ694)) / COUNTIF(AR692:$CV692, \">0\"), AR687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT687:$CV687) < $F691, MIN(AS687, $F691 - SUM($I694:AR694), $F691 - SUM(AT687:$CV687)), MIN(($F691 - SUM($I694:AR694)) / COUNTIF(AS692:$CV692, \">0\"), AS687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU687:$CV687) < $F691, MIN(AT687, $F691 - SUM($I694:AS694), $F691 - SUM(AU687:$CV687)), MIN(($F691 - SUM($I694:AS694)) / COUNTIF(AT692:$CV692, \">0\"), AT687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV687:$CV687) < $F691, MIN(AU687, $F691 - SUM($I694:AT694), $F691 - SUM(AV687:$CV687)), MIN(($F691 - SUM($I694:AT694)) / COUNTIF(AU692:$CV692, \">0\"), AU687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW687:$CV687) < $F691, MIN(AV687, $F691 - SUM($I694:AU694), $F691 - SUM(AW687:$CV687)), MIN(($F691 - SUM($I694:AU694)) / COUNTIF(AV692:$CV692, \">0\"), AV687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX687:$CV687) < $F691, MIN(AW687, $F691 - SUM($I694:AV694), $F691 - SUM(AX687:$CV687)), MIN(($F691 - SUM($I694:AV694)) / COUNTIF(AW692:$CV692, \">0\"), AW687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY687:$CV687) < $F691, MIN(AX687, $F691 - SUM($I694:AW694), $F691 - SUM(AY687:$CV687)), MIN(($F691 - SUM($I694:AW694)) / COUNTIF(AX692:$CV692, \">0\"), AX687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ687:$CV687) < $F691, MIN(AY687, $F691 - SUM($I694:AX694), $F691 - SUM(AZ687:$CV687)), MIN(($F691 - SUM($I694:AX694)) / COUNTIF(AY692:$CV692, \">0\"), AY687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA687:$CV687) < $F691, MIN(AZ687, $F691 - SUM($I694:AY694), $F691 - SUM(BA687:$CV687)), MIN(($F691 - SUM($I694:AY694)) / COUNTIF(AZ692:$CV692, \">0\"), AZ687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB687:$CV687) < $F691, MIN(BA687, $F691 - SUM($I694:AZ694), $F691 - SUM(BB687:$CV687)), MIN(($F691 - SUM($I694:AZ694)) / COUNTIF(BA692:$CV692, \">0\"), BA687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC687:$CV687) < $F691, MIN(BB687, $F691 - SUM($I694:BA694), $F691 - SUM(BC687:$CV687)), MIN(($F691 - SUM($I694:BA694)) / COUNTIF(BB692:$CV692, \">0\"), BB687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD687:$CV687) < $F691, MIN(BC687, $F691 - SUM($I694:BB694), $F691 - SUM(BD687:$CV687)), MIN(($F691 - SUM($I694:BB694)) / COUNTIF(BC692:$CV692, \">0\"), BC687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE687:$CV687) < $F691, MIN(BD687, $F691 - SUM($I694:BC694), $F691 - SUM(BE687:$CV687)), MIN(($F691 - SUM($I694:BC694)) / COUNTIF(BD692:$CV692, \">0\"), BD687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF687:$CV687) < $F691, MIN(BE687, $F691 - SUM($I694:BD694), $F691 - SUM(BF687:$CV687)), MIN(($F691 - SUM($I694:BD694)) / COUNTIF(BE692:$CV692, \">0\"), BE687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG687:$CV687) < $F691, MIN(BF687, $F691 - SUM($I694:BE694), $F691 - SUM(BG687:$CV687)), MIN(($F691 - SUM($I694:BE694)) / COUNTIF(BF692:$CV692, \">0\"), BF687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH687:$CV687) < $F691, MIN(BG687, $F691 - SUM($I694:BF694), $F691 - SUM(BH687:$CV687)), MIN(($F691 - SUM($I694:BF694)) / COUNTIF(BG692:$CV692, \">0\"), BG687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI687:$CV687) < $F691, MIN(BH687, $F691 - SUM($I694:BG694), $F691 - SUM(BI687:$CV687)), MIN(($F691 - SUM($I694:BG694)) / COUNTIF(BH692:$CV692, \">0\"), BH687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ687:$CV687) < $F691, MIN(BI687, $F691 - SUM($I694:BH694), $F691 - SUM(BJ687:$CV687)), MIN(($F691 - SUM($I694:BH694)) / COUNTIF(BI692:$CV692, \">0\"), BI687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK687:$CV687) < $F691, MIN(BJ687, $F691 - SUM($I694:BI694), $F691 - SUM(BK687:$CV687)), MIN(($F691 - SUM($I694:BI694)) / COUNTIF(BJ692:$CV692, \">0\"), BJ687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL687:$CV687) < $F691, MIN(BK687, $F691 - SUM($I694:BJ694), $F691 - SUM(BL687:$CV687)), MIN(($F691 - SUM($I694:BJ694)) / COUNTIF(BK692:$CV692, \">0\"), BK687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM687:$CV687) < $F691, MIN(BL687, $F691 - SUM($I694:BK694), $F691 - SUM(BM687:$CV687)), MIN(($F691 - SUM($I694:BK694)) / COUNTIF(BL692:$CV692, \">0\"), BL687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN687:$CV687) < $F691, MIN(BM687, $F691 - SUM($I694:BL694), $F691 - SUM(BN687:$CV687)), MIN(($F691 - SUM($I694:BL694)) / COUNTIF(BM692:$CV692, \">0\"), BM687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO687:$CV687) < $F691, MIN(BN687, $F691 - SUM($I694:BM694), $F691 - SUM(BO687:$CV687)), MIN(($F691 - SUM($I694:BM694)) / COUNTIF(BN692:$CV692, \">0\"), BN687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP687:$CV687) < $F691, MIN(BO687, $F691 - SUM($I694:BN694), $F691 - SUM(BP687:$CV687)), MIN(($F691 - SUM($I694:BN694)) / COUNTIF(BO692:$CV692, \">0\"), BO687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ687:$CV687) < $F691, MIN(BP687, $F691 - SUM($I694:BO694), $F691 - SUM(BQ687:$CV687)), MIN(($F691 - SUM($I694:BO694)) / COUNTIF(BP692:$CV692, \">0\"), BP687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR687:$CV687) < $F691, MIN(BQ687, $F691 - SUM($I694:BP694), $F691 - SUM(BR687:$CV687)), MIN(($F691 - SUM($I694:BP694)) / COUNTIF(BQ692:$CV692, \">0\"), BQ687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS687:$CV687) < $F691, MIN(BR687, $F691 - SUM($I694:BQ694), $F691 - SUM(BS687:$CV687)), MIN(($F691 - SUM($I694:BQ694)) / COUNTIF(BR692:$CV692, \">0\"), BR687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT687:$CV687) < $F691, MIN(BS687, $F691 - SUM($I694:BR694), $F691 - SUM(BT687:$CV687)), MIN(($F691 - SUM($I694:BR694)) / COUNTIF(BS692:$CV692, \">0\"), BS687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU687:$CV687) < $F691, MIN(BT687, $F691 - SUM($I694:BS694), $F691 - SUM(BU687:$CV687)), MIN(($F691 - SUM($I694:BS694)) / COUNTIF(BT692:$CV692, \">0\"), BT687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV687:$CV687) < $F691, MIN(BU687, $F691 - SUM($I694:BT694), $F691 - SUM(BV687:$CV687)), MIN(($F691 - SUM($I694:BT694)) / COUNTIF(BU692:$CV692, \">0\"), BU687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW687:$CV687) < $F691, MIN(BV687, $F691 - SUM($I694:BU694), $F691 - SUM(BW687:$CV687)), MIN(($F691 - SUM($I694:BU694)) / COUNTIF(BV692:$CV692, \">0\"), BV687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX687:$CV687) < $F691, MIN(BW687, $F691 - SUM($I694:BV694), $F691 - SUM(BX687:$CV687)), MIN(($F691 - SUM($I694:BV694)) / COUNTIF(BW692:$CV692, \">0\"), BW687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY687:$CV687) < $F691, MIN(BX687, $F691 - SUM($I694:BW694), $F691 - SUM(BY687:$CV687)), MIN(($F691 - SUM($I694:BW694)) / COUNTIF(BX692:$CV692, \">0\"), BX687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ687:$CV687) < $F691, MIN(BY687, $F691 - SUM($I694:BX694), $F691 - SUM(BZ687:$CV687)), MIN(($F691 - SUM($I694:BX694)) / COUNTIF(BY692:$CV692, \">0\"), BY687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA687:$CV687) < $F691, MIN(BZ687, $F691 - SUM($I694:BY694), $F691 - SUM(CA687:$CV687)), MIN(($F691 - SUM($I694:BY694)) / COUNTIF(BZ692:$CV692, \">0\"), BZ687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB687:$CV687) < $F691, MIN(CA687, $F691 - SUM($I694:BZ694), $F691 - SUM(CB687:$CV687)), MIN(($F691 - SUM($I694:BZ694)) / COUNTIF(CA692:$CV692, \">0\"), CA687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC687:$CV687) < $F691, MIN(CB687, $F691 - SUM($I694:CA694), $F691 - SUM(CC687:$CV687)), MIN(($F691 - SUM($I694:CA694)) / COUNTIF(CB692:$CV692, \">0\"), CB687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD687:$CV687) < $F691, MIN(CC687, $F691 - SUM($I694:CB694), $F691 - SUM(CD687:$CV687)), MIN(($F691 - SUM($I694:CB694)) / COUNTIF(CC692:$CV692, \">0\"), CC687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE687:$CV687) < $F691, MIN(CD687, $F691 - SUM($I694:CC694), $F691 - SUM(CE687:$CV687)), MIN(($F691 - SUM($I694:CC694)) / COUNTIF(CD692:$CV692, \">0\"), CD687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF687:$CV687) < $F691, MIN(CE687, $F691 - SUM($I694:CD694), $F691 - SUM(CF687:$CV687)), MIN(($F691 - SUM($I694:CD694)) / COUNTIF(CE692:$CV692, \">0\"), CE687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG687:$CV687) < $F691, MIN(CF687, $F691 - SUM($I694:CE694), $F691 - SUM(CG687:$CV687)), MIN(($F691 - SUM($I694:CE694)) / COUNTIF(CF692:$CV692, \">0\"), CF687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH687:$CV687) < $F691, MIN(CG687, $F691 - SUM($I694:CF694), $F691 - SUM(CH687:$CV687)), MIN(($F691 - SUM($I694:CF694)) / COUNTIF(CG692:$CV692, \">0\"), CG687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI687:$CV687) < $F691, MIN(CH687, $F691 - SUM($I694:CG694), $F691 - SUM(CI687:$CV687)), MIN(($F691 - SUM($I694:CG694)) / COUNTIF(CH692:$CV692, \">0\"), CH687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ687:$CV687) < $F691, MIN(CI687, $F691 - SUM($I694:CH694), $F691 - SUM(CJ687:$CV687)), MIN(($F691 - SUM($I694:CH694)) / COUNTIF(CI692:$CV692, \">0\"), CI687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK687:$CV687) < $F691, MIN(CJ687, $F691 - SUM($I694:CI694), $F691 - SUM(CK687:$CV687)), MIN(($F691 - SUM($I694:CI694)) / COUNTIF(CJ692:$CV692, \">0\"), CJ687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL687:$CV687) < $F691, MIN(CK687, $F691 - SUM($I694:CJ694), $F691 - SUM(CL687:$CV687)), MIN(($F691 - SUM($I694:CJ694)) / COUNTIF(CK692:$CV692, \">0\"), CK687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM687:$CV687) < $F691, MIN(CL687, $F691 - SUM($I694:CK694), $F691 - SUM(CM687:$CV687)), MIN(($F691 - SUM($I694:CK694)) / COUNTIF(CL692:$CV692, \">0\"), CL687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN687:$CV687) < $F691, MIN(CM687, $F691 - SUM($I694:CL694), $F691 - SUM(CN687:$CV687)), MIN(($F691 - SUM($I694:CL694)) / COUNTIF(CM692:$CV692, \">0\"), CM687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO687:$CV687) < $F691, MIN(CN687, $F691 - SUM($I694:CM694), $F691 - SUM(CO687:$CV687)), MIN(($F691 - SUM($I694:CM694)) / COUNTIF(CN692:$CV692, \">0\"), CN687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP687:$CV687) < $F691, MIN(CO687, $F691 - SUM($I694:CN694), $F691 - SUM(CP687:$CV687)), MIN(($F691 - SUM($I694:CN694)) / COUNTIF(CO692:$CV692, \">0\"), CO687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ687:$CV687) < $F691, MIN(CP687, $F691 - SUM($I694:CO694), $F691 - SUM(CQ687:$CV687)), MIN(($F691 - SUM($I694:CO694)) / COUNTIF(CP692:$CV692, \">0\"), CP687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR687:$CV687) < $F691, MIN(CQ687, $F691 - SUM($I694:CP694), $F691 - SUM(CR687:$CV687)), MIN(($F691 - SUM($I694:CP694)) / COUNTIF(CQ692:$CV692, \">0\"), CQ687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS687:$CV687) < $F691, MIN(CR687, $F691 - SUM($I694:CQ694), $F691 - SUM(CS687:$CV687)), MIN(($F691 - SUM($I694:CQ694)) / COUNTIF(CR692:$CV692, \">0\"), CR687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT687:$CV687) < $F691, MIN(CS687, $F691 - SUM($I694:CR694), $F691 - SUM(CT687:$CV687)), MIN(($F691 - SUM($I694:CR694)) / COUNTIF(CS692:$CV692, \">0\"), CS687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU687:$CV687) < $F691, MIN(CT687, $F691 - SUM($I694:CS694), $F691 - SUM(CU687:$CV687)), MIN(($F691 - SUM($I694:CS694)) / COUNTIF(CT692:$CV692, \">0\"), CT687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV687:$CV687) < $F691, MIN(CU687, $F691 - SUM($I694:CT694), $F691 - SUM(CV687:$CV687)), MIN(($F691 - SUM($I694:CT694)) / COUNTIF(CU692:$CV692, \">0\"), CU687)) * $F693, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV687:CV687) < $F691, MIN(CV687, $F691 - SUM($I694:CU694), $F691 - SUM($CV687:CV687)), MIN(($F691 - SUM($I694:CU694)) / COUNTIF(CV692:$CV692, \">0\"), CV687)) * $F693, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J695:CV695)","v":0},"mmcf",null,null,{"$f":"IF($F693 = 0, J692, J694)","v":0},{"$f":"IF($F693 = 0, K692, K694)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F693 = 0, BW692, BW694)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J695 > 0, $F689, 0)","v":0},{"$f":"IF(K695 > 0, $F689, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW695 > 0, $F689, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 29"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J699:CV699)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527 - J539 - J551 - J563 - J575 - J587 - J599 - J611 - J623 - J635 - J647 - J659 - J671 - J683 - J695, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527 - K539 - K551 - K563 - K575 - K587 - K599 - K611 - K623 - K635 - K647 - K659 - K671 - K683 - K695, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527 - BW539 - BW551 - BW563 - BW575 - BW587 - BW599 - BW611 - BW623 - BW635 - BW647 - BW659 - BW671 - BW683 - BW695, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J700:CV700)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I699:I699) = 0, J699 > 0), J699, 0)","v":0},{"$f":"IF(AND(SUM($I699:J699) = 0, K699 > 0), K699, 0)","v":0},{"$f":"IF(AND(SUM($I699:K699) = 0, L699 > 0), L699, 0)","v":0},{"$f":"IF(AND(SUM($I699:L699) = 0, M699 > 0), M699, 0)","v":0},{"$f":"IF(AND(SUM($I699:M699) = 0, N699 > 0), N699, 0)","v":0},{"$f":"IF(AND(SUM($I699:N699) = 0, O699 > 0), O699, 0)","v":0},{"$f":"IF(AND(SUM($I699:O699) = 0, P699 > 0), P699, 0)","v":0},{"$f":"IF(AND(SUM($I699:P699) = 0, Q699 > 0), Q699, 0)","v":0},{"$f":"IF(AND(SUM($I699:Q699) = 0, R699 > 0), R699, 0)","v":0},{"$f":"IF(AND(SUM($I699:R699) = 0, S699 > 0), S699, 0)","v":0},{"$f":"IF(AND(SUM($I699:S699) = 0, T699 > 0), T699, 0)","v":0},{"$f":"IF(AND(SUM($I699:T699) = 0, U699 > 0), U699, 0)","v":0},{"$f":"IF(AND(SUM($I699:U699) = 0, V699 > 0), V699, 0)","v":0},{"$f":"IF(AND(SUM($I699:V699) = 0, W699 > 0), W699, 0)","v":0},{"$f":"IF(AND(SUM($I699:W699) = 0, X699 > 0), X699, 0)","v":0},{"$f":"IF(AND(SUM($I699:X699) = 0, Y699 > 0), Y699, 0)","v":0},{"$f":"IF(AND(SUM($I699:Y699) = 0, Z699 > 0), Z699, 0)","v":0},{"$f":"IF(AND(SUM($I699:Z699) = 0, AA699 > 0), AA699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AA699) = 0, AB699 > 0), AB699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AB699) = 0, AC699 > 0), AC699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AC699) = 0, AD699 > 0), AD699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AD699) = 0, AE699 > 0), AE699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AE699) = 0, AF699 > 0), AF699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AF699) = 0, AG699 > 0), AG699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AG699) = 0, AH699 > 0), AH699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AH699) = 0, AI699 > 0), AI699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AI699) = 0, AJ699 > 0), AJ699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AJ699) = 0, AK699 > 0), AK699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AK699) = 0, AL699 > 0), AL699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AL699) = 0, AM699 > 0), AM699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AM699) = 0, AN699 > 0), AN699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AN699) = 0, AO699 > 0), AO699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AO699) = 0, AP699 > 0), AP699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AP699) = 0, AQ699 > 0), AQ699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AQ699) = 0, AR699 > 0), AR699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AR699) = 0, AS699 > 0), AS699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AS699) = 0, AT699 > 0), AT699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AT699) = 0, AU699 > 0), AU699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AU699) = 0, AV699 > 0), AV699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AV699) = 0, AW699 > 0), AW699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AW699) = 0, AX699 > 0), AX699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AX699) = 0, AY699 > 0), AY699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AY699) = 0, AZ699 > 0), AZ699, 0)","v":0},{"$f":"IF(AND(SUM($I699:AZ699) = 0, BA699 > 0), BA699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BA699) = 0, BB699 > 0), BB699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BB699) = 0, BC699 > 0), BC699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BC699) = 0, BD699 > 0), BD699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BD699) = 0, BE699 > 0), BE699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BE699) = 0, BF699 > 0), BF699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BF699) = 0, BG699 > 0), BG699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BG699) = 0, BH699 > 0), BH699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BH699) = 0, BI699 > 0), BI699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BI699) = 0, BJ699 > 0), BJ699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BJ699) = 0, BK699 > 0), BK699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BK699) = 0, BL699 > 0), BL699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BL699) = 0, BM699 > 0), BM699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BM699) = 0, BN699 > 0), BN699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BN699) = 0, BO699 > 0), BO699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BO699) = 0, BP699 > 0), BP699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BP699) = 0, BQ699 > 0), BQ699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BQ699) = 0, BR699 > 0), BR699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BR699) = 0, BS699 > 0), BS699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BS699) = 0, BT699 > 0), BT699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BT699) = 0, BU699 > 0), BU699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BU699) = 0, BV699 > 0), BV699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BV699) = 0, BW699 > 0), BW699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BW699) = 0, BX699 > 0), BX699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BX699) = 0, BY699 > 0), BY699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BY699) = 0, BZ699 > 0), BZ699, 0)","v":0},{"$f":"IF(AND(SUM($I699:BZ699) = 0, CA699 > 0), CA699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CA699) = 0, CB699 > 0), CB699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CB699) = 0, CC699 > 0), CC699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CC699) = 0, CD699 > 0), CD699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CD699) = 0, CE699 > 0), CE699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CE699) = 0, CF699 > 0), CF699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CF699) = 0, CG699 > 0), CG699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CG699) = 0, CH699 > 0), CH699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CH699) = 0, CI699 > 0), CI699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CI699) = 0, CJ699 > 0), CJ699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CJ699) = 0, CK699 > 0), CK699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CK699) = 0, CL699 > 0), CL699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CL699) = 0, CM699 > 0), CM699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CM699) = 0, CN699 > 0), CN699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CN699) = 0, CO699 > 0), CO699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CO699) = 0, CP699 > 0), CP699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CP699) = 0, CQ699 > 0), CQ699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CQ699) = 0, CR699 > 0), CR699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CR699) = 0, CS699 > 0), CS699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CS699) = 0, CT699 > 0), CT699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CT699) = 0, CU699 > 0), CU699, 0)","v":0},{"$f":"IF(AND(SUM($I699:CU699) = 0, CV699 > 0), CV699, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J701:CV701)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J700 / $F$355, $F699 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K700 / $F$355, $F699 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW700 / $F$355, $F699 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F701","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F701","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J704:CV704)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I704:I704) < $F703, MIN(J699, $F702, $F703 - SUM($I704:I704)), 0)","v":0},{"$f":"IF(SUM($I704:J704) < $F703, MIN(K699, $F702, $F703 - SUM($I704:J704)), 0)","v":0},{"$f":"IF(SUM($I704:K704) < $F703, MIN(L699, $F702, $F703 - SUM($I704:K704)), 0)","v":0},{"$f":"IF(SUM($I704:L704) < $F703, MIN(M699, $F702, $F703 - SUM($I704:L704)), 0)","v":0},{"$f":"IF(SUM($I704:M704) < $F703, MIN(N699, $F702, $F703 - SUM($I704:M704)), 0)","v":0},{"$f":"IF(SUM($I704:N704) < $F703, MIN(O699, $F702, $F703 - SUM($I704:N704)), 0)","v":0},{"$f":"IF(SUM($I704:O704) < $F703, MIN(P699, $F702, $F703 - SUM($I704:O704)), 0)","v":0},{"$f":"IF(SUM($I704:P704) < $F703, MIN(Q699, $F702, $F703 - SUM($I704:P704)), 0)","v":0},{"$f":"IF(SUM($I704:Q704) < $F703, MIN(R699, $F702, $F703 - SUM($I704:Q704)), 0)","v":0},{"$f":"IF(SUM($I704:R704) < $F703, MIN(S699, $F702, $F703 - SUM($I704:R704)), 0)","v":0},{"$f":"IF(SUM($I704:S704) < $F703, MIN(T699, $F702, $F703 - SUM($I704:S704)), 0)","v":0},{"$f":"IF(SUM($I704:T704) < $F703, MIN(U699, $F702, $F703 - SUM($I704:T704)), 0)","v":0},{"$f":"IF(SUM($I704:U704) < $F703, MIN(V699, $F702, $F703 - SUM($I704:U704)), 0)","v":0},{"$f":"IF(SUM($I704:V704) < $F703, MIN(W699, $F702, $F703 - SUM($I704:V704)), 0)","v":0},{"$f":"IF(SUM($I704:W704) < $F703, MIN(X699, $F702, $F703 - SUM($I704:W704)), 0)","v":0},{"$f":"IF(SUM($I704:X704) < $F703, MIN(Y699, $F702, $F703 - SUM($I704:X704)), 0)","v":0},{"$f":"IF(SUM($I704:Y704) < $F703, MIN(Z699, $F702, $F703 - SUM($I704:Y704)), 0)","v":0},{"$f":"IF(SUM($I704:Z704) < $F703, MIN(AA699, $F702, $F703 - SUM($I704:Z704)), 0)","v":0},{"$f":"IF(SUM($I704:AA704) < $F703, MIN(AB699, $F702, $F703 - SUM($I704:AA704)), 0)","v":0},{"$f":"IF(SUM($I704:AB704) < $F703, MIN(AC699, $F702, $F703 - SUM($I704:AB704)), 0)","v":0},{"$f":"IF(SUM($I704:AC704) < $F703, MIN(AD699, $F702, $F703 - SUM($I704:AC704)), 0)","v":0},{"$f":"IF(SUM($I704:AD704) < $F703, MIN(AE699, $F702, $F703 - SUM($I704:AD704)), 0)","v":0},{"$f":"IF(SUM($I704:AE704) < $F703, MIN(AF699, $F702, $F703 - SUM($I704:AE704)), 0)","v":0},{"$f":"IF(SUM($I704:AF704) < $F703, MIN(AG699, $F702, $F703 - SUM($I704:AF704)), 0)","v":0},{"$f":"IF(SUM($I704:AG704) < $F703, MIN(AH699, $F702, $F703 - SUM($I704:AG704)), 0)","v":0},{"$f":"IF(SUM($I704:AH704) < $F703, MIN(AI699, $F702, $F703 - SUM($I704:AH704)), 0)","v":0},{"$f":"IF(SUM($I704:AI704) < $F703, MIN(AJ699, $F702, $F703 - SUM($I704:AI704)), 0)","v":0},{"$f":"IF(SUM($I704:AJ704) < $F703, MIN(AK699, $F702, $F703 - SUM($I704:AJ704)), 0)","v":0},{"$f":"IF(SUM($I704:AK704) < $F703, MIN(AL699, $F702, $F703 - SUM($I704:AK704)), 0)","v":0},{"$f":"IF(SUM($I704:AL704) < $F703, MIN(AM699, $F702, $F703 - SUM($I704:AL704)), 0)","v":0},{"$f":"IF(SUM($I704:AM704) < $F703, MIN(AN699, $F702, $F703 - SUM($I704:AM704)), 0)","v":0},{"$f":"IF(SUM($I704:AN704) < $F703, MIN(AO699, $F702, $F703 - SUM($I704:AN704)), 0)","v":0},{"$f":"IF(SUM($I704:AO704) < $F703, MIN(AP699, $F702, $F703 - SUM($I704:AO704)), 0)","v":0},{"$f":"IF(SUM($I704:AP704) < $F703, MIN(AQ699, $F702, $F703 - SUM($I704:AP704)), 0)","v":0},{"$f":"IF(SUM($I704:AQ704) < $F703, MIN(AR699, $F702, $F703 - SUM($I704:AQ704)), 0)","v":0},{"$f":"IF(SUM($I704:AR704) < $F703, MIN(AS699, $F702, $F703 - SUM($I704:AR704)), 0)","v":0},{"$f":"IF(SUM($I704:AS704) < $F703, MIN(AT699, $F702, $F703 - SUM($I704:AS704)), 0)","v":0},{"$f":"IF(SUM($I704:AT704) < $F703, MIN(AU699, $F702, $F703 - SUM($I704:AT704)), 0)","v":0},{"$f":"IF(SUM($I704:AU704) < $F703, MIN(AV699, $F702, $F703 - SUM($I704:AU704)), 0)","v":0},{"$f":"IF(SUM($I704:AV704) < $F703, MIN(AW699, $F702, $F703 - SUM($I704:AV704)), 0)","v":0},{"$f":"IF(SUM($I704:AW704) < $F703, MIN(AX699, $F702, $F703 - SUM($I704:AW704)), 0)","v":0},{"$f":"IF(SUM($I704:AX704) < $F703, MIN(AY699, $F702, $F703 - SUM($I704:AX704)), 0)","v":0},{"$f":"IF(SUM($I704:AY704) < $F703, MIN(AZ699, $F702, $F703 - SUM($I704:AY704)), 0)","v":0},{"$f":"IF(SUM($I704:AZ704) < $F703, MIN(BA699, $F702, $F703 - SUM($I704:AZ704)), 0)","v":0},{"$f":"IF(SUM($I704:BA704) < $F703, MIN(BB699, $F702, $F703 - SUM($I704:BA704)), 0)","v":0},{"$f":"IF(SUM($I704:BB704) < $F703, MIN(BC699, $F702, $F703 - SUM($I704:BB704)), 0)","v":0},{"$f":"IF(SUM($I704:BC704) < $F703, MIN(BD699, $F702, $F703 - SUM($I704:BC704)), 0)","v":0},{"$f":"IF(SUM($I704:BD704) < $F703, MIN(BE699, $F702, $F703 - SUM($I704:BD704)), 0)","v":0},{"$f":"IF(SUM($I704:BE704) < $F703, MIN(BF699, $F702, $F703 - SUM($I704:BE704)), 0)","v":0},{"$f":"IF(SUM($I704:BF704) < $F703, MIN(BG699, $F702, $F703 - SUM($I704:BF704)), 0)","v":0},{"$f":"IF(SUM($I704:BG704) < $F703, MIN(BH699, $F702, $F703 - SUM($I704:BG704)), 0)","v":0},{"$f":"IF(SUM($I704:BH704) < $F703, MIN(BI699, $F702, $F703 - SUM($I704:BH704)), 0)","v":0},{"$f":"IF(SUM($I704:BI704) < $F703, MIN(BJ699, $F702, $F703 - SUM($I704:BI704)), 0)","v":0},{"$f":"IF(SUM($I704:BJ704) < $F703, MIN(BK699, $F702, $F703 - SUM($I704:BJ704)), 0)","v":0},{"$f":"IF(SUM($I704:BK704) < $F703, MIN(BL699, $F702, $F703 - SUM($I704:BK704)), 0)","v":0},{"$f":"IF(SUM($I704:BL704) < $F703, MIN(BM699, $F702, $F703 - SUM($I704:BL704)), 0)","v":0},{"$f":"IF(SUM($I704:BM704) < $F703, MIN(BN699, $F702, $F703 - SUM($I704:BM704)), 0)","v":0},{"$f":"IF(SUM($I704:BN704) < $F703, MIN(BO699, $F702, $F703 - SUM($I704:BN704)), 0)","v":0},{"$f":"IF(SUM($I704:BO704) < $F703, MIN(BP699, $F702, $F703 - SUM($I704:BO704)), 0)","v":0},{"$f":"IF(SUM($I704:BP704) < $F703, MIN(BQ699, $F702, $F703 - SUM($I704:BP704)), 0)","v":0},{"$f":"IF(SUM($I704:BQ704) < $F703, MIN(BR699, $F702, $F703 - SUM($I704:BQ704)), 0)","v":0},{"$f":"IF(SUM($I704:BR704) < $F703, MIN(BS699, $F702, $F703 - SUM($I704:BR704)), 0)","v":0},{"$f":"IF(SUM($I704:BS704) < $F703, MIN(BT699, $F702, $F703 - SUM($I704:BS704)), 0)","v":0},{"$f":"IF(SUM($I704:BT704) < $F703, MIN(BU699, $F702, $F703 - SUM($I704:BT704)), 0)","v":0},{"$f":"IF(SUM($I704:BU704) < $F703, MIN(BV699, $F702, $F703 - SUM($I704:BU704)), 0)","v":0},{"$f":"IF(SUM($I704:BV704) < $F703, MIN(BW699, $F702, $F703 - SUM($I704:BV704)), 0)","v":0},{"$f":"IF(SUM($I704:BW704) < $F703, MIN(BX699, $F702, $F703 - SUM($I704:BW704)), 0)","v":0},{"$f":"IF(SUM($I704:BX704) < $F703, MIN(BY699, $F702, $F703 - SUM($I704:BX704)), 0)","v":0},{"$f":"IF(SUM($I704:BY704) < $F703, MIN(BZ699, $F702, $F703 - SUM($I704:BY704)), 0)","v":0},{"$f":"IF(SUM($I704:BZ704) < $F703, MIN(CA699, $F702, $F703 - SUM($I704:BZ704)), 0)","v":0},{"$f":"IF(SUM($I704:CA704) < $F703, MIN(CB699, $F702, $F703 - SUM($I704:CA704)), 0)","v":0},{"$f":"IF(SUM($I704:CB704) < $F703, MIN(CC699, $F702, $F703 - SUM($I704:CB704)), 0)","v":0},{"$f":"IF(SUM($I704:CC704) < $F703, MIN(CD699, $F702, $F703 - SUM($I704:CC704)), 0)","v":0},{"$f":"IF(SUM($I704:CD704) < $F703, MIN(CE699, $F702, $F703 - SUM($I704:CD704)), 0)","v":0},{"$f":"IF(SUM($I704:CE704) < $F703, MIN(CF699, $F702, $F703 - SUM($I704:CE704)), 0)","v":0},{"$f":"IF(SUM($I704:CF704) < $F703, MIN(CG699, $F702, $F703 - SUM($I704:CF704)), 0)","v":0},{"$f":"IF(SUM($I704:CG704) < $F703, MIN(CH699, $F702, $F703 - SUM($I704:CG704)), 0)","v":0},{"$f":"IF(SUM($I704:CH704) < $F703, MIN(CI699, $F702, $F703 - SUM($I704:CH704)), 0)","v":0},{"$f":"IF(SUM($I704:CI704) < $F703, MIN(CJ699, $F702, $F703 - SUM($I704:CI704)), 0)","v":0},{"$f":"IF(SUM($I704:CJ704) < $F703, MIN(CK699, $F702, $F703 - SUM($I704:CJ704)), 0)","v":0},{"$f":"IF(SUM($I704:CK704) < $F703, MIN(CL699, $F702, $F703 - SUM($I704:CK704)), 0)","v":0},{"$f":"IF(SUM($I704:CL704) < $F703, MIN(CM699, $F702, $F703 - SUM($I704:CL704)), 0)","v":0},{"$f":"IF(SUM($I704:CM704) < $F703, MIN(CN699, $F702, $F703 - SUM($I704:CM704)), 0)","v":0},{"$f":"IF(SUM($I704:CN704) < $F703, MIN(CO699, $F702, $F703 - SUM($I704:CN704)), 0)","v":0},{"$f":"IF(SUM($I704:CO704) < $F703, MIN(CP699, $F702, $F703 - SUM($I704:CO704)), 0)","v":0},{"$f":"IF(SUM($I704:CP704) < $F703, MIN(CQ699, $F702, $F703 - SUM($I704:CP704)), 0)","v":0},{"$f":"IF(SUM($I704:CQ704) < $F703, MIN(CR699, $F702, $F703 - SUM($I704:CQ704)), 0)","v":0},{"$f":"IF(SUM($I704:CR704) < $F703, MIN(CS699, $F702, $F703 - SUM($I704:CR704)), 0)","v":0},{"$f":"IF(SUM($I704:CS704) < $F703, MIN(CT699, $F702, $F703 - SUM($I704:CS704)), 0)","v":0},{"$f":"IF(SUM($I704:CT704) < $F703, MIN(CU699, $F702, $F703 - SUM($I704:CT704)), 0)","v":0},{"$f":"IF(SUM($I704:CU704) < $F703, MIN(CV699, $F702, $F703 - SUM($I704:CU704)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F704 < F703, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K699:$CV699) < $F703, MIN(J699, $F703 - SUM($I706:I706), $F703 - SUM(K699:$CV699)), MIN(($F703 - SUM($I706:I706)) / COUNTIF(J704:$CV704, \">0\"), J699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(L699:$CV699) < $F703, MIN(K699, $F703 - SUM($I706:J706), $F703 - SUM(L699:$CV699)), MIN(($F703 - SUM($I706:J706)) / COUNTIF(K704:$CV704, \">0\"), K699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(M699:$CV699) < $F703, MIN(L699, $F703 - SUM($I706:K706), $F703 - SUM(M699:$CV699)), MIN(($F703 - SUM($I706:K706)) / COUNTIF(L704:$CV704, \">0\"), L699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(N699:$CV699) < $F703, MIN(M699, $F703 - SUM($I706:L706), $F703 - SUM(N699:$CV699)), MIN(($F703 - SUM($I706:L706)) / COUNTIF(M704:$CV704, \">0\"), M699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(O699:$CV699) < $F703, MIN(N699, $F703 - SUM($I706:M706), $F703 - SUM(O699:$CV699)), MIN(($F703 - SUM($I706:M706)) / COUNTIF(N704:$CV704, \">0\"), N699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(P699:$CV699) < $F703, MIN(O699, $F703 - SUM($I706:N706), $F703 - SUM(P699:$CV699)), MIN(($F703 - SUM($I706:N706)) / COUNTIF(O704:$CV704, \">0\"), O699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q699:$CV699) < $F703, MIN(P699, $F703 - SUM($I706:O706), $F703 - SUM(Q699:$CV699)), MIN(($F703 - SUM($I706:O706)) / COUNTIF(P704:$CV704, \">0\"), P699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(R699:$CV699) < $F703, MIN(Q699, $F703 - SUM($I706:P706), $F703 - SUM(R699:$CV699)), MIN(($F703 - SUM($I706:P706)) / COUNTIF(Q704:$CV704, \">0\"), Q699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(S699:$CV699) < $F703, MIN(R699, $F703 - SUM($I706:Q706), $F703 - SUM(S699:$CV699)), MIN(($F703 - SUM($I706:Q706)) / COUNTIF(R704:$CV704, \">0\"), R699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(T699:$CV699) < $F703, MIN(S699, $F703 - SUM($I706:R706), $F703 - SUM(T699:$CV699)), MIN(($F703 - SUM($I706:R706)) / COUNTIF(S704:$CV704, \">0\"), S699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(U699:$CV699) < $F703, MIN(T699, $F703 - SUM($I706:S706), $F703 - SUM(U699:$CV699)), MIN(($F703 - SUM($I706:S706)) / COUNTIF(T704:$CV704, \">0\"), T699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(V699:$CV699) < $F703, MIN(U699, $F703 - SUM($I706:T706), $F703 - SUM(V699:$CV699)), MIN(($F703 - SUM($I706:T706)) / COUNTIF(U704:$CV704, \">0\"), U699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(W699:$CV699) < $F703, MIN(V699, $F703 - SUM($I706:U706), $F703 - SUM(W699:$CV699)), MIN(($F703 - SUM($I706:U706)) / COUNTIF(V704:$CV704, \">0\"), V699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(X699:$CV699) < $F703, MIN(W699, $F703 - SUM($I706:V706), $F703 - SUM(X699:$CV699)), MIN(($F703 - SUM($I706:V706)) / COUNTIF(W704:$CV704, \">0\"), W699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y699:$CV699) < $F703, MIN(X699, $F703 - SUM($I706:W706), $F703 - SUM(Y699:$CV699)), MIN(($F703 - SUM($I706:W706)) / COUNTIF(X704:$CV704, \">0\"), X699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z699:$CV699) < $F703, MIN(Y699, $F703 - SUM($I706:X706), $F703 - SUM(Z699:$CV699)), MIN(($F703 - SUM($I706:X706)) / COUNTIF(Y704:$CV704, \">0\"), Y699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA699:$CV699) < $F703, MIN(Z699, $F703 - SUM($I706:Y706), $F703 - SUM(AA699:$CV699)), MIN(($F703 - SUM($I706:Y706)) / COUNTIF(Z704:$CV704, \">0\"), Z699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB699:$CV699) < $F703, MIN(AA699, $F703 - SUM($I706:Z706), $F703 - SUM(AB699:$CV699)), MIN(($F703 - SUM($I706:Z706)) / COUNTIF(AA704:$CV704, \">0\"), AA699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC699:$CV699) < $F703, MIN(AB699, $F703 - SUM($I706:AA706), $F703 - SUM(AC699:$CV699)), MIN(($F703 - SUM($I706:AA706)) / COUNTIF(AB704:$CV704, \">0\"), AB699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD699:$CV699) < $F703, MIN(AC699, $F703 - SUM($I706:AB706), $F703 - SUM(AD699:$CV699)), MIN(($F703 - SUM($I706:AB706)) / COUNTIF(AC704:$CV704, \">0\"), AC699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE699:$CV699) < $F703, MIN(AD699, $F703 - SUM($I706:AC706), $F703 - SUM(AE699:$CV699)), MIN(($F703 - SUM($I706:AC706)) / COUNTIF(AD704:$CV704, \">0\"), AD699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF699:$CV699) < $F703, MIN(AE699, $F703 - SUM($I706:AD706), $F703 - SUM(AF699:$CV699)), MIN(($F703 - SUM($I706:AD706)) / COUNTIF(AE704:$CV704, \">0\"), AE699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG699:$CV699) < $F703, MIN(AF699, $F703 - SUM($I706:AE706), $F703 - SUM(AG699:$CV699)), MIN(($F703 - SUM($I706:AE706)) / COUNTIF(AF704:$CV704, \">0\"), AF699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH699:$CV699) < $F703, MIN(AG699, $F703 - SUM($I706:AF706), $F703 - SUM(AH699:$CV699)), MIN(($F703 - SUM($I706:AF706)) / COUNTIF(AG704:$CV704, \">0\"), AG699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI699:$CV699) < $F703, MIN(AH699, $F703 - SUM($I706:AG706), $F703 - SUM(AI699:$CV699)), MIN(($F703 - SUM($I706:AG706)) / COUNTIF(AH704:$CV704, \">0\"), AH699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ699:$CV699) < $F703, MIN(AI699, $F703 - SUM($I706:AH706), $F703 - SUM(AJ699:$CV699)), MIN(($F703 - SUM($I706:AH706)) / COUNTIF(AI704:$CV704, \">0\"), AI699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK699:$CV699) < $F703, MIN(AJ699, $F703 - SUM($I706:AI706), $F703 - SUM(AK699:$CV699)), MIN(($F703 - SUM($I706:AI706)) / COUNTIF(AJ704:$CV704, \">0\"), AJ699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL699:$CV699) < $F703, MIN(AK699, $F703 - SUM($I706:AJ706), $F703 - SUM(AL699:$CV699)), MIN(($F703 - SUM($I706:AJ706)) / COUNTIF(AK704:$CV704, \">0\"), AK699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM699:$CV699) < $F703, MIN(AL699, $F703 - SUM($I706:AK706), $F703 - SUM(AM699:$CV699)), MIN(($F703 - SUM($I706:AK706)) / COUNTIF(AL704:$CV704, \">0\"), AL699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN699:$CV699) < $F703, MIN(AM699, $F703 - SUM($I706:AL706), $F703 - SUM(AN699:$CV699)), MIN(($F703 - SUM($I706:AL706)) / COUNTIF(AM704:$CV704, \">0\"), AM699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO699:$CV699) < $F703, MIN(AN699, $F703 - SUM($I706:AM706), $F703 - SUM(AO699:$CV699)), MIN(($F703 - SUM($I706:AM706)) / COUNTIF(AN704:$CV704, \">0\"), AN699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP699:$CV699) < $F703, MIN(AO699, $F703 - SUM($I706:AN706), $F703 - SUM(AP699:$CV699)), MIN(($F703 - SUM($I706:AN706)) / COUNTIF(AO704:$CV704, \">0\"), AO699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ699:$CV699) < $F703, MIN(AP699, $F703 - SUM($I706:AO706), $F703 - SUM(AQ699:$CV699)), MIN(($F703 - SUM($I706:AO706)) / COUNTIF(AP704:$CV704, \">0\"), AP699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR699:$CV699) < $F703, MIN(AQ699, $F703 - SUM($I706:AP706), $F703 - SUM(AR699:$CV699)), MIN(($F703 - SUM($I706:AP706)) / COUNTIF(AQ704:$CV704, \">0\"), AQ699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS699:$CV699) < $F703, MIN(AR699, $F703 - SUM($I706:AQ706), $F703 - SUM(AS699:$CV699)), MIN(($F703 - SUM($I706:AQ706)) / COUNTIF(AR704:$CV704, \">0\"), AR699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT699:$CV699) < $F703, MIN(AS699, $F703 - SUM($I706:AR706), $F703 - SUM(AT699:$CV699)), MIN(($F703 - SUM($I706:AR706)) / COUNTIF(AS704:$CV704, \">0\"), AS699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU699:$CV699) < $F703, MIN(AT699, $F703 - SUM($I706:AS706), $F703 - SUM(AU699:$CV699)), MIN(($F703 - SUM($I706:AS706)) / COUNTIF(AT704:$CV704, \">0\"), AT699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV699:$CV699) < $F703, MIN(AU699, $F703 - SUM($I706:AT706), $F703 - SUM(AV699:$CV699)), MIN(($F703 - SUM($I706:AT706)) / COUNTIF(AU704:$CV704, \">0\"), AU699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW699:$CV699) < $F703, MIN(AV699, $F703 - SUM($I706:AU706), $F703 - SUM(AW699:$CV699)), MIN(($F703 - SUM($I706:AU706)) / COUNTIF(AV704:$CV704, \">0\"), AV699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX699:$CV699) < $F703, MIN(AW699, $F703 - SUM($I706:AV706), $F703 - SUM(AX699:$CV699)), MIN(($F703 - SUM($I706:AV706)) / COUNTIF(AW704:$CV704, \">0\"), AW699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY699:$CV699) < $F703, MIN(AX699, $F703 - SUM($I706:AW706), $F703 - SUM(AY699:$CV699)), MIN(($F703 - SUM($I706:AW706)) / COUNTIF(AX704:$CV704, \">0\"), AX699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ699:$CV699) < $F703, MIN(AY699, $F703 - SUM($I706:AX706), $F703 - SUM(AZ699:$CV699)), MIN(($F703 - SUM($I706:AX706)) / COUNTIF(AY704:$CV704, \">0\"), AY699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA699:$CV699) < $F703, MIN(AZ699, $F703 - SUM($I706:AY706), $F703 - SUM(BA699:$CV699)), MIN(($F703 - SUM($I706:AY706)) / COUNTIF(AZ704:$CV704, \">0\"), AZ699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB699:$CV699) < $F703, MIN(BA699, $F703 - SUM($I706:AZ706), $F703 - SUM(BB699:$CV699)), MIN(($F703 - SUM($I706:AZ706)) / COUNTIF(BA704:$CV704, \">0\"), BA699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC699:$CV699) < $F703, MIN(BB699, $F703 - SUM($I706:BA706), $F703 - SUM(BC699:$CV699)), MIN(($F703 - SUM($I706:BA706)) / COUNTIF(BB704:$CV704, \">0\"), BB699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD699:$CV699) < $F703, MIN(BC699, $F703 - SUM($I706:BB706), $F703 - SUM(BD699:$CV699)), MIN(($F703 - SUM($I706:BB706)) / COUNTIF(BC704:$CV704, \">0\"), BC699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE699:$CV699) < $F703, MIN(BD699, $F703 - SUM($I706:BC706), $F703 - SUM(BE699:$CV699)), MIN(($F703 - SUM($I706:BC706)) / COUNTIF(BD704:$CV704, \">0\"), BD699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF699:$CV699) < $F703, MIN(BE699, $F703 - SUM($I706:BD706), $F703 - SUM(BF699:$CV699)), MIN(($F703 - SUM($I706:BD706)) / COUNTIF(BE704:$CV704, \">0\"), BE699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG699:$CV699) < $F703, MIN(BF699, $F703 - SUM($I706:BE706), $F703 - SUM(BG699:$CV699)), MIN(($F703 - SUM($I706:BE706)) / COUNTIF(BF704:$CV704, \">0\"), BF699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH699:$CV699) < $F703, MIN(BG699, $F703 - SUM($I706:BF706), $F703 - SUM(BH699:$CV699)), MIN(($F703 - SUM($I706:BF706)) / COUNTIF(BG704:$CV704, \">0\"), BG699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI699:$CV699) < $F703, MIN(BH699, $F703 - SUM($I706:BG706), $F703 - SUM(BI699:$CV699)), MIN(($F703 - SUM($I706:BG706)) / COUNTIF(BH704:$CV704, \">0\"), BH699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ699:$CV699) < $F703, MIN(BI699, $F703 - SUM($I706:BH706), $F703 - SUM(BJ699:$CV699)), MIN(($F703 - SUM($I706:BH706)) / COUNTIF(BI704:$CV704, \">0\"), BI699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK699:$CV699) < $F703, MIN(BJ699, $F703 - SUM($I706:BI706), $F703 - SUM(BK699:$CV699)), MIN(($F703 - SUM($I706:BI706)) / COUNTIF(BJ704:$CV704, \">0\"), BJ699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL699:$CV699) < $F703, MIN(BK699, $F703 - SUM($I706:BJ706), $F703 - SUM(BL699:$CV699)), MIN(($F703 - SUM($I706:BJ706)) / COUNTIF(BK704:$CV704, \">0\"), BK699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM699:$CV699) < $F703, MIN(BL699, $F703 - SUM($I706:BK706), $F703 - SUM(BM699:$CV699)), MIN(($F703 - SUM($I706:BK706)) / COUNTIF(BL704:$CV704, \">0\"), BL699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN699:$CV699) < $F703, MIN(BM699, $F703 - SUM($I706:BL706), $F703 - SUM(BN699:$CV699)), MIN(($F703 - SUM($I706:BL706)) / COUNTIF(BM704:$CV704, \">0\"), BM699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO699:$CV699) < $F703, MIN(BN699, $F703 - SUM($I706:BM706), $F703 - SUM(BO699:$CV699)), MIN(($F703 - SUM($I706:BM706)) / COUNTIF(BN704:$CV704, \">0\"), BN699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP699:$CV699) < $F703, MIN(BO699, $F703 - SUM($I706:BN706), $F703 - SUM(BP699:$CV699)), MIN(($F703 - SUM($I706:BN706)) / COUNTIF(BO704:$CV704, \">0\"), BO699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ699:$CV699) < $F703, MIN(BP699, $F703 - SUM($I706:BO706), $F703 - SUM(BQ699:$CV699)), MIN(($F703 - SUM($I706:BO706)) / COUNTIF(BP704:$CV704, \">0\"), BP699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR699:$CV699) < $F703, MIN(BQ699, $F703 - SUM($I706:BP706), $F703 - SUM(BR699:$CV699)), MIN(($F703 - SUM($I706:BP706)) / COUNTIF(BQ704:$CV704, \">0\"), BQ699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS699:$CV699) < $F703, MIN(BR699, $F703 - SUM($I706:BQ706), $F703 - SUM(BS699:$CV699)), MIN(($F703 - SUM($I706:BQ706)) / COUNTIF(BR704:$CV704, \">0\"), BR699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT699:$CV699) < $F703, MIN(BS699, $F703 - SUM($I706:BR706), $F703 - SUM(BT699:$CV699)), MIN(($F703 - SUM($I706:BR706)) / COUNTIF(BS704:$CV704, \">0\"), BS699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU699:$CV699) < $F703, MIN(BT699, $F703 - SUM($I706:BS706), $F703 - SUM(BU699:$CV699)), MIN(($F703 - SUM($I706:BS706)) / COUNTIF(BT704:$CV704, \">0\"), BT699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV699:$CV699) < $F703, MIN(BU699, $F703 - SUM($I706:BT706), $F703 - SUM(BV699:$CV699)), MIN(($F703 - SUM($I706:BT706)) / COUNTIF(BU704:$CV704, \">0\"), BU699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW699:$CV699) < $F703, MIN(BV699, $F703 - SUM($I706:BU706), $F703 - SUM(BW699:$CV699)), MIN(($F703 - SUM($I706:BU706)) / COUNTIF(BV704:$CV704, \">0\"), BV699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX699:$CV699) < $F703, MIN(BW699, $F703 - SUM($I706:BV706), $F703 - SUM(BX699:$CV699)), MIN(($F703 - SUM($I706:BV706)) / COUNTIF(BW704:$CV704, \">0\"), BW699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY699:$CV699) < $F703, MIN(BX699, $F703 - SUM($I706:BW706), $F703 - SUM(BY699:$CV699)), MIN(($F703 - SUM($I706:BW706)) / COUNTIF(BX704:$CV704, \">0\"), BX699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ699:$CV699) < $F703, MIN(BY699, $F703 - SUM($I706:BX706), $F703 - SUM(BZ699:$CV699)), MIN(($F703 - SUM($I706:BX706)) / COUNTIF(BY704:$CV704, \">0\"), BY699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA699:$CV699) < $F703, MIN(BZ699, $F703 - SUM($I706:BY706), $F703 - SUM(CA699:$CV699)), MIN(($F703 - SUM($I706:BY706)) / COUNTIF(BZ704:$CV704, \">0\"), BZ699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB699:$CV699) < $F703, MIN(CA699, $F703 - SUM($I706:BZ706), $F703 - SUM(CB699:$CV699)), MIN(($F703 - SUM($I706:BZ706)) / COUNTIF(CA704:$CV704, \">0\"), CA699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC699:$CV699) < $F703, MIN(CB699, $F703 - SUM($I706:CA706), $F703 - SUM(CC699:$CV699)), MIN(($F703 - SUM($I706:CA706)) / COUNTIF(CB704:$CV704, \">0\"), CB699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD699:$CV699) < $F703, MIN(CC699, $F703 - SUM($I706:CB706), $F703 - SUM(CD699:$CV699)), MIN(($F703 - SUM($I706:CB706)) / COUNTIF(CC704:$CV704, \">0\"), CC699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE699:$CV699) < $F703, MIN(CD699, $F703 - SUM($I706:CC706), $F703 - SUM(CE699:$CV699)), MIN(($F703 - SUM($I706:CC706)) / COUNTIF(CD704:$CV704, \">0\"), CD699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF699:$CV699) < $F703, MIN(CE699, $F703 - SUM($I706:CD706), $F703 - SUM(CF699:$CV699)), MIN(($F703 - SUM($I706:CD706)) / COUNTIF(CE704:$CV704, \">0\"), CE699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG699:$CV699) < $F703, MIN(CF699, $F703 - SUM($I706:CE706), $F703 - SUM(CG699:$CV699)), MIN(($F703 - SUM($I706:CE706)) / COUNTIF(CF704:$CV704, \">0\"), CF699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH699:$CV699) < $F703, MIN(CG699, $F703 - SUM($I706:CF706), $F703 - SUM(CH699:$CV699)), MIN(($F703 - SUM($I706:CF706)) / COUNTIF(CG704:$CV704, \">0\"), CG699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI699:$CV699) < $F703, MIN(CH699, $F703 - SUM($I706:CG706), $F703 - SUM(CI699:$CV699)), MIN(($F703 - SUM($I706:CG706)) / COUNTIF(CH704:$CV704, \">0\"), CH699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ699:$CV699) < $F703, MIN(CI699, $F703 - SUM($I706:CH706), $F703 - SUM(CJ699:$CV699)), MIN(($F703 - SUM($I706:CH706)) / COUNTIF(CI704:$CV704, \">0\"), CI699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK699:$CV699) < $F703, MIN(CJ699, $F703 - SUM($I706:CI706), $F703 - SUM(CK699:$CV699)), MIN(($F703 - SUM($I706:CI706)) / COUNTIF(CJ704:$CV704, \">0\"), CJ699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL699:$CV699) < $F703, MIN(CK699, $F703 - SUM($I706:CJ706), $F703 - SUM(CL699:$CV699)), MIN(($F703 - SUM($I706:CJ706)) / COUNTIF(CK704:$CV704, \">0\"), CK699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM699:$CV699) < $F703, MIN(CL699, $F703 - SUM($I706:CK706), $F703 - SUM(CM699:$CV699)), MIN(($F703 - SUM($I706:CK706)) / COUNTIF(CL704:$CV704, \">0\"), CL699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN699:$CV699) < $F703, MIN(CM699, $F703 - SUM($I706:CL706), $F703 - SUM(CN699:$CV699)), MIN(($F703 - SUM($I706:CL706)) / COUNTIF(CM704:$CV704, \">0\"), CM699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO699:$CV699) < $F703, MIN(CN699, $F703 - SUM($I706:CM706), $F703 - SUM(CO699:$CV699)), MIN(($F703 - SUM($I706:CM706)) / COUNTIF(CN704:$CV704, \">0\"), CN699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP699:$CV699) < $F703, MIN(CO699, $F703 - SUM($I706:CN706), $F703 - SUM(CP699:$CV699)), MIN(($F703 - SUM($I706:CN706)) / COUNTIF(CO704:$CV704, \">0\"), CO699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ699:$CV699) < $F703, MIN(CP699, $F703 - SUM($I706:CO706), $F703 - SUM(CQ699:$CV699)), MIN(($F703 - SUM($I706:CO706)) / COUNTIF(CP704:$CV704, \">0\"), CP699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR699:$CV699) < $F703, MIN(CQ699, $F703 - SUM($I706:CP706), $F703 - SUM(CR699:$CV699)), MIN(($F703 - SUM($I706:CP706)) / COUNTIF(CQ704:$CV704, \">0\"), CQ699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS699:$CV699) < $F703, MIN(CR699, $F703 - SUM($I706:CQ706), $F703 - SUM(CS699:$CV699)), MIN(($F703 - SUM($I706:CQ706)) / COUNTIF(CR704:$CV704, \">0\"), CR699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT699:$CV699) < $F703, MIN(CS699, $F703 - SUM($I706:CR706), $F703 - SUM(CT699:$CV699)), MIN(($F703 - SUM($I706:CR706)) / COUNTIF(CS704:$CV704, \">0\"), CS699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU699:$CV699) < $F703, MIN(CT699, $F703 - SUM($I706:CS706), $F703 - SUM(CU699:$CV699)), MIN(($F703 - SUM($I706:CS706)) / COUNTIF(CT704:$CV704, \">0\"), CT699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV699:$CV699) < $F703, MIN(CU699, $F703 - SUM($I706:CT706), $F703 - SUM(CV699:$CV699)), MIN(($F703 - SUM($I706:CT706)) / COUNTIF(CU704:$CV704, \">0\"), CU699)) * $F705, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV699:CV699) < $F703, MIN(CV699, $F703 - SUM($I706:CU706), $F703 - SUM($CV699:CV699)), MIN(($F703 - SUM($I706:CU706)) / COUNTIF(CV704:$CV704, \">0\"), CV699)) * $F705, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J707:CV707)","v":0},"mmcf",null,null,{"$f":"IF($F705 = 0, J704, J706)","v":0},{"$f":"IF($F705 = 0, K704, K706)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F705 = 0, BW704, BW706)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J707 > 0, $F701, 0)","v":0},{"$f":"IF(K707 > 0, $F701, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW707 > 0, $F701, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 30"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J711:CV711)","v":0},"mmcf",null,null,{"$f":"MAX(J363 - J371 - J383 - J395 - J407 - J419 - J431 - J443 - J455 - J467 - J479 - J491 - J503 - J515 - J527 - J539 - J551 - J563 - J575 - J587 - J599 - J611 - J623 - J635 - J647 - J659 - J671 - J683 - J695 - J707, 0)","v":0},{"$f":"MAX(K363 - K371 - K383 - K395 - K407 - K419 - K431 - K443 - K455 - K467 - K479 - K491 - K503 - K515 - K527 - K539 - K551 - K563 - K575 - K587 - K599 - K611 - K623 - K635 - K647 - K659 - K671 - K683 - K695 - K707, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW363 - BW371 - BW383 - BW395 - BW407 - BW419 - BW431 - BW443 - BW455 - BW467 - BW479 - BW491 - BW503 - BW515 - BW527 - BW539 - BW551 - BW563 - BW575 - BW587 - BW599 - BW611 - BW623 - BW635 - BW647 - BW659 - BW671 - BW683 - BW695 - BW707, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J712:CV712)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I711:I711) = 0, J711 > 0), J711, 0)","v":0},{"$f":"IF(AND(SUM($I711:J711) = 0, K711 > 0), K711, 0)","v":0},{"$f":"IF(AND(SUM($I711:K711) = 0, L711 > 0), L711, 0)","v":0},{"$f":"IF(AND(SUM($I711:L711) = 0, M711 > 0), M711, 0)","v":0},{"$f":"IF(AND(SUM($I711:M711) = 0, N711 > 0), N711, 0)","v":0},{"$f":"IF(AND(SUM($I711:N711) = 0, O711 > 0), O711, 0)","v":0},{"$f":"IF(AND(SUM($I711:O711) = 0, P711 > 0), P711, 0)","v":0},{"$f":"IF(AND(SUM($I711:P711) = 0, Q711 > 0), Q711, 0)","v":0},{"$f":"IF(AND(SUM($I711:Q711) = 0, R711 > 0), R711, 0)","v":0},{"$f":"IF(AND(SUM($I711:R711) = 0, S711 > 0), S711, 0)","v":0},{"$f":"IF(AND(SUM($I711:S711) = 0, T711 > 0), T711, 0)","v":0},{"$f":"IF(AND(SUM($I711:T711) = 0, U711 > 0), U711, 0)","v":0},{"$f":"IF(AND(SUM($I711:U711) = 0, V711 > 0), V711, 0)","v":0},{"$f":"IF(AND(SUM($I711:V711) = 0, W711 > 0), W711, 0)","v":0},{"$f":"IF(AND(SUM($I711:W711) = 0, X711 > 0), X711, 0)","v":0},{"$f":"IF(AND(SUM($I711:X711) = 0, Y711 > 0), Y711, 0)","v":0},{"$f":"IF(AND(SUM($I711:Y711) = 0, Z711 > 0), Z711, 0)","v":0},{"$f":"IF(AND(SUM($I711:Z711) = 0, AA711 > 0), AA711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AA711) = 0, AB711 > 0), AB711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AB711) = 0, AC711 > 0), AC711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AC711) = 0, AD711 > 0), AD711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AD711) = 0, AE711 > 0), AE711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AE711) = 0, AF711 > 0), AF711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AF711) = 0, AG711 > 0), AG711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AG711) = 0, AH711 > 0), AH711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AH711) = 0, AI711 > 0), AI711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AI711) = 0, AJ711 > 0), AJ711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AJ711) = 0, AK711 > 0), AK711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AK711) = 0, AL711 > 0), AL711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AL711) = 0, AM711 > 0), AM711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AM711) = 0, AN711 > 0), AN711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AN711) = 0, AO711 > 0), AO711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AO711) = 0, AP711 > 0), AP711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AP711) = 0, AQ711 > 0), AQ711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AQ711) = 0, AR711 > 0), AR711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AR711) = 0, AS711 > 0), AS711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AS711) = 0, AT711 > 0), AT711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AT711) = 0, AU711 > 0), AU711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AU711) = 0, AV711 > 0), AV711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AV711) = 0, AW711 > 0), AW711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AW711) = 0, AX711 > 0), AX711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AX711) = 0, AY711 > 0), AY711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AY711) = 0, AZ711 > 0), AZ711, 0)","v":0},{"$f":"IF(AND(SUM($I711:AZ711) = 0, BA711 > 0), BA711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BA711) = 0, BB711 > 0), BB711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BB711) = 0, BC711 > 0), BC711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BC711) = 0, BD711 > 0), BD711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BD711) = 0, BE711 > 0), BE711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BE711) = 0, BF711 > 0), BF711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BF711) = 0, BG711 > 0), BG711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BG711) = 0, BH711 > 0), BH711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BH711) = 0, BI711 > 0), BI711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BI711) = 0, BJ711 > 0), BJ711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BJ711) = 0, BK711 > 0), BK711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BK711) = 0, BL711 > 0), BL711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BL711) = 0, BM711 > 0), BM711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BM711) = 0, BN711 > 0), BN711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BN711) = 0, BO711 > 0), BO711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BO711) = 0, BP711 > 0), BP711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BP711) = 0, BQ711 > 0), BQ711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BQ711) = 0, BR711 > 0), BR711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BR711) = 0, BS711 > 0), BS711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BS711) = 0, BT711 > 0), BT711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BT711) = 0, BU711 > 0), BU711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BU711) = 0, BV711 > 0), BV711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BV711) = 0, BW711 > 0), BW711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BW711) = 0, BX711 > 0), BX711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BX711) = 0, BY711 > 0), BY711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BY711) = 0, BZ711 > 0), BZ711, 0)","v":0},{"$f":"IF(AND(SUM($I711:BZ711) = 0, CA711 > 0), CA711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CA711) = 0, CB711 > 0), CB711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CB711) = 0, CC711 > 0), CC711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CC711) = 0, CD711 > 0), CD711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CD711) = 0, CE711 > 0), CE711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CE711) = 0, CF711 > 0), CF711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CF711) = 0, CG711 > 0), CG711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CG711) = 0, CH711 > 0), CH711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CH711) = 0, CI711 > 0), CI711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CI711) = 0, CJ711 > 0), CJ711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CJ711) = 0, CK711 > 0), CK711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CK711) = 0, CL711 > 0), CL711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CL711) = 0, CM711 > 0), CM711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CM711) = 0, CN711 > 0), CN711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CN711) = 0, CO711 > 0), CO711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CO711) = 0, CP711 > 0), CP711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CP711) = 0, CQ711 > 0), CQ711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CQ711) = 0, CR711 > 0), CR711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CR711) = 0, CS711 > 0), CS711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CS711) = 0, CT711 > 0), CT711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CT711) = 0, CU711 > 0), CU711, 0)","v":0},{"$f":"IF(AND(SUM($I711:CU711) = 0, CV711 > 0), CV711, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J713:CV713)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J712 / $F$355, $F711 / $F$357), 0)","v":0},{"$f":"ROUNDUP(MIN(K712 / $F$355, $F711 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW712 / $F$355, $F711 / $F$357), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$355 * F713","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$357 * F713","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J716:CV716)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I716:I716) < $F715, MIN(J711, $F714, $F715 - SUM($I716:I716)), 0)","v":0},{"$f":"IF(SUM($I716:J716) < $F715, MIN(K711, $F714, $F715 - SUM($I716:J716)), 0)","v":0},{"$f":"IF(SUM($I716:K716) < $F715, MIN(L711, $F714, $F715 - SUM($I716:K716)), 0)","v":0},{"$f":"IF(SUM($I716:L716) < $F715, MIN(M711, $F714, $F715 - SUM($I716:L716)), 0)","v":0},{"$f":"IF(SUM($I716:M716) < $F715, MIN(N711, $F714, $F715 - SUM($I716:M716)), 0)","v":0},{"$f":"IF(SUM($I716:N716) < $F715, MIN(O711, $F714, $F715 - SUM($I716:N716)), 0)","v":0},{"$f":"IF(SUM($I716:O716) < $F715, MIN(P711, $F714, $F715 - SUM($I716:O716)), 0)","v":0},{"$f":"IF(SUM($I716:P716) < $F715, MIN(Q711, $F714, $F715 - SUM($I716:P716)), 0)","v":0},{"$f":"IF(SUM($I716:Q716) < $F715, MIN(R711, $F714, $F715 - SUM($I716:Q716)), 0)","v":0},{"$f":"IF(SUM($I716:R716) < $F715, MIN(S711, $F714, $F715 - SUM($I716:R716)), 0)","v":0},{"$f":"IF(SUM($I716:S716) < $F715, MIN(T711, $F714, $F715 - SUM($I716:S716)), 0)","v":0},{"$f":"IF(SUM($I716:T716) < $F715, MIN(U711, $F714, $F715 - SUM($I716:T716)), 0)","v":0},{"$f":"IF(SUM($I716:U716) < $F715, MIN(V711, $F714, $F715 - SUM($I716:U716)), 0)","v":0},{"$f":"IF(SUM($I716:V716) < $F715, MIN(W711, $F714, $F715 - SUM($I716:V716)), 0)","v":0},{"$f":"IF(SUM($I716:W716) < $F715, MIN(X711, $F714, $F715 - SUM($I716:W716)), 0)","v":0},{"$f":"IF(SUM($I716:X716) < $F715, MIN(Y711, $F714, $F715 - SUM($I716:X716)), 0)","v":0},{"$f":"IF(SUM($I716:Y716) < $F715, MIN(Z711, $F714, $F715 - SUM($I716:Y716)), 0)","v":0},{"$f":"IF(SUM($I716:Z716) < $F715, MIN(AA711, $F714, $F715 - SUM($I716:Z716)), 0)","v":0},{"$f":"IF(SUM($I716:AA716) < $F715, MIN(AB711, $F714, $F715 - SUM($I716:AA716)), 0)","v":0},{"$f":"IF(SUM($I716:AB716) < $F715, MIN(AC711, $F714, $F715 - SUM($I716:AB716)), 0)","v":0},{"$f":"IF(SUM($I716:AC716) < $F715, MIN(AD711, $F714, $F715 - SUM($I716:AC716)), 0)","v":0},{"$f":"IF(SUM($I716:AD716) < $F715, MIN(AE711, $F714, $F715 - SUM($I716:AD716)), 0)","v":0},{"$f":"IF(SUM($I716:AE716) < $F715, MIN(AF711, $F714, $F715 - SUM($I716:AE716)), 0)","v":0},{"$f":"IF(SUM($I716:AF716) < $F715, MIN(AG711, $F714, $F715 - SUM($I716:AF716)), 0)","v":0},{"$f":"IF(SUM($I716:AG716) < $F715, MIN(AH711, $F714, $F715 - SUM($I716:AG716)), 0)","v":0},{"$f":"IF(SUM($I716:AH716) < $F715, MIN(AI711, $F714, $F715 - SUM($I716:AH716)), 0)","v":0},{"$f":"IF(SUM($I716:AI716) < $F715, MIN(AJ711, $F714, $F715 - SUM($I716:AI716)), 0)","v":0},{"$f":"IF(SUM($I716:AJ716) < $F715, MIN(AK711, $F714, $F715 - SUM($I716:AJ716)), 0)","v":0},{"$f":"IF(SUM($I716:AK716) < $F715, MIN(AL711, $F714, $F715 - SUM($I716:AK716)), 0)","v":0},{"$f":"IF(SUM($I716:AL716) < $F715, MIN(AM711, $F714, $F715 - SUM($I716:AL716)), 0)","v":0},{"$f":"IF(SUM($I716:AM716) < $F715, MIN(AN711, $F714, $F715 - SUM($I716:AM716)), 0)","v":0},{"$f":"IF(SUM($I716:AN716) < $F715, MIN(AO711, $F714, $F715 - SUM($I716:AN716)), 0)","v":0},{"$f":"IF(SUM($I716:AO716) < $F715, MIN(AP711, $F714, $F715 - SUM($I716:AO716)), 0)","v":0},{"$f":"IF(SUM($I716:AP716) < $F715, MIN(AQ711, $F714, $F715 - SUM($I716:AP716)), 0)","v":0},{"$f":"IF(SUM($I716:AQ716) < $F715, MIN(AR711, $F714, $F715 - SUM($I716:AQ716)), 0)","v":0},{"$f":"IF(SUM($I716:AR716) < $F715, MIN(AS711, $F714, $F715 - SUM($I716:AR716)), 0)","v":0},{"$f":"IF(SUM($I716:AS716) < $F715, MIN(AT711, $F714, $F715 - SUM($I716:AS716)), 0)","v":0},{"$f":"IF(SUM($I716:AT716) < $F715, MIN(AU711, $F714, $F715 - SUM($I716:AT716)), 0)","v":0},{"$f":"IF(SUM($I716:AU716) < $F715, MIN(AV711, $F714, $F715 - SUM($I716:AU716)), 0)","v":0},{"$f":"IF(SUM($I716:AV716) < $F715, MIN(AW711, $F714, $F715 - SUM($I716:AV716)), 0)","v":0},{"$f":"IF(SUM($I716:AW716) < $F715, MIN(AX711, $F714, $F715 - SUM($I716:AW716)), 0)","v":0},{"$f":"IF(SUM($I716:AX716) < $F715, MIN(AY711, $F714, $F715 - SUM($I716:AX716)), 0)","v":0},{"$f":"IF(SUM($I716:AY716) < $F715, MIN(AZ711, $F714, $F715 - SUM($I716:AY716)), 0)","v":0},{"$f":"IF(SUM($I716:AZ716) < $F715, MIN(BA711, $F714, $F715 - SUM($I716:AZ716)), 0)","v":0},{"$f":"IF(SUM($I716:BA716) < $F715, MIN(BB711, $F714, $F715 - SUM($I716:BA716)), 0)","v":0},{"$f":"IF(SUM($I716:BB716) < $F715, MIN(BC711, $F714, $F715 - SUM($I716:BB716)), 0)","v":0},{"$f":"IF(SUM($I716:BC716) < $F715, MIN(BD711, $F714, $F715 - SUM($I716:BC716)), 0)","v":0},{"$f":"IF(SUM($I716:BD716) < $F715, MIN(BE711, $F714, $F715 - SUM($I716:BD716)), 0)","v":0},{"$f":"IF(SUM($I716:BE716) < $F715, MIN(BF711, $F714, $F715 - SUM($I716:BE716)), 0)","v":0},{"$f":"IF(SUM($I716:BF716) < $F715, MIN(BG711, $F714, $F715 - SUM($I716:BF716)), 0)","v":0},{"$f":"IF(SUM($I716:BG716) < $F715, MIN(BH711, $F714, $F715 - SUM($I716:BG716)), 0)","v":0},{"$f":"IF(SUM($I716:BH716) < $F715, MIN(BI711, $F714, $F715 - SUM($I716:BH716)), 0)","v":0},{"$f":"IF(SUM($I716:BI716) < $F715, MIN(BJ711, $F714, $F715 - SUM($I716:BI716)), 0)","v":0},{"$f":"IF(SUM($I716:BJ716) < $F715, MIN(BK711, $F714, $F715 - SUM($I716:BJ716)), 0)","v":0},{"$f":"IF(SUM($I716:BK716) < $F715, MIN(BL711, $F714, $F715 - SUM($I716:BK716)), 0)","v":0},{"$f":"IF(SUM($I716:BL716) < $F715, MIN(BM711, $F714, $F715 - SUM($I716:BL716)), 0)","v":0},{"$f":"IF(SUM($I716:BM716) < $F715, MIN(BN711, $F714, $F715 - SUM($I716:BM716)), 0)","v":0},{"$f":"IF(SUM($I716:BN716) < $F715, MIN(BO711, $F714, $F715 - SUM($I716:BN716)), 0)","v":0},{"$f":"IF(SUM($I716:BO716) < $F715, MIN(BP711, $F714, $F715 - SUM($I716:BO716)), 0)","v":0},{"$f":"IF(SUM($I716:BP716) < $F715, MIN(BQ711, $F714, $F715 - SUM($I716:BP716)), 0)","v":0},{"$f":"IF(SUM($I716:BQ716) < $F715, MIN(BR711, $F714, $F715 - SUM($I716:BQ716)), 0)","v":0},{"$f":"IF(SUM($I716:BR716) < $F715, MIN(BS711, $F714, $F715 - SUM($I716:BR716)), 0)","v":0},{"$f":"IF(SUM($I716:BS716) < $F715, MIN(BT711, $F714, $F715 - SUM($I716:BS716)), 0)","v":0},{"$f":"IF(SUM($I716:BT716) < $F715, MIN(BU711, $F714, $F715 - SUM($I716:BT716)), 0)","v":0},{"$f":"IF(SUM($I716:BU716) < $F715, MIN(BV711, $F714, $F715 - SUM($I716:BU716)), 0)","v":0},{"$f":"IF(SUM($I716:BV716) < $F715, MIN(BW711, $F714, $F715 - SUM($I716:BV716)), 0)","v":0},{"$f":"IF(SUM($I716:BW716) < $F715, MIN(BX711, $F714, $F715 - SUM($I716:BW716)), 0)","v":0},{"$f":"IF(SUM($I716:BX716) < $F715, MIN(BY711, $F714, $F715 - SUM($I716:BX716)), 0)","v":0},{"$f":"IF(SUM($I716:BY716) < $F715, MIN(BZ711, $F714, $F715 - SUM($I716:BY716)), 0)","v":0},{"$f":"IF(SUM($I716:BZ716) < $F715, MIN(CA711, $F714, $F715 - SUM($I716:BZ716)), 0)","v":0},{"$f":"IF(SUM($I716:CA716) < $F715, MIN(CB711, $F714, $F715 - SUM($I716:CA716)), 0)","v":0},{"$f":"IF(SUM($I716:CB716) < $F715, MIN(CC711, $F714, $F715 - SUM($I716:CB716)), 0)","v":0},{"$f":"IF(SUM($I716:CC716) < $F715, MIN(CD711, $F714, $F715 - SUM($I716:CC716)), 0)","v":0},{"$f":"IF(SUM($I716:CD716) < $F715, MIN(CE711, $F714, $F715 - SUM($I716:CD716)), 0)","v":0},{"$f":"IF(SUM($I716:CE716) < $F715, MIN(CF711, $F714, $F715 - SUM($I716:CE716)), 0)","v":0},{"$f":"IF(SUM($I716:CF716) < $F715, MIN(CG711, $F714, $F715 - SUM($I716:CF716)), 0)","v":0},{"$f":"IF(SUM($I716:CG716) < $F715, MIN(CH711, $F714, $F715 - SUM($I716:CG716)), 0)","v":0},{"$f":"IF(SUM($I716:CH716) < $F715, MIN(CI711, $F714, $F715 - SUM($I716:CH716)), 0)","v":0},{"$f":"IF(SUM($I716:CI716) < $F715, MIN(CJ711, $F714, $F715 - SUM($I716:CI716)), 0)","v":0},{"$f":"IF(SUM($I716:CJ716) < $F715, MIN(CK711, $F714, $F715 - SUM($I716:CJ716)), 0)","v":0},{"$f":"IF(SUM($I716:CK716) < $F715, MIN(CL711, $F714, $F715 - SUM($I716:CK716)), 0)","v":0},{"$f":"IF(SUM($I716:CL716) < $F715, MIN(CM711, $F714, $F715 - SUM($I716:CL716)), 0)","v":0},{"$f":"IF(SUM($I716:CM716) < $F715, MIN(CN711, $F714, $F715 - SUM($I716:CM716)), 0)","v":0},{"$f":"IF(SUM($I716:CN716) < $F715, MIN(CO711, $F714, $F715 - SUM($I716:CN716)), 0)","v":0},{"$f":"IF(SUM($I716:CO716) < $F715, MIN(CP711, $F714, $F715 - SUM($I716:CO716)), 0)","v":0},{"$f":"IF(SUM($I716:CP716) < $F715, MIN(CQ711, $F714, $F715 - SUM($I716:CP716)), 0)","v":0},{"$f":"IF(SUM($I716:CQ716) < $F715, MIN(CR711, $F714, $F715 - SUM($I716:CQ716)), 0)","v":0},{"$f":"IF(SUM($I716:CR716) < $F715, MIN(CS711, $F714, $F715 - SUM($I716:CR716)), 0)","v":0},{"$f":"IF(SUM($I716:CS716) < $F715, MIN(CT711, $F714, $F715 - SUM($I716:CS716)), 0)","v":0},{"$f":"IF(SUM($I716:CT716) < $F715, MIN(CU711, $F714, $F715 - SUM($I716:CT716)), 0)","v":0},{"$f":"IF(SUM($I716:CU716) < $F715, MIN(CV711, $F714, $F715 - SUM($I716:CU716)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F716 < F715, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K711:$CV711) < $F715, MIN(J711, $F715 - SUM($I718:I718), $F715 - SUM(K711:$CV711)), MIN(($F715 - SUM($I718:I718)) / COUNTIF(J716:$CV716, \">0\"), J711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(L711:$CV711) < $F715, MIN(K711, $F715 - SUM($I718:J718), $F715 - SUM(L711:$CV711)), MIN(($F715 - SUM($I718:J718)) / COUNTIF(K716:$CV716, \">0\"), K711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(M711:$CV711) < $F715, MIN(L711, $F715 - SUM($I718:K718), $F715 - SUM(M711:$CV711)), MIN(($F715 - SUM($I718:K718)) / COUNTIF(L716:$CV716, \">0\"), L711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(N711:$CV711) < $F715, MIN(M711, $F715 - SUM($I718:L718), $F715 - SUM(N711:$CV711)), MIN(($F715 - SUM($I718:L718)) / COUNTIF(M716:$CV716, \">0\"), M711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(O711:$CV711) < $F715, MIN(N711, $F715 - SUM($I718:M718), $F715 - SUM(O711:$CV711)), MIN(($F715 - SUM($I718:M718)) / COUNTIF(N716:$CV716, \">0\"), N711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(P711:$CV711) < $F715, MIN(O711, $F715 - SUM($I718:N718), $F715 - SUM(P711:$CV711)), MIN(($F715 - SUM($I718:N718)) / COUNTIF(O716:$CV716, \">0\"), O711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q711:$CV711) < $F715, MIN(P711, $F715 - SUM($I718:O718), $F715 - SUM(Q711:$CV711)), MIN(($F715 - SUM($I718:O718)) / COUNTIF(P716:$CV716, \">0\"), P711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(R711:$CV711) < $F715, MIN(Q711, $F715 - SUM($I718:P718), $F715 - SUM(R711:$CV711)), MIN(($F715 - SUM($I718:P718)) / COUNTIF(Q716:$CV716, \">0\"), Q711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(S711:$CV711) < $F715, MIN(R711, $F715 - SUM($I718:Q718), $F715 - SUM(S711:$CV711)), MIN(($F715 - SUM($I718:Q718)) / COUNTIF(R716:$CV716, \">0\"), R711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(T711:$CV711) < $F715, MIN(S711, $F715 - SUM($I718:R718), $F715 - SUM(T711:$CV711)), MIN(($F715 - SUM($I718:R718)) / COUNTIF(S716:$CV716, \">0\"), S711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(U711:$CV711) < $F715, MIN(T711, $F715 - SUM($I718:S718), $F715 - SUM(U711:$CV711)), MIN(($F715 - SUM($I718:S718)) / COUNTIF(T716:$CV716, \">0\"), T711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(V711:$CV711) < $F715, MIN(U711, $F715 - SUM($I718:T718), $F715 - SUM(V711:$CV711)), MIN(($F715 - SUM($I718:T718)) / COUNTIF(U716:$CV716, \">0\"), U711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(W711:$CV711) < $F715, MIN(V711, $F715 - SUM($I718:U718), $F715 - SUM(W711:$CV711)), MIN(($F715 - SUM($I718:U718)) / COUNTIF(V716:$CV716, \">0\"), V711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(X711:$CV711) < $F715, MIN(W711, $F715 - SUM($I718:V718), $F715 - SUM(X711:$CV711)), MIN(($F715 - SUM($I718:V718)) / COUNTIF(W716:$CV716, \">0\"), W711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y711:$CV711) < $F715, MIN(X711, $F715 - SUM($I718:W718), $F715 - SUM(Y711:$CV711)), MIN(($F715 - SUM($I718:W718)) / COUNTIF(X716:$CV716, \">0\"), X711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z711:$CV711) < $F715, MIN(Y711, $F715 - SUM($I718:X718), $F715 - SUM(Z711:$CV711)), MIN(($F715 - SUM($I718:X718)) / COUNTIF(Y716:$CV716, \">0\"), Y711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA711:$CV711) < $F715, MIN(Z711, $F715 - SUM($I718:Y718), $F715 - SUM(AA711:$CV711)), MIN(($F715 - SUM($I718:Y718)) / COUNTIF(Z716:$CV716, \">0\"), Z711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB711:$CV711) < $F715, MIN(AA711, $F715 - SUM($I718:Z718), $F715 - SUM(AB711:$CV711)), MIN(($F715 - SUM($I718:Z718)) / COUNTIF(AA716:$CV716, \">0\"), AA711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC711:$CV711) < $F715, MIN(AB711, $F715 - SUM($I718:AA718), $F715 - SUM(AC711:$CV711)), MIN(($F715 - SUM($I718:AA718)) / COUNTIF(AB716:$CV716, \">0\"), AB711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD711:$CV711) < $F715, MIN(AC711, $F715 - SUM($I718:AB718), $F715 - SUM(AD711:$CV711)), MIN(($F715 - SUM($I718:AB718)) / COUNTIF(AC716:$CV716, \">0\"), AC711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE711:$CV711) < $F715, MIN(AD711, $F715 - SUM($I718:AC718), $F715 - SUM(AE711:$CV711)), MIN(($F715 - SUM($I718:AC718)) / COUNTIF(AD716:$CV716, \">0\"), AD711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF711:$CV711) < $F715, MIN(AE711, $F715 - SUM($I718:AD718), $F715 - SUM(AF711:$CV711)), MIN(($F715 - SUM($I718:AD718)) / COUNTIF(AE716:$CV716, \">0\"), AE711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG711:$CV711) < $F715, MIN(AF711, $F715 - SUM($I718:AE718), $F715 - SUM(AG711:$CV711)), MIN(($F715 - SUM($I718:AE718)) / COUNTIF(AF716:$CV716, \">0\"), AF711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH711:$CV711) < $F715, MIN(AG711, $F715 - SUM($I718:AF718), $F715 - SUM(AH711:$CV711)), MIN(($F715 - SUM($I718:AF718)) / COUNTIF(AG716:$CV716, \">0\"), AG711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI711:$CV711) < $F715, MIN(AH711, $F715 - SUM($I718:AG718), $F715 - SUM(AI711:$CV711)), MIN(($F715 - SUM($I718:AG718)) / COUNTIF(AH716:$CV716, \">0\"), AH711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ711:$CV711) < $F715, MIN(AI711, $F715 - SUM($I718:AH718), $F715 - SUM(AJ711:$CV711)), MIN(($F715 - SUM($I718:AH718)) / COUNTIF(AI716:$CV716, \">0\"), AI711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK711:$CV711) < $F715, MIN(AJ711, $F715 - SUM($I718:AI718), $F715 - SUM(AK711:$CV711)), MIN(($F715 - SUM($I718:AI718)) / COUNTIF(AJ716:$CV716, \">0\"), AJ711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL711:$CV711) < $F715, MIN(AK711, $F715 - SUM($I718:AJ718), $F715 - SUM(AL711:$CV711)), MIN(($F715 - SUM($I718:AJ718)) / COUNTIF(AK716:$CV716, \">0\"), AK711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM711:$CV711) < $F715, MIN(AL711, $F715 - SUM($I718:AK718), $F715 - SUM(AM711:$CV711)), MIN(($F715 - SUM($I718:AK718)) / COUNTIF(AL716:$CV716, \">0\"), AL711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN711:$CV711) < $F715, MIN(AM711, $F715 - SUM($I718:AL718), $F715 - SUM(AN711:$CV711)), MIN(($F715 - SUM($I718:AL718)) / COUNTIF(AM716:$CV716, \">0\"), AM711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO711:$CV711) < $F715, MIN(AN711, $F715 - SUM($I718:AM718), $F715 - SUM(AO711:$CV711)), MIN(($F715 - SUM($I718:AM718)) / COUNTIF(AN716:$CV716, \">0\"), AN711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP711:$CV711) < $F715, MIN(AO711, $F715 - SUM($I718:AN718), $F715 - SUM(AP711:$CV711)), MIN(($F715 - SUM($I718:AN718)) / COUNTIF(AO716:$CV716, \">0\"), AO711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ711:$CV711) < $F715, MIN(AP711, $F715 - SUM($I718:AO718), $F715 - SUM(AQ711:$CV711)), MIN(($F715 - SUM($I718:AO718)) / COUNTIF(AP716:$CV716, \">0\"), AP711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR711:$CV711) < $F715, MIN(AQ711, $F715 - SUM($I718:AP718), $F715 - SUM(AR711:$CV711)), MIN(($F715 - SUM($I718:AP718)) / COUNTIF(AQ716:$CV716, \">0\"), AQ711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS711:$CV711) < $F715, MIN(AR711, $F715 - SUM($I718:AQ718), $F715 - SUM(AS711:$CV711)), MIN(($F715 - SUM($I718:AQ718)) / COUNTIF(AR716:$CV716, \">0\"), AR711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT711:$CV711) < $F715, MIN(AS711, $F715 - SUM($I718:AR718), $F715 - SUM(AT711:$CV711)), MIN(($F715 - SUM($I718:AR718)) / COUNTIF(AS716:$CV716, \">0\"), AS711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU711:$CV711) < $F715, MIN(AT711, $F715 - SUM($I718:AS718), $F715 - SUM(AU711:$CV711)), MIN(($F715 - SUM($I718:AS718)) / COUNTIF(AT716:$CV716, \">0\"), AT711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV711:$CV711) < $F715, MIN(AU711, $F715 - SUM($I718:AT718), $F715 - SUM(AV711:$CV711)), MIN(($F715 - SUM($I718:AT718)) / COUNTIF(AU716:$CV716, \">0\"), AU711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW711:$CV711) < $F715, MIN(AV711, $F715 - SUM($I718:AU718), $F715 - SUM(AW711:$CV711)), MIN(($F715 - SUM($I718:AU718)) / COUNTIF(AV716:$CV716, \">0\"), AV711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX711:$CV711) < $F715, MIN(AW711, $F715 - SUM($I718:AV718), $F715 - SUM(AX711:$CV711)), MIN(($F715 - SUM($I718:AV718)) / COUNTIF(AW716:$CV716, \">0\"), AW711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY711:$CV711) < $F715, MIN(AX711, $F715 - SUM($I718:AW718), $F715 - SUM(AY711:$CV711)), MIN(($F715 - SUM($I718:AW718)) / COUNTIF(AX716:$CV716, \">0\"), AX711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ711:$CV711) < $F715, MIN(AY711, $F715 - SUM($I718:AX718), $F715 - SUM(AZ711:$CV711)), MIN(($F715 - SUM($I718:AX718)) / COUNTIF(AY716:$CV716, \">0\"), AY711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA711:$CV711) < $F715, MIN(AZ711, $F715 - SUM($I718:AY718), $F715 - SUM(BA711:$CV711)), MIN(($F715 - SUM($I718:AY718)) / COUNTIF(AZ716:$CV716, \">0\"), AZ711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB711:$CV711) < $F715, MIN(BA711, $F715 - SUM($I718:AZ718), $F715 - SUM(BB711:$CV711)), MIN(($F715 - SUM($I718:AZ718)) / COUNTIF(BA716:$CV716, \">0\"), BA711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC711:$CV711) < $F715, MIN(BB711, $F715 - SUM($I718:BA718), $F715 - SUM(BC711:$CV711)), MIN(($F715 - SUM($I718:BA718)) / COUNTIF(BB716:$CV716, \">0\"), BB711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD711:$CV711) < $F715, MIN(BC711, $F715 - SUM($I718:BB718), $F715 - SUM(BD711:$CV711)), MIN(($F715 - SUM($I718:BB718)) / COUNTIF(BC716:$CV716, \">0\"), BC711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE711:$CV711) < $F715, MIN(BD711, $F715 - SUM($I718:BC718), $F715 - SUM(BE711:$CV711)), MIN(($F715 - SUM($I718:BC718)) / COUNTIF(BD716:$CV716, \">0\"), BD711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF711:$CV711) < $F715, MIN(BE711, $F715 - SUM($I718:BD718), $F715 - SUM(BF711:$CV711)), MIN(($F715 - SUM($I718:BD718)) / COUNTIF(BE716:$CV716, \">0\"), BE711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG711:$CV711) < $F715, MIN(BF711, $F715 - SUM($I718:BE718), $F715 - SUM(BG711:$CV711)), MIN(($F715 - SUM($I718:BE718)) / COUNTIF(BF716:$CV716, \">0\"), BF711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH711:$CV711) < $F715, MIN(BG711, $F715 - SUM($I718:BF718), $F715 - SUM(BH711:$CV711)), MIN(($F715 - SUM($I718:BF718)) / COUNTIF(BG716:$CV716, \">0\"), BG711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI711:$CV711) < $F715, MIN(BH711, $F715 - SUM($I718:BG718), $F715 - SUM(BI711:$CV711)), MIN(($F715 - SUM($I718:BG718)) / COUNTIF(BH716:$CV716, \">0\"), BH711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ711:$CV711) < $F715, MIN(BI711, $F715 - SUM($I718:BH718), $F715 - SUM(BJ711:$CV711)), MIN(($F715 - SUM($I718:BH718)) / COUNTIF(BI716:$CV716, \">0\"), BI711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK711:$CV711) < $F715, MIN(BJ711, $F715 - SUM($I718:BI718), $F715 - SUM(BK711:$CV711)), MIN(($F715 - SUM($I718:BI718)) / COUNTIF(BJ716:$CV716, \">0\"), BJ711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL711:$CV711) < $F715, MIN(BK711, $F715 - SUM($I718:BJ718), $F715 - SUM(BL711:$CV711)), MIN(($F715 - SUM($I718:BJ718)) / COUNTIF(BK716:$CV716, \">0\"), BK711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM711:$CV711) < $F715, MIN(BL711, $F715 - SUM($I718:BK718), $F715 - SUM(BM711:$CV711)), MIN(($F715 - SUM($I718:BK718)) / COUNTIF(BL716:$CV716, \">0\"), BL711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN711:$CV711) < $F715, MIN(BM711, $F715 - SUM($I718:BL718), $F715 - SUM(BN711:$CV711)), MIN(($F715 - SUM($I718:BL718)) / COUNTIF(BM716:$CV716, \">0\"), BM711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO711:$CV711) < $F715, MIN(BN711, $F715 - SUM($I718:BM718), $F715 - SUM(BO711:$CV711)), MIN(($F715 - SUM($I718:BM718)) / COUNTIF(BN716:$CV716, \">0\"), BN711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP711:$CV711) < $F715, MIN(BO711, $F715 - SUM($I718:BN718), $F715 - SUM(BP711:$CV711)), MIN(($F715 - SUM($I718:BN718)) / COUNTIF(BO716:$CV716, \">0\"), BO711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ711:$CV711) < $F715, MIN(BP711, $F715 - SUM($I718:BO718), $F715 - SUM(BQ711:$CV711)), MIN(($F715 - SUM($I718:BO718)) / COUNTIF(BP716:$CV716, \">0\"), BP711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR711:$CV711) < $F715, MIN(BQ711, $F715 - SUM($I718:BP718), $F715 - SUM(BR711:$CV711)), MIN(($F715 - SUM($I718:BP718)) / COUNTIF(BQ716:$CV716, \">0\"), BQ711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS711:$CV711) < $F715, MIN(BR711, $F715 - SUM($I718:BQ718), $F715 - SUM(BS711:$CV711)), MIN(($F715 - SUM($I718:BQ718)) / COUNTIF(BR716:$CV716, \">0\"), BR711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT711:$CV711) < $F715, MIN(BS711, $F715 - SUM($I718:BR718), $F715 - SUM(BT711:$CV711)), MIN(($F715 - SUM($I718:BR718)) / COUNTIF(BS716:$CV716, \">0\"), BS711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU711:$CV711) < $F715, MIN(BT711, $F715 - SUM($I718:BS718), $F715 - SUM(BU711:$CV711)), MIN(($F715 - SUM($I718:BS718)) / COUNTIF(BT716:$CV716, \">0\"), BT711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV711:$CV711) < $F715, MIN(BU711, $F715 - SUM($I718:BT718), $F715 - SUM(BV711:$CV711)), MIN(($F715 - SUM($I718:BT718)) / COUNTIF(BU716:$CV716, \">0\"), BU711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW711:$CV711) < $F715, MIN(BV711, $F715 - SUM($I718:BU718), $F715 - SUM(BW711:$CV711)), MIN(($F715 - SUM($I718:BU718)) / COUNTIF(BV716:$CV716, \">0\"), BV711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX711:$CV711) < $F715, MIN(BW711, $F715 - SUM($I718:BV718), $F715 - SUM(BX711:$CV711)), MIN(($F715 - SUM($I718:BV718)) / COUNTIF(BW716:$CV716, \">0\"), BW711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY711:$CV711) < $F715, MIN(BX711, $F715 - SUM($I718:BW718), $F715 - SUM(BY711:$CV711)), MIN(($F715 - SUM($I718:BW718)) / COUNTIF(BX716:$CV716, \">0\"), BX711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ711:$CV711) < $F715, MIN(BY711, $F715 - SUM($I718:BX718), $F715 - SUM(BZ711:$CV711)), MIN(($F715 - SUM($I718:BX718)) / COUNTIF(BY716:$CV716, \">0\"), BY711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA711:$CV711) < $F715, MIN(BZ711, $F715 - SUM($I718:BY718), $F715 - SUM(CA711:$CV711)), MIN(($F715 - SUM($I718:BY718)) / COUNTIF(BZ716:$CV716, \">0\"), BZ711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB711:$CV711) < $F715, MIN(CA711, $F715 - SUM($I718:BZ718), $F715 - SUM(CB711:$CV711)), MIN(($F715 - SUM($I718:BZ718)) / COUNTIF(CA716:$CV716, \">0\"), CA711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC711:$CV711) < $F715, MIN(CB711, $F715 - SUM($I718:CA718), $F715 - SUM(CC711:$CV711)), MIN(($F715 - SUM($I718:CA718)) / COUNTIF(CB716:$CV716, \">0\"), CB711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD711:$CV711) < $F715, MIN(CC711, $F715 - SUM($I718:CB718), $F715 - SUM(CD711:$CV711)), MIN(($F715 - SUM($I718:CB718)) / COUNTIF(CC716:$CV716, \">0\"), CC711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE711:$CV711) < $F715, MIN(CD711, $F715 - SUM($I718:CC718), $F715 - SUM(CE711:$CV711)), MIN(($F715 - SUM($I718:CC718)) / COUNTIF(CD716:$CV716, \">0\"), CD711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF711:$CV711) < $F715, MIN(CE711, $F715 - SUM($I718:CD718), $F715 - SUM(CF711:$CV711)), MIN(($F715 - SUM($I718:CD718)) / COUNTIF(CE716:$CV716, \">0\"), CE711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG711:$CV711) < $F715, MIN(CF711, $F715 - SUM($I718:CE718), $F715 - SUM(CG711:$CV711)), MIN(($F715 - SUM($I718:CE718)) / COUNTIF(CF716:$CV716, \">0\"), CF711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH711:$CV711) < $F715, MIN(CG711, $F715 - SUM($I718:CF718), $F715 - SUM(CH711:$CV711)), MIN(($F715 - SUM($I718:CF718)) / COUNTIF(CG716:$CV716, \">0\"), CG711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI711:$CV711) < $F715, MIN(CH711, $F715 - SUM($I718:CG718), $F715 - SUM(CI711:$CV711)), MIN(($F715 - SUM($I718:CG718)) / COUNTIF(CH716:$CV716, \">0\"), CH711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ711:$CV711) < $F715, MIN(CI711, $F715 - SUM($I718:CH718), $F715 - SUM(CJ711:$CV711)), MIN(($F715 - SUM($I718:CH718)) / COUNTIF(CI716:$CV716, \">0\"), CI711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK711:$CV711) < $F715, MIN(CJ711, $F715 - SUM($I718:CI718), $F715 - SUM(CK711:$CV711)), MIN(($F715 - SUM($I718:CI718)) / COUNTIF(CJ716:$CV716, \">0\"), CJ711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL711:$CV711) < $F715, MIN(CK711, $F715 - SUM($I718:CJ718), $F715 - SUM(CL711:$CV711)), MIN(($F715 - SUM($I718:CJ718)) / COUNTIF(CK716:$CV716, \">0\"), CK711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM711:$CV711) < $F715, MIN(CL711, $F715 - SUM($I718:CK718), $F715 - SUM(CM711:$CV711)), MIN(($F715 - SUM($I718:CK718)) / COUNTIF(CL716:$CV716, \">0\"), CL711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN711:$CV711) < $F715, MIN(CM711, $F715 - SUM($I718:CL718), $F715 - SUM(CN711:$CV711)), MIN(($F715 - SUM($I718:CL718)) / COUNTIF(CM716:$CV716, \">0\"), CM711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO711:$CV711) < $F715, MIN(CN711, $F715 - SUM($I718:CM718), $F715 - SUM(CO711:$CV711)), MIN(($F715 - SUM($I718:CM718)) / COUNTIF(CN716:$CV716, \">0\"), CN711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP711:$CV711) < $F715, MIN(CO711, $F715 - SUM($I718:CN718), $F715 - SUM(CP711:$CV711)), MIN(($F715 - SUM($I718:CN718)) / COUNTIF(CO716:$CV716, \">0\"), CO711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ711:$CV711) < $F715, MIN(CP711, $F715 - SUM($I718:CO718), $F715 - SUM(CQ711:$CV711)), MIN(($F715 - SUM($I718:CO718)) / COUNTIF(CP716:$CV716, \">0\"), CP711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR711:$CV711) < $F715, MIN(CQ711, $F715 - SUM($I718:CP718), $F715 - SUM(CR711:$CV711)), MIN(($F715 - SUM($I718:CP718)) / COUNTIF(CQ716:$CV716, \">0\"), CQ711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS711:$CV711) < $F715, MIN(CR711, $F715 - SUM($I718:CQ718), $F715 - SUM(CS711:$CV711)), MIN(($F715 - SUM($I718:CQ718)) / COUNTIF(CR716:$CV716, \">0\"), CR711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT711:$CV711) < $F715, MIN(CS711, $F715 - SUM($I718:CR718), $F715 - SUM(CT711:$CV711)), MIN(($F715 - SUM($I718:CR718)) / COUNTIF(CS716:$CV716, \">0\"), CS711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU711:$CV711) < $F715, MIN(CT711, $F715 - SUM($I718:CS718), $F715 - SUM(CU711:$CV711)), MIN(($F715 - SUM($I718:CS718)) / COUNTIF(CT716:$CV716, \">0\"), CT711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV711:$CV711) < $F715, MIN(CU711, $F715 - SUM($I718:CT718), $F715 - SUM(CV711:$CV711)), MIN(($F715 - SUM($I718:CT718)) / COUNTIF(CU716:$CV716, \">0\"), CU711)) * $F717, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV711:CV711) < $F715, MIN(CV711, $F715 - SUM($I718:CU718), $F715 - SUM($CV711:CV711)), MIN(($F715 - SUM($I718:CU718)) / COUNTIF(CV716:$CV716, \">0\"), CV711)) * $F717, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J719:CV719)","v":0},"mmcf",null,null,{"$f":"IF($F717 = 0, J716, J718)","v":0},{"$f":"IF($F717 = 0, K716, K718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F717 = 0, BW716, BW718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J719 > 0, $F713, 0)","v":0},{"$f":"IF(K719 > 0, $F713, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW719 > 0, $F713, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Wells starting operation across project lifetime",null,"wells",null,{"$f":"SUM(J722:CV722)","v":28},{"$f":"J365 + J377 + J389 + J401 + J413 + J425 + J437 + J449 + J461 + J473 + J485 + J497 + J509 + J521 + J533 + J545 + J557 + J569 + J581 + J593 + J605 + J617 + J629 + J641 + J653 + J665 + J677 + J689 + J701 + J713","v":0},{"$f":"K365 + K377 + K389 + K401 + K413 + K425 + K437 + K449 + K461 + K473 + K485 + K497 + K509 + K521 + K533 + K545 + K557 + K569 + K581 + K593 + K605 + K617 + K629 + K641 + K653 + K665 + K677 + K689 + K701 + K713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,4,0,0,0,0,0,0,0,0,4,1,0,3,1,0,0,0,0,0,3,1,0,3,1,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW365 + BW377 + BW389 + BW401 + BW413 + BW425 + BW437 + BW449 + BW461 + BW473 + BW485 + BW497 + BW509 + BW521 + BW533 + BW545 + BW557 + BW569 + BW581 + BW593 + BW605 + BW617 + BW629 + BW641 + BW653 + BW665 + BW677 + BW689 + BW701 + BW713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells in operation across project lifetime",null,"wells",null,null,{"$f":"J372 + J384 + J396 + J408 + J420 + J432 + J444 + J456 + J468 + J480 + J492 + J504 + J516 + J528 + J540 + J552 + J564 + J576 + J588 + J600 + J612 + J624 + J636 + J648 + J660 + J672 + J684 + J696 + J708 + J720","v":0},{"$f":"K372 + K384 + K396 + K408 + K420 + K432 + K444 + K456 + K468 + K480 + K492 + K504 + K516 + K528 + K540 + K552 + K564 + K576 + K588 + K600 + K612 + K624 + K636 + K648 + K660 + K672 + K684 + K696 + K708 + K720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,9,9,9,9,9,9,9,9,9,13,9,9,12,9,9,9,9,9,9,12,9,9,11,9,9,9,9,9,9,10,7,7,6,2,0,0,0,0,0,0,0,0,0,0,{"$f":"BW372 + BW384 + BW396 + BW408 + BW420 + BW432 + BW444 + BW456 + BW468 + BW480 + BW492 + BW504 + BW516 + BW528 + BW540 + BW552 + BW564 + BW576 + BW588 + BW600 + BW612 + BW624 + BW636 + BW648 + BW660 + BW672 + BW684 + BW696 + BW708 + BW720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error check: Planned production equals reserves",{"$f":"(F371 + F383 + F395 + F407 + F419 + F431 + F443 + F455 + F467 + F479 + F491 + F503 + F515 + F527 + F539+ F551 + F563 + F575 + F587 + F599 + F611 + F623 + F635 + F647 + F659 + F671 + F683 + F695 + F707 + F719) - F63","v":0}]
[]
[null,null,null,"Resulting well profile"]
[{"$nulls":4},"Frequency of well drilling program",{"$f":"Inputs!C171","v":10},"years"]
[{"$nulls":4},"Number of rigs",{"$f":"Inputs!C172","v":2},"rigs"]
[]
[{"$nulls":4},"Wells starting operation",null,"wells",null,{"$f":"SUM(J731:CV731)","v":28},{"$f":"J722","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,4,0,0,0,0,0,0,0,0,4,1,{"$f":"AP722","v":0},3,1,0,0,0,0,0,3,1,0,3,1,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV722","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Drilling program 1"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J734:CV734)","v":9},"wells",null,null,{"$f":"IF(J4 < ($F$59 + $F$728), J731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,4,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < ($F$59 + $F$728), AP731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < ($F$59 + $F$728), BV731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J735:CV735, $J$4:$CV$4)","v":2030},"year",null,null,{"$f":"IF(AND(SUM($I$734:I734) = 0, J734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:J734) = 0, K734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:K734) = 0, L734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:L734) = 0, M734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:M734) = 0, N734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:N734) = 0, O734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:O734) = 0, P734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:P734) = 0, Q734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:Q734) = 0, R734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:R734) = 0, S734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:S734) = 0, T734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:T734) = 0, U734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:U734) = 0, V734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:V734) = 0, W734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:W734) = 0, X734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:X734) = 0, Y734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:Y734) = 0, Z734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:Z734) = 0, AA734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AA734) = 0, AB734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AB734) = 0, AC734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AC734) = 0, AD734 > 0), 1, 0)","v":1},{"$f":"IF(AND(SUM($I$734:AD734) = 0, AE734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AE734) = 0, AF734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AF734) = 0, AG734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AG734) = 0, AH734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AH734) = 0, AI734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AI734) = 0, AJ734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AJ734) = 0, AK734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AK734) = 0, AL734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AL734) = 0, AM734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AM734) = 0, AN734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AN734) = 0, AO734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AO734) = 0, AP734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AP734) = 0, AQ734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AQ734) = 0, AR734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AR734) = 0, AS734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AS734) = 0, AT734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AT734) = 0, AU734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AU734) = 0, AV734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AV734) = 0, AW734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AW734) = 0, AX734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AX734) = 0, AY734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AY734) = 0, AZ734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:AZ734) = 0, BA734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BA734) = 0, BB734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BB734) = 0, BC734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BC734) = 0, BD734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BD734) = 0, BE734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BE734) = 0, BF734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BF734) = 0, BG734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BG734) = 0, BH734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BH734) = 0, BI734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BI734) = 0, BJ734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BJ734) = 0, BK734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BK734) = 0, BL734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BL734) = 0, BM734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BM734) = 0, BN734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BN734) = 0, BO734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BO734) = 0, BP734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BP734) = 0, BQ734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BQ734) = 0, BR734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BR734) = 0, BS734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BS734) = 0, BT734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BT734) = 0, BU734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BU734) = 0, BV734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BV734) = 0, BW734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BW734) = 0, BX734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BX734) = 0, BY734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BY734) = 0, BZ734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:BZ734) = 0, CA734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CA734) = 0, CB734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CB734) = 0, CC734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CC734) = 0, CD734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CD734) = 0, CE734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CE734) = 0, CF734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CF734) = 0, CG734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CG734) = 0, CH734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CH734) = 0, CI734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CI734) = 0, CJ734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CJ734) = 0, CK734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CK734) = 0, CL734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CL734) = 0, CM734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CM734) = 0, CN734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CN734) = 0, CO734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CO734) = 0, CP734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CP734) = 0, CQ734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CQ734) = 0, CR734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CR734) = 0, CS734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CS734) = 0, CT734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CT734) = 0, CU734 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$734:CU734) = 0, CV734 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F735 - (F734 / $F$729)) + SUM(J736:CV736)","v":2026.5},"year",null,null,{"$f":"IF((J734 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (J4 <> $F$735) * (J734 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP734 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (AP4 <> $F$735) * (AP734 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV734 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (BV4 <> $F$735) * (BV734 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J737:CV737) - F734","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:I737)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:J737)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:K737)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:L737)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:M737)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:N737)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:O737)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:P737)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:Q737)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:R737)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:S737)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:T737)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:U737)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:V737)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:W737)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:X737)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:Y737)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:Z737)), 0), 0)","v":2},{"$f":"IF(AB4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AA737)), 0), 0)","v":2},{"$f":"IF(AC4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AB737)), 0), 0)","v":2},{"$f":"IF(AD4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AC737)), 0), 0)","v":2},{"$f":"IF(AE4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AD737)), 0), 0)","v":1},{"$f":"IF(AF4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AE737)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AF737)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AG737)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AH737)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AI737)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AJ737)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AK737)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AL737)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AM737)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AN737)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AO737)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AP737)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AQ737)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AR737)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AS737)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AT737)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AU737)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AV737)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AW737)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AX737)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AY737)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:AZ737)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BA737)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BB737)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BC737)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BD737)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BE737)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BF737)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BG737)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BH737)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BI737)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BJ737)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BK737)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BL737)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BM737)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BN737)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BO737)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BP737)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BQ737)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BR737)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BS737)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BT737)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BU737)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BV737)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BW737)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BX737)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BY737)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:BZ737)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CA737)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CB737)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CC737)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CD737)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CE737)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CF737)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CG737)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CH737)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CI737)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CJ737)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CK737)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CL737)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CM737)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CN737)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CO737)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CP737)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CQ737)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CR737)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CS737)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CT737)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$736, MAX(MIN($F$729, $F$734 - SUM($I$737:CU737)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 2"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J740:CV740)","v":9},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + $F$728), J4 < ($F$59 + ($F$728 * 2))), J731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,1,{"$f":"IF(AND(AP4 >= ($F$59 + $F$728), AP4 < ($F$59 + ($F$728 * 2))), AP731, 0)","v":0},3,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + $F$728), BV4 < ($F$59 + ($F$728 * 2))), BV731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J741:CV741, $J$4:$CV$4)","v":2040},"year",null,null,{"$f":"IF(AND(SUM($I$740:I740) = 0, J740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:J740) = 0, K740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:K740) = 0, L740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:L740) = 0, M740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:M740) = 0, N740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:N740) = 0, O740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:O740) = 0, P740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:P740) = 0, Q740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:Q740) = 0, R740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:R740) = 0, S740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:S740) = 0, T740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:T740) = 0, U740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:U740) = 0, V740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:V740) = 0, W740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:W740) = 0, X740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:X740) = 0, Y740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:Y740) = 0, Z740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:Z740) = 0, AA740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AA740) = 0, AB740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AB740) = 0, AC740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AC740) = 0, AD740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AD740) = 0, AE740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AE740) = 0, AF740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AF740) = 0, AG740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AG740) = 0, AH740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AH740) = 0, AI740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AI740) = 0, AJ740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AJ740) = 0, AK740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AK740) = 0, AL740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AL740) = 0, AM740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AM740) = 0, AN740 > 0), 1, 0)","v":1},{"$f":"IF(AND(SUM($I$740:AN740) = 0, AO740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AO740) = 0, AP740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AP740) = 0, AQ740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AQ740) = 0, AR740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AR740) = 0, AS740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AS740) = 0, AT740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AT740) = 0, AU740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AU740) = 0, AV740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AV740) = 0, AW740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AW740) = 0, AX740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AX740) = 0, AY740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AY740) = 0, AZ740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:AZ740) = 0, BA740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BA740) = 0, BB740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BB740) = 0, BC740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BC740) = 0, BD740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BD740) = 0, BE740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BE740) = 0, BF740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BF740) = 0, BG740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BG740) = 0, BH740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BH740) = 0, BI740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BI740) = 0, BJ740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BJ740) = 0, BK740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BK740) = 0, BL740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BL740) = 0, BM740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BM740) = 0, BN740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BN740) = 0, BO740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BO740) = 0, BP740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BP740) = 0, BQ740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BQ740) = 0, BR740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BR740) = 0, BS740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BS740) = 0, BT740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BT740) = 0, BU740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BU740) = 0, BV740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BV740) = 0, BW740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BW740) = 0, BX740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BX740) = 0, BY740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BY740) = 0, BZ740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:BZ740) = 0, CA740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CA740) = 0, CB740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CB740) = 0, CC740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CC740) = 0, CD740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CD740) = 0, CE740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CE740) = 0, CF740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CF740) = 0, CG740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CG740) = 0, CH740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CH740) = 0, CI740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CI740) = 0, CJ740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CJ740) = 0, CK740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CK740) = 0, CL740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CL740) = 0, CM740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CM740) = 0, CN740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CN740) = 0, CO740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CO740) = 0, CP740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CP740) = 0, CQ740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CQ740) = 0, CR740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CR740) = 0, CS740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CS740) = 0, CT740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CT740) = 0, CU740 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$740:CU740) = 0, CV740 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F741 - (F740 / $F$729)) + SUM(J742:CV742)","v":2037.5},"year",null,null,{"$f":"IF((J740 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (J4 <> $F$741) * (J740 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,{"$f":"IF((AP740 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (AP4 <> $F$741) * (AP740 > 0)","v":0},1,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV740 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (BV4 <> $F$741) * (BV740 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J743:CV743) - F740","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:I743)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:J743)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:K743)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:L743)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:M743)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:N743)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:O743)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:P743)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:Q743)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:R743)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:S743)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:T743)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:U743)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:V743)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:W743)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:X743)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:Y743)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:Z743)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AA743)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AB743)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AC743)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AD743)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AE743)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AF743)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AG743)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AH743)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AI743)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AJ743)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AK743)), 0), 0)","v":2},{"$f":"IF(AM4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AL743)), 0), 0)","v":2},{"$f":"IF(AN4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AM743)), 0), 0)","v":2},{"$f":"IF(AO4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AN743)), 0), 0)","v":2},{"$f":"IF(AP4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AO743)), 0), 0)","v":1},{"$f":"IF(AQ4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AP743)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AQ743)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AR743)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AS743)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AT743)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AU743)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AV743)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AW743)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AX743)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AY743)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:AZ743)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BA743)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BB743)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BC743)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BD743)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BE743)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BF743)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BG743)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BH743)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BI743)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BJ743)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BK743)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BL743)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BM743)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BN743)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BO743)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BP743)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BQ743)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BR743)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BS743)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BT743)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BU743)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BV743)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BW743)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BX743)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BY743)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:BZ743)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CA743)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CB743)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CC743)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CD743)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CE743)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CF743)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CG743)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CH743)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CI743)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CJ743)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CK743)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CL743)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CM743)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CN743)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CO743)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CP743)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CQ743)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CR743)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CS743)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CT743)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$742, MAX(MIN($F$729, $F$740 - SUM($I$743:CU743)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 3"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J746:CV746)","v":8},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$728 * 2)), J4 < ($F$59 + ($F$728 * 3))), J731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$728 * 2)), AP4 < ($F$59 + ($F$728 * 3))), AP731, 0)","v":0},0,0,0,0,0,0,0,3,1,0,3,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$728 * 2)), BV4 < ($F$59 + ($F$728 * 3))), BV731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J747:CV747, $J$4:$CV$4)","v":2050},"year",null,null,{"$f":"IF(AND(SUM($I$746:I746) = 0, J746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:J746) = 0, K746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:K746) = 0, L746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:L746) = 0, M746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:M746) = 0, N746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:N746) = 0, O746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:O746) = 0, P746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:P746) = 0, Q746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:Q746) = 0, R746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:R746) = 0, S746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:S746) = 0, T746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:T746) = 0, U746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:U746) = 0, V746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:V746) = 0, W746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:W746) = 0, X746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:X746) = 0, Y746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:Y746) = 0, Z746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:Z746) = 0, AA746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AA746) = 0, AB746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AB746) = 0, AC746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AC746) = 0, AD746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AD746) = 0, AE746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AE746) = 0, AF746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AF746) = 0, AG746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AG746) = 0, AH746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AH746) = 0, AI746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AI746) = 0, AJ746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AJ746) = 0, AK746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AK746) = 0, AL746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AL746) = 0, AM746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AM746) = 0, AN746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AN746) = 0, AO746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AO746) = 0, AP746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AP746) = 0, AQ746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AQ746) = 0, AR746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AR746) = 0, AS746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AS746) = 0, AT746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AT746) = 0, AU746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AU746) = 0, AV746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AV746) = 0, AW746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AW746) = 0, AX746 > 0), 1, 0)","v":1},{"$f":"IF(AND(SUM($I$746:AX746) = 0, AY746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AY746) = 0, AZ746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:AZ746) = 0, BA746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BA746) = 0, BB746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BB746) = 0, BC746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BC746) = 0, BD746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BD746) = 0, BE746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BE746) = 0, BF746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BF746) = 0, BG746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BG746) = 0, BH746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BH746) = 0, BI746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BI746) = 0, BJ746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BJ746) = 0, BK746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BK746) = 0, BL746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BL746) = 0, BM746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BM746) = 0, BN746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BN746) = 0, BO746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BO746) = 0, BP746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BP746) = 0, BQ746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BQ746) = 0, BR746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BR746) = 0, BS746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BS746) = 0, BT746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BT746) = 0, BU746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BU746) = 0, BV746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BV746) = 0, BW746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BW746) = 0, BX746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BX746) = 0, BY746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BY746) = 0, BZ746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:BZ746) = 0, CA746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CA746) = 0, CB746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CB746) = 0, CC746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CC746) = 0, CD746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CD746) = 0, CE746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CE746) = 0, CF746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CF746) = 0, CG746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CG746) = 0, CH746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CH746) = 0, CI746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CI746) = 0, CJ746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CJ746) = 0, CK746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CK746) = 0, CL746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CL746) = 0, CM746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CM746) = 0, CN746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CN746) = 0, CO746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CO746) = 0, CP746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CP746) = 0, CQ746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CQ746) = 0, CR746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CR746) = 0, CS746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CS746) = 0, CT746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CT746) = 0, CU746 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$746:CU746) = 0, CV746 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F747 - (F746 / $F$729)) + SUM(J748:CV748)","v":2048},"year",null,null,{"$f":"IF((J746 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (J4 <> $F$747) * (J746 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP746 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (AP4 <> $F$747) * (AP746 > 0)","v":0},0,0,0,0,0,0,0,0,0.5,0,1,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV746 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (BV4 <> $F$747) * (BV746 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J749:CV749) - F746","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:I749)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:J749)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:K749)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:L749)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:M749)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:N749)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:O749)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:P749)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:Q749)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:R749)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:S749)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:T749)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:U749)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:V749)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:W749)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:X749)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:Y749)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:Z749)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AA749)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AB749)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AC749)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AD749)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AE749)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AF749)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AG749)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AH749)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AI749)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AJ749)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AK749)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AL749)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AM749)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AN749)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AO749)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AP749)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AQ749)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AR749)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AS749)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AT749)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AU749)), 0), 0)","v":2},{"$f":"IF(AW4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AV749)), 0), 0)","v":2},{"$f":"IF(AX4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AW749)), 0), 0)","v":2},{"$f":"IF(AY4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AX749)), 0), 0)","v":2},{"$f":"IF(AZ4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AY749)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:AZ749)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BA749)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BB749)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BC749)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BD749)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BE749)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BF749)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BG749)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BH749)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BI749)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BJ749)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BK749)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BL749)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BM749)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BN749)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BO749)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BP749)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BQ749)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BR749)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BS749)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BT749)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BU749)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BV749)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BW749)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BX749)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BY749)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:BZ749)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CA749)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CB749)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CC749)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CD749)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CE749)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CF749)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CG749)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CH749)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CI749)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CJ749)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CK749)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CL749)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CM749)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CN749)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CO749)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CP749)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CQ749)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CR749)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CS749)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CT749)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$748, MAX(MIN($F$729, $F$746 - SUM($I$749:CU749)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 4"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J752:CV752)","v":2},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$728 * 3)), J4 < ($F$59 + ($F$728 * 4))), J731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$728 * 3)), AP4 < ($F$59 + ($F$728 * 4))), AP731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$728 * 3)), BV4 < ($F$59 + ($F$728 * 4))), BV731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J753:CV753, $J$4:$CV$4)","v":2060},"year",null,null,{"$f":"IF(AND(SUM($I$752:I752) = 0, J752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:J752) = 0, K752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:K752) = 0, L752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:L752) = 0, M752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:M752) = 0, N752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:N752) = 0, O752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:O752) = 0, P752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:P752) = 0, Q752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:Q752) = 0, R752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:R752) = 0, S752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:S752) = 0, T752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:T752) = 0, U752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:U752) = 0, V752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:V752) = 0, W752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:W752) = 0, X752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:X752) = 0, Y752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:Y752) = 0, Z752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:Z752) = 0, AA752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AA752) = 0, AB752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AB752) = 0, AC752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AC752) = 0, AD752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AD752) = 0, AE752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AE752) = 0, AF752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AF752) = 0, AG752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AG752) = 0, AH752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AH752) = 0, AI752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AI752) = 0, AJ752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AJ752) = 0, AK752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AK752) = 0, AL752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AL752) = 0, AM752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AM752) = 0, AN752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AN752) = 0, AO752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AO752) = 0, AP752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AP752) = 0, AQ752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AQ752) = 0, AR752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AR752) = 0, AS752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AS752) = 0, AT752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AT752) = 0, AU752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AU752) = 0, AV752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AV752) = 0, AW752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AW752) = 0, AX752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AX752) = 0, AY752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AY752) = 0, AZ752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:AZ752) = 0, BA752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BA752) = 0, BB752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BB752) = 0, BC752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BC752) = 0, BD752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BD752) = 0, BE752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BE752) = 0, BF752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BF752) = 0, BG752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BG752) = 0, BH752 > 0), 1, 0)","v":1},{"$f":"IF(AND(SUM($I$752:BH752) = 0, BI752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BI752) = 0, BJ752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BJ752) = 0, BK752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BK752) = 0, BL752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BL752) = 0, BM752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BM752) = 0, BN752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BN752) = 0, BO752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BO752) = 0, BP752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BP752) = 0, BQ752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BQ752) = 0, BR752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BR752) = 0, BS752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BS752) = 0, BT752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BT752) = 0, BU752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BU752) = 0, BV752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BV752) = 0, BW752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BW752) = 0, BX752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BX752) = 0, BY752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BY752) = 0, BZ752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:BZ752) = 0, CA752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CA752) = 0, CB752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CB752) = 0, CC752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CC752) = 0, CD752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CD752) = 0, CE752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CE752) = 0, CF752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CF752) = 0, CG752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CG752) = 0, CH752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CH752) = 0, CI752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CI752) = 0, CJ752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CJ752) = 0, CK752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CK752) = 0, CL752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CL752) = 0, CM752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CM752) = 0, CN752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CN752) = 0, CO752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CO752) = 0, CP752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CP752) = 0, CQ752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CQ752) = 0, CR752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CR752) = 0, CS752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CS752) = 0, CT752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CT752) = 0, CU752 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$752:CU752) = 0, CV752 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F753 - (F752 / $F$729)) + SUM(J754:CV754)","v":2059},"year",null,null,{"$f":"IF((J752 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (J4 <> $F$753) * (J752 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP752 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (AP4 <> $F$753) * (AP752 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV752 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (BV4 <> $F$753) * (BV752 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J755:CV755) - F752","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:I755)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:J755)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:K755)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:L755)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:M755)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:N755)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:O755)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:P755)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:Q755)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:R755)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:S755)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:T755)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:U755)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:V755)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:W755)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:X755)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:Y755)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:Z755)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AA755)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AB755)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AC755)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AD755)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AE755)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AF755)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AG755)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AH755)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AI755)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AJ755)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AK755)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AL755)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AM755)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AN755)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AO755)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AP755)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AQ755)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AR755)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AS755)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AT755)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AU755)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AV755)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AW755)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AX755)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AY755)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:AZ755)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BA755)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BB755)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BC755)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BD755)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BE755)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BF755)), 0), 0)","v":2},{"$f":"IF(BH4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BG755)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BH755)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BI755)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BJ755)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BK755)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BL755)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BM755)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BN755)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BO755)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BP755)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BQ755)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BR755)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BS755)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BT755)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BU755)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BV755)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BW755)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BX755)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BY755)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:BZ755)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CA755)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CB755)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CC755)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CD755)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CE755)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CF755)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CG755)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CH755)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CI755)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CJ755)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CK755)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CL755)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CM755)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CN755)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CO755)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CP755)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CQ755)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CR755)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CS755)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CT755)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$754, MAX(MIN($F$729, $F$752 - SUM($I$755:CU755)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 5"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J758:CV758)","v":0},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$728 * 4)), J4 < ($F$59 + ($F$728 * 5))), J731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$728 * 4)), AP4 < ($F$59 + ($F$728 * 5))), AP731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$728 * 4)), BV4 < ($F$59 + ($F$728 * 5))), BV731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J759:CV759, $J$4:$CV$4)","v":0},"year",null,null,{"$f":"IF(AND(SUM($I$758:I758) = 0, J758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:J758) = 0, K758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:K758) = 0, L758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:L758) = 0, M758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:M758) = 0, N758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:N758) = 0, O758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:O758) = 0, P758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:P758) = 0, Q758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:Q758) = 0, R758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:R758) = 0, S758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:S758) = 0, T758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:T758) = 0, U758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:U758) = 0, V758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:V758) = 0, W758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:W758) = 0, X758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:X758) = 0, Y758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:Y758) = 0, Z758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:Z758) = 0, AA758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AA758) = 0, AB758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AB758) = 0, AC758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AC758) = 0, AD758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AD758) = 0, AE758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AE758) = 0, AF758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AF758) = 0, AG758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AG758) = 0, AH758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AH758) = 0, AI758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AI758) = 0, AJ758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AJ758) = 0, AK758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AK758) = 0, AL758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AL758) = 0, AM758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AM758) = 0, AN758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AN758) = 0, AO758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AO758) = 0, AP758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AP758) = 0, AQ758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AQ758) = 0, AR758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AR758) = 0, AS758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AS758) = 0, AT758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AT758) = 0, AU758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AU758) = 0, AV758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AV758) = 0, AW758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AW758) = 0, AX758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AX758) = 0, AY758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AY758) = 0, AZ758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:AZ758) = 0, BA758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BA758) = 0, BB758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BB758) = 0, BC758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BC758) = 0, BD758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BD758) = 0, BE758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BE758) = 0, BF758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BF758) = 0, BG758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BG758) = 0, BH758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BH758) = 0, BI758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BI758) = 0, BJ758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BJ758) = 0, BK758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BK758) = 0, BL758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BL758) = 0, BM758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BM758) = 0, BN758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BN758) = 0, BO758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BO758) = 0, BP758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BP758) = 0, BQ758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BQ758) = 0, BR758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BR758) = 0, BS758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BS758) = 0, BT758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BT758) = 0, BU758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BU758) = 0, BV758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BV758) = 0, BW758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BW758) = 0, BX758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BX758) = 0, BY758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BY758) = 0, BZ758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:BZ758) = 0, CA758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CA758) = 0, CB758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CB758) = 0, CC758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CC758) = 0, CD758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CD758) = 0, CE758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CE758) = 0, CF758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CF758) = 0, CG758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CG758) = 0, CH758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CH758) = 0, CI758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CI758) = 0, CJ758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CJ758) = 0, CK758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CK758) = 0, CL758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CL758) = 0, CM758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CM758) = 0, CN758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CN758) = 0, CO758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CO758) = 0, CP758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CP758) = 0, CQ758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CQ758) = 0, CR758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CR758) = 0, CS758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CS758) = 0, CT758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CT758) = 0, CU758 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$758:CU758) = 0, CV758 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F759 - (F758 / $F$729)) + SUM(J760:CV760)","v":0},"year",null,null,{"$f":"IF((J758 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (J4 <> $F$759) * (J758 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP758 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (AP4 <> $F$759) * (AP758 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV758 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (BV4 <> $F$759) * (BV758 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J761:CV761) - F758","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:I761)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:J761)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:K761)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:L761)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:M761)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:N761)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:O761)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:P761)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:Q761)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:R761)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:S761)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:T761)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:U761)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:V761)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:W761)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:X761)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:Y761)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:Z761)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AA761)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AB761)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AC761)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AD761)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AE761)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AF761)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AG761)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AH761)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AI761)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AJ761)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AK761)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AL761)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AM761)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AN761)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AO761)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AP761)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AQ761)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AR761)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AS761)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AT761)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AU761)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AV761)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AW761)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AX761)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AY761)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:AZ761)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BA761)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BB761)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BC761)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BD761)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BE761)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BF761)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BG761)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BH761)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BI761)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BJ761)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BK761)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BL761)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BM761)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BN761)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BO761)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BP761)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BQ761)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BR761)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BS761)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BT761)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BU761)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BV761)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BW761)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BX761)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BY761)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:BZ761)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CA761)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CB761)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CC761)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CD761)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CE761)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CF761)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CG761)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CH761)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CI761)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CJ761)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CK761)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CL761)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CM761)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CN761)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CO761)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CP761)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CQ761)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CR761)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CS761)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CT761)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$760, MAX(MIN($F$729, $F$758 - SUM($I$761:CU761)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 6"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J764:CV764)","v":0},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$728 * 5)), J4 < ($F$59 + ($F$728 * 6))), J731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$728 * 5)), AP4 < ($F$59 + ($F$728 * 6))), AP731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$728 * 5)), BV4 < ($F$59 + ($F$728 * 6))), BV731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J765:CV765, $J$4:$CV$4)","v":0},"year",null,null,{"$f":"IF(AND(SUM($I$764:I764) = 0, J764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:J764) = 0, K764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:K764) = 0, L764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:L764) = 0, M764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:M764) = 0, N764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:N764) = 0, O764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:O764) = 0, P764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:P764) = 0, Q764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:Q764) = 0, R764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:R764) = 0, S764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:S764) = 0, T764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:T764) = 0, U764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:U764) = 0, V764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:V764) = 0, W764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:W764) = 0, X764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:X764) = 0, Y764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:Y764) = 0, Z764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:Z764) = 0, AA764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AA764) = 0, AB764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AB764) = 0, AC764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AC764) = 0, AD764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AD764) = 0, AE764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AE764) = 0, AF764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AF764) = 0, AG764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AG764) = 0, AH764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AH764) = 0, AI764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AI764) = 0, AJ764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AJ764) = 0, AK764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AK764) = 0, AL764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AL764) = 0, AM764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AM764) = 0, AN764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AN764) = 0, AO764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AO764) = 0, AP764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AP764) = 0, AQ764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AQ764) = 0, AR764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AR764) = 0, AS764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AS764) = 0, AT764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AT764) = 0, AU764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AU764) = 0, AV764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AV764) = 0, AW764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AW764) = 0, AX764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AX764) = 0, AY764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AY764) = 0, AZ764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:AZ764) = 0, BA764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BA764) = 0, BB764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BB764) = 0, BC764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BC764) = 0, BD764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BD764) = 0, BE764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BE764) = 0, BF764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BF764) = 0, BG764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BG764) = 0, BH764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BH764) = 0, BI764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BI764) = 0, BJ764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BJ764) = 0, BK764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BK764) = 0, BL764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BL764) = 0, BM764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BM764) = 0, BN764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BN764) = 0, BO764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BO764) = 0, BP764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BP764) = 0, BQ764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BQ764) = 0, BR764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BR764) = 0, BS764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BS764) = 0, BT764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BT764) = 0, BU764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BU764) = 0, BV764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BV764) = 0, BW764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BW764) = 0, BX764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BX764) = 0, BY764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BY764) = 0, BZ764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:BZ764) = 0, CA764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CA764) = 0, CB764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CB764) = 0, CC764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CC764) = 0, CD764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CD764) = 0, CE764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CE764) = 0, CF764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CF764) = 0, CG764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CG764) = 0, CH764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CH764) = 0, CI764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CI764) = 0, CJ764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CJ764) = 0, CK764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CK764) = 0, CL764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CL764) = 0, CM764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CM764) = 0, CN764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CN764) = 0, CO764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CO764) = 0, CP764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CP764) = 0, CQ764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CQ764) = 0, CR764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CR764) = 0, CS764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CS764) = 0, CT764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CT764) = 0, CU764 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$764:CU764) = 0, CV764 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F765 - (F764 / $F$729)) + SUM(J766:CV766)","v":0},"year",null,null,{"$f":"IF((J764 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (J4 <> $F$765) * (J764 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP764 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (AP4 <> $F$765) * (AP764 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV764 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (BV4 <> $F$765) * (BV764 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J767:CV767) - F764","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:I767)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:J767)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:K767)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:L767)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:M767)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:N767)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:O767)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:P767)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:Q767)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:R767)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:S767)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:T767)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:U767)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:V767)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:W767)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:X767)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:Y767)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:Z767)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AA767)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AB767)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AC767)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AD767)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AE767)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AF767)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AG767)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AH767)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AI767)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AJ767)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AK767)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AL767)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AM767)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AN767)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AO767)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AP767)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AQ767)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AR767)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AS767)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AT767)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AU767)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AV767)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AW767)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AX767)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AY767)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:AZ767)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BA767)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BB767)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BC767)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BD767)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BE767)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BF767)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BG767)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BH767)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BI767)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BJ767)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BK767)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BL767)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BM767)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BN767)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BO767)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BP767)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BQ767)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BR767)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BS767)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BT767)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BU767)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BV767)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BW767)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BX767)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BY767)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:BZ767)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CA767)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CB767)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CC767)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CD767)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CE767)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CF767)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CG767)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CH767)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CI767)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CJ767)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CK767)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CL767)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CM767)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CN767)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CO767)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CP767)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CQ767)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CR767)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CS767)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CT767)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$766, MAX(MIN($F$729, $F$764 - SUM($I$767:CU767)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 7"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J770:CV770)","v":0},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$728 * 6)), J4 < ($F$59 + ($F$728 * 7))), J731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$728 * 6)), AP4 < ($F$59 + ($F$728 * 7))), AP731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$728 * 6)), BV4 < ($F$59 + ($F$728 * 7))), BV731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J771:CV771, $J$4:$CV$4)","v":0},"year",null,null,{"$f":"IF(AND(SUM($I$770:I770) = 0, J770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:J770) = 0, K770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:K770) = 0, L770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:L770) = 0, M770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:M770) = 0, N770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:N770) = 0, O770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:O770) = 0, P770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:P770) = 0, Q770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:Q770) = 0, R770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:R770) = 0, S770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:S770) = 0, T770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:T770) = 0, U770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:U770) = 0, V770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:V770) = 0, W770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:W770) = 0, X770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:X770) = 0, Y770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:Y770) = 0, Z770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:Z770) = 0, AA770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AA770) = 0, AB770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AB770) = 0, AC770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AC770) = 0, AD770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AD770) = 0, AE770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AE770) = 0, AF770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AF770) = 0, AG770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AG770) = 0, AH770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AH770) = 0, AI770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AI770) = 0, AJ770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AJ770) = 0, AK770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AK770) = 0, AL770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AL770) = 0, AM770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AM770) = 0, AN770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AN770) = 0, AO770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AO770) = 0, AP770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AP770) = 0, AQ770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AQ770) = 0, AR770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AR770) = 0, AS770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AS770) = 0, AT770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AT770) = 0, AU770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AU770) = 0, AV770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AV770) = 0, AW770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AW770) = 0, AX770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AX770) = 0, AY770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AY770) = 0, AZ770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:AZ770) = 0, BA770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BA770) = 0, BB770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BB770) = 0, BC770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BC770) = 0, BD770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BD770) = 0, BE770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BE770) = 0, BF770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BF770) = 0, BG770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BG770) = 0, BH770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BH770) = 0, BI770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BI770) = 0, BJ770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BJ770) = 0, BK770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BK770) = 0, BL770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BL770) = 0, BM770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BM770) = 0, BN770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BN770) = 0, BO770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BO770) = 0, BP770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BP770) = 0, BQ770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BQ770) = 0, BR770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BR770) = 0, BS770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BS770) = 0, BT770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BT770) = 0, BU770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BU770) = 0, BV770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BV770) = 0, BW770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BW770) = 0, BX770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BX770) = 0, BY770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BY770) = 0, BZ770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:BZ770) = 0, CA770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CA770) = 0, CB770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CB770) = 0, CC770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CC770) = 0, CD770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CD770) = 0, CE770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CE770) = 0, CF770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CF770) = 0, CG770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CG770) = 0, CH770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CH770) = 0, CI770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CI770) = 0, CJ770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CJ770) = 0, CK770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CK770) = 0, CL770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CL770) = 0, CM770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CM770) = 0, CN770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CN770) = 0, CO770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CO770) = 0, CP770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CP770) = 0, CQ770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CQ770) = 0, CR770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CR770) = 0, CS770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CS770) = 0, CT770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CT770) = 0, CU770 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$770:CU770) = 0, CV770 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F771 - (F770 / $F$729)) + SUM(J772:CV772)","v":0},"year",null,null,{"$f":"IF((J770 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (J4 <> $F$771) * (J770 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP770 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (AP4 <> $F$771) * (AP770 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV770 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (BV4 <> $F$771) * (BV770 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J773:CV773) - F770","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:I773)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:J773)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:K773)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:L773)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:M773)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:N773)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:O773)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:P773)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:Q773)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:R773)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:S773)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:T773)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:U773)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:V773)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:W773)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:X773)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:Y773)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:Z773)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AA773)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AB773)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AC773)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AD773)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AE773)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AF773)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AG773)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AH773)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AI773)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AJ773)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AK773)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AL773)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AM773)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AN773)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AO773)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AP773)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AQ773)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AR773)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AS773)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AT773)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AU773)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AV773)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AW773)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AX773)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AY773)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:AZ773)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BA773)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BB773)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BC773)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BD773)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BE773)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BF773)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BG773)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BH773)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BI773)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BJ773)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BK773)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BL773)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BM773)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BN773)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BO773)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BP773)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BQ773)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BR773)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BS773)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BT773)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BU773)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BV773)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BW773)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BX773)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BY773)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:BZ773)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CA773)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CB773)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CC773)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CD773)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CE773)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CF773)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CG773)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CH773)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CI773)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CJ773)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CK773)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CL773)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CM773)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CN773)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CO773)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CP773)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CQ773)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CR773)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CS773)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CT773)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$772, MAX(MIN($F$729, $F$770 - SUM($I$773:CU773)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 8"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J776:CV776)","v":0},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$728 * 7)), J4 < ($F$59 + ($F$728 * 8))), J731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$728 * 7)), AP4 < ($F$59 + ($F$728 * 8))), AP731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$728 * 7)), BV4 < ($F$59 + ($F$728 * 8))), BV731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J777:CV777, $J$4:$CV$4)","v":0},"year",null,null,{"$f":"IF(AND(SUM($I$776:I776) = 0, J776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:J776) = 0, K776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:K776) = 0, L776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:L776) = 0, M776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:M776) = 0, N776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:N776) = 0, O776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:O776) = 0, P776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:P776) = 0, Q776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:Q776) = 0, R776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:R776) = 0, S776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:S776) = 0, T776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:T776) = 0, U776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:U776) = 0, V776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:V776) = 0, W776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:W776) = 0, X776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:X776) = 0, Y776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:Y776) = 0, Z776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:Z776) = 0, AA776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AA776) = 0, AB776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AB776) = 0, AC776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AC776) = 0, AD776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AD776) = 0, AE776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AE776) = 0, AF776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AF776) = 0, AG776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AG776) = 0, AH776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AH776) = 0, AI776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AI776) = 0, AJ776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AJ776) = 0, AK776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AK776) = 0, AL776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AL776) = 0, AM776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AM776) = 0, AN776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AN776) = 0, AO776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AO776) = 0, AP776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AP776) = 0, AQ776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AQ776) = 0, AR776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AR776) = 0, AS776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AS776) = 0, AT776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AT776) = 0, AU776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AU776) = 0, AV776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AV776) = 0, AW776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AW776) = 0, AX776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AX776) = 0, AY776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AY776) = 0, AZ776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:AZ776) = 0, BA776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BA776) = 0, BB776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BB776) = 0, BC776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BC776) = 0, BD776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BD776) = 0, BE776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BE776) = 0, BF776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BF776) = 0, BG776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BG776) = 0, BH776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BH776) = 0, BI776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BI776) = 0, BJ776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BJ776) = 0, BK776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BK776) = 0, BL776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BL776) = 0, BM776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BM776) = 0, BN776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BN776) = 0, BO776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BO776) = 0, BP776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BP776) = 0, BQ776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BQ776) = 0, BR776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BR776) = 0, BS776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BS776) = 0, BT776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BT776) = 0, BU776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BU776) = 0, BV776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BV776) = 0, BW776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BW776) = 0, BX776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BX776) = 0, BY776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BY776) = 0, BZ776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:BZ776) = 0, CA776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CA776) = 0, CB776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CB776) = 0, CC776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CC776) = 0, CD776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CD776) = 0, CE776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CE776) = 0, CF776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CF776) = 0, CG776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CG776) = 0, CH776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CH776) = 0, CI776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CI776) = 0, CJ776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CJ776) = 0, CK776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CK776) = 0, CL776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CL776) = 0, CM776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CM776) = 0, CN776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CN776) = 0, CO776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CO776) = 0, CP776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CP776) = 0, CQ776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CQ776) = 0, CR776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CR776) = 0, CS776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CS776) = 0, CT776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CT776) = 0, CU776 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$776:CU776) = 0, CV776 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F777 - (F776 / $F$729)) + SUM(J778:CV778)","v":0},"year",null,null,{"$f":"IF((J776 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (J4 <> $F$777) * (J776 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP776 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (AP4 <> $F$777) * (AP776 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV776 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (BV4 <> $F$777) * (BV776 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J779:CV779) - F776","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:I779)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:J779)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:K779)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:L779)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:M779)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:N779)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:O779)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:P779)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:Q779)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:R779)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:S779)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:T779)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:U779)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:V779)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:W779)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:X779)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:Y779)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:Z779)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AA779)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AB779)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AC779)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AD779)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AE779)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AF779)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AG779)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AH779)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AI779)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AJ779)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AK779)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AL779)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AM779)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AN779)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AO779)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AP779)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AQ779)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AR779)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AS779)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AT779)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AU779)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AV779)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AW779)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AX779)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AY779)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:AZ779)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BA779)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BB779)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BC779)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BD779)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BE779)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BF779)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BG779)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BH779)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BI779)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BJ779)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BK779)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BL779)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BM779)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BN779)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BO779)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BP779)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BQ779)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BR779)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BS779)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BT779)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BU779)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BV779)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BW779)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BX779)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BY779)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:BZ779)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CA779)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CB779)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CC779)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CD779)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CE779)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CF779)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CG779)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CH779)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CI779)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CJ779)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CK779)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CL779)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CM779)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CN779)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CO779)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CP779)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CQ779)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CR779)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CS779)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CT779)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$778, MAX(MIN($F$729, $F$776 - SUM($I$779:CU779)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 9"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J782:CV782)","v":0},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$728 * 8)), J4 < ($F$59 + ($F$728 * 9))), J731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$728 * 8)), AP4 < ($F$59 + ($F$728 * 9))), AP731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$728 * 8)), BV4 < ($F$59 + ($F$728 * 9))), BV731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J783:CV783, $J$4:$CV$4)","v":0},"year",null,null,{"$f":"IF(AND(SUM($I$782:I782) = 0, J782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:J782) = 0, K782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:K782) = 0, L782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:L782) = 0, M782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:M782) = 0, N782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:N782) = 0, O782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:O782) = 0, P782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:P782) = 0, Q782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:Q782) = 0, R782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:R782) = 0, S782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:S782) = 0, T782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:T782) = 0, U782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:U782) = 0, V782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:V782) = 0, W782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:W782) = 0, X782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:X782) = 0, Y782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:Y782) = 0, Z782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:Z782) = 0, AA782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AA782) = 0, AB782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AB782) = 0, AC782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AC782) = 0, AD782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AD782) = 0, AE782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AE782) = 0, AF782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AF782) = 0, AG782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AG782) = 0, AH782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AH782) = 0, AI782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AI782) = 0, AJ782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AJ782) = 0, AK782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AK782) = 0, AL782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AL782) = 0, AM782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AM782) = 0, AN782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AN782) = 0, AO782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AO782) = 0, AP782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AP782) = 0, AQ782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AQ782) = 0, AR782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AR782) = 0, AS782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AS782) = 0, AT782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AT782) = 0, AU782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AU782) = 0, AV782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AV782) = 0, AW782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AW782) = 0, AX782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AX782) = 0, AY782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AY782) = 0, AZ782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:AZ782) = 0, BA782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BA782) = 0, BB782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BB782) = 0, BC782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BC782) = 0, BD782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BD782) = 0, BE782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BE782) = 0, BF782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BF782) = 0, BG782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BG782) = 0, BH782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BH782) = 0, BI782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BI782) = 0, BJ782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BJ782) = 0, BK782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BK782) = 0, BL782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BL782) = 0, BM782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BM782) = 0, BN782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BN782) = 0, BO782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BO782) = 0, BP782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BP782) = 0, BQ782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BQ782) = 0, BR782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BR782) = 0, BS782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BS782) = 0, BT782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BT782) = 0, BU782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BU782) = 0, BV782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BV782) = 0, BW782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BW782) = 0, BX782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BX782) = 0, BY782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BY782) = 0, BZ782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:BZ782) = 0, CA782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CA782) = 0, CB782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CB782) = 0, CC782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CC782) = 0, CD782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CD782) = 0, CE782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CE782) = 0, CF782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CF782) = 0, CG782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CG782) = 0, CH782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CH782) = 0, CI782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CI782) = 0, CJ782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CJ782) = 0, CK782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CK782) = 0, CL782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CL782) = 0, CM782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CM782) = 0, CN782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CN782) = 0, CO782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CO782) = 0, CP782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CP782) = 0, CQ782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CQ782) = 0, CR782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CR782) = 0, CS782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CS782) = 0, CT782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CT782) = 0, CU782 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$782:CU782) = 0, CV782 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F783 - (F782 / $F$729)) + SUM(J784:CV784)","v":0},"year",null,null,{"$f":"IF((J782 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (J4 <> $F$783) * (J782 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP782 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (AP4 <> $F$783) * (AP782 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV782 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (BV4 <> $F$783) * (BV782 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J785:CV785) - F782","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:I785)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:J785)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:K785)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:L785)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:M785)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:N785)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:O785)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:P785)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:Q785)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:R785)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:S785)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:T785)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:U785)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:V785)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:W785)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:X785)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:Y785)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:Z785)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AA785)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AB785)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AC785)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AD785)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AE785)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AF785)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AG785)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AH785)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AI785)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AJ785)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AK785)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AL785)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AM785)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AN785)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AO785)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AP785)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AQ785)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AR785)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AS785)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AT785)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AU785)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AV785)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AW785)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AX785)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AY785)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:AZ785)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BA785)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BB785)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BC785)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BD785)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BE785)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BF785)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BG785)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BH785)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BI785)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BJ785)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BK785)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BL785)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BM785)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BN785)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BO785)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BP785)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BQ785)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BR785)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BS785)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BT785)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BU785)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BV785)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BW785)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BX785)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BY785)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:BZ785)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CA785)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CB785)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CC785)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CD785)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CE785)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CF785)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CG785)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CH785)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CI785)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CJ785)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CK785)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CL785)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CM785)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CN785)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CO785)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CP785)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CQ785)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CR785)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CS785)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CT785)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$784, MAX(MIN($F$729, $F$782 - SUM($I$785:CU785)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 10"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J788:CV788)","v":0},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$728 * 9)), J4 < ($F$59 + ($F$728 * 10))), J731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$728 * 9)), AP4 < ($F$59 + ($F$728 * 10))), AP731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$728 * 9)), BV4 < ($F$59 + ($F$728 * 10))), BV731, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J789:CV789, $J$4:$CV$4)","v":0},"year",null,null,{"$f":"IF(AND(SUM($I$788:I788) = 0, J788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:J788) = 0, K788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:K788) = 0, L788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:L788) = 0, M788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:M788) = 0, N788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:N788) = 0, O788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:O788) = 0, P788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:P788) = 0, Q788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:Q788) = 0, R788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:R788) = 0, S788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:S788) = 0, T788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:T788) = 0, U788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:U788) = 0, V788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:V788) = 0, W788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:W788) = 0, X788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:X788) = 0, Y788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:Y788) = 0, Z788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:Z788) = 0, AA788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AA788) = 0, AB788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AB788) = 0, AC788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AC788) = 0, AD788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AD788) = 0, AE788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AE788) = 0, AF788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AF788) = 0, AG788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AG788) = 0, AH788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AH788) = 0, AI788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AI788) = 0, AJ788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AJ788) = 0, AK788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AK788) = 0, AL788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AL788) = 0, AM788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AM788) = 0, AN788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AN788) = 0, AO788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AO788) = 0, AP788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AP788) = 0, AQ788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AQ788) = 0, AR788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AR788) = 0, AS788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AS788) = 0, AT788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AT788) = 0, AU788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AU788) = 0, AV788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AV788) = 0, AW788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AW788) = 0, AX788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AX788) = 0, AY788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AY788) = 0, AZ788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:AZ788) = 0, BA788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BA788) = 0, BB788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BB788) = 0, BC788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BC788) = 0, BD788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BD788) = 0, BE788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BE788) = 0, BF788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BF788) = 0, BG788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BG788) = 0, BH788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BH788) = 0, BI788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BI788) = 0, BJ788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BJ788) = 0, BK788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BK788) = 0, BL788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BL788) = 0, BM788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BM788) = 0, BN788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BN788) = 0, BO788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BO788) = 0, BP788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BP788) = 0, BQ788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BQ788) = 0, BR788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BR788) = 0, BS788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BS788) = 0, BT788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BT788) = 0, BU788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BU788) = 0, BV788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BV788) = 0, BW788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BW788) = 0, BX788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BX788) = 0, BY788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BY788) = 0, BZ788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:BZ788) = 0, CA788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CA788) = 0, CB788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CB788) = 0, CC788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CC788) = 0, CD788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CD788) = 0, CE788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CE788) = 0, CF788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CF788) = 0, CG788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CG788) = 0, CH788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CH788) = 0, CI788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CI788) = 0, CJ788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CJ788) = 0, CK788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CK788) = 0, CL788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CL788) = 0, CM788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CM788) = 0, CN788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CN788) = 0, CO788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CO788) = 0, CP788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CP788) = 0, CQ788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CQ788) = 0, CR788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CR788) = 0, CS788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CS788) = 0, CT788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CT788) = 0, CU788 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$788:CU788) = 0, CV788 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F789 - (F788 / $F$729)) + SUM(J790:CV790)","v":0},"year",null,null,{"$f":"IF((J788 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (J4 <> $F$789) * (J788 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP788 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (AP4 <> $F$789) * (AP788 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV788 / $F$729) > (1 / $F$729), 1, (1 / $F$729)) * (BV4 <> $F$789) * (BV788 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J791:CV791) - F788","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:I791)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:J791)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:K791)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:L791)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:M791)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:N791)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:O791)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:P791)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:Q791)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:R791)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:S791)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:T791)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:U791)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:V791)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:W791)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:X791)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:Y791)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:Z791)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AA791)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AB791)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AC791)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AD791)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AE791)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AF791)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AG791)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AH791)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AI791)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AJ791)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AK791)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AL791)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AM791)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AN791)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AO791)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AP791)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AQ791)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AR791)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AS791)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AT791)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AU791)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AV791)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AW791)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AX791)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AY791)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:AZ791)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BA791)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BB791)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BC791)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BD791)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BE791)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BF791)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BG791)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BH791)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BI791)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BJ791)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BK791)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BL791)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BM791)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BN791)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BO791)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BP791)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BQ791)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BR791)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BS791)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BT791)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BU791)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BV791)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BW791)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BX791)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BY791)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:BZ791)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CA791)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CB791)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CC791)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CD791)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CE791)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CF791)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CG791)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CH791)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CI791)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CJ791)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CK791)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CL791)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CM791)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CN791)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CO791)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CP791)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CQ791)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CR791)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CS791)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CT791)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$790, MAX(MIN($F$729, $F$788 - SUM($I$791:CU791)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Wells drilled across project lifetime",null,"wells",null,{"$f":"SUM(J793:CV793)","v":28},{"$f":"J737 + J743 + J749 + J755 + J761 + J767 + J773 + J779 + J785 + J791","v":0},{"$f":"K737 + K743 + K749 + K755 + K761 + K767 + K773 + K779 + K785 + K791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,2,2,2,1,0,0,0,0,0,0,2,2,2,2,1,0,0,0,0,0,2,2,2,2,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW737 + BW743 + BW749 + BW755 + BW761 + BW767 + BW773 + BW779 + BW785 + BW791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells in operation",null,"wells",null,null,{"$f":"J723","v":0},{"$f":"K723","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,9,9,9,9,9,9,9,9,9,13,9,9,12,9,9,9,9,9,9,12,9,9,11,9,9,9,9,9,9,10,7,7,6,2,0,0,0,0,0,0,0,0,0,0,{"$f":"BW723","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error check: Wells drilled equals wells needed",{"$f":"F737 + F743 + F749 + F755 + F761 + F767 + F773 + F779 + F785 + F791","v":0}]
[]
[null,null,"Block 2"]
[{"$nulls":4},"Daily gas production capacity of a well at plateau",{"$f":"Inputs!$C$107","v":150},"mmcf"]
[{"$nulls":4},"Annual gas production capacity of a well at plateau",{"$f":"F799 * 365","v":54750},"mmcf"]
[{"$nulls":4},"Years of production of a well",{"$f":"Inputs!$C$108","v":10},"years"]
[{"$nulls":4},"Total production capacity of a well",{"$f":"F800 * F801","v":547500},"mmcf"]
[]
[{"$nulls":4},"Capacity required for planned production",null,"mmcf",null,{"$f":"SUM(J804:CV804)","v":13148216.199999994},{"$f":"J192 + J199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217468.08420979985,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,{"$f":"AP192 + AP199","v":434936.16841959971},434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,165156.14524499775,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,{"$f":"BV192 + BV199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Well profile"]
[{"$nulls":4},"Well set 1"]
[{"$nulls":4},"Production capacity required",{"$f":"SUM(J808:CV808)","v":13148216.199999994},"mmcf",null,null,{"$f":"J804","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217468.08420979985,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,{"$f":"AP804","v":434936.16841959971},434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,165156.14524499775,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,{"$f":"BV804","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Initial production capacity required",{"$f":"SUM(J809:CV809)","v":217468.08420979985},"mmcf",null,null,{"$f":"IF(AND(SUM($I808:I808) = 0, J808 > 0), J808, 0)","v":0},{"$f":"IF(AND(SUM($I808:J808) = 0, K808 > 0), K808, 0)","v":0},{"$f":"IF(AND(SUM($I808:K808) = 0, L808 > 0), L808, 0)","v":0},{"$f":"IF(AND(SUM($I808:L808) = 0, M808 > 0), M808, 0)","v":0},{"$f":"IF(AND(SUM($I808:M808) = 0, N808 > 0), N808, 0)","v":0},{"$f":"IF(AND(SUM($I808:N808) = 0, O808 > 0), O808, 0)","v":0},{"$f":"IF(AND(SUM($I808:O808) = 0, P808 > 0), P808, 0)","v":0},{"$f":"IF(AND(SUM($I808:P808) = 0, Q808 > 0), Q808, 0)","v":0},{"$f":"IF(AND(SUM($I808:Q808) = 0, R808 > 0), R808, 0)","v":0},{"$f":"IF(AND(SUM($I808:R808) = 0, S808 > 0), S808, 0)","v":0},{"$f":"IF(AND(SUM($I808:S808) = 0, T808 > 0), T808, 0)","v":0},{"$f":"IF(AND(SUM($I808:T808) = 0, U808 > 0), U808, 0)","v":0},{"$f":"IF(AND(SUM($I808:U808) = 0, V808 > 0), V808, 0)","v":0},{"$f":"IF(AND(SUM($I808:V808) = 0, W808 > 0), W808, 0)","v":0},{"$f":"IF(AND(SUM($I808:W808) = 0, X808 > 0), X808, 0)","v":0},{"$f":"IF(AND(SUM($I808:X808) = 0, Y808 > 0), Y808, 0)","v":0},{"$f":"IF(AND(SUM($I808:Y808) = 0, Z808 > 0), Z808, 0)","v":0},{"$f":"IF(AND(SUM($I808:Z808) = 0, AA808 > 0), AA808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AA808) = 0, AB808 > 0), AB808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AB808) = 0, AC808 > 0), AC808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AC808) = 0, AD808 > 0), AD808, 0)","v":217468.08420979985},{"$f":"IF(AND(SUM($I808:AD808) = 0, AE808 > 0), AE808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AE808) = 0, AF808 > 0), AF808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AF808) = 0, AG808 > 0), AG808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AG808) = 0, AH808 > 0), AH808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AH808) = 0, AI808 > 0), AI808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AI808) = 0, AJ808 > 0), AJ808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AJ808) = 0, AK808 > 0), AK808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AK808) = 0, AL808 > 0), AL808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AL808) = 0, AM808 > 0), AM808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AM808) = 0, AN808 > 0), AN808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AN808) = 0, AO808 > 0), AO808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AO808) = 0, AP808 > 0), AP808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AP808) = 0, AQ808 > 0), AQ808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AQ808) = 0, AR808 > 0), AR808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AR808) = 0, AS808 > 0), AS808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AS808) = 0, AT808 > 0), AT808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AT808) = 0, AU808 > 0), AU808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AU808) = 0, AV808 > 0), AV808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AV808) = 0, AW808 > 0), AW808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AW808) = 0, AX808 > 0), AX808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AX808) = 0, AY808 > 0), AY808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AY808) = 0, AZ808 > 0), AZ808, 0)","v":0},{"$f":"IF(AND(SUM($I808:AZ808) = 0, BA808 > 0), BA808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BA808) = 0, BB808 > 0), BB808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BB808) = 0, BC808 > 0), BC808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BC808) = 0, BD808 > 0), BD808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BD808) = 0, BE808 > 0), BE808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BE808) = 0, BF808 > 0), BF808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BF808) = 0, BG808 > 0), BG808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BG808) = 0, BH808 > 0), BH808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BH808) = 0, BI808 > 0), BI808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BI808) = 0, BJ808 > 0), BJ808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BJ808) = 0, BK808 > 0), BK808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BK808) = 0, BL808 > 0), BL808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BL808) = 0, BM808 > 0), BM808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BM808) = 0, BN808 > 0), BN808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BN808) = 0, BO808 > 0), BO808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BO808) = 0, BP808 > 0), BP808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BP808) = 0, BQ808 > 0), BQ808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BQ808) = 0, BR808 > 0), BR808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BR808) = 0, BS808 > 0), BS808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BS808) = 0, BT808 > 0), BT808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BT808) = 0, BU808 > 0), BU808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BU808) = 0, BV808 > 0), BV808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BV808) = 0, BW808 > 0), BW808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BW808) = 0, BX808 > 0), BX808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BX808) = 0, BY808 > 0), BY808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BY808) = 0, BZ808 > 0), BZ808, 0)","v":0},{"$f":"IF(AND(SUM($I808:BZ808) = 0, CA808 > 0), CA808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CA808) = 0, CB808 > 0), CB808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CB808) = 0, CC808 > 0), CC808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CC808) = 0, CD808 > 0), CD808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CD808) = 0, CE808 > 0), CE808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CE808) = 0, CF808 > 0), CF808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CF808) = 0, CG808 > 0), CG808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CG808) = 0, CH808 > 0), CH808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CH808) = 0, CI808 > 0), CI808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CI808) = 0, CJ808 > 0), CJ808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CJ808) = 0, CK808 > 0), CK808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CK808) = 0, CL808 > 0), CL808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CL808) = 0, CM808 > 0), CM808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CM808) = 0, CN808 > 0), CN808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CN808) = 0, CO808 > 0), CO808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CO808) = 0, CP808 > 0), CP808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CP808) = 0, CQ808 > 0), CQ808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CQ808) = 0, CR808 > 0), CR808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CR808) = 0, CS808 > 0), CS808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CS808) = 0, CT808 > 0), CT808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CT808) = 0, CU808 > 0), CU808, 0)","v":0},{"$f":"IF(AND(SUM($I808:CU808) = 0, CV808 > 0), CV808, 0)","v":0}]
[{"$nulls":4},"Initial number of wells required",{"$f":"SUM(J810:CV810)","v":4},"wells",null,null,{"$f":"ROUNDUP(MIN(J809 / $F$800, $F808 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K809 / $F$800, $F808 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW809 / $F$800, $F808 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F810","v":219000},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F810","v":2190000},"mmcf"]
[{"$nulls":4},"Typical production profile",{"$f":"SUM(J813:CV813)","v":2190000},"mmcf",null,null,{"$f":"IF(SUM($I813:I813) < $F812, MIN(J808, $F811, $F812 - SUM($I813:I813)), 0)","v":0},{"$f":"IF(SUM($I813:J813) < $F812, MIN(K808, $F811, $F812 - SUM($I813:J813)), 0)","v":0},{"$f":"IF(SUM($I813:K813) < $F812, MIN(L808, $F811, $F812 - SUM($I813:K813)), 0)","v":0},{"$f":"IF(SUM($I813:L813) < $F812, MIN(M808, $F811, $F812 - SUM($I813:L813)), 0)","v":0},{"$f":"IF(SUM($I813:M813) < $F812, MIN(N808, $F811, $F812 - SUM($I813:M813)), 0)","v":0},{"$f":"IF(SUM($I813:N813) < $F812, MIN(O808, $F811, $F812 - SUM($I813:N813)), 0)","v":0},{"$f":"IF(SUM($I813:O813) < $F812, MIN(P808, $F811, $F812 - SUM($I813:O813)), 0)","v":0},{"$f":"IF(SUM($I813:P813) < $F812, MIN(Q808, $F811, $F812 - SUM($I813:P813)), 0)","v":0},{"$f":"IF(SUM($I813:Q813) < $F812, MIN(R808, $F811, $F812 - SUM($I813:Q813)), 0)","v":0},{"$f":"IF(SUM($I813:R813) < $F812, MIN(S808, $F811, $F812 - SUM($I813:R813)), 0)","v":0},{"$f":"IF(SUM($I813:S813) < $F812, MIN(T808, $F811, $F812 - SUM($I813:S813)), 0)","v":0},{"$f":"IF(SUM($I813:T813) < $F812, MIN(U808, $F811, $F812 - SUM($I813:T813)), 0)","v":0},{"$f":"IF(SUM($I813:U813) < $F812, MIN(V808, $F811, $F812 - SUM($I813:U813)), 0)","v":0},{"$f":"IF(SUM($I813:V813) < $F812, MIN(W808, $F811, $F812 - SUM($I813:V813)), 0)","v":0},{"$f":"IF(SUM($I813:W813) < $F812, MIN(X808, $F811, $F812 - SUM($I813:W813)), 0)","v":0},{"$f":"IF(SUM($I813:X813) < $F812, MIN(Y808, $F811, $F812 - SUM($I813:X813)), 0)","v":0},{"$f":"IF(SUM($I813:Y813) < $F812, MIN(Z808, $F811, $F812 - SUM($I813:Y813)), 0)","v":0},{"$f":"IF(SUM($I813:Z813) < $F812, MIN(AA808, $F811, $F812 - SUM($I813:Z813)), 0)","v":0},{"$f":"IF(SUM($I813:AA813) < $F812, MIN(AB808, $F811, $F812 - SUM($I813:AA813)), 0)","v":0},{"$f":"IF(SUM($I813:AB813) < $F812, MIN(AC808, $F811, $F812 - SUM($I813:AB813)), 0)","v":0},{"$f":"IF(SUM($I813:AC813) < $F812, MIN(AD808, $F811, $F812 - SUM($I813:AC813)), 0)","v":217468.08420979985},{"$f":"IF(SUM($I813:AD813) < $F812, MIN(AE808, $F811, $F812 - SUM($I813:AD813)), 0)","v":219000},{"$f":"IF(SUM($I813:AE813) < $F812, MIN(AF808, $F811, $F812 - SUM($I813:AE813)), 0)","v":219000},{"$f":"IF(SUM($I813:AF813) < $F812, MIN(AG808, $F811, $F812 - SUM($I813:AF813)), 0)","v":219000},{"$f":"IF(SUM($I813:AG813) < $F812, MIN(AH808, $F811, $F812 - SUM($I813:AG813)), 0)","v":219000},{"$f":"IF(SUM($I813:AH813) < $F812, MIN(AI808, $F811, $F812 - SUM($I813:AH813)), 0)","v":219000},{"$f":"IF(SUM($I813:AI813) < $F812, MIN(AJ808, $F811, $F812 - SUM($I813:AI813)), 0)","v":219000},{"$f":"IF(SUM($I813:AJ813) < $F812, MIN(AK808, $F811, $F812 - SUM($I813:AJ813)), 0)","v":219000},{"$f":"IF(SUM($I813:AK813) < $F812, MIN(AL808, $F811, $F812 - SUM($I813:AK813)), 0)","v":219000},{"$f":"IF(SUM($I813:AL813) < $F812, MIN(AM808, $F811, $F812 - SUM($I813:AL813)), 0)","v":219000},{"$f":"IF(SUM($I813:AM813) < $F812, MIN(AN808, $F811, $F812 - SUM($I813:AM813)), 0)","v":1531.9157902002335},{"$f":"IF(SUM($I813:AN813) < $F812, MIN(AO808, $F811, $F812 - SUM($I813:AN813)), 0)","v":0},{"$f":"IF(SUM($I813:AO813) < $F812, MIN(AP808, $F811, $F812 - SUM($I813:AO813)), 0)","v":0},{"$f":"IF(SUM($I813:AP813) < $F812, MIN(AQ808, $F811, $F812 - SUM($I813:AP813)), 0)","v":0},{"$f":"IF(SUM($I813:AQ813) < $F812, MIN(AR808, $F811, $F812 - SUM($I813:AQ813)), 0)","v":0},{"$f":"IF(SUM($I813:AR813) < $F812, MIN(AS808, $F811, $F812 - SUM($I813:AR813)), 0)","v":0},{"$f":"IF(SUM($I813:AS813) < $F812, MIN(AT808, $F811, $F812 - SUM($I813:AS813)), 0)","v":0},{"$f":"IF(SUM($I813:AT813) < $F812, MIN(AU808, $F811, $F812 - SUM($I813:AT813)), 0)","v":0},{"$f":"IF(SUM($I813:AU813) < $F812, MIN(AV808, $F811, $F812 - SUM($I813:AU813)), 0)","v":0},{"$f":"IF(SUM($I813:AV813) < $F812, MIN(AW808, $F811, $F812 - SUM($I813:AV813)), 0)","v":0},{"$f":"IF(SUM($I813:AW813) < $F812, MIN(AX808, $F811, $F812 - SUM($I813:AW813)), 0)","v":0},{"$f":"IF(SUM($I813:AX813) < $F812, MIN(AY808, $F811, $F812 - SUM($I813:AX813)), 0)","v":0},{"$f":"IF(SUM($I813:AY813) < $F812, MIN(AZ808, $F811, $F812 - SUM($I813:AY813)), 0)","v":0},{"$f":"IF(SUM($I813:AZ813) < $F812, MIN(BA808, $F811, $F812 - SUM($I813:AZ813)), 0)","v":0},{"$f":"IF(SUM($I813:BA813) < $F812, MIN(BB808, $F811, $F812 - SUM($I813:BA813)), 0)","v":0},{"$f":"IF(SUM($I813:BB813) < $F812, MIN(BC808, $F811, $F812 - SUM($I813:BB813)), 0)","v":0},{"$f":"IF(SUM($I813:BC813) < $F812, MIN(BD808, $F811, $F812 - SUM($I813:BC813)), 0)","v":0},{"$f":"IF(SUM($I813:BD813) < $F812, MIN(BE808, $F811, $F812 - SUM($I813:BD813)), 0)","v":0},{"$f":"IF(SUM($I813:BE813) < $F812, MIN(BF808, $F811, $F812 - SUM($I813:BE813)), 0)","v":0},{"$f":"IF(SUM($I813:BF813) < $F812, MIN(BG808, $F811, $F812 - SUM($I813:BF813)), 0)","v":0},{"$f":"IF(SUM($I813:BG813) < $F812, MIN(BH808, $F811, $F812 - SUM($I813:BG813)), 0)","v":0},{"$f":"IF(SUM($I813:BH813) < $F812, MIN(BI808, $F811, $F812 - SUM($I813:BH813)), 0)","v":0},{"$f":"IF(SUM($I813:BI813) < $F812, MIN(BJ808, $F811, $F812 - SUM($I813:BI813)), 0)","v":0},{"$f":"IF(SUM($I813:BJ813) < $F812, MIN(BK808, $F811, $F812 - SUM($I813:BJ813)), 0)","v":0},{"$f":"IF(SUM($I813:BK813) < $F812, MIN(BL808, $F811, $F812 - SUM($I813:BK813)), 0)","v":0},{"$f":"IF(SUM($I813:BL813) < $F812, MIN(BM808, $F811, $F812 - SUM($I813:BL813)), 0)","v":0},{"$f":"IF(SUM($I813:BM813) < $F812, MIN(BN808, $F811, $F812 - SUM($I813:BM813)), 0)","v":0},{"$f":"IF(SUM($I813:BN813) < $F812, MIN(BO808, $F811, $F812 - SUM($I813:BN813)), 0)","v":0},{"$f":"IF(SUM($I813:BO813) < $F812, MIN(BP808, $F811, $F812 - SUM($I813:BO813)), 0)","v":0},{"$f":"IF(SUM($I813:BP813) < $F812, MIN(BQ808, $F811, $F812 - SUM($I813:BP813)), 0)","v":0},{"$f":"IF(SUM($I813:BQ813) < $F812, MIN(BR808, $F811, $F812 - SUM($I813:BQ813)), 0)","v":0},{"$f":"IF(SUM($I813:BR813) < $F812, MIN(BS808, $F811, $F812 - SUM($I813:BR813)), 0)","v":0},{"$f":"IF(SUM($I813:BS813) < $F812, MIN(BT808, $F811, $F812 - SUM($I813:BS813)), 0)","v":0},{"$f":"IF(SUM($I813:BT813) < $F812, MIN(BU808, $F811, $F812 - SUM($I813:BT813)), 0)","v":0},{"$f":"IF(SUM($I813:BU813) < $F812, MIN(BV808, $F811, $F812 - SUM($I813:BU813)), 0)","v":0},{"$f":"IF(SUM($I813:BV813) < $F812, MIN(BW808, $F811, $F812 - SUM($I813:BV813)), 0)","v":0},{"$f":"IF(SUM($I813:BW813) < $F812, MIN(BX808, $F811, $F812 - SUM($I813:BW813)), 0)","v":0},{"$f":"IF(SUM($I813:BX813) < $F812, MIN(BY808, $F811, $F812 - SUM($I813:BX813)), 0)","v":0},{"$f":"IF(SUM($I813:BY813) < $F812, MIN(BZ808, $F811, $F812 - SUM($I813:BY813)), 0)","v":0},{"$f":"IF(SUM($I813:BZ813) < $F812, MIN(CA808, $F811, $F812 - SUM($I813:BZ813)), 0)","v":0},{"$f":"IF(SUM($I813:CA813) < $F812, MIN(CB808, $F811, $F812 - SUM($I813:CA813)), 0)","v":0},{"$f":"IF(SUM($I813:CB813) < $F812, MIN(CC808, $F811, $F812 - SUM($I813:CB813)), 0)","v":0},{"$f":"IF(SUM($I813:CC813) < $F812, MIN(CD808, $F811, $F812 - SUM($I813:CC813)), 0)","v":0},{"$f":"IF(SUM($I813:CD813) < $F812, MIN(CE808, $F811, $F812 - SUM($I813:CD813)), 0)","v":0},{"$f":"IF(SUM($I813:CE813) < $F812, MIN(CF808, $F811, $F812 - SUM($I813:CE813)), 0)","v":0},{"$f":"IF(SUM($I813:CF813) < $F812, MIN(CG808, $F811, $F812 - SUM($I813:CF813)), 0)","v":0},{"$f":"IF(SUM($I813:CG813) < $F812, MIN(CH808, $F811, $F812 - SUM($I813:CG813)), 0)","v":0},{"$f":"IF(SUM($I813:CH813) < $F812, MIN(CI808, $F811, $F812 - SUM($I813:CH813)), 0)","v":0},{"$f":"IF(SUM($I813:CI813) < $F812, MIN(CJ808, $F811, $F812 - SUM($I813:CI813)), 0)","v":0},{"$f":"IF(SUM($I813:CJ813) < $F812, MIN(CK808, $F811, $F812 - SUM($I813:CJ813)), 0)","v":0},{"$f":"IF(SUM($I813:CK813) < $F812, MIN(CL808, $F811, $F812 - SUM($I813:CK813)), 0)","v":0},{"$f":"IF(SUM($I813:CL813) < $F812, MIN(CM808, $F811, $F812 - SUM($I813:CL813)), 0)","v":0},{"$f":"IF(SUM($I813:CM813) < $F812, MIN(CN808, $F811, $F812 - SUM($I813:CM813)), 0)","v":0},{"$f":"IF(SUM($I813:CN813) < $F812, MIN(CO808, $F811, $F812 - SUM($I813:CN813)), 0)","v":0},{"$f":"IF(SUM($I813:CO813) < $F812, MIN(CP808, $F811, $F812 - SUM($I813:CO813)), 0)","v":0},{"$f":"IF(SUM($I813:CP813) < $F812, MIN(CQ808, $F811, $F812 - SUM($I813:CP813)), 0)","v":0},{"$f":"IF(SUM($I813:CQ813) < $F812, MIN(CR808, $F811, $F812 - SUM($I813:CQ813)), 0)","v":0},{"$f":"IF(SUM($I813:CR813) < $F812, MIN(CS808, $F811, $F812 - SUM($I813:CR813)), 0)","v":0},{"$f":"IF(SUM($I813:CS813) < $F812, MIN(CT808, $F811, $F812 - SUM($I813:CS813)), 0)","v":0},{"$f":"IF(SUM($I813:CT813) < $F812, MIN(CU808, $F811, $F812 - SUM($I813:CT813)), 0)","v":0},{"$f":"IF(SUM($I813:CU813) < $F812, MIN(CV808, $F811, $F812 - SUM($I813:CU813)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F813 < F812, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K808:$CV808) < $F812, MIN(J808, $F812 - SUM($I815:I815), $F812 - SUM(K808:$CV808)), MIN(($F812 - SUM($I815:I815)) / COUNTIF(J813:$CV813, \">0\"), J808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(L808:$CV808) < $F812, MIN(K808, $F812 - SUM($I815:J815), $F812 - SUM(L808:$CV808)), MIN(($F812 - SUM($I815:J815)) / COUNTIF(K813:$CV813, \">0\"), K808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(M808:$CV808) < $F812, MIN(L808, $F812 - SUM($I815:K815), $F812 - SUM(M808:$CV808)), MIN(($F812 - SUM($I815:K815)) / COUNTIF(L813:$CV813, \">0\"), L808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(N808:$CV808) < $F812, MIN(M808, $F812 - SUM($I815:L815), $F812 - SUM(N808:$CV808)), MIN(($F812 - SUM($I815:L815)) / COUNTIF(M813:$CV813, \">0\"), M808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(O808:$CV808) < $F812, MIN(N808, $F812 - SUM($I815:M815), $F812 - SUM(O808:$CV808)), MIN(($F812 - SUM($I815:M815)) / COUNTIF(N813:$CV813, \">0\"), N808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(P808:$CV808) < $F812, MIN(O808, $F812 - SUM($I815:N815), $F812 - SUM(P808:$CV808)), MIN(($F812 - SUM($I815:N815)) / COUNTIF(O813:$CV813, \">0\"), O808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q808:$CV808) < $F812, MIN(P808, $F812 - SUM($I815:O815), $F812 - SUM(Q808:$CV808)), MIN(($F812 - SUM($I815:O815)) / COUNTIF(P813:$CV813, \">0\"), P808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(R808:$CV808) < $F812, MIN(Q808, $F812 - SUM($I815:P815), $F812 - SUM(R808:$CV808)), MIN(($F812 - SUM($I815:P815)) / COUNTIF(Q813:$CV813, \">0\"), Q808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(S808:$CV808) < $F812, MIN(R808, $F812 - SUM($I815:Q815), $F812 - SUM(S808:$CV808)), MIN(($F812 - SUM($I815:Q815)) / COUNTIF(R813:$CV813, \">0\"), R808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(T808:$CV808) < $F812, MIN(S808, $F812 - SUM($I815:R815), $F812 - SUM(T808:$CV808)), MIN(($F812 - SUM($I815:R815)) / COUNTIF(S813:$CV813, \">0\"), S808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(U808:$CV808) < $F812, MIN(T808, $F812 - SUM($I815:S815), $F812 - SUM(U808:$CV808)), MIN(($F812 - SUM($I815:S815)) / COUNTIF(T813:$CV813, \">0\"), T808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(V808:$CV808) < $F812, MIN(U808, $F812 - SUM($I815:T815), $F812 - SUM(V808:$CV808)), MIN(($F812 - SUM($I815:T815)) / COUNTIF(U813:$CV813, \">0\"), U808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(W808:$CV808) < $F812, MIN(V808, $F812 - SUM($I815:U815), $F812 - SUM(W808:$CV808)), MIN(($F812 - SUM($I815:U815)) / COUNTIF(V813:$CV813, \">0\"), V808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(X808:$CV808) < $F812, MIN(W808, $F812 - SUM($I815:V815), $F812 - SUM(X808:$CV808)), MIN(($F812 - SUM($I815:V815)) / COUNTIF(W813:$CV813, \">0\"), W808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y808:$CV808) < $F812, MIN(X808, $F812 - SUM($I815:W815), $F812 - SUM(Y808:$CV808)), MIN(($F812 - SUM($I815:W815)) / COUNTIF(X813:$CV813, \">0\"), X808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z808:$CV808) < $F812, MIN(Y808, $F812 - SUM($I815:X815), $F812 - SUM(Z808:$CV808)), MIN(($F812 - SUM($I815:X815)) / COUNTIF(Y813:$CV813, \">0\"), Y808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA808:$CV808) < $F812, MIN(Z808, $F812 - SUM($I815:Y815), $F812 - SUM(AA808:$CV808)), MIN(($F812 - SUM($I815:Y815)) / COUNTIF(Z813:$CV813, \">0\"), Z808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB808:$CV808) < $F812, MIN(AA808, $F812 - SUM($I815:Z815), $F812 - SUM(AB808:$CV808)), MIN(($F812 - SUM($I815:Z815)) / COUNTIF(AA813:$CV813, \">0\"), AA808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC808:$CV808) < $F812, MIN(AB808, $F812 - SUM($I815:AA815), $F812 - SUM(AC808:$CV808)), MIN(($F812 - SUM($I815:AA815)) / COUNTIF(AB813:$CV813, \">0\"), AB808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD808:$CV808) < $F812, MIN(AC808, $F812 - SUM($I815:AB815), $F812 - SUM(AD808:$CV808)), MIN(($F812 - SUM($I815:AB815)) / COUNTIF(AC813:$CV813, \">0\"), AC808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE808:$CV808) < $F812, MIN(AD808, $F812 - SUM($I815:AC815), $F812 - SUM(AE808:$CV808)), MIN(($F812 - SUM($I815:AC815)) / COUNTIF(AD813:$CV813, \">0\"), AD808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF808:$CV808) < $F812, MIN(AE808, $F812 - SUM($I815:AD815), $F812 - SUM(AF808:$CV808)), MIN(($F812 - SUM($I815:AD815)) / COUNTIF(AE813:$CV813, \">0\"), AE808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG808:$CV808) < $F812, MIN(AF808, $F812 - SUM($I815:AE815), $F812 - SUM(AG808:$CV808)), MIN(($F812 - SUM($I815:AE815)) / COUNTIF(AF813:$CV813, \">0\"), AF808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH808:$CV808) < $F812, MIN(AG808, $F812 - SUM($I815:AF815), $F812 - SUM(AH808:$CV808)), MIN(($F812 - SUM($I815:AF815)) / COUNTIF(AG813:$CV813, \">0\"), AG808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI808:$CV808) < $F812, MIN(AH808, $F812 - SUM($I815:AG815), $F812 - SUM(AI808:$CV808)), MIN(($F812 - SUM($I815:AG815)) / COUNTIF(AH813:$CV813, \">0\"), AH808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ808:$CV808) < $F812, MIN(AI808, $F812 - SUM($I815:AH815), $F812 - SUM(AJ808:$CV808)), MIN(($F812 - SUM($I815:AH815)) / COUNTIF(AI813:$CV813, \">0\"), AI808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK808:$CV808) < $F812, MIN(AJ808, $F812 - SUM($I815:AI815), $F812 - SUM(AK808:$CV808)), MIN(($F812 - SUM($I815:AI815)) / COUNTIF(AJ813:$CV813, \">0\"), AJ808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL808:$CV808) < $F812, MIN(AK808, $F812 - SUM($I815:AJ815), $F812 - SUM(AL808:$CV808)), MIN(($F812 - SUM($I815:AJ815)) / COUNTIF(AK813:$CV813, \">0\"), AK808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM808:$CV808) < $F812, MIN(AL808, $F812 - SUM($I815:AK815), $F812 - SUM(AM808:$CV808)), MIN(($F812 - SUM($I815:AK815)) / COUNTIF(AL813:$CV813, \">0\"), AL808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN808:$CV808) < $F812, MIN(AM808, $F812 - SUM($I815:AL815), $F812 - SUM(AN808:$CV808)), MIN(($F812 - SUM($I815:AL815)) / COUNTIF(AM813:$CV813, \">0\"), AM808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO808:$CV808) < $F812, MIN(AN808, $F812 - SUM($I815:AM815), $F812 - SUM(AO808:$CV808)), MIN(($F812 - SUM($I815:AM815)) / COUNTIF(AN813:$CV813, \">0\"), AN808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP808:$CV808) < $F812, MIN(AO808, $F812 - SUM($I815:AN815), $F812 - SUM(AP808:$CV808)), MIN(($F812 - SUM($I815:AN815)) / COUNTIF(AO813:$CV813, \">0\"), AO808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ808:$CV808) < $F812, MIN(AP808, $F812 - SUM($I815:AO815), $F812 - SUM(AQ808:$CV808)), MIN(($F812 - SUM($I815:AO815)) / COUNTIF(AP813:$CV813, \">0\"), AP808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR808:$CV808) < $F812, MIN(AQ808, $F812 - SUM($I815:AP815), $F812 - SUM(AR808:$CV808)), MIN(($F812 - SUM($I815:AP815)) / COUNTIF(AQ813:$CV813, \">0\"), AQ808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS808:$CV808) < $F812, MIN(AR808, $F812 - SUM($I815:AQ815), $F812 - SUM(AS808:$CV808)), MIN(($F812 - SUM($I815:AQ815)) / COUNTIF(AR813:$CV813, \">0\"), AR808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT808:$CV808) < $F812, MIN(AS808, $F812 - SUM($I815:AR815), $F812 - SUM(AT808:$CV808)), MIN(($F812 - SUM($I815:AR815)) / COUNTIF(AS813:$CV813, \">0\"), AS808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU808:$CV808) < $F812, MIN(AT808, $F812 - SUM($I815:AS815), $F812 - SUM(AU808:$CV808)), MIN(($F812 - SUM($I815:AS815)) / COUNTIF(AT813:$CV813, \">0\"), AT808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV808:$CV808) < $F812, MIN(AU808, $F812 - SUM($I815:AT815), $F812 - SUM(AV808:$CV808)), MIN(($F812 - SUM($I815:AT815)) / COUNTIF(AU813:$CV813, \">0\"), AU808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW808:$CV808) < $F812, MIN(AV808, $F812 - SUM($I815:AU815), $F812 - SUM(AW808:$CV808)), MIN(($F812 - SUM($I815:AU815)) / COUNTIF(AV813:$CV813, \">0\"), AV808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX808:$CV808) < $F812, MIN(AW808, $F812 - SUM($I815:AV815), $F812 - SUM(AX808:$CV808)), MIN(($F812 - SUM($I815:AV815)) / COUNTIF(AW813:$CV813, \">0\"), AW808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY808:$CV808) < $F812, MIN(AX808, $F812 - SUM($I815:AW815), $F812 - SUM(AY808:$CV808)), MIN(($F812 - SUM($I815:AW815)) / COUNTIF(AX813:$CV813, \">0\"), AX808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ808:$CV808) < $F812, MIN(AY808, $F812 - SUM($I815:AX815), $F812 - SUM(AZ808:$CV808)), MIN(($F812 - SUM($I815:AX815)) / COUNTIF(AY813:$CV813, \">0\"), AY808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA808:$CV808) < $F812, MIN(AZ808, $F812 - SUM($I815:AY815), $F812 - SUM(BA808:$CV808)), MIN(($F812 - SUM($I815:AY815)) / COUNTIF(AZ813:$CV813, \">0\"), AZ808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB808:$CV808) < $F812, MIN(BA808, $F812 - SUM($I815:AZ815), $F812 - SUM(BB808:$CV808)), MIN(($F812 - SUM($I815:AZ815)) / COUNTIF(BA813:$CV813, \">0\"), BA808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC808:$CV808) < $F812, MIN(BB808, $F812 - SUM($I815:BA815), $F812 - SUM(BC808:$CV808)), MIN(($F812 - SUM($I815:BA815)) / COUNTIF(BB813:$CV813, \">0\"), BB808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD808:$CV808) < $F812, MIN(BC808, $F812 - SUM($I815:BB815), $F812 - SUM(BD808:$CV808)), MIN(($F812 - SUM($I815:BB815)) / COUNTIF(BC813:$CV813, \">0\"), BC808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE808:$CV808) < $F812, MIN(BD808, $F812 - SUM($I815:BC815), $F812 - SUM(BE808:$CV808)), MIN(($F812 - SUM($I815:BC815)) / COUNTIF(BD813:$CV813, \">0\"), BD808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF808:$CV808) < $F812, MIN(BE808, $F812 - SUM($I815:BD815), $F812 - SUM(BF808:$CV808)), MIN(($F812 - SUM($I815:BD815)) / COUNTIF(BE813:$CV813, \">0\"), BE808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG808:$CV808) < $F812, MIN(BF808, $F812 - SUM($I815:BE815), $F812 - SUM(BG808:$CV808)), MIN(($F812 - SUM($I815:BE815)) / COUNTIF(BF813:$CV813, \">0\"), BF808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH808:$CV808) < $F812, MIN(BG808, $F812 - SUM($I815:BF815), $F812 - SUM(BH808:$CV808)), MIN(($F812 - SUM($I815:BF815)) / COUNTIF(BG813:$CV813, \">0\"), BG808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI808:$CV808) < $F812, MIN(BH808, $F812 - SUM($I815:BG815), $F812 - SUM(BI808:$CV808)), MIN(($F812 - SUM($I815:BG815)) / COUNTIF(BH813:$CV813, \">0\"), BH808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ808:$CV808) < $F812, MIN(BI808, $F812 - SUM($I815:BH815), $F812 - SUM(BJ808:$CV808)), MIN(($F812 - SUM($I815:BH815)) / COUNTIF(BI813:$CV813, \">0\"), BI808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK808:$CV808) < $F812, MIN(BJ808, $F812 - SUM($I815:BI815), $F812 - SUM(BK808:$CV808)), MIN(($F812 - SUM($I815:BI815)) / COUNTIF(BJ813:$CV813, \">0\"), BJ808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL808:$CV808) < $F812, MIN(BK808, $F812 - SUM($I815:BJ815), $F812 - SUM(BL808:$CV808)), MIN(($F812 - SUM($I815:BJ815)) / COUNTIF(BK813:$CV813, \">0\"), BK808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM808:$CV808) < $F812, MIN(BL808, $F812 - SUM($I815:BK815), $F812 - SUM(BM808:$CV808)), MIN(($F812 - SUM($I815:BK815)) / COUNTIF(BL813:$CV813, \">0\"), BL808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN808:$CV808) < $F812, MIN(BM808, $F812 - SUM($I815:BL815), $F812 - SUM(BN808:$CV808)), MIN(($F812 - SUM($I815:BL815)) / COUNTIF(BM813:$CV813, \">0\"), BM808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO808:$CV808) < $F812, MIN(BN808, $F812 - SUM($I815:BM815), $F812 - SUM(BO808:$CV808)), MIN(($F812 - SUM($I815:BM815)) / COUNTIF(BN813:$CV813, \">0\"), BN808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP808:$CV808) < $F812, MIN(BO808, $F812 - SUM($I815:BN815), $F812 - SUM(BP808:$CV808)), MIN(($F812 - SUM($I815:BN815)) / COUNTIF(BO813:$CV813, \">0\"), BO808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ808:$CV808) < $F812, MIN(BP808, $F812 - SUM($I815:BO815), $F812 - SUM(BQ808:$CV808)), MIN(($F812 - SUM($I815:BO815)) / COUNTIF(BP813:$CV813, \">0\"), BP808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR808:$CV808) < $F812, MIN(BQ808, $F812 - SUM($I815:BP815), $F812 - SUM(BR808:$CV808)), MIN(($F812 - SUM($I815:BP815)) / COUNTIF(BQ813:$CV813, \">0\"), BQ808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS808:$CV808) < $F812, MIN(BR808, $F812 - SUM($I815:BQ815), $F812 - SUM(BS808:$CV808)), MIN(($F812 - SUM($I815:BQ815)) / COUNTIF(BR813:$CV813, \">0\"), BR808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT808:$CV808) < $F812, MIN(BS808, $F812 - SUM($I815:BR815), $F812 - SUM(BT808:$CV808)), MIN(($F812 - SUM($I815:BR815)) / COUNTIF(BS813:$CV813, \">0\"), BS808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU808:$CV808) < $F812, MIN(BT808, $F812 - SUM($I815:BS815), $F812 - SUM(BU808:$CV808)), MIN(($F812 - SUM($I815:BS815)) / COUNTIF(BT813:$CV813, \">0\"), BT808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV808:$CV808) < $F812, MIN(BU808, $F812 - SUM($I815:BT815), $F812 - SUM(BV808:$CV808)), MIN(($F812 - SUM($I815:BT815)) / COUNTIF(BU813:$CV813, \">0\"), BU808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW808:$CV808) < $F812, MIN(BV808, $F812 - SUM($I815:BU815), $F812 - SUM(BW808:$CV808)), MIN(($F812 - SUM($I815:BU815)) / COUNTIF(BV813:$CV813, \">0\"), BV808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX808:$CV808) < $F812, MIN(BW808, $F812 - SUM($I815:BV815), $F812 - SUM(BX808:$CV808)), MIN(($F812 - SUM($I815:BV815)) / COUNTIF(BW813:$CV813, \">0\"), BW808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY808:$CV808) < $F812, MIN(BX808, $F812 - SUM($I815:BW815), $F812 - SUM(BY808:$CV808)), MIN(($F812 - SUM($I815:BW815)) / COUNTIF(BX813:$CV813, \">0\"), BX808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ808:$CV808) < $F812, MIN(BY808, $F812 - SUM($I815:BX815), $F812 - SUM(BZ808:$CV808)), MIN(($F812 - SUM($I815:BX815)) / COUNTIF(BY813:$CV813, \">0\"), BY808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA808:$CV808) < $F812, MIN(BZ808, $F812 - SUM($I815:BY815), $F812 - SUM(CA808:$CV808)), MIN(($F812 - SUM($I815:BY815)) / COUNTIF(BZ813:$CV813, \">0\"), BZ808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB808:$CV808) < $F812, MIN(CA808, $F812 - SUM($I815:BZ815), $F812 - SUM(CB808:$CV808)), MIN(($F812 - SUM($I815:BZ815)) / COUNTIF(CA813:$CV813, \">0\"), CA808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC808:$CV808) < $F812, MIN(CB808, $F812 - SUM($I815:CA815), $F812 - SUM(CC808:$CV808)), MIN(($F812 - SUM($I815:CA815)) / COUNTIF(CB813:$CV813, \">0\"), CB808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD808:$CV808) < $F812, MIN(CC808, $F812 - SUM($I815:CB815), $F812 - SUM(CD808:$CV808)), MIN(($F812 - SUM($I815:CB815)) / COUNTIF(CC813:$CV813, \">0\"), CC808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE808:$CV808) < $F812, MIN(CD808, $F812 - SUM($I815:CC815), $F812 - SUM(CE808:$CV808)), MIN(($F812 - SUM($I815:CC815)) / COUNTIF(CD813:$CV813, \">0\"), CD808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF808:$CV808) < $F812, MIN(CE808, $F812 - SUM($I815:CD815), $F812 - SUM(CF808:$CV808)), MIN(($F812 - SUM($I815:CD815)) / COUNTIF(CE813:$CV813, \">0\"), CE808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG808:$CV808) < $F812, MIN(CF808, $F812 - SUM($I815:CE815), $F812 - SUM(CG808:$CV808)), MIN(($F812 - SUM($I815:CE815)) / COUNTIF(CF813:$CV813, \">0\"), CF808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH808:$CV808) < $F812, MIN(CG808, $F812 - SUM($I815:CF815), $F812 - SUM(CH808:$CV808)), MIN(($F812 - SUM($I815:CF815)) / COUNTIF(CG813:$CV813, \">0\"), CG808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI808:$CV808) < $F812, MIN(CH808, $F812 - SUM($I815:CG815), $F812 - SUM(CI808:$CV808)), MIN(($F812 - SUM($I815:CG815)) / COUNTIF(CH813:$CV813, \">0\"), CH808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ808:$CV808) < $F812, MIN(CI808, $F812 - SUM($I815:CH815), $F812 - SUM(CJ808:$CV808)), MIN(($F812 - SUM($I815:CH815)) / COUNTIF(CI813:$CV813, \">0\"), CI808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK808:$CV808) < $F812, MIN(CJ808, $F812 - SUM($I815:CI815), $F812 - SUM(CK808:$CV808)), MIN(($F812 - SUM($I815:CI815)) / COUNTIF(CJ813:$CV813, \">0\"), CJ808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL808:$CV808) < $F812, MIN(CK808, $F812 - SUM($I815:CJ815), $F812 - SUM(CL808:$CV808)), MIN(($F812 - SUM($I815:CJ815)) / COUNTIF(CK813:$CV813, \">0\"), CK808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM808:$CV808) < $F812, MIN(CL808, $F812 - SUM($I815:CK815), $F812 - SUM(CM808:$CV808)), MIN(($F812 - SUM($I815:CK815)) / COUNTIF(CL813:$CV813, \">0\"), CL808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN808:$CV808) < $F812, MIN(CM808, $F812 - SUM($I815:CL815), $F812 - SUM(CN808:$CV808)), MIN(($F812 - SUM($I815:CL815)) / COUNTIF(CM813:$CV813, \">0\"), CM808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO808:$CV808) < $F812, MIN(CN808, $F812 - SUM($I815:CM815), $F812 - SUM(CO808:$CV808)), MIN(($F812 - SUM($I815:CM815)) / COUNTIF(CN813:$CV813, \">0\"), CN808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP808:$CV808) < $F812, MIN(CO808, $F812 - SUM($I815:CN815), $F812 - SUM(CP808:$CV808)), MIN(($F812 - SUM($I815:CN815)) / COUNTIF(CO813:$CV813, \">0\"), CO808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ808:$CV808) < $F812, MIN(CP808, $F812 - SUM($I815:CO815), $F812 - SUM(CQ808:$CV808)), MIN(($F812 - SUM($I815:CO815)) / COUNTIF(CP813:$CV813, \">0\"), CP808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR808:$CV808) < $F812, MIN(CQ808, $F812 - SUM($I815:CP815), $F812 - SUM(CR808:$CV808)), MIN(($F812 - SUM($I815:CP815)) / COUNTIF(CQ813:$CV813, \">0\"), CQ808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS808:$CV808) < $F812, MIN(CR808, $F812 - SUM($I815:CQ815), $F812 - SUM(CS808:$CV808)), MIN(($F812 - SUM($I815:CQ815)) / COUNTIF(CR813:$CV813, \">0\"), CR808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT808:$CV808) < $F812, MIN(CS808, $F812 - SUM($I815:CR815), $F812 - SUM(CT808:$CV808)), MIN(($F812 - SUM($I815:CR815)) / COUNTIF(CS813:$CV813, \">0\"), CS808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU808:$CV808) < $F812, MIN(CT808, $F812 - SUM($I815:CS815), $F812 - SUM(CU808:$CV808)), MIN(($F812 - SUM($I815:CS815)) / COUNTIF(CT813:$CV813, \">0\"), CT808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV808:$CV808) < $F812, MIN(CU808, $F812 - SUM($I815:CT815), $F812 - SUM(CV808:$CV808)), MIN(($F812 - SUM($I815:CT815)) / COUNTIF(CU813:$CV813, \">0\"), CU808)) * $F814, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV808:CV808) < $F812, MIN(CV808, $F812 - SUM($I815:CU815), $F812 - SUM($CV808:CV808)), MIN(($F812 - SUM($I815:CU815)) / COUNTIF(CV813:$CV813, \">0\"), CV808)) * $F814, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J816:CV816)","v":2190000},"mmcf",null,null,{"$f":"IF($F814 = 0, J813, J815)","v":0},{"$f":"IF($F814 = 0, K813, K815)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217468.08420979985,219000,219000,219000,219000,219000,219000,219000,219000,219000,1531.9157902002335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F814 = 0, BW813, BW815)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J816 > 0, $F810, 0)","v":0},{"$f":"IF(K816 > 0, $F810, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW816 > 0, $F810, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 2"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J820:CV820)","v":10958216.199999994},"mmcf",null,null,{"$f":"MAX(J808 - J816, 0)","v":0},{"$f":"MAX(K808 - K816, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,433404.25262939947,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,165156.14524499775,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J821:CV821)","v":215936.16841959971},"mmcf",null,null,{"$f":"IF(AND(SUM($I820:I820) = 0, J820 > 0), J820, 0)","v":0},{"$f":"IF(AND(SUM($I820:J820) = 0, K820 > 0), K820, 0)","v":0},{"$f":"IF(AND(SUM($I820:K820) = 0, L820 > 0), L820, 0)","v":0},{"$f":"IF(AND(SUM($I820:L820) = 0, M820 > 0), M820, 0)","v":0},{"$f":"IF(AND(SUM($I820:M820) = 0, N820 > 0), N820, 0)","v":0},{"$f":"IF(AND(SUM($I820:N820) = 0, O820 > 0), O820, 0)","v":0},{"$f":"IF(AND(SUM($I820:O820) = 0, P820 > 0), P820, 0)","v":0},{"$f":"IF(AND(SUM($I820:P820) = 0, Q820 > 0), Q820, 0)","v":0},{"$f":"IF(AND(SUM($I820:Q820) = 0, R820 > 0), R820, 0)","v":0},{"$f":"IF(AND(SUM($I820:R820) = 0, S820 > 0), S820, 0)","v":0},{"$f":"IF(AND(SUM($I820:S820) = 0, T820 > 0), T820, 0)","v":0},{"$f":"IF(AND(SUM($I820:T820) = 0, U820 > 0), U820, 0)","v":0},{"$f":"IF(AND(SUM($I820:U820) = 0, V820 > 0), V820, 0)","v":0},{"$f":"IF(AND(SUM($I820:V820) = 0, W820 > 0), W820, 0)","v":0},{"$f":"IF(AND(SUM($I820:W820) = 0, X820 > 0), X820, 0)","v":0},{"$f":"IF(AND(SUM($I820:X820) = 0, Y820 > 0), Y820, 0)","v":0},{"$f":"IF(AND(SUM($I820:Y820) = 0, Z820 > 0), Z820, 0)","v":0},{"$f":"IF(AND(SUM($I820:Z820) = 0, AA820 > 0), AA820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AA820) = 0, AB820 > 0), AB820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AB820) = 0, AC820 > 0), AC820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AC820) = 0, AD820 > 0), AD820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AD820) = 0, AE820 > 0), AE820, 0)","v":215936.16841959971},{"$f":"IF(AND(SUM($I820:AE820) = 0, AF820 > 0), AF820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AF820) = 0, AG820 > 0), AG820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AG820) = 0, AH820 > 0), AH820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AH820) = 0, AI820 > 0), AI820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AI820) = 0, AJ820 > 0), AJ820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AJ820) = 0, AK820 > 0), AK820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AK820) = 0, AL820 > 0), AL820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AL820) = 0, AM820 > 0), AM820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AM820) = 0, AN820 > 0), AN820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AN820) = 0, AO820 > 0), AO820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AO820) = 0, AP820 > 0), AP820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AP820) = 0, AQ820 > 0), AQ820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AQ820) = 0, AR820 > 0), AR820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AR820) = 0, AS820 > 0), AS820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AS820) = 0, AT820 > 0), AT820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AT820) = 0, AU820 > 0), AU820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AU820) = 0, AV820 > 0), AV820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AV820) = 0, AW820 > 0), AW820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AW820) = 0, AX820 > 0), AX820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AX820) = 0, AY820 > 0), AY820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AY820) = 0, AZ820 > 0), AZ820, 0)","v":0},{"$f":"IF(AND(SUM($I820:AZ820) = 0, BA820 > 0), BA820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BA820) = 0, BB820 > 0), BB820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BB820) = 0, BC820 > 0), BC820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BC820) = 0, BD820 > 0), BD820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BD820) = 0, BE820 > 0), BE820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BE820) = 0, BF820 > 0), BF820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BF820) = 0, BG820 > 0), BG820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BG820) = 0, BH820 > 0), BH820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BH820) = 0, BI820 > 0), BI820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BI820) = 0, BJ820 > 0), BJ820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BJ820) = 0, BK820 > 0), BK820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BK820) = 0, BL820 > 0), BL820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BL820) = 0, BM820 > 0), BM820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BM820) = 0, BN820 > 0), BN820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BN820) = 0, BO820 > 0), BO820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BO820) = 0, BP820 > 0), BP820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BP820) = 0, BQ820 > 0), BQ820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BQ820) = 0, BR820 > 0), BR820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BR820) = 0, BS820 > 0), BS820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BS820) = 0, BT820 > 0), BT820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BT820) = 0, BU820 > 0), BU820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BU820) = 0, BV820 > 0), BV820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BV820) = 0, BW820 > 0), BW820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BW820) = 0, BX820 > 0), BX820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BX820) = 0, BY820 > 0), BY820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BY820) = 0, BZ820 > 0), BZ820, 0)","v":0},{"$f":"IF(AND(SUM($I820:BZ820) = 0, CA820 > 0), CA820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CA820) = 0, CB820 > 0), CB820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CB820) = 0, CC820 > 0), CC820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CC820) = 0, CD820 > 0), CD820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CD820) = 0, CE820 > 0), CE820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CE820) = 0, CF820 > 0), CF820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CF820) = 0, CG820 > 0), CG820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CG820) = 0, CH820 > 0), CH820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CH820) = 0, CI820 > 0), CI820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CI820) = 0, CJ820 > 0), CJ820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CJ820) = 0, CK820 > 0), CK820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CK820) = 0, CL820 > 0), CL820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CL820) = 0, CM820 > 0), CM820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CM820) = 0, CN820 > 0), CN820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CN820) = 0, CO820 > 0), CO820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CO820) = 0, CP820 > 0), CP820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CP820) = 0, CQ820 > 0), CQ820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CQ820) = 0, CR820 > 0), CR820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CR820) = 0, CS820 > 0), CS820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CS820) = 0, CT820 > 0), CT820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CT820) = 0, CU820 > 0), CU820, 0)","v":0},{"$f":"IF(AND(SUM($I820:CU820) = 0, CV820 > 0), CV820, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J822:CV822)","v":4},"wells",null,null,{"$f":"ROUNDUP(MIN(J821 / $F$800, $F820 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K821 / $F$800, $F820 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW821 / $F$800, $F820 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F822","v":219000},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F822","v":2190000},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J825:CV825)","v":2190000},"mmcf",null,null,{"$f":"IF(SUM($I825:I825) < $F824, MIN(J820, $F823, $F824 - SUM($I825:I825)), 0)","v":0},{"$f":"IF(SUM($I825:J825) < $F824, MIN(K820, $F823, $F824 - SUM($I825:J825)), 0)","v":0},{"$f":"IF(SUM($I825:K825) < $F824, MIN(L820, $F823, $F824 - SUM($I825:K825)), 0)","v":0},{"$f":"IF(SUM($I825:L825) < $F824, MIN(M820, $F823, $F824 - SUM($I825:L825)), 0)","v":0},{"$f":"IF(SUM($I825:M825) < $F824, MIN(N820, $F823, $F824 - SUM($I825:M825)), 0)","v":0},{"$f":"IF(SUM($I825:N825) < $F824, MIN(O820, $F823, $F824 - SUM($I825:N825)), 0)","v":0},{"$f":"IF(SUM($I825:O825) < $F824, MIN(P820, $F823, $F824 - SUM($I825:O825)), 0)","v":0},{"$f":"IF(SUM($I825:P825) < $F824, MIN(Q820, $F823, $F824 - SUM($I825:P825)), 0)","v":0},{"$f":"IF(SUM($I825:Q825) < $F824, MIN(R820, $F823, $F824 - SUM($I825:Q825)), 0)","v":0},{"$f":"IF(SUM($I825:R825) < $F824, MIN(S820, $F823, $F824 - SUM($I825:R825)), 0)","v":0},{"$f":"IF(SUM($I825:S825) < $F824, MIN(T820, $F823, $F824 - SUM($I825:S825)), 0)","v":0},{"$f":"IF(SUM($I825:T825) < $F824, MIN(U820, $F823, $F824 - SUM($I825:T825)), 0)","v":0},{"$f":"IF(SUM($I825:U825) < $F824, MIN(V820, $F823, $F824 - SUM($I825:U825)), 0)","v":0},{"$f":"IF(SUM($I825:V825) < $F824, MIN(W820, $F823, $F824 - SUM($I825:V825)), 0)","v":0},{"$f":"IF(SUM($I825:W825) < $F824, MIN(X820, $F823, $F824 - SUM($I825:W825)), 0)","v":0},{"$f":"IF(SUM($I825:X825) < $F824, MIN(Y820, $F823, $F824 - SUM($I825:X825)), 0)","v":0},{"$f":"IF(SUM($I825:Y825) < $F824, MIN(Z820, $F823, $F824 - SUM($I825:Y825)), 0)","v":0},{"$f":"IF(SUM($I825:Z825) < $F824, MIN(AA820, $F823, $F824 - SUM($I825:Z825)), 0)","v":0},{"$f":"IF(SUM($I825:AA825) < $F824, MIN(AB820, $F823, $F824 - SUM($I825:AA825)), 0)","v":0},{"$f":"IF(SUM($I825:AB825) < $F824, MIN(AC820, $F823, $F824 - SUM($I825:AB825)), 0)","v":0},{"$f":"IF(SUM($I825:AC825) < $F824, MIN(AD820, $F823, $F824 - SUM($I825:AC825)), 0)","v":0},{"$f":"IF(SUM($I825:AD825) < $F824, MIN(AE820, $F823, $F824 - SUM($I825:AD825)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I825:AE825) < $F824, MIN(AF820, $F823, $F824 - SUM($I825:AE825)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I825:AF825) < $F824, MIN(AG820, $F823, $F824 - SUM($I825:AF825)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I825:AG825) < $F824, MIN(AH820, $F823, $F824 - SUM($I825:AG825)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I825:AH825) < $F824, MIN(AI820, $F823, $F824 - SUM($I825:AH825)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I825:AI825) < $F824, MIN(AJ820, $F823, $F824 - SUM($I825:AI825)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I825:AJ825) < $F824, MIN(AK820, $F823, $F824 - SUM($I825:AJ825)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I825:AK825) < $F824, MIN(AL820, $F823, $F824 - SUM($I825:AK825)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I825:AL825) < $F824, MIN(AM820, $F823, $F824 - SUM($I825:AL825)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I825:AM825) < $F824, MIN(AN820, $F823, $F824 - SUM($I825:AM825)), 0)","v":219000},{"$f":"IF(SUM($I825:AN825) < $F824, MIN(AO820, $F823, $F824 - SUM($I825:AN825)), 0)","v":27574.48422360234},{"$f":"IF(SUM($I825:AO825) < $F824, MIN(AP820, $F823, $F824 - SUM($I825:AO825)), 0)","v":0},{"$f":"IF(SUM($I825:AP825) < $F824, MIN(AQ820, $F823, $F824 - SUM($I825:AP825)), 0)","v":0},{"$f":"IF(SUM($I825:AQ825) < $F824, MIN(AR820, $F823, $F824 - SUM($I825:AQ825)), 0)","v":0},{"$f":"IF(SUM($I825:AR825) < $F824, MIN(AS820, $F823, $F824 - SUM($I825:AR825)), 0)","v":0},{"$f":"IF(SUM($I825:AS825) < $F824, MIN(AT820, $F823, $F824 - SUM($I825:AS825)), 0)","v":0},{"$f":"IF(SUM($I825:AT825) < $F824, MIN(AU820, $F823, $F824 - SUM($I825:AT825)), 0)","v":0},{"$f":"IF(SUM($I825:AU825) < $F824, MIN(AV820, $F823, $F824 - SUM($I825:AU825)), 0)","v":0},{"$f":"IF(SUM($I825:AV825) < $F824, MIN(AW820, $F823, $F824 - SUM($I825:AV825)), 0)","v":0},{"$f":"IF(SUM($I825:AW825) < $F824, MIN(AX820, $F823, $F824 - SUM($I825:AW825)), 0)","v":0},{"$f":"IF(SUM($I825:AX825) < $F824, MIN(AY820, $F823, $F824 - SUM($I825:AX825)), 0)","v":0},{"$f":"IF(SUM($I825:AY825) < $F824, MIN(AZ820, $F823, $F824 - SUM($I825:AY825)), 0)","v":0},{"$f":"IF(SUM($I825:AZ825) < $F824, MIN(BA820, $F823, $F824 - SUM($I825:AZ825)), 0)","v":0},{"$f":"IF(SUM($I825:BA825) < $F824, MIN(BB820, $F823, $F824 - SUM($I825:BA825)), 0)","v":0},{"$f":"IF(SUM($I825:BB825) < $F824, MIN(BC820, $F823, $F824 - SUM($I825:BB825)), 0)","v":0},{"$f":"IF(SUM($I825:BC825) < $F824, MIN(BD820, $F823, $F824 - SUM($I825:BC825)), 0)","v":0},{"$f":"IF(SUM($I825:BD825) < $F824, MIN(BE820, $F823, $F824 - SUM($I825:BD825)), 0)","v":0},{"$f":"IF(SUM($I825:BE825) < $F824, MIN(BF820, $F823, $F824 - SUM($I825:BE825)), 0)","v":0},{"$f":"IF(SUM($I825:BF825) < $F824, MIN(BG820, $F823, $F824 - SUM($I825:BF825)), 0)","v":0},{"$f":"IF(SUM($I825:BG825) < $F824, MIN(BH820, $F823, $F824 - SUM($I825:BG825)), 0)","v":0},{"$f":"IF(SUM($I825:BH825) < $F824, MIN(BI820, $F823, $F824 - SUM($I825:BH825)), 0)","v":0},{"$f":"IF(SUM($I825:BI825) < $F824, MIN(BJ820, $F823, $F824 - SUM($I825:BI825)), 0)","v":0},{"$f":"IF(SUM($I825:BJ825) < $F824, MIN(BK820, $F823, $F824 - SUM($I825:BJ825)), 0)","v":0},{"$f":"IF(SUM($I825:BK825) < $F824, MIN(BL820, $F823, $F824 - SUM($I825:BK825)), 0)","v":0},{"$f":"IF(SUM($I825:BL825) < $F824, MIN(BM820, $F823, $F824 - SUM($I825:BL825)), 0)","v":0},{"$f":"IF(SUM($I825:BM825) < $F824, MIN(BN820, $F823, $F824 - SUM($I825:BM825)), 0)","v":0},{"$f":"IF(SUM($I825:BN825) < $F824, MIN(BO820, $F823, $F824 - SUM($I825:BN825)), 0)","v":0},{"$f":"IF(SUM($I825:BO825) < $F824, MIN(BP820, $F823, $F824 - SUM($I825:BO825)), 0)","v":0},{"$f":"IF(SUM($I825:BP825) < $F824, MIN(BQ820, $F823, $F824 - SUM($I825:BP825)), 0)","v":0},{"$f":"IF(SUM($I825:BQ825) < $F824, MIN(BR820, $F823, $F824 - SUM($I825:BQ825)), 0)","v":0},{"$f":"IF(SUM($I825:BR825) < $F824, MIN(BS820, $F823, $F824 - SUM($I825:BR825)), 0)","v":0},{"$f":"IF(SUM($I825:BS825) < $F824, MIN(BT820, $F823, $F824 - SUM($I825:BS825)), 0)","v":0},{"$f":"IF(SUM($I825:BT825) < $F824, MIN(BU820, $F823, $F824 - SUM($I825:BT825)), 0)","v":0},{"$f":"IF(SUM($I825:BU825) < $F824, MIN(BV820, $F823, $F824 - SUM($I825:BU825)), 0)","v":0},{"$f":"IF(SUM($I825:BV825) < $F824, MIN(BW820, $F823, $F824 - SUM($I825:BV825)), 0)","v":0},{"$f":"IF(SUM($I825:BW825) < $F824, MIN(BX820, $F823, $F824 - SUM($I825:BW825)), 0)","v":0},{"$f":"IF(SUM($I825:BX825) < $F824, MIN(BY820, $F823, $F824 - SUM($I825:BX825)), 0)","v":0},{"$f":"IF(SUM($I825:BY825) < $F824, MIN(BZ820, $F823, $F824 - SUM($I825:BY825)), 0)","v":0},{"$f":"IF(SUM($I825:BZ825) < $F824, MIN(CA820, $F823, $F824 - SUM($I825:BZ825)), 0)","v":0},{"$f":"IF(SUM($I825:CA825) < $F824, MIN(CB820, $F823, $F824 - SUM($I825:CA825)), 0)","v":0},{"$f":"IF(SUM($I825:CB825) < $F824, MIN(CC820, $F823, $F824 - SUM($I825:CB825)), 0)","v":0},{"$f":"IF(SUM($I825:CC825) < $F824, MIN(CD820, $F823, $F824 - SUM($I825:CC825)), 0)","v":0},{"$f":"IF(SUM($I825:CD825) < $F824, MIN(CE820, $F823, $F824 - SUM($I825:CD825)), 0)","v":0},{"$f":"IF(SUM($I825:CE825) < $F824, MIN(CF820, $F823, $F824 - SUM($I825:CE825)), 0)","v":0},{"$f":"IF(SUM($I825:CF825) < $F824, MIN(CG820, $F823, $F824 - SUM($I825:CF825)), 0)","v":0},{"$f":"IF(SUM($I825:CG825) < $F824, MIN(CH820, $F823, $F824 - SUM($I825:CG825)), 0)","v":0},{"$f":"IF(SUM($I825:CH825) < $F824, MIN(CI820, $F823, $F824 - SUM($I825:CH825)), 0)","v":0},{"$f":"IF(SUM($I825:CI825) < $F824, MIN(CJ820, $F823, $F824 - SUM($I825:CI825)), 0)","v":0},{"$f":"IF(SUM($I825:CJ825) < $F824, MIN(CK820, $F823, $F824 - SUM($I825:CJ825)), 0)","v":0},{"$f":"IF(SUM($I825:CK825) < $F824, MIN(CL820, $F823, $F824 - SUM($I825:CK825)), 0)","v":0},{"$f":"IF(SUM($I825:CL825) < $F824, MIN(CM820, $F823, $F824 - SUM($I825:CL825)), 0)","v":0},{"$f":"IF(SUM($I825:CM825) < $F824, MIN(CN820, $F823, $F824 - SUM($I825:CM825)), 0)","v":0},{"$f":"IF(SUM($I825:CN825) < $F824, MIN(CO820, $F823, $F824 - SUM($I825:CN825)), 0)","v":0},{"$f":"IF(SUM($I825:CO825) < $F824, MIN(CP820, $F823, $F824 - SUM($I825:CO825)), 0)","v":0},{"$f":"IF(SUM($I825:CP825) < $F824, MIN(CQ820, $F823, $F824 - SUM($I825:CP825)), 0)","v":0},{"$f":"IF(SUM($I825:CQ825) < $F824, MIN(CR820, $F823, $F824 - SUM($I825:CQ825)), 0)","v":0},{"$f":"IF(SUM($I825:CR825) < $F824, MIN(CS820, $F823, $F824 - SUM($I825:CR825)), 0)","v":0},{"$f":"IF(SUM($I825:CS825) < $F824, MIN(CT820, $F823, $F824 - SUM($I825:CS825)), 0)","v":0},{"$f":"IF(SUM($I825:CT825) < $F824, MIN(CU820, $F823, $F824 - SUM($I825:CT825)), 0)","v":0},{"$f":"IF(SUM($I825:CU825) < $F824, MIN(CV820, $F823, $F824 - SUM($I825:CU825)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F825 < F824, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K820:$CV820) < $F824, MIN(J820, $F824 - SUM($I827:I827), $F824 - SUM(K820:$CV820)), MIN(($F824 - SUM($I827:I827)) / COUNTIF(J825:$CV825, \">0\"), J820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(L820:$CV820) < $F824, MIN(K820, $F824 - SUM($I827:J827), $F824 - SUM(L820:$CV820)), MIN(($F824 - SUM($I827:J827)) / COUNTIF(K825:$CV825, \">0\"), K820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(M820:$CV820) < $F824, MIN(L820, $F824 - SUM($I827:K827), $F824 - SUM(M820:$CV820)), MIN(($F824 - SUM($I827:K827)) / COUNTIF(L825:$CV825, \">0\"), L820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(N820:$CV820) < $F824, MIN(M820, $F824 - SUM($I827:L827), $F824 - SUM(N820:$CV820)), MIN(($F824 - SUM($I827:L827)) / COUNTIF(M825:$CV825, \">0\"), M820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(O820:$CV820) < $F824, MIN(N820, $F824 - SUM($I827:M827), $F824 - SUM(O820:$CV820)), MIN(($F824 - SUM($I827:M827)) / COUNTIF(N825:$CV825, \">0\"), N820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(P820:$CV820) < $F824, MIN(O820, $F824 - SUM($I827:N827), $F824 - SUM(P820:$CV820)), MIN(($F824 - SUM($I827:N827)) / COUNTIF(O825:$CV825, \">0\"), O820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q820:$CV820) < $F824, MIN(P820, $F824 - SUM($I827:O827), $F824 - SUM(Q820:$CV820)), MIN(($F824 - SUM($I827:O827)) / COUNTIF(P825:$CV825, \">0\"), P820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(R820:$CV820) < $F824, MIN(Q820, $F824 - SUM($I827:P827), $F824 - SUM(R820:$CV820)), MIN(($F824 - SUM($I827:P827)) / COUNTIF(Q825:$CV825, \">0\"), Q820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(S820:$CV820) < $F824, MIN(R820, $F824 - SUM($I827:Q827), $F824 - SUM(S820:$CV820)), MIN(($F824 - SUM($I827:Q827)) / COUNTIF(R825:$CV825, \">0\"), R820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(T820:$CV820) < $F824, MIN(S820, $F824 - SUM($I827:R827), $F824 - SUM(T820:$CV820)), MIN(($F824 - SUM($I827:R827)) / COUNTIF(S825:$CV825, \">0\"), S820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(U820:$CV820) < $F824, MIN(T820, $F824 - SUM($I827:S827), $F824 - SUM(U820:$CV820)), MIN(($F824 - SUM($I827:S827)) / COUNTIF(T825:$CV825, \">0\"), T820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(V820:$CV820) < $F824, MIN(U820, $F824 - SUM($I827:T827), $F824 - SUM(V820:$CV820)), MIN(($F824 - SUM($I827:T827)) / COUNTIF(U825:$CV825, \">0\"), U820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(W820:$CV820) < $F824, MIN(V820, $F824 - SUM($I827:U827), $F824 - SUM(W820:$CV820)), MIN(($F824 - SUM($I827:U827)) / COUNTIF(V825:$CV825, \">0\"), V820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(X820:$CV820) < $F824, MIN(W820, $F824 - SUM($I827:V827), $F824 - SUM(X820:$CV820)), MIN(($F824 - SUM($I827:V827)) / COUNTIF(W825:$CV825, \">0\"), W820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y820:$CV820) < $F824, MIN(X820, $F824 - SUM($I827:W827), $F824 - SUM(Y820:$CV820)), MIN(($F824 - SUM($I827:W827)) / COUNTIF(X825:$CV825, \">0\"), X820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z820:$CV820) < $F824, MIN(Y820, $F824 - SUM($I827:X827), $F824 - SUM(Z820:$CV820)), MIN(($F824 - SUM($I827:X827)) / COUNTIF(Y825:$CV825, \">0\"), Y820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA820:$CV820) < $F824, MIN(Z820, $F824 - SUM($I827:Y827), $F824 - SUM(AA820:$CV820)), MIN(($F824 - SUM($I827:Y827)) / COUNTIF(Z825:$CV825, \">0\"), Z820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB820:$CV820) < $F824, MIN(AA820, $F824 - SUM($I827:Z827), $F824 - SUM(AB820:$CV820)), MIN(($F824 - SUM($I827:Z827)) / COUNTIF(AA825:$CV825, \">0\"), AA820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC820:$CV820) < $F824, MIN(AB820, $F824 - SUM($I827:AA827), $F824 - SUM(AC820:$CV820)), MIN(($F824 - SUM($I827:AA827)) / COUNTIF(AB825:$CV825, \">0\"), AB820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD820:$CV820) < $F824, MIN(AC820, $F824 - SUM($I827:AB827), $F824 - SUM(AD820:$CV820)), MIN(($F824 - SUM($I827:AB827)) / COUNTIF(AC825:$CV825, \">0\"), AC820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE820:$CV820) < $F824, MIN(AD820, $F824 - SUM($I827:AC827), $F824 - SUM(AE820:$CV820)), MIN(($F824 - SUM($I827:AC827)) / COUNTIF(AD825:$CV825, \">0\"), AD820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF820:$CV820) < $F824, MIN(AE820, $F824 - SUM($I827:AD827), $F824 - SUM(AF820:$CV820)), MIN(($F824 - SUM($I827:AD827)) / COUNTIF(AE825:$CV825, \">0\"), AE820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG820:$CV820) < $F824, MIN(AF820, $F824 - SUM($I827:AE827), $F824 - SUM(AG820:$CV820)), MIN(($F824 - SUM($I827:AE827)) / COUNTIF(AF825:$CV825, \">0\"), AF820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH820:$CV820) < $F824, MIN(AG820, $F824 - SUM($I827:AF827), $F824 - SUM(AH820:$CV820)), MIN(($F824 - SUM($I827:AF827)) / COUNTIF(AG825:$CV825, \">0\"), AG820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI820:$CV820) < $F824, MIN(AH820, $F824 - SUM($I827:AG827), $F824 - SUM(AI820:$CV820)), MIN(($F824 - SUM($I827:AG827)) / COUNTIF(AH825:$CV825, \">0\"), AH820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ820:$CV820) < $F824, MIN(AI820, $F824 - SUM($I827:AH827), $F824 - SUM(AJ820:$CV820)), MIN(($F824 - SUM($I827:AH827)) / COUNTIF(AI825:$CV825, \">0\"), AI820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK820:$CV820) < $F824, MIN(AJ820, $F824 - SUM($I827:AI827), $F824 - SUM(AK820:$CV820)), MIN(($F824 - SUM($I827:AI827)) / COUNTIF(AJ825:$CV825, \">0\"), AJ820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL820:$CV820) < $F824, MIN(AK820, $F824 - SUM($I827:AJ827), $F824 - SUM(AL820:$CV820)), MIN(($F824 - SUM($I827:AJ827)) / COUNTIF(AK825:$CV825, \">0\"), AK820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM820:$CV820) < $F824, MIN(AL820, $F824 - SUM($I827:AK827), $F824 - SUM(AM820:$CV820)), MIN(($F824 - SUM($I827:AK827)) / COUNTIF(AL825:$CV825, \">0\"), AL820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN820:$CV820) < $F824, MIN(AM820, $F824 - SUM($I827:AL827), $F824 - SUM(AN820:$CV820)), MIN(($F824 - SUM($I827:AL827)) / COUNTIF(AM825:$CV825, \">0\"), AM820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO820:$CV820) < $F824, MIN(AN820, $F824 - SUM($I827:AM827), $F824 - SUM(AO820:$CV820)), MIN(($F824 - SUM($I827:AM827)) / COUNTIF(AN825:$CV825, \">0\"), AN820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP820:$CV820) < $F824, MIN(AO820, $F824 - SUM($I827:AN827), $F824 - SUM(AP820:$CV820)), MIN(($F824 - SUM($I827:AN827)) / COUNTIF(AO825:$CV825, \">0\"), AO820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ820:$CV820) < $F824, MIN(AP820, $F824 - SUM($I827:AO827), $F824 - SUM(AQ820:$CV820)), MIN(($F824 - SUM($I827:AO827)) / COUNTIF(AP825:$CV825, \">0\"), AP820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR820:$CV820) < $F824, MIN(AQ820, $F824 - SUM($I827:AP827), $F824 - SUM(AR820:$CV820)), MIN(($F824 - SUM($I827:AP827)) / COUNTIF(AQ825:$CV825, \">0\"), AQ820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS820:$CV820) < $F824, MIN(AR820, $F824 - SUM($I827:AQ827), $F824 - SUM(AS820:$CV820)), MIN(($F824 - SUM($I827:AQ827)) / COUNTIF(AR825:$CV825, \">0\"), AR820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT820:$CV820) < $F824, MIN(AS820, $F824 - SUM($I827:AR827), $F824 - SUM(AT820:$CV820)), MIN(($F824 - SUM($I827:AR827)) / COUNTIF(AS825:$CV825, \">0\"), AS820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU820:$CV820) < $F824, MIN(AT820, $F824 - SUM($I827:AS827), $F824 - SUM(AU820:$CV820)), MIN(($F824 - SUM($I827:AS827)) / COUNTIF(AT825:$CV825, \">0\"), AT820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV820:$CV820) < $F824, MIN(AU820, $F824 - SUM($I827:AT827), $F824 - SUM(AV820:$CV820)), MIN(($F824 - SUM($I827:AT827)) / COUNTIF(AU825:$CV825, \">0\"), AU820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW820:$CV820) < $F824, MIN(AV820, $F824 - SUM($I827:AU827), $F824 - SUM(AW820:$CV820)), MIN(($F824 - SUM($I827:AU827)) / COUNTIF(AV825:$CV825, \">0\"), AV820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX820:$CV820) < $F824, MIN(AW820, $F824 - SUM($I827:AV827), $F824 - SUM(AX820:$CV820)), MIN(($F824 - SUM($I827:AV827)) / COUNTIF(AW825:$CV825, \">0\"), AW820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY820:$CV820) < $F824, MIN(AX820, $F824 - SUM($I827:AW827), $F824 - SUM(AY820:$CV820)), MIN(($F824 - SUM($I827:AW827)) / COUNTIF(AX825:$CV825, \">0\"), AX820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ820:$CV820) < $F824, MIN(AY820, $F824 - SUM($I827:AX827), $F824 - SUM(AZ820:$CV820)), MIN(($F824 - SUM($I827:AX827)) / COUNTIF(AY825:$CV825, \">0\"), AY820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA820:$CV820) < $F824, MIN(AZ820, $F824 - SUM($I827:AY827), $F824 - SUM(BA820:$CV820)), MIN(($F824 - SUM($I827:AY827)) / COUNTIF(AZ825:$CV825, \">0\"), AZ820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB820:$CV820) < $F824, MIN(BA820, $F824 - SUM($I827:AZ827), $F824 - SUM(BB820:$CV820)), MIN(($F824 - SUM($I827:AZ827)) / COUNTIF(BA825:$CV825, \">0\"), BA820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC820:$CV820) < $F824, MIN(BB820, $F824 - SUM($I827:BA827), $F824 - SUM(BC820:$CV820)), MIN(($F824 - SUM($I827:BA827)) / COUNTIF(BB825:$CV825, \">0\"), BB820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD820:$CV820) < $F824, MIN(BC820, $F824 - SUM($I827:BB827), $F824 - SUM(BD820:$CV820)), MIN(($F824 - SUM($I827:BB827)) / COUNTIF(BC825:$CV825, \">0\"), BC820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE820:$CV820) < $F824, MIN(BD820, $F824 - SUM($I827:BC827), $F824 - SUM(BE820:$CV820)), MIN(($F824 - SUM($I827:BC827)) / COUNTIF(BD825:$CV825, \">0\"), BD820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF820:$CV820) < $F824, MIN(BE820, $F824 - SUM($I827:BD827), $F824 - SUM(BF820:$CV820)), MIN(($F824 - SUM($I827:BD827)) / COUNTIF(BE825:$CV825, \">0\"), BE820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG820:$CV820) < $F824, MIN(BF820, $F824 - SUM($I827:BE827), $F824 - SUM(BG820:$CV820)), MIN(($F824 - SUM($I827:BE827)) / COUNTIF(BF825:$CV825, \">0\"), BF820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH820:$CV820) < $F824, MIN(BG820, $F824 - SUM($I827:BF827), $F824 - SUM(BH820:$CV820)), MIN(($F824 - SUM($I827:BF827)) / COUNTIF(BG825:$CV825, \">0\"), BG820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI820:$CV820) < $F824, MIN(BH820, $F824 - SUM($I827:BG827), $F824 - SUM(BI820:$CV820)), MIN(($F824 - SUM($I827:BG827)) / COUNTIF(BH825:$CV825, \">0\"), BH820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ820:$CV820) < $F824, MIN(BI820, $F824 - SUM($I827:BH827), $F824 - SUM(BJ820:$CV820)), MIN(($F824 - SUM($I827:BH827)) / COUNTIF(BI825:$CV825, \">0\"), BI820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK820:$CV820) < $F824, MIN(BJ820, $F824 - SUM($I827:BI827), $F824 - SUM(BK820:$CV820)), MIN(($F824 - SUM($I827:BI827)) / COUNTIF(BJ825:$CV825, \">0\"), BJ820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL820:$CV820) < $F824, MIN(BK820, $F824 - SUM($I827:BJ827), $F824 - SUM(BL820:$CV820)), MIN(($F824 - SUM($I827:BJ827)) / COUNTIF(BK825:$CV825, \">0\"), BK820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM820:$CV820) < $F824, MIN(BL820, $F824 - SUM($I827:BK827), $F824 - SUM(BM820:$CV820)), MIN(($F824 - SUM($I827:BK827)) / COUNTIF(BL825:$CV825, \">0\"), BL820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN820:$CV820) < $F824, MIN(BM820, $F824 - SUM($I827:BL827), $F824 - SUM(BN820:$CV820)), MIN(($F824 - SUM($I827:BL827)) / COUNTIF(BM825:$CV825, \">0\"), BM820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO820:$CV820) < $F824, MIN(BN820, $F824 - SUM($I827:BM827), $F824 - SUM(BO820:$CV820)), MIN(($F824 - SUM($I827:BM827)) / COUNTIF(BN825:$CV825, \">0\"), BN820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP820:$CV820) < $F824, MIN(BO820, $F824 - SUM($I827:BN827), $F824 - SUM(BP820:$CV820)), MIN(($F824 - SUM($I827:BN827)) / COUNTIF(BO825:$CV825, \">0\"), BO820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ820:$CV820) < $F824, MIN(BP820, $F824 - SUM($I827:BO827), $F824 - SUM(BQ820:$CV820)), MIN(($F824 - SUM($I827:BO827)) / COUNTIF(BP825:$CV825, \">0\"), BP820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR820:$CV820) < $F824, MIN(BQ820, $F824 - SUM($I827:BP827), $F824 - SUM(BR820:$CV820)), MIN(($F824 - SUM($I827:BP827)) / COUNTIF(BQ825:$CV825, \">0\"), BQ820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS820:$CV820) < $F824, MIN(BR820, $F824 - SUM($I827:BQ827), $F824 - SUM(BS820:$CV820)), MIN(($F824 - SUM($I827:BQ827)) / COUNTIF(BR825:$CV825, \">0\"), BR820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT820:$CV820) < $F824, MIN(BS820, $F824 - SUM($I827:BR827), $F824 - SUM(BT820:$CV820)), MIN(($F824 - SUM($I827:BR827)) / COUNTIF(BS825:$CV825, \">0\"), BS820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU820:$CV820) < $F824, MIN(BT820, $F824 - SUM($I827:BS827), $F824 - SUM(BU820:$CV820)), MIN(($F824 - SUM($I827:BS827)) / COUNTIF(BT825:$CV825, \">0\"), BT820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV820:$CV820) < $F824, MIN(BU820, $F824 - SUM($I827:BT827), $F824 - SUM(BV820:$CV820)), MIN(($F824 - SUM($I827:BT827)) / COUNTIF(BU825:$CV825, \">0\"), BU820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW820:$CV820) < $F824, MIN(BV820, $F824 - SUM($I827:BU827), $F824 - SUM(BW820:$CV820)), MIN(($F824 - SUM($I827:BU827)) / COUNTIF(BV825:$CV825, \">0\"), BV820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX820:$CV820) < $F824, MIN(BW820, $F824 - SUM($I827:BV827), $F824 - SUM(BX820:$CV820)), MIN(($F824 - SUM($I827:BV827)) / COUNTIF(BW825:$CV825, \">0\"), BW820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY820:$CV820) < $F824, MIN(BX820, $F824 - SUM($I827:BW827), $F824 - SUM(BY820:$CV820)), MIN(($F824 - SUM($I827:BW827)) / COUNTIF(BX825:$CV825, \">0\"), BX820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ820:$CV820) < $F824, MIN(BY820, $F824 - SUM($I827:BX827), $F824 - SUM(BZ820:$CV820)), MIN(($F824 - SUM($I827:BX827)) / COUNTIF(BY825:$CV825, \">0\"), BY820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA820:$CV820) < $F824, MIN(BZ820, $F824 - SUM($I827:BY827), $F824 - SUM(CA820:$CV820)), MIN(($F824 - SUM($I827:BY827)) / COUNTIF(BZ825:$CV825, \">0\"), BZ820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB820:$CV820) < $F824, MIN(CA820, $F824 - SUM($I827:BZ827), $F824 - SUM(CB820:$CV820)), MIN(($F824 - SUM($I827:BZ827)) / COUNTIF(CA825:$CV825, \">0\"), CA820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC820:$CV820) < $F824, MIN(CB820, $F824 - SUM($I827:CA827), $F824 - SUM(CC820:$CV820)), MIN(($F824 - SUM($I827:CA827)) / COUNTIF(CB825:$CV825, \">0\"), CB820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD820:$CV820) < $F824, MIN(CC820, $F824 - SUM($I827:CB827), $F824 - SUM(CD820:$CV820)), MIN(($F824 - SUM($I827:CB827)) / COUNTIF(CC825:$CV825, \">0\"), CC820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE820:$CV820) < $F824, MIN(CD820, $F824 - SUM($I827:CC827), $F824 - SUM(CE820:$CV820)), MIN(($F824 - SUM($I827:CC827)) / COUNTIF(CD825:$CV825, \">0\"), CD820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF820:$CV820) < $F824, MIN(CE820, $F824 - SUM($I827:CD827), $F824 - SUM(CF820:$CV820)), MIN(($F824 - SUM($I827:CD827)) / COUNTIF(CE825:$CV825, \">0\"), CE820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG820:$CV820) < $F824, MIN(CF820, $F824 - SUM($I827:CE827), $F824 - SUM(CG820:$CV820)), MIN(($F824 - SUM($I827:CE827)) / COUNTIF(CF825:$CV825, \">0\"), CF820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH820:$CV820) < $F824, MIN(CG820, $F824 - SUM($I827:CF827), $F824 - SUM(CH820:$CV820)), MIN(($F824 - SUM($I827:CF827)) / COUNTIF(CG825:$CV825, \">0\"), CG820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI820:$CV820) < $F824, MIN(CH820, $F824 - SUM($I827:CG827), $F824 - SUM(CI820:$CV820)), MIN(($F824 - SUM($I827:CG827)) / COUNTIF(CH825:$CV825, \">0\"), CH820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ820:$CV820) < $F824, MIN(CI820, $F824 - SUM($I827:CH827), $F824 - SUM(CJ820:$CV820)), MIN(($F824 - SUM($I827:CH827)) / COUNTIF(CI825:$CV825, \">0\"), CI820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK820:$CV820) < $F824, MIN(CJ820, $F824 - SUM($I827:CI827), $F824 - SUM(CK820:$CV820)), MIN(($F824 - SUM($I827:CI827)) / COUNTIF(CJ825:$CV825, \">0\"), CJ820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL820:$CV820) < $F824, MIN(CK820, $F824 - SUM($I827:CJ827), $F824 - SUM(CL820:$CV820)), MIN(($F824 - SUM($I827:CJ827)) / COUNTIF(CK825:$CV825, \">0\"), CK820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM820:$CV820) < $F824, MIN(CL820, $F824 - SUM($I827:CK827), $F824 - SUM(CM820:$CV820)), MIN(($F824 - SUM($I827:CK827)) / COUNTIF(CL825:$CV825, \">0\"), CL820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN820:$CV820) < $F824, MIN(CM820, $F824 - SUM($I827:CL827), $F824 - SUM(CN820:$CV820)), MIN(($F824 - SUM($I827:CL827)) / COUNTIF(CM825:$CV825, \">0\"), CM820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO820:$CV820) < $F824, MIN(CN820, $F824 - SUM($I827:CM827), $F824 - SUM(CO820:$CV820)), MIN(($F824 - SUM($I827:CM827)) / COUNTIF(CN825:$CV825, \">0\"), CN820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP820:$CV820) < $F824, MIN(CO820, $F824 - SUM($I827:CN827), $F824 - SUM(CP820:$CV820)), MIN(($F824 - SUM($I827:CN827)) / COUNTIF(CO825:$CV825, \">0\"), CO820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ820:$CV820) < $F824, MIN(CP820, $F824 - SUM($I827:CO827), $F824 - SUM(CQ820:$CV820)), MIN(($F824 - SUM($I827:CO827)) / COUNTIF(CP825:$CV825, \">0\"), CP820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR820:$CV820) < $F824, MIN(CQ820, $F824 - SUM($I827:CP827), $F824 - SUM(CR820:$CV820)), MIN(($F824 - SUM($I827:CP827)) / COUNTIF(CQ825:$CV825, \">0\"), CQ820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS820:$CV820) < $F824, MIN(CR820, $F824 - SUM($I827:CQ827), $F824 - SUM(CS820:$CV820)), MIN(($F824 - SUM($I827:CQ827)) / COUNTIF(CR825:$CV825, \">0\"), CR820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT820:$CV820) < $F824, MIN(CS820, $F824 - SUM($I827:CR827), $F824 - SUM(CT820:$CV820)), MIN(($F824 - SUM($I827:CR827)) / COUNTIF(CS825:$CV825, \">0\"), CS820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU820:$CV820) < $F824, MIN(CT820, $F824 - SUM($I827:CS827), $F824 - SUM(CU820:$CV820)), MIN(($F824 - SUM($I827:CS827)) / COUNTIF(CT825:$CV825, \">0\"), CT820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV820:$CV820) < $F824, MIN(CU820, $F824 - SUM($I827:CT827), $F824 - SUM(CV820:$CV820)), MIN(($F824 - SUM($I827:CT827)) / COUNTIF(CU825:$CV825, \">0\"), CU820)) * $F826, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV820:CV820) < $F824, MIN(CV820, $F824 - SUM($I827:CU827), $F824 - SUM($CV820:CV820)), MIN(($F824 - SUM($I827:CU827)) / COUNTIF(CV825:$CV825, \">0\"), CV820)) * $F826, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J828:CV828)","v":2190000},"mmcf",null,null,{"$f":"IF($F826 = 0, J825, J827)","v":0},{"$f":"IF($F826 = 0, K825, K827)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,219000,27574.48422360234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F826 = 0, BW825, BW827)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J828 > 0, $F822, 0)","v":0},{"$f":"IF(K828 > 0, $F822, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW828 > 0, $F822, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 3"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J832:CV832)","v":8768216.1999999955},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828, 0)","v":0},{"$f":"MAX(K808 - K816 - K828, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214404.25262939947,407361.68419599737,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,165156.14524499775,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J833:CV833)","v":214404.25262939947},"mmcf",null,null,{"$f":"IF(AND(SUM($I832:I832) = 0, J832 > 0), J832, 0)","v":0},{"$f":"IF(AND(SUM($I832:J832) = 0, K832 > 0), K832, 0)","v":0},{"$f":"IF(AND(SUM($I832:K832) = 0, L832 > 0), L832, 0)","v":0},{"$f":"IF(AND(SUM($I832:L832) = 0, M832 > 0), M832, 0)","v":0},{"$f":"IF(AND(SUM($I832:M832) = 0, N832 > 0), N832, 0)","v":0},{"$f":"IF(AND(SUM($I832:N832) = 0, O832 > 0), O832, 0)","v":0},{"$f":"IF(AND(SUM($I832:O832) = 0, P832 > 0), P832, 0)","v":0},{"$f":"IF(AND(SUM($I832:P832) = 0, Q832 > 0), Q832, 0)","v":0},{"$f":"IF(AND(SUM($I832:Q832) = 0, R832 > 0), R832, 0)","v":0},{"$f":"IF(AND(SUM($I832:R832) = 0, S832 > 0), S832, 0)","v":0},{"$f":"IF(AND(SUM($I832:S832) = 0, T832 > 0), T832, 0)","v":0},{"$f":"IF(AND(SUM($I832:T832) = 0, U832 > 0), U832, 0)","v":0},{"$f":"IF(AND(SUM($I832:U832) = 0, V832 > 0), V832, 0)","v":0},{"$f":"IF(AND(SUM($I832:V832) = 0, W832 > 0), W832, 0)","v":0},{"$f":"IF(AND(SUM($I832:W832) = 0, X832 > 0), X832, 0)","v":0},{"$f":"IF(AND(SUM($I832:X832) = 0, Y832 > 0), Y832, 0)","v":0},{"$f":"IF(AND(SUM($I832:Y832) = 0, Z832 > 0), Z832, 0)","v":0},{"$f":"IF(AND(SUM($I832:Z832) = 0, AA832 > 0), AA832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AA832) = 0, AB832 > 0), AB832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AB832) = 0, AC832 > 0), AC832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AC832) = 0, AD832 > 0), AD832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AD832) = 0, AE832 > 0), AE832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AE832) = 0, AF832 > 0), AF832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AF832) = 0, AG832 > 0), AG832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AG832) = 0, AH832 > 0), AH832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AH832) = 0, AI832 > 0), AI832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AI832) = 0, AJ832 > 0), AJ832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AJ832) = 0, AK832 > 0), AK832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AK832) = 0, AL832 > 0), AL832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AL832) = 0, AM832 > 0), AM832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AM832) = 0, AN832 > 0), AN832, 0)","v":214404.25262939947},{"$f":"IF(AND(SUM($I832:AN832) = 0, AO832 > 0), AO832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AO832) = 0, AP832 > 0), AP832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AP832) = 0, AQ832 > 0), AQ832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AQ832) = 0, AR832 > 0), AR832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AR832) = 0, AS832 > 0), AS832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AS832) = 0, AT832 > 0), AT832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AT832) = 0, AU832 > 0), AU832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AU832) = 0, AV832 > 0), AV832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AV832) = 0, AW832 > 0), AW832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AW832) = 0, AX832 > 0), AX832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AX832) = 0, AY832 > 0), AY832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AY832) = 0, AZ832 > 0), AZ832, 0)","v":0},{"$f":"IF(AND(SUM($I832:AZ832) = 0, BA832 > 0), BA832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BA832) = 0, BB832 > 0), BB832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BB832) = 0, BC832 > 0), BC832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BC832) = 0, BD832 > 0), BD832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BD832) = 0, BE832 > 0), BE832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BE832) = 0, BF832 > 0), BF832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BF832) = 0, BG832 > 0), BG832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BG832) = 0, BH832 > 0), BH832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BH832) = 0, BI832 > 0), BI832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BI832) = 0, BJ832 > 0), BJ832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BJ832) = 0, BK832 > 0), BK832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BK832) = 0, BL832 > 0), BL832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BL832) = 0, BM832 > 0), BM832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BM832) = 0, BN832 > 0), BN832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BN832) = 0, BO832 > 0), BO832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BO832) = 0, BP832 > 0), BP832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BP832) = 0, BQ832 > 0), BQ832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BQ832) = 0, BR832 > 0), BR832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BR832) = 0, BS832 > 0), BS832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BS832) = 0, BT832 > 0), BT832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BT832) = 0, BU832 > 0), BU832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BU832) = 0, BV832 > 0), BV832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BV832) = 0, BW832 > 0), BW832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BW832) = 0, BX832 > 0), BX832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BX832) = 0, BY832 > 0), BY832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BY832) = 0, BZ832 > 0), BZ832, 0)","v":0},{"$f":"IF(AND(SUM($I832:BZ832) = 0, CA832 > 0), CA832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CA832) = 0, CB832 > 0), CB832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CB832) = 0, CC832 > 0), CC832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CC832) = 0, CD832 > 0), CD832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CD832) = 0, CE832 > 0), CE832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CE832) = 0, CF832 > 0), CF832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CF832) = 0, CG832 > 0), CG832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CG832) = 0, CH832 > 0), CH832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CH832) = 0, CI832 > 0), CI832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CI832) = 0, CJ832 > 0), CJ832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CJ832) = 0, CK832 > 0), CK832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CK832) = 0, CL832 > 0), CL832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CL832) = 0, CM832 > 0), CM832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CM832) = 0, CN832 > 0), CN832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CN832) = 0, CO832 > 0), CO832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CO832) = 0, CP832 > 0), CP832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CP832) = 0, CQ832 > 0), CQ832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CQ832) = 0, CR832 > 0), CR832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CR832) = 0, CS832 > 0), CS832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CS832) = 0, CT832 > 0), CT832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CT832) = 0, CU832 > 0), CU832, 0)","v":0},{"$f":"IF(AND(SUM($I832:CU832) = 0, CV832 > 0), CV832, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J834:CV834)","v":4},"wells",null,null,{"$f":"ROUNDUP(MIN(J833 / $F$800, $F832 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K833 / $F$800, $F832 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW833 / $F$800, $F832 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F834","v":219000},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F834","v":2190000},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J837:CV837)","v":2190000},"mmcf",null,null,{"$f":"IF(SUM($I837:I837) < $F836, MIN(J832, $F835, $F836 - SUM($I837:I837)), 0)","v":0},{"$f":"IF(SUM($I837:J837) < $F836, MIN(K832, $F835, $F836 - SUM($I837:J837)), 0)","v":0},{"$f":"IF(SUM($I837:K837) < $F836, MIN(L832, $F835, $F836 - SUM($I837:K837)), 0)","v":0},{"$f":"IF(SUM($I837:L837) < $F836, MIN(M832, $F835, $F836 - SUM($I837:L837)), 0)","v":0},{"$f":"IF(SUM($I837:M837) < $F836, MIN(N832, $F835, $F836 - SUM($I837:M837)), 0)","v":0},{"$f":"IF(SUM($I837:N837) < $F836, MIN(O832, $F835, $F836 - SUM($I837:N837)), 0)","v":0},{"$f":"IF(SUM($I837:O837) < $F836, MIN(P832, $F835, $F836 - SUM($I837:O837)), 0)","v":0},{"$f":"IF(SUM($I837:P837) < $F836, MIN(Q832, $F835, $F836 - SUM($I837:P837)), 0)","v":0},{"$f":"IF(SUM($I837:Q837) < $F836, MIN(R832, $F835, $F836 - SUM($I837:Q837)), 0)","v":0},{"$f":"IF(SUM($I837:R837) < $F836, MIN(S832, $F835, $F836 - SUM($I837:R837)), 0)","v":0},{"$f":"IF(SUM($I837:S837) < $F836, MIN(T832, $F835, $F836 - SUM($I837:S837)), 0)","v":0},{"$f":"IF(SUM($I837:T837) < $F836, MIN(U832, $F835, $F836 - SUM($I837:T837)), 0)","v":0},{"$f":"IF(SUM($I837:U837) < $F836, MIN(V832, $F835, $F836 - SUM($I837:U837)), 0)","v":0},{"$f":"IF(SUM($I837:V837) < $F836, MIN(W832, $F835, $F836 - SUM($I837:V837)), 0)","v":0},{"$f":"IF(SUM($I837:W837) < $F836, MIN(X832, $F835, $F836 - SUM($I837:W837)), 0)","v":0},{"$f":"IF(SUM($I837:X837) < $F836, MIN(Y832, $F835, $F836 - SUM($I837:X837)), 0)","v":0},{"$f":"IF(SUM($I837:Y837) < $F836, MIN(Z832, $F835, $F836 - SUM($I837:Y837)), 0)","v":0},{"$f":"IF(SUM($I837:Z837) < $F836, MIN(AA832, $F835, $F836 - SUM($I837:Z837)), 0)","v":0},{"$f":"IF(SUM($I837:AA837) < $F836, MIN(AB832, $F835, $F836 - SUM($I837:AA837)), 0)","v":0},{"$f":"IF(SUM($I837:AB837) < $F836, MIN(AC832, $F835, $F836 - SUM($I837:AB837)), 0)","v":0},{"$f":"IF(SUM($I837:AC837) < $F836, MIN(AD832, $F835, $F836 - SUM($I837:AC837)), 0)","v":0},{"$f":"IF(SUM($I837:AD837) < $F836, MIN(AE832, $F835, $F836 - SUM($I837:AD837)), 0)","v":0},{"$f":"IF(SUM($I837:AE837) < $F836, MIN(AF832, $F835, $F836 - SUM($I837:AE837)), 0)","v":0},{"$f":"IF(SUM($I837:AF837) < $F836, MIN(AG832, $F835, $F836 - SUM($I837:AF837)), 0)","v":0},{"$f":"IF(SUM($I837:AG837) < $F836, MIN(AH832, $F835, $F836 - SUM($I837:AG837)), 0)","v":0},{"$f":"IF(SUM($I837:AH837) < $F836, MIN(AI832, $F835, $F836 - SUM($I837:AH837)), 0)","v":0},{"$f":"IF(SUM($I837:AI837) < $F836, MIN(AJ832, $F835, $F836 - SUM($I837:AI837)), 0)","v":0},{"$f":"IF(SUM($I837:AJ837) < $F836, MIN(AK832, $F835, $F836 - SUM($I837:AJ837)), 0)","v":0},{"$f":"IF(SUM($I837:AK837) < $F836, MIN(AL832, $F835, $F836 - SUM($I837:AK837)), 0)","v":0},{"$f":"IF(SUM($I837:AL837) < $F836, MIN(AM832, $F835, $F836 - SUM($I837:AL837)), 0)","v":0},{"$f":"IF(SUM($I837:AM837) < $F836, MIN(AN832, $F835, $F836 - SUM($I837:AM837)), 0)","v":214404.25262939947},{"$f":"IF(SUM($I837:AN837) < $F836, MIN(AO832, $F835, $F836 - SUM($I837:AN837)), 0)","v":219000},{"$f":"IF(SUM($I837:AO837) < $F836, MIN(AP832, $F835, $F836 - SUM($I837:AO837)), 0)","v":219000},{"$f":"IF(SUM($I837:AP837) < $F836, MIN(AQ832, $F835, $F836 - SUM($I837:AP837)), 0)","v":219000},{"$f":"IF(SUM($I837:AQ837) < $F836, MIN(AR832, $F835, $F836 - SUM($I837:AQ837)), 0)","v":219000},{"$f":"IF(SUM($I837:AR837) < $F836, MIN(AS832, $F835, $F836 - SUM($I837:AR837)), 0)","v":219000},{"$f":"IF(SUM($I837:AS837) < $F836, MIN(AT832, $F835, $F836 - SUM($I837:AS837)), 0)","v":219000},{"$f":"IF(SUM($I837:AT837) < $F836, MIN(AU832, $F835, $F836 - SUM($I837:AT837)), 0)","v":219000},{"$f":"IF(SUM($I837:AU837) < $F836, MIN(AV832, $F835, $F836 - SUM($I837:AU837)), 0)","v":219000},{"$f":"IF(SUM($I837:AV837) < $F836, MIN(AW832, $F835, $F836 - SUM($I837:AV837)), 0)","v":219000},{"$f":"IF(SUM($I837:AW837) < $F836, MIN(AX832, $F835, $F836 - SUM($I837:AW837)), 0)","v":4595.7473706007004},{"$f":"IF(SUM($I837:AX837) < $F836, MIN(AY832, $F835, $F836 - SUM($I837:AX837)), 0)","v":0},{"$f":"IF(SUM($I837:AY837) < $F836, MIN(AZ832, $F835, $F836 - SUM($I837:AY837)), 0)","v":0},{"$f":"IF(SUM($I837:AZ837) < $F836, MIN(BA832, $F835, $F836 - SUM($I837:AZ837)), 0)","v":0},{"$f":"IF(SUM($I837:BA837) < $F836, MIN(BB832, $F835, $F836 - SUM($I837:BA837)), 0)","v":0},{"$f":"IF(SUM($I837:BB837) < $F836, MIN(BC832, $F835, $F836 - SUM($I837:BB837)), 0)","v":0},{"$f":"IF(SUM($I837:BC837) < $F836, MIN(BD832, $F835, $F836 - SUM($I837:BC837)), 0)","v":0},{"$f":"IF(SUM($I837:BD837) < $F836, MIN(BE832, $F835, $F836 - SUM($I837:BD837)), 0)","v":0},{"$f":"IF(SUM($I837:BE837) < $F836, MIN(BF832, $F835, $F836 - SUM($I837:BE837)), 0)","v":0},{"$f":"IF(SUM($I837:BF837) < $F836, MIN(BG832, $F835, $F836 - SUM($I837:BF837)), 0)","v":0},{"$f":"IF(SUM($I837:BG837) < $F836, MIN(BH832, $F835, $F836 - SUM($I837:BG837)), 0)","v":0},{"$f":"IF(SUM($I837:BH837) < $F836, MIN(BI832, $F835, $F836 - SUM($I837:BH837)), 0)","v":0},{"$f":"IF(SUM($I837:BI837) < $F836, MIN(BJ832, $F835, $F836 - SUM($I837:BI837)), 0)","v":0},{"$f":"IF(SUM($I837:BJ837) < $F836, MIN(BK832, $F835, $F836 - SUM($I837:BJ837)), 0)","v":0},{"$f":"IF(SUM($I837:BK837) < $F836, MIN(BL832, $F835, $F836 - SUM($I837:BK837)), 0)","v":0},{"$f":"IF(SUM($I837:BL837) < $F836, MIN(BM832, $F835, $F836 - SUM($I837:BL837)), 0)","v":0},{"$f":"IF(SUM($I837:BM837) < $F836, MIN(BN832, $F835, $F836 - SUM($I837:BM837)), 0)","v":0},{"$f":"IF(SUM($I837:BN837) < $F836, MIN(BO832, $F835, $F836 - SUM($I837:BN837)), 0)","v":0},{"$f":"IF(SUM($I837:BO837) < $F836, MIN(BP832, $F835, $F836 - SUM($I837:BO837)), 0)","v":0},{"$f":"IF(SUM($I837:BP837) < $F836, MIN(BQ832, $F835, $F836 - SUM($I837:BP837)), 0)","v":0},{"$f":"IF(SUM($I837:BQ837) < $F836, MIN(BR832, $F835, $F836 - SUM($I837:BQ837)), 0)","v":0},{"$f":"IF(SUM($I837:BR837) < $F836, MIN(BS832, $F835, $F836 - SUM($I837:BR837)), 0)","v":0},{"$f":"IF(SUM($I837:BS837) < $F836, MIN(BT832, $F835, $F836 - SUM($I837:BS837)), 0)","v":0},{"$f":"IF(SUM($I837:BT837) < $F836, MIN(BU832, $F835, $F836 - SUM($I837:BT837)), 0)","v":0},{"$f":"IF(SUM($I837:BU837) < $F836, MIN(BV832, $F835, $F836 - SUM($I837:BU837)), 0)","v":0},{"$f":"IF(SUM($I837:BV837) < $F836, MIN(BW832, $F835, $F836 - SUM($I837:BV837)), 0)","v":0},{"$f":"IF(SUM($I837:BW837) < $F836, MIN(BX832, $F835, $F836 - SUM($I837:BW837)), 0)","v":0},{"$f":"IF(SUM($I837:BX837) < $F836, MIN(BY832, $F835, $F836 - SUM($I837:BX837)), 0)","v":0},{"$f":"IF(SUM($I837:BY837) < $F836, MIN(BZ832, $F835, $F836 - SUM($I837:BY837)), 0)","v":0},{"$f":"IF(SUM($I837:BZ837) < $F836, MIN(CA832, $F835, $F836 - SUM($I837:BZ837)), 0)","v":0},{"$f":"IF(SUM($I837:CA837) < $F836, MIN(CB832, $F835, $F836 - SUM($I837:CA837)), 0)","v":0},{"$f":"IF(SUM($I837:CB837) < $F836, MIN(CC832, $F835, $F836 - SUM($I837:CB837)), 0)","v":0},{"$f":"IF(SUM($I837:CC837) < $F836, MIN(CD832, $F835, $F836 - SUM($I837:CC837)), 0)","v":0},{"$f":"IF(SUM($I837:CD837) < $F836, MIN(CE832, $F835, $F836 - SUM($I837:CD837)), 0)","v":0},{"$f":"IF(SUM($I837:CE837) < $F836, MIN(CF832, $F835, $F836 - SUM($I837:CE837)), 0)","v":0},{"$f":"IF(SUM($I837:CF837) < $F836, MIN(CG832, $F835, $F836 - SUM($I837:CF837)), 0)","v":0},{"$f":"IF(SUM($I837:CG837) < $F836, MIN(CH832, $F835, $F836 - SUM($I837:CG837)), 0)","v":0},{"$f":"IF(SUM($I837:CH837) < $F836, MIN(CI832, $F835, $F836 - SUM($I837:CH837)), 0)","v":0},{"$f":"IF(SUM($I837:CI837) < $F836, MIN(CJ832, $F835, $F836 - SUM($I837:CI837)), 0)","v":0},{"$f":"IF(SUM($I837:CJ837) < $F836, MIN(CK832, $F835, $F836 - SUM($I837:CJ837)), 0)","v":0},{"$f":"IF(SUM($I837:CK837) < $F836, MIN(CL832, $F835, $F836 - SUM($I837:CK837)), 0)","v":0},{"$f":"IF(SUM($I837:CL837) < $F836, MIN(CM832, $F835, $F836 - SUM($I837:CL837)), 0)","v":0},{"$f":"IF(SUM($I837:CM837) < $F836, MIN(CN832, $F835, $F836 - SUM($I837:CM837)), 0)","v":0},{"$f":"IF(SUM($I837:CN837) < $F836, MIN(CO832, $F835, $F836 - SUM($I837:CN837)), 0)","v":0},{"$f":"IF(SUM($I837:CO837) < $F836, MIN(CP832, $F835, $F836 - SUM($I837:CO837)), 0)","v":0},{"$f":"IF(SUM($I837:CP837) < $F836, MIN(CQ832, $F835, $F836 - SUM($I837:CP837)), 0)","v":0},{"$f":"IF(SUM($I837:CQ837) < $F836, MIN(CR832, $F835, $F836 - SUM($I837:CQ837)), 0)","v":0},{"$f":"IF(SUM($I837:CR837) < $F836, MIN(CS832, $F835, $F836 - SUM($I837:CR837)), 0)","v":0},{"$f":"IF(SUM($I837:CS837) < $F836, MIN(CT832, $F835, $F836 - SUM($I837:CS837)), 0)","v":0},{"$f":"IF(SUM($I837:CT837) < $F836, MIN(CU832, $F835, $F836 - SUM($I837:CT837)), 0)","v":0},{"$f":"IF(SUM($I837:CU837) < $F836, MIN(CV832, $F835, $F836 - SUM($I837:CU837)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F837 < F836, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K832:$CV832) < $F836, MIN(J832, $F836 - SUM($I839:I839), $F836 - SUM(K832:$CV832)), MIN(($F836 - SUM($I839:I839)) / COUNTIF(J837:$CV837, \">0\"), J832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(L832:$CV832) < $F836, MIN(K832, $F836 - SUM($I839:J839), $F836 - SUM(L832:$CV832)), MIN(($F836 - SUM($I839:J839)) / COUNTIF(K837:$CV837, \">0\"), K832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(M832:$CV832) < $F836, MIN(L832, $F836 - SUM($I839:K839), $F836 - SUM(M832:$CV832)), MIN(($F836 - SUM($I839:K839)) / COUNTIF(L837:$CV837, \">0\"), L832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(N832:$CV832) < $F836, MIN(M832, $F836 - SUM($I839:L839), $F836 - SUM(N832:$CV832)), MIN(($F836 - SUM($I839:L839)) / COUNTIF(M837:$CV837, \">0\"), M832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(O832:$CV832) < $F836, MIN(N832, $F836 - SUM($I839:M839), $F836 - SUM(O832:$CV832)), MIN(($F836 - SUM($I839:M839)) / COUNTIF(N837:$CV837, \">0\"), N832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(P832:$CV832) < $F836, MIN(O832, $F836 - SUM($I839:N839), $F836 - SUM(P832:$CV832)), MIN(($F836 - SUM($I839:N839)) / COUNTIF(O837:$CV837, \">0\"), O832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q832:$CV832) < $F836, MIN(P832, $F836 - SUM($I839:O839), $F836 - SUM(Q832:$CV832)), MIN(($F836 - SUM($I839:O839)) / COUNTIF(P837:$CV837, \">0\"), P832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(R832:$CV832) < $F836, MIN(Q832, $F836 - SUM($I839:P839), $F836 - SUM(R832:$CV832)), MIN(($F836 - SUM($I839:P839)) / COUNTIF(Q837:$CV837, \">0\"), Q832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(S832:$CV832) < $F836, MIN(R832, $F836 - SUM($I839:Q839), $F836 - SUM(S832:$CV832)), MIN(($F836 - SUM($I839:Q839)) / COUNTIF(R837:$CV837, \">0\"), R832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(T832:$CV832) < $F836, MIN(S832, $F836 - SUM($I839:R839), $F836 - SUM(T832:$CV832)), MIN(($F836 - SUM($I839:R839)) / COUNTIF(S837:$CV837, \">0\"), S832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(U832:$CV832) < $F836, MIN(T832, $F836 - SUM($I839:S839), $F836 - SUM(U832:$CV832)), MIN(($F836 - SUM($I839:S839)) / COUNTIF(T837:$CV837, \">0\"), T832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(V832:$CV832) < $F836, MIN(U832, $F836 - SUM($I839:T839), $F836 - SUM(V832:$CV832)), MIN(($F836 - SUM($I839:T839)) / COUNTIF(U837:$CV837, \">0\"), U832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(W832:$CV832) < $F836, MIN(V832, $F836 - SUM($I839:U839), $F836 - SUM(W832:$CV832)), MIN(($F836 - SUM($I839:U839)) / COUNTIF(V837:$CV837, \">0\"), V832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(X832:$CV832) < $F836, MIN(W832, $F836 - SUM($I839:V839), $F836 - SUM(X832:$CV832)), MIN(($F836 - SUM($I839:V839)) / COUNTIF(W837:$CV837, \">0\"), W832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y832:$CV832) < $F836, MIN(X832, $F836 - SUM($I839:W839), $F836 - SUM(Y832:$CV832)), MIN(($F836 - SUM($I839:W839)) / COUNTIF(X837:$CV837, \">0\"), X832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z832:$CV832) < $F836, MIN(Y832, $F836 - SUM($I839:X839), $F836 - SUM(Z832:$CV832)), MIN(($F836 - SUM($I839:X839)) / COUNTIF(Y837:$CV837, \">0\"), Y832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA832:$CV832) < $F836, MIN(Z832, $F836 - SUM($I839:Y839), $F836 - SUM(AA832:$CV832)), MIN(($F836 - SUM($I839:Y839)) / COUNTIF(Z837:$CV837, \">0\"), Z832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB832:$CV832) < $F836, MIN(AA832, $F836 - SUM($I839:Z839), $F836 - SUM(AB832:$CV832)), MIN(($F836 - SUM($I839:Z839)) / COUNTIF(AA837:$CV837, \">0\"), AA832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC832:$CV832) < $F836, MIN(AB832, $F836 - SUM($I839:AA839), $F836 - SUM(AC832:$CV832)), MIN(($F836 - SUM($I839:AA839)) / COUNTIF(AB837:$CV837, \">0\"), AB832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD832:$CV832) < $F836, MIN(AC832, $F836 - SUM($I839:AB839), $F836 - SUM(AD832:$CV832)), MIN(($F836 - SUM($I839:AB839)) / COUNTIF(AC837:$CV837, \">0\"), AC832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE832:$CV832) < $F836, MIN(AD832, $F836 - SUM($I839:AC839), $F836 - SUM(AE832:$CV832)), MIN(($F836 - SUM($I839:AC839)) / COUNTIF(AD837:$CV837, \">0\"), AD832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF832:$CV832) < $F836, MIN(AE832, $F836 - SUM($I839:AD839), $F836 - SUM(AF832:$CV832)), MIN(($F836 - SUM($I839:AD839)) / COUNTIF(AE837:$CV837, \">0\"), AE832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG832:$CV832) < $F836, MIN(AF832, $F836 - SUM($I839:AE839), $F836 - SUM(AG832:$CV832)), MIN(($F836 - SUM($I839:AE839)) / COUNTIF(AF837:$CV837, \">0\"), AF832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH832:$CV832) < $F836, MIN(AG832, $F836 - SUM($I839:AF839), $F836 - SUM(AH832:$CV832)), MIN(($F836 - SUM($I839:AF839)) / COUNTIF(AG837:$CV837, \">0\"), AG832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI832:$CV832) < $F836, MIN(AH832, $F836 - SUM($I839:AG839), $F836 - SUM(AI832:$CV832)), MIN(($F836 - SUM($I839:AG839)) / COUNTIF(AH837:$CV837, \">0\"), AH832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ832:$CV832) < $F836, MIN(AI832, $F836 - SUM($I839:AH839), $F836 - SUM(AJ832:$CV832)), MIN(($F836 - SUM($I839:AH839)) / COUNTIF(AI837:$CV837, \">0\"), AI832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK832:$CV832) < $F836, MIN(AJ832, $F836 - SUM($I839:AI839), $F836 - SUM(AK832:$CV832)), MIN(($F836 - SUM($I839:AI839)) / COUNTIF(AJ837:$CV837, \">0\"), AJ832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL832:$CV832) < $F836, MIN(AK832, $F836 - SUM($I839:AJ839), $F836 - SUM(AL832:$CV832)), MIN(($F836 - SUM($I839:AJ839)) / COUNTIF(AK837:$CV837, \">0\"), AK832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM832:$CV832) < $F836, MIN(AL832, $F836 - SUM($I839:AK839), $F836 - SUM(AM832:$CV832)), MIN(($F836 - SUM($I839:AK839)) / COUNTIF(AL837:$CV837, \">0\"), AL832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN832:$CV832) < $F836, MIN(AM832, $F836 - SUM($I839:AL839), $F836 - SUM(AN832:$CV832)), MIN(($F836 - SUM($I839:AL839)) / COUNTIF(AM837:$CV837, \">0\"), AM832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO832:$CV832) < $F836, MIN(AN832, $F836 - SUM($I839:AM839), $F836 - SUM(AO832:$CV832)), MIN(($F836 - SUM($I839:AM839)) / COUNTIF(AN837:$CV837, \">0\"), AN832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP832:$CV832) < $F836, MIN(AO832, $F836 - SUM($I839:AN839), $F836 - SUM(AP832:$CV832)), MIN(($F836 - SUM($I839:AN839)) / COUNTIF(AO837:$CV837, \">0\"), AO832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ832:$CV832) < $F836, MIN(AP832, $F836 - SUM($I839:AO839), $F836 - SUM(AQ832:$CV832)), MIN(($F836 - SUM($I839:AO839)) / COUNTIF(AP837:$CV837, \">0\"), AP832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR832:$CV832) < $F836, MIN(AQ832, $F836 - SUM($I839:AP839), $F836 - SUM(AR832:$CV832)), MIN(($F836 - SUM($I839:AP839)) / COUNTIF(AQ837:$CV837, \">0\"), AQ832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS832:$CV832) < $F836, MIN(AR832, $F836 - SUM($I839:AQ839), $F836 - SUM(AS832:$CV832)), MIN(($F836 - SUM($I839:AQ839)) / COUNTIF(AR837:$CV837, \">0\"), AR832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT832:$CV832) < $F836, MIN(AS832, $F836 - SUM($I839:AR839), $F836 - SUM(AT832:$CV832)), MIN(($F836 - SUM($I839:AR839)) / COUNTIF(AS837:$CV837, \">0\"), AS832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU832:$CV832) < $F836, MIN(AT832, $F836 - SUM($I839:AS839), $F836 - SUM(AU832:$CV832)), MIN(($F836 - SUM($I839:AS839)) / COUNTIF(AT837:$CV837, \">0\"), AT832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV832:$CV832) < $F836, MIN(AU832, $F836 - SUM($I839:AT839), $F836 - SUM(AV832:$CV832)), MIN(($F836 - SUM($I839:AT839)) / COUNTIF(AU837:$CV837, \">0\"), AU832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW832:$CV832) < $F836, MIN(AV832, $F836 - SUM($I839:AU839), $F836 - SUM(AW832:$CV832)), MIN(($F836 - SUM($I839:AU839)) / COUNTIF(AV837:$CV837, \">0\"), AV832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX832:$CV832) < $F836, MIN(AW832, $F836 - SUM($I839:AV839), $F836 - SUM(AX832:$CV832)), MIN(($F836 - SUM($I839:AV839)) / COUNTIF(AW837:$CV837, \">0\"), AW832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY832:$CV832) < $F836, MIN(AX832, $F836 - SUM($I839:AW839), $F836 - SUM(AY832:$CV832)), MIN(($F836 - SUM($I839:AW839)) / COUNTIF(AX837:$CV837, \">0\"), AX832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ832:$CV832) < $F836, MIN(AY832, $F836 - SUM($I839:AX839), $F836 - SUM(AZ832:$CV832)), MIN(($F836 - SUM($I839:AX839)) / COUNTIF(AY837:$CV837, \">0\"), AY832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA832:$CV832) < $F836, MIN(AZ832, $F836 - SUM($I839:AY839), $F836 - SUM(BA832:$CV832)), MIN(($F836 - SUM($I839:AY839)) / COUNTIF(AZ837:$CV837, \">0\"), AZ832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB832:$CV832) < $F836, MIN(BA832, $F836 - SUM($I839:AZ839), $F836 - SUM(BB832:$CV832)), MIN(($F836 - SUM($I839:AZ839)) / COUNTIF(BA837:$CV837, \">0\"), BA832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC832:$CV832) < $F836, MIN(BB832, $F836 - SUM($I839:BA839), $F836 - SUM(BC832:$CV832)), MIN(($F836 - SUM($I839:BA839)) / COUNTIF(BB837:$CV837, \">0\"), BB832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD832:$CV832) < $F836, MIN(BC832, $F836 - SUM($I839:BB839), $F836 - SUM(BD832:$CV832)), MIN(($F836 - SUM($I839:BB839)) / COUNTIF(BC837:$CV837, \">0\"), BC832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE832:$CV832) < $F836, MIN(BD832, $F836 - SUM($I839:BC839), $F836 - SUM(BE832:$CV832)), MIN(($F836 - SUM($I839:BC839)) / COUNTIF(BD837:$CV837, \">0\"), BD832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF832:$CV832) < $F836, MIN(BE832, $F836 - SUM($I839:BD839), $F836 - SUM(BF832:$CV832)), MIN(($F836 - SUM($I839:BD839)) / COUNTIF(BE837:$CV837, \">0\"), BE832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG832:$CV832) < $F836, MIN(BF832, $F836 - SUM($I839:BE839), $F836 - SUM(BG832:$CV832)), MIN(($F836 - SUM($I839:BE839)) / COUNTIF(BF837:$CV837, \">0\"), BF832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH832:$CV832) < $F836, MIN(BG832, $F836 - SUM($I839:BF839), $F836 - SUM(BH832:$CV832)), MIN(($F836 - SUM($I839:BF839)) / COUNTIF(BG837:$CV837, \">0\"), BG832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI832:$CV832) < $F836, MIN(BH832, $F836 - SUM($I839:BG839), $F836 - SUM(BI832:$CV832)), MIN(($F836 - SUM($I839:BG839)) / COUNTIF(BH837:$CV837, \">0\"), BH832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ832:$CV832) < $F836, MIN(BI832, $F836 - SUM($I839:BH839), $F836 - SUM(BJ832:$CV832)), MIN(($F836 - SUM($I839:BH839)) / COUNTIF(BI837:$CV837, \">0\"), BI832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK832:$CV832) < $F836, MIN(BJ832, $F836 - SUM($I839:BI839), $F836 - SUM(BK832:$CV832)), MIN(($F836 - SUM($I839:BI839)) / COUNTIF(BJ837:$CV837, \">0\"), BJ832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL832:$CV832) < $F836, MIN(BK832, $F836 - SUM($I839:BJ839), $F836 - SUM(BL832:$CV832)), MIN(($F836 - SUM($I839:BJ839)) / COUNTIF(BK837:$CV837, \">0\"), BK832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM832:$CV832) < $F836, MIN(BL832, $F836 - SUM($I839:BK839), $F836 - SUM(BM832:$CV832)), MIN(($F836 - SUM($I839:BK839)) / COUNTIF(BL837:$CV837, \">0\"), BL832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN832:$CV832) < $F836, MIN(BM832, $F836 - SUM($I839:BL839), $F836 - SUM(BN832:$CV832)), MIN(($F836 - SUM($I839:BL839)) / COUNTIF(BM837:$CV837, \">0\"), BM832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO832:$CV832) < $F836, MIN(BN832, $F836 - SUM($I839:BM839), $F836 - SUM(BO832:$CV832)), MIN(($F836 - SUM($I839:BM839)) / COUNTIF(BN837:$CV837, \">0\"), BN832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP832:$CV832) < $F836, MIN(BO832, $F836 - SUM($I839:BN839), $F836 - SUM(BP832:$CV832)), MIN(($F836 - SUM($I839:BN839)) / COUNTIF(BO837:$CV837, \">0\"), BO832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ832:$CV832) < $F836, MIN(BP832, $F836 - SUM($I839:BO839), $F836 - SUM(BQ832:$CV832)), MIN(($F836 - SUM($I839:BO839)) / COUNTIF(BP837:$CV837, \">0\"), BP832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR832:$CV832) < $F836, MIN(BQ832, $F836 - SUM($I839:BP839), $F836 - SUM(BR832:$CV832)), MIN(($F836 - SUM($I839:BP839)) / COUNTIF(BQ837:$CV837, \">0\"), BQ832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS832:$CV832) < $F836, MIN(BR832, $F836 - SUM($I839:BQ839), $F836 - SUM(BS832:$CV832)), MIN(($F836 - SUM($I839:BQ839)) / COUNTIF(BR837:$CV837, \">0\"), BR832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT832:$CV832) < $F836, MIN(BS832, $F836 - SUM($I839:BR839), $F836 - SUM(BT832:$CV832)), MIN(($F836 - SUM($I839:BR839)) / COUNTIF(BS837:$CV837, \">0\"), BS832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU832:$CV832) < $F836, MIN(BT832, $F836 - SUM($I839:BS839), $F836 - SUM(BU832:$CV832)), MIN(($F836 - SUM($I839:BS839)) / COUNTIF(BT837:$CV837, \">0\"), BT832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV832:$CV832) < $F836, MIN(BU832, $F836 - SUM($I839:BT839), $F836 - SUM(BV832:$CV832)), MIN(($F836 - SUM($I839:BT839)) / COUNTIF(BU837:$CV837, \">0\"), BU832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW832:$CV832) < $F836, MIN(BV832, $F836 - SUM($I839:BU839), $F836 - SUM(BW832:$CV832)), MIN(($F836 - SUM($I839:BU839)) / COUNTIF(BV837:$CV837, \">0\"), BV832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX832:$CV832) < $F836, MIN(BW832, $F836 - SUM($I839:BV839), $F836 - SUM(BX832:$CV832)), MIN(($F836 - SUM($I839:BV839)) / COUNTIF(BW837:$CV837, \">0\"), BW832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY832:$CV832) < $F836, MIN(BX832, $F836 - SUM($I839:BW839), $F836 - SUM(BY832:$CV832)), MIN(($F836 - SUM($I839:BW839)) / COUNTIF(BX837:$CV837, \">0\"), BX832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ832:$CV832) < $F836, MIN(BY832, $F836 - SUM($I839:BX839), $F836 - SUM(BZ832:$CV832)), MIN(($F836 - SUM($I839:BX839)) / COUNTIF(BY837:$CV837, \">0\"), BY832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA832:$CV832) < $F836, MIN(BZ832, $F836 - SUM($I839:BY839), $F836 - SUM(CA832:$CV832)), MIN(($F836 - SUM($I839:BY839)) / COUNTIF(BZ837:$CV837, \">0\"), BZ832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB832:$CV832) < $F836, MIN(CA832, $F836 - SUM($I839:BZ839), $F836 - SUM(CB832:$CV832)), MIN(($F836 - SUM($I839:BZ839)) / COUNTIF(CA837:$CV837, \">0\"), CA832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC832:$CV832) < $F836, MIN(CB832, $F836 - SUM($I839:CA839), $F836 - SUM(CC832:$CV832)), MIN(($F836 - SUM($I839:CA839)) / COUNTIF(CB837:$CV837, \">0\"), CB832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD832:$CV832) < $F836, MIN(CC832, $F836 - SUM($I839:CB839), $F836 - SUM(CD832:$CV832)), MIN(($F836 - SUM($I839:CB839)) / COUNTIF(CC837:$CV837, \">0\"), CC832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE832:$CV832) < $F836, MIN(CD832, $F836 - SUM($I839:CC839), $F836 - SUM(CE832:$CV832)), MIN(($F836 - SUM($I839:CC839)) / COUNTIF(CD837:$CV837, \">0\"), CD832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF832:$CV832) < $F836, MIN(CE832, $F836 - SUM($I839:CD839), $F836 - SUM(CF832:$CV832)), MIN(($F836 - SUM($I839:CD839)) / COUNTIF(CE837:$CV837, \">0\"), CE832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG832:$CV832) < $F836, MIN(CF832, $F836 - SUM($I839:CE839), $F836 - SUM(CG832:$CV832)), MIN(($F836 - SUM($I839:CE839)) / COUNTIF(CF837:$CV837, \">0\"), CF832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH832:$CV832) < $F836, MIN(CG832, $F836 - SUM($I839:CF839), $F836 - SUM(CH832:$CV832)), MIN(($F836 - SUM($I839:CF839)) / COUNTIF(CG837:$CV837, \">0\"), CG832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI832:$CV832) < $F836, MIN(CH832, $F836 - SUM($I839:CG839), $F836 - SUM(CI832:$CV832)), MIN(($F836 - SUM($I839:CG839)) / COUNTIF(CH837:$CV837, \">0\"), CH832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ832:$CV832) < $F836, MIN(CI832, $F836 - SUM($I839:CH839), $F836 - SUM(CJ832:$CV832)), MIN(($F836 - SUM($I839:CH839)) / COUNTIF(CI837:$CV837, \">0\"), CI832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK832:$CV832) < $F836, MIN(CJ832, $F836 - SUM($I839:CI839), $F836 - SUM(CK832:$CV832)), MIN(($F836 - SUM($I839:CI839)) / COUNTIF(CJ837:$CV837, \">0\"), CJ832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL832:$CV832) < $F836, MIN(CK832, $F836 - SUM($I839:CJ839), $F836 - SUM(CL832:$CV832)), MIN(($F836 - SUM($I839:CJ839)) / COUNTIF(CK837:$CV837, \">0\"), CK832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM832:$CV832) < $F836, MIN(CL832, $F836 - SUM($I839:CK839), $F836 - SUM(CM832:$CV832)), MIN(($F836 - SUM($I839:CK839)) / COUNTIF(CL837:$CV837, \">0\"), CL832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN832:$CV832) < $F836, MIN(CM832, $F836 - SUM($I839:CL839), $F836 - SUM(CN832:$CV832)), MIN(($F836 - SUM($I839:CL839)) / COUNTIF(CM837:$CV837, \">0\"), CM832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO832:$CV832) < $F836, MIN(CN832, $F836 - SUM($I839:CM839), $F836 - SUM(CO832:$CV832)), MIN(($F836 - SUM($I839:CM839)) / COUNTIF(CN837:$CV837, \">0\"), CN832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP832:$CV832) < $F836, MIN(CO832, $F836 - SUM($I839:CN839), $F836 - SUM(CP832:$CV832)), MIN(($F836 - SUM($I839:CN839)) / COUNTIF(CO837:$CV837, \">0\"), CO832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ832:$CV832) < $F836, MIN(CP832, $F836 - SUM($I839:CO839), $F836 - SUM(CQ832:$CV832)), MIN(($F836 - SUM($I839:CO839)) / COUNTIF(CP837:$CV837, \">0\"), CP832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR832:$CV832) < $F836, MIN(CQ832, $F836 - SUM($I839:CP839), $F836 - SUM(CR832:$CV832)), MIN(($F836 - SUM($I839:CP839)) / COUNTIF(CQ837:$CV837, \">0\"), CQ832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS832:$CV832) < $F836, MIN(CR832, $F836 - SUM($I839:CQ839), $F836 - SUM(CS832:$CV832)), MIN(($F836 - SUM($I839:CQ839)) / COUNTIF(CR837:$CV837, \">0\"), CR832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT832:$CV832) < $F836, MIN(CS832, $F836 - SUM($I839:CR839), $F836 - SUM(CT832:$CV832)), MIN(($F836 - SUM($I839:CR839)) / COUNTIF(CS837:$CV837, \">0\"), CS832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU832:$CV832) < $F836, MIN(CT832, $F836 - SUM($I839:CS839), $F836 - SUM(CU832:$CV832)), MIN(($F836 - SUM($I839:CS839)) / COUNTIF(CT837:$CV837, \">0\"), CT832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV832:$CV832) < $F836, MIN(CU832, $F836 - SUM($I839:CT839), $F836 - SUM(CV832:$CV832)), MIN(($F836 - SUM($I839:CT839)) / COUNTIF(CU837:$CV837, \">0\"), CU832)) * $F838, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV832:CV832) < $F836, MIN(CV832, $F836 - SUM($I839:CU839), $F836 - SUM($CV832:CV832)), MIN(($F836 - SUM($I839:CU839)) / COUNTIF(CV837:$CV837, \">0\"), CV832)) * $F838, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J840:CV840)","v":2190000},"mmcf",null,null,{"$f":"IF($F838 = 0, J837, J839)","v":0},{"$f":"IF($F838 = 0, K837, K839)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214404.25262939947,219000,219000,219000,219000,219000,219000,219000,219000,219000,4595.7473706007004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F838 = 0, BW837, BW839)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J840 > 0, $F834, 0)","v":0},{"$f":"IF(K840 > 0, $F834, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW840 > 0, $F834, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 4"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J844:CV844)","v":6578216.2000000002},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,188361.68419599737,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,430340.42104899901,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,165156.14524499775,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J845:CV845)","v":188361.68419599737},"mmcf",null,null,{"$f":"IF(AND(SUM($I844:I844) = 0, J844 > 0), J844, 0)","v":0},{"$f":"IF(AND(SUM($I844:J844) = 0, K844 > 0), K844, 0)","v":0},{"$f":"IF(AND(SUM($I844:K844) = 0, L844 > 0), L844, 0)","v":0},{"$f":"IF(AND(SUM($I844:L844) = 0, M844 > 0), M844, 0)","v":0},{"$f":"IF(AND(SUM($I844:M844) = 0, N844 > 0), N844, 0)","v":0},{"$f":"IF(AND(SUM($I844:N844) = 0, O844 > 0), O844, 0)","v":0},{"$f":"IF(AND(SUM($I844:O844) = 0, P844 > 0), P844, 0)","v":0},{"$f":"IF(AND(SUM($I844:P844) = 0, Q844 > 0), Q844, 0)","v":0},{"$f":"IF(AND(SUM($I844:Q844) = 0, R844 > 0), R844, 0)","v":0},{"$f":"IF(AND(SUM($I844:R844) = 0, S844 > 0), S844, 0)","v":0},{"$f":"IF(AND(SUM($I844:S844) = 0, T844 > 0), T844, 0)","v":0},{"$f":"IF(AND(SUM($I844:T844) = 0, U844 > 0), U844, 0)","v":0},{"$f":"IF(AND(SUM($I844:U844) = 0, V844 > 0), V844, 0)","v":0},{"$f":"IF(AND(SUM($I844:V844) = 0, W844 > 0), W844, 0)","v":0},{"$f":"IF(AND(SUM($I844:W844) = 0, X844 > 0), X844, 0)","v":0},{"$f":"IF(AND(SUM($I844:X844) = 0, Y844 > 0), Y844, 0)","v":0},{"$f":"IF(AND(SUM($I844:Y844) = 0, Z844 > 0), Z844, 0)","v":0},{"$f":"IF(AND(SUM($I844:Z844) = 0, AA844 > 0), AA844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AA844) = 0, AB844 > 0), AB844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AB844) = 0, AC844 > 0), AC844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AC844) = 0, AD844 > 0), AD844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AD844) = 0, AE844 > 0), AE844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AE844) = 0, AF844 > 0), AF844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AF844) = 0, AG844 > 0), AG844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AG844) = 0, AH844 > 0), AH844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AH844) = 0, AI844 > 0), AI844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AI844) = 0, AJ844 > 0), AJ844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AJ844) = 0, AK844 > 0), AK844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AK844) = 0, AL844 > 0), AL844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AL844) = 0, AM844 > 0), AM844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AM844) = 0, AN844 > 0), AN844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AN844) = 0, AO844 > 0), AO844, 0)","v":188361.68419599737},{"$f":"IF(AND(SUM($I844:AO844) = 0, AP844 > 0), AP844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AP844) = 0, AQ844 > 0), AQ844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AQ844) = 0, AR844 > 0), AR844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AR844) = 0, AS844 > 0), AS844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AS844) = 0, AT844 > 0), AT844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AT844) = 0, AU844 > 0), AU844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AU844) = 0, AV844 > 0), AV844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AV844) = 0, AW844 > 0), AW844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AW844) = 0, AX844 > 0), AX844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AX844) = 0, AY844 > 0), AY844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AY844) = 0, AZ844 > 0), AZ844, 0)","v":0},{"$f":"IF(AND(SUM($I844:AZ844) = 0, BA844 > 0), BA844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BA844) = 0, BB844 > 0), BB844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BB844) = 0, BC844 > 0), BC844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BC844) = 0, BD844 > 0), BD844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BD844) = 0, BE844 > 0), BE844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BE844) = 0, BF844 > 0), BF844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BF844) = 0, BG844 > 0), BG844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BG844) = 0, BH844 > 0), BH844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BH844) = 0, BI844 > 0), BI844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BI844) = 0, BJ844 > 0), BJ844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BJ844) = 0, BK844 > 0), BK844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BK844) = 0, BL844 > 0), BL844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BL844) = 0, BM844 > 0), BM844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BM844) = 0, BN844 > 0), BN844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BN844) = 0, BO844 > 0), BO844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BO844) = 0, BP844 > 0), BP844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BP844) = 0, BQ844 > 0), BQ844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BQ844) = 0, BR844 > 0), BR844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BR844) = 0, BS844 > 0), BS844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BS844) = 0, BT844 > 0), BT844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BT844) = 0, BU844 > 0), BU844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BU844) = 0, BV844 > 0), BV844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BV844) = 0, BW844 > 0), BW844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BW844) = 0, BX844 > 0), BX844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BX844) = 0, BY844 > 0), BY844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BY844) = 0, BZ844 > 0), BZ844, 0)","v":0},{"$f":"IF(AND(SUM($I844:BZ844) = 0, CA844 > 0), CA844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CA844) = 0, CB844 > 0), CB844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CB844) = 0, CC844 > 0), CC844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CC844) = 0, CD844 > 0), CD844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CD844) = 0, CE844 > 0), CE844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CE844) = 0, CF844 > 0), CF844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CF844) = 0, CG844 > 0), CG844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CG844) = 0, CH844 > 0), CH844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CH844) = 0, CI844 > 0), CI844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CI844) = 0, CJ844 > 0), CJ844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CJ844) = 0, CK844 > 0), CK844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CK844) = 0, CL844 > 0), CL844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CL844) = 0, CM844 > 0), CM844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CM844) = 0, CN844 > 0), CN844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CN844) = 0, CO844 > 0), CO844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CO844) = 0, CP844 > 0), CP844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CP844) = 0, CQ844 > 0), CQ844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CQ844) = 0, CR844 > 0), CR844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CR844) = 0, CS844 > 0), CS844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CS844) = 0, CT844 > 0), CT844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CT844) = 0, CU844 > 0), CU844, 0)","v":0},{"$f":"IF(AND(SUM($I844:CU844) = 0, CV844 > 0), CV844, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J846:CV846)","v":4},"wells",null,null,{"$f":"ROUNDUP(MIN(J845 / $F$800, $F844 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K845 / $F$800, $F844 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW845 / $F$800, $F844 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F846","v":219000},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F846","v":2190000},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J849:CV849)","v":2190000},"mmcf",null,null,{"$f":"IF(SUM($I849:I849) < $F848, MIN(J844, $F847, $F848 - SUM($I849:I849)), 0)","v":0},{"$f":"IF(SUM($I849:J849) < $F848, MIN(K844, $F847, $F848 - SUM($I849:J849)), 0)","v":0},{"$f":"IF(SUM($I849:K849) < $F848, MIN(L844, $F847, $F848 - SUM($I849:K849)), 0)","v":0},{"$f":"IF(SUM($I849:L849) < $F848, MIN(M844, $F847, $F848 - SUM($I849:L849)), 0)","v":0},{"$f":"IF(SUM($I849:M849) < $F848, MIN(N844, $F847, $F848 - SUM($I849:M849)), 0)","v":0},{"$f":"IF(SUM($I849:N849) < $F848, MIN(O844, $F847, $F848 - SUM($I849:N849)), 0)","v":0},{"$f":"IF(SUM($I849:O849) < $F848, MIN(P844, $F847, $F848 - SUM($I849:O849)), 0)","v":0},{"$f":"IF(SUM($I849:P849) < $F848, MIN(Q844, $F847, $F848 - SUM($I849:P849)), 0)","v":0},{"$f":"IF(SUM($I849:Q849) < $F848, MIN(R844, $F847, $F848 - SUM($I849:Q849)), 0)","v":0},{"$f":"IF(SUM($I849:R849) < $F848, MIN(S844, $F847, $F848 - SUM($I849:R849)), 0)","v":0},{"$f":"IF(SUM($I849:S849) < $F848, MIN(T844, $F847, $F848 - SUM($I849:S849)), 0)","v":0},{"$f":"IF(SUM($I849:T849) < $F848, MIN(U844, $F847, $F848 - SUM($I849:T849)), 0)","v":0},{"$f":"IF(SUM($I849:U849) < $F848, MIN(V844, $F847, $F848 - SUM($I849:U849)), 0)","v":0},{"$f":"IF(SUM($I849:V849) < $F848, MIN(W844, $F847, $F848 - SUM($I849:V849)), 0)","v":0},{"$f":"IF(SUM($I849:W849) < $F848, MIN(X844, $F847, $F848 - SUM($I849:W849)), 0)","v":0},{"$f":"IF(SUM($I849:X849) < $F848, MIN(Y844, $F847, $F848 - SUM($I849:X849)), 0)","v":0},{"$f":"IF(SUM($I849:Y849) < $F848, MIN(Z844, $F847, $F848 - SUM($I849:Y849)), 0)","v":0},{"$f":"IF(SUM($I849:Z849) < $F848, MIN(AA844, $F847, $F848 - SUM($I849:Z849)), 0)","v":0},{"$f":"IF(SUM($I849:AA849) < $F848, MIN(AB844, $F847, $F848 - SUM($I849:AA849)), 0)","v":0},{"$f":"IF(SUM($I849:AB849) < $F848, MIN(AC844, $F847, $F848 - SUM($I849:AB849)), 0)","v":0},{"$f":"IF(SUM($I849:AC849) < $F848, MIN(AD844, $F847, $F848 - SUM($I849:AC849)), 0)","v":0},{"$f":"IF(SUM($I849:AD849) < $F848, MIN(AE844, $F847, $F848 - SUM($I849:AD849)), 0)","v":0},{"$f":"IF(SUM($I849:AE849) < $F848, MIN(AF844, $F847, $F848 - SUM($I849:AE849)), 0)","v":0},{"$f":"IF(SUM($I849:AF849) < $F848, MIN(AG844, $F847, $F848 - SUM($I849:AF849)), 0)","v":0},{"$f":"IF(SUM($I849:AG849) < $F848, MIN(AH844, $F847, $F848 - SUM($I849:AG849)), 0)","v":0},{"$f":"IF(SUM($I849:AH849) < $F848, MIN(AI844, $F847, $F848 - SUM($I849:AH849)), 0)","v":0},{"$f":"IF(SUM($I849:AI849) < $F848, MIN(AJ844, $F847, $F848 - SUM($I849:AI849)), 0)","v":0},{"$f":"IF(SUM($I849:AJ849) < $F848, MIN(AK844, $F847, $F848 - SUM($I849:AJ849)), 0)","v":0},{"$f":"IF(SUM($I849:AK849) < $F848, MIN(AL844, $F847, $F848 - SUM($I849:AK849)), 0)","v":0},{"$f":"IF(SUM($I849:AL849) < $F848, MIN(AM844, $F847, $F848 - SUM($I849:AL849)), 0)","v":0},{"$f":"IF(SUM($I849:AM849) < $F848, MIN(AN844, $F847, $F848 - SUM($I849:AM849)), 0)","v":0},{"$f":"IF(SUM($I849:AN849) < $F848, MIN(AO844, $F847, $F848 - SUM($I849:AN849)), 0)","v":188361.68419599737},{"$f":"IF(SUM($I849:AO849) < $F848, MIN(AP844, $F847, $F848 - SUM($I849:AO849)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I849:AP849) < $F848, MIN(AQ844, $F847, $F848 - SUM($I849:AP849)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I849:AQ849) < $F848, MIN(AR844, $F847, $F848 - SUM($I849:AQ849)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I849:AR849) < $F848, MIN(AS844, $F847, $F848 - SUM($I849:AR849)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I849:AS849) < $F848, MIN(AT844, $F847, $F848 - SUM($I849:AS849)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I849:AT849) < $F848, MIN(AU844, $F847, $F848 - SUM($I849:AT849)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I849:AU849) < $F848, MIN(AV844, $F847, $F848 - SUM($I849:AU849)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I849:AV849) < $F848, MIN(AW844, $F847, $F848 - SUM($I849:AV849)), 0)","v":215936.16841959971},{"$f":"IF(SUM($I849:AW849) < $F848, MIN(AX844, $F847, $F848 - SUM($I849:AW849)), 0)","v":219000},{"$f":"IF(SUM($I849:AX849) < $F848, MIN(AY844, $F847, $F848 - SUM($I849:AX849)), 0)","v":55148.968447204679},{"$f":"IF(SUM($I849:AY849) < $F848, MIN(AZ844, $F847, $F848 - SUM($I849:AY849)), 0)","v":0},{"$f":"IF(SUM($I849:AZ849) < $F848, MIN(BA844, $F847, $F848 - SUM($I849:AZ849)), 0)","v":0},{"$f":"IF(SUM($I849:BA849) < $F848, MIN(BB844, $F847, $F848 - SUM($I849:BA849)), 0)","v":0},{"$f":"IF(SUM($I849:BB849) < $F848, MIN(BC844, $F847, $F848 - SUM($I849:BB849)), 0)","v":0},{"$f":"IF(SUM($I849:BC849) < $F848, MIN(BD844, $F847, $F848 - SUM($I849:BC849)), 0)","v":0},{"$f":"IF(SUM($I849:BD849) < $F848, MIN(BE844, $F847, $F848 - SUM($I849:BD849)), 0)","v":0},{"$f":"IF(SUM($I849:BE849) < $F848, MIN(BF844, $F847, $F848 - SUM($I849:BE849)), 0)","v":0},{"$f":"IF(SUM($I849:BF849) < $F848, MIN(BG844, $F847, $F848 - SUM($I849:BF849)), 0)","v":0},{"$f":"IF(SUM($I849:BG849) < $F848, MIN(BH844, $F847, $F848 - SUM($I849:BG849)), 0)","v":0},{"$f":"IF(SUM($I849:BH849) < $F848, MIN(BI844, $F847, $F848 - SUM($I849:BH849)), 0)","v":0},{"$f":"IF(SUM($I849:BI849) < $F848, MIN(BJ844, $F847, $F848 - SUM($I849:BI849)), 0)","v":0},{"$f":"IF(SUM($I849:BJ849) < $F848, MIN(BK844, $F847, $F848 - SUM($I849:BJ849)), 0)","v":0},{"$f":"IF(SUM($I849:BK849) < $F848, MIN(BL844, $F847, $F848 - SUM($I849:BK849)), 0)","v":0},{"$f":"IF(SUM($I849:BL849) < $F848, MIN(BM844, $F847, $F848 - SUM($I849:BL849)), 0)","v":0},{"$f":"IF(SUM($I849:BM849) < $F848, MIN(BN844, $F847, $F848 - SUM($I849:BM849)), 0)","v":0},{"$f":"IF(SUM($I849:BN849) < $F848, MIN(BO844, $F847, $F848 - SUM($I849:BN849)), 0)","v":0},{"$f":"IF(SUM($I849:BO849) < $F848, MIN(BP844, $F847, $F848 - SUM($I849:BO849)), 0)","v":0},{"$f":"IF(SUM($I849:BP849) < $F848, MIN(BQ844, $F847, $F848 - SUM($I849:BP849)), 0)","v":0},{"$f":"IF(SUM($I849:BQ849) < $F848, MIN(BR844, $F847, $F848 - SUM($I849:BQ849)), 0)","v":0},{"$f":"IF(SUM($I849:BR849) < $F848, MIN(BS844, $F847, $F848 - SUM($I849:BR849)), 0)","v":0},{"$f":"IF(SUM($I849:BS849) < $F848, MIN(BT844, $F847, $F848 - SUM($I849:BS849)), 0)","v":0},{"$f":"IF(SUM($I849:BT849) < $F848, MIN(BU844, $F847, $F848 - SUM($I849:BT849)), 0)","v":0},{"$f":"IF(SUM($I849:BU849) < $F848, MIN(BV844, $F847, $F848 - SUM($I849:BU849)), 0)","v":0},{"$f":"IF(SUM($I849:BV849) < $F848, MIN(BW844, $F847, $F848 - SUM($I849:BV849)), 0)","v":0},{"$f":"IF(SUM($I849:BW849) < $F848, MIN(BX844, $F847, $F848 - SUM($I849:BW849)), 0)","v":0},{"$f":"IF(SUM($I849:BX849) < $F848, MIN(BY844, $F847, $F848 - SUM($I849:BX849)), 0)","v":0},{"$f":"IF(SUM($I849:BY849) < $F848, MIN(BZ844, $F847, $F848 - SUM($I849:BY849)), 0)","v":0},{"$f":"IF(SUM($I849:BZ849) < $F848, MIN(CA844, $F847, $F848 - SUM($I849:BZ849)), 0)","v":0},{"$f":"IF(SUM($I849:CA849) < $F848, MIN(CB844, $F847, $F848 - SUM($I849:CA849)), 0)","v":0},{"$f":"IF(SUM($I849:CB849) < $F848, MIN(CC844, $F847, $F848 - SUM($I849:CB849)), 0)","v":0},{"$f":"IF(SUM($I849:CC849) < $F848, MIN(CD844, $F847, $F848 - SUM($I849:CC849)), 0)","v":0},{"$f":"IF(SUM($I849:CD849) < $F848, MIN(CE844, $F847, $F848 - SUM($I849:CD849)), 0)","v":0},{"$f":"IF(SUM($I849:CE849) < $F848, MIN(CF844, $F847, $F848 - SUM($I849:CE849)), 0)","v":0},{"$f":"IF(SUM($I849:CF849) < $F848, MIN(CG844, $F847, $F848 - SUM($I849:CF849)), 0)","v":0},{"$f":"IF(SUM($I849:CG849) < $F848, MIN(CH844, $F847, $F848 - SUM($I849:CG849)), 0)","v":0},{"$f":"IF(SUM($I849:CH849) < $F848, MIN(CI844, $F847, $F848 - SUM($I849:CH849)), 0)","v":0},{"$f":"IF(SUM($I849:CI849) < $F848, MIN(CJ844, $F847, $F848 - SUM($I849:CI849)), 0)","v":0},{"$f":"IF(SUM($I849:CJ849) < $F848, MIN(CK844, $F847, $F848 - SUM($I849:CJ849)), 0)","v":0},{"$f":"IF(SUM($I849:CK849) < $F848, MIN(CL844, $F847, $F848 - SUM($I849:CK849)), 0)","v":0},{"$f":"IF(SUM($I849:CL849) < $F848, MIN(CM844, $F847, $F848 - SUM($I849:CL849)), 0)","v":0},{"$f":"IF(SUM($I849:CM849) < $F848, MIN(CN844, $F847, $F848 - SUM($I849:CM849)), 0)","v":0},{"$f":"IF(SUM($I849:CN849) < $F848, MIN(CO844, $F847, $F848 - SUM($I849:CN849)), 0)","v":0},{"$f":"IF(SUM($I849:CO849) < $F848, MIN(CP844, $F847, $F848 - SUM($I849:CO849)), 0)","v":0},{"$f":"IF(SUM($I849:CP849) < $F848, MIN(CQ844, $F847, $F848 - SUM($I849:CP849)), 0)","v":0},{"$f":"IF(SUM($I849:CQ849) < $F848, MIN(CR844, $F847, $F848 - SUM($I849:CQ849)), 0)","v":0},{"$f":"IF(SUM($I849:CR849) < $F848, MIN(CS844, $F847, $F848 - SUM($I849:CR849)), 0)","v":0},{"$f":"IF(SUM($I849:CS849) < $F848, MIN(CT844, $F847, $F848 - SUM($I849:CS849)), 0)","v":0},{"$f":"IF(SUM($I849:CT849) < $F848, MIN(CU844, $F847, $F848 - SUM($I849:CT849)), 0)","v":0},{"$f":"IF(SUM($I849:CU849) < $F848, MIN(CV844, $F847, $F848 - SUM($I849:CU849)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F849 < F848, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K844:$CV844) < $F848, MIN(J844, $F848 - SUM($I851:I851), $F848 - SUM(K844:$CV844)), MIN(($F848 - SUM($I851:I851)) / COUNTIF(J849:$CV849, \">0\"), J844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(L844:$CV844) < $F848, MIN(K844, $F848 - SUM($I851:J851), $F848 - SUM(L844:$CV844)), MIN(($F848 - SUM($I851:J851)) / COUNTIF(K849:$CV849, \">0\"), K844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(M844:$CV844) < $F848, MIN(L844, $F848 - SUM($I851:K851), $F848 - SUM(M844:$CV844)), MIN(($F848 - SUM($I851:K851)) / COUNTIF(L849:$CV849, \">0\"), L844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(N844:$CV844) < $F848, MIN(M844, $F848 - SUM($I851:L851), $F848 - SUM(N844:$CV844)), MIN(($F848 - SUM($I851:L851)) / COUNTIF(M849:$CV849, \">0\"), M844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(O844:$CV844) < $F848, MIN(N844, $F848 - SUM($I851:M851), $F848 - SUM(O844:$CV844)), MIN(($F848 - SUM($I851:M851)) / COUNTIF(N849:$CV849, \">0\"), N844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(P844:$CV844) < $F848, MIN(O844, $F848 - SUM($I851:N851), $F848 - SUM(P844:$CV844)), MIN(($F848 - SUM($I851:N851)) / COUNTIF(O849:$CV849, \">0\"), O844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q844:$CV844) < $F848, MIN(P844, $F848 - SUM($I851:O851), $F848 - SUM(Q844:$CV844)), MIN(($F848 - SUM($I851:O851)) / COUNTIF(P849:$CV849, \">0\"), P844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(R844:$CV844) < $F848, MIN(Q844, $F848 - SUM($I851:P851), $F848 - SUM(R844:$CV844)), MIN(($F848 - SUM($I851:P851)) / COUNTIF(Q849:$CV849, \">0\"), Q844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(S844:$CV844) < $F848, MIN(R844, $F848 - SUM($I851:Q851), $F848 - SUM(S844:$CV844)), MIN(($F848 - SUM($I851:Q851)) / COUNTIF(R849:$CV849, \">0\"), R844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(T844:$CV844) < $F848, MIN(S844, $F848 - SUM($I851:R851), $F848 - SUM(T844:$CV844)), MIN(($F848 - SUM($I851:R851)) / COUNTIF(S849:$CV849, \">0\"), S844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(U844:$CV844) < $F848, MIN(T844, $F848 - SUM($I851:S851), $F848 - SUM(U844:$CV844)), MIN(($F848 - SUM($I851:S851)) / COUNTIF(T849:$CV849, \">0\"), T844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(V844:$CV844) < $F848, MIN(U844, $F848 - SUM($I851:T851), $F848 - SUM(V844:$CV844)), MIN(($F848 - SUM($I851:T851)) / COUNTIF(U849:$CV849, \">0\"), U844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(W844:$CV844) < $F848, MIN(V844, $F848 - SUM($I851:U851), $F848 - SUM(W844:$CV844)), MIN(($F848 - SUM($I851:U851)) / COUNTIF(V849:$CV849, \">0\"), V844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(X844:$CV844) < $F848, MIN(W844, $F848 - SUM($I851:V851), $F848 - SUM(X844:$CV844)), MIN(($F848 - SUM($I851:V851)) / COUNTIF(W849:$CV849, \">0\"), W844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y844:$CV844) < $F848, MIN(X844, $F848 - SUM($I851:W851), $F848 - SUM(Y844:$CV844)), MIN(($F848 - SUM($I851:W851)) / COUNTIF(X849:$CV849, \">0\"), X844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z844:$CV844) < $F848, MIN(Y844, $F848 - SUM($I851:X851), $F848 - SUM(Z844:$CV844)), MIN(($F848 - SUM($I851:X851)) / COUNTIF(Y849:$CV849, \">0\"), Y844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA844:$CV844) < $F848, MIN(Z844, $F848 - SUM($I851:Y851), $F848 - SUM(AA844:$CV844)), MIN(($F848 - SUM($I851:Y851)) / COUNTIF(Z849:$CV849, \">0\"), Z844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB844:$CV844) < $F848, MIN(AA844, $F848 - SUM($I851:Z851), $F848 - SUM(AB844:$CV844)), MIN(($F848 - SUM($I851:Z851)) / COUNTIF(AA849:$CV849, \">0\"), AA844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC844:$CV844) < $F848, MIN(AB844, $F848 - SUM($I851:AA851), $F848 - SUM(AC844:$CV844)), MIN(($F848 - SUM($I851:AA851)) / COUNTIF(AB849:$CV849, \">0\"), AB844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD844:$CV844) < $F848, MIN(AC844, $F848 - SUM($I851:AB851), $F848 - SUM(AD844:$CV844)), MIN(($F848 - SUM($I851:AB851)) / COUNTIF(AC849:$CV849, \">0\"), AC844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE844:$CV844) < $F848, MIN(AD844, $F848 - SUM($I851:AC851), $F848 - SUM(AE844:$CV844)), MIN(($F848 - SUM($I851:AC851)) / COUNTIF(AD849:$CV849, \">0\"), AD844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF844:$CV844) < $F848, MIN(AE844, $F848 - SUM($I851:AD851), $F848 - SUM(AF844:$CV844)), MIN(($F848 - SUM($I851:AD851)) / COUNTIF(AE849:$CV849, \">0\"), AE844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG844:$CV844) < $F848, MIN(AF844, $F848 - SUM($I851:AE851), $F848 - SUM(AG844:$CV844)), MIN(($F848 - SUM($I851:AE851)) / COUNTIF(AF849:$CV849, \">0\"), AF844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH844:$CV844) < $F848, MIN(AG844, $F848 - SUM($I851:AF851), $F848 - SUM(AH844:$CV844)), MIN(($F848 - SUM($I851:AF851)) / COUNTIF(AG849:$CV849, \">0\"), AG844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI844:$CV844) < $F848, MIN(AH844, $F848 - SUM($I851:AG851), $F848 - SUM(AI844:$CV844)), MIN(($F848 - SUM($I851:AG851)) / COUNTIF(AH849:$CV849, \">0\"), AH844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ844:$CV844) < $F848, MIN(AI844, $F848 - SUM($I851:AH851), $F848 - SUM(AJ844:$CV844)), MIN(($F848 - SUM($I851:AH851)) / COUNTIF(AI849:$CV849, \">0\"), AI844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK844:$CV844) < $F848, MIN(AJ844, $F848 - SUM($I851:AI851), $F848 - SUM(AK844:$CV844)), MIN(($F848 - SUM($I851:AI851)) / COUNTIF(AJ849:$CV849, \">0\"), AJ844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL844:$CV844) < $F848, MIN(AK844, $F848 - SUM($I851:AJ851), $F848 - SUM(AL844:$CV844)), MIN(($F848 - SUM($I851:AJ851)) / COUNTIF(AK849:$CV849, \">0\"), AK844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM844:$CV844) < $F848, MIN(AL844, $F848 - SUM($I851:AK851), $F848 - SUM(AM844:$CV844)), MIN(($F848 - SUM($I851:AK851)) / COUNTIF(AL849:$CV849, \">0\"), AL844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN844:$CV844) < $F848, MIN(AM844, $F848 - SUM($I851:AL851), $F848 - SUM(AN844:$CV844)), MIN(($F848 - SUM($I851:AL851)) / COUNTIF(AM849:$CV849, \">0\"), AM844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO844:$CV844) < $F848, MIN(AN844, $F848 - SUM($I851:AM851), $F848 - SUM(AO844:$CV844)), MIN(($F848 - SUM($I851:AM851)) / COUNTIF(AN849:$CV849, \">0\"), AN844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP844:$CV844) < $F848, MIN(AO844, $F848 - SUM($I851:AN851), $F848 - SUM(AP844:$CV844)), MIN(($F848 - SUM($I851:AN851)) / COUNTIF(AO849:$CV849, \">0\"), AO844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ844:$CV844) < $F848, MIN(AP844, $F848 - SUM($I851:AO851), $F848 - SUM(AQ844:$CV844)), MIN(($F848 - SUM($I851:AO851)) / COUNTIF(AP849:$CV849, \">0\"), AP844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR844:$CV844) < $F848, MIN(AQ844, $F848 - SUM($I851:AP851), $F848 - SUM(AR844:$CV844)), MIN(($F848 - SUM($I851:AP851)) / COUNTIF(AQ849:$CV849, \">0\"), AQ844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS844:$CV844) < $F848, MIN(AR844, $F848 - SUM($I851:AQ851), $F848 - SUM(AS844:$CV844)), MIN(($F848 - SUM($I851:AQ851)) / COUNTIF(AR849:$CV849, \">0\"), AR844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT844:$CV844) < $F848, MIN(AS844, $F848 - SUM($I851:AR851), $F848 - SUM(AT844:$CV844)), MIN(($F848 - SUM($I851:AR851)) / COUNTIF(AS849:$CV849, \">0\"), AS844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU844:$CV844) < $F848, MIN(AT844, $F848 - SUM($I851:AS851), $F848 - SUM(AU844:$CV844)), MIN(($F848 - SUM($I851:AS851)) / COUNTIF(AT849:$CV849, \">0\"), AT844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV844:$CV844) < $F848, MIN(AU844, $F848 - SUM($I851:AT851), $F848 - SUM(AV844:$CV844)), MIN(($F848 - SUM($I851:AT851)) / COUNTIF(AU849:$CV849, \">0\"), AU844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW844:$CV844) < $F848, MIN(AV844, $F848 - SUM($I851:AU851), $F848 - SUM(AW844:$CV844)), MIN(($F848 - SUM($I851:AU851)) / COUNTIF(AV849:$CV849, \">0\"), AV844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX844:$CV844) < $F848, MIN(AW844, $F848 - SUM($I851:AV851), $F848 - SUM(AX844:$CV844)), MIN(($F848 - SUM($I851:AV851)) / COUNTIF(AW849:$CV849, \">0\"), AW844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY844:$CV844) < $F848, MIN(AX844, $F848 - SUM($I851:AW851), $F848 - SUM(AY844:$CV844)), MIN(($F848 - SUM($I851:AW851)) / COUNTIF(AX849:$CV849, \">0\"), AX844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ844:$CV844) < $F848, MIN(AY844, $F848 - SUM($I851:AX851), $F848 - SUM(AZ844:$CV844)), MIN(($F848 - SUM($I851:AX851)) / COUNTIF(AY849:$CV849, \">0\"), AY844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA844:$CV844) < $F848, MIN(AZ844, $F848 - SUM($I851:AY851), $F848 - SUM(BA844:$CV844)), MIN(($F848 - SUM($I851:AY851)) / COUNTIF(AZ849:$CV849, \">0\"), AZ844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB844:$CV844) < $F848, MIN(BA844, $F848 - SUM($I851:AZ851), $F848 - SUM(BB844:$CV844)), MIN(($F848 - SUM($I851:AZ851)) / COUNTIF(BA849:$CV849, \">0\"), BA844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC844:$CV844) < $F848, MIN(BB844, $F848 - SUM($I851:BA851), $F848 - SUM(BC844:$CV844)), MIN(($F848 - SUM($I851:BA851)) / COUNTIF(BB849:$CV849, \">0\"), BB844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD844:$CV844) < $F848, MIN(BC844, $F848 - SUM($I851:BB851), $F848 - SUM(BD844:$CV844)), MIN(($F848 - SUM($I851:BB851)) / COUNTIF(BC849:$CV849, \">0\"), BC844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE844:$CV844) < $F848, MIN(BD844, $F848 - SUM($I851:BC851), $F848 - SUM(BE844:$CV844)), MIN(($F848 - SUM($I851:BC851)) / COUNTIF(BD849:$CV849, \">0\"), BD844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF844:$CV844) < $F848, MIN(BE844, $F848 - SUM($I851:BD851), $F848 - SUM(BF844:$CV844)), MIN(($F848 - SUM($I851:BD851)) / COUNTIF(BE849:$CV849, \">0\"), BE844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG844:$CV844) < $F848, MIN(BF844, $F848 - SUM($I851:BE851), $F848 - SUM(BG844:$CV844)), MIN(($F848 - SUM($I851:BE851)) / COUNTIF(BF849:$CV849, \">0\"), BF844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH844:$CV844) < $F848, MIN(BG844, $F848 - SUM($I851:BF851), $F848 - SUM(BH844:$CV844)), MIN(($F848 - SUM($I851:BF851)) / COUNTIF(BG849:$CV849, \">0\"), BG844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI844:$CV844) < $F848, MIN(BH844, $F848 - SUM($I851:BG851), $F848 - SUM(BI844:$CV844)), MIN(($F848 - SUM($I851:BG851)) / COUNTIF(BH849:$CV849, \">0\"), BH844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ844:$CV844) < $F848, MIN(BI844, $F848 - SUM($I851:BH851), $F848 - SUM(BJ844:$CV844)), MIN(($F848 - SUM($I851:BH851)) / COUNTIF(BI849:$CV849, \">0\"), BI844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK844:$CV844) < $F848, MIN(BJ844, $F848 - SUM($I851:BI851), $F848 - SUM(BK844:$CV844)), MIN(($F848 - SUM($I851:BI851)) / COUNTIF(BJ849:$CV849, \">0\"), BJ844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL844:$CV844) < $F848, MIN(BK844, $F848 - SUM($I851:BJ851), $F848 - SUM(BL844:$CV844)), MIN(($F848 - SUM($I851:BJ851)) / COUNTIF(BK849:$CV849, \">0\"), BK844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM844:$CV844) < $F848, MIN(BL844, $F848 - SUM($I851:BK851), $F848 - SUM(BM844:$CV844)), MIN(($F848 - SUM($I851:BK851)) / COUNTIF(BL849:$CV849, \">0\"), BL844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN844:$CV844) < $F848, MIN(BM844, $F848 - SUM($I851:BL851), $F848 - SUM(BN844:$CV844)), MIN(($F848 - SUM($I851:BL851)) / COUNTIF(BM849:$CV849, \">0\"), BM844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO844:$CV844) < $F848, MIN(BN844, $F848 - SUM($I851:BM851), $F848 - SUM(BO844:$CV844)), MIN(($F848 - SUM($I851:BM851)) / COUNTIF(BN849:$CV849, \">0\"), BN844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP844:$CV844) < $F848, MIN(BO844, $F848 - SUM($I851:BN851), $F848 - SUM(BP844:$CV844)), MIN(($F848 - SUM($I851:BN851)) / COUNTIF(BO849:$CV849, \">0\"), BO844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ844:$CV844) < $F848, MIN(BP844, $F848 - SUM($I851:BO851), $F848 - SUM(BQ844:$CV844)), MIN(($F848 - SUM($I851:BO851)) / COUNTIF(BP849:$CV849, \">0\"), BP844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR844:$CV844) < $F848, MIN(BQ844, $F848 - SUM($I851:BP851), $F848 - SUM(BR844:$CV844)), MIN(($F848 - SUM($I851:BP851)) / COUNTIF(BQ849:$CV849, \">0\"), BQ844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS844:$CV844) < $F848, MIN(BR844, $F848 - SUM($I851:BQ851), $F848 - SUM(BS844:$CV844)), MIN(($F848 - SUM($I851:BQ851)) / COUNTIF(BR849:$CV849, \">0\"), BR844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT844:$CV844) < $F848, MIN(BS844, $F848 - SUM($I851:BR851), $F848 - SUM(BT844:$CV844)), MIN(($F848 - SUM($I851:BR851)) / COUNTIF(BS849:$CV849, \">0\"), BS844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU844:$CV844) < $F848, MIN(BT844, $F848 - SUM($I851:BS851), $F848 - SUM(BU844:$CV844)), MIN(($F848 - SUM($I851:BS851)) / COUNTIF(BT849:$CV849, \">0\"), BT844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV844:$CV844) < $F848, MIN(BU844, $F848 - SUM($I851:BT851), $F848 - SUM(BV844:$CV844)), MIN(($F848 - SUM($I851:BT851)) / COUNTIF(BU849:$CV849, \">0\"), BU844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW844:$CV844) < $F848, MIN(BV844, $F848 - SUM($I851:BU851), $F848 - SUM(BW844:$CV844)), MIN(($F848 - SUM($I851:BU851)) / COUNTIF(BV849:$CV849, \">0\"), BV844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX844:$CV844) < $F848, MIN(BW844, $F848 - SUM($I851:BV851), $F848 - SUM(BX844:$CV844)), MIN(($F848 - SUM($I851:BV851)) / COUNTIF(BW849:$CV849, \">0\"), BW844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY844:$CV844) < $F848, MIN(BX844, $F848 - SUM($I851:BW851), $F848 - SUM(BY844:$CV844)), MIN(($F848 - SUM($I851:BW851)) / COUNTIF(BX849:$CV849, \">0\"), BX844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ844:$CV844) < $F848, MIN(BY844, $F848 - SUM($I851:BX851), $F848 - SUM(BZ844:$CV844)), MIN(($F848 - SUM($I851:BX851)) / COUNTIF(BY849:$CV849, \">0\"), BY844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA844:$CV844) < $F848, MIN(BZ844, $F848 - SUM($I851:BY851), $F848 - SUM(CA844:$CV844)), MIN(($F848 - SUM($I851:BY851)) / COUNTIF(BZ849:$CV849, \">0\"), BZ844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB844:$CV844) < $F848, MIN(CA844, $F848 - SUM($I851:BZ851), $F848 - SUM(CB844:$CV844)), MIN(($F848 - SUM($I851:BZ851)) / COUNTIF(CA849:$CV849, \">0\"), CA844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC844:$CV844) < $F848, MIN(CB844, $F848 - SUM($I851:CA851), $F848 - SUM(CC844:$CV844)), MIN(($F848 - SUM($I851:CA851)) / COUNTIF(CB849:$CV849, \">0\"), CB844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD844:$CV844) < $F848, MIN(CC844, $F848 - SUM($I851:CB851), $F848 - SUM(CD844:$CV844)), MIN(($F848 - SUM($I851:CB851)) / COUNTIF(CC849:$CV849, \">0\"), CC844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE844:$CV844) < $F848, MIN(CD844, $F848 - SUM($I851:CC851), $F848 - SUM(CE844:$CV844)), MIN(($F848 - SUM($I851:CC851)) / COUNTIF(CD849:$CV849, \">0\"), CD844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF844:$CV844) < $F848, MIN(CE844, $F848 - SUM($I851:CD851), $F848 - SUM(CF844:$CV844)), MIN(($F848 - SUM($I851:CD851)) / COUNTIF(CE849:$CV849, \">0\"), CE844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG844:$CV844) < $F848, MIN(CF844, $F848 - SUM($I851:CE851), $F848 - SUM(CG844:$CV844)), MIN(($F848 - SUM($I851:CE851)) / COUNTIF(CF849:$CV849, \">0\"), CF844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH844:$CV844) < $F848, MIN(CG844, $F848 - SUM($I851:CF851), $F848 - SUM(CH844:$CV844)), MIN(($F848 - SUM($I851:CF851)) / COUNTIF(CG849:$CV849, \">0\"), CG844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI844:$CV844) < $F848, MIN(CH844, $F848 - SUM($I851:CG851), $F848 - SUM(CI844:$CV844)), MIN(($F848 - SUM($I851:CG851)) / COUNTIF(CH849:$CV849, \">0\"), CH844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ844:$CV844) < $F848, MIN(CI844, $F848 - SUM($I851:CH851), $F848 - SUM(CJ844:$CV844)), MIN(($F848 - SUM($I851:CH851)) / COUNTIF(CI849:$CV849, \">0\"), CI844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK844:$CV844) < $F848, MIN(CJ844, $F848 - SUM($I851:CI851), $F848 - SUM(CK844:$CV844)), MIN(($F848 - SUM($I851:CI851)) / COUNTIF(CJ849:$CV849, \">0\"), CJ844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL844:$CV844) < $F848, MIN(CK844, $F848 - SUM($I851:CJ851), $F848 - SUM(CL844:$CV844)), MIN(($F848 - SUM($I851:CJ851)) / COUNTIF(CK849:$CV849, \">0\"), CK844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM844:$CV844) < $F848, MIN(CL844, $F848 - SUM($I851:CK851), $F848 - SUM(CM844:$CV844)), MIN(($F848 - SUM($I851:CK851)) / COUNTIF(CL849:$CV849, \">0\"), CL844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN844:$CV844) < $F848, MIN(CM844, $F848 - SUM($I851:CL851), $F848 - SUM(CN844:$CV844)), MIN(($F848 - SUM($I851:CL851)) / COUNTIF(CM849:$CV849, \">0\"), CM844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO844:$CV844) < $F848, MIN(CN844, $F848 - SUM($I851:CM851), $F848 - SUM(CO844:$CV844)), MIN(($F848 - SUM($I851:CM851)) / COUNTIF(CN849:$CV849, \">0\"), CN844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP844:$CV844) < $F848, MIN(CO844, $F848 - SUM($I851:CN851), $F848 - SUM(CP844:$CV844)), MIN(($F848 - SUM($I851:CN851)) / COUNTIF(CO849:$CV849, \">0\"), CO844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ844:$CV844) < $F848, MIN(CP844, $F848 - SUM($I851:CO851), $F848 - SUM(CQ844:$CV844)), MIN(($F848 - SUM($I851:CO851)) / COUNTIF(CP849:$CV849, \">0\"), CP844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR844:$CV844) < $F848, MIN(CQ844, $F848 - SUM($I851:CP851), $F848 - SUM(CR844:$CV844)), MIN(($F848 - SUM($I851:CP851)) / COUNTIF(CQ849:$CV849, \">0\"), CQ844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS844:$CV844) < $F848, MIN(CR844, $F848 - SUM($I851:CQ851), $F848 - SUM(CS844:$CV844)), MIN(($F848 - SUM($I851:CQ851)) / COUNTIF(CR849:$CV849, \">0\"), CR844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT844:$CV844) < $F848, MIN(CS844, $F848 - SUM($I851:CR851), $F848 - SUM(CT844:$CV844)), MIN(($F848 - SUM($I851:CR851)) / COUNTIF(CS849:$CV849, \">0\"), CS844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU844:$CV844) < $F848, MIN(CT844, $F848 - SUM($I851:CS851), $F848 - SUM(CU844:$CV844)), MIN(($F848 - SUM($I851:CS851)) / COUNTIF(CT849:$CV849, \">0\"), CT844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV844:$CV844) < $F848, MIN(CU844, $F848 - SUM($I851:CT851), $F848 - SUM(CV844:$CV844)), MIN(($F848 - SUM($I851:CT851)) / COUNTIF(CU849:$CV849, \">0\"), CU844)) * $F850, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV844:CV844) < $F848, MIN(CV844, $F848 - SUM($I851:CU851), $F848 - SUM($CV844:CV844)), MIN(($F848 - SUM($I851:CU851)) / COUNTIF(CV849:$CV849, \">0\"), CV844)) * $F850, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J852:CV852)","v":2190000},"mmcf",null,null,{"$f":"IF($F850 = 0, J849, J851)","v":0},{"$f":"IF($F850 = 0, K849, K851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,188361.68419599737,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,219000,55148.968447204679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F850 = 0, BW849, BW851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J852 > 0, $F846, 0)","v":0},{"$f":"IF(K852 > 0, $F846, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW852 > 0, $F846, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 5"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J856:CV856)","v":4388216.2000000011},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,211340.42104899901,379787.19997239503,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,434936.16841959971,165156.14524499775,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J857:CV857)","v":211340.42104899901},"mmcf",null,null,{"$f":"IF(AND(SUM($I856:I856) = 0, J856 > 0), J856, 0)","v":0},{"$f":"IF(AND(SUM($I856:J856) = 0, K856 > 0), K856, 0)","v":0},{"$f":"IF(AND(SUM($I856:K856) = 0, L856 > 0), L856, 0)","v":0},{"$f":"IF(AND(SUM($I856:L856) = 0, M856 > 0), M856, 0)","v":0},{"$f":"IF(AND(SUM($I856:M856) = 0, N856 > 0), N856, 0)","v":0},{"$f":"IF(AND(SUM($I856:N856) = 0, O856 > 0), O856, 0)","v":0},{"$f":"IF(AND(SUM($I856:O856) = 0, P856 > 0), P856, 0)","v":0},{"$f":"IF(AND(SUM($I856:P856) = 0, Q856 > 0), Q856, 0)","v":0},{"$f":"IF(AND(SUM($I856:Q856) = 0, R856 > 0), R856, 0)","v":0},{"$f":"IF(AND(SUM($I856:R856) = 0, S856 > 0), S856, 0)","v":0},{"$f":"IF(AND(SUM($I856:S856) = 0, T856 > 0), T856, 0)","v":0},{"$f":"IF(AND(SUM($I856:T856) = 0, U856 > 0), U856, 0)","v":0},{"$f":"IF(AND(SUM($I856:U856) = 0, V856 > 0), V856, 0)","v":0},{"$f":"IF(AND(SUM($I856:V856) = 0, W856 > 0), W856, 0)","v":0},{"$f":"IF(AND(SUM($I856:W856) = 0, X856 > 0), X856, 0)","v":0},{"$f":"IF(AND(SUM($I856:X856) = 0, Y856 > 0), Y856, 0)","v":0},{"$f":"IF(AND(SUM($I856:Y856) = 0, Z856 > 0), Z856, 0)","v":0},{"$f":"IF(AND(SUM($I856:Z856) = 0, AA856 > 0), AA856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AA856) = 0, AB856 > 0), AB856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AB856) = 0, AC856 > 0), AC856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AC856) = 0, AD856 > 0), AD856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AD856) = 0, AE856 > 0), AE856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AE856) = 0, AF856 > 0), AF856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AF856) = 0, AG856 > 0), AG856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AG856) = 0, AH856 > 0), AH856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AH856) = 0, AI856 > 0), AI856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AI856) = 0, AJ856 > 0), AJ856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AJ856) = 0, AK856 > 0), AK856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AK856) = 0, AL856 > 0), AL856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AL856) = 0, AM856 > 0), AM856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AM856) = 0, AN856 > 0), AN856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AN856) = 0, AO856 > 0), AO856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AO856) = 0, AP856 > 0), AP856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AP856) = 0, AQ856 > 0), AQ856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AQ856) = 0, AR856 > 0), AR856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AR856) = 0, AS856 > 0), AS856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AS856) = 0, AT856 > 0), AT856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AT856) = 0, AU856 > 0), AU856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AU856) = 0, AV856 > 0), AV856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AV856) = 0, AW856 > 0), AW856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AW856) = 0, AX856 > 0), AX856, 0)","v":211340.42104899901},{"$f":"IF(AND(SUM($I856:AX856) = 0, AY856 > 0), AY856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AY856) = 0, AZ856 > 0), AZ856, 0)","v":0},{"$f":"IF(AND(SUM($I856:AZ856) = 0, BA856 > 0), BA856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BA856) = 0, BB856 > 0), BB856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BB856) = 0, BC856 > 0), BC856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BC856) = 0, BD856 > 0), BD856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BD856) = 0, BE856 > 0), BE856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BE856) = 0, BF856 > 0), BF856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BF856) = 0, BG856 > 0), BG856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BG856) = 0, BH856 > 0), BH856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BH856) = 0, BI856 > 0), BI856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BI856) = 0, BJ856 > 0), BJ856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BJ856) = 0, BK856 > 0), BK856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BK856) = 0, BL856 > 0), BL856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BL856) = 0, BM856 > 0), BM856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BM856) = 0, BN856 > 0), BN856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BN856) = 0, BO856 > 0), BO856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BO856) = 0, BP856 > 0), BP856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BP856) = 0, BQ856 > 0), BQ856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BQ856) = 0, BR856 > 0), BR856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BR856) = 0, BS856 > 0), BS856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BS856) = 0, BT856 > 0), BT856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BT856) = 0, BU856 > 0), BU856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BU856) = 0, BV856 > 0), BV856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BV856) = 0, BW856 > 0), BW856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BW856) = 0, BX856 > 0), BX856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BX856) = 0, BY856 > 0), BY856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BY856) = 0, BZ856 > 0), BZ856, 0)","v":0},{"$f":"IF(AND(SUM($I856:BZ856) = 0, CA856 > 0), CA856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CA856) = 0, CB856 > 0), CB856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CB856) = 0, CC856 > 0), CC856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CC856) = 0, CD856 > 0), CD856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CD856) = 0, CE856 > 0), CE856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CE856) = 0, CF856 > 0), CF856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CF856) = 0, CG856 > 0), CG856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CG856) = 0, CH856 > 0), CH856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CH856) = 0, CI856 > 0), CI856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CI856) = 0, CJ856 > 0), CJ856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CJ856) = 0, CK856 > 0), CK856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CK856) = 0, CL856 > 0), CL856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CL856) = 0, CM856 > 0), CM856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CM856) = 0, CN856 > 0), CN856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CN856) = 0, CO856 > 0), CO856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CO856) = 0, CP856 > 0), CP856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CP856) = 0, CQ856 > 0), CQ856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CQ856) = 0, CR856 > 0), CR856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CR856) = 0, CS856 > 0), CS856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CS856) = 0, CT856 > 0), CT856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CT856) = 0, CU856 > 0), CU856, 0)","v":0},{"$f":"IF(AND(SUM($I856:CU856) = 0, CV856 > 0), CV856, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J858:CV858)","v":4},"wells",null,null,{"$f":"ROUNDUP(MIN(J857 / $F$800, $F856 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K857 / $F$800, $F856 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW857 / $F$800, $F856 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F858","v":219000},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F858","v":2190000},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J861:CV861)","v":2190000},"mmcf",null,null,{"$f":"IF(SUM($I861:I861) < $F860, MIN(J856, $F859, $F860 - SUM($I861:I861)), 0)","v":0},{"$f":"IF(SUM($I861:J861) < $F860, MIN(K856, $F859, $F860 - SUM($I861:J861)), 0)","v":0},{"$f":"IF(SUM($I861:K861) < $F860, MIN(L856, $F859, $F860 - SUM($I861:K861)), 0)","v":0},{"$f":"IF(SUM($I861:L861) < $F860, MIN(M856, $F859, $F860 - SUM($I861:L861)), 0)","v":0},{"$f":"IF(SUM($I861:M861) < $F860, MIN(N856, $F859, $F860 - SUM($I861:M861)), 0)","v":0},{"$f":"IF(SUM($I861:N861) < $F860, MIN(O856, $F859, $F860 - SUM($I861:N861)), 0)","v":0},{"$f":"IF(SUM($I861:O861) < $F860, MIN(P856, $F859, $F860 - SUM($I861:O861)), 0)","v":0},{"$f":"IF(SUM($I861:P861) < $F860, MIN(Q856, $F859, $F860 - SUM($I861:P861)), 0)","v":0},{"$f":"IF(SUM($I861:Q861) < $F860, MIN(R856, $F859, $F860 - SUM($I861:Q861)), 0)","v":0},{"$f":"IF(SUM($I861:R861) < $F860, MIN(S856, $F859, $F860 - SUM($I861:R861)), 0)","v":0},{"$f":"IF(SUM($I861:S861) < $F860, MIN(T856, $F859, $F860 - SUM($I861:S861)), 0)","v":0},{"$f":"IF(SUM($I861:T861) < $F860, MIN(U856, $F859, $F860 - SUM($I861:T861)), 0)","v":0},{"$f":"IF(SUM($I861:U861) < $F860, MIN(V856, $F859, $F860 - SUM($I861:U861)), 0)","v":0},{"$f":"IF(SUM($I861:V861) < $F860, MIN(W856, $F859, $F860 - SUM($I861:V861)), 0)","v":0},{"$f":"IF(SUM($I861:W861) < $F860, MIN(X856, $F859, $F860 - SUM($I861:W861)), 0)","v":0},{"$f":"IF(SUM($I861:X861) < $F860, MIN(Y856, $F859, $F860 - SUM($I861:X861)), 0)","v":0},{"$f":"IF(SUM($I861:Y861) < $F860, MIN(Z856, $F859, $F860 - SUM($I861:Y861)), 0)","v":0},{"$f":"IF(SUM($I861:Z861) < $F860, MIN(AA856, $F859, $F860 - SUM($I861:Z861)), 0)","v":0},{"$f":"IF(SUM($I861:AA861) < $F860, MIN(AB856, $F859, $F860 - SUM($I861:AA861)), 0)","v":0},{"$f":"IF(SUM($I861:AB861) < $F860, MIN(AC856, $F859, $F860 - SUM($I861:AB861)), 0)","v":0},{"$f":"IF(SUM($I861:AC861) < $F860, MIN(AD856, $F859, $F860 - SUM($I861:AC861)), 0)","v":0},{"$f":"IF(SUM($I861:AD861) < $F860, MIN(AE856, $F859, $F860 - SUM($I861:AD861)), 0)","v":0},{"$f":"IF(SUM($I861:AE861) < $F860, MIN(AF856, $F859, $F860 - SUM($I861:AE861)), 0)","v":0},{"$f":"IF(SUM($I861:AF861) < $F860, MIN(AG856, $F859, $F860 - SUM($I861:AF861)), 0)","v":0},{"$f":"IF(SUM($I861:AG861) < $F860, MIN(AH856, $F859, $F860 - SUM($I861:AG861)), 0)","v":0},{"$f":"IF(SUM($I861:AH861) < $F860, MIN(AI856, $F859, $F860 - SUM($I861:AH861)), 0)","v":0},{"$f":"IF(SUM($I861:AI861) < $F860, MIN(AJ856, $F859, $F860 - SUM($I861:AI861)), 0)","v":0},{"$f":"IF(SUM($I861:AJ861) < $F860, MIN(AK856, $F859, $F860 - SUM($I861:AJ861)), 0)","v":0},{"$f":"IF(SUM($I861:AK861) < $F860, MIN(AL856, $F859, $F860 - SUM($I861:AK861)), 0)","v":0},{"$f":"IF(SUM($I861:AL861) < $F860, MIN(AM856, $F859, $F860 - SUM($I861:AL861)), 0)","v":0},{"$f":"IF(SUM($I861:AM861) < $F860, MIN(AN856, $F859, $F860 - SUM($I861:AM861)), 0)","v":0},{"$f":"IF(SUM($I861:AN861) < $F860, MIN(AO856, $F859, $F860 - SUM($I861:AN861)), 0)","v":0},{"$f":"IF(SUM($I861:AO861) < $F860, MIN(AP856, $F859, $F860 - SUM($I861:AO861)), 0)","v":0},{"$f":"IF(SUM($I861:AP861) < $F860, MIN(AQ856, $F859, $F860 - SUM($I861:AP861)), 0)","v":0},{"$f":"IF(SUM($I861:AQ861) < $F860, MIN(AR856, $F859, $F860 - SUM($I861:AQ861)), 0)","v":0},{"$f":"IF(SUM($I861:AR861) < $F860, MIN(AS856, $F859, $F860 - SUM($I861:AR861)), 0)","v":0},{"$f":"IF(SUM($I861:AS861) < $F860, MIN(AT856, $F859, $F860 - SUM($I861:AS861)), 0)","v":0},{"$f":"IF(SUM($I861:AT861) < $F860, MIN(AU856, $F859, $F860 - SUM($I861:AT861)), 0)","v":0},{"$f":"IF(SUM($I861:AU861) < $F860, MIN(AV856, $F859, $F860 - SUM($I861:AU861)), 0)","v":0},{"$f":"IF(SUM($I861:AV861) < $F860, MIN(AW856, $F859, $F860 - SUM($I861:AV861)), 0)","v":0},{"$f":"IF(SUM($I861:AW861) < $F860, MIN(AX856, $F859, $F860 - SUM($I861:AW861)), 0)","v":211340.42104899901},{"$f":"IF(SUM($I861:AX861) < $F860, MIN(AY856, $F859, $F860 - SUM($I861:AX861)), 0)","v":219000},{"$f":"IF(SUM($I861:AY861) < $F860, MIN(AZ856, $F859, $F860 - SUM($I861:AY861)), 0)","v":219000},{"$f":"IF(SUM($I861:AZ861) < $F860, MIN(BA856, $F859, $F860 - SUM($I861:AZ861)), 0)","v":219000},{"$f":"IF(SUM($I861:BA861) < $F860, MIN(BB856, $F859, $F860 - SUM($I861:BA861)), 0)","v":219000},{"$f":"IF(SUM($I861:BB861) < $F860, MIN(BC856, $F859, $F860 - SUM($I861:BB861)), 0)","v":219000},{"$f":"IF(SUM($I861:BC861) < $F860, MIN(BD856, $F859, $F860 - SUM($I861:BC861)), 0)","v":219000},{"$f":"IF(SUM($I861:BD861) < $F860, MIN(BE856, $F859, $F860 - SUM($I861:BD861)), 0)","v":219000},{"$f":"IF(SUM($I861:BE861) < $F860, MIN(BF856, $F859, $F860 - SUM($I861:BE861)), 0)","v":219000},{"$f":"IF(SUM($I861:BF861) < $F860, MIN(BG856, $F859, $F860 - SUM($I861:BF861)), 0)","v":219000},{"$f":"IF(SUM($I861:BG861) < $F860, MIN(BH856, $F859, $F860 - SUM($I861:BG861)), 0)","v":7659.5789510011673},{"$f":"IF(SUM($I861:BH861) < $F860, MIN(BI856, $F859, $F860 - SUM($I861:BH861)), 0)","v":0},{"$f":"IF(SUM($I861:BI861) < $F860, MIN(BJ856, $F859, $F860 - SUM($I861:BI861)), 0)","v":0},{"$f":"IF(SUM($I861:BJ861) < $F860, MIN(BK856, $F859, $F860 - SUM($I861:BJ861)), 0)","v":0},{"$f":"IF(SUM($I861:BK861) < $F860, MIN(BL856, $F859, $F860 - SUM($I861:BK861)), 0)","v":0},{"$f":"IF(SUM($I861:BL861) < $F860, MIN(BM856, $F859, $F860 - SUM($I861:BL861)), 0)","v":0},{"$f":"IF(SUM($I861:BM861) < $F860, MIN(BN856, $F859, $F860 - SUM($I861:BM861)), 0)","v":0},{"$f":"IF(SUM($I861:BN861) < $F860, MIN(BO856, $F859, $F860 - SUM($I861:BN861)), 0)","v":0},{"$f":"IF(SUM($I861:BO861) < $F860, MIN(BP856, $F859, $F860 - SUM($I861:BO861)), 0)","v":0},{"$f":"IF(SUM($I861:BP861) < $F860, MIN(BQ856, $F859, $F860 - SUM($I861:BP861)), 0)","v":0},{"$f":"IF(SUM($I861:BQ861) < $F860, MIN(BR856, $F859, $F860 - SUM($I861:BQ861)), 0)","v":0},{"$f":"IF(SUM($I861:BR861) < $F860, MIN(BS856, $F859, $F860 - SUM($I861:BR861)), 0)","v":0},{"$f":"IF(SUM($I861:BS861) < $F860, MIN(BT856, $F859, $F860 - SUM($I861:BS861)), 0)","v":0},{"$f":"IF(SUM($I861:BT861) < $F860, MIN(BU856, $F859, $F860 - SUM($I861:BT861)), 0)","v":0},{"$f":"IF(SUM($I861:BU861) < $F860, MIN(BV856, $F859, $F860 - SUM($I861:BU861)), 0)","v":0},{"$f":"IF(SUM($I861:BV861) < $F860, MIN(BW856, $F859, $F860 - SUM($I861:BV861)), 0)","v":0},{"$f":"IF(SUM($I861:BW861) < $F860, MIN(BX856, $F859, $F860 - SUM($I861:BW861)), 0)","v":0},{"$f":"IF(SUM($I861:BX861) < $F860, MIN(BY856, $F859, $F860 - SUM($I861:BX861)), 0)","v":0},{"$f":"IF(SUM($I861:BY861) < $F860, MIN(BZ856, $F859, $F860 - SUM($I861:BY861)), 0)","v":0},{"$f":"IF(SUM($I861:BZ861) < $F860, MIN(CA856, $F859, $F860 - SUM($I861:BZ861)), 0)","v":0},{"$f":"IF(SUM($I861:CA861) < $F860, MIN(CB856, $F859, $F860 - SUM($I861:CA861)), 0)","v":0},{"$f":"IF(SUM($I861:CB861) < $F860, MIN(CC856, $F859, $F860 - SUM($I861:CB861)), 0)","v":0},{"$f":"IF(SUM($I861:CC861) < $F860, MIN(CD856, $F859, $F860 - SUM($I861:CC861)), 0)","v":0},{"$f":"IF(SUM($I861:CD861) < $F860, MIN(CE856, $F859, $F860 - SUM($I861:CD861)), 0)","v":0},{"$f":"IF(SUM($I861:CE861) < $F860, MIN(CF856, $F859, $F860 - SUM($I861:CE861)), 0)","v":0},{"$f":"IF(SUM($I861:CF861) < $F860, MIN(CG856, $F859, $F860 - SUM($I861:CF861)), 0)","v":0},{"$f":"IF(SUM($I861:CG861) < $F860, MIN(CH856, $F859, $F860 - SUM($I861:CG861)), 0)","v":0},{"$f":"IF(SUM($I861:CH861) < $F860, MIN(CI856, $F859, $F860 - SUM($I861:CH861)), 0)","v":0},{"$f":"IF(SUM($I861:CI861) < $F860, MIN(CJ856, $F859, $F860 - SUM($I861:CI861)), 0)","v":0},{"$f":"IF(SUM($I861:CJ861) < $F860, MIN(CK856, $F859, $F860 - SUM($I861:CJ861)), 0)","v":0},{"$f":"IF(SUM($I861:CK861) < $F860, MIN(CL856, $F859, $F860 - SUM($I861:CK861)), 0)","v":0},{"$f":"IF(SUM($I861:CL861) < $F860, MIN(CM856, $F859, $F860 - SUM($I861:CL861)), 0)","v":0},{"$f":"IF(SUM($I861:CM861) < $F860, MIN(CN856, $F859, $F860 - SUM($I861:CM861)), 0)","v":0},{"$f":"IF(SUM($I861:CN861) < $F860, MIN(CO856, $F859, $F860 - SUM($I861:CN861)), 0)","v":0},{"$f":"IF(SUM($I861:CO861) < $F860, MIN(CP856, $F859, $F860 - SUM($I861:CO861)), 0)","v":0},{"$f":"IF(SUM($I861:CP861) < $F860, MIN(CQ856, $F859, $F860 - SUM($I861:CP861)), 0)","v":0},{"$f":"IF(SUM($I861:CQ861) < $F860, MIN(CR856, $F859, $F860 - SUM($I861:CQ861)), 0)","v":0},{"$f":"IF(SUM($I861:CR861) < $F860, MIN(CS856, $F859, $F860 - SUM($I861:CR861)), 0)","v":0},{"$f":"IF(SUM($I861:CS861) < $F860, MIN(CT856, $F859, $F860 - SUM($I861:CS861)), 0)","v":0},{"$f":"IF(SUM($I861:CT861) < $F860, MIN(CU856, $F859, $F860 - SUM($I861:CT861)), 0)","v":0},{"$f":"IF(SUM($I861:CU861) < $F860, MIN(CV856, $F859, $F860 - SUM($I861:CU861)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F861 < F860, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K856:$CV856) < $F860, MIN(J856, $F860 - SUM($I863:I863), $F860 - SUM(K856:$CV856)), MIN(($F860 - SUM($I863:I863)) / COUNTIF(J861:$CV861, \">0\"), J856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(L856:$CV856) < $F860, MIN(K856, $F860 - SUM($I863:J863), $F860 - SUM(L856:$CV856)), MIN(($F860 - SUM($I863:J863)) / COUNTIF(K861:$CV861, \">0\"), K856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(M856:$CV856) < $F860, MIN(L856, $F860 - SUM($I863:K863), $F860 - SUM(M856:$CV856)), MIN(($F860 - SUM($I863:K863)) / COUNTIF(L861:$CV861, \">0\"), L856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(N856:$CV856) < $F860, MIN(M856, $F860 - SUM($I863:L863), $F860 - SUM(N856:$CV856)), MIN(($F860 - SUM($I863:L863)) / COUNTIF(M861:$CV861, \">0\"), M856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(O856:$CV856) < $F860, MIN(N856, $F860 - SUM($I863:M863), $F860 - SUM(O856:$CV856)), MIN(($F860 - SUM($I863:M863)) / COUNTIF(N861:$CV861, \">0\"), N856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(P856:$CV856) < $F860, MIN(O856, $F860 - SUM($I863:N863), $F860 - SUM(P856:$CV856)), MIN(($F860 - SUM($I863:N863)) / COUNTIF(O861:$CV861, \">0\"), O856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q856:$CV856) < $F860, MIN(P856, $F860 - SUM($I863:O863), $F860 - SUM(Q856:$CV856)), MIN(($F860 - SUM($I863:O863)) / COUNTIF(P861:$CV861, \">0\"), P856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(R856:$CV856) < $F860, MIN(Q856, $F860 - SUM($I863:P863), $F860 - SUM(R856:$CV856)), MIN(($F860 - SUM($I863:P863)) / COUNTIF(Q861:$CV861, \">0\"), Q856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(S856:$CV856) < $F860, MIN(R856, $F860 - SUM($I863:Q863), $F860 - SUM(S856:$CV856)), MIN(($F860 - SUM($I863:Q863)) / COUNTIF(R861:$CV861, \">0\"), R856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(T856:$CV856) < $F860, MIN(S856, $F860 - SUM($I863:R863), $F860 - SUM(T856:$CV856)), MIN(($F860 - SUM($I863:R863)) / COUNTIF(S861:$CV861, \">0\"), S856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(U856:$CV856) < $F860, MIN(T856, $F860 - SUM($I863:S863), $F860 - SUM(U856:$CV856)), MIN(($F860 - SUM($I863:S863)) / COUNTIF(T861:$CV861, \">0\"), T856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(V856:$CV856) < $F860, MIN(U856, $F860 - SUM($I863:T863), $F860 - SUM(V856:$CV856)), MIN(($F860 - SUM($I863:T863)) / COUNTIF(U861:$CV861, \">0\"), U856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(W856:$CV856) < $F860, MIN(V856, $F860 - SUM($I863:U863), $F860 - SUM(W856:$CV856)), MIN(($F860 - SUM($I863:U863)) / COUNTIF(V861:$CV861, \">0\"), V856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(X856:$CV856) < $F860, MIN(W856, $F860 - SUM($I863:V863), $F860 - SUM(X856:$CV856)), MIN(($F860 - SUM($I863:V863)) / COUNTIF(W861:$CV861, \">0\"), W856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y856:$CV856) < $F860, MIN(X856, $F860 - SUM($I863:W863), $F860 - SUM(Y856:$CV856)), MIN(($F860 - SUM($I863:W863)) / COUNTIF(X861:$CV861, \">0\"), X856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z856:$CV856) < $F860, MIN(Y856, $F860 - SUM($I863:X863), $F860 - SUM(Z856:$CV856)), MIN(($F860 - SUM($I863:X863)) / COUNTIF(Y861:$CV861, \">0\"), Y856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA856:$CV856) < $F860, MIN(Z856, $F860 - SUM($I863:Y863), $F860 - SUM(AA856:$CV856)), MIN(($F860 - SUM($I863:Y863)) / COUNTIF(Z861:$CV861, \">0\"), Z856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB856:$CV856) < $F860, MIN(AA856, $F860 - SUM($I863:Z863), $F860 - SUM(AB856:$CV856)), MIN(($F860 - SUM($I863:Z863)) / COUNTIF(AA861:$CV861, \">0\"), AA856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC856:$CV856) < $F860, MIN(AB856, $F860 - SUM($I863:AA863), $F860 - SUM(AC856:$CV856)), MIN(($F860 - SUM($I863:AA863)) / COUNTIF(AB861:$CV861, \">0\"), AB856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD856:$CV856) < $F860, MIN(AC856, $F860 - SUM($I863:AB863), $F860 - SUM(AD856:$CV856)), MIN(($F860 - SUM($I863:AB863)) / COUNTIF(AC861:$CV861, \">0\"), AC856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE856:$CV856) < $F860, MIN(AD856, $F860 - SUM($I863:AC863), $F860 - SUM(AE856:$CV856)), MIN(($F860 - SUM($I863:AC863)) / COUNTIF(AD861:$CV861, \">0\"), AD856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF856:$CV856) < $F860, MIN(AE856, $F860 - SUM($I863:AD863), $F860 - SUM(AF856:$CV856)), MIN(($F860 - SUM($I863:AD863)) / COUNTIF(AE861:$CV861, \">0\"), AE856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG856:$CV856) < $F860, MIN(AF856, $F860 - SUM($I863:AE863), $F860 - SUM(AG856:$CV856)), MIN(($F860 - SUM($I863:AE863)) / COUNTIF(AF861:$CV861, \">0\"), AF856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH856:$CV856) < $F860, MIN(AG856, $F860 - SUM($I863:AF863), $F860 - SUM(AH856:$CV856)), MIN(($F860 - SUM($I863:AF863)) / COUNTIF(AG861:$CV861, \">0\"), AG856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI856:$CV856) < $F860, MIN(AH856, $F860 - SUM($I863:AG863), $F860 - SUM(AI856:$CV856)), MIN(($F860 - SUM($I863:AG863)) / COUNTIF(AH861:$CV861, \">0\"), AH856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ856:$CV856) < $F860, MIN(AI856, $F860 - SUM($I863:AH863), $F860 - SUM(AJ856:$CV856)), MIN(($F860 - SUM($I863:AH863)) / COUNTIF(AI861:$CV861, \">0\"), AI856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK856:$CV856) < $F860, MIN(AJ856, $F860 - SUM($I863:AI863), $F860 - SUM(AK856:$CV856)), MIN(($F860 - SUM($I863:AI863)) / COUNTIF(AJ861:$CV861, \">0\"), AJ856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL856:$CV856) < $F860, MIN(AK856, $F860 - SUM($I863:AJ863), $F860 - SUM(AL856:$CV856)), MIN(($F860 - SUM($I863:AJ863)) / COUNTIF(AK861:$CV861, \">0\"), AK856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM856:$CV856) < $F860, MIN(AL856, $F860 - SUM($I863:AK863), $F860 - SUM(AM856:$CV856)), MIN(($F860 - SUM($I863:AK863)) / COUNTIF(AL861:$CV861, \">0\"), AL856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN856:$CV856) < $F860, MIN(AM856, $F860 - SUM($I863:AL863), $F860 - SUM(AN856:$CV856)), MIN(($F860 - SUM($I863:AL863)) / COUNTIF(AM861:$CV861, \">0\"), AM856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO856:$CV856) < $F860, MIN(AN856, $F860 - SUM($I863:AM863), $F860 - SUM(AO856:$CV856)), MIN(($F860 - SUM($I863:AM863)) / COUNTIF(AN861:$CV861, \">0\"), AN856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP856:$CV856) < $F860, MIN(AO856, $F860 - SUM($I863:AN863), $F860 - SUM(AP856:$CV856)), MIN(($F860 - SUM($I863:AN863)) / COUNTIF(AO861:$CV861, \">0\"), AO856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ856:$CV856) < $F860, MIN(AP856, $F860 - SUM($I863:AO863), $F860 - SUM(AQ856:$CV856)), MIN(($F860 - SUM($I863:AO863)) / COUNTIF(AP861:$CV861, \">0\"), AP856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR856:$CV856) < $F860, MIN(AQ856, $F860 - SUM($I863:AP863), $F860 - SUM(AR856:$CV856)), MIN(($F860 - SUM($I863:AP863)) / COUNTIF(AQ861:$CV861, \">0\"), AQ856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS856:$CV856) < $F860, MIN(AR856, $F860 - SUM($I863:AQ863), $F860 - SUM(AS856:$CV856)), MIN(($F860 - SUM($I863:AQ863)) / COUNTIF(AR861:$CV861, \">0\"), AR856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT856:$CV856) < $F860, MIN(AS856, $F860 - SUM($I863:AR863), $F860 - SUM(AT856:$CV856)), MIN(($F860 - SUM($I863:AR863)) / COUNTIF(AS861:$CV861, \">0\"), AS856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU856:$CV856) < $F860, MIN(AT856, $F860 - SUM($I863:AS863), $F860 - SUM(AU856:$CV856)), MIN(($F860 - SUM($I863:AS863)) / COUNTIF(AT861:$CV861, \">0\"), AT856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV856:$CV856) < $F860, MIN(AU856, $F860 - SUM($I863:AT863), $F860 - SUM(AV856:$CV856)), MIN(($F860 - SUM($I863:AT863)) / COUNTIF(AU861:$CV861, \">0\"), AU856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW856:$CV856) < $F860, MIN(AV856, $F860 - SUM($I863:AU863), $F860 - SUM(AW856:$CV856)), MIN(($F860 - SUM($I863:AU863)) / COUNTIF(AV861:$CV861, \">0\"), AV856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX856:$CV856) < $F860, MIN(AW856, $F860 - SUM($I863:AV863), $F860 - SUM(AX856:$CV856)), MIN(($F860 - SUM($I863:AV863)) / COUNTIF(AW861:$CV861, \">0\"), AW856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY856:$CV856) < $F860, MIN(AX856, $F860 - SUM($I863:AW863), $F860 - SUM(AY856:$CV856)), MIN(($F860 - SUM($I863:AW863)) / COUNTIF(AX861:$CV861, \">0\"), AX856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ856:$CV856) < $F860, MIN(AY856, $F860 - SUM($I863:AX863), $F860 - SUM(AZ856:$CV856)), MIN(($F860 - SUM($I863:AX863)) / COUNTIF(AY861:$CV861, \">0\"), AY856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA856:$CV856) < $F860, MIN(AZ856, $F860 - SUM($I863:AY863), $F860 - SUM(BA856:$CV856)), MIN(($F860 - SUM($I863:AY863)) / COUNTIF(AZ861:$CV861, \">0\"), AZ856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB856:$CV856) < $F860, MIN(BA856, $F860 - SUM($I863:AZ863), $F860 - SUM(BB856:$CV856)), MIN(($F860 - SUM($I863:AZ863)) / COUNTIF(BA861:$CV861, \">0\"), BA856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC856:$CV856) < $F860, MIN(BB856, $F860 - SUM($I863:BA863), $F860 - SUM(BC856:$CV856)), MIN(($F860 - SUM($I863:BA863)) / COUNTIF(BB861:$CV861, \">0\"), BB856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD856:$CV856) < $F860, MIN(BC856, $F860 - SUM($I863:BB863), $F860 - SUM(BD856:$CV856)), MIN(($F860 - SUM($I863:BB863)) / COUNTIF(BC861:$CV861, \">0\"), BC856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE856:$CV856) < $F860, MIN(BD856, $F860 - SUM($I863:BC863), $F860 - SUM(BE856:$CV856)), MIN(($F860 - SUM($I863:BC863)) / COUNTIF(BD861:$CV861, \">0\"), BD856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF856:$CV856) < $F860, MIN(BE856, $F860 - SUM($I863:BD863), $F860 - SUM(BF856:$CV856)), MIN(($F860 - SUM($I863:BD863)) / COUNTIF(BE861:$CV861, \">0\"), BE856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG856:$CV856) < $F860, MIN(BF856, $F860 - SUM($I863:BE863), $F860 - SUM(BG856:$CV856)), MIN(($F860 - SUM($I863:BE863)) / COUNTIF(BF861:$CV861, \">0\"), BF856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH856:$CV856) < $F860, MIN(BG856, $F860 - SUM($I863:BF863), $F860 - SUM(BH856:$CV856)), MIN(($F860 - SUM($I863:BF863)) / COUNTIF(BG861:$CV861, \">0\"), BG856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI856:$CV856) < $F860, MIN(BH856, $F860 - SUM($I863:BG863), $F860 - SUM(BI856:$CV856)), MIN(($F860 - SUM($I863:BG863)) / COUNTIF(BH861:$CV861, \">0\"), BH856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ856:$CV856) < $F860, MIN(BI856, $F860 - SUM($I863:BH863), $F860 - SUM(BJ856:$CV856)), MIN(($F860 - SUM($I863:BH863)) / COUNTIF(BI861:$CV861, \">0\"), BI856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK856:$CV856) < $F860, MIN(BJ856, $F860 - SUM($I863:BI863), $F860 - SUM(BK856:$CV856)), MIN(($F860 - SUM($I863:BI863)) / COUNTIF(BJ861:$CV861, \">0\"), BJ856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL856:$CV856) < $F860, MIN(BK856, $F860 - SUM($I863:BJ863), $F860 - SUM(BL856:$CV856)), MIN(($F860 - SUM($I863:BJ863)) / COUNTIF(BK861:$CV861, \">0\"), BK856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM856:$CV856) < $F860, MIN(BL856, $F860 - SUM($I863:BK863), $F860 - SUM(BM856:$CV856)), MIN(($F860 - SUM($I863:BK863)) / COUNTIF(BL861:$CV861, \">0\"), BL856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN856:$CV856) < $F860, MIN(BM856, $F860 - SUM($I863:BL863), $F860 - SUM(BN856:$CV856)), MIN(($F860 - SUM($I863:BL863)) / COUNTIF(BM861:$CV861, \">0\"), BM856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO856:$CV856) < $F860, MIN(BN856, $F860 - SUM($I863:BM863), $F860 - SUM(BO856:$CV856)), MIN(($F860 - SUM($I863:BM863)) / COUNTIF(BN861:$CV861, \">0\"), BN856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP856:$CV856) < $F860, MIN(BO856, $F860 - SUM($I863:BN863), $F860 - SUM(BP856:$CV856)), MIN(($F860 - SUM($I863:BN863)) / COUNTIF(BO861:$CV861, \">0\"), BO856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ856:$CV856) < $F860, MIN(BP856, $F860 - SUM($I863:BO863), $F860 - SUM(BQ856:$CV856)), MIN(($F860 - SUM($I863:BO863)) / COUNTIF(BP861:$CV861, \">0\"), BP856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR856:$CV856) < $F860, MIN(BQ856, $F860 - SUM($I863:BP863), $F860 - SUM(BR856:$CV856)), MIN(($F860 - SUM($I863:BP863)) / COUNTIF(BQ861:$CV861, \">0\"), BQ856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS856:$CV856) < $F860, MIN(BR856, $F860 - SUM($I863:BQ863), $F860 - SUM(BS856:$CV856)), MIN(($F860 - SUM($I863:BQ863)) / COUNTIF(BR861:$CV861, \">0\"), BR856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT856:$CV856) < $F860, MIN(BS856, $F860 - SUM($I863:BR863), $F860 - SUM(BT856:$CV856)), MIN(($F860 - SUM($I863:BR863)) / COUNTIF(BS861:$CV861, \">0\"), BS856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU856:$CV856) < $F860, MIN(BT856, $F860 - SUM($I863:BS863), $F860 - SUM(BU856:$CV856)), MIN(($F860 - SUM($I863:BS863)) / COUNTIF(BT861:$CV861, \">0\"), BT856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV856:$CV856) < $F860, MIN(BU856, $F860 - SUM($I863:BT863), $F860 - SUM(BV856:$CV856)), MIN(($F860 - SUM($I863:BT863)) / COUNTIF(BU861:$CV861, \">0\"), BU856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW856:$CV856) < $F860, MIN(BV856, $F860 - SUM($I863:BU863), $F860 - SUM(BW856:$CV856)), MIN(($F860 - SUM($I863:BU863)) / COUNTIF(BV861:$CV861, \">0\"), BV856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX856:$CV856) < $F860, MIN(BW856, $F860 - SUM($I863:BV863), $F860 - SUM(BX856:$CV856)), MIN(($F860 - SUM($I863:BV863)) / COUNTIF(BW861:$CV861, \">0\"), BW856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY856:$CV856) < $F860, MIN(BX856, $F860 - SUM($I863:BW863), $F860 - SUM(BY856:$CV856)), MIN(($F860 - SUM($I863:BW863)) / COUNTIF(BX861:$CV861, \">0\"), BX856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ856:$CV856) < $F860, MIN(BY856, $F860 - SUM($I863:BX863), $F860 - SUM(BZ856:$CV856)), MIN(($F860 - SUM($I863:BX863)) / COUNTIF(BY861:$CV861, \">0\"), BY856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA856:$CV856) < $F860, MIN(BZ856, $F860 - SUM($I863:BY863), $F860 - SUM(CA856:$CV856)), MIN(($F860 - SUM($I863:BY863)) / COUNTIF(BZ861:$CV861, \">0\"), BZ856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB856:$CV856) < $F860, MIN(CA856, $F860 - SUM($I863:BZ863), $F860 - SUM(CB856:$CV856)), MIN(($F860 - SUM($I863:BZ863)) / COUNTIF(CA861:$CV861, \">0\"), CA856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC856:$CV856) < $F860, MIN(CB856, $F860 - SUM($I863:CA863), $F860 - SUM(CC856:$CV856)), MIN(($F860 - SUM($I863:CA863)) / COUNTIF(CB861:$CV861, \">0\"), CB856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD856:$CV856) < $F860, MIN(CC856, $F860 - SUM($I863:CB863), $F860 - SUM(CD856:$CV856)), MIN(($F860 - SUM($I863:CB863)) / COUNTIF(CC861:$CV861, \">0\"), CC856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE856:$CV856) < $F860, MIN(CD856, $F860 - SUM($I863:CC863), $F860 - SUM(CE856:$CV856)), MIN(($F860 - SUM($I863:CC863)) / COUNTIF(CD861:$CV861, \">0\"), CD856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF856:$CV856) < $F860, MIN(CE856, $F860 - SUM($I863:CD863), $F860 - SUM(CF856:$CV856)), MIN(($F860 - SUM($I863:CD863)) / COUNTIF(CE861:$CV861, \">0\"), CE856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG856:$CV856) < $F860, MIN(CF856, $F860 - SUM($I863:CE863), $F860 - SUM(CG856:$CV856)), MIN(($F860 - SUM($I863:CE863)) / COUNTIF(CF861:$CV861, \">0\"), CF856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH856:$CV856) < $F860, MIN(CG856, $F860 - SUM($I863:CF863), $F860 - SUM(CH856:$CV856)), MIN(($F860 - SUM($I863:CF863)) / COUNTIF(CG861:$CV861, \">0\"), CG856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI856:$CV856) < $F860, MIN(CH856, $F860 - SUM($I863:CG863), $F860 - SUM(CI856:$CV856)), MIN(($F860 - SUM($I863:CG863)) / COUNTIF(CH861:$CV861, \">0\"), CH856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ856:$CV856) < $F860, MIN(CI856, $F860 - SUM($I863:CH863), $F860 - SUM(CJ856:$CV856)), MIN(($F860 - SUM($I863:CH863)) / COUNTIF(CI861:$CV861, \">0\"), CI856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK856:$CV856) < $F860, MIN(CJ856, $F860 - SUM($I863:CI863), $F860 - SUM(CK856:$CV856)), MIN(($F860 - SUM($I863:CI863)) / COUNTIF(CJ861:$CV861, \">0\"), CJ856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL856:$CV856) < $F860, MIN(CK856, $F860 - SUM($I863:CJ863), $F860 - SUM(CL856:$CV856)), MIN(($F860 - SUM($I863:CJ863)) / COUNTIF(CK861:$CV861, \">0\"), CK856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM856:$CV856) < $F860, MIN(CL856, $F860 - SUM($I863:CK863), $F860 - SUM(CM856:$CV856)), MIN(($F860 - SUM($I863:CK863)) / COUNTIF(CL861:$CV861, \">0\"), CL856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN856:$CV856) < $F860, MIN(CM856, $F860 - SUM($I863:CL863), $F860 - SUM(CN856:$CV856)), MIN(($F860 - SUM($I863:CL863)) / COUNTIF(CM861:$CV861, \">0\"), CM856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO856:$CV856) < $F860, MIN(CN856, $F860 - SUM($I863:CM863), $F860 - SUM(CO856:$CV856)), MIN(($F860 - SUM($I863:CM863)) / COUNTIF(CN861:$CV861, \">0\"), CN856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP856:$CV856) < $F860, MIN(CO856, $F860 - SUM($I863:CN863), $F860 - SUM(CP856:$CV856)), MIN(($F860 - SUM($I863:CN863)) / COUNTIF(CO861:$CV861, \">0\"), CO856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ856:$CV856) < $F860, MIN(CP856, $F860 - SUM($I863:CO863), $F860 - SUM(CQ856:$CV856)), MIN(($F860 - SUM($I863:CO863)) / COUNTIF(CP861:$CV861, \">0\"), CP856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR856:$CV856) < $F860, MIN(CQ856, $F860 - SUM($I863:CP863), $F860 - SUM(CR856:$CV856)), MIN(($F860 - SUM($I863:CP863)) / COUNTIF(CQ861:$CV861, \">0\"), CQ856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS856:$CV856) < $F860, MIN(CR856, $F860 - SUM($I863:CQ863), $F860 - SUM(CS856:$CV856)), MIN(($F860 - SUM($I863:CQ863)) / COUNTIF(CR861:$CV861, \">0\"), CR856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT856:$CV856) < $F860, MIN(CS856, $F860 - SUM($I863:CR863), $F860 - SUM(CT856:$CV856)), MIN(($F860 - SUM($I863:CR863)) / COUNTIF(CS861:$CV861, \">0\"), CS856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU856:$CV856) < $F860, MIN(CT856, $F860 - SUM($I863:CS863), $F860 - SUM(CU856:$CV856)), MIN(($F860 - SUM($I863:CS863)) / COUNTIF(CT861:$CV861, \">0\"), CT856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV856:$CV856) < $F860, MIN(CU856, $F860 - SUM($I863:CT863), $F860 - SUM(CV856:$CV856)), MIN(($F860 - SUM($I863:CT863)) / COUNTIF(CU861:$CV861, \">0\"), CU856)) * $F862, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV856:CV856) < $F860, MIN(CV856, $F860 - SUM($I863:CU863), $F860 - SUM($CV856:CV856)), MIN(($F860 - SUM($I863:CU863)) / COUNTIF(CV861:$CV861, \">0\"), CV856)) * $F862, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J864:CV864)","v":2190000},"mmcf",null,null,{"$f":"IF($F862 = 0, J861, J863)","v":0},{"$f":"IF($F862 = 0, K861, K863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,211340.42104899901,219000,219000,219000,219000,219000,219000,219000,219000,219000,7659.5789510011673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F862 = 0, BW861, BW863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J864 > 0, $F858, 0)","v":0},{"$f":"IF(K864 > 0, $F858, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW864 > 0, $F858, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 6"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J868:CV868)","v":2198216.2000000016},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160787.19997239503,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,215936.16841959971,157496.56629399658,38110.771594202903,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J869:CV869)","v":160787.19997239503},"mmcf",null,null,{"$f":"IF(AND(SUM($I868:I868) = 0, J868 > 0), J868, 0)","v":0},{"$f":"IF(AND(SUM($I868:J868) = 0, K868 > 0), K868, 0)","v":0},{"$f":"IF(AND(SUM($I868:K868) = 0, L868 > 0), L868, 0)","v":0},{"$f":"IF(AND(SUM($I868:L868) = 0, M868 > 0), M868, 0)","v":0},{"$f":"IF(AND(SUM($I868:M868) = 0, N868 > 0), N868, 0)","v":0},{"$f":"IF(AND(SUM($I868:N868) = 0, O868 > 0), O868, 0)","v":0},{"$f":"IF(AND(SUM($I868:O868) = 0, P868 > 0), P868, 0)","v":0},{"$f":"IF(AND(SUM($I868:P868) = 0, Q868 > 0), Q868, 0)","v":0},{"$f":"IF(AND(SUM($I868:Q868) = 0, R868 > 0), R868, 0)","v":0},{"$f":"IF(AND(SUM($I868:R868) = 0, S868 > 0), S868, 0)","v":0},{"$f":"IF(AND(SUM($I868:S868) = 0, T868 > 0), T868, 0)","v":0},{"$f":"IF(AND(SUM($I868:T868) = 0, U868 > 0), U868, 0)","v":0},{"$f":"IF(AND(SUM($I868:U868) = 0, V868 > 0), V868, 0)","v":0},{"$f":"IF(AND(SUM($I868:V868) = 0, W868 > 0), W868, 0)","v":0},{"$f":"IF(AND(SUM($I868:W868) = 0, X868 > 0), X868, 0)","v":0},{"$f":"IF(AND(SUM($I868:X868) = 0, Y868 > 0), Y868, 0)","v":0},{"$f":"IF(AND(SUM($I868:Y868) = 0, Z868 > 0), Z868, 0)","v":0},{"$f":"IF(AND(SUM($I868:Z868) = 0, AA868 > 0), AA868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AA868) = 0, AB868 > 0), AB868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AB868) = 0, AC868 > 0), AC868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AC868) = 0, AD868 > 0), AD868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AD868) = 0, AE868 > 0), AE868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AE868) = 0, AF868 > 0), AF868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AF868) = 0, AG868 > 0), AG868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AG868) = 0, AH868 > 0), AH868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AH868) = 0, AI868 > 0), AI868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AI868) = 0, AJ868 > 0), AJ868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AJ868) = 0, AK868 > 0), AK868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AK868) = 0, AL868 > 0), AL868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AL868) = 0, AM868 > 0), AM868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AM868) = 0, AN868 > 0), AN868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AN868) = 0, AO868 > 0), AO868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AO868) = 0, AP868 > 0), AP868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AP868) = 0, AQ868 > 0), AQ868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AQ868) = 0, AR868 > 0), AR868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AR868) = 0, AS868 > 0), AS868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AS868) = 0, AT868 > 0), AT868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AT868) = 0, AU868 > 0), AU868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AU868) = 0, AV868 > 0), AV868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AV868) = 0, AW868 > 0), AW868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AW868) = 0, AX868 > 0), AX868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AX868) = 0, AY868 > 0), AY868, 0)","v":160787.19997239503},{"$f":"IF(AND(SUM($I868:AY868) = 0, AZ868 > 0), AZ868, 0)","v":0},{"$f":"IF(AND(SUM($I868:AZ868) = 0, BA868 > 0), BA868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BA868) = 0, BB868 > 0), BB868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BB868) = 0, BC868 > 0), BC868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BC868) = 0, BD868 > 0), BD868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BD868) = 0, BE868 > 0), BE868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BE868) = 0, BF868 > 0), BF868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BF868) = 0, BG868 > 0), BG868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BG868) = 0, BH868 > 0), BH868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BH868) = 0, BI868 > 0), BI868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BI868) = 0, BJ868 > 0), BJ868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BJ868) = 0, BK868 > 0), BK868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BK868) = 0, BL868 > 0), BL868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BL868) = 0, BM868 > 0), BM868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BM868) = 0, BN868 > 0), BN868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BN868) = 0, BO868 > 0), BO868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BO868) = 0, BP868 > 0), BP868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BP868) = 0, BQ868 > 0), BQ868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BQ868) = 0, BR868 > 0), BR868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BR868) = 0, BS868 > 0), BS868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BS868) = 0, BT868 > 0), BT868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BT868) = 0, BU868 > 0), BU868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BU868) = 0, BV868 > 0), BV868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BV868) = 0, BW868 > 0), BW868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BW868) = 0, BX868 > 0), BX868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BX868) = 0, BY868 > 0), BY868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BY868) = 0, BZ868 > 0), BZ868, 0)","v":0},{"$f":"IF(AND(SUM($I868:BZ868) = 0, CA868 > 0), CA868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CA868) = 0, CB868 > 0), CB868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CB868) = 0, CC868 > 0), CC868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CC868) = 0, CD868 > 0), CD868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CD868) = 0, CE868 > 0), CE868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CE868) = 0, CF868 > 0), CF868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CF868) = 0, CG868 > 0), CG868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CG868) = 0, CH868 > 0), CH868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CH868) = 0, CI868 > 0), CI868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CI868) = 0, CJ868 > 0), CJ868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CJ868) = 0, CK868 > 0), CK868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CK868) = 0, CL868 > 0), CL868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CL868) = 0, CM868 > 0), CM868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CM868) = 0, CN868 > 0), CN868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CN868) = 0, CO868 > 0), CO868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CO868) = 0, CP868 > 0), CP868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CP868) = 0, CQ868 > 0), CQ868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CQ868) = 0, CR868 > 0), CR868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CR868) = 0, CS868 > 0), CS868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CS868) = 0, CT868 > 0), CT868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CT868) = 0, CU868 > 0), CU868, 0)","v":0},{"$f":"IF(AND(SUM($I868:CU868) = 0, CV868 > 0), CV868, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J870:CV870)","v":3},"wells",null,null,{"$f":"ROUNDUP(MIN(J869 / $F$800, $F868 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K869 / $F$800, $F868 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW869 / $F$800, $F868 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F870","v":164250},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F870","v":1642500},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J873:CV873)","v":1642500},"mmcf",null,null,{"$f":"IF(SUM($I873:I873) < $F872, MIN(J868, $F871, $F872 - SUM($I873:I873)), 0)","v":0},{"$f":"IF(SUM($I873:J873) < $F872, MIN(K868, $F871, $F872 - SUM($I873:J873)), 0)","v":0},{"$f":"IF(SUM($I873:K873) < $F872, MIN(L868, $F871, $F872 - SUM($I873:K873)), 0)","v":0},{"$f":"IF(SUM($I873:L873) < $F872, MIN(M868, $F871, $F872 - SUM($I873:L873)), 0)","v":0},{"$f":"IF(SUM($I873:M873) < $F872, MIN(N868, $F871, $F872 - SUM($I873:M873)), 0)","v":0},{"$f":"IF(SUM($I873:N873) < $F872, MIN(O868, $F871, $F872 - SUM($I873:N873)), 0)","v":0},{"$f":"IF(SUM($I873:O873) < $F872, MIN(P868, $F871, $F872 - SUM($I873:O873)), 0)","v":0},{"$f":"IF(SUM($I873:P873) < $F872, MIN(Q868, $F871, $F872 - SUM($I873:P873)), 0)","v":0},{"$f":"IF(SUM($I873:Q873) < $F872, MIN(R868, $F871, $F872 - SUM($I873:Q873)), 0)","v":0},{"$f":"IF(SUM($I873:R873) < $F872, MIN(S868, $F871, $F872 - SUM($I873:R873)), 0)","v":0},{"$f":"IF(SUM($I873:S873) < $F872, MIN(T868, $F871, $F872 - SUM($I873:S873)), 0)","v":0},{"$f":"IF(SUM($I873:T873) < $F872, MIN(U868, $F871, $F872 - SUM($I873:T873)), 0)","v":0},{"$f":"IF(SUM($I873:U873) < $F872, MIN(V868, $F871, $F872 - SUM($I873:U873)), 0)","v":0},{"$f":"IF(SUM($I873:V873) < $F872, MIN(W868, $F871, $F872 - SUM($I873:V873)), 0)","v":0},{"$f":"IF(SUM($I873:W873) < $F872, MIN(X868, $F871, $F872 - SUM($I873:W873)), 0)","v":0},{"$f":"IF(SUM($I873:X873) < $F872, MIN(Y868, $F871, $F872 - SUM($I873:X873)), 0)","v":0},{"$f":"IF(SUM($I873:Y873) < $F872, MIN(Z868, $F871, $F872 - SUM($I873:Y873)), 0)","v":0},{"$f":"IF(SUM($I873:Z873) < $F872, MIN(AA868, $F871, $F872 - SUM($I873:Z873)), 0)","v":0},{"$f":"IF(SUM($I873:AA873) < $F872, MIN(AB868, $F871, $F872 - SUM($I873:AA873)), 0)","v":0},{"$f":"IF(SUM($I873:AB873) < $F872, MIN(AC868, $F871, $F872 - SUM($I873:AB873)), 0)","v":0},{"$f":"IF(SUM($I873:AC873) < $F872, MIN(AD868, $F871, $F872 - SUM($I873:AC873)), 0)","v":0},{"$f":"IF(SUM($I873:AD873) < $F872, MIN(AE868, $F871, $F872 - SUM($I873:AD873)), 0)","v":0},{"$f":"IF(SUM($I873:AE873) < $F872, MIN(AF868, $F871, $F872 - SUM($I873:AE873)), 0)","v":0},{"$f":"IF(SUM($I873:AF873) < $F872, MIN(AG868, $F871, $F872 - SUM($I873:AF873)), 0)","v":0},{"$f":"IF(SUM($I873:AG873) < $F872, MIN(AH868, $F871, $F872 - SUM($I873:AG873)), 0)","v":0},{"$f":"IF(SUM($I873:AH873) < $F872, MIN(AI868, $F871, $F872 - SUM($I873:AH873)), 0)","v":0},{"$f":"IF(SUM($I873:AI873) < $F872, MIN(AJ868, $F871, $F872 - SUM($I873:AI873)), 0)","v":0},{"$f":"IF(SUM($I873:AJ873) < $F872, MIN(AK868, $F871, $F872 - SUM($I873:AJ873)), 0)","v":0},{"$f":"IF(SUM($I873:AK873) < $F872, MIN(AL868, $F871, $F872 - SUM($I873:AK873)), 0)","v":0},{"$f":"IF(SUM($I873:AL873) < $F872, MIN(AM868, $F871, $F872 - SUM($I873:AL873)), 0)","v":0},{"$f":"IF(SUM($I873:AM873) < $F872, MIN(AN868, $F871, $F872 - SUM($I873:AM873)), 0)","v":0},{"$f":"IF(SUM($I873:AN873) < $F872, MIN(AO868, $F871, $F872 - SUM($I873:AN873)), 0)","v":0},{"$f":"IF(SUM($I873:AO873) < $F872, MIN(AP868, $F871, $F872 - SUM($I873:AO873)), 0)","v":0},{"$f":"IF(SUM($I873:AP873) < $F872, MIN(AQ868, $F871, $F872 - SUM($I873:AP873)), 0)","v":0},{"$f":"IF(SUM($I873:AQ873) < $F872, MIN(AR868, $F871, $F872 - SUM($I873:AQ873)), 0)","v":0},{"$f":"IF(SUM($I873:AR873) < $F872, MIN(AS868, $F871, $F872 - SUM($I873:AR873)), 0)","v":0},{"$f":"IF(SUM($I873:AS873) < $F872, MIN(AT868, $F871, $F872 - SUM($I873:AS873)), 0)","v":0},{"$f":"IF(SUM($I873:AT873) < $F872, MIN(AU868, $F871, $F872 - SUM($I873:AT873)), 0)","v":0},{"$f":"IF(SUM($I873:AU873) < $F872, MIN(AV868, $F871, $F872 - SUM($I873:AU873)), 0)","v":0},{"$f":"IF(SUM($I873:AV873) < $F872, MIN(AW868, $F871, $F872 - SUM($I873:AV873)), 0)","v":0},{"$f":"IF(SUM($I873:AW873) < $F872, MIN(AX868, $F871, $F872 - SUM($I873:AW873)), 0)","v":0},{"$f":"IF(SUM($I873:AX873) < $F872, MIN(AY868, $F871, $F872 - SUM($I873:AX873)), 0)","v":160787.19997239503},{"$f":"IF(SUM($I873:AY873) < $F872, MIN(AZ868, $F871, $F872 - SUM($I873:AY873)), 0)","v":164250},{"$f":"IF(SUM($I873:AZ873) < $F872, MIN(BA868, $F871, $F872 - SUM($I873:AZ873)), 0)","v":164250},{"$f":"IF(SUM($I873:BA873) < $F872, MIN(BB868, $F871, $F872 - SUM($I873:BA873)), 0)","v":164250},{"$f":"IF(SUM($I873:BB873) < $F872, MIN(BC868, $F871, $F872 - SUM($I873:BB873)), 0)","v":164250},{"$f":"IF(SUM($I873:BC873) < $F872, MIN(BD868, $F871, $F872 - SUM($I873:BC873)), 0)","v":164250},{"$f":"IF(SUM($I873:BD873) < $F872, MIN(BE868, $F871, $F872 - SUM($I873:BD873)), 0)","v":164250},{"$f":"IF(SUM($I873:BE873) < $F872, MIN(BF868, $F871, $F872 - SUM($I873:BE873)), 0)","v":164250},{"$f":"IF(SUM($I873:BF873) < $F872, MIN(BG868, $F871, $F872 - SUM($I873:BF873)), 0)","v":164250},{"$f":"IF(SUM($I873:BG873) < $F872, MIN(BH868, $F871, $F872 - SUM($I873:BG873)), 0)","v":157496.56629399658},{"$f":"IF(SUM($I873:BH873) < $F872, MIN(BI868, $F871, $F872 - SUM($I873:BH873)), 0)","v":10216.233733608387},{"$f":"IF(SUM($I873:BI873) < $F872, MIN(BJ868, $F871, $F872 - SUM($I873:BI873)), 0)","v":0},{"$f":"IF(SUM($I873:BJ873) < $F872, MIN(BK868, $F871, $F872 - SUM($I873:BJ873)), 0)","v":0},{"$f":"IF(SUM($I873:BK873) < $F872, MIN(BL868, $F871, $F872 - SUM($I873:BK873)), 0)","v":0},{"$f":"IF(SUM($I873:BL873) < $F872, MIN(BM868, $F871, $F872 - SUM($I873:BL873)), 0)","v":0},{"$f":"IF(SUM($I873:BM873) < $F872, MIN(BN868, $F871, $F872 - SUM($I873:BM873)), 0)","v":0},{"$f":"IF(SUM($I873:BN873) < $F872, MIN(BO868, $F871, $F872 - SUM($I873:BN873)), 0)","v":0},{"$f":"IF(SUM($I873:BO873) < $F872, MIN(BP868, $F871, $F872 - SUM($I873:BO873)), 0)","v":0},{"$f":"IF(SUM($I873:BP873) < $F872, MIN(BQ868, $F871, $F872 - SUM($I873:BP873)), 0)","v":0},{"$f":"IF(SUM($I873:BQ873) < $F872, MIN(BR868, $F871, $F872 - SUM($I873:BQ873)), 0)","v":0},{"$f":"IF(SUM($I873:BR873) < $F872, MIN(BS868, $F871, $F872 - SUM($I873:BR873)), 0)","v":0},{"$f":"IF(SUM($I873:BS873) < $F872, MIN(BT868, $F871, $F872 - SUM($I873:BS873)), 0)","v":0},{"$f":"IF(SUM($I873:BT873) < $F872, MIN(BU868, $F871, $F872 - SUM($I873:BT873)), 0)","v":0},{"$f":"IF(SUM($I873:BU873) < $F872, MIN(BV868, $F871, $F872 - SUM($I873:BU873)), 0)","v":0},{"$f":"IF(SUM($I873:BV873) < $F872, MIN(BW868, $F871, $F872 - SUM($I873:BV873)), 0)","v":0},{"$f":"IF(SUM($I873:BW873) < $F872, MIN(BX868, $F871, $F872 - SUM($I873:BW873)), 0)","v":0},{"$f":"IF(SUM($I873:BX873) < $F872, MIN(BY868, $F871, $F872 - SUM($I873:BX873)), 0)","v":0},{"$f":"IF(SUM($I873:BY873) < $F872, MIN(BZ868, $F871, $F872 - SUM($I873:BY873)), 0)","v":0},{"$f":"IF(SUM($I873:BZ873) < $F872, MIN(CA868, $F871, $F872 - SUM($I873:BZ873)), 0)","v":0},{"$f":"IF(SUM($I873:CA873) < $F872, MIN(CB868, $F871, $F872 - SUM($I873:CA873)), 0)","v":0},{"$f":"IF(SUM($I873:CB873) < $F872, MIN(CC868, $F871, $F872 - SUM($I873:CB873)), 0)","v":0},{"$f":"IF(SUM($I873:CC873) < $F872, MIN(CD868, $F871, $F872 - SUM($I873:CC873)), 0)","v":0},{"$f":"IF(SUM($I873:CD873) < $F872, MIN(CE868, $F871, $F872 - SUM($I873:CD873)), 0)","v":0},{"$f":"IF(SUM($I873:CE873) < $F872, MIN(CF868, $F871, $F872 - SUM($I873:CE873)), 0)","v":0},{"$f":"IF(SUM($I873:CF873) < $F872, MIN(CG868, $F871, $F872 - SUM($I873:CF873)), 0)","v":0},{"$f":"IF(SUM($I873:CG873) < $F872, MIN(CH868, $F871, $F872 - SUM($I873:CG873)), 0)","v":0},{"$f":"IF(SUM($I873:CH873) < $F872, MIN(CI868, $F871, $F872 - SUM($I873:CH873)), 0)","v":0},{"$f":"IF(SUM($I873:CI873) < $F872, MIN(CJ868, $F871, $F872 - SUM($I873:CI873)), 0)","v":0},{"$f":"IF(SUM($I873:CJ873) < $F872, MIN(CK868, $F871, $F872 - SUM($I873:CJ873)), 0)","v":0},{"$f":"IF(SUM($I873:CK873) < $F872, MIN(CL868, $F871, $F872 - SUM($I873:CK873)), 0)","v":0},{"$f":"IF(SUM($I873:CL873) < $F872, MIN(CM868, $F871, $F872 - SUM($I873:CL873)), 0)","v":0},{"$f":"IF(SUM($I873:CM873) < $F872, MIN(CN868, $F871, $F872 - SUM($I873:CM873)), 0)","v":0},{"$f":"IF(SUM($I873:CN873) < $F872, MIN(CO868, $F871, $F872 - SUM($I873:CN873)), 0)","v":0},{"$f":"IF(SUM($I873:CO873) < $F872, MIN(CP868, $F871, $F872 - SUM($I873:CO873)), 0)","v":0},{"$f":"IF(SUM($I873:CP873) < $F872, MIN(CQ868, $F871, $F872 - SUM($I873:CP873)), 0)","v":0},{"$f":"IF(SUM($I873:CQ873) < $F872, MIN(CR868, $F871, $F872 - SUM($I873:CQ873)), 0)","v":0},{"$f":"IF(SUM($I873:CR873) < $F872, MIN(CS868, $F871, $F872 - SUM($I873:CR873)), 0)","v":0},{"$f":"IF(SUM($I873:CS873) < $F872, MIN(CT868, $F871, $F872 - SUM($I873:CS873)), 0)","v":0},{"$f":"IF(SUM($I873:CT873) < $F872, MIN(CU868, $F871, $F872 - SUM($I873:CT873)), 0)","v":0},{"$f":"IF(SUM($I873:CU873) < $F872, MIN(CV868, $F871, $F872 - SUM($I873:CU873)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F873 < F872, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K868:$CV868) < $F872, MIN(J868, $F872 - SUM($I875:I875), $F872 - SUM(K868:$CV868)), MIN(($F872 - SUM($I875:I875)) / COUNTIF(J873:$CV873, \">0\"), J868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(L868:$CV868) < $F872, MIN(K868, $F872 - SUM($I875:J875), $F872 - SUM(L868:$CV868)), MIN(($F872 - SUM($I875:J875)) / COUNTIF(K873:$CV873, \">0\"), K868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(M868:$CV868) < $F872, MIN(L868, $F872 - SUM($I875:K875), $F872 - SUM(M868:$CV868)), MIN(($F872 - SUM($I875:K875)) / COUNTIF(L873:$CV873, \">0\"), L868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(N868:$CV868) < $F872, MIN(M868, $F872 - SUM($I875:L875), $F872 - SUM(N868:$CV868)), MIN(($F872 - SUM($I875:L875)) / COUNTIF(M873:$CV873, \">0\"), M868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(O868:$CV868) < $F872, MIN(N868, $F872 - SUM($I875:M875), $F872 - SUM(O868:$CV868)), MIN(($F872 - SUM($I875:M875)) / COUNTIF(N873:$CV873, \">0\"), N868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(P868:$CV868) < $F872, MIN(O868, $F872 - SUM($I875:N875), $F872 - SUM(P868:$CV868)), MIN(($F872 - SUM($I875:N875)) / COUNTIF(O873:$CV873, \">0\"), O868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q868:$CV868) < $F872, MIN(P868, $F872 - SUM($I875:O875), $F872 - SUM(Q868:$CV868)), MIN(($F872 - SUM($I875:O875)) / COUNTIF(P873:$CV873, \">0\"), P868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(R868:$CV868) < $F872, MIN(Q868, $F872 - SUM($I875:P875), $F872 - SUM(R868:$CV868)), MIN(($F872 - SUM($I875:P875)) / COUNTIF(Q873:$CV873, \">0\"), Q868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(S868:$CV868) < $F872, MIN(R868, $F872 - SUM($I875:Q875), $F872 - SUM(S868:$CV868)), MIN(($F872 - SUM($I875:Q875)) / COUNTIF(R873:$CV873, \">0\"), R868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(T868:$CV868) < $F872, MIN(S868, $F872 - SUM($I875:R875), $F872 - SUM(T868:$CV868)), MIN(($F872 - SUM($I875:R875)) / COUNTIF(S873:$CV873, \">0\"), S868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(U868:$CV868) < $F872, MIN(T868, $F872 - SUM($I875:S875), $F872 - SUM(U868:$CV868)), MIN(($F872 - SUM($I875:S875)) / COUNTIF(T873:$CV873, \">0\"), T868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(V868:$CV868) < $F872, MIN(U868, $F872 - SUM($I875:T875), $F872 - SUM(V868:$CV868)), MIN(($F872 - SUM($I875:T875)) / COUNTIF(U873:$CV873, \">0\"), U868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(W868:$CV868) < $F872, MIN(V868, $F872 - SUM($I875:U875), $F872 - SUM(W868:$CV868)), MIN(($F872 - SUM($I875:U875)) / COUNTIF(V873:$CV873, \">0\"), V868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(X868:$CV868) < $F872, MIN(W868, $F872 - SUM($I875:V875), $F872 - SUM(X868:$CV868)), MIN(($F872 - SUM($I875:V875)) / COUNTIF(W873:$CV873, \">0\"), W868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y868:$CV868) < $F872, MIN(X868, $F872 - SUM($I875:W875), $F872 - SUM(Y868:$CV868)), MIN(($F872 - SUM($I875:W875)) / COUNTIF(X873:$CV873, \">0\"), X868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z868:$CV868) < $F872, MIN(Y868, $F872 - SUM($I875:X875), $F872 - SUM(Z868:$CV868)), MIN(($F872 - SUM($I875:X875)) / COUNTIF(Y873:$CV873, \">0\"), Y868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA868:$CV868) < $F872, MIN(Z868, $F872 - SUM($I875:Y875), $F872 - SUM(AA868:$CV868)), MIN(($F872 - SUM($I875:Y875)) / COUNTIF(Z873:$CV873, \">0\"), Z868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB868:$CV868) < $F872, MIN(AA868, $F872 - SUM($I875:Z875), $F872 - SUM(AB868:$CV868)), MIN(($F872 - SUM($I875:Z875)) / COUNTIF(AA873:$CV873, \">0\"), AA868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC868:$CV868) < $F872, MIN(AB868, $F872 - SUM($I875:AA875), $F872 - SUM(AC868:$CV868)), MIN(($F872 - SUM($I875:AA875)) / COUNTIF(AB873:$CV873, \">0\"), AB868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD868:$CV868) < $F872, MIN(AC868, $F872 - SUM($I875:AB875), $F872 - SUM(AD868:$CV868)), MIN(($F872 - SUM($I875:AB875)) / COUNTIF(AC873:$CV873, \">0\"), AC868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE868:$CV868) < $F872, MIN(AD868, $F872 - SUM($I875:AC875), $F872 - SUM(AE868:$CV868)), MIN(($F872 - SUM($I875:AC875)) / COUNTIF(AD873:$CV873, \">0\"), AD868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF868:$CV868) < $F872, MIN(AE868, $F872 - SUM($I875:AD875), $F872 - SUM(AF868:$CV868)), MIN(($F872 - SUM($I875:AD875)) / COUNTIF(AE873:$CV873, \">0\"), AE868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG868:$CV868) < $F872, MIN(AF868, $F872 - SUM($I875:AE875), $F872 - SUM(AG868:$CV868)), MIN(($F872 - SUM($I875:AE875)) / COUNTIF(AF873:$CV873, \">0\"), AF868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH868:$CV868) < $F872, MIN(AG868, $F872 - SUM($I875:AF875), $F872 - SUM(AH868:$CV868)), MIN(($F872 - SUM($I875:AF875)) / COUNTIF(AG873:$CV873, \">0\"), AG868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI868:$CV868) < $F872, MIN(AH868, $F872 - SUM($I875:AG875), $F872 - SUM(AI868:$CV868)), MIN(($F872 - SUM($I875:AG875)) / COUNTIF(AH873:$CV873, \">0\"), AH868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ868:$CV868) < $F872, MIN(AI868, $F872 - SUM($I875:AH875), $F872 - SUM(AJ868:$CV868)), MIN(($F872 - SUM($I875:AH875)) / COUNTIF(AI873:$CV873, \">0\"), AI868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK868:$CV868) < $F872, MIN(AJ868, $F872 - SUM($I875:AI875), $F872 - SUM(AK868:$CV868)), MIN(($F872 - SUM($I875:AI875)) / COUNTIF(AJ873:$CV873, \">0\"), AJ868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL868:$CV868) < $F872, MIN(AK868, $F872 - SUM($I875:AJ875), $F872 - SUM(AL868:$CV868)), MIN(($F872 - SUM($I875:AJ875)) / COUNTIF(AK873:$CV873, \">0\"), AK868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM868:$CV868) < $F872, MIN(AL868, $F872 - SUM($I875:AK875), $F872 - SUM(AM868:$CV868)), MIN(($F872 - SUM($I875:AK875)) / COUNTIF(AL873:$CV873, \">0\"), AL868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN868:$CV868) < $F872, MIN(AM868, $F872 - SUM($I875:AL875), $F872 - SUM(AN868:$CV868)), MIN(($F872 - SUM($I875:AL875)) / COUNTIF(AM873:$CV873, \">0\"), AM868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO868:$CV868) < $F872, MIN(AN868, $F872 - SUM($I875:AM875), $F872 - SUM(AO868:$CV868)), MIN(($F872 - SUM($I875:AM875)) / COUNTIF(AN873:$CV873, \">0\"), AN868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP868:$CV868) < $F872, MIN(AO868, $F872 - SUM($I875:AN875), $F872 - SUM(AP868:$CV868)), MIN(($F872 - SUM($I875:AN875)) / COUNTIF(AO873:$CV873, \">0\"), AO868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ868:$CV868) < $F872, MIN(AP868, $F872 - SUM($I875:AO875), $F872 - SUM(AQ868:$CV868)), MIN(($F872 - SUM($I875:AO875)) / COUNTIF(AP873:$CV873, \">0\"), AP868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR868:$CV868) < $F872, MIN(AQ868, $F872 - SUM($I875:AP875), $F872 - SUM(AR868:$CV868)), MIN(($F872 - SUM($I875:AP875)) / COUNTIF(AQ873:$CV873, \">0\"), AQ868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS868:$CV868) < $F872, MIN(AR868, $F872 - SUM($I875:AQ875), $F872 - SUM(AS868:$CV868)), MIN(($F872 - SUM($I875:AQ875)) / COUNTIF(AR873:$CV873, \">0\"), AR868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT868:$CV868) < $F872, MIN(AS868, $F872 - SUM($I875:AR875), $F872 - SUM(AT868:$CV868)), MIN(($F872 - SUM($I875:AR875)) / COUNTIF(AS873:$CV873, \">0\"), AS868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU868:$CV868) < $F872, MIN(AT868, $F872 - SUM($I875:AS875), $F872 - SUM(AU868:$CV868)), MIN(($F872 - SUM($I875:AS875)) / COUNTIF(AT873:$CV873, \">0\"), AT868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV868:$CV868) < $F872, MIN(AU868, $F872 - SUM($I875:AT875), $F872 - SUM(AV868:$CV868)), MIN(($F872 - SUM($I875:AT875)) / COUNTIF(AU873:$CV873, \">0\"), AU868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW868:$CV868) < $F872, MIN(AV868, $F872 - SUM($I875:AU875), $F872 - SUM(AW868:$CV868)), MIN(($F872 - SUM($I875:AU875)) / COUNTIF(AV873:$CV873, \">0\"), AV868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX868:$CV868) < $F872, MIN(AW868, $F872 - SUM($I875:AV875), $F872 - SUM(AX868:$CV868)), MIN(($F872 - SUM($I875:AV875)) / COUNTIF(AW873:$CV873, \">0\"), AW868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY868:$CV868) < $F872, MIN(AX868, $F872 - SUM($I875:AW875), $F872 - SUM(AY868:$CV868)), MIN(($F872 - SUM($I875:AW875)) / COUNTIF(AX873:$CV873, \">0\"), AX868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ868:$CV868) < $F872, MIN(AY868, $F872 - SUM($I875:AX875), $F872 - SUM(AZ868:$CV868)), MIN(($F872 - SUM($I875:AX875)) / COUNTIF(AY873:$CV873, \">0\"), AY868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA868:$CV868) < $F872, MIN(AZ868, $F872 - SUM($I875:AY875), $F872 - SUM(BA868:$CV868)), MIN(($F872 - SUM($I875:AY875)) / COUNTIF(AZ873:$CV873, \">0\"), AZ868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB868:$CV868) < $F872, MIN(BA868, $F872 - SUM($I875:AZ875), $F872 - SUM(BB868:$CV868)), MIN(($F872 - SUM($I875:AZ875)) / COUNTIF(BA873:$CV873, \">0\"), BA868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC868:$CV868) < $F872, MIN(BB868, $F872 - SUM($I875:BA875), $F872 - SUM(BC868:$CV868)), MIN(($F872 - SUM($I875:BA875)) / COUNTIF(BB873:$CV873, \">0\"), BB868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD868:$CV868) < $F872, MIN(BC868, $F872 - SUM($I875:BB875), $F872 - SUM(BD868:$CV868)), MIN(($F872 - SUM($I875:BB875)) / COUNTIF(BC873:$CV873, \">0\"), BC868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE868:$CV868) < $F872, MIN(BD868, $F872 - SUM($I875:BC875), $F872 - SUM(BE868:$CV868)), MIN(($F872 - SUM($I875:BC875)) / COUNTIF(BD873:$CV873, \">0\"), BD868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF868:$CV868) < $F872, MIN(BE868, $F872 - SUM($I875:BD875), $F872 - SUM(BF868:$CV868)), MIN(($F872 - SUM($I875:BD875)) / COUNTIF(BE873:$CV873, \">0\"), BE868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG868:$CV868) < $F872, MIN(BF868, $F872 - SUM($I875:BE875), $F872 - SUM(BG868:$CV868)), MIN(($F872 - SUM($I875:BE875)) / COUNTIF(BF873:$CV873, \">0\"), BF868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH868:$CV868) < $F872, MIN(BG868, $F872 - SUM($I875:BF875), $F872 - SUM(BH868:$CV868)), MIN(($F872 - SUM($I875:BF875)) / COUNTIF(BG873:$CV873, \">0\"), BG868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI868:$CV868) < $F872, MIN(BH868, $F872 - SUM($I875:BG875), $F872 - SUM(BI868:$CV868)), MIN(($F872 - SUM($I875:BG875)) / COUNTIF(BH873:$CV873, \">0\"), BH868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ868:$CV868) < $F872, MIN(BI868, $F872 - SUM($I875:BH875), $F872 - SUM(BJ868:$CV868)), MIN(($F872 - SUM($I875:BH875)) / COUNTIF(BI873:$CV873, \">0\"), BI868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK868:$CV868) < $F872, MIN(BJ868, $F872 - SUM($I875:BI875), $F872 - SUM(BK868:$CV868)), MIN(($F872 - SUM($I875:BI875)) / COUNTIF(BJ873:$CV873, \">0\"), BJ868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL868:$CV868) < $F872, MIN(BK868, $F872 - SUM($I875:BJ875), $F872 - SUM(BL868:$CV868)), MIN(($F872 - SUM($I875:BJ875)) / COUNTIF(BK873:$CV873, \">0\"), BK868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM868:$CV868) < $F872, MIN(BL868, $F872 - SUM($I875:BK875), $F872 - SUM(BM868:$CV868)), MIN(($F872 - SUM($I875:BK875)) / COUNTIF(BL873:$CV873, \">0\"), BL868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN868:$CV868) < $F872, MIN(BM868, $F872 - SUM($I875:BL875), $F872 - SUM(BN868:$CV868)), MIN(($F872 - SUM($I875:BL875)) / COUNTIF(BM873:$CV873, \">0\"), BM868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO868:$CV868) < $F872, MIN(BN868, $F872 - SUM($I875:BM875), $F872 - SUM(BO868:$CV868)), MIN(($F872 - SUM($I875:BM875)) / COUNTIF(BN873:$CV873, \">0\"), BN868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP868:$CV868) < $F872, MIN(BO868, $F872 - SUM($I875:BN875), $F872 - SUM(BP868:$CV868)), MIN(($F872 - SUM($I875:BN875)) / COUNTIF(BO873:$CV873, \">0\"), BO868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ868:$CV868) < $F872, MIN(BP868, $F872 - SUM($I875:BO875), $F872 - SUM(BQ868:$CV868)), MIN(($F872 - SUM($I875:BO875)) / COUNTIF(BP873:$CV873, \">0\"), BP868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR868:$CV868) < $F872, MIN(BQ868, $F872 - SUM($I875:BP875), $F872 - SUM(BR868:$CV868)), MIN(($F872 - SUM($I875:BP875)) / COUNTIF(BQ873:$CV873, \">0\"), BQ868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS868:$CV868) < $F872, MIN(BR868, $F872 - SUM($I875:BQ875), $F872 - SUM(BS868:$CV868)), MIN(($F872 - SUM($I875:BQ875)) / COUNTIF(BR873:$CV873, \">0\"), BR868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT868:$CV868) < $F872, MIN(BS868, $F872 - SUM($I875:BR875), $F872 - SUM(BT868:$CV868)), MIN(($F872 - SUM($I875:BR875)) / COUNTIF(BS873:$CV873, \">0\"), BS868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU868:$CV868) < $F872, MIN(BT868, $F872 - SUM($I875:BS875), $F872 - SUM(BU868:$CV868)), MIN(($F872 - SUM($I875:BS875)) / COUNTIF(BT873:$CV873, \">0\"), BT868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV868:$CV868) < $F872, MIN(BU868, $F872 - SUM($I875:BT875), $F872 - SUM(BV868:$CV868)), MIN(($F872 - SUM($I875:BT875)) / COUNTIF(BU873:$CV873, \">0\"), BU868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW868:$CV868) < $F872, MIN(BV868, $F872 - SUM($I875:BU875), $F872 - SUM(BW868:$CV868)), MIN(($F872 - SUM($I875:BU875)) / COUNTIF(BV873:$CV873, \">0\"), BV868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX868:$CV868) < $F872, MIN(BW868, $F872 - SUM($I875:BV875), $F872 - SUM(BX868:$CV868)), MIN(($F872 - SUM($I875:BV875)) / COUNTIF(BW873:$CV873, \">0\"), BW868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY868:$CV868) < $F872, MIN(BX868, $F872 - SUM($I875:BW875), $F872 - SUM(BY868:$CV868)), MIN(($F872 - SUM($I875:BW875)) / COUNTIF(BX873:$CV873, \">0\"), BX868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ868:$CV868) < $F872, MIN(BY868, $F872 - SUM($I875:BX875), $F872 - SUM(BZ868:$CV868)), MIN(($F872 - SUM($I875:BX875)) / COUNTIF(BY873:$CV873, \">0\"), BY868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA868:$CV868) < $F872, MIN(BZ868, $F872 - SUM($I875:BY875), $F872 - SUM(CA868:$CV868)), MIN(($F872 - SUM($I875:BY875)) / COUNTIF(BZ873:$CV873, \">0\"), BZ868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB868:$CV868) < $F872, MIN(CA868, $F872 - SUM($I875:BZ875), $F872 - SUM(CB868:$CV868)), MIN(($F872 - SUM($I875:BZ875)) / COUNTIF(CA873:$CV873, \">0\"), CA868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC868:$CV868) < $F872, MIN(CB868, $F872 - SUM($I875:CA875), $F872 - SUM(CC868:$CV868)), MIN(($F872 - SUM($I875:CA875)) / COUNTIF(CB873:$CV873, \">0\"), CB868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD868:$CV868) < $F872, MIN(CC868, $F872 - SUM($I875:CB875), $F872 - SUM(CD868:$CV868)), MIN(($F872 - SUM($I875:CB875)) / COUNTIF(CC873:$CV873, \">0\"), CC868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE868:$CV868) < $F872, MIN(CD868, $F872 - SUM($I875:CC875), $F872 - SUM(CE868:$CV868)), MIN(($F872 - SUM($I875:CC875)) / COUNTIF(CD873:$CV873, \">0\"), CD868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF868:$CV868) < $F872, MIN(CE868, $F872 - SUM($I875:CD875), $F872 - SUM(CF868:$CV868)), MIN(($F872 - SUM($I875:CD875)) / COUNTIF(CE873:$CV873, \">0\"), CE868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG868:$CV868) < $F872, MIN(CF868, $F872 - SUM($I875:CE875), $F872 - SUM(CG868:$CV868)), MIN(($F872 - SUM($I875:CE875)) / COUNTIF(CF873:$CV873, \">0\"), CF868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH868:$CV868) < $F872, MIN(CG868, $F872 - SUM($I875:CF875), $F872 - SUM(CH868:$CV868)), MIN(($F872 - SUM($I875:CF875)) / COUNTIF(CG873:$CV873, \">0\"), CG868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI868:$CV868) < $F872, MIN(CH868, $F872 - SUM($I875:CG875), $F872 - SUM(CI868:$CV868)), MIN(($F872 - SUM($I875:CG875)) / COUNTIF(CH873:$CV873, \">0\"), CH868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ868:$CV868) < $F872, MIN(CI868, $F872 - SUM($I875:CH875), $F872 - SUM(CJ868:$CV868)), MIN(($F872 - SUM($I875:CH875)) / COUNTIF(CI873:$CV873, \">0\"), CI868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK868:$CV868) < $F872, MIN(CJ868, $F872 - SUM($I875:CI875), $F872 - SUM(CK868:$CV868)), MIN(($F872 - SUM($I875:CI875)) / COUNTIF(CJ873:$CV873, \">0\"), CJ868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL868:$CV868) < $F872, MIN(CK868, $F872 - SUM($I875:CJ875), $F872 - SUM(CL868:$CV868)), MIN(($F872 - SUM($I875:CJ875)) / COUNTIF(CK873:$CV873, \">0\"), CK868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM868:$CV868) < $F872, MIN(CL868, $F872 - SUM($I875:CK875), $F872 - SUM(CM868:$CV868)), MIN(($F872 - SUM($I875:CK875)) / COUNTIF(CL873:$CV873, \">0\"), CL868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN868:$CV868) < $F872, MIN(CM868, $F872 - SUM($I875:CL875), $F872 - SUM(CN868:$CV868)), MIN(($F872 - SUM($I875:CL875)) / COUNTIF(CM873:$CV873, \">0\"), CM868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO868:$CV868) < $F872, MIN(CN868, $F872 - SUM($I875:CM875), $F872 - SUM(CO868:$CV868)), MIN(($F872 - SUM($I875:CM875)) / COUNTIF(CN873:$CV873, \">0\"), CN868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP868:$CV868) < $F872, MIN(CO868, $F872 - SUM($I875:CN875), $F872 - SUM(CP868:$CV868)), MIN(($F872 - SUM($I875:CN875)) / COUNTIF(CO873:$CV873, \">0\"), CO868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ868:$CV868) < $F872, MIN(CP868, $F872 - SUM($I875:CO875), $F872 - SUM(CQ868:$CV868)), MIN(($F872 - SUM($I875:CO875)) / COUNTIF(CP873:$CV873, \">0\"), CP868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR868:$CV868) < $F872, MIN(CQ868, $F872 - SUM($I875:CP875), $F872 - SUM(CR868:$CV868)), MIN(($F872 - SUM($I875:CP875)) / COUNTIF(CQ873:$CV873, \">0\"), CQ868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS868:$CV868) < $F872, MIN(CR868, $F872 - SUM($I875:CQ875), $F872 - SUM(CS868:$CV868)), MIN(($F872 - SUM($I875:CQ875)) / COUNTIF(CR873:$CV873, \">0\"), CR868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT868:$CV868) < $F872, MIN(CS868, $F872 - SUM($I875:CR875), $F872 - SUM(CT868:$CV868)), MIN(($F872 - SUM($I875:CR875)) / COUNTIF(CS873:$CV873, \">0\"), CS868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU868:$CV868) < $F872, MIN(CT868, $F872 - SUM($I875:CS875), $F872 - SUM(CU868:$CV868)), MIN(($F872 - SUM($I875:CS875)) / COUNTIF(CT873:$CV873, \">0\"), CT868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV868:$CV868) < $F872, MIN(CU868, $F872 - SUM($I875:CT875), $F872 - SUM(CV868:$CV868)), MIN(($F872 - SUM($I875:CT875)) / COUNTIF(CU873:$CV873, \">0\"), CU868)) * $F874, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV868:CV868) < $F872, MIN(CV868, $F872 - SUM($I875:CU875), $F872 - SUM($CV868:CV868)), MIN(($F872 - SUM($I875:CU875)) / COUNTIF(CV873:$CV873, \">0\"), CV868)) * $F874, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J876:CV876)","v":1642500},"mmcf",null,null,{"$f":"IF($F874 = 0, J873, J875)","v":0},{"$f":"IF($F874 = 0, K873, K875)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160787.19997239503,164250,164250,164250,164250,164250,164250,164250,164250,157496.56629399658,10216.233733608387,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F874 = 0, BW873, BW875)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J876 > 0, $F870, 0)","v":0},{"$f":"IF(K876 > 0, $F870, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW876 > 0, $F870, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 7"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J880:CV880)","v":555716.20000000088},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51686.168419599708,51686.168419599708,51686.168419599708,51686.168419599708,51686.168419599708,51686.168419599708,51686.168419599708,51686.168419599708,0,27894.537860594515,38110.771594202903,38110.771594202903,38110.771594202903,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J881:CV881)","v":51686.168419599708},"mmcf",null,null,{"$f":"IF(AND(SUM($I880:I880) = 0, J880 > 0), J880, 0)","v":0},{"$f":"IF(AND(SUM($I880:J880) = 0, K880 > 0), K880, 0)","v":0},{"$f":"IF(AND(SUM($I880:K880) = 0, L880 > 0), L880, 0)","v":0},{"$f":"IF(AND(SUM($I880:L880) = 0, M880 > 0), M880, 0)","v":0},{"$f":"IF(AND(SUM($I880:M880) = 0, N880 > 0), N880, 0)","v":0},{"$f":"IF(AND(SUM($I880:N880) = 0, O880 > 0), O880, 0)","v":0},{"$f":"IF(AND(SUM($I880:O880) = 0, P880 > 0), P880, 0)","v":0},{"$f":"IF(AND(SUM($I880:P880) = 0, Q880 > 0), Q880, 0)","v":0},{"$f":"IF(AND(SUM($I880:Q880) = 0, R880 > 0), R880, 0)","v":0},{"$f":"IF(AND(SUM($I880:R880) = 0, S880 > 0), S880, 0)","v":0},{"$f":"IF(AND(SUM($I880:S880) = 0, T880 > 0), T880, 0)","v":0},{"$f":"IF(AND(SUM($I880:T880) = 0, U880 > 0), U880, 0)","v":0},{"$f":"IF(AND(SUM($I880:U880) = 0, V880 > 0), V880, 0)","v":0},{"$f":"IF(AND(SUM($I880:V880) = 0, W880 > 0), W880, 0)","v":0},{"$f":"IF(AND(SUM($I880:W880) = 0, X880 > 0), X880, 0)","v":0},{"$f":"IF(AND(SUM($I880:X880) = 0, Y880 > 0), Y880, 0)","v":0},{"$f":"IF(AND(SUM($I880:Y880) = 0, Z880 > 0), Z880, 0)","v":0},{"$f":"IF(AND(SUM($I880:Z880) = 0, AA880 > 0), AA880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AA880) = 0, AB880 > 0), AB880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AB880) = 0, AC880 > 0), AC880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AC880) = 0, AD880 > 0), AD880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AD880) = 0, AE880 > 0), AE880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AE880) = 0, AF880 > 0), AF880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AF880) = 0, AG880 > 0), AG880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AG880) = 0, AH880 > 0), AH880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AH880) = 0, AI880 > 0), AI880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AI880) = 0, AJ880 > 0), AJ880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AJ880) = 0, AK880 > 0), AK880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AK880) = 0, AL880 > 0), AL880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AL880) = 0, AM880 > 0), AM880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AM880) = 0, AN880 > 0), AN880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AN880) = 0, AO880 > 0), AO880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AO880) = 0, AP880 > 0), AP880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AP880) = 0, AQ880 > 0), AQ880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AQ880) = 0, AR880 > 0), AR880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AR880) = 0, AS880 > 0), AS880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AS880) = 0, AT880 > 0), AT880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AT880) = 0, AU880 > 0), AU880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AU880) = 0, AV880 > 0), AV880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AV880) = 0, AW880 > 0), AW880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AW880) = 0, AX880 > 0), AX880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AX880) = 0, AY880 > 0), AY880, 0)","v":0},{"$f":"IF(AND(SUM($I880:AY880) = 0, AZ880 > 0), AZ880, 0)","v":51686.168419599708},{"$f":"IF(AND(SUM($I880:AZ880) = 0, BA880 > 0), BA880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BA880) = 0, BB880 > 0), BB880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BB880) = 0, BC880 > 0), BC880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BC880) = 0, BD880 > 0), BD880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BD880) = 0, BE880 > 0), BE880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BE880) = 0, BF880 > 0), BF880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BF880) = 0, BG880 > 0), BG880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BG880) = 0, BH880 > 0), BH880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BH880) = 0, BI880 > 0), BI880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BI880) = 0, BJ880 > 0), BJ880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BJ880) = 0, BK880 > 0), BK880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BK880) = 0, BL880 > 0), BL880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BL880) = 0, BM880 > 0), BM880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BM880) = 0, BN880 > 0), BN880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BN880) = 0, BO880 > 0), BO880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BO880) = 0, BP880 > 0), BP880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BP880) = 0, BQ880 > 0), BQ880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BQ880) = 0, BR880 > 0), BR880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BR880) = 0, BS880 > 0), BS880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BS880) = 0, BT880 > 0), BT880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BT880) = 0, BU880 > 0), BU880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BU880) = 0, BV880 > 0), BV880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BV880) = 0, BW880 > 0), BW880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BW880) = 0, BX880 > 0), BX880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BX880) = 0, BY880 > 0), BY880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BY880) = 0, BZ880 > 0), BZ880, 0)","v":0},{"$f":"IF(AND(SUM($I880:BZ880) = 0, CA880 > 0), CA880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CA880) = 0, CB880 > 0), CB880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CB880) = 0, CC880 > 0), CC880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CC880) = 0, CD880 > 0), CD880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CD880) = 0, CE880 > 0), CE880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CE880) = 0, CF880 > 0), CF880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CF880) = 0, CG880 > 0), CG880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CG880) = 0, CH880 > 0), CH880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CH880) = 0, CI880 > 0), CI880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CI880) = 0, CJ880 > 0), CJ880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CJ880) = 0, CK880 > 0), CK880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CK880) = 0, CL880 > 0), CL880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CL880) = 0, CM880 > 0), CM880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CM880) = 0, CN880 > 0), CN880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CN880) = 0, CO880 > 0), CO880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CO880) = 0, CP880 > 0), CP880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CP880) = 0, CQ880 > 0), CQ880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CQ880) = 0, CR880 > 0), CR880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CR880) = 0, CS880 > 0), CS880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CS880) = 0, CT880 > 0), CT880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CT880) = 0, CU880 > 0), CU880, 0)","v":0},{"$f":"IF(AND(SUM($I880:CU880) = 0, CV880 > 0), CV880, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J882:CV882)","v":1},"wells",null,null,{"$f":"ROUNDUP(MIN(J881 / $F$800, $F880 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K881 / $F$800, $F880 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW881 / $F$800, $F880 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F882","v":54750},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F882","v":547500},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J885:CV885)","v":547500},"mmcf",null,null,{"$f":"IF(SUM($I885:I885) < $F884, MIN(J880, $F883, $F884 - SUM($I885:I885)), 0)","v":0},{"$f":"IF(SUM($I885:J885) < $F884, MIN(K880, $F883, $F884 - SUM($I885:J885)), 0)","v":0},{"$f":"IF(SUM($I885:K885) < $F884, MIN(L880, $F883, $F884 - SUM($I885:K885)), 0)","v":0},{"$f":"IF(SUM($I885:L885) < $F884, MIN(M880, $F883, $F884 - SUM($I885:L885)), 0)","v":0},{"$f":"IF(SUM($I885:M885) < $F884, MIN(N880, $F883, $F884 - SUM($I885:M885)), 0)","v":0},{"$f":"IF(SUM($I885:N885) < $F884, MIN(O880, $F883, $F884 - SUM($I885:N885)), 0)","v":0},{"$f":"IF(SUM($I885:O885) < $F884, MIN(P880, $F883, $F884 - SUM($I885:O885)), 0)","v":0},{"$f":"IF(SUM($I885:P885) < $F884, MIN(Q880, $F883, $F884 - SUM($I885:P885)), 0)","v":0},{"$f":"IF(SUM($I885:Q885) < $F884, MIN(R880, $F883, $F884 - SUM($I885:Q885)), 0)","v":0},{"$f":"IF(SUM($I885:R885) < $F884, MIN(S880, $F883, $F884 - SUM($I885:R885)), 0)","v":0},{"$f":"IF(SUM($I885:S885) < $F884, MIN(T880, $F883, $F884 - SUM($I885:S885)), 0)","v":0},{"$f":"IF(SUM($I885:T885) < $F884, MIN(U880, $F883, $F884 - SUM($I885:T885)), 0)","v":0},{"$f":"IF(SUM($I885:U885) < $F884, MIN(V880, $F883, $F884 - SUM($I885:U885)), 0)","v":0},{"$f":"IF(SUM($I885:V885) < $F884, MIN(W880, $F883, $F884 - SUM($I885:V885)), 0)","v":0},{"$f":"IF(SUM($I885:W885) < $F884, MIN(X880, $F883, $F884 - SUM($I885:W885)), 0)","v":0},{"$f":"IF(SUM($I885:X885) < $F884, MIN(Y880, $F883, $F884 - SUM($I885:X885)), 0)","v":0},{"$f":"IF(SUM($I885:Y885) < $F884, MIN(Z880, $F883, $F884 - SUM($I885:Y885)), 0)","v":0},{"$f":"IF(SUM($I885:Z885) < $F884, MIN(AA880, $F883, $F884 - SUM($I885:Z885)), 0)","v":0},{"$f":"IF(SUM($I885:AA885) < $F884, MIN(AB880, $F883, $F884 - SUM($I885:AA885)), 0)","v":0},{"$f":"IF(SUM($I885:AB885) < $F884, MIN(AC880, $F883, $F884 - SUM($I885:AB885)), 0)","v":0},{"$f":"IF(SUM($I885:AC885) < $F884, MIN(AD880, $F883, $F884 - SUM($I885:AC885)), 0)","v":0},{"$f":"IF(SUM($I885:AD885) < $F884, MIN(AE880, $F883, $F884 - SUM($I885:AD885)), 0)","v":0},{"$f":"IF(SUM($I885:AE885) < $F884, MIN(AF880, $F883, $F884 - SUM($I885:AE885)), 0)","v":0},{"$f":"IF(SUM($I885:AF885) < $F884, MIN(AG880, $F883, $F884 - SUM($I885:AF885)), 0)","v":0},{"$f":"IF(SUM($I885:AG885) < $F884, MIN(AH880, $F883, $F884 - SUM($I885:AG885)), 0)","v":0},{"$f":"IF(SUM($I885:AH885) < $F884, MIN(AI880, $F883, $F884 - SUM($I885:AH885)), 0)","v":0},{"$f":"IF(SUM($I885:AI885) < $F884, MIN(AJ880, $F883, $F884 - SUM($I885:AI885)), 0)","v":0},{"$f":"IF(SUM($I885:AJ885) < $F884, MIN(AK880, $F883, $F884 - SUM($I885:AJ885)), 0)","v":0},{"$f":"IF(SUM($I885:AK885) < $F884, MIN(AL880, $F883, $F884 - SUM($I885:AK885)), 0)","v":0},{"$f":"IF(SUM($I885:AL885) < $F884, MIN(AM880, $F883, $F884 - SUM($I885:AL885)), 0)","v":0},{"$f":"IF(SUM($I885:AM885) < $F884, MIN(AN880, $F883, $F884 - SUM($I885:AM885)), 0)","v":0},{"$f":"IF(SUM($I885:AN885) < $F884, MIN(AO880, $F883, $F884 - SUM($I885:AN885)), 0)","v":0},{"$f":"IF(SUM($I885:AO885) < $F884, MIN(AP880, $F883, $F884 - SUM($I885:AO885)), 0)","v":0},{"$f":"IF(SUM($I885:AP885) < $F884, MIN(AQ880, $F883, $F884 - SUM($I885:AP885)), 0)","v":0},{"$f":"IF(SUM($I885:AQ885) < $F884, MIN(AR880, $F883, $F884 - SUM($I885:AQ885)), 0)","v":0},{"$f":"IF(SUM($I885:AR885) < $F884, MIN(AS880, $F883, $F884 - SUM($I885:AR885)), 0)","v":0},{"$f":"IF(SUM($I885:AS885) < $F884, MIN(AT880, $F883, $F884 - SUM($I885:AS885)), 0)","v":0},{"$f":"IF(SUM($I885:AT885) < $F884, MIN(AU880, $F883, $F884 - SUM($I885:AT885)), 0)","v":0},{"$f":"IF(SUM($I885:AU885) < $F884, MIN(AV880, $F883, $F884 - SUM($I885:AU885)), 0)","v":0},{"$f":"IF(SUM($I885:AV885) < $F884, MIN(AW880, $F883, $F884 - SUM($I885:AV885)), 0)","v":0},{"$f":"IF(SUM($I885:AW885) < $F884, MIN(AX880, $F883, $F884 - SUM($I885:AW885)), 0)","v":0},{"$f":"IF(SUM($I885:AX885) < $F884, MIN(AY880, $F883, $F884 - SUM($I885:AX885)), 0)","v":0},{"$f":"IF(SUM($I885:AY885) < $F884, MIN(AZ880, $F883, $F884 - SUM($I885:AY885)), 0)","v":51686.168419599708},{"$f":"IF(SUM($I885:AZ885) < $F884, MIN(BA880, $F883, $F884 - SUM($I885:AZ885)), 0)","v":51686.168419599708},{"$f":"IF(SUM($I885:BA885) < $F884, MIN(BB880, $F883, $F884 - SUM($I885:BA885)), 0)","v":51686.168419599708},{"$f":"IF(SUM($I885:BB885) < $F884, MIN(BC880, $F883, $F884 - SUM($I885:BB885)), 0)","v":51686.168419599708},{"$f":"IF(SUM($I885:BC885) < $F884, MIN(BD880, $F883, $F884 - SUM($I885:BC885)), 0)","v":51686.168419599708},{"$f":"IF(SUM($I885:BD885) < $F884, MIN(BE880, $F883, $F884 - SUM($I885:BD885)), 0)","v":51686.168419599708},{"$f":"IF(SUM($I885:BE885) < $F884, MIN(BF880, $F883, $F884 - SUM($I885:BE885)), 0)","v":51686.168419599708},{"$f":"IF(SUM($I885:BF885) < $F884, MIN(BG880, $F883, $F884 - SUM($I885:BF885)), 0)","v":51686.168419599708},{"$f":"IF(SUM($I885:BG885) < $F884, MIN(BH880, $F883, $F884 - SUM($I885:BG885)), 0)","v":0},{"$f":"IF(SUM($I885:BH885) < $F884, MIN(BI880, $F883, $F884 - SUM($I885:BH885)), 0)","v":27894.537860594515},{"$f":"IF(SUM($I885:BI885) < $F884, MIN(BJ880, $F883, $F884 - SUM($I885:BI885)), 0)","v":38110.771594202903},{"$f":"IF(SUM($I885:BJ885) < $F884, MIN(BK880, $F883, $F884 - SUM($I885:BJ885)), 0)","v":38110.771594202903},{"$f":"IF(SUM($I885:BK885) < $F884, MIN(BL880, $F883, $F884 - SUM($I885:BK885)), 0)","v":29894.571594202018},{"$f":"IF(SUM($I885:BL885) < $F884, MIN(BM880, $F883, $F884 - SUM($I885:BL885)), 0)","v":0},{"$f":"IF(SUM($I885:BM885) < $F884, MIN(BN880, $F883, $F884 - SUM($I885:BM885)), 0)","v":0},{"$f":"IF(SUM($I885:BN885) < $F884, MIN(BO880, $F883, $F884 - SUM($I885:BN885)), 0)","v":0},{"$f":"IF(SUM($I885:BO885) < $F884, MIN(BP880, $F883, $F884 - SUM($I885:BO885)), 0)","v":0},{"$f":"IF(SUM($I885:BP885) < $F884, MIN(BQ880, $F883, $F884 - SUM($I885:BP885)), 0)","v":0},{"$f":"IF(SUM($I885:BQ885) < $F884, MIN(BR880, $F883, $F884 - SUM($I885:BQ885)), 0)","v":0},{"$f":"IF(SUM($I885:BR885) < $F884, MIN(BS880, $F883, $F884 - SUM($I885:BR885)), 0)","v":0},{"$f":"IF(SUM($I885:BS885) < $F884, MIN(BT880, $F883, $F884 - SUM($I885:BS885)), 0)","v":0},{"$f":"IF(SUM($I885:BT885) < $F884, MIN(BU880, $F883, $F884 - SUM($I885:BT885)), 0)","v":0},{"$f":"IF(SUM($I885:BU885) < $F884, MIN(BV880, $F883, $F884 - SUM($I885:BU885)), 0)","v":0},{"$f":"IF(SUM($I885:BV885) < $F884, MIN(BW880, $F883, $F884 - SUM($I885:BV885)), 0)","v":0},{"$f":"IF(SUM($I885:BW885) < $F884, MIN(BX880, $F883, $F884 - SUM($I885:BW885)), 0)","v":0},{"$f":"IF(SUM($I885:BX885) < $F884, MIN(BY880, $F883, $F884 - SUM($I885:BX885)), 0)","v":0},{"$f":"IF(SUM($I885:BY885) < $F884, MIN(BZ880, $F883, $F884 - SUM($I885:BY885)), 0)","v":0},{"$f":"IF(SUM($I885:BZ885) < $F884, MIN(CA880, $F883, $F884 - SUM($I885:BZ885)), 0)","v":0},{"$f":"IF(SUM($I885:CA885) < $F884, MIN(CB880, $F883, $F884 - SUM($I885:CA885)), 0)","v":0},{"$f":"IF(SUM($I885:CB885) < $F884, MIN(CC880, $F883, $F884 - SUM($I885:CB885)), 0)","v":0},{"$f":"IF(SUM($I885:CC885) < $F884, MIN(CD880, $F883, $F884 - SUM($I885:CC885)), 0)","v":0},{"$f":"IF(SUM($I885:CD885) < $F884, MIN(CE880, $F883, $F884 - SUM($I885:CD885)), 0)","v":0},{"$f":"IF(SUM($I885:CE885) < $F884, MIN(CF880, $F883, $F884 - SUM($I885:CE885)), 0)","v":0},{"$f":"IF(SUM($I885:CF885) < $F884, MIN(CG880, $F883, $F884 - SUM($I885:CF885)), 0)","v":0},{"$f":"IF(SUM($I885:CG885) < $F884, MIN(CH880, $F883, $F884 - SUM($I885:CG885)), 0)","v":0},{"$f":"IF(SUM($I885:CH885) < $F884, MIN(CI880, $F883, $F884 - SUM($I885:CH885)), 0)","v":0},{"$f":"IF(SUM($I885:CI885) < $F884, MIN(CJ880, $F883, $F884 - SUM($I885:CI885)), 0)","v":0},{"$f":"IF(SUM($I885:CJ885) < $F884, MIN(CK880, $F883, $F884 - SUM($I885:CJ885)), 0)","v":0},{"$f":"IF(SUM($I885:CK885) < $F884, MIN(CL880, $F883, $F884 - SUM($I885:CK885)), 0)","v":0},{"$f":"IF(SUM($I885:CL885) < $F884, MIN(CM880, $F883, $F884 - SUM($I885:CL885)), 0)","v":0},{"$f":"IF(SUM($I885:CM885) < $F884, MIN(CN880, $F883, $F884 - SUM($I885:CM885)), 0)","v":0},{"$f":"IF(SUM($I885:CN885) < $F884, MIN(CO880, $F883, $F884 - SUM($I885:CN885)), 0)","v":0},{"$f":"IF(SUM($I885:CO885) < $F884, MIN(CP880, $F883, $F884 - SUM($I885:CO885)), 0)","v":0},{"$f":"IF(SUM($I885:CP885) < $F884, MIN(CQ880, $F883, $F884 - SUM($I885:CP885)), 0)","v":0},{"$f":"IF(SUM($I885:CQ885) < $F884, MIN(CR880, $F883, $F884 - SUM($I885:CQ885)), 0)","v":0},{"$f":"IF(SUM($I885:CR885) < $F884, MIN(CS880, $F883, $F884 - SUM($I885:CR885)), 0)","v":0},{"$f":"IF(SUM($I885:CS885) < $F884, MIN(CT880, $F883, $F884 - SUM($I885:CS885)), 0)","v":0},{"$f":"IF(SUM($I885:CT885) < $F884, MIN(CU880, $F883, $F884 - SUM($I885:CT885)), 0)","v":0},{"$f":"IF(SUM($I885:CU885) < $F884, MIN(CV880, $F883, $F884 - SUM($I885:CU885)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F885 < F884, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K880:$CV880) < $F884, MIN(J880, $F884 - SUM($I887:I887), $F884 - SUM(K880:$CV880)), MIN(($F884 - SUM($I887:I887)) / COUNTIF(J885:$CV885, \">0\"), J880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(L880:$CV880) < $F884, MIN(K880, $F884 - SUM($I887:J887), $F884 - SUM(L880:$CV880)), MIN(($F884 - SUM($I887:J887)) / COUNTIF(K885:$CV885, \">0\"), K880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(M880:$CV880) < $F884, MIN(L880, $F884 - SUM($I887:K887), $F884 - SUM(M880:$CV880)), MIN(($F884 - SUM($I887:K887)) / COUNTIF(L885:$CV885, \">0\"), L880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(N880:$CV880) < $F884, MIN(M880, $F884 - SUM($I887:L887), $F884 - SUM(N880:$CV880)), MIN(($F884 - SUM($I887:L887)) / COUNTIF(M885:$CV885, \">0\"), M880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(O880:$CV880) < $F884, MIN(N880, $F884 - SUM($I887:M887), $F884 - SUM(O880:$CV880)), MIN(($F884 - SUM($I887:M887)) / COUNTIF(N885:$CV885, \">0\"), N880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(P880:$CV880) < $F884, MIN(O880, $F884 - SUM($I887:N887), $F884 - SUM(P880:$CV880)), MIN(($F884 - SUM($I887:N887)) / COUNTIF(O885:$CV885, \">0\"), O880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q880:$CV880) < $F884, MIN(P880, $F884 - SUM($I887:O887), $F884 - SUM(Q880:$CV880)), MIN(($F884 - SUM($I887:O887)) / COUNTIF(P885:$CV885, \">0\"), P880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(R880:$CV880) < $F884, MIN(Q880, $F884 - SUM($I887:P887), $F884 - SUM(R880:$CV880)), MIN(($F884 - SUM($I887:P887)) / COUNTIF(Q885:$CV885, \">0\"), Q880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(S880:$CV880) < $F884, MIN(R880, $F884 - SUM($I887:Q887), $F884 - SUM(S880:$CV880)), MIN(($F884 - SUM($I887:Q887)) / COUNTIF(R885:$CV885, \">0\"), R880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(T880:$CV880) < $F884, MIN(S880, $F884 - SUM($I887:R887), $F884 - SUM(T880:$CV880)), MIN(($F884 - SUM($I887:R887)) / COUNTIF(S885:$CV885, \">0\"), S880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(U880:$CV880) < $F884, MIN(T880, $F884 - SUM($I887:S887), $F884 - SUM(U880:$CV880)), MIN(($F884 - SUM($I887:S887)) / COUNTIF(T885:$CV885, \">0\"), T880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(V880:$CV880) < $F884, MIN(U880, $F884 - SUM($I887:T887), $F884 - SUM(V880:$CV880)), MIN(($F884 - SUM($I887:T887)) / COUNTIF(U885:$CV885, \">0\"), U880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(W880:$CV880) < $F884, MIN(V880, $F884 - SUM($I887:U887), $F884 - SUM(W880:$CV880)), MIN(($F884 - SUM($I887:U887)) / COUNTIF(V885:$CV885, \">0\"), V880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(X880:$CV880) < $F884, MIN(W880, $F884 - SUM($I887:V887), $F884 - SUM(X880:$CV880)), MIN(($F884 - SUM($I887:V887)) / COUNTIF(W885:$CV885, \">0\"), W880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y880:$CV880) < $F884, MIN(X880, $F884 - SUM($I887:W887), $F884 - SUM(Y880:$CV880)), MIN(($F884 - SUM($I887:W887)) / COUNTIF(X885:$CV885, \">0\"), X880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z880:$CV880) < $F884, MIN(Y880, $F884 - SUM($I887:X887), $F884 - SUM(Z880:$CV880)), MIN(($F884 - SUM($I887:X887)) / COUNTIF(Y885:$CV885, \">0\"), Y880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA880:$CV880) < $F884, MIN(Z880, $F884 - SUM($I887:Y887), $F884 - SUM(AA880:$CV880)), MIN(($F884 - SUM($I887:Y887)) / COUNTIF(Z885:$CV885, \">0\"), Z880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB880:$CV880) < $F884, MIN(AA880, $F884 - SUM($I887:Z887), $F884 - SUM(AB880:$CV880)), MIN(($F884 - SUM($I887:Z887)) / COUNTIF(AA885:$CV885, \">0\"), AA880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC880:$CV880) < $F884, MIN(AB880, $F884 - SUM($I887:AA887), $F884 - SUM(AC880:$CV880)), MIN(($F884 - SUM($I887:AA887)) / COUNTIF(AB885:$CV885, \">0\"), AB880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD880:$CV880) < $F884, MIN(AC880, $F884 - SUM($I887:AB887), $F884 - SUM(AD880:$CV880)), MIN(($F884 - SUM($I887:AB887)) / COUNTIF(AC885:$CV885, \">0\"), AC880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE880:$CV880) < $F884, MIN(AD880, $F884 - SUM($I887:AC887), $F884 - SUM(AE880:$CV880)), MIN(($F884 - SUM($I887:AC887)) / COUNTIF(AD885:$CV885, \">0\"), AD880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF880:$CV880) < $F884, MIN(AE880, $F884 - SUM($I887:AD887), $F884 - SUM(AF880:$CV880)), MIN(($F884 - SUM($I887:AD887)) / COUNTIF(AE885:$CV885, \">0\"), AE880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG880:$CV880) < $F884, MIN(AF880, $F884 - SUM($I887:AE887), $F884 - SUM(AG880:$CV880)), MIN(($F884 - SUM($I887:AE887)) / COUNTIF(AF885:$CV885, \">0\"), AF880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH880:$CV880) < $F884, MIN(AG880, $F884 - SUM($I887:AF887), $F884 - SUM(AH880:$CV880)), MIN(($F884 - SUM($I887:AF887)) / COUNTIF(AG885:$CV885, \">0\"), AG880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI880:$CV880) < $F884, MIN(AH880, $F884 - SUM($I887:AG887), $F884 - SUM(AI880:$CV880)), MIN(($F884 - SUM($I887:AG887)) / COUNTIF(AH885:$CV885, \">0\"), AH880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ880:$CV880) < $F884, MIN(AI880, $F884 - SUM($I887:AH887), $F884 - SUM(AJ880:$CV880)), MIN(($F884 - SUM($I887:AH887)) / COUNTIF(AI885:$CV885, \">0\"), AI880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK880:$CV880) < $F884, MIN(AJ880, $F884 - SUM($I887:AI887), $F884 - SUM(AK880:$CV880)), MIN(($F884 - SUM($I887:AI887)) / COUNTIF(AJ885:$CV885, \">0\"), AJ880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL880:$CV880) < $F884, MIN(AK880, $F884 - SUM($I887:AJ887), $F884 - SUM(AL880:$CV880)), MIN(($F884 - SUM($I887:AJ887)) / COUNTIF(AK885:$CV885, \">0\"), AK880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM880:$CV880) < $F884, MIN(AL880, $F884 - SUM($I887:AK887), $F884 - SUM(AM880:$CV880)), MIN(($F884 - SUM($I887:AK887)) / COUNTIF(AL885:$CV885, \">0\"), AL880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN880:$CV880) < $F884, MIN(AM880, $F884 - SUM($I887:AL887), $F884 - SUM(AN880:$CV880)), MIN(($F884 - SUM($I887:AL887)) / COUNTIF(AM885:$CV885, \">0\"), AM880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO880:$CV880) < $F884, MIN(AN880, $F884 - SUM($I887:AM887), $F884 - SUM(AO880:$CV880)), MIN(($F884 - SUM($I887:AM887)) / COUNTIF(AN885:$CV885, \">0\"), AN880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP880:$CV880) < $F884, MIN(AO880, $F884 - SUM($I887:AN887), $F884 - SUM(AP880:$CV880)), MIN(($F884 - SUM($I887:AN887)) / COUNTIF(AO885:$CV885, \">0\"), AO880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ880:$CV880) < $F884, MIN(AP880, $F884 - SUM($I887:AO887), $F884 - SUM(AQ880:$CV880)), MIN(($F884 - SUM($I887:AO887)) / COUNTIF(AP885:$CV885, \">0\"), AP880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR880:$CV880) < $F884, MIN(AQ880, $F884 - SUM($I887:AP887), $F884 - SUM(AR880:$CV880)), MIN(($F884 - SUM($I887:AP887)) / COUNTIF(AQ885:$CV885, \">0\"), AQ880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS880:$CV880) < $F884, MIN(AR880, $F884 - SUM($I887:AQ887), $F884 - SUM(AS880:$CV880)), MIN(($F884 - SUM($I887:AQ887)) / COUNTIF(AR885:$CV885, \">0\"), AR880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT880:$CV880) < $F884, MIN(AS880, $F884 - SUM($I887:AR887), $F884 - SUM(AT880:$CV880)), MIN(($F884 - SUM($I887:AR887)) / COUNTIF(AS885:$CV885, \">0\"), AS880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU880:$CV880) < $F884, MIN(AT880, $F884 - SUM($I887:AS887), $F884 - SUM(AU880:$CV880)), MIN(($F884 - SUM($I887:AS887)) / COUNTIF(AT885:$CV885, \">0\"), AT880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV880:$CV880) < $F884, MIN(AU880, $F884 - SUM($I887:AT887), $F884 - SUM(AV880:$CV880)), MIN(($F884 - SUM($I887:AT887)) / COUNTIF(AU885:$CV885, \">0\"), AU880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW880:$CV880) < $F884, MIN(AV880, $F884 - SUM($I887:AU887), $F884 - SUM(AW880:$CV880)), MIN(($F884 - SUM($I887:AU887)) / COUNTIF(AV885:$CV885, \">0\"), AV880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX880:$CV880) < $F884, MIN(AW880, $F884 - SUM($I887:AV887), $F884 - SUM(AX880:$CV880)), MIN(($F884 - SUM($I887:AV887)) / COUNTIF(AW885:$CV885, \">0\"), AW880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY880:$CV880) < $F884, MIN(AX880, $F884 - SUM($I887:AW887), $F884 - SUM(AY880:$CV880)), MIN(($F884 - SUM($I887:AW887)) / COUNTIF(AX885:$CV885, \">0\"), AX880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ880:$CV880) < $F884, MIN(AY880, $F884 - SUM($I887:AX887), $F884 - SUM(AZ880:$CV880)), MIN(($F884 - SUM($I887:AX887)) / COUNTIF(AY885:$CV885, \">0\"), AY880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA880:$CV880) < $F884, MIN(AZ880, $F884 - SUM($I887:AY887), $F884 - SUM(BA880:$CV880)), MIN(($F884 - SUM($I887:AY887)) / COUNTIF(AZ885:$CV885, \">0\"), AZ880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB880:$CV880) < $F884, MIN(BA880, $F884 - SUM($I887:AZ887), $F884 - SUM(BB880:$CV880)), MIN(($F884 - SUM($I887:AZ887)) / COUNTIF(BA885:$CV885, \">0\"), BA880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC880:$CV880) < $F884, MIN(BB880, $F884 - SUM($I887:BA887), $F884 - SUM(BC880:$CV880)), MIN(($F884 - SUM($I887:BA887)) / COUNTIF(BB885:$CV885, \">0\"), BB880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD880:$CV880) < $F884, MIN(BC880, $F884 - SUM($I887:BB887), $F884 - SUM(BD880:$CV880)), MIN(($F884 - SUM($I887:BB887)) / COUNTIF(BC885:$CV885, \">0\"), BC880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE880:$CV880) < $F884, MIN(BD880, $F884 - SUM($I887:BC887), $F884 - SUM(BE880:$CV880)), MIN(($F884 - SUM($I887:BC887)) / COUNTIF(BD885:$CV885, \">0\"), BD880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF880:$CV880) < $F884, MIN(BE880, $F884 - SUM($I887:BD887), $F884 - SUM(BF880:$CV880)), MIN(($F884 - SUM($I887:BD887)) / COUNTIF(BE885:$CV885, \">0\"), BE880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG880:$CV880) < $F884, MIN(BF880, $F884 - SUM($I887:BE887), $F884 - SUM(BG880:$CV880)), MIN(($F884 - SUM($I887:BE887)) / COUNTIF(BF885:$CV885, \">0\"), BF880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH880:$CV880) < $F884, MIN(BG880, $F884 - SUM($I887:BF887), $F884 - SUM(BH880:$CV880)), MIN(($F884 - SUM($I887:BF887)) / COUNTIF(BG885:$CV885, \">0\"), BG880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI880:$CV880) < $F884, MIN(BH880, $F884 - SUM($I887:BG887), $F884 - SUM(BI880:$CV880)), MIN(($F884 - SUM($I887:BG887)) / COUNTIF(BH885:$CV885, \">0\"), BH880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ880:$CV880) < $F884, MIN(BI880, $F884 - SUM($I887:BH887), $F884 - SUM(BJ880:$CV880)), MIN(($F884 - SUM($I887:BH887)) / COUNTIF(BI885:$CV885, \">0\"), BI880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK880:$CV880) < $F884, MIN(BJ880, $F884 - SUM($I887:BI887), $F884 - SUM(BK880:$CV880)), MIN(($F884 - SUM($I887:BI887)) / COUNTIF(BJ885:$CV885, \">0\"), BJ880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL880:$CV880) < $F884, MIN(BK880, $F884 - SUM($I887:BJ887), $F884 - SUM(BL880:$CV880)), MIN(($F884 - SUM($I887:BJ887)) / COUNTIF(BK885:$CV885, \">0\"), BK880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM880:$CV880) < $F884, MIN(BL880, $F884 - SUM($I887:BK887), $F884 - SUM(BM880:$CV880)), MIN(($F884 - SUM($I887:BK887)) / COUNTIF(BL885:$CV885, \">0\"), BL880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN880:$CV880) < $F884, MIN(BM880, $F884 - SUM($I887:BL887), $F884 - SUM(BN880:$CV880)), MIN(($F884 - SUM($I887:BL887)) / COUNTIF(BM885:$CV885, \">0\"), BM880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO880:$CV880) < $F884, MIN(BN880, $F884 - SUM($I887:BM887), $F884 - SUM(BO880:$CV880)), MIN(($F884 - SUM($I887:BM887)) / COUNTIF(BN885:$CV885, \">0\"), BN880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP880:$CV880) < $F884, MIN(BO880, $F884 - SUM($I887:BN887), $F884 - SUM(BP880:$CV880)), MIN(($F884 - SUM($I887:BN887)) / COUNTIF(BO885:$CV885, \">0\"), BO880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ880:$CV880) < $F884, MIN(BP880, $F884 - SUM($I887:BO887), $F884 - SUM(BQ880:$CV880)), MIN(($F884 - SUM($I887:BO887)) / COUNTIF(BP885:$CV885, \">0\"), BP880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR880:$CV880) < $F884, MIN(BQ880, $F884 - SUM($I887:BP887), $F884 - SUM(BR880:$CV880)), MIN(($F884 - SUM($I887:BP887)) / COUNTIF(BQ885:$CV885, \">0\"), BQ880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS880:$CV880) < $F884, MIN(BR880, $F884 - SUM($I887:BQ887), $F884 - SUM(BS880:$CV880)), MIN(($F884 - SUM($I887:BQ887)) / COUNTIF(BR885:$CV885, \">0\"), BR880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT880:$CV880) < $F884, MIN(BS880, $F884 - SUM($I887:BR887), $F884 - SUM(BT880:$CV880)), MIN(($F884 - SUM($I887:BR887)) / COUNTIF(BS885:$CV885, \">0\"), BS880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU880:$CV880) < $F884, MIN(BT880, $F884 - SUM($I887:BS887), $F884 - SUM(BU880:$CV880)), MIN(($F884 - SUM($I887:BS887)) / COUNTIF(BT885:$CV885, \">0\"), BT880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV880:$CV880) < $F884, MIN(BU880, $F884 - SUM($I887:BT887), $F884 - SUM(BV880:$CV880)), MIN(($F884 - SUM($I887:BT887)) / COUNTIF(BU885:$CV885, \">0\"), BU880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW880:$CV880) < $F884, MIN(BV880, $F884 - SUM($I887:BU887), $F884 - SUM(BW880:$CV880)), MIN(($F884 - SUM($I887:BU887)) / COUNTIF(BV885:$CV885, \">0\"), BV880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX880:$CV880) < $F884, MIN(BW880, $F884 - SUM($I887:BV887), $F884 - SUM(BX880:$CV880)), MIN(($F884 - SUM($I887:BV887)) / COUNTIF(BW885:$CV885, \">0\"), BW880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY880:$CV880) < $F884, MIN(BX880, $F884 - SUM($I887:BW887), $F884 - SUM(BY880:$CV880)), MIN(($F884 - SUM($I887:BW887)) / COUNTIF(BX885:$CV885, \">0\"), BX880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ880:$CV880) < $F884, MIN(BY880, $F884 - SUM($I887:BX887), $F884 - SUM(BZ880:$CV880)), MIN(($F884 - SUM($I887:BX887)) / COUNTIF(BY885:$CV885, \">0\"), BY880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA880:$CV880) < $F884, MIN(BZ880, $F884 - SUM($I887:BY887), $F884 - SUM(CA880:$CV880)), MIN(($F884 - SUM($I887:BY887)) / COUNTIF(BZ885:$CV885, \">0\"), BZ880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB880:$CV880) < $F884, MIN(CA880, $F884 - SUM($I887:BZ887), $F884 - SUM(CB880:$CV880)), MIN(($F884 - SUM($I887:BZ887)) / COUNTIF(CA885:$CV885, \">0\"), CA880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC880:$CV880) < $F884, MIN(CB880, $F884 - SUM($I887:CA887), $F884 - SUM(CC880:$CV880)), MIN(($F884 - SUM($I887:CA887)) / COUNTIF(CB885:$CV885, \">0\"), CB880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD880:$CV880) < $F884, MIN(CC880, $F884 - SUM($I887:CB887), $F884 - SUM(CD880:$CV880)), MIN(($F884 - SUM($I887:CB887)) / COUNTIF(CC885:$CV885, \">0\"), CC880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE880:$CV880) < $F884, MIN(CD880, $F884 - SUM($I887:CC887), $F884 - SUM(CE880:$CV880)), MIN(($F884 - SUM($I887:CC887)) / COUNTIF(CD885:$CV885, \">0\"), CD880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF880:$CV880) < $F884, MIN(CE880, $F884 - SUM($I887:CD887), $F884 - SUM(CF880:$CV880)), MIN(($F884 - SUM($I887:CD887)) / COUNTIF(CE885:$CV885, \">0\"), CE880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG880:$CV880) < $F884, MIN(CF880, $F884 - SUM($I887:CE887), $F884 - SUM(CG880:$CV880)), MIN(($F884 - SUM($I887:CE887)) / COUNTIF(CF885:$CV885, \">0\"), CF880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH880:$CV880) < $F884, MIN(CG880, $F884 - SUM($I887:CF887), $F884 - SUM(CH880:$CV880)), MIN(($F884 - SUM($I887:CF887)) / COUNTIF(CG885:$CV885, \">0\"), CG880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI880:$CV880) < $F884, MIN(CH880, $F884 - SUM($I887:CG887), $F884 - SUM(CI880:$CV880)), MIN(($F884 - SUM($I887:CG887)) / COUNTIF(CH885:$CV885, \">0\"), CH880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ880:$CV880) < $F884, MIN(CI880, $F884 - SUM($I887:CH887), $F884 - SUM(CJ880:$CV880)), MIN(($F884 - SUM($I887:CH887)) / COUNTIF(CI885:$CV885, \">0\"), CI880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK880:$CV880) < $F884, MIN(CJ880, $F884 - SUM($I887:CI887), $F884 - SUM(CK880:$CV880)), MIN(($F884 - SUM($I887:CI887)) / COUNTIF(CJ885:$CV885, \">0\"), CJ880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL880:$CV880) < $F884, MIN(CK880, $F884 - SUM($I887:CJ887), $F884 - SUM(CL880:$CV880)), MIN(($F884 - SUM($I887:CJ887)) / COUNTIF(CK885:$CV885, \">0\"), CK880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM880:$CV880) < $F884, MIN(CL880, $F884 - SUM($I887:CK887), $F884 - SUM(CM880:$CV880)), MIN(($F884 - SUM($I887:CK887)) / COUNTIF(CL885:$CV885, \">0\"), CL880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN880:$CV880) < $F884, MIN(CM880, $F884 - SUM($I887:CL887), $F884 - SUM(CN880:$CV880)), MIN(($F884 - SUM($I887:CL887)) / COUNTIF(CM885:$CV885, \">0\"), CM880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO880:$CV880) < $F884, MIN(CN880, $F884 - SUM($I887:CM887), $F884 - SUM(CO880:$CV880)), MIN(($F884 - SUM($I887:CM887)) / COUNTIF(CN885:$CV885, \">0\"), CN880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP880:$CV880) < $F884, MIN(CO880, $F884 - SUM($I887:CN887), $F884 - SUM(CP880:$CV880)), MIN(($F884 - SUM($I887:CN887)) / COUNTIF(CO885:$CV885, \">0\"), CO880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ880:$CV880) < $F884, MIN(CP880, $F884 - SUM($I887:CO887), $F884 - SUM(CQ880:$CV880)), MIN(($F884 - SUM($I887:CO887)) / COUNTIF(CP885:$CV885, \">0\"), CP880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR880:$CV880) < $F884, MIN(CQ880, $F884 - SUM($I887:CP887), $F884 - SUM(CR880:$CV880)), MIN(($F884 - SUM($I887:CP887)) / COUNTIF(CQ885:$CV885, \">0\"), CQ880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS880:$CV880) < $F884, MIN(CR880, $F884 - SUM($I887:CQ887), $F884 - SUM(CS880:$CV880)), MIN(($F884 - SUM($I887:CQ887)) / COUNTIF(CR885:$CV885, \">0\"), CR880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT880:$CV880) < $F884, MIN(CS880, $F884 - SUM($I887:CR887), $F884 - SUM(CT880:$CV880)), MIN(($F884 - SUM($I887:CR887)) / COUNTIF(CS885:$CV885, \">0\"), CS880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU880:$CV880) < $F884, MIN(CT880, $F884 - SUM($I887:CS887), $F884 - SUM(CU880:$CV880)), MIN(($F884 - SUM($I887:CS887)) / COUNTIF(CT885:$CV885, \">0\"), CT880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV880:$CV880) < $F884, MIN(CU880, $F884 - SUM($I887:CT887), $F884 - SUM(CV880:$CV880)), MIN(($F884 - SUM($I887:CT887)) / COUNTIF(CU885:$CV885, \">0\"), CU880)) * $F886, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV880:CV880) < $F884, MIN(CV880, $F884 - SUM($I887:CU887), $F884 - SUM($CV880:CV880)), MIN(($F884 - SUM($I887:CU887)) / COUNTIF(CV885:$CV885, \">0\"), CV880)) * $F886, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J888:CV888)","v":547500},"mmcf",null,null,{"$f":"IF($F886 = 0, J885, J887)","v":0},{"$f":"IF($F886 = 0, K885, K887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51686.168419599708,51686.168419599708,51686.168419599708,51686.168419599708,51686.168419599708,51686.168419599708,51686.168419599708,51686.168419599708,0,27894.537860594515,38110.771594202903,38110.771594202903,29894.571594202018,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F886 = 0, BW885, BW887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J888 > 0, $F882, 0)","v":0},{"$f":"IF(K888 > 0, $F882, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW888 > 0, $F882, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 8"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J892:CV892)","v":8216.2000000008848},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8216.2000000008848,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J893:CV893)","v":8216.2000000008848},"mmcf",null,null,{"$f":"IF(AND(SUM($I892:I892) = 0, J892 > 0), J892, 0)","v":0},{"$f":"IF(AND(SUM($I892:J892) = 0, K892 > 0), K892, 0)","v":0},{"$f":"IF(AND(SUM($I892:K892) = 0, L892 > 0), L892, 0)","v":0},{"$f":"IF(AND(SUM($I892:L892) = 0, M892 > 0), M892, 0)","v":0},{"$f":"IF(AND(SUM($I892:M892) = 0, N892 > 0), N892, 0)","v":0},{"$f":"IF(AND(SUM($I892:N892) = 0, O892 > 0), O892, 0)","v":0},{"$f":"IF(AND(SUM($I892:O892) = 0, P892 > 0), P892, 0)","v":0},{"$f":"IF(AND(SUM($I892:P892) = 0, Q892 > 0), Q892, 0)","v":0},{"$f":"IF(AND(SUM($I892:Q892) = 0, R892 > 0), R892, 0)","v":0},{"$f":"IF(AND(SUM($I892:R892) = 0, S892 > 0), S892, 0)","v":0},{"$f":"IF(AND(SUM($I892:S892) = 0, T892 > 0), T892, 0)","v":0},{"$f":"IF(AND(SUM($I892:T892) = 0, U892 > 0), U892, 0)","v":0},{"$f":"IF(AND(SUM($I892:U892) = 0, V892 > 0), V892, 0)","v":0},{"$f":"IF(AND(SUM($I892:V892) = 0, W892 > 0), W892, 0)","v":0},{"$f":"IF(AND(SUM($I892:W892) = 0, X892 > 0), X892, 0)","v":0},{"$f":"IF(AND(SUM($I892:X892) = 0, Y892 > 0), Y892, 0)","v":0},{"$f":"IF(AND(SUM($I892:Y892) = 0, Z892 > 0), Z892, 0)","v":0},{"$f":"IF(AND(SUM($I892:Z892) = 0, AA892 > 0), AA892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AA892) = 0, AB892 > 0), AB892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AB892) = 0, AC892 > 0), AC892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AC892) = 0, AD892 > 0), AD892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AD892) = 0, AE892 > 0), AE892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AE892) = 0, AF892 > 0), AF892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AF892) = 0, AG892 > 0), AG892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AG892) = 0, AH892 > 0), AH892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AH892) = 0, AI892 > 0), AI892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AI892) = 0, AJ892 > 0), AJ892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AJ892) = 0, AK892 > 0), AK892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AK892) = 0, AL892 > 0), AL892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AL892) = 0, AM892 > 0), AM892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AM892) = 0, AN892 > 0), AN892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AN892) = 0, AO892 > 0), AO892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AO892) = 0, AP892 > 0), AP892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AP892) = 0, AQ892 > 0), AQ892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AQ892) = 0, AR892 > 0), AR892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AR892) = 0, AS892 > 0), AS892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AS892) = 0, AT892 > 0), AT892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AT892) = 0, AU892 > 0), AU892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AU892) = 0, AV892 > 0), AV892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AV892) = 0, AW892 > 0), AW892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AW892) = 0, AX892 > 0), AX892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AX892) = 0, AY892 > 0), AY892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AY892) = 0, AZ892 > 0), AZ892, 0)","v":0},{"$f":"IF(AND(SUM($I892:AZ892) = 0, BA892 > 0), BA892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BA892) = 0, BB892 > 0), BB892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BB892) = 0, BC892 > 0), BC892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BC892) = 0, BD892 > 0), BD892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BD892) = 0, BE892 > 0), BE892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BE892) = 0, BF892 > 0), BF892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BF892) = 0, BG892 > 0), BG892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BG892) = 0, BH892 > 0), BH892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BH892) = 0, BI892 > 0), BI892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BI892) = 0, BJ892 > 0), BJ892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BJ892) = 0, BK892 > 0), BK892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BK892) = 0, BL892 > 0), BL892, 0)","v":8216.2000000008848},{"$f":"IF(AND(SUM($I892:BL892) = 0, BM892 > 0), BM892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BM892) = 0, BN892 > 0), BN892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BN892) = 0, BO892 > 0), BO892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BO892) = 0, BP892 > 0), BP892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BP892) = 0, BQ892 > 0), BQ892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BQ892) = 0, BR892 > 0), BR892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BR892) = 0, BS892 > 0), BS892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BS892) = 0, BT892 > 0), BT892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BT892) = 0, BU892 > 0), BU892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BU892) = 0, BV892 > 0), BV892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BV892) = 0, BW892 > 0), BW892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BW892) = 0, BX892 > 0), BX892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BX892) = 0, BY892 > 0), BY892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BY892) = 0, BZ892 > 0), BZ892, 0)","v":0},{"$f":"IF(AND(SUM($I892:BZ892) = 0, CA892 > 0), CA892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CA892) = 0, CB892 > 0), CB892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CB892) = 0, CC892 > 0), CC892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CC892) = 0, CD892 > 0), CD892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CD892) = 0, CE892 > 0), CE892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CE892) = 0, CF892 > 0), CF892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CF892) = 0, CG892 > 0), CG892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CG892) = 0, CH892 > 0), CH892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CH892) = 0, CI892 > 0), CI892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CI892) = 0, CJ892 > 0), CJ892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CJ892) = 0, CK892 > 0), CK892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CK892) = 0, CL892 > 0), CL892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CL892) = 0, CM892 > 0), CM892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CM892) = 0, CN892 > 0), CN892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CN892) = 0, CO892 > 0), CO892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CO892) = 0, CP892 > 0), CP892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CP892) = 0, CQ892 > 0), CQ892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CQ892) = 0, CR892 > 0), CR892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CR892) = 0, CS892 > 0), CS892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CS892) = 0, CT892 > 0), CT892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CT892) = 0, CU892 > 0), CU892, 0)","v":0},{"$f":"IF(AND(SUM($I892:CU892) = 0, CV892 > 0), CV892, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J894:CV894)","v":1},"wells",null,null,{"$f":"ROUNDUP(MIN(J893 / $F$800, $F892 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K893 / $F$800, $F892 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW893 / $F$800, $F892 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F894","v":54750},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F894","v":547500},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J897:CV897)","v":8216.2000000008848},"mmcf",null,null,{"$f":"IF(SUM($I897:I897) < $F896, MIN(J892, $F895, $F896 - SUM($I897:I897)), 0)","v":0},{"$f":"IF(SUM($I897:J897) < $F896, MIN(K892, $F895, $F896 - SUM($I897:J897)), 0)","v":0},{"$f":"IF(SUM($I897:K897) < $F896, MIN(L892, $F895, $F896 - SUM($I897:K897)), 0)","v":0},{"$f":"IF(SUM($I897:L897) < $F896, MIN(M892, $F895, $F896 - SUM($I897:L897)), 0)","v":0},{"$f":"IF(SUM($I897:M897) < $F896, MIN(N892, $F895, $F896 - SUM($I897:M897)), 0)","v":0},{"$f":"IF(SUM($I897:N897) < $F896, MIN(O892, $F895, $F896 - SUM($I897:N897)), 0)","v":0},{"$f":"IF(SUM($I897:O897) < $F896, MIN(P892, $F895, $F896 - SUM($I897:O897)), 0)","v":0},{"$f":"IF(SUM($I897:P897) < $F896, MIN(Q892, $F895, $F896 - SUM($I897:P897)), 0)","v":0},{"$f":"IF(SUM($I897:Q897) < $F896, MIN(R892, $F895, $F896 - SUM($I897:Q897)), 0)","v":0},{"$f":"IF(SUM($I897:R897) < $F896, MIN(S892, $F895, $F896 - SUM($I897:R897)), 0)","v":0},{"$f":"IF(SUM($I897:S897) < $F896, MIN(T892, $F895, $F896 - SUM($I897:S897)), 0)","v":0},{"$f":"IF(SUM($I897:T897) < $F896, MIN(U892, $F895, $F896 - SUM($I897:T897)), 0)","v":0},{"$f":"IF(SUM($I897:U897) < $F896, MIN(V892, $F895, $F896 - SUM($I897:U897)), 0)","v":0},{"$f":"IF(SUM($I897:V897) < $F896, MIN(W892, $F895, $F896 - SUM($I897:V897)), 0)","v":0},{"$f":"IF(SUM($I897:W897) < $F896, MIN(X892, $F895, $F896 - SUM($I897:W897)), 0)","v":0},{"$f":"IF(SUM($I897:X897) < $F896, MIN(Y892, $F895, $F896 - SUM($I897:X897)), 0)","v":0},{"$f":"IF(SUM($I897:Y897) < $F896, MIN(Z892, $F895, $F896 - SUM($I897:Y897)), 0)","v":0},{"$f":"IF(SUM($I897:Z897) < $F896, MIN(AA892, $F895, $F896 - SUM($I897:Z897)), 0)","v":0},{"$f":"IF(SUM($I897:AA897) < $F896, MIN(AB892, $F895, $F896 - SUM($I897:AA897)), 0)","v":0},{"$f":"IF(SUM($I897:AB897) < $F896, MIN(AC892, $F895, $F896 - SUM($I897:AB897)), 0)","v":0},{"$f":"IF(SUM($I897:AC897) < $F896, MIN(AD892, $F895, $F896 - SUM($I897:AC897)), 0)","v":0},{"$f":"IF(SUM($I897:AD897) < $F896, MIN(AE892, $F895, $F896 - SUM($I897:AD897)), 0)","v":0},{"$f":"IF(SUM($I897:AE897) < $F896, MIN(AF892, $F895, $F896 - SUM($I897:AE897)), 0)","v":0},{"$f":"IF(SUM($I897:AF897) < $F896, MIN(AG892, $F895, $F896 - SUM($I897:AF897)), 0)","v":0},{"$f":"IF(SUM($I897:AG897) < $F896, MIN(AH892, $F895, $F896 - SUM($I897:AG897)), 0)","v":0},{"$f":"IF(SUM($I897:AH897) < $F896, MIN(AI892, $F895, $F896 - SUM($I897:AH897)), 0)","v":0},{"$f":"IF(SUM($I897:AI897) < $F896, MIN(AJ892, $F895, $F896 - SUM($I897:AI897)), 0)","v":0},{"$f":"IF(SUM($I897:AJ897) < $F896, MIN(AK892, $F895, $F896 - SUM($I897:AJ897)), 0)","v":0},{"$f":"IF(SUM($I897:AK897) < $F896, MIN(AL892, $F895, $F896 - SUM($I897:AK897)), 0)","v":0},{"$f":"IF(SUM($I897:AL897) < $F896, MIN(AM892, $F895, $F896 - SUM($I897:AL897)), 0)","v":0},{"$f":"IF(SUM($I897:AM897) < $F896, MIN(AN892, $F895, $F896 - SUM($I897:AM897)), 0)","v":0},{"$f":"IF(SUM($I897:AN897) < $F896, MIN(AO892, $F895, $F896 - SUM($I897:AN897)), 0)","v":0},{"$f":"IF(SUM($I897:AO897) < $F896, MIN(AP892, $F895, $F896 - SUM($I897:AO897)), 0)","v":0},{"$f":"IF(SUM($I897:AP897) < $F896, MIN(AQ892, $F895, $F896 - SUM($I897:AP897)), 0)","v":0},{"$f":"IF(SUM($I897:AQ897) < $F896, MIN(AR892, $F895, $F896 - SUM($I897:AQ897)), 0)","v":0},{"$f":"IF(SUM($I897:AR897) < $F896, MIN(AS892, $F895, $F896 - SUM($I897:AR897)), 0)","v":0},{"$f":"IF(SUM($I897:AS897) < $F896, MIN(AT892, $F895, $F896 - SUM($I897:AS897)), 0)","v":0},{"$f":"IF(SUM($I897:AT897) < $F896, MIN(AU892, $F895, $F896 - SUM($I897:AT897)), 0)","v":0},{"$f":"IF(SUM($I897:AU897) < $F896, MIN(AV892, $F895, $F896 - SUM($I897:AU897)), 0)","v":0},{"$f":"IF(SUM($I897:AV897) < $F896, MIN(AW892, $F895, $F896 - SUM($I897:AV897)), 0)","v":0},{"$f":"IF(SUM($I897:AW897) < $F896, MIN(AX892, $F895, $F896 - SUM($I897:AW897)), 0)","v":0},{"$f":"IF(SUM($I897:AX897) < $F896, MIN(AY892, $F895, $F896 - SUM($I897:AX897)), 0)","v":0},{"$f":"IF(SUM($I897:AY897) < $F896, MIN(AZ892, $F895, $F896 - SUM($I897:AY897)), 0)","v":0},{"$f":"IF(SUM($I897:AZ897) < $F896, MIN(BA892, $F895, $F896 - SUM($I897:AZ897)), 0)","v":0},{"$f":"IF(SUM($I897:BA897) < $F896, MIN(BB892, $F895, $F896 - SUM($I897:BA897)), 0)","v":0},{"$f":"IF(SUM($I897:BB897) < $F896, MIN(BC892, $F895, $F896 - SUM($I897:BB897)), 0)","v":0},{"$f":"IF(SUM($I897:BC897) < $F896, MIN(BD892, $F895, $F896 - SUM($I897:BC897)), 0)","v":0},{"$f":"IF(SUM($I897:BD897) < $F896, MIN(BE892, $F895, $F896 - SUM($I897:BD897)), 0)","v":0},{"$f":"IF(SUM($I897:BE897) < $F896, MIN(BF892, $F895, $F896 - SUM($I897:BE897)), 0)","v":0},{"$f":"IF(SUM($I897:BF897) < $F896, MIN(BG892, $F895, $F896 - SUM($I897:BF897)), 0)","v":0},{"$f":"IF(SUM($I897:BG897) < $F896, MIN(BH892, $F895, $F896 - SUM($I897:BG897)), 0)","v":0},{"$f":"IF(SUM($I897:BH897) < $F896, MIN(BI892, $F895, $F896 - SUM($I897:BH897)), 0)","v":0},{"$f":"IF(SUM($I897:BI897) < $F896, MIN(BJ892, $F895, $F896 - SUM($I897:BI897)), 0)","v":0},{"$f":"IF(SUM($I897:BJ897) < $F896, MIN(BK892, $F895, $F896 - SUM($I897:BJ897)), 0)","v":0},{"$f":"IF(SUM($I897:BK897) < $F896, MIN(BL892, $F895, $F896 - SUM($I897:BK897)), 0)","v":8216.2000000008848},{"$f":"IF(SUM($I897:BL897) < $F896, MIN(BM892, $F895, $F896 - SUM($I897:BL897)), 0)","v":0},{"$f":"IF(SUM($I897:BM897) < $F896, MIN(BN892, $F895, $F896 - SUM($I897:BM897)), 0)","v":0},{"$f":"IF(SUM($I897:BN897) < $F896, MIN(BO892, $F895, $F896 - SUM($I897:BN897)), 0)","v":0},{"$f":"IF(SUM($I897:BO897) < $F896, MIN(BP892, $F895, $F896 - SUM($I897:BO897)), 0)","v":0},{"$f":"IF(SUM($I897:BP897) < $F896, MIN(BQ892, $F895, $F896 - SUM($I897:BP897)), 0)","v":0},{"$f":"IF(SUM($I897:BQ897) < $F896, MIN(BR892, $F895, $F896 - SUM($I897:BQ897)), 0)","v":0},{"$f":"IF(SUM($I897:BR897) < $F896, MIN(BS892, $F895, $F896 - SUM($I897:BR897)), 0)","v":0},{"$f":"IF(SUM($I897:BS897) < $F896, MIN(BT892, $F895, $F896 - SUM($I897:BS897)), 0)","v":0},{"$f":"IF(SUM($I897:BT897) < $F896, MIN(BU892, $F895, $F896 - SUM($I897:BT897)), 0)","v":0},{"$f":"IF(SUM($I897:BU897) < $F896, MIN(BV892, $F895, $F896 - SUM($I897:BU897)), 0)","v":0},{"$f":"IF(SUM($I897:BV897) < $F896, MIN(BW892, $F895, $F896 - SUM($I897:BV897)), 0)","v":0},{"$f":"IF(SUM($I897:BW897) < $F896, MIN(BX892, $F895, $F896 - SUM($I897:BW897)), 0)","v":0},{"$f":"IF(SUM($I897:BX897) < $F896, MIN(BY892, $F895, $F896 - SUM($I897:BX897)), 0)","v":0},{"$f":"IF(SUM($I897:BY897) < $F896, MIN(BZ892, $F895, $F896 - SUM($I897:BY897)), 0)","v":0},{"$f":"IF(SUM($I897:BZ897) < $F896, MIN(CA892, $F895, $F896 - SUM($I897:BZ897)), 0)","v":0},{"$f":"IF(SUM($I897:CA897) < $F896, MIN(CB892, $F895, $F896 - SUM($I897:CA897)), 0)","v":0},{"$f":"IF(SUM($I897:CB897) < $F896, MIN(CC892, $F895, $F896 - SUM($I897:CB897)), 0)","v":0},{"$f":"IF(SUM($I897:CC897) < $F896, MIN(CD892, $F895, $F896 - SUM($I897:CC897)), 0)","v":0},{"$f":"IF(SUM($I897:CD897) < $F896, MIN(CE892, $F895, $F896 - SUM($I897:CD897)), 0)","v":0},{"$f":"IF(SUM($I897:CE897) < $F896, MIN(CF892, $F895, $F896 - SUM($I897:CE897)), 0)","v":0},{"$f":"IF(SUM($I897:CF897) < $F896, MIN(CG892, $F895, $F896 - SUM($I897:CF897)), 0)","v":0},{"$f":"IF(SUM($I897:CG897) < $F896, MIN(CH892, $F895, $F896 - SUM($I897:CG897)), 0)","v":0},{"$f":"IF(SUM($I897:CH897) < $F896, MIN(CI892, $F895, $F896 - SUM($I897:CH897)), 0)","v":0},{"$f":"IF(SUM($I897:CI897) < $F896, MIN(CJ892, $F895, $F896 - SUM($I897:CI897)), 0)","v":0},{"$f":"IF(SUM($I897:CJ897) < $F896, MIN(CK892, $F895, $F896 - SUM($I897:CJ897)), 0)","v":0},{"$f":"IF(SUM($I897:CK897) < $F896, MIN(CL892, $F895, $F896 - SUM($I897:CK897)), 0)","v":0},{"$f":"IF(SUM($I897:CL897) < $F896, MIN(CM892, $F895, $F896 - SUM($I897:CL897)), 0)","v":0},{"$f":"IF(SUM($I897:CM897) < $F896, MIN(CN892, $F895, $F896 - SUM($I897:CM897)), 0)","v":0},{"$f":"IF(SUM($I897:CN897) < $F896, MIN(CO892, $F895, $F896 - SUM($I897:CN897)), 0)","v":0},{"$f":"IF(SUM($I897:CO897) < $F896, MIN(CP892, $F895, $F896 - SUM($I897:CO897)), 0)","v":0},{"$f":"IF(SUM($I897:CP897) < $F896, MIN(CQ892, $F895, $F896 - SUM($I897:CP897)), 0)","v":0},{"$f":"IF(SUM($I897:CQ897) < $F896, MIN(CR892, $F895, $F896 - SUM($I897:CQ897)), 0)","v":0},{"$f":"IF(SUM($I897:CR897) < $F896, MIN(CS892, $F895, $F896 - SUM($I897:CR897)), 0)","v":0},{"$f":"IF(SUM($I897:CS897) < $F896, MIN(CT892, $F895, $F896 - SUM($I897:CS897)), 0)","v":0},{"$f":"IF(SUM($I897:CT897) < $F896, MIN(CU892, $F895, $F896 - SUM($I897:CT897)), 0)","v":0},{"$f":"IF(SUM($I897:CU897) < $F896, MIN(CV892, $F895, $F896 - SUM($I897:CU897)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F897 < F896, 1, 0)","v":1}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K892:$CV892) < $F896, MIN(J892, $F896 - SUM($I899:I899), $F896 - SUM(K892:$CV892)), MIN(($F896 - SUM($I899:I899)) / COUNTIF(J897:$CV897, \">0\"), J892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(L892:$CV892) < $F896, MIN(K892, $F896 - SUM($I899:J899), $F896 - SUM(L892:$CV892)), MIN(($F896 - SUM($I899:J899)) / COUNTIF(K897:$CV897, \">0\"), K892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(M892:$CV892) < $F896, MIN(L892, $F896 - SUM($I899:K899), $F896 - SUM(M892:$CV892)), MIN(($F896 - SUM($I899:K899)) / COUNTIF(L897:$CV897, \">0\"), L892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(N892:$CV892) < $F896, MIN(M892, $F896 - SUM($I899:L899), $F896 - SUM(N892:$CV892)), MIN(($F896 - SUM($I899:L899)) / COUNTIF(M897:$CV897, \">0\"), M892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(O892:$CV892) < $F896, MIN(N892, $F896 - SUM($I899:M899), $F896 - SUM(O892:$CV892)), MIN(($F896 - SUM($I899:M899)) / COUNTIF(N897:$CV897, \">0\"), N892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(P892:$CV892) < $F896, MIN(O892, $F896 - SUM($I899:N899), $F896 - SUM(P892:$CV892)), MIN(($F896 - SUM($I899:N899)) / COUNTIF(O897:$CV897, \">0\"), O892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q892:$CV892) < $F896, MIN(P892, $F896 - SUM($I899:O899), $F896 - SUM(Q892:$CV892)), MIN(($F896 - SUM($I899:O899)) / COUNTIF(P897:$CV897, \">0\"), P892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(R892:$CV892) < $F896, MIN(Q892, $F896 - SUM($I899:P899), $F896 - SUM(R892:$CV892)), MIN(($F896 - SUM($I899:P899)) / COUNTIF(Q897:$CV897, \">0\"), Q892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(S892:$CV892) < $F896, MIN(R892, $F896 - SUM($I899:Q899), $F896 - SUM(S892:$CV892)), MIN(($F896 - SUM($I899:Q899)) / COUNTIF(R897:$CV897, \">0\"), R892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(T892:$CV892) < $F896, MIN(S892, $F896 - SUM($I899:R899), $F896 - SUM(T892:$CV892)), MIN(($F896 - SUM($I899:R899)) / COUNTIF(S897:$CV897, \">0\"), S892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(U892:$CV892) < $F896, MIN(T892, $F896 - SUM($I899:S899), $F896 - SUM(U892:$CV892)), MIN(($F896 - SUM($I899:S899)) / COUNTIF(T897:$CV897, \">0\"), T892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(V892:$CV892) < $F896, MIN(U892, $F896 - SUM($I899:T899), $F896 - SUM(V892:$CV892)), MIN(($F896 - SUM($I899:T899)) / COUNTIF(U897:$CV897, \">0\"), U892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(W892:$CV892) < $F896, MIN(V892, $F896 - SUM($I899:U899), $F896 - SUM(W892:$CV892)), MIN(($F896 - SUM($I899:U899)) / COUNTIF(V897:$CV897, \">0\"), V892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(X892:$CV892) < $F896, MIN(W892, $F896 - SUM($I899:V899), $F896 - SUM(X892:$CV892)), MIN(($F896 - SUM($I899:V899)) / COUNTIF(W897:$CV897, \">0\"), W892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y892:$CV892) < $F896, MIN(X892, $F896 - SUM($I899:W899), $F896 - SUM(Y892:$CV892)), MIN(($F896 - SUM($I899:W899)) / COUNTIF(X897:$CV897, \">0\"), X892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z892:$CV892) < $F896, MIN(Y892, $F896 - SUM($I899:X899), $F896 - SUM(Z892:$CV892)), MIN(($F896 - SUM($I899:X899)) / COUNTIF(Y897:$CV897, \">0\"), Y892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA892:$CV892) < $F896, MIN(Z892, $F896 - SUM($I899:Y899), $F896 - SUM(AA892:$CV892)), MIN(($F896 - SUM($I899:Y899)) / COUNTIF(Z897:$CV897, \">0\"), Z892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB892:$CV892) < $F896, MIN(AA892, $F896 - SUM($I899:Z899), $F896 - SUM(AB892:$CV892)), MIN(($F896 - SUM($I899:Z899)) / COUNTIF(AA897:$CV897, \">0\"), AA892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC892:$CV892) < $F896, MIN(AB892, $F896 - SUM($I899:AA899), $F896 - SUM(AC892:$CV892)), MIN(($F896 - SUM($I899:AA899)) / COUNTIF(AB897:$CV897, \">0\"), AB892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD892:$CV892) < $F896, MIN(AC892, $F896 - SUM($I899:AB899), $F896 - SUM(AD892:$CV892)), MIN(($F896 - SUM($I899:AB899)) / COUNTIF(AC897:$CV897, \">0\"), AC892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE892:$CV892) < $F896, MIN(AD892, $F896 - SUM($I899:AC899), $F896 - SUM(AE892:$CV892)), MIN(($F896 - SUM($I899:AC899)) / COUNTIF(AD897:$CV897, \">0\"), AD892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF892:$CV892) < $F896, MIN(AE892, $F896 - SUM($I899:AD899), $F896 - SUM(AF892:$CV892)), MIN(($F896 - SUM($I899:AD899)) / COUNTIF(AE897:$CV897, \">0\"), AE892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG892:$CV892) < $F896, MIN(AF892, $F896 - SUM($I899:AE899), $F896 - SUM(AG892:$CV892)), MIN(($F896 - SUM($I899:AE899)) / COUNTIF(AF897:$CV897, \">0\"), AF892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH892:$CV892) < $F896, MIN(AG892, $F896 - SUM($I899:AF899), $F896 - SUM(AH892:$CV892)), MIN(($F896 - SUM($I899:AF899)) / COUNTIF(AG897:$CV897, \">0\"), AG892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI892:$CV892) < $F896, MIN(AH892, $F896 - SUM($I899:AG899), $F896 - SUM(AI892:$CV892)), MIN(($F896 - SUM($I899:AG899)) / COUNTIF(AH897:$CV897, \">0\"), AH892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ892:$CV892) < $F896, MIN(AI892, $F896 - SUM($I899:AH899), $F896 - SUM(AJ892:$CV892)), MIN(($F896 - SUM($I899:AH899)) / COUNTIF(AI897:$CV897, \">0\"), AI892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK892:$CV892) < $F896, MIN(AJ892, $F896 - SUM($I899:AI899), $F896 - SUM(AK892:$CV892)), MIN(($F896 - SUM($I899:AI899)) / COUNTIF(AJ897:$CV897, \">0\"), AJ892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL892:$CV892) < $F896, MIN(AK892, $F896 - SUM($I899:AJ899), $F896 - SUM(AL892:$CV892)), MIN(($F896 - SUM($I899:AJ899)) / COUNTIF(AK897:$CV897, \">0\"), AK892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM892:$CV892) < $F896, MIN(AL892, $F896 - SUM($I899:AK899), $F896 - SUM(AM892:$CV892)), MIN(($F896 - SUM($I899:AK899)) / COUNTIF(AL897:$CV897, \">0\"), AL892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN892:$CV892) < $F896, MIN(AM892, $F896 - SUM($I899:AL899), $F896 - SUM(AN892:$CV892)), MIN(($F896 - SUM($I899:AL899)) / COUNTIF(AM897:$CV897, \">0\"), AM892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO892:$CV892) < $F896, MIN(AN892, $F896 - SUM($I899:AM899), $F896 - SUM(AO892:$CV892)), MIN(($F896 - SUM($I899:AM899)) / COUNTIF(AN897:$CV897, \">0\"), AN892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP892:$CV892) < $F896, MIN(AO892, $F896 - SUM($I899:AN899), $F896 - SUM(AP892:$CV892)), MIN(($F896 - SUM($I899:AN899)) / COUNTIF(AO897:$CV897, \">0\"), AO892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ892:$CV892) < $F896, MIN(AP892, $F896 - SUM($I899:AO899), $F896 - SUM(AQ892:$CV892)), MIN(($F896 - SUM($I899:AO899)) / COUNTIF(AP897:$CV897, \">0\"), AP892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR892:$CV892) < $F896, MIN(AQ892, $F896 - SUM($I899:AP899), $F896 - SUM(AR892:$CV892)), MIN(($F896 - SUM($I899:AP899)) / COUNTIF(AQ897:$CV897, \">0\"), AQ892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS892:$CV892) < $F896, MIN(AR892, $F896 - SUM($I899:AQ899), $F896 - SUM(AS892:$CV892)), MIN(($F896 - SUM($I899:AQ899)) / COUNTIF(AR897:$CV897, \">0\"), AR892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT892:$CV892) < $F896, MIN(AS892, $F896 - SUM($I899:AR899), $F896 - SUM(AT892:$CV892)), MIN(($F896 - SUM($I899:AR899)) / COUNTIF(AS897:$CV897, \">0\"), AS892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU892:$CV892) < $F896, MIN(AT892, $F896 - SUM($I899:AS899), $F896 - SUM(AU892:$CV892)), MIN(($F896 - SUM($I899:AS899)) / COUNTIF(AT897:$CV897, \">0\"), AT892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV892:$CV892) < $F896, MIN(AU892, $F896 - SUM($I899:AT899), $F896 - SUM(AV892:$CV892)), MIN(($F896 - SUM($I899:AT899)) / COUNTIF(AU897:$CV897, \">0\"), AU892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW892:$CV892) < $F896, MIN(AV892, $F896 - SUM($I899:AU899), $F896 - SUM(AW892:$CV892)), MIN(($F896 - SUM($I899:AU899)) / COUNTIF(AV897:$CV897, \">0\"), AV892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX892:$CV892) < $F896, MIN(AW892, $F896 - SUM($I899:AV899), $F896 - SUM(AX892:$CV892)), MIN(($F896 - SUM($I899:AV899)) / COUNTIF(AW897:$CV897, \">0\"), AW892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY892:$CV892) < $F896, MIN(AX892, $F896 - SUM($I899:AW899), $F896 - SUM(AY892:$CV892)), MIN(($F896 - SUM($I899:AW899)) / COUNTIF(AX897:$CV897, \">0\"), AX892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ892:$CV892) < $F896, MIN(AY892, $F896 - SUM($I899:AX899), $F896 - SUM(AZ892:$CV892)), MIN(($F896 - SUM($I899:AX899)) / COUNTIF(AY897:$CV897, \">0\"), AY892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA892:$CV892) < $F896, MIN(AZ892, $F896 - SUM($I899:AY899), $F896 - SUM(BA892:$CV892)), MIN(($F896 - SUM($I899:AY899)) / COUNTIF(AZ897:$CV897, \">0\"), AZ892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB892:$CV892) < $F896, MIN(BA892, $F896 - SUM($I899:AZ899), $F896 - SUM(BB892:$CV892)), MIN(($F896 - SUM($I899:AZ899)) / COUNTIF(BA897:$CV897, \">0\"), BA892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC892:$CV892) < $F896, MIN(BB892, $F896 - SUM($I899:BA899), $F896 - SUM(BC892:$CV892)), MIN(($F896 - SUM($I899:BA899)) / COUNTIF(BB897:$CV897, \">0\"), BB892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD892:$CV892) < $F896, MIN(BC892, $F896 - SUM($I899:BB899), $F896 - SUM(BD892:$CV892)), MIN(($F896 - SUM($I899:BB899)) / COUNTIF(BC897:$CV897, \">0\"), BC892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE892:$CV892) < $F896, MIN(BD892, $F896 - SUM($I899:BC899), $F896 - SUM(BE892:$CV892)), MIN(($F896 - SUM($I899:BC899)) / COUNTIF(BD897:$CV897, \">0\"), BD892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF892:$CV892) < $F896, MIN(BE892, $F896 - SUM($I899:BD899), $F896 - SUM(BF892:$CV892)), MIN(($F896 - SUM($I899:BD899)) / COUNTIF(BE897:$CV897, \">0\"), BE892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG892:$CV892) < $F896, MIN(BF892, $F896 - SUM($I899:BE899), $F896 - SUM(BG892:$CV892)), MIN(($F896 - SUM($I899:BE899)) / COUNTIF(BF897:$CV897, \">0\"), BF892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH892:$CV892) < $F896, MIN(BG892, $F896 - SUM($I899:BF899), $F896 - SUM(BH892:$CV892)), MIN(($F896 - SUM($I899:BF899)) / COUNTIF(BG897:$CV897, \">0\"), BG892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI892:$CV892) < $F896, MIN(BH892, $F896 - SUM($I899:BG899), $F896 - SUM(BI892:$CV892)), MIN(($F896 - SUM($I899:BG899)) / COUNTIF(BH897:$CV897, \">0\"), BH892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ892:$CV892) < $F896, MIN(BI892, $F896 - SUM($I899:BH899), $F896 - SUM(BJ892:$CV892)), MIN(($F896 - SUM($I899:BH899)) / COUNTIF(BI897:$CV897, \">0\"), BI892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK892:$CV892) < $F896, MIN(BJ892, $F896 - SUM($I899:BI899), $F896 - SUM(BK892:$CV892)), MIN(($F896 - SUM($I899:BI899)) / COUNTIF(BJ897:$CV897, \">0\"), BJ892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL892:$CV892) < $F896, MIN(BK892, $F896 - SUM($I899:BJ899), $F896 - SUM(BL892:$CV892)), MIN(($F896 - SUM($I899:BJ899)) / COUNTIF(BK897:$CV897, \">0\"), BK892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM892:$CV892) < $F896, MIN(BL892, $F896 - SUM($I899:BK899), $F896 - SUM(BM892:$CV892)), MIN(($F896 - SUM($I899:BK899)) / COUNTIF(BL897:$CV897, \">0\"), BL892)) * $F898, 0)","v":8216.2000000008848},{"$f":"IFERROR(IF(SUM(BN892:$CV892) < $F896, MIN(BM892, $F896 - SUM($I899:BL899), $F896 - SUM(BN892:$CV892)), MIN(($F896 - SUM($I899:BL899)) / COUNTIF(BM897:$CV897, \">0\"), BM892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO892:$CV892) < $F896, MIN(BN892, $F896 - SUM($I899:BM899), $F896 - SUM(BO892:$CV892)), MIN(($F896 - SUM($I899:BM899)) / COUNTIF(BN897:$CV897, \">0\"), BN892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP892:$CV892) < $F896, MIN(BO892, $F896 - SUM($I899:BN899), $F896 - SUM(BP892:$CV892)), MIN(($F896 - SUM($I899:BN899)) / COUNTIF(BO897:$CV897, \">0\"), BO892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ892:$CV892) < $F896, MIN(BP892, $F896 - SUM($I899:BO899), $F896 - SUM(BQ892:$CV892)), MIN(($F896 - SUM($I899:BO899)) / COUNTIF(BP897:$CV897, \">0\"), BP892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR892:$CV892) < $F896, MIN(BQ892, $F896 - SUM($I899:BP899), $F896 - SUM(BR892:$CV892)), MIN(($F896 - SUM($I899:BP899)) / COUNTIF(BQ897:$CV897, \">0\"), BQ892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS892:$CV892) < $F896, MIN(BR892, $F896 - SUM($I899:BQ899), $F896 - SUM(BS892:$CV892)), MIN(($F896 - SUM($I899:BQ899)) / COUNTIF(BR897:$CV897, \">0\"), BR892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT892:$CV892) < $F896, MIN(BS892, $F896 - SUM($I899:BR899), $F896 - SUM(BT892:$CV892)), MIN(($F896 - SUM($I899:BR899)) / COUNTIF(BS897:$CV897, \">0\"), BS892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU892:$CV892) < $F896, MIN(BT892, $F896 - SUM($I899:BS899), $F896 - SUM(BU892:$CV892)), MIN(($F896 - SUM($I899:BS899)) / COUNTIF(BT897:$CV897, \">0\"), BT892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV892:$CV892) < $F896, MIN(BU892, $F896 - SUM($I899:BT899), $F896 - SUM(BV892:$CV892)), MIN(($F896 - SUM($I899:BT899)) / COUNTIF(BU897:$CV897, \">0\"), BU892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW892:$CV892) < $F896, MIN(BV892, $F896 - SUM($I899:BU899), $F896 - SUM(BW892:$CV892)), MIN(($F896 - SUM($I899:BU899)) / COUNTIF(BV897:$CV897, \">0\"), BV892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX892:$CV892) < $F896, MIN(BW892, $F896 - SUM($I899:BV899), $F896 - SUM(BX892:$CV892)), MIN(($F896 - SUM($I899:BV899)) / COUNTIF(BW897:$CV897, \">0\"), BW892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY892:$CV892) < $F896, MIN(BX892, $F896 - SUM($I899:BW899), $F896 - SUM(BY892:$CV892)), MIN(($F896 - SUM($I899:BW899)) / COUNTIF(BX897:$CV897, \">0\"), BX892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ892:$CV892) < $F896, MIN(BY892, $F896 - SUM($I899:BX899), $F896 - SUM(BZ892:$CV892)), MIN(($F896 - SUM($I899:BX899)) / COUNTIF(BY897:$CV897, \">0\"), BY892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA892:$CV892) < $F896, MIN(BZ892, $F896 - SUM($I899:BY899), $F896 - SUM(CA892:$CV892)), MIN(($F896 - SUM($I899:BY899)) / COUNTIF(BZ897:$CV897, \">0\"), BZ892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB892:$CV892) < $F896, MIN(CA892, $F896 - SUM($I899:BZ899), $F896 - SUM(CB892:$CV892)), MIN(($F896 - SUM($I899:BZ899)) / COUNTIF(CA897:$CV897, \">0\"), CA892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC892:$CV892) < $F896, MIN(CB892, $F896 - SUM($I899:CA899), $F896 - SUM(CC892:$CV892)), MIN(($F896 - SUM($I899:CA899)) / COUNTIF(CB897:$CV897, \">0\"), CB892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD892:$CV892) < $F896, MIN(CC892, $F896 - SUM($I899:CB899), $F896 - SUM(CD892:$CV892)), MIN(($F896 - SUM($I899:CB899)) / COUNTIF(CC897:$CV897, \">0\"), CC892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE892:$CV892) < $F896, MIN(CD892, $F896 - SUM($I899:CC899), $F896 - SUM(CE892:$CV892)), MIN(($F896 - SUM($I899:CC899)) / COUNTIF(CD897:$CV897, \">0\"), CD892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF892:$CV892) < $F896, MIN(CE892, $F896 - SUM($I899:CD899), $F896 - SUM(CF892:$CV892)), MIN(($F896 - SUM($I899:CD899)) / COUNTIF(CE897:$CV897, \">0\"), CE892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG892:$CV892) < $F896, MIN(CF892, $F896 - SUM($I899:CE899), $F896 - SUM(CG892:$CV892)), MIN(($F896 - SUM($I899:CE899)) / COUNTIF(CF897:$CV897, \">0\"), CF892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH892:$CV892) < $F896, MIN(CG892, $F896 - SUM($I899:CF899), $F896 - SUM(CH892:$CV892)), MIN(($F896 - SUM($I899:CF899)) / COUNTIF(CG897:$CV897, \">0\"), CG892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI892:$CV892) < $F896, MIN(CH892, $F896 - SUM($I899:CG899), $F896 - SUM(CI892:$CV892)), MIN(($F896 - SUM($I899:CG899)) / COUNTIF(CH897:$CV897, \">0\"), CH892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ892:$CV892) < $F896, MIN(CI892, $F896 - SUM($I899:CH899), $F896 - SUM(CJ892:$CV892)), MIN(($F896 - SUM($I899:CH899)) / COUNTIF(CI897:$CV897, \">0\"), CI892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK892:$CV892) < $F896, MIN(CJ892, $F896 - SUM($I899:CI899), $F896 - SUM(CK892:$CV892)), MIN(($F896 - SUM($I899:CI899)) / COUNTIF(CJ897:$CV897, \">0\"), CJ892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL892:$CV892) < $F896, MIN(CK892, $F896 - SUM($I899:CJ899), $F896 - SUM(CL892:$CV892)), MIN(($F896 - SUM($I899:CJ899)) / COUNTIF(CK897:$CV897, \">0\"), CK892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM892:$CV892) < $F896, MIN(CL892, $F896 - SUM($I899:CK899), $F896 - SUM(CM892:$CV892)), MIN(($F896 - SUM($I899:CK899)) / COUNTIF(CL897:$CV897, \">0\"), CL892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN892:$CV892) < $F896, MIN(CM892, $F896 - SUM($I899:CL899), $F896 - SUM(CN892:$CV892)), MIN(($F896 - SUM($I899:CL899)) / COUNTIF(CM897:$CV897, \">0\"), CM892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO892:$CV892) < $F896, MIN(CN892, $F896 - SUM($I899:CM899), $F896 - SUM(CO892:$CV892)), MIN(($F896 - SUM($I899:CM899)) / COUNTIF(CN897:$CV897, \">0\"), CN892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP892:$CV892) < $F896, MIN(CO892, $F896 - SUM($I899:CN899), $F896 - SUM(CP892:$CV892)), MIN(($F896 - SUM($I899:CN899)) / COUNTIF(CO897:$CV897, \">0\"), CO892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ892:$CV892) < $F896, MIN(CP892, $F896 - SUM($I899:CO899), $F896 - SUM(CQ892:$CV892)), MIN(($F896 - SUM($I899:CO899)) / COUNTIF(CP897:$CV897, \">0\"), CP892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR892:$CV892) < $F896, MIN(CQ892, $F896 - SUM($I899:CP899), $F896 - SUM(CR892:$CV892)), MIN(($F896 - SUM($I899:CP899)) / COUNTIF(CQ897:$CV897, \">0\"), CQ892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS892:$CV892) < $F896, MIN(CR892, $F896 - SUM($I899:CQ899), $F896 - SUM(CS892:$CV892)), MIN(($F896 - SUM($I899:CQ899)) / COUNTIF(CR897:$CV897, \">0\"), CR892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT892:$CV892) < $F896, MIN(CS892, $F896 - SUM($I899:CR899), $F896 - SUM(CT892:$CV892)), MIN(($F896 - SUM($I899:CR899)) / COUNTIF(CS897:$CV897, \">0\"), CS892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU892:$CV892) < $F896, MIN(CT892, $F896 - SUM($I899:CS899), $F896 - SUM(CU892:$CV892)), MIN(($F896 - SUM($I899:CS899)) / COUNTIF(CT897:$CV897, \">0\"), CT892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV892:$CV892) < $F896, MIN(CU892, $F896 - SUM($I899:CT899), $F896 - SUM(CV892:$CV892)), MIN(($F896 - SUM($I899:CT899)) / COUNTIF(CU897:$CV897, \">0\"), CU892)) * $F898, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV892:CV892) < $F896, MIN(CV892, $F896 - SUM($I899:CU899), $F896 - SUM($CV892:CV892)), MIN(($F896 - SUM($I899:CU899)) / COUNTIF(CV897:$CV897, \">0\"), CV892)) * $F898, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J900:CV900)","v":8216.2000000008848},"mmcf",null,null,{"$f":"IF($F898 = 0, J897, J899)","v":0},{"$f":"IF($F898 = 0, K897, K899)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8216.2000000008848,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F898 = 0, BW897, BW899)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J900 > 0, $F894, 0)","v":0},{"$f":"IF(K900 > 0, $F894, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW900 > 0, $F894, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 9"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J904:CV904)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J905:CV905)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I904:I904) = 0, J904 > 0), J904, 0)","v":0},{"$f":"IF(AND(SUM($I904:J904) = 0, K904 > 0), K904, 0)","v":0},{"$f":"IF(AND(SUM($I904:K904) = 0, L904 > 0), L904, 0)","v":0},{"$f":"IF(AND(SUM($I904:L904) = 0, M904 > 0), M904, 0)","v":0},{"$f":"IF(AND(SUM($I904:M904) = 0, N904 > 0), N904, 0)","v":0},{"$f":"IF(AND(SUM($I904:N904) = 0, O904 > 0), O904, 0)","v":0},{"$f":"IF(AND(SUM($I904:O904) = 0, P904 > 0), P904, 0)","v":0},{"$f":"IF(AND(SUM($I904:P904) = 0, Q904 > 0), Q904, 0)","v":0},{"$f":"IF(AND(SUM($I904:Q904) = 0, R904 > 0), R904, 0)","v":0},{"$f":"IF(AND(SUM($I904:R904) = 0, S904 > 0), S904, 0)","v":0},{"$f":"IF(AND(SUM($I904:S904) = 0, T904 > 0), T904, 0)","v":0},{"$f":"IF(AND(SUM($I904:T904) = 0, U904 > 0), U904, 0)","v":0},{"$f":"IF(AND(SUM($I904:U904) = 0, V904 > 0), V904, 0)","v":0},{"$f":"IF(AND(SUM($I904:V904) = 0, W904 > 0), W904, 0)","v":0},{"$f":"IF(AND(SUM($I904:W904) = 0, X904 > 0), X904, 0)","v":0},{"$f":"IF(AND(SUM($I904:X904) = 0, Y904 > 0), Y904, 0)","v":0},{"$f":"IF(AND(SUM($I904:Y904) = 0, Z904 > 0), Z904, 0)","v":0},{"$f":"IF(AND(SUM($I904:Z904) = 0, AA904 > 0), AA904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AA904) = 0, AB904 > 0), AB904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AB904) = 0, AC904 > 0), AC904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AC904) = 0, AD904 > 0), AD904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AD904) = 0, AE904 > 0), AE904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AE904) = 0, AF904 > 0), AF904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AF904) = 0, AG904 > 0), AG904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AG904) = 0, AH904 > 0), AH904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AH904) = 0, AI904 > 0), AI904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AI904) = 0, AJ904 > 0), AJ904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AJ904) = 0, AK904 > 0), AK904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AK904) = 0, AL904 > 0), AL904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AL904) = 0, AM904 > 0), AM904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AM904) = 0, AN904 > 0), AN904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AN904) = 0, AO904 > 0), AO904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AO904) = 0, AP904 > 0), AP904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AP904) = 0, AQ904 > 0), AQ904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AQ904) = 0, AR904 > 0), AR904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AR904) = 0, AS904 > 0), AS904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AS904) = 0, AT904 > 0), AT904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AT904) = 0, AU904 > 0), AU904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AU904) = 0, AV904 > 0), AV904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AV904) = 0, AW904 > 0), AW904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AW904) = 0, AX904 > 0), AX904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AX904) = 0, AY904 > 0), AY904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AY904) = 0, AZ904 > 0), AZ904, 0)","v":0},{"$f":"IF(AND(SUM($I904:AZ904) = 0, BA904 > 0), BA904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BA904) = 0, BB904 > 0), BB904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BB904) = 0, BC904 > 0), BC904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BC904) = 0, BD904 > 0), BD904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BD904) = 0, BE904 > 0), BE904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BE904) = 0, BF904 > 0), BF904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BF904) = 0, BG904 > 0), BG904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BG904) = 0, BH904 > 0), BH904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BH904) = 0, BI904 > 0), BI904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BI904) = 0, BJ904 > 0), BJ904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BJ904) = 0, BK904 > 0), BK904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BK904) = 0, BL904 > 0), BL904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BL904) = 0, BM904 > 0), BM904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BM904) = 0, BN904 > 0), BN904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BN904) = 0, BO904 > 0), BO904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BO904) = 0, BP904 > 0), BP904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BP904) = 0, BQ904 > 0), BQ904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BQ904) = 0, BR904 > 0), BR904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BR904) = 0, BS904 > 0), BS904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BS904) = 0, BT904 > 0), BT904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BT904) = 0, BU904 > 0), BU904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BU904) = 0, BV904 > 0), BV904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BV904) = 0, BW904 > 0), BW904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BW904) = 0, BX904 > 0), BX904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BX904) = 0, BY904 > 0), BY904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BY904) = 0, BZ904 > 0), BZ904, 0)","v":0},{"$f":"IF(AND(SUM($I904:BZ904) = 0, CA904 > 0), CA904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CA904) = 0, CB904 > 0), CB904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CB904) = 0, CC904 > 0), CC904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CC904) = 0, CD904 > 0), CD904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CD904) = 0, CE904 > 0), CE904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CE904) = 0, CF904 > 0), CF904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CF904) = 0, CG904 > 0), CG904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CG904) = 0, CH904 > 0), CH904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CH904) = 0, CI904 > 0), CI904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CI904) = 0, CJ904 > 0), CJ904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CJ904) = 0, CK904 > 0), CK904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CK904) = 0, CL904 > 0), CL904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CL904) = 0, CM904 > 0), CM904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CM904) = 0, CN904 > 0), CN904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CN904) = 0, CO904 > 0), CO904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CO904) = 0, CP904 > 0), CP904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CP904) = 0, CQ904 > 0), CQ904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CQ904) = 0, CR904 > 0), CR904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CR904) = 0, CS904 > 0), CS904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CS904) = 0, CT904 > 0), CT904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CT904) = 0, CU904 > 0), CU904, 0)","v":0},{"$f":"IF(AND(SUM($I904:CU904) = 0, CV904 > 0), CV904, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J906:CV906)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J905 / $F$800, $F904 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K905 / $F$800, $F904 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW905 / $F$800, $F904 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F906","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F906","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J909:CV909)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I909:I909) < $F908, MIN(J904, $F907, $F908 - SUM($I909:I909)), 0)","v":0},{"$f":"IF(SUM($I909:J909) < $F908, MIN(K904, $F907, $F908 - SUM($I909:J909)), 0)","v":0},{"$f":"IF(SUM($I909:K909) < $F908, MIN(L904, $F907, $F908 - SUM($I909:K909)), 0)","v":0},{"$f":"IF(SUM($I909:L909) < $F908, MIN(M904, $F907, $F908 - SUM($I909:L909)), 0)","v":0},{"$f":"IF(SUM($I909:M909) < $F908, MIN(N904, $F907, $F908 - SUM($I909:M909)), 0)","v":0},{"$f":"IF(SUM($I909:N909) < $F908, MIN(O904, $F907, $F908 - SUM($I909:N909)), 0)","v":0},{"$f":"IF(SUM($I909:O909) < $F908, MIN(P904, $F907, $F908 - SUM($I909:O909)), 0)","v":0},{"$f":"IF(SUM($I909:P909) < $F908, MIN(Q904, $F907, $F908 - SUM($I909:P909)), 0)","v":0},{"$f":"IF(SUM($I909:Q909) < $F908, MIN(R904, $F907, $F908 - SUM($I909:Q909)), 0)","v":0},{"$f":"IF(SUM($I909:R909) < $F908, MIN(S904, $F907, $F908 - SUM($I909:R909)), 0)","v":0},{"$f":"IF(SUM($I909:S909) < $F908, MIN(T904, $F907, $F908 - SUM($I909:S909)), 0)","v":0},{"$f":"IF(SUM($I909:T909) < $F908, MIN(U904, $F907, $F908 - SUM($I909:T909)), 0)","v":0},{"$f":"IF(SUM($I909:U909) < $F908, MIN(V904, $F907, $F908 - SUM($I909:U909)), 0)","v":0},{"$f":"IF(SUM($I909:V909) < $F908, MIN(W904, $F907, $F908 - SUM($I909:V909)), 0)","v":0},{"$f":"IF(SUM($I909:W909) < $F908, MIN(X904, $F907, $F908 - SUM($I909:W909)), 0)","v":0},{"$f":"IF(SUM($I909:X909) < $F908, MIN(Y904, $F907, $F908 - SUM($I909:X909)), 0)","v":0},{"$f":"IF(SUM($I909:Y909) < $F908, MIN(Z904, $F907, $F908 - SUM($I909:Y909)), 0)","v":0},{"$f":"IF(SUM($I909:Z909) < $F908, MIN(AA904, $F907, $F908 - SUM($I909:Z909)), 0)","v":0},{"$f":"IF(SUM($I909:AA909) < $F908, MIN(AB904, $F907, $F908 - SUM($I909:AA909)), 0)","v":0},{"$f":"IF(SUM($I909:AB909) < $F908, MIN(AC904, $F907, $F908 - SUM($I909:AB909)), 0)","v":0},{"$f":"IF(SUM($I909:AC909) < $F908, MIN(AD904, $F907, $F908 - SUM($I909:AC909)), 0)","v":0},{"$f":"IF(SUM($I909:AD909) < $F908, MIN(AE904, $F907, $F908 - SUM($I909:AD909)), 0)","v":0},{"$f":"IF(SUM($I909:AE909) < $F908, MIN(AF904, $F907, $F908 - SUM($I909:AE909)), 0)","v":0},{"$f":"IF(SUM($I909:AF909) < $F908, MIN(AG904, $F907, $F908 - SUM($I909:AF909)), 0)","v":0},{"$f":"IF(SUM($I909:AG909) < $F908, MIN(AH904, $F907, $F908 - SUM($I909:AG909)), 0)","v":0},{"$f":"IF(SUM($I909:AH909) < $F908, MIN(AI904, $F907, $F908 - SUM($I909:AH909)), 0)","v":0},{"$f":"IF(SUM($I909:AI909) < $F908, MIN(AJ904, $F907, $F908 - SUM($I909:AI909)), 0)","v":0},{"$f":"IF(SUM($I909:AJ909) < $F908, MIN(AK904, $F907, $F908 - SUM($I909:AJ909)), 0)","v":0},{"$f":"IF(SUM($I909:AK909) < $F908, MIN(AL904, $F907, $F908 - SUM($I909:AK909)), 0)","v":0},{"$f":"IF(SUM($I909:AL909) < $F908, MIN(AM904, $F907, $F908 - SUM($I909:AL909)), 0)","v":0},{"$f":"IF(SUM($I909:AM909) < $F908, MIN(AN904, $F907, $F908 - SUM($I909:AM909)), 0)","v":0},{"$f":"IF(SUM($I909:AN909) < $F908, MIN(AO904, $F907, $F908 - SUM($I909:AN909)), 0)","v":0},{"$f":"IF(SUM($I909:AO909) < $F908, MIN(AP904, $F907, $F908 - SUM($I909:AO909)), 0)","v":0},{"$f":"IF(SUM($I909:AP909) < $F908, MIN(AQ904, $F907, $F908 - SUM($I909:AP909)), 0)","v":0},{"$f":"IF(SUM($I909:AQ909) < $F908, MIN(AR904, $F907, $F908 - SUM($I909:AQ909)), 0)","v":0},{"$f":"IF(SUM($I909:AR909) < $F908, MIN(AS904, $F907, $F908 - SUM($I909:AR909)), 0)","v":0},{"$f":"IF(SUM($I909:AS909) < $F908, MIN(AT904, $F907, $F908 - SUM($I909:AS909)), 0)","v":0},{"$f":"IF(SUM($I909:AT909) < $F908, MIN(AU904, $F907, $F908 - SUM($I909:AT909)), 0)","v":0},{"$f":"IF(SUM($I909:AU909) < $F908, MIN(AV904, $F907, $F908 - SUM($I909:AU909)), 0)","v":0},{"$f":"IF(SUM($I909:AV909) < $F908, MIN(AW904, $F907, $F908 - SUM($I909:AV909)), 0)","v":0},{"$f":"IF(SUM($I909:AW909) < $F908, MIN(AX904, $F907, $F908 - SUM($I909:AW909)), 0)","v":0},{"$f":"IF(SUM($I909:AX909) < $F908, MIN(AY904, $F907, $F908 - SUM($I909:AX909)), 0)","v":0},{"$f":"IF(SUM($I909:AY909) < $F908, MIN(AZ904, $F907, $F908 - SUM($I909:AY909)), 0)","v":0},{"$f":"IF(SUM($I909:AZ909) < $F908, MIN(BA904, $F907, $F908 - SUM($I909:AZ909)), 0)","v":0},{"$f":"IF(SUM($I909:BA909) < $F908, MIN(BB904, $F907, $F908 - SUM($I909:BA909)), 0)","v":0},{"$f":"IF(SUM($I909:BB909) < $F908, MIN(BC904, $F907, $F908 - SUM($I909:BB909)), 0)","v":0},{"$f":"IF(SUM($I909:BC909) < $F908, MIN(BD904, $F907, $F908 - SUM($I909:BC909)), 0)","v":0},{"$f":"IF(SUM($I909:BD909) < $F908, MIN(BE904, $F907, $F908 - SUM($I909:BD909)), 0)","v":0},{"$f":"IF(SUM($I909:BE909) < $F908, MIN(BF904, $F907, $F908 - SUM($I909:BE909)), 0)","v":0},{"$f":"IF(SUM($I909:BF909) < $F908, MIN(BG904, $F907, $F908 - SUM($I909:BF909)), 0)","v":0},{"$f":"IF(SUM($I909:BG909) < $F908, MIN(BH904, $F907, $F908 - SUM($I909:BG909)), 0)","v":0},{"$f":"IF(SUM($I909:BH909) < $F908, MIN(BI904, $F907, $F908 - SUM($I909:BH909)), 0)","v":0},{"$f":"IF(SUM($I909:BI909) < $F908, MIN(BJ904, $F907, $F908 - SUM($I909:BI909)), 0)","v":0},{"$f":"IF(SUM($I909:BJ909) < $F908, MIN(BK904, $F907, $F908 - SUM($I909:BJ909)), 0)","v":0},{"$f":"IF(SUM($I909:BK909) < $F908, MIN(BL904, $F907, $F908 - SUM($I909:BK909)), 0)","v":0},{"$f":"IF(SUM($I909:BL909) < $F908, MIN(BM904, $F907, $F908 - SUM($I909:BL909)), 0)","v":0},{"$f":"IF(SUM($I909:BM909) < $F908, MIN(BN904, $F907, $F908 - SUM($I909:BM909)), 0)","v":0},{"$f":"IF(SUM($I909:BN909) < $F908, MIN(BO904, $F907, $F908 - SUM($I909:BN909)), 0)","v":0},{"$f":"IF(SUM($I909:BO909) < $F908, MIN(BP904, $F907, $F908 - SUM($I909:BO909)), 0)","v":0},{"$f":"IF(SUM($I909:BP909) < $F908, MIN(BQ904, $F907, $F908 - SUM($I909:BP909)), 0)","v":0},{"$f":"IF(SUM($I909:BQ909) < $F908, MIN(BR904, $F907, $F908 - SUM($I909:BQ909)), 0)","v":0},{"$f":"IF(SUM($I909:BR909) < $F908, MIN(BS904, $F907, $F908 - SUM($I909:BR909)), 0)","v":0},{"$f":"IF(SUM($I909:BS909) < $F908, MIN(BT904, $F907, $F908 - SUM($I909:BS909)), 0)","v":0},{"$f":"IF(SUM($I909:BT909) < $F908, MIN(BU904, $F907, $F908 - SUM($I909:BT909)), 0)","v":0},{"$f":"IF(SUM($I909:BU909) < $F908, MIN(BV904, $F907, $F908 - SUM($I909:BU909)), 0)","v":0},{"$f":"IF(SUM($I909:BV909) < $F908, MIN(BW904, $F907, $F908 - SUM($I909:BV909)), 0)","v":0},{"$f":"IF(SUM($I909:BW909) < $F908, MIN(BX904, $F907, $F908 - SUM($I909:BW909)), 0)","v":0},{"$f":"IF(SUM($I909:BX909) < $F908, MIN(BY904, $F907, $F908 - SUM($I909:BX909)), 0)","v":0},{"$f":"IF(SUM($I909:BY909) < $F908, MIN(BZ904, $F907, $F908 - SUM($I909:BY909)), 0)","v":0},{"$f":"IF(SUM($I909:BZ909) < $F908, MIN(CA904, $F907, $F908 - SUM($I909:BZ909)), 0)","v":0},{"$f":"IF(SUM($I909:CA909) < $F908, MIN(CB904, $F907, $F908 - SUM($I909:CA909)), 0)","v":0},{"$f":"IF(SUM($I909:CB909) < $F908, MIN(CC904, $F907, $F908 - SUM($I909:CB909)), 0)","v":0},{"$f":"IF(SUM($I909:CC909) < $F908, MIN(CD904, $F907, $F908 - SUM($I909:CC909)), 0)","v":0},{"$f":"IF(SUM($I909:CD909) < $F908, MIN(CE904, $F907, $F908 - SUM($I909:CD909)), 0)","v":0},{"$f":"IF(SUM($I909:CE909) < $F908, MIN(CF904, $F907, $F908 - SUM($I909:CE909)), 0)","v":0},{"$f":"IF(SUM($I909:CF909) < $F908, MIN(CG904, $F907, $F908 - SUM($I909:CF909)), 0)","v":0},{"$f":"IF(SUM($I909:CG909) < $F908, MIN(CH904, $F907, $F908 - SUM($I909:CG909)), 0)","v":0},{"$f":"IF(SUM($I909:CH909) < $F908, MIN(CI904, $F907, $F908 - SUM($I909:CH909)), 0)","v":0},{"$f":"IF(SUM($I909:CI909) < $F908, MIN(CJ904, $F907, $F908 - SUM($I909:CI909)), 0)","v":0},{"$f":"IF(SUM($I909:CJ909) < $F908, MIN(CK904, $F907, $F908 - SUM($I909:CJ909)), 0)","v":0},{"$f":"IF(SUM($I909:CK909) < $F908, MIN(CL904, $F907, $F908 - SUM($I909:CK909)), 0)","v":0},{"$f":"IF(SUM($I909:CL909) < $F908, MIN(CM904, $F907, $F908 - SUM($I909:CL909)), 0)","v":0},{"$f":"IF(SUM($I909:CM909) < $F908, MIN(CN904, $F907, $F908 - SUM($I909:CM909)), 0)","v":0},{"$f":"IF(SUM($I909:CN909) < $F908, MIN(CO904, $F907, $F908 - SUM($I909:CN909)), 0)","v":0},{"$f":"IF(SUM($I909:CO909) < $F908, MIN(CP904, $F907, $F908 - SUM($I909:CO909)), 0)","v":0},{"$f":"IF(SUM($I909:CP909) < $F908, MIN(CQ904, $F907, $F908 - SUM($I909:CP909)), 0)","v":0},{"$f":"IF(SUM($I909:CQ909) < $F908, MIN(CR904, $F907, $F908 - SUM($I909:CQ909)), 0)","v":0},{"$f":"IF(SUM($I909:CR909) < $F908, MIN(CS904, $F907, $F908 - SUM($I909:CR909)), 0)","v":0},{"$f":"IF(SUM($I909:CS909) < $F908, MIN(CT904, $F907, $F908 - SUM($I909:CS909)), 0)","v":0},{"$f":"IF(SUM($I909:CT909) < $F908, MIN(CU904, $F907, $F908 - SUM($I909:CT909)), 0)","v":0},{"$f":"IF(SUM($I909:CU909) < $F908, MIN(CV904, $F907, $F908 - SUM($I909:CU909)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F909 < F908, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K904:$CV904) < $F908, MIN(J904, $F908 - SUM($I911:I911), $F908 - SUM(K904:$CV904)), MIN(($F908 - SUM($I911:I911)) / COUNTIF(J909:$CV909, \">0\"), J904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(L904:$CV904) < $F908, MIN(K904, $F908 - SUM($I911:J911), $F908 - SUM(L904:$CV904)), MIN(($F908 - SUM($I911:J911)) / COUNTIF(K909:$CV909, \">0\"), K904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(M904:$CV904) < $F908, MIN(L904, $F908 - SUM($I911:K911), $F908 - SUM(M904:$CV904)), MIN(($F908 - SUM($I911:K911)) / COUNTIF(L909:$CV909, \">0\"), L904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(N904:$CV904) < $F908, MIN(M904, $F908 - SUM($I911:L911), $F908 - SUM(N904:$CV904)), MIN(($F908 - SUM($I911:L911)) / COUNTIF(M909:$CV909, \">0\"), M904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(O904:$CV904) < $F908, MIN(N904, $F908 - SUM($I911:M911), $F908 - SUM(O904:$CV904)), MIN(($F908 - SUM($I911:M911)) / COUNTIF(N909:$CV909, \">0\"), N904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(P904:$CV904) < $F908, MIN(O904, $F908 - SUM($I911:N911), $F908 - SUM(P904:$CV904)), MIN(($F908 - SUM($I911:N911)) / COUNTIF(O909:$CV909, \">0\"), O904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q904:$CV904) < $F908, MIN(P904, $F908 - SUM($I911:O911), $F908 - SUM(Q904:$CV904)), MIN(($F908 - SUM($I911:O911)) / COUNTIF(P909:$CV909, \">0\"), P904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(R904:$CV904) < $F908, MIN(Q904, $F908 - SUM($I911:P911), $F908 - SUM(R904:$CV904)), MIN(($F908 - SUM($I911:P911)) / COUNTIF(Q909:$CV909, \">0\"), Q904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(S904:$CV904) < $F908, MIN(R904, $F908 - SUM($I911:Q911), $F908 - SUM(S904:$CV904)), MIN(($F908 - SUM($I911:Q911)) / COUNTIF(R909:$CV909, \">0\"), R904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(T904:$CV904) < $F908, MIN(S904, $F908 - SUM($I911:R911), $F908 - SUM(T904:$CV904)), MIN(($F908 - SUM($I911:R911)) / COUNTIF(S909:$CV909, \">0\"), S904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(U904:$CV904) < $F908, MIN(T904, $F908 - SUM($I911:S911), $F908 - SUM(U904:$CV904)), MIN(($F908 - SUM($I911:S911)) / COUNTIF(T909:$CV909, \">0\"), T904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(V904:$CV904) < $F908, MIN(U904, $F908 - SUM($I911:T911), $F908 - SUM(V904:$CV904)), MIN(($F908 - SUM($I911:T911)) / COUNTIF(U909:$CV909, \">0\"), U904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(W904:$CV904) < $F908, MIN(V904, $F908 - SUM($I911:U911), $F908 - SUM(W904:$CV904)), MIN(($F908 - SUM($I911:U911)) / COUNTIF(V909:$CV909, \">0\"), V904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(X904:$CV904) < $F908, MIN(W904, $F908 - SUM($I911:V911), $F908 - SUM(X904:$CV904)), MIN(($F908 - SUM($I911:V911)) / COUNTIF(W909:$CV909, \">0\"), W904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y904:$CV904) < $F908, MIN(X904, $F908 - SUM($I911:W911), $F908 - SUM(Y904:$CV904)), MIN(($F908 - SUM($I911:W911)) / COUNTIF(X909:$CV909, \">0\"), X904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z904:$CV904) < $F908, MIN(Y904, $F908 - SUM($I911:X911), $F908 - SUM(Z904:$CV904)), MIN(($F908 - SUM($I911:X911)) / COUNTIF(Y909:$CV909, \">0\"), Y904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA904:$CV904) < $F908, MIN(Z904, $F908 - SUM($I911:Y911), $F908 - SUM(AA904:$CV904)), MIN(($F908 - SUM($I911:Y911)) / COUNTIF(Z909:$CV909, \">0\"), Z904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB904:$CV904) < $F908, MIN(AA904, $F908 - SUM($I911:Z911), $F908 - SUM(AB904:$CV904)), MIN(($F908 - SUM($I911:Z911)) / COUNTIF(AA909:$CV909, \">0\"), AA904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC904:$CV904) < $F908, MIN(AB904, $F908 - SUM($I911:AA911), $F908 - SUM(AC904:$CV904)), MIN(($F908 - SUM($I911:AA911)) / COUNTIF(AB909:$CV909, \">0\"), AB904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD904:$CV904) < $F908, MIN(AC904, $F908 - SUM($I911:AB911), $F908 - SUM(AD904:$CV904)), MIN(($F908 - SUM($I911:AB911)) / COUNTIF(AC909:$CV909, \">0\"), AC904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE904:$CV904) < $F908, MIN(AD904, $F908 - SUM($I911:AC911), $F908 - SUM(AE904:$CV904)), MIN(($F908 - SUM($I911:AC911)) / COUNTIF(AD909:$CV909, \">0\"), AD904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF904:$CV904) < $F908, MIN(AE904, $F908 - SUM($I911:AD911), $F908 - SUM(AF904:$CV904)), MIN(($F908 - SUM($I911:AD911)) / COUNTIF(AE909:$CV909, \">0\"), AE904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG904:$CV904) < $F908, MIN(AF904, $F908 - SUM($I911:AE911), $F908 - SUM(AG904:$CV904)), MIN(($F908 - SUM($I911:AE911)) / COUNTIF(AF909:$CV909, \">0\"), AF904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH904:$CV904) < $F908, MIN(AG904, $F908 - SUM($I911:AF911), $F908 - SUM(AH904:$CV904)), MIN(($F908 - SUM($I911:AF911)) / COUNTIF(AG909:$CV909, \">0\"), AG904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI904:$CV904) < $F908, MIN(AH904, $F908 - SUM($I911:AG911), $F908 - SUM(AI904:$CV904)), MIN(($F908 - SUM($I911:AG911)) / COUNTIF(AH909:$CV909, \">0\"), AH904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ904:$CV904) < $F908, MIN(AI904, $F908 - SUM($I911:AH911), $F908 - SUM(AJ904:$CV904)), MIN(($F908 - SUM($I911:AH911)) / COUNTIF(AI909:$CV909, \">0\"), AI904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK904:$CV904) < $F908, MIN(AJ904, $F908 - SUM($I911:AI911), $F908 - SUM(AK904:$CV904)), MIN(($F908 - SUM($I911:AI911)) / COUNTIF(AJ909:$CV909, \">0\"), AJ904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL904:$CV904) < $F908, MIN(AK904, $F908 - SUM($I911:AJ911), $F908 - SUM(AL904:$CV904)), MIN(($F908 - SUM($I911:AJ911)) / COUNTIF(AK909:$CV909, \">0\"), AK904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM904:$CV904) < $F908, MIN(AL904, $F908 - SUM($I911:AK911), $F908 - SUM(AM904:$CV904)), MIN(($F908 - SUM($I911:AK911)) / COUNTIF(AL909:$CV909, \">0\"), AL904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN904:$CV904) < $F908, MIN(AM904, $F908 - SUM($I911:AL911), $F908 - SUM(AN904:$CV904)), MIN(($F908 - SUM($I911:AL911)) / COUNTIF(AM909:$CV909, \">0\"), AM904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO904:$CV904) < $F908, MIN(AN904, $F908 - SUM($I911:AM911), $F908 - SUM(AO904:$CV904)), MIN(($F908 - SUM($I911:AM911)) / COUNTIF(AN909:$CV909, \">0\"), AN904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP904:$CV904) < $F908, MIN(AO904, $F908 - SUM($I911:AN911), $F908 - SUM(AP904:$CV904)), MIN(($F908 - SUM($I911:AN911)) / COUNTIF(AO909:$CV909, \">0\"), AO904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ904:$CV904) < $F908, MIN(AP904, $F908 - SUM($I911:AO911), $F908 - SUM(AQ904:$CV904)), MIN(($F908 - SUM($I911:AO911)) / COUNTIF(AP909:$CV909, \">0\"), AP904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR904:$CV904) < $F908, MIN(AQ904, $F908 - SUM($I911:AP911), $F908 - SUM(AR904:$CV904)), MIN(($F908 - SUM($I911:AP911)) / COUNTIF(AQ909:$CV909, \">0\"), AQ904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS904:$CV904) < $F908, MIN(AR904, $F908 - SUM($I911:AQ911), $F908 - SUM(AS904:$CV904)), MIN(($F908 - SUM($I911:AQ911)) / COUNTIF(AR909:$CV909, \">0\"), AR904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT904:$CV904) < $F908, MIN(AS904, $F908 - SUM($I911:AR911), $F908 - SUM(AT904:$CV904)), MIN(($F908 - SUM($I911:AR911)) / COUNTIF(AS909:$CV909, \">0\"), AS904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU904:$CV904) < $F908, MIN(AT904, $F908 - SUM($I911:AS911), $F908 - SUM(AU904:$CV904)), MIN(($F908 - SUM($I911:AS911)) / COUNTIF(AT909:$CV909, \">0\"), AT904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV904:$CV904) < $F908, MIN(AU904, $F908 - SUM($I911:AT911), $F908 - SUM(AV904:$CV904)), MIN(($F908 - SUM($I911:AT911)) / COUNTIF(AU909:$CV909, \">0\"), AU904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW904:$CV904) < $F908, MIN(AV904, $F908 - SUM($I911:AU911), $F908 - SUM(AW904:$CV904)), MIN(($F908 - SUM($I911:AU911)) / COUNTIF(AV909:$CV909, \">0\"), AV904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX904:$CV904) < $F908, MIN(AW904, $F908 - SUM($I911:AV911), $F908 - SUM(AX904:$CV904)), MIN(($F908 - SUM($I911:AV911)) / COUNTIF(AW909:$CV909, \">0\"), AW904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY904:$CV904) < $F908, MIN(AX904, $F908 - SUM($I911:AW911), $F908 - SUM(AY904:$CV904)), MIN(($F908 - SUM($I911:AW911)) / COUNTIF(AX909:$CV909, \">0\"), AX904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ904:$CV904) < $F908, MIN(AY904, $F908 - SUM($I911:AX911), $F908 - SUM(AZ904:$CV904)), MIN(($F908 - SUM($I911:AX911)) / COUNTIF(AY909:$CV909, \">0\"), AY904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA904:$CV904) < $F908, MIN(AZ904, $F908 - SUM($I911:AY911), $F908 - SUM(BA904:$CV904)), MIN(($F908 - SUM($I911:AY911)) / COUNTIF(AZ909:$CV909, \">0\"), AZ904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB904:$CV904) < $F908, MIN(BA904, $F908 - SUM($I911:AZ911), $F908 - SUM(BB904:$CV904)), MIN(($F908 - SUM($I911:AZ911)) / COUNTIF(BA909:$CV909, \">0\"), BA904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC904:$CV904) < $F908, MIN(BB904, $F908 - SUM($I911:BA911), $F908 - SUM(BC904:$CV904)), MIN(($F908 - SUM($I911:BA911)) / COUNTIF(BB909:$CV909, \">0\"), BB904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD904:$CV904) < $F908, MIN(BC904, $F908 - SUM($I911:BB911), $F908 - SUM(BD904:$CV904)), MIN(($F908 - SUM($I911:BB911)) / COUNTIF(BC909:$CV909, \">0\"), BC904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE904:$CV904) < $F908, MIN(BD904, $F908 - SUM($I911:BC911), $F908 - SUM(BE904:$CV904)), MIN(($F908 - SUM($I911:BC911)) / COUNTIF(BD909:$CV909, \">0\"), BD904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF904:$CV904) < $F908, MIN(BE904, $F908 - SUM($I911:BD911), $F908 - SUM(BF904:$CV904)), MIN(($F908 - SUM($I911:BD911)) / COUNTIF(BE909:$CV909, \">0\"), BE904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG904:$CV904) < $F908, MIN(BF904, $F908 - SUM($I911:BE911), $F908 - SUM(BG904:$CV904)), MIN(($F908 - SUM($I911:BE911)) / COUNTIF(BF909:$CV909, \">0\"), BF904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH904:$CV904) < $F908, MIN(BG904, $F908 - SUM($I911:BF911), $F908 - SUM(BH904:$CV904)), MIN(($F908 - SUM($I911:BF911)) / COUNTIF(BG909:$CV909, \">0\"), BG904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI904:$CV904) < $F908, MIN(BH904, $F908 - SUM($I911:BG911), $F908 - SUM(BI904:$CV904)), MIN(($F908 - SUM($I911:BG911)) / COUNTIF(BH909:$CV909, \">0\"), BH904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ904:$CV904) < $F908, MIN(BI904, $F908 - SUM($I911:BH911), $F908 - SUM(BJ904:$CV904)), MIN(($F908 - SUM($I911:BH911)) / COUNTIF(BI909:$CV909, \">0\"), BI904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK904:$CV904) < $F908, MIN(BJ904, $F908 - SUM($I911:BI911), $F908 - SUM(BK904:$CV904)), MIN(($F908 - SUM($I911:BI911)) / COUNTIF(BJ909:$CV909, \">0\"), BJ904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL904:$CV904) < $F908, MIN(BK904, $F908 - SUM($I911:BJ911), $F908 - SUM(BL904:$CV904)), MIN(($F908 - SUM($I911:BJ911)) / COUNTIF(BK909:$CV909, \">0\"), BK904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM904:$CV904) < $F908, MIN(BL904, $F908 - SUM($I911:BK911), $F908 - SUM(BM904:$CV904)), MIN(($F908 - SUM($I911:BK911)) / COUNTIF(BL909:$CV909, \">0\"), BL904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN904:$CV904) < $F908, MIN(BM904, $F908 - SUM($I911:BL911), $F908 - SUM(BN904:$CV904)), MIN(($F908 - SUM($I911:BL911)) / COUNTIF(BM909:$CV909, \">0\"), BM904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO904:$CV904) < $F908, MIN(BN904, $F908 - SUM($I911:BM911), $F908 - SUM(BO904:$CV904)), MIN(($F908 - SUM($I911:BM911)) / COUNTIF(BN909:$CV909, \">0\"), BN904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP904:$CV904) < $F908, MIN(BO904, $F908 - SUM($I911:BN911), $F908 - SUM(BP904:$CV904)), MIN(($F908 - SUM($I911:BN911)) / COUNTIF(BO909:$CV909, \">0\"), BO904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ904:$CV904) < $F908, MIN(BP904, $F908 - SUM($I911:BO911), $F908 - SUM(BQ904:$CV904)), MIN(($F908 - SUM($I911:BO911)) / COUNTIF(BP909:$CV909, \">0\"), BP904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR904:$CV904) < $F908, MIN(BQ904, $F908 - SUM($I911:BP911), $F908 - SUM(BR904:$CV904)), MIN(($F908 - SUM($I911:BP911)) / COUNTIF(BQ909:$CV909, \">0\"), BQ904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS904:$CV904) < $F908, MIN(BR904, $F908 - SUM($I911:BQ911), $F908 - SUM(BS904:$CV904)), MIN(($F908 - SUM($I911:BQ911)) / COUNTIF(BR909:$CV909, \">0\"), BR904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT904:$CV904) < $F908, MIN(BS904, $F908 - SUM($I911:BR911), $F908 - SUM(BT904:$CV904)), MIN(($F908 - SUM($I911:BR911)) / COUNTIF(BS909:$CV909, \">0\"), BS904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU904:$CV904) < $F908, MIN(BT904, $F908 - SUM($I911:BS911), $F908 - SUM(BU904:$CV904)), MIN(($F908 - SUM($I911:BS911)) / COUNTIF(BT909:$CV909, \">0\"), BT904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV904:$CV904) < $F908, MIN(BU904, $F908 - SUM($I911:BT911), $F908 - SUM(BV904:$CV904)), MIN(($F908 - SUM($I911:BT911)) / COUNTIF(BU909:$CV909, \">0\"), BU904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW904:$CV904) < $F908, MIN(BV904, $F908 - SUM($I911:BU911), $F908 - SUM(BW904:$CV904)), MIN(($F908 - SUM($I911:BU911)) / COUNTIF(BV909:$CV909, \">0\"), BV904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX904:$CV904) < $F908, MIN(BW904, $F908 - SUM($I911:BV911), $F908 - SUM(BX904:$CV904)), MIN(($F908 - SUM($I911:BV911)) / COUNTIF(BW909:$CV909, \">0\"), BW904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY904:$CV904) < $F908, MIN(BX904, $F908 - SUM($I911:BW911), $F908 - SUM(BY904:$CV904)), MIN(($F908 - SUM($I911:BW911)) / COUNTIF(BX909:$CV909, \">0\"), BX904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ904:$CV904) < $F908, MIN(BY904, $F908 - SUM($I911:BX911), $F908 - SUM(BZ904:$CV904)), MIN(($F908 - SUM($I911:BX911)) / COUNTIF(BY909:$CV909, \">0\"), BY904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA904:$CV904) < $F908, MIN(BZ904, $F908 - SUM($I911:BY911), $F908 - SUM(CA904:$CV904)), MIN(($F908 - SUM($I911:BY911)) / COUNTIF(BZ909:$CV909, \">0\"), BZ904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB904:$CV904) < $F908, MIN(CA904, $F908 - SUM($I911:BZ911), $F908 - SUM(CB904:$CV904)), MIN(($F908 - SUM($I911:BZ911)) / COUNTIF(CA909:$CV909, \">0\"), CA904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC904:$CV904) < $F908, MIN(CB904, $F908 - SUM($I911:CA911), $F908 - SUM(CC904:$CV904)), MIN(($F908 - SUM($I911:CA911)) / COUNTIF(CB909:$CV909, \">0\"), CB904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD904:$CV904) < $F908, MIN(CC904, $F908 - SUM($I911:CB911), $F908 - SUM(CD904:$CV904)), MIN(($F908 - SUM($I911:CB911)) / COUNTIF(CC909:$CV909, \">0\"), CC904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE904:$CV904) < $F908, MIN(CD904, $F908 - SUM($I911:CC911), $F908 - SUM(CE904:$CV904)), MIN(($F908 - SUM($I911:CC911)) / COUNTIF(CD909:$CV909, \">0\"), CD904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF904:$CV904) < $F908, MIN(CE904, $F908 - SUM($I911:CD911), $F908 - SUM(CF904:$CV904)), MIN(($F908 - SUM($I911:CD911)) / COUNTIF(CE909:$CV909, \">0\"), CE904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG904:$CV904) < $F908, MIN(CF904, $F908 - SUM($I911:CE911), $F908 - SUM(CG904:$CV904)), MIN(($F908 - SUM($I911:CE911)) / COUNTIF(CF909:$CV909, \">0\"), CF904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH904:$CV904) < $F908, MIN(CG904, $F908 - SUM($I911:CF911), $F908 - SUM(CH904:$CV904)), MIN(($F908 - SUM($I911:CF911)) / COUNTIF(CG909:$CV909, \">0\"), CG904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI904:$CV904) < $F908, MIN(CH904, $F908 - SUM($I911:CG911), $F908 - SUM(CI904:$CV904)), MIN(($F908 - SUM($I911:CG911)) / COUNTIF(CH909:$CV909, \">0\"), CH904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ904:$CV904) < $F908, MIN(CI904, $F908 - SUM($I911:CH911), $F908 - SUM(CJ904:$CV904)), MIN(($F908 - SUM($I911:CH911)) / COUNTIF(CI909:$CV909, \">0\"), CI904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK904:$CV904) < $F908, MIN(CJ904, $F908 - SUM($I911:CI911), $F908 - SUM(CK904:$CV904)), MIN(($F908 - SUM($I911:CI911)) / COUNTIF(CJ909:$CV909, \">0\"), CJ904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL904:$CV904) < $F908, MIN(CK904, $F908 - SUM($I911:CJ911), $F908 - SUM(CL904:$CV904)), MIN(($F908 - SUM($I911:CJ911)) / COUNTIF(CK909:$CV909, \">0\"), CK904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM904:$CV904) < $F908, MIN(CL904, $F908 - SUM($I911:CK911), $F908 - SUM(CM904:$CV904)), MIN(($F908 - SUM($I911:CK911)) / COUNTIF(CL909:$CV909, \">0\"), CL904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN904:$CV904) < $F908, MIN(CM904, $F908 - SUM($I911:CL911), $F908 - SUM(CN904:$CV904)), MIN(($F908 - SUM($I911:CL911)) / COUNTIF(CM909:$CV909, \">0\"), CM904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO904:$CV904) < $F908, MIN(CN904, $F908 - SUM($I911:CM911), $F908 - SUM(CO904:$CV904)), MIN(($F908 - SUM($I911:CM911)) / COUNTIF(CN909:$CV909, \">0\"), CN904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP904:$CV904) < $F908, MIN(CO904, $F908 - SUM($I911:CN911), $F908 - SUM(CP904:$CV904)), MIN(($F908 - SUM($I911:CN911)) / COUNTIF(CO909:$CV909, \">0\"), CO904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ904:$CV904) < $F908, MIN(CP904, $F908 - SUM($I911:CO911), $F908 - SUM(CQ904:$CV904)), MIN(($F908 - SUM($I911:CO911)) / COUNTIF(CP909:$CV909, \">0\"), CP904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR904:$CV904) < $F908, MIN(CQ904, $F908 - SUM($I911:CP911), $F908 - SUM(CR904:$CV904)), MIN(($F908 - SUM($I911:CP911)) / COUNTIF(CQ909:$CV909, \">0\"), CQ904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS904:$CV904) < $F908, MIN(CR904, $F908 - SUM($I911:CQ911), $F908 - SUM(CS904:$CV904)), MIN(($F908 - SUM($I911:CQ911)) / COUNTIF(CR909:$CV909, \">0\"), CR904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT904:$CV904) < $F908, MIN(CS904, $F908 - SUM($I911:CR911), $F908 - SUM(CT904:$CV904)), MIN(($F908 - SUM($I911:CR911)) / COUNTIF(CS909:$CV909, \">0\"), CS904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU904:$CV904) < $F908, MIN(CT904, $F908 - SUM($I911:CS911), $F908 - SUM(CU904:$CV904)), MIN(($F908 - SUM($I911:CS911)) / COUNTIF(CT909:$CV909, \">0\"), CT904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV904:$CV904) < $F908, MIN(CU904, $F908 - SUM($I911:CT911), $F908 - SUM(CV904:$CV904)), MIN(($F908 - SUM($I911:CT911)) / COUNTIF(CU909:$CV909, \">0\"), CU904)) * $F910, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV904:CV904) < $F908, MIN(CV904, $F908 - SUM($I911:CU911), $F908 - SUM($CV904:CV904)), MIN(($F908 - SUM($I911:CU911)) / COUNTIF(CV909:$CV909, \">0\"), CV904)) * $F910, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J912:CV912)","v":0},"mmcf",null,null,{"$f":"IF($F910 = 0, J909, J911)","v":0},{"$f":"IF($F910 = 0, K909, K911)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F910 = 0, BW909, BW911)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J912 > 0, $F906, 0)","v":0},{"$f":"IF(K912 > 0, $F906, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW912 > 0, $F906, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 10"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J916:CV916)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J917:CV917)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I916:I916) = 0, J916 > 0), J916, 0)","v":0},{"$f":"IF(AND(SUM($I916:J916) = 0, K916 > 0), K916, 0)","v":0},{"$f":"IF(AND(SUM($I916:K916) = 0, L916 > 0), L916, 0)","v":0},{"$f":"IF(AND(SUM($I916:L916) = 0, M916 > 0), M916, 0)","v":0},{"$f":"IF(AND(SUM($I916:M916) = 0, N916 > 0), N916, 0)","v":0},{"$f":"IF(AND(SUM($I916:N916) = 0, O916 > 0), O916, 0)","v":0},{"$f":"IF(AND(SUM($I916:O916) = 0, P916 > 0), P916, 0)","v":0},{"$f":"IF(AND(SUM($I916:P916) = 0, Q916 > 0), Q916, 0)","v":0},{"$f":"IF(AND(SUM($I916:Q916) = 0, R916 > 0), R916, 0)","v":0},{"$f":"IF(AND(SUM($I916:R916) = 0, S916 > 0), S916, 0)","v":0},{"$f":"IF(AND(SUM($I916:S916) = 0, T916 > 0), T916, 0)","v":0},{"$f":"IF(AND(SUM($I916:T916) = 0, U916 > 0), U916, 0)","v":0},{"$f":"IF(AND(SUM($I916:U916) = 0, V916 > 0), V916, 0)","v":0},{"$f":"IF(AND(SUM($I916:V916) = 0, W916 > 0), W916, 0)","v":0},{"$f":"IF(AND(SUM($I916:W916) = 0, X916 > 0), X916, 0)","v":0},{"$f":"IF(AND(SUM($I916:X916) = 0, Y916 > 0), Y916, 0)","v":0},{"$f":"IF(AND(SUM($I916:Y916) = 0, Z916 > 0), Z916, 0)","v":0},{"$f":"IF(AND(SUM($I916:Z916) = 0, AA916 > 0), AA916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AA916) = 0, AB916 > 0), AB916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AB916) = 0, AC916 > 0), AC916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AC916) = 0, AD916 > 0), AD916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AD916) = 0, AE916 > 0), AE916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AE916) = 0, AF916 > 0), AF916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AF916) = 0, AG916 > 0), AG916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AG916) = 0, AH916 > 0), AH916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AH916) = 0, AI916 > 0), AI916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AI916) = 0, AJ916 > 0), AJ916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AJ916) = 0, AK916 > 0), AK916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AK916) = 0, AL916 > 0), AL916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AL916) = 0, AM916 > 0), AM916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AM916) = 0, AN916 > 0), AN916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AN916) = 0, AO916 > 0), AO916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AO916) = 0, AP916 > 0), AP916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AP916) = 0, AQ916 > 0), AQ916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AQ916) = 0, AR916 > 0), AR916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AR916) = 0, AS916 > 0), AS916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AS916) = 0, AT916 > 0), AT916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AT916) = 0, AU916 > 0), AU916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AU916) = 0, AV916 > 0), AV916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AV916) = 0, AW916 > 0), AW916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AW916) = 0, AX916 > 0), AX916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AX916) = 0, AY916 > 0), AY916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AY916) = 0, AZ916 > 0), AZ916, 0)","v":0},{"$f":"IF(AND(SUM($I916:AZ916) = 0, BA916 > 0), BA916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BA916) = 0, BB916 > 0), BB916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BB916) = 0, BC916 > 0), BC916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BC916) = 0, BD916 > 0), BD916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BD916) = 0, BE916 > 0), BE916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BE916) = 0, BF916 > 0), BF916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BF916) = 0, BG916 > 0), BG916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BG916) = 0, BH916 > 0), BH916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BH916) = 0, BI916 > 0), BI916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BI916) = 0, BJ916 > 0), BJ916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BJ916) = 0, BK916 > 0), BK916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BK916) = 0, BL916 > 0), BL916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BL916) = 0, BM916 > 0), BM916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BM916) = 0, BN916 > 0), BN916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BN916) = 0, BO916 > 0), BO916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BO916) = 0, BP916 > 0), BP916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BP916) = 0, BQ916 > 0), BQ916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BQ916) = 0, BR916 > 0), BR916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BR916) = 0, BS916 > 0), BS916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BS916) = 0, BT916 > 0), BT916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BT916) = 0, BU916 > 0), BU916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BU916) = 0, BV916 > 0), BV916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BV916) = 0, BW916 > 0), BW916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BW916) = 0, BX916 > 0), BX916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BX916) = 0, BY916 > 0), BY916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BY916) = 0, BZ916 > 0), BZ916, 0)","v":0},{"$f":"IF(AND(SUM($I916:BZ916) = 0, CA916 > 0), CA916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CA916) = 0, CB916 > 0), CB916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CB916) = 0, CC916 > 0), CC916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CC916) = 0, CD916 > 0), CD916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CD916) = 0, CE916 > 0), CE916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CE916) = 0, CF916 > 0), CF916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CF916) = 0, CG916 > 0), CG916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CG916) = 0, CH916 > 0), CH916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CH916) = 0, CI916 > 0), CI916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CI916) = 0, CJ916 > 0), CJ916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CJ916) = 0, CK916 > 0), CK916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CK916) = 0, CL916 > 0), CL916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CL916) = 0, CM916 > 0), CM916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CM916) = 0, CN916 > 0), CN916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CN916) = 0, CO916 > 0), CO916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CO916) = 0, CP916 > 0), CP916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CP916) = 0, CQ916 > 0), CQ916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CQ916) = 0, CR916 > 0), CR916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CR916) = 0, CS916 > 0), CS916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CS916) = 0, CT916 > 0), CT916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CT916) = 0, CU916 > 0), CU916, 0)","v":0},{"$f":"IF(AND(SUM($I916:CU916) = 0, CV916 > 0), CV916, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J918:CV918)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J917 / $F$800, $F916 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K917 / $F$800, $F916 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW917 / $F$800, $F916 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F918","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F918","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J921:CV921)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I921:I921) < $F920, MIN(J916, $F919, $F920 - SUM($I921:I921)), 0)","v":0},{"$f":"IF(SUM($I921:J921) < $F920, MIN(K916, $F919, $F920 - SUM($I921:J921)), 0)","v":0},{"$f":"IF(SUM($I921:K921) < $F920, MIN(L916, $F919, $F920 - SUM($I921:K921)), 0)","v":0},{"$f":"IF(SUM($I921:L921) < $F920, MIN(M916, $F919, $F920 - SUM($I921:L921)), 0)","v":0},{"$f":"IF(SUM($I921:M921) < $F920, MIN(N916, $F919, $F920 - SUM($I921:M921)), 0)","v":0},{"$f":"IF(SUM($I921:N921) < $F920, MIN(O916, $F919, $F920 - SUM($I921:N921)), 0)","v":0},{"$f":"IF(SUM($I921:O921) < $F920, MIN(P916, $F919, $F920 - SUM($I921:O921)), 0)","v":0},{"$f":"IF(SUM($I921:P921) < $F920, MIN(Q916, $F919, $F920 - SUM($I921:P921)), 0)","v":0},{"$f":"IF(SUM($I921:Q921) < $F920, MIN(R916, $F919, $F920 - SUM($I921:Q921)), 0)","v":0},{"$f":"IF(SUM($I921:R921) < $F920, MIN(S916, $F919, $F920 - SUM($I921:R921)), 0)","v":0},{"$f":"IF(SUM($I921:S921) < $F920, MIN(T916, $F919, $F920 - SUM($I921:S921)), 0)","v":0},{"$f":"IF(SUM($I921:T921) < $F920, MIN(U916, $F919, $F920 - SUM($I921:T921)), 0)","v":0},{"$f":"IF(SUM($I921:U921) < $F920, MIN(V916, $F919, $F920 - SUM($I921:U921)), 0)","v":0},{"$f":"IF(SUM($I921:V921) < $F920, MIN(W916, $F919, $F920 - SUM($I921:V921)), 0)","v":0},{"$f":"IF(SUM($I921:W921) < $F920, MIN(X916, $F919, $F920 - SUM($I921:W921)), 0)","v":0},{"$f":"IF(SUM($I921:X921) < $F920, MIN(Y916, $F919, $F920 - SUM($I921:X921)), 0)","v":0},{"$f":"IF(SUM($I921:Y921) < $F920, MIN(Z916, $F919, $F920 - SUM($I921:Y921)), 0)","v":0},{"$f":"IF(SUM($I921:Z921) < $F920, MIN(AA916, $F919, $F920 - SUM($I921:Z921)), 0)","v":0},{"$f":"IF(SUM($I921:AA921) < $F920, MIN(AB916, $F919, $F920 - SUM($I921:AA921)), 0)","v":0},{"$f":"IF(SUM($I921:AB921) < $F920, MIN(AC916, $F919, $F920 - SUM($I921:AB921)), 0)","v":0},{"$f":"IF(SUM($I921:AC921) < $F920, MIN(AD916, $F919, $F920 - SUM($I921:AC921)), 0)","v":0},{"$f":"IF(SUM($I921:AD921) < $F920, MIN(AE916, $F919, $F920 - SUM($I921:AD921)), 0)","v":0},{"$f":"IF(SUM($I921:AE921) < $F920, MIN(AF916, $F919, $F920 - SUM($I921:AE921)), 0)","v":0},{"$f":"IF(SUM($I921:AF921) < $F920, MIN(AG916, $F919, $F920 - SUM($I921:AF921)), 0)","v":0},{"$f":"IF(SUM($I921:AG921) < $F920, MIN(AH916, $F919, $F920 - SUM($I921:AG921)), 0)","v":0},{"$f":"IF(SUM($I921:AH921) < $F920, MIN(AI916, $F919, $F920 - SUM($I921:AH921)), 0)","v":0},{"$f":"IF(SUM($I921:AI921) < $F920, MIN(AJ916, $F919, $F920 - SUM($I921:AI921)), 0)","v":0},{"$f":"IF(SUM($I921:AJ921) < $F920, MIN(AK916, $F919, $F920 - SUM($I921:AJ921)), 0)","v":0},{"$f":"IF(SUM($I921:AK921) < $F920, MIN(AL916, $F919, $F920 - SUM($I921:AK921)), 0)","v":0},{"$f":"IF(SUM($I921:AL921) < $F920, MIN(AM916, $F919, $F920 - SUM($I921:AL921)), 0)","v":0},{"$f":"IF(SUM($I921:AM921) < $F920, MIN(AN916, $F919, $F920 - SUM($I921:AM921)), 0)","v":0},{"$f":"IF(SUM($I921:AN921) < $F920, MIN(AO916, $F919, $F920 - SUM($I921:AN921)), 0)","v":0},{"$f":"IF(SUM($I921:AO921) < $F920, MIN(AP916, $F919, $F920 - SUM($I921:AO921)), 0)","v":0},{"$f":"IF(SUM($I921:AP921) < $F920, MIN(AQ916, $F919, $F920 - SUM($I921:AP921)), 0)","v":0},{"$f":"IF(SUM($I921:AQ921) < $F920, MIN(AR916, $F919, $F920 - SUM($I921:AQ921)), 0)","v":0},{"$f":"IF(SUM($I921:AR921) < $F920, MIN(AS916, $F919, $F920 - SUM($I921:AR921)), 0)","v":0},{"$f":"IF(SUM($I921:AS921) < $F920, MIN(AT916, $F919, $F920 - SUM($I921:AS921)), 0)","v":0},{"$f":"IF(SUM($I921:AT921) < $F920, MIN(AU916, $F919, $F920 - SUM($I921:AT921)), 0)","v":0},{"$f":"IF(SUM($I921:AU921) < $F920, MIN(AV916, $F919, $F920 - SUM($I921:AU921)), 0)","v":0},{"$f":"IF(SUM($I921:AV921) < $F920, MIN(AW916, $F919, $F920 - SUM($I921:AV921)), 0)","v":0},{"$f":"IF(SUM($I921:AW921) < $F920, MIN(AX916, $F919, $F920 - SUM($I921:AW921)), 0)","v":0},{"$f":"IF(SUM($I921:AX921) < $F920, MIN(AY916, $F919, $F920 - SUM($I921:AX921)), 0)","v":0},{"$f":"IF(SUM($I921:AY921) < $F920, MIN(AZ916, $F919, $F920 - SUM($I921:AY921)), 0)","v":0},{"$f":"IF(SUM($I921:AZ921) < $F920, MIN(BA916, $F919, $F920 - SUM($I921:AZ921)), 0)","v":0},{"$f":"IF(SUM($I921:BA921) < $F920, MIN(BB916, $F919, $F920 - SUM($I921:BA921)), 0)","v":0},{"$f":"IF(SUM($I921:BB921) < $F920, MIN(BC916, $F919, $F920 - SUM($I921:BB921)), 0)","v":0},{"$f":"IF(SUM($I921:BC921) < $F920, MIN(BD916, $F919, $F920 - SUM($I921:BC921)), 0)","v":0},{"$f":"IF(SUM($I921:BD921) < $F920, MIN(BE916, $F919, $F920 - SUM($I921:BD921)), 0)","v":0},{"$f":"IF(SUM($I921:BE921) < $F920, MIN(BF916, $F919, $F920 - SUM($I921:BE921)), 0)","v":0},{"$f":"IF(SUM($I921:BF921) < $F920, MIN(BG916, $F919, $F920 - SUM($I921:BF921)), 0)","v":0},{"$f":"IF(SUM($I921:BG921) < $F920, MIN(BH916, $F919, $F920 - SUM($I921:BG921)), 0)","v":0},{"$f":"IF(SUM($I921:BH921) < $F920, MIN(BI916, $F919, $F920 - SUM($I921:BH921)), 0)","v":0},{"$f":"IF(SUM($I921:BI921) < $F920, MIN(BJ916, $F919, $F920 - SUM($I921:BI921)), 0)","v":0},{"$f":"IF(SUM($I921:BJ921) < $F920, MIN(BK916, $F919, $F920 - SUM($I921:BJ921)), 0)","v":0},{"$f":"IF(SUM($I921:BK921) < $F920, MIN(BL916, $F919, $F920 - SUM($I921:BK921)), 0)","v":0},{"$f":"IF(SUM($I921:BL921) < $F920, MIN(BM916, $F919, $F920 - SUM($I921:BL921)), 0)","v":0},{"$f":"IF(SUM($I921:BM921) < $F920, MIN(BN916, $F919, $F920 - SUM($I921:BM921)), 0)","v":0},{"$f":"IF(SUM($I921:BN921) < $F920, MIN(BO916, $F919, $F920 - SUM($I921:BN921)), 0)","v":0},{"$f":"IF(SUM($I921:BO921) < $F920, MIN(BP916, $F919, $F920 - SUM($I921:BO921)), 0)","v":0},{"$f":"IF(SUM($I921:BP921) < $F920, MIN(BQ916, $F919, $F920 - SUM($I921:BP921)), 0)","v":0},{"$f":"IF(SUM($I921:BQ921) < $F920, MIN(BR916, $F919, $F920 - SUM($I921:BQ921)), 0)","v":0},{"$f":"IF(SUM($I921:BR921) < $F920, MIN(BS916, $F919, $F920 - SUM($I921:BR921)), 0)","v":0},{"$f":"IF(SUM($I921:BS921) < $F920, MIN(BT916, $F919, $F920 - SUM($I921:BS921)), 0)","v":0},{"$f":"IF(SUM($I921:BT921) < $F920, MIN(BU916, $F919, $F920 - SUM($I921:BT921)), 0)","v":0},{"$f":"IF(SUM($I921:BU921) < $F920, MIN(BV916, $F919, $F920 - SUM($I921:BU921)), 0)","v":0},{"$f":"IF(SUM($I921:BV921) < $F920, MIN(BW916, $F919, $F920 - SUM($I921:BV921)), 0)","v":0},{"$f":"IF(SUM($I921:BW921) < $F920, MIN(BX916, $F919, $F920 - SUM($I921:BW921)), 0)","v":0},{"$f":"IF(SUM($I921:BX921) < $F920, MIN(BY916, $F919, $F920 - SUM($I921:BX921)), 0)","v":0},{"$f":"IF(SUM($I921:BY921) < $F920, MIN(BZ916, $F919, $F920 - SUM($I921:BY921)), 0)","v":0},{"$f":"IF(SUM($I921:BZ921) < $F920, MIN(CA916, $F919, $F920 - SUM($I921:BZ921)), 0)","v":0},{"$f":"IF(SUM($I921:CA921) < $F920, MIN(CB916, $F919, $F920 - SUM($I921:CA921)), 0)","v":0},{"$f":"IF(SUM($I921:CB921) < $F920, MIN(CC916, $F919, $F920 - SUM($I921:CB921)), 0)","v":0},{"$f":"IF(SUM($I921:CC921) < $F920, MIN(CD916, $F919, $F920 - SUM($I921:CC921)), 0)","v":0},{"$f":"IF(SUM($I921:CD921) < $F920, MIN(CE916, $F919, $F920 - SUM($I921:CD921)), 0)","v":0},{"$f":"IF(SUM($I921:CE921) < $F920, MIN(CF916, $F919, $F920 - SUM($I921:CE921)), 0)","v":0},{"$f":"IF(SUM($I921:CF921) < $F920, MIN(CG916, $F919, $F920 - SUM($I921:CF921)), 0)","v":0},{"$f":"IF(SUM($I921:CG921) < $F920, MIN(CH916, $F919, $F920 - SUM($I921:CG921)), 0)","v":0},{"$f":"IF(SUM($I921:CH921) < $F920, MIN(CI916, $F919, $F920 - SUM($I921:CH921)), 0)","v":0},{"$f":"IF(SUM($I921:CI921) < $F920, MIN(CJ916, $F919, $F920 - SUM($I921:CI921)), 0)","v":0},{"$f":"IF(SUM($I921:CJ921) < $F920, MIN(CK916, $F919, $F920 - SUM($I921:CJ921)), 0)","v":0},{"$f":"IF(SUM($I921:CK921) < $F920, MIN(CL916, $F919, $F920 - SUM($I921:CK921)), 0)","v":0},{"$f":"IF(SUM($I921:CL921) < $F920, MIN(CM916, $F919, $F920 - SUM($I921:CL921)), 0)","v":0},{"$f":"IF(SUM($I921:CM921) < $F920, MIN(CN916, $F919, $F920 - SUM($I921:CM921)), 0)","v":0},{"$f":"IF(SUM($I921:CN921) < $F920, MIN(CO916, $F919, $F920 - SUM($I921:CN921)), 0)","v":0},{"$f":"IF(SUM($I921:CO921) < $F920, MIN(CP916, $F919, $F920 - SUM($I921:CO921)), 0)","v":0},{"$f":"IF(SUM($I921:CP921) < $F920, MIN(CQ916, $F919, $F920 - SUM($I921:CP921)), 0)","v":0},{"$f":"IF(SUM($I921:CQ921) < $F920, MIN(CR916, $F919, $F920 - SUM($I921:CQ921)), 0)","v":0},{"$f":"IF(SUM($I921:CR921) < $F920, MIN(CS916, $F919, $F920 - SUM($I921:CR921)), 0)","v":0},{"$f":"IF(SUM($I921:CS921) < $F920, MIN(CT916, $F919, $F920 - SUM($I921:CS921)), 0)","v":0},{"$f":"IF(SUM($I921:CT921) < $F920, MIN(CU916, $F919, $F920 - SUM($I921:CT921)), 0)","v":0},{"$f":"IF(SUM($I921:CU921) < $F920, MIN(CV916, $F919, $F920 - SUM($I921:CU921)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F921 < F920, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K916:$CV916) < $F920, MIN(J916, $F920 - SUM($I923:I923), $F920 - SUM(K916:$CV916)), MIN(($F920 - SUM($I923:I923)) / COUNTIF(J921:$CV921, \">0\"), J916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(L916:$CV916) < $F920, MIN(K916, $F920 - SUM($I923:J923), $F920 - SUM(L916:$CV916)), MIN(($F920 - SUM($I923:J923)) / COUNTIF(K921:$CV921, \">0\"), K916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(M916:$CV916) < $F920, MIN(L916, $F920 - SUM($I923:K923), $F920 - SUM(M916:$CV916)), MIN(($F920 - SUM($I923:K923)) / COUNTIF(L921:$CV921, \">0\"), L916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(N916:$CV916) < $F920, MIN(M916, $F920 - SUM($I923:L923), $F920 - SUM(N916:$CV916)), MIN(($F920 - SUM($I923:L923)) / COUNTIF(M921:$CV921, \">0\"), M916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(O916:$CV916) < $F920, MIN(N916, $F920 - SUM($I923:M923), $F920 - SUM(O916:$CV916)), MIN(($F920 - SUM($I923:M923)) / COUNTIF(N921:$CV921, \">0\"), N916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(P916:$CV916) < $F920, MIN(O916, $F920 - SUM($I923:N923), $F920 - SUM(P916:$CV916)), MIN(($F920 - SUM($I923:N923)) / COUNTIF(O921:$CV921, \">0\"), O916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q916:$CV916) < $F920, MIN(P916, $F920 - SUM($I923:O923), $F920 - SUM(Q916:$CV916)), MIN(($F920 - SUM($I923:O923)) / COUNTIF(P921:$CV921, \">0\"), P916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(R916:$CV916) < $F920, MIN(Q916, $F920 - SUM($I923:P923), $F920 - SUM(R916:$CV916)), MIN(($F920 - SUM($I923:P923)) / COUNTIF(Q921:$CV921, \">0\"), Q916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(S916:$CV916) < $F920, MIN(R916, $F920 - SUM($I923:Q923), $F920 - SUM(S916:$CV916)), MIN(($F920 - SUM($I923:Q923)) / COUNTIF(R921:$CV921, \">0\"), R916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(T916:$CV916) < $F920, MIN(S916, $F920 - SUM($I923:R923), $F920 - SUM(T916:$CV916)), MIN(($F920 - SUM($I923:R923)) / COUNTIF(S921:$CV921, \">0\"), S916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(U916:$CV916) < $F920, MIN(T916, $F920 - SUM($I923:S923), $F920 - SUM(U916:$CV916)), MIN(($F920 - SUM($I923:S923)) / COUNTIF(T921:$CV921, \">0\"), T916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(V916:$CV916) < $F920, MIN(U916, $F920 - SUM($I923:T923), $F920 - SUM(V916:$CV916)), MIN(($F920 - SUM($I923:T923)) / COUNTIF(U921:$CV921, \">0\"), U916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(W916:$CV916) < $F920, MIN(V916, $F920 - SUM($I923:U923), $F920 - SUM(W916:$CV916)), MIN(($F920 - SUM($I923:U923)) / COUNTIF(V921:$CV921, \">0\"), V916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(X916:$CV916) < $F920, MIN(W916, $F920 - SUM($I923:V923), $F920 - SUM(X916:$CV916)), MIN(($F920 - SUM($I923:V923)) / COUNTIF(W921:$CV921, \">0\"), W916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y916:$CV916) < $F920, MIN(X916, $F920 - SUM($I923:W923), $F920 - SUM(Y916:$CV916)), MIN(($F920 - SUM($I923:W923)) / COUNTIF(X921:$CV921, \">0\"), X916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z916:$CV916) < $F920, MIN(Y916, $F920 - SUM($I923:X923), $F920 - SUM(Z916:$CV916)), MIN(($F920 - SUM($I923:X923)) / COUNTIF(Y921:$CV921, \">0\"), Y916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA916:$CV916) < $F920, MIN(Z916, $F920 - SUM($I923:Y923), $F920 - SUM(AA916:$CV916)), MIN(($F920 - SUM($I923:Y923)) / COUNTIF(Z921:$CV921, \">0\"), Z916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB916:$CV916) < $F920, MIN(AA916, $F920 - SUM($I923:Z923), $F920 - SUM(AB916:$CV916)), MIN(($F920 - SUM($I923:Z923)) / COUNTIF(AA921:$CV921, \">0\"), AA916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC916:$CV916) < $F920, MIN(AB916, $F920 - SUM($I923:AA923), $F920 - SUM(AC916:$CV916)), MIN(($F920 - SUM($I923:AA923)) / COUNTIF(AB921:$CV921, \">0\"), AB916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD916:$CV916) < $F920, MIN(AC916, $F920 - SUM($I923:AB923), $F920 - SUM(AD916:$CV916)), MIN(($F920 - SUM($I923:AB923)) / COUNTIF(AC921:$CV921, \">0\"), AC916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE916:$CV916) < $F920, MIN(AD916, $F920 - SUM($I923:AC923), $F920 - SUM(AE916:$CV916)), MIN(($F920 - SUM($I923:AC923)) / COUNTIF(AD921:$CV921, \">0\"), AD916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF916:$CV916) < $F920, MIN(AE916, $F920 - SUM($I923:AD923), $F920 - SUM(AF916:$CV916)), MIN(($F920 - SUM($I923:AD923)) / COUNTIF(AE921:$CV921, \">0\"), AE916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG916:$CV916) < $F920, MIN(AF916, $F920 - SUM($I923:AE923), $F920 - SUM(AG916:$CV916)), MIN(($F920 - SUM($I923:AE923)) / COUNTIF(AF921:$CV921, \">0\"), AF916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH916:$CV916) < $F920, MIN(AG916, $F920 - SUM($I923:AF923), $F920 - SUM(AH916:$CV916)), MIN(($F920 - SUM($I923:AF923)) / COUNTIF(AG921:$CV921, \">0\"), AG916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI916:$CV916) < $F920, MIN(AH916, $F920 - SUM($I923:AG923), $F920 - SUM(AI916:$CV916)), MIN(($F920 - SUM($I923:AG923)) / COUNTIF(AH921:$CV921, \">0\"), AH916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ916:$CV916) < $F920, MIN(AI916, $F920 - SUM($I923:AH923), $F920 - SUM(AJ916:$CV916)), MIN(($F920 - SUM($I923:AH923)) / COUNTIF(AI921:$CV921, \">0\"), AI916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK916:$CV916) < $F920, MIN(AJ916, $F920 - SUM($I923:AI923), $F920 - SUM(AK916:$CV916)), MIN(($F920 - SUM($I923:AI923)) / COUNTIF(AJ921:$CV921, \">0\"), AJ916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL916:$CV916) < $F920, MIN(AK916, $F920 - SUM($I923:AJ923), $F920 - SUM(AL916:$CV916)), MIN(($F920 - SUM($I923:AJ923)) / COUNTIF(AK921:$CV921, \">0\"), AK916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM916:$CV916) < $F920, MIN(AL916, $F920 - SUM($I923:AK923), $F920 - SUM(AM916:$CV916)), MIN(($F920 - SUM($I923:AK923)) / COUNTIF(AL921:$CV921, \">0\"), AL916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN916:$CV916) < $F920, MIN(AM916, $F920 - SUM($I923:AL923), $F920 - SUM(AN916:$CV916)), MIN(($F920 - SUM($I923:AL923)) / COUNTIF(AM921:$CV921, \">0\"), AM916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO916:$CV916) < $F920, MIN(AN916, $F920 - SUM($I923:AM923), $F920 - SUM(AO916:$CV916)), MIN(($F920 - SUM($I923:AM923)) / COUNTIF(AN921:$CV921, \">0\"), AN916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP916:$CV916) < $F920, MIN(AO916, $F920 - SUM($I923:AN923), $F920 - SUM(AP916:$CV916)), MIN(($F920 - SUM($I923:AN923)) / COUNTIF(AO921:$CV921, \">0\"), AO916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ916:$CV916) < $F920, MIN(AP916, $F920 - SUM($I923:AO923), $F920 - SUM(AQ916:$CV916)), MIN(($F920 - SUM($I923:AO923)) / COUNTIF(AP921:$CV921, \">0\"), AP916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR916:$CV916) < $F920, MIN(AQ916, $F920 - SUM($I923:AP923), $F920 - SUM(AR916:$CV916)), MIN(($F920 - SUM($I923:AP923)) / COUNTIF(AQ921:$CV921, \">0\"), AQ916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS916:$CV916) < $F920, MIN(AR916, $F920 - SUM($I923:AQ923), $F920 - SUM(AS916:$CV916)), MIN(($F920 - SUM($I923:AQ923)) / COUNTIF(AR921:$CV921, \">0\"), AR916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT916:$CV916) < $F920, MIN(AS916, $F920 - SUM($I923:AR923), $F920 - SUM(AT916:$CV916)), MIN(($F920 - SUM($I923:AR923)) / COUNTIF(AS921:$CV921, \">0\"), AS916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU916:$CV916) < $F920, MIN(AT916, $F920 - SUM($I923:AS923), $F920 - SUM(AU916:$CV916)), MIN(($F920 - SUM($I923:AS923)) / COUNTIF(AT921:$CV921, \">0\"), AT916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV916:$CV916) < $F920, MIN(AU916, $F920 - SUM($I923:AT923), $F920 - SUM(AV916:$CV916)), MIN(($F920 - SUM($I923:AT923)) / COUNTIF(AU921:$CV921, \">0\"), AU916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW916:$CV916) < $F920, MIN(AV916, $F920 - SUM($I923:AU923), $F920 - SUM(AW916:$CV916)), MIN(($F920 - SUM($I923:AU923)) / COUNTIF(AV921:$CV921, \">0\"), AV916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX916:$CV916) < $F920, MIN(AW916, $F920 - SUM($I923:AV923), $F920 - SUM(AX916:$CV916)), MIN(($F920 - SUM($I923:AV923)) / COUNTIF(AW921:$CV921, \">0\"), AW916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY916:$CV916) < $F920, MIN(AX916, $F920 - SUM($I923:AW923), $F920 - SUM(AY916:$CV916)), MIN(($F920 - SUM($I923:AW923)) / COUNTIF(AX921:$CV921, \">0\"), AX916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ916:$CV916) < $F920, MIN(AY916, $F920 - SUM($I923:AX923), $F920 - SUM(AZ916:$CV916)), MIN(($F920 - SUM($I923:AX923)) / COUNTIF(AY921:$CV921, \">0\"), AY916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA916:$CV916) < $F920, MIN(AZ916, $F920 - SUM($I923:AY923), $F920 - SUM(BA916:$CV916)), MIN(($F920 - SUM($I923:AY923)) / COUNTIF(AZ921:$CV921, \">0\"), AZ916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB916:$CV916) < $F920, MIN(BA916, $F920 - SUM($I923:AZ923), $F920 - SUM(BB916:$CV916)), MIN(($F920 - SUM($I923:AZ923)) / COUNTIF(BA921:$CV921, \">0\"), BA916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC916:$CV916) < $F920, MIN(BB916, $F920 - SUM($I923:BA923), $F920 - SUM(BC916:$CV916)), MIN(($F920 - SUM($I923:BA923)) / COUNTIF(BB921:$CV921, \">0\"), BB916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD916:$CV916) < $F920, MIN(BC916, $F920 - SUM($I923:BB923), $F920 - SUM(BD916:$CV916)), MIN(($F920 - SUM($I923:BB923)) / COUNTIF(BC921:$CV921, \">0\"), BC916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE916:$CV916) < $F920, MIN(BD916, $F920 - SUM($I923:BC923), $F920 - SUM(BE916:$CV916)), MIN(($F920 - SUM($I923:BC923)) / COUNTIF(BD921:$CV921, \">0\"), BD916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF916:$CV916) < $F920, MIN(BE916, $F920 - SUM($I923:BD923), $F920 - SUM(BF916:$CV916)), MIN(($F920 - SUM($I923:BD923)) / COUNTIF(BE921:$CV921, \">0\"), BE916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG916:$CV916) < $F920, MIN(BF916, $F920 - SUM($I923:BE923), $F920 - SUM(BG916:$CV916)), MIN(($F920 - SUM($I923:BE923)) / COUNTIF(BF921:$CV921, \">0\"), BF916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH916:$CV916) < $F920, MIN(BG916, $F920 - SUM($I923:BF923), $F920 - SUM(BH916:$CV916)), MIN(($F920 - SUM($I923:BF923)) / COUNTIF(BG921:$CV921, \">0\"), BG916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI916:$CV916) < $F920, MIN(BH916, $F920 - SUM($I923:BG923), $F920 - SUM(BI916:$CV916)), MIN(($F920 - SUM($I923:BG923)) / COUNTIF(BH921:$CV921, \">0\"), BH916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ916:$CV916) < $F920, MIN(BI916, $F920 - SUM($I923:BH923), $F920 - SUM(BJ916:$CV916)), MIN(($F920 - SUM($I923:BH923)) / COUNTIF(BI921:$CV921, \">0\"), BI916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK916:$CV916) < $F920, MIN(BJ916, $F920 - SUM($I923:BI923), $F920 - SUM(BK916:$CV916)), MIN(($F920 - SUM($I923:BI923)) / COUNTIF(BJ921:$CV921, \">0\"), BJ916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL916:$CV916) < $F920, MIN(BK916, $F920 - SUM($I923:BJ923), $F920 - SUM(BL916:$CV916)), MIN(($F920 - SUM($I923:BJ923)) / COUNTIF(BK921:$CV921, \">0\"), BK916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM916:$CV916) < $F920, MIN(BL916, $F920 - SUM($I923:BK923), $F920 - SUM(BM916:$CV916)), MIN(($F920 - SUM($I923:BK923)) / COUNTIF(BL921:$CV921, \">0\"), BL916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN916:$CV916) < $F920, MIN(BM916, $F920 - SUM($I923:BL923), $F920 - SUM(BN916:$CV916)), MIN(($F920 - SUM($I923:BL923)) / COUNTIF(BM921:$CV921, \">0\"), BM916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO916:$CV916) < $F920, MIN(BN916, $F920 - SUM($I923:BM923), $F920 - SUM(BO916:$CV916)), MIN(($F920 - SUM($I923:BM923)) / COUNTIF(BN921:$CV921, \">0\"), BN916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP916:$CV916) < $F920, MIN(BO916, $F920 - SUM($I923:BN923), $F920 - SUM(BP916:$CV916)), MIN(($F920 - SUM($I923:BN923)) / COUNTIF(BO921:$CV921, \">0\"), BO916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ916:$CV916) < $F920, MIN(BP916, $F920 - SUM($I923:BO923), $F920 - SUM(BQ916:$CV916)), MIN(($F920 - SUM($I923:BO923)) / COUNTIF(BP921:$CV921, \">0\"), BP916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR916:$CV916) < $F920, MIN(BQ916, $F920 - SUM($I923:BP923), $F920 - SUM(BR916:$CV916)), MIN(($F920 - SUM($I923:BP923)) / COUNTIF(BQ921:$CV921, \">0\"), BQ916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS916:$CV916) < $F920, MIN(BR916, $F920 - SUM($I923:BQ923), $F920 - SUM(BS916:$CV916)), MIN(($F920 - SUM($I923:BQ923)) / COUNTIF(BR921:$CV921, \">0\"), BR916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT916:$CV916) < $F920, MIN(BS916, $F920 - SUM($I923:BR923), $F920 - SUM(BT916:$CV916)), MIN(($F920 - SUM($I923:BR923)) / COUNTIF(BS921:$CV921, \">0\"), BS916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU916:$CV916) < $F920, MIN(BT916, $F920 - SUM($I923:BS923), $F920 - SUM(BU916:$CV916)), MIN(($F920 - SUM($I923:BS923)) / COUNTIF(BT921:$CV921, \">0\"), BT916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV916:$CV916) < $F920, MIN(BU916, $F920 - SUM($I923:BT923), $F920 - SUM(BV916:$CV916)), MIN(($F920 - SUM($I923:BT923)) / COUNTIF(BU921:$CV921, \">0\"), BU916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW916:$CV916) < $F920, MIN(BV916, $F920 - SUM($I923:BU923), $F920 - SUM(BW916:$CV916)), MIN(($F920 - SUM($I923:BU923)) / COUNTIF(BV921:$CV921, \">0\"), BV916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX916:$CV916) < $F920, MIN(BW916, $F920 - SUM($I923:BV923), $F920 - SUM(BX916:$CV916)), MIN(($F920 - SUM($I923:BV923)) / COUNTIF(BW921:$CV921, \">0\"), BW916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY916:$CV916) < $F920, MIN(BX916, $F920 - SUM($I923:BW923), $F920 - SUM(BY916:$CV916)), MIN(($F920 - SUM($I923:BW923)) / COUNTIF(BX921:$CV921, \">0\"), BX916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ916:$CV916) < $F920, MIN(BY916, $F920 - SUM($I923:BX923), $F920 - SUM(BZ916:$CV916)), MIN(($F920 - SUM($I923:BX923)) / COUNTIF(BY921:$CV921, \">0\"), BY916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA916:$CV916) < $F920, MIN(BZ916, $F920 - SUM($I923:BY923), $F920 - SUM(CA916:$CV916)), MIN(($F920 - SUM($I923:BY923)) / COUNTIF(BZ921:$CV921, \">0\"), BZ916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB916:$CV916) < $F920, MIN(CA916, $F920 - SUM($I923:BZ923), $F920 - SUM(CB916:$CV916)), MIN(($F920 - SUM($I923:BZ923)) / COUNTIF(CA921:$CV921, \">0\"), CA916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC916:$CV916) < $F920, MIN(CB916, $F920 - SUM($I923:CA923), $F920 - SUM(CC916:$CV916)), MIN(($F920 - SUM($I923:CA923)) / COUNTIF(CB921:$CV921, \">0\"), CB916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD916:$CV916) < $F920, MIN(CC916, $F920 - SUM($I923:CB923), $F920 - SUM(CD916:$CV916)), MIN(($F920 - SUM($I923:CB923)) / COUNTIF(CC921:$CV921, \">0\"), CC916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE916:$CV916) < $F920, MIN(CD916, $F920 - SUM($I923:CC923), $F920 - SUM(CE916:$CV916)), MIN(($F920 - SUM($I923:CC923)) / COUNTIF(CD921:$CV921, \">0\"), CD916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF916:$CV916) < $F920, MIN(CE916, $F920 - SUM($I923:CD923), $F920 - SUM(CF916:$CV916)), MIN(($F920 - SUM($I923:CD923)) / COUNTIF(CE921:$CV921, \">0\"), CE916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG916:$CV916) < $F920, MIN(CF916, $F920 - SUM($I923:CE923), $F920 - SUM(CG916:$CV916)), MIN(($F920 - SUM($I923:CE923)) / COUNTIF(CF921:$CV921, \">0\"), CF916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH916:$CV916) < $F920, MIN(CG916, $F920 - SUM($I923:CF923), $F920 - SUM(CH916:$CV916)), MIN(($F920 - SUM($I923:CF923)) / COUNTIF(CG921:$CV921, \">0\"), CG916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI916:$CV916) < $F920, MIN(CH916, $F920 - SUM($I923:CG923), $F920 - SUM(CI916:$CV916)), MIN(($F920 - SUM($I923:CG923)) / COUNTIF(CH921:$CV921, \">0\"), CH916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ916:$CV916) < $F920, MIN(CI916, $F920 - SUM($I923:CH923), $F920 - SUM(CJ916:$CV916)), MIN(($F920 - SUM($I923:CH923)) / COUNTIF(CI921:$CV921, \">0\"), CI916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK916:$CV916) < $F920, MIN(CJ916, $F920 - SUM($I923:CI923), $F920 - SUM(CK916:$CV916)), MIN(($F920 - SUM($I923:CI923)) / COUNTIF(CJ921:$CV921, \">0\"), CJ916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL916:$CV916) < $F920, MIN(CK916, $F920 - SUM($I923:CJ923), $F920 - SUM(CL916:$CV916)), MIN(($F920 - SUM($I923:CJ923)) / COUNTIF(CK921:$CV921, \">0\"), CK916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM916:$CV916) < $F920, MIN(CL916, $F920 - SUM($I923:CK923), $F920 - SUM(CM916:$CV916)), MIN(($F920 - SUM($I923:CK923)) / COUNTIF(CL921:$CV921, \">0\"), CL916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN916:$CV916) < $F920, MIN(CM916, $F920 - SUM($I923:CL923), $F920 - SUM(CN916:$CV916)), MIN(($F920 - SUM($I923:CL923)) / COUNTIF(CM921:$CV921, \">0\"), CM916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO916:$CV916) < $F920, MIN(CN916, $F920 - SUM($I923:CM923), $F920 - SUM(CO916:$CV916)), MIN(($F920 - SUM($I923:CM923)) / COUNTIF(CN921:$CV921, \">0\"), CN916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP916:$CV916) < $F920, MIN(CO916, $F920 - SUM($I923:CN923), $F920 - SUM(CP916:$CV916)), MIN(($F920 - SUM($I923:CN923)) / COUNTIF(CO921:$CV921, \">0\"), CO916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ916:$CV916) < $F920, MIN(CP916, $F920 - SUM($I923:CO923), $F920 - SUM(CQ916:$CV916)), MIN(($F920 - SUM($I923:CO923)) / COUNTIF(CP921:$CV921, \">0\"), CP916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR916:$CV916) < $F920, MIN(CQ916, $F920 - SUM($I923:CP923), $F920 - SUM(CR916:$CV916)), MIN(($F920 - SUM($I923:CP923)) / COUNTIF(CQ921:$CV921, \">0\"), CQ916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS916:$CV916) < $F920, MIN(CR916, $F920 - SUM($I923:CQ923), $F920 - SUM(CS916:$CV916)), MIN(($F920 - SUM($I923:CQ923)) / COUNTIF(CR921:$CV921, \">0\"), CR916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT916:$CV916) < $F920, MIN(CS916, $F920 - SUM($I923:CR923), $F920 - SUM(CT916:$CV916)), MIN(($F920 - SUM($I923:CR923)) / COUNTIF(CS921:$CV921, \">0\"), CS916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU916:$CV916) < $F920, MIN(CT916, $F920 - SUM($I923:CS923), $F920 - SUM(CU916:$CV916)), MIN(($F920 - SUM($I923:CS923)) / COUNTIF(CT921:$CV921, \">0\"), CT916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV916:$CV916) < $F920, MIN(CU916, $F920 - SUM($I923:CT923), $F920 - SUM(CV916:$CV916)), MIN(($F920 - SUM($I923:CT923)) / COUNTIF(CU921:$CV921, \">0\"), CU916)) * $F922, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV916:CV916) < $F920, MIN(CV916, $F920 - SUM($I923:CU923), $F920 - SUM($CV916:CV916)), MIN(($F920 - SUM($I923:CU923)) / COUNTIF(CV921:$CV921, \">0\"), CV916)) * $F922, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J924:CV924)","v":0},"mmcf",null,null,{"$f":"IF($F922 = 0, J921, J923)","v":0},{"$f":"IF($F922 = 0, K921, K923)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F922 = 0, BW921, BW923)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J924 > 0, $F918, 0)","v":0},{"$f":"IF(K924 > 0, $F918, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW924 > 0, $F918, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 11"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J928:CV928)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J929:CV929)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I928:I928) = 0, J928 > 0), J928, 0)","v":0},{"$f":"IF(AND(SUM($I928:J928) = 0, K928 > 0), K928, 0)","v":0},{"$f":"IF(AND(SUM($I928:K928) = 0, L928 > 0), L928, 0)","v":0},{"$f":"IF(AND(SUM($I928:L928) = 0, M928 > 0), M928, 0)","v":0},{"$f":"IF(AND(SUM($I928:M928) = 0, N928 > 0), N928, 0)","v":0},{"$f":"IF(AND(SUM($I928:N928) = 0, O928 > 0), O928, 0)","v":0},{"$f":"IF(AND(SUM($I928:O928) = 0, P928 > 0), P928, 0)","v":0},{"$f":"IF(AND(SUM($I928:P928) = 0, Q928 > 0), Q928, 0)","v":0},{"$f":"IF(AND(SUM($I928:Q928) = 0, R928 > 0), R928, 0)","v":0},{"$f":"IF(AND(SUM($I928:R928) = 0, S928 > 0), S928, 0)","v":0},{"$f":"IF(AND(SUM($I928:S928) = 0, T928 > 0), T928, 0)","v":0},{"$f":"IF(AND(SUM($I928:T928) = 0, U928 > 0), U928, 0)","v":0},{"$f":"IF(AND(SUM($I928:U928) = 0, V928 > 0), V928, 0)","v":0},{"$f":"IF(AND(SUM($I928:V928) = 0, W928 > 0), W928, 0)","v":0},{"$f":"IF(AND(SUM($I928:W928) = 0, X928 > 0), X928, 0)","v":0},{"$f":"IF(AND(SUM($I928:X928) = 0, Y928 > 0), Y928, 0)","v":0},{"$f":"IF(AND(SUM($I928:Y928) = 0, Z928 > 0), Z928, 0)","v":0},{"$f":"IF(AND(SUM($I928:Z928) = 0, AA928 > 0), AA928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AA928) = 0, AB928 > 0), AB928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AB928) = 0, AC928 > 0), AC928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AC928) = 0, AD928 > 0), AD928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AD928) = 0, AE928 > 0), AE928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AE928) = 0, AF928 > 0), AF928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AF928) = 0, AG928 > 0), AG928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AG928) = 0, AH928 > 0), AH928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AH928) = 0, AI928 > 0), AI928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AI928) = 0, AJ928 > 0), AJ928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AJ928) = 0, AK928 > 0), AK928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AK928) = 0, AL928 > 0), AL928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AL928) = 0, AM928 > 0), AM928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AM928) = 0, AN928 > 0), AN928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AN928) = 0, AO928 > 0), AO928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AO928) = 0, AP928 > 0), AP928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AP928) = 0, AQ928 > 0), AQ928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AQ928) = 0, AR928 > 0), AR928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AR928) = 0, AS928 > 0), AS928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AS928) = 0, AT928 > 0), AT928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AT928) = 0, AU928 > 0), AU928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AU928) = 0, AV928 > 0), AV928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AV928) = 0, AW928 > 0), AW928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AW928) = 0, AX928 > 0), AX928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AX928) = 0, AY928 > 0), AY928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AY928) = 0, AZ928 > 0), AZ928, 0)","v":0},{"$f":"IF(AND(SUM($I928:AZ928) = 0, BA928 > 0), BA928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BA928) = 0, BB928 > 0), BB928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BB928) = 0, BC928 > 0), BC928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BC928) = 0, BD928 > 0), BD928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BD928) = 0, BE928 > 0), BE928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BE928) = 0, BF928 > 0), BF928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BF928) = 0, BG928 > 0), BG928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BG928) = 0, BH928 > 0), BH928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BH928) = 0, BI928 > 0), BI928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BI928) = 0, BJ928 > 0), BJ928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BJ928) = 0, BK928 > 0), BK928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BK928) = 0, BL928 > 0), BL928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BL928) = 0, BM928 > 0), BM928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BM928) = 0, BN928 > 0), BN928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BN928) = 0, BO928 > 0), BO928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BO928) = 0, BP928 > 0), BP928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BP928) = 0, BQ928 > 0), BQ928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BQ928) = 0, BR928 > 0), BR928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BR928) = 0, BS928 > 0), BS928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BS928) = 0, BT928 > 0), BT928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BT928) = 0, BU928 > 0), BU928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BU928) = 0, BV928 > 0), BV928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BV928) = 0, BW928 > 0), BW928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BW928) = 0, BX928 > 0), BX928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BX928) = 0, BY928 > 0), BY928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BY928) = 0, BZ928 > 0), BZ928, 0)","v":0},{"$f":"IF(AND(SUM($I928:BZ928) = 0, CA928 > 0), CA928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CA928) = 0, CB928 > 0), CB928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CB928) = 0, CC928 > 0), CC928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CC928) = 0, CD928 > 0), CD928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CD928) = 0, CE928 > 0), CE928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CE928) = 0, CF928 > 0), CF928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CF928) = 0, CG928 > 0), CG928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CG928) = 0, CH928 > 0), CH928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CH928) = 0, CI928 > 0), CI928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CI928) = 0, CJ928 > 0), CJ928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CJ928) = 0, CK928 > 0), CK928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CK928) = 0, CL928 > 0), CL928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CL928) = 0, CM928 > 0), CM928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CM928) = 0, CN928 > 0), CN928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CN928) = 0, CO928 > 0), CO928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CO928) = 0, CP928 > 0), CP928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CP928) = 0, CQ928 > 0), CQ928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CQ928) = 0, CR928 > 0), CR928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CR928) = 0, CS928 > 0), CS928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CS928) = 0, CT928 > 0), CT928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CT928) = 0, CU928 > 0), CU928, 0)","v":0},{"$f":"IF(AND(SUM($I928:CU928) = 0, CV928 > 0), CV928, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J930:CV930)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J929 / $F$800, $F928 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K929 / $F$800, $F928 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW929 / $F$800, $F928 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F930","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F930","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J933:CV933)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I933:I933) < $F932, MIN(J928, $F931, $F932 - SUM($I933:I933)), 0)","v":0},{"$f":"IF(SUM($I933:J933) < $F932, MIN(K928, $F931, $F932 - SUM($I933:J933)), 0)","v":0},{"$f":"IF(SUM($I933:K933) < $F932, MIN(L928, $F931, $F932 - SUM($I933:K933)), 0)","v":0},{"$f":"IF(SUM($I933:L933) < $F932, MIN(M928, $F931, $F932 - SUM($I933:L933)), 0)","v":0},{"$f":"IF(SUM($I933:M933) < $F932, MIN(N928, $F931, $F932 - SUM($I933:M933)), 0)","v":0},{"$f":"IF(SUM($I933:N933) < $F932, MIN(O928, $F931, $F932 - SUM($I933:N933)), 0)","v":0},{"$f":"IF(SUM($I933:O933) < $F932, MIN(P928, $F931, $F932 - SUM($I933:O933)), 0)","v":0},{"$f":"IF(SUM($I933:P933) < $F932, MIN(Q928, $F931, $F932 - SUM($I933:P933)), 0)","v":0},{"$f":"IF(SUM($I933:Q933) < $F932, MIN(R928, $F931, $F932 - SUM($I933:Q933)), 0)","v":0},{"$f":"IF(SUM($I933:R933) < $F932, MIN(S928, $F931, $F932 - SUM($I933:R933)), 0)","v":0},{"$f":"IF(SUM($I933:S933) < $F932, MIN(T928, $F931, $F932 - SUM($I933:S933)), 0)","v":0},{"$f":"IF(SUM($I933:T933) < $F932, MIN(U928, $F931, $F932 - SUM($I933:T933)), 0)","v":0},{"$f":"IF(SUM($I933:U933) < $F932, MIN(V928, $F931, $F932 - SUM($I933:U933)), 0)","v":0},{"$f":"IF(SUM($I933:V933) < $F932, MIN(W928, $F931, $F932 - SUM($I933:V933)), 0)","v":0},{"$f":"IF(SUM($I933:W933) < $F932, MIN(X928, $F931, $F932 - SUM($I933:W933)), 0)","v":0},{"$f":"IF(SUM($I933:X933) < $F932, MIN(Y928, $F931, $F932 - SUM($I933:X933)), 0)","v":0},{"$f":"IF(SUM($I933:Y933) < $F932, MIN(Z928, $F931, $F932 - SUM($I933:Y933)), 0)","v":0},{"$f":"IF(SUM($I933:Z933) < $F932, MIN(AA928, $F931, $F932 - SUM($I933:Z933)), 0)","v":0},{"$f":"IF(SUM($I933:AA933) < $F932, MIN(AB928, $F931, $F932 - SUM($I933:AA933)), 0)","v":0},{"$f":"IF(SUM($I933:AB933) < $F932, MIN(AC928, $F931, $F932 - SUM($I933:AB933)), 0)","v":0},{"$f":"IF(SUM($I933:AC933) < $F932, MIN(AD928, $F931, $F932 - SUM($I933:AC933)), 0)","v":0},{"$f":"IF(SUM($I933:AD933) < $F932, MIN(AE928, $F931, $F932 - SUM($I933:AD933)), 0)","v":0},{"$f":"IF(SUM($I933:AE933) < $F932, MIN(AF928, $F931, $F932 - SUM($I933:AE933)), 0)","v":0},{"$f":"IF(SUM($I933:AF933) < $F932, MIN(AG928, $F931, $F932 - SUM($I933:AF933)), 0)","v":0},{"$f":"IF(SUM($I933:AG933) < $F932, MIN(AH928, $F931, $F932 - SUM($I933:AG933)), 0)","v":0},{"$f":"IF(SUM($I933:AH933) < $F932, MIN(AI928, $F931, $F932 - SUM($I933:AH933)), 0)","v":0},{"$f":"IF(SUM($I933:AI933) < $F932, MIN(AJ928, $F931, $F932 - SUM($I933:AI933)), 0)","v":0},{"$f":"IF(SUM($I933:AJ933) < $F932, MIN(AK928, $F931, $F932 - SUM($I933:AJ933)), 0)","v":0},{"$f":"IF(SUM($I933:AK933) < $F932, MIN(AL928, $F931, $F932 - SUM($I933:AK933)), 0)","v":0},{"$f":"IF(SUM($I933:AL933) < $F932, MIN(AM928, $F931, $F932 - SUM($I933:AL933)), 0)","v":0},{"$f":"IF(SUM($I933:AM933) < $F932, MIN(AN928, $F931, $F932 - SUM($I933:AM933)), 0)","v":0},{"$f":"IF(SUM($I933:AN933) < $F932, MIN(AO928, $F931, $F932 - SUM($I933:AN933)), 0)","v":0},{"$f":"IF(SUM($I933:AO933) < $F932, MIN(AP928, $F931, $F932 - SUM($I933:AO933)), 0)","v":0},{"$f":"IF(SUM($I933:AP933) < $F932, MIN(AQ928, $F931, $F932 - SUM($I933:AP933)), 0)","v":0},{"$f":"IF(SUM($I933:AQ933) < $F932, MIN(AR928, $F931, $F932 - SUM($I933:AQ933)), 0)","v":0},{"$f":"IF(SUM($I933:AR933) < $F932, MIN(AS928, $F931, $F932 - SUM($I933:AR933)), 0)","v":0},{"$f":"IF(SUM($I933:AS933) < $F932, MIN(AT928, $F931, $F932 - SUM($I933:AS933)), 0)","v":0},{"$f":"IF(SUM($I933:AT933) < $F932, MIN(AU928, $F931, $F932 - SUM($I933:AT933)), 0)","v":0},{"$f":"IF(SUM($I933:AU933) < $F932, MIN(AV928, $F931, $F932 - SUM($I933:AU933)), 0)","v":0},{"$f":"IF(SUM($I933:AV933) < $F932, MIN(AW928, $F931, $F932 - SUM($I933:AV933)), 0)","v":0},{"$f":"IF(SUM($I933:AW933) < $F932, MIN(AX928, $F931, $F932 - SUM($I933:AW933)), 0)","v":0},{"$f":"IF(SUM($I933:AX933) < $F932, MIN(AY928, $F931, $F932 - SUM($I933:AX933)), 0)","v":0},{"$f":"IF(SUM($I933:AY933) < $F932, MIN(AZ928, $F931, $F932 - SUM($I933:AY933)), 0)","v":0},{"$f":"IF(SUM($I933:AZ933) < $F932, MIN(BA928, $F931, $F932 - SUM($I933:AZ933)), 0)","v":0},{"$f":"IF(SUM($I933:BA933) < $F932, MIN(BB928, $F931, $F932 - SUM($I933:BA933)), 0)","v":0},{"$f":"IF(SUM($I933:BB933) < $F932, MIN(BC928, $F931, $F932 - SUM($I933:BB933)), 0)","v":0},{"$f":"IF(SUM($I933:BC933) < $F932, MIN(BD928, $F931, $F932 - SUM($I933:BC933)), 0)","v":0},{"$f":"IF(SUM($I933:BD933) < $F932, MIN(BE928, $F931, $F932 - SUM($I933:BD933)), 0)","v":0},{"$f":"IF(SUM($I933:BE933) < $F932, MIN(BF928, $F931, $F932 - SUM($I933:BE933)), 0)","v":0},{"$f":"IF(SUM($I933:BF933) < $F932, MIN(BG928, $F931, $F932 - SUM($I933:BF933)), 0)","v":0},{"$f":"IF(SUM($I933:BG933) < $F932, MIN(BH928, $F931, $F932 - SUM($I933:BG933)), 0)","v":0},{"$f":"IF(SUM($I933:BH933) < $F932, MIN(BI928, $F931, $F932 - SUM($I933:BH933)), 0)","v":0},{"$f":"IF(SUM($I933:BI933) < $F932, MIN(BJ928, $F931, $F932 - SUM($I933:BI933)), 0)","v":0},{"$f":"IF(SUM($I933:BJ933) < $F932, MIN(BK928, $F931, $F932 - SUM($I933:BJ933)), 0)","v":0},{"$f":"IF(SUM($I933:BK933) < $F932, MIN(BL928, $F931, $F932 - SUM($I933:BK933)), 0)","v":0},{"$f":"IF(SUM($I933:BL933) < $F932, MIN(BM928, $F931, $F932 - SUM($I933:BL933)), 0)","v":0},{"$f":"IF(SUM($I933:BM933) < $F932, MIN(BN928, $F931, $F932 - SUM($I933:BM933)), 0)","v":0},{"$f":"IF(SUM($I933:BN933) < $F932, MIN(BO928, $F931, $F932 - SUM($I933:BN933)), 0)","v":0},{"$f":"IF(SUM($I933:BO933) < $F932, MIN(BP928, $F931, $F932 - SUM($I933:BO933)), 0)","v":0},{"$f":"IF(SUM($I933:BP933) < $F932, MIN(BQ928, $F931, $F932 - SUM($I933:BP933)), 0)","v":0},{"$f":"IF(SUM($I933:BQ933) < $F932, MIN(BR928, $F931, $F932 - SUM($I933:BQ933)), 0)","v":0},{"$f":"IF(SUM($I933:BR933) < $F932, MIN(BS928, $F931, $F932 - SUM($I933:BR933)), 0)","v":0},{"$f":"IF(SUM($I933:BS933) < $F932, MIN(BT928, $F931, $F932 - SUM($I933:BS933)), 0)","v":0},{"$f":"IF(SUM($I933:BT933) < $F932, MIN(BU928, $F931, $F932 - SUM($I933:BT933)), 0)","v":0},{"$f":"IF(SUM($I933:BU933) < $F932, MIN(BV928, $F931, $F932 - SUM($I933:BU933)), 0)","v":0},{"$f":"IF(SUM($I933:BV933) < $F932, MIN(BW928, $F931, $F932 - SUM($I933:BV933)), 0)","v":0},{"$f":"IF(SUM($I933:BW933) < $F932, MIN(BX928, $F931, $F932 - SUM($I933:BW933)), 0)","v":0},{"$f":"IF(SUM($I933:BX933) < $F932, MIN(BY928, $F931, $F932 - SUM($I933:BX933)), 0)","v":0},{"$f":"IF(SUM($I933:BY933) < $F932, MIN(BZ928, $F931, $F932 - SUM($I933:BY933)), 0)","v":0},{"$f":"IF(SUM($I933:BZ933) < $F932, MIN(CA928, $F931, $F932 - SUM($I933:BZ933)), 0)","v":0},{"$f":"IF(SUM($I933:CA933) < $F932, MIN(CB928, $F931, $F932 - SUM($I933:CA933)), 0)","v":0},{"$f":"IF(SUM($I933:CB933) < $F932, MIN(CC928, $F931, $F932 - SUM($I933:CB933)), 0)","v":0},{"$f":"IF(SUM($I933:CC933) < $F932, MIN(CD928, $F931, $F932 - SUM($I933:CC933)), 0)","v":0},{"$f":"IF(SUM($I933:CD933) < $F932, MIN(CE928, $F931, $F932 - SUM($I933:CD933)), 0)","v":0},{"$f":"IF(SUM($I933:CE933) < $F932, MIN(CF928, $F931, $F932 - SUM($I933:CE933)), 0)","v":0},{"$f":"IF(SUM($I933:CF933) < $F932, MIN(CG928, $F931, $F932 - SUM($I933:CF933)), 0)","v":0},{"$f":"IF(SUM($I933:CG933) < $F932, MIN(CH928, $F931, $F932 - SUM($I933:CG933)), 0)","v":0},{"$f":"IF(SUM($I933:CH933) < $F932, MIN(CI928, $F931, $F932 - SUM($I933:CH933)), 0)","v":0},{"$f":"IF(SUM($I933:CI933) < $F932, MIN(CJ928, $F931, $F932 - SUM($I933:CI933)), 0)","v":0},{"$f":"IF(SUM($I933:CJ933) < $F932, MIN(CK928, $F931, $F932 - SUM($I933:CJ933)), 0)","v":0},{"$f":"IF(SUM($I933:CK933) < $F932, MIN(CL928, $F931, $F932 - SUM($I933:CK933)), 0)","v":0},{"$f":"IF(SUM($I933:CL933) < $F932, MIN(CM928, $F931, $F932 - SUM($I933:CL933)), 0)","v":0},{"$f":"IF(SUM($I933:CM933) < $F932, MIN(CN928, $F931, $F932 - SUM($I933:CM933)), 0)","v":0},{"$f":"IF(SUM($I933:CN933) < $F932, MIN(CO928, $F931, $F932 - SUM($I933:CN933)), 0)","v":0},{"$f":"IF(SUM($I933:CO933) < $F932, MIN(CP928, $F931, $F932 - SUM($I933:CO933)), 0)","v":0},{"$f":"IF(SUM($I933:CP933) < $F932, MIN(CQ928, $F931, $F932 - SUM($I933:CP933)), 0)","v":0},{"$f":"IF(SUM($I933:CQ933) < $F932, MIN(CR928, $F931, $F932 - SUM($I933:CQ933)), 0)","v":0},{"$f":"IF(SUM($I933:CR933) < $F932, MIN(CS928, $F931, $F932 - SUM($I933:CR933)), 0)","v":0},{"$f":"IF(SUM($I933:CS933) < $F932, MIN(CT928, $F931, $F932 - SUM($I933:CS933)), 0)","v":0},{"$f":"IF(SUM($I933:CT933) < $F932, MIN(CU928, $F931, $F932 - SUM($I933:CT933)), 0)","v":0},{"$f":"IF(SUM($I933:CU933) < $F932, MIN(CV928, $F931, $F932 - SUM($I933:CU933)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F933 < F932, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K928:$CV928) < $F932, MIN(J928, $F932 - SUM($I935:I935), $F932 - SUM(K928:$CV928)), MIN(($F932 - SUM($I935:I935)) / COUNTIF(J933:$CV933, \">0\"), J928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(L928:$CV928) < $F932, MIN(K928, $F932 - SUM($I935:J935), $F932 - SUM(L928:$CV928)), MIN(($F932 - SUM($I935:J935)) / COUNTIF(K933:$CV933, \">0\"), K928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(M928:$CV928) < $F932, MIN(L928, $F932 - SUM($I935:K935), $F932 - SUM(M928:$CV928)), MIN(($F932 - SUM($I935:K935)) / COUNTIF(L933:$CV933, \">0\"), L928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(N928:$CV928) < $F932, MIN(M928, $F932 - SUM($I935:L935), $F932 - SUM(N928:$CV928)), MIN(($F932 - SUM($I935:L935)) / COUNTIF(M933:$CV933, \">0\"), M928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(O928:$CV928) < $F932, MIN(N928, $F932 - SUM($I935:M935), $F932 - SUM(O928:$CV928)), MIN(($F932 - SUM($I935:M935)) / COUNTIF(N933:$CV933, \">0\"), N928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(P928:$CV928) < $F932, MIN(O928, $F932 - SUM($I935:N935), $F932 - SUM(P928:$CV928)), MIN(($F932 - SUM($I935:N935)) / COUNTIF(O933:$CV933, \">0\"), O928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q928:$CV928) < $F932, MIN(P928, $F932 - SUM($I935:O935), $F932 - SUM(Q928:$CV928)), MIN(($F932 - SUM($I935:O935)) / COUNTIF(P933:$CV933, \">0\"), P928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(R928:$CV928) < $F932, MIN(Q928, $F932 - SUM($I935:P935), $F932 - SUM(R928:$CV928)), MIN(($F932 - SUM($I935:P935)) / COUNTIF(Q933:$CV933, \">0\"), Q928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(S928:$CV928) < $F932, MIN(R928, $F932 - SUM($I935:Q935), $F932 - SUM(S928:$CV928)), MIN(($F932 - SUM($I935:Q935)) / COUNTIF(R933:$CV933, \">0\"), R928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(T928:$CV928) < $F932, MIN(S928, $F932 - SUM($I935:R935), $F932 - SUM(T928:$CV928)), MIN(($F932 - SUM($I935:R935)) / COUNTIF(S933:$CV933, \">0\"), S928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(U928:$CV928) < $F932, MIN(T928, $F932 - SUM($I935:S935), $F932 - SUM(U928:$CV928)), MIN(($F932 - SUM($I935:S935)) / COUNTIF(T933:$CV933, \">0\"), T928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(V928:$CV928) < $F932, MIN(U928, $F932 - SUM($I935:T935), $F932 - SUM(V928:$CV928)), MIN(($F932 - SUM($I935:T935)) / COUNTIF(U933:$CV933, \">0\"), U928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(W928:$CV928) < $F932, MIN(V928, $F932 - SUM($I935:U935), $F932 - SUM(W928:$CV928)), MIN(($F932 - SUM($I935:U935)) / COUNTIF(V933:$CV933, \">0\"), V928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(X928:$CV928) < $F932, MIN(W928, $F932 - SUM($I935:V935), $F932 - SUM(X928:$CV928)), MIN(($F932 - SUM($I935:V935)) / COUNTIF(W933:$CV933, \">0\"), W928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y928:$CV928) < $F932, MIN(X928, $F932 - SUM($I935:W935), $F932 - SUM(Y928:$CV928)), MIN(($F932 - SUM($I935:W935)) / COUNTIF(X933:$CV933, \">0\"), X928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z928:$CV928) < $F932, MIN(Y928, $F932 - SUM($I935:X935), $F932 - SUM(Z928:$CV928)), MIN(($F932 - SUM($I935:X935)) / COUNTIF(Y933:$CV933, \">0\"), Y928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA928:$CV928) < $F932, MIN(Z928, $F932 - SUM($I935:Y935), $F932 - SUM(AA928:$CV928)), MIN(($F932 - SUM($I935:Y935)) / COUNTIF(Z933:$CV933, \">0\"), Z928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB928:$CV928) < $F932, MIN(AA928, $F932 - SUM($I935:Z935), $F932 - SUM(AB928:$CV928)), MIN(($F932 - SUM($I935:Z935)) / COUNTIF(AA933:$CV933, \">0\"), AA928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC928:$CV928) < $F932, MIN(AB928, $F932 - SUM($I935:AA935), $F932 - SUM(AC928:$CV928)), MIN(($F932 - SUM($I935:AA935)) / COUNTIF(AB933:$CV933, \">0\"), AB928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD928:$CV928) < $F932, MIN(AC928, $F932 - SUM($I935:AB935), $F932 - SUM(AD928:$CV928)), MIN(($F932 - SUM($I935:AB935)) / COUNTIF(AC933:$CV933, \">0\"), AC928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE928:$CV928) < $F932, MIN(AD928, $F932 - SUM($I935:AC935), $F932 - SUM(AE928:$CV928)), MIN(($F932 - SUM($I935:AC935)) / COUNTIF(AD933:$CV933, \">0\"), AD928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF928:$CV928) < $F932, MIN(AE928, $F932 - SUM($I935:AD935), $F932 - SUM(AF928:$CV928)), MIN(($F932 - SUM($I935:AD935)) / COUNTIF(AE933:$CV933, \">0\"), AE928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG928:$CV928) < $F932, MIN(AF928, $F932 - SUM($I935:AE935), $F932 - SUM(AG928:$CV928)), MIN(($F932 - SUM($I935:AE935)) / COUNTIF(AF933:$CV933, \">0\"), AF928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH928:$CV928) < $F932, MIN(AG928, $F932 - SUM($I935:AF935), $F932 - SUM(AH928:$CV928)), MIN(($F932 - SUM($I935:AF935)) / COUNTIF(AG933:$CV933, \">0\"), AG928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI928:$CV928) < $F932, MIN(AH928, $F932 - SUM($I935:AG935), $F932 - SUM(AI928:$CV928)), MIN(($F932 - SUM($I935:AG935)) / COUNTIF(AH933:$CV933, \">0\"), AH928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ928:$CV928) < $F932, MIN(AI928, $F932 - SUM($I935:AH935), $F932 - SUM(AJ928:$CV928)), MIN(($F932 - SUM($I935:AH935)) / COUNTIF(AI933:$CV933, \">0\"), AI928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK928:$CV928) < $F932, MIN(AJ928, $F932 - SUM($I935:AI935), $F932 - SUM(AK928:$CV928)), MIN(($F932 - SUM($I935:AI935)) / COUNTIF(AJ933:$CV933, \">0\"), AJ928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL928:$CV928) < $F932, MIN(AK928, $F932 - SUM($I935:AJ935), $F932 - SUM(AL928:$CV928)), MIN(($F932 - SUM($I935:AJ935)) / COUNTIF(AK933:$CV933, \">0\"), AK928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM928:$CV928) < $F932, MIN(AL928, $F932 - SUM($I935:AK935), $F932 - SUM(AM928:$CV928)), MIN(($F932 - SUM($I935:AK935)) / COUNTIF(AL933:$CV933, \">0\"), AL928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN928:$CV928) < $F932, MIN(AM928, $F932 - SUM($I935:AL935), $F932 - SUM(AN928:$CV928)), MIN(($F932 - SUM($I935:AL935)) / COUNTIF(AM933:$CV933, \">0\"), AM928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO928:$CV928) < $F932, MIN(AN928, $F932 - SUM($I935:AM935), $F932 - SUM(AO928:$CV928)), MIN(($F932 - SUM($I935:AM935)) / COUNTIF(AN933:$CV933, \">0\"), AN928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP928:$CV928) < $F932, MIN(AO928, $F932 - SUM($I935:AN935), $F932 - SUM(AP928:$CV928)), MIN(($F932 - SUM($I935:AN935)) / COUNTIF(AO933:$CV933, \">0\"), AO928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ928:$CV928) < $F932, MIN(AP928, $F932 - SUM($I935:AO935), $F932 - SUM(AQ928:$CV928)), MIN(($F932 - SUM($I935:AO935)) / COUNTIF(AP933:$CV933, \">0\"), AP928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR928:$CV928) < $F932, MIN(AQ928, $F932 - SUM($I935:AP935), $F932 - SUM(AR928:$CV928)), MIN(($F932 - SUM($I935:AP935)) / COUNTIF(AQ933:$CV933, \">0\"), AQ928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS928:$CV928) < $F932, MIN(AR928, $F932 - SUM($I935:AQ935), $F932 - SUM(AS928:$CV928)), MIN(($F932 - SUM($I935:AQ935)) / COUNTIF(AR933:$CV933, \">0\"), AR928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT928:$CV928) < $F932, MIN(AS928, $F932 - SUM($I935:AR935), $F932 - SUM(AT928:$CV928)), MIN(($F932 - SUM($I935:AR935)) / COUNTIF(AS933:$CV933, \">0\"), AS928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU928:$CV928) < $F932, MIN(AT928, $F932 - SUM($I935:AS935), $F932 - SUM(AU928:$CV928)), MIN(($F932 - SUM($I935:AS935)) / COUNTIF(AT933:$CV933, \">0\"), AT928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV928:$CV928) < $F932, MIN(AU928, $F932 - SUM($I935:AT935), $F932 - SUM(AV928:$CV928)), MIN(($F932 - SUM($I935:AT935)) / COUNTIF(AU933:$CV933, \">0\"), AU928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW928:$CV928) < $F932, MIN(AV928, $F932 - SUM($I935:AU935), $F932 - SUM(AW928:$CV928)), MIN(($F932 - SUM($I935:AU935)) / COUNTIF(AV933:$CV933, \">0\"), AV928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX928:$CV928) < $F932, MIN(AW928, $F932 - SUM($I935:AV935), $F932 - SUM(AX928:$CV928)), MIN(($F932 - SUM($I935:AV935)) / COUNTIF(AW933:$CV933, \">0\"), AW928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY928:$CV928) < $F932, MIN(AX928, $F932 - SUM($I935:AW935), $F932 - SUM(AY928:$CV928)), MIN(($F932 - SUM($I935:AW935)) / COUNTIF(AX933:$CV933, \">0\"), AX928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ928:$CV928) < $F932, MIN(AY928, $F932 - SUM($I935:AX935), $F932 - SUM(AZ928:$CV928)), MIN(($F932 - SUM($I935:AX935)) / COUNTIF(AY933:$CV933, \">0\"), AY928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA928:$CV928) < $F932, MIN(AZ928, $F932 - SUM($I935:AY935), $F932 - SUM(BA928:$CV928)), MIN(($F932 - SUM($I935:AY935)) / COUNTIF(AZ933:$CV933, \">0\"), AZ928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB928:$CV928) < $F932, MIN(BA928, $F932 - SUM($I935:AZ935), $F932 - SUM(BB928:$CV928)), MIN(($F932 - SUM($I935:AZ935)) / COUNTIF(BA933:$CV933, \">0\"), BA928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC928:$CV928) < $F932, MIN(BB928, $F932 - SUM($I935:BA935), $F932 - SUM(BC928:$CV928)), MIN(($F932 - SUM($I935:BA935)) / COUNTIF(BB933:$CV933, \">0\"), BB928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD928:$CV928) < $F932, MIN(BC928, $F932 - SUM($I935:BB935), $F932 - SUM(BD928:$CV928)), MIN(($F932 - SUM($I935:BB935)) / COUNTIF(BC933:$CV933, \">0\"), BC928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE928:$CV928) < $F932, MIN(BD928, $F932 - SUM($I935:BC935), $F932 - SUM(BE928:$CV928)), MIN(($F932 - SUM($I935:BC935)) / COUNTIF(BD933:$CV933, \">0\"), BD928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF928:$CV928) < $F932, MIN(BE928, $F932 - SUM($I935:BD935), $F932 - SUM(BF928:$CV928)), MIN(($F932 - SUM($I935:BD935)) / COUNTIF(BE933:$CV933, \">0\"), BE928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG928:$CV928) < $F932, MIN(BF928, $F932 - SUM($I935:BE935), $F932 - SUM(BG928:$CV928)), MIN(($F932 - SUM($I935:BE935)) / COUNTIF(BF933:$CV933, \">0\"), BF928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH928:$CV928) < $F932, MIN(BG928, $F932 - SUM($I935:BF935), $F932 - SUM(BH928:$CV928)), MIN(($F932 - SUM($I935:BF935)) / COUNTIF(BG933:$CV933, \">0\"), BG928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI928:$CV928) < $F932, MIN(BH928, $F932 - SUM($I935:BG935), $F932 - SUM(BI928:$CV928)), MIN(($F932 - SUM($I935:BG935)) / COUNTIF(BH933:$CV933, \">0\"), BH928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ928:$CV928) < $F932, MIN(BI928, $F932 - SUM($I935:BH935), $F932 - SUM(BJ928:$CV928)), MIN(($F932 - SUM($I935:BH935)) / COUNTIF(BI933:$CV933, \">0\"), BI928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK928:$CV928) < $F932, MIN(BJ928, $F932 - SUM($I935:BI935), $F932 - SUM(BK928:$CV928)), MIN(($F932 - SUM($I935:BI935)) / COUNTIF(BJ933:$CV933, \">0\"), BJ928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL928:$CV928) < $F932, MIN(BK928, $F932 - SUM($I935:BJ935), $F932 - SUM(BL928:$CV928)), MIN(($F932 - SUM($I935:BJ935)) / COUNTIF(BK933:$CV933, \">0\"), BK928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM928:$CV928) < $F932, MIN(BL928, $F932 - SUM($I935:BK935), $F932 - SUM(BM928:$CV928)), MIN(($F932 - SUM($I935:BK935)) / COUNTIF(BL933:$CV933, \">0\"), BL928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN928:$CV928) < $F932, MIN(BM928, $F932 - SUM($I935:BL935), $F932 - SUM(BN928:$CV928)), MIN(($F932 - SUM($I935:BL935)) / COUNTIF(BM933:$CV933, \">0\"), BM928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO928:$CV928) < $F932, MIN(BN928, $F932 - SUM($I935:BM935), $F932 - SUM(BO928:$CV928)), MIN(($F932 - SUM($I935:BM935)) / COUNTIF(BN933:$CV933, \">0\"), BN928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP928:$CV928) < $F932, MIN(BO928, $F932 - SUM($I935:BN935), $F932 - SUM(BP928:$CV928)), MIN(($F932 - SUM($I935:BN935)) / COUNTIF(BO933:$CV933, \">0\"), BO928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ928:$CV928) < $F932, MIN(BP928, $F932 - SUM($I935:BO935), $F932 - SUM(BQ928:$CV928)), MIN(($F932 - SUM($I935:BO935)) / COUNTIF(BP933:$CV933, \">0\"), BP928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR928:$CV928) < $F932, MIN(BQ928, $F932 - SUM($I935:BP935), $F932 - SUM(BR928:$CV928)), MIN(($F932 - SUM($I935:BP935)) / COUNTIF(BQ933:$CV933, \">0\"), BQ928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS928:$CV928) < $F932, MIN(BR928, $F932 - SUM($I935:BQ935), $F932 - SUM(BS928:$CV928)), MIN(($F932 - SUM($I935:BQ935)) / COUNTIF(BR933:$CV933, \">0\"), BR928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT928:$CV928) < $F932, MIN(BS928, $F932 - SUM($I935:BR935), $F932 - SUM(BT928:$CV928)), MIN(($F932 - SUM($I935:BR935)) / COUNTIF(BS933:$CV933, \">0\"), BS928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU928:$CV928) < $F932, MIN(BT928, $F932 - SUM($I935:BS935), $F932 - SUM(BU928:$CV928)), MIN(($F932 - SUM($I935:BS935)) / COUNTIF(BT933:$CV933, \">0\"), BT928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV928:$CV928) < $F932, MIN(BU928, $F932 - SUM($I935:BT935), $F932 - SUM(BV928:$CV928)), MIN(($F932 - SUM($I935:BT935)) / COUNTIF(BU933:$CV933, \">0\"), BU928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW928:$CV928) < $F932, MIN(BV928, $F932 - SUM($I935:BU935), $F932 - SUM(BW928:$CV928)), MIN(($F932 - SUM($I935:BU935)) / COUNTIF(BV933:$CV933, \">0\"), BV928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX928:$CV928) < $F932, MIN(BW928, $F932 - SUM($I935:BV935), $F932 - SUM(BX928:$CV928)), MIN(($F932 - SUM($I935:BV935)) / COUNTIF(BW933:$CV933, \">0\"), BW928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY928:$CV928) < $F932, MIN(BX928, $F932 - SUM($I935:BW935), $F932 - SUM(BY928:$CV928)), MIN(($F932 - SUM($I935:BW935)) / COUNTIF(BX933:$CV933, \">0\"), BX928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ928:$CV928) < $F932, MIN(BY928, $F932 - SUM($I935:BX935), $F932 - SUM(BZ928:$CV928)), MIN(($F932 - SUM($I935:BX935)) / COUNTIF(BY933:$CV933, \">0\"), BY928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA928:$CV928) < $F932, MIN(BZ928, $F932 - SUM($I935:BY935), $F932 - SUM(CA928:$CV928)), MIN(($F932 - SUM($I935:BY935)) / COUNTIF(BZ933:$CV933, \">0\"), BZ928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB928:$CV928) < $F932, MIN(CA928, $F932 - SUM($I935:BZ935), $F932 - SUM(CB928:$CV928)), MIN(($F932 - SUM($I935:BZ935)) / COUNTIF(CA933:$CV933, \">0\"), CA928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC928:$CV928) < $F932, MIN(CB928, $F932 - SUM($I935:CA935), $F932 - SUM(CC928:$CV928)), MIN(($F932 - SUM($I935:CA935)) / COUNTIF(CB933:$CV933, \">0\"), CB928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD928:$CV928) < $F932, MIN(CC928, $F932 - SUM($I935:CB935), $F932 - SUM(CD928:$CV928)), MIN(($F932 - SUM($I935:CB935)) / COUNTIF(CC933:$CV933, \">0\"), CC928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE928:$CV928) < $F932, MIN(CD928, $F932 - SUM($I935:CC935), $F932 - SUM(CE928:$CV928)), MIN(($F932 - SUM($I935:CC935)) / COUNTIF(CD933:$CV933, \">0\"), CD928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF928:$CV928) < $F932, MIN(CE928, $F932 - SUM($I935:CD935), $F932 - SUM(CF928:$CV928)), MIN(($F932 - SUM($I935:CD935)) / COUNTIF(CE933:$CV933, \">0\"), CE928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG928:$CV928) < $F932, MIN(CF928, $F932 - SUM($I935:CE935), $F932 - SUM(CG928:$CV928)), MIN(($F932 - SUM($I935:CE935)) / COUNTIF(CF933:$CV933, \">0\"), CF928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH928:$CV928) < $F932, MIN(CG928, $F932 - SUM($I935:CF935), $F932 - SUM(CH928:$CV928)), MIN(($F932 - SUM($I935:CF935)) / COUNTIF(CG933:$CV933, \">0\"), CG928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI928:$CV928) < $F932, MIN(CH928, $F932 - SUM($I935:CG935), $F932 - SUM(CI928:$CV928)), MIN(($F932 - SUM($I935:CG935)) / COUNTIF(CH933:$CV933, \">0\"), CH928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ928:$CV928) < $F932, MIN(CI928, $F932 - SUM($I935:CH935), $F932 - SUM(CJ928:$CV928)), MIN(($F932 - SUM($I935:CH935)) / COUNTIF(CI933:$CV933, \">0\"), CI928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK928:$CV928) < $F932, MIN(CJ928, $F932 - SUM($I935:CI935), $F932 - SUM(CK928:$CV928)), MIN(($F932 - SUM($I935:CI935)) / COUNTIF(CJ933:$CV933, \">0\"), CJ928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL928:$CV928) < $F932, MIN(CK928, $F932 - SUM($I935:CJ935), $F932 - SUM(CL928:$CV928)), MIN(($F932 - SUM($I935:CJ935)) / COUNTIF(CK933:$CV933, \">0\"), CK928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM928:$CV928) < $F932, MIN(CL928, $F932 - SUM($I935:CK935), $F932 - SUM(CM928:$CV928)), MIN(($F932 - SUM($I935:CK935)) / COUNTIF(CL933:$CV933, \">0\"), CL928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN928:$CV928) < $F932, MIN(CM928, $F932 - SUM($I935:CL935), $F932 - SUM(CN928:$CV928)), MIN(($F932 - SUM($I935:CL935)) / COUNTIF(CM933:$CV933, \">0\"), CM928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO928:$CV928) < $F932, MIN(CN928, $F932 - SUM($I935:CM935), $F932 - SUM(CO928:$CV928)), MIN(($F932 - SUM($I935:CM935)) / COUNTIF(CN933:$CV933, \">0\"), CN928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP928:$CV928) < $F932, MIN(CO928, $F932 - SUM($I935:CN935), $F932 - SUM(CP928:$CV928)), MIN(($F932 - SUM($I935:CN935)) / COUNTIF(CO933:$CV933, \">0\"), CO928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ928:$CV928) < $F932, MIN(CP928, $F932 - SUM($I935:CO935), $F932 - SUM(CQ928:$CV928)), MIN(($F932 - SUM($I935:CO935)) / COUNTIF(CP933:$CV933, \">0\"), CP928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR928:$CV928) < $F932, MIN(CQ928, $F932 - SUM($I935:CP935), $F932 - SUM(CR928:$CV928)), MIN(($F932 - SUM($I935:CP935)) / COUNTIF(CQ933:$CV933, \">0\"), CQ928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS928:$CV928) < $F932, MIN(CR928, $F932 - SUM($I935:CQ935), $F932 - SUM(CS928:$CV928)), MIN(($F932 - SUM($I935:CQ935)) / COUNTIF(CR933:$CV933, \">0\"), CR928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT928:$CV928) < $F932, MIN(CS928, $F932 - SUM($I935:CR935), $F932 - SUM(CT928:$CV928)), MIN(($F932 - SUM($I935:CR935)) / COUNTIF(CS933:$CV933, \">0\"), CS928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU928:$CV928) < $F932, MIN(CT928, $F932 - SUM($I935:CS935), $F932 - SUM(CU928:$CV928)), MIN(($F932 - SUM($I935:CS935)) / COUNTIF(CT933:$CV933, \">0\"), CT928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV928:$CV928) < $F932, MIN(CU928, $F932 - SUM($I935:CT935), $F932 - SUM(CV928:$CV928)), MIN(($F932 - SUM($I935:CT935)) / COUNTIF(CU933:$CV933, \">0\"), CU928)) * $F934, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV928:CV928) < $F932, MIN(CV928, $F932 - SUM($I935:CU935), $F932 - SUM($CV928:CV928)), MIN(($F932 - SUM($I935:CU935)) / COUNTIF(CV933:$CV933, \">0\"), CV928)) * $F934, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J936:CV936)","v":0},"mmcf",null,null,{"$f":"IF($F934 = 0, J933, J935)","v":0},{"$f":"IF($F934 = 0, K933, K935)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F934 = 0, BW933, BW935)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J936 > 0, $F930, 0)","v":0},{"$f":"IF(K936 > 0, $F930, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW936 > 0, $F930, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 12"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J940:CV940)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J941:CV941)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I940:I940) = 0, J940 > 0), J940, 0)","v":0},{"$f":"IF(AND(SUM($I940:J940) = 0, K940 > 0), K940, 0)","v":0},{"$f":"IF(AND(SUM($I940:K940) = 0, L940 > 0), L940, 0)","v":0},{"$f":"IF(AND(SUM($I940:L940) = 0, M940 > 0), M940, 0)","v":0},{"$f":"IF(AND(SUM($I940:M940) = 0, N940 > 0), N940, 0)","v":0},{"$f":"IF(AND(SUM($I940:N940) = 0, O940 > 0), O940, 0)","v":0},{"$f":"IF(AND(SUM($I940:O940) = 0, P940 > 0), P940, 0)","v":0},{"$f":"IF(AND(SUM($I940:P940) = 0, Q940 > 0), Q940, 0)","v":0},{"$f":"IF(AND(SUM($I940:Q940) = 0, R940 > 0), R940, 0)","v":0},{"$f":"IF(AND(SUM($I940:R940) = 0, S940 > 0), S940, 0)","v":0},{"$f":"IF(AND(SUM($I940:S940) = 0, T940 > 0), T940, 0)","v":0},{"$f":"IF(AND(SUM($I940:T940) = 0, U940 > 0), U940, 0)","v":0},{"$f":"IF(AND(SUM($I940:U940) = 0, V940 > 0), V940, 0)","v":0},{"$f":"IF(AND(SUM($I940:V940) = 0, W940 > 0), W940, 0)","v":0},{"$f":"IF(AND(SUM($I940:W940) = 0, X940 > 0), X940, 0)","v":0},{"$f":"IF(AND(SUM($I940:X940) = 0, Y940 > 0), Y940, 0)","v":0},{"$f":"IF(AND(SUM($I940:Y940) = 0, Z940 > 0), Z940, 0)","v":0},{"$f":"IF(AND(SUM($I940:Z940) = 0, AA940 > 0), AA940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AA940) = 0, AB940 > 0), AB940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AB940) = 0, AC940 > 0), AC940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AC940) = 0, AD940 > 0), AD940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AD940) = 0, AE940 > 0), AE940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AE940) = 0, AF940 > 0), AF940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AF940) = 0, AG940 > 0), AG940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AG940) = 0, AH940 > 0), AH940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AH940) = 0, AI940 > 0), AI940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AI940) = 0, AJ940 > 0), AJ940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AJ940) = 0, AK940 > 0), AK940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AK940) = 0, AL940 > 0), AL940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AL940) = 0, AM940 > 0), AM940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AM940) = 0, AN940 > 0), AN940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AN940) = 0, AO940 > 0), AO940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AO940) = 0, AP940 > 0), AP940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AP940) = 0, AQ940 > 0), AQ940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AQ940) = 0, AR940 > 0), AR940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AR940) = 0, AS940 > 0), AS940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AS940) = 0, AT940 > 0), AT940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AT940) = 0, AU940 > 0), AU940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AU940) = 0, AV940 > 0), AV940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AV940) = 0, AW940 > 0), AW940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AW940) = 0, AX940 > 0), AX940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AX940) = 0, AY940 > 0), AY940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AY940) = 0, AZ940 > 0), AZ940, 0)","v":0},{"$f":"IF(AND(SUM($I940:AZ940) = 0, BA940 > 0), BA940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BA940) = 0, BB940 > 0), BB940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BB940) = 0, BC940 > 0), BC940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BC940) = 0, BD940 > 0), BD940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BD940) = 0, BE940 > 0), BE940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BE940) = 0, BF940 > 0), BF940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BF940) = 0, BG940 > 0), BG940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BG940) = 0, BH940 > 0), BH940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BH940) = 0, BI940 > 0), BI940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BI940) = 0, BJ940 > 0), BJ940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BJ940) = 0, BK940 > 0), BK940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BK940) = 0, BL940 > 0), BL940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BL940) = 0, BM940 > 0), BM940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BM940) = 0, BN940 > 0), BN940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BN940) = 0, BO940 > 0), BO940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BO940) = 0, BP940 > 0), BP940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BP940) = 0, BQ940 > 0), BQ940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BQ940) = 0, BR940 > 0), BR940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BR940) = 0, BS940 > 0), BS940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BS940) = 0, BT940 > 0), BT940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BT940) = 0, BU940 > 0), BU940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BU940) = 0, BV940 > 0), BV940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BV940) = 0, BW940 > 0), BW940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BW940) = 0, BX940 > 0), BX940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BX940) = 0, BY940 > 0), BY940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BY940) = 0, BZ940 > 0), BZ940, 0)","v":0},{"$f":"IF(AND(SUM($I940:BZ940) = 0, CA940 > 0), CA940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CA940) = 0, CB940 > 0), CB940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CB940) = 0, CC940 > 0), CC940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CC940) = 0, CD940 > 0), CD940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CD940) = 0, CE940 > 0), CE940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CE940) = 0, CF940 > 0), CF940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CF940) = 0, CG940 > 0), CG940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CG940) = 0, CH940 > 0), CH940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CH940) = 0, CI940 > 0), CI940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CI940) = 0, CJ940 > 0), CJ940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CJ940) = 0, CK940 > 0), CK940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CK940) = 0, CL940 > 0), CL940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CL940) = 0, CM940 > 0), CM940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CM940) = 0, CN940 > 0), CN940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CN940) = 0, CO940 > 0), CO940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CO940) = 0, CP940 > 0), CP940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CP940) = 0, CQ940 > 0), CQ940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CQ940) = 0, CR940 > 0), CR940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CR940) = 0, CS940 > 0), CS940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CS940) = 0, CT940 > 0), CT940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CT940) = 0, CU940 > 0), CU940, 0)","v":0},{"$f":"IF(AND(SUM($I940:CU940) = 0, CV940 > 0), CV940, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J942:CV942)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J941 / $F$800, $F940 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K941 / $F$800, $F940 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW941 / $F$800, $F940 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F942","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F942","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J945:CV945)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I945:I945) < $F944, MIN(J940, $F943, $F944 - SUM($I945:I945)), 0)","v":0},{"$f":"IF(SUM($I945:J945) < $F944, MIN(K940, $F943, $F944 - SUM($I945:J945)), 0)","v":0},{"$f":"IF(SUM($I945:K945) < $F944, MIN(L940, $F943, $F944 - SUM($I945:K945)), 0)","v":0},{"$f":"IF(SUM($I945:L945) < $F944, MIN(M940, $F943, $F944 - SUM($I945:L945)), 0)","v":0},{"$f":"IF(SUM($I945:M945) < $F944, MIN(N940, $F943, $F944 - SUM($I945:M945)), 0)","v":0},{"$f":"IF(SUM($I945:N945) < $F944, MIN(O940, $F943, $F944 - SUM($I945:N945)), 0)","v":0},{"$f":"IF(SUM($I945:O945) < $F944, MIN(P940, $F943, $F944 - SUM($I945:O945)), 0)","v":0},{"$f":"IF(SUM($I945:P945) < $F944, MIN(Q940, $F943, $F944 - SUM($I945:P945)), 0)","v":0},{"$f":"IF(SUM($I945:Q945) < $F944, MIN(R940, $F943, $F944 - SUM($I945:Q945)), 0)","v":0},{"$f":"IF(SUM($I945:R945) < $F944, MIN(S940, $F943, $F944 - SUM($I945:R945)), 0)","v":0},{"$f":"IF(SUM($I945:S945) < $F944, MIN(T940, $F943, $F944 - SUM($I945:S945)), 0)","v":0},{"$f":"IF(SUM($I945:T945) < $F944, MIN(U940, $F943, $F944 - SUM($I945:T945)), 0)","v":0},{"$f":"IF(SUM($I945:U945) < $F944, MIN(V940, $F943, $F944 - SUM($I945:U945)), 0)","v":0},{"$f":"IF(SUM($I945:V945) < $F944, MIN(W940, $F943, $F944 - SUM($I945:V945)), 0)","v":0},{"$f":"IF(SUM($I945:W945) < $F944, MIN(X940, $F943, $F944 - SUM($I945:W945)), 0)","v":0},{"$f":"IF(SUM($I945:X945) < $F944, MIN(Y940, $F943, $F944 - SUM($I945:X945)), 0)","v":0},{"$f":"IF(SUM($I945:Y945) < $F944, MIN(Z940, $F943, $F944 - SUM($I945:Y945)), 0)","v":0},{"$f":"IF(SUM($I945:Z945) < $F944, MIN(AA940, $F943, $F944 - SUM($I945:Z945)), 0)","v":0},{"$f":"IF(SUM($I945:AA945) < $F944, MIN(AB940, $F943, $F944 - SUM($I945:AA945)), 0)","v":0},{"$f":"IF(SUM($I945:AB945) < $F944, MIN(AC940, $F943, $F944 - SUM($I945:AB945)), 0)","v":0},{"$f":"IF(SUM($I945:AC945) < $F944, MIN(AD940, $F943, $F944 - SUM($I945:AC945)), 0)","v":0},{"$f":"IF(SUM($I945:AD945) < $F944, MIN(AE940, $F943, $F944 - SUM($I945:AD945)), 0)","v":0},{"$f":"IF(SUM($I945:AE945) < $F944, MIN(AF940, $F943, $F944 - SUM($I945:AE945)), 0)","v":0},{"$f":"IF(SUM($I945:AF945) < $F944, MIN(AG940, $F943, $F944 - SUM($I945:AF945)), 0)","v":0},{"$f":"IF(SUM($I945:AG945) < $F944, MIN(AH940, $F943, $F944 - SUM($I945:AG945)), 0)","v":0},{"$f":"IF(SUM($I945:AH945) < $F944, MIN(AI940, $F943, $F944 - SUM($I945:AH945)), 0)","v":0},{"$f":"IF(SUM($I945:AI945) < $F944, MIN(AJ940, $F943, $F944 - SUM($I945:AI945)), 0)","v":0},{"$f":"IF(SUM($I945:AJ945) < $F944, MIN(AK940, $F943, $F944 - SUM($I945:AJ945)), 0)","v":0},{"$f":"IF(SUM($I945:AK945) < $F944, MIN(AL940, $F943, $F944 - SUM($I945:AK945)), 0)","v":0},{"$f":"IF(SUM($I945:AL945) < $F944, MIN(AM940, $F943, $F944 - SUM($I945:AL945)), 0)","v":0},{"$f":"IF(SUM($I945:AM945) < $F944, MIN(AN940, $F943, $F944 - SUM($I945:AM945)), 0)","v":0},{"$f":"IF(SUM($I945:AN945) < $F944, MIN(AO940, $F943, $F944 - SUM($I945:AN945)), 0)","v":0},{"$f":"IF(SUM($I945:AO945) < $F944, MIN(AP940, $F943, $F944 - SUM($I945:AO945)), 0)","v":0},{"$f":"IF(SUM($I945:AP945) < $F944, MIN(AQ940, $F943, $F944 - SUM($I945:AP945)), 0)","v":0},{"$f":"IF(SUM($I945:AQ945) < $F944, MIN(AR940, $F943, $F944 - SUM($I945:AQ945)), 0)","v":0},{"$f":"IF(SUM($I945:AR945) < $F944, MIN(AS940, $F943, $F944 - SUM($I945:AR945)), 0)","v":0},{"$f":"IF(SUM($I945:AS945) < $F944, MIN(AT940, $F943, $F944 - SUM($I945:AS945)), 0)","v":0},{"$f":"IF(SUM($I945:AT945) < $F944, MIN(AU940, $F943, $F944 - SUM($I945:AT945)), 0)","v":0},{"$f":"IF(SUM($I945:AU945) < $F944, MIN(AV940, $F943, $F944 - SUM($I945:AU945)), 0)","v":0},{"$f":"IF(SUM($I945:AV945) < $F944, MIN(AW940, $F943, $F944 - SUM($I945:AV945)), 0)","v":0},{"$f":"IF(SUM($I945:AW945) < $F944, MIN(AX940, $F943, $F944 - SUM($I945:AW945)), 0)","v":0},{"$f":"IF(SUM($I945:AX945) < $F944, MIN(AY940, $F943, $F944 - SUM($I945:AX945)), 0)","v":0},{"$f":"IF(SUM($I945:AY945) < $F944, MIN(AZ940, $F943, $F944 - SUM($I945:AY945)), 0)","v":0},{"$f":"IF(SUM($I945:AZ945) < $F944, MIN(BA940, $F943, $F944 - SUM($I945:AZ945)), 0)","v":0},{"$f":"IF(SUM($I945:BA945) < $F944, MIN(BB940, $F943, $F944 - SUM($I945:BA945)), 0)","v":0},{"$f":"IF(SUM($I945:BB945) < $F944, MIN(BC940, $F943, $F944 - SUM($I945:BB945)), 0)","v":0},{"$f":"IF(SUM($I945:BC945) < $F944, MIN(BD940, $F943, $F944 - SUM($I945:BC945)), 0)","v":0},{"$f":"IF(SUM($I945:BD945) < $F944, MIN(BE940, $F943, $F944 - SUM($I945:BD945)), 0)","v":0},{"$f":"IF(SUM($I945:BE945) < $F944, MIN(BF940, $F943, $F944 - SUM($I945:BE945)), 0)","v":0},{"$f":"IF(SUM($I945:BF945) < $F944, MIN(BG940, $F943, $F944 - SUM($I945:BF945)), 0)","v":0},{"$f":"IF(SUM($I945:BG945) < $F944, MIN(BH940, $F943, $F944 - SUM($I945:BG945)), 0)","v":0},{"$f":"IF(SUM($I945:BH945) < $F944, MIN(BI940, $F943, $F944 - SUM($I945:BH945)), 0)","v":0},{"$f":"IF(SUM($I945:BI945) < $F944, MIN(BJ940, $F943, $F944 - SUM($I945:BI945)), 0)","v":0},{"$f":"IF(SUM($I945:BJ945) < $F944, MIN(BK940, $F943, $F944 - SUM($I945:BJ945)), 0)","v":0},{"$f":"IF(SUM($I945:BK945) < $F944, MIN(BL940, $F943, $F944 - SUM($I945:BK945)), 0)","v":0},{"$f":"IF(SUM($I945:BL945) < $F944, MIN(BM940, $F943, $F944 - SUM($I945:BL945)), 0)","v":0},{"$f":"IF(SUM($I945:BM945) < $F944, MIN(BN940, $F943, $F944 - SUM($I945:BM945)), 0)","v":0},{"$f":"IF(SUM($I945:BN945) < $F944, MIN(BO940, $F943, $F944 - SUM($I945:BN945)), 0)","v":0},{"$f":"IF(SUM($I945:BO945) < $F944, MIN(BP940, $F943, $F944 - SUM($I945:BO945)), 0)","v":0},{"$f":"IF(SUM($I945:BP945) < $F944, MIN(BQ940, $F943, $F944 - SUM($I945:BP945)), 0)","v":0},{"$f":"IF(SUM($I945:BQ945) < $F944, MIN(BR940, $F943, $F944 - SUM($I945:BQ945)), 0)","v":0},{"$f":"IF(SUM($I945:BR945) < $F944, MIN(BS940, $F943, $F944 - SUM($I945:BR945)), 0)","v":0},{"$f":"IF(SUM($I945:BS945) < $F944, MIN(BT940, $F943, $F944 - SUM($I945:BS945)), 0)","v":0},{"$f":"IF(SUM($I945:BT945) < $F944, MIN(BU940, $F943, $F944 - SUM($I945:BT945)), 0)","v":0},{"$f":"IF(SUM($I945:BU945) < $F944, MIN(BV940, $F943, $F944 - SUM($I945:BU945)), 0)","v":0},{"$f":"IF(SUM($I945:BV945) < $F944, MIN(BW940, $F943, $F944 - SUM($I945:BV945)), 0)","v":0},{"$f":"IF(SUM($I945:BW945) < $F944, MIN(BX940, $F943, $F944 - SUM($I945:BW945)), 0)","v":0},{"$f":"IF(SUM($I945:BX945) < $F944, MIN(BY940, $F943, $F944 - SUM($I945:BX945)), 0)","v":0},{"$f":"IF(SUM($I945:BY945) < $F944, MIN(BZ940, $F943, $F944 - SUM($I945:BY945)), 0)","v":0},{"$f":"IF(SUM($I945:BZ945) < $F944, MIN(CA940, $F943, $F944 - SUM($I945:BZ945)), 0)","v":0},{"$f":"IF(SUM($I945:CA945) < $F944, MIN(CB940, $F943, $F944 - SUM($I945:CA945)), 0)","v":0},{"$f":"IF(SUM($I945:CB945) < $F944, MIN(CC940, $F943, $F944 - SUM($I945:CB945)), 0)","v":0},{"$f":"IF(SUM($I945:CC945) < $F944, MIN(CD940, $F943, $F944 - SUM($I945:CC945)), 0)","v":0},{"$f":"IF(SUM($I945:CD945) < $F944, MIN(CE940, $F943, $F944 - SUM($I945:CD945)), 0)","v":0},{"$f":"IF(SUM($I945:CE945) < $F944, MIN(CF940, $F943, $F944 - SUM($I945:CE945)), 0)","v":0},{"$f":"IF(SUM($I945:CF945) < $F944, MIN(CG940, $F943, $F944 - SUM($I945:CF945)), 0)","v":0},{"$f":"IF(SUM($I945:CG945) < $F944, MIN(CH940, $F943, $F944 - SUM($I945:CG945)), 0)","v":0},{"$f":"IF(SUM($I945:CH945) < $F944, MIN(CI940, $F943, $F944 - SUM($I945:CH945)), 0)","v":0},{"$f":"IF(SUM($I945:CI945) < $F944, MIN(CJ940, $F943, $F944 - SUM($I945:CI945)), 0)","v":0},{"$f":"IF(SUM($I945:CJ945) < $F944, MIN(CK940, $F943, $F944 - SUM($I945:CJ945)), 0)","v":0},{"$f":"IF(SUM($I945:CK945) < $F944, MIN(CL940, $F943, $F944 - SUM($I945:CK945)), 0)","v":0},{"$f":"IF(SUM($I945:CL945) < $F944, MIN(CM940, $F943, $F944 - SUM($I945:CL945)), 0)","v":0},{"$f":"IF(SUM($I945:CM945) < $F944, MIN(CN940, $F943, $F944 - SUM($I945:CM945)), 0)","v":0},{"$f":"IF(SUM($I945:CN945) < $F944, MIN(CO940, $F943, $F944 - SUM($I945:CN945)), 0)","v":0},{"$f":"IF(SUM($I945:CO945) < $F944, MIN(CP940, $F943, $F944 - SUM($I945:CO945)), 0)","v":0},{"$f":"IF(SUM($I945:CP945) < $F944, MIN(CQ940, $F943, $F944 - SUM($I945:CP945)), 0)","v":0},{"$f":"IF(SUM($I945:CQ945) < $F944, MIN(CR940, $F943, $F944 - SUM($I945:CQ945)), 0)","v":0},{"$f":"IF(SUM($I945:CR945) < $F944, MIN(CS940, $F943, $F944 - SUM($I945:CR945)), 0)","v":0},{"$f":"IF(SUM($I945:CS945) < $F944, MIN(CT940, $F943, $F944 - SUM($I945:CS945)), 0)","v":0},{"$f":"IF(SUM($I945:CT945) < $F944, MIN(CU940, $F943, $F944 - SUM($I945:CT945)), 0)","v":0},{"$f":"IF(SUM($I945:CU945) < $F944, MIN(CV940, $F943, $F944 - SUM($I945:CU945)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F945 < F944, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K940:$CV940) < $F944, MIN(J940, $F944 - SUM($I947:I947), $F944 - SUM(K940:$CV940)), MIN(($F944 - SUM($I947:I947)) / COUNTIF(J945:$CV945, \">0\"), J940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(L940:$CV940) < $F944, MIN(K940, $F944 - SUM($I947:J947), $F944 - SUM(L940:$CV940)), MIN(($F944 - SUM($I947:J947)) / COUNTIF(K945:$CV945, \">0\"), K940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(M940:$CV940) < $F944, MIN(L940, $F944 - SUM($I947:K947), $F944 - SUM(M940:$CV940)), MIN(($F944 - SUM($I947:K947)) / COUNTIF(L945:$CV945, \">0\"), L940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(N940:$CV940) < $F944, MIN(M940, $F944 - SUM($I947:L947), $F944 - SUM(N940:$CV940)), MIN(($F944 - SUM($I947:L947)) / COUNTIF(M945:$CV945, \">0\"), M940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(O940:$CV940) < $F944, MIN(N940, $F944 - SUM($I947:M947), $F944 - SUM(O940:$CV940)), MIN(($F944 - SUM($I947:M947)) / COUNTIF(N945:$CV945, \">0\"), N940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(P940:$CV940) < $F944, MIN(O940, $F944 - SUM($I947:N947), $F944 - SUM(P940:$CV940)), MIN(($F944 - SUM($I947:N947)) / COUNTIF(O945:$CV945, \">0\"), O940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q940:$CV940) < $F944, MIN(P940, $F944 - SUM($I947:O947), $F944 - SUM(Q940:$CV940)), MIN(($F944 - SUM($I947:O947)) / COUNTIF(P945:$CV945, \">0\"), P940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(R940:$CV940) < $F944, MIN(Q940, $F944 - SUM($I947:P947), $F944 - SUM(R940:$CV940)), MIN(($F944 - SUM($I947:P947)) / COUNTIF(Q945:$CV945, \">0\"), Q940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(S940:$CV940) < $F944, MIN(R940, $F944 - SUM($I947:Q947), $F944 - SUM(S940:$CV940)), MIN(($F944 - SUM($I947:Q947)) / COUNTIF(R945:$CV945, \">0\"), R940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(T940:$CV940) < $F944, MIN(S940, $F944 - SUM($I947:R947), $F944 - SUM(T940:$CV940)), MIN(($F944 - SUM($I947:R947)) / COUNTIF(S945:$CV945, \">0\"), S940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(U940:$CV940) < $F944, MIN(T940, $F944 - SUM($I947:S947), $F944 - SUM(U940:$CV940)), MIN(($F944 - SUM($I947:S947)) / COUNTIF(T945:$CV945, \">0\"), T940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(V940:$CV940) < $F944, MIN(U940, $F944 - SUM($I947:T947), $F944 - SUM(V940:$CV940)), MIN(($F944 - SUM($I947:T947)) / COUNTIF(U945:$CV945, \">0\"), U940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(W940:$CV940) < $F944, MIN(V940, $F944 - SUM($I947:U947), $F944 - SUM(W940:$CV940)), MIN(($F944 - SUM($I947:U947)) / COUNTIF(V945:$CV945, \">0\"), V940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(X940:$CV940) < $F944, MIN(W940, $F944 - SUM($I947:V947), $F944 - SUM(X940:$CV940)), MIN(($F944 - SUM($I947:V947)) / COUNTIF(W945:$CV945, \">0\"), W940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y940:$CV940) < $F944, MIN(X940, $F944 - SUM($I947:W947), $F944 - SUM(Y940:$CV940)), MIN(($F944 - SUM($I947:W947)) / COUNTIF(X945:$CV945, \">0\"), X940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z940:$CV940) < $F944, MIN(Y940, $F944 - SUM($I947:X947), $F944 - SUM(Z940:$CV940)), MIN(($F944 - SUM($I947:X947)) / COUNTIF(Y945:$CV945, \">0\"), Y940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA940:$CV940) < $F944, MIN(Z940, $F944 - SUM($I947:Y947), $F944 - SUM(AA940:$CV940)), MIN(($F944 - SUM($I947:Y947)) / COUNTIF(Z945:$CV945, \">0\"), Z940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB940:$CV940) < $F944, MIN(AA940, $F944 - SUM($I947:Z947), $F944 - SUM(AB940:$CV940)), MIN(($F944 - SUM($I947:Z947)) / COUNTIF(AA945:$CV945, \">0\"), AA940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC940:$CV940) < $F944, MIN(AB940, $F944 - SUM($I947:AA947), $F944 - SUM(AC940:$CV940)), MIN(($F944 - SUM($I947:AA947)) / COUNTIF(AB945:$CV945, \">0\"), AB940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD940:$CV940) < $F944, MIN(AC940, $F944 - SUM($I947:AB947), $F944 - SUM(AD940:$CV940)), MIN(($F944 - SUM($I947:AB947)) / COUNTIF(AC945:$CV945, \">0\"), AC940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE940:$CV940) < $F944, MIN(AD940, $F944 - SUM($I947:AC947), $F944 - SUM(AE940:$CV940)), MIN(($F944 - SUM($I947:AC947)) / COUNTIF(AD945:$CV945, \">0\"), AD940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF940:$CV940) < $F944, MIN(AE940, $F944 - SUM($I947:AD947), $F944 - SUM(AF940:$CV940)), MIN(($F944 - SUM($I947:AD947)) / COUNTIF(AE945:$CV945, \">0\"), AE940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG940:$CV940) < $F944, MIN(AF940, $F944 - SUM($I947:AE947), $F944 - SUM(AG940:$CV940)), MIN(($F944 - SUM($I947:AE947)) / COUNTIF(AF945:$CV945, \">0\"), AF940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH940:$CV940) < $F944, MIN(AG940, $F944 - SUM($I947:AF947), $F944 - SUM(AH940:$CV940)), MIN(($F944 - SUM($I947:AF947)) / COUNTIF(AG945:$CV945, \">0\"), AG940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI940:$CV940) < $F944, MIN(AH940, $F944 - SUM($I947:AG947), $F944 - SUM(AI940:$CV940)), MIN(($F944 - SUM($I947:AG947)) / COUNTIF(AH945:$CV945, \">0\"), AH940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ940:$CV940) < $F944, MIN(AI940, $F944 - SUM($I947:AH947), $F944 - SUM(AJ940:$CV940)), MIN(($F944 - SUM($I947:AH947)) / COUNTIF(AI945:$CV945, \">0\"), AI940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK940:$CV940) < $F944, MIN(AJ940, $F944 - SUM($I947:AI947), $F944 - SUM(AK940:$CV940)), MIN(($F944 - SUM($I947:AI947)) / COUNTIF(AJ945:$CV945, \">0\"), AJ940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL940:$CV940) < $F944, MIN(AK940, $F944 - SUM($I947:AJ947), $F944 - SUM(AL940:$CV940)), MIN(($F944 - SUM($I947:AJ947)) / COUNTIF(AK945:$CV945, \">0\"), AK940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM940:$CV940) < $F944, MIN(AL940, $F944 - SUM($I947:AK947), $F944 - SUM(AM940:$CV940)), MIN(($F944 - SUM($I947:AK947)) / COUNTIF(AL945:$CV945, \">0\"), AL940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN940:$CV940) < $F944, MIN(AM940, $F944 - SUM($I947:AL947), $F944 - SUM(AN940:$CV940)), MIN(($F944 - SUM($I947:AL947)) / COUNTIF(AM945:$CV945, \">0\"), AM940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO940:$CV940) < $F944, MIN(AN940, $F944 - SUM($I947:AM947), $F944 - SUM(AO940:$CV940)), MIN(($F944 - SUM($I947:AM947)) / COUNTIF(AN945:$CV945, \">0\"), AN940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP940:$CV940) < $F944, MIN(AO940, $F944 - SUM($I947:AN947), $F944 - SUM(AP940:$CV940)), MIN(($F944 - SUM($I947:AN947)) / COUNTIF(AO945:$CV945, \">0\"), AO940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ940:$CV940) < $F944, MIN(AP940, $F944 - SUM($I947:AO947), $F944 - SUM(AQ940:$CV940)), MIN(($F944 - SUM($I947:AO947)) / COUNTIF(AP945:$CV945, \">0\"), AP940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR940:$CV940) < $F944, MIN(AQ940, $F944 - SUM($I947:AP947), $F944 - SUM(AR940:$CV940)), MIN(($F944 - SUM($I947:AP947)) / COUNTIF(AQ945:$CV945, \">0\"), AQ940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS940:$CV940) < $F944, MIN(AR940, $F944 - SUM($I947:AQ947), $F944 - SUM(AS940:$CV940)), MIN(($F944 - SUM($I947:AQ947)) / COUNTIF(AR945:$CV945, \">0\"), AR940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT940:$CV940) < $F944, MIN(AS940, $F944 - SUM($I947:AR947), $F944 - SUM(AT940:$CV940)), MIN(($F944 - SUM($I947:AR947)) / COUNTIF(AS945:$CV945, \">0\"), AS940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU940:$CV940) < $F944, MIN(AT940, $F944 - SUM($I947:AS947), $F944 - SUM(AU940:$CV940)), MIN(($F944 - SUM($I947:AS947)) / COUNTIF(AT945:$CV945, \">0\"), AT940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV940:$CV940) < $F944, MIN(AU940, $F944 - SUM($I947:AT947), $F944 - SUM(AV940:$CV940)), MIN(($F944 - SUM($I947:AT947)) / COUNTIF(AU945:$CV945, \">0\"), AU940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW940:$CV940) < $F944, MIN(AV940, $F944 - SUM($I947:AU947), $F944 - SUM(AW940:$CV940)), MIN(($F944 - SUM($I947:AU947)) / COUNTIF(AV945:$CV945, \">0\"), AV940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX940:$CV940) < $F944, MIN(AW940, $F944 - SUM($I947:AV947), $F944 - SUM(AX940:$CV940)), MIN(($F944 - SUM($I947:AV947)) / COUNTIF(AW945:$CV945, \">0\"), AW940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY940:$CV940) < $F944, MIN(AX940, $F944 - SUM($I947:AW947), $F944 - SUM(AY940:$CV940)), MIN(($F944 - SUM($I947:AW947)) / COUNTIF(AX945:$CV945, \">0\"), AX940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ940:$CV940) < $F944, MIN(AY940, $F944 - SUM($I947:AX947), $F944 - SUM(AZ940:$CV940)), MIN(($F944 - SUM($I947:AX947)) / COUNTIF(AY945:$CV945, \">0\"), AY940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA940:$CV940) < $F944, MIN(AZ940, $F944 - SUM($I947:AY947), $F944 - SUM(BA940:$CV940)), MIN(($F944 - SUM($I947:AY947)) / COUNTIF(AZ945:$CV945, \">0\"), AZ940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB940:$CV940) < $F944, MIN(BA940, $F944 - SUM($I947:AZ947), $F944 - SUM(BB940:$CV940)), MIN(($F944 - SUM($I947:AZ947)) / COUNTIF(BA945:$CV945, \">0\"), BA940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC940:$CV940) < $F944, MIN(BB940, $F944 - SUM($I947:BA947), $F944 - SUM(BC940:$CV940)), MIN(($F944 - SUM($I947:BA947)) / COUNTIF(BB945:$CV945, \">0\"), BB940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD940:$CV940) < $F944, MIN(BC940, $F944 - SUM($I947:BB947), $F944 - SUM(BD940:$CV940)), MIN(($F944 - SUM($I947:BB947)) / COUNTIF(BC945:$CV945, \">0\"), BC940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE940:$CV940) < $F944, MIN(BD940, $F944 - SUM($I947:BC947), $F944 - SUM(BE940:$CV940)), MIN(($F944 - SUM($I947:BC947)) / COUNTIF(BD945:$CV945, \">0\"), BD940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF940:$CV940) < $F944, MIN(BE940, $F944 - SUM($I947:BD947), $F944 - SUM(BF940:$CV940)), MIN(($F944 - SUM($I947:BD947)) / COUNTIF(BE945:$CV945, \">0\"), BE940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG940:$CV940) < $F944, MIN(BF940, $F944 - SUM($I947:BE947), $F944 - SUM(BG940:$CV940)), MIN(($F944 - SUM($I947:BE947)) / COUNTIF(BF945:$CV945, \">0\"), BF940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH940:$CV940) < $F944, MIN(BG940, $F944 - SUM($I947:BF947), $F944 - SUM(BH940:$CV940)), MIN(($F944 - SUM($I947:BF947)) / COUNTIF(BG945:$CV945, \">0\"), BG940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI940:$CV940) < $F944, MIN(BH940, $F944 - SUM($I947:BG947), $F944 - SUM(BI940:$CV940)), MIN(($F944 - SUM($I947:BG947)) / COUNTIF(BH945:$CV945, \">0\"), BH940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ940:$CV940) < $F944, MIN(BI940, $F944 - SUM($I947:BH947), $F944 - SUM(BJ940:$CV940)), MIN(($F944 - SUM($I947:BH947)) / COUNTIF(BI945:$CV945, \">0\"), BI940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK940:$CV940) < $F944, MIN(BJ940, $F944 - SUM($I947:BI947), $F944 - SUM(BK940:$CV940)), MIN(($F944 - SUM($I947:BI947)) / COUNTIF(BJ945:$CV945, \">0\"), BJ940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL940:$CV940) < $F944, MIN(BK940, $F944 - SUM($I947:BJ947), $F944 - SUM(BL940:$CV940)), MIN(($F944 - SUM($I947:BJ947)) / COUNTIF(BK945:$CV945, \">0\"), BK940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM940:$CV940) < $F944, MIN(BL940, $F944 - SUM($I947:BK947), $F944 - SUM(BM940:$CV940)), MIN(($F944 - SUM($I947:BK947)) / COUNTIF(BL945:$CV945, \">0\"), BL940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN940:$CV940) < $F944, MIN(BM940, $F944 - SUM($I947:BL947), $F944 - SUM(BN940:$CV940)), MIN(($F944 - SUM($I947:BL947)) / COUNTIF(BM945:$CV945, \">0\"), BM940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO940:$CV940) < $F944, MIN(BN940, $F944 - SUM($I947:BM947), $F944 - SUM(BO940:$CV940)), MIN(($F944 - SUM($I947:BM947)) / COUNTIF(BN945:$CV945, \">0\"), BN940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP940:$CV940) < $F944, MIN(BO940, $F944 - SUM($I947:BN947), $F944 - SUM(BP940:$CV940)), MIN(($F944 - SUM($I947:BN947)) / COUNTIF(BO945:$CV945, \">0\"), BO940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ940:$CV940) < $F944, MIN(BP940, $F944 - SUM($I947:BO947), $F944 - SUM(BQ940:$CV940)), MIN(($F944 - SUM($I947:BO947)) / COUNTIF(BP945:$CV945, \">0\"), BP940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR940:$CV940) < $F944, MIN(BQ940, $F944 - SUM($I947:BP947), $F944 - SUM(BR940:$CV940)), MIN(($F944 - SUM($I947:BP947)) / COUNTIF(BQ945:$CV945, \">0\"), BQ940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS940:$CV940) < $F944, MIN(BR940, $F944 - SUM($I947:BQ947), $F944 - SUM(BS940:$CV940)), MIN(($F944 - SUM($I947:BQ947)) / COUNTIF(BR945:$CV945, \">0\"), BR940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT940:$CV940) < $F944, MIN(BS940, $F944 - SUM($I947:BR947), $F944 - SUM(BT940:$CV940)), MIN(($F944 - SUM($I947:BR947)) / COUNTIF(BS945:$CV945, \">0\"), BS940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU940:$CV940) < $F944, MIN(BT940, $F944 - SUM($I947:BS947), $F944 - SUM(BU940:$CV940)), MIN(($F944 - SUM($I947:BS947)) / COUNTIF(BT945:$CV945, \">0\"), BT940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV940:$CV940) < $F944, MIN(BU940, $F944 - SUM($I947:BT947), $F944 - SUM(BV940:$CV940)), MIN(($F944 - SUM($I947:BT947)) / COUNTIF(BU945:$CV945, \">0\"), BU940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW940:$CV940) < $F944, MIN(BV940, $F944 - SUM($I947:BU947), $F944 - SUM(BW940:$CV940)), MIN(($F944 - SUM($I947:BU947)) / COUNTIF(BV945:$CV945, \">0\"), BV940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX940:$CV940) < $F944, MIN(BW940, $F944 - SUM($I947:BV947), $F944 - SUM(BX940:$CV940)), MIN(($F944 - SUM($I947:BV947)) / COUNTIF(BW945:$CV945, \">0\"), BW940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY940:$CV940) < $F944, MIN(BX940, $F944 - SUM($I947:BW947), $F944 - SUM(BY940:$CV940)), MIN(($F944 - SUM($I947:BW947)) / COUNTIF(BX945:$CV945, \">0\"), BX940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ940:$CV940) < $F944, MIN(BY940, $F944 - SUM($I947:BX947), $F944 - SUM(BZ940:$CV940)), MIN(($F944 - SUM($I947:BX947)) / COUNTIF(BY945:$CV945, \">0\"), BY940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA940:$CV940) < $F944, MIN(BZ940, $F944 - SUM($I947:BY947), $F944 - SUM(CA940:$CV940)), MIN(($F944 - SUM($I947:BY947)) / COUNTIF(BZ945:$CV945, \">0\"), BZ940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB940:$CV940) < $F944, MIN(CA940, $F944 - SUM($I947:BZ947), $F944 - SUM(CB940:$CV940)), MIN(($F944 - SUM($I947:BZ947)) / COUNTIF(CA945:$CV945, \">0\"), CA940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC940:$CV940) < $F944, MIN(CB940, $F944 - SUM($I947:CA947), $F944 - SUM(CC940:$CV940)), MIN(($F944 - SUM($I947:CA947)) / COUNTIF(CB945:$CV945, \">0\"), CB940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD940:$CV940) < $F944, MIN(CC940, $F944 - SUM($I947:CB947), $F944 - SUM(CD940:$CV940)), MIN(($F944 - SUM($I947:CB947)) / COUNTIF(CC945:$CV945, \">0\"), CC940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE940:$CV940) < $F944, MIN(CD940, $F944 - SUM($I947:CC947), $F944 - SUM(CE940:$CV940)), MIN(($F944 - SUM($I947:CC947)) / COUNTIF(CD945:$CV945, \">0\"), CD940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF940:$CV940) < $F944, MIN(CE940, $F944 - SUM($I947:CD947), $F944 - SUM(CF940:$CV940)), MIN(($F944 - SUM($I947:CD947)) / COUNTIF(CE945:$CV945, \">0\"), CE940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG940:$CV940) < $F944, MIN(CF940, $F944 - SUM($I947:CE947), $F944 - SUM(CG940:$CV940)), MIN(($F944 - SUM($I947:CE947)) / COUNTIF(CF945:$CV945, \">0\"), CF940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH940:$CV940) < $F944, MIN(CG940, $F944 - SUM($I947:CF947), $F944 - SUM(CH940:$CV940)), MIN(($F944 - SUM($I947:CF947)) / COUNTIF(CG945:$CV945, \">0\"), CG940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI940:$CV940) < $F944, MIN(CH940, $F944 - SUM($I947:CG947), $F944 - SUM(CI940:$CV940)), MIN(($F944 - SUM($I947:CG947)) / COUNTIF(CH945:$CV945, \">0\"), CH940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ940:$CV940) < $F944, MIN(CI940, $F944 - SUM($I947:CH947), $F944 - SUM(CJ940:$CV940)), MIN(($F944 - SUM($I947:CH947)) / COUNTIF(CI945:$CV945, \">0\"), CI940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK940:$CV940) < $F944, MIN(CJ940, $F944 - SUM($I947:CI947), $F944 - SUM(CK940:$CV940)), MIN(($F944 - SUM($I947:CI947)) / COUNTIF(CJ945:$CV945, \">0\"), CJ940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL940:$CV940) < $F944, MIN(CK940, $F944 - SUM($I947:CJ947), $F944 - SUM(CL940:$CV940)), MIN(($F944 - SUM($I947:CJ947)) / COUNTIF(CK945:$CV945, \">0\"), CK940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM940:$CV940) < $F944, MIN(CL940, $F944 - SUM($I947:CK947), $F944 - SUM(CM940:$CV940)), MIN(($F944 - SUM($I947:CK947)) / COUNTIF(CL945:$CV945, \">0\"), CL940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN940:$CV940) < $F944, MIN(CM940, $F944 - SUM($I947:CL947), $F944 - SUM(CN940:$CV940)), MIN(($F944 - SUM($I947:CL947)) / COUNTIF(CM945:$CV945, \">0\"), CM940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO940:$CV940) < $F944, MIN(CN940, $F944 - SUM($I947:CM947), $F944 - SUM(CO940:$CV940)), MIN(($F944 - SUM($I947:CM947)) / COUNTIF(CN945:$CV945, \">0\"), CN940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP940:$CV940) < $F944, MIN(CO940, $F944 - SUM($I947:CN947), $F944 - SUM(CP940:$CV940)), MIN(($F944 - SUM($I947:CN947)) / COUNTIF(CO945:$CV945, \">0\"), CO940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ940:$CV940) < $F944, MIN(CP940, $F944 - SUM($I947:CO947), $F944 - SUM(CQ940:$CV940)), MIN(($F944 - SUM($I947:CO947)) / COUNTIF(CP945:$CV945, \">0\"), CP940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR940:$CV940) < $F944, MIN(CQ940, $F944 - SUM($I947:CP947), $F944 - SUM(CR940:$CV940)), MIN(($F944 - SUM($I947:CP947)) / COUNTIF(CQ945:$CV945, \">0\"), CQ940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS940:$CV940) < $F944, MIN(CR940, $F944 - SUM($I947:CQ947), $F944 - SUM(CS940:$CV940)), MIN(($F944 - SUM($I947:CQ947)) / COUNTIF(CR945:$CV945, \">0\"), CR940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT940:$CV940) < $F944, MIN(CS940, $F944 - SUM($I947:CR947), $F944 - SUM(CT940:$CV940)), MIN(($F944 - SUM($I947:CR947)) / COUNTIF(CS945:$CV945, \">0\"), CS940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU940:$CV940) < $F944, MIN(CT940, $F944 - SUM($I947:CS947), $F944 - SUM(CU940:$CV940)), MIN(($F944 - SUM($I947:CS947)) / COUNTIF(CT945:$CV945, \">0\"), CT940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV940:$CV940) < $F944, MIN(CU940, $F944 - SUM($I947:CT947), $F944 - SUM(CV940:$CV940)), MIN(($F944 - SUM($I947:CT947)) / COUNTIF(CU945:$CV945, \">0\"), CU940)) * $F946, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV940:CV940) < $F944, MIN(CV940, $F944 - SUM($I947:CU947), $F944 - SUM($CV940:CV940)), MIN(($F944 - SUM($I947:CU947)) / COUNTIF(CV945:$CV945, \">0\"), CV940)) * $F946, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J948:CV948)","v":0},"mmcf",null,null,{"$f":"IF($F946 = 0, J945, J947)","v":0},{"$f":"IF($F946 = 0, K945, K947)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F946 = 0, BW945, BW947)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J948 > 0, $F942, 0)","v":0},{"$f":"IF(K948 > 0, $F942, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW948 > 0, $F942, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 13"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J952:CV952)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J953:CV953)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I952:I952) = 0, J952 > 0), J952, 0)","v":0},{"$f":"IF(AND(SUM($I952:J952) = 0, K952 > 0), K952, 0)","v":0},{"$f":"IF(AND(SUM($I952:K952) = 0, L952 > 0), L952, 0)","v":0},{"$f":"IF(AND(SUM($I952:L952) = 0, M952 > 0), M952, 0)","v":0},{"$f":"IF(AND(SUM($I952:M952) = 0, N952 > 0), N952, 0)","v":0},{"$f":"IF(AND(SUM($I952:N952) = 0, O952 > 0), O952, 0)","v":0},{"$f":"IF(AND(SUM($I952:O952) = 0, P952 > 0), P952, 0)","v":0},{"$f":"IF(AND(SUM($I952:P952) = 0, Q952 > 0), Q952, 0)","v":0},{"$f":"IF(AND(SUM($I952:Q952) = 0, R952 > 0), R952, 0)","v":0},{"$f":"IF(AND(SUM($I952:R952) = 0, S952 > 0), S952, 0)","v":0},{"$f":"IF(AND(SUM($I952:S952) = 0, T952 > 0), T952, 0)","v":0},{"$f":"IF(AND(SUM($I952:T952) = 0, U952 > 0), U952, 0)","v":0},{"$f":"IF(AND(SUM($I952:U952) = 0, V952 > 0), V952, 0)","v":0},{"$f":"IF(AND(SUM($I952:V952) = 0, W952 > 0), W952, 0)","v":0},{"$f":"IF(AND(SUM($I952:W952) = 0, X952 > 0), X952, 0)","v":0},{"$f":"IF(AND(SUM($I952:X952) = 0, Y952 > 0), Y952, 0)","v":0},{"$f":"IF(AND(SUM($I952:Y952) = 0, Z952 > 0), Z952, 0)","v":0},{"$f":"IF(AND(SUM($I952:Z952) = 0, AA952 > 0), AA952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AA952) = 0, AB952 > 0), AB952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AB952) = 0, AC952 > 0), AC952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AC952) = 0, AD952 > 0), AD952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AD952) = 0, AE952 > 0), AE952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AE952) = 0, AF952 > 0), AF952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AF952) = 0, AG952 > 0), AG952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AG952) = 0, AH952 > 0), AH952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AH952) = 0, AI952 > 0), AI952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AI952) = 0, AJ952 > 0), AJ952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AJ952) = 0, AK952 > 0), AK952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AK952) = 0, AL952 > 0), AL952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AL952) = 0, AM952 > 0), AM952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AM952) = 0, AN952 > 0), AN952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AN952) = 0, AO952 > 0), AO952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AO952) = 0, AP952 > 0), AP952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AP952) = 0, AQ952 > 0), AQ952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AQ952) = 0, AR952 > 0), AR952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AR952) = 0, AS952 > 0), AS952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AS952) = 0, AT952 > 0), AT952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AT952) = 0, AU952 > 0), AU952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AU952) = 0, AV952 > 0), AV952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AV952) = 0, AW952 > 0), AW952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AW952) = 0, AX952 > 0), AX952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AX952) = 0, AY952 > 0), AY952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AY952) = 0, AZ952 > 0), AZ952, 0)","v":0},{"$f":"IF(AND(SUM($I952:AZ952) = 0, BA952 > 0), BA952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BA952) = 0, BB952 > 0), BB952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BB952) = 0, BC952 > 0), BC952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BC952) = 0, BD952 > 0), BD952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BD952) = 0, BE952 > 0), BE952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BE952) = 0, BF952 > 0), BF952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BF952) = 0, BG952 > 0), BG952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BG952) = 0, BH952 > 0), BH952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BH952) = 0, BI952 > 0), BI952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BI952) = 0, BJ952 > 0), BJ952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BJ952) = 0, BK952 > 0), BK952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BK952) = 0, BL952 > 0), BL952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BL952) = 0, BM952 > 0), BM952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BM952) = 0, BN952 > 0), BN952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BN952) = 0, BO952 > 0), BO952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BO952) = 0, BP952 > 0), BP952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BP952) = 0, BQ952 > 0), BQ952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BQ952) = 0, BR952 > 0), BR952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BR952) = 0, BS952 > 0), BS952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BS952) = 0, BT952 > 0), BT952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BT952) = 0, BU952 > 0), BU952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BU952) = 0, BV952 > 0), BV952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BV952) = 0, BW952 > 0), BW952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BW952) = 0, BX952 > 0), BX952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BX952) = 0, BY952 > 0), BY952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BY952) = 0, BZ952 > 0), BZ952, 0)","v":0},{"$f":"IF(AND(SUM($I952:BZ952) = 0, CA952 > 0), CA952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CA952) = 0, CB952 > 0), CB952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CB952) = 0, CC952 > 0), CC952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CC952) = 0, CD952 > 0), CD952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CD952) = 0, CE952 > 0), CE952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CE952) = 0, CF952 > 0), CF952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CF952) = 0, CG952 > 0), CG952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CG952) = 0, CH952 > 0), CH952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CH952) = 0, CI952 > 0), CI952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CI952) = 0, CJ952 > 0), CJ952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CJ952) = 0, CK952 > 0), CK952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CK952) = 0, CL952 > 0), CL952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CL952) = 0, CM952 > 0), CM952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CM952) = 0, CN952 > 0), CN952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CN952) = 0, CO952 > 0), CO952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CO952) = 0, CP952 > 0), CP952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CP952) = 0, CQ952 > 0), CQ952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CQ952) = 0, CR952 > 0), CR952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CR952) = 0, CS952 > 0), CS952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CS952) = 0, CT952 > 0), CT952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CT952) = 0, CU952 > 0), CU952, 0)","v":0},{"$f":"IF(AND(SUM($I952:CU952) = 0, CV952 > 0), CV952, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J954:CV954)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J953 / $F$800, $F952 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K953 / $F$800, $F952 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW953 / $F$800, $F952 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F954","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F954","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J957:CV957)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I957:I957) < $F956, MIN(J952, $F955, $F956 - SUM($I957:I957)), 0)","v":0},{"$f":"IF(SUM($I957:J957) < $F956, MIN(K952, $F955, $F956 - SUM($I957:J957)), 0)","v":0},{"$f":"IF(SUM($I957:K957) < $F956, MIN(L952, $F955, $F956 - SUM($I957:K957)), 0)","v":0},{"$f":"IF(SUM($I957:L957) < $F956, MIN(M952, $F955, $F956 - SUM($I957:L957)), 0)","v":0},{"$f":"IF(SUM($I957:M957) < $F956, MIN(N952, $F955, $F956 - SUM($I957:M957)), 0)","v":0},{"$f":"IF(SUM($I957:N957) < $F956, MIN(O952, $F955, $F956 - SUM($I957:N957)), 0)","v":0},{"$f":"IF(SUM($I957:O957) < $F956, MIN(P952, $F955, $F956 - SUM($I957:O957)), 0)","v":0},{"$f":"IF(SUM($I957:P957) < $F956, MIN(Q952, $F955, $F956 - SUM($I957:P957)), 0)","v":0},{"$f":"IF(SUM($I957:Q957) < $F956, MIN(R952, $F955, $F956 - SUM($I957:Q957)), 0)","v":0},{"$f":"IF(SUM($I957:R957) < $F956, MIN(S952, $F955, $F956 - SUM($I957:R957)), 0)","v":0},{"$f":"IF(SUM($I957:S957) < $F956, MIN(T952, $F955, $F956 - SUM($I957:S957)), 0)","v":0},{"$f":"IF(SUM($I957:T957) < $F956, MIN(U952, $F955, $F956 - SUM($I957:T957)), 0)","v":0},{"$f":"IF(SUM($I957:U957) < $F956, MIN(V952, $F955, $F956 - SUM($I957:U957)), 0)","v":0},{"$f":"IF(SUM($I957:V957) < $F956, MIN(W952, $F955, $F956 - SUM($I957:V957)), 0)","v":0},{"$f":"IF(SUM($I957:W957) < $F956, MIN(X952, $F955, $F956 - SUM($I957:W957)), 0)","v":0},{"$f":"IF(SUM($I957:X957) < $F956, MIN(Y952, $F955, $F956 - SUM($I957:X957)), 0)","v":0},{"$f":"IF(SUM($I957:Y957) < $F956, MIN(Z952, $F955, $F956 - SUM($I957:Y957)), 0)","v":0},{"$f":"IF(SUM($I957:Z957) < $F956, MIN(AA952, $F955, $F956 - SUM($I957:Z957)), 0)","v":0},{"$f":"IF(SUM($I957:AA957) < $F956, MIN(AB952, $F955, $F956 - SUM($I957:AA957)), 0)","v":0},{"$f":"IF(SUM($I957:AB957) < $F956, MIN(AC952, $F955, $F956 - SUM($I957:AB957)), 0)","v":0},{"$f":"IF(SUM($I957:AC957) < $F956, MIN(AD952, $F955, $F956 - SUM($I957:AC957)), 0)","v":0},{"$f":"IF(SUM($I957:AD957) < $F956, MIN(AE952, $F955, $F956 - SUM($I957:AD957)), 0)","v":0},{"$f":"IF(SUM($I957:AE957) < $F956, MIN(AF952, $F955, $F956 - SUM($I957:AE957)), 0)","v":0},{"$f":"IF(SUM($I957:AF957) < $F956, MIN(AG952, $F955, $F956 - SUM($I957:AF957)), 0)","v":0},{"$f":"IF(SUM($I957:AG957) < $F956, MIN(AH952, $F955, $F956 - SUM($I957:AG957)), 0)","v":0},{"$f":"IF(SUM($I957:AH957) < $F956, MIN(AI952, $F955, $F956 - SUM($I957:AH957)), 0)","v":0},{"$f":"IF(SUM($I957:AI957) < $F956, MIN(AJ952, $F955, $F956 - SUM($I957:AI957)), 0)","v":0},{"$f":"IF(SUM($I957:AJ957) < $F956, MIN(AK952, $F955, $F956 - SUM($I957:AJ957)), 0)","v":0},{"$f":"IF(SUM($I957:AK957) < $F956, MIN(AL952, $F955, $F956 - SUM($I957:AK957)), 0)","v":0},{"$f":"IF(SUM($I957:AL957) < $F956, MIN(AM952, $F955, $F956 - SUM($I957:AL957)), 0)","v":0},{"$f":"IF(SUM($I957:AM957) < $F956, MIN(AN952, $F955, $F956 - SUM($I957:AM957)), 0)","v":0},{"$f":"IF(SUM($I957:AN957) < $F956, MIN(AO952, $F955, $F956 - SUM($I957:AN957)), 0)","v":0},{"$f":"IF(SUM($I957:AO957) < $F956, MIN(AP952, $F955, $F956 - SUM($I957:AO957)), 0)","v":0},{"$f":"IF(SUM($I957:AP957) < $F956, MIN(AQ952, $F955, $F956 - SUM($I957:AP957)), 0)","v":0},{"$f":"IF(SUM($I957:AQ957) < $F956, MIN(AR952, $F955, $F956 - SUM($I957:AQ957)), 0)","v":0},{"$f":"IF(SUM($I957:AR957) < $F956, MIN(AS952, $F955, $F956 - SUM($I957:AR957)), 0)","v":0},{"$f":"IF(SUM($I957:AS957) < $F956, MIN(AT952, $F955, $F956 - SUM($I957:AS957)), 0)","v":0},{"$f":"IF(SUM($I957:AT957) < $F956, MIN(AU952, $F955, $F956 - SUM($I957:AT957)), 0)","v":0},{"$f":"IF(SUM($I957:AU957) < $F956, MIN(AV952, $F955, $F956 - SUM($I957:AU957)), 0)","v":0},{"$f":"IF(SUM($I957:AV957) < $F956, MIN(AW952, $F955, $F956 - SUM($I957:AV957)), 0)","v":0},{"$f":"IF(SUM($I957:AW957) < $F956, MIN(AX952, $F955, $F956 - SUM($I957:AW957)), 0)","v":0},{"$f":"IF(SUM($I957:AX957) < $F956, MIN(AY952, $F955, $F956 - SUM($I957:AX957)), 0)","v":0},{"$f":"IF(SUM($I957:AY957) < $F956, MIN(AZ952, $F955, $F956 - SUM($I957:AY957)), 0)","v":0},{"$f":"IF(SUM($I957:AZ957) < $F956, MIN(BA952, $F955, $F956 - SUM($I957:AZ957)), 0)","v":0},{"$f":"IF(SUM($I957:BA957) < $F956, MIN(BB952, $F955, $F956 - SUM($I957:BA957)), 0)","v":0},{"$f":"IF(SUM($I957:BB957) < $F956, MIN(BC952, $F955, $F956 - SUM($I957:BB957)), 0)","v":0},{"$f":"IF(SUM($I957:BC957) < $F956, MIN(BD952, $F955, $F956 - SUM($I957:BC957)), 0)","v":0},{"$f":"IF(SUM($I957:BD957) < $F956, MIN(BE952, $F955, $F956 - SUM($I957:BD957)), 0)","v":0},{"$f":"IF(SUM($I957:BE957) < $F956, MIN(BF952, $F955, $F956 - SUM($I957:BE957)), 0)","v":0},{"$f":"IF(SUM($I957:BF957) < $F956, MIN(BG952, $F955, $F956 - SUM($I957:BF957)), 0)","v":0},{"$f":"IF(SUM($I957:BG957) < $F956, MIN(BH952, $F955, $F956 - SUM($I957:BG957)), 0)","v":0},{"$f":"IF(SUM($I957:BH957) < $F956, MIN(BI952, $F955, $F956 - SUM($I957:BH957)), 0)","v":0},{"$f":"IF(SUM($I957:BI957) < $F956, MIN(BJ952, $F955, $F956 - SUM($I957:BI957)), 0)","v":0},{"$f":"IF(SUM($I957:BJ957) < $F956, MIN(BK952, $F955, $F956 - SUM($I957:BJ957)), 0)","v":0},{"$f":"IF(SUM($I957:BK957) < $F956, MIN(BL952, $F955, $F956 - SUM($I957:BK957)), 0)","v":0},{"$f":"IF(SUM($I957:BL957) < $F956, MIN(BM952, $F955, $F956 - SUM($I957:BL957)), 0)","v":0},{"$f":"IF(SUM($I957:BM957) < $F956, MIN(BN952, $F955, $F956 - SUM($I957:BM957)), 0)","v":0},{"$f":"IF(SUM($I957:BN957) < $F956, MIN(BO952, $F955, $F956 - SUM($I957:BN957)), 0)","v":0},{"$f":"IF(SUM($I957:BO957) < $F956, MIN(BP952, $F955, $F956 - SUM($I957:BO957)), 0)","v":0},{"$f":"IF(SUM($I957:BP957) < $F956, MIN(BQ952, $F955, $F956 - SUM($I957:BP957)), 0)","v":0},{"$f":"IF(SUM($I957:BQ957) < $F956, MIN(BR952, $F955, $F956 - SUM($I957:BQ957)), 0)","v":0},{"$f":"IF(SUM($I957:BR957) < $F956, MIN(BS952, $F955, $F956 - SUM($I957:BR957)), 0)","v":0},{"$f":"IF(SUM($I957:BS957) < $F956, MIN(BT952, $F955, $F956 - SUM($I957:BS957)), 0)","v":0},{"$f":"IF(SUM($I957:BT957) < $F956, MIN(BU952, $F955, $F956 - SUM($I957:BT957)), 0)","v":0},{"$f":"IF(SUM($I957:BU957) < $F956, MIN(BV952, $F955, $F956 - SUM($I957:BU957)), 0)","v":0},{"$f":"IF(SUM($I957:BV957) < $F956, MIN(BW952, $F955, $F956 - SUM($I957:BV957)), 0)","v":0},{"$f":"IF(SUM($I957:BW957) < $F956, MIN(BX952, $F955, $F956 - SUM($I957:BW957)), 0)","v":0},{"$f":"IF(SUM($I957:BX957) < $F956, MIN(BY952, $F955, $F956 - SUM($I957:BX957)), 0)","v":0},{"$f":"IF(SUM($I957:BY957) < $F956, MIN(BZ952, $F955, $F956 - SUM($I957:BY957)), 0)","v":0},{"$f":"IF(SUM($I957:BZ957) < $F956, MIN(CA952, $F955, $F956 - SUM($I957:BZ957)), 0)","v":0},{"$f":"IF(SUM($I957:CA957) < $F956, MIN(CB952, $F955, $F956 - SUM($I957:CA957)), 0)","v":0},{"$f":"IF(SUM($I957:CB957) < $F956, MIN(CC952, $F955, $F956 - SUM($I957:CB957)), 0)","v":0},{"$f":"IF(SUM($I957:CC957) < $F956, MIN(CD952, $F955, $F956 - SUM($I957:CC957)), 0)","v":0},{"$f":"IF(SUM($I957:CD957) < $F956, MIN(CE952, $F955, $F956 - SUM($I957:CD957)), 0)","v":0},{"$f":"IF(SUM($I957:CE957) < $F956, MIN(CF952, $F955, $F956 - SUM($I957:CE957)), 0)","v":0},{"$f":"IF(SUM($I957:CF957) < $F956, MIN(CG952, $F955, $F956 - SUM($I957:CF957)), 0)","v":0},{"$f":"IF(SUM($I957:CG957) < $F956, MIN(CH952, $F955, $F956 - SUM($I957:CG957)), 0)","v":0},{"$f":"IF(SUM($I957:CH957) < $F956, MIN(CI952, $F955, $F956 - SUM($I957:CH957)), 0)","v":0},{"$f":"IF(SUM($I957:CI957) < $F956, MIN(CJ952, $F955, $F956 - SUM($I957:CI957)), 0)","v":0},{"$f":"IF(SUM($I957:CJ957) < $F956, MIN(CK952, $F955, $F956 - SUM($I957:CJ957)), 0)","v":0},{"$f":"IF(SUM($I957:CK957) < $F956, MIN(CL952, $F955, $F956 - SUM($I957:CK957)), 0)","v":0},{"$f":"IF(SUM($I957:CL957) < $F956, MIN(CM952, $F955, $F956 - SUM($I957:CL957)), 0)","v":0},{"$f":"IF(SUM($I957:CM957) < $F956, MIN(CN952, $F955, $F956 - SUM($I957:CM957)), 0)","v":0},{"$f":"IF(SUM($I957:CN957) < $F956, MIN(CO952, $F955, $F956 - SUM($I957:CN957)), 0)","v":0},{"$f":"IF(SUM($I957:CO957) < $F956, MIN(CP952, $F955, $F956 - SUM($I957:CO957)), 0)","v":0},{"$f":"IF(SUM($I957:CP957) < $F956, MIN(CQ952, $F955, $F956 - SUM($I957:CP957)), 0)","v":0},{"$f":"IF(SUM($I957:CQ957) < $F956, MIN(CR952, $F955, $F956 - SUM($I957:CQ957)), 0)","v":0},{"$f":"IF(SUM($I957:CR957) < $F956, MIN(CS952, $F955, $F956 - SUM($I957:CR957)), 0)","v":0},{"$f":"IF(SUM($I957:CS957) < $F956, MIN(CT952, $F955, $F956 - SUM($I957:CS957)), 0)","v":0},{"$f":"IF(SUM($I957:CT957) < $F956, MIN(CU952, $F955, $F956 - SUM($I957:CT957)), 0)","v":0},{"$f":"IF(SUM($I957:CU957) < $F956, MIN(CV952, $F955, $F956 - SUM($I957:CU957)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F957 < F956, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K952:$CV952) < $F956, MIN(J952, $F956 - SUM($I959:I959), $F956 - SUM(K952:$CV952)), MIN(($F956 - SUM($I959:I959)) / COUNTIF(J957:$CV957, \">0\"), J952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(L952:$CV952) < $F956, MIN(K952, $F956 - SUM($I959:J959), $F956 - SUM(L952:$CV952)), MIN(($F956 - SUM($I959:J959)) / COUNTIF(K957:$CV957, \">0\"), K952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(M952:$CV952) < $F956, MIN(L952, $F956 - SUM($I959:K959), $F956 - SUM(M952:$CV952)), MIN(($F956 - SUM($I959:K959)) / COUNTIF(L957:$CV957, \">0\"), L952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(N952:$CV952) < $F956, MIN(M952, $F956 - SUM($I959:L959), $F956 - SUM(N952:$CV952)), MIN(($F956 - SUM($I959:L959)) / COUNTIF(M957:$CV957, \">0\"), M952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(O952:$CV952) < $F956, MIN(N952, $F956 - SUM($I959:M959), $F956 - SUM(O952:$CV952)), MIN(($F956 - SUM($I959:M959)) / COUNTIF(N957:$CV957, \">0\"), N952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(P952:$CV952) < $F956, MIN(O952, $F956 - SUM($I959:N959), $F956 - SUM(P952:$CV952)), MIN(($F956 - SUM($I959:N959)) / COUNTIF(O957:$CV957, \">0\"), O952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q952:$CV952) < $F956, MIN(P952, $F956 - SUM($I959:O959), $F956 - SUM(Q952:$CV952)), MIN(($F956 - SUM($I959:O959)) / COUNTIF(P957:$CV957, \">0\"), P952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(R952:$CV952) < $F956, MIN(Q952, $F956 - SUM($I959:P959), $F956 - SUM(R952:$CV952)), MIN(($F956 - SUM($I959:P959)) / COUNTIF(Q957:$CV957, \">0\"), Q952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(S952:$CV952) < $F956, MIN(R952, $F956 - SUM($I959:Q959), $F956 - SUM(S952:$CV952)), MIN(($F956 - SUM($I959:Q959)) / COUNTIF(R957:$CV957, \">0\"), R952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(T952:$CV952) < $F956, MIN(S952, $F956 - SUM($I959:R959), $F956 - SUM(T952:$CV952)), MIN(($F956 - SUM($I959:R959)) / COUNTIF(S957:$CV957, \">0\"), S952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(U952:$CV952) < $F956, MIN(T952, $F956 - SUM($I959:S959), $F956 - SUM(U952:$CV952)), MIN(($F956 - SUM($I959:S959)) / COUNTIF(T957:$CV957, \">0\"), T952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(V952:$CV952) < $F956, MIN(U952, $F956 - SUM($I959:T959), $F956 - SUM(V952:$CV952)), MIN(($F956 - SUM($I959:T959)) / COUNTIF(U957:$CV957, \">0\"), U952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(W952:$CV952) < $F956, MIN(V952, $F956 - SUM($I959:U959), $F956 - SUM(W952:$CV952)), MIN(($F956 - SUM($I959:U959)) / COUNTIF(V957:$CV957, \">0\"), V952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(X952:$CV952) < $F956, MIN(W952, $F956 - SUM($I959:V959), $F956 - SUM(X952:$CV952)), MIN(($F956 - SUM($I959:V959)) / COUNTIF(W957:$CV957, \">0\"), W952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y952:$CV952) < $F956, MIN(X952, $F956 - SUM($I959:W959), $F956 - SUM(Y952:$CV952)), MIN(($F956 - SUM($I959:W959)) / COUNTIF(X957:$CV957, \">0\"), X952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z952:$CV952) < $F956, MIN(Y952, $F956 - SUM($I959:X959), $F956 - SUM(Z952:$CV952)), MIN(($F956 - SUM($I959:X959)) / COUNTIF(Y957:$CV957, \">0\"), Y952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA952:$CV952) < $F956, MIN(Z952, $F956 - SUM($I959:Y959), $F956 - SUM(AA952:$CV952)), MIN(($F956 - SUM($I959:Y959)) / COUNTIF(Z957:$CV957, \">0\"), Z952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB952:$CV952) < $F956, MIN(AA952, $F956 - SUM($I959:Z959), $F956 - SUM(AB952:$CV952)), MIN(($F956 - SUM($I959:Z959)) / COUNTIF(AA957:$CV957, \">0\"), AA952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC952:$CV952) < $F956, MIN(AB952, $F956 - SUM($I959:AA959), $F956 - SUM(AC952:$CV952)), MIN(($F956 - SUM($I959:AA959)) / COUNTIF(AB957:$CV957, \">0\"), AB952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD952:$CV952) < $F956, MIN(AC952, $F956 - SUM($I959:AB959), $F956 - SUM(AD952:$CV952)), MIN(($F956 - SUM($I959:AB959)) / COUNTIF(AC957:$CV957, \">0\"), AC952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE952:$CV952) < $F956, MIN(AD952, $F956 - SUM($I959:AC959), $F956 - SUM(AE952:$CV952)), MIN(($F956 - SUM($I959:AC959)) / COUNTIF(AD957:$CV957, \">0\"), AD952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF952:$CV952) < $F956, MIN(AE952, $F956 - SUM($I959:AD959), $F956 - SUM(AF952:$CV952)), MIN(($F956 - SUM($I959:AD959)) / COUNTIF(AE957:$CV957, \">0\"), AE952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG952:$CV952) < $F956, MIN(AF952, $F956 - SUM($I959:AE959), $F956 - SUM(AG952:$CV952)), MIN(($F956 - SUM($I959:AE959)) / COUNTIF(AF957:$CV957, \">0\"), AF952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH952:$CV952) < $F956, MIN(AG952, $F956 - SUM($I959:AF959), $F956 - SUM(AH952:$CV952)), MIN(($F956 - SUM($I959:AF959)) / COUNTIF(AG957:$CV957, \">0\"), AG952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI952:$CV952) < $F956, MIN(AH952, $F956 - SUM($I959:AG959), $F956 - SUM(AI952:$CV952)), MIN(($F956 - SUM($I959:AG959)) / COUNTIF(AH957:$CV957, \">0\"), AH952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ952:$CV952) < $F956, MIN(AI952, $F956 - SUM($I959:AH959), $F956 - SUM(AJ952:$CV952)), MIN(($F956 - SUM($I959:AH959)) / COUNTIF(AI957:$CV957, \">0\"), AI952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK952:$CV952) < $F956, MIN(AJ952, $F956 - SUM($I959:AI959), $F956 - SUM(AK952:$CV952)), MIN(($F956 - SUM($I959:AI959)) / COUNTIF(AJ957:$CV957, \">0\"), AJ952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL952:$CV952) < $F956, MIN(AK952, $F956 - SUM($I959:AJ959), $F956 - SUM(AL952:$CV952)), MIN(($F956 - SUM($I959:AJ959)) / COUNTIF(AK957:$CV957, \">0\"), AK952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM952:$CV952) < $F956, MIN(AL952, $F956 - SUM($I959:AK959), $F956 - SUM(AM952:$CV952)), MIN(($F956 - SUM($I959:AK959)) / COUNTIF(AL957:$CV957, \">0\"), AL952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN952:$CV952) < $F956, MIN(AM952, $F956 - SUM($I959:AL959), $F956 - SUM(AN952:$CV952)), MIN(($F956 - SUM($I959:AL959)) / COUNTIF(AM957:$CV957, \">0\"), AM952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO952:$CV952) < $F956, MIN(AN952, $F956 - SUM($I959:AM959), $F956 - SUM(AO952:$CV952)), MIN(($F956 - SUM($I959:AM959)) / COUNTIF(AN957:$CV957, \">0\"), AN952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP952:$CV952) < $F956, MIN(AO952, $F956 - SUM($I959:AN959), $F956 - SUM(AP952:$CV952)), MIN(($F956 - SUM($I959:AN959)) / COUNTIF(AO957:$CV957, \">0\"), AO952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ952:$CV952) < $F956, MIN(AP952, $F956 - SUM($I959:AO959), $F956 - SUM(AQ952:$CV952)), MIN(($F956 - SUM($I959:AO959)) / COUNTIF(AP957:$CV957, \">0\"), AP952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR952:$CV952) < $F956, MIN(AQ952, $F956 - SUM($I959:AP959), $F956 - SUM(AR952:$CV952)), MIN(($F956 - SUM($I959:AP959)) / COUNTIF(AQ957:$CV957, \">0\"), AQ952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS952:$CV952) < $F956, MIN(AR952, $F956 - SUM($I959:AQ959), $F956 - SUM(AS952:$CV952)), MIN(($F956 - SUM($I959:AQ959)) / COUNTIF(AR957:$CV957, \">0\"), AR952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT952:$CV952) < $F956, MIN(AS952, $F956 - SUM($I959:AR959), $F956 - SUM(AT952:$CV952)), MIN(($F956 - SUM($I959:AR959)) / COUNTIF(AS957:$CV957, \">0\"), AS952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU952:$CV952) < $F956, MIN(AT952, $F956 - SUM($I959:AS959), $F956 - SUM(AU952:$CV952)), MIN(($F956 - SUM($I959:AS959)) / COUNTIF(AT957:$CV957, \">0\"), AT952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV952:$CV952) < $F956, MIN(AU952, $F956 - SUM($I959:AT959), $F956 - SUM(AV952:$CV952)), MIN(($F956 - SUM($I959:AT959)) / COUNTIF(AU957:$CV957, \">0\"), AU952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW952:$CV952) < $F956, MIN(AV952, $F956 - SUM($I959:AU959), $F956 - SUM(AW952:$CV952)), MIN(($F956 - SUM($I959:AU959)) / COUNTIF(AV957:$CV957, \">0\"), AV952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX952:$CV952) < $F956, MIN(AW952, $F956 - SUM($I959:AV959), $F956 - SUM(AX952:$CV952)), MIN(($F956 - SUM($I959:AV959)) / COUNTIF(AW957:$CV957, \">0\"), AW952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY952:$CV952) < $F956, MIN(AX952, $F956 - SUM($I959:AW959), $F956 - SUM(AY952:$CV952)), MIN(($F956 - SUM($I959:AW959)) / COUNTIF(AX957:$CV957, \">0\"), AX952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ952:$CV952) < $F956, MIN(AY952, $F956 - SUM($I959:AX959), $F956 - SUM(AZ952:$CV952)), MIN(($F956 - SUM($I959:AX959)) / COUNTIF(AY957:$CV957, \">0\"), AY952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA952:$CV952) < $F956, MIN(AZ952, $F956 - SUM($I959:AY959), $F956 - SUM(BA952:$CV952)), MIN(($F956 - SUM($I959:AY959)) / COUNTIF(AZ957:$CV957, \">0\"), AZ952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB952:$CV952) < $F956, MIN(BA952, $F956 - SUM($I959:AZ959), $F956 - SUM(BB952:$CV952)), MIN(($F956 - SUM($I959:AZ959)) / COUNTIF(BA957:$CV957, \">0\"), BA952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC952:$CV952) < $F956, MIN(BB952, $F956 - SUM($I959:BA959), $F956 - SUM(BC952:$CV952)), MIN(($F956 - SUM($I959:BA959)) / COUNTIF(BB957:$CV957, \">0\"), BB952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD952:$CV952) < $F956, MIN(BC952, $F956 - SUM($I959:BB959), $F956 - SUM(BD952:$CV952)), MIN(($F956 - SUM($I959:BB959)) / COUNTIF(BC957:$CV957, \">0\"), BC952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE952:$CV952) < $F956, MIN(BD952, $F956 - SUM($I959:BC959), $F956 - SUM(BE952:$CV952)), MIN(($F956 - SUM($I959:BC959)) / COUNTIF(BD957:$CV957, \">0\"), BD952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF952:$CV952) < $F956, MIN(BE952, $F956 - SUM($I959:BD959), $F956 - SUM(BF952:$CV952)), MIN(($F956 - SUM($I959:BD959)) / COUNTIF(BE957:$CV957, \">0\"), BE952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG952:$CV952) < $F956, MIN(BF952, $F956 - SUM($I959:BE959), $F956 - SUM(BG952:$CV952)), MIN(($F956 - SUM($I959:BE959)) / COUNTIF(BF957:$CV957, \">0\"), BF952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH952:$CV952) < $F956, MIN(BG952, $F956 - SUM($I959:BF959), $F956 - SUM(BH952:$CV952)), MIN(($F956 - SUM($I959:BF959)) / COUNTIF(BG957:$CV957, \">0\"), BG952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI952:$CV952) < $F956, MIN(BH952, $F956 - SUM($I959:BG959), $F956 - SUM(BI952:$CV952)), MIN(($F956 - SUM($I959:BG959)) / COUNTIF(BH957:$CV957, \">0\"), BH952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ952:$CV952) < $F956, MIN(BI952, $F956 - SUM($I959:BH959), $F956 - SUM(BJ952:$CV952)), MIN(($F956 - SUM($I959:BH959)) / COUNTIF(BI957:$CV957, \">0\"), BI952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK952:$CV952) < $F956, MIN(BJ952, $F956 - SUM($I959:BI959), $F956 - SUM(BK952:$CV952)), MIN(($F956 - SUM($I959:BI959)) / COUNTIF(BJ957:$CV957, \">0\"), BJ952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL952:$CV952) < $F956, MIN(BK952, $F956 - SUM($I959:BJ959), $F956 - SUM(BL952:$CV952)), MIN(($F956 - SUM($I959:BJ959)) / COUNTIF(BK957:$CV957, \">0\"), BK952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM952:$CV952) < $F956, MIN(BL952, $F956 - SUM($I959:BK959), $F956 - SUM(BM952:$CV952)), MIN(($F956 - SUM($I959:BK959)) / COUNTIF(BL957:$CV957, \">0\"), BL952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN952:$CV952) < $F956, MIN(BM952, $F956 - SUM($I959:BL959), $F956 - SUM(BN952:$CV952)), MIN(($F956 - SUM($I959:BL959)) / COUNTIF(BM957:$CV957, \">0\"), BM952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO952:$CV952) < $F956, MIN(BN952, $F956 - SUM($I959:BM959), $F956 - SUM(BO952:$CV952)), MIN(($F956 - SUM($I959:BM959)) / COUNTIF(BN957:$CV957, \">0\"), BN952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP952:$CV952) < $F956, MIN(BO952, $F956 - SUM($I959:BN959), $F956 - SUM(BP952:$CV952)), MIN(($F956 - SUM($I959:BN959)) / COUNTIF(BO957:$CV957, \">0\"), BO952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ952:$CV952) < $F956, MIN(BP952, $F956 - SUM($I959:BO959), $F956 - SUM(BQ952:$CV952)), MIN(($F956 - SUM($I959:BO959)) / COUNTIF(BP957:$CV957, \">0\"), BP952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR952:$CV952) < $F956, MIN(BQ952, $F956 - SUM($I959:BP959), $F956 - SUM(BR952:$CV952)), MIN(($F956 - SUM($I959:BP959)) / COUNTIF(BQ957:$CV957, \">0\"), BQ952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS952:$CV952) < $F956, MIN(BR952, $F956 - SUM($I959:BQ959), $F956 - SUM(BS952:$CV952)), MIN(($F956 - SUM($I959:BQ959)) / COUNTIF(BR957:$CV957, \">0\"), BR952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT952:$CV952) < $F956, MIN(BS952, $F956 - SUM($I959:BR959), $F956 - SUM(BT952:$CV952)), MIN(($F956 - SUM($I959:BR959)) / COUNTIF(BS957:$CV957, \">0\"), BS952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU952:$CV952) < $F956, MIN(BT952, $F956 - SUM($I959:BS959), $F956 - SUM(BU952:$CV952)), MIN(($F956 - SUM($I959:BS959)) / COUNTIF(BT957:$CV957, \">0\"), BT952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV952:$CV952) < $F956, MIN(BU952, $F956 - SUM($I959:BT959), $F956 - SUM(BV952:$CV952)), MIN(($F956 - SUM($I959:BT959)) / COUNTIF(BU957:$CV957, \">0\"), BU952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW952:$CV952) < $F956, MIN(BV952, $F956 - SUM($I959:BU959), $F956 - SUM(BW952:$CV952)), MIN(($F956 - SUM($I959:BU959)) / COUNTIF(BV957:$CV957, \">0\"), BV952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX952:$CV952) < $F956, MIN(BW952, $F956 - SUM($I959:BV959), $F956 - SUM(BX952:$CV952)), MIN(($F956 - SUM($I959:BV959)) / COUNTIF(BW957:$CV957, \">0\"), BW952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY952:$CV952) < $F956, MIN(BX952, $F956 - SUM($I959:BW959), $F956 - SUM(BY952:$CV952)), MIN(($F956 - SUM($I959:BW959)) / COUNTIF(BX957:$CV957, \">0\"), BX952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ952:$CV952) < $F956, MIN(BY952, $F956 - SUM($I959:BX959), $F956 - SUM(BZ952:$CV952)), MIN(($F956 - SUM($I959:BX959)) / COUNTIF(BY957:$CV957, \">0\"), BY952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA952:$CV952) < $F956, MIN(BZ952, $F956 - SUM($I959:BY959), $F956 - SUM(CA952:$CV952)), MIN(($F956 - SUM($I959:BY959)) / COUNTIF(BZ957:$CV957, \">0\"), BZ952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB952:$CV952) < $F956, MIN(CA952, $F956 - SUM($I959:BZ959), $F956 - SUM(CB952:$CV952)), MIN(($F956 - SUM($I959:BZ959)) / COUNTIF(CA957:$CV957, \">0\"), CA952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC952:$CV952) < $F956, MIN(CB952, $F956 - SUM($I959:CA959), $F956 - SUM(CC952:$CV952)), MIN(($F956 - SUM($I959:CA959)) / COUNTIF(CB957:$CV957, \">0\"), CB952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD952:$CV952) < $F956, MIN(CC952, $F956 - SUM($I959:CB959), $F956 - SUM(CD952:$CV952)), MIN(($F956 - SUM($I959:CB959)) / COUNTIF(CC957:$CV957, \">0\"), CC952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE952:$CV952) < $F956, MIN(CD952, $F956 - SUM($I959:CC959), $F956 - SUM(CE952:$CV952)), MIN(($F956 - SUM($I959:CC959)) / COUNTIF(CD957:$CV957, \">0\"), CD952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF952:$CV952) < $F956, MIN(CE952, $F956 - SUM($I959:CD959), $F956 - SUM(CF952:$CV952)), MIN(($F956 - SUM($I959:CD959)) / COUNTIF(CE957:$CV957, \">0\"), CE952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG952:$CV952) < $F956, MIN(CF952, $F956 - SUM($I959:CE959), $F956 - SUM(CG952:$CV952)), MIN(($F956 - SUM($I959:CE959)) / COUNTIF(CF957:$CV957, \">0\"), CF952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH952:$CV952) < $F956, MIN(CG952, $F956 - SUM($I959:CF959), $F956 - SUM(CH952:$CV952)), MIN(($F956 - SUM($I959:CF959)) / COUNTIF(CG957:$CV957, \">0\"), CG952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI952:$CV952) < $F956, MIN(CH952, $F956 - SUM($I959:CG959), $F956 - SUM(CI952:$CV952)), MIN(($F956 - SUM($I959:CG959)) / COUNTIF(CH957:$CV957, \">0\"), CH952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ952:$CV952) < $F956, MIN(CI952, $F956 - SUM($I959:CH959), $F956 - SUM(CJ952:$CV952)), MIN(($F956 - SUM($I959:CH959)) / COUNTIF(CI957:$CV957, \">0\"), CI952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK952:$CV952) < $F956, MIN(CJ952, $F956 - SUM($I959:CI959), $F956 - SUM(CK952:$CV952)), MIN(($F956 - SUM($I959:CI959)) / COUNTIF(CJ957:$CV957, \">0\"), CJ952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL952:$CV952) < $F956, MIN(CK952, $F956 - SUM($I959:CJ959), $F956 - SUM(CL952:$CV952)), MIN(($F956 - SUM($I959:CJ959)) / COUNTIF(CK957:$CV957, \">0\"), CK952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM952:$CV952) < $F956, MIN(CL952, $F956 - SUM($I959:CK959), $F956 - SUM(CM952:$CV952)), MIN(($F956 - SUM($I959:CK959)) / COUNTIF(CL957:$CV957, \">0\"), CL952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN952:$CV952) < $F956, MIN(CM952, $F956 - SUM($I959:CL959), $F956 - SUM(CN952:$CV952)), MIN(($F956 - SUM($I959:CL959)) / COUNTIF(CM957:$CV957, \">0\"), CM952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO952:$CV952) < $F956, MIN(CN952, $F956 - SUM($I959:CM959), $F956 - SUM(CO952:$CV952)), MIN(($F956 - SUM($I959:CM959)) / COUNTIF(CN957:$CV957, \">0\"), CN952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP952:$CV952) < $F956, MIN(CO952, $F956 - SUM($I959:CN959), $F956 - SUM(CP952:$CV952)), MIN(($F956 - SUM($I959:CN959)) / COUNTIF(CO957:$CV957, \">0\"), CO952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ952:$CV952) < $F956, MIN(CP952, $F956 - SUM($I959:CO959), $F956 - SUM(CQ952:$CV952)), MIN(($F956 - SUM($I959:CO959)) / COUNTIF(CP957:$CV957, \">0\"), CP952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR952:$CV952) < $F956, MIN(CQ952, $F956 - SUM($I959:CP959), $F956 - SUM(CR952:$CV952)), MIN(($F956 - SUM($I959:CP959)) / COUNTIF(CQ957:$CV957, \">0\"), CQ952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS952:$CV952) < $F956, MIN(CR952, $F956 - SUM($I959:CQ959), $F956 - SUM(CS952:$CV952)), MIN(($F956 - SUM($I959:CQ959)) / COUNTIF(CR957:$CV957, \">0\"), CR952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT952:$CV952) < $F956, MIN(CS952, $F956 - SUM($I959:CR959), $F956 - SUM(CT952:$CV952)), MIN(($F956 - SUM($I959:CR959)) / COUNTIF(CS957:$CV957, \">0\"), CS952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU952:$CV952) < $F956, MIN(CT952, $F956 - SUM($I959:CS959), $F956 - SUM(CU952:$CV952)), MIN(($F956 - SUM($I959:CS959)) / COUNTIF(CT957:$CV957, \">0\"), CT952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV952:$CV952) < $F956, MIN(CU952, $F956 - SUM($I959:CT959), $F956 - SUM(CV952:$CV952)), MIN(($F956 - SUM($I959:CT959)) / COUNTIF(CU957:$CV957, \">0\"), CU952)) * $F958, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV952:CV952) < $F956, MIN(CV952, $F956 - SUM($I959:CU959), $F956 - SUM($CV952:CV952)), MIN(($F956 - SUM($I959:CU959)) / COUNTIF(CV957:$CV957, \">0\"), CV952)) * $F958, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J960:CV960)","v":0},"mmcf",null,null,{"$f":"IF($F958 = 0, J957, J959)","v":0},{"$f":"IF($F958 = 0, K957, K959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F958 = 0, BW957, BW959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J960 > 0, $F954, 0)","v":0},{"$f":"IF(K960 > 0, $F954, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW960 > 0, $F954, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 14"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J964:CV964)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J965:CV965)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I964:I964) = 0, J964 > 0), J964, 0)","v":0},{"$f":"IF(AND(SUM($I964:J964) = 0, K964 > 0), K964, 0)","v":0},{"$f":"IF(AND(SUM($I964:K964) = 0, L964 > 0), L964, 0)","v":0},{"$f":"IF(AND(SUM($I964:L964) = 0, M964 > 0), M964, 0)","v":0},{"$f":"IF(AND(SUM($I964:M964) = 0, N964 > 0), N964, 0)","v":0},{"$f":"IF(AND(SUM($I964:N964) = 0, O964 > 0), O964, 0)","v":0},{"$f":"IF(AND(SUM($I964:O964) = 0, P964 > 0), P964, 0)","v":0},{"$f":"IF(AND(SUM($I964:P964) = 0, Q964 > 0), Q964, 0)","v":0},{"$f":"IF(AND(SUM($I964:Q964) = 0, R964 > 0), R964, 0)","v":0},{"$f":"IF(AND(SUM($I964:R964) = 0, S964 > 0), S964, 0)","v":0},{"$f":"IF(AND(SUM($I964:S964) = 0, T964 > 0), T964, 0)","v":0},{"$f":"IF(AND(SUM($I964:T964) = 0, U964 > 0), U964, 0)","v":0},{"$f":"IF(AND(SUM($I964:U964) = 0, V964 > 0), V964, 0)","v":0},{"$f":"IF(AND(SUM($I964:V964) = 0, W964 > 0), W964, 0)","v":0},{"$f":"IF(AND(SUM($I964:W964) = 0, X964 > 0), X964, 0)","v":0},{"$f":"IF(AND(SUM($I964:X964) = 0, Y964 > 0), Y964, 0)","v":0},{"$f":"IF(AND(SUM($I964:Y964) = 0, Z964 > 0), Z964, 0)","v":0},{"$f":"IF(AND(SUM($I964:Z964) = 0, AA964 > 0), AA964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AA964) = 0, AB964 > 0), AB964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AB964) = 0, AC964 > 0), AC964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AC964) = 0, AD964 > 0), AD964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AD964) = 0, AE964 > 0), AE964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AE964) = 0, AF964 > 0), AF964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AF964) = 0, AG964 > 0), AG964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AG964) = 0, AH964 > 0), AH964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AH964) = 0, AI964 > 0), AI964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AI964) = 0, AJ964 > 0), AJ964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AJ964) = 0, AK964 > 0), AK964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AK964) = 0, AL964 > 0), AL964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AL964) = 0, AM964 > 0), AM964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AM964) = 0, AN964 > 0), AN964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AN964) = 0, AO964 > 0), AO964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AO964) = 0, AP964 > 0), AP964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AP964) = 0, AQ964 > 0), AQ964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AQ964) = 0, AR964 > 0), AR964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AR964) = 0, AS964 > 0), AS964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AS964) = 0, AT964 > 0), AT964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AT964) = 0, AU964 > 0), AU964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AU964) = 0, AV964 > 0), AV964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AV964) = 0, AW964 > 0), AW964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AW964) = 0, AX964 > 0), AX964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AX964) = 0, AY964 > 0), AY964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AY964) = 0, AZ964 > 0), AZ964, 0)","v":0},{"$f":"IF(AND(SUM($I964:AZ964) = 0, BA964 > 0), BA964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BA964) = 0, BB964 > 0), BB964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BB964) = 0, BC964 > 0), BC964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BC964) = 0, BD964 > 0), BD964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BD964) = 0, BE964 > 0), BE964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BE964) = 0, BF964 > 0), BF964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BF964) = 0, BG964 > 0), BG964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BG964) = 0, BH964 > 0), BH964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BH964) = 0, BI964 > 0), BI964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BI964) = 0, BJ964 > 0), BJ964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BJ964) = 0, BK964 > 0), BK964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BK964) = 0, BL964 > 0), BL964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BL964) = 0, BM964 > 0), BM964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BM964) = 0, BN964 > 0), BN964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BN964) = 0, BO964 > 0), BO964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BO964) = 0, BP964 > 0), BP964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BP964) = 0, BQ964 > 0), BQ964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BQ964) = 0, BR964 > 0), BR964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BR964) = 0, BS964 > 0), BS964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BS964) = 0, BT964 > 0), BT964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BT964) = 0, BU964 > 0), BU964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BU964) = 0, BV964 > 0), BV964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BV964) = 0, BW964 > 0), BW964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BW964) = 0, BX964 > 0), BX964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BX964) = 0, BY964 > 0), BY964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BY964) = 0, BZ964 > 0), BZ964, 0)","v":0},{"$f":"IF(AND(SUM($I964:BZ964) = 0, CA964 > 0), CA964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CA964) = 0, CB964 > 0), CB964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CB964) = 0, CC964 > 0), CC964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CC964) = 0, CD964 > 0), CD964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CD964) = 0, CE964 > 0), CE964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CE964) = 0, CF964 > 0), CF964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CF964) = 0, CG964 > 0), CG964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CG964) = 0, CH964 > 0), CH964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CH964) = 0, CI964 > 0), CI964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CI964) = 0, CJ964 > 0), CJ964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CJ964) = 0, CK964 > 0), CK964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CK964) = 0, CL964 > 0), CL964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CL964) = 0, CM964 > 0), CM964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CM964) = 0, CN964 > 0), CN964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CN964) = 0, CO964 > 0), CO964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CO964) = 0, CP964 > 0), CP964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CP964) = 0, CQ964 > 0), CQ964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CQ964) = 0, CR964 > 0), CR964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CR964) = 0, CS964 > 0), CS964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CS964) = 0, CT964 > 0), CT964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CT964) = 0, CU964 > 0), CU964, 0)","v":0},{"$f":"IF(AND(SUM($I964:CU964) = 0, CV964 > 0), CV964, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J966:CV966)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J965 / $F$800, $F964 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K965 / $F$800, $F964 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW965 / $F$800, $F964 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F966","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F966","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J969:CV969)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I969:I969) < $F968, MIN(J964, $F967, $F968 - SUM($I969:I969)), 0)","v":0},{"$f":"IF(SUM($I969:J969) < $F968, MIN(K964, $F967, $F968 - SUM($I969:J969)), 0)","v":0},{"$f":"IF(SUM($I969:K969) < $F968, MIN(L964, $F967, $F968 - SUM($I969:K969)), 0)","v":0},{"$f":"IF(SUM($I969:L969) < $F968, MIN(M964, $F967, $F968 - SUM($I969:L969)), 0)","v":0},{"$f":"IF(SUM($I969:M969) < $F968, MIN(N964, $F967, $F968 - SUM($I969:M969)), 0)","v":0},{"$f":"IF(SUM($I969:N969) < $F968, MIN(O964, $F967, $F968 - SUM($I969:N969)), 0)","v":0},{"$f":"IF(SUM($I969:O969) < $F968, MIN(P964, $F967, $F968 - SUM($I969:O969)), 0)","v":0},{"$f":"IF(SUM($I969:P969) < $F968, MIN(Q964, $F967, $F968 - SUM($I969:P969)), 0)","v":0},{"$f":"IF(SUM($I969:Q969) < $F968, MIN(R964, $F967, $F968 - SUM($I969:Q969)), 0)","v":0},{"$f":"IF(SUM($I969:R969) < $F968, MIN(S964, $F967, $F968 - SUM($I969:R969)), 0)","v":0},{"$f":"IF(SUM($I969:S969) < $F968, MIN(T964, $F967, $F968 - SUM($I969:S969)), 0)","v":0},{"$f":"IF(SUM($I969:T969) < $F968, MIN(U964, $F967, $F968 - SUM($I969:T969)), 0)","v":0},{"$f":"IF(SUM($I969:U969) < $F968, MIN(V964, $F967, $F968 - SUM($I969:U969)), 0)","v":0},{"$f":"IF(SUM($I969:V969) < $F968, MIN(W964, $F967, $F968 - SUM($I969:V969)), 0)","v":0},{"$f":"IF(SUM($I969:W969) < $F968, MIN(X964, $F967, $F968 - SUM($I969:W969)), 0)","v":0},{"$f":"IF(SUM($I969:X969) < $F968, MIN(Y964, $F967, $F968 - SUM($I969:X969)), 0)","v":0},{"$f":"IF(SUM($I969:Y969) < $F968, MIN(Z964, $F967, $F968 - SUM($I969:Y969)), 0)","v":0},{"$f":"IF(SUM($I969:Z969) < $F968, MIN(AA964, $F967, $F968 - SUM($I969:Z969)), 0)","v":0},{"$f":"IF(SUM($I969:AA969) < $F968, MIN(AB964, $F967, $F968 - SUM($I969:AA969)), 0)","v":0},{"$f":"IF(SUM($I969:AB969) < $F968, MIN(AC964, $F967, $F968 - SUM($I969:AB969)), 0)","v":0},{"$f":"IF(SUM($I969:AC969) < $F968, MIN(AD964, $F967, $F968 - SUM($I969:AC969)), 0)","v":0},{"$f":"IF(SUM($I969:AD969) < $F968, MIN(AE964, $F967, $F968 - SUM($I969:AD969)), 0)","v":0},{"$f":"IF(SUM($I969:AE969) < $F968, MIN(AF964, $F967, $F968 - SUM($I969:AE969)), 0)","v":0},{"$f":"IF(SUM($I969:AF969) < $F968, MIN(AG964, $F967, $F968 - SUM($I969:AF969)), 0)","v":0},{"$f":"IF(SUM($I969:AG969) < $F968, MIN(AH964, $F967, $F968 - SUM($I969:AG969)), 0)","v":0},{"$f":"IF(SUM($I969:AH969) < $F968, MIN(AI964, $F967, $F968 - SUM($I969:AH969)), 0)","v":0},{"$f":"IF(SUM($I969:AI969) < $F968, MIN(AJ964, $F967, $F968 - SUM($I969:AI969)), 0)","v":0},{"$f":"IF(SUM($I969:AJ969) < $F968, MIN(AK964, $F967, $F968 - SUM($I969:AJ969)), 0)","v":0},{"$f":"IF(SUM($I969:AK969) < $F968, MIN(AL964, $F967, $F968 - SUM($I969:AK969)), 0)","v":0},{"$f":"IF(SUM($I969:AL969) < $F968, MIN(AM964, $F967, $F968 - SUM($I969:AL969)), 0)","v":0},{"$f":"IF(SUM($I969:AM969) < $F968, MIN(AN964, $F967, $F968 - SUM($I969:AM969)), 0)","v":0},{"$f":"IF(SUM($I969:AN969) < $F968, MIN(AO964, $F967, $F968 - SUM($I969:AN969)), 0)","v":0},{"$f":"IF(SUM($I969:AO969) < $F968, MIN(AP964, $F967, $F968 - SUM($I969:AO969)), 0)","v":0},{"$f":"IF(SUM($I969:AP969) < $F968, MIN(AQ964, $F967, $F968 - SUM($I969:AP969)), 0)","v":0},{"$f":"IF(SUM($I969:AQ969) < $F968, MIN(AR964, $F967, $F968 - SUM($I969:AQ969)), 0)","v":0},{"$f":"IF(SUM($I969:AR969) < $F968, MIN(AS964, $F967, $F968 - SUM($I969:AR969)), 0)","v":0},{"$f":"IF(SUM($I969:AS969) < $F968, MIN(AT964, $F967, $F968 - SUM($I969:AS969)), 0)","v":0},{"$f":"IF(SUM($I969:AT969) < $F968, MIN(AU964, $F967, $F968 - SUM($I969:AT969)), 0)","v":0},{"$f":"IF(SUM($I969:AU969) < $F968, MIN(AV964, $F967, $F968 - SUM($I969:AU969)), 0)","v":0},{"$f":"IF(SUM($I969:AV969) < $F968, MIN(AW964, $F967, $F968 - SUM($I969:AV969)), 0)","v":0},{"$f":"IF(SUM($I969:AW969) < $F968, MIN(AX964, $F967, $F968 - SUM($I969:AW969)), 0)","v":0},{"$f":"IF(SUM($I969:AX969) < $F968, MIN(AY964, $F967, $F968 - SUM($I969:AX969)), 0)","v":0},{"$f":"IF(SUM($I969:AY969) < $F968, MIN(AZ964, $F967, $F968 - SUM($I969:AY969)), 0)","v":0},{"$f":"IF(SUM($I969:AZ969) < $F968, MIN(BA964, $F967, $F968 - SUM($I969:AZ969)), 0)","v":0},{"$f":"IF(SUM($I969:BA969) < $F968, MIN(BB964, $F967, $F968 - SUM($I969:BA969)), 0)","v":0},{"$f":"IF(SUM($I969:BB969) < $F968, MIN(BC964, $F967, $F968 - SUM($I969:BB969)), 0)","v":0},{"$f":"IF(SUM($I969:BC969) < $F968, MIN(BD964, $F967, $F968 - SUM($I969:BC969)), 0)","v":0},{"$f":"IF(SUM($I969:BD969) < $F968, MIN(BE964, $F967, $F968 - SUM($I969:BD969)), 0)","v":0},{"$f":"IF(SUM($I969:BE969) < $F968, MIN(BF964, $F967, $F968 - SUM($I969:BE969)), 0)","v":0},{"$f":"IF(SUM($I969:BF969) < $F968, MIN(BG964, $F967, $F968 - SUM($I969:BF969)), 0)","v":0},{"$f":"IF(SUM($I969:BG969) < $F968, MIN(BH964, $F967, $F968 - SUM($I969:BG969)), 0)","v":0},{"$f":"IF(SUM($I969:BH969) < $F968, MIN(BI964, $F967, $F968 - SUM($I969:BH969)), 0)","v":0},{"$f":"IF(SUM($I969:BI969) < $F968, MIN(BJ964, $F967, $F968 - SUM($I969:BI969)), 0)","v":0},{"$f":"IF(SUM($I969:BJ969) < $F968, MIN(BK964, $F967, $F968 - SUM($I969:BJ969)), 0)","v":0},{"$f":"IF(SUM($I969:BK969) < $F968, MIN(BL964, $F967, $F968 - SUM($I969:BK969)), 0)","v":0},{"$f":"IF(SUM($I969:BL969) < $F968, MIN(BM964, $F967, $F968 - SUM($I969:BL969)), 0)","v":0},{"$f":"IF(SUM($I969:BM969) < $F968, MIN(BN964, $F967, $F968 - SUM($I969:BM969)), 0)","v":0},{"$f":"IF(SUM($I969:BN969) < $F968, MIN(BO964, $F967, $F968 - SUM($I969:BN969)), 0)","v":0},{"$f":"IF(SUM($I969:BO969) < $F968, MIN(BP964, $F967, $F968 - SUM($I969:BO969)), 0)","v":0},{"$f":"IF(SUM($I969:BP969) < $F968, MIN(BQ964, $F967, $F968 - SUM($I969:BP969)), 0)","v":0},{"$f":"IF(SUM($I969:BQ969) < $F968, MIN(BR964, $F967, $F968 - SUM($I969:BQ969)), 0)","v":0},{"$f":"IF(SUM($I969:BR969) < $F968, MIN(BS964, $F967, $F968 - SUM($I969:BR969)), 0)","v":0},{"$f":"IF(SUM($I969:BS969) < $F968, MIN(BT964, $F967, $F968 - SUM($I969:BS969)), 0)","v":0},{"$f":"IF(SUM($I969:BT969) < $F968, MIN(BU964, $F967, $F968 - SUM($I969:BT969)), 0)","v":0},{"$f":"IF(SUM($I969:BU969) < $F968, MIN(BV964, $F967, $F968 - SUM($I969:BU969)), 0)","v":0},{"$f":"IF(SUM($I969:BV969) < $F968, MIN(BW964, $F967, $F968 - SUM($I969:BV969)), 0)","v":0},{"$f":"IF(SUM($I969:BW969) < $F968, MIN(BX964, $F967, $F968 - SUM($I969:BW969)), 0)","v":0},{"$f":"IF(SUM($I969:BX969) < $F968, MIN(BY964, $F967, $F968 - SUM($I969:BX969)), 0)","v":0},{"$f":"IF(SUM($I969:BY969) < $F968, MIN(BZ964, $F967, $F968 - SUM($I969:BY969)), 0)","v":0},{"$f":"IF(SUM($I969:BZ969) < $F968, MIN(CA964, $F967, $F968 - SUM($I969:BZ969)), 0)","v":0},{"$f":"IF(SUM($I969:CA969) < $F968, MIN(CB964, $F967, $F968 - SUM($I969:CA969)), 0)","v":0},{"$f":"IF(SUM($I969:CB969) < $F968, MIN(CC964, $F967, $F968 - SUM($I969:CB969)), 0)","v":0},{"$f":"IF(SUM($I969:CC969) < $F968, MIN(CD964, $F967, $F968 - SUM($I969:CC969)), 0)","v":0},{"$f":"IF(SUM($I969:CD969) < $F968, MIN(CE964, $F967, $F968 - SUM($I969:CD969)), 0)","v":0},{"$f":"IF(SUM($I969:CE969) < $F968, MIN(CF964, $F967, $F968 - SUM($I969:CE969)), 0)","v":0},{"$f":"IF(SUM($I969:CF969) < $F968, MIN(CG964, $F967, $F968 - SUM($I969:CF969)), 0)","v":0},{"$f":"IF(SUM($I969:CG969) < $F968, MIN(CH964, $F967, $F968 - SUM($I969:CG969)), 0)","v":0},{"$f":"IF(SUM($I969:CH969) < $F968, MIN(CI964, $F967, $F968 - SUM($I969:CH969)), 0)","v":0},{"$f":"IF(SUM($I969:CI969) < $F968, MIN(CJ964, $F967, $F968 - SUM($I969:CI969)), 0)","v":0},{"$f":"IF(SUM($I969:CJ969) < $F968, MIN(CK964, $F967, $F968 - SUM($I969:CJ969)), 0)","v":0},{"$f":"IF(SUM($I969:CK969) < $F968, MIN(CL964, $F967, $F968 - SUM($I969:CK969)), 0)","v":0},{"$f":"IF(SUM($I969:CL969) < $F968, MIN(CM964, $F967, $F968 - SUM($I969:CL969)), 0)","v":0},{"$f":"IF(SUM($I969:CM969) < $F968, MIN(CN964, $F967, $F968 - SUM($I969:CM969)), 0)","v":0},{"$f":"IF(SUM($I969:CN969) < $F968, MIN(CO964, $F967, $F968 - SUM($I969:CN969)), 0)","v":0},{"$f":"IF(SUM($I969:CO969) < $F968, MIN(CP964, $F967, $F968 - SUM($I969:CO969)), 0)","v":0},{"$f":"IF(SUM($I969:CP969) < $F968, MIN(CQ964, $F967, $F968 - SUM($I969:CP969)), 0)","v":0},{"$f":"IF(SUM($I969:CQ969) < $F968, MIN(CR964, $F967, $F968 - SUM($I969:CQ969)), 0)","v":0},{"$f":"IF(SUM($I969:CR969) < $F968, MIN(CS964, $F967, $F968 - SUM($I969:CR969)), 0)","v":0},{"$f":"IF(SUM($I969:CS969) < $F968, MIN(CT964, $F967, $F968 - SUM($I969:CS969)), 0)","v":0},{"$f":"IF(SUM($I969:CT969) < $F968, MIN(CU964, $F967, $F968 - SUM($I969:CT969)), 0)","v":0},{"$f":"IF(SUM($I969:CU969) < $F968, MIN(CV964, $F967, $F968 - SUM($I969:CU969)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F969 < F968, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K964:$CV964) < $F968, MIN(J964, $F968 - SUM($I971:I971), $F968 - SUM(K964:$CV964)), MIN(($F968 - SUM($I971:I971)) / COUNTIF(J969:$CV969, \">0\"), J964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(L964:$CV964) < $F968, MIN(K964, $F968 - SUM($I971:J971), $F968 - SUM(L964:$CV964)), MIN(($F968 - SUM($I971:J971)) / COUNTIF(K969:$CV969, \">0\"), K964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(M964:$CV964) < $F968, MIN(L964, $F968 - SUM($I971:K971), $F968 - SUM(M964:$CV964)), MIN(($F968 - SUM($I971:K971)) / COUNTIF(L969:$CV969, \">0\"), L964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(N964:$CV964) < $F968, MIN(M964, $F968 - SUM($I971:L971), $F968 - SUM(N964:$CV964)), MIN(($F968 - SUM($I971:L971)) / COUNTIF(M969:$CV969, \">0\"), M964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(O964:$CV964) < $F968, MIN(N964, $F968 - SUM($I971:M971), $F968 - SUM(O964:$CV964)), MIN(($F968 - SUM($I971:M971)) / COUNTIF(N969:$CV969, \">0\"), N964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(P964:$CV964) < $F968, MIN(O964, $F968 - SUM($I971:N971), $F968 - SUM(P964:$CV964)), MIN(($F968 - SUM($I971:N971)) / COUNTIF(O969:$CV969, \">0\"), O964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q964:$CV964) < $F968, MIN(P964, $F968 - SUM($I971:O971), $F968 - SUM(Q964:$CV964)), MIN(($F968 - SUM($I971:O971)) / COUNTIF(P969:$CV969, \">0\"), P964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(R964:$CV964) < $F968, MIN(Q964, $F968 - SUM($I971:P971), $F968 - SUM(R964:$CV964)), MIN(($F968 - SUM($I971:P971)) / COUNTIF(Q969:$CV969, \">0\"), Q964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(S964:$CV964) < $F968, MIN(R964, $F968 - SUM($I971:Q971), $F968 - SUM(S964:$CV964)), MIN(($F968 - SUM($I971:Q971)) / COUNTIF(R969:$CV969, \">0\"), R964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(T964:$CV964) < $F968, MIN(S964, $F968 - SUM($I971:R971), $F968 - SUM(T964:$CV964)), MIN(($F968 - SUM($I971:R971)) / COUNTIF(S969:$CV969, \">0\"), S964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(U964:$CV964) < $F968, MIN(T964, $F968 - SUM($I971:S971), $F968 - SUM(U964:$CV964)), MIN(($F968 - SUM($I971:S971)) / COUNTIF(T969:$CV969, \">0\"), T964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(V964:$CV964) < $F968, MIN(U964, $F968 - SUM($I971:T971), $F968 - SUM(V964:$CV964)), MIN(($F968 - SUM($I971:T971)) / COUNTIF(U969:$CV969, \">0\"), U964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(W964:$CV964) < $F968, MIN(V964, $F968 - SUM($I971:U971), $F968 - SUM(W964:$CV964)), MIN(($F968 - SUM($I971:U971)) / COUNTIF(V969:$CV969, \">0\"), V964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(X964:$CV964) < $F968, MIN(W964, $F968 - SUM($I971:V971), $F968 - SUM(X964:$CV964)), MIN(($F968 - SUM($I971:V971)) / COUNTIF(W969:$CV969, \">0\"), W964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y964:$CV964) < $F968, MIN(X964, $F968 - SUM($I971:W971), $F968 - SUM(Y964:$CV964)), MIN(($F968 - SUM($I971:W971)) / COUNTIF(X969:$CV969, \">0\"), X964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z964:$CV964) < $F968, MIN(Y964, $F968 - SUM($I971:X971), $F968 - SUM(Z964:$CV964)), MIN(($F968 - SUM($I971:X971)) / COUNTIF(Y969:$CV969, \">0\"), Y964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA964:$CV964) < $F968, MIN(Z964, $F968 - SUM($I971:Y971), $F968 - SUM(AA964:$CV964)), MIN(($F968 - SUM($I971:Y971)) / COUNTIF(Z969:$CV969, \">0\"), Z964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB964:$CV964) < $F968, MIN(AA964, $F968 - SUM($I971:Z971), $F968 - SUM(AB964:$CV964)), MIN(($F968 - SUM($I971:Z971)) / COUNTIF(AA969:$CV969, \">0\"), AA964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC964:$CV964) < $F968, MIN(AB964, $F968 - SUM($I971:AA971), $F968 - SUM(AC964:$CV964)), MIN(($F968 - SUM($I971:AA971)) / COUNTIF(AB969:$CV969, \">0\"), AB964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD964:$CV964) < $F968, MIN(AC964, $F968 - SUM($I971:AB971), $F968 - SUM(AD964:$CV964)), MIN(($F968 - SUM($I971:AB971)) / COUNTIF(AC969:$CV969, \">0\"), AC964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE964:$CV964) < $F968, MIN(AD964, $F968 - SUM($I971:AC971), $F968 - SUM(AE964:$CV964)), MIN(($F968 - SUM($I971:AC971)) / COUNTIF(AD969:$CV969, \">0\"), AD964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF964:$CV964) < $F968, MIN(AE964, $F968 - SUM($I971:AD971), $F968 - SUM(AF964:$CV964)), MIN(($F968 - SUM($I971:AD971)) / COUNTIF(AE969:$CV969, \">0\"), AE964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG964:$CV964) < $F968, MIN(AF964, $F968 - SUM($I971:AE971), $F968 - SUM(AG964:$CV964)), MIN(($F968 - SUM($I971:AE971)) / COUNTIF(AF969:$CV969, \">0\"), AF964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH964:$CV964) < $F968, MIN(AG964, $F968 - SUM($I971:AF971), $F968 - SUM(AH964:$CV964)), MIN(($F968 - SUM($I971:AF971)) / COUNTIF(AG969:$CV969, \">0\"), AG964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI964:$CV964) < $F968, MIN(AH964, $F968 - SUM($I971:AG971), $F968 - SUM(AI964:$CV964)), MIN(($F968 - SUM($I971:AG971)) / COUNTIF(AH969:$CV969, \">0\"), AH964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ964:$CV964) < $F968, MIN(AI964, $F968 - SUM($I971:AH971), $F968 - SUM(AJ964:$CV964)), MIN(($F968 - SUM($I971:AH971)) / COUNTIF(AI969:$CV969, \">0\"), AI964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK964:$CV964) < $F968, MIN(AJ964, $F968 - SUM($I971:AI971), $F968 - SUM(AK964:$CV964)), MIN(($F968 - SUM($I971:AI971)) / COUNTIF(AJ969:$CV969, \">0\"), AJ964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL964:$CV964) < $F968, MIN(AK964, $F968 - SUM($I971:AJ971), $F968 - SUM(AL964:$CV964)), MIN(($F968 - SUM($I971:AJ971)) / COUNTIF(AK969:$CV969, \">0\"), AK964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM964:$CV964) < $F968, MIN(AL964, $F968 - SUM($I971:AK971), $F968 - SUM(AM964:$CV964)), MIN(($F968 - SUM($I971:AK971)) / COUNTIF(AL969:$CV969, \">0\"), AL964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN964:$CV964) < $F968, MIN(AM964, $F968 - SUM($I971:AL971), $F968 - SUM(AN964:$CV964)), MIN(($F968 - SUM($I971:AL971)) / COUNTIF(AM969:$CV969, \">0\"), AM964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO964:$CV964) < $F968, MIN(AN964, $F968 - SUM($I971:AM971), $F968 - SUM(AO964:$CV964)), MIN(($F968 - SUM($I971:AM971)) / COUNTIF(AN969:$CV969, \">0\"), AN964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP964:$CV964) < $F968, MIN(AO964, $F968 - SUM($I971:AN971), $F968 - SUM(AP964:$CV964)), MIN(($F968 - SUM($I971:AN971)) / COUNTIF(AO969:$CV969, \">0\"), AO964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ964:$CV964) < $F968, MIN(AP964, $F968 - SUM($I971:AO971), $F968 - SUM(AQ964:$CV964)), MIN(($F968 - SUM($I971:AO971)) / COUNTIF(AP969:$CV969, \">0\"), AP964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR964:$CV964) < $F968, MIN(AQ964, $F968 - SUM($I971:AP971), $F968 - SUM(AR964:$CV964)), MIN(($F968 - SUM($I971:AP971)) / COUNTIF(AQ969:$CV969, \">0\"), AQ964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS964:$CV964) < $F968, MIN(AR964, $F968 - SUM($I971:AQ971), $F968 - SUM(AS964:$CV964)), MIN(($F968 - SUM($I971:AQ971)) / COUNTIF(AR969:$CV969, \">0\"), AR964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT964:$CV964) < $F968, MIN(AS964, $F968 - SUM($I971:AR971), $F968 - SUM(AT964:$CV964)), MIN(($F968 - SUM($I971:AR971)) / COUNTIF(AS969:$CV969, \">0\"), AS964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU964:$CV964) < $F968, MIN(AT964, $F968 - SUM($I971:AS971), $F968 - SUM(AU964:$CV964)), MIN(($F968 - SUM($I971:AS971)) / COUNTIF(AT969:$CV969, \">0\"), AT964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV964:$CV964) < $F968, MIN(AU964, $F968 - SUM($I971:AT971), $F968 - SUM(AV964:$CV964)), MIN(($F968 - SUM($I971:AT971)) / COUNTIF(AU969:$CV969, \">0\"), AU964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW964:$CV964) < $F968, MIN(AV964, $F968 - SUM($I971:AU971), $F968 - SUM(AW964:$CV964)), MIN(($F968 - SUM($I971:AU971)) / COUNTIF(AV969:$CV969, \">0\"), AV964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX964:$CV964) < $F968, MIN(AW964, $F968 - SUM($I971:AV971), $F968 - SUM(AX964:$CV964)), MIN(($F968 - SUM($I971:AV971)) / COUNTIF(AW969:$CV969, \">0\"), AW964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY964:$CV964) < $F968, MIN(AX964, $F968 - SUM($I971:AW971), $F968 - SUM(AY964:$CV964)), MIN(($F968 - SUM($I971:AW971)) / COUNTIF(AX969:$CV969, \">0\"), AX964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ964:$CV964) < $F968, MIN(AY964, $F968 - SUM($I971:AX971), $F968 - SUM(AZ964:$CV964)), MIN(($F968 - SUM($I971:AX971)) / COUNTIF(AY969:$CV969, \">0\"), AY964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA964:$CV964) < $F968, MIN(AZ964, $F968 - SUM($I971:AY971), $F968 - SUM(BA964:$CV964)), MIN(($F968 - SUM($I971:AY971)) / COUNTIF(AZ969:$CV969, \">0\"), AZ964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB964:$CV964) < $F968, MIN(BA964, $F968 - SUM($I971:AZ971), $F968 - SUM(BB964:$CV964)), MIN(($F968 - SUM($I971:AZ971)) / COUNTIF(BA969:$CV969, \">0\"), BA964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC964:$CV964) < $F968, MIN(BB964, $F968 - SUM($I971:BA971), $F968 - SUM(BC964:$CV964)), MIN(($F968 - SUM($I971:BA971)) / COUNTIF(BB969:$CV969, \">0\"), BB964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD964:$CV964) < $F968, MIN(BC964, $F968 - SUM($I971:BB971), $F968 - SUM(BD964:$CV964)), MIN(($F968 - SUM($I971:BB971)) / COUNTIF(BC969:$CV969, \">0\"), BC964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE964:$CV964) < $F968, MIN(BD964, $F968 - SUM($I971:BC971), $F968 - SUM(BE964:$CV964)), MIN(($F968 - SUM($I971:BC971)) / COUNTIF(BD969:$CV969, \">0\"), BD964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF964:$CV964) < $F968, MIN(BE964, $F968 - SUM($I971:BD971), $F968 - SUM(BF964:$CV964)), MIN(($F968 - SUM($I971:BD971)) / COUNTIF(BE969:$CV969, \">0\"), BE964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG964:$CV964) < $F968, MIN(BF964, $F968 - SUM($I971:BE971), $F968 - SUM(BG964:$CV964)), MIN(($F968 - SUM($I971:BE971)) / COUNTIF(BF969:$CV969, \">0\"), BF964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH964:$CV964) < $F968, MIN(BG964, $F968 - SUM($I971:BF971), $F968 - SUM(BH964:$CV964)), MIN(($F968 - SUM($I971:BF971)) / COUNTIF(BG969:$CV969, \">0\"), BG964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI964:$CV964) < $F968, MIN(BH964, $F968 - SUM($I971:BG971), $F968 - SUM(BI964:$CV964)), MIN(($F968 - SUM($I971:BG971)) / COUNTIF(BH969:$CV969, \">0\"), BH964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ964:$CV964) < $F968, MIN(BI964, $F968 - SUM($I971:BH971), $F968 - SUM(BJ964:$CV964)), MIN(($F968 - SUM($I971:BH971)) / COUNTIF(BI969:$CV969, \">0\"), BI964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK964:$CV964) < $F968, MIN(BJ964, $F968 - SUM($I971:BI971), $F968 - SUM(BK964:$CV964)), MIN(($F968 - SUM($I971:BI971)) / COUNTIF(BJ969:$CV969, \">0\"), BJ964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL964:$CV964) < $F968, MIN(BK964, $F968 - SUM($I971:BJ971), $F968 - SUM(BL964:$CV964)), MIN(($F968 - SUM($I971:BJ971)) / COUNTIF(BK969:$CV969, \">0\"), BK964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM964:$CV964) < $F968, MIN(BL964, $F968 - SUM($I971:BK971), $F968 - SUM(BM964:$CV964)), MIN(($F968 - SUM($I971:BK971)) / COUNTIF(BL969:$CV969, \">0\"), BL964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN964:$CV964) < $F968, MIN(BM964, $F968 - SUM($I971:BL971), $F968 - SUM(BN964:$CV964)), MIN(($F968 - SUM($I971:BL971)) / COUNTIF(BM969:$CV969, \">0\"), BM964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO964:$CV964) < $F968, MIN(BN964, $F968 - SUM($I971:BM971), $F968 - SUM(BO964:$CV964)), MIN(($F968 - SUM($I971:BM971)) / COUNTIF(BN969:$CV969, \">0\"), BN964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP964:$CV964) < $F968, MIN(BO964, $F968 - SUM($I971:BN971), $F968 - SUM(BP964:$CV964)), MIN(($F968 - SUM($I971:BN971)) / COUNTIF(BO969:$CV969, \">0\"), BO964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ964:$CV964) < $F968, MIN(BP964, $F968 - SUM($I971:BO971), $F968 - SUM(BQ964:$CV964)), MIN(($F968 - SUM($I971:BO971)) / COUNTIF(BP969:$CV969, \">0\"), BP964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR964:$CV964) < $F968, MIN(BQ964, $F968 - SUM($I971:BP971), $F968 - SUM(BR964:$CV964)), MIN(($F968 - SUM($I971:BP971)) / COUNTIF(BQ969:$CV969, \">0\"), BQ964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS964:$CV964) < $F968, MIN(BR964, $F968 - SUM($I971:BQ971), $F968 - SUM(BS964:$CV964)), MIN(($F968 - SUM($I971:BQ971)) / COUNTIF(BR969:$CV969, \">0\"), BR964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT964:$CV964) < $F968, MIN(BS964, $F968 - SUM($I971:BR971), $F968 - SUM(BT964:$CV964)), MIN(($F968 - SUM($I971:BR971)) / COUNTIF(BS969:$CV969, \">0\"), BS964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU964:$CV964) < $F968, MIN(BT964, $F968 - SUM($I971:BS971), $F968 - SUM(BU964:$CV964)), MIN(($F968 - SUM($I971:BS971)) / COUNTIF(BT969:$CV969, \">0\"), BT964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV964:$CV964) < $F968, MIN(BU964, $F968 - SUM($I971:BT971), $F968 - SUM(BV964:$CV964)), MIN(($F968 - SUM($I971:BT971)) / COUNTIF(BU969:$CV969, \">0\"), BU964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW964:$CV964) < $F968, MIN(BV964, $F968 - SUM($I971:BU971), $F968 - SUM(BW964:$CV964)), MIN(($F968 - SUM($I971:BU971)) / COUNTIF(BV969:$CV969, \">0\"), BV964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX964:$CV964) < $F968, MIN(BW964, $F968 - SUM($I971:BV971), $F968 - SUM(BX964:$CV964)), MIN(($F968 - SUM($I971:BV971)) / COUNTIF(BW969:$CV969, \">0\"), BW964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY964:$CV964) < $F968, MIN(BX964, $F968 - SUM($I971:BW971), $F968 - SUM(BY964:$CV964)), MIN(($F968 - SUM($I971:BW971)) / COUNTIF(BX969:$CV969, \">0\"), BX964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ964:$CV964) < $F968, MIN(BY964, $F968 - SUM($I971:BX971), $F968 - SUM(BZ964:$CV964)), MIN(($F968 - SUM($I971:BX971)) / COUNTIF(BY969:$CV969, \">0\"), BY964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA964:$CV964) < $F968, MIN(BZ964, $F968 - SUM($I971:BY971), $F968 - SUM(CA964:$CV964)), MIN(($F968 - SUM($I971:BY971)) / COUNTIF(BZ969:$CV969, \">0\"), BZ964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB964:$CV964) < $F968, MIN(CA964, $F968 - SUM($I971:BZ971), $F968 - SUM(CB964:$CV964)), MIN(($F968 - SUM($I971:BZ971)) / COUNTIF(CA969:$CV969, \">0\"), CA964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC964:$CV964) < $F968, MIN(CB964, $F968 - SUM($I971:CA971), $F968 - SUM(CC964:$CV964)), MIN(($F968 - SUM($I971:CA971)) / COUNTIF(CB969:$CV969, \">0\"), CB964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD964:$CV964) < $F968, MIN(CC964, $F968 - SUM($I971:CB971), $F968 - SUM(CD964:$CV964)), MIN(($F968 - SUM($I971:CB971)) / COUNTIF(CC969:$CV969, \">0\"), CC964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE964:$CV964) < $F968, MIN(CD964, $F968 - SUM($I971:CC971), $F968 - SUM(CE964:$CV964)), MIN(($F968 - SUM($I971:CC971)) / COUNTIF(CD969:$CV969, \">0\"), CD964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF964:$CV964) < $F968, MIN(CE964, $F968 - SUM($I971:CD971), $F968 - SUM(CF964:$CV964)), MIN(($F968 - SUM($I971:CD971)) / COUNTIF(CE969:$CV969, \">0\"), CE964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG964:$CV964) < $F968, MIN(CF964, $F968 - SUM($I971:CE971), $F968 - SUM(CG964:$CV964)), MIN(($F968 - SUM($I971:CE971)) / COUNTIF(CF969:$CV969, \">0\"), CF964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH964:$CV964) < $F968, MIN(CG964, $F968 - SUM($I971:CF971), $F968 - SUM(CH964:$CV964)), MIN(($F968 - SUM($I971:CF971)) / COUNTIF(CG969:$CV969, \">0\"), CG964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI964:$CV964) < $F968, MIN(CH964, $F968 - SUM($I971:CG971), $F968 - SUM(CI964:$CV964)), MIN(($F968 - SUM($I971:CG971)) / COUNTIF(CH969:$CV969, \">0\"), CH964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ964:$CV964) < $F968, MIN(CI964, $F968 - SUM($I971:CH971), $F968 - SUM(CJ964:$CV964)), MIN(($F968 - SUM($I971:CH971)) / COUNTIF(CI969:$CV969, \">0\"), CI964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK964:$CV964) < $F968, MIN(CJ964, $F968 - SUM($I971:CI971), $F968 - SUM(CK964:$CV964)), MIN(($F968 - SUM($I971:CI971)) / COUNTIF(CJ969:$CV969, \">0\"), CJ964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL964:$CV964) < $F968, MIN(CK964, $F968 - SUM($I971:CJ971), $F968 - SUM(CL964:$CV964)), MIN(($F968 - SUM($I971:CJ971)) / COUNTIF(CK969:$CV969, \">0\"), CK964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM964:$CV964) < $F968, MIN(CL964, $F968 - SUM($I971:CK971), $F968 - SUM(CM964:$CV964)), MIN(($F968 - SUM($I971:CK971)) / COUNTIF(CL969:$CV969, \">0\"), CL964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN964:$CV964) < $F968, MIN(CM964, $F968 - SUM($I971:CL971), $F968 - SUM(CN964:$CV964)), MIN(($F968 - SUM($I971:CL971)) / COUNTIF(CM969:$CV969, \">0\"), CM964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO964:$CV964) < $F968, MIN(CN964, $F968 - SUM($I971:CM971), $F968 - SUM(CO964:$CV964)), MIN(($F968 - SUM($I971:CM971)) / COUNTIF(CN969:$CV969, \">0\"), CN964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP964:$CV964) < $F968, MIN(CO964, $F968 - SUM($I971:CN971), $F968 - SUM(CP964:$CV964)), MIN(($F968 - SUM($I971:CN971)) / COUNTIF(CO969:$CV969, \">0\"), CO964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ964:$CV964) < $F968, MIN(CP964, $F968 - SUM($I971:CO971), $F968 - SUM(CQ964:$CV964)), MIN(($F968 - SUM($I971:CO971)) / COUNTIF(CP969:$CV969, \">0\"), CP964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR964:$CV964) < $F968, MIN(CQ964, $F968 - SUM($I971:CP971), $F968 - SUM(CR964:$CV964)), MIN(($F968 - SUM($I971:CP971)) / COUNTIF(CQ969:$CV969, \">0\"), CQ964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS964:$CV964) < $F968, MIN(CR964, $F968 - SUM($I971:CQ971), $F968 - SUM(CS964:$CV964)), MIN(($F968 - SUM($I971:CQ971)) / COUNTIF(CR969:$CV969, \">0\"), CR964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT964:$CV964) < $F968, MIN(CS964, $F968 - SUM($I971:CR971), $F968 - SUM(CT964:$CV964)), MIN(($F968 - SUM($I971:CR971)) / COUNTIF(CS969:$CV969, \">0\"), CS964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU964:$CV964) < $F968, MIN(CT964, $F968 - SUM($I971:CS971), $F968 - SUM(CU964:$CV964)), MIN(($F968 - SUM($I971:CS971)) / COUNTIF(CT969:$CV969, \">0\"), CT964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV964:$CV964) < $F968, MIN(CU964, $F968 - SUM($I971:CT971), $F968 - SUM(CV964:$CV964)), MIN(($F968 - SUM($I971:CT971)) / COUNTIF(CU969:$CV969, \">0\"), CU964)) * $F970, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV964:CV964) < $F968, MIN(CV964, $F968 - SUM($I971:CU971), $F968 - SUM($CV964:CV964)), MIN(($F968 - SUM($I971:CU971)) / COUNTIF(CV969:$CV969, \">0\"), CV964)) * $F970, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J972:CV972)","v":0},"mmcf",null,null,{"$f":"IF($F970 = 0, J969, J971)","v":0},{"$f":"IF($F970 = 0, K969, K971)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F970 = 0, BW969, BW971)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J972 > 0, $F966, 0)","v":0},{"$f":"IF(K972 > 0, $F966, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW972 > 0, $F966, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 15"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J976:CV976)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J977:CV977)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I976:I976) = 0, J976 > 0), J976, 0)","v":0},{"$f":"IF(AND(SUM($I976:J976) = 0, K976 > 0), K976, 0)","v":0},{"$f":"IF(AND(SUM($I976:K976) = 0, L976 > 0), L976, 0)","v":0},{"$f":"IF(AND(SUM($I976:L976) = 0, M976 > 0), M976, 0)","v":0},{"$f":"IF(AND(SUM($I976:M976) = 0, N976 > 0), N976, 0)","v":0},{"$f":"IF(AND(SUM($I976:N976) = 0, O976 > 0), O976, 0)","v":0},{"$f":"IF(AND(SUM($I976:O976) = 0, P976 > 0), P976, 0)","v":0},{"$f":"IF(AND(SUM($I976:P976) = 0, Q976 > 0), Q976, 0)","v":0},{"$f":"IF(AND(SUM($I976:Q976) = 0, R976 > 0), R976, 0)","v":0},{"$f":"IF(AND(SUM($I976:R976) = 0, S976 > 0), S976, 0)","v":0},{"$f":"IF(AND(SUM($I976:S976) = 0, T976 > 0), T976, 0)","v":0},{"$f":"IF(AND(SUM($I976:T976) = 0, U976 > 0), U976, 0)","v":0},{"$f":"IF(AND(SUM($I976:U976) = 0, V976 > 0), V976, 0)","v":0},{"$f":"IF(AND(SUM($I976:V976) = 0, W976 > 0), W976, 0)","v":0},{"$f":"IF(AND(SUM($I976:W976) = 0, X976 > 0), X976, 0)","v":0},{"$f":"IF(AND(SUM($I976:X976) = 0, Y976 > 0), Y976, 0)","v":0},{"$f":"IF(AND(SUM($I976:Y976) = 0, Z976 > 0), Z976, 0)","v":0},{"$f":"IF(AND(SUM($I976:Z976) = 0, AA976 > 0), AA976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AA976) = 0, AB976 > 0), AB976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AB976) = 0, AC976 > 0), AC976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AC976) = 0, AD976 > 0), AD976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AD976) = 0, AE976 > 0), AE976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AE976) = 0, AF976 > 0), AF976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AF976) = 0, AG976 > 0), AG976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AG976) = 0, AH976 > 0), AH976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AH976) = 0, AI976 > 0), AI976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AI976) = 0, AJ976 > 0), AJ976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AJ976) = 0, AK976 > 0), AK976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AK976) = 0, AL976 > 0), AL976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AL976) = 0, AM976 > 0), AM976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AM976) = 0, AN976 > 0), AN976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AN976) = 0, AO976 > 0), AO976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AO976) = 0, AP976 > 0), AP976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AP976) = 0, AQ976 > 0), AQ976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AQ976) = 0, AR976 > 0), AR976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AR976) = 0, AS976 > 0), AS976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AS976) = 0, AT976 > 0), AT976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AT976) = 0, AU976 > 0), AU976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AU976) = 0, AV976 > 0), AV976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AV976) = 0, AW976 > 0), AW976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AW976) = 0, AX976 > 0), AX976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AX976) = 0, AY976 > 0), AY976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AY976) = 0, AZ976 > 0), AZ976, 0)","v":0},{"$f":"IF(AND(SUM($I976:AZ976) = 0, BA976 > 0), BA976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BA976) = 0, BB976 > 0), BB976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BB976) = 0, BC976 > 0), BC976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BC976) = 0, BD976 > 0), BD976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BD976) = 0, BE976 > 0), BE976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BE976) = 0, BF976 > 0), BF976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BF976) = 0, BG976 > 0), BG976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BG976) = 0, BH976 > 0), BH976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BH976) = 0, BI976 > 0), BI976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BI976) = 0, BJ976 > 0), BJ976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BJ976) = 0, BK976 > 0), BK976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BK976) = 0, BL976 > 0), BL976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BL976) = 0, BM976 > 0), BM976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BM976) = 0, BN976 > 0), BN976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BN976) = 0, BO976 > 0), BO976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BO976) = 0, BP976 > 0), BP976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BP976) = 0, BQ976 > 0), BQ976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BQ976) = 0, BR976 > 0), BR976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BR976) = 0, BS976 > 0), BS976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BS976) = 0, BT976 > 0), BT976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BT976) = 0, BU976 > 0), BU976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BU976) = 0, BV976 > 0), BV976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BV976) = 0, BW976 > 0), BW976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BW976) = 0, BX976 > 0), BX976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BX976) = 0, BY976 > 0), BY976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BY976) = 0, BZ976 > 0), BZ976, 0)","v":0},{"$f":"IF(AND(SUM($I976:BZ976) = 0, CA976 > 0), CA976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CA976) = 0, CB976 > 0), CB976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CB976) = 0, CC976 > 0), CC976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CC976) = 0, CD976 > 0), CD976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CD976) = 0, CE976 > 0), CE976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CE976) = 0, CF976 > 0), CF976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CF976) = 0, CG976 > 0), CG976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CG976) = 0, CH976 > 0), CH976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CH976) = 0, CI976 > 0), CI976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CI976) = 0, CJ976 > 0), CJ976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CJ976) = 0, CK976 > 0), CK976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CK976) = 0, CL976 > 0), CL976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CL976) = 0, CM976 > 0), CM976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CM976) = 0, CN976 > 0), CN976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CN976) = 0, CO976 > 0), CO976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CO976) = 0, CP976 > 0), CP976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CP976) = 0, CQ976 > 0), CQ976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CQ976) = 0, CR976 > 0), CR976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CR976) = 0, CS976 > 0), CS976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CS976) = 0, CT976 > 0), CT976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CT976) = 0, CU976 > 0), CU976, 0)","v":0},{"$f":"IF(AND(SUM($I976:CU976) = 0, CV976 > 0), CV976, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J978:CV978)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J977 / $F$800, $F976 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K977 / $F$800, $F976 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW977 / $F$800, $F976 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F978","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F978","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J981:CV981)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I981:I981) < $F980, MIN(J976, $F979, $F980 - SUM($I981:I981)), 0)","v":0},{"$f":"IF(SUM($I981:J981) < $F980, MIN(K976, $F979, $F980 - SUM($I981:J981)), 0)","v":0},{"$f":"IF(SUM($I981:K981) < $F980, MIN(L976, $F979, $F980 - SUM($I981:K981)), 0)","v":0},{"$f":"IF(SUM($I981:L981) < $F980, MIN(M976, $F979, $F980 - SUM($I981:L981)), 0)","v":0},{"$f":"IF(SUM($I981:M981) < $F980, MIN(N976, $F979, $F980 - SUM($I981:M981)), 0)","v":0},{"$f":"IF(SUM($I981:N981) < $F980, MIN(O976, $F979, $F980 - SUM($I981:N981)), 0)","v":0},{"$f":"IF(SUM($I981:O981) < $F980, MIN(P976, $F979, $F980 - SUM($I981:O981)), 0)","v":0},{"$f":"IF(SUM($I981:P981) < $F980, MIN(Q976, $F979, $F980 - SUM($I981:P981)), 0)","v":0},{"$f":"IF(SUM($I981:Q981) < $F980, MIN(R976, $F979, $F980 - SUM($I981:Q981)), 0)","v":0},{"$f":"IF(SUM($I981:R981) < $F980, MIN(S976, $F979, $F980 - SUM($I981:R981)), 0)","v":0},{"$f":"IF(SUM($I981:S981) < $F980, MIN(T976, $F979, $F980 - SUM($I981:S981)), 0)","v":0},{"$f":"IF(SUM($I981:T981) < $F980, MIN(U976, $F979, $F980 - SUM($I981:T981)), 0)","v":0},{"$f":"IF(SUM($I981:U981) < $F980, MIN(V976, $F979, $F980 - SUM($I981:U981)), 0)","v":0},{"$f":"IF(SUM($I981:V981) < $F980, MIN(W976, $F979, $F980 - SUM($I981:V981)), 0)","v":0},{"$f":"IF(SUM($I981:W981) < $F980, MIN(X976, $F979, $F980 - SUM($I981:W981)), 0)","v":0},{"$f":"IF(SUM($I981:X981) < $F980, MIN(Y976, $F979, $F980 - SUM($I981:X981)), 0)","v":0},{"$f":"IF(SUM($I981:Y981) < $F980, MIN(Z976, $F979, $F980 - SUM($I981:Y981)), 0)","v":0},{"$f":"IF(SUM($I981:Z981) < $F980, MIN(AA976, $F979, $F980 - SUM($I981:Z981)), 0)","v":0},{"$f":"IF(SUM($I981:AA981) < $F980, MIN(AB976, $F979, $F980 - SUM($I981:AA981)), 0)","v":0},{"$f":"IF(SUM($I981:AB981) < $F980, MIN(AC976, $F979, $F980 - SUM($I981:AB981)), 0)","v":0},{"$f":"IF(SUM($I981:AC981) < $F980, MIN(AD976, $F979, $F980 - SUM($I981:AC981)), 0)","v":0},{"$f":"IF(SUM($I981:AD981) < $F980, MIN(AE976, $F979, $F980 - SUM($I981:AD981)), 0)","v":0},{"$f":"IF(SUM($I981:AE981) < $F980, MIN(AF976, $F979, $F980 - SUM($I981:AE981)), 0)","v":0},{"$f":"IF(SUM($I981:AF981) < $F980, MIN(AG976, $F979, $F980 - SUM($I981:AF981)), 0)","v":0},{"$f":"IF(SUM($I981:AG981) < $F980, MIN(AH976, $F979, $F980 - SUM($I981:AG981)), 0)","v":0},{"$f":"IF(SUM($I981:AH981) < $F980, MIN(AI976, $F979, $F980 - SUM($I981:AH981)), 0)","v":0},{"$f":"IF(SUM($I981:AI981) < $F980, MIN(AJ976, $F979, $F980 - SUM($I981:AI981)), 0)","v":0},{"$f":"IF(SUM($I981:AJ981) < $F980, MIN(AK976, $F979, $F980 - SUM($I981:AJ981)), 0)","v":0},{"$f":"IF(SUM($I981:AK981) < $F980, MIN(AL976, $F979, $F980 - SUM($I981:AK981)), 0)","v":0},{"$f":"IF(SUM($I981:AL981) < $F980, MIN(AM976, $F979, $F980 - SUM($I981:AL981)), 0)","v":0},{"$f":"IF(SUM($I981:AM981) < $F980, MIN(AN976, $F979, $F980 - SUM($I981:AM981)), 0)","v":0},{"$f":"IF(SUM($I981:AN981) < $F980, MIN(AO976, $F979, $F980 - SUM($I981:AN981)), 0)","v":0},{"$f":"IF(SUM($I981:AO981) < $F980, MIN(AP976, $F979, $F980 - SUM($I981:AO981)), 0)","v":0},{"$f":"IF(SUM($I981:AP981) < $F980, MIN(AQ976, $F979, $F980 - SUM($I981:AP981)), 0)","v":0},{"$f":"IF(SUM($I981:AQ981) < $F980, MIN(AR976, $F979, $F980 - SUM($I981:AQ981)), 0)","v":0},{"$f":"IF(SUM($I981:AR981) < $F980, MIN(AS976, $F979, $F980 - SUM($I981:AR981)), 0)","v":0},{"$f":"IF(SUM($I981:AS981) < $F980, MIN(AT976, $F979, $F980 - SUM($I981:AS981)), 0)","v":0},{"$f":"IF(SUM($I981:AT981) < $F980, MIN(AU976, $F979, $F980 - SUM($I981:AT981)), 0)","v":0},{"$f":"IF(SUM($I981:AU981) < $F980, MIN(AV976, $F979, $F980 - SUM($I981:AU981)), 0)","v":0},{"$f":"IF(SUM($I981:AV981) < $F980, MIN(AW976, $F979, $F980 - SUM($I981:AV981)), 0)","v":0},{"$f":"IF(SUM($I981:AW981) < $F980, MIN(AX976, $F979, $F980 - SUM($I981:AW981)), 0)","v":0},{"$f":"IF(SUM($I981:AX981) < $F980, MIN(AY976, $F979, $F980 - SUM($I981:AX981)), 0)","v":0},{"$f":"IF(SUM($I981:AY981) < $F980, MIN(AZ976, $F979, $F980 - SUM($I981:AY981)), 0)","v":0},{"$f":"IF(SUM($I981:AZ981) < $F980, MIN(BA976, $F979, $F980 - SUM($I981:AZ981)), 0)","v":0},{"$f":"IF(SUM($I981:BA981) < $F980, MIN(BB976, $F979, $F980 - SUM($I981:BA981)), 0)","v":0},{"$f":"IF(SUM($I981:BB981) < $F980, MIN(BC976, $F979, $F980 - SUM($I981:BB981)), 0)","v":0},{"$f":"IF(SUM($I981:BC981) < $F980, MIN(BD976, $F979, $F980 - SUM($I981:BC981)), 0)","v":0},{"$f":"IF(SUM($I981:BD981) < $F980, MIN(BE976, $F979, $F980 - SUM($I981:BD981)), 0)","v":0},{"$f":"IF(SUM($I981:BE981) < $F980, MIN(BF976, $F979, $F980 - SUM($I981:BE981)), 0)","v":0},{"$f":"IF(SUM($I981:BF981) < $F980, MIN(BG976, $F979, $F980 - SUM($I981:BF981)), 0)","v":0},{"$f":"IF(SUM($I981:BG981) < $F980, MIN(BH976, $F979, $F980 - SUM($I981:BG981)), 0)","v":0},{"$f":"IF(SUM($I981:BH981) < $F980, MIN(BI976, $F979, $F980 - SUM($I981:BH981)), 0)","v":0},{"$f":"IF(SUM($I981:BI981) < $F980, MIN(BJ976, $F979, $F980 - SUM($I981:BI981)), 0)","v":0},{"$f":"IF(SUM($I981:BJ981) < $F980, MIN(BK976, $F979, $F980 - SUM($I981:BJ981)), 0)","v":0},{"$f":"IF(SUM($I981:BK981) < $F980, MIN(BL976, $F979, $F980 - SUM($I981:BK981)), 0)","v":0},{"$f":"IF(SUM($I981:BL981) < $F980, MIN(BM976, $F979, $F980 - SUM($I981:BL981)), 0)","v":0},{"$f":"IF(SUM($I981:BM981) < $F980, MIN(BN976, $F979, $F980 - SUM($I981:BM981)), 0)","v":0},{"$f":"IF(SUM($I981:BN981) < $F980, MIN(BO976, $F979, $F980 - SUM($I981:BN981)), 0)","v":0},{"$f":"IF(SUM($I981:BO981) < $F980, MIN(BP976, $F979, $F980 - SUM($I981:BO981)), 0)","v":0},{"$f":"IF(SUM($I981:BP981) < $F980, MIN(BQ976, $F979, $F980 - SUM($I981:BP981)), 0)","v":0},{"$f":"IF(SUM($I981:BQ981) < $F980, MIN(BR976, $F979, $F980 - SUM($I981:BQ981)), 0)","v":0},{"$f":"IF(SUM($I981:BR981) < $F980, MIN(BS976, $F979, $F980 - SUM($I981:BR981)), 0)","v":0},{"$f":"IF(SUM($I981:BS981) < $F980, MIN(BT976, $F979, $F980 - SUM($I981:BS981)), 0)","v":0},{"$f":"IF(SUM($I981:BT981) < $F980, MIN(BU976, $F979, $F980 - SUM($I981:BT981)), 0)","v":0},{"$f":"IF(SUM($I981:BU981) < $F980, MIN(BV976, $F979, $F980 - SUM($I981:BU981)), 0)","v":0},{"$f":"IF(SUM($I981:BV981) < $F980, MIN(BW976, $F979, $F980 - SUM($I981:BV981)), 0)","v":0},{"$f":"IF(SUM($I981:BW981) < $F980, MIN(BX976, $F979, $F980 - SUM($I981:BW981)), 0)","v":0},{"$f":"IF(SUM($I981:BX981) < $F980, MIN(BY976, $F979, $F980 - SUM($I981:BX981)), 0)","v":0},{"$f":"IF(SUM($I981:BY981) < $F980, MIN(BZ976, $F979, $F980 - SUM($I981:BY981)), 0)","v":0},{"$f":"IF(SUM($I981:BZ981) < $F980, MIN(CA976, $F979, $F980 - SUM($I981:BZ981)), 0)","v":0},{"$f":"IF(SUM($I981:CA981) < $F980, MIN(CB976, $F979, $F980 - SUM($I981:CA981)), 0)","v":0},{"$f":"IF(SUM($I981:CB981) < $F980, MIN(CC976, $F979, $F980 - SUM($I981:CB981)), 0)","v":0},{"$f":"IF(SUM($I981:CC981) < $F980, MIN(CD976, $F979, $F980 - SUM($I981:CC981)), 0)","v":0},{"$f":"IF(SUM($I981:CD981) < $F980, MIN(CE976, $F979, $F980 - SUM($I981:CD981)), 0)","v":0},{"$f":"IF(SUM($I981:CE981) < $F980, MIN(CF976, $F979, $F980 - SUM($I981:CE981)), 0)","v":0},{"$f":"IF(SUM($I981:CF981) < $F980, MIN(CG976, $F979, $F980 - SUM($I981:CF981)), 0)","v":0},{"$f":"IF(SUM($I981:CG981) < $F980, MIN(CH976, $F979, $F980 - SUM($I981:CG981)), 0)","v":0},{"$f":"IF(SUM($I981:CH981) < $F980, MIN(CI976, $F979, $F980 - SUM($I981:CH981)), 0)","v":0},{"$f":"IF(SUM($I981:CI981) < $F980, MIN(CJ976, $F979, $F980 - SUM($I981:CI981)), 0)","v":0},{"$f":"IF(SUM($I981:CJ981) < $F980, MIN(CK976, $F979, $F980 - SUM($I981:CJ981)), 0)","v":0},{"$f":"IF(SUM($I981:CK981) < $F980, MIN(CL976, $F979, $F980 - SUM($I981:CK981)), 0)","v":0},{"$f":"IF(SUM($I981:CL981) < $F980, MIN(CM976, $F979, $F980 - SUM($I981:CL981)), 0)","v":0},{"$f":"IF(SUM($I981:CM981) < $F980, MIN(CN976, $F979, $F980 - SUM($I981:CM981)), 0)","v":0},{"$f":"IF(SUM($I981:CN981) < $F980, MIN(CO976, $F979, $F980 - SUM($I981:CN981)), 0)","v":0},{"$f":"IF(SUM($I981:CO981) < $F980, MIN(CP976, $F979, $F980 - SUM($I981:CO981)), 0)","v":0},{"$f":"IF(SUM($I981:CP981) < $F980, MIN(CQ976, $F979, $F980 - SUM($I981:CP981)), 0)","v":0},{"$f":"IF(SUM($I981:CQ981) < $F980, MIN(CR976, $F979, $F980 - SUM($I981:CQ981)), 0)","v":0},{"$f":"IF(SUM($I981:CR981) < $F980, MIN(CS976, $F979, $F980 - SUM($I981:CR981)), 0)","v":0},{"$f":"IF(SUM($I981:CS981) < $F980, MIN(CT976, $F979, $F980 - SUM($I981:CS981)), 0)","v":0},{"$f":"IF(SUM($I981:CT981) < $F980, MIN(CU976, $F979, $F980 - SUM($I981:CT981)), 0)","v":0},{"$f":"IF(SUM($I981:CU981) < $F980, MIN(CV976, $F979, $F980 - SUM($I981:CU981)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F981 < F980, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K976:$CV976) < $F980, MIN(J976, $F980 - SUM($I983:I983), $F980 - SUM(K976:$CV976)), MIN(($F980 - SUM($I983:I983)) / COUNTIF(J981:$CV981, \">0\"), J976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(L976:$CV976) < $F980, MIN(K976, $F980 - SUM($I983:J983), $F980 - SUM(L976:$CV976)), MIN(($F980 - SUM($I983:J983)) / COUNTIF(K981:$CV981, \">0\"), K976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(M976:$CV976) < $F980, MIN(L976, $F980 - SUM($I983:K983), $F980 - SUM(M976:$CV976)), MIN(($F980 - SUM($I983:K983)) / COUNTIF(L981:$CV981, \">0\"), L976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(N976:$CV976) < $F980, MIN(M976, $F980 - SUM($I983:L983), $F980 - SUM(N976:$CV976)), MIN(($F980 - SUM($I983:L983)) / COUNTIF(M981:$CV981, \">0\"), M976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(O976:$CV976) < $F980, MIN(N976, $F980 - SUM($I983:M983), $F980 - SUM(O976:$CV976)), MIN(($F980 - SUM($I983:M983)) / COUNTIF(N981:$CV981, \">0\"), N976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(P976:$CV976) < $F980, MIN(O976, $F980 - SUM($I983:N983), $F980 - SUM(P976:$CV976)), MIN(($F980 - SUM($I983:N983)) / COUNTIF(O981:$CV981, \">0\"), O976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q976:$CV976) < $F980, MIN(P976, $F980 - SUM($I983:O983), $F980 - SUM(Q976:$CV976)), MIN(($F980 - SUM($I983:O983)) / COUNTIF(P981:$CV981, \">0\"), P976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(R976:$CV976) < $F980, MIN(Q976, $F980 - SUM($I983:P983), $F980 - SUM(R976:$CV976)), MIN(($F980 - SUM($I983:P983)) / COUNTIF(Q981:$CV981, \">0\"), Q976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(S976:$CV976) < $F980, MIN(R976, $F980 - SUM($I983:Q983), $F980 - SUM(S976:$CV976)), MIN(($F980 - SUM($I983:Q983)) / COUNTIF(R981:$CV981, \">0\"), R976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(T976:$CV976) < $F980, MIN(S976, $F980 - SUM($I983:R983), $F980 - SUM(T976:$CV976)), MIN(($F980 - SUM($I983:R983)) / COUNTIF(S981:$CV981, \">0\"), S976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(U976:$CV976) < $F980, MIN(T976, $F980 - SUM($I983:S983), $F980 - SUM(U976:$CV976)), MIN(($F980 - SUM($I983:S983)) / COUNTIF(T981:$CV981, \">0\"), T976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(V976:$CV976) < $F980, MIN(U976, $F980 - SUM($I983:T983), $F980 - SUM(V976:$CV976)), MIN(($F980 - SUM($I983:T983)) / COUNTIF(U981:$CV981, \">0\"), U976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(W976:$CV976) < $F980, MIN(V976, $F980 - SUM($I983:U983), $F980 - SUM(W976:$CV976)), MIN(($F980 - SUM($I983:U983)) / COUNTIF(V981:$CV981, \">0\"), V976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(X976:$CV976) < $F980, MIN(W976, $F980 - SUM($I983:V983), $F980 - SUM(X976:$CV976)), MIN(($F980 - SUM($I983:V983)) / COUNTIF(W981:$CV981, \">0\"), W976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y976:$CV976) < $F980, MIN(X976, $F980 - SUM($I983:W983), $F980 - SUM(Y976:$CV976)), MIN(($F980 - SUM($I983:W983)) / COUNTIF(X981:$CV981, \">0\"), X976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z976:$CV976) < $F980, MIN(Y976, $F980 - SUM($I983:X983), $F980 - SUM(Z976:$CV976)), MIN(($F980 - SUM($I983:X983)) / COUNTIF(Y981:$CV981, \">0\"), Y976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA976:$CV976) < $F980, MIN(Z976, $F980 - SUM($I983:Y983), $F980 - SUM(AA976:$CV976)), MIN(($F980 - SUM($I983:Y983)) / COUNTIF(Z981:$CV981, \">0\"), Z976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB976:$CV976) < $F980, MIN(AA976, $F980 - SUM($I983:Z983), $F980 - SUM(AB976:$CV976)), MIN(($F980 - SUM($I983:Z983)) / COUNTIF(AA981:$CV981, \">0\"), AA976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC976:$CV976) < $F980, MIN(AB976, $F980 - SUM($I983:AA983), $F980 - SUM(AC976:$CV976)), MIN(($F980 - SUM($I983:AA983)) / COUNTIF(AB981:$CV981, \">0\"), AB976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD976:$CV976) < $F980, MIN(AC976, $F980 - SUM($I983:AB983), $F980 - SUM(AD976:$CV976)), MIN(($F980 - SUM($I983:AB983)) / COUNTIF(AC981:$CV981, \">0\"), AC976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE976:$CV976) < $F980, MIN(AD976, $F980 - SUM($I983:AC983), $F980 - SUM(AE976:$CV976)), MIN(($F980 - SUM($I983:AC983)) / COUNTIF(AD981:$CV981, \">0\"), AD976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF976:$CV976) < $F980, MIN(AE976, $F980 - SUM($I983:AD983), $F980 - SUM(AF976:$CV976)), MIN(($F980 - SUM($I983:AD983)) / COUNTIF(AE981:$CV981, \">0\"), AE976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG976:$CV976) < $F980, MIN(AF976, $F980 - SUM($I983:AE983), $F980 - SUM(AG976:$CV976)), MIN(($F980 - SUM($I983:AE983)) / COUNTIF(AF981:$CV981, \">0\"), AF976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH976:$CV976) < $F980, MIN(AG976, $F980 - SUM($I983:AF983), $F980 - SUM(AH976:$CV976)), MIN(($F980 - SUM($I983:AF983)) / COUNTIF(AG981:$CV981, \">0\"), AG976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI976:$CV976) < $F980, MIN(AH976, $F980 - SUM($I983:AG983), $F980 - SUM(AI976:$CV976)), MIN(($F980 - SUM($I983:AG983)) / COUNTIF(AH981:$CV981, \">0\"), AH976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ976:$CV976) < $F980, MIN(AI976, $F980 - SUM($I983:AH983), $F980 - SUM(AJ976:$CV976)), MIN(($F980 - SUM($I983:AH983)) / COUNTIF(AI981:$CV981, \">0\"), AI976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK976:$CV976) < $F980, MIN(AJ976, $F980 - SUM($I983:AI983), $F980 - SUM(AK976:$CV976)), MIN(($F980 - SUM($I983:AI983)) / COUNTIF(AJ981:$CV981, \">0\"), AJ976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL976:$CV976) < $F980, MIN(AK976, $F980 - SUM($I983:AJ983), $F980 - SUM(AL976:$CV976)), MIN(($F980 - SUM($I983:AJ983)) / COUNTIF(AK981:$CV981, \">0\"), AK976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM976:$CV976) < $F980, MIN(AL976, $F980 - SUM($I983:AK983), $F980 - SUM(AM976:$CV976)), MIN(($F980 - SUM($I983:AK983)) / COUNTIF(AL981:$CV981, \">0\"), AL976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN976:$CV976) < $F980, MIN(AM976, $F980 - SUM($I983:AL983), $F980 - SUM(AN976:$CV976)), MIN(($F980 - SUM($I983:AL983)) / COUNTIF(AM981:$CV981, \">0\"), AM976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO976:$CV976) < $F980, MIN(AN976, $F980 - SUM($I983:AM983), $F980 - SUM(AO976:$CV976)), MIN(($F980 - SUM($I983:AM983)) / COUNTIF(AN981:$CV981, \">0\"), AN976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP976:$CV976) < $F980, MIN(AO976, $F980 - SUM($I983:AN983), $F980 - SUM(AP976:$CV976)), MIN(($F980 - SUM($I983:AN983)) / COUNTIF(AO981:$CV981, \">0\"), AO976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ976:$CV976) < $F980, MIN(AP976, $F980 - SUM($I983:AO983), $F980 - SUM(AQ976:$CV976)), MIN(($F980 - SUM($I983:AO983)) / COUNTIF(AP981:$CV981, \">0\"), AP976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR976:$CV976) < $F980, MIN(AQ976, $F980 - SUM($I983:AP983), $F980 - SUM(AR976:$CV976)), MIN(($F980 - SUM($I983:AP983)) / COUNTIF(AQ981:$CV981, \">0\"), AQ976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS976:$CV976) < $F980, MIN(AR976, $F980 - SUM($I983:AQ983), $F980 - SUM(AS976:$CV976)), MIN(($F980 - SUM($I983:AQ983)) / COUNTIF(AR981:$CV981, \">0\"), AR976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT976:$CV976) < $F980, MIN(AS976, $F980 - SUM($I983:AR983), $F980 - SUM(AT976:$CV976)), MIN(($F980 - SUM($I983:AR983)) / COUNTIF(AS981:$CV981, \">0\"), AS976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU976:$CV976) < $F980, MIN(AT976, $F980 - SUM($I983:AS983), $F980 - SUM(AU976:$CV976)), MIN(($F980 - SUM($I983:AS983)) / COUNTIF(AT981:$CV981, \">0\"), AT976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV976:$CV976) < $F980, MIN(AU976, $F980 - SUM($I983:AT983), $F980 - SUM(AV976:$CV976)), MIN(($F980 - SUM($I983:AT983)) / COUNTIF(AU981:$CV981, \">0\"), AU976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW976:$CV976) < $F980, MIN(AV976, $F980 - SUM($I983:AU983), $F980 - SUM(AW976:$CV976)), MIN(($F980 - SUM($I983:AU983)) / COUNTIF(AV981:$CV981, \">0\"), AV976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX976:$CV976) < $F980, MIN(AW976, $F980 - SUM($I983:AV983), $F980 - SUM(AX976:$CV976)), MIN(($F980 - SUM($I983:AV983)) / COUNTIF(AW981:$CV981, \">0\"), AW976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY976:$CV976) < $F980, MIN(AX976, $F980 - SUM($I983:AW983), $F980 - SUM(AY976:$CV976)), MIN(($F980 - SUM($I983:AW983)) / COUNTIF(AX981:$CV981, \">0\"), AX976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ976:$CV976) < $F980, MIN(AY976, $F980 - SUM($I983:AX983), $F980 - SUM(AZ976:$CV976)), MIN(($F980 - SUM($I983:AX983)) / COUNTIF(AY981:$CV981, \">0\"), AY976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA976:$CV976) < $F980, MIN(AZ976, $F980 - SUM($I983:AY983), $F980 - SUM(BA976:$CV976)), MIN(($F980 - SUM($I983:AY983)) / COUNTIF(AZ981:$CV981, \">0\"), AZ976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB976:$CV976) < $F980, MIN(BA976, $F980 - SUM($I983:AZ983), $F980 - SUM(BB976:$CV976)), MIN(($F980 - SUM($I983:AZ983)) / COUNTIF(BA981:$CV981, \">0\"), BA976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC976:$CV976) < $F980, MIN(BB976, $F980 - SUM($I983:BA983), $F980 - SUM(BC976:$CV976)), MIN(($F980 - SUM($I983:BA983)) / COUNTIF(BB981:$CV981, \">0\"), BB976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD976:$CV976) < $F980, MIN(BC976, $F980 - SUM($I983:BB983), $F980 - SUM(BD976:$CV976)), MIN(($F980 - SUM($I983:BB983)) / COUNTIF(BC981:$CV981, \">0\"), BC976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE976:$CV976) < $F980, MIN(BD976, $F980 - SUM($I983:BC983), $F980 - SUM(BE976:$CV976)), MIN(($F980 - SUM($I983:BC983)) / COUNTIF(BD981:$CV981, \">0\"), BD976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF976:$CV976) < $F980, MIN(BE976, $F980 - SUM($I983:BD983), $F980 - SUM(BF976:$CV976)), MIN(($F980 - SUM($I983:BD983)) / COUNTIF(BE981:$CV981, \">0\"), BE976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG976:$CV976) < $F980, MIN(BF976, $F980 - SUM($I983:BE983), $F980 - SUM(BG976:$CV976)), MIN(($F980 - SUM($I983:BE983)) / COUNTIF(BF981:$CV981, \">0\"), BF976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH976:$CV976) < $F980, MIN(BG976, $F980 - SUM($I983:BF983), $F980 - SUM(BH976:$CV976)), MIN(($F980 - SUM($I983:BF983)) / COUNTIF(BG981:$CV981, \">0\"), BG976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI976:$CV976) < $F980, MIN(BH976, $F980 - SUM($I983:BG983), $F980 - SUM(BI976:$CV976)), MIN(($F980 - SUM($I983:BG983)) / COUNTIF(BH981:$CV981, \">0\"), BH976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ976:$CV976) < $F980, MIN(BI976, $F980 - SUM($I983:BH983), $F980 - SUM(BJ976:$CV976)), MIN(($F980 - SUM($I983:BH983)) / COUNTIF(BI981:$CV981, \">0\"), BI976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK976:$CV976) < $F980, MIN(BJ976, $F980 - SUM($I983:BI983), $F980 - SUM(BK976:$CV976)), MIN(($F980 - SUM($I983:BI983)) / COUNTIF(BJ981:$CV981, \">0\"), BJ976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL976:$CV976) < $F980, MIN(BK976, $F980 - SUM($I983:BJ983), $F980 - SUM(BL976:$CV976)), MIN(($F980 - SUM($I983:BJ983)) / COUNTIF(BK981:$CV981, \">0\"), BK976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM976:$CV976) < $F980, MIN(BL976, $F980 - SUM($I983:BK983), $F980 - SUM(BM976:$CV976)), MIN(($F980 - SUM($I983:BK983)) / COUNTIF(BL981:$CV981, \">0\"), BL976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN976:$CV976) < $F980, MIN(BM976, $F980 - SUM($I983:BL983), $F980 - SUM(BN976:$CV976)), MIN(($F980 - SUM($I983:BL983)) / COUNTIF(BM981:$CV981, \">0\"), BM976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO976:$CV976) < $F980, MIN(BN976, $F980 - SUM($I983:BM983), $F980 - SUM(BO976:$CV976)), MIN(($F980 - SUM($I983:BM983)) / COUNTIF(BN981:$CV981, \">0\"), BN976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP976:$CV976) < $F980, MIN(BO976, $F980 - SUM($I983:BN983), $F980 - SUM(BP976:$CV976)), MIN(($F980 - SUM($I983:BN983)) / COUNTIF(BO981:$CV981, \">0\"), BO976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ976:$CV976) < $F980, MIN(BP976, $F980 - SUM($I983:BO983), $F980 - SUM(BQ976:$CV976)), MIN(($F980 - SUM($I983:BO983)) / COUNTIF(BP981:$CV981, \">0\"), BP976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR976:$CV976) < $F980, MIN(BQ976, $F980 - SUM($I983:BP983), $F980 - SUM(BR976:$CV976)), MIN(($F980 - SUM($I983:BP983)) / COUNTIF(BQ981:$CV981, \">0\"), BQ976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS976:$CV976) < $F980, MIN(BR976, $F980 - SUM($I983:BQ983), $F980 - SUM(BS976:$CV976)), MIN(($F980 - SUM($I983:BQ983)) / COUNTIF(BR981:$CV981, \">0\"), BR976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT976:$CV976) < $F980, MIN(BS976, $F980 - SUM($I983:BR983), $F980 - SUM(BT976:$CV976)), MIN(($F980 - SUM($I983:BR983)) / COUNTIF(BS981:$CV981, \">0\"), BS976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU976:$CV976) < $F980, MIN(BT976, $F980 - SUM($I983:BS983), $F980 - SUM(BU976:$CV976)), MIN(($F980 - SUM($I983:BS983)) / COUNTIF(BT981:$CV981, \">0\"), BT976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV976:$CV976) < $F980, MIN(BU976, $F980 - SUM($I983:BT983), $F980 - SUM(BV976:$CV976)), MIN(($F980 - SUM($I983:BT983)) / COUNTIF(BU981:$CV981, \">0\"), BU976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW976:$CV976) < $F980, MIN(BV976, $F980 - SUM($I983:BU983), $F980 - SUM(BW976:$CV976)), MIN(($F980 - SUM($I983:BU983)) / COUNTIF(BV981:$CV981, \">0\"), BV976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX976:$CV976) < $F980, MIN(BW976, $F980 - SUM($I983:BV983), $F980 - SUM(BX976:$CV976)), MIN(($F980 - SUM($I983:BV983)) / COUNTIF(BW981:$CV981, \">0\"), BW976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY976:$CV976) < $F980, MIN(BX976, $F980 - SUM($I983:BW983), $F980 - SUM(BY976:$CV976)), MIN(($F980 - SUM($I983:BW983)) / COUNTIF(BX981:$CV981, \">0\"), BX976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ976:$CV976) < $F980, MIN(BY976, $F980 - SUM($I983:BX983), $F980 - SUM(BZ976:$CV976)), MIN(($F980 - SUM($I983:BX983)) / COUNTIF(BY981:$CV981, \">0\"), BY976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA976:$CV976) < $F980, MIN(BZ976, $F980 - SUM($I983:BY983), $F980 - SUM(CA976:$CV976)), MIN(($F980 - SUM($I983:BY983)) / COUNTIF(BZ981:$CV981, \">0\"), BZ976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB976:$CV976) < $F980, MIN(CA976, $F980 - SUM($I983:BZ983), $F980 - SUM(CB976:$CV976)), MIN(($F980 - SUM($I983:BZ983)) / COUNTIF(CA981:$CV981, \">0\"), CA976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC976:$CV976) < $F980, MIN(CB976, $F980 - SUM($I983:CA983), $F980 - SUM(CC976:$CV976)), MIN(($F980 - SUM($I983:CA983)) / COUNTIF(CB981:$CV981, \">0\"), CB976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD976:$CV976) < $F980, MIN(CC976, $F980 - SUM($I983:CB983), $F980 - SUM(CD976:$CV976)), MIN(($F980 - SUM($I983:CB983)) / COUNTIF(CC981:$CV981, \">0\"), CC976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE976:$CV976) < $F980, MIN(CD976, $F980 - SUM($I983:CC983), $F980 - SUM(CE976:$CV976)), MIN(($F980 - SUM($I983:CC983)) / COUNTIF(CD981:$CV981, \">0\"), CD976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF976:$CV976) < $F980, MIN(CE976, $F980 - SUM($I983:CD983), $F980 - SUM(CF976:$CV976)), MIN(($F980 - SUM($I983:CD983)) / COUNTIF(CE981:$CV981, \">0\"), CE976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG976:$CV976) < $F980, MIN(CF976, $F980 - SUM($I983:CE983), $F980 - SUM(CG976:$CV976)), MIN(($F980 - SUM($I983:CE983)) / COUNTIF(CF981:$CV981, \">0\"), CF976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH976:$CV976) < $F980, MIN(CG976, $F980 - SUM($I983:CF983), $F980 - SUM(CH976:$CV976)), MIN(($F980 - SUM($I983:CF983)) / COUNTIF(CG981:$CV981, \">0\"), CG976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI976:$CV976) < $F980, MIN(CH976, $F980 - SUM($I983:CG983), $F980 - SUM(CI976:$CV976)), MIN(($F980 - SUM($I983:CG983)) / COUNTIF(CH981:$CV981, \">0\"), CH976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ976:$CV976) < $F980, MIN(CI976, $F980 - SUM($I983:CH983), $F980 - SUM(CJ976:$CV976)), MIN(($F980 - SUM($I983:CH983)) / COUNTIF(CI981:$CV981, \">0\"), CI976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK976:$CV976) < $F980, MIN(CJ976, $F980 - SUM($I983:CI983), $F980 - SUM(CK976:$CV976)), MIN(($F980 - SUM($I983:CI983)) / COUNTIF(CJ981:$CV981, \">0\"), CJ976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL976:$CV976) < $F980, MIN(CK976, $F980 - SUM($I983:CJ983), $F980 - SUM(CL976:$CV976)), MIN(($F980 - SUM($I983:CJ983)) / COUNTIF(CK981:$CV981, \">0\"), CK976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM976:$CV976) < $F980, MIN(CL976, $F980 - SUM($I983:CK983), $F980 - SUM(CM976:$CV976)), MIN(($F980 - SUM($I983:CK983)) / COUNTIF(CL981:$CV981, \">0\"), CL976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN976:$CV976) < $F980, MIN(CM976, $F980 - SUM($I983:CL983), $F980 - SUM(CN976:$CV976)), MIN(($F980 - SUM($I983:CL983)) / COUNTIF(CM981:$CV981, \">0\"), CM976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO976:$CV976) < $F980, MIN(CN976, $F980 - SUM($I983:CM983), $F980 - SUM(CO976:$CV976)), MIN(($F980 - SUM($I983:CM983)) / COUNTIF(CN981:$CV981, \">0\"), CN976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP976:$CV976) < $F980, MIN(CO976, $F980 - SUM($I983:CN983), $F980 - SUM(CP976:$CV976)), MIN(($F980 - SUM($I983:CN983)) / COUNTIF(CO981:$CV981, \">0\"), CO976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ976:$CV976) < $F980, MIN(CP976, $F980 - SUM($I983:CO983), $F980 - SUM(CQ976:$CV976)), MIN(($F980 - SUM($I983:CO983)) / COUNTIF(CP981:$CV981, \">0\"), CP976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR976:$CV976) < $F980, MIN(CQ976, $F980 - SUM($I983:CP983), $F980 - SUM(CR976:$CV976)), MIN(($F980 - SUM($I983:CP983)) / COUNTIF(CQ981:$CV981, \">0\"), CQ976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS976:$CV976) < $F980, MIN(CR976, $F980 - SUM($I983:CQ983), $F980 - SUM(CS976:$CV976)), MIN(($F980 - SUM($I983:CQ983)) / COUNTIF(CR981:$CV981, \">0\"), CR976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT976:$CV976) < $F980, MIN(CS976, $F980 - SUM($I983:CR983), $F980 - SUM(CT976:$CV976)), MIN(($F980 - SUM($I983:CR983)) / COUNTIF(CS981:$CV981, \">0\"), CS976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU976:$CV976) < $F980, MIN(CT976, $F980 - SUM($I983:CS983), $F980 - SUM(CU976:$CV976)), MIN(($F980 - SUM($I983:CS983)) / COUNTIF(CT981:$CV981, \">0\"), CT976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV976:$CV976) < $F980, MIN(CU976, $F980 - SUM($I983:CT983), $F980 - SUM(CV976:$CV976)), MIN(($F980 - SUM($I983:CT983)) / COUNTIF(CU981:$CV981, \">0\"), CU976)) * $F982, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV976:CV976) < $F980, MIN(CV976, $F980 - SUM($I983:CU983), $F980 - SUM($CV976:CV976)), MIN(($F980 - SUM($I983:CU983)) / COUNTIF(CV981:$CV981, \">0\"), CV976)) * $F982, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J984:CV984)","v":0},"mmcf",null,null,{"$f":"IF($F982 = 0, J981, J983)","v":0},{"$f":"IF($F982 = 0, K981, K983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F982 = 0, BW981, BW983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J984 > 0, $F978, 0)","v":0},{"$f":"IF(K984 > 0, $F978, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW984 > 0, $F978, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 16"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J988:CV988)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972 - J984, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972 - K984, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972 - BW984, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J989:CV989)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I988:I988) = 0, J988 > 0), J988, 0)","v":0},{"$f":"IF(AND(SUM($I988:J988) = 0, K988 > 0), K988, 0)","v":0},{"$f":"IF(AND(SUM($I988:K988) = 0, L988 > 0), L988, 0)","v":0},{"$f":"IF(AND(SUM($I988:L988) = 0, M988 > 0), M988, 0)","v":0},{"$f":"IF(AND(SUM($I988:M988) = 0, N988 > 0), N988, 0)","v":0},{"$f":"IF(AND(SUM($I988:N988) = 0, O988 > 0), O988, 0)","v":0},{"$f":"IF(AND(SUM($I988:O988) = 0, P988 > 0), P988, 0)","v":0},{"$f":"IF(AND(SUM($I988:P988) = 0, Q988 > 0), Q988, 0)","v":0},{"$f":"IF(AND(SUM($I988:Q988) = 0, R988 > 0), R988, 0)","v":0},{"$f":"IF(AND(SUM($I988:R988) = 0, S988 > 0), S988, 0)","v":0},{"$f":"IF(AND(SUM($I988:S988) = 0, T988 > 0), T988, 0)","v":0},{"$f":"IF(AND(SUM($I988:T988) = 0, U988 > 0), U988, 0)","v":0},{"$f":"IF(AND(SUM($I988:U988) = 0, V988 > 0), V988, 0)","v":0},{"$f":"IF(AND(SUM($I988:V988) = 0, W988 > 0), W988, 0)","v":0},{"$f":"IF(AND(SUM($I988:W988) = 0, X988 > 0), X988, 0)","v":0},{"$f":"IF(AND(SUM($I988:X988) = 0, Y988 > 0), Y988, 0)","v":0},{"$f":"IF(AND(SUM($I988:Y988) = 0, Z988 > 0), Z988, 0)","v":0},{"$f":"IF(AND(SUM($I988:Z988) = 0, AA988 > 0), AA988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AA988) = 0, AB988 > 0), AB988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AB988) = 0, AC988 > 0), AC988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AC988) = 0, AD988 > 0), AD988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AD988) = 0, AE988 > 0), AE988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AE988) = 0, AF988 > 0), AF988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AF988) = 0, AG988 > 0), AG988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AG988) = 0, AH988 > 0), AH988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AH988) = 0, AI988 > 0), AI988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AI988) = 0, AJ988 > 0), AJ988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AJ988) = 0, AK988 > 0), AK988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AK988) = 0, AL988 > 0), AL988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AL988) = 0, AM988 > 0), AM988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AM988) = 0, AN988 > 0), AN988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AN988) = 0, AO988 > 0), AO988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AO988) = 0, AP988 > 0), AP988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AP988) = 0, AQ988 > 0), AQ988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AQ988) = 0, AR988 > 0), AR988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AR988) = 0, AS988 > 0), AS988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AS988) = 0, AT988 > 0), AT988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AT988) = 0, AU988 > 0), AU988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AU988) = 0, AV988 > 0), AV988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AV988) = 0, AW988 > 0), AW988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AW988) = 0, AX988 > 0), AX988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AX988) = 0, AY988 > 0), AY988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AY988) = 0, AZ988 > 0), AZ988, 0)","v":0},{"$f":"IF(AND(SUM($I988:AZ988) = 0, BA988 > 0), BA988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BA988) = 0, BB988 > 0), BB988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BB988) = 0, BC988 > 0), BC988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BC988) = 0, BD988 > 0), BD988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BD988) = 0, BE988 > 0), BE988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BE988) = 0, BF988 > 0), BF988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BF988) = 0, BG988 > 0), BG988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BG988) = 0, BH988 > 0), BH988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BH988) = 0, BI988 > 0), BI988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BI988) = 0, BJ988 > 0), BJ988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BJ988) = 0, BK988 > 0), BK988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BK988) = 0, BL988 > 0), BL988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BL988) = 0, BM988 > 0), BM988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BM988) = 0, BN988 > 0), BN988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BN988) = 0, BO988 > 0), BO988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BO988) = 0, BP988 > 0), BP988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BP988) = 0, BQ988 > 0), BQ988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BQ988) = 0, BR988 > 0), BR988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BR988) = 0, BS988 > 0), BS988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BS988) = 0, BT988 > 0), BT988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BT988) = 0, BU988 > 0), BU988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BU988) = 0, BV988 > 0), BV988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BV988) = 0, BW988 > 0), BW988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BW988) = 0, BX988 > 0), BX988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BX988) = 0, BY988 > 0), BY988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BY988) = 0, BZ988 > 0), BZ988, 0)","v":0},{"$f":"IF(AND(SUM($I988:BZ988) = 0, CA988 > 0), CA988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CA988) = 0, CB988 > 0), CB988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CB988) = 0, CC988 > 0), CC988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CC988) = 0, CD988 > 0), CD988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CD988) = 0, CE988 > 0), CE988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CE988) = 0, CF988 > 0), CF988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CF988) = 0, CG988 > 0), CG988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CG988) = 0, CH988 > 0), CH988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CH988) = 0, CI988 > 0), CI988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CI988) = 0, CJ988 > 0), CJ988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CJ988) = 0, CK988 > 0), CK988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CK988) = 0, CL988 > 0), CL988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CL988) = 0, CM988 > 0), CM988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CM988) = 0, CN988 > 0), CN988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CN988) = 0, CO988 > 0), CO988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CO988) = 0, CP988 > 0), CP988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CP988) = 0, CQ988 > 0), CQ988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CQ988) = 0, CR988 > 0), CR988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CR988) = 0, CS988 > 0), CS988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CS988) = 0, CT988 > 0), CT988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CT988) = 0, CU988 > 0), CU988, 0)","v":0},{"$f":"IF(AND(SUM($I988:CU988) = 0, CV988 > 0), CV988, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J990:CV990)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J989 / $F$800, $F988 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K989 / $F$800, $F988 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW989 / $F$800, $F988 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F990","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F990","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J993:CV993)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I993:I993) < $F992, MIN(J988, $F991, $F992 - SUM($I993:I993)), 0)","v":0},{"$f":"IF(SUM($I993:J993) < $F992, MIN(K988, $F991, $F992 - SUM($I993:J993)), 0)","v":0},{"$f":"IF(SUM($I993:K993) < $F992, MIN(L988, $F991, $F992 - SUM($I993:K993)), 0)","v":0},{"$f":"IF(SUM($I993:L993) < $F992, MIN(M988, $F991, $F992 - SUM($I993:L993)), 0)","v":0},{"$f":"IF(SUM($I993:M993) < $F992, MIN(N988, $F991, $F992 - SUM($I993:M993)), 0)","v":0},{"$f":"IF(SUM($I993:N993) < $F992, MIN(O988, $F991, $F992 - SUM($I993:N993)), 0)","v":0},{"$f":"IF(SUM($I993:O993) < $F992, MIN(P988, $F991, $F992 - SUM($I993:O993)), 0)","v":0},{"$f":"IF(SUM($I993:P993) < $F992, MIN(Q988, $F991, $F992 - SUM($I993:P993)), 0)","v":0},{"$f":"IF(SUM($I993:Q993) < $F992, MIN(R988, $F991, $F992 - SUM($I993:Q993)), 0)","v":0},{"$f":"IF(SUM($I993:R993) < $F992, MIN(S988, $F991, $F992 - SUM($I993:R993)), 0)","v":0},{"$f":"IF(SUM($I993:S993) < $F992, MIN(T988, $F991, $F992 - SUM($I993:S993)), 0)","v":0},{"$f":"IF(SUM($I993:T993) < $F992, MIN(U988, $F991, $F992 - SUM($I993:T993)), 0)","v":0},{"$f":"IF(SUM($I993:U993) < $F992, MIN(V988, $F991, $F992 - SUM($I993:U993)), 0)","v":0},{"$f":"IF(SUM($I993:V993) < $F992, MIN(W988, $F991, $F992 - SUM($I993:V993)), 0)","v":0},{"$f":"IF(SUM($I993:W993) < $F992, MIN(X988, $F991, $F992 - SUM($I993:W993)), 0)","v":0},{"$f":"IF(SUM($I993:X993) < $F992, MIN(Y988, $F991, $F992 - SUM($I993:X993)), 0)","v":0},{"$f":"IF(SUM($I993:Y993) < $F992, MIN(Z988, $F991, $F992 - SUM($I993:Y993)), 0)","v":0},{"$f":"IF(SUM($I993:Z993) < $F992, MIN(AA988, $F991, $F992 - SUM($I993:Z993)), 0)","v":0},{"$f":"IF(SUM($I993:AA993) < $F992, MIN(AB988, $F991, $F992 - SUM($I993:AA993)), 0)","v":0},{"$f":"IF(SUM($I993:AB993) < $F992, MIN(AC988, $F991, $F992 - SUM($I993:AB993)), 0)","v":0},{"$f":"IF(SUM($I993:AC993) < $F992, MIN(AD988, $F991, $F992 - SUM($I993:AC993)), 0)","v":0},{"$f":"IF(SUM($I993:AD993) < $F992, MIN(AE988, $F991, $F992 - SUM($I993:AD993)), 0)","v":0},{"$f":"IF(SUM($I993:AE993) < $F992, MIN(AF988, $F991, $F992 - SUM($I993:AE993)), 0)","v":0},{"$f":"IF(SUM($I993:AF993) < $F992, MIN(AG988, $F991, $F992 - SUM($I993:AF993)), 0)","v":0},{"$f":"IF(SUM($I993:AG993) < $F992, MIN(AH988, $F991, $F992 - SUM($I993:AG993)), 0)","v":0},{"$f":"IF(SUM($I993:AH993) < $F992, MIN(AI988, $F991, $F992 - SUM($I993:AH993)), 0)","v":0},{"$f":"IF(SUM($I993:AI993) < $F992, MIN(AJ988, $F991, $F992 - SUM($I993:AI993)), 0)","v":0},{"$f":"IF(SUM($I993:AJ993) < $F992, MIN(AK988, $F991, $F992 - SUM($I993:AJ993)), 0)","v":0},{"$f":"IF(SUM($I993:AK993) < $F992, MIN(AL988, $F991, $F992 - SUM($I993:AK993)), 0)","v":0},{"$f":"IF(SUM($I993:AL993) < $F992, MIN(AM988, $F991, $F992 - SUM($I993:AL993)), 0)","v":0},{"$f":"IF(SUM($I993:AM993) < $F992, MIN(AN988, $F991, $F992 - SUM($I993:AM993)), 0)","v":0},{"$f":"IF(SUM($I993:AN993) < $F992, MIN(AO988, $F991, $F992 - SUM($I993:AN993)), 0)","v":0},{"$f":"IF(SUM($I993:AO993) < $F992, MIN(AP988, $F991, $F992 - SUM($I993:AO993)), 0)","v":0},{"$f":"IF(SUM($I993:AP993) < $F992, MIN(AQ988, $F991, $F992 - SUM($I993:AP993)), 0)","v":0},{"$f":"IF(SUM($I993:AQ993) < $F992, MIN(AR988, $F991, $F992 - SUM($I993:AQ993)), 0)","v":0},{"$f":"IF(SUM($I993:AR993) < $F992, MIN(AS988, $F991, $F992 - SUM($I993:AR993)), 0)","v":0},{"$f":"IF(SUM($I993:AS993) < $F992, MIN(AT988, $F991, $F992 - SUM($I993:AS993)), 0)","v":0},{"$f":"IF(SUM($I993:AT993) < $F992, MIN(AU988, $F991, $F992 - SUM($I993:AT993)), 0)","v":0},{"$f":"IF(SUM($I993:AU993) < $F992, MIN(AV988, $F991, $F992 - SUM($I993:AU993)), 0)","v":0},{"$f":"IF(SUM($I993:AV993) < $F992, MIN(AW988, $F991, $F992 - SUM($I993:AV993)), 0)","v":0},{"$f":"IF(SUM($I993:AW993) < $F992, MIN(AX988, $F991, $F992 - SUM($I993:AW993)), 0)","v":0},{"$f":"IF(SUM($I993:AX993) < $F992, MIN(AY988, $F991, $F992 - SUM($I993:AX993)), 0)","v":0},{"$f":"IF(SUM($I993:AY993) < $F992, MIN(AZ988, $F991, $F992 - SUM($I993:AY993)), 0)","v":0},{"$f":"IF(SUM($I993:AZ993) < $F992, MIN(BA988, $F991, $F992 - SUM($I993:AZ993)), 0)","v":0},{"$f":"IF(SUM($I993:BA993) < $F992, MIN(BB988, $F991, $F992 - SUM($I993:BA993)), 0)","v":0},{"$f":"IF(SUM($I993:BB993) < $F992, MIN(BC988, $F991, $F992 - SUM($I993:BB993)), 0)","v":0},{"$f":"IF(SUM($I993:BC993) < $F992, MIN(BD988, $F991, $F992 - SUM($I993:BC993)), 0)","v":0},{"$f":"IF(SUM($I993:BD993) < $F992, MIN(BE988, $F991, $F992 - SUM($I993:BD993)), 0)","v":0},{"$f":"IF(SUM($I993:BE993) < $F992, MIN(BF988, $F991, $F992 - SUM($I993:BE993)), 0)","v":0},{"$f":"IF(SUM($I993:BF993) < $F992, MIN(BG988, $F991, $F992 - SUM($I993:BF993)), 0)","v":0},{"$f":"IF(SUM($I993:BG993) < $F992, MIN(BH988, $F991, $F992 - SUM($I993:BG993)), 0)","v":0},{"$f":"IF(SUM($I993:BH993) < $F992, MIN(BI988, $F991, $F992 - SUM($I993:BH993)), 0)","v":0},{"$f":"IF(SUM($I993:BI993) < $F992, MIN(BJ988, $F991, $F992 - SUM($I993:BI993)), 0)","v":0},{"$f":"IF(SUM($I993:BJ993) < $F992, MIN(BK988, $F991, $F992 - SUM($I993:BJ993)), 0)","v":0},{"$f":"IF(SUM($I993:BK993) < $F992, MIN(BL988, $F991, $F992 - SUM($I993:BK993)), 0)","v":0},{"$f":"IF(SUM($I993:BL993) < $F992, MIN(BM988, $F991, $F992 - SUM($I993:BL993)), 0)","v":0},{"$f":"IF(SUM($I993:BM993) < $F992, MIN(BN988, $F991, $F992 - SUM($I993:BM993)), 0)","v":0},{"$f":"IF(SUM($I993:BN993) < $F992, MIN(BO988, $F991, $F992 - SUM($I993:BN993)), 0)","v":0},{"$f":"IF(SUM($I993:BO993) < $F992, MIN(BP988, $F991, $F992 - SUM($I993:BO993)), 0)","v":0},{"$f":"IF(SUM($I993:BP993) < $F992, MIN(BQ988, $F991, $F992 - SUM($I993:BP993)), 0)","v":0},{"$f":"IF(SUM($I993:BQ993) < $F992, MIN(BR988, $F991, $F992 - SUM($I993:BQ993)), 0)","v":0},{"$f":"IF(SUM($I993:BR993) < $F992, MIN(BS988, $F991, $F992 - SUM($I993:BR993)), 0)","v":0},{"$f":"IF(SUM($I993:BS993) < $F992, MIN(BT988, $F991, $F992 - SUM($I993:BS993)), 0)","v":0},{"$f":"IF(SUM($I993:BT993) < $F992, MIN(BU988, $F991, $F992 - SUM($I993:BT993)), 0)","v":0},{"$f":"IF(SUM($I993:BU993) < $F992, MIN(BV988, $F991, $F992 - SUM($I993:BU993)), 0)","v":0},{"$f":"IF(SUM($I993:BV993) < $F992, MIN(BW988, $F991, $F992 - SUM($I993:BV993)), 0)","v":0},{"$f":"IF(SUM($I993:BW993) < $F992, MIN(BX988, $F991, $F992 - SUM($I993:BW993)), 0)","v":0},{"$f":"IF(SUM($I993:BX993) < $F992, MIN(BY988, $F991, $F992 - SUM($I993:BX993)), 0)","v":0},{"$f":"IF(SUM($I993:BY993) < $F992, MIN(BZ988, $F991, $F992 - SUM($I993:BY993)), 0)","v":0},{"$f":"IF(SUM($I993:BZ993) < $F992, MIN(CA988, $F991, $F992 - SUM($I993:BZ993)), 0)","v":0},{"$f":"IF(SUM($I993:CA993) < $F992, MIN(CB988, $F991, $F992 - SUM($I993:CA993)), 0)","v":0},{"$f":"IF(SUM($I993:CB993) < $F992, MIN(CC988, $F991, $F992 - SUM($I993:CB993)), 0)","v":0},{"$f":"IF(SUM($I993:CC993) < $F992, MIN(CD988, $F991, $F992 - SUM($I993:CC993)), 0)","v":0},{"$f":"IF(SUM($I993:CD993) < $F992, MIN(CE988, $F991, $F992 - SUM($I993:CD993)), 0)","v":0},{"$f":"IF(SUM($I993:CE993) < $F992, MIN(CF988, $F991, $F992 - SUM($I993:CE993)), 0)","v":0},{"$f":"IF(SUM($I993:CF993) < $F992, MIN(CG988, $F991, $F992 - SUM($I993:CF993)), 0)","v":0},{"$f":"IF(SUM($I993:CG993) < $F992, MIN(CH988, $F991, $F992 - SUM($I993:CG993)), 0)","v":0},{"$f":"IF(SUM($I993:CH993) < $F992, MIN(CI988, $F991, $F992 - SUM($I993:CH993)), 0)","v":0},{"$f":"IF(SUM($I993:CI993) < $F992, MIN(CJ988, $F991, $F992 - SUM($I993:CI993)), 0)","v":0},{"$f":"IF(SUM($I993:CJ993) < $F992, MIN(CK988, $F991, $F992 - SUM($I993:CJ993)), 0)","v":0},{"$f":"IF(SUM($I993:CK993) < $F992, MIN(CL988, $F991, $F992 - SUM($I993:CK993)), 0)","v":0},{"$f":"IF(SUM($I993:CL993) < $F992, MIN(CM988, $F991, $F992 - SUM($I993:CL993)), 0)","v":0},{"$f":"IF(SUM($I993:CM993) < $F992, MIN(CN988, $F991, $F992 - SUM($I993:CM993)), 0)","v":0},{"$f":"IF(SUM($I993:CN993) < $F992, MIN(CO988, $F991, $F992 - SUM($I993:CN993)), 0)","v":0},{"$f":"IF(SUM($I993:CO993) < $F992, MIN(CP988, $F991, $F992 - SUM($I993:CO993)), 0)","v":0},{"$f":"IF(SUM($I993:CP993) < $F992, MIN(CQ988, $F991, $F992 - SUM($I993:CP993)), 0)","v":0},{"$f":"IF(SUM($I993:CQ993) < $F992, MIN(CR988, $F991, $F992 - SUM($I993:CQ993)), 0)","v":0},{"$f":"IF(SUM($I993:CR993) < $F992, MIN(CS988, $F991, $F992 - SUM($I993:CR993)), 0)","v":0},{"$f":"IF(SUM($I993:CS993) < $F992, MIN(CT988, $F991, $F992 - SUM($I993:CS993)), 0)","v":0},{"$f":"IF(SUM($I993:CT993) < $F992, MIN(CU988, $F991, $F992 - SUM($I993:CT993)), 0)","v":0},{"$f":"IF(SUM($I993:CU993) < $F992, MIN(CV988, $F991, $F992 - SUM($I993:CU993)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F993 < F992, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K988:$CV988) < $F992, MIN(J988, $F992 - SUM($I995:I995), $F992 - SUM(K988:$CV988)), MIN(($F992 - SUM($I995:I995)) / COUNTIF(J993:$CV993, \">0\"), J988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(L988:$CV988) < $F992, MIN(K988, $F992 - SUM($I995:J995), $F992 - SUM(L988:$CV988)), MIN(($F992 - SUM($I995:J995)) / COUNTIF(K993:$CV993, \">0\"), K988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(M988:$CV988) < $F992, MIN(L988, $F992 - SUM($I995:K995), $F992 - SUM(M988:$CV988)), MIN(($F992 - SUM($I995:K995)) / COUNTIF(L993:$CV993, \">0\"), L988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(N988:$CV988) < $F992, MIN(M988, $F992 - SUM($I995:L995), $F992 - SUM(N988:$CV988)), MIN(($F992 - SUM($I995:L995)) / COUNTIF(M993:$CV993, \">0\"), M988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(O988:$CV988) < $F992, MIN(N988, $F992 - SUM($I995:M995), $F992 - SUM(O988:$CV988)), MIN(($F992 - SUM($I995:M995)) / COUNTIF(N993:$CV993, \">0\"), N988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(P988:$CV988) < $F992, MIN(O988, $F992 - SUM($I995:N995), $F992 - SUM(P988:$CV988)), MIN(($F992 - SUM($I995:N995)) / COUNTIF(O993:$CV993, \">0\"), O988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q988:$CV988) < $F992, MIN(P988, $F992 - SUM($I995:O995), $F992 - SUM(Q988:$CV988)), MIN(($F992 - SUM($I995:O995)) / COUNTIF(P993:$CV993, \">0\"), P988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(R988:$CV988) < $F992, MIN(Q988, $F992 - SUM($I995:P995), $F992 - SUM(R988:$CV988)), MIN(($F992 - SUM($I995:P995)) / COUNTIF(Q993:$CV993, \">0\"), Q988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(S988:$CV988) < $F992, MIN(R988, $F992 - SUM($I995:Q995), $F992 - SUM(S988:$CV988)), MIN(($F992 - SUM($I995:Q995)) / COUNTIF(R993:$CV993, \">0\"), R988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(T988:$CV988) < $F992, MIN(S988, $F992 - SUM($I995:R995), $F992 - SUM(T988:$CV988)), MIN(($F992 - SUM($I995:R995)) / COUNTIF(S993:$CV993, \">0\"), S988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(U988:$CV988) < $F992, MIN(T988, $F992 - SUM($I995:S995), $F992 - SUM(U988:$CV988)), MIN(($F992 - SUM($I995:S995)) / COUNTIF(T993:$CV993, \">0\"), T988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(V988:$CV988) < $F992, MIN(U988, $F992 - SUM($I995:T995), $F992 - SUM(V988:$CV988)), MIN(($F992 - SUM($I995:T995)) / COUNTIF(U993:$CV993, \">0\"), U988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(W988:$CV988) < $F992, MIN(V988, $F992 - SUM($I995:U995), $F992 - SUM(W988:$CV988)), MIN(($F992 - SUM($I995:U995)) / COUNTIF(V993:$CV993, \">0\"), V988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(X988:$CV988) < $F992, MIN(W988, $F992 - SUM($I995:V995), $F992 - SUM(X988:$CV988)), MIN(($F992 - SUM($I995:V995)) / COUNTIF(W993:$CV993, \">0\"), W988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y988:$CV988) < $F992, MIN(X988, $F992 - SUM($I995:W995), $F992 - SUM(Y988:$CV988)), MIN(($F992 - SUM($I995:W995)) / COUNTIF(X993:$CV993, \">0\"), X988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z988:$CV988) < $F992, MIN(Y988, $F992 - SUM($I995:X995), $F992 - SUM(Z988:$CV988)), MIN(($F992 - SUM($I995:X995)) / COUNTIF(Y993:$CV993, \">0\"), Y988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA988:$CV988) < $F992, MIN(Z988, $F992 - SUM($I995:Y995), $F992 - SUM(AA988:$CV988)), MIN(($F992 - SUM($I995:Y995)) / COUNTIF(Z993:$CV993, \">0\"), Z988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB988:$CV988) < $F992, MIN(AA988, $F992 - SUM($I995:Z995), $F992 - SUM(AB988:$CV988)), MIN(($F992 - SUM($I995:Z995)) / COUNTIF(AA993:$CV993, \">0\"), AA988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC988:$CV988) < $F992, MIN(AB988, $F992 - SUM($I995:AA995), $F992 - SUM(AC988:$CV988)), MIN(($F992 - SUM($I995:AA995)) / COUNTIF(AB993:$CV993, \">0\"), AB988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD988:$CV988) < $F992, MIN(AC988, $F992 - SUM($I995:AB995), $F992 - SUM(AD988:$CV988)), MIN(($F992 - SUM($I995:AB995)) / COUNTIF(AC993:$CV993, \">0\"), AC988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE988:$CV988) < $F992, MIN(AD988, $F992 - SUM($I995:AC995), $F992 - SUM(AE988:$CV988)), MIN(($F992 - SUM($I995:AC995)) / COUNTIF(AD993:$CV993, \">0\"), AD988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF988:$CV988) < $F992, MIN(AE988, $F992 - SUM($I995:AD995), $F992 - SUM(AF988:$CV988)), MIN(($F992 - SUM($I995:AD995)) / COUNTIF(AE993:$CV993, \">0\"), AE988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG988:$CV988) < $F992, MIN(AF988, $F992 - SUM($I995:AE995), $F992 - SUM(AG988:$CV988)), MIN(($F992 - SUM($I995:AE995)) / COUNTIF(AF993:$CV993, \">0\"), AF988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH988:$CV988) < $F992, MIN(AG988, $F992 - SUM($I995:AF995), $F992 - SUM(AH988:$CV988)), MIN(($F992 - SUM($I995:AF995)) / COUNTIF(AG993:$CV993, \">0\"), AG988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI988:$CV988) < $F992, MIN(AH988, $F992 - SUM($I995:AG995), $F992 - SUM(AI988:$CV988)), MIN(($F992 - SUM($I995:AG995)) / COUNTIF(AH993:$CV993, \">0\"), AH988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ988:$CV988) < $F992, MIN(AI988, $F992 - SUM($I995:AH995), $F992 - SUM(AJ988:$CV988)), MIN(($F992 - SUM($I995:AH995)) / COUNTIF(AI993:$CV993, \">0\"), AI988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK988:$CV988) < $F992, MIN(AJ988, $F992 - SUM($I995:AI995), $F992 - SUM(AK988:$CV988)), MIN(($F992 - SUM($I995:AI995)) / COUNTIF(AJ993:$CV993, \">0\"), AJ988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL988:$CV988) < $F992, MIN(AK988, $F992 - SUM($I995:AJ995), $F992 - SUM(AL988:$CV988)), MIN(($F992 - SUM($I995:AJ995)) / COUNTIF(AK993:$CV993, \">0\"), AK988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM988:$CV988) < $F992, MIN(AL988, $F992 - SUM($I995:AK995), $F992 - SUM(AM988:$CV988)), MIN(($F992 - SUM($I995:AK995)) / COUNTIF(AL993:$CV993, \">0\"), AL988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN988:$CV988) < $F992, MIN(AM988, $F992 - SUM($I995:AL995), $F992 - SUM(AN988:$CV988)), MIN(($F992 - SUM($I995:AL995)) / COUNTIF(AM993:$CV993, \">0\"), AM988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO988:$CV988) < $F992, MIN(AN988, $F992 - SUM($I995:AM995), $F992 - SUM(AO988:$CV988)), MIN(($F992 - SUM($I995:AM995)) / COUNTIF(AN993:$CV993, \">0\"), AN988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP988:$CV988) < $F992, MIN(AO988, $F992 - SUM($I995:AN995), $F992 - SUM(AP988:$CV988)), MIN(($F992 - SUM($I995:AN995)) / COUNTIF(AO993:$CV993, \">0\"), AO988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ988:$CV988) < $F992, MIN(AP988, $F992 - SUM($I995:AO995), $F992 - SUM(AQ988:$CV988)), MIN(($F992 - SUM($I995:AO995)) / COUNTIF(AP993:$CV993, \">0\"), AP988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR988:$CV988) < $F992, MIN(AQ988, $F992 - SUM($I995:AP995), $F992 - SUM(AR988:$CV988)), MIN(($F992 - SUM($I995:AP995)) / COUNTIF(AQ993:$CV993, \">0\"), AQ988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS988:$CV988) < $F992, MIN(AR988, $F992 - SUM($I995:AQ995), $F992 - SUM(AS988:$CV988)), MIN(($F992 - SUM($I995:AQ995)) / COUNTIF(AR993:$CV993, \">0\"), AR988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT988:$CV988) < $F992, MIN(AS988, $F992 - SUM($I995:AR995), $F992 - SUM(AT988:$CV988)), MIN(($F992 - SUM($I995:AR995)) / COUNTIF(AS993:$CV993, \">0\"), AS988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU988:$CV988) < $F992, MIN(AT988, $F992 - SUM($I995:AS995), $F992 - SUM(AU988:$CV988)), MIN(($F992 - SUM($I995:AS995)) / COUNTIF(AT993:$CV993, \">0\"), AT988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV988:$CV988) < $F992, MIN(AU988, $F992 - SUM($I995:AT995), $F992 - SUM(AV988:$CV988)), MIN(($F992 - SUM($I995:AT995)) / COUNTIF(AU993:$CV993, \">0\"), AU988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW988:$CV988) < $F992, MIN(AV988, $F992 - SUM($I995:AU995), $F992 - SUM(AW988:$CV988)), MIN(($F992 - SUM($I995:AU995)) / COUNTIF(AV993:$CV993, \">0\"), AV988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX988:$CV988) < $F992, MIN(AW988, $F992 - SUM($I995:AV995), $F992 - SUM(AX988:$CV988)), MIN(($F992 - SUM($I995:AV995)) / COUNTIF(AW993:$CV993, \">0\"), AW988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY988:$CV988) < $F992, MIN(AX988, $F992 - SUM($I995:AW995), $F992 - SUM(AY988:$CV988)), MIN(($F992 - SUM($I995:AW995)) / COUNTIF(AX993:$CV993, \">0\"), AX988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ988:$CV988) < $F992, MIN(AY988, $F992 - SUM($I995:AX995), $F992 - SUM(AZ988:$CV988)), MIN(($F992 - SUM($I995:AX995)) / COUNTIF(AY993:$CV993, \">0\"), AY988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA988:$CV988) < $F992, MIN(AZ988, $F992 - SUM($I995:AY995), $F992 - SUM(BA988:$CV988)), MIN(($F992 - SUM($I995:AY995)) / COUNTIF(AZ993:$CV993, \">0\"), AZ988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB988:$CV988) < $F992, MIN(BA988, $F992 - SUM($I995:AZ995), $F992 - SUM(BB988:$CV988)), MIN(($F992 - SUM($I995:AZ995)) / COUNTIF(BA993:$CV993, \">0\"), BA988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC988:$CV988) < $F992, MIN(BB988, $F992 - SUM($I995:BA995), $F992 - SUM(BC988:$CV988)), MIN(($F992 - SUM($I995:BA995)) / COUNTIF(BB993:$CV993, \">0\"), BB988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD988:$CV988) < $F992, MIN(BC988, $F992 - SUM($I995:BB995), $F992 - SUM(BD988:$CV988)), MIN(($F992 - SUM($I995:BB995)) / COUNTIF(BC993:$CV993, \">0\"), BC988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE988:$CV988) < $F992, MIN(BD988, $F992 - SUM($I995:BC995), $F992 - SUM(BE988:$CV988)), MIN(($F992 - SUM($I995:BC995)) / COUNTIF(BD993:$CV993, \">0\"), BD988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF988:$CV988) < $F992, MIN(BE988, $F992 - SUM($I995:BD995), $F992 - SUM(BF988:$CV988)), MIN(($F992 - SUM($I995:BD995)) / COUNTIF(BE993:$CV993, \">0\"), BE988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG988:$CV988) < $F992, MIN(BF988, $F992 - SUM($I995:BE995), $F992 - SUM(BG988:$CV988)), MIN(($F992 - SUM($I995:BE995)) / COUNTIF(BF993:$CV993, \">0\"), BF988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH988:$CV988) < $F992, MIN(BG988, $F992 - SUM($I995:BF995), $F992 - SUM(BH988:$CV988)), MIN(($F992 - SUM($I995:BF995)) / COUNTIF(BG993:$CV993, \">0\"), BG988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI988:$CV988) < $F992, MIN(BH988, $F992 - SUM($I995:BG995), $F992 - SUM(BI988:$CV988)), MIN(($F992 - SUM($I995:BG995)) / COUNTIF(BH993:$CV993, \">0\"), BH988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ988:$CV988) < $F992, MIN(BI988, $F992 - SUM($I995:BH995), $F992 - SUM(BJ988:$CV988)), MIN(($F992 - SUM($I995:BH995)) / COUNTIF(BI993:$CV993, \">0\"), BI988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK988:$CV988) < $F992, MIN(BJ988, $F992 - SUM($I995:BI995), $F992 - SUM(BK988:$CV988)), MIN(($F992 - SUM($I995:BI995)) / COUNTIF(BJ993:$CV993, \">0\"), BJ988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL988:$CV988) < $F992, MIN(BK988, $F992 - SUM($I995:BJ995), $F992 - SUM(BL988:$CV988)), MIN(($F992 - SUM($I995:BJ995)) / COUNTIF(BK993:$CV993, \">0\"), BK988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM988:$CV988) < $F992, MIN(BL988, $F992 - SUM($I995:BK995), $F992 - SUM(BM988:$CV988)), MIN(($F992 - SUM($I995:BK995)) / COUNTIF(BL993:$CV993, \">0\"), BL988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN988:$CV988) < $F992, MIN(BM988, $F992 - SUM($I995:BL995), $F992 - SUM(BN988:$CV988)), MIN(($F992 - SUM($I995:BL995)) / COUNTIF(BM993:$CV993, \">0\"), BM988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO988:$CV988) < $F992, MIN(BN988, $F992 - SUM($I995:BM995), $F992 - SUM(BO988:$CV988)), MIN(($F992 - SUM($I995:BM995)) / COUNTIF(BN993:$CV993, \">0\"), BN988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP988:$CV988) < $F992, MIN(BO988, $F992 - SUM($I995:BN995), $F992 - SUM(BP988:$CV988)), MIN(($F992 - SUM($I995:BN995)) / COUNTIF(BO993:$CV993, \">0\"), BO988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ988:$CV988) < $F992, MIN(BP988, $F992 - SUM($I995:BO995), $F992 - SUM(BQ988:$CV988)), MIN(($F992 - SUM($I995:BO995)) / COUNTIF(BP993:$CV993, \">0\"), BP988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR988:$CV988) < $F992, MIN(BQ988, $F992 - SUM($I995:BP995), $F992 - SUM(BR988:$CV988)), MIN(($F992 - SUM($I995:BP995)) / COUNTIF(BQ993:$CV993, \">0\"), BQ988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS988:$CV988) < $F992, MIN(BR988, $F992 - SUM($I995:BQ995), $F992 - SUM(BS988:$CV988)), MIN(($F992 - SUM($I995:BQ995)) / COUNTIF(BR993:$CV993, \">0\"), BR988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT988:$CV988) < $F992, MIN(BS988, $F992 - SUM($I995:BR995), $F992 - SUM(BT988:$CV988)), MIN(($F992 - SUM($I995:BR995)) / COUNTIF(BS993:$CV993, \">0\"), BS988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU988:$CV988) < $F992, MIN(BT988, $F992 - SUM($I995:BS995), $F992 - SUM(BU988:$CV988)), MIN(($F992 - SUM($I995:BS995)) / COUNTIF(BT993:$CV993, \">0\"), BT988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV988:$CV988) < $F992, MIN(BU988, $F992 - SUM($I995:BT995), $F992 - SUM(BV988:$CV988)), MIN(($F992 - SUM($I995:BT995)) / COUNTIF(BU993:$CV993, \">0\"), BU988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW988:$CV988) < $F992, MIN(BV988, $F992 - SUM($I995:BU995), $F992 - SUM(BW988:$CV988)), MIN(($F992 - SUM($I995:BU995)) / COUNTIF(BV993:$CV993, \">0\"), BV988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX988:$CV988) < $F992, MIN(BW988, $F992 - SUM($I995:BV995), $F992 - SUM(BX988:$CV988)), MIN(($F992 - SUM($I995:BV995)) / COUNTIF(BW993:$CV993, \">0\"), BW988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY988:$CV988) < $F992, MIN(BX988, $F992 - SUM($I995:BW995), $F992 - SUM(BY988:$CV988)), MIN(($F992 - SUM($I995:BW995)) / COUNTIF(BX993:$CV993, \">0\"), BX988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ988:$CV988) < $F992, MIN(BY988, $F992 - SUM($I995:BX995), $F992 - SUM(BZ988:$CV988)), MIN(($F992 - SUM($I995:BX995)) / COUNTIF(BY993:$CV993, \">0\"), BY988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA988:$CV988) < $F992, MIN(BZ988, $F992 - SUM($I995:BY995), $F992 - SUM(CA988:$CV988)), MIN(($F992 - SUM($I995:BY995)) / COUNTIF(BZ993:$CV993, \">0\"), BZ988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB988:$CV988) < $F992, MIN(CA988, $F992 - SUM($I995:BZ995), $F992 - SUM(CB988:$CV988)), MIN(($F992 - SUM($I995:BZ995)) / COUNTIF(CA993:$CV993, \">0\"), CA988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC988:$CV988) < $F992, MIN(CB988, $F992 - SUM($I995:CA995), $F992 - SUM(CC988:$CV988)), MIN(($F992 - SUM($I995:CA995)) / COUNTIF(CB993:$CV993, \">0\"), CB988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD988:$CV988) < $F992, MIN(CC988, $F992 - SUM($I995:CB995), $F992 - SUM(CD988:$CV988)), MIN(($F992 - SUM($I995:CB995)) / COUNTIF(CC993:$CV993, \">0\"), CC988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE988:$CV988) < $F992, MIN(CD988, $F992 - SUM($I995:CC995), $F992 - SUM(CE988:$CV988)), MIN(($F992 - SUM($I995:CC995)) / COUNTIF(CD993:$CV993, \">0\"), CD988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF988:$CV988) < $F992, MIN(CE988, $F992 - SUM($I995:CD995), $F992 - SUM(CF988:$CV988)), MIN(($F992 - SUM($I995:CD995)) / COUNTIF(CE993:$CV993, \">0\"), CE988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG988:$CV988) < $F992, MIN(CF988, $F992 - SUM($I995:CE995), $F992 - SUM(CG988:$CV988)), MIN(($F992 - SUM($I995:CE995)) / COUNTIF(CF993:$CV993, \">0\"), CF988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH988:$CV988) < $F992, MIN(CG988, $F992 - SUM($I995:CF995), $F992 - SUM(CH988:$CV988)), MIN(($F992 - SUM($I995:CF995)) / COUNTIF(CG993:$CV993, \">0\"), CG988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI988:$CV988) < $F992, MIN(CH988, $F992 - SUM($I995:CG995), $F992 - SUM(CI988:$CV988)), MIN(($F992 - SUM($I995:CG995)) / COUNTIF(CH993:$CV993, \">0\"), CH988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ988:$CV988) < $F992, MIN(CI988, $F992 - SUM($I995:CH995), $F992 - SUM(CJ988:$CV988)), MIN(($F992 - SUM($I995:CH995)) / COUNTIF(CI993:$CV993, \">0\"), CI988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK988:$CV988) < $F992, MIN(CJ988, $F992 - SUM($I995:CI995), $F992 - SUM(CK988:$CV988)), MIN(($F992 - SUM($I995:CI995)) / COUNTIF(CJ993:$CV993, \">0\"), CJ988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL988:$CV988) < $F992, MIN(CK988, $F992 - SUM($I995:CJ995), $F992 - SUM(CL988:$CV988)), MIN(($F992 - SUM($I995:CJ995)) / COUNTIF(CK993:$CV993, \">0\"), CK988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM988:$CV988) < $F992, MIN(CL988, $F992 - SUM($I995:CK995), $F992 - SUM(CM988:$CV988)), MIN(($F992 - SUM($I995:CK995)) / COUNTIF(CL993:$CV993, \">0\"), CL988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN988:$CV988) < $F992, MIN(CM988, $F992 - SUM($I995:CL995), $F992 - SUM(CN988:$CV988)), MIN(($F992 - SUM($I995:CL995)) / COUNTIF(CM993:$CV993, \">0\"), CM988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO988:$CV988) < $F992, MIN(CN988, $F992 - SUM($I995:CM995), $F992 - SUM(CO988:$CV988)), MIN(($F992 - SUM($I995:CM995)) / COUNTIF(CN993:$CV993, \">0\"), CN988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP988:$CV988) < $F992, MIN(CO988, $F992 - SUM($I995:CN995), $F992 - SUM(CP988:$CV988)), MIN(($F992 - SUM($I995:CN995)) / COUNTIF(CO993:$CV993, \">0\"), CO988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ988:$CV988) < $F992, MIN(CP988, $F992 - SUM($I995:CO995), $F992 - SUM(CQ988:$CV988)), MIN(($F992 - SUM($I995:CO995)) / COUNTIF(CP993:$CV993, \">0\"), CP988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR988:$CV988) < $F992, MIN(CQ988, $F992 - SUM($I995:CP995), $F992 - SUM(CR988:$CV988)), MIN(($F992 - SUM($I995:CP995)) / COUNTIF(CQ993:$CV993, \">0\"), CQ988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS988:$CV988) < $F992, MIN(CR988, $F992 - SUM($I995:CQ995), $F992 - SUM(CS988:$CV988)), MIN(($F992 - SUM($I995:CQ995)) / COUNTIF(CR993:$CV993, \">0\"), CR988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT988:$CV988) < $F992, MIN(CS988, $F992 - SUM($I995:CR995), $F992 - SUM(CT988:$CV988)), MIN(($F992 - SUM($I995:CR995)) / COUNTIF(CS993:$CV993, \">0\"), CS988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU988:$CV988) < $F992, MIN(CT988, $F992 - SUM($I995:CS995), $F992 - SUM(CU988:$CV988)), MIN(($F992 - SUM($I995:CS995)) / COUNTIF(CT993:$CV993, \">0\"), CT988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV988:$CV988) < $F992, MIN(CU988, $F992 - SUM($I995:CT995), $F992 - SUM(CV988:$CV988)), MIN(($F992 - SUM($I995:CT995)) / COUNTIF(CU993:$CV993, \">0\"), CU988)) * $F994, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV988:CV988) < $F992, MIN(CV988, $F992 - SUM($I995:CU995), $F992 - SUM($CV988:CV988)), MIN(($F992 - SUM($I995:CU995)) / COUNTIF(CV993:$CV993, \">0\"), CV988)) * $F994, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J996:CV996)","v":0},"mmcf",null,null,{"$f":"IF($F994 = 0, J993, J995)","v":0},{"$f":"IF($F994 = 0, K993, K995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F994 = 0, BW993, BW995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J996 > 0, $F990, 0)","v":0},{"$f":"IF(K996 > 0, $F990, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW996 > 0, $F990, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 17"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J1000:CV1000)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972 - J984 - J996, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972 - K984 - K996, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972 - BW984 - BW996, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J1001:CV1001)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I1000:I1000) = 0, J1000 > 0), J1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:J1000) = 0, K1000 > 0), K1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:K1000) = 0, L1000 > 0), L1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:L1000) = 0, M1000 > 0), M1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:M1000) = 0, N1000 > 0), N1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:N1000) = 0, O1000 > 0), O1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:O1000) = 0, P1000 > 0), P1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:P1000) = 0, Q1000 > 0), Q1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:Q1000) = 0, R1000 > 0), R1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:R1000) = 0, S1000 > 0), S1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:S1000) = 0, T1000 > 0), T1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:T1000) = 0, U1000 > 0), U1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:U1000) = 0, V1000 > 0), V1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:V1000) = 0, W1000 > 0), W1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:W1000) = 0, X1000 > 0), X1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:X1000) = 0, Y1000 > 0), Y1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:Y1000) = 0, Z1000 > 0), Z1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:Z1000) = 0, AA1000 > 0), AA1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AA1000) = 0, AB1000 > 0), AB1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AB1000) = 0, AC1000 > 0), AC1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AC1000) = 0, AD1000 > 0), AD1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AD1000) = 0, AE1000 > 0), AE1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AE1000) = 0, AF1000 > 0), AF1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AF1000) = 0, AG1000 > 0), AG1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AG1000) = 0, AH1000 > 0), AH1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AH1000) = 0, AI1000 > 0), AI1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AI1000) = 0, AJ1000 > 0), AJ1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AJ1000) = 0, AK1000 > 0), AK1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AK1000) = 0, AL1000 > 0), AL1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AL1000) = 0, AM1000 > 0), AM1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AM1000) = 0, AN1000 > 0), AN1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AN1000) = 0, AO1000 > 0), AO1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AO1000) = 0, AP1000 > 0), AP1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AP1000) = 0, AQ1000 > 0), AQ1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AQ1000) = 0, AR1000 > 0), AR1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AR1000) = 0, AS1000 > 0), AS1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AS1000) = 0, AT1000 > 0), AT1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AT1000) = 0, AU1000 > 0), AU1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AU1000) = 0, AV1000 > 0), AV1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AV1000) = 0, AW1000 > 0), AW1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AW1000) = 0, AX1000 > 0), AX1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AX1000) = 0, AY1000 > 0), AY1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AY1000) = 0, AZ1000 > 0), AZ1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:AZ1000) = 0, BA1000 > 0), BA1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BA1000) = 0, BB1000 > 0), BB1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BB1000) = 0, BC1000 > 0), BC1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BC1000) = 0, BD1000 > 0), BD1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BD1000) = 0, BE1000 > 0), BE1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BE1000) = 0, BF1000 > 0), BF1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BF1000) = 0, BG1000 > 0), BG1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BG1000) = 0, BH1000 > 0), BH1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BH1000) = 0, BI1000 > 0), BI1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BI1000) = 0, BJ1000 > 0), BJ1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BJ1000) = 0, BK1000 > 0), BK1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BK1000) = 0, BL1000 > 0), BL1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BL1000) = 0, BM1000 > 0), BM1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BM1000) = 0, BN1000 > 0), BN1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BN1000) = 0, BO1000 > 0), BO1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BO1000) = 0, BP1000 > 0), BP1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BP1000) = 0, BQ1000 > 0), BQ1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BQ1000) = 0, BR1000 > 0), BR1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BR1000) = 0, BS1000 > 0), BS1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BS1000) = 0, BT1000 > 0), BT1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BT1000) = 0, BU1000 > 0), BU1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BU1000) = 0, BV1000 > 0), BV1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BV1000) = 0, BW1000 > 0), BW1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BW1000) = 0, BX1000 > 0), BX1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BX1000) = 0, BY1000 > 0), BY1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BY1000) = 0, BZ1000 > 0), BZ1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:BZ1000) = 0, CA1000 > 0), CA1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CA1000) = 0, CB1000 > 0), CB1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CB1000) = 0, CC1000 > 0), CC1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CC1000) = 0, CD1000 > 0), CD1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CD1000) = 0, CE1000 > 0), CE1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CE1000) = 0, CF1000 > 0), CF1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CF1000) = 0, CG1000 > 0), CG1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CG1000) = 0, CH1000 > 0), CH1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CH1000) = 0, CI1000 > 0), CI1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CI1000) = 0, CJ1000 > 0), CJ1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CJ1000) = 0, CK1000 > 0), CK1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CK1000) = 0, CL1000 > 0), CL1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CL1000) = 0, CM1000 > 0), CM1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CM1000) = 0, CN1000 > 0), CN1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CN1000) = 0, CO1000 > 0), CO1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CO1000) = 0, CP1000 > 0), CP1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CP1000) = 0, CQ1000 > 0), CQ1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CQ1000) = 0, CR1000 > 0), CR1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CR1000) = 0, CS1000 > 0), CS1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CS1000) = 0, CT1000 > 0), CT1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CT1000) = 0, CU1000 > 0), CU1000, 0)","v":0},{"$f":"IF(AND(SUM($I1000:CU1000) = 0, CV1000 > 0), CV1000, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J1002:CV1002)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J1001 / $F$800, $F1000 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K1001 / $F$800, $F1000 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW1001 / $F$800, $F1000 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F1002","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F1002","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J1005:CV1005)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I1005:I1005) < $F1004, MIN(J1000, $F1003, $F1004 - SUM($I1005:I1005)), 0)","v":0},{"$f":"IF(SUM($I1005:J1005) < $F1004, MIN(K1000, $F1003, $F1004 - SUM($I1005:J1005)), 0)","v":0},{"$f":"IF(SUM($I1005:K1005) < $F1004, MIN(L1000, $F1003, $F1004 - SUM($I1005:K1005)), 0)","v":0},{"$f":"IF(SUM($I1005:L1005) < $F1004, MIN(M1000, $F1003, $F1004 - SUM($I1005:L1005)), 0)","v":0},{"$f":"IF(SUM($I1005:M1005) < $F1004, MIN(N1000, $F1003, $F1004 - SUM($I1005:M1005)), 0)","v":0},{"$f":"IF(SUM($I1005:N1005) < $F1004, MIN(O1000, $F1003, $F1004 - SUM($I1005:N1005)), 0)","v":0},{"$f":"IF(SUM($I1005:O1005) < $F1004, MIN(P1000, $F1003, $F1004 - SUM($I1005:O1005)), 0)","v":0},{"$f":"IF(SUM($I1005:P1005) < $F1004, MIN(Q1000, $F1003, $F1004 - SUM($I1005:P1005)), 0)","v":0},{"$f":"IF(SUM($I1005:Q1005) < $F1004, MIN(R1000, $F1003, $F1004 - SUM($I1005:Q1005)), 0)","v":0},{"$f":"IF(SUM($I1005:R1005) < $F1004, MIN(S1000, $F1003, $F1004 - SUM($I1005:R1005)), 0)","v":0},{"$f":"IF(SUM($I1005:S1005) < $F1004, MIN(T1000, $F1003, $F1004 - SUM($I1005:S1005)), 0)","v":0},{"$f":"IF(SUM($I1005:T1005) < $F1004, MIN(U1000, $F1003, $F1004 - SUM($I1005:T1005)), 0)","v":0},{"$f":"IF(SUM($I1005:U1005) < $F1004, MIN(V1000, $F1003, $F1004 - SUM($I1005:U1005)), 0)","v":0},{"$f":"IF(SUM($I1005:V1005) < $F1004, MIN(W1000, $F1003, $F1004 - SUM($I1005:V1005)), 0)","v":0},{"$f":"IF(SUM($I1005:W1005) < $F1004, MIN(X1000, $F1003, $F1004 - SUM($I1005:W1005)), 0)","v":0},{"$f":"IF(SUM($I1005:X1005) < $F1004, MIN(Y1000, $F1003, $F1004 - SUM($I1005:X1005)), 0)","v":0},{"$f":"IF(SUM($I1005:Y1005) < $F1004, MIN(Z1000, $F1003, $F1004 - SUM($I1005:Y1005)), 0)","v":0},{"$f":"IF(SUM($I1005:Z1005) < $F1004, MIN(AA1000, $F1003, $F1004 - SUM($I1005:Z1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AA1005) < $F1004, MIN(AB1000, $F1003, $F1004 - SUM($I1005:AA1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AB1005) < $F1004, MIN(AC1000, $F1003, $F1004 - SUM($I1005:AB1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AC1005) < $F1004, MIN(AD1000, $F1003, $F1004 - SUM($I1005:AC1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AD1005) < $F1004, MIN(AE1000, $F1003, $F1004 - SUM($I1005:AD1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AE1005) < $F1004, MIN(AF1000, $F1003, $F1004 - SUM($I1005:AE1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AF1005) < $F1004, MIN(AG1000, $F1003, $F1004 - SUM($I1005:AF1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AG1005) < $F1004, MIN(AH1000, $F1003, $F1004 - SUM($I1005:AG1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AH1005) < $F1004, MIN(AI1000, $F1003, $F1004 - SUM($I1005:AH1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AI1005) < $F1004, MIN(AJ1000, $F1003, $F1004 - SUM($I1005:AI1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AJ1005) < $F1004, MIN(AK1000, $F1003, $F1004 - SUM($I1005:AJ1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AK1005) < $F1004, MIN(AL1000, $F1003, $F1004 - SUM($I1005:AK1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AL1005) < $F1004, MIN(AM1000, $F1003, $F1004 - SUM($I1005:AL1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AM1005) < $F1004, MIN(AN1000, $F1003, $F1004 - SUM($I1005:AM1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AN1005) < $F1004, MIN(AO1000, $F1003, $F1004 - SUM($I1005:AN1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AO1005) < $F1004, MIN(AP1000, $F1003, $F1004 - SUM($I1005:AO1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AP1005) < $F1004, MIN(AQ1000, $F1003, $F1004 - SUM($I1005:AP1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AQ1005) < $F1004, MIN(AR1000, $F1003, $F1004 - SUM($I1005:AQ1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AR1005) < $F1004, MIN(AS1000, $F1003, $F1004 - SUM($I1005:AR1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AS1005) < $F1004, MIN(AT1000, $F1003, $F1004 - SUM($I1005:AS1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AT1005) < $F1004, MIN(AU1000, $F1003, $F1004 - SUM($I1005:AT1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AU1005) < $F1004, MIN(AV1000, $F1003, $F1004 - SUM($I1005:AU1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AV1005) < $F1004, MIN(AW1000, $F1003, $F1004 - SUM($I1005:AV1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AW1005) < $F1004, MIN(AX1000, $F1003, $F1004 - SUM($I1005:AW1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AX1005) < $F1004, MIN(AY1000, $F1003, $F1004 - SUM($I1005:AX1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AY1005) < $F1004, MIN(AZ1000, $F1003, $F1004 - SUM($I1005:AY1005)), 0)","v":0},{"$f":"IF(SUM($I1005:AZ1005) < $F1004, MIN(BA1000, $F1003, $F1004 - SUM($I1005:AZ1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BA1005) < $F1004, MIN(BB1000, $F1003, $F1004 - SUM($I1005:BA1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BB1005) < $F1004, MIN(BC1000, $F1003, $F1004 - SUM($I1005:BB1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BC1005) < $F1004, MIN(BD1000, $F1003, $F1004 - SUM($I1005:BC1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BD1005) < $F1004, MIN(BE1000, $F1003, $F1004 - SUM($I1005:BD1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BE1005) < $F1004, MIN(BF1000, $F1003, $F1004 - SUM($I1005:BE1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BF1005) < $F1004, MIN(BG1000, $F1003, $F1004 - SUM($I1005:BF1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BG1005) < $F1004, MIN(BH1000, $F1003, $F1004 - SUM($I1005:BG1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BH1005) < $F1004, MIN(BI1000, $F1003, $F1004 - SUM($I1005:BH1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BI1005) < $F1004, MIN(BJ1000, $F1003, $F1004 - SUM($I1005:BI1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BJ1005) < $F1004, MIN(BK1000, $F1003, $F1004 - SUM($I1005:BJ1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BK1005) < $F1004, MIN(BL1000, $F1003, $F1004 - SUM($I1005:BK1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BL1005) < $F1004, MIN(BM1000, $F1003, $F1004 - SUM($I1005:BL1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BM1005) < $F1004, MIN(BN1000, $F1003, $F1004 - SUM($I1005:BM1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BN1005) < $F1004, MIN(BO1000, $F1003, $F1004 - SUM($I1005:BN1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BO1005) < $F1004, MIN(BP1000, $F1003, $F1004 - SUM($I1005:BO1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BP1005) < $F1004, MIN(BQ1000, $F1003, $F1004 - SUM($I1005:BP1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BQ1005) < $F1004, MIN(BR1000, $F1003, $F1004 - SUM($I1005:BQ1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BR1005) < $F1004, MIN(BS1000, $F1003, $F1004 - SUM($I1005:BR1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BS1005) < $F1004, MIN(BT1000, $F1003, $F1004 - SUM($I1005:BS1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BT1005) < $F1004, MIN(BU1000, $F1003, $F1004 - SUM($I1005:BT1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BU1005) < $F1004, MIN(BV1000, $F1003, $F1004 - SUM($I1005:BU1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BV1005) < $F1004, MIN(BW1000, $F1003, $F1004 - SUM($I1005:BV1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BW1005) < $F1004, MIN(BX1000, $F1003, $F1004 - SUM($I1005:BW1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BX1005) < $F1004, MIN(BY1000, $F1003, $F1004 - SUM($I1005:BX1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BY1005) < $F1004, MIN(BZ1000, $F1003, $F1004 - SUM($I1005:BY1005)), 0)","v":0},{"$f":"IF(SUM($I1005:BZ1005) < $F1004, MIN(CA1000, $F1003, $F1004 - SUM($I1005:BZ1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CA1005) < $F1004, MIN(CB1000, $F1003, $F1004 - SUM($I1005:CA1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CB1005) < $F1004, MIN(CC1000, $F1003, $F1004 - SUM($I1005:CB1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CC1005) < $F1004, MIN(CD1000, $F1003, $F1004 - SUM($I1005:CC1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CD1005) < $F1004, MIN(CE1000, $F1003, $F1004 - SUM($I1005:CD1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CE1005) < $F1004, MIN(CF1000, $F1003, $F1004 - SUM($I1005:CE1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CF1005) < $F1004, MIN(CG1000, $F1003, $F1004 - SUM($I1005:CF1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CG1005) < $F1004, MIN(CH1000, $F1003, $F1004 - SUM($I1005:CG1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CH1005) < $F1004, MIN(CI1000, $F1003, $F1004 - SUM($I1005:CH1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CI1005) < $F1004, MIN(CJ1000, $F1003, $F1004 - SUM($I1005:CI1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CJ1005) < $F1004, MIN(CK1000, $F1003, $F1004 - SUM($I1005:CJ1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CK1005) < $F1004, MIN(CL1000, $F1003, $F1004 - SUM($I1005:CK1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CL1005) < $F1004, MIN(CM1000, $F1003, $F1004 - SUM($I1005:CL1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CM1005) < $F1004, MIN(CN1000, $F1003, $F1004 - SUM($I1005:CM1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CN1005) < $F1004, MIN(CO1000, $F1003, $F1004 - SUM($I1005:CN1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CO1005) < $F1004, MIN(CP1000, $F1003, $F1004 - SUM($I1005:CO1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CP1005) < $F1004, MIN(CQ1000, $F1003, $F1004 - SUM($I1005:CP1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CQ1005) < $F1004, MIN(CR1000, $F1003, $F1004 - SUM($I1005:CQ1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CR1005) < $F1004, MIN(CS1000, $F1003, $F1004 - SUM($I1005:CR1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CS1005) < $F1004, MIN(CT1000, $F1003, $F1004 - SUM($I1005:CS1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CT1005) < $F1004, MIN(CU1000, $F1003, $F1004 - SUM($I1005:CT1005)), 0)","v":0},{"$f":"IF(SUM($I1005:CU1005) < $F1004, MIN(CV1000, $F1003, $F1004 - SUM($I1005:CU1005)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F1005 < F1004, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K1000:$CV1000) < $F1004, MIN(J1000, $F1004 - SUM($I1007:I1007), $F1004 - SUM(K1000:$CV1000)), MIN(($F1004 - SUM($I1007:I1007)) / COUNTIF(J1005:$CV1005, \">0\"), J1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(L1000:$CV1000) < $F1004, MIN(K1000, $F1004 - SUM($I1007:J1007), $F1004 - SUM(L1000:$CV1000)), MIN(($F1004 - SUM($I1007:J1007)) / COUNTIF(K1005:$CV1005, \">0\"), K1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(M1000:$CV1000) < $F1004, MIN(L1000, $F1004 - SUM($I1007:K1007), $F1004 - SUM(M1000:$CV1000)), MIN(($F1004 - SUM($I1007:K1007)) / COUNTIF(L1005:$CV1005, \">0\"), L1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(N1000:$CV1000) < $F1004, MIN(M1000, $F1004 - SUM($I1007:L1007), $F1004 - SUM(N1000:$CV1000)), MIN(($F1004 - SUM($I1007:L1007)) / COUNTIF(M1005:$CV1005, \">0\"), M1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(O1000:$CV1000) < $F1004, MIN(N1000, $F1004 - SUM($I1007:M1007), $F1004 - SUM(O1000:$CV1000)), MIN(($F1004 - SUM($I1007:M1007)) / COUNTIF(N1005:$CV1005, \">0\"), N1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(P1000:$CV1000) < $F1004, MIN(O1000, $F1004 - SUM($I1007:N1007), $F1004 - SUM(P1000:$CV1000)), MIN(($F1004 - SUM($I1007:N1007)) / COUNTIF(O1005:$CV1005, \">0\"), O1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q1000:$CV1000) < $F1004, MIN(P1000, $F1004 - SUM($I1007:O1007), $F1004 - SUM(Q1000:$CV1000)), MIN(($F1004 - SUM($I1007:O1007)) / COUNTIF(P1005:$CV1005, \">0\"), P1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(R1000:$CV1000) < $F1004, MIN(Q1000, $F1004 - SUM($I1007:P1007), $F1004 - SUM(R1000:$CV1000)), MIN(($F1004 - SUM($I1007:P1007)) / COUNTIF(Q1005:$CV1005, \">0\"), Q1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(S1000:$CV1000) < $F1004, MIN(R1000, $F1004 - SUM($I1007:Q1007), $F1004 - SUM(S1000:$CV1000)), MIN(($F1004 - SUM($I1007:Q1007)) / COUNTIF(R1005:$CV1005, \">0\"), R1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(T1000:$CV1000) < $F1004, MIN(S1000, $F1004 - SUM($I1007:R1007), $F1004 - SUM(T1000:$CV1000)), MIN(($F1004 - SUM($I1007:R1007)) / COUNTIF(S1005:$CV1005, \">0\"), S1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(U1000:$CV1000) < $F1004, MIN(T1000, $F1004 - SUM($I1007:S1007), $F1004 - SUM(U1000:$CV1000)), MIN(($F1004 - SUM($I1007:S1007)) / COUNTIF(T1005:$CV1005, \">0\"), T1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(V1000:$CV1000) < $F1004, MIN(U1000, $F1004 - SUM($I1007:T1007), $F1004 - SUM(V1000:$CV1000)), MIN(($F1004 - SUM($I1007:T1007)) / COUNTIF(U1005:$CV1005, \">0\"), U1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(W1000:$CV1000) < $F1004, MIN(V1000, $F1004 - SUM($I1007:U1007), $F1004 - SUM(W1000:$CV1000)), MIN(($F1004 - SUM($I1007:U1007)) / COUNTIF(V1005:$CV1005, \">0\"), V1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(X1000:$CV1000) < $F1004, MIN(W1000, $F1004 - SUM($I1007:V1007), $F1004 - SUM(X1000:$CV1000)), MIN(($F1004 - SUM($I1007:V1007)) / COUNTIF(W1005:$CV1005, \">0\"), W1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y1000:$CV1000) < $F1004, MIN(X1000, $F1004 - SUM($I1007:W1007), $F1004 - SUM(Y1000:$CV1000)), MIN(($F1004 - SUM($I1007:W1007)) / COUNTIF(X1005:$CV1005, \">0\"), X1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z1000:$CV1000) < $F1004, MIN(Y1000, $F1004 - SUM($I1007:X1007), $F1004 - SUM(Z1000:$CV1000)), MIN(($F1004 - SUM($I1007:X1007)) / COUNTIF(Y1005:$CV1005, \">0\"), Y1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA1000:$CV1000) < $F1004, MIN(Z1000, $F1004 - SUM($I1007:Y1007), $F1004 - SUM(AA1000:$CV1000)), MIN(($F1004 - SUM($I1007:Y1007)) / COUNTIF(Z1005:$CV1005, \">0\"), Z1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB1000:$CV1000) < $F1004, MIN(AA1000, $F1004 - SUM($I1007:Z1007), $F1004 - SUM(AB1000:$CV1000)), MIN(($F1004 - SUM($I1007:Z1007)) / COUNTIF(AA1005:$CV1005, \">0\"), AA1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC1000:$CV1000) < $F1004, MIN(AB1000, $F1004 - SUM($I1007:AA1007), $F1004 - SUM(AC1000:$CV1000)), MIN(($F1004 - SUM($I1007:AA1007)) / COUNTIF(AB1005:$CV1005, \">0\"), AB1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD1000:$CV1000) < $F1004, MIN(AC1000, $F1004 - SUM($I1007:AB1007), $F1004 - SUM(AD1000:$CV1000)), MIN(($F1004 - SUM($I1007:AB1007)) / COUNTIF(AC1005:$CV1005, \">0\"), AC1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE1000:$CV1000) < $F1004, MIN(AD1000, $F1004 - SUM($I1007:AC1007), $F1004 - SUM(AE1000:$CV1000)), MIN(($F1004 - SUM($I1007:AC1007)) / COUNTIF(AD1005:$CV1005, \">0\"), AD1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF1000:$CV1000) < $F1004, MIN(AE1000, $F1004 - SUM($I1007:AD1007), $F1004 - SUM(AF1000:$CV1000)), MIN(($F1004 - SUM($I1007:AD1007)) / COUNTIF(AE1005:$CV1005, \">0\"), AE1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG1000:$CV1000) < $F1004, MIN(AF1000, $F1004 - SUM($I1007:AE1007), $F1004 - SUM(AG1000:$CV1000)), MIN(($F1004 - SUM($I1007:AE1007)) / COUNTIF(AF1005:$CV1005, \">0\"), AF1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH1000:$CV1000) < $F1004, MIN(AG1000, $F1004 - SUM($I1007:AF1007), $F1004 - SUM(AH1000:$CV1000)), MIN(($F1004 - SUM($I1007:AF1007)) / COUNTIF(AG1005:$CV1005, \">0\"), AG1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI1000:$CV1000) < $F1004, MIN(AH1000, $F1004 - SUM($I1007:AG1007), $F1004 - SUM(AI1000:$CV1000)), MIN(($F1004 - SUM($I1007:AG1007)) / COUNTIF(AH1005:$CV1005, \">0\"), AH1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ1000:$CV1000) < $F1004, MIN(AI1000, $F1004 - SUM($I1007:AH1007), $F1004 - SUM(AJ1000:$CV1000)), MIN(($F1004 - SUM($I1007:AH1007)) / COUNTIF(AI1005:$CV1005, \">0\"), AI1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK1000:$CV1000) < $F1004, MIN(AJ1000, $F1004 - SUM($I1007:AI1007), $F1004 - SUM(AK1000:$CV1000)), MIN(($F1004 - SUM($I1007:AI1007)) / COUNTIF(AJ1005:$CV1005, \">0\"), AJ1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL1000:$CV1000) < $F1004, MIN(AK1000, $F1004 - SUM($I1007:AJ1007), $F1004 - SUM(AL1000:$CV1000)), MIN(($F1004 - SUM($I1007:AJ1007)) / COUNTIF(AK1005:$CV1005, \">0\"), AK1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM1000:$CV1000) < $F1004, MIN(AL1000, $F1004 - SUM($I1007:AK1007), $F1004 - SUM(AM1000:$CV1000)), MIN(($F1004 - SUM($I1007:AK1007)) / COUNTIF(AL1005:$CV1005, \">0\"), AL1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN1000:$CV1000) < $F1004, MIN(AM1000, $F1004 - SUM($I1007:AL1007), $F1004 - SUM(AN1000:$CV1000)), MIN(($F1004 - SUM($I1007:AL1007)) / COUNTIF(AM1005:$CV1005, \">0\"), AM1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO1000:$CV1000) < $F1004, MIN(AN1000, $F1004 - SUM($I1007:AM1007), $F1004 - SUM(AO1000:$CV1000)), MIN(($F1004 - SUM($I1007:AM1007)) / COUNTIF(AN1005:$CV1005, \">0\"), AN1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP1000:$CV1000) < $F1004, MIN(AO1000, $F1004 - SUM($I1007:AN1007), $F1004 - SUM(AP1000:$CV1000)), MIN(($F1004 - SUM($I1007:AN1007)) / COUNTIF(AO1005:$CV1005, \">0\"), AO1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ1000:$CV1000) < $F1004, MIN(AP1000, $F1004 - SUM($I1007:AO1007), $F1004 - SUM(AQ1000:$CV1000)), MIN(($F1004 - SUM($I1007:AO1007)) / COUNTIF(AP1005:$CV1005, \">0\"), AP1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR1000:$CV1000) < $F1004, MIN(AQ1000, $F1004 - SUM($I1007:AP1007), $F1004 - SUM(AR1000:$CV1000)), MIN(($F1004 - SUM($I1007:AP1007)) / COUNTIF(AQ1005:$CV1005, \">0\"), AQ1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS1000:$CV1000) < $F1004, MIN(AR1000, $F1004 - SUM($I1007:AQ1007), $F1004 - SUM(AS1000:$CV1000)), MIN(($F1004 - SUM($I1007:AQ1007)) / COUNTIF(AR1005:$CV1005, \">0\"), AR1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT1000:$CV1000) < $F1004, MIN(AS1000, $F1004 - SUM($I1007:AR1007), $F1004 - SUM(AT1000:$CV1000)), MIN(($F1004 - SUM($I1007:AR1007)) / COUNTIF(AS1005:$CV1005, \">0\"), AS1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU1000:$CV1000) < $F1004, MIN(AT1000, $F1004 - SUM($I1007:AS1007), $F1004 - SUM(AU1000:$CV1000)), MIN(($F1004 - SUM($I1007:AS1007)) / COUNTIF(AT1005:$CV1005, \">0\"), AT1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV1000:$CV1000) < $F1004, MIN(AU1000, $F1004 - SUM($I1007:AT1007), $F1004 - SUM(AV1000:$CV1000)), MIN(($F1004 - SUM($I1007:AT1007)) / COUNTIF(AU1005:$CV1005, \">0\"), AU1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW1000:$CV1000) < $F1004, MIN(AV1000, $F1004 - SUM($I1007:AU1007), $F1004 - SUM(AW1000:$CV1000)), MIN(($F1004 - SUM($I1007:AU1007)) / COUNTIF(AV1005:$CV1005, \">0\"), AV1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX1000:$CV1000) < $F1004, MIN(AW1000, $F1004 - SUM($I1007:AV1007), $F1004 - SUM(AX1000:$CV1000)), MIN(($F1004 - SUM($I1007:AV1007)) / COUNTIF(AW1005:$CV1005, \">0\"), AW1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY1000:$CV1000) < $F1004, MIN(AX1000, $F1004 - SUM($I1007:AW1007), $F1004 - SUM(AY1000:$CV1000)), MIN(($F1004 - SUM($I1007:AW1007)) / COUNTIF(AX1005:$CV1005, \">0\"), AX1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ1000:$CV1000) < $F1004, MIN(AY1000, $F1004 - SUM($I1007:AX1007), $F1004 - SUM(AZ1000:$CV1000)), MIN(($F1004 - SUM($I1007:AX1007)) / COUNTIF(AY1005:$CV1005, \">0\"), AY1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA1000:$CV1000) < $F1004, MIN(AZ1000, $F1004 - SUM($I1007:AY1007), $F1004 - SUM(BA1000:$CV1000)), MIN(($F1004 - SUM($I1007:AY1007)) / COUNTIF(AZ1005:$CV1005, \">0\"), AZ1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB1000:$CV1000) < $F1004, MIN(BA1000, $F1004 - SUM($I1007:AZ1007), $F1004 - SUM(BB1000:$CV1000)), MIN(($F1004 - SUM($I1007:AZ1007)) / COUNTIF(BA1005:$CV1005, \">0\"), BA1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC1000:$CV1000) < $F1004, MIN(BB1000, $F1004 - SUM($I1007:BA1007), $F1004 - SUM(BC1000:$CV1000)), MIN(($F1004 - SUM($I1007:BA1007)) / COUNTIF(BB1005:$CV1005, \">0\"), BB1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD1000:$CV1000) < $F1004, MIN(BC1000, $F1004 - SUM($I1007:BB1007), $F1004 - SUM(BD1000:$CV1000)), MIN(($F1004 - SUM($I1007:BB1007)) / COUNTIF(BC1005:$CV1005, \">0\"), BC1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE1000:$CV1000) < $F1004, MIN(BD1000, $F1004 - SUM($I1007:BC1007), $F1004 - SUM(BE1000:$CV1000)), MIN(($F1004 - SUM($I1007:BC1007)) / COUNTIF(BD1005:$CV1005, \">0\"), BD1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF1000:$CV1000) < $F1004, MIN(BE1000, $F1004 - SUM($I1007:BD1007), $F1004 - SUM(BF1000:$CV1000)), MIN(($F1004 - SUM($I1007:BD1007)) / COUNTIF(BE1005:$CV1005, \">0\"), BE1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG1000:$CV1000) < $F1004, MIN(BF1000, $F1004 - SUM($I1007:BE1007), $F1004 - SUM(BG1000:$CV1000)), MIN(($F1004 - SUM($I1007:BE1007)) / COUNTIF(BF1005:$CV1005, \">0\"), BF1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH1000:$CV1000) < $F1004, MIN(BG1000, $F1004 - SUM($I1007:BF1007), $F1004 - SUM(BH1000:$CV1000)), MIN(($F1004 - SUM($I1007:BF1007)) / COUNTIF(BG1005:$CV1005, \">0\"), BG1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI1000:$CV1000) < $F1004, MIN(BH1000, $F1004 - SUM($I1007:BG1007), $F1004 - SUM(BI1000:$CV1000)), MIN(($F1004 - SUM($I1007:BG1007)) / COUNTIF(BH1005:$CV1005, \">0\"), BH1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ1000:$CV1000) < $F1004, MIN(BI1000, $F1004 - SUM($I1007:BH1007), $F1004 - SUM(BJ1000:$CV1000)), MIN(($F1004 - SUM($I1007:BH1007)) / COUNTIF(BI1005:$CV1005, \">0\"), BI1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK1000:$CV1000) < $F1004, MIN(BJ1000, $F1004 - SUM($I1007:BI1007), $F1004 - SUM(BK1000:$CV1000)), MIN(($F1004 - SUM($I1007:BI1007)) / COUNTIF(BJ1005:$CV1005, \">0\"), BJ1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL1000:$CV1000) < $F1004, MIN(BK1000, $F1004 - SUM($I1007:BJ1007), $F1004 - SUM(BL1000:$CV1000)), MIN(($F1004 - SUM($I1007:BJ1007)) / COUNTIF(BK1005:$CV1005, \">0\"), BK1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM1000:$CV1000) < $F1004, MIN(BL1000, $F1004 - SUM($I1007:BK1007), $F1004 - SUM(BM1000:$CV1000)), MIN(($F1004 - SUM($I1007:BK1007)) / COUNTIF(BL1005:$CV1005, \">0\"), BL1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN1000:$CV1000) < $F1004, MIN(BM1000, $F1004 - SUM($I1007:BL1007), $F1004 - SUM(BN1000:$CV1000)), MIN(($F1004 - SUM($I1007:BL1007)) / COUNTIF(BM1005:$CV1005, \">0\"), BM1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO1000:$CV1000) < $F1004, MIN(BN1000, $F1004 - SUM($I1007:BM1007), $F1004 - SUM(BO1000:$CV1000)), MIN(($F1004 - SUM($I1007:BM1007)) / COUNTIF(BN1005:$CV1005, \">0\"), BN1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP1000:$CV1000) < $F1004, MIN(BO1000, $F1004 - SUM($I1007:BN1007), $F1004 - SUM(BP1000:$CV1000)), MIN(($F1004 - SUM($I1007:BN1007)) / COUNTIF(BO1005:$CV1005, \">0\"), BO1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ1000:$CV1000) < $F1004, MIN(BP1000, $F1004 - SUM($I1007:BO1007), $F1004 - SUM(BQ1000:$CV1000)), MIN(($F1004 - SUM($I1007:BO1007)) / COUNTIF(BP1005:$CV1005, \">0\"), BP1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR1000:$CV1000) < $F1004, MIN(BQ1000, $F1004 - SUM($I1007:BP1007), $F1004 - SUM(BR1000:$CV1000)), MIN(($F1004 - SUM($I1007:BP1007)) / COUNTIF(BQ1005:$CV1005, \">0\"), BQ1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS1000:$CV1000) < $F1004, MIN(BR1000, $F1004 - SUM($I1007:BQ1007), $F1004 - SUM(BS1000:$CV1000)), MIN(($F1004 - SUM($I1007:BQ1007)) / COUNTIF(BR1005:$CV1005, \">0\"), BR1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT1000:$CV1000) < $F1004, MIN(BS1000, $F1004 - SUM($I1007:BR1007), $F1004 - SUM(BT1000:$CV1000)), MIN(($F1004 - SUM($I1007:BR1007)) / COUNTIF(BS1005:$CV1005, \">0\"), BS1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU1000:$CV1000) < $F1004, MIN(BT1000, $F1004 - SUM($I1007:BS1007), $F1004 - SUM(BU1000:$CV1000)), MIN(($F1004 - SUM($I1007:BS1007)) / COUNTIF(BT1005:$CV1005, \">0\"), BT1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV1000:$CV1000) < $F1004, MIN(BU1000, $F1004 - SUM($I1007:BT1007), $F1004 - SUM(BV1000:$CV1000)), MIN(($F1004 - SUM($I1007:BT1007)) / COUNTIF(BU1005:$CV1005, \">0\"), BU1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW1000:$CV1000) < $F1004, MIN(BV1000, $F1004 - SUM($I1007:BU1007), $F1004 - SUM(BW1000:$CV1000)), MIN(($F1004 - SUM($I1007:BU1007)) / COUNTIF(BV1005:$CV1005, \">0\"), BV1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX1000:$CV1000) < $F1004, MIN(BW1000, $F1004 - SUM($I1007:BV1007), $F1004 - SUM(BX1000:$CV1000)), MIN(($F1004 - SUM($I1007:BV1007)) / COUNTIF(BW1005:$CV1005, \">0\"), BW1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY1000:$CV1000) < $F1004, MIN(BX1000, $F1004 - SUM($I1007:BW1007), $F1004 - SUM(BY1000:$CV1000)), MIN(($F1004 - SUM($I1007:BW1007)) / COUNTIF(BX1005:$CV1005, \">0\"), BX1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ1000:$CV1000) < $F1004, MIN(BY1000, $F1004 - SUM($I1007:BX1007), $F1004 - SUM(BZ1000:$CV1000)), MIN(($F1004 - SUM($I1007:BX1007)) / COUNTIF(BY1005:$CV1005, \">0\"), BY1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA1000:$CV1000) < $F1004, MIN(BZ1000, $F1004 - SUM($I1007:BY1007), $F1004 - SUM(CA1000:$CV1000)), MIN(($F1004 - SUM($I1007:BY1007)) / COUNTIF(BZ1005:$CV1005, \">0\"), BZ1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB1000:$CV1000) < $F1004, MIN(CA1000, $F1004 - SUM($I1007:BZ1007), $F1004 - SUM(CB1000:$CV1000)), MIN(($F1004 - SUM($I1007:BZ1007)) / COUNTIF(CA1005:$CV1005, \">0\"), CA1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC1000:$CV1000) < $F1004, MIN(CB1000, $F1004 - SUM($I1007:CA1007), $F1004 - SUM(CC1000:$CV1000)), MIN(($F1004 - SUM($I1007:CA1007)) / COUNTIF(CB1005:$CV1005, \">0\"), CB1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD1000:$CV1000) < $F1004, MIN(CC1000, $F1004 - SUM($I1007:CB1007), $F1004 - SUM(CD1000:$CV1000)), MIN(($F1004 - SUM($I1007:CB1007)) / COUNTIF(CC1005:$CV1005, \">0\"), CC1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE1000:$CV1000) < $F1004, MIN(CD1000, $F1004 - SUM($I1007:CC1007), $F1004 - SUM(CE1000:$CV1000)), MIN(($F1004 - SUM($I1007:CC1007)) / COUNTIF(CD1005:$CV1005, \">0\"), CD1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF1000:$CV1000) < $F1004, MIN(CE1000, $F1004 - SUM($I1007:CD1007), $F1004 - SUM(CF1000:$CV1000)), MIN(($F1004 - SUM($I1007:CD1007)) / COUNTIF(CE1005:$CV1005, \">0\"), CE1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG1000:$CV1000) < $F1004, MIN(CF1000, $F1004 - SUM($I1007:CE1007), $F1004 - SUM(CG1000:$CV1000)), MIN(($F1004 - SUM($I1007:CE1007)) / COUNTIF(CF1005:$CV1005, \">0\"), CF1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH1000:$CV1000) < $F1004, MIN(CG1000, $F1004 - SUM($I1007:CF1007), $F1004 - SUM(CH1000:$CV1000)), MIN(($F1004 - SUM($I1007:CF1007)) / COUNTIF(CG1005:$CV1005, \">0\"), CG1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI1000:$CV1000) < $F1004, MIN(CH1000, $F1004 - SUM($I1007:CG1007), $F1004 - SUM(CI1000:$CV1000)), MIN(($F1004 - SUM($I1007:CG1007)) / COUNTIF(CH1005:$CV1005, \">0\"), CH1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ1000:$CV1000) < $F1004, MIN(CI1000, $F1004 - SUM($I1007:CH1007), $F1004 - SUM(CJ1000:$CV1000)), MIN(($F1004 - SUM($I1007:CH1007)) / COUNTIF(CI1005:$CV1005, \">0\"), CI1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK1000:$CV1000) < $F1004, MIN(CJ1000, $F1004 - SUM($I1007:CI1007), $F1004 - SUM(CK1000:$CV1000)), MIN(($F1004 - SUM($I1007:CI1007)) / COUNTIF(CJ1005:$CV1005, \">0\"), CJ1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL1000:$CV1000) < $F1004, MIN(CK1000, $F1004 - SUM($I1007:CJ1007), $F1004 - SUM(CL1000:$CV1000)), MIN(($F1004 - SUM($I1007:CJ1007)) / COUNTIF(CK1005:$CV1005, \">0\"), CK1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM1000:$CV1000) < $F1004, MIN(CL1000, $F1004 - SUM($I1007:CK1007), $F1004 - SUM(CM1000:$CV1000)), MIN(($F1004 - SUM($I1007:CK1007)) / COUNTIF(CL1005:$CV1005, \">0\"), CL1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN1000:$CV1000) < $F1004, MIN(CM1000, $F1004 - SUM($I1007:CL1007), $F1004 - SUM(CN1000:$CV1000)), MIN(($F1004 - SUM($I1007:CL1007)) / COUNTIF(CM1005:$CV1005, \">0\"), CM1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO1000:$CV1000) < $F1004, MIN(CN1000, $F1004 - SUM($I1007:CM1007), $F1004 - SUM(CO1000:$CV1000)), MIN(($F1004 - SUM($I1007:CM1007)) / COUNTIF(CN1005:$CV1005, \">0\"), CN1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP1000:$CV1000) < $F1004, MIN(CO1000, $F1004 - SUM($I1007:CN1007), $F1004 - SUM(CP1000:$CV1000)), MIN(($F1004 - SUM($I1007:CN1007)) / COUNTIF(CO1005:$CV1005, \">0\"), CO1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ1000:$CV1000) < $F1004, MIN(CP1000, $F1004 - SUM($I1007:CO1007), $F1004 - SUM(CQ1000:$CV1000)), MIN(($F1004 - SUM($I1007:CO1007)) / COUNTIF(CP1005:$CV1005, \">0\"), CP1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR1000:$CV1000) < $F1004, MIN(CQ1000, $F1004 - SUM($I1007:CP1007), $F1004 - SUM(CR1000:$CV1000)), MIN(($F1004 - SUM($I1007:CP1007)) / COUNTIF(CQ1005:$CV1005, \">0\"), CQ1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS1000:$CV1000) < $F1004, MIN(CR1000, $F1004 - SUM($I1007:CQ1007), $F1004 - SUM(CS1000:$CV1000)), MIN(($F1004 - SUM($I1007:CQ1007)) / COUNTIF(CR1005:$CV1005, \">0\"), CR1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT1000:$CV1000) < $F1004, MIN(CS1000, $F1004 - SUM($I1007:CR1007), $F1004 - SUM(CT1000:$CV1000)), MIN(($F1004 - SUM($I1007:CR1007)) / COUNTIF(CS1005:$CV1005, \">0\"), CS1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU1000:$CV1000) < $F1004, MIN(CT1000, $F1004 - SUM($I1007:CS1007), $F1004 - SUM(CU1000:$CV1000)), MIN(($F1004 - SUM($I1007:CS1007)) / COUNTIF(CT1005:$CV1005, \">0\"), CT1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV1000:$CV1000) < $F1004, MIN(CU1000, $F1004 - SUM($I1007:CT1007), $F1004 - SUM(CV1000:$CV1000)), MIN(($F1004 - SUM($I1007:CT1007)) / COUNTIF(CU1005:$CV1005, \">0\"), CU1000)) * $F1006, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV1000:CV1000) < $F1004, MIN(CV1000, $F1004 - SUM($I1007:CU1007), $F1004 - SUM($CV1000:CV1000)), MIN(($F1004 - SUM($I1007:CU1007)) / COUNTIF(CV1005:$CV1005, \">0\"), CV1000)) * $F1006, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J1008:CV1008)","v":0},"mmcf",null,null,{"$f":"IF($F1006 = 0, J1005, J1007)","v":0},{"$f":"IF($F1006 = 0, K1005, K1007)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1006 = 0, BW1005, BW1007)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J1008 > 0, $F1002, 0)","v":0},{"$f":"IF(K1008 > 0, $F1002, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW1008 > 0, $F1002, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 18"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J1012:CV1012)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972 - J984 - J996 - J1008, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972 - K984 - K996 - K1008, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972 - BW984 - BW996 - BW1008, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J1013:CV1013)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I1012:I1012) = 0, J1012 > 0), J1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:J1012) = 0, K1012 > 0), K1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:K1012) = 0, L1012 > 0), L1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:L1012) = 0, M1012 > 0), M1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:M1012) = 0, N1012 > 0), N1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:N1012) = 0, O1012 > 0), O1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:O1012) = 0, P1012 > 0), P1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:P1012) = 0, Q1012 > 0), Q1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:Q1012) = 0, R1012 > 0), R1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:R1012) = 0, S1012 > 0), S1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:S1012) = 0, T1012 > 0), T1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:T1012) = 0, U1012 > 0), U1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:U1012) = 0, V1012 > 0), V1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:V1012) = 0, W1012 > 0), W1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:W1012) = 0, X1012 > 0), X1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:X1012) = 0, Y1012 > 0), Y1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:Y1012) = 0, Z1012 > 0), Z1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:Z1012) = 0, AA1012 > 0), AA1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AA1012) = 0, AB1012 > 0), AB1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AB1012) = 0, AC1012 > 0), AC1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AC1012) = 0, AD1012 > 0), AD1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AD1012) = 0, AE1012 > 0), AE1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AE1012) = 0, AF1012 > 0), AF1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AF1012) = 0, AG1012 > 0), AG1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AG1012) = 0, AH1012 > 0), AH1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AH1012) = 0, AI1012 > 0), AI1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AI1012) = 0, AJ1012 > 0), AJ1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AJ1012) = 0, AK1012 > 0), AK1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AK1012) = 0, AL1012 > 0), AL1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AL1012) = 0, AM1012 > 0), AM1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AM1012) = 0, AN1012 > 0), AN1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AN1012) = 0, AO1012 > 0), AO1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AO1012) = 0, AP1012 > 0), AP1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AP1012) = 0, AQ1012 > 0), AQ1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AQ1012) = 0, AR1012 > 0), AR1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AR1012) = 0, AS1012 > 0), AS1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AS1012) = 0, AT1012 > 0), AT1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AT1012) = 0, AU1012 > 0), AU1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AU1012) = 0, AV1012 > 0), AV1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AV1012) = 0, AW1012 > 0), AW1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AW1012) = 0, AX1012 > 0), AX1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AX1012) = 0, AY1012 > 0), AY1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AY1012) = 0, AZ1012 > 0), AZ1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:AZ1012) = 0, BA1012 > 0), BA1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BA1012) = 0, BB1012 > 0), BB1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BB1012) = 0, BC1012 > 0), BC1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BC1012) = 0, BD1012 > 0), BD1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BD1012) = 0, BE1012 > 0), BE1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BE1012) = 0, BF1012 > 0), BF1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BF1012) = 0, BG1012 > 0), BG1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BG1012) = 0, BH1012 > 0), BH1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BH1012) = 0, BI1012 > 0), BI1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BI1012) = 0, BJ1012 > 0), BJ1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BJ1012) = 0, BK1012 > 0), BK1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BK1012) = 0, BL1012 > 0), BL1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BL1012) = 0, BM1012 > 0), BM1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BM1012) = 0, BN1012 > 0), BN1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BN1012) = 0, BO1012 > 0), BO1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BO1012) = 0, BP1012 > 0), BP1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BP1012) = 0, BQ1012 > 0), BQ1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BQ1012) = 0, BR1012 > 0), BR1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BR1012) = 0, BS1012 > 0), BS1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BS1012) = 0, BT1012 > 0), BT1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BT1012) = 0, BU1012 > 0), BU1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BU1012) = 0, BV1012 > 0), BV1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BV1012) = 0, BW1012 > 0), BW1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BW1012) = 0, BX1012 > 0), BX1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BX1012) = 0, BY1012 > 0), BY1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BY1012) = 0, BZ1012 > 0), BZ1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:BZ1012) = 0, CA1012 > 0), CA1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CA1012) = 0, CB1012 > 0), CB1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CB1012) = 0, CC1012 > 0), CC1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CC1012) = 0, CD1012 > 0), CD1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CD1012) = 0, CE1012 > 0), CE1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CE1012) = 0, CF1012 > 0), CF1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CF1012) = 0, CG1012 > 0), CG1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CG1012) = 0, CH1012 > 0), CH1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CH1012) = 0, CI1012 > 0), CI1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CI1012) = 0, CJ1012 > 0), CJ1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CJ1012) = 0, CK1012 > 0), CK1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CK1012) = 0, CL1012 > 0), CL1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CL1012) = 0, CM1012 > 0), CM1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CM1012) = 0, CN1012 > 0), CN1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CN1012) = 0, CO1012 > 0), CO1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CO1012) = 0, CP1012 > 0), CP1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CP1012) = 0, CQ1012 > 0), CQ1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CQ1012) = 0, CR1012 > 0), CR1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CR1012) = 0, CS1012 > 0), CS1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CS1012) = 0, CT1012 > 0), CT1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CT1012) = 0, CU1012 > 0), CU1012, 0)","v":0},{"$f":"IF(AND(SUM($I1012:CU1012) = 0, CV1012 > 0), CV1012, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J1014:CV1014)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J1013 / $F$800, $F1012 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K1013 / $F$800, $F1012 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW1013 / $F$800, $F1012 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F1014","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F1014","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J1017:CV1017)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I1017:I1017) < $F1016, MIN(J1012, $F1015, $F1016 - SUM($I1017:I1017)), 0)","v":0},{"$f":"IF(SUM($I1017:J1017) < $F1016, MIN(K1012, $F1015, $F1016 - SUM($I1017:J1017)), 0)","v":0},{"$f":"IF(SUM($I1017:K1017) < $F1016, MIN(L1012, $F1015, $F1016 - SUM($I1017:K1017)), 0)","v":0},{"$f":"IF(SUM($I1017:L1017) < $F1016, MIN(M1012, $F1015, $F1016 - SUM($I1017:L1017)), 0)","v":0},{"$f":"IF(SUM($I1017:M1017) < $F1016, MIN(N1012, $F1015, $F1016 - SUM($I1017:M1017)), 0)","v":0},{"$f":"IF(SUM($I1017:N1017) < $F1016, MIN(O1012, $F1015, $F1016 - SUM($I1017:N1017)), 0)","v":0},{"$f":"IF(SUM($I1017:O1017) < $F1016, MIN(P1012, $F1015, $F1016 - SUM($I1017:O1017)), 0)","v":0},{"$f":"IF(SUM($I1017:P1017) < $F1016, MIN(Q1012, $F1015, $F1016 - SUM($I1017:P1017)), 0)","v":0},{"$f":"IF(SUM($I1017:Q1017) < $F1016, MIN(R1012, $F1015, $F1016 - SUM($I1017:Q1017)), 0)","v":0},{"$f":"IF(SUM($I1017:R1017) < $F1016, MIN(S1012, $F1015, $F1016 - SUM($I1017:R1017)), 0)","v":0},{"$f":"IF(SUM($I1017:S1017) < $F1016, MIN(T1012, $F1015, $F1016 - SUM($I1017:S1017)), 0)","v":0},{"$f":"IF(SUM($I1017:T1017) < $F1016, MIN(U1012, $F1015, $F1016 - SUM($I1017:T1017)), 0)","v":0},{"$f":"IF(SUM($I1017:U1017) < $F1016, MIN(V1012, $F1015, $F1016 - SUM($I1017:U1017)), 0)","v":0},{"$f":"IF(SUM($I1017:V1017) < $F1016, MIN(W1012, $F1015, $F1016 - SUM($I1017:V1017)), 0)","v":0},{"$f":"IF(SUM($I1017:W1017) < $F1016, MIN(X1012, $F1015, $F1016 - SUM($I1017:W1017)), 0)","v":0},{"$f":"IF(SUM($I1017:X1017) < $F1016, MIN(Y1012, $F1015, $F1016 - SUM($I1017:X1017)), 0)","v":0},{"$f":"IF(SUM($I1017:Y1017) < $F1016, MIN(Z1012, $F1015, $F1016 - SUM($I1017:Y1017)), 0)","v":0},{"$f":"IF(SUM($I1017:Z1017) < $F1016, MIN(AA1012, $F1015, $F1016 - SUM($I1017:Z1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AA1017) < $F1016, MIN(AB1012, $F1015, $F1016 - SUM($I1017:AA1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AB1017) < $F1016, MIN(AC1012, $F1015, $F1016 - SUM($I1017:AB1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AC1017) < $F1016, MIN(AD1012, $F1015, $F1016 - SUM($I1017:AC1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AD1017) < $F1016, MIN(AE1012, $F1015, $F1016 - SUM($I1017:AD1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AE1017) < $F1016, MIN(AF1012, $F1015, $F1016 - SUM($I1017:AE1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AF1017) < $F1016, MIN(AG1012, $F1015, $F1016 - SUM($I1017:AF1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AG1017) < $F1016, MIN(AH1012, $F1015, $F1016 - SUM($I1017:AG1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AH1017) < $F1016, MIN(AI1012, $F1015, $F1016 - SUM($I1017:AH1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AI1017) < $F1016, MIN(AJ1012, $F1015, $F1016 - SUM($I1017:AI1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AJ1017) < $F1016, MIN(AK1012, $F1015, $F1016 - SUM($I1017:AJ1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AK1017) < $F1016, MIN(AL1012, $F1015, $F1016 - SUM($I1017:AK1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AL1017) < $F1016, MIN(AM1012, $F1015, $F1016 - SUM($I1017:AL1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AM1017) < $F1016, MIN(AN1012, $F1015, $F1016 - SUM($I1017:AM1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AN1017) < $F1016, MIN(AO1012, $F1015, $F1016 - SUM($I1017:AN1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AO1017) < $F1016, MIN(AP1012, $F1015, $F1016 - SUM($I1017:AO1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AP1017) < $F1016, MIN(AQ1012, $F1015, $F1016 - SUM($I1017:AP1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AQ1017) < $F1016, MIN(AR1012, $F1015, $F1016 - SUM($I1017:AQ1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AR1017) < $F1016, MIN(AS1012, $F1015, $F1016 - SUM($I1017:AR1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AS1017) < $F1016, MIN(AT1012, $F1015, $F1016 - SUM($I1017:AS1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AT1017) < $F1016, MIN(AU1012, $F1015, $F1016 - SUM($I1017:AT1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AU1017) < $F1016, MIN(AV1012, $F1015, $F1016 - SUM($I1017:AU1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AV1017) < $F1016, MIN(AW1012, $F1015, $F1016 - SUM($I1017:AV1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AW1017) < $F1016, MIN(AX1012, $F1015, $F1016 - SUM($I1017:AW1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AX1017) < $F1016, MIN(AY1012, $F1015, $F1016 - SUM($I1017:AX1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AY1017) < $F1016, MIN(AZ1012, $F1015, $F1016 - SUM($I1017:AY1017)), 0)","v":0},{"$f":"IF(SUM($I1017:AZ1017) < $F1016, MIN(BA1012, $F1015, $F1016 - SUM($I1017:AZ1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BA1017) < $F1016, MIN(BB1012, $F1015, $F1016 - SUM($I1017:BA1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BB1017) < $F1016, MIN(BC1012, $F1015, $F1016 - SUM($I1017:BB1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BC1017) < $F1016, MIN(BD1012, $F1015, $F1016 - SUM($I1017:BC1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BD1017) < $F1016, MIN(BE1012, $F1015, $F1016 - SUM($I1017:BD1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BE1017) < $F1016, MIN(BF1012, $F1015, $F1016 - SUM($I1017:BE1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BF1017) < $F1016, MIN(BG1012, $F1015, $F1016 - SUM($I1017:BF1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BG1017) < $F1016, MIN(BH1012, $F1015, $F1016 - SUM($I1017:BG1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BH1017) < $F1016, MIN(BI1012, $F1015, $F1016 - SUM($I1017:BH1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BI1017) < $F1016, MIN(BJ1012, $F1015, $F1016 - SUM($I1017:BI1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BJ1017) < $F1016, MIN(BK1012, $F1015, $F1016 - SUM($I1017:BJ1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BK1017) < $F1016, MIN(BL1012, $F1015, $F1016 - SUM($I1017:BK1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BL1017) < $F1016, MIN(BM1012, $F1015, $F1016 - SUM($I1017:BL1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BM1017) < $F1016, MIN(BN1012, $F1015, $F1016 - SUM($I1017:BM1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BN1017) < $F1016, MIN(BO1012, $F1015, $F1016 - SUM($I1017:BN1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BO1017) < $F1016, MIN(BP1012, $F1015, $F1016 - SUM($I1017:BO1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BP1017) < $F1016, MIN(BQ1012, $F1015, $F1016 - SUM($I1017:BP1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BQ1017) < $F1016, MIN(BR1012, $F1015, $F1016 - SUM($I1017:BQ1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BR1017) < $F1016, MIN(BS1012, $F1015, $F1016 - SUM($I1017:BR1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BS1017) < $F1016, MIN(BT1012, $F1015, $F1016 - SUM($I1017:BS1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BT1017) < $F1016, MIN(BU1012, $F1015, $F1016 - SUM($I1017:BT1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BU1017) < $F1016, MIN(BV1012, $F1015, $F1016 - SUM($I1017:BU1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BV1017) < $F1016, MIN(BW1012, $F1015, $F1016 - SUM($I1017:BV1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BW1017) < $F1016, MIN(BX1012, $F1015, $F1016 - SUM($I1017:BW1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BX1017) < $F1016, MIN(BY1012, $F1015, $F1016 - SUM($I1017:BX1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BY1017) < $F1016, MIN(BZ1012, $F1015, $F1016 - SUM($I1017:BY1017)), 0)","v":0},{"$f":"IF(SUM($I1017:BZ1017) < $F1016, MIN(CA1012, $F1015, $F1016 - SUM($I1017:BZ1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CA1017) < $F1016, MIN(CB1012, $F1015, $F1016 - SUM($I1017:CA1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CB1017) < $F1016, MIN(CC1012, $F1015, $F1016 - SUM($I1017:CB1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CC1017) < $F1016, MIN(CD1012, $F1015, $F1016 - SUM($I1017:CC1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CD1017) < $F1016, MIN(CE1012, $F1015, $F1016 - SUM($I1017:CD1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CE1017) < $F1016, MIN(CF1012, $F1015, $F1016 - SUM($I1017:CE1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CF1017) < $F1016, MIN(CG1012, $F1015, $F1016 - SUM($I1017:CF1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CG1017) < $F1016, MIN(CH1012, $F1015, $F1016 - SUM($I1017:CG1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CH1017) < $F1016, MIN(CI1012, $F1015, $F1016 - SUM($I1017:CH1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CI1017) < $F1016, MIN(CJ1012, $F1015, $F1016 - SUM($I1017:CI1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CJ1017) < $F1016, MIN(CK1012, $F1015, $F1016 - SUM($I1017:CJ1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CK1017) < $F1016, MIN(CL1012, $F1015, $F1016 - SUM($I1017:CK1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CL1017) < $F1016, MIN(CM1012, $F1015, $F1016 - SUM($I1017:CL1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CM1017) < $F1016, MIN(CN1012, $F1015, $F1016 - SUM($I1017:CM1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CN1017) < $F1016, MIN(CO1012, $F1015, $F1016 - SUM($I1017:CN1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CO1017) < $F1016, MIN(CP1012, $F1015, $F1016 - SUM($I1017:CO1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CP1017) < $F1016, MIN(CQ1012, $F1015, $F1016 - SUM($I1017:CP1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CQ1017) < $F1016, MIN(CR1012, $F1015, $F1016 - SUM($I1017:CQ1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CR1017) < $F1016, MIN(CS1012, $F1015, $F1016 - SUM($I1017:CR1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CS1017) < $F1016, MIN(CT1012, $F1015, $F1016 - SUM($I1017:CS1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CT1017) < $F1016, MIN(CU1012, $F1015, $F1016 - SUM($I1017:CT1017)), 0)","v":0},{"$f":"IF(SUM($I1017:CU1017) < $F1016, MIN(CV1012, $F1015, $F1016 - SUM($I1017:CU1017)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F1017 < F1016, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K1012:$CV1012) < $F1016, MIN(J1012, $F1016 - SUM($I1019:I1019), $F1016 - SUM(K1012:$CV1012)), MIN(($F1016 - SUM($I1019:I1019)) / COUNTIF(J1017:$CV1017, \">0\"), J1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(L1012:$CV1012) < $F1016, MIN(K1012, $F1016 - SUM($I1019:J1019), $F1016 - SUM(L1012:$CV1012)), MIN(($F1016 - SUM($I1019:J1019)) / COUNTIF(K1017:$CV1017, \">0\"), K1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(M1012:$CV1012) < $F1016, MIN(L1012, $F1016 - SUM($I1019:K1019), $F1016 - SUM(M1012:$CV1012)), MIN(($F1016 - SUM($I1019:K1019)) / COUNTIF(L1017:$CV1017, \">0\"), L1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(N1012:$CV1012) < $F1016, MIN(M1012, $F1016 - SUM($I1019:L1019), $F1016 - SUM(N1012:$CV1012)), MIN(($F1016 - SUM($I1019:L1019)) / COUNTIF(M1017:$CV1017, \">0\"), M1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(O1012:$CV1012) < $F1016, MIN(N1012, $F1016 - SUM($I1019:M1019), $F1016 - SUM(O1012:$CV1012)), MIN(($F1016 - SUM($I1019:M1019)) / COUNTIF(N1017:$CV1017, \">0\"), N1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(P1012:$CV1012) < $F1016, MIN(O1012, $F1016 - SUM($I1019:N1019), $F1016 - SUM(P1012:$CV1012)), MIN(($F1016 - SUM($I1019:N1019)) / COUNTIF(O1017:$CV1017, \">0\"), O1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q1012:$CV1012) < $F1016, MIN(P1012, $F1016 - SUM($I1019:O1019), $F1016 - SUM(Q1012:$CV1012)), MIN(($F1016 - SUM($I1019:O1019)) / COUNTIF(P1017:$CV1017, \">0\"), P1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(R1012:$CV1012) < $F1016, MIN(Q1012, $F1016 - SUM($I1019:P1019), $F1016 - SUM(R1012:$CV1012)), MIN(($F1016 - SUM($I1019:P1019)) / COUNTIF(Q1017:$CV1017, \">0\"), Q1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(S1012:$CV1012) < $F1016, MIN(R1012, $F1016 - SUM($I1019:Q1019), $F1016 - SUM(S1012:$CV1012)), MIN(($F1016 - SUM($I1019:Q1019)) / COUNTIF(R1017:$CV1017, \">0\"), R1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(T1012:$CV1012) < $F1016, MIN(S1012, $F1016 - SUM($I1019:R1019), $F1016 - SUM(T1012:$CV1012)), MIN(($F1016 - SUM($I1019:R1019)) / COUNTIF(S1017:$CV1017, \">0\"), S1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(U1012:$CV1012) < $F1016, MIN(T1012, $F1016 - SUM($I1019:S1019), $F1016 - SUM(U1012:$CV1012)), MIN(($F1016 - SUM($I1019:S1019)) / COUNTIF(T1017:$CV1017, \">0\"), T1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(V1012:$CV1012) < $F1016, MIN(U1012, $F1016 - SUM($I1019:T1019), $F1016 - SUM(V1012:$CV1012)), MIN(($F1016 - SUM($I1019:T1019)) / COUNTIF(U1017:$CV1017, \">0\"), U1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(W1012:$CV1012) < $F1016, MIN(V1012, $F1016 - SUM($I1019:U1019), $F1016 - SUM(W1012:$CV1012)), MIN(($F1016 - SUM($I1019:U1019)) / COUNTIF(V1017:$CV1017, \">0\"), V1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(X1012:$CV1012) < $F1016, MIN(W1012, $F1016 - SUM($I1019:V1019), $F1016 - SUM(X1012:$CV1012)), MIN(($F1016 - SUM($I1019:V1019)) / COUNTIF(W1017:$CV1017, \">0\"), W1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y1012:$CV1012) < $F1016, MIN(X1012, $F1016 - SUM($I1019:W1019), $F1016 - SUM(Y1012:$CV1012)), MIN(($F1016 - SUM($I1019:W1019)) / COUNTIF(X1017:$CV1017, \">0\"), X1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z1012:$CV1012) < $F1016, MIN(Y1012, $F1016 - SUM($I1019:X1019), $F1016 - SUM(Z1012:$CV1012)), MIN(($F1016 - SUM($I1019:X1019)) / COUNTIF(Y1017:$CV1017, \">0\"), Y1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA1012:$CV1012) < $F1016, MIN(Z1012, $F1016 - SUM($I1019:Y1019), $F1016 - SUM(AA1012:$CV1012)), MIN(($F1016 - SUM($I1019:Y1019)) / COUNTIF(Z1017:$CV1017, \">0\"), Z1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB1012:$CV1012) < $F1016, MIN(AA1012, $F1016 - SUM($I1019:Z1019), $F1016 - SUM(AB1012:$CV1012)), MIN(($F1016 - SUM($I1019:Z1019)) / COUNTIF(AA1017:$CV1017, \">0\"), AA1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC1012:$CV1012) < $F1016, MIN(AB1012, $F1016 - SUM($I1019:AA1019), $F1016 - SUM(AC1012:$CV1012)), MIN(($F1016 - SUM($I1019:AA1019)) / COUNTIF(AB1017:$CV1017, \">0\"), AB1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD1012:$CV1012) < $F1016, MIN(AC1012, $F1016 - SUM($I1019:AB1019), $F1016 - SUM(AD1012:$CV1012)), MIN(($F1016 - SUM($I1019:AB1019)) / COUNTIF(AC1017:$CV1017, \">0\"), AC1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE1012:$CV1012) < $F1016, MIN(AD1012, $F1016 - SUM($I1019:AC1019), $F1016 - SUM(AE1012:$CV1012)), MIN(($F1016 - SUM($I1019:AC1019)) / COUNTIF(AD1017:$CV1017, \">0\"), AD1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF1012:$CV1012) < $F1016, MIN(AE1012, $F1016 - SUM($I1019:AD1019), $F1016 - SUM(AF1012:$CV1012)), MIN(($F1016 - SUM($I1019:AD1019)) / COUNTIF(AE1017:$CV1017, \">0\"), AE1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG1012:$CV1012) < $F1016, MIN(AF1012, $F1016 - SUM($I1019:AE1019), $F1016 - SUM(AG1012:$CV1012)), MIN(($F1016 - SUM($I1019:AE1019)) / COUNTIF(AF1017:$CV1017, \">0\"), AF1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH1012:$CV1012) < $F1016, MIN(AG1012, $F1016 - SUM($I1019:AF1019), $F1016 - SUM(AH1012:$CV1012)), MIN(($F1016 - SUM($I1019:AF1019)) / COUNTIF(AG1017:$CV1017, \">0\"), AG1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI1012:$CV1012) < $F1016, MIN(AH1012, $F1016 - SUM($I1019:AG1019), $F1016 - SUM(AI1012:$CV1012)), MIN(($F1016 - SUM($I1019:AG1019)) / COUNTIF(AH1017:$CV1017, \">0\"), AH1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ1012:$CV1012) < $F1016, MIN(AI1012, $F1016 - SUM($I1019:AH1019), $F1016 - SUM(AJ1012:$CV1012)), MIN(($F1016 - SUM($I1019:AH1019)) / COUNTIF(AI1017:$CV1017, \">0\"), AI1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK1012:$CV1012) < $F1016, MIN(AJ1012, $F1016 - SUM($I1019:AI1019), $F1016 - SUM(AK1012:$CV1012)), MIN(($F1016 - SUM($I1019:AI1019)) / COUNTIF(AJ1017:$CV1017, \">0\"), AJ1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL1012:$CV1012) < $F1016, MIN(AK1012, $F1016 - SUM($I1019:AJ1019), $F1016 - SUM(AL1012:$CV1012)), MIN(($F1016 - SUM($I1019:AJ1019)) / COUNTIF(AK1017:$CV1017, \">0\"), AK1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM1012:$CV1012) < $F1016, MIN(AL1012, $F1016 - SUM($I1019:AK1019), $F1016 - SUM(AM1012:$CV1012)), MIN(($F1016 - SUM($I1019:AK1019)) / COUNTIF(AL1017:$CV1017, \">0\"), AL1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN1012:$CV1012) < $F1016, MIN(AM1012, $F1016 - SUM($I1019:AL1019), $F1016 - SUM(AN1012:$CV1012)), MIN(($F1016 - SUM($I1019:AL1019)) / COUNTIF(AM1017:$CV1017, \">0\"), AM1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO1012:$CV1012) < $F1016, MIN(AN1012, $F1016 - SUM($I1019:AM1019), $F1016 - SUM(AO1012:$CV1012)), MIN(($F1016 - SUM($I1019:AM1019)) / COUNTIF(AN1017:$CV1017, \">0\"), AN1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP1012:$CV1012) < $F1016, MIN(AO1012, $F1016 - SUM($I1019:AN1019), $F1016 - SUM(AP1012:$CV1012)), MIN(($F1016 - SUM($I1019:AN1019)) / COUNTIF(AO1017:$CV1017, \">0\"), AO1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ1012:$CV1012) < $F1016, MIN(AP1012, $F1016 - SUM($I1019:AO1019), $F1016 - SUM(AQ1012:$CV1012)), MIN(($F1016 - SUM($I1019:AO1019)) / COUNTIF(AP1017:$CV1017, \">0\"), AP1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR1012:$CV1012) < $F1016, MIN(AQ1012, $F1016 - SUM($I1019:AP1019), $F1016 - SUM(AR1012:$CV1012)), MIN(($F1016 - SUM($I1019:AP1019)) / COUNTIF(AQ1017:$CV1017, \">0\"), AQ1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS1012:$CV1012) < $F1016, MIN(AR1012, $F1016 - SUM($I1019:AQ1019), $F1016 - SUM(AS1012:$CV1012)), MIN(($F1016 - SUM($I1019:AQ1019)) / COUNTIF(AR1017:$CV1017, \">0\"), AR1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT1012:$CV1012) < $F1016, MIN(AS1012, $F1016 - SUM($I1019:AR1019), $F1016 - SUM(AT1012:$CV1012)), MIN(($F1016 - SUM($I1019:AR1019)) / COUNTIF(AS1017:$CV1017, \">0\"), AS1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU1012:$CV1012) < $F1016, MIN(AT1012, $F1016 - SUM($I1019:AS1019), $F1016 - SUM(AU1012:$CV1012)), MIN(($F1016 - SUM($I1019:AS1019)) / COUNTIF(AT1017:$CV1017, \">0\"), AT1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV1012:$CV1012) < $F1016, MIN(AU1012, $F1016 - SUM($I1019:AT1019), $F1016 - SUM(AV1012:$CV1012)), MIN(($F1016 - SUM($I1019:AT1019)) / COUNTIF(AU1017:$CV1017, \">0\"), AU1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW1012:$CV1012) < $F1016, MIN(AV1012, $F1016 - SUM($I1019:AU1019), $F1016 - SUM(AW1012:$CV1012)), MIN(($F1016 - SUM($I1019:AU1019)) / COUNTIF(AV1017:$CV1017, \">0\"), AV1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX1012:$CV1012) < $F1016, MIN(AW1012, $F1016 - SUM($I1019:AV1019), $F1016 - SUM(AX1012:$CV1012)), MIN(($F1016 - SUM($I1019:AV1019)) / COUNTIF(AW1017:$CV1017, \">0\"), AW1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY1012:$CV1012) < $F1016, MIN(AX1012, $F1016 - SUM($I1019:AW1019), $F1016 - SUM(AY1012:$CV1012)), MIN(($F1016 - SUM($I1019:AW1019)) / COUNTIF(AX1017:$CV1017, \">0\"), AX1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ1012:$CV1012) < $F1016, MIN(AY1012, $F1016 - SUM($I1019:AX1019), $F1016 - SUM(AZ1012:$CV1012)), MIN(($F1016 - SUM($I1019:AX1019)) / COUNTIF(AY1017:$CV1017, \">0\"), AY1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA1012:$CV1012) < $F1016, MIN(AZ1012, $F1016 - SUM($I1019:AY1019), $F1016 - SUM(BA1012:$CV1012)), MIN(($F1016 - SUM($I1019:AY1019)) / COUNTIF(AZ1017:$CV1017, \">0\"), AZ1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB1012:$CV1012) < $F1016, MIN(BA1012, $F1016 - SUM($I1019:AZ1019), $F1016 - SUM(BB1012:$CV1012)), MIN(($F1016 - SUM($I1019:AZ1019)) / COUNTIF(BA1017:$CV1017, \">0\"), BA1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC1012:$CV1012) < $F1016, MIN(BB1012, $F1016 - SUM($I1019:BA1019), $F1016 - SUM(BC1012:$CV1012)), MIN(($F1016 - SUM($I1019:BA1019)) / COUNTIF(BB1017:$CV1017, \">0\"), BB1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD1012:$CV1012) < $F1016, MIN(BC1012, $F1016 - SUM($I1019:BB1019), $F1016 - SUM(BD1012:$CV1012)), MIN(($F1016 - SUM($I1019:BB1019)) / COUNTIF(BC1017:$CV1017, \">0\"), BC1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE1012:$CV1012) < $F1016, MIN(BD1012, $F1016 - SUM($I1019:BC1019), $F1016 - SUM(BE1012:$CV1012)), MIN(($F1016 - SUM($I1019:BC1019)) / COUNTIF(BD1017:$CV1017, \">0\"), BD1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF1012:$CV1012) < $F1016, MIN(BE1012, $F1016 - SUM($I1019:BD1019), $F1016 - SUM(BF1012:$CV1012)), MIN(($F1016 - SUM($I1019:BD1019)) / COUNTIF(BE1017:$CV1017, \">0\"), BE1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG1012:$CV1012) < $F1016, MIN(BF1012, $F1016 - SUM($I1019:BE1019), $F1016 - SUM(BG1012:$CV1012)), MIN(($F1016 - SUM($I1019:BE1019)) / COUNTIF(BF1017:$CV1017, \">0\"), BF1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH1012:$CV1012) < $F1016, MIN(BG1012, $F1016 - SUM($I1019:BF1019), $F1016 - SUM(BH1012:$CV1012)), MIN(($F1016 - SUM($I1019:BF1019)) / COUNTIF(BG1017:$CV1017, \">0\"), BG1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI1012:$CV1012) < $F1016, MIN(BH1012, $F1016 - SUM($I1019:BG1019), $F1016 - SUM(BI1012:$CV1012)), MIN(($F1016 - SUM($I1019:BG1019)) / COUNTIF(BH1017:$CV1017, \">0\"), BH1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ1012:$CV1012) < $F1016, MIN(BI1012, $F1016 - SUM($I1019:BH1019), $F1016 - SUM(BJ1012:$CV1012)), MIN(($F1016 - SUM($I1019:BH1019)) / COUNTIF(BI1017:$CV1017, \">0\"), BI1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK1012:$CV1012) < $F1016, MIN(BJ1012, $F1016 - SUM($I1019:BI1019), $F1016 - SUM(BK1012:$CV1012)), MIN(($F1016 - SUM($I1019:BI1019)) / COUNTIF(BJ1017:$CV1017, \">0\"), BJ1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL1012:$CV1012) < $F1016, MIN(BK1012, $F1016 - SUM($I1019:BJ1019), $F1016 - SUM(BL1012:$CV1012)), MIN(($F1016 - SUM($I1019:BJ1019)) / COUNTIF(BK1017:$CV1017, \">0\"), BK1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM1012:$CV1012) < $F1016, MIN(BL1012, $F1016 - SUM($I1019:BK1019), $F1016 - SUM(BM1012:$CV1012)), MIN(($F1016 - SUM($I1019:BK1019)) / COUNTIF(BL1017:$CV1017, \">0\"), BL1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN1012:$CV1012) < $F1016, MIN(BM1012, $F1016 - SUM($I1019:BL1019), $F1016 - SUM(BN1012:$CV1012)), MIN(($F1016 - SUM($I1019:BL1019)) / COUNTIF(BM1017:$CV1017, \">0\"), BM1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO1012:$CV1012) < $F1016, MIN(BN1012, $F1016 - SUM($I1019:BM1019), $F1016 - SUM(BO1012:$CV1012)), MIN(($F1016 - SUM($I1019:BM1019)) / COUNTIF(BN1017:$CV1017, \">0\"), BN1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP1012:$CV1012) < $F1016, MIN(BO1012, $F1016 - SUM($I1019:BN1019), $F1016 - SUM(BP1012:$CV1012)), MIN(($F1016 - SUM($I1019:BN1019)) / COUNTIF(BO1017:$CV1017, \">0\"), BO1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ1012:$CV1012) < $F1016, MIN(BP1012, $F1016 - SUM($I1019:BO1019), $F1016 - SUM(BQ1012:$CV1012)), MIN(($F1016 - SUM($I1019:BO1019)) / COUNTIF(BP1017:$CV1017, \">0\"), BP1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR1012:$CV1012) < $F1016, MIN(BQ1012, $F1016 - SUM($I1019:BP1019), $F1016 - SUM(BR1012:$CV1012)), MIN(($F1016 - SUM($I1019:BP1019)) / COUNTIF(BQ1017:$CV1017, \">0\"), BQ1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS1012:$CV1012) < $F1016, MIN(BR1012, $F1016 - SUM($I1019:BQ1019), $F1016 - SUM(BS1012:$CV1012)), MIN(($F1016 - SUM($I1019:BQ1019)) / COUNTIF(BR1017:$CV1017, \">0\"), BR1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT1012:$CV1012) < $F1016, MIN(BS1012, $F1016 - SUM($I1019:BR1019), $F1016 - SUM(BT1012:$CV1012)), MIN(($F1016 - SUM($I1019:BR1019)) / COUNTIF(BS1017:$CV1017, \">0\"), BS1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU1012:$CV1012) < $F1016, MIN(BT1012, $F1016 - SUM($I1019:BS1019), $F1016 - SUM(BU1012:$CV1012)), MIN(($F1016 - SUM($I1019:BS1019)) / COUNTIF(BT1017:$CV1017, \">0\"), BT1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV1012:$CV1012) < $F1016, MIN(BU1012, $F1016 - SUM($I1019:BT1019), $F1016 - SUM(BV1012:$CV1012)), MIN(($F1016 - SUM($I1019:BT1019)) / COUNTIF(BU1017:$CV1017, \">0\"), BU1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW1012:$CV1012) < $F1016, MIN(BV1012, $F1016 - SUM($I1019:BU1019), $F1016 - SUM(BW1012:$CV1012)), MIN(($F1016 - SUM($I1019:BU1019)) / COUNTIF(BV1017:$CV1017, \">0\"), BV1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX1012:$CV1012) < $F1016, MIN(BW1012, $F1016 - SUM($I1019:BV1019), $F1016 - SUM(BX1012:$CV1012)), MIN(($F1016 - SUM($I1019:BV1019)) / COUNTIF(BW1017:$CV1017, \">0\"), BW1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY1012:$CV1012) < $F1016, MIN(BX1012, $F1016 - SUM($I1019:BW1019), $F1016 - SUM(BY1012:$CV1012)), MIN(($F1016 - SUM($I1019:BW1019)) / COUNTIF(BX1017:$CV1017, \">0\"), BX1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ1012:$CV1012) < $F1016, MIN(BY1012, $F1016 - SUM($I1019:BX1019), $F1016 - SUM(BZ1012:$CV1012)), MIN(($F1016 - SUM($I1019:BX1019)) / COUNTIF(BY1017:$CV1017, \">0\"), BY1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA1012:$CV1012) < $F1016, MIN(BZ1012, $F1016 - SUM($I1019:BY1019), $F1016 - SUM(CA1012:$CV1012)), MIN(($F1016 - SUM($I1019:BY1019)) / COUNTIF(BZ1017:$CV1017, \">0\"), BZ1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB1012:$CV1012) < $F1016, MIN(CA1012, $F1016 - SUM($I1019:BZ1019), $F1016 - SUM(CB1012:$CV1012)), MIN(($F1016 - SUM($I1019:BZ1019)) / COUNTIF(CA1017:$CV1017, \">0\"), CA1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC1012:$CV1012) < $F1016, MIN(CB1012, $F1016 - SUM($I1019:CA1019), $F1016 - SUM(CC1012:$CV1012)), MIN(($F1016 - SUM($I1019:CA1019)) / COUNTIF(CB1017:$CV1017, \">0\"), CB1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD1012:$CV1012) < $F1016, MIN(CC1012, $F1016 - SUM($I1019:CB1019), $F1016 - SUM(CD1012:$CV1012)), MIN(($F1016 - SUM($I1019:CB1019)) / COUNTIF(CC1017:$CV1017, \">0\"), CC1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE1012:$CV1012) < $F1016, MIN(CD1012, $F1016 - SUM($I1019:CC1019), $F1016 - SUM(CE1012:$CV1012)), MIN(($F1016 - SUM($I1019:CC1019)) / COUNTIF(CD1017:$CV1017, \">0\"), CD1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF1012:$CV1012) < $F1016, MIN(CE1012, $F1016 - SUM($I1019:CD1019), $F1016 - SUM(CF1012:$CV1012)), MIN(($F1016 - SUM($I1019:CD1019)) / COUNTIF(CE1017:$CV1017, \">0\"), CE1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG1012:$CV1012) < $F1016, MIN(CF1012, $F1016 - SUM($I1019:CE1019), $F1016 - SUM(CG1012:$CV1012)), MIN(($F1016 - SUM($I1019:CE1019)) / COUNTIF(CF1017:$CV1017, \">0\"), CF1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH1012:$CV1012) < $F1016, MIN(CG1012, $F1016 - SUM($I1019:CF1019), $F1016 - SUM(CH1012:$CV1012)), MIN(($F1016 - SUM($I1019:CF1019)) / COUNTIF(CG1017:$CV1017, \">0\"), CG1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI1012:$CV1012) < $F1016, MIN(CH1012, $F1016 - SUM($I1019:CG1019), $F1016 - SUM(CI1012:$CV1012)), MIN(($F1016 - SUM($I1019:CG1019)) / COUNTIF(CH1017:$CV1017, \">0\"), CH1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ1012:$CV1012) < $F1016, MIN(CI1012, $F1016 - SUM($I1019:CH1019), $F1016 - SUM(CJ1012:$CV1012)), MIN(($F1016 - SUM($I1019:CH1019)) / COUNTIF(CI1017:$CV1017, \">0\"), CI1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK1012:$CV1012) < $F1016, MIN(CJ1012, $F1016 - SUM($I1019:CI1019), $F1016 - SUM(CK1012:$CV1012)), MIN(($F1016 - SUM($I1019:CI1019)) / COUNTIF(CJ1017:$CV1017, \">0\"), CJ1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL1012:$CV1012) < $F1016, MIN(CK1012, $F1016 - SUM($I1019:CJ1019), $F1016 - SUM(CL1012:$CV1012)), MIN(($F1016 - SUM($I1019:CJ1019)) / COUNTIF(CK1017:$CV1017, \">0\"), CK1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM1012:$CV1012) < $F1016, MIN(CL1012, $F1016 - SUM($I1019:CK1019), $F1016 - SUM(CM1012:$CV1012)), MIN(($F1016 - SUM($I1019:CK1019)) / COUNTIF(CL1017:$CV1017, \">0\"), CL1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN1012:$CV1012) < $F1016, MIN(CM1012, $F1016 - SUM($I1019:CL1019), $F1016 - SUM(CN1012:$CV1012)), MIN(($F1016 - SUM($I1019:CL1019)) / COUNTIF(CM1017:$CV1017, \">0\"), CM1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO1012:$CV1012) < $F1016, MIN(CN1012, $F1016 - SUM($I1019:CM1019), $F1016 - SUM(CO1012:$CV1012)), MIN(($F1016 - SUM($I1019:CM1019)) / COUNTIF(CN1017:$CV1017, \">0\"), CN1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP1012:$CV1012) < $F1016, MIN(CO1012, $F1016 - SUM($I1019:CN1019), $F1016 - SUM(CP1012:$CV1012)), MIN(($F1016 - SUM($I1019:CN1019)) / COUNTIF(CO1017:$CV1017, \">0\"), CO1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ1012:$CV1012) < $F1016, MIN(CP1012, $F1016 - SUM($I1019:CO1019), $F1016 - SUM(CQ1012:$CV1012)), MIN(($F1016 - SUM($I1019:CO1019)) / COUNTIF(CP1017:$CV1017, \">0\"), CP1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR1012:$CV1012) < $F1016, MIN(CQ1012, $F1016 - SUM($I1019:CP1019), $F1016 - SUM(CR1012:$CV1012)), MIN(($F1016 - SUM($I1019:CP1019)) / COUNTIF(CQ1017:$CV1017, \">0\"), CQ1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS1012:$CV1012) < $F1016, MIN(CR1012, $F1016 - SUM($I1019:CQ1019), $F1016 - SUM(CS1012:$CV1012)), MIN(($F1016 - SUM($I1019:CQ1019)) / COUNTIF(CR1017:$CV1017, \">0\"), CR1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT1012:$CV1012) < $F1016, MIN(CS1012, $F1016 - SUM($I1019:CR1019), $F1016 - SUM(CT1012:$CV1012)), MIN(($F1016 - SUM($I1019:CR1019)) / COUNTIF(CS1017:$CV1017, \">0\"), CS1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU1012:$CV1012) < $F1016, MIN(CT1012, $F1016 - SUM($I1019:CS1019), $F1016 - SUM(CU1012:$CV1012)), MIN(($F1016 - SUM($I1019:CS1019)) / COUNTIF(CT1017:$CV1017, \">0\"), CT1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV1012:$CV1012) < $F1016, MIN(CU1012, $F1016 - SUM($I1019:CT1019), $F1016 - SUM(CV1012:$CV1012)), MIN(($F1016 - SUM($I1019:CT1019)) / COUNTIF(CU1017:$CV1017, \">0\"), CU1012)) * $F1018, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV1012:CV1012) < $F1016, MIN(CV1012, $F1016 - SUM($I1019:CU1019), $F1016 - SUM($CV1012:CV1012)), MIN(($F1016 - SUM($I1019:CU1019)) / COUNTIF(CV1017:$CV1017, \">0\"), CV1012)) * $F1018, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J1020:CV1020)","v":0},"mmcf",null,null,{"$f":"IF($F1018 = 0, J1017, J1019)","v":0},{"$f":"IF($F1018 = 0, K1017, K1019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1018 = 0, BW1017, BW1019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J1020 > 0, $F1014, 0)","v":0},{"$f":"IF(K1020 > 0, $F1014, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW1020 > 0, $F1014, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 19"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J1024:CV1024)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972 - J984 - J996 - J1008 - J1020, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972 - K984 - K996 - K1008 - K1020, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972 - BW984 - BW996 - BW1008 - BW1020, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J1025:CV1025)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I1024:I1024) = 0, J1024 > 0), J1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:J1024) = 0, K1024 > 0), K1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:K1024) = 0, L1024 > 0), L1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:L1024) = 0, M1024 > 0), M1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:M1024) = 0, N1024 > 0), N1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:N1024) = 0, O1024 > 0), O1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:O1024) = 0, P1024 > 0), P1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:P1024) = 0, Q1024 > 0), Q1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:Q1024) = 0, R1024 > 0), R1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:R1024) = 0, S1024 > 0), S1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:S1024) = 0, T1024 > 0), T1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:T1024) = 0, U1024 > 0), U1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:U1024) = 0, V1024 > 0), V1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:V1024) = 0, W1024 > 0), W1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:W1024) = 0, X1024 > 0), X1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:X1024) = 0, Y1024 > 0), Y1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:Y1024) = 0, Z1024 > 0), Z1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:Z1024) = 0, AA1024 > 0), AA1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AA1024) = 0, AB1024 > 0), AB1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AB1024) = 0, AC1024 > 0), AC1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AC1024) = 0, AD1024 > 0), AD1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AD1024) = 0, AE1024 > 0), AE1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AE1024) = 0, AF1024 > 0), AF1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AF1024) = 0, AG1024 > 0), AG1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AG1024) = 0, AH1024 > 0), AH1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AH1024) = 0, AI1024 > 0), AI1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AI1024) = 0, AJ1024 > 0), AJ1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AJ1024) = 0, AK1024 > 0), AK1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AK1024) = 0, AL1024 > 0), AL1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AL1024) = 0, AM1024 > 0), AM1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AM1024) = 0, AN1024 > 0), AN1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AN1024) = 0, AO1024 > 0), AO1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AO1024) = 0, AP1024 > 0), AP1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AP1024) = 0, AQ1024 > 0), AQ1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AQ1024) = 0, AR1024 > 0), AR1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AR1024) = 0, AS1024 > 0), AS1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AS1024) = 0, AT1024 > 0), AT1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AT1024) = 0, AU1024 > 0), AU1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AU1024) = 0, AV1024 > 0), AV1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AV1024) = 0, AW1024 > 0), AW1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AW1024) = 0, AX1024 > 0), AX1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AX1024) = 0, AY1024 > 0), AY1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AY1024) = 0, AZ1024 > 0), AZ1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:AZ1024) = 0, BA1024 > 0), BA1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BA1024) = 0, BB1024 > 0), BB1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BB1024) = 0, BC1024 > 0), BC1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BC1024) = 0, BD1024 > 0), BD1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BD1024) = 0, BE1024 > 0), BE1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BE1024) = 0, BF1024 > 0), BF1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BF1024) = 0, BG1024 > 0), BG1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BG1024) = 0, BH1024 > 0), BH1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BH1024) = 0, BI1024 > 0), BI1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BI1024) = 0, BJ1024 > 0), BJ1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BJ1024) = 0, BK1024 > 0), BK1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BK1024) = 0, BL1024 > 0), BL1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BL1024) = 0, BM1024 > 0), BM1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BM1024) = 0, BN1024 > 0), BN1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BN1024) = 0, BO1024 > 0), BO1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BO1024) = 0, BP1024 > 0), BP1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BP1024) = 0, BQ1024 > 0), BQ1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BQ1024) = 0, BR1024 > 0), BR1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BR1024) = 0, BS1024 > 0), BS1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BS1024) = 0, BT1024 > 0), BT1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BT1024) = 0, BU1024 > 0), BU1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BU1024) = 0, BV1024 > 0), BV1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BV1024) = 0, BW1024 > 0), BW1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BW1024) = 0, BX1024 > 0), BX1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BX1024) = 0, BY1024 > 0), BY1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BY1024) = 0, BZ1024 > 0), BZ1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:BZ1024) = 0, CA1024 > 0), CA1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CA1024) = 0, CB1024 > 0), CB1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CB1024) = 0, CC1024 > 0), CC1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CC1024) = 0, CD1024 > 0), CD1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CD1024) = 0, CE1024 > 0), CE1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CE1024) = 0, CF1024 > 0), CF1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CF1024) = 0, CG1024 > 0), CG1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CG1024) = 0, CH1024 > 0), CH1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CH1024) = 0, CI1024 > 0), CI1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CI1024) = 0, CJ1024 > 0), CJ1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CJ1024) = 0, CK1024 > 0), CK1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CK1024) = 0, CL1024 > 0), CL1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CL1024) = 0, CM1024 > 0), CM1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CM1024) = 0, CN1024 > 0), CN1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CN1024) = 0, CO1024 > 0), CO1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CO1024) = 0, CP1024 > 0), CP1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CP1024) = 0, CQ1024 > 0), CQ1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CQ1024) = 0, CR1024 > 0), CR1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CR1024) = 0, CS1024 > 0), CS1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CS1024) = 0, CT1024 > 0), CT1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CT1024) = 0, CU1024 > 0), CU1024, 0)","v":0},{"$f":"IF(AND(SUM($I1024:CU1024) = 0, CV1024 > 0), CV1024, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J1026:CV1026)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J1025 / $F$800, $F1024 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K1025 / $F$800, $F1024 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW1025 / $F$800, $F1024 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F1026","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F1026","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J1029:CV1029)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I1029:I1029) < $F1028, MIN(J1024, $F1027, $F1028 - SUM($I1029:I1029)), 0)","v":0},{"$f":"IF(SUM($I1029:J1029) < $F1028, MIN(K1024, $F1027, $F1028 - SUM($I1029:J1029)), 0)","v":0},{"$f":"IF(SUM($I1029:K1029) < $F1028, MIN(L1024, $F1027, $F1028 - SUM($I1029:K1029)), 0)","v":0},{"$f":"IF(SUM($I1029:L1029) < $F1028, MIN(M1024, $F1027, $F1028 - SUM($I1029:L1029)), 0)","v":0},{"$f":"IF(SUM($I1029:M1029) < $F1028, MIN(N1024, $F1027, $F1028 - SUM($I1029:M1029)), 0)","v":0},{"$f":"IF(SUM($I1029:N1029) < $F1028, MIN(O1024, $F1027, $F1028 - SUM($I1029:N1029)), 0)","v":0},{"$f":"IF(SUM($I1029:O1029) < $F1028, MIN(P1024, $F1027, $F1028 - SUM($I1029:O1029)), 0)","v":0},{"$f":"IF(SUM($I1029:P1029) < $F1028, MIN(Q1024, $F1027, $F1028 - SUM($I1029:P1029)), 0)","v":0},{"$f":"IF(SUM($I1029:Q1029) < $F1028, MIN(R1024, $F1027, $F1028 - SUM($I1029:Q1029)), 0)","v":0},{"$f":"IF(SUM($I1029:R1029) < $F1028, MIN(S1024, $F1027, $F1028 - SUM($I1029:R1029)), 0)","v":0},{"$f":"IF(SUM($I1029:S1029) < $F1028, MIN(T1024, $F1027, $F1028 - SUM($I1029:S1029)), 0)","v":0},{"$f":"IF(SUM($I1029:T1029) < $F1028, MIN(U1024, $F1027, $F1028 - SUM($I1029:T1029)), 0)","v":0},{"$f":"IF(SUM($I1029:U1029) < $F1028, MIN(V1024, $F1027, $F1028 - SUM($I1029:U1029)), 0)","v":0},{"$f":"IF(SUM($I1029:V1029) < $F1028, MIN(W1024, $F1027, $F1028 - SUM($I1029:V1029)), 0)","v":0},{"$f":"IF(SUM($I1029:W1029) < $F1028, MIN(X1024, $F1027, $F1028 - SUM($I1029:W1029)), 0)","v":0},{"$f":"IF(SUM($I1029:X1029) < $F1028, MIN(Y1024, $F1027, $F1028 - SUM($I1029:X1029)), 0)","v":0},{"$f":"IF(SUM($I1029:Y1029) < $F1028, MIN(Z1024, $F1027, $F1028 - SUM($I1029:Y1029)), 0)","v":0},{"$f":"IF(SUM($I1029:Z1029) < $F1028, MIN(AA1024, $F1027, $F1028 - SUM($I1029:Z1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AA1029) < $F1028, MIN(AB1024, $F1027, $F1028 - SUM($I1029:AA1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AB1029) < $F1028, MIN(AC1024, $F1027, $F1028 - SUM($I1029:AB1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AC1029) < $F1028, MIN(AD1024, $F1027, $F1028 - SUM($I1029:AC1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AD1029) < $F1028, MIN(AE1024, $F1027, $F1028 - SUM($I1029:AD1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AE1029) < $F1028, MIN(AF1024, $F1027, $F1028 - SUM($I1029:AE1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AF1029) < $F1028, MIN(AG1024, $F1027, $F1028 - SUM($I1029:AF1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AG1029) < $F1028, MIN(AH1024, $F1027, $F1028 - SUM($I1029:AG1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AH1029) < $F1028, MIN(AI1024, $F1027, $F1028 - SUM($I1029:AH1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AI1029) < $F1028, MIN(AJ1024, $F1027, $F1028 - SUM($I1029:AI1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AJ1029) < $F1028, MIN(AK1024, $F1027, $F1028 - SUM($I1029:AJ1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AK1029) < $F1028, MIN(AL1024, $F1027, $F1028 - SUM($I1029:AK1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AL1029) < $F1028, MIN(AM1024, $F1027, $F1028 - SUM($I1029:AL1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AM1029) < $F1028, MIN(AN1024, $F1027, $F1028 - SUM($I1029:AM1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AN1029) < $F1028, MIN(AO1024, $F1027, $F1028 - SUM($I1029:AN1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AO1029) < $F1028, MIN(AP1024, $F1027, $F1028 - SUM($I1029:AO1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AP1029) < $F1028, MIN(AQ1024, $F1027, $F1028 - SUM($I1029:AP1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AQ1029) < $F1028, MIN(AR1024, $F1027, $F1028 - SUM($I1029:AQ1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AR1029) < $F1028, MIN(AS1024, $F1027, $F1028 - SUM($I1029:AR1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AS1029) < $F1028, MIN(AT1024, $F1027, $F1028 - SUM($I1029:AS1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AT1029) < $F1028, MIN(AU1024, $F1027, $F1028 - SUM($I1029:AT1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AU1029) < $F1028, MIN(AV1024, $F1027, $F1028 - SUM($I1029:AU1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AV1029) < $F1028, MIN(AW1024, $F1027, $F1028 - SUM($I1029:AV1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AW1029) < $F1028, MIN(AX1024, $F1027, $F1028 - SUM($I1029:AW1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AX1029) < $F1028, MIN(AY1024, $F1027, $F1028 - SUM($I1029:AX1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AY1029) < $F1028, MIN(AZ1024, $F1027, $F1028 - SUM($I1029:AY1029)), 0)","v":0},{"$f":"IF(SUM($I1029:AZ1029) < $F1028, MIN(BA1024, $F1027, $F1028 - SUM($I1029:AZ1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BA1029) < $F1028, MIN(BB1024, $F1027, $F1028 - SUM($I1029:BA1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BB1029) < $F1028, MIN(BC1024, $F1027, $F1028 - SUM($I1029:BB1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BC1029) < $F1028, MIN(BD1024, $F1027, $F1028 - SUM($I1029:BC1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BD1029) < $F1028, MIN(BE1024, $F1027, $F1028 - SUM($I1029:BD1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BE1029) < $F1028, MIN(BF1024, $F1027, $F1028 - SUM($I1029:BE1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BF1029) < $F1028, MIN(BG1024, $F1027, $F1028 - SUM($I1029:BF1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BG1029) < $F1028, MIN(BH1024, $F1027, $F1028 - SUM($I1029:BG1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BH1029) < $F1028, MIN(BI1024, $F1027, $F1028 - SUM($I1029:BH1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BI1029) < $F1028, MIN(BJ1024, $F1027, $F1028 - SUM($I1029:BI1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BJ1029) < $F1028, MIN(BK1024, $F1027, $F1028 - SUM($I1029:BJ1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BK1029) < $F1028, MIN(BL1024, $F1027, $F1028 - SUM($I1029:BK1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BL1029) < $F1028, MIN(BM1024, $F1027, $F1028 - SUM($I1029:BL1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BM1029) < $F1028, MIN(BN1024, $F1027, $F1028 - SUM($I1029:BM1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BN1029) < $F1028, MIN(BO1024, $F1027, $F1028 - SUM($I1029:BN1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BO1029) < $F1028, MIN(BP1024, $F1027, $F1028 - SUM($I1029:BO1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BP1029) < $F1028, MIN(BQ1024, $F1027, $F1028 - SUM($I1029:BP1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BQ1029) < $F1028, MIN(BR1024, $F1027, $F1028 - SUM($I1029:BQ1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BR1029) < $F1028, MIN(BS1024, $F1027, $F1028 - SUM($I1029:BR1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BS1029) < $F1028, MIN(BT1024, $F1027, $F1028 - SUM($I1029:BS1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BT1029) < $F1028, MIN(BU1024, $F1027, $F1028 - SUM($I1029:BT1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BU1029) < $F1028, MIN(BV1024, $F1027, $F1028 - SUM($I1029:BU1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BV1029) < $F1028, MIN(BW1024, $F1027, $F1028 - SUM($I1029:BV1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BW1029) < $F1028, MIN(BX1024, $F1027, $F1028 - SUM($I1029:BW1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BX1029) < $F1028, MIN(BY1024, $F1027, $F1028 - SUM($I1029:BX1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BY1029) < $F1028, MIN(BZ1024, $F1027, $F1028 - SUM($I1029:BY1029)), 0)","v":0},{"$f":"IF(SUM($I1029:BZ1029) < $F1028, MIN(CA1024, $F1027, $F1028 - SUM($I1029:BZ1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CA1029) < $F1028, MIN(CB1024, $F1027, $F1028 - SUM($I1029:CA1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CB1029) < $F1028, MIN(CC1024, $F1027, $F1028 - SUM($I1029:CB1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CC1029) < $F1028, MIN(CD1024, $F1027, $F1028 - SUM($I1029:CC1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CD1029) < $F1028, MIN(CE1024, $F1027, $F1028 - SUM($I1029:CD1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CE1029) < $F1028, MIN(CF1024, $F1027, $F1028 - SUM($I1029:CE1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CF1029) < $F1028, MIN(CG1024, $F1027, $F1028 - SUM($I1029:CF1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CG1029) < $F1028, MIN(CH1024, $F1027, $F1028 - SUM($I1029:CG1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CH1029) < $F1028, MIN(CI1024, $F1027, $F1028 - SUM($I1029:CH1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CI1029) < $F1028, MIN(CJ1024, $F1027, $F1028 - SUM($I1029:CI1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CJ1029) < $F1028, MIN(CK1024, $F1027, $F1028 - SUM($I1029:CJ1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CK1029) < $F1028, MIN(CL1024, $F1027, $F1028 - SUM($I1029:CK1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CL1029) < $F1028, MIN(CM1024, $F1027, $F1028 - SUM($I1029:CL1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CM1029) < $F1028, MIN(CN1024, $F1027, $F1028 - SUM($I1029:CM1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CN1029) < $F1028, MIN(CO1024, $F1027, $F1028 - SUM($I1029:CN1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CO1029) < $F1028, MIN(CP1024, $F1027, $F1028 - SUM($I1029:CO1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CP1029) < $F1028, MIN(CQ1024, $F1027, $F1028 - SUM($I1029:CP1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CQ1029) < $F1028, MIN(CR1024, $F1027, $F1028 - SUM($I1029:CQ1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CR1029) < $F1028, MIN(CS1024, $F1027, $F1028 - SUM($I1029:CR1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CS1029) < $F1028, MIN(CT1024, $F1027, $F1028 - SUM($I1029:CS1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CT1029) < $F1028, MIN(CU1024, $F1027, $F1028 - SUM($I1029:CT1029)), 0)","v":0},{"$f":"IF(SUM($I1029:CU1029) < $F1028, MIN(CV1024, $F1027, $F1028 - SUM($I1029:CU1029)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F1029 < F1028, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K1024:$CV1024) < $F1028, MIN(J1024, $F1028 - SUM($I1031:I1031), $F1028 - SUM(K1024:$CV1024)), MIN(($F1028 - SUM($I1031:I1031)) / COUNTIF(J1029:$CV1029, \">0\"), J1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(L1024:$CV1024) < $F1028, MIN(K1024, $F1028 - SUM($I1031:J1031), $F1028 - SUM(L1024:$CV1024)), MIN(($F1028 - SUM($I1031:J1031)) / COUNTIF(K1029:$CV1029, \">0\"), K1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(M1024:$CV1024) < $F1028, MIN(L1024, $F1028 - SUM($I1031:K1031), $F1028 - SUM(M1024:$CV1024)), MIN(($F1028 - SUM($I1031:K1031)) / COUNTIF(L1029:$CV1029, \">0\"), L1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(N1024:$CV1024) < $F1028, MIN(M1024, $F1028 - SUM($I1031:L1031), $F1028 - SUM(N1024:$CV1024)), MIN(($F1028 - SUM($I1031:L1031)) / COUNTIF(M1029:$CV1029, \">0\"), M1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(O1024:$CV1024) < $F1028, MIN(N1024, $F1028 - SUM($I1031:M1031), $F1028 - SUM(O1024:$CV1024)), MIN(($F1028 - SUM($I1031:M1031)) / COUNTIF(N1029:$CV1029, \">0\"), N1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(P1024:$CV1024) < $F1028, MIN(O1024, $F1028 - SUM($I1031:N1031), $F1028 - SUM(P1024:$CV1024)), MIN(($F1028 - SUM($I1031:N1031)) / COUNTIF(O1029:$CV1029, \">0\"), O1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q1024:$CV1024) < $F1028, MIN(P1024, $F1028 - SUM($I1031:O1031), $F1028 - SUM(Q1024:$CV1024)), MIN(($F1028 - SUM($I1031:O1031)) / COUNTIF(P1029:$CV1029, \">0\"), P1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(R1024:$CV1024) < $F1028, MIN(Q1024, $F1028 - SUM($I1031:P1031), $F1028 - SUM(R1024:$CV1024)), MIN(($F1028 - SUM($I1031:P1031)) / COUNTIF(Q1029:$CV1029, \">0\"), Q1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(S1024:$CV1024) < $F1028, MIN(R1024, $F1028 - SUM($I1031:Q1031), $F1028 - SUM(S1024:$CV1024)), MIN(($F1028 - SUM($I1031:Q1031)) / COUNTIF(R1029:$CV1029, \">0\"), R1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(T1024:$CV1024) < $F1028, MIN(S1024, $F1028 - SUM($I1031:R1031), $F1028 - SUM(T1024:$CV1024)), MIN(($F1028 - SUM($I1031:R1031)) / COUNTIF(S1029:$CV1029, \">0\"), S1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(U1024:$CV1024) < $F1028, MIN(T1024, $F1028 - SUM($I1031:S1031), $F1028 - SUM(U1024:$CV1024)), MIN(($F1028 - SUM($I1031:S1031)) / COUNTIF(T1029:$CV1029, \">0\"), T1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(V1024:$CV1024) < $F1028, MIN(U1024, $F1028 - SUM($I1031:T1031), $F1028 - SUM(V1024:$CV1024)), MIN(($F1028 - SUM($I1031:T1031)) / COUNTIF(U1029:$CV1029, \">0\"), U1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(W1024:$CV1024) < $F1028, MIN(V1024, $F1028 - SUM($I1031:U1031), $F1028 - SUM(W1024:$CV1024)), MIN(($F1028 - SUM($I1031:U1031)) / COUNTIF(V1029:$CV1029, \">0\"), V1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(X1024:$CV1024) < $F1028, MIN(W1024, $F1028 - SUM($I1031:V1031), $F1028 - SUM(X1024:$CV1024)), MIN(($F1028 - SUM($I1031:V1031)) / COUNTIF(W1029:$CV1029, \">0\"), W1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y1024:$CV1024) < $F1028, MIN(X1024, $F1028 - SUM($I1031:W1031), $F1028 - SUM(Y1024:$CV1024)), MIN(($F1028 - SUM($I1031:W1031)) / COUNTIF(X1029:$CV1029, \">0\"), X1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z1024:$CV1024) < $F1028, MIN(Y1024, $F1028 - SUM($I1031:X1031), $F1028 - SUM(Z1024:$CV1024)), MIN(($F1028 - SUM($I1031:X1031)) / COUNTIF(Y1029:$CV1029, \">0\"), Y1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA1024:$CV1024) < $F1028, MIN(Z1024, $F1028 - SUM($I1031:Y1031), $F1028 - SUM(AA1024:$CV1024)), MIN(($F1028 - SUM($I1031:Y1031)) / COUNTIF(Z1029:$CV1029, \">0\"), Z1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB1024:$CV1024) < $F1028, MIN(AA1024, $F1028 - SUM($I1031:Z1031), $F1028 - SUM(AB1024:$CV1024)), MIN(($F1028 - SUM($I1031:Z1031)) / COUNTIF(AA1029:$CV1029, \">0\"), AA1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC1024:$CV1024) < $F1028, MIN(AB1024, $F1028 - SUM($I1031:AA1031), $F1028 - SUM(AC1024:$CV1024)), MIN(($F1028 - SUM($I1031:AA1031)) / COUNTIF(AB1029:$CV1029, \">0\"), AB1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD1024:$CV1024) < $F1028, MIN(AC1024, $F1028 - SUM($I1031:AB1031), $F1028 - SUM(AD1024:$CV1024)), MIN(($F1028 - SUM($I1031:AB1031)) / COUNTIF(AC1029:$CV1029, \">0\"), AC1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE1024:$CV1024) < $F1028, MIN(AD1024, $F1028 - SUM($I1031:AC1031), $F1028 - SUM(AE1024:$CV1024)), MIN(($F1028 - SUM($I1031:AC1031)) / COUNTIF(AD1029:$CV1029, \">0\"), AD1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF1024:$CV1024) < $F1028, MIN(AE1024, $F1028 - SUM($I1031:AD1031), $F1028 - SUM(AF1024:$CV1024)), MIN(($F1028 - SUM($I1031:AD1031)) / COUNTIF(AE1029:$CV1029, \">0\"), AE1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG1024:$CV1024) < $F1028, MIN(AF1024, $F1028 - SUM($I1031:AE1031), $F1028 - SUM(AG1024:$CV1024)), MIN(($F1028 - SUM($I1031:AE1031)) / COUNTIF(AF1029:$CV1029, \">0\"), AF1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH1024:$CV1024) < $F1028, MIN(AG1024, $F1028 - SUM($I1031:AF1031), $F1028 - SUM(AH1024:$CV1024)), MIN(($F1028 - SUM($I1031:AF1031)) / COUNTIF(AG1029:$CV1029, \">0\"), AG1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI1024:$CV1024) < $F1028, MIN(AH1024, $F1028 - SUM($I1031:AG1031), $F1028 - SUM(AI1024:$CV1024)), MIN(($F1028 - SUM($I1031:AG1031)) / COUNTIF(AH1029:$CV1029, \">0\"), AH1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ1024:$CV1024) < $F1028, MIN(AI1024, $F1028 - SUM($I1031:AH1031), $F1028 - SUM(AJ1024:$CV1024)), MIN(($F1028 - SUM($I1031:AH1031)) / COUNTIF(AI1029:$CV1029, \">0\"), AI1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK1024:$CV1024) < $F1028, MIN(AJ1024, $F1028 - SUM($I1031:AI1031), $F1028 - SUM(AK1024:$CV1024)), MIN(($F1028 - SUM($I1031:AI1031)) / COUNTIF(AJ1029:$CV1029, \">0\"), AJ1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL1024:$CV1024) < $F1028, MIN(AK1024, $F1028 - SUM($I1031:AJ1031), $F1028 - SUM(AL1024:$CV1024)), MIN(($F1028 - SUM($I1031:AJ1031)) / COUNTIF(AK1029:$CV1029, \">0\"), AK1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM1024:$CV1024) < $F1028, MIN(AL1024, $F1028 - SUM($I1031:AK1031), $F1028 - SUM(AM1024:$CV1024)), MIN(($F1028 - SUM($I1031:AK1031)) / COUNTIF(AL1029:$CV1029, \">0\"), AL1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN1024:$CV1024) < $F1028, MIN(AM1024, $F1028 - SUM($I1031:AL1031), $F1028 - SUM(AN1024:$CV1024)), MIN(($F1028 - SUM($I1031:AL1031)) / COUNTIF(AM1029:$CV1029, \">0\"), AM1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO1024:$CV1024) < $F1028, MIN(AN1024, $F1028 - SUM($I1031:AM1031), $F1028 - SUM(AO1024:$CV1024)), MIN(($F1028 - SUM($I1031:AM1031)) / COUNTIF(AN1029:$CV1029, \">0\"), AN1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP1024:$CV1024) < $F1028, MIN(AO1024, $F1028 - SUM($I1031:AN1031), $F1028 - SUM(AP1024:$CV1024)), MIN(($F1028 - SUM($I1031:AN1031)) / COUNTIF(AO1029:$CV1029, \">0\"), AO1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ1024:$CV1024) < $F1028, MIN(AP1024, $F1028 - SUM($I1031:AO1031), $F1028 - SUM(AQ1024:$CV1024)), MIN(($F1028 - SUM($I1031:AO1031)) / COUNTIF(AP1029:$CV1029, \">0\"), AP1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR1024:$CV1024) < $F1028, MIN(AQ1024, $F1028 - SUM($I1031:AP1031), $F1028 - SUM(AR1024:$CV1024)), MIN(($F1028 - SUM($I1031:AP1031)) / COUNTIF(AQ1029:$CV1029, \">0\"), AQ1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS1024:$CV1024) < $F1028, MIN(AR1024, $F1028 - SUM($I1031:AQ1031), $F1028 - SUM(AS1024:$CV1024)), MIN(($F1028 - SUM($I1031:AQ1031)) / COUNTIF(AR1029:$CV1029, \">0\"), AR1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT1024:$CV1024) < $F1028, MIN(AS1024, $F1028 - SUM($I1031:AR1031), $F1028 - SUM(AT1024:$CV1024)), MIN(($F1028 - SUM($I1031:AR1031)) / COUNTIF(AS1029:$CV1029, \">0\"), AS1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU1024:$CV1024) < $F1028, MIN(AT1024, $F1028 - SUM($I1031:AS1031), $F1028 - SUM(AU1024:$CV1024)), MIN(($F1028 - SUM($I1031:AS1031)) / COUNTIF(AT1029:$CV1029, \">0\"), AT1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV1024:$CV1024) < $F1028, MIN(AU1024, $F1028 - SUM($I1031:AT1031), $F1028 - SUM(AV1024:$CV1024)), MIN(($F1028 - SUM($I1031:AT1031)) / COUNTIF(AU1029:$CV1029, \">0\"), AU1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW1024:$CV1024) < $F1028, MIN(AV1024, $F1028 - SUM($I1031:AU1031), $F1028 - SUM(AW1024:$CV1024)), MIN(($F1028 - SUM($I1031:AU1031)) / COUNTIF(AV1029:$CV1029, \">0\"), AV1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX1024:$CV1024) < $F1028, MIN(AW1024, $F1028 - SUM($I1031:AV1031), $F1028 - SUM(AX1024:$CV1024)), MIN(($F1028 - SUM($I1031:AV1031)) / COUNTIF(AW1029:$CV1029, \">0\"), AW1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY1024:$CV1024) < $F1028, MIN(AX1024, $F1028 - SUM($I1031:AW1031), $F1028 - SUM(AY1024:$CV1024)), MIN(($F1028 - SUM($I1031:AW1031)) / COUNTIF(AX1029:$CV1029, \">0\"), AX1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ1024:$CV1024) < $F1028, MIN(AY1024, $F1028 - SUM($I1031:AX1031), $F1028 - SUM(AZ1024:$CV1024)), MIN(($F1028 - SUM($I1031:AX1031)) / COUNTIF(AY1029:$CV1029, \">0\"), AY1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA1024:$CV1024) < $F1028, MIN(AZ1024, $F1028 - SUM($I1031:AY1031), $F1028 - SUM(BA1024:$CV1024)), MIN(($F1028 - SUM($I1031:AY1031)) / COUNTIF(AZ1029:$CV1029, \">0\"), AZ1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB1024:$CV1024) < $F1028, MIN(BA1024, $F1028 - SUM($I1031:AZ1031), $F1028 - SUM(BB1024:$CV1024)), MIN(($F1028 - SUM($I1031:AZ1031)) / COUNTIF(BA1029:$CV1029, \">0\"), BA1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC1024:$CV1024) < $F1028, MIN(BB1024, $F1028 - SUM($I1031:BA1031), $F1028 - SUM(BC1024:$CV1024)), MIN(($F1028 - SUM($I1031:BA1031)) / COUNTIF(BB1029:$CV1029, \">0\"), BB1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD1024:$CV1024) < $F1028, MIN(BC1024, $F1028 - SUM($I1031:BB1031), $F1028 - SUM(BD1024:$CV1024)), MIN(($F1028 - SUM($I1031:BB1031)) / COUNTIF(BC1029:$CV1029, \">0\"), BC1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE1024:$CV1024) < $F1028, MIN(BD1024, $F1028 - SUM($I1031:BC1031), $F1028 - SUM(BE1024:$CV1024)), MIN(($F1028 - SUM($I1031:BC1031)) / COUNTIF(BD1029:$CV1029, \">0\"), BD1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF1024:$CV1024) < $F1028, MIN(BE1024, $F1028 - SUM($I1031:BD1031), $F1028 - SUM(BF1024:$CV1024)), MIN(($F1028 - SUM($I1031:BD1031)) / COUNTIF(BE1029:$CV1029, \">0\"), BE1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG1024:$CV1024) < $F1028, MIN(BF1024, $F1028 - SUM($I1031:BE1031), $F1028 - SUM(BG1024:$CV1024)), MIN(($F1028 - SUM($I1031:BE1031)) / COUNTIF(BF1029:$CV1029, \">0\"), BF1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH1024:$CV1024) < $F1028, MIN(BG1024, $F1028 - SUM($I1031:BF1031), $F1028 - SUM(BH1024:$CV1024)), MIN(($F1028 - SUM($I1031:BF1031)) / COUNTIF(BG1029:$CV1029, \">0\"), BG1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI1024:$CV1024) < $F1028, MIN(BH1024, $F1028 - SUM($I1031:BG1031), $F1028 - SUM(BI1024:$CV1024)), MIN(($F1028 - SUM($I1031:BG1031)) / COUNTIF(BH1029:$CV1029, \">0\"), BH1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ1024:$CV1024) < $F1028, MIN(BI1024, $F1028 - SUM($I1031:BH1031), $F1028 - SUM(BJ1024:$CV1024)), MIN(($F1028 - SUM($I1031:BH1031)) / COUNTIF(BI1029:$CV1029, \">0\"), BI1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK1024:$CV1024) < $F1028, MIN(BJ1024, $F1028 - SUM($I1031:BI1031), $F1028 - SUM(BK1024:$CV1024)), MIN(($F1028 - SUM($I1031:BI1031)) / COUNTIF(BJ1029:$CV1029, \">0\"), BJ1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL1024:$CV1024) < $F1028, MIN(BK1024, $F1028 - SUM($I1031:BJ1031), $F1028 - SUM(BL1024:$CV1024)), MIN(($F1028 - SUM($I1031:BJ1031)) / COUNTIF(BK1029:$CV1029, \">0\"), BK1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM1024:$CV1024) < $F1028, MIN(BL1024, $F1028 - SUM($I1031:BK1031), $F1028 - SUM(BM1024:$CV1024)), MIN(($F1028 - SUM($I1031:BK1031)) / COUNTIF(BL1029:$CV1029, \">0\"), BL1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN1024:$CV1024) < $F1028, MIN(BM1024, $F1028 - SUM($I1031:BL1031), $F1028 - SUM(BN1024:$CV1024)), MIN(($F1028 - SUM($I1031:BL1031)) / COUNTIF(BM1029:$CV1029, \">0\"), BM1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO1024:$CV1024) < $F1028, MIN(BN1024, $F1028 - SUM($I1031:BM1031), $F1028 - SUM(BO1024:$CV1024)), MIN(($F1028 - SUM($I1031:BM1031)) / COUNTIF(BN1029:$CV1029, \">0\"), BN1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP1024:$CV1024) < $F1028, MIN(BO1024, $F1028 - SUM($I1031:BN1031), $F1028 - SUM(BP1024:$CV1024)), MIN(($F1028 - SUM($I1031:BN1031)) / COUNTIF(BO1029:$CV1029, \">0\"), BO1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ1024:$CV1024) < $F1028, MIN(BP1024, $F1028 - SUM($I1031:BO1031), $F1028 - SUM(BQ1024:$CV1024)), MIN(($F1028 - SUM($I1031:BO1031)) / COUNTIF(BP1029:$CV1029, \">0\"), BP1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR1024:$CV1024) < $F1028, MIN(BQ1024, $F1028 - SUM($I1031:BP1031), $F1028 - SUM(BR1024:$CV1024)), MIN(($F1028 - SUM($I1031:BP1031)) / COUNTIF(BQ1029:$CV1029, \">0\"), BQ1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS1024:$CV1024) < $F1028, MIN(BR1024, $F1028 - SUM($I1031:BQ1031), $F1028 - SUM(BS1024:$CV1024)), MIN(($F1028 - SUM($I1031:BQ1031)) / COUNTIF(BR1029:$CV1029, \">0\"), BR1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT1024:$CV1024) < $F1028, MIN(BS1024, $F1028 - SUM($I1031:BR1031), $F1028 - SUM(BT1024:$CV1024)), MIN(($F1028 - SUM($I1031:BR1031)) / COUNTIF(BS1029:$CV1029, \">0\"), BS1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU1024:$CV1024) < $F1028, MIN(BT1024, $F1028 - SUM($I1031:BS1031), $F1028 - SUM(BU1024:$CV1024)), MIN(($F1028 - SUM($I1031:BS1031)) / COUNTIF(BT1029:$CV1029, \">0\"), BT1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV1024:$CV1024) < $F1028, MIN(BU1024, $F1028 - SUM($I1031:BT1031), $F1028 - SUM(BV1024:$CV1024)), MIN(($F1028 - SUM($I1031:BT1031)) / COUNTIF(BU1029:$CV1029, \">0\"), BU1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW1024:$CV1024) < $F1028, MIN(BV1024, $F1028 - SUM($I1031:BU1031), $F1028 - SUM(BW1024:$CV1024)), MIN(($F1028 - SUM($I1031:BU1031)) / COUNTIF(BV1029:$CV1029, \">0\"), BV1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX1024:$CV1024) < $F1028, MIN(BW1024, $F1028 - SUM($I1031:BV1031), $F1028 - SUM(BX1024:$CV1024)), MIN(($F1028 - SUM($I1031:BV1031)) / COUNTIF(BW1029:$CV1029, \">0\"), BW1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY1024:$CV1024) < $F1028, MIN(BX1024, $F1028 - SUM($I1031:BW1031), $F1028 - SUM(BY1024:$CV1024)), MIN(($F1028 - SUM($I1031:BW1031)) / COUNTIF(BX1029:$CV1029, \">0\"), BX1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ1024:$CV1024) < $F1028, MIN(BY1024, $F1028 - SUM($I1031:BX1031), $F1028 - SUM(BZ1024:$CV1024)), MIN(($F1028 - SUM($I1031:BX1031)) / COUNTIF(BY1029:$CV1029, \">0\"), BY1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA1024:$CV1024) < $F1028, MIN(BZ1024, $F1028 - SUM($I1031:BY1031), $F1028 - SUM(CA1024:$CV1024)), MIN(($F1028 - SUM($I1031:BY1031)) / COUNTIF(BZ1029:$CV1029, \">0\"), BZ1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB1024:$CV1024) < $F1028, MIN(CA1024, $F1028 - SUM($I1031:BZ1031), $F1028 - SUM(CB1024:$CV1024)), MIN(($F1028 - SUM($I1031:BZ1031)) / COUNTIF(CA1029:$CV1029, \">0\"), CA1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC1024:$CV1024) < $F1028, MIN(CB1024, $F1028 - SUM($I1031:CA1031), $F1028 - SUM(CC1024:$CV1024)), MIN(($F1028 - SUM($I1031:CA1031)) / COUNTIF(CB1029:$CV1029, \">0\"), CB1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD1024:$CV1024) < $F1028, MIN(CC1024, $F1028 - SUM($I1031:CB1031), $F1028 - SUM(CD1024:$CV1024)), MIN(($F1028 - SUM($I1031:CB1031)) / COUNTIF(CC1029:$CV1029, \">0\"), CC1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE1024:$CV1024) < $F1028, MIN(CD1024, $F1028 - SUM($I1031:CC1031), $F1028 - SUM(CE1024:$CV1024)), MIN(($F1028 - SUM($I1031:CC1031)) / COUNTIF(CD1029:$CV1029, \">0\"), CD1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF1024:$CV1024) < $F1028, MIN(CE1024, $F1028 - SUM($I1031:CD1031), $F1028 - SUM(CF1024:$CV1024)), MIN(($F1028 - SUM($I1031:CD1031)) / COUNTIF(CE1029:$CV1029, \">0\"), CE1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG1024:$CV1024) < $F1028, MIN(CF1024, $F1028 - SUM($I1031:CE1031), $F1028 - SUM(CG1024:$CV1024)), MIN(($F1028 - SUM($I1031:CE1031)) / COUNTIF(CF1029:$CV1029, \">0\"), CF1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH1024:$CV1024) < $F1028, MIN(CG1024, $F1028 - SUM($I1031:CF1031), $F1028 - SUM(CH1024:$CV1024)), MIN(($F1028 - SUM($I1031:CF1031)) / COUNTIF(CG1029:$CV1029, \">0\"), CG1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI1024:$CV1024) < $F1028, MIN(CH1024, $F1028 - SUM($I1031:CG1031), $F1028 - SUM(CI1024:$CV1024)), MIN(($F1028 - SUM($I1031:CG1031)) / COUNTIF(CH1029:$CV1029, \">0\"), CH1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ1024:$CV1024) < $F1028, MIN(CI1024, $F1028 - SUM($I1031:CH1031), $F1028 - SUM(CJ1024:$CV1024)), MIN(($F1028 - SUM($I1031:CH1031)) / COUNTIF(CI1029:$CV1029, \">0\"), CI1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK1024:$CV1024) < $F1028, MIN(CJ1024, $F1028 - SUM($I1031:CI1031), $F1028 - SUM(CK1024:$CV1024)), MIN(($F1028 - SUM($I1031:CI1031)) / COUNTIF(CJ1029:$CV1029, \">0\"), CJ1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL1024:$CV1024) < $F1028, MIN(CK1024, $F1028 - SUM($I1031:CJ1031), $F1028 - SUM(CL1024:$CV1024)), MIN(($F1028 - SUM($I1031:CJ1031)) / COUNTIF(CK1029:$CV1029, \">0\"), CK1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM1024:$CV1024) < $F1028, MIN(CL1024, $F1028 - SUM($I1031:CK1031), $F1028 - SUM(CM1024:$CV1024)), MIN(($F1028 - SUM($I1031:CK1031)) / COUNTIF(CL1029:$CV1029, \">0\"), CL1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN1024:$CV1024) < $F1028, MIN(CM1024, $F1028 - SUM($I1031:CL1031), $F1028 - SUM(CN1024:$CV1024)), MIN(($F1028 - SUM($I1031:CL1031)) / COUNTIF(CM1029:$CV1029, \">0\"), CM1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO1024:$CV1024) < $F1028, MIN(CN1024, $F1028 - SUM($I1031:CM1031), $F1028 - SUM(CO1024:$CV1024)), MIN(($F1028 - SUM($I1031:CM1031)) / COUNTIF(CN1029:$CV1029, \">0\"), CN1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP1024:$CV1024) < $F1028, MIN(CO1024, $F1028 - SUM($I1031:CN1031), $F1028 - SUM(CP1024:$CV1024)), MIN(($F1028 - SUM($I1031:CN1031)) / COUNTIF(CO1029:$CV1029, \">0\"), CO1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ1024:$CV1024) < $F1028, MIN(CP1024, $F1028 - SUM($I1031:CO1031), $F1028 - SUM(CQ1024:$CV1024)), MIN(($F1028 - SUM($I1031:CO1031)) / COUNTIF(CP1029:$CV1029, \">0\"), CP1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR1024:$CV1024) < $F1028, MIN(CQ1024, $F1028 - SUM($I1031:CP1031), $F1028 - SUM(CR1024:$CV1024)), MIN(($F1028 - SUM($I1031:CP1031)) / COUNTIF(CQ1029:$CV1029, \">0\"), CQ1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS1024:$CV1024) < $F1028, MIN(CR1024, $F1028 - SUM($I1031:CQ1031), $F1028 - SUM(CS1024:$CV1024)), MIN(($F1028 - SUM($I1031:CQ1031)) / COUNTIF(CR1029:$CV1029, \">0\"), CR1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT1024:$CV1024) < $F1028, MIN(CS1024, $F1028 - SUM($I1031:CR1031), $F1028 - SUM(CT1024:$CV1024)), MIN(($F1028 - SUM($I1031:CR1031)) / COUNTIF(CS1029:$CV1029, \">0\"), CS1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU1024:$CV1024) < $F1028, MIN(CT1024, $F1028 - SUM($I1031:CS1031), $F1028 - SUM(CU1024:$CV1024)), MIN(($F1028 - SUM($I1031:CS1031)) / COUNTIF(CT1029:$CV1029, \">0\"), CT1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV1024:$CV1024) < $F1028, MIN(CU1024, $F1028 - SUM($I1031:CT1031), $F1028 - SUM(CV1024:$CV1024)), MIN(($F1028 - SUM($I1031:CT1031)) / COUNTIF(CU1029:$CV1029, \">0\"), CU1024)) * $F1030, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV1024:CV1024) < $F1028, MIN(CV1024, $F1028 - SUM($I1031:CU1031), $F1028 - SUM($CV1024:CV1024)), MIN(($F1028 - SUM($I1031:CU1031)) / COUNTIF(CV1029:$CV1029, \">0\"), CV1024)) * $F1030, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J1032:CV1032)","v":0},"mmcf",null,null,{"$f":"IF($F1030 = 0, J1029, J1031)","v":0},{"$f":"IF($F1030 = 0, K1029, K1031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1030 = 0, BW1029, BW1031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J1032 > 0, $F1026, 0)","v":0},{"$f":"IF(K1032 > 0, $F1026, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW1032 > 0, $F1026, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 20"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J1036:CV1036)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972 - J984 - J996 - J1008 - J1020 - J1032, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972 - K984 - K996 - K1008 - K1020 - K1032, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972 - BW984 - BW996 - BW1008 - BW1020 - BW1032, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J1037:CV1037)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I1036:I1036) = 0, J1036 > 0), J1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:J1036) = 0, K1036 > 0), K1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:K1036) = 0, L1036 > 0), L1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:L1036) = 0, M1036 > 0), M1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:M1036) = 0, N1036 > 0), N1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:N1036) = 0, O1036 > 0), O1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:O1036) = 0, P1036 > 0), P1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:P1036) = 0, Q1036 > 0), Q1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:Q1036) = 0, R1036 > 0), R1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:R1036) = 0, S1036 > 0), S1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:S1036) = 0, T1036 > 0), T1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:T1036) = 0, U1036 > 0), U1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:U1036) = 0, V1036 > 0), V1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:V1036) = 0, W1036 > 0), W1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:W1036) = 0, X1036 > 0), X1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:X1036) = 0, Y1036 > 0), Y1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:Y1036) = 0, Z1036 > 0), Z1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:Z1036) = 0, AA1036 > 0), AA1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AA1036) = 0, AB1036 > 0), AB1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AB1036) = 0, AC1036 > 0), AC1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AC1036) = 0, AD1036 > 0), AD1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AD1036) = 0, AE1036 > 0), AE1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AE1036) = 0, AF1036 > 0), AF1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AF1036) = 0, AG1036 > 0), AG1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AG1036) = 0, AH1036 > 0), AH1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AH1036) = 0, AI1036 > 0), AI1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AI1036) = 0, AJ1036 > 0), AJ1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AJ1036) = 0, AK1036 > 0), AK1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AK1036) = 0, AL1036 > 0), AL1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AL1036) = 0, AM1036 > 0), AM1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AM1036) = 0, AN1036 > 0), AN1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AN1036) = 0, AO1036 > 0), AO1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AO1036) = 0, AP1036 > 0), AP1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AP1036) = 0, AQ1036 > 0), AQ1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AQ1036) = 0, AR1036 > 0), AR1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AR1036) = 0, AS1036 > 0), AS1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AS1036) = 0, AT1036 > 0), AT1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AT1036) = 0, AU1036 > 0), AU1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AU1036) = 0, AV1036 > 0), AV1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AV1036) = 0, AW1036 > 0), AW1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AW1036) = 0, AX1036 > 0), AX1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AX1036) = 0, AY1036 > 0), AY1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AY1036) = 0, AZ1036 > 0), AZ1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:AZ1036) = 0, BA1036 > 0), BA1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BA1036) = 0, BB1036 > 0), BB1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BB1036) = 0, BC1036 > 0), BC1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BC1036) = 0, BD1036 > 0), BD1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BD1036) = 0, BE1036 > 0), BE1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BE1036) = 0, BF1036 > 0), BF1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BF1036) = 0, BG1036 > 0), BG1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BG1036) = 0, BH1036 > 0), BH1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BH1036) = 0, BI1036 > 0), BI1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BI1036) = 0, BJ1036 > 0), BJ1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BJ1036) = 0, BK1036 > 0), BK1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BK1036) = 0, BL1036 > 0), BL1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BL1036) = 0, BM1036 > 0), BM1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BM1036) = 0, BN1036 > 0), BN1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BN1036) = 0, BO1036 > 0), BO1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BO1036) = 0, BP1036 > 0), BP1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BP1036) = 0, BQ1036 > 0), BQ1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BQ1036) = 0, BR1036 > 0), BR1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BR1036) = 0, BS1036 > 0), BS1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BS1036) = 0, BT1036 > 0), BT1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BT1036) = 0, BU1036 > 0), BU1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BU1036) = 0, BV1036 > 0), BV1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BV1036) = 0, BW1036 > 0), BW1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BW1036) = 0, BX1036 > 0), BX1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BX1036) = 0, BY1036 > 0), BY1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BY1036) = 0, BZ1036 > 0), BZ1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:BZ1036) = 0, CA1036 > 0), CA1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CA1036) = 0, CB1036 > 0), CB1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CB1036) = 0, CC1036 > 0), CC1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CC1036) = 0, CD1036 > 0), CD1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CD1036) = 0, CE1036 > 0), CE1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CE1036) = 0, CF1036 > 0), CF1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CF1036) = 0, CG1036 > 0), CG1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CG1036) = 0, CH1036 > 0), CH1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CH1036) = 0, CI1036 > 0), CI1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CI1036) = 0, CJ1036 > 0), CJ1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CJ1036) = 0, CK1036 > 0), CK1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CK1036) = 0, CL1036 > 0), CL1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CL1036) = 0, CM1036 > 0), CM1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CM1036) = 0, CN1036 > 0), CN1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CN1036) = 0, CO1036 > 0), CO1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CO1036) = 0, CP1036 > 0), CP1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CP1036) = 0, CQ1036 > 0), CQ1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CQ1036) = 0, CR1036 > 0), CR1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CR1036) = 0, CS1036 > 0), CS1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CS1036) = 0, CT1036 > 0), CT1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CT1036) = 0, CU1036 > 0), CU1036, 0)","v":0},{"$f":"IF(AND(SUM($I1036:CU1036) = 0, CV1036 > 0), CV1036, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J1038:CV1038)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J1037 / $F$800, $F1036 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K1037 / $F$800, $F1036 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW1037 / $F$800, $F1036 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F1038","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F1038","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J1041:CV1041)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I1041:I1041) < $F1040, MIN(J1036, $F1039, $F1040 - SUM($I1041:I1041)), 0)","v":0},{"$f":"IF(SUM($I1041:J1041) < $F1040, MIN(K1036, $F1039, $F1040 - SUM($I1041:J1041)), 0)","v":0},{"$f":"IF(SUM($I1041:K1041) < $F1040, MIN(L1036, $F1039, $F1040 - SUM($I1041:K1041)), 0)","v":0},{"$f":"IF(SUM($I1041:L1041) < $F1040, MIN(M1036, $F1039, $F1040 - SUM($I1041:L1041)), 0)","v":0},{"$f":"IF(SUM($I1041:M1041) < $F1040, MIN(N1036, $F1039, $F1040 - SUM($I1041:M1041)), 0)","v":0},{"$f":"IF(SUM($I1041:N1041) < $F1040, MIN(O1036, $F1039, $F1040 - SUM($I1041:N1041)), 0)","v":0},{"$f":"IF(SUM($I1041:O1041) < $F1040, MIN(P1036, $F1039, $F1040 - SUM($I1041:O1041)), 0)","v":0},{"$f":"IF(SUM($I1041:P1041) < $F1040, MIN(Q1036, $F1039, $F1040 - SUM($I1041:P1041)), 0)","v":0},{"$f":"IF(SUM($I1041:Q1041) < $F1040, MIN(R1036, $F1039, $F1040 - SUM($I1041:Q1041)), 0)","v":0},{"$f":"IF(SUM($I1041:R1041) < $F1040, MIN(S1036, $F1039, $F1040 - SUM($I1041:R1041)), 0)","v":0},{"$f":"IF(SUM($I1041:S1041) < $F1040, MIN(T1036, $F1039, $F1040 - SUM($I1041:S1041)), 0)","v":0},{"$f":"IF(SUM($I1041:T1041) < $F1040, MIN(U1036, $F1039, $F1040 - SUM($I1041:T1041)), 0)","v":0},{"$f":"IF(SUM($I1041:U1041) < $F1040, MIN(V1036, $F1039, $F1040 - SUM($I1041:U1041)), 0)","v":0},{"$f":"IF(SUM($I1041:V1041) < $F1040, MIN(W1036, $F1039, $F1040 - SUM($I1041:V1041)), 0)","v":0},{"$f":"IF(SUM($I1041:W1041) < $F1040, MIN(X1036, $F1039, $F1040 - SUM($I1041:W1041)), 0)","v":0},{"$f":"IF(SUM($I1041:X1041) < $F1040, MIN(Y1036, $F1039, $F1040 - SUM($I1041:X1041)), 0)","v":0},{"$f":"IF(SUM($I1041:Y1041) < $F1040, MIN(Z1036, $F1039, $F1040 - SUM($I1041:Y1041)), 0)","v":0},{"$f":"IF(SUM($I1041:Z1041) < $F1040, MIN(AA1036, $F1039, $F1040 - SUM($I1041:Z1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AA1041) < $F1040, MIN(AB1036, $F1039, $F1040 - SUM($I1041:AA1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AB1041) < $F1040, MIN(AC1036, $F1039, $F1040 - SUM($I1041:AB1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AC1041) < $F1040, MIN(AD1036, $F1039, $F1040 - SUM($I1041:AC1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AD1041) < $F1040, MIN(AE1036, $F1039, $F1040 - SUM($I1041:AD1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AE1041) < $F1040, MIN(AF1036, $F1039, $F1040 - SUM($I1041:AE1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AF1041) < $F1040, MIN(AG1036, $F1039, $F1040 - SUM($I1041:AF1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AG1041) < $F1040, MIN(AH1036, $F1039, $F1040 - SUM($I1041:AG1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AH1041) < $F1040, MIN(AI1036, $F1039, $F1040 - SUM($I1041:AH1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AI1041) < $F1040, MIN(AJ1036, $F1039, $F1040 - SUM($I1041:AI1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AJ1041) < $F1040, MIN(AK1036, $F1039, $F1040 - SUM($I1041:AJ1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AK1041) < $F1040, MIN(AL1036, $F1039, $F1040 - SUM($I1041:AK1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AL1041) < $F1040, MIN(AM1036, $F1039, $F1040 - SUM($I1041:AL1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AM1041) < $F1040, MIN(AN1036, $F1039, $F1040 - SUM($I1041:AM1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AN1041) < $F1040, MIN(AO1036, $F1039, $F1040 - SUM($I1041:AN1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AO1041) < $F1040, MIN(AP1036, $F1039, $F1040 - SUM($I1041:AO1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AP1041) < $F1040, MIN(AQ1036, $F1039, $F1040 - SUM($I1041:AP1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AQ1041) < $F1040, MIN(AR1036, $F1039, $F1040 - SUM($I1041:AQ1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AR1041) < $F1040, MIN(AS1036, $F1039, $F1040 - SUM($I1041:AR1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AS1041) < $F1040, MIN(AT1036, $F1039, $F1040 - SUM($I1041:AS1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AT1041) < $F1040, MIN(AU1036, $F1039, $F1040 - SUM($I1041:AT1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AU1041) < $F1040, MIN(AV1036, $F1039, $F1040 - SUM($I1041:AU1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AV1041) < $F1040, MIN(AW1036, $F1039, $F1040 - SUM($I1041:AV1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AW1041) < $F1040, MIN(AX1036, $F1039, $F1040 - SUM($I1041:AW1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AX1041) < $F1040, MIN(AY1036, $F1039, $F1040 - SUM($I1041:AX1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AY1041) < $F1040, MIN(AZ1036, $F1039, $F1040 - SUM($I1041:AY1041)), 0)","v":0},{"$f":"IF(SUM($I1041:AZ1041) < $F1040, MIN(BA1036, $F1039, $F1040 - SUM($I1041:AZ1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BA1041) < $F1040, MIN(BB1036, $F1039, $F1040 - SUM($I1041:BA1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BB1041) < $F1040, MIN(BC1036, $F1039, $F1040 - SUM($I1041:BB1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BC1041) < $F1040, MIN(BD1036, $F1039, $F1040 - SUM($I1041:BC1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BD1041) < $F1040, MIN(BE1036, $F1039, $F1040 - SUM($I1041:BD1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BE1041) < $F1040, MIN(BF1036, $F1039, $F1040 - SUM($I1041:BE1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BF1041) < $F1040, MIN(BG1036, $F1039, $F1040 - SUM($I1041:BF1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BG1041) < $F1040, MIN(BH1036, $F1039, $F1040 - SUM($I1041:BG1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BH1041) < $F1040, MIN(BI1036, $F1039, $F1040 - SUM($I1041:BH1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BI1041) < $F1040, MIN(BJ1036, $F1039, $F1040 - SUM($I1041:BI1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BJ1041) < $F1040, MIN(BK1036, $F1039, $F1040 - SUM($I1041:BJ1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BK1041) < $F1040, MIN(BL1036, $F1039, $F1040 - SUM($I1041:BK1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BL1041) < $F1040, MIN(BM1036, $F1039, $F1040 - SUM($I1041:BL1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BM1041) < $F1040, MIN(BN1036, $F1039, $F1040 - SUM($I1041:BM1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BN1041) < $F1040, MIN(BO1036, $F1039, $F1040 - SUM($I1041:BN1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BO1041) < $F1040, MIN(BP1036, $F1039, $F1040 - SUM($I1041:BO1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BP1041) < $F1040, MIN(BQ1036, $F1039, $F1040 - SUM($I1041:BP1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BQ1041) < $F1040, MIN(BR1036, $F1039, $F1040 - SUM($I1041:BQ1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BR1041) < $F1040, MIN(BS1036, $F1039, $F1040 - SUM($I1041:BR1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BS1041) < $F1040, MIN(BT1036, $F1039, $F1040 - SUM($I1041:BS1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BT1041) < $F1040, MIN(BU1036, $F1039, $F1040 - SUM($I1041:BT1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BU1041) < $F1040, MIN(BV1036, $F1039, $F1040 - SUM($I1041:BU1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BV1041) < $F1040, MIN(BW1036, $F1039, $F1040 - SUM($I1041:BV1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BW1041) < $F1040, MIN(BX1036, $F1039, $F1040 - SUM($I1041:BW1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BX1041) < $F1040, MIN(BY1036, $F1039, $F1040 - SUM($I1041:BX1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BY1041) < $F1040, MIN(BZ1036, $F1039, $F1040 - SUM($I1041:BY1041)), 0)","v":0},{"$f":"IF(SUM($I1041:BZ1041) < $F1040, MIN(CA1036, $F1039, $F1040 - SUM($I1041:BZ1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CA1041) < $F1040, MIN(CB1036, $F1039, $F1040 - SUM($I1041:CA1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CB1041) < $F1040, MIN(CC1036, $F1039, $F1040 - SUM($I1041:CB1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CC1041) < $F1040, MIN(CD1036, $F1039, $F1040 - SUM($I1041:CC1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CD1041) < $F1040, MIN(CE1036, $F1039, $F1040 - SUM($I1041:CD1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CE1041) < $F1040, MIN(CF1036, $F1039, $F1040 - SUM($I1041:CE1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CF1041) < $F1040, MIN(CG1036, $F1039, $F1040 - SUM($I1041:CF1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CG1041) < $F1040, MIN(CH1036, $F1039, $F1040 - SUM($I1041:CG1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CH1041) < $F1040, MIN(CI1036, $F1039, $F1040 - SUM($I1041:CH1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CI1041) < $F1040, MIN(CJ1036, $F1039, $F1040 - SUM($I1041:CI1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CJ1041) < $F1040, MIN(CK1036, $F1039, $F1040 - SUM($I1041:CJ1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CK1041) < $F1040, MIN(CL1036, $F1039, $F1040 - SUM($I1041:CK1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CL1041) < $F1040, MIN(CM1036, $F1039, $F1040 - SUM($I1041:CL1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CM1041) < $F1040, MIN(CN1036, $F1039, $F1040 - SUM($I1041:CM1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CN1041) < $F1040, MIN(CO1036, $F1039, $F1040 - SUM($I1041:CN1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CO1041) < $F1040, MIN(CP1036, $F1039, $F1040 - SUM($I1041:CO1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CP1041) < $F1040, MIN(CQ1036, $F1039, $F1040 - SUM($I1041:CP1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CQ1041) < $F1040, MIN(CR1036, $F1039, $F1040 - SUM($I1041:CQ1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CR1041) < $F1040, MIN(CS1036, $F1039, $F1040 - SUM($I1041:CR1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CS1041) < $F1040, MIN(CT1036, $F1039, $F1040 - SUM($I1041:CS1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CT1041) < $F1040, MIN(CU1036, $F1039, $F1040 - SUM($I1041:CT1041)), 0)","v":0},{"$f":"IF(SUM($I1041:CU1041) < $F1040, MIN(CV1036, $F1039, $F1040 - SUM($I1041:CU1041)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F1041 < F1040, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K1036:$CV1036) < $F1040, MIN(J1036, $F1040 - SUM($I1043:I1043), $F1040 - SUM(K1036:$CV1036)), MIN(($F1040 - SUM($I1043:I1043)) / COUNTIF(J1041:$CV1041, \">0\"), J1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(L1036:$CV1036) < $F1040, MIN(K1036, $F1040 - SUM($I1043:J1043), $F1040 - SUM(L1036:$CV1036)), MIN(($F1040 - SUM($I1043:J1043)) / COUNTIF(K1041:$CV1041, \">0\"), K1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(M1036:$CV1036) < $F1040, MIN(L1036, $F1040 - SUM($I1043:K1043), $F1040 - SUM(M1036:$CV1036)), MIN(($F1040 - SUM($I1043:K1043)) / COUNTIF(L1041:$CV1041, \">0\"), L1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(N1036:$CV1036) < $F1040, MIN(M1036, $F1040 - SUM($I1043:L1043), $F1040 - SUM(N1036:$CV1036)), MIN(($F1040 - SUM($I1043:L1043)) / COUNTIF(M1041:$CV1041, \">0\"), M1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(O1036:$CV1036) < $F1040, MIN(N1036, $F1040 - SUM($I1043:M1043), $F1040 - SUM(O1036:$CV1036)), MIN(($F1040 - SUM($I1043:M1043)) / COUNTIF(N1041:$CV1041, \">0\"), N1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(P1036:$CV1036) < $F1040, MIN(O1036, $F1040 - SUM($I1043:N1043), $F1040 - SUM(P1036:$CV1036)), MIN(($F1040 - SUM($I1043:N1043)) / COUNTIF(O1041:$CV1041, \">0\"), O1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q1036:$CV1036) < $F1040, MIN(P1036, $F1040 - SUM($I1043:O1043), $F1040 - SUM(Q1036:$CV1036)), MIN(($F1040 - SUM($I1043:O1043)) / COUNTIF(P1041:$CV1041, \">0\"), P1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(R1036:$CV1036) < $F1040, MIN(Q1036, $F1040 - SUM($I1043:P1043), $F1040 - SUM(R1036:$CV1036)), MIN(($F1040 - SUM($I1043:P1043)) / COUNTIF(Q1041:$CV1041, \">0\"), Q1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(S1036:$CV1036) < $F1040, MIN(R1036, $F1040 - SUM($I1043:Q1043), $F1040 - SUM(S1036:$CV1036)), MIN(($F1040 - SUM($I1043:Q1043)) / COUNTIF(R1041:$CV1041, \">0\"), R1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(T1036:$CV1036) < $F1040, MIN(S1036, $F1040 - SUM($I1043:R1043), $F1040 - SUM(T1036:$CV1036)), MIN(($F1040 - SUM($I1043:R1043)) / COUNTIF(S1041:$CV1041, \">0\"), S1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(U1036:$CV1036) < $F1040, MIN(T1036, $F1040 - SUM($I1043:S1043), $F1040 - SUM(U1036:$CV1036)), MIN(($F1040 - SUM($I1043:S1043)) / COUNTIF(T1041:$CV1041, \">0\"), T1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(V1036:$CV1036) < $F1040, MIN(U1036, $F1040 - SUM($I1043:T1043), $F1040 - SUM(V1036:$CV1036)), MIN(($F1040 - SUM($I1043:T1043)) / COUNTIF(U1041:$CV1041, \">0\"), U1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(W1036:$CV1036) < $F1040, MIN(V1036, $F1040 - SUM($I1043:U1043), $F1040 - SUM(W1036:$CV1036)), MIN(($F1040 - SUM($I1043:U1043)) / COUNTIF(V1041:$CV1041, \">0\"), V1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(X1036:$CV1036) < $F1040, MIN(W1036, $F1040 - SUM($I1043:V1043), $F1040 - SUM(X1036:$CV1036)), MIN(($F1040 - SUM($I1043:V1043)) / COUNTIF(W1041:$CV1041, \">0\"), W1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y1036:$CV1036) < $F1040, MIN(X1036, $F1040 - SUM($I1043:W1043), $F1040 - SUM(Y1036:$CV1036)), MIN(($F1040 - SUM($I1043:W1043)) / COUNTIF(X1041:$CV1041, \">0\"), X1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z1036:$CV1036) < $F1040, MIN(Y1036, $F1040 - SUM($I1043:X1043), $F1040 - SUM(Z1036:$CV1036)), MIN(($F1040 - SUM($I1043:X1043)) / COUNTIF(Y1041:$CV1041, \">0\"), Y1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA1036:$CV1036) < $F1040, MIN(Z1036, $F1040 - SUM($I1043:Y1043), $F1040 - SUM(AA1036:$CV1036)), MIN(($F1040 - SUM($I1043:Y1043)) / COUNTIF(Z1041:$CV1041, \">0\"), Z1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB1036:$CV1036) < $F1040, MIN(AA1036, $F1040 - SUM($I1043:Z1043), $F1040 - SUM(AB1036:$CV1036)), MIN(($F1040 - SUM($I1043:Z1043)) / COUNTIF(AA1041:$CV1041, \">0\"), AA1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC1036:$CV1036) < $F1040, MIN(AB1036, $F1040 - SUM($I1043:AA1043), $F1040 - SUM(AC1036:$CV1036)), MIN(($F1040 - SUM($I1043:AA1043)) / COUNTIF(AB1041:$CV1041, \">0\"), AB1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD1036:$CV1036) < $F1040, MIN(AC1036, $F1040 - SUM($I1043:AB1043), $F1040 - SUM(AD1036:$CV1036)), MIN(($F1040 - SUM($I1043:AB1043)) / COUNTIF(AC1041:$CV1041, \">0\"), AC1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE1036:$CV1036) < $F1040, MIN(AD1036, $F1040 - SUM($I1043:AC1043), $F1040 - SUM(AE1036:$CV1036)), MIN(($F1040 - SUM($I1043:AC1043)) / COUNTIF(AD1041:$CV1041, \">0\"), AD1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF1036:$CV1036) < $F1040, MIN(AE1036, $F1040 - SUM($I1043:AD1043), $F1040 - SUM(AF1036:$CV1036)), MIN(($F1040 - SUM($I1043:AD1043)) / COUNTIF(AE1041:$CV1041, \">0\"), AE1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG1036:$CV1036) < $F1040, MIN(AF1036, $F1040 - SUM($I1043:AE1043), $F1040 - SUM(AG1036:$CV1036)), MIN(($F1040 - SUM($I1043:AE1043)) / COUNTIF(AF1041:$CV1041, \">0\"), AF1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH1036:$CV1036) < $F1040, MIN(AG1036, $F1040 - SUM($I1043:AF1043), $F1040 - SUM(AH1036:$CV1036)), MIN(($F1040 - SUM($I1043:AF1043)) / COUNTIF(AG1041:$CV1041, \">0\"), AG1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI1036:$CV1036) < $F1040, MIN(AH1036, $F1040 - SUM($I1043:AG1043), $F1040 - SUM(AI1036:$CV1036)), MIN(($F1040 - SUM($I1043:AG1043)) / COUNTIF(AH1041:$CV1041, \">0\"), AH1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ1036:$CV1036) < $F1040, MIN(AI1036, $F1040 - SUM($I1043:AH1043), $F1040 - SUM(AJ1036:$CV1036)), MIN(($F1040 - SUM($I1043:AH1043)) / COUNTIF(AI1041:$CV1041, \">0\"), AI1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK1036:$CV1036) < $F1040, MIN(AJ1036, $F1040 - SUM($I1043:AI1043), $F1040 - SUM(AK1036:$CV1036)), MIN(($F1040 - SUM($I1043:AI1043)) / COUNTIF(AJ1041:$CV1041, \">0\"), AJ1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL1036:$CV1036) < $F1040, MIN(AK1036, $F1040 - SUM($I1043:AJ1043), $F1040 - SUM(AL1036:$CV1036)), MIN(($F1040 - SUM($I1043:AJ1043)) / COUNTIF(AK1041:$CV1041, \">0\"), AK1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM1036:$CV1036) < $F1040, MIN(AL1036, $F1040 - SUM($I1043:AK1043), $F1040 - SUM(AM1036:$CV1036)), MIN(($F1040 - SUM($I1043:AK1043)) / COUNTIF(AL1041:$CV1041, \">0\"), AL1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN1036:$CV1036) < $F1040, MIN(AM1036, $F1040 - SUM($I1043:AL1043), $F1040 - SUM(AN1036:$CV1036)), MIN(($F1040 - SUM($I1043:AL1043)) / COUNTIF(AM1041:$CV1041, \">0\"), AM1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO1036:$CV1036) < $F1040, MIN(AN1036, $F1040 - SUM($I1043:AM1043), $F1040 - SUM(AO1036:$CV1036)), MIN(($F1040 - SUM($I1043:AM1043)) / COUNTIF(AN1041:$CV1041, \">0\"), AN1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP1036:$CV1036) < $F1040, MIN(AO1036, $F1040 - SUM($I1043:AN1043), $F1040 - SUM(AP1036:$CV1036)), MIN(($F1040 - SUM($I1043:AN1043)) / COUNTIF(AO1041:$CV1041, \">0\"), AO1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ1036:$CV1036) < $F1040, MIN(AP1036, $F1040 - SUM($I1043:AO1043), $F1040 - SUM(AQ1036:$CV1036)), MIN(($F1040 - SUM($I1043:AO1043)) / COUNTIF(AP1041:$CV1041, \">0\"), AP1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR1036:$CV1036) < $F1040, MIN(AQ1036, $F1040 - SUM($I1043:AP1043), $F1040 - SUM(AR1036:$CV1036)), MIN(($F1040 - SUM($I1043:AP1043)) / COUNTIF(AQ1041:$CV1041, \">0\"), AQ1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS1036:$CV1036) < $F1040, MIN(AR1036, $F1040 - SUM($I1043:AQ1043), $F1040 - SUM(AS1036:$CV1036)), MIN(($F1040 - SUM($I1043:AQ1043)) / COUNTIF(AR1041:$CV1041, \">0\"), AR1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT1036:$CV1036) < $F1040, MIN(AS1036, $F1040 - SUM($I1043:AR1043), $F1040 - SUM(AT1036:$CV1036)), MIN(($F1040 - SUM($I1043:AR1043)) / COUNTIF(AS1041:$CV1041, \">0\"), AS1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU1036:$CV1036) < $F1040, MIN(AT1036, $F1040 - SUM($I1043:AS1043), $F1040 - SUM(AU1036:$CV1036)), MIN(($F1040 - SUM($I1043:AS1043)) / COUNTIF(AT1041:$CV1041, \">0\"), AT1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV1036:$CV1036) < $F1040, MIN(AU1036, $F1040 - SUM($I1043:AT1043), $F1040 - SUM(AV1036:$CV1036)), MIN(($F1040 - SUM($I1043:AT1043)) / COUNTIF(AU1041:$CV1041, \">0\"), AU1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW1036:$CV1036) < $F1040, MIN(AV1036, $F1040 - SUM($I1043:AU1043), $F1040 - SUM(AW1036:$CV1036)), MIN(($F1040 - SUM($I1043:AU1043)) / COUNTIF(AV1041:$CV1041, \">0\"), AV1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX1036:$CV1036) < $F1040, MIN(AW1036, $F1040 - SUM($I1043:AV1043), $F1040 - SUM(AX1036:$CV1036)), MIN(($F1040 - SUM($I1043:AV1043)) / COUNTIF(AW1041:$CV1041, \">0\"), AW1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY1036:$CV1036) < $F1040, MIN(AX1036, $F1040 - SUM($I1043:AW1043), $F1040 - SUM(AY1036:$CV1036)), MIN(($F1040 - SUM($I1043:AW1043)) / COUNTIF(AX1041:$CV1041, \">0\"), AX1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ1036:$CV1036) < $F1040, MIN(AY1036, $F1040 - SUM($I1043:AX1043), $F1040 - SUM(AZ1036:$CV1036)), MIN(($F1040 - SUM($I1043:AX1043)) / COUNTIF(AY1041:$CV1041, \">0\"), AY1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA1036:$CV1036) < $F1040, MIN(AZ1036, $F1040 - SUM($I1043:AY1043), $F1040 - SUM(BA1036:$CV1036)), MIN(($F1040 - SUM($I1043:AY1043)) / COUNTIF(AZ1041:$CV1041, \">0\"), AZ1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB1036:$CV1036) < $F1040, MIN(BA1036, $F1040 - SUM($I1043:AZ1043), $F1040 - SUM(BB1036:$CV1036)), MIN(($F1040 - SUM($I1043:AZ1043)) / COUNTIF(BA1041:$CV1041, \">0\"), BA1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC1036:$CV1036) < $F1040, MIN(BB1036, $F1040 - SUM($I1043:BA1043), $F1040 - SUM(BC1036:$CV1036)), MIN(($F1040 - SUM($I1043:BA1043)) / COUNTIF(BB1041:$CV1041, \">0\"), BB1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD1036:$CV1036) < $F1040, MIN(BC1036, $F1040 - SUM($I1043:BB1043), $F1040 - SUM(BD1036:$CV1036)), MIN(($F1040 - SUM($I1043:BB1043)) / COUNTIF(BC1041:$CV1041, \">0\"), BC1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE1036:$CV1036) < $F1040, MIN(BD1036, $F1040 - SUM($I1043:BC1043), $F1040 - SUM(BE1036:$CV1036)), MIN(($F1040 - SUM($I1043:BC1043)) / COUNTIF(BD1041:$CV1041, \">0\"), BD1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF1036:$CV1036) < $F1040, MIN(BE1036, $F1040 - SUM($I1043:BD1043), $F1040 - SUM(BF1036:$CV1036)), MIN(($F1040 - SUM($I1043:BD1043)) / COUNTIF(BE1041:$CV1041, \">0\"), BE1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG1036:$CV1036) < $F1040, MIN(BF1036, $F1040 - SUM($I1043:BE1043), $F1040 - SUM(BG1036:$CV1036)), MIN(($F1040 - SUM($I1043:BE1043)) / COUNTIF(BF1041:$CV1041, \">0\"), BF1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH1036:$CV1036) < $F1040, MIN(BG1036, $F1040 - SUM($I1043:BF1043), $F1040 - SUM(BH1036:$CV1036)), MIN(($F1040 - SUM($I1043:BF1043)) / COUNTIF(BG1041:$CV1041, \">0\"), BG1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI1036:$CV1036) < $F1040, MIN(BH1036, $F1040 - SUM($I1043:BG1043), $F1040 - SUM(BI1036:$CV1036)), MIN(($F1040 - SUM($I1043:BG1043)) / COUNTIF(BH1041:$CV1041, \">0\"), BH1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ1036:$CV1036) < $F1040, MIN(BI1036, $F1040 - SUM($I1043:BH1043), $F1040 - SUM(BJ1036:$CV1036)), MIN(($F1040 - SUM($I1043:BH1043)) / COUNTIF(BI1041:$CV1041, \">0\"), BI1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK1036:$CV1036) < $F1040, MIN(BJ1036, $F1040 - SUM($I1043:BI1043), $F1040 - SUM(BK1036:$CV1036)), MIN(($F1040 - SUM($I1043:BI1043)) / COUNTIF(BJ1041:$CV1041, \">0\"), BJ1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL1036:$CV1036) < $F1040, MIN(BK1036, $F1040 - SUM($I1043:BJ1043), $F1040 - SUM(BL1036:$CV1036)), MIN(($F1040 - SUM($I1043:BJ1043)) / COUNTIF(BK1041:$CV1041, \">0\"), BK1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM1036:$CV1036) < $F1040, MIN(BL1036, $F1040 - SUM($I1043:BK1043), $F1040 - SUM(BM1036:$CV1036)), MIN(($F1040 - SUM($I1043:BK1043)) / COUNTIF(BL1041:$CV1041, \">0\"), BL1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN1036:$CV1036) < $F1040, MIN(BM1036, $F1040 - SUM($I1043:BL1043), $F1040 - SUM(BN1036:$CV1036)), MIN(($F1040 - SUM($I1043:BL1043)) / COUNTIF(BM1041:$CV1041, \">0\"), BM1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO1036:$CV1036) < $F1040, MIN(BN1036, $F1040 - SUM($I1043:BM1043), $F1040 - SUM(BO1036:$CV1036)), MIN(($F1040 - SUM($I1043:BM1043)) / COUNTIF(BN1041:$CV1041, \">0\"), BN1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP1036:$CV1036) < $F1040, MIN(BO1036, $F1040 - SUM($I1043:BN1043), $F1040 - SUM(BP1036:$CV1036)), MIN(($F1040 - SUM($I1043:BN1043)) / COUNTIF(BO1041:$CV1041, \">0\"), BO1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ1036:$CV1036) < $F1040, MIN(BP1036, $F1040 - SUM($I1043:BO1043), $F1040 - SUM(BQ1036:$CV1036)), MIN(($F1040 - SUM($I1043:BO1043)) / COUNTIF(BP1041:$CV1041, \">0\"), BP1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR1036:$CV1036) < $F1040, MIN(BQ1036, $F1040 - SUM($I1043:BP1043), $F1040 - SUM(BR1036:$CV1036)), MIN(($F1040 - SUM($I1043:BP1043)) / COUNTIF(BQ1041:$CV1041, \">0\"), BQ1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS1036:$CV1036) < $F1040, MIN(BR1036, $F1040 - SUM($I1043:BQ1043), $F1040 - SUM(BS1036:$CV1036)), MIN(($F1040 - SUM($I1043:BQ1043)) / COUNTIF(BR1041:$CV1041, \">0\"), BR1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT1036:$CV1036) < $F1040, MIN(BS1036, $F1040 - SUM($I1043:BR1043), $F1040 - SUM(BT1036:$CV1036)), MIN(($F1040 - SUM($I1043:BR1043)) / COUNTIF(BS1041:$CV1041, \">0\"), BS1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU1036:$CV1036) < $F1040, MIN(BT1036, $F1040 - SUM($I1043:BS1043), $F1040 - SUM(BU1036:$CV1036)), MIN(($F1040 - SUM($I1043:BS1043)) / COUNTIF(BT1041:$CV1041, \">0\"), BT1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV1036:$CV1036) < $F1040, MIN(BU1036, $F1040 - SUM($I1043:BT1043), $F1040 - SUM(BV1036:$CV1036)), MIN(($F1040 - SUM($I1043:BT1043)) / COUNTIF(BU1041:$CV1041, \">0\"), BU1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW1036:$CV1036) < $F1040, MIN(BV1036, $F1040 - SUM($I1043:BU1043), $F1040 - SUM(BW1036:$CV1036)), MIN(($F1040 - SUM($I1043:BU1043)) / COUNTIF(BV1041:$CV1041, \">0\"), BV1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX1036:$CV1036) < $F1040, MIN(BW1036, $F1040 - SUM($I1043:BV1043), $F1040 - SUM(BX1036:$CV1036)), MIN(($F1040 - SUM($I1043:BV1043)) / COUNTIF(BW1041:$CV1041, \">0\"), BW1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY1036:$CV1036) < $F1040, MIN(BX1036, $F1040 - SUM($I1043:BW1043), $F1040 - SUM(BY1036:$CV1036)), MIN(($F1040 - SUM($I1043:BW1043)) / COUNTIF(BX1041:$CV1041, \">0\"), BX1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ1036:$CV1036) < $F1040, MIN(BY1036, $F1040 - SUM($I1043:BX1043), $F1040 - SUM(BZ1036:$CV1036)), MIN(($F1040 - SUM($I1043:BX1043)) / COUNTIF(BY1041:$CV1041, \">0\"), BY1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA1036:$CV1036) < $F1040, MIN(BZ1036, $F1040 - SUM($I1043:BY1043), $F1040 - SUM(CA1036:$CV1036)), MIN(($F1040 - SUM($I1043:BY1043)) / COUNTIF(BZ1041:$CV1041, \">0\"), BZ1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB1036:$CV1036) < $F1040, MIN(CA1036, $F1040 - SUM($I1043:BZ1043), $F1040 - SUM(CB1036:$CV1036)), MIN(($F1040 - SUM($I1043:BZ1043)) / COUNTIF(CA1041:$CV1041, \">0\"), CA1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC1036:$CV1036) < $F1040, MIN(CB1036, $F1040 - SUM($I1043:CA1043), $F1040 - SUM(CC1036:$CV1036)), MIN(($F1040 - SUM($I1043:CA1043)) / COUNTIF(CB1041:$CV1041, \">0\"), CB1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD1036:$CV1036) < $F1040, MIN(CC1036, $F1040 - SUM($I1043:CB1043), $F1040 - SUM(CD1036:$CV1036)), MIN(($F1040 - SUM($I1043:CB1043)) / COUNTIF(CC1041:$CV1041, \">0\"), CC1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE1036:$CV1036) < $F1040, MIN(CD1036, $F1040 - SUM($I1043:CC1043), $F1040 - SUM(CE1036:$CV1036)), MIN(($F1040 - SUM($I1043:CC1043)) / COUNTIF(CD1041:$CV1041, \">0\"), CD1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF1036:$CV1036) < $F1040, MIN(CE1036, $F1040 - SUM($I1043:CD1043), $F1040 - SUM(CF1036:$CV1036)), MIN(($F1040 - SUM($I1043:CD1043)) / COUNTIF(CE1041:$CV1041, \">0\"), CE1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG1036:$CV1036) < $F1040, MIN(CF1036, $F1040 - SUM($I1043:CE1043), $F1040 - SUM(CG1036:$CV1036)), MIN(($F1040 - SUM($I1043:CE1043)) / COUNTIF(CF1041:$CV1041, \">0\"), CF1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH1036:$CV1036) < $F1040, MIN(CG1036, $F1040 - SUM($I1043:CF1043), $F1040 - SUM(CH1036:$CV1036)), MIN(($F1040 - SUM($I1043:CF1043)) / COUNTIF(CG1041:$CV1041, \">0\"), CG1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI1036:$CV1036) < $F1040, MIN(CH1036, $F1040 - SUM($I1043:CG1043), $F1040 - SUM(CI1036:$CV1036)), MIN(($F1040 - SUM($I1043:CG1043)) / COUNTIF(CH1041:$CV1041, \">0\"), CH1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ1036:$CV1036) < $F1040, MIN(CI1036, $F1040 - SUM($I1043:CH1043), $F1040 - SUM(CJ1036:$CV1036)), MIN(($F1040 - SUM($I1043:CH1043)) / COUNTIF(CI1041:$CV1041, \">0\"), CI1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK1036:$CV1036) < $F1040, MIN(CJ1036, $F1040 - SUM($I1043:CI1043), $F1040 - SUM(CK1036:$CV1036)), MIN(($F1040 - SUM($I1043:CI1043)) / COUNTIF(CJ1041:$CV1041, \">0\"), CJ1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL1036:$CV1036) < $F1040, MIN(CK1036, $F1040 - SUM($I1043:CJ1043), $F1040 - SUM(CL1036:$CV1036)), MIN(($F1040 - SUM($I1043:CJ1043)) / COUNTIF(CK1041:$CV1041, \">0\"), CK1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM1036:$CV1036) < $F1040, MIN(CL1036, $F1040 - SUM($I1043:CK1043), $F1040 - SUM(CM1036:$CV1036)), MIN(($F1040 - SUM($I1043:CK1043)) / COUNTIF(CL1041:$CV1041, \">0\"), CL1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN1036:$CV1036) < $F1040, MIN(CM1036, $F1040 - SUM($I1043:CL1043), $F1040 - SUM(CN1036:$CV1036)), MIN(($F1040 - SUM($I1043:CL1043)) / COUNTIF(CM1041:$CV1041, \">0\"), CM1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO1036:$CV1036) < $F1040, MIN(CN1036, $F1040 - SUM($I1043:CM1043), $F1040 - SUM(CO1036:$CV1036)), MIN(($F1040 - SUM($I1043:CM1043)) / COUNTIF(CN1041:$CV1041, \">0\"), CN1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP1036:$CV1036) < $F1040, MIN(CO1036, $F1040 - SUM($I1043:CN1043), $F1040 - SUM(CP1036:$CV1036)), MIN(($F1040 - SUM($I1043:CN1043)) / COUNTIF(CO1041:$CV1041, \">0\"), CO1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ1036:$CV1036) < $F1040, MIN(CP1036, $F1040 - SUM($I1043:CO1043), $F1040 - SUM(CQ1036:$CV1036)), MIN(($F1040 - SUM($I1043:CO1043)) / COUNTIF(CP1041:$CV1041, \">0\"), CP1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR1036:$CV1036) < $F1040, MIN(CQ1036, $F1040 - SUM($I1043:CP1043), $F1040 - SUM(CR1036:$CV1036)), MIN(($F1040 - SUM($I1043:CP1043)) / COUNTIF(CQ1041:$CV1041, \">0\"), CQ1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS1036:$CV1036) < $F1040, MIN(CR1036, $F1040 - SUM($I1043:CQ1043), $F1040 - SUM(CS1036:$CV1036)), MIN(($F1040 - SUM($I1043:CQ1043)) / COUNTIF(CR1041:$CV1041, \">0\"), CR1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT1036:$CV1036) < $F1040, MIN(CS1036, $F1040 - SUM($I1043:CR1043), $F1040 - SUM(CT1036:$CV1036)), MIN(($F1040 - SUM($I1043:CR1043)) / COUNTIF(CS1041:$CV1041, \">0\"), CS1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU1036:$CV1036) < $F1040, MIN(CT1036, $F1040 - SUM($I1043:CS1043), $F1040 - SUM(CU1036:$CV1036)), MIN(($F1040 - SUM($I1043:CS1043)) / COUNTIF(CT1041:$CV1041, \">0\"), CT1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV1036:$CV1036) < $F1040, MIN(CU1036, $F1040 - SUM($I1043:CT1043), $F1040 - SUM(CV1036:$CV1036)), MIN(($F1040 - SUM($I1043:CT1043)) / COUNTIF(CU1041:$CV1041, \">0\"), CU1036)) * $F1042, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV1036:CV1036) < $F1040, MIN(CV1036, $F1040 - SUM($I1043:CU1043), $F1040 - SUM($CV1036:CV1036)), MIN(($F1040 - SUM($I1043:CU1043)) / COUNTIF(CV1041:$CV1041, \">0\"), CV1036)) * $F1042, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J1044:CV1044)","v":0},"mmcf",null,null,{"$f":"IF($F1042 = 0, J1041, J1043)","v":0},{"$f":"IF($F1042 = 0, K1041, K1043)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1042 = 0, BW1041, BW1043)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J1044 > 0, $F1038, 0)","v":0},{"$f":"IF(K1044 > 0, $F1038, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW1044 > 0, $F1038, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 21"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J1048:CV1048)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972 - J984 - J996 - J1008 - J1020 - J1032 - J1044, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972 - K984 - K996 - K1008 - K1020 - K1032 - K1044, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972 - BW984 - BW996 - BW1008 - BW1020 - BW1032 - BW1044, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J1049:CV1049)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I1048:I1048) = 0, J1048 > 0), J1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:J1048) = 0, K1048 > 0), K1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:K1048) = 0, L1048 > 0), L1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:L1048) = 0, M1048 > 0), M1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:M1048) = 0, N1048 > 0), N1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:N1048) = 0, O1048 > 0), O1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:O1048) = 0, P1048 > 0), P1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:P1048) = 0, Q1048 > 0), Q1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:Q1048) = 0, R1048 > 0), R1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:R1048) = 0, S1048 > 0), S1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:S1048) = 0, T1048 > 0), T1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:T1048) = 0, U1048 > 0), U1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:U1048) = 0, V1048 > 0), V1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:V1048) = 0, W1048 > 0), W1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:W1048) = 0, X1048 > 0), X1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:X1048) = 0, Y1048 > 0), Y1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:Y1048) = 0, Z1048 > 0), Z1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:Z1048) = 0, AA1048 > 0), AA1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AA1048) = 0, AB1048 > 0), AB1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AB1048) = 0, AC1048 > 0), AC1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AC1048) = 0, AD1048 > 0), AD1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AD1048) = 0, AE1048 > 0), AE1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AE1048) = 0, AF1048 > 0), AF1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AF1048) = 0, AG1048 > 0), AG1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AG1048) = 0, AH1048 > 0), AH1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AH1048) = 0, AI1048 > 0), AI1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AI1048) = 0, AJ1048 > 0), AJ1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AJ1048) = 0, AK1048 > 0), AK1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AK1048) = 0, AL1048 > 0), AL1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AL1048) = 0, AM1048 > 0), AM1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AM1048) = 0, AN1048 > 0), AN1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AN1048) = 0, AO1048 > 0), AO1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AO1048) = 0, AP1048 > 0), AP1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AP1048) = 0, AQ1048 > 0), AQ1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AQ1048) = 0, AR1048 > 0), AR1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AR1048) = 0, AS1048 > 0), AS1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AS1048) = 0, AT1048 > 0), AT1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AT1048) = 0, AU1048 > 0), AU1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AU1048) = 0, AV1048 > 0), AV1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AV1048) = 0, AW1048 > 0), AW1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AW1048) = 0, AX1048 > 0), AX1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AX1048) = 0, AY1048 > 0), AY1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AY1048) = 0, AZ1048 > 0), AZ1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:AZ1048) = 0, BA1048 > 0), BA1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BA1048) = 0, BB1048 > 0), BB1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BB1048) = 0, BC1048 > 0), BC1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BC1048) = 0, BD1048 > 0), BD1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BD1048) = 0, BE1048 > 0), BE1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BE1048) = 0, BF1048 > 0), BF1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BF1048) = 0, BG1048 > 0), BG1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BG1048) = 0, BH1048 > 0), BH1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BH1048) = 0, BI1048 > 0), BI1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BI1048) = 0, BJ1048 > 0), BJ1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BJ1048) = 0, BK1048 > 0), BK1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BK1048) = 0, BL1048 > 0), BL1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BL1048) = 0, BM1048 > 0), BM1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BM1048) = 0, BN1048 > 0), BN1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BN1048) = 0, BO1048 > 0), BO1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BO1048) = 0, BP1048 > 0), BP1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BP1048) = 0, BQ1048 > 0), BQ1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BQ1048) = 0, BR1048 > 0), BR1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BR1048) = 0, BS1048 > 0), BS1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BS1048) = 0, BT1048 > 0), BT1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BT1048) = 0, BU1048 > 0), BU1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BU1048) = 0, BV1048 > 0), BV1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BV1048) = 0, BW1048 > 0), BW1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BW1048) = 0, BX1048 > 0), BX1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BX1048) = 0, BY1048 > 0), BY1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BY1048) = 0, BZ1048 > 0), BZ1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:BZ1048) = 0, CA1048 > 0), CA1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CA1048) = 0, CB1048 > 0), CB1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CB1048) = 0, CC1048 > 0), CC1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CC1048) = 0, CD1048 > 0), CD1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CD1048) = 0, CE1048 > 0), CE1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CE1048) = 0, CF1048 > 0), CF1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CF1048) = 0, CG1048 > 0), CG1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CG1048) = 0, CH1048 > 0), CH1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CH1048) = 0, CI1048 > 0), CI1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CI1048) = 0, CJ1048 > 0), CJ1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CJ1048) = 0, CK1048 > 0), CK1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CK1048) = 0, CL1048 > 0), CL1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CL1048) = 0, CM1048 > 0), CM1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CM1048) = 0, CN1048 > 0), CN1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CN1048) = 0, CO1048 > 0), CO1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CO1048) = 0, CP1048 > 0), CP1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CP1048) = 0, CQ1048 > 0), CQ1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CQ1048) = 0, CR1048 > 0), CR1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CR1048) = 0, CS1048 > 0), CS1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CS1048) = 0, CT1048 > 0), CT1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CT1048) = 0, CU1048 > 0), CU1048, 0)","v":0},{"$f":"IF(AND(SUM($I1048:CU1048) = 0, CV1048 > 0), CV1048, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J1050:CV1050)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J1049 / $F$800, $F1048 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K1049 / $F$800, $F1048 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW1049 / $F$800, $F1048 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F1050","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F1050","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J1053:CV1053)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I1053:I1053) < $F1052, MIN(J1048, $F1051, $F1052 - SUM($I1053:I1053)), 0)","v":0},{"$f":"IF(SUM($I1053:J1053) < $F1052, MIN(K1048, $F1051, $F1052 - SUM($I1053:J1053)), 0)","v":0},{"$f":"IF(SUM($I1053:K1053) < $F1052, MIN(L1048, $F1051, $F1052 - SUM($I1053:K1053)), 0)","v":0},{"$f":"IF(SUM($I1053:L1053) < $F1052, MIN(M1048, $F1051, $F1052 - SUM($I1053:L1053)), 0)","v":0},{"$f":"IF(SUM($I1053:M1053) < $F1052, MIN(N1048, $F1051, $F1052 - SUM($I1053:M1053)), 0)","v":0},{"$f":"IF(SUM($I1053:N1053) < $F1052, MIN(O1048, $F1051, $F1052 - SUM($I1053:N1053)), 0)","v":0},{"$f":"IF(SUM($I1053:O1053) < $F1052, MIN(P1048, $F1051, $F1052 - SUM($I1053:O1053)), 0)","v":0},{"$f":"IF(SUM($I1053:P1053) < $F1052, MIN(Q1048, $F1051, $F1052 - SUM($I1053:P1053)), 0)","v":0},{"$f":"IF(SUM($I1053:Q1053) < $F1052, MIN(R1048, $F1051, $F1052 - SUM($I1053:Q1053)), 0)","v":0},{"$f":"IF(SUM($I1053:R1053) < $F1052, MIN(S1048, $F1051, $F1052 - SUM($I1053:R1053)), 0)","v":0},{"$f":"IF(SUM($I1053:S1053) < $F1052, MIN(T1048, $F1051, $F1052 - SUM($I1053:S1053)), 0)","v":0},{"$f":"IF(SUM($I1053:T1053) < $F1052, MIN(U1048, $F1051, $F1052 - SUM($I1053:T1053)), 0)","v":0},{"$f":"IF(SUM($I1053:U1053) < $F1052, MIN(V1048, $F1051, $F1052 - SUM($I1053:U1053)), 0)","v":0},{"$f":"IF(SUM($I1053:V1053) < $F1052, MIN(W1048, $F1051, $F1052 - SUM($I1053:V1053)), 0)","v":0},{"$f":"IF(SUM($I1053:W1053) < $F1052, MIN(X1048, $F1051, $F1052 - SUM($I1053:W1053)), 0)","v":0},{"$f":"IF(SUM($I1053:X1053) < $F1052, MIN(Y1048, $F1051, $F1052 - SUM($I1053:X1053)), 0)","v":0},{"$f":"IF(SUM($I1053:Y1053) < $F1052, MIN(Z1048, $F1051, $F1052 - SUM($I1053:Y1053)), 0)","v":0},{"$f":"IF(SUM($I1053:Z1053) < $F1052, MIN(AA1048, $F1051, $F1052 - SUM($I1053:Z1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AA1053) < $F1052, MIN(AB1048, $F1051, $F1052 - SUM($I1053:AA1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AB1053) < $F1052, MIN(AC1048, $F1051, $F1052 - SUM($I1053:AB1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AC1053) < $F1052, MIN(AD1048, $F1051, $F1052 - SUM($I1053:AC1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AD1053) < $F1052, MIN(AE1048, $F1051, $F1052 - SUM($I1053:AD1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AE1053) < $F1052, MIN(AF1048, $F1051, $F1052 - SUM($I1053:AE1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AF1053) < $F1052, MIN(AG1048, $F1051, $F1052 - SUM($I1053:AF1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AG1053) < $F1052, MIN(AH1048, $F1051, $F1052 - SUM($I1053:AG1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AH1053) < $F1052, MIN(AI1048, $F1051, $F1052 - SUM($I1053:AH1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AI1053) < $F1052, MIN(AJ1048, $F1051, $F1052 - SUM($I1053:AI1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AJ1053) < $F1052, MIN(AK1048, $F1051, $F1052 - SUM($I1053:AJ1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AK1053) < $F1052, MIN(AL1048, $F1051, $F1052 - SUM($I1053:AK1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AL1053) < $F1052, MIN(AM1048, $F1051, $F1052 - SUM($I1053:AL1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AM1053) < $F1052, MIN(AN1048, $F1051, $F1052 - SUM($I1053:AM1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AN1053) < $F1052, MIN(AO1048, $F1051, $F1052 - SUM($I1053:AN1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AO1053) < $F1052, MIN(AP1048, $F1051, $F1052 - SUM($I1053:AO1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AP1053) < $F1052, MIN(AQ1048, $F1051, $F1052 - SUM($I1053:AP1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AQ1053) < $F1052, MIN(AR1048, $F1051, $F1052 - SUM($I1053:AQ1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AR1053) < $F1052, MIN(AS1048, $F1051, $F1052 - SUM($I1053:AR1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AS1053) < $F1052, MIN(AT1048, $F1051, $F1052 - SUM($I1053:AS1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AT1053) < $F1052, MIN(AU1048, $F1051, $F1052 - SUM($I1053:AT1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AU1053) < $F1052, MIN(AV1048, $F1051, $F1052 - SUM($I1053:AU1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AV1053) < $F1052, MIN(AW1048, $F1051, $F1052 - SUM($I1053:AV1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AW1053) < $F1052, MIN(AX1048, $F1051, $F1052 - SUM($I1053:AW1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AX1053) < $F1052, MIN(AY1048, $F1051, $F1052 - SUM($I1053:AX1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AY1053) < $F1052, MIN(AZ1048, $F1051, $F1052 - SUM($I1053:AY1053)), 0)","v":0},{"$f":"IF(SUM($I1053:AZ1053) < $F1052, MIN(BA1048, $F1051, $F1052 - SUM($I1053:AZ1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BA1053) < $F1052, MIN(BB1048, $F1051, $F1052 - SUM($I1053:BA1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BB1053) < $F1052, MIN(BC1048, $F1051, $F1052 - SUM($I1053:BB1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BC1053) < $F1052, MIN(BD1048, $F1051, $F1052 - SUM($I1053:BC1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BD1053) < $F1052, MIN(BE1048, $F1051, $F1052 - SUM($I1053:BD1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BE1053) < $F1052, MIN(BF1048, $F1051, $F1052 - SUM($I1053:BE1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BF1053) < $F1052, MIN(BG1048, $F1051, $F1052 - SUM($I1053:BF1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BG1053) < $F1052, MIN(BH1048, $F1051, $F1052 - SUM($I1053:BG1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BH1053) < $F1052, MIN(BI1048, $F1051, $F1052 - SUM($I1053:BH1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BI1053) < $F1052, MIN(BJ1048, $F1051, $F1052 - SUM($I1053:BI1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BJ1053) < $F1052, MIN(BK1048, $F1051, $F1052 - SUM($I1053:BJ1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BK1053) < $F1052, MIN(BL1048, $F1051, $F1052 - SUM($I1053:BK1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BL1053) < $F1052, MIN(BM1048, $F1051, $F1052 - SUM($I1053:BL1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BM1053) < $F1052, MIN(BN1048, $F1051, $F1052 - SUM($I1053:BM1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BN1053) < $F1052, MIN(BO1048, $F1051, $F1052 - SUM($I1053:BN1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BO1053) < $F1052, MIN(BP1048, $F1051, $F1052 - SUM($I1053:BO1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BP1053) < $F1052, MIN(BQ1048, $F1051, $F1052 - SUM($I1053:BP1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BQ1053) < $F1052, MIN(BR1048, $F1051, $F1052 - SUM($I1053:BQ1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BR1053) < $F1052, MIN(BS1048, $F1051, $F1052 - SUM($I1053:BR1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BS1053) < $F1052, MIN(BT1048, $F1051, $F1052 - SUM($I1053:BS1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BT1053) < $F1052, MIN(BU1048, $F1051, $F1052 - SUM($I1053:BT1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BU1053) < $F1052, MIN(BV1048, $F1051, $F1052 - SUM($I1053:BU1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BV1053) < $F1052, MIN(BW1048, $F1051, $F1052 - SUM($I1053:BV1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BW1053) < $F1052, MIN(BX1048, $F1051, $F1052 - SUM($I1053:BW1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BX1053) < $F1052, MIN(BY1048, $F1051, $F1052 - SUM($I1053:BX1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BY1053) < $F1052, MIN(BZ1048, $F1051, $F1052 - SUM($I1053:BY1053)), 0)","v":0},{"$f":"IF(SUM($I1053:BZ1053) < $F1052, MIN(CA1048, $F1051, $F1052 - SUM($I1053:BZ1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CA1053) < $F1052, MIN(CB1048, $F1051, $F1052 - SUM($I1053:CA1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CB1053) < $F1052, MIN(CC1048, $F1051, $F1052 - SUM($I1053:CB1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CC1053) < $F1052, MIN(CD1048, $F1051, $F1052 - SUM($I1053:CC1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CD1053) < $F1052, MIN(CE1048, $F1051, $F1052 - SUM($I1053:CD1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CE1053) < $F1052, MIN(CF1048, $F1051, $F1052 - SUM($I1053:CE1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CF1053) < $F1052, MIN(CG1048, $F1051, $F1052 - SUM($I1053:CF1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CG1053) < $F1052, MIN(CH1048, $F1051, $F1052 - SUM($I1053:CG1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CH1053) < $F1052, MIN(CI1048, $F1051, $F1052 - SUM($I1053:CH1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CI1053) < $F1052, MIN(CJ1048, $F1051, $F1052 - SUM($I1053:CI1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CJ1053) < $F1052, MIN(CK1048, $F1051, $F1052 - SUM($I1053:CJ1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CK1053) < $F1052, MIN(CL1048, $F1051, $F1052 - SUM($I1053:CK1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CL1053) < $F1052, MIN(CM1048, $F1051, $F1052 - SUM($I1053:CL1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CM1053) < $F1052, MIN(CN1048, $F1051, $F1052 - SUM($I1053:CM1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CN1053) < $F1052, MIN(CO1048, $F1051, $F1052 - SUM($I1053:CN1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CO1053) < $F1052, MIN(CP1048, $F1051, $F1052 - SUM($I1053:CO1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CP1053) < $F1052, MIN(CQ1048, $F1051, $F1052 - SUM($I1053:CP1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CQ1053) < $F1052, MIN(CR1048, $F1051, $F1052 - SUM($I1053:CQ1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CR1053) < $F1052, MIN(CS1048, $F1051, $F1052 - SUM($I1053:CR1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CS1053) < $F1052, MIN(CT1048, $F1051, $F1052 - SUM($I1053:CS1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CT1053) < $F1052, MIN(CU1048, $F1051, $F1052 - SUM($I1053:CT1053)), 0)","v":0},{"$f":"IF(SUM($I1053:CU1053) < $F1052, MIN(CV1048, $F1051, $F1052 - SUM($I1053:CU1053)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F1053 < F1052, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K1048:$CV1048) < $F1052, MIN(J1048, $F1052 - SUM($I1055:I1055), $F1052 - SUM(K1048:$CV1048)), MIN(($F1052 - SUM($I1055:I1055)) / COUNTIF(J1053:$CV1053, \">0\"), J1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(L1048:$CV1048) < $F1052, MIN(K1048, $F1052 - SUM($I1055:J1055), $F1052 - SUM(L1048:$CV1048)), MIN(($F1052 - SUM($I1055:J1055)) / COUNTIF(K1053:$CV1053, \">0\"), K1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(M1048:$CV1048) < $F1052, MIN(L1048, $F1052 - SUM($I1055:K1055), $F1052 - SUM(M1048:$CV1048)), MIN(($F1052 - SUM($I1055:K1055)) / COUNTIF(L1053:$CV1053, \">0\"), L1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(N1048:$CV1048) < $F1052, MIN(M1048, $F1052 - SUM($I1055:L1055), $F1052 - SUM(N1048:$CV1048)), MIN(($F1052 - SUM($I1055:L1055)) / COUNTIF(M1053:$CV1053, \">0\"), M1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(O1048:$CV1048) < $F1052, MIN(N1048, $F1052 - SUM($I1055:M1055), $F1052 - SUM(O1048:$CV1048)), MIN(($F1052 - SUM($I1055:M1055)) / COUNTIF(N1053:$CV1053, \">0\"), N1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(P1048:$CV1048) < $F1052, MIN(O1048, $F1052 - SUM($I1055:N1055), $F1052 - SUM(P1048:$CV1048)), MIN(($F1052 - SUM($I1055:N1055)) / COUNTIF(O1053:$CV1053, \">0\"), O1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q1048:$CV1048) < $F1052, MIN(P1048, $F1052 - SUM($I1055:O1055), $F1052 - SUM(Q1048:$CV1048)), MIN(($F1052 - SUM($I1055:O1055)) / COUNTIF(P1053:$CV1053, \">0\"), P1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(R1048:$CV1048) < $F1052, MIN(Q1048, $F1052 - SUM($I1055:P1055), $F1052 - SUM(R1048:$CV1048)), MIN(($F1052 - SUM($I1055:P1055)) / COUNTIF(Q1053:$CV1053, \">0\"), Q1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(S1048:$CV1048) < $F1052, MIN(R1048, $F1052 - SUM($I1055:Q1055), $F1052 - SUM(S1048:$CV1048)), MIN(($F1052 - SUM($I1055:Q1055)) / COUNTIF(R1053:$CV1053, \">0\"), R1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(T1048:$CV1048) < $F1052, MIN(S1048, $F1052 - SUM($I1055:R1055), $F1052 - SUM(T1048:$CV1048)), MIN(($F1052 - SUM($I1055:R1055)) / COUNTIF(S1053:$CV1053, \">0\"), S1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(U1048:$CV1048) < $F1052, MIN(T1048, $F1052 - SUM($I1055:S1055), $F1052 - SUM(U1048:$CV1048)), MIN(($F1052 - SUM($I1055:S1055)) / COUNTIF(T1053:$CV1053, \">0\"), T1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(V1048:$CV1048) < $F1052, MIN(U1048, $F1052 - SUM($I1055:T1055), $F1052 - SUM(V1048:$CV1048)), MIN(($F1052 - SUM($I1055:T1055)) / COUNTIF(U1053:$CV1053, \">0\"), U1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(W1048:$CV1048) < $F1052, MIN(V1048, $F1052 - SUM($I1055:U1055), $F1052 - SUM(W1048:$CV1048)), MIN(($F1052 - SUM($I1055:U1055)) / COUNTIF(V1053:$CV1053, \">0\"), V1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(X1048:$CV1048) < $F1052, MIN(W1048, $F1052 - SUM($I1055:V1055), $F1052 - SUM(X1048:$CV1048)), MIN(($F1052 - SUM($I1055:V1055)) / COUNTIF(W1053:$CV1053, \">0\"), W1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y1048:$CV1048) < $F1052, MIN(X1048, $F1052 - SUM($I1055:W1055), $F1052 - SUM(Y1048:$CV1048)), MIN(($F1052 - SUM($I1055:W1055)) / COUNTIF(X1053:$CV1053, \">0\"), X1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z1048:$CV1048) < $F1052, MIN(Y1048, $F1052 - SUM($I1055:X1055), $F1052 - SUM(Z1048:$CV1048)), MIN(($F1052 - SUM($I1055:X1055)) / COUNTIF(Y1053:$CV1053, \">0\"), Y1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA1048:$CV1048) < $F1052, MIN(Z1048, $F1052 - SUM($I1055:Y1055), $F1052 - SUM(AA1048:$CV1048)), MIN(($F1052 - SUM($I1055:Y1055)) / COUNTIF(Z1053:$CV1053, \">0\"), Z1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB1048:$CV1048) < $F1052, MIN(AA1048, $F1052 - SUM($I1055:Z1055), $F1052 - SUM(AB1048:$CV1048)), MIN(($F1052 - SUM($I1055:Z1055)) / COUNTIF(AA1053:$CV1053, \">0\"), AA1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC1048:$CV1048) < $F1052, MIN(AB1048, $F1052 - SUM($I1055:AA1055), $F1052 - SUM(AC1048:$CV1048)), MIN(($F1052 - SUM($I1055:AA1055)) / COUNTIF(AB1053:$CV1053, \">0\"), AB1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD1048:$CV1048) < $F1052, MIN(AC1048, $F1052 - SUM($I1055:AB1055), $F1052 - SUM(AD1048:$CV1048)), MIN(($F1052 - SUM($I1055:AB1055)) / COUNTIF(AC1053:$CV1053, \">0\"), AC1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE1048:$CV1048) < $F1052, MIN(AD1048, $F1052 - SUM($I1055:AC1055), $F1052 - SUM(AE1048:$CV1048)), MIN(($F1052 - SUM($I1055:AC1055)) / COUNTIF(AD1053:$CV1053, \">0\"), AD1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF1048:$CV1048) < $F1052, MIN(AE1048, $F1052 - SUM($I1055:AD1055), $F1052 - SUM(AF1048:$CV1048)), MIN(($F1052 - SUM($I1055:AD1055)) / COUNTIF(AE1053:$CV1053, \">0\"), AE1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG1048:$CV1048) < $F1052, MIN(AF1048, $F1052 - SUM($I1055:AE1055), $F1052 - SUM(AG1048:$CV1048)), MIN(($F1052 - SUM($I1055:AE1055)) / COUNTIF(AF1053:$CV1053, \">0\"), AF1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH1048:$CV1048) < $F1052, MIN(AG1048, $F1052 - SUM($I1055:AF1055), $F1052 - SUM(AH1048:$CV1048)), MIN(($F1052 - SUM($I1055:AF1055)) / COUNTIF(AG1053:$CV1053, \">0\"), AG1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI1048:$CV1048) < $F1052, MIN(AH1048, $F1052 - SUM($I1055:AG1055), $F1052 - SUM(AI1048:$CV1048)), MIN(($F1052 - SUM($I1055:AG1055)) / COUNTIF(AH1053:$CV1053, \">0\"), AH1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ1048:$CV1048) < $F1052, MIN(AI1048, $F1052 - SUM($I1055:AH1055), $F1052 - SUM(AJ1048:$CV1048)), MIN(($F1052 - SUM($I1055:AH1055)) / COUNTIF(AI1053:$CV1053, \">0\"), AI1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK1048:$CV1048) < $F1052, MIN(AJ1048, $F1052 - SUM($I1055:AI1055), $F1052 - SUM(AK1048:$CV1048)), MIN(($F1052 - SUM($I1055:AI1055)) / COUNTIF(AJ1053:$CV1053, \">0\"), AJ1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL1048:$CV1048) < $F1052, MIN(AK1048, $F1052 - SUM($I1055:AJ1055), $F1052 - SUM(AL1048:$CV1048)), MIN(($F1052 - SUM($I1055:AJ1055)) / COUNTIF(AK1053:$CV1053, \">0\"), AK1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM1048:$CV1048) < $F1052, MIN(AL1048, $F1052 - SUM($I1055:AK1055), $F1052 - SUM(AM1048:$CV1048)), MIN(($F1052 - SUM($I1055:AK1055)) / COUNTIF(AL1053:$CV1053, \">0\"), AL1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN1048:$CV1048) < $F1052, MIN(AM1048, $F1052 - SUM($I1055:AL1055), $F1052 - SUM(AN1048:$CV1048)), MIN(($F1052 - SUM($I1055:AL1055)) / COUNTIF(AM1053:$CV1053, \">0\"), AM1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO1048:$CV1048) < $F1052, MIN(AN1048, $F1052 - SUM($I1055:AM1055), $F1052 - SUM(AO1048:$CV1048)), MIN(($F1052 - SUM($I1055:AM1055)) / COUNTIF(AN1053:$CV1053, \">0\"), AN1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP1048:$CV1048) < $F1052, MIN(AO1048, $F1052 - SUM($I1055:AN1055), $F1052 - SUM(AP1048:$CV1048)), MIN(($F1052 - SUM($I1055:AN1055)) / COUNTIF(AO1053:$CV1053, \">0\"), AO1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ1048:$CV1048) < $F1052, MIN(AP1048, $F1052 - SUM($I1055:AO1055), $F1052 - SUM(AQ1048:$CV1048)), MIN(($F1052 - SUM($I1055:AO1055)) / COUNTIF(AP1053:$CV1053, \">0\"), AP1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR1048:$CV1048) < $F1052, MIN(AQ1048, $F1052 - SUM($I1055:AP1055), $F1052 - SUM(AR1048:$CV1048)), MIN(($F1052 - SUM($I1055:AP1055)) / COUNTIF(AQ1053:$CV1053, \">0\"), AQ1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS1048:$CV1048) < $F1052, MIN(AR1048, $F1052 - SUM($I1055:AQ1055), $F1052 - SUM(AS1048:$CV1048)), MIN(($F1052 - SUM($I1055:AQ1055)) / COUNTIF(AR1053:$CV1053, \">0\"), AR1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT1048:$CV1048) < $F1052, MIN(AS1048, $F1052 - SUM($I1055:AR1055), $F1052 - SUM(AT1048:$CV1048)), MIN(($F1052 - SUM($I1055:AR1055)) / COUNTIF(AS1053:$CV1053, \">0\"), AS1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU1048:$CV1048) < $F1052, MIN(AT1048, $F1052 - SUM($I1055:AS1055), $F1052 - SUM(AU1048:$CV1048)), MIN(($F1052 - SUM($I1055:AS1055)) / COUNTIF(AT1053:$CV1053, \">0\"), AT1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV1048:$CV1048) < $F1052, MIN(AU1048, $F1052 - SUM($I1055:AT1055), $F1052 - SUM(AV1048:$CV1048)), MIN(($F1052 - SUM($I1055:AT1055)) / COUNTIF(AU1053:$CV1053, \">0\"), AU1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW1048:$CV1048) < $F1052, MIN(AV1048, $F1052 - SUM($I1055:AU1055), $F1052 - SUM(AW1048:$CV1048)), MIN(($F1052 - SUM($I1055:AU1055)) / COUNTIF(AV1053:$CV1053, \">0\"), AV1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX1048:$CV1048) < $F1052, MIN(AW1048, $F1052 - SUM($I1055:AV1055), $F1052 - SUM(AX1048:$CV1048)), MIN(($F1052 - SUM($I1055:AV1055)) / COUNTIF(AW1053:$CV1053, \">0\"), AW1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY1048:$CV1048) < $F1052, MIN(AX1048, $F1052 - SUM($I1055:AW1055), $F1052 - SUM(AY1048:$CV1048)), MIN(($F1052 - SUM($I1055:AW1055)) / COUNTIF(AX1053:$CV1053, \">0\"), AX1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ1048:$CV1048) < $F1052, MIN(AY1048, $F1052 - SUM($I1055:AX1055), $F1052 - SUM(AZ1048:$CV1048)), MIN(($F1052 - SUM($I1055:AX1055)) / COUNTIF(AY1053:$CV1053, \">0\"), AY1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA1048:$CV1048) < $F1052, MIN(AZ1048, $F1052 - SUM($I1055:AY1055), $F1052 - SUM(BA1048:$CV1048)), MIN(($F1052 - SUM($I1055:AY1055)) / COUNTIF(AZ1053:$CV1053, \">0\"), AZ1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB1048:$CV1048) < $F1052, MIN(BA1048, $F1052 - SUM($I1055:AZ1055), $F1052 - SUM(BB1048:$CV1048)), MIN(($F1052 - SUM($I1055:AZ1055)) / COUNTIF(BA1053:$CV1053, \">0\"), BA1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC1048:$CV1048) < $F1052, MIN(BB1048, $F1052 - SUM($I1055:BA1055), $F1052 - SUM(BC1048:$CV1048)), MIN(($F1052 - SUM($I1055:BA1055)) / COUNTIF(BB1053:$CV1053, \">0\"), BB1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD1048:$CV1048) < $F1052, MIN(BC1048, $F1052 - SUM($I1055:BB1055), $F1052 - SUM(BD1048:$CV1048)), MIN(($F1052 - SUM($I1055:BB1055)) / COUNTIF(BC1053:$CV1053, \">0\"), BC1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE1048:$CV1048) < $F1052, MIN(BD1048, $F1052 - SUM($I1055:BC1055), $F1052 - SUM(BE1048:$CV1048)), MIN(($F1052 - SUM($I1055:BC1055)) / COUNTIF(BD1053:$CV1053, \">0\"), BD1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF1048:$CV1048) < $F1052, MIN(BE1048, $F1052 - SUM($I1055:BD1055), $F1052 - SUM(BF1048:$CV1048)), MIN(($F1052 - SUM($I1055:BD1055)) / COUNTIF(BE1053:$CV1053, \">0\"), BE1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG1048:$CV1048) < $F1052, MIN(BF1048, $F1052 - SUM($I1055:BE1055), $F1052 - SUM(BG1048:$CV1048)), MIN(($F1052 - SUM($I1055:BE1055)) / COUNTIF(BF1053:$CV1053, \">0\"), BF1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH1048:$CV1048) < $F1052, MIN(BG1048, $F1052 - SUM($I1055:BF1055), $F1052 - SUM(BH1048:$CV1048)), MIN(($F1052 - SUM($I1055:BF1055)) / COUNTIF(BG1053:$CV1053, \">0\"), BG1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI1048:$CV1048) < $F1052, MIN(BH1048, $F1052 - SUM($I1055:BG1055), $F1052 - SUM(BI1048:$CV1048)), MIN(($F1052 - SUM($I1055:BG1055)) / COUNTIF(BH1053:$CV1053, \">0\"), BH1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ1048:$CV1048) < $F1052, MIN(BI1048, $F1052 - SUM($I1055:BH1055), $F1052 - SUM(BJ1048:$CV1048)), MIN(($F1052 - SUM($I1055:BH1055)) / COUNTIF(BI1053:$CV1053, \">0\"), BI1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK1048:$CV1048) < $F1052, MIN(BJ1048, $F1052 - SUM($I1055:BI1055), $F1052 - SUM(BK1048:$CV1048)), MIN(($F1052 - SUM($I1055:BI1055)) / COUNTIF(BJ1053:$CV1053, \">0\"), BJ1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL1048:$CV1048) < $F1052, MIN(BK1048, $F1052 - SUM($I1055:BJ1055), $F1052 - SUM(BL1048:$CV1048)), MIN(($F1052 - SUM($I1055:BJ1055)) / COUNTIF(BK1053:$CV1053, \">0\"), BK1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM1048:$CV1048) < $F1052, MIN(BL1048, $F1052 - SUM($I1055:BK1055), $F1052 - SUM(BM1048:$CV1048)), MIN(($F1052 - SUM($I1055:BK1055)) / COUNTIF(BL1053:$CV1053, \">0\"), BL1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN1048:$CV1048) < $F1052, MIN(BM1048, $F1052 - SUM($I1055:BL1055), $F1052 - SUM(BN1048:$CV1048)), MIN(($F1052 - SUM($I1055:BL1055)) / COUNTIF(BM1053:$CV1053, \">0\"), BM1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO1048:$CV1048) < $F1052, MIN(BN1048, $F1052 - SUM($I1055:BM1055), $F1052 - SUM(BO1048:$CV1048)), MIN(($F1052 - SUM($I1055:BM1055)) / COUNTIF(BN1053:$CV1053, \">0\"), BN1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP1048:$CV1048) < $F1052, MIN(BO1048, $F1052 - SUM($I1055:BN1055), $F1052 - SUM(BP1048:$CV1048)), MIN(($F1052 - SUM($I1055:BN1055)) / COUNTIF(BO1053:$CV1053, \">0\"), BO1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ1048:$CV1048) < $F1052, MIN(BP1048, $F1052 - SUM($I1055:BO1055), $F1052 - SUM(BQ1048:$CV1048)), MIN(($F1052 - SUM($I1055:BO1055)) / COUNTIF(BP1053:$CV1053, \">0\"), BP1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR1048:$CV1048) < $F1052, MIN(BQ1048, $F1052 - SUM($I1055:BP1055), $F1052 - SUM(BR1048:$CV1048)), MIN(($F1052 - SUM($I1055:BP1055)) / COUNTIF(BQ1053:$CV1053, \">0\"), BQ1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS1048:$CV1048) < $F1052, MIN(BR1048, $F1052 - SUM($I1055:BQ1055), $F1052 - SUM(BS1048:$CV1048)), MIN(($F1052 - SUM($I1055:BQ1055)) / COUNTIF(BR1053:$CV1053, \">0\"), BR1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT1048:$CV1048) < $F1052, MIN(BS1048, $F1052 - SUM($I1055:BR1055), $F1052 - SUM(BT1048:$CV1048)), MIN(($F1052 - SUM($I1055:BR1055)) / COUNTIF(BS1053:$CV1053, \">0\"), BS1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU1048:$CV1048) < $F1052, MIN(BT1048, $F1052 - SUM($I1055:BS1055), $F1052 - SUM(BU1048:$CV1048)), MIN(($F1052 - SUM($I1055:BS1055)) / COUNTIF(BT1053:$CV1053, \">0\"), BT1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV1048:$CV1048) < $F1052, MIN(BU1048, $F1052 - SUM($I1055:BT1055), $F1052 - SUM(BV1048:$CV1048)), MIN(($F1052 - SUM($I1055:BT1055)) / COUNTIF(BU1053:$CV1053, \">0\"), BU1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW1048:$CV1048) < $F1052, MIN(BV1048, $F1052 - SUM($I1055:BU1055), $F1052 - SUM(BW1048:$CV1048)), MIN(($F1052 - SUM($I1055:BU1055)) / COUNTIF(BV1053:$CV1053, \">0\"), BV1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX1048:$CV1048) < $F1052, MIN(BW1048, $F1052 - SUM($I1055:BV1055), $F1052 - SUM(BX1048:$CV1048)), MIN(($F1052 - SUM($I1055:BV1055)) / COUNTIF(BW1053:$CV1053, \">0\"), BW1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY1048:$CV1048) < $F1052, MIN(BX1048, $F1052 - SUM($I1055:BW1055), $F1052 - SUM(BY1048:$CV1048)), MIN(($F1052 - SUM($I1055:BW1055)) / COUNTIF(BX1053:$CV1053, \">0\"), BX1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ1048:$CV1048) < $F1052, MIN(BY1048, $F1052 - SUM($I1055:BX1055), $F1052 - SUM(BZ1048:$CV1048)), MIN(($F1052 - SUM($I1055:BX1055)) / COUNTIF(BY1053:$CV1053, \">0\"), BY1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA1048:$CV1048) < $F1052, MIN(BZ1048, $F1052 - SUM($I1055:BY1055), $F1052 - SUM(CA1048:$CV1048)), MIN(($F1052 - SUM($I1055:BY1055)) / COUNTIF(BZ1053:$CV1053, \">0\"), BZ1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB1048:$CV1048) < $F1052, MIN(CA1048, $F1052 - SUM($I1055:BZ1055), $F1052 - SUM(CB1048:$CV1048)), MIN(($F1052 - SUM($I1055:BZ1055)) / COUNTIF(CA1053:$CV1053, \">0\"), CA1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC1048:$CV1048) < $F1052, MIN(CB1048, $F1052 - SUM($I1055:CA1055), $F1052 - SUM(CC1048:$CV1048)), MIN(($F1052 - SUM($I1055:CA1055)) / COUNTIF(CB1053:$CV1053, \">0\"), CB1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD1048:$CV1048) < $F1052, MIN(CC1048, $F1052 - SUM($I1055:CB1055), $F1052 - SUM(CD1048:$CV1048)), MIN(($F1052 - SUM($I1055:CB1055)) / COUNTIF(CC1053:$CV1053, \">0\"), CC1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE1048:$CV1048) < $F1052, MIN(CD1048, $F1052 - SUM($I1055:CC1055), $F1052 - SUM(CE1048:$CV1048)), MIN(($F1052 - SUM($I1055:CC1055)) / COUNTIF(CD1053:$CV1053, \">0\"), CD1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF1048:$CV1048) < $F1052, MIN(CE1048, $F1052 - SUM($I1055:CD1055), $F1052 - SUM(CF1048:$CV1048)), MIN(($F1052 - SUM($I1055:CD1055)) / COUNTIF(CE1053:$CV1053, \">0\"), CE1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG1048:$CV1048) < $F1052, MIN(CF1048, $F1052 - SUM($I1055:CE1055), $F1052 - SUM(CG1048:$CV1048)), MIN(($F1052 - SUM($I1055:CE1055)) / COUNTIF(CF1053:$CV1053, \">0\"), CF1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH1048:$CV1048) < $F1052, MIN(CG1048, $F1052 - SUM($I1055:CF1055), $F1052 - SUM(CH1048:$CV1048)), MIN(($F1052 - SUM($I1055:CF1055)) / COUNTIF(CG1053:$CV1053, \">0\"), CG1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI1048:$CV1048) < $F1052, MIN(CH1048, $F1052 - SUM($I1055:CG1055), $F1052 - SUM(CI1048:$CV1048)), MIN(($F1052 - SUM($I1055:CG1055)) / COUNTIF(CH1053:$CV1053, \">0\"), CH1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ1048:$CV1048) < $F1052, MIN(CI1048, $F1052 - SUM($I1055:CH1055), $F1052 - SUM(CJ1048:$CV1048)), MIN(($F1052 - SUM($I1055:CH1055)) / COUNTIF(CI1053:$CV1053, \">0\"), CI1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK1048:$CV1048) < $F1052, MIN(CJ1048, $F1052 - SUM($I1055:CI1055), $F1052 - SUM(CK1048:$CV1048)), MIN(($F1052 - SUM($I1055:CI1055)) / COUNTIF(CJ1053:$CV1053, \">0\"), CJ1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL1048:$CV1048) < $F1052, MIN(CK1048, $F1052 - SUM($I1055:CJ1055), $F1052 - SUM(CL1048:$CV1048)), MIN(($F1052 - SUM($I1055:CJ1055)) / COUNTIF(CK1053:$CV1053, \">0\"), CK1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM1048:$CV1048) < $F1052, MIN(CL1048, $F1052 - SUM($I1055:CK1055), $F1052 - SUM(CM1048:$CV1048)), MIN(($F1052 - SUM($I1055:CK1055)) / COUNTIF(CL1053:$CV1053, \">0\"), CL1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN1048:$CV1048) < $F1052, MIN(CM1048, $F1052 - SUM($I1055:CL1055), $F1052 - SUM(CN1048:$CV1048)), MIN(($F1052 - SUM($I1055:CL1055)) / COUNTIF(CM1053:$CV1053, \">0\"), CM1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO1048:$CV1048) < $F1052, MIN(CN1048, $F1052 - SUM($I1055:CM1055), $F1052 - SUM(CO1048:$CV1048)), MIN(($F1052 - SUM($I1055:CM1055)) / COUNTIF(CN1053:$CV1053, \">0\"), CN1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP1048:$CV1048) < $F1052, MIN(CO1048, $F1052 - SUM($I1055:CN1055), $F1052 - SUM(CP1048:$CV1048)), MIN(($F1052 - SUM($I1055:CN1055)) / COUNTIF(CO1053:$CV1053, \">0\"), CO1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ1048:$CV1048) < $F1052, MIN(CP1048, $F1052 - SUM($I1055:CO1055), $F1052 - SUM(CQ1048:$CV1048)), MIN(($F1052 - SUM($I1055:CO1055)) / COUNTIF(CP1053:$CV1053, \">0\"), CP1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR1048:$CV1048) < $F1052, MIN(CQ1048, $F1052 - SUM($I1055:CP1055), $F1052 - SUM(CR1048:$CV1048)), MIN(($F1052 - SUM($I1055:CP1055)) / COUNTIF(CQ1053:$CV1053, \">0\"), CQ1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS1048:$CV1048) < $F1052, MIN(CR1048, $F1052 - SUM($I1055:CQ1055), $F1052 - SUM(CS1048:$CV1048)), MIN(($F1052 - SUM($I1055:CQ1055)) / COUNTIF(CR1053:$CV1053, \">0\"), CR1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT1048:$CV1048) < $F1052, MIN(CS1048, $F1052 - SUM($I1055:CR1055), $F1052 - SUM(CT1048:$CV1048)), MIN(($F1052 - SUM($I1055:CR1055)) / COUNTIF(CS1053:$CV1053, \">0\"), CS1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU1048:$CV1048) < $F1052, MIN(CT1048, $F1052 - SUM($I1055:CS1055), $F1052 - SUM(CU1048:$CV1048)), MIN(($F1052 - SUM($I1055:CS1055)) / COUNTIF(CT1053:$CV1053, \">0\"), CT1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV1048:$CV1048) < $F1052, MIN(CU1048, $F1052 - SUM($I1055:CT1055), $F1052 - SUM(CV1048:$CV1048)), MIN(($F1052 - SUM($I1055:CT1055)) / COUNTIF(CU1053:$CV1053, \">0\"), CU1048)) * $F1054, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV1048:CV1048) < $F1052, MIN(CV1048, $F1052 - SUM($I1055:CU1055), $F1052 - SUM($CV1048:CV1048)), MIN(($F1052 - SUM($I1055:CU1055)) / COUNTIF(CV1053:$CV1053, \">0\"), CV1048)) * $F1054, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J1056:CV1056)","v":0},"mmcf",null,null,{"$f":"IF($F1054 = 0, J1053, J1055)","v":0},{"$f":"IF($F1054 = 0, K1053, K1055)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1054 = 0, BW1053, BW1055)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J1056 > 0, $F1050, 0)","v":0},{"$f":"IF(K1056 > 0, $F1050, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW1056 > 0, $F1050, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 22"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J1060:CV1060)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972 - J984 - J996 - J1008 - J1020 - J1032 - J1044 - J1056, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972 - K984 - K996 - K1008 - K1020 - K1032 - K1044 - K1056, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972 - BW984 - BW996 - BW1008 - BW1020 - BW1032 - BW1044 - BW1056, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J1061:CV1061)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I1060:I1060) = 0, J1060 > 0), J1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:J1060) = 0, K1060 > 0), K1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:K1060) = 0, L1060 > 0), L1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:L1060) = 0, M1060 > 0), M1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:M1060) = 0, N1060 > 0), N1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:N1060) = 0, O1060 > 0), O1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:O1060) = 0, P1060 > 0), P1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:P1060) = 0, Q1060 > 0), Q1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:Q1060) = 0, R1060 > 0), R1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:R1060) = 0, S1060 > 0), S1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:S1060) = 0, T1060 > 0), T1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:T1060) = 0, U1060 > 0), U1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:U1060) = 0, V1060 > 0), V1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:V1060) = 0, W1060 > 0), W1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:W1060) = 0, X1060 > 0), X1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:X1060) = 0, Y1060 > 0), Y1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:Y1060) = 0, Z1060 > 0), Z1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:Z1060) = 0, AA1060 > 0), AA1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AA1060) = 0, AB1060 > 0), AB1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AB1060) = 0, AC1060 > 0), AC1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AC1060) = 0, AD1060 > 0), AD1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AD1060) = 0, AE1060 > 0), AE1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AE1060) = 0, AF1060 > 0), AF1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AF1060) = 0, AG1060 > 0), AG1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AG1060) = 0, AH1060 > 0), AH1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AH1060) = 0, AI1060 > 0), AI1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AI1060) = 0, AJ1060 > 0), AJ1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AJ1060) = 0, AK1060 > 0), AK1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AK1060) = 0, AL1060 > 0), AL1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AL1060) = 0, AM1060 > 0), AM1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AM1060) = 0, AN1060 > 0), AN1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AN1060) = 0, AO1060 > 0), AO1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AO1060) = 0, AP1060 > 0), AP1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AP1060) = 0, AQ1060 > 0), AQ1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AQ1060) = 0, AR1060 > 0), AR1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AR1060) = 0, AS1060 > 0), AS1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AS1060) = 0, AT1060 > 0), AT1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AT1060) = 0, AU1060 > 0), AU1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AU1060) = 0, AV1060 > 0), AV1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AV1060) = 0, AW1060 > 0), AW1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AW1060) = 0, AX1060 > 0), AX1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AX1060) = 0, AY1060 > 0), AY1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AY1060) = 0, AZ1060 > 0), AZ1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:AZ1060) = 0, BA1060 > 0), BA1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BA1060) = 0, BB1060 > 0), BB1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BB1060) = 0, BC1060 > 0), BC1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BC1060) = 0, BD1060 > 0), BD1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BD1060) = 0, BE1060 > 0), BE1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BE1060) = 0, BF1060 > 0), BF1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BF1060) = 0, BG1060 > 0), BG1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BG1060) = 0, BH1060 > 0), BH1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BH1060) = 0, BI1060 > 0), BI1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BI1060) = 0, BJ1060 > 0), BJ1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BJ1060) = 0, BK1060 > 0), BK1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BK1060) = 0, BL1060 > 0), BL1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BL1060) = 0, BM1060 > 0), BM1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BM1060) = 0, BN1060 > 0), BN1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BN1060) = 0, BO1060 > 0), BO1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BO1060) = 0, BP1060 > 0), BP1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BP1060) = 0, BQ1060 > 0), BQ1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BQ1060) = 0, BR1060 > 0), BR1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BR1060) = 0, BS1060 > 0), BS1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BS1060) = 0, BT1060 > 0), BT1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BT1060) = 0, BU1060 > 0), BU1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BU1060) = 0, BV1060 > 0), BV1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BV1060) = 0, BW1060 > 0), BW1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BW1060) = 0, BX1060 > 0), BX1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BX1060) = 0, BY1060 > 0), BY1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BY1060) = 0, BZ1060 > 0), BZ1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:BZ1060) = 0, CA1060 > 0), CA1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CA1060) = 0, CB1060 > 0), CB1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CB1060) = 0, CC1060 > 0), CC1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CC1060) = 0, CD1060 > 0), CD1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CD1060) = 0, CE1060 > 0), CE1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CE1060) = 0, CF1060 > 0), CF1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CF1060) = 0, CG1060 > 0), CG1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CG1060) = 0, CH1060 > 0), CH1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CH1060) = 0, CI1060 > 0), CI1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CI1060) = 0, CJ1060 > 0), CJ1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CJ1060) = 0, CK1060 > 0), CK1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CK1060) = 0, CL1060 > 0), CL1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CL1060) = 0, CM1060 > 0), CM1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CM1060) = 0, CN1060 > 0), CN1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CN1060) = 0, CO1060 > 0), CO1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CO1060) = 0, CP1060 > 0), CP1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CP1060) = 0, CQ1060 > 0), CQ1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CQ1060) = 0, CR1060 > 0), CR1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CR1060) = 0, CS1060 > 0), CS1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CS1060) = 0, CT1060 > 0), CT1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CT1060) = 0, CU1060 > 0), CU1060, 0)","v":0},{"$f":"IF(AND(SUM($I1060:CU1060) = 0, CV1060 > 0), CV1060, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J1062:CV1062)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J1061 / $F$800, $F1060 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K1061 / $F$800, $F1060 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW1061 / $F$800, $F1060 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F1062","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F1062","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J1065:CV1065)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I1065:I1065) < $F1064, MIN(J1060, $F1063, $F1064 - SUM($I1065:I1065)), 0)","v":0},{"$f":"IF(SUM($I1065:J1065) < $F1064, MIN(K1060, $F1063, $F1064 - SUM($I1065:J1065)), 0)","v":0},{"$f":"IF(SUM($I1065:K1065) < $F1064, MIN(L1060, $F1063, $F1064 - SUM($I1065:K1065)), 0)","v":0},{"$f":"IF(SUM($I1065:L1065) < $F1064, MIN(M1060, $F1063, $F1064 - SUM($I1065:L1065)), 0)","v":0},{"$f":"IF(SUM($I1065:M1065) < $F1064, MIN(N1060, $F1063, $F1064 - SUM($I1065:M1065)), 0)","v":0},{"$f":"IF(SUM($I1065:N1065) < $F1064, MIN(O1060, $F1063, $F1064 - SUM($I1065:N1065)), 0)","v":0},{"$f":"IF(SUM($I1065:O1065) < $F1064, MIN(P1060, $F1063, $F1064 - SUM($I1065:O1065)), 0)","v":0},{"$f":"IF(SUM($I1065:P1065) < $F1064, MIN(Q1060, $F1063, $F1064 - SUM($I1065:P1065)), 0)","v":0},{"$f":"IF(SUM($I1065:Q1065) < $F1064, MIN(R1060, $F1063, $F1064 - SUM($I1065:Q1065)), 0)","v":0},{"$f":"IF(SUM($I1065:R1065) < $F1064, MIN(S1060, $F1063, $F1064 - SUM($I1065:R1065)), 0)","v":0},{"$f":"IF(SUM($I1065:S1065) < $F1064, MIN(T1060, $F1063, $F1064 - SUM($I1065:S1065)), 0)","v":0},{"$f":"IF(SUM($I1065:T1065) < $F1064, MIN(U1060, $F1063, $F1064 - SUM($I1065:T1065)), 0)","v":0},{"$f":"IF(SUM($I1065:U1065) < $F1064, MIN(V1060, $F1063, $F1064 - SUM($I1065:U1065)), 0)","v":0},{"$f":"IF(SUM($I1065:V1065) < $F1064, MIN(W1060, $F1063, $F1064 - SUM($I1065:V1065)), 0)","v":0},{"$f":"IF(SUM($I1065:W1065) < $F1064, MIN(X1060, $F1063, $F1064 - SUM($I1065:W1065)), 0)","v":0},{"$f":"IF(SUM($I1065:X1065) < $F1064, MIN(Y1060, $F1063, $F1064 - SUM($I1065:X1065)), 0)","v":0},{"$f":"IF(SUM($I1065:Y1065) < $F1064, MIN(Z1060, $F1063, $F1064 - SUM($I1065:Y1065)), 0)","v":0},{"$f":"IF(SUM($I1065:Z1065) < $F1064, MIN(AA1060, $F1063, $F1064 - SUM($I1065:Z1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AA1065) < $F1064, MIN(AB1060, $F1063, $F1064 - SUM($I1065:AA1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AB1065) < $F1064, MIN(AC1060, $F1063, $F1064 - SUM($I1065:AB1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AC1065) < $F1064, MIN(AD1060, $F1063, $F1064 - SUM($I1065:AC1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AD1065) < $F1064, MIN(AE1060, $F1063, $F1064 - SUM($I1065:AD1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AE1065) < $F1064, MIN(AF1060, $F1063, $F1064 - SUM($I1065:AE1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AF1065) < $F1064, MIN(AG1060, $F1063, $F1064 - SUM($I1065:AF1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AG1065) < $F1064, MIN(AH1060, $F1063, $F1064 - SUM($I1065:AG1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AH1065) < $F1064, MIN(AI1060, $F1063, $F1064 - SUM($I1065:AH1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AI1065) < $F1064, MIN(AJ1060, $F1063, $F1064 - SUM($I1065:AI1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AJ1065) < $F1064, MIN(AK1060, $F1063, $F1064 - SUM($I1065:AJ1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AK1065) < $F1064, MIN(AL1060, $F1063, $F1064 - SUM($I1065:AK1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AL1065) < $F1064, MIN(AM1060, $F1063, $F1064 - SUM($I1065:AL1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AM1065) < $F1064, MIN(AN1060, $F1063, $F1064 - SUM($I1065:AM1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AN1065) < $F1064, MIN(AO1060, $F1063, $F1064 - SUM($I1065:AN1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AO1065) < $F1064, MIN(AP1060, $F1063, $F1064 - SUM($I1065:AO1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AP1065) < $F1064, MIN(AQ1060, $F1063, $F1064 - SUM($I1065:AP1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AQ1065) < $F1064, MIN(AR1060, $F1063, $F1064 - SUM($I1065:AQ1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AR1065) < $F1064, MIN(AS1060, $F1063, $F1064 - SUM($I1065:AR1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AS1065) < $F1064, MIN(AT1060, $F1063, $F1064 - SUM($I1065:AS1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AT1065) < $F1064, MIN(AU1060, $F1063, $F1064 - SUM($I1065:AT1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AU1065) < $F1064, MIN(AV1060, $F1063, $F1064 - SUM($I1065:AU1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AV1065) < $F1064, MIN(AW1060, $F1063, $F1064 - SUM($I1065:AV1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AW1065) < $F1064, MIN(AX1060, $F1063, $F1064 - SUM($I1065:AW1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AX1065) < $F1064, MIN(AY1060, $F1063, $F1064 - SUM($I1065:AX1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AY1065) < $F1064, MIN(AZ1060, $F1063, $F1064 - SUM($I1065:AY1065)), 0)","v":0},{"$f":"IF(SUM($I1065:AZ1065) < $F1064, MIN(BA1060, $F1063, $F1064 - SUM($I1065:AZ1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BA1065) < $F1064, MIN(BB1060, $F1063, $F1064 - SUM($I1065:BA1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BB1065) < $F1064, MIN(BC1060, $F1063, $F1064 - SUM($I1065:BB1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BC1065) < $F1064, MIN(BD1060, $F1063, $F1064 - SUM($I1065:BC1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BD1065) < $F1064, MIN(BE1060, $F1063, $F1064 - SUM($I1065:BD1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BE1065) < $F1064, MIN(BF1060, $F1063, $F1064 - SUM($I1065:BE1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BF1065) < $F1064, MIN(BG1060, $F1063, $F1064 - SUM($I1065:BF1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BG1065) < $F1064, MIN(BH1060, $F1063, $F1064 - SUM($I1065:BG1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BH1065) < $F1064, MIN(BI1060, $F1063, $F1064 - SUM($I1065:BH1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BI1065) < $F1064, MIN(BJ1060, $F1063, $F1064 - SUM($I1065:BI1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BJ1065) < $F1064, MIN(BK1060, $F1063, $F1064 - SUM($I1065:BJ1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BK1065) < $F1064, MIN(BL1060, $F1063, $F1064 - SUM($I1065:BK1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BL1065) < $F1064, MIN(BM1060, $F1063, $F1064 - SUM($I1065:BL1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BM1065) < $F1064, MIN(BN1060, $F1063, $F1064 - SUM($I1065:BM1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BN1065) < $F1064, MIN(BO1060, $F1063, $F1064 - SUM($I1065:BN1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BO1065) < $F1064, MIN(BP1060, $F1063, $F1064 - SUM($I1065:BO1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BP1065) < $F1064, MIN(BQ1060, $F1063, $F1064 - SUM($I1065:BP1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BQ1065) < $F1064, MIN(BR1060, $F1063, $F1064 - SUM($I1065:BQ1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BR1065) < $F1064, MIN(BS1060, $F1063, $F1064 - SUM($I1065:BR1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BS1065) < $F1064, MIN(BT1060, $F1063, $F1064 - SUM($I1065:BS1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BT1065) < $F1064, MIN(BU1060, $F1063, $F1064 - SUM($I1065:BT1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BU1065) < $F1064, MIN(BV1060, $F1063, $F1064 - SUM($I1065:BU1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BV1065) < $F1064, MIN(BW1060, $F1063, $F1064 - SUM($I1065:BV1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BW1065) < $F1064, MIN(BX1060, $F1063, $F1064 - SUM($I1065:BW1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BX1065) < $F1064, MIN(BY1060, $F1063, $F1064 - SUM($I1065:BX1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BY1065) < $F1064, MIN(BZ1060, $F1063, $F1064 - SUM($I1065:BY1065)), 0)","v":0},{"$f":"IF(SUM($I1065:BZ1065) < $F1064, MIN(CA1060, $F1063, $F1064 - SUM($I1065:BZ1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CA1065) < $F1064, MIN(CB1060, $F1063, $F1064 - SUM($I1065:CA1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CB1065) < $F1064, MIN(CC1060, $F1063, $F1064 - SUM($I1065:CB1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CC1065) < $F1064, MIN(CD1060, $F1063, $F1064 - SUM($I1065:CC1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CD1065) < $F1064, MIN(CE1060, $F1063, $F1064 - SUM($I1065:CD1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CE1065) < $F1064, MIN(CF1060, $F1063, $F1064 - SUM($I1065:CE1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CF1065) < $F1064, MIN(CG1060, $F1063, $F1064 - SUM($I1065:CF1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CG1065) < $F1064, MIN(CH1060, $F1063, $F1064 - SUM($I1065:CG1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CH1065) < $F1064, MIN(CI1060, $F1063, $F1064 - SUM($I1065:CH1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CI1065) < $F1064, MIN(CJ1060, $F1063, $F1064 - SUM($I1065:CI1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CJ1065) < $F1064, MIN(CK1060, $F1063, $F1064 - SUM($I1065:CJ1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CK1065) < $F1064, MIN(CL1060, $F1063, $F1064 - SUM($I1065:CK1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CL1065) < $F1064, MIN(CM1060, $F1063, $F1064 - SUM($I1065:CL1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CM1065) < $F1064, MIN(CN1060, $F1063, $F1064 - SUM($I1065:CM1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CN1065) < $F1064, MIN(CO1060, $F1063, $F1064 - SUM($I1065:CN1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CO1065) < $F1064, MIN(CP1060, $F1063, $F1064 - SUM($I1065:CO1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CP1065) < $F1064, MIN(CQ1060, $F1063, $F1064 - SUM($I1065:CP1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CQ1065) < $F1064, MIN(CR1060, $F1063, $F1064 - SUM($I1065:CQ1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CR1065) < $F1064, MIN(CS1060, $F1063, $F1064 - SUM($I1065:CR1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CS1065) < $F1064, MIN(CT1060, $F1063, $F1064 - SUM($I1065:CS1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CT1065) < $F1064, MIN(CU1060, $F1063, $F1064 - SUM($I1065:CT1065)), 0)","v":0},{"$f":"IF(SUM($I1065:CU1065) < $F1064, MIN(CV1060, $F1063, $F1064 - SUM($I1065:CU1065)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F1065 < F1064, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K1060:$CV1060) < $F1064, MIN(J1060, $F1064 - SUM($I1067:I1067), $F1064 - SUM(K1060:$CV1060)), MIN(($F1064 - SUM($I1067:I1067)) / COUNTIF(J1065:$CV1065, \">0\"), J1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(L1060:$CV1060) < $F1064, MIN(K1060, $F1064 - SUM($I1067:J1067), $F1064 - SUM(L1060:$CV1060)), MIN(($F1064 - SUM($I1067:J1067)) / COUNTIF(K1065:$CV1065, \">0\"), K1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(M1060:$CV1060) < $F1064, MIN(L1060, $F1064 - SUM($I1067:K1067), $F1064 - SUM(M1060:$CV1060)), MIN(($F1064 - SUM($I1067:K1067)) / COUNTIF(L1065:$CV1065, \">0\"), L1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(N1060:$CV1060) < $F1064, MIN(M1060, $F1064 - SUM($I1067:L1067), $F1064 - SUM(N1060:$CV1060)), MIN(($F1064 - SUM($I1067:L1067)) / COUNTIF(M1065:$CV1065, \">0\"), M1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(O1060:$CV1060) < $F1064, MIN(N1060, $F1064 - SUM($I1067:M1067), $F1064 - SUM(O1060:$CV1060)), MIN(($F1064 - SUM($I1067:M1067)) / COUNTIF(N1065:$CV1065, \">0\"), N1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(P1060:$CV1060) < $F1064, MIN(O1060, $F1064 - SUM($I1067:N1067), $F1064 - SUM(P1060:$CV1060)), MIN(($F1064 - SUM($I1067:N1067)) / COUNTIF(O1065:$CV1065, \">0\"), O1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q1060:$CV1060) < $F1064, MIN(P1060, $F1064 - SUM($I1067:O1067), $F1064 - SUM(Q1060:$CV1060)), MIN(($F1064 - SUM($I1067:O1067)) / COUNTIF(P1065:$CV1065, \">0\"), P1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(R1060:$CV1060) < $F1064, MIN(Q1060, $F1064 - SUM($I1067:P1067), $F1064 - SUM(R1060:$CV1060)), MIN(($F1064 - SUM($I1067:P1067)) / COUNTIF(Q1065:$CV1065, \">0\"), Q1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(S1060:$CV1060) < $F1064, MIN(R1060, $F1064 - SUM($I1067:Q1067), $F1064 - SUM(S1060:$CV1060)), MIN(($F1064 - SUM($I1067:Q1067)) / COUNTIF(R1065:$CV1065, \">0\"), R1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(T1060:$CV1060) < $F1064, MIN(S1060, $F1064 - SUM($I1067:R1067), $F1064 - SUM(T1060:$CV1060)), MIN(($F1064 - SUM($I1067:R1067)) / COUNTIF(S1065:$CV1065, \">0\"), S1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(U1060:$CV1060) < $F1064, MIN(T1060, $F1064 - SUM($I1067:S1067), $F1064 - SUM(U1060:$CV1060)), MIN(($F1064 - SUM($I1067:S1067)) / COUNTIF(T1065:$CV1065, \">0\"), T1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(V1060:$CV1060) < $F1064, MIN(U1060, $F1064 - SUM($I1067:T1067), $F1064 - SUM(V1060:$CV1060)), MIN(($F1064 - SUM($I1067:T1067)) / COUNTIF(U1065:$CV1065, \">0\"), U1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(W1060:$CV1060) < $F1064, MIN(V1060, $F1064 - SUM($I1067:U1067), $F1064 - SUM(W1060:$CV1060)), MIN(($F1064 - SUM($I1067:U1067)) / COUNTIF(V1065:$CV1065, \">0\"), V1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(X1060:$CV1060) < $F1064, MIN(W1060, $F1064 - SUM($I1067:V1067), $F1064 - SUM(X1060:$CV1060)), MIN(($F1064 - SUM($I1067:V1067)) / COUNTIF(W1065:$CV1065, \">0\"), W1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y1060:$CV1060) < $F1064, MIN(X1060, $F1064 - SUM($I1067:W1067), $F1064 - SUM(Y1060:$CV1060)), MIN(($F1064 - SUM($I1067:W1067)) / COUNTIF(X1065:$CV1065, \">0\"), X1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z1060:$CV1060) < $F1064, MIN(Y1060, $F1064 - SUM($I1067:X1067), $F1064 - SUM(Z1060:$CV1060)), MIN(($F1064 - SUM($I1067:X1067)) / COUNTIF(Y1065:$CV1065, \">0\"), Y1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA1060:$CV1060) < $F1064, MIN(Z1060, $F1064 - SUM($I1067:Y1067), $F1064 - SUM(AA1060:$CV1060)), MIN(($F1064 - SUM($I1067:Y1067)) / COUNTIF(Z1065:$CV1065, \">0\"), Z1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB1060:$CV1060) < $F1064, MIN(AA1060, $F1064 - SUM($I1067:Z1067), $F1064 - SUM(AB1060:$CV1060)), MIN(($F1064 - SUM($I1067:Z1067)) / COUNTIF(AA1065:$CV1065, \">0\"), AA1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC1060:$CV1060) < $F1064, MIN(AB1060, $F1064 - SUM($I1067:AA1067), $F1064 - SUM(AC1060:$CV1060)), MIN(($F1064 - SUM($I1067:AA1067)) / COUNTIF(AB1065:$CV1065, \">0\"), AB1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD1060:$CV1060) < $F1064, MIN(AC1060, $F1064 - SUM($I1067:AB1067), $F1064 - SUM(AD1060:$CV1060)), MIN(($F1064 - SUM($I1067:AB1067)) / COUNTIF(AC1065:$CV1065, \">0\"), AC1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE1060:$CV1060) < $F1064, MIN(AD1060, $F1064 - SUM($I1067:AC1067), $F1064 - SUM(AE1060:$CV1060)), MIN(($F1064 - SUM($I1067:AC1067)) / COUNTIF(AD1065:$CV1065, \">0\"), AD1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF1060:$CV1060) < $F1064, MIN(AE1060, $F1064 - SUM($I1067:AD1067), $F1064 - SUM(AF1060:$CV1060)), MIN(($F1064 - SUM($I1067:AD1067)) / COUNTIF(AE1065:$CV1065, \">0\"), AE1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG1060:$CV1060) < $F1064, MIN(AF1060, $F1064 - SUM($I1067:AE1067), $F1064 - SUM(AG1060:$CV1060)), MIN(($F1064 - SUM($I1067:AE1067)) / COUNTIF(AF1065:$CV1065, \">0\"), AF1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH1060:$CV1060) < $F1064, MIN(AG1060, $F1064 - SUM($I1067:AF1067), $F1064 - SUM(AH1060:$CV1060)), MIN(($F1064 - SUM($I1067:AF1067)) / COUNTIF(AG1065:$CV1065, \">0\"), AG1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI1060:$CV1060) < $F1064, MIN(AH1060, $F1064 - SUM($I1067:AG1067), $F1064 - SUM(AI1060:$CV1060)), MIN(($F1064 - SUM($I1067:AG1067)) / COUNTIF(AH1065:$CV1065, \">0\"), AH1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ1060:$CV1060) < $F1064, MIN(AI1060, $F1064 - SUM($I1067:AH1067), $F1064 - SUM(AJ1060:$CV1060)), MIN(($F1064 - SUM($I1067:AH1067)) / COUNTIF(AI1065:$CV1065, \">0\"), AI1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK1060:$CV1060) < $F1064, MIN(AJ1060, $F1064 - SUM($I1067:AI1067), $F1064 - SUM(AK1060:$CV1060)), MIN(($F1064 - SUM($I1067:AI1067)) / COUNTIF(AJ1065:$CV1065, \">0\"), AJ1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL1060:$CV1060) < $F1064, MIN(AK1060, $F1064 - SUM($I1067:AJ1067), $F1064 - SUM(AL1060:$CV1060)), MIN(($F1064 - SUM($I1067:AJ1067)) / COUNTIF(AK1065:$CV1065, \">0\"), AK1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM1060:$CV1060) < $F1064, MIN(AL1060, $F1064 - SUM($I1067:AK1067), $F1064 - SUM(AM1060:$CV1060)), MIN(($F1064 - SUM($I1067:AK1067)) / COUNTIF(AL1065:$CV1065, \">0\"), AL1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN1060:$CV1060) < $F1064, MIN(AM1060, $F1064 - SUM($I1067:AL1067), $F1064 - SUM(AN1060:$CV1060)), MIN(($F1064 - SUM($I1067:AL1067)) / COUNTIF(AM1065:$CV1065, \">0\"), AM1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO1060:$CV1060) < $F1064, MIN(AN1060, $F1064 - SUM($I1067:AM1067), $F1064 - SUM(AO1060:$CV1060)), MIN(($F1064 - SUM($I1067:AM1067)) / COUNTIF(AN1065:$CV1065, \">0\"), AN1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP1060:$CV1060) < $F1064, MIN(AO1060, $F1064 - SUM($I1067:AN1067), $F1064 - SUM(AP1060:$CV1060)), MIN(($F1064 - SUM($I1067:AN1067)) / COUNTIF(AO1065:$CV1065, \">0\"), AO1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ1060:$CV1060) < $F1064, MIN(AP1060, $F1064 - SUM($I1067:AO1067), $F1064 - SUM(AQ1060:$CV1060)), MIN(($F1064 - SUM($I1067:AO1067)) / COUNTIF(AP1065:$CV1065, \">0\"), AP1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR1060:$CV1060) < $F1064, MIN(AQ1060, $F1064 - SUM($I1067:AP1067), $F1064 - SUM(AR1060:$CV1060)), MIN(($F1064 - SUM($I1067:AP1067)) / COUNTIF(AQ1065:$CV1065, \">0\"), AQ1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS1060:$CV1060) < $F1064, MIN(AR1060, $F1064 - SUM($I1067:AQ1067), $F1064 - SUM(AS1060:$CV1060)), MIN(($F1064 - SUM($I1067:AQ1067)) / COUNTIF(AR1065:$CV1065, \">0\"), AR1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT1060:$CV1060) < $F1064, MIN(AS1060, $F1064 - SUM($I1067:AR1067), $F1064 - SUM(AT1060:$CV1060)), MIN(($F1064 - SUM($I1067:AR1067)) / COUNTIF(AS1065:$CV1065, \">0\"), AS1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU1060:$CV1060) < $F1064, MIN(AT1060, $F1064 - SUM($I1067:AS1067), $F1064 - SUM(AU1060:$CV1060)), MIN(($F1064 - SUM($I1067:AS1067)) / COUNTIF(AT1065:$CV1065, \">0\"), AT1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV1060:$CV1060) < $F1064, MIN(AU1060, $F1064 - SUM($I1067:AT1067), $F1064 - SUM(AV1060:$CV1060)), MIN(($F1064 - SUM($I1067:AT1067)) / COUNTIF(AU1065:$CV1065, \">0\"), AU1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW1060:$CV1060) < $F1064, MIN(AV1060, $F1064 - SUM($I1067:AU1067), $F1064 - SUM(AW1060:$CV1060)), MIN(($F1064 - SUM($I1067:AU1067)) / COUNTIF(AV1065:$CV1065, \">0\"), AV1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX1060:$CV1060) < $F1064, MIN(AW1060, $F1064 - SUM($I1067:AV1067), $F1064 - SUM(AX1060:$CV1060)), MIN(($F1064 - SUM($I1067:AV1067)) / COUNTIF(AW1065:$CV1065, \">0\"), AW1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY1060:$CV1060) < $F1064, MIN(AX1060, $F1064 - SUM($I1067:AW1067), $F1064 - SUM(AY1060:$CV1060)), MIN(($F1064 - SUM($I1067:AW1067)) / COUNTIF(AX1065:$CV1065, \">0\"), AX1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ1060:$CV1060) < $F1064, MIN(AY1060, $F1064 - SUM($I1067:AX1067), $F1064 - SUM(AZ1060:$CV1060)), MIN(($F1064 - SUM($I1067:AX1067)) / COUNTIF(AY1065:$CV1065, \">0\"), AY1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA1060:$CV1060) < $F1064, MIN(AZ1060, $F1064 - SUM($I1067:AY1067), $F1064 - SUM(BA1060:$CV1060)), MIN(($F1064 - SUM($I1067:AY1067)) / COUNTIF(AZ1065:$CV1065, \">0\"), AZ1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB1060:$CV1060) < $F1064, MIN(BA1060, $F1064 - SUM($I1067:AZ1067), $F1064 - SUM(BB1060:$CV1060)), MIN(($F1064 - SUM($I1067:AZ1067)) / COUNTIF(BA1065:$CV1065, \">0\"), BA1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC1060:$CV1060) < $F1064, MIN(BB1060, $F1064 - SUM($I1067:BA1067), $F1064 - SUM(BC1060:$CV1060)), MIN(($F1064 - SUM($I1067:BA1067)) / COUNTIF(BB1065:$CV1065, \">0\"), BB1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD1060:$CV1060) < $F1064, MIN(BC1060, $F1064 - SUM($I1067:BB1067), $F1064 - SUM(BD1060:$CV1060)), MIN(($F1064 - SUM($I1067:BB1067)) / COUNTIF(BC1065:$CV1065, \">0\"), BC1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE1060:$CV1060) < $F1064, MIN(BD1060, $F1064 - SUM($I1067:BC1067), $F1064 - SUM(BE1060:$CV1060)), MIN(($F1064 - SUM($I1067:BC1067)) / COUNTIF(BD1065:$CV1065, \">0\"), BD1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF1060:$CV1060) < $F1064, MIN(BE1060, $F1064 - SUM($I1067:BD1067), $F1064 - SUM(BF1060:$CV1060)), MIN(($F1064 - SUM($I1067:BD1067)) / COUNTIF(BE1065:$CV1065, \">0\"), BE1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG1060:$CV1060) < $F1064, MIN(BF1060, $F1064 - SUM($I1067:BE1067), $F1064 - SUM(BG1060:$CV1060)), MIN(($F1064 - SUM($I1067:BE1067)) / COUNTIF(BF1065:$CV1065, \">0\"), BF1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH1060:$CV1060) < $F1064, MIN(BG1060, $F1064 - SUM($I1067:BF1067), $F1064 - SUM(BH1060:$CV1060)), MIN(($F1064 - SUM($I1067:BF1067)) / COUNTIF(BG1065:$CV1065, \">0\"), BG1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI1060:$CV1060) < $F1064, MIN(BH1060, $F1064 - SUM($I1067:BG1067), $F1064 - SUM(BI1060:$CV1060)), MIN(($F1064 - SUM($I1067:BG1067)) / COUNTIF(BH1065:$CV1065, \">0\"), BH1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ1060:$CV1060) < $F1064, MIN(BI1060, $F1064 - SUM($I1067:BH1067), $F1064 - SUM(BJ1060:$CV1060)), MIN(($F1064 - SUM($I1067:BH1067)) / COUNTIF(BI1065:$CV1065, \">0\"), BI1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK1060:$CV1060) < $F1064, MIN(BJ1060, $F1064 - SUM($I1067:BI1067), $F1064 - SUM(BK1060:$CV1060)), MIN(($F1064 - SUM($I1067:BI1067)) / COUNTIF(BJ1065:$CV1065, \">0\"), BJ1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL1060:$CV1060) < $F1064, MIN(BK1060, $F1064 - SUM($I1067:BJ1067), $F1064 - SUM(BL1060:$CV1060)), MIN(($F1064 - SUM($I1067:BJ1067)) / COUNTIF(BK1065:$CV1065, \">0\"), BK1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM1060:$CV1060) < $F1064, MIN(BL1060, $F1064 - SUM($I1067:BK1067), $F1064 - SUM(BM1060:$CV1060)), MIN(($F1064 - SUM($I1067:BK1067)) / COUNTIF(BL1065:$CV1065, \">0\"), BL1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN1060:$CV1060) < $F1064, MIN(BM1060, $F1064 - SUM($I1067:BL1067), $F1064 - SUM(BN1060:$CV1060)), MIN(($F1064 - SUM($I1067:BL1067)) / COUNTIF(BM1065:$CV1065, \">0\"), BM1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO1060:$CV1060) < $F1064, MIN(BN1060, $F1064 - SUM($I1067:BM1067), $F1064 - SUM(BO1060:$CV1060)), MIN(($F1064 - SUM($I1067:BM1067)) / COUNTIF(BN1065:$CV1065, \">0\"), BN1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP1060:$CV1060) < $F1064, MIN(BO1060, $F1064 - SUM($I1067:BN1067), $F1064 - SUM(BP1060:$CV1060)), MIN(($F1064 - SUM($I1067:BN1067)) / COUNTIF(BO1065:$CV1065, \">0\"), BO1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ1060:$CV1060) < $F1064, MIN(BP1060, $F1064 - SUM($I1067:BO1067), $F1064 - SUM(BQ1060:$CV1060)), MIN(($F1064 - SUM($I1067:BO1067)) / COUNTIF(BP1065:$CV1065, \">0\"), BP1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR1060:$CV1060) < $F1064, MIN(BQ1060, $F1064 - SUM($I1067:BP1067), $F1064 - SUM(BR1060:$CV1060)), MIN(($F1064 - SUM($I1067:BP1067)) / COUNTIF(BQ1065:$CV1065, \">0\"), BQ1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS1060:$CV1060) < $F1064, MIN(BR1060, $F1064 - SUM($I1067:BQ1067), $F1064 - SUM(BS1060:$CV1060)), MIN(($F1064 - SUM($I1067:BQ1067)) / COUNTIF(BR1065:$CV1065, \">0\"), BR1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT1060:$CV1060) < $F1064, MIN(BS1060, $F1064 - SUM($I1067:BR1067), $F1064 - SUM(BT1060:$CV1060)), MIN(($F1064 - SUM($I1067:BR1067)) / COUNTIF(BS1065:$CV1065, \">0\"), BS1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU1060:$CV1060) < $F1064, MIN(BT1060, $F1064 - SUM($I1067:BS1067), $F1064 - SUM(BU1060:$CV1060)), MIN(($F1064 - SUM($I1067:BS1067)) / COUNTIF(BT1065:$CV1065, \">0\"), BT1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV1060:$CV1060) < $F1064, MIN(BU1060, $F1064 - SUM($I1067:BT1067), $F1064 - SUM(BV1060:$CV1060)), MIN(($F1064 - SUM($I1067:BT1067)) / COUNTIF(BU1065:$CV1065, \">0\"), BU1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW1060:$CV1060) < $F1064, MIN(BV1060, $F1064 - SUM($I1067:BU1067), $F1064 - SUM(BW1060:$CV1060)), MIN(($F1064 - SUM($I1067:BU1067)) / COUNTIF(BV1065:$CV1065, \">0\"), BV1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX1060:$CV1060) < $F1064, MIN(BW1060, $F1064 - SUM($I1067:BV1067), $F1064 - SUM(BX1060:$CV1060)), MIN(($F1064 - SUM($I1067:BV1067)) / COUNTIF(BW1065:$CV1065, \">0\"), BW1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY1060:$CV1060) < $F1064, MIN(BX1060, $F1064 - SUM($I1067:BW1067), $F1064 - SUM(BY1060:$CV1060)), MIN(($F1064 - SUM($I1067:BW1067)) / COUNTIF(BX1065:$CV1065, \">0\"), BX1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ1060:$CV1060) < $F1064, MIN(BY1060, $F1064 - SUM($I1067:BX1067), $F1064 - SUM(BZ1060:$CV1060)), MIN(($F1064 - SUM($I1067:BX1067)) / COUNTIF(BY1065:$CV1065, \">0\"), BY1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA1060:$CV1060) < $F1064, MIN(BZ1060, $F1064 - SUM($I1067:BY1067), $F1064 - SUM(CA1060:$CV1060)), MIN(($F1064 - SUM($I1067:BY1067)) / COUNTIF(BZ1065:$CV1065, \">0\"), BZ1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB1060:$CV1060) < $F1064, MIN(CA1060, $F1064 - SUM($I1067:BZ1067), $F1064 - SUM(CB1060:$CV1060)), MIN(($F1064 - SUM($I1067:BZ1067)) / COUNTIF(CA1065:$CV1065, \">0\"), CA1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC1060:$CV1060) < $F1064, MIN(CB1060, $F1064 - SUM($I1067:CA1067), $F1064 - SUM(CC1060:$CV1060)), MIN(($F1064 - SUM($I1067:CA1067)) / COUNTIF(CB1065:$CV1065, \">0\"), CB1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD1060:$CV1060) < $F1064, MIN(CC1060, $F1064 - SUM($I1067:CB1067), $F1064 - SUM(CD1060:$CV1060)), MIN(($F1064 - SUM($I1067:CB1067)) / COUNTIF(CC1065:$CV1065, \">0\"), CC1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE1060:$CV1060) < $F1064, MIN(CD1060, $F1064 - SUM($I1067:CC1067), $F1064 - SUM(CE1060:$CV1060)), MIN(($F1064 - SUM($I1067:CC1067)) / COUNTIF(CD1065:$CV1065, \">0\"), CD1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF1060:$CV1060) < $F1064, MIN(CE1060, $F1064 - SUM($I1067:CD1067), $F1064 - SUM(CF1060:$CV1060)), MIN(($F1064 - SUM($I1067:CD1067)) / COUNTIF(CE1065:$CV1065, \">0\"), CE1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG1060:$CV1060) < $F1064, MIN(CF1060, $F1064 - SUM($I1067:CE1067), $F1064 - SUM(CG1060:$CV1060)), MIN(($F1064 - SUM($I1067:CE1067)) / COUNTIF(CF1065:$CV1065, \">0\"), CF1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH1060:$CV1060) < $F1064, MIN(CG1060, $F1064 - SUM($I1067:CF1067), $F1064 - SUM(CH1060:$CV1060)), MIN(($F1064 - SUM($I1067:CF1067)) / COUNTIF(CG1065:$CV1065, \">0\"), CG1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI1060:$CV1060) < $F1064, MIN(CH1060, $F1064 - SUM($I1067:CG1067), $F1064 - SUM(CI1060:$CV1060)), MIN(($F1064 - SUM($I1067:CG1067)) / COUNTIF(CH1065:$CV1065, \">0\"), CH1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ1060:$CV1060) < $F1064, MIN(CI1060, $F1064 - SUM($I1067:CH1067), $F1064 - SUM(CJ1060:$CV1060)), MIN(($F1064 - SUM($I1067:CH1067)) / COUNTIF(CI1065:$CV1065, \">0\"), CI1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK1060:$CV1060) < $F1064, MIN(CJ1060, $F1064 - SUM($I1067:CI1067), $F1064 - SUM(CK1060:$CV1060)), MIN(($F1064 - SUM($I1067:CI1067)) / COUNTIF(CJ1065:$CV1065, \">0\"), CJ1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL1060:$CV1060) < $F1064, MIN(CK1060, $F1064 - SUM($I1067:CJ1067), $F1064 - SUM(CL1060:$CV1060)), MIN(($F1064 - SUM($I1067:CJ1067)) / COUNTIF(CK1065:$CV1065, \">0\"), CK1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM1060:$CV1060) < $F1064, MIN(CL1060, $F1064 - SUM($I1067:CK1067), $F1064 - SUM(CM1060:$CV1060)), MIN(($F1064 - SUM($I1067:CK1067)) / COUNTIF(CL1065:$CV1065, \">0\"), CL1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN1060:$CV1060) < $F1064, MIN(CM1060, $F1064 - SUM($I1067:CL1067), $F1064 - SUM(CN1060:$CV1060)), MIN(($F1064 - SUM($I1067:CL1067)) / COUNTIF(CM1065:$CV1065, \">0\"), CM1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO1060:$CV1060) < $F1064, MIN(CN1060, $F1064 - SUM($I1067:CM1067), $F1064 - SUM(CO1060:$CV1060)), MIN(($F1064 - SUM($I1067:CM1067)) / COUNTIF(CN1065:$CV1065, \">0\"), CN1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP1060:$CV1060) < $F1064, MIN(CO1060, $F1064 - SUM($I1067:CN1067), $F1064 - SUM(CP1060:$CV1060)), MIN(($F1064 - SUM($I1067:CN1067)) / COUNTIF(CO1065:$CV1065, \">0\"), CO1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ1060:$CV1060) < $F1064, MIN(CP1060, $F1064 - SUM($I1067:CO1067), $F1064 - SUM(CQ1060:$CV1060)), MIN(($F1064 - SUM($I1067:CO1067)) / COUNTIF(CP1065:$CV1065, \">0\"), CP1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR1060:$CV1060) < $F1064, MIN(CQ1060, $F1064 - SUM($I1067:CP1067), $F1064 - SUM(CR1060:$CV1060)), MIN(($F1064 - SUM($I1067:CP1067)) / COUNTIF(CQ1065:$CV1065, \">0\"), CQ1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS1060:$CV1060) < $F1064, MIN(CR1060, $F1064 - SUM($I1067:CQ1067), $F1064 - SUM(CS1060:$CV1060)), MIN(($F1064 - SUM($I1067:CQ1067)) / COUNTIF(CR1065:$CV1065, \">0\"), CR1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT1060:$CV1060) < $F1064, MIN(CS1060, $F1064 - SUM($I1067:CR1067), $F1064 - SUM(CT1060:$CV1060)), MIN(($F1064 - SUM($I1067:CR1067)) / COUNTIF(CS1065:$CV1065, \">0\"), CS1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU1060:$CV1060) < $F1064, MIN(CT1060, $F1064 - SUM($I1067:CS1067), $F1064 - SUM(CU1060:$CV1060)), MIN(($F1064 - SUM($I1067:CS1067)) / COUNTIF(CT1065:$CV1065, \">0\"), CT1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV1060:$CV1060) < $F1064, MIN(CU1060, $F1064 - SUM($I1067:CT1067), $F1064 - SUM(CV1060:$CV1060)), MIN(($F1064 - SUM($I1067:CT1067)) / COUNTIF(CU1065:$CV1065, \">0\"), CU1060)) * $F1066, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV1060:CV1060) < $F1064, MIN(CV1060, $F1064 - SUM($I1067:CU1067), $F1064 - SUM($CV1060:CV1060)), MIN(($F1064 - SUM($I1067:CU1067)) / COUNTIF(CV1065:$CV1065, \">0\"), CV1060)) * $F1066, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J1068:CV1068)","v":0},"mmcf",null,null,{"$f":"IF($F1066 = 0, J1065, J1067)","v":0},{"$f":"IF($F1066 = 0, K1065, K1067)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1066 = 0, BW1065, BW1067)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J1068 > 0, $F1062, 0)","v":0},{"$f":"IF(K1068 > 0, $F1062, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW1068 > 0, $F1062, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 23"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J1072:CV1072)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972 - J984 - J996 - J1008 - J1020 - J1032 - J1044 - J1056 - J1068, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972 - K984 - K996 - K1008 - K1020 - K1032 - K1044 - K1056 - K1068, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972 - BW984 - BW996 - BW1008 - BW1020 - BW1032 - BW1044 - BW1056 - BW1068, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J1073:CV1073)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I1072:I1072) = 0, J1072 > 0), J1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:J1072) = 0, K1072 > 0), K1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:K1072) = 0, L1072 > 0), L1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:L1072) = 0, M1072 > 0), M1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:M1072) = 0, N1072 > 0), N1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:N1072) = 0, O1072 > 0), O1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:O1072) = 0, P1072 > 0), P1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:P1072) = 0, Q1072 > 0), Q1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:Q1072) = 0, R1072 > 0), R1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:R1072) = 0, S1072 > 0), S1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:S1072) = 0, T1072 > 0), T1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:T1072) = 0, U1072 > 0), U1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:U1072) = 0, V1072 > 0), V1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:V1072) = 0, W1072 > 0), W1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:W1072) = 0, X1072 > 0), X1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:X1072) = 0, Y1072 > 0), Y1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:Y1072) = 0, Z1072 > 0), Z1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:Z1072) = 0, AA1072 > 0), AA1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AA1072) = 0, AB1072 > 0), AB1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AB1072) = 0, AC1072 > 0), AC1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AC1072) = 0, AD1072 > 0), AD1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AD1072) = 0, AE1072 > 0), AE1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AE1072) = 0, AF1072 > 0), AF1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AF1072) = 0, AG1072 > 0), AG1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AG1072) = 0, AH1072 > 0), AH1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AH1072) = 0, AI1072 > 0), AI1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AI1072) = 0, AJ1072 > 0), AJ1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AJ1072) = 0, AK1072 > 0), AK1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AK1072) = 0, AL1072 > 0), AL1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AL1072) = 0, AM1072 > 0), AM1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AM1072) = 0, AN1072 > 0), AN1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AN1072) = 0, AO1072 > 0), AO1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AO1072) = 0, AP1072 > 0), AP1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AP1072) = 0, AQ1072 > 0), AQ1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AQ1072) = 0, AR1072 > 0), AR1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AR1072) = 0, AS1072 > 0), AS1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AS1072) = 0, AT1072 > 0), AT1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AT1072) = 0, AU1072 > 0), AU1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AU1072) = 0, AV1072 > 0), AV1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AV1072) = 0, AW1072 > 0), AW1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AW1072) = 0, AX1072 > 0), AX1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AX1072) = 0, AY1072 > 0), AY1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AY1072) = 0, AZ1072 > 0), AZ1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:AZ1072) = 0, BA1072 > 0), BA1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BA1072) = 0, BB1072 > 0), BB1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BB1072) = 0, BC1072 > 0), BC1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BC1072) = 0, BD1072 > 0), BD1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BD1072) = 0, BE1072 > 0), BE1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BE1072) = 0, BF1072 > 0), BF1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BF1072) = 0, BG1072 > 0), BG1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BG1072) = 0, BH1072 > 0), BH1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BH1072) = 0, BI1072 > 0), BI1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BI1072) = 0, BJ1072 > 0), BJ1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BJ1072) = 0, BK1072 > 0), BK1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BK1072) = 0, BL1072 > 0), BL1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BL1072) = 0, BM1072 > 0), BM1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BM1072) = 0, BN1072 > 0), BN1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BN1072) = 0, BO1072 > 0), BO1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BO1072) = 0, BP1072 > 0), BP1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BP1072) = 0, BQ1072 > 0), BQ1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BQ1072) = 0, BR1072 > 0), BR1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BR1072) = 0, BS1072 > 0), BS1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BS1072) = 0, BT1072 > 0), BT1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BT1072) = 0, BU1072 > 0), BU1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BU1072) = 0, BV1072 > 0), BV1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BV1072) = 0, BW1072 > 0), BW1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BW1072) = 0, BX1072 > 0), BX1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BX1072) = 0, BY1072 > 0), BY1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BY1072) = 0, BZ1072 > 0), BZ1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:BZ1072) = 0, CA1072 > 0), CA1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CA1072) = 0, CB1072 > 0), CB1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CB1072) = 0, CC1072 > 0), CC1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CC1072) = 0, CD1072 > 0), CD1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CD1072) = 0, CE1072 > 0), CE1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CE1072) = 0, CF1072 > 0), CF1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CF1072) = 0, CG1072 > 0), CG1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CG1072) = 0, CH1072 > 0), CH1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CH1072) = 0, CI1072 > 0), CI1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CI1072) = 0, CJ1072 > 0), CJ1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CJ1072) = 0, CK1072 > 0), CK1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CK1072) = 0, CL1072 > 0), CL1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CL1072) = 0, CM1072 > 0), CM1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CM1072) = 0, CN1072 > 0), CN1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CN1072) = 0, CO1072 > 0), CO1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CO1072) = 0, CP1072 > 0), CP1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CP1072) = 0, CQ1072 > 0), CQ1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CQ1072) = 0, CR1072 > 0), CR1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CR1072) = 0, CS1072 > 0), CS1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CS1072) = 0, CT1072 > 0), CT1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CT1072) = 0, CU1072 > 0), CU1072, 0)","v":0},{"$f":"IF(AND(SUM($I1072:CU1072) = 0, CV1072 > 0), CV1072, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J1074:CV1074)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J1073 / $F$800, $F1072 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K1073 / $F$800, $F1072 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW1073 / $F$800, $F1072 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F1074","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F1074","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J1077:CV1077)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I1077:I1077) < $F1076, MIN(J1072, $F1075, $F1076 - SUM($I1077:I1077)), 0)","v":0},{"$f":"IF(SUM($I1077:J1077) < $F1076, MIN(K1072, $F1075, $F1076 - SUM($I1077:J1077)), 0)","v":0},{"$f":"IF(SUM($I1077:K1077) < $F1076, MIN(L1072, $F1075, $F1076 - SUM($I1077:K1077)), 0)","v":0},{"$f":"IF(SUM($I1077:L1077) < $F1076, MIN(M1072, $F1075, $F1076 - SUM($I1077:L1077)), 0)","v":0},{"$f":"IF(SUM($I1077:M1077) < $F1076, MIN(N1072, $F1075, $F1076 - SUM($I1077:M1077)), 0)","v":0},{"$f":"IF(SUM($I1077:N1077) < $F1076, MIN(O1072, $F1075, $F1076 - SUM($I1077:N1077)), 0)","v":0},{"$f":"IF(SUM($I1077:O1077) < $F1076, MIN(P1072, $F1075, $F1076 - SUM($I1077:O1077)), 0)","v":0},{"$f":"IF(SUM($I1077:P1077) < $F1076, MIN(Q1072, $F1075, $F1076 - SUM($I1077:P1077)), 0)","v":0},{"$f":"IF(SUM($I1077:Q1077) < $F1076, MIN(R1072, $F1075, $F1076 - SUM($I1077:Q1077)), 0)","v":0},{"$f":"IF(SUM($I1077:R1077) < $F1076, MIN(S1072, $F1075, $F1076 - SUM($I1077:R1077)), 0)","v":0},{"$f":"IF(SUM($I1077:S1077) < $F1076, MIN(T1072, $F1075, $F1076 - SUM($I1077:S1077)), 0)","v":0},{"$f":"IF(SUM($I1077:T1077) < $F1076, MIN(U1072, $F1075, $F1076 - SUM($I1077:T1077)), 0)","v":0},{"$f":"IF(SUM($I1077:U1077) < $F1076, MIN(V1072, $F1075, $F1076 - SUM($I1077:U1077)), 0)","v":0},{"$f":"IF(SUM($I1077:V1077) < $F1076, MIN(W1072, $F1075, $F1076 - SUM($I1077:V1077)), 0)","v":0},{"$f":"IF(SUM($I1077:W1077) < $F1076, MIN(X1072, $F1075, $F1076 - SUM($I1077:W1077)), 0)","v":0},{"$f":"IF(SUM($I1077:X1077) < $F1076, MIN(Y1072, $F1075, $F1076 - SUM($I1077:X1077)), 0)","v":0},{"$f":"IF(SUM($I1077:Y1077) < $F1076, MIN(Z1072, $F1075, $F1076 - SUM($I1077:Y1077)), 0)","v":0},{"$f":"IF(SUM($I1077:Z1077) < $F1076, MIN(AA1072, $F1075, $F1076 - SUM($I1077:Z1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AA1077) < $F1076, MIN(AB1072, $F1075, $F1076 - SUM($I1077:AA1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AB1077) < $F1076, MIN(AC1072, $F1075, $F1076 - SUM($I1077:AB1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AC1077) < $F1076, MIN(AD1072, $F1075, $F1076 - SUM($I1077:AC1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AD1077) < $F1076, MIN(AE1072, $F1075, $F1076 - SUM($I1077:AD1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AE1077) < $F1076, MIN(AF1072, $F1075, $F1076 - SUM($I1077:AE1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AF1077) < $F1076, MIN(AG1072, $F1075, $F1076 - SUM($I1077:AF1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AG1077) < $F1076, MIN(AH1072, $F1075, $F1076 - SUM($I1077:AG1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AH1077) < $F1076, MIN(AI1072, $F1075, $F1076 - SUM($I1077:AH1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AI1077) < $F1076, MIN(AJ1072, $F1075, $F1076 - SUM($I1077:AI1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AJ1077) < $F1076, MIN(AK1072, $F1075, $F1076 - SUM($I1077:AJ1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AK1077) < $F1076, MIN(AL1072, $F1075, $F1076 - SUM($I1077:AK1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AL1077) < $F1076, MIN(AM1072, $F1075, $F1076 - SUM($I1077:AL1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AM1077) < $F1076, MIN(AN1072, $F1075, $F1076 - SUM($I1077:AM1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AN1077) < $F1076, MIN(AO1072, $F1075, $F1076 - SUM($I1077:AN1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AO1077) < $F1076, MIN(AP1072, $F1075, $F1076 - SUM($I1077:AO1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AP1077) < $F1076, MIN(AQ1072, $F1075, $F1076 - SUM($I1077:AP1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AQ1077) < $F1076, MIN(AR1072, $F1075, $F1076 - SUM($I1077:AQ1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AR1077) < $F1076, MIN(AS1072, $F1075, $F1076 - SUM($I1077:AR1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AS1077) < $F1076, MIN(AT1072, $F1075, $F1076 - SUM($I1077:AS1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AT1077) < $F1076, MIN(AU1072, $F1075, $F1076 - SUM($I1077:AT1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AU1077) < $F1076, MIN(AV1072, $F1075, $F1076 - SUM($I1077:AU1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AV1077) < $F1076, MIN(AW1072, $F1075, $F1076 - SUM($I1077:AV1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AW1077) < $F1076, MIN(AX1072, $F1075, $F1076 - SUM($I1077:AW1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AX1077) < $F1076, MIN(AY1072, $F1075, $F1076 - SUM($I1077:AX1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AY1077) < $F1076, MIN(AZ1072, $F1075, $F1076 - SUM($I1077:AY1077)), 0)","v":0},{"$f":"IF(SUM($I1077:AZ1077) < $F1076, MIN(BA1072, $F1075, $F1076 - SUM($I1077:AZ1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BA1077) < $F1076, MIN(BB1072, $F1075, $F1076 - SUM($I1077:BA1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BB1077) < $F1076, MIN(BC1072, $F1075, $F1076 - SUM($I1077:BB1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BC1077) < $F1076, MIN(BD1072, $F1075, $F1076 - SUM($I1077:BC1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BD1077) < $F1076, MIN(BE1072, $F1075, $F1076 - SUM($I1077:BD1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BE1077) < $F1076, MIN(BF1072, $F1075, $F1076 - SUM($I1077:BE1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BF1077) < $F1076, MIN(BG1072, $F1075, $F1076 - SUM($I1077:BF1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BG1077) < $F1076, MIN(BH1072, $F1075, $F1076 - SUM($I1077:BG1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BH1077) < $F1076, MIN(BI1072, $F1075, $F1076 - SUM($I1077:BH1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BI1077) < $F1076, MIN(BJ1072, $F1075, $F1076 - SUM($I1077:BI1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BJ1077) < $F1076, MIN(BK1072, $F1075, $F1076 - SUM($I1077:BJ1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BK1077) < $F1076, MIN(BL1072, $F1075, $F1076 - SUM($I1077:BK1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BL1077) < $F1076, MIN(BM1072, $F1075, $F1076 - SUM($I1077:BL1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BM1077) < $F1076, MIN(BN1072, $F1075, $F1076 - SUM($I1077:BM1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BN1077) < $F1076, MIN(BO1072, $F1075, $F1076 - SUM($I1077:BN1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BO1077) < $F1076, MIN(BP1072, $F1075, $F1076 - SUM($I1077:BO1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BP1077) < $F1076, MIN(BQ1072, $F1075, $F1076 - SUM($I1077:BP1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BQ1077) < $F1076, MIN(BR1072, $F1075, $F1076 - SUM($I1077:BQ1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BR1077) < $F1076, MIN(BS1072, $F1075, $F1076 - SUM($I1077:BR1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BS1077) < $F1076, MIN(BT1072, $F1075, $F1076 - SUM($I1077:BS1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BT1077) < $F1076, MIN(BU1072, $F1075, $F1076 - SUM($I1077:BT1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BU1077) < $F1076, MIN(BV1072, $F1075, $F1076 - SUM($I1077:BU1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BV1077) < $F1076, MIN(BW1072, $F1075, $F1076 - SUM($I1077:BV1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BW1077) < $F1076, MIN(BX1072, $F1075, $F1076 - SUM($I1077:BW1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BX1077) < $F1076, MIN(BY1072, $F1075, $F1076 - SUM($I1077:BX1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BY1077) < $F1076, MIN(BZ1072, $F1075, $F1076 - SUM($I1077:BY1077)), 0)","v":0},{"$f":"IF(SUM($I1077:BZ1077) < $F1076, MIN(CA1072, $F1075, $F1076 - SUM($I1077:BZ1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CA1077) < $F1076, MIN(CB1072, $F1075, $F1076 - SUM($I1077:CA1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CB1077) < $F1076, MIN(CC1072, $F1075, $F1076 - SUM($I1077:CB1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CC1077) < $F1076, MIN(CD1072, $F1075, $F1076 - SUM($I1077:CC1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CD1077) < $F1076, MIN(CE1072, $F1075, $F1076 - SUM($I1077:CD1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CE1077) < $F1076, MIN(CF1072, $F1075, $F1076 - SUM($I1077:CE1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CF1077) < $F1076, MIN(CG1072, $F1075, $F1076 - SUM($I1077:CF1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CG1077) < $F1076, MIN(CH1072, $F1075, $F1076 - SUM($I1077:CG1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CH1077) < $F1076, MIN(CI1072, $F1075, $F1076 - SUM($I1077:CH1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CI1077) < $F1076, MIN(CJ1072, $F1075, $F1076 - SUM($I1077:CI1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CJ1077) < $F1076, MIN(CK1072, $F1075, $F1076 - SUM($I1077:CJ1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CK1077) < $F1076, MIN(CL1072, $F1075, $F1076 - SUM($I1077:CK1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CL1077) < $F1076, MIN(CM1072, $F1075, $F1076 - SUM($I1077:CL1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CM1077) < $F1076, MIN(CN1072, $F1075, $F1076 - SUM($I1077:CM1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CN1077) < $F1076, MIN(CO1072, $F1075, $F1076 - SUM($I1077:CN1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CO1077) < $F1076, MIN(CP1072, $F1075, $F1076 - SUM($I1077:CO1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CP1077) < $F1076, MIN(CQ1072, $F1075, $F1076 - SUM($I1077:CP1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CQ1077) < $F1076, MIN(CR1072, $F1075, $F1076 - SUM($I1077:CQ1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CR1077) < $F1076, MIN(CS1072, $F1075, $F1076 - SUM($I1077:CR1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CS1077) < $F1076, MIN(CT1072, $F1075, $F1076 - SUM($I1077:CS1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CT1077) < $F1076, MIN(CU1072, $F1075, $F1076 - SUM($I1077:CT1077)), 0)","v":0},{"$f":"IF(SUM($I1077:CU1077) < $F1076, MIN(CV1072, $F1075, $F1076 - SUM($I1077:CU1077)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F1077 < F1076, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K1072:$CV1072) < $F1076, MIN(J1072, $F1076 - SUM($I1079:I1079), $F1076 - SUM(K1072:$CV1072)), MIN(($F1076 - SUM($I1079:I1079)) / COUNTIF(J1077:$CV1077, \">0\"), J1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(L1072:$CV1072) < $F1076, MIN(K1072, $F1076 - SUM($I1079:J1079), $F1076 - SUM(L1072:$CV1072)), MIN(($F1076 - SUM($I1079:J1079)) / COUNTIF(K1077:$CV1077, \">0\"), K1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(M1072:$CV1072) < $F1076, MIN(L1072, $F1076 - SUM($I1079:K1079), $F1076 - SUM(M1072:$CV1072)), MIN(($F1076 - SUM($I1079:K1079)) / COUNTIF(L1077:$CV1077, \">0\"), L1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(N1072:$CV1072) < $F1076, MIN(M1072, $F1076 - SUM($I1079:L1079), $F1076 - SUM(N1072:$CV1072)), MIN(($F1076 - SUM($I1079:L1079)) / COUNTIF(M1077:$CV1077, \">0\"), M1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(O1072:$CV1072) < $F1076, MIN(N1072, $F1076 - SUM($I1079:M1079), $F1076 - SUM(O1072:$CV1072)), MIN(($F1076 - SUM($I1079:M1079)) / COUNTIF(N1077:$CV1077, \">0\"), N1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(P1072:$CV1072) < $F1076, MIN(O1072, $F1076 - SUM($I1079:N1079), $F1076 - SUM(P1072:$CV1072)), MIN(($F1076 - SUM($I1079:N1079)) / COUNTIF(O1077:$CV1077, \">0\"), O1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q1072:$CV1072) < $F1076, MIN(P1072, $F1076 - SUM($I1079:O1079), $F1076 - SUM(Q1072:$CV1072)), MIN(($F1076 - SUM($I1079:O1079)) / COUNTIF(P1077:$CV1077, \">0\"), P1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(R1072:$CV1072) < $F1076, MIN(Q1072, $F1076 - SUM($I1079:P1079), $F1076 - SUM(R1072:$CV1072)), MIN(($F1076 - SUM($I1079:P1079)) / COUNTIF(Q1077:$CV1077, \">0\"), Q1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(S1072:$CV1072) < $F1076, MIN(R1072, $F1076 - SUM($I1079:Q1079), $F1076 - SUM(S1072:$CV1072)), MIN(($F1076 - SUM($I1079:Q1079)) / COUNTIF(R1077:$CV1077, \">0\"), R1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(T1072:$CV1072) < $F1076, MIN(S1072, $F1076 - SUM($I1079:R1079), $F1076 - SUM(T1072:$CV1072)), MIN(($F1076 - SUM($I1079:R1079)) / COUNTIF(S1077:$CV1077, \">0\"), S1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(U1072:$CV1072) < $F1076, MIN(T1072, $F1076 - SUM($I1079:S1079), $F1076 - SUM(U1072:$CV1072)), MIN(($F1076 - SUM($I1079:S1079)) / COUNTIF(T1077:$CV1077, \">0\"), T1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(V1072:$CV1072) < $F1076, MIN(U1072, $F1076 - SUM($I1079:T1079), $F1076 - SUM(V1072:$CV1072)), MIN(($F1076 - SUM($I1079:T1079)) / COUNTIF(U1077:$CV1077, \">0\"), U1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(W1072:$CV1072) < $F1076, MIN(V1072, $F1076 - SUM($I1079:U1079), $F1076 - SUM(W1072:$CV1072)), MIN(($F1076 - SUM($I1079:U1079)) / COUNTIF(V1077:$CV1077, \">0\"), V1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(X1072:$CV1072) < $F1076, MIN(W1072, $F1076 - SUM($I1079:V1079), $F1076 - SUM(X1072:$CV1072)), MIN(($F1076 - SUM($I1079:V1079)) / COUNTIF(W1077:$CV1077, \">0\"), W1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y1072:$CV1072) < $F1076, MIN(X1072, $F1076 - SUM($I1079:W1079), $F1076 - SUM(Y1072:$CV1072)), MIN(($F1076 - SUM($I1079:W1079)) / COUNTIF(X1077:$CV1077, \">0\"), X1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z1072:$CV1072) < $F1076, MIN(Y1072, $F1076 - SUM($I1079:X1079), $F1076 - SUM(Z1072:$CV1072)), MIN(($F1076 - SUM($I1079:X1079)) / COUNTIF(Y1077:$CV1077, \">0\"), Y1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA1072:$CV1072) < $F1076, MIN(Z1072, $F1076 - SUM($I1079:Y1079), $F1076 - SUM(AA1072:$CV1072)), MIN(($F1076 - SUM($I1079:Y1079)) / COUNTIF(Z1077:$CV1077, \">0\"), Z1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB1072:$CV1072) < $F1076, MIN(AA1072, $F1076 - SUM($I1079:Z1079), $F1076 - SUM(AB1072:$CV1072)), MIN(($F1076 - SUM($I1079:Z1079)) / COUNTIF(AA1077:$CV1077, \">0\"), AA1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC1072:$CV1072) < $F1076, MIN(AB1072, $F1076 - SUM($I1079:AA1079), $F1076 - SUM(AC1072:$CV1072)), MIN(($F1076 - SUM($I1079:AA1079)) / COUNTIF(AB1077:$CV1077, \">0\"), AB1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD1072:$CV1072) < $F1076, MIN(AC1072, $F1076 - SUM($I1079:AB1079), $F1076 - SUM(AD1072:$CV1072)), MIN(($F1076 - SUM($I1079:AB1079)) / COUNTIF(AC1077:$CV1077, \">0\"), AC1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE1072:$CV1072) < $F1076, MIN(AD1072, $F1076 - SUM($I1079:AC1079), $F1076 - SUM(AE1072:$CV1072)), MIN(($F1076 - SUM($I1079:AC1079)) / COUNTIF(AD1077:$CV1077, \">0\"), AD1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF1072:$CV1072) < $F1076, MIN(AE1072, $F1076 - SUM($I1079:AD1079), $F1076 - SUM(AF1072:$CV1072)), MIN(($F1076 - SUM($I1079:AD1079)) / COUNTIF(AE1077:$CV1077, \">0\"), AE1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG1072:$CV1072) < $F1076, MIN(AF1072, $F1076 - SUM($I1079:AE1079), $F1076 - SUM(AG1072:$CV1072)), MIN(($F1076 - SUM($I1079:AE1079)) / COUNTIF(AF1077:$CV1077, \">0\"), AF1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH1072:$CV1072) < $F1076, MIN(AG1072, $F1076 - SUM($I1079:AF1079), $F1076 - SUM(AH1072:$CV1072)), MIN(($F1076 - SUM($I1079:AF1079)) / COUNTIF(AG1077:$CV1077, \">0\"), AG1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI1072:$CV1072) < $F1076, MIN(AH1072, $F1076 - SUM($I1079:AG1079), $F1076 - SUM(AI1072:$CV1072)), MIN(($F1076 - SUM($I1079:AG1079)) / COUNTIF(AH1077:$CV1077, \">0\"), AH1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ1072:$CV1072) < $F1076, MIN(AI1072, $F1076 - SUM($I1079:AH1079), $F1076 - SUM(AJ1072:$CV1072)), MIN(($F1076 - SUM($I1079:AH1079)) / COUNTIF(AI1077:$CV1077, \">0\"), AI1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK1072:$CV1072) < $F1076, MIN(AJ1072, $F1076 - SUM($I1079:AI1079), $F1076 - SUM(AK1072:$CV1072)), MIN(($F1076 - SUM($I1079:AI1079)) / COUNTIF(AJ1077:$CV1077, \">0\"), AJ1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL1072:$CV1072) < $F1076, MIN(AK1072, $F1076 - SUM($I1079:AJ1079), $F1076 - SUM(AL1072:$CV1072)), MIN(($F1076 - SUM($I1079:AJ1079)) / COUNTIF(AK1077:$CV1077, \">0\"), AK1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM1072:$CV1072) < $F1076, MIN(AL1072, $F1076 - SUM($I1079:AK1079), $F1076 - SUM(AM1072:$CV1072)), MIN(($F1076 - SUM($I1079:AK1079)) / COUNTIF(AL1077:$CV1077, \">0\"), AL1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN1072:$CV1072) < $F1076, MIN(AM1072, $F1076 - SUM($I1079:AL1079), $F1076 - SUM(AN1072:$CV1072)), MIN(($F1076 - SUM($I1079:AL1079)) / COUNTIF(AM1077:$CV1077, \">0\"), AM1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO1072:$CV1072) < $F1076, MIN(AN1072, $F1076 - SUM($I1079:AM1079), $F1076 - SUM(AO1072:$CV1072)), MIN(($F1076 - SUM($I1079:AM1079)) / COUNTIF(AN1077:$CV1077, \">0\"), AN1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP1072:$CV1072) < $F1076, MIN(AO1072, $F1076 - SUM($I1079:AN1079), $F1076 - SUM(AP1072:$CV1072)), MIN(($F1076 - SUM($I1079:AN1079)) / COUNTIF(AO1077:$CV1077, \">0\"), AO1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ1072:$CV1072) < $F1076, MIN(AP1072, $F1076 - SUM($I1079:AO1079), $F1076 - SUM(AQ1072:$CV1072)), MIN(($F1076 - SUM($I1079:AO1079)) / COUNTIF(AP1077:$CV1077, \">0\"), AP1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR1072:$CV1072) < $F1076, MIN(AQ1072, $F1076 - SUM($I1079:AP1079), $F1076 - SUM(AR1072:$CV1072)), MIN(($F1076 - SUM($I1079:AP1079)) / COUNTIF(AQ1077:$CV1077, \">0\"), AQ1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS1072:$CV1072) < $F1076, MIN(AR1072, $F1076 - SUM($I1079:AQ1079), $F1076 - SUM(AS1072:$CV1072)), MIN(($F1076 - SUM($I1079:AQ1079)) / COUNTIF(AR1077:$CV1077, \">0\"), AR1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT1072:$CV1072) < $F1076, MIN(AS1072, $F1076 - SUM($I1079:AR1079), $F1076 - SUM(AT1072:$CV1072)), MIN(($F1076 - SUM($I1079:AR1079)) / COUNTIF(AS1077:$CV1077, \">0\"), AS1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU1072:$CV1072) < $F1076, MIN(AT1072, $F1076 - SUM($I1079:AS1079), $F1076 - SUM(AU1072:$CV1072)), MIN(($F1076 - SUM($I1079:AS1079)) / COUNTIF(AT1077:$CV1077, \">0\"), AT1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV1072:$CV1072) < $F1076, MIN(AU1072, $F1076 - SUM($I1079:AT1079), $F1076 - SUM(AV1072:$CV1072)), MIN(($F1076 - SUM($I1079:AT1079)) / COUNTIF(AU1077:$CV1077, \">0\"), AU1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW1072:$CV1072) < $F1076, MIN(AV1072, $F1076 - SUM($I1079:AU1079), $F1076 - SUM(AW1072:$CV1072)), MIN(($F1076 - SUM($I1079:AU1079)) / COUNTIF(AV1077:$CV1077, \">0\"), AV1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX1072:$CV1072) < $F1076, MIN(AW1072, $F1076 - SUM($I1079:AV1079), $F1076 - SUM(AX1072:$CV1072)), MIN(($F1076 - SUM($I1079:AV1079)) / COUNTIF(AW1077:$CV1077, \">0\"), AW1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY1072:$CV1072) < $F1076, MIN(AX1072, $F1076 - SUM($I1079:AW1079), $F1076 - SUM(AY1072:$CV1072)), MIN(($F1076 - SUM($I1079:AW1079)) / COUNTIF(AX1077:$CV1077, \">0\"), AX1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ1072:$CV1072) < $F1076, MIN(AY1072, $F1076 - SUM($I1079:AX1079), $F1076 - SUM(AZ1072:$CV1072)), MIN(($F1076 - SUM($I1079:AX1079)) / COUNTIF(AY1077:$CV1077, \">0\"), AY1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA1072:$CV1072) < $F1076, MIN(AZ1072, $F1076 - SUM($I1079:AY1079), $F1076 - SUM(BA1072:$CV1072)), MIN(($F1076 - SUM($I1079:AY1079)) / COUNTIF(AZ1077:$CV1077, \">0\"), AZ1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB1072:$CV1072) < $F1076, MIN(BA1072, $F1076 - SUM($I1079:AZ1079), $F1076 - SUM(BB1072:$CV1072)), MIN(($F1076 - SUM($I1079:AZ1079)) / COUNTIF(BA1077:$CV1077, \">0\"), BA1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC1072:$CV1072) < $F1076, MIN(BB1072, $F1076 - SUM($I1079:BA1079), $F1076 - SUM(BC1072:$CV1072)), MIN(($F1076 - SUM($I1079:BA1079)) / COUNTIF(BB1077:$CV1077, \">0\"), BB1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD1072:$CV1072) < $F1076, MIN(BC1072, $F1076 - SUM($I1079:BB1079), $F1076 - SUM(BD1072:$CV1072)), MIN(($F1076 - SUM($I1079:BB1079)) / COUNTIF(BC1077:$CV1077, \">0\"), BC1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE1072:$CV1072) < $F1076, MIN(BD1072, $F1076 - SUM($I1079:BC1079), $F1076 - SUM(BE1072:$CV1072)), MIN(($F1076 - SUM($I1079:BC1079)) / COUNTIF(BD1077:$CV1077, \">0\"), BD1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF1072:$CV1072) < $F1076, MIN(BE1072, $F1076 - SUM($I1079:BD1079), $F1076 - SUM(BF1072:$CV1072)), MIN(($F1076 - SUM($I1079:BD1079)) / COUNTIF(BE1077:$CV1077, \">0\"), BE1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG1072:$CV1072) < $F1076, MIN(BF1072, $F1076 - SUM($I1079:BE1079), $F1076 - SUM(BG1072:$CV1072)), MIN(($F1076 - SUM($I1079:BE1079)) / COUNTIF(BF1077:$CV1077, \">0\"), BF1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH1072:$CV1072) < $F1076, MIN(BG1072, $F1076 - SUM($I1079:BF1079), $F1076 - SUM(BH1072:$CV1072)), MIN(($F1076 - SUM($I1079:BF1079)) / COUNTIF(BG1077:$CV1077, \">0\"), BG1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI1072:$CV1072) < $F1076, MIN(BH1072, $F1076 - SUM($I1079:BG1079), $F1076 - SUM(BI1072:$CV1072)), MIN(($F1076 - SUM($I1079:BG1079)) / COUNTIF(BH1077:$CV1077, \">0\"), BH1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ1072:$CV1072) < $F1076, MIN(BI1072, $F1076 - SUM($I1079:BH1079), $F1076 - SUM(BJ1072:$CV1072)), MIN(($F1076 - SUM($I1079:BH1079)) / COUNTIF(BI1077:$CV1077, \">0\"), BI1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK1072:$CV1072) < $F1076, MIN(BJ1072, $F1076 - SUM($I1079:BI1079), $F1076 - SUM(BK1072:$CV1072)), MIN(($F1076 - SUM($I1079:BI1079)) / COUNTIF(BJ1077:$CV1077, \">0\"), BJ1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL1072:$CV1072) < $F1076, MIN(BK1072, $F1076 - SUM($I1079:BJ1079), $F1076 - SUM(BL1072:$CV1072)), MIN(($F1076 - SUM($I1079:BJ1079)) / COUNTIF(BK1077:$CV1077, \">0\"), BK1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM1072:$CV1072) < $F1076, MIN(BL1072, $F1076 - SUM($I1079:BK1079), $F1076 - SUM(BM1072:$CV1072)), MIN(($F1076 - SUM($I1079:BK1079)) / COUNTIF(BL1077:$CV1077, \">0\"), BL1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN1072:$CV1072) < $F1076, MIN(BM1072, $F1076 - SUM($I1079:BL1079), $F1076 - SUM(BN1072:$CV1072)), MIN(($F1076 - SUM($I1079:BL1079)) / COUNTIF(BM1077:$CV1077, \">0\"), BM1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO1072:$CV1072) < $F1076, MIN(BN1072, $F1076 - SUM($I1079:BM1079), $F1076 - SUM(BO1072:$CV1072)), MIN(($F1076 - SUM($I1079:BM1079)) / COUNTIF(BN1077:$CV1077, \">0\"), BN1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP1072:$CV1072) < $F1076, MIN(BO1072, $F1076 - SUM($I1079:BN1079), $F1076 - SUM(BP1072:$CV1072)), MIN(($F1076 - SUM($I1079:BN1079)) / COUNTIF(BO1077:$CV1077, \">0\"), BO1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ1072:$CV1072) < $F1076, MIN(BP1072, $F1076 - SUM($I1079:BO1079), $F1076 - SUM(BQ1072:$CV1072)), MIN(($F1076 - SUM($I1079:BO1079)) / COUNTIF(BP1077:$CV1077, \">0\"), BP1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR1072:$CV1072) < $F1076, MIN(BQ1072, $F1076 - SUM($I1079:BP1079), $F1076 - SUM(BR1072:$CV1072)), MIN(($F1076 - SUM($I1079:BP1079)) / COUNTIF(BQ1077:$CV1077, \">0\"), BQ1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS1072:$CV1072) < $F1076, MIN(BR1072, $F1076 - SUM($I1079:BQ1079), $F1076 - SUM(BS1072:$CV1072)), MIN(($F1076 - SUM($I1079:BQ1079)) / COUNTIF(BR1077:$CV1077, \">0\"), BR1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT1072:$CV1072) < $F1076, MIN(BS1072, $F1076 - SUM($I1079:BR1079), $F1076 - SUM(BT1072:$CV1072)), MIN(($F1076 - SUM($I1079:BR1079)) / COUNTIF(BS1077:$CV1077, \">0\"), BS1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU1072:$CV1072) < $F1076, MIN(BT1072, $F1076 - SUM($I1079:BS1079), $F1076 - SUM(BU1072:$CV1072)), MIN(($F1076 - SUM($I1079:BS1079)) / COUNTIF(BT1077:$CV1077, \">0\"), BT1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV1072:$CV1072) < $F1076, MIN(BU1072, $F1076 - SUM($I1079:BT1079), $F1076 - SUM(BV1072:$CV1072)), MIN(($F1076 - SUM($I1079:BT1079)) / COUNTIF(BU1077:$CV1077, \">0\"), BU1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW1072:$CV1072) < $F1076, MIN(BV1072, $F1076 - SUM($I1079:BU1079), $F1076 - SUM(BW1072:$CV1072)), MIN(($F1076 - SUM($I1079:BU1079)) / COUNTIF(BV1077:$CV1077, \">0\"), BV1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX1072:$CV1072) < $F1076, MIN(BW1072, $F1076 - SUM($I1079:BV1079), $F1076 - SUM(BX1072:$CV1072)), MIN(($F1076 - SUM($I1079:BV1079)) / COUNTIF(BW1077:$CV1077, \">0\"), BW1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY1072:$CV1072) < $F1076, MIN(BX1072, $F1076 - SUM($I1079:BW1079), $F1076 - SUM(BY1072:$CV1072)), MIN(($F1076 - SUM($I1079:BW1079)) / COUNTIF(BX1077:$CV1077, \">0\"), BX1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ1072:$CV1072) < $F1076, MIN(BY1072, $F1076 - SUM($I1079:BX1079), $F1076 - SUM(BZ1072:$CV1072)), MIN(($F1076 - SUM($I1079:BX1079)) / COUNTIF(BY1077:$CV1077, \">0\"), BY1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA1072:$CV1072) < $F1076, MIN(BZ1072, $F1076 - SUM($I1079:BY1079), $F1076 - SUM(CA1072:$CV1072)), MIN(($F1076 - SUM($I1079:BY1079)) / COUNTIF(BZ1077:$CV1077, \">0\"), BZ1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB1072:$CV1072) < $F1076, MIN(CA1072, $F1076 - SUM($I1079:BZ1079), $F1076 - SUM(CB1072:$CV1072)), MIN(($F1076 - SUM($I1079:BZ1079)) / COUNTIF(CA1077:$CV1077, \">0\"), CA1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC1072:$CV1072) < $F1076, MIN(CB1072, $F1076 - SUM($I1079:CA1079), $F1076 - SUM(CC1072:$CV1072)), MIN(($F1076 - SUM($I1079:CA1079)) / COUNTIF(CB1077:$CV1077, \">0\"), CB1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD1072:$CV1072) < $F1076, MIN(CC1072, $F1076 - SUM($I1079:CB1079), $F1076 - SUM(CD1072:$CV1072)), MIN(($F1076 - SUM($I1079:CB1079)) / COUNTIF(CC1077:$CV1077, \">0\"), CC1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE1072:$CV1072) < $F1076, MIN(CD1072, $F1076 - SUM($I1079:CC1079), $F1076 - SUM(CE1072:$CV1072)), MIN(($F1076 - SUM($I1079:CC1079)) / COUNTIF(CD1077:$CV1077, \">0\"), CD1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF1072:$CV1072) < $F1076, MIN(CE1072, $F1076 - SUM($I1079:CD1079), $F1076 - SUM(CF1072:$CV1072)), MIN(($F1076 - SUM($I1079:CD1079)) / COUNTIF(CE1077:$CV1077, \">0\"), CE1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG1072:$CV1072) < $F1076, MIN(CF1072, $F1076 - SUM($I1079:CE1079), $F1076 - SUM(CG1072:$CV1072)), MIN(($F1076 - SUM($I1079:CE1079)) / COUNTIF(CF1077:$CV1077, \">0\"), CF1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH1072:$CV1072) < $F1076, MIN(CG1072, $F1076 - SUM($I1079:CF1079), $F1076 - SUM(CH1072:$CV1072)), MIN(($F1076 - SUM($I1079:CF1079)) / COUNTIF(CG1077:$CV1077, \">0\"), CG1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI1072:$CV1072) < $F1076, MIN(CH1072, $F1076 - SUM($I1079:CG1079), $F1076 - SUM(CI1072:$CV1072)), MIN(($F1076 - SUM($I1079:CG1079)) / COUNTIF(CH1077:$CV1077, \">0\"), CH1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ1072:$CV1072) < $F1076, MIN(CI1072, $F1076 - SUM($I1079:CH1079), $F1076 - SUM(CJ1072:$CV1072)), MIN(($F1076 - SUM($I1079:CH1079)) / COUNTIF(CI1077:$CV1077, \">0\"), CI1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK1072:$CV1072) < $F1076, MIN(CJ1072, $F1076 - SUM($I1079:CI1079), $F1076 - SUM(CK1072:$CV1072)), MIN(($F1076 - SUM($I1079:CI1079)) / COUNTIF(CJ1077:$CV1077, \">0\"), CJ1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL1072:$CV1072) < $F1076, MIN(CK1072, $F1076 - SUM($I1079:CJ1079), $F1076 - SUM(CL1072:$CV1072)), MIN(($F1076 - SUM($I1079:CJ1079)) / COUNTIF(CK1077:$CV1077, \">0\"), CK1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM1072:$CV1072) < $F1076, MIN(CL1072, $F1076 - SUM($I1079:CK1079), $F1076 - SUM(CM1072:$CV1072)), MIN(($F1076 - SUM($I1079:CK1079)) / COUNTIF(CL1077:$CV1077, \">0\"), CL1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN1072:$CV1072) < $F1076, MIN(CM1072, $F1076 - SUM($I1079:CL1079), $F1076 - SUM(CN1072:$CV1072)), MIN(($F1076 - SUM($I1079:CL1079)) / COUNTIF(CM1077:$CV1077, \">0\"), CM1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO1072:$CV1072) < $F1076, MIN(CN1072, $F1076 - SUM($I1079:CM1079), $F1076 - SUM(CO1072:$CV1072)), MIN(($F1076 - SUM($I1079:CM1079)) / COUNTIF(CN1077:$CV1077, \">0\"), CN1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP1072:$CV1072) < $F1076, MIN(CO1072, $F1076 - SUM($I1079:CN1079), $F1076 - SUM(CP1072:$CV1072)), MIN(($F1076 - SUM($I1079:CN1079)) / COUNTIF(CO1077:$CV1077, \">0\"), CO1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ1072:$CV1072) < $F1076, MIN(CP1072, $F1076 - SUM($I1079:CO1079), $F1076 - SUM(CQ1072:$CV1072)), MIN(($F1076 - SUM($I1079:CO1079)) / COUNTIF(CP1077:$CV1077, \">0\"), CP1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR1072:$CV1072) < $F1076, MIN(CQ1072, $F1076 - SUM($I1079:CP1079), $F1076 - SUM(CR1072:$CV1072)), MIN(($F1076 - SUM($I1079:CP1079)) / COUNTIF(CQ1077:$CV1077, \">0\"), CQ1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS1072:$CV1072) < $F1076, MIN(CR1072, $F1076 - SUM($I1079:CQ1079), $F1076 - SUM(CS1072:$CV1072)), MIN(($F1076 - SUM($I1079:CQ1079)) / COUNTIF(CR1077:$CV1077, \">0\"), CR1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT1072:$CV1072) < $F1076, MIN(CS1072, $F1076 - SUM($I1079:CR1079), $F1076 - SUM(CT1072:$CV1072)), MIN(($F1076 - SUM($I1079:CR1079)) / COUNTIF(CS1077:$CV1077, \">0\"), CS1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU1072:$CV1072) < $F1076, MIN(CT1072, $F1076 - SUM($I1079:CS1079), $F1076 - SUM(CU1072:$CV1072)), MIN(($F1076 - SUM($I1079:CS1079)) / COUNTIF(CT1077:$CV1077, \">0\"), CT1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV1072:$CV1072) < $F1076, MIN(CU1072, $F1076 - SUM($I1079:CT1079), $F1076 - SUM(CV1072:$CV1072)), MIN(($F1076 - SUM($I1079:CT1079)) / COUNTIF(CU1077:$CV1077, \">0\"), CU1072)) * $F1078, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV1072:CV1072) < $F1076, MIN(CV1072, $F1076 - SUM($I1079:CU1079), $F1076 - SUM($CV1072:CV1072)), MIN(($F1076 - SUM($I1079:CU1079)) / COUNTIF(CV1077:$CV1077, \">0\"), CV1072)) * $F1078, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J1080:CV1080)","v":0},"mmcf",null,null,{"$f":"IF($F1078 = 0, J1077, J1079)","v":0},{"$f":"IF($F1078 = 0, K1077, K1079)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1078 = 0, BW1077, BW1079)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J1080 > 0, $F1074, 0)","v":0},{"$f":"IF(K1080 > 0, $F1074, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW1080 > 0, $F1074, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 24"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J1084:CV1084)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972 - J984 - J996 - J1008 - J1020 - J1032 - J1044 - J1056 - J1068 - J1080, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972 - K984 - K996 - K1008 - K1020 - K1032 - K1044 - K1056 - K1068 - K1080, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972 - BW984 - BW996 - BW1008 - BW1020 - BW1032 - BW1044 - BW1056 - BW1068 - BW1080, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J1085:CV1085)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I1084:I1084) = 0, J1084 > 0), J1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:J1084) = 0, K1084 > 0), K1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:K1084) = 0, L1084 > 0), L1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:L1084) = 0, M1084 > 0), M1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:M1084) = 0, N1084 > 0), N1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:N1084) = 0, O1084 > 0), O1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:O1084) = 0, P1084 > 0), P1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:P1084) = 0, Q1084 > 0), Q1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:Q1084) = 0, R1084 > 0), R1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:R1084) = 0, S1084 > 0), S1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:S1084) = 0, T1084 > 0), T1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:T1084) = 0, U1084 > 0), U1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:U1084) = 0, V1084 > 0), V1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:V1084) = 0, W1084 > 0), W1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:W1084) = 0, X1084 > 0), X1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:X1084) = 0, Y1084 > 0), Y1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:Y1084) = 0, Z1084 > 0), Z1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:Z1084) = 0, AA1084 > 0), AA1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AA1084) = 0, AB1084 > 0), AB1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AB1084) = 0, AC1084 > 0), AC1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AC1084) = 0, AD1084 > 0), AD1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AD1084) = 0, AE1084 > 0), AE1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AE1084) = 0, AF1084 > 0), AF1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AF1084) = 0, AG1084 > 0), AG1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AG1084) = 0, AH1084 > 0), AH1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AH1084) = 0, AI1084 > 0), AI1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AI1084) = 0, AJ1084 > 0), AJ1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AJ1084) = 0, AK1084 > 0), AK1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AK1084) = 0, AL1084 > 0), AL1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AL1084) = 0, AM1084 > 0), AM1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AM1084) = 0, AN1084 > 0), AN1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AN1084) = 0, AO1084 > 0), AO1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AO1084) = 0, AP1084 > 0), AP1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AP1084) = 0, AQ1084 > 0), AQ1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AQ1084) = 0, AR1084 > 0), AR1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AR1084) = 0, AS1084 > 0), AS1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AS1084) = 0, AT1084 > 0), AT1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AT1084) = 0, AU1084 > 0), AU1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AU1084) = 0, AV1084 > 0), AV1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AV1084) = 0, AW1084 > 0), AW1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AW1084) = 0, AX1084 > 0), AX1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AX1084) = 0, AY1084 > 0), AY1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AY1084) = 0, AZ1084 > 0), AZ1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:AZ1084) = 0, BA1084 > 0), BA1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BA1084) = 0, BB1084 > 0), BB1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BB1084) = 0, BC1084 > 0), BC1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BC1084) = 0, BD1084 > 0), BD1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BD1084) = 0, BE1084 > 0), BE1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BE1084) = 0, BF1084 > 0), BF1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BF1084) = 0, BG1084 > 0), BG1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BG1084) = 0, BH1084 > 0), BH1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BH1084) = 0, BI1084 > 0), BI1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BI1084) = 0, BJ1084 > 0), BJ1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BJ1084) = 0, BK1084 > 0), BK1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BK1084) = 0, BL1084 > 0), BL1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BL1084) = 0, BM1084 > 0), BM1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BM1084) = 0, BN1084 > 0), BN1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BN1084) = 0, BO1084 > 0), BO1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BO1084) = 0, BP1084 > 0), BP1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BP1084) = 0, BQ1084 > 0), BQ1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BQ1084) = 0, BR1084 > 0), BR1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BR1084) = 0, BS1084 > 0), BS1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BS1084) = 0, BT1084 > 0), BT1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BT1084) = 0, BU1084 > 0), BU1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BU1084) = 0, BV1084 > 0), BV1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BV1084) = 0, BW1084 > 0), BW1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BW1084) = 0, BX1084 > 0), BX1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BX1084) = 0, BY1084 > 0), BY1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BY1084) = 0, BZ1084 > 0), BZ1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:BZ1084) = 0, CA1084 > 0), CA1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CA1084) = 0, CB1084 > 0), CB1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CB1084) = 0, CC1084 > 0), CC1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CC1084) = 0, CD1084 > 0), CD1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CD1084) = 0, CE1084 > 0), CE1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CE1084) = 0, CF1084 > 0), CF1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CF1084) = 0, CG1084 > 0), CG1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CG1084) = 0, CH1084 > 0), CH1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CH1084) = 0, CI1084 > 0), CI1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CI1084) = 0, CJ1084 > 0), CJ1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CJ1084) = 0, CK1084 > 0), CK1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CK1084) = 0, CL1084 > 0), CL1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CL1084) = 0, CM1084 > 0), CM1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CM1084) = 0, CN1084 > 0), CN1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CN1084) = 0, CO1084 > 0), CO1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CO1084) = 0, CP1084 > 0), CP1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CP1084) = 0, CQ1084 > 0), CQ1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CQ1084) = 0, CR1084 > 0), CR1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CR1084) = 0, CS1084 > 0), CS1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CS1084) = 0, CT1084 > 0), CT1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CT1084) = 0, CU1084 > 0), CU1084, 0)","v":0},{"$f":"IF(AND(SUM($I1084:CU1084) = 0, CV1084 > 0), CV1084, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J1086:CV1086)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J1085 / $F$800, $F1084 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K1085 / $F$800, $F1084 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW1085 / $F$800, $F1084 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F1086","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F1086","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J1089:CV1089)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I1089:I1089) < $F1088, MIN(J1084, $F1087, $F1088 - SUM($I1089:I1089)), 0)","v":0},{"$f":"IF(SUM($I1089:J1089) < $F1088, MIN(K1084, $F1087, $F1088 - SUM($I1089:J1089)), 0)","v":0},{"$f":"IF(SUM($I1089:K1089) < $F1088, MIN(L1084, $F1087, $F1088 - SUM($I1089:K1089)), 0)","v":0},{"$f":"IF(SUM($I1089:L1089) < $F1088, MIN(M1084, $F1087, $F1088 - SUM($I1089:L1089)), 0)","v":0},{"$f":"IF(SUM($I1089:M1089) < $F1088, MIN(N1084, $F1087, $F1088 - SUM($I1089:M1089)), 0)","v":0},{"$f":"IF(SUM($I1089:N1089) < $F1088, MIN(O1084, $F1087, $F1088 - SUM($I1089:N1089)), 0)","v":0},{"$f":"IF(SUM($I1089:O1089) < $F1088, MIN(P1084, $F1087, $F1088 - SUM($I1089:O1089)), 0)","v":0},{"$f":"IF(SUM($I1089:P1089) < $F1088, MIN(Q1084, $F1087, $F1088 - SUM($I1089:P1089)), 0)","v":0},{"$f":"IF(SUM($I1089:Q1089) < $F1088, MIN(R1084, $F1087, $F1088 - SUM($I1089:Q1089)), 0)","v":0},{"$f":"IF(SUM($I1089:R1089) < $F1088, MIN(S1084, $F1087, $F1088 - SUM($I1089:R1089)), 0)","v":0},{"$f":"IF(SUM($I1089:S1089) < $F1088, MIN(T1084, $F1087, $F1088 - SUM($I1089:S1089)), 0)","v":0},{"$f":"IF(SUM($I1089:T1089) < $F1088, MIN(U1084, $F1087, $F1088 - SUM($I1089:T1089)), 0)","v":0},{"$f":"IF(SUM($I1089:U1089) < $F1088, MIN(V1084, $F1087, $F1088 - SUM($I1089:U1089)), 0)","v":0},{"$f":"IF(SUM($I1089:V1089) < $F1088, MIN(W1084, $F1087, $F1088 - SUM($I1089:V1089)), 0)","v":0},{"$f":"IF(SUM($I1089:W1089) < $F1088, MIN(X1084, $F1087, $F1088 - SUM($I1089:W1089)), 0)","v":0},{"$f":"IF(SUM($I1089:X1089) < $F1088, MIN(Y1084, $F1087, $F1088 - SUM($I1089:X1089)), 0)","v":0},{"$f":"IF(SUM($I1089:Y1089) < $F1088, MIN(Z1084, $F1087, $F1088 - SUM($I1089:Y1089)), 0)","v":0},{"$f":"IF(SUM($I1089:Z1089) < $F1088, MIN(AA1084, $F1087, $F1088 - SUM($I1089:Z1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AA1089) < $F1088, MIN(AB1084, $F1087, $F1088 - SUM($I1089:AA1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AB1089) < $F1088, MIN(AC1084, $F1087, $F1088 - SUM($I1089:AB1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AC1089) < $F1088, MIN(AD1084, $F1087, $F1088 - SUM($I1089:AC1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AD1089) < $F1088, MIN(AE1084, $F1087, $F1088 - SUM($I1089:AD1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AE1089) < $F1088, MIN(AF1084, $F1087, $F1088 - SUM($I1089:AE1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AF1089) < $F1088, MIN(AG1084, $F1087, $F1088 - SUM($I1089:AF1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AG1089) < $F1088, MIN(AH1084, $F1087, $F1088 - SUM($I1089:AG1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AH1089) < $F1088, MIN(AI1084, $F1087, $F1088 - SUM($I1089:AH1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AI1089) < $F1088, MIN(AJ1084, $F1087, $F1088 - SUM($I1089:AI1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AJ1089) < $F1088, MIN(AK1084, $F1087, $F1088 - SUM($I1089:AJ1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AK1089) < $F1088, MIN(AL1084, $F1087, $F1088 - SUM($I1089:AK1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AL1089) < $F1088, MIN(AM1084, $F1087, $F1088 - SUM($I1089:AL1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AM1089) < $F1088, MIN(AN1084, $F1087, $F1088 - SUM($I1089:AM1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AN1089) < $F1088, MIN(AO1084, $F1087, $F1088 - SUM($I1089:AN1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AO1089) < $F1088, MIN(AP1084, $F1087, $F1088 - SUM($I1089:AO1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AP1089) < $F1088, MIN(AQ1084, $F1087, $F1088 - SUM($I1089:AP1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AQ1089) < $F1088, MIN(AR1084, $F1087, $F1088 - SUM($I1089:AQ1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AR1089) < $F1088, MIN(AS1084, $F1087, $F1088 - SUM($I1089:AR1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AS1089) < $F1088, MIN(AT1084, $F1087, $F1088 - SUM($I1089:AS1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AT1089) < $F1088, MIN(AU1084, $F1087, $F1088 - SUM($I1089:AT1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AU1089) < $F1088, MIN(AV1084, $F1087, $F1088 - SUM($I1089:AU1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AV1089) < $F1088, MIN(AW1084, $F1087, $F1088 - SUM($I1089:AV1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AW1089) < $F1088, MIN(AX1084, $F1087, $F1088 - SUM($I1089:AW1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AX1089) < $F1088, MIN(AY1084, $F1087, $F1088 - SUM($I1089:AX1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AY1089) < $F1088, MIN(AZ1084, $F1087, $F1088 - SUM($I1089:AY1089)), 0)","v":0},{"$f":"IF(SUM($I1089:AZ1089) < $F1088, MIN(BA1084, $F1087, $F1088 - SUM($I1089:AZ1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BA1089) < $F1088, MIN(BB1084, $F1087, $F1088 - SUM($I1089:BA1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BB1089) < $F1088, MIN(BC1084, $F1087, $F1088 - SUM($I1089:BB1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BC1089) < $F1088, MIN(BD1084, $F1087, $F1088 - SUM($I1089:BC1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BD1089) < $F1088, MIN(BE1084, $F1087, $F1088 - SUM($I1089:BD1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BE1089) < $F1088, MIN(BF1084, $F1087, $F1088 - SUM($I1089:BE1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BF1089) < $F1088, MIN(BG1084, $F1087, $F1088 - SUM($I1089:BF1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BG1089) < $F1088, MIN(BH1084, $F1087, $F1088 - SUM($I1089:BG1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BH1089) < $F1088, MIN(BI1084, $F1087, $F1088 - SUM($I1089:BH1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BI1089) < $F1088, MIN(BJ1084, $F1087, $F1088 - SUM($I1089:BI1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BJ1089) < $F1088, MIN(BK1084, $F1087, $F1088 - SUM($I1089:BJ1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BK1089) < $F1088, MIN(BL1084, $F1087, $F1088 - SUM($I1089:BK1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BL1089) < $F1088, MIN(BM1084, $F1087, $F1088 - SUM($I1089:BL1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BM1089) < $F1088, MIN(BN1084, $F1087, $F1088 - SUM($I1089:BM1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BN1089) < $F1088, MIN(BO1084, $F1087, $F1088 - SUM($I1089:BN1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BO1089) < $F1088, MIN(BP1084, $F1087, $F1088 - SUM($I1089:BO1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BP1089) < $F1088, MIN(BQ1084, $F1087, $F1088 - SUM($I1089:BP1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BQ1089) < $F1088, MIN(BR1084, $F1087, $F1088 - SUM($I1089:BQ1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BR1089) < $F1088, MIN(BS1084, $F1087, $F1088 - SUM($I1089:BR1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BS1089) < $F1088, MIN(BT1084, $F1087, $F1088 - SUM($I1089:BS1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BT1089) < $F1088, MIN(BU1084, $F1087, $F1088 - SUM($I1089:BT1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BU1089) < $F1088, MIN(BV1084, $F1087, $F1088 - SUM($I1089:BU1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BV1089) < $F1088, MIN(BW1084, $F1087, $F1088 - SUM($I1089:BV1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BW1089) < $F1088, MIN(BX1084, $F1087, $F1088 - SUM($I1089:BW1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BX1089) < $F1088, MIN(BY1084, $F1087, $F1088 - SUM($I1089:BX1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BY1089) < $F1088, MIN(BZ1084, $F1087, $F1088 - SUM($I1089:BY1089)), 0)","v":0},{"$f":"IF(SUM($I1089:BZ1089) < $F1088, MIN(CA1084, $F1087, $F1088 - SUM($I1089:BZ1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CA1089) < $F1088, MIN(CB1084, $F1087, $F1088 - SUM($I1089:CA1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CB1089) < $F1088, MIN(CC1084, $F1087, $F1088 - SUM($I1089:CB1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CC1089) < $F1088, MIN(CD1084, $F1087, $F1088 - SUM($I1089:CC1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CD1089) < $F1088, MIN(CE1084, $F1087, $F1088 - SUM($I1089:CD1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CE1089) < $F1088, MIN(CF1084, $F1087, $F1088 - SUM($I1089:CE1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CF1089) < $F1088, MIN(CG1084, $F1087, $F1088 - SUM($I1089:CF1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CG1089) < $F1088, MIN(CH1084, $F1087, $F1088 - SUM($I1089:CG1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CH1089) < $F1088, MIN(CI1084, $F1087, $F1088 - SUM($I1089:CH1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CI1089) < $F1088, MIN(CJ1084, $F1087, $F1088 - SUM($I1089:CI1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CJ1089) < $F1088, MIN(CK1084, $F1087, $F1088 - SUM($I1089:CJ1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CK1089) < $F1088, MIN(CL1084, $F1087, $F1088 - SUM($I1089:CK1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CL1089) < $F1088, MIN(CM1084, $F1087, $F1088 - SUM($I1089:CL1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CM1089) < $F1088, MIN(CN1084, $F1087, $F1088 - SUM($I1089:CM1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CN1089) < $F1088, MIN(CO1084, $F1087, $F1088 - SUM($I1089:CN1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CO1089) < $F1088, MIN(CP1084, $F1087, $F1088 - SUM($I1089:CO1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CP1089) < $F1088, MIN(CQ1084, $F1087, $F1088 - SUM($I1089:CP1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CQ1089) < $F1088, MIN(CR1084, $F1087, $F1088 - SUM($I1089:CQ1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CR1089) < $F1088, MIN(CS1084, $F1087, $F1088 - SUM($I1089:CR1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CS1089) < $F1088, MIN(CT1084, $F1087, $F1088 - SUM($I1089:CS1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CT1089) < $F1088, MIN(CU1084, $F1087, $F1088 - SUM($I1089:CT1089)), 0)","v":0},{"$f":"IF(SUM($I1089:CU1089) < $F1088, MIN(CV1084, $F1087, $F1088 - SUM($I1089:CU1089)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F1089 < F1088, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K1084:$CV1084) < $F1088, MIN(J1084, $F1088 - SUM($I1091:I1091), $F1088 - SUM(K1084:$CV1084)), MIN(($F1088 - SUM($I1091:I1091)) / COUNTIF(J1089:$CV1089, \">0\"), J1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(L1084:$CV1084) < $F1088, MIN(K1084, $F1088 - SUM($I1091:J1091), $F1088 - SUM(L1084:$CV1084)), MIN(($F1088 - SUM($I1091:J1091)) / COUNTIF(K1089:$CV1089, \">0\"), K1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(M1084:$CV1084) < $F1088, MIN(L1084, $F1088 - SUM($I1091:K1091), $F1088 - SUM(M1084:$CV1084)), MIN(($F1088 - SUM($I1091:K1091)) / COUNTIF(L1089:$CV1089, \">0\"), L1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(N1084:$CV1084) < $F1088, MIN(M1084, $F1088 - SUM($I1091:L1091), $F1088 - SUM(N1084:$CV1084)), MIN(($F1088 - SUM($I1091:L1091)) / COUNTIF(M1089:$CV1089, \">0\"), M1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(O1084:$CV1084) < $F1088, MIN(N1084, $F1088 - SUM($I1091:M1091), $F1088 - SUM(O1084:$CV1084)), MIN(($F1088 - SUM($I1091:M1091)) / COUNTIF(N1089:$CV1089, \">0\"), N1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(P1084:$CV1084) < $F1088, MIN(O1084, $F1088 - SUM($I1091:N1091), $F1088 - SUM(P1084:$CV1084)), MIN(($F1088 - SUM($I1091:N1091)) / COUNTIF(O1089:$CV1089, \">0\"), O1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q1084:$CV1084) < $F1088, MIN(P1084, $F1088 - SUM($I1091:O1091), $F1088 - SUM(Q1084:$CV1084)), MIN(($F1088 - SUM($I1091:O1091)) / COUNTIF(P1089:$CV1089, \">0\"), P1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(R1084:$CV1084) < $F1088, MIN(Q1084, $F1088 - SUM($I1091:P1091), $F1088 - SUM(R1084:$CV1084)), MIN(($F1088 - SUM($I1091:P1091)) / COUNTIF(Q1089:$CV1089, \">0\"), Q1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(S1084:$CV1084) < $F1088, MIN(R1084, $F1088 - SUM($I1091:Q1091), $F1088 - SUM(S1084:$CV1084)), MIN(($F1088 - SUM($I1091:Q1091)) / COUNTIF(R1089:$CV1089, \">0\"), R1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(T1084:$CV1084) < $F1088, MIN(S1084, $F1088 - SUM($I1091:R1091), $F1088 - SUM(T1084:$CV1084)), MIN(($F1088 - SUM($I1091:R1091)) / COUNTIF(S1089:$CV1089, \">0\"), S1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(U1084:$CV1084) < $F1088, MIN(T1084, $F1088 - SUM($I1091:S1091), $F1088 - SUM(U1084:$CV1084)), MIN(($F1088 - SUM($I1091:S1091)) / COUNTIF(T1089:$CV1089, \">0\"), T1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(V1084:$CV1084) < $F1088, MIN(U1084, $F1088 - SUM($I1091:T1091), $F1088 - SUM(V1084:$CV1084)), MIN(($F1088 - SUM($I1091:T1091)) / COUNTIF(U1089:$CV1089, \">0\"), U1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(W1084:$CV1084) < $F1088, MIN(V1084, $F1088 - SUM($I1091:U1091), $F1088 - SUM(W1084:$CV1084)), MIN(($F1088 - SUM($I1091:U1091)) / COUNTIF(V1089:$CV1089, \">0\"), V1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(X1084:$CV1084) < $F1088, MIN(W1084, $F1088 - SUM($I1091:V1091), $F1088 - SUM(X1084:$CV1084)), MIN(($F1088 - SUM($I1091:V1091)) / COUNTIF(W1089:$CV1089, \">0\"), W1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y1084:$CV1084) < $F1088, MIN(X1084, $F1088 - SUM($I1091:W1091), $F1088 - SUM(Y1084:$CV1084)), MIN(($F1088 - SUM($I1091:W1091)) / COUNTIF(X1089:$CV1089, \">0\"), X1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z1084:$CV1084) < $F1088, MIN(Y1084, $F1088 - SUM($I1091:X1091), $F1088 - SUM(Z1084:$CV1084)), MIN(($F1088 - SUM($I1091:X1091)) / COUNTIF(Y1089:$CV1089, \">0\"), Y1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA1084:$CV1084) < $F1088, MIN(Z1084, $F1088 - SUM($I1091:Y1091), $F1088 - SUM(AA1084:$CV1084)), MIN(($F1088 - SUM($I1091:Y1091)) / COUNTIF(Z1089:$CV1089, \">0\"), Z1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB1084:$CV1084) < $F1088, MIN(AA1084, $F1088 - SUM($I1091:Z1091), $F1088 - SUM(AB1084:$CV1084)), MIN(($F1088 - SUM($I1091:Z1091)) / COUNTIF(AA1089:$CV1089, \">0\"), AA1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC1084:$CV1084) < $F1088, MIN(AB1084, $F1088 - SUM($I1091:AA1091), $F1088 - SUM(AC1084:$CV1084)), MIN(($F1088 - SUM($I1091:AA1091)) / COUNTIF(AB1089:$CV1089, \">0\"), AB1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD1084:$CV1084) < $F1088, MIN(AC1084, $F1088 - SUM($I1091:AB1091), $F1088 - SUM(AD1084:$CV1084)), MIN(($F1088 - SUM($I1091:AB1091)) / COUNTIF(AC1089:$CV1089, \">0\"), AC1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE1084:$CV1084) < $F1088, MIN(AD1084, $F1088 - SUM($I1091:AC1091), $F1088 - SUM(AE1084:$CV1084)), MIN(($F1088 - SUM($I1091:AC1091)) / COUNTIF(AD1089:$CV1089, \">0\"), AD1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF1084:$CV1084) < $F1088, MIN(AE1084, $F1088 - SUM($I1091:AD1091), $F1088 - SUM(AF1084:$CV1084)), MIN(($F1088 - SUM($I1091:AD1091)) / COUNTIF(AE1089:$CV1089, \">0\"), AE1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG1084:$CV1084) < $F1088, MIN(AF1084, $F1088 - SUM($I1091:AE1091), $F1088 - SUM(AG1084:$CV1084)), MIN(($F1088 - SUM($I1091:AE1091)) / COUNTIF(AF1089:$CV1089, \">0\"), AF1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH1084:$CV1084) < $F1088, MIN(AG1084, $F1088 - SUM($I1091:AF1091), $F1088 - SUM(AH1084:$CV1084)), MIN(($F1088 - SUM($I1091:AF1091)) / COUNTIF(AG1089:$CV1089, \">0\"), AG1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI1084:$CV1084) < $F1088, MIN(AH1084, $F1088 - SUM($I1091:AG1091), $F1088 - SUM(AI1084:$CV1084)), MIN(($F1088 - SUM($I1091:AG1091)) / COUNTIF(AH1089:$CV1089, \">0\"), AH1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ1084:$CV1084) < $F1088, MIN(AI1084, $F1088 - SUM($I1091:AH1091), $F1088 - SUM(AJ1084:$CV1084)), MIN(($F1088 - SUM($I1091:AH1091)) / COUNTIF(AI1089:$CV1089, \">0\"), AI1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK1084:$CV1084) < $F1088, MIN(AJ1084, $F1088 - SUM($I1091:AI1091), $F1088 - SUM(AK1084:$CV1084)), MIN(($F1088 - SUM($I1091:AI1091)) / COUNTIF(AJ1089:$CV1089, \">0\"), AJ1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL1084:$CV1084) < $F1088, MIN(AK1084, $F1088 - SUM($I1091:AJ1091), $F1088 - SUM(AL1084:$CV1084)), MIN(($F1088 - SUM($I1091:AJ1091)) / COUNTIF(AK1089:$CV1089, \">0\"), AK1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM1084:$CV1084) < $F1088, MIN(AL1084, $F1088 - SUM($I1091:AK1091), $F1088 - SUM(AM1084:$CV1084)), MIN(($F1088 - SUM($I1091:AK1091)) / COUNTIF(AL1089:$CV1089, \">0\"), AL1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN1084:$CV1084) < $F1088, MIN(AM1084, $F1088 - SUM($I1091:AL1091), $F1088 - SUM(AN1084:$CV1084)), MIN(($F1088 - SUM($I1091:AL1091)) / COUNTIF(AM1089:$CV1089, \">0\"), AM1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO1084:$CV1084) < $F1088, MIN(AN1084, $F1088 - SUM($I1091:AM1091), $F1088 - SUM(AO1084:$CV1084)), MIN(($F1088 - SUM($I1091:AM1091)) / COUNTIF(AN1089:$CV1089, \">0\"), AN1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP1084:$CV1084) < $F1088, MIN(AO1084, $F1088 - SUM($I1091:AN1091), $F1088 - SUM(AP1084:$CV1084)), MIN(($F1088 - SUM($I1091:AN1091)) / COUNTIF(AO1089:$CV1089, \">0\"), AO1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ1084:$CV1084) < $F1088, MIN(AP1084, $F1088 - SUM($I1091:AO1091), $F1088 - SUM(AQ1084:$CV1084)), MIN(($F1088 - SUM($I1091:AO1091)) / COUNTIF(AP1089:$CV1089, \">0\"), AP1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR1084:$CV1084) < $F1088, MIN(AQ1084, $F1088 - SUM($I1091:AP1091), $F1088 - SUM(AR1084:$CV1084)), MIN(($F1088 - SUM($I1091:AP1091)) / COUNTIF(AQ1089:$CV1089, \">0\"), AQ1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS1084:$CV1084) < $F1088, MIN(AR1084, $F1088 - SUM($I1091:AQ1091), $F1088 - SUM(AS1084:$CV1084)), MIN(($F1088 - SUM($I1091:AQ1091)) / COUNTIF(AR1089:$CV1089, \">0\"), AR1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT1084:$CV1084) < $F1088, MIN(AS1084, $F1088 - SUM($I1091:AR1091), $F1088 - SUM(AT1084:$CV1084)), MIN(($F1088 - SUM($I1091:AR1091)) / COUNTIF(AS1089:$CV1089, \">0\"), AS1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU1084:$CV1084) < $F1088, MIN(AT1084, $F1088 - SUM($I1091:AS1091), $F1088 - SUM(AU1084:$CV1084)), MIN(($F1088 - SUM($I1091:AS1091)) / COUNTIF(AT1089:$CV1089, \">0\"), AT1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV1084:$CV1084) < $F1088, MIN(AU1084, $F1088 - SUM($I1091:AT1091), $F1088 - SUM(AV1084:$CV1084)), MIN(($F1088 - SUM($I1091:AT1091)) / COUNTIF(AU1089:$CV1089, \">0\"), AU1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW1084:$CV1084) < $F1088, MIN(AV1084, $F1088 - SUM($I1091:AU1091), $F1088 - SUM(AW1084:$CV1084)), MIN(($F1088 - SUM($I1091:AU1091)) / COUNTIF(AV1089:$CV1089, \">0\"), AV1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX1084:$CV1084) < $F1088, MIN(AW1084, $F1088 - SUM($I1091:AV1091), $F1088 - SUM(AX1084:$CV1084)), MIN(($F1088 - SUM($I1091:AV1091)) / COUNTIF(AW1089:$CV1089, \">0\"), AW1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY1084:$CV1084) < $F1088, MIN(AX1084, $F1088 - SUM($I1091:AW1091), $F1088 - SUM(AY1084:$CV1084)), MIN(($F1088 - SUM($I1091:AW1091)) / COUNTIF(AX1089:$CV1089, \">0\"), AX1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ1084:$CV1084) < $F1088, MIN(AY1084, $F1088 - SUM($I1091:AX1091), $F1088 - SUM(AZ1084:$CV1084)), MIN(($F1088 - SUM($I1091:AX1091)) / COUNTIF(AY1089:$CV1089, \">0\"), AY1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA1084:$CV1084) < $F1088, MIN(AZ1084, $F1088 - SUM($I1091:AY1091), $F1088 - SUM(BA1084:$CV1084)), MIN(($F1088 - SUM($I1091:AY1091)) / COUNTIF(AZ1089:$CV1089, \">0\"), AZ1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB1084:$CV1084) < $F1088, MIN(BA1084, $F1088 - SUM($I1091:AZ1091), $F1088 - SUM(BB1084:$CV1084)), MIN(($F1088 - SUM($I1091:AZ1091)) / COUNTIF(BA1089:$CV1089, \">0\"), BA1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC1084:$CV1084) < $F1088, MIN(BB1084, $F1088 - SUM($I1091:BA1091), $F1088 - SUM(BC1084:$CV1084)), MIN(($F1088 - SUM($I1091:BA1091)) / COUNTIF(BB1089:$CV1089, \">0\"), BB1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD1084:$CV1084) < $F1088, MIN(BC1084, $F1088 - SUM($I1091:BB1091), $F1088 - SUM(BD1084:$CV1084)), MIN(($F1088 - SUM($I1091:BB1091)) / COUNTIF(BC1089:$CV1089, \">0\"), BC1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE1084:$CV1084) < $F1088, MIN(BD1084, $F1088 - SUM($I1091:BC1091), $F1088 - SUM(BE1084:$CV1084)), MIN(($F1088 - SUM($I1091:BC1091)) / COUNTIF(BD1089:$CV1089, \">0\"), BD1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF1084:$CV1084) < $F1088, MIN(BE1084, $F1088 - SUM($I1091:BD1091), $F1088 - SUM(BF1084:$CV1084)), MIN(($F1088 - SUM($I1091:BD1091)) / COUNTIF(BE1089:$CV1089, \">0\"), BE1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG1084:$CV1084) < $F1088, MIN(BF1084, $F1088 - SUM($I1091:BE1091), $F1088 - SUM(BG1084:$CV1084)), MIN(($F1088 - SUM($I1091:BE1091)) / COUNTIF(BF1089:$CV1089, \">0\"), BF1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH1084:$CV1084) < $F1088, MIN(BG1084, $F1088 - SUM($I1091:BF1091), $F1088 - SUM(BH1084:$CV1084)), MIN(($F1088 - SUM($I1091:BF1091)) / COUNTIF(BG1089:$CV1089, \">0\"), BG1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI1084:$CV1084) < $F1088, MIN(BH1084, $F1088 - SUM($I1091:BG1091), $F1088 - SUM(BI1084:$CV1084)), MIN(($F1088 - SUM($I1091:BG1091)) / COUNTIF(BH1089:$CV1089, \">0\"), BH1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ1084:$CV1084) < $F1088, MIN(BI1084, $F1088 - SUM($I1091:BH1091), $F1088 - SUM(BJ1084:$CV1084)), MIN(($F1088 - SUM($I1091:BH1091)) / COUNTIF(BI1089:$CV1089, \">0\"), BI1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK1084:$CV1084) < $F1088, MIN(BJ1084, $F1088 - SUM($I1091:BI1091), $F1088 - SUM(BK1084:$CV1084)), MIN(($F1088 - SUM($I1091:BI1091)) / COUNTIF(BJ1089:$CV1089, \">0\"), BJ1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL1084:$CV1084) < $F1088, MIN(BK1084, $F1088 - SUM($I1091:BJ1091), $F1088 - SUM(BL1084:$CV1084)), MIN(($F1088 - SUM($I1091:BJ1091)) / COUNTIF(BK1089:$CV1089, \">0\"), BK1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM1084:$CV1084) < $F1088, MIN(BL1084, $F1088 - SUM($I1091:BK1091), $F1088 - SUM(BM1084:$CV1084)), MIN(($F1088 - SUM($I1091:BK1091)) / COUNTIF(BL1089:$CV1089, \">0\"), BL1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN1084:$CV1084) < $F1088, MIN(BM1084, $F1088 - SUM($I1091:BL1091), $F1088 - SUM(BN1084:$CV1084)), MIN(($F1088 - SUM($I1091:BL1091)) / COUNTIF(BM1089:$CV1089, \">0\"), BM1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO1084:$CV1084) < $F1088, MIN(BN1084, $F1088 - SUM($I1091:BM1091), $F1088 - SUM(BO1084:$CV1084)), MIN(($F1088 - SUM($I1091:BM1091)) / COUNTIF(BN1089:$CV1089, \">0\"), BN1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP1084:$CV1084) < $F1088, MIN(BO1084, $F1088 - SUM($I1091:BN1091), $F1088 - SUM(BP1084:$CV1084)), MIN(($F1088 - SUM($I1091:BN1091)) / COUNTIF(BO1089:$CV1089, \">0\"), BO1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ1084:$CV1084) < $F1088, MIN(BP1084, $F1088 - SUM($I1091:BO1091), $F1088 - SUM(BQ1084:$CV1084)), MIN(($F1088 - SUM($I1091:BO1091)) / COUNTIF(BP1089:$CV1089, \">0\"), BP1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR1084:$CV1084) < $F1088, MIN(BQ1084, $F1088 - SUM($I1091:BP1091), $F1088 - SUM(BR1084:$CV1084)), MIN(($F1088 - SUM($I1091:BP1091)) / COUNTIF(BQ1089:$CV1089, \">0\"), BQ1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS1084:$CV1084) < $F1088, MIN(BR1084, $F1088 - SUM($I1091:BQ1091), $F1088 - SUM(BS1084:$CV1084)), MIN(($F1088 - SUM($I1091:BQ1091)) / COUNTIF(BR1089:$CV1089, \">0\"), BR1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT1084:$CV1084) < $F1088, MIN(BS1084, $F1088 - SUM($I1091:BR1091), $F1088 - SUM(BT1084:$CV1084)), MIN(($F1088 - SUM($I1091:BR1091)) / COUNTIF(BS1089:$CV1089, \">0\"), BS1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU1084:$CV1084) < $F1088, MIN(BT1084, $F1088 - SUM($I1091:BS1091), $F1088 - SUM(BU1084:$CV1084)), MIN(($F1088 - SUM($I1091:BS1091)) / COUNTIF(BT1089:$CV1089, \">0\"), BT1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV1084:$CV1084) < $F1088, MIN(BU1084, $F1088 - SUM($I1091:BT1091), $F1088 - SUM(BV1084:$CV1084)), MIN(($F1088 - SUM($I1091:BT1091)) / COUNTIF(BU1089:$CV1089, \">0\"), BU1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW1084:$CV1084) < $F1088, MIN(BV1084, $F1088 - SUM($I1091:BU1091), $F1088 - SUM(BW1084:$CV1084)), MIN(($F1088 - SUM($I1091:BU1091)) / COUNTIF(BV1089:$CV1089, \">0\"), BV1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX1084:$CV1084) < $F1088, MIN(BW1084, $F1088 - SUM($I1091:BV1091), $F1088 - SUM(BX1084:$CV1084)), MIN(($F1088 - SUM($I1091:BV1091)) / COUNTIF(BW1089:$CV1089, \">0\"), BW1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY1084:$CV1084) < $F1088, MIN(BX1084, $F1088 - SUM($I1091:BW1091), $F1088 - SUM(BY1084:$CV1084)), MIN(($F1088 - SUM($I1091:BW1091)) / COUNTIF(BX1089:$CV1089, \">0\"), BX1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ1084:$CV1084) < $F1088, MIN(BY1084, $F1088 - SUM($I1091:BX1091), $F1088 - SUM(BZ1084:$CV1084)), MIN(($F1088 - SUM($I1091:BX1091)) / COUNTIF(BY1089:$CV1089, \">0\"), BY1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA1084:$CV1084) < $F1088, MIN(BZ1084, $F1088 - SUM($I1091:BY1091), $F1088 - SUM(CA1084:$CV1084)), MIN(($F1088 - SUM($I1091:BY1091)) / COUNTIF(BZ1089:$CV1089, \">0\"), BZ1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB1084:$CV1084) < $F1088, MIN(CA1084, $F1088 - SUM($I1091:BZ1091), $F1088 - SUM(CB1084:$CV1084)), MIN(($F1088 - SUM($I1091:BZ1091)) / COUNTIF(CA1089:$CV1089, \">0\"), CA1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC1084:$CV1084) < $F1088, MIN(CB1084, $F1088 - SUM($I1091:CA1091), $F1088 - SUM(CC1084:$CV1084)), MIN(($F1088 - SUM($I1091:CA1091)) / COUNTIF(CB1089:$CV1089, \">0\"), CB1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD1084:$CV1084) < $F1088, MIN(CC1084, $F1088 - SUM($I1091:CB1091), $F1088 - SUM(CD1084:$CV1084)), MIN(($F1088 - SUM($I1091:CB1091)) / COUNTIF(CC1089:$CV1089, \">0\"), CC1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE1084:$CV1084) < $F1088, MIN(CD1084, $F1088 - SUM($I1091:CC1091), $F1088 - SUM(CE1084:$CV1084)), MIN(($F1088 - SUM($I1091:CC1091)) / COUNTIF(CD1089:$CV1089, \">0\"), CD1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF1084:$CV1084) < $F1088, MIN(CE1084, $F1088 - SUM($I1091:CD1091), $F1088 - SUM(CF1084:$CV1084)), MIN(($F1088 - SUM($I1091:CD1091)) / COUNTIF(CE1089:$CV1089, \">0\"), CE1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG1084:$CV1084) < $F1088, MIN(CF1084, $F1088 - SUM($I1091:CE1091), $F1088 - SUM(CG1084:$CV1084)), MIN(($F1088 - SUM($I1091:CE1091)) / COUNTIF(CF1089:$CV1089, \">0\"), CF1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH1084:$CV1084) < $F1088, MIN(CG1084, $F1088 - SUM($I1091:CF1091), $F1088 - SUM(CH1084:$CV1084)), MIN(($F1088 - SUM($I1091:CF1091)) / COUNTIF(CG1089:$CV1089, \">0\"), CG1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI1084:$CV1084) < $F1088, MIN(CH1084, $F1088 - SUM($I1091:CG1091), $F1088 - SUM(CI1084:$CV1084)), MIN(($F1088 - SUM($I1091:CG1091)) / COUNTIF(CH1089:$CV1089, \">0\"), CH1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ1084:$CV1084) < $F1088, MIN(CI1084, $F1088 - SUM($I1091:CH1091), $F1088 - SUM(CJ1084:$CV1084)), MIN(($F1088 - SUM($I1091:CH1091)) / COUNTIF(CI1089:$CV1089, \">0\"), CI1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK1084:$CV1084) < $F1088, MIN(CJ1084, $F1088 - SUM($I1091:CI1091), $F1088 - SUM(CK1084:$CV1084)), MIN(($F1088 - SUM($I1091:CI1091)) / COUNTIF(CJ1089:$CV1089, \">0\"), CJ1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL1084:$CV1084) < $F1088, MIN(CK1084, $F1088 - SUM($I1091:CJ1091), $F1088 - SUM(CL1084:$CV1084)), MIN(($F1088 - SUM($I1091:CJ1091)) / COUNTIF(CK1089:$CV1089, \">0\"), CK1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM1084:$CV1084) < $F1088, MIN(CL1084, $F1088 - SUM($I1091:CK1091), $F1088 - SUM(CM1084:$CV1084)), MIN(($F1088 - SUM($I1091:CK1091)) / COUNTIF(CL1089:$CV1089, \">0\"), CL1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN1084:$CV1084) < $F1088, MIN(CM1084, $F1088 - SUM($I1091:CL1091), $F1088 - SUM(CN1084:$CV1084)), MIN(($F1088 - SUM($I1091:CL1091)) / COUNTIF(CM1089:$CV1089, \">0\"), CM1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO1084:$CV1084) < $F1088, MIN(CN1084, $F1088 - SUM($I1091:CM1091), $F1088 - SUM(CO1084:$CV1084)), MIN(($F1088 - SUM($I1091:CM1091)) / COUNTIF(CN1089:$CV1089, \">0\"), CN1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP1084:$CV1084) < $F1088, MIN(CO1084, $F1088 - SUM($I1091:CN1091), $F1088 - SUM(CP1084:$CV1084)), MIN(($F1088 - SUM($I1091:CN1091)) / COUNTIF(CO1089:$CV1089, \">0\"), CO1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ1084:$CV1084) < $F1088, MIN(CP1084, $F1088 - SUM($I1091:CO1091), $F1088 - SUM(CQ1084:$CV1084)), MIN(($F1088 - SUM($I1091:CO1091)) / COUNTIF(CP1089:$CV1089, \">0\"), CP1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR1084:$CV1084) < $F1088, MIN(CQ1084, $F1088 - SUM($I1091:CP1091), $F1088 - SUM(CR1084:$CV1084)), MIN(($F1088 - SUM($I1091:CP1091)) / COUNTIF(CQ1089:$CV1089, \">0\"), CQ1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS1084:$CV1084) < $F1088, MIN(CR1084, $F1088 - SUM($I1091:CQ1091), $F1088 - SUM(CS1084:$CV1084)), MIN(($F1088 - SUM($I1091:CQ1091)) / COUNTIF(CR1089:$CV1089, \">0\"), CR1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT1084:$CV1084) < $F1088, MIN(CS1084, $F1088 - SUM($I1091:CR1091), $F1088 - SUM(CT1084:$CV1084)), MIN(($F1088 - SUM($I1091:CR1091)) / COUNTIF(CS1089:$CV1089, \">0\"), CS1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU1084:$CV1084) < $F1088, MIN(CT1084, $F1088 - SUM($I1091:CS1091), $F1088 - SUM(CU1084:$CV1084)), MIN(($F1088 - SUM($I1091:CS1091)) / COUNTIF(CT1089:$CV1089, \">0\"), CT1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV1084:$CV1084) < $F1088, MIN(CU1084, $F1088 - SUM($I1091:CT1091), $F1088 - SUM(CV1084:$CV1084)), MIN(($F1088 - SUM($I1091:CT1091)) / COUNTIF(CU1089:$CV1089, \">0\"), CU1084)) * $F1090, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV1084:CV1084) < $F1088, MIN(CV1084, $F1088 - SUM($I1091:CU1091), $F1088 - SUM($CV1084:CV1084)), MIN(($F1088 - SUM($I1091:CU1091)) / COUNTIF(CV1089:$CV1089, \">0\"), CV1084)) * $F1090, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J1092:CV1092)","v":0},"mmcf",null,null,{"$f":"IF($F1090 = 0, J1089, J1091)","v":0},{"$f":"IF($F1090 = 0, K1089, K1091)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1090 = 0, BW1089, BW1091)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J1092 > 0, $F1086, 0)","v":0},{"$f":"IF(K1092 > 0, $F1086, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW1092 > 0, $F1086, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 25"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J1096:CV1096)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972 - J984 - J996 - J1008 - J1020 - J1032 - J1044 - J1056 - J1068 - J1080 - J1092, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972 - K984 - K996 - K1008 - K1020 - K1032 - K1044 - K1056 - K1068 - K1080 - K1092, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972 - BW984 - BW996 - BW1008 - BW1020 - BW1032 - BW1044 - BW1056 - BW1068 - BW1080 - BW1092, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J1097:CV1097)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I1096:I1096) = 0, J1096 > 0), J1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:J1096) = 0, K1096 > 0), K1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:K1096) = 0, L1096 > 0), L1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:L1096) = 0, M1096 > 0), M1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:M1096) = 0, N1096 > 0), N1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:N1096) = 0, O1096 > 0), O1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:O1096) = 0, P1096 > 0), P1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:P1096) = 0, Q1096 > 0), Q1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:Q1096) = 0, R1096 > 0), R1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:R1096) = 0, S1096 > 0), S1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:S1096) = 0, T1096 > 0), T1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:T1096) = 0, U1096 > 0), U1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:U1096) = 0, V1096 > 0), V1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:V1096) = 0, W1096 > 0), W1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:W1096) = 0, X1096 > 0), X1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:X1096) = 0, Y1096 > 0), Y1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:Y1096) = 0, Z1096 > 0), Z1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:Z1096) = 0, AA1096 > 0), AA1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AA1096) = 0, AB1096 > 0), AB1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AB1096) = 0, AC1096 > 0), AC1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AC1096) = 0, AD1096 > 0), AD1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AD1096) = 0, AE1096 > 0), AE1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AE1096) = 0, AF1096 > 0), AF1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AF1096) = 0, AG1096 > 0), AG1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AG1096) = 0, AH1096 > 0), AH1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AH1096) = 0, AI1096 > 0), AI1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AI1096) = 0, AJ1096 > 0), AJ1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AJ1096) = 0, AK1096 > 0), AK1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AK1096) = 0, AL1096 > 0), AL1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AL1096) = 0, AM1096 > 0), AM1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AM1096) = 0, AN1096 > 0), AN1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AN1096) = 0, AO1096 > 0), AO1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AO1096) = 0, AP1096 > 0), AP1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AP1096) = 0, AQ1096 > 0), AQ1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AQ1096) = 0, AR1096 > 0), AR1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AR1096) = 0, AS1096 > 0), AS1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AS1096) = 0, AT1096 > 0), AT1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AT1096) = 0, AU1096 > 0), AU1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AU1096) = 0, AV1096 > 0), AV1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AV1096) = 0, AW1096 > 0), AW1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AW1096) = 0, AX1096 > 0), AX1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AX1096) = 0, AY1096 > 0), AY1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AY1096) = 0, AZ1096 > 0), AZ1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:AZ1096) = 0, BA1096 > 0), BA1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BA1096) = 0, BB1096 > 0), BB1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BB1096) = 0, BC1096 > 0), BC1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BC1096) = 0, BD1096 > 0), BD1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BD1096) = 0, BE1096 > 0), BE1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BE1096) = 0, BF1096 > 0), BF1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BF1096) = 0, BG1096 > 0), BG1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BG1096) = 0, BH1096 > 0), BH1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BH1096) = 0, BI1096 > 0), BI1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BI1096) = 0, BJ1096 > 0), BJ1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BJ1096) = 0, BK1096 > 0), BK1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BK1096) = 0, BL1096 > 0), BL1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BL1096) = 0, BM1096 > 0), BM1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BM1096) = 0, BN1096 > 0), BN1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BN1096) = 0, BO1096 > 0), BO1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BO1096) = 0, BP1096 > 0), BP1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BP1096) = 0, BQ1096 > 0), BQ1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BQ1096) = 0, BR1096 > 0), BR1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BR1096) = 0, BS1096 > 0), BS1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BS1096) = 0, BT1096 > 0), BT1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BT1096) = 0, BU1096 > 0), BU1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BU1096) = 0, BV1096 > 0), BV1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BV1096) = 0, BW1096 > 0), BW1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BW1096) = 0, BX1096 > 0), BX1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BX1096) = 0, BY1096 > 0), BY1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BY1096) = 0, BZ1096 > 0), BZ1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:BZ1096) = 0, CA1096 > 0), CA1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CA1096) = 0, CB1096 > 0), CB1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CB1096) = 0, CC1096 > 0), CC1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CC1096) = 0, CD1096 > 0), CD1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CD1096) = 0, CE1096 > 0), CE1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CE1096) = 0, CF1096 > 0), CF1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CF1096) = 0, CG1096 > 0), CG1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CG1096) = 0, CH1096 > 0), CH1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CH1096) = 0, CI1096 > 0), CI1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CI1096) = 0, CJ1096 > 0), CJ1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CJ1096) = 0, CK1096 > 0), CK1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CK1096) = 0, CL1096 > 0), CL1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CL1096) = 0, CM1096 > 0), CM1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CM1096) = 0, CN1096 > 0), CN1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CN1096) = 0, CO1096 > 0), CO1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CO1096) = 0, CP1096 > 0), CP1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CP1096) = 0, CQ1096 > 0), CQ1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CQ1096) = 0, CR1096 > 0), CR1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CR1096) = 0, CS1096 > 0), CS1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CS1096) = 0, CT1096 > 0), CT1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CT1096) = 0, CU1096 > 0), CU1096, 0)","v":0},{"$f":"IF(AND(SUM($I1096:CU1096) = 0, CV1096 > 0), CV1096, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J1098:CV1098)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J1097 / $F$800, $F1096 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K1097 / $F$800, $F1096 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW1097 / $F$800, $F1096 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F1098","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F1098","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J1101:CV1101)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I1101:I1101) < $F1100, MIN(J1096, $F1099, $F1100 - SUM($I1101:I1101)), 0)","v":0},{"$f":"IF(SUM($I1101:J1101) < $F1100, MIN(K1096, $F1099, $F1100 - SUM($I1101:J1101)), 0)","v":0},{"$f":"IF(SUM($I1101:K1101) < $F1100, MIN(L1096, $F1099, $F1100 - SUM($I1101:K1101)), 0)","v":0},{"$f":"IF(SUM($I1101:L1101) < $F1100, MIN(M1096, $F1099, $F1100 - SUM($I1101:L1101)), 0)","v":0},{"$f":"IF(SUM($I1101:M1101) < $F1100, MIN(N1096, $F1099, $F1100 - SUM($I1101:M1101)), 0)","v":0},{"$f":"IF(SUM($I1101:N1101) < $F1100, MIN(O1096, $F1099, $F1100 - SUM($I1101:N1101)), 0)","v":0},{"$f":"IF(SUM($I1101:O1101) < $F1100, MIN(P1096, $F1099, $F1100 - SUM($I1101:O1101)), 0)","v":0},{"$f":"IF(SUM($I1101:P1101) < $F1100, MIN(Q1096, $F1099, $F1100 - SUM($I1101:P1101)), 0)","v":0},{"$f":"IF(SUM($I1101:Q1101) < $F1100, MIN(R1096, $F1099, $F1100 - SUM($I1101:Q1101)), 0)","v":0},{"$f":"IF(SUM($I1101:R1101) < $F1100, MIN(S1096, $F1099, $F1100 - SUM($I1101:R1101)), 0)","v":0},{"$f":"IF(SUM($I1101:S1101) < $F1100, MIN(T1096, $F1099, $F1100 - SUM($I1101:S1101)), 0)","v":0},{"$f":"IF(SUM($I1101:T1101) < $F1100, MIN(U1096, $F1099, $F1100 - SUM($I1101:T1101)), 0)","v":0},{"$f":"IF(SUM($I1101:U1101) < $F1100, MIN(V1096, $F1099, $F1100 - SUM($I1101:U1101)), 0)","v":0},{"$f":"IF(SUM($I1101:V1101) < $F1100, MIN(W1096, $F1099, $F1100 - SUM($I1101:V1101)), 0)","v":0},{"$f":"IF(SUM($I1101:W1101) < $F1100, MIN(X1096, $F1099, $F1100 - SUM($I1101:W1101)), 0)","v":0},{"$f":"IF(SUM($I1101:X1101) < $F1100, MIN(Y1096, $F1099, $F1100 - SUM($I1101:X1101)), 0)","v":0},{"$f":"IF(SUM($I1101:Y1101) < $F1100, MIN(Z1096, $F1099, $F1100 - SUM($I1101:Y1101)), 0)","v":0},{"$f":"IF(SUM($I1101:Z1101) < $F1100, MIN(AA1096, $F1099, $F1100 - SUM($I1101:Z1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AA1101) < $F1100, MIN(AB1096, $F1099, $F1100 - SUM($I1101:AA1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AB1101) < $F1100, MIN(AC1096, $F1099, $F1100 - SUM($I1101:AB1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AC1101) < $F1100, MIN(AD1096, $F1099, $F1100 - SUM($I1101:AC1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AD1101) < $F1100, MIN(AE1096, $F1099, $F1100 - SUM($I1101:AD1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AE1101) < $F1100, MIN(AF1096, $F1099, $F1100 - SUM($I1101:AE1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AF1101) < $F1100, MIN(AG1096, $F1099, $F1100 - SUM($I1101:AF1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AG1101) < $F1100, MIN(AH1096, $F1099, $F1100 - SUM($I1101:AG1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AH1101) < $F1100, MIN(AI1096, $F1099, $F1100 - SUM($I1101:AH1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AI1101) < $F1100, MIN(AJ1096, $F1099, $F1100 - SUM($I1101:AI1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AJ1101) < $F1100, MIN(AK1096, $F1099, $F1100 - SUM($I1101:AJ1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AK1101) < $F1100, MIN(AL1096, $F1099, $F1100 - SUM($I1101:AK1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AL1101) < $F1100, MIN(AM1096, $F1099, $F1100 - SUM($I1101:AL1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AM1101) < $F1100, MIN(AN1096, $F1099, $F1100 - SUM($I1101:AM1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AN1101) < $F1100, MIN(AO1096, $F1099, $F1100 - SUM($I1101:AN1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AO1101) < $F1100, MIN(AP1096, $F1099, $F1100 - SUM($I1101:AO1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AP1101) < $F1100, MIN(AQ1096, $F1099, $F1100 - SUM($I1101:AP1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AQ1101) < $F1100, MIN(AR1096, $F1099, $F1100 - SUM($I1101:AQ1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AR1101) < $F1100, MIN(AS1096, $F1099, $F1100 - SUM($I1101:AR1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AS1101) < $F1100, MIN(AT1096, $F1099, $F1100 - SUM($I1101:AS1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AT1101) < $F1100, MIN(AU1096, $F1099, $F1100 - SUM($I1101:AT1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AU1101) < $F1100, MIN(AV1096, $F1099, $F1100 - SUM($I1101:AU1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AV1101) < $F1100, MIN(AW1096, $F1099, $F1100 - SUM($I1101:AV1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AW1101) < $F1100, MIN(AX1096, $F1099, $F1100 - SUM($I1101:AW1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AX1101) < $F1100, MIN(AY1096, $F1099, $F1100 - SUM($I1101:AX1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AY1101) < $F1100, MIN(AZ1096, $F1099, $F1100 - SUM($I1101:AY1101)), 0)","v":0},{"$f":"IF(SUM($I1101:AZ1101) < $F1100, MIN(BA1096, $F1099, $F1100 - SUM($I1101:AZ1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BA1101) < $F1100, MIN(BB1096, $F1099, $F1100 - SUM($I1101:BA1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BB1101) < $F1100, MIN(BC1096, $F1099, $F1100 - SUM($I1101:BB1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BC1101) < $F1100, MIN(BD1096, $F1099, $F1100 - SUM($I1101:BC1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BD1101) < $F1100, MIN(BE1096, $F1099, $F1100 - SUM($I1101:BD1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BE1101) < $F1100, MIN(BF1096, $F1099, $F1100 - SUM($I1101:BE1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BF1101) < $F1100, MIN(BG1096, $F1099, $F1100 - SUM($I1101:BF1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BG1101) < $F1100, MIN(BH1096, $F1099, $F1100 - SUM($I1101:BG1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BH1101) < $F1100, MIN(BI1096, $F1099, $F1100 - SUM($I1101:BH1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BI1101) < $F1100, MIN(BJ1096, $F1099, $F1100 - SUM($I1101:BI1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BJ1101) < $F1100, MIN(BK1096, $F1099, $F1100 - SUM($I1101:BJ1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BK1101) < $F1100, MIN(BL1096, $F1099, $F1100 - SUM($I1101:BK1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BL1101) < $F1100, MIN(BM1096, $F1099, $F1100 - SUM($I1101:BL1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BM1101) < $F1100, MIN(BN1096, $F1099, $F1100 - SUM($I1101:BM1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BN1101) < $F1100, MIN(BO1096, $F1099, $F1100 - SUM($I1101:BN1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BO1101) < $F1100, MIN(BP1096, $F1099, $F1100 - SUM($I1101:BO1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BP1101) < $F1100, MIN(BQ1096, $F1099, $F1100 - SUM($I1101:BP1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BQ1101) < $F1100, MIN(BR1096, $F1099, $F1100 - SUM($I1101:BQ1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BR1101) < $F1100, MIN(BS1096, $F1099, $F1100 - SUM($I1101:BR1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BS1101) < $F1100, MIN(BT1096, $F1099, $F1100 - SUM($I1101:BS1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BT1101) < $F1100, MIN(BU1096, $F1099, $F1100 - SUM($I1101:BT1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BU1101) < $F1100, MIN(BV1096, $F1099, $F1100 - SUM($I1101:BU1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BV1101) < $F1100, MIN(BW1096, $F1099, $F1100 - SUM($I1101:BV1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BW1101) < $F1100, MIN(BX1096, $F1099, $F1100 - SUM($I1101:BW1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BX1101) < $F1100, MIN(BY1096, $F1099, $F1100 - SUM($I1101:BX1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BY1101) < $F1100, MIN(BZ1096, $F1099, $F1100 - SUM($I1101:BY1101)), 0)","v":0},{"$f":"IF(SUM($I1101:BZ1101) < $F1100, MIN(CA1096, $F1099, $F1100 - SUM($I1101:BZ1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CA1101) < $F1100, MIN(CB1096, $F1099, $F1100 - SUM($I1101:CA1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CB1101) < $F1100, MIN(CC1096, $F1099, $F1100 - SUM($I1101:CB1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CC1101) < $F1100, MIN(CD1096, $F1099, $F1100 - SUM($I1101:CC1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CD1101) < $F1100, MIN(CE1096, $F1099, $F1100 - SUM($I1101:CD1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CE1101) < $F1100, MIN(CF1096, $F1099, $F1100 - SUM($I1101:CE1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CF1101) < $F1100, MIN(CG1096, $F1099, $F1100 - SUM($I1101:CF1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CG1101) < $F1100, MIN(CH1096, $F1099, $F1100 - SUM($I1101:CG1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CH1101) < $F1100, MIN(CI1096, $F1099, $F1100 - SUM($I1101:CH1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CI1101) < $F1100, MIN(CJ1096, $F1099, $F1100 - SUM($I1101:CI1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CJ1101) < $F1100, MIN(CK1096, $F1099, $F1100 - SUM($I1101:CJ1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CK1101) < $F1100, MIN(CL1096, $F1099, $F1100 - SUM($I1101:CK1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CL1101) < $F1100, MIN(CM1096, $F1099, $F1100 - SUM($I1101:CL1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CM1101) < $F1100, MIN(CN1096, $F1099, $F1100 - SUM($I1101:CM1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CN1101) < $F1100, MIN(CO1096, $F1099, $F1100 - SUM($I1101:CN1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CO1101) < $F1100, MIN(CP1096, $F1099, $F1100 - SUM($I1101:CO1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CP1101) < $F1100, MIN(CQ1096, $F1099, $F1100 - SUM($I1101:CP1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CQ1101) < $F1100, MIN(CR1096, $F1099, $F1100 - SUM($I1101:CQ1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CR1101) < $F1100, MIN(CS1096, $F1099, $F1100 - SUM($I1101:CR1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CS1101) < $F1100, MIN(CT1096, $F1099, $F1100 - SUM($I1101:CS1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CT1101) < $F1100, MIN(CU1096, $F1099, $F1100 - SUM($I1101:CT1101)), 0)","v":0},{"$f":"IF(SUM($I1101:CU1101) < $F1100, MIN(CV1096, $F1099, $F1100 - SUM($I1101:CU1101)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F1101 < F1100, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K1096:$CV1096) < $F1100, MIN(J1096, $F1100 - SUM($I1103:I1103), $F1100 - SUM(K1096:$CV1096)), MIN(($F1100 - SUM($I1103:I1103)) / COUNTIF(J1101:$CV1101, \">0\"), J1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(L1096:$CV1096) < $F1100, MIN(K1096, $F1100 - SUM($I1103:J1103), $F1100 - SUM(L1096:$CV1096)), MIN(($F1100 - SUM($I1103:J1103)) / COUNTIF(K1101:$CV1101, \">0\"), K1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(M1096:$CV1096) < $F1100, MIN(L1096, $F1100 - SUM($I1103:K1103), $F1100 - SUM(M1096:$CV1096)), MIN(($F1100 - SUM($I1103:K1103)) / COUNTIF(L1101:$CV1101, \">0\"), L1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(N1096:$CV1096) < $F1100, MIN(M1096, $F1100 - SUM($I1103:L1103), $F1100 - SUM(N1096:$CV1096)), MIN(($F1100 - SUM($I1103:L1103)) / COUNTIF(M1101:$CV1101, \">0\"), M1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(O1096:$CV1096) < $F1100, MIN(N1096, $F1100 - SUM($I1103:M1103), $F1100 - SUM(O1096:$CV1096)), MIN(($F1100 - SUM($I1103:M1103)) / COUNTIF(N1101:$CV1101, \">0\"), N1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(P1096:$CV1096) < $F1100, MIN(O1096, $F1100 - SUM($I1103:N1103), $F1100 - SUM(P1096:$CV1096)), MIN(($F1100 - SUM($I1103:N1103)) / COUNTIF(O1101:$CV1101, \">0\"), O1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q1096:$CV1096) < $F1100, MIN(P1096, $F1100 - SUM($I1103:O1103), $F1100 - SUM(Q1096:$CV1096)), MIN(($F1100 - SUM($I1103:O1103)) / COUNTIF(P1101:$CV1101, \">0\"), P1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(R1096:$CV1096) < $F1100, MIN(Q1096, $F1100 - SUM($I1103:P1103), $F1100 - SUM(R1096:$CV1096)), MIN(($F1100 - SUM($I1103:P1103)) / COUNTIF(Q1101:$CV1101, \">0\"), Q1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(S1096:$CV1096) < $F1100, MIN(R1096, $F1100 - SUM($I1103:Q1103), $F1100 - SUM(S1096:$CV1096)), MIN(($F1100 - SUM($I1103:Q1103)) / COUNTIF(R1101:$CV1101, \">0\"), R1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(T1096:$CV1096) < $F1100, MIN(S1096, $F1100 - SUM($I1103:R1103), $F1100 - SUM(T1096:$CV1096)), MIN(($F1100 - SUM($I1103:R1103)) / COUNTIF(S1101:$CV1101, \">0\"), S1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(U1096:$CV1096) < $F1100, MIN(T1096, $F1100 - SUM($I1103:S1103), $F1100 - SUM(U1096:$CV1096)), MIN(($F1100 - SUM($I1103:S1103)) / COUNTIF(T1101:$CV1101, \">0\"), T1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(V1096:$CV1096) < $F1100, MIN(U1096, $F1100 - SUM($I1103:T1103), $F1100 - SUM(V1096:$CV1096)), MIN(($F1100 - SUM($I1103:T1103)) / COUNTIF(U1101:$CV1101, \">0\"), U1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(W1096:$CV1096) < $F1100, MIN(V1096, $F1100 - SUM($I1103:U1103), $F1100 - SUM(W1096:$CV1096)), MIN(($F1100 - SUM($I1103:U1103)) / COUNTIF(V1101:$CV1101, \">0\"), V1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(X1096:$CV1096) < $F1100, MIN(W1096, $F1100 - SUM($I1103:V1103), $F1100 - SUM(X1096:$CV1096)), MIN(($F1100 - SUM($I1103:V1103)) / COUNTIF(W1101:$CV1101, \">0\"), W1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y1096:$CV1096) < $F1100, MIN(X1096, $F1100 - SUM($I1103:W1103), $F1100 - SUM(Y1096:$CV1096)), MIN(($F1100 - SUM($I1103:W1103)) / COUNTIF(X1101:$CV1101, \">0\"), X1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z1096:$CV1096) < $F1100, MIN(Y1096, $F1100 - SUM($I1103:X1103), $F1100 - SUM(Z1096:$CV1096)), MIN(($F1100 - SUM($I1103:X1103)) / COUNTIF(Y1101:$CV1101, \">0\"), Y1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA1096:$CV1096) < $F1100, MIN(Z1096, $F1100 - SUM($I1103:Y1103), $F1100 - SUM(AA1096:$CV1096)), MIN(($F1100 - SUM($I1103:Y1103)) / COUNTIF(Z1101:$CV1101, \">0\"), Z1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB1096:$CV1096) < $F1100, MIN(AA1096, $F1100 - SUM($I1103:Z1103), $F1100 - SUM(AB1096:$CV1096)), MIN(($F1100 - SUM($I1103:Z1103)) / COUNTIF(AA1101:$CV1101, \">0\"), AA1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC1096:$CV1096) < $F1100, MIN(AB1096, $F1100 - SUM($I1103:AA1103), $F1100 - SUM(AC1096:$CV1096)), MIN(($F1100 - SUM($I1103:AA1103)) / COUNTIF(AB1101:$CV1101, \">0\"), AB1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD1096:$CV1096) < $F1100, MIN(AC1096, $F1100 - SUM($I1103:AB1103), $F1100 - SUM(AD1096:$CV1096)), MIN(($F1100 - SUM($I1103:AB1103)) / COUNTIF(AC1101:$CV1101, \">0\"), AC1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE1096:$CV1096) < $F1100, MIN(AD1096, $F1100 - SUM($I1103:AC1103), $F1100 - SUM(AE1096:$CV1096)), MIN(($F1100 - SUM($I1103:AC1103)) / COUNTIF(AD1101:$CV1101, \">0\"), AD1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF1096:$CV1096) < $F1100, MIN(AE1096, $F1100 - SUM($I1103:AD1103), $F1100 - SUM(AF1096:$CV1096)), MIN(($F1100 - SUM($I1103:AD1103)) / COUNTIF(AE1101:$CV1101, \">0\"), AE1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG1096:$CV1096) < $F1100, MIN(AF1096, $F1100 - SUM($I1103:AE1103), $F1100 - SUM(AG1096:$CV1096)), MIN(($F1100 - SUM($I1103:AE1103)) / COUNTIF(AF1101:$CV1101, \">0\"), AF1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH1096:$CV1096) < $F1100, MIN(AG1096, $F1100 - SUM($I1103:AF1103), $F1100 - SUM(AH1096:$CV1096)), MIN(($F1100 - SUM($I1103:AF1103)) / COUNTIF(AG1101:$CV1101, \">0\"), AG1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI1096:$CV1096) < $F1100, MIN(AH1096, $F1100 - SUM($I1103:AG1103), $F1100 - SUM(AI1096:$CV1096)), MIN(($F1100 - SUM($I1103:AG1103)) / COUNTIF(AH1101:$CV1101, \">0\"), AH1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ1096:$CV1096) < $F1100, MIN(AI1096, $F1100 - SUM($I1103:AH1103), $F1100 - SUM(AJ1096:$CV1096)), MIN(($F1100 - SUM($I1103:AH1103)) / COUNTIF(AI1101:$CV1101, \">0\"), AI1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK1096:$CV1096) < $F1100, MIN(AJ1096, $F1100 - SUM($I1103:AI1103), $F1100 - SUM(AK1096:$CV1096)), MIN(($F1100 - SUM($I1103:AI1103)) / COUNTIF(AJ1101:$CV1101, \">0\"), AJ1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL1096:$CV1096) < $F1100, MIN(AK1096, $F1100 - SUM($I1103:AJ1103), $F1100 - SUM(AL1096:$CV1096)), MIN(($F1100 - SUM($I1103:AJ1103)) / COUNTIF(AK1101:$CV1101, \">0\"), AK1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM1096:$CV1096) < $F1100, MIN(AL1096, $F1100 - SUM($I1103:AK1103), $F1100 - SUM(AM1096:$CV1096)), MIN(($F1100 - SUM($I1103:AK1103)) / COUNTIF(AL1101:$CV1101, \">0\"), AL1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN1096:$CV1096) < $F1100, MIN(AM1096, $F1100 - SUM($I1103:AL1103), $F1100 - SUM(AN1096:$CV1096)), MIN(($F1100 - SUM($I1103:AL1103)) / COUNTIF(AM1101:$CV1101, \">0\"), AM1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO1096:$CV1096) < $F1100, MIN(AN1096, $F1100 - SUM($I1103:AM1103), $F1100 - SUM(AO1096:$CV1096)), MIN(($F1100 - SUM($I1103:AM1103)) / COUNTIF(AN1101:$CV1101, \">0\"), AN1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP1096:$CV1096) < $F1100, MIN(AO1096, $F1100 - SUM($I1103:AN1103), $F1100 - SUM(AP1096:$CV1096)), MIN(($F1100 - SUM($I1103:AN1103)) / COUNTIF(AO1101:$CV1101, \">0\"), AO1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ1096:$CV1096) < $F1100, MIN(AP1096, $F1100 - SUM($I1103:AO1103), $F1100 - SUM(AQ1096:$CV1096)), MIN(($F1100 - SUM($I1103:AO1103)) / COUNTIF(AP1101:$CV1101, \">0\"), AP1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR1096:$CV1096) < $F1100, MIN(AQ1096, $F1100 - SUM($I1103:AP1103), $F1100 - SUM(AR1096:$CV1096)), MIN(($F1100 - SUM($I1103:AP1103)) / COUNTIF(AQ1101:$CV1101, \">0\"), AQ1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS1096:$CV1096) < $F1100, MIN(AR1096, $F1100 - SUM($I1103:AQ1103), $F1100 - SUM(AS1096:$CV1096)), MIN(($F1100 - SUM($I1103:AQ1103)) / COUNTIF(AR1101:$CV1101, \">0\"), AR1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT1096:$CV1096) < $F1100, MIN(AS1096, $F1100 - SUM($I1103:AR1103), $F1100 - SUM(AT1096:$CV1096)), MIN(($F1100 - SUM($I1103:AR1103)) / COUNTIF(AS1101:$CV1101, \">0\"), AS1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU1096:$CV1096) < $F1100, MIN(AT1096, $F1100 - SUM($I1103:AS1103), $F1100 - SUM(AU1096:$CV1096)), MIN(($F1100 - SUM($I1103:AS1103)) / COUNTIF(AT1101:$CV1101, \">0\"), AT1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV1096:$CV1096) < $F1100, MIN(AU1096, $F1100 - SUM($I1103:AT1103), $F1100 - SUM(AV1096:$CV1096)), MIN(($F1100 - SUM($I1103:AT1103)) / COUNTIF(AU1101:$CV1101, \">0\"), AU1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW1096:$CV1096) < $F1100, MIN(AV1096, $F1100 - SUM($I1103:AU1103), $F1100 - SUM(AW1096:$CV1096)), MIN(($F1100 - SUM($I1103:AU1103)) / COUNTIF(AV1101:$CV1101, \">0\"), AV1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX1096:$CV1096) < $F1100, MIN(AW1096, $F1100 - SUM($I1103:AV1103), $F1100 - SUM(AX1096:$CV1096)), MIN(($F1100 - SUM($I1103:AV1103)) / COUNTIF(AW1101:$CV1101, \">0\"), AW1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY1096:$CV1096) < $F1100, MIN(AX1096, $F1100 - SUM($I1103:AW1103), $F1100 - SUM(AY1096:$CV1096)), MIN(($F1100 - SUM($I1103:AW1103)) / COUNTIF(AX1101:$CV1101, \">0\"), AX1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ1096:$CV1096) < $F1100, MIN(AY1096, $F1100 - SUM($I1103:AX1103), $F1100 - SUM(AZ1096:$CV1096)), MIN(($F1100 - SUM($I1103:AX1103)) / COUNTIF(AY1101:$CV1101, \">0\"), AY1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA1096:$CV1096) < $F1100, MIN(AZ1096, $F1100 - SUM($I1103:AY1103), $F1100 - SUM(BA1096:$CV1096)), MIN(($F1100 - SUM($I1103:AY1103)) / COUNTIF(AZ1101:$CV1101, \">0\"), AZ1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB1096:$CV1096) < $F1100, MIN(BA1096, $F1100 - SUM($I1103:AZ1103), $F1100 - SUM(BB1096:$CV1096)), MIN(($F1100 - SUM($I1103:AZ1103)) / COUNTIF(BA1101:$CV1101, \">0\"), BA1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC1096:$CV1096) < $F1100, MIN(BB1096, $F1100 - SUM($I1103:BA1103), $F1100 - SUM(BC1096:$CV1096)), MIN(($F1100 - SUM($I1103:BA1103)) / COUNTIF(BB1101:$CV1101, \">0\"), BB1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD1096:$CV1096) < $F1100, MIN(BC1096, $F1100 - SUM($I1103:BB1103), $F1100 - SUM(BD1096:$CV1096)), MIN(($F1100 - SUM($I1103:BB1103)) / COUNTIF(BC1101:$CV1101, \">0\"), BC1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE1096:$CV1096) < $F1100, MIN(BD1096, $F1100 - SUM($I1103:BC1103), $F1100 - SUM(BE1096:$CV1096)), MIN(($F1100 - SUM($I1103:BC1103)) / COUNTIF(BD1101:$CV1101, \">0\"), BD1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF1096:$CV1096) < $F1100, MIN(BE1096, $F1100 - SUM($I1103:BD1103), $F1100 - SUM(BF1096:$CV1096)), MIN(($F1100 - SUM($I1103:BD1103)) / COUNTIF(BE1101:$CV1101, \">0\"), BE1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG1096:$CV1096) < $F1100, MIN(BF1096, $F1100 - SUM($I1103:BE1103), $F1100 - SUM(BG1096:$CV1096)), MIN(($F1100 - SUM($I1103:BE1103)) / COUNTIF(BF1101:$CV1101, \">0\"), BF1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH1096:$CV1096) < $F1100, MIN(BG1096, $F1100 - SUM($I1103:BF1103), $F1100 - SUM(BH1096:$CV1096)), MIN(($F1100 - SUM($I1103:BF1103)) / COUNTIF(BG1101:$CV1101, \">0\"), BG1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI1096:$CV1096) < $F1100, MIN(BH1096, $F1100 - SUM($I1103:BG1103), $F1100 - SUM(BI1096:$CV1096)), MIN(($F1100 - SUM($I1103:BG1103)) / COUNTIF(BH1101:$CV1101, \">0\"), BH1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ1096:$CV1096) < $F1100, MIN(BI1096, $F1100 - SUM($I1103:BH1103), $F1100 - SUM(BJ1096:$CV1096)), MIN(($F1100 - SUM($I1103:BH1103)) / COUNTIF(BI1101:$CV1101, \">0\"), BI1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK1096:$CV1096) < $F1100, MIN(BJ1096, $F1100 - SUM($I1103:BI1103), $F1100 - SUM(BK1096:$CV1096)), MIN(($F1100 - SUM($I1103:BI1103)) / COUNTIF(BJ1101:$CV1101, \">0\"), BJ1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL1096:$CV1096) < $F1100, MIN(BK1096, $F1100 - SUM($I1103:BJ1103), $F1100 - SUM(BL1096:$CV1096)), MIN(($F1100 - SUM($I1103:BJ1103)) / COUNTIF(BK1101:$CV1101, \">0\"), BK1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM1096:$CV1096) < $F1100, MIN(BL1096, $F1100 - SUM($I1103:BK1103), $F1100 - SUM(BM1096:$CV1096)), MIN(($F1100 - SUM($I1103:BK1103)) / COUNTIF(BL1101:$CV1101, \">0\"), BL1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN1096:$CV1096) < $F1100, MIN(BM1096, $F1100 - SUM($I1103:BL1103), $F1100 - SUM(BN1096:$CV1096)), MIN(($F1100 - SUM($I1103:BL1103)) / COUNTIF(BM1101:$CV1101, \">0\"), BM1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO1096:$CV1096) < $F1100, MIN(BN1096, $F1100 - SUM($I1103:BM1103), $F1100 - SUM(BO1096:$CV1096)), MIN(($F1100 - SUM($I1103:BM1103)) / COUNTIF(BN1101:$CV1101, \">0\"), BN1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP1096:$CV1096) < $F1100, MIN(BO1096, $F1100 - SUM($I1103:BN1103), $F1100 - SUM(BP1096:$CV1096)), MIN(($F1100 - SUM($I1103:BN1103)) / COUNTIF(BO1101:$CV1101, \">0\"), BO1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ1096:$CV1096) < $F1100, MIN(BP1096, $F1100 - SUM($I1103:BO1103), $F1100 - SUM(BQ1096:$CV1096)), MIN(($F1100 - SUM($I1103:BO1103)) / COUNTIF(BP1101:$CV1101, \">0\"), BP1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR1096:$CV1096) < $F1100, MIN(BQ1096, $F1100 - SUM($I1103:BP1103), $F1100 - SUM(BR1096:$CV1096)), MIN(($F1100 - SUM($I1103:BP1103)) / COUNTIF(BQ1101:$CV1101, \">0\"), BQ1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS1096:$CV1096) < $F1100, MIN(BR1096, $F1100 - SUM($I1103:BQ1103), $F1100 - SUM(BS1096:$CV1096)), MIN(($F1100 - SUM($I1103:BQ1103)) / COUNTIF(BR1101:$CV1101, \">0\"), BR1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT1096:$CV1096) < $F1100, MIN(BS1096, $F1100 - SUM($I1103:BR1103), $F1100 - SUM(BT1096:$CV1096)), MIN(($F1100 - SUM($I1103:BR1103)) / COUNTIF(BS1101:$CV1101, \">0\"), BS1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU1096:$CV1096) < $F1100, MIN(BT1096, $F1100 - SUM($I1103:BS1103), $F1100 - SUM(BU1096:$CV1096)), MIN(($F1100 - SUM($I1103:BS1103)) / COUNTIF(BT1101:$CV1101, \">0\"), BT1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV1096:$CV1096) < $F1100, MIN(BU1096, $F1100 - SUM($I1103:BT1103), $F1100 - SUM(BV1096:$CV1096)), MIN(($F1100 - SUM($I1103:BT1103)) / COUNTIF(BU1101:$CV1101, \">0\"), BU1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW1096:$CV1096) < $F1100, MIN(BV1096, $F1100 - SUM($I1103:BU1103), $F1100 - SUM(BW1096:$CV1096)), MIN(($F1100 - SUM($I1103:BU1103)) / COUNTIF(BV1101:$CV1101, \">0\"), BV1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX1096:$CV1096) < $F1100, MIN(BW1096, $F1100 - SUM($I1103:BV1103), $F1100 - SUM(BX1096:$CV1096)), MIN(($F1100 - SUM($I1103:BV1103)) / COUNTIF(BW1101:$CV1101, \">0\"), BW1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY1096:$CV1096) < $F1100, MIN(BX1096, $F1100 - SUM($I1103:BW1103), $F1100 - SUM(BY1096:$CV1096)), MIN(($F1100 - SUM($I1103:BW1103)) / COUNTIF(BX1101:$CV1101, \">0\"), BX1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ1096:$CV1096) < $F1100, MIN(BY1096, $F1100 - SUM($I1103:BX1103), $F1100 - SUM(BZ1096:$CV1096)), MIN(($F1100 - SUM($I1103:BX1103)) / COUNTIF(BY1101:$CV1101, \">0\"), BY1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA1096:$CV1096) < $F1100, MIN(BZ1096, $F1100 - SUM($I1103:BY1103), $F1100 - SUM(CA1096:$CV1096)), MIN(($F1100 - SUM($I1103:BY1103)) / COUNTIF(BZ1101:$CV1101, \">0\"), BZ1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB1096:$CV1096) < $F1100, MIN(CA1096, $F1100 - SUM($I1103:BZ1103), $F1100 - SUM(CB1096:$CV1096)), MIN(($F1100 - SUM($I1103:BZ1103)) / COUNTIF(CA1101:$CV1101, \">0\"), CA1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC1096:$CV1096) < $F1100, MIN(CB1096, $F1100 - SUM($I1103:CA1103), $F1100 - SUM(CC1096:$CV1096)), MIN(($F1100 - SUM($I1103:CA1103)) / COUNTIF(CB1101:$CV1101, \">0\"), CB1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD1096:$CV1096) < $F1100, MIN(CC1096, $F1100 - SUM($I1103:CB1103), $F1100 - SUM(CD1096:$CV1096)), MIN(($F1100 - SUM($I1103:CB1103)) / COUNTIF(CC1101:$CV1101, \">0\"), CC1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE1096:$CV1096) < $F1100, MIN(CD1096, $F1100 - SUM($I1103:CC1103), $F1100 - SUM(CE1096:$CV1096)), MIN(($F1100 - SUM($I1103:CC1103)) / COUNTIF(CD1101:$CV1101, \">0\"), CD1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF1096:$CV1096) < $F1100, MIN(CE1096, $F1100 - SUM($I1103:CD1103), $F1100 - SUM(CF1096:$CV1096)), MIN(($F1100 - SUM($I1103:CD1103)) / COUNTIF(CE1101:$CV1101, \">0\"), CE1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG1096:$CV1096) < $F1100, MIN(CF1096, $F1100 - SUM($I1103:CE1103), $F1100 - SUM(CG1096:$CV1096)), MIN(($F1100 - SUM($I1103:CE1103)) / COUNTIF(CF1101:$CV1101, \">0\"), CF1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH1096:$CV1096) < $F1100, MIN(CG1096, $F1100 - SUM($I1103:CF1103), $F1100 - SUM(CH1096:$CV1096)), MIN(($F1100 - SUM($I1103:CF1103)) / COUNTIF(CG1101:$CV1101, \">0\"), CG1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI1096:$CV1096) < $F1100, MIN(CH1096, $F1100 - SUM($I1103:CG1103), $F1100 - SUM(CI1096:$CV1096)), MIN(($F1100 - SUM($I1103:CG1103)) / COUNTIF(CH1101:$CV1101, \">0\"), CH1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ1096:$CV1096) < $F1100, MIN(CI1096, $F1100 - SUM($I1103:CH1103), $F1100 - SUM(CJ1096:$CV1096)), MIN(($F1100 - SUM($I1103:CH1103)) / COUNTIF(CI1101:$CV1101, \">0\"), CI1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK1096:$CV1096) < $F1100, MIN(CJ1096, $F1100 - SUM($I1103:CI1103), $F1100 - SUM(CK1096:$CV1096)), MIN(($F1100 - SUM($I1103:CI1103)) / COUNTIF(CJ1101:$CV1101, \">0\"), CJ1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL1096:$CV1096) < $F1100, MIN(CK1096, $F1100 - SUM($I1103:CJ1103), $F1100 - SUM(CL1096:$CV1096)), MIN(($F1100 - SUM($I1103:CJ1103)) / COUNTIF(CK1101:$CV1101, \">0\"), CK1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM1096:$CV1096) < $F1100, MIN(CL1096, $F1100 - SUM($I1103:CK1103), $F1100 - SUM(CM1096:$CV1096)), MIN(($F1100 - SUM($I1103:CK1103)) / COUNTIF(CL1101:$CV1101, \">0\"), CL1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN1096:$CV1096) < $F1100, MIN(CM1096, $F1100 - SUM($I1103:CL1103), $F1100 - SUM(CN1096:$CV1096)), MIN(($F1100 - SUM($I1103:CL1103)) / COUNTIF(CM1101:$CV1101, \">0\"), CM1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO1096:$CV1096) < $F1100, MIN(CN1096, $F1100 - SUM($I1103:CM1103), $F1100 - SUM(CO1096:$CV1096)), MIN(($F1100 - SUM($I1103:CM1103)) / COUNTIF(CN1101:$CV1101, \">0\"), CN1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP1096:$CV1096) < $F1100, MIN(CO1096, $F1100 - SUM($I1103:CN1103), $F1100 - SUM(CP1096:$CV1096)), MIN(($F1100 - SUM($I1103:CN1103)) / COUNTIF(CO1101:$CV1101, \">0\"), CO1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ1096:$CV1096) < $F1100, MIN(CP1096, $F1100 - SUM($I1103:CO1103), $F1100 - SUM(CQ1096:$CV1096)), MIN(($F1100 - SUM($I1103:CO1103)) / COUNTIF(CP1101:$CV1101, \">0\"), CP1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR1096:$CV1096) < $F1100, MIN(CQ1096, $F1100 - SUM($I1103:CP1103), $F1100 - SUM(CR1096:$CV1096)), MIN(($F1100 - SUM($I1103:CP1103)) / COUNTIF(CQ1101:$CV1101, \">0\"), CQ1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS1096:$CV1096) < $F1100, MIN(CR1096, $F1100 - SUM($I1103:CQ1103), $F1100 - SUM(CS1096:$CV1096)), MIN(($F1100 - SUM($I1103:CQ1103)) / COUNTIF(CR1101:$CV1101, \">0\"), CR1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT1096:$CV1096) < $F1100, MIN(CS1096, $F1100 - SUM($I1103:CR1103), $F1100 - SUM(CT1096:$CV1096)), MIN(($F1100 - SUM($I1103:CR1103)) / COUNTIF(CS1101:$CV1101, \">0\"), CS1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU1096:$CV1096) < $F1100, MIN(CT1096, $F1100 - SUM($I1103:CS1103), $F1100 - SUM(CU1096:$CV1096)), MIN(($F1100 - SUM($I1103:CS1103)) / COUNTIF(CT1101:$CV1101, \">0\"), CT1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV1096:$CV1096) < $F1100, MIN(CU1096, $F1100 - SUM($I1103:CT1103), $F1100 - SUM(CV1096:$CV1096)), MIN(($F1100 - SUM($I1103:CT1103)) / COUNTIF(CU1101:$CV1101, \">0\"), CU1096)) * $F1102, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV1096:CV1096) < $F1100, MIN(CV1096, $F1100 - SUM($I1103:CU1103), $F1100 - SUM($CV1096:CV1096)), MIN(($F1100 - SUM($I1103:CU1103)) / COUNTIF(CV1101:$CV1101, \">0\"), CV1096)) * $F1102, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J1104:CV1104)","v":0},"mmcf",null,null,{"$f":"IF($F1102 = 0, J1101, J1103)","v":0},{"$f":"IF($F1102 = 0, K1101, K1103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1102 = 0, BW1101, BW1103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J1104 > 0, $F1098, 0)","v":0},{"$f":"IF(K1104 > 0, $F1098, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW1104 > 0, $F1098, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 26"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J1108:CV1108)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972 - J984 - J996 - J1008 - J1020 - J1032 - J1044 - J1056 - J1068 - J1080 - J1092 - J1104, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972 - K984 - K996 - K1008 - K1020 - K1032 - K1044 - K1056 - K1068 - K1080 - K1092 - K1104, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972 - BW984 - BW996 - BW1008 - BW1020 - BW1032 - BW1044 - BW1056 - BW1068 - BW1080 - BW1092 - BW1104, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J1109:CV1109)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I1108:I1108) = 0, J1108 > 0), J1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:J1108) = 0, K1108 > 0), K1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:K1108) = 0, L1108 > 0), L1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:L1108) = 0, M1108 > 0), M1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:M1108) = 0, N1108 > 0), N1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:N1108) = 0, O1108 > 0), O1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:O1108) = 0, P1108 > 0), P1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:P1108) = 0, Q1108 > 0), Q1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:Q1108) = 0, R1108 > 0), R1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:R1108) = 0, S1108 > 0), S1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:S1108) = 0, T1108 > 0), T1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:T1108) = 0, U1108 > 0), U1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:U1108) = 0, V1108 > 0), V1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:V1108) = 0, W1108 > 0), W1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:W1108) = 0, X1108 > 0), X1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:X1108) = 0, Y1108 > 0), Y1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:Y1108) = 0, Z1108 > 0), Z1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:Z1108) = 0, AA1108 > 0), AA1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AA1108) = 0, AB1108 > 0), AB1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AB1108) = 0, AC1108 > 0), AC1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AC1108) = 0, AD1108 > 0), AD1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AD1108) = 0, AE1108 > 0), AE1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AE1108) = 0, AF1108 > 0), AF1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AF1108) = 0, AG1108 > 0), AG1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AG1108) = 0, AH1108 > 0), AH1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AH1108) = 0, AI1108 > 0), AI1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AI1108) = 0, AJ1108 > 0), AJ1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AJ1108) = 0, AK1108 > 0), AK1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AK1108) = 0, AL1108 > 0), AL1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AL1108) = 0, AM1108 > 0), AM1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AM1108) = 0, AN1108 > 0), AN1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AN1108) = 0, AO1108 > 0), AO1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AO1108) = 0, AP1108 > 0), AP1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AP1108) = 0, AQ1108 > 0), AQ1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AQ1108) = 0, AR1108 > 0), AR1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AR1108) = 0, AS1108 > 0), AS1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AS1108) = 0, AT1108 > 0), AT1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AT1108) = 0, AU1108 > 0), AU1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AU1108) = 0, AV1108 > 0), AV1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AV1108) = 0, AW1108 > 0), AW1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AW1108) = 0, AX1108 > 0), AX1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AX1108) = 0, AY1108 > 0), AY1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AY1108) = 0, AZ1108 > 0), AZ1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:AZ1108) = 0, BA1108 > 0), BA1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BA1108) = 0, BB1108 > 0), BB1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BB1108) = 0, BC1108 > 0), BC1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BC1108) = 0, BD1108 > 0), BD1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BD1108) = 0, BE1108 > 0), BE1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BE1108) = 0, BF1108 > 0), BF1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BF1108) = 0, BG1108 > 0), BG1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BG1108) = 0, BH1108 > 0), BH1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BH1108) = 0, BI1108 > 0), BI1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BI1108) = 0, BJ1108 > 0), BJ1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BJ1108) = 0, BK1108 > 0), BK1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BK1108) = 0, BL1108 > 0), BL1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BL1108) = 0, BM1108 > 0), BM1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BM1108) = 0, BN1108 > 0), BN1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BN1108) = 0, BO1108 > 0), BO1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BO1108) = 0, BP1108 > 0), BP1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BP1108) = 0, BQ1108 > 0), BQ1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BQ1108) = 0, BR1108 > 0), BR1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BR1108) = 0, BS1108 > 0), BS1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BS1108) = 0, BT1108 > 0), BT1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BT1108) = 0, BU1108 > 0), BU1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BU1108) = 0, BV1108 > 0), BV1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BV1108) = 0, BW1108 > 0), BW1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BW1108) = 0, BX1108 > 0), BX1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BX1108) = 0, BY1108 > 0), BY1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BY1108) = 0, BZ1108 > 0), BZ1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:BZ1108) = 0, CA1108 > 0), CA1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CA1108) = 0, CB1108 > 0), CB1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CB1108) = 0, CC1108 > 0), CC1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CC1108) = 0, CD1108 > 0), CD1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CD1108) = 0, CE1108 > 0), CE1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CE1108) = 0, CF1108 > 0), CF1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CF1108) = 0, CG1108 > 0), CG1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CG1108) = 0, CH1108 > 0), CH1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CH1108) = 0, CI1108 > 0), CI1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CI1108) = 0, CJ1108 > 0), CJ1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CJ1108) = 0, CK1108 > 0), CK1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CK1108) = 0, CL1108 > 0), CL1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CL1108) = 0, CM1108 > 0), CM1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CM1108) = 0, CN1108 > 0), CN1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CN1108) = 0, CO1108 > 0), CO1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CO1108) = 0, CP1108 > 0), CP1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CP1108) = 0, CQ1108 > 0), CQ1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CQ1108) = 0, CR1108 > 0), CR1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CR1108) = 0, CS1108 > 0), CS1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CS1108) = 0, CT1108 > 0), CT1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CT1108) = 0, CU1108 > 0), CU1108, 0)","v":0},{"$f":"IF(AND(SUM($I1108:CU1108) = 0, CV1108 > 0), CV1108, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J1110:CV1110)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J1109 / $F$800, $F1108 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K1109 / $F$800, $F1108 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW1109 / $F$800, $F1108 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F1110","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F1110","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J1113:CV1113)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I1113:I1113) < $F1112, MIN(J1108, $F1111, $F1112 - SUM($I1113:I1113)), 0)","v":0},{"$f":"IF(SUM($I1113:J1113) < $F1112, MIN(K1108, $F1111, $F1112 - SUM($I1113:J1113)), 0)","v":0},{"$f":"IF(SUM($I1113:K1113) < $F1112, MIN(L1108, $F1111, $F1112 - SUM($I1113:K1113)), 0)","v":0},{"$f":"IF(SUM($I1113:L1113) < $F1112, MIN(M1108, $F1111, $F1112 - SUM($I1113:L1113)), 0)","v":0},{"$f":"IF(SUM($I1113:M1113) < $F1112, MIN(N1108, $F1111, $F1112 - SUM($I1113:M1113)), 0)","v":0},{"$f":"IF(SUM($I1113:N1113) < $F1112, MIN(O1108, $F1111, $F1112 - SUM($I1113:N1113)), 0)","v":0},{"$f":"IF(SUM($I1113:O1113) < $F1112, MIN(P1108, $F1111, $F1112 - SUM($I1113:O1113)), 0)","v":0},{"$f":"IF(SUM($I1113:P1113) < $F1112, MIN(Q1108, $F1111, $F1112 - SUM($I1113:P1113)), 0)","v":0},{"$f":"IF(SUM($I1113:Q1113) < $F1112, MIN(R1108, $F1111, $F1112 - SUM($I1113:Q1113)), 0)","v":0},{"$f":"IF(SUM($I1113:R1113) < $F1112, MIN(S1108, $F1111, $F1112 - SUM($I1113:R1113)), 0)","v":0},{"$f":"IF(SUM($I1113:S1113) < $F1112, MIN(T1108, $F1111, $F1112 - SUM($I1113:S1113)), 0)","v":0},{"$f":"IF(SUM($I1113:T1113) < $F1112, MIN(U1108, $F1111, $F1112 - SUM($I1113:T1113)), 0)","v":0},{"$f":"IF(SUM($I1113:U1113) < $F1112, MIN(V1108, $F1111, $F1112 - SUM($I1113:U1113)), 0)","v":0},{"$f":"IF(SUM($I1113:V1113) < $F1112, MIN(W1108, $F1111, $F1112 - SUM($I1113:V1113)), 0)","v":0},{"$f":"IF(SUM($I1113:W1113) < $F1112, MIN(X1108, $F1111, $F1112 - SUM($I1113:W1113)), 0)","v":0},{"$f":"IF(SUM($I1113:X1113) < $F1112, MIN(Y1108, $F1111, $F1112 - SUM($I1113:X1113)), 0)","v":0},{"$f":"IF(SUM($I1113:Y1113) < $F1112, MIN(Z1108, $F1111, $F1112 - SUM($I1113:Y1113)), 0)","v":0},{"$f":"IF(SUM($I1113:Z1113) < $F1112, MIN(AA1108, $F1111, $F1112 - SUM($I1113:Z1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AA1113) < $F1112, MIN(AB1108, $F1111, $F1112 - SUM($I1113:AA1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AB1113) < $F1112, MIN(AC1108, $F1111, $F1112 - SUM($I1113:AB1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AC1113) < $F1112, MIN(AD1108, $F1111, $F1112 - SUM($I1113:AC1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AD1113) < $F1112, MIN(AE1108, $F1111, $F1112 - SUM($I1113:AD1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AE1113) < $F1112, MIN(AF1108, $F1111, $F1112 - SUM($I1113:AE1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AF1113) < $F1112, MIN(AG1108, $F1111, $F1112 - SUM($I1113:AF1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AG1113) < $F1112, MIN(AH1108, $F1111, $F1112 - SUM($I1113:AG1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AH1113) < $F1112, MIN(AI1108, $F1111, $F1112 - SUM($I1113:AH1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AI1113) < $F1112, MIN(AJ1108, $F1111, $F1112 - SUM($I1113:AI1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AJ1113) < $F1112, MIN(AK1108, $F1111, $F1112 - SUM($I1113:AJ1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AK1113) < $F1112, MIN(AL1108, $F1111, $F1112 - SUM($I1113:AK1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AL1113) < $F1112, MIN(AM1108, $F1111, $F1112 - SUM($I1113:AL1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AM1113) < $F1112, MIN(AN1108, $F1111, $F1112 - SUM($I1113:AM1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AN1113) < $F1112, MIN(AO1108, $F1111, $F1112 - SUM($I1113:AN1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AO1113) < $F1112, MIN(AP1108, $F1111, $F1112 - SUM($I1113:AO1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AP1113) < $F1112, MIN(AQ1108, $F1111, $F1112 - SUM($I1113:AP1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AQ1113) < $F1112, MIN(AR1108, $F1111, $F1112 - SUM($I1113:AQ1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AR1113) < $F1112, MIN(AS1108, $F1111, $F1112 - SUM($I1113:AR1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AS1113) < $F1112, MIN(AT1108, $F1111, $F1112 - SUM($I1113:AS1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AT1113) < $F1112, MIN(AU1108, $F1111, $F1112 - SUM($I1113:AT1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AU1113) < $F1112, MIN(AV1108, $F1111, $F1112 - SUM($I1113:AU1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AV1113) < $F1112, MIN(AW1108, $F1111, $F1112 - SUM($I1113:AV1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AW1113) < $F1112, MIN(AX1108, $F1111, $F1112 - SUM($I1113:AW1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AX1113) < $F1112, MIN(AY1108, $F1111, $F1112 - SUM($I1113:AX1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AY1113) < $F1112, MIN(AZ1108, $F1111, $F1112 - SUM($I1113:AY1113)), 0)","v":0},{"$f":"IF(SUM($I1113:AZ1113) < $F1112, MIN(BA1108, $F1111, $F1112 - SUM($I1113:AZ1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BA1113) < $F1112, MIN(BB1108, $F1111, $F1112 - SUM($I1113:BA1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BB1113) < $F1112, MIN(BC1108, $F1111, $F1112 - SUM($I1113:BB1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BC1113) < $F1112, MIN(BD1108, $F1111, $F1112 - SUM($I1113:BC1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BD1113) < $F1112, MIN(BE1108, $F1111, $F1112 - SUM($I1113:BD1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BE1113) < $F1112, MIN(BF1108, $F1111, $F1112 - SUM($I1113:BE1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BF1113) < $F1112, MIN(BG1108, $F1111, $F1112 - SUM($I1113:BF1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BG1113) < $F1112, MIN(BH1108, $F1111, $F1112 - SUM($I1113:BG1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BH1113) < $F1112, MIN(BI1108, $F1111, $F1112 - SUM($I1113:BH1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BI1113) < $F1112, MIN(BJ1108, $F1111, $F1112 - SUM($I1113:BI1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BJ1113) < $F1112, MIN(BK1108, $F1111, $F1112 - SUM($I1113:BJ1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BK1113) < $F1112, MIN(BL1108, $F1111, $F1112 - SUM($I1113:BK1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BL1113) < $F1112, MIN(BM1108, $F1111, $F1112 - SUM($I1113:BL1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BM1113) < $F1112, MIN(BN1108, $F1111, $F1112 - SUM($I1113:BM1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BN1113) < $F1112, MIN(BO1108, $F1111, $F1112 - SUM($I1113:BN1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BO1113) < $F1112, MIN(BP1108, $F1111, $F1112 - SUM($I1113:BO1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BP1113) < $F1112, MIN(BQ1108, $F1111, $F1112 - SUM($I1113:BP1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BQ1113) < $F1112, MIN(BR1108, $F1111, $F1112 - SUM($I1113:BQ1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BR1113) < $F1112, MIN(BS1108, $F1111, $F1112 - SUM($I1113:BR1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BS1113) < $F1112, MIN(BT1108, $F1111, $F1112 - SUM($I1113:BS1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BT1113) < $F1112, MIN(BU1108, $F1111, $F1112 - SUM($I1113:BT1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BU1113) < $F1112, MIN(BV1108, $F1111, $F1112 - SUM($I1113:BU1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BV1113) < $F1112, MIN(BW1108, $F1111, $F1112 - SUM($I1113:BV1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BW1113) < $F1112, MIN(BX1108, $F1111, $F1112 - SUM($I1113:BW1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BX1113) < $F1112, MIN(BY1108, $F1111, $F1112 - SUM($I1113:BX1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BY1113) < $F1112, MIN(BZ1108, $F1111, $F1112 - SUM($I1113:BY1113)), 0)","v":0},{"$f":"IF(SUM($I1113:BZ1113) < $F1112, MIN(CA1108, $F1111, $F1112 - SUM($I1113:BZ1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CA1113) < $F1112, MIN(CB1108, $F1111, $F1112 - SUM($I1113:CA1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CB1113) < $F1112, MIN(CC1108, $F1111, $F1112 - SUM($I1113:CB1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CC1113) < $F1112, MIN(CD1108, $F1111, $F1112 - SUM($I1113:CC1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CD1113) < $F1112, MIN(CE1108, $F1111, $F1112 - SUM($I1113:CD1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CE1113) < $F1112, MIN(CF1108, $F1111, $F1112 - SUM($I1113:CE1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CF1113) < $F1112, MIN(CG1108, $F1111, $F1112 - SUM($I1113:CF1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CG1113) < $F1112, MIN(CH1108, $F1111, $F1112 - SUM($I1113:CG1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CH1113) < $F1112, MIN(CI1108, $F1111, $F1112 - SUM($I1113:CH1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CI1113) < $F1112, MIN(CJ1108, $F1111, $F1112 - SUM($I1113:CI1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CJ1113) < $F1112, MIN(CK1108, $F1111, $F1112 - SUM($I1113:CJ1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CK1113) < $F1112, MIN(CL1108, $F1111, $F1112 - SUM($I1113:CK1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CL1113) < $F1112, MIN(CM1108, $F1111, $F1112 - SUM($I1113:CL1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CM1113) < $F1112, MIN(CN1108, $F1111, $F1112 - SUM($I1113:CM1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CN1113) < $F1112, MIN(CO1108, $F1111, $F1112 - SUM($I1113:CN1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CO1113) < $F1112, MIN(CP1108, $F1111, $F1112 - SUM($I1113:CO1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CP1113) < $F1112, MIN(CQ1108, $F1111, $F1112 - SUM($I1113:CP1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CQ1113) < $F1112, MIN(CR1108, $F1111, $F1112 - SUM($I1113:CQ1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CR1113) < $F1112, MIN(CS1108, $F1111, $F1112 - SUM($I1113:CR1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CS1113) < $F1112, MIN(CT1108, $F1111, $F1112 - SUM($I1113:CS1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CT1113) < $F1112, MIN(CU1108, $F1111, $F1112 - SUM($I1113:CT1113)), 0)","v":0},{"$f":"IF(SUM($I1113:CU1113) < $F1112, MIN(CV1108, $F1111, $F1112 - SUM($I1113:CU1113)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F1113 < F1112, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K1108:$CV1108) < $F1112, MIN(J1108, $F1112 - SUM($I1115:I1115), $F1112 - SUM(K1108:$CV1108)), MIN(($F1112 - SUM($I1115:I1115)) / COUNTIF(J1113:$CV1113, \">0\"), J1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(L1108:$CV1108) < $F1112, MIN(K1108, $F1112 - SUM($I1115:J1115), $F1112 - SUM(L1108:$CV1108)), MIN(($F1112 - SUM($I1115:J1115)) / COUNTIF(K1113:$CV1113, \">0\"), K1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(M1108:$CV1108) < $F1112, MIN(L1108, $F1112 - SUM($I1115:K1115), $F1112 - SUM(M1108:$CV1108)), MIN(($F1112 - SUM($I1115:K1115)) / COUNTIF(L1113:$CV1113, \">0\"), L1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(N1108:$CV1108) < $F1112, MIN(M1108, $F1112 - SUM($I1115:L1115), $F1112 - SUM(N1108:$CV1108)), MIN(($F1112 - SUM($I1115:L1115)) / COUNTIF(M1113:$CV1113, \">0\"), M1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(O1108:$CV1108) < $F1112, MIN(N1108, $F1112 - SUM($I1115:M1115), $F1112 - SUM(O1108:$CV1108)), MIN(($F1112 - SUM($I1115:M1115)) / COUNTIF(N1113:$CV1113, \">0\"), N1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(P1108:$CV1108) < $F1112, MIN(O1108, $F1112 - SUM($I1115:N1115), $F1112 - SUM(P1108:$CV1108)), MIN(($F1112 - SUM($I1115:N1115)) / COUNTIF(O1113:$CV1113, \">0\"), O1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q1108:$CV1108) < $F1112, MIN(P1108, $F1112 - SUM($I1115:O1115), $F1112 - SUM(Q1108:$CV1108)), MIN(($F1112 - SUM($I1115:O1115)) / COUNTIF(P1113:$CV1113, \">0\"), P1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(R1108:$CV1108) < $F1112, MIN(Q1108, $F1112 - SUM($I1115:P1115), $F1112 - SUM(R1108:$CV1108)), MIN(($F1112 - SUM($I1115:P1115)) / COUNTIF(Q1113:$CV1113, \">0\"), Q1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(S1108:$CV1108) < $F1112, MIN(R1108, $F1112 - SUM($I1115:Q1115), $F1112 - SUM(S1108:$CV1108)), MIN(($F1112 - SUM($I1115:Q1115)) / COUNTIF(R1113:$CV1113, \">0\"), R1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(T1108:$CV1108) < $F1112, MIN(S1108, $F1112 - SUM($I1115:R1115), $F1112 - SUM(T1108:$CV1108)), MIN(($F1112 - SUM($I1115:R1115)) / COUNTIF(S1113:$CV1113, \">0\"), S1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(U1108:$CV1108) < $F1112, MIN(T1108, $F1112 - SUM($I1115:S1115), $F1112 - SUM(U1108:$CV1108)), MIN(($F1112 - SUM($I1115:S1115)) / COUNTIF(T1113:$CV1113, \">0\"), T1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(V1108:$CV1108) < $F1112, MIN(U1108, $F1112 - SUM($I1115:T1115), $F1112 - SUM(V1108:$CV1108)), MIN(($F1112 - SUM($I1115:T1115)) / COUNTIF(U1113:$CV1113, \">0\"), U1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(W1108:$CV1108) < $F1112, MIN(V1108, $F1112 - SUM($I1115:U1115), $F1112 - SUM(W1108:$CV1108)), MIN(($F1112 - SUM($I1115:U1115)) / COUNTIF(V1113:$CV1113, \">0\"), V1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(X1108:$CV1108) < $F1112, MIN(W1108, $F1112 - SUM($I1115:V1115), $F1112 - SUM(X1108:$CV1108)), MIN(($F1112 - SUM($I1115:V1115)) / COUNTIF(W1113:$CV1113, \">0\"), W1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y1108:$CV1108) < $F1112, MIN(X1108, $F1112 - SUM($I1115:W1115), $F1112 - SUM(Y1108:$CV1108)), MIN(($F1112 - SUM($I1115:W1115)) / COUNTIF(X1113:$CV1113, \">0\"), X1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z1108:$CV1108) < $F1112, MIN(Y1108, $F1112 - SUM($I1115:X1115), $F1112 - SUM(Z1108:$CV1108)), MIN(($F1112 - SUM($I1115:X1115)) / COUNTIF(Y1113:$CV1113, \">0\"), Y1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA1108:$CV1108) < $F1112, MIN(Z1108, $F1112 - SUM($I1115:Y1115), $F1112 - SUM(AA1108:$CV1108)), MIN(($F1112 - SUM($I1115:Y1115)) / COUNTIF(Z1113:$CV1113, \">0\"), Z1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB1108:$CV1108) < $F1112, MIN(AA1108, $F1112 - SUM($I1115:Z1115), $F1112 - SUM(AB1108:$CV1108)), MIN(($F1112 - SUM($I1115:Z1115)) / COUNTIF(AA1113:$CV1113, \">0\"), AA1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC1108:$CV1108) < $F1112, MIN(AB1108, $F1112 - SUM($I1115:AA1115), $F1112 - SUM(AC1108:$CV1108)), MIN(($F1112 - SUM($I1115:AA1115)) / COUNTIF(AB1113:$CV1113, \">0\"), AB1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD1108:$CV1108) < $F1112, MIN(AC1108, $F1112 - SUM($I1115:AB1115), $F1112 - SUM(AD1108:$CV1108)), MIN(($F1112 - SUM($I1115:AB1115)) / COUNTIF(AC1113:$CV1113, \">0\"), AC1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE1108:$CV1108) < $F1112, MIN(AD1108, $F1112 - SUM($I1115:AC1115), $F1112 - SUM(AE1108:$CV1108)), MIN(($F1112 - SUM($I1115:AC1115)) / COUNTIF(AD1113:$CV1113, \">0\"), AD1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF1108:$CV1108) < $F1112, MIN(AE1108, $F1112 - SUM($I1115:AD1115), $F1112 - SUM(AF1108:$CV1108)), MIN(($F1112 - SUM($I1115:AD1115)) / COUNTIF(AE1113:$CV1113, \">0\"), AE1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG1108:$CV1108) < $F1112, MIN(AF1108, $F1112 - SUM($I1115:AE1115), $F1112 - SUM(AG1108:$CV1108)), MIN(($F1112 - SUM($I1115:AE1115)) / COUNTIF(AF1113:$CV1113, \">0\"), AF1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH1108:$CV1108) < $F1112, MIN(AG1108, $F1112 - SUM($I1115:AF1115), $F1112 - SUM(AH1108:$CV1108)), MIN(($F1112 - SUM($I1115:AF1115)) / COUNTIF(AG1113:$CV1113, \">0\"), AG1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI1108:$CV1108) < $F1112, MIN(AH1108, $F1112 - SUM($I1115:AG1115), $F1112 - SUM(AI1108:$CV1108)), MIN(($F1112 - SUM($I1115:AG1115)) / COUNTIF(AH1113:$CV1113, \">0\"), AH1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ1108:$CV1108) < $F1112, MIN(AI1108, $F1112 - SUM($I1115:AH1115), $F1112 - SUM(AJ1108:$CV1108)), MIN(($F1112 - SUM($I1115:AH1115)) / COUNTIF(AI1113:$CV1113, \">0\"), AI1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK1108:$CV1108) < $F1112, MIN(AJ1108, $F1112 - SUM($I1115:AI1115), $F1112 - SUM(AK1108:$CV1108)), MIN(($F1112 - SUM($I1115:AI1115)) / COUNTIF(AJ1113:$CV1113, \">0\"), AJ1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL1108:$CV1108) < $F1112, MIN(AK1108, $F1112 - SUM($I1115:AJ1115), $F1112 - SUM(AL1108:$CV1108)), MIN(($F1112 - SUM($I1115:AJ1115)) / COUNTIF(AK1113:$CV1113, \">0\"), AK1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM1108:$CV1108) < $F1112, MIN(AL1108, $F1112 - SUM($I1115:AK1115), $F1112 - SUM(AM1108:$CV1108)), MIN(($F1112 - SUM($I1115:AK1115)) / COUNTIF(AL1113:$CV1113, \">0\"), AL1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN1108:$CV1108) < $F1112, MIN(AM1108, $F1112 - SUM($I1115:AL1115), $F1112 - SUM(AN1108:$CV1108)), MIN(($F1112 - SUM($I1115:AL1115)) / COUNTIF(AM1113:$CV1113, \">0\"), AM1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO1108:$CV1108) < $F1112, MIN(AN1108, $F1112 - SUM($I1115:AM1115), $F1112 - SUM(AO1108:$CV1108)), MIN(($F1112 - SUM($I1115:AM1115)) / COUNTIF(AN1113:$CV1113, \">0\"), AN1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP1108:$CV1108) < $F1112, MIN(AO1108, $F1112 - SUM($I1115:AN1115), $F1112 - SUM(AP1108:$CV1108)), MIN(($F1112 - SUM($I1115:AN1115)) / COUNTIF(AO1113:$CV1113, \">0\"), AO1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ1108:$CV1108) < $F1112, MIN(AP1108, $F1112 - SUM($I1115:AO1115), $F1112 - SUM(AQ1108:$CV1108)), MIN(($F1112 - SUM($I1115:AO1115)) / COUNTIF(AP1113:$CV1113, \">0\"), AP1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR1108:$CV1108) < $F1112, MIN(AQ1108, $F1112 - SUM($I1115:AP1115), $F1112 - SUM(AR1108:$CV1108)), MIN(($F1112 - SUM($I1115:AP1115)) / COUNTIF(AQ1113:$CV1113, \">0\"), AQ1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS1108:$CV1108) < $F1112, MIN(AR1108, $F1112 - SUM($I1115:AQ1115), $F1112 - SUM(AS1108:$CV1108)), MIN(($F1112 - SUM($I1115:AQ1115)) / COUNTIF(AR1113:$CV1113, \">0\"), AR1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT1108:$CV1108) < $F1112, MIN(AS1108, $F1112 - SUM($I1115:AR1115), $F1112 - SUM(AT1108:$CV1108)), MIN(($F1112 - SUM($I1115:AR1115)) / COUNTIF(AS1113:$CV1113, \">0\"), AS1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU1108:$CV1108) < $F1112, MIN(AT1108, $F1112 - SUM($I1115:AS1115), $F1112 - SUM(AU1108:$CV1108)), MIN(($F1112 - SUM($I1115:AS1115)) / COUNTIF(AT1113:$CV1113, \">0\"), AT1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV1108:$CV1108) < $F1112, MIN(AU1108, $F1112 - SUM($I1115:AT1115), $F1112 - SUM(AV1108:$CV1108)), MIN(($F1112 - SUM($I1115:AT1115)) / COUNTIF(AU1113:$CV1113, \">0\"), AU1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW1108:$CV1108) < $F1112, MIN(AV1108, $F1112 - SUM($I1115:AU1115), $F1112 - SUM(AW1108:$CV1108)), MIN(($F1112 - SUM($I1115:AU1115)) / COUNTIF(AV1113:$CV1113, \">0\"), AV1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX1108:$CV1108) < $F1112, MIN(AW1108, $F1112 - SUM($I1115:AV1115), $F1112 - SUM(AX1108:$CV1108)), MIN(($F1112 - SUM($I1115:AV1115)) / COUNTIF(AW1113:$CV1113, \">0\"), AW1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY1108:$CV1108) < $F1112, MIN(AX1108, $F1112 - SUM($I1115:AW1115), $F1112 - SUM(AY1108:$CV1108)), MIN(($F1112 - SUM($I1115:AW1115)) / COUNTIF(AX1113:$CV1113, \">0\"), AX1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ1108:$CV1108) < $F1112, MIN(AY1108, $F1112 - SUM($I1115:AX1115), $F1112 - SUM(AZ1108:$CV1108)), MIN(($F1112 - SUM($I1115:AX1115)) / COUNTIF(AY1113:$CV1113, \">0\"), AY1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA1108:$CV1108) < $F1112, MIN(AZ1108, $F1112 - SUM($I1115:AY1115), $F1112 - SUM(BA1108:$CV1108)), MIN(($F1112 - SUM($I1115:AY1115)) / COUNTIF(AZ1113:$CV1113, \">0\"), AZ1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB1108:$CV1108) < $F1112, MIN(BA1108, $F1112 - SUM($I1115:AZ1115), $F1112 - SUM(BB1108:$CV1108)), MIN(($F1112 - SUM($I1115:AZ1115)) / COUNTIF(BA1113:$CV1113, \">0\"), BA1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC1108:$CV1108) < $F1112, MIN(BB1108, $F1112 - SUM($I1115:BA1115), $F1112 - SUM(BC1108:$CV1108)), MIN(($F1112 - SUM($I1115:BA1115)) / COUNTIF(BB1113:$CV1113, \">0\"), BB1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD1108:$CV1108) < $F1112, MIN(BC1108, $F1112 - SUM($I1115:BB1115), $F1112 - SUM(BD1108:$CV1108)), MIN(($F1112 - SUM($I1115:BB1115)) / COUNTIF(BC1113:$CV1113, \">0\"), BC1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE1108:$CV1108) < $F1112, MIN(BD1108, $F1112 - SUM($I1115:BC1115), $F1112 - SUM(BE1108:$CV1108)), MIN(($F1112 - SUM($I1115:BC1115)) / COUNTIF(BD1113:$CV1113, \">0\"), BD1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF1108:$CV1108) < $F1112, MIN(BE1108, $F1112 - SUM($I1115:BD1115), $F1112 - SUM(BF1108:$CV1108)), MIN(($F1112 - SUM($I1115:BD1115)) / COUNTIF(BE1113:$CV1113, \">0\"), BE1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG1108:$CV1108) < $F1112, MIN(BF1108, $F1112 - SUM($I1115:BE1115), $F1112 - SUM(BG1108:$CV1108)), MIN(($F1112 - SUM($I1115:BE1115)) / COUNTIF(BF1113:$CV1113, \">0\"), BF1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH1108:$CV1108) < $F1112, MIN(BG1108, $F1112 - SUM($I1115:BF1115), $F1112 - SUM(BH1108:$CV1108)), MIN(($F1112 - SUM($I1115:BF1115)) / COUNTIF(BG1113:$CV1113, \">0\"), BG1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI1108:$CV1108) < $F1112, MIN(BH1108, $F1112 - SUM($I1115:BG1115), $F1112 - SUM(BI1108:$CV1108)), MIN(($F1112 - SUM($I1115:BG1115)) / COUNTIF(BH1113:$CV1113, \">0\"), BH1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ1108:$CV1108) < $F1112, MIN(BI1108, $F1112 - SUM($I1115:BH1115), $F1112 - SUM(BJ1108:$CV1108)), MIN(($F1112 - SUM($I1115:BH1115)) / COUNTIF(BI1113:$CV1113, \">0\"), BI1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK1108:$CV1108) < $F1112, MIN(BJ1108, $F1112 - SUM($I1115:BI1115), $F1112 - SUM(BK1108:$CV1108)), MIN(($F1112 - SUM($I1115:BI1115)) / COUNTIF(BJ1113:$CV1113, \">0\"), BJ1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL1108:$CV1108) < $F1112, MIN(BK1108, $F1112 - SUM($I1115:BJ1115), $F1112 - SUM(BL1108:$CV1108)), MIN(($F1112 - SUM($I1115:BJ1115)) / COUNTIF(BK1113:$CV1113, \">0\"), BK1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM1108:$CV1108) < $F1112, MIN(BL1108, $F1112 - SUM($I1115:BK1115), $F1112 - SUM(BM1108:$CV1108)), MIN(($F1112 - SUM($I1115:BK1115)) / COUNTIF(BL1113:$CV1113, \">0\"), BL1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN1108:$CV1108) < $F1112, MIN(BM1108, $F1112 - SUM($I1115:BL1115), $F1112 - SUM(BN1108:$CV1108)), MIN(($F1112 - SUM($I1115:BL1115)) / COUNTIF(BM1113:$CV1113, \">0\"), BM1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO1108:$CV1108) < $F1112, MIN(BN1108, $F1112 - SUM($I1115:BM1115), $F1112 - SUM(BO1108:$CV1108)), MIN(($F1112 - SUM($I1115:BM1115)) / COUNTIF(BN1113:$CV1113, \">0\"), BN1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP1108:$CV1108) < $F1112, MIN(BO1108, $F1112 - SUM($I1115:BN1115), $F1112 - SUM(BP1108:$CV1108)), MIN(($F1112 - SUM($I1115:BN1115)) / COUNTIF(BO1113:$CV1113, \">0\"), BO1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ1108:$CV1108) < $F1112, MIN(BP1108, $F1112 - SUM($I1115:BO1115), $F1112 - SUM(BQ1108:$CV1108)), MIN(($F1112 - SUM($I1115:BO1115)) / COUNTIF(BP1113:$CV1113, \">0\"), BP1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR1108:$CV1108) < $F1112, MIN(BQ1108, $F1112 - SUM($I1115:BP1115), $F1112 - SUM(BR1108:$CV1108)), MIN(($F1112 - SUM($I1115:BP1115)) / COUNTIF(BQ1113:$CV1113, \">0\"), BQ1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS1108:$CV1108) < $F1112, MIN(BR1108, $F1112 - SUM($I1115:BQ1115), $F1112 - SUM(BS1108:$CV1108)), MIN(($F1112 - SUM($I1115:BQ1115)) / COUNTIF(BR1113:$CV1113, \">0\"), BR1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT1108:$CV1108) < $F1112, MIN(BS1108, $F1112 - SUM($I1115:BR1115), $F1112 - SUM(BT1108:$CV1108)), MIN(($F1112 - SUM($I1115:BR1115)) / COUNTIF(BS1113:$CV1113, \">0\"), BS1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU1108:$CV1108) < $F1112, MIN(BT1108, $F1112 - SUM($I1115:BS1115), $F1112 - SUM(BU1108:$CV1108)), MIN(($F1112 - SUM($I1115:BS1115)) / COUNTIF(BT1113:$CV1113, \">0\"), BT1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV1108:$CV1108) < $F1112, MIN(BU1108, $F1112 - SUM($I1115:BT1115), $F1112 - SUM(BV1108:$CV1108)), MIN(($F1112 - SUM($I1115:BT1115)) / COUNTIF(BU1113:$CV1113, \">0\"), BU1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW1108:$CV1108) < $F1112, MIN(BV1108, $F1112 - SUM($I1115:BU1115), $F1112 - SUM(BW1108:$CV1108)), MIN(($F1112 - SUM($I1115:BU1115)) / COUNTIF(BV1113:$CV1113, \">0\"), BV1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX1108:$CV1108) < $F1112, MIN(BW1108, $F1112 - SUM($I1115:BV1115), $F1112 - SUM(BX1108:$CV1108)), MIN(($F1112 - SUM($I1115:BV1115)) / COUNTIF(BW1113:$CV1113, \">0\"), BW1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY1108:$CV1108) < $F1112, MIN(BX1108, $F1112 - SUM($I1115:BW1115), $F1112 - SUM(BY1108:$CV1108)), MIN(($F1112 - SUM($I1115:BW1115)) / COUNTIF(BX1113:$CV1113, \">0\"), BX1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ1108:$CV1108) < $F1112, MIN(BY1108, $F1112 - SUM($I1115:BX1115), $F1112 - SUM(BZ1108:$CV1108)), MIN(($F1112 - SUM($I1115:BX1115)) / COUNTIF(BY1113:$CV1113, \">0\"), BY1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA1108:$CV1108) < $F1112, MIN(BZ1108, $F1112 - SUM($I1115:BY1115), $F1112 - SUM(CA1108:$CV1108)), MIN(($F1112 - SUM($I1115:BY1115)) / COUNTIF(BZ1113:$CV1113, \">0\"), BZ1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB1108:$CV1108) < $F1112, MIN(CA1108, $F1112 - SUM($I1115:BZ1115), $F1112 - SUM(CB1108:$CV1108)), MIN(($F1112 - SUM($I1115:BZ1115)) / COUNTIF(CA1113:$CV1113, \">0\"), CA1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC1108:$CV1108) < $F1112, MIN(CB1108, $F1112 - SUM($I1115:CA1115), $F1112 - SUM(CC1108:$CV1108)), MIN(($F1112 - SUM($I1115:CA1115)) / COUNTIF(CB1113:$CV1113, \">0\"), CB1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD1108:$CV1108) < $F1112, MIN(CC1108, $F1112 - SUM($I1115:CB1115), $F1112 - SUM(CD1108:$CV1108)), MIN(($F1112 - SUM($I1115:CB1115)) / COUNTIF(CC1113:$CV1113, \">0\"), CC1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE1108:$CV1108) < $F1112, MIN(CD1108, $F1112 - SUM($I1115:CC1115), $F1112 - SUM(CE1108:$CV1108)), MIN(($F1112 - SUM($I1115:CC1115)) / COUNTIF(CD1113:$CV1113, \">0\"), CD1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF1108:$CV1108) < $F1112, MIN(CE1108, $F1112 - SUM($I1115:CD1115), $F1112 - SUM(CF1108:$CV1108)), MIN(($F1112 - SUM($I1115:CD1115)) / COUNTIF(CE1113:$CV1113, \">0\"), CE1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG1108:$CV1108) < $F1112, MIN(CF1108, $F1112 - SUM($I1115:CE1115), $F1112 - SUM(CG1108:$CV1108)), MIN(($F1112 - SUM($I1115:CE1115)) / COUNTIF(CF1113:$CV1113, \">0\"), CF1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH1108:$CV1108) < $F1112, MIN(CG1108, $F1112 - SUM($I1115:CF1115), $F1112 - SUM(CH1108:$CV1108)), MIN(($F1112 - SUM($I1115:CF1115)) / COUNTIF(CG1113:$CV1113, \">0\"), CG1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI1108:$CV1108) < $F1112, MIN(CH1108, $F1112 - SUM($I1115:CG1115), $F1112 - SUM(CI1108:$CV1108)), MIN(($F1112 - SUM($I1115:CG1115)) / COUNTIF(CH1113:$CV1113, \">0\"), CH1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ1108:$CV1108) < $F1112, MIN(CI1108, $F1112 - SUM($I1115:CH1115), $F1112 - SUM(CJ1108:$CV1108)), MIN(($F1112 - SUM($I1115:CH1115)) / COUNTIF(CI1113:$CV1113, \">0\"), CI1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK1108:$CV1108) < $F1112, MIN(CJ1108, $F1112 - SUM($I1115:CI1115), $F1112 - SUM(CK1108:$CV1108)), MIN(($F1112 - SUM($I1115:CI1115)) / COUNTIF(CJ1113:$CV1113, \">0\"), CJ1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL1108:$CV1108) < $F1112, MIN(CK1108, $F1112 - SUM($I1115:CJ1115), $F1112 - SUM(CL1108:$CV1108)), MIN(($F1112 - SUM($I1115:CJ1115)) / COUNTIF(CK1113:$CV1113, \">0\"), CK1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM1108:$CV1108) < $F1112, MIN(CL1108, $F1112 - SUM($I1115:CK1115), $F1112 - SUM(CM1108:$CV1108)), MIN(($F1112 - SUM($I1115:CK1115)) / COUNTIF(CL1113:$CV1113, \">0\"), CL1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN1108:$CV1108) < $F1112, MIN(CM1108, $F1112 - SUM($I1115:CL1115), $F1112 - SUM(CN1108:$CV1108)), MIN(($F1112 - SUM($I1115:CL1115)) / COUNTIF(CM1113:$CV1113, \">0\"), CM1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO1108:$CV1108) < $F1112, MIN(CN1108, $F1112 - SUM($I1115:CM1115), $F1112 - SUM(CO1108:$CV1108)), MIN(($F1112 - SUM($I1115:CM1115)) / COUNTIF(CN1113:$CV1113, \">0\"), CN1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP1108:$CV1108) < $F1112, MIN(CO1108, $F1112 - SUM($I1115:CN1115), $F1112 - SUM(CP1108:$CV1108)), MIN(($F1112 - SUM($I1115:CN1115)) / COUNTIF(CO1113:$CV1113, \">0\"), CO1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ1108:$CV1108) < $F1112, MIN(CP1108, $F1112 - SUM($I1115:CO1115), $F1112 - SUM(CQ1108:$CV1108)), MIN(($F1112 - SUM($I1115:CO1115)) / COUNTIF(CP1113:$CV1113, \">0\"), CP1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR1108:$CV1108) < $F1112, MIN(CQ1108, $F1112 - SUM($I1115:CP1115), $F1112 - SUM(CR1108:$CV1108)), MIN(($F1112 - SUM($I1115:CP1115)) / COUNTIF(CQ1113:$CV1113, \">0\"), CQ1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS1108:$CV1108) < $F1112, MIN(CR1108, $F1112 - SUM($I1115:CQ1115), $F1112 - SUM(CS1108:$CV1108)), MIN(($F1112 - SUM($I1115:CQ1115)) / COUNTIF(CR1113:$CV1113, \">0\"), CR1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT1108:$CV1108) < $F1112, MIN(CS1108, $F1112 - SUM($I1115:CR1115), $F1112 - SUM(CT1108:$CV1108)), MIN(($F1112 - SUM($I1115:CR1115)) / COUNTIF(CS1113:$CV1113, \">0\"), CS1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU1108:$CV1108) < $F1112, MIN(CT1108, $F1112 - SUM($I1115:CS1115), $F1112 - SUM(CU1108:$CV1108)), MIN(($F1112 - SUM($I1115:CS1115)) / COUNTIF(CT1113:$CV1113, \">0\"), CT1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV1108:$CV1108) < $F1112, MIN(CU1108, $F1112 - SUM($I1115:CT1115), $F1112 - SUM(CV1108:$CV1108)), MIN(($F1112 - SUM($I1115:CT1115)) / COUNTIF(CU1113:$CV1113, \">0\"), CU1108)) * $F1114, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV1108:CV1108) < $F1112, MIN(CV1108, $F1112 - SUM($I1115:CU1115), $F1112 - SUM($CV1108:CV1108)), MIN(($F1112 - SUM($I1115:CU1115)) / COUNTIF(CV1113:$CV1113, \">0\"), CV1108)) * $F1114, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J1116:CV1116)","v":0},"mmcf",null,null,{"$f":"IF($F1114 = 0, J1113, J1115)","v":0},{"$f":"IF($F1114 = 0, K1113, K1115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1114 = 0, BW1113, BW1115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J1116 > 0, $F1110, 0)","v":0},{"$f":"IF(K1116 > 0, $F1110, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW1116 > 0, $F1110, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 27"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J1120:CV1120)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972 - J984 - J996 - J1008 - J1020 - J1032 - J1044 - J1056 - J1068 - J1080 - J1092 - J1104 - J1116, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972 - K984 - K996 - K1008 - K1020 - K1032 - K1044 - K1056 - K1068 - K1080 - K1092 - K1104 - K1116, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972 - BW984 - BW996 - BW1008 - BW1020 - BW1032 - BW1044 - BW1056 - BW1068 - BW1080 - BW1092 - BW1104 - BW1116, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J1121:CV1121)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I1120:I1120) = 0, J1120 > 0), J1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:J1120) = 0, K1120 > 0), K1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:K1120) = 0, L1120 > 0), L1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:L1120) = 0, M1120 > 0), M1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:M1120) = 0, N1120 > 0), N1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:N1120) = 0, O1120 > 0), O1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:O1120) = 0, P1120 > 0), P1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:P1120) = 0, Q1120 > 0), Q1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:Q1120) = 0, R1120 > 0), R1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:R1120) = 0, S1120 > 0), S1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:S1120) = 0, T1120 > 0), T1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:T1120) = 0, U1120 > 0), U1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:U1120) = 0, V1120 > 0), V1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:V1120) = 0, W1120 > 0), W1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:W1120) = 0, X1120 > 0), X1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:X1120) = 0, Y1120 > 0), Y1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:Y1120) = 0, Z1120 > 0), Z1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:Z1120) = 0, AA1120 > 0), AA1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AA1120) = 0, AB1120 > 0), AB1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AB1120) = 0, AC1120 > 0), AC1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AC1120) = 0, AD1120 > 0), AD1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AD1120) = 0, AE1120 > 0), AE1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AE1120) = 0, AF1120 > 0), AF1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AF1120) = 0, AG1120 > 0), AG1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AG1120) = 0, AH1120 > 0), AH1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AH1120) = 0, AI1120 > 0), AI1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AI1120) = 0, AJ1120 > 0), AJ1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AJ1120) = 0, AK1120 > 0), AK1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AK1120) = 0, AL1120 > 0), AL1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AL1120) = 0, AM1120 > 0), AM1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AM1120) = 0, AN1120 > 0), AN1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AN1120) = 0, AO1120 > 0), AO1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AO1120) = 0, AP1120 > 0), AP1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AP1120) = 0, AQ1120 > 0), AQ1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AQ1120) = 0, AR1120 > 0), AR1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AR1120) = 0, AS1120 > 0), AS1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AS1120) = 0, AT1120 > 0), AT1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AT1120) = 0, AU1120 > 0), AU1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AU1120) = 0, AV1120 > 0), AV1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AV1120) = 0, AW1120 > 0), AW1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AW1120) = 0, AX1120 > 0), AX1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AX1120) = 0, AY1120 > 0), AY1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AY1120) = 0, AZ1120 > 0), AZ1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:AZ1120) = 0, BA1120 > 0), BA1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BA1120) = 0, BB1120 > 0), BB1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BB1120) = 0, BC1120 > 0), BC1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BC1120) = 0, BD1120 > 0), BD1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BD1120) = 0, BE1120 > 0), BE1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BE1120) = 0, BF1120 > 0), BF1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BF1120) = 0, BG1120 > 0), BG1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BG1120) = 0, BH1120 > 0), BH1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BH1120) = 0, BI1120 > 0), BI1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BI1120) = 0, BJ1120 > 0), BJ1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BJ1120) = 0, BK1120 > 0), BK1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BK1120) = 0, BL1120 > 0), BL1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BL1120) = 0, BM1120 > 0), BM1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BM1120) = 0, BN1120 > 0), BN1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BN1120) = 0, BO1120 > 0), BO1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BO1120) = 0, BP1120 > 0), BP1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BP1120) = 0, BQ1120 > 0), BQ1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BQ1120) = 0, BR1120 > 0), BR1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BR1120) = 0, BS1120 > 0), BS1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BS1120) = 0, BT1120 > 0), BT1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BT1120) = 0, BU1120 > 0), BU1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BU1120) = 0, BV1120 > 0), BV1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BV1120) = 0, BW1120 > 0), BW1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BW1120) = 0, BX1120 > 0), BX1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BX1120) = 0, BY1120 > 0), BY1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BY1120) = 0, BZ1120 > 0), BZ1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:BZ1120) = 0, CA1120 > 0), CA1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CA1120) = 0, CB1120 > 0), CB1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CB1120) = 0, CC1120 > 0), CC1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CC1120) = 0, CD1120 > 0), CD1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CD1120) = 0, CE1120 > 0), CE1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CE1120) = 0, CF1120 > 0), CF1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CF1120) = 0, CG1120 > 0), CG1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CG1120) = 0, CH1120 > 0), CH1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CH1120) = 0, CI1120 > 0), CI1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CI1120) = 0, CJ1120 > 0), CJ1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CJ1120) = 0, CK1120 > 0), CK1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CK1120) = 0, CL1120 > 0), CL1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CL1120) = 0, CM1120 > 0), CM1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CM1120) = 0, CN1120 > 0), CN1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CN1120) = 0, CO1120 > 0), CO1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CO1120) = 0, CP1120 > 0), CP1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CP1120) = 0, CQ1120 > 0), CQ1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CQ1120) = 0, CR1120 > 0), CR1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CR1120) = 0, CS1120 > 0), CS1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CS1120) = 0, CT1120 > 0), CT1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CT1120) = 0, CU1120 > 0), CU1120, 0)","v":0},{"$f":"IF(AND(SUM($I1120:CU1120) = 0, CV1120 > 0), CV1120, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J1122:CV1122)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J1121 / $F$800, $F1120 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K1121 / $F$800, $F1120 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW1121 / $F$800, $F1120 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F1122","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F1122","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J1125:CV1125)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I1125:I1125) < $F1124, MIN(J1120, $F1123, $F1124 - SUM($I1125:I1125)), 0)","v":0},{"$f":"IF(SUM($I1125:J1125) < $F1124, MIN(K1120, $F1123, $F1124 - SUM($I1125:J1125)), 0)","v":0},{"$f":"IF(SUM($I1125:K1125) < $F1124, MIN(L1120, $F1123, $F1124 - SUM($I1125:K1125)), 0)","v":0},{"$f":"IF(SUM($I1125:L1125) < $F1124, MIN(M1120, $F1123, $F1124 - SUM($I1125:L1125)), 0)","v":0},{"$f":"IF(SUM($I1125:M1125) < $F1124, MIN(N1120, $F1123, $F1124 - SUM($I1125:M1125)), 0)","v":0},{"$f":"IF(SUM($I1125:N1125) < $F1124, MIN(O1120, $F1123, $F1124 - SUM($I1125:N1125)), 0)","v":0},{"$f":"IF(SUM($I1125:O1125) < $F1124, MIN(P1120, $F1123, $F1124 - SUM($I1125:O1125)), 0)","v":0},{"$f":"IF(SUM($I1125:P1125) < $F1124, MIN(Q1120, $F1123, $F1124 - SUM($I1125:P1125)), 0)","v":0},{"$f":"IF(SUM($I1125:Q1125) < $F1124, MIN(R1120, $F1123, $F1124 - SUM($I1125:Q1125)), 0)","v":0},{"$f":"IF(SUM($I1125:R1125) < $F1124, MIN(S1120, $F1123, $F1124 - SUM($I1125:R1125)), 0)","v":0},{"$f":"IF(SUM($I1125:S1125) < $F1124, MIN(T1120, $F1123, $F1124 - SUM($I1125:S1125)), 0)","v":0},{"$f":"IF(SUM($I1125:T1125) < $F1124, MIN(U1120, $F1123, $F1124 - SUM($I1125:T1125)), 0)","v":0},{"$f":"IF(SUM($I1125:U1125) < $F1124, MIN(V1120, $F1123, $F1124 - SUM($I1125:U1125)), 0)","v":0},{"$f":"IF(SUM($I1125:V1125) < $F1124, MIN(W1120, $F1123, $F1124 - SUM($I1125:V1125)), 0)","v":0},{"$f":"IF(SUM($I1125:W1125) < $F1124, MIN(X1120, $F1123, $F1124 - SUM($I1125:W1125)), 0)","v":0},{"$f":"IF(SUM($I1125:X1125) < $F1124, MIN(Y1120, $F1123, $F1124 - SUM($I1125:X1125)), 0)","v":0},{"$f":"IF(SUM($I1125:Y1125) < $F1124, MIN(Z1120, $F1123, $F1124 - SUM($I1125:Y1125)), 0)","v":0},{"$f":"IF(SUM($I1125:Z1125) < $F1124, MIN(AA1120, $F1123, $F1124 - SUM($I1125:Z1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AA1125) < $F1124, MIN(AB1120, $F1123, $F1124 - SUM($I1125:AA1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AB1125) < $F1124, MIN(AC1120, $F1123, $F1124 - SUM($I1125:AB1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AC1125) < $F1124, MIN(AD1120, $F1123, $F1124 - SUM($I1125:AC1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AD1125) < $F1124, MIN(AE1120, $F1123, $F1124 - SUM($I1125:AD1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AE1125) < $F1124, MIN(AF1120, $F1123, $F1124 - SUM($I1125:AE1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AF1125) < $F1124, MIN(AG1120, $F1123, $F1124 - SUM($I1125:AF1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AG1125) < $F1124, MIN(AH1120, $F1123, $F1124 - SUM($I1125:AG1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AH1125) < $F1124, MIN(AI1120, $F1123, $F1124 - SUM($I1125:AH1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AI1125) < $F1124, MIN(AJ1120, $F1123, $F1124 - SUM($I1125:AI1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AJ1125) < $F1124, MIN(AK1120, $F1123, $F1124 - SUM($I1125:AJ1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AK1125) < $F1124, MIN(AL1120, $F1123, $F1124 - SUM($I1125:AK1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AL1125) < $F1124, MIN(AM1120, $F1123, $F1124 - SUM($I1125:AL1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AM1125) < $F1124, MIN(AN1120, $F1123, $F1124 - SUM($I1125:AM1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AN1125) < $F1124, MIN(AO1120, $F1123, $F1124 - SUM($I1125:AN1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AO1125) < $F1124, MIN(AP1120, $F1123, $F1124 - SUM($I1125:AO1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AP1125) < $F1124, MIN(AQ1120, $F1123, $F1124 - SUM($I1125:AP1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AQ1125) < $F1124, MIN(AR1120, $F1123, $F1124 - SUM($I1125:AQ1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AR1125) < $F1124, MIN(AS1120, $F1123, $F1124 - SUM($I1125:AR1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AS1125) < $F1124, MIN(AT1120, $F1123, $F1124 - SUM($I1125:AS1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AT1125) < $F1124, MIN(AU1120, $F1123, $F1124 - SUM($I1125:AT1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AU1125) < $F1124, MIN(AV1120, $F1123, $F1124 - SUM($I1125:AU1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AV1125) < $F1124, MIN(AW1120, $F1123, $F1124 - SUM($I1125:AV1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AW1125) < $F1124, MIN(AX1120, $F1123, $F1124 - SUM($I1125:AW1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AX1125) < $F1124, MIN(AY1120, $F1123, $F1124 - SUM($I1125:AX1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AY1125) < $F1124, MIN(AZ1120, $F1123, $F1124 - SUM($I1125:AY1125)), 0)","v":0},{"$f":"IF(SUM($I1125:AZ1125) < $F1124, MIN(BA1120, $F1123, $F1124 - SUM($I1125:AZ1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BA1125) < $F1124, MIN(BB1120, $F1123, $F1124 - SUM($I1125:BA1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BB1125) < $F1124, MIN(BC1120, $F1123, $F1124 - SUM($I1125:BB1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BC1125) < $F1124, MIN(BD1120, $F1123, $F1124 - SUM($I1125:BC1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BD1125) < $F1124, MIN(BE1120, $F1123, $F1124 - SUM($I1125:BD1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BE1125) < $F1124, MIN(BF1120, $F1123, $F1124 - SUM($I1125:BE1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BF1125) < $F1124, MIN(BG1120, $F1123, $F1124 - SUM($I1125:BF1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BG1125) < $F1124, MIN(BH1120, $F1123, $F1124 - SUM($I1125:BG1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BH1125) < $F1124, MIN(BI1120, $F1123, $F1124 - SUM($I1125:BH1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BI1125) < $F1124, MIN(BJ1120, $F1123, $F1124 - SUM($I1125:BI1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BJ1125) < $F1124, MIN(BK1120, $F1123, $F1124 - SUM($I1125:BJ1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BK1125) < $F1124, MIN(BL1120, $F1123, $F1124 - SUM($I1125:BK1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BL1125) < $F1124, MIN(BM1120, $F1123, $F1124 - SUM($I1125:BL1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BM1125) < $F1124, MIN(BN1120, $F1123, $F1124 - SUM($I1125:BM1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BN1125) < $F1124, MIN(BO1120, $F1123, $F1124 - SUM($I1125:BN1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BO1125) < $F1124, MIN(BP1120, $F1123, $F1124 - SUM($I1125:BO1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BP1125) < $F1124, MIN(BQ1120, $F1123, $F1124 - SUM($I1125:BP1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BQ1125) < $F1124, MIN(BR1120, $F1123, $F1124 - SUM($I1125:BQ1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BR1125) < $F1124, MIN(BS1120, $F1123, $F1124 - SUM($I1125:BR1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BS1125) < $F1124, MIN(BT1120, $F1123, $F1124 - SUM($I1125:BS1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BT1125) < $F1124, MIN(BU1120, $F1123, $F1124 - SUM($I1125:BT1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BU1125) < $F1124, MIN(BV1120, $F1123, $F1124 - SUM($I1125:BU1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BV1125) < $F1124, MIN(BW1120, $F1123, $F1124 - SUM($I1125:BV1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BW1125) < $F1124, MIN(BX1120, $F1123, $F1124 - SUM($I1125:BW1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BX1125) < $F1124, MIN(BY1120, $F1123, $F1124 - SUM($I1125:BX1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BY1125) < $F1124, MIN(BZ1120, $F1123, $F1124 - SUM($I1125:BY1125)), 0)","v":0},{"$f":"IF(SUM($I1125:BZ1125) < $F1124, MIN(CA1120, $F1123, $F1124 - SUM($I1125:BZ1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CA1125) < $F1124, MIN(CB1120, $F1123, $F1124 - SUM($I1125:CA1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CB1125) < $F1124, MIN(CC1120, $F1123, $F1124 - SUM($I1125:CB1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CC1125) < $F1124, MIN(CD1120, $F1123, $F1124 - SUM($I1125:CC1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CD1125) < $F1124, MIN(CE1120, $F1123, $F1124 - SUM($I1125:CD1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CE1125) < $F1124, MIN(CF1120, $F1123, $F1124 - SUM($I1125:CE1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CF1125) < $F1124, MIN(CG1120, $F1123, $F1124 - SUM($I1125:CF1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CG1125) < $F1124, MIN(CH1120, $F1123, $F1124 - SUM($I1125:CG1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CH1125) < $F1124, MIN(CI1120, $F1123, $F1124 - SUM($I1125:CH1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CI1125) < $F1124, MIN(CJ1120, $F1123, $F1124 - SUM($I1125:CI1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CJ1125) < $F1124, MIN(CK1120, $F1123, $F1124 - SUM($I1125:CJ1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CK1125) < $F1124, MIN(CL1120, $F1123, $F1124 - SUM($I1125:CK1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CL1125) < $F1124, MIN(CM1120, $F1123, $F1124 - SUM($I1125:CL1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CM1125) < $F1124, MIN(CN1120, $F1123, $F1124 - SUM($I1125:CM1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CN1125) < $F1124, MIN(CO1120, $F1123, $F1124 - SUM($I1125:CN1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CO1125) < $F1124, MIN(CP1120, $F1123, $F1124 - SUM($I1125:CO1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CP1125) < $F1124, MIN(CQ1120, $F1123, $F1124 - SUM($I1125:CP1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CQ1125) < $F1124, MIN(CR1120, $F1123, $F1124 - SUM($I1125:CQ1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CR1125) < $F1124, MIN(CS1120, $F1123, $F1124 - SUM($I1125:CR1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CS1125) < $F1124, MIN(CT1120, $F1123, $F1124 - SUM($I1125:CS1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CT1125) < $F1124, MIN(CU1120, $F1123, $F1124 - SUM($I1125:CT1125)), 0)","v":0},{"$f":"IF(SUM($I1125:CU1125) < $F1124, MIN(CV1120, $F1123, $F1124 - SUM($I1125:CU1125)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F1125 < F1124, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K1120:$CV1120) < $F1124, MIN(J1120, $F1124 - SUM($I1127:I1127), $F1124 - SUM(K1120:$CV1120)), MIN(($F1124 - SUM($I1127:I1127)) / COUNTIF(J1125:$CV1125, \">0\"), J1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(L1120:$CV1120) < $F1124, MIN(K1120, $F1124 - SUM($I1127:J1127), $F1124 - SUM(L1120:$CV1120)), MIN(($F1124 - SUM($I1127:J1127)) / COUNTIF(K1125:$CV1125, \">0\"), K1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(M1120:$CV1120) < $F1124, MIN(L1120, $F1124 - SUM($I1127:K1127), $F1124 - SUM(M1120:$CV1120)), MIN(($F1124 - SUM($I1127:K1127)) / COUNTIF(L1125:$CV1125, \">0\"), L1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(N1120:$CV1120) < $F1124, MIN(M1120, $F1124 - SUM($I1127:L1127), $F1124 - SUM(N1120:$CV1120)), MIN(($F1124 - SUM($I1127:L1127)) / COUNTIF(M1125:$CV1125, \">0\"), M1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(O1120:$CV1120) < $F1124, MIN(N1120, $F1124 - SUM($I1127:M1127), $F1124 - SUM(O1120:$CV1120)), MIN(($F1124 - SUM($I1127:M1127)) / COUNTIF(N1125:$CV1125, \">0\"), N1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(P1120:$CV1120) < $F1124, MIN(O1120, $F1124 - SUM($I1127:N1127), $F1124 - SUM(P1120:$CV1120)), MIN(($F1124 - SUM($I1127:N1127)) / COUNTIF(O1125:$CV1125, \">0\"), O1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q1120:$CV1120) < $F1124, MIN(P1120, $F1124 - SUM($I1127:O1127), $F1124 - SUM(Q1120:$CV1120)), MIN(($F1124 - SUM($I1127:O1127)) / COUNTIF(P1125:$CV1125, \">0\"), P1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(R1120:$CV1120) < $F1124, MIN(Q1120, $F1124 - SUM($I1127:P1127), $F1124 - SUM(R1120:$CV1120)), MIN(($F1124 - SUM($I1127:P1127)) / COUNTIF(Q1125:$CV1125, \">0\"), Q1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(S1120:$CV1120) < $F1124, MIN(R1120, $F1124 - SUM($I1127:Q1127), $F1124 - SUM(S1120:$CV1120)), MIN(($F1124 - SUM($I1127:Q1127)) / COUNTIF(R1125:$CV1125, \">0\"), R1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(T1120:$CV1120) < $F1124, MIN(S1120, $F1124 - SUM($I1127:R1127), $F1124 - SUM(T1120:$CV1120)), MIN(($F1124 - SUM($I1127:R1127)) / COUNTIF(S1125:$CV1125, \">0\"), S1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(U1120:$CV1120) < $F1124, MIN(T1120, $F1124 - SUM($I1127:S1127), $F1124 - SUM(U1120:$CV1120)), MIN(($F1124 - SUM($I1127:S1127)) / COUNTIF(T1125:$CV1125, \">0\"), T1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(V1120:$CV1120) < $F1124, MIN(U1120, $F1124 - SUM($I1127:T1127), $F1124 - SUM(V1120:$CV1120)), MIN(($F1124 - SUM($I1127:T1127)) / COUNTIF(U1125:$CV1125, \">0\"), U1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(W1120:$CV1120) < $F1124, MIN(V1120, $F1124 - SUM($I1127:U1127), $F1124 - SUM(W1120:$CV1120)), MIN(($F1124 - SUM($I1127:U1127)) / COUNTIF(V1125:$CV1125, \">0\"), V1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(X1120:$CV1120) < $F1124, MIN(W1120, $F1124 - SUM($I1127:V1127), $F1124 - SUM(X1120:$CV1120)), MIN(($F1124 - SUM($I1127:V1127)) / COUNTIF(W1125:$CV1125, \">0\"), W1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y1120:$CV1120) < $F1124, MIN(X1120, $F1124 - SUM($I1127:W1127), $F1124 - SUM(Y1120:$CV1120)), MIN(($F1124 - SUM($I1127:W1127)) / COUNTIF(X1125:$CV1125, \">0\"), X1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z1120:$CV1120) < $F1124, MIN(Y1120, $F1124 - SUM($I1127:X1127), $F1124 - SUM(Z1120:$CV1120)), MIN(($F1124 - SUM($I1127:X1127)) / COUNTIF(Y1125:$CV1125, \">0\"), Y1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA1120:$CV1120) < $F1124, MIN(Z1120, $F1124 - SUM($I1127:Y1127), $F1124 - SUM(AA1120:$CV1120)), MIN(($F1124 - SUM($I1127:Y1127)) / COUNTIF(Z1125:$CV1125, \">0\"), Z1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB1120:$CV1120) < $F1124, MIN(AA1120, $F1124 - SUM($I1127:Z1127), $F1124 - SUM(AB1120:$CV1120)), MIN(($F1124 - SUM($I1127:Z1127)) / COUNTIF(AA1125:$CV1125, \">0\"), AA1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC1120:$CV1120) < $F1124, MIN(AB1120, $F1124 - SUM($I1127:AA1127), $F1124 - SUM(AC1120:$CV1120)), MIN(($F1124 - SUM($I1127:AA1127)) / COUNTIF(AB1125:$CV1125, \">0\"), AB1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD1120:$CV1120) < $F1124, MIN(AC1120, $F1124 - SUM($I1127:AB1127), $F1124 - SUM(AD1120:$CV1120)), MIN(($F1124 - SUM($I1127:AB1127)) / COUNTIF(AC1125:$CV1125, \">0\"), AC1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE1120:$CV1120) < $F1124, MIN(AD1120, $F1124 - SUM($I1127:AC1127), $F1124 - SUM(AE1120:$CV1120)), MIN(($F1124 - SUM($I1127:AC1127)) / COUNTIF(AD1125:$CV1125, \">0\"), AD1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF1120:$CV1120) < $F1124, MIN(AE1120, $F1124 - SUM($I1127:AD1127), $F1124 - SUM(AF1120:$CV1120)), MIN(($F1124 - SUM($I1127:AD1127)) / COUNTIF(AE1125:$CV1125, \">0\"), AE1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG1120:$CV1120) < $F1124, MIN(AF1120, $F1124 - SUM($I1127:AE1127), $F1124 - SUM(AG1120:$CV1120)), MIN(($F1124 - SUM($I1127:AE1127)) / COUNTIF(AF1125:$CV1125, \">0\"), AF1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH1120:$CV1120) < $F1124, MIN(AG1120, $F1124 - SUM($I1127:AF1127), $F1124 - SUM(AH1120:$CV1120)), MIN(($F1124 - SUM($I1127:AF1127)) / COUNTIF(AG1125:$CV1125, \">0\"), AG1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI1120:$CV1120) < $F1124, MIN(AH1120, $F1124 - SUM($I1127:AG1127), $F1124 - SUM(AI1120:$CV1120)), MIN(($F1124 - SUM($I1127:AG1127)) / COUNTIF(AH1125:$CV1125, \">0\"), AH1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ1120:$CV1120) < $F1124, MIN(AI1120, $F1124 - SUM($I1127:AH1127), $F1124 - SUM(AJ1120:$CV1120)), MIN(($F1124 - SUM($I1127:AH1127)) / COUNTIF(AI1125:$CV1125, \">0\"), AI1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK1120:$CV1120) < $F1124, MIN(AJ1120, $F1124 - SUM($I1127:AI1127), $F1124 - SUM(AK1120:$CV1120)), MIN(($F1124 - SUM($I1127:AI1127)) / COUNTIF(AJ1125:$CV1125, \">0\"), AJ1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL1120:$CV1120) < $F1124, MIN(AK1120, $F1124 - SUM($I1127:AJ1127), $F1124 - SUM(AL1120:$CV1120)), MIN(($F1124 - SUM($I1127:AJ1127)) / COUNTIF(AK1125:$CV1125, \">0\"), AK1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM1120:$CV1120) < $F1124, MIN(AL1120, $F1124 - SUM($I1127:AK1127), $F1124 - SUM(AM1120:$CV1120)), MIN(($F1124 - SUM($I1127:AK1127)) / COUNTIF(AL1125:$CV1125, \">0\"), AL1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN1120:$CV1120) < $F1124, MIN(AM1120, $F1124 - SUM($I1127:AL1127), $F1124 - SUM(AN1120:$CV1120)), MIN(($F1124 - SUM($I1127:AL1127)) / COUNTIF(AM1125:$CV1125, \">0\"), AM1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO1120:$CV1120) < $F1124, MIN(AN1120, $F1124 - SUM($I1127:AM1127), $F1124 - SUM(AO1120:$CV1120)), MIN(($F1124 - SUM($I1127:AM1127)) / COUNTIF(AN1125:$CV1125, \">0\"), AN1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP1120:$CV1120) < $F1124, MIN(AO1120, $F1124 - SUM($I1127:AN1127), $F1124 - SUM(AP1120:$CV1120)), MIN(($F1124 - SUM($I1127:AN1127)) / COUNTIF(AO1125:$CV1125, \">0\"), AO1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ1120:$CV1120) < $F1124, MIN(AP1120, $F1124 - SUM($I1127:AO1127), $F1124 - SUM(AQ1120:$CV1120)), MIN(($F1124 - SUM($I1127:AO1127)) / COUNTIF(AP1125:$CV1125, \">0\"), AP1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR1120:$CV1120) < $F1124, MIN(AQ1120, $F1124 - SUM($I1127:AP1127), $F1124 - SUM(AR1120:$CV1120)), MIN(($F1124 - SUM($I1127:AP1127)) / COUNTIF(AQ1125:$CV1125, \">0\"), AQ1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS1120:$CV1120) < $F1124, MIN(AR1120, $F1124 - SUM($I1127:AQ1127), $F1124 - SUM(AS1120:$CV1120)), MIN(($F1124 - SUM($I1127:AQ1127)) / COUNTIF(AR1125:$CV1125, \">0\"), AR1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT1120:$CV1120) < $F1124, MIN(AS1120, $F1124 - SUM($I1127:AR1127), $F1124 - SUM(AT1120:$CV1120)), MIN(($F1124 - SUM($I1127:AR1127)) / COUNTIF(AS1125:$CV1125, \">0\"), AS1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU1120:$CV1120) < $F1124, MIN(AT1120, $F1124 - SUM($I1127:AS1127), $F1124 - SUM(AU1120:$CV1120)), MIN(($F1124 - SUM($I1127:AS1127)) / COUNTIF(AT1125:$CV1125, \">0\"), AT1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV1120:$CV1120) < $F1124, MIN(AU1120, $F1124 - SUM($I1127:AT1127), $F1124 - SUM(AV1120:$CV1120)), MIN(($F1124 - SUM($I1127:AT1127)) / COUNTIF(AU1125:$CV1125, \">0\"), AU1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW1120:$CV1120) < $F1124, MIN(AV1120, $F1124 - SUM($I1127:AU1127), $F1124 - SUM(AW1120:$CV1120)), MIN(($F1124 - SUM($I1127:AU1127)) / COUNTIF(AV1125:$CV1125, \">0\"), AV1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX1120:$CV1120) < $F1124, MIN(AW1120, $F1124 - SUM($I1127:AV1127), $F1124 - SUM(AX1120:$CV1120)), MIN(($F1124 - SUM($I1127:AV1127)) / COUNTIF(AW1125:$CV1125, \">0\"), AW1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY1120:$CV1120) < $F1124, MIN(AX1120, $F1124 - SUM($I1127:AW1127), $F1124 - SUM(AY1120:$CV1120)), MIN(($F1124 - SUM($I1127:AW1127)) / COUNTIF(AX1125:$CV1125, \">0\"), AX1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ1120:$CV1120) < $F1124, MIN(AY1120, $F1124 - SUM($I1127:AX1127), $F1124 - SUM(AZ1120:$CV1120)), MIN(($F1124 - SUM($I1127:AX1127)) / COUNTIF(AY1125:$CV1125, \">0\"), AY1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA1120:$CV1120) < $F1124, MIN(AZ1120, $F1124 - SUM($I1127:AY1127), $F1124 - SUM(BA1120:$CV1120)), MIN(($F1124 - SUM($I1127:AY1127)) / COUNTIF(AZ1125:$CV1125, \">0\"), AZ1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB1120:$CV1120) < $F1124, MIN(BA1120, $F1124 - SUM($I1127:AZ1127), $F1124 - SUM(BB1120:$CV1120)), MIN(($F1124 - SUM($I1127:AZ1127)) / COUNTIF(BA1125:$CV1125, \">0\"), BA1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC1120:$CV1120) < $F1124, MIN(BB1120, $F1124 - SUM($I1127:BA1127), $F1124 - SUM(BC1120:$CV1120)), MIN(($F1124 - SUM($I1127:BA1127)) / COUNTIF(BB1125:$CV1125, \">0\"), BB1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD1120:$CV1120) < $F1124, MIN(BC1120, $F1124 - SUM($I1127:BB1127), $F1124 - SUM(BD1120:$CV1120)), MIN(($F1124 - SUM($I1127:BB1127)) / COUNTIF(BC1125:$CV1125, \">0\"), BC1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE1120:$CV1120) < $F1124, MIN(BD1120, $F1124 - SUM($I1127:BC1127), $F1124 - SUM(BE1120:$CV1120)), MIN(($F1124 - SUM($I1127:BC1127)) / COUNTIF(BD1125:$CV1125, \">0\"), BD1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF1120:$CV1120) < $F1124, MIN(BE1120, $F1124 - SUM($I1127:BD1127), $F1124 - SUM(BF1120:$CV1120)), MIN(($F1124 - SUM($I1127:BD1127)) / COUNTIF(BE1125:$CV1125, \">0\"), BE1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG1120:$CV1120) < $F1124, MIN(BF1120, $F1124 - SUM($I1127:BE1127), $F1124 - SUM(BG1120:$CV1120)), MIN(($F1124 - SUM($I1127:BE1127)) / COUNTIF(BF1125:$CV1125, \">0\"), BF1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH1120:$CV1120) < $F1124, MIN(BG1120, $F1124 - SUM($I1127:BF1127), $F1124 - SUM(BH1120:$CV1120)), MIN(($F1124 - SUM($I1127:BF1127)) / COUNTIF(BG1125:$CV1125, \">0\"), BG1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI1120:$CV1120) < $F1124, MIN(BH1120, $F1124 - SUM($I1127:BG1127), $F1124 - SUM(BI1120:$CV1120)), MIN(($F1124 - SUM($I1127:BG1127)) / COUNTIF(BH1125:$CV1125, \">0\"), BH1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ1120:$CV1120) < $F1124, MIN(BI1120, $F1124 - SUM($I1127:BH1127), $F1124 - SUM(BJ1120:$CV1120)), MIN(($F1124 - SUM($I1127:BH1127)) / COUNTIF(BI1125:$CV1125, \">0\"), BI1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK1120:$CV1120) < $F1124, MIN(BJ1120, $F1124 - SUM($I1127:BI1127), $F1124 - SUM(BK1120:$CV1120)), MIN(($F1124 - SUM($I1127:BI1127)) / COUNTIF(BJ1125:$CV1125, \">0\"), BJ1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL1120:$CV1120) < $F1124, MIN(BK1120, $F1124 - SUM($I1127:BJ1127), $F1124 - SUM(BL1120:$CV1120)), MIN(($F1124 - SUM($I1127:BJ1127)) / COUNTIF(BK1125:$CV1125, \">0\"), BK1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM1120:$CV1120) < $F1124, MIN(BL1120, $F1124 - SUM($I1127:BK1127), $F1124 - SUM(BM1120:$CV1120)), MIN(($F1124 - SUM($I1127:BK1127)) / COUNTIF(BL1125:$CV1125, \">0\"), BL1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN1120:$CV1120) < $F1124, MIN(BM1120, $F1124 - SUM($I1127:BL1127), $F1124 - SUM(BN1120:$CV1120)), MIN(($F1124 - SUM($I1127:BL1127)) / COUNTIF(BM1125:$CV1125, \">0\"), BM1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO1120:$CV1120) < $F1124, MIN(BN1120, $F1124 - SUM($I1127:BM1127), $F1124 - SUM(BO1120:$CV1120)), MIN(($F1124 - SUM($I1127:BM1127)) / COUNTIF(BN1125:$CV1125, \">0\"), BN1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP1120:$CV1120) < $F1124, MIN(BO1120, $F1124 - SUM($I1127:BN1127), $F1124 - SUM(BP1120:$CV1120)), MIN(($F1124 - SUM($I1127:BN1127)) / COUNTIF(BO1125:$CV1125, \">0\"), BO1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ1120:$CV1120) < $F1124, MIN(BP1120, $F1124 - SUM($I1127:BO1127), $F1124 - SUM(BQ1120:$CV1120)), MIN(($F1124 - SUM($I1127:BO1127)) / COUNTIF(BP1125:$CV1125, \">0\"), BP1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR1120:$CV1120) < $F1124, MIN(BQ1120, $F1124 - SUM($I1127:BP1127), $F1124 - SUM(BR1120:$CV1120)), MIN(($F1124 - SUM($I1127:BP1127)) / COUNTIF(BQ1125:$CV1125, \">0\"), BQ1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS1120:$CV1120) < $F1124, MIN(BR1120, $F1124 - SUM($I1127:BQ1127), $F1124 - SUM(BS1120:$CV1120)), MIN(($F1124 - SUM($I1127:BQ1127)) / COUNTIF(BR1125:$CV1125, \">0\"), BR1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT1120:$CV1120) < $F1124, MIN(BS1120, $F1124 - SUM($I1127:BR1127), $F1124 - SUM(BT1120:$CV1120)), MIN(($F1124 - SUM($I1127:BR1127)) / COUNTIF(BS1125:$CV1125, \">0\"), BS1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU1120:$CV1120) < $F1124, MIN(BT1120, $F1124 - SUM($I1127:BS1127), $F1124 - SUM(BU1120:$CV1120)), MIN(($F1124 - SUM($I1127:BS1127)) / COUNTIF(BT1125:$CV1125, \">0\"), BT1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV1120:$CV1120) < $F1124, MIN(BU1120, $F1124 - SUM($I1127:BT1127), $F1124 - SUM(BV1120:$CV1120)), MIN(($F1124 - SUM($I1127:BT1127)) / COUNTIF(BU1125:$CV1125, \">0\"), BU1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW1120:$CV1120) < $F1124, MIN(BV1120, $F1124 - SUM($I1127:BU1127), $F1124 - SUM(BW1120:$CV1120)), MIN(($F1124 - SUM($I1127:BU1127)) / COUNTIF(BV1125:$CV1125, \">0\"), BV1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX1120:$CV1120) < $F1124, MIN(BW1120, $F1124 - SUM($I1127:BV1127), $F1124 - SUM(BX1120:$CV1120)), MIN(($F1124 - SUM($I1127:BV1127)) / COUNTIF(BW1125:$CV1125, \">0\"), BW1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY1120:$CV1120) < $F1124, MIN(BX1120, $F1124 - SUM($I1127:BW1127), $F1124 - SUM(BY1120:$CV1120)), MIN(($F1124 - SUM($I1127:BW1127)) / COUNTIF(BX1125:$CV1125, \">0\"), BX1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ1120:$CV1120) < $F1124, MIN(BY1120, $F1124 - SUM($I1127:BX1127), $F1124 - SUM(BZ1120:$CV1120)), MIN(($F1124 - SUM($I1127:BX1127)) / COUNTIF(BY1125:$CV1125, \">0\"), BY1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA1120:$CV1120) < $F1124, MIN(BZ1120, $F1124 - SUM($I1127:BY1127), $F1124 - SUM(CA1120:$CV1120)), MIN(($F1124 - SUM($I1127:BY1127)) / COUNTIF(BZ1125:$CV1125, \">0\"), BZ1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB1120:$CV1120) < $F1124, MIN(CA1120, $F1124 - SUM($I1127:BZ1127), $F1124 - SUM(CB1120:$CV1120)), MIN(($F1124 - SUM($I1127:BZ1127)) / COUNTIF(CA1125:$CV1125, \">0\"), CA1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC1120:$CV1120) < $F1124, MIN(CB1120, $F1124 - SUM($I1127:CA1127), $F1124 - SUM(CC1120:$CV1120)), MIN(($F1124 - SUM($I1127:CA1127)) / COUNTIF(CB1125:$CV1125, \">0\"), CB1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD1120:$CV1120) < $F1124, MIN(CC1120, $F1124 - SUM($I1127:CB1127), $F1124 - SUM(CD1120:$CV1120)), MIN(($F1124 - SUM($I1127:CB1127)) / COUNTIF(CC1125:$CV1125, \">0\"), CC1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE1120:$CV1120) < $F1124, MIN(CD1120, $F1124 - SUM($I1127:CC1127), $F1124 - SUM(CE1120:$CV1120)), MIN(($F1124 - SUM($I1127:CC1127)) / COUNTIF(CD1125:$CV1125, \">0\"), CD1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF1120:$CV1120) < $F1124, MIN(CE1120, $F1124 - SUM($I1127:CD1127), $F1124 - SUM(CF1120:$CV1120)), MIN(($F1124 - SUM($I1127:CD1127)) / COUNTIF(CE1125:$CV1125, \">0\"), CE1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG1120:$CV1120) < $F1124, MIN(CF1120, $F1124 - SUM($I1127:CE1127), $F1124 - SUM(CG1120:$CV1120)), MIN(($F1124 - SUM($I1127:CE1127)) / COUNTIF(CF1125:$CV1125, \">0\"), CF1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH1120:$CV1120) < $F1124, MIN(CG1120, $F1124 - SUM($I1127:CF1127), $F1124 - SUM(CH1120:$CV1120)), MIN(($F1124 - SUM($I1127:CF1127)) / COUNTIF(CG1125:$CV1125, \">0\"), CG1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI1120:$CV1120) < $F1124, MIN(CH1120, $F1124 - SUM($I1127:CG1127), $F1124 - SUM(CI1120:$CV1120)), MIN(($F1124 - SUM($I1127:CG1127)) / COUNTIF(CH1125:$CV1125, \">0\"), CH1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ1120:$CV1120) < $F1124, MIN(CI1120, $F1124 - SUM($I1127:CH1127), $F1124 - SUM(CJ1120:$CV1120)), MIN(($F1124 - SUM($I1127:CH1127)) / COUNTIF(CI1125:$CV1125, \">0\"), CI1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK1120:$CV1120) < $F1124, MIN(CJ1120, $F1124 - SUM($I1127:CI1127), $F1124 - SUM(CK1120:$CV1120)), MIN(($F1124 - SUM($I1127:CI1127)) / COUNTIF(CJ1125:$CV1125, \">0\"), CJ1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL1120:$CV1120) < $F1124, MIN(CK1120, $F1124 - SUM($I1127:CJ1127), $F1124 - SUM(CL1120:$CV1120)), MIN(($F1124 - SUM($I1127:CJ1127)) / COUNTIF(CK1125:$CV1125, \">0\"), CK1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM1120:$CV1120) < $F1124, MIN(CL1120, $F1124 - SUM($I1127:CK1127), $F1124 - SUM(CM1120:$CV1120)), MIN(($F1124 - SUM($I1127:CK1127)) / COUNTIF(CL1125:$CV1125, \">0\"), CL1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN1120:$CV1120) < $F1124, MIN(CM1120, $F1124 - SUM($I1127:CL1127), $F1124 - SUM(CN1120:$CV1120)), MIN(($F1124 - SUM($I1127:CL1127)) / COUNTIF(CM1125:$CV1125, \">0\"), CM1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO1120:$CV1120) < $F1124, MIN(CN1120, $F1124 - SUM($I1127:CM1127), $F1124 - SUM(CO1120:$CV1120)), MIN(($F1124 - SUM($I1127:CM1127)) / COUNTIF(CN1125:$CV1125, \">0\"), CN1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP1120:$CV1120) < $F1124, MIN(CO1120, $F1124 - SUM($I1127:CN1127), $F1124 - SUM(CP1120:$CV1120)), MIN(($F1124 - SUM($I1127:CN1127)) / COUNTIF(CO1125:$CV1125, \">0\"), CO1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ1120:$CV1120) < $F1124, MIN(CP1120, $F1124 - SUM($I1127:CO1127), $F1124 - SUM(CQ1120:$CV1120)), MIN(($F1124 - SUM($I1127:CO1127)) / COUNTIF(CP1125:$CV1125, \">0\"), CP1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR1120:$CV1120) < $F1124, MIN(CQ1120, $F1124 - SUM($I1127:CP1127), $F1124 - SUM(CR1120:$CV1120)), MIN(($F1124 - SUM($I1127:CP1127)) / COUNTIF(CQ1125:$CV1125, \">0\"), CQ1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS1120:$CV1120) < $F1124, MIN(CR1120, $F1124 - SUM($I1127:CQ1127), $F1124 - SUM(CS1120:$CV1120)), MIN(($F1124 - SUM($I1127:CQ1127)) / COUNTIF(CR1125:$CV1125, \">0\"), CR1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT1120:$CV1120) < $F1124, MIN(CS1120, $F1124 - SUM($I1127:CR1127), $F1124 - SUM(CT1120:$CV1120)), MIN(($F1124 - SUM($I1127:CR1127)) / COUNTIF(CS1125:$CV1125, \">0\"), CS1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU1120:$CV1120) < $F1124, MIN(CT1120, $F1124 - SUM($I1127:CS1127), $F1124 - SUM(CU1120:$CV1120)), MIN(($F1124 - SUM($I1127:CS1127)) / COUNTIF(CT1125:$CV1125, \">0\"), CT1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV1120:$CV1120) < $F1124, MIN(CU1120, $F1124 - SUM($I1127:CT1127), $F1124 - SUM(CV1120:$CV1120)), MIN(($F1124 - SUM($I1127:CT1127)) / COUNTIF(CU1125:$CV1125, \">0\"), CU1120)) * $F1126, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV1120:CV1120) < $F1124, MIN(CV1120, $F1124 - SUM($I1127:CU1127), $F1124 - SUM($CV1120:CV1120)), MIN(($F1124 - SUM($I1127:CU1127)) / COUNTIF(CV1125:$CV1125, \">0\"), CV1120)) * $F1126, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J1128:CV1128)","v":0},"mmcf",null,null,{"$f":"IF($F1126 = 0, J1125, J1127)","v":0},{"$f":"IF($F1126 = 0, K1125, K1127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1126 = 0, BW1125, BW1127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J1128 > 0, $F1122, 0)","v":0},{"$f":"IF(K1128 > 0, $F1122, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW1128 > 0, $F1122, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 28"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J1132:CV1132)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972 - J984 - J996 - J1008 - J1020 - J1032 - J1044 - J1056 - J1068 - J1080 - J1092 - J1104 - J1116 - J1128, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972 - K984 - K996 - K1008 - K1020 - K1032 - K1044 - K1056 - K1068 - K1080 - K1092 - K1104 - K1116 - K1128, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972 - BW984 - BW996 - BW1008 - BW1020 - BW1032 - BW1044 - BW1056 - BW1068 - BW1080 - BW1092 - BW1104 - BW1116 - BW1128, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J1133:CV1133)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I1132:I1132) = 0, J1132 > 0), J1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:J1132) = 0, K1132 > 0), K1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:K1132) = 0, L1132 > 0), L1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:L1132) = 0, M1132 > 0), M1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:M1132) = 0, N1132 > 0), N1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:N1132) = 0, O1132 > 0), O1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:O1132) = 0, P1132 > 0), P1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:P1132) = 0, Q1132 > 0), Q1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:Q1132) = 0, R1132 > 0), R1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:R1132) = 0, S1132 > 0), S1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:S1132) = 0, T1132 > 0), T1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:T1132) = 0, U1132 > 0), U1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:U1132) = 0, V1132 > 0), V1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:V1132) = 0, W1132 > 0), W1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:W1132) = 0, X1132 > 0), X1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:X1132) = 0, Y1132 > 0), Y1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:Y1132) = 0, Z1132 > 0), Z1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:Z1132) = 0, AA1132 > 0), AA1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AA1132) = 0, AB1132 > 0), AB1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AB1132) = 0, AC1132 > 0), AC1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AC1132) = 0, AD1132 > 0), AD1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AD1132) = 0, AE1132 > 0), AE1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AE1132) = 0, AF1132 > 0), AF1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AF1132) = 0, AG1132 > 0), AG1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AG1132) = 0, AH1132 > 0), AH1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AH1132) = 0, AI1132 > 0), AI1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AI1132) = 0, AJ1132 > 0), AJ1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AJ1132) = 0, AK1132 > 0), AK1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AK1132) = 0, AL1132 > 0), AL1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AL1132) = 0, AM1132 > 0), AM1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AM1132) = 0, AN1132 > 0), AN1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AN1132) = 0, AO1132 > 0), AO1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AO1132) = 0, AP1132 > 0), AP1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AP1132) = 0, AQ1132 > 0), AQ1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AQ1132) = 0, AR1132 > 0), AR1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AR1132) = 0, AS1132 > 0), AS1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AS1132) = 0, AT1132 > 0), AT1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AT1132) = 0, AU1132 > 0), AU1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AU1132) = 0, AV1132 > 0), AV1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AV1132) = 0, AW1132 > 0), AW1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AW1132) = 0, AX1132 > 0), AX1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AX1132) = 0, AY1132 > 0), AY1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AY1132) = 0, AZ1132 > 0), AZ1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:AZ1132) = 0, BA1132 > 0), BA1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BA1132) = 0, BB1132 > 0), BB1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BB1132) = 0, BC1132 > 0), BC1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BC1132) = 0, BD1132 > 0), BD1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BD1132) = 0, BE1132 > 0), BE1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BE1132) = 0, BF1132 > 0), BF1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BF1132) = 0, BG1132 > 0), BG1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BG1132) = 0, BH1132 > 0), BH1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BH1132) = 0, BI1132 > 0), BI1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BI1132) = 0, BJ1132 > 0), BJ1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BJ1132) = 0, BK1132 > 0), BK1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BK1132) = 0, BL1132 > 0), BL1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BL1132) = 0, BM1132 > 0), BM1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BM1132) = 0, BN1132 > 0), BN1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BN1132) = 0, BO1132 > 0), BO1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BO1132) = 0, BP1132 > 0), BP1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BP1132) = 0, BQ1132 > 0), BQ1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BQ1132) = 0, BR1132 > 0), BR1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BR1132) = 0, BS1132 > 0), BS1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BS1132) = 0, BT1132 > 0), BT1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BT1132) = 0, BU1132 > 0), BU1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BU1132) = 0, BV1132 > 0), BV1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BV1132) = 0, BW1132 > 0), BW1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BW1132) = 0, BX1132 > 0), BX1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BX1132) = 0, BY1132 > 0), BY1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BY1132) = 0, BZ1132 > 0), BZ1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:BZ1132) = 0, CA1132 > 0), CA1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CA1132) = 0, CB1132 > 0), CB1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CB1132) = 0, CC1132 > 0), CC1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CC1132) = 0, CD1132 > 0), CD1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CD1132) = 0, CE1132 > 0), CE1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CE1132) = 0, CF1132 > 0), CF1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CF1132) = 0, CG1132 > 0), CG1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CG1132) = 0, CH1132 > 0), CH1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CH1132) = 0, CI1132 > 0), CI1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CI1132) = 0, CJ1132 > 0), CJ1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CJ1132) = 0, CK1132 > 0), CK1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CK1132) = 0, CL1132 > 0), CL1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CL1132) = 0, CM1132 > 0), CM1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CM1132) = 0, CN1132 > 0), CN1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CN1132) = 0, CO1132 > 0), CO1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CO1132) = 0, CP1132 > 0), CP1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CP1132) = 0, CQ1132 > 0), CQ1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CQ1132) = 0, CR1132 > 0), CR1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CR1132) = 0, CS1132 > 0), CS1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CS1132) = 0, CT1132 > 0), CT1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CT1132) = 0, CU1132 > 0), CU1132, 0)","v":0},{"$f":"IF(AND(SUM($I1132:CU1132) = 0, CV1132 > 0), CV1132, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J1134:CV1134)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J1133 / $F$800, $F1132 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K1133 / $F$800, $F1132 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW1133 / $F$800, $F1132 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F1134","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F1134","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J1137:CV1137)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I1137:I1137) < $F1136, MIN(J1132, $F1135, $F1136 - SUM($I1137:I1137)), 0)","v":0},{"$f":"IF(SUM($I1137:J1137) < $F1136, MIN(K1132, $F1135, $F1136 - SUM($I1137:J1137)), 0)","v":0},{"$f":"IF(SUM($I1137:K1137) < $F1136, MIN(L1132, $F1135, $F1136 - SUM($I1137:K1137)), 0)","v":0},{"$f":"IF(SUM($I1137:L1137) < $F1136, MIN(M1132, $F1135, $F1136 - SUM($I1137:L1137)), 0)","v":0},{"$f":"IF(SUM($I1137:M1137) < $F1136, MIN(N1132, $F1135, $F1136 - SUM($I1137:M1137)), 0)","v":0},{"$f":"IF(SUM($I1137:N1137) < $F1136, MIN(O1132, $F1135, $F1136 - SUM($I1137:N1137)), 0)","v":0},{"$f":"IF(SUM($I1137:O1137) < $F1136, MIN(P1132, $F1135, $F1136 - SUM($I1137:O1137)), 0)","v":0},{"$f":"IF(SUM($I1137:P1137) < $F1136, MIN(Q1132, $F1135, $F1136 - SUM($I1137:P1137)), 0)","v":0},{"$f":"IF(SUM($I1137:Q1137) < $F1136, MIN(R1132, $F1135, $F1136 - SUM($I1137:Q1137)), 0)","v":0},{"$f":"IF(SUM($I1137:R1137) < $F1136, MIN(S1132, $F1135, $F1136 - SUM($I1137:R1137)), 0)","v":0},{"$f":"IF(SUM($I1137:S1137) < $F1136, MIN(T1132, $F1135, $F1136 - SUM($I1137:S1137)), 0)","v":0},{"$f":"IF(SUM($I1137:T1137) < $F1136, MIN(U1132, $F1135, $F1136 - SUM($I1137:T1137)), 0)","v":0},{"$f":"IF(SUM($I1137:U1137) < $F1136, MIN(V1132, $F1135, $F1136 - SUM($I1137:U1137)), 0)","v":0},{"$f":"IF(SUM($I1137:V1137) < $F1136, MIN(W1132, $F1135, $F1136 - SUM($I1137:V1137)), 0)","v":0},{"$f":"IF(SUM($I1137:W1137) < $F1136, MIN(X1132, $F1135, $F1136 - SUM($I1137:W1137)), 0)","v":0},{"$f":"IF(SUM($I1137:X1137) < $F1136, MIN(Y1132, $F1135, $F1136 - SUM($I1137:X1137)), 0)","v":0},{"$f":"IF(SUM($I1137:Y1137) < $F1136, MIN(Z1132, $F1135, $F1136 - SUM($I1137:Y1137)), 0)","v":0},{"$f":"IF(SUM($I1137:Z1137) < $F1136, MIN(AA1132, $F1135, $F1136 - SUM($I1137:Z1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AA1137) < $F1136, MIN(AB1132, $F1135, $F1136 - SUM($I1137:AA1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AB1137) < $F1136, MIN(AC1132, $F1135, $F1136 - SUM($I1137:AB1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AC1137) < $F1136, MIN(AD1132, $F1135, $F1136 - SUM($I1137:AC1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AD1137) < $F1136, MIN(AE1132, $F1135, $F1136 - SUM($I1137:AD1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AE1137) < $F1136, MIN(AF1132, $F1135, $F1136 - SUM($I1137:AE1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AF1137) < $F1136, MIN(AG1132, $F1135, $F1136 - SUM($I1137:AF1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AG1137) < $F1136, MIN(AH1132, $F1135, $F1136 - SUM($I1137:AG1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AH1137) < $F1136, MIN(AI1132, $F1135, $F1136 - SUM($I1137:AH1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AI1137) < $F1136, MIN(AJ1132, $F1135, $F1136 - SUM($I1137:AI1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AJ1137) < $F1136, MIN(AK1132, $F1135, $F1136 - SUM($I1137:AJ1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AK1137) < $F1136, MIN(AL1132, $F1135, $F1136 - SUM($I1137:AK1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AL1137) < $F1136, MIN(AM1132, $F1135, $F1136 - SUM($I1137:AL1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AM1137) < $F1136, MIN(AN1132, $F1135, $F1136 - SUM($I1137:AM1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AN1137) < $F1136, MIN(AO1132, $F1135, $F1136 - SUM($I1137:AN1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AO1137) < $F1136, MIN(AP1132, $F1135, $F1136 - SUM($I1137:AO1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AP1137) < $F1136, MIN(AQ1132, $F1135, $F1136 - SUM($I1137:AP1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AQ1137) < $F1136, MIN(AR1132, $F1135, $F1136 - SUM($I1137:AQ1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AR1137) < $F1136, MIN(AS1132, $F1135, $F1136 - SUM($I1137:AR1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AS1137) < $F1136, MIN(AT1132, $F1135, $F1136 - SUM($I1137:AS1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AT1137) < $F1136, MIN(AU1132, $F1135, $F1136 - SUM($I1137:AT1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AU1137) < $F1136, MIN(AV1132, $F1135, $F1136 - SUM($I1137:AU1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AV1137) < $F1136, MIN(AW1132, $F1135, $F1136 - SUM($I1137:AV1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AW1137) < $F1136, MIN(AX1132, $F1135, $F1136 - SUM($I1137:AW1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AX1137) < $F1136, MIN(AY1132, $F1135, $F1136 - SUM($I1137:AX1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AY1137) < $F1136, MIN(AZ1132, $F1135, $F1136 - SUM($I1137:AY1137)), 0)","v":0},{"$f":"IF(SUM($I1137:AZ1137) < $F1136, MIN(BA1132, $F1135, $F1136 - SUM($I1137:AZ1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BA1137) < $F1136, MIN(BB1132, $F1135, $F1136 - SUM($I1137:BA1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BB1137) < $F1136, MIN(BC1132, $F1135, $F1136 - SUM($I1137:BB1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BC1137) < $F1136, MIN(BD1132, $F1135, $F1136 - SUM($I1137:BC1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BD1137) < $F1136, MIN(BE1132, $F1135, $F1136 - SUM($I1137:BD1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BE1137) < $F1136, MIN(BF1132, $F1135, $F1136 - SUM($I1137:BE1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BF1137) < $F1136, MIN(BG1132, $F1135, $F1136 - SUM($I1137:BF1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BG1137) < $F1136, MIN(BH1132, $F1135, $F1136 - SUM($I1137:BG1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BH1137) < $F1136, MIN(BI1132, $F1135, $F1136 - SUM($I1137:BH1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BI1137) < $F1136, MIN(BJ1132, $F1135, $F1136 - SUM($I1137:BI1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BJ1137) < $F1136, MIN(BK1132, $F1135, $F1136 - SUM($I1137:BJ1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BK1137) < $F1136, MIN(BL1132, $F1135, $F1136 - SUM($I1137:BK1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BL1137) < $F1136, MIN(BM1132, $F1135, $F1136 - SUM($I1137:BL1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BM1137) < $F1136, MIN(BN1132, $F1135, $F1136 - SUM($I1137:BM1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BN1137) < $F1136, MIN(BO1132, $F1135, $F1136 - SUM($I1137:BN1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BO1137) < $F1136, MIN(BP1132, $F1135, $F1136 - SUM($I1137:BO1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BP1137) < $F1136, MIN(BQ1132, $F1135, $F1136 - SUM($I1137:BP1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BQ1137) < $F1136, MIN(BR1132, $F1135, $F1136 - SUM($I1137:BQ1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BR1137) < $F1136, MIN(BS1132, $F1135, $F1136 - SUM($I1137:BR1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BS1137) < $F1136, MIN(BT1132, $F1135, $F1136 - SUM($I1137:BS1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BT1137) < $F1136, MIN(BU1132, $F1135, $F1136 - SUM($I1137:BT1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BU1137) < $F1136, MIN(BV1132, $F1135, $F1136 - SUM($I1137:BU1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BV1137) < $F1136, MIN(BW1132, $F1135, $F1136 - SUM($I1137:BV1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BW1137) < $F1136, MIN(BX1132, $F1135, $F1136 - SUM($I1137:BW1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BX1137) < $F1136, MIN(BY1132, $F1135, $F1136 - SUM($I1137:BX1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BY1137) < $F1136, MIN(BZ1132, $F1135, $F1136 - SUM($I1137:BY1137)), 0)","v":0},{"$f":"IF(SUM($I1137:BZ1137) < $F1136, MIN(CA1132, $F1135, $F1136 - SUM($I1137:BZ1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CA1137) < $F1136, MIN(CB1132, $F1135, $F1136 - SUM($I1137:CA1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CB1137) < $F1136, MIN(CC1132, $F1135, $F1136 - SUM($I1137:CB1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CC1137) < $F1136, MIN(CD1132, $F1135, $F1136 - SUM($I1137:CC1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CD1137) < $F1136, MIN(CE1132, $F1135, $F1136 - SUM($I1137:CD1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CE1137) < $F1136, MIN(CF1132, $F1135, $F1136 - SUM($I1137:CE1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CF1137) < $F1136, MIN(CG1132, $F1135, $F1136 - SUM($I1137:CF1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CG1137) < $F1136, MIN(CH1132, $F1135, $F1136 - SUM($I1137:CG1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CH1137) < $F1136, MIN(CI1132, $F1135, $F1136 - SUM($I1137:CH1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CI1137) < $F1136, MIN(CJ1132, $F1135, $F1136 - SUM($I1137:CI1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CJ1137) < $F1136, MIN(CK1132, $F1135, $F1136 - SUM($I1137:CJ1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CK1137) < $F1136, MIN(CL1132, $F1135, $F1136 - SUM($I1137:CK1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CL1137) < $F1136, MIN(CM1132, $F1135, $F1136 - SUM($I1137:CL1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CM1137) < $F1136, MIN(CN1132, $F1135, $F1136 - SUM($I1137:CM1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CN1137) < $F1136, MIN(CO1132, $F1135, $F1136 - SUM($I1137:CN1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CO1137) < $F1136, MIN(CP1132, $F1135, $F1136 - SUM($I1137:CO1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CP1137) < $F1136, MIN(CQ1132, $F1135, $F1136 - SUM($I1137:CP1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CQ1137) < $F1136, MIN(CR1132, $F1135, $F1136 - SUM($I1137:CQ1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CR1137) < $F1136, MIN(CS1132, $F1135, $F1136 - SUM($I1137:CR1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CS1137) < $F1136, MIN(CT1132, $F1135, $F1136 - SUM($I1137:CS1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CT1137) < $F1136, MIN(CU1132, $F1135, $F1136 - SUM($I1137:CT1137)), 0)","v":0},{"$f":"IF(SUM($I1137:CU1137) < $F1136, MIN(CV1132, $F1135, $F1136 - SUM($I1137:CU1137)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F1137 < F1136, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K1132:$CV1132) < $F1136, MIN(J1132, $F1136 - SUM($I1139:I1139), $F1136 - SUM(K1132:$CV1132)), MIN(($F1136 - SUM($I1139:I1139)) / COUNTIF(J1137:$CV1137, \">0\"), J1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(L1132:$CV1132) < $F1136, MIN(K1132, $F1136 - SUM($I1139:J1139), $F1136 - SUM(L1132:$CV1132)), MIN(($F1136 - SUM($I1139:J1139)) / COUNTIF(K1137:$CV1137, \">0\"), K1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(M1132:$CV1132) < $F1136, MIN(L1132, $F1136 - SUM($I1139:K1139), $F1136 - SUM(M1132:$CV1132)), MIN(($F1136 - SUM($I1139:K1139)) / COUNTIF(L1137:$CV1137, \">0\"), L1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(N1132:$CV1132) < $F1136, MIN(M1132, $F1136 - SUM($I1139:L1139), $F1136 - SUM(N1132:$CV1132)), MIN(($F1136 - SUM($I1139:L1139)) / COUNTIF(M1137:$CV1137, \">0\"), M1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(O1132:$CV1132) < $F1136, MIN(N1132, $F1136 - SUM($I1139:M1139), $F1136 - SUM(O1132:$CV1132)), MIN(($F1136 - SUM($I1139:M1139)) / COUNTIF(N1137:$CV1137, \">0\"), N1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(P1132:$CV1132) < $F1136, MIN(O1132, $F1136 - SUM($I1139:N1139), $F1136 - SUM(P1132:$CV1132)), MIN(($F1136 - SUM($I1139:N1139)) / COUNTIF(O1137:$CV1137, \">0\"), O1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q1132:$CV1132) < $F1136, MIN(P1132, $F1136 - SUM($I1139:O1139), $F1136 - SUM(Q1132:$CV1132)), MIN(($F1136 - SUM($I1139:O1139)) / COUNTIF(P1137:$CV1137, \">0\"), P1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(R1132:$CV1132) < $F1136, MIN(Q1132, $F1136 - SUM($I1139:P1139), $F1136 - SUM(R1132:$CV1132)), MIN(($F1136 - SUM($I1139:P1139)) / COUNTIF(Q1137:$CV1137, \">0\"), Q1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(S1132:$CV1132) < $F1136, MIN(R1132, $F1136 - SUM($I1139:Q1139), $F1136 - SUM(S1132:$CV1132)), MIN(($F1136 - SUM($I1139:Q1139)) / COUNTIF(R1137:$CV1137, \">0\"), R1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(T1132:$CV1132) < $F1136, MIN(S1132, $F1136 - SUM($I1139:R1139), $F1136 - SUM(T1132:$CV1132)), MIN(($F1136 - SUM($I1139:R1139)) / COUNTIF(S1137:$CV1137, \">0\"), S1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(U1132:$CV1132) < $F1136, MIN(T1132, $F1136 - SUM($I1139:S1139), $F1136 - SUM(U1132:$CV1132)), MIN(($F1136 - SUM($I1139:S1139)) / COUNTIF(T1137:$CV1137, \">0\"), T1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(V1132:$CV1132) < $F1136, MIN(U1132, $F1136 - SUM($I1139:T1139), $F1136 - SUM(V1132:$CV1132)), MIN(($F1136 - SUM($I1139:T1139)) / COUNTIF(U1137:$CV1137, \">0\"), U1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(W1132:$CV1132) < $F1136, MIN(V1132, $F1136 - SUM($I1139:U1139), $F1136 - SUM(W1132:$CV1132)), MIN(($F1136 - SUM($I1139:U1139)) / COUNTIF(V1137:$CV1137, \">0\"), V1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(X1132:$CV1132) < $F1136, MIN(W1132, $F1136 - SUM($I1139:V1139), $F1136 - SUM(X1132:$CV1132)), MIN(($F1136 - SUM($I1139:V1139)) / COUNTIF(W1137:$CV1137, \">0\"), W1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y1132:$CV1132) < $F1136, MIN(X1132, $F1136 - SUM($I1139:W1139), $F1136 - SUM(Y1132:$CV1132)), MIN(($F1136 - SUM($I1139:W1139)) / COUNTIF(X1137:$CV1137, \">0\"), X1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z1132:$CV1132) < $F1136, MIN(Y1132, $F1136 - SUM($I1139:X1139), $F1136 - SUM(Z1132:$CV1132)), MIN(($F1136 - SUM($I1139:X1139)) / COUNTIF(Y1137:$CV1137, \">0\"), Y1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA1132:$CV1132) < $F1136, MIN(Z1132, $F1136 - SUM($I1139:Y1139), $F1136 - SUM(AA1132:$CV1132)), MIN(($F1136 - SUM($I1139:Y1139)) / COUNTIF(Z1137:$CV1137, \">0\"), Z1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB1132:$CV1132) < $F1136, MIN(AA1132, $F1136 - SUM($I1139:Z1139), $F1136 - SUM(AB1132:$CV1132)), MIN(($F1136 - SUM($I1139:Z1139)) / COUNTIF(AA1137:$CV1137, \">0\"), AA1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC1132:$CV1132) < $F1136, MIN(AB1132, $F1136 - SUM($I1139:AA1139), $F1136 - SUM(AC1132:$CV1132)), MIN(($F1136 - SUM($I1139:AA1139)) / COUNTIF(AB1137:$CV1137, \">0\"), AB1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD1132:$CV1132) < $F1136, MIN(AC1132, $F1136 - SUM($I1139:AB1139), $F1136 - SUM(AD1132:$CV1132)), MIN(($F1136 - SUM($I1139:AB1139)) / COUNTIF(AC1137:$CV1137, \">0\"), AC1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE1132:$CV1132) < $F1136, MIN(AD1132, $F1136 - SUM($I1139:AC1139), $F1136 - SUM(AE1132:$CV1132)), MIN(($F1136 - SUM($I1139:AC1139)) / COUNTIF(AD1137:$CV1137, \">0\"), AD1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF1132:$CV1132) < $F1136, MIN(AE1132, $F1136 - SUM($I1139:AD1139), $F1136 - SUM(AF1132:$CV1132)), MIN(($F1136 - SUM($I1139:AD1139)) / COUNTIF(AE1137:$CV1137, \">0\"), AE1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG1132:$CV1132) < $F1136, MIN(AF1132, $F1136 - SUM($I1139:AE1139), $F1136 - SUM(AG1132:$CV1132)), MIN(($F1136 - SUM($I1139:AE1139)) / COUNTIF(AF1137:$CV1137, \">0\"), AF1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH1132:$CV1132) < $F1136, MIN(AG1132, $F1136 - SUM($I1139:AF1139), $F1136 - SUM(AH1132:$CV1132)), MIN(($F1136 - SUM($I1139:AF1139)) / COUNTIF(AG1137:$CV1137, \">0\"), AG1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI1132:$CV1132) < $F1136, MIN(AH1132, $F1136 - SUM($I1139:AG1139), $F1136 - SUM(AI1132:$CV1132)), MIN(($F1136 - SUM($I1139:AG1139)) / COUNTIF(AH1137:$CV1137, \">0\"), AH1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ1132:$CV1132) < $F1136, MIN(AI1132, $F1136 - SUM($I1139:AH1139), $F1136 - SUM(AJ1132:$CV1132)), MIN(($F1136 - SUM($I1139:AH1139)) / COUNTIF(AI1137:$CV1137, \">0\"), AI1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK1132:$CV1132) < $F1136, MIN(AJ1132, $F1136 - SUM($I1139:AI1139), $F1136 - SUM(AK1132:$CV1132)), MIN(($F1136 - SUM($I1139:AI1139)) / COUNTIF(AJ1137:$CV1137, \">0\"), AJ1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL1132:$CV1132) < $F1136, MIN(AK1132, $F1136 - SUM($I1139:AJ1139), $F1136 - SUM(AL1132:$CV1132)), MIN(($F1136 - SUM($I1139:AJ1139)) / COUNTIF(AK1137:$CV1137, \">0\"), AK1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM1132:$CV1132) < $F1136, MIN(AL1132, $F1136 - SUM($I1139:AK1139), $F1136 - SUM(AM1132:$CV1132)), MIN(($F1136 - SUM($I1139:AK1139)) / COUNTIF(AL1137:$CV1137, \">0\"), AL1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN1132:$CV1132) < $F1136, MIN(AM1132, $F1136 - SUM($I1139:AL1139), $F1136 - SUM(AN1132:$CV1132)), MIN(($F1136 - SUM($I1139:AL1139)) / COUNTIF(AM1137:$CV1137, \">0\"), AM1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO1132:$CV1132) < $F1136, MIN(AN1132, $F1136 - SUM($I1139:AM1139), $F1136 - SUM(AO1132:$CV1132)), MIN(($F1136 - SUM($I1139:AM1139)) / COUNTIF(AN1137:$CV1137, \">0\"), AN1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP1132:$CV1132) < $F1136, MIN(AO1132, $F1136 - SUM($I1139:AN1139), $F1136 - SUM(AP1132:$CV1132)), MIN(($F1136 - SUM($I1139:AN1139)) / COUNTIF(AO1137:$CV1137, \">0\"), AO1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ1132:$CV1132) < $F1136, MIN(AP1132, $F1136 - SUM($I1139:AO1139), $F1136 - SUM(AQ1132:$CV1132)), MIN(($F1136 - SUM($I1139:AO1139)) / COUNTIF(AP1137:$CV1137, \">0\"), AP1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR1132:$CV1132) < $F1136, MIN(AQ1132, $F1136 - SUM($I1139:AP1139), $F1136 - SUM(AR1132:$CV1132)), MIN(($F1136 - SUM($I1139:AP1139)) / COUNTIF(AQ1137:$CV1137, \">0\"), AQ1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS1132:$CV1132) < $F1136, MIN(AR1132, $F1136 - SUM($I1139:AQ1139), $F1136 - SUM(AS1132:$CV1132)), MIN(($F1136 - SUM($I1139:AQ1139)) / COUNTIF(AR1137:$CV1137, \">0\"), AR1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT1132:$CV1132) < $F1136, MIN(AS1132, $F1136 - SUM($I1139:AR1139), $F1136 - SUM(AT1132:$CV1132)), MIN(($F1136 - SUM($I1139:AR1139)) / COUNTIF(AS1137:$CV1137, \">0\"), AS1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU1132:$CV1132) < $F1136, MIN(AT1132, $F1136 - SUM($I1139:AS1139), $F1136 - SUM(AU1132:$CV1132)), MIN(($F1136 - SUM($I1139:AS1139)) / COUNTIF(AT1137:$CV1137, \">0\"), AT1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV1132:$CV1132) < $F1136, MIN(AU1132, $F1136 - SUM($I1139:AT1139), $F1136 - SUM(AV1132:$CV1132)), MIN(($F1136 - SUM($I1139:AT1139)) / COUNTIF(AU1137:$CV1137, \">0\"), AU1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW1132:$CV1132) < $F1136, MIN(AV1132, $F1136 - SUM($I1139:AU1139), $F1136 - SUM(AW1132:$CV1132)), MIN(($F1136 - SUM($I1139:AU1139)) / COUNTIF(AV1137:$CV1137, \">0\"), AV1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX1132:$CV1132) < $F1136, MIN(AW1132, $F1136 - SUM($I1139:AV1139), $F1136 - SUM(AX1132:$CV1132)), MIN(($F1136 - SUM($I1139:AV1139)) / COUNTIF(AW1137:$CV1137, \">0\"), AW1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY1132:$CV1132) < $F1136, MIN(AX1132, $F1136 - SUM($I1139:AW1139), $F1136 - SUM(AY1132:$CV1132)), MIN(($F1136 - SUM($I1139:AW1139)) / COUNTIF(AX1137:$CV1137, \">0\"), AX1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ1132:$CV1132) < $F1136, MIN(AY1132, $F1136 - SUM($I1139:AX1139), $F1136 - SUM(AZ1132:$CV1132)), MIN(($F1136 - SUM($I1139:AX1139)) / COUNTIF(AY1137:$CV1137, \">0\"), AY1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA1132:$CV1132) < $F1136, MIN(AZ1132, $F1136 - SUM($I1139:AY1139), $F1136 - SUM(BA1132:$CV1132)), MIN(($F1136 - SUM($I1139:AY1139)) / COUNTIF(AZ1137:$CV1137, \">0\"), AZ1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB1132:$CV1132) < $F1136, MIN(BA1132, $F1136 - SUM($I1139:AZ1139), $F1136 - SUM(BB1132:$CV1132)), MIN(($F1136 - SUM($I1139:AZ1139)) / COUNTIF(BA1137:$CV1137, \">0\"), BA1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC1132:$CV1132) < $F1136, MIN(BB1132, $F1136 - SUM($I1139:BA1139), $F1136 - SUM(BC1132:$CV1132)), MIN(($F1136 - SUM($I1139:BA1139)) / COUNTIF(BB1137:$CV1137, \">0\"), BB1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD1132:$CV1132) < $F1136, MIN(BC1132, $F1136 - SUM($I1139:BB1139), $F1136 - SUM(BD1132:$CV1132)), MIN(($F1136 - SUM($I1139:BB1139)) / COUNTIF(BC1137:$CV1137, \">0\"), BC1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE1132:$CV1132) < $F1136, MIN(BD1132, $F1136 - SUM($I1139:BC1139), $F1136 - SUM(BE1132:$CV1132)), MIN(($F1136 - SUM($I1139:BC1139)) / COUNTIF(BD1137:$CV1137, \">0\"), BD1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF1132:$CV1132) < $F1136, MIN(BE1132, $F1136 - SUM($I1139:BD1139), $F1136 - SUM(BF1132:$CV1132)), MIN(($F1136 - SUM($I1139:BD1139)) / COUNTIF(BE1137:$CV1137, \">0\"), BE1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG1132:$CV1132) < $F1136, MIN(BF1132, $F1136 - SUM($I1139:BE1139), $F1136 - SUM(BG1132:$CV1132)), MIN(($F1136 - SUM($I1139:BE1139)) / COUNTIF(BF1137:$CV1137, \">0\"), BF1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH1132:$CV1132) < $F1136, MIN(BG1132, $F1136 - SUM($I1139:BF1139), $F1136 - SUM(BH1132:$CV1132)), MIN(($F1136 - SUM($I1139:BF1139)) / COUNTIF(BG1137:$CV1137, \">0\"), BG1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI1132:$CV1132) < $F1136, MIN(BH1132, $F1136 - SUM($I1139:BG1139), $F1136 - SUM(BI1132:$CV1132)), MIN(($F1136 - SUM($I1139:BG1139)) / COUNTIF(BH1137:$CV1137, \">0\"), BH1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ1132:$CV1132) < $F1136, MIN(BI1132, $F1136 - SUM($I1139:BH1139), $F1136 - SUM(BJ1132:$CV1132)), MIN(($F1136 - SUM($I1139:BH1139)) / COUNTIF(BI1137:$CV1137, \">0\"), BI1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK1132:$CV1132) < $F1136, MIN(BJ1132, $F1136 - SUM($I1139:BI1139), $F1136 - SUM(BK1132:$CV1132)), MIN(($F1136 - SUM($I1139:BI1139)) / COUNTIF(BJ1137:$CV1137, \">0\"), BJ1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL1132:$CV1132) < $F1136, MIN(BK1132, $F1136 - SUM($I1139:BJ1139), $F1136 - SUM(BL1132:$CV1132)), MIN(($F1136 - SUM($I1139:BJ1139)) / COUNTIF(BK1137:$CV1137, \">0\"), BK1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM1132:$CV1132) < $F1136, MIN(BL1132, $F1136 - SUM($I1139:BK1139), $F1136 - SUM(BM1132:$CV1132)), MIN(($F1136 - SUM($I1139:BK1139)) / COUNTIF(BL1137:$CV1137, \">0\"), BL1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN1132:$CV1132) < $F1136, MIN(BM1132, $F1136 - SUM($I1139:BL1139), $F1136 - SUM(BN1132:$CV1132)), MIN(($F1136 - SUM($I1139:BL1139)) / COUNTIF(BM1137:$CV1137, \">0\"), BM1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO1132:$CV1132) < $F1136, MIN(BN1132, $F1136 - SUM($I1139:BM1139), $F1136 - SUM(BO1132:$CV1132)), MIN(($F1136 - SUM($I1139:BM1139)) / COUNTIF(BN1137:$CV1137, \">0\"), BN1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP1132:$CV1132) < $F1136, MIN(BO1132, $F1136 - SUM($I1139:BN1139), $F1136 - SUM(BP1132:$CV1132)), MIN(($F1136 - SUM($I1139:BN1139)) / COUNTIF(BO1137:$CV1137, \">0\"), BO1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ1132:$CV1132) < $F1136, MIN(BP1132, $F1136 - SUM($I1139:BO1139), $F1136 - SUM(BQ1132:$CV1132)), MIN(($F1136 - SUM($I1139:BO1139)) / COUNTIF(BP1137:$CV1137, \">0\"), BP1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR1132:$CV1132) < $F1136, MIN(BQ1132, $F1136 - SUM($I1139:BP1139), $F1136 - SUM(BR1132:$CV1132)), MIN(($F1136 - SUM($I1139:BP1139)) / COUNTIF(BQ1137:$CV1137, \">0\"), BQ1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS1132:$CV1132) < $F1136, MIN(BR1132, $F1136 - SUM($I1139:BQ1139), $F1136 - SUM(BS1132:$CV1132)), MIN(($F1136 - SUM($I1139:BQ1139)) / COUNTIF(BR1137:$CV1137, \">0\"), BR1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT1132:$CV1132) < $F1136, MIN(BS1132, $F1136 - SUM($I1139:BR1139), $F1136 - SUM(BT1132:$CV1132)), MIN(($F1136 - SUM($I1139:BR1139)) / COUNTIF(BS1137:$CV1137, \">0\"), BS1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU1132:$CV1132) < $F1136, MIN(BT1132, $F1136 - SUM($I1139:BS1139), $F1136 - SUM(BU1132:$CV1132)), MIN(($F1136 - SUM($I1139:BS1139)) / COUNTIF(BT1137:$CV1137, \">0\"), BT1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV1132:$CV1132) < $F1136, MIN(BU1132, $F1136 - SUM($I1139:BT1139), $F1136 - SUM(BV1132:$CV1132)), MIN(($F1136 - SUM($I1139:BT1139)) / COUNTIF(BU1137:$CV1137, \">0\"), BU1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW1132:$CV1132) < $F1136, MIN(BV1132, $F1136 - SUM($I1139:BU1139), $F1136 - SUM(BW1132:$CV1132)), MIN(($F1136 - SUM($I1139:BU1139)) / COUNTIF(BV1137:$CV1137, \">0\"), BV1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX1132:$CV1132) < $F1136, MIN(BW1132, $F1136 - SUM($I1139:BV1139), $F1136 - SUM(BX1132:$CV1132)), MIN(($F1136 - SUM($I1139:BV1139)) / COUNTIF(BW1137:$CV1137, \">0\"), BW1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY1132:$CV1132) < $F1136, MIN(BX1132, $F1136 - SUM($I1139:BW1139), $F1136 - SUM(BY1132:$CV1132)), MIN(($F1136 - SUM($I1139:BW1139)) / COUNTIF(BX1137:$CV1137, \">0\"), BX1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ1132:$CV1132) < $F1136, MIN(BY1132, $F1136 - SUM($I1139:BX1139), $F1136 - SUM(BZ1132:$CV1132)), MIN(($F1136 - SUM($I1139:BX1139)) / COUNTIF(BY1137:$CV1137, \">0\"), BY1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA1132:$CV1132) < $F1136, MIN(BZ1132, $F1136 - SUM($I1139:BY1139), $F1136 - SUM(CA1132:$CV1132)), MIN(($F1136 - SUM($I1139:BY1139)) / COUNTIF(BZ1137:$CV1137, \">0\"), BZ1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB1132:$CV1132) < $F1136, MIN(CA1132, $F1136 - SUM($I1139:BZ1139), $F1136 - SUM(CB1132:$CV1132)), MIN(($F1136 - SUM($I1139:BZ1139)) / COUNTIF(CA1137:$CV1137, \">0\"), CA1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC1132:$CV1132) < $F1136, MIN(CB1132, $F1136 - SUM($I1139:CA1139), $F1136 - SUM(CC1132:$CV1132)), MIN(($F1136 - SUM($I1139:CA1139)) / COUNTIF(CB1137:$CV1137, \">0\"), CB1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD1132:$CV1132) < $F1136, MIN(CC1132, $F1136 - SUM($I1139:CB1139), $F1136 - SUM(CD1132:$CV1132)), MIN(($F1136 - SUM($I1139:CB1139)) / COUNTIF(CC1137:$CV1137, \">0\"), CC1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE1132:$CV1132) < $F1136, MIN(CD1132, $F1136 - SUM($I1139:CC1139), $F1136 - SUM(CE1132:$CV1132)), MIN(($F1136 - SUM($I1139:CC1139)) / COUNTIF(CD1137:$CV1137, \">0\"), CD1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF1132:$CV1132) < $F1136, MIN(CE1132, $F1136 - SUM($I1139:CD1139), $F1136 - SUM(CF1132:$CV1132)), MIN(($F1136 - SUM($I1139:CD1139)) / COUNTIF(CE1137:$CV1137, \">0\"), CE1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG1132:$CV1132) < $F1136, MIN(CF1132, $F1136 - SUM($I1139:CE1139), $F1136 - SUM(CG1132:$CV1132)), MIN(($F1136 - SUM($I1139:CE1139)) / COUNTIF(CF1137:$CV1137, \">0\"), CF1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH1132:$CV1132) < $F1136, MIN(CG1132, $F1136 - SUM($I1139:CF1139), $F1136 - SUM(CH1132:$CV1132)), MIN(($F1136 - SUM($I1139:CF1139)) / COUNTIF(CG1137:$CV1137, \">0\"), CG1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI1132:$CV1132) < $F1136, MIN(CH1132, $F1136 - SUM($I1139:CG1139), $F1136 - SUM(CI1132:$CV1132)), MIN(($F1136 - SUM($I1139:CG1139)) / COUNTIF(CH1137:$CV1137, \">0\"), CH1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ1132:$CV1132) < $F1136, MIN(CI1132, $F1136 - SUM($I1139:CH1139), $F1136 - SUM(CJ1132:$CV1132)), MIN(($F1136 - SUM($I1139:CH1139)) / COUNTIF(CI1137:$CV1137, \">0\"), CI1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK1132:$CV1132) < $F1136, MIN(CJ1132, $F1136 - SUM($I1139:CI1139), $F1136 - SUM(CK1132:$CV1132)), MIN(($F1136 - SUM($I1139:CI1139)) / COUNTIF(CJ1137:$CV1137, \">0\"), CJ1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL1132:$CV1132) < $F1136, MIN(CK1132, $F1136 - SUM($I1139:CJ1139), $F1136 - SUM(CL1132:$CV1132)), MIN(($F1136 - SUM($I1139:CJ1139)) / COUNTIF(CK1137:$CV1137, \">0\"), CK1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM1132:$CV1132) < $F1136, MIN(CL1132, $F1136 - SUM($I1139:CK1139), $F1136 - SUM(CM1132:$CV1132)), MIN(($F1136 - SUM($I1139:CK1139)) / COUNTIF(CL1137:$CV1137, \">0\"), CL1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN1132:$CV1132) < $F1136, MIN(CM1132, $F1136 - SUM($I1139:CL1139), $F1136 - SUM(CN1132:$CV1132)), MIN(($F1136 - SUM($I1139:CL1139)) / COUNTIF(CM1137:$CV1137, \">0\"), CM1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO1132:$CV1132) < $F1136, MIN(CN1132, $F1136 - SUM($I1139:CM1139), $F1136 - SUM(CO1132:$CV1132)), MIN(($F1136 - SUM($I1139:CM1139)) / COUNTIF(CN1137:$CV1137, \">0\"), CN1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP1132:$CV1132) < $F1136, MIN(CO1132, $F1136 - SUM($I1139:CN1139), $F1136 - SUM(CP1132:$CV1132)), MIN(($F1136 - SUM($I1139:CN1139)) / COUNTIF(CO1137:$CV1137, \">0\"), CO1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ1132:$CV1132) < $F1136, MIN(CP1132, $F1136 - SUM($I1139:CO1139), $F1136 - SUM(CQ1132:$CV1132)), MIN(($F1136 - SUM($I1139:CO1139)) / COUNTIF(CP1137:$CV1137, \">0\"), CP1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR1132:$CV1132) < $F1136, MIN(CQ1132, $F1136 - SUM($I1139:CP1139), $F1136 - SUM(CR1132:$CV1132)), MIN(($F1136 - SUM($I1139:CP1139)) / COUNTIF(CQ1137:$CV1137, \">0\"), CQ1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS1132:$CV1132) < $F1136, MIN(CR1132, $F1136 - SUM($I1139:CQ1139), $F1136 - SUM(CS1132:$CV1132)), MIN(($F1136 - SUM($I1139:CQ1139)) / COUNTIF(CR1137:$CV1137, \">0\"), CR1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT1132:$CV1132) < $F1136, MIN(CS1132, $F1136 - SUM($I1139:CR1139), $F1136 - SUM(CT1132:$CV1132)), MIN(($F1136 - SUM($I1139:CR1139)) / COUNTIF(CS1137:$CV1137, \">0\"), CS1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU1132:$CV1132) < $F1136, MIN(CT1132, $F1136 - SUM($I1139:CS1139), $F1136 - SUM(CU1132:$CV1132)), MIN(($F1136 - SUM($I1139:CS1139)) / COUNTIF(CT1137:$CV1137, \">0\"), CT1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV1132:$CV1132) < $F1136, MIN(CU1132, $F1136 - SUM($I1139:CT1139), $F1136 - SUM(CV1132:$CV1132)), MIN(($F1136 - SUM($I1139:CT1139)) / COUNTIF(CU1137:$CV1137, \">0\"), CU1132)) * $F1138, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV1132:CV1132) < $F1136, MIN(CV1132, $F1136 - SUM($I1139:CU1139), $F1136 - SUM($CV1132:CV1132)), MIN(($F1136 - SUM($I1139:CU1139)) / COUNTIF(CV1137:$CV1137, \">0\"), CV1132)) * $F1138, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J1140:CV1140)","v":0},"mmcf",null,null,{"$f":"IF($F1138 = 0, J1137, J1139)","v":0},{"$f":"IF($F1138 = 0, K1137, K1139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1138 = 0, BW1137, BW1139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J1140 > 0, $F1134, 0)","v":0},{"$f":"IF(K1140 > 0, $F1134, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW1140 > 0, $F1134, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 29"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J1144:CV1144)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972 - J984 - J996 - J1008 - J1020 - J1032 - J1044 - J1056 - J1068 - J1080 - J1092 - J1104 - J1116 - J1128 - J1140, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972 - K984 - K996 - K1008 - K1020 - K1032 - K1044 - K1056 - K1068 - K1080 - K1092 - K1104 - K1116 - K1128 - K1140, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972 - BW984 - BW996 - BW1008 - BW1020 - BW1032 - BW1044 - BW1056 - BW1068 - BW1080 - BW1092 - BW1104 - BW1116 - BW1128 - BW1140, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J1145:CV1145)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I1144:I1144) = 0, J1144 > 0), J1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:J1144) = 0, K1144 > 0), K1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:K1144) = 0, L1144 > 0), L1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:L1144) = 0, M1144 > 0), M1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:M1144) = 0, N1144 > 0), N1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:N1144) = 0, O1144 > 0), O1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:O1144) = 0, P1144 > 0), P1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:P1144) = 0, Q1144 > 0), Q1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:Q1144) = 0, R1144 > 0), R1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:R1144) = 0, S1144 > 0), S1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:S1144) = 0, T1144 > 0), T1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:T1144) = 0, U1144 > 0), U1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:U1144) = 0, V1144 > 0), V1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:V1144) = 0, W1144 > 0), W1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:W1144) = 0, X1144 > 0), X1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:X1144) = 0, Y1144 > 0), Y1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:Y1144) = 0, Z1144 > 0), Z1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:Z1144) = 0, AA1144 > 0), AA1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AA1144) = 0, AB1144 > 0), AB1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AB1144) = 0, AC1144 > 0), AC1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AC1144) = 0, AD1144 > 0), AD1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AD1144) = 0, AE1144 > 0), AE1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AE1144) = 0, AF1144 > 0), AF1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AF1144) = 0, AG1144 > 0), AG1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AG1144) = 0, AH1144 > 0), AH1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AH1144) = 0, AI1144 > 0), AI1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AI1144) = 0, AJ1144 > 0), AJ1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AJ1144) = 0, AK1144 > 0), AK1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AK1144) = 0, AL1144 > 0), AL1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AL1144) = 0, AM1144 > 0), AM1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AM1144) = 0, AN1144 > 0), AN1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AN1144) = 0, AO1144 > 0), AO1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AO1144) = 0, AP1144 > 0), AP1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AP1144) = 0, AQ1144 > 0), AQ1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AQ1144) = 0, AR1144 > 0), AR1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AR1144) = 0, AS1144 > 0), AS1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AS1144) = 0, AT1144 > 0), AT1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AT1144) = 0, AU1144 > 0), AU1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AU1144) = 0, AV1144 > 0), AV1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AV1144) = 0, AW1144 > 0), AW1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AW1144) = 0, AX1144 > 0), AX1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AX1144) = 0, AY1144 > 0), AY1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AY1144) = 0, AZ1144 > 0), AZ1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:AZ1144) = 0, BA1144 > 0), BA1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BA1144) = 0, BB1144 > 0), BB1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BB1144) = 0, BC1144 > 0), BC1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BC1144) = 0, BD1144 > 0), BD1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BD1144) = 0, BE1144 > 0), BE1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BE1144) = 0, BF1144 > 0), BF1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BF1144) = 0, BG1144 > 0), BG1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BG1144) = 0, BH1144 > 0), BH1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BH1144) = 0, BI1144 > 0), BI1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BI1144) = 0, BJ1144 > 0), BJ1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BJ1144) = 0, BK1144 > 0), BK1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BK1144) = 0, BL1144 > 0), BL1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BL1144) = 0, BM1144 > 0), BM1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BM1144) = 0, BN1144 > 0), BN1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BN1144) = 0, BO1144 > 0), BO1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BO1144) = 0, BP1144 > 0), BP1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BP1144) = 0, BQ1144 > 0), BQ1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BQ1144) = 0, BR1144 > 0), BR1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BR1144) = 0, BS1144 > 0), BS1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BS1144) = 0, BT1144 > 0), BT1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BT1144) = 0, BU1144 > 0), BU1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BU1144) = 0, BV1144 > 0), BV1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BV1144) = 0, BW1144 > 0), BW1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BW1144) = 0, BX1144 > 0), BX1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BX1144) = 0, BY1144 > 0), BY1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BY1144) = 0, BZ1144 > 0), BZ1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:BZ1144) = 0, CA1144 > 0), CA1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CA1144) = 0, CB1144 > 0), CB1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CB1144) = 0, CC1144 > 0), CC1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CC1144) = 0, CD1144 > 0), CD1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CD1144) = 0, CE1144 > 0), CE1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CE1144) = 0, CF1144 > 0), CF1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CF1144) = 0, CG1144 > 0), CG1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CG1144) = 0, CH1144 > 0), CH1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CH1144) = 0, CI1144 > 0), CI1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CI1144) = 0, CJ1144 > 0), CJ1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CJ1144) = 0, CK1144 > 0), CK1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CK1144) = 0, CL1144 > 0), CL1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CL1144) = 0, CM1144 > 0), CM1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CM1144) = 0, CN1144 > 0), CN1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CN1144) = 0, CO1144 > 0), CO1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CO1144) = 0, CP1144 > 0), CP1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CP1144) = 0, CQ1144 > 0), CQ1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CQ1144) = 0, CR1144 > 0), CR1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CR1144) = 0, CS1144 > 0), CS1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CS1144) = 0, CT1144 > 0), CT1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CT1144) = 0, CU1144 > 0), CU1144, 0)","v":0},{"$f":"IF(AND(SUM($I1144:CU1144) = 0, CV1144 > 0), CV1144, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J1146:CV1146)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J1145 / $F$800, $F1144 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K1145 / $F$800, $F1144 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW1145 / $F$800, $F1144 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F1146","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F1146","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J1149:CV1149)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I1149:I1149) < $F1148, MIN(J1144, $F1147, $F1148 - SUM($I1149:I1149)), 0)","v":0},{"$f":"IF(SUM($I1149:J1149) < $F1148, MIN(K1144, $F1147, $F1148 - SUM($I1149:J1149)), 0)","v":0},{"$f":"IF(SUM($I1149:K1149) < $F1148, MIN(L1144, $F1147, $F1148 - SUM($I1149:K1149)), 0)","v":0},{"$f":"IF(SUM($I1149:L1149) < $F1148, MIN(M1144, $F1147, $F1148 - SUM($I1149:L1149)), 0)","v":0},{"$f":"IF(SUM($I1149:M1149) < $F1148, MIN(N1144, $F1147, $F1148 - SUM($I1149:M1149)), 0)","v":0},{"$f":"IF(SUM($I1149:N1149) < $F1148, MIN(O1144, $F1147, $F1148 - SUM($I1149:N1149)), 0)","v":0},{"$f":"IF(SUM($I1149:O1149) < $F1148, MIN(P1144, $F1147, $F1148 - SUM($I1149:O1149)), 0)","v":0},{"$f":"IF(SUM($I1149:P1149) < $F1148, MIN(Q1144, $F1147, $F1148 - SUM($I1149:P1149)), 0)","v":0},{"$f":"IF(SUM($I1149:Q1149) < $F1148, MIN(R1144, $F1147, $F1148 - SUM($I1149:Q1149)), 0)","v":0},{"$f":"IF(SUM($I1149:R1149) < $F1148, MIN(S1144, $F1147, $F1148 - SUM($I1149:R1149)), 0)","v":0},{"$f":"IF(SUM($I1149:S1149) < $F1148, MIN(T1144, $F1147, $F1148 - SUM($I1149:S1149)), 0)","v":0},{"$f":"IF(SUM($I1149:T1149) < $F1148, MIN(U1144, $F1147, $F1148 - SUM($I1149:T1149)), 0)","v":0},{"$f":"IF(SUM($I1149:U1149) < $F1148, MIN(V1144, $F1147, $F1148 - SUM($I1149:U1149)), 0)","v":0},{"$f":"IF(SUM($I1149:V1149) < $F1148, MIN(W1144, $F1147, $F1148 - SUM($I1149:V1149)), 0)","v":0},{"$f":"IF(SUM($I1149:W1149) < $F1148, MIN(X1144, $F1147, $F1148 - SUM($I1149:W1149)), 0)","v":0},{"$f":"IF(SUM($I1149:X1149) < $F1148, MIN(Y1144, $F1147, $F1148 - SUM($I1149:X1149)), 0)","v":0},{"$f":"IF(SUM($I1149:Y1149) < $F1148, MIN(Z1144, $F1147, $F1148 - SUM($I1149:Y1149)), 0)","v":0},{"$f":"IF(SUM($I1149:Z1149) < $F1148, MIN(AA1144, $F1147, $F1148 - SUM($I1149:Z1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AA1149) < $F1148, MIN(AB1144, $F1147, $F1148 - SUM($I1149:AA1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AB1149) < $F1148, MIN(AC1144, $F1147, $F1148 - SUM($I1149:AB1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AC1149) < $F1148, MIN(AD1144, $F1147, $F1148 - SUM($I1149:AC1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AD1149) < $F1148, MIN(AE1144, $F1147, $F1148 - SUM($I1149:AD1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AE1149) < $F1148, MIN(AF1144, $F1147, $F1148 - SUM($I1149:AE1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AF1149) < $F1148, MIN(AG1144, $F1147, $F1148 - SUM($I1149:AF1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AG1149) < $F1148, MIN(AH1144, $F1147, $F1148 - SUM($I1149:AG1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AH1149) < $F1148, MIN(AI1144, $F1147, $F1148 - SUM($I1149:AH1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AI1149) < $F1148, MIN(AJ1144, $F1147, $F1148 - SUM($I1149:AI1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AJ1149) < $F1148, MIN(AK1144, $F1147, $F1148 - SUM($I1149:AJ1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AK1149) < $F1148, MIN(AL1144, $F1147, $F1148 - SUM($I1149:AK1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AL1149) < $F1148, MIN(AM1144, $F1147, $F1148 - SUM($I1149:AL1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AM1149) < $F1148, MIN(AN1144, $F1147, $F1148 - SUM($I1149:AM1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AN1149) < $F1148, MIN(AO1144, $F1147, $F1148 - SUM($I1149:AN1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AO1149) < $F1148, MIN(AP1144, $F1147, $F1148 - SUM($I1149:AO1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AP1149) < $F1148, MIN(AQ1144, $F1147, $F1148 - SUM($I1149:AP1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AQ1149) < $F1148, MIN(AR1144, $F1147, $F1148 - SUM($I1149:AQ1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AR1149) < $F1148, MIN(AS1144, $F1147, $F1148 - SUM($I1149:AR1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AS1149) < $F1148, MIN(AT1144, $F1147, $F1148 - SUM($I1149:AS1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AT1149) < $F1148, MIN(AU1144, $F1147, $F1148 - SUM($I1149:AT1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AU1149) < $F1148, MIN(AV1144, $F1147, $F1148 - SUM($I1149:AU1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AV1149) < $F1148, MIN(AW1144, $F1147, $F1148 - SUM($I1149:AV1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AW1149) < $F1148, MIN(AX1144, $F1147, $F1148 - SUM($I1149:AW1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AX1149) < $F1148, MIN(AY1144, $F1147, $F1148 - SUM($I1149:AX1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AY1149) < $F1148, MIN(AZ1144, $F1147, $F1148 - SUM($I1149:AY1149)), 0)","v":0},{"$f":"IF(SUM($I1149:AZ1149) < $F1148, MIN(BA1144, $F1147, $F1148 - SUM($I1149:AZ1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BA1149) < $F1148, MIN(BB1144, $F1147, $F1148 - SUM($I1149:BA1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BB1149) < $F1148, MIN(BC1144, $F1147, $F1148 - SUM($I1149:BB1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BC1149) < $F1148, MIN(BD1144, $F1147, $F1148 - SUM($I1149:BC1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BD1149) < $F1148, MIN(BE1144, $F1147, $F1148 - SUM($I1149:BD1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BE1149) < $F1148, MIN(BF1144, $F1147, $F1148 - SUM($I1149:BE1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BF1149) < $F1148, MIN(BG1144, $F1147, $F1148 - SUM($I1149:BF1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BG1149) < $F1148, MIN(BH1144, $F1147, $F1148 - SUM($I1149:BG1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BH1149) < $F1148, MIN(BI1144, $F1147, $F1148 - SUM($I1149:BH1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BI1149) < $F1148, MIN(BJ1144, $F1147, $F1148 - SUM($I1149:BI1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BJ1149) < $F1148, MIN(BK1144, $F1147, $F1148 - SUM($I1149:BJ1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BK1149) < $F1148, MIN(BL1144, $F1147, $F1148 - SUM($I1149:BK1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BL1149) < $F1148, MIN(BM1144, $F1147, $F1148 - SUM($I1149:BL1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BM1149) < $F1148, MIN(BN1144, $F1147, $F1148 - SUM($I1149:BM1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BN1149) < $F1148, MIN(BO1144, $F1147, $F1148 - SUM($I1149:BN1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BO1149) < $F1148, MIN(BP1144, $F1147, $F1148 - SUM($I1149:BO1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BP1149) < $F1148, MIN(BQ1144, $F1147, $F1148 - SUM($I1149:BP1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BQ1149) < $F1148, MIN(BR1144, $F1147, $F1148 - SUM($I1149:BQ1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BR1149) < $F1148, MIN(BS1144, $F1147, $F1148 - SUM($I1149:BR1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BS1149) < $F1148, MIN(BT1144, $F1147, $F1148 - SUM($I1149:BS1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BT1149) < $F1148, MIN(BU1144, $F1147, $F1148 - SUM($I1149:BT1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BU1149) < $F1148, MIN(BV1144, $F1147, $F1148 - SUM($I1149:BU1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BV1149) < $F1148, MIN(BW1144, $F1147, $F1148 - SUM($I1149:BV1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BW1149) < $F1148, MIN(BX1144, $F1147, $F1148 - SUM($I1149:BW1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BX1149) < $F1148, MIN(BY1144, $F1147, $F1148 - SUM($I1149:BX1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BY1149) < $F1148, MIN(BZ1144, $F1147, $F1148 - SUM($I1149:BY1149)), 0)","v":0},{"$f":"IF(SUM($I1149:BZ1149) < $F1148, MIN(CA1144, $F1147, $F1148 - SUM($I1149:BZ1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CA1149) < $F1148, MIN(CB1144, $F1147, $F1148 - SUM($I1149:CA1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CB1149) < $F1148, MIN(CC1144, $F1147, $F1148 - SUM($I1149:CB1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CC1149) < $F1148, MIN(CD1144, $F1147, $F1148 - SUM($I1149:CC1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CD1149) < $F1148, MIN(CE1144, $F1147, $F1148 - SUM($I1149:CD1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CE1149) < $F1148, MIN(CF1144, $F1147, $F1148 - SUM($I1149:CE1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CF1149) < $F1148, MIN(CG1144, $F1147, $F1148 - SUM($I1149:CF1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CG1149) < $F1148, MIN(CH1144, $F1147, $F1148 - SUM($I1149:CG1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CH1149) < $F1148, MIN(CI1144, $F1147, $F1148 - SUM($I1149:CH1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CI1149) < $F1148, MIN(CJ1144, $F1147, $F1148 - SUM($I1149:CI1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CJ1149) < $F1148, MIN(CK1144, $F1147, $F1148 - SUM($I1149:CJ1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CK1149) < $F1148, MIN(CL1144, $F1147, $F1148 - SUM($I1149:CK1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CL1149) < $F1148, MIN(CM1144, $F1147, $F1148 - SUM($I1149:CL1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CM1149) < $F1148, MIN(CN1144, $F1147, $F1148 - SUM($I1149:CM1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CN1149) < $F1148, MIN(CO1144, $F1147, $F1148 - SUM($I1149:CN1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CO1149) < $F1148, MIN(CP1144, $F1147, $F1148 - SUM($I1149:CO1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CP1149) < $F1148, MIN(CQ1144, $F1147, $F1148 - SUM($I1149:CP1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CQ1149) < $F1148, MIN(CR1144, $F1147, $F1148 - SUM($I1149:CQ1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CR1149) < $F1148, MIN(CS1144, $F1147, $F1148 - SUM($I1149:CR1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CS1149) < $F1148, MIN(CT1144, $F1147, $F1148 - SUM($I1149:CS1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CT1149) < $F1148, MIN(CU1144, $F1147, $F1148 - SUM($I1149:CT1149)), 0)","v":0},{"$f":"IF(SUM($I1149:CU1149) < $F1148, MIN(CV1144, $F1147, $F1148 - SUM($I1149:CU1149)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F1149 < F1148, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K1144:$CV1144) < $F1148, MIN(J1144, $F1148 - SUM($I1151:I1151), $F1148 - SUM(K1144:$CV1144)), MIN(($F1148 - SUM($I1151:I1151)) / COUNTIF(J1149:$CV1149, \">0\"), J1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(L1144:$CV1144) < $F1148, MIN(K1144, $F1148 - SUM($I1151:J1151), $F1148 - SUM(L1144:$CV1144)), MIN(($F1148 - SUM($I1151:J1151)) / COUNTIF(K1149:$CV1149, \">0\"), K1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(M1144:$CV1144) < $F1148, MIN(L1144, $F1148 - SUM($I1151:K1151), $F1148 - SUM(M1144:$CV1144)), MIN(($F1148 - SUM($I1151:K1151)) / COUNTIF(L1149:$CV1149, \">0\"), L1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(N1144:$CV1144) < $F1148, MIN(M1144, $F1148 - SUM($I1151:L1151), $F1148 - SUM(N1144:$CV1144)), MIN(($F1148 - SUM($I1151:L1151)) / COUNTIF(M1149:$CV1149, \">0\"), M1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(O1144:$CV1144) < $F1148, MIN(N1144, $F1148 - SUM($I1151:M1151), $F1148 - SUM(O1144:$CV1144)), MIN(($F1148 - SUM($I1151:M1151)) / COUNTIF(N1149:$CV1149, \">0\"), N1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(P1144:$CV1144) < $F1148, MIN(O1144, $F1148 - SUM($I1151:N1151), $F1148 - SUM(P1144:$CV1144)), MIN(($F1148 - SUM($I1151:N1151)) / COUNTIF(O1149:$CV1149, \">0\"), O1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q1144:$CV1144) < $F1148, MIN(P1144, $F1148 - SUM($I1151:O1151), $F1148 - SUM(Q1144:$CV1144)), MIN(($F1148 - SUM($I1151:O1151)) / COUNTIF(P1149:$CV1149, \">0\"), P1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(R1144:$CV1144) < $F1148, MIN(Q1144, $F1148 - SUM($I1151:P1151), $F1148 - SUM(R1144:$CV1144)), MIN(($F1148 - SUM($I1151:P1151)) / COUNTIF(Q1149:$CV1149, \">0\"), Q1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(S1144:$CV1144) < $F1148, MIN(R1144, $F1148 - SUM($I1151:Q1151), $F1148 - SUM(S1144:$CV1144)), MIN(($F1148 - SUM($I1151:Q1151)) / COUNTIF(R1149:$CV1149, \">0\"), R1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(T1144:$CV1144) < $F1148, MIN(S1144, $F1148 - SUM($I1151:R1151), $F1148 - SUM(T1144:$CV1144)), MIN(($F1148 - SUM($I1151:R1151)) / COUNTIF(S1149:$CV1149, \">0\"), S1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(U1144:$CV1144) < $F1148, MIN(T1144, $F1148 - SUM($I1151:S1151), $F1148 - SUM(U1144:$CV1144)), MIN(($F1148 - SUM($I1151:S1151)) / COUNTIF(T1149:$CV1149, \">0\"), T1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(V1144:$CV1144) < $F1148, MIN(U1144, $F1148 - SUM($I1151:T1151), $F1148 - SUM(V1144:$CV1144)), MIN(($F1148 - SUM($I1151:T1151)) / COUNTIF(U1149:$CV1149, \">0\"), U1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(W1144:$CV1144) < $F1148, MIN(V1144, $F1148 - SUM($I1151:U1151), $F1148 - SUM(W1144:$CV1144)), MIN(($F1148 - SUM($I1151:U1151)) / COUNTIF(V1149:$CV1149, \">0\"), V1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(X1144:$CV1144) < $F1148, MIN(W1144, $F1148 - SUM($I1151:V1151), $F1148 - SUM(X1144:$CV1144)), MIN(($F1148 - SUM($I1151:V1151)) / COUNTIF(W1149:$CV1149, \">0\"), W1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y1144:$CV1144) < $F1148, MIN(X1144, $F1148 - SUM($I1151:W1151), $F1148 - SUM(Y1144:$CV1144)), MIN(($F1148 - SUM($I1151:W1151)) / COUNTIF(X1149:$CV1149, \">0\"), X1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z1144:$CV1144) < $F1148, MIN(Y1144, $F1148 - SUM($I1151:X1151), $F1148 - SUM(Z1144:$CV1144)), MIN(($F1148 - SUM($I1151:X1151)) / COUNTIF(Y1149:$CV1149, \">0\"), Y1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA1144:$CV1144) < $F1148, MIN(Z1144, $F1148 - SUM($I1151:Y1151), $F1148 - SUM(AA1144:$CV1144)), MIN(($F1148 - SUM($I1151:Y1151)) / COUNTIF(Z1149:$CV1149, \">0\"), Z1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB1144:$CV1144) < $F1148, MIN(AA1144, $F1148 - SUM($I1151:Z1151), $F1148 - SUM(AB1144:$CV1144)), MIN(($F1148 - SUM($I1151:Z1151)) / COUNTIF(AA1149:$CV1149, \">0\"), AA1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC1144:$CV1144) < $F1148, MIN(AB1144, $F1148 - SUM($I1151:AA1151), $F1148 - SUM(AC1144:$CV1144)), MIN(($F1148 - SUM($I1151:AA1151)) / COUNTIF(AB1149:$CV1149, \">0\"), AB1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD1144:$CV1144) < $F1148, MIN(AC1144, $F1148 - SUM($I1151:AB1151), $F1148 - SUM(AD1144:$CV1144)), MIN(($F1148 - SUM($I1151:AB1151)) / COUNTIF(AC1149:$CV1149, \">0\"), AC1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE1144:$CV1144) < $F1148, MIN(AD1144, $F1148 - SUM($I1151:AC1151), $F1148 - SUM(AE1144:$CV1144)), MIN(($F1148 - SUM($I1151:AC1151)) / COUNTIF(AD1149:$CV1149, \">0\"), AD1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF1144:$CV1144) < $F1148, MIN(AE1144, $F1148 - SUM($I1151:AD1151), $F1148 - SUM(AF1144:$CV1144)), MIN(($F1148 - SUM($I1151:AD1151)) / COUNTIF(AE1149:$CV1149, \">0\"), AE1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG1144:$CV1144) < $F1148, MIN(AF1144, $F1148 - SUM($I1151:AE1151), $F1148 - SUM(AG1144:$CV1144)), MIN(($F1148 - SUM($I1151:AE1151)) / COUNTIF(AF1149:$CV1149, \">0\"), AF1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH1144:$CV1144) < $F1148, MIN(AG1144, $F1148 - SUM($I1151:AF1151), $F1148 - SUM(AH1144:$CV1144)), MIN(($F1148 - SUM($I1151:AF1151)) / COUNTIF(AG1149:$CV1149, \">0\"), AG1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI1144:$CV1144) < $F1148, MIN(AH1144, $F1148 - SUM($I1151:AG1151), $F1148 - SUM(AI1144:$CV1144)), MIN(($F1148 - SUM($I1151:AG1151)) / COUNTIF(AH1149:$CV1149, \">0\"), AH1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ1144:$CV1144) < $F1148, MIN(AI1144, $F1148 - SUM($I1151:AH1151), $F1148 - SUM(AJ1144:$CV1144)), MIN(($F1148 - SUM($I1151:AH1151)) / COUNTIF(AI1149:$CV1149, \">0\"), AI1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK1144:$CV1144) < $F1148, MIN(AJ1144, $F1148 - SUM($I1151:AI1151), $F1148 - SUM(AK1144:$CV1144)), MIN(($F1148 - SUM($I1151:AI1151)) / COUNTIF(AJ1149:$CV1149, \">0\"), AJ1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL1144:$CV1144) < $F1148, MIN(AK1144, $F1148 - SUM($I1151:AJ1151), $F1148 - SUM(AL1144:$CV1144)), MIN(($F1148 - SUM($I1151:AJ1151)) / COUNTIF(AK1149:$CV1149, \">0\"), AK1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM1144:$CV1144) < $F1148, MIN(AL1144, $F1148 - SUM($I1151:AK1151), $F1148 - SUM(AM1144:$CV1144)), MIN(($F1148 - SUM($I1151:AK1151)) / COUNTIF(AL1149:$CV1149, \">0\"), AL1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN1144:$CV1144) < $F1148, MIN(AM1144, $F1148 - SUM($I1151:AL1151), $F1148 - SUM(AN1144:$CV1144)), MIN(($F1148 - SUM($I1151:AL1151)) / COUNTIF(AM1149:$CV1149, \">0\"), AM1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO1144:$CV1144) < $F1148, MIN(AN1144, $F1148 - SUM($I1151:AM1151), $F1148 - SUM(AO1144:$CV1144)), MIN(($F1148 - SUM($I1151:AM1151)) / COUNTIF(AN1149:$CV1149, \">0\"), AN1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP1144:$CV1144) < $F1148, MIN(AO1144, $F1148 - SUM($I1151:AN1151), $F1148 - SUM(AP1144:$CV1144)), MIN(($F1148 - SUM($I1151:AN1151)) / COUNTIF(AO1149:$CV1149, \">0\"), AO1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ1144:$CV1144) < $F1148, MIN(AP1144, $F1148 - SUM($I1151:AO1151), $F1148 - SUM(AQ1144:$CV1144)), MIN(($F1148 - SUM($I1151:AO1151)) / COUNTIF(AP1149:$CV1149, \">0\"), AP1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR1144:$CV1144) < $F1148, MIN(AQ1144, $F1148 - SUM($I1151:AP1151), $F1148 - SUM(AR1144:$CV1144)), MIN(($F1148 - SUM($I1151:AP1151)) / COUNTIF(AQ1149:$CV1149, \">0\"), AQ1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS1144:$CV1144) < $F1148, MIN(AR1144, $F1148 - SUM($I1151:AQ1151), $F1148 - SUM(AS1144:$CV1144)), MIN(($F1148 - SUM($I1151:AQ1151)) / COUNTIF(AR1149:$CV1149, \">0\"), AR1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT1144:$CV1144) < $F1148, MIN(AS1144, $F1148 - SUM($I1151:AR1151), $F1148 - SUM(AT1144:$CV1144)), MIN(($F1148 - SUM($I1151:AR1151)) / COUNTIF(AS1149:$CV1149, \">0\"), AS1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU1144:$CV1144) < $F1148, MIN(AT1144, $F1148 - SUM($I1151:AS1151), $F1148 - SUM(AU1144:$CV1144)), MIN(($F1148 - SUM($I1151:AS1151)) / COUNTIF(AT1149:$CV1149, \">0\"), AT1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV1144:$CV1144) < $F1148, MIN(AU1144, $F1148 - SUM($I1151:AT1151), $F1148 - SUM(AV1144:$CV1144)), MIN(($F1148 - SUM($I1151:AT1151)) / COUNTIF(AU1149:$CV1149, \">0\"), AU1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW1144:$CV1144) < $F1148, MIN(AV1144, $F1148 - SUM($I1151:AU1151), $F1148 - SUM(AW1144:$CV1144)), MIN(($F1148 - SUM($I1151:AU1151)) / COUNTIF(AV1149:$CV1149, \">0\"), AV1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX1144:$CV1144) < $F1148, MIN(AW1144, $F1148 - SUM($I1151:AV1151), $F1148 - SUM(AX1144:$CV1144)), MIN(($F1148 - SUM($I1151:AV1151)) / COUNTIF(AW1149:$CV1149, \">0\"), AW1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY1144:$CV1144) < $F1148, MIN(AX1144, $F1148 - SUM($I1151:AW1151), $F1148 - SUM(AY1144:$CV1144)), MIN(($F1148 - SUM($I1151:AW1151)) / COUNTIF(AX1149:$CV1149, \">0\"), AX1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ1144:$CV1144) < $F1148, MIN(AY1144, $F1148 - SUM($I1151:AX1151), $F1148 - SUM(AZ1144:$CV1144)), MIN(($F1148 - SUM($I1151:AX1151)) / COUNTIF(AY1149:$CV1149, \">0\"), AY1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA1144:$CV1144) < $F1148, MIN(AZ1144, $F1148 - SUM($I1151:AY1151), $F1148 - SUM(BA1144:$CV1144)), MIN(($F1148 - SUM($I1151:AY1151)) / COUNTIF(AZ1149:$CV1149, \">0\"), AZ1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB1144:$CV1144) < $F1148, MIN(BA1144, $F1148 - SUM($I1151:AZ1151), $F1148 - SUM(BB1144:$CV1144)), MIN(($F1148 - SUM($I1151:AZ1151)) / COUNTIF(BA1149:$CV1149, \">0\"), BA1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC1144:$CV1144) < $F1148, MIN(BB1144, $F1148 - SUM($I1151:BA1151), $F1148 - SUM(BC1144:$CV1144)), MIN(($F1148 - SUM($I1151:BA1151)) / COUNTIF(BB1149:$CV1149, \">0\"), BB1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD1144:$CV1144) < $F1148, MIN(BC1144, $F1148 - SUM($I1151:BB1151), $F1148 - SUM(BD1144:$CV1144)), MIN(($F1148 - SUM($I1151:BB1151)) / COUNTIF(BC1149:$CV1149, \">0\"), BC1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE1144:$CV1144) < $F1148, MIN(BD1144, $F1148 - SUM($I1151:BC1151), $F1148 - SUM(BE1144:$CV1144)), MIN(($F1148 - SUM($I1151:BC1151)) / COUNTIF(BD1149:$CV1149, \">0\"), BD1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF1144:$CV1144) < $F1148, MIN(BE1144, $F1148 - SUM($I1151:BD1151), $F1148 - SUM(BF1144:$CV1144)), MIN(($F1148 - SUM($I1151:BD1151)) / COUNTIF(BE1149:$CV1149, \">0\"), BE1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG1144:$CV1144) < $F1148, MIN(BF1144, $F1148 - SUM($I1151:BE1151), $F1148 - SUM(BG1144:$CV1144)), MIN(($F1148 - SUM($I1151:BE1151)) / COUNTIF(BF1149:$CV1149, \">0\"), BF1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH1144:$CV1144) < $F1148, MIN(BG1144, $F1148 - SUM($I1151:BF1151), $F1148 - SUM(BH1144:$CV1144)), MIN(($F1148 - SUM($I1151:BF1151)) / COUNTIF(BG1149:$CV1149, \">0\"), BG1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI1144:$CV1144) < $F1148, MIN(BH1144, $F1148 - SUM($I1151:BG1151), $F1148 - SUM(BI1144:$CV1144)), MIN(($F1148 - SUM($I1151:BG1151)) / COUNTIF(BH1149:$CV1149, \">0\"), BH1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ1144:$CV1144) < $F1148, MIN(BI1144, $F1148 - SUM($I1151:BH1151), $F1148 - SUM(BJ1144:$CV1144)), MIN(($F1148 - SUM($I1151:BH1151)) / COUNTIF(BI1149:$CV1149, \">0\"), BI1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK1144:$CV1144) < $F1148, MIN(BJ1144, $F1148 - SUM($I1151:BI1151), $F1148 - SUM(BK1144:$CV1144)), MIN(($F1148 - SUM($I1151:BI1151)) / COUNTIF(BJ1149:$CV1149, \">0\"), BJ1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL1144:$CV1144) < $F1148, MIN(BK1144, $F1148 - SUM($I1151:BJ1151), $F1148 - SUM(BL1144:$CV1144)), MIN(($F1148 - SUM($I1151:BJ1151)) / COUNTIF(BK1149:$CV1149, \">0\"), BK1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM1144:$CV1144) < $F1148, MIN(BL1144, $F1148 - SUM($I1151:BK1151), $F1148 - SUM(BM1144:$CV1144)), MIN(($F1148 - SUM($I1151:BK1151)) / COUNTIF(BL1149:$CV1149, \">0\"), BL1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN1144:$CV1144) < $F1148, MIN(BM1144, $F1148 - SUM($I1151:BL1151), $F1148 - SUM(BN1144:$CV1144)), MIN(($F1148 - SUM($I1151:BL1151)) / COUNTIF(BM1149:$CV1149, \">0\"), BM1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO1144:$CV1144) < $F1148, MIN(BN1144, $F1148 - SUM($I1151:BM1151), $F1148 - SUM(BO1144:$CV1144)), MIN(($F1148 - SUM($I1151:BM1151)) / COUNTIF(BN1149:$CV1149, \">0\"), BN1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP1144:$CV1144) < $F1148, MIN(BO1144, $F1148 - SUM($I1151:BN1151), $F1148 - SUM(BP1144:$CV1144)), MIN(($F1148 - SUM($I1151:BN1151)) / COUNTIF(BO1149:$CV1149, \">0\"), BO1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ1144:$CV1144) < $F1148, MIN(BP1144, $F1148 - SUM($I1151:BO1151), $F1148 - SUM(BQ1144:$CV1144)), MIN(($F1148 - SUM($I1151:BO1151)) / COUNTIF(BP1149:$CV1149, \">0\"), BP1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR1144:$CV1144) < $F1148, MIN(BQ1144, $F1148 - SUM($I1151:BP1151), $F1148 - SUM(BR1144:$CV1144)), MIN(($F1148 - SUM($I1151:BP1151)) / COUNTIF(BQ1149:$CV1149, \">0\"), BQ1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS1144:$CV1144) < $F1148, MIN(BR1144, $F1148 - SUM($I1151:BQ1151), $F1148 - SUM(BS1144:$CV1144)), MIN(($F1148 - SUM($I1151:BQ1151)) / COUNTIF(BR1149:$CV1149, \">0\"), BR1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT1144:$CV1144) < $F1148, MIN(BS1144, $F1148 - SUM($I1151:BR1151), $F1148 - SUM(BT1144:$CV1144)), MIN(($F1148 - SUM($I1151:BR1151)) / COUNTIF(BS1149:$CV1149, \">0\"), BS1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU1144:$CV1144) < $F1148, MIN(BT1144, $F1148 - SUM($I1151:BS1151), $F1148 - SUM(BU1144:$CV1144)), MIN(($F1148 - SUM($I1151:BS1151)) / COUNTIF(BT1149:$CV1149, \">0\"), BT1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV1144:$CV1144) < $F1148, MIN(BU1144, $F1148 - SUM($I1151:BT1151), $F1148 - SUM(BV1144:$CV1144)), MIN(($F1148 - SUM($I1151:BT1151)) / COUNTIF(BU1149:$CV1149, \">0\"), BU1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW1144:$CV1144) < $F1148, MIN(BV1144, $F1148 - SUM($I1151:BU1151), $F1148 - SUM(BW1144:$CV1144)), MIN(($F1148 - SUM($I1151:BU1151)) / COUNTIF(BV1149:$CV1149, \">0\"), BV1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX1144:$CV1144) < $F1148, MIN(BW1144, $F1148 - SUM($I1151:BV1151), $F1148 - SUM(BX1144:$CV1144)), MIN(($F1148 - SUM($I1151:BV1151)) / COUNTIF(BW1149:$CV1149, \">0\"), BW1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY1144:$CV1144) < $F1148, MIN(BX1144, $F1148 - SUM($I1151:BW1151), $F1148 - SUM(BY1144:$CV1144)), MIN(($F1148 - SUM($I1151:BW1151)) / COUNTIF(BX1149:$CV1149, \">0\"), BX1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ1144:$CV1144) < $F1148, MIN(BY1144, $F1148 - SUM($I1151:BX1151), $F1148 - SUM(BZ1144:$CV1144)), MIN(($F1148 - SUM($I1151:BX1151)) / COUNTIF(BY1149:$CV1149, \">0\"), BY1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA1144:$CV1144) < $F1148, MIN(BZ1144, $F1148 - SUM($I1151:BY1151), $F1148 - SUM(CA1144:$CV1144)), MIN(($F1148 - SUM($I1151:BY1151)) / COUNTIF(BZ1149:$CV1149, \">0\"), BZ1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB1144:$CV1144) < $F1148, MIN(CA1144, $F1148 - SUM($I1151:BZ1151), $F1148 - SUM(CB1144:$CV1144)), MIN(($F1148 - SUM($I1151:BZ1151)) / COUNTIF(CA1149:$CV1149, \">0\"), CA1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC1144:$CV1144) < $F1148, MIN(CB1144, $F1148 - SUM($I1151:CA1151), $F1148 - SUM(CC1144:$CV1144)), MIN(($F1148 - SUM($I1151:CA1151)) / COUNTIF(CB1149:$CV1149, \">0\"), CB1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD1144:$CV1144) < $F1148, MIN(CC1144, $F1148 - SUM($I1151:CB1151), $F1148 - SUM(CD1144:$CV1144)), MIN(($F1148 - SUM($I1151:CB1151)) / COUNTIF(CC1149:$CV1149, \">0\"), CC1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE1144:$CV1144) < $F1148, MIN(CD1144, $F1148 - SUM($I1151:CC1151), $F1148 - SUM(CE1144:$CV1144)), MIN(($F1148 - SUM($I1151:CC1151)) / COUNTIF(CD1149:$CV1149, \">0\"), CD1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF1144:$CV1144) < $F1148, MIN(CE1144, $F1148 - SUM($I1151:CD1151), $F1148 - SUM(CF1144:$CV1144)), MIN(($F1148 - SUM($I1151:CD1151)) / COUNTIF(CE1149:$CV1149, \">0\"), CE1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG1144:$CV1144) < $F1148, MIN(CF1144, $F1148 - SUM($I1151:CE1151), $F1148 - SUM(CG1144:$CV1144)), MIN(($F1148 - SUM($I1151:CE1151)) / COUNTIF(CF1149:$CV1149, \">0\"), CF1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH1144:$CV1144) < $F1148, MIN(CG1144, $F1148 - SUM($I1151:CF1151), $F1148 - SUM(CH1144:$CV1144)), MIN(($F1148 - SUM($I1151:CF1151)) / COUNTIF(CG1149:$CV1149, \">0\"), CG1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI1144:$CV1144) < $F1148, MIN(CH1144, $F1148 - SUM($I1151:CG1151), $F1148 - SUM(CI1144:$CV1144)), MIN(($F1148 - SUM($I1151:CG1151)) / COUNTIF(CH1149:$CV1149, \">0\"), CH1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ1144:$CV1144) < $F1148, MIN(CI1144, $F1148 - SUM($I1151:CH1151), $F1148 - SUM(CJ1144:$CV1144)), MIN(($F1148 - SUM($I1151:CH1151)) / COUNTIF(CI1149:$CV1149, \">0\"), CI1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK1144:$CV1144) < $F1148, MIN(CJ1144, $F1148 - SUM($I1151:CI1151), $F1148 - SUM(CK1144:$CV1144)), MIN(($F1148 - SUM($I1151:CI1151)) / COUNTIF(CJ1149:$CV1149, \">0\"), CJ1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL1144:$CV1144) < $F1148, MIN(CK1144, $F1148 - SUM($I1151:CJ1151), $F1148 - SUM(CL1144:$CV1144)), MIN(($F1148 - SUM($I1151:CJ1151)) / COUNTIF(CK1149:$CV1149, \">0\"), CK1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM1144:$CV1144) < $F1148, MIN(CL1144, $F1148 - SUM($I1151:CK1151), $F1148 - SUM(CM1144:$CV1144)), MIN(($F1148 - SUM($I1151:CK1151)) / COUNTIF(CL1149:$CV1149, \">0\"), CL1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN1144:$CV1144) < $F1148, MIN(CM1144, $F1148 - SUM($I1151:CL1151), $F1148 - SUM(CN1144:$CV1144)), MIN(($F1148 - SUM($I1151:CL1151)) / COUNTIF(CM1149:$CV1149, \">0\"), CM1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO1144:$CV1144) < $F1148, MIN(CN1144, $F1148 - SUM($I1151:CM1151), $F1148 - SUM(CO1144:$CV1144)), MIN(($F1148 - SUM($I1151:CM1151)) / COUNTIF(CN1149:$CV1149, \">0\"), CN1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP1144:$CV1144) < $F1148, MIN(CO1144, $F1148 - SUM($I1151:CN1151), $F1148 - SUM(CP1144:$CV1144)), MIN(($F1148 - SUM($I1151:CN1151)) / COUNTIF(CO1149:$CV1149, \">0\"), CO1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ1144:$CV1144) < $F1148, MIN(CP1144, $F1148 - SUM($I1151:CO1151), $F1148 - SUM(CQ1144:$CV1144)), MIN(($F1148 - SUM($I1151:CO1151)) / COUNTIF(CP1149:$CV1149, \">0\"), CP1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR1144:$CV1144) < $F1148, MIN(CQ1144, $F1148 - SUM($I1151:CP1151), $F1148 - SUM(CR1144:$CV1144)), MIN(($F1148 - SUM($I1151:CP1151)) / COUNTIF(CQ1149:$CV1149, \">0\"), CQ1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS1144:$CV1144) < $F1148, MIN(CR1144, $F1148 - SUM($I1151:CQ1151), $F1148 - SUM(CS1144:$CV1144)), MIN(($F1148 - SUM($I1151:CQ1151)) / COUNTIF(CR1149:$CV1149, \">0\"), CR1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT1144:$CV1144) < $F1148, MIN(CS1144, $F1148 - SUM($I1151:CR1151), $F1148 - SUM(CT1144:$CV1144)), MIN(($F1148 - SUM($I1151:CR1151)) / COUNTIF(CS1149:$CV1149, \">0\"), CS1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU1144:$CV1144) < $F1148, MIN(CT1144, $F1148 - SUM($I1151:CS1151), $F1148 - SUM(CU1144:$CV1144)), MIN(($F1148 - SUM($I1151:CS1151)) / COUNTIF(CT1149:$CV1149, \">0\"), CT1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV1144:$CV1144) < $F1148, MIN(CU1144, $F1148 - SUM($I1151:CT1151), $F1148 - SUM(CV1144:$CV1144)), MIN(($F1148 - SUM($I1151:CT1151)) / COUNTIF(CU1149:$CV1149, \">0\"), CU1144)) * $F1150, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV1144:CV1144) < $F1148, MIN(CV1144, $F1148 - SUM($I1151:CU1151), $F1148 - SUM($CV1144:CV1144)), MIN(($F1148 - SUM($I1151:CU1151)) / COUNTIF(CV1149:$CV1149, \">0\"), CV1144)) * $F1150, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J1152:CV1152)","v":0},"mmcf",null,null,{"$f":"IF($F1150 = 0, J1149, J1151)","v":0},{"$f":"IF($F1150 = 0, K1149, K1151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1150 = 0, BW1149, BW1151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J1152 > 0, $F1146, 0)","v":0},{"$f":"IF(K1152 > 0, $F1146, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW1152 > 0, $F1146, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Well set 30"]
[{"$nulls":4},"Remaining production capacity required",{"$f":"SUM(J1156:CV1156)","v":0},"mmcf",null,null,{"$f":"MAX(J808 - J816 - J828 - J840 - J852 - J864 - J876 - J888 - J900 - J912 - J924 - J936 - J948 - J960 - J972 - J984 - J996 - J1008 - J1020 - J1032 - J1044 - J1056 - J1068 - J1080 - J1092 - J1104 - J1116 - J1128 - J1140 - J1152, 0)","v":0},{"$f":"MAX(K808 - K816 - K828 - K840 - K852 - K864 - K876 - K888 - K900 - K912 - K924 - K936 - K948 - K960 - K972 - K984 - K996 - K1008 - K1020 - K1032 - K1044 - K1056 - K1068 - K1080 - K1092 - K1104 - K1116 - K1128 - K1140 - K1152, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW808 - BW816 - BW828 - BW840 - BW852 - BW864 - BW876 - BW888 - BW900 - BW912 - BW924 - BW936 - BW948 - BW960 - BW972 - BW984 - BW996 - BW1008 - BW1020 - BW1032 - BW1044 - BW1056 - BW1068 - BW1080 - BW1092 - BW1104 - BW1116 - BW1128 - BW1140 - BW1152, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Next production capacity required",{"$f":"SUM(J1157:CV1157)","v":0},"mmcf",null,null,{"$f":"IF(AND(SUM($I1156:I1156) = 0, J1156 > 0), J1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:J1156) = 0, K1156 > 0), K1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:K1156) = 0, L1156 > 0), L1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:L1156) = 0, M1156 > 0), M1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:M1156) = 0, N1156 > 0), N1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:N1156) = 0, O1156 > 0), O1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:O1156) = 0, P1156 > 0), P1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:P1156) = 0, Q1156 > 0), Q1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:Q1156) = 0, R1156 > 0), R1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:R1156) = 0, S1156 > 0), S1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:S1156) = 0, T1156 > 0), T1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:T1156) = 0, U1156 > 0), U1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:U1156) = 0, V1156 > 0), V1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:V1156) = 0, W1156 > 0), W1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:W1156) = 0, X1156 > 0), X1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:X1156) = 0, Y1156 > 0), Y1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:Y1156) = 0, Z1156 > 0), Z1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:Z1156) = 0, AA1156 > 0), AA1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AA1156) = 0, AB1156 > 0), AB1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AB1156) = 0, AC1156 > 0), AC1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AC1156) = 0, AD1156 > 0), AD1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AD1156) = 0, AE1156 > 0), AE1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AE1156) = 0, AF1156 > 0), AF1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AF1156) = 0, AG1156 > 0), AG1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AG1156) = 0, AH1156 > 0), AH1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AH1156) = 0, AI1156 > 0), AI1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AI1156) = 0, AJ1156 > 0), AJ1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AJ1156) = 0, AK1156 > 0), AK1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AK1156) = 0, AL1156 > 0), AL1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AL1156) = 0, AM1156 > 0), AM1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AM1156) = 0, AN1156 > 0), AN1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AN1156) = 0, AO1156 > 0), AO1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AO1156) = 0, AP1156 > 0), AP1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AP1156) = 0, AQ1156 > 0), AQ1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AQ1156) = 0, AR1156 > 0), AR1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AR1156) = 0, AS1156 > 0), AS1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AS1156) = 0, AT1156 > 0), AT1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AT1156) = 0, AU1156 > 0), AU1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AU1156) = 0, AV1156 > 0), AV1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AV1156) = 0, AW1156 > 0), AW1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AW1156) = 0, AX1156 > 0), AX1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AX1156) = 0, AY1156 > 0), AY1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AY1156) = 0, AZ1156 > 0), AZ1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:AZ1156) = 0, BA1156 > 0), BA1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BA1156) = 0, BB1156 > 0), BB1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BB1156) = 0, BC1156 > 0), BC1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BC1156) = 0, BD1156 > 0), BD1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BD1156) = 0, BE1156 > 0), BE1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BE1156) = 0, BF1156 > 0), BF1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BF1156) = 0, BG1156 > 0), BG1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BG1156) = 0, BH1156 > 0), BH1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BH1156) = 0, BI1156 > 0), BI1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BI1156) = 0, BJ1156 > 0), BJ1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BJ1156) = 0, BK1156 > 0), BK1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BK1156) = 0, BL1156 > 0), BL1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BL1156) = 0, BM1156 > 0), BM1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BM1156) = 0, BN1156 > 0), BN1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BN1156) = 0, BO1156 > 0), BO1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BO1156) = 0, BP1156 > 0), BP1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BP1156) = 0, BQ1156 > 0), BQ1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BQ1156) = 0, BR1156 > 0), BR1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BR1156) = 0, BS1156 > 0), BS1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BS1156) = 0, BT1156 > 0), BT1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BT1156) = 0, BU1156 > 0), BU1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BU1156) = 0, BV1156 > 0), BV1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BV1156) = 0, BW1156 > 0), BW1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BW1156) = 0, BX1156 > 0), BX1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BX1156) = 0, BY1156 > 0), BY1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BY1156) = 0, BZ1156 > 0), BZ1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:BZ1156) = 0, CA1156 > 0), CA1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CA1156) = 0, CB1156 > 0), CB1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CB1156) = 0, CC1156 > 0), CC1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CC1156) = 0, CD1156 > 0), CD1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CD1156) = 0, CE1156 > 0), CE1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CE1156) = 0, CF1156 > 0), CF1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CF1156) = 0, CG1156 > 0), CG1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CG1156) = 0, CH1156 > 0), CH1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CH1156) = 0, CI1156 > 0), CI1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CI1156) = 0, CJ1156 > 0), CJ1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CJ1156) = 0, CK1156 > 0), CK1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CK1156) = 0, CL1156 > 0), CL1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CL1156) = 0, CM1156 > 0), CM1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CM1156) = 0, CN1156 > 0), CN1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CN1156) = 0, CO1156 > 0), CO1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CO1156) = 0, CP1156 > 0), CP1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CP1156) = 0, CQ1156 > 0), CQ1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CQ1156) = 0, CR1156 > 0), CR1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CR1156) = 0, CS1156 > 0), CS1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CS1156) = 0, CT1156 > 0), CT1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CT1156) = 0, CU1156 > 0), CU1156, 0)","v":0},{"$f":"IF(AND(SUM($I1156:CU1156) = 0, CV1156 > 0), CV1156, 0)","v":0}]
[{"$nulls":4},"Next wells required",{"$f":"SUM(J1158:CV1158)","v":0},"wells",null,null,{"$f":"ROUNDUP(MIN(J1157 / $F$800, $F1156 / $F$802), 0)","v":0},{"$f":"ROUNDUP(MIN(K1157 / $F$800, $F1156 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(MIN(BW1157 / $F$800, $F1156 / $F$802), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Annual production capacity of well set",{"$f":"$F$800 * F1158","v":0},"mmcf"]
[{"$nulls":4},"Total production capacity of well set",{"$f":"$F$802 * F1158","v":0},"mmcf"]
[{"$nulls":4},"Typical production",{"$f":"SUM(J1161:CV1161)","v":0},"mmcf",null,null,{"$f":"IF(SUM($I1161:I1161) < $F1160, MIN(J1156, $F1159, $F1160 - SUM($I1161:I1161)), 0)","v":0},{"$f":"IF(SUM($I1161:J1161) < $F1160, MIN(K1156, $F1159, $F1160 - SUM($I1161:J1161)), 0)","v":0},{"$f":"IF(SUM($I1161:K1161) < $F1160, MIN(L1156, $F1159, $F1160 - SUM($I1161:K1161)), 0)","v":0},{"$f":"IF(SUM($I1161:L1161) < $F1160, MIN(M1156, $F1159, $F1160 - SUM($I1161:L1161)), 0)","v":0},{"$f":"IF(SUM($I1161:M1161) < $F1160, MIN(N1156, $F1159, $F1160 - SUM($I1161:M1161)), 0)","v":0},{"$f":"IF(SUM($I1161:N1161) < $F1160, MIN(O1156, $F1159, $F1160 - SUM($I1161:N1161)), 0)","v":0},{"$f":"IF(SUM($I1161:O1161) < $F1160, MIN(P1156, $F1159, $F1160 - SUM($I1161:O1161)), 0)","v":0},{"$f":"IF(SUM($I1161:P1161) < $F1160, MIN(Q1156, $F1159, $F1160 - SUM($I1161:P1161)), 0)","v":0},{"$f":"IF(SUM($I1161:Q1161) < $F1160, MIN(R1156, $F1159, $F1160 - SUM($I1161:Q1161)), 0)","v":0},{"$f":"IF(SUM($I1161:R1161) < $F1160, MIN(S1156, $F1159, $F1160 - SUM($I1161:R1161)), 0)","v":0},{"$f":"IF(SUM($I1161:S1161) < $F1160, MIN(T1156, $F1159, $F1160 - SUM($I1161:S1161)), 0)","v":0},{"$f":"IF(SUM($I1161:T1161) < $F1160, MIN(U1156, $F1159, $F1160 - SUM($I1161:T1161)), 0)","v":0},{"$f":"IF(SUM($I1161:U1161) < $F1160, MIN(V1156, $F1159, $F1160 - SUM($I1161:U1161)), 0)","v":0},{"$f":"IF(SUM($I1161:V1161) < $F1160, MIN(W1156, $F1159, $F1160 - SUM($I1161:V1161)), 0)","v":0},{"$f":"IF(SUM($I1161:W1161) < $F1160, MIN(X1156, $F1159, $F1160 - SUM($I1161:W1161)), 0)","v":0},{"$f":"IF(SUM($I1161:X1161) < $F1160, MIN(Y1156, $F1159, $F1160 - SUM($I1161:X1161)), 0)","v":0},{"$f":"IF(SUM($I1161:Y1161) < $F1160, MIN(Z1156, $F1159, $F1160 - SUM($I1161:Y1161)), 0)","v":0},{"$f":"IF(SUM($I1161:Z1161) < $F1160, MIN(AA1156, $F1159, $F1160 - SUM($I1161:Z1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AA1161) < $F1160, MIN(AB1156, $F1159, $F1160 - SUM($I1161:AA1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AB1161) < $F1160, MIN(AC1156, $F1159, $F1160 - SUM($I1161:AB1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AC1161) < $F1160, MIN(AD1156, $F1159, $F1160 - SUM($I1161:AC1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AD1161) < $F1160, MIN(AE1156, $F1159, $F1160 - SUM($I1161:AD1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AE1161) < $F1160, MIN(AF1156, $F1159, $F1160 - SUM($I1161:AE1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AF1161) < $F1160, MIN(AG1156, $F1159, $F1160 - SUM($I1161:AF1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AG1161) < $F1160, MIN(AH1156, $F1159, $F1160 - SUM($I1161:AG1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AH1161) < $F1160, MIN(AI1156, $F1159, $F1160 - SUM($I1161:AH1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AI1161) < $F1160, MIN(AJ1156, $F1159, $F1160 - SUM($I1161:AI1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AJ1161) < $F1160, MIN(AK1156, $F1159, $F1160 - SUM($I1161:AJ1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AK1161) < $F1160, MIN(AL1156, $F1159, $F1160 - SUM($I1161:AK1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AL1161) < $F1160, MIN(AM1156, $F1159, $F1160 - SUM($I1161:AL1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AM1161) < $F1160, MIN(AN1156, $F1159, $F1160 - SUM($I1161:AM1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AN1161) < $F1160, MIN(AO1156, $F1159, $F1160 - SUM($I1161:AN1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AO1161) < $F1160, MIN(AP1156, $F1159, $F1160 - SUM($I1161:AO1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AP1161) < $F1160, MIN(AQ1156, $F1159, $F1160 - SUM($I1161:AP1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AQ1161) < $F1160, MIN(AR1156, $F1159, $F1160 - SUM($I1161:AQ1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AR1161) < $F1160, MIN(AS1156, $F1159, $F1160 - SUM($I1161:AR1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AS1161) < $F1160, MIN(AT1156, $F1159, $F1160 - SUM($I1161:AS1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AT1161) < $F1160, MIN(AU1156, $F1159, $F1160 - SUM($I1161:AT1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AU1161) < $F1160, MIN(AV1156, $F1159, $F1160 - SUM($I1161:AU1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AV1161) < $F1160, MIN(AW1156, $F1159, $F1160 - SUM($I1161:AV1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AW1161) < $F1160, MIN(AX1156, $F1159, $F1160 - SUM($I1161:AW1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AX1161) < $F1160, MIN(AY1156, $F1159, $F1160 - SUM($I1161:AX1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AY1161) < $F1160, MIN(AZ1156, $F1159, $F1160 - SUM($I1161:AY1161)), 0)","v":0},{"$f":"IF(SUM($I1161:AZ1161) < $F1160, MIN(BA1156, $F1159, $F1160 - SUM($I1161:AZ1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BA1161) < $F1160, MIN(BB1156, $F1159, $F1160 - SUM($I1161:BA1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BB1161) < $F1160, MIN(BC1156, $F1159, $F1160 - SUM($I1161:BB1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BC1161) < $F1160, MIN(BD1156, $F1159, $F1160 - SUM($I1161:BC1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BD1161) < $F1160, MIN(BE1156, $F1159, $F1160 - SUM($I1161:BD1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BE1161) < $F1160, MIN(BF1156, $F1159, $F1160 - SUM($I1161:BE1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BF1161) < $F1160, MIN(BG1156, $F1159, $F1160 - SUM($I1161:BF1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BG1161) < $F1160, MIN(BH1156, $F1159, $F1160 - SUM($I1161:BG1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BH1161) < $F1160, MIN(BI1156, $F1159, $F1160 - SUM($I1161:BH1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BI1161) < $F1160, MIN(BJ1156, $F1159, $F1160 - SUM($I1161:BI1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BJ1161) < $F1160, MIN(BK1156, $F1159, $F1160 - SUM($I1161:BJ1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BK1161) < $F1160, MIN(BL1156, $F1159, $F1160 - SUM($I1161:BK1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BL1161) < $F1160, MIN(BM1156, $F1159, $F1160 - SUM($I1161:BL1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BM1161) < $F1160, MIN(BN1156, $F1159, $F1160 - SUM($I1161:BM1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BN1161) < $F1160, MIN(BO1156, $F1159, $F1160 - SUM($I1161:BN1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BO1161) < $F1160, MIN(BP1156, $F1159, $F1160 - SUM($I1161:BO1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BP1161) < $F1160, MIN(BQ1156, $F1159, $F1160 - SUM($I1161:BP1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BQ1161) < $F1160, MIN(BR1156, $F1159, $F1160 - SUM($I1161:BQ1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BR1161) < $F1160, MIN(BS1156, $F1159, $F1160 - SUM($I1161:BR1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BS1161) < $F1160, MIN(BT1156, $F1159, $F1160 - SUM($I1161:BS1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BT1161) < $F1160, MIN(BU1156, $F1159, $F1160 - SUM($I1161:BT1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BU1161) < $F1160, MIN(BV1156, $F1159, $F1160 - SUM($I1161:BU1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BV1161) < $F1160, MIN(BW1156, $F1159, $F1160 - SUM($I1161:BV1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BW1161) < $F1160, MIN(BX1156, $F1159, $F1160 - SUM($I1161:BW1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BX1161) < $F1160, MIN(BY1156, $F1159, $F1160 - SUM($I1161:BX1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BY1161) < $F1160, MIN(BZ1156, $F1159, $F1160 - SUM($I1161:BY1161)), 0)","v":0},{"$f":"IF(SUM($I1161:BZ1161) < $F1160, MIN(CA1156, $F1159, $F1160 - SUM($I1161:BZ1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CA1161) < $F1160, MIN(CB1156, $F1159, $F1160 - SUM($I1161:CA1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CB1161) < $F1160, MIN(CC1156, $F1159, $F1160 - SUM($I1161:CB1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CC1161) < $F1160, MIN(CD1156, $F1159, $F1160 - SUM($I1161:CC1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CD1161) < $F1160, MIN(CE1156, $F1159, $F1160 - SUM($I1161:CD1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CE1161) < $F1160, MIN(CF1156, $F1159, $F1160 - SUM($I1161:CE1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CF1161) < $F1160, MIN(CG1156, $F1159, $F1160 - SUM($I1161:CF1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CG1161) < $F1160, MIN(CH1156, $F1159, $F1160 - SUM($I1161:CG1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CH1161) < $F1160, MIN(CI1156, $F1159, $F1160 - SUM($I1161:CH1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CI1161) < $F1160, MIN(CJ1156, $F1159, $F1160 - SUM($I1161:CI1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CJ1161) < $F1160, MIN(CK1156, $F1159, $F1160 - SUM($I1161:CJ1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CK1161) < $F1160, MIN(CL1156, $F1159, $F1160 - SUM($I1161:CK1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CL1161) < $F1160, MIN(CM1156, $F1159, $F1160 - SUM($I1161:CL1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CM1161) < $F1160, MIN(CN1156, $F1159, $F1160 - SUM($I1161:CM1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CN1161) < $F1160, MIN(CO1156, $F1159, $F1160 - SUM($I1161:CN1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CO1161) < $F1160, MIN(CP1156, $F1159, $F1160 - SUM($I1161:CO1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CP1161) < $F1160, MIN(CQ1156, $F1159, $F1160 - SUM($I1161:CP1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CQ1161) < $F1160, MIN(CR1156, $F1159, $F1160 - SUM($I1161:CQ1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CR1161) < $F1160, MIN(CS1156, $F1159, $F1160 - SUM($I1161:CR1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CS1161) < $F1160, MIN(CT1156, $F1159, $F1160 - SUM($I1161:CS1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CT1161) < $F1160, MIN(CU1156, $F1159, $F1160 - SUM($I1161:CT1161)), 0)","v":0},{"$f":"IF(SUM($I1161:CU1161) < $F1160, MIN(CV1156, $F1159, $F1160 - SUM($I1161:CU1161)), 0)","v":0}]
[{"$nulls":4},"Accelerated production required? (1 = Yes, 0 = No)",{"$f":"IF(F1161 < F1160, 1, 0)","v":0}]
[{"$nulls":4},"Accelerated production",null,"mmcf",null,null,{"$f":"IFERROR(IF(SUM(K1156:$CV1156) < $F1160, MIN(J1156, $F1160 - SUM($I1163:I1163), $F1160 - SUM(K1156:$CV1156)), MIN(($F1160 - SUM($I1163:I1163)) / COUNTIF(J1161:$CV1161, \">0\"), J1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(L1156:$CV1156) < $F1160, MIN(K1156, $F1160 - SUM($I1163:J1163), $F1160 - SUM(L1156:$CV1156)), MIN(($F1160 - SUM($I1163:J1163)) / COUNTIF(K1161:$CV1161, \">0\"), K1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(M1156:$CV1156) < $F1160, MIN(L1156, $F1160 - SUM($I1163:K1163), $F1160 - SUM(M1156:$CV1156)), MIN(($F1160 - SUM($I1163:K1163)) / COUNTIF(L1161:$CV1161, \">0\"), L1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(N1156:$CV1156) < $F1160, MIN(M1156, $F1160 - SUM($I1163:L1163), $F1160 - SUM(N1156:$CV1156)), MIN(($F1160 - SUM($I1163:L1163)) / COUNTIF(M1161:$CV1161, \">0\"), M1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(O1156:$CV1156) < $F1160, MIN(N1156, $F1160 - SUM($I1163:M1163), $F1160 - SUM(O1156:$CV1156)), MIN(($F1160 - SUM($I1163:M1163)) / COUNTIF(N1161:$CV1161, \">0\"), N1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(P1156:$CV1156) < $F1160, MIN(O1156, $F1160 - SUM($I1163:N1163), $F1160 - SUM(P1156:$CV1156)), MIN(($F1160 - SUM($I1163:N1163)) / COUNTIF(O1161:$CV1161, \">0\"), O1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(Q1156:$CV1156) < $F1160, MIN(P1156, $F1160 - SUM($I1163:O1163), $F1160 - SUM(Q1156:$CV1156)), MIN(($F1160 - SUM($I1163:O1163)) / COUNTIF(P1161:$CV1161, \">0\"), P1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(R1156:$CV1156) < $F1160, MIN(Q1156, $F1160 - SUM($I1163:P1163), $F1160 - SUM(R1156:$CV1156)), MIN(($F1160 - SUM($I1163:P1163)) / COUNTIF(Q1161:$CV1161, \">0\"), Q1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(S1156:$CV1156) < $F1160, MIN(R1156, $F1160 - SUM($I1163:Q1163), $F1160 - SUM(S1156:$CV1156)), MIN(($F1160 - SUM($I1163:Q1163)) / COUNTIF(R1161:$CV1161, \">0\"), R1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(T1156:$CV1156) < $F1160, MIN(S1156, $F1160 - SUM($I1163:R1163), $F1160 - SUM(T1156:$CV1156)), MIN(($F1160 - SUM($I1163:R1163)) / COUNTIF(S1161:$CV1161, \">0\"), S1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(U1156:$CV1156) < $F1160, MIN(T1156, $F1160 - SUM($I1163:S1163), $F1160 - SUM(U1156:$CV1156)), MIN(($F1160 - SUM($I1163:S1163)) / COUNTIF(T1161:$CV1161, \">0\"), T1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(V1156:$CV1156) < $F1160, MIN(U1156, $F1160 - SUM($I1163:T1163), $F1160 - SUM(V1156:$CV1156)), MIN(($F1160 - SUM($I1163:T1163)) / COUNTIF(U1161:$CV1161, \">0\"), U1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(W1156:$CV1156) < $F1160, MIN(V1156, $F1160 - SUM($I1163:U1163), $F1160 - SUM(W1156:$CV1156)), MIN(($F1160 - SUM($I1163:U1163)) / COUNTIF(V1161:$CV1161, \">0\"), V1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(X1156:$CV1156) < $F1160, MIN(W1156, $F1160 - SUM($I1163:V1163), $F1160 - SUM(X1156:$CV1156)), MIN(($F1160 - SUM($I1163:V1163)) / COUNTIF(W1161:$CV1161, \">0\"), W1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(Y1156:$CV1156) < $F1160, MIN(X1156, $F1160 - SUM($I1163:W1163), $F1160 - SUM(Y1156:$CV1156)), MIN(($F1160 - SUM($I1163:W1163)) / COUNTIF(X1161:$CV1161, \">0\"), X1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(Z1156:$CV1156) < $F1160, MIN(Y1156, $F1160 - SUM($I1163:X1163), $F1160 - SUM(Z1156:$CV1156)), MIN(($F1160 - SUM($I1163:X1163)) / COUNTIF(Y1161:$CV1161, \">0\"), Y1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AA1156:$CV1156) < $F1160, MIN(Z1156, $F1160 - SUM($I1163:Y1163), $F1160 - SUM(AA1156:$CV1156)), MIN(($F1160 - SUM($I1163:Y1163)) / COUNTIF(Z1161:$CV1161, \">0\"), Z1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AB1156:$CV1156) < $F1160, MIN(AA1156, $F1160 - SUM($I1163:Z1163), $F1160 - SUM(AB1156:$CV1156)), MIN(($F1160 - SUM($I1163:Z1163)) / COUNTIF(AA1161:$CV1161, \">0\"), AA1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AC1156:$CV1156) < $F1160, MIN(AB1156, $F1160 - SUM($I1163:AA1163), $F1160 - SUM(AC1156:$CV1156)), MIN(($F1160 - SUM($I1163:AA1163)) / COUNTIF(AB1161:$CV1161, \">0\"), AB1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AD1156:$CV1156) < $F1160, MIN(AC1156, $F1160 - SUM($I1163:AB1163), $F1160 - SUM(AD1156:$CV1156)), MIN(($F1160 - SUM($I1163:AB1163)) / COUNTIF(AC1161:$CV1161, \">0\"), AC1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AE1156:$CV1156) < $F1160, MIN(AD1156, $F1160 - SUM($I1163:AC1163), $F1160 - SUM(AE1156:$CV1156)), MIN(($F1160 - SUM($I1163:AC1163)) / COUNTIF(AD1161:$CV1161, \">0\"), AD1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AF1156:$CV1156) < $F1160, MIN(AE1156, $F1160 - SUM($I1163:AD1163), $F1160 - SUM(AF1156:$CV1156)), MIN(($F1160 - SUM($I1163:AD1163)) / COUNTIF(AE1161:$CV1161, \">0\"), AE1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AG1156:$CV1156) < $F1160, MIN(AF1156, $F1160 - SUM($I1163:AE1163), $F1160 - SUM(AG1156:$CV1156)), MIN(($F1160 - SUM($I1163:AE1163)) / COUNTIF(AF1161:$CV1161, \">0\"), AF1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AH1156:$CV1156) < $F1160, MIN(AG1156, $F1160 - SUM($I1163:AF1163), $F1160 - SUM(AH1156:$CV1156)), MIN(($F1160 - SUM($I1163:AF1163)) / COUNTIF(AG1161:$CV1161, \">0\"), AG1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AI1156:$CV1156) < $F1160, MIN(AH1156, $F1160 - SUM($I1163:AG1163), $F1160 - SUM(AI1156:$CV1156)), MIN(($F1160 - SUM($I1163:AG1163)) / COUNTIF(AH1161:$CV1161, \">0\"), AH1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AJ1156:$CV1156) < $F1160, MIN(AI1156, $F1160 - SUM($I1163:AH1163), $F1160 - SUM(AJ1156:$CV1156)), MIN(($F1160 - SUM($I1163:AH1163)) / COUNTIF(AI1161:$CV1161, \">0\"), AI1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AK1156:$CV1156) < $F1160, MIN(AJ1156, $F1160 - SUM($I1163:AI1163), $F1160 - SUM(AK1156:$CV1156)), MIN(($F1160 - SUM($I1163:AI1163)) / COUNTIF(AJ1161:$CV1161, \">0\"), AJ1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AL1156:$CV1156) < $F1160, MIN(AK1156, $F1160 - SUM($I1163:AJ1163), $F1160 - SUM(AL1156:$CV1156)), MIN(($F1160 - SUM($I1163:AJ1163)) / COUNTIF(AK1161:$CV1161, \">0\"), AK1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AM1156:$CV1156) < $F1160, MIN(AL1156, $F1160 - SUM($I1163:AK1163), $F1160 - SUM(AM1156:$CV1156)), MIN(($F1160 - SUM($I1163:AK1163)) / COUNTIF(AL1161:$CV1161, \">0\"), AL1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AN1156:$CV1156) < $F1160, MIN(AM1156, $F1160 - SUM($I1163:AL1163), $F1160 - SUM(AN1156:$CV1156)), MIN(($F1160 - SUM($I1163:AL1163)) / COUNTIF(AM1161:$CV1161, \">0\"), AM1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AO1156:$CV1156) < $F1160, MIN(AN1156, $F1160 - SUM($I1163:AM1163), $F1160 - SUM(AO1156:$CV1156)), MIN(($F1160 - SUM($I1163:AM1163)) / COUNTIF(AN1161:$CV1161, \">0\"), AN1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AP1156:$CV1156) < $F1160, MIN(AO1156, $F1160 - SUM($I1163:AN1163), $F1160 - SUM(AP1156:$CV1156)), MIN(($F1160 - SUM($I1163:AN1163)) / COUNTIF(AO1161:$CV1161, \">0\"), AO1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AQ1156:$CV1156) < $F1160, MIN(AP1156, $F1160 - SUM($I1163:AO1163), $F1160 - SUM(AQ1156:$CV1156)), MIN(($F1160 - SUM($I1163:AO1163)) / COUNTIF(AP1161:$CV1161, \">0\"), AP1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AR1156:$CV1156) < $F1160, MIN(AQ1156, $F1160 - SUM($I1163:AP1163), $F1160 - SUM(AR1156:$CV1156)), MIN(($F1160 - SUM($I1163:AP1163)) / COUNTIF(AQ1161:$CV1161, \">0\"), AQ1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AS1156:$CV1156) < $F1160, MIN(AR1156, $F1160 - SUM($I1163:AQ1163), $F1160 - SUM(AS1156:$CV1156)), MIN(($F1160 - SUM($I1163:AQ1163)) / COUNTIF(AR1161:$CV1161, \">0\"), AR1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AT1156:$CV1156) < $F1160, MIN(AS1156, $F1160 - SUM($I1163:AR1163), $F1160 - SUM(AT1156:$CV1156)), MIN(($F1160 - SUM($I1163:AR1163)) / COUNTIF(AS1161:$CV1161, \">0\"), AS1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AU1156:$CV1156) < $F1160, MIN(AT1156, $F1160 - SUM($I1163:AS1163), $F1160 - SUM(AU1156:$CV1156)), MIN(($F1160 - SUM($I1163:AS1163)) / COUNTIF(AT1161:$CV1161, \">0\"), AT1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AV1156:$CV1156) < $F1160, MIN(AU1156, $F1160 - SUM($I1163:AT1163), $F1160 - SUM(AV1156:$CV1156)), MIN(($F1160 - SUM($I1163:AT1163)) / COUNTIF(AU1161:$CV1161, \">0\"), AU1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AW1156:$CV1156) < $F1160, MIN(AV1156, $F1160 - SUM($I1163:AU1163), $F1160 - SUM(AW1156:$CV1156)), MIN(($F1160 - SUM($I1163:AU1163)) / COUNTIF(AV1161:$CV1161, \">0\"), AV1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AX1156:$CV1156) < $F1160, MIN(AW1156, $F1160 - SUM($I1163:AV1163), $F1160 - SUM(AX1156:$CV1156)), MIN(($F1160 - SUM($I1163:AV1163)) / COUNTIF(AW1161:$CV1161, \">0\"), AW1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AY1156:$CV1156) < $F1160, MIN(AX1156, $F1160 - SUM($I1163:AW1163), $F1160 - SUM(AY1156:$CV1156)), MIN(($F1160 - SUM($I1163:AW1163)) / COUNTIF(AX1161:$CV1161, \">0\"), AX1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(AZ1156:$CV1156) < $F1160, MIN(AY1156, $F1160 - SUM($I1163:AX1163), $F1160 - SUM(AZ1156:$CV1156)), MIN(($F1160 - SUM($I1163:AX1163)) / COUNTIF(AY1161:$CV1161, \">0\"), AY1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BA1156:$CV1156) < $F1160, MIN(AZ1156, $F1160 - SUM($I1163:AY1163), $F1160 - SUM(BA1156:$CV1156)), MIN(($F1160 - SUM($I1163:AY1163)) / COUNTIF(AZ1161:$CV1161, \">0\"), AZ1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BB1156:$CV1156) < $F1160, MIN(BA1156, $F1160 - SUM($I1163:AZ1163), $F1160 - SUM(BB1156:$CV1156)), MIN(($F1160 - SUM($I1163:AZ1163)) / COUNTIF(BA1161:$CV1161, \">0\"), BA1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BC1156:$CV1156) < $F1160, MIN(BB1156, $F1160 - SUM($I1163:BA1163), $F1160 - SUM(BC1156:$CV1156)), MIN(($F1160 - SUM($I1163:BA1163)) / COUNTIF(BB1161:$CV1161, \">0\"), BB1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BD1156:$CV1156) < $F1160, MIN(BC1156, $F1160 - SUM($I1163:BB1163), $F1160 - SUM(BD1156:$CV1156)), MIN(($F1160 - SUM($I1163:BB1163)) / COUNTIF(BC1161:$CV1161, \">0\"), BC1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BE1156:$CV1156) < $F1160, MIN(BD1156, $F1160 - SUM($I1163:BC1163), $F1160 - SUM(BE1156:$CV1156)), MIN(($F1160 - SUM($I1163:BC1163)) / COUNTIF(BD1161:$CV1161, \">0\"), BD1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BF1156:$CV1156) < $F1160, MIN(BE1156, $F1160 - SUM($I1163:BD1163), $F1160 - SUM(BF1156:$CV1156)), MIN(($F1160 - SUM($I1163:BD1163)) / COUNTIF(BE1161:$CV1161, \">0\"), BE1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BG1156:$CV1156) < $F1160, MIN(BF1156, $F1160 - SUM($I1163:BE1163), $F1160 - SUM(BG1156:$CV1156)), MIN(($F1160 - SUM($I1163:BE1163)) / COUNTIF(BF1161:$CV1161, \">0\"), BF1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BH1156:$CV1156) < $F1160, MIN(BG1156, $F1160 - SUM($I1163:BF1163), $F1160 - SUM(BH1156:$CV1156)), MIN(($F1160 - SUM($I1163:BF1163)) / COUNTIF(BG1161:$CV1161, \">0\"), BG1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BI1156:$CV1156) < $F1160, MIN(BH1156, $F1160 - SUM($I1163:BG1163), $F1160 - SUM(BI1156:$CV1156)), MIN(($F1160 - SUM($I1163:BG1163)) / COUNTIF(BH1161:$CV1161, \">0\"), BH1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BJ1156:$CV1156) < $F1160, MIN(BI1156, $F1160 - SUM($I1163:BH1163), $F1160 - SUM(BJ1156:$CV1156)), MIN(($F1160 - SUM($I1163:BH1163)) / COUNTIF(BI1161:$CV1161, \">0\"), BI1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BK1156:$CV1156) < $F1160, MIN(BJ1156, $F1160 - SUM($I1163:BI1163), $F1160 - SUM(BK1156:$CV1156)), MIN(($F1160 - SUM($I1163:BI1163)) / COUNTIF(BJ1161:$CV1161, \">0\"), BJ1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BL1156:$CV1156) < $F1160, MIN(BK1156, $F1160 - SUM($I1163:BJ1163), $F1160 - SUM(BL1156:$CV1156)), MIN(($F1160 - SUM($I1163:BJ1163)) / COUNTIF(BK1161:$CV1161, \">0\"), BK1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BM1156:$CV1156) < $F1160, MIN(BL1156, $F1160 - SUM($I1163:BK1163), $F1160 - SUM(BM1156:$CV1156)), MIN(($F1160 - SUM($I1163:BK1163)) / COUNTIF(BL1161:$CV1161, \">0\"), BL1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BN1156:$CV1156) < $F1160, MIN(BM1156, $F1160 - SUM($I1163:BL1163), $F1160 - SUM(BN1156:$CV1156)), MIN(($F1160 - SUM($I1163:BL1163)) / COUNTIF(BM1161:$CV1161, \">0\"), BM1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BO1156:$CV1156) < $F1160, MIN(BN1156, $F1160 - SUM($I1163:BM1163), $F1160 - SUM(BO1156:$CV1156)), MIN(($F1160 - SUM($I1163:BM1163)) / COUNTIF(BN1161:$CV1161, \">0\"), BN1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BP1156:$CV1156) < $F1160, MIN(BO1156, $F1160 - SUM($I1163:BN1163), $F1160 - SUM(BP1156:$CV1156)), MIN(($F1160 - SUM($I1163:BN1163)) / COUNTIF(BO1161:$CV1161, \">0\"), BO1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BQ1156:$CV1156) < $F1160, MIN(BP1156, $F1160 - SUM($I1163:BO1163), $F1160 - SUM(BQ1156:$CV1156)), MIN(($F1160 - SUM($I1163:BO1163)) / COUNTIF(BP1161:$CV1161, \">0\"), BP1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BR1156:$CV1156) < $F1160, MIN(BQ1156, $F1160 - SUM($I1163:BP1163), $F1160 - SUM(BR1156:$CV1156)), MIN(($F1160 - SUM($I1163:BP1163)) / COUNTIF(BQ1161:$CV1161, \">0\"), BQ1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BS1156:$CV1156) < $F1160, MIN(BR1156, $F1160 - SUM($I1163:BQ1163), $F1160 - SUM(BS1156:$CV1156)), MIN(($F1160 - SUM($I1163:BQ1163)) / COUNTIF(BR1161:$CV1161, \">0\"), BR1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BT1156:$CV1156) < $F1160, MIN(BS1156, $F1160 - SUM($I1163:BR1163), $F1160 - SUM(BT1156:$CV1156)), MIN(($F1160 - SUM($I1163:BR1163)) / COUNTIF(BS1161:$CV1161, \">0\"), BS1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BU1156:$CV1156) < $F1160, MIN(BT1156, $F1160 - SUM($I1163:BS1163), $F1160 - SUM(BU1156:$CV1156)), MIN(($F1160 - SUM($I1163:BS1163)) / COUNTIF(BT1161:$CV1161, \">0\"), BT1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BV1156:$CV1156) < $F1160, MIN(BU1156, $F1160 - SUM($I1163:BT1163), $F1160 - SUM(BV1156:$CV1156)), MIN(($F1160 - SUM($I1163:BT1163)) / COUNTIF(BU1161:$CV1161, \">0\"), BU1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BW1156:$CV1156) < $F1160, MIN(BV1156, $F1160 - SUM($I1163:BU1163), $F1160 - SUM(BW1156:$CV1156)), MIN(($F1160 - SUM($I1163:BU1163)) / COUNTIF(BV1161:$CV1161, \">0\"), BV1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BX1156:$CV1156) < $F1160, MIN(BW1156, $F1160 - SUM($I1163:BV1163), $F1160 - SUM(BX1156:$CV1156)), MIN(($F1160 - SUM($I1163:BV1163)) / COUNTIF(BW1161:$CV1161, \">0\"), BW1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BY1156:$CV1156) < $F1160, MIN(BX1156, $F1160 - SUM($I1163:BW1163), $F1160 - SUM(BY1156:$CV1156)), MIN(($F1160 - SUM($I1163:BW1163)) / COUNTIF(BX1161:$CV1161, \">0\"), BX1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(BZ1156:$CV1156) < $F1160, MIN(BY1156, $F1160 - SUM($I1163:BX1163), $F1160 - SUM(BZ1156:$CV1156)), MIN(($F1160 - SUM($I1163:BX1163)) / COUNTIF(BY1161:$CV1161, \">0\"), BY1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CA1156:$CV1156) < $F1160, MIN(BZ1156, $F1160 - SUM($I1163:BY1163), $F1160 - SUM(CA1156:$CV1156)), MIN(($F1160 - SUM($I1163:BY1163)) / COUNTIF(BZ1161:$CV1161, \">0\"), BZ1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CB1156:$CV1156) < $F1160, MIN(CA1156, $F1160 - SUM($I1163:BZ1163), $F1160 - SUM(CB1156:$CV1156)), MIN(($F1160 - SUM($I1163:BZ1163)) / COUNTIF(CA1161:$CV1161, \">0\"), CA1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CC1156:$CV1156) < $F1160, MIN(CB1156, $F1160 - SUM($I1163:CA1163), $F1160 - SUM(CC1156:$CV1156)), MIN(($F1160 - SUM($I1163:CA1163)) / COUNTIF(CB1161:$CV1161, \">0\"), CB1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CD1156:$CV1156) < $F1160, MIN(CC1156, $F1160 - SUM($I1163:CB1163), $F1160 - SUM(CD1156:$CV1156)), MIN(($F1160 - SUM($I1163:CB1163)) / COUNTIF(CC1161:$CV1161, \">0\"), CC1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CE1156:$CV1156) < $F1160, MIN(CD1156, $F1160 - SUM($I1163:CC1163), $F1160 - SUM(CE1156:$CV1156)), MIN(($F1160 - SUM($I1163:CC1163)) / COUNTIF(CD1161:$CV1161, \">0\"), CD1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CF1156:$CV1156) < $F1160, MIN(CE1156, $F1160 - SUM($I1163:CD1163), $F1160 - SUM(CF1156:$CV1156)), MIN(($F1160 - SUM($I1163:CD1163)) / COUNTIF(CE1161:$CV1161, \">0\"), CE1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CG1156:$CV1156) < $F1160, MIN(CF1156, $F1160 - SUM($I1163:CE1163), $F1160 - SUM(CG1156:$CV1156)), MIN(($F1160 - SUM($I1163:CE1163)) / COUNTIF(CF1161:$CV1161, \">0\"), CF1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CH1156:$CV1156) < $F1160, MIN(CG1156, $F1160 - SUM($I1163:CF1163), $F1160 - SUM(CH1156:$CV1156)), MIN(($F1160 - SUM($I1163:CF1163)) / COUNTIF(CG1161:$CV1161, \">0\"), CG1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CI1156:$CV1156) < $F1160, MIN(CH1156, $F1160 - SUM($I1163:CG1163), $F1160 - SUM(CI1156:$CV1156)), MIN(($F1160 - SUM($I1163:CG1163)) / COUNTIF(CH1161:$CV1161, \">0\"), CH1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CJ1156:$CV1156) < $F1160, MIN(CI1156, $F1160 - SUM($I1163:CH1163), $F1160 - SUM(CJ1156:$CV1156)), MIN(($F1160 - SUM($I1163:CH1163)) / COUNTIF(CI1161:$CV1161, \">0\"), CI1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CK1156:$CV1156) < $F1160, MIN(CJ1156, $F1160 - SUM($I1163:CI1163), $F1160 - SUM(CK1156:$CV1156)), MIN(($F1160 - SUM($I1163:CI1163)) / COUNTIF(CJ1161:$CV1161, \">0\"), CJ1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CL1156:$CV1156) < $F1160, MIN(CK1156, $F1160 - SUM($I1163:CJ1163), $F1160 - SUM(CL1156:$CV1156)), MIN(($F1160 - SUM($I1163:CJ1163)) / COUNTIF(CK1161:$CV1161, \">0\"), CK1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CM1156:$CV1156) < $F1160, MIN(CL1156, $F1160 - SUM($I1163:CK1163), $F1160 - SUM(CM1156:$CV1156)), MIN(($F1160 - SUM($I1163:CK1163)) / COUNTIF(CL1161:$CV1161, \">0\"), CL1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CN1156:$CV1156) < $F1160, MIN(CM1156, $F1160 - SUM($I1163:CL1163), $F1160 - SUM(CN1156:$CV1156)), MIN(($F1160 - SUM($I1163:CL1163)) / COUNTIF(CM1161:$CV1161, \">0\"), CM1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CO1156:$CV1156) < $F1160, MIN(CN1156, $F1160 - SUM($I1163:CM1163), $F1160 - SUM(CO1156:$CV1156)), MIN(($F1160 - SUM($I1163:CM1163)) / COUNTIF(CN1161:$CV1161, \">0\"), CN1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CP1156:$CV1156) < $F1160, MIN(CO1156, $F1160 - SUM($I1163:CN1163), $F1160 - SUM(CP1156:$CV1156)), MIN(($F1160 - SUM($I1163:CN1163)) / COUNTIF(CO1161:$CV1161, \">0\"), CO1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CQ1156:$CV1156) < $F1160, MIN(CP1156, $F1160 - SUM($I1163:CO1163), $F1160 - SUM(CQ1156:$CV1156)), MIN(($F1160 - SUM($I1163:CO1163)) / COUNTIF(CP1161:$CV1161, \">0\"), CP1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CR1156:$CV1156) < $F1160, MIN(CQ1156, $F1160 - SUM($I1163:CP1163), $F1160 - SUM(CR1156:$CV1156)), MIN(($F1160 - SUM($I1163:CP1163)) / COUNTIF(CQ1161:$CV1161, \">0\"), CQ1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CS1156:$CV1156) < $F1160, MIN(CR1156, $F1160 - SUM($I1163:CQ1163), $F1160 - SUM(CS1156:$CV1156)), MIN(($F1160 - SUM($I1163:CQ1163)) / COUNTIF(CR1161:$CV1161, \">0\"), CR1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CT1156:$CV1156) < $F1160, MIN(CS1156, $F1160 - SUM($I1163:CR1163), $F1160 - SUM(CT1156:$CV1156)), MIN(($F1160 - SUM($I1163:CR1163)) / COUNTIF(CS1161:$CV1161, \">0\"), CS1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CU1156:$CV1156) < $F1160, MIN(CT1156, $F1160 - SUM($I1163:CS1163), $F1160 - SUM(CU1156:$CV1156)), MIN(($F1160 - SUM($I1163:CS1163)) / COUNTIF(CT1161:$CV1161, \">0\"), CT1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM(CV1156:$CV1156) < $F1160, MIN(CU1156, $F1160 - SUM($I1163:CT1163), $F1160 - SUM(CV1156:$CV1156)), MIN(($F1160 - SUM($I1163:CT1163)) / COUNTIF(CU1161:$CV1161, \">0\"), CU1156)) * $F1162, 0)","v":0},{"$f":"IFERROR(IF(SUM($CV1156:CV1156) < $F1160, MIN(CV1156, $F1160 - SUM($I1163:CU1163), $F1160 - SUM($CV1156:CV1156)), MIN(($F1160 - SUM($I1163:CU1163)) / COUNTIF(CV1161:$CV1161, \">0\"), CV1156)) * $F1162, 0)","v":0}]
[{"$nulls":4},"Actual production",{"$f":"SUM(J1164:CV1164)","v":0},"mmcf",null,null,{"$f":"IF($F1162 = 0, J1161, J1163)","v":0},{"$f":"IF($F1162 = 0, K1161, K1163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1162 = 0, BW1161, BW1163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Period that wells are in operation",null,"wells",null,null,{"$f":"IF(J1164 > 0, $F1158, 0)","v":0},{"$f":"IF(K1164 > 0, $F1158, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW1164 > 0, $F1158, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Wells starting operation across project lifetime",null,"wells",null,{"$f":"SUM(J1167:CV1167)","v":25},{"$f":"J810 + J822 + J834 + J846 + J858 + J870 + J882 + J894 + J906 + J918 + J930 + J942 + J954 + J966 + J978 + J990 + J1002 + J1014 + J1026 + J1038 + J1050 + J1062 + J1074 + J1086 + J1098 + J1110 + J1122 + J1134 + J1146 + J1158","v":0},{"$f":"K810 + K822 + K834 + K846 + K858 + K870 + K882 + K894 + K906 + K918 + K930 + K942 + K954 + K966 + K978 + K990 + K1002 + K1014 + K1026 + K1038 + K1050 + K1062 + K1074 + K1086 + K1098 + K1110 + K1122 + K1134 + K1146 + K1158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,4,0,0,0,0,0,0,0,0,4,4,0,0,0,0,0,0,0,0,4,3,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"BW810 + BW822 + BW834 + BW846 + BW858 + BW870 + BW882 + BW894 + BW906 + BW918 + BW930 + BW942 + BW954 + BW966 + BW978 + BW990 + BW1002 + BW1014 + BW1026 + BW1038 + BW1050 + BW1062 + BW1074 + BW1086 + BW1098 + BW1110 + BW1122 + BW1134 + BW1146 + BW1158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells in operation across project lifetime",null,"wells",null,null,{"$f":"J817 + J829 + J841 + J853 + J865 + J877 + J889 + J901 + J913 + J925 + J937 + J949 + J961 + J973 + J985 + J997 + J1009 + J1021 + J1033 + J1045 + J1057 + J1069 + J1081 + J1093 + J1105 + J1117 + J1129 + J1141 + J1153 + J1165","v":0},{"$f":"K817 + K829 + K841 + K853 + K865 + K877 + K889 + K901 + K913 + K925 + K937 + K949 + K961 + K973 + K985 + K997 + K1009 + K1021 + K1033 + K1045 + K1057 + K1069 + K1081 + K1093 + K1105 + K1117 + K1129 + K1141 + K1153 + K1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,8,8,8,8,8,8,8,8,8,12,12,8,8,8,8,8,8,8,8,12,11,8,8,8,8,8,8,8,8,7,4,1,1,2,0,0,0,0,0,0,0,0,0,0,{"$f":"BW817 + BW829 + BW841 + BW853 + BW865 + BW877 + BW889 + BW901 + BW913 + BW925 + BW937 + BW949 + BW961 + BW973 + BW985 + BW997 + BW1009 + BW1021 + BW1033 + BW1045 + BW1057 + BW1069 + BW1081 + BW1093 + BW1105 + BW1117 + BW1129 + BW1141 + BW1153 + BW1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error check: Planned production equals reserves",{"$f":"(F816 + F828 + F840 + F852 + F864 + F876 + F888 + F900 + F912 + F924 + F936 + F948 + F960 + F972 + F984+ F996 + F1008 + F1020 + F1032 + F1044 + F1056 + F1068 + F1080 + F1092 + F1104 + F1116 + F1128 + F1140 + F1152 + F1164) - F165","v":0}]
[]
[null,null,null,"Resulting well profile"]
[{"$nulls":4},"Frequency of well drilling",{"$f":"Inputs!C171","v":10},"years"]
[{"$nulls":4},"Number of rigs",{"$f":"Inputs!C172","v":2},"rigs"]
[]
[{"$nulls":4},"Wells starting operation if based on planned production",null,"wells",null,{"$f":"SUM(J1176:CV1176)","v":25},{"$f":"J1167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,4,0,0,0,0,0,0,0,0,4,4,{"$f":"AP1167","v":0},0,0,0,0,0,0,0,4,3,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"BV1167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Drilling program 1"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J1179:CV1179)","v":8},"wells",null,null,{"$f":"IF(AND(J4 >= $F$59, J4 < ($F$59 + $F$1173)), J1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,4,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= $F$59, AP4 < ($F$59 + $F$1173)), AP1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= $F$59, BV4 < ($F$59 + $F$1173)), BV1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J1180:CV1180, $J$4:$CV$4)","v":2030},"year",null,null,{"$f":"IF(AND(SUM($I$1179:I1179) = 0, J1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:J1179) = 0, K1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:K1179) = 0, L1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:L1179) = 0, M1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:M1179) = 0, N1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:N1179) = 0, O1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:O1179) = 0, P1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:P1179) = 0, Q1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:Q1179) = 0, R1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:R1179) = 0, S1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:S1179) = 0, T1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:T1179) = 0, U1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:U1179) = 0, V1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:V1179) = 0, W1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:W1179) = 0, X1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:X1179) = 0, Y1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:Y1179) = 0, Z1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:Z1179) = 0, AA1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AA1179) = 0, AB1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AB1179) = 0, AC1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AC1179) = 0, AD1179 > 0), 1, 0)","v":1},{"$f":"IF(AND(SUM($I$1179:AD1179) = 0, AE1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AE1179) = 0, AF1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AF1179) = 0, AG1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AG1179) = 0, AH1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AH1179) = 0, AI1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AI1179) = 0, AJ1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AJ1179) = 0, AK1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AK1179) = 0, AL1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AL1179) = 0, AM1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AM1179) = 0, AN1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AN1179) = 0, AO1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AO1179) = 0, AP1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AP1179) = 0, AQ1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AQ1179) = 0, AR1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AR1179) = 0, AS1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AS1179) = 0, AT1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AT1179) = 0, AU1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AU1179) = 0, AV1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AV1179) = 0, AW1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AW1179) = 0, AX1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AX1179) = 0, AY1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AY1179) = 0, AZ1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:AZ1179) = 0, BA1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BA1179) = 0, BB1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BB1179) = 0, BC1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BC1179) = 0, BD1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BD1179) = 0, BE1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BE1179) = 0, BF1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BF1179) = 0, BG1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BG1179) = 0, BH1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BH1179) = 0, BI1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BI1179) = 0, BJ1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BJ1179) = 0, BK1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BK1179) = 0, BL1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BL1179) = 0, BM1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BM1179) = 0, BN1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BN1179) = 0, BO1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BO1179) = 0, BP1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BP1179) = 0, BQ1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BQ1179) = 0, BR1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BR1179) = 0, BS1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BS1179) = 0, BT1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BT1179) = 0, BU1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BU1179) = 0, BV1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BV1179) = 0, BW1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BW1179) = 0, BX1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BX1179) = 0, BY1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BY1179) = 0, BZ1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:BZ1179) = 0, CA1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CA1179) = 0, CB1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CB1179) = 0, CC1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CC1179) = 0, CD1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CD1179) = 0, CE1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CE1179) = 0, CF1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CF1179) = 0, CG1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CG1179) = 0, CH1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CH1179) = 0, CI1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CI1179) = 0, CJ1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CJ1179) = 0, CK1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CK1179) = 0, CL1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CL1179) = 0, CM1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CM1179) = 0, CN1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CN1179) = 0, CO1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CO1179) = 0, CP1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CP1179) = 0, CQ1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CQ1179) = 0, CR1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CR1179) = 0, CS1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CS1179) = 0, CT1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CT1179) = 0, CU1179 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1179:CU1179) = 0, CV1179 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F1180 - (F1179 / $F$1174)) + SUM(J1181:CV1181)","v":2027},"year",null,null,{"$f":"IF((J1179 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (J4 <> $F$1180) * (J1179 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP1179 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (AP4 <> $F$1180) * (AP1179 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV1179 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (BV4 <> $F$1180) * (BV1179 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J1182:CV1182) - F1179","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:I1182)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:J1182)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:K1182)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:L1182)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:M1182)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:N1182)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:O1182)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:P1182)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:Q1182)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:R1182)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:S1182)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:T1182)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:U1182)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:V1182)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:W1182)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:X1182)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:Y1182)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:Z1182)), 0), 0)","v":2},{"$f":"IF(AB4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AA1182)), 0), 0)","v":2},{"$f":"IF(AC4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AB1182)), 0), 0)","v":2},{"$f":"IF(AD4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AC1182)), 0), 0)","v":2},{"$f":"IF(AE4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AD1182)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AE1182)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AF1182)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AG1182)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AH1182)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AI1182)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AJ1182)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AK1182)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AL1182)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AM1182)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AN1182)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AO1182)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AP1182)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AQ1182)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AR1182)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AS1182)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AT1182)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AU1182)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AV1182)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AW1182)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AX1182)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AY1182)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:AZ1182)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BA1182)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BB1182)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BC1182)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BD1182)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BE1182)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BF1182)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BG1182)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BH1182)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BI1182)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BJ1182)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BK1182)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BL1182)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BM1182)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BN1182)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BO1182)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BP1182)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BQ1182)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BR1182)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BS1182)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BT1182)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BU1182)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BV1182)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BW1182)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BX1182)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BY1182)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:BZ1182)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CA1182)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CB1182)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CC1182)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CD1182)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CE1182)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CF1182)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CG1182)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CH1182)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CI1182)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CJ1182)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CK1182)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CL1182)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CM1182)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CN1182)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CO1182)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CP1182)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CQ1182)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CR1182)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CS1182)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CT1182)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$1181, MAX(MIN($F$1174, $F$1179 - SUM($I$1182:CU1182)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 2"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J1185:CV1185)","v":8},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + $F$1173), J4 < ($F$59 + ($F$1173 * 2))), J1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,4,{"$f":"IF(AND(AP4 >= ($F$59 + $F$1173), AP4 < ($F$59 + ($F$1173 * 2))), AP1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + $F$1173), BV4 < ($F$59 + ($F$1173 * 2))), BV1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J1186:CV1186, $J$4:$CV$4)","v":2040},"year",null,null,{"$f":"IF(AND(SUM($I$1185:I1185) = 0, J1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:J1185) = 0, K1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:K1185) = 0, L1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:L1185) = 0, M1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:M1185) = 0, N1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:N1185) = 0, O1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:O1185) = 0, P1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:P1185) = 0, Q1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:Q1185) = 0, R1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:R1185) = 0, S1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:S1185) = 0, T1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:T1185) = 0, U1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:U1185) = 0, V1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:V1185) = 0, W1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:W1185) = 0, X1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:X1185) = 0, Y1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:Y1185) = 0, Z1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:Z1185) = 0, AA1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AA1185) = 0, AB1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AB1185) = 0, AC1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AC1185) = 0, AD1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AD1185) = 0, AE1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AE1185) = 0, AF1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AF1185) = 0, AG1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AG1185) = 0, AH1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AH1185) = 0, AI1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AI1185) = 0, AJ1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AJ1185) = 0, AK1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AK1185) = 0, AL1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AL1185) = 0, AM1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AM1185) = 0, AN1185 > 0), 1, 0)","v":1},{"$f":"IF(AND(SUM($I$1185:AN1185) = 0, AO1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AO1185) = 0, AP1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AP1185) = 0, AQ1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AQ1185) = 0, AR1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AR1185) = 0, AS1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AS1185) = 0, AT1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AT1185) = 0, AU1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AU1185) = 0, AV1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AV1185) = 0, AW1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AW1185) = 0, AX1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AX1185) = 0, AY1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AY1185) = 0, AZ1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:AZ1185) = 0, BA1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BA1185) = 0, BB1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BB1185) = 0, BC1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BC1185) = 0, BD1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BD1185) = 0, BE1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BE1185) = 0, BF1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BF1185) = 0, BG1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BG1185) = 0, BH1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BH1185) = 0, BI1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BI1185) = 0, BJ1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BJ1185) = 0, BK1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BK1185) = 0, BL1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BL1185) = 0, BM1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BM1185) = 0, BN1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BN1185) = 0, BO1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BO1185) = 0, BP1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BP1185) = 0, BQ1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BQ1185) = 0, BR1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BR1185) = 0, BS1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BS1185) = 0, BT1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BT1185) = 0, BU1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BU1185) = 0, BV1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BV1185) = 0, BW1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BW1185) = 0, BX1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BX1185) = 0, BY1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BY1185) = 0, BZ1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:BZ1185) = 0, CA1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CA1185) = 0, CB1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CB1185) = 0, CC1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CC1185) = 0, CD1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CD1185) = 0, CE1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CE1185) = 0, CF1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CF1185) = 0, CG1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CG1185) = 0, CH1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CH1185) = 0, CI1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CI1185) = 0, CJ1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CJ1185) = 0, CK1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CK1185) = 0, CL1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CL1185) = 0, CM1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CM1185) = 0, CN1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CN1185) = 0, CO1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CO1185) = 0, CP1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CP1185) = 0, CQ1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CQ1185) = 0, CR1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CR1185) = 0, CS1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CS1185) = 0, CT1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CT1185) = 0, CU1185 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1185:CU1185) = 0, CV1185 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F1186 - (F1185 / $F$1174)) + SUM(J1187:CV1187)","v":2037},"year",null,null,{"$f":"IF((J1185 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (J4 <> $F$1186) * (J1185 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF((AP1185 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (AP4 <> $F$1186) * (AP1185 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV1185 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (BV4 <> $F$1186) * (BV1185 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J1188:CV1188) - F1185","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:I1188)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:J1188)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:K1188)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:L1188)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:M1188)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:N1188)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:O1188)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:P1188)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:Q1188)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:R1188)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:S1188)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:T1188)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:U1188)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:V1188)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:W1188)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:X1188)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:Y1188)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:Z1188)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AA1188)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AB1188)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AC1188)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AD1188)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AE1188)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AF1188)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AG1188)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AH1188)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AI1188)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AJ1188)), 0), 0)","v":2},{"$f":"IF(AL4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AK1188)), 0), 0)","v":2},{"$f":"IF(AM4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AL1188)), 0), 0)","v":2},{"$f":"IF(AN4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AM1188)), 0), 0)","v":2},{"$f":"IF(AO4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AN1188)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AO1188)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AP1188)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AQ1188)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AR1188)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AS1188)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AT1188)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AU1188)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AV1188)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AW1188)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AX1188)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AY1188)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:AZ1188)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BA1188)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BB1188)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BC1188)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BD1188)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BE1188)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BF1188)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BG1188)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BH1188)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BI1188)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BJ1188)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BK1188)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BL1188)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BM1188)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BN1188)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BO1188)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BP1188)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BQ1188)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BR1188)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BS1188)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BT1188)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BU1188)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BV1188)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BW1188)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BX1188)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BY1188)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:BZ1188)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CA1188)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CB1188)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CC1188)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CD1188)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CE1188)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CF1188)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CG1188)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CH1188)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CI1188)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CJ1188)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CK1188)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CL1188)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CM1188)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CN1188)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CO1188)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CP1188)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CQ1188)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CR1188)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CS1188)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CT1188)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$1187, MAX(MIN($F$1174, $F$1185 - SUM($I$1188:CU1188)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 3"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J1191:CV1191)","v":8},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$1173 * 2)), J4 < ($F$59 + ($F$1173 * 3))), J1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$1173 * 2)), AP4 < ($F$59 + ($F$1173 * 3))), AP1176, 0)","v":0},0,0,0,0,0,0,0,4,3,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$1173 * 2)), BV4 < ($F$59 + ($F$1173 * 3))), BV1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J1192:CV1192, $J$4:$CV$4)","v":2050},"year",null,null,{"$f":"IF(AND(SUM($I$1191:I1191) = 0, J1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:J1191) = 0, K1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:K1191) = 0, L1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:L1191) = 0, M1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:M1191) = 0, N1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:N1191) = 0, O1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:O1191) = 0, P1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:P1191) = 0, Q1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:Q1191) = 0, R1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:R1191) = 0, S1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:S1191) = 0, T1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:T1191) = 0, U1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:U1191) = 0, V1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:V1191) = 0, W1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:W1191) = 0, X1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:X1191) = 0, Y1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:Y1191) = 0, Z1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:Z1191) = 0, AA1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AA1191) = 0, AB1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AB1191) = 0, AC1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AC1191) = 0, AD1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AD1191) = 0, AE1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AE1191) = 0, AF1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AF1191) = 0, AG1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AG1191) = 0, AH1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AH1191) = 0, AI1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AI1191) = 0, AJ1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AJ1191) = 0, AK1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AK1191) = 0, AL1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AL1191) = 0, AM1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AM1191) = 0, AN1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AN1191) = 0, AO1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AO1191) = 0, AP1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AP1191) = 0, AQ1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AQ1191) = 0, AR1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AR1191) = 0, AS1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AS1191) = 0, AT1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AT1191) = 0, AU1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AU1191) = 0, AV1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AV1191) = 0, AW1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AW1191) = 0, AX1191 > 0), 1, 0)","v":1},{"$f":"IF(AND(SUM($I$1191:AX1191) = 0, AY1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AY1191) = 0, AZ1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:AZ1191) = 0, BA1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BA1191) = 0, BB1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BB1191) = 0, BC1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BC1191) = 0, BD1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BD1191) = 0, BE1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BE1191) = 0, BF1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BF1191) = 0, BG1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BG1191) = 0, BH1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BH1191) = 0, BI1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BI1191) = 0, BJ1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BJ1191) = 0, BK1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BK1191) = 0, BL1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BL1191) = 0, BM1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BM1191) = 0, BN1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BN1191) = 0, BO1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BO1191) = 0, BP1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BP1191) = 0, BQ1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BQ1191) = 0, BR1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BR1191) = 0, BS1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BS1191) = 0, BT1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BT1191) = 0, BU1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BU1191) = 0, BV1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BV1191) = 0, BW1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BW1191) = 0, BX1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BX1191) = 0, BY1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BY1191) = 0, BZ1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:BZ1191) = 0, CA1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CA1191) = 0, CB1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CB1191) = 0, CC1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CC1191) = 0, CD1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CD1191) = 0, CE1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CE1191) = 0, CF1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CF1191) = 0, CG1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CG1191) = 0, CH1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CH1191) = 0, CI1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CI1191) = 0, CJ1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CJ1191) = 0, CK1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CK1191) = 0, CL1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CL1191) = 0, CM1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CM1191) = 0, CN1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CN1191) = 0, CO1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CO1191) = 0, CP1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CP1191) = 0, CQ1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CQ1191) = 0, CR1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CR1191) = 0, CS1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CS1191) = 0, CT1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CT1191) = 0, CU1191 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1191:CU1191) = 0, CV1191 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F1192 - (F1191 / $F$1174)) + SUM(J1193:CV1193)","v":2047.5},"year",null,null,{"$f":"IF((J1191 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (J4 <> $F$1192) * (J1191 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP1191 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (AP4 <> $F$1192) * (AP1191 > 0)","v":0},0,0,0,0,0,0,0,0,1,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV1191 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (BV4 <> $F$1192) * (BV1191 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J1194:CV1194) - F1191","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:I1194)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:J1194)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:K1194)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:L1194)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:M1194)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:N1194)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:O1194)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:P1194)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:Q1194)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:R1194)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:S1194)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:T1194)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:U1194)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:V1194)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:W1194)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:X1194)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:Y1194)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:Z1194)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AA1194)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AB1194)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AC1194)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AD1194)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AE1194)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AF1194)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AG1194)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AH1194)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AI1194)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AJ1194)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AK1194)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AL1194)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AM1194)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AN1194)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AO1194)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AP1194)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AQ1194)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AR1194)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AS1194)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AT1194)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AU1194)), 0), 0)","v":2},{"$f":"IF(AW4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AV1194)), 0), 0)","v":2},{"$f":"IF(AX4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AW1194)), 0), 0)","v":2},{"$f":"IF(AY4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AX1194)), 0), 0)","v":2},{"$f":"IF(AZ4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AY1194)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:AZ1194)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BA1194)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BB1194)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BC1194)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BD1194)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BE1194)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BF1194)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BG1194)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BH1194)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BI1194)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BJ1194)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BK1194)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BL1194)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BM1194)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BN1194)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BO1194)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BP1194)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BQ1194)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BR1194)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BS1194)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BT1194)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BU1194)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BV1194)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BW1194)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BX1194)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BY1194)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:BZ1194)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CA1194)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CB1194)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CC1194)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CD1194)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CE1194)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CF1194)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CG1194)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CH1194)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CI1194)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CJ1194)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CK1194)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CL1194)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CM1194)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CN1194)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CO1194)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CP1194)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CQ1194)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CR1194)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CS1194)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CT1194)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$1193, MAX(MIN($F$1174, $F$1191 - SUM($I$1194:CU1194)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 4"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J1197:CV1197)","v":1},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$1173 * 3)), J4 < ($F$59 + ($F$1173 * 4))), J1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$1173 * 3)), AP4 < ($F$59 + ($F$1173 * 4))), AP1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$1173 * 3)), BV4 < ($F$59 + ($F$1173 * 4))), BV1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J1198:CV1198, $J$4:$CV$4)","v":2064},"year",null,null,{"$f":"IF(AND(SUM($I$1197:I1197) = 0, J1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:J1197) = 0, K1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:K1197) = 0, L1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:L1197) = 0, M1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:M1197) = 0, N1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:N1197) = 0, O1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:O1197) = 0, P1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:P1197) = 0, Q1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:Q1197) = 0, R1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:R1197) = 0, S1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:S1197) = 0, T1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:T1197) = 0, U1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:U1197) = 0, V1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:V1197) = 0, W1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:W1197) = 0, X1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:X1197) = 0, Y1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:Y1197) = 0, Z1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:Z1197) = 0, AA1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AA1197) = 0, AB1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AB1197) = 0, AC1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AC1197) = 0, AD1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AD1197) = 0, AE1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AE1197) = 0, AF1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AF1197) = 0, AG1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AG1197) = 0, AH1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AH1197) = 0, AI1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AI1197) = 0, AJ1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AJ1197) = 0, AK1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AK1197) = 0, AL1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AL1197) = 0, AM1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AM1197) = 0, AN1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AN1197) = 0, AO1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AO1197) = 0, AP1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AP1197) = 0, AQ1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AQ1197) = 0, AR1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AR1197) = 0, AS1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AS1197) = 0, AT1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AT1197) = 0, AU1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AU1197) = 0, AV1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AV1197) = 0, AW1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AW1197) = 0, AX1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AX1197) = 0, AY1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AY1197) = 0, AZ1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:AZ1197) = 0, BA1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BA1197) = 0, BB1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BB1197) = 0, BC1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BC1197) = 0, BD1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BD1197) = 0, BE1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BE1197) = 0, BF1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BF1197) = 0, BG1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BG1197) = 0, BH1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BH1197) = 0, BI1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BI1197) = 0, BJ1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BJ1197) = 0, BK1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BK1197) = 0, BL1197 > 0), 1, 0)","v":1},{"$f":"IF(AND(SUM($I$1197:BL1197) = 0, BM1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BM1197) = 0, BN1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BN1197) = 0, BO1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BO1197) = 0, BP1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BP1197) = 0, BQ1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BQ1197) = 0, BR1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BR1197) = 0, BS1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BS1197) = 0, BT1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BT1197) = 0, BU1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BU1197) = 0, BV1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BV1197) = 0, BW1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BW1197) = 0, BX1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BX1197) = 0, BY1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BY1197) = 0, BZ1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:BZ1197) = 0, CA1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CA1197) = 0, CB1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CB1197) = 0, CC1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CC1197) = 0, CD1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CD1197) = 0, CE1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CE1197) = 0, CF1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CF1197) = 0, CG1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CG1197) = 0, CH1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CH1197) = 0, CI1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CI1197) = 0, CJ1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CJ1197) = 0, CK1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CK1197) = 0, CL1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CL1197) = 0, CM1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CM1197) = 0, CN1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CN1197) = 0, CO1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CO1197) = 0, CP1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CP1197) = 0, CQ1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CQ1197) = 0, CR1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CR1197) = 0, CS1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CS1197) = 0, CT1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CT1197) = 0, CU1197 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1197:CU1197) = 0, CV1197 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F1198 - (F1197 / $F$1174)) + SUM(J1199:CV1199)","v":2063.5},"year",null,null,{"$f":"IF((J1197 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (J4 <> $F$1198) * (J1197 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP1197 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (AP4 <> $F$1198) * (AP1197 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV1197 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (BV4 <> $F$1198) * (BV1197 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J1200:CV1200) - F1197","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:I1200)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:J1200)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:K1200)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:L1200)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:M1200)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:N1200)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:O1200)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:P1200)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:Q1200)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:R1200)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:S1200)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:T1200)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:U1200)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:V1200)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:W1200)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:X1200)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:Y1200)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:Z1200)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AA1200)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AB1200)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AC1200)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AD1200)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AE1200)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AF1200)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AG1200)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AH1200)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AI1200)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AJ1200)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AK1200)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AL1200)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AM1200)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AN1200)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AO1200)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AP1200)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AQ1200)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AR1200)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AS1200)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AT1200)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AU1200)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AV1200)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AW1200)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AX1200)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AY1200)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:AZ1200)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BA1200)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BB1200)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BC1200)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BD1200)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BE1200)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BF1200)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BG1200)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BH1200)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BI1200)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BJ1200)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BK1200)), 0), 0)","v":1},{"$f":"IF(BM4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BL1200)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BM1200)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BN1200)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BO1200)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BP1200)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BQ1200)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BR1200)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BS1200)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BT1200)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BU1200)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BV1200)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BW1200)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BX1200)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BY1200)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:BZ1200)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CA1200)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CB1200)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CC1200)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CD1200)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CE1200)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CF1200)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CG1200)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CH1200)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CI1200)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CJ1200)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CK1200)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CL1200)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CM1200)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CN1200)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CO1200)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CP1200)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CQ1200)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CR1200)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CS1200)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CT1200)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$1199, MAX(MIN($F$1174, $F$1197 - SUM($I$1200:CU1200)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 5"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J1203:CV1203)","v":0},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$1173 * 4)), J4 < ($F$59 + ($F$1173 * 5))), J1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$1173 * 4)), AP4 < ($F$59 + ($F$1173 * 5))), AP1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$1173 * 4)), BV4 < ($F$59 + ($F$1173 * 5))), BV1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J1204:CV1204, $J$4:$CV$4)","v":0},"year",null,null,{"$f":"IF(AND(SUM($I$1203:I1203) = 0, J1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:J1203) = 0, K1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:K1203) = 0, L1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:L1203) = 0, M1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:M1203) = 0, N1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:N1203) = 0, O1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:O1203) = 0, P1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:P1203) = 0, Q1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:Q1203) = 0, R1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:R1203) = 0, S1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:S1203) = 0, T1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:T1203) = 0, U1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:U1203) = 0, V1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:V1203) = 0, W1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:W1203) = 0, X1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:X1203) = 0, Y1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:Y1203) = 0, Z1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:Z1203) = 0, AA1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AA1203) = 0, AB1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AB1203) = 0, AC1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AC1203) = 0, AD1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AD1203) = 0, AE1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AE1203) = 0, AF1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AF1203) = 0, AG1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AG1203) = 0, AH1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AH1203) = 0, AI1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AI1203) = 0, AJ1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AJ1203) = 0, AK1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AK1203) = 0, AL1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AL1203) = 0, AM1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AM1203) = 0, AN1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AN1203) = 0, AO1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AO1203) = 0, AP1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AP1203) = 0, AQ1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AQ1203) = 0, AR1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AR1203) = 0, AS1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AS1203) = 0, AT1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AT1203) = 0, AU1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AU1203) = 0, AV1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AV1203) = 0, AW1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AW1203) = 0, AX1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AX1203) = 0, AY1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AY1203) = 0, AZ1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:AZ1203) = 0, BA1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BA1203) = 0, BB1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BB1203) = 0, BC1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BC1203) = 0, BD1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BD1203) = 0, BE1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BE1203) = 0, BF1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BF1203) = 0, BG1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BG1203) = 0, BH1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BH1203) = 0, BI1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BI1203) = 0, BJ1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BJ1203) = 0, BK1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BK1203) = 0, BL1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BL1203) = 0, BM1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BM1203) = 0, BN1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BN1203) = 0, BO1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BO1203) = 0, BP1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BP1203) = 0, BQ1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BQ1203) = 0, BR1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BR1203) = 0, BS1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BS1203) = 0, BT1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BT1203) = 0, BU1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BU1203) = 0, BV1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BV1203) = 0, BW1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BW1203) = 0, BX1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BX1203) = 0, BY1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BY1203) = 0, BZ1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:BZ1203) = 0, CA1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CA1203) = 0, CB1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CB1203) = 0, CC1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CC1203) = 0, CD1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CD1203) = 0, CE1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CE1203) = 0, CF1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CF1203) = 0, CG1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CG1203) = 0, CH1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CH1203) = 0, CI1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CI1203) = 0, CJ1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CJ1203) = 0, CK1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CK1203) = 0, CL1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CL1203) = 0, CM1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CM1203) = 0, CN1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CN1203) = 0, CO1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CO1203) = 0, CP1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CP1203) = 0, CQ1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CQ1203) = 0, CR1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CR1203) = 0, CS1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CS1203) = 0, CT1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CT1203) = 0, CU1203 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1203:CU1203) = 0, CV1203 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F1204 - (F1203 / $F$1174)) + SUM(J1205:CV1205)","v":0},"year",null,null,{"$f":"IF((J1203 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (J4 <> $F$1204) * (J1203 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP1203 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (AP4 <> $F$1204) * (AP1203 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV1203 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (BV4 <> $F$1204) * (BV1203 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J1206:CV1206) - F1203","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:I1206)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:J1206)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:K1206)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:L1206)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:M1206)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:N1206)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:O1206)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:P1206)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:Q1206)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:R1206)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:S1206)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:T1206)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:U1206)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:V1206)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:W1206)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:X1206)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:Y1206)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:Z1206)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AA1206)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AB1206)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AC1206)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AD1206)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AE1206)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AF1206)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AG1206)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AH1206)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AI1206)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AJ1206)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AK1206)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AL1206)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AM1206)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AN1206)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AO1206)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AP1206)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AQ1206)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AR1206)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AS1206)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AT1206)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AU1206)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AV1206)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AW1206)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AX1206)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AY1206)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:AZ1206)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BA1206)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BB1206)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BC1206)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BD1206)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BE1206)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BF1206)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BG1206)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BH1206)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BI1206)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BJ1206)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BK1206)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BL1206)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BM1206)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BN1206)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BO1206)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BP1206)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BQ1206)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BR1206)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BS1206)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BT1206)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BU1206)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BV1206)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BW1206)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BX1206)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BY1206)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:BZ1206)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CA1206)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CB1206)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CC1206)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CD1206)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CE1206)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CF1206)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CG1206)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CH1206)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CI1206)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CJ1206)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CK1206)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CL1206)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CM1206)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CN1206)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CO1206)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CP1206)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CQ1206)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CR1206)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CS1206)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CT1206)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$1205, MAX(MIN($F$1174, $F$1203 - SUM($I$1206:CU1206)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 6"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J1209:CV1209)","v":0},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$1173 * 5)), J4 < ($F$59 + ($F$1173 * 6))), J1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$1173 * 5)), AP4 < ($F$59 + ($F$1173 * 6))), AP1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$1173 * 5)), BV4 < ($F$59 + ($F$1173 * 6))), BV1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J1210:CV1210, $J$4:$CV$4)","v":0},"year",null,null,{"$f":"IF(AND(SUM($I$1209:I1209) = 0, J1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:J1209) = 0, K1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:K1209) = 0, L1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:L1209) = 0, M1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:M1209) = 0, N1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:N1209) = 0, O1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:O1209) = 0, P1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:P1209) = 0, Q1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:Q1209) = 0, R1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:R1209) = 0, S1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:S1209) = 0, T1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:T1209) = 0, U1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:U1209) = 0, V1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:V1209) = 0, W1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:W1209) = 0, X1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:X1209) = 0, Y1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:Y1209) = 0, Z1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:Z1209) = 0, AA1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AA1209) = 0, AB1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AB1209) = 0, AC1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AC1209) = 0, AD1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AD1209) = 0, AE1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AE1209) = 0, AF1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AF1209) = 0, AG1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AG1209) = 0, AH1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AH1209) = 0, AI1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AI1209) = 0, AJ1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AJ1209) = 0, AK1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AK1209) = 0, AL1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AL1209) = 0, AM1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AM1209) = 0, AN1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AN1209) = 0, AO1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AO1209) = 0, AP1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AP1209) = 0, AQ1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AQ1209) = 0, AR1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AR1209) = 0, AS1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AS1209) = 0, AT1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AT1209) = 0, AU1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AU1209) = 0, AV1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AV1209) = 0, AW1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AW1209) = 0, AX1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AX1209) = 0, AY1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AY1209) = 0, AZ1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:AZ1209) = 0, BA1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BA1209) = 0, BB1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BB1209) = 0, BC1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BC1209) = 0, BD1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BD1209) = 0, BE1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BE1209) = 0, BF1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BF1209) = 0, BG1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BG1209) = 0, BH1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BH1209) = 0, BI1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BI1209) = 0, BJ1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BJ1209) = 0, BK1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BK1209) = 0, BL1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BL1209) = 0, BM1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BM1209) = 0, BN1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BN1209) = 0, BO1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BO1209) = 0, BP1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BP1209) = 0, BQ1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BQ1209) = 0, BR1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BR1209) = 0, BS1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BS1209) = 0, BT1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BT1209) = 0, BU1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BU1209) = 0, BV1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BV1209) = 0, BW1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BW1209) = 0, BX1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BX1209) = 0, BY1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BY1209) = 0, BZ1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:BZ1209) = 0, CA1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CA1209) = 0, CB1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CB1209) = 0, CC1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CC1209) = 0, CD1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CD1209) = 0, CE1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CE1209) = 0, CF1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CF1209) = 0, CG1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CG1209) = 0, CH1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CH1209) = 0, CI1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CI1209) = 0, CJ1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CJ1209) = 0, CK1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CK1209) = 0, CL1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CL1209) = 0, CM1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CM1209) = 0, CN1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CN1209) = 0, CO1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CO1209) = 0, CP1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CP1209) = 0, CQ1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CQ1209) = 0, CR1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CR1209) = 0, CS1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CS1209) = 0, CT1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CT1209) = 0, CU1209 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1209:CU1209) = 0, CV1209 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F1210 - (F1209 / $F$1174)) + SUM(J1211:CV1211)","v":0},"year",null,null,{"$f":"IF((J1209 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (J4 <> $F$1210) * (J1209 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP1209 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (AP4 <> $F$1210) * (AP1209 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV1209 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (BV4 <> $F$1210) * (BV1209 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J1212:CV1212) - F1209","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:I1212)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:J1212)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:K1212)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:L1212)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:M1212)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:N1212)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:O1212)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:P1212)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:Q1212)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:R1212)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:S1212)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:T1212)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:U1212)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:V1212)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:W1212)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:X1212)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:Y1212)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:Z1212)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AA1212)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AB1212)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AC1212)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AD1212)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AE1212)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AF1212)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AG1212)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AH1212)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AI1212)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AJ1212)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AK1212)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AL1212)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AM1212)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AN1212)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AO1212)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AP1212)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AQ1212)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AR1212)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AS1212)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AT1212)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AU1212)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AV1212)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AW1212)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AX1212)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AY1212)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:AZ1212)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BA1212)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BB1212)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BC1212)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BD1212)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BE1212)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BF1212)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BG1212)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BH1212)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BI1212)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BJ1212)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BK1212)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BL1212)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BM1212)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BN1212)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BO1212)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BP1212)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BQ1212)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BR1212)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BS1212)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BT1212)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BU1212)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BV1212)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BW1212)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BX1212)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BY1212)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:BZ1212)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CA1212)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CB1212)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CC1212)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CD1212)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CE1212)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CF1212)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CG1212)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CH1212)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CI1212)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CJ1212)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CK1212)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CL1212)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CM1212)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CN1212)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CO1212)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CP1212)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CQ1212)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CR1212)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CS1212)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CT1212)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$1211, MAX(MIN($F$1174, $F$1209 - SUM($I$1212:CU1212)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 7"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J1215:CV1215)","v":0},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$1173 * 6)), J4 < ($F$59 + ($F$1173 * 7))), J1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$1173 * 6)), AP4 < ($F$59 + ($F$1173 * 7))), AP1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$1173 * 6)), BV4 < ($F$59 + ($F$1173 * 7))), BV1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J1216:CV1216, $J$4:$CV$4)","v":0},"year",null,null,{"$f":"IF(AND(SUM($I$1215:I1215) = 0, J1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:J1215) = 0, K1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:K1215) = 0, L1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:L1215) = 0, M1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:M1215) = 0, N1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:N1215) = 0, O1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:O1215) = 0, P1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:P1215) = 0, Q1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:Q1215) = 0, R1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:R1215) = 0, S1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:S1215) = 0, T1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:T1215) = 0, U1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:U1215) = 0, V1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:V1215) = 0, W1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:W1215) = 0, X1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:X1215) = 0, Y1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:Y1215) = 0, Z1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:Z1215) = 0, AA1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AA1215) = 0, AB1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AB1215) = 0, AC1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AC1215) = 0, AD1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AD1215) = 0, AE1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AE1215) = 0, AF1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AF1215) = 0, AG1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AG1215) = 0, AH1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AH1215) = 0, AI1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AI1215) = 0, AJ1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AJ1215) = 0, AK1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AK1215) = 0, AL1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AL1215) = 0, AM1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AM1215) = 0, AN1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AN1215) = 0, AO1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AO1215) = 0, AP1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AP1215) = 0, AQ1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AQ1215) = 0, AR1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AR1215) = 0, AS1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AS1215) = 0, AT1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AT1215) = 0, AU1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AU1215) = 0, AV1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AV1215) = 0, AW1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AW1215) = 0, AX1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AX1215) = 0, AY1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AY1215) = 0, AZ1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:AZ1215) = 0, BA1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BA1215) = 0, BB1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BB1215) = 0, BC1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BC1215) = 0, BD1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BD1215) = 0, BE1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BE1215) = 0, BF1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BF1215) = 0, BG1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BG1215) = 0, BH1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BH1215) = 0, BI1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BI1215) = 0, BJ1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BJ1215) = 0, BK1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BK1215) = 0, BL1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BL1215) = 0, BM1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BM1215) = 0, BN1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BN1215) = 0, BO1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BO1215) = 0, BP1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BP1215) = 0, BQ1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BQ1215) = 0, BR1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BR1215) = 0, BS1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BS1215) = 0, BT1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BT1215) = 0, BU1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BU1215) = 0, BV1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BV1215) = 0, BW1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BW1215) = 0, BX1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BX1215) = 0, BY1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BY1215) = 0, BZ1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:BZ1215) = 0, CA1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CA1215) = 0, CB1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CB1215) = 0, CC1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CC1215) = 0, CD1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CD1215) = 0, CE1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CE1215) = 0, CF1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CF1215) = 0, CG1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CG1215) = 0, CH1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CH1215) = 0, CI1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CI1215) = 0, CJ1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CJ1215) = 0, CK1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CK1215) = 0, CL1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CL1215) = 0, CM1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CM1215) = 0, CN1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CN1215) = 0, CO1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CO1215) = 0, CP1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CP1215) = 0, CQ1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CQ1215) = 0, CR1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CR1215) = 0, CS1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CS1215) = 0, CT1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CT1215) = 0, CU1215 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1215:CU1215) = 0, CV1215 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F1216 - (F1215 / $F$1174)) + SUM(J1217:CV1217)","v":0},"year",null,null,{"$f":"IF((J1215 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (J4 <> $F$1216) * (J1215 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP1215 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (AP4 <> $F$1216) * (AP1215 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV1215 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (BV4 <> $F$1216) * (BV1215 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J1218:CV1218) - F1215","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:I1218)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:J1218)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:K1218)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:L1218)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:M1218)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:N1218)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:O1218)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:P1218)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:Q1218)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:R1218)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:S1218)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:T1218)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:U1218)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:V1218)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:W1218)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:X1218)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:Y1218)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:Z1218)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AA1218)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AB1218)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AC1218)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AD1218)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AE1218)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AF1218)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AG1218)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AH1218)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AI1218)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AJ1218)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AK1218)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AL1218)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AM1218)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AN1218)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AO1218)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AP1218)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AQ1218)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AR1218)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AS1218)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AT1218)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AU1218)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AV1218)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AW1218)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AX1218)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AY1218)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:AZ1218)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BA1218)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BB1218)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BC1218)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BD1218)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BE1218)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BF1218)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BG1218)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BH1218)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BI1218)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BJ1218)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BK1218)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BL1218)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BM1218)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BN1218)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BO1218)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BP1218)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BQ1218)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BR1218)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BS1218)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BT1218)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BU1218)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BV1218)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BW1218)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BX1218)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BY1218)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:BZ1218)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CA1218)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CB1218)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CC1218)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CD1218)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CE1218)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CF1218)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CG1218)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CH1218)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CI1218)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CJ1218)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CK1218)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CL1218)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CM1218)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CN1218)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CO1218)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CP1218)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CQ1218)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CR1218)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CS1218)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CT1218)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$1217, MAX(MIN($F$1174, $F$1215 - SUM($I$1218:CU1218)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 8"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J1221:CV1221)","v":0},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$1173 * 7)), J4 < ($F$59 + ($F$1173 * 8))), J1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$1173 * 7)), AP4 < ($F$59 + ($F$1173 * 8))), AP1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$1173 * 7)), BV4 < ($F$59 + ($F$1173 * 8))), BV1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J1222:CV1222, $J$4:$CV$4)","v":0},"year",null,null,{"$f":"IF(AND(SUM($I$1221:I1221) = 0, J1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:J1221) = 0, K1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:K1221) = 0, L1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:L1221) = 0, M1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:M1221) = 0, N1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:N1221) = 0, O1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:O1221) = 0, P1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:P1221) = 0, Q1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:Q1221) = 0, R1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:R1221) = 0, S1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:S1221) = 0, T1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:T1221) = 0, U1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:U1221) = 0, V1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:V1221) = 0, W1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:W1221) = 0, X1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:X1221) = 0, Y1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:Y1221) = 0, Z1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:Z1221) = 0, AA1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AA1221) = 0, AB1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AB1221) = 0, AC1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AC1221) = 0, AD1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AD1221) = 0, AE1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AE1221) = 0, AF1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AF1221) = 0, AG1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AG1221) = 0, AH1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AH1221) = 0, AI1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AI1221) = 0, AJ1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AJ1221) = 0, AK1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AK1221) = 0, AL1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AL1221) = 0, AM1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AM1221) = 0, AN1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AN1221) = 0, AO1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AO1221) = 0, AP1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AP1221) = 0, AQ1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AQ1221) = 0, AR1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AR1221) = 0, AS1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AS1221) = 0, AT1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AT1221) = 0, AU1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AU1221) = 0, AV1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AV1221) = 0, AW1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AW1221) = 0, AX1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AX1221) = 0, AY1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AY1221) = 0, AZ1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:AZ1221) = 0, BA1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BA1221) = 0, BB1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BB1221) = 0, BC1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BC1221) = 0, BD1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BD1221) = 0, BE1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BE1221) = 0, BF1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BF1221) = 0, BG1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BG1221) = 0, BH1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BH1221) = 0, BI1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BI1221) = 0, BJ1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BJ1221) = 0, BK1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BK1221) = 0, BL1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BL1221) = 0, BM1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BM1221) = 0, BN1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BN1221) = 0, BO1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BO1221) = 0, BP1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BP1221) = 0, BQ1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BQ1221) = 0, BR1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BR1221) = 0, BS1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BS1221) = 0, BT1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BT1221) = 0, BU1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BU1221) = 0, BV1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BV1221) = 0, BW1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BW1221) = 0, BX1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BX1221) = 0, BY1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BY1221) = 0, BZ1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:BZ1221) = 0, CA1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CA1221) = 0, CB1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CB1221) = 0, CC1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CC1221) = 0, CD1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CD1221) = 0, CE1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CE1221) = 0, CF1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CF1221) = 0, CG1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CG1221) = 0, CH1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CH1221) = 0, CI1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CI1221) = 0, CJ1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CJ1221) = 0, CK1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CK1221) = 0, CL1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CL1221) = 0, CM1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CM1221) = 0, CN1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CN1221) = 0, CO1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CO1221) = 0, CP1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CP1221) = 0, CQ1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CQ1221) = 0, CR1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CR1221) = 0, CS1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CS1221) = 0, CT1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CT1221) = 0, CU1221 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1221:CU1221) = 0, CV1221 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F1222 - (F1221 / $F$1174)) + SUM(J1223:CV1223)","v":0},"year",null,null,{"$f":"IF((J1221 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (J4 <> $F$1222) * (J1221 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP1221 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (AP4 <> $F$1222) * (AP1221 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV1221 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (BV4 <> $F$1222) * (BV1221 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J1224:CV1224) - F1221","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:I1224)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:J1224)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:K1224)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:L1224)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:M1224)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:N1224)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:O1224)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:P1224)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:Q1224)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:R1224)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:S1224)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:T1224)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:U1224)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:V1224)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:W1224)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:X1224)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:Y1224)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:Z1224)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AA1224)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AB1224)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AC1224)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AD1224)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AE1224)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AF1224)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AG1224)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AH1224)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AI1224)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AJ1224)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AK1224)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AL1224)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AM1224)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AN1224)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AO1224)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AP1224)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AQ1224)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AR1224)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AS1224)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AT1224)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AU1224)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AV1224)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AW1224)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AX1224)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AY1224)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:AZ1224)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BA1224)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BB1224)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BC1224)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BD1224)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BE1224)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BF1224)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BG1224)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BH1224)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BI1224)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BJ1224)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BK1224)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BL1224)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BM1224)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BN1224)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BO1224)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BP1224)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BQ1224)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BR1224)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BS1224)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BT1224)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BU1224)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BV1224)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BW1224)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BX1224)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BY1224)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:BZ1224)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CA1224)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CB1224)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CC1224)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CD1224)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CE1224)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CF1224)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CG1224)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CH1224)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CI1224)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CJ1224)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CK1224)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CL1224)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CM1224)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CN1224)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CO1224)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CP1224)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CQ1224)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CR1224)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CS1224)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CT1224)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$1223, MAX(MIN($F$1174, $F$1221 - SUM($I$1224:CU1224)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 9"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J1227:CV1227)","v":0},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$1173 * 8)), J4 < ($F$59 + ($F$1173 * 9))), J1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$1173 * 8)), AP4 < ($F$59 + ($F$1173 * 9))), AP1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$1173 * 8)), BV4 < ($F$59 + ($F$1173 * 9))), BV1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J1228:CV1228, $J$4:$CV$4)","v":0},"year",null,null,{"$f":"IF(AND(SUM($I$1227:I1227) = 0, J1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:J1227) = 0, K1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:K1227) = 0, L1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:L1227) = 0, M1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:M1227) = 0, N1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:N1227) = 0, O1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:O1227) = 0, P1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:P1227) = 0, Q1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:Q1227) = 0, R1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:R1227) = 0, S1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:S1227) = 0, T1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:T1227) = 0, U1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:U1227) = 0, V1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:V1227) = 0, W1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:W1227) = 0, X1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:X1227) = 0, Y1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:Y1227) = 0, Z1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:Z1227) = 0, AA1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AA1227) = 0, AB1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AB1227) = 0, AC1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AC1227) = 0, AD1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AD1227) = 0, AE1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AE1227) = 0, AF1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AF1227) = 0, AG1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AG1227) = 0, AH1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AH1227) = 0, AI1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AI1227) = 0, AJ1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AJ1227) = 0, AK1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AK1227) = 0, AL1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AL1227) = 0, AM1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AM1227) = 0, AN1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AN1227) = 0, AO1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AO1227) = 0, AP1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AP1227) = 0, AQ1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AQ1227) = 0, AR1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AR1227) = 0, AS1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AS1227) = 0, AT1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AT1227) = 0, AU1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AU1227) = 0, AV1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AV1227) = 0, AW1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AW1227) = 0, AX1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AX1227) = 0, AY1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AY1227) = 0, AZ1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:AZ1227) = 0, BA1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BA1227) = 0, BB1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BB1227) = 0, BC1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BC1227) = 0, BD1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BD1227) = 0, BE1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BE1227) = 0, BF1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BF1227) = 0, BG1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BG1227) = 0, BH1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BH1227) = 0, BI1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BI1227) = 0, BJ1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BJ1227) = 0, BK1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BK1227) = 0, BL1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BL1227) = 0, BM1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BM1227) = 0, BN1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BN1227) = 0, BO1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BO1227) = 0, BP1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BP1227) = 0, BQ1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BQ1227) = 0, BR1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BR1227) = 0, BS1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BS1227) = 0, BT1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BT1227) = 0, BU1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BU1227) = 0, BV1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BV1227) = 0, BW1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BW1227) = 0, BX1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BX1227) = 0, BY1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BY1227) = 0, BZ1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:BZ1227) = 0, CA1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CA1227) = 0, CB1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CB1227) = 0, CC1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CC1227) = 0, CD1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CD1227) = 0, CE1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CE1227) = 0, CF1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CF1227) = 0, CG1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CG1227) = 0, CH1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CH1227) = 0, CI1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CI1227) = 0, CJ1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CJ1227) = 0, CK1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CK1227) = 0, CL1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CL1227) = 0, CM1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CM1227) = 0, CN1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CN1227) = 0, CO1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CO1227) = 0, CP1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CP1227) = 0, CQ1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CQ1227) = 0, CR1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CR1227) = 0, CS1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CS1227) = 0, CT1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CT1227) = 0, CU1227 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1227:CU1227) = 0, CV1227 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F1228 - (F1227 / $F$1174)) + SUM(J1229:CV1229)","v":0},"year",null,null,{"$f":"IF((J1227 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (J4 <> $F$1228) * (J1227 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP1227 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (AP4 <> $F$1228) * (AP1227 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV1227 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (BV4 <> $F$1228) * (BV1227 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J1230:CV1230) - F1227","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:I1230)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:J1230)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:K1230)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:L1230)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:M1230)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:N1230)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:O1230)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:P1230)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:Q1230)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:R1230)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:S1230)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:T1230)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:U1230)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:V1230)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:W1230)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:X1230)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:Y1230)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:Z1230)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AA1230)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AB1230)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AC1230)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AD1230)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AE1230)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AF1230)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AG1230)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AH1230)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AI1230)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AJ1230)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AK1230)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AL1230)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AM1230)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AN1230)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AO1230)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AP1230)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AQ1230)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AR1230)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AS1230)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AT1230)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AU1230)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AV1230)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AW1230)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AX1230)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AY1230)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:AZ1230)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BA1230)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BB1230)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BC1230)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BD1230)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BE1230)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BF1230)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BG1230)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BH1230)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BI1230)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BJ1230)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BK1230)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BL1230)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BM1230)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BN1230)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BO1230)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BP1230)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BQ1230)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BR1230)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BS1230)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BT1230)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BU1230)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BV1230)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BW1230)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BX1230)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BY1230)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:BZ1230)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CA1230)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CB1230)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CC1230)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CD1230)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CE1230)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CF1230)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CG1230)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CH1230)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CI1230)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CJ1230)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CK1230)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CL1230)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CM1230)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CN1230)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CO1230)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CP1230)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CQ1230)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CR1230)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CS1230)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CT1230)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$1229, MAX(MIN($F$1174, $F$1227 - SUM($I$1230:CU1230)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Drilling program 10"]
[{"$nulls":4},"Wells in program",{"$f":"SUM(J1233:CV1233)","v":0},"wells",null,null,{"$f":"IF(AND(J4 >= ($F$59 + ($F$1173 * 9)), J4 < ($F$59 + ($F$1173 * 10))), J1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP4 >= ($F$59 + ($F$1173 * 9)), AP4 < ($F$59 + ($F$1173 * 10))), AP1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV4 >= ($F$59 + ($F$1173 * 9)), BV4 < ($F$59 + ($F$1173 * 10))), BV1176, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"First year that wells are needed",{"$f":"SUMPRODUCT(J1234:CV1234, $J$4:$CV$4)","v":0},"year",null,null,{"$f":"IF(AND(SUM($I$1233:I1233) = 0, J1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:J1233) = 0, K1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:K1233) = 0, L1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:L1233) = 0, M1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:M1233) = 0, N1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:N1233) = 0, O1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:O1233) = 0, P1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:P1233) = 0, Q1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:Q1233) = 0, R1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:R1233) = 0, S1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:S1233) = 0, T1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:T1233) = 0, U1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:U1233) = 0, V1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:V1233) = 0, W1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:W1233) = 0, X1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:X1233) = 0, Y1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:Y1233) = 0, Z1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:Z1233) = 0, AA1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AA1233) = 0, AB1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AB1233) = 0, AC1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AC1233) = 0, AD1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AD1233) = 0, AE1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AE1233) = 0, AF1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AF1233) = 0, AG1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AG1233) = 0, AH1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AH1233) = 0, AI1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AI1233) = 0, AJ1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AJ1233) = 0, AK1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AK1233) = 0, AL1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AL1233) = 0, AM1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AM1233) = 0, AN1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AN1233) = 0, AO1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AO1233) = 0, AP1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AP1233) = 0, AQ1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AQ1233) = 0, AR1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AR1233) = 0, AS1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AS1233) = 0, AT1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AT1233) = 0, AU1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AU1233) = 0, AV1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AV1233) = 0, AW1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AW1233) = 0, AX1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AX1233) = 0, AY1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AY1233) = 0, AZ1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:AZ1233) = 0, BA1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BA1233) = 0, BB1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BB1233) = 0, BC1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BC1233) = 0, BD1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BD1233) = 0, BE1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BE1233) = 0, BF1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BF1233) = 0, BG1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BG1233) = 0, BH1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BH1233) = 0, BI1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BI1233) = 0, BJ1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BJ1233) = 0, BK1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BK1233) = 0, BL1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BL1233) = 0, BM1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BM1233) = 0, BN1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BN1233) = 0, BO1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BO1233) = 0, BP1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BP1233) = 0, BQ1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BQ1233) = 0, BR1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BR1233) = 0, BS1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BS1233) = 0, BT1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BT1233) = 0, BU1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BU1233) = 0, BV1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BV1233) = 0, BW1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BW1233) = 0, BX1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BX1233) = 0, BY1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BY1233) = 0, BZ1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:BZ1233) = 0, CA1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CA1233) = 0, CB1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CB1233) = 0, CC1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CC1233) = 0, CD1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CD1233) = 0, CE1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CE1233) = 0, CF1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CF1233) = 0, CG1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CG1233) = 0, CH1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CH1233) = 0, CI1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CI1233) = 0, CJ1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CJ1233) = 0, CK1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CK1233) = 0, CL1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CL1233) = 0, CM1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CM1233) = 0, CN1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CN1233) = 0, CO1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CO1233) = 0, CP1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CP1233) = 0, CQ1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CQ1233) = 0, CR1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CR1233) = 0, CS1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CS1233) = 0, CT1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CT1233) = 0, CU1233 > 0), 1, 0)","v":0},{"$f":"IF(AND(SUM($I$1233:CU1233) = 0, CV1233 > 0), 1, 0)","v":0}]
[{"$nulls":4},"Year that drilling starts",{"$f":"(F1234 - (F1233 / $F$1174)) + SUM(J1235:CV1235)","v":0},"year",null,null,{"$f":"IF((J1233 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (J4 <> $F$1234) * (J1233 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AP1233 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (AP4 <> $F$1234) * (AP1233 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BV1233 / $F$1174) > (1 / $F$1174), 1, (1 / $F$1174)) * (BV4 <> $F$1234) * (BV1233 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells drilled",{"$f":"SUM(J1236:CV1236) - F1233","v":0},"wells",null,null,{"$f":"IF(J4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:I1236)), 0), 0)","v":0},{"$f":"IF(K4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:J1236)), 0), 0)","v":0},{"$f":"IF(L4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:K1236)), 0), 0)","v":0},{"$f":"IF(M4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:L1236)), 0), 0)","v":0},{"$f":"IF(N4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:M1236)), 0), 0)","v":0},{"$f":"IF(O4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:N1236)), 0), 0)","v":0},{"$f":"IF(P4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:O1236)), 0), 0)","v":0},{"$f":"IF(Q4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:P1236)), 0), 0)","v":0},{"$f":"IF(R4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:Q1236)), 0), 0)","v":0},{"$f":"IF(S4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:R1236)), 0), 0)","v":0},{"$f":"IF(T4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:S1236)), 0), 0)","v":0},{"$f":"IF(U4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:T1236)), 0), 0)","v":0},{"$f":"IF(V4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:U1236)), 0), 0)","v":0},{"$f":"IF(W4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:V1236)), 0), 0)","v":0},{"$f":"IF(X4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:W1236)), 0), 0)","v":0},{"$f":"IF(Y4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:X1236)), 0), 0)","v":0},{"$f":"IF(Z4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:Y1236)), 0), 0)","v":0},{"$f":"IF(AA4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:Z1236)), 0), 0)","v":0},{"$f":"IF(AB4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AA1236)), 0), 0)","v":0},{"$f":"IF(AC4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AB1236)), 0), 0)","v":0},{"$f":"IF(AD4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AC1236)), 0), 0)","v":0},{"$f":"IF(AE4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AD1236)), 0), 0)","v":0},{"$f":"IF(AF4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AE1236)), 0), 0)","v":0},{"$f":"IF(AG4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AF1236)), 0), 0)","v":0},{"$f":"IF(AH4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AG1236)), 0), 0)","v":0},{"$f":"IF(AI4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AH1236)), 0), 0)","v":0},{"$f":"IF(AJ4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AI1236)), 0), 0)","v":0},{"$f":"IF(AK4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AJ1236)), 0), 0)","v":0},{"$f":"IF(AL4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AK1236)), 0), 0)","v":0},{"$f":"IF(AM4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AL1236)), 0), 0)","v":0},{"$f":"IF(AN4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AM1236)), 0), 0)","v":0},{"$f":"IF(AO4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AN1236)), 0), 0)","v":0},{"$f":"IF(AP4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AO1236)), 0), 0)","v":0},{"$f":"IF(AQ4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AP1236)), 0), 0)","v":0},{"$f":"IF(AR4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AQ1236)), 0), 0)","v":0},{"$f":"IF(AS4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AR1236)), 0), 0)","v":0},{"$f":"IF(AT4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AS1236)), 0), 0)","v":0},{"$f":"IF(AU4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AT1236)), 0), 0)","v":0},{"$f":"IF(AV4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AU1236)), 0), 0)","v":0},{"$f":"IF(AW4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AV1236)), 0), 0)","v":0},{"$f":"IF(AX4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AW1236)), 0), 0)","v":0},{"$f":"IF(AY4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AX1236)), 0), 0)","v":0},{"$f":"IF(AZ4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AY1236)), 0), 0)","v":0},{"$f":"IF(BA4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:AZ1236)), 0), 0)","v":0},{"$f":"IF(BB4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BA1236)), 0), 0)","v":0},{"$f":"IF(BC4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BB1236)), 0), 0)","v":0},{"$f":"IF(BD4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BC1236)), 0), 0)","v":0},{"$f":"IF(BE4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BD1236)), 0), 0)","v":0},{"$f":"IF(BF4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BE1236)), 0), 0)","v":0},{"$f":"IF(BG4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BF1236)), 0), 0)","v":0},{"$f":"IF(BH4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BG1236)), 0), 0)","v":0},{"$f":"IF(BI4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BH1236)), 0), 0)","v":0},{"$f":"IF(BJ4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BI1236)), 0), 0)","v":0},{"$f":"IF(BK4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BJ1236)), 0), 0)","v":0},{"$f":"IF(BL4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BK1236)), 0), 0)","v":0},{"$f":"IF(BM4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BL1236)), 0), 0)","v":0},{"$f":"IF(BN4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BM1236)), 0), 0)","v":0},{"$f":"IF(BO4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BN1236)), 0), 0)","v":0},{"$f":"IF(BP4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BO1236)), 0), 0)","v":0},{"$f":"IF(BQ4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BP1236)), 0), 0)","v":0},{"$f":"IF(BR4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BQ1236)), 0), 0)","v":0},{"$f":"IF(BS4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BR1236)), 0), 0)","v":0},{"$f":"IF(BT4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BS1236)), 0), 0)","v":0},{"$f":"IF(BU4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BT1236)), 0), 0)","v":0},{"$f":"IF(BV4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BU1236)), 0), 0)","v":0},{"$f":"IF(BW4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BV1236)), 0), 0)","v":0},{"$f":"IF(BX4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BW1236)), 0), 0)","v":0},{"$f":"IF(BY4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BX1236)), 0), 0)","v":0},{"$f":"IF(BZ4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BY1236)), 0), 0)","v":0},{"$f":"IF(CA4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:BZ1236)), 0), 0)","v":0},{"$f":"IF(CB4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CA1236)), 0), 0)","v":0},{"$f":"IF(CC4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CB1236)), 0), 0)","v":0},{"$f":"IF(CD4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CC1236)), 0), 0)","v":0},{"$f":"IF(CE4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CD1236)), 0), 0)","v":0},{"$f":"IF(CF4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CE1236)), 0), 0)","v":0},{"$f":"IF(CG4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CF1236)), 0), 0)","v":0},{"$f":"IF(CH4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CG1236)), 0), 0)","v":0},{"$f":"IF(CI4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CH1236)), 0), 0)","v":0},{"$f":"IF(CJ4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CI1236)), 0), 0)","v":0},{"$f":"IF(CK4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CJ1236)), 0), 0)","v":0},{"$f":"IF(CL4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CK1236)), 0), 0)","v":0},{"$f":"IF(CM4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CL1236)), 0), 0)","v":0},{"$f":"IF(CN4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CM1236)), 0), 0)","v":0},{"$f":"IF(CO4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CN1236)), 0), 0)","v":0},{"$f":"IF(CP4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CO1236)), 0), 0)","v":0},{"$f":"IF(CQ4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CP1236)), 0), 0)","v":0},{"$f":"IF(CR4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CQ1236)), 0), 0)","v":0},{"$f":"IF(CS4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CR1236)), 0), 0)","v":0},{"$f":"IF(CT4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CS1236)), 0), 0)","v":0},{"$f":"IF(CU4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CT1236)), 0), 0)","v":0},{"$f":"IF(CV4 >= $F$1235, MAX(MIN($F$1174, $F$1233 - SUM($I$1236:CU1236)), 0), 0)","v":0}]
[]
[{"$nulls":4},"Wells drilled across project lifetime",null,"wells",null,{"$f":"SUM(J1238:CV1238)","v":25},{"$f":"J1182 + J1188 + J1194 + J1200 + J1206 + J1212 + J1218 + J1224 + J1230 + J1236","v":0},{"$f":"K1182 + K1188 + K1194 + K1200 + K1206 + K1212 + K1218 + K1224 + K1230 + K1236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,2,2,2,0,0,0,0,0,0,2,2,2,2,0,0,0,0,0,0,0,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"BW1182 + BW1188 + BW1194 + BW1200 + BW1206 + BW1212 + BW1218 + BW1224 + BW1230 + BW1236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Wells in operation",null,"wells",null,null,{"$f":"J1168","v":0},{"$f":"K1168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,8,8,8,8,8,8,8,8,8,12,12,8,8,8,8,8,8,8,8,12,11,8,8,8,8,8,8,8,8,7,4,1,1,2,0,0,0,0,0,0,0,0,0,0,{"$f":"BW1168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error check: Wells drilled equals wells needed",{"$f":"F1182 + F1188 + F1194 + F1200 + F1206 + F1212 + F1218 + F1224 + F1230 + F1236","v":0}]
[]
["Decommissioning Provision"]
[]
[null,null,null,"Reserves at 50%"]
[{"$nulls":4},"Blocks 1 and 4 reserves",{"$f":"F63","v":15017357.300000001},"mmcf"]
[{"$nulls":4},"Blocks 1 and 4 cumulative production",null,"mmcf",{"$f":"MAX(J1247:CV1247)","v":15017357.300000001},null,{"$f":"J139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,220701.76177803666,662105.28533411003,1103508.8088901835,1544912.3324462567,1986315.8560023298,2427719.379558403,2869122.9031144762,3310526.4266705494,3751929.9502266226,4193333.4737826958,4634736.997338769,5076140.5208948422,{"$f":"AP139","v":5517544.0444509154},5958947.5680069886,6400351.0915630618,6841754.615119135,7283158.1386752082,7724561.6622312814,8165965.1857873546,8607368.7093434278,9048772.2328995019,9490175.756455576,9931579.2800116502,10372982.803567724,10814386.327123798,11255789.850679873,11697193.374235947,12138596.897792021,12580000.421348095,13021403.944904169,13462807.468460243,13904210.992016317,14345614.515572391,14787018.039128466,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,{"$f":"BV139","v":15017357.300000001},15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001,15017357.300000001]
[{"$nulls":4},"Blocks 1 and 4 reserves at 50%",null,"Flag",null,null,{"$f":"IF(J1247 >= (0.5 * $F$1246), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP1247 >= (0.5 * $F$1246), 1, 0)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BV1247 >= (0.5 * $F$1246), 1, 0)","v":1},1,1,1,1,1,1,{"$f":"IF(CC1247 >= (0.5 * $F$1246), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[{"$nulls":4},"Block 2 reserves",{"$f":"F165","v":13148216.200000001},"mmcf"]
[{"$nulls":4},"Block 2 cumulative production",null,"mmcf",{"$f":"MAX(J1251:CV1251)","v":13148216.199999994},null,{"$f":"J241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217468.08420979985,652404.25262939953,1087340.4210489993,1522276.5894685991,1957212.7578881988,2392148.9263077984,2827085.0947273979,3262021.2631469974,3696957.431566597,4131893.5999861965,4566829.768405796,5001765.9368253956,{"$f":"AP241","v":5436702.1052449951},5871638.2736645946,6306574.4420841942,6741510.6105037937,7176446.7789233932,7611382.9473429928,8046319.1157625923,8481255.2841821928,8916191.4526017923,9351127.6210213918,9786063.7894409914,10220999.957860591,10655936.12628019,11090872.29469979,11525808.463119389,11960744.631538989,12395680.799958589,12830616.968378188,12995773.113623185,13033883.885217387,13071994.656811589,13110105.428405792,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,{"$f":"BV241","v":13148216.199999994},13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994,13148216.199999994]
[{"$nulls":4},"Block 2 reserves at 50%",null,"Flag",null,null,{"$f":"IF(J1251 >= (0.5 * $F$1250), 1, 0)","v":0},{"$f":"IF(K1251 >= (0.5 * $F$1250), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BW1251 >= (0.5 * $F$1250), 1, 0)","v":1},1,1,1,1,1,{"$f":"IF(CC1251 >= (0.5 * $F$1250), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Production started more than five years ago"]
[{"$nulls":4},"Blocks 1 and 4"]
[{"$nulls":4},"Blocks",null,"Flag",null,null,{"$f":"IF(J$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(K$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(L$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(M$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(N$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(O$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(P$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Q$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(R$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(S$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(T$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(U$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(V$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(W$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(X$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Y$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Z$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AA$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AB$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AC$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AD$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AE$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AF$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AG$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AH$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AW$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AX$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AY$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AZ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BA$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BB$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BC$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BD$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BE$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BF$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BG$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BH$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BW$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BX$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BY$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BZ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CA$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CB$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CC$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CD$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CE$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CF$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CG$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CH$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1}]
[{"$nulls":4},"LNG trains",null,"Flag",null,null,{"$f":"IF(J$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(K$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(L$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(M$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(N$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(O$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(P$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Q$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(R$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(S$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(T$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(U$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(V$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(W$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(X$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Y$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Z$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AA$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AB$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AC$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AD$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AE$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AF$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AG$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AH$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AW$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AX$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AY$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AZ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BA$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BB$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BC$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BD$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BE$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BF$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BG$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BH$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BW$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BX$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BY$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BZ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CA$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CB$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CC$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CD$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CE$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CF$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CG$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CH$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1}]
[{"$nulls":4},"DSO trains",null,"Flag",null,null,{"$f":"IF(J$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(K$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(L$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(M$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(N$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(O$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(P$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Q$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(R$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(S$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(T$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(U$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(V$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(W$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(X$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Y$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Z$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AA$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AB$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AC$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AD$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AE$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AF$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AG$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AH$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AW$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AX$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AY$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AZ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BA$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BB$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BC$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BD$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BE$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BF$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BG$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BH$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BW$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BX$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BY$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BZ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CA$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CB$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CC$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CD$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CE$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CF$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CG$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CH$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1}]
[{"$nulls":4},"Block 2"]
[{"$nulls":4},"Block",null,"Flag",null,null,{"$f":"IF(J$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(K$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(L$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(M$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(N$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(O$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(P$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Q$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(R$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(S$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(T$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(U$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(V$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(W$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(X$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Y$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Z$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AA$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AB$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AC$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AD$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AE$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AF$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AG$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AH$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AW$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AX$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AY$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AZ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BA$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BB$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BC$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BD$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BE$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BF$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BG$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BH$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BW$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BX$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BY$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BZ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CA$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CB$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CC$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CD$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CE$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CF$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CG$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CH$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1}]
[{"$nulls":4},"LNG trains",null,"Flag",null,null,{"$f":"IF(J$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(K$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(L$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(M$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(N$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(O$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(P$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Q$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(R$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(S$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(T$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(U$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(V$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(W$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(X$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Y$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Z$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AA$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AB$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AC$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AD$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AE$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AF$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AG$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AH$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AW$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AX$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AY$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AZ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BA$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BB$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BC$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BD$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BE$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BF$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BG$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BH$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BW$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BX$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BY$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BZ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CA$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CB$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CC$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CD$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CE$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CF$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CG$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CH$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1}]
[{"$nulls":4},"DSO trains",null,"Flag",null,null,{"$f":"IF(J$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(K$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(L$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(M$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(N$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(O$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(P$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Q$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(R$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(S$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(T$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(U$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(V$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(W$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(X$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Y$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(Z$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AA$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AB$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AC$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AD$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AE$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AF$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AG$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AH$4 >= Inputs!$C$50 + 5, 1, 0)","v":0},{"$f":"IF(AI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AW$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AX$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AY$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(AZ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BA$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BB$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BC$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BD$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BE$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BF$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BG$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BH$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BW$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BX$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BY$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(BZ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CA$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CB$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CC$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CD$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CE$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CF$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CG$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CH$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CI$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CJ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CK$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CL$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CM$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CN$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CO$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CP$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CQ$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CR$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CS$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CT$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CU$4 >= Inputs!$C$50 + 5, 1, 0)","v":1},{"$f":"IF(CV$4 >= Inputs!$C$50 + 5, 1, 0)","v":1}]
[]
[null,null,null,"Decommissioning provisioning year"]
[{"$nulls":4},"Blocks 1 and 4"]
[{"$nulls":4},"Blocks",null,"Flag",null,null,{"$f":"MAX(J1248, J1256) * J327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,{"$f":"MAX(AP1248, AP1256) * AP327","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV1248, BV1256) * BV327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG trains",null,"Flag",null,null,{"$f":"J1257 * J328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,{"$f":"AP1257 * AP328","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"BV1257 * BV328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO trains",null,"Flag",null,null,{"$f":"J1258 * J329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,{"$f":"AP1258 * AP329","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"BV1258 * BV329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Block 2"]
[{"$nulls":4},"Block",null,"Flag",null,null,{"$f":"MAX(J1252, J1260) * J331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,{"$f":"MAX(AP1252, AP1260) * AP331","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV1252, BV1260) * BV331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG trains",null,"Flag",null,null,{"$f":"J1261 * J332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,{"$f":"AP1261 * AP332","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV1261 * BV332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO trains",null,"Flag",null,null,{"$f":"J1262 * J333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,{"$f":"AP1262 * AP333","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"BV1262 * BV333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Decommissioning schedule"]
[{"$nulls":4},"Production as % of remaining production in decommissioning years"]
[{"$nulls":4},"Blocks 1 and 4"]
[{"$nulls":4},"Blocks",{"$nulls":4},{"$f":"IFERROR(J138 / SUM(J138:$CV$138),0) * J1266","v":0},{"$f":"IFERROR(K138 / SUM(K138:$CV$138),0) * K1266","v":0},{"$f":"IFERROR(L138 / SUM(L138:$CV$138),0) * L1266","v":0},{"$f":"IFERROR(M138 / SUM(M138:$CV$138),0) * M1266","v":0},{"$f":"IFERROR(N138 / SUM(N138:$CV$138),0) * N1266","v":0},{"$f":"IFERROR(O138 / SUM(O138:$CV$138),0) * O1266","v":0},{"$f":"IFERROR(P138 / SUM(P138:$CV$138),0) * P1266","v":0},{"$f":"IFERROR(Q138 / SUM(Q138:$CV$138),0) * Q1266","v":0},{"$f":"IFERROR(R138 / SUM(R138:$CV$138),0) * R1266","v":0},{"$f":"IFERROR(S138 / SUM(S138:$CV$138),0) * S1266","v":0},{"$f":"IFERROR(T138 / SUM(T138:$CV$138),0) * T1266","v":0},{"$f":"IFERROR(U138 / SUM(U138:$CV$138),0) * U1266","v":0},{"$f":"IFERROR(V138 / SUM(V138:$CV$138),0) * V1266","v":0},{"$f":"IFERROR(W138 / SUM(W138:$CV$138),0) * W1266","v":0},{"$f":"IFERROR(X138 / SUM(X138:$CV$138),0) * X1266","v":0},{"$f":"IFERROR(Y138 / SUM(Y138:$CV$138),0) * Y1266","v":0},{"$f":"IFERROR(Z138 / SUM(Z138:$CV$138),0) * Z1266","v":0},{"$f":"IFERROR(AA138 / SUM(AA138:$CV$138),0) * AA1266","v":0},{"$f":"IFERROR(AB138 / SUM(AB138:$CV$138),0) * AB1266","v":0},{"$f":"IFERROR(AC138 / SUM(AC138:$CV$138),0) * AC1266","v":0},{"$f":"IFERROR(AD138 / SUM(AD138:$CV$138),0) * AD1266","v":0},{"$f":"IFERROR(AE138 / SUM(AE138:$CV$138),0) * AE1266","v":0},{"$f":"IFERROR(AF138 / SUM(AF138:$CV$138),0) * AF1266","v":0},{"$f":"IFERROR(AG138 / SUM(AG138:$CV$138),0) * AG1266","v":0},{"$f":"IFERROR(AH138 / SUM(AH138:$CV$138),0) * AH1266","v":0},{"$f":"IFERROR(AI138 / SUM(AI138:$CV$138),0) * AI1266","v":3.387323457246709E-2},{"$f":"IFERROR(AJ138 / SUM(AJ138:$CV$138),0) * AJ1266","v":3.5060859283281967E-2},{"$f":"IFERROR(AK138 / SUM(AK138:$CV$138),0) * AK1266","v":3.6334788178703344E-2},{"$f":"IFERROR(AL138 / SUM(AL138:$CV$138),0) * AL1266","v":3.7704783500518556E-2},{"$f":"IFERROR(AM138 / SUM(AM138:$CV$138),0) * AM1266","v":3.9182137512515501E-2},{"$f":"IFERROR(AN138 / SUM(AN138:$CV$138),0) * AN1266","v":4.0779984471849766E-2},{"$f":"IFERROR(AO138 / SUM(AO138:$CV$138),0) * AO1266","v":4.2513692178739779E-2},{"$f":"IFERROR(AP138 / SUM(AP138:$CV$138),0) * AP1266","v":4.44013578381907E-2},{"$f":"IFERROR(AQ138 / SUM(AQ138:$CV$138),0) * AQ1266","v":4.6464442161348658E-2},{"$f":"IFERROR(AR138 / SUM(AR138:$CV$138),0) * AR1266","v":4.872858886004014E-2},{"$f":"IFERROR(AS138 / SUM(AS138:$CV$138),0) * AS1266","v":5.1224696011463275E-2},{"$f":"IFERROR(AT138 / SUM(AT138:$CV$138),0) * AT1266","v":5.3990334482907437E-2},{"$f":"IFERROR(AU138 / SUM(AU138:$CV$138),0) * AU1266","v":5.7071652067525236E-2},{"$f":"IFERROR(AV138 / SUM(AV138:$CV$138),0) * AV1266","v":6.0525969118082203E-2},{"$f":"IFERROR(AW138 / SUM(AW138:$CV$138),0) * AW1266","v":6.4425377528811847E-2},{"$f":"IFERROR(AX138 / SUM(AX138:$CV$138),0) * AX1266","v":6.886182671205994E-2},{"$f":"IFERROR(AY138 / SUM(AY138:$CV$138),0) * AY1266","v":7.3954466359060417E-2},{"$f":"IFERROR(AZ138 / SUM(AZ138:$CV$138),0) * AZ1266","v":7.9860507580327214E-2},{"$f":"IFERROR(BA138 / SUM(BA138:$CV$138),0) * BA1266","v":8.6791739989683092E-2},{"$f":"IFERROR(BB138 / SUM(BB138:$CV$138),0) * BB1266","v":9.5040467536619266E-2},{"$f":"IFERROR(BC138 / SUM(BC138:$CV$138),0) * BC1266","v":0.10502178730347268},{"$f":"IFERROR(BD138 / SUM(BD138:$CV$138),0) * BD1266","v":0.11734563569659084},{"$f":"IFERROR(BE138 / SUM(BE138:$CV$138),0) * BE1266","v":0.13294630428661622},{"$f":"IFERROR(BF138 / SUM(BF138:$CV$138),0) * BF1266","v":0.15333110849292014},{"$f":"IFERROR(BG138 / SUM(BG138:$CV$138),0) * BG1266","v":0.18109925855429634},{"$f":"IFERROR(BH138 / SUM(BH138:$CV$138),0) * BH1266","v":0.22114921795598827},{"$f":"IFERROR(BI138 / SUM(BI138:$CV$138),0) * BI1266","v":0.28394298761003417},{"$f":"IFERROR(BJ138 / SUM(BJ138:$CV$138),0) * BJ1266","v":0.39653684371070497},{"$f":"IFERROR(BK138 / SUM(BK138:$CV$138),0) * BK1266","v":0.65710199467522867},{"$f":"IFERROR(BL138 / SUM(BL138:$CV$138),0) * BL1266","v":1},{"$f":"IFERROR(BM138 / SUM(BM138:$CV$138),0) * BM1266","v":0},{"$f":"IFERROR(BN138 / SUM(BN138:$CV$138),0) * BN1266","v":0},{"$f":"IFERROR(BO138 / SUM(BO138:$CV$138),0) * BO1266","v":0},{"$f":"IFERROR(BP138 / SUM(BP138:$CV$138),0) * BP1266","v":0},{"$f":"IFERROR(BQ138 / SUM(BQ138:$CV$138),0) * BQ1266","v":0},{"$f":"IFERROR(BR138 / SUM(BR138:$CV$138),0) * BR1266","v":0},{"$f":"IFERROR(BS138 / SUM(BS138:$CV$138),0) * BS1266","v":0},{"$f":"IFERROR(BT138 / SUM(BT138:$CV$138),0) * BT1266","v":0},{"$f":"IFERROR(BU138 / SUM(BU138:$CV$138),0) * BU1266","v":0},{"$f":"IFERROR(BV138 / SUM(BV138:$CV$138),0) * BV1266","v":0},{"$f":"IFERROR(BW138 / SUM(BW138:$CV$138),0) * BW1266","v":0},{"$f":"IFERROR(BX138 / SUM(BX138:$CV$138),0) * BX1266","v":0},{"$f":"IFERROR(BY138 / SUM(BY138:$CV$138),0) * BY1266","v":0},{"$f":"IFERROR(BZ138 / SUM(BZ138:$CV$138),0) * BZ1266","v":0},{"$f":"IFERROR(CA138 / SUM(CA138:$CV$138),0) * CA1266","v":0},{"$f":"IFERROR(CB138 / SUM(CB138:$CV$138),0) * CB1266","v":0},{"$f":"IFERROR(CC138 / SUM(CC138:$CV$138),0) * CC1266","v":0},{"$f":"IFERROR(CD138 / SUM(CD138:$CV$138),0) * CD1266","v":0},{"$f":"IFERROR(CE138 / SUM(CE138:$CV$138),0) * CE1266","v":0},{"$f":"IFERROR(CF138 / SUM(CF138:$CV$138),0) * CF1266","v":0},{"$f":"IFERROR(CG138 / SUM(CG138:$CV$138),0) * CG1266","v":0},{"$f":"IFERROR(CH138 / SUM(CH138:$CV$138),0) * CH1266","v":0},{"$f":"IFERROR(CI138 / SUM(CI138:$CV$138),0) * CI1266","v":0},{"$f":"IFERROR(CJ138 / SUM(CJ138:$CV$138),0) * CJ1266","v":0},{"$f":"IFERROR(CK138 / SUM(CK138:$CV$138),0) * CK1266","v":0},{"$f":"IFERROR(CL138 / SUM(CL138:$CV$138),0) * CL1266","v":0},{"$f":"IFERROR(CM138 / SUM(CM138:$CV$138),0) * CM1266","v":0},{"$f":"IFERROR(CN138 / SUM(CN138:$CV$138),0) * CN1266","v":0},{"$f":"IFERROR(CO138 / SUM(CO138:$CV$138),0) * CO1266","v":0},{"$f":"IFERROR(CP138 / SUM(CP138:$CV$138),0) * CP1266","v":0},{"$f":"IFERROR(CQ138 / SUM(CQ138:$CV$138),0) * CQ1266","v":0},{"$f":"IFERROR(CR138 / SUM(CR138:$CV$138),0) * CR1266","v":0},{"$f":"IFERROR(CS138 / SUM(CS138:$CV$138),0) * CS1266","v":0},{"$f":"IFERROR(CT138 / SUM(CT138:$CV$138),0) * CT1266","v":0},{"$f":"IFERROR(CU138 / SUM(CU138:$CV$138),0) * CU1266","v":0},{"$f":"IFERROR(CV138 / SUM(CV138:$CV$138),0) * CV1266","v":0}]
[{"$nulls":4},"LNG trains",{"$nulls":4},{"$f":"IFERROR(J131 / SUM(J131:$CV$131),0) * J1267","v":0},{"$f":"IFERROR(K131 / SUM(K131:$CV$131),0) * K1267","v":0},{"$f":"IFERROR(L131 / SUM(L131:$CV$131),0) * L1267","v":0},{"$f":"IFERROR(M131 / SUM(M131:$CV$131),0) * M1267","v":0},{"$f":"IFERROR(N131 / SUM(N131:$CV$131),0) * N1267","v":0},{"$f":"IFERROR(O131 / SUM(O131:$CV$131),0) * O1267","v":0},{"$f":"IFERROR(P131 / SUM(P131:$CV$131),0) * P1267","v":0},{"$f":"IFERROR(Q131 / SUM(Q131:$CV$131),0) * Q1267","v":0},{"$f":"IFERROR(R131 / SUM(R131:$CV$131),0) * R1267","v":0},{"$f":"IFERROR(S131 / SUM(S131:$CV$131),0) * S1267","v":0},{"$f":"IFERROR(T131 / SUM(T131:$CV$131),0) * T1267","v":0},{"$f":"IFERROR(U131 / SUM(U131:$CV$131),0) * U1267","v":0},{"$f":"IFERROR(V131 / SUM(V131:$CV$131),0) * V1267","v":0},{"$f":"IFERROR(W131 / SUM(W131:$CV$131),0) * W1267","v":0},{"$f":"IFERROR(X131 / SUM(X131:$CV$131),0) * X1267","v":0},{"$f":"IFERROR(Y131 / SUM(Y131:$CV$131),0) * Y1267","v":0},{"$f":"IFERROR(Z131 / SUM(Z131:$CV$131),0) * Z1267","v":0},{"$f":"IFERROR(AA131 / SUM(AA131:$CV$131),0) * AA1267","v":0},{"$f":"IFERROR(AB131 / SUM(AB131:$CV$131),0) * AB1267","v":0},{"$f":"IFERROR(AC131 / SUM(AC131:$CV$131),0) * AC1267","v":0},{"$f":"IFERROR(AD131 / SUM(AD131:$CV$131),0) * AD1267","v":0},{"$f":"IFERROR(AE131 / SUM(AE131:$CV$131),0) * AE1267","v":0},{"$f":"IFERROR(AF131 / SUM(AF131:$CV$131),0) * AF1267","v":0},{"$f":"IFERROR(AG131 / SUM(AG131:$CV$131),0) * AG1267","v":0},{"$f":"IFERROR(AH131 / SUM(AH131:$CV$131),0) * AH1267","v":0},{"$f":"IFERROR(AI131 / SUM(AI131:$CV$131),0) * AI1267","v":3.3913964630504188E-2},{"$f":"IFERROR(AJ131 / SUM(AJ131:$CV$131),0) * AJ1267","v":3.5104497310669877E-2},{"$f":"IFERROR(AK131 / SUM(AK131:$CV$131),0) * AK1267","v":3.6381657094294251E-2},{"$f":"IFERROR(AL131 / SUM(AL131:$CV$131),0) * AL1267","v":3.7755255866745531E-2},{"$f":"IFERROR(AM131 / SUM(AM131:$CV$131),0) * AM1267","v":3.9236645455261718E-2},{"$f":"IFERROR(AN131 / SUM(AN131:$CV$131),0) * AN1267","v":4.0839032077627659E-2},{"$f":"IFERROR(AO131 / SUM(AO131:$CV$131),0) * AO1267","v":4.2577871122183614E-2},{"$f":"IFERROR(AP131 / SUM(AP131:$CV$131),0) * AP1267","v":4.4471367266274334E-2},{"$f":"IFERROR(AQ131 / SUM(AQ131:$CV$131),0) * AQ1267","v":4.6541114251117413E-2},{"$f":"IFERROR(AR131 / SUM(AR131:$CV$131),0) * AR1267","v":4.8812922032356189E-2},{"$f":"IFERROR(AS131 / SUM(AS131:$CV$131),0) * AS1267","v":5.1317898616382002E-2},{"$f":"IFERROR(AT131 / SUM(AT131:$CV$131),0) * AT1267","v":5.4093883021021194E-2},{"$f":"IFERROR(AU131 / SUM(AU131:$CV$131),0) * AU1267","v":5.7187369919739439E-2},{"$f":"IFERROR(AV131 / SUM(AV131:$CV$131),0) * AV1267","v":6.0656134734715157E-2},{"$f":"IFERROR(AW131 / SUM(AW131:$CV$131),0) * AW1267","v":6.4572875788766609E-2},{"$f":"IFERROR(AX131 / SUM(AX131:$CV$131),0) * AX1267","v":6.9030364971740005E-2},{"$f":"IFERROR(AY131 / SUM(AY131:$CV$131),0) * AY1267","v":7.4148889904067122E-2},{"$f":"IFERROR(AZ131 / SUM(AZ131:$CV$131),0) * AZ1267","v":8.0087272235796217E-2},{"$f":"IFERROR(BA131 / SUM(BA131:$CV$131),0) * BA1267","v":8.705964144060041E-2},{"$f":"IFERROR(BB131 / SUM(BB131:$CV$131),0) * BB1267","v":9.5361806085535156E-2},{"$f":"IFERROR(BC131 / SUM(BC131:$CV$131),0) * BC1267","v":0.10541430455516648},{"$f":"IFERROR(BD131 / SUM(BD131:$CV$131),0) * BD1267","v":0.11783589329890763},{"$f":"IFERROR(BE131 / SUM(BE131:$CV$131),0) * BE1267","v":0.13357593264541481},{"$f":"IFERROR(BF131 / SUM(BF131:$CV$131),0) * BF1267","v":0.15416923153261008},{"$f":"IFERROR(BG131 / SUM(BG131:$CV$131),0) * BG1267","v":0.18226959491194475},{"$f":"IFERROR(BH131 / SUM(BH131:$CV$131),0) * BH1267","v":0.22289692761554772},{"$f":"IFERROR(BI131 / SUM(BI131:$CV$131),0) * BI1267","v":0.28683058340203682},{"$f":"IFERROR(BJ131 / SUM(BJ131:$CV$131),0) * BJ1267","v":0.40219136817490958},{"$f":"IFERROR(BK131 / SUM(BK131:$CV$131),0) * BK1267","v":0.6727761138995807},{"$f":"IFERROR(BL131 / SUM(BL131:$CV$131),0) * BL1267","v":1},{"$f":"IFERROR(BM131 / SUM(BM131:$CV$131),0) * BM1267","v":0},{"$f":"IFERROR(BN131 / SUM(BN131:$CV$131),0) * BN1267","v":0},{"$f":"IFERROR(BO131 / SUM(BO131:$CV$131),0) * BO1267","v":0},{"$f":"IFERROR(BP131 / SUM(BP131:$CV$131),0) * BP1267","v":0},{"$f":"IFERROR(BQ131 / SUM(BQ131:$CV$131),0) * BQ1267","v":0},{"$f":"IFERROR(BR131 / SUM(BR131:$CV$131),0) * BR1267","v":0},{"$f":"IFERROR(BS131 / SUM(BS131:$CV$131),0) * BS1267","v":0},{"$f":"IFERROR(BT131 / SUM(BT131:$CV$131),0) * BT1267","v":0},{"$f":"IFERROR(BU131 / SUM(BU131:$CV$131),0) * BU1267","v":0},{"$f":"IFERROR(BV131 / SUM(BV131:$CV$131),0) * BV1267","v":0},{"$f":"IFERROR(BW131 / SUM(BW131:$CV$131),0) * BW1267","v":0},{"$f":"IFERROR(BX131 / SUM(BX131:$CV$131),0) * BX1267","v":0},{"$f":"IFERROR(BY131 / SUM(BY131:$CV$131),0) * BY1267","v":0},{"$f":"IFERROR(BZ131 / SUM(BZ131:$CV$131),0) * BZ1267","v":0},{"$f":"IFERROR(CA131 / SUM(CA131:$CV$131),0) * CA1267","v":0},{"$f":"IFERROR(CB131 / SUM(CB131:$CV$131),0) * CB1267","v":0},{"$f":"IFERROR(CC131 / SUM(CC131:$CV$131),0) * CC1267","v":0},{"$f":"IFERROR(CD131 / SUM(CD131:$CV$131),0) * CD1267","v":0},{"$f":"IFERROR(CE131 / SUM(CE131:$CV$131),0) * CE1267","v":0},{"$f":"IFERROR(CF131 / SUM(CF131:$CV$131),0) * CF1267","v":0},{"$f":"IFERROR(CG131 / SUM(CG131:$CV$131),0) * CG1267","v":0},{"$f":"IFERROR(CH131 / SUM(CH131:$CV$131),0) * CH1267","v":0},{"$f":"IFERROR(CI131 / SUM(CI131:$CV$131),0) * CI1267","v":0},{"$f":"IFERROR(CJ131 / SUM(CJ131:$CV$131),0) * CJ1267","v":0},{"$f":"IFERROR(CK131 / SUM(CK131:$CV$131),0) * CK1267","v":0},{"$f":"IFERROR(CL131 / SUM(CL131:$CV$131),0) * CL1267","v":0},{"$f":"IFERROR(CM131 / SUM(CM131:$CV$131),0) * CM1267","v":0},{"$f":"IFERROR(CN131 / SUM(CN131:$CV$131),0) * CN1267","v":0},{"$f":"IFERROR(CO131 / SUM(CO131:$CV$131),0) * CO1267","v":0},{"$f":"IFERROR(CP131 / SUM(CP131:$CV$131),0) * CP1267","v":0},{"$f":"IFERROR(CQ131 / SUM(CQ131:$CV$131),0) * CQ1267","v":0},{"$f":"IFERROR(CR131 / SUM(CR131:$CV$131),0) * CR1267","v":0},{"$f":"IFERROR(CS131 / SUM(CS131:$CV$131),0) * CS1267","v":0},{"$f":"IFERROR(CT131 / SUM(CT131:$CV$131),0) * CT1267","v":0},{"$f":"IFERROR(CU131 / SUM(CU131:$CV$131),0) * CU1267","v":0},{"$f":"IFERROR(CV131 / SUM(CV131:$CV$131),0) * CV1267","v":0}]
[{"$nulls":4},"DSO trains",{"$nulls":4},{"$f":"IFERROR(J125 / SUM(J125:$CV$125),0) * J1268","v":0},{"$f":"IFERROR(K125 / SUM(K125:$CV$125),0) * K1268","v":0},{"$f":"IFERROR(L125 / SUM(L125:$CV$125),0) * L1268","v":0},{"$f":"IFERROR(M125 / SUM(M125:$CV$125),0) * M1268","v":0},{"$f":"IFERROR(N125 / SUM(N125:$CV$125),0) * N1268","v":0},{"$f":"IFERROR(O125 / SUM(O125:$CV$125),0) * O1268","v":0},{"$f":"IFERROR(P125 / SUM(P125:$CV$125),0) * P1268","v":0},{"$f":"IFERROR(Q125 / SUM(Q125:$CV$125),0) * Q1268","v":0},{"$f":"IFERROR(R125 / SUM(R125:$CV$125),0) * R1268","v":0},{"$f":"IFERROR(S125 / SUM(S125:$CV$125),0) * S1268","v":0},{"$f":"IFERROR(T125 / SUM(T125:$CV$125),0) * T1268","v":0},{"$f":"IFERROR(U125 / SUM(U125:$CV$125),0) * U1268","v":0},{"$f":"IFERROR(V125 / SUM(V125:$CV$125),0) * V1268","v":0},{"$f":"IFERROR(W125 / SUM(W125:$CV$125),0) * W1268","v":0},{"$f":"IFERROR(X125 / SUM(X125:$CV$125),0) * X1268","v":0},{"$f":"IFERROR(Y125 / SUM(Y125:$CV$125),0) * Y1268","v":0},{"$f":"IFERROR(Z125 / SUM(Z125:$CV$125),0) * Z1268","v":0},{"$f":"IFERROR(AA125 / SUM(AA125:$CV$125),0) * AA1268","v":0},{"$f":"IFERROR(AB125 / SUM(AB125:$CV$125),0) * AB1268","v":0},{"$f":"IFERROR(AC125 / SUM(AC125:$CV$125),0) * AC1268","v":0},{"$f":"IFERROR(AD125 / SUM(AD125:$CV$125),0) * AD1268","v":0},{"$f":"IFERROR(AE125 / SUM(AE125:$CV$125),0) * AE1268","v":0},{"$f":"IFERROR(AF125 / SUM(AF125:$CV$125),0) * AF1268","v":0},{"$f":"IFERROR(AG125 / SUM(AG125:$CV$125),0) * AG1268","v":0},{"$f":"IFERROR(AH125 / SUM(AH125:$CV$125),0) * AH1268","v":0},{"$f":"IFERROR(AI125 / SUM(AI125:$CV$125),0) * AI1268","v":3.3333333333333333E-2},{"$f":"IFERROR(AJ125 / SUM(AJ125:$CV$125),0) * AJ1268","v":3.4482758620689655E-2},{"$f":"IFERROR(AK125 / SUM(AK125:$CV$125),0) * AK1268","v":3.5714285714285712E-2},{"$f":"IFERROR(AL125 / SUM(AL125:$CV$125),0) * AL1268","v":3.7037037037037035E-2},{"$f":"IFERROR(AM125 / SUM(AM125:$CV$125),0) * AM1268","v":3.8461538461538464E-2},{"$f":"IFERROR(AN125 / SUM(AN125:$CV$125),0) * AN1268","v":0.04},{"$f":"IFERROR(AO125 / SUM(AO125:$CV$125),0) * AO1268","v":4.1666666666666664E-2},{"$f":"IFERROR(AP125 / SUM(AP125:$CV$125),0) * AP1268","v":4.3478260869565216E-2},{"$f":"IFERROR(AQ125 / SUM(AQ125:$CV$125),0) * AQ1268","v":4.5454545454545449E-2},{"$f":"IFERROR(AR125 / SUM(AR125:$CV$125),0) * AR1268","v":4.7619047619047616E-2},{"$f":"IFERROR(AS125 / SUM(AS125:$CV$125),0) * AS1268","v":4.9999999999999996E-2},{"$f":"IFERROR(AT125 / SUM(AT125:$CV$125),0) * AT1268","v":5.2631578947368425E-2},{"$f":"IFERROR(AU125 / SUM(AU125:$CV$125),0) * AU1268","v":5.5555555555555559E-2},{"$f":"IFERROR(AV125 / SUM(AV125:$CV$125),0) * AV1268","v":5.8823529411764705E-2},{"$f":"IFERROR(AW125 / SUM(AW125:$CV$125),0) * AW1268","v":6.25E-2},{"$f":"IFERROR(AX125 / SUM(AX125:$CV$125),0) * AX1268","v":6.6666666666666666E-2},{"$f":"IFERROR(AY125 / SUM(AY125:$CV$125),0) * AY1268","v":7.1428571428571425E-2},{"$f":"IFERROR(AZ125 / SUM(AZ125:$CV$125),0) * AZ1268","v":7.6923076923076927E-2},{"$f":"IFERROR(BA125 / SUM(BA125:$CV$125),0) * BA1268","v":8.3333333333333329E-2},{"$f":"IFERROR(BB125 / SUM(BB125:$CV$125),0) * BB1268","v":9.0909090909090898E-2},{"$f":"IFERROR(BC125 / SUM(BC125:$CV$125),0) * BC1268","v":9.9999999999999992E-2},{"$f":"IFERROR(BD125 / SUM(BD125:$CV$125),0) * BD1268","v":0.11111111111111112},{"$f":"IFERROR(BE125 / SUM(BE125:$CV$125),0) * BE1268","v":0.125},{"$f":"IFERROR(BF125 / SUM(BF125:$CV$125),0) * BF1268","v":0.14285714285714285},{"$f":"IFERROR(BG125 / SUM(BG125:$CV$125),0) * BG1268","v":0.16666666666666666},{"$f":"IFERROR(BH125 / SUM(BH125:$CV$125),0) * BH1268","v":0.19999999999999998},{"$f":"IFERROR(BI125 / SUM(BI125:$CV$125),0) * BI1268","v":0.25},{"$f":"IFERROR(BJ125 / SUM(BJ125:$CV$125),0) * BJ1268","v":0.33333333333333331},{"$f":"IFERROR(BK125 / SUM(BK125:$CV$125),0) * BK1268","v":0.5},{"$f":"IFERROR(BL125 / SUM(BL125:$CV$125),0) * BL1268","v":1},{"$f":"IFERROR(BM125 / SUM(BM125:$CV$125),0) * BM1268","v":0},{"$f":"IFERROR(BN125 / SUM(BN125:$CV$125),0) * BN1268","v":0},{"$f":"IFERROR(BO125 / SUM(BO125:$CV$125),0) * BO1268","v":0},{"$f":"IFERROR(BP125 / SUM(BP125:$CV$125),0) * BP1268","v":0},{"$f":"IFERROR(BQ125 / SUM(BQ125:$CV$125),0) * BQ1268","v":0},{"$f":"IFERROR(BR125 / SUM(BR125:$CV$125),0) * BR1268","v":0},{"$f":"IFERROR(BS125 / SUM(BS125:$CV$125),0) * BS1268","v":0},{"$f":"IFERROR(BT125 / SUM(BT125:$CV$125),0) * BT1268","v":0},{"$f":"IFERROR(BU125 / SUM(BU125:$CV$125),0) * BU1268","v":0},{"$f":"IFERROR(BV125 / SUM(BV125:$CV$125),0) * BV1268","v":0},{"$f":"IFERROR(BW125 / SUM(BW125:$CV$125),0) * BW1268","v":0},{"$f":"IFERROR(BX125 / SUM(BX125:$CV$125),0) * BX1268","v":0},{"$f":"IFERROR(BY125 / SUM(BY125:$CV$125),0) * BY1268","v":0},{"$f":"IFERROR(BZ125 / SUM(BZ125:$CV$125),0) * BZ1268","v":0},{"$f":"IFERROR(CA125 / SUM(CA125:$CV$125),0) * CA1268","v":0},{"$f":"IFERROR(CB125 / SUM(CB125:$CV$125),0) * CB1268","v":0},{"$f":"IFERROR(CC125 / SUM(CC125:$CV$125),0) * CC1268","v":0},{"$f":"IFERROR(CD125 / SUM(CD125:$CV$125),0) * CD1268","v":0},{"$f":"IFERROR(CE125 / SUM(CE125:$CV$125),0) * CE1268","v":0},{"$f":"IFERROR(CF125 / SUM(CF125:$CV$125),0) * CF1268","v":0},{"$f":"IFERROR(CG125 / SUM(CG125:$CV$125),0) * CG1268","v":0},{"$f":"IFERROR(CH125 / SUM(CH125:$CV$125),0) * CH1268","v":0},{"$f":"IFERROR(CI125 / SUM(CI125:$CV$125),0) * CI1268","v":0},{"$f":"IFERROR(CJ125 / SUM(CJ125:$CV$125),0) * CJ1268","v":0},{"$f":"IFERROR(CK125 / SUM(CK125:$CV$125),0) * CK1268","v":0},{"$f":"IFERROR(CL125 / SUM(CL125:$CV$125),0) * CL1268","v":0},{"$f":"IFERROR(CM125 / SUM(CM125:$CV$125),0) * CM1268","v":0},{"$f":"IFERROR(CN125 / SUM(CN125:$CV$125),0) * CN1268","v":0},{"$f":"IFERROR(CO125 / SUM(CO125:$CV$125),0) * CO1268","v":0},{"$f":"IFERROR(CP125 / SUM(CP125:$CV$125),0) * CP1268","v":0},{"$f":"IFERROR(CQ125 / SUM(CQ125:$CV$125),0) * CQ1268","v":0},{"$f":"IFERROR(CR125 / SUM(CR125:$CV$125),0) * CR1268","v":0},{"$f":"IFERROR(CS125 / SUM(CS125:$CV$125),0) * CS1268","v":0},{"$f":"IFERROR(CT125 / SUM(CT125:$CV$125),0) * CT1268","v":0},{"$f":"IFERROR(CU125 / SUM(CU125:$CV$125),0) * CU1268","v":0},{"$f":"IFERROR(CV125 / SUM(CV125:$CV$125),0) * CV1268","v":0}]
[{"$nulls":4},"Block 2"]
[{"$nulls":4},"Block",{"$nulls":4},{"$f":"IFERROR(J240 / SUM(J240:$CV$240),0) * J1270","v":0},{"$f":"IFERROR(K240 / SUM(K240:$CV$240),0) * K1270","v":0},{"$f":"IFERROR(L240 / SUM(L240:$CV$240),0) * L1270","v":0},{"$f":"IFERROR(M240 / SUM(M240:$CV$240),0) * M1270","v":0},{"$f":"IFERROR(N240 / SUM(N240:$CV$240),0) * N1270","v":0},{"$f":"IFERROR(O240 / SUM(O240:$CV$240),0) * O1270","v":0},{"$f":"IFERROR(P240 / SUM(P240:$CV$240),0) * P1270","v":0},{"$f":"IFERROR(Q240 / SUM(Q240:$CV$240),0) * Q1270","v":0},{"$f":"IFERROR(R240 / SUM(R240:$CV$240),0) * R1270","v":0},{"$f":"IFERROR(S240 / SUM(S240:$CV$240),0) * S1270","v":0},{"$f":"IFERROR(T240 / SUM(T240:$CV$240),0) * T1270","v":0},{"$f":"IFERROR(U240 / SUM(U240:$CV$240),0) * U1270","v":0},{"$f":"IFERROR(V240 / SUM(V240:$CV$240),0) * V1270","v":0},{"$f":"IFERROR(W240 / SUM(W240:$CV$240),0) * W1270","v":0},{"$f":"IFERROR(X240 / SUM(X240:$CV$240),0) * X1270","v":0},{"$f":"IFERROR(Y240 / SUM(Y240:$CV$240),0) * Y1270","v":0},{"$f":"IFERROR(Z240 / SUM(Z240:$CV$240),0) * Z1270","v":0},{"$f":"IFERROR(AA240 / SUM(AA240:$CV$240),0) * AA1270","v":0},{"$f":"IFERROR(AB240 / SUM(AB240:$CV$240),0) * AB1270","v":0},{"$f":"IFERROR(AC240 / SUM(AC240:$CV$240),0) * AC1270","v":0},{"$f":"IFERROR(AD240 / SUM(AD240:$CV$240),0) * AD1270","v":0},{"$f":"IFERROR(AE240 / SUM(AE240:$CV$240),0) * AE1270","v":0},{"$f":"IFERROR(AF240 / SUM(AF240:$CV$240),0) * AF1270","v":0},{"$f":"IFERROR(AG240 / SUM(AG240:$CV$240),0) * AG1270","v":0},{"$f":"IFERROR(AH240 / SUM(AH240:$CV$240),0) * AH1270","v":0},{"$f":"IFERROR(AI240 / SUM(AI240:$CV$240),0) * AI1270","v":3.8864805168670843E-2},{"$f":"IFERROR(AJ240 / SUM(AJ240:$CV$240),0) * AJ1270","v":4.043635627711175E-2},{"$f":"IFERROR(AK240 / SUM(AK240:$CV$240),0) * AK1270","v":4.2140358840845514E-2},{"$f":"IFERROR(AL240 / SUM(AL240:$CV$240),0) * AL1270","v":4.3994294184740192E-2},{"$f":"IFERROR(AM240 / SUM(AM240:$CV$240),0) * AM1270","v":4.6018861516336725E-2},{"$f":"IFERROR(AN240 / SUM(AN240:$CV$240),0) * AN1270","v":4.8238754059103224E-2},{"$f":"IFERROR(AO240 / SUM(AO240:$CV$240),0) * AO1270","v":5.0683671209385203E-2},{"$f":"IFERROR(AP240 / SUM(AP240:$CV$240),0) * AP1270","v":5.3389654925617723E-2},{"$f":"IFERROR(AQ240 / SUM(AQ240:$CV$240),0) * AQ1270","v":5.6400878358689913E-2},{"$f":"IFERROR(AR240 / SUM(AR240:$CV$240),0) * AR1270","v":5.9772075943209234E-2},{"$f":"IFERROR(AS240 / SUM(AS240:$CV$240),0) * AS1270","v":6.3571900401884818E-2},{"$f":"IFERROR(AT240 / SUM(AT240:$CV$240),0) * AT1270","v":6.7887647144685037E-2},{"$f":"IFERROR(AU240 / SUM(AU240:$CV$240),0) * AU1270","v":7.2832043193856E-2},{"$f":"IFERROR(AV240 / SUM(AV240:$CV$240),0) * AV1270","v":7.8553235861109474E-2},{"$f":"IFERROR(AW240 / SUM(AW240:$CV$240),0) * AW1270","v":8.5249890626637514E-2},{"$f":"IFERROR(AX240 / SUM(AX240:$CV$240),0) * AX1270","v":9.3194731274792442E-2},{"$f":"IFERROR(AY240 / SUM(AY240:$CV$240),0) * AY1270","v":0.10277259571485087},{"$f":"IFERROR(AZ240 / SUM(AZ240:$CV$240),0) * AZ1270","v":0.11454464634496223},{"$f":"IFERROR(BA240 / SUM(BA240:$CV$240),0) * BA1270","v":0.12936241886407676},{"$f":"IFERROR(BB240 / SUM(BB240:$CV$240),0) * BB1270","v":0.14858354574505875},{"$f":"IFERROR(BC240 / SUM(BC240:$CV$240),0) * BC1270","v":0.1745133594758648},{"$f":"IFERROR(BD240 / SUM(BD240:$CV$240),0) * BD1270","v":0.21140664295313027},{"$f":"IFERROR(BE240 / SUM(BE240:$CV$240),0) * BE1270","v":0.26808067943256264},{"$f":"IFERROR(BF240 / SUM(BF240:$CV$240),0) * BF1270","v":0.36627080594720041},{"$f":"IFERROR(BG240 / SUM(BG240:$CV$240),0) * BG1270","v":0.57796107451645062},{"$f":"IFERROR(BH240 / SUM(BH240:$CV$240),0) * BH1270","v":0.52001430986351449},{"$f":"IFERROR(BI240 / SUM(BI240:$CV$240),0) * BI1270","v":0.25},{"$f":"IFERROR(BJ240 / SUM(BJ240:$CV$240),0) * BJ1270","v":0.33333333333333331},{"$f":"IFERROR(BK240 / SUM(BK240:$CV$240),0) * BK1270","v":0.5},{"$f":"IFERROR(BL240 / SUM(BL240:$CV$240),0) * BL1270","v":1},{"$f":"IFERROR(BM240 / SUM(BM240:$CV$240),0) * BM1270","v":0},{"$f":"IFERROR(BN240 / SUM(BN240:$CV$240),0) * BN1270","v":0},{"$f":"IFERROR(BO240 / SUM(BO240:$CV$240),0) * BO1270","v":0},{"$f":"IFERROR(BP240 / SUM(BP240:$CV$240),0) * BP1270","v":0},{"$f":"IFERROR(BQ240 / SUM(BQ240:$CV$240),0) * BQ1270","v":0},{"$f":"IFERROR(BR240 / SUM(BR240:$CV$240),0) * BR1270","v":0},{"$f":"IFERROR(BS240 / SUM(BS240:$CV$240),0) * BS1270","v":0},{"$f":"IFERROR(BT240 / SUM(BT240:$CV$240),0) * BT1270","v":0},{"$f":"IFERROR(BU240 / SUM(BU240:$CV$240),0) * BU1270","v":0},{"$f":"IFERROR(BV240 / SUM(BV240:$CV$240),0) * BV1270","v":0},{"$f":"IFERROR(BW240 / SUM(BW240:$CV$240),0) * BW1270","v":0},{"$f":"IFERROR(BX240 / SUM(BX240:$CV$240),0) * BX1270","v":0},{"$f":"IFERROR(BY240 / SUM(BY240:$CV$240),0) * BY1270","v":0},{"$f":"IFERROR(BZ240 / SUM(BZ240:$CV$240),0) * BZ1270","v":0},{"$f":"IFERROR(CA240 / SUM(CA240:$CV$240),0) * CA1270","v":0},{"$f":"IFERROR(CB240 / SUM(CB240:$CV$240),0) * CB1270","v":0},{"$f":"IFERROR(CC240 / SUM(CC240:$CV$240),0) * CC1270","v":0},{"$f":"IFERROR(CD240 / SUM(CD240:$CV$240),0) * CD1270","v":0},{"$f":"IFERROR(CE240 / SUM(CE240:$CV$240),0) * CE1270","v":0},{"$f":"IFERROR(CF240 / SUM(CF240:$CV$240),0) * CF1270","v":0},{"$f":"IFERROR(CG240 / SUM(CG240:$CV$240),0) * CG1270","v":0},{"$f":"IFERROR(CH240 / SUM(CH240:$CV$240),0) * CH1270","v":0},{"$f":"IFERROR(CI240 / SUM(CI240:$CV$240),0) * CI1270","v":0},{"$f":"IFERROR(CJ240 / SUM(CJ240:$CV$240),0) * CJ1270","v":0},{"$f":"IFERROR(CK240 / SUM(CK240:$CV$240),0) * CK1270","v":0},{"$f":"IFERROR(CL240 / SUM(CL240:$CV$240),0) * CL1270","v":0},{"$f":"IFERROR(CM240 / SUM(CM240:$CV$240),0) * CM1270","v":0},{"$f":"IFERROR(CN240 / SUM(CN240:$CV$240),0) * CN1270","v":0},{"$f":"IFERROR(CO240 / SUM(CO240:$CV$240),0) * CO1270","v":0},{"$f":"IFERROR(CP240 / SUM(CP240:$CV$240),0) * CP1270","v":0},{"$f":"IFERROR(CQ240 / SUM(CQ240:$CV$240),0) * CQ1270","v":0},{"$f":"IFERROR(CR240 / SUM(CR240:$CV$240),0) * CR1270","v":0},{"$f":"IFERROR(CS240 / SUM(CS240:$CV$240),0) * CS1270","v":0},{"$f":"IFERROR(CT240 / SUM(CT240:$CV$240),0) * CT1270","v":0},{"$f":"IFERROR(CU240 / SUM(CU240:$CV$240),0) * CU1270","v":0},{"$f":"IFERROR(CV240 / SUM(CV240:$CV$240),0) * CV1270","v":0}]
[{"$nulls":4},"LNG trains",{"$nulls":4},{"$f":"IFERROR(J233 / SUM(J233:$CV$233),0) * J1271","v":0},{"$f":"IFERROR(K233 / SUM(K233:$CV$233),0) * K1271","v":0},{"$f":"IFERROR(L233 / SUM(L233:$CV$233),0) * L1271","v":0},{"$f":"IFERROR(M233 / SUM(M233:$CV$233),0) * M1271","v":0},{"$f":"IFERROR(N233 / SUM(N233:$CV$233),0) * N1271","v":0},{"$f":"IFERROR(O233 / SUM(O233:$CV$233),0) * O1271","v":0},{"$f":"IFERROR(P233 / SUM(P233:$CV$233),0) * P1271","v":0},{"$f":"IFERROR(Q233 / SUM(Q233:$CV$233),0) * Q1271","v":0},{"$f":"IFERROR(R233 / SUM(R233:$CV$233),0) * R1271","v":0},{"$f":"IFERROR(S233 / SUM(S233:$CV$233),0) * S1271","v":0},{"$f":"IFERROR(T233 / SUM(T233:$CV$233),0) * T1271","v":0},{"$f":"IFERROR(U233 / SUM(U233:$CV$233),0) * U1271","v":0},{"$f":"IFERROR(V233 / SUM(V233:$CV$233),0) * V1271","v":0},{"$f":"IFERROR(W233 / SUM(W233:$CV$233),0) * W1271","v":0},{"$f":"IFERROR(X233 / SUM(X233:$CV$233),0) * X1271","v":0},{"$f":"IFERROR(Y233 / SUM(Y233:$CV$233),0) * Y1271","v":0},{"$f":"IFERROR(Z233 / SUM(Z233:$CV$233),0) * Z1271","v":0},{"$f":"IFERROR(AA233 / SUM(AA233:$CV$233),0) * AA1271","v":0},{"$f":"IFERROR(AB233 / SUM(AB233:$CV$233),0) * AB1271","v":0},{"$f":"IFERROR(AC233 / SUM(AC233:$CV$233),0) * AC1271","v":0},{"$f":"IFERROR(AD233 / SUM(AD233:$CV$233),0) * AD1271","v":0},{"$f":"IFERROR(AE233 / SUM(AE233:$CV$233),0) * AE1271","v":0},{"$f":"IFERROR(AF233 / SUM(AF233:$CV$233),0) * AF1271","v":0},{"$f":"IFERROR(AG233 / SUM(AG233:$CV$233),0) * AG1271","v":0},{"$f":"IFERROR(AH233 / SUM(AH233:$CV$233),0) * AH1271","v":0},{"$f":"IFERROR(AI233 / SUM(AI233:$CV$233),0) * AI1271","v":3.949423003149076E-2},{"$f":"IFERROR(AJ233 / SUM(AJ233:$CV$233),0) * AJ1271","v":4.1118160105155441E-2},{"$f":"IFERROR(AK233 / SUM(AK233:$CV$233),0) * AK1271","v":4.2881362848278211E-2},{"$f":"IFERROR(AL233 / SUM(AL233:$CV$233),0) * AL1271","v":4.4802557576235649E-2},{"$f":"IFERROR(AM233 / SUM(AM233:$CV$233),0) * AM1271","v":4.690397564565444E-2},{"$f":"IFERROR(AN233 / SUM(AN233:$CV$233),0) * AN1271","v":4.9212224631225931E-2},{"$f":"IFERROR(AO233 / SUM(AO233:$CV$233),0) * AO1271","v":5.1759420878269499E-2},{"$f":"IFERROR(AP233 / SUM(AP233:$CV$233),0) * AP1271","v":5.4584692975499491E-2},{"$f":"IFERROR(AQ233 / SUM(AQ233:$CV$233),0) * AQ1271","v":5.7736206056673171E-2},{"$f":"IFERROR(AR233 / SUM(AR233:$CV$233),0) * AR1271","v":6.1273930323747276E-2},{"$f":"IFERROR(AS233 / SUM(AS233:$CV$233),0) * AS1271","v":6.5273493837109883E-2},{"$f":"IFERROR(AT233 / SUM(AT233:$CV$233),0) * AT1271","v":6.983164958599665E-2},{"$f":"IFERROR(AU233 / SUM(AU233:$CV$233),0) * AU1271","v":7.5074205174703784E-2},{"$f":"IFERROR(AV233 / SUM(AV233:$CV$233),0) * AV1271","v":8.1167814320590004E-2},{"$f":"IFERROR(AW233 / SUM(AW233:$CV$233),0) * AW1271","v":8.83380181774676E-2},{"$f":"IFERROR(AX233 / SUM(AX233:$CV$233),0) * AX1271","v":9.6897775643630835E-2},{"$f":"IFERROR(AY233 / SUM(AY233:$CV$233),0) * AY1271","v":0.10729436051681614},{"$f":"IFERROR(AZ233 / SUM(AZ233:$CV$233),0) * AZ1271","v":0.12019007808546198},{"$f":"IFERROR(BA233 / SUM(BA233:$CV$233),0) * BA1271","v":0.13660914146537309},{"$f":"IFERROR(BB233 / SUM(BB233:$CV$233),0) * BB1271","v":0.15822398409131905},{"$f":"IFERROR(BC233 / SUM(BC233:$CV$233),0) * BC1271","v":0.18796447166592092},{"$f":"IFERROR(BD233 / SUM(BD233:$CV$233),0) * BD1271","v":0.23147321158661247},{"$f":"IFERROR(BE233 / SUM(BE233:$CV$233),0) * BE1271","v":0.3011908173877525},{"$f":"IFERROR(BF233 / SUM(BF233:$CV$233),0) * BF1271","v":0.43100580942834582},{"$f":"IFERROR(BG233 / SUM(BG233:$CV$233),0) * BG1271","v":0.75748718804198178},{"$f":"IFERROR(BH233 / SUM(BH233:$CV$233),0) * BH1271","v":1},{"$f":"IFERROR(BI233 / SUM(BI233:$CV$233),0) * BI1271","v":0},{"$f":"IFERROR(BJ233 / SUM(BJ233:$CV$233),0) * BJ1271","v":0},{"$f":"IFERROR(BK233 / SUM(BK233:$CV$233),0) * BK1271","v":0},{"$f":"IFERROR(BL233 / SUM(BL233:$CV$233),0) * BL1271","v":0},{"$f":"IFERROR(BM233 / SUM(BM233:$CV$233),0) * BM1271","v":0},{"$f":"IFERROR(BN233 / SUM(BN233:$CV$233),0) * BN1271","v":0},{"$f":"IFERROR(BO233 / SUM(BO233:$CV$233),0) * BO1271","v":0},{"$f":"IFERROR(BP233 / SUM(BP233:$CV$233),0) * BP1271","v":0},{"$f":"IFERROR(BQ233 / SUM(BQ233:$CV$233),0) * BQ1271","v":0},{"$f":"IFERROR(BR233 / SUM(BR233:$CV$233),0) * BR1271","v":0},{"$f":"IFERROR(BS233 / SUM(BS233:$CV$233),0) * BS1271","v":0},{"$f":"IFERROR(BT233 / SUM(BT233:$CV$233),0) * BT1271","v":0},{"$f":"IFERROR(BU233 / SUM(BU233:$CV$233),0) * BU1271","v":0},{"$f":"IFERROR(BV233 / SUM(BV233:$CV$233),0) * BV1271","v":0},{"$f":"IFERROR(BW233 / SUM(BW233:$CV$233),0) * BW1271","v":0},{"$f":"IFERROR(BX233 / SUM(BX233:$CV$233),0) * BX1271","v":0},{"$f":"IFERROR(BY233 / SUM(BY233:$CV$233),0) * BY1271","v":0},{"$f":"IFERROR(BZ233 / SUM(BZ233:$CV$233),0) * BZ1271","v":0},{"$f":"IFERROR(CA233 / SUM(CA233:$CV$233),0) * CA1271","v":0},{"$f":"IFERROR(CB233 / SUM(CB233:$CV$233),0) * CB1271","v":0},{"$f":"IFERROR(CC233 / SUM(CC233:$CV$233),0) * CC1271","v":0},{"$f":"IFERROR(CD233 / SUM(CD233:$CV$233),0) * CD1271","v":0},{"$f":"IFERROR(CE233 / SUM(CE233:$CV$233),0) * CE1271","v":0},{"$f":"IFERROR(CF233 / SUM(CF233:$CV$233),0) * CF1271","v":0},{"$f":"IFERROR(CG233 / SUM(CG233:$CV$233),0) * CG1271","v":0},{"$f":"IFERROR(CH233 / SUM(CH233:$CV$233),0) * CH1271","v":0},{"$f":"IFERROR(CI233 / SUM(CI233:$CV$233),0) * CI1271","v":0},{"$f":"IFERROR(CJ233 / SUM(CJ233:$CV$233),0) * CJ1271","v":0},{"$f":"IFERROR(CK233 / SUM(CK233:$CV$233),0) * CK1271","v":0},{"$f":"IFERROR(CL233 / SUM(CL233:$CV$233),0) * CL1271","v":0},{"$f":"IFERROR(CM233 / SUM(CM233:$CV$233),0) * CM1271","v":0},{"$f":"IFERROR(CN233 / SUM(CN233:$CV$233),0) * CN1271","v":0},{"$f":"IFERROR(CO233 / SUM(CO233:$CV$233),0) * CO1271","v":0},{"$f":"IFERROR(CP233 / SUM(CP233:$CV$233),0) * CP1271","v":0},{"$f":"IFERROR(CQ233 / SUM(CQ233:$CV$233),0) * CQ1271","v":0},{"$f":"IFERROR(CR233 / SUM(CR233:$CV$233),0) * CR1271","v":0},{"$f":"IFERROR(CS233 / SUM(CS233:$CV$233),0) * CS1271","v":0},{"$f":"IFERROR(CT233 / SUM(CT233:$CV$233),0) * CT1271","v":0},{"$f":"IFERROR(CU233 / SUM(CU233:$CV$233),0) * CU1271","v":0},{"$f":"IFERROR(CV233 / SUM(CV233:$CV$233),0) * CV1271","v":0}]
[{"$nulls":4},"DSO trains",{"$nulls":4},{"$f":"IFERROR(J227 / SUM(J227:$CV$227),0) * J1272","v":0},{"$f":"IFERROR(K227 / SUM(K227:$CV$227),0) * K1272","v":0},{"$f":"IFERROR(L227 / SUM(L227:$CV$227),0) * L1272","v":0},{"$f":"IFERROR(M227 / SUM(M227:$CV$227),0) * M1272","v":0},{"$f":"IFERROR(N227 / SUM(N227:$CV$227),0) * N1272","v":0},{"$f":"IFERROR(O227 / SUM(O227:$CV$227),0) * O1272","v":0},{"$f":"IFERROR(P227 / SUM(P227:$CV$227),0) * P1272","v":0},{"$f":"IFERROR(Q227 / SUM(Q227:$CV$227),0) * Q1272","v":0},{"$f":"IFERROR(R227 / SUM(R227:$CV$227),0) * R1272","v":0},{"$f":"IFERROR(S227 / SUM(S227:$CV$227),0) * S1272","v":0},{"$f":"IFERROR(T227 / SUM(T227:$CV$227),0) * T1272","v":0},{"$f":"IFERROR(U227 / SUM(U227:$CV$227),0) * U1272","v":0},{"$f":"IFERROR(V227 / SUM(V227:$CV$227),0) * V1272","v":0},{"$f":"IFERROR(W227 / SUM(W227:$CV$227),0) * W1272","v":0},{"$f":"IFERROR(X227 / SUM(X227:$CV$227),0) * X1272","v":0},{"$f":"IFERROR(Y227 / SUM(Y227:$CV$227),0) * Y1272","v":0},{"$f":"IFERROR(Z227 / SUM(Z227:$CV$227),0) * Z1272","v":0},{"$f":"IFERROR(AA227 / SUM(AA227:$CV$227),0) * AA1272","v":0},{"$f":"IFERROR(AB227 / SUM(AB227:$CV$227),0) * AB1272","v":0},{"$f":"IFERROR(AC227 / SUM(AC227:$CV$227),0) * AC1272","v":0},{"$f":"IFERROR(AD227 / SUM(AD227:$CV$227),0) * AD1272","v":0},{"$f":"IFERROR(AE227 / SUM(AE227:$CV$227),0) * AE1272","v":0},{"$f":"IFERROR(AF227 / SUM(AF227:$CV$227),0) * AF1272","v":0},{"$f":"IFERROR(AG227 / SUM(AG227:$CV$227),0) * AG1272","v":0},{"$f":"IFERROR(AH227 / SUM(AH227:$CV$227),0) * AH1272","v":0},{"$f":"IFERROR(AI227 / SUM(AI227:$CV$227),0) * AI1272","v":3.3333333333333354E-2},{"$f":"IFERROR(AJ227 / SUM(AJ227:$CV$227),0) * AJ1272","v":3.4482758620689676E-2},{"$f":"IFERROR(AK227 / SUM(AK227:$CV$227),0) * AK1272","v":3.571428571428574E-2},{"$f":"IFERROR(AL227 / SUM(AL227:$CV$227),0) * AL1272","v":3.7037037037037063E-2},{"$f":"IFERROR(AM227 / SUM(AM227:$CV$227),0) * AM1272","v":3.8461538461538484E-2},{"$f":"IFERROR(AN227 / SUM(AN227:$CV$227),0) * AN1272","v":4.0000000000000022E-2},{"$f":"IFERROR(AO227 / SUM(AO227:$CV$227),0) * AO1272","v":4.1666666666666685E-2},{"$f":"IFERROR(AP227 / SUM(AP227:$CV$227),0) * AP1272","v":4.3478260869565237E-2},{"$f":"IFERROR(AQ227 / SUM(AQ227:$CV$227),0) * AQ1272","v":4.5454545454545477E-2},{"$f":"IFERROR(AR227 / SUM(AR227:$CV$227),0) * AR1272","v":4.7619047619047637E-2},{"$f":"IFERROR(AS227 / SUM(AS227:$CV$227),0) * AS1272","v":5.0000000000000017E-2},{"$f":"IFERROR(AT227 / SUM(AT227:$CV$227),0) * AT1272","v":5.2631578947368432E-2},{"$f":"IFERROR(AU227 / SUM(AU227:$CV$227),0) * AU1272","v":5.5555555555555566E-2},{"$f":"IFERROR(AV227 / SUM(AV227:$CV$227),0) * AV1272","v":5.8823529411764712E-2},{"$f":"IFERROR(AW227 / SUM(AW227:$CV$227),0) * AW1272","v":6.25E-2},{"$f":"IFERROR(AX227 / SUM(AX227:$CV$227),0) * AX1272","v":6.6666666666666666E-2},{"$f":"IFERROR(AY227 / SUM(AY227:$CV$227),0) * AY1272","v":7.1428571428571425E-2},{"$f":"IFERROR(AZ227 / SUM(AZ227:$CV$227),0) * AZ1272","v":7.6923076923076927E-2},{"$f":"IFERROR(BA227 / SUM(BA227:$CV$227),0) * BA1272","v":8.3333333333333329E-2},{"$f":"IFERROR(BB227 / SUM(BB227:$CV$227),0) * BB1272","v":9.0909090909090912E-2},{"$f":"IFERROR(BC227 / SUM(BC227:$CV$227),0) * BC1272","v":0.1},{"$f":"IFERROR(BD227 / SUM(BD227:$CV$227),0) * BD1272","v":0.1111111111111111},{"$f":"IFERROR(BE227 / SUM(BE227:$CV$227),0) * BE1272","v":0.125},{"$f":"IFERROR(BF227 / SUM(BF227:$CV$227),0) * BF1272","v":0.14285714285714285},{"$f":"IFERROR(BG227 / SUM(BG227:$CV$227),0) * BG1272","v":0.16666666666666666},{"$f":"IFERROR(BH227 / SUM(BH227:$CV$227),0) * BH1272","v":0.2},{"$f":"IFERROR(BI227 / SUM(BI227:$CV$227),0) * BI1272","v":0.25},{"$f":"IFERROR(BJ227 / SUM(BJ227:$CV$227),0) * BJ1272","v":0.33333333333333331},{"$f":"IFERROR(BK227 / SUM(BK227:$CV$227),0) * BK1272","v":0.5},{"$f":"IFERROR(BL227 / SUM(BL227:$CV$227),0) * BL1272","v":1},{"$f":"IFERROR(BM227 / SUM(BM227:$CV$227),0) * BM1272","v":0},{"$f":"IFERROR(BN227 / SUM(BN227:$CV$227),0) * BN1272","v":0},{"$f":"IFERROR(BO227 / SUM(BO227:$CV$227),0) * BO1272","v":0},{"$f":"IFERROR(BP227 / SUM(BP227:$CV$227),0) * BP1272","v":0},{"$f":"IFERROR(BQ227 / SUM(BQ227:$CV$227),0) * BQ1272","v":0},{"$f":"IFERROR(BR227 / SUM(BR227:$CV$227),0) * BR1272","v":0},{"$f":"IFERROR(BS227 / SUM(BS227:$CV$227),0) * BS1272","v":0},{"$f":"IFERROR(BT227 / SUM(BT227:$CV$227),0) * BT1272","v":0},{"$f":"IFERROR(BU227 / SUM(BU227:$CV$227),0) * BU1272","v":0},{"$f":"IFERROR(BV227 / SUM(BV227:$CV$227),0) * BV1272","v":0},{"$f":"IFERROR(BW227 / SUM(BW227:$CV$227),0) * BW1272","v":0},{"$f":"IFERROR(BX227 / SUM(BX227:$CV$227),0) * BX1272","v":0},{"$f":"IFERROR(BY227 / SUM(BY227:$CV$227),0) * BY1272","v":0},{"$f":"IFERROR(BZ227 / SUM(BZ227:$CV$227),0) * BZ1272","v":0},{"$f":"IFERROR(CA227 / SUM(CA227:$CV$227),0) * CA1272","v":0},{"$f":"IFERROR(CB227 / SUM(CB227:$CV$227),0) * CB1272","v":0},{"$f":"IFERROR(CC227 / SUM(CC227:$CV$227),0) * CC1272","v":0},{"$f":"IFERROR(CD227 / SUM(CD227:$CV$227),0) * CD1272","v":0},{"$f":"IFERROR(CE227 / SUM(CE227:$CV$227),0) * CE1272","v":0},{"$f":"IFERROR(CF227 / SUM(CF227:$CV$227),0) * CF1272","v":0},{"$f":"IFERROR(CG227 / SUM(CG227:$CV$227),0) * CG1272","v":0},{"$f":"IFERROR(CH227 / SUM(CH227:$CV$227),0) * CH1272","v":0},{"$f":"IFERROR(CI227 / SUM(CI227:$CV$227),0) * CI1272","v":0},{"$f":"IFERROR(CJ227 / SUM(CJ227:$CV$227),0) * CJ1272","v":0},{"$f":"IFERROR(CK227 / SUM(CK227:$CV$227),0) * CK1272","v":0},{"$f":"IFERROR(CL227 / SUM(CL227:$CV$227),0) * CL1272","v":0},{"$f":"IFERROR(CM227 / SUM(CM227:$CV$227),0) * CM1272","v":0},{"$f":"IFERROR(CN227 / SUM(CN227:$CV$227),0) * CN1272","v":0},{"$f":"IFERROR(CO227 / SUM(CO227:$CV$227),0) * CO1272","v":0},{"$f":"IFERROR(CP227 / SUM(CP227:$CV$227),0) * CP1272","v":0},{"$f":"IFERROR(CQ227 / SUM(CQ227:$CV$227),0) * CQ1272","v":0},{"$f":"IFERROR(CR227 / SUM(CR227:$CV$227),0) * CR1272","v":0},{"$f":"IFERROR(CS227 / SUM(CS227:$CV$227),0) * CS1272","v":0},{"$f":"IFERROR(CT227 / SUM(CT227:$CV$227),0) * CT1272","v":0},{"$f":"IFERROR(CU227 / SUM(CU227:$CV$227),0) * CU1272","v":0},{"$f":"IFERROR(CV227 / SUM(CV227:$CV$227),0) * CV1272","v":0}]
[]
["Error Checks"]
[]
[{"$nulls":4},"Offshore reserves and production match",{"$f":"F265","v":7.4505805969238281E-9}]
[{"$nulls":4},"Production years",{"$f":"F349","v":0}]
[{"$nulls":4},"Sufficient number of wells in operation",{"$f":"F725 + F796 + F1170 + F1241","v":0}]
[]
[{"$nulls":4},"All error checks",{"$f":"SUM(F1287:F1288)","v":7.4505805969238281E-9}]

{"sheet":"Blocks 1&4","index":5,"n_rows":1057,"n_cols":100,"rows_kept":1057,"cut":false,"hidden":false,"merged":[]}
["Blocks 1 and 4"]
[]
[{"$nulls":9},{"$f":"J4 - Inputs!$C$3","v":-10},{"$f":"K4 - Inputs!$C$3","v":-9},{"$f":"L4 - Inputs!$C$3","v":-8},{"$f":"M4 - Inputs!$C$3","v":-7},{"$f":"N4 - Inputs!$C$3","v":-6},{"$f":"O4 - Inputs!$C$3","v":-5},{"$f":"P4 - Inputs!$C$3","v":-4},{"$f":"Q4 - Inputs!$C$3","v":-3},{"$f":"R4 - Inputs!$C$3","v":-2},{"$f":"S4 - Inputs!$C$3","v":-1},{"$f":"T4 - Inputs!$C$3","v":0},{"$f":"U4 - Inputs!$C$3","v":1},{"$f":"V4 - Inputs!$C$3","v":2},{"$f":"W4 - Inputs!$C$3","v":3},{"$f":"X4 - Inputs!$C$3","v":4},{"$f":"Y4 - Inputs!$C$3","v":5},{"$f":"Z4 - Inputs!$C$3","v":6},{"$f":"AA4 - Inputs!$C$3","v":7},{"$f":"AB4 - Inputs!$C$3","v":8},{"$f":"AC4 - Inputs!$C$3","v":9},{"$f":"AD4 - Inputs!$C$3","v":10},{"$f":"AE4 - Inputs!$C$3","v":11},{"$f":"AF4 - Inputs!$C$3","v":12},{"$f":"AG4 - Inputs!$C$3","v":13},{"$f":"AH4 - Inputs!$C$3","v":14},{"$f":"AI4 - Inputs!$C$3","v":15},{"$f":"AJ4 - Inputs!$C$3","v":16},{"$f":"AK4 - Inputs!$C$3","v":17},{"$f":"AL4 - Inputs!$C$3","v":18},{"$f":"AM4 - Inputs!$C$3","v":19},{"$f":"AN4 - Inputs!$C$3","v":20},{"$f":"AO4 - Inputs!$C$3","v":21},{"$f":"AP4 - Inputs!$C$3","v":22},{"$f":"AQ4 - Inputs!$C$3","v":23},{"$f":"AR4 - Inputs!$C$3","v":24},{"$f":"AS4 - Inputs!$C$3","v":25},{"$f":"AT4 - Inputs!$C$3","v":26},{"$f":"AU4 - Inputs!$C$3","v":27},{"$f":"AV4 - Inputs!$C$3","v":28},{"$f":"AW4 - Inputs!$C$3","v":29},{"$f":"AX4 - Inputs!$C$3","v":30},{"$f":"AY4 - Inputs!$C$3","v":31},{"$f":"AZ4 - Inputs!$C$3","v":32},{"$f":"BA4 - Inputs!$C$3","v":33},{"$f":"BB4 - Inputs!$C$3","v":34},{"$f":"BC4 - Inputs!$C$3","v":35},{"$f":"BD4 - Inputs!$C$3","v":36},{"$f":"BE4 - Inputs!$C$3","v":37},{"$f":"BF4 - Inputs!$C$3","v":38},{"$f":"BG4 - Inputs!$C$3","v":39},{"$f":"BH4 - Inputs!$C$3","v":40},{"$f":"BI4 - Inputs!$C$3","v":41},{"$f":"BJ4 - Inputs!$C$3","v":42},{"$f":"BK4 - Inputs!$C$3","v":43},{"$f":"BL4 - Inputs!$C$3","v":44},{"$f":"BM4 - Inputs!$C$3","v":45},{"$f":"BN4 - Inputs!$C$3","v":46},{"$f":"BO4 - Inputs!$C$3","v":47},{"$f":"BP4 - Inputs!$C$3","v":48},{"$f":"BQ4 - Inputs!$C$3","v":49},{"$f":"BR4 - Inputs!$C$3","v":50},{"$f":"BS4 - Inputs!$C$3","v":51},{"$f":"BT4 - Inputs!$C$3","v":52},{"$f":"BU4 - Inputs!$C$3","v":53},{"$f":"BV4 - Inputs!$C$3","v":54},{"$f":"BW4 - Inputs!$C$3","v":55},{"$f":"BX4 - Inputs!$C$3","v":56},{"$f":"BY4 - Inputs!$C$3","v":57},{"$f":"BZ4 - Inputs!$C$3","v":58},{"$f":"CA4 - Inputs!$C$3","v":59},{"$f":"CB4 - Inputs!$C$3","v":60},{"$f":"CC4 - Inputs!$C$3","v":61},{"$f":"CD4 - Inputs!$C$3","v":62},{"$f":"CE4 - Inputs!$C$3","v":63},{"$f":"CF4 - Inputs!$C$3","v":64},{"$f":"CG4 - Inputs!$C$3","v":65},{"$f":"CH4 - Inputs!$C$3","v":66},{"$f":"CI4 - Inputs!$C$3","v":67},{"$f":"CJ4 - Inputs!$C$3","v":68},{"$f":"CK4 - Inputs!$C$3","v":69},{"$f":"CL4 - Inputs!$C$3","v":70},{"$f":"CM4 - Inputs!$C$3","v":71},{"$f":"CN4 - Inputs!$C$3","v":72},{"$f":"CO4 - Inputs!$C$3","v":73},{"$f":"CP4 - Inputs!$C$3","v":74},{"$f":"CQ4 - Inputs!$C$3","v":75},{"$f":"CR4 - Inputs!$C$3","v":76},{"$f":"CS4 - Inputs!$C$3","v":77},{"$f":"CT4 - Inputs!$C$3","v":78},{"$f":"CU4 - Inputs!$C$3","v":79},{"$f":"CV4 - Inputs!$C$3","v":80}]
[{"$nulls":5},"Constant","Unit","Total",null,2010,{"$f":"J4 + 1","v":2011},{"$f":"K4 + 1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BW4 + 1","v":2076},2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[{"$nulls":4},"Block is part of proposed offshore project",{"$f":"Inputs!C17","v":1}]
[]
["Commercial structure"]
[]
[{"$nulls":4},"Offshore project value chain segmentation",{"$f":"Inputs!C202","v":"Segmented"}]
[]
["Production"]
[]
[{"$nulls":4},"Offshore production start",{"$f":"Inputs!C50","v":2030}]
[]
[{"$nulls":4},"Reserves",{"$f":"Inputs!C9","v":15017357.300000001},"mmcf"]
[{"$nulls":4},"Annual offshore production",null,"mmcf",{"$f":"SUM(J17:CV17)","v":15017357.300000001},null,{"$f":"'Demand & production'!J138","v":0},{"$f":"'Demand & production'!K138","v":0},{"$f":"'Demand & production'!L138","v":0},{"$f":"'Demand & production'!M138","v":0},{"$f":"'Demand & production'!N138","v":0},{"$f":"'Demand & production'!O138","v":0},{"$f":"'Demand & production'!P138","v":0},{"$f":"'Demand & production'!Q138","v":0},{"$f":"'Demand & production'!R138","v":0},{"$f":"'Demand & production'!S138","v":0},{"$f":"'Demand & production'!T138","v":0},{"$f":"'Demand & production'!U138","v":0},{"$f":"'Demand & production'!V138","v":0},{"$f":"'Demand & production'!W138","v":0},{"$f":"'Demand & production'!X138","v":0},{"$f":"'Demand & production'!Y138","v":0},{"$f":"'Demand & production'!Z138","v":0},{"$f":"'Demand & production'!AA138","v":0},{"$f":"'Demand & production'!AB138","v":0},{"$f":"'Demand & production'!AC138","v":0},{"$f":"'Demand & production'!AD138","v":220701.76177803666},{"$f":"'Demand & production'!AE138","v":441403.52355607331},{"$f":"'Demand & production'!AF138","v":441403.52355607331},{"$f":"'Demand & production'!AG138","v":441403.52355607331},{"$f":"'Demand & production'!AH138","v":441403.52355607331},{"$f":"'Demand & production'!AI138","v":441403.52355607331},{"$f":"'Demand & production'!AJ138","v":441403.52355607331},{"$f":"'Demand & production'!AK138","v":441403.52355607331},{"$f":"'Demand & production'!AL138","v":441403.52355607331},{"$f":"'Demand & production'!AM138","v":441403.52355607331},{"$f":"'Demand & production'!AN138","v":441403.52355607331},{"$f":"'Demand & production'!AO138","v":441403.52355607331},{"$f":"'Demand & production'!AP138","v":441403.52355607331},{"$f":"'Demand & production'!AQ138","v":441403.52355607331},{"$f":"'Demand & production'!AR138","v":441403.52355607331},{"$f":"'Demand & production'!AS138","v":441403.52355607331},{"$f":"'Demand & production'!AT138","v":441403.52355607331},{"$f":"'Demand & production'!AU138","v":441403.52355607331},{"$f":"'Demand & production'!AV138","v":441403.52355607331},{"$f":"'Demand & production'!AW138","v":441403.52355607331},{"$f":"'Demand & production'!AX138","v":441403.52355607331},{"$f":"'Demand & production'!AY138","v":441403.52355607331},{"$f":"'Demand & production'!AZ138","v":441403.52355607331},{"$f":"'Demand & production'!BA138","v":441403.52355607331},{"$f":"'Demand & production'!BB138","v":441403.52355607331},{"$f":"'Demand & production'!BC138","v":441403.52355607331},{"$f":"'Demand & production'!BD138","v":441403.52355607331},{"$f":"'Demand & production'!BE138","v":441403.52355607331},{"$f":"'Demand & production'!BF138","v":441403.52355607331},{"$f":"'Demand & production'!BG138","v":441403.52355607331},{"$f":"'Demand & production'!BH138","v":441403.52355607331},{"$f":"'Demand & production'!BI138","v":441403.52355607331},{"$f":"'Demand & production'!BJ138","v":441403.52355607331},{"$f":"'Demand & production'!BK138","v":441403.52355607331},{"$f":"'Demand & production'!BL138","v":230339.26087153464},{"$f":"'Demand & production'!BM138","v":0},{"$f":"'Demand & production'!BN138","v":0},{"$f":"'Demand & production'!BO138","v":0},{"$f":"'Demand & production'!BP138","v":0},{"$f":"'Demand & production'!BQ138","v":0},{"$f":"'Demand & production'!BR138","v":0},{"$f":"'Demand & production'!BS138","v":0},{"$f":"'Demand & production'!BT138","v":0},{"$f":"'Demand & production'!BU138","v":0},{"$f":"'Demand & production'!BV138","v":0},{"$f":"'Demand & production'!BW138","v":0},{"$f":"'Demand & production'!BX138","v":0},{"$f":"'Demand & production'!BY138","v":0},{"$f":"'Demand & production'!BZ138","v":0},{"$f":"'Demand & production'!CA138","v":0},{"$f":"'Demand & production'!CB138","v":0},{"$f":"'Demand & production'!CC138","v":0},{"$f":"'Demand & production'!CD138","v":0},{"$f":"'Demand & production'!CE138","v":0},{"$f":"'Demand & production'!CF138","v":0},{"$f":"'Demand & production'!CG138","v":0},{"$f":"'Demand & production'!CH138","v":0},{"$f":"'Demand & production'!CI138","v":0},{"$f":"'Demand & production'!CJ138","v":0},{"$f":"'Demand & production'!CK138","v":0},{"$f":"'Demand & production'!CL138","v":0},{"$f":"'Demand & production'!CM138","v":0},{"$f":"'Demand & production'!CN138","v":0},{"$f":"'Demand & production'!CO138","v":0},{"$f":"'Demand & production'!CP138","v":0},{"$f":"'Demand & production'!CQ138","v":0},{"$f":"'Demand & production'!CR138","v":0},{"$f":"'Demand & production'!CS138","v":0},{"$f":"'Demand & production'!CT138","v":0},{"$f":"'Demand & production'!CU138","v":0},{"$f":"'Demand & production'!CV138","v":0}]
[{"$nulls":4},"Daily offshore production",null,"mmcf",{"$f":"SUM(J18:CV18)","v":41143.444657534201},null,{"$f":"IFERROR(J17 / 365, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,604.66236103571691,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,{"$f":"IFERROR(AP17 / 365, 0)","v":1209.3247220714338},1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,631.06646814119085,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BV17 / 365, 0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(CC17 / 365, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Unused reserves",null,"mmcf",{"$f":"F16 - H17","v":0}]
[]
[{"$nulls":4},"Error check: Production matches reserves",{"$f":"F16 - H17 - H20","v":0}]
[{"$nulls":4},"Error check: Daily production matches annual production",{"$f":"H17 - (365 * H18)","v":1.6763806343078613E-8}]
[]
["Gas allocation"]
[]
[{"$nulls":4},"Raw gas delivered to DSO plant",null,"mmcf",{"$f":"SUM(J27:CV27)","v":1051215.0110000009},null,{"$f":"'Demand & production'!J136","v":0},{"$f":"'Demand & production'!K136","v":0},{"$f":"'Demand & production'!L136","v":0},{"$f":"'Demand & production'!M136","v":0},{"$f":"'Demand & production'!N136","v":0},{"$f":"'Demand & production'!O136","v":0},{"$f":"'Demand & production'!P136","v":0},{"$f":"'Demand & production'!Q136","v":0},{"$f":"'Demand & production'!R136","v":0},{"$f":"'Demand & production'!S136","v":0},{"$f":"'Demand & production'!T136","v":0},{"$f":"'Demand & production'!U136","v":0},{"$f":"'Demand & production'!V136","v":0},{"$f":"'Demand & production'!W136","v":0},{"$f":"'Demand & production'!X136","v":0},{"$f":"'Demand & production'!Y136","v":0},{"$f":"'Demand & production'!Z136","v":0},{"$f":"'Demand & production'!AA136","v":0},{"$f":"'Demand & production'!AB136","v":0},{"$f":"'Demand & production'!AC136","v":0},{"$f":"'Demand & production'!AD136","v":15235.000159420291},{"$f":"'Demand & production'!AE136","v":30470.000318840583},{"$f":"'Demand & production'!AF136","v":30470.000318840583},{"$f":"'Demand & production'!AG136","v":30470.000318840583},{"$f":"'Demand & production'!AH136","v":30470.000318840583},{"$f":"'Demand & production'!AI136","v":30470.000318840583},{"$f":"'Demand & production'!AJ136","v":30470.000318840583},{"$f":"'Demand & production'!AK136","v":30470.000318840583},{"$f":"'Demand & production'!AL136","v":30470.000318840583},{"$f":"'Demand & production'!AM136","v":30470.000318840583},{"$f":"'Demand & production'!AN136","v":30470.000318840583},{"$f":"'Demand & production'!AO136","v":30470.000318840583},{"$f":"'Demand & production'!AP136","v":30470.000318840583},{"$f":"'Demand & production'!AQ136","v":30470.000318840583},{"$f":"'Demand & production'!AR136","v":30470.000318840583},{"$f":"'Demand & production'!AS136","v":30470.000318840583},{"$f":"'Demand & production'!AT136","v":30470.000318840583},{"$f":"'Demand & production'!AU136","v":30470.000318840583},{"$f":"'Demand & production'!AV136","v":30470.000318840583},{"$f":"'Demand & production'!AW136","v":30470.000318840583},{"$f":"'Demand & production'!AX136","v":30470.000318840583},{"$f":"'Demand & production'!AY136","v":30470.000318840583},{"$f":"'Demand & production'!AZ136","v":30470.000318840583},{"$f":"'Demand & production'!BA136","v":30470.000318840583},{"$f":"'Demand & production'!BB136","v":30470.000318840583},{"$f":"'Demand & production'!BC136","v":30470.000318840583},{"$f":"'Demand & production'!BD136","v":30470.000318840583},{"$f":"'Demand & production'!BE136","v":30470.000318840583},{"$f":"'Demand & production'!BF136","v":30470.000318840583},{"$f":"'Demand & production'!BG136","v":30470.000318840583},{"$f":"'Demand & production'!BH136","v":30470.000318840583},{"$f":"'Demand & production'!BI136","v":30470.000318840583},{"$f":"'Demand & production'!BJ136","v":30470.000318840583},{"$f":"'Demand & production'!BK136","v":30470.000318840583},{"$f":"'Demand & production'!BL136","v":30470.000318840583},{"$f":"'Demand & production'!BM136","v":0},{"$f":"'Demand & production'!BN136","v":0},{"$f":"'Demand & production'!BO136","v":0},{"$f":"'Demand & production'!BP136","v":0},{"$f":"'Demand & production'!BQ136","v":0},{"$f":"'Demand & production'!BR136","v":0},{"$f":"'Demand & production'!BS136","v":0},{"$f":"'Demand & production'!BT136","v":0},{"$f":"'Demand & production'!BU136","v":0},{"$f":"'Demand & production'!BV136","v":0},{"$f":"'Demand & production'!BW136","v":0},{"$f":"'Demand & production'!BX136","v":0},{"$f":"'Demand & production'!BY136","v":0},{"$f":"'Demand & production'!BZ136","v":0},{"$f":"'Demand & production'!CA136","v":0},{"$f":"'Demand & production'!CB136","v":0},{"$f":"'Demand & production'!CC136","v":0},{"$f":"'Demand & production'!CD136","v":0},{"$f":"'Demand & production'!CE136","v":0},{"$f":"'Demand & production'!CF136","v":0},{"$f":"'Demand & production'!CG136","v":0},{"$f":"'Demand & production'!CH136","v":0},{"$f":"'Demand & production'!CI136","v":0},{"$f":"'Demand & production'!CJ136","v":0},{"$f":"'Demand & production'!CK136","v":0},{"$f":"'Demand & production'!CL136","v":0},{"$f":"'Demand & production'!CM136","v":0},{"$f":"'Demand & production'!CN136","v":0},{"$f":"'Demand & production'!CO136","v":0},{"$f":"'Demand & production'!CP136","v":0},{"$f":"'Demand & production'!CQ136","v":0},{"$f":"'Demand & production'!CR136","v":0},{"$f":"'Demand & production'!CS136","v":0},{"$f":"'Demand & production'!CT136","v":0},{"$f":"'Demand & production'!CU136","v":0},{"$f":"'Demand & production'!CV136","v":0}]
[{"$nulls":4},"Raw gas delivered to LNG plant",null,"mmcf",{"$f":"SUM(J28:CV28)","v":13966142.288999984},null,{"$f":"'Demand & production'!J137","v":0},{"$f":"'Demand & production'!K137","v":0},{"$f":"'Demand & production'!L137","v":0},{"$f":"'Demand & production'!M137","v":0},{"$f":"'Demand & production'!N137","v":0},{"$f":"'Demand & production'!O137","v":0},{"$f":"'Demand & production'!P137","v":0},{"$f":"'Demand & production'!Q137","v":0},{"$f":"'Demand & production'!R137","v":0},{"$f":"'Demand & production'!S137","v":0},{"$f":"'Demand & production'!T137","v":0},{"$f":"'Demand & production'!U137","v":0},{"$f":"'Demand & production'!V137","v":0},{"$f":"'Demand & production'!W137","v":0},{"$f":"'Demand & production'!X137","v":0},{"$f":"'Demand & production'!Y137","v":0},{"$f":"'Demand & production'!Z137","v":0},{"$f":"'Demand & production'!AA137","v":0},{"$f":"'Demand & production'!AB137","v":0},{"$f":"'Demand & production'!AC137","v":0},{"$f":"'Demand & production'!AD137","v":205466.76161861638},{"$f":"'Demand & production'!AE137","v":410933.52323723276},{"$f":"'Demand & production'!AF137","v":410933.52323723276},{"$f":"'Demand & production'!AG137","v":410933.52323723276},{"$f":"'Demand & production'!AH137","v":410933.52323723276},{"$f":"'Demand & production'!AI137","v":410933.52323723276},{"$f":"'Demand & production'!AJ137","v":410933.52323723276},{"$f":"'Demand & production'!AK137","v":410933.52323723276},{"$f":"'Demand & production'!AL137","v":410933.52323723276},{"$f":"'Demand & production'!AM137","v":410933.52323723276},{"$f":"'Demand & production'!AN137","v":410933.52323723276},{"$f":"'Demand & production'!AO137","v":410933.52323723276},{"$f":"'Demand & production'!AP137","v":410933.52323723276},{"$f":"'Demand & production'!AQ137","v":410933.52323723276},{"$f":"'Demand & production'!AR137","v":410933.52323723276},{"$f":"'Demand & production'!AS137","v":410933.52323723276},{"$f":"'Demand & production'!AT137","v":410933.52323723276},{"$f":"'Demand & production'!AU137","v":410933.52323723276},{"$f":"'Demand & production'!AV137","v":410933.52323723276},{"$f":"'Demand & production'!AW137","v":410933.52323723276},{"$f":"'Demand & production'!AX137","v":410933.52323723276},{"$f":"'Demand & production'!AY137","v":410933.52323723276},{"$f":"'Demand & production'!AZ137","v":410933.52323723276},{"$f":"'Demand & production'!BA137","v":410933.52323723276},{"$f":"'Demand & production'!BB137","v":410933.52323723276},{"$f":"'Demand & production'!BC137","v":410933.52323723276},{"$f":"'Demand & production'!BD137","v":410933.52323723276},{"$f":"'Demand & production'!BE137","v":410933.52323723276},{"$f":"'Demand & production'!BF137","v":410933.52323723276},{"$f":"'Demand & production'!BG137","v":410933.52323723276},{"$f":"'Demand & production'!BH137","v":410933.52323723276},{"$f":"'Demand & production'!BI137","v":410933.52323723276},{"$f":"'Demand & production'!BJ137","v":410933.52323723276},{"$f":"'Demand & production'!BK137","v":410933.52323723276},{"$f":"'Demand & production'!BL137","v":199869.26055269406},{"$f":"'Demand & production'!BM137","v":0},{"$f":"'Demand & production'!BN137","v":0},{"$f":"'Demand & production'!BO137","v":0},{"$f":"'Demand & production'!BP137","v":0},{"$f":"'Demand & production'!BQ137","v":0},{"$f":"'Demand & production'!BR137","v":0},{"$f":"'Demand & production'!BS137","v":0},{"$f":"'Demand & production'!BT137","v":0},{"$f":"'Demand & production'!BU137","v":0},{"$f":"'Demand & production'!BV137","v":0},{"$f":"'Demand & production'!BW137","v":0},{"$f":"'Demand & production'!BX137","v":0},{"$f":"'Demand & production'!BY137","v":0},{"$f":"'Demand & production'!BZ137","v":0},{"$f":"'Demand & production'!CA137","v":0},{"$f":"'Demand & production'!CB137","v":0},{"$f":"'Demand & production'!CC137","v":0},{"$f":"'Demand & production'!CD137","v":0},{"$f":"'Demand & production'!CE137","v":0},{"$f":"'Demand & production'!CF137","v":0},{"$f":"'Demand & production'!CG137","v":0},{"$f":"'Demand & production'!CH137","v":0},{"$f":"'Demand & production'!CI137","v":0},{"$f":"'Demand & production'!CJ137","v":0},{"$f":"'Demand & production'!CK137","v":0},{"$f":"'Demand & production'!CL137","v":0},{"$f":"'Demand & production'!CM137","v":0},{"$f":"'Demand & production'!CN137","v":0},{"$f":"'Demand & production'!CO137","v":0},{"$f":"'Demand & production'!CP137","v":0},{"$f":"'Demand & production'!CQ137","v":0},{"$f":"'Demand & production'!CR137","v":0},{"$f":"'Demand & production'!CS137","v":0},{"$f":"'Demand & production'!CT137","v":0},{"$f":"'Demand & production'!CU137","v":0},{"$f":"'Demand & production'!CV137","v":0}]
[]
[{"$nulls":4},"Domestic supply obligation (DSO)",null,"mmcf",{"$f":"SUM(J30:CV30)","v":947449.82082709495},null,{"$f":"'Demand & production'!J125","v":0},{"$f":"'Demand & production'!K125","v":0},{"$f":"'Demand & production'!L125","v":0},{"$f":"'Demand & production'!M125","v":0},{"$f":"'Demand & production'!N125","v":0},{"$f":"'Demand & production'!O125","v":0},{"$f":"'Demand & production'!P125","v":0},{"$f":"'Demand & production'!Q125","v":0},{"$f":"'Demand & production'!R125","v":0},{"$f":"'Demand & production'!S125","v":0},{"$f":"'Demand & production'!T125","v":0},{"$f":"'Demand & production'!U125","v":0},{"$f":"'Demand & production'!V125","v":0},{"$f":"'Demand & production'!W125","v":0},{"$f":"'Demand & production'!X125","v":0},{"$f":"'Demand & production'!Y125","v":0},{"$f":"'Demand & production'!Z125","v":0},{"$f":"'Demand & production'!AA125","v":0},{"$f":"'Demand & production'!AB125","v":0},{"$f":"'Demand & production'!AC125","v":0},{"$f":"'Demand & production'!AD125","v":13731.156823581086},{"$f":"'Demand & production'!AE125","v":27462.313647162173},{"$f":"'Demand & production'!AF125","v":27462.313647162173},{"$f":"'Demand & production'!AG125","v":27462.313647162173},{"$f":"'Demand & production'!AH125","v":27462.313647162173},{"$f":"'Demand & production'!AI125","v":27462.313647162173},{"$f":"'Demand & production'!AJ125","v":27462.313647162173},{"$f":"'Demand & production'!AK125","v":27462.313647162173},{"$f":"'Demand & production'!AL125","v":27462.313647162173},{"$f":"'Demand & production'!AM125","v":27462.313647162173},{"$f":"'Demand & production'!AN125","v":27462.313647162173},{"$f":"'Demand & production'!AO125","v":27462.313647162173},{"$f":"'Demand & production'!AP125","v":27462.313647162173},{"$f":"'Demand & production'!AQ125","v":27462.313647162173},{"$f":"'Demand & production'!AR125","v":27462.313647162173},{"$f":"'Demand & production'!AS125","v":27462.313647162173},{"$f":"'Demand & production'!AT125","v":27462.313647162173},{"$f":"'Demand & production'!AU125","v":27462.313647162173},{"$f":"'Demand & production'!AV125","v":27462.313647162173},{"$f":"'Demand & production'!AW125","v":27462.313647162173},{"$f":"'Demand & production'!AX125","v":27462.313647162173},{"$f":"'Demand & production'!AY125","v":27462.313647162173},{"$f":"'Demand & production'!AZ125","v":27462.313647162173},{"$f":"'Demand & production'!BA125","v":27462.313647162173},{"$f":"'Demand & production'!BB125","v":27462.313647162173},{"$f":"'Demand & production'!BC125","v":27462.313647162173},{"$f":"'Demand & production'!BD125","v":27462.313647162173},{"$f":"'Demand & production'!BE125","v":27462.313647162173},{"$f":"'Demand & production'!BF125","v":27462.313647162173},{"$f":"'Demand & production'!BG125","v":27462.313647162173},{"$f":"'Demand & production'!BH125","v":27462.313647162173},{"$f":"'Demand & production'!BI125","v":27462.313647162173},{"$f":"'Demand & production'!BJ125","v":27462.313647162173},{"$f":"'Demand & production'!BK125","v":27462.313647162173},{"$f":"'Demand & production'!BL125","v":27462.313647162173},{"$f":"'Demand & production'!BM125","v":0},{"$f":"'Demand & production'!BN125","v":0},{"$f":"'Demand & production'!BO125","v":0},{"$f":"'Demand & production'!BP125","v":0},{"$f":"'Demand & production'!BQ125","v":0},{"$f":"'Demand & production'!BR125","v":0},{"$f":"'Demand & production'!BS125","v":0},{"$f":"'Demand & production'!BT125","v":0},{"$f":"'Demand & production'!BU125","v":0},{"$f":"'Demand & production'!BV125","v":0},{"$f":"'Demand & production'!BW125","v":0},{"$f":"'Demand & production'!BX125","v":0},{"$f":"'Demand & production'!BY125","v":0},{"$f":"'Demand & production'!BZ125","v":0},{"$f":"'Demand & production'!CA125","v":0},{"$f":"'Demand & production'!CB125","v":0},{"$f":"'Demand & production'!CC125","v":0},{"$f":"'Demand & production'!CD125","v":0},{"$f":"'Demand & production'!CE125","v":0},{"$f":"'Demand & production'!CF125","v":0},{"$f":"'Demand & production'!CG125","v":0},{"$f":"'Demand & production'!CH125","v":0},{"$f":"'Demand & production'!CI125","v":0},{"$f":"'Demand & production'!CJ125","v":0},{"$f":"'Demand & production'!CK125","v":0},{"$f":"'Demand & production'!CL125","v":0},{"$f":"'Demand & production'!CM125","v":0},{"$f":"'Demand & production'!CN125","v":0},{"$f":"'Demand & production'!CO125","v":0},{"$f":"'Demand & production'!CP125","v":0},{"$f":"'Demand & production'!CQ125","v":0},{"$f":"'Demand & production'!CR125","v":0},{"$f":"'Demand & production'!CS125","v":0},{"$f":"'Demand & production'!CT125","v":0},{"$f":"'Demand & production'!CU125","v":0},{"$f":"'Demand & production'!CV125","v":0}]
[{"$nulls":4},"DSO gas supplied to domestic market",null,"mmcf",{"$f":"SUM(J31:CV31)","v":947449.82082709495},null,{"$f":"'Demand & production'!J123","v":0},{"$f":"'Demand & production'!K123","v":0},{"$f":"'Demand & production'!L123","v":0},{"$f":"'Demand & production'!M123","v":0},{"$f":"'Demand & production'!N123","v":0},{"$f":"'Demand & production'!O123","v":0},{"$f":"'Demand & production'!P123","v":0},{"$f":"'Demand & production'!Q123","v":0},{"$f":"'Demand & production'!R123","v":0},{"$f":"'Demand & production'!S123","v":0},{"$f":"'Demand & production'!T123","v":0},{"$f":"'Demand & production'!U123","v":0},{"$f":"'Demand & production'!V123","v":0},{"$f":"'Demand & production'!W123","v":0},{"$f":"'Demand & production'!X123","v":0},{"$f":"'Demand & production'!Y123","v":0},{"$f":"'Demand & production'!Z123","v":0},{"$f":"'Demand & production'!AA123","v":0},{"$f":"'Demand & production'!AB123","v":0},{"$f":"'Demand & production'!AC123","v":0},{"$f":"'Demand & production'!AD123","v":13731.156823581086},{"$f":"'Demand & production'!AE123","v":27462.313647162173},{"$f":"'Demand & production'!AF123","v":27462.313647162173},{"$f":"'Demand & production'!AG123","v":27462.313647162173},{"$f":"'Demand & production'!AH123","v":27462.313647162173},{"$f":"'Demand & production'!AI123","v":27462.313647162173},{"$f":"'Demand & production'!AJ123","v":27462.313647162173},{"$f":"'Demand & production'!AK123","v":27462.313647162173},{"$f":"'Demand & production'!AL123","v":27462.313647162173},{"$f":"'Demand & production'!AM123","v":27462.313647162173},{"$f":"'Demand & production'!AN123","v":27462.313647162173},{"$f":"'Demand & production'!AO123","v":27462.313647162173},{"$f":"'Demand & production'!AP123","v":27462.313647162173},{"$f":"'Demand & production'!AQ123","v":27462.313647162173},{"$f":"'Demand & production'!AR123","v":27462.313647162173},{"$f":"'Demand & production'!AS123","v":27462.313647162173},{"$f":"'Demand & production'!AT123","v":27462.313647162173},{"$f":"'Demand & production'!AU123","v":27462.313647162173},{"$f":"'Demand & production'!AV123","v":27462.313647162173},{"$f":"'Demand & production'!AW123","v":27462.313647162173},{"$f":"'Demand & production'!AX123","v":27462.313647162173},{"$f":"'Demand & production'!AY123","v":27462.313647162173},{"$f":"'Demand & production'!AZ123","v":27462.313647162173},{"$f":"'Demand & production'!BA123","v":27462.313647162173},{"$f":"'Demand & production'!BB123","v":27462.313647162173},{"$f":"'Demand & production'!BC123","v":27462.313647162173},{"$f":"'Demand & production'!BD123","v":27462.313647162173},{"$f":"'Demand & production'!BE123","v":27462.313647162173},{"$f":"'Demand & production'!BF123","v":27462.313647162173},{"$f":"'Demand & production'!BG123","v":27462.313647162173},{"$f":"'Demand & production'!BH123","v":27462.313647162173},{"$f":"'Demand & production'!BI123","v":27462.313647162173},{"$f":"'Demand & production'!BJ123","v":27462.313647162173},{"$f":"'Demand & production'!BK123","v":27462.313647162173},{"$f":"'Demand & production'!BL123","v":27462.313647162173},{"$f":"'Demand & production'!BM123","v":0},{"$f":"'Demand & production'!BN123","v":0},{"$f":"'Demand & production'!BO123","v":0},{"$f":"'Demand & production'!BP123","v":0},{"$f":"'Demand & production'!BQ123","v":0},{"$f":"'Demand & production'!BR123","v":0},{"$f":"'Demand & production'!BS123","v":0},{"$f":"'Demand & production'!BT123","v":0},{"$f":"'Demand & production'!BU123","v":0},{"$f":"'Demand & production'!BV123","v":0},{"$f":"'Demand & production'!BW123","v":0},{"$f":"'Demand & production'!BX123","v":0},{"$f":"'Demand & production'!BY123","v":0},{"$f":"'Demand & production'!BZ123","v":0},{"$f":"'Demand & production'!CA123","v":0},{"$f":"'Demand & production'!CB123","v":0},{"$f":"'Demand & production'!CC123","v":0},{"$f":"'Demand & production'!CD123","v":0},{"$f":"'Demand & production'!CE123","v":0},{"$f":"'Demand & production'!CF123","v":0},{"$f":"'Demand & production'!CG123","v":0},{"$f":"'Demand & production'!CH123","v":0},{"$f":"'Demand & production'!CI123","v":0},{"$f":"'Demand & production'!CJ123","v":0},{"$f":"'Demand & production'!CK123","v":0},{"$f":"'Demand & production'!CL123","v":0},{"$f":"'Demand & production'!CM123","v":0},{"$f":"'Demand & production'!CN123","v":0},{"$f":"'Demand & production'!CO123","v":0},{"$f":"'Demand & production'!CP123","v":0},{"$f":"'Demand & production'!CQ123","v":0},{"$f":"'Demand & production'!CR123","v":0},{"$f":"'Demand & production'!CS123","v":0},{"$f":"'Demand & production'!CT123","v":0},{"$f":"'Demand & production'!CU123","v":0},{"$f":"'Demand & production'!CV123","v":0}]
[{"$nulls":4},"DSO gas supplied to regional market",null,"mmcf",{"$f":"SUM(J32:CV32)","v":0},null,{"$f":"'Demand & production'!J124","v":0},{"$f":"'Demand & production'!K124","v":0},{"$f":"'Demand & production'!L124","v":0},{"$f":"'Demand & production'!M124","v":0},{"$f":"'Demand & production'!N124","v":0},{"$f":"'Demand & production'!O124","v":0},{"$f":"'Demand & production'!P124","v":0},{"$f":"'Demand & production'!Q124","v":0},{"$f":"'Demand & production'!R124","v":0},{"$f":"'Demand & production'!S124","v":0},{"$f":"'Demand & production'!T124","v":0},{"$f":"'Demand & production'!U124","v":0},{"$f":"'Demand & production'!V124","v":0},{"$f":"'Demand & production'!W124","v":0},{"$f":"'Demand & production'!X124","v":0},{"$f":"'Demand & production'!Y124","v":0},{"$f":"'Demand & production'!Z124","v":0},{"$f":"'Demand & production'!AA124","v":0},{"$f":"'Demand & production'!AB124","v":0},{"$f":"'Demand & production'!AC124","v":0},{"$f":"'Demand & production'!AD124","v":0},{"$f":"'Demand & production'!AE124","v":0},{"$f":"'Demand & production'!AF124","v":0},{"$f":"'Demand & production'!AG124","v":0},{"$f":"'Demand & production'!AH124","v":0},{"$f":"'Demand & production'!AI124","v":0},{"$f":"'Demand & production'!AJ124","v":0},{"$f":"'Demand & production'!AK124","v":0},{"$f":"'Demand & production'!AL124","v":0},{"$f":"'Demand & production'!AM124","v":0},{"$f":"'Demand & production'!AN124","v":0},{"$f":"'Demand & production'!AO124","v":0},{"$f":"'Demand & production'!AP124","v":0},{"$f":"'Demand & production'!AQ124","v":0},{"$f":"'Demand & production'!AR124","v":0},{"$f":"'Demand & production'!AS124","v":0},{"$f":"'Demand & production'!AT124","v":0},{"$f":"'Demand & production'!AU124","v":0},{"$f":"'Demand & production'!AV124","v":0},{"$f":"'Demand & production'!AW124","v":0},{"$f":"'Demand & production'!AX124","v":0},{"$f":"'Demand & production'!AY124","v":0},{"$f":"'Demand & production'!AZ124","v":0},{"$f":"'Demand & production'!BA124","v":0},{"$f":"'Demand & production'!BB124","v":0},{"$f":"'Demand & production'!BC124","v":0},{"$f":"'Demand & production'!BD124","v":0},{"$f":"'Demand & production'!BE124","v":0},{"$f":"'Demand & production'!BF124","v":0},{"$f":"'Demand & production'!BG124","v":0},{"$f":"'Demand & production'!BH124","v":0},{"$f":"'Demand & production'!BI124","v":0},{"$f":"'Demand & production'!BJ124","v":0},{"$f":"'Demand & production'!BK124","v":0},{"$f":"'Demand & production'!BL124","v":0},{"$f":"'Demand & production'!BM124","v":0},{"$f":"'Demand & production'!BN124","v":0},{"$f":"'Demand & production'!BO124","v":0},{"$f":"'Demand & production'!BP124","v":0},{"$f":"'Demand & production'!BQ124","v":0},{"$f":"'Demand & production'!BR124","v":0},{"$f":"'Demand & production'!BS124","v":0},{"$f":"'Demand & production'!BT124","v":0},{"$f":"'Demand & production'!BU124","v":0},{"$f":"'Demand & production'!BV124","v":0},{"$f":"'Demand & production'!BW124","v":0},{"$f":"'Demand & production'!BX124","v":0},{"$f":"'Demand & production'!BY124","v":0},{"$f":"'Demand & production'!BZ124","v":0},{"$f":"'Demand & production'!CA124","v":0},{"$f":"'Demand & production'!CB124","v":0},{"$f":"'Demand & production'!CC124","v":0},{"$f":"'Demand & production'!CD124","v":0},{"$f":"'Demand & production'!CE124","v":0},{"$f":"'Demand & production'!CF124","v":0},{"$f":"'Demand & production'!CG124","v":0},{"$f":"'Demand & production'!CH124","v":0},{"$f":"'Demand & production'!CI124","v":0},{"$f":"'Demand & production'!CJ124","v":0},{"$f":"'Demand & production'!CK124","v":0},{"$f":"'Demand & production'!CL124","v":0},{"$f":"'Demand & production'!CM124","v":0},{"$f":"'Demand & production'!CN124","v":0},{"$f":"'Demand & production'!CO124","v":0},{"$f":"'Demand & production'!CP124","v":0},{"$f":"'Demand & production'!CQ124","v":0},{"$f":"'Demand & production'!CR124","v":0},{"$f":"'Demand & production'!CS124","v":0},{"$f":"'Demand & production'!CT124","v":0},{"$f":"'Demand & production'!CU124","v":0},{"$f":"'Demand & production'!CV124","v":0}]
[]
[{"$nulls":4},"LNG exported",null,"mt",{"$f":"SUM(J34:CV34)","v":237904650.00968337},null,{"$f":"' Blocks 1&4 LNG & DSO plants'!J11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD11","v":3500000.0000000005},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK11","v":7000000.0000000009},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL11","v":3404650.009683352},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU11","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV11","v":0}]
[]
[{"$nulls":4},"NGL produced",null,"mmcf",{"$f":"SUM(J36:CV36)","v":1482359.8596129294},null,{"$f":"'Demand & production'!J141","v":0},{"$f":"'Demand & production'!K141","v":0},{"$f":"'Demand & production'!L141","v":0},{"$f":"'Demand & production'!M141","v":0},{"$f":"'Demand & production'!N141","v":0},{"$f":"'Demand & production'!O141","v":0},{"$f":"'Demand & production'!P141","v":0},{"$f":"'Demand & production'!Q141","v":0},{"$f":"'Demand & production'!R141","v":0},{"$f":"'Demand & production'!S141","v":0},{"$f":"'Demand & production'!T141","v":0},{"$f":"'Demand & production'!U141","v":0},{"$f":"'Demand & production'!V141","v":0},{"$f":"'Demand & production'!W141","v":0},{"$f":"'Demand & production'!X141","v":0},{"$f":"'Demand & production'!Y141","v":0},{"$f":"'Demand & production'!Z141","v":0},{"$f":"'Demand & production'!AA141","v":0},{"$f":"'Demand & production'!AB141","v":0},{"$f":"'Demand & production'!AC141","v":0},{"$f":"'Demand & production'!AD141","v":21785.419769270378},{"$f":"'Demand & production'!AE141","v":43570.839538540757},{"$f":"'Demand & production'!AF141","v":43570.839538540757},{"$f":"'Demand & production'!AG141","v":43570.839538540757},{"$f":"'Demand & production'!AH141","v":43570.839538540757},{"$f":"'Demand & production'!AI141","v":43570.839538540757},{"$f":"'Demand & production'!AJ141","v":43570.839538540757},{"$f":"'Demand & production'!AK141","v":43570.839538540757},{"$f":"'Demand & production'!AL141","v":43570.839538540757},{"$f":"'Demand & production'!AM141","v":43570.839538540757},{"$f":"'Demand & production'!AN141","v":43570.839538540757},{"$f":"'Demand & production'!AO141","v":43570.839538540757},{"$f":"'Demand & production'!AP141","v":43570.839538540757},{"$f":"'Demand & production'!AQ141","v":43570.839538540757},{"$f":"'Demand & production'!AR141","v":43570.839538540757},{"$f":"'Demand & production'!AS141","v":43570.839538540757},{"$f":"'Demand & production'!AT141","v":43570.839538540757},{"$f":"'Demand & production'!AU141","v":43570.839538540757},{"$f":"'Demand & production'!AV141","v":43570.839538540757},{"$f":"'Demand & production'!AW141","v":43570.839538540757},{"$f":"'Demand & production'!AX141","v":43570.839538540757},{"$f":"'Demand & production'!AY141","v":43570.839538540757},{"$f":"'Demand & production'!AZ141","v":43570.839538540757},{"$f":"'Demand & production'!BA141","v":43570.839538540757},{"$f":"'Demand & production'!BB141","v":43570.839538540757},{"$f":"'Demand & production'!BC141","v":43570.839538540757},{"$f":"'Demand & production'!BD141","v":43570.839538540757},{"$f":"'Demand & production'!BE141","v":43570.839538540757},{"$f":"'Demand & production'!BF141","v":43570.839538540757},{"$f":"'Demand & production'!BG141","v":43570.839538540757},{"$f":"'Demand & production'!BH141","v":43570.839538540757},{"$f":"'Demand & production'!BI141","v":43570.839538540757},{"$f":"'Demand & production'!BJ141","v":43570.839538540757},{"$f":"'Demand & production'!BK141","v":43570.839538540757},{"$f":"'Demand & production'!BL141","v":22736.73507181415},{"$f":"'Demand & production'!BM141","v":0},{"$f":"'Demand & production'!BN141","v":0},{"$f":"'Demand & production'!BO141","v":0},{"$f":"'Demand & production'!BP141","v":0},{"$f":"'Demand & production'!BQ141","v":0},{"$f":"'Demand & production'!BR141","v":0},{"$f":"'Demand & production'!BS141","v":0},{"$f":"'Demand & production'!BT141","v":0},{"$f":"'Demand & production'!BU141","v":0},{"$f":"'Demand & production'!BV141","v":0},{"$f":"'Demand & production'!BW141","v":0},{"$f":"'Demand & production'!BX141","v":0},{"$f":"'Demand & production'!BY141","v":0},{"$f":"'Demand & production'!BZ141","v":0},{"$f":"'Demand & production'!CA141","v":0},{"$f":"'Demand & production'!CB141","v":0},{"$f":"'Demand & production'!CC141","v":0},{"$f":"'Demand & production'!CD141","v":0},{"$f":"'Demand & production'!CE141","v":0},{"$f":"'Demand & production'!CF141","v":0},{"$f":"'Demand & production'!CG141","v":0},{"$f":"'Demand & production'!CH141","v":0},{"$f":"'Demand & production'!CI141","v":0},{"$f":"'Demand & production'!CJ141","v":0},{"$f":"'Demand & production'!CK141","v":0},{"$f":"'Demand & production'!CL141","v":0},{"$f":"'Demand & production'!CM141","v":0},{"$f":"'Demand & production'!CN141","v":0},{"$f":"'Demand & production'!CO141","v":0},{"$f":"'Demand & production'!CP141","v":0},{"$f":"'Demand & production'!CQ141","v":0},{"$f":"'Demand & production'!CR141","v":0},{"$f":"'Demand & production'!CS141","v":0},{"$f":"'Demand & production'!CT141","v":0},{"$f":"'Demand & production'!CU141","v":0},{"$f":"'Demand & production'!CV141","v":0}]
[]
[{"$nulls":4},"Error check: Allocation matches production",{"$f":"F16 - H27 - H28","v":1.6763806343078613E-8}]
[]
["Gas under take or pay contract"]
[]
[{"$nulls":4},"DSO under take or pay contract",null,"mmcf",{"$f":"SUM(J42:CV42)","v":947449.82082709495},null,{"$f":"'Demand & production'!J89","v":0},{"$f":"'Demand & production'!K89","v":0},{"$f":"'Demand & production'!L89","v":0},{"$f":"'Demand & production'!M89","v":0},{"$f":"'Demand & production'!N89","v":0},{"$f":"'Demand & production'!O89","v":0},{"$f":"'Demand & production'!P89","v":0},{"$f":"'Demand & production'!Q89","v":0},{"$f":"'Demand & production'!R89","v":0},{"$f":"'Demand & production'!S89","v":0},{"$f":"'Demand & production'!T89","v":0},{"$f":"'Demand & production'!U89","v":0},{"$f":"'Demand & production'!V89","v":0},{"$f":"'Demand & production'!W89","v":0},{"$f":"'Demand & production'!X89","v":0},{"$f":"'Demand & production'!Y89","v":0},{"$f":"'Demand & production'!Z89","v":0},{"$f":"'Demand & production'!AA89","v":0},{"$f":"'Demand & production'!AB89","v":0},{"$f":"'Demand & production'!AC89","v":0},{"$f":"'Demand & production'!AD89","v":13731.156823581086},{"$f":"'Demand & production'!AE89","v":27462.313647162173},{"$f":"'Demand & production'!AF89","v":27462.313647162173},{"$f":"'Demand & production'!AG89","v":27462.313647162173},{"$f":"'Demand & production'!AH89","v":27462.313647162173},{"$f":"'Demand & production'!AI89","v":27462.313647162173},{"$f":"'Demand & production'!AJ89","v":27462.313647162173},{"$f":"'Demand & production'!AK89","v":27462.313647162173},{"$f":"'Demand & production'!AL89","v":27462.313647162173},{"$f":"'Demand & production'!AM89","v":27462.313647162173},{"$f":"'Demand & production'!AN89","v":27462.313647162173},{"$f":"'Demand & production'!AO89","v":27462.313647162173},{"$f":"'Demand & production'!AP89","v":27462.313647162173},{"$f":"'Demand & production'!AQ89","v":27462.313647162173},{"$f":"'Demand & production'!AR89","v":27462.313647162173},{"$f":"'Demand & production'!AS89","v":27462.313647162173},{"$f":"'Demand & production'!AT89","v":27462.313647162173},{"$f":"'Demand & production'!AU89","v":27462.313647162173},{"$f":"'Demand & production'!AV89","v":27462.313647162173},{"$f":"'Demand & production'!AW89","v":27462.313647162173},{"$f":"'Demand & production'!AX89","v":27462.313647162173},{"$f":"'Demand & production'!AY89","v":27462.313647162173},{"$f":"'Demand & production'!AZ89","v":27462.313647162173},{"$f":"'Demand & production'!BA89","v":27462.313647162173},{"$f":"'Demand & production'!BB89","v":27462.313647162173},{"$f":"'Demand & production'!BC89","v":27462.313647162173},{"$f":"'Demand & production'!BD89","v":27462.313647162173},{"$f":"'Demand & production'!BE89","v":27462.313647162173},{"$f":"'Demand & production'!BF89","v":27462.313647162173},{"$f":"'Demand & production'!BG89","v":27462.313647162173},{"$f":"'Demand & production'!BH89","v":27462.313647162173},{"$f":"'Demand & production'!BI89","v":27462.313647162173},{"$f":"'Demand & production'!BJ89","v":27462.313647162173},{"$f":"'Demand & production'!BK89","v":27462.313647162173},{"$f":"'Demand & production'!BL89","v":27462.313647162173},{"$f":"'Demand & production'!BM89","v":0},{"$f":"'Demand & production'!BN89","v":0},{"$f":"'Demand & production'!BO89","v":0},{"$f":"'Demand & production'!BP89","v":0},{"$f":"'Demand & production'!BQ89","v":0},{"$f":"'Demand & production'!BR89","v":0},{"$f":"'Demand & production'!BS89","v":0},{"$f":"'Demand & production'!BT89","v":0},{"$f":"'Demand & production'!BU89","v":0},{"$f":"'Demand & production'!BV89","v":0},{"$f":"'Demand & production'!BW89","v":0},{"$f":"'Demand & production'!BX89","v":0},{"$f":"'Demand & production'!BY89","v":0},{"$f":"'Demand & production'!BZ89","v":0},{"$f":"'Demand & production'!CA89","v":0},{"$f":"'Demand & production'!CB89","v":0},{"$f":"'Demand & production'!CC89","v":0},{"$f":"'Demand & production'!CD89","v":0},{"$f":"'Demand & production'!CE89","v":0},{"$f":"'Demand & production'!CF89","v":0},{"$f":"'Demand & production'!CG89","v":0},{"$f":"'Demand & production'!CH89","v":0},{"$f":"'Demand & production'!CI89","v":0},{"$f":"'Demand & production'!CJ89","v":0},{"$f":"'Demand & production'!CK89","v":0},{"$f":"'Demand & production'!CL89","v":0},{"$f":"'Demand & production'!CM89","v":0},{"$f":"'Demand & production'!CN89","v":0},{"$f":"'Demand & production'!CO89","v":0},{"$f":"'Demand & production'!CP89","v":0},{"$f":"'Demand & production'!CQ89","v":0},{"$f":"'Demand & production'!CR89","v":0},{"$f":"'Demand & production'!CS89","v":0},{"$f":"'Demand & production'!CT89","v":0},{"$f":"'Demand & production'!CU89","v":0},{"$f":"'Demand & production'!CV89","v":0}]
[{"$nulls":4},"   O/w unused",null,"mmcf",{"$f":"SUM(J43:CV43)","v":0},null,{"$f":"'Demand & production'!J154","v":0},{"$f":"'Demand & production'!K154","v":0},{"$f":"'Demand & production'!L154","v":0},{"$f":"'Demand & production'!M154","v":0},{"$f":"'Demand & production'!N154","v":0},{"$f":"'Demand & production'!O154","v":0},{"$f":"'Demand & production'!P154","v":0},{"$f":"'Demand & production'!Q154","v":0},{"$f":"'Demand & production'!R154","v":0},{"$f":"'Demand & production'!S154","v":0},{"$f":"'Demand & production'!T154","v":0},{"$f":"'Demand & production'!U154","v":0},{"$f":"'Demand & production'!V154","v":0},{"$f":"'Demand & production'!W154","v":0},{"$f":"'Demand & production'!X154","v":0},{"$f":"'Demand & production'!Y154","v":0},{"$f":"'Demand & production'!Z154","v":0},{"$f":"'Demand & production'!AA154","v":0},{"$f":"'Demand & production'!AB154","v":0},{"$f":"'Demand & production'!AC154","v":0},{"$f":"'Demand & production'!AD154","v":0},{"$f":"'Demand & production'!AE154","v":0},{"$f":"'Demand & production'!AF154","v":0},{"$f":"'Demand & production'!AG154","v":0},{"$f":"'Demand & production'!AH154","v":0},{"$f":"'Demand & production'!AI154","v":0},{"$f":"'Demand & production'!AJ154","v":0},{"$f":"'Demand & production'!AK154","v":0},{"$f":"'Demand & production'!AL154","v":0},{"$f":"'Demand & production'!AM154","v":0},{"$f":"'Demand & production'!AN154","v":0},{"$f":"'Demand & production'!AO154","v":0},{"$f":"'Demand & production'!AP154","v":0},{"$f":"'Demand & production'!AQ154","v":0},{"$f":"'Demand & production'!AR154","v":0},{"$f":"'Demand & production'!AS154","v":0},{"$f":"'Demand & production'!AT154","v":0},{"$f":"'Demand & production'!AU154","v":0},{"$f":"'Demand & production'!AV154","v":0},{"$f":"'Demand & production'!AW154","v":0},{"$f":"'Demand & production'!AX154","v":0},{"$f":"'Demand & production'!AY154","v":0},{"$f":"'Demand & production'!AZ154","v":0},{"$f":"'Demand & production'!BA154","v":0},{"$f":"'Demand & production'!BB154","v":0},{"$f":"'Demand & production'!BC154","v":0},{"$f":"'Demand & production'!BD154","v":0},{"$f":"'Demand & production'!BE154","v":0},{"$f":"'Demand & production'!BF154","v":0},{"$f":"'Demand & production'!BG154","v":0},{"$f":"'Demand & production'!BH154","v":0},{"$f":"'Demand & production'!BI154","v":0},{"$f":"'Demand & production'!BJ154","v":0},{"$f":"'Demand & production'!BK154","v":0},{"$f":"'Demand & production'!BL154","v":0},{"$f":"'Demand & production'!BM154","v":0},{"$f":"'Demand & production'!BN154","v":0},{"$f":"'Demand & production'!BO154","v":0},{"$f":"'Demand & production'!BP154","v":0},{"$f":"'Demand & production'!BQ154","v":0},{"$f":"'Demand & production'!BR154","v":0},{"$f":"'Demand & production'!BS154","v":0},{"$f":"'Demand & production'!BT154","v":0},{"$f":"'Demand & production'!BU154","v":0},{"$f":"'Demand & production'!BV154","v":0},{"$f":"'Demand & production'!BW154","v":0},{"$f":"'Demand & production'!BX154","v":0},{"$f":"'Demand & production'!BY154","v":0},{"$f":"'Demand & production'!BZ154","v":0},{"$f":"'Demand & production'!CA154","v":0},{"$f":"'Demand & production'!CB154","v":0},{"$f":"'Demand & production'!CC154","v":0},{"$f":"'Demand & production'!CD154","v":0},{"$f":"'Demand & production'!CE154","v":0},{"$f":"'Demand & production'!CF154","v":0},{"$f":"'Demand & production'!CG154","v":0},{"$f":"'Demand & production'!CH154","v":0},{"$f":"'Demand & production'!CI154","v":0},{"$f":"'Demand & production'!CJ154","v":0},{"$f":"'Demand & production'!CK154","v":0},{"$f":"'Demand & production'!CL154","v":0},{"$f":"'Demand & production'!CM154","v":0},{"$f":"'Demand & production'!CN154","v":0},{"$f":"'Demand & production'!CO154","v":0},{"$f":"'Demand & production'!CP154","v":0},{"$f":"'Demand & production'!CQ154","v":0},{"$f":"'Demand & production'!CR154","v":0},{"$f":"'Demand & production'!CS154","v":0},{"$f":"'Demand & production'!CT154","v":0},{"$f":"'Demand & production'!CU154","v":0},{"$f":"'Demand & production'!CV154","v":0}]
[{"$nulls":4},"DSO in excess of take or pay contract",null,"mmcf",{"$f":"SUM(J44:CV44)","v":0},null,{"$f":"MAX(J30 - J42, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AP30 - AP42, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV30 - BV42, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Pricing"]
[]
[{"$nulls":4},"Production years until DSO price renegotiated",{"$f":"Inputs!C147","v":100},"years"]
[{"$nulls":4},"Years until DSO price returns to initial level",{"$f":"Inputs!C148","v":0},"years"]
[{"$nulls":4},"Price for DSO - initial",{"$f":"Inputs!F365","v":4140},"$ / mmcf",null,null,{"$f":"IF(OR(J4 <= ($F$14 + $F$48 - 1), J4 > ($F$14 + $F$48 - 1 + $F$49)), $F50, $F51)","v":4140},{"$f":"IF(OR(K4 <= ($F$14 + $F$48 - 1), K4 > ($F$14 + $F$48 - 1 + $F$49)), $F50, $F51)","v":4140},4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,{"$f":"IF(OR(BW4 <= ($F$14 + $F$48 - 1), BW4 > ($F$14 + $F$48 - 1 + $F$49)), $F50, $F51)","v":4140},4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140]
[{"$nulls":4},"Price for DSO - renegotiated",{"$f":"Inputs!G365","v":4140},"$ / mmcf"]
[]
[{"$nulls":4},"Price for LNG exports",{"$f":"Inputs!E366","v":481.28342245989307},"$ / mt",null,null,{"$f":"$F53","v":481.28342245989307},481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,{"$f":"$F53","v":481.28342245989307},481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,{"$f":"$F53","v":481.28342245989307},481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,{"$f":"$F53","v":481.28342245989307},481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,{"$f":"$F53","v":481.28342245989307},481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,{"$f":"$F53","v":481.28342245989307},481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,{"$f":"$F53","v":481.28342245989307},481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307]
[]
[{"$nulls":4},"Price for NGLs",{"$f":"Inputs!D371","v":5427.5},"$ / mmcf",null,null,{"$f":"$F55","v":5427.5},{"$f":"$F55","v":5427.5},5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,{"$f":"$F55","v":5427.5},5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5]
[]
["Project pre-tax cash flow (real)"]
[]
[{"$nulls":4},"Valuation point for royalties and profit share",{"$f":"Inputs!C258","v":"Wellhead"}]
[]
[null,null,"Revenues",null,null,"Cash flow active"]
[null,null,null,"Revenues from LNG"]
[{"$nulls":4},"Gross revenues from LNG exports",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J63:CV63)","v":114499564175.78349},null,{"$f":"J34 * J53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1684491978.6096261,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,{"$f":"AP34 * AP53","v":3368983957.2192521},3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,3368983957.2192521,1638601608.9385118,0,0,0,0,0,0,0,0,0,{"$f":"BV34 * BV53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"LNG plant tolling fee",{"$f":"1 * AND(F59 = \"Wellhead\", F10 = \"Segmented\")","v":1},{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J65:CV65)","v":64671546906.917999},null,{"$f":"' Blocks 1&4 LNG & DSO plants'!J32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD32 * $F$65","v":951433333.33333349},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK32 * $F$65","v":1902866666.666667},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL32 * $F$65","v":925513573.58468509},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU32 * $F$65","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV32 * $F$65","v":0}]
[]
[{"$nulls":4},"Unit cost for shipping",{"$f":"Inputs!C192","v":1},{"$f":"Inputs!C3 & \" US$ / mmbtu\"","v":"2020 US$ / mmbtu"}]
[{"$nulls":4},"Unit cost for shipping",{"$f":"F67 / (Inputs!I13 * 1000000)","v":53.475935828877013},{"$f":"Inputs!C3 & \" US$ / mt\"","v":"2020 US$ / mt"}]
[{"$nulls":4},"Total shipping cost",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J69:CV69)","v":12722173797.309277},null,{"$f":"J34 * $F$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,187165775.40106958,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,{"$f":"AP34 * $F$68","v":374331550.80213916},374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,374331550.80213916,182066845.43761244,0,0,0,0,0,0,0,0,0,{"$f":"BV34 * $F$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Net revenues from LNG exports (net of tolling fee and shipping costs)",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J71:CV71)","v":37105843471.556152},null,{"$f":"J63 - J65 - J69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,545892869.87522292,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,{"$f":"AP63 - AP65 - AP69","v":1091785739.7504458},1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,531021189.91621435,0,0,0,0,0,0,0,0,0,{"$f":"BV63 - BV65 - BV69","v":0},0,0,0,0,0,0,{"$f":"CC63 - CC65 - CC69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Revenues from domestic supply obligation"]
[{"$nulls":4},"Production years until take or pay penalty not paid",{"$f":"Inputs!C145","v":100},"years"]
[{"$nulls":4},"Production years until take or pay penalty restarts",{"$f":"Inputs!C146","v":100},"years"]
[{"$nulls":4},"Take or pay penalty being paid",null,"Flag",null,null,{"$f":"IF(OR('Demand & production'!J339 <= $F$74, 'Demand & production'!J339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!K339 <= $F$74, 'Demand & production'!K339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!L339 <= $F$74, 'Demand & production'!L339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!M339 <= $F$74, 'Demand & production'!M339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!N339 <= $F$74, 'Demand & production'!N339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!O339 <= $F$74, 'Demand & production'!O339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!P339 <= $F$74, 'Demand & production'!P339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!Q339 <= $F$74, 'Demand & production'!Q339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!R339 <= $F$74, 'Demand & production'!R339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!S339 <= $F$74, 'Demand & production'!S339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!T339 <= $F$74, 'Demand & production'!T339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!U339 <= $F$74, 'Demand & production'!U339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!V339 <= $F$74, 'Demand & production'!V339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!W339 <= $F$74, 'Demand & production'!W339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!X339 <= $F$74, 'Demand & production'!X339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!Y339 <= $F$74, 'Demand & production'!Y339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!Z339 <= $F$74, 'Demand & production'!Z339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AA339 <= $F$74, 'Demand & production'!AA339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AB339 <= $F$74, 'Demand & production'!AB339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AC339 <= $F$74, 'Demand & production'!AC339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AD339 <= $F$74, 'Demand & production'!AD339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AE339 <= $F$74, 'Demand & production'!AE339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AF339 <= $F$74, 'Demand & production'!AF339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AG339 <= $F$74, 'Demand & production'!AG339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AH339 <= $F$74, 'Demand & production'!AH339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AI339 <= $F$74, 'Demand & production'!AI339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AJ339 <= $F$74, 'Demand & production'!AJ339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AK339 <= $F$74, 'Demand & production'!AK339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AL339 <= $F$74, 'Demand & production'!AL339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AM339 <= $F$74, 'Demand & production'!AM339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AN339 <= $F$74, 'Demand & production'!AN339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AO339 <= $F$74, 'Demand & production'!AO339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AP339 <= $F$74, 'Demand & production'!AP339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AQ339 <= $F$74, 'Demand & production'!AQ339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AR339 <= $F$74, 'Demand & production'!AR339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AS339 <= $F$74, 'Demand & production'!AS339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AT339 <= $F$74, 'Demand & production'!AT339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AU339 <= $F$74, 'Demand & production'!AU339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AV339 <= $F$74, 'Demand & production'!AV339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AW339 <= $F$74, 'Demand & production'!AW339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AX339 <= $F$74, 'Demand & production'!AX339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AY339 <= $F$74, 'Demand & production'!AY339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AZ339 <= $F$74, 'Demand & production'!AZ339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BA339 <= $F$74, 'Demand & production'!BA339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BB339 <= $F$74, 'Demand & production'!BB339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BC339 <= $F$74, 'Demand & production'!BC339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BD339 <= $F$74, 'Demand & production'!BD339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BE339 <= $F$74, 'Demand & production'!BE339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BF339 <= $F$74, 'Demand & production'!BF339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BG339 <= $F$74, 'Demand & production'!BG339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BH339 <= $F$74, 'Demand & production'!BH339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BI339 <= $F$74, 'Demand & production'!BI339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BJ339 <= $F$74, 'Demand & production'!BJ339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BK339 <= $F$74, 'Demand & production'!BK339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BL339 <= $F$74, 'Demand & production'!BL339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BM339 <= $F$74, 'Demand & production'!BM339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BN339 <= $F$74, 'Demand & production'!BN339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BO339 <= $F$74, 'Demand & production'!BO339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BP339 <= $F$74, 'Demand & production'!BP339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BQ339 <= $F$74, 'Demand & production'!BQ339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BR339 <= $F$74, 'Demand & production'!BR339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BS339 <= $F$74, 'Demand & production'!BS339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BT339 <= $F$74, 'Demand & production'!BT339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BU339 <= $F$74, 'Demand & production'!BU339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BV339 <= $F$74, 'Demand & production'!BV339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BW339 <= $F$74, 'Demand & production'!BW339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BX339 <= $F$74, 'Demand & production'!BX339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BY339 <= $F$74, 'Demand & production'!BY339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BZ339 <= $F$74, 'Demand & production'!BZ339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CA339 <= $F$74, 'Demand & production'!CA339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CB339 <= $F$74, 'Demand & production'!CB339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CC339 <= $F$74, 'Demand & production'!CC339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CD339 <= $F$74, 'Demand & production'!CD339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CE339 <= $F$74, 'Demand & production'!CE339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CF339 <= $F$74, 'Demand & production'!CF339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CG339 <= $F$74, 'Demand & production'!CG339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CH339 <= $F$74, 'Demand & production'!CH339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CI339 <= $F$74, 'Demand & production'!CI339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CJ339 <= $F$74, 'Demand & production'!CJ339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CK339 <= $F$74, 'Demand & production'!CK339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CL339 <= $F$74, 'Demand & production'!CL339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CM339 <= $F$74, 'Demand & production'!CM339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CN339 <= $F$74, 'Demand & production'!CN339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CO339 <= $F$74, 'Demand & production'!CO339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CP339 <= $F$74, 'Demand & production'!CP339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CQ339 <= $F$74, 'Demand & production'!CQ339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CR339 <= $F$74, 'Demand & production'!CR339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CS339 <= $F$74, 'Demand & production'!CS339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CT339 <= $F$74, 'Demand & production'!CT339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CU339 <= $F$74, 'Demand & production'!CU339 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CV339 <= $F$74, 'Demand & production'!CV339 > $F$75), 1, 0)","v":1}]
[]
[{"$nulls":4},"Revenues from DSO take or pay",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J78:CV78)","v":3922442258.2241726},null,{"$f":"IF(J76 = 1, J42, MIN(J30, J42)) * J50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56846989.249625698,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,{"$f":"IF(AP76 = 1, AP42, MIN(AP30, AP42)) * AP50","v":113693978.4992514},113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV76 = 1, BV42, MIN(BV30, BV42)) * BV50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"DSO in excess of take or pay",null,"mmcf",{"$f":"SUM(J80:CV80)","v":0},null,{"$f":"J44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"DSO paid for but not used at start of year",null,"mmcf",{"$f":"SUM(J82:CV82)","v":0},null,{"$f":"I86","v":0},{"$f":"J86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV86","v":0},0,0,0,0,0,{"$f":"CB86","v":0},{"$f":"CC86","v":0},{"$f":"CD86","v":0},{"$f":"CE86","v":0},{"$f":"CF86","v":0},{"$f":"CG86","v":0},{"$f":"CH86","v":0},{"$f":"CI86","v":0},{"$f":"CJ86","v":0},{"$f":"CK86","v":0},{"$f":"CL86","v":0},{"$f":"CM86","v":0},{"$f":"CN86","v":0},{"$f":"CO86","v":0},{"$f":"CP86","v":0},{"$f":"CQ86","v":0},{"$f":"CR86","v":0},{"$f":"CS86","v":0},{"$f":"CT86","v":0},{"$f":"CU86","v":0}]
[{"$nulls":4},"DSO in excess of take or pay covered by previous payments",null,"mmcf",{"$f":"SUM(J83:CV83)","v":0},null,{"$f":"MIN(J82, J80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AP82, AP80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV82, BV80)","v":0},0,0,0,0,0,0,{"$f":"MIN(CC82, CC80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO in excess of take or pay needing to be paid for",null,"mmcf",{"$f":"SUM(J84:CV84)","v":0},null,{"$f":"J80 - J83","v":0},{"$f":"K80 - K83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP80 - AP83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV80 - BV83","v":0},0,0,0,0,0,0,{"$f":"CC80 - CC83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO paid for but not used this year",null,"mmcf",{"$f":"SUM(J85:CV85)","v":0},null,{"$f":"J76 * J43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP76 * AP43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV76 * BV43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO paid for but not used at end of year",null,"mmcf",{"$f":"SUM(J86:CV86)","v":0},0,{"$f":"J82 - J83 + J85","v":0},{"$f":"K82 - K83 + K85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP82 - AP83 + AP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV82 - BV83 + BV85","v":0},0,0,0,0,0,0,{"$f":"CC82 - CC83 + CC85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Revenues from DSO in excess of take or pay",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J88:CV88)","v":0},null,{"$f":"J84 * J50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP84 * AP50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV84 * BV50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total gross revenues from DSO",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J90:CV90)","v":3922442258.2241726},null,{"$f":"J78 + J88","v":0},{"$f":"K78 + K88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56846989.249625698,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,{"$f":"AP78 + AP88","v":113693978.4992514},113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,113693978.4992514,0,0,0,0,0,0,0,0,0,{"$f":"BV78 + BV88","v":0},0,0,0,0,0,0,{"$f":"CC78 + CC88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"DSO plant processing tariff",{"$f":"Inputs!E375","v":779.87249999999995},{"$f":"Inputs!C3 & \" US$ / mmcf\"","v":"2020 US$ / mmcf"}]
[{"$nulls":4},"DSO plant processing tariff",{"$f":"1 * AND(F59 = \"Wellhead\", F10 = \"Segmented\")","v":1},{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J93:CV93)","v":819813678.66609764},null,{"$f":"' Blocks 1&4 LNG & DSO plants'!J113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD113 * $F$93","v":11881357.661827499},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL113 * $F$93","v":23762715.323654998},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU113 * $F$93","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV113 * $F$93","v":0}]
[]
[{"$nulls":4},"Net revenues from DSO (net of processing and pipeline tariffs)",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J95:CV95)","v":3102628579.558075},null,{"$f":"J90 - J93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44965631.587798201,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,{"$f":"AP90 - AP93","v":89931263.175596401},89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,0,0,0,0,0,0,0,0,0,{"$f":"BV90 - BV93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"   O/w take or pay penalty",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J96:CV96)","v":0},null,{"$f":"J76 * J85 * (J50 - IF($F$10 = \"Segmented\", $F$92, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP76 * AP85 * (AP50 - IF($F$10 = \"Segmented\", $F$92, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV76 * BV85 * (BV50 - IF($F$10 = \"Segmented\", $F$92, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Revenues from NGLs"]
[{"$nulls":4},"Revenues from NGLs",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J99:CV99)","v":8045508138.04918},null,{"$f":"J36 * J55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118240365.79771498,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,{"$f":"AP36 * AP55","v":236480731.59542996},236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,123403629.6022713,0,0,0,0,0,0,0,0,0,{"$f":"BV36 * BV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total revenues from block",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J101:CV101)","v":48253980189.163383},null,{"$f":"J71 + J95 + J99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,709098867.26073611,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,{"$f":"AP71 + AP95 + AP99","v":1418197734.5214722},1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,744356082.69408202,0,0,0,0,0,0,0,0,0,{"$f":"BV71 + BV95 + BV99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"   O/w take or pay penalty",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J102:CV102)","v":0},null,{"$f":"J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,null,"Exploration capital expenditure"]
[{"$nulls":4},"Total exploration capital expenditure",{"$f":"Inputs!C154 * 10^6","v":1800000000},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual exploration capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J107:CV107)","v":1800000000},null,{"$f":"$F$106 * Inputs!D154","v":450000000},{"$f":"$F$106 * Inputs!E154","v":450000000},{"$f":"$F$106 * Inputs!F154","v":270000000},{"$f":"$F$106 * Inputs!G154","v":270000000},{"$f":"$F$106 * Inputs!H154","v":180000000},{"$f":"$F$106 * Inputs!I154","v":90000000},{"$f":"$F$106 * Inputs!J154","v":90000000},{"$f":"$F$106 * Inputs!K154","v":0},{"$f":"$F$106 * Inputs!L154","v":0},{"$f":"$F$106 * Inputs!M154","v":0},{"$f":"$F$106 * Inputs!N154","v":0},{"$f":"$F$106 * Inputs!O154","v":0},{"$f":"$F$106 * Inputs!P154","v":0},{"$f":"$F$106 * Inputs!Q154","v":0},{"$f":"$F$106 * Inputs!R154","v":0},{"$f":"$F$106 * Inputs!S154","v":0},{"$f":"$F$106 * Inputs!T154","v":0},{"$f":"$F$106 * Inputs!U154","v":0},{"$f":"$F$106 * Inputs!V154","v":0},{"$f":"$F$106 * Inputs!W154","v":0},{"$f":"$F$106 * Inputs!X154","v":0},{"$f":"$F$106 * Inputs!Y154","v":0},{"$f":"$F$106 * Inputs!Z154","v":0},{"$f":"$F$106 * Inputs!AA154","v":0},{"$f":"$F$106 * Inputs!AB154","v":0},{"$f":"$F$106 * Inputs!AC154","v":0},{"$f":"$F$106 * Inputs!AD154","v":0},{"$f":"$F$106 * Inputs!AE154","v":0},{"$f":"$F$106 * Inputs!AF154","v":0},{"$f":"$F$106 * Inputs!AG154","v":0},{"$f":"$F$106 * Inputs!AH154","v":0},{"$f":"$F$106 * Inputs!AI154","v":0},{"$f":"$F$106 * Inputs!AJ154","v":0},{"$f":"$F$106 * Inputs!AK154","v":0},{"$f":"$F$106 * Inputs!AL154","v":0},{"$f":"$F$106 * Inputs!AM154","v":0},{"$f":"$F$106 * Inputs!AN154","v":0},{"$f":"$F$106 * Inputs!AO154","v":0},{"$f":"$F$106 * Inputs!AP154","v":0},{"$f":"$F$106 * Inputs!AQ154","v":0},{"$f":"$F$106 * Inputs!AR154","v":0},{"$f":"$F$106 * Inputs!AS154","v":0},{"$f":"$F$106 * Inputs!AT154","v":0},{"$f":"$F$106 * Inputs!AU154","v":0},{"$f":"$F$106 * Inputs!AV154","v":0},{"$f":"$F$106 * Inputs!AW154","v":0},{"$f":"$F$106 * Inputs!AX154","v":0},{"$f":"$F$106 * Inputs!AY154","v":0},{"$f":"$F$106 * Inputs!AZ154","v":0},{"$f":"$F$106 * Inputs!BA154","v":0},{"$f":"$F$106 * Inputs!BB154","v":0},{"$f":"$F$106 * Inputs!BC154","v":0},{"$f":"$F$106 * Inputs!BD154","v":0},{"$f":"$F$106 * Inputs!BE154","v":0},{"$f":"$F$106 * Inputs!BF154","v":0},{"$f":"$F$106 * Inputs!BG154","v":0},{"$f":"$F$106 * Inputs!BH154","v":0},{"$f":"$F$106 * Inputs!BI154","v":0},{"$f":"$F$106 * Inputs!BJ154","v":0},{"$f":"$F$106 * Inputs!BK154","v":0},{"$f":"$F$106 * Inputs!BL154","v":0},{"$f":"$F$106 * Inputs!BM154","v":0},{"$f":"$F$106 * Inputs!BN154","v":0},{"$f":"$F$106 * Inputs!BO154","v":0},{"$f":"$F$106 * Inputs!BP154","v":0},{"$f":"$F$106 * Inputs!BQ154","v":0},{"$f":"$F$106 * Inputs!BR154","v":0},{"$f":"$F$106 * Inputs!BS154","v":0},{"$f":"$F$106 * Inputs!BT154","v":0},{"$f":"$F$106 * Inputs!BU154","v":0},{"$f":"$F$106 * Inputs!BV154","v":0},{"$f":"$F$106 * Inputs!BW154","v":0},{"$f":"$F$106 * Inputs!BX154","v":0},{"$f":"$F$106 * Inputs!BY154","v":0},{"$f":"$F$106 * Inputs!BZ154","v":0},{"$f":"$F$106 * Inputs!CA154","v":0},{"$f":"$F$106 * Inputs!CB154","v":0},{"$f":"$F$106 * Inputs!CC154","v":0},{"$f":"$F$106 * Inputs!CD154","v":0},{"$f":"$F$106 * Inputs!CE154","v":0},{"$f":"$F$106 * Inputs!CF154","v":0},{"$f":"$F$106 * Inputs!CG154","v":0},{"$f":"$F$106 * Inputs!CH154","v":0},{"$f":"$F$106 * Inputs!CI154","v":0},{"$f":"$F$106 * Inputs!CJ154","v":0},{"$f":"$F$106 * Inputs!CK154","v":0},{"$f":"$F$106 * Inputs!CL154","v":0},{"$f":"$F$106 * Inputs!CM154","v":0},{"$f":"$F$106 * Inputs!CN154","v":0},{"$f":"$F$106 * Inputs!CO154","v":0},{"$f":"$F$106 * Inputs!CP154","v":0}]
[]
[null,null,null,"Facility capital expenditure"]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!$C$159","v":147.82840906782079},{"$f":"Inputs!$C$3 & \" US$ / mmcf\"","v":"2020 US$ / mmcf"}]
[{"$nulls":4},"Total development capital expenditure",{"$f":"F110 * Inputs!$C$9","v":2219992038.0620246},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J112:CV112)","v":2219992038.0620246},null,{"$f":"$F$111 * Inputs!D159","v":0},{"$f":"$F$111 * Inputs!E159","v":0},{"$f":"$F$111 * Inputs!F159","v":0},{"$f":"$F$111 * Inputs!G159","v":0},{"$f":"$F$111 * Inputs!H159","v":0},{"$f":"$F$111 * Inputs!I159","v":0},{"$f":"$F$111 * Inputs!J159","v":0},{"$f":"$F$111 * Inputs!K159","v":0},{"$f":"$F$111 * Inputs!L159","v":0},{"$f":"$F$111 * Inputs!M159","v":0},{"$f":"$F$111 * Inputs!N159","v":0},{"$f":"$F$111 * Inputs!O159","v":0},{"$f":"$F$111 * Inputs!P159","v":0},{"$f":"$F$111 * Inputs!Q159","v":0},{"$f":"$F$111 * Inputs!R159","v":0},{"$f":"$F$111 * Inputs!S159","v":0},{"$f":"$F$111 * Inputs!T159","v":191706532.00480512},{"$f":"$F$111 * Inputs!U159","v":328349013.04736334},{"$f":"$F$111 * Inputs!V159","v":561907688.59183073},{"$f":"$F$111 * Inputs!W159","v":849746798.33746505},{"$f":"$F$111 * Inputs!X159","v":288282006.08056045},{"$f":"$F$111 * Inputs!Y159","v":0},{"$f":"$F$111 * Inputs!Z159","v":0},{"$f":"$F$111 * Inputs!AA159","v":0},{"$f":"$F$111 * Inputs!AB159","v":0},{"$f":"$F$111 * Inputs!AC159","v":0},{"$f":"$F$111 * Inputs!AD159","v":0},{"$f":"$F$111 * Inputs!AE159","v":0},{"$f":"$F$111 * Inputs!AF159","v":0},{"$f":"$F$111 * Inputs!AG159","v":0},{"$f":"$F$111 * Inputs!AH159","v":0},{"$f":"$F$111 * Inputs!AI159","v":0},{"$f":"$F$111 * Inputs!AJ159","v":0},{"$f":"$F$111 * Inputs!AK159","v":0},{"$f":"$F$111 * Inputs!AL159","v":0},{"$f":"$F$111 * Inputs!AM159","v":0},{"$f":"$F$111 * Inputs!AN159","v":0},{"$f":"$F$111 * Inputs!AO159","v":0},{"$f":"$F$111 * Inputs!AP159","v":0},{"$f":"$F$111 * Inputs!AQ159","v":0},{"$f":"$F$111 * Inputs!AR159","v":0},{"$f":"$F$111 * Inputs!AS159","v":0},{"$f":"$F$111 * Inputs!AT159","v":0},{"$f":"$F$111 * Inputs!AU159","v":0},{"$f":"$F$111 * Inputs!AV159","v":0},{"$f":"$F$111 * Inputs!AW159","v":0},{"$f":"$F$111 * Inputs!AX159","v":0},{"$f":"$F$111 * Inputs!AY159","v":0},{"$f":"$F$111 * Inputs!AZ159","v":0},{"$f":"$F$111 * Inputs!BA159","v":0},{"$f":"$F$111 * Inputs!BB159","v":0},{"$f":"$F$111 * Inputs!BC159","v":0},{"$f":"$F$111 * Inputs!BD159","v":0},{"$f":"$F$111 * Inputs!BE159","v":0},{"$f":"$F$111 * Inputs!BF159","v":0},{"$f":"$F$111 * Inputs!BG159","v":0},{"$f":"$F$111 * Inputs!BH159","v":0},{"$f":"$F$111 * Inputs!BI159","v":0},{"$f":"$F$111 * Inputs!BJ159","v":0},{"$f":"$F$111 * Inputs!BK159","v":0},{"$f":"$F$111 * Inputs!BL159","v":0},{"$f":"$F$111 * Inputs!BM159","v":0},{"$f":"$F$111 * Inputs!BN159","v":0},{"$f":"$F$111 * Inputs!BO159","v":0},{"$f":"$F$111 * Inputs!BP159","v":0},{"$f":"$F$111 * Inputs!BQ159","v":0},{"$f":"$F$111 * Inputs!BR159","v":0},{"$f":"$F$111 * Inputs!BS159","v":0},{"$f":"$F$111 * Inputs!BT159","v":0},{"$f":"$F$111 * Inputs!BU159","v":0},{"$f":"$F$111 * Inputs!BV159","v":0},{"$f":"$F$111 * Inputs!BW159","v":0},{"$f":"$F$111 * Inputs!BX159","v":0},{"$f":"$F$111 * Inputs!BY159","v":0},{"$f":"$F$111 * Inputs!BZ159","v":0},{"$f":"$F$111 * Inputs!CA159","v":0},{"$f":"$F$111 * Inputs!CB159","v":0},{"$f":"$F$111 * Inputs!CC159","v":0},{"$f":"$F$111 * Inputs!CD159","v":0},{"$f":"$F$111 * Inputs!CE159","v":0},{"$f":"$F$111 * Inputs!CF159","v":0},{"$f":"$F$111 * Inputs!CG159","v":0},{"$f":"$F$111 * Inputs!CH159","v":0},{"$f":"$F$111 * Inputs!CI159","v":0},{"$f":"$F$111 * Inputs!CJ159","v":0},{"$f":"$F$111 * Inputs!CK159","v":0},{"$f":"$F$111 * Inputs!CL159","v":0},{"$f":"$F$111 * Inputs!CM159","v":0},{"$f":"$F$111 * Inputs!CN159","v":0},{"$f":"$F$111 * Inputs!CO159","v":0},{"$f":"$F$111 * Inputs!CP159","v":0}]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!$C$182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J114:CV114)","v":643797691.03798711},null,{"$f":"IF(AND(J4 >= 'Demand & production'!$F$297, J4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(K4 >= 'Demand & production'!$F$297, K4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(L4 >= 'Demand & production'!$F$297, L4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(M4 >= 'Demand & production'!$F$297, M4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(N4 >= 'Demand & production'!$F$297, N4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(O4 >= 'Demand & production'!$F$297, O4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(P4 >= 'Demand & production'!$F$297, P4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(Q4 >= 'Demand & production'!$F$297, Q4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(R4 >= 'Demand & production'!$F$297, R4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(S4 >= 'Demand & production'!$F$297, S4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(T4 >= 'Demand & production'!$F$297, T4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(U4 >= 'Demand & production'!$F$297, U4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(V4 >= 'Demand & production'!$F$297, V4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(W4 >= 'Demand & production'!$F$297, W4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(X4 >= 'Demand & production'!$F$297, X4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(Y4 >= 'Demand & production'!$F$297, Y4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(Z4 >= 'Demand & production'!$F$297, Z4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(AA4 >= 'Demand & production'!$F$297, AA4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(AB4 >= 'Demand & production'!$F$297, AB4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(AC4 >= 'Demand & production'!$F$297, AC4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(AD4 >= 'Demand & production'!$F$297, AD4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AE4 >= 'Demand & production'!$F$297, AE4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AF4 >= 'Demand & production'!$F$297, AF4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AG4 >= 'Demand & production'!$F$297, AG4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AH4 >= 'Demand & production'!$F$297, AH4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AI4 >= 'Demand & production'!$F$297, AI4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AJ4 >= 'Demand & production'!$F$297, AJ4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AK4 >= 'Demand & production'!$F$297, AK4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AL4 >= 'Demand & production'!$F$297, AL4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AM4 >= 'Demand & production'!$F$297, AM4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AN4 >= 'Demand & production'!$F$297, AN4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AO4 >= 'Demand & production'!$F$297, AO4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AP4 >= 'Demand & production'!$F$297, AP4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AQ4 >= 'Demand & production'!$F$297, AQ4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AR4 >= 'Demand & production'!$F$297, AR4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AS4 >= 'Demand & production'!$F$297, AS4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AT4 >= 'Demand & production'!$F$297, AT4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AU4 >= 'Demand & production'!$F$297, AU4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AV4 >= 'Demand & production'!$F$297, AV4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AW4 >= 'Demand & production'!$F$297, AW4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AX4 >= 'Demand & production'!$F$297, AX4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AY4 >= 'Demand & production'!$F$297, AY4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(AZ4 >= 'Demand & production'!$F$297, AZ4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(BA4 >= 'Demand & production'!$F$297, BA4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(BB4 >= 'Demand & production'!$F$297, BB4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(BC4 >= 'Demand & production'!$F$297, BC4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(BD4 >= 'Demand & production'!$F$297, BD4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(BE4 >= 'Demand & production'!$F$297, BE4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(BF4 >= 'Demand & production'!$F$297, BF4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":22199920.380620245},{"$f":"IF(AND(BG4 >= 'Demand & production'!$F$297, BG4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BH4 >= 'Demand & production'!$F$297, BH4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BI4 >= 'Demand & production'!$F$297, BI4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BJ4 >= 'Demand & production'!$F$297, BJ4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BK4 >= 'Demand & production'!$F$297, BK4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BL4 >= 'Demand & production'!$F$297, BL4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BM4 >= 'Demand & production'!$F$297, BM4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BN4 >= 'Demand & production'!$F$297, BN4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BO4 >= 'Demand & production'!$F$297, BO4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BP4 >= 'Demand & production'!$F$297, BP4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BQ4 >= 'Demand & production'!$F$297, BQ4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BR4 >= 'Demand & production'!$F$297, BR4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BS4 >= 'Demand & production'!$F$297, BS4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BT4 >= 'Demand & production'!$F$297, BT4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BU4 >= 'Demand & production'!$F$297, BU4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BV4 >= 'Demand & production'!$F$297, BV4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BW4 >= 'Demand & production'!$F$297, BW4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BX4 >= 'Demand & production'!$F$297, BX4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BY4 >= 'Demand & production'!$F$297, BY4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BZ4 >= 'Demand & production'!$F$297, BZ4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CA4 >= 'Demand & production'!$F$297, CA4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CB4 >= 'Demand & production'!$F$297, CB4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CC4 >= 'Demand & production'!$F$297, CC4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CD4 >= 'Demand & production'!$F$297, CD4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CE4 >= 'Demand & production'!$F$297, CE4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CF4 >= 'Demand & production'!$F$297, CF4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CG4 >= 'Demand & production'!$F$297, CG4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CH4 >= 'Demand & production'!$F$297, CH4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CI4 >= 'Demand & production'!$F$297, CI4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CJ4 >= 'Demand & production'!$F$297, CJ4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CK4 >= 'Demand & production'!$F$297, CK4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CL4 >= 'Demand & production'!$F$297, CL4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CM4 >= 'Demand & production'!$F$297, CM4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CN4 >= 'Demand & production'!$F$297, CN4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CO4 >= 'Demand & production'!$F$297, CO4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CP4 >= 'Demand & production'!$F$297, CP4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CQ4 >= 'Demand & production'!$F$297, CQ4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CR4 >= 'Demand & production'!$F$297, CR4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CS4 >= 'Demand & production'!$F$297, CS4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CT4 >= 'Demand & production'!$F$297, CT4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CU4 >= 'Demand & production'!$F$297, CU4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CV4 >= 'Demand & production'!$F$297, CV4 < ('Demand & production'!$F$317 - 5)), $H$112 * $F$114, 0)","v":0}]
[]
[null,null,null,"Well capital expenditure"]
[{"$nulls":4},"Number of wells drilled",{"$f":"SUM(J117:CV117)","v":28},"wells",null,null,{"$f":"'Demand & production'!J793","v":0},{"$f":"'Demand & production'!K793","v":0},{"$f":"'Demand & production'!L793","v":0},{"$f":"'Demand & production'!M793","v":0},{"$f":"'Demand & production'!N793","v":0},{"$f":"'Demand & production'!O793","v":0},{"$f":"'Demand & production'!P793","v":0},{"$f":"'Demand & production'!Q793","v":0},{"$f":"'Demand & production'!R793","v":0},{"$f":"'Demand & production'!S793","v":0},{"$f":"'Demand & production'!T793","v":0},{"$f":"'Demand & production'!U793","v":0},{"$f":"'Demand & production'!V793","v":0},{"$f":"'Demand & production'!W793","v":0},{"$f":"'Demand & production'!X793","v":0},{"$f":"'Demand & production'!Y793","v":0},{"$f":"'Demand & production'!Z793","v":0},{"$f":"'Demand & production'!AA793","v":2},{"$f":"'Demand & production'!AB793","v":2},{"$f":"'Demand & production'!AC793","v":2},{"$f":"'Demand & production'!AD793","v":2},{"$f":"'Demand & production'!AE793","v":1},{"$f":"'Demand & production'!AF793","v":0},{"$f":"'Demand & production'!AG793","v":0},{"$f":"'Demand & production'!AH793","v":0},{"$f":"'Demand & production'!AI793","v":0},{"$f":"'Demand & production'!AJ793","v":0},{"$f":"'Demand & production'!AK793","v":0},{"$f":"'Demand & production'!AL793","v":2},{"$f":"'Demand & production'!AM793","v":2},{"$f":"'Demand & production'!AN793","v":2},{"$f":"'Demand & production'!AO793","v":2},{"$f":"'Demand & production'!AP793","v":1},{"$f":"'Demand & production'!AQ793","v":0},{"$f":"'Demand & production'!AR793","v":0},{"$f":"'Demand & production'!AS793","v":0},{"$f":"'Demand & production'!AT793","v":0},{"$f":"'Demand & production'!AU793","v":0},{"$f":"'Demand & production'!AV793","v":2},{"$f":"'Demand & production'!AW793","v":2},{"$f":"'Demand & production'!AX793","v":2},{"$f":"'Demand & production'!AY793","v":2},{"$f":"'Demand & production'!AZ793","v":0},{"$f":"'Demand & production'!BA793","v":0},{"$f":"'Demand & production'!BB793","v":0},{"$f":"'Demand & production'!BC793","v":0},{"$f":"'Demand & production'!BD793","v":0},{"$f":"'Demand & production'!BE793","v":0},{"$f":"'Demand & production'!BF793","v":0},{"$f":"'Demand & production'!BG793","v":2},{"$f":"'Demand & production'!BH793","v":0},{"$f":"'Demand & production'!BI793","v":0},{"$f":"'Demand & production'!BJ793","v":0},{"$f":"'Demand & production'!BK793","v":0},{"$f":"'Demand & production'!BL793","v":0},{"$f":"'Demand & production'!BM793","v":0},{"$f":"'Demand & production'!BN793","v":0},{"$f":"'Demand & production'!BO793","v":0},{"$f":"'Demand & production'!BP793","v":0},{"$f":"'Demand & production'!BQ793","v":0},{"$f":"'Demand & production'!BR793","v":0},{"$f":"'Demand & production'!BS793","v":0},{"$f":"'Demand & production'!BT793","v":0},{"$f":"'Demand & production'!BU793","v":0},{"$f":"'Demand & production'!BV793","v":0},{"$f":"'Demand & production'!BW793","v":0},{"$f":"'Demand & production'!BX793","v":0},{"$f":"'Demand & production'!BY793","v":0},{"$f":"'Demand & production'!BZ793","v":0},{"$f":"'Demand & production'!CA793","v":0},{"$f":"'Demand & production'!CB793","v":0},{"$f":"'Demand & production'!CC793","v":0},{"$f":"'Demand & production'!CD793","v":0},{"$f":"'Demand & production'!CE793","v":0},{"$f":"'Demand & production'!CF793","v":0},{"$f":"'Demand & production'!CG793","v":0},{"$f":"'Demand & production'!CH793","v":0},{"$f":"'Demand & production'!CI793","v":0},{"$f":"'Demand & production'!CJ793","v":0},{"$f":"'Demand & production'!CK793","v":0},{"$f":"'Demand & production'!CL793","v":0},{"$f":"'Demand & production'!CM793","v":0},{"$f":"'Demand & production'!CN793","v":0},{"$f":"'Demand & production'!CO793","v":0},{"$f":"'Demand & production'!CP793","v":0},{"$f":"'Demand & production'!CQ793","v":0},{"$f":"'Demand & production'!CR793","v":0},{"$f":"'Demand & production'!CS793","v":0},{"$f":"'Demand & production'!CT793","v":0},{"$f":"'Demand & production'!CU793","v":0},{"$f":"'Demand & production'!CV793","v":0}]
[{"$nulls":4},"Number of wells in operation",{"$nulls":4},{"$f":"'Demand & production'!J794","v":0},{"$f":"'Demand & production'!K794","v":0},{"$f":"'Demand & production'!L794","v":0},{"$f":"'Demand & production'!M794","v":0},{"$f":"'Demand & production'!N794","v":0},{"$f":"'Demand & production'!O794","v":0},{"$f":"'Demand & production'!P794","v":0},{"$f":"'Demand & production'!Q794","v":0},{"$f":"'Demand & production'!R794","v":0},{"$f":"'Demand & production'!S794","v":0},{"$f":"'Demand & production'!T794","v":0},{"$f":"'Demand & production'!U794","v":0},{"$f":"'Demand & production'!V794","v":0},{"$f":"'Demand & production'!W794","v":0},{"$f":"'Demand & production'!X794","v":0},{"$f":"'Demand & production'!Y794","v":0},{"$f":"'Demand & production'!Z794","v":0},{"$f":"'Demand & production'!AA794","v":0},{"$f":"'Demand & production'!AB794","v":0},{"$f":"'Demand & production'!AC794","v":0},{"$f":"'Demand & production'!AD794","v":5},{"$f":"'Demand & production'!AE794","v":9},{"$f":"'Demand & production'!AF794","v":9},{"$f":"'Demand & production'!AG794","v":9},{"$f":"'Demand & production'!AH794","v":9},{"$f":"'Demand & production'!AI794","v":9},{"$f":"'Demand & production'!AJ794","v":9},{"$f":"'Demand & production'!AK794","v":9},{"$f":"'Demand & production'!AL794","v":9},{"$f":"'Demand & production'!AM794","v":9},{"$f":"'Demand & production'!AN794","v":13},{"$f":"'Demand & production'!AO794","v":9},{"$f":"'Demand & production'!AP794","v":9},{"$f":"'Demand & production'!AQ794","v":12},{"$f":"'Demand & production'!AR794","v":9},{"$f":"'Demand & production'!AS794","v":9},{"$f":"'Demand & production'!AT794","v":9},{"$f":"'Demand & production'!AU794","v":9},{"$f":"'Demand & production'!AV794","v":9},{"$f":"'Demand & production'!AW794","v":9},{"$f":"'Demand & production'!AX794","v":12},{"$f":"'Demand & production'!AY794","v":9},{"$f":"'Demand & production'!AZ794","v":9},{"$f":"'Demand & production'!BA794","v":11},{"$f":"'Demand & production'!BB794","v":9},{"$f":"'Demand & production'!BC794","v":9},{"$f":"'Demand & production'!BD794","v":9},{"$f":"'Demand & production'!BE794","v":9},{"$f":"'Demand & production'!BF794","v":9},{"$f":"'Demand & production'!BG794","v":9},{"$f":"'Demand & production'!BH794","v":10},{"$f":"'Demand & production'!BI794","v":7},{"$f":"'Demand & production'!BJ794","v":7},{"$f":"'Demand & production'!BK794","v":6},{"$f":"'Demand & production'!BL794","v":2},{"$f":"'Demand & production'!BM794","v":0},{"$f":"'Demand & production'!BN794","v":0},{"$f":"'Demand & production'!BO794","v":0},{"$f":"'Demand & production'!BP794","v":0},{"$f":"'Demand & production'!BQ794","v":0},{"$f":"'Demand & production'!BR794","v":0},{"$f":"'Demand & production'!BS794","v":0},{"$f":"'Demand & production'!BT794","v":0},{"$f":"'Demand & production'!BU794","v":0},{"$f":"'Demand & production'!BV794","v":0},{"$f":"'Demand & production'!BW794","v":0},{"$f":"'Demand & production'!BX794","v":0},{"$f":"'Demand & production'!BY794","v":0},{"$f":"'Demand & production'!BZ794","v":0},{"$f":"'Demand & production'!CA794","v":0},{"$f":"'Demand & production'!CB794","v":0},{"$f":"'Demand & production'!CC794","v":0},{"$f":"'Demand & production'!CD794","v":0},{"$f":"'Demand & production'!CE794","v":0},{"$f":"'Demand & production'!CF794","v":0},{"$f":"'Demand & production'!CG794","v":0},{"$f":"'Demand & production'!CH794","v":0},{"$f":"'Demand & production'!CI794","v":0},{"$f":"'Demand & production'!CJ794","v":0},{"$f":"'Demand & production'!CK794","v":0},{"$f":"'Demand & production'!CL794","v":0},{"$f":"'Demand & production'!CM794","v":0},{"$f":"'Demand & production'!CN794","v":0},{"$f":"'Demand & production'!CO794","v":0},{"$f":"'Demand & production'!CP794","v":0},{"$f":"'Demand & production'!CQ794","v":0},{"$f":"'Demand & production'!CR794","v":0},{"$f":"'Demand & production'!CS794","v":0},{"$f":"'Demand & production'!CT794","v":0},{"$f":"'Demand & production'!CU794","v":0},{"$f":"'Demand & production'!CV794","v":0}]
[]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!$H$170","v":236881985.68965182},{"$f":"Inputs!$C$3 & \" US$ / well\"","v":"2020 US$ / well"}]
[{"$nulls":4},"Total development capital expenditure",{"$f":"F117 * F120","v":6632695599.3102512},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},null,null,{"$f":"J117 * $F$120","v":0},{"$f":"K117 * $F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,473763971.37930363,473763971.37930363,473763971.37930363,473763971.37930363,236881985.68965182,0,0]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J122:CV122)","v":6632695599.3102512},null,{"$f":"J117 * $F$120","v":0},{"$f":"K117 * $F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,473763971.37930363,473763971.37930363,473763971.37930363,473763971.37930363,236881985.68965182,0,0,0,0,0,0,473763971.37930363,473763971.37930363,473763971.37930363,473763971.37930363,236881985.68965182,0,0,0,0,0,473763971.37930363,473763971.37930363,473763971.37930363,473763971.37930363,0,0,0,0,0,0,0,473763971.37930363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW117 * $F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!$C$182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J124:CV124)","v":734334155.63792086},null,{"$f":"IF(J17 > 0, (J118 * $F$120) * $F$124, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11844099.284482591,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,30794658.139654737,21319378.712068662,{"$f":"IF(AP17 > 0, (AP118 * $F$120) * $F$124, 0)","v":21319378.712068662},28425838.282758217,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,28425838.282758217,21319378.712068662,21319378.712068662,26057018.425861701,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,23688198.568965182,16581738.998275628,16581738.998275628,14212919.141379109,4737639.7137930365,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV17 > 0, (BV118 * $F$120) * $F$124, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"LNG and DSO plant capital expenditure"]
[{"$nulls":4},"Annual capital expenditure",{"$f":"1 * ($F$10 = \"Integrated\")","v":0},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J127:CV127)","v":0},null,{"$f":"(' Blocks 1&4 LNG & DSO plants'!J58 + ' Blocks 1&4 LNG & DSO plants'!J140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!K58 + ' Blocks 1&4 LNG & DSO plants'!K140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!L58 + ' Blocks 1&4 LNG & DSO plants'!L140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!M58 + ' Blocks 1&4 LNG & DSO plants'!M140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!N58 + ' Blocks 1&4 LNG & DSO plants'!N140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!O58 + ' Blocks 1&4 LNG & DSO plants'!O140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!P58 + ' Blocks 1&4 LNG & DSO plants'!P140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!Q58 + ' Blocks 1&4 LNG & DSO plants'!Q140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!R58 + ' Blocks 1&4 LNG & DSO plants'!R140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!S58 + ' Blocks 1&4 LNG & DSO plants'!S140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!T58 + ' Blocks 1&4 LNG & DSO plants'!T140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!U58 + ' Blocks 1&4 LNG & DSO plants'!U140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!V58 + ' Blocks 1&4 LNG & DSO plants'!V140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!W58 + ' Blocks 1&4 LNG & DSO plants'!W140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!X58 + ' Blocks 1&4 LNG & DSO plants'!X140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!Y58 + ' Blocks 1&4 LNG & DSO plants'!Y140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!Z58 + ' Blocks 1&4 LNG & DSO plants'!Z140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AA58 + ' Blocks 1&4 LNG & DSO plants'!AA140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AB58 + ' Blocks 1&4 LNG & DSO plants'!AB140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AC58 + ' Blocks 1&4 LNG & DSO plants'!AC140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AD58 + ' Blocks 1&4 LNG & DSO plants'!AD140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AE58 + ' Blocks 1&4 LNG & DSO plants'!AE140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AF58 + ' Blocks 1&4 LNG & DSO plants'!AF140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AG58 + ' Blocks 1&4 LNG & DSO plants'!AG140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AH58 + ' Blocks 1&4 LNG & DSO plants'!AH140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AI58 + ' Blocks 1&4 LNG & DSO plants'!AI140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AJ58 + ' Blocks 1&4 LNG & DSO plants'!AJ140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AK58 + ' Blocks 1&4 LNG & DSO plants'!AK140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AL58 + ' Blocks 1&4 LNG & DSO plants'!AL140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AM58 + ' Blocks 1&4 LNG & DSO plants'!AM140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AN58 + ' Blocks 1&4 LNG & DSO plants'!AN140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AO58 + ' Blocks 1&4 LNG & DSO plants'!AO140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AP58 + ' Blocks 1&4 LNG & DSO plants'!AP140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AQ58 + ' Blocks 1&4 LNG & DSO plants'!AQ140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AR58 + ' Blocks 1&4 LNG & DSO plants'!AR140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AS58 + ' Blocks 1&4 LNG & DSO plants'!AS140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AT58 + ' Blocks 1&4 LNG & DSO plants'!AT140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AU58 + ' Blocks 1&4 LNG & DSO plants'!AU140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AV58 + ' Blocks 1&4 LNG & DSO plants'!AV140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AW58 + ' Blocks 1&4 LNG & DSO plants'!AW140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AX58 + ' Blocks 1&4 LNG & DSO plants'!AX140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AY58 + ' Blocks 1&4 LNG & DSO plants'!AY140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AZ58 + ' Blocks 1&4 LNG & DSO plants'!AZ140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BA58 + ' Blocks 1&4 LNG & DSO plants'!BA140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BB58 + ' Blocks 1&4 LNG & DSO plants'!BB140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BC58 + ' Blocks 1&4 LNG & DSO plants'!BC140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BD58 + ' Blocks 1&4 LNG & DSO plants'!BD140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BE58 + ' Blocks 1&4 LNG & DSO plants'!BE140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BF58 + ' Blocks 1&4 LNG & DSO plants'!BF140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BG58 + ' Blocks 1&4 LNG & DSO plants'!BG140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BH58 + ' Blocks 1&4 LNG & DSO plants'!BH140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BI58 + ' Blocks 1&4 LNG & DSO plants'!BI140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BJ58 + ' Blocks 1&4 LNG & DSO plants'!BJ140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BK58 + ' Blocks 1&4 LNG & DSO plants'!BK140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BL58 + ' Blocks 1&4 LNG & DSO plants'!BL140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BM58 + ' Blocks 1&4 LNG & DSO plants'!BM140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BN58 + ' Blocks 1&4 LNG & DSO plants'!BN140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BO58 + ' Blocks 1&4 LNG & DSO plants'!BO140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BP58 + ' Blocks 1&4 LNG & DSO plants'!BP140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BQ58 + ' Blocks 1&4 LNG & DSO plants'!BQ140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BR58 + ' Blocks 1&4 LNG & DSO plants'!BR140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BS58 + ' Blocks 1&4 LNG & DSO plants'!BS140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BT58 + ' Blocks 1&4 LNG & DSO plants'!BT140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BU58 + ' Blocks 1&4 LNG & DSO plants'!BU140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BV58 + ' Blocks 1&4 LNG & DSO plants'!BV140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BW58 + ' Blocks 1&4 LNG & DSO plants'!BW140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BX58 + ' Blocks 1&4 LNG & DSO plants'!BX140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BY58 + ' Blocks 1&4 LNG & DSO plants'!BY140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BZ58 + ' Blocks 1&4 LNG & DSO plants'!BZ140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CA58 + ' Blocks 1&4 LNG & DSO plants'!CA140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CB58 + ' Blocks 1&4 LNG & DSO plants'!CB140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CC58 + ' Blocks 1&4 LNG & DSO plants'!CC140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CD58 + ' Blocks 1&4 LNG & DSO plants'!CD140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CE58 + ' Blocks 1&4 LNG & DSO plants'!CE140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CF58 + ' Blocks 1&4 LNG & DSO plants'!CF140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CG58 + ' Blocks 1&4 LNG & DSO plants'!CG140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CH58 + ' Blocks 1&4 LNG & DSO plants'!CH140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CI58 + ' Blocks 1&4 LNG & DSO plants'!CI140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CJ58 + ' Blocks 1&4 LNG & DSO plants'!CJ140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CK58 + ' Blocks 1&4 LNG & DSO plants'!CK140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CL58 + ' Blocks 1&4 LNG & DSO plants'!CL140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CM58 + ' Blocks 1&4 LNG & DSO plants'!CM140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CN58 + ' Blocks 1&4 LNG & DSO plants'!CN140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CO58 + ' Blocks 1&4 LNG & DSO plants'!CO140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CP58 + ' Blocks 1&4 LNG & DSO plants'!CP140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CQ58 + ' Blocks 1&4 LNG & DSO plants'!CQ140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CR58 + ' Blocks 1&4 LNG & DSO plants'!CR140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CS58 + ' Blocks 1&4 LNG & DSO plants'!CS140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CT58 + ' Blocks 1&4 LNG & DSO plants'!CT140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CU58 + ' Blocks 1&4 LNG & DSO plants'!CU140) * $F$127","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CV58 + ' Blocks 1&4 LNG & DSO plants'!CV140) * $F$127","v":0}]
[]
[{"$nulls":4},"Total capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J129:CV129)","v":10230819484.048183},null,{"$f":"J112 + J114 + J122 + J124 + J127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191706532.00480512,802112984.42666698,1035671659.9711344,1323510769.7167687,796089997.12496698,280401284.78234071,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,517283270.47199255,517283270.47199255,526758549.89957863,517283270.47199255,{"$f":"AP112 + AP114 + AP122 + AP124 + AP127","v":280401284.78234071},50625758.663378462,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,517283270.47199255,517283270.47199255,524389730.04268211,517283270.47199255,43519299.092688903,48256938.806481943,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,495083350.09137231,23688198.568965182,16581738.998275628,16581738.998275628,14212919.141379109,4737639.7137930365,0,0,0,0,0,0,0,0,0,{"$f":"BV112 + BV114 + BV122 + BV124 + BV127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tariffs and tolling fees"]
[{"$nulls":4},"LNG plant tolling fee",{"$f":"1 * AND(F59 = \"LNG/DSO plant exit\", F10 = \"Segmented\")","v":0},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J132:CV132)","v":0},null,{"$f":"' Blocks 1&4 LNG & DSO plants'!J32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU32 * $F$132","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV32 * $F$132","v":0}]
[{"$nulls":4},"DSO plant processing tariff",{"$f":"1 * AND(F59 = \"LNG/DSO plant exit\", F10 = \"Segmented\")","v":0},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J133:CV133)","v":0},null,{"$f":"' Blocks 1&4 LNG & DSO plants'!J113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV113 * $F$133","v":0}]
[{"$nulls":4},"Total tariffs and tolling fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J134:CV134)","v":0},null,{"$f":"SUM(J132:J133)","v":0},{"$f":"SUM(K132:K133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW132:BW133)","v":0},0,0,0,0,0,{"$f":"SUM(CC132:CC133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error check: Tariffs and tollings fees are either netted or costed",{"$f":"IF(AND(SUM(H132:H133) <> 0, H65 + H93 <>  0), 1, 0)","v":0}]
[]
[null,null,null,"Operating expenditure"]
[{"$nulls":4},"Unit offshore operating expenditure",{"$f":"Inputs!C185 * Inputs!I10","v":621},{"$f":"Inputs!C3 & \" US$ / mmcf\"","v":"2020 US$ / mmcf"}]
[{"$nulls":4},"Offshore operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J140:CV140)","v":9325778883.2999954},null,{"$f":"$F$139 * J17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,137055794.06416076,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,{"$f":"$F$139 * AP17","v":274111588.12832153},274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,143040681.00122303,0,0,0,0,0,0,0,0,0,{"$f":"$F$139 * BV17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"LNG plant operating expenditure",{"$f":"1 * (F10 = \"Integrated\")","v":0},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J142:CV142)","v":0},null,{"$f":"' Blocks 1&4 LNG & DSO plants'!J62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV62 * $F$142","v":0}]
[]
[{"$nulls":4},"Total operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J144:CV144)","v":9325778883.2999954},null,{"$f":"J140 + J142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,137055794.06416076,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,{"$f":"AP140 + AP142","v":274111588.12832153},274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,143040681.00122303,0,0,0,0,0,0,0,0,0,{"$f":"BV140 + BV142","v":0},0,0,0,0,0,0,{"$f":"CC140 + CC142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Decommissioning"]
[{"$nulls":4},"Total offshore decommissioning provision",{"$f":"Inputs!$C$194 * (H112 + H121)","v":221999203.80620247},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual offshore decommissioning provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J148:CV148)","v":221999203.80620241},null,{"$f":"'Demand & production'!J1277 * J149","v":0},{"$f":"'Demand & production'!K1277 * K149","v":0},{"$f":"'Demand & production'!L1277 * L149","v":0},{"$f":"'Demand & production'!M1277 * M149","v":0},{"$f":"'Demand & production'!N1277 * N149","v":0},{"$f":"'Demand & production'!O1277 * O149","v":0},{"$f":"'Demand & production'!P1277 * P149","v":0},{"$f":"'Demand & production'!Q1277 * Q149","v":0},{"$f":"'Demand & production'!R1277 * R149","v":0},{"$f":"'Demand & production'!S1277 * S149","v":0},{"$f":"'Demand & production'!T1277 * T149","v":0},{"$f":"'Demand & production'!U1277 * U149","v":0},{"$f":"'Demand & production'!V1277 * V149","v":0},{"$f":"'Demand & production'!W1277 * W149","v":0},{"$f":"'Demand & production'!X1277 * X149","v":0},{"$f":"'Demand & production'!Y1277 * Y149","v":0},{"$f":"'Demand & production'!Z1277 * Z149","v":0},{"$f":"'Demand & production'!AA1277 * AA149","v":0},{"$f":"'Demand & production'!AB1277 * AB149","v":0},{"$f":"'Demand & production'!AC1277 * AC149","v":0},{"$f":"'Demand & production'!AD1277 * AD149","v":0},{"$f":"'Demand & production'!AE1277 * AE149","v":0},{"$f":"'Demand & production'!AF1277 * AF149","v":0},{"$f":"'Demand & production'!AG1277 * AG149","v":0},{"$f":"'Demand & production'!AH1277 * AH149","v":0},{"$f":"'Demand & production'!AI1277 * AI149","v":7519831.1054284247},{"$f":"'Demand & production'!AJ1277 * AJ149","v":7519831.1054284265},{"$f":"'Demand & production'!AK1277 * AK149","v":7519831.1054284265},{"$f":"'Demand & production'!AL1277 * AL149","v":7519831.1054284275},{"$f":"'Demand & production'!AM1277 * AM149","v":7519831.1054284275},{"$f":"'Demand & production'!AN1277 * AN149","v":7519831.1054284275},{"$f":"'Demand & production'!AO1277 * AO149","v":7519831.1054284284},{"$f":"'Demand & production'!AP1277 * AP149","v":7519831.1054284293},{"$f":"'Demand & production'!AQ1277 * AQ149","v":7519831.1054284303},{"$f":"'Demand & production'!AR1277 * AR149","v":7519831.1054284312},{"$f":"'Demand & production'!AS1277 * AS149","v":7519831.1054284321},{"$f":"'Demand & production'!AT1277 * AT149","v":7519831.105428433},{"$f":"'Demand & production'!AU1277 * AU149","v":7519831.105428433},{"$f":"'Demand & production'!AV1277 * AV149","v":7519831.105428433},{"$f":"'Demand & production'!AW1277 * AW149","v":7519831.105428433},{"$f":"'Demand & production'!AX1277 * AX149","v":7519831.105428434},{"$f":"'Demand & production'!AY1277 * AY149","v":7519831.105428434},{"$f":"'Demand & production'!AZ1277 * AZ149","v":7519831.105428434},{"$f":"'Demand & production'!BA1277 * BA149","v":7519831.1054284349},{"$f":"'Demand & production'!BB1277 * BB149","v":7519831.1054284358},{"$f":"'Demand & production'!BC1277 * BC149","v":7519831.105428434},{"$f":"'Demand & production'!BD1277 * BD149","v":7519831.1054284349},{"$f":"'Demand & production'!BE1277 * BE149","v":7519831.105428434},{"$f":"'Demand & production'!BF1277 * BF149","v":7519831.105428434},{"$f":"'Demand & production'!BG1277 * BG149","v":7519831.105428433},{"$f":"'Demand & production'!BH1277 * BH149","v":7519831.1054284321},{"$f":"'Demand & production'!BI1277 * BI149","v":7519831.1054284312},{"$f":"'Demand & production'!BJ1277 * BJ149","v":7519831.1054284321},{"$f":"'Demand & production'!BK1277 * BK149","v":7519831.105428434},{"$f":"'Demand & production'!BL1277 * BL149","v":3924101.7487780051},{"$f":"'Demand & production'!BM1277 * BM149","v":0},{"$f":"'Demand & production'!BN1277 * BN149","v":0},{"$f":"'Demand & production'!BO1277 * BO149","v":0},{"$f":"'Demand & production'!BP1277 * BP149","v":0},{"$f":"'Demand & production'!BQ1277 * BQ149","v":0},{"$f":"'Demand & production'!BR1277 * BR149","v":0},{"$f":"'Demand & production'!BS1277 * BS149","v":0},{"$f":"'Demand & production'!BT1277 * BT149","v":0},{"$f":"'Demand & production'!BU1277 * BU149","v":0},{"$f":"'Demand & production'!BV1277 * BV149","v":0},{"$f":"'Demand & production'!BW1277 * BW149","v":0},{"$f":"'Demand & production'!BX1277 * BX149","v":0},{"$f":"'Demand & production'!BY1277 * BY149","v":0},{"$f":"'Demand & production'!BZ1277 * BZ149","v":0},{"$f":"'Demand & production'!CA1277 * CA149","v":0},{"$f":"'Demand & production'!CB1277 * CB149","v":0},{"$f":"'Demand & production'!CC1277 * CC149","v":0},{"$f":"'Demand & production'!CD1277 * CD149","v":0},{"$f":"'Demand & production'!CE1277 * CE149","v":0},{"$f":"'Demand & production'!CF1277 * CF149","v":0},{"$f":"'Demand & production'!CG1277 * CG149","v":0},{"$f":"'Demand & production'!CH1277 * CH149","v":0},{"$f":"'Demand & production'!CI1277 * CI149","v":0},{"$f":"'Demand & production'!CJ1277 * CJ149","v":0},{"$f":"'Demand & production'!CK1277 * CK149","v":0},{"$f":"'Demand & production'!CL1277 * CL149","v":0},{"$f":"'Demand & production'!CM1277 * CM149","v":0},{"$f":"'Demand & production'!CN1277 * CN149","v":0},{"$f":"'Demand & production'!CO1277 * CO149","v":0},{"$f":"'Demand & production'!CP1277 * CP149","v":0},{"$f":"'Demand & production'!CQ1277 * CQ149","v":0},{"$f":"'Demand & production'!CR1277 * CR149","v":0},{"$f":"'Demand & production'!CS1277 * CS149","v":0},{"$f":"'Demand & production'!CT1277 * CT149","v":0},{"$f":"'Demand & production'!CU1277 * CU149","v":0},{"$f":"'Demand & production'!CV1277 * CV149","v":0}]
[{"$nulls":4},"Remaining recommissioning balance",null,null,null,{"$f":"F147","v":221999203.80620247},{"$f":"I149 -I148","v":221999203.80620247},{"$f":"J149 - J148","v":221999203.80620247},221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,221999203.80620247,214479372.70077404,206959541.59534562,199439710.48991719,191919879.38448876,184400048.27906033,176880217.17363191,169360386.06820348,{"$f":"AP149 - AP148","v":161840554.96277505},154320723.85734662,146800892.7519182,139281061.64648977,131761230.54106134,124241399.43563291,116721568.33020449,109201737.22477606,101681906.11934763,94162075.013919204,86642243.908490777,79122412.80306235,71602581.697633907,64082750.592205472,56562919.486777037,49043088.381348602,41523257.275920168,34003426.170491733,26483595.065063301,18963763.95963487,11443932.854206439,3924101.7487780051,0,0,0,0,0,0,0,0,0,0,{"$f":"BV149 - BV148","v":0},0,0,0,0,0,{"$f":"CB149 - CB148","v":0},{"$f":"CC149 - CC148","v":0},{"$f":"CD149 - CD148","v":0},{"$f":"CE149 - CE148","v":0},{"$f":"CF149 - CF148","v":0},{"$f":"CG149 - CG148","v":0},{"$f":"CH149 - CH148","v":0},{"$f":"CI149 - CI148","v":0},{"$f":"CJ149 - CJ148","v":0},{"$f":"CK149 - CK148","v":0},{"$f":"CL149 - CL148","v":0},{"$f":"CM149 - CM148","v":0},{"$f":"CN149 - CN148","v":0},{"$f":"CO149 - CO148","v":0},{"$f":"CP149 - CP148","v":0},{"$f":"CQ149 - CQ148","v":0},{"$f":"CR149 - CR148","v":0},{"$f":"CS149 - CS148","v":0},{"$f":"CT149 - CT148","v":0},{"$f":"CU149 - CU148","v":0}]
[]
[{"$nulls":4},"LNG plant decommissioning provision",{"$f":"1 * (F10 = \"Integrated\")","v":0},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J151:CV151)","v":0},null,{"$f":"' Blocks 1&4 LNG & DSO plants'!J66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV66 * $F$151","v":0}]
[]
[{"$nulls":4},"Total decommissioning provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J153:CV153)","v":221999203.80620241},null,{"$f":"J148 + J151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7519831.1054284247,7519831.1054284265,7519831.1054284265,7519831.1054284275,7519831.1054284275,7519831.1054284275,7519831.1054284284,{"$f":"AP148 + AP151","v":7519831.1054284293},7519831.1054284303,7519831.1054284312,7519831.1054284321,7519831.105428433,7519831.105428433,7519831.105428433,7519831.105428433,7519831.105428434,7519831.105428434,7519831.105428434,7519831.1054284349,7519831.1054284358,7519831.105428434,7519831.1054284349,7519831.105428434,7519831.105428434,7519831.105428433,7519831.1054284321,7519831.1054284312,7519831.1054284321,7519831.105428434,3924101.7487780051,0,0,0,0,0,0,0,0,0,{"$f":"BV148 + BV151","v":0},0,0,0,0,0,0,{"$f":"CC148 + CC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J155:CV155)","v":19778597571.154381},null,{"$f":"J129 + J134 + J144 + J153","v":0},{"$f":"K129 + K134 + K144 + K153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,191706532.00480512,802112984.42666698,1035671659.9711344,1323510769.7167687,933145791.18912768,554512872.91066217,317630887.22101045,317630887.22101045,317630887.22101045,325150718.32643884,325150718.32643884,325150718.32643884,798914689.7057426,798914689.7057426,808389969.13332868,798914689.7057426,562032704.01609063,332257177.89712846,325150718.3264389,325150718.3264389,325150718.3264389,325150718.3264389,798914689.7057426,798914689.7057426,806021149.27643204,798914689.7057426,325150718.3264389,329888358.04023194,325150718.3264389,325150718.3264389,325150718.3264389,325150718.3264389,325150718.3264389,776714769.32512236,305319617.80271518,298213158.23202562,298213158.23202562,295844338.3751291,151702422.46379408,0,0,0,0,0,0,0,0,0,0,{"$f":"BW129 + BW134 + BW144 + BW153","v":0},0,0,0,0,0,{"$f":"CC129 + CC134 + CC144 + CC153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Project pre-tax cash flow summary"]
[{"$nulls":4},"LNG revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J158:CV158)","v":37105843471.556152},null,{"$f":"J71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,545892869.87522292,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,{"$f":"AP71","v":1091785739.7504458},1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,1091785739.7504458,531021189.91621435,0,0,0,0,0,0,0,0,0,{"$f":"BV71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J159:CV159)","v":3102628579.558075},null,{"$f":"J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44965631.587798201,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,{"$f":"AP95","v":89931263.175596401},89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,89931263.175596401,0,0,0,0,0,0,0,0,0,{"$f":"BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"NGL revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J160:CV160)","v":8045508138.04918},null,{"$f":"J99","v":0},{"$f":"K99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118240365.79771498,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,236480731.59542996,123403629.6022713,0,0,0,0,0,0,0,0,0,0,{"$f":"BW99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J161:CV161)","v":48253980189.163383},null,{"$f":"SUM(J158:J160)","v":0},{"$f":"SUM(K158:K160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,709098867.26073611,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,744356082.69408202,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW158:BW160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Exploration capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J163:CV163)","v":1800000000},null,{"$f":"J107","v":450000000},450000000,270000000,270000000,180000000,90000000,90000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},8852687637.3722782,null,{"$f":"J112 + J122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191706532.00480512,802112984.42666698,1035671659.9711344,1323510769.7167687,762045977.45986414,236881985.68965182,0,0,0,0,0,0,473763971.37930363,473763971.37930363,473763971.37930363,473763971.37930363,{"$f":"AP112 + AP122","v":236881985.68965182},0,0,0,0,0,473763971.37930363,473763971.37930363,473763971.37930363,473763971.37930363,0,0,0,0,0,0,0,473763971.37930363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV112 + BV122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1378131846.6759071,null,{"$f":"J114 + J124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34044019.665102839,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,52994578.520274982,43519299.092688903,{"$f":"AP114 + AP124","v":43519299.092688903},50625758.663378462,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,50625758.663378462,43519299.092688903,43519299.092688903,48256938.806481943,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,21319378.712068662,23688198.568965182,16581738.998275628,16581738.998275628,14212919.141379109,4737639.7137930365,0,0,0,0,0,0,0,0,0,{"$f":"BV114 + BV124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG plant capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J127","v":0},{"$f":"K127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV127","v":0},0,0,0,0,0,0,{"$f":"CC127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and tolling fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J134","v":0},{"$f":"K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV134","v":0},0,0,0,0,0,0,{"$f":"CC134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},9325778883.2999954,null,{"$f":"J144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,137055794.06416076,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,{"$f":"AP144","v":274111588.12832153},274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,143040681.00122303,0,0,0,0,0,0,0,0,0,{"$f":"BV144","v":0},0,0,0,0,0,0,{"$f":"CC144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},221999203.80620241,null,{"$f":"J153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7519831.1054284247,7519831.1054284265,7519831.1054284265,7519831.1054284275,7519831.1054284275,7519831.1054284275,7519831.1054284284,{"$f":"AP153","v":7519831.1054284293},7519831.1054284303,7519831.1054284312,7519831.1054284321,7519831.105428433,7519831.105428433,7519831.105428433,7519831.105428433,7519831.105428434,7519831.105428434,7519831.105428434,7519831.1054284349,7519831.1054284358,7519831.105428434,7519831.1054284349,7519831.105428434,7519831.105428434,7519831.105428433,7519831.1054284321,7519831.1054284312,7519831.1054284321,7519831.105428434,3924101.7487780051,0,0,0,0,0,0,0,0,0,{"$f":"BV153","v":0},0,0,0,0,0,0,{"$f":"CC153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},21578597571.154381,null,{"$f":"SUM(J163:J169)","v":450000000},450000000,270000000,270000000,180000000,90000000,90000000,0,0,0,0,0,0,0,0,0,191706532.00480512,802112984.42666698,1035671659.9711344,1323510769.7167687,933145791.18912768,554512872.91066217,317630887.22101045,317630887.22101045,317630887.22101045,325150718.32643884,325150718.32643884,325150718.32643884,798914689.7057426,798914689.7057426,808389969.13332868,798914689.7057426,{"$f":"SUM(AP163:AP169)","v":562032704.01609063},332257177.89712846,325150718.3264389,325150718.3264389,325150718.3264389,325150718.3264389,798914689.7057426,798914689.7057426,806021149.27643204,798914689.7057426,325150718.3264389,329888358.04023194,325150718.3264389,325150718.3264389,325150718.3264389,325150718.3264389,325150718.3264389,776714769.32512236,305319617.80271518,298213158.23202562,298213158.23202562,295844338.3751291,151702422.46379408,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV163:BV169)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC163:CC169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project pre-tax net cash flow NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J172:CV172)","v":26675382618.009029},null,{"$f":"J161 - J170","v":-450000000},{"$f":"K161 - K170","v":-450000000},-270000000,-270000000,-180000000,-90000000,-90000000,0,0,0,0,0,0,0,0,0,-191706532.00480512,-802112984.42666698,-1035671659.9711344,-1323510769.7167687,-224046923.92839158,863684861.61081004,1100566847.3004618,1100566847.3004618,1100566847.3004618,1093047016.1950333,1093047016.1950333,1093047016.1950333,619283044.81572962,619283044.81572962,609807765.38814354,619283044.81572962,{"$f":"AP161 - AP170","v":856165030.50538158},1085940556.6243439,1093047016.1950333,1093047016.1950333,1093047016.1950333,1093047016.1950333,619283044.81572962,619283044.81572962,612176585.24504018,619283044.81572962,1093047016.1950333,1088309376.4812403,1093047016.1950333,1093047016.1950333,1093047016.1950333,1093047016.1950333,1093047016.1950333,641482965.19634986,1112878116.7187572,1119984576.2894466,1119984576.2894466,1122353396.1463432,592653660.23028791,0,0,0,0,0,0,0,0,0,{"$f":"BV161 - BV170","v":0},0,0,0,0,0,0,{"$f":"CC161 - CC170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Project pre-tax net cash flow NPV0 (investment decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J173:CV173)","v":28475382618.009029},null,{"$f":"J172 * Discounting!J$12","v":0},{"$f":"K172 * Discounting!K$12","v":0},{"$f":"L172 * Discounting!L$12","v":0},{"$f":"M172 * Discounting!M$12","v":0},{"$f":"N172 * Discounting!N$12","v":0},{"$f":"O172 * Discounting!O$12","v":0},{"$f":"P172 * Discounting!P$12","v":0},{"$f":"Q172 * Discounting!Q$12","v":0},{"$f":"R172 * Discounting!R$12","v":0},{"$f":"S172 * Discounting!S$12","v":0},{"$f":"T172 * Discounting!T$12","v":0},{"$f":"U172 * Discounting!U$12","v":0},{"$f":"V172 * Discounting!V$12","v":0},{"$f":"W172 * Discounting!W$12","v":0},{"$f":"X172 * Discounting!X$12","v":0},{"$f":"Y172 * Discounting!Y$12","v":0},{"$f":"Z172 * Discounting!Z$12","v":-191706532.00480512},{"$f":"AA172 * Discounting!AA$12","v":-802112984.42666698},{"$f":"AB172 * Discounting!AB$12","v":-1035671659.9711344},{"$f":"AC172 * Discounting!AC$12","v":-1323510769.7167687},{"$f":"AD172 * Discounting!AD$12","v":-224046923.92839158},{"$f":"AE172 * Discounting!AE$12","v":863684861.61081004},{"$f":"AF172 * Discounting!AF$12","v":1100566847.3004618},{"$f":"AG172 * Discounting!AG$12","v":1100566847.3004618},{"$f":"AH172 * Discounting!AH$12","v":1100566847.3004618},{"$f":"AI172 * Discounting!AI$12","v":1093047016.1950333},{"$f":"AJ172 * Discounting!AJ$12","v":1093047016.1950333},{"$f":"AK172 * Discounting!AK$12","v":1093047016.1950333},{"$f":"AL172 * Discounting!AL$12","v":619283044.81572962},{"$f":"AM172 * Discounting!AM$12","v":619283044.81572962},{"$f":"AN172 * Discounting!AN$12","v":609807765.38814354},{"$f":"AO172 * Discounting!AO$12","v":619283044.81572962},{"$f":"AP172 * Discounting!AP$12","v":856165030.50538158},{"$f":"AQ172 * Discounting!AQ$12","v":1085940556.6243439},{"$f":"AR172 * Discounting!AR$12","v":1093047016.1950333},{"$f":"AS172 * Discounting!AS$12","v":1093047016.1950333},{"$f":"AT172 * Discounting!AT$12","v":1093047016.1950333},{"$f":"AU172 * Discounting!AU$12","v":1093047016.1950333},{"$f":"AV172 * Discounting!AV$12","v":619283044.81572962},{"$f":"AW172 * Discounting!AW$12","v":619283044.81572962},{"$f":"AX172 * Discounting!AX$12","v":612176585.24504018},{"$f":"AY172 * Discounting!AY$12","v":619283044.81572962},{"$f":"AZ172 * Discounting!AZ$12","v":1093047016.1950333},{"$f":"BA172 * Discounting!BA$12","v":1088309376.4812403},{"$f":"BB172 * Discounting!BB$12","v":1093047016.1950333},{"$f":"BC172 * Discounting!BC$12","v":1093047016.1950333},{"$f":"BD172 * Discounting!BD$12","v":1093047016.1950333},{"$f":"BE172 * Discounting!BE$12","v":1093047016.1950333},{"$f":"BF172 * Discounting!BF$12","v":1093047016.1950333},{"$f":"BG172 * Discounting!BG$12","v":641482965.19634986},{"$f":"BH172 * Discounting!BH$12","v":1112878116.7187572},{"$f":"BI172 * Discounting!BI$12","v":1119984576.2894466},{"$f":"BJ172 * Discounting!BJ$12","v":1119984576.2894466},{"$f":"BK172 * Discounting!BK$12","v":1122353396.1463432},{"$f":"BL172 * Discounting!BL$12","v":592653660.23028791},{"$f":"BM172 * Discounting!BM$12","v":0},{"$f":"BN172 * Discounting!BN$12","v":0},{"$f":"BO172 * Discounting!BO$12","v":0},{"$f":"BP172 * Discounting!BP$12","v":0},{"$f":"BQ172 * Discounting!BQ$12","v":0},{"$f":"BR172 * Discounting!BR$12","v":0},{"$f":"BS172 * Discounting!BS$12","v":0},{"$f":"BT172 * Discounting!BT$12","v":0},{"$f":"BU172 * Discounting!BU$12","v":0},{"$f":"BV172 * Discounting!BV$12","v":0},{"$f":"BW172 * Discounting!BW$12","v":0},{"$f":"BX172 * Discounting!BX$12","v":0},{"$f":"BY172 * Discounting!BY$12","v":0},{"$f":"BZ172 * Discounting!BZ$12","v":0},{"$f":"CA172 * Discounting!CA$12","v":0},{"$f":"CB172 * Discounting!CB$12","v":0},{"$f":"CC172 * Discounting!CC$12","v":0},{"$f":"CD172 * Discounting!CD$12","v":0},{"$f":"CE172 * Discounting!CE$12","v":0},{"$f":"CF172 * Discounting!CF$12","v":0},{"$f":"CG172 * Discounting!CG$12","v":0},{"$f":"CH172 * Discounting!CH$12","v":0},{"$f":"CI172 * Discounting!CI$12","v":0},{"$f":"CJ172 * Discounting!CJ$12","v":0},{"$f":"CK172 * Discounting!CK$12","v":0},{"$f":"CL172 * Discounting!CL$12","v":0},{"$f":"CM172 * Discounting!CM$12","v":0},{"$f":"CN172 * Discounting!CN$12","v":0},{"$f":"CO172 * Discounting!CO$12","v":0},{"$f":"CP172 * Discounting!CP$12","v":0},{"$f":"CQ172 * Discounting!CQ$12","v":0},{"$f":"CR172 * Discounting!CR$12","v":0},{"$f":"CS172 * Discounting!CS$12","v":0},{"$f":"CT172 * Discounting!CT$12","v":0},{"$f":"CU172 * Discounting!CU$12","v":0},{"$f":"CV172 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Project pre-tax net cash flow NPV\"&Inputs!C344*100","v":"Project pre-tax net cash flow NPV13"}]
[{"$nulls":4},"Investment decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J176:CV176)","v":1477932082.4563577},null,{"$f":"J173 / Discounting!J$19","v":0},{"$f":"K173 / Discounting!K$19","v":0},{"$f":"L173 / Discounting!L$19","v":0},{"$f":"M173 / Discounting!M$19","v":0},{"$f":"N173 / Discounting!N$19","v":0},{"$f":"O173 / Discounting!O$19","v":0},{"$f":"P173 / Discounting!P$19","v":0},{"$f":"Q173 / Discounting!Q$19","v":0},{"$f":"R173 / Discounting!R$19","v":0},{"$f":"S173 / Discounting!S$19","v":0},{"$f":"T173 / Discounting!T$19","v":0},{"$f":"U173 / Discounting!U$19","v":0},{"$f":"V173 / Discounting!V$19","v":0},{"$f":"W173 / Discounting!W$19","v":0},{"$f":"X173 / Discounting!X$19","v":0},{"$f":"Y173 / Discounting!Y$19","v":0},{"$f":"Z173 / Discounting!Z$19","v":-169651798.23434082},{"$f":"AA173 / Discounting!AA$19","v":-628172123.44480157},{"$f":"AB173 / Discounting!AB$19","v":-717772412.00940526},{"$f":"AC173 / Discounting!AC$19","v":-811733941.35264134},{"$f":"AD173 / Discounting!AD$19","v":-121603694.09224714},{"$f":"AE173 / Discounting!AE$19","v":414843840.89519995},{"$f":"AF173 / Discounting!AF$19","v":467807652.59919626},{"$f":"AG173 / Discounting!AG$19","v":413989073.09663385},{"$f":"AH173 / Discounting!AH$19","v":366362011.5899415},{"$f":"AI173 / Discounting!AI$19","v":321998914.92508525},{"$f":"AJ173 / Discounting!AJ$19","v":284954791.96910197},{"$f":"AK173 / Discounting!AK$19","v":252172382.2735416},{"$f":"AL173 / Discounting!AL$19","v":126435614.73534366},{"$f":"AM173 / Discounting!AM$19","v":111889924.54455192},{"$f":"AN173 / Discounting!AN$19","v":97502622.777985051},{"$f":"AO173 / Discounting!AO$19","v":87626223.310010135},{"$f":"AP173 / Discounting!AP$19","v":107207198.21322839},{"$f":"AQ173 / Discounting!AQ$19","v":120335584.09566753},{"$f":"AR173 / Discounting!AR$19","v":107188555.14418977},{"$f":"AS173 / Discounting!AS$19","v":94857128.446185648},{"$f":"AT173 / Discounting!AT$19","v":83944361.456801474},{"$f":"AU173 / Discounting!AU$19","v":74287045.53699246},{"$f":"AV173 / Discounting!AV$19","v":37246458.889196105},{"$f":"AW173 / Discounting!AW$19","v":32961468.04353638},{"$f":"AX173 / Discounting!AX$19","v":28834712.623221617},{"$f":"AY173 / Discounting!AY$19","v":25813664.377426881},{"$f":"AZ173 / Discounting!AZ$19","v":40320032.081246145},{"$f":"BA173 / Discounting!BA$19","v":35526788.732919052},{"$f":"BB173 / Discounting!BB$19","v":31576499.397952978},{"$f":"BC173 / Discounting!BC$19","v":27943804.776949544},{"$f":"BD173 / Discounting!BD$19","v":24729030.776061542},{"$f":"BE173 / Discounting!BE$19","v":21884098.031912871},{"$f":"BF173 / Discounting!BF$19","v":19366458.435321126},{"$f":"BG173 / Discounting!BG$19","v":10058148.64511825},{"$f":"BH173 / Discounting!BH$19","v":15441947.82551555},{"$f":"BI173 / Discounting!BI$19","v":13752703.389753312},{"$f":"BJ173 / Discounting!BJ$19","v":12170533.973233022},{"$f":"BK173 / Discounting!BK$19","v":10793163.914026074},{"$f":"BL173 / Discounting!BL$19","v":5043612.0667472202},{"$f":"BM173 / Discounting!BM$19","v":0},{"$f":"BN173 / Discounting!BN$19","v":0},{"$f":"BO173 / Discounting!BO$19","v":0},{"$f":"BP173 / Discounting!BP$19","v":0},{"$f":"BQ173 / Discounting!BQ$19","v":0},{"$f":"BR173 / Discounting!BR$19","v":0},{"$f":"BS173 / Discounting!BS$19","v":0},{"$f":"BT173 / Discounting!BT$19","v":0},{"$f":"BU173 / Discounting!BU$19","v":0},{"$f":"BV173 / Discounting!BV$19","v":0},{"$f":"BW173 / Discounting!BW$19","v":0},{"$f":"BX173 / Discounting!BX$19","v":0},{"$f":"BY173 / Discounting!BY$19","v":0},{"$f":"BZ173 / Discounting!BZ$19","v":0},{"$f":"CA173 / Discounting!CA$19","v":0},{"$f":"CB173 / Discounting!CB$19","v":0},{"$f":"CC173 / Discounting!CC$19","v":0},{"$f":"CD173 / Discounting!CD$19","v":0},{"$f":"CE173 / Discounting!CE$19","v":0},{"$f":"CF173 / Discounting!CF$19","v":0},{"$f":"CG173 / Discounting!CG$19","v":0},{"$f":"CH173 / Discounting!CH$19","v":0},{"$f":"CI173 / Discounting!CI$19","v":0},{"$f":"CJ173 / Discounting!CJ$19","v":0},{"$f":"CK173 / Discounting!CK$19","v":0},{"$f":"CL173 / Discounting!CL$19","v":0},{"$f":"CM173 / Discounting!CM$19","v":0},{"$f":"CN173 / Discounting!CN$19","v":0},{"$f":"CO173 / Discounting!CO$19","v":0},{"$f":"CP173 / Discounting!CP$19","v":0},{"$f":"CQ173 / Discounting!CQ$19","v":0},{"$f":"CR173 / Discounting!CR$19","v":0},{"$f":"CS173 / Discounting!CS$19","v":0},{"$f":"CT173 / Discounting!CT$19","v":0},{"$f":"CU173 / Discounting!CU$19","v":0},{"$f":"CV173 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J177:CV177)","v":-322067917.54364198},null,{"$f":"J172 / Discounting!J$19","v":-450000000},{"$f":"K172 / Discounting!K$19","v":-450000000},{"$f":"L172 / Discounting!L$19","v":-270000000},{"$f":"M172 / Discounting!M$19","v":-270000000},{"$f":"N172 / Discounting!N$19","v":-180000000},{"$f":"O172 / Discounting!O$19","v":-90000000},{"$f":"P172 / Discounting!P$19","v":-90000000},{"$f":"Q172 / Discounting!Q$19","v":0},{"$f":"R172 / Discounting!R$19","v":0},{"$f":"S172 / Discounting!S$19","v":0},{"$f":"T172 / Discounting!T$19","v":0},{"$f":"U172 / Discounting!U$19","v":0},{"$f":"V172 / Discounting!V$19","v":0},{"$f":"W172 / Discounting!W$19","v":0},{"$f":"X172 / Discounting!X$19","v":0},{"$f":"Y172 / Discounting!Y$19","v":0},{"$f":"Z172 / Discounting!Z$19","v":-169651798.23434082},{"$f":"AA172 / Discounting!AA$19","v":-628172123.44480157},{"$f":"AB172 / Discounting!AB$19","v":-717772412.00940526},{"$f":"AC172 / Discounting!AC$19","v":-811733941.35264134},{"$f":"AD172 / Discounting!AD$19","v":-121603694.09224714},{"$f":"AE172 / Discounting!AE$19","v":414843840.89519995},{"$f":"AF172 / Discounting!AF$19","v":467807652.59919626},{"$f":"AG172 / Discounting!AG$19","v":413989073.09663385},{"$f":"AH172 / Discounting!AH$19","v":366362011.5899415},{"$f":"AI172 / Discounting!AI$19","v":321998914.92508525},{"$f":"AJ172 / Discounting!AJ$19","v":284954791.96910197},{"$f":"AK172 / Discounting!AK$19","v":252172382.2735416},{"$f":"AL172 / Discounting!AL$19","v":126435614.73534366},{"$f":"AM172 / Discounting!AM$19","v":111889924.54455192},{"$f":"AN172 / Discounting!AN$19","v":97502622.777985051},{"$f":"AO172 / Discounting!AO$19","v":87626223.310010135},{"$f":"AP172 / Discounting!AP$19","v":107207198.21322839},{"$f":"AQ172 / Discounting!AQ$19","v":120335584.09566753},{"$f":"AR172 / Discounting!AR$19","v":107188555.14418977},{"$f":"AS172 / Discounting!AS$19","v":94857128.446185648},{"$f":"AT172 / Discounting!AT$19","v":83944361.456801474},{"$f":"AU172 / Discounting!AU$19","v":74287045.53699246},{"$f":"AV172 / Discounting!AV$19","v":37246458.889196105},{"$f":"AW172 / Discounting!AW$19","v":32961468.04353638},{"$f":"AX172 / Discounting!AX$19","v":28834712.623221617},{"$f":"AY172 / Discounting!AY$19","v":25813664.377426881},{"$f":"AZ172 / Discounting!AZ$19","v":40320032.081246145},{"$f":"BA172 / Discounting!BA$19","v":35526788.732919052},{"$f":"BB172 / Discounting!BB$19","v":31576499.397952978},{"$f":"BC172 / Discounting!BC$19","v":27943804.776949544},{"$f":"BD172 / Discounting!BD$19","v":24729030.776061542},{"$f":"BE172 / Discounting!BE$19","v":21884098.031912871},{"$f":"BF172 / Discounting!BF$19","v":19366458.435321126},{"$f":"BG172 / Discounting!BG$19","v":10058148.64511825},{"$f":"BH172 / Discounting!BH$19","v":15441947.82551555},{"$f":"BI172 / Discounting!BI$19","v":13752703.389753312},{"$f":"BJ172 / Discounting!BJ$19","v":12170533.973233022},{"$f":"BK172 / Discounting!BK$19","v":10793163.914026074},{"$f":"BL172 / Discounting!BL$19","v":5043612.0667472202},{"$f":"BM172 / Discounting!BM$19","v":0},{"$f":"BN172 / Discounting!BN$19","v":0},{"$f":"BO172 / Discounting!BO$19","v":0},{"$f":"BP172 / Discounting!BP$19","v":0},{"$f":"BQ172 / Discounting!BQ$19","v":0},{"$f":"BR172 / Discounting!BR$19","v":0},{"$f":"BS172 / Discounting!BS$19","v":0},{"$f":"BT172 / Discounting!BT$19","v":0},{"$f":"BU172 / Discounting!BU$19","v":0},{"$f":"BV172 / Discounting!BV$19","v":0},{"$f":"BW172 / Discounting!BW$19","v":0},{"$f":"BX172 / Discounting!BX$19","v":0},{"$f":"BY172 / Discounting!BY$19","v":0},{"$f":"BZ172 / Discounting!BZ$19","v":0},{"$f":"CA172 / Discounting!CA$19","v":0},{"$f":"CB172 / Discounting!CB$19","v":0},{"$f":"CC172 / Discounting!CC$19","v":0},{"$f":"CD172 / Discounting!CD$19","v":0},{"$f":"CE172 / Discounting!CE$19","v":0},{"$f":"CF172 / Discounting!CF$19","v":0},{"$f":"CG172 / Discounting!CG$19","v":0},{"$f":"CH172 / Discounting!CH$19","v":0},{"$f":"CI172 / Discounting!CI$19","v":0},{"$f":"CJ172 / Discounting!CJ$19","v":0},{"$f":"CK172 / Discounting!CK$19","v":0},{"$f":"CL172 / Discounting!CL$19","v":0},{"$f":"CM172 / Discounting!CM$19","v":0},{"$f":"CN172 / Discounting!CN$19","v":0},{"$f":"CO172 / Discounting!CO$19","v":0},{"$f":"CP172 / Discounting!CP$19","v":0},{"$f":"CQ172 / Discounting!CQ$19","v":0},{"$f":"CR172 / Discounting!CR$19","v":0},{"$f":"CS172 / Discounting!CS$19","v":0},{"$f":"CT172 / Discounting!CT$19","v":0},{"$f":"CU172 / Discounting!CU$19","v":0},{"$f":"CV172 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J178:CV178)","v":-997837677.51445544},null,{"$f":"J172 / Discounting!J$20","v":-450000000},{"$f":"K172 / Discounting!K$20","v":-450000000},{"$f":"L172 / Discounting!L$20","v":-270000000},{"$f":"M172 / Discounting!M$20","v":-270000000},{"$f":"N172 / Discounting!N$20","v":-180000000},{"$f":"O172 / Discounting!O$20","v":-90000000},{"$f":"P172 / Discounting!P$20","v":-90000000},{"$f":"Q172 / Discounting!Q$20","v":0},{"$f":"R172 / Discounting!R$20","v":0},{"$f":"S172 / Discounting!S$20","v":0},{"$f":"T172 / Discounting!T$20","v":0},{"$f":"U172 / Discounting!U$20","v":0},{"$f":"V172 / Discounting!V$20","v":0},{"$f":"W172 / Discounting!W$20","v":0},{"$f":"X172 / Discounting!X$20","v":0},{"$f":"Y172 / Discounting!Y$20","v":0},{"$f":"Z172 / Discounting!Z$20","v":-92080199.151862204},{"$f":"AA172 / Discounting!AA$20","v":-340946661.51753825},{"$f":"AB172 / Discounting!AB$20","v":-389578108.40439463},{"$f":"AC172 / Discounting!AC$20","v":-440576662.05713969},{"$f":"AD172 / Discounting!AD$20","v":-66001613.222804576},{"$f":"AE172 / Discounting!AE$20","v":225160616.53404412},{"$f":"AF172 / Discounting!AF$20","v":253907251.58479199},{"$f":"AG172 / Discounting!AG$20","v":224696682.8184},{"$f":"AH172 / Discounting!AH$20","v":198846621.96318585},{"$f":"AI172 / Discounting!AI$20","v":174768110.45663109},{"$f":"AJ172 / Discounting!AJ$20","v":154662044.65188596},{"$f":"AK172 / Discounting!AK$20","v":136869066.06361589},{"$f":"AL172 / Discounting!AL$20","v":68624186.161806062},{"$f":"AM172 / Discounting!AM$20","v":60729368.284784131},{"$f":"AN172 / Discounting!AN$20","v":52920517.298757546},{"$f":"AO172 / Discounting!AO$20","v":47560003.355614498},{"$f":"AP172 / Discounting!AP$20","v":58187772.040892035},{"$f":"AQ172 / Discounting!AQ$20","v":65313333.922220774},{"$f":"AR172 / Discounting!AR$20","v":58177653.329933807},{"$f":"AS172 / Discounting!AS$20","v":51484648.964543201},{"$f":"AT172 / Discounting!AT$20","v":45561636.251808144},{"$f":"AU172 / Discounting!AU$20","v":40320032.081246145},{"$f":"AV172 / Discounting!AV$20","v":20215885.642906167},{"$f":"AW172 / Discounting!AW$20","v":17890164.285757672},{"$f":"AX172 / Discounting!AX$20","v":15650326.777942255},{"$f":"AY172 / Discounting!AY$20","v":14010622.825403459},{"$f":"AZ172 / Discounting!AZ$20","v":21884098.031912871},{"$f":"BA172 / Discounting!BA$20","v":19282517.578945074},{"$f":"BB172 / Discounting!BB$20","v":17138458.792319581},{"$f":"BC172 / Discounting!BC$20","v":15166777.692318218},{"$f":"BD172 / Discounting!BD$20","v":13421927.161343558},{"$f":"BE172 / Discounting!BE$20","v":11877811.647206688},{"$f":"BF172 / Discounting!BF$20","v":10511337.740890877},{"$f":"BG172 / Discounting!BG$20","v":5459160.1148973219},{"$f":"BH172 / Discounting!BH$20","v":8381270.613483645},{"$f":"BI172 / Discounting!BI$20","v":7464416.4116419079},{"$f":"BJ172 / Discounting!BJ$20","v":6605678.24039107},{"$f":"BK172 / Discounting!BK$20","v":5858096.95520835},{"$f":"BL172 / Discounting!BL$20","v":2737470.5625537676},{"$f":"BM172 / Discounting!BM$20","v":0},{"$f":"BN172 / Discounting!BN$20","v":0},{"$f":"BO172 / Discounting!BO$20","v":0},{"$f":"BP172 / Discounting!BP$20","v":0},{"$f":"BQ172 / Discounting!BQ$20","v":0},{"$f":"BR172 / Discounting!BR$20","v":0},{"$f":"BS172 / Discounting!BS$20","v":0},{"$f":"BT172 / Discounting!BT$20","v":0},{"$f":"BU172 / Discounting!BU$20","v":0},{"$f":"BV172 / Discounting!BV$20","v":0},{"$f":"BW172 / Discounting!BW$20","v":0},{"$f":"BX172 / Discounting!BX$20","v":0},{"$f":"BY172 / Discounting!BY$20","v":0},{"$f":"BZ172 / Discounting!BZ$20","v":0},{"$f":"CA172 / Discounting!CA$20","v":0},{"$f":"CB172 / Discounting!CB$20","v":0},{"$f":"CC172 / Discounting!CC$20","v":0},{"$f":"CD172 / Discounting!CD$20","v":0},{"$f":"CE172 / Discounting!CE$20","v":0},{"$f":"CF172 / Discounting!CF$20","v":0},{"$f":"CG172 / Discounting!CG$20","v":0},{"$f":"CH172 / Discounting!CH$20","v":0},{"$f":"CI172 / Discounting!CI$20","v":0},{"$f":"CJ172 / Discounting!CJ$20","v":0},{"$f":"CK172 / Discounting!CK$20","v":0},{"$f":"CL172 / Discounting!CL$20","v":0},{"$f":"CM172 / Discounting!CM$20","v":0},{"$f":"CN172 / Discounting!CN$20","v":0},{"$f":"CO172 / Discounting!CO$20","v":0},{"$f":"CP172 / Discounting!CP$20","v":0},{"$f":"CQ172 / Discounting!CQ$20","v":0},{"$f":"CR172 / Discounting!CR$20","v":0},{"$f":"CS172 / Discounting!CS$20","v":0},{"$f":"CT172 / Discounting!CT$20","v":0},{"$f":"CU172 / Discounting!CU$20","v":0},{"$f":"CV172 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Project pre-tax IRR"]
[{"$nulls":4},"Investment decision",null,"%",{"$f":"IFERROR(IRR(J181:CV181),\"Null\")","v":0.19255818844488903},null,{"$f":"J173","v":0},{"$f":"K173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-191706532.00480512,-802112984.42666698,-1035671659.9711344,-1323510769.7167687,-224046923.92839158,863684861.61081004,1100566847.3004618,1100566847.3004618,1100566847.3004618,1093047016.1950333,1093047016.1950333,1093047016.1950333,619283044.81572962,619283044.81572962,609807765.38814354,619283044.81572962,{"$f":"AP173","v":856165030.50538158},1085940556.6243439,1093047016.1950333,1093047016.1950333,1093047016.1950333,1093047016.1950333,619283044.81572962,619283044.81572962,612176585.24504018,619283044.81572962,1093047016.1950333,1088309376.4812403,1093047016.1950333,1093047016.1950333,1093047016.1950333,1093047016.1950333,1093047016.1950333,641482965.19634986,1112878116.7187572,1119984576.2894466,1119984576.2894466,1122353396.1463432,592653660.23028791,0,0,0,0,0,0,0,0,0,{"$f":"BV173","v":0},0,0,0,0,0,0,{"$f":"CC173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J182:CV182),\"Null\")","v":7.8048328104077802E-2},null,{"$f":"J172","v":-450000000},{"$f":"K172","v":-450000000},-270000000,-270000000,-180000000,-90000000,-90000000,0,0,0,0,0,0,0,0,0,-191706532.00480512,-802112984.42666698,-1035671659.9711344,-1323510769.7167687,-224046923.92839158,863684861.61081004,1100566847.3004618,1100566847.3004618,1100566847.3004618,1093047016.1950333,1093047016.1950333,1093047016.1950333,619283044.81572962,619283044.81572962,609807765.38814354,619283044.81572962,{"$f":"AP172","v":856165030.50538158},1085940556.6243439,1093047016.1950333,1093047016.1950333,1093047016.1950333,1093047016.1950333,619283044.81572962,619283044.81572962,612176585.24504018,619283044.81572962,1093047016.1950333,1088309376.4812403,1093047016.1950333,1093047016.1950333,1093047016.1950333,1093047016.1950333,1093047016.1950333,641482965.19634986,1112878116.7187572,1119984576.2894466,1119984576.2894466,1122353396.1463432,592653660.23028791,0,0,0,0,0,0,0,0,0,{"$f":"BV172","v":0},0,0,0,0,0,0,{"$f":"CC172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Inflation"]
[]
[{"$nulls":4},"Global inflation index",{"$f":"Inputs!C468","v":0.02},{"$f":"CONCATENATE(Inputs!C3,\" = 1.00\")","v":"2020 = 1.00"},null,{"$f":"1 * (1 + F186)^(J3 - 1)","v":0.80426303909328967},{"$f":"I186 * (1 + $F$186)","v":0.82034829987515545},0.83675526587265858,0.85349037119011173,0.87056017861391399,0.88797138218619232,0.90573080982991616,0.92384542602651454,0.94232233454704484,0.96116878123798577,0.9803921568627455,1.0000000000000004,1.0200000000000005,1.0404000000000004,1.0612080000000004,1.0824321600000004,1.1040808032000005,1.1261624192640005,1.1486856676492805,1.1716593810022662,1.1950925686223115,1.2189944199947578,1.2433743083946529,1.2682417945625459,1.293606630453797,1.319478763062873,1.3458683383241306,1.3727857050906132,1.4002414191924255,1.4282462475762741,1.4568111725277995,1.4859473959783556,1.5156663438979228,{"$f":"AO186 * (1 + $F$186)","v":1.5459796707758813},1.576899264191399,1.608437249475227,1.6406059944647315,1.6734181143540261,1.7068864766411067,1.7410242061739289,1.7758446902974077,1.8113615841033559,1.847588815785423,1.8845405921011316,1.9222314039431543,1.9606760320220173,1.9998895526624578,2.0398873437157072,2.0806850905900216,2.1222987924018222,2.1647447682498586,2.2080396636148558,2.2522004568871528,2.2972444660248961,2.3431893553453942,2.3900531424523019,2.4378542053013481,2.4866112894073753,2.5363435151955227,2.587070385499433,2.6388117932094217,2.6915880290736101,2.7454197896550823,2.8003281854481838,2.8563347491571474,{"$f":"BU186 * (1 + $F$186)","v":2.9134614441402902},2.9717306730230959,3.0311652864835579,3.0917885922132289,3.1536243640574937,3.2166968513386438,3.2810307883654168,{"$f":"CB186 * (1 + $F$186)","v":3.3466514041327251},{"$f":"CC186 * (1 + $F$186)","v":3.4135844322153797},{"$f":"CD186 * (1 + $F$186)","v":3.4818561208596872},{"$f":"CE186 * (1 + $F$186)","v":3.5514932432768811},{"$f":"CF186 * (1 + $F$186)","v":3.6225231081424187},{"$f":"CG186 * (1 + $F$186)","v":3.6949735703052671},{"$f":"CH186 * (1 + $F$186)","v":3.7688730417113723},{"$f":"CI186 * (1 + $F$186)","v":3.8442505025456},{"$f":"CJ186 * (1 + $F$186)","v":3.9211355125965119},{"$f":"CK186 * (1 + $F$186)","v":3.9995582228484423},{"$f":"CL186 * (1 + $F$186)","v":4.0795493873054109},{"$f":"CM186 * (1 + $F$186)","v":4.1611403750515192},{"$f":"CN186 * (1 + $F$186)","v":4.2443631825525499},{"$f":"CO186 * (1 + $F$186)","v":4.3292504462036012},{"$f":"CP186 * (1 + $F$186)","v":4.4158354551276737},{"$f":"CQ186 * (1 + $F$186)","v":4.5041521642302271},{"$f":"CR186 * (1 + $F$186)","v":4.5942352075148314},{"$f":"CS186 * (1 + $F$186)","v":4.686119911665128},{"$f":"CT186 * (1 + $F$186)","v":4.7798423098984308},{"$f":"CU186 * (1 + $F$186)","v":4.8754391560963999}]
[]
["Project pre-tax cash flow (nominal)"]
[]
[{"$nulls":4},"LNG revenues",null,"US$",{"$f":"SUM(J190:CV190)","v":64530989180.851151},null,{"$f":"J158 * J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,665440362.29282117,1357498339.0773551,1384648305.8589022,1412341271.9760804,1440588097.4156022,1469399859.3639143,1498787856.5511925,1528763613.6822164,1559338885.9558609,1590525663.674978,1622336176.9484775,1654782900.4874473,{"$f":"AP158 * AP186","v":1687878558.4971962},1721636129.6671402,1756068852.2604833,1791190229.3056927,1827014033.8918066,1863554314.5696428,1900825400.8610358,1938841908.8782566,1977618747.0558219,2017171121.9969382,2057514544.4368773,2098664835.3256147,2140638132.0321271,2183450894.6727695,2227119912.5662255,2271662310.8175502,2317095557.0339012,2363437468.1745791,2410706217.5380712,2458920341.8888321,2508098748.7266092,2558260723.7011414,1269168863.6680088,0,0,0,0,0,0,0,0,0,{"$f":"BV158 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC158 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO revenues",null,"US$",{"$f":"SUM(J191:CV191)","v":5425867152.3308201},null,{"$f":"J159 * J186","v":0},{"$f":"K159 * K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54812853.997066028,111818222.15401469,114054586.59709498,116335678.32903689,118662391.89561765,121035639.73353,123456352.5282006,125925479.57876462,128443989.17033991,131012868.95374671,133633126.33282165,136305788.85947809,{"$f":"AP159 * AP186","v":139031904.63666767},141812542.72940102,144648793.58398905,147541769.45566884,150492604.8447822,153502456.94167784,156572506.08051142,159703956.20212165,162898035.3261641,166155996.03268737,169479115.95334113,172868698.27240795,176326072.23785612,179852593.68261325,183449645.55626553,187118638.46739087,190861011.23673871,194678231.46147346,198571796.09070295,202543232.01251701,206594096.65276736,210725978.58582273,214940498.15753916,0,0,0,0,0,0,0,0,0,{"$f":"BV159 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC159 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"NGL revenues",null,"US$",{"$f":"SUM(J192:CV192)","v":13997448057.993832},null,{"$f":"J160 * J186","v":0},{"$f":"K160 * K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144134346.12555358,294034066.09612924,299914747.41805184,305913042.36641294,312031303.21374118,318271929.27801603,324637367.86357635,331130115.2208479,337752717.52526486,344507771.87577015,351397927.31328559,358425885.85955131,365594403.57674235,372906291.64827722,380364417.48124278,387971705.83086765,395731139.94748497,403645762.74643469,411718678.0013634,419953051.5613907,428352112.59261853,436919154.84447092,445657537.94136035,454570688.70018756,463662102.47419131,472935344.52367514,482394051.41414875,492041932.44243175,501882771.09128046,511920426.51310605,522158835.04336816,532602011.74423552,543254051.97912025,554119133.01870275,294941232.72092843,0,0,0,0,0,0,0,0,0,0,{"$f":"BW160 * BW186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total revenues",null,"US$",{"$f":"SUM(J193:CV193)","v":83954304391.175812},null,{"$f":"SUM(J190:J192)","v":0},{"$f":"SUM(K190:K192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,864387562.4154408,1763350627.3274989,1798617639.8740492,1834589992.6715302,1871281792.524961,1908707428.3754604,1946881576.9429696,1985819208.4818289,2025535592.6514654,2066046304.5044949,2107367230.5945847,2149514575.2064767,2192504866.7106061,2236354964.0448184,2281082063.3257151,2326703704.5922294,2373237778.6840734,2420702534.2577553,2469116584.9429107,2518498916.6417689,2568868894.9746046,2620246272.8740964,2672651198.3315787,2726104222.2982101,2780626306.7441745,2836238832.8790579,2892963609.5366397,2950822881.7273731,3009839339.3619204,3070036126.1491585,3131436848.6721425,3194065585.6455846,3257946897.3584967,3323105835.3056669,1779050594.5464764,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW190:BW192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Exploration capital expenditure",null,"US$",{"$f":"SUM(J195:CV195)","v":1535686963.0541966},null,{"$f":"J163 * J186","v":369156734.94381994},376539869.64269638,230442400.22133017,235051248.22575676,159834848.79351461,81515772.88469246,83146088.342386305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP163 * AP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV163 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC163 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development capital expenditure",null,"US$",12736233619.150028,null,{"$f":"J164 * J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215892691.87124288,921375689.04630291,1213454416.0433688,1581717885.3801057,928929794.30302536,294532975.12802291,0,0,0,0,0,0,676651614.35932374,690184646.64651012,703988339.57944036,718068106.37102926,{"$f":"AP164 * AP186","v":366214734.24922496},0,0,0,0,0,824834542.18446004,841331233.02814937,858157857.68871236,875321014.84248662,0,0,0,0,0,0,0,1025578078.4286233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV164 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC164 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,"US$",2312154421.6037931,null,{"$f":"J165 * J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41499470.005952165,54110778.411192112,55192993.979415953,56296853.859004274,57422790.936184369,58571246.754908055,59742671.690006219,60937525.123806342,62156275.626282476,63399401.138808124,78747155.953173101,65960736.944815978,{"$f":"AP165 * AP186","v":67279951.683712304},79831721.585412845,69998061.731734276,71398022.966368973,72825983.425696343,74282503.094210267,75768153.156094477,77283516.219216377,91701554.408931404,80405770.274472728,82013885.679962188,92761003.231982663,85327246.661432654,87033791.59466131,88774467.426554561,90549956.775085658,92360955.91058737,46151013.529288046,52304481.999859788,37345400.147899888,38092308.150857888,33303560.840464327,11323210.685757872,0,0,0,0,0,0,0,0,0,{"$f":"BV165 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC165 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG plant capital expenditure",null,"US$",0,null,{"$f":"J166 * J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP166 * AP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV166 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC166 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and tolling fees",null,"US$",0,null,{"$f":"J167 * J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP167 * AP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV167 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC167 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,"US$",16224842891.151337,null,{"$f":"J168 * J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167070248.1921626,340823306.31201172,347639772.43825197,354592567.88701701,361684419.24475741,368918107.62965256,376296469.78224564,383822399.17789054,391498847.16144836,399328824.10467732,407315400.58677089,415461708.59850633,{"$f":"AP168 * AP186","v":423770942.77047646},432246361.62588602,440891288.8584038,449709114.63557184,458703296.92828327,467877362.86684895,477234910.12418598,486779608.32666969,496515200.4932031,506445504.5030672,516574414.59312856,526905902.88499117,537444020.94269097,548192901.36154485,559156759.38877583,570339894.57655132,581746692.46808243,593381626.31744409,605249258.84379292,617354244.02066875,629701328.90108228,642295355.47910392,341874829.12549037,0,0,0,0,0,0,0,0,0,{"$f":"BV168 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC168 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",401983480.2109046,null,{"$f":"J169 * J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10120702.594341064,10323116.646227887,10529578.979152447,10740170.558735497,10954973.969910206,11174073.44930841,11397554.918294581,{"$f":"AP169 * AP186","v":11625506.016660474},11858016.136993686,12095176.459733563,12337079.988928234,12583821.588706801,12835498.020480936,13092207.980890555,13354052.140508369,13621133.183318539,13893555.846984908,14171426.963924607,14454855.503203101,14743952.613267167,15038831.665532507,15339608.29884316,15646400.464820024,15959328.474116424,16278515.043598751,16604085.344470724,16936167.051360134,17274890.392387342,17620388.200235095,9378811.7159694452,0,0,0,0,0,0,0,0,0,{"$f":"BV169 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC169 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,"US$",33210901375.170254,null,{"$f":"SUM(J195:J201)","v":369156734.94381994},376539869.64269638,230442400.22133017,235051248.22575676,159834848.79351461,81515772.88469246,83146088.342386305,0,0,0,0,0,0,0,0,0,215892691.87124288,921375689.04630291,1213454416.0433688,1581717885.3801057,1137499512.5011401,689467059.85122681,402832766.41766793,410889421.74602127,419107210.18094176,437610056.97890162,446362258.11847973,455289503.28084934,1141046907.7057903,1163867845.8599057,1201224969.5686927,1210888106.8326461,{"$f":"SUM(AP195:AP201)","v":868891134.72007418},523936099.34829259,522984527.04987162,533444217.59086907,544113101.94268644,554995363.9815402,1390929813.445631,1418748409.7145438,1459995745.7741654,1476065845.4670115,612759727.23701537,634121761.62017703,637515220.21739078,650265524.62173867,663270835.11417353,676536251.81645703,690066976.85278618,1681389233.318954,674157826.18812346,671635811.21992874,685068527.44432759,693219304.5198034,362576851.52721769,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV195:BV201)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC195:CC201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Financing (Nominal)"]
[]
[{"$nulls":4},"Debt Financing Amount",{"$f":"Inputs!C340","v":0.7},"US$",{"$f":"SUM(J206:CV206)","v":8915363533.4050198},null,{"$f":"(J196 + J198) * $F$206","v":0},{"$f":"(K196 + K198) * $F$206","v":0},0,0,0,0,0,0,{"$f":"(R196 + R198) * $F$206","v":0},0,0,0,0,0,0,0,151124884.30987,644962982.332412,849418091.23035812,1107202519.7660739,650250856.01211774,206173082.58961603,0,0,0,0,0,0,473656130.05152661,483129252.65255708,492791837.70560819,502647674.45972043,{"$f":"(AP196 + AP198) * $F$206","v":256350313.97445744},0,0,0,0,0,577384179.52912199,588931863.11970448,600710500.38209856,612724710.38974059,0,0,0,0,0,0,0,717904654.90003633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV196 + BV198) * $F$206","v":0},0,0,0,0,0,0,{"$f":"(CC196 + CC198) * $F$206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Rate",{"$f":"(1 + Inputs!C341) * (1 + Inputs!C468) - 1","v":5.0599999999999978E-2}]
[{"$nulls":4},"Repayment Period",{"$f":"Inputs!C342","v":15},null,null,null,{"$f":"((J17>0)*1+I208)*(J17>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"((AP17>0)*1+AO208)*(AP17>0)","v":13},14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,0,0,0,0,0,0,0,0,0,{"$f":"((BV17>0)*1+BU208)*(BV17>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Interest",null,"US$",{"$f":"SUM(J210:CV210)","v":4020839028.2445412},null,{"$f":"IFERROR(-IPMT($F207,J208,$F208,$H206),0)","v":0},0,0,0,0,0,0,0,{"$f":"IFERROR(-IPMT($F207,R208,$F208,$H206),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,451117394.79029381,430305811.65871817,408441162.42068481,385470161.93120688,361336828.81696153,335982349.04713523,309344932.60095572,281359662.88259965,251958338.51649463,221069307.13746473,188617290.77065602,154523202.37568671,{"$f":"IFERROR(-IPMT($F207,AP208,$F208,$H206),0)","v":118703953.10793196},81072249.827228799,41536382.360522076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-IPMT($F207,BV208,$F208,$H206),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(-IPMT($F207,CC208,$F208,$H206),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayment of Principal",null,"US$",{"$f":"SUM(J211:CV211)","v":8915363533.4050198},null,{"$f":"J212-J210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,411296109.31967688,432107692.45125252,453972341.68928587,476943342.17876381,501076675.29300916,526431155.06283545,553068571.50901496,581053841.22737098,610455165.59347606,641344196.97250593,673796213.3393147,707890301.73428392,{"$f":"AP212-AP210","v":743709551.00203872},781341254.2827419,820877121.74944866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV212-BV210","v":0},0,0,0,0,0,0,{"$f":"CC212-CC210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Payment to Lender (Principal and Interest)",null,"US$",{"$f":"SUM(J212:CV212)","v":12936202561.649559},null,{"$f":"(PMT($F207,$F208,$H206) * AND(J208>0,J208<=$F208) *-1)","v":0},{"$f":"(PMT($F207,$F208,$H206) * AND(K208>0,K208<=$F208) *-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,{"$f":"(PMT($F207,$F208,$H206) * AND(AP208>0,AP208<=$F208) *-1)","v":862413504.10997069},862413504.10997069,862413504.10997069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PMT($F207,$F208,$H206) * AND(BV208>0,BV208<=$F208) *-1)","v":0},0,0,0,0,0,0,{"$f":"(PMT($F207,$F208,$H206) * AND(CC208>0,CC208<=$F208) *-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Fees and Bonuses (Nominal)"]
[]
[null,null,"Signature Bonus"]
[{"$nulls":4},"Exploration Start",{"$f":"Inputs!C48","v":2010}]
[{"$nulls":4},"Signature Bonus Amount",{"$f":"Inputs!C208","v":0}]
[{"$nulls":4},"Signature Bonus",null,"US$",{"$f":"SUM(J219:CV219)","v":0},null,{"$f":"IF(J$4 = $F$217, $F$218, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$4 = $F$217, $F$218, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$4 = $F$217, $F$218, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Surface Rent"]
[{"$nulls":4},"First Year of Development",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"Final Year of Production",{"$f":"'Demand & production'!F317","v":2064}]
[{"$nulls":4},"Development License Flag",{"$nulls":4},{"$f":"AND(J$4 >= $F$222, J4 <= $F$223) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(AP$4 >= $F$222, AP4 <= $F$223) * 1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"AND(BV$4 >= $F$222, BV4 <= $F$223) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Acreage",{"$f":"Inputs!C15","v":11975},"km sq"]
[{"$nulls":4},"Surface Rent Amount",{"$f":"Inputs!C209","v":200},"US$"]
[{"$nulls":4},"Surface Rent",null,"US$",{"$f":"SUM(J227:CV227)","v":95800000},null,{"$f":"IF(J224 = 0, 0, $F$225 * $F$226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,{"$f":"IF(AP224 = 0, 0, $F$225 * $F$226)","v":2395000},2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV224 = 0, 0, $F$225 * $F$226)","v":0},0,0,0,0,0,0,{"$f":"IF(CC224 = 0, 0, $F$225 * $F$226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Training Fees"]
[{"$nulls":4},"License Active Flag",null,"Flag",null,null,{"$f":"AND(J4>=Inputs!$C$48,J4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(K4>=Inputs!$C$48,K4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(L4>=Inputs!$C$48,L4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(M4>=Inputs!$C$48,M4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(N4>=Inputs!$C$48,N4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(O4>=Inputs!$C$48,O4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(P4>=Inputs!$C$48,P4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(Q4>=Inputs!$C$48,Q4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(R4>=Inputs!$C$48,R4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(S4>=Inputs!$C$48,S4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(T4>=Inputs!$C$48,T4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(U4>=Inputs!$C$48,U4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(V4>=Inputs!$C$48,V4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(W4>=Inputs!$C$48,W4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(X4>=Inputs!$C$48,X4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(Y4>=Inputs!$C$48,Y4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(Z4>=Inputs!$C$48,Z4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AA4>=Inputs!$C$48,AA4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AB4>=Inputs!$C$48,AB4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AC4>=Inputs!$C$48,AC4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AD4>=Inputs!$C$48,AD4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AE4>=Inputs!$C$48,AE4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AF4>=Inputs!$C$48,AF4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AG4>=Inputs!$C$48,AG4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AH4>=Inputs!$C$48,AH4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AI4>=Inputs!$C$48,AI4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AJ4>=Inputs!$C$48,AJ4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AK4>=Inputs!$C$48,AK4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AL4>=Inputs!$C$48,AL4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AM4>=Inputs!$C$48,AM4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AN4>=Inputs!$C$48,AN4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AO4>=Inputs!$C$48,AO4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AP4>=Inputs!$C$48,AP4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AQ4>=Inputs!$C$48,AQ4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AR4>=Inputs!$C$48,AR4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AS4>=Inputs!$C$48,AS4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AT4>=Inputs!$C$48,AT4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AU4>=Inputs!$C$48,AU4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AV4>=Inputs!$C$48,AV4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AW4>=Inputs!$C$48,AW4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AX4>=Inputs!$C$48,AX4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AY4>=Inputs!$C$48,AY4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AZ4>=Inputs!$C$48,AZ4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BA4>=Inputs!$C$48,BA4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BB4>=Inputs!$C$48,BB4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BC4>=Inputs!$C$48,BC4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BD4>=Inputs!$C$48,BD4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BE4>=Inputs!$C$48,BE4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BF4>=Inputs!$C$48,BF4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BG4>=Inputs!$C$48,BG4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BH4>=Inputs!$C$48,BH4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BI4>=Inputs!$C$48,BI4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BJ4>=Inputs!$C$48,BJ4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BK4>=Inputs!$C$48,BK4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BL4>=Inputs!$C$48,BL4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BM4>=Inputs!$C$48,BM4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BN4>=Inputs!$C$48,BN4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BO4>=Inputs!$C$48,BO4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BP4>=Inputs!$C$48,BP4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BQ4>=Inputs!$C$48,BQ4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BR4>=Inputs!$C$48,BR4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BS4>=Inputs!$C$48,BS4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BT4>=Inputs!$C$48,BT4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BU4>=Inputs!$C$48,BU4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BV4>=Inputs!$C$48,BV4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BW4>=Inputs!$C$48,BW4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BX4>=Inputs!$C$48,BX4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BY4>=Inputs!$C$48,BY4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BZ4>=Inputs!$C$48,BZ4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CA4>=Inputs!$C$48,CA4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CB4>=Inputs!$C$48,CB4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CC4>=Inputs!$C$48,CC4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CD4>=Inputs!$C$48,CD4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CE4>=Inputs!$C$48,CE4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CF4>=Inputs!$C$48,CF4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CG4>=Inputs!$C$48,CG4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CH4>=Inputs!$C$48,CH4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CI4>=Inputs!$C$48,CI4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CJ4>=Inputs!$C$48,CJ4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CK4>=Inputs!$C$48,CK4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CL4>=Inputs!$C$48,CL4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CM4>=Inputs!$C$48,CM4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CN4>=Inputs!$C$48,CN4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CO4>=Inputs!$C$48,CO4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CP4>=Inputs!$C$48,CP4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CQ4>=Inputs!$C$48,CQ4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CR4>=Inputs!$C$48,CR4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CS4>=Inputs!$C$48,CS4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CT4>=Inputs!$C$48,CT4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CU4>=Inputs!$C$48,CU4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CV4>=Inputs!$C$48,CV4<='Demand & production'!$F$317) * 1","v":0}]
[{"$nulls":4},"Training Fee Amount",{"$f":"Inputs!C210","v":150000},"US$"]
[{"$nulls":4},"Training Fees",null,"US$",{"$f":"SUM(J232:CV232)","v":8250000},null,{"$f":"J230 * $F$231","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"AP230 * $F$231","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,{"$f":"BV230 * $F$231","v":0},0,0,0,0,0,0,{"$f":"CC230 * $F$231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Production Bonus"]
[{"$nulls":4},"Production Start",{"$f":"Inputs!C50","v":2030}]
[{"$nulls":4},"Production Bonus Amount",{"$f":"Inputs!C211","v":0}]
[{"$nulls":4},"Production Bonus",null,"US$",{"$f":"SUM(J237:CV237)","v":0},null,{"$f":"IF(J$4 = $F$235, $F$236, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$4 = $F$235, $F$236, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$4 = $F$235, $F$236, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Fees and Bonuses",null,"US$",{"$f":"SUM(J239:CV239)","v":104050000},null,{"$f":"J219 + J227 + J232 + J237","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,{"$f":"AP219 + AP227 + AP232 + AP237","v":2545000},2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,0,0,0,0,0,0,0,0,0,{"$f":"BV219 + BV227 + BV232 + BV237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Royalty & Service Levy (Nominal)"]
[]
[{"$nulls":4},"Who pays Royalty (0 = Contractor, 1 = Government)",{"$f":"Inputs!C215","v":1}]
[{"$nulls":4},"Positive Royalty Flag",{"$f":"IF(OR(F243 = 0, Inputs!C216 = 2), 1, 0)","v":1}]
[]
[{"$nulls":4},"Royalty Payment Arrangement",{"$f":"IF(F243=0,\"Contractor Pay Royalties\",IF(F244=1,\"Government Pays Royalties from its Profit Share\",\"Government covers royalties by setting at 0%\"))","v":"Government Pays Royalties from its Profit Share"}]
[]
[{"$nulls":4},"Revenues",null,"US$",{"$f":"SUM(J248:CV248)","v":83954304391.175812},null,{"$f":"J193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,864387562.4154408,1763350627.3274989,1798617639.8740492,1834589992.6715302,1871281792.524961,1908707428.3754604,1946881576.9429696,1985819208.4818289,2025535592.6514654,2066046304.5044949,2107367230.5945847,2149514575.2064767,{"$f":"AP193","v":2192504866.7106061},2236354964.0448184,2281082063.3257151,2326703704.5922294,2373237778.6840734,2420702534.2577553,2469116584.9429107,2518498916.6417689,2568868894.9746046,2620246272.8740964,2672651198.3315787,2726104222.2982101,2780626306.7441745,2836238832.8790579,2892963609.5366397,2950822881.7273731,3009839339.3619204,3070036126.1491585,3131436848.6721425,3194065585.6455846,3257946897.3584967,3323105835.3056669,1779050594.5464764,0,0,0,0,0,0,0,0,0,{"$f":"BV193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Royalty",{"$f":"Inputs!C214 * F244","v":0.05},"US$",{"$f":"SUM(J250:CV250)","v":4197715219.5587907},null,{"$f":"MAX($F$250 * J248, 0)","v":0},{"$f":"MAX($F$250 * K248, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43219378.120772041,88167531.366374955,89930881.993702471,91729499.633576512,93564089.626248062,95435371.418773025,97344078.847148478,99290960.424091458,101276779.63257328,103302315.22522475,105368361.52972925,107475728.76032384,{"$f":"MAX($F$250 * AP248, 0)","v":109625243.33553031},111817748.20224093,114054103.16628575,116335185.22961147,118661888.93420368,121035126.71288776,123455829.24714553,125924945.83208846,128443444.74873024,131012313.64370483,133632559.91657895,136305211.11491051,139031315.33720872,141811941.64395291,144648180.476832,147541144.08636865,150491966.96809602,153501806.30745792,156571842.43360713,159703279.28227922,162897344.86792484,166155291.76528335,88952529.72732383,0,0,0,0,0,0,0,0,0,{"$f":"MAX($F$250 * BV248, 0)","v":0},0,0,0,0,0,0,{"$f":"MAX($F$250 * CC248, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",{"$f":"Inputs!C212","v":3.0000000000000001E-3},"US$",{"$f":"SUM(J251:CV251)","v":251862913.17352745},null,{"$f":" MAX(J248 * $F$251, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2593162.6872463226,5290051.8819824969,5395852.9196221475,5503769.9780145911,5613845.3775748834,5726122.2851263816,5840644.7308289092,5957457.625445487,6076606.7779543968,6198138.9135134844,6322101.6917837542,6448543.7256194307,{"$f":" MAX(AP248 * $F$251, 0)","v":6577514.6001318181},6709064.892134455,6843246.1899771458,6980111.1137766885,7119713.3360522203,7262107.6027732659,7407349.7548287325,7555496.749925307,7706606.6849238137,7860738.8186222892,8017953.5949947359,8178312.6668946305,8341878.9202325232,8508716.4986371733,8678890.8286099192,8852468.6451821197,9029518.018085761,9210108.3784474749,9394310.5460164286,9582196.7569367532,9773840.692075491,9969317.5059170015,5337151.7836394291,0,0,0,0,0,0,0,0,0,{"$f":" MAX(BV248 * $F$251, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Government Profit Share (Nominal)"]
[]
[{"$nulls":4},"Profit Gas Arrangement Option ",{"$f":"IF(F243=0,1,IF(F244=0,1,2))","v":2}]
[{"$nulls":4},"Surface Rents recoverable? (1 = Yes, 0 = No)",{"$f":"Inputs!C219","v":1}]
[{"$nulls":4},"Debt Financing Costs recoverable? (1 = Yes, 0 = No)",{"$f":"Inputs!C220","v":0}]
[]
[{"$nulls":4},"Government Profit Share Arrangement:",{"$f":"\"Cost Gas is derived from Revenue Net of Royalties, \"&\"Profit Gas is \"&IF(F255=1,\"also\",\"\")&\"derived from \"&IF(F255=1,\"Revenue Net of Royalties.\",\"Gross Revenues.\")&\" \"& F246&\".\"","v":"Cost Gas is derived from Revenue Net of Royalties, Profit Gas is derived from Gross Revenues. Government Pays Royalties from its Profit Share."}]
[]
[null,null,"Cost Gas"]
[{"$nulls":4},"Revenue Net of Royalty for Cost Gas calculation",null,"US$",{"$f":"SUM(J262:CV262)","v":79756589171.617035},null,{"$f":"MAX(J193, 0) - J250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,821168184.29466879,1675183095.9611239,1708686757.8803468,1742860493.0379539,1777717702.8987129,1813272056.9566875,1849537498.0958211,1886528248.0577374,1924258813.018892,1962743989.2792702,2001998869.0648556,2042038846.4461529,{"$f":"MAX(AP193, 0) - AP250","v":2082879623.3750758},2124537215.8425775,2167027960.1594296,2210368519.362618,2254575889.7498698,2299667407.5448675,2345660755.695765,2392573970.8096805,2440425450.2258744,2489233959.2303915,2539018638.415,2589799011.1832995,2641594991.4069657,2694426891.235105,2748315429.0598078,2803281737.6410046,2859347372.3938246,2916534319.8417006,2974865006.2385354,3034362306.3633056,3095049552.490572,3156950543.5403833,1690098064.8191526,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV193, 0) - BV250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cost Gas Limit",{"$f":"Inputs!C218","v":0.7},"US$",{"$f":"SUM(J263:CV263)","v":55829612420.131912},null,{"$f":"J262 * $F$263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574817729.00626814,1172628167.1727867,1196080730.5162427,1220002345.1265676,1244402392.029099,1269290439.8696811,1294676248.6670747,1320569773.6404161,1346981169.1132243,1373920792.4954891,1401399208.3453989,1429427192.5123069,{"$f":"AP262 * $F$263","v":1458015736.3625529},1487176051.0898042,1516919572.1116006,1547257963.5538325,1578203122.8249087,1609767185.2814071,1641962528.9870355,1674801779.5667763,1708297815.158112,1742463771.4612739,1777313046.8904998,1812859307.8283095,1849116493.9848759,1886098823.8645735,1923820800.3418653,1962297216.3487031,2001543160.6756771,2041574023.8891902,2082405504.3669746,2124053614.4543138,2166534686.7434001,2209865380.4782681,1183068645.3734066,0,0,0,0,0,0,0,0,0,{"$f":"BV262 * $F$263","v":0},0,0,0,0,0,0,{"$f":"CC262 * $F$263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Recoverable Costs",null,"Check Totals"]
[{"$nulls":4},"Exploration Capital Expenditure",{"$f":"H195 - H266","v":0},"US$",{"$f":"SUM(J266:CV266)","v":1535686963.0541966},null,{"$f":"J195","v":369156734.94381994},376539869.64269638,230442400.22133017,235051248.22575676,159834848.79351461,81515772.88469246,83146088.342386305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",0,"US$",12736233619.150028,null,{"$f":"J196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215892691.87124288,921375689.04630291,1213454416.0433688,1581717885.3801057,928929794.30302536,294532975.12802291,0,0,0,0,0,0,676651614.35932374,690184646.64651012,703988339.57944036,718068106.37102926,{"$f":"AP196","v":366214734.24922496},0,0,0,0,0,824834542.18446004,841331233.02814937,858157857.68871236,875321014.84248662,0,0,0,0,0,0,0,1025578078.4286233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",0,"US$",2312154421.6037931,null,{"$f":"J197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41499470.005952165,54110778.411192112,55192993.979415953,56296853.859004274,57422790.936184369,58571246.754908055,59742671.690006219,60937525.123806342,62156275.626282476,63399401.138808124,78747155.953173101,65960736.944815978,{"$f":"AP197","v":67279951.683712304},79831721.585412845,69998061.731734276,71398022.966368973,72825983.425696343,74282503.094210267,75768153.156094477,77283516.219216377,91701554.408931404,80405770.274472728,82013885.679962188,92761003.231982663,85327246.661432654,87033791.59466131,88774467.426554561,90549956.775085658,92360955.91058737,46151013.529288046,52304481.999859788,37345400.147899888,38092308.150857888,33303560.840464327,11323210.685757872,0,0,0,0,0,0,0,0,0,{"$f":"BV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",0,"US$",0,null,{"$f":"J198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",0,"US$",0,null,{"$f":"J199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",0,"US$",16224842891.151337,null,{"$f":"J200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167070248.1921626,340823306.31201172,347639772.43825197,354592567.88701701,361684419.24475741,368918107.62965256,376296469.78224564,383822399.17789054,391498847.16144836,399328824.10467732,407315400.58677089,415461708.59850633,{"$f":"AP200","v":423770942.77047646},432246361.62588602,440891288.8584038,449709114.63557184,458703296.92828327,467877362.86684895,477234910.12418598,486779608.32666969,496515200.4932031,506445504.5030672,516574414.59312856,526905902.88499117,537444020.94269097,548192901.36154485,559156759.38877583,570339894.57655132,581746692.46808243,593381626.31744409,605249258.84379292,617354244.02066875,629701328.90108228,642295355.47910392,341874829.12549037,0,0,0,0,0,0,0,0,0,{"$f":"BV200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",0,"US$",401983480.2109046,null,{"$f":"J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10120702.594341064,10323116.646227887,10529578.979152447,10740170.558735497,10954973.969910206,11174073.44930841,11397554.918294581,{"$f":"AP201","v":11625506.016660474},11858016.136993686,12095176.459733563,12337079.988928234,12583821.588706801,12835498.020480936,13092207.980890555,13354052.140508369,13621133.183318539,13893555.846984908,14171426.963924607,14454855.503203101,14743952.613267167,15038831.665532507,15339608.29884316,15646400.464820024,15959328.474116424,16278515.043598751,16604085.344470724,16936167.051360134,17274890.392387342,17620388.200235095,9378811.7159694452,0,0,0,0,0,0,0,0,0,{"$f":"BV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",{"$f":"H210 * F257 - H273","v":0},"US$",0,null,{"$f":"J210 * $F$257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP210 * $F$257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV210 * $F$257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",{"$f":"H227 * F256 - H274","v":0},"US$",95800000,null,{"$f":"J227 * $F$256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,{"$f":"AP227 * $F$256","v":2395000},2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,0,0,0,0,0,0,0,0,0,{"$f":"BV227 * $F$256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",{"$f":"H232 - H275","v":0},"US$",8250000,null,{"$f":"J232","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"AP232","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,{"$f":"BV232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",{"$f":"H251 - H276","v":0},"US$",251862913.17352745,null,{"$f":"J251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2593162.6872463226,5290051.8819824969,5395852.9196221475,5503769.9780145911,5613845.3775748834,5726122.2851263816,5840644.7308289092,5957457.625445487,6076606.7779543968,6198138.9135134844,6322101.6917837542,6448543.7256194307,{"$f":"AP251","v":6577514.6001318181},6709064.892134455,6843246.1899771458,6980111.1137766885,7119713.3360522203,7262107.6027732659,7407349.7548287325,7555496.749925307,7706606.6849238137,7860738.8186222892,8017953.5949947359,8178312.6668946305,8341878.9202325232,8508716.4986371733,8678890.8286099192,8852468.6451821197,9029518.018085761,9210108.3784474749,9394310.5460164286,9582196.7569367532,9773840.692075491,9969317.5059170015,5337151.7836394291,0,0,0,0,0,0,0,0,0,{"$f":"BV251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Recoverable Costs",null,"US$",33566814288.343781,null,{"$f":"SUM(J266:J276)","v":369306734.94381994},376689869.64269638,230592400.22133017,235201248.22575676,159984848.79351461,81665772.88469246,83296088.342386305,150000,150000,150000,150000,150000,150000,150000,150000,2545000,218437691.87124288,923920689.04630291,1215999416.0433688,1584262885.3801057,1142637675.1883864,697302111.73320925,410773619.33729005,418938191.72403586,427266055.55851662,445881179.26402801,454747902.84930861,463791960.90629482,1149668514.4837446,1172610984.7734191,1210092071.2604764,1219881650.5582654,{"$f":"SUM(AP266:AP276)","v":878013649.32020605},533190164.24042702,532372773.23984879,542969328.70464575,553777815.27873862,564802471.58431351,1400882163.2004597,1428848906.4644692,1470247352.4590893,1486471584.2856338,623322680.83201015,644845074.2870717,648402099.13762331,661319241.12037587,674494725.94278347,687933720.46163917,701641494.8708719,1693144341.6974015,686097136.73413992,683763007.97686553,697387368.13640308,705733622.02572036,370459003.31085712,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV266:BV276)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC266:CC276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Repeated Recoverable Cost entries match",{"$f":"SUM(F266:F276)","v":0}]
[]
[null,null,null,"Cost Gas Computations"]
[{"$nulls":4},"Opening Balance",null,"US$",{"$f":"SUM(J282:CV282)","v":64186698718.513435},null,{"$f":"I285","v":0},369306734.94381994,745996604.58651638,976589004.80784655,1211790253.0336032,1371775101.8271179,1453440874.7118104,1536736963.0541966,1536886963.0541966,1537036963.0541966,1537186963.0541966,1537336963.0541966,1537486963.0541966,1537636963.0541966,1537786963.0541966,1537936963.0541966,1540481963.0541966,1758919654.9254394,2682840343.9717422,3898839760.015111,5483102645.3952169,6050922591.5773344,5575596536.1377573,4790289424.9588041,3989225271.5562725,3172088935.08569,2348679674.4800367,1508751328.6622705,651973515.92814922,454660861.29866958,253351053.5765996,62043916.491677046,{"$f":"AO285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU285","v":0},0,0,0,0,0,0,{"$f":"CB285","v":0},{"$f":"CC285","v":0},{"$f":"CD285","v":0},{"$f":"CE285","v":0},{"$f":"CF285","v":0},{"$f":"CG285","v":0},{"$f":"CH285","v":0},{"$f":"CI285","v":0},{"$f":"CJ285","v":0},{"$f":"CK285","v":0},{"$f":"CL285","v":0},{"$f":"CM285","v":0},{"$f":"CN285","v":0},{"$f":"CO285","v":0},{"$f":"CP285","v":0},{"$f":"CQ285","v":0},{"$f":"CR285","v":0},{"$f":"CS285","v":0},{"$f":"CT285","v":0},{"$f":"CU285","v":0}]
[{"$nulls":4},"Additions",null,"US$",{"$f":"SUM(J283:CV283)","v":33566814288.343781},null,{"$f":"J277","v":369306734.94381994},376689869.64269638,230592400.22133017,235201248.22575676,159984848.79351461,81665772.88469246,83296088.342386305,150000,150000,150000,150000,150000,150000,150000,150000,2545000,218437691.87124288,923920689.04630291,1215999416.0433688,1584262885.3801057,1142637675.1883864,697302111.73320925,410773619.33729005,418938191.72403586,427266055.55851662,445881179.26402801,454747902.84930861,463791960.90629482,1149668514.4837446,1172610984.7734191,1210092071.2604764,1219881650.5582654,{"$f":"AP277","v":878013649.32020605},533190164.24042702,532372773.23984879,542969328.70464575,553777815.27873862,564802471.58431351,1400882163.2004597,1428848906.4644692,1470247352.4590893,1486471584.2856338,623322680.83201015,644845074.2870717,648402099.13762331,661319241.12037587,674494725.94278347,687933720.46163917,701641494.8708719,1693144341.6974015,686097136.73413992,683763007.97686553,697387368.13640308,705733622.02572036,370459003.31085712,0,0,0,0,0,0,0,0,0,{"$f":"BV277","v":0},0,0,0,0,0,0,{"$f":"CC277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs Recovered",null,"US$",{"$f":"SUM(J284:CV284)","v":33566814288.343781},null,{"$f":"MIN(J282 + J283, J263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574817729.00626814,1172628167.1727867,1196080730.5162427,1220002345.1265676,1244402392.029099,1269290439.8696811,1294676248.6670747,1320569773.6404161,1346981169.1132243,1373920792.4954891,1401399208.3453989,1281925567.0499425,{"$f":"MIN(AP282 + AP283, AP263)","v":878013649.32020605},533190164.24042702,532372773.23984879,542969328.70464575,553777815.27873862,564802471.58431351,1400882163.2004597,1428848906.4644692,1470247352.4590893,1486471584.2856338,623322680.83201015,644845074.2870717,648402099.13762331,661319241.12037587,674494725.94278347,687933720.46163917,701641494.8708719,1693144341.6974015,686097136.73413992,683763007.97686553,697387368.13640308,705733622.02572036,370459003.31085712,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV282 + BV283, BV263)","v":0},0,0,0,0,0,0,{"$f":"MIN(CC282 + CC283, CC263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Closing Balance",null,"US$",{"$f":"SUM(J285:CV285)","v":64186698718.513435},0,{"$f":"J282 + J283 - J284","v":369306734.94381994},745996604.58651638,976589004.80784655,1211790253.0336032,1371775101.8271179,1453440874.7118104,1536736963.0541966,1536886963.0541966,1537036963.0541966,1537186963.0541966,1537336963.0541966,1537486963.0541966,1537636963.0541966,1537786963.0541966,1537936963.0541966,1540481963.0541966,1758919654.9254394,2682840343.9717422,3898839760.015111,5483102645.3952169,6050922591.5773344,5575596536.1377573,4790289424.9588041,3989225271.5562725,3172088935.08569,2348679674.4800367,1508751328.6622705,651973515.92814922,454660861.29866958,253351053.5765996,62043916.491677046,0,{"$f":"AP282 + AP283 - AP284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV282 + BV283 - BV284","v":0},0,0,0,0,0,0,{"$f":"CC282 + CC283 - CC284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Cost Gas",null,"US$",{"$f":"SUM(J287:CV287)","v":33566814288.343781},null,{"$f":"J284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574817729.00626814,1172628167.1727867,1196080730.5162427,1220002345.1265676,1244402392.029099,1269290439.8696811,1294676248.6670747,1320569773.6404161,1346981169.1132243,1373920792.4954891,1401399208.3453989,1281925567.0499425,{"$f":"AP284","v":878013649.32020605},533190164.24042702,532372773.23984879,542969328.70464575,553777815.27873862,564802471.58431351,1400882163.2004597,1428848906.4644692,1470247352.4590893,1486471584.2856338,623322680.83201015,644845074.2870717,648402099.13762331,661319241.12037587,674494725.94278347,687933720.46163917,701641494.8708719,1693144341.6974015,686097136.73413992,683763007.97686553,697387368.13640308,705733622.02572036,370459003.31085712,0,0,0,0,0,0,0,0,0,{"$f":"BV284","v":0},0,0,0,0,0,0,{"$f":"CC284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Profit Gas"]
[{"$nulls":4},"Revenue for Profit Gas calculation",null,"US$",{"$f":"SUM(J290:CV290)","v":83954304391.175812},null,{"$f":"MAX(J193, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,864387562.4154408,1763350627.3274989,1798617639.8740492,1834589992.6715302,1871281792.524961,1908707428.3754604,1946881576.9429696,1985819208.4818289,2025535592.6514654,2066046304.5044949,2107367230.5945847,2149514575.2064767,{"$f":"MAX(AP193, 0)","v":2192504866.7106061},2236354964.0448184,2281082063.3257151,2326703704.5922294,2373237778.6840734,2420702534.2577553,2469116584.9429107,2518498916.6417689,2568868894.9746046,2620246272.8740964,2672651198.3315787,2726104222.2982101,2780626306.7441745,2836238832.8790579,2892963609.5366397,2950822881.7273731,3009839339.3619204,3070036126.1491585,3131436848.6721425,3194065585.6455846,3257946897.3584967,3323105835.3056669,1779050594.5464764,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV193, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Profit Gas",null,"US$",{"$f":"SUM(J291:CV291)","v":50387490102.832039},null,{"$f":"IF($F$255 = 2, J290 - J287, J262 - J287)","v":0},{"$f":"IF($F$255 = 2, K290 - K287, K262 - K287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,289569833.40917265,590722460.1547122,602536909.35780644,614587647.54496264,626879400.49586201,639416988.50577927,652205328.27589488,665249434.84141278,678554423.53824115,692125512.00900578,705968022.2491858,867589008.15653419,1314491217.3903999,1703164799.8043914,1748709290.0858662,1783734375.8875837,1819459963.4053349,1855900062.6734419,1068234421.742451,1089650010.1772997,1098621542.5155153,1133774688.5884626,2049328517.4995685,2081259148.0111384,2132224207.6065512,2174919591.7586823,2218468883.5938563,2262889161.2657337,2308197844.4910483,1376891784.451757,2445339711.9380026,2510302577.6687193,2560559529.2220936,2617372213.2799463,1408591591.2356193,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$255 = 2, BW290 - BW287, BW262 - BW287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Daily Production Rate",null,"mmcf",{"$f":"SUM(J293:CV293)","v":41143.444657534201},null,{"$f":"J18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,604.66236103571691,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,{"$f":"AP18","v":1209.3247220714338},1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,631.06646814119085,0,0,0,0,0,0,0,0,0,{"$f":"BV18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tier 1",null,"mmcf",null,null,{"$f":"MIN(J293,Inputs!$C$222)","v":0},{"$f":"MIN(K293,Inputs!$C$222)","v":0},{"$f":"MIN(L293,Inputs!$C$222)","v":0},{"$f":"MIN(M293,Inputs!$C$222)","v":0},{"$f":"MIN(N293,Inputs!$C$222)","v":0},{"$f":"MIN(O293,Inputs!$C$222)","v":0},{"$f":"MIN(P293,Inputs!$C$222)","v":0},{"$f":"MIN(Q293,Inputs!$C$222)","v":0},{"$f":"MIN(R293,Inputs!$C$222)","v":0},{"$f":"MIN(S293,Inputs!$C$222)","v":0},{"$f":"MIN(T293,Inputs!$C$222)","v":0},{"$f":"MIN(U293,Inputs!$C$222)","v":0},{"$f":"MIN(V293,Inputs!$C$222)","v":0},{"$f":"MIN(W293,Inputs!$C$222)","v":0},{"$f":"MIN(X293,Inputs!$C$222)","v":0},{"$f":"MIN(Y293,Inputs!$C$222)","v":0},{"$f":"MIN(Z293,Inputs!$C$222)","v":0},{"$f":"MIN(AA293,Inputs!$C$222)","v":0},{"$f":"MIN(AB293,Inputs!$C$222)","v":0},{"$f":"MIN(AC293,Inputs!$C$222)","v":0},{"$f":"MIN(AD293,Inputs!$C$222)","v":0},{"$f":"MIN(AE293,Inputs!$C$222)","v":0},{"$f":"MIN(AF293,Inputs!$C$222)","v":0},{"$f":"MIN(AG293,Inputs!$C$222)","v":0},{"$f":"MIN(AH293,Inputs!$C$222)","v":0},{"$f":"MIN(AI293,Inputs!$C$222)","v":0},{"$f":"MIN(AJ293,Inputs!$C$222)","v":0},{"$f":"MIN(AK293,Inputs!$C$222)","v":0},{"$f":"MIN(AL293,Inputs!$C$222)","v":0},{"$f":"MIN(AM293,Inputs!$C$222)","v":0},{"$f":"MIN(AN293,Inputs!$C$222)","v":0},{"$f":"MIN(AO293,Inputs!$C$222)","v":0},{"$f":"MIN(AP293,Inputs!$C$222)","v":0},{"$f":"MIN(AQ293,Inputs!$C$222)","v":0},{"$f":"MIN(AR293,Inputs!$C$222)","v":0},{"$f":"MIN(AS293,Inputs!$C$222)","v":0},{"$f":"MIN(AT293,Inputs!$C$222)","v":0},{"$f":"MIN(AU293,Inputs!$C$222)","v":0},{"$f":"MIN(AV293,Inputs!$C$222)","v":0},{"$f":"MIN(AW293,Inputs!$C$222)","v":0},{"$f":"MIN(AX293,Inputs!$C$222)","v":0},{"$f":"MIN(AY293,Inputs!$C$222)","v":0},{"$f":"MIN(AZ293,Inputs!$C$222)","v":0},{"$f":"MIN(BA293,Inputs!$C$222)","v":0},{"$f":"MIN(BB293,Inputs!$C$222)","v":0},{"$f":"MIN(BC293,Inputs!$C$222)","v":0},{"$f":"MIN(BD293,Inputs!$C$222)","v":0},{"$f":"MIN(BE293,Inputs!$C$222)","v":0},{"$f":"MIN(BF293,Inputs!$C$222)","v":0},{"$f":"MIN(BG293,Inputs!$C$222)","v":0},{"$f":"MIN(BH293,Inputs!$C$222)","v":0},{"$f":"MIN(BI293,Inputs!$C$222)","v":0},{"$f":"MIN(BJ293,Inputs!$C$222)","v":0},{"$f":"MIN(BK293,Inputs!$C$222)","v":0},{"$f":"MIN(BL293,Inputs!$C$222)","v":0},{"$f":"MIN(BM293,Inputs!$C$222)","v":0},{"$f":"MIN(BN293,Inputs!$C$222)","v":0},{"$f":"MIN(BO293,Inputs!$C$222)","v":0},{"$f":"MIN(BP293,Inputs!$C$222)","v":0},{"$f":"MIN(BQ293,Inputs!$C$222)","v":0},{"$f":"MIN(BR293,Inputs!$C$222)","v":0},{"$f":"MIN(BS293,Inputs!$C$222)","v":0},{"$f":"MIN(BT293,Inputs!$C$222)","v":0},{"$f":"MIN(BU293,Inputs!$C$222)","v":0},{"$f":"MIN(BV293,Inputs!$C$222)","v":0},{"$f":"MIN(BW293,Inputs!$C$222)","v":0},{"$f":"MIN(BX293,Inputs!$C$222)","v":0},{"$f":"MIN(BY293,Inputs!$C$222)","v":0},{"$f":"MIN(BZ293,Inputs!$C$222)","v":0},{"$f":"MIN(CA293,Inputs!$C$222)","v":0},{"$f":"MIN(CB293,Inputs!$C$222)","v":0},{"$f":"MIN(CC293,Inputs!$C$222)","v":0},{"$f":"MIN(CD293,Inputs!$C$222)","v":0},{"$f":"MIN(CE293,Inputs!$C$222)","v":0},{"$f":"MIN(CF293,Inputs!$C$222)","v":0},{"$f":"MIN(CG293,Inputs!$C$222)","v":0},{"$f":"MIN(CH293,Inputs!$C$222)","v":0},{"$f":"MIN(CI293,Inputs!$C$222)","v":0},{"$f":"MIN(CJ293,Inputs!$C$222)","v":0},{"$f":"MIN(CK293,Inputs!$C$222)","v":0},{"$f":"MIN(CL293,Inputs!$C$222)","v":0},{"$f":"MIN(CM293,Inputs!$C$222)","v":0},{"$f":"MIN(CN293,Inputs!$C$222)","v":0},{"$f":"MIN(CO293,Inputs!$C$222)","v":0},{"$f":"MIN(CP293,Inputs!$C$222)","v":0},{"$f":"MIN(CQ293,Inputs!$C$222)","v":0},{"$f":"MIN(CR293,Inputs!$C$222)","v":0},{"$f":"MIN(CS293,Inputs!$C$222)","v":0},{"$f":"MIN(CT293,Inputs!$C$222)","v":0},{"$f":"MIN(CU293,Inputs!$C$222)","v":0},{"$f":"MIN(CV293,Inputs!$C$222)","v":0}]
[{"$nulls":4},"Tier 2",null,"mmcf",null,null,{"$f":"(J293>Inputs!$C$222)*(J293-Inputs!$C$222-J297-J298-J299-J300-J301)","v":0},{"$f":"(K293>Inputs!$C$222)*(K293-Inputs!$C$222-K297-K298-K299-K300-K301)","v":0},{"$f":"(L293>Inputs!$C$222)*(L293-Inputs!$C$222-L297-L298-L299-L300-L301)","v":0},{"$f":"(M293>Inputs!$C$222)*(M293-Inputs!$C$222-M297-M298-M299-M300-M301)","v":0},{"$f":"(N293>Inputs!$C$222)*(N293-Inputs!$C$222-N297-N298-N299-N300-N301)","v":0},{"$f":"(O293>Inputs!$C$222)*(O293-Inputs!$C$222-O297-O298-O299-O300-O301)","v":0},{"$f":"(P293>Inputs!$C$222)*(P293-Inputs!$C$222-P297-P298-P299-P300-P301)","v":0},{"$f":"(Q293>Inputs!$C$222)*(Q293-Inputs!$C$222-Q297-Q298-Q299-Q300-Q301)","v":0},{"$f":"(R293>Inputs!$C$222)*(R293-Inputs!$C$222-R297-R298-R299-R300-R301)","v":0},{"$f":"(S293>Inputs!$C$222)*(S293-Inputs!$C$222-S297-S298-S299-S300-S301)","v":0},{"$f":"(T293>Inputs!$C$222)*(T293-Inputs!$C$222-T297-T298-T299-T300-T301)","v":0},{"$f":"(U293>Inputs!$C$222)*(U293-Inputs!$C$222-U297-U298-U299-U300-U301)","v":0},{"$f":"(V293>Inputs!$C$222)*(V293-Inputs!$C$222-V297-V298-V299-V300-V301)","v":0},{"$f":"(W293>Inputs!$C$222)*(W293-Inputs!$C$222-W297-W298-W299-W300-W301)","v":0},{"$f":"(X293>Inputs!$C$222)*(X293-Inputs!$C$222-X297-X298-X299-X300-X301)","v":0},{"$f":"(Y293>Inputs!$C$222)*(Y293-Inputs!$C$222-Y297-Y298-Y299-Y300-Y301)","v":0},{"$f":"(Z293>Inputs!$C$222)*(Z293-Inputs!$C$222-Z297-Z298-Z299-Z300-Z301)","v":0},{"$f":"(AA293>Inputs!$C$222)*(AA293-Inputs!$C$222-AA297-AA298-AA299-AA300-AA301)","v":0},{"$f":"(AB293>Inputs!$C$222)*(AB293-Inputs!$C$222-AB297-AB298-AB299-AB300-AB301)","v":0},{"$f":"(AC293>Inputs!$C$222)*(AC293-Inputs!$C$222-AC297-AC298-AC299-AC300-AC301)","v":0},{"$f":"(AD293>Inputs!$C$222)*(AD293-Inputs!$C$222-AD297-AD298-AD299-AD300-AD301)","v":299.99},{"$f":"(AE293>Inputs!$C$222)*(AE293-Inputs!$C$222-AE297-AE298-AE299-AE300-AE301)","v":299.99},{"$f":"(AF293>Inputs!$C$222)*(AF293-Inputs!$C$222-AF297-AF298-AF299-AF300-AF301)","v":299.99},{"$f":"(AG293>Inputs!$C$222)*(AG293-Inputs!$C$222-AG297-AG298-AG299-AG300-AG301)","v":299.99},{"$f":"(AH293>Inputs!$C$222)*(AH293-Inputs!$C$222-AH297-AH298-AH299-AH300-AH301)","v":299.99},{"$f":"(AI293>Inputs!$C$222)*(AI293-Inputs!$C$222-AI297-AI298-AI299-AI300-AI301)","v":299.99},{"$f":"(AJ293>Inputs!$C$222)*(AJ293-Inputs!$C$222-AJ297-AJ298-AJ299-AJ300-AJ301)","v":299.99},{"$f":"(AK293>Inputs!$C$222)*(AK293-Inputs!$C$222-AK297-AK298-AK299-AK300-AK301)","v":299.99},{"$f":"(AL293>Inputs!$C$222)*(AL293-Inputs!$C$222-AL297-AL298-AL299-AL300-AL301)","v":299.99},{"$f":"(AM293>Inputs!$C$222)*(AM293-Inputs!$C$222-AM297-AM298-AM299-AM300-AM301)","v":299.99},{"$f":"(AN293>Inputs!$C$222)*(AN293-Inputs!$C$222-AN297-AN298-AN299-AN300-AN301)","v":299.99},{"$f":"(AO293>Inputs!$C$222)*(AO293-Inputs!$C$222-AO297-AO298-AO299-AO300-AO301)","v":299.99},{"$f":"(AP293>Inputs!$C$222)*(AP293-Inputs!$C$222-AP297-AP298-AP299-AP300-AP301)","v":299.99},{"$f":"(AQ293>Inputs!$C$222)*(AQ293-Inputs!$C$222-AQ297-AQ298-AQ299-AQ300-AQ301)","v":299.99},{"$f":"(AR293>Inputs!$C$222)*(AR293-Inputs!$C$222-AR297-AR298-AR299-AR300-AR301)","v":299.99},{"$f":"(AS293>Inputs!$C$222)*(AS293-Inputs!$C$222-AS297-AS298-AS299-AS300-AS301)","v":299.99},{"$f":"(AT293>Inputs!$C$222)*(AT293-Inputs!$C$222-AT297-AT298-AT299-AT300-AT301)","v":299.99},{"$f":"(AU293>Inputs!$C$222)*(AU293-Inputs!$C$222-AU297-AU298-AU299-AU300-AU301)","v":299.99},{"$f":"(AV293>Inputs!$C$222)*(AV293-Inputs!$C$222-AV297-AV298-AV299-AV300-AV301)","v":299.99},{"$f":"(AW293>Inputs!$C$222)*(AW293-Inputs!$C$222-AW297-AW298-AW299-AW300-AW301)","v":299.99},{"$f":"(AX293>Inputs!$C$222)*(AX293-Inputs!$C$222-AX297-AX298-AX299-AX300-AX301)","v":299.99},{"$f":"(AY293>Inputs!$C$222)*(AY293-Inputs!$C$222-AY297-AY298-AY299-AY300-AY301)","v":299.99},{"$f":"(AZ293>Inputs!$C$222)*(AZ293-Inputs!$C$222-AZ297-AZ298-AZ299-AZ300-AZ301)","v":299.99},{"$f":"(BA293>Inputs!$C$222)*(BA293-Inputs!$C$222-BA297-BA298-BA299-BA300-BA301)","v":299.99},{"$f":"(BB293>Inputs!$C$222)*(BB293-Inputs!$C$222-BB297-BB298-BB299-BB300-BB301)","v":299.99},{"$f":"(BC293>Inputs!$C$222)*(BC293-Inputs!$C$222-BC297-BC298-BC299-BC300-BC301)","v":299.99},{"$f":"(BD293>Inputs!$C$222)*(BD293-Inputs!$C$222-BD297-BD298-BD299-BD300-BD301)","v":299.99},{"$f":"(BE293>Inputs!$C$222)*(BE293-Inputs!$C$222-BE297-BE298-BE299-BE300-BE301)","v":299.99},{"$f":"(BF293>Inputs!$C$222)*(BF293-Inputs!$C$222-BF297-BF298-BF299-BF300-BF301)","v":299.99},{"$f":"(BG293>Inputs!$C$222)*(BG293-Inputs!$C$222-BG297-BG298-BG299-BG300-BG301)","v":299.99},{"$f":"(BH293>Inputs!$C$222)*(BH293-Inputs!$C$222-BH297-BH298-BH299-BH300-BH301)","v":299.99},{"$f":"(BI293>Inputs!$C$222)*(BI293-Inputs!$C$222-BI297-BI298-BI299-BI300-BI301)","v":299.99},{"$f":"(BJ293>Inputs!$C$222)*(BJ293-Inputs!$C$222-BJ297-BJ298-BJ299-BJ300-BJ301)","v":299.99},{"$f":"(BK293>Inputs!$C$222)*(BK293-Inputs!$C$222-BK297-BK298-BK299-BK300-BK301)","v":299.99},{"$f":"(BL293>Inputs!$C$222)*(BL293-Inputs!$C$222-BL297-BL298-BL299-BL300-BL301)","v":299.99},{"$f":"(BM293>Inputs!$C$222)*(BM293-Inputs!$C$222-BM297-BM298-BM299-BM300-BM301)","v":0},{"$f":"(BN293>Inputs!$C$222)*(BN293-Inputs!$C$222-BN297-BN298-BN299-BN300-BN301)","v":0},{"$f":"(BO293>Inputs!$C$222)*(BO293-Inputs!$C$222-BO297-BO298-BO299-BO300-BO301)","v":0},{"$f":"(BP293>Inputs!$C$222)*(BP293-Inputs!$C$222-BP297-BP298-BP299-BP300-BP301)","v":0},{"$f":"(BQ293>Inputs!$C$222)*(BQ293-Inputs!$C$222-BQ297-BQ298-BQ299-BQ300-BQ301)","v":0},{"$f":"(BR293>Inputs!$C$222)*(BR293-Inputs!$C$222-BR297-BR298-BR299-BR300-BR301)","v":0},{"$f":"(BS293>Inputs!$C$222)*(BS293-Inputs!$C$222-BS297-BS298-BS299-BS300-BS301)","v":0},{"$f":"(BT293>Inputs!$C$222)*(BT293-Inputs!$C$222-BT297-BT298-BT299-BT300-BT301)","v":0},{"$f":"(BU293>Inputs!$C$222)*(BU293-Inputs!$C$222-BU297-BU298-BU299-BU300-BU301)","v":0},{"$f":"(BV293>Inputs!$C$222)*(BV293-Inputs!$C$222-BV297-BV298-BV299-BV300-BV301)","v":0},{"$f":"(BW293>Inputs!$C$222)*(BW293-Inputs!$C$222-BW297-BW298-BW299-BW300-BW301)","v":0},{"$f":"(BX293>Inputs!$C$222)*(BX293-Inputs!$C$222-BX297-BX298-BX299-BX300-BX301)","v":0},{"$f":"(BY293>Inputs!$C$222)*(BY293-Inputs!$C$222-BY297-BY298-BY299-BY300-BY301)","v":0},{"$f":"(BZ293>Inputs!$C$222)*(BZ293-Inputs!$C$222-BZ297-BZ298-BZ299-BZ300-BZ301)","v":0},{"$f":"(CA293>Inputs!$C$222)*(CA293-Inputs!$C$222-CA297-CA298-CA299-CA300-CA301)","v":0},{"$f":"(CB293>Inputs!$C$222)*(CB293-Inputs!$C$222-CB297-CB298-CB299-CB300-CB301)","v":0},{"$f":"(CC293>Inputs!$C$222)*(CC293-Inputs!$C$222-CC297-CC298-CC299-CC300-CC301)","v":0},{"$f":"(CD293>Inputs!$C$222)*(CD293-Inputs!$C$222-CD297-CD298-CD299-CD300-CD301)","v":0},{"$f":"(CE293>Inputs!$C$222)*(CE293-Inputs!$C$222-CE297-CE298-CE299-CE300-CE301)","v":0},{"$f":"(CF293>Inputs!$C$222)*(CF293-Inputs!$C$222-CF297-CF298-CF299-CF300-CF301)","v":0},{"$f":"(CG293>Inputs!$C$222)*(CG293-Inputs!$C$222-CG297-CG298-CG299-CG300-CG301)","v":0},{"$f":"(CH293>Inputs!$C$222)*(CH293-Inputs!$C$222-CH297-CH298-CH299-CH300-CH301)","v":0},{"$f":"(CI293>Inputs!$C$222)*(CI293-Inputs!$C$222-CI297-CI298-CI299-CI300-CI301)","v":0},{"$f":"(CJ293>Inputs!$C$222)*(CJ293-Inputs!$C$222-CJ297-CJ298-CJ299-CJ300-CJ301)","v":0},{"$f":"(CK293>Inputs!$C$222)*(CK293-Inputs!$C$222-CK297-CK298-CK299-CK300-CK301)","v":0},{"$f":"(CL293>Inputs!$C$222)*(CL293-Inputs!$C$222-CL297-CL298-CL299-CL300-CL301)","v":0},{"$f":"(CM293>Inputs!$C$222)*(CM293-Inputs!$C$222-CM297-CM298-CM299-CM300-CM301)","v":0},{"$f":"(CN293>Inputs!$C$222)*(CN293-Inputs!$C$222-CN297-CN298-CN299-CN300-CN301)","v":0},{"$f":"(CO293>Inputs!$C$222)*(CO293-Inputs!$C$222-CO297-CO298-CO299-CO300-CO301)","v":0},{"$f":"(CP293>Inputs!$C$222)*(CP293-Inputs!$C$222-CP297-CP298-CP299-CP300-CP301)","v":0},{"$f":"(CQ293>Inputs!$C$222)*(CQ293-Inputs!$C$222-CQ297-CQ298-CQ299-CQ300-CQ301)","v":0},{"$f":"(CR293>Inputs!$C$222)*(CR293-Inputs!$C$222-CR297-CR298-CR299-CR300-CR301)","v":0},{"$f":"(CS293>Inputs!$C$222)*(CS293-Inputs!$C$222-CS297-CS298-CS299-CS300-CS301)","v":0},{"$f":"(CT293>Inputs!$C$222)*(CT293-Inputs!$C$222-CT297-CT298-CT299-CT300-CT301)","v":0},{"$f":"(CU293>Inputs!$C$222)*(CU293-Inputs!$C$222-CU297-CU298-CU299-CU300-CU301)","v":0},{"$f":"(CV293>Inputs!$C$222)*(CV293-Inputs!$C$222-CV297-CV298-CV299-CV300-CV301)","v":0}]
[{"$nulls":4},"Tier 3",null,"mmcf",null,null,{"$f":"(J293>Inputs!$C$223)*(J293-Inputs!$C$223-J298-J299-J300-J301)","v":0},{"$f":"(K293>Inputs!$C$223)*(K293-Inputs!$C$223-K298-K299-K300-K301)","v":0},{"$f":"(L293>Inputs!$C$223)*(L293-Inputs!$C$223-L298-L299-L300-L301)","v":0},{"$f":"(M293>Inputs!$C$223)*(M293-Inputs!$C$223-M298-M299-M300-M301)","v":0},{"$f":"(N293>Inputs!$C$223)*(N293-Inputs!$C$223-N298-N299-N300-N301)","v":0},{"$f":"(O293>Inputs!$C$223)*(O293-Inputs!$C$223-O298-O299-O300-O301)","v":0},{"$f":"(P293>Inputs!$C$223)*(P293-Inputs!$C$223-P298-P299-P300-P301)","v":0},{"$f":"(Q293>Inputs!$C$223)*(Q293-Inputs!$C$223-Q298-Q299-Q300-Q301)","v":0},{"$f":"(R293>Inputs!$C$223)*(R293-Inputs!$C$223-R298-R299-R300-R301)","v":0},{"$f":"(S293>Inputs!$C$223)*(S293-Inputs!$C$223-S298-S299-S300-S301)","v":0},{"$f":"(T293>Inputs!$C$223)*(T293-Inputs!$C$223-T298-T299-T300-T301)","v":0},{"$f":"(U293>Inputs!$C$223)*(U293-Inputs!$C$223-U298-U299-U300-U301)","v":0},{"$f":"(V293>Inputs!$C$223)*(V293-Inputs!$C$223-V298-V299-V300-V301)","v":0},{"$f":"(W293>Inputs!$C$223)*(W293-Inputs!$C$223-W298-W299-W300-W301)","v":0},{"$f":"(X293>Inputs!$C$223)*(X293-Inputs!$C$223-X298-X299-X300-X301)","v":0},{"$f":"(Y293>Inputs!$C$223)*(Y293-Inputs!$C$223-Y298-Y299-Y300-Y301)","v":0},{"$f":"(Z293>Inputs!$C$223)*(Z293-Inputs!$C$223-Z298-Z299-Z300-Z301)","v":0},{"$f":"(AA293>Inputs!$C$223)*(AA293-Inputs!$C$223-AA298-AA299-AA300-AA301)","v":0},{"$f":"(AB293>Inputs!$C$223)*(AB293-Inputs!$C$223-AB298-AB299-AB300-AB301)","v":0},{"$f":"(AC293>Inputs!$C$223)*(AC293-Inputs!$C$223-AC298-AC299-AC300-AC301)","v":0},{"$f":"(AD293>Inputs!$C$223)*(AD293-Inputs!$C$223-AD298-AD299-AD300-AD301)","v":300},{"$f":"(AE293>Inputs!$C$223)*(AE293-Inputs!$C$223-AE298-AE299-AE300-AE301)","v":300},{"$f":"(AF293>Inputs!$C$223)*(AF293-Inputs!$C$223-AF298-AF299-AF300-AF301)","v":300},{"$f":"(AG293>Inputs!$C$223)*(AG293-Inputs!$C$223-AG298-AG299-AG300-AG301)","v":300},{"$f":"(AH293>Inputs!$C$223)*(AH293-Inputs!$C$223-AH298-AH299-AH300-AH301)","v":300},{"$f":"(AI293>Inputs!$C$223)*(AI293-Inputs!$C$223-AI298-AI299-AI300-AI301)","v":300},{"$f":"(AJ293>Inputs!$C$223)*(AJ293-Inputs!$C$223-AJ298-AJ299-AJ300-AJ301)","v":300},{"$f":"(AK293>Inputs!$C$223)*(AK293-Inputs!$C$223-AK298-AK299-AK300-AK301)","v":300},{"$f":"(AL293>Inputs!$C$223)*(AL293-Inputs!$C$223-AL298-AL299-AL300-AL301)","v":300},{"$f":"(AM293>Inputs!$C$223)*(AM293-Inputs!$C$223-AM298-AM299-AM300-AM301)","v":300},{"$f":"(AN293>Inputs!$C$223)*(AN293-Inputs!$C$223-AN298-AN299-AN300-AN301)","v":300},{"$f":"(AO293>Inputs!$C$223)*(AO293-Inputs!$C$223-AO298-AO299-AO300-AO301)","v":300},{"$f":"(AP293>Inputs!$C$223)*(AP293-Inputs!$C$223-AP298-AP299-AP300-AP301)","v":300},{"$f":"(AQ293>Inputs!$C$223)*(AQ293-Inputs!$C$223-AQ298-AQ299-AQ300-AQ301)","v":300},{"$f":"(AR293>Inputs!$C$223)*(AR293-Inputs!$C$223-AR298-AR299-AR300-AR301)","v":300},{"$f":"(AS293>Inputs!$C$223)*(AS293-Inputs!$C$223-AS298-AS299-AS300-AS301)","v":300},{"$f":"(AT293>Inputs!$C$223)*(AT293-Inputs!$C$223-AT298-AT299-AT300-AT301)","v":300},{"$f":"(AU293>Inputs!$C$223)*(AU293-Inputs!$C$223-AU298-AU299-AU300-AU301)","v":300},{"$f":"(AV293>Inputs!$C$223)*(AV293-Inputs!$C$223-AV298-AV299-AV300-AV301)","v":300},{"$f":"(AW293>Inputs!$C$223)*(AW293-Inputs!$C$223-AW298-AW299-AW300-AW301)","v":300},{"$f":"(AX293>Inputs!$C$223)*(AX293-Inputs!$C$223-AX298-AX299-AX300-AX301)","v":300},{"$f":"(AY293>Inputs!$C$223)*(AY293-Inputs!$C$223-AY298-AY299-AY300-AY301)","v":300},{"$f":"(AZ293>Inputs!$C$223)*(AZ293-Inputs!$C$223-AZ298-AZ299-AZ300-AZ301)","v":300},{"$f":"(BA293>Inputs!$C$223)*(BA293-Inputs!$C$223-BA298-BA299-BA300-BA301)","v":300},{"$f":"(BB293>Inputs!$C$223)*(BB293-Inputs!$C$223-BB298-BB299-BB300-BB301)","v":300},{"$f":"(BC293>Inputs!$C$223)*(BC293-Inputs!$C$223-BC298-BC299-BC300-BC301)","v":300},{"$f":"(BD293>Inputs!$C$223)*(BD293-Inputs!$C$223-BD298-BD299-BD300-BD301)","v":300},{"$f":"(BE293>Inputs!$C$223)*(BE293-Inputs!$C$223-BE298-BE299-BE300-BE301)","v":300},{"$f":"(BF293>Inputs!$C$223)*(BF293-Inputs!$C$223-BF298-BF299-BF300-BF301)","v":300},{"$f":"(BG293>Inputs!$C$223)*(BG293-Inputs!$C$223-BG298-BG299-BG300-BG301)","v":300},{"$f":"(BH293>Inputs!$C$223)*(BH293-Inputs!$C$223-BH298-BH299-BH300-BH301)","v":300},{"$f":"(BI293>Inputs!$C$223)*(BI293-Inputs!$C$223-BI298-BI299-BI300-BI301)","v":300},{"$f":"(BJ293>Inputs!$C$223)*(BJ293-Inputs!$C$223-BJ298-BJ299-BJ300-BJ301)","v":300},{"$f":"(BK293>Inputs!$C$223)*(BK293-Inputs!$C$223-BK298-BK299-BK300-BK301)","v":300},{"$f":"(BL293>Inputs!$C$223)*(BL293-Inputs!$C$223-BL298-BL299-BL300-BL301)","v":300},{"$f":"(BM293>Inputs!$C$223)*(BM293-Inputs!$C$223-BM298-BM299-BM300-BM301)","v":0},{"$f":"(BN293>Inputs!$C$223)*(BN293-Inputs!$C$223-BN298-BN299-BN300-BN301)","v":0},{"$f":"(BO293>Inputs!$C$223)*(BO293-Inputs!$C$223-BO298-BO299-BO300-BO301)","v":0},{"$f":"(BP293>Inputs!$C$223)*(BP293-Inputs!$C$223-BP298-BP299-BP300-BP301)","v":0},{"$f":"(BQ293>Inputs!$C$223)*(BQ293-Inputs!$C$223-BQ298-BQ299-BQ300-BQ301)","v":0},{"$f":"(BR293>Inputs!$C$223)*(BR293-Inputs!$C$223-BR298-BR299-BR300-BR301)","v":0},{"$f":"(BS293>Inputs!$C$223)*(BS293-Inputs!$C$223-BS298-BS299-BS300-BS301)","v":0},{"$f":"(BT293>Inputs!$C$223)*(BT293-Inputs!$C$223-BT298-BT299-BT300-BT301)","v":0},{"$f":"(BU293>Inputs!$C$223)*(BU293-Inputs!$C$223-BU298-BU299-BU300-BU301)","v":0},{"$f":"(BV293>Inputs!$C$223)*(BV293-Inputs!$C$223-BV298-BV299-BV300-BV301)","v":0},{"$f":"(BW293>Inputs!$C$223)*(BW293-Inputs!$C$223-BW298-BW299-BW300-BW301)","v":0},{"$f":"(BX293>Inputs!$C$223)*(BX293-Inputs!$C$223-BX298-BX299-BX300-BX301)","v":0},{"$f":"(BY293>Inputs!$C$223)*(BY293-Inputs!$C$223-BY298-BY299-BY300-BY301)","v":0},{"$f":"(BZ293>Inputs!$C$223)*(BZ293-Inputs!$C$223-BZ298-BZ299-BZ300-BZ301)","v":0},{"$f":"(CA293>Inputs!$C$223)*(CA293-Inputs!$C$223-CA298-CA299-CA300-CA301)","v":0},{"$f":"(CB293>Inputs!$C$223)*(CB293-Inputs!$C$223-CB298-CB299-CB300-CB301)","v":0},{"$f":"(CC293>Inputs!$C$223)*(CC293-Inputs!$C$223-CC298-CC299-CC300-CC301)","v":0},{"$f":"(CD293>Inputs!$C$223)*(CD293-Inputs!$C$223-CD298-CD299-CD300-CD301)","v":0},{"$f":"(CE293>Inputs!$C$223)*(CE293-Inputs!$C$223-CE298-CE299-CE300-CE301)","v":0},{"$f":"(CF293>Inputs!$C$223)*(CF293-Inputs!$C$223-CF298-CF299-CF300-CF301)","v":0},{"$f":"(CG293>Inputs!$C$223)*(CG293-Inputs!$C$223-CG298-CG299-CG300-CG301)","v":0},{"$f":"(CH293>Inputs!$C$223)*(CH293-Inputs!$C$223-CH298-CH299-CH300-CH301)","v":0},{"$f":"(CI293>Inputs!$C$223)*(CI293-Inputs!$C$223-CI298-CI299-CI300-CI301)","v":0},{"$f":"(CJ293>Inputs!$C$223)*(CJ293-Inputs!$C$223-CJ298-CJ299-CJ300-CJ301)","v":0},{"$f":"(CK293>Inputs!$C$223)*(CK293-Inputs!$C$223-CK298-CK299-CK300-CK301)","v":0},{"$f":"(CL293>Inputs!$C$223)*(CL293-Inputs!$C$223-CL298-CL299-CL300-CL301)","v":0},{"$f":"(CM293>Inputs!$C$223)*(CM293-Inputs!$C$223-CM298-CM299-CM300-CM301)","v":0},{"$f":"(CN293>Inputs!$C$223)*(CN293-Inputs!$C$223-CN298-CN299-CN300-CN301)","v":0},{"$f":"(CO293>Inputs!$C$223)*(CO293-Inputs!$C$223-CO298-CO299-CO300-CO301)","v":0},{"$f":"(CP293>Inputs!$C$223)*(CP293-Inputs!$C$223-CP298-CP299-CP300-CP301)","v":0},{"$f":"(CQ293>Inputs!$C$223)*(CQ293-Inputs!$C$223-CQ298-CQ299-CQ300-CQ301)","v":0},{"$f":"(CR293>Inputs!$C$223)*(CR293-Inputs!$C$223-CR298-CR299-CR300-CR301)","v":0},{"$f":"(CS293>Inputs!$C$223)*(CS293-Inputs!$C$223-CS298-CS299-CS300-CS301)","v":0},{"$f":"(CT293>Inputs!$C$223)*(CT293-Inputs!$C$223-CT298-CT299-CT300-CT301)","v":0},{"$f":"(CU293>Inputs!$C$223)*(CU293-Inputs!$C$223-CU298-CU299-CU300-CU301)","v":0},{"$f":"(CV293>Inputs!$C$223)*(CV293-Inputs!$C$223-CV298-CV299-CV300-CV301)","v":0}]
[{"$nulls":4},"Tier 4",null,"mmcf",null,null,{"$f":"(J293>Inputs!$C$224)*(J293-Inputs!$C$224-J299-J300-J301)","v":0},{"$f":"(K293>Inputs!$C$224)*(K293-Inputs!$C$224-K299-K300-K301)","v":0},{"$f":"(L293>Inputs!$C$224)*(L293-Inputs!$C$224-L299-L300-L301)","v":0},{"$f":"(M293>Inputs!$C$224)*(M293-Inputs!$C$224-M299-M300-M301)","v":0},{"$f":"(N293>Inputs!$C$224)*(N293-Inputs!$C$224-N299-N300-N301)","v":0},{"$f":"(O293>Inputs!$C$224)*(O293-Inputs!$C$224-O299-O300-O301)","v":0},{"$f":"(P293>Inputs!$C$224)*(P293-Inputs!$C$224-P299-P300-P301)","v":0},{"$f":"(Q293>Inputs!$C$224)*(Q293-Inputs!$C$224-Q299-Q300-Q301)","v":0},{"$f":"(R293>Inputs!$C$224)*(R293-Inputs!$C$224-R299-R300-R301)","v":0},{"$f":"(S293>Inputs!$C$224)*(S293-Inputs!$C$224-S299-S300-S301)","v":0},{"$f":"(T293>Inputs!$C$224)*(T293-Inputs!$C$224-T299-T300-T301)","v":0},{"$f":"(U293>Inputs!$C$224)*(U293-Inputs!$C$224-U299-U300-U301)","v":0},{"$f":"(V293>Inputs!$C$224)*(V293-Inputs!$C$224-V299-V300-V301)","v":0},{"$f":"(W293>Inputs!$C$224)*(W293-Inputs!$C$224-W299-W300-W301)","v":0},{"$f":"(X293>Inputs!$C$224)*(X293-Inputs!$C$224-X299-X300-X301)","v":0},{"$f":"(Y293>Inputs!$C$224)*(Y293-Inputs!$C$224-Y299-Y300-Y301)","v":0},{"$f":"(Z293>Inputs!$C$224)*(Z293-Inputs!$C$224-Z299-Z300-Z301)","v":0},{"$f":"(AA293>Inputs!$C$224)*(AA293-Inputs!$C$224-AA299-AA300-AA301)","v":0},{"$f":"(AB293>Inputs!$C$224)*(AB293-Inputs!$C$224-AB299-AB300-AB301)","v":0},{"$f":"(AC293>Inputs!$C$224)*(AC293-Inputs!$C$224-AC299-AC300-AC301)","v":0},{"$f":"(AD293>Inputs!$C$224)*(AD293-Inputs!$C$224-AD299-AD300-AD301)","v":4.6723610357169036},{"$f":"(AE293>Inputs!$C$224)*(AE293-Inputs!$C$224-AE299-AE300-AE301)","v":300},{"$f":"(AF293>Inputs!$C$224)*(AF293-Inputs!$C$224-AF299-AF300-AF301)","v":300},{"$f":"(AG293>Inputs!$C$224)*(AG293-Inputs!$C$224-AG299-AG300-AG301)","v":300},{"$f":"(AH293>Inputs!$C$224)*(AH293-Inputs!$C$224-AH299-AH300-AH301)","v":300},{"$f":"(AI293>Inputs!$C$224)*(AI293-Inputs!$C$224-AI299-AI300-AI301)","v":300},{"$f":"(AJ293>Inputs!$C$224)*(AJ293-Inputs!$C$224-AJ299-AJ300-AJ301)","v":300},{"$f":"(AK293>Inputs!$C$224)*(AK293-Inputs!$C$224-AK299-AK300-AK301)","v":300},{"$f":"(AL293>Inputs!$C$224)*(AL293-Inputs!$C$224-AL299-AL300-AL301)","v":300},{"$f":"(AM293>Inputs!$C$224)*(AM293-Inputs!$C$224-AM299-AM300-AM301)","v":300},{"$f":"(AN293>Inputs!$C$224)*(AN293-Inputs!$C$224-AN299-AN300-AN301)","v":300},{"$f":"(AO293>Inputs!$C$224)*(AO293-Inputs!$C$224-AO299-AO300-AO301)","v":300},{"$f":"(AP293>Inputs!$C$224)*(AP293-Inputs!$C$224-AP299-AP300-AP301)","v":300},{"$f":"(AQ293>Inputs!$C$224)*(AQ293-Inputs!$C$224-AQ299-AQ300-AQ301)","v":300},{"$f":"(AR293>Inputs!$C$224)*(AR293-Inputs!$C$224-AR299-AR300-AR301)","v":300},{"$f":"(AS293>Inputs!$C$224)*(AS293-Inputs!$C$224-AS299-AS300-AS301)","v":300},{"$f":"(AT293>Inputs!$C$224)*(AT293-Inputs!$C$224-AT299-AT300-AT301)","v":300},{"$f":"(AU293>Inputs!$C$224)*(AU293-Inputs!$C$224-AU299-AU300-AU301)","v":300},{"$f":"(AV293>Inputs!$C$224)*(AV293-Inputs!$C$224-AV299-AV300-AV301)","v":300},{"$f":"(AW293>Inputs!$C$224)*(AW293-Inputs!$C$224-AW299-AW300-AW301)","v":300},{"$f":"(AX293>Inputs!$C$224)*(AX293-Inputs!$C$224-AX299-AX300-AX301)","v":300},{"$f":"(AY293>Inputs!$C$224)*(AY293-Inputs!$C$224-AY299-AY300-AY301)","v":300},{"$f":"(AZ293>Inputs!$C$224)*(AZ293-Inputs!$C$224-AZ299-AZ300-AZ301)","v":300},{"$f":"(BA293>Inputs!$C$224)*(BA293-Inputs!$C$224-BA299-BA300-BA301)","v":300},{"$f":"(BB293>Inputs!$C$224)*(BB293-Inputs!$C$224-BB299-BB300-BB301)","v":300},{"$f":"(BC293>Inputs!$C$224)*(BC293-Inputs!$C$224-BC299-BC300-BC301)","v":300},{"$f":"(BD293>Inputs!$C$224)*(BD293-Inputs!$C$224-BD299-BD300-BD301)","v":300},{"$f":"(BE293>Inputs!$C$224)*(BE293-Inputs!$C$224-BE299-BE300-BE301)","v":300},{"$f":"(BF293>Inputs!$C$224)*(BF293-Inputs!$C$224-BF299-BF300-BF301)","v":300},{"$f":"(BG293>Inputs!$C$224)*(BG293-Inputs!$C$224-BG299-BG300-BG301)","v":300},{"$f":"(BH293>Inputs!$C$224)*(BH293-Inputs!$C$224-BH299-BH300-BH301)","v":300},{"$f":"(BI293>Inputs!$C$224)*(BI293-Inputs!$C$224-BI299-BI300-BI301)","v":300},{"$f":"(BJ293>Inputs!$C$224)*(BJ293-Inputs!$C$224-BJ299-BJ300-BJ301)","v":300},{"$f":"(BK293>Inputs!$C$224)*(BK293-Inputs!$C$224-BK299-BK300-BK301)","v":300},{"$f":"(BL293>Inputs!$C$224)*(BL293-Inputs!$C$224-BL299-BL300-BL301)","v":31.076468141190844},{"$f":"(BM293>Inputs!$C$224)*(BM293-Inputs!$C$224-BM299-BM300-BM301)","v":0},{"$f":"(BN293>Inputs!$C$224)*(BN293-Inputs!$C$224-BN299-BN300-BN301)","v":0},{"$f":"(BO293>Inputs!$C$224)*(BO293-Inputs!$C$224-BO299-BO300-BO301)","v":0},{"$f":"(BP293>Inputs!$C$224)*(BP293-Inputs!$C$224-BP299-BP300-BP301)","v":0},{"$f":"(BQ293>Inputs!$C$224)*(BQ293-Inputs!$C$224-BQ299-BQ300-BQ301)","v":0},{"$f":"(BR293>Inputs!$C$224)*(BR293-Inputs!$C$224-BR299-BR300-BR301)","v":0},{"$f":"(BS293>Inputs!$C$224)*(BS293-Inputs!$C$224-BS299-BS300-BS301)","v":0},{"$f":"(BT293>Inputs!$C$224)*(BT293-Inputs!$C$224-BT299-BT300-BT301)","v":0},{"$f":"(BU293>Inputs!$C$224)*(BU293-Inputs!$C$224-BU299-BU300-BU301)","v":0},{"$f":"(BV293>Inputs!$C$224)*(BV293-Inputs!$C$224-BV299-BV300-BV301)","v":0},{"$f":"(BW293>Inputs!$C$224)*(BW293-Inputs!$C$224-BW299-BW300-BW301)","v":0},{"$f":"(BX293>Inputs!$C$224)*(BX293-Inputs!$C$224-BX299-BX300-BX301)","v":0},{"$f":"(BY293>Inputs!$C$224)*(BY293-Inputs!$C$224-BY299-BY300-BY301)","v":0},{"$f":"(BZ293>Inputs!$C$224)*(BZ293-Inputs!$C$224-BZ299-BZ300-BZ301)","v":0},{"$f":"(CA293>Inputs!$C$224)*(CA293-Inputs!$C$224-CA299-CA300-CA301)","v":0},{"$f":"(CB293>Inputs!$C$224)*(CB293-Inputs!$C$224-CB299-CB300-CB301)","v":0},{"$f":"(CC293>Inputs!$C$224)*(CC293-Inputs!$C$224-CC299-CC300-CC301)","v":0},{"$f":"(CD293>Inputs!$C$224)*(CD293-Inputs!$C$224-CD299-CD300-CD301)","v":0},{"$f":"(CE293>Inputs!$C$224)*(CE293-Inputs!$C$224-CE299-CE300-CE301)","v":0},{"$f":"(CF293>Inputs!$C$224)*(CF293-Inputs!$C$224-CF299-CF300-CF301)","v":0},{"$f":"(CG293>Inputs!$C$224)*(CG293-Inputs!$C$224-CG299-CG300-CG301)","v":0},{"$f":"(CH293>Inputs!$C$224)*(CH293-Inputs!$C$224-CH299-CH300-CH301)","v":0},{"$f":"(CI293>Inputs!$C$224)*(CI293-Inputs!$C$224-CI299-CI300-CI301)","v":0},{"$f":"(CJ293>Inputs!$C$224)*(CJ293-Inputs!$C$224-CJ299-CJ300-CJ301)","v":0},{"$f":"(CK293>Inputs!$C$224)*(CK293-Inputs!$C$224-CK299-CK300-CK301)","v":0},{"$f":"(CL293>Inputs!$C$224)*(CL293-Inputs!$C$224-CL299-CL300-CL301)","v":0},{"$f":"(CM293>Inputs!$C$224)*(CM293-Inputs!$C$224-CM299-CM300-CM301)","v":0},{"$f":"(CN293>Inputs!$C$224)*(CN293-Inputs!$C$224-CN299-CN300-CN301)","v":0},{"$f":"(CO293>Inputs!$C$224)*(CO293-Inputs!$C$224-CO299-CO300-CO301)","v":0},{"$f":"(CP293>Inputs!$C$224)*(CP293-Inputs!$C$224-CP299-CP300-CP301)","v":0},{"$f":"(CQ293>Inputs!$C$224)*(CQ293-Inputs!$C$224-CQ299-CQ300-CQ301)","v":0},{"$f":"(CR293>Inputs!$C$224)*(CR293-Inputs!$C$224-CR299-CR300-CR301)","v":0},{"$f":"(CS293>Inputs!$C$224)*(CS293-Inputs!$C$224-CS299-CS300-CS301)","v":0},{"$f":"(CT293>Inputs!$C$224)*(CT293-Inputs!$C$224-CT299-CT300-CT301)","v":0},{"$f":"(CU293>Inputs!$C$224)*(CU293-Inputs!$C$224-CU299-CU300-CU301)","v":0},{"$f":"(CV293>Inputs!$C$224)*(CV293-Inputs!$C$224-CV299-CV300-CV301)","v":0}]
[{"$nulls":4},"Tier 5",null,"mmcf",null,null,{"$f":"(J293>Inputs!$C$225)*(J293-Inputs!$C$225-J300-J301)","v":0},{"$f":"(K293>Inputs!$C$225)*(K293-Inputs!$C$225-K300-K301)","v":0},{"$f":"(L293>Inputs!$C$225)*(L293-Inputs!$C$225-L300-L301)","v":0},{"$f":"(M293>Inputs!$C$225)*(M293-Inputs!$C$225-M300-M301)","v":0},{"$f":"(N293>Inputs!$C$225)*(N293-Inputs!$C$225-N300-N301)","v":0},{"$f":"(O293>Inputs!$C$225)*(O293-Inputs!$C$225-O300-O301)","v":0},{"$f":"(P293>Inputs!$C$225)*(P293-Inputs!$C$225-P300-P301)","v":0},{"$f":"(Q293>Inputs!$C$225)*(Q293-Inputs!$C$225-Q300-Q301)","v":0},{"$f":"(R293>Inputs!$C$225)*(R293-Inputs!$C$225-R300-R301)","v":0},{"$f":"(S293>Inputs!$C$225)*(S293-Inputs!$C$225-S300-S301)","v":0},{"$f":"(T293>Inputs!$C$225)*(T293-Inputs!$C$225-T300-T301)","v":0},{"$f":"(U293>Inputs!$C$225)*(U293-Inputs!$C$225-U300-U301)","v":0},{"$f":"(V293>Inputs!$C$225)*(V293-Inputs!$C$225-V300-V301)","v":0},{"$f":"(W293>Inputs!$C$225)*(W293-Inputs!$C$225-W300-W301)","v":0},{"$f":"(X293>Inputs!$C$225)*(X293-Inputs!$C$225-X300-X301)","v":0},{"$f":"(Y293>Inputs!$C$225)*(Y293-Inputs!$C$225-Y300-Y301)","v":0},{"$f":"(Z293>Inputs!$C$225)*(Z293-Inputs!$C$225-Z300-Z301)","v":0},{"$f":"(AA293>Inputs!$C$225)*(AA293-Inputs!$C$225-AA300-AA301)","v":0},{"$f":"(AB293>Inputs!$C$225)*(AB293-Inputs!$C$225-AB300-AB301)","v":0},{"$f":"(AC293>Inputs!$C$225)*(AC293-Inputs!$C$225-AC300-AC301)","v":0},{"$f":"(AD293>Inputs!$C$225)*(AD293-Inputs!$C$225-AD300-AD301)","v":0},{"$f":"(AE293>Inputs!$C$225)*(AE293-Inputs!$C$225-AE300-AE301)","v":300},{"$f":"(AF293>Inputs!$C$225)*(AF293-Inputs!$C$225-AF300-AF301)","v":300},{"$f":"(AG293>Inputs!$C$225)*(AG293-Inputs!$C$225-AG300-AG301)","v":300},{"$f":"(AH293>Inputs!$C$225)*(AH293-Inputs!$C$225-AH300-AH301)","v":300},{"$f":"(AI293>Inputs!$C$225)*(AI293-Inputs!$C$225-AI300-AI301)","v":300},{"$f":"(AJ293>Inputs!$C$225)*(AJ293-Inputs!$C$225-AJ300-AJ301)","v":300},{"$f":"(AK293>Inputs!$C$225)*(AK293-Inputs!$C$225-AK300-AK301)","v":300},{"$f":"(AL293>Inputs!$C$225)*(AL293-Inputs!$C$225-AL300-AL301)","v":300},{"$f":"(AM293>Inputs!$C$225)*(AM293-Inputs!$C$225-AM300-AM301)","v":300},{"$f":"(AN293>Inputs!$C$225)*(AN293-Inputs!$C$225-AN300-AN301)","v":300},{"$f":"(AO293>Inputs!$C$225)*(AO293-Inputs!$C$225-AO300-AO301)","v":300},{"$f":"(AP293>Inputs!$C$225)*(AP293-Inputs!$C$225-AP300-AP301)","v":300},{"$f":"(AQ293>Inputs!$C$225)*(AQ293-Inputs!$C$225-AQ300-AQ301)","v":300},{"$f":"(AR293>Inputs!$C$225)*(AR293-Inputs!$C$225-AR300-AR301)","v":300},{"$f":"(AS293>Inputs!$C$225)*(AS293-Inputs!$C$225-AS300-AS301)","v":300},{"$f":"(AT293>Inputs!$C$225)*(AT293-Inputs!$C$225-AT300-AT301)","v":300},{"$f":"(AU293>Inputs!$C$225)*(AU293-Inputs!$C$225-AU300-AU301)","v":300},{"$f":"(AV293>Inputs!$C$225)*(AV293-Inputs!$C$225-AV300-AV301)","v":300},{"$f":"(AW293>Inputs!$C$225)*(AW293-Inputs!$C$225-AW300-AW301)","v":300},{"$f":"(AX293>Inputs!$C$225)*(AX293-Inputs!$C$225-AX300-AX301)","v":300},{"$f":"(AY293>Inputs!$C$225)*(AY293-Inputs!$C$225-AY300-AY301)","v":300},{"$f":"(AZ293>Inputs!$C$225)*(AZ293-Inputs!$C$225-AZ300-AZ301)","v":300},{"$f":"(BA293>Inputs!$C$225)*(BA293-Inputs!$C$225-BA300-BA301)","v":300},{"$f":"(BB293>Inputs!$C$225)*(BB293-Inputs!$C$225-BB300-BB301)","v":300},{"$f":"(BC293>Inputs!$C$225)*(BC293-Inputs!$C$225-BC300-BC301)","v":300},{"$f":"(BD293>Inputs!$C$225)*(BD293-Inputs!$C$225-BD300-BD301)","v":300},{"$f":"(BE293>Inputs!$C$225)*(BE293-Inputs!$C$225-BE300-BE301)","v":300},{"$f":"(BF293>Inputs!$C$225)*(BF293-Inputs!$C$225-BF300-BF301)","v":300},{"$f":"(BG293>Inputs!$C$225)*(BG293-Inputs!$C$225-BG300-BG301)","v":300},{"$f":"(BH293>Inputs!$C$225)*(BH293-Inputs!$C$225-BH300-BH301)","v":300},{"$f":"(BI293>Inputs!$C$225)*(BI293-Inputs!$C$225-BI300-BI301)","v":300},{"$f":"(BJ293>Inputs!$C$225)*(BJ293-Inputs!$C$225-BJ300-BJ301)","v":300},{"$f":"(BK293>Inputs!$C$225)*(BK293-Inputs!$C$225-BK300-BK301)","v":300},{"$f":"(BL293>Inputs!$C$225)*(BL293-Inputs!$C$225-BL300-BL301)","v":0},{"$f":"(BM293>Inputs!$C$225)*(BM293-Inputs!$C$225-BM300-BM301)","v":0},{"$f":"(BN293>Inputs!$C$225)*(BN293-Inputs!$C$225-BN300-BN301)","v":0},{"$f":"(BO293>Inputs!$C$225)*(BO293-Inputs!$C$225-BO300-BO301)","v":0},{"$f":"(BP293>Inputs!$C$225)*(BP293-Inputs!$C$225-BP300-BP301)","v":0},{"$f":"(BQ293>Inputs!$C$225)*(BQ293-Inputs!$C$225-BQ300-BQ301)","v":0},{"$f":"(BR293>Inputs!$C$225)*(BR293-Inputs!$C$225-BR300-BR301)","v":0},{"$f":"(BS293>Inputs!$C$225)*(BS293-Inputs!$C$225-BS300-BS301)","v":0},{"$f":"(BT293>Inputs!$C$225)*(BT293-Inputs!$C$225-BT300-BT301)","v":0},{"$f":"(BU293>Inputs!$C$225)*(BU293-Inputs!$C$225-BU300-BU301)","v":0},{"$f":"(BV293>Inputs!$C$225)*(BV293-Inputs!$C$225-BV300-BV301)","v":0},{"$f":"(BW293>Inputs!$C$225)*(BW293-Inputs!$C$225-BW300-BW301)","v":0},{"$f":"(BX293>Inputs!$C$225)*(BX293-Inputs!$C$225-BX300-BX301)","v":0},{"$f":"(BY293>Inputs!$C$225)*(BY293-Inputs!$C$225-BY300-BY301)","v":0},{"$f":"(BZ293>Inputs!$C$225)*(BZ293-Inputs!$C$225-BZ300-BZ301)","v":0},{"$f":"(CA293>Inputs!$C$225)*(CA293-Inputs!$C$225-CA300-CA301)","v":0},{"$f":"(CB293>Inputs!$C$225)*(CB293-Inputs!$C$225-CB300-CB301)","v":0},{"$f":"(CC293>Inputs!$C$225)*(CC293-Inputs!$C$225-CC300-CC301)","v":0},{"$f":"(CD293>Inputs!$C$225)*(CD293-Inputs!$C$225-CD300-CD301)","v":0},{"$f":"(CE293>Inputs!$C$225)*(CE293-Inputs!$C$225-CE300-CE301)","v":0},{"$f":"(CF293>Inputs!$C$225)*(CF293-Inputs!$C$225-CF300-CF301)","v":0},{"$f":"(CG293>Inputs!$C$225)*(CG293-Inputs!$C$225-CG300-CG301)","v":0},{"$f":"(CH293>Inputs!$C$225)*(CH293-Inputs!$C$225-CH300-CH301)","v":0},{"$f":"(CI293>Inputs!$C$225)*(CI293-Inputs!$C$225-CI300-CI301)","v":0},{"$f":"(CJ293>Inputs!$C$225)*(CJ293-Inputs!$C$225-CJ300-CJ301)","v":0},{"$f":"(CK293>Inputs!$C$225)*(CK293-Inputs!$C$225-CK300-CK301)","v":0},{"$f":"(CL293>Inputs!$C$225)*(CL293-Inputs!$C$225-CL300-CL301)","v":0},{"$f":"(CM293>Inputs!$C$225)*(CM293-Inputs!$C$225-CM300-CM301)","v":0},{"$f":"(CN293>Inputs!$C$225)*(CN293-Inputs!$C$225-CN300-CN301)","v":0},{"$f":"(CO293>Inputs!$C$225)*(CO293-Inputs!$C$225-CO300-CO301)","v":0},{"$f":"(CP293>Inputs!$C$225)*(CP293-Inputs!$C$225-CP300-CP301)","v":0},{"$f":"(CQ293>Inputs!$C$225)*(CQ293-Inputs!$C$225-CQ300-CQ301)","v":0},{"$f":"(CR293>Inputs!$C$225)*(CR293-Inputs!$C$225-CR300-CR301)","v":0},{"$f":"(CS293>Inputs!$C$225)*(CS293-Inputs!$C$225-CS300-CS301)","v":0},{"$f":"(CT293>Inputs!$C$225)*(CT293-Inputs!$C$225-CT300-CT301)","v":0},{"$f":"(CU293>Inputs!$C$225)*(CU293-Inputs!$C$225-CU300-CU301)","v":0},{"$f":"(CV293>Inputs!$C$225)*(CV293-Inputs!$C$225-CV300-CV301)","v":0}]
[{"$nulls":4},"Tier 6",null,"mmcf",null,null,{"$f":"(J293>Inputs!$C$226)*(J293-Inputs!$C$226-J301)","v":0},{"$f":"(K293>Inputs!$C$226)*(K293-Inputs!$C$226-K301)","v":0},{"$f":"(L293>Inputs!$C$226)*(L293-Inputs!$C$226-L301)","v":0},{"$f":"(M293>Inputs!$C$226)*(M293-Inputs!$C$226-M301)","v":0},{"$f":"(N293>Inputs!$C$226)*(N293-Inputs!$C$226-N301)","v":0},{"$f":"(O293>Inputs!$C$226)*(O293-Inputs!$C$226-O301)","v":0},{"$f":"(P293>Inputs!$C$226)*(P293-Inputs!$C$226-P301)","v":0},{"$f":"(Q293>Inputs!$C$226)*(Q293-Inputs!$C$226-Q301)","v":0},{"$f":"(R293>Inputs!$C$226)*(R293-Inputs!$C$226-R301)","v":0},{"$f":"(S293>Inputs!$C$226)*(S293-Inputs!$C$226-S301)","v":0},{"$f":"(T293>Inputs!$C$226)*(T293-Inputs!$C$226-T301)","v":0},{"$f":"(U293>Inputs!$C$226)*(U293-Inputs!$C$226-U301)","v":0},{"$f":"(V293>Inputs!$C$226)*(V293-Inputs!$C$226-V301)","v":0},{"$f":"(W293>Inputs!$C$226)*(W293-Inputs!$C$226-W301)","v":0},{"$f":"(X293>Inputs!$C$226)*(X293-Inputs!$C$226-X301)","v":0},{"$f":"(Y293>Inputs!$C$226)*(Y293-Inputs!$C$226-Y301)","v":0},{"$f":"(Z293>Inputs!$C$226)*(Z293-Inputs!$C$226-Z301)","v":0},{"$f":"(AA293>Inputs!$C$226)*(AA293-Inputs!$C$226-AA301)","v":0},{"$f":"(AB293>Inputs!$C$226)*(AB293-Inputs!$C$226-AB301)","v":0},{"$f":"(AC293>Inputs!$C$226)*(AC293-Inputs!$C$226-AC301)","v":0},{"$f":"(AD293>Inputs!$C$226)*(AD293-Inputs!$C$226-AD301)","v":0},{"$f":"(AE293>Inputs!$C$226)*(AE293-Inputs!$C$226-AE301)","v":9.3347220714338164},{"$f":"(AF293>Inputs!$C$226)*(AF293-Inputs!$C$226-AF301)","v":9.3347220714338164},{"$f":"(AG293>Inputs!$C$226)*(AG293-Inputs!$C$226-AG301)","v":9.3347220714338164},{"$f":"(AH293>Inputs!$C$226)*(AH293-Inputs!$C$226-AH301)","v":9.3347220714338164},{"$f":"(AI293>Inputs!$C$226)*(AI293-Inputs!$C$226-AI301)","v":9.3347220714338164},{"$f":"(AJ293>Inputs!$C$226)*(AJ293-Inputs!$C$226-AJ301)","v":9.3347220714338164},{"$f":"(AK293>Inputs!$C$226)*(AK293-Inputs!$C$226-AK301)","v":9.3347220714338164},{"$f":"(AL293>Inputs!$C$226)*(AL293-Inputs!$C$226-AL301)","v":9.3347220714338164},{"$f":"(AM293>Inputs!$C$226)*(AM293-Inputs!$C$226-AM301)","v":9.3347220714338164},{"$f":"(AN293>Inputs!$C$226)*(AN293-Inputs!$C$226-AN301)","v":9.3347220714338164},{"$f":"(AO293>Inputs!$C$226)*(AO293-Inputs!$C$226-AO301)","v":9.3347220714338164},{"$f":"(AP293>Inputs!$C$226)*(AP293-Inputs!$C$226-AP301)","v":9.3347220714338164},{"$f":"(AQ293>Inputs!$C$226)*(AQ293-Inputs!$C$226-AQ301)","v":9.3347220714338164},{"$f":"(AR293>Inputs!$C$226)*(AR293-Inputs!$C$226-AR301)","v":9.3347220714338164},{"$f":"(AS293>Inputs!$C$226)*(AS293-Inputs!$C$226-AS301)","v":9.3347220714338164},{"$f":"(AT293>Inputs!$C$226)*(AT293-Inputs!$C$226-AT301)","v":9.3347220714338164},{"$f":"(AU293>Inputs!$C$226)*(AU293-Inputs!$C$226-AU301)","v":9.3347220714338164},{"$f":"(AV293>Inputs!$C$226)*(AV293-Inputs!$C$226-AV301)","v":9.3347220714338164},{"$f":"(AW293>Inputs!$C$226)*(AW293-Inputs!$C$226-AW301)","v":9.3347220714338164},{"$f":"(AX293>Inputs!$C$226)*(AX293-Inputs!$C$226-AX301)","v":9.3347220714338164},{"$f":"(AY293>Inputs!$C$226)*(AY293-Inputs!$C$226-AY301)","v":9.3347220714338164},{"$f":"(AZ293>Inputs!$C$226)*(AZ293-Inputs!$C$226-AZ301)","v":9.3347220714338164},{"$f":"(BA293>Inputs!$C$226)*(BA293-Inputs!$C$226-BA301)","v":9.3347220714338164},{"$f":"(BB293>Inputs!$C$226)*(BB293-Inputs!$C$226-BB301)","v":9.3347220714338164},{"$f":"(BC293>Inputs!$C$226)*(BC293-Inputs!$C$226-BC301)","v":9.3347220714338164},{"$f":"(BD293>Inputs!$C$226)*(BD293-Inputs!$C$226-BD301)","v":9.3347220714338164},{"$f":"(BE293>Inputs!$C$226)*(BE293-Inputs!$C$226-BE301)","v":9.3347220714338164},{"$f":"(BF293>Inputs!$C$226)*(BF293-Inputs!$C$226-BF301)","v":9.3347220714338164},{"$f":"(BG293>Inputs!$C$226)*(BG293-Inputs!$C$226-BG301)","v":9.3347220714338164},{"$f":"(BH293>Inputs!$C$226)*(BH293-Inputs!$C$226-BH301)","v":9.3347220714338164},{"$f":"(BI293>Inputs!$C$226)*(BI293-Inputs!$C$226-BI301)","v":9.3347220714338164},{"$f":"(BJ293>Inputs!$C$226)*(BJ293-Inputs!$C$226-BJ301)","v":9.3347220714338164},{"$f":"(BK293>Inputs!$C$226)*(BK293-Inputs!$C$226-BK301)","v":9.3347220714338164},{"$f":"(BL293>Inputs!$C$226)*(BL293-Inputs!$C$226-BL301)","v":0},{"$f":"(BM293>Inputs!$C$226)*(BM293-Inputs!$C$226-BM301)","v":0},{"$f":"(BN293>Inputs!$C$226)*(BN293-Inputs!$C$226-BN301)","v":0},{"$f":"(BO293>Inputs!$C$226)*(BO293-Inputs!$C$226-BO301)","v":0},{"$f":"(BP293>Inputs!$C$226)*(BP293-Inputs!$C$226-BP301)","v":0},{"$f":"(BQ293>Inputs!$C$226)*(BQ293-Inputs!$C$226-BQ301)","v":0},{"$f":"(BR293>Inputs!$C$226)*(BR293-Inputs!$C$226-BR301)","v":0},{"$f":"(BS293>Inputs!$C$226)*(BS293-Inputs!$C$226-BS301)","v":0},{"$f":"(BT293>Inputs!$C$226)*(BT293-Inputs!$C$226-BT301)","v":0},{"$f":"(BU293>Inputs!$C$226)*(BU293-Inputs!$C$226-BU301)","v":0},{"$f":"(BV293>Inputs!$C$226)*(BV293-Inputs!$C$226-BV301)","v":0},{"$f":"(BW293>Inputs!$C$226)*(BW293-Inputs!$C$226-BW301)","v":0},{"$f":"(BX293>Inputs!$C$226)*(BX293-Inputs!$C$226-BX301)","v":0},{"$f":"(BY293>Inputs!$C$226)*(BY293-Inputs!$C$226-BY301)","v":0},{"$f":"(BZ293>Inputs!$C$226)*(BZ293-Inputs!$C$226-BZ301)","v":0},{"$f":"(CA293>Inputs!$C$226)*(CA293-Inputs!$C$226-CA301)","v":0},{"$f":"(CB293>Inputs!$C$226)*(CB293-Inputs!$C$226-CB301)","v":0},{"$f":"(CC293>Inputs!$C$226)*(CC293-Inputs!$C$226-CC301)","v":0},{"$f":"(CD293>Inputs!$C$226)*(CD293-Inputs!$C$226-CD301)","v":0},{"$f":"(CE293>Inputs!$C$226)*(CE293-Inputs!$C$226-CE301)","v":0},{"$f":"(CF293>Inputs!$C$226)*(CF293-Inputs!$C$226-CF301)","v":0},{"$f":"(CG293>Inputs!$C$226)*(CG293-Inputs!$C$226-CG301)","v":0},{"$f":"(CH293>Inputs!$C$226)*(CH293-Inputs!$C$226-CH301)","v":0},{"$f":"(CI293>Inputs!$C$226)*(CI293-Inputs!$C$226-CI301)","v":0},{"$f":"(CJ293>Inputs!$C$226)*(CJ293-Inputs!$C$226-CJ301)","v":0},{"$f":"(CK293>Inputs!$C$226)*(CK293-Inputs!$C$226-CK301)","v":0},{"$f":"(CL293>Inputs!$C$226)*(CL293-Inputs!$C$226-CL301)","v":0},{"$f":"(CM293>Inputs!$C$226)*(CM293-Inputs!$C$226-CM301)","v":0},{"$f":"(CN293>Inputs!$C$226)*(CN293-Inputs!$C$226-CN301)","v":0},{"$f":"(CO293>Inputs!$C$226)*(CO293-Inputs!$C$226-CO301)","v":0},{"$f":"(CP293>Inputs!$C$226)*(CP293-Inputs!$C$226-CP301)","v":0},{"$f":"(CQ293>Inputs!$C$226)*(CQ293-Inputs!$C$226-CQ301)","v":0},{"$f":"(CR293>Inputs!$C$226)*(CR293-Inputs!$C$226-CR301)","v":0},{"$f":"(CS293>Inputs!$C$226)*(CS293-Inputs!$C$226-CS301)","v":0},{"$f":"(CT293>Inputs!$C$226)*(CT293-Inputs!$C$226-CT301)","v":0},{"$f":"(CU293>Inputs!$C$226)*(CU293-Inputs!$C$226-CU301)","v":0},{"$f":"(CV293>Inputs!$C$226)*(CV293-Inputs!$C$226-CV301)","v":0}]
[{"$nulls":4},"Tier 7",null,"mmcf",null,null,{"$f":"(J293>Inputs!$C$227)*(J293-Inputs!$C$227)","v":0},{"$f":"(K293>Inputs!$C$227)*(K293-Inputs!$C$227)","v":0},{"$f":"(L293>Inputs!$C$227)*(L293-Inputs!$C$227)","v":0},{"$f":"(M293>Inputs!$C$227)*(M293-Inputs!$C$227)","v":0},{"$f":"(N293>Inputs!$C$227)*(N293-Inputs!$C$227)","v":0},{"$f":"(O293>Inputs!$C$227)*(O293-Inputs!$C$227)","v":0},{"$f":"(P293>Inputs!$C$227)*(P293-Inputs!$C$227)","v":0},{"$f":"(Q293>Inputs!$C$227)*(Q293-Inputs!$C$227)","v":0},{"$f":"(R293>Inputs!$C$227)*(R293-Inputs!$C$227)","v":0},{"$f":"(S293>Inputs!$C$227)*(S293-Inputs!$C$227)","v":0},{"$f":"(T293>Inputs!$C$227)*(T293-Inputs!$C$227)","v":0},{"$f":"(U293>Inputs!$C$227)*(U293-Inputs!$C$227)","v":0},{"$f":"(V293>Inputs!$C$227)*(V293-Inputs!$C$227)","v":0},{"$f":"(W293>Inputs!$C$227)*(W293-Inputs!$C$227)","v":0},{"$f":"(X293>Inputs!$C$227)*(X293-Inputs!$C$227)","v":0},{"$f":"(Y293>Inputs!$C$227)*(Y293-Inputs!$C$227)","v":0},{"$f":"(Z293>Inputs!$C$227)*(Z293-Inputs!$C$227)","v":0},{"$f":"(AA293>Inputs!$C$227)*(AA293-Inputs!$C$227)","v":0},{"$f":"(AB293>Inputs!$C$227)*(AB293-Inputs!$C$227)","v":0},{"$f":"(AC293>Inputs!$C$227)*(AC293-Inputs!$C$227)","v":0},{"$f":"(AD293>Inputs!$C$227)*(AD293-Inputs!$C$227)","v":0},{"$f":"(AE293>Inputs!$C$227)*(AE293-Inputs!$C$227)","v":0},{"$f":"(AF293>Inputs!$C$227)*(AF293-Inputs!$C$227)","v":0},{"$f":"(AG293>Inputs!$C$227)*(AG293-Inputs!$C$227)","v":0},{"$f":"(AH293>Inputs!$C$227)*(AH293-Inputs!$C$227)","v":0},{"$f":"(AI293>Inputs!$C$227)*(AI293-Inputs!$C$227)","v":0},{"$f":"(AJ293>Inputs!$C$227)*(AJ293-Inputs!$C$227)","v":0},{"$f":"(AK293>Inputs!$C$227)*(AK293-Inputs!$C$227)","v":0},{"$f":"(AL293>Inputs!$C$227)*(AL293-Inputs!$C$227)","v":0},{"$f":"(AM293>Inputs!$C$227)*(AM293-Inputs!$C$227)","v":0},{"$f":"(AN293>Inputs!$C$227)*(AN293-Inputs!$C$227)","v":0},{"$f":"(AO293>Inputs!$C$227)*(AO293-Inputs!$C$227)","v":0},{"$f":"(AP293>Inputs!$C$227)*(AP293-Inputs!$C$227)","v":0},{"$f":"(AQ293>Inputs!$C$227)*(AQ293-Inputs!$C$227)","v":0},{"$f":"(AR293>Inputs!$C$227)*(AR293-Inputs!$C$227)","v":0},{"$f":"(AS293>Inputs!$C$227)*(AS293-Inputs!$C$227)","v":0},{"$f":"(AT293>Inputs!$C$227)*(AT293-Inputs!$C$227)","v":0},{"$f":"(AU293>Inputs!$C$227)*(AU293-Inputs!$C$227)","v":0},{"$f":"(AV293>Inputs!$C$227)*(AV293-Inputs!$C$227)","v":0},{"$f":"(AW293>Inputs!$C$227)*(AW293-Inputs!$C$227)","v":0},{"$f":"(AX293>Inputs!$C$227)*(AX293-Inputs!$C$227)","v":0},{"$f":"(AY293>Inputs!$C$227)*(AY293-Inputs!$C$227)","v":0},{"$f":"(AZ293>Inputs!$C$227)*(AZ293-Inputs!$C$227)","v":0},{"$f":"(BA293>Inputs!$C$227)*(BA293-Inputs!$C$227)","v":0},{"$f":"(BB293>Inputs!$C$227)*(BB293-Inputs!$C$227)","v":0},{"$f":"(BC293>Inputs!$C$227)*(BC293-Inputs!$C$227)","v":0},{"$f":"(BD293>Inputs!$C$227)*(BD293-Inputs!$C$227)","v":0},{"$f":"(BE293>Inputs!$C$227)*(BE293-Inputs!$C$227)","v":0},{"$f":"(BF293>Inputs!$C$227)*(BF293-Inputs!$C$227)","v":0},{"$f":"(BG293>Inputs!$C$227)*(BG293-Inputs!$C$227)","v":0},{"$f":"(BH293>Inputs!$C$227)*(BH293-Inputs!$C$227)","v":0},{"$f":"(BI293>Inputs!$C$227)*(BI293-Inputs!$C$227)","v":0},{"$f":"(BJ293>Inputs!$C$227)*(BJ293-Inputs!$C$227)","v":0},{"$f":"(BK293>Inputs!$C$227)*(BK293-Inputs!$C$227)","v":0},{"$f":"(BL293>Inputs!$C$227)*(BL293-Inputs!$C$227)","v":0},{"$f":"(BM293>Inputs!$C$227)*(BM293-Inputs!$C$227)","v":0},{"$f":"(BN293>Inputs!$C$227)*(BN293-Inputs!$C$227)","v":0},{"$f":"(BO293>Inputs!$C$227)*(BO293-Inputs!$C$227)","v":0},{"$f":"(BP293>Inputs!$C$227)*(BP293-Inputs!$C$227)","v":0},{"$f":"(BQ293>Inputs!$C$227)*(BQ293-Inputs!$C$227)","v":0},{"$f":"(BR293>Inputs!$C$227)*(BR293-Inputs!$C$227)","v":0},{"$f":"(BS293>Inputs!$C$227)*(BS293-Inputs!$C$227)","v":0},{"$f":"(BT293>Inputs!$C$227)*(BT293-Inputs!$C$227)","v":0},{"$f":"(BU293>Inputs!$C$227)*(BU293-Inputs!$C$227)","v":0},{"$f":"(BV293>Inputs!$C$227)*(BV293-Inputs!$C$227)","v":0},{"$f":"(BW293>Inputs!$C$227)*(BW293-Inputs!$C$227)","v":0},{"$f":"(BX293>Inputs!$C$227)*(BX293-Inputs!$C$227)","v":0},{"$f":"(BY293>Inputs!$C$227)*(BY293-Inputs!$C$227)","v":0},{"$f":"(BZ293>Inputs!$C$227)*(BZ293-Inputs!$C$227)","v":0},{"$f":"(CA293>Inputs!$C$227)*(CA293-Inputs!$C$227)","v":0},{"$f":"(CB293>Inputs!$C$227)*(CB293-Inputs!$C$227)","v":0},{"$f":"(CC293>Inputs!$C$227)*(CC293-Inputs!$C$227)","v":0},{"$f":"(CD293>Inputs!$C$227)*(CD293-Inputs!$C$227)","v":0},{"$f":"(CE293>Inputs!$C$227)*(CE293-Inputs!$C$227)","v":0},{"$f":"(CF293>Inputs!$C$227)*(CF293-Inputs!$C$227)","v":0},{"$f":"(CG293>Inputs!$C$227)*(CG293-Inputs!$C$227)","v":0},{"$f":"(CH293>Inputs!$C$227)*(CH293-Inputs!$C$227)","v":0},{"$f":"(CI293>Inputs!$C$227)*(CI293-Inputs!$C$227)","v":0},{"$f":"(CJ293>Inputs!$C$227)*(CJ293-Inputs!$C$227)","v":0},{"$f":"(CK293>Inputs!$C$227)*(CK293-Inputs!$C$227)","v":0},{"$f":"(CL293>Inputs!$C$227)*(CL293-Inputs!$C$227)","v":0},{"$f":"(CM293>Inputs!$C$227)*(CM293-Inputs!$C$227)","v":0},{"$f":"(CN293>Inputs!$C$227)*(CN293-Inputs!$C$227)","v":0},{"$f":"(CO293>Inputs!$C$227)*(CO293-Inputs!$C$227)","v":0},{"$f":"(CP293>Inputs!$C$227)*(CP293-Inputs!$C$227)","v":0},{"$f":"(CQ293>Inputs!$C$227)*(CQ293-Inputs!$C$227)","v":0},{"$f":"(CR293>Inputs!$C$227)*(CR293-Inputs!$C$227)","v":0},{"$f":"(CS293>Inputs!$C$227)*(CS293-Inputs!$C$227)","v":0},{"$f":"(CT293>Inputs!$C$227)*(CT293-Inputs!$C$227)","v":0},{"$f":"(CU293>Inputs!$C$227)*(CU293-Inputs!$C$227)","v":0},{"$f":"(CV293>Inputs!$C$227)*(CV293-Inputs!$C$227)","v":0}]
[]
[{"$nulls":4},"Government Profit Gas Share (Pre Royalty Adjustment)",null,"%",{"$f":"IFERROR(AVERAGEIF(J303:CV303,\"<>0\"),0%)","v":0.35522843579772057},null,{"$f":"SUMPRODUCT(J295:J301,Inputs!$C$229:$C$235)/(IF(J293>0,J293,1))","v":0},{"$f":"SUMPRODUCT(K295:K301,Inputs!$C$229:$C$235)/(IF(K293>0,K293,1))","v":0},{"$f":"SUMPRODUCT(L295:L301,Inputs!$C$229:$C$235)/(IF(L293>0,L293,1))","v":0},{"$f":"SUMPRODUCT(M295:M301,Inputs!$C$229:$C$235)/(IF(M293>0,M293,1))","v":0},{"$f":"SUMPRODUCT(N295:N301,Inputs!$C$229:$C$235)/(IF(N293>0,N293,1))","v":0},{"$f":"SUMPRODUCT(O295:O301,Inputs!$C$229:$C$235)/(IF(O293>0,O293,1))","v":0},{"$f":"SUMPRODUCT(P295:P301,Inputs!$C$229:$C$235)/(IF(P293>0,P293,1))","v":0},{"$f":"SUMPRODUCT(Q295:Q301,Inputs!$C$229:$C$235)/(IF(Q293>0,Q293,1))","v":0},{"$f":"SUMPRODUCT(R295:R301,Inputs!$C$229:$C$235)/(IF(R293>0,R293,1))","v":0},{"$f":"SUMPRODUCT(S295:S301,Inputs!$C$229:$C$235)/(IF(S293>0,S293,1))","v":0},{"$f":"SUMPRODUCT(T295:T301,Inputs!$C$229:$C$235)/(IF(T293>0,T293,1))","v":0},{"$f":"SUMPRODUCT(U295:U301,Inputs!$C$229:$C$235)/(IF(U293>0,U293,1))","v":0},{"$f":"SUMPRODUCT(V295:V301,Inputs!$C$229:$C$235)/(IF(V293>0,V293,1))","v":0},{"$f":"SUMPRODUCT(W295:W301,Inputs!$C$229:$C$235)/(IF(W293>0,W293,1))","v":0},{"$f":"SUMPRODUCT(X295:X301,Inputs!$C$229:$C$235)/(IF(X293>0,X293,1))","v":0},{"$f":"SUMPRODUCT(Y295:Y301,Inputs!$C$229:$C$235)/(IF(Y293>0,Y293,1))","v":0},{"$f":"SUMPRODUCT(Z295:Z301,Inputs!$C$229:$C$235)/(IF(Z293>0,Z293,1))","v":0},{"$f":"SUMPRODUCT(AA295:AA301,Inputs!$C$229:$C$235)/(IF(AA293>0,AA293,1))","v":0},{"$f":"SUMPRODUCT(AB295:AB301,Inputs!$C$229:$C$235)/(IF(AB293>0,AB293,1))","v":0},{"$f":"SUMPRODUCT(AC295:AC301,Inputs!$C$229:$C$235)/(IF(AC293>0,AC293,1))","v":0},{"$f":"SUMPRODUCT(AD295:AD301,Inputs!$C$229:$C$235)/(IF(AD293>0,AD293,1))","v":0.32538677461482018},{"$f":"SUMPRODUCT(AE295:AE301,Inputs!$C$229:$C$235)/(IF(AE293>0,AE293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AF295:AF301,Inputs!$C$229:$C$235)/(IF(AF293>0,AF293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AG295:AG301,Inputs!$C$229:$C$235)/(IF(AG293>0,AG293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AH295:AH301,Inputs!$C$229:$C$235)/(IF(AH293>0,AH293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AI295:AI301,Inputs!$C$229:$C$235)/(IF(AI293>0,AI293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AJ295:AJ301,Inputs!$C$229:$C$235)/(IF(AJ293>0,AJ293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AK295:AK301,Inputs!$C$229:$C$235)/(IF(AK293>0,AK293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AL295:AL301,Inputs!$C$229:$C$235)/(IF(AL293>0,AL293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AM295:AM301,Inputs!$C$229:$C$235)/(IF(AM293>0,AM293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AN295:AN301,Inputs!$C$229:$C$235)/(IF(AN293>0,AN293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AO295:AO301,Inputs!$C$229:$C$235)/(IF(AO293>0,AO293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AP295:AP301,Inputs!$C$229:$C$235)/(IF(AP293>0,AP293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AQ295:AQ301,Inputs!$C$229:$C$235)/(IF(AQ293>0,AQ293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AR295:AR301,Inputs!$C$229:$C$235)/(IF(AR293>0,AR293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AS295:AS301,Inputs!$C$229:$C$235)/(IF(AS293>0,AS293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AT295:AT301,Inputs!$C$229:$C$235)/(IF(AT293>0,AT293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AU295:AU301,Inputs!$C$229:$C$235)/(IF(AU293>0,AU293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AV295:AV301,Inputs!$C$229:$C$235)/(IF(AV293>0,AV293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AW295:AW301,Inputs!$C$229:$C$235)/(IF(AW293>0,AW293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AX295:AX301,Inputs!$C$229:$C$235)/(IF(AX293>0,AX293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AY295:AY301,Inputs!$C$229:$C$235)/(IF(AY293>0,AY293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AZ295:AZ301,Inputs!$C$229:$C$235)/(IF(AZ293>0,AZ293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BA295:BA301,Inputs!$C$229:$C$235)/(IF(BA293>0,BA293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BB295:BB301,Inputs!$C$229:$C$235)/(IF(BB293>0,BB293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BC295:BC301,Inputs!$C$229:$C$235)/(IF(BC293>0,BC293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BD295:BD301,Inputs!$C$229:$C$235)/(IF(BD293>0,BD293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BE295:BE301,Inputs!$C$229:$C$235)/(IF(BE293>0,BE293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BF295:BF301,Inputs!$C$229:$C$235)/(IF(BF293>0,BF293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BG295:BG301,Inputs!$C$229:$C$235)/(IF(BG293>0,BG293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BH295:BH301,Inputs!$C$229:$C$235)/(IF(BH293>0,BH293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BI295:BI301,Inputs!$C$229:$C$235)/(IF(BI293>0,BI293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BJ295:BJ301,Inputs!$C$229:$C$235)/(IF(BJ293>0,BJ293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BK295:BK301,Inputs!$C$229:$C$235)/(IF(BK293>0,BK293,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BL295:BL301,Inputs!$C$229:$C$235)/(IF(BL293>0,BL293,1))","v":0.32746261445587038},{"$f":"SUMPRODUCT(BM295:BM301,Inputs!$C$229:$C$235)/(IF(BM293>0,BM293,1))","v":0},{"$f":"SUMPRODUCT(BN295:BN301,Inputs!$C$229:$C$235)/(IF(BN293>0,BN293,1))","v":0},{"$f":"SUMPRODUCT(BO295:BO301,Inputs!$C$229:$C$235)/(IF(BO293>0,BO293,1))","v":0},{"$f":"SUMPRODUCT(BP295:BP301,Inputs!$C$229:$C$235)/(IF(BP293>0,BP293,1))","v":0},{"$f":"SUMPRODUCT(BQ295:BQ301,Inputs!$C$229:$C$235)/(IF(BQ293>0,BQ293,1))","v":0},{"$f":"SUMPRODUCT(BR295:BR301,Inputs!$C$229:$C$235)/(IF(BR293>0,BR293,1))","v":0},{"$f":"SUMPRODUCT(BS295:BS301,Inputs!$C$229:$C$235)/(IF(BS293>0,BS293,1))","v":0},{"$f":"SUMPRODUCT(BT295:BT301,Inputs!$C$229:$C$235)/(IF(BT293>0,BT293,1))","v":0},{"$f":"SUMPRODUCT(BU295:BU301,Inputs!$C$229:$C$235)/(IF(BU293>0,BU293,1))","v":0},{"$f":"SUMPRODUCT(BV295:BV301,Inputs!$C$229:$C$235)/(IF(BV293>0,BV293,1))","v":0},{"$f":"SUMPRODUCT(BW295:BW301,Inputs!$C$229:$C$235)/(IF(BW293>0,BW293,1))","v":0},{"$f":"SUMPRODUCT(BX295:BX301,Inputs!$C$229:$C$235)/(IF(BX293>0,BX293,1))","v":0},{"$f":"SUMPRODUCT(BY295:BY301,Inputs!$C$229:$C$235)/(IF(BY293>0,BY293,1))","v":0},{"$f":"SUMPRODUCT(BZ295:BZ301,Inputs!$C$229:$C$235)/(IF(BZ293>0,BZ293,1))","v":0},{"$f":"SUMPRODUCT(CA295:CA301,Inputs!$C$229:$C$235)/(IF(CA293>0,CA293,1))","v":0},{"$f":"SUMPRODUCT(CB295:CB301,Inputs!$C$229:$C$235)/(IF(CB293>0,CB293,1))","v":0},{"$f":"SUMPRODUCT(CC295:CC301,Inputs!$C$229:$C$235)/(IF(CC293>0,CC293,1))","v":0},{"$f":"SUMPRODUCT(CD295:CD301,Inputs!$C$229:$C$235)/(IF(CD293>0,CD293,1))","v":0},{"$f":"SUMPRODUCT(CE295:CE301,Inputs!$C$229:$C$235)/(IF(CE293>0,CE293,1))","v":0},{"$f":"SUMPRODUCT(CF295:CF301,Inputs!$C$229:$C$235)/(IF(CF293>0,CF293,1))","v":0},{"$f":"SUMPRODUCT(CG295:CG301,Inputs!$C$229:$C$235)/(IF(CG293>0,CG293,1))","v":0},{"$f":"SUMPRODUCT(CH295:CH301,Inputs!$C$229:$C$235)/(IF(CH293>0,CH293,1))","v":0},{"$f":"SUMPRODUCT(CI295:CI301,Inputs!$C$229:$C$235)/(IF(CI293>0,CI293,1))","v":0},{"$f":"SUMPRODUCT(CJ295:CJ301,Inputs!$C$229:$C$235)/(IF(CJ293>0,CJ293,1))","v":0},{"$f":"SUMPRODUCT(CK295:CK301,Inputs!$C$229:$C$235)/(IF(CK293>0,CK293,1))","v":0},{"$f":"SUMPRODUCT(CL295:CL301,Inputs!$C$229:$C$235)/(IF(CL293>0,CL293,1))","v":0},{"$f":"SUMPRODUCT(CM295:CM301,Inputs!$C$229:$C$235)/(IF(CM293>0,CM293,1))","v":0},{"$f":"SUMPRODUCT(CN295:CN301,Inputs!$C$229:$C$235)/(IF(CN293>0,CN293,1))","v":0},{"$f":"SUMPRODUCT(CO295:CO301,Inputs!$C$229:$C$235)/(IF(CO293>0,CO293,1))","v":0},{"$f":"SUMPRODUCT(CP295:CP301,Inputs!$C$229:$C$235)/(IF(CP293>0,CP293,1))","v":0},{"$f":"SUMPRODUCT(CQ295:CQ301,Inputs!$C$229:$C$235)/(IF(CQ293>0,CQ293,1))","v":0},{"$f":"SUMPRODUCT(CR295:CR301,Inputs!$C$229:$C$235)/(IF(CR293>0,CR293,1))","v":0},{"$f":"SUMPRODUCT(CS295:CS301,Inputs!$C$229:$C$235)/(IF(CS293>0,CS293,1))","v":0},{"$f":"SUMPRODUCT(CT295:CT301,Inputs!$C$229:$C$235)/(IF(CT293>0,CT293,1))","v":0},{"$f":"SUMPRODUCT(CU295:CU301,Inputs!$C$229:$C$235)/(IF(CU293>0,CU293,1))","v":0},{"$f":"SUMPRODUCT(CV295:CV301,Inputs!$C$229:$C$235)/(IF(CV293>0,CV293,1))","v":0}]
[{"$nulls":4},"Joint Venture % Share",null,"%",{"$f":"IFERROR(AVERAGEIF(J304:CV304,\"<>0\"),0%)","v":0.64477156420227966},null,{"$f":"IF(J303 = 0, 0, 100% - J303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.67461322538517976,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,{"$f":"IF(AP303 = 0, 0, 100% - AP303)","v":0.64302588291365037},0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.67253738554412967,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV303 = 0, 0, 100% - BV303)","v":0},0,0,0,0,0,0,{"$f":"IF(CC303 = 0, 0, 100% - CC303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Government Profit Gas (Pre Royalty Adjustment)",null,"US$",{"$f":"SUM(J306:CV306)","v":17936313395.708305},null,{"$f":"J303 * J291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94222194.118761495,210872628.65680474,215090081.22994083,219391882.85453966,223779720.51163051,228255314.92186311,232820421.22030041,237476829.6447064,242226366.23760056,247070893.56235251,252012311.43359953,309706820.18050057,{"$f":"AP303 * AP291","v":469239341.74569887},607985750.66272199,624243954.86909938,636747003.94904113,649500114.01058149,662508286.27335286,381332039.5427587,388976850.31617343,392179455.1515196,404728218.43371743,731557238.15428627,742955646.78916442,761148853.94049001,776390001.00185955,791935971.00445664,807792860.40710557,823966887.59780729,491514729.07811439,872922984.645257,896113046.28287864,914053477.19109595,934334134.92195368,461261085.1665706,0,0,0,0,0,0,0,0,0,{"$f":"BV303 * BV291","v":0},0,0,0,0,0,0,{"$f":"CC303 * CC291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Royalty Payable by Government",null,"US$",{"$f":"SUM(J307:CV307)","v":4197715219.5587907},null,{"$f":"J250 * $F$243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43219378.120772041,88167531.366374955,89930881.993702471,91729499.633576512,93564089.626248062,95435371.418773025,97344078.847148478,99290960.424091458,101276779.63257328,103302315.22522475,105368361.52972925,107475728.76032384,{"$f":"AP250 * $F$243","v":109625243.33553031},111817748.20224093,114054103.16628575,116335185.22961147,118661888.93420368,121035126.71288776,123455829.24714553,125924945.83208846,128443444.74873024,131012313.64370483,133632559.91657895,136305211.11491051,139031315.33720872,141811941.64395291,144648180.476832,147541144.08636865,150491966.96809602,153501806.30745792,156571842.43360713,159703279.28227922,162897344.86792484,166155291.76528335,88952529.72732383,0,0,0,0,0,0,0,0,0,{"$f":"BV250 * $F$243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Profit Gas (After Royalty Adjustment)",null,"US$",{"$f":"SUM(J308:CV308)","v":13738598176.149511},null,{"$f":"J306 - J307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51002815.997989453,122705097.29042979,125159199.23623836,127662383.22096315,130215630.88538244,132819943.50309008,135476342.37315193,138185869.22061494,140949586.60502729,143768578.33712775,146643949.90387028,202231091.42017674,{"$f":"AP306 - AP307","v":359614098.41016853},496168002.46048105,510189851.70281363,520411818.71942967,530838225.07637781,541473159.5604651,257876210.29561317,263051904.48408496,263736010.40278935,273715904.7900126,597924678.23770738,606650435.67425394,622117538.60328126,634578059.35790658,647287790.52762461,660251716.32073689,673474920.62971127,338012922.77065647,716351142.21164989,736409767.00059938,751156132.32317114,768178843.15667033,372308555.43924677,0,0,0,0,0,0,0,0,0,{"$f":"BV306 - BV307","v":0},0,0,0,0,0,0,{"$f":"CC306 - CC307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Joint Venture Profit Gas",null,"US$",{"$f":"SUM(J310:CV310)","v":32451176707.12373},null,{"$f":"J291 - J306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,195347639.29041117,379849831.49790746,387446828.12786561,395195764.69042301,403099679.98423147,411161673.58391619,419384907.05559444,427772605.19670641,436328057.30064058,445054618.44665325,453955710.81558627,557882187.97603369,{"$f":"AP291 - AP306","v":845251875.644701},1095179049.1416693,1124465335.2167668,1146987371.9385426,1169959849.3947535,1193391776.400089,686902382.19969225,700673159.8611263,706442087.36399579,729046470.1547451,1317771279.3452821,1338303501.2219739,1371075353.6660612,1398529590.7568226,1426532912.5893998,1455096300.8586283,1484230956.8932409,885377055.37364256,1572416727.2927456,1614189531.3858407,1646506052.0309978,1683038078.3579926,947330506.06904864,0,0,0,0,0,0,0,0,0,{"$f":"BV291 - BV306","v":0},0,0,0,0,0,0,{"$f":"CC291 - CC306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Joint Venture Profit plus Cost Gas ",null,"US$",{"$f":"SUM(J312:CV312)","v":66017990995.467522},null,{"$f":"J287 + J310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,770165368.29667926,1552477998.6706941,1583527558.6441083,1615198109.8169906,1647502072.0133305,1680452113.4535973,1714061155.7226691,1748342378.8371224,1783309226.4138649,1818975410.9421425,1855354919.1609852,1839807755.0259762,{"$f":"AP287 + AP310","v":1723265524.9649072},1628369213.3820963,1656838108.4566157,1689956700.6431885,1723737664.673492,1758194247.9844027,2087784545.400152,2129522066.3255954,2176689439.8230848,2215518054.4403791,1941093960.1772923,1983148575.5090456,2019477452.8036845,2059848831.8771985,2101027638.5321832,2143030021.3202674,2185872451.7641129,2578521397.071044,2258513864.0268855,2297952539.3627062,2343893420.1674008,2388771700.3837128,1317789509.3799057,0,0,0,0,0,0,0,0,0,{"$f":"BV287 + BV310","v":0},0,0,0,0,0,0,{"$f":"CC287 + CC310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TPDC Carried Interest Financing Arrangement (Nominal)"]
[]
[null,null,null,"Joint Venture Cash Flow"]
[{"$nulls":4},"Profit plus Cost Gas",null,"US$",{"$f":"SUM(J317:CV317)","v":66017990995.467522},null,{"$f":"J312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,770165368.29667926,1552477998.6706941,1583527558.6441083,1615198109.8169906,1647502072.0133305,1680452113.4535973,1714061155.7226691,1748342378.8371224,1783309226.4138649,1818975410.9421425,1855354919.1609852,1839807755.0259762,{"$f":"AP312","v":1723265524.9649072},1628369213.3820963,1656838108.4566157,1689956700.6431885,1723737664.673492,1758194247.9844027,2087784545.400152,2129522066.3255954,2176689439.8230848,2215518054.4403791,1941093960.1772923,1983148575.5090456,2019477452.8036845,2059848831.8771985,2101027638.5321832,2143030021.3202674,2185872451.7641129,2578521397.071044,2258513864.0268855,2297952539.3627062,2343893420.1674008,2388771700.3837128,1317789509.3799057,0,0,0,0,0,0,0,0,0,{"$f":"BV312","v":0},0,0,0,0,0,0,{"$f":"CC312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",8915363533.4050198,null,{"$f":"J206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151124884.30987,644962982.332412,849418091.23035812,1107202519.7660739,650250856.01211774,206173082.58961603,0,0,0,0,0,0,473656130.05152661,483129252.65255708,492791837.70560819,502647674.45972043,{"$f":"AP206","v":256350313.97445744},0,0,0,0,0,577384179.52912199,588931863.11970448,600710500.38209856,612724710.38974059,0,0,0,0,0,0,0,717904654.90003633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs",null,"US$",46503016849.993362,null,{"$f":"SUM(J320:J329)","v":369306734.94381994},376689869.64269638,230592400.22133017,235201248.22575676,159984848.79351461,81665772.88469246,83296088.342386305,150000,150000,150000,150000,150000,150000,150000,150000,2545000,218437691.87124288,923920689.04630291,1215999416.0433688,1584262885.3801057,2005051179.298357,1559715615.8431799,1273187123.4472609,1281351695.8340065,1289679559.6684873,1308294683.3739989,1317161406.9592793,1326205465.0162656,2012082018.5937154,2035024488.8833897,2072505575.3704469,2082295154.6682363,{"$f":"SUM(AP320:AP329)","v":1740427153.4301765},1395603668.3503978,1394786277.3498194,542969328.70464575,553777815.27873862,564802471.58431351,1400882163.2004597,1428848906.4644692,1470247352.4590893,1486471584.2856338,623322680.83201015,644845074.2870717,648402099.13762331,661319241.12037587,674494725.94278347,687933720.46163917,701641494.8708719,1693144341.6974015,686097136.73413992,683763007.97686553,697387368.13640308,705733622.02572036,370459003.31085712,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV320:BV329)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC320:CC329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",1535686963.0541966,null,{"$f":"J195","v":369156734.94381994},376539869.64269638,230442400.22133017,235051248.22575676,159834848.79351461,81515772.88469246,83146088.342386305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",12736233619.150028,null,{"$f":"J196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215892691.87124288,921375689.04630291,1213454416.0433688,1581717885.3801057,928929794.30302536,294532975.12802291,0,0,0,0,0,0,676651614.35932374,690184646.64651012,703988339.57944036,718068106.37102926,{"$f":"AP196","v":366214734.24922496},0,0,0,0,0,824834542.18446004,841331233.02814937,858157857.68871236,875321014.84248662,0,0,0,0,0,0,0,1025578078.4286233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",2312154421.6037931,null,{"$f":"J197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41499470.005952165,54110778.411192112,55192993.979415953,56296853.859004274,57422790.936184369,58571246.754908055,59742671.690006219,60937525.123806342,62156275.626282476,63399401.138808124,78747155.953173101,65960736.944815978,{"$f":"AP197","v":67279951.683712304},79831721.585412845,69998061.731734276,71398022.966368973,72825983.425696343,74282503.094210267,75768153.156094477,77283516.219216377,91701554.408931404,80405770.274472728,82013885.679962188,92761003.231982663,85327246.661432654,87033791.59466131,88774467.426554561,90549956.775085658,92360955.91058737,46151013.529288046,52304481.999859788,37345400.147899888,38092308.150857888,33303560.840464327,11323210.685757872,0,0,0,0,0,0,0,0,0,{"$f":"BV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",null,"US$",0,null,{"$f":"J198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"J199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",16224842891.151337,null,{"$f":"J200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167070248.1921626,340823306.31201172,347639772.43825197,354592567.88701701,361684419.24475741,368918107.62965256,376296469.78224564,383822399.17789054,391498847.16144836,399328824.10467732,407315400.58677089,415461708.59850633,{"$f":"AP200","v":423770942.77047646},432246361.62588602,440891288.8584038,449709114.63557184,458703296.92828327,467877362.86684895,477234910.12418598,486779608.32666969,496515200.4932031,506445504.5030672,516574414.59312856,526905902.88499117,537444020.94269097,548192901.36154485,559156759.38877583,570339894.57655132,581746692.46808243,593381626.31744409,605249258.84379292,617354244.02066875,629701328.90108228,642295355.47910392,341874829.12549037,0,0,0,0,0,0,0,0,0,{"$f":"BV200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",401983480.2109046,null,{"$f":"J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10120702.594341064,10323116.646227887,10529578.979152447,10740170.558735497,10954973.969910206,11174073.44930841,11397554.918294581,{"$f":"AP201","v":11625506.016660474},11858016.136993686,12095176.459733563,12337079.988928234,12583821.588706801,12835498.020480936,13092207.980890555,13354052.140508369,13621133.183318539,13893555.846984908,14171426.963924607,14454855.503203101,14743952.613267167,15038831.665532507,15339608.29884316,15646400.464820024,15959328.474116424,16278515.043598751,16604085.344470724,16936167.051360134,17274890.392387342,17620388.200235095,9378811.7159694452,0,0,0,0,0,0,0,0,0,{"$f":"BV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender: Principal and Interest",null,"US$",12936202561.649559,null,{"$f":"J212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,{"$f":"AP212","v":862413504.10997069},862413504.10997069,862413504.10997069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",104050000,null,{"$f":"J239","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,{"$f":"AP239","v":2545000},2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,0,0,0,0,0,0,0,0,0,{"$f":"BV239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",251862913.17352745,null,{"$f":"J251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2593162.6872463226,5290051.8819824969,5395852.9196221475,5503769.9780145911,5613845.3775748834,5726122.2851263816,5840644.7308289092,5957457.625445487,6076606.7779543968,6198138.9135134844,6322101.6917837542,6448543.7256194307,{"$f":"AP251","v":6577514.6001318181},6709064.892134455,6843246.1899771458,6980111.1137766885,7119713.3360522203,7262107.6027732659,7407349.7548287325,7555496.749925307,7706606.6849238137,7860738.8186222892,8017953.5949947359,8178312.6668946305,8341878.9202325232,8508716.4986371733,8678890.8286099192,8852468.6451821197,9029518.018085761,9210108.3784474749,9394310.5460164286,9582196.7569367532,9773840.692075491,9969317.5059170015,5337151.7836394291,0,0,0,0,0,0,0,0,0,{"$f":"BV251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Pre-Tax Net Cash Flow to Joint Venture",null,"US$",28430337678.879185,null,{"$f":"SUM(J317:J318) - J319","v":-369306734.94381994},-376689869.64269638,-230592400.22133017,-235201248.22575676,-159984848.79351461,-81665772.88469246,-83296088.342386305,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-2545000,-67312807.561372876,-278957706.71389091,-366581324.81301069,-477060365.61403179,-584634954.98956013,198935465.41713023,310340435.19684744,333846413.98298407,357822512.34484315,372157430.07959843,396899748.76338983,422136913.82085681,244883337.87167621,267080174.71130967,275641181.49614644,260160274.81746054,{"$f":"SUM(AP317:AP318) - AP319","v":239188685.50918818},232765545.03169847,262051831.10679626,1146987371.9385428,1169959849.3947535,1193391776.4000893,1264286561.7288144,1289605022.9808309,1307152587.7460942,1341771180.5444858,1317771279.3452821,1338303501.2219739,1371075353.6660612,1398529590.7568226,1426532912.5893998,1455096300.8586283,1484230956.8932409,1603281710.2736788,1572416727.2927456,1614189531.3858407,1646506052.0309978,1683038078.3579924,947330506.06904864,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV317:BV318) - BV319","v":0},0,0,0,0,0,0,{"$f":"SUM(CC317:CC318) - CC319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"TPDC Cash Flow"]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Carried Interest Equity Share",{"$f":"Inputs!C331 * (1 - Inputs!C332)","v":0.1}]
[{"$nulls":4},"Profit plus Cost Gas",null,"US$",{"$f":"SUM(J335:CV335)","v":6601799099.546752},null,{"$f":"J317 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77016536.829667926,155247799.86706942,158352755.86441085,161519810.98169908,164750207.20133305,168045211.34535974,171406115.57226694,174834237.88371226,178330922.64138651,181897541.09421426,185535491.91609854,183980775.50259763,{"$f":"AP317 * $F$334 * (AP4 >= $F$333)","v":172326552.49649072},162836921.33820963,165683810.84566158,168995670.06431887,172373766.4673492,175819424.79844028,208778454.54001522,212952206.63255954,217668943.98230851,221551805.44403791,194109396.01772925,198314857.55090457,201947745.28036845,205984883.18771985,210102763.85321832,214303002.13202676,218587245.1764113,257852139.70710441,225851386.40268856,229795253.93627062,234389342.01674008,238877170.03837129,131778950.93799058,0,0,0,0,0,0,0,0,0,{"$f":"BV317 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",891536353.34050202,null,{"$f":"J318 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15112488.430987,64496298.2332412,84941809.123035818,110720251.9766074,65025085.601211779,20617308.258961603,0,0,0,0,0,0,47365613.005152665,48312925.265255712,49279183.770560823,50264767.445972048,{"$f":"AP318 * $F$334 * (AP4 >= $F$333)","v":25635031.397445746},0,0,0,0,0,57738417.952912204,58893186.31197045,60071050.038209856,61272471.038974062,0,0,0,0,0,0,0,71790465.490003631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV318 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs",null,"US$",4496507988.6939163,null,{"$f":"J319 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,21843769.18712429,92392068.904630303,121599941.60433689,158426288.53801057,200505117.92983571,155971561.58431801,127318712.34472609,128135169.58340067,128967955.96684873,130829468.3373999,131716140.69592793,132620546.50162657,201208201.85937154,203502448.88833898,207250557.5370447,208229515.46682364,{"$f":"AP319 * $F$334 * (AP4 >= $F$333)","v":174042715.34301767},139560366.83503979,139478627.73498195,54296932.870464578,55377781.527873866,56480247.158431351,140088216.32004598,142884890.64644691,147024735.24590895,148647158.42856339,62332268.083201021,64484507.428707175,64840209.913762331,66131924.112037592,67449472.59427835,68793372.046163917,70164149.48708719,169314434.16974017,68609713.673413992,68376300.797686562,69738736.813640311,70573362.202572033,37045900.331085712,0,0,0,0,0,0,0,0,0,{"$f":"BV319 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",0,null,{"$f":"J320 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP320 * $F$334 * (AP4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV320 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",1273623361.9150031,null,{"$f":"J321 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21589269.18712429,92137568.904630303,121345441.60433689,158171788.53801057,92892979.430302545,29453297.512802292,0,0,0,0,0,0,67665161.435932383,69018464.664651021,70398833.957944036,71806810.637102932,{"$f":"AP321 * $F$334 * (AP4 >= $F$333)","v":36621473.424922496},0,0,0,0,0,82483454.218446016,84133123.302814946,85815785.768871248,87532101.484248668,0,0,0,0,0,0,0,102557807.84286234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV321 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",231215442.16037935,null,{"$f":"J322 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4149947.0005952166,5411077.8411192112,5519299.3979415959,5629685.3859004276,5742279.0936184376,5857124.6754908059,5974267.1690006219,6093752.5123806344,6215627.5626282478,6339940.1138808131,7874715.5953173107,6596073.6944815982,{"$f":"AP322 * $F$334 * (AP4 >= $F$333)","v":6727995.1683712304},7983172.1585412845,6999806.1731734276,7139802.2966368981,7282598.3425696343,7428250.3094210271,7576815.3156094477,7728351.621921638,9170155.4408931416,8040577.027447273,8201388.5679962188,9276100.3231982663,8532724.6661432665,8703379.1594661307,8877446.7426554561,9054995.6775085665,9236095.5910587367,4615101.3529288052,5230448.1999859791,3734540.0147899892,3809230.8150857892,3330356.0840464327,1132321.0685757871,0,0,0,0,0,0,0,0,0,{"$f":"BV322 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",null,"US$",0,null,{"$f":"J323 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP323 * $F$334 * (AP4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV323 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"J324 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324 * $F$334 * (AP4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV324 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1622484289.115134,null,{"$f":"J325 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16707024.819216261,34082330.63120117,34763977.243825197,35459256.788701706,36168441.924475744,36891810.762965254,37629646.978224568,38382239.917789057,39149884.716144837,39932882.410467736,40731540.058677092,41546170.859850638,{"$f":"AP325 * $F$334 * (AP4 >= $F$333)","v":42377094.277047649},43224636.162588604,44089128.885840386,44970911.463557184,45870329.692828327,46787736.286684901,47723491.012418598,48677960.832666971,49651520.04932031,50644550.450306721,51657441.459312856,52690590.288499117,53744402.094269097,54819290.136154488,55915675.938877583,57033989.457655132,58174669.246808246,59338162.631744415,60524925.884379297,61735424.402066879,62970132.890108228,64229535.547910392,34187482.912549041,0,0,0,0,0,0,0,0,0,{"$f":"BV325 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",40198348.02109047,null,{"$f":"J326 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1012070.2594341064,1032311.6646227888,1052957.8979152448,1074017.0558735498,1095497.3969910208,1117407.3449308411,1139755.4918294582,{"$f":"AP326 * $F$334 * (AP4 >= $F$333)","v":1162550.6016660475},1185801.6136993687,1209517.6459733562,1233707.9988928235,1258382.1588706803,1283549.8020480936,1309220.7980890556,1335405.2140508369,1362113.318331854,1389355.5846984908,1417142.6963924607,1445485.5503203103,1474395.2613267167,1503883.1665532507,1533960.8298843161,1564640.0464820024,1595932.8474116425,1627851.5043598751,1660408.5344470725,1693616.7051360135,1727489.0392387342,1762038.8200235097,937881.17159694456,0,0,0,0,0,0,0,0,0,{"$f":"BV326 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender: Principal and Interest",null,"US$",1293620256.1649561,null,{"$f":"J327 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,{"$f":"AP327 * $F$334 * (AP4 >= $F$333)","v":86241350.410997078},86241350.410997078,86241350.410997078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV327 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",10180000,null,{"$f":"J328 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,{"$f":"AP328 * $F$334 * (AP4 >= $F$333)","v":254500},254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,0,0,0,0,0,0,0,0,0,{"$f":"BV328 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",25186291.317352746,null,{"$f":"J329 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259316.26872463227,529005.18819824967,539585.29196221475,550376.99780145916,561384.53775748832,572612.22851263813,584064.47308289097,595745.76254454872,607660.67779543973,619813.89135134849,632210.16917837551,644854.37256194314,{"$f":"AP329 * $F$334 * (AP4 >= $F$333)","v":657751.4600131819},670906.48921344557,684324.6189977146,698011.11137766892,711971.33360522205,726210.76027732668,740734.97548287327,755549.67499253072,770660.66849238146,786073.88186222897,801795.35949947359,817831.26668946305,834187.89202325232,850871.64986371738,867889.08286099194,885246.86451821204,902951.8018085761,921010.83784474758,939431.05460164289,958219.67569367541,977384.0692075491,996931.7505917002,533715.17836394289,0,0,0,0,0,0,0,0,0,{"$f":"BV329 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Pre-Tax Net Cash Flow to TPDC",null,"US$",2996827464.1933384,null,{"$f":"SUM(J335:J336) - J337","v":0},{"$f":"SUM(K335:K336) - K337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-254500,-6731280.7561372891,-27895770.671389103,-36658132.481301069,-47706036.56140317,-58463495.498955995,19893546.541713029,31034043.519684762,33384641.398298413,35782251.234484315,37215743.007959843,39689974.876339003,42213691.382085696,24488333.787167639,26708017.471130997,27564118.149614662,26016027.481746048,{"$f":"SUM(AP335:AP336) - AP337","v":23918868.550918788},23276554.503169835,26205183.110679626,114698737.19385429,116995984.93947533,119339177.64000893,126428656.17288145,128960502.2980831,130715258.77460942,134177118.05444857,131777127.93452823,133830350.12219739,137107535.36660612,139852959.07568225,142653291.25893998,145509630.08586285,148423095.68932411,160328171.02736786,157241672.72927457,161418953.13858408,164650605.20309979,168303807.83579928,94733050.606904864,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV335:BV336) - BV337","v":0},0,0,0,0,0,0,{"$f":"SUM(CC335:CC336) - CC337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Carried Interest Equity Contributions Required",null,"US$",{"$f":"SUM(J350:CV350)","v":177709215.9691866},null,{"$f":"-MIN(J348, 0)","v":0},{"$f":"-MIN(K348, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,254500,6731280.7561372891,27895770.671389103,36658132.481301069,47706036.56140317,58463495.498955995,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AP348, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BV348, 0)","v":0},0,0,0,0,0,0,{"$f":"-MIN(CC348, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Total Equity Share",{"$f":"Inputs!C331","v":"10%"}]
[{"$nulls":4},"TPDC Cost Gas Share before Carried Interest Repayments",null,"US$",{"$f":"SUM(J353:CV353)","v":3356681428.8343792},null,{"$f":"J287 * $F$352","v":0},{"$f":"K287 * $F$352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57481772.900626816,117262816.71727867,119608073.05162428,122000234.51265676,124440239.2029099,126929043.98696811,129467624.86670747,132056977.36404163,134698116.91132244,137392079.24954891,140139920.83453989,128192556.70499426,{"$f":"AP287 * $F$352","v":87801364.932020605},53319016.424042702,53237277.323984884,54296932.870464578,55377781.527873866,56480247.158431351,140088216.32004598,142884890.64644691,147024735.24590895,148647158.42856339,62332268.083201021,64484507.428707175,64840209.913762331,66131924.112037592,67449472.59427835,68793372.046163917,70164149.48708719,169314434.16974017,68609713.673413992,68376300.797686562,69738736.813640311,70573362.202572033,37045900.331085712,0,0,0,0,0,0,0,0,0,{"$f":"BV287 * $F$352","v":0},0,0,0,0,0,0,{"$f":"CC287 * $F$352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Cost Gas Share available for Carry Repayments",null,null,{"$f":"SUM(J354:CV354)","v":2042695580.3827891},null,{"$f":"MIN(J348, J353) * (J348 > 0)","v":0},{"$f":"MIN(K348, K353) * (K348 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19893546.541713029,31034043.519684762,33384641.398298413,35782251.234484315,37215743.007959843,39689974.876339003,42213691.382085696,24488333.787167639,26708017.471130997,27564118.149614662,26016027.481746048,{"$f":"MIN(AP348, AP353) * (AP348 > 0)","v":23918868.550918788},23276554.503169835,26205183.110679626,54296932.870464578,55377781.527873866,56480247.158431351,126428656.17288145,128960502.2980831,130715258.77460942,134177118.05444857,62332268.083201021,64484507.428707175,64840209.913762331,66131924.112037592,67449472.59427835,68793372.046163917,70164149.48708719,160328171.02736786,68609713.673413992,68376300.797686562,69738736.813640311,70573362.202572033,37045900.331085712,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV348, BV353) * (BV348 > 0)","v":0},0,0,0,0,0,0,{"$f":"MIN(CC348, CC353) * (CC348 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Interest Rate",{"$f":"(1 + Inputs!C333) * (1 + Inputs!C468)- 1","v":6.5899999999999848E-2}]
[{"$nulls":4},"TPDC Carry Loan Opening Balance",null,"US$",{"$f":"SUM(J357:CV357)","v":1221539927.1345429},null,{"$f":"I362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,7002552.3061372889,35359791.174500838,74348133.894201502,126953712.47923253,193783457.63056991,186660240.94671139,167927107.30541489,145608862.27854329,119422235.06821495,90076417.351250455,56322478.378358841,17820438.321406983,0,0,0,{"$f":"AO362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU362","v":0},0,0,0,0,0,0,{"$f":"CB362","v":0},{"$f":"CC362","v":0},{"$f":"CD362","v":0},{"$f":"CE362","v":0},{"$f":"CF362","v":0},{"$f":"CG362","v":0},{"$f":"CH362","v":0},{"$f":"CI362","v":0},{"$f":"CJ362","v":0},{"$f":"CK362","v":0},{"$f":"CL362","v":0},{"$f":"CM362","v":0},{"$f":"CN362","v":0},{"$f":"CO362","v":0},{"$f":"CP362","v":0},{"$f":"CQ362","v":0},{"$f":"CR362","v":0},{"$f":"CS362","v":0},{"$f":"CT362","v":0},{"$f":"CU362","v":0}]
[{"$nulls":4},"Additions to Carry Loan",null,"US$",{"$f":"SUM(J358:CV358)","v":177709215.9691866},null,{"$f":"J350","v":0},{"$f":"K350","v":0},{"$f":"L350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,254500,6731280.7561372891,27895770.671389103,36658132.481301069,47706036.56140317,58463495.498955995,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV350","v":0},0,0,0,0,0,0,{"$f":"CC350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest on Balance",null,"US$",{"$f":"SUM(J359:CV359)","v":80499481.198166192},null,{"$f":"J357 * $F$356","v":0},{"$f":"K357 * $F$356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,16771.549999999963,461468.1969744463,2330210.2383995997,4899542.0236278679,8366249.6523814043,12770329.857854526,12300909.878388252,11066396.371426815,9595624.02415598,7869925.2909953473,5936035.9034473915,3711651.3251338392,1174366.8853807175,0,0,0,{"$f":"AP357 * $F$356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV357 * $F$356","v":0},0,0,0,0,0,0,{"$f":"CC357 * $F$356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Balance before Cost Gas Repayments",null,"US$",{"$f":"SUM(J360:CV360)","v":1479748624.3018954},null,{"$f":"SUM(J357:J359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,7002552.3061372889,35359791.174500838,74348133.894201502,126953712.47923253,193783457.63056991,206553787.48842442,198961150.82509965,178993503.67684171,155204486.30269927,127292160.3592103,96012453.254697844,60034129.703492679,18994805.206787702,0,0,0,{"$f":"SUM(AP357:AP359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV357:BV359)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC357:CC359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments from Cost Gas",null,"US$",{"$f":"SUM(J361:CV361)","v":258208697.16735274},null,{"$f":"MIN(J360, J354) * (J360 > 0)","v":0},{"$f":"MIN(K360, K354) * (K360 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19893546.541713029,31034043.519684762,33384641.398298413,35782251.234484315,37215743.007959843,39689974.876339003,42213691.382085696,18994805.206787702,0,0,0,{"$f":"MIN(AP360, AP354) * (AP360 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV360, BV354) * (BV360 > 0)","v":0},0,0,0,0,0,0,{"$f":"MIN(CC360, CC354) * (CC360 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Closing Balance",null,null,null,0,{"$f":"J360 - J361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,7002552.3061372889,35359791.174500838,74348133.894201502,126953712.47923253,193783457.63056991,186660240.94671139,167927107.30541489,145608862.27854329,119422235.06821495,90076417.351250455,56322478.378358841,17820438.321406983,0,0,0,0,{"$f":"AP360 - AP361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV360 - BV361","v":0},0,0,0,0,0,0,{"$f":"CC360 - CC361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Joint Venture Profit Share (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!C331","v":0.9}]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!C331","v":"10%"}]
[]
[null,null,"Cost Gas"]
[{"$nulls":4},"Joint Venture Cost Gas",null,"US$",{"$f":"SUM(J370:CV370)","v":33566814288.343781},null,{"$f":"J287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,574817729.00626814,1172628167.1727867,1196080730.5162427,1220002345.1265676,1244402392.029099,1269290439.8696811,1294676248.6670747,1320569773.6404161,1346981169.1132243,1373920792.4954891,1401399208.3453989,1281925567.0499425,{"$f":"AP287","v":878013649.32020605},533190164.24042702,532372773.23984879,542969328.70464575,553777815.27873862,564802471.58431351,1400882163.2004597,1428848906.4644692,1470247352.4590893,1486471584.2856338,623322680.83201015,644845074.2870717,648402099.13762331,661319241.12037587,674494725.94278347,687933720.46163917,701641494.8708719,1693144341.6974015,686097136.73413992,683763007.97686553,697387368.13640308,705733622.02572036,370459003.31085712,0,0,0,0,0,0,0,0,0,{"$f":"BV287","v":0},0,0,0,0,0,0,{"$f":"CC287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Cost Gas Share before Carried Interest Repayments",null,"US$",{"$f":"SUM(J372:CV372)","v":3356681428.8343792},null,{"$f":"J353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57481772.900626816,117262816.71727867,119608073.05162428,122000234.51265676,124440239.2029099,126929043.98696811,129467624.86670747,132056977.36404163,134698116.91132244,137392079.24954891,140139920.83453989,128192556.70499426,{"$f":"AP353","v":87801364.932020605},53319016.424042702,53237277.323984884,54296932.870464578,55377781.527873866,56480247.158431351,140088216.32004598,142884890.64644691,147024735.24590895,148647158.42856339,62332268.083201021,64484507.428707175,64840209.913762331,66131924.112037592,67449472.59427835,68793372.046163917,70164149.48708719,169314434.16974017,68609713.673413992,68376300.797686562,69738736.813640311,70573362.202572033,37045900.331085712,0,0,0,0,0,0,0,0,0,{"$f":"BV353","v":0},0,0,0,0,0,0,{"$f":"CC353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Carry Loan Repayments from Cost Gas",null,"US$",{"$f":"SUM(J373:CV373)","v":258208697.16735274},null,{"$f":"J361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19893546.541713029,31034043.519684762,33384641.398298413,35782251.234484315,37215743.007959843,39689974.876339003,42213691.382085696,18994805.206787702,0,0,0,{"$f":"AP361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV361","v":0},0,0,0,0,0,0,{"$f":"CC361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Cost Gas net of Carried Loan Repayments",null,"US$",{"$f":"SUM(J374:CV374)","v":3098472731.6670256},null,{"$f":"J372 - J373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57481772.900626816,97369270.175565645,88574029.531939521,88615593.114358351,88657987.968425587,89713300.979008272,89777649.990368471,89843285.981955931,115703311.70453474,137392079.24954891,140139920.83453989,128192556.70499426,{"$f":"AP372 - AP373","v":87801364.932020605},53319016.424042702,53237277.323984884,54296932.870464578,55377781.527873866,56480247.158431351,140088216.32004598,142884890.64644691,147024735.24590895,148647158.42856339,62332268.083201021,64484507.428707175,64840209.913762331,66131924.112037592,67449472.59427835,68793372.046163917,70164149.48708719,169314434.16974017,68609713.673413992,68376300.797686562,69738736.813640311,70573362.202572033,37045900.331085712,0,0,0,0,0,0,0,0,0,{"$f":"BV372 - BV373","v":0},0,0,0,0,0,0,{"$f":"CC372 - CC373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor Cost Gas",null,"US$",{"$f":"SUM(J376:CV376)","v":30468341556.676758},null,{"$f":"J370 - J374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,517335956.10564131,1075258896.997221,1107506700.9843032,1131386752.0122092,1155744404.0606735,1179577138.8906729,1204898598.6767063,1230726487.6584601,1231277857.4086895,1236528713.2459402,1261259287.510859,1153733010.3449483,{"$f":"AP370 - AP374","v":790212284.3881855},479871147.81638432,479135495.91586393,488672395.83418119,498400033.75086474,508322224.42588216,1260793946.8804138,1285964015.8180223,1323222617.2131803,1337824425.8570704,560990412.7488091,580360566.85836458,583561889.22386098,595187317.00833833,607045253.34850514,619140348.41547525,631477345.38378477,1523829907.5276613,617487423.06072593,615386707.17917895,627648631.32276273,635160259.82314837,333413102.97977138,0,0,0,0,0,0,0,0,0,{"$f":"BV370 - BV374","v":0},0,0,0,0,0,0,{"$f":"CC370 - CC374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Profit Gas"]
[{"$nulls":4},"Joint Venture Profit Gas",null,"US$",{"$f":"SUM(J379:CV379)","v":32451176707.12373},null,{"$f":"J310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,195347639.29041117,379849831.49790746,387446828.12786561,395195764.69042301,403099679.98423147,411161673.58391619,419384907.05559444,427772605.19670641,436328057.30064058,445054618.44665325,453955710.81558627,557882187.97603369,{"$f":"AP310","v":845251875.644701},1095179049.1416693,1124465335.2167668,1146987371.9385426,1169959849.3947535,1193391776.400089,686902382.19969225,700673159.8611263,706442087.36399579,729046470.1547451,1317771279.3452821,1338303501.2219739,1371075353.6660612,1398529590.7568226,1426532912.5893998,1455096300.8586283,1484230956.8932409,885377055.37364256,1572416727.2927456,1614189531.3858407,1646506052.0309978,1683038078.3579926,947330506.06904864,0,0,0,0,0,0,0,0,0,{"$f":"BV310","v":0},0,0,0,0,0,0,{"$f":"CC310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor Profit Gas",null,"US$",{"$f":"SUM(J381:CV381)","v":29206059036.411354},null,{"$f":"J379 * $F$366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175812875.36137006,341864848.3481167,348702145.31507903,355676188.22138071,362789711.98580831,370045506.2255246,377446416.35003501,384995344.67703581,392695251.57057655,400549156.60198796,408560139.73402762,502093969.17843032,{"$f":"AP379 * $F$366","v":760726688.08023095},985661144.22750235,1012018801.6950902,1032288634.7446884,1052963864.4552782,1074052598.7600801,618212143.9797231,630605843.87501371,635797878.62759626,656141823.13927066,1185994151.410754,1204473151.0997765,1233967818.2994552,1258676631.6811404,1283879621.3304598,1309586670.7727654,1335807861.2039168,796839349.83627832,1415175054.5634711,1452770578.2472565,1481855446.827898,1514734270.5221934,852597455.46214378,0,0,0,0,0,0,0,0,0,{"$f":"BV379 * $F$366","v":0},0,0,0,0,0,0,{"$f":"CC379 * $F$366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Profit Gas",null,"US$",{"$f":"SUM(J382:CV382)","v":3245117670.7123733},null,{"$f":"J379 * $F$367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19534763.929041117,37984983.149790749,38744682.812786564,39519576.469042301,40309967.998423152,41116167.35839162,41938490.705559447,42777260.519670643,43632805.730064064,44505461.844665326,45395571.08155863,55788218.797603369,{"$f":"AP379 * $F$367","v":84525187.564470112},109517904.91416693,112446533.52167669,114698737.19385427,116995984.93947536,119339177.64000891,68690238.219969228,70067315.986112639,70644208.736399576,72904647.015474513,131777127.93452822,133830350.12219739,137107535.36660612,139852959.07568225,142653291.25893998,145509630.08586285,148423095.68932411,88537705.537364259,157241672.72927457,161418953.13858408,164650605.20309979,168303807.83579928,94733050.606904864,0,0,0,0,0,0,0,0,0,{"$f":"BV379 * $F$367","v":0},0,0,0,0,0,0,{"$f":"CC379 * $F$367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Gas Share"]
[{"$nulls":4},"Joint Venture Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J385:CV385)","v":66017990995.467522},null,{"$f":"J379 + J370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,770165368.29667926,1552477998.6706941,1583527558.6441083,1615198109.8169906,1647502072.0133305,1680452113.4535973,1714061155.7226691,1748342378.8371224,1783309226.4138649,1818975410.9421425,1855354919.1609852,1839807755.0259762,{"$f":"AP379 + AP370","v":1723265524.9649072},1628369213.3820963,1656838108.4566157,1689956700.6431885,1723737664.673492,1758194247.9844027,2087784545.400152,2129522066.3255954,2176689439.8230848,2215518054.4403791,1941093960.1772923,1983148575.5090456,2019477452.8036845,2059848831.8771985,2101027638.5321832,2143030021.3202674,2185872451.7641129,2578521397.071044,2258513864.0268855,2297952539.3627062,2343893420.1674008,2388771700.3837128,1317789509.3799057,0,0,0,0,0,0,0,0,0,{"$f":"BV379 + BV370","v":0},0,0,0,0,0,0,{"$f":"CC379 + CC370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J386:CV386)","v":59674400593.088104},null,{"$f":"J381 + J376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,693148831.46701133,1417123745.3453376,1456208846.2993822,1487062940.2335899,1518534116.0464818,1549622645.1161976,1582345015.0267413,1615721832.3354959,1623973108.9792662,1637077869.847928,1669819427.2448866,1655826979.5233786,{"$f":"AP381 + AP376","v":1550938972.4684165},1465532292.0438867,1491154297.610954,1520961030.5788696,1551363898.2061429,1582374823.1859622,1879006090.860137,1916569859.6930361,1959020495.8407764,1993966248.9963412,1746984564.1595631,1784833717.9581411,1817529707.5233161,1853863948.6894789,1890924874.6789651,1928727019.1882405,1967285206.5877016,2320669257.3639398,2032662477.624197,2068157285.4264355,2109504078.1506608,2149894530.3453417,1186010558.441915,0,0,0,0,0,0,0,0,0,{"$f":"BV381 + BV376","v":0},0,0,0,0,0,0,{"$f":"CC381 + CC376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J387:CV387)","v":6343590402.3793993},null,{"$f":"J382 + J374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77016536.829667926,135354253.32535639,127318712.34472609,128135169.58340065,128967955.96684873,130829468.3373999,131716140.69592792,132620546.50162658,159336117.4345988,181897541.09421423,185535491.91609854,183980775.50259763,{"$f":"AP382 + AP374","v":172326552.49649072},162836921.33820963,165683810.84566158,168995670.06431884,172373766.46734923,175819424.79844028,208778454.54001522,212952206.63255954,217668943.98230851,221551805.44403791,194109396.01772922,198314857.55090457,201947745.28036845,205984883.18771985,210102763.85321832,214303002.13202676,218587245.1764113,257852139.70710444,225851386.40268856,229795253.93627065,234389342.01674008,238877170.03837132,131778950.93799058,0,0,0,0,0,0,0,0,0,{"$f":"BV382 + BV374","v":0},0,0,0,0,0,0,{"$f":"CC382 + CC374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Capital Depreciation (Nominal)"]
[]
[{"$nulls":4},"Depreciation Flag",null,"Flag",null,null,{"$f":"(J4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(K4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(L4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(M4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(N4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(O4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(P4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(Q4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(R4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(S4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(T4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(U4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(V4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(W4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(X4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(Y4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(Z4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AA4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AB4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AC4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AD4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AE4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AF4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AG4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AH4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AI4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AJ4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AK4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AL4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AM4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AN4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AO4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AP4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AQ4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AR4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AS4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AT4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AU4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AV4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AW4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AX4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AY4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AZ4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BA4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BB4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BC4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BD4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BE4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BF4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BG4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BH4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BI4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BJ4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BK4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BL4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BM4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BN4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BO4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BP4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BQ4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BR4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BS4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BT4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BU4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BV4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BW4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BX4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BY4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BZ4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CA4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CB4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CC4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CD4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CE4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CF4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CG4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CH4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CI4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CJ4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CK4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CL4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CM4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CN4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CO4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CP4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CQ4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CR4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CS4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CT4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CU4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CV4 <= 'Demand & production'!$F$317) * 1","v":0}]
[]
[null,null,null,"Exploration Capital"]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",{"$f":"SUM(J394:CV394)","v":1535686963.0541966},null,{"$f":"J195","v":369156734.94381994},376539869.64269638,230442400.22133017,235051248.22575676,159834848.79351461,81515772.88469246,83146088.342386305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Depreciation year 1",{"$f":"1/Inputs!$C$248","v":0.2},"US$",{"$f":"SUM(J396:CV396)","v":307137392.61083931},null,{"$f":"J$394 * $F396 * J391","v":73831346.988763988},{"$f":"K$394 * $F396 * K391","v":75307973.928539276},46088480.044266038,47010249.645151354,31966969.758702923,16303154.576938493,16629217.668477261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$394 * $F396 * BW391","v":0},0,0,0,0,0,{"$f":"CC$394 * $F396 * CC391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 2",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F396:F$396))","v":0.2},"US$",307137392.61083931,null,null,{"$f":"J$394 * $F397 * K391","v":73831346.988763988},{"$f":"K$394 * $F397 * L391","v":75307973.928539276},46088480.044266038,47010249.645151354,31966969.758702923,16303154.576938493,16629217.668477261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$394 * $F397 * BX391","v":0},0,0,0,0,{"$f":"CB$394 * $F397 * CC391","v":0},{"$f":"CC$394 * $F397 * CD391","v":0},{"$f":"CD$394 * $F397 * CE391","v":0},{"$f":"CE$394 * $F397 * CF391","v":0},{"$f":"CF$394 * $F397 * CG391","v":0},{"$f":"CG$394 * $F397 * CH391","v":0},{"$f":"CH$394 * $F397 * CI391","v":0},{"$f":"CI$394 * $F397 * CJ391","v":0},{"$f":"CJ$394 * $F397 * CK391","v":0},{"$f":"CK$394 * $F397 * CL391","v":0},{"$f":"CL$394 * $F397 * CM391","v":0},{"$f":"CM$394 * $F397 * CN391","v":0},{"$f":"CN$394 * $F397 * CO391","v":0},{"$f":"CO$394 * $F397 * CP391","v":0},{"$f":"CP$394 * $F397 * CQ391","v":0},{"$f":"CQ$394 * $F397 * CR391","v":0},{"$f":"CR$394 * $F397 * CS391","v":0},{"$f":"CS$394 * $F397 * CT391","v":0},{"$f":"CT$394 * $F397 * CU391","v":0},{"$f":"CU$394 * $F397 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 3",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F397))","v":0.2},"US$",307137392.61083931,null,null,null,{"$f":"J$394 * $F398 * L391","v":73831346.988763988},{"$f":"K$394 * $F398 * M391","v":75307973.928539276},46088480.044266038,47010249.645151354,31966969.758702923,16303154.576938493,16629217.668477261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$394 * $F398 * BY391","v":0},0,0,0,{"$f":"CA$394 * $F398 * CC391","v":0},{"$f":"CB$394 * $F398 * CD391","v":0},{"$f":"CC$394 * $F398 * CE391","v":0},{"$f":"CD$394 * $F398 * CF391","v":0},{"$f":"CE$394 * $F398 * CG391","v":0},{"$f":"CF$394 * $F398 * CH391","v":0},{"$f":"CG$394 * $F398 * CI391","v":0},{"$f":"CH$394 * $F398 * CJ391","v":0},{"$f":"CI$394 * $F398 * CK391","v":0},{"$f":"CJ$394 * $F398 * CL391","v":0},{"$f":"CK$394 * $F398 * CM391","v":0},{"$f":"CL$394 * $F398 * CN391","v":0},{"$f":"CM$394 * $F398 * CO391","v":0},{"$f":"CN$394 * $F398 * CP391","v":0},{"$f":"CO$394 * $F398 * CQ391","v":0},{"$f":"CP$394 * $F398 * CR391","v":0},{"$f":"CQ$394 * $F398 * CS391","v":0},{"$f":"CR$394 * $F398 * CT391","v":0},{"$f":"CS$394 * $F398 * CU391","v":0},{"$f":"CT$394 * $F398 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 4",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F398))","v":0.2},"US$",307137392.61083931,{"$nulls":4},{"$f":"J$394 * $F399 * M391","v":73831346.988763988},{"$f":"K$394 * $F399 * N391","v":75307973.928539276},46088480.044266038,47010249.645151354,31966969.758702923,16303154.576938493,16629217.668477261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$394 * $F399 * BZ391","v":0},0,0,{"$f":"BZ$394 * $F399 * CC391","v":0},{"$f":"CA$394 * $F399 * CD391","v":0},{"$f":"CB$394 * $F399 * CE391","v":0},{"$f":"CC$394 * $F399 * CF391","v":0},{"$f":"CD$394 * $F399 * CG391","v":0},{"$f":"CE$394 * $F399 * CH391","v":0},{"$f":"CF$394 * $F399 * CI391","v":0},{"$f":"CG$394 * $F399 * CJ391","v":0},{"$f":"CH$394 * $F399 * CK391","v":0},{"$f":"CI$394 * $F399 * CL391","v":0},{"$f":"CJ$394 * $F399 * CM391","v":0},{"$f":"CK$394 * $F399 * CN391","v":0},{"$f":"CL$394 * $F399 * CO391","v":0},{"$f":"CM$394 * $F399 * CP391","v":0},{"$f":"CN$394 * $F399 * CQ391","v":0},{"$f":"CO$394 * $F399 * CR391","v":0},{"$f":"CP$394 * $F399 * CS391","v":0},{"$f":"CQ$394 * $F399 * CT391","v":0},{"$f":"CR$394 * $F399 * CU391","v":0},{"$f":"CS$394 * $F399 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 5",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F399))","v":0.19999999999999996},"US$",307137392.61083925,{"$nulls":5},{"$f":"J$394 * $F400 * N391","v":73831346.988763973},{"$f":"K$394 * $F400 * O391","v":75307973.928539261},46088480.044266023,47010249.645151339,31966969.758702915,16303154.576938488,16629217.668477258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$394 * $F400 * CA391","v":0},0,{"$f":"BY$394 * $F400 * CC391","v":0},{"$f":"BZ$394 * $F400 * CD391","v":0},{"$f":"CA$394 * $F400 * CE391","v":0},{"$f":"CB$394 * $F400 * CF391","v":0},{"$f":"CC$394 * $F400 * CG391","v":0},{"$f":"CD$394 * $F400 * CH391","v":0},{"$f":"CE$394 * $F400 * CI391","v":0},{"$f":"CF$394 * $F400 * CJ391","v":0},{"$f":"CG$394 * $F400 * CK391","v":0},{"$f":"CH$394 * $F400 * CL391","v":0},{"$f":"CI$394 * $F400 * CM391","v":0},{"$f":"CJ$394 * $F400 * CN391","v":0},{"$f":"CK$394 * $F400 * CO391","v":0},{"$f":"CL$394 * $F400 * CP391","v":0},{"$f":"CM$394 * $F400 * CQ391","v":0},{"$f":"CN$394 * $F400 * CR391","v":0},{"$f":"CO$394 * $F400 * CS391","v":0},{"$f":"CP$394 * $F400 * CT391","v":0},{"$f":"CQ$394 * $F400 * CU391","v":0},{"$f":"CR$394 * $F400 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 6",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F400))","v":0},"US$",0,{"$nulls":6},{"$f":"J$394 * $F401 * O391","v":0},{"$f":"K$394 * $F401 * P391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$394 * $F401 * CB391","v":0},{"$f":"BX$394 * $F401 * CC391","v":0},{"$f":"BY$394 * $F401 * CD391","v":0},{"$f":"BZ$394 * $F401 * CE391","v":0},{"$f":"CA$394 * $F401 * CF391","v":0},{"$f":"CB$394 * $F401 * CG391","v":0},{"$f":"CC$394 * $F401 * CH391","v":0},{"$f":"CD$394 * $F401 * CI391","v":0},{"$f":"CE$394 * $F401 * CJ391","v":0},{"$f":"CF$394 * $F401 * CK391","v":0},{"$f":"CG$394 * $F401 * CL391","v":0},{"$f":"CH$394 * $F401 * CM391","v":0},{"$f":"CI$394 * $F401 * CN391","v":0},{"$f":"CJ$394 * $F401 * CO391","v":0},{"$f":"CK$394 * $F401 * CP391","v":0},{"$f":"CL$394 * $F401 * CQ391","v":0},{"$f":"CM$394 * $F401 * CR391","v":0},{"$f":"CN$394 * $F401 * CS391","v":0},{"$f":"CO$394 * $F401 * CT391","v":0},{"$f":"CP$394 * $F401 * CU391","v":0},{"$f":"CQ$394 * $F401 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 7",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F401))","v":0},"US$",0,{"$nulls":7},{"$f":"J$394 * $F402 * P391","v":0},{"$f":"K$394 * $F402 * Q391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$394 * $F402 * CC391","v":0},{"$f":"BX$394 * $F402 * CD391","v":0},{"$f":"BY$394 * $F402 * CE391","v":0},{"$f":"BZ$394 * $F402 * CF391","v":0},{"$f":"CA$394 * $F402 * CG391","v":0},{"$f":"CB$394 * $F402 * CH391","v":0},{"$f":"CC$394 * $F402 * CI391","v":0},{"$f":"CD$394 * $F402 * CJ391","v":0},{"$f":"CE$394 * $F402 * CK391","v":0},{"$f":"CF$394 * $F402 * CL391","v":0},{"$f":"CG$394 * $F402 * CM391","v":0},{"$f":"CH$394 * $F402 * CN391","v":0},{"$f":"CI$394 * $F402 * CO391","v":0},{"$f":"CJ$394 * $F402 * CP391","v":0},{"$f":"CK$394 * $F402 * CQ391","v":0},{"$f":"CL$394 * $F402 * CR391","v":0},{"$f":"CM$394 * $F402 * CS391","v":0},{"$f":"CN$394 * $F402 * CT391","v":0},{"$f":"CO$394 * $F402 * CU391","v":0},{"$f":"CP$394 * $F402 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 8",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F402))","v":0},"US$",0,{"$nulls":8},{"$f":"J$394 * $F403 * Q391","v":0},{"$f":"K$394 * $F403 * R391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$394 * $F403 * CC391","v":0},{"$f":"BW$394 * $F403 * CD391","v":0},{"$f":"BX$394 * $F403 * CE391","v":0},{"$f":"BY$394 * $F403 * CF391","v":0},{"$f":"BZ$394 * $F403 * CG391","v":0},{"$f":"CA$394 * $F403 * CH391","v":0},{"$f":"CB$394 * $F403 * CI391","v":0},{"$f":"CC$394 * $F403 * CJ391","v":0},{"$f":"CD$394 * $F403 * CK391","v":0},{"$f":"CE$394 * $F403 * CL391","v":0},{"$f":"CF$394 * $F403 * CM391","v":0},{"$f":"CG$394 * $F403 * CN391","v":0},{"$f":"CH$394 * $F403 * CO391","v":0},{"$f":"CI$394 * $F403 * CP391","v":0},{"$f":"CJ$394 * $F403 * CQ391","v":0},{"$f":"CK$394 * $F403 * CR391","v":0},{"$f":"CL$394 * $F403 * CS391","v":0},{"$f":"CM$394 * $F403 * CT391","v":0},{"$f":"CN$394 * $F403 * CU391","v":0},{"$f":"CO$394 * $F403 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 9",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F403))","v":0},"US$",0,{"$nulls":9},{"$f":"J$394 * $F404 * R391","v":0},{"$f":"K$394 * $F404 * S391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$394 * $F404 * CC391","v":0},{"$f":"BV$394 * $F404 * CD391","v":0},{"$f":"BW$394 * $F404 * CE391","v":0},{"$f":"BX$394 * $F404 * CF391","v":0},{"$f":"BY$394 * $F404 * CG391","v":0},{"$f":"BZ$394 * $F404 * CH391","v":0},{"$f":"CA$394 * $F404 * CI391","v":0},{"$f":"CB$394 * $F404 * CJ391","v":0},{"$f":"CC$394 * $F404 * CK391","v":0},{"$f":"CD$394 * $F404 * CL391","v":0},{"$f":"CE$394 * $F404 * CM391","v":0},{"$f":"CF$394 * $F404 * CN391","v":0},{"$f":"CG$394 * $F404 * CO391","v":0},{"$f":"CH$394 * $F404 * CP391","v":0},{"$f":"CI$394 * $F404 * CQ391","v":0},{"$f":"CJ$394 * $F404 * CR391","v":0},{"$f":"CK$394 * $F404 * CS391","v":0},{"$f":"CL$394 * $F404 * CT391","v":0},{"$f":"CM$394 * $F404 * CU391","v":0},{"$f":"CN$394 * $F404 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 10",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F404))","v":0},"US$",0,{"$nulls":10},{"$f":"J$394 * $F405 * S391","v":0},{"$f":"K$394 * $F405 * T391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$394 * $F405 * CC391","v":0},{"$f":"BU$394 * $F405 * CD391","v":0},{"$f":"BV$394 * $F405 * CE391","v":0},{"$f":"BW$394 * $F405 * CF391","v":0},{"$f":"BX$394 * $F405 * CG391","v":0},{"$f":"BY$394 * $F405 * CH391","v":0},{"$f":"BZ$394 * $F405 * CI391","v":0},{"$f":"CA$394 * $F405 * CJ391","v":0},{"$f":"CB$394 * $F405 * CK391","v":0},{"$f":"CC$394 * $F405 * CL391","v":0},{"$f":"CD$394 * $F405 * CM391","v":0},{"$f":"CE$394 * $F405 * CN391","v":0},{"$f":"CF$394 * $F405 * CO391","v":0},{"$f":"CG$394 * $F405 * CP391","v":0},{"$f":"CH$394 * $F405 * CQ391","v":0},{"$f":"CI$394 * $F405 * CR391","v":0},{"$f":"CJ$394 * $F405 * CS391","v":0},{"$f":"CK$394 * $F405 * CT391","v":0},{"$f":"CL$394 * $F405 * CU391","v":0},{"$f":"CM$394 * $F405 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 11",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F405))","v":0},"US$",0,{"$nulls":11},{"$f":"J$394 * $F406 * T391","v":0},{"$f":"K$394 * $F406 * U391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$394 * $F406 * CC391","v":0},{"$f":"BT$394 * $F406 * CD391","v":0},{"$f":"BU$394 * $F406 * CE391","v":0},{"$f":"BV$394 * $F406 * CF391","v":0},{"$f":"BW$394 * $F406 * CG391","v":0},{"$f":"BX$394 * $F406 * CH391","v":0},{"$f":"BY$394 * $F406 * CI391","v":0},{"$f":"BZ$394 * $F406 * CJ391","v":0},{"$f":"CA$394 * $F406 * CK391","v":0},{"$f":"CB$394 * $F406 * CL391","v":0},{"$f":"CC$394 * $F406 * CM391","v":0},{"$f":"CD$394 * $F406 * CN391","v":0},{"$f":"CE$394 * $F406 * CO391","v":0},{"$f":"CF$394 * $F406 * CP391","v":0},{"$f":"CG$394 * $F406 * CQ391","v":0},{"$f":"CH$394 * $F406 * CR391","v":0},{"$f":"CI$394 * $F406 * CS391","v":0},{"$f":"CJ$394 * $F406 * CT391","v":0},{"$f":"CK$394 * $F406 * CU391","v":0},{"$f":"CL$394 * $F406 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 12",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F406))","v":0},"US$",0,{"$nulls":12},{"$f":"J$394 * $F407 * U391","v":0},{"$f":"K$394 * $F407 * V391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$394 * $F407 * CC391","v":0},{"$f":"BS$394 * $F407 * CD391","v":0},{"$f":"BT$394 * $F407 * CE391","v":0},{"$f":"BU$394 * $F407 * CF391","v":0},{"$f":"BV$394 * $F407 * CG391","v":0},{"$f":"BW$394 * $F407 * CH391","v":0},{"$f":"BX$394 * $F407 * CI391","v":0},{"$f":"BY$394 * $F407 * CJ391","v":0},{"$f":"BZ$394 * $F407 * CK391","v":0},{"$f":"CA$394 * $F407 * CL391","v":0},{"$f":"CB$394 * $F407 * CM391","v":0},{"$f":"CC$394 * $F407 * CN391","v":0},{"$f":"CD$394 * $F407 * CO391","v":0},{"$f":"CE$394 * $F407 * CP391","v":0},{"$f":"CF$394 * $F407 * CQ391","v":0},{"$f":"CG$394 * $F407 * CR391","v":0},{"$f":"CH$394 * $F407 * CS391","v":0},{"$f":"CI$394 * $F407 * CT391","v":0},{"$f":"CJ$394 * $F407 * CU391","v":0},{"$f":"CK$394 * $F407 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 13",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F407))","v":0},"US$",0,{"$nulls":13},{"$f":"J$394 * $F408 * V391","v":0},{"$f":"K$394 * $F408 * W391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$394 * $F408 * CC391","v":0},{"$f":"BR$394 * $F408 * CD391","v":0},{"$f":"BS$394 * $F408 * CE391","v":0},{"$f":"BT$394 * $F408 * CF391","v":0},{"$f":"BU$394 * $F408 * CG391","v":0},{"$f":"BV$394 * $F408 * CH391","v":0},{"$f":"BW$394 * $F408 * CI391","v":0},{"$f":"BX$394 * $F408 * CJ391","v":0},{"$f":"BY$394 * $F408 * CK391","v":0},{"$f":"BZ$394 * $F408 * CL391","v":0},{"$f":"CA$394 * $F408 * CM391","v":0},{"$f":"CB$394 * $F408 * CN391","v":0},{"$f":"CC$394 * $F408 * CO391","v":0},{"$f":"CD$394 * $F408 * CP391","v":0},{"$f":"CE$394 * $F408 * CQ391","v":0},{"$f":"CF$394 * $F408 * CR391","v":0},{"$f":"CG$394 * $F408 * CS391","v":0},{"$f":"CH$394 * $F408 * CT391","v":0},{"$f":"CI$394 * $F408 * CU391","v":0},{"$f":"CJ$394 * $F408 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 14",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F408))","v":0},"US$",0,{"$nulls":14},{"$f":"J$394 * $F409 * W391","v":0},{"$f":"K$394 * $F409 * X391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$394 * $F409 * CC391","v":0},{"$f":"BQ$394 * $F409 * CD391","v":0},{"$f":"BR$394 * $F409 * CE391","v":0},{"$f":"BS$394 * $F409 * CF391","v":0},{"$f":"BT$394 * $F409 * CG391","v":0},{"$f":"BU$394 * $F409 * CH391","v":0},{"$f":"BV$394 * $F409 * CI391","v":0},{"$f":"BW$394 * $F409 * CJ391","v":0},{"$f":"BX$394 * $F409 * CK391","v":0},{"$f":"BY$394 * $F409 * CL391","v":0},{"$f":"BZ$394 * $F409 * CM391","v":0},{"$f":"CA$394 * $F409 * CN391","v":0},{"$f":"CB$394 * $F409 * CO391","v":0},{"$f":"CC$394 * $F409 * CP391","v":0},{"$f":"CD$394 * $F409 * CQ391","v":0},{"$f":"CE$394 * $F409 * CR391","v":0},{"$f":"CF$394 * $F409 * CS391","v":0},{"$f":"CG$394 * $F409 * CT391","v":0},{"$f":"CH$394 * $F409 * CU391","v":0},{"$f":"CI$394 * $F409 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 15",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F409))","v":0},"US$",0,{"$nulls":15},{"$f":"J$394 * $F410 * X391","v":0},{"$f":"K$394 * $F410 * Y391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$394 * $F410 * CC391","v":0},{"$f":"BP$394 * $F410 * CD391","v":0},{"$f":"BQ$394 * $F410 * CE391","v":0},{"$f":"BR$394 * $F410 * CF391","v":0},{"$f":"BS$394 * $F410 * CG391","v":0},{"$f":"BT$394 * $F410 * CH391","v":0},{"$f":"BU$394 * $F410 * CI391","v":0},{"$f":"BV$394 * $F410 * CJ391","v":0},{"$f":"BW$394 * $F410 * CK391","v":0},{"$f":"BX$394 * $F410 * CL391","v":0},{"$f":"BY$394 * $F410 * CM391","v":0},{"$f":"BZ$394 * $F410 * CN391","v":0},{"$f":"CA$394 * $F410 * CO391","v":0},{"$f":"CB$394 * $F410 * CP391","v":0},{"$f":"CC$394 * $F410 * CQ391","v":0},{"$f":"CD$394 * $F410 * CR391","v":0},{"$f":"CE$394 * $F410 * CS391","v":0},{"$f":"CF$394 * $F410 * CT391","v":0},{"$f":"CG$394 * $F410 * CU391","v":0},{"$f":"CH$394 * $F410 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 16",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F410))","v":0},"US$",0,{"$nulls":16},{"$f":"J$394 * $F411 * Y391","v":0},{"$f":"K$394 * $F411 * Z391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$394 * $F411 * CC391","v":0},{"$f":"BO$394 * $F411 * CD391","v":0},{"$f":"BP$394 * $F411 * CE391","v":0},{"$f":"BQ$394 * $F411 * CF391","v":0},{"$f":"BR$394 * $F411 * CG391","v":0},{"$f":"BS$394 * $F411 * CH391","v":0},{"$f":"BT$394 * $F411 * CI391","v":0},{"$f":"BU$394 * $F411 * CJ391","v":0},{"$f":"BV$394 * $F411 * CK391","v":0},{"$f":"BW$394 * $F411 * CL391","v":0},{"$f":"BX$394 * $F411 * CM391","v":0},{"$f":"BY$394 * $F411 * CN391","v":0},{"$f":"BZ$394 * $F411 * CO391","v":0},{"$f":"CA$394 * $F411 * CP391","v":0},{"$f":"CB$394 * $F411 * CQ391","v":0},{"$f":"CC$394 * $F411 * CR391","v":0},{"$f":"CD$394 * $F411 * CS391","v":0},{"$f":"CE$394 * $F411 * CT391","v":0},{"$f":"CF$394 * $F411 * CU391","v":0},{"$f":"CG$394 * $F411 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 17",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F411))","v":0},"US$",0,{"$nulls":17},{"$f":"J$394 * $F412 *Z391","v":0},{"$f":"K$394 * $F412 *AA391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$394 * $F412 *CC391","v":0},{"$f":"BN$394 * $F412 *CD391","v":0},{"$f":"BO$394 * $F412 *CE391","v":0},{"$f":"BP$394 * $F412 *CF391","v":0},{"$f":"BQ$394 * $F412 *CG391","v":0},{"$f":"BR$394 * $F412 *CH391","v":0},{"$f":"BS$394 * $F412 *CI391","v":0},{"$f":"BT$394 * $F412 *CJ391","v":0},{"$f":"BU$394 * $F412 *CK391","v":0},{"$f":"BV$394 * $F412 *CL391","v":0},{"$f":"BW$394 * $F412 *CM391","v":0},{"$f":"BX$394 * $F412 *CN391","v":0},{"$f":"BY$394 * $F412 *CO391","v":0},{"$f":"BZ$394 * $F412 *CP391","v":0},{"$f":"CA$394 * $F412 *CQ391","v":0},{"$f":"CB$394 * $F412 *CR391","v":0},{"$f":"CC$394 * $F412 *CS391","v":0},{"$f":"CD$394 * $F412 *CT391","v":0},{"$f":"CE$394 * $F412 *CU391","v":0},{"$f":"CF$394 * $F412 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 18",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F412))","v":0},"US$",0,{"$nulls":18},{"$f":"J$394 * $F413 * AA391","v":0},{"$f":"K$394 * $F413 * AB391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$394 * $F413 * CC391","v":0},{"$f":"BM$394 * $F413 * CD391","v":0},{"$f":"BN$394 * $F413 * CE391","v":0},{"$f":"BO$394 * $F413 * CF391","v":0},{"$f":"BP$394 * $F413 * CG391","v":0},{"$f":"BQ$394 * $F413 * CH391","v":0},{"$f":"BR$394 * $F413 * CI391","v":0},{"$f":"BS$394 * $F413 * CJ391","v":0},{"$f":"BT$394 * $F413 * CK391","v":0},{"$f":"BU$394 * $F413 * CL391","v":0},{"$f":"BV$394 * $F413 * CM391","v":0},{"$f":"BW$394 * $F413 * CN391","v":0},{"$f":"BX$394 * $F413 * CO391","v":0},{"$f":"BY$394 * $F413 * CP391","v":0},{"$f":"BZ$394 * $F413 * CQ391","v":0},{"$f":"CA$394 * $F413 * CR391","v":0},{"$f":"CB$394 * $F413 * CS391","v":0},{"$f":"CC$394 * $F413 * CT391","v":0},{"$f":"CD$394 * $F413 * CU391","v":0},{"$f":"CE$394 * $F413 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 19",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F413))","v":0},"US$",0,{"$nulls":19},{"$f":"J$394 * $F414 * AB391","v":0},{"$f":"K$394 * $F414 * AC391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$394 * $F414 * CC391","v":0},{"$f":"BL$394 * $F414 * CD391","v":0},{"$f":"BM$394 * $F414 * CE391","v":0},{"$f":"BN$394 * $F414 * CF391","v":0},{"$f":"BO$394 * $F414 * CG391","v":0},{"$f":"BP$394 * $F414 * CH391","v":0},{"$f":"BQ$394 * $F414 * CI391","v":0},{"$f":"BR$394 * $F414 * CJ391","v":0},{"$f":"BS$394 * $F414 * CK391","v":0},{"$f":"BT$394 * $F414 * CL391","v":0},{"$f":"BU$394 * $F414 * CM391","v":0},{"$f":"BV$394 * $F414 * CN391","v":0},{"$f":"BW$394 * $F414 * CO391","v":0},{"$f":"BX$394 * $F414 * CP391","v":0},{"$f":"BY$394 * $F414 * CQ391","v":0},{"$f":"BZ$394 * $F414 * CR391","v":0},{"$f":"CA$394 * $F414 * CS391","v":0},{"$f":"CB$394 * $F414 * CT391","v":0},{"$f":"CC$394 * $F414 * CU391","v":0},{"$f":"CD$394 * $F414 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 20",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$396:F414))","v":0},"US$",0,{"$nulls":20},{"$f":"J$394 * $F415 *AC391","v":0},{"$f":"K$394 * $F415 *AD391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$394 * $F415 *CC391","v":0},{"$f":"BK$394 * $F415 *CD391","v":0},{"$f":"BL$394 * $F415 *CE391","v":0},{"$f":"BM$394 * $F415 *CF391","v":0},{"$f":"BN$394 * $F415 *CG391","v":0},{"$f":"BO$394 * $F415 *CH391","v":0},{"$f":"BP$394 * $F415 *CI391","v":0},{"$f":"BQ$394 * $F415 *CJ391","v":0},{"$f":"BR$394 * $F415 *CK391","v":0},{"$f":"BS$394 * $F415 *CL391","v":0},{"$f":"BT$394 * $F415 *CM391","v":0},{"$f":"BU$394 * $F415 *CN391","v":0},{"$f":"BV$394 * $F415 *CO391","v":0},{"$f":"BW$394 * $F415 *CP391","v":0},{"$f":"BX$394 * $F415 *CQ391","v":0},{"$f":"BY$394 * $F415 *CR391","v":0},{"$f":"BZ$394 * $F415 *CS391","v":0},{"$f":"CA$394 * $F415 *CT391","v":0},{"$f":"CB$394 * $F415 *CU391","v":0},{"$f":"CC$394 * $F415 *CV391","v":0}]
[{"$nulls":4},"Total Depreciable Exploration Capital",null,"US$",1535686963.0541966,null,{"$f":"SUM(J396:J415)","v":73831346.988763988},{"$f":"SUM(K396:K415)","v":149139320.91730326},195227800.96156931,242238050.60672066,274205020.36542356,216676827.95359808,157998071.69353604,111909591.64927003,64899342.004118666,32932372.245415747,16629217.668477258,0,0,0,0,0,0,0,0,{"$f":"SUM(AC396:AC415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM396:BM415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC396:CC415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Development and Replacement Capital"]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",{"$f":"SUM(J419:CV419)","v":12736233619.150028},null,{"$f":"J196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215892691.87124288,921375689.04630291,1213454416.0433688,1581717885.3801057,928929794.30302536,294532975.12802291,0,0,0,0,0,0,676651614.35932374,690184646.64651012,703988339.57944036,718068106.37102926,{"$f":"AP196","v":366214734.24922496},0,0,0,0,0,824834542.18446004,841331233.02814937,858157857.68871236,875321014.84248662,0,0,0,0,0,0,0,1025578078.4286233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",{"$f":"SUM(J420:CV420)","v":2312154421.6037931},null,{"$f":"J197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41499470.005952165,54110778.411192112,55192993.979415953,56296853.859004274,57422790.936184369,58571246.754908055,59742671.690006219,60937525.123806342,62156275.626282476,63399401.138808124,78747155.953173101,65960736.944815978,{"$f":"AP197","v":67279951.683712304},79831721.585412845,69998061.731734276,71398022.966368973,72825983.425696343,74282503.094210267,75768153.156094477,77283516.219216377,91701554.408931404,80405770.274472728,82013885.679962188,92761003.231982663,85327246.661432654,87033791.59466131,88774467.426554561,90549956.775085658,92360955.91058737,46151013.529288046,52304481.999859788,37345400.147899888,38092308.150857888,33303560.840464327,11323210.685757872,0,0,0,0,0,0,0,0,0,{"$f":"BV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",null,"US$",{"$f":"SUM(J421:CV421)","v":0},null,{"$f":"J198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Development and Replacement Capital Expenditure",null,"US$",{"$f":"SUM(J422:CV422)","v":15048388040.753817},null,{"$f":"SUM(J419:J421)","v":0},{"$f":"SUM(K419:K421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,215892691.87124288,921375689.04630291,1213454416.0433688,1581717885.3801057,970429264.30897748,348643753.53921503,55192993.979415953,56296853.859004274,57422790.936184369,58571246.754908055,59742671.690006219,60937525.123806342,738807889.98560619,753584047.78531826,782735495.53261352,784028843.31584525,433494685.93293726,79831721.585412845,69998061.731734276,71398022.966368973,72825983.425696343,74282503.094210267,900602695.34055448,918614749.24736571,949859412.09764373,955726785.11695933,82013885.679962188,92761003.231982663,85327246.661432654,87033791.59466131,88774467.426554561,90549956.775085658,92360955.91058737,1071729091.9579114,52304481.999859788,37345400.147899888,38092308.150857888,33303560.840464327,11323210.685757872,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW419:BW421)","v":0},0,0,0,0,0,{"$f":"SUM(CC419:CC421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Depreciation year 1",{"$f":"1/Inputs!$C$249","v":0.2},"US$",{"$f":"SUM(J424:CV424)","v":3009677608.1507654},null,{"$f":"J$422 * $F424 * J391","v":0},{"$f":"K$422 * $F424 * K391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,43178538.374248579,184275137.80926061,242690883.20867378,316343577.07602113,194085852.86179551,69728750.707843006,11038598.795883192,11259370.771800855,11484558.187236875,11714249.350981612,11948534.338001244,12187505.024761269,147761577.99712124,150716809.55706367,156547099.10652271,156805768.66316906,86698937.186587453,15966344.317082569,13999612.346346855,14279604.593273796,14565196.685139269,14856500.618842054,180120539.06811091,183722949.84947315,189971882.41952875,191145357.02339187,16402777.135992438,18552200.646396533,17065449.332286533,17406758.318932261,17754893.485310912,18109991.355017133,18472191.182117473,214345818.39158228,10460896.399971958,7469080.0295799784,7618461.6301715784,6660712.1680928655,2264642.1371515743,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$422 * $F424 * BW391","v":0},0,0,0,0,0,{"$f":"CC$422 * $F424 * CC391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 2",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F424))","v":0.2},"US$",3007412966.0136137,null,null,{"$f":"J$422 * $F425 * K391","v":0},{"$f":"K$422 * $F425 * L391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,43178538.374248579,184275137.80926061,242690883.20867378,316343577.07602113,194085852.86179551,69728750.707843006,11038598.795883192,11259370.771800855,11484558.187236875,11714249.350981612,11948534.338001244,12187505.024761269,147761577.99712124,150716809.55706367,156547099.10652271,156805768.66316906,86698937.186587453,15966344.317082569,13999612.346346855,14279604.593273796,14565196.685139269,14856500.618842054,180120539.06811091,183722949.84947315,189971882.41952875,191145357.02339187,16402777.135992438,18552200.646396533,17065449.332286533,17406758.318932261,17754893.485310912,18109991.355017133,18472191.182117473,214345818.39158228,10460896.399971958,7469080.0295799784,7618461.6301715784,6660712.1680928655,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$422 * $F425 * BX391","v":0},0,0,0,0,{"$f":"CB$422 * $F425 * CC391","v":0},{"$f":"CC$422 * $F425 * CD391","v":0},{"$f":"CD$422 * $F425 * CE391","v":0},{"$f":"CE$422 * $F425 * CF391","v":0},{"$f":"CF$422 * $F425 * CG391","v":0},{"$f":"CG$422 * $F425 * CH391","v":0},{"$f":"CH$422 * $F425 * CI391","v":0},{"$f":"CI$422 * $F425 * CJ391","v":0},{"$f":"CJ$422 * $F425 * CK391","v":0},{"$f":"CK$422 * $F425 * CL391","v":0},{"$f":"CL$422 * $F425 * CM391","v":0},{"$f":"CM$422 * $F425 * CN391","v":0},{"$f":"CN$422 * $F425 * CO391","v":0},{"$f":"CO$422 * $F425 * CP391","v":0},{"$f":"CP$422 * $F425 * CQ391","v":0},{"$f":"CQ$422 * $F425 * CR391","v":0},{"$f":"CR$422 * $F425 * CS391","v":0},{"$f":"CS$422 * $F425 * CT391","v":0},{"$f":"CT$422 * $F425 * CU391","v":0},{"$f":"CU$422 * $F425 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 3",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F425))","v":0.2},"US$",3000752253.845521,null,null,null,{"$f":"J$422 * $F426 * L391","v":0},{"$f":"K$422 * $F426 * M391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,43178538.374248579,184275137.80926061,242690883.20867378,316343577.07602113,194085852.86179551,69728750.707843006,11038598.795883192,11259370.771800855,11484558.187236875,11714249.350981612,11948534.338001244,12187505.024761269,147761577.99712124,150716809.55706367,156547099.10652271,156805768.66316906,86698937.186587453,15966344.317082569,13999612.346346855,14279604.593273796,14565196.685139269,14856500.618842054,180120539.06811091,183722949.84947315,189971882.41952875,191145357.02339187,16402777.135992438,18552200.646396533,17065449.332286533,17406758.318932261,17754893.485310912,18109991.355017133,18472191.182117473,214345818.39158228,10460896.399971958,7469080.0295799784,7618461.6301715784,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$422 * $F426 * BY391","v":0},0,0,0,{"$f":"CA$422 * $F426 * CC391","v":0},{"$f":"CB$422 * $F426 * CD391","v":0},{"$f":"CC$422 * $F426 * CE391","v":0},{"$f":"CD$422 * $F426 * CF391","v":0},{"$f":"CE$422 * $F426 * CG391","v":0},{"$f":"CF$422 * $F426 * CH391","v":0},{"$f":"CG$422 * $F426 * CI391","v":0},{"$f":"CH$422 * $F426 * CJ391","v":0},{"$f":"CI$422 * $F426 * CK391","v":0},{"$f":"CJ$422 * $F426 * CL391","v":0},{"$f":"CK$422 * $F426 * CM391","v":0},{"$f":"CL$422 * $F426 * CN391","v":0},{"$f":"CM$422 * $F426 * CO391","v":0},{"$f":"CN$422 * $F426 * CP391","v":0},{"$f":"CO$422 * $F426 * CQ391","v":0},{"$f":"CP$422 * $F426 * CR391","v":0},{"$f":"CQ$422 * $F426 * CS391","v":0},{"$f":"CR$422 * $F426 * CT391","v":0},{"$f":"CS$422 * $F426 * CU391","v":0},{"$f":"CT$422 * $F426 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 4",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F426))","v":0.2},"US$",2993133792.2153492,{"$nulls":4},{"$f":"J$422 * $F427 * M391","v":0},{"$f":"K$422 * $F427 * N391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,43178538.374248579,184275137.80926061,242690883.20867378,316343577.07602113,194085852.86179551,69728750.707843006,11038598.795883192,11259370.771800855,11484558.187236875,11714249.350981612,11948534.338001244,12187505.024761269,147761577.99712124,150716809.55706367,156547099.10652271,156805768.66316906,86698937.186587453,15966344.317082569,13999612.346346855,14279604.593273796,14565196.685139269,14856500.618842054,180120539.06811091,183722949.84947315,189971882.41952875,191145357.02339187,16402777.135992438,18552200.646396533,17065449.332286533,17406758.318932261,17754893.485310912,18109991.355017133,18472191.182117473,214345818.39158228,10460896.399971958,7469080.0295799784,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$422 * $F427 * BZ391","v":0},0,0,{"$f":"BZ$422 * $F427 * CC391","v":0},{"$f":"CA$422 * $F427 * CD391","v":0},{"$f":"CB$422 * $F427 * CE391","v":0},{"$f":"CC$422 * $F427 * CF391","v":0},{"$f":"CD$422 * $F427 * CG391","v":0},{"$f":"CE$422 * $F427 * CH391","v":0},{"$f":"CF$422 * $F427 * CI391","v":0},{"$f":"CG$422 * $F427 * CJ391","v":0},{"$f":"CH$422 * $F427 * CK391","v":0},{"$f":"CI$422 * $F427 * CL391","v":0},{"$f":"CJ$422 * $F427 * CM391","v":0},{"$f":"CK$422 * $F427 * CN391","v":0},{"$f":"CL$422 * $F427 * CO391","v":0},{"$f":"CM$422 * $F427 * CP391","v":0},{"$f":"CN$422 * $F427 * CQ391","v":0},{"$f":"CO$422 * $F427 * CR391","v":0},{"$f":"CP$422 * $F427 * CS391","v":0},{"$f":"CQ$422 * $F427 * CT391","v":0},{"$f":"CR$422 * $F427 * CU391","v":0},{"$f":"CS$422 * $F427 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 5",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F427))","v":0.19999999999999996},"US$",2985664712.1857672,{"$nulls":5},{"$f":"J$422 * $F428 * N391","v":0},{"$f":"K$422 * $F428 * O391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,43178538.374248564,184275137.80926055,242690883.20867372,316343577.07602108,194085852.86179546,69728750.707842991,11038598.795883188,11259370.771800851,11484558.187236872,11714249.350981608,11948534.338001242,12187505.024761265,147761577.99712121,150716809.55706361,156547099.10652268,156805768.66316903,86698937.186587438,15966344.317082565,13999612.346346851,14279604.593273791,14565196.685139265,14856500.61884205,180120539.06811085,183722949.84947309,189971882.41952869,191145357.02339181,16402777.135992434,18552200.646396529,17065449.332286526,17406758.318932258,17754893.485310908,18109991.355017129,18472191.18211747,214345818.39158222,10460896.399971955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$422 * $F428 * CA391","v":0},0,{"$f":"BY$422 * $F428 * CC391","v":0},{"$f":"BZ$422 * $F428 * CD391","v":0},{"$f":"CA$422 * $F428 * CE391","v":0},{"$f":"CB$422 * $F428 * CF391","v":0},{"$f":"CC$422 * $F428 * CG391","v":0},{"$f":"CD$422 * $F428 * CH391","v":0},{"$f":"CE$422 * $F428 * CI391","v":0},{"$f":"CF$422 * $F428 * CJ391","v":0},{"$f":"CG$422 * $F428 * CK391","v":0},{"$f":"CH$422 * $F428 * CL391","v":0},{"$f":"CI$422 * $F428 * CM391","v":0},{"$f":"CJ$422 * $F428 * CN391","v":0},{"$f":"CK$422 * $F428 * CO391","v":0},{"$f":"CL$422 * $F428 * CP391","v":0},{"$f":"CM$422 * $F428 * CQ391","v":0},{"$f":"CN$422 * $F428 * CR391","v":0},{"$f":"CO$422 * $F428 * CS391","v":0},{"$f":"CP$422 * $F428 * CT391","v":0},{"$f":"CQ$422 * $F428 * CU391","v":0},{"$f":"CR$422 * $F428 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 6",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F428))","v":0},"US$",0,{"$nulls":6},{"$f":"J$422 * $F429 *O391","v":0},{"$f":"K$422 * $F429 *P391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$422 * $F429 *CB391","v":0},{"$f":"BX$422 * $F429 *CC391","v":0},{"$f":"BY$422 * $F429 *CD391","v":0},{"$f":"BZ$422 * $F429 *CE391","v":0},{"$f":"CA$422 * $F429 *CF391","v":0},{"$f":"CB$422 * $F429 *CG391","v":0},{"$f":"CC$422 * $F429 *CH391","v":0},{"$f":"CD$422 * $F429 *CI391","v":0},{"$f":"CE$422 * $F429 *CJ391","v":0},{"$f":"CF$422 * $F429 *CK391","v":0},{"$f":"CG$422 * $F429 *CL391","v":0},{"$f":"CH$422 * $F429 *CM391","v":0},{"$f":"CI$422 * $F429 *CN391","v":0},{"$f":"CJ$422 * $F429 *CO391","v":0},{"$f":"CK$422 * $F429 *CP391","v":0},{"$f":"CL$422 * $F429 *CQ391","v":0},{"$f":"CM$422 * $F429 *CR391","v":0},{"$f":"CN$422 * $F429 *CS391","v":0},{"$f":"CO$422 * $F429 *CT391","v":0},{"$f":"CP$422 * $F429 *CU391","v":0},{"$f":"CQ$422 * $F429 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 7",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F429))","v":0},"US$",0,{"$nulls":7},{"$f":"J$422 * $F430 *P391","v":0},{"$f":"K$422 * $F430 *Q391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$422 * $F430 *CC391","v":0},{"$f":"BX$422 * $F430 *CD391","v":0},{"$f":"BY$422 * $F430 *CE391","v":0},{"$f":"BZ$422 * $F430 *CF391","v":0},{"$f":"CA$422 * $F430 *CG391","v":0},{"$f":"CB$422 * $F430 *CH391","v":0},{"$f":"CC$422 * $F430 *CI391","v":0},{"$f":"CD$422 * $F430 *CJ391","v":0},{"$f":"CE$422 * $F430 *CK391","v":0},{"$f":"CF$422 * $F430 *CL391","v":0},{"$f":"CG$422 * $F430 *CM391","v":0},{"$f":"CH$422 * $F430 *CN391","v":0},{"$f":"CI$422 * $F430 *CO391","v":0},{"$f":"CJ$422 * $F430 *CP391","v":0},{"$f":"CK$422 * $F430 *CQ391","v":0},{"$f":"CL$422 * $F430 *CR391","v":0},{"$f":"CM$422 * $F430 *CS391","v":0},{"$f":"CN$422 * $F430 *CT391","v":0},{"$f":"CO$422 * $F430 *CU391","v":0},{"$f":"CP$422 * $F430 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 8",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F430))","v":0},"US$",0,{"$nulls":8},{"$f":"J$422 * $F431 * Q391","v":0},{"$f":"K$422 * $F431 * R391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$422 * $F431 * CC391","v":0},{"$f":"BW$422 * $F431 * CD391","v":0},{"$f":"BX$422 * $F431 * CE391","v":0},{"$f":"BY$422 * $F431 * CF391","v":0},{"$f":"BZ$422 * $F431 * CG391","v":0},{"$f":"CA$422 * $F431 * CH391","v":0},{"$f":"CB$422 * $F431 * CI391","v":0},{"$f":"CC$422 * $F431 * CJ391","v":0},{"$f":"CD$422 * $F431 * CK391","v":0},{"$f":"CE$422 * $F431 * CL391","v":0},{"$f":"CF$422 * $F431 * CM391","v":0},{"$f":"CG$422 * $F431 * CN391","v":0},{"$f":"CH$422 * $F431 * CO391","v":0},{"$f":"CI$422 * $F431 * CP391","v":0},{"$f":"CJ$422 * $F431 * CQ391","v":0},{"$f":"CK$422 * $F431 * CR391","v":0},{"$f":"CL$422 * $F431 * CS391","v":0},{"$f":"CM$422 * $F431 * CT391","v":0},{"$f":"CN$422 * $F431 * CU391","v":0},{"$f":"CO$422 * $F431 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 9",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F431))","v":0},"US$",0,{"$nulls":9},{"$f":"J$422 * $F432 * R391","v":0},{"$f":"K$422 * $F432 * S391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$422 * $F432 * CC391","v":0},{"$f":"BV$422 * $F432 * CD391","v":0},{"$f":"BW$422 * $F432 * CE391","v":0},{"$f":"BX$422 * $F432 * CF391","v":0},{"$f":"BY$422 * $F432 * CG391","v":0},{"$f":"BZ$422 * $F432 * CH391","v":0},{"$f":"CA$422 * $F432 * CI391","v":0},{"$f":"CB$422 * $F432 * CJ391","v":0},{"$f":"CC$422 * $F432 * CK391","v":0},{"$f":"CD$422 * $F432 * CL391","v":0},{"$f":"CE$422 * $F432 * CM391","v":0},{"$f":"CF$422 * $F432 * CN391","v":0},{"$f":"CG$422 * $F432 * CO391","v":0},{"$f":"CH$422 * $F432 * CP391","v":0},{"$f":"CI$422 * $F432 * CQ391","v":0},{"$f":"CJ$422 * $F432 * CR391","v":0},{"$f":"CK$422 * $F432 * CS391","v":0},{"$f":"CL$422 * $F432 * CT391","v":0},{"$f":"CM$422 * $F432 * CU391","v":0},{"$f":"CN$422 * $F432 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 10",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F432))","v":0},"US$",0,{"$nulls":10},{"$f":"J$422 * $F433 * S391","v":0},{"$f":"K$422 * $F433 * T391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$422 * $F433 * CC391","v":0},{"$f":"BU$422 * $F433 * CD391","v":0},{"$f":"BV$422 * $F433 * CE391","v":0},{"$f":"BW$422 * $F433 * CF391","v":0},{"$f":"BX$422 * $F433 * CG391","v":0},{"$f":"BY$422 * $F433 * CH391","v":0},{"$f":"BZ$422 * $F433 * CI391","v":0},{"$f":"CA$422 * $F433 * CJ391","v":0},{"$f":"CB$422 * $F433 * CK391","v":0},{"$f":"CC$422 * $F433 * CL391","v":0},{"$f":"CD$422 * $F433 * CM391","v":0},{"$f":"CE$422 * $F433 * CN391","v":0},{"$f":"CF$422 * $F433 * CO391","v":0},{"$f":"CG$422 * $F433 * CP391","v":0},{"$f":"CH$422 * $F433 * CQ391","v":0},{"$f":"CI$422 * $F433 * CR391","v":0},{"$f":"CJ$422 * $F433 * CS391","v":0},{"$f":"CK$422 * $F433 * CT391","v":0},{"$f":"CL$422 * $F433 * CU391","v":0},{"$f":"CM$422 * $F433 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 11",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F433))","v":0},"US$",0,{"$nulls":11},{"$f":"J$422 * $F434 *T391","v":0},{"$f":"K$422 * $F434 *U391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$422 * $F434 *CC391","v":0},{"$f":"BT$422 * $F434 *CD391","v":0},{"$f":"BU$422 * $F434 *CE391","v":0},{"$f":"BV$422 * $F434 *CF391","v":0},{"$f":"BW$422 * $F434 *CG391","v":0},{"$f":"BX$422 * $F434 *CH391","v":0},{"$f":"BY$422 * $F434 *CI391","v":0},{"$f":"BZ$422 * $F434 *CJ391","v":0},{"$f":"CA$422 * $F434 *CK391","v":0},{"$f":"CB$422 * $F434 *CL391","v":0},{"$f":"CC$422 * $F434 *CM391","v":0},{"$f":"CD$422 * $F434 *CN391","v":0},{"$f":"CE$422 * $F434 *CO391","v":0},{"$f":"CF$422 * $F434 *CP391","v":0},{"$f":"CG$422 * $F434 *CQ391","v":0},{"$f":"CH$422 * $F434 *CR391","v":0},{"$f":"CI$422 * $F434 *CS391","v":0},{"$f":"CJ$422 * $F434 *CT391","v":0},{"$f":"CK$422 * $F434 *CU391","v":0},{"$f":"CL$422 * $F434 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 12",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F434))","v":0},"US$",0,{"$nulls":12},{"$f":"J$422 * $F435 *U391","v":0},{"$f":"K$422 * $F435 *V391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$422 * $F435 *CC391","v":0},{"$f":"BS$422 * $F435 *CD391","v":0},{"$f":"BT$422 * $F435 *CE391","v":0},{"$f":"BU$422 * $F435 *CF391","v":0},{"$f":"BV$422 * $F435 *CG391","v":0},{"$f":"BW$422 * $F435 *CH391","v":0},{"$f":"BX$422 * $F435 *CI391","v":0},{"$f":"BY$422 * $F435 *CJ391","v":0},{"$f":"BZ$422 * $F435 *CK391","v":0},{"$f":"CA$422 * $F435 *CL391","v":0},{"$f":"CB$422 * $F435 *CM391","v":0},{"$f":"CC$422 * $F435 *CN391","v":0},{"$f":"CD$422 * $F435 *CO391","v":0},{"$f":"CE$422 * $F435 *CP391","v":0},{"$f":"CF$422 * $F435 *CQ391","v":0},{"$f":"CG$422 * $F435 *CR391","v":0},{"$f":"CH$422 * $F435 *CS391","v":0},{"$f":"CI$422 * $F435 *CT391","v":0},{"$f":"CJ$422 * $F435 *CU391","v":0},{"$f":"CK$422 * $F435 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 13",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F435))","v":0},"US$",0,{"$nulls":13},{"$f":"J$422 * $F436 *V391","v":0},{"$f":"K$422 * $F436 *W391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$422 * $F436 *CC391","v":0},{"$f":"BR$422 * $F436 *CD391","v":0},{"$f":"BS$422 * $F436 *CE391","v":0},{"$f":"BT$422 * $F436 *CF391","v":0},{"$f":"BU$422 * $F436 *CG391","v":0},{"$f":"BV$422 * $F436 *CH391","v":0},{"$f":"BW$422 * $F436 *CI391","v":0},{"$f":"BX$422 * $F436 *CJ391","v":0},{"$f":"BY$422 * $F436 *CK391","v":0},{"$f":"BZ$422 * $F436 *CL391","v":0},{"$f":"CA$422 * $F436 *CM391","v":0},{"$f":"CB$422 * $F436 *CN391","v":0},{"$f":"CC$422 * $F436 *CO391","v":0},{"$f":"CD$422 * $F436 *CP391","v":0},{"$f":"CE$422 * $F436 *CQ391","v":0},{"$f":"CF$422 * $F436 *CR391","v":0},{"$f":"CG$422 * $F436 *CS391","v":0},{"$f":"CH$422 * $F436 *CT391","v":0},{"$f":"CI$422 * $F436 *CU391","v":0},{"$f":"CJ$422 * $F436 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 14",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F436))","v":0},"US$",0,{"$nulls":14},{"$f":"J$422 * $F437 * W391","v":0},{"$f":"K$422 * $F437 * X391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$422 * $F437 * CC391","v":0},{"$f":"BQ$422 * $F437 * CD391","v":0},{"$f":"BR$422 * $F437 * CE391","v":0},{"$f":"BS$422 * $F437 * CF391","v":0},{"$f":"BT$422 * $F437 * CG391","v":0},{"$f":"BU$422 * $F437 * CH391","v":0},{"$f":"BV$422 * $F437 * CI391","v":0},{"$f":"BW$422 * $F437 * CJ391","v":0},{"$f":"BX$422 * $F437 * CK391","v":0},{"$f":"BY$422 * $F437 * CL391","v":0},{"$f":"BZ$422 * $F437 * CM391","v":0},{"$f":"CA$422 * $F437 * CN391","v":0},{"$f":"CB$422 * $F437 * CO391","v":0},{"$f":"CC$422 * $F437 * CP391","v":0},{"$f":"CD$422 * $F437 * CQ391","v":0},{"$f":"CE$422 * $F437 * CR391","v":0},{"$f":"CF$422 * $F437 * CS391","v":0},{"$f":"CG$422 * $F437 * CT391","v":0},{"$f":"CH$422 * $F437 * CU391","v":0},{"$f":"CI$422 * $F437 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 15",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F437))","v":0},"US$",0,{"$nulls":15},{"$f":"J$422 * $F438 *X391","v":0},{"$f":"K$422 * $F438 *Y391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$422 * $F438 *CC391","v":0},{"$f":"BP$422 * $F438 *CD391","v":0},{"$f":"BQ$422 * $F438 *CE391","v":0},{"$f":"BR$422 * $F438 *CF391","v":0},{"$f":"BS$422 * $F438 *CG391","v":0},{"$f":"BT$422 * $F438 *CH391","v":0},{"$f":"BU$422 * $F438 *CI391","v":0},{"$f":"BV$422 * $F438 *CJ391","v":0},{"$f":"BW$422 * $F438 *CK391","v":0},{"$f":"BX$422 * $F438 *CL391","v":0},{"$f":"BY$422 * $F438 *CM391","v":0},{"$f":"BZ$422 * $F438 *CN391","v":0},{"$f":"CA$422 * $F438 *CO391","v":0},{"$f":"CB$422 * $F438 *CP391","v":0},{"$f":"CC$422 * $F438 *CQ391","v":0},{"$f":"CD$422 * $F438 *CR391","v":0},{"$f":"CE$422 * $F438 *CS391","v":0},{"$f":"CF$422 * $F438 *CT391","v":0},{"$f":"CG$422 * $F438 *CU391","v":0},{"$f":"CH$422 * $F438 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 16",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F438))","v":0},"US$",0,{"$nulls":16},{"$f":"J$422 * $F439 * Y391","v":0},{"$f":"K$422 * $F439 * Z391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$422 * $F439 * CC391","v":0},{"$f":"BO$422 * $F439 * CD391","v":0},{"$f":"BP$422 * $F439 * CE391","v":0},{"$f":"BQ$422 * $F439 * CF391","v":0},{"$f":"BR$422 * $F439 * CG391","v":0},{"$f":"BS$422 * $F439 * CH391","v":0},{"$f":"BT$422 * $F439 * CI391","v":0},{"$f":"BU$422 * $F439 * CJ391","v":0},{"$f":"BV$422 * $F439 * CK391","v":0},{"$f":"BW$422 * $F439 * CL391","v":0},{"$f":"BX$422 * $F439 * CM391","v":0},{"$f":"BY$422 * $F439 * CN391","v":0},{"$f":"BZ$422 * $F439 * CO391","v":0},{"$f":"CA$422 * $F439 * CP391","v":0},{"$f":"CB$422 * $F439 * CQ391","v":0},{"$f":"CC$422 * $F439 * CR391","v":0},{"$f":"CD$422 * $F439 * CS391","v":0},{"$f":"CE$422 * $F439 * CT391","v":0},{"$f":"CF$422 * $F439 * CU391","v":0},{"$f":"CG$422 * $F439 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 17",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F439))","v":0},"US$",0,{"$nulls":17},{"$f":"J$422 * $F440 *Z391","v":0},{"$f":"K$422 * $F440 *AA391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$422 * $F440 *CC391","v":0},{"$f":"BN$422 * $F440 *CD391","v":0},{"$f":"BO$422 * $F440 *CE391","v":0},{"$f":"BP$422 * $F440 *CF391","v":0},{"$f":"BQ$422 * $F440 *CG391","v":0},{"$f":"BR$422 * $F440 *CH391","v":0},{"$f":"BS$422 * $F440 *CI391","v":0},{"$f":"BT$422 * $F440 *CJ391","v":0},{"$f":"BU$422 * $F440 *CK391","v":0},{"$f":"BV$422 * $F440 *CL391","v":0},{"$f":"BW$422 * $F440 *CM391","v":0},{"$f":"BX$422 * $F440 *CN391","v":0},{"$f":"BY$422 * $F440 *CO391","v":0},{"$f":"BZ$422 * $F440 *CP391","v":0},{"$f":"CA$422 * $F440 *CQ391","v":0},{"$f":"CB$422 * $F440 *CR391","v":0},{"$f":"CC$422 * $F440 *CS391","v":0},{"$f":"CD$422 * $F440 *CT391","v":0},{"$f":"CE$422 * $F440 *CU391","v":0},{"$f":"CF$422 * $F440 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 18",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F440))","v":0},"US$",0,{"$nulls":18},{"$f":"J$422 * $F441 *AA391","v":0},{"$f":"K$422 * $F441 *AB391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$422 * $F441 *CC391","v":0},{"$f":"BM$422 * $F441 *CD391","v":0},{"$f":"BN$422 * $F441 *CE391","v":0},{"$f":"BO$422 * $F441 *CF391","v":0},{"$f":"BP$422 * $F441 *CG391","v":0},{"$f":"BQ$422 * $F441 *CH391","v":0},{"$f":"BR$422 * $F441 *CI391","v":0},{"$f":"BS$422 * $F441 *CJ391","v":0},{"$f":"BT$422 * $F441 *CK391","v":0},{"$f":"BU$422 * $F441 *CL391","v":0},{"$f":"BV$422 * $F441 *CM391","v":0},{"$f":"BW$422 * $F441 *CN391","v":0},{"$f":"BX$422 * $F441 *CO391","v":0},{"$f":"BY$422 * $F441 *CP391","v":0},{"$f":"BZ$422 * $F441 *CQ391","v":0},{"$f":"CA$422 * $F441 *CR391","v":0},{"$f":"CB$422 * $F441 *CS391","v":0},{"$f":"CC$422 * $F441 *CT391","v":0},{"$f":"CD$422 * $F441 *CU391","v":0},{"$f":"CE$422 * $F441 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 19",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F441))","v":0},"US$",0,{"$nulls":19},{"$f":"J$422 * $F442 * AB391","v":0},{"$f":"K$422 * $F442 * AC391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$422 * $F442 * CC391","v":0},{"$f":"BL$422 * $F442 * CD391","v":0},{"$f":"BM$422 * $F442 * CE391","v":0},{"$f":"BN$422 * $F442 * CF391","v":0},{"$f":"BO$422 * $F442 * CG391","v":0},{"$f":"BP$422 * $F442 * CH391","v":0},{"$f":"BQ$422 * $F442 * CI391","v":0},{"$f":"BR$422 * $F442 * CJ391","v":0},{"$f":"BS$422 * $F442 * CK391","v":0},{"$f":"BT$422 * $F442 * CL391","v":0},{"$f":"BU$422 * $F442 * CM391","v":0},{"$f":"BV$422 * $F442 * CN391","v":0},{"$f":"BW$422 * $F442 * CO391","v":0},{"$f":"BX$422 * $F442 * CP391","v":0},{"$f":"BY$422 * $F442 * CQ391","v":0},{"$f":"BZ$422 * $F442 * CR391","v":0},{"$f":"CA$422 * $F442 * CS391","v":0},{"$f":"CB$422 * $F442 * CT391","v":0},{"$f":"CC$422 * $F442 * CU391","v":0},{"$f":"CD$422 * $F442 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 20",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$424:F442))","v":0},"US$",0,{"$nulls":20},{"$f":"J$422 * $F443 *AC391","v":0},{"$f":"K$422 * $F443 *AD391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$422 * $F443 *CC391","v":0},{"$f":"BK$422 * $F443 *CD391","v":0},{"$f":"BL$422 * $F443 *CE391","v":0},{"$f":"BM$422 * $F443 *CF391","v":0},{"$f":"BN$422 * $F443 *CG391","v":0},{"$f":"BO$422 * $F443 *CH391","v":0},{"$f":"BP$422 * $F443 *CI391","v":0},{"$f":"BQ$422 * $F443 *CJ391","v":0},{"$f":"BR$422 * $F443 *CK391","v":0},{"$f":"BS$422 * $F443 *CL391","v":0},{"$f":"BT$422 * $F443 *CM391","v":0},{"$f":"BU$422 * $F443 *CN391","v":0},{"$f":"BV$422 * $F443 *CO391","v":0},{"$f":"BW$422 * $F443 *CP391","v":0},{"$f":"BX$422 * $F443 *CQ391","v":0},{"$f":"BY$422 * $F443 *CR391","v":0},{"$f":"BZ$422 * $F443 *CS391","v":0},{"$f":"CA$422 * $F443 *CT391","v":0},{"$f":"CB$422 * $F443 *CU391","v":0},{"$f":"CC$422 * $F443 *CV391","v":0}]
[{"$nulls":4},"Total Depreciable Development and Replacement Capital",null,"US$",14996641332.411007,null,{"$f":"SUM(J424:J443)","v":0},{"$f":"SUM(K424:K443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,43178538.374248579,227453676.18350917,470144559.39218295,786488136.46820414,980573989.32999945,1007124201.663594,833887662.65021658,602456150.21334362,297597131.32455939,115225527.81374553,57445311.443903774,58594217.672781847,195096424.89810225,334328676.26792902,479161526.0234701,624018760.34863794,698530192.51046407,566734958.83042538,430017761.6197086,287750267.10645974,145509695.12842992,73667258.560684547,237821453.31171289,407544790.81483918,583237068.64109409,759817228.97934675,761363505.49649704,599795167.07478273,433137666.55759609,260572542.45699957,87182078.918918684,88889293.137943372,88809283.673664302,286089652.73296005,279143790.81399971,268857977.3582688,258366447.63342327,246554968.61939859,34473792.36496795,{"$f":"SUM(BM424:BM443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC424:CC443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Cumulative Capital Expenditure",null,"US$",{"$f":"SUM(J446:CV446)","v":1046189903017.7883},null,{"$f":"(SUM($J$394:J394) + SUM($J$422:J422))","v":369156734.94381994},{"$f":"(SUM($J$394:K394) + SUM($J$422:K422))","v":745696604.58651638},{"$f":"(SUM($J$394:L394) + SUM($J$422:L422))","v":976139004.80784655},{"$f":"(SUM($J$394:M394) + SUM($J$422:M422))","v":1211190253.0336032},{"$f":"(SUM($J$394:N394) + SUM($J$422:N422))","v":1371025101.8271179},{"$f":"(SUM($J$394:O394) + SUM($J$422:O422))","v":1452540874.7118104},{"$f":"(SUM($J$394:P394) + SUM($J$422:P422))","v":1535686963.0541966},{"$f":"(SUM($J$394:Q394) + SUM($J$422:Q422))","v":1535686963.0541966},{"$f":"(SUM($J$394:R394) + SUM($J$422:R422))","v":1535686963.0541966},{"$f":"(SUM($J$394:S394) + SUM($J$422:S422))","v":1535686963.0541966},{"$f":"(SUM($J$394:T394) + SUM($J$422:T422))","v":1535686963.0541966},{"$f":"(SUM($J$394:U394) + SUM($J$422:U422))","v":1535686963.0541966},{"$f":"(SUM($J$394:V394) + SUM($J$422:V422))","v":1535686963.0541966},{"$f":"(SUM($J$394:W394) + SUM($J$422:W422))","v":1535686963.0541966},{"$f":"(SUM($J$394:X394) + SUM($J$422:X422))","v":1535686963.0541966},{"$f":"(SUM($J$394:Y394) + SUM($J$422:Y422))","v":1535686963.0541966},{"$f":"(SUM($J$394:Z394) + SUM($J$422:Z422))","v":1751579654.9254394},{"$f":"(SUM($J$394:AA394) + SUM($J$422:AA422))","v":2672955343.9717426},{"$f":"(SUM($J$394:AB394) + SUM($J$422:AB422))","v":3886409760.015111},{"$f":"(SUM($J$394:AC394) + SUM($J$422:AC422))","v":5468127645.3952169},{"$f":"(SUM($J$394:AD394) + SUM($J$422:AD422))","v":6438556909.7041941},{"$f":"(SUM($J$394:AE394) + SUM($J$422:AE422))","v":6787200663.2434092},{"$f":"(SUM($J$394:AF394) + SUM($J$422:AF422))","v":6842393657.2228251},{"$f":"(SUM($J$394:AG394) + SUM($J$422:AG422))","v":6898690511.0818291},{"$f":"(SUM($J$394:AH394) + SUM($J$422:AH422))","v":6956113302.018013},{"$f":"(SUM($J$394:AI394) + SUM($J$422:AI422))","v":7014684548.7729206},{"$f":"(SUM($J$394:AJ394) + SUM($J$422:AJ422))","v":7074427220.4629269},{"$f":"(SUM($J$394:AK394) + SUM($J$422:AK422))","v":7135364745.5867329},{"$f":"(SUM($J$394:AL394) + SUM($J$422:AL422))","v":7874172635.5723391},{"$f":"(SUM($J$394:AM394) + SUM($J$422:AM422))","v":8627756683.3576584},{"$f":"(SUM($J$394:AN394) + SUM($J$422:AN422))","v":9410492178.8902721},{"$f":"(SUM($J$394:AO394) + SUM($J$422:AO422))","v":10194521022.206118},{"$f":"(SUM($J$394:AP394) + SUM($J$422:AP422))","v":10628015708.139055},{"$f":"(SUM($J$394:AQ394) + SUM($J$422:AQ422))","v":10707847429.724468},{"$f":"(SUM($J$394:AR394) + SUM($J$422:AR422))","v":10777845491.456202},{"$f":"(SUM($J$394:AS394) + SUM($J$422:AS422))","v":10849243514.422571},{"$f":"(SUM($J$394:AT394) + SUM($J$422:AT422))","v":10922069497.848267},{"$f":"(SUM($J$394:AU394) + SUM($J$422:AU422))","v":10996352000.942476},{"$f":"(SUM($J$394:AV394) + SUM($J$422:AV422))","v":11896954696.283031},{"$f":"(SUM($J$394:AW394) + SUM($J$422:AW422))","v":12815569445.530397},{"$f":"(SUM($J$394:AX394) + SUM($J$422:AX422))","v":13765428857.62804},{"$f":"(SUM($J$394:AY394) + SUM($J$422:AY422))","v":14721155642.744999},{"$f":"(SUM($J$394:AZ394) + SUM($J$422:AZ422))","v":14803169528.424961},{"$f":"(SUM($J$394:BA394) + SUM($J$422:BA422))","v":14895930531.656944},{"$f":"(SUM($J$394:BB394) + SUM($J$422:BB422))","v":14981257778.318377},{"$f":"(SUM($J$394:BC394) + SUM($J$422:BC422))","v":15068291569.913038},{"$f":"(SUM($J$394:BD394) + SUM($J$422:BD422))","v":15157066037.339592},{"$f":"(SUM($J$394:BE394) + SUM($J$422:BE422))","v":15247615994.114677},{"$f":"(SUM($J$394:BF394) + SUM($J$422:BF422))","v":15339976950.025265},{"$f":"(SUM($J$394:BG394) + SUM($J$422:BG422))","v":16411706041.983175},{"$f":"(SUM($J$394:BH394) + SUM($J$422:BH422))","v":16464010523.983034},{"$f":"(SUM($J$394:BI394) + SUM($J$422:BI422))","v":16501355924.130934},{"$f":"(SUM($J$394:BJ394) + SUM($J$422:BJ422))","v":16539448232.281792},{"$f":"(SUM($J$394:BK394) + SUM($J$422:BK422))","v":16572751793.122255},{"$f":"(SUM($J$394:BL394) + SUM($J$422:BL422))","v":16584075003.808014},{"$f":"(SUM($J$394:BM394) + SUM($J$422:BM422))","v":16584075003.808014},{"$f":"(SUM($J$394:BN394) + SUM($J$422:BN422))","v":16584075003.808014},{"$f":"(SUM($J$394:BO394) + SUM($J$422:BO422))","v":16584075003.808014},{"$f":"(SUM($J$394:BP394) + SUM($J$422:BP422))","v":16584075003.808014},{"$f":"(SUM($J$394:BQ394) + SUM($J$422:BQ422))","v":16584075003.808014},{"$f":"(SUM($J$394:BR394) + SUM($J$422:BR422))","v":16584075003.808014},{"$f":"(SUM($J$394:BS394) + SUM($J$422:BS422))","v":16584075003.808014},{"$f":"(SUM($J$394:BT394) + SUM($J$422:BT422))","v":16584075003.808014},{"$f":"(SUM($J$394:BU394) + SUM($J$422:BU422))","v":16584075003.808014},{"$f":"(SUM($J$394:BV394) + SUM($J$422:BV422))","v":16584075003.808014},{"$f":"(SUM($J$394:BW394) + SUM($J$422:BW422))","v":16584075003.808014},{"$f":"(SUM($J$394:BX394) + SUM($J$422:BX422))","v":16584075003.808014},{"$f":"(SUM($J$394:BY394) + SUM($J$422:BY422))","v":16584075003.808014},{"$f":"(SUM($J$394:BZ394) + SUM($J$422:BZ422))","v":16584075003.808014},{"$f":"(SUM($J$394:CA394) + SUM($J$422:CA422))","v":16584075003.808014},{"$f":"(SUM($J$394:CB394) + SUM($J$422:CB422))","v":16584075003.808014},{"$f":"(SUM($J$394:CC394) + SUM($J$422:CC422))","v":16584075003.808014},{"$f":"(SUM($J$394:CD394) + SUM($J$422:CD422))","v":16584075003.808014},{"$f":"(SUM($J$394:CE394) + SUM($J$422:CE422))","v":16584075003.808014},{"$f":"(SUM($J$394:CF394) + SUM($J$422:CF422))","v":16584075003.808014},{"$f":"(SUM($J$394:CG394) + SUM($J$422:CG422))","v":16584075003.808014},{"$f":"(SUM($J$394:CH394) + SUM($J$422:CH422))","v":16584075003.808014},{"$f":"(SUM($J$394:CI394) + SUM($J$422:CI422))","v":16584075003.808014},{"$f":"(SUM($J$394:CJ394) + SUM($J$422:CJ422))","v":16584075003.808014},{"$f":"(SUM($J$394:CK394) + SUM($J$422:CK422))","v":16584075003.808014},{"$f":"(SUM($J$394:CL394) + SUM($J$422:CL422))","v":16584075003.808014},{"$f":"(SUM($J$394:CM394) + SUM($J$422:CM422))","v":16584075003.808014},{"$f":"(SUM($J$394:CN394) + SUM($J$422:CN422))","v":16584075003.808014},{"$f":"(SUM($J$394:CO394) + SUM($J$422:CO422))","v":16584075003.808014},{"$f":"(SUM($J$394:CP394) + SUM($J$422:CP422))","v":16584075003.808014},{"$f":"(SUM($J$394:CQ394) + SUM($J$422:CQ422))","v":16584075003.808014},{"$f":"(SUM($J$394:CR394) + SUM($J$422:CR422))","v":16584075003.808014},{"$f":"(SUM($J$394:CS394) + SUM($J$422:CS422))","v":16584075003.808014},{"$f":"(SUM($J$394:CT394) + SUM($J$422:CT422))","v":16584075003.808014},{"$f":"(SUM($J$394:CU394) + SUM($J$422:CU422))","v":16584075003.808014},{"$f":"(SUM($J$394:CV394) + SUM($J$422:CV422))","v":16584075003.808014}]
[{"$nulls":4},"Cumulative Depreciated Capital Expenditure",null,"US$",{"$f":"SUM(J447:CV447)","v":1011200059960.7898},null,{"$f":"(SUM($J$416:J416) + SUM($J$444:J444))","v":73831346.988763988},{"$f":"(SUM($J$416:K416) + SUM($J$444:K444))","v":222970667.90606725},{"$f":"(SUM($J$416:L416) + SUM($J$444:L444))","v":418198468.86763656},{"$f":"(SUM($J$416:M416) + SUM($J$444:M444))","v":660436519.47435725},{"$f":"(SUM($J$416:N416) + SUM($J$444:N444))","v":934641539.83978081},{"$f":"(SUM($J$416:O416) + SUM($J$444:O444))","v":1151318367.7933788},{"$f":"(SUM($J$416:P416) + SUM($J$444:P444))","v":1309316439.4869149},{"$f":"(SUM($J$416:Q416) + SUM($J$444:Q444))","v":1421226031.1361849},{"$f":"(SUM($J$416:R416) + SUM($J$444:R444))","v":1486125373.1403036},{"$f":"(SUM($J$416:S416) + SUM($J$444:S444))","v":1519057745.3857193},{"$f":"(SUM($J$416:T416) + SUM($J$444:T444))","v":1535686963.0541966},{"$f":"(SUM($J$416:U416) + SUM($J$444:U444))","v":1535686963.0541966},{"$f":"(SUM($J$416:V416) + SUM($J$444:V444))","v":1535686963.0541966},{"$f":"(SUM($J$416:W416) + SUM($J$444:W444))","v":1535686963.0541966},{"$f":"(SUM($J$416:X416) + SUM($J$444:X444))","v":1535686963.0541966},{"$f":"(SUM($J$416:Y416) + SUM($J$444:Y444))","v":1535686963.0541966},{"$f":"(SUM($J$416:Z416) + SUM($J$444:Z444))","v":1578865501.4284451},{"$f":"(SUM($J$416:AA416) + SUM($J$444:AA444))","v":1806319177.6119542},{"$f":"(SUM($J$416:AB416) + SUM($J$444:AB444))","v":2276463737.004137},{"$f":"(SUM($J$416:AC416) + SUM($J$444:AC444))","v":3062951873.4723415},{"$f":"(SUM($J$416:AD416) + SUM($J$444:AD444))","v":4043525862.8023405},{"$f":"(SUM($J$416:AE416) + SUM($J$444:AE444))","v":5050650064.4659348},{"$f":"(SUM($J$416:AF416) + SUM($J$444:AF444))","v":5884537727.1161509},{"$f":"(SUM($J$416:AG416) + SUM($J$444:AG444))","v":6486993877.3294945},{"$f":"(SUM($J$416:AH416) + SUM($J$444:AH444))","v":6784591008.6540537},{"$f":"(SUM($J$416:AI416) + SUM($J$444:AI444))","v":6899816536.4677992},{"$f":"(SUM($J$416:AJ416) + SUM($J$444:AJ444))","v":6957261847.9117031},{"$f":"(SUM($J$416:AK416) + SUM($J$444:AK444))","v":7015856065.5844851},{"$f":"(SUM($J$416:AL416) + SUM($J$444:AL444))","v":7210952490.4825869},{"$f":"(SUM($J$416:AM416) + SUM($J$444:AM444))","v":7545281166.7505159},{"$f":"(SUM($J$416:AN416) + SUM($J$444:AN444))","v":8024442692.7739859},{"$f":"(SUM($J$416:AO416) + SUM($J$444:AO444))","v":8648461453.1226234},{"$f":"(SUM($J$416:AP416) + SUM($J$444:AP444))","v":9346991645.6330872},{"$f":"(SUM($J$416:AQ416) + SUM($J$444:AQ444))","v":9913726604.4635124},{"$f":"(SUM($J$416:AR416) + SUM($J$444:AR444))","v":10343744366.083221},{"$f":"(SUM($J$416:AS416) + SUM($J$444:AS444))","v":10631494633.189682},{"$f":"(SUM($J$416:AT416) + SUM($J$444:AT444))","v":10777004328.318111},{"$f":"(SUM($J$416:AU416) + SUM($J$444:AU444))","v":10850671586.878796},{"$f":"(SUM($J$416:AV416) + SUM($J$444:AV444))","v":11088493040.190508},{"$f":"(SUM($J$416:AW416) + SUM($J$444:AW444))","v":11496037831.005346},{"$f":"(SUM($J$416:AX416) + SUM($J$444:AX444))","v":12079274899.646441},{"$f":"(SUM($J$416:AY416) + SUM($J$444:AY444))","v":12839092128.625788},{"$f":"(SUM($J$416:AZ416) + SUM($J$444:AZ444))","v":13600455634.122284},{"$f":"(SUM($J$416:BA416) + SUM($J$444:BA444))","v":14200250801.197067},{"$f":"(SUM($J$416:BB416) + SUM($J$444:BB444))","v":14633388467.754663},{"$f":"(SUM($J$416:BC416) + SUM($J$444:BC444))","v":14893961010.211662},{"$f":"(SUM($J$416:BD416) + SUM($J$444:BD444))","v":14981143089.130581},{"$f":"(SUM($J$416:BE416) + SUM($J$444:BE444))","v":15070032382.268524},{"$f":"(SUM($J$416:BF416) + SUM($J$444:BF444))","v":15158841665.942188},{"$f":"(SUM($J$416:BG416) + SUM($J$444:BG444))","v":15444931318.675148},{"$f":"(SUM($J$416:BH416) + SUM($J$444:BH444))","v":15724075109.489147},{"$f":"(SUM($J$416:BI416) + SUM($J$444:BI444))","v":15992933086.847416},{"$f":"(SUM($J$416:BJ416) + SUM($J$444:BJ444))","v":16251299534.480839},{"$f":"(SUM($J$416:BK416) + SUM($J$444:BK444))","v":16497854503.100237},{"$f":"(SUM($J$416:BL416) + SUM($J$444:BL444))","v":16532328295.465204},{"$f":"(SUM($J$416:BM416) + SUM($J$444:BM444))","v":16532328295.465204},{"$f":"(SUM($J$416:BN416) + SUM($J$444:BN444))","v":16532328295.465204},{"$f":"(SUM($J$416:BO416) + SUM($J$444:BO444))","v":16532328295.465204},{"$f":"(SUM($J$416:BP416) + SUM($J$444:BP444))","v":16532328295.465204},{"$f":"(SUM($J$416:BQ416) + SUM($J$444:BQ444))","v":16532328295.465204},{"$f":"(SUM($J$416:BR416) + SUM($J$444:BR444))","v":16532328295.465204},{"$f":"(SUM($J$416:BS416) + SUM($J$444:BS444))","v":16532328295.465204},{"$f":"(SUM($J$416:BT416) + SUM($J$444:BT444))","v":16532328295.465204},{"$f":"(SUM($J$416:BU416) + SUM($J$444:BU444))","v":16532328295.465204},{"$f":"(SUM($J$416:BV416) + SUM($J$444:BV444))","v":16532328295.465204},{"$f":"(SUM($J$416:BW416) + SUM($J$444:BW444))","v":16532328295.465204},{"$f":"(SUM($J$416:BX416) + SUM($J$444:BX444))","v":16532328295.465204},{"$f":"(SUM($J$416:BY416) + SUM($J$444:BY444))","v":16532328295.465204},{"$f":"(SUM($J$416:BZ416) + SUM($J$444:BZ444))","v":16532328295.465204},{"$f":"(SUM($J$416:CA416) + SUM($J$444:CA444))","v":16532328295.465204},{"$f":"(SUM($J$416:CB416) + SUM($J$444:CB444))","v":16532328295.465204},{"$f":"(SUM($J$416:CC416) + SUM($J$444:CC444))","v":16532328295.465204},{"$f":"(SUM($J$416:CD416) + SUM($J$444:CD444))","v":16532328295.465204},{"$f":"(SUM($J$416:CE416) + SUM($J$444:CE444))","v":16532328295.465204},{"$f":"(SUM($J$416:CF416) + SUM($J$444:CF444))","v":16532328295.465204},{"$f":"(SUM($J$416:CG416) + SUM($J$444:CG444))","v":16532328295.465204},{"$f":"(SUM($J$416:CH416) + SUM($J$444:CH444))","v":16532328295.465204},{"$f":"(SUM($J$416:CI416) + SUM($J$444:CI444))","v":16532328295.465204},{"$f":"(SUM($J$416:CJ416) + SUM($J$444:CJ444))","v":16532328295.465204},{"$f":"(SUM($J$416:CK416) + SUM($J$444:CK444))","v":16532328295.465204},{"$f":"(SUM($J$416:CL416) + SUM($J$444:CL444))","v":16532328295.465204},{"$f":"(SUM($J$416:CM416) + SUM($J$444:CM444))","v":16532328295.465204},{"$f":"(SUM($J$416:CN416) + SUM($J$444:CN444))","v":16532328295.465204},{"$f":"(SUM($J$416:CO416) + SUM($J$444:CO444))","v":16532328295.465204},{"$f":"(SUM($J$416:CP416) + SUM($J$444:CP444))","v":16532328295.465204},{"$f":"(SUM($J$416:CQ416) + SUM($J$444:CQ444))","v":16532328295.465204},{"$f":"(SUM($J$416:CR416) + SUM($J$444:CR444))","v":16532328295.465204},{"$f":"(SUM($J$416:CS416) + SUM($J$444:CS444))","v":16532328295.465204},{"$f":"(SUM($J$416:CT416) + SUM($J$444:CT444))","v":16532328295.465204},{"$f":"(SUM($J$416:CU416) + SUM($J$444:CU444))","v":16532328295.465204},{"$f":"(SUM($J$416:CV416) + SUM($J$444:CV444))","v":16532328295.465204}]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F317","v":2064},"Flag"]
[{"$nulls":4},"Capital Expenditure not depreciated at end of project",null,"US$",{"$f":"SUM(J449:CV449)","v":51746708.342809677},null,{"$f":"(J446 - J447) * (J4 = $F$448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP446 - AP447) * (AP4 = $F$448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51746708.342809677,0,0,0,0,0,0,0,0,0,{"$f":"(BV446 - BV447) * (BV4 = $F$448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Depreciated and Undepreciated Capex matches Total Capex",null,null,{"$f":"(H394 + H422) - (H416 + H444 + H449)","v":0}]
[]
["Additional Profit Tax (Nominal)"]
[]
[{"$nulls":4},"APT Flag",{"$f":"Inputs!C237","v":0}]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!C331","v":0.9}]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!C331","v":"10%"}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!C335","v":0}]
[]
[null,null,"Contractor Additional Profit Tax"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J464:CV464)","v":59674400593.088104},null,{"$f":"J386","v":0},{"$f":"K386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,693148831.46701133,1417123745.3453376,1456208846.2993822,1487062940.2335899,1518534116.0464818,1549622645.1161976,1582345015.0267413,1615721832.3354959,1623973108.9792662,1637077869.847928,1669819427.2448866,1655826979.5233786,1550938972.4684165,1465532292.0438867,1491154297.610954,1520961030.5788696,1551363898.2061429,1582374823.1859622,1879006090.860137,1916569859.6930361,1959020495.8407764,1993966248.9963412,1746984564.1595631,1784833717.9581411,1817529707.5233161,1853863948.6894789,1890924874.6789651,1928727019.1882405,1967285206.5877016,2320669257.3639398,2032662477.624197,2068157285.4264355,2109504078.1506608,2149894530.3453417,1186010558.441915,0,0,0,0,0,0,0,0,0,0,{"$f":"BW386","v":0},0,0,0,0,0,{"$f":"CC386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J465:CV465)","v":46572037.508528709},null,{"$f":"IF(J4 < $F$459, J449, J449 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, AP449, AP449 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46572037.508528709,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV449, BV449 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J466:CV466)","v":59720972630.596634},null,{"$f":"SUM(J464:J465)","v":0},{"$f":"SUM(K464:K465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,693148831.46701133,1417123745.3453376,1456208846.2993822,1487062940.2335899,1518534116.0464818,1549622645.1161976,1582345015.0267413,1615721832.3354959,1623973108.9792662,1637077869.847928,1669819427.2448866,1655826979.5233786,1550938972.4684165,1465532292.0438867,1491154297.610954,1520961030.5788696,1551363898.2061429,1582374823.1859622,1879006090.860137,1916569859.6930361,1959020495.8407764,1993966248.9963412,1746984564.1595631,1784833717.9581411,1817529707.5233161,1853863948.6894789,1890924874.6789651,1928727019.1882405,1967285206.5877016,2320669257.3639398,2032662477.624197,2068157285.4264355,2109504078.1506608,2149894530.3453417,1232582595.9504437,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW464:BW465)","v":0},0,0,0,0,0,{"$f":"SUM(CC464:CC465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Surface Rent is Tax Deductible?",{"$f":"Inputs!C238","v":0}]
[]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",{"$f":"SUM(J471:CV471)","v":1535686963.0541966},null,{"$f":"IF(J4 < $F$459, J195, J195 * $F$457)","v":369156734.94381994},376539869.64269638,230442400.22133017,235051248.22575676,159834848.79351461,81515772.88469246,83146088.342386305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, AP195, AP195 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV195, BV195 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",11462610257.235027,null,{"$f":"IF(J4 < $F$459, J196, J196 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,194303422.6841186,829238120.14167261,1092108974.4390321,1423546096.8420951,836036814.87272286,265079677.61522064,0,0,0,0,0,0,608986452.92339134,621166181.98185909,633589505.62149632,646261295.7339263,{"$f":"IF(AP4 < $F$459, AP196, AP196 * $F$457)","v":329593260.82430249},0,0,0,0,0,742351087.96601403,757198109.72533441,772342071.91984117,787788913.35823798,0,0,0,0,0,0,0,923020270.58576095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV196, BV196 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",2080938979.4434137,null,{"$f":"IF(J4 < $F$459, J197, J197 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37349523.005356953,48699700.570072904,49673694.581474356,50667168.473103851,51680511.842565931,52714122.079417251,53768404.521005601,54843772.611425713,55940648.063654229,57059461.024927311,70872440.357855797,59364663.250334382,{"$f":"IF(AP4 < $F$459, AP197, AP197 * $F$457)","v":60551956.515341073},71848549.426871568,62998255.558560848,64258220.669732079,65543385.083126709,66854252.784789242,68191337.840485036,69555164.597294748,82531398.968038261,72365193.24702546,73812497.111965969,83484902.908784404,76794521.995289385,78330412.435195178,79897020.683899105,81494961.097577095,83124860.319528639,41535912.176359244,47074033.799873807,33610860.133109897,34283077.335772097,29973204.756417897,10190889.617182085,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV197, BV197 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",null,"US$",0,null,{"$f":"IF(J4 < $F$459, J198, J198 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, AP198, AP198 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV198, BV198 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"IF(J4 < $F$459, J199, J199 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, AP199, AP199 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV199, BV199 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",14602358602.036201,null,{"$f":"IF(J4 < $F$459, J200, J200 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150363223.37294635,306740975.68081057,312875795.19442677,319133311.0983153,325515977.32028168,332026296.8666873,338666822.80402106,345440159.2601015,352348962.44530356,359395941.69420958,366583860.52809381,373915537.73865569,{"$f":"IF(AP4 < $F$459, AP200, AP200 * $F$457)","v":381393848.49342883},389021725.46329743,396802159.97256345,404738203.17201465,412832967.23545498,421089626.58016407,429511419.11176741,438101647.49400276,446863680.44388282,455800954.05276048,464916973.13381571,474215312.59649205,483699618.84842187,493373611.22539037,503241083.44989824,513305905.11889619,523572023.2212742,534043463.6856997,544724332.95941365,555618819.61860192,566731196.01097405,578065819.93119359,307687346.21294135,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV200, BV200 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",361785132.18981427,null,{"$f":"IF(J4 < $F$459, J201, J201 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9108632.334906958,9290804.9816050977,9476621.0812372025,9666153.5028619487,9859476.5729191862,10056666.10437757,10257799.426465122,{"$f":"IF(AP4 < $F$459, AP201, AP201 * $F$457)","v":10462955.414994428},10672214.523294317,10885658.813760206,11103371.990035411,11325439.42983612,11551948.218432844,11782987.1828015,12018646.926457532,12259019.864986684,12504200.262286417,12754284.267532147,13009369.952882791,13269557.351940449,13534948.498979257,13805647.468958845,14081760.418338021,14363395.626704782,14650663.539238876,14943676.810023652,15242550.346224122,15547401.353148608,15858349.380211586,8440930.5443725009,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV201, BV201 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",0,null,{"$f":"IF(J4 < $F$459, J227 * $F$469, J227 * $F$457 * $F$469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, AP227 * $F$469, AP227 * $F$457 * $F$469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV227 * $F$469, BV227 * $F$457 * $F$469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",7650000,null,{"$f":"IF(J4 < $F$459, J232, J232 * $F$457)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,{"$f":"IF(AP4 < $F$459, AP232, AP232 * $F$457)","v":135000},135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV232, BV232 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",226676621.85617468,null,{"$f":"IF(J4 < $F$459, J251, J251 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2333846.4185216906,4761046.6937842472,4856267.6276599327,4953392.9802131318,5052460.8398173954,5153510.0566137433,5256580.2577460185,5361711.8629009388,5468946.1001589568,5578325.0221621357,5689891.5226053791,5803689.3530574879,{"$f":"IF(AP4 < $F$459, AP251, AP251 * $F$457)","v":5919763.1401186362},6038158.4029210098,6158921.5709794313,6282100.0023990199,6407742.0024469988,6535896.8424959397,6666614.7793458598,6799947.0749327764,6935946.0164314322,7074664.9367600605,7216158.2354952628,7360481.4002051679,7507691.0282092709,7657844.8487734562,7811001.7457489278,7967221.7806639075,8126566.2162771849,8289097.5406027278,8454879.4914147854,8623977.0812430773,8796456.6228679419,8972385.7553253025,4803436.6052754866,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV251, BV251 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Deductible Costs ",null,"US$",30277706555.814831,null,{"$f":"SUM(J471:J480)","v":369306734.94381994},{"$f":"SUM(K471:K480)","v":376689869.64269638},230592400.22133017,235201248.22575676,159984848.79351461,81665772.88469246,83296088.342386305,150000,150000,150000,150000,150000,150000,150000,150000,135000,194438422.6841186,829373120.14167261,1092243974.4390321,1423681096.8420951,1026218407.6695478,625416400.55988836,367540757.40356106,374888872.55163223,382383950.00266504,399137561.33762521,407117612.56437778,415257264.8156653,1032546163.03537,1053194386.2960771,1086927364.134429,1095737985.5024388,788056784.3881855,477715647.81638438,476979995.91586393,486516895.83418119,496244533.7508648,506166724.4258821,1258638446.8804135,1283808515.8180225,1321067117.2131803,1335668925.8570702,558834912.74880898,578205066.85836434,581406389.22386098,593031817.00833821,604889753.34850514,616984848.41547537,629321845.38378489,1521674407.5276616,615331923.06072593,613231207.17917895,625493131.32276273,633004759.82314837,331257602.97977144,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW471:BW480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"First Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",{"$f":"SUM(J484:CV484)","v":-2.9956681619023885E+17},null,{"$f":"I487 * (I487 < 0)","v":0},{"$f":"J487 * (J487 < 0)","v":-369306734.94381994},-827244086.27415669,-1239830185.4758015,-1747794074.5062346,-2292293619.6911206,-2878263988.9078598,-3594778154.8099756,-4385779348.8681698,-5350800805.6191673,-6528126982.8553839,-7964464919.0835686,-9716797201.2819538,-11854642585.563984,-14462813954.38806,-17644783024.353432,-21526770289.711185,-26457098176.131767,-33107032895.02243,-41482824106.366402,-52032726506.6091,-63812995914.26564,-77060147670.618637,-92924712069.258911,-112255974656.81393,-135816138915.2692,-164545204392.84985,-199569921956.81445,-242274840219.79382,-294983878122.20453,-359296447825.53766,-437758774284.04553,-533505615632.51459,-650113968883.58752,-792151225393.74939,-965410320678.6792,-1176766147093.2439,-1434599580089.3022,-1749135279610.1887,-2133324673480.4509,-2602023340302.2754,-3173830521790.1484,-3871414939260.8418,-4721938076246.8154,-5759557824370.0146,-7025424422413.1182,-8569756963212.3252,-10453817459997.709,-12752345559026.434,-15556523618651.049,-18978159819904.441,-23151937649728.855,-28243909006590.957,-34456084977094.145,-42034906782284.336,-51281684949393.922,-62563655638260.586,-76327659878677.922,-93119745051987.063,-113606088963424.22,-138599428535377.55,-169091302813160.59,-206291389432055.91,-251675495107108.19,-307044104030672,{"$f":"BV487 * (BV487 < 0)","v":-374593806917419.81},-457004444439252.19,-557545422215887.69,-680205415103383,-829850606426127.38,-1012417739839875.5,{"$f":"CB487 * (CB487 < 0)","v":-1235149642604648},{"$f":"CC487 * (CC487 < 0)","v":-1506882563977670.5},{"$f":"CD487 * (CD487 < 0)","v":-1838396728052758},{"$f":"CE487 * (CE487 < 0)","v":-2242844008224364.8},{"$f":"CF487 * (CF487 < 0)","v":-2736269690033725},{"$f":"CG487 * (CG487 < 0)","v":-3338249021841144.5},{"$f":"CH487 * (CH487 < 0)","v":-4072663806646196},{"$f":"CI487 * (CI487 < 0)","v":-4968649844108359},{"$f":"CJ487 * (CJ487 < 0)","v":-6061752809812199},{"$f":"CK487 * (CK487 < 0)","v":-7395338427970883},{"$f":"CL487 * (CL487 < 0)","v":-9022312882124478},{"$f":"CM487 * (CM487 < 0)","v":-1.1007221716191862E+16},{"$f":"CN487 * (CN487 < 0)","v":-1.3428810493754072E+16},{"$f":"CO487 * (CO487 < 0)","v":-1.6383148802379968E+16},{"$f":"CP487 * (CP487 < 0)","v":-1.9987441538903564E+16},{"$f":"CQ487 * (CQ487 < 0)","v":-2.4384678677462352E+16},{"$f":"CR487 * (CR487 < 0)","v":-2.9749307986504068E+16},{"$f":"CS487 * (CS487 < 0)","v":-3.629415574353496E+16},{"$f":"CT487 * (CT487 < 0)","v":-4.4278870007112648E+16},{"$f":"CU487 * (CU487 < 0)","v":-5.402022140867744E+16}]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C239","v":0.2},"%",null,null,{"$f":"$F$485 + ((J186 - I186) / I186)","v":0.22},0.22000000000000003,0.21999999999999997,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.21999999999999997,0.21999999999999995,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.22,0.21999999999999997,0.22000000000000011,0.22000000000000011,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000006,{"$f":"$F$485 + ((AP186 - AO186) / AO186)","v":0.22000000000000006},0.22000000000000008,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000006,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000014,0.22000000000000011,0.22000000000000008,0.22,0.22000000000000003,0.21999999999999992,0.22000000000000014,0.22000000000000008,0.21999999999999995,0.22000000000000006,0.22000000000000011,0.21999999999999997,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.21999999999999995,{"$f":"$F$485 + ((BV186 - BU186) / BU186)","v":0.21999999999999997},0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000003,0.22,0.22000000000000006,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.21999999999999997,0.22000000000000003,0.22000000000000006,0.22000000000000008,0.22000000000000011,0.22,0.21999999999999995,0.22,0.22000000000000008,0.22000000000000011]
[{"$nulls":4},"C: Net Cash Flows",null,"US$",{"$f":"SUM(J486:CV486)","v":29443266074.781822},null,{"$f":"J466 - J481","v":-369306734.94381994},{"$f":"K466 - K481","v":-376689869.64269638},-230592400.22133017,-235201248.22575676,-159984848.79351461,-81665772.88469246,-83296088.342386305,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-135000,-194438422.6841186,-829373120.14167261,-1092243974.4390321,-1423681096.8420951,-333069576.20253646,791707344.78544927,1088668088.8958211,1112174067.6819577,1136150166.0438168,1150485083.7785723,1175227402.4623635,1200464567.5198307,591426945.94389617,583883483.55185091,582892063.11045766,560088994.02093983,762882188.08023095,987816644.22750235,1014174301.6950901,1034444134.7446884,1055119364.4552782,1076208098.7600801,620367643.97972345,632761343.87501359,637953378.62759614,658297323.13927102,1188149651.4107542,1206628651.0997767,1236123318.2994552,1260832131.6811407,1286035121.3304601,1311742170.7727652,1337963361.2039165,798994849.8362782,1417330554.5634711,1454926078.2472565,1484010946.827898,1516889770.5221934,901324992.97067237,0,0,0,0,0,0,0,0,0,0,{"$f":"BW466 - BW481","v":0},0,0,0,0,0,{"$f":"CC466 - CC481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FANCP",null,"US$",{"$f":"SUM(J487:CV487)","v":-3.6547148630882534E+17},0,{"$f":"J484 * (1 + J485) + J486","v":-369306734.94381994},{"$f":"K484 * (1 + K485) + K486","v":-827244086.27415669},{"$f":"L484 * (1 + L485) + L486","v":-1239830185.4758015},-1747794074.5062346,-2292293619.6911206,-2878263988.9078598,-3594778154.8099756,-4385779348.8681698,-5350800805.6191673,-6528126982.8553839,-7964464919.0835686,-9716797201.2819538,-11854642585.563984,-14462813954.38806,-17644783024.353432,-21526770289.711185,-26457098176.131767,-33107032895.02243,-41482824106.366402,-52032726506.6091,-63812995914.26564,-77060147670.618637,-92924712069.258911,-112255974656.81393,-135816138915.2692,-164545204392.84985,-199569921956.81445,-242274840219.79382,-294983878122.20453,-359296447825.53766,-437758774284.04553,-533505615632.51459,-650113968883.58752,-792151225393.74939,-965410320678.6792,-1176766147093.2439,-1434599580089.3022,-1749135279610.1887,-2133324673480.4509,-2602023340302.2754,-3173830521790.1484,-3871414939260.8418,-4721938076246.8154,-5759557824370.0146,-7025424422413.1182,-8569756963212.3252,-10453817459997.709,-12752345559026.434,-15556523618651.049,-18978159819904.441,-23151937649728.855,-28243909006590.957,-34456084977094.145,-42034906782284.336,-51281684949393.922,-62563655638260.586,-76327659878677.922,-93119745051987.063,-113606088963424.22,-138599428535377.55,-169091302813160.59,-206291389432055.91,-251675495107108.19,-307044104030672,-374593806917419.81,{"$f":"BW484 * (1 + BW485) + BW486","v":-457004444439252.19},-557545422215887.69,-680205415103383,-829850606426127.38,-1012417739839875.5,-1235149642604648,{"$f":"CC484 * (1 + CC485) + CC486","v":-1506882563977670.5},-1838396728052758,-2242844008224364.8,-2736269690033725,-3338249021841144.5,-4072663806646196,-4968649844108359,-6061752809812199,-7395338427970883,-9022312882124478,-1.1007221716191862E+16,-1.3428810493754072E+16,-1.6383148802379968E+16,-1.9987441538903564E+16,-2.4384678677462352E+16,-2.9749307986504068E+16,-3.629415574353496E+16,-4.4278870007112648E+16,-5.402022140867744E+16,-6.5904670118586488E+16]
[{"$nulls":4},"APT on FANCP",{"$f":"Inputs!C240","v":0.25},"US$",{"$f":"SUM(J488:CV488)","v":0},null,{"$f":"$F$488 * J487 * (J487>0) * $F$455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$488 * AP487 * (AP487>0) * $F$455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$488 * BV487 * (BV487>0) * $F$455","v":0},0,0,0,0,0,0,{"$f":"$F$488 * CC487 * (CC487>0) * $F$455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Second Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",{"$f":"SUM(J491:CV491)","v":-2.2027987119190701E+20},null,{"$f":"I494 * (I494 < 0)","v":0},{"$f":"J494 * (J494 < 0)","v":-369306734.94381994},-864174759.76853871,-1371303083.1158011,-2045321317.9386144,-2859808988.472486,-3856613637.6683745,-5174026090.064641,-6829864438.8853264,-9015571059.3286304,-11900703798.313793,-15709079013.774208,-20736134298.181957,-27371847273.600182,-36130988401.152237,-47693054689.520958,-62954967190.167671,-83294995113.705444,-110778766670.23285,-147320215979.14639,-195886366189.31534,-258903072946.09882,-340960348944.06494,-448978992517.26984,-591540096055.11426,-779696776626.70703,-1028049260063.4747,-1355849795881.324,-1788521265995.8279,-2360256644168.5488,-3114954886818.9321,-4111157558537.8804,-5426167888275.9814,-7161778730336.2158,-9452560107399.5781,-12476365167465.748,-16467767576920.041,-21736398082169.996,-28690969260365.633,-37871459056038.664,-49989693192627.164,-65985757060889.234,-87100541023050.641,-114971526000775.44,-151761207692372.5,-200323558030613.38,-264425835768277.97,-349040817179005.63,-460732566934116.69,-608165650389672.75,-802777859519518.25,-1059665357235209.5,-1398756816624398,-1846357513933258.8,-2437190401502131,-3217090428657819.5,-4246559365828322,-5605458362893385,-7399205039019267,-9766950651505432,-1.289237485998717E+16,-1.7017934815183062E+16,-2.2463673956041644E+16,-2.9652049621974968E+16,-3.9140705501006952E+16,{"$f":"BV494 * (BV494 < 0)","v":-5.1665731261329168E+16},-6.8198765264954496E+16,-9.0022370149739936E+16,-1.188295285976567E+17,-1.5685497774890685E+17,-2.0704857062855706E+17,{"$f":"CB494 * (CB494 < 0)","v":-2.7330411322969533E+17},{"$f":"CC494 * (CC494 < 0)","v":-3.6076142946319776E+17},{"$f":"CD494 * (CD494 < 0)","v":-4.7620508689142106E+17},{"$f":"CE494 * (CE494 < 0)","v":-6.2859071469667571E+17},{"$f":"CF494 * (CF494 < 0)","v":-8.2973974339961203E+17},{"$f":"CG494 * (CG494 < 0)","v":-1.0952564612874879E+18},{"$f":"CH494 * (CH494 < 0)","v":-1.4457385288994839E+18},{"$f":"CI494 * (CI494 < 0)","v":-1.9083748581473185E+18},{"$f":"CJ494 * (CJ494 < 0)","v":-2.5190548127544607E+18},{"$f":"CK494 * (CK494 < 0)","v":-3.3251523528358881E+18},{"$f":"CL494 * (CL494 < 0)","v":-4.3892011057433723E+18},{"$f":"CM494 * (CM494 < 0)","v":-5.7937454595812506E+18},{"$f":"CN494 * (CN494 < 0)","v":-7.6477440066472509E+18},{"$f":"CO494 * (CO494 < 0)","v":-1.0095022088774371E+19},{"$f":"CP494 * (CP494 < 0)","v":-1.3325429157182171E+19},{"$f":"CQ494 * (CQ494 < 0)","v":-1.7589566487480467E+19},{"$f":"CR494 * (CR494 < 0)","v":-2.3218227763474215E+19},{"$f":"CS494 * (CS494 < 0)","v":-3.0648060647785959E+19},{"$f":"CT494 * (CT494 < 0)","v":-4.045544005507747E+19},{"$f":"CU494 * (CU494 < 0)","v":-5.3401180872702263E+19}]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C241","v":0.3},"%",null,null,{"$f":"$F$492 + ((J186 - I186) / I186)","v":0.31999999999999995},0.32,0.31999999999999995,0.32,0.32000000000000006,0.32,0.32000000000000006,0.32,0.32,0.32,0.32,0.32,0.31999999999999995,0.3199999999999999,0.32,0.32,0.32,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,{"$f":"$F$492 + ((AP186 - AO186) / AO186)","v":0.32},0.32000000000000006,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000012,0.32000000000000012,0.32000000000000006,0.32,0.32,0.3199999999999999,0.32000000000000012,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.31999999999999995,0.32,0.31999999999999995,0.32,0.31999999999999995,0.31999999999999995,{"$f":"$F$492 + ((BV186 - BU186) / BU186)","v":0.31999999999999995},0.31999999999999995,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32,0.31999999999999995,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006,0.32000000000000012,0.31999999999999995,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006]
[{"$nulls":4},"C: Net Cash Flows net of APT on FANCP",null,"US$",{"$f":"SUM(J493:CV493)","v":29443266074.781822},null,{"$f":"J466 - (J481 + J488)","v":-369306734.94381994},{"$f":"K466 - (K481 + K488)","v":-376689869.64269638},-230592400.22133017,-235201248.22575676,-159984848.79351461,-81665772.88469246,-83296088.342386305,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-135000,-194438422.6841186,-829373120.14167261,-1092243974.4390321,-1423681096.8420951,-333069576.20253646,791707344.78544927,1088668088.8958211,1112174067.6819577,1136150166.0438168,1150485083.7785723,1175227402.4623635,1200464567.5198307,591426945.94389617,583883483.55185091,582892063.11045766,560088994.02093983,762882188.08023095,987816644.22750235,1014174301.6950901,1034444134.7446884,1055119364.4552782,1076208098.7600801,620367643.97972345,632761343.87501359,637953378.62759614,658297323.13927102,1188149651.4107542,1206628651.0997767,1236123318.2994552,1260832131.6811407,1286035121.3304601,1311742170.7727652,1337963361.2039165,798994849.8362782,1417330554.5634711,1454926078.2472565,1484010946.827898,1516889770.5221934,901324992.97067237,0,0,0,0,0,0,0,0,0,0,{"$f":"BW466 - (BW481 + BW488)","v":0},0,0,0,0,0,{"$f":"CC466 - (CC481 + CC488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"SANCP",null,"US$",{"$f":"SUM(J494:CV494)","v":-2.9076942994387399E+20},0,{"$f":"J491 * (1 + J492) + J493","v":-369306734.94381994},{"$f":"K491 * (1 + K492) + K493","v":-864174759.76853871},-1371303083.1158011,-2045321317.9386144,-2859808988.472486,-3856613637.6683745,-5174026090.064641,-6829864438.8853264,-9015571059.3286304,-11900703798.313793,-15709079013.774208,-20736134298.181957,-27371847273.600182,-36130988401.152237,-47693054689.520958,-62954967190.167671,-83294995113.705444,-110778766670.23285,-147320215979.14639,-195886366189.31534,-258903072946.09882,-340960348944.06494,-448978992517.26984,-591540096055.11426,-779696776626.70703,-1028049260063.4747,-1355849795881.324,-1788521265995.8279,-2360256644168.5488,-3114954886818.9321,-4111157558537.8804,-5426167888275.9814,-7161778730336.2158,-9452560107399.5781,-12476365167465.748,-16467767576920.041,-21736398082169.996,-28690969260365.633,-37871459056038.664,-49989693192627.164,-65985757060889.234,-87100541023050.641,-114971526000775.44,-151761207692372.5,-200323558030613.38,-264425835768277.97,-349040817179005.63,-460732566934116.69,-608165650389672.75,-802777859519518.25,-1059665357235209.5,-1398756816624398,-1846357513933258.8,-2437190401502131,-3217090428657819.5,-4246559365828322,-5605458362893385,-7399205039019267,-9766950651505432,-1.289237485998717E+16,-1.7017934815183062E+16,-2.2463673956041644E+16,-2.9652049621974968E+16,-3.9140705501006952E+16,-5.1665731261329168E+16,{"$f":"BW491 * (1 + BW492) + BW493","v":-6.8198765264954496E+16},-9.0022370149739936E+16,-1.188295285976567E+17,-1.5685497774890685E+17,-2.0704857062855706E+17,-2.7330411322969533E+17,{"$f":"CC491 * (1 + CC492) + CC493","v":-3.6076142946319776E+17},-4.7620508689142106E+17,-6.2859071469667571E+17,-8.2973974339961203E+17,-1.0952564612874879E+18,-1.4457385288994839E+18,-1.9083748581473185E+18,-2.5190548127544607E+18,-3.3251523528358881E+18,-4.3892011057433723E+18,-5.7937454595812506E+18,-7.6477440066472509E+18,-1.0095022088774371E+19,-1.3325429157182171E+19,-1.7589566487480467E+19,-2.3218227763474215E+19,-3.0648060647785959E+19,-4.045544005507747E+19,-5.3401180872702263E+19,-7.0489558751966994E+19]
[{"$nulls":4},"APT on SANCP",{"$f":"Inputs!C242","v":0.35},"US$",{"$f":"SUM(J495:CV495)","v":0},null,{"$f":"$F$495 * J494 * (J494>0) * $F$455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$495 * AP494 * (AP494>0) * $F$455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$495 * BV494 * (BV494>0) * $F$455","v":0},0,0,0,0,0,0,{"$f":"$F$495 * CC494 * (CC494>0) * $F$455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor Additional Profit Tax",null,"US$",{"$f":"SUM(J497:CV497)","v":0},null,{"$f":"J488 + J495","v":0},{"$f":"K488 + K495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW488 + BW495","v":0},0,0,0,0,0,{"$f":"CC488 + CC495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TPDC Additional Profit Tax"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J501:CV501)","v":6343590402.3793993},null,{"$f":"J387","v":0},{"$f":"K387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77016536.829667926,135354253.32535639,127318712.34472609,128135169.58340065,128967955.96684873,130829468.3373999,131716140.69592792,132620546.50162658,159336117.4345988,181897541.09421423,185535491.91609854,183980775.50259763,172326552.49649072,162836921.33820963,165683810.84566158,168995670.06431884,172373766.46734923,175819424.79844028,208778454.54001522,212952206.63255954,217668943.98230851,221551805.44403791,194109396.01772922,198314857.55090457,201947745.28036845,205984883.18771985,210102763.85321832,214303002.13202676,218587245.1764113,257852139.70710444,225851386.40268856,229795253.93627065,234389342.01674008,238877170.03837132,131778950.93799058,0,0,0,0,0,0,0,0,0,0,{"$f":"BW387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J502:CV502)","v":5174670.8342809677},null,{"$f":"IF(J4 < $F$459, 0, J449 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, 0, AP449 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5174670.8342809677,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV449 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J503:CV503)","v":6348765073.2136803},null,{"$f":"SUM(J501:J502)","v":0},{"$f":"SUM(K501:K502)","v":0},{"$f":"SUM(L501:L502)","v":0},{"$f":"SUM(M501:M502)","v":0},{"$f":"SUM(N501:N502)","v":0},{"$f":"SUM(O501:O502)","v":0},{"$f":"SUM(P501:P502)","v":0},{"$f":"SUM(Q501:Q502)","v":0},{"$f":"SUM(R501:R502)","v":0},{"$f":"SUM(S501:S502)","v":0},{"$f":"SUM(T501:T502)","v":0},{"$f":"SUM(U501:U502)","v":0},{"$f":"SUM(V501:V502)","v":0},{"$f":"SUM(W501:W502)","v":0},{"$f":"SUM(X501:X502)","v":0},{"$f":"SUM(Y501:Y502)","v":0},{"$f":"SUM(Z501:Z502)","v":0},{"$f":"SUM(AA501:AA502)","v":0},{"$f":"SUM(AB501:AB502)","v":0},{"$f":"SUM(AC501:AC502)","v":0},{"$f":"SUM(AD501:AD502)","v":77016536.829667926},{"$f":"SUM(AE501:AE502)","v":135354253.32535639},{"$f":"SUM(AF501:AF502)","v":127318712.34472609},{"$f":"SUM(AG501:AG502)","v":128135169.58340065},{"$f":"SUM(AH501:AH502)","v":128967955.96684873},{"$f":"SUM(AI501:AI502)","v":130829468.3373999},{"$f":"SUM(AJ501:AJ502)","v":131716140.69592792},{"$f":"SUM(AK501:AK502)","v":132620546.50162658},{"$f":"SUM(AL501:AL502)","v":159336117.4345988},{"$f":"SUM(AM501:AM502)","v":181897541.09421423},{"$f":"SUM(AN501:AN502)","v":185535491.91609854},{"$f":"SUM(AO501:AO502)","v":183980775.50259763},{"$f":"SUM(AP501:AP502)","v":172326552.49649072},{"$f":"SUM(AQ501:AQ502)","v":162836921.33820963},{"$f":"SUM(AR501:AR502)","v":165683810.84566158},{"$f":"SUM(AS501:AS502)","v":168995670.06431884},{"$f":"SUM(AT501:AT502)","v":172373766.46734923},{"$f":"SUM(AU501:AU502)","v":175819424.79844028},{"$f":"SUM(AV501:AV502)","v":208778454.54001522},{"$f":"SUM(AW501:AW502)","v":212952206.63255954},{"$f":"SUM(AX501:AX502)","v":217668943.98230851},{"$f":"SUM(AY501:AY502)","v":221551805.44403791},{"$f":"SUM(AZ501:AZ502)","v":194109396.01772922},{"$f":"SUM(BA501:BA502)","v":198314857.55090457},{"$f":"SUM(BB501:BB502)","v":201947745.28036845},{"$f":"SUM(BC501:BC502)","v":205984883.18771985},{"$f":"SUM(BD501:BD502)","v":210102763.85321832},{"$f":"SUM(BE501:BE502)","v":214303002.13202676},{"$f":"SUM(BF501:BF502)","v":218587245.1764113},{"$f":"SUM(BG501:BG502)","v":257852139.70710444},{"$f":"SUM(BH501:BH502)","v":225851386.40268856},{"$f":"SUM(BI501:BI502)","v":229795253.93627065},{"$f":"SUM(BJ501:BJ502)","v":234389342.01674008},{"$f":"SUM(BK501:BK502)","v":238877170.03837132},{"$f":"SUM(BL501:BL502)","v":136953621.77227154},{"$f":"SUM(BM501:BM502)","v":0},{"$f":"SUM(BN501:BN502)","v":0},{"$f":"SUM(BO501:BO502)","v":0},{"$f":"SUM(BP501:BP502)","v":0},{"$f":"SUM(BQ501:BQ502)","v":0},{"$f":"SUM(BR501:BR502)","v":0},{"$f":"SUM(BS501:BS502)","v":0},{"$f":"SUM(BT501:BT502)","v":0},{"$f":"SUM(BU501:BU502)","v":0},{"$f":"SUM(BV501:BV502)","v":0},{"$f":"SUM(BW501:BW502)","v":0},{"$f":"SUM(BX501:BX502)","v":0},{"$f":"SUM(BY501:BY502)","v":0},{"$f":"SUM(BZ501:BZ502)","v":0},{"$f":"SUM(CA501:CA502)","v":0},{"$f":"SUM(CB501:CB502)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",{"$f":"SUM(J506:CV506)","v":0},null,{"$f":"IF(J4 < $F$459, 0, J195 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, 0, AP195 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV195 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",1273623361.9150031,null,{"$f":"IF(J4 < $F$459, 0, J196 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21589269.18712429,92137568.904630303,121345441.60433689,158171788.53801057,92892979.430302545,29453297.512802292,0,0,0,0,0,0,67665161.435932383,69018464.664651021,70398833.957944036,71806810.637102932,{"$f":"IF(AP4 < $F$459, 0, AP196 * $F$458)","v":36621473.424922496},0,0,0,0,0,82483454.218446016,84133123.302814946,85815785.768871248,87532101.484248668,0,0,0,0,0,0,0,102557807.84286234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV196 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",231215442.16037935,null,{"$f":"IF(J4 < $F$459, 0, J197 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4149947.0005952166,5411077.8411192112,5519299.3979415959,5629685.3859004276,5742279.0936184376,5857124.6754908059,5974267.1690006219,6093752.5123806344,6215627.5626282478,6339940.1138808131,7874715.5953173107,6596073.6944815982,{"$f":"IF(AP4 < $F$459, 0, AP197 * $F$458)","v":6727995.1683712304},7983172.1585412845,6999806.1731734276,7139802.2966368981,7282598.3425696343,7428250.3094210271,7576815.3156094477,7728351.621921638,9170155.4408931416,8040577.027447273,8201388.5679962188,9276100.3231982663,8532724.6661432665,8703379.1594661307,8877446.7426554561,9054995.6775085665,9236095.5910587367,4615101.3529288052,5230448.1999859791,3734540.0147899892,3809230.8150857892,3330356.0840464327,1132321.0685757871,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV197 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",null,"US$",0,null,{"$f":"IF(J4 < $F$459, 0, J198 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, 0, AP198 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV198 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"IF(J4 < $F$459, 0, J199 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, 0, AP199 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV199 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1622484289.115134,null,{"$f":"IF(J4 < $F$459, 0, J200 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16707024.819216261,34082330.63120117,34763977.243825197,35459256.788701706,36168441.924475744,36891810.762965254,37629646.978224568,38382239.917789057,39149884.716144837,39932882.410467736,40731540.058677092,41546170.859850638,{"$f":"IF(AP4 < $F$459, 0, AP200 * $F$458)","v":42377094.277047649},43224636.162588604,44089128.885840386,44970911.463557184,45870329.692828327,46787736.286684901,47723491.012418598,48677960.832666971,49651520.04932031,50644550.450306721,51657441.459312856,52690590.288499117,53744402.094269097,54819290.136154488,55915675.938877583,57033989.457655132,58174669.246808246,59338162.631744415,60524925.884379297,61735424.402066879,62970132.890108228,64229535.547910392,34187482.912549041,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV200 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",40198348.02109047,null,{"$f":"IF(J4 < $F$459, 0, J201 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1012070.2594341064,1032311.6646227888,1052957.8979152448,1074017.0558735498,1095497.3969910208,1117407.3449308411,1139755.4918294582,{"$f":"IF(AP4 < $F$459, 0, AP201 * $F$458)","v":1162550.6016660475},1185801.6136993687,1209517.6459733562,1233707.9988928235,1258382.1588706803,1283549.8020480936,1309220.7980890556,1335405.2140508369,1362113.318331854,1389355.5846984908,1417142.6963924607,1445485.5503203103,1474395.2613267167,1503883.1665532507,1533960.8298843161,1564640.0464820024,1595932.8474116425,1627851.5043598751,1660408.5344470725,1693616.7051360135,1727489.0392387342,1762038.8200235097,937881.17159694456,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV201 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",0,null,{"$f":"IF(J4 < $F$459, 0, J227 * $F$458 * $F$469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, 0, AP227 * $F$458 * $F$469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV227 * $F$458 * $F$469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",600000,null,{"$f":"IF(J4 < $F$459, 0, J232 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"IF(AP4 < $F$459, 0, AP232 * $F$458)","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV232 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",25186291.317352746,null,{"$f":"IF(J4 < $F$459, 0, J251 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259316.26872463227,529005.18819824967,539585.29196221475,550376.99780145916,561384.53775748832,572612.22851263813,584064.47308289097,595745.76254454872,607660.67779543973,619813.89135134849,632210.16917837551,644854.37256194314,{"$f":"IF(AP4 < $F$459, 0, AP251 * $F$458)","v":657751.4600131819},670906.48921344557,684324.6189977146,698011.11137766892,711971.33360522205,726210.76027732668,740734.97548287327,755549.67499253072,770660.66849238146,786073.88186222897,801795.35949947359,817831.26668946305,834187.89202325232,850871.64986371738,867889.08286099194,885246.86451821204,902951.8018085761,921010.83784474758,939431.05460164289,958219.67569367541,977384.0692075491,996931.7505917002,533715.17836394289,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV251 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Deductible Costs",null,"US$",3193307732.5289593,null,{"$f":"SUM(J506:J515)","v":0},{"$f":"SUM(K506:K515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,15000,21604269.18712429,92152568.904630303,121360441.60433689,158186788.53801057,114024267.51883866,69490711.173320934,40837861.933729008,41654319.172403596,42487105.555851668,44348617.9264028,45235290.28493087,46139696.090629488,114727351.44837445,117021598.47734192,120769707.12604766,121748665.05582656,87561864.932020605,53079516.424042702,52997777.323984884,54057432.870464571,55138281.527873866,56240747.158431344,139848716.32004601,142645390.64644691,146785235.24590895,148407658.42856339,62092768.083201014,64245007.42870716,64600709.913762331,65892424.112037592,67209972.59427835,68553872.046163902,69924649.487087205,169074934.1697402,68370213.673413992,68136800.797686562,69499236.813640296,70333862.202572033,36806400.331085712,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW506:BW515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"First Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",{"$f":"SUM(J519:CV519)","v":-1306073991673986.3},null,{"$f":"I522 * (I522 < 0)","v":0},{"$f":"J522 * (J522 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-21622569.18712429,-118532103.31292194,-265969607.64610168,-482669709.86625457,-625864776.72600126,-697691485.453686,-764702761.84249985,-846456519.03685296,-946196102.81396377,-1067878395.0220387,-1216330791.5158901,-1397442715.238389,-1660271346.6046102,-1960655100.240752,-2327233437.5036669,-2776992683.3077025,-3303166386.0709267,-3920105586.0923643,-4669842781.5110073,-5582269956.2495747,-6693133861.6850061,-8046044633.6156988,-9747244714.7911854,-11821331736.059135,-14351141009.255747,-17435247884.276535,-21138985790.882843,-25655492814.754871,-31162354198.634335,-37877979663.258209,-46068242397.916084,-56057506595.371773,-68241495450.664253,-83165847244.273026,-101304852465.28381,-123430261554.50768,-150420028991.2963,-183343892061.54572,-223579401093.64456,-272766869334.24637,-332775580587.78064,-405986208317.09235,-495303174146.85266,-604269872459.16028,-737209244400.17554,-899395278168.21411,-1097262239365.2212,-1338659932025.5698,{"$f":"BV522 * (BV522 < 0)","v":-1633165117071.1951},-1992461442826.8579,-2430802960248.7666,-2965579611503.4951,-3618007126034.2646,-4413968693761.8037,{"$f":"CB522 * (CB522 < 0)","v":-5385041806389.4004},{"$f":"CC522 * (CC522 < 0)","v":-6569751003795.0684},{"$f":"CD522 * (CD522 < 0)","v":-8015096224629.9834},{"$f":"CE522 * (CE522 < 0)","v":-9778417394048.5801},{"$f":"CF522 * (CF522 < 0)","v":-11929669220739.268},{"$f":"CG522 * (CG522 < 0)","v":-14554196449301.906},{"$f":"CH522 * (CH522 < 0)","v":-17756119668148.324},{"$f":"CI522 * (CI522 < 0)","v":-21662465995140.953},{"$f":"CJ522 * (CJ522 < 0)","v":-26428208514071.969},{"$f":"CK522 * (CK522 < 0)","v":-32242414387167.801},{"$f":"CL522 * (CL522 < 0)","v":-39335745552344.719},{"$f":"CM522 * (CM522 < 0)","v":-47989609573860.555},{"$f":"CN522 * (CN522 < 0)","v":-58547323680109.875},{"$f":"CO522 * (CO522 < 0)","v":-71427734889734.047},{"$f":"CP522 * (CP522 < 0)","v":-87141836565475.547},{"$f":"CQ522 * (CQ522 < 0)","v":-106313040609880.19},{"$f":"CR522 * (CR522 < 0)","v":-129701909544053.83},{"$f":"CS522 * (CS522 < 0)","v":-158236329643745.66},{"$f":"CT522 * (CT522 < 0)","v":-193048322165369.69},{"$f":"CU522 * (CU522 < 0)","v":-235518953041751.06}]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C239","v":0.2},"%",null,null,{"$f":"$F$520 + ((J186 - I186) / I186)","v":0.22},0.22000000000000003,0.21999999999999997,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.21999999999999997,0.21999999999999995,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.22,0.21999999999999997,0.22000000000000011,0.22000000000000011,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000006,{"$f":"$F$520 + ((AP186 - AO186) / AO186)","v":0.22000000000000006},0.22000000000000008,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000006,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000014,0.22000000000000011,0.22000000000000008,0.22,0.22000000000000003,0.21999999999999992,0.22000000000000014,0.22000000000000008,0.21999999999999995,0.22000000000000006,0.22000000000000011,0.21999999999999997,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.21999999999999995,{"$f":"$F$520 + ((BV186 - BU186) / BU186)","v":0.21999999999999997},0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000003,0.22,0.22000000000000006,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.21999999999999997,0.22000000000000003,0.22000000000000006,0.22000000000000008,0.22000000000000011,0.22,0.21999999999999995,0.22,0.22000000000000008,0.22000000000000011]
[{"$nulls":4},"C: Net Cash Flows",null,"US$",{"$f":"SUM(J521:CV521)","v":3155457340.6847205},null,{"$f":"J503 - J516","v":0},{"$f":"K503 - K516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-21604269.18712429,-92152568.904630303,-121360441.60433689,-158186788.53801057,-37007730.689170733,65863542.15203546,86480850.410997078,86480850.410997063,86480850.410997063,86480850.410997093,86480850.410997048,86480850.410997093,44608765.986224353,64875942.616872311,64765784.790050879,62232110.44677107,84764687.564470112,109757404.91416693,112686033.52167669,114938237.19385427,117235484.93947536,119578677.64000893,68929738.219969213,70306815.986112624,70883708.736399561,73144147.015474528,132016627.9345282,134069850.12219742,137347035.36660612,140092459.07568225,142892791.25893998,145749130.08586287,148662595.68932408,88777205.537364244,157481172.72927457,161658453.13858408,164890105.20309979,168543307.83579928,100147221.44118583,0,0,0,0,0,0,0,0,0,0,{"$f":"BW503 - BW516","v":0},0,0,0,0,0,{"$f":"CC503 - CC516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FANCP",null,"US$",{"$f":"SUM(J522:CV522)","v":-1593407114384922.5},0,{"$f":"J519 * (1 + J520) + J521","v":0},{"$f":"K519 * (1 + K520) + K521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-21622569.18712429,-118532103.31292194,-265969607.64610168,-482669709.86625457,-625864776.72600126,-697691485.453686,-764702761.84249985,-846456519.03685296,-946196102.81396377,-1067878395.0220387,-1216330791.5158901,-1397442715.238389,-1660271346.6046102,-1960655100.240752,-2327233437.5036669,-2776992683.3077025,-3303166386.0709267,-3920105586.0923643,-4669842781.5110073,-5582269956.2495747,-6693133861.6850061,-8046044633.6156988,-9747244714.7911854,-11821331736.059135,-14351141009.255747,-17435247884.276535,-21138985790.882843,-25655492814.754871,-31162354198.634335,-37877979663.258209,-46068242397.916084,-56057506595.371773,-68241495450.664253,-83165847244.273026,-101304852465.28381,-123430261554.50768,-150420028991.2963,-183343892061.54572,-223579401093.64456,-272766869334.24637,-332775580587.78064,-405986208317.09235,-495303174146.85266,-604269872459.16028,-737209244400.17554,-899395278168.21411,-1097262239365.2212,-1338659932025.5698,-1633165117071.1951,{"$f":"BW519 * (1 + BW520) + BW521","v":-1992461442826.8579},-2430802960248.7666,-2965579611503.4951,-3618007126034.2646,-4413968693761.8037,-5385041806389.4004,{"$f":"CC519 * (1 + CC520) + CC521","v":-6569751003795.0684},-8015096224629.9834,-9778417394048.5801,-11929669220739.268,-14554196449301.906,-17756119668148.324,-21662465995140.953,-26428208514071.969,-32242414387167.801,-39335745552344.719,-47989609573860.555,-58547323680109.875,-71427734889734.047,-87141836565475.547,-106313040609880.19,-129701909544053.83,-158236329643745.66,-193048322165369.69,-235518953041751.06,-287333122710936.31]
[{"$nulls":4},"APT on FANCP",{"$f":"Inputs!C240","v":0.25},"US$",{"$f":"SUM(J523:CV523)","v":0},null,{"$f":"$F$523 * J522 * (J522>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$523 * AP522 * (AP522>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$523 * BV522 * (BV522>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,{"$f":"$F$523 * CC522 * (CC522>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Second Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",{"$f":"SUM(J526:CV526)","v":-4.190850601707383E+17},null,{"$f":"I529 * (I529 < 0)","v":0},{"$f":"J529 * (J529 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-21624069.18712429,-120696340.23163436,-280679610.71009421,-528683874.67533493,-734870445.26061285,-904165445.5919733,-1107017537.7704074,-1374782299.4459407,-1728231784.8576448,-2194785105.6010942,-2810635488.9824471,-3623557995.0458336,-4738487787.4742765,-6189927936.8491726,-8105939091.8508577,-10637607490.796362,-13956877200.286728,-18313320499.464317,-24060897025.771225,-31645445836.824158,-41654753019.668404,-54864695308.322289,-72352468068.765457,-95434951034.784286,-125903251657.17886,-166119148040.4606,-219145258785.47345,-289137671746.70276,-381524379670.28101,-503472088705.69525,-664440264300.25891,-876915399746.25598,-1157379665069.3687,-1527652380686.0293,-2016343661332.8296,-2661411974506.1963,-3512898916242.9761,-4636858026132.8926,-6120552447273.9756,-8079129230401.6484,-10664450584130.176,-14077074771051.83,-18581738697788.414,-24527895081080.707,-32376821507026.531,-42737404389275.023,-56413373793843.023,-74465653407872.781,{"$f":"BV529 * (BV529 < 0)","v":-98294662498392.063},-129748954497877.5,-171268619937198.31,-226074578317101.75,-298418443378574.31,-393912345259718.13,{"$f":"CB529 * (CB529 < 0)","v":-519964295742827.94},{"$f":"CC529 * (CC529 < 0)","v":-686352870380532.75},{"$f":"CD529 * (CD529 < 0)","v":-905985788902303.25},{"$f":"CE529 * (CE529 < 0)","v":-1195901241351040.3},{"$f":"CF529 * (CF529 < 0)","v":-1578589638583373.3},{"$f":"CG529 * (CG529 < 0)","v":-2083738322930052.8},{"$f":"CH529 * (CH529 < 0)","v":-2750534586267669.5},{"$f":"CI529 * (CI529 < 0)","v":-3630705653873323.5},{"$f":"CJ529 * (CJ529 < 0)","v":-4792531463112787},{"$f":"CK529 * (CK529 < 0)","v":-6326141531308879},{"$f":"CL529 * (CL529 < 0)","v":-8350506821327721},{"$f":"CM529 * (CM529 < 0)","v":-1.102266900415259E+16},{"$f":"CN529 * (CN529 < 0)","v":-1.454992308548142E+16},{"$f":"CO529 * (CO529 < 0)","v":-1.9205898472835476E+16},{"$f":"CP529 * (CP529 < 0)","v":-2.5351785984142828E+16},{"$f":"CQ529 * (CQ529 < 0)","v":-3.3464357499068536E+16},{"$f":"CR529 * (CR529 < 0)","v":-4.4172951898770464E+16},{"$f":"CS529 * (CS529 < 0)","v":-5.8308296506377008E+16},{"$f":"CT529 * (CT529 < 0)","v":-7.6966951388417648E+16},{"$f":"CU529 * (CU529 < 0)","v":-1.015963758327113E+17}]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C241","v":0.3},"%",null,null,{"$f":"$F$527 + ((J186 - I186) / I186)","v":0.31999999999999995},0.32,0.31999999999999995,0.32,0.32000000000000006,0.32,0.32000000000000006,0.32,0.32,0.32,0.32,0.32,0.31999999999999995,0.3199999999999999,0.32,0.32,0.32,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,{"$f":"$F$527 + ((AP186 - AO186) / AO186)","v":0.32},0.32000000000000006,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000012,0.32000000000000012,0.32000000000000006,0.32,0.32,0.3199999999999999,0.32000000000000012,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.31999999999999995,0.32,0.31999999999999995,0.32,0.31999999999999995,0.31999999999999995,{"$f":"$F$527 + ((BV186 - BU186) / BU186)","v":0.31999999999999995},0.31999999999999995,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32,0.31999999999999995,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006,0.32000000000000012,0.31999999999999995,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006]
[{"$nulls":4},"C: Net Cash Flows net of APT on FANCP",null,"US$",{"$f":"SUM(J528:CV528)","v":3155457340.6847205},null,{"$f":"J503 - (J516 + J523)","v":0},{"$f":"K503 - (K516 + K523)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-21604269.18712429,-92152568.904630303,-121360441.60433689,-158186788.53801057,-37007730.689170733,65863542.15203546,86480850.410997078,86480850.410997063,86480850.410997063,86480850.410997093,86480850.410997048,86480850.410997093,44608765.986224353,64875942.616872311,64765784.790050879,62232110.44677107,84764687.564470112,109757404.91416693,112686033.52167669,114938237.19385427,117235484.93947536,119578677.64000893,68929738.219969213,70306815.986112624,70883708.736399561,73144147.015474528,132016627.9345282,134069850.12219742,137347035.36660612,140092459.07568225,142892791.25893998,145749130.08586287,148662595.68932408,88777205.537364244,157481172.72927457,161658453.13858408,164890105.20309979,168543307.83579928,100147221.44118583,0,0,0,0,0,0,0,0,0,0,{"$f":"BW503 - (BW516 + BW523)","v":0},0,0,0,0,0,{"$f":"CC503 - (CC516 + CC523)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"SANCP",null,"US$",{"$f":"SUM(J529:CV529)","v":-5.5319227626991718E+17},0,{"$f":"J526 * (1 + J527) + J528","v":0},{"$f":"K526 * (1 + K527) + K528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-21624069.18712429,-120696340.23163436,-280679610.71009421,-528683874.67533493,-734870445.26061285,-904165445.5919733,-1107017537.7704074,-1374782299.4459407,-1728231784.8576448,-2194785105.6010942,-2810635488.9824471,-3623557995.0458336,-4738487787.4742765,-6189927936.8491726,-8105939091.8508577,-10637607490.796362,-13956877200.286728,-18313320499.464317,-24060897025.771225,-31645445836.824158,-41654753019.668404,-54864695308.322289,-72352468068.765457,-95434951034.784286,-125903251657.17886,-166119148040.4606,-219145258785.47345,-289137671746.70276,-381524379670.28101,-503472088705.69525,-664440264300.25891,-876915399746.25598,-1157379665069.3687,-1527652380686.0293,-2016343661332.8296,-2661411974506.1963,-3512898916242.9761,-4636858026132.8926,-6120552447273.9756,-8079129230401.6484,-10664450584130.176,-14077074771051.83,-18581738697788.414,-24527895081080.707,-32376821507026.531,-42737404389275.023,-56413373793843.023,-74465653407872.781,-98294662498392.063,{"$f":"BW526 * (1 + BW527) + BW528","v":-129748954497877.5},-171268619937198.31,-226074578317101.75,-298418443378574.31,-393912345259718.13,-519964295742827.94,{"$f":"CC526 * (1 + CC527) + CC528","v":-686352870380532.75},-905985788902303.25,-1195901241351040.3,-1578589638583373.3,-2083738322930052.8,-2750534586267669.5,-3630705653873323.5,-4792531463112787,-6326141531308879,-8350506821327721,-1.102266900415259E+16,-1.454992308548142E+16,-1.9205898472835476E+16,-2.5351785984142828E+16,-3.3464357499068536E+16,-4.4172951898770464E+16,-5.8308296506377008E+16,-7.6966951388417648E+16,-1.015963758327113E+17,-1.3410721609917891E+17]
[{"$nulls":4},"APT on SANCP",{"$f":"Inputs!C242","v":0.35},"US$",{"$f":"SUM(J530:CV530)","v":0},null,{"$f":"$F$530 * J529 * (J529>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$530 * AP529 * (AP529>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$530 * BV529 * (BV529>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,{"$f":"$F$530 * CC529 * (CC529>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Additional Profit Tax",null,"US$",{"$f":"SUM(J532:CV532)","v":0},null,{"$f":"J523 + J530","v":0},{"$f":"K523 + K530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW523 + BW530","v":0},0,0,0,0,0,{"$f":"CC523 + CC530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Additional Profit Tax",null,"US$",{"$f":"SUM(J534:CV534)","v":0},null,{"$f":"J497 + J532","v":0},{"$f":"K497 + K532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW497 + BW532","v":0},0,0,0,0,0,{"$f":"CC497 + CC532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Repeated APT Cost entries match",{"$f":"(H202 + (H227 * F469) + H232 + H251) - (H481 + H516)","v":0}]
[]
["Corporate Income Tax (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!C331","v":0.9}]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!C331","v":"10%"}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!C335","v":0}]
[]
[null,null,"Contractor Corporate Income Tax"]
[null,null,null,"Taxable Income"]
[{"$nulls":4},"Royalty is Included in Taxable Income?",{"$f":"Inputs!C245","v":0}]
[{"$nulls":4},"Cost Gas is Included in Taxable Income?",{"$f":"Inputs!C246","v":1}]
[{"$nulls":4},"APT is Tax Deductible?",{"$f":"Inputs!C247","v":0}]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Royalty",null,"US$",{"$f":"SUM(J552:CV552)","v":0},null,{"$f":"IF(J4 < $F$542, J250 * $F$547, J250 * $F$547 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$542, AP250 * $F$547, AP250 * $F$547 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV250 * $F$547, BV250 * $F$547 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cost Gas",null,"US$",{"$f":"SUM(J553:CV553)","v":30468341556.676758},null,{"$f":"J376 * $F$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,517335956.10564131,1075258896.997221,1107506700.9843032,1131386752.0122092,1155744404.0606735,1179577138.8906729,1204898598.6767063,1230726487.6584601,1231277857.4086895,1236528713.2459402,1261259287.510859,1153733010.3449483,{"$f":"AP376 * $F$548","v":790212284.3881855},479871147.81638432,479135495.91586393,488672395.83418119,498400033.75086474,508322224.42588216,1260793946.8804138,1285964015.8180223,1323222617.2131803,1337824425.8570704,560990412.7488091,580360566.85836458,583561889.22386098,595187317.00833833,607045253.34850514,619140348.41547525,631477345.38378477,1523829907.5276613,617487423.06072593,615386707.17917895,627648631.32276273,635160259.82314837,333413102.97977138,0,0,0,0,0,0,0,0,0,{"$f":"BV376 * $F$548","v":0},0,0,0,0,0,0,{"$f":"CC376 * $F$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Profit Gas",null,"US$",{"$f":"SUM(J554:CV554)","v":29206059036.411354},null,{"$f":"J381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175812875.36137006,341864848.3481167,348702145.31507903,355676188.22138071,362789711.98580831,370045506.2255246,377446416.35003501,384995344.67703581,392695251.57057655,400549156.60198796,408560139.73402762,502093969.17843032,{"$f":"AP381","v":760726688.08023095},985661144.22750235,1012018801.6950902,1032288634.7446884,1052963864.4552782,1074052598.7600801,618212143.9797231,630605843.87501371,635797878.62759626,656141823.13927066,1185994151.410754,1204473151.0997765,1233967818.2994552,1258676631.6811404,1283879621.3304598,1309586670.7727654,1335807861.2039168,796839349.83627832,1415175054.5634711,1452770578.2472565,1481855446.827898,1514734270.5221934,852597455.46214378,0,0,0,0,0,0,0,0,0,{"$f":"BV381","v":0},0,0,0,0,0,0,{"$f":"CC381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J555:CV555)","v":59674400593.088104},null,{"$f":"SUM(J552:J554)","v":0},{"$f":"SUM(K552:K554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,693148831.46701133,1417123745.3453376,1456208846.2993822,1487062940.2335899,1518534116.0464818,1549622645.1161976,1582345015.0267413,1615721832.3354959,1623973108.9792662,1637077869.847928,1669819427.2448866,1655826979.5233786,1550938972.4684165,1465532292.0438867,1491154297.610954,1520961030.5788696,1551363898.2061429,1582374823.1859622,1879006090.860137,1916569859.6930361,1959020495.8407764,1993966248.9963412,1746984564.1595631,1784833717.9581411,1817529707.5233161,1853863948.6894789,1890924874.6789651,1928727019.1882405,1967285206.5877016,2320669257.3639398,2032662477.624197,2068157285.4264355,2109504078.1506608,2149894530.3453417,1186010558.441915,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW552:BW554)","v":0},0,0,0,0,0,{"$f":"SUM(CC552:CC554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Exploration Capital Expenditure (Depreciated)",null,"US$",{"$f":"SUM(J558:CV558)","v":1535686963.0541966},null,{"$f":"IF(J4 < $F$542, J416 * $F$548, J416 * $F$548 * $F$540)","v":73831346.988763988},149139320.91730326,195227800.96156931,242238050.60672066,274205020.36542356,216676827.95359808,157998071.69353604,111909591.64927003,64899342.004118666,32932372.245415747,16629217.668477258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$542, AP416 * $F$548, AP416 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV416 * $F$548, BV416 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development and Replacement Capital Expenditure (Depreciated)",null,"US$",13496977199.16991,null,{"$f":"IF(J4 < $F$542, J444 * $F$548, J444 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38860684.53682372,204708308.56515825,423130103.45296466,707839322.82138371,882516590.39699948,906411781.49723458,750498896.3851949,542210535.19200933,267837418.19210345,103702975.03237098,51700780.2995134,52734795.90550366,175586782.40829203,300895808.64113611,431245373.42112309,561616884.31377411,{"$f":"IF(AP4 < $F$542, AP444 * $F$548, AP444 * $F$548 * $F$540)","v":628677173.25941765},510061462.94738287,387015985.45773774,258975240.39581376,130958725.61558694,66300532.704616092,214039307.98054162,366790311.73335528,524913361.77698469,683835506.08141208,685227154.94684732,539815650.36730444,389823899.90183651,234515288.21129963,78463871.027026817,80000363.824149042,79928355.306297868,257480687.45966405,251229411.73259974,241972179.62244192,232529802.87008095,221899471.75745875,31026413.128471155,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV444 * $F$548, BV444 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"IF(J4 < $F$542, J199 * $F$548, J199 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$542, AP199 * $F$548, AP199 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV199 * $F$548, BV199 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",14602358602.036201,null,{"$f":"IF(J4 < $F$542, J200 * $F$548, J200 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150363223.37294635,306740975.68081057,312875795.19442677,319133311.0983153,325515977.32028168,332026296.8666873,338666822.80402106,345440159.2601015,352348962.44530356,359395941.69420958,366583860.52809381,373915537.73865569,{"$f":"IF(AP4 < $F$542, AP200 * $F$548, AP200 * $F$548 * $F$540)","v":381393848.49342883},389021725.46329743,396802159.97256345,404738203.17201465,412832967.23545498,421089626.58016407,429511419.11176741,438101647.49400276,446863680.44388282,455800954.05276048,464916973.13381571,474215312.59649205,483699618.84842187,493373611.22539037,503241083.44989824,513305905.11889619,523572023.2212742,534043463.6856997,544724332.95941365,555618819.61860192,566731196.01097405,578065819.93119359,307687346.21294135,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV200 * $F$548, BV200 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",361785132.18981427,null,{"$f":"IF(J4 < $F$542, J201 * $F$548, J201 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9108632.334906958,9290804.9816050977,9476621.0812372025,9666153.5028619487,9859476.5729191862,10056666.10437757,10257799.426465122,{"$f":"IF(AP4 < $F$542, AP201 * $F$548, AP201 * $F$548 * $F$540)","v":10462955.414994428},10672214.523294317,10885658.813760206,11103371.990035411,11325439.42983612,11551948.218432844,11782987.1828015,12018646.926457532,12259019.864986684,12504200.262286417,12754284.267532147,13009369.952882791,13269557.351940449,13534948.498979257,13805647.468958845,14081760.418338021,14363395.626704782,14650663.539238876,14943676.810023652,15242550.346224122,15547401.353148608,15858349.380211586,8440930.5443725009,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV201 * $F$548, BV201 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",null,"US$",3618755125.4200869,null,{"$f":"IF(AND($F$548 = 0, $H$273 > 0), 0, IF(J4 < $F$542, J210, J210 * $F$540))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,406005655.31126446,387275230.49284637,367597046.17861634,346923145.73808622,325203145.93526536,302384114.14242172,278410439.34086019,253223696.5943397,226762504.66484517,198962376.42371827,169755561.69359043,139070882.13811803,{"$f":"IF(AND($F$548 = 0, $H$273 > 0), 0, IF(AP4 < $F$542, AP210, AP210 * $F$540))","v":106833557.79713877},72965024.844505921,37382744.124469869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$548 = 0, $H$273 > 0), 0, IF(BV4 < $F$542, BV210, BV210 * $F$540))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",86220000,null,{"$f":"IF(AND($F$548 = 0, $H$274 > 0), 0, IF(J4 < $F$542, J227, J227 * $F$540))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,{"$f":"IF(AND($F$548 = 0, $H$274 > 0), 0, IF(AP4 < $F$542, AP227, AP227 * $F$540))","v":2155500},2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$548 = 0, $H$274 > 0), 0, IF(BV4 < $F$542, BV227, BV227 * $F$540))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",7650000,null,{"$f":"IF(J4 < $F$542, J232 * $F$548, J232 * $F$548* $F$540)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,{"$f":"IF(AP4 < $F$542, AP232 * $F$548, AP232 * $F$548* $F$540)","v":135000},135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV232 * $F$548, BV232 * $F$548* $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",226676621.85617468,null,{"$f":"IF(J4 < $F$542, J251 * $F$548, J251 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2333846.4185216906,4761046.6937842472,4856267.6276599327,4953392.9802131318,5052460.8398173954,5153510.0566137433,5256580.2577460185,5361711.8629009388,5468946.1001589568,5578325.0221621357,5689891.5226053791,5803689.3530574879,{"$f":"IF(AP4 < $F$542, AP251 * $F$548, AP251 * $F$548 * $F$540)","v":5919763.1401186362},6038158.4029210098,6158921.5709794313,6282100.0023990199,6407742.0024469988,6535896.8424959397,6666614.7793458598,6799947.0749327764,6935946.0164314322,7074664.9367600605,7216158.2354952628,7360481.4002051679,7507691.0282092709,7657844.8487734562,7811001.7457489278,7967221.7806639075,8126566.2162771849,8289097.5406027278,8454879.4914147854,8623977.0812430773,8796456.6228679419,8972385.7553253025,4803436.6052754866,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV251 * $F$548, BV251 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,null,{"$f":"J497 * $F$549","v":0},{"$f":"K497 * $F$549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW497 * $F$549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Tax Deductible Costs",null,"US$",33936109643.726387,null,{"$f":"SUM(J558:J567)","v":73981346.988763988},{"$f":"SUM(K558:K567)","v":149289320.91730326},195377800.96156931,242388050.60672066,274355020.36542356,216826827.95359808,158148071.69353604,112059591.64927003,65049342.004118666,33082372.245415747,16779217.66847726,150000,150000,150000,150000,2290500,41151184.53682372,206998808.56515825,425420603.45296466,710129822.82138371,1443509815.499732,1607479534.364676,1438118505.3858981,1215510885.0086241,925899502.28746784,754666028.43300056,685615927.68374574,668527484.70408309,772123849.12146163,876982428.35414517,985621853.26979029,1092955292.9700704,1135577798.1050982,991049086.18140149,840535969.9395107,683389415.5602628,563815374.28332508,507768504.34570891,664290829.05445635,826001053.22874844,993262508.10228562,1161505825.3332188,1172405070.5836904,1036691314.3168844,896591267.13040817,751372192.78444266,605612103.69163275,617645751.14204717,628280840.37055409,816754412.22520542,821642800.99345183,823748026.66851091,825895356.85707152,827086526.82418919,354248626.4910605,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW558:BW567)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J570:CV570)","v":25738290949.361729},null,{"$f":"J555 - J568","v":-73981346.988763988},-149289320.91730326,-195377800.96156931,-242388050.60672066,-274355020.36542356,-216826827.95359808,-158148071.69353604,-112059591.64927003,-65049342.004118666,-33082372.245415747,-16779217.66847726,-150000,-150000,-150000,-150000,-2290500,-41151184.53682372,-206998808.56515825,-425420603.45296466,-710129822.82138371,-750360984.03272069,-190355789.01933837,18090340.913484097,271552055.22496581,592634613.75901401,794956616.68319702,896729087.34299552,947194347.63141286,851849259.85780454,760095441.49378288,684197573.97509634,562871686.55330825,{"$f":"AP555 - AP568","v":415361174.3633182},474483205.86248517,650618327.67144334,837571615.01860678,987548523.92281783,1074606318.8402534,1214715261.8056808,1090568806.4642878,965757987.73849082,832460423.66312242,574579493.57587266,748142403.64125669,920938440.39290798,1102491755.9050362,1285312770.9873323,1311081268.0461934,1339004366.2171474,1503914845.1387343,1211019676.6307452,1244409258.7579246,1283608721.2935891,1322808003.5211525,831761931.95085454,0,0,0,0,0,0,0,0,0,{"$f":"BV555 - BV568","v":0},0,0,0,0,0,0,{"$f":"CC555 - CC568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Taxable income BEFORE carry forward",null,"US$",{"$f":"SUM(J572:CV572)","v":29602935604.844315},null,{"$f":"MAX(J570, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18090340.913484097,271552055.22496581,592634613.75901401,794956616.68319702,896729087.34299552,947194347.63141286,851849259.85780454,760095441.49378288,684197573.97509634,562871686.55330825,{"$f":"MAX(AP570, 0)","v":415361174.3633182},474483205.86248517,650618327.67144334,837571615.01860678,987548523.92281783,1074606318.8402534,1214715261.8056808,1090568806.4642878,965757987.73849082,832460423.66312242,574579493.57587266,748142403.64125669,920938440.39290798,1102491755.9050362,1285312770.9873323,1311081268.0461934,1339004366.2171474,1503914845.1387343,1211019676.6307452,1244409258.7579246,1283608721.2935891,1322808003.5211525,831761931.95085454,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV570, 0)","v":0},0,0,0,0,0,0,{"$f":"MAX(CC570, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unlimited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C250","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J576:CV576)","v":25738290949.361729},null,{"$f":"J570","v":-73981346.988763988},-149289320.91730326,-195377800.96156931,-242388050.60672066,-274355020.36542356,-216826827.95359808,-158148071.69353604,-112059591.64927003,-65049342.004118666,-33082372.245415747,-16779217.66847726,-150000,-150000,-150000,-150000,-2290500,-41151184.53682372,-206998808.56515825,-425420603.45296466,-710129822.82138371,-750360984.03272069,-190355789.01933837,18090340.913484097,271552055.22496581,592634613.75901401,794956616.68319702,896729087.34299552,947194347.63141286,851849259.85780454,760095441.49378288,684197573.97509634,562871686.55330825,{"$f":"AP570","v":415361174.3633182},474483205.86248517,650618327.67144334,837571615.01860678,987548523.92281783,1074606318.8402534,1214715261.8056808,1090568806.4642878,965757987.73849082,832460423.66312242,574579493.57587266,748142403.64125669,920938440.39290798,1102491755.9050362,1285312770.9873323,1311081268.0461934,1339004366.2171474,1503914845.1387343,1211019676.6307452,1244409258.7579246,1283608721.2935891,1322808003.5211525,831761931.95085454,0,0,0,0,0,0,0,0,0,{"$f":"BV570","v":0},0,0,0,0,0,0,{"$f":"CC570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J579:CV579)","v":48705705129.963722},null,{"$f":"I582","v":0},{"$f":"J582","v":73981346.988763988},223270667.90606725,418648468.86763656,661036519.47435725,935391539.83978081,1152218367.7933788,1310366439.4869149,1422426031.1361849,1487475373.1403036,1520557745.3857193,1537336963.0541966,1537486963.0541966,1537636963.0541966,1537786963.0541966,1537936963.0541966,1540227463.0541966,1581378647.5910203,1788377456.1561785,2213798059.6091433,2923927882.4305267,3674288866.4632473,3864644655.4825859,3846554314.5691018,3575002259.3441362,2982367645.5851221,2187411028.9019251,1290681941.5589294,343487593.92751658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB582","v":0},{"$f":"CC582","v":0},{"$f":"CD582","v":0},{"$f":"CE582","v":0},{"$f":"CF582","v":0},{"$f":"CG582","v":0},{"$f":"CH582","v":0},{"$f":"CI582","v":0},{"$f":"CJ582","v":0},{"$f":"CK582","v":0},{"$f":"CL582","v":0},{"$f":"CM582","v":0},{"$f":"CN582","v":0},{"$f":"CO582","v":0},{"$f":"CP582","v":0},{"$f":"CQ582","v":0},{"$f":"CR582","v":0},{"$f":"CS582","v":0},{"$f":"CT582","v":0},{"$f":"CU582","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",{"$f":"SUM(J580:CV580)","v":3864644655.4825859},null,{"$f":"-MIN(0, J576)","v":73981346.988763988},149289320.91730326,195377800.96156931,242388050.60672066,274355020.36542356,216826827.95359808,158148071.69353604,112059591.64927003,65049342.004118666,33082372.245415747,16779217.66847726,150000,150000,150000,150000,2290500,41151184.53682372,206998808.56515825,425420603.45296466,710129822.82138371,750360984.03272069,190355789.01933837,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, AP576)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV576)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC576)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",{"$f":"SUM(J581:CV581)","v":3864644655.4825859},null,{"$f":"MIN(J579,MAX(0,J576 * $F$575))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AD579,MAX(0,AD576 * $F$575))","v":0},0,18090340.913484097,271552055.22496581,592634613.75901401,794956616.68319702,896729087.34299552,947194347.63141286,343487593.92751658,0,0,0,{"$f":"MIN(AP579,MAX(0,AP576 * $F$575))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV579,MAX(0,BV576 * $F$575))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC579,MAX(0,CC576 * $F$575))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",{"$f":"SUM(J582:CV582)","v":48705705129.963722},0,{"$f":"J579 + J580 - J581","v":73981346.988763988},{"$f":"K579 + K580 - K581","v":223270667.90606725},418648468.86763656,661036519.47435725,935391539.83978081,1152218367.7933788,1310366439.4869149,1422426031.1361849,1487475373.1403036,1520557745.3857193,1537336963.0541966,1537486963.0541966,1537636963.0541966,1537786963.0541966,1537936963.0541966,1540227463.0541966,1581378647.5910203,1788377456.1561785,2213798059.6091433,2923927882.4305267,3674288866.4632473,3864644655.4825859,3846554314.5691018,3575002259.3441362,2982367645.5851221,2187411028.9019251,1290681941.5589294,343487593.92751658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL579 + BL580 - BL581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC579 + CC580 - CC581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",{"$f":"SUM(J583:CV583)","v":25738290949.361729},null,{"$f":"J576 + J580 - J581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,508361665.93028796,760095441.49378288,684197573.97509634,562871686.55330825,{"$f":"AP576 + AP580 - AP581","v":415361174.3633182},474483205.86248517,650618327.67144334,837571615.01860678,987548523.92281783,1074606318.8402534,1214715261.8056808,1090568806.4642878,965757987.73849082,832460423.66312242,574579493.57587266,748142403.64125669,920938440.39290798,1102491755.9050362,1285312770.9873323,1311081268.0461934,1339004366.2171474,1503914845.1387343,1211019676.6307452,1244409258.7579246,1283608721.2935891,1322808003.5211525,831761931.95085454,0,0,0,0,0,0,0,0,0,{"$f":"BV576 + BV580 - BV581","v":0},0,0,0,0,0,0,{"$f":"CC576 + CC580 - CC581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Limited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C250","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J587:CV587)","v":25738290949.361729},null,{"$f":"J570","v":-73981346.988763988},-149289320.91730326,-195377800.96156931,-242388050.60672066,-274355020.36542356,-216826827.95359808,-158148071.69353604,-112059591.64927003,-65049342.004118666,-33082372.245415747,-16779217.66847726,-150000,-150000,-150000,-150000,-2290500,-41151184.53682372,-206998808.56515825,-425420603.45296466,-710129822.82138371,-750360984.03272069,-190355789.01933837,18090340.913484097,271552055.22496581,592634613.75901401,794956616.68319702,896729087.34299552,947194347.63141286,851849259.85780454,760095441.49378288,684197573.97509634,562871686.55330825,{"$f":"AP570","v":415361174.3633182},474483205.86248517,650618327.67144334,837571615.01860678,987548523.92281783,1074606318.8402534,1214715261.8056808,1090568806.4642878,965757987.73849082,832460423.66312242,574579493.57587266,748142403.64125669,920938440.39290798,1102491755.9050362,1285312770.9873323,1311081268.0461934,1339004366.2171474,1503914845.1387343,1211019676.6307452,1244409258.7579246,1283608721.2935891,1322808003.5211525,831761931.95085454,0,0,0,0,0,0,0,0,0,{"$f":"BV570","v":0},0,0,0,0,0,0,{"$f":"CC570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Maximum Carry Forward Period",{"$f":"Inputs!C252","v":0},"Years"]
[{"$nulls":4},"Time Counter",null,"Counter",null,null,1,{"$f":"J590+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,{"$f":"BM590+1","v":57},58,59,60,61,62,63,64,65,66,67,68,69,70,71,{"$f":"CB590+1","v":72},{"$f":"CC590+1","v":73},{"$f":"CD590+1","v":74},{"$f":"CE590+1","v":75},{"$f":"CF590+1","v":76},{"$f":"CG590+1","v":77},{"$f":"CH590+1","v":78},{"$f":"CI590+1","v":79},{"$f":"CJ590+1","v":80},{"$f":"CK590+1","v":81},{"$f":"CL590+1","v":82},{"$f":"CM590+1","v":83},{"$f":"CN590+1","v":84},{"$f":"CO590+1","v":85},{"$f":"CP590+1","v":86},{"$f":"CQ590+1","v":87},{"$f":"CR590+1","v":88},{"$f":"CS590+1","v":89},{"$f":"CT590+1","v":90},{"$f":"CU590+1","v":91}]
[]
[{"$nulls":4},"Losses Expiring"]
[{"$nulls":4},"Losses Due to Expire",null,"US$",{"$f":"SUM(J593:CV593)","v":0},null,{"$f":"IF($F589=0,0,SUMIF($J590:J590,J590-$F589,$J601:J601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:K590,K590-$F589,$J601:K601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:L590,L590-$F589,$J601:L601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:M590,M590-$F589,$J601:M601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:N590,N590-$F589,$J601:N601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:O590,O590-$F589,$J601:O601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:P590,P590-$F589,$J601:P601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:Q590,Q590-$F589,$J601:Q601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:R590,R590-$F589,$J601:R601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:S590,S590-$F589,$J601:S601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:T590,T590-$F589,$J601:T601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:U590,U590-$F589,$J601:U601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:V590,V590-$F589,$J601:V601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:W590,W590-$F589,$J601:W601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:X590,X590-$F589,$J601:X601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:Y590,Y590-$F589,$J601:Y601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:Z590,Z590-$F589,$J601:Z601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AA590,AA590-$F589,$J601:AA601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AB590,AB590-$F589,$J601:AB601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AC590,AC590-$F589,$J601:AC601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AD590,AD590-$F589,$J601:AD601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AE590,AE590-$F589,$J601:AE601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AF590,AF590-$F589,$J601:AF601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AG590,AG590-$F589,$J601:AG601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AH590,AH590-$F589,$J601:AH601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AI590,AI590-$F589,$J601:AI601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AJ590,AJ590-$F589,$J601:AJ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AK590,AK590-$F589,$J601:AK601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AL590,AL590-$F589,$J601:AL601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AM590,AM590-$F589,$J601:AM601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AN590,AN590-$F589,$J601:AN601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AO590,AO590-$F589,$J601:AO601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AP590,AP590-$F589,$J601:AP601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AQ590,AQ590-$F589,$J601:AQ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AR590,AR590-$F589,$J601:AR601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AS590,AS590-$F589,$J601:AS601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AT590,AT590-$F589,$J601:AT601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AU590,AU590-$F589,$J601:AU601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AV590,AV590-$F589,$J601:AV601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AW590,AW590-$F589,$J601:AW601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AX590,AX590-$F589,$J601:AX601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AY590,AY590-$F589,$J601:AY601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AZ590,AZ590-$F589,$J601:AZ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BA590,BA590-$F589,$J601:BA601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BB590,BB590-$F589,$J601:BB601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BC590,BC590-$F589,$J601:BC601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BD590,BD590-$F589,$J601:BD601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BE590,BE590-$F589,$J601:BE601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BF590,BF590-$F589,$J601:BF601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BG590,BG590-$F589,$J601:BG601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BH590,BH590-$F589,$J601:BH601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BI590,BI590-$F589,$J601:BI601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BJ590,BJ590-$F589,$J601:BJ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BK590,BK590-$F589,$J601:BK601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BL590,BL590-$F589,$J601:BL601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BM590,BM590-$F589,$J601:BM601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BN590,BN590-$F589,$J601:BN601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BO590,BO590-$F589,$J601:BO601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BP590,BP590-$F589,$J601:BP601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BQ590,BQ590-$F589,$J601:BQ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BR590,BR590-$F589,$J601:BR601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BS590,BS590-$F589,$J601:BS601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BT590,BT590-$F589,$J601:BT601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BU590,BU590-$F589,$J601:BU601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BV590,BV590-$F589,$J601:BV601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BW590,BW590-$F589,$J601:BW601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BX590,BX590-$F589,$J601:BX601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BY590,BY590-$F589,$J601:BY601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BZ590,BZ590-$F589,$J601:BZ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CA590,CA590-$F589,$J601:CA601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CB590,CB590-$F589,$J601:CB601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CC590,CC590-$F589,$J601:CC601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CD590,CD590-$F589,$J601:CD601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CE590,CE590-$F589,$J601:CE601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CF590,CF590-$F589,$J601:CF601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CG590,CG590-$F589,$J601:CG601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CH590,CH590-$F589,$J601:CH601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CI590,CI590-$F589,$J601:CI601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CJ590,CJ590-$F589,$J601:CJ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CK590,CK590-$F589,$J601:CK601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CL590,CL590-$F589,$J601:CL601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CM590,CM590-$F589,$J601:CM601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CN590,CN590-$F589,$J601:CN601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CO590,CO590-$F589,$J601:CO601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CP590,CP590-$F589,$J601:CP601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CQ590,CQ590-$F589,$J601:CQ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CR590,CR590-$F589,$J601:CR601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CS590,CS590-$F589,$J601:CS601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CT590,CT590-$F589,$J601:CT601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CU590,CU590-$F589,$J601:CU601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CV590,CV590-$F589,$J601:CV601))","v":0}]
[{"$nulls":4},"Cumulative Losses Due to Expire",null,"US$",{"$f":"SUM(J594:CV594)","v":0},null,{"$f":"I594 + J593","v":0},{"$f":"J594 + K593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL594 + BM593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB594 + CC593","v":0},{"$f":"CC594 + CD593","v":0},{"$f":"CD594 + CE593","v":0},{"$f":"CE594 + CF593","v":0},{"$f":"CF594 + CG593","v":0},{"$f":"CG594 + CH593","v":0},{"$f":"CH594 + CI593","v":0},{"$f":"CI594 + CJ593","v":0},{"$f":"CJ594 + CK593","v":0},{"$f":"CK594 + CL593","v":0},{"$f":"CL594 + CM593","v":0},{"$f":"CM594 + CN593","v":0},{"$f":"CN594 + CO593","v":0},{"$f":"CO594 + CP593","v":0},{"$f":"CP594 + CQ593","v":0},{"$f":"CQ594 + CR593","v":0},{"$f":"CR594 + CS593","v":0},{"$f":"CS594 + CT593","v":0},{"$f":"CT594 + CU593","v":0},{"$f":"CU594 + CV593","v":0}]
[{"$nulls":4},"Losses Used Against Tax",null,"US$",{"$f":"SUM(J595:CV595)","v":3864644655.4825859},null,{"$f":"MIN(J600,MAX(0,J587))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18090340.913484097,271552055.22496581,592634613.75901401,794956616.68319702,896729087.34299552,947194347.63141286,343487593.92751658,0,0,0,{"$f":"MIN(AP600,MAX(0,AP587))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV600,MAX(0,BV587))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC600,MAX(0,CC587))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Losses Used Against Tax",null,"US$",{"$f":"SUM(J596:CV596)","v":252434976444.41147},null,{"$f":"I596 + J595","v":0},{"$f":"J596 + K595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18090340.913484097,289642396.13844991,882277009.89746392,1677233626.5806608,2573962713.9236565,3521157061.5550694,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,{"$f":"BL596 + BM595","v":3864644655.4825859},3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,3864644655.4825859,{"$f":"CB596 + CC595","v":3864644655.4825859},{"$f":"CC596 + CD595","v":3864644655.4825859},{"$f":"CD596 + CE595","v":3864644655.4825859},{"$f":"CE596 + CF595","v":3864644655.4825859},{"$f":"CF596 + CG595","v":3864644655.4825859},{"$f":"CG596 + CH595","v":3864644655.4825859},{"$f":"CH596 + CI595","v":3864644655.4825859},{"$f":"CI596 + CJ595","v":3864644655.4825859},{"$f":"CJ596 + CK595","v":3864644655.4825859},{"$f":"CK596 + CL595","v":3864644655.4825859},{"$f":"CL596 + CM595","v":3864644655.4825859},{"$f":"CM596 + CN595","v":3864644655.4825859},{"$f":"CN596 + CO595","v":3864644655.4825859},{"$f":"CO596 + CP595","v":3864644655.4825859},{"$f":"CP596 + CQ595","v":3864644655.4825859},{"$f":"CQ596 + CR595","v":3864644655.4825859},{"$f":"CR596 + CS595","v":3864644655.4825859},{"$f":"CS596 + CT595","v":3864644655.4825859},{"$f":"CT596 + CU595","v":3864644655.4825859},{"$f":"CU596 + CV595","v":3864644655.4825859}]
[{"$nulls":4},"Losses Expired",null,"US$",{"$f":"SUM(J597:CV597)","v":0},null,{"$f":" MAX(0, J594 - J596 - SUM($I597:I597))","v":0},{"$f":" MAX(0, K594 - K596 - SUM($I597:J597))","v":0},{"$f":" MAX(0, L594 - L596 - SUM($I597:K597))","v":0},{"$f":" MAX(0, M594 - M596 - SUM($I597:L597))","v":0},{"$f":" MAX(0, N594 - N596 - SUM($I597:M597))","v":0},{"$f":" MAX(0, O594 - O596 - SUM($I597:N597))","v":0},{"$f":" MAX(0, P594 - P596 - SUM($I597:O597))","v":0},{"$f":" MAX(0, Q594 - Q596 - SUM($I597:P597))","v":0},{"$f":" MAX(0, R594 - R596 - SUM($I597:Q597))","v":0},{"$f":" MAX(0, S594 - S596 - SUM($I597:R597))","v":0},{"$f":" MAX(0, T594 - T596 - SUM($I597:S597))","v":0},{"$f":" MAX(0, U594 - U596 - SUM($I597:T597))","v":0},{"$f":" MAX(0, V594 - V596 - SUM($I597:U597))","v":0},{"$f":" MAX(0, W594 - W596 - SUM($I597:V597))","v":0},{"$f":" MAX(0, X594 - X596 - SUM($I597:W597))","v":0},{"$f":" MAX(0, Y594 - Y596 - SUM($I597:X597))","v":0},{"$f":" MAX(0, Z594 - Z596 - SUM($I597:Y597))","v":0},{"$f":" MAX(0, AA594 - AA596 - SUM($I597:Z597))","v":0},{"$f":" MAX(0, AB594 - AB596 - SUM($I597:AA597))","v":0},{"$f":" MAX(0, AC594 - AC596 - SUM($I597:AB597))","v":0},{"$f":" MAX(0, AD594 - AD596 - SUM($I597:AC597))","v":0},{"$f":" MAX(0, AE594 - AE596 - SUM($I597:AD597))","v":0},{"$f":" MAX(0, AF594 - AF596 - SUM($I597:AE597))","v":0},{"$f":" MAX(0, AG594 - AG596 - SUM($I597:AF597))","v":0},{"$f":" MAX(0, AH594 - AH596 - SUM($I597:AG597))","v":0},{"$f":" MAX(0, AI594 - AI596 - SUM($I597:AH597))","v":0},{"$f":" MAX(0, AJ594 - AJ596 - SUM($I597:AI597))","v":0},{"$f":" MAX(0, AK594 - AK596 - SUM($I597:AJ597))","v":0},{"$f":" MAX(0, AL594 - AL596 - SUM($I597:AK597))","v":0},{"$f":" MAX(0, AM594 - AM596 - SUM($I597:AL597))","v":0},{"$f":" MAX(0, AN594 - AN596 - SUM($I597:AM597))","v":0},{"$f":" MAX(0, AO594 - AO596 - SUM($I597:AN597))","v":0},{"$f":" MAX(0, AP594 - AP596 - SUM($I597:AO597))","v":0},{"$f":" MAX(0, AQ594 - AQ596 - SUM($I597:AP597))","v":0},{"$f":" MAX(0, AR594 - AR596 - SUM($I597:AQ597))","v":0},{"$f":" MAX(0, AS594 - AS596 - SUM($I597:AR597))","v":0},{"$f":" MAX(0, AT594 - AT596 - SUM($I597:AS597))","v":0},{"$f":" MAX(0, AU594 - AU596 - SUM($I597:AT597))","v":0},{"$f":" MAX(0, AV594 - AV596 - SUM($I597:AU597))","v":0},{"$f":" MAX(0, AW594 - AW596 - SUM($I597:AV597))","v":0},{"$f":" MAX(0, AX594 - AX596 - SUM($I597:AW597))","v":0},{"$f":" MAX(0, AY594 - AY596 - SUM($I597:AX597))","v":0},{"$f":" MAX(0, AZ594 - AZ596 - SUM($I597:AY597))","v":0},{"$f":" MAX(0, BA594 - BA596 - SUM($I597:AZ597))","v":0},{"$f":" MAX(0, BB594 - BB596 - SUM($I597:BA597))","v":0},{"$f":" MAX(0, BC594 - BC596 - SUM($I597:BB597))","v":0},{"$f":" MAX(0, BD594 - BD596 - SUM($I597:BC597))","v":0},{"$f":" MAX(0, BE594 - BE596 - SUM($I597:BD597))","v":0},{"$f":" MAX(0, BF594 - BF596 - SUM($I597:BE597))","v":0},{"$f":" MAX(0, BG594 - BG596 - SUM($I597:BF597))","v":0},{"$f":" MAX(0, BH594 - BH596 - SUM($I597:BG597))","v":0},{"$f":" MAX(0, BI594 - BI596 - SUM($I597:BH597))","v":0},{"$f":" MAX(0, BJ594 - BJ596 - SUM($I597:BI597))","v":0},{"$f":" MAX(0, BK594 - BK596 - SUM($I597:BJ597))","v":0},{"$f":" MAX(0, BL594 - BL596 - SUM($I597:BK597))","v":0},{"$f":" MAX(0, BM594 - BM596 - SUM($I597:BL597))","v":0},{"$f":" MAX(0, BN594 - BN596 - SUM($I597:BM597))","v":0},{"$f":" MAX(0, BO594 - BO596 - SUM($I597:BN597))","v":0},{"$f":" MAX(0, BP594 - BP596 - SUM($I597:BO597))","v":0},{"$f":" MAX(0, BQ594 - BQ596 - SUM($I597:BP597))","v":0},{"$f":" MAX(0, BR594 - BR596 - SUM($I597:BQ597))","v":0},{"$f":" MAX(0, BS594 - BS596 - SUM($I597:BR597))","v":0},{"$f":" MAX(0, BT594 - BT596 - SUM($I597:BS597))","v":0},{"$f":" MAX(0, BU594 - BU596 - SUM($I597:BT597))","v":0},{"$f":" MAX(0, BV594 - BV596 - SUM($I597:BU597))","v":0},{"$f":" MAX(0, BW594 - BW596 - SUM($I597:BV597))","v":0},{"$f":" MAX(0, BX594 - BX596 - SUM($I597:BW597))","v":0},{"$f":" MAX(0, BY594 - BY596 - SUM($I597:BX597))","v":0},{"$f":" MAX(0, BZ594 - BZ596 - SUM($I597:BY597))","v":0},{"$f":" MAX(0, CA594 - CA596 - SUM($I597:BZ597))","v":0},{"$f":" MAX(0, CB594 - CB596 - SUM($I597:CA597))","v":0},{"$f":" MAX(0, CC594 - CC596 - SUM($I597:CB597))","v":0},{"$f":" MAX(0, CD594 - CD596 - SUM($I597:CC597))","v":0},{"$f":" MAX(0, CE594 - CE596 - SUM($I597:CD597))","v":0},{"$f":" MAX(0, CF594 - CF596 - SUM($I597:CE597))","v":0},{"$f":" MAX(0, CG594 - CG596 - SUM($I597:CF597))","v":0},{"$f":" MAX(0, CH594 - CH596 - SUM($I597:CG597))","v":0},{"$f":" MAX(0, CI594 - CI596 - SUM($I597:CH597))","v":0},{"$f":" MAX(0, CJ594 - CJ596 - SUM($I597:CI597))","v":0},{"$f":" MAX(0, CK594 - CK596 - SUM($I597:CJ597))","v":0},{"$f":" MAX(0, CL594 - CL596 - SUM($I597:CK597))","v":0},{"$f":" MAX(0, CM594 - CM596 - SUM($I597:CL597))","v":0},{"$f":" MAX(0, CN594 - CN596 - SUM($I597:CM597))","v":0},{"$f":" MAX(0, CO594 - CO596 - SUM($I597:CN597))","v":0},{"$f":" MAX(0, CP594 - CP596 - SUM($I597:CO597))","v":0},{"$f":" MAX(0, CQ594 - CQ596 - SUM($I597:CP597))","v":0},{"$f":" MAX(0, CR594 - CR596 - SUM($I597:CQ597))","v":0},{"$f":" MAX(0, CS594 - CS596 - SUM($I597:CR597))","v":0},{"$f":" MAX(0, CT594 - CT596 - SUM($I597:CS597))","v":0},{"$f":" MAX(0, CU594 - CU596 - SUM($I597:CT597))","v":0},{"$f":" MAX(0, CV594 - CV596 - SUM($I597:CU597))","v":0}]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J600:CV600)","v":48705705129.963722},null,{"$f":"I604","v":0},{"$f":"J604","v":73981346.988763988},223270667.90606725,418648468.86763656,661036519.47435725,935391539.83978081,1152218367.7933788,1310366439.4869149,1422426031.1361849,1487475373.1403036,1520557745.3857193,1537336963.0541966,1537486963.0541966,1537636963.0541966,1537786963.0541966,1537936963.0541966,1540227463.0541966,1581378647.5910203,1788377456.1561785,2213798059.6091433,2923927882.4305267,3674288866.4632473,3864644655.4825859,3846554314.5691018,3575002259.3441362,2982367645.5851221,2187411028.9019251,1290681941.5589294,343487593.92751658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB604","v":0},{"$f":"CC604","v":0},{"$f":"CD604","v":0},{"$f":"CE604","v":0},{"$f":"CF604","v":0},{"$f":"CG604","v":0},{"$f":"CH604","v":0},{"$f":"CI604","v":0},{"$f":"CJ604","v":0},{"$f":"CK604","v":0},{"$f":"CL604","v":0},{"$f":"CM604","v":0},{"$f":"CN604","v":0},{"$f":"CO604","v":0},{"$f":"CP604","v":0},{"$f":"CQ604","v":0},{"$f":"CR604","v":0},{"$f":"CS604","v":0},{"$f":"CT604","v":0},{"$f":"CU604","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",3864644655.4825859,null,{"$f":"-MIN(0, J587)","v":73981346.988763988},149289320.91730326,195377800.96156931,242388050.60672066,274355020.36542356,216826827.95359808,158148071.69353604,112059591.64927003,65049342.004118666,33082372.245415747,16779217.66847726,150000,150000,150000,150000,2290500,41151184.53682372,206998808.56515825,425420603.45296466,710129822.82138371,750360984.03272069,190355789.01933837,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, AP587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV587)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",3864644655.4825859,null,{"$f":"MIN(J600,MAX(0,J587 * $F$586))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18090340.913484097,271552055.22496581,592634613.75901401,794956616.68319702,896729087.34299552,947194347.63141286,343487593.92751658,0,0,0,{"$f":"MIN(AP600,MAX(0,AP587 * $F$586))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV600,MAX(0,BV587 * $F$586))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC600,MAX(0,CC587 * $F$586))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Expired",null,"US$",0,null,{"$f":"J597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",48705705129.963722,0,{"$f":"J600 + J601 - J602 - J603","v":73981346.988763988},223270667.90606725,418648468.86763656,661036519.47435725,935391539.83978081,1152218367.7933788,1310366439.4869149,1422426031.1361849,1487475373.1403036,1520557745.3857193,1537336963.0541966,1537486963.0541966,1537636963.0541966,1537786963.0541966,1537936963.0541966,1540227463.0541966,1581378647.5910203,1788377456.1561785,2213798059.6091433,2923927882.4305267,3674288866.4632473,3864644655.4825859,3846554314.5691018,3575002259.3441362,2982367645.5851221,2187411028.9019251,1290681941.5589294,343487593.92751658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL600 + BL601 - BL602 - BL603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC600 + CC601 - CC602 - CC603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",25738290949.361729,null,{"$f":"J587 + J601 - J602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,508361665.93028796,760095441.49378288,684197573.97509634,562871686.55330825,{"$f":"AP587 + AP601 - AP602","v":415361174.3633182},474483205.86248517,650618327.67144334,837571615.01860678,987548523.92281783,1074606318.8402534,1214715261.8056808,1090568806.4642878,965757987.73849082,832460423.66312242,574579493.57587266,748142403.64125669,920938440.39290798,1102491755.9050362,1285312770.9873323,1311081268.0461934,1339004366.2171474,1503914845.1387343,1211019676.6307452,1244409258.7579246,1283608721.2935891,1322808003.5211525,831761931.95085454,0,0,0,0,0,0,0,0,0,{"$f":"BV587 + BV601 - BV602","v":0},0,0,0,0,0,0,{"$f":"CC587 + CC601 - CC602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax Payment"]
[{"$nulls":4},"Carry Forward Period Limit (1 = Yes, 0 = No)",{"$f":"Inputs!C251","v":0}]
[]
[{"$nulls":4},"Income Tax Rate",{"$f":"Inputs!C244","v":0.3}]
[{"$nulls":4},"Contractor Corporate Income Tax",null,"US$",{"$f":"SUM(J611:CV611)","v":7721487284.8085194},null,{"$f":"IF($F$608 = 1, J605, J583) * $F$610","v":0},{"$f":"IF($F$608 = 1, K605, K583) * $F$610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152508499.77908638,228028632.44813487,205259272.1925289,168861505.96599248,124608352.30899546,142344961.75874555,195185498.301433,251271484.50558203,296264557.17684531,322381895.65207601,364414578.54170424,327170641.93928629,289727396.32154721,249738127.09893671,172373848.0727618,224442721.09237701,276281532.11787236,330747526.77151084,385593831.29619968,393324380.413858,401701309.86514419,451174453.54162031,363305902.98922354,373322777.62737733,385082616.38807672,396842401.05634576,249528579.58525634,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$608 = 1, BW605, BW583) * $F$610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TPDC Corporate Income Tax"]
[null,null,null,"Taxable Income"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Royalty",null,"US$",{"$f":"SUM(J616:CV616)","v":0},null,{"$f":"IF(J4 < $F$542, 0, J250 * $F$541 * $F$547)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$542, 0, AP250 * $F$541 * $F$547)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV250 * $F$541 * $F$547)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cost Gas",null,"US$",{"$f":"SUM(J617:CV617)","v":3098472731.6670256},null,{"$f":"J374 * $F$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57481772.900626816,97369270.175565645,88574029.531939521,88615593.114358351,88657987.968425587,89713300.979008272,89777649.990368471,89843285.981955931,115703311.70453474,137392079.24954891,140139920.83453989,128192556.70499426,{"$f":"AP374 * $F$548","v":87801364.932020605},53319016.424042702,53237277.323984884,54296932.870464578,55377781.527873866,56480247.158431351,140088216.32004598,142884890.64644691,147024735.24590895,148647158.42856339,62332268.083201021,64484507.428707175,64840209.913762331,66131924.112037592,67449472.59427835,68793372.046163917,70164149.48708719,169314434.16974017,68609713.673413992,68376300.797686562,69738736.813640311,70573362.202572033,37045900.331085712,0,0,0,0,0,0,0,0,0,{"$f":"BV374 * $F$548","v":0},0,0,0,0,0,0,{"$f":"CC374 * $F$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Profit Gas",null,"US$",{"$f":"SUM(J618:CV618)","v":3245117670.7123733},null,{"$f":"J382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19534763.929041117,37984983.149790749,38744682.812786564,39519576.469042301,40309967.998423152,41116167.35839162,41938490.705559447,42777260.519670643,43632805.730064064,44505461.844665326,45395571.08155863,55788218.797603369,{"$f":"AP382","v":84525187.564470112},109517904.91416693,112446533.52167669,114698737.19385427,116995984.93947536,119339177.64000891,68690238.219969228,70067315.986112639,70644208.736399576,72904647.015474513,131777127.93452822,133830350.12219739,137107535.36660612,139852959.07568225,142653291.25893998,145509630.08586285,148423095.68932411,88537705.537364259,157241672.72927457,161418953.13858408,164650605.20309979,168303807.83579928,94733050.606904864,0,0,0,0,0,0,0,0,0,{"$f":"BV382","v":0},0,0,0,0,0,0,{"$f":"CC382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J619:CV619)","v":6343590402.3793993},null,{"$f":"SUM(J616:J618)","v":0},{"$f":"SUM(K616:K618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77016536.829667926,135354253.32535639,127318712.34472609,128135169.58340065,128967955.96684873,130829468.3373999,131716140.69592792,132620546.50162658,159336117.4345988,181897541.09421423,185535491.91609854,183980775.50259763,172326552.49649072,162836921.33820963,165683810.84566158,168995670.06431884,172373766.46734923,175819424.79844028,208778454.54001522,212952206.63255954,217668943.98230851,221551805.44403791,194109396.01772922,198314857.55090457,201947745.28036845,205984883.18771985,210102763.85321832,214303002.13202676,218587245.1764113,257852139.70710444,225851386.40268856,229795253.93627065,234389342.01674008,238877170.03837132,131778950.93799058,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW616:BW618)","v":0},0,0,0,0,0,{"$f":"SUM(CC616:CC618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Exploration Capital Expenditure (Depreciated)",null,"US$",{"$f":"SUM(J622:CV622)","v":0},null,{"$f":"IF(J4 < $F$542, 0, J416 * $F$548 * $F$541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$542, 0, AP416 * $F$548 * $F$541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV416 * $F$548 * $F$541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development and Replacement Capital Expenditure (Depreciated)",null,"US$",1499664133.2411017,null,{"$f":"IF(J4 < $F$542, 0, J444 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4317853.8374248585,22745367.618350919,47014455.939218298,78648813.646820411,98057398.932999954,100712420.16635941,83388766.265021667,60245615.021334365,29759713.132455941,11522552.781374553,5744531.1443903781,5859421.7672781851,19509642.489810225,33432867.626792904,47916152.602347016,62401876.0348638,{"$f":"IF(AP4 < $F$542, 0, AP444 * $F$541 * $F$548)","v":69853019.251046404},56673495.883042544,43001776.161970861,28775026.710645974,14550969.512842992,7366725.8560684547,23782145.331171289,40754479.081483923,58323706.864109412,75981722.897934675,76136350.549649701,59979516.707478277,43313766.65575961,26057254.245699957,8718207.8918918688,8888929.3137943372,8880928.3673664313,28608965.273296006,27914379.081399973,26885797.73582688,25836644.763342328,24655496.861939862,3447379.236496795,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV444 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"IF(J4 < $F$542, 0, J199 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$542, 0, AP199 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV199 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1622484289.115134,null,{"$f":"IF(J4 < $F$542, 0, J200 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16707024.819216261,34082330.63120117,34763977.243825197,35459256.788701706,36168441.924475744,36891810.762965254,37629646.978224568,38382239.917789057,39149884.716144837,39932882.410467736,40731540.058677092,41546170.859850638,{"$f":"IF(AP4 < $F$542, 0, AP200 * $F$541 * $F$548)","v":42377094.277047649},43224636.162588604,44089128.885840386,44970911.463557184,45870329.692828327,46787736.286684901,47723491.012418598,48677960.832666971,49651520.04932031,50644550.450306721,51657441.459312856,52690590.288499117,53744402.094269097,54819290.136154488,55915675.938877583,57033989.457655132,58174669.246808246,59338162.631744415,60524925.884379297,61735424.402066879,62970132.890108228,64229535.547910392,34187482.912549041,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV200 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",40198348.02109047,null,{"$f":"IF(J4 < $F$542, 0, J201 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1012070.2594341064,1032311.6646227888,1052957.8979152448,1074017.0558735498,1095497.3969910208,1117407.3449308411,1139755.4918294582,{"$f":"IF(AP4 < $F$542, 0, AP201 * $F$541 * $F$548)","v":1162550.6016660475},1185801.6136993687,1209517.6459733562,1233707.9988928235,1258382.1588706803,1283549.8020480936,1309220.7980890556,1335405.2140508369,1362113.318331854,1389355.5846984908,1417142.6963924607,1445485.5503203103,1474395.2613267167,1503883.1665532507,1533960.8298843161,1564640.0464820024,1595932.8474116425,1627851.5043598751,1660408.5344470725,1693616.7051360135,1727489.0392387342,1762038.8200235097,937881.17159694456,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV201 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",null,"US$",402083902.82445413,null,{"$f":"IF(AND($F$548 = 0, $H$273 > 0), 0, IF(J4 < $F$542, 0, J210 * $F$541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45111739.479029387,43030581.165871821,40844116.242068484,38547016.193120688,36133682.881696157,33598234.904713526,30934493.260095574,28135966.288259968,25195833.851649463,22106930.713746473,18861729.077065602,15452320.237568671,{"$f":"IF(AND($F$548 = 0, $H$273 > 0), 0, IF(AP4 < $F$542, 0, AP210 * $F$541))","v":11870395.310793197},8107224.9827228803,4153638.2360522076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$548 = 0, $H$273 > 0), 0, IF(BV4 < $F$542, 0, BV210 * $F$541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",9580000,null,{"$f":"IF(AND($F$548 = 0, $H$274 > 0), 0, IF(J4 < $F$542, 0, J227 * $F$541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,{"$f":"IF(AND($F$548 = 0, $H$274 > 0), 0, IF(AP4 < $F$542, 0, AP227 * $F$541))","v":239500},239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$548 = 0, $H$274 > 0), 0, IF(BV4 < $F$542, 0, BV227 * $F$541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",600000,null,{"$f":"IF(J4 < $F$542, 0, J232 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"IF(AP4 < $F$542, 0, AP232 * $F$541 * $F$548)","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV232 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",25186291.317352746,null,{"$f":"IF(J4 < $F$542, 0, J251 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259316.26872463227,529005.18819824967,539585.29196221475,550376.99780145916,561384.53775748832,572612.22851263813,584064.47308289097,595745.76254454872,607660.67779543973,619813.89135134849,632210.16917837551,644854.37256194314,{"$f":"IF(AP4 < $F$542, 0, AP251 * $F$541 * $F$548)","v":657751.4600131819},670906.48921344557,684324.6189977146,698011.11137766892,711971.33360522205,726210.76027732668,740734.97548287327,755549.67499253072,770660.66849238146,786073.88186222897,801795.35949947359,817831.26668946305,834187.89202325232,850871.64986371738,867889.08286099194,885246.86451821204,902951.8018085761,921010.83784474758,939431.05460164289,958219.67569367541,977384.0692075491,996931.7505917002,533715.17836394289,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV251 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",{"$nulls":4},{"$f":"J532 * $F$549","v":0},{"$f":"K532 * $F$549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW532 * $F$549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Tax Deductible Costs",null,"US$",{"$f":"SUM(J632:CV632)","v":3599796964.5191321},null,{"$f":"SUM(J622:J631)","v":0},{"$f":"SUM(K622:K631)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,254500,4572353.8374248585,22999867.618350919,47268955.939218298,78903313.646820411,160389979.49997023,178608837.15163064,159790945.04287755,135056765.0009582,102877722.47638533,83851780.937000081,76179547.5204162,74280831.633787006,85791538.791273504,97442492.039349467,109513539.25219893,121439476.99667452,126175310.90056647,110116565.13126683,93392885.548834518,75932157.284473658,62646152.698147222,56418722.705078773,73810092.11716181,91777894.803194255,110362500.90025395,129056202.81480211,130267230.06485449,115187923.81298718,99621251.903378665,83485799.198271409,67290233.743514761,68627305.682449684,69808982.263394907,90750490.247245029,91293644.554827988,91527558.518723458,91766150.761896834,91898502.980465457,39360958.499006726,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW622:BW631)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J634:CV634)","v":2743793437.8602667},null,{"$f":"J619 - J632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-254500,-4572353.8374248585,-22999867.618350919,-47268955.939218298,-78903313.646820411,-83373442.670302302,-43254583.826274246,-32472232.698151469,-6921595.4175575525,26090233.490463406,46977687.400399819,55536593.175511718,58339714.867839575,73544578.643325299,84455049.054864764,76021952.663899601,62541298.505923107,{"$f":"AP619 - AP632","v":46151241.595924243},52720356.206942797,72290925.296827063,93063512.779845178,109727613.76920201,119400702.0933615,134968362.42285341,121174311.82936528,107306443.08205456,92495602.629235804,63842165.952874735,83126933.737917393,102326493.37698978,122499083.98944844,142812530.10970354,145675696.44957709,148778262.91301638,167101649.45985943,134557741.84786057,138267695.4175472,142623191.25484324,146978667.05790585,92417992.438983858,0,0,0,0,0,0,0,0,0,{"$f":"BV619 - BV632","v":0},0,0,0,0,0,0,{"$f":"CC619 - CC632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Taxable income BEFORE carry forward",null,"US$",{"$f":"SUM(J636:CV636)","v":3063814283.5143661},null,{"$f":"MAX(J634, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26090233.490463406,46977687.400399819,55536593.175511718,58339714.867839575,73544578.643325299,84455049.054864764,76021952.663899601,62541298.505923107,{"$f":"MAX(AP634, 0)","v":46151241.595924243},52720356.206942797,72290925.296827063,93063512.779845178,109727613.76920201,119400702.0933615,134968362.42285341,121174311.82936528,107306443.08205456,92495602.629235804,63842165.952874735,83126933.737917393,102326493.37698978,122499083.98944844,142812530.10970354,145675696.44957709,148778262.91301638,167101649.45985943,134557741.84786057,138267695.4175472,142623191.25484324,146978667.05790585,92417992.438983858,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV634, 0)","v":0},0,0,0,0,0,0,{"$f":"MAX(CC634, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unlimited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C250","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J640:CV640)","v":2743793437.8602667},null,{"$f":"J634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-254500,-4572353.8374248585,-22999867.618350919,-47268955.939218298,-78903313.646820411,-83373442.670302302,-43254583.826274246,-32472232.698151469,-6921595.4175575525,26090233.490463406,46977687.400399819,55536593.175511718,58339714.867839575,73544578.643325299,84455049.054864764,76021952.663899601,62541298.505923107,{"$f":"AP634","v":46151241.595924243},52720356.206942797,72290925.296827063,93063512.779845178,109727613.76920201,119400702.0933615,134968362.42285341,121174311.82936528,107306443.08205456,92495602.629235804,63842165.952874735,83126933.737917393,102326493.37698978,122499083.98944844,142812530.10970354,145675696.44957709,148778262.91301638,167101649.45985943,134557741.84786057,138267695.4175472,142623191.25484324,146978667.05790585,92417992.438983858,0,0,0,0,0,0,0,0,0,{"$f":"BV634","v":0},0,0,0,0,0,0,{"$f":"CC634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J643:CV643)","v":2338030814.1822047},null,{"$f":"I646","v":0},{"$f":"J646","v":0},{"$f":"K646","v":0},{"$f":"L646","v":0},{"$f":"M646","v":0},{"$f":"N646","v":0},{"$f":"O646","v":0},{"$f":"P646","v":0},{"$f":"Q646","v":0},{"$f":"R646","v":0},{"$f":"S646","v":0},{"$f":"T646","v":0},{"$f":"U646","v":0},{"$f":"V646","v":0},{"$f":"W646","v":0},{"$f":"X646","v":0},{"$f":"Y646","v":254500},{"$f":"Z646","v":4826853.8374248585},{"$f":"AA646","v":27826721.455775779},{"$f":"AB646","v":75095677.39499408},{"$f":"AC646","v":153998991.04181451},{"$f":"AD646","v":237372433.71211681},{"$f":"AE646","v":280627017.53839105},{"$f":"AF646","v":313099250.23654252},{"$f":"AG646","v":320020845.65410006},{"$f":"AH646","v":293930612.16363668},{"$f":"AI646","v":246952924.76323688},{"$f":"AJ646","v":191416331.58772516},{"$f":"AK646","v":133076616.71988559},{"$f":"AL646","v":59532038.076560289},{"$f":"AM646","v":0},{"$f":"AN646","v":0},{"$f":"AO646","v":0},{"$f":"AP646","v":0},{"$f":"AQ646","v":0},{"$f":"AR646","v":0},{"$f":"AS646","v":0},{"$f":"AT646","v":0},{"$f":"AU646","v":0},{"$f":"AV646","v":0},{"$f":"AW646","v":0},{"$f":"AX646","v":0},{"$f":"AY646","v":0},{"$f":"AZ646","v":0},{"$f":"BA646","v":0},{"$f":"BB646","v":0},{"$f":"BC646","v":0},{"$f":"BD646","v":0},{"$f":"BE646","v":0},{"$f":"BF646","v":0},{"$f":"BG646","v":0},{"$f":"BH646","v":0},{"$f":"BI646","v":0},{"$f":"BJ646","v":0},{"$f":"BK646","v":0},{"$f":"BL646","v":0},{"$f":"BM646","v":0},{"$f":"BN646","v":0},{"$f":"BO646","v":0},{"$f":"BP646","v":0},{"$f":"BQ646","v":0},{"$f":"BR646","v":0},{"$f":"BS646","v":0},{"$f":"BT646","v":0},{"$f":"BU646","v":0},{"$f":"BV646","v":0},{"$f":"BW646","v":0},{"$f":"BX646","v":0},{"$f":"BY646","v":0},{"$f":"BZ646","v":0},{"$f":"CA646","v":0},{"$f":"CB646","v":0},{"$f":"CC646","v":0},{"$f":"CD646","v":0},{"$f":"CE646","v":0},{"$f":"CF646","v":0},{"$f":"CG646","v":0},{"$f":"CH646","v":0},{"$f":"CI646","v":0},{"$f":"CJ646","v":0},{"$f":"CK646","v":0},{"$f":"CL646","v":0},{"$f":"CM646","v":0},{"$f":"CN646","v":0},{"$f":"CO646","v":0},{"$f":"CP646","v":0},{"$f":"CQ646","v":0},{"$f":"CR646","v":0},{"$f":"CS646","v":0},{"$f":"CT646","v":0},{"$f":"CU646","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",{"$f":"SUM(J644:CV644)","v":320020845.65410006},null,{"$f":"-MIN(0, J640)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,4572353.8374248585,22999867.618350919,47268955.939218298,78903313.646820411,83373442.670302302,43254583.826274246,32472232.698151469,6921595.4175575525,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, AP640)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV640)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC640)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",{"$f":"SUM(J645:CV645)","v":320020845.65410012},null,{"$f":"MIN(J643,MAX(0,J640 * $F$639))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26090233.490463406,46977687.400399819,55536593.175511718,58339714.867839575,73544578.643325299,59532038.076560289,0,0,{"$f":"MIN(AP643,MAX(0,AP640 * $F$639))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV643,MAX(0,BV640 * $F$639))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC643,MAX(0,CC640 * $F$639))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",{"$f":"SUM(J646:CV646)","v":2338030814.1822047},0,{"$f":"J643 + J644 - J645","v":0},{"$f":"K643 + K644 - K645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,254500,4826853.8374248585,27826721.455775779,75095677.39499408,153998991.04181451,237372433.71211681,280627017.53839105,313099250.23654252,320020845.65410006,293930612.16363668,246952924.76323688,191416331.58772516,133076616.71988559,59532038.076560289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW643 + BW644 - BW645","v":0},0,0,0,0,0,{"$f":"CC643 + CC644 - CC645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",{"$f":"SUM(J647:CV647)","v":2743793437.8602667},null,{"$f":"J640 + J644 - J645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24923010.978304476,76021952.663899601,62541298.505923107,{"$f":"AP640 + AP644 - AP645","v":46151241.595924243},52720356.206942797,72290925.296827063,93063512.779845178,109727613.76920201,119400702.0933615,134968362.42285341,121174311.82936528,107306443.08205456,92495602.629235804,63842165.952874735,83126933.737917393,102326493.37698978,122499083.98944844,142812530.10970354,145675696.44957709,148778262.91301638,167101649.45985943,134557741.84786057,138267695.4175472,142623191.25484324,146978667.05790585,92417992.438983858,0,0,0,0,0,0,0,0,0,{"$f":"BV640 + BV644 - BV645","v":0},0,0,0,0,0,0,{"$f":"CC640 + CC644 - CC645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Limited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C250","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J651:CV651)","v":2743793437.8602667},null,{"$f":"J634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-254500,-4572353.8374248585,-22999867.618350919,-47268955.939218298,-78903313.646820411,-83373442.670302302,-43254583.826274246,-32472232.698151469,-6921595.4175575525,26090233.490463406,46977687.400399819,55536593.175511718,58339714.867839575,73544578.643325299,84455049.054864764,76021952.663899601,62541298.505923107,{"$f":"AP634","v":46151241.595924243},52720356.206942797,72290925.296827063,93063512.779845178,109727613.76920201,119400702.0933615,134968362.42285341,121174311.82936528,107306443.08205456,92495602.629235804,63842165.952874735,83126933.737917393,102326493.37698978,122499083.98944844,142812530.10970354,145675696.44957709,148778262.91301638,167101649.45985943,134557741.84786057,138267695.4175472,142623191.25484324,146978667.05790585,92417992.438983858,0,0,0,0,0,0,0,0,0,{"$f":"BV634","v":0},0,0,0,0,0,0,{"$f":"CC634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Maximum Carry Forward Period",{"$f":"Inputs!C252","v":0},"Years"]
[{"$nulls":4},"Time Counter",null,"Counter",null,null,1,{"$f":"J654+1","v":2},{"$f":"K654+1","v":3},{"$f":"L654+1","v":4},{"$f":"M654+1","v":5},{"$f":"N654+1","v":6},{"$f":"O654+1","v":7},{"$f":"P654+1","v":8},{"$f":"Q654+1","v":9},{"$f":"R654+1","v":10},{"$f":"S654+1","v":11},{"$f":"T654+1","v":12},{"$f":"U654+1","v":13},{"$f":"V654+1","v":14},{"$f":"W654+1","v":15},{"$f":"X654+1","v":16},{"$f":"Y654+1","v":17},{"$f":"Z654+1","v":18},{"$f":"AA654+1","v":19},{"$f":"AB654+1","v":20},{"$f":"AC654+1","v":21},{"$f":"AD654+1","v":22},{"$f":"AE654+1","v":23},{"$f":"AF654+1","v":24},{"$f":"AG654+1","v":25},{"$f":"AH654+1","v":26},{"$f":"AI654+1","v":27},{"$f":"AJ654+1","v":28},{"$f":"AK654+1","v":29},{"$f":"AL654+1","v":30},{"$f":"AM654+1","v":31},{"$f":"AN654+1","v":32},{"$f":"AO654+1","v":33},{"$f":"AP654+1","v":34},{"$f":"AQ654+1","v":35},{"$f":"AR654+1","v":36},{"$f":"AS654+1","v":37},{"$f":"AT654+1","v":38},{"$f":"AU654+1","v":39},{"$f":"AV654+1","v":40},{"$f":"AW654+1","v":41},{"$f":"AX654+1","v":42},{"$f":"AY654+1","v":43},{"$f":"AZ654+1","v":44},{"$f":"BA654+1","v":45},{"$f":"BB654+1","v":46},{"$f":"BC654+1","v":47},{"$f":"BD654+1","v":48},{"$f":"BE654+1","v":49},{"$f":"BF654+1","v":50},{"$f":"BG654+1","v":51},{"$f":"BH654+1","v":52},{"$f":"BI654+1","v":53},{"$f":"BJ654+1","v":54},{"$f":"BK654+1","v":55},{"$f":"BL654+1","v":56},{"$f":"BM654+1","v":57},{"$f":"BN654+1","v":58},{"$f":"BO654+1","v":59},{"$f":"BP654+1","v":60},{"$f":"BQ654+1","v":61},{"$f":"BR654+1","v":62},{"$f":"BS654+1","v":63},{"$f":"BT654+1","v":64},{"$f":"BU654+1","v":65},{"$f":"BV654+1","v":66},{"$f":"BW654+1","v":67},{"$f":"BX654+1","v":68},{"$f":"BY654+1","v":69},{"$f":"BZ654+1","v":70},{"$f":"CA654+1","v":71},{"$f":"CB654+1","v":72},{"$f":"CC654+1","v":73},{"$f":"CD654+1","v":74},{"$f":"CE654+1","v":75},{"$f":"CF654+1","v":76},{"$f":"CG654+1","v":77},{"$f":"CH654+1","v":78},{"$f":"CI654+1","v":79},{"$f":"CJ654+1","v":80},{"$f":"CK654+1","v":81},{"$f":"CL654+1","v":82},{"$f":"CM654+1","v":83},{"$f":"CN654+1","v":84},{"$f":"CO654+1","v":85},{"$f":"CP654+1","v":86},{"$f":"CQ654+1","v":87},{"$f":"CR654+1","v":88},{"$f":"CS654+1","v":89},{"$f":"CT654+1","v":90},{"$f":"CU654+1","v":91}]
[]
[{"$nulls":4},"Losses Expiring"]
[{"$nulls":4},"Losses Due to Expire",null,"US$",{"$f":"SUM(J657:CV657)","v":0},null,{"$f":"IF($F653=0,0,SUMIF($J654:J654,J654-$F653,$J665:J665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:K654,K654-$F653,$J665:K665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:L654,L654-$F653,$J665:L665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:M654,M654-$F653,$J665:M665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:N654,N654-$F653,$J665:N665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:O654,O654-$F653,$J665:O665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:P654,P654-$F653,$J665:P665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:Q654,Q654-$F653,$J665:Q665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:R654,R654-$F653,$J665:R665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:S654,S654-$F653,$J665:S665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:T654,T654-$F653,$J665:T665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:U654,U654-$F653,$J665:U665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:V654,V654-$F653,$J665:V665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:W654,W654-$F653,$J665:W665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:X654,X654-$F653,$J665:X665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:Y654,Y654-$F653,$J665:Y665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:Z654,Z654-$F653,$J665:Z665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AA654,AA654-$F653,$J665:AA665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AB654,AB654-$F653,$J665:AB665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AC654,AC654-$F653,$J665:AC665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AD654,AD654-$F653,$J665:AD665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AE654,AE654-$F653,$J665:AE665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AF654,AF654-$F653,$J665:AF665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AG654,AG654-$F653,$J665:AG665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AH654,AH654-$F653,$J665:AH665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AI654,AI654-$F653,$J665:AI665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AJ654,AJ654-$F653,$J665:AJ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AK654,AK654-$F653,$J665:AK665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AL654,AL654-$F653,$J665:AL665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AM654,AM654-$F653,$J665:AM665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AN654,AN654-$F653,$J665:AN665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AO654,AO654-$F653,$J665:AO665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AP654,AP654-$F653,$J665:AP665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AQ654,AQ654-$F653,$J665:AQ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AR654,AR654-$F653,$J665:AR665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AS654,AS654-$F653,$J665:AS665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AT654,AT654-$F653,$J665:AT665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AU654,AU654-$F653,$J665:AU665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AV654,AV654-$F653,$J665:AV665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AW654,AW654-$F653,$J665:AW665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AX654,AX654-$F653,$J665:AX665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AY654,AY654-$F653,$J665:AY665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AZ654,AZ654-$F653,$J665:AZ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BA654,BA654-$F653,$J665:BA665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BB654,BB654-$F653,$J665:BB665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BC654,BC654-$F653,$J665:BC665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BD654,BD654-$F653,$J665:BD665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BE654,BE654-$F653,$J665:BE665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BF654,BF654-$F653,$J665:BF665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BG654,BG654-$F653,$J665:BG665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BH654,BH654-$F653,$J665:BH665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BI654,BI654-$F653,$J665:BI665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BJ654,BJ654-$F653,$J665:BJ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BK654,BK654-$F653,$J665:BK665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BL654,BL654-$F653,$J665:BL665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BM654,BM654-$F653,$J665:BM665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BN654,BN654-$F653,$J665:BN665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BO654,BO654-$F653,$J665:BO665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BP654,BP654-$F653,$J665:BP665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BQ654,BQ654-$F653,$J665:BQ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BR654,BR654-$F653,$J665:BR665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BS654,BS654-$F653,$J665:BS665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BT654,BT654-$F653,$J665:BT665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BU654,BU654-$F653,$J665:BU665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BV654,BV654-$F653,$J665:BV665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BW654,BW654-$F653,$J665:BW665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BX654,BX654-$F653,$J665:BX665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BY654,BY654-$F653,$J665:BY665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BZ654,BZ654-$F653,$J665:BZ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CA654,CA654-$F653,$J665:CA665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CB654,CB654-$F653,$J665:CB665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CC654,CC654-$F653,$J665:CC665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CD654,CD654-$F653,$J665:CD665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CE654,CE654-$F653,$J665:CE665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CF654,CF654-$F653,$J665:CF665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CG654,CG654-$F653,$J665:CG665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CH654,CH654-$F653,$J665:CH665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CI654,CI654-$F653,$J665:CI665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CJ654,CJ654-$F653,$J665:CJ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CK654,CK654-$F653,$J665:CK665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CL654,CL654-$F653,$J665:CL665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CM654,CM654-$F653,$J665:CM665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CN654,CN654-$F653,$J665:CN665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CO654,CO654-$F653,$J665:CO665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CP654,CP654-$F653,$J665:CP665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CQ654,CQ654-$F653,$J665:CQ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CR654,CR654-$F653,$J665:CR665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CS654,CS654-$F653,$J665:CS665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CT654,CT654-$F653,$J665:CT665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CU654,CU654-$F653,$J665:CU665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CV654,CV654-$F653,$J665:CV665))","v":0}]
[{"$nulls":4},"Cumulative Losses Due to Expire",null,"US$",{"$f":"SUM(J658:CV658)","v":0},null,{"$f":"I658 + J657","v":0},{"$f":"J658 + K657","v":0},{"$f":"K658 + L657","v":0},{"$f":"L658 + M657","v":0},{"$f":"M658 + N657","v":0},{"$f":"N658 + O657","v":0},{"$f":"O658 + P657","v":0},{"$f":"P658 + Q657","v":0},{"$f":"Q658 + R657","v":0},{"$f":"R658 + S657","v":0},{"$f":"S658 + T657","v":0},{"$f":"T658 + U657","v":0},{"$f":"U658 + V657","v":0},{"$f":"V658 + W657","v":0},{"$f":"W658 + X657","v":0},{"$f":"X658 + Y657","v":0},{"$f":"Y658 + Z657","v":0},{"$f":"Z658 + AA657","v":0},{"$f":"AA658 + AB657","v":0},{"$f":"AB658 + AC657","v":0},{"$f":"AC658 + AD657","v":0},{"$f":"AD658 + AE657","v":0},{"$f":"AE658 + AF657","v":0},{"$f":"AF658 + AG657","v":0},{"$f":"AG658 + AH657","v":0},{"$f":"AH658 + AI657","v":0},{"$f":"AI658 + AJ657","v":0},{"$f":"AJ658 + AK657","v":0},{"$f":"AK658 + AL657","v":0},{"$f":"AL658 + AM657","v":0},{"$f":"AM658 + AN657","v":0},{"$f":"AN658 + AO657","v":0},{"$f":"AO658 + AP657","v":0},{"$f":"AP658 + AQ657","v":0},{"$f":"AQ658 + AR657","v":0},{"$f":"AR658 + AS657","v":0},{"$f":"AS658 + AT657","v":0},{"$f":"AT658 + AU657","v":0},{"$f":"AU658 + AV657","v":0},{"$f":"AV658 + AW657","v":0},{"$f":"AW658 + AX657","v":0},{"$f":"AX658 + AY657","v":0},{"$f":"AY658 + AZ657","v":0},{"$f":"AZ658 + BA657","v":0},{"$f":"BA658 + BB657","v":0},{"$f":"BB658 + BC657","v":0},{"$f":"BC658 + BD657","v":0},{"$f":"BD658 + BE657","v":0},{"$f":"BE658 + BF657","v":0},{"$f":"BF658 + BG657","v":0},{"$f":"BG658 + BH657","v":0},{"$f":"BH658 + BI657","v":0},{"$f":"BI658 + BJ657","v":0},{"$f":"BJ658 + BK657","v":0},{"$f":"BK658 + BL657","v":0},{"$f":"BL658 + BM657","v":0},{"$f":"BM658 + BN657","v":0},{"$f":"BN658 + BO657","v":0},{"$f":"BO658 + BP657","v":0},{"$f":"BP658 + BQ657","v":0},{"$f":"BQ658 + BR657","v":0},{"$f":"BR658 + BS657","v":0},{"$f":"BS658 + BT657","v":0},{"$f":"BT658 + BU657","v":0},{"$f":"BU658 + BV657","v":0},{"$f":"BV658 + BW657","v":0},{"$f":"BW658 + BX657","v":0},{"$f":"BX658 + BY657","v":0},{"$f":"BY658 + BZ657","v":0},{"$f":"BZ658 + CA657","v":0},{"$f":"CA658 + CB657","v":0},{"$f":"CB658 + CC657","v":0},{"$f":"CC658 + CD657","v":0},{"$f":"CD658 + CE657","v":0},{"$f":"CE658 + CF657","v":0},{"$f":"CF658 + CG657","v":0},{"$f":"CG658 + CH657","v":0},{"$f":"CH658 + CI657","v":0},{"$f":"CI658 + CJ657","v":0},{"$f":"CJ658 + CK657","v":0},{"$f":"CK658 + CL657","v":0},{"$f":"CL658 + CM657","v":0},{"$f":"CM658 + CN657","v":0},{"$f":"CN658 + CO657","v":0},{"$f":"CO658 + CP657","v":0},{"$f":"CP658 + CQ657","v":0},{"$f":"CQ658 + CR657","v":0},{"$f":"CR658 + CS657","v":0},{"$f":"CS658 + CT657","v":0},{"$f":"CT658 + CU657","v":0},{"$f":"CU658 + CV657","v":0}]
[{"$nulls":4},"Losses Used Against Tax",null,"US$",{"$f":"SUM(J659:CV659)","v":320020845.65410012},null,{"$f":"MIN(J664,MAX(0,J651))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26090233.490463406,46977687.400399819,55536593.175511718,58339714.867839575,73544578.643325299,59532038.076560289,0,0,{"$f":"MIN(AP664,MAX(0,AP651))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV664,MAX(0,BV651))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC664,MAX(0,CC651))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Losses Used Against Tax",null,"US$",{"$f":"SUM(J660:CV660)","v":20516488135.513657},null,{"$f":"I660 + J659","v":0},{"$f":"J660 + K659","v":0},{"$f":"K660 + L659","v":0},{"$f":"L660 + M659","v":0},{"$f":"M660 + N659","v":0},{"$f":"N660 + O659","v":0},{"$f":"O660 + P659","v":0},{"$f":"P660 + Q659","v":0},{"$f":"Q660 + R659","v":0},{"$f":"R660 + S659","v":0},{"$f":"S660 + T659","v":0},{"$f":"T660 + U659","v":0},{"$f":"U660 + V659","v":0},{"$f":"V660 + W659","v":0},{"$f":"W660 + X659","v":0},{"$f":"X660 + Y659","v":0},{"$f":"Y660 + Z659","v":0},{"$f":"Z660 + AA659","v":0},{"$f":"AA660 + AB659","v":0},{"$f":"AB660 + AC659","v":0},{"$f":"AC660 + AD659","v":0},{"$f":"AD660 + AE659","v":0},{"$f":"AE660 + AF659","v":0},{"$f":"AF660 + AG659","v":0},{"$f":"AG660 + AH659","v":26090233.490463406},{"$f":"AH660 + AI659","v":73067920.890863225},{"$f":"AI660 + AJ659","v":128604514.06637494},{"$f":"AJ660 + AK659","v":186944228.93421453},{"$f":"AK660 + AL659","v":260488807.57753983},{"$f":"AL660 + AM659","v":320020845.65410012},{"$f":"AM660 + AN659","v":320020845.65410012},{"$f":"AN660 + AO659","v":320020845.65410012},{"$f":"AO660 + AP659","v":320020845.65410012},{"$f":"AP660 + AQ659","v":320020845.65410012},{"$f":"AQ660 + AR659","v":320020845.65410012},{"$f":"AR660 + AS659","v":320020845.65410012},{"$f":"AS660 + AT659","v":320020845.65410012},{"$f":"AT660 + AU659","v":320020845.65410012},{"$f":"AU660 + AV659","v":320020845.65410012},{"$f":"AV660 + AW659","v":320020845.65410012},{"$f":"AW660 + AX659","v":320020845.65410012},{"$f":"AX660 + AY659","v":320020845.65410012},{"$f":"AY660 + AZ659","v":320020845.65410012},{"$f":"AZ660 + BA659","v":320020845.65410012},{"$f":"BA660 + BB659","v":320020845.65410012},{"$f":"BB660 + BC659","v":320020845.65410012},{"$f":"BC660 + BD659","v":320020845.65410012},{"$f":"BD660 + BE659","v":320020845.65410012},{"$f":"BE660 + BF659","v":320020845.65410012},{"$f":"BF660 + BG659","v":320020845.65410012},{"$f":"BG660 + BH659","v":320020845.65410012},{"$f":"BH660 + BI659","v":320020845.65410012},{"$f":"BI660 + BJ659","v":320020845.65410012},{"$f":"BJ660 + BK659","v":320020845.65410012},{"$f":"BK660 + BL659","v":320020845.65410012},{"$f":"BL660 + BM659","v":320020845.65410012},{"$f":"BM660 + BN659","v":320020845.65410012},{"$f":"BN660 + BO659","v":320020845.65410012},{"$f":"BO660 + BP659","v":320020845.65410012},{"$f":"BP660 + BQ659","v":320020845.65410012},{"$f":"BQ660 + BR659","v":320020845.65410012},{"$f":"BR660 + BS659","v":320020845.65410012},{"$f":"BS660 + BT659","v":320020845.65410012},{"$f":"BT660 + BU659","v":320020845.65410012},{"$f":"BU660 + BV659","v":320020845.65410012},{"$f":"BV660 + BW659","v":320020845.65410012},{"$f":"BW660 + BX659","v":320020845.65410012},{"$f":"BX660 + BY659","v":320020845.65410012},{"$f":"BY660 + BZ659","v":320020845.65410012},{"$f":"BZ660 + CA659","v":320020845.65410012},{"$f":"CA660 + CB659","v":320020845.65410012},{"$f":"CB660 + CC659","v":320020845.65410012},{"$f":"CC660 + CD659","v":320020845.65410012},{"$f":"CD660 + CE659","v":320020845.65410012},{"$f":"CE660 + CF659","v":320020845.65410012},{"$f":"CF660 + CG659","v":320020845.65410012},{"$f":"CG660 + CH659","v":320020845.65410012},{"$f":"CH660 + CI659","v":320020845.65410012},{"$f":"CI660 + CJ659","v":320020845.65410012},{"$f":"CJ660 + CK659","v":320020845.65410012},{"$f":"CK660 + CL659","v":320020845.65410012},{"$f":"CL660 + CM659","v":320020845.65410012},{"$f":"CM660 + CN659","v":320020845.65410012},{"$f":"CN660 + CO659","v":320020845.65410012},{"$f":"CO660 + CP659","v":320020845.65410012},{"$f":"CP660 + CQ659","v":320020845.65410012},{"$f":"CQ660 + CR659","v":320020845.65410012},{"$f":"CR660 + CS659","v":320020845.65410012},{"$f":"CS660 + CT659","v":320020845.65410012},{"$f":"CT660 + CU659","v":320020845.65410012},{"$f":"CU660 + CV659","v":320020845.65410012}]
[{"$nulls":4},"Losses Expired",null,"US$",{"$f":"SUM(J661:CV661)","v":0},null,{"$f":" MAX(0, J658 - J660 - SUM($I661:I661))","v":0},{"$f":" MAX(0, K658 - K660 - SUM($I661:J661))","v":0},{"$f":" MAX(0, L658 - L660 - SUM($I661:K661))","v":0},{"$f":" MAX(0, M658 - M660 - SUM($I661:L661))","v":0},{"$f":" MAX(0, N658 - N660 - SUM($I661:M661))","v":0},{"$f":" MAX(0, O658 - O660 - SUM($I661:N661))","v":0},{"$f":" MAX(0, P658 - P660 - SUM($I661:O661))","v":0},{"$f":" MAX(0, Q658 - Q660 - SUM($I661:P661))","v":0},{"$f":" MAX(0, R658 - R660 - SUM($I661:Q661))","v":0},{"$f":" MAX(0, S658 - S660 - SUM($I661:R661))","v":0},{"$f":" MAX(0, T658 - T660 - SUM($I661:S661))","v":0},{"$f":" MAX(0, U658 - U660 - SUM($I661:T661))","v":0},{"$f":" MAX(0, V658 - V660 - SUM($I661:U661))","v":0},{"$f":" MAX(0, W658 - W660 - SUM($I661:V661))","v":0},{"$f":" MAX(0, X658 - X660 - SUM($I661:W661))","v":0},{"$f":" MAX(0, Y658 - Y660 - SUM($I661:X661))","v":0},{"$f":" MAX(0, Z658 - Z660 - SUM($I661:Y661))","v":0},{"$f":" MAX(0, AA658 - AA660 - SUM($I661:Z661))","v":0},{"$f":" MAX(0, AB658 - AB660 - SUM($I661:AA661))","v":0},{"$f":" MAX(0, AC658 - AC660 - SUM($I661:AB661))","v":0},{"$f":" MAX(0, AD658 - AD660 - SUM($I661:AC661))","v":0},{"$f":" MAX(0, AE658 - AE660 - SUM($I661:AD661))","v":0},{"$f":" MAX(0, AF658 - AF660 - SUM($I661:AE661))","v":0},{"$f":" MAX(0, AG658 - AG660 - SUM($I661:AF661))","v":0},{"$f":" MAX(0, AH658 - AH660 - SUM($I661:AG661))","v":0},{"$f":" MAX(0, AI658 - AI660 - SUM($I661:AH661))","v":0},{"$f":" MAX(0, AJ658 - AJ660 - SUM($I661:AI661))","v":0},{"$f":" MAX(0, AK658 - AK660 - SUM($I661:AJ661))","v":0},{"$f":" MAX(0, AL658 - AL660 - SUM($I661:AK661))","v":0},{"$f":" MAX(0, AM658 - AM660 - SUM($I661:AL661))","v":0},{"$f":" MAX(0, AN658 - AN660 - SUM($I661:AM661))","v":0},{"$f":" MAX(0, AO658 - AO660 - SUM($I661:AN661))","v":0},{"$f":" MAX(0, AP658 - AP660 - SUM($I661:AO661))","v":0},{"$f":" MAX(0, AQ658 - AQ660 - SUM($I661:AP661))","v":0},{"$f":" MAX(0, AR658 - AR660 - SUM($I661:AQ661))","v":0},{"$f":" MAX(0, AS658 - AS660 - SUM($I661:AR661))","v":0},{"$f":" MAX(0, AT658 - AT660 - SUM($I661:AS661))","v":0},{"$f":" MAX(0, AU658 - AU660 - SUM($I661:AT661))","v":0},{"$f":" MAX(0, AV658 - AV660 - SUM($I661:AU661))","v":0},{"$f":" MAX(0, AW658 - AW660 - SUM($I661:AV661))","v":0},{"$f":" MAX(0, AX658 - AX660 - SUM($I661:AW661))","v":0},{"$f":" MAX(0, AY658 - AY660 - SUM($I661:AX661))","v":0},{"$f":" MAX(0, AZ658 - AZ660 - SUM($I661:AY661))","v":0},{"$f":" MAX(0, BA658 - BA660 - SUM($I661:AZ661))","v":0},{"$f":" MAX(0, BB658 - BB660 - SUM($I661:BA661))","v":0},{"$f":" MAX(0, BC658 - BC660 - SUM($I661:BB661))","v":0},{"$f":" MAX(0, BD658 - BD660 - SUM($I661:BC661))","v":0},{"$f":" MAX(0, BE658 - BE660 - SUM($I661:BD661))","v":0},{"$f":" MAX(0, BF658 - BF660 - SUM($I661:BE661))","v":0},{"$f":" MAX(0, BG658 - BG660 - SUM($I661:BF661))","v":0},{"$f":" MAX(0, BH658 - BH660 - SUM($I661:BG661))","v":0},{"$f":" MAX(0, BI658 - BI660 - SUM($I661:BH661))","v":0},{"$f":" MAX(0, BJ658 - BJ660 - SUM($I661:BI661))","v":0},{"$f":" MAX(0, BK658 - BK660 - SUM($I661:BJ661))","v":0},{"$f":" MAX(0, BL658 - BL660 - SUM($I661:BK661))","v":0},{"$f":" MAX(0, BM658 - BM660 - SUM($I661:BL661))","v":0},{"$f":" MAX(0, BN658 - BN660 - SUM($I661:BM661))","v":0},{"$f":" MAX(0, BO658 - BO660 - SUM($I661:BN661))","v":0},{"$f":" MAX(0, BP658 - BP660 - SUM($I661:BO661))","v":0},{"$f":" MAX(0, BQ658 - BQ660 - SUM($I661:BP661))","v":0},{"$f":" MAX(0, BR658 - BR660 - SUM($I661:BQ661))","v":0},{"$f":" MAX(0, BS658 - BS660 - SUM($I661:BR661))","v":0},{"$f":" MAX(0, BT658 - BT660 - SUM($I661:BS661))","v":0},{"$f":" MAX(0, BU658 - BU660 - SUM($I661:BT661))","v":0},{"$f":" MAX(0, BV658 - BV660 - SUM($I661:BU661))","v":0},{"$f":" MAX(0, BW658 - BW660 - SUM($I661:BV661))","v":0},{"$f":" MAX(0, BX658 - BX660 - SUM($I661:BW661))","v":0},{"$f":" MAX(0, BY658 - BY660 - SUM($I661:BX661))","v":0},{"$f":" MAX(0, BZ658 - BZ660 - SUM($I661:BY661))","v":0},{"$f":" MAX(0, CA658 - CA660 - SUM($I661:BZ661))","v":0},{"$f":" MAX(0, CB658 - CB660 - SUM($I661:CA661))","v":0},{"$f":" MAX(0, CC658 - CC660 - SUM($I661:CB661))","v":0},{"$f":" MAX(0, CD658 - CD660 - SUM($I661:CC661))","v":0},{"$f":" MAX(0, CE658 - CE660 - SUM($I661:CD661))","v":0},{"$f":" MAX(0, CF658 - CF660 - SUM($I661:CE661))","v":0},{"$f":" MAX(0, CG658 - CG660 - SUM($I661:CF661))","v":0},{"$f":" MAX(0, CH658 - CH660 - SUM($I661:CG661))","v":0},{"$f":" MAX(0, CI658 - CI660 - SUM($I661:CH661))","v":0},{"$f":" MAX(0, CJ658 - CJ660 - SUM($I661:CI661))","v":0},{"$f":" MAX(0, CK658 - CK660 - SUM($I661:CJ661))","v":0},{"$f":" MAX(0, CL658 - CL660 - SUM($I661:CK661))","v":0},{"$f":" MAX(0, CM658 - CM660 - SUM($I661:CL661))","v":0},{"$f":" MAX(0, CN658 - CN660 - SUM($I661:CM661))","v":0},{"$f":" MAX(0, CO658 - CO660 - SUM($I661:CN661))","v":0},{"$f":" MAX(0, CP658 - CP660 - SUM($I661:CO661))","v":0},{"$f":" MAX(0, CQ658 - CQ660 - SUM($I661:CP661))","v":0},{"$f":" MAX(0, CR658 - CR660 - SUM($I661:CQ661))","v":0},{"$f":" MAX(0, CS658 - CS660 - SUM($I661:CR661))","v":0},{"$f":" MAX(0, CT658 - CT660 - SUM($I661:CS661))","v":0},{"$f":" MAX(0, CU658 - CU660 - SUM($I661:CT661))","v":0},{"$f":" MAX(0, CV658 - CV660 - SUM($I661:CU661))","v":0}]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J664:CV664)","v":2338030814.1822047},null,{"$f":"I668","v":0},{"$f":"J668","v":0},{"$f":"K668","v":0},{"$f":"L668","v":0},{"$f":"M668","v":0},{"$f":"N668","v":0},{"$f":"O668","v":0},{"$f":"P668","v":0},{"$f":"Q668","v":0},{"$f":"R668","v":0},{"$f":"S668","v":0},{"$f":"T668","v":0},{"$f":"U668","v":0},{"$f":"V668","v":0},{"$f":"W668","v":0},{"$f":"X668","v":0},{"$f":"Y668","v":254500},{"$f":"Z668","v":4826853.8374248585},{"$f":"AA668","v":27826721.455775779},{"$f":"AB668","v":75095677.39499408},{"$f":"AC668","v":153998991.04181451},{"$f":"AD668","v":237372433.71211681},{"$f":"AE668","v":280627017.53839105},{"$f":"AF668","v":313099250.23654252},{"$f":"AG668","v":320020845.65410006},{"$f":"AH668","v":293930612.16363668},{"$f":"AI668","v":246952924.76323688},{"$f":"AJ668","v":191416331.58772516},{"$f":"AK668","v":133076616.71988559},{"$f":"AL668","v":59532038.076560289},{"$f":"AM668","v":0},{"$f":"AN668","v":0},{"$f":"AO668","v":0},{"$f":"AP668","v":0},{"$f":"AQ668","v":0},{"$f":"AR668","v":0},{"$f":"AS668","v":0},{"$f":"AT668","v":0},{"$f":"AU668","v":0},{"$f":"AV668","v":0},{"$f":"AW668","v":0},{"$f":"AX668","v":0},{"$f":"AY668","v":0},{"$f":"AZ668","v":0},{"$f":"BA668","v":0},{"$f":"BB668","v":0},{"$f":"BC668","v":0},{"$f":"BD668","v":0},{"$f":"BE668","v":0},{"$f":"BF668","v":0},{"$f":"BG668","v":0},{"$f":"BH668","v":0},{"$f":"BI668","v":0},{"$f":"BJ668","v":0},{"$f":"BK668","v":0},{"$f":"BL668","v":0},{"$f":"BM668","v":0},{"$f":"BN668","v":0},{"$f":"BO668","v":0},{"$f":"BP668","v":0},{"$f":"BQ668","v":0},{"$f":"BR668","v":0},{"$f":"BS668","v":0},{"$f":"BT668","v":0},{"$f":"BU668","v":0},{"$f":"BV668","v":0},{"$f":"BW668","v":0},{"$f":"BX668","v":0},{"$f":"BY668","v":0},{"$f":"BZ668","v":0},{"$f":"CA668","v":0},{"$f":"CB668","v":0},{"$f":"CC668","v":0},{"$f":"CD668","v":0},{"$f":"CE668","v":0},{"$f":"CF668","v":0},{"$f":"CG668","v":0},{"$f":"CH668","v":0},{"$f":"CI668","v":0},{"$f":"CJ668","v":0},{"$f":"CK668","v":0},{"$f":"CL668","v":0},{"$f":"CM668","v":0},{"$f":"CN668","v":0},{"$f":"CO668","v":0},{"$f":"CP668","v":0},{"$f":"CQ668","v":0},{"$f":"CR668","v":0},{"$f":"CS668","v":0},{"$f":"CT668","v":0},{"$f":"CU668","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",320020845.65410006,null,{"$f":"-MIN(0, J651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,4572353.8374248585,22999867.618350919,47268955.939218298,78903313.646820411,83373442.670302302,43254583.826274246,32472232.698151469,6921595.4175575525,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, AP651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV651)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",320020845.65410012,null,{"$f":"MIN(J664,MAX(0,J651 * $F$650))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26090233.490463406,46977687.400399819,55536593.175511718,58339714.867839575,73544578.643325299,59532038.076560289,0,0,{"$f":"MIN(AP664,MAX(0,AP651 * $F$650))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV664,MAX(0,BV651 * $F$650))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC664,MAX(0,CC651 * $F$650))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Expired",null,"US$",0,null,{"$f":"J661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV661","v":0},0,0,0,0,0,0,{"$f":"CC661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",2338030814.1822047,0,{"$f":"J664 + J665 - J666 - J667","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,4826853.8374248585,27826721.455775779,75095677.39499408,153998991.04181451,237372433.71211681,280627017.53839105,313099250.23654252,320020845.65410006,293930612.16363668,246952924.76323688,191416331.58772516,133076616.71988559,59532038.076560289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV664 + BV665 - BV666 - BV667","v":0},0,0,0,0,0,0,{"$f":"CC664 + CC665 - CC666 - CC667","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",2743793437.8602667,null,{"$f":"J651 + J665 - J666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24923010.978304476,76021952.663899601,62541298.505923107,{"$f":"AP651 + AP665 - AP666","v":46151241.595924243},52720356.206942797,72290925.296827063,93063512.779845178,109727613.76920201,119400702.0933615,134968362.42285341,121174311.82936528,107306443.08205456,92495602.629235804,63842165.952874735,83126933.737917393,102326493.37698978,122499083.98944844,142812530.10970354,145675696.44957709,148778262.91301638,167101649.45985943,134557741.84786057,138267695.4175472,142623191.25484324,146978667.05790585,92417992.438983858,0,0,0,0,0,0,0,0,0,{"$f":"BV651 + BV665 - BV666","v":0},0,0,0,0,0,0,{"$f":"CC651 + CC665 - CC666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax Payment"]
[{"$nulls":4},"Carry Forward Period Limit (1 = Yes, 0 = No)",{"$f":"Inputs!C251","v":0}]
[]
[{"$nulls":4},"Income Tax Rate",{"$f":"Inputs!C244","v":0.3}]
[{"$nulls":4},"TPDC Corporate Income Tax",null,"US$",{"$f":"SUM(J675:CV675)","v":0},null,{"$f":"IF($F$672 = 1, J669, J647) * $F$674 * $F$543","v":0},{"$f":"IF($F$672 = 1, K669, K647) * $F$674 * $F$543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$672 = 1, BW669, BW647) * $F$674 * $F$543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Corporate Income Tax",null,"US$",{"$f":"SUM(J677:CV677)","v":7721487284.8085194},null,{"$f":"J611 + J675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152508499.77908638,228028632.44813487,205259272.1925289,168861505.96599248,{"$f":"AP611 + AP675","v":124608352.30899546},142344961.75874555,195185498.301433,251271484.50558203,296264557.17684531,322381895.65207601,364414578.54170424,327170641.93928629,289727396.32154721,249738127.09893671,172373848.0727618,224442721.09237701,276281532.11787236,330747526.77151084,385593831.29619968,393324380.413858,401701309.86514419,451174453.54162031,363305902.98922354,373322777.62737733,385082616.38807672,396842401.05634576,249528579.58525634,0,0,0,0,0,0,0,0,0,{"$f":"BV611 + BV675","v":0},0,0,0,0,0,0,{"$f":"CC611 + CC675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Repeated CIT Income entries match",{"$f":"((H250 * F547) + (H370 * F548) + H379) - (H555 + H619)","v":0}]
[{"$nulls":4},"Error Check: Repeated CIT Cost entries match",{"$f":"(((H416 + H444) * F548) + (H199 * F548) + (H200 * F548) + (H201 * F548) + IF(AND(F548 = 0, H273 > 0), 0, H210) + IF(AND(F548 = 0, H274 > 0), 0, H227) + (H232 * F548) + (H251 * F548) + (H534 * F549)) - (H568 + H632)","v":0}]
[]
["Dividends from State Participation (Nominal)"]
[]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!C331","v":"10%"}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!C335","v":0}]
[{"$nulls":4},"TPDC Covers Unpaid Company Loan (1 = Yes, 0 = No)",{"$f":"IF(Inputs!C334 = \"TPDC\", 1, 0)","v":0}]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F317","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1 * (AP$4 = $F689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV$4 = $F689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"TPDC Profit plus Cost Gas",null,"US$",{"$f":"SUM(J692:CV692)","v":6343590402.3793993},null,{"$f":"J387","v":0},{"$f":"K387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77016536.829667926,135354253.32535639,127318712.34472609,128135169.58340065,128967955.96684873,130829468.3373999,131716140.69592792,132620546.50162658,159336117.4345988,181897541.09421423,185535491.91609854,183980775.50259763,172326552.49649072,162836921.33820963,165683810.84566158,168995670.06431884,172373766.46734923,175819424.79844028,208778454.54001522,212952206.63255954,217668943.98230851,221551805.44403791,194109396.01772922,198314857.55090457,201947745.28036845,205984883.18771985,210102763.85321832,214303002.13202676,218587245.1764113,257852139.70710444,225851386.40268856,229795253.93627065,234389342.01674008,238877170.03837132,131778950.93799058,0,0,0,0,0,0,0,0,0,0,{"$f":"BW387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",{"$f":"SUM(J693:CV693)","v":891536353.34050202},null,{"$f":"IF(J4 < $F$685, 0, J206 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15112488.430987,64496298.2332412,84941809.123035818,110720251.9766074,65025085.601211779,20617308.258961603,0,0,0,0,0,0,47365613.005152665,48312925.265255712,49279183.770560823,50264767.445972048,{"$f":"IF(AP4 < $F$685, 0, AP206 * $F$684)","v":25635031.397445746},0,0,0,0,0,57738417.952912204,58893186.31197045,60071050.038209856,61272471.038974062,0,0,0,0,0,0,0,71790465.490003631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$685, 0, BV206 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry Loan from JV Partners",null,"US$",{"$f":"SUM(J694:CV694)","v":177709215.9691866},null,{"$f":"J358","v":0},{"$f":"K358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,254500,6731280.7561372891,27895770.671389103,36658132.481301069,47706036.56140317,58463495.498955995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J695:CV695)","v":5174670.8342809677},null,{"$f":"IF(J4 < $F$685, 0, J449 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$685, 0, AP449 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5174670.8342809677,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$685, 0, BV449 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J696:CV696)","v":7418010642.5233688},null,{"$f":"SUM(J692:J695)","v":0},{"$f":"SUM(K692:K695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,254500,21843769.18712429,92392068.904630303,121599941.60433689,158426288.53801057,200505117.92983571,155971561.58431798,127318712.34472609,128135169.58340065,128967955.96684873,130829468.3373999,131716140.69592792,132620546.50162658,206701730.43975148,230210466.35946995,234814675.68665937,234245542.94856969,197961583.89393646,162836921.33820963,165683810.84566158,168995670.06431884,172373766.46734923,175819424.79844028,266516872.49292743,271845392.94453001,277739994.02051836,282824276.48301196,194109396.01772922,198314857.55090457,201947745.28036845,205984883.18771985,210102763.85321832,214303002.13202676,218587245.1764113,329642605.19710809,225851386.40268856,229795253.93627065,234389342.01674008,238877170.03837132,136953621.77227154,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW692:BW695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",{"$f":"SUM(J699:CV699)","v":0},null,{"$f":"IF(J4 < $F$685, 0, J195 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$685, 0, AP195 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$685, 0, BV195 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",1273623361.9150031,null,{"$f":"IF(J4 < $F$685, 0, J196 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21589269.18712429,92137568.904630303,121345441.60433689,158171788.53801057,92892979.430302545,29453297.512802292,0,0,0,0,0,0,67665161.435932383,69018464.664651021,70398833.957944036,71806810.637102932,{"$f":"IF(AP4 < $F$685, 0, AP196 * $F$684)","v":36621473.424922496},0,0,0,0,0,82483454.218446016,84133123.302814946,85815785.768871248,87532101.484248668,0,0,0,0,0,0,0,102557807.84286234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$685, 0, BV196 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",231215442.16037935,null,{"$f":"IF(J4 < $F$685, 0, J197 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4149947.0005952166,5411077.8411192112,5519299.3979415959,5629685.3859004276,5742279.0936184376,5857124.6754908059,5974267.1690006219,6093752.5123806344,6215627.5626282478,6339940.1138808131,7874715.5953173107,6596073.6944815982,{"$f":"IF(AP4 < $F$685, 0, AP197 * $F$684)","v":6727995.1683712304},7983172.1585412845,6999806.1731734276,7139802.2966368981,7282598.3425696343,7428250.3094210271,7576815.3156094477,7728351.621921638,9170155.4408931416,8040577.027447273,8201388.5679962188,9276100.3231982663,8532724.6661432665,8703379.1594661307,8877446.7426554561,9054995.6775085665,9236095.5910587367,4615101.3529288052,5230448.1999859791,3734540.0147899892,3809230.8150857892,3330356.0840464327,1132321.0685757871,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$685, 0, BV197 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",null,"US$",0,null,{"$f":"IF(J4 < $F$685, 0, J198 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$685, 0, AP198 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$685, 0, BV198 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"IF(J4 < $F$685, 0, J199 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$685, 0, AP199 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$685, 0, BV199 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1622484289.115134,null,{"$f":"IF(J4 < $F$685, 0, J200 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16707024.819216261,34082330.63120117,34763977.243825197,35459256.788701706,36168441.924475744,36891810.762965254,37629646.978224568,38382239.917789057,39149884.716144837,39932882.410467736,40731540.058677092,41546170.859850638,{"$f":"IF(AP4 < $F$685, 0, AP200 * $F$684)","v":42377094.277047649},43224636.162588604,44089128.885840386,44970911.463557184,45870329.692828327,46787736.286684901,47723491.012418598,48677960.832666971,49651520.04932031,50644550.450306721,51657441.459312856,52690590.288499117,53744402.094269097,54819290.136154488,55915675.938877583,57033989.457655132,58174669.246808246,59338162.631744415,60524925.884379297,61735424.402066879,62970132.890108228,64229535.547910392,34187482.912549041,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$685, 0, BV200 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",40198348.02109047,null,{"$f":"IF(J4 < $F$685, 0, J201 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1012070.2594341064,1032311.6646227888,1052957.8979152448,1074017.0558735498,1095497.3969910208,1117407.3449308411,1139755.4918294582,{"$f":"IF(AP4 < $F$685, 0, AP201 * $F$684)","v":1162550.6016660475},1185801.6136993687,1209517.6459733562,1233707.9988928235,1258382.1588706803,1283549.8020480936,1309220.7980890556,1335405.2140508369,1362113.318331854,1389355.5846984908,1417142.6963924607,1445485.5503203103,1474395.2613267167,1503883.1665532507,1533960.8298843161,1564640.0464820024,1595932.8474116425,1627851.5043598751,1660408.5344470725,1693616.7051360135,1727489.0392387342,1762038.8200235097,937881.17159694456,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$685, 0, BV201 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,"US$",1293620256.1649561,null,{"$f":"IF(J4 < $F$685, 0, J212 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,{"$f":"IF(AP4 < $F$685, 0, AP212 * $F$684)","v":86241350.410997078},86241350.410997078,86241350.410997078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$685, 0, BV212 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",10180000,null,{"$f":"IF(J4 < $F$685, 0, J239 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,{"$f":"IF(AP4 < $F$685, 0, AP239 * $F$684)","v":254500},254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$685, 0, BV239 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",25186291.317352746,null,{"$f":"IF(J4 < $F$685, 0, J251 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259316.26872463227,529005.18819824967,539585.29196221475,550376.99780145916,561384.53775748832,572612.22851263813,584064.47308289097,595745.76254454872,607660.67779543973,619813.89135134849,632210.16917837551,644854.37256194314,{"$f":"IF(AP4 < $F$685, 0, AP251 * $F$684)","v":657751.4600131819},670906.48921344557,684324.6189977146,698011.11137766892,711971.33360522205,726210.76027732668,740734.97548287327,755549.67499253072,770660.66849238146,786073.88186222897,801795.35949947359,817831.26668946305,834187.89202325232,850871.64986371738,867889.08286099194,885246.86451821204,902951.8018085761,921010.83784474758,939431.05460164289,958219.67569367541,977384.0692075491,996931.7505917002,533715.17836394289,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$685, 0, BV251 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",0,null,{"$f":"J675","v":0},{"$f":"K675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,null,{"$f":"J532","v":0},{"$f":"K532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan Balance",null,"US$",0,null,{"$f":"(J362 * J689) * $F$687","v":0},{"$f":"(K362 * K689) * $F$687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW362 * BW689) * $F$687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,"US$",4496507988.6939163,null,{"$f":"SUM(J700:J711)","v":0},{"$f":"SUM(K700:K711)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,254500,21843769.18712429,92392068.904630303,121599941.60433689,158426288.53801057,200505117.92983574,155971561.58431801,127318712.3447261,128135169.58340067,128967955.96684875,130829468.33739989,131716140.69592793,132620546.50162655,201208201.85937151,203502448.88833898,207250557.5370447,208229515.46682364,174042715.34301767,139560366.83503976,139478627.73498198,54296932.870464571,55377781.527873866,56480247.158431344,140088216.32004601,142884890.64644691,147024735.24590895,148647158.42856339,62332268.083201014,64484507.42870716,64840209.913762331,66131924.112037592,67449472.59427835,68793372.046163902,70164149.487087205,169314434.1697402,68609713.673413992,68376300.797686562,69738736.813640296,70573362.202572033,37045900.331085712,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW700:BW711)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Shareholder Returns and Dividends"]
[{"$nulls":4},"Net Shareholder Returns",null,"US$",{"$f":"SUM(J715:CV715)","v":2921502653.8294535},null,{"$f":"J696 - J712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5493528.5803799629,26708017.471130967,27564118.149614662,26016027.481746048,{"$f":"AP696 - AP712","v":23918868.550918788},23276554.503169864,26205183.110679597,114698737.19385427,116995984.93947536,119339177.64000893,126428656.17288142,128960502.2980831,130715258.77460942,134177118.05444857,131777127.9345282,133830350.12219742,137107535.36660612,139852959.07568225,142653291.25893998,145509630.08586287,148423095.68932408,160328171.02736789,157241672.72927457,161418953.13858408,164650605.20309979,168303807.83579928,99907721.441185832,0,0,0,0,0,0,0,0,0,{"$f":"BV696 - BV712","v":0},0,0,0,0,0,0,{"$f":"CC696 - CC712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net Shareholder Returns",null,"US$",{"$f":"INDEX(J716:CV716,MATCH(1,$J$689:$CV$689,0))","v":2921502653.8294535},null,{"$f":"(I716) + (J715 * (J715 <> 0))","v":0},{"$f":"(J716) + (K715 * (K715 <> 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5493528.5803799629,32201546.05151093,59765664.201125592,85781691.68287164,109700560.23379043,132977114.73696029,159182297.84763989,273881035.04149413,390877019.98096949,510216197.62097842,636644853.79385984,765605356.09194291,896320614.86655235,1030497732.921001,1162274860.8555291,1296105210.9777265,1433212746.3443327,1573065705.4200149,1715718996.6789548,1861228626.7648177,2009651722.4541419,2169979893.4815097,2327221566.2107844,2488640519.3493686,2653291124.5524683,2821594932.3882675,2921502653.8294535,{"$f":"(BL716) + (BM715 * (BM715 <> 0))","v":2921502653.8294535},2921502653.8294535,2921502653.8294535,2921502653.8294535,2921502653.8294535,2921502653.8294535,2921502653.8294535,2921502653.8294535,2921502653.8294535,2921502653.8294535,2921502653.8294535,2921502653.8294535,2921502653.8294535,2921502653.8294535,2921502653.8294535,2921502653.8294535,{"$f":"(CB716) + (CC715 * (CC715 <> 0))","v":2921502653.8294535},{"$f":"(CC716) + (CD715 * (CD715 <> 0))","v":2921502653.8294535},{"$f":"(CD716) + (CE715 * (CE715 <> 0))","v":2921502653.8294535},{"$f":"(CE716) + (CF715 * (CF715 <> 0))","v":2921502653.8294535},{"$f":"(CF716) + (CG715 * (CG715 <> 0))","v":2921502653.8294535},{"$f":"(CG716) + (CH715 * (CH715 <> 0))","v":2921502653.8294535},{"$f":"(CH716) + (CI715 * (CI715 <> 0))","v":2921502653.8294535},{"$f":"(CI716) + (CJ715 * (CJ715 <> 0))","v":2921502653.8294535},{"$f":"(CJ716) + (CK715 * (CK715 <> 0))","v":2921502653.8294535},{"$f":"(CK716) + (CL715 * (CL715 <> 0))","v":2921502653.8294535},{"$f":"(CL716) + (CM715 * (CM715 <> 0))","v":2921502653.8294535},{"$f":"(CM716) + (CN715 * (CN715 <> 0))","v":2921502653.8294535},{"$f":"(CN716) + (CO715 * (CO715 <> 0))","v":2921502653.8294535},{"$f":"(CO716) + (CP715 * (CP715 <> 0))","v":2921502653.8294535},{"$f":"(CP716) + (CQ715 * (CQ715 <> 0))","v":2921502653.8294535},{"$f":"(CQ716) + (CR715 * (CR715 <> 0))","v":2921502653.8294535},{"$f":"(CR716) + (CS715 * (CS715 <> 0))","v":2921502653.8294535},{"$f":"(CS716) + (CT715 * (CT715 <> 0))","v":2921502653.8294535},{"$f":"(CT716) + (CU715 * (CU715 <> 0))","v":2921502653.8294535},{"$f":"(CU716) + (CV715 * (CV715 <> 0))","v":2921502653.8294535}]
[]
[{"$nulls":4},"Shareholder Loan Opening Balance",null,"US$",{"$f":"SUM(J718:CV718)","v":0},null,{"$f":"I721","v":0},{"$f":"J721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB721","v":0},{"$f":"CC721","v":0},{"$f":"CD721","v":0},{"$f":"CE721","v":0},{"$f":"CF721","v":0},{"$f":"CG721","v":0},{"$f":"CH721","v":0},{"$f":"CI721","v":0},{"$f":"CJ721","v":0},{"$f":"CK721","v":0},{"$f":"CL721","v":0},{"$f":"CM721","v":0},{"$f":"CN721","v":0},{"$f":"CO721","v":0},{"$f":"CP721","v":0},{"$f":"CQ721","v":0},{"$f":"CR721","v":0},{"$f":"CS721","v":0},{"$f":"CT721","v":0},{"$f":"CU721","v":0}]
[{"$nulls":4},"Equity Contributions",null,"US$",{"$f":"SUM(J719:CV719)","v":0},null,{"$f":"J715 * (J715 < 0)","v":0},{"$f":"K715 * (K715 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM715 * (BM715 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC715 * (CC715 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments",null,"US$",{"$f":"SUM(J720:CV720)","v":0},null,{"$f":"IF(J715 > 0,MIN(J715, -1 * J718), 0)","v":0},{"$f":"IF(K715 > 0,MIN(K715, -1 * K718), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BM715 > 0,MIN(BM715, -1 * BM718), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC715 > 0,MIN(CC715, -1 * CC718), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Shareholder Loan Closing Balance",null,"US$",{"$f":"SUM(J721:CV721)","v":0},0,{"$f":"SUM(J718:J720)","v":0},{"$f":"SUM(K718:K720)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM718:BM720)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC718:CC720)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gross Dividend to Government",null,"US$",{"$f":"SUM(J723:CV723)","v":2921502653.8294535},null,{"$f":"(J715 - J720) * (J715 > 0)","v":0},{"$f":"(K715 - K720) * (K715 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5493528.5803799629,26708017.471130967,27564118.149614662,26016027.481746048,23918868.550918788,23276554.503169864,26205183.110679597,114698737.19385427,116995984.93947536,119339177.64000893,126428656.17288142,128960502.2980831,130715258.77460942,134177118.05444857,131777127.9345282,133830350.12219742,137107535.36660612,139852959.07568225,142653291.25893998,145509630.08586287,148423095.68932408,160328171.02736789,157241672.72927457,161418953.13858408,164650605.20309979,168303807.83579928,99907721.441185832,{"$f":"(BM715 - BM720) * (BM715 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CC715 - CC720) * (CC715 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Dividend Withholding Tax",{"$f":"Inputs!C254 - Inputs!C256","v":0.1},"US$",null,null,{"$f":"J723 * $F724 * $F$686","v":0},{"$f":"K723 * $F724 * $F$686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM723 * $F724 * $F$686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC723 * $F724 * $F$686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend to Government",null,"US$",{"$f":"SUM(J725:CV725)","v":2921502653.8294535},null,{"$f":"J723 - J724","v":0},{"$f":"K723 - K724","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5493528.5803799629,26708017.471130967,27564118.149614662,26016027.481746048,23918868.550918788,23276554.503169864,26205183.110679597,114698737.19385427,116995984.93947536,119339177.64000893,126428656.17288142,128960502.2980831,130715258.77460942,134177118.05444857,131777127.9345282,133830350.12219742,137107535.36660612,139852959.07568225,142653291.25893998,145509630.08586287,148423095.68932408,160328171.02736789,157241672.72927457,161418953.13858408,164650605.20309979,168303807.83579928,{"$f":"BL723 - BL724","v":99907721.441185832},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC723 - CC724","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Dividend Witholding Tax (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!C331","v":0.9}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"Contractor Covers Unpaid Carry Loan  (1 = Yes, 0 = No)",{"$f":"IF(Inputs!C334 = \"TPDC\", 0, 1)","v":1}]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F317","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1 * (AP$4 = $F733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV$4 = $F733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Contractor Profit plus Cost Gas",null,"US$",{"$f":"SUM(J736:CV736)","v":59674400593.088104},null,{"$f":"J386","v":0},{"$f":"K386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,693148831.46701133,1417123745.3453376,1456208846.2993822,1487062940.2335899,1518534116.0464818,1549622645.1161976,1582345015.0267413,1615721832.3354959,1623973108.9792662,1637077869.847928,1669819427.2448866,1655826979.5233786,1550938972.4684165,1465532292.0438867,1491154297.610954,1520961030.5788696,1551363898.2061429,1582374823.1859622,1879006090.860137,1916569859.6930361,1959020495.8407764,1993966248.9963412,1746984564.1595631,1784833717.9581411,1817529707.5233161,1853863948.6894789,1890924874.6789651,1928727019.1882405,1967285206.5877016,2320669257.3639398,2032662477.624197,2068157285.4264355,2109504078.1506608,2149894530.3453417,1186010558.441915,0,0,0,0,0,0,0,0,0,0,{"$f":"BW386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",{"$f":"SUM(J737:CV737)","v":8023827180.064518},null,{"$f":"IF(J4 < $F$730, J206, J206 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,136012395.878883,580466684.0991708,764476282.10732234,996482267.78946662,585225770.41090596,185555774.33065444,0,0,0,0,0,0,426290517.04637396,434816327.38730139,443512653.93504739,452382907.01374841,{"$f":"IF(AP4 < $F$730, AP206, AP206 * $F$729)","v":230715282.5770117},0,0,0,0,0,519645761.57620978,530038676.80773407,540639450.34388876,551452239.35076654,0,0,0,0,0,0,0,646114189.41003275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV206, BV206 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan by TPDC",null,"US$",{"$f":"SUM(J738:CV738)","v":0},null,{"$f":"J711","v":0},{"$f":"K711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J739:CV739)","v":46572037.508528709},null,{"$f":"IF(J4 < $F$730, J449, J449 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$730, AP449, AP449 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46572037.508528709,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV449, BV449 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J740:CV740)","v":67744799810.661156},null,{"$f":"SUM(J736:J739)","v":0},{"$f":"SUM(K736:K739)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,136012395.878883,580466684.0991708,764476282.10732234,996482267.78946662,1278374601.8779173,1602679519.675992,1456208846.2993822,1487062940.2335899,1518534116.0464818,1549622645.1161976,1582345015.0267413,1615721832.3354959,2050263626.02564,2071894197.2352295,2113332081.179934,2108209886.537127,1781654255.0454283,1465532292.0438867,1491154297.610954,1520961030.5788696,1551363898.2061429,1582374823.1859622,2398651852.436347,2446608536.5007701,2499659946.1846652,2545418488.3471079,1746984564.1595631,1784833717.9581411,1817529707.5233161,1853863948.6894789,1890924874.6789651,1928727019.1882405,1967285206.5877016,2966783446.7739725,2032662477.624197,2068157285.4264355,2109504078.1506608,2149894530.3453417,1232582595.9504437,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW736:BW739)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Carry Loan to TPDC",null,"US$",{"$f":"SUM(J743:CV743)","v":177709215.9691866},null,{"$f":"J358","v":0},{"$f":"K358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,254500,6731280.7561372891,27895770.671389103,36658132.481301069,47706036.56140317,58463495.498955995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",1535686963.0541966,null,{"$f":"IF(J4 < $F$730, J195, J195 * $F$729)","v":369156734.94381994},376539869.64269638,230442400.22133017,235051248.22575676,159834848.79351461,81515772.88469246,83146088.342386305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$730, AP195, AP195 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV195, BV195 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",11462610257.235027,null,{"$f":"IF(J4 < $F$730, J196, J196 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,194303422.6841186,829238120.14167261,1092108974.4390321,1423546096.8420951,836036814.87272286,265079677.61522064,0,0,0,0,0,0,608986452.92339134,621166181.98185909,633589505.62149632,646261295.7339263,{"$f":"IF(AP4 < $F$730, AP196, AP196 * $F$729)","v":329593260.82430249},0,0,0,0,0,742351087.96601403,757198109.72533441,772342071.91984117,787788913.35823798,0,0,0,0,0,0,0,923020270.58576095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV196, BV196 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",2080938979.4434137,null,{"$f":"IF(J4 < $F$730, J197, J197 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37349523.005356953,48699700.570072904,49673694.581474356,50667168.473103851,51680511.842565931,52714122.079417251,53768404.521005601,54843772.611425713,55940648.063654229,57059461.024927311,70872440.357855797,59364663.250334382,{"$f":"IF(AP4 < $F$730, AP197, AP197 * $F$729)","v":60551956.515341073},71848549.426871568,62998255.558560848,64258220.669732079,65543385.083126709,66854252.784789242,68191337.840485036,69555164.597294748,82531398.968038261,72365193.24702546,73812497.111965969,83484902.908784404,76794521.995289385,78330412.435195178,79897020.683899105,81494961.097577095,83124860.319528639,41535912.176359244,47074033.799873807,33610860.133109897,34283077.335772097,29973204.756417897,10190889.617182085,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV197, BV197 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",null,"US$",0,null,{"$f":"IF(J4 < $F$730, J198, J198 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$730, AP198, AP198 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV198, BV198 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"IF(J4 < $F$730, J199, J199 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$730, AP199, AP199 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV199, BV199 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",14602358602.036201,null,{"$f":"IF(J4 < $F$730, J200, J200 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150363223.37294635,306740975.68081057,312875795.19442677,319133311.0983153,325515977.32028168,332026296.8666873,338666822.80402106,345440159.2601015,352348962.44530356,359395941.69420958,366583860.52809381,373915537.73865569,{"$f":"IF(AP4 < $F$730, AP200, AP200 * $F$729)","v":381393848.49342883},389021725.46329743,396802159.97256345,404738203.17201465,412832967.23545498,421089626.58016407,429511419.11176741,438101647.49400276,446863680.44388282,455800954.05276048,464916973.13381571,474215312.59649205,483699618.84842187,493373611.22539037,503241083.44989824,513305905.11889619,523572023.2212742,534043463.6856997,544724332.95941365,555618819.61860192,566731196.01097405,578065819.93119359,307687346.21294135,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV200, BV200 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",361785132.18981427,null,{"$f":"IF(J4 < $F$730, J201, J201 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9108632.334906958,9290804.9816050977,9476621.0812372025,9666153.5028619487,9859476.5729191862,10056666.10437757,10257799.426465122,{"$f":"IF(AP4 < $F$730, AP201, AP201 * $F$729)","v":10462955.414994428},10672214.523294317,10885658.813760206,11103371.990035411,11325439.42983612,11551948.218432844,11782987.1828015,12018646.926457532,12259019.864986684,12504200.262286417,12754284.267532147,13009369.952882791,13269557.351940449,13534948.498979257,13805647.468958845,14081760.418338021,14363395.626704782,14650663.539238876,14943676.810023652,15242550.346224122,15547401.353148608,15858349.380211586,8440930.5443725009,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV201, BV201 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,"US$",11642582305.484608,null,{"$f":"IF(J4 < $F$730, J212, J212 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,{"$f":"IF(AP4 < $F$730, AP212, AP212 * $F$729)","v":776172153.69897366},776172153.69897366,776172153.69897366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV212, BV212 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",93870000,null,{"$f":"IF(J4 < $F$730, J239, J239 * $F$729)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,{"$f":"IF(AP4 < $F$730, AP239, AP239 * $F$729)","v":2290500},2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV239, BV239 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",226676621.85617468,null,{"$f":"IF(J4 < $F$730, J251, J251 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2333846.4185216906,4761046.6937842472,4856267.6276599327,4953392.9802131318,5052460.8398173954,5153510.0566137433,5256580.2577460185,5361711.8629009388,5468946.1001589568,5578325.0221621357,5689891.5226053791,5803689.3530574879,{"$f":"IF(AP4 < $F$730, AP251, AP251 * $F$729)","v":5919763.1401186362},6038158.4029210098,6158921.5709794313,6282100.0023990199,6407742.0024469988,6535896.8424959397,6666614.7793458598,6799947.0749327764,6935946.0164314322,7074664.9367600605,7216158.2354952628,7360481.4002051679,7507691.0282092709,7657844.8487734562,7811001.7457489278,7967221.7806639075,8126566.2162771849,8289097.5406027278,8454879.4914147854,8623977.0812430773,8796456.6228679419,8972385.7553253025,4803436.6052754866,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV251, BV251 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",7721487284.8085194,null,{"$f":"J611","v":0},{"$f":"K611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152508499.77908638,228028632.44813487,205259272.1925289,168861505.96599248,124608352.30899546,142344961.75874555,195185498.301433,251271484.50558203,296264557.17684531,322381895.65207601,364414578.54170424,327170641.93928629,289727396.32154721,249738127.09893671,172373848.0727618,224442721.09237701,276281532.11787236,330747526.77151084,385593831.29619968,393324380.413858,401701309.86514419,451174453.54162031,363305902.98922354,373322777.62737733,385082616.38807672,396842401.05634576,249528579.58525634,0,0,0,0,0,0,0,0,0,0,{"$f":"BW611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,null,{"$f":"J497","v":0},{"$f":"K497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,"US$",49905705362.077148,null,{"$f":"SUM(J743:J755)","v":369306734.94381994},{"$f":"SUM(K743:K755)","v":376689869.64269638},230592400.22133017,235201248.22575676,159984848.79351461,81665772.88469246,83296088.342386305,150000,150000,150000,150000,150000,150000,150000,150000,2545000,203325203.44025588,859424390.81306171,1131057606.9203331,1473542633.4034984,1863009556.8674774,1403744054.258862,1145868411.1025348,1153216526.2506061,1160711603.7016385,1177465215.0365989,1185445266.2633514,1193584918.5146391,1963382316.5134301,2059550672.4431858,2070514290.0259316,2042927145.1674049,1690992790.3961546,1398388263.2741036,1450493147.9162705,739943880.33976316,794664590.92771006,830704120.07795811,1625208525.4221177,1613134657.7573087,1612950013.5347276,1587562552.956007,733364260.82157075,804803287.95074129,859843421.34173334,925934843.77984905,992639084.64470482,1012464728.8293333,1033178655.248929,1975004361.0692818,980793326.04994941,988709484.80655622,1012731247.7108395,1032002660.8794942,582941682.56502771,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW743:BW755)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Shareholder Returns and Dividends"]
[{"$nulls":4},"Net Shareholder Returns",null,"US$",{"$f":"SUM(J759:CV759)","v":17839094448.584023},null,{"$f":"J740 - J756","v":-369306734.94381994},-376689869.64269638,-230592400.22133017,-235201248.22575676,-159984848.79351461,-81665772.88469246,-83296088.342386305,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-2545000,-67312807.561372876,-278957706.71389091,-366581324.81301081,-477060365.61403179,-584634954.98956013,198935465.41712999,310340435.19684744,333846413.98298383,357822512.34484339,372157430.07959867,396899748.76338983,422136913.82085681,86881309.512209892,12343524.792043686,42817791.154002428,65282741.369722128,{"$f":"AP740 - AP756","v":90661464.649273634},67144028.76978302,40661149.694683552,781017150.23910642,756699307.27843285,751670703.10800409,773443327.0142293,833473878.74346137,886709932.64993763,957855935.39110088,1013620303.3379923,980030430.0073998,957686286.18158281,927929104.90962982,898285790.03426027,916262290.35890722,934106551.33877254,991779085.70469069,1051869151.5742476,1079447800.6198792,1096772830.4398212,1117891869.4658475,649640913.38541603,0,0,0,0,0,0,0,0,0,{"$f":"BV740 - BV756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net Shareholder Returns",null,"US$",{"$f":"INDEX(J760:CV760,MATCH(1,$J$733:$CV$733,0))","v":17839094448.584023},null,{"$f":"(I760) + (J759 * (J759 <> 0))","v":-369306734.94381994},{"$f":"(J760) + (K759 * (K759 <> 0))","v":-745996604.58651638},-976589004.80784655,-1211790253.0336032,-1371775101.8271179,-1453440874.7118104,-1536736963.0541966,-1536886963.0541966,-1537036963.0541966,-1537186963.0541966,-1537336963.0541966,-1537486963.0541966,-1537636963.0541966,-1537786963.0541966,-1537936963.0541966,-1540481963.0541966,-1607794770.6155696,-1886752477.3294606,-2253333802.1424713,-2730394167.7565031,-3315029122.7460632,-3116093657.3289332,-2805753222.1320858,-2471906808.1491022,-2114084295.8042588,-1741926865.7246602,-1345027116.9612703,-922890203.14041352,-836008893.62820363,-823665368.83615994,-780847577.68215752,-715564836.31243539,-624903371.66316175,-557759342.89337873,-517098193.19869518,263918957.04041123,1020618264.3188441,1772288967.4268482,2545732294.4410772,3379206173.1845388,4265916105.8344765,5223772041.2255774,6237392344.56357,7217422774.5709696,8175109060.752552,9103038165.6621819,10001323955.696442,10917586246.055349,11851692797.394121,12843471883.098812,13895341034.673059,14974788835.292938,16071561665.732759,17189453535.198608,17839094448.584023,{"$f":"(BL760) + (BM759 * (BM759 <> 0))","v":17839094448.584023},17839094448.584023,17839094448.584023,17839094448.584023,17839094448.584023,17839094448.584023,17839094448.584023,17839094448.584023,17839094448.584023,17839094448.584023,17839094448.584023,17839094448.584023,17839094448.584023,17839094448.584023,17839094448.584023,17839094448.584023,{"$f":"(CB760) + (CC759 * (CC759 <> 0))","v":17839094448.584023},{"$f":"(CC760) + (CD759 * (CD759 <> 0))","v":17839094448.584023},{"$f":"(CD760) + (CE759 * (CE759 <> 0))","v":17839094448.584023},{"$f":"(CE760) + (CF759 * (CF759 <> 0))","v":17839094448.584023},{"$f":"(CF760) + (CG759 * (CG759 <> 0))","v":17839094448.584023},{"$f":"(CG760) + (CH759 * (CH759 <> 0))","v":17839094448.584023},{"$f":"(CH760) + (CI759 * (CI759 <> 0))","v":17839094448.584023},{"$f":"(CI760) + (CJ759 * (CJ759 <> 0))","v":17839094448.584023},{"$f":"(CJ760) + (CK759 * (CK759 <> 0))","v":17839094448.584023},{"$f":"(CK760) + (CL759 * (CL759 <> 0))","v":17839094448.584023},{"$f":"(CL760) + (CM759 * (CM759 <> 0))","v":17839094448.584023},{"$f":"(CM760) + (CN759 * (CN759 <> 0))","v":17839094448.584023},{"$f":"(CN760) + (CO759 * (CO759 <> 0))","v":17839094448.584023},{"$f":"(CO760) + (CP759 * (CP759 <> 0))","v":17839094448.584023},{"$f":"(CP760) + (CQ759 * (CQ759 <> 0))","v":17839094448.584023},{"$f":"(CQ760) + (CR759 * (CR759 <> 0))","v":17839094448.584023},{"$f":"(CR760) + (CS759 * (CS759 <> 0))","v":17839094448.584023},{"$f":"(CS760) + (CT759 * (CT759 <> 0))","v":17839094448.584023},{"$f":"(CT760) + (CU759 * (CU759 <> 0))","v":17839094448.584023},{"$f":"(CU760) + (CV759 * (CV759 <> 0))","v":17839094448.584023}]
[]
[{"$nulls":4},"Shareholder Loan Opening Balance",null,"US$",{"$f":"SUM(J762:CV762)","v":-52672247298.497673},null,{"$f":"I765","v":0},{"$f":"J765","v":-369306734.94381994},-745996604.58651638,-976589004.80784655,-1211790253.0336032,-1371775101.8271179,-1453440874.7118104,-1536736963.0541966,-1536886963.0541966,-1537036963.0541966,-1537186963.0541966,-1537336963.0541966,-1537486963.0541966,-1537636963.0541966,-1537786963.0541966,-1537936963.0541966,-1540481963.0541966,-1607794770.6155696,-1886752477.3294606,-2253333802.1424713,-2730394167.7565031,-3315029122.7460632,-3116093657.3289332,-2805753222.1320858,-2471906808.1491022,-2114084295.8042588,-1741926865.7246602,-1345027116.9612703,-922890203.14041352,-836008893.62820363,-823665368.83615994,-780847577.68215752,-715564836.31243539,-624903371.66316175,-557759342.89337873,-517098193.19869518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB765","v":0},{"$f":"CC765","v":0},{"$f":"CD765","v":0},{"$f":"CE765","v":0},{"$f":"CF765","v":0},{"$f":"CG765","v":0},{"$f":"CH765","v":0},{"$f":"CI765","v":0},{"$f":"CJ765","v":0},{"$f":"CK765","v":0},{"$f":"CL765","v":0},{"$f":"CM765","v":0},{"$f":"CN765","v":0},{"$f":"CO765","v":0},{"$f":"CP765","v":0},{"$f":"CQ765","v":0},{"$f":"CR765","v":0},{"$f":"CS765","v":0},{"$f":"CT765","v":0},{"$f":"CU765","v":0}]
[{"$nulls":4},"Equity Contributions",null,"US$",{"$f":"SUM(J763:CV763)","v":-3315029122.7460632},null,{"$f":"J759 * (J759 < 0)","v":-369306734.94381994},-376689869.64269638,-230592400.22133017,-235201248.22575676,-159984848.79351461,-81665772.88469246,-83296088.342386305,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-2545000,-67312807.561372876,-278957706.71389091,-366581324.81301081,-477060365.61403179,-584634954.98956013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM759 * (BM759 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC759 * (CC759 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments",null,"US$",{"$f":"SUM(J764:CV764)","v":3315029122.7460637},null,{"$f":"IF(J759 > 0,MIN(J759, -1 * J762), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,198935465.41712999,310340435.19684744,333846413.98298383,357822512.34484339,372157430.07959867,396899748.76338983,422136913.82085681,86881309.512209892,12343524.792043686,42817791.154002428,65282741.369722128,90661464.649273634,67144028.76978302,40661149.694683552,517098193.19869518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BM759 > 0,MIN(BM759, -1 * BM762), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC759 > 0,MIN(CC759, -1 * CC762), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Shareholder Loan Closing Balance",null,"US$",{"$f":"SUM(J765:CV765)","v":-52672247298.497673},0,{"$f":"SUM(J762:J764)","v":-369306734.94381994},-745996604.58651638,-976589004.80784655,-1211790253.0336032,-1371775101.8271179,-1453440874.7118104,-1536736963.0541966,-1536886963.0541966,-1537036963.0541966,-1537186963.0541966,-1537336963.0541966,-1537486963.0541966,-1537636963.0541966,-1537786963.0541966,-1537936963.0541966,-1540481963.0541966,-1607794770.6155696,-1886752477.3294606,-2253333802.1424713,-2730394167.7565031,-3315029122.7460632,-3116093657.3289332,-2805753222.1320858,-2471906808.1491022,-2114084295.8042588,-1741926865.7246602,-1345027116.9612703,-922890203.14041352,-836008893.62820363,-823665368.83615994,-780847577.68215752,-715564836.31243539,-624903371.66316175,-557759342.89337873,-517098193.19869518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM762:BM764)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC762:CC764)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gross Dividend to Contractor",null,"US$",{"$f":"SUM(J767:CV767)","v":17839094448.584023},null,{"$f":"(J759 - J764) * (J759 > 0)","v":0},{"$f":"(K759 - K764) * (K759 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263918957.04041123,756699307.27843285,751670703.10800409,773443327.0142293,833473878.74346137,886709932.64993763,957855935.39110088,1013620303.3379923,980030430.0073998,957686286.18158281,927929104.90962982,898285790.03426027,916262290.35890722,934106551.33877254,991779085.70469069,1051869151.5742476,1079447800.6198792,1096772830.4398212,1117891869.4658475,649640913.38541603,{"$f":"(BM759 - BM764) * (BM759 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CC759 - CC764) * (CC759 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Dividend Witholding Tax",{"$f":"Inputs!C254 - Inputs!C256","v":0.1},"US$",{"$f":"SUM(J768:CV768)","v":1783909444.8584025},null,{"$f":"J767 * $F$768","v":0},{"$f":"K767 * $F$768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF767 * $F$768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,26391895.704041123,75669930.727843285,75167070.310800418,77344332.70142293,83347387.874346137,88670993.264993772,95785593.539110094,101362030.33379924,98003043.000739992,95768628.618158281,92792910.490962982,89828579.00342603,91626229.035890728,93410655.133877262,99177908.570469081,105186915.15742476,107944780.06198794,109677283.04398213,111789186.94658476,{"$f":"BL767 * $F$768","v":64964091.338541605},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC767 * $F$768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Net Dividend to Contractor",null,"US$",{"$f":"SUM(J769:CV769)","v":16055185003.725624},null,{"$f":"J767 - J768","v":0},{"$f":"K767 - K768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237527061.33637011,681029376.55058956,676503632.79720366,696098994.31280637,750126490.86911523,798038939.38494384,862070341.85199082,912258273.00419307,882027387.00665975,861917657.56342459,835136194.41866684,808457211.0308342,824636061.32301652,840695896.20489526,892601177.13422155,946682236.41682279,971503020.55789137,987095547.3958391,1006102682.5192628,584676822.0468744,{"$f":"BM767 - BM768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC767 - CC768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Dividend Withholding Tax",null,"US$",{"$f":"SUM(J771:CV771)","v":1783909444.8584025},null,{"$f":"J724 + J768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP724 + AP768","v":0},0,0,26391895.704041123,75669930.727843285,75167070.310800418,77344332.70142293,83347387.874346137,88670993.264993772,95785593.539110094,101362030.33379924,98003043.000739992,95768628.618158281,92792910.490962982,89828579.00342603,91626229.035890728,93410655.133877262,99177908.570469081,105186915.15742476,107944780.06198794,109677283.04398213,111789186.94658476,64964091.338541605,0,0,0,0,0,0,0,0,0,{"$f":"BV724 + BV768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Interest Withholding Tax (Nominal)"]
[]
[{"$nulls":4},"Interest Payments",null,"US$",{"$f":"SUM(J775:CV775)","v":4020839028.2445412},null,{"$f":"J210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,451117394.79029381,430305811.65871817,408441162.42068481,385470161.93120688,361336828.81696153,335982349.04713523,309344932.60095572,281359662.88259965,251958338.51649463,221069307.13746473,188617290.77065602,154523202.37568671,{"$f":"AP210","v":118703953.10793196},81072249.827228799,41536382.360522076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",{"$f":"Inputs!C255 - Inputs!C256","v":0.1},"US$",{"$f":"SUM(J776:CV776)","v":402083902.82445413},null,{"$f":"J775 * $F$776","v":0},{"$f":"K775 * $F$776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45111739.479029387,43030581.165871821,{"$f":"AF775 * $F$776","v":40844116.242068484},38547016.193120688,36133682.881696157,33598234.904713526,30934493.260095574,28135966.288259968,25195833.851649463,22106930.713746473,18861729.077065602,15452320.237568671,11870395.310793197,8107224.9827228803,4153638.2360522076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL775 * $F$776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC775 * $F$776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Contractor Return (Real)"]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Contractor Profit plus Cost Gas",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J781:CV781)","v":34785310871.799637},null,{"$f":"J736 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,568623465.45441294,1139740250.2027056,1148210737.5286994,1149548019.6417427,1150859080.5368831,1151392451.2451055,1152652602.0478163,1153888044.0112581,1137039996.943902,1123740606.0027239,1123740606.0027237,1092474597.8491526,{"$f":"AP736 / AP$186","v":1003207869.9262884},929375975.57658887,927082668.65708435,927072701.00832605,927062928.80366087,927053348.21085203,1079253283.3242087,1079244074.7574952,1081518186.668684,1079226195.7640679,927008190.47457969,928521776.46085501,926991342.69975424,926983165.75604153,926975149.14455855,926967289.7215358,926959584.40484691,1072029040.7446704,920573353.42267227,918282952.61289048,918275834.09131145,917507808.50932968,496227693.59220815,0,0,0,0,0,0,0,0,0,{"$f":"BV736 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J782:CV782)","v":5577193211.5445347},null,{"$f":"J737 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120775115.16302721,505331180.18880022,652473145.78181469,833811784.92156434,480088965.79971439,149235650.98448065,0,0,0,0,0,0,298471301.9689613,298471301.9689613,298471301.96896124,298471301.9689613,{"$f":"AP737 / AP$186","v":149235650.98448065},0,0,0,0,0,298471301.96896124,298471301.9689613,298471301.96896124,298471301.96896124,0,0,0,0,0,0,0,298471301.9689613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV737 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan by TPDC",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J783:CV783)","v":0},null,{"$f":"J738 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP738 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV738 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J784:CV784)","v":19485774.889818437},null,{"$f":"J739 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP739 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19485774.889818437,0,0,0,0,0,0,0,0,0,{"$f":"BV739 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J785:CV785)","v":40381989858.233978},null,{"$f":"SUM(J781:J784)","v":0},{"$f":"SUM(K781:K784)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,120775115.16302721,505331180.18880022,652473145.78181469,833811784.92156434,1048712431.2541273,1288975901.1871862,1148210737.5286994,1149548019.6417427,1150859080.5368831,1151392451.2451055,1152652602.0478163,1153888044.0112581,1435511298.9128633,1422211907.9716852,1422211907.9716849,1390945899.8181138,1152443520.910769,929375975.57658887,927082668.65708435,927072701.00832605,927062928.80366087,927053348.21085203,1377724585.29317,1377715376.7264564,1379989488.6376452,1377697497.7330291,927008190.47457969,928521776.46085501,926991342.69975424,926983165.75604153,926975149.14455855,926967289.7215358,926959584.40484691,1370500342.7136316,920573353.42267227,918282952.61289048,918275834.09131145,917507808.50932968,515713468.48202658,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW781:BW784)","v":0},0,0,0,0,0,{"$f":"SUM(CC781:CC784)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Carry Loan to TPDC",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J788:CV788)","v":149658709.80886641},null,{"$f":"J743 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,230508.4911017135,5977184.676910542,24284947.098257266,31287363.098601919,39918277.306667648,47960429.137327321,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP743 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV743 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},11007737535.64337,null,{"$f":"SUM(J744:J747) / J$186","v":450000000},450000000,270000000,270000000,180000000,90000000,90000000,0,0,0,0,0,0,0,0,0,172535878.80432463,721901685.98400033,932104493.97402108,1191159692.7450919,716480997.41247034,252361156.30410668,39167369.18342001,39167369.183420017,39167369.183420017,39167369.18342001,39167369.183420017,39167369.183420017,465554943.42479324,465554943.42479324,474082694.9096207,465554943.42479324,{"$f":"SUM(AP744:AP747) / AP$186","v":252361156.30410671},45563182.797040619,39167369.18342001,39167369.183420017,39167369.18342001,39167369.18342001,465554943.42479318,465554943.4247933,471950757.03841388,465554943.4247933,39167369.183420017,43431244.925833747,39167369.18342001,39167369.18342001,39167369.183420017,39167369.183420017,39167369.183420017,445575015.0822351,21319378.712068662,14923565.098448064,14923565.098448064,12791627.227241199,4263875.7424137332,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV744:BV747) / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J748 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP748 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV748 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},8393200994.9700003,null,{"$f":"J749 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123350214.65774469,246700429.31548938,246700429.31548938,246700429.31548935,246700429.31548938,246700429.31548935,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548935,{"$f":"AP749 / AP$186","v":246700429.31548938},246700429.31548935,246700429.31548941,246700429.31548938,246700429.31548941,246700429.31548938,246700429.31548941,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548935,246700429.31548938,246700429.31548938,246700429.31548935,246700429.31548938,246700429.31548938,246700429.31548941,128736612.90110072,0,0,0,0,0,0,0,0,0,{"$f":"BV749 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},199799283.42558232,null,{"$f":"J750 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6767847.9948855825,6767847.9948855834,6767847.9948855843,6767847.9948855862,6767847.9948855853,6767847.9948855843,6767847.9948855853,{"$f":"AP750 / AP$186","v":6767847.9948855871},6767847.9948855862,6767847.9948855881,6767847.994885589,6767847.9948855899,6767847.9948855899,6767847.994885589,6767847.9948855899,6767847.9948855909,6767847.9948855899,6767847.9948855909,6767847.9948855909,6767847.9948855918,6767847.9948855918,6767847.9948855918,6767847.9948855909,6767847.9948855909,6767847.9948855899,6767847.994885589,6767847.9948855881,6767847.994885589,6767847.9948855909,3531691.5739002051,0,0,0,0,0,0,0,0,0,{"$f":"BV750 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},8345161526.8457422,null,{"$f":"J751 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,636731506.69739044,624246575.19352007,612006446.26815689,600006319.87074196,588241490.06935489,576707343.20524979,565399356.08357823,554313094.19958651,543444209.99959457,532788441.17607319,522341608.99615014,512099616.66289222,{"$f":"AP751 / AP$186","v":502058447.70871788},492214164.42031157,482562906.2944231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV751 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},60282519.449848674,null,{"$f":"J752 / J$186","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,2074576.4199154214,2033898.450897472,1994018.0891151687,1954919.6952109495,1916587.9364813231,1879007.7808640422,1842164.4910431786,1806043.618669783,1770630.9986958655,1735912.7438194759,1701875.2390387016,1668505.1363124526,1635789.349325934,1603715.0483587587,1572269.6552536851,1541440.8384840048,1511216.5083176517,{"$f":"AP752 / AP$186","v":1481584.812076129},1452534.1294864009,1424053.0681239225,1396130.458945022,1368755.3519068845,1341917.011673416,1315604.9134053099,1289808.7386326566,1264518.3712084868,1239723.8933416537,1215415.5817075036,1191583.9036348073,1168219.5133674582,1145313.2483994688,1122856.1258818319,1100839.3390998351,1079254.2540194462,1058092.4059014178,1037345.4959817821,1017005.3882174336,997064.10609552299,977513.82950541459,958346.89167197514,0,0,0,0,0,0,0,0,0,{"$f":"BV752 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},130285746.51074123,null,{"$f":"J753 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1914566.9416039879,3829133.8832079745,3829133.8832079754,3829133.883207975,3829133.8832079754,3829133.8832079754,3829133.8832079759,3829133.8832079754,3829133.883207975,3829133.883207975,3829133.883207975,3829133.8832079754,{"$f":"AP753 / AP$186","v":3829133.8832079745},3829133.8832079745,3829133.8832079754,3829133.8832079754,3829133.883207975,3829133.883207975,3829133.8832079759,3829133.883207975,3829133.883207975,3829133.883207975,3829133.8832079754,3829133.883207975,3829133.883207975,3829133.8832079745,3829133.8832079754,3829133.8832079754,3829133.883207975,3829133.8832079745,3829133.8832079759,3829133.8832079745,3829133.8832079754,3829133.8832079759,2009761.4232740218,0,0,0,0,0,0,0,0,0,{"$f":"BV753 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4074776329.7658157,null,{"$f":"J754 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106780255.88226992,156525867.42073709,138133606.04019573,111410738.0201648,{"$f":"AP754 / AP$186","v":80601546.491525486},90268899.85375005,121351018.42805165,153157726.68962029,177041562.19870344,188871316.32003707,209310460.61820182,184233814.88642102,159950061.24907163,135169754.74479222,91467304.44292365,116761551.51350051,140911363.02255255,165382896.4360486,189027022.73441759,189035996.9380675,189276510.59469137,208419237.29714495,164537761.24403638,165759125.25271404,167628052.68801698,169359936.76782891,104402941.99033114,0,0,0,0,0,0,0,0,0,{"$f":"BV754 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J755 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP755 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV755 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},893612010.61798429,null,{"$f":"J768 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP768 / AP$186","v":0},0,0,16086675.163375722,45218783.087604761,44037533.450213864,44424616.514318697,46933939.848302625,48952674.078536838,51843566.447651915,53786069.00729458,50983998.492430314,48844697.978683122,46399017.569459051,44036048.990725614,44036567.306736551,44013903.917913318,45815058.673476741,47638145.677700251,47928584.567992806,47742974.100516789,47708131.949117124,27181023.795933478,0,0,0,0,0,0,0,0,0,{"$f":"BV768 / BV$186","v":0},0,0,0,0,0,0,{"$f":"CC768 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},33254514657.037937,null,{"$f":"SUM(J788:J798)","v":450182849.16299921},450179263.88529336,270175748.90715033,270172302.85014737,180168924.36288959,90165612.120480001,90162364.824000001,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,2305084.9110171348,180546961.93213266,748180651.17137277,965346776.76783395,1232994557.9882407,1528316722.6274006,1128979459.1873672,903509422.26894391,891473883.25155509,879674335.19529164,874873998.82129133,863532641.59689367,852413663.92591536,1374680535.5485992,1413738932.8704402,1393396761.9780335,1347873925.8097508,{"$f":"SUM(AP788:AP798)","v":1093800146.5100091},886796192.39417148,901802758.16760159,467105312.68894398,520093881.01521802,530715547.15892726,977903036.66430187,955309918.0917325,939415421.93081367,911105399.70416188,442933569.40892869,469665790.02898228,487389060.89160609,509392007.63091016,530650708.22802806,530638183.96090674,530834449.14362705,958164814.65234113,491830042.32336998,486925691.50095528,488589067.18666029,488134620.96727556,271084254.31862527,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV788:BV798)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Post-Tax Return"]
[{"$nulls":4},"Contractor Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J802:CV802)","v":7127475201.1960506},null,{"$f":"J785 - J799","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-2305084.9110171348,-59771846.769105449,-242849470.98257256,-312873630.98601925,-399182773.06667638,-479604291.37327337,159996441.99981904,244701315.25975549,258074136.39018762,271184745.34159148,276518452.42381418,289119960.45092261,301474380.08534276,60830763.364264011,8472975.1012449265,28815145.99365139,43071974.008363008,{"$f":"AP785 - AP799","v":58643374.400759935},42579783.182417393,25279910.48948276,459967388.31938207,406969047.78844285,396337801.05192477,399821548.6288681,422405458.6347239,440574066.70683157,466592098.02886724,484074621.065651,458855986.43187273,439602281.80814815,417591158.12513137,396324440.91653049,396329105.76062906,396125135.26121986,412335528.0612905,428743311.09930229,431357261.1119352,429686766.90465117,429373187.54205412,244629214.16340131,0,0,0,0,0,0,0,0,0,{"$f":"BV785 - BV799","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J803:CV803)","v":8929871667.8138084},null,{"$f":"J802 * Discounting!J$12","v":0},{"$f":"K802 * Discounting!K$12","v":0},{"$f":"L802 * Discounting!L$12","v":0},{"$f":"M802 * Discounting!M$12","v":0},{"$f":"N802 * Discounting!N$12","v":0},{"$f":"O802 * Discounting!O$12","v":0},{"$f":"P802 * Discounting!P$12","v":0},{"$f":"Q802 * Discounting!Q$12","v":0},{"$f":"R802 * Discounting!R$12","v":0},{"$f":"S802 * Discounting!S$12","v":0},{"$f":"T802 * Discounting!T$12","v":0},{"$f":"U802 * Discounting!U$12","v":0},{"$f":"V802 * Discounting!V$12","v":0},{"$f":"W802 * Discounting!W$12","v":0},{"$f":"X802 * Discounting!X$12","v":0},{"$f":"Y802 * Discounting!Y$12","v":-2305084.9110171348},{"$f":"Z802 * Discounting!Z$12","v":-59771846.769105449},{"$f":"AA802 * Discounting!AA$12","v":-242849470.98257256},{"$f":"AB802 * Discounting!AB$12","v":-312873630.98601925},{"$f":"AC802 * Discounting!AC$12","v":-399182773.06667638},{"$f":"AD802 * Discounting!AD$12","v":-479604291.37327337},{"$f":"AE802 * Discounting!AE$12","v":159996441.99981904},{"$f":"AF802 * Discounting!AF$12","v":244701315.25975549},{"$f":"AG802 * Discounting!AG$12","v":258074136.39018762},{"$f":"AH802 * Discounting!AH$12","v":271184745.34159148},{"$f":"AI802 * Discounting!AI$12","v":276518452.42381418},{"$f":"AJ802 * Discounting!AJ$12","v":289119960.45092261},{"$f":"AK802 * Discounting!AK$12","v":301474380.08534276},{"$f":"AL802 * Discounting!AL$12","v":60830763.364264011},{"$f":"AM802 * Discounting!AM$12","v":8472975.1012449265},{"$f":"AN802 * Discounting!AN$12","v":28815145.99365139},{"$f":"AO802 * Discounting!AO$12","v":43071974.008363008},{"$f":"AP802 * Discounting!AP$12","v":58643374.400759935},{"$f":"AQ802 * Discounting!AQ$12","v":42579783.182417393},{"$f":"AR802 * Discounting!AR$12","v":25279910.48948276},{"$f":"AS802 * Discounting!AS$12","v":459967388.31938207},{"$f":"AT802 * Discounting!AT$12","v":406969047.78844285},{"$f":"AU802 * Discounting!AU$12","v":396337801.05192477},{"$f":"AV802 * Discounting!AV$12","v":399821548.6288681},{"$f":"AW802 * Discounting!AW$12","v":422405458.6347239},{"$f":"AX802 * Discounting!AX$12","v":440574066.70683157},{"$f":"AY802 * Discounting!AY$12","v":466592098.02886724},{"$f":"AZ802 * Discounting!AZ$12","v":484074621.065651},{"$f":"BA802 * Discounting!BA$12","v":458855986.43187273},{"$f":"BB802 * Discounting!BB$12","v":439602281.80814815},{"$f":"BC802 * Discounting!BC$12","v":417591158.12513137},{"$f":"BD802 * Discounting!BD$12","v":396324440.91653049},{"$f":"BE802 * Discounting!BE$12","v":396329105.76062906},{"$f":"BF802 * Discounting!BF$12","v":396125135.26121986},{"$f":"BG802 * Discounting!BG$12","v":412335528.0612905},{"$f":"BH802 * Discounting!BH$12","v":428743311.09930229},{"$f":"BI802 * Discounting!BI$12","v":431357261.1119352},{"$f":"BJ802 * Discounting!BJ$12","v":429686766.90465117},{"$f":"BK802 * Discounting!BK$12","v":429373187.54205412},{"$f":"BL802 * Discounting!BL$12","v":244629214.16340131},{"$f":"BM802 * Discounting!BM$12","v":0},{"$f":"BN802 * Discounting!BN$12","v":0},{"$f":"BO802 * Discounting!BO$12","v":0},{"$f":"BP802 * Discounting!BP$12","v":0},{"$f":"BQ802 * Discounting!BQ$12","v":0},{"$f":"BR802 * Discounting!BR$12","v":0},{"$f":"BS802 * Discounting!BS$12","v":0},{"$f":"BT802 * Discounting!BT$12","v":0},{"$f":"BU802 * Discounting!BU$12","v":0},{"$f":"BV802 * Discounting!BV$12","v":0},{"$f":"BW802 * Discounting!BW$12","v":0},{"$f":"BX802 * Discounting!BX$12","v":0},{"$f":"BY802 * Discounting!BY$12","v":0},{"$f":"BZ802 * Discounting!BZ$12","v":0},{"$f":"CA802 * Discounting!CA$12","v":0},{"$f":"CB802 * Discounting!CB$12","v":0},{"$f":"CC802 * Discounting!CC$12","v":0},{"$f":"CD802 * Discounting!CD$12","v":0},{"$f":"CE802 * Discounting!CE$12","v":0},{"$f":"CF802 * Discounting!CF$12","v":0},{"$f":"CG802 * Discounting!CG$12","v":0},{"$f":"CH802 * Discounting!CH$12","v":0},{"$f":"CI802 * Discounting!CI$12","v":0},{"$f":"CJ802 * Discounting!CJ$12","v":0},{"$f":"CK802 * Discounting!CK$12","v":0},{"$f":"CL802 * Discounting!CL$12","v":0},{"$f":"CM802 * Discounting!CM$12","v":0},{"$f":"CN802 * Discounting!CN$12","v":0},{"$f":"CO802 * Discounting!CO$12","v":0},{"$f":"CP802 * Discounting!CP$12","v":0},{"$f":"CQ802 * Discounting!CQ$12","v":0},{"$f":"CR802 * Discounting!CR$12","v":0},{"$f":"CS802 * Discounting!CS$12","v":0},{"$f":"CT802 * Discounting!CT$12","v":0},{"$f":"CU802 * Discounting!CU$12","v":0},{"$f":"CV802 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor Post-Tax Return NPV\"&Inputs!C344*100","v":"Contractor Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J806:CV806)","v":-40011013.396155559},null,{"$f":"J803 / Discounting!J$19","v":0},{"$f":"K803 / Discounting!K$19","v":0},{"$f":"L803 / Discounting!L$19","v":0},{"$f":"M803 / Discounting!M$19","v":0},{"$f":"N803 / Discounting!N$19","v":0},{"$f":"O803 / Discounting!O$19","v":0},{"$f":"P803 / Discounting!P$19","v":0},{"$f":"Q803 / Discounting!Q$19","v":0},{"$f":"R803 / Discounting!R$19","v":0},{"$f":"S803 / Discounting!S$19","v":0},{"$f":"T803 / Discounting!T$19","v":0},{"$f":"U803 / Discounting!U$19","v":0},{"$f":"V803 / Discounting!V$19","v":0},{"$f":"W803 / Discounting!W$19","v":0},{"$f":"X803 / Discounting!X$19","v":0},{"$f":"Y803 / Discounting!Y$19","v":-2305084.9110171348},{"$f":"Z803 / Discounting!Z$19","v":-52895439.618677393},{"$f":"AA803 / Discounting!AA$19","v":-190186757.75908265},{"$f":"AB803 / Discounting!AB$19","v":-216837120.72727254},{"$f":"AC803 / Discounting!AC$19","v":-244826270.48877937},{"$f":"AD803 / Discounting!AD$19","v":-260309994.49081874},{"$f":"AE803 / Discounting!AE$19","v":76849255.41589494},{"$f":"AF803 / Discounting!AF$19","v":104012898.58983931},{"$f":"AG803 / Discounting!AG$19","v":97077131.458621949},{"$f":"AH803 / Discounting!AH$19","v":90273288.768917277},{"$f":"AI803 / Discounting!AI$19","v":81459114.125924051},{"$f":"AJ803 / Discounting!AJ$19","v":75372895.185423046},{"$f":"AK803 / Discounting!AK$19","v":69551914.505199194},{"$f":"AL803 / Discounting!AL$19","v":12419482.537374303},{"$f":"AM803 / Discounting!AM$19","v":1530867.9168315607},{"$f":"AN803 / Discounting!AN$19","v":4607275.3900129078},{"$f":"AO803 / Discounting!AO$19","v":6094522.4392229393},{"$f":"AP803 / Discounting!AP$19","v":7343200.947559976},{"$f":"AQ803 / Discounting!AQ$19","v":4718364.2315106578},{"$f":"AR803 / Discounting!AR$19","v":2479048.9698922588},{"$f":"AS803 / Discounting!AS$19","v":39917025.515289485},{"$f":"AT803 / Discounting!AT$19","v":31254608.761667091},{"$f":"AU803 / Discounting!AU$19","v":26936411.552787494},{"$f":"AV803 / Discounting!AV$19","v":24047060.546362963},{"$f":"AW803 / Discounting!AW$19","v":22482617.83163571},{"$f":"AX803 / Discounting!AX$19","v":20751898.894745395},{"$f":"AY803 / Discounting!AY$19","v":19449025.644260164},{"$f":"AZ803 / Discounting!AZ$19","v":17856417.850192022},{"$f":"BA803 / Discounting!BA$19","v":14978902.177161675},{"$f":"BB803 / Discounting!BB$19","v":12699454.809523882},{"$f":"BC803 / Discounting!BC$19","v":10675740.042591922},{"$f":"BD803 / Discounting!BD$19","v":8966420.6127630249},{"$f":"BE803 / Discounting!BE$19","v":7934978.8937335024},{"$f":"BF803 / Discounting!BF$19","v":7018491.2941142274},{"$f":"BG803 / Discounting!BG$19","v":6465225.5132516893},{"$f":"BH803 / Discounting!BH$19","v":5949107.7603850057},{"$f":"BI803 / Discounting!BI$19","v":5296794.7886772295},{"$f":"BJ803 / Discounting!BJ$19","v":4669276.2607386205},{"$f":"BK803 / Discounting!BK$19","v":4129087.3350063656},{"$f":"BL803 / Discounting!BL$19","v":2081848.032380322},{"$f":"BM803 / Discounting!BM$19","v":0},{"$f":"BN803 / Discounting!BN$19","v":0},{"$f":"BO803 / Discounting!BO$19","v":0},{"$f":"BP803 / Discounting!BP$19","v":0},{"$f":"BQ803 / Discounting!BQ$19","v":0},{"$f":"BR803 / Discounting!BR$19","v":0},{"$f":"BS803 / Discounting!BS$19","v":0},{"$f":"BT803 / Discounting!BT$19","v":0},{"$f":"BU803 / Discounting!BU$19","v":0},{"$f":"BV803 / Discounting!BV$19","v":0},{"$f":"BW803 / Discounting!BW$19","v":0},{"$f":"BX803 / Discounting!BX$19","v":0},{"$f":"BY803 / Discounting!BY$19","v":0},{"$f":"BZ803 / Discounting!BZ$19","v":0},{"$f":"CA803 / Discounting!CA$19","v":0},{"$f":"CB803 / Discounting!CB$19","v":0},{"$f":"CC803 / Discounting!CC$19","v":0},{"$f":"CD803 / Discounting!CD$19","v":0},{"$f":"CE803 / Discounting!CE$19","v":0},{"$f":"CF803 / Discounting!CF$19","v":0},{"$f":"CG803 / Discounting!CG$19","v":0},{"$f":"CH803 / Discounting!CH$19","v":0},{"$f":"CI803 / Discounting!CI$19","v":0},{"$f":"CJ803 / Discounting!CJ$19","v":0},{"$f":"CK803 / Discounting!CK$19","v":0},{"$f":"CL803 / Discounting!CL$19","v":0},{"$f":"CM803 / Discounting!CM$19","v":0},{"$f":"CN803 / Discounting!CN$19","v":0},{"$f":"CO803 / Discounting!CO$19","v":0},{"$f":"CP803 / Discounting!CP$19","v":0},{"$f":"CQ803 / Discounting!CQ$19","v":0},{"$f":"CR803 / Discounting!CR$19","v":0},{"$f":"CS803 / Discounting!CS$19","v":0},{"$f":"CT803 / Discounting!CT$19","v":0},{"$f":"CU803 / Discounting!CU$19","v":0},{"$f":"CV803 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J807:CV807)","v":-1842407480.013917},null,{"$f":"J802 / Discounting!J$19","v":-450182849.16299921},{"$f":"K802 / Discounting!K$19","v":-450179263.88529336},{"$f":"L802 / Discounting!L$19","v":-270175748.90715033},{"$f":"M802 / Discounting!M$19","v":-270172302.85014737},{"$f":"N802 / Discounting!N$19","v":-180168924.36288959},{"$f":"O802 / Discounting!O$19","v":-90165612.120480001},{"$f":"P802 / Discounting!P$19","v":-90162364.824000001},{"$f":"Q802 / Discounting!Q$19","v":-159181.19999999995},{"$f":"R802 / Discounting!R$19","v":-156059.99999999994},{"$f":"S802 / Discounting!S$19","v":-152999.99999999994},{"$f":"T802 / Discounting!T$19","v":-149999.99999999994},{"$f":"U802 / Discounting!U$19","v":-147058.82352941169},{"$f":"V802 / Discounting!V$19","v":-144175.31718569776},{"$f":"W802 / Discounting!W$19","v":-141348.35018205663},{"$f":"X802 / Discounting!X$19","v":-138576.81390397708},{"$f":"Y802 / Discounting!Y$19","v":-2305084.9110171348},{"$f":"Z802 / Discounting!Z$19","v":-52895439.618677393},{"$f":"AA802 / Discounting!AA$19","v":-190186757.75908265},{"$f":"AB802 / Discounting!AB$19","v":-216837120.72727254},{"$f":"AC802 / Discounting!AC$19","v":-244826270.48877937},{"$f":"AD802 / Discounting!AD$19","v":-260309994.49081874},{"$f":"AE802 / Discounting!AE$19","v":76849255.41589494},{"$f":"AF802 / Discounting!AF$19","v":104012898.58983931},{"$f":"AG802 / Discounting!AG$19","v":97077131.458621949},{"$f":"AH802 / Discounting!AH$19","v":90273288.768917277},{"$f":"AI802 / Discounting!AI$19","v":81459114.125924051},{"$f":"AJ802 / Discounting!AJ$19","v":75372895.185423046},{"$f":"AK802 / Discounting!AK$19","v":69551914.505199194},{"$f":"AL802 / Discounting!AL$19","v":12419482.537374303},{"$f":"AM802 / Discounting!AM$19","v":1530867.9168315607},{"$f":"AN802 / Discounting!AN$19","v":4607275.3900129078},{"$f":"AO802 / Discounting!AO$19","v":6094522.4392229393},{"$f":"AP802 / Discounting!AP$19","v":7343200.947559976},{"$f":"AQ802 / Discounting!AQ$19","v":4718364.2315106578},{"$f":"AR802 / Discounting!AR$19","v":2479048.9698922588},{"$f":"AS802 / Discounting!AS$19","v":39917025.515289485},{"$f":"AT802 / Discounting!AT$19","v":31254608.761667091},{"$f":"AU802 / Discounting!AU$19","v":26936411.552787494},{"$f":"AV802 / Discounting!AV$19","v":24047060.546362963},{"$f":"AW802 / Discounting!AW$19","v":22482617.83163571},{"$f":"AX802 / Discounting!AX$19","v":20751898.894745395},{"$f":"AY802 / Discounting!AY$19","v":19449025.644260164},{"$f":"AZ802 / Discounting!AZ$19","v":17856417.850192022},{"$f":"BA802 / Discounting!BA$19","v":14978902.177161675},{"$f":"BB802 / Discounting!BB$19","v":12699454.809523882},{"$f":"BC802 / Discounting!BC$19","v":10675740.042591922},{"$f":"BD802 / Discounting!BD$19","v":8966420.6127630249},{"$f":"BE802 / Discounting!BE$19","v":7934978.8937335024},{"$f":"BF802 / Discounting!BF$19","v":7018491.2941142274},{"$f":"BG802 / Discounting!BG$19","v":6465225.5132516893},{"$f":"BH802 / Discounting!BH$19","v":5949107.7603850057},{"$f":"BI802 / Discounting!BI$19","v":5296794.7886772295},{"$f":"BJ802 / Discounting!BJ$19","v":4669276.2607386205},{"$f":"BK802 / Discounting!BK$19","v":4129087.3350063656},{"$f":"BL802 / Discounting!BL$19","v":2081848.032380322},{"$f":"BM802 / Discounting!BM$19","v":0},{"$f":"BN802 / Discounting!BN$19","v":0},{"$f":"BO802 / Discounting!BO$19","v":0},{"$f":"BP802 / Discounting!BP$19","v":0},{"$f":"BQ802 / Discounting!BQ$19","v":0},{"$f":"BR802 / Discounting!BR$19","v":0},{"$f":"BS802 / Discounting!BS$19","v":0},{"$f":"BT802 / Discounting!BT$19","v":0},{"$f":"BU802 / Discounting!BU$19","v":0},{"$f":"BV802 / Discounting!BV$19","v":0},{"$f":"BW802 / Discounting!BW$19","v":0},{"$f":"BX802 / Discounting!BX$19","v":0},{"$f":"BY802 / Discounting!BY$19","v":0},{"$f":"BZ802 / Discounting!BZ$19","v":0},{"$f":"CA802 / Discounting!CA$19","v":0},{"$f":"CB802 / Discounting!CB$19","v":0},{"$f":"CC802 / Discounting!CC$19","v":0},{"$f":"CD802 / Discounting!CD$19","v":0},{"$f":"CE802 / Discounting!CE$19","v":0},{"$f":"CF802 / Discounting!CF$19","v":0},{"$f":"CG802 / Discounting!CG$19","v":0},{"$f":"CH802 / Discounting!CH$19","v":0},{"$f":"CI802 / Discounting!CI$19","v":0},{"$f":"CJ802 / Discounting!CJ$19","v":0},{"$f":"CK802 / Discounting!CK$19","v":0},{"$f":"CL802 / Discounting!CL$19","v":0},{"$f":"CM802 / Discounting!CM$19","v":0},{"$f":"CN802 / Discounting!CN$19","v":0},{"$f":"CO802 / Discounting!CO$19","v":0},{"$f":"CP802 / Discounting!CP$19","v":0},{"$f":"CQ802 / Discounting!CQ$19","v":0},{"$f":"CR802 / Discounting!CR$19","v":0},{"$f":"CS802 / Discounting!CS$19","v":0},{"$f":"CT802 / Discounting!CT$19","v":0},{"$f":"CU802 / Discounting!CU$19","v":0},{"$f":"CV802 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J808:CV808)","v":-1823967686.6086252},null,{"$f":"J802 / Discounting!J$20","v":-450182849.16299921},{"$f":"K802 / Discounting!K$20","v":-450179263.88529336},{"$f":"L802 / Discounting!L$20","v":-270175748.90715033},{"$f":"M802 / Discounting!M$20","v":-270172302.85014737},{"$f":"N802 / Discounting!N$20","v":-180168924.36288959},{"$f":"O802 / Discounting!O$20","v":-90165612.120480001},{"$f":"P802 / Discounting!P$20","v":-90162364.824000001},{"$f":"Q802 / Discounting!Q$20","v":-159181.19999999995},{"$f":"R802 / Discounting!R$20","v":-156059.99999999994},{"$f":"S802 / Discounting!S$20","v":-152999.99999999994},{"$f":"T802 / Discounting!T$20","v":-149999.99999999994},{"$f":"U802 / Discounting!U$20","v":-130140.55179593957},{"$f":"V802 / Discounting!V$20","v":-112910.42147834426},{"$f":"W802 / Discounting!W$20","v":-97961.497031358915},{"$f":"X802 / Discounting!X$20","v":-84991.755189449003},{"$f":"Y802 / Discounting!Y$20","v":-1251107.7387769548},{"$f":"Z802 / Discounting!Z$20","v":-28709525.422096044},{"$f":"AA802 / Discounting!AA$20","v":-103225752.46926233},{"$f":"AB802 / Discounting!AB$20","v":-117690501.76823914},{"$f":"AC802 / Discounting!AC$20","v":-132881890.90147357},{"$f":"AD802 / Discounting!AD$20","v":-141285835.9498536},{"$f":"AE802 / Discounting!AE$20","v":41710696.95113641},{"$f":"AF802 / Discounting!AF$20","v":56454034.18173831},{"$f":"AG802 / Discounting!AG$20","v":52689577.657491699},{"$f":"AH802 / Discounting!AH$20","v":48996724.434677273},{"$f":"AI802 / Discounting!AI$20","v":44212743.5695583},{"$f":"AJ802 / Discounting!AJ$20","v":40909387.766933344},{"$f":"AK802 / Discounting!AK$20","v":37749992.665481023},{"$f":"AL802 / Discounting!AL$20","v":6740797.5471315468},{"$f":"AM802 / Discounting!AM$20","v":830893.77256310708},{"$f":"AN802 / Discounting!AN$20","v":2500644.4958152403},{"$f":"AO802 / Discounting!AO$20","v":3307862.609059846},{"$f":"AP802 / Discounting!AP$20","v":3985595.276328743},{"$f":"AQ802 / Discounting!AQ$20","v":2560939.0683168122},{"$f":"AR802 / Discounting!AR$20","v":1345528.4602382213},{"$f":"AS802 / Discounting!AS$20","v":21665362.213966876},{"$f":"AT802 / Discounting!AT$20","v":16963749.451170232},{"$f":"AU802 / Discounting!AU$20","v":14620005.010445746},{"$f":"AV802 / Discounting!AV$20","v":13051781.043118823},{"$f":"AW802 / Discounting!AW$20","v":12202664.215398658},{"$f":"AX802 / Discounting!AX$20","v":11263299.315979037},{"$f":"AY802 / Discounting!AY$20","v":10556151.91393028},{"$f":"AZ802 / Discounting!AZ$20","v":9691748.2095496319},{"$f":"BA802 / Discounting!BA$20","v":8129947.9870182704},{"$f":"BB802 / Discounting!BB$20","v":6892755.2796450714},{"$f":"BC802 / Discounting!BC$20","v":5794363.9822639413},{"$f":"BD802 / Discounting!BD$20","v":4866613.8779273964},{"$f":"BE802 / Discounting!BE$20","v":4306788.6365197711},{"$f":"BF802 / Discounting!BF$20","v":3809355.885606125},{"$f":"BG802 / Discounting!BG$20","v":3509065.3857944896},{"$f":"BH802 / Discounting!BH$20","v":3228937.3472803887},{"$f":"BI802 / Discounting!BI$20","v":2874888.000504666},{"$f":"BJ802 / Discounting!BJ$20","v":2534296.0844422383},{"$f":"BK802 / Discounting!BK$20","v":2241103.1776841888},{"$f":"BL802 / Discounting!BL$20","v":1129943.7048153216},{"$f":"BM802 / Discounting!BM$20","v":0},{"$f":"BN802 / Discounting!BN$20","v":0},{"$f":"BO802 / Discounting!BO$20","v":0},{"$f":"BP802 / Discounting!BP$20","v":0},{"$f":"BQ802 / Discounting!BQ$20","v":0},{"$f":"BR802 / Discounting!BR$20","v":0},{"$f":"BS802 / Discounting!BS$20","v":0},{"$f":"BT802 / Discounting!BT$20","v":0},{"$f":"BU802 / Discounting!BU$20","v":0},{"$f":"BV802 / Discounting!BV$20","v":0},{"$f":"BW802 / Discounting!BW$20","v":0},{"$f":"BX802 / Discounting!BX$20","v":0},{"$f":"BY802 / Discounting!BY$20","v":0},{"$f":"BZ802 / Discounting!BZ$20","v":0},{"$f":"CA802 / Discounting!CA$20","v":0},{"$f":"CB802 / Discounting!CB$20","v":0},{"$f":"CC802 / Discounting!CC$20","v":0},{"$f":"CD802 / Discounting!CD$20","v":0},{"$f":"CE802 / Discounting!CE$20","v":0},{"$f":"CF802 / Discounting!CF$20","v":0},{"$f":"CG802 / Discounting!CG$20","v":0},{"$f":"CH802 / Discounting!CH$20","v":0},{"$f":"CI802 / Discounting!CI$20","v":0},{"$f":"CJ802 / Discounting!CJ$20","v":0},{"$f":"CK802 / Discounting!CK$20","v":0},{"$f":"CL802 / Discounting!CL$20","v":0},{"$f":"CM802 / Discounting!CM$20","v":0},{"$f":"CN802 / Discounting!CN$20","v":0},{"$f":"CO802 / Discounting!CO$20","v":0},{"$f":"CP802 / Discounting!CP$20","v":0},{"$f":"CQ802 / Discounting!CQ$20","v":0},{"$f":"CR802 / Discounting!CR$20","v":0},{"$f":"CS802 / Discounting!CS$20","v":0},{"$f":"CT802 / Discounting!CT$20","v":0},{"$f":"CU802 / Discounting!CU$20","v":0},{"$f":"CV802 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J811:CV811), \"Null\")","v":0.12571398358668118},null,{"$f":"J803","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2305084.9110171348,-59771846.769105449,-242849470.98257256,-312873630.98601925,-399182773.06667638,-479604291.37327337,159996441.99981904,244701315.25975549,258074136.39018762,271184745.34159148,276518452.42381418,289119960.45092261,301474380.08534276,60830763.364264011,8472975.1012449265,28815145.99365139,43071974.008363008,58643374.400759935,42579783.182417393,25279910.48948276,459967388.31938207,406969047.78844285,396337801.05192477,399821548.6288681,422405458.6347239,440574066.70683157,466592098.02886724,484074621.065651,458855986.43187273,439602281.80814815,417591158.12513137,396324440.91653049,396329105.76062906,396125135.26121986,412335528.0612905,428743311.09930229,431357261.1119352,429686766.90465117,429373187.54205412,244629214.16340131,{"$f":"BM803","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC803","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J812:CV812), \"Null\")","v":3.8400725981059258E-2},null,{"$f":"J802","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-2305084.9110171348,-59771846.769105449,-242849470.98257256,-312873630.98601925,-399182773.06667638,-479604291.37327337,159996441.99981904,244701315.25975549,258074136.39018762,271184745.34159148,276518452.42381418,289119960.45092261,301474380.08534276,60830763.364264011,8472975.1012449265,28815145.99365139,43071974.008363008,58643374.400759935,42579783.182417393,25279910.48948276,459967388.31938207,406969047.78844285,396337801.05192477,399821548.6288681,422405458.6347239,440574066.70683157,466592098.02886724,484074621.065651,458855986.43187273,439602281.80814815,417591158.12513137,396324440.91653049,396329105.76062906,396125135.26121986,412335528.0612905,428743311.09930229,431357261.1119352,429686766.90465117,429373187.54205412,244629214.16340131,{"$f":"BM802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Lender Return (Real)"]
[]
[{"$nulls":4},"Loans Out",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J816:CV816)","v":6196881346.1605911},null,{"$f":"J206 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134194572.40336357,561479089.09866691,724970161.97979403,926457538.80173802,533432184.22190487,165817389.98275629,0,0,0,0,0,0,331634779.96551257,331634779.96551251,331634779.96551245,331634779.96551251,{"$f":"AP206 / AP$186","v":165817389.98275626},0,0,0,0,0,331634779.96551251,331634779.96551251,331634779.96551245,331634779.96551251,0,0,0,0,0,0,0,331634779.96551257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV206 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Payments Received",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J817:CV817)","v":2997015366.8342295},null,{"$f":"J210 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,370073387.86032659,346079059.82414514,322053069.19534868,297980972.62069845,273848158.0243091,249639834.35816538,225341021.14687803,200936537.81850767,176410992.81308565,151748772.46024567,126934029.61715843,101950672.05773723,{"$f":"AP210 / AP$186","v":76782350.603845894},51412446.988997079,25824061.444780543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV210 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Principal Payments Received",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J818:CV818)","v":6275386329.6610374},null,{"$f":"J211 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,337406064.02566278,347528245.94643265,357954093.32482558,368692716.12457037,379753497.60830742,391146102.5365566,402880485.61265337,414966900.18103284,427415907.18646389,440238384.40205783,453445535.93411946,467048902.01214296,{"$f":"AP211 / AP$186","v":481060369.07250726},495492180.14468247,510356945.54902291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV211 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J819:CV819)","v":299701536.68342292},null,{"$f":"J776 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37007338.786032662,34607905.982414514,32205306.919534873,29798097.262069847,27384815.802430909,24963983.435816541,22534102.114687804,20093653.78185077,17641099.281308565,15174877.246024566,12693402.961715842,10195067.205773724,{"$f":"AP776 / AP$186","v":7678235.0603845892},5141244.6988997078,2582406.1444780543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV776 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J821:CV821)","v":2775818813.6512532},null,{"$f":"-J816 + J817 + J818 - J819","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-134194572.40336357,-561479089.09866691,-724970161.97979403,-926457538.80173802,137039928.87805182,493182009.80540705,{"$f":"-AF816 + AF817 + AF818 - AF819","v":647801855.60063934},636875591.483199,626216839.83018565,615821953.45890546,605687404.64484358,595809784.21768975,254551020.75272843,245177499.6507664,236051382.62404957,227169726.89859396,384347094.63321233,541763382.43477976,533598600.84932536,0,0,0,-331634779.96551251,-331634779.96551251,-331634779.96551245,-331634779.96551251,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,{"$f":"-BL816 + BL817 + BL818 - BL819","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CC816 + CC817 + CC818 - CC819","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J822:CV822)","v":2775818813.6512532},null,{"$f":"J821 * Discounting!J$12","v":0},{"$f":"K821 * Discounting!K$12","v":0},{"$f":"L821 * Discounting!L$12","v":0},{"$f":"M821 * Discounting!M$12","v":0},{"$f":"N821 * Discounting!N$12","v":0},{"$f":"O821 * Discounting!O$12","v":0},{"$f":"P821 * Discounting!P$12","v":0},{"$f":"Q821 * Discounting!Q$12","v":0},{"$f":"R821 * Discounting!R$12","v":0},{"$f":"S821 * Discounting!S$12","v":0},{"$f":"T821 * Discounting!T$12","v":0},{"$f":"U821 * Discounting!U$12","v":0},{"$f":"V821 * Discounting!V$12","v":0},{"$f":"W821 * Discounting!W$12","v":0},{"$f":"X821 * Discounting!X$12","v":0},{"$f":"Y821 * Discounting!Y$12","v":0},{"$f":"Z821 * Discounting!Z$12","v":-134194572.40336357},{"$f":"AA821 * Discounting!AA$12","v":-561479089.09866691},{"$f":"AB821 * Discounting!AB$12","v":-724970161.97979403},{"$f":"AC821 * Discounting!AC$12","v":-926457538.80173802},{"$f":"AD821 * Discounting!AD$12","v":137039928.87805182},{"$f":"AE821 * Discounting!AE$12","v":493182009.80540705},{"$f":"AF821 * Discounting!AF$12","v":647801855.60063934},{"$f":"AG821 * Discounting!AG$12","v":636875591.483199},{"$f":"AH821 * Discounting!AH$12","v":626216839.83018565},{"$f":"AI821 * Discounting!AI$12","v":615821953.45890546},{"$f":"AJ821 * Discounting!AJ$12","v":605687404.64484358},{"$f":"AK821 * Discounting!AK$12","v":595809784.21768975},{"$f":"AL821 * Discounting!AL$12","v":254551020.75272843},{"$f":"AM821 * Discounting!AM$12","v":245177499.6507664},{"$f":"AN821 * Discounting!AN$12","v":236051382.62404957},{"$f":"AO821 * Discounting!AO$12","v":227169726.89859396},{"$f":"AP821 * Discounting!AP$12","v":384347094.63321233},{"$f":"AQ821 * Discounting!AQ$12","v":541763382.43477976},{"$f":"AR821 * Discounting!AR$12","v":533598600.84932536},{"$f":"AS821 * Discounting!AS$12","v":0},{"$f":"AT821 * Discounting!AT$12","v":0},{"$f":"AU821 * Discounting!AU$12","v":0},{"$f":"AV821 * Discounting!AV$12","v":-331634779.96551251},{"$f":"AW821 * Discounting!AW$12","v":-331634779.96551251},{"$f":"AX821 * Discounting!AX$12","v":-331634779.96551245},{"$f":"AY821 * Discounting!AY$12","v":-331634779.96551251},{"$f":"AZ821 * Discounting!AZ$12","v":0},{"$f":"BA821 * Discounting!BA$12","v":0},{"$f":"BB821 * Discounting!BB$12","v":0},{"$f":"BC821 * Discounting!BC$12","v":0},{"$f":"BD821 * Discounting!BD$12","v":0},{"$f":"BE821 * Discounting!BE$12","v":0},{"$f":"BF821 * Discounting!BF$12","v":0},{"$f":"BG821 * Discounting!BG$12","v":-331634779.96551257},{"$f":"BH821 * Discounting!BH$12","v":0},{"$f":"BI821 * Discounting!BI$12","v":0},{"$f":"BJ821 * Discounting!BJ$12","v":0},{"$f":"BK821 * Discounting!BK$12","v":0},{"$f":"BL821 * Discounting!BL$12","v":0},{"$f":"BM821 * Discounting!BM$12","v":0},{"$f":"BN821 * Discounting!BN$12","v":0},{"$f":"BO821 * Discounting!BO$12","v":0},{"$f":"BP821 * Discounting!BP$12","v":0},{"$f":"BQ821 * Discounting!BQ$12","v":0},{"$f":"BR821 * Discounting!BR$12","v":0},{"$f":"BS821 * Discounting!BS$12","v":0},{"$f":"BT821 * Discounting!BT$12","v":0},{"$f":"BU821 * Discounting!BU$12","v":0},{"$f":"BV821 * Discounting!BV$12","v":0},{"$f":"BW821 * Discounting!BW$12","v":0},{"$f":"BX821 * Discounting!BX$12","v":0},{"$f":"BY821 * Discounting!BY$12","v":0},{"$f":"BZ821 * Discounting!BZ$12","v":0},{"$f":"CA821 * Discounting!CA$12","v":0},{"$f":"CB821 * Discounting!CB$12","v":0},{"$f":"CC821 * Discounting!CC$12","v":0},{"$f":"CD821 * Discounting!CD$12","v":0},{"$f":"CE821 * Discounting!CE$12","v":0},{"$f":"CF821 * Discounting!CF$12","v":0},{"$f":"CG821 * Discounting!CG$12","v":0},{"$f":"CH821 * Discounting!CH$12","v":0},{"$f":"CI821 * Discounting!CI$12","v":0},{"$f":"CJ821 * Discounting!CJ$12","v":0},{"$f":"CK821 * Discounting!CK$12","v":0},{"$f":"CL821 * Discounting!CL$12","v":0},{"$f":"CM821 * Discounting!CM$12","v":0},{"$f":"CN821 * Discounting!CN$12","v":0},{"$f":"CO821 * Discounting!CO$12","v":0},{"$f":"CP821 * Discounting!CP$12","v":0},{"$f":"CQ821 * Discounting!CQ$12","v":0},{"$f":"CR821 * Discounting!CR$12","v":0},{"$f":"CS821 * Discounting!CS$12","v":0},{"$f":"CT821 * Discounting!CT$12","v":0},{"$f":"CU821 * Discounting!CU$12","v":0},{"$f":"CV821 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Lender Post-Tax Return NPV\"&Inputs!C344*100","v":"Lender Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J825:CV825)","v":136686098.65251353},null,{"$f":"J822 / Discounting!J$19","v":0},{"$f":"K822 / Discounting!K$19","v":0},{"$f":"L822 / Discounting!L$19","v":0},{"$f":"M822 / Discounting!M$19","v":0},{"$f":"N822 / Discounting!N$19","v":0},{"$f":"O822 / Discounting!O$19","v":0},{"$f":"P822 / Discounting!P$19","v":0},{"$f":"Q822 / Discounting!Q$19","v":0},{"$f":"R822 / Discounting!R$19","v":0},{"$f":"S822 / Discounting!S$19","v":0},{"$f":"T822 / Discounting!T$19","v":0},{"$f":"U822 / Discounting!U$19","v":0},{"$f":"V822 / Discounting!V$19","v":0},{"$f":"W822 / Discounting!W$19","v":0},{"$f":"X822 / Discounting!X$19","v":0},{"$f":"Y822 / Discounting!Y$19","v":0},{"$f":"Z822 / Discounting!Z$19","v":-118756258.76403856},{"$f":"AA822 / Discounting!AA$19","v":-439720486.41136116},{"$f":"AB822 / Discounting!AB$19","v":-502440688.40658367},{"$f":"AC822 / Discounting!AC$19","v":-568213758.94684887},{"$f":"AD822 / Discounting!AD$19","v":74379783.027220398},{"$f":"AE822 / Discounting!AE$19","v":236884456.70624974},{"$f":"AF822 / Discounting!AF$19","v":275355073.76155311},{"$f":"AG822 / Discounting!AG$19","v":239567034.42659605},{"$f":"AH822 / Discounting!AH$19","v":208458088.38820067},{"$f":"AI822 / Discounting!AI$19","v":181413972.00926271},{"$f":"AJ822 / Discounting!AJ$19","v":157901284.96913686},{"$f":"AK822 / Discounting!AK$19","v":137456825.22521147},{"$f":"AL822 / Discounting!AL$19","v":51970282.50621172},{"$f":"AM822 / Discounting!AM$19","v":44297824.985841386},{"$f":"AN822 / Discounting!AN$19","v":37742433.30857724},{"$f":"AO822 / Discounting!AO$19","v":32143662.554839261},{"$f":"AP822 / Discounting!AP$19","v":48127141.017075494},{"$f":"AQ822 / Discounting!AQ$19","v":60034053.124959297},{"$f":"AR822 / Discounting!AR$19","v":52326809.555825137},{"$f":"AS822 / Discounting!AS$19","v":0},{"$f":"AT822 / Discounting!AT$19","v":0},{"$f":"AU822 / Discounting!AU$19","v":0},{"$f":"AV822 / Discounting!AV$19","v":-19946002.561540361},{"$f":"AW822 / Discounting!AW$19","v":-17651329.7004782},{"$f":"AX822 / Discounting!AX$19","v":-15620645.752635572},{"$f":"AY822 / Discounting!AY$19","v":-13823580.312066881},{"$f":"AZ822 / Discounting!AZ$19","v":0},{"$f":"BA822 / Discounting!BA$19","v":0},{"$f":"BB822 / Discounting!BB$19","v":0},{"$f":"BC822 / Discounting!BC$19","v":0},{"$f":"BD822 / Discounting!BD$19","v":0},{"$f":"BE822 / Discounting!BE$19","v":0},{"$f":"BF822 / Discounting!BF$19","v":0},{"$f":"BG822 / Discounting!BG$19","v":-5199876.05869349},{"$f":"BH822 / Discounting!BH$19","v":0},{"$f":"BI822 / Discounting!BI$19","v":0},{"$f":"BJ822 / Discounting!BJ$19","v":0},{"$f":"BK822 / Discounting!BK$19","v":0},{"$f":"BL822 / Discounting!BL$19","v":0},{"$f":"BM822 / Discounting!BM$19","v":0},{"$f":"BN822 / Discounting!BN$19","v":0},{"$f":"BO822 / Discounting!BO$19","v":0},{"$f":"BP822 / Discounting!BP$19","v":0},{"$f":"BQ822 / Discounting!BQ$19","v":0},{"$f":"BR822 / Discounting!BR$19","v":0},{"$f":"BS822 / Discounting!BS$19","v":0},{"$f":"BT822 / Discounting!BT$19","v":0},{"$f":"BU822 / Discounting!BU$19","v":0},{"$f":"BV822 / Discounting!BV$19","v":0},{"$f":"BW822 / Discounting!BW$19","v":0},{"$f":"BX822 / Discounting!BX$19","v":0},{"$f":"BY822 / Discounting!BY$19","v":0},{"$f":"BZ822 / Discounting!BZ$19","v":0},{"$f":"CA822 / Discounting!CA$19","v":0},{"$f":"CB822 / Discounting!CB$19","v":0},{"$f":"CC822 / Discounting!CC$19","v":0},{"$f":"CD822 / Discounting!CD$19","v":0},{"$f":"CE822 / Discounting!CE$19","v":0},{"$f":"CF822 / Discounting!CF$19","v":0},{"$f":"CG822 / Discounting!CG$19","v":0},{"$f":"CH822 / Discounting!CH$19","v":0},{"$f":"CI822 / Discounting!CI$19","v":0},{"$f":"CJ822 / Discounting!CJ$19","v":0},{"$f":"CK822 / Discounting!CK$19","v":0},{"$f":"CL822 / Discounting!CL$19","v":0},{"$f":"CM822 / Discounting!CM$19","v":0},{"$f":"CN822 / Discounting!CN$19","v":0},{"$f":"CO822 / Discounting!CO$19","v":0},{"$f":"CP822 / Discounting!CP$19","v":0},{"$f":"CQ822 / Discounting!CQ$19","v":0},{"$f":"CR822 / Discounting!CR$19","v":0},{"$f":"CS822 / Discounting!CS$19","v":0},{"$f":"CT822 / Discounting!CT$19","v":0},{"$f":"CU822 / Discounting!CU$19","v":0},{"$f":"CV822 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J826:CV826)","v":136686098.65251353},null,{"$f":"J821 / Discounting!J$19","v":0},{"$f":"K821 / Discounting!K$19","v":0},{"$f":"L821 / Discounting!L$19","v":0},{"$f":"M821 / Discounting!M$19","v":0},{"$f":"N821 / Discounting!N$19","v":0},{"$f":"O821 / Discounting!O$19","v":0},{"$f":"P821 / Discounting!P$19","v":0},{"$f":"Q821 / Discounting!Q$19","v":0},{"$f":"R821 / Discounting!R$19","v":0},{"$f":"S821 / Discounting!S$19","v":0},{"$f":"T821 / Discounting!T$19","v":0},{"$f":"U821 / Discounting!U$19","v":0},{"$f":"V821 / Discounting!V$19","v":0},{"$f":"W821 / Discounting!W$19","v":0},{"$f":"X821 / Discounting!X$19","v":0},{"$f":"Y821 / Discounting!Y$19","v":0},{"$f":"Z821 / Discounting!Z$19","v":-118756258.76403856},{"$f":"AA821 / Discounting!AA$19","v":-439720486.41136116},{"$f":"AB821 / Discounting!AB$19","v":-502440688.40658367},{"$f":"AC821 / Discounting!AC$19","v":-568213758.94684887},{"$f":"AD821 / Discounting!AD$19","v":74379783.027220398},{"$f":"AE821 / Discounting!AE$19","v":236884456.70624974},{"$f":"AF821 / Discounting!AF$19","v":275355073.76155311},{"$f":"AG821 / Discounting!AG$19","v":239567034.42659605},{"$f":"AH821 / Discounting!AH$19","v":208458088.38820067},{"$f":"AI821 / Discounting!AI$19","v":181413972.00926271},{"$f":"AJ821 / Discounting!AJ$19","v":157901284.96913686},{"$f":"AK821 / Discounting!AK$19","v":137456825.22521147},{"$f":"AL821 / Discounting!AL$19","v":51970282.50621172},{"$f":"AM821 / Discounting!AM$19","v":44297824.985841386},{"$f":"AN821 / Discounting!AN$19","v":37742433.30857724},{"$f":"AO821 / Discounting!AO$19","v":32143662.554839261},{"$f":"AP821 / Discounting!AP$19","v":48127141.017075494},{"$f":"AQ821 / Discounting!AQ$19","v":60034053.124959297},{"$f":"AR821 / Discounting!AR$19","v":52326809.555825137},{"$f":"AS821 / Discounting!AS$19","v":0},{"$f":"AT821 / Discounting!AT$19","v":0},{"$f":"AU821 / Discounting!AU$19","v":0},{"$f":"AV821 / Discounting!AV$19","v":-19946002.561540361},{"$f":"AW821 / Discounting!AW$19","v":-17651329.7004782},{"$f":"AX821 / Discounting!AX$19","v":-15620645.752635572},{"$f":"AY821 / Discounting!AY$19","v":-13823580.312066881},{"$f":"AZ821 / Discounting!AZ$19","v":0},{"$f":"BA821 / Discounting!BA$19","v":0},{"$f":"BB821 / Discounting!BB$19","v":0},{"$f":"BC821 / Discounting!BC$19","v":0},{"$f":"BD821 / Discounting!BD$19","v":0},{"$f":"BE821 / Discounting!BE$19","v":0},{"$f":"BF821 / Discounting!BF$19","v":0},{"$f":"BG821 / Discounting!BG$19","v":-5199876.05869349},{"$f":"BH821 / Discounting!BH$19","v":0},{"$f":"BI821 / Discounting!BI$19","v":0},{"$f":"BJ821 / Discounting!BJ$19","v":0},{"$f":"BK821 / Discounting!BK$19","v":0},{"$f":"BL821 / Discounting!BL$19","v":0},{"$f":"BM821 / Discounting!BM$19","v":0},{"$f":"BN821 / Discounting!BN$19","v":0},{"$f":"BO821 / Discounting!BO$19","v":0},{"$f":"BP821 / Discounting!BP$19","v":0},{"$f":"BQ821 / Discounting!BQ$19","v":0},{"$f":"BR821 / Discounting!BR$19","v":0},{"$f":"BS821 / Discounting!BS$19","v":0},{"$f":"BT821 / Discounting!BT$19","v":0},{"$f":"BU821 / Discounting!BU$19","v":0},{"$f":"BV821 / Discounting!BV$19","v":0},{"$f":"BW821 / Discounting!BW$19","v":0},{"$f":"BX821 / Discounting!BX$19","v":0},{"$f":"BY821 / Discounting!BY$19","v":0},{"$f":"BZ821 / Discounting!BZ$19","v":0},{"$f":"CA821 / Discounting!CA$19","v":0},{"$f":"CB821 / Discounting!CB$19","v":0},{"$f":"CC821 / Discounting!CC$19","v":0},{"$f":"CD821 / Discounting!CD$19","v":0},{"$f":"CE821 / Discounting!CE$19","v":0},{"$f":"CF821 / Discounting!CF$19","v":0},{"$f":"CG821 / Discounting!CG$19","v":0},{"$f":"CH821 / Discounting!CH$19","v":0},{"$f":"CI821 / Discounting!CI$19","v":0},{"$f":"CJ821 / Discounting!CJ$19","v":0},{"$f":"CK821 / Discounting!CK$19","v":0},{"$f":"CL821 / Discounting!CL$19","v":0},{"$f":"CM821 / Discounting!CM$19","v":0},{"$f":"CN821 / Discounting!CN$19","v":0},{"$f":"CO821 / Discounting!CO$19","v":0},{"$f":"CP821 / Discounting!CP$19","v":0},{"$f":"CQ821 / Discounting!CQ$19","v":0},{"$f":"CR821 / Discounting!CR$19","v":0},{"$f":"CS821 / Discounting!CS$19","v":0},{"$f":"CT821 / Discounting!CT$19","v":0},{"$f":"CU821 / Discounting!CU$19","v":0},{"$f":"CV821 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J827:CV827)","v":74187738.156652674},null,{"$f":"J821 / Discounting!J$20","v":0},{"$f":"K821 / Discounting!K$20","v":0},{"$f":"L821 / Discounting!L$20","v":0},{"$f":"M821 / Discounting!M$20","v":0},{"$f":"N821 / Discounting!N$20","v":0},{"$f":"O821 / Discounting!O$20","v":0},{"$f":"P821 / Discounting!P$20","v":0},{"$f":"Q821 / Discounting!Q$20","v":0},{"$f":"R821 / Discounting!R$20","v":0},{"$f":"S821 / Discounting!S$20","v":0},{"$f":"T821 / Discounting!T$20","v":0},{"$f":"U821 / Discounting!U$20","v":0},{"$f":"V821 / Discounting!V$20","v":0},{"$f":"W821 / Discounting!W$20","v":0},{"$f":"X821 / Discounting!X$20","v":0},{"$f":"Y821 / Discounting!Y$20","v":0},{"$f":"Z821 / Discounting!Z$20","v":-64456139.40630354},{"$f":"AA821 / Discounting!AA$20","v":-238662663.06227678},{"$f":"AB821 / Discounting!AB$20","v":-272704675.88307619},{"$f":"AC821 / Discounting!AC$20","v":-308403663.43999779},{"$f":"AD821 / Discounting!AD$20","v":40370366.275507011},{"$f":"AE821 / Discounting!AE$20","v":128571392.56114824},{"$f":"AF821 / Discounting!AF$20","v":149451702.21194395},{"$f":"AG821 / Discounting!AG$20","v":130027388.27295694},{"$f":"AH821 / Discounting!AH$20","v":113142698.71214718},{"$f":"AI821 / Discounting!AI$20","v":98464235.837153152},{"$f":"AJ821 / Discounting!AJ$20","v":85702491.324079394},{"$f":"AK821 / Discounting!AK$20","v":74606057.661923155},{"$f":"AL821 / Discounting!AL$20","v":28207387.206944738},{"$f":"AM821 / Discounting!AM$20","v":24043084.654230047},{"$f":"AN821 / Discounting!AN$20","v":20485080.687026836},{"$f":"AO821 / Discounting!AO$20","v":17446292.231052428},{"$f":"AP821 / Discounting!AP$20","v":26121483.978264332},{"$f":"AQ821 / Discounting!AQ$20","v":32584078.831890404},{"$f":"AR821 / Discounting!AR$20","v":28400895.805574987},{"$f":"AS821 / Discounting!AS$20","v":0},{"$f":"AT821 / Discounting!AT$20","v":0},{"$f":"AU821 / Discounting!AU$20","v":0},{"$f":"AV821 / Discounting!AV$20","v":-10825891.073746484},{"$f":"AW821 / Discounting!AW$20","v":-9580434.5785367116},{"$f":"AX821 / Discounting!AX$20","v":-8478260.6889705416},{"$f":"AY821 / Discounting!AY$20","v":-7502885.5654606577},{"$f":"AZ821 / Discounting!AZ$20","v":0},{"$f":"BA821 / Discounting!BA$20","v":0},{"$f":"BB821 / Discounting!BB$20","v":0},{"$f":"BC821 / Discounting!BC$20","v":0},{"$f":"BD821 / Discounting!BD$20","v":0},{"$f":"BE821 / Discounting!BE$20","v":0},{"$f":"BF821 / Discounting!BF$20","v":0},{"$f":"BG821 / Discounting!BG$20","v":-2822284.396821544},{"$f":"BH821 / Discounting!BH$20","v":0},{"$f":"BI821 / Discounting!BI$20","v":0},{"$f":"BJ821 / Discounting!BJ$20","v":0},{"$f":"BK821 / Discounting!BK$20","v":0},{"$f":"BL821 / Discounting!BL$20","v":0},{"$f":"BM821 / Discounting!BM$20","v":0},{"$f":"BN821 / Discounting!BN$20","v":0},{"$f":"BO821 / Discounting!BO$20","v":0},{"$f":"BP821 / Discounting!BP$20","v":0},{"$f":"BQ821 / Discounting!BQ$20","v":0},{"$f":"BR821 / Discounting!BR$20","v":0},{"$f":"BS821 / Discounting!BS$20","v":0},{"$f":"BT821 / Discounting!BT$20","v":0},{"$f":"BU821 / Discounting!BU$20","v":0},{"$f":"BV821 / Discounting!BV$20","v":0},{"$f":"BW821 / Discounting!BW$20","v":0},{"$f":"BX821 / Discounting!BX$20","v":0},{"$f":"BY821 / Discounting!BY$20","v":0},{"$f":"BZ821 / Discounting!BZ$20","v":0},{"$f":"CA821 / Discounting!CA$20","v":0},{"$f":"CB821 / Discounting!CB$20","v":0},{"$f":"CC821 / Discounting!CC$20","v":0},{"$f":"CD821 / Discounting!CD$20","v":0},{"$f":"CE821 / Discounting!CE$20","v":0},{"$f":"CF821 / Discounting!CF$20","v":0},{"$f":"CG821 / Discounting!CG$20","v":0},{"$f":"CH821 / Discounting!CH$20","v":0},{"$f":"CI821 / Discounting!CI$20","v":0},{"$f":"CJ821 / Discounting!CJ$20","v":0},{"$f":"CK821 / Discounting!CK$20","v":0},{"$f":"CL821 / Discounting!CL$20","v":0},{"$f":"CM821 / Discounting!CM$20","v":0},{"$f":"CN821 / Discounting!CN$20","v":0},{"$f":"CO821 / Discounting!CO$20","v":0},{"$f":"CP821 / Discounting!CP$20","v":0},{"$f":"CQ821 / Discounting!CQ$20","v":0},{"$f":"CR821 / Discounting!CR$20","v":0},{"$f":"CS821 / Discounting!CS$20","v":0},{"$f":"CT821 / Discounting!CT$20","v":0},{"$f":"CU821 / Discounting!CU$20","v":0},{"$f":"CV821 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J830:CV830), \"Null\")","v":0.14475833625022494},null,{"$f":"J822","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-134194572.40336357,-561479089.09866691,-724970161.97979403,-926457538.80173802,137039928.87805182,493182009.80540705,647801855.60063934,636875591.483199,626216839.83018565,615821953.45890546,605687404.64484358,595809784.21768975,254551020.75272843,245177499.6507664,236051382.62404957,227169726.89859396,384347094.63321233,541763382.43477976,533598600.84932536,0,0,0,-331634779.96551251,-331634779.96551251,-331634779.96551245,-331634779.96551251,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,0,{"$f":"BM822","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC822","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J831:CV831), \"Null\")","v":0.14475833625022494},null,{"$f":"J821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-134194572.40336357,-561479089.09866691,-724970161.97979403,-926457538.80173802,137039928.87805182,493182009.80540705,647801855.60063934,636875591.483199,626216839.83018565,615821953.45890546,605687404.64484358,595809784.21768975,254551020.75272843,245177499.6507664,236051382.62404957,227169726.89859396,384347094.63321233,541763382.43477976,533598600.84932536,0,0,0,-331634779.96551251,-331634779.96551251,-331634779.96551245,-331634779.96551251,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,0,{"$f":"BM821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Contractor and Lender Return (Real)"]
[]
[{"$nulls":4},"Contractor Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J835:CV835)","v":7127475201.1960506},null,{"$f":"J802","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-2305084.9110171348,-59771846.769105449,-242849470.98257256,-312873630.98601925,-399182773.06667638,-479604291.37327337,159996441.99981904,{"$f":"AF802","v":244701315.25975549},258074136.39018762,271184745.34159148,276518452.42381418,289119960.45092261,301474380.08534276,60830763.364264011,8472975.1012449265,28815145.99365139,43071974.008363008,58643374.400759935,42579783.182417393,25279910.48948276,459967388.31938207,406969047.78844285,396337801.05192477,399821548.6288681,422405458.6347239,440574066.70683157,466592098.02886724,484074621.065651,458855986.43187273,439602281.80814815,417591158.12513137,396324440.91653049,396329105.76062906,396125135.26121986,412335528.0612905,428743311.09930229,431357261.1119352,429686766.90465117,429373187.54205412,{"$f":"BL802","v":244629214.16340131},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J836:CV836)","v":2775818813.6512532},null,{"$f":"J821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-134194572.40336357,-561479089.09866691,-724970161.97979403,-926457538.80173802,137039928.87805182,493182009.80540705,647801855.60063934,636875591.483199,626216839.83018565,615821953.45890546,605687404.64484358,595809784.21768975,254551020.75272843,245177499.6507664,236051382.62404957,227169726.89859396,384347094.63321233,541763382.43477976,533598600.84932536,0,0,0,-331634779.96551251,-331634779.96551251,-331634779.96551245,-331634779.96551251,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,0,{"$f":"BM821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J838:CV838)","v":9903294014.8472996},null,{"$f":"SUM(J835:J836)","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-2305084.9110171348,-193966419.17246902,-804328560.08123946,-1037843792.9658133,-1325640311.8684144,-342564362.49522156,653178451.80522609,892503170.86039484,894949727.87338662,897401585.17177713,892340405.88271964,894807365.09576619,897284164.30303252,315381784.11699247,253650474.75201133,264866528.61770096,270241700.90695697,442990469.03397226,584343165.61719716,558878511.33880806,459967388.31938207,406969047.78844285,396337801.05192477,68186768.663355589,90770678.669211388,108939286.74131912,134957318.06335473,484074621.065651,458855986.43187273,439602281.80814815,417591158.12513137,396324440.91653049,396329105.76062906,396125135.26121986,80700748.095777929,428743311.09930229,431357261.1119352,429686766.90465117,429373187.54205412,244629214.16340131,{"$f":"SUM(BM835:BM836)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC835:CC836)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J839:CV839)","v":11705690481.465059},null,{"$f":"J838 * Discounting!J$12","v":0},{"$f":"K838 * Discounting!K$12","v":0},{"$f":"L838 * Discounting!L$12","v":0},{"$f":"M838 * Discounting!M$12","v":0},{"$f":"N838 * Discounting!N$12","v":0},{"$f":"O838 * Discounting!O$12","v":0},{"$f":"P838 * Discounting!P$12","v":0},{"$f":"Q838 * Discounting!Q$12","v":0},{"$f":"R838 * Discounting!R$12","v":0},{"$f":"S838 * Discounting!S$12","v":0},{"$f":"T838 * Discounting!T$12","v":0},{"$f":"U838 * Discounting!U$12","v":0},{"$f":"V838 * Discounting!V$12","v":0},{"$f":"W838 * Discounting!W$12","v":0},{"$f":"X838 * Discounting!X$12","v":0},{"$f":"Y838 * Discounting!Y$12","v":-2305084.9110171348},{"$f":"Z838 * Discounting!Z$12","v":-193966419.17246902},{"$f":"AA838 * Discounting!AA$12","v":-804328560.08123946},{"$f":"AB838 * Discounting!AB$12","v":-1037843792.9658133},{"$f":"AC838 * Discounting!AC$12","v":-1325640311.8684144},{"$f":"AD838 * Discounting!AD$12","v":-342564362.49522156},{"$f":"AE838 * Discounting!AE$12","v":653178451.80522609},{"$f":"AF838 * Discounting!AF$12","v":892503170.86039484},{"$f":"AG838 * Discounting!AG$12","v":894949727.87338662},{"$f":"AH838 * Discounting!AH$12","v":897401585.17177713},{"$f":"AI838 * Discounting!AI$12","v":892340405.88271964},{"$f":"AJ838 * Discounting!AJ$12","v":894807365.09576619},{"$f":"AK838 * Discounting!AK$12","v":897284164.30303252},{"$f":"AL838 * Discounting!AL$12","v":315381784.11699247},{"$f":"AM838 * Discounting!AM$12","v":253650474.75201133},{"$f":"AN838 * Discounting!AN$12","v":264866528.61770096},{"$f":"AO838 * Discounting!AO$12","v":270241700.90695697},{"$f":"AP838 * Discounting!AP$12","v":442990469.03397226},{"$f":"AQ838 * Discounting!AQ$12","v":584343165.61719716},{"$f":"AR838 * Discounting!AR$12","v":558878511.33880806},{"$f":"AS838 * Discounting!AS$12","v":459967388.31938207},{"$f":"AT838 * Discounting!AT$12","v":406969047.78844285},{"$f":"AU838 * Discounting!AU$12","v":396337801.05192477},{"$f":"AV838 * Discounting!AV$12","v":68186768.663355589},{"$f":"AW838 * Discounting!AW$12","v":90770678.669211388},{"$f":"AX838 * Discounting!AX$12","v":108939286.74131912},{"$f":"AY838 * Discounting!AY$12","v":134957318.06335473},{"$f":"AZ838 * Discounting!AZ$12","v":484074621.065651},{"$f":"BA838 * Discounting!BA$12","v":458855986.43187273},{"$f":"BB838 * Discounting!BB$12","v":439602281.80814815},{"$f":"BC838 * Discounting!BC$12","v":417591158.12513137},{"$f":"BD838 * Discounting!BD$12","v":396324440.91653049},{"$f":"BE838 * Discounting!BE$12","v":396329105.76062906},{"$f":"BF838 * Discounting!BF$12","v":396125135.26121986},{"$f":"BG838 * Discounting!BG$12","v":80700748.095777929},{"$f":"BH838 * Discounting!BH$12","v":428743311.09930229},{"$f":"BI838 * Discounting!BI$12","v":431357261.1119352},{"$f":"BJ838 * Discounting!BJ$12","v":429686766.90465117},{"$f":"BK838 * Discounting!BK$12","v":429373187.54205412},{"$f":"BL838 * Discounting!BL$12","v":244629214.16340131},{"$f":"BM838 * Discounting!BM$12","v":0},{"$f":"BN838 * Discounting!BN$12","v":0},{"$f":"BO838 * Discounting!BO$12","v":0},{"$f":"BP838 * Discounting!BP$12","v":0},{"$f":"BQ838 * Discounting!BQ$12","v":0},{"$f":"BR838 * Discounting!BR$12","v":0},{"$f":"BS838 * Discounting!BS$12","v":0},{"$f":"BT838 * Discounting!BT$12","v":0},{"$f":"BU838 * Discounting!BU$12","v":0},{"$f":"BV838 * Discounting!BV$12","v":0},{"$f":"BW838 * Discounting!BW$12","v":0},{"$f":"BX838 * Discounting!BX$12","v":0},{"$f":"BY838 * Discounting!BY$12","v":0},{"$f":"BZ838 * Discounting!BZ$12","v":0},{"$f":"CA838 * Discounting!CA$12","v":0},{"$f":"CB838 * Discounting!CB$12","v":0},{"$f":"CC838 * Discounting!CC$12","v":0},{"$f":"CD838 * Discounting!CD$12","v":0},{"$f":"CE838 * Discounting!CE$12","v":0},{"$f":"CF838 * Discounting!CF$12","v":0},{"$f":"CG838 * Discounting!CG$12","v":0},{"$f":"CH838 * Discounting!CH$12","v":0},{"$f":"CI838 * Discounting!CI$12","v":0},{"$f":"CJ838 * Discounting!CJ$12","v":0},{"$f":"CK838 * Discounting!CK$12","v":0},{"$f":"CL838 * Discounting!CL$12","v":0},{"$f":"CM838 * Discounting!CM$12","v":0},{"$f":"CN838 * Discounting!CN$12","v":0},{"$f":"CO838 * Discounting!CO$12","v":0},{"$f":"CP838 * Discounting!CP$12","v":0},{"$f":"CQ838 * Discounting!CQ$12","v":0},{"$f":"CR838 * Discounting!CR$12","v":0},{"$f":"CS838 * Discounting!CS$12","v":0},{"$f":"CT838 * Discounting!CT$12","v":0},{"$f":"CU838 * Discounting!CU$12","v":0},{"$f":"CV838 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor and Lender Return NPV\"&Inputs!C344*100","v":"Contractor and Lender Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J842:CV842)","v":96675085.256358564},null,{"$f":"J839 / Discounting!J$19","v":0},{"$f":"K839 / Discounting!K$19","v":0},{"$f":"L839 / Discounting!L$19","v":0},{"$f":"M839 / Discounting!M$19","v":0},{"$f":"N839 / Discounting!N$19","v":0},{"$f":"O839 / Discounting!O$19","v":0},{"$f":"P839 / Discounting!P$19","v":0},{"$f":"Q839 / Discounting!Q$19","v":0},{"$f":"R839 / Discounting!R$19","v":0},{"$f":"S839 / Discounting!S$19","v":0},{"$f":"T839 / Discounting!T$19","v":0},{"$f":"U839 / Discounting!U$19","v":0},{"$f":"V839 / Discounting!V$19","v":0},{"$f":"W839 / Discounting!W$19","v":0},{"$f":"X839 / Discounting!X$19","v":0},{"$f":"Y839 / Discounting!Y$19","v":-2305084.9110171348},{"$f":"Z839 / Discounting!Z$19","v":-171651698.38271597},{"$f":"AA839 / Discounting!AA$19","v":-629907244.17044377},{"$f":"AB839 / Discounting!AB$19","v":-719277809.13385618},{"$f":"AC839 / Discounting!AC$19","v":-813040029.43562818},{"$f":"AD839 / Discounting!AD$19","v":-185930211.46359837},{"$f":"AE839 / Discounting!AE$19","v":313733712.1221447},{"$f":"AF839 / Discounting!AF$19","v":379367972.35139239},{"$f":"AG839 / Discounting!AG$19","v":336644165.88521802},{"$f":"AH839 / Discounting!AH$19","v":298731377.15711796},{"$f":"AI839 / Discounting!AI$19","v":262873086.13518676},{"$f":"AJ839 / Discounting!AJ$19","v":233274180.15455988},{"$f":"AK839 / Discounting!AK$19","v":207008739.73041067},{"$f":"AL839 / Discounting!AL$19","v":64389765.043586031},{"$f":"AM839 / Discounting!AM$19","v":45828692.902672946},{"$f":"AN839 / Discounting!AN$19","v":42349708.698590145},{"$f":"AO839 / Discounting!AO$19","v":38238184.9940622},{"$f":"AP839 / Discounting!AP$19","v":55470341.964635469},{"$f":"AQ839 / Discounting!AQ$19","v":64752417.356469952},{"$f":"AR839 / Discounting!AR$19","v":54805858.525717393},{"$f":"AS839 / Discounting!AS$19","v":39917025.515289485},{"$f":"AT839 / Discounting!AT$19","v":31254608.761667091},{"$f":"AU839 / Discounting!AU$19","v":26936411.552787494},{"$f":"AV839 / Discounting!AV$19","v":4101057.9848225988},{"$f":"AW839 / Discounting!AW$19","v":4831288.1311575128},{"$f":"AX839 / Discounting!AX$19","v":5131253.1421098216},{"$f":"AY839 / Discounting!AY$19","v":5625445.3321932815},{"$f":"AZ839 / Discounting!AZ$19","v":17856417.850192022},{"$f":"BA839 / Discounting!BA$19","v":14978902.177161675},{"$f":"BB839 / Discounting!BB$19","v":12699454.809523882},{"$f":"BC839 / Discounting!BC$19","v":10675740.042591922},{"$f":"BD839 / Discounting!BD$19","v":8966420.6127630249},{"$f":"BE839 / Discounting!BE$19","v":7934978.8937335024},{"$f":"BF839 / Discounting!BF$19","v":7018491.2941142274},{"$f":"BG839 / Discounting!BG$19","v":1265349.4545581997},{"$f":"BH839 / Discounting!BH$19","v":5949107.7603850057},{"$f":"BI839 / Discounting!BI$19","v":5296794.7886772295},{"$f":"BJ839 / Discounting!BJ$19","v":4669276.2607386205},{"$f":"BK839 / Discounting!BK$19","v":4129087.3350063656},{"$f":"BL839 / Discounting!BL$19","v":2081848.032380322},{"$f":"BM839 / Discounting!BM$19","v":0},{"$f":"BN839 / Discounting!BN$19","v":0},{"$f":"BO839 / Discounting!BO$19","v":0},{"$f":"BP839 / Discounting!BP$19","v":0},{"$f":"BQ839 / Discounting!BQ$19","v":0},{"$f":"BR839 / Discounting!BR$19","v":0},{"$f":"BS839 / Discounting!BS$19","v":0},{"$f":"BT839 / Discounting!BT$19","v":0},{"$f":"BU839 / Discounting!BU$19","v":0},{"$f":"BV839 / Discounting!BV$19","v":0},{"$f":"BW839 / Discounting!BW$19","v":0},{"$f":"BX839 / Discounting!BX$19","v":0},{"$f":"BY839 / Discounting!BY$19","v":0},{"$f":"BZ839 / Discounting!BZ$19","v":0},{"$f":"CA839 / Discounting!CA$19","v":0},{"$f":"CB839 / Discounting!CB$19","v":0},{"$f":"CC839 / Discounting!CC$19","v":0},{"$f":"CD839 / Discounting!CD$19","v":0},{"$f":"CE839 / Discounting!CE$19","v":0},{"$f":"CF839 / Discounting!CF$19","v":0},{"$f":"CG839 / Discounting!CG$19","v":0},{"$f":"CH839 / Discounting!CH$19","v":0},{"$f":"CI839 / Discounting!CI$19","v":0},{"$f":"CJ839 / Discounting!CJ$19","v":0},{"$f":"CK839 / Discounting!CK$19","v":0},{"$f":"CL839 / Discounting!CL$19","v":0},{"$f":"CM839 / Discounting!CM$19","v":0},{"$f":"CN839 / Discounting!CN$19","v":0},{"$f":"CO839 / Discounting!CO$19","v":0},{"$f":"CP839 / Discounting!CP$19","v":0},{"$f":"CQ839 / Discounting!CQ$19","v":0},{"$f":"CR839 / Discounting!CR$19","v":0},{"$f":"CS839 / Discounting!CS$19","v":0},{"$f":"CT839 / Discounting!CT$19","v":0},{"$f":"CU839 / Discounting!CU$19","v":0},{"$f":"CV839 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J843:CV843)","v":-1705721381.3614035},null,{"$f":"J838 / Discounting!J$19","v":-450182849.16299921},{"$f":"K838 / Discounting!K$19","v":-450179263.88529336},{"$f":"L838 / Discounting!L$19","v":-270175748.90715033},{"$f":"M838 / Discounting!M$19","v":-270172302.85014737},{"$f":"N838 / Discounting!N$19","v":-180168924.36288959},{"$f":"O838 / Discounting!O$19","v":-90165612.120480001},{"$f":"P838 / Discounting!P$19","v":-90162364.824000001},{"$f":"Q838 / Discounting!Q$19","v":-159181.19999999995},{"$f":"R838 / Discounting!R$19","v":-156059.99999999994},{"$f":"S838 / Discounting!S$19","v":-152999.99999999994},{"$f":"T838 / Discounting!T$19","v":-149999.99999999994},{"$f":"U838 / Discounting!U$19","v":-147058.82352941169},{"$f":"V838 / Discounting!V$19","v":-144175.31718569776},{"$f":"W838 / Discounting!W$19","v":-141348.35018205663},{"$f":"X838 / Discounting!X$19","v":-138576.81390397708},{"$f":"Y838 / Discounting!Y$19","v":-2305084.9110171348},{"$f":"Z838 / Discounting!Z$19","v":-171651698.38271597},{"$f":"AA838 / Discounting!AA$19","v":-629907244.17044377},{"$f":"AB838 / Discounting!AB$19","v":-719277809.13385618},{"$f":"AC838 / Discounting!AC$19","v":-813040029.43562818},{"$f":"AD838 / Discounting!AD$19","v":-185930211.46359837},{"$f":"AE838 / Discounting!AE$19","v":313733712.1221447},{"$f":"AF838 / Discounting!AF$19","v":379367972.35139239},{"$f":"AG838 / Discounting!AG$19","v":336644165.88521802},{"$f":"AH838 / Discounting!AH$19","v":298731377.15711796},{"$f":"AI838 / Discounting!AI$19","v":262873086.13518676},{"$f":"AJ838 / Discounting!AJ$19","v":233274180.15455988},{"$f":"AK838 / Discounting!AK$19","v":207008739.73041067},{"$f":"AL838 / Discounting!AL$19","v":64389765.043586031},{"$f":"AM838 / Discounting!AM$19","v":45828692.902672946},{"$f":"AN838 / Discounting!AN$19","v":42349708.698590145},{"$f":"AO838 / Discounting!AO$19","v":38238184.9940622},{"$f":"AP838 / Discounting!AP$19","v":55470341.964635469},{"$f":"AQ838 / Discounting!AQ$19","v":64752417.356469952},{"$f":"AR838 / Discounting!AR$19","v":54805858.525717393},{"$f":"AS838 / Discounting!AS$19","v":39917025.515289485},{"$f":"AT838 / Discounting!AT$19","v":31254608.761667091},{"$f":"AU838 / Discounting!AU$19","v":26936411.552787494},{"$f":"AV838 / Discounting!AV$19","v":4101057.9848225988},{"$f":"AW838 / Discounting!AW$19","v":4831288.1311575128},{"$f":"AX838 / Discounting!AX$19","v":5131253.1421098216},{"$f":"AY838 / Discounting!AY$19","v":5625445.3321932815},{"$f":"AZ838 / Discounting!AZ$19","v":17856417.850192022},{"$f":"BA838 / Discounting!BA$19","v":14978902.177161675},{"$f":"BB838 / Discounting!BB$19","v":12699454.809523882},{"$f":"BC838 / Discounting!BC$19","v":10675740.042591922},{"$f":"BD838 / Discounting!BD$19","v":8966420.6127630249},{"$f":"BE838 / Discounting!BE$19","v":7934978.8937335024},{"$f":"BF838 / Discounting!BF$19","v":7018491.2941142274},{"$f":"BG838 / Discounting!BG$19","v":1265349.4545581997},{"$f":"BH838 / Discounting!BH$19","v":5949107.7603850057},{"$f":"BI838 / Discounting!BI$19","v":5296794.7886772295},{"$f":"BJ838 / Discounting!BJ$19","v":4669276.2607386205},{"$f":"BK838 / Discounting!BK$19","v":4129087.3350063656},{"$f":"BL838 / Discounting!BL$19","v":2081848.032380322},{"$f":"BM838 / Discounting!BM$19","v":0},{"$f":"BN838 / Discounting!BN$19","v":0},{"$f":"BO838 / Discounting!BO$19","v":0},{"$f":"BP838 / Discounting!BP$19","v":0},{"$f":"BQ838 / Discounting!BQ$19","v":0},{"$f":"BR838 / Discounting!BR$19","v":0},{"$f":"BS838 / Discounting!BS$19","v":0},{"$f":"BT838 / Discounting!BT$19","v":0},{"$f":"BU838 / Discounting!BU$19","v":0},{"$f":"BV838 / Discounting!BV$19","v":0},{"$f":"BW838 / Discounting!BW$19","v":0},{"$f":"BX838 / Discounting!BX$19","v":0},{"$f":"BY838 / Discounting!BY$19","v":0},{"$f":"BZ838 / Discounting!BZ$19","v":0},{"$f":"CA838 / Discounting!CA$19","v":0},{"$f":"CB838 / Discounting!CB$19","v":0},{"$f":"CC838 / Discounting!CC$19","v":0},{"$f":"CD838 / Discounting!CD$19","v":0},{"$f":"CE838 / Discounting!CE$19","v":0},{"$f":"CF838 / Discounting!CF$19","v":0},{"$f":"CG838 / Discounting!CG$19","v":0},{"$f":"CH838 / Discounting!CH$19","v":0},{"$f":"CI838 / Discounting!CI$19","v":0},{"$f":"CJ838 / Discounting!CJ$19","v":0},{"$f":"CK838 / Discounting!CK$19","v":0},{"$f":"CL838 / Discounting!CL$19","v":0},{"$f":"CM838 / Discounting!CM$19","v":0},{"$f":"CN838 / Discounting!CN$19","v":0},{"$f":"CO838 / Discounting!CO$19","v":0},{"$f":"CP838 / Discounting!CP$19","v":0},{"$f":"CQ838 / Discounting!CQ$19","v":0},{"$f":"CR838 / Discounting!CR$19","v":0},{"$f":"CS838 / Discounting!CS$19","v":0},{"$f":"CT838 / Discounting!CT$19","v":0},{"$f":"CU838 / Discounting!CU$19","v":0},{"$f":"CV838 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J844:CV844)","v":-1749779948.4519722},null,{"$f":"J838 / Discounting!J$20","v":-450182849.16299921},{"$f":"K838 / Discounting!K$20","v":-450179263.88529336},{"$f":"L838 / Discounting!L$20","v":-270175748.90715033},{"$f":"M838 / Discounting!M$20","v":-270172302.85014737},{"$f":"N838 / Discounting!N$20","v":-180168924.36288959},{"$f":"O838 / Discounting!O$20","v":-90165612.120480001},{"$f":"P838 / Discounting!P$20","v":-90162364.824000001},{"$f":"Q838 / Discounting!Q$20","v":-159181.19999999995},{"$f":"R838 / Discounting!R$20","v":-156059.99999999994},{"$f":"S838 / Discounting!S$20","v":-152999.99999999994},{"$f":"T838 / Discounting!T$20","v":-149999.99999999994},{"$f":"U838 / Discounting!U$20","v":-130140.55179593957},{"$f":"V838 / Discounting!V$20","v":-112910.42147834426},{"$f":"W838 / Discounting!W$20","v":-97961.497031358915},{"$f":"X838 / Discounting!X$20","v":-84991.755189449003},{"$f":"Y838 / Discounting!Y$20","v":-1251107.7387769548},{"$f":"Z838 / Discounting!Z$20","v":-93165664.828399584},{"$f":"AA838 / Discounting!AA$20","v":-341888415.53153908},{"$f":"AB838 / Discounting!AB$20","v":-390395177.65131533},{"$f":"AC838 / Discounting!AC$20","v":-441285554.34147131},{"$f":"AD838 / Discounting!AD$20","v":-100915469.67434658},{"$f":"AE838 / Discounting!AE$20","v":170282089.51228464},{"$f":"AF838 / Discounting!AF$20","v":205905736.39368227},{"$f":"AG838 / Discounting!AG$20","v":182716965.93044862},{"$f":"AH838 / Discounting!AH$20","v":162139423.14682445},{"$f":"AI838 / Discounting!AI$20","v":142676979.40671146},{"$f":"AJ838 / Discounting!AJ$20","v":126611879.09101273},{"$f":"AK838 / Discounting!AK$20","v":112356050.32740419},{"$f":"AL838 / Discounting!AL$20","v":34948184.754076287},{"$f":"AM838 / Discounting!AM$20","v":24873978.426793151},{"$f":"AN838 / Discounting!AN$20","v":22985725.182842076},{"$f":"AO838 / Discounting!AO$20","v":20754154.840112276},{"$f":"AP838 / Discounting!AP$20","v":30107079.254593074},{"$f":"AQ838 / Discounting!AQ$20","v":35145017.900207214},{"$f":"AR838 / Discounting!AR$20","v":29746424.265813205},{"$f":"AS838 / Discounting!AS$20","v":21665362.213966876},{"$f":"AT838 / Discounting!AT$20","v":16963749.451170232},{"$f":"AU838 / Discounting!AU$20","v":14620005.010445746},{"$f":"AV838 / Discounting!AV$20","v":2225889.9693723409},{"$f":"AW838 / Discounting!AW$20","v":2622229.6368619469},{"$f":"AX838 / Discounting!AX$20","v":2785038.6270084963},{"$f":"AY838 / Discounting!AY$20","v":3053266.3484696224},{"$f":"AZ838 / Discounting!AZ$20","v":9691748.2095496319},{"$f":"BA838 / Discounting!BA$20","v":8129947.9870182704},{"$f":"BB838 / Discounting!BB$20","v":6892755.2796450714},{"$f":"BC838 / Discounting!BC$20","v":5794363.9822639413},{"$f":"BD838 / Discounting!BD$20","v":4866613.8779273964},{"$f":"BE838 / Discounting!BE$20","v":4306788.6365197711},{"$f":"BF838 / Discounting!BF$20","v":3809355.885606125},{"$f":"BG838 / Discounting!BG$20","v":686780.98897294572},{"$f":"BH838 / Discounting!BH$20","v":3228937.3472803887},{"$f":"BI838 / Discounting!BI$20","v":2874888.000504666},{"$f":"BJ838 / Discounting!BJ$20","v":2534296.0844422383},{"$f":"BK838 / Discounting!BK$20","v":2241103.1776841888},{"$f":"BL838 / Discounting!BL$20","v":1129943.7048153216},{"$f":"BM838 / Discounting!BM$20","v":0},{"$f":"BN838 / Discounting!BN$20","v":0},{"$f":"BO838 / Discounting!BO$20","v":0},{"$f":"BP838 / Discounting!BP$20","v":0},{"$f":"BQ838 / Discounting!BQ$20","v":0},{"$f":"BR838 / Discounting!BR$20","v":0},{"$f":"BS838 / Discounting!BS$20","v":0},{"$f":"BT838 / Discounting!BT$20","v":0},{"$f":"BU838 / Discounting!BU$20","v":0},{"$f":"BV838 / Discounting!BV$20","v":0},{"$f":"BW838 / Discounting!BW$20","v":0},{"$f":"BX838 / Discounting!BX$20","v":0},{"$f":"BY838 / Discounting!BY$20","v":0},{"$f":"BZ838 / Discounting!BZ$20","v":0},{"$f":"CA838 / Discounting!CA$20","v":0},{"$f":"CB838 / Discounting!CB$20","v":0},{"$f":"CC838 / Discounting!CC$20","v":0},{"$f":"CD838 / Discounting!CD$20","v":0},{"$f":"CE838 / Discounting!CE$20","v":0},{"$f":"CF838 / Discounting!CF$20","v":0},{"$f":"CG838 / Discounting!CG$20","v":0},{"$f":"CH838 / Discounting!CH$20","v":0},{"$f":"CI838 / Discounting!CI$20","v":0},{"$f":"CJ838 / Discounting!CJ$20","v":0},{"$f":"CK838 / Discounting!CK$20","v":0},{"$f":"CL838 / Discounting!CL$20","v":0},{"$f":"CM838 / Discounting!CM$20","v":0},{"$f":"CN838 / Discounting!CN$20","v":0},{"$f":"CO838 / Discounting!CO$20","v":0},{"$f":"CP838 / Discounting!CP$20","v":0},{"$f":"CQ838 / Discounting!CQ$20","v":0},{"$f":"CR838 / Discounting!CR$20","v":0},{"$f":"CS838 / Discounting!CS$20","v":0},{"$f":"CT838 / Discounting!CT$20","v":0},{"$f":"CU838 / Discounting!CU$20","v":0},{"$f":"CV838 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J847:CV847), \"Null\")","v":0.13532472969166665},null,{"$f":"J839","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2305084.9110171348,-193966419.17246902,-804328560.08123946,-1037843792.9658133,-1325640311.8684144,-342564362.49522156,653178451.80522609,892503170.86039484,894949727.87338662,897401585.17177713,892340405.88271964,894807365.09576619,897284164.30303252,315381784.11699247,253650474.75201133,264866528.61770096,270241700.90695697,442990469.03397226,584343165.61719716,558878511.33880806,459967388.31938207,406969047.78844285,396337801.05192477,68186768.663355589,90770678.669211388,108939286.74131912,134957318.06335473,484074621.065651,458855986.43187273,439602281.80814815,417591158.12513137,396324440.91653049,396329105.76062906,396125135.26121986,80700748.095777929,428743311.09930229,431357261.1119352,429686766.90465117,429373187.54205412,244629214.16340131,{"$f":"BM839","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC839","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J848:CV848), \"Null\")","v":5.0835816890569152E-2},null,{"$f":"J838","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-2305084.9110171348,-193966419.17246902,-804328560.08123946,-1037843792.9658133,-1325640311.8684144,-342564362.49522156,653178451.80522609,892503170.86039484,894949727.87338662,897401585.17177713,892340405.88271964,894807365.09576619,897284164.30303252,315381784.11699247,253650474.75201133,264866528.61770096,270241700.90695697,442990469.03397226,584343165.61719716,558878511.33880806,459967388.31938207,406969047.78844285,396337801.05192477,68186768.663355589,90770678.669211388,108939286.74131912,134957318.06335473,484074621.065651,458855986.43187273,439602281.80814815,417591158.12513137,396324440.91653049,396329105.76062906,396125135.26121986,80700748.095777929,428743311.09930229,431357261.1119352,429686766.90465117,429373187.54205412,{"$f":"BL838","v":244629214.16340131},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC838","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TPDC Return (Real)"]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"TPDC Profit plus Cost Gas",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J853:CV853)","v":3650138614.4929361},null,{"$f":"J692 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63180385.050490335,108860423.13365406,100389935.80766046,99052653.694617242,97741592.799476847,97208222.091254622,95948071.288543731,94712629.325101733,111560676.39245775,124860067.33363599,124860067.33363599,121386066.42768362,{"$f":"AP692 / AP$186","v":111467541.10292093},103263997.28628765,103009185.40634272,103008077.889814,103006992.08929566,103005927.57898358,119917031.48046765,119916008.30638832,120168687.40763156,119914021.7515631,103000910.05273108,103169086.27342835,102999038.07775046,102998129.52844904,102997238.79383983,102996365.52461511,102995509.37831633,119114337.86051895,102285928.15807469,102031439.17921007,102030648.23236793,101945312.0565922,55136410.399134241,0,0,0,0,0,0,0,0,0,{"$f":"BV692 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J854:CV854)","v":619688134.61605942},null,{"$f":"J693 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13419457.240336357,56147908.909866691,72497016.197979406,92645753.880173802,53343218.422190495,16581738.998275628,0,0,0,0,0,0,33163477.996551257,33163477.996551257,33163477.996551249,33163477.996551253,{"$f":"AP693 / AP$186","v":16581738.998275626},0,0,0,0,0,33163477.996551253,33163477.996551253,33163477.996551249,33163477.996551253,0,0,0,0,0,0,0,33163477.996551253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV693 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry Loan from JV Partners",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J855:CV855)","v":149658709.80886641},null,{"$f":"J694 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,230508.4911017135,5977184.676910542,24284947.098257266,31287363.098601919,39918277.306667648,47960429.137327321,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV694 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J856:CV856)","v":2165086.0988687151},null,{"$f":"J695 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP695 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2165086.0988687151,0,0,0,0,0,0,0,0,0,{"$f":"BV695 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J857:CV857)","v":4421650545.0167322},null,{"$f":"SUM(J853:J856)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,230508.4911017135,19396641.9172469,80432856.008123964,103784379.29658133,132564031.18684146,164484032.61000815,125442162.13192968,100389935.80766046,99052653.694617242,97741592.799476847,97208222.091254622,95948071.288543731,94712629.325101733,144724154.389009,158023545.33018723,158023545.33018723,154549544.42423487,{"$f":"SUM(AP853:AP856)","v":128049280.10119656},103263997.28628765,103009185.40634272,103008077.889814,103006992.08929566,103005927.57898358,153080509.47701889,153079486.30293956,153332165.40418282,153077499.74811435,103000910.05273108,103169086.27342835,102999038.07775046,102998129.52844904,102997238.79383983,102996365.52461511,102995509.37831633,152277815.85707021,102285928.15807469,102031439.17921007,102030648.23236793,101945312.0565922,57301496.498002954,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV853:BV856)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J860:CV860)","v":1023081948.4048182},null,{"$f":"SUM(J699:J702) / J$186","v":0},{"$f":"SUM(K699:K702) / K$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,19170653.200480513,80211298.442666709,103567165.99711344,132351076.97167687,79608999.712496698,28040128.478234075,4351929.9092688905,4351929.9092688905,4351929.9092688914,4351929.9092688905,4351929.9092688905,4351929.9092688905,51728327.047199264,51728327.047199257,52675854.989957854,51728327.047199257,28040128.478234075,5062575.866337846,4351929.9092688896,4351929.9092688914,4351929.9092688905,4351929.9092688905,51728327.047199264,51728327.047199264,52438973.004268214,51728327.047199257,4351929.9092688905,4825693.8806481939,4351929.9092688905,4351929.9092688896,4351929.9092688905,4351929.9092688905,4351929.9092688896,49508335.009137236,2368819.8568965183,1658173.899827563,1658173.899827563,1421291.9141379108,473763.97137930366,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW699:BW702) / BW$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J703 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP703 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV703 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},932577888.32999921,null,{"$f":"J704 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13705579.406416075,27411158.812832151,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832151,27411158.812832158,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,{"$f":"AP704 / AP$186","v":27411158.812832154},27411158.812832151,27411158.812832158,27411158.812832154,27411158.812832154,27411158.812832158,27411158.812832154,27411158.812832154,27411158.812832151,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832151,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,14304068.100122305,0,0,0,0,0,0,0,0,0,{"$f":"BV704 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},22199920.380620256,null,{"$f":"J705 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,751983.11054284254,751983.11054284265,751983.11054284277,751983.11054284289,751983.11054284289,751983.11054284277,751983.11054284289,{"$f":"AP705 / AP$186","v":751983.110542843},751983.110542843,751983.11054284312,751983.11054284323,751983.11054284347,751983.11054284323,751983.11054284323,751983.11054284335,751983.11054284347,751983.11054284335,751983.11054284335,751983.11054284347,751983.1105428437,751983.11054284347,751983.11054284347,751983.11054284335,751983.11054284347,751983.11054284323,751983.11054284323,751983.11054284312,751983.11054284323,751983.11054284347,392410.17487780057,0,0,0,0,0,0,0,0,0,{"$f":"BV705 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},927240169.64952672,null,{"$f":"J706 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70747945.188598946,69360730.577057779,68000716.252017438,66667368.874526896,65360165.563261651,64078593.689472206,62822150.675953142,61590343.799954057,60382689.999954961,59198715.686230354,58037956.555127792,56899957.406988032,{"$f":"AP706 / AP$186","v":55784271.967635319},54690462.713367961,53618100.699380353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV706 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6431783.648009738,null,{"$f":"J707 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,230508.4911017135,225988.71676638577,221557.56545724097,217213.29946788328,212954.21516459144,208778.64231822692,204684.94344924207,200671.51318553145,196736.77763287394,192879.19375771953,189097.24878207798,185389.45959027251,181754.37214732598,178190.56092875096,174696.62836152056,171271.20427600053,167912.94536862796,{"$f":"AP707 / AP$186","v":164620.53467512547},161392.68105404454,158228.11868043584,155125.60654944691,152083.92798965384,149101.89018593513,146178.32371170109,143312.08207029518,140502.04124538743,137747.09926018375,135046.17574527816,132398.21151497858,129802.1681519398,127257.02759994098,124761.79176464799,122315.4821222039,119917.13933549402,117565.82287793531,115260.61066464246,113000.59869082595,110784.90067728033,108612.64772282385,106482.98796355279,0,0,0,0,0,0,0,0,0,{"$f":"BV707 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},14476194.056749022,null,{"$f":"J708 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212729.66017822089,425459.3203564416,425459.32035644172,425459.32035644172,425459.32035644166,425459.32035644172,425459.32035644178,425459.32035644166,425459.32035644172,425459.32035644172,425459.32035644172,425459.32035644178,{"$f":"AP708 / AP$186","v":425459.32035644166},425459.32035644166,425459.32035644172,425459.32035644172,425459.3203564416,425459.32035644172,425459.32035644172,425459.32035644166,425459.32035644172,425459.32035644166,425459.32035644166,425459.32035644166,425459.32035644166,425459.3203564416,425459.32035644166,425459.32035644178,425459.32035644166,425459.3203564416,425459.32035644178,425459.32035644166,425459.32035644172,425459.32035644172,223306.8248082246,0,0,0,0,0,0,0,0,0,{"$f":"BV708 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J709 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP709 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV709 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J710 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP710 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV710 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J724 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP724 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV724 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan Balance",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J711 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP711 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV711 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2926007904.4697247,null,{"$f":"SUM(J860:J870)","v":0},{"$f":"SUM(K860:K870)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,230508.4911017135,19396641.9172469,80432856.008123949,103784379.29658131,132564031.18684146,164484032.61000815,125442162.1319297,100389935.80766046,99052653.694617257,97741592.799476847,97208222.091254622,95948071.288543746,94712629.325101703,140877808.85181442,139690340.60552257,139473683.99309307,137384798.64328733,112577622.22427596,88503032.504491284,86716859.97106111,33095656.759549782,33092615.080989983,33089633.04318627,80463106.614642426,80460240.373001009,81168076.289245039,80454675.390190884,33075577.328745611,33546693.335894614,33070333.32115227,33067788.180600271,33065292.944764979,33062846.635122534,33060448.292335823,78214502.075746611,31072681.711292606,30359775.742249824,30357560.044236284,30118505.805592179,15500032.059151188,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW860:BW870)","v":0},0,0,0,0,0,{"$f":"SUM(CC860:CC870)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Post-Tax Return"]
[{"$nulls":4},"TPDC Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J874:CV874)","v":1495642640.5470064},null,{"$f":"J857 - J871","v":0},{"$f":"K857 - K871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3846345.5371945798,18333204.724664658,18549861.337094158,17164745.780947536,15471657.876920596,14760964.781796366,16292325.435281605,69912421.130264223,69914377.008305669,69916294.535797298,72617402.862376466,72619245.929938555,72164089.114937782,72622824.357923463,69925332.723985463,69622392.937533736,69928704.756598189,69930341.347848773,69931945.849074841,69933518.889492571,69935061.085980505,74063313.781323597,71213246.446782082,71671663.43696025,71673088.188131645,71826806.251000017,41801464.438851766,0,0,0,0,0,0,0,0,0,0,{"$f":"BW857 - BW871","v":0},0,0,0,0,0,{"$f":"CC857 - CC871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J875:CV875)","v":1495642640.5470064},null,{"$f":"J874 * Discounting!J$12","v":0},{"$f":"K874 * Discounting!K$12","v":0},{"$f":"L874 * Discounting!L$12","v":0},{"$f":"M874 * Discounting!M$12","v":0},{"$f":"N874 * Discounting!N$12","v":0},{"$f":"O874 * Discounting!O$12","v":0},{"$f":"P874 * Discounting!P$12","v":0},{"$f":"Q874 * Discounting!Q$12","v":0},{"$f":"R874 * Discounting!R$12","v":0},{"$f":"S874 * Discounting!S$12","v":0},{"$f":"T874 * Discounting!T$12","v":0},{"$f":"U874 * Discounting!U$12","v":0},{"$f":"V874 * Discounting!V$12","v":0},{"$f":"W874 * Discounting!W$12","v":0},{"$f":"X874 * Discounting!X$12","v":0},{"$f":"Y874 * Discounting!Y$12","v":0},{"$f":"Z874 * Discounting!Z$12","v":0},{"$f":"AA874 * Discounting!AA$12","v":0},{"$f":"AB874 * Discounting!AB$12","v":0},{"$f":"AC874 * Discounting!AC$12","v":0},{"$f":"AD874 * Discounting!AD$12","v":0},{"$f":"AE874 * Discounting!AE$12","v":0},{"$f":"AF874 * Discounting!AF$12","v":0},{"$f":"AG874 * Discounting!AG$12","v":0},{"$f":"AH874 * Discounting!AH$12","v":0},{"$f":"AI874 * Discounting!AI$12","v":0},{"$f":"AJ874 * Discounting!AJ$12","v":0},{"$f":"AK874 * Discounting!AK$12","v":0},{"$f":"AL874 * Discounting!AL$12","v":3846345.5371945798},{"$f":"AM874 * Discounting!AM$12","v":18333204.724664658},{"$f":"AN874 * Discounting!AN$12","v":18549861.337094158},{"$f":"AO874 * Discounting!AO$12","v":17164745.780947536},{"$f":"AP874 * Discounting!AP$12","v":15471657.876920596},{"$f":"AQ874 * Discounting!AQ$12","v":14760964.781796366},{"$f":"AR874 * Discounting!AR$12","v":16292325.435281605},{"$f":"AS874 * Discounting!AS$12","v":69912421.130264223},{"$f":"AT874 * Discounting!AT$12","v":69914377.008305669},{"$f":"AU874 * Discounting!AU$12","v":69916294.535797298},{"$f":"AV874 * Discounting!AV$12","v":72617402.862376466},{"$f":"AW874 * Discounting!AW$12","v":72619245.929938555},{"$f":"AX874 * Discounting!AX$12","v":72164089.114937782},{"$f":"AY874 * Discounting!AY$12","v":72622824.357923463},{"$f":"AZ874 * Discounting!AZ$12","v":69925332.723985463},{"$f":"BA874 * Discounting!BA$12","v":69622392.937533736},{"$f":"BB874 * Discounting!BB$12","v":69928704.756598189},{"$f":"BC874 * Discounting!BC$12","v":69930341.347848773},{"$f":"BD874 * Discounting!BD$12","v":69931945.849074841},{"$f":"BE874 * Discounting!BE$12","v":69933518.889492571},{"$f":"BF874 * Discounting!BF$12","v":69935061.085980505},{"$f":"BG874 * Discounting!BG$12","v":74063313.781323597},{"$f":"BH874 * Discounting!BH$12","v":71213246.446782082},{"$f":"BI874 * Discounting!BI$12","v":71671663.43696025},{"$f":"BJ874 * Discounting!BJ$12","v":71673088.188131645},{"$f":"BK874 * Discounting!BK$12","v":71826806.251000017},{"$f":"BL874 * Discounting!BL$12","v":41801464.438851766},{"$f":"BM874 * Discounting!BM$12","v":0},{"$f":"BN874 * Discounting!BN$12","v":0},{"$f":"BO874 * Discounting!BO$12","v":0},{"$f":"BP874 * Discounting!BP$12","v":0},{"$f":"BQ874 * Discounting!BQ$12","v":0},{"$f":"BR874 * Discounting!BR$12","v":0},{"$f":"BS874 * Discounting!BS$12","v":0},{"$f":"BT874 * Discounting!BT$12","v":0},{"$f":"BU874 * Discounting!BU$12","v":0},{"$f":"BV874 * Discounting!BV$12","v":0},{"$f":"BW874 * Discounting!BW$12","v":0},{"$f":"BX874 * Discounting!BX$12","v":0},{"$f":"BY874 * Discounting!BY$12","v":0},{"$f":"BZ874 * Discounting!BZ$12","v":0},{"$f":"CA874 * Discounting!CA$12","v":0},{"$f":"CB874 * Discounting!CB$12","v":0},{"$f":"CC874 * Discounting!CC$12","v":0},{"$f":"CD874 * Discounting!CD$12","v":0},{"$f":"CE874 * Discounting!CE$12","v":0},{"$f":"CF874 * Discounting!CF$12","v":0},{"$f":"CG874 * Discounting!CG$12","v":0},{"$f":"CH874 * Discounting!CH$12","v":0},{"$f":"CI874 * Discounting!CI$12","v":0},{"$f":"CJ874 * Discounting!CJ$12","v":0},{"$f":"CK874 * Discounting!CK$12","v":0},{"$f":"CL874 * Discounting!CL$12","v":0},{"$f":"CM874 * Discounting!CM$12","v":0},{"$f":"CN874 * Discounting!CN$12","v":0},{"$f":"CO874 * Discounting!CO$12","v":0},{"$f":"CP874 * Discounting!CP$12","v":0},{"$f":"CQ874 * Discounting!CQ$12","v":0},{"$f":"CR874 * Discounting!CR$12","v":0},{"$f":"CS874 * Discounting!CS$12","v":0},{"$f":"CT874 * Discounting!CT$12","v":0},{"$f":"CU874 * Discounting!CU$12","v":0},{"$f":"CV874 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Post-Tax Return NPV\"&Inputs!C482*100","v":"TPDC Post-Tax Return NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J878:CV878)","v":120502687.77435751},null,{"$f":"J875 / Discounting!J$23","v":0},{"$f":"K875 / Discounting!K$23","v":0},{"$f":"L875 / Discounting!L$23","v":0},{"$f":"M875 / Discounting!M$23","v":0},{"$f":"N875 / Discounting!N$23","v":0},{"$f":"O875 / Discounting!O$23","v":0},{"$f":"P875 / Discounting!P$23","v":0},{"$f":"Q875 / Discounting!Q$23","v":0},{"$f":"R875 / Discounting!R$23","v":0},{"$f":"S875 / Discounting!S$23","v":0},{"$f":"T875 / Discounting!T$23","v":0},{"$f":"U875 / Discounting!U$23","v":0},{"$f":"V875 / Discounting!V$23","v":0},{"$f":"W875 / Discounting!W$23","v":0},{"$f":"X875 / Discounting!X$23","v":0},{"$f":"Y875 / Discounting!Y$23","v":0},{"$f":"Z875 / Discounting!Z$23","v":0},{"$f":"AA875 / Discounting!AA$23","v":0},{"$f":"AB875 / Discounting!AB$23","v":0},{"$f":"AC875 / Discounting!AC$23","v":0},{"$f":"AD875 / Discounting!AD$23","v":0},{"$f":"AE875 / Discounting!AE$23","v":0},{"$f":"AF875 / Discounting!AF$23","v":0},{"$f":"AG875 / Discounting!AG$23","v":0},{"$f":"AH875 / Discounting!AH$23","v":0},{"$f":"AI875 / Discounting!AI$23","v":0},{"$f":"AJ875 / Discounting!AJ$23","v":0},{"$f":"AK875 / Discounting!AK$23","v":0},{"$f":"AL875 / Discounting!AL$23","v":1114149.2942844448},{"$f":"AM875 / Discounting!AM$23","v":4827705.7955960911},{"$f":"AN875 / Discounting!AN$23","v":4440689.321000779},{"$f":"AO875 / Discounting!AO$23","v":3735548.7903652098},{"$f":"AP875 / Discounting!AP$23","v":3060985.0299955206},{"$f":"AQ875 / Discounting!AQ$23","v":2654889.2635464137},{"$f":"AR875 / Discounting!AR$23","v":2663925.3978153192},{"$f":"AS875 / Discounting!AS$23","v":10392035.920754263},{"$f":"AT875 / Discounting!AT$23","v":9447569.6814202871},{"$f":"AU875 / Discounting!AU$23","v":8588935.2709136419},{"$f":"AV875 / Discounting!AV$23","v":8109777.7754729195},{"$f":"AW875 / Discounting!AW$23","v":7372712.3689663131},{"$f":"AX875 / Discounting!AX$23","v":6660456.6374017857},{"$f":"AY875 / Discounting!AY$23","v":6093450.967774679},{"$f":"AZ875 / Discounting!AZ$23","v":5333742.4641517019},{"$f":"BA875 / Discounting!BA$23","v":4827849.926104771},{"$f":"BB875 / Discounting!BB$23","v":4408264.1942076599},{"$f":"BC875 / Discounting!BC$23","v":4007606.6945020612},{"$f":"BD875 / Discounting!BD$23","v":3643362.4055873612},{"$f":"BE875 / Discounting!BE$23","v":3312222.1444766293},{"$f":"BF875 / Discounting!BF$23","v":3011177.4424240049},{"$f":"BG875 / Discounting!BG$23","v":2899024.2234124104},{"$f":"BH875 / Discounting!BH$23","v":2534059.4778949651},{"$f":"BI875 / Discounting!BI$23","v":2318519.8501549796},{"$f":"BJ875 / Discounting!BJ$23","v":2107787.2179029235},{"$f":"BK875 / Discounting!BK$23","v":1920279.8294548371},{"$f":"BL875 / Discounting!BL$23","v":1015960.3887755678},{"$f":"BM875 / Discounting!BM$23","v":0},{"$f":"BN875 / Discounting!BN$23","v":0},{"$f":"BO875 / Discounting!BO$23","v":0},{"$f":"BP875 / Discounting!BP$23","v":0},{"$f":"BQ875 / Discounting!BQ$23","v":0},{"$f":"BR875 / Discounting!BR$23","v":0},{"$f":"BS875 / Discounting!BS$23","v":0},{"$f":"BT875 / Discounting!BT$23","v":0},{"$f":"BU875 / Discounting!BU$23","v":0},{"$f":"BV875 / Discounting!BV$23","v":0},{"$f":"BW875 / Discounting!BW$23","v":0},{"$f":"BX875 / Discounting!BX$23","v":0},{"$f":"BY875 / Discounting!BY$23","v":0},{"$f":"BZ875 / Discounting!BZ$23","v":0},{"$f":"CA875 / Discounting!CA$23","v":0},{"$f":"CB875 / Discounting!CB$23","v":0},{"$f":"CC875 / Discounting!CC$23","v":0},{"$f":"CD875 / Discounting!CD$23","v":0},{"$f":"CE875 / Discounting!CE$23","v":0},{"$f":"CF875 / Discounting!CF$23","v":0},{"$f":"CG875 / Discounting!CG$23","v":0},{"$f":"CH875 / Discounting!CH$23","v":0},{"$f":"CI875 / Discounting!CI$23","v":0},{"$f":"CJ875 / Discounting!CJ$23","v":0},{"$f":"CK875 / Discounting!CK$23","v":0},{"$f":"CL875 / Discounting!CL$23","v":0},{"$f":"CM875 / Discounting!CM$23","v":0},{"$f":"CN875 / Discounting!CN$23","v":0},{"$f":"CO875 / Discounting!CO$23","v":0},{"$f":"CP875 / Discounting!CP$23","v":0},{"$f":"CQ875 / Discounting!CQ$23","v":0},{"$f":"CR875 / Discounting!CR$23","v":0},{"$f":"CS875 / Discounting!CS$23","v":0},{"$f":"CT875 / Discounting!CT$23","v":0},{"$f":"CU875 / Discounting!CU$23","v":0},{"$f":"CV875 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J879:CV879)","v":120502687.77435751},null,{"$f":"J874 / Discounting!J$23","v":0},{"$f":"K874 / Discounting!K$23","v":0},{"$f":"L874 / Discounting!L$23","v":0},{"$f":"M874 / Discounting!M$23","v":0},{"$f":"N874 / Discounting!N$23","v":0},{"$f":"O874 / Discounting!O$23","v":0},{"$f":"P874 / Discounting!P$23","v":0},{"$f":"Q874 / Discounting!Q$23","v":0},{"$f":"R874 / Discounting!R$23","v":0},{"$f":"S874 / Discounting!S$23","v":0},{"$f":"T874 / Discounting!T$23","v":0},{"$f":"U874 / Discounting!U$23","v":0},{"$f":"V874 / Discounting!V$23","v":0},{"$f":"W874 / Discounting!W$23","v":0},{"$f":"X874 / Discounting!X$23","v":0},{"$f":"Y874 / Discounting!Y$23","v":0},{"$f":"Z874 / Discounting!Z$23","v":0},{"$f":"AA874 / Discounting!AA$23","v":0},{"$f":"AB874 / Discounting!AB$23","v":0},{"$f":"AC874 / Discounting!AC$23","v":0},{"$f":"AD874 / Discounting!AD$23","v":0},{"$f":"AE874 / Discounting!AE$23","v":0},{"$f":"AF874 / Discounting!AF$23","v":0},{"$f":"AG874 / Discounting!AG$23","v":0},{"$f":"AH874 / Discounting!AH$23","v":0},{"$f":"AI874 / Discounting!AI$23","v":0},{"$f":"AJ874 / Discounting!AJ$23","v":0},{"$f":"AK874 / Discounting!AK$23","v":0},{"$f":"AL874 / Discounting!AL$23","v":1114149.2942844448},{"$f":"AM874 / Discounting!AM$23","v":4827705.7955960911},{"$f":"AN874 / Discounting!AN$23","v":4440689.321000779},{"$f":"AO874 / Discounting!AO$23","v":3735548.7903652098},{"$f":"AP874 / Discounting!AP$23","v":3060985.0299955206},{"$f":"AQ874 / Discounting!AQ$23","v":2654889.2635464137},{"$f":"AR874 / Discounting!AR$23","v":2663925.3978153192},{"$f":"AS874 / Discounting!AS$23","v":10392035.920754263},{"$f":"AT874 / Discounting!AT$23","v":9447569.6814202871},{"$f":"AU874 / Discounting!AU$23","v":8588935.2709136419},{"$f":"AV874 / Discounting!AV$23","v":8109777.7754729195},{"$f":"AW874 / Discounting!AW$23","v":7372712.3689663131},{"$f":"AX874 / Discounting!AX$23","v":6660456.6374017857},{"$f":"AY874 / Discounting!AY$23","v":6093450.967774679},{"$f":"AZ874 / Discounting!AZ$23","v":5333742.4641517019},{"$f":"BA874 / Discounting!BA$23","v":4827849.926104771},{"$f":"BB874 / Discounting!BB$23","v":4408264.1942076599},{"$f":"BC874 / Discounting!BC$23","v":4007606.6945020612},{"$f":"BD874 / Discounting!BD$23","v":3643362.4055873612},{"$f":"BE874 / Discounting!BE$23","v":3312222.1444766293},{"$f":"BF874 / Discounting!BF$23","v":3011177.4424240049},{"$f":"BG874 / Discounting!BG$23","v":2899024.2234124104},{"$f":"BH874 / Discounting!BH$23","v":2534059.4778949651},{"$f":"BI874 / Discounting!BI$23","v":2318519.8501549796},{"$f":"BJ874 / Discounting!BJ$23","v":2107787.2179029235},{"$f":"BK874 / Discounting!BK$23","v":1920279.8294548371},{"$f":"BL874 / Discounting!BL$23","v":1015960.3887755678},{"$f":"BM874 / Discounting!BM$23","v":0},{"$f":"BN874 / Discounting!BN$23","v":0},{"$f":"BO874 / Discounting!BO$23","v":0},{"$f":"BP874 / Discounting!BP$23","v":0},{"$f":"BQ874 / Discounting!BQ$23","v":0},{"$f":"BR874 / Discounting!BR$23","v":0},{"$f":"BS874 / Discounting!BS$23","v":0},{"$f":"BT874 / Discounting!BT$23","v":0},{"$f":"BU874 / Discounting!BU$23","v":0},{"$f":"BV874 / Discounting!BV$23","v":0},{"$f":"BW874 / Discounting!BW$23","v":0},{"$f":"BX874 / Discounting!BX$23","v":0},{"$f":"BY874 / Discounting!BY$23","v":0},{"$f":"BZ874 / Discounting!BZ$23","v":0},{"$f":"CA874 / Discounting!CA$23","v":0},{"$f":"CB874 / Discounting!CB$23","v":0},{"$f":"CC874 / Discounting!CC$23","v":0},{"$f":"CD874 / Discounting!CD$23","v":0},{"$f":"CE874 / Discounting!CE$23","v":0},{"$f":"CF874 / Discounting!CF$23","v":0},{"$f":"CG874 / Discounting!CG$23","v":0},{"$f":"CH874 / Discounting!CH$23","v":0},{"$f":"CI874 / Discounting!CI$23","v":0},{"$f":"CJ874 / Discounting!CJ$23","v":0},{"$f":"CK874 / Discounting!CK$23","v":0},{"$f":"CL874 / Discounting!CL$23","v":0},{"$f":"CM874 / Discounting!CM$23","v":0},{"$f":"CN874 / Discounting!CN$23","v":0},{"$f":"CO874 / Discounting!CO$23","v":0},{"$f":"CP874 / Discounting!CP$23","v":0},{"$f":"CQ874 / Discounting!CQ$23","v":0},{"$f":"CR874 / Discounting!CR$23","v":0},{"$f":"CS874 / Discounting!CS$23","v":0},{"$f":"CT874 / Discounting!CT$23","v":0},{"$f":"CU874 / Discounting!CU$23","v":0},{"$f":"CV874 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J880:CV880)","v":74822688.325038344},null,{"$f":"J874 / Discounting!J$24","v":0},{"$f":"K874 / Discounting!K$24","v":0},{"$f":"L874 / Discounting!L$24","v":0},{"$f":"M874 / Discounting!M$24","v":0},{"$f":"N874 / Discounting!N$24","v":0},{"$f":"O874 / Discounting!O$24","v":0},{"$f":"P874 / Discounting!P$24","v":0},{"$f":"Q874 / Discounting!Q$24","v":0},{"$f":"R874 / Discounting!R$24","v":0},{"$f":"S874 / Discounting!S$24","v":0},{"$f":"T874 / Discounting!T$24","v":0},{"$f":"U874 / Discounting!U$24","v":0},{"$f":"V874 / Discounting!V$24","v":0},{"$f":"W874 / Discounting!W$24","v":0},{"$f":"X874 / Discounting!X$24","v":0},{"$f":"Y874 / Discounting!Y$24","v":0},{"$f":"Z874 / Discounting!Z$24","v":0},{"$f":"AA874 / Discounting!AA$24","v":0},{"$f":"AB874 / Discounting!AB$24","v":0},{"$f":"AC874 / Discounting!AC$24","v":0},{"$f":"AD874 / Discounting!AD$24","v":0},{"$f":"AE874 / Discounting!AE$24","v":0},{"$f":"AF874 / Discounting!AF$24","v":0},{"$f":"AG874 / Discounting!AG$24","v":0},{"$f":"AH874 / Discounting!AH$24","v":0},{"$f":"AI874 / Discounting!AI$24","v":0},{"$f":"AJ874 / Discounting!AJ$24","v":0},{"$f":"AK874 / Discounting!AK$24","v":0},{"$f":"AL874 / Discounting!AL$24","v":691799.0538925213},{"$f":"AM874 / Discounting!AM$24","v":2997625.4699418754},{"$f":"AN874 / Discounting!AN$24","v":2757318.6884904644},{"$f":"AO874 / Discounting!AO$24","v":2319481.8972655921},{"$f":"AP874 / Discounting!AP$24","v":1900630.8746890859},{"$f":"AQ874 / Discounting!AQ$24","v":1648477.3540967847},{"$f":"AR874 / Discounting!AR$24","v":1654088.0825423738},{"$f":"AS874 / Discounting!AS$24","v":6452636.6931930007},{"$f":"AT874 / Discounting!AT$24","v":5866197.4662810443},{"$f":"AU874 / Discounting!AU$24","v":5333053.0520851407},{"$f":"AV874 / Discounting!AV$24","v":5035533.9460623767},{"$f":"AW874 / Discounting!AW$24","v":4577874.3186731599},{"$f":"AX874 / Discounting!AX$24","v":4135619.5474736467},{"$f":"AY874 / Discounting!AY$24","v":3783553.6369067417},{"$f":"AZ874 / Discounting!AZ$24","v":3311834.4276978718},{"$f":"BA874 / Discounting!BA$24","v":2997714.9636480175},{"$f":"BB874 / Discounting!BB$24","v":2737185.2358617201},{"$f":"BC874 / Discounting!BC$24","v":2488408.451050947},{"$f":"BD874 / Discounting!BD$24","v":2262241.4052612898},{"$f":"BE874 / Discounting!BE$24","v":2056629.3562142602},{"$f":"BF874 / Discounting!BF$24","v":1869704.2815157957},{"$f":"BG874 / Discounting!BG$24","v":1800065.9563817733},{"$f":"BH874 / Discounting!BH$24","v":1573451.5637251332},{"$f":"BI874 / Discounting!BI$24","v":1439618.4128971437},{"$f":"BJ874 / Discounting!BJ$24","v":1308770.0280674584},{"$f":"BK874 / Discounting!BK$24","v":1192342.6923489058},{"$f":"BL874 / Discounting!BL$24","v":630831.46877421904},{"$f":"BM874 / Discounting!BM$24","v":0},{"$f":"BN874 / Discounting!BN$24","v":0},{"$f":"BO874 / Discounting!BO$24","v":0},{"$f":"BP874 / Discounting!BP$24","v":0},{"$f":"BQ874 / Discounting!BQ$24","v":0},{"$f":"BR874 / Discounting!BR$24","v":0},{"$f":"BS874 / Discounting!BS$24","v":0},{"$f":"BT874 / Discounting!BT$24","v":0},{"$f":"BU874 / Discounting!BU$24","v":0},{"$f":"BV874 / Discounting!BV$24","v":0},{"$f":"BW874 / Discounting!BW$24","v":0},{"$f":"BX874 / Discounting!BX$24","v":0},{"$f":"BY874 / Discounting!BY$24","v":0},{"$f":"BZ874 / Discounting!BZ$24","v":0},{"$f":"CA874 / Discounting!CA$24","v":0},{"$f":"CB874 / Discounting!CB$24","v":0},{"$f":"CC874 / Discounting!CC$24","v":0},{"$f":"CD874 / Discounting!CD$24","v":0},{"$f":"CE874 / Discounting!CE$24","v":0},{"$f":"CF874 / Discounting!CF$24","v":0},{"$f":"CG874 / Discounting!CG$24","v":0},{"$f":"CH874 / Discounting!CH$24","v":0},{"$f":"CI874 / Discounting!CI$24","v":0},{"$f":"CJ874 / Discounting!CJ$24","v":0},{"$f":"CK874 / Discounting!CK$24","v":0},{"$f":"CL874 / Discounting!CL$24","v":0},{"$f":"CM874 / Discounting!CM$24","v":0},{"$f":"CN874 / Discounting!CN$24","v":0},{"$f":"CO874 / Discounting!CO$24","v":0},{"$f":"CP874 / Discounting!CP$24","v":0},{"$f":"CQ874 / Discounting!CQ$24","v":0},{"$f":"CR874 / Discounting!CR$24","v":0},{"$f":"CS874 / Discounting!CS$24","v":0},{"$f":"CT874 / Discounting!CT$24","v":0},{"$f":"CU874 / Discounting!CU$24","v":0},{"$f":"CV874 / Discounting!CV$24","v":0}]
[]
[null,null,null,"TPDC Fully Paid Equity Cash Costs"]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J883:CV883)","v":0},null,{"$f":"-J719 / J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP719 / AP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV719 / BV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J884:CV884)","v":0},null,{"$f":"J883 * Discounting!J$12","v":0},{"$f":"K883 * Discounting!K$12","v":0},{"$f":"L883 * Discounting!L$12","v":0},{"$f":"M883 * Discounting!M$12","v":0},{"$f":"N883 * Discounting!N$12","v":0},{"$f":"O883 * Discounting!O$12","v":0},{"$f":"P883 * Discounting!P$12","v":0},{"$f":"Q883 * Discounting!Q$12","v":0},{"$f":"R883 * Discounting!R$12","v":0},{"$f":"S883 * Discounting!S$12","v":0},{"$f":"T883 * Discounting!T$12","v":0},{"$f":"U883 * Discounting!U$12","v":0},{"$f":"V883 * Discounting!V$12","v":0},{"$f":"W883 * Discounting!W$12","v":0},{"$f":"X883 * Discounting!X$12","v":0},{"$f":"Y883 * Discounting!Y$12","v":0},{"$f":"Z883 * Discounting!Z$12","v":0},{"$f":"AA883 * Discounting!AA$12","v":0},{"$f":"AB883 * Discounting!AB$12","v":0},{"$f":"AC883 * Discounting!AC$12","v":0},{"$f":"AD883 * Discounting!AD$12","v":0},{"$f":"AE883 * Discounting!AE$12","v":0},{"$f":"AF883 * Discounting!AF$12","v":0},{"$f":"AG883 * Discounting!AG$12","v":0},{"$f":"AH883 * Discounting!AH$12","v":0},{"$f":"AI883 * Discounting!AI$12","v":0},{"$f":"AJ883 * Discounting!AJ$12","v":0},{"$f":"AK883 * Discounting!AK$12","v":0},{"$f":"AL883 * Discounting!AL$12","v":0},{"$f":"AM883 * Discounting!AM$12","v":0},{"$f":"AN883 * Discounting!AN$12","v":0},{"$f":"AO883 * Discounting!AO$12","v":0},{"$f":"AP883 * Discounting!AP$12","v":0},{"$f":"AQ883 * Discounting!AQ$12","v":0},{"$f":"AR883 * Discounting!AR$12","v":0},{"$f":"AS883 * Discounting!AS$12","v":0},{"$f":"AT883 * Discounting!AT$12","v":0},{"$f":"AU883 * Discounting!AU$12","v":0},{"$f":"AV883 * Discounting!AV$12","v":0},{"$f":"AW883 * Discounting!AW$12","v":0},{"$f":"AX883 * Discounting!AX$12","v":0},{"$f":"AY883 * Discounting!AY$12","v":0},{"$f":"AZ883 * Discounting!AZ$12","v":0},{"$f":"BA883 * Discounting!BA$12","v":0},{"$f":"BB883 * Discounting!BB$12","v":0},{"$f":"BC883 * Discounting!BC$12","v":0},{"$f":"BD883 * Discounting!BD$12","v":0},{"$f":"BE883 * Discounting!BE$12","v":0},{"$f":"BF883 * Discounting!BF$12","v":0},{"$f":"BG883 * Discounting!BG$12","v":0},{"$f":"BH883 * Discounting!BH$12","v":0},{"$f":"BI883 * Discounting!BI$12","v":0},{"$f":"BJ883 * Discounting!BJ$12","v":0},{"$f":"BK883 * Discounting!BK$12","v":0},{"$f":"BL883 * Discounting!BL$12","v":0},{"$f":"BM883 * Discounting!BM$12","v":0},{"$f":"BN883 * Discounting!BN$12","v":0},{"$f":"BO883 * Discounting!BO$12","v":0},{"$f":"BP883 * Discounting!BP$12","v":0},{"$f":"BQ883 * Discounting!BQ$12","v":0},{"$f":"BR883 * Discounting!BR$12","v":0},{"$f":"BS883 * Discounting!BS$12","v":0},{"$f":"BT883 * Discounting!BT$12","v":0},{"$f":"BU883 * Discounting!BU$12","v":0},{"$f":"BV883 * Discounting!BV$12","v":0},{"$f":"BW883 * Discounting!BW$12","v":0},{"$f":"BX883 * Discounting!BX$12","v":0},{"$f":"BY883 * Discounting!BY$12","v":0},{"$f":"BZ883 * Discounting!BZ$12","v":0},{"$f":"CA883 * Discounting!CA$12","v":0},{"$f":"CB883 * Discounting!CB$12","v":0},{"$f":"CC883 * Discounting!CC$12","v":0},{"$f":"CD883 * Discounting!CD$12","v":0},{"$f":"CE883 * Discounting!CE$12","v":0},{"$f":"CF883 * Discounting!CF$12","v":0},{"$f":"CG883 * Discounting!CG$12","v":0},{"$f":"CH883 * Discounting!CH$12","v":0},{"$f":"CI883 * Discounting!CI$12","v":0},{"$f":"CJ883 * Discounting!CJ$12","v":0},{"$f":"CK883 * Discounting!CK$12","v":0},{"$f":"CL883 * Discounting!CL$12","v":0},{"$f":"CM883 * Discounting!CM$12","v":0},{"$f":"CN883 * Discounting!CN$12","v":0},{"$f":"CO883 * Discounting!CO$12","v":0},{"$f":"CP883 * Discounting!CP$12","v":0},{"$f":"CQ883 * Discounting!CQ$12","v":0},{"$f":"CR883 * Discounting!CR$12","v":0},{"$f":"CS883 * Discounting!CS$12","v":0},{"$f":"CT883 * Discounting!CT$12","v":0},{"$f":"CU883 * Discounting!CU$12","v":0},{"$f":"CV883 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Equity Cash Costs NPV\"&Inputs!C482*100","v":"TPDC Equity Cash Costs NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J887:CV887)","v":0},null,{"$f":"J884 / Discounting!J$23","v":0},{"$f":"K884 / Discounting!K$23","v":0},{"$f":"L884 / Discounting!L$23","v":0},{"$f":"M884 / Discounting!M$23","v":0},{"$f":"N884 / Discounting!N$23","v":0},{"$f":"O884 / Discounting!O$23","v":0},{"$f":"P884 / Discounting!P$23","v":0},{"$f":"Q884 / Discounting!Q$23","v":0},{"$f":"R884 / Discounting!R$23","v":0},{"$f":"S884 / Discounting!S$23","v":0},{"$f":"T884 / Discounting!T$23","v":0},{"$f":"U884 / Discounting!U$23","v":0},{"$f":"V884 / Discounting!V$23","v":0},{"$f":"W884 / Discounting!W$23","v":0},{"$f":"X884 / Discounting!X$23","v":0},{"$f":"Y884 / Discounting!Y$23","v":0},{"$f":"Z884 / Discounting!Z$23","v":0},{"$f":"AA884 / Discounting!AA$23","v":0},{"$f":"AB884 / Discounting!AB$23","v":0},{"$f":"AC884 / Discounting!AC$23","v":0},{"$f":"AD884 / Discounting!AD$23","v":0},{"$f":"AE884 / Discounting!AE$23","v":0},{"$f":"AF884 / Discounting!AF$23","v":0},{"$f":"AG884 / Discounting!AG$23","v":0},{"$f":"AH884 / Discounting!AH$23","v":0},{"$f":"AI884 / Discounting!AI$23","v":0},{"$f":"AJ884 / Discounting!AJ$23","v":0},{"$f":"AK884 / Discounting!AK$23","v":0},{"$f":"AL884 / Discounting!AL$23","v":0},{"$f":"AM884 / Discounting!AM$23","v":0},{"$f":"AN884 / Discounting!AN$23","v":0},{"$f":"AO884 / Discounting!AO$23","v":0},{"$f":"AP884 / Discounting!AP$23","v":0},{"$f":"AQ884 / Discounting!AQ$23","v":0},{"$f":"AR884 / Discounting!AR$23","v":0},{"$f":"AS884 / Discounting!AS$23","v":0},{"$f":"AT884 / Discounting!AT$23","v":0},{"$f":"AU884 / Discounting!AU$23","v":0},{"$f":"AV884 / Discounting!AV$23","v":0},{"$f":"AW884 / Discounting!AW$23","v":0},{"$f":"AX884 / Discounting!AX$23","v":0},{"$f":"AY884 / Discounting!AY$23","v":0},{"$f":"AZ884 / Discounting!AZ$23","v":0},{"$f":"BA884 / Discounting!BA$23","v":0},{"$f":"BB884 / Discounting!BB$23","v":0},{"$f":"BC884 / Discounting!BC$23","v":0},{"$f":"BD884 / Discounting!BD$23","v":0},{"$f":"BE884 / Discounting!BE$23","v":0},{"$f":"BF884 / Discounting!BF$23","v":0},{"$f":"BG884 / Discounting!BG$23","v":0},{"$f":"BH884 / Discounting!BH$23","v":0},{"$f":"BI884 / Discounting!BI$23","v":0},{"$f":"BJ884 / Discounting!BJ$23","v":0},{"$f":"BK884 / Discounting!BK$23","v":0},{"$f":"BL884 / Discounting!BL$23","v":0},{"$f":"BM884 / Discounting!BM$23","v":0},{"$f":"BN884 / Discounting!BN$23","v":0},{"$f":"BO884 / Discounting!BO$23","v":0},{"$f":"BP884 / Discounting!BP$23","v":0},{"$f":"BQ884 / Discounting!BQ$23","v":0},{"$f":"BR884 / Discounting!BR$23","v":0},{"$f":"BS884 / Discounting!BS$23","v":0},{"$f":"BT884 / Discounting!BT$23","v":0},{"$f":"BU884 / Discounting!BU$23","v":0},{"$f":"BV884 / Discounting!BV$23","v":0},{"$f":"BW884 / Discounting!BW$23","v":0},{"$f":"BX884 / Discounting!BX$23","v":0},{"$f":"BY884 / Discounting!BY$23","v":0},{"$f":"BZ884 / Discounting!BZ$23","v":0},{"$f":"CA884 / Discounting!CA$23","v":0},{"$f":"CB884 / Discounting!CB$23","v":0},{"$f":"CC884 / Discounting!CC$23","v":0},{"$f":"CD884 / Discounting!CD$23","v":0},{"$f":"CE884 / Discounting!CE$23","v":0},{"$f":"CF884 / Discounting!CF$23","v":0},{"$f":"CG884 / Discounting!CG$23","v":0},{"$f":"CH884 / Discounting!CH$23","v":0},{"$f":"CI884 / Discounting!CI$23","v":0},{"$f":"CJ884 / Discounting!CJ$23","v":0},{"$f":"CK884 / Discounting!CK$23","v":0},{"$f":"CL884 / Discounting!CL$23","v":0},{"$f":"CM884 / Discounting!CM$23","v":0},{"$f":"CN884 / Discounting!CN$23","v":0},{"$f":"CO884 / Discounting!CO$23","v":0},{"$f":"CP884 / Discounting!CP$23","v":0},{"$f":"CQ884 / Discounting!CQ$23","v":0},{"$f":"CR884 / Discounting!CR$23","v":0},{"$f":"CS884 / Discounting!CS$23","v":0},{"$f":"CT884 / Discounting!CT$23","v":0},{"$f":"CU884 / Discounting!CU$23","v":0},{"$f":"CV884 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J888:CV888)","v":0},null,{"$f":"J883 / Discounting!J$23","v":0},{"$f":"K883 / Discounting!K$23","v":0},{"$f":"L883 / Discounting!L$23","v":0},{"$f":"M883 / Discounting!M$23","v":0},{"$f":"N883 / Discounting!N$23","v":0},{"$f":"O883 / Discounting!O$23","v":0},{"$f":"P883 / Discounting!P$23","v":0},{"$f":"Q883 / Discounting!Q$23","v":0},{"$f":"R883 / Discounting!R$23","v":0},{"$f":"S883 / Discounting!S$23","v":0},{"$f":"T883 / Discounting!T$23","v":0},{"$f":"U883 / Discounting!U$23","v":0},{"$f":"V883 / Discounting!V$23","v":0},{"$f":"W883 / Discounting!W$23","v":0},{"$f":"X883 / Discounting!X$23","v":0},{"$f":"Y883 / Discounting!Y$23","v":0},{"$f":"Z883 / Discounting!Z$23","v":0},{"$f":"AA883 / Discounting!AA$23","v":0},{"$f":"AB883 / Discounting!AB$23","v":0},{"$f":"AC883 / Discounting!AC$23","v":0},{"$f":"AD883 / Discounting!AD$23","v":0},{"$f":"AE883 / Discounting!AE$23","v":0},{"$f":"AF883 / Discounting!AF$23","v":0},{"$f":"AG883 / Discounting!AG$23","v":0},{"$f":"AH883 / Discounting!AH$23","v":0},{"$f":"AI883 / Discounting!AI$23","v":0},{"$f":"AJ883 / Discounting!AJ$23","v":0},{"$f":"AK883 / Discounting!AK$23","v":0},{"$f":"AL883 / Discounting!AL$23","v":0},{"$f":"AM883 / Discounting!AM$23","v":0},{"$f":"AN883 / Discounting!AN$23","v":0},{"$f":"AO883 / Discounting!AO$23","v":0},{"$f":"AP883 / Discounting!AP$23","v":0},{"$f":"AQ883 / Discounting!AQ$23","v":0},{"$f":"AR883 / Discounting!AR$23","v":0},{"$f":"AS883 / Discounting!AS$23","v":0},{"$f":"AT883 / Discounting!AT$23","v":0},{"$f":"AU883 / Discounting!AU$23","v":0},{"$f":"AV883 / Discounting!AV$23","v":0},{"$f":"AW883 / Discounting!AW$23","v":0},{"$f":"AX883 / Discounting!AX$23","v":0},{"$f":"AY883 / Discounting!AY$23","v":0},{"$f":"AZ883 / Discounting!AZ$23","v":0},{"$f":"BA883 / Discounting!BA$23","v":0},{"$f":"BB883 / Discounting!BB$23","v":0},{"$f":"BC883 / Discounting!BC$23","v":0},{"$f":"BD883 / Discounting!BD$23","v":0},{"$f":"BE883 / Discounting!BE$23","v":0},{"$f":"BF883 / Discounting!BF$23","v":0},{"$f":"BG883 / Discounting!BG$23","v":0},{"$f":"BH883 / Discounting!BH$23","v":0},{"$f":"BI883 / Discounting!BI$23","v":0},{"$f":"BJ883 / Discounting!BJ$23","v":0},{"$f":"BK883 / Discounting!BK$23","v":0},{"$f":"BL883 / Discounting!BL$23","v":0},{"$f":"BM883 / Discounting!BM$23","v":0},{"$f":"BN883 / Discounting!BN$23","v":0},{"$f":"BO883 / Discounting!BO$23","v":0},{"$f":"BP883 / Discounting!BP$23","v":0},{"$f":"BQ883 / Discounting!BQ$23","v":0},{"$f":"BR883 / Discounting!BR$23","v":0},{"$f":"BS883 / Discounting!BS$23","v":0},{"$f":"BT883 / Discounting!BT$23","v":0},{"$f":"BU883 / Discounting!BU$23","v":0},{"$f":"BV883 / Discounting!BV$23","v":0},{"$f":"BW883 / Discounting!BW$23","v":0},{"$f":"BX883 / Discounting!BX$23","v":0},{"$f":"BY883 / Discounting!BY$23","v":0},{"$f":"BZ883 / Discounting!BZ$23","v":0},{"$f":"CA883 / Discounting!CA$23","v":0},{"$f":"CB883 / Discounting!CB$23","v":0},{"$f":"CC883 / Discounting!CC$23","v":0},{"$f":"CD883 / Discounting!CD$23","v":0},{"$f":"CE883 / Discounting!CE$23","v":0},{"$f":"CF883 / Discounting!CF$23","v":0},{"$f":"CG883 / Discounting!CG$23","v":0},{"$f":"CH883 / Discounting!CH$23","v":0},{"$f":"CI883 / Discounting!CI$23","v":0},{"$f":"CJ883 / Discounting!CJ$23","v":0},{"$f":"CK883 / Discounting!CK$23","v":0},{"$f":"CL883 / Discounting!CL$23","v":0},{"$f":"CM883 / Discounting!CM$23","v":0},{"$f":"CN883 / Discounting!CN$23","v":0},{"$f":"CO883 / Discounting!CO$23","v":0},{"$f":"CP883 / Discounting!CP$23","v":0},{"$f":"CQ883 / Discounting!CQ$23","v":0},{"$f":"CR883 / Discounting!CR$23","v":0},{"$f":"CS883 / Discounting!CS$23","v":0},{"$f":"CT883 / Discounting!CT$23","v":0},{"$f":"CU883 / Discounting!CU$23","v":0},{"$f":"CV883 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J889:CV889)","v":0},null,{"$f":"J883 / Discounting!J$24","v":0},{"$f":"K883 / Discounting!K$24","v":0},{"$f":"L883 / Discounting!L$24","v":0},{"$f":"M883 / Discounting!M$24","v":0},{"$f":"N883 / Discounting!N$24","v":0},{"$f":"O883 / Discounting!O$24","v":0},{"$f":"P883 / Discounting!P$24","v":0},{"$f":"Q883 / Discounting!Q$24","v":0},{"$f":"R883 / Discounting!R$24","v":0},{"$f":"S883 / Discounting!S$24","v":0},{"$f":"T883 / Discounting!T$24","v":0},{"$f":"U883 / Discounting!U$24","v":0},{"$f":"V883 / Discounting!V$24","v":0},{"$f":"W883 / Discounting!W$24","v":0},{"$f":"X883 / Discounting!X$24","v":0},{"$f":"Y883 / Discounting!Y$24","v":0},{"$f":"Z883 / Discounting!Z$24","v":0},{"$f":"AA883 / Discounting!AA$24","v":0},{"$f":"AB883 / Discounting!AB$24","v":0},{"$f":"AC883 / Discounting!AC$24","v":0},{"$f":"AD883 / Discounting!AD$24","v":0},{"$f":"AE883 / Discounting!AE$24","v":0},{"$f":"AF883 / Discounting!AF$24","v":0},{"$f":"AG883 / Discounting!AG$24","v":0},{"$f":"AH883 / Discounting!AH$24","v":0},{"$f":"AI883 / Discounting!AI$24","v":0},{"$f":"AJ883 / Discounting!AJ$24","v":0},{"$f":"AK883 / Discounting!AK$24","v":0},{"$f":"AL883 / Discounting!AL$24","v":0},{"$f":"AM883 / Discounting!AM$24","v":0},{"$f":"AN883 / Discounting!AN$24","v":0},{"$f":"AO883 / Discounting!AO$24","v":0},{"$f":"AP883 / Discounting!AP$24","v":0},{"$f":"AQ883 / Discounting!AQ$24","v":0},{"$f":"AR883 / Discounting!AR$24","v":0},{"$f":"AS883 / Discounting!AS$24","v":0},{"$f":"AT883 / Discounting!AT$24","v":0},{"$f":"AU883 / Discounting!AU$24","v":0},{"$f":"AV883 / Discounting!AV$24","v":0},{"$f":"AW883 / Discounting!AW$24","v":0},{"$f":"AX883 / Discounting!AX$24","v":0},{"$f":"AY883 / Discounting!AY$24","v":0},{"$f":"AZ883 / Discounting!AZ$24","v":0},{"$f":"BA883 / Discounting!BA$24","v":0},{"$f":"BB883 / Discounting!BB$24","v":0},{"$f":"BC883 / Discounting!BC$24","v":0},{"$f":"BD883 / Discounting!BD$24","v":0},{"$f":"BE883 / Discounting!BE$24","v":0},{"$f":"BF883 / Discounting!BF$24","v":0},{"$f":"BG883 / Discounting!BG$24","v":0},{"$f":"BH883 / Discounting!BH$24","v":0},{"$f":"BI883 / Discounting!BI$24","v":0},{"$f":"BJ883 / Discounting!BJ$24","v":0},{"$f":"BK883 / Discounting!BK$24","v":0},{"$f":"BL883 / Discounting!BL$24","v":0},{"$f":"BM883 / Discounting!BM$24","v":0},{"$f":"BN883 / Discounting!BN$24","v":0},{"$f":"BO883 / Discounting!BO$24","v":0},{"$f":"BP883 / Discounting!BP$24","v":0},{"$f":"BQ883 / Discounting!BQ$24","v":0},{"$f":"BR883 / Discounting!BR$24","v":0},{"$f":"BS883 / Discounting!BS$24","v":0},{"$f":"BT883 / Discounting!BT$24","v":0},{"$f":"BU883 / Discounting!BU$24","v":0},{"$f":"BV883 / Discounting!BV$24","v":0},{"$f":"BW883 / Discounting!BW$24","v":0},{"$f":"BX883 / Discounting!BX$24","v":0},{"$f":"BY883 / Discounting!BY$24","v":0},{"$f":"BZ883 / Discounting!BZ$24","v":0},{"$f":"CA883 / Discounting!CA$24","v":0},{"$f":"CB883 / Discounting!CB$24","v":0},{"$f":"CC883 / Discounting!CC$24","v":0},{"$f":"CD883 / Discounting!CD$24","v":0},{"$f":"CE883 / Discounting!CE$24","v":0},{"$f":"CF883 / Discounting!CF$24","v":0},{"$f":"CG883 / Discounting!CG$24","v":0},{"$f":"CH883 / Discounting!CH$24","v":0},{"$f":"CI883 / Discounting!CI$24","v":0},{"$f":"CJ883 / Discounting!CJ$24","v":0},{"$f":"CK883 / Discounting!CK$24","v":0},{"$f":"CL883 / Discounting!CL$24","v":0},{"$f":"CM883 / Discounting!CM$24","v":0},{"$f":"CN883 / Discounting!CN$24","v":0},{"$f":"CO883 / Discounting!CO$24","v":0},{"$f":"CP883 / Discounting!CP$24","v":0},{"$f":"CQ883 / Discounting!CQ$24","v":0},{"$f":"CR883 / Discounting!CR$24","v":0},{"$f":"CS883 / Discounting!CS$24","v":0},{"$f":"CT883 / Discounting!CT$24","v":0},{"$f":"CU883 / Discounting!CU$24","v":0},{"$f":"CV883 / Discounting!CV$24","v":0}]
[]
["Payback Periods"]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F317","v":2064},null,null,null,{"$f":"1 * (J$4 =$F$893)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1 * (AP$4 =$F$893)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV$4 =$F$893)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative prodution years",{"$nulls":4},{"$f":"(I894 + 'Demand & production'!J307) * (J4 <= $F$893)","v":0},{"$f":"(J894 + 'Demand & production'!K307) * (K4 <= $F$893)","v":0},{"$f":"(K894 + 'Demand & production'!L307) * (L4 <= $F$893)","v":0},{"$f":"(L894 + 'Demand & production'!M307) * (M4 <= $F$893)","v":0},{"$f":"(M894 + 'Demand & production'!N307) * (N4 <= $F$893)","v":0},{"$f":"(N894 + 'Demand & production'!O307) * (O4 <= $F$893)","v":0},{"$f":"(O894 + 'Demand & production'!P307) * (P4 <= $F$893)","v":0},{"$f":"(P894 + 'Demand & production'!Q307) * (Q4 <= $F$893)","v":0},{"$f":"(Q894 + 'Demand & production'!R307) * (R4 <= $F$893)","v":0},{"$f":"(R894 + 'Demand & production'!S307) * (S4 <= $F$893)","v":0},{"$f":"(S894 + 'Demand & production'!T307) * (T4 <= $F$893)","v":0},{"$f":"(T894 + 'Demand & production'!U307) * (U4 <= $F$893)","v":0},{"$f":"(U894 + 'Demand & production'!V307) * (V4 <= $F$893)","v":0},{"$f":"(V894 + 'Demand & production'!W307) * (W4 <= $F$893)","v":0},{"$f":"(W894 + 'Demand & production'!X307) * (X4 <= $F$893)","v":0},{"$f":"(X894 + 'Demand & production'!Y307) * (Y4 <= $F$893)","v":0},{"$f":"(Y894 + 'Demand & production'!Z307) * (Z4 <= $F$893)","v":0},{"$f":"(Z894 + 'Demand & production'!AA307) * (AA4 <= $F$893)","v":0},{"$f":"(AA894 + 'Demand & production'!AB307) * (AB4 <= $F$893)","v":0},{"$f":"(AB894 + 'Demand & production'!AC307) * (AC4 <= $F$893)","v":0},{"$f":"(AC894 + 'Demand & production'!AD307) * (AD4 <= $F$893)","v":1},{"$f":"(AD894 + 'Demand & production'!AE307) * (AE4 <= $F$893)","v":2},{"$f":"(AE894 + 'Demand & production'!AF307) * (AF4 <= $F$893)","v":3},{"$f":"(AF894 + 'Demand & production'!AG307) * (AG4 <= $F$893)","v":4},{"$f":"(AG894 + 'Demand & production'!AH307) * (AH4 <= $F$893)","v":5},{"$f":"(AH894 + 'Demand & production'!AI307) * (AI4 <= $F$893)","v":6},{"$f":"(AI894 + 'Demand & production'!AJ307) * (AJ4 <= $F$893)","v":7},{"$f":"(AJ894 + 'Demand & production'!AK307) * (AK4 <= $F$893)","v":8},{"$f":"(AK894 + 'Demand & production'!AL307) * (AL4 <= $F$893)","v":9},{"$f":"(AL894 + 'Demand & production'!AM307) * (AM4 <= $F$893)","v":10},{"$f":"(AM894 + 'Demand & production'!AN307) * (AN4 <= $F$893)","v":11},{"$f":"(AN894 + 'Demand & production'!AO307) * (AO4 <= $F$893)","v":12},{"$f":"(AO894 + 'Demand & production'!AP307) * (AP4 <= $F$893)","v":13},{"$f":"(AP894 + 'Demand & production'!AQ307) * (AQ4 <= $F$893)","v":14},{"$f":"(AQ894 + 'Demand & production'!AR307) * (AR4 <= $F$893)","v":15},{"$f":"(AR894 + 'Demand & production'!AS307) * (AS4 <= $F$893)","v":16},{"$f":"(AS894 + 'Demand & production'!AT307) * (AT4 <= $F$893)","v":17},{"$f":"(AT894 + 'Demand & production'!AU307) * (AU4 <= $F$893)","v":18},{"$f":"(AU894 + 'Demand & production'!AV307) * (AV4 <= $F$893)","v":19},{"$f":"(AV894 + 'Demand & production'!AW307) * (AW4 <= $F$893)","v":20},{"$f":"(AW894 + 'Demand & production'!AX307) * (AX4 <= $F$893)","v":21},{"$f":"(AX894 + 'Demand & production'!AY307) * (AY4 <= $F$893)","v":22},{"$f":"(AY894 + 'Demand & production'!AZ307) * (AZ4 <= $F$893)","v":23},{"$f":"(AZ894 + 'Demand & production'!BA307) * (BA4 <= $F$893)","v":24},{"$f":"(BA894 + 'Demand & production'!BB307) * (BB4 <= $F$893)","v":25},{"$f":"(BB894 + 'Demand & production'!BC307) * (BC4 <= $F$893)","v":26},{"$f":"(BC894 + 'Demand & production'!BD307) * (BD4 <= $F$893)","v":27},{"$f":"(BD894 + 'Demand & production'!BE307) * (BE4 <= $F$893)","v":28},{"$f":"(BE894 + 'Demand & production'!BF307) * (BF4 <= $F$893)","v":29},{"$f":"(BF894 + 'Demand & production'!BG307) * (BG4 <= $F$893)","v":30},{"$f":"(BG894 + 'Demand & production'!BH307) * (BH4 <= $F$893)","v":31},{"$f":"(BH894 + 'Demand & production'!BI307) * (BI4 <= $F$893)","v":32},{"$f":"(BI894 + 'Demand & production'!BJ307) * (BJ4 <= $F$893)","v":33},{"$f":"(BJ894 + 'Demand & production'!BK307) * (BK4 <= $F$893)","v":34},{"$f":"(BK894 + 'Demand & production'!BL307) * (BL4 <= $F$893)","v":35},{"$f":"(BL894 + 'Demand & production'!BM307) * (BM4 <= $F$893)","v":0},{"$f":"(BM894 + 'Demand & production'!BN307) * (BN4 <= $F$893)","v":0},{"$f":"(BN894 + 'Demand & production'!BO307) * (BO4 <= $F$893)","v":0},{"$f":"(BO894 + 'Demand & production'!BP307) * (BP4 <= $F$893)","v":0},{"$f":"(BP894 + 'Demand & production'!BQ307) * (BQ4 <= $F$893)","v":0},{"$f":"(BQ894 + 'Demand & production'!BR307) * (BR4 <= $F$893)","v":0},{"$f":"(BR894 + 'Demand & production'!BS307) * (BS4 <= $F$893)","v":0},{"$f":"(BS894 + 'Demand & production'!BT307) * (BT4 <= $F$893)","v":0},{"$f":"(BT894 + 'Demand & production'!BU307) * (BU4 <= $F$893)","v":0},{"$f":"(BU894 + 'Demand & production'!BV307) * (BV4 <= $F$893)","v":0},{"$f":"(BV894 + 'Demand & production'!BW307) * (BW4 <= $F$893)","v":0},{"$f":"(BW894 + 'Demand & production'!BX307) * (BX4 <= $F$893)","v":0},{"$f":"(BX894 + 'Demand & production'!BY307) * (BY4 <= $F$893)","v":0},{"$f":"(BY894 + 'Demand & production'!BZ307) * (BZ4 <= $F$893)","v":0},{"$f":"(BZ894 + 'Demand & production'!CA307) * (CA4 <= $F$893)","v":0},{"$f":"(CA894 + 'Demand & production'!CB307) * (CB4 <= $F$893)","v":0},{"$f":"(CB894 + 'Demand & production'!CC307) * (CC4 <= $F$893)","v":0},{"$f":"(CC894 + 'Demand & production'!CD307) * (CD4 <= $F$893)","v":0},{"$f":"(CD894 + 'Demand & production'!CE307) * (CE4 <= $F$893)","v":0},{"$f":"(CE894 + 'Demand & production'!CF307) * (CF4 <= $F$893)","v":0},{"$f":"(CF894 + 'Demand & production'!CG307) * (CG4 <= $F$893)","v":0},{"$f":"(CG894 + 'Demand & production'!CH307) * (CH4 <= $F$893)","v":0},{"$f":"(CH894 + 'Demand & production'!CI307) * (CI4 <= $F$893)","v":0},{"$f":"(CI894 + 'Demand & production'!CJ307) * (CJ4 <= $F$893)","v":0},{"$f":"(CJ894 + 'Demand & production'!CK307) * (CK4 <= $F$893)","v":0},{"$f":"(CK894 + 'Demand & production'!CL307) * (CL4 <= $F$893)","v":0},{"$f":"(CL894 + 'Demand & production'!CM307) * (CM4 <= $F$893)","v":0},{"$f":"(CM894 + 'Demand & production'!CN307) * (CN4 <= $F$893)","v":0},{"$f":"(CN894 + 'Demand & production'!CO307) * (CO4 <= $F$893)","v":0},{"$f":"(CO894 + 'Demand & production'!CP307) * (CP4 <= $F$893)","v":0},{"$f":"(CP894 + 'Demand & production'!CQ307) * (CQ4 <= $F$893)","v":0},{"$f":"(CQ894 + 'Demand & production'!CR307) * (CR4 <= $F$893)","v":0},{"$f":"(CR894 + 'Demand & production'!CS307) * (CS4 <= $F$893)","v":0},{"$f":"(CS894 + 'Demand & production'!CT307) * (CT4 <= $F$893)","v":0},{"$f":"(CT894 + 'Demand & production'!CU307) * (CU4 <= $F$893)","v":0},{"$f":"(CU894 + 'Demand & production'!CV307) * (CV4 <= $F$893)","v":0}]
[]
[null,null,"Contractor Payback Period"]
[{"$nulls":4},"Contractor net cash flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J897:CV897)","v":7127475201.1960506},null,{"$f":"J802","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-2305084.9110171348,-59771846.769105449,-242849470.98257256,-312873630.98601925,-399182773.06667638,-479604291.37327337,159996441.99981904,244701315.25975549,258074136.39018762,271184745.34159148,276518452.42381418,289119960.45092261,301474380.08534276,60830763.364264011,8472975.1012449265,28815145.99365139,43071974.008363008,{"$f":"AP802","v":58643374.400759935},42579783.182417393,25279910.48948276,459967388.31938207,406969047.78844285,396337801.05192477,399821548.6288681,422405458.6347239,440574066.70683157,466592098.02886724,484074621.065651,458855986.43187273,439602281.80814815,417591158.12513137,396324440.91653049,396329105.76062906,396125135.26121986,412335528.0612905,428743311.09930229,431357261.1119352,429686766.90465117,429373187.54205412,244629214.16340131,0,0,0,0,0,0,0,0,0,{"$f":"BV802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor cumulative net cash flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"INDEX(J898:CV898,MATCH(1,$J$893:$CV$893,0))","v":7127475201.1960506},0,{"$f":"I898 + J897","v":-450182849.16299921},{"$f":"J898 + K897","v":-900362113.04829264},-1170537861.9554429,-1440710164.8055902,-1620879089.1684797,-1711044701.2889597,-1801207066.1129599,-1801366247.3129599,-1801522307.3129599,-1801675307.3129599,-1801825307.3129599,-1801972366.1364894,-1802116541.453675,-1802257889.8038571,-1802396466.6177611,-1804701551.5287783,-1864473398.2978837,-2107322869.2804563,-2420196500.2664757,-2819379273.3331518,-3298983564.7064252,-3138987122.7066059,-2894285807.4468503,-2636211671.0566626,-2365026925.7150712,-2088508473.2912569,-1799388512.8403344,-1497914132.7549915,-1437083369.3907275,-1428610394.2894826,-1399795248.2958312,-1356723274.2874682,-1298079899.8867083,-1255500116.7042909,-1230220206.214808,-770252817.89542592,-363283770.10698307,33054030.9449417,432875579.5738098,855281038.20853376,1295855104.9153652,1762447202.9442325,2246521824.0098834,2705377810.4417562,3144980092.2499046,3562571250.3750362,3958895691.2915668,4355224797.0521955,4751349932.3134155,5163685460.3747063,5592428771.4740086,6023786032.5859442,6453472799.4905949,6882845987.032649,7127475201.1960506,{"$f":"BL898 + BM897","v":7127475201.1960506},7127475201.1960506,7127475201.1960506,7127475201.1960506,7127475201.1960506,7127475201.1960506,7127475201.1960506,7127475201.1960506,7127475201.1960506,7127475201.1960506,7127475201.1960506,7127475201.1960506,7127475201.1960506,7127475201.1960506,7127475201.1960506,7127475201.1960506,{"$f":"CB898 + CC897","v":7127475201.1960506},{"$f":"CC898 + CD897","v":7127475201.1960506},{"$f":"CD898 + CE897","v":7127475201.1960506},{"$f":"CE898 + CF897","v":7127475201.1960506},{"$f":"CF898 + CG897","v":7127475201.1960506},{"$f":"CG898 + CH897","v":7127475201.1960506},{"$f":"CH898 + CI897","v":7127475201.1960506},{"$f":"CI898 + CJ897","v":7127475201.1960506},{"$f":"CJ898 + CK897","v":7127475201.1960506},{"$f":"CK898 + CL897","v":7127475201.1960506},{"$f":"CL898 + CM897","v":7127475201.1960506},{"$f":"CM898 + CN897","v":7127475201.1960506},{"$f":"CN898 + CO897","v":7127475201.1960506},{"$f":"CO898 + CP897","v":7127475201.1960506},{"$f":"CP898 + CQ897","v":7127475201.1960506},{"$f":"CQ898 + CR897","v":7127475201.1960506},{"$f":"CR898 + CS897","v":7127475201.1960506},{"$f":"CS898 + CT897","v":7127475201.1960506},{"$f":"CT898 + CU897","v":7127475201.1960506},{"$f":"CU898 + CV897","v":7127475201.1960506}]
[{"$nulls":4},"Error Check: Cumulative is same as sum of annual totals",{"$f":"H897 - H898","v":0}]
[{"$nulls":4},"Contractor payback",null,null,{"$f":"SUM(J900:CV900)","v":18.916601366669511},null,{"$f":" IFERROR(AND(J898 > 0, I898 < 0 ) * (ABS(I898 / J897) + J894), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(AP898 > 0, AO898 < 0 ) * (ABS(AO898 / AP897) + AP894), 0)","v":0},0,0,0,0,18.916601366669511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(BV898 > 0, BU898 < 0 ) * (ABS(BU898 / BV897) + BV894), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TPDC Payback Period"]
[{"$nulls":4},"Net TPDC Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"ROUND(SUM(J903:CV903), 2)","v":1495642640.55},null,{"$f":"J874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3846345.5371945798,18333204.724664658,18549861.337094158,17164745.780947536,{"$f":"AP874","v":15471657.876920596},14760964.781796366,16292325.435281605,69912421.130264223,69914377.008305669,69916294.535797298,72617402.862376466,72619245.929938555,72164089.114937782,72622824.357923463,69925332.723985463,69622392.937533736,69928704.756598189,69930341.347848773,69931945.849074841,69933518.889492571,69935061.085980505,74063313.781323597,71213246.446782082,71671663.43696025,71673088.188131645,71826806.251000017,41801464.438851766,0,0,0,0,0,0,0,0,0,{"$f":"BV874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net TPDC Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"INDEX(J904:CV904,MATCH(1,$J$893:$CV$893,0))","v":1495642640.5470064},null,{"$f":"I904 + J903","v":0},{"$f":"J904 + K903","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3846345.5371945798,22179550.261859238,40729411.598953396,57894157.379900932,73365815.256821528,88126780.038617894,104419105.4738995,174331526.60416371,244245903.61246938,314162198.14826667,386779601.01064312,459398846.94058168,531562936.05551946,604185760.41344297,674111093.1374284,743733486.07496214,813662190.83156037,883592532.17940915,953524478.02848399,1023457996.9179766,1093393058.003957,1167456371.7852807,1238669618.2320628,1310341281.669023,1382014369.8571546,1453841176.1081545,1495642640.5470064,{"$f":"BL904 + BM903","v":1495642640.5470064},1495642640.5470064,1495642640.5470064,1495642640.5470064,1495642640.5470064,1495642640.5470064,1495642640.5470064,1495642640.5470064,1495642640.5470064,1495642640.5470064,1495642640.5470064,1495642640.5470064,1495642640.5470064,1495642640.5470064,1495642640.5470064,1495642640.5470064,{"$f":"CB904 + CC903","v":1495642640.5470064},{"$f":"CC904 + CD903","v":1495642640.5470064},{"$f":"CD904 + CE903","v":1495642640.5470064},{"$f":"CE904 + CF903","v":1495642640.5470064},{"$f":"CF904 + CG903","v":1495642640.5470064},{"$f":"CG904 + CH903","v":1495642640.5470064},{"$f":"CH904 + CI903","v":1495642640.5470064},{"$f":"CI904 + CJ903","v":1495642640.5470064},{"$f":"CJ904 + CK903","v":1495642640.5470064},{"$f":"CK904 + CL903","v":1495642640.5470064},{"$f":"CL904 + CM903","v":1495642640.5470064},{"$f":"CM904 + CN903","v":1495642640.5470064},{"$f":"CN904 + CO903","v":1495642640.5470064},{"$f":"CO904 + CP903","v":1495642640.5470064},{"$f":"CP904 + CQ903","v":1495642640.5470064},{"$f":"CQ904 + CR903","v":1495642640.5470064},{"$f":"CR904 + CS903","v":1495642640.5470064},{"$f":"CS904 + CT903","v":1495642640.5470064},{"$f":"CT904 + CU903","v":1495642640.5470064},{"$f":"CU904 + CV903","v":1495642640.5470064}]
[{"$nulls":4},"Error Check: Cumulative is same as sum of annual totals",{"$f":"H903 - H904","v":2.9935836791992188E-3}]
[{"$nulls":4},"TPDC payback",null,null,{"$f":"IF(Inputs!C332 = 0, \"N/A\", SUM(J906:CV906))","v":"N/A"},null,{"$f":" IFERROR(AND(J904 > 0, I904 < 0 ) * (ABS(I904 / J903) + J900), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(AP904 > 0, AO904 < 0 ) * (ABS(AO904 / AP903) + AP900), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(BV904 > 0, BU904 < 0 ) * (ABS(BU904 / BV903) + BV900), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Cumulatives match Sum of Annual Totals",{"$f":"F899 + F905","v":2.9935836791992188E-3}]
[]
["Government Revenues (Nominal)"]
[]
[{"$nulls":4},"Signature Bonus",null,"US$",{"$f":"SUM(J912:CV912)","v":0},{"$f":"H219 - H912","v":0},{"$f":"J219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",95800000,{"$f":"H227 - H913","v":0},{"$f":"J227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,{"$f":"AP227","v":2395000},2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,0,0,0,0,0,0,0,0,0,{"$f":"BV227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",8250000,{"$f":"H232 - H914","v":0},{"$f":"J232","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"AP232","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,{"$f":"BV232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Production Bonus",null,"US$",0,{"$f":"H237 - H915","v":0},{"$f":"J237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Royalty",null,"US$",4197715219.5587907,{"$f":"H250 - H916","v":0},{"$f":"J250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43219378.120772041,88167531.366374955,89930881.993702471,91729499.633576512,93564089.626248062,95435371.418773025,97344078.847148478,99290960.424091458,101276779.63257328,103302315.22522475,105368361.52972925,107475728.76032384,{"$f":"AP250","v":109625243.33553031},111817748.20224093,114054103.16628575,116335185.22961147,118661888.93420368,121035126.71288776,123455829.24714553,125924945.83208846,128443444.74873024,131012313.64370483,133632559.91657895,136305211.11491051,139031315.33720872,141811941.64395291,144648180.476832,147541144.08636865,150491966.96809602,153501806.30745792,156571842.43360713,159703279.28227922,162897344.86792484,166155291.76528335,88952529.72732383,0,0,0,0,0,0,0,0,0,{"$f":"BV250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",251862913.17352745,{"$f":"H251 - H917","v":0},{"$f":"J251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2593162.6872463226,5290051.8819824969,5395852.9196221475,5503769.9780145911,5613845.3775748834,5726122.2851263816,5840644.7308289092,5957457.625445487,6076606.7779543968,6198138.9135134844,6322101.6917837542,6448543.7256194307,{"$f":"AP251","v":6577514.6001318181},6709064.892134455,6843246.1899771458,6980111.1137766885,7119713.3360522203,7262107.6027732659,7407349.7548287325,7555496.749925307,7706606.6849238137,7860738.8186222892,8017953.5949947359,8178312.6668946305,8341878.9202325232,8508716.4986371733,8678890.8286099192,8852468.6451821197,9029518.018085761,9210108.3784474749,9394310.5460164286,9582196.7569367532,9773840.692075491,9969317.5059170015,5337151.7836394291,0,0,0,0,0,0,0,0,0,{"$f":"BV251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Profit Gas Share",null,"US$",13738598176.149511,{"$f":"H308 - H918","v":0},{"$f":"J308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51002815.997989453,122705097.29042979,125159199.23623836,127662383.22096315,130215630.88538244,132819943.50309008,135476342.37315193,138185869.22061494,140949586.60502729,143768578.33712775,146643949.90387028,202231091.42017674,{"$f":"AP308","v":359614098.41016853},496168002.46048105,510189851.70281363,520411818.71942967,530838225.07637781,541473159.5604651,257876210.29561317,263051904.48408496,263736010.40278935,273715904.7900126,597924678.23770738,606650435.67425394,622117538.60328126,634578059.35790658,647287790.52762461,660251716.32073689,673474920.62971127,338012922.77065647,716351142.21164989,736409767.00059938,751156132.32317114,768178843.15667033,372308555.43924677,0,0,0,0,0,0,0,0,0,{"$f":"BV308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",7721487284.8085194,{"$f":"H611 - H919","v":0},{"$f":"J677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152508499.77908638,228028632.44813487,205259272.1925289,168861505.96599248,{"$f":"AP677","v":124608352.30899546},142344961.75874555,195185498.301433,251271484.50558203,296264557.17684531,322381895.65207601,364414578.54170424,327170641.93928629,289727396.32154721,249738127.09893671,172373848.0727618,224442721.09237701,276281532.11787236,330747526.77151084,385593831.29619968,393324380.413858,401701309.86514419,451174453.54162031,363305902.98922354,373322777.62737733,385082616.38807672,396842401.05634576,249528579.58525634,0,0,0,0,0,0,0,0,0,{"$f":"BV677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,{"$f":"H497 - H920","v":0},{"$f":"J534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividends from State Participation",null,"US$",2921502653.8294535,{"$f":"H725 - H921","v":0},{"$f":"J725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5493528.5803799629,26708017.471130967,27564118.149614662,26016027.481746048,{"$f":"AP725","v":23918868.550918788},23276554.503169864,26205183.110679597,114698737.19385427,116995984.93947536,119339177.64000893,126428656.17288142,128960502.2980831,130715258.77460942,134177118.05444857,131777127.9345282,133830350.12219742,137107535.36660612,139852959.07568225,142653291.25893998,145509630.08586287,148423095.68932408,160328171.02736789,157241672.72927457,161418953.13858408,164650605.20309979,168303807.83579928,99907721.441185832,0,0,0,0,0,0,0,0,0,{"$f":"BV725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,"US$",1783909444.8584025,{"$f":"H771 - H922","v":0},{"$f":"J771","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP771","v":0},0,0,26391895.704041123,75669930.727843285,75167070.310800418,77344332.70142293,83347387.874346137,88670993.264993772,95785593.539110094,101362030.33379924,98003043.000739992,95768628.618158281,92792910.490962982,89828579.00342603,91626229.035890728,93410655.133877262,99177908.570469081,105186915.15742476,107944780.06198794,109677283.04398213,111789186.94658476,64964091.338541605,0,0,0,0,0,0,0,0,0,{"$f":"BV771","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,"US$",402083902.82445413,{"$f":"H776 - H923","v":0},{"$f":"J776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45111739.479029387,43030581.165871821,40844116.242068484,38547016.193120688,36133682.881696157,33598234.904713526,30934493.260095574,28135966.288259968,25195833.851649463,22106930.713746473,18861729.077065602,15452320.237568671,{"$f":"AP776","v":11870395.310793197},8107224.9827228803,4153638.2360522076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Government Revenues",null,"US$",31121209595.20266,null,{"$f":"SUM(J912:J923)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,2545000,2545000,2545000,2545000,2545000,144472096.28503722,261738261.70465907,263875050.39163148,265987669.02567494,268072248.77090156,270124672.11170304,272140559.21122491,274115253.55841184,434045835.2266708,532657613.10887831,512564532.5445925,529030217.59142727,638759472.51653814,790968556.79949474,859176520.7072413,1038634232.4662954,1148095300.1907976,1189203537.4790113,959471956.71359611,938555879.17781413,911544710.19759393,894834795.94483507,1147633198.0903702,1209955073.6713736,1281193428.9633594,1350837113.8386526,1421235563.3916323,1449650568.5878994,1479076466.3042386,1213950370.5960193,1510596786.0671961,1550926753.8677647,1585782822.5183299,1623783848.2666004,883543629.31519389,{"$f":"SUM(BM912:BM923)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC912:CC923)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Government Revenue entries match",{"$f":"SUM(I912:I923)","v":0}]
[]
["Government Revenues (Real)"]
[]
[null,null,"Undiscounted"]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J931:CV931)","v":0},null,{"$f":"J912 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP912 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV912 / BV$186","v":0},0,0,0,0,0,0,{"$f":"CC912 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},60527001.324099496,null,{"$f":"J913 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2169225.2895426475,2126691.4603359289,2084991.6277803227,2044109.4390003162,2004028.8617650159,1964734.1782009958,1926209.9786284273,1888441.1555180661,1851412.8975667313,1815110.683888952,1779520.278322502,1744627.7238455901,1710419.3371035196,1676881.7030426662,1644001.6696496729,1611766.3427937969,1580163.081170389,{"$f":"AP913 / AP$186","v":1549179.4913435185},1518803.4228858023,1489022.9636135318,1459826.4349152271,1431202.3871717914,1403139.5952664621,1375627.0541828058,1348653.9746890252,1322209.7791068875,1296284.0971636153,1270866.7619251129,1245947.8058089342,1221517.4566754256,1197566.1339955153,1174084.4450936422,1151063.181464355,1128493.3151611323,1106365.9952560121,1084672.5443686394,1063404.4552633718,1042553.3875131096,1022111.1642285387,1002069.7688515086,0,0,0,0,0,0,0,0,0,{"$f":"BV913 / BV$186","v":0},0,0,0,0,0,0,{"$f":"CC913 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6187301.7737589153,null,{"$f":"J914 / J$186","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,135859.62147448733,133195.70732792874,130584.02679208701,128023.55567851667,125513.28988089869,123052.24498127322,120639.45586399337,118273.9763372484,115954.87876200821,113681.25368824335,111452.20949827778,109266.87205713509,107124.38436974026,105023.9062448434,102964.61396553274,100945.69996620857,98966.372515890747,{"$f":"AP914 / AP$186","v":97025.855407736031},95123.387654643157,93258.223190826626,91429.630579241784,89636.892724746853,87879.306592889072,86156.18293420496,84466.846013926421,82810.633346986695,81186.895438222244,79594.995527668871,78034.309340851818,76504.224843972377,75004.142003894478,73533.472552837717,72091.639757684025,70678.078193807873,69292.233523341041,67933.562277785342,66601.531644887596,65295.619259693711,64015.312999699709,62760.110784019329,0,0,0,0,0,0,0,0,0,{"$f":"BV914 / BV$186","v":0},0,0,0,0,0,0,{"$f":"CC914 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J915 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP915 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV915 / BV$186","v":0},0,0,0,0,0,0,{"$f":"CC915 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2412699009.458169,null,{"$f":"J916 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35454943.363036811,70909886.726073608,70909886.726073623,70909886.726073608,70909886.726073623,70909886.726073623,70909886.726073608,70909886.726073623,70909886.726073608,70909886.726073623,70909886.726073608,70909886.726073608,{"$f":"AP916 / AP$186","v":70909886.726073608},70909886.726073608,70909886.726073608,70909886.726073623,70909886.726073608,70909886.726073608,70909886.726073608,70909886.726073608,70909886.726073623,70909886.726073608,70909886.726073623,70909886.726073608,70909886.726073608,70909886.726073608,70909886.726073623,70909886.726073608,70909886.726073608,70909886.726073608,70909886.726073623,70909886.726073608,70909886.726073608,70909886.726073608,37217804.134704106,0,0,0,0,0,0,0,0,0,{"$f":"BV916 / BV$186","v":0},0,0,0,0,0,0,{"$f":"CC916 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},144761940.56749025,null,{"$f":"J917 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2127296.6017822088,4254593.2035644166,4254593.2035644166,4254593.2035644175,4254593.2035644166,4254593.2035644175,4254593.2035644175,4254593.2035644166,4254593.2035644166,4254593.2035644166,4254593.2035644166,4254593.2035644166,{"$f":"AP917 / AP$186","v":4254593.2035644157},4254593.2035644166,4254593.2035644175,4254593.2035644166,4254593.2035644157,4254593.2035644166,4254593.2035644166,4254593.2035644166,4254593.2035644166,4254593.2035644166,4254593.2035644166,4254593.2035644166,4254593.2035644166,4254593.2035644157,4254593.2035644166,4254593.2035644175,4254593.2035644166,4254593.2035644157,4254593.2035644175,4254593.2035644166,4254593.2035644166,4254593.2035644166,2233068.2480822462,0,0,0,0,0,0,0,0,0,{"$f":"BV917 / BV$186","v":0},0,0,0,0,0,0,{"$f":"CC917 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},7405831693.4126587,null,{"$f":"J918 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41840073.392795995,98687174.459038764,98687174.459038749,98687174.459038764,98687174.459038779,98687174.459038764,98687174.459038794,98687174.459038779,98687174.459038809,98687174.459038749,98687174.459038734,133427183.51856247,{"$f":"AP918 / AP$186","v":232612436.7661891},314647874.93252182,317195993.7319715,317207068.89725864,317217926.90244204,317228572.00556302,148117532.99072239,148127764.73151526,145600973.71908304,148147630.27976766,317278747.26808774,315596985.06111509,317297467.01789397,317306552.51090807,317315459.85700035,317324192.54924768,317332754.01223522,156144469.19020915,324428566.21465188,326973456.0032981,326981365.47171926,327834727.22947657,155774174.56803554,0,0,0,0,0,0,0,0,0,{"$f":"BV918 / BV$186","v":0},0,0,0,0,0,0,{"$f":"CC918 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4074776329.7658157,null,{"$f":"J919 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106780255.88226992,156525867.42073709,138133606.04019573,111410738.0201648,{"$f":"AP919 / AP$186","v":80601546.491525486},90268899.85375005,121351018.42805165,153157726.68962029,177041562.19870344,188871316.32003707,209310460.61820182,184233814.88642102,159950061.24907163,135169754.74479222,91467304.44292365,116761551.51350051,140911363.02255255,165382896.4360486,189027022.73441759,189035996.9380675,189276510.59469137,208419237.29714495,164537761.24403638,165759125.25271404,167628052.68801698,169359936.76782891,104402941.99033114,0,0,0,0,0,0,0,0,0,{"$f":"BV919 / BV$186","v":0},0,0,0,0,0,0,{"$f":"CC919 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J920 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP920 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV920 / BV$186","v":0},0,0,0,0,0,0,{"$f":"CC920 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1495642640.5470066,null,{"$f":"J921 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3846345.5371946194,18333204.724664696,18549861.337094173,17164745.780947536,{"$f":"AP921 / AP$186","v":15471657.876920605},14760964.781796379,16292325.435281588,69912421.130264238,69914377.008305669,69916294.535797313,72617402.862376496,72619245.929938599,72164089.114937767,72622824.357923463,69925332.723985463,69622392.937533736,69928704.756598189,69930341.347848773,69931945.849074855,69933518.889492586,69935061.085980505,74063313.781323582,71213246.446782097,71671663.436960235,71673088.18813166,71826806.251000032,41801464.438851774,0,0,0,0,0,0,0,0,0,{"$f":"BV921 / BV$186","v":0},0,0,0,0,0,0,{"$f":"CC921 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},893612010.61798429,null,{"$f":"J922 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP922 / AP$186","v":0},0,0,16086675.163375722,45218783.087604761,44037533.450213864,44424616.514318697,46933939.848302625,48952674.078536838,51843566.447651915,53786069.00729458,50983998.492430314,48844697.978683122,46399017.569459051,44036048.990725614,44036567.306736551,44013903.917913318,45815058.673476741,47638145.677700251,47928584.567992806,47742974.100516789,47708131.949117124,27181023.795933478,0,0,0,0,0,0,0,0,0,{"$f":"BV922 / BV$186","v":0},0,0,0,0,0,0,{"$f":"CC922 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},299701536.68342292,null,{"$f":"J923 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37007338.786032662,34607905.982414514,32205306.919534873,29798097.262069847,27384815.802430909,24963983.435816541,22534102.114687804,20093653.78185077,17641099.281308565,15174877.246024566,12693402.961715842,10195067.205773724,{"$f":"AP923 / AP$186","v":7678235.0603845892},5141244.6988997078,2582406.1444780543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV923 / BV$186","v":0},0,0,0,0,0,0,{"$f":"CC923 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},16793739464.15041,null,{"$f":"SUM(J931:J942)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,2305084.9110171348,2259887.1676638578,2215575.6545724096,2172132.9946788331,2129542.1516459147,118517438.56682995,210506409.80558375,208063676.44006696,205617119.42707539,203165262.12868491,200706610.31231409,198239651.09926736,195762851.89200085,303901260.69873744,365632570.06371832,344941236.77044249,349041343.90877283,413174561.47140902,501597391.00714642,534168504.85622519,633079627.87565148,686077968.40659046,696709215.14310873,551096276.15237439,528512366.14651847,503237298.50372124,484325726.75237513,608972395.12938225,629453390.04936755,653444734.38688529,675455858.06990194,696722575.27850294,696717910.43440437,696921880.93381345,560782217.10057175,684134805.6194551,688627315.17751145,690297809.38479555,692980208.60428882,{"$f":"SUM(BL931:BL942)","v":369675307.05557382},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CB931:CB942)","v":0},{"$f":"SUM(CC931:CC942)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},{"$f":"E172","v":"Project pre-tax net cash flow NPV0"},null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J945:CV945)","v":26675382618.009029},null,{"$f":"J172","v":-450000000},-450000000,-270000000,-270000000,-180000000,-90000000,-90000000,0,0,0,0,0,0,0,0,0,-191706532.00480512,-802112984.42666698,-1035671659.9711344,-1323510769.7167687,-224046923.92839158,863684861.61081004,1100566847.3004618,1100566847.3004618,1100566847.3004618,1093047016.1950333,1093047016.1950333,1093047016.1950333,619283044.81572962,619283044.81572962,609807765.38814354,619283044.81572962,{"$f":"AP172","v":856165030.50538158},1085940556.6243439,1093047016.1950333,1093047016.1950333,1093047016.1950333,1093047016.1950333,619283044.81572962,619283044.81572962,612176585.24504018,619283044.81572962,1093047016.1950333,1088309376.4812403,1093047016.1950333,1093047016.1950333,1093047016.1950333,1093047016.1950333,1093047016.1950333,641482965.19634986,1112878116.7187572,1119984576.2894466,1119984576.2894466,1122353396.1463432,592653660.23028791,0,0,0,0,0,0,0,0,0,{"$f":"BV172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H943-H942)/H945","v":0.61832432410291149}]
[]
[null,null,null,"Investment Decision"]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J949:CV949)","v":0},null,{"$f":"J931 * Discounting!J$12","v":0},{"$f":"K931 * Discounting!K$12","v":0},{"$f":"L931 * Discounting!L$12","v":0},{"$f":"M931 * Discounting!M$12","v":0},{"$f":"N931 * Discounting!N$12","v":0},{"$f":"O931 * Discounting!O$12","v":0},{"$f":"P931 * Discounting!P$12","v":0},{"$f":"Q931 * Discounting!Q$12","v":0},{"$f":"R931 * Discounting!R$12","v":0},{"$f":"S931 * Discounting!S$12","v":0},{"$f":"T931 * Discounting!T$12","v":0},{"$f":"U931 * Discounting!U$12","v":0},{"$f":"V931 * Discounting!V$12","v":0},{"$f":"W931 * Discounting!W$12","v":0},{"$f":"X931 * Discounting!X$12","v":0},{"$f":"Y931 * Discounting!Y$12","v":0},{"$f":"Z931 * Discounting!Z$12","v":0},{"$f":"AA931 * Discounting!AA$12","v":0},{"$f":"AB931 * Discounting!AB$12","v":0},{"$f":"AC931 * Discounting!AC$12","v":0},{"$f":"AD931 * Discounting!AD$12","v":0},{"$f":"AE931 * Discounting!AE$12","v":0},{"$f":"AF931 * Discounting!AF$12","v":0},{"$f":"AG931 * Discounting!AG$12","v":0},{"$f":"AH931 * Discounting!AH$12","v":0},{"$f":"AI931 * Discounting!AI$12","v":0},{"$f":"AJ931 * Discounting!AJ$12","v":0},{"$f":"AK931 * Discounting!AK$12","v":0},{"$f":"AL931 * Discounting!AL$12","v":0},{"$f":"AM931 * Discounting!AM$12","v":0},{"$f":"AN931 * Discounting!AN$12","v":0},{"$f":"AO931 * Discounting!AO$12","v":0},{"$f":"AP931 * Discounting!AP$12","v":0},{"$f":"AQ931 * Discounting!AQ$12","v":0},{"$f":"AR931 * Discounting!AR$12","v":0},{"$f":"AS931 * Discounting!AS$12","v":0},{"$f":"AT931 * Discounting!AT$12","v":0},{"$f":"AU931 * Discounting!AU$12","v":0},{"$f":"AV931 * Discounting!AV$12","v":0},{"$f":"AW931 * Discounting!AW$12","v":0},{"$f":"AX931 * Discounting!AX$12","v":0},{"$f":"AY931 * Discounting!AY$12","v":0},{"$f":"AZ931 * Discounting!AZ$12","v":0},{"$f":"BA931 * Discounting!BA$12","v":0},{"$f":"BB931 * Discounting!BB$12","v":0},{"$f":"BC931 * Discounting!BC$12","v":0},{"$f":"BD931 * Discounting!BD$12","v":0},{"$f":"BE931 * Discounting!BE$12","v":0},{"$f":"BF931 * Discounting!BF$12","v":0},{"$f":"BG931 * Discounting!BG$12","v":0},{"$f":"BH931 * Discounting!BH$12","v":0},{"$f":"BI931 * Discounting!BI$12","v":0},{"$f":"BJ931 * Discounting!BJ$12","v":0},{"$f":"BK931 * Discounting!BK$12","v":0},{"$f":"BL931 * Discounting!BL$12","v":0},{"$f":"BM931 * Discounting!BM$12","v":0},{"$f":"BN931 * Discounting!BN$12","v":0},{"$f":"BO931 * Discounting!BO$12","v":0},{"$f":"BP931 * Discounting!BP$12","v":0},{"$f":"BQ931 * Discounting!BQ$12","v":0},{"$f":"BR931 * Discounting!BR$12","v":0},{"$f":"BS931 * Discounting!BS$12","v":0},{"$f":"BT931 * Discounting!BT$12","v":0},{"$f":"BU931 * Discounting!BU$12","v":0},{"$f":"BV931 * Discounting!BV$12","v":0},{"$f":"BW931 * Discounting!BW$12","v":0},{"$f":"BX931 * Discounting!BX$12","v":0},{"$f":"BY931 * Discounting!BY$12","v":0},{"$f":"BZ931 * Discounting!BZ$12","v":0},{"$f":"CA931 * Discounting!CA$12","v":0},{"$f":"CB931 * Discounting!CB$12","v":0},{"$f":"CC931 * Discounting!CC$12","v":0},{"$f":"CD931 * Discounting!CD$12","v":0},{"$f":"CE931 * Discounting!CE$12","v":0},{"$f":"CF931 * Discounting!CF$12","v":0},{"$f":"CG931 * Discounting!CG$12","v":0},{"$f":"CH931 * Discounting!CH$12","v":0},{"$f":"CI931 * Discounting!CI$12","v":0},{"$f":"CJ931 * Discounting!CJ$12","v":0},{"$f":"CK931 * Discounting!CK$12","v":0},{"$f":"CL931 * Discounting!CL$12","v":0},{"$f":"CM931 * Discounting!CM$12","v":0},{"$f":"CN931 * Discounting!CN$12","v":0},{"$f":"CO931 * Discounting!CO$12","v":0},{"$f":"CP931 * Discounting!CP$12","v":0},{"$f":"CQ931 * Discounting!CQ$12","v":0},{"$f":"CR931 * Discounting!CR$12","v":0},{"$f":"CS931 * Discounting!CS$12","v":0},{"$f":"CT931 * Discounting!CT$12","v":0},{"$f":"CU931 * Discounting!CU$12","v":0},{"$f":"CV931 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},60527001.324099496,null,{"$f":"J932 * Discounting!J$12","v":0},{"$f":"K932 * Discounting!K$12","v":0},{"$f":"L932 * Discounting!L$12","v":0},{"$f":"M932 * Discounting!M$12","v":0},{"$f":"N932 * Discounting!N$12","v":0},{"$f":"O932 * Discounting!O$12","v":0},{"$f":"P932 * Discounting!P$12","v":0},{"$f":"Q932 * Discounting!Q$12","v":0},{"$f":"R932 * Discounting!R$12","v":0},{"$f":"S932 * Discounting!S$12","v":0},{"$f":"T932 * Discounting!T$12","v":0},{"$f":"U932 * Discounting!U$12","v":0},{"$f":"V932 * Discounting!V$12","v":0},{"$f":"W932 * Discounting!W$12","v":0},{"$f":"X932 * Discounting!X$12","v":0},{"$f":"Y932 * Discounting!Y$12","v":2169225.2895426475},{"$f":"Z932 * Discounting!Z$12","v":2126691.4603359289},{"$f":"AA932 * Discounting!AA$12","v":2084991.6277803227},{"$f":"AB932 * Discounting!AB$12","v":2044109.4390003162},{"$f":"AC932 * Discounting!AC$12","v":2004028.8617650159},{"$f":"AD932 * Discounting!AD$12","v":1964734.1782009958},{"$f":"AE932 * Discounting!AE$12","v":1926209.9786284273},{"$f":"AF932 * Discounting!AF$12","v":1888441.1555180661},{"$f":"AG932 * Discounting!AG$12","v":1851412.8975667313},{"$f":"AH932 * Discounting!AH$12","v":1815110.683888952},{"$f":"AI932 * Discounting!AI$12","v":1779520.278322502},{"$f":"AJ932 * Discounting!AJ$12","v":1744627.7238455901},{"$f":"AK932 * Discounting!AK$12","v":1710419.3371035196},{"$f":"AL932 * Discounting!AL$12","v":1676881.7030426662},{"$f":"AM932 * Discounting!AM$12","v":1644001.6696496729},{"$f":"AN932 * Discounting!AN$12","v":1611766.3427937969},{"$f":"AO932 * Discounting!AO$12","v":1580163.081170389},{"$f":"AP932 * Discounting!AP$12","v":1549179.4913435185},{"$f":"AQ932 * Discounting!AQ$12","v":1518803.4228858023},{"$f":"AR932 * Discounting!AR$12","v":1489022.9636135318},{"$f":"AS932 * Discounting!AS$12","v":1459826.4349152271},{"$f":"AT932 * Discounting!AT$12","v":1431202.3871717914},{"$f":"AU932 * Discounting!AU$12","v":1403139.5952664621},{"$f":"AV932 * Discounting!AV$12","v":1375627.0541828058},{"$f":"AW932 * Discounting!AW$12","v":1348653.9746890252},{"$f":"AX932 * Discounting!AX$12","v":1322209.7791068875},{"$f":"AY932 * Discounting!AY$12","v":1296284.0971636153},{"$f":"AZ932 * Discounting!AZ$12","v":1270866.7619251129},{"$f":"BA932 * Discounting!BA$12","v":1245947.8058089342},{"$f":"BB932 * Discounting!BB$12","v":1221517.4566754256},{"$f":"BC932 * Discounting!BC$12","v":1197566.1339955153},{"$f":"BD932 * Discounting!BD$12","v":1174084.4450936422},{"$f":"BE932 * Discounting!BE$12","v":1151063.181464355},{"$f":"BF932 * Discounting!BF$12","v":1128493.3151611323},{"$f":"BG932 * Discounting!BG$12","v":1106365.9952560121},{"$f":"BH932 * Discounting!BH$12","v":1084672.5443686394},{"$f":"BI932 * Discounting!BI$12","v":1063404.4552633718},{"$f":"BJ932 * Discounting!BJ$12","v":1042553.3875131096},{"$f":"BK932 * Discounting!BK$12","v":1022111.1642285387},{"$f":"BL932 * Discounting!BL$12","v":1002069.7688515086},{"$f":"BM932 * Discounting!BM$12","v":0},{"$f":"BN932 * Discounting!BN$12","v":0},{"$f":"BO932 * Discounting!BO$12","v":0},{"$f":"BP932 * Discounting!BP$12","v":0},{"$f":"BQ932 * Discounting!BQ$12","v":0},{"$f":"BR932 * Discounting!BR$12","v":0},{"$f":"BS932 * Discounting!BS$12","v":0},{"$f":"BT932 * Discounting!BT$12","v":0},{"$f":"BU932 * Discounting!BU$12","v":0},{"$f":"BV932 * Discounting!BV$12","v":0},{"$f":"BW932 * Discounting!BW$12","v":0},{"$f":"BX932 * Discounting!BX$12","v":0},{"$f":"BY932 * Discounting!BY$12","v":0},{"$f":"BZ932 * Discounting!BZ$12","v":0},{"$f":"CA932 * Discounting!CA$12","v":0},{"$f":"CB932 * Discounting!CB$12","v":0},{"$f":"CC932 * Discounting!CC$12","v":0},{"$f":"CD932 * Discounting!CD$12","v":0},{"$f":"CE932 * Discounting!CE$12","v":0},{"$f":"CF932 * Discounting!CF$12","v":0},{"$f":"CG932 * Discounting!CG$12","v":0},{"$f":"CH932 * Discounting!CH$12","v":0},{"$f":"CI932 * Discounting!CI$12","v":0},{"$f":"CJ932 * Discounting!CJ$12","v":0},{"$f":"CK932 * Discounting!CK$12","v":0},{"$f":"CL932 * Discounting!CL$12","v":0},{"$f":"CM932 * Discounting!CM$12","v":0},{"$f":"CN932 * Discounting!CN$12","v":0},{"$f":"CO932 * Discounting!CO$12","v":0},{"$f":"CP932 * Discounting!CP$12","v":0},{"$f":"CQ932 * Discounting!CQ$12","v":0},{"$f":"CR932 * Discounting!CR$12","v":0},{"$f":"CS932 * Discounting!CS$12","v":0},{"$f":"CT932 * Discounting!CT$12","v":0},{"$f":"CU932 * Discounting!CU$12","v":0},{"$f":"CV932 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3790835.1559978812,null,{"$f":"J933 * Discounting!J$12","v":0},{"$f":"K933 * Discounting!K$12","v":0},{"$f":"L933 * Discounting!L$12","v":0},{"$f":"M933 * Discounting!M$12","v":0},{"$f":"N933 * Discounting!N$12","v":0},{"$f":"O933 * Discounting!O$12","v":0},{"$f":"P933 * Discounting!P$12","v":0},{"$f":"Q933 * Discounting!Q$12","v":0},{"$f":"R933 * Discounting!R$12","v":0},{"$f":"S933 * Discounting!S$12","v":0},{"$f":"T933 * Discounting!T$12","v":0},{"$f":"U933 * Discounting!U$12","v":0},{"$f":"V933 * Discounting!V$12","v":0},{"$f":"W933 * Discounting!W$12","v":0},{"$f":"X933 * Discounting!X$12","v":0},{"$f":"Y933 * Discounting!Y$12","v":135859.62147448733},{"$f":"Z933 * Discounting!Z$12","v":133195.70732792874},{"$f":"AA933 * Discounting!AA$12","v":130584.02679208701},{"$f":"AB933 * Discounting!AB$12","v":128023.55567851667},{"$f":"AC933 * Discounting!AC$12","v":125513.28988089869},{"$f":"AD933 * Discounting!AD$12","v":123052.24498127322},{"$f":"AE933 * Discounting!AE$12","v":120639.45586399337},{"$f":"AF933 * Discounting!AF$12","v":118273.9763372484},{"$f":"AG933 * Discounting!AG$12","v":115954.87876200821},{"$f":"AH933 * Discounting!AH$12","v":113681.25368824335},{"$f":"AI933 * Discounting!AI$12","v":111452.20949827778},{"$f":"AJ933 * Discounting!AJ$12","v":109266.87205713509},{"$f":"AK933 * Discounting!AK$12","v":107124.38436974026},{"$f":"AL933 * Discounting!AL$12","v":105023.9062448434},{"$f":"AM933 * Discounting!AM$12","v":102964.61396553274},{"$f":"AN933 * Discounting!AN$12","v":100945.69996620857},{"$f":"AO933 * Discounting!AO$12","v":98966.372515890747},{"$f":"AP933 * Discounting!AP$12","v":97025.855407736031},{"$f":"AQ933 * Discounting!AQ$12","v":95123.387654643157},{"$f":"AR933 * Discounting!AR$12","v":93258.223190826626},{"$f":"AS933 * Discounting!AS$12","v":91429.630579241784},{"$f":"AT933 * Discounting!AT$12","v":89636.892724746853},{"$f":"AU933 * Discounting!AU$12","v":87879.306592889072},{"$f":"AV933 * Discounting!AV$12","v":86156.18293420496},{"$f":"AW933 * Discounting!AW$12","v":84466.846013926421},{"$f":"AX933 * Discounting!AX$12","v":82810.633346986695},{"$f":"AY933 * Discounting!AY$12","v":81186.895438222244},{"$f":"AZ933 * Discounting!AZ$12","v":79594.995527668871},{"$f":"BA933 * Discounting!BA$12","v":78034.309340851818},{"$f":"BB933 * Discounting!BB$12","v":76504.224843972377},{"$f":"BC933 * Discounting!BC$12","v":75004.142003894478},{"$f":"BD933 * Discounting!BD$12","v":73533.472552837717},{"$f":"BE933 * Discounting!BE$12","v":72091.639757684025},{"$f":"BF933 * Discounting!BF$12","v":70678.078193807873},{"$f":"BG933 * Discounting!BG$12","v":69292.233523341041},{"$f":"BH933 * Discounting!BH$12","v":67933.562277785342},{"$f":"BI933 * Discounting!BI$12","v":66601.531644887596},{"$f":"BJ933 * Discounting!BJ$12","v":65295.619259693711},{"$f":"BK933 * Discounting!BK$12","v":64015.312999699709},{"$f":"BL933 * Discounting!BL$12","v":62760.110784019329},{"$f":"BM933 * Discounting!BM$12","v":0},{"$f":"BN933 * Discounting!BN$12","v":0},{"$f":"BO933 * Discounting!BO$12","v":0},{"$f":"BP933 * Discounting!BP$12","v":0},{"$f":"BQ933 * Discounting!BQ$12","v":0},{"$f":"BR933 * Discounting!BR$12","v":0},{"$f":"BS933 * Discounting!BS$12","v":0},{"$f":"BT933 * Discounting!BT$12","v":0},{"$f":"BU933 * Discounting!BU$12","v":0},{"$f":"BV933 * Discounting!BV$12","v":0},{"$f":"BW933 * Discounting!BW$12","v":0},{"$f":"BX933 * Discounting!BX$12","v":0},{"$f":"BY933 * Discounting!BY$12","v":0},{"$f":"BZ933 * Discounting!BZ$12","v":0},{"$f":"CA933 * Discounting!CA$12","v":0},{"$f":"CB933 * Discounting!CB$12","v":0},{"$f":"CC933 * Discounting!CC$12","v":0},{"$f":"CD933 * Discounting!CD$12","v":0},{"$f":"CE933 * Discounting!CE$12","v":0},{"$f":"CF933 * Discounting!CF$12","v":0},{"$f":"CG933 * Discounting!CG$12","v":0},{"$f":"CH933 * Discounting!CH$12","v":0},{"$f":"CI933 * Discounting!CI$12","v":0},{"$f":"CJ933 * Discounting!CJ$12","v":0},{"$f":"CK933 * Discounting!CK$12","v":0},{"$f":"CL933 * Discounting!CL$12","v":0},{"$f":"CM933 * Discounting!CM$12","v":0},{"$f":"CN933 * Discounting!CN$12","v":0},{"$f":"CO933 * Discounting!CO$12","v":0},{"$f":"CP933 * Discounting!CP$12","v":0},{"$f":"CQ933 * Discounting!CQ$12","v":0},{"$f":"CR933 * Discounting!CR$12","v":0},{"$f":"CS933 * Discounting!CS$12","v":0},{"$f":"CT933 * Discounting!CT$12","v":0},{"$f":"CU933 * Discounting!CU$12","v":0},{"$f":"CV933 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J934 * Discounting!J$12","v":0},{"$f":"K934 * Discounting!K$12","v":0},{"$f":"L934 * Discounting!L$12","v":0},{"$f":"M934 * Discounting!M$12","v":0},{"$f":"N934 * Discounting!N$12","v":0},{"$f":"O934 * Discounting!O$12","v":0},{"$f":"P934 * Discounting!P$12","v":0},{"$f":"Q934 * Discounting!Q$12","v":0},{"$f":"R934 * Discounting!R$12","v":0},{"$f":"S934 * Discounting!S$12","v":0},{"$f":"T934 * Discounting!T$12","v":0},{"$f":"U934 * Discounting!U$12","v":0},{"$f":"V934 * Discounting!V$12","v":0},{"$f":"W934 * Discounting!W$12","v":0},{"$f":"X934 * Discounting!X$12","v":0},{"$f":"Y934 * Discounting!Y$12","v":0},{"$f":"Z934 * Discounting!Z$12","v":0},{"$f":"AA934 * Discounting!AA$12","v":0},{"$f":"AB934 * Discounting!AB$12","v":0},{"$f":"AC934 * Discounting!AC$12","v":0},{"$f":"AD934 * Discounting!AD$12","v":0},{"$f":"AE934 * Discounting!AE$12","v":0},{"$f":"AF934 * Discounting!AF$12","v":0},{"$f":"AG934 * Discounting!AG$12","v":0},{"$f":"AH934 * Discounting!AH$12","v":0},{"$f":"AI934 * Discounting!AI$12","v":0},{"$f":"AJ934 * Discounting!AJ$12","v":0},{"$f":"AK934 * Discounting!AK$12","v":0},{"$f":"AL934 * Discounting!AL$12","v":0},{"$f":"AM934 * Discounting!AM$12","v":0},{"$f":"AN934 * Discounting!AN$12","v":0},{"$f":"AO934 * Discounting!AO$12","v":0},{"$f":"AP934 * Discounting!AP$12","v":0},{"$f":"AQ934 * Discounting!AQ$12","v":0},{"$f":"AR934 * Discounting!AR$12","v":0},{"$f":"AS934 * Discounting!AS$12","v":0},{"$f":"AT934 * Discounting!AT$12","v":0},{"$f":"AU934 * Discounting!AU$12","v":0},{"$f":"AV934 * Discounting!AV$12","v":0},{"$f":"AW934 * Discounting!AW$12","v":0},{"$f":"AX934 * Discounting!AX$12","v":0},{"$f":"AY934 * Discounting!AY$12","v":0},{"$f":"AZ934 * Discounting!AZ$12","v":0},{"$f":"BA934 * Discounting!BA$12","v":0},{"$f":"BB934 * Discounting!BB$12","v":0},{"$f":"BC934 * Discounting!BC$12","v":0},{"$f":"BD934 * Discounting!BD$12","v":0},{"$f":"BE934 * Discounting!BE$12","v":0},{"$f":"BF934 * Discounting!BF$12","v":0},{"$f":"BG934 * Discounting!BG$12","v":0},{"$f":"BH934 * Discounting!BH$12","v":0},{"$f":"BI934 * Discounting!BI$12","v":0},{"$f":"BJ934 * Discounting!BJ$12","v":0},{"$f":"BK934 * Discounting!BK$12","v":0},{"$f":"BL934 * Discounting!BL$12","v":0},{"$f":"BM934 * Discounting!BM$12","v":0},{"$f":"BN934 * Discounting!BN$12","v":0},{"$f":"BO934 * Discounting!BO$12","v":0},{"$f":"BP934 * Discounting!BP$12","v":0},{"$f":"BQ934 * Discounting!BQ$12","v":0},{"$f":"BR934 * Discounting!BR$12","v":0},{"$f":"BS934 * Discounting!BS$12","v":0},{"$f":"BT934 * Discounting!BT$12","v":0},{"$f":"BU934 * Discounting!BU$12","v":0},{"$f":"BV934 * Discounting!BV$12","v":0},{"$f":"BW934 * Discounting!BW$12","v":0},{"$f":"BX934 * Discounting!BX$12","v":0},{"$f":"BY934 * Discounting!BY$12","v":0},{"$f":"BZ934 * Discounting!BZ$12","v":0},{"$f":"CA934 * Discounting!CA$12","v":0},{"$f":"CB934 * Discounting!CB$12","v":0},{"$f":"CC934 * Discounting!CC$12","v":0},{"$f":"CD934 * Discounting!CD$12","v":0},{"$f":"CE934 * Discounting!CE$12","v":0},{"$f":"CF934 * Discounting!CF$12","v":0},{"$f":"CG934 * Discounting!CG$12","v":0},{"$f":"CH934 * Discounting!CH$12","v":0},{"$f":"CI934 * Discounting!CI$12","v":0},{"$f":"CJ934 * Discounting!CJ$12","v":0},{"$f":"CK934 * Discounting!CK$12","v":0},{"$f":"CL934 * Discounting!CL$12","v":0},{"$f":"CM934 * Discounting!CM$12","v":0},{"$f":"CN934 * Discounting!CN$12","v":0},{"$f":"CO934 * Discounting!CO$12","v":0},{"$f":"CP934 * Discounting!CP$12","v":0},{"$f":"CQ934 * Discounting!CQ$12","v":0},{"$f":"CR934 * Discounting!CR$12","v":0},{"$f":"CS934 * Discounting!CS$12","v":0},{"$f":"CT934 * Discounting!CT$12","v":0},{"$f":"CU934 * Discounting!CU$12","v":0},{"$f":"CV934 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2412699009.458169,null,{"$f":"J935 * Discounting!J$12","v":0},{"$f":"K935 * Discounting!K$12","v":0},{"$f":"L935 * Discounting!L$12","v":0},{"$f":"M935 * Discounting!M$12","v":0},{"$f":"N935 * Discounting!N$12","v":0},{"$f":"O935 * Discounting!O$12","v":0},{"$f":"P935 * Discounting!P$12","v":0},{"$f":"Q935 * Discounting!Q$12","v":0},{"$f":"R935 * Discounting!R$12","v":0},{"$f":"S935 * Discounting!S$12","v":0},{"$f":"T935 * Discounting!T$12","v":0},{"$f":"U935 * Discounting!U$12","v":0},{"$f":"V935 * Discounting!V$12","v":0},{"$f":"W935 * Discounting!W$12","v":0},{"$f":"X935 * Discounting!X$12","v":0},{"$f":"Y935 * Discounting!Y$12","v":0},{"$f":"Z935 * Discounting!Z$12","v":0},{"$f":"AA935 * Discounting!AA$12","v":0},{"$f":"AB935 * Discounting!AB$12","v":0},{"$f":"AC935 * Discounting!AC$12","v":0},{"$f":"AD935 * Discounting!AD$12","v":35454943.363036811},{"$f":"AE935 * Discounting!AE$12","v":70909886.726073608},{"$f":"AF935 * Discounting!AF$12","v":70909886.726073623},{"$f":"AG935 * Discounting!AG$12","v":70909886.726073608},{"$f":"AH935 * Discounting!AH$12","v":70909886.726073623},{"$f":"AI935 * Discounting!AI$12","v":70909886.726073623},{"$f":"AJ935 * Discounting!AJ$12","v":70909886.726073608},{"$f":"AK935 * Discounting!AK$12","v":70909886.726073623},{"$f":"AL935 * Discounting!AL$12","v":70909886.726073608},{"$f":"AM935 * Discounting!AM$12","v":70909886.726073623},{"$f":"AN935 * Discounting!AN$12","v":70909886.726073608},{"$f":"AO935 * Discounting!AO$12","v":70909886.726073608},{"$f":"AP935 * Discounting!AP$12","v":70909886.726073608},{"$f":"AQ935 * Discounting!AQ$12","v":70909886.726073608},{"$f":"AR935 * Discounting!AR$12","v":70909886.726073608},{"$f":"AS935 * Discounting!AS$12","v":70909886.726073623},{"$f":"AT935 * Discounting!AT$12","v":70909886.726073608},{"$f":"AU935 * Discounting!AU$12","v":70909886.726073608},{"$f":"AV935 * Discounting!AV$12","v":70909886.726073608},{"$f":"AW935 * Discounting!AW$12","v":70909886.726073608},{"$f":"AX935 * Discounting!AX$12","v":70909886.726073623},{"$f":"AY935 * Discounting!AY$12","v":70909886.726073608},{"$f":"AZ935 * Discounting!AZ$12","v":70909886.726073623},{"$f":"BA935 * Discounting!BA$12","v":70909886.726073608},{"$f":"BB935 * Discounting!BB$12","v":70909886.726073608},{"$f":"BC935 * Discounting!BC$12","v":70909886.726073608},{"$f":"BD935 * Discounting!BD$12","v":70909886.726073623},{"$f":"BE935 * Discounting!BE$12","v":70909886.726073608},{"$f":"BF935 * Discounting!BF$12","v":70909886.726073608},{"$f":"BG935 * Discounting!BG$12","v":70909886.726073608},{"$f":"BH935 * Discounting!BH$12","v":70909886.726073623},{"$f":"BI935 * Discounting!BI$12","v":70909886.726073608},{"$f":"BJ935 * Discounting!BJ$12","v":70909886.726073608},{"$f":"BK935 * Discounting!BK$12","v":70909886.726073608},{"$f":"BL935 * Discounting!BL$12","v":37217804.134704106},{"$f":"BM935 * Discounting!BM$12","v":0},{"$f":"BN935 * Discounting!BN$12","v":0},{"$f":"BO935 * Discounting!BO$12","v":0},{"$f":"BP935 * Discounting!BP$12","v":0},{"$f":"BQ935 * Discounting!BQ$12","v":0},{"$f":"BR935 * Discounting!BR$12","v":0},{"$f":"BS935 * Discounting!BS$12","v":0},{"$f":"BT935 * Discounting!BT$12","v":0},{"$f":"BU935 * Discounting!BU$12","v":0},{"$f":"BV935 * Discounting!BV$12","v":0},{"$f":"BW935 * Discounting!BW$12","v":0},{"$f":"BX935 * Discounting!BX$12","v":0},{"$f":"BY935 * Discounting!BY$12","v":0},{"$f":"BZ935 * Discounting!BZ$12","v":0},{"$f":"CA935 * Discounting!CA$12","v":0},{"$f":"CB935 * Discounting!CB$12","v":0},{"$f":"CC935 * Discounting!CC$12","v":0},{"$f":"CD935 * Discounting!CD$12","v":0},{"$f":"CE935 * Discounting!CE$12","v":0},{"$f":"CF935 * Discounting!CF$12","v":0},{"$f":"CG935 * Discounting!CG$12","v":0},{"$f":"CH935 * Discounting!CH$12","v":0},{"$f":"CI935 * Discounting!CI$12","v":0},{"$f":"CJ935 * Discounting!CJ$12","v":0},{"$f":"CK935 * Discounting!CK$12","v":0},{"$f":"CL935 * Discounting!CL$12","v":0},{"$f":"CM935 * Discounting!CM$12","v":0},{"$f":"CN935 * Discounting!CN$12","v":0},{"$f":"CO935 * Discounting!CO$12","v":0},{"$f":"CP935 * Discounting!CP$12","v":0},{"$f":"CQ935 * Discounting!CQ$12","v":0},{"$f":"CR935 * Discounting!CR$12","v":0},{"$f":"CS935 * Discounting!CS$12","v":0},{"$f":"CT935 * Discounting!CT$12","v":0},{"$f":"CU935 * Discounting!CU$12","v":0},{"$f":"CV935 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},144761940.56749025,null,{"$f":"J936 * Discounting!J$12","v":0},{"$f":"K936 * Discounting!K$12","v":0},{"$f":"L936 * Discounting!L$12","v":0},{"$f":"M936 * Discounting!M$12","v":0},{"$f":"N936 * Discounting!N$12","v":0},{"$f":"O936 * Discounting!O$12","v":0},{"$f":"P936 * Discounting!P$12","v":0},{"$f":"Q936 * Discounting!Q$12","v":0},{"$f":"R936 * Discounting!R$12","v":0},{"$f":"S936 * Discounting!S$12","v":0},{"$f":"T936 * Discounting!T$12","v":0},{"$f":"U936 * Discounting!U$12","v":0},{"$f":"V936 * Discounting!V$12","v":0},{"$f":"W936 * Discounting!W$12","v":0},{"$f":"X936 * Discounting!X$12","v":0},{"$f":"Y936 * Discounting!Y$12","v":0},{"$f":"Z936 * Discounting!Z$12","v":0},{"$f":"AA936 * Discounting!AA$12","v":0},{"$f":"AB936 * Discounting!AB$12","v":0},{"$f":"AC936 * Discounting!AC$12","v":0},{"$f":"AD936 * Discounting!AD$12","v":2127296.6017822088},{"$f":"AE936 * Discounting!AE$12","v":4254593.2035644166},{"$f":"AF936 * Discounting!AF$12","v":4254593.2035644166},{"$f":"AG936 * Discounting!AG$12","v":4254593.2035644175},{"$f":"AH936 * Discounting!AH$12","v":4254593.2035644166},{"$f":"AI936 * Discounting!AI$12","v":4254593.2035644175},{"$f":"AJ936 * Discounting!AJ$12","v":4254593.2035644175},{"$f":"AK936 * Discounting!AK$12","v":4254593.2035644166},{"$f":"AL936 * Discounting!AL$12","v":4254593.2035644166},{"$f":"AM936 * Discounting!AM$12","v":4254593.2035644166},{"$f":"AN936 * Discounting!AN$12","v":4254593.2035644166},{"$f":"AO936 * Discounting!AO$12","v":4254593.2035644166},{"$f":"AP936 * Discounting!AP$12","v":4254593.2035644157},{"$f":"AQ936 * Discounting!AQ$12","v":4254593.2035644166},{"$f":"AR936 * Discounting!AR$12","v":4254593.2035644175},{"$f":"AS936 * Discounting!AS$12","v":4254593.2035644166},{"$f":"AT936 * Discounting!AT$12","v":4254593.2035644157},{"$f":"AU936 * Discounting!AU$12","v":4254593.2035644166},{"$f":"AV936 * Discounting!AV$12","v":4254593.2035644166},{"$f":"AW936 * Discounting!AW$12","v":4254593.2035644166},{"$f":"AX936 * Discounting!AX$12","v":4254593.2035644166},{"$f":"AY936 * Discounting!AY$12","v":4254593.2035644166},{"$f":"AZ936 * Discounting!AZ$12","v":4254593.2035644166},{"$f":"BA936 * Discounting!BA$12","v":4254593.2035644166},{"$f":"BB936 * Discounting!BB$12","v":4254593.2035644166},{"$f":"BC936 * Discounting!BC$12","v":4254593.2035644157},{"$f":"BD936 * Discounting!BD$12","v":4254593.2035644166},{"$f":"BE936 * Discounting!BE$12","v":4254593.2035644175},{"$f":"BF936 * Discounting!BF$12","v":4254593.2035644166},{"$f":"BG936 * Discounting!BG$12","v":4254593.2035644157},{"$f":"BH936 * Discounting!BH$12","v":4254593.2035644175},{"$f":"BI936 * Discounting!BI$12","v":4254593.2035644166},{"$f":"BJ936 * Discounting!BJ$12","v":4254593.2035644166},{"$f":"BK936 * Discounting!BK$12","v":4254593.2035644166},{"$f":"BL936 * Discounting!BL$12","v":2233068.2480822462},{"$f":"BM936 * Discounting!BM$12","v":0},{"$f":"BN936 * Discounting!BN$12","v":0},{"$f":"BO936 * Discounting!BO$12","v":0},{"$f":"BP936 * Discounting!BP$12","v":0},{"$f":"BQ936 * Discounting!BQ$12","v":0},{"$f":"BR936 * Discounting!BR$12","v":0},{"$f":"BS936 * Discounting!BS$12","v":0},{"$f":"BT936 * Discounting!BT$12","v":0},{"$f":"BU936 * Discounting!BU$12","v":0},{"$f":"BV936 * Discounting!BV$12","v":0},{"$f":"BW936 * Discounting!BW$12","v":0},{"$f":"BX936 * Discounting!BX$12","v":0},{"$f":"BY936 * Discounting!BY$12","v":0},{"$f":"BZ936 * Discounting!BZ$12","v":0},{"$f":"CA936 * Discounting!CA$12","v":0},{"$f":"CB936 * Discounting!CB$12","v":0},{"$f":"CC936 * Discounting!CC$12","v":0},{"$f":"CD936 * Discounting!CD$12","v":0},{"$f":"CE936 * Discounting!CE$12","v":0},{"$f":"CF936 * Discounting!CF$12","v":0},{"$f":"CG936 * Discounting!CG$12","v":0},{"$f":"CH936 * Discounting!CH$12","v":0},{"$f":"CI936 * Discounting!CI$12","v":0},{"$f":"CJ936 * Discounting!CJ$12","v":0},{"$f":"CK936 * Discounting!CK$12","v":0},{"$f":"CL936 * Discounting!CL$12","v":0},{"$f":"CM936 * Discounting!CM$12","v":0},{"$f":"CN936 * Discounting!CN$12","v":0},{"$f":"CO936 * Discounting!CO$12","v":0},{"$f":"CP936 * Discounting!CP$12","v":0},{"$f":"CQ936 * Discounting!CQ$12","v":0},{"$f":"CR936 * Discounting!CR$12","v":0},{"$f":"CS936 * Discounting!CS$12","v":0},{"$f":"CT936 * Discounting!CT$12","v":0},{"$f":"CU936 * Discounting!CU$12","v":0},{"$f":"CV936 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},7405831693.4126587,null,{"$f":"J937 * Discounting!J$12","v":0},{"$f":"K937 * Discounting!K$12","v":0},{"$f":"L937 * Discounting!L$12","v":0},{"$f":"M937 * Discounting!M$12","v":0},{"$f":"N937 * Discounting!N$12","v":0},{"$f":"O937 * Discounting!O$12","v":0},{"$f":"P937 * Discounting!P$12","v":0},{"$f":"Q937 * Discounting!Q$12","v":0},{"$f":"R937 * Discounting!R$12","v":0},{"$f":"S937 * Discounting!S$12","v":0},{"$f":"T937 * Discounting!T$12","v":0},{"$f":"U937 * Discounting!U$12","v":0},{"$f":"V937 * Discounting!V$12","v":0},{"$f":"W937 * Discounting!W$12","v":0},{"$f":"X937 * Discounting!X$12","v":0},{"$f":"Y937 * Discounting!Y$12","v":0},{"$f":"Z937 * Discounting!Z$12","v":0},{"$f":"AA937 * Discounting!AA$12","v":0},{"$f":"AB937 * Discounting!AB$12","v":0},{"$f":"AC937 * Discounting!AC$12","v":0},{"$f":"AD937 * Discounting!AD$12","v":41840073.392795995},{"$f":"AE937 * Discounting!AE$12","v":98687174.459038764},{"$f":"AF937 * Discounting!AF$12","v":98687174.459038749},{"$f":"AG937 * Discounting!AG$12","v":98687174.459038764},{"$f":"AH937 * Discounting!AH$12","v":98687174.459038779},{"$f":"AI937 * Discounting!AI$12","v":98687174.459038764},{"$f":"AJ937 * Discounting!AJ$12","v":98687174.459038794},{"$f":"AK937 * Discounting!AK$12","v":98687174.459038779},{"$f":"AL937 * Discounting!AL$12","v":98687174.459038809},{"$f":"AM937 * Discounting!AM$12","v":98687174.459038749},{"$f":"AN937 * Discounting!AN$12","v":98687174.459038734},{"$f":"AO937 * Discounting!AO$12","v":133427183.51856247},{"$f":"AP937 * Discounting!AP$12","v":232612436.7661891},{"$f":"AQ937 * Discounting!AQ$12","v":314647874.93252182},{"$f":"AR937 * Discounting!AR$12","v":317195993.7319715},{"$f":"AS937 * Discounting!AS$12","v":317207068.89725864},{"$f":"AT937 * Discounting!AT$12","v":317217926.90244204},{"$f":"AU937 * Discounting!AU$12","v":317228572.00556302},{"$f":"AV937 * Discounting!AV$12","v":148117532.99072239},{"$f":"AW937 * Discounting!AW$12","v":148127764.73151526},{"$f":"AX937 * Discounting!AX$12","v":145600973.71908304},{"$f":"AY937 * Discounting!AY$12","v":148147630.27976766},{"$f":"AZ937 * Discounting!AZ$12","v":317278747.26808774},{"$f":"BA937 * Discounting!BA$12","v":315596985.06111509},{"$f":"BB937 * Discounting!BB$12","v":317297467.01789397},{"$f":"BC937 * Discounting!BC$12","v":317306552.51090807},{"$f":"BD937 * Discounting!BD$12","v":317315459.85700035},{"$f":"BE937 * Discounting!BE$12","v":317324192.54924768},{"$f":"BF937 * Discounting!BF$12","v":317332754.01223522},{"$f":"BG937 * Discounting!BG$12","v":156144469.19020915},{"$f":"BH937 * Discounting!BH$12","v":324428566.21465188},{"$f":"BI937 * Discounting!BI$12","v":326973456.0032981},{"$f":"BJ937 * Discounting!BJ$12","v":326981365.47171926},{"$f":"BK937 * Discounting!BK$12","v":327834727.22947657},{"$f":"BL937 * Discounting!BL$12","v":155774174.56803554},{"$f":"BM937 * Discounting!BM$12","v":0},{"$f":"BN937 * Discounting!BN$12","v":0},{"$f":"BO937 * Discounting!BO$12","v":0},{"$f":"BP937 * Discounting!BP$12","v":0},{"$f":"BQ937 * Discounting!BQ$12","v":0},{"$f":"BR937 * Discounting!BR$12","v":0},{"$f":"BS937 * Discounting!BS$12","v":0},{"$f":"BT937 * Discounting!BT$12","v":0},{"$f":"BU937 * Discounting!BU$12","v":0},{"$f":"BV937 * Discounting!BV$12","v":0},{"$f":"BW937 * Discounting!BW$12","v":0},{"$f":"BX937 * Discounting!BX$12","v":0},{"$f":"BY937 * Discounting!BY$12","v":0},{"$f":"BZ937 * Discounting!BZ$12","v":0},{"$f":"CA937 * Discounting!CA$12","v":0},{"$f":"CB937 * Discounting!CB$12","v":0},{"$f":"CC937 * Discounting!CC$12","v":0},{"$f":"CD937 * Discounting!CD$12","v":0},{"$f":"CE937 * Discounting!CE$12","v":0},{"$f":"CF937 * Discounting!CF$12","v":0},{"$f":"CG937 * Discounting!CG$12","v":0},{"$f":"CH937 * Discounting!CH$12","v":0},{"$f":"CI937 * Discounting!CI$12","v":0},{"$f":"CJ937 * Discounting!CJ$12","v":0},{"$f":"CK937 * Discounting!CK$12","v":0},{"$f":"CL937 * Discounting!CL$12","v":0},{"$f":"CM937 * Discounting!CM$12","v":0},{"$f":"CN937 * Discounting!CN$12","v":0},{"$f":"CO937 * Discounting!CO$12","v":0},{"$f":"CP937 * Discounting!CP$12","v":0},{"$f":"CQ937 * Discounting!CQ$12","v":0},{"$f":"CR937 * Discounting!CR$12","v":0},{"$f":"CS937 * Discounting!CS$12","v":0},{"$f":"CT937 * Discounting!CT$12","v":0},{"$f":"CU937 * Discounting!CU$12","v":0},{"$f":"CV937 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4074776329.7658157,null,{"$f":"J938 * Discounting!J$12","v":0},{"$f":"K938 * Discounting!K$12","v":0},{"$f":"L938 * Discounting!L$12","v":0},{"$f":"M938 * Discounting!M$12","v":0},{"$f":"N938 * Discounting!N$12","v":0},{"$f":"O938 * Discounting!O$12","v":0},{"$f":"P938 * Discounting!P$12","v":0},{"$f":"Q938 * Discounting!Q$12","v":0},{"$f":"R938 * Discounting!R$12","v":0},{"$f":"S938 * Discounting!S$12","v":0},{"$f":"T938 * Discounting!T$12","v":0},{"$f":"U938 * Discounting!U$12","v":0},{"$f":"V938 * Discounting!V$12","v":0},{"$f":"W938 * Discounting!W$12","v":0},{"$f":"X938 * Discounting!X$12","v":0},{"$f":"Y938 * Discounting!Y$12","v":0},{"$f":"Z938 * Discounting!Z$12","v":0},{"$f":"AA938 * Discounting!AA$12","v":0},{"$f":"AB938 * Discounting!AB$12","v":0},{"$f":"AC938 * Discounting!AC$12","v":0},{"$f":"AD938 * Discounting!AD$12","v":0},{"$f":"AE938 * Discounting!AE$12","v":0},{"$f":"AF938 * Discounting!AF$12","v":0},{"$f":"AG938 * Discounting!AG$12","v":0},{"$f":"AH938 * Discounting!AH$12","v":0},{"$f":"AI938 * Discounting!AI$12","v":0},{"$f":"AJ938 * Discounting!AJ$12","v":0},{"$f":"AK938 * Discounting!AK$12","v":0},{"$f":"AL938 * Discounting!AL$12","v":106780255.88226992},{"$f":"AM938 * Discounting!AM$12","v":156525867.42073709},{"$f":"AN938 * Discounting!AN$12","v":138133606.04019573},{"$f":"AO938 * Discounting!AO$12","v":111410738.0201648},{"$f":"AP938 * Discounting!AP$12","v":80601546.491525486},{"$f":"AQ938 * Discounting!AQ$12","v":90268899.85375005},{"$f":"AR938 * Discounting!AR$12","v":121351018.42805165},{"$f":"AS938 * Discounting!AS$12","v":153157726.68962029},{"$f":"AT938 * Discounting!AT$12","v":177041562.19870344},{"$f":"AU938 * Discounting!AU$12","v":188871316.32003707},{"$f":"AV938 * Discounting!AV$12","v":209310460.61820182},{"$f":"AW938 * Discounting!AW$12","v":184233814.88642102},{"$f":"AX938 * Discounting!AX$12","v":159950061.24907163},{"$f":"AY938 * Discounting!AY$12","v":135169754.74479222},{"$f":"AZ938 * Discounting!AZ$12","v":91467304.44292365},{"$f":"BA938 * Discounting!BA$12","v":116761551.51350051},{"$f":"BB938 * Discounting!BB$12","v":140911363.02255255},{"$f":"BC938 * Discounting!BC$12","v":165382896.4360486},{"$f":"BD938 * Discounting!BD$12","v":189027022.73441759},{"$f":"BE938 * Discounting!BE$12","v":189035996.9380675},{"$f":"BF938 * Discounting!BF$12","v":189276510.59469137},{"$f":"BG938 * Discounting!BG$12","v":208419237.29714495},{"$f":"BH938 * Discounting!BH$12","v":164537761.24403638},{"$f":"BI938 * Discounting!BI$12","v":165759125.25271404},{"$f":"BJ938 * Discounting!BJ$12","v":167628052.68801698},{"$f":"BK938 * Discounting!BK$12","v":169359936.76782891},{"$f":"BL938 * Discounting!BL$12","v":104402941.99033114},{"$f":"BM938 * Discounting!BM$12","v":0},{"$f":"BN938 * Discounting!BN$12","v":0},{"$f":"BO938 * Discounting!BO$12","v":0},{"$f":"BP938 * Discounting!BP$12","v":0},{"$f":"BQ938 * Discounting!BQ$12","v":0},{"$f":"BR938 * Discounting!BR$12","v":0},{"$f":"BS938 * Discounting!BS$12","v":0},{"$f":"BT938 * Discounting!BT$12","v":0},{"$f":"BU938 * Discounting!BU$12","v":0},{"$f":"BV938 * Discounting!BV$12","v":0},{"$f":"BW938 * Discounting!BW$12","v":0},{"$f":"BX938 * Discounting!BX$12","v":0},{"$f":"BY938 * Discounting!BY$12","v":0},{"$f":"BZ938 * Discounting!BZ$12","v":0},{"$f":"CA938 * Discounting!CA$12","v":0},{"$f":"CB938 * Discounting!CB$12","v":0},{"$f":"CC938 * Discounting!CC$12","v":0},{"$f":"CD938 * Discounting!CD$12","v":0},{"$f":"CE938 * Discounting!CE$12","v":0},{"$f":"CF938 * Discounting!CF$12","v":0},{"$f":"CG938 * Discounting!CG$12","v":0},{"$f":"CH938 * Discounting!CH$12","v":0},{"$f":"CI938 * Discounting!CI$12","v":0},{"$f":"CJ938 * Discounting!CJ$12","v":0},{"$f":"CK938 * Discounting!CK$12","v":0},{"$f":"CL938 * Discounting!CL$12","v":0},{"$f":"CM938 * Discounting!CM$12","v":0},{"$f":"CN938 * Discounting!CN$12","v":0},{"$f":"CO938 * Discounting!CO$12","v":0},{"$f":"CP938 * Discounting!CP$12","v":0},{"$f":"CQ938 * Discounting!CQ$12","v":0},{"$f":"CR938 * Discounting!CR$12","v":0},{"$f":"CS938 * Discounting!CS$12","v":0},{"$f":"CT938 * Discounting!CT$12","v":0},{"$f":"CU938 * Discounting!CU$12","v":0},{"$f":"CV938 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J939 * Discounting!J$12","v":0},{"$f":"K939 * Discounting!K$12","v":0},{"$f":"L939 * Discounting!L$12","v":0},{"$f":"M939 * Discounting!M$12","v":0},{"$f":"N939 * Discounting!N$12","v":0},{"$f":"O939 * Discounting!O$12","v":0},{"$f":"P939 * Discounting!P$12","v":0},{"$f":"Q939 * Discounting!Q$12","v":0},{"$f":"R939 * Discounting!R$12","v":0},{"$f":"S939 * Discounting!S$12","v":0},{"$f":"T939 * Discounting!T$12","v":0},{"$f":"U939 * Discounting!U$12","v":0},{"$f":"V939 * Discounting!V$12","v":0},{"$f":"W939 * Discounting!W$12","v":0},{"$f":"X939 * Discounting!X$12","v":0},{"$f":"Y939 * Discounting!Y$12","v":0},{"$f":"Z939 * Discounting!Z$12","v":0},{"$f":"AA939 * Discounting!AA$12","v":0},{"$f":"AB939 * Discounting!AB$12","v":0},{"$f":"AC939 * Discounting!AC$12","v":0},{"$f":"AD939 * Discounting!AD$12","v":0},{"$f":"AE939 * Discounting!AE$12","v":0},{"$f":"AF939 * Discounting!AF$12","v":0},{"$f":"AG939 * Discounting!AG$12","v":0},{"$f":"AH939 * Discounting!AH$12","v":0},{"$f":"AI939 * Discounting!AI$12","v":0},{"$f":"AJ939 * Discounting!AJ$12","v":0},{"$f":"AK939 * Discounting!AK$12","v":0},{"$f":"AL939 * Discounting!AL$12","v":0},{"$f":"AM939 * Discounting!AM$12","v":0},{"$f":"AN939 * Discounting!AN$12","v":0},{"$f":"AO939 * Discounting!AO$12","v":0},{"$f":"AP939 * Discounting!AP$12","v":0},{"$f":"AQ939 * Discounting!AQ$12","v":0},{"$f":"AR939 * Discounting!AR$12","v":0},{"$f":"AS939 * Discounting!AS$12","v":0},{"$f":"AT939 * Discounting!AT$12","v":0},{"$f":"AU939 * Discounting!AU$12","v":0},{"$f":"AV939 * Discounting!AV$12","v":0},{"$f":"AW939 * Discounting!AW$12","v":0},{"$f":"AX939 * Discounting!AX$12","v":0},{"$f":"AY939 * Discounting!AY$12","v":0},{"$f":"AZ939 * Discounting!AZ$12","v":0},{"$f":"BA939 * Discounting!BA$12","v":0},{"$f":"BB939 * Discounting!BB$12","v":0},{"$f":"BC939 * Discounting!BC$12","v":0},{"$f":"BD939 * Discounting!BD$12","v":0},{"$f":"BE939 * Discounting!BE$12","v":0},{"$f":"BF939 * Discounting!BF$12","v":0},{"$f":"BG939 * Discounting!BG$12","v":0},{"$f":"BH939 * Discounting!BH$12","v":0},{"$f":"BI939 * Discounting!BI$12","v":0},{"$f":"BJ939 * Discounting!BJ$12","v":0},{"$f":"BK939 * Discounting!BK$12","v":0},{"$f":"BL939 * Discounting!BL$12","v":0},{"$f":"BM939 * Discounting!BM$12","v":0},{"$f":"BN939 * Discounting!BN$12","v":0},{"$f":"BO939 * Discounting!BO$12","v":0},{"$f":"BP939 * Discounting!BP$12","v":0},{"$f":"BQ939 * Discounting!BQ$12","v":0},{"$f":"BR939 * Discounting!BR$12","v":0},{"$f":"BS939 * Discounting!BS$12","v":0},{"$f":"BT939 * Discounting!BT$12","v":0},{"$f":"BU939 * Discounting!BU$12","v":0},{"$f":"BV939 * Discounting!BV$12","v":0},{"$f":"BW939 * Discounting!BW$12","v":0},{"$f":"BX939 * Discounting!BX$12","v":0},{"$f":"BY939 * Discounting!BY$12","v":0},{"$f":"BZ939 * Discounting!BZ$12","v":0},{"$f":"CA939 * Discounting!CA$12","v":0},{"$f":"CB939 * Discounting!CB$12","v":0},{"$f":"CC939 * Discounting!CC$12","v":0},{"$f":"CD939 * Discounting!CD$12","v":0},{"$f":"CE939 * Discounting!CE$12","v":0},{"$f":"CF939 * Discounting!CF$12","v":0},{"$f":"CG939 * Discounting!CG$12","v":0},{"$f":"CH939 * Discounting!CH$12","v":0},{"$f":"CI939 * Discounting!CI$12","v":0},{"$f":"CJ939 * Discounting!CJ$12","v":0},{"$f":"CK939 * Discounting!CK$12","v":0},{"$f":"CL939 * Discounting!CL$12","v":0},{"$f":"CM939 * Discounting!CM$12","v":0},{"$f":"CN939 * Discounting!CN$12","v":0},{"$f":"CO939 * Discounting!CO$12","v":0},{"$f":"CP939 * Discounting!CP$12","v":0},{"$f":"CQ939 * Discounting!CQ$12","v":0},{"$f":"CR939 * Discounting!CR$12","v":0},{"$f":"CS939 * Discounting!CS$12","v":0},{"$f":"CT939 * Discounting!CT$12","v":0},{"$f":"CU939 * Discounting!CU$12","v":0},{"$f":"CV939 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1495642640.5470066,null,{"$f":"J940 * Discounting!J$12","v":0},{"$f":"K940 * Discounting!K$12","v":0},{"$f":"L940 * Discounting!L$12","v":0},{"$f":"M940 * Discounting!M$12","v":0},{"$f":"N940 * Discounting!N$12","v":0},{"$f":"O940 * Discounting!O$12","v":0},{"$f":"P940 * Discounting!P$12","v":0},{"$f":"Q940 * Discounting!Q$12","v":0},{"$f":"R940 * Discounting!R$12","v":0},{"$f":"S940 * Discounting!S$12","v":0},{"$f":"T940 * Discounting!T$12","v":0},{"$f":"U940 * Discounting!U$12","v":0},{"$f":"V940 * Discounting!V$12","v":0},{"$f":"W940 * Discounting!W$12","v":0},{"$f":"X940 * Discounting!X$12","v":0},{"$f":"Y940 * Discounting!Y$12","v":0},{"$f":"Z940 * Discounting!Z$12","v":0},{"$f":"AA940 * Discounting!AA$12","v":0},{"$f":"AB940 * Discounting!AB$12","v":0},{"$f":"AC940 * Discounting!AC$12","v":0},{"$f":"AD940 * Discounting!AD$12","v":0},{"$f":"AE940 * Discounting!AE$12","v":0},{"$f":"AF940 * Discounting!AF$12","v":0},{"$f":"AG940 * Discounting!AG$12","v":0},{"$f":"AH940 * Discounting!AH$12","v":0},{"$f":"AI940 * Discounting!AI$12","v":0},{"$f":"AJ940 * Discounting!AJ$12","v":0},{"$f":"AK940 * Discounting!AK$12","v":0},{"$f":"AL940 * Discounting!AL$12","v":3846345.5371946194},{"$f":"AM940 * Discounting!AM$12","v":18333204.724664696},{"$f":"AN940 * Discounting!AN$12","v":18549861.337094173},{"$f":"AO940 * Discounting!AO$12","v":17164745.780947536},{"$f":"AP940 * Discounting!AP$12","v":15471657.876920605},{"$f":"AQ940 * Discounting!AQ$12","v":14760964.781796379},{"$f":"AR940 * Discounting!AR$12","v":16292325.435281588},{"$f":"AS940 * Discounting!AS$12","v":69912421.130264238},{"$f":"AT940 * Discounting!AT$12","v":69914377.008305669},{"$f":"AU940 * Discounting!AU$12","v":69916294.535797313},{"$f":"AV940 * Discounting!AV$12","v":72617402.862376496},{"$f":"AW940 * Discounting!AW$12","v":72619245.929938599},{"$f":"AX940 * Discounting!AX$12","v":72164089.114937767},{"$f":"AY940 * Discounting!AY$12","v":72622824.357923463},{"$f":"AZ940 * Discounting!AZ$12","v":69925332.723985463},{"$f":"BA940 * Discounting!BA$12","v":69622392.937533736},{"$f":"BB940 * Discounting!BB$12","v":69928704.756598189},{"$f":"BC940 * Discounting!BC$12","v":69930341.347848773},{"$f":"BD940 * Discounting!BD$12","v":69931945.849074855},{"$f":"BE940 * Discounting!BE$12","v":69933518.889492586},{"$f":"BF940 * Discounting!BF$12","v":69935061.085980505},{"$f":"BG940 * Discounting!BG$12","v":74063313.781323582},{"$f":"BH940 * Discounting!BH$12","v":71213246.446782097},{"$f":"BI940 * Discounting!BI$12","v":71671663.436960235},{"$f":"BJ940 * Discounting!BJ$12","v":71673088.18813166},{"$f":"BK940 * Discounting!BK$12","v":71826806.251000032},{"$f":"BL940 * Discounting!BL$12","v":41801464.438851774},{"$f":"BM940 * Discounting!BM$12","v":0},{"$f":"BN940 * Discounting!BN$12","v":0},{"$f":"BO940 * Discounting!BO$12","v":0},{"$f":"BP940 * Discounting!BP$12","v":0},{"$f":"BQ940 * Discounting!BQ$12","v":0},{"$f":"BR940 * Discounting!BR$12","v":0},{"$f":"BS940 * Discounting!BS$12","v":0},{"$f":"BT940 * Discounting!BT$12","v":0},{"$f":"BU940 * Discounting!BU$12","v":0},{"$f":"BV940 * Discounting!BV$12","v":0},{"$f":"BW940 * Discounting!BW$12","v":0},{"$f":"BX940 * Discounting!BX$12","v":0},{"$f":"BY940 * Discounting!BY$12","v":0},{"$f":"BZ940 * Discounting!BZ$12","v":0},{"$f":"CA940 * Discounting!CA$12","v":0},{"$f":"CB940 * Discounting!CB$12","v":0},{"$f":"CC940 * Discounting!CC$12","v":0},{"$f":"CD940 * Discounting!CD$12","v":0},{"$f":"CE940 * Discounting!CE$12","v":0},{"$f":"CF940 * Discounting!CF$12","v":0},{"$f":"CG940 * Discounting!CG$12","v":0},{"$f":"CH940 * Discounting!CH$12","v":0},{"$f":"CI940 * Discounting!CI$12","v":0},{"$f":"CJ940 * Discounting!CJ$12","v":0},{"$f":"CK940 * Discounting!CK$12","v":0},{"$f":"CL940 * Discounting!CL$12","v":0},{"$f":"CM940 * Discounting!CM$12","v":0},{"$f":"CN940 * Discounting!CN$12","v":0},{"$f":"CO940 * Discounting!CO$12","v":0},{"$f":"CP940 * Discounting!CP$12","v":0},{"$f":"CQ940 * Discounting!CQ$12","v":0},{"$f":"CR940 * Discounting!CR$12","v":0},{"$f":"CS940 * Discounting!CS$12","v":0},{"$f":"CT940 * Discounting!CT$12","v":0},{"$f":"CU940 * Discounting!CU$12","v":0},{"$f":"CV940 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},893612010.61798429,null,{"$f":"J941 * Discounting!J$12","v":0},{"$f":"K941 * Discounting!K$12","v":0},{"$f":"L941 * Discounting!L$12","v":0},{"$f":"M941 * Discounting!M$12","v":0},{"$f":"N941 * Discounting!N$12","v":0},{"$f":"O941 * Discounting!O$12","v":0},{"$f":"P941 * Discounting!P$12","v":0},{"$f":"Q941 * Discounting!Q$12","v":0},{"$f":"R941 * Discounting!R$12","v":0},{"$f":"S941 * Discounting!S$12","v":0},{"$f":"T941 * Discounting!T$12","v":0},{"$f":"U941 * Discounting!U$12","v":0},{"$f":"V941 * Discounting!V$12","v":0},{"$f":"W941 * Discounting!W$12","v":0},{"$f":"X941 * Discounting!X$12","v":0},{"$f":"Y941 * Discounting!Y$12","v":0},{"$f":"Z941 * Discounting!Z$12","v":0},{"$f":"AA941 * Discounting!AA$12","v":0},{"$f":"AB941 * Discounting!AB$12","v":0},{"$f":"AC941 * Discounting!AC$12","v":0},{"$f":"AD941 * Discounting!AD$12","v":0},{"$f":"AE941 * Discounting!AE$12","v":0},{"$f":"AF941 * Discounting!AF$12","v":0},{"$f":"AG941 * Discounting!AG$12","v":0},{"$f":"AH941 * Discounting!AH$12","v":0},{"$f":"AI941 * Discounting!AI$12","v":0},{"$f":"AJ941 * Discounting!AJ$12","v":0},{"$f":"AK941 * Discounting!AK$12","v":0},{"$f":"AL941 * Discounting!AL$12","v":0},{"$f":"AM941 * Discounting!AM$12","v":0},{"$f":"AN941 * Discounting!AN$12","v":0},{"$f":"AO941 * Discounting!AO$12","v":0},{"$f":"AP941 * Discounting!AP$12","v":0},{"$f":"AQ941 * Discounting!AQ$12","v":0},{"$f":"AR941 * Discounting!AR$12","v":0},{"$f":"AS941 * Discounting!AS$12","v":16086675.163375722},{"$f":"AT941 * Discounting!AT$12","v":45218783.087604761},{"$f":"AU941 * Discounting!AU$12","v":44037533.450213864},{"$f":"AV941 * Discounting!AV$12","v":44424616.514318697},{"$f":"AW941 * Discounting!AW$12","v":46933939.848302625},{"$f":"AX941 * Discounting!AX$12","v":48952674.078536838},{"$f":"AY941 * Discounting!AY$12","v":51843566.447651915},{"$f":"AZ941 * Discounting!AZ$12","v":53786069.00729458},{"$f":"BA941 * Discounting!BA$12","v":50983998.492430314},{"$f":"BB941 * Discounting!BB$12","v":48844697.978683122},{"$f":"BC941 * Discounting!BC$12","v":46399017.569459051},{"$f":"BD941 * Discounting!BD$12","v":44036048.990725614},{"$f":"BE941 * Discounting!BE$12","v":44036567.306736551},{"$f":"BF941 * Discounting!BF$12","v":44013903.917913318},{"$f":"BG941 * Discounting!BG$12","v":45815058.673476741},{"$f":"BH941 * Discounting!BH$12","v":47638145.677700251},{"$f":"BI941 * Discounting!BI$12","v":47928584.567992806},{"$f":"BJ941 * Discounting!BJ$12","v":47742974.100516789},{"$f":"BK941 * Discounting!BK$12","v":47708131.949117124},{"$f":"BL941 * Discounting!BL$12","v":27181023.795933478},{"$f":"BM941 * Discounting!BM$12","v":0},{"$f":"BN941 * Discounting!BN$12","v":0},{"$f":"BO941 * Discounting!BO$12","v":0},{"$f":"BP941 * Discounting!BP$12","v":0},{"$f":"BQ941 * Discounting!BQ$12","v":0},{"$f":"BR941 * Discounting!BR$12","v":0},{"$f":"BS941 * Discounting!BS$12","v":0},{"$f":"BT941 * Discounting!BT$12","v":0},{"$f":"BU941 * Discounting!BU$12","v":0},{"$f":"BV941 * Discounting!BV$12","v":0},{"$f":"BW941 * Discounting!BW$12","v":0},{"$f":"BX941 * Discounting!BX$12","v":0},{"$f":"BY941 * Discounting!BY$12","v":0},{"$f":"BZ941 * Discounting!BZ$12","v":0},{"$f":"CA941 * Discounting!CA$12","v":0},{"$f":"CB941 * Discounting!CB$12","v":0},{"$f":"CC941 * Discounting!CC$12","v":0},{"$f":"CD941 * Discounting!CD$12","v":0},{"$f":"CE941 * Discounting!CE$12","v":0},{"$f":"CF941 * Discounting!CF$12","v":0},{"$f":"CG941 * Discounting!CG$12","v":0},{"$f":"CH941 * Discounting!CH$12","v":0},{"$f":"CI941 * Discounting!CI$12","v":0},{"$f":"CJ941 * Discounting!CJ$12","v":0},{"$f":"CK941 * Discounting!CK$12","v":0},{"$f":"CL941 * Discounting!CL$12","v":0},{"$f":"CM941 * Discounting!CM$12","v":0},{"$f":"CN941 * Discounting!CN$12","v":0},{"$f":"CO941 * Discounting!CO$12","v":0},{"$f":"CP941 * Discounting!CP$12","v":0},{"$f":"CQ941 * Discounting!CQ$12","v":0},{"$f":"CR941 * Discounting!CR$12","v":0},{"$f":"CS941 * Discounting!CS$12","v":0},{"$f":"CT941 * Discounting!CT$12","v":0},{"$f":"CU941 * Discounting!CU$12","v":0},{"$f":"CV941 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},299701536.68342292,null,{"$f":"J942 * Discounting!J$12","v":0},{"$f":"K942 * Discounting!K$12","v":0},{"$f":"L942 * Discounting!L$12","v":0},{"$f":"M942 * Discounting!M$12","v":0},{"$f":"N942 * Discounting!N$12","v":0},{"$f":"O942 * Discounting!O$12","v":0},{"$f":"P942 * Discounting!P$12","v":0},{"$f":"Q942 * Discounting!Q$12","v":0},{"$f":"R942 * Discounting!R$12","v":0},{"$f":"S942 * Discounting!S$12","v":0},{"$f":"T942 * Discounting!T$12","v":0},{"$f":"U942 * Discounting!U$12","v":0},{"$f":"V942 * Discounting!V$12","v":0},{"$f":"W942 * Discounting!W$12","v":0},{"$f":"X942 * Discounting!X$12","v":0},{"$f":"Y942 * Discounting!Y$12","v":0},{"$f":"Z942 * Discounting!Z$12","v":0},{"$f":"AA942 * Discounting!AA$12","v":0},{"$f":"AB942 * Discounting!AB$12","v":0},{"$f":"AC942 * Discounting!AC$12","v":0},{"$f":"AD942 * Discounting!AD$12","v":37007338.786032662},{"$f":"AE942 * Discounting!AE$12","v":34607905.982414514},{"$f":"AF942 * Discounting!AF$12","v":32205306.919534873},{"$f":"AG942 * Discounting!AG$12","v":29798097.262069847},{"$f":"AH942 * Discounting!AH$12","v":27384815.802430909},{"$f":"AI942 * Discounting!AI$12","v":24963983.435816541},{"$f":"AJ942 * Discounting!AJ$12","v":22534102.114687804},{"$f":"AK942 * Discounting!AK$12","v":20093653.78185077},{"$f":"AL942 * Discounting!AL$12","v":17641099.281308565},{"$f":"AM942 * Discounting!AM$12","v":15174877.246024566},{"$f":"AN942 * Discounting!AN$12","v":12693402.961715842},{"$f":"AO942 * Discounting!AO$12","v":10195067.205773724},{"$f":"AP942 * Discounting!AP$12","v":7678235.0603845892},{"$f":"AQ942 * Discounting!AQ$12","v":5141244.6988997078},{"$f":"AR942 * Discounting!AR$12","v":2582406.1444780543},{"$f":"AS942 * Discounting!AS$12","v":0},{"$f":"AT942 * Discounting!AT$12","v":0},{"$f":"AU942 * Discounting!AU$12","v":0},{"$f":"AV942 * Discounting!AV$12","v":0},{"$f":"AW942 * Discounting!AW$12","v":0},{"$f":"AX942 * Discounting!AX$12","v":0},{"$f":"AY942 * Discounting!AY$12","v":0},{"$f":"AZ942 * Discounting!AZ$12","v":0},{"$f":"BA942 * Discounting!BA$12","v":0},{"$f":"BB942 * Discounting!BB$12","v":0},{"$f":"BC942 * Discounting!BC$12","v":0},{"$f":"BD942 * Discounting!BD$12","v":0},{"$f":"BE942 * Discounting!BE$12","v":0},{"$f":"BF942 * Discounting!BF$12","v":0},{"$f":"BG942 * Discounting!BG$12","v":0},{"$f":"BH942 * Discounting!BH$12","v":0},{"$f":"BI942 * Discounting!BI$12","v":0},{"$f":"BJ942 * Discounting!BJ$12","v":0},{"$f":"BK942 * Discounting!BK$12","v":0},{"$f":"BL942 * Discounting!BL$12","v":0},{"$f":"BM942 * Discounting!BM$12","v":0},{"$f":"BN942 * Discounting!BN$12","v":0},{"$f":"BO942 * Discounting!BO$12","v":0},{"$f":"BP942 * Discounting!BP$12","v":0},{"$f":"BQ942 * Discounting!BQ$12","v":0},{"$f":"BR942 * Discounting!BR$12","v":0},{"$f":"BS942 * Discounting!BS$12","v":0},{"$f":"BT942 * Discounting!BT$12","v":0},{"$f":"BU942 * Discounting!BU$12","v":0},{"$f":"BV942 * Discounting!BV$12","v":0},{"$f":"BW942 * Discounting!BW$12","v":0},{"$f":"BX942 * Discounting!BX$12","v":0},{"$f":"BY942 * Discounting!BY$12","v":0},{"$f":"BZ942 * Discounting!BZ$12","v":0},{"$f":"CA942 * Discounting!CA$12","v":0},{"$f":"CB942 * Discounting!CB$12","v":0},{"$f":"CC942 * Discounting!CC$12","v":0},{"$f":"CD942 * Discounting!CD$12","v":0},{"$f":"CE942 * Discounting!CE$12","v":0},{"$f":"CF942 * Discounting!CF$12","v":0},{"$f":"CG942 * Discounting!CG$12","v":0},{"$f":"CH942 * Discounting!CH$12","v":0},{"$f":"CI942 * Discounting!CI$12","v":0},{"$f":"CJ942 * Discounting!CJ$12","v":0},{"$f":"CK942 * Discounting!CK$12","v":0},{"$f":"CL942 * Discounting!CL$12","v":0},{"$f":"CM942 * Discounting!CM$12","v":0},{"$f":"CN942 * Discounting!CN$12","v":0},{"$f":"CO942 * Discounting!CO$12","v":0},{"$f":"CP942 * Discounting!CP$12","v":0},{"$f":"CQ942 * Discounting!CQ$12","v":0},{"$f":"CR942 * Discounting!CR$12","v":0},{"$f":"CS942 * Discounting!CS$12","v":0},{"$f":"CT942 * Discounting!CT$12","v":0},{"$f":"CU942 * Discounting!CU$12","v":0},{"$f":"CV942 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},16791342997.53265,null,{"$f":"SUM(J949:J960)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2305084.9110171348,2259887.1676638578,2215575.6545724096,2172132.9946788331,2129542.1516459147,118517438.56682995,210506409.80558375,208063676.44006696,205617119.42707539,203165262.12868491,200706610.31231409,198239651.09926736,195762851.89200085,303901260.69873744,365632570.06371832,344941236.77044249,349041343.90877283,413174561.47140902,501597391.00714642,534168504.85622519,633079627.87565148,686077968.40659046,696709215.14310873,551096276.15237439,528512366.14651847,503237298.50372124,484325726.75237513,608972395.12938225,629453390.04936755,653444734.38688529,675455858.06990194,696722575.27850294,696717910.43440437,696921880.93381345,560782217.10057175,684134805.6194551,688627315.17751145,690297809.38479555,692980208.60428882,369675307.05557382,{"$f":"SUM(BM949:BM960)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC949:CC960)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J963:CV963)","v":28475382618.009029},null,{"$f":"J945 * Discounting!J$12","v":0},{"$f":"K945 * Discounting!K$12","v":0},{"$f":"L945 * Discounting!L$12","v":0},{"$f":"M945 * Discounting!M$12","v":0},{"$f":"N945 * Discounting!N$12","v":0},{"$f":"O945 * Discounting!O$12","v":0},{"$f":"P945 * Discounting!P$12","v":0},{"$f":"Q945 * Discounting!Q$12","v":0},{"$f":"R945 * Discounting!R$12","v":0},{"$f":"S945 * Discounting!S$12","v":0},{"$f":"T945 * Discounting!T$12","v":0},{"$f":"U945 * Discounting!U$12","v":0},{"$f":"V945 * Discounting!V$12","v":0},{"$f":"W945 * Discounting!W$12","v":0},{"$f":"X945 * Discounting!X$12","v":0},{"$f":"Y945 * Discounting!Y$12","v":0},{"$f":"Z945 * Discounting!Z$12","v":-191706532.00480512},{"$f":"AA945 * Discounting!AA$12","v":-802112984.42666698},{"$f":"AB945 * Discounting!AB$12","v":-1035671659.9711344},{"$f":"AC945 * Discounting!AC$12","v":-1323510769.7167687},{"$f":"AD945 * Discounting!AD$12","v":-224046923.92839158},{"$f":"AE945 * Discounting!AE$12","v":863684861.61081004},{"$f":"AF945 * Discounting!AF$12","v":1100566847.3004618},{"$f":"AG945 * Discounting!AG$12","v":1100566847.3004618},{"$f":"AH945 * Discounting!AH$12","v":1100566847.3004618},{"$f":"AI945 * Discounting!AI$12","v":1093047016.1950333},{"$f":"AJ945 * Discounting!AJ$12","v":1093047016.1950333},{"$f":"AK945 * Discounting!AK$12","v":1093047016.1950333},{"$f":"AL945 * Discounting!AL$12","v":619283044.81572962},{"$f":"AM945 * Discounting!AM$12","v":619283044.81572962},{"$f":"AN945 * Discounting!AN$12","v":609807765.38814354},{"$f":"AO945 * Discounting!AO$12","v":619283044.81572962},{"$f":"AP945 * Discounting!AP$12","v":856165030.50538158},{"$f":"AQ945 * Discounting!AQ$12","v":1085940556.6243439},{"$f":"AR945 * Discounting!AR$12","v":1093047016.1950333},{"$f":"AS945 * Discounting!AS$12","v":1093047016.1950333},{"$f":"AT945 * Discounting!AT$12","v":1093047016.1950333},{"$f":"AU945 * Discounting!AU$12","v":1093047016.1950333},{"$f":"AV945 * Discounting!AV$12","v":619283044.81572962},{"$f":"AW945 * Discounting!AW$12","v":619283044.81572962},{"$f":"AX945 * Discounting!AX$12","v":612176585.24504018},{"$f":"AY945 * Discounting!AY$12","v":619283044.81572962},{"$f":"AZ945 * Discounting!AZ$12","v":1093047016.1950333},{"$f":"BA945 * Discounting!BA$12","v":1088309376.4812403},{"$f":"BB945 * Discounting!BB$12","v":1093047016.1950333},{"$f":"BC945 * Discounting!BC$12","v":1093047016.1950333},{"$f":"BD945 * Discounting!BD$12","v":1093047016.1950333},{"$f":"BE945 * Discounting!BE$12","v":1093047016.1950333},{"$f":"BF945 * Discounting!BF$12","v":1093047016.1950333},{"$f":"BG945 * Discounting!BG$12","v":641482965.19634986},{"$f":"BH945 * Discounting!BH$12","v":1112878116.7187572},{"$f":"BI945 * Discounting!BI$12","v":1119984576.2894466},{"$f":"BJ945 * Discounting!BJ$12","v":1119984576.2894466},{"$f":"BK945 * Discounting!BK$12","v":1122353396.1463432},{"$f":"BL945 * Discounting!BL$12","v":592653660.23028791},{"$f":"BM945 * Discounting!BM$12","v":0},{"$f":"BN945 * Discounting!BN$12","v":0},{"$f":"BO945 * Discounting!BO$12","v":0},{"$f":"BP945 * Discounting!BP$12","v":0},{"$f":"BQ945 * Discounting!BQ$12","v":0},{"$f":"BR945 * Discounting!BR$12","v":0},{"$f":"BS945 * Discounting!BS$12","v":0},{"$f":"BT945 * Discounting!BT$12","v":0},{"$f":"BU945 * Discounting!BU$12","v":0},{"$f":"BV945 * Discounting!BV$12","v":0},{"$f":"BW945 * Discounting!BW$12","v":0},{"$f":"BX945 * Discounting!BX$12","v":0},{"$f":"BY945 * Discounting!BY$12","v":0},{"$f":"BZ945 * Discounting!BZ$12","v":0},{"$f":"CA945 * Discounting!CA$12","v":0},{"$f":"CB945 * Discounting!CB$12","v":0},{"$f":"CC945 * Discounting!CC$12","v":0},{"$f":"CD945 * Discounting!CD$12","v":0},{"$f":"CE945 * Discounting!CE$12","v":0},{"$f":"CF945 * Discounting!CF$12","v":0},{"$f":"CG945 * Discounting!CG$12","v":0},{"$f":"CH945 * Discounting!CH$12","v":0},{"$f":"CI945 * Discounting!CI$12","v":0},{"$f":"CJ945 * Discounting!CJ$12","v":0},{"$f":"CK945 * Discounting!CK$12","v":0},{"$f":"CL945 * Discounting!CL$12","v":0},{"$f":"CM945 * Discounting!CM$12","v":0},{"$f":"CN945 * Discounting!CN$12","v":0},{"$f":"CO945 * Discounting!CO$12","v":0},{"$f":"CP945 * Discounting!CP$12","v":0},{"$f":"CQ945 * Discounting!CQ$12","v":0},{"$f":"CR945 * Discounting!CR$12","v":0},{"$f":"CS945 * Discounting!CS$12","v":0},{"$f":"CT945 * Discounting!CT$12","v":0},{"$f":"CU945 * Discounting!CU$12","v":0},{"$f":"CV945 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,null,{"$f":"(H961-H960)/H963","v":0.57915434121047493}]
[]
[null,null,"Discounted"]
[null,null,null,{"$f":"\"Investment Decision: NPV\"&Inputs!C482*100","v":"Investment Decision: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J968:CV968)","v":0},null,{"$f":"J949 / Discounting!J$23","v":0},{"$f":"K949 / Discounting!K$23","v":0},{"$f":"L949 / Discounting!L$23","v":0},{"$f":"M949 / Discounting!M$23","v":0},{"$f":"N949 / Discounting!N$23","v":0},{"$f":"O949 / Discounting!O$23","v":0},{"$f":"P949 / Discounting!P$23","v":0},{"$f":"Q949 / Discounting!Q$23","v":0},{"$f":"R949 / Discounting!R$23","v":0},{"$f":"S949 / Discounting!S$23","v":0},{"$f":"T949 / Discounting!T$23","v":0},{"$f":"U949 / Discounting!U$23","v":0},{"$f":"V949 / Discounting!V$23","v":0},{"$f":"W949 / Discounting!W$23","v":0},{"$f":"X949 / Discounting!X$23","v":0},{"$f":"Y949 / Discounting!Y$23","v":0},{"$f":"Z949 / Discounting!Z$23","v":0},{"$f":"AA949 / Discounting!AA$23","v":0},{"$f":"AB949 / Discounting!AB$23","v":0},{"$f":"AC949 / Discounting!AC$23","v":0},{"$f":"AD949 / Discounting!AD$23","v":0},{"$f":"AE949 / Discounting!AE$23","v":0},{"$f":"AF949 / Discounting!AF$23","v":0},{"$f":"AG949 / Discounting!AG$23","v":0},{"$f":"AH949 / Discounting!AH$23","v":0},{"$f":"AI949 / Discounting!AI$23","v":0},{"$f":"AJ949 / Discounting!AJ$23","v":0},{"$f":"AK949 / Discounting!AK$23","v":0},{"$f":"AL949 / Discounting!AL$23","v":0},{"$f":"AM949 / Discounting!AM$23","v":0},{"$f":"AN949 / Discounting!AN$23","v":0},{"$f":"AO949 / Discounting!AO$23","v":0},{"$f":"AP949 / Discounting!AP$23","v":0},{"$f":"AQ949 / Discounting!AQ$23","v":0},{"$f":"AR949 / Discounting!AR$23","v":0},{"$f":"AS949 / Discounting!AS$23","v":0},{"$f":"AT949 / Discounting!AT$23","v":0},{"$f":"AU949 / Discounting!AU$23","v":0},{"$f":"AV949 / Discounting!AV$23","v":0},{"$f":"AW949 / Discounting!AW$23","v":0},{"$f":"AX949 / Discounting!AX$23","v":0},{"$f":"AY949 / Discounting!AY$23","v":0},{"$f":"AZ949 / Discounting!AZ$23","v":0},{"$f":"BA949 / Discounting!BA$23","v":0},{"$f":"BB949 / Discounting!BB$23","v":0},{"$f":"BC949 / Discounting!BC$23","v":0},{"$f":"BD949 / Discounting!BD$23","v":0},{"$f":"BE949 / Discounting!BE$23","v":0},{"$f":"BF949 / Discounting!BF$23","v":0},{"$f":"BG949 / Discounting!BG$23","v":0},{"$f":"BH949 / Discounting!BH$23","v":0},{"$f":"BI949 / Discounting!BI$23","v":0},{"$f":"BJ949 / Discounting!BJ$23","v":0},{"$f":"BK949 / Discounting!BK$23","v":0},{"$f":"BL949 / Discounting!BL$23","v":0},{"$f":"BM949 / Discounting!BM$23","v":0},{"$f":"BN949 / Discounting!BN$23","v":0},{"$f":"BO949 / Discounting!BO$23","v":0},{"$f":"BP949 / Discounting!BP$23","v":0},{"$f":"BQ949 / Discounting!BQ$23","v":0},{"$f":"BR949 / Discounting!BR$23","v":0},{"$f":"BS949 / Discounting!BS$23","v":0},{"$f":"BT949 / Discounting!BT$23","v":0},{"$f":"BU949 / Discounting!BU$23","v":0},{"$f":"BV949 / Discounting!BV$23","v":0},{"$f":"BW949 / Discounting!BW$23","v":0},{"$f":"BX949 / Discounting!BX$23","v":0},{"$f":"BY949 / Discounting!BY$23","v":0},{"$f":"BZ949 / Discounting!BZ$23","v":0},{"$f":"CA949 / Discounting!CA$23","v":0},{"$f":"CB949 / Discounting!CB$23","v":0},{"$f":"CC949 / Discounting!CC$23","v":0},{"$f":"CD949 / Discounting!CD$23","v":0},{"$f":"CE949 / Discounting!CE$23","v":0},{"$f":"CF949 / Discounting!CF$23","v":0},{"$f":"CG949 / Discounting!CG$23","v":0},{"$f":"CH949 / Discounting!CH$23","v":0},{"$f":"CI949 / Discounting!CI$23","v":0},{"$f":"CJ949 / Discounting!CJ$23","v":0},{"$f":"CK949 / Discounting!CK$23","v":0},{"$f":"CL949 / Discounting!CL$23","v":0},{"$f":"CM949 / Discounting!CM$23","v":0},{"$f":"CN949 / Discounting!CN$23","v":0},{"$f":"CO949 / Discounting!CO$23","v":0},{"$f":"CP949 / Discounting!CP$23","v":0},{"$f":"CQ949 / Discounting!CQ$23","v":0},{"$f":"CR949 / Discounting!CR$23","v":0},{"$f":"CS949 / Discounting!CS$23","v":0},{"$f":"CT949 / Discounting!CT$23","v":0},{"$f":"CU949 / Discounting!CU$23","v":0},{"$f":"CV949 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},19750131.552180141,null,{"$f":"J950 / Discounting!J$23","v":0},{"$f":"K950 / Discounting!K$23","v":0},{"$f":"L950 / Discounting!L$23","v":0},{"$f":"M950 / Discounting!M$23","v":0},{"$f":"N950 / Discounting!N$23","v":0},{"$f":"O950 / Discounting!O$23","v":0},{"$f":"P950 / Discounting!P$23","v":0},{"$f":"Q950 / Discounting!Q$23","v":0},{"$f":"R950 / Discounting!R$23","v":0},{"$f":"S950 / Discounting!S$23","v":0},{"$f":"T950 / Discounting!T$23","v":0},{"$f":"U950 / Discounting!U$23","v":0},{"$f":"V950 / Discounting!V$23","v":0},{"$f":"W950 / Discounting!W$23","v":0},{"$f":"X950 / Discounting!X$23","v":0},{"$f":"Y950 / Discounting!Y$23","v":2169225.2895426475},{"$f":"Z950 / Discounting!Z$23","v":1933355.8730326626},{"$f":"AA950 / Discounting!AA$23","v":1723133.5766779524},{"$f":"AB950 / Discounting!AB$23","v":1535769.6761835578},{"$f":"AC950 / Discounting!AC$23","v":1368778.6775254526},{"$f":"AD950 / Discounting!AD$23","v":1219945.3453881037},{"$f":"AE950 / Discounting!AE$23","v":1087295.3167451904},{"$f":"AF950 / Discounting!AF$23","v":969068.90975507151},{"$f":"AG950 / Discounting!AG$23","v":863697.7805303667},{"$f":"AH950 / Discounting!AH$23","v":769784.11811975623},{"$f":"AI950 / Discounting!AI$23","v":686082.10171101266},{"$f":"AJ950 / Discounting!AJ$23","v":611481.3740739862},{"$f":"AK950 / Discounting!AK$23","v":544992.31200890034},{"$f":"AL950 / Discounting!AL$23","v":485732.89840365434},{"$f":"AM950 / Discounting!AM$23","v":432917.02175013762},{"$f":"AN950 / Discounting!AN$23","v":385844.04790564848},{"$f":"AO950 / Discounting!AO$23","v":343889.52576261002},{"$f":"AP950 / Discounting!AP$23","v":306496.90353173797},{"$f":"AQ950 / Discounting!AQ$23","v":273170.14575021208},{"$f":"AR950 / Discounting!AR$23","v":243467.15307505531},{"$f":"AS950 / Discounting!AS$23","v":216993.89757135051},{"$f":"AT950 / Discounting!AT$23","v":193399.19569639082},{"$f":"AU950 / Discounting!AU$23","v":172370.04964027702},{"$f":"AV950 / Discounting!AV$23","v":153627.49522306325},{"$f":"AW950 / Discounting!AW$23","v":136922.90126832732},{"$f":"AX950 / Discounting!AX$23","v":122034.67136214556},{"$f":"AY950 / Discounting!AY$23","v":108765.3042443365},{"$f":"AZ950 / Discounting!AZ$23","v":96938.773836307038},{"$f":"BA950 / Discounting!BA$23","v":86398.194150006253},{"$f":"BB950 / Discounting!BB$23","v":77003.738101609837},{"$f":"BC950 / Discounting!BC$23","v":68630.782621755643},{"$f":"BD950 / Discounting!BD$23","v":61168.255456110186},{"$f":"BE950 / Discounting!BE$23","v":54517.16172558839},{"$f":"BF950 / Discounting!BF$23","v":48589.270700167901},{"$f":"BG950 / Discounting!BG$23","v":43305.945365568536},{"$f":"BH950 / Discounting!BH$23","v":38597.099256299945},{"$f":"BI950 / Discounting!BI$23","v":34400.266716844868},{"$f":"BJ950 / Discounting!BJ$23","v":30659.77425743749},{"$f":"BK950 / Discounting!BK$23","v":27326.002011976369},{"$f":"BL950 / Discounting!BL$23","v":24354.725500870201},{"$f":"BM950 / Discounting!BM$23","v":0},{"$f":"BN950 / Discounting!BN$23","v":0},{"$f":"BO950 / Discounting!BO$23","v":0},{"$f":"BP950 / Discounting!BP$23","v":0},{"$f":"BQ950 / Discounting!BQ$23","v":0},{"$f":"BR950 / Discounting!BR$23","v":0},{"$f":"BS950 / Discounting!BS$23","v":0},{"$f":"BT950 / Discounting!BT$23","v":0},{"$f":"BU950 / Discounting!BU$23","v":0},{"$f":"BV950 / Discounting!BV$23","v":0},{"$f":"BW950 / Discounting!BW$23","v":0},{"$f":"BX950 / Discounting!BX$23","v":0},{"$f":"BY950 / Discounting!BY$23","v":0},{"$f":"BZ950 / Discounting!BZ$23","v":0},{"$f":"CA950 / Discounting!CA$23","v":0},{"$f":"CB950 / Discounting!CB$23","v":0},{"$f":"CC950 / Discounting!CC$23","v":0},{"$f":"CD950 / Discounting!CD$23","v":0},{"$f":"CE950 / Discounting!CE$23","v":0},{"$f":"CF950 / Discounting!CF$23","v":0},{"$f":"CG950 / Discounting!CG$23","v":0},{"$f":"CH950 / Discounting!CH$23","v":0},{"$f":"CI950 / Discounting!CI$23","v":0},{"$f":"CJ950 / Discounting!CJ$23","v":0},{"$f":"CK950 / Discounting!CK$23","v":0},{"$f":"CL950 / Discounting!CL$23","v":0},{"$f":"CM950 / Discounting!CM$23","v":0},{"$f":"CN950 / Discounting!CN$23","v":0},{"$f":"CO950 / Discounting!CO$23","v":0},{"$f":"CP950 / Discounting!CP$23","v":0},{"$f":"CQ950 / Discounting!CQ$23","v":0},{"$f":"CR950 / Discounting!CR$23","v":0},{"$f":"CS950 / Discounting!CS$23","v":0},{"$f":"CT950 / Discounting!CT$23","v":0},{"$f":"CU950 / Discounting!CU$23","v":0},{"$f":"CV950 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1236960.2224747485,null,{"$f":"J951 / Discounting!J$23","v":0},{"$f":"K951 / Discounting!K$23","v":0},{"$f":"L951 / Discounting!L$23","v":0},{"$f":"M951 / Discounting!M$23","v":0},{"$f":"N951 / Discounting!N$23","v":0},{"$f":"O951 / Discounting!O$23","v":0},{"$f":"P951 / Discounting!P$23","v":0},{"$f":"Q951 / Discounting!Q$23","v":0},{"$f":"R951 / Discounting!R$23","v":0},{"$f":"S951 / Discounting!S$23","v":0},{"$f":"T951 / Discounting!T$23","v":0},{"$f":"U951 / Discounting!U$23","v":0},{"$f":"V951 / Discounting!V$23","v":0},{"$f":"W951 / Discounting!W$23","v":0},{"$f":"X951 / Discounting!X$23","v":0},{"$f":"Y951 / Discounting!Y$23","v":135859.62147448733},{"$f":"Z951 / Discounting!Z$23","v":121087.00666175339},{"$f":"AA951 / Discounting!AA$23","v":107920.68329924544},{"$f":"AB951 / Discounting!AB$23","v":96185.992245316782},{"$f":"AC951 / Discounting!AC$23","v":85727.265815790335},{"$f":"AD951 / Discounting!AD$23","v":76405.762759171426},{"$f":"AE951 / Discounting!AE$23","v":68097.827771097524},{"$f":"AF951 / Discounting!AF$23","v":60693.251132885482},{"$f":"AG951 / Discounting!AG$23","v":54093.80671380167},{"$f":"AH951 / Discounting!AH$23","v":48211.948942782234},{"$f":"AI951 / Discounting!AI$23","v":42969.651464155279},{"$f":"AJ951 / Discounting!AJ$23","v":38297.37207143964},{"$f":"AK951 / Discounting!AK$23","v":34133.130188448871},{"$f":"AL951 / Discounting!AL$23","v":30421.6846599366},{"$f":"AM951 / Discounting!AM$23","v":27113.800944685026},{"$f":"AN951 / Discounting!AN$23","v":24165.597989915354},{"$f":"AO951 / Discounting!AO$23","v":21537.966122919206},{"$f":"AP951 / Discounting!AP$23","v":19196.048237895906},{"$f":"AQ951 / Discounting!AQ$23","v":17108.777395629149},{"$f":"AR951 / Discounting!AR$23","v":15248.464701986763},{"$f":"AS951 / Discounting!AS$23","v":13590.431998205668},{"$f":"AT951 / Discounting!AT$23","v":12112.684490379383},{"$f":"AU951 / Discounting!AU$23","v":10795.618975382695},{"$f":"AV951 / Discounting!AV$23","v":9621.7637926761963},{"$f":"AW951 / Discounting!AW$23","v":8575.5470522960732},{"$f":"AX951 / Discounting!AX$23","v":7643.090064435004},{"$f":"AY951 / Discounting!AY$23","v":6812.0232303342273},{"$f":"AZ951 / Discounting!AZ$23","v":6071.3219521695428},{"$f":"BA951 / Discounting!BA$23","v":5411.1603851778436},{"$f":"BB951 / Discounting!BB$23","v":4822.7810919588628},{"$f":"BC951 / Discounting!BC$23","v":4298.3788698385579},{"$f":"BD951 / Discounting!BD$23","v":3830.9972101947924},{"$f":"BE951 / Discounting!BE$23","v":3414.4360162163921},{"$f":"BF951 / Discounting!BF$23","v":3043.1693549165702},{"$f":"BG951 / Discounting!BG$23","v":2712.2721523320583},{"$f":"BH951 / Discounting!BH$23","v":2417.3548594759882},{"$f":"BI951 / Discounting!BI$23","v":2154.5052223493658},{"$f":"BJ951 / Discounting!BJ$23","v":1920.2363835555839},{"$f":"BK951 / Discounting!BK$23","v":1711.4406270548873},{"$f":"BL951 / Discounting!BL$23","v":1525.3481524553363},{"$f":"BM951 / Discounting!BM$23","v":0},{"$f":"BN951 / Discounting!BN$23","v":0},{"$f":"BO951 / Discounting!BO$23","v":0},{"$f":"BP951 / Discounting!BP$23","v":0},{"$f":"BQ951 / Discounting!BQ$23","v":0},{"$f":"BR951 / Discounting!BR$23","v":0},{"$f":"BS951 / Discounting!BS$23","v":0},{"$f":"BT951 / Discounting!BT$23","v":0},{"$f":"BU951 / Discounting!BU$23","v":0},{"$f":"BV951 / Discounting!BV$23","v":0},{"$f":"BW951 / Discounting!BW$23","v":0},{"$f":"BX951 / Discounting!BX$23","v":0},{"$f":"BY951 / Discounting!BY$23","v":0},{"$f":"BZ951 / Discounting!BZ$23","v":0},{"$f":"CA951 / Discounting!CA$23","v":0},{"$f":"CB951 / Discounting!CB$23","v":0},{"$f":"CC951 / Discounting!CC$23","v":0},{"$f":"CD951 / Discounting!CD$23","v":0},{"$f":"CE951 / Discounting!CE$23","v":0},{"$f":"CF951 / Discounting!CF$23","v":0},{"$f":"CG951 / Discounting!CG$23","v":0},{"$f":"CH951 / Discounting!CH$23","v":0},{"$f":"CI951 / Discounting!CI$23","v":0},{"$f":"CJ951 / Discounting!CJ$23","v":0},{"$f":"CK951 / Discounting!CK$23","v":0},{"$f":"CL951 / Discounting!CL$23","v":0},{"$f":"CM951 / Discounting!CM$23","v":0},{"$f":"CN951 / Discounting!CN$23","v":0},{"$f":"CO951 / Discounting!CO$23","v":0},{"$f":"CP951 / Discounting!CP$23","v":0},{"$f":"CQ951 / Discounting!CQ$23","v":0},{"$f":"CR951 / Discounting!CR$23","v":0},{"$f":"CS951 / Discounting!CS$23","v":0},{"$f":"CT951 / Discounting!CT$23","v":0},{"$f":"CU951 / Discounting!CU$23","v":0},{"$f":"CV951 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J952 / Discounting!J$23","v":0},{"$f":"K952 / Discounting!K$23","v":0},{"$f":"L952 / Discounting!L$23","v":0},{"$f":"M952 / Discounting!M$23","v":0},{"$f":"N952 / Discounting!N$23","v":0},{"$f":"O952 / Discounting!O$23","v":0},{"$f":"P952 / Discounting!P$23","v":0},{"$f":"Q952 / Discounting!Q$23","v":0},{"$f":"R952 / Discounting!R$23","v":0},{"$f":"S952 / Discounting!S$23","v":0},{"$f":"T952 / Discounting!T$23","v":0},{"$f":"U952 / Discounting!U$23","v":0},{"$f":"V952 / Discounting!V$23","v":0},{"$f":"W952 / Discounting!W$23","v":0},{"$f":"X952 / Discounting!X$23","v":0},{"$f":"Y952 / Discounting!Y$23","v":0},{"$f":"Z952 / Discounting!Z$23","v":0},{"$f":"AA952 / Discounting!AA$23","v":0},{"$f":"AB952 / Discounting!AB$23","v":0},{"$f":"AC952 / Discounting!AC$23","v":0},{"$f":"AD952 / Discounting!AD$23","v":0},{"$f":"AE952 / Discounting!AE$23","v":0},{"$f":"AF952 / Discounting!AF$23","v":0},{"$f":"AG952 / Discounting!AG$23","v":0},{"$f":"AH952 / Discounting!AH$23","v":0},{"$f":"AI952 / Discounting!AI$23","v":0},{"$f":"AJ952 / Discounting!AJ$23","v":0},{"$f":"AK952 / Discounting!AK$23","v":0},{"$f":"AL952 / Discounting!AL$23","v":0},{"$f":"AM952 / Discounting!AM$23","v":0},{"$f":"AN952 / Discounting!AN$23","v":0},{"$f":"AO952 / Discounting!AO$23","v":0},{"$f":"AP952 / Discounting!AP$23","v":0},{"$f":"AQ952 / Discounting!AQ$23","v":0},{"$f":"AR952 / Discounting!AR$23","v":0},{"$f":"AS952 / Discounting!AS$23","v":0},{"$f":"AT952 / Discounting!AT$23","v":0},{"$f":"AU952 / Discounting!AU$23","v":0},{"$f":"AV952 / Discounting!AV$23","v":0},{"$f":"AW952 / Discounting!AW$23","v":0},{"$f":"AX952 / Discounting!AX$23","v":0},{"$f":"AY952 / Discounting!AY$23","v":0},{"$f":"AZ952 / Discounting!AZ$23","v":0},{"$f":"BA952 / Discounting!BA$23","v":0},{"$f":"BB952 / Discounting!BB$23","v":0},{"$f":"BC952 / Discounting!BC$23","v":0},{"$f":"BD952 / Discounting!BD$23","v":0},{"$f":"BE952 / Discounting!BE$23","v":0},{"$f":"BF952 / Discounting!BF$23","v":0},{"$f":"BG952 / Discounting!BG$23","v":0},{"$f":"BH952 / Discounting!BH$23","v":0},{"$f":"BI952 / Discounting!BI$23","v":0},{"$f":"BJ952 / Discounting!BJ$23","v":0},{"$f":"BK952 / Discounting!BK$23","v":0},{"$f":"BL952 / Discounting!BL$23","v":0},{"$f":"BM952 / Discounting!BM$23","v":0},{"$f":"BN952 / Discounting!BN$23","v":0},{"$f":"BO952 / Discounting!BO$23","v":0},{"$f":"BP952 / Discounting!BP$23","v":0},{"$f":"BQ952 / Discounting!BQ$23","v":0},{"$f":"BR952 / Discounting!BR$23","v":0},{"$f":"BS952 / Discounting!BS$23","v":0},{"$f":"BT952 / Discounting!BT$23","v":0},{"$f":"BU952 / Discounting!BU$23","v":0},{"$f":"BV952 / Discounting!BV$23","v":0},{"$f":"BW952 / Discounting!BW$23","v":0},{"$f":"BX952 / Discounting!BX$23","v":0},{"$f":"BY952 / Discounting!BY$23","v":0},{"$f":"BZ952 / Discounting!BZ$23","v":0},{"$f":"CA952 / Discounting!CA$23","v":0},{"$f":"CB952 / Discounting!CB$23","v":0},{"$f":"CC952 / Discounting!CC$23","v":0},{"$f":"CD952 / Discounting!CD$23","v":0},{"$f":"CE952 / Discounting!CE$23","v":0},{"$f":"CF952 / Discounting!CF$23","v":0},{"$f":"CG952 / Discounting!CG$23","v":0},{"$f":"CH952 / Discounting!CH$23","v":0},{"$f":"CI952 / Discounting!CI$23","v":0},{"$f":"CJ952 / Discounting!CJ$23","v":0},{"$f":"CK952 / Discounting!CK$23","v":0},{"$f":"CL952 / Discounting!CL$23","v":0},{"$f":"CM952 / Discounting!CM$23","v":0},{"$f":"CN952 / Discounting!CN$23","v":0},{"$f":"CO952 / Discounting!CO$23","v":0},{"$f":"CP952 / Discounting!CP$23","v":0},{"$f":"CQ952 / Discounting!CQ$23","v":0},{"$f":"CR952 / Discounting!CR$23","v":0},{"$f":"CS952 / Discounting!CS$23","v":0},{"$f":"CT952 / Discounting!CT$23","v":0},{"$f":"CU952 / Discounting!CU$23","v":0},{"$f":"CV952 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},444256233.24526924,null,{"$f":"J953 / Discounting!J$23","v":0},{"$f":"K953 / Discounting!K$23","v":0},{"$f":"L953 / Discounting!L$23","v":0},{"$f":"M953 / Discounting!M$23","v":0},{"$f":"N953 / Discounting!N$23","v":0},{"$f":"O953 / Discounting!O$23","v":0},{"$f":"P953 / Discounting!P$23","v":0},{"$f":"Q953 / Discounting!Q$23","v":0},{"$f":"R953 / Discounting!R$23","v":0},{"$f":"S953 / Discounting!S$23","v":0},{"$f":"T953 / Discounting!T$23","v":0},{"$f":"U953 / Discounting!U$23","v":0},{"$f":"V953 / Discounting!V$23","v":0},{"$f":"W953 / Discounting!W$23","v":0},{"$f":"X953 / Discounting!X$23","v":0},{"$f":"Y953 / Discounting!Y$23","v":0},{"$f":"Z953 / Discounting!Z$23","v":0},{"$f":"AA953 / Discounting!AA$23","v":0},{"$f":"AB953 / Discounting!AB$23","v":0},{"$f":"AC953 / Discounting!AC$23","v":0},{"$f":"AD953 / Discounting!AD$23","v":22014730.341964219},{"$f":"AE953 / Discounting!AE$23","v":40026782.439934932},{"$f":"AF953 / Discounting!AF$23","v":36387984.036304489},{"$f":"AG953 / Discounting!AG$23","v":33079985.487549525},{"$f":"AH953 / Discounting!AH$23","v":30072714.079590481},{"$f":"AI953 / Discounting!AI$23","v":27338830.98144589},{"$f":"AJ953 / Discounting!AJ$23","v":24853482.710405346},{"$f":"AK953 / Discounting!AK$23","v":22594075.19127759},{"$f":"AL953 / Discounting!AL$23","v":20540068.355706893},{"$f":"AM953 / Discounting!AM$23","v":18672789.414278995},{"$f":"AN953 / Discounting!AN$23","v":16975263.103889994},{"$f":"AO953 / Discounting!AO$23","v":15432057.367172722},{"$f":"AP953 / Discounting!AP$23","v":14029143.06106611},{"$f":"AQ953 / Discounting!AQ$23","v":12753766.419151008},{"$f":"AR953 / Discounting!AR$23","v":11594333.108319098},{"$f":"AS953 / Discounting!AS$23","v":10540302.825744636},{"$f":"AT953 / Discounting!AT$23","v":9582093.4779496659},{"$f":"AU953 / Discounting!AU$23","v":8710994.0708633326},{"$f":"AV953 / Discounting!AV$23","v":7919085.5189666655},{"$f":"AW953 / Discounting!AW$23","v":7199168.653606059},{"$f":"AX953 / Discounting!AX$23","v":6544698.7760055093},{"$f":"AY953 / Discounting!AY$23","v":5949726.1600050069},{"$f":"AZ953 / Discounting!AZ$23","v":5408841.9636409171},{"$f":"BA953 / Discounting!BA$23","v":4917129.057855377},{"$f":"BB953 / Discounting!BB$23","v":4470117.3253230695},{"$f":"BC953 / Discounting!BC$23","v":4063743.023020972},{"$f":"BD953 / Discounting!BD$23","v":3694311.8391099754},{"$f":"BE953 / Discounting!BE$23","v":3358465.3082817947},{"$f":"BF953 / Discounting!BF$23","v":3053150.2802561768},{"$f":"BG953 / Discounting!BG$23","v":2775591.1638692515},{"$f":"BH953 / Discounting!BH$23","v":2523264.6944265929},{"$f":"BI953 / Discounting!BI$23","v":2293876.9949332653},{"$f":"BJ953 / Discounting!BJ$23","v":2085342.7226666049},{"$f":"BK953 / Discounting!BK$23","v":1895766.1115150952},{"$f":"BL953 / Discounting!BL$23","v":904557.17917201179},{"$f":"BM953 / Discounting!BM$23","v":0},{"$f":"BN953 / Discounting!BN$23","v":0},{"$f":"BO953 / Discounting!BO$23","v":0},{"$f":"BP953 / Discounting!BP$23","v":0},{"$f":"BQ953 / Discounting!BQ$23","v":0},{"$f":"BR953 / Discounting!BR$23","v":0},{"$f":"BS953 / Discounting!BS$23","v":0},{"$f":"BT953 / Discounting!BT$23","v":0},{"$f":"BU953 / Discounting!BU$23","v":0},{"$f":"BV953 / Discounting!BV$23","v":0},{"$f":"BW953 / Discounting!BW$23","v":0},{"$f":"BX953 / Discounting!BX$23","v":0},{"$f":"BY953 / Discounting!BY$23","v":0},{"$f":"BZ953 / Discounting!BZ$23","v":0},{"$f":"CA953 / Discounting!CA$23","v":0},{"$f":"CB953 / Discounting!CB$23","v":0},{"$f":"CC953 / Discounting!CC$23","v":0},{"$f":"CD953 / Discounting!CD$23","v":0},{"$f":"CE953 / Discounting!CE$23","v":0},{"$f":"CF953 / Discounting!CF$23","v":0},{"$f":"CG953 / Discounting!CG$23","v":0},{"$f":"CH953 / Discounting!CH$23","v":0},{"$f":"CI953 / Discounting!CI$23","v":0},{"$f":"CJ953 / Discounting!CJ$23","v":0},{"$f":"CK953 / Discounting!CK$23","v":0},{"$f":"CL953 / Discounting!CL$23","v":0},{"$f":"CM953 / Discounting!CM$23","v":0},{"$f":"CN953 / Discounting!CN$23","v":0},{"$f":"CO953 / Discounting!CO$23","v":0},{"$f":"CP953 / Discounting!CP$23","v":0},{"$f":"CQ953 / Discounting!CQ$23","v":0},{"$f":"CR953 / Discounting!CR$23","v":0},{"$f":"CS953 / Discounting!CS$23","v":0},{"$f":"CT953 / Discounting!CT$23","v":0},{"$f":"CU953 / Discounting!CU$23","v":0},{"$f":"CV953 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},26655373.994716156,null,{"$f":"J954 / Discounting!J$23","v":0},{"$f":"K954 / Discounting!K$23","v":0},{"$f":"L954 / Discounting!L$23","v":0},{"$f":"M954 / Discounting!M$23","v":0},{"$f":"N954 / Discounting!N$23","v":0},{"$f":"O954 / Discounting!O$23","v":0},{"$f":"P954 / Discounting!P$23","v":0},{"$f":"Q954 / Discounting!Q$23","v":0},{"$f":"R954 / Discounting!R$23","v":0},{"$f":"S954 / Discounting!S$23","v":0},{"$f":"T954 / Discounting!T$23","v":0},{"$f":"U954 / Discounting!U$23","v":0},{"$f":"V954 / Discounting!V$23","v":0},{"$f":"W954 / Discounting!W$23","v":0},{"$f":"X954 / Discounting!X$23","v":0},{"$f":"Y954 / Discounting!Y$23","v":0},{"$f":"Z954 / Discounting!Z$23","v":0},{"$f":"AA954 / Discounting!AA$23","v":0},{"$f":"AB954 / Discounting!AB$23","v":0},{"$f":"AC954 / Discounting!AC$23","v":0},{"$f":"AD954 / Discounting!AD$23","v":1320883.8205178531},{"$f":"AE954 / Discounting!AE$23","v":2401606.9463960961},{"$f":"AF954 / Discounting!AF$23","v":2183279.0421782685},{"$f":"AG954 / Discounting!AG$23","v":1984799.1292529721},{"$f":"AH954 / Discounting!AH$23","v":1804362.8447754285},{"$f":"AI954 / Discounting!AI$23","v":1640329.8588867534},{"$f":"AJ954 / Discounting!AJ$23","v":1491208.9626243212},{"$f":"AK954 / Discounting!AK$23","v":1355644.5114766553},{"$f":"AL954 / Discounting!AL$23","v":1232404.1013424136},{"$f":"AM954 / Discounting!AM$23","v":1120367.3648567395},{"$f":"AN954 / Discounting!AN$23","v":1018515.7862333996},{"$f":"AO954 / Discounting!AO$23","v":925923.44203036337},{"$f":"AP954 / Discounting!AP$23","v":841748.58366396651},{"$f":"AQ954 / Discounting!AQ$23","v":765225.98514906061},{"$f":"AR954 / Discounting!AR$23","v":695659.98649914609},{"$f":"AS954 / Discounting!AS$23","v":632418.16954467806},{"$f":"AT954 / Discounting!AT$23","v":574925.6086769799},{"$f":"AU954 / Discounting!AU$23","v":522659.64425179997},{"$f":"AV954 / Discounting!AV$23","v":475145.13113799994},{"$f":"AW954 / Discounting!AW$23","v":431950.11921636359},{"$f":"AX954 / Discounting!AX$23","v":392681.9265603305},{"$f":"AY954 / Discounting!AY$23","v":356983.56960030046},{"$f":"AZ954 / Discounting!AZ$23","v":324530.51781845494},{"$f":"BA954 / Discounting!BA$23","v":295027.74347132264},{"$f":"BB954 / Discounting!BB$23","v":268207.03951938415},{"$f":"BC954 / Discounting!BC$23","v":243824.58138125826},{"$f":"BD954 / Discounting!BD$23","v":221658.71034659847},{"$f":"BE954 / Discounting!BE$23","v":201507.91849690775},{"$f":"BF954 / Discounting!BF$23","v":183189.01681537062},{"$f":"BG954 / Discounting!BG$23","v":166535.46983215507},{"$f":"BH954 / Discounting!BH$23","v":151395.88166559557},{"$f":"BI954 / Discounting!BI$23","v":137632.61969599593},{"$f":"BJ954 / Discounting!BJ$23","v":125120.56335999629},{"$f":"BK954 / Discounting!BK$23","v":113745.96669090571},{"$f":"BL954 / Discounting!BL$23","v":54273.430750320709},{"$f":"BM954 / Discounting!BM$23","v":0},{"$f":"BN954 / Discounting!BN$23","v":0},{"$f":"BO954 / Discounting!BO$23","v":0},{"$f":"BP954 / Discounting!BP$23","v":0},{"$f":"BQ954 / Discounting!BQ$23","v":0},{"$f":"BR954 / Discounting!BR$23","v":0},{"$f":"BS954 / Discounting!BS$23","v":0},{"$f":"BT954 / Discounting!BT$23","v":0},{"$f":"BU954 / Discounting!BU$23","v":0},{"$f":"BV954 / Discounting!BV$23","v":0},{"$f":"BW954 / Discounting!BW$23","v":0},{"$f":"BX954 / Discounting!BX$23","v":0},{"$f":"BY954 / Discounting!BY$23","v":0},{"$f":"BZ954 / Discounting!BZ$23","v":0},{"$f":"CA954 / Discounting!CA$23","v":0},{"$f":"CB954 / Discounting!CB$23","v":0},{"$f":"CC954 / Discounting!CC$23","v":0},{"$f":"CD954 / Discounting!CD$23","v":0},{"$f":"CE954 / Discounting!CE$23","v":0},{"$f":"CF954 / Discounting!CF$23","v":0},{"$f":"CG954 / Discounting!CG$23","v":0},{"$f":"CH954 / Discounting!CH$23","v":0},{"$f":"CI954 / Discounting!CI$23","v":0},{"$f":"CJ954 / Discounting!CJ$23","v":0},{"$f":"CK954 / Discounting!CK$23","v":0},{"$f":"CL954 / Discounting!CL$23","v":0},{"$f":"CM954 / Discounting!CM$23","v":0},{"$f":"CN954 / Discounting!CN$23","v":0},{"$f":"CO954 / Discounting!CO$23","v":0},{"$f":"CP954 / Discounting!CP$23","v":0},{"$f":"CQ954 / Discounting!CQ$23","v":0},{"$f":"CR954 / Discounting!CR$23","v":0},{"$f":"CS954 / Discounting!CS$23","v":0},{"$f":"CT954 / Discounting!CT$23","v":0},{"$f":"CU954 / Discounting!CU$23","v":0},{"$f":"CV954 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},952347891.92406607,null,{"$f":"J955 / Discounting!J$23","v":0},{"$f":"K955 / Discounting!K$23","v":0},{"$f":"L955 / Discounting!L$23","v":0},{"$f":"M955 / Discounting!M$23","v":0},{"$f":"N955 / Discounting!N$23","v":0},{"$f":"O955 / Discounting!O$23","v":0},{"$f":"P955 / Discounting!P$23","v":0},{"$f":"Q955 / Discounting!Q$23","v":0},{"$f":"R955 / Discounting!R$23","v":0},{"$f":"S955 / Discounting!S$23","v":0},{"$f":"T955 / Discounting!T$23","v":0},{"$f":"U955 / Discounting!U$23","v":0},{"$f":"V955 / Discounting!V$23","v":0},{"$f":"W955 / Discounting!W$23","v":0},{"$f":"X955 / Discounting!X$23","v":0},{"$f":"Y955 / Discounting!Y$23","v":0},{"$f":"Z955 / Discounting!Z$23","v":0},{"$f":"AA955 / Discounting!AA$23","v":0},{"$f":"AB955 / Discounting!AB$23","v":0},{"$f":"AC955 / Discounting!AC$23","v":0},{"$f":"AD955 / Discounting!AD$23","v":25979393.727947034},{"$f":"AE955 / Discounting!AE$23","v":55706337.212796345},{"$f":"AF955 / Discounting!AF$23","v":50642124.73890575},{"$f":"AG955 / Discounting!AG$23","v":46038295.217187054},{"$f":"AH955 / Discounting!AH$23","v":41852995.651988238},{"$f":"AI955 / Discounting!AI$23","v":38048177.865443841},{"$f":"AJ955 / Discounting!AJ$23","v":34589252.604948953},{"$f":"AK955 / Discounting!AK$23","v":31444775.09540813},{"$f":"AL955 / Discounting!AL$23","v":28586159.177643761},{"$f":"AM955 / Discounting!AM$23","v":25987417.434221584},{"$f":"AN955 / Discounting!AN$23","v":23624924.940201435},{"$f":"AO955 / Discounting!AO$23","v":29037642.640058294},{"$f":"AP955 / Discounting!AP$23","v":46021130.53406027},{"$f":"AQ955 / Discounting!AQ$23","v":56592186.032868966},{"$f":"AR955 / Discounting!AR$23","v":51864079.633348092},{"$f":"AS955 / Discounting!AS$23","v":47150809.555792965},{"$f":"AT955 / Discounting!AT$23","v":42865839.571887746},{"$f":"AU955 / Discounting!AU$23","v":38970252.773409188},{"$f":"AV955 / Discounting!AV$23","v":16541493.221432555},{"$f":"AW955 / Discounting!AW$23","v":15038759.893995756},{"$f":"AX955 / Discounting!AX$23","v":13438387.204955239},{"$f":"AY955 / Discounting!AY$23","v":12430394.01294345},{"$f":"AZ955 / Discounting!AZ$23","v":24201288.164856687},{"$f":"BA955 / Discounting!BA$23","v":21884552.034476019},{"$f":"BB955 / Discounting!BB$23","v":20002244.681012619},{"$f":"BC955 / Discounting!BC$23","v":18184379.477381226},{"$f":"BD955 / Discounting!BD$23","v":16531718.131363207},{"$f":"BE955 / Discounting!BE$23","v":15029248.266494749},{"$f":"BF955 / Discounting!BF$23","v":13663321.598434713},{"$f":"BG955 / Discounting!BG$23","v":6111886.9170614565},{"$f":"BH955 / Discounting!BH$23","v":11544499.431443376},{"$f":"BI955 / Discounting!BI$23","v":10577324.591945805},{"$f":"BJ955 / Discounting!BJ$23","v":9615982.2334523052},{"$f":"BK955 / Discounting!BK$23","v":8764616.5401489995},{"$f":"BL955 / Discounting!BL$23","v":3786001.1145504685},{"$f":"BM955 / Discounting!BM$23","v":0},{"$f":"BN955 / Discounting!BN$23","v":0},{"$f":"BO955 / Discounting!BO$23","v":0},{"$f":"BP955 / Discounting!BP$23","v":0},{"$f":"BQ955 / Discounting!BQ$23","v":0},{"$f":"BR955 / Discounting!BR$23","v":0},{"$f":"BS955 / Discounting!BS$23","v":0},{"$f":"BT955 / Discounting!BT$23","v":0},{"$f":"BU955 / Discounting!BU$23","v":0},{"$f":"BV955 / Discounting!BV$23","v":0},{"$f":"BW955 / Discounting!BW$23","v":0},{"$f":"BX955 / Discounting!BX$23","v":0},{"$f":"BY955 / Discounting!BY$23","v":0},{"$f":"BZ955 / Discounting!BZ$23","v":0},{"$f":"CA955 / Discounting!CA$23","v":0},{"$f":"CB955 / Discounting!CB$23","v":0},{"$f":"CC955 / Discounting!CC$23","v":0},{"$f":"CD955 / Discounting!CD$23","v":0},{"$f":"CE955 / Discounting!CE$23","v":0},{"$f":"CF955 / Discounting!CF$23","v":0},{"$f":"CG955 / Discounting!CG$23","v":0},{"$f":"CH955 / Discounting!CH$23","v":0},{"$f":"CI955 / Discounting!CI$23","v":0},{"$f":"CJ955 / Discounting!CJ$23","v":0},{"$f":"CK955 / Discounting!CK$23","v":0},{"$f":"CL955 / Discounting!CL$23","v":0},{"$f":"CM955 / Discounting!CM$23","v":0},{"$f":"CN955 / Discounting!CN$23","v":0},{"$f":"CO955 / Discounting!CO$23","v":0},{"$f":"CP955 / Discounting!CP$23","v":0},{"$f":"CQ955 / Discounting!CQ$23","v":0},{"$f":"CR955 / Discounting!CR$23","v":0},{"$f":"CS955 / Discounting!CS$23","v":0},{"$f":"CT955 / Discounting!CT$23","v":0},{"$f":"CU955 / Discounting!CU$23","v":0},{"$f":"CV955 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},411318175.32032508,null,{"$f":"J956 / Discounting!J$23","v":0},{"$f":"K956 / Discounting!K$23","v":0},{"$f":"L956 / Discounting!L$23","v":0},{"$f":"M956 / Discounting!M$23","v":0},{"$f":"N956 / Discounting!N$23","v":0},{"$f":"O956 / Discounting!O$23","v":0},{"$f":"P956 / Discounting!P$23","v":0},{"$f":"Q956 / Discounting!Q$23","v":0},{"$f":"R956 / Discounting!R$23","v":0},{"$f":"S956 / Discounting!S$23","v":0},{"$f":"T956 / Discounting!T$23","v":0},{"$f":"U956 / Discounting!U$23","v":0},{"$f":"V956 / Discounting!V$23","v":0},{"$f":"W956 / Discounting!W$23","v":0},{"$f":"X956 / Discounting!X$23","v":0},{"$f":"Y956 / Discounting!Y$23","v":0},{"$f":"Z956 / Discounting!Z$23","v":0},{"$f":"AA956 / Discounting!AA$23","v":0},{"$f":"AB956 / Discounting!AB$23","v":0},{"$f":"AC956 / Discounting!AC$23","v":0},{"$f":"AD956 / Discounting!AD$23","v":0},{"$f":"AE956 / Discounting!AE$23","v":0},{"$f":"AF956 / Discounting!AF$23","v":0},{"$f":"AG956 / Discounting!AG$23","v":0},{"$f":"AH956 / Discounting!AH$23","v":0},{"$f":"AI956 / Discounting!AI$23","v":0},{"$f":"AJ956 / Discounting!AJ$23","v":0},{"$f":"AK956 / Discounting!AK$23","v":0},{"$f":"AL956 / Discounting!AL$23","v":30930436.58826251},{"$f":"AM956 / Discounting!AM$23","v":41218152.999249831},{"$f":"AN956 / Discounting!AN$23","v":33068087.036715098},{"$f":"AO956 / Discounting!AO$23","v":24246222.633071106},{"$f":"AP956 / Discounting!AP$23","v":15946586.278454697},{"$f":"AQ956 / Discounting!AQ$23","v":16235655.094131475},{"$f":"AR956 / Discounting!AR$23","v":19841861.20792732},{"$f":"AS956 / Discounting!AS$23","v":22765920.155075349},{"$f":"AT956 / Discounting!AT$23","v":23923727.378433935},{"$f":"AU956 / Discounting!AU$23","v":23202080.733475972},{"$f":"AV956 / Discounting!AV$23","v":23375406.648906171},{"$f":"AW956 / Discounting!AW$23","v":18704448.227201737},{"$f":"AX956 / Discounting!AX$23","v":14762750.561465599},{"$f":"AY956 / Discounting!AY$23","v":11341479.488654125},{"$f":"AZ956 / Discounting!AZ$23","v":6976914.1852273084},{"$f":"BA956 / Discounting!BA$23","v":8096637.074110602},{"$f":"BB956 / Discounting!BB$23","v":8882968.9943700004},{"$f":"BC956 / Discounting!BC$23","v":9477854.5355068315},{"$f":"BD956 / Discounting!BD$23","v":9848059.2797604166},{"$f":"BE956 / Discounting!BE$23","v":8953206.2036071606},{"$f":"BF956 / Discounting!BF$23","v":8149634.1067430135},{"$f":"BG956 / Discounting!BG$23","v":8158052.7078971397},{"$f":"BH956 / Discounting!BH$23","v":5854928.6004487425},{"$f":"BI956 / Discounting!BI$23","v":5362172.4934677025},{"$f":"BJ956 / Discounting!BJ$23","v":4929664.3377544172},{"$f":"BK956 / Discounting!BK$23","v":4527814.7180389296},{"$f":"BL956 / Discounting!BL$23","v":2537453.0523678339},{"$f":"BM956 / Discounting!BM$23","v":0},{"$f":"BN956 / Discounting!BN$23","v":0},{"$f":"BO956 / Discounting!BO$23","v":0},{"$f":"BP956 / Discounting!BP$23","v":0},{"$f":"BQ956 / Discounting!BQ$23","v":0},{"$f":"BR956 / Discounting!BR$23","v":0},{"$f":"BS956 / Discounting!BS$23","v":0},{"$f":"BT956 / Discounting!BT$23","v":0},{"$f":"BU956 / Discounting!BU$23","v":0},{"$f":"BV956 / Discounting!BV$23","v":0},{"$f":"BW956 / Discounting!BW$23","v":0},{"$f":"BX956 / Discounting!BX$23","v":0},{"$f":"BY956 / Discounting!BY$23","v":0},{"$f":"BZ956 / Discounting!BZ$23","v":0},{"$f":"CA956 / Discounting!CA$23","v":0},{"$f":"CB956 / Discounting!CB$23","v":0},{"$f":"CC956 / Discounting!CC$23","v":0},{"$f":"CD956 / Discounting!CD$23","v":0},{"$f":"CE956 / Discounting!CE$23","v":0},{"$f":"CF956 / Discounting!CF$23","v":0},{"$f":"CG956 / Discounting!CG$23","v":0},{"$f":"CH956 / Discounting!CH$23","v":0},{"$f":"CI956 / Discounting!CI$23","v":0},{"$f":"CJ956 / Discounting!CJ$23","v":0},{"$f":"CK956 / Discounting!CK$23","v":0},{"$f":"CL956 / Discounting!CL$23","v":0},{"$f":"CM956 / Discounting!CM$23","v":0},{"$f":"CN956 / Discounting!CN$23","v":0},{"$f":"CO956 / Discounting!CO$23","v":0},{"$f":"CP956 / Discounting!CP$23","v":0},{"$f":"CQ956 / Discounting!CQ$23","v":0},{"$f":"CR956 / Discounting!CR$23","v":0},{"$f":"CS956 / Discounting!CS$23","v":0},{"$f":"CT956 / Discounting!CT$23","v":0},{"$f":"CU956 / Discounting!CU$23","v":0},{"$f":"CV956 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J957 / Discounting!J$23","v":0},{"$f":"K957 / Discounting!K$23","v":0},{"$f":"L957 / Discounting!L$23","v":0},{"$f":"M957 / Discounting!M$23","v":0},{"$f":"N957 / Discounting!N$23","v":0},{"$f":"O957 / Discounting!O$23","v":0},{"$f":"P957 / Discounting!P$23","v":0},{"$f":"Q957 / Discounting!Q$23","v":0},{"$f":"R957 / Discounting!R$23","v":0},{"$f":"S957 / Discounting!S$23","v":0},{"$f":"T957 / Discounting!T$23","v":0},{"$f":"U957 / Discounting!U$23","v":0},{"$f":"V957 / Discounting!V$23","v":0},{"$f":"W957 / Discounting!W$23","v":0},{"$f":"X957 / Discounting!X$23","v":0},{"$f":"Y957 / Discounting!Y$23","v":0},{"$f":"Z957 / Discounting!Z$23","v":0},{"$f":"AA957 / Discounting!AA$23","v":0},{"$f":"AB957 / Discounting!AB$23","v":0},{"$f":"AC957 / Discounting!AC$23","v":0},{"$f":"AD957 / Discounting!AD$23","v":0},{"$f":"AE957 / Discounting!AE$23","v":0},{"$f":"AF957 / Discounting!AF$23","v":0},{"$f":"AG957 / Discounting!AG$23","v":0},{"$f":"AH957 / Discounting!AH$23","v":0},{"$f":"AI957 / Discounting!AI$23","v":0},{"$f":"AJ957 / Discounting!AJ$23","v":0},{"$f":"AK957 / Discounting!AK$23","v":0},{"$f":"AL957 / Discounting!AL$23","v":0},{"$f":"AM957 / Discounting!AM$23","v":0},{"$f":"AN957 / Discounting!AN$23","v":0},{"$f":"AO957 / Discounting!AO$23","v":0},{"$f":"AP957 / Discounting!AP$23","v":0},{"$f":"AQ957 / Discounting!AQ$23","v":0},{"$f":"AR957 / Discounting!AR$23","v":0},{"$f":"AS957 / Discounting!AS$23","v":0},{"$f":"AT957 / Discounting!AT$23","v":0},{"$f":"AU957 / Discounting!AU$23","v":0},{"$f":"AV957 / Discounting!AV$23","v":0},{"$f":"AW957 / Discounting!AW$23","v":0},{"$f":"AX957 / Discounting!AX$23","v":0},{"$f":"AY957 / Discounting!AY$23","v":0},{"$f":"AZ957 / Discounting!AZ$23","v":0},{"$f":"BA957 / Discounting!BA$23","v":0},{"$f":"BB957 / Discounting!BB$23","v":0},{"$f":"BC957 / Discounting!BC$23","v":0},{"$f":"BD957 / Discounting!BD$23","v":0},{"$f":"BE957 / Discounting!BE$23","v":0},{"$f":"BF957 / Discounting!BF$23","v":0},{"$f":"BG957 / Discounting!BG$23","v":0},{"$f":"BH957 / Discounting!BH$23","v":0},{"$f":"BI957 / Discounting!BI$23","v":0},{"$f":"BJ957 / Discounting!BJ$23","v":0},{"$f":"BK957 / Discounting!BK$23","v":0},{"$f":"BL957 / Discounting!BL$23","v":0},{"$f":"BM957 / Discounting!BM$23","v":0},{"$f":"BN957 / Discounting!BN$23","v":0},{"$f":"BO957 / Discounting!BO$23","v":0},{"$f":"BP957 / Discounting!BP$23","v":0},{"$f":"BQ957 / Discounting!BQ$23","v":0},{"$f":"BR957 / Discounting!BR$23","v":0},{"$f":"BS957 / Discounting!BS$23","v":0},{"$f":"BT957 / Discounting!BT$23","v":0},{"$f":"BU957 / Discounting!BU$23","v":0},{"$f":"BV957 / Discounting!BV$23","v":0},{"$f":"BW957 / Discounting!BW$23","v":0},{"$f":"BX957 / Discounting!BX$23","v":0},{"$f":"BY957 / Discounting!BY$23","v":0},{"$f":"BZ957 / Discounting!BZ$23","v":0},{"$f":"CA957 / Discounting!CA$23","v":0},{"$f":"CB957 / Discounting!CB$23","v":0},{"$f":"CC957 / Discounting!CC$23","v":0},{"$f":"CD957 / Discounting!CD$23","v":0},{"$f":"CE957 / Discounting!CE$23","v":0},{"$f":"CF957 / Discounting!CF$23","v":0},{"$f":"CG957 / Discounting!CG$23","v":0},{"$f":"CH957 / Discounting!CH$23","v":0},{"$f":"CI957 / Discounting!CI$23","v":0},{"$f":"CJ957 / Discounting!CJ$23","v":0},{"$f":"CK957 / Discounting!CK$23","v":0},{"$f":"CL957 / Discounting!CL$23","v":0},{"$f":"CM957 / Discounting!CM$23","v":0},{"$f":"CN957 / Discounting!CN$23","v":0},{"$f":"CO957 / Discounting!CO$23","v":0},{"$f":"CP957 / Discounting!CP$23","v":0},{"$f":"CQ957 / Discounting!CQ$23","v":0},{"$f":"CR957 / Discounting!CR$23","v":0},{"$f":"CS957 / Discounting!CS$23","v":0},{"$f":"CT957 / Discounting!CT$23","v":0},{"$f":"CU957 / Discounting!CU$23","v":0},{"$f":"CV957 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},120502687.77435757,null,{"$f":"J958 / Discounting!J$23","v":0},{"$f":"K958 / Discounting!K$23","v":0},{"$f":"L958 / Discounting!L$23","v":0},{"$f":"M958 / Discounting!M$23","v":0},{"$f":"N958 / Discounting!N$23","v":0},{"$f":"O958 / Discounting!O$23","v":0},{"$f":"P958 / Discounting!P$23","v":0},{"$f":"Q958 / Discounting!Q$23","v":0},{"$f":"R958 / Discounting!R$23","v":0},{"$f":"S958 / Discounting!S$23","v":0},{"$f":"T958 / Discounting!T$23","v":0},{"$f":"U958 / Discounting!U$23","v":0},{"$f":"V958 / Discounting!V$23","v":0},{"$f":"W958 / Discounting!W$23","v":0},{"$f":"X958 / Discounting!X$23","v":0},{"$f":"Y958 / Discounting!Y$23","v":0},{"$f":"Z958 / Discounting!Z$23","v":0},{"$f":"AA958 / Discounting!AA$23","v":0},{"$f":"AB958 / Discounting!AB$23","v":0},{"$f":"AC958 / Discounting!AC$23","v":0},{"$f":"AD958 / Discounting!AD$23","v":0},{"$f":"AE958 / Discounting!AE$23","v":0},{"$f":"AF958 / Discounting!AF$23","v":0},{"$f":"AG958 / Discounting!AG$23","v":0},{"$f":"AH958 / Discounting!AH$23","v":0},{"$f":"AI958 / Discounting!AI$23","v":0},{"$f":"AJ958 / Discounting!AJ$23","v":0},{"$f":"AK958 / Discounting!AK$23","v":0},{"$f":"AL958 / Discounting!AL$23","v":1114149.2942844562},{"$f":"AM958 / Discounting!AM$23","v":4827705.7955961004},{"$f":"AN958 / Discounting!AN$23","v":4440689.3210007828},{"$f":"AO958 / Discounting!AO$23","v":3735548.7903652098},{"$f":"AP958 / Discounting!AP$23","v":3060985.0299955225},{"$f":"AQ958 / Discounting!AQ$23","v":2654889.2635464161},{"$f":"AR958 / Discounting!AR$23","v":2663925.3978153164},{"$f":"AS958 / Discounting!AS$23","v":10392035.920754265},{"$f":"AT958 / Discounting!AT$23","v":9447569.6814202871},{"$f":"AU958 / Discounting!AU$23","v":8588935.2709136438},{"$f":"AV958 / Discounting!AV$23","v":8109777.7754729232},{"$f":"AW958 / Discounting!AW$23","v":7372712.3689663168},{"$f":"AX958 / Discounting!AX$23","v":6660456.6374017838},{"$f":"AY958 / Discounting!AY$23","v":6093450.967774679},{"$f":"AZ958 / Discounting!AZ$23","v":5333742.4641517019},{"$f":"BA958 / Discounting!BA$23","v":4827849.926104771},{"$f":"BB958 / Discounting!BB$23","v":4408264.1942076599},{"$f":"BC958 / Discounting!BC$23","v":4007606.6945020612},{"$f":"BD958 / Discounting!BD$23","v":3643362.4055873617},{"$f":"BE958 / Discounting!BE$23","v":3312222.1444766298},{"$f":"BF958 / Discounting!BF$23","v":3011177.4424240049},{"$f":"BG958 / Discounting!BG$23","v":2899024.2234124099},{"$f":"BH958 / Discounting!BH$23","v":2534059.4778949656},{"$f":"BI958 / Discounting!BI$23","v":2318519.8501549792},{"$f":"BJ958 / Discounting!BJ$23","v":2107787.2179029239},{"$f":"BK958 / Discounting!BK$23","v":1920279.8294548374},{"$f":"BL958 / Discounting!BL$23","v":1015960.388775568},{"$f":"BM958 / Discounting!BM$23","v":0},{"$f":"BN958 / Discounting!BN$23","v":0},{"$f":"BO958 / Discounting!BO$23","v":0},{"$f":"BP958 / Discounting!BP$23","v":0},{"$f":"BQ958 / Discounting!BQ$23","v":0},{"$f":"BR958 / Discounting!BR$23","v":0},{"$f":"BS958 / Discounting!BS$23","v":0},{"$f":"BT958 / Discounting!BT$23","v":0},{"$f":"BU958 / Discounting!BU$23","v":0},{"$f":"BV958 / Discounting!BV$23","v":0},{"$f":"BW958 / Discounting!BW$23","v":0},{"$f":"BX958 / Discounting!BX$23","v":0},{"$f":"BY958 / Discounting!BY$23","v":0},{"$f":"BZ958 / Discounting!BZ$23","v":0},{"$f":"CA958 / Discounting!CA$23","v":0},{"$f":"CB958 / Discounting!CB$23","v":0},{"$f":"CC958 / Discounting!CC$23","v":0},{"$f":"CD958 / Discounting!CD$23","v":0},{"$f":"CE958 / Discounting!CE$23","v":0},{"$f":"CF958 / Discounting!CF$23","v":0},{"$f":"CG958 / Discounting!CG$23","v":0},{"$f":"CH958 / Discounting!CH$23","v":0},{"$f":"CI958 / Discounting!CI$23","v":0},{"$f":"CJ958 / Discounting!CJ$23","v":0},{"$f":"CK958 / Discounting!CK$23","v":0},{"$f":"CL958 / Discounting!CL$23","v":0},{"$f":"CM958 / Discounting!CM$23","v":0},{"$f":"CN958 / Discounting!CN$23","v":0},{"$f":"CO958 / Discounting!CO$23","v":0},{"$f":"CP958 / Discounting!CP$23","v":0},{"$f":"CQ958 / Discounting!CQ$23","v":0},{"$f":"CR958 / Discounting!CR$23","v":0},{"$f":"CS958 / Discounting!CS$23","v":0},{"$f":"CT958 / Discounting!CT$23","v":0},{"$f":"CU958 / Discounting!CU$23","v":0},{"$f":"CV958 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},60536139.491285861,null,{"$f":"J959 / Discounting!J$23","v":0},{"$f":"K959 / Discounting!K$23","v":0},{"$f":"L959 / Discounting!L$23","v":0},{"$f":"M959 / Discounting!M$23","v":0},{"$f":"N959 / Discounting!N$23","v":0},{"$f":"O959 / Discounting!O$23","v":0},{"$f":"P959 / Discounting!P$23","v":0},{"$f":"Q959 / Discounting!Q$23","v":0},{"$f":"R959 / Discounting!R$23","v":0},{"$f":"S959 / Discounting!S$23","v":0},{"$f":"T959 / Discounting!T$23","v":0},{"$f":"U959 / Discounting!U$23","v":0},{"$f":"V959 / Discounting!V$23","v":0},{"$f":"W959 / Discounting!W$23","v":0},{"$f":"X959 / Discounting!X$23","v":0},{"$f":"Y959 / Discounting!Y$23","v":0},{"$f":"Z959 / Discounting!Z$23","v":0},{"$f":"AA959 / Discounting!AA$23","v":0},{"$f":"AB959 / Discounting!AB$23","v":0},{"$f":"AC959 / Discounting!AC$23","v":0},{"$f":"AD959 / Discounting!AD$23","v":0},{"$f":"AE959 / Discounting!AE$23","v":0},{"$f":"AF959 / Discounting!AF$23","v":0},{"$f":"AG959 / Discounting!AG$23","v":0},{"$f":"AH959 / Discounting!AH$23","v":0},{"$f":"AI959 / Discounting!AI$23","v":0},{"$f":"AJ959 / Discounting!AJ$23","v":0},{"$f":"AK959 / Discounting!AK$23","v":0},{"$f":"AL959 / Discounting!AL$23","v":0},{"$f":"AM959 / Discounting!AM$23","v":0},{"$f":"AN959 / Discounting!AN$23","v":0},{"$f":"AO959 / Discounting!AO$23","v":0},{"$f":"AP959 / Discounting!AP$23","v":0},{"$f":"AQ959 / Discounting!AQ$23","v":0},{"$f":"AR959 / Discounting!AR$23","v":0},{"$f":"AS959 / Discounting!AS$23","v":2391181.7591300481},{"$f":"AT959 / Discounting!AT$23","v":6110439.9754348649},{"$f":"AU959 / Discounting!AU$23","v":5409833.6704746811},{"$f":"AV959 / Discounting!AV$23","v":4961259.3330350174},{"$f":"AW959 / Discounting!AW$23","v":4764996.3093495108},{"$f":"AX959 / Discounting!AX$23","v":4518135.9175150469},{"$f":"AY959 / Discounting!AY$23","v":4349957.9221318001},{"$f":"AZ959 / Discounting!AZ$23","v":4102676.7992138029},{"$f":"BA959 / Discounting!BA$23","v":3535401.2260832335},{"$f":"BB959 / Discounting!BB$23","v":3079140.8753498942},{"$f":"BC959 / Discounting!BC$23","v":2659060.5715011726},{"$f":"BD959 / Discounting!BD$23","v":2294220.2370525841},{"$f":"BE959 / Discounting!BE$23","v":2085679.3096682497},{"$f":"BF959 / Discounting!BF$23","v":1895096.2875073031},{"$f":"BG959 / Discounting!BG$23","v":1793316.5302814555},{"$f":"BH959 / Discounting!BH$23","v":1695160.6700605948},{"$f":"BI959 / Discounting!BI$23","v":1550450.6157927113},{"$f":"BJ959 / Discounting!BJ$23","v":1404042.0623371894},{"$f":"BK959 / Discounting!BK$23","v":1275470.3747054604},{"$f":"BL959 / Discounting!BL$23","v":660619.04466122773},{"$f":"BM959 / Discounting!BM$23","v":0},{"$f":"BN959 / Discounting!BN$23","v":0},{"$f":"BO959 / Discounting!BO$23","v":0},{"$f":"BP959 / Discounting!BP$23","v":0},{"$f":"BQ959 / Discounting!BQ$23","v":0},{"$f":"BR959 / Discounting!BR$23","v":0},{"$f":"BS959 / Discounting!BS$23","v":0},{"$f":"BT959 / Discounting!BT$23","v":0},{"$f":"BU959 / Discounting!BU$23","v":0},{"$f":"BV959 / Discounting!BV$23","v":0},{"$f":"BW959 / Discounting!BW$23","v":0},{"$f":"BX959 / Discounting!BX$23","v":0},{"$f":"BY959 / Discounting!BY$23","v":0},{"$f":"BZ959 / Discounting!BZ$23","v":0},{"$f":"CA959 / Discounting!CA$23","v":0},{"$f":"CB959 / Discounting!CB$23","v":0},{"$f":"CC959 / Discounting!CC$23","v":0},{"$f":"CD959 / Discounting!CD$23","v":0},{"$f":"CE959 / Discounting!CE$23","v":0},{"$f":"CF959 / Discounting!CF$23","v":0},{"$f":"CG959 / Discounting!CG$23","v":0},{"$f":"CH959 / Discounting!CH$23","v":0},{"$f":"CI959 / Discounting!CI$23","v":0},{"$f":"CJ959 / Discounting!CJ$23","v":0},{"$f":"CK959 / Discounting!CK$23","v":0},{"$f":"CL959 / Discounting!CL$23","v":0},{"$f":"CM959 / Discounting!CM$23","v":0},{"$f":"CN959 / Discounting!CN$23","v":0},{"$f":"CO959 / Discounting!CO$23","v":0},{"$f":"CP959 / Discounting!CP$23","v":0},{"$f":"CQ959 / Discounting!CQ$23","v":0},{"$f":"CR959 / Discounting!CR$23","v":0},{"$f":"CS959 / Discounting!CS$23","v":0},{"$f":"CT959 / Discounting!CT$23","v":0},{"$f":"CU959 / Discounting!CU$23","v":0},{"$f":"CV959 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},125709908.47458971,null,{"$f":"J960 / Discounting!J$23","v":0},{"$f":"K960 / Discounting!K$23","v":0},{"$f":"L960 / Discounting!L$23","v":0},{"$f":"M960 / Discounting!M$23","v":0},{"$f":"N960 / Discounting!N$23","v":0},{"$f":"O960 / Discounting!O$23","v":0},{"$f":"P960 / Discounting!P$23","v":0},{"$f":"Q960 / Discounting!Q$23","v":0},{"$f":"R960 / Discounting!R$23","v":0},{"$f":"S960 / Discounting!S$23","v":0},{"$f":"T960 / Discounting!T$23","v":0},{"$f":"U960 / Discounting!U$23","v":0},{"$f":"V960 / Discounting!V$23","v":0},{"$f":"W960 / Discounting!W$23","v":0},{"$f":"X960 / Discounting!X$23","v":0},{"$f":"Y960 / Discounting!Y$23","v":0},{"$f":"Z960 / Discounting!Z$23","v":0},{"$f":"AA960 / Discounting!AA$23","v":0},{"$f":"AB960 / Discounting!AB$23","v":0},{"$f":"AC960 / Discounting!AC$23","v":0},{"$f":"AD960 / Discounting!AD$23","v":22978645.761921778},{"$f":"AE960 / Discounting!AE$23","v":19535260.700825144},{"$f":"AF960 / Discounting!AF$23","v":16526414.695870863},{"$f":"AG960 / Discounting!AG$23","v":13901032.288963024},{"$f":"AH960 / Discounting!AH$23","v":11613835.161380129},{"$f":"AI960 / Discounting!AI$23","v":9624696.2911090441},{"$f":"AJ960 / Discounting!AJ$23","v":7898065.3214888135},{"$f":"AK960 / Discounting!AK$23","v":6402457.3352999073},{"$f":"AL960 / Discounting!AL$23","v":5109998.0811935719},{"$f":"AM960 / Discounting!AM$23","v":3996019.4591364372},{"$f":"AN960 / Discounting!AN$23","v":3038699.748473763},{"$f":"AO960 / Discounting!AO$23","v":2218743.6653150194},{"$f":"AP960 / Discounting!AP$23","v":1519097.873259197},{"$f":"AQ960 / Discounting!AQ$23","v":924698.05017126084},{"$f":"AR960 / Discounting!AR$23","v":422244.04018176423},{"$f":"AS960 / Discounting!AS$23","v":0},{"$f":"AT960 / Discounting!AT$23","v":0},{"$f":"AU960 / Discounting!AU$23","v":0},{"$f":"AV960 / Discounting!AV$23","v":0},{"$f":"AW960 / Discounting!AW$23","v":0},{"$f":"AX960 / Discounting!AX$23","v":0},{"$f":"AY960 / Discounting!AY$23","v":0},{"$f":"AZ960 / Discounting!AZ$23","v":0},{"$f":"BA960 / Discounting!BA$23","v":0},{"$f":"BB960 / Discounting!BB$23","v":0},{"$f":"BC960 / Discounting!BC$23","v":0},{"$f":"BD960 / Discounting!BD$23","v":0},{"$f":"BE960 / Discounting!BE$23","v":0},{"$f":"BF960 / Discounting!BF$23","v":0},{"$f":"BG960 / Discounting!BG$23","v":0},{"$f":"BH960 / Discounting!BH$23","v":0},{"$f":"BI960 / Discounting!BI$23","v":0},{"$f":"BJ960 / Discounting!BJ$23","v":0},{"$f":"BK960 / Discounting!BK$23","v":0},{"$f":"BL960 / Discounting!BL$23","v":0},{"$f":"BM960 / Discounting!BM$23","v":0},{"$f":"BN960 / Discounting!BN$23","v":0},{"$f":"BO960 / Discounting!BO$23","v":0},{"$f":"BP960 / Discounting!BP$23","v":0},{"$f":"BQ960 / Discounting!BQ$23","v":0},{"$f":"BR960 / Discounting!BR$23","v":0},{"$f":"BS960 / Discounting!BS$23","v":0},{"$f":"BT960 / Discounting!BT$23","v":0},{"$f":"BU960 / Discounting!BU$23","v":0},{"$f":"BV960 / Discounting!BV$23","v":0},{"$f":"BW960 / Discounting!BW$23","v":0},{"$f":"BX960 / Discounting!BX$23","v":0},{"$f":"BY960 / Discounting!BY$23","v":0},{"$f":"BZ960 / Discounting!BZ$23","v":0},{"$f":"CA960 / Discounting!CA$23","v":0},{"$f":"CB960 / Discounting!CB$23","v":0},{"$f":"CC960 / Discounting!CC$23","v":0},{"$f":"CD960 / Discounting!CD$23","v":0},{"$f":"CE960 / Discounting!CE$23","v":0},{"$f":"CF960 / Discounting!CF$23","v":0},{"$f":"CG960 / Discounting!CG$23","v":0},{"$f":"CH960 / Discounting!CH$23","v":0},{"$f":"CI960 / Discounting!CI$23","v":0},{"$f":"CJ960 / Discounting!CJ$23","v":0},{"$f":"CK960 / Discounting!CK$23","v":0},{"$f":"CL960 / Discounting!CL$23","v":0},{"$f":"CM960 / Discounting!CM$23","v":0},{"$f":"CN960 / Discounting!CN$23","v":0},{"$f":"CO960 / Discounting!CO$23","v":0},{"$f":"CP960 / Discounting!CP$23","v":0},{"$f":"CQ960 / Discounting!CQ$23","v":0},{"$f":"CR960 / Discounting!CR$23","v":0},{"$f":"CS960 / Discounting!CS$23","v":0},{"$f":"CT960 / Discounting!CT$23","v":0},{"$f":"CU960 / Discounting!CU$23","v":0},{"$f":"CV960 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2162313501.9992647,null,{"$f":"SUM(J968:J979)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2305084.9110171348,2054442.879694416,1831054.259977198,1631955.6684288746,1454505.9433412428,73590004.760498166,118825380.44446881,106769564.67414732,95921903.710196733,86161903.804796815,77381086.750060692,69481788.345612869,62376077.575659633,88029370.181497201,96282483.290034518,82576189.582410038,75961566.029898241,81744384.31226939,90216699.768164024,87340818.991867781,94103252.715611488,92710107.573990241,85587921.832004279,61545416.887967072,53657534.020656377,46446788.785330087,40637569.448584035,46451004.190697357,43648406.416636512,41192769.628976196,38709398.04478512,36298329.855886444,32998260.748767298,30007201.172235668,21950425.229871765,24344323.210055642,22276531.937929649,20300519.148114432,18526730.98319326,8984744.2839307562,{"$f":"SUM(BM968:BM979)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC968:CC979)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Net Cash Flow Before Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J982:CV982)","v":3002924955.9622512},null,{"$f":"J963 / Discounting!J$23","v":0},{"$f":"K963 / Discounting!K$23","v":0},{"$f":"L963 / Discounting!L$23","v":0},{"$f":"M963 / Discounting!M$23","v":0},{"$f":"N963 / Discounting!N$23","v":0},{"$f":"O963 / Discounting!O$23","v":0},{"$f":"P963 / Discounting!P$23","v":0},{"$f":"Q963 / Discounting!Q$23","v":0},{"$f":"R963 / Discounting!R$23","v":0},{"$f":"S963 / Discounting!S$23","v":0},{"$f":"T963 / Discounting!T$23","v":0},{"$f":"U963 / Discounting!U$23","v":0},{"$f":"V963 / Discounting!V$23","v":0},{"$f":"W963 / Discounting!W$23","v":0},{"$f":"X963 / Discounting!X$23","v":0},{"$f":"Y963 / Discounting!Y$23","v":0},{"$f":"Z963 / Discounting!Z$23","v":-174278665.45891374},{"$f":"AA963 / Discounting!AA$23","v":-662903292.91460073},{"$f":"AB963 / Discounting!AB$23","v":-778115447.01061916},{"$f":"AC963 / Discounting!AC$23","v":-903975664.03713417},{"$f":"AD963 / Discounting!AD$23","v":-139115512.43295074},{"$f":"AE963 / Discounting!AE$23","v":487527588.16140652},{"$f":"AF963 / Discounting!AF$23","v":564764812.3478061},{"$f":"AG963 / Discounting!AG$23","v":513422556.67982376},{"$f":"AH963 / Discounting!AH$23","v":466747778.79983974},{"$f":"AI963 / Discounting!AI$23","v":421416942.12496746},{"$f":"AJ963 / Discounting!AJ$23","v":383106311.02269763},{"$f":"AK963 / Discounting!AK$23","v":348278464.56608868},{"$f":"AL963 / Discounting!AL$23","v":179384239.05799568},{"$f":"AM963 / Discounting!AM$23","v":163076580.96181422},{"$f":"AN963 / Discounting!AN$23","v":145983130.67749763},{"$f":"AO963 / Discounting!AO$23","v":134774033.85273904},{"$f":"AP963 / Discounting!AP$23","v":169387686.98421121},{"$f":"AQ963 / Discounting!AQ$23","v":195315954.42779237},{"$f":"AR963 / Discounting!AR$23","v":178721921.4970139},{"$f":"AS963 / Discounting!AS$23","v":162474474.08819446},{"$f":"AT963 / Discounting!AT$23","v":147704067.35290402},{"$f":"AU963 / Discounting!AU$23","v":134276424.86627638},{"$f":"AV963 / Discounting!AV$23","v":69160389.598233104},{"$f":"AW963 / Discounting!AW$23","v":62873081.452939183},{"$f":"AX963 / Discounting!AX$23","v":56501448.995817527},{"$f":"AY963 / Discounting!AY$23","v":51961224.341272049},{"$f":"AZ963 / Discounting!AZ$23","v":83375095.383621559},{"$f":"BA963 / Discounting!BA$23","v":75467017.451385617},{"$f":"BB963 / Discounting!BB$23","v":68905037.507125244},{"$f":"BC963 / Discounting!BC$23","v":62640943.18829567},{"$f":"BD963 / Discounting!BD$23","v":56946311.989359699},{"$f":"BE963 / Discounting!BE$23","v":51769374.53578154},{"$f":"BF963 / Discounting!BF$23","v":47063067.759801395},{"$f":"BG963 / Discounting!BG$23","v":25109255.312305361},{"$f":"BH963 / Discounting!BH$23","v":39600769.240600988},{"$f":"BI963 / Discounting!BI$23","v":36230587.480064049},{"$f":"BJ963 / Discounting!BJ$23","v":32936897.709149133},{"$f":"BK963 / Discounting!BK$23","v":30005964.355542406},{"$f":"BL963 / Discounting!BL$23","v":14404104.046106137},{"$f":"BM963 / Discounting!BM$23","v":0},{"$f":"BN963 / Discounting!BN$23","v":0},{"$f":"BO963 / Discounting!BO$23","v":0},{"$f":"BP963 / Discounting!BP$23","v":0},{"$f":"BQ963 / Discounting!BQ$23","v":0},{"$f":"BR963 / Discounting!BR$23","v":0},{"$f":"BS963 / Discounting!BS$23","v":0},{"$f":"BT963 / Discounting!BT$23","v":0},{"$f":"BU963 / Discounting!BU$23","v":0},{"$f":"BV963 / Discounting!BV$23","v":0},{"$f":"BW963 / Discounting!BW$23","v":0},{"$f":"BX963 / Discounting!BX$23","v":0},{"$f":"BY963 / Discounting!BY$23","v":0},{"$f":"BZ963 / Discounting!BZ$23","v":0},{"$f":"CA963 / Discounting!CA$23","v":0},{"$f":"CB963 / Discounting!CB$23","v":0},{"$f":"CC963 / Discounting!CC$23","v":0},{"$f":"CD963 / Discounting!CD$23","v":0},{"$f":"CE963 / Discounting!CE$23","v":0},{"$f":"CF963 / Discounting!CF$23","v":0},{"$f":"CG963 / Discounting!CG$23","v":0},{"$f":"CH963 / Discounting!CH$23","v":0},{"$f":"CI963 / Discounting!CI$23","v":0},{"$f":"CJ963 / Discounting!CJ$23","v":0},{"$f":"CK963 / Discounting!CK$23","v":0},{"$f":"CL963 / Discounting!CL$23","v":0},{"$f":"CM963 / Discounting!CM$23","v":0},{"$f":"CN963 / Discounting!CN$23","v":0},{"$f":"CO963 / Discounting!CO$23","v":0},{"$f":"CP963 / Discounting!CP$23","v":0},{"$f":"CQ963 / Discounting!CQ$23","v":0},{"$f":"CR963 / Discounting!CR$23","v":0},{"$f":"CS963 / Discounting!CS$23","v":0},{"$f":"CT963 / Discounting!CT$23","v":0},{"$f":"CU963 / Discounting!CU$23","v":0},{"$f":"CV963 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H980-H979)/H982","v":0.67820662300635803}]
[]
[null,null,null,{"$f":"\"FID Forward:\"&\" NPV\"&Inputs!C482*100","v":"FID Forward: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J986:CV986)","v":0},null,{"$f":"J931/Discounting!J$23","v":0},{"$f":"K931/Discounting!K$23","v":0},{"$f":"L931/Discounting!L$23","v":0},{"$f":"M931/Discounting!M$23","v":0},{"$f":"N931/Discounting!N$23","v":0},{"$f":"O931/Discounting!O$23","v":0},{"$f":"P931/Discounting!P$23","v":0},{"$f":"Q931/Discounting!Q$23","v":0},{"$f":"R931/Discounting!R$23","v":0},{"$f":"S931/Discounting!S$23","v":0},{"$f":"T931/Discounting!T$23","v":0},{"$f":"U931/Discounting!U$23","v":0},{"$f":"V931/Discounting!V$23","v":0},{"$f":"W931/Discounting!W$23","v":0},{"$f":"X931/Discounting!X$23","v":0},{"$f":"Y931/Discounting!Y$23","v":0},{"$f":"Z931/Discounting!Z$23","v":0},{"$f":"AA931/Discounting!AA$23","v":0},{"$f":"AB931/Discounting!AB$23","v":0},{"$f":"AC931/Discounting!AC$23","v":0},{"$f":"AD931/Discounting!AD$23","v":0},{"$f":"AE931/Discounting!AE$23","v":0},{"$f":"AF931/Discounting!AF$23","v":0},{"$f":"AG931/Discounting!AG$23","v":0},{"$f":"AH931/Discounting!AH$23","v":0},{"$f":"AI931/Discounting!AI$23","v":0},{"$f":"AJ931/Discounting!AJ$23","v":0},{"$f":"AK931/Discounting!AK$23","v":0},{"$f":"AL931/Discounting!AL$23","v":0},{"$f":"AM931/Discounting!AM$23","v":0},{"$f":"AN931/Discounting!AN$23","v":0},{"$f":"AO931/Discounting!AO$23","v":0},{"$f":"AP931/Discounting!AP$23","v":0},{"$f":"AQ931/Discounting!AQ$23","v":0},{"$f":"AR931/Discounting!AR$23","v":0},{"$f":"AS931/Discounting!AS$23","v":0},{"$f":"AT931/Discounting!AT$23","v":0},{"$f":"AU931/Discounting!AU$23","v":0},{"$f":"AV931/Discounting!AV$23","v":0},{"$f":"AW931/Discounting!AW$23","v":0},{"$f":"AX931/Discounting!AX$23","v":0},{"$f":"AY931/Discounting!AY$23","v":0},{"$f":"AZ931/Discounting!AZ$23","v":0},{"$f":"BA931/Discounting!BA$23","v":0},{"$f":"BB931/Discounting!BB$23","v":0},{"$f":"BC931/Discounting!BC$23","v":0},{"$f":"BD931/Discounting!BD$23","v":0},{"$f":"BE931/Discounting!BE$23","v":0},{"$f":"BF931/Discounting!BF$23","v":0},{"$f":"BG931/Discounting!BG$23","v":0},{"$f":"BH931/Discounting!BH$23","v":0},{"$f":"BI931/Discounting!BI$23","v":0},{"$f":"BJ931/Discounting!BJ$23","v":0},{"$f":"BK931/Discounting!BK$23","v":0},{"$f":"BL931/Discounting!BL$23","v":0},{"$f":"BM931/Discounting!BM$23","v":0},{"$f":"BN931/Discounting!BN$23","v":0},{"$f":"BO931/Discounting!BO$23","v":0},{"$f":"BP931/Discounting!BP$23","v":0},{"$f":"BQ931/Discounting!BQ$23","v":0},{"$f":"BR931/Discounting!BR$23","v":0},{"$f":"BS931/Discounting!BS$23","v":0},{"$f":"BT931/Discounting!BT$23","v":0},{"$f":"BU931/Discounting!BU$23","v":0},{"$f":"BV931/Discounting!BV$23","v":0},{"$f":"BW931/Discounting!BW$23","v":0},{"$f":"BX931/Discounting!BX$23","v":0},{"$f":"BY931/Discounting!BY$23","v":0},{"$f":"BZ931/Discounting!BZ$23","v":0},{"$f":"CA931/Discounting!CA$23","v":0},{"$f":"CB931/Discounting!CB$23","v":0},{"$f":"CC931/Discounting!CC$23","v":0},{"$f":"CD931/Discounting!CD$23","v":0},{"$f":"CE931/Discounting!CE$23","v":0},{"$f":"CF931/Discounting!CF$23","v":0},{"$f":"CG931/Discounting!CG$23","v":0},{"$f":"CH931/Discounting!CH$23","v":0},{"$f":"CI931/Discounting!CI$23","v":0},{"$f":"CJ931/Discounting!CJ$23","v":0},{"$f":"CK931/Discounting!CK$23","v":0},{"$f":"CL931/Discounting!CL$23","v":0},{"$f":"CM931/Discounting!CM$23","v":0},{"$f":"CN931/Discounting!CN$23","v":0},{"$f":"CO931/Discounting!CO$23","v":0},{"$f":"CP931/Discounting!CP$23","v":0},{"$f":"CQ931/Discounting!CQ$23","v":0},{"$f":"CR931/Discounting!CR$23","v":0},{"$f":"CS931/Discounting!CS$23","v":0},{"$f":"CT931/Discounting!CT$23","v":0},{"$f":"CU931/Discounting!CU$23","v":0},{"$f":"CV931/Discounting!CV$23","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},19750131.552180141,null,{"$f":"J932/Discounting!J$23","v":0},{"$f":"K932/Discounting!K$23","v":0},{"$f":"L932/Discounting!L$23","v":0},{"$f":"M932/Discounting!M$23","v":0},{"$f":"N932/Discounting!N$23","v":0},{"$f":"O932/Discounting!O$23","v":0},{"$f":"P932/Discounting!P$23","v":0},{"$f":"Q932/Discounting!Q$23","v":0},{"$f":"R932/Discounting!R$23","v":0},{"$f":"S932/Discounting!S$23","v":0},{"$f":"T932/Discounting!T$23","v":0},{"$f":"U932/Discounting!U$23","v":0},{"$f":"V932/Discounting!V$23","v":0},{"$f":"W932/Discounting!W$23","v":0},{"$f":"X932/Discounting!X$23","v":0},{"$f":"Y932/Discounting!Y$23","v":2169225.2895426475},{"$f":"Z932/Discounting!Z$23","v":1933355.8730326626},{"$f":"AA932/Discounting!AA$23","v":1723133.5766779524},{"$f":"AB932/Discounting!AB$23","v":1535769.6761835578},{"$f":"AC932/Discounting!AC$23","v":1368778.6775254526},{"$f":"AD932/Discounting!AD$23","v":1219945.3453881037},{"$f":"AE932/Discounting!AE$23","v":1087295.3167451904},{"$f":"AF932/Discounting!AF$23","v":969068.90975507151},{"$f":"AG932/Discounting!AG$23","v":863697.7805303667},{"$f":"AH932/Discounting!AH$23","v":769784.11811975623},{"$f":"AI932/Discounting!AI$23","v":686082.10171101266},{"$f":"AJ932/Discounting!AJ$23","v":611481.3740739862},{"$f":"AK932/Discounting!AK$23","v":544992.31200890034},{"$f":"AL932/Discounting!AL$23","v":485732.89840365434},{"$f":"AM932/Discounting!AM$23","v":432917.02175013762},{"$f":"AN932/Discounting!AN$23","v":385844.04790564848},{"$f":"AO932/Discounting!AO$23","v":343889.52576261002},{"$f":"AP932/Discounting!AP$23","v":306496.90353173797},{"$f":"AQ932/Discounting!AQ$23","v":273170.14575021208},{"$f":"AR932/Discounting!AR$23","v":243467.15307505531},{"$f":"AS932/Discounting!AS$23","v":216993.89757135051},{"$f":"AT932/Discounting!AT$23","v":193399.19569639082},{"$f":"AU932/Discounting!AU$23","v":172370.04964027702},{"$f":"AV932/Discounting!AV$23","v":153627.49522306325},{"$f":"AW932/Discounting!AW$23","v":136922.90126832732},{"$f":"AX932/Discounting!AX$23","v":122034.67136214556},{"$f":"AY932/Discounting!AY$23","v":108765.3042443365},{"$f":"AZ932/Discounting!AZ$23","v":96938.773836307038},{"$f":"BA932/Discounting!BA$23","v":86398.194150006253},{"$f":"BB932/Discounting!BB$23","v":77003.738101609837},{"$f":"BC932/Discounting!BC$23","v":68630.782621755643},{"$f":"BD932/Discounting!BD$23","v":61168.255456110186},{"$f":"BE932/Discounting!BE$23","v":54517.16172558839},{"$f":"BF932/Discounting!BF$23","v":48589.270700167901},{"$f":"BG932/Discounting!BG$23","v":43305.945365568536},{"$f":"BH932/Discounting!BH$23","v":38597.099256299945},{"$f":"BI932/Discounting!BI$23","v":34400.266716844868},{"$f":"BJ932/Discounting!BJ$23","v":30659.77425743749},{"$f":"BK932/Discounting!BK$23","v":27326.002011976369},{"$f":"BL932/Discounting!BL$23","v":24354.725500870201},{"$f":"BM932/Discounting!BM$23","v":0},{"$f":"BN932/Discounting!BN$23","v":0},{"$f":"BO932/Discounting!BO$23","v":0},{"$f":"BP932/Discounting!BP$23","v":0},{"$f":"BQ932/Discounting!BQ$23","v":0},{"$f":"BR932/Discounting!BR$23","v":0},{"$f":"BS932/Discounting!BS$23","v":0},{"$f":"BT932/Discounting!BT$23","v":0},{"$f":"BU932/Discounting!BU$23","v":0},{"$f":"BV932/Discounting!BV$23","v":0},{"$f":"BW932/Discounting!BW$23","v":0},{"$f":"BX932/Discounting!BX$23","v":0},{"$f":"BY932/Discounting!BY$23","v":0},{"$f":"BZ932/Discounting!BZ$23","v":0},{"$f":"CA932/Discounting!CA$23","v":0},{"$f":"CB932/Discounting!CB$23","v":0},{"$f":"CC932/Discounting!CC$23","v":0},{"$f":"CD932/Discounting!CD$23","v":0},{"$f":"CE932/Discounting!CE$23","v":0},{"$f":"CF932/Discounting!CF$23","v":0},{"$f":"CG932/Discounting!CG$23","v":0},{"$f":"CH932/Discounting!CH$23","v":0},{"$f":"CI932/Discounting!CI$23","v":0},{"$f":"CJ932/Discounting!CJ$23","v":0},{"$f":"CK932/Discounting!CK$23","v":0},{"$f":"CL932/Discounting!CL$23","v":0},{"$f":"CM932/Discounting!CM$23","v":0},{"$f":"CN932/Discounting!CN$23","v":0},{"$f":"CO932/Discounting!CO$23","v":0},{"$f":"CP932/Discounting!CP$23","v":0},{"$f":"CQ932/Discounting!CQ$23","v":0},{"$f":"CR932/Discounting!CR$23","v":0},{"$f":"CS932/Discounting!CS$23","v":0},{"$f":"CT932/Discounting!CT$23","v":0},{"$f":"CU932/Discounting!CU$23","v":0},{"$f":"CV932/Discounting!CV$23","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3633426.8402357837,null,{"$f":"J933/Discounting!J$23","v":182849.16299921353},{"$f":"K933/Discounting!K$23","v":179263.8852933466},{"$f":"L933/Discounting!L$23","v":175748.9071503398},{"$f":"M933/Discounting!M$23","v":172302.85014739196},{"$f":"N933/Discounting!N$23","v":168924.36288959996},{"$f":"O933/Discounting!O$23","v":165612.12047999995},{"$f":"P933/Discounting!P$23","v":162364.82399999994},{"$f":"Q933/Discounting!Q$23","v":159181.19999999995},{"$f":"R933/Discounting!R$23","v":156059.99999999994},{"$f":"S933/Discounting!S$23","v":152999.99999999994},{"$f":"T933/Discounting!T$23","v":149999.99999999994},{"$f":"U933/Discounting!U$23","v":147058.82352941169},{"$f":"V933/Discounting!V$23","v":144175.31718569776},{"$f":"W933/Discounting!W$23","v":141348.35018205663},{"$f":"X933/Discounting!X$23","v":138576.81390397708},{"$f":"Y933/Discounting!Y$23","v":135859.62147448733},{"$f":"Z933/Discounting!Z$23","v":121087.00666175339},{"$f":"AA933/Discounting!AA$23","v":107920.68329924544},{"$f":"AB933/Discounting!AB$23","v":96185.992245316782},{"$f":"AC933/Discounting!AC$23","v":85727.265815790335},{"$f":"AD933/Discounting!AD$23","v":76405.762759171426},{"$f":"AE933/Discounting!AE$23","v":68097.827771097524},{"$f":"AF933/Discounting!AF$23","v":60693.251132885482},{"$f":"AG933/Discounting!AG$23","v":54093.80671380167},{"$f":"AH933/Discounting!AH$23","v":48211.948942782234},{"$f":"AI933/Discounting!AI$23","v":42969.651464155279},{"$f":"AJ933/Discounting!AJ$23","v":38297.37207143964},{"$f":"AK933/Discounting!AK$23","v":34133.130188448871},{"$f":"AL933/Discounting!AL$23","v":30421.6846599366},{"$f":"AM933/Discounting!AM$23","v":27113.800944685026},{"$f":"AN933/Discounting!AN$23","v":24165.597989915354},{"$f":"AO933/Discounting!AO$23","v":21537.966122919206},{"$f":"AP933/Discounting!AP$23","v":19196.048237895906},{"$f":"AQ933/Discounting!AQ$23","v":17108.777395629149},{"$f":"AR933/Discounting!AR$23","v":15248.464701986763},{"$f":"AS933/Discounting!AS$23","v":13590.431998205668},{"$f":"AT933/Discounting!AT$23","v":12112.684490379383},{"$f":"AU933/Discounting!AU$23","v":10795.618975382695},{"$f":"AV933/Discounting!AV$23","v":9621.7637926761963},{"$f":"AW933/Discounting!AW$23","v":8575.5470522960732},{"$f":"AX933/Discounting!AX$23","v":7643.090064435004},{"$f":"AY933/Discounting!AY$23","v":6812.0232303342273},{"$f":"AZ933/Discounting!AZ$23","v":6071.3219521695428},{"$f":"BA933/Discounting!BA$23","v":5411.1603851778436},{"$f":"BB933/Discounting!BB$23","v":4822.7810919588628},{"$f":"BC933/Discounting!BC$23","v":4298.3788698385579},{"$f":"BD933/Discounting!BD$23","v":3830.9972101947924},{"$f":"BE933/Discounting!BE$23","v":3414.4360162163921},{"$f":"BF933/Discounting!BF$23","v":3043.1693549165702},{"$f":"BG933/Discounting!BG$23","v":2712.2721523320583},{"$f":"BH933/Discounting!BH$23","v":2417.3548594759882},{"$f":"BI933/Discounting!BI$23","v":2154.5052223493658},{"$f":"BJ933/Discounting!BJ$23","v":1920.2363835555839},{"$f":"BK933/Discounting!BK$23","v":1711.4406270548873},{"$f":"BL933/Discounting!BL$23","v":1525.3481524553363},{"$f":"BM933/Discounting!BM$23","v":0},{"$f":"BN933/Discounting!BN$23","v":0},{"$f":"BO933/Discounting!BO$23","v":0},{"$f":"BP933/Discounting!BP$23","v":0},{"$f":"BQ933/Discounting!BQ$23","v":0},{"$f":"BR933/Discounting!BR$23","v":0},{"$f":"BS933/Discounting!BS$23","v":0},{"$f":"BT933/Discounting!BT$23","v":0},{"$f":"BU933/Discounting!BU$23","v":0},{"$f":"BV933/Discounting!BV$23","v":0},{"$f":"BW933/Discounting!BW$23","v":0},{"$f":"BX933/Discounting!BX$23","v":0},{"$f":"BY933/Discounting!BY$23","v":0},{"$f":"BZ933/Discounting!BZ$23","v":0},{"$f":"CA933/Discounting!CA$23","v":0},{"$f":"CB933/Discounting!CB$23","v":0},{"$f":"CC933/Discounting!CC$23","v":0},{"$f":"CD933/Discounting!CD$23","v":0},{"$f":"CE933/Discounting!CE$23","v":0},{"$f":"CF933/Discounting!CF$23","v":0},{"$f":"CG933/Discounting!CG$23","v":0},{"$f":"CH933/Discounting!CH$23","v":0},{"$f":"CI933/Discounting!CI$23","v":0},{"$f":"CJ933/Discounting!CJ$23","v":0},{"$f":"CK933/Discounting!CK$23","v":0},{"$f":"CL933/Discounting!CL$23","v":0},{"$f":"CM933/Discounting!CM$23","v":0},{"$f":"CN933/Discounting!CN$23","v":0},{"$f":"CO933/Discounting!CO$23","v":0},{"$f":"CP933/Discounting!CP$23","v":0},{"$f":"CQ933/Discounting!CQ$23","v":0},{"$f":"CR933/Discounting!CR$23","v":0},{"$f":"CS933/Discounting!CS$23","v":0},{"$f":"CT933/Discounting!CT$23","v":0},{"$f":"CU933/Discounting!CU$23","v":0},{"$f":"CV933/Discounting!CV$23","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J934/Discounting!J$23","v":0},{"$f":"K934/Discounting!K$23","v":0},{"$f":"L934/Discounting!L$23","v":0},{"$f":"M934/Discounting!M$23","v":0},{"$f":"N934/Discounting!N$23","v":0},{"$f":"O934/Discounting!O$23","v":0},{"$f":"P934/Discounting!P$23","v":0},{"$f":"Q934/Discounting!Q$23","v":0},{"$f":"R934/Discounting!R$23","v":0},{"$f":"S934/Discounting!S$23","v":0},{"$f":"T934/Discounting!T$23","v":0},{"$f":"U934/Discounting!U$23","v":0},{"$f":"V934/Discounting!V$23","v":0},{"$f":"W934/Discounting!W$23","v":0},{"$f":"X934/Discounting!X$23","v":0},{"$f":"Y934/Discounting!Y$23","v":0},{"$f":"Z934/Discounting!Z$23","v":0},{"$f":"AA934/Discounting!AA$23","v":0},{"$f":"AB934/Discounting!AB$23","v":0},{"$f":"AC934/Discounting!AC$23","v":0},{"$f":"AD934/Discounting!AD$23","v":0},{"$f":"AE934/Discounting!AE$23","v":0},{"$f":"AF934/Discounting!AF$23","v":0},{"$f":"AG934/Discounting!AG$23","v":0},{"$f":"AH934/Discounting!AH$23","v":0},{"$f":"AI934/Discounting!AI$23","v":0},{"$f":"AJ934/Discounting!AJ$23","v":0},{"$f":"AK934/Discounting!AK$23","v":0},{"$f":"AL934/Discounting!AL$23","v":0},{"$f":"AM934/Discounting!AM$23","v":0},{"$f":"AN934/Discounting!AN$23","v":0},{"$f":"AO934/Discounting!AO$23","v":0},{"$f":"AP934/Discounting!AP$23","v":0},{"$f":"AQ934/Discounting!AQ$23","v":0},{"$f":"AR934/Discounting!AR$23","v":0},{"$f":"AS934/Discounting!AS$23","v":0},{"$f":"AT934/Discounting!AT$23","v":0},{"$f":"AU934/Discounting!AU$23","v":0},{"$f":"AV934/Discounting!AV$23","v":0},{"$f":"AW934/Discounting!AW$23","v":0},{"$f":"AX934/Discounting!AX$23","v":0},{"$f":"AY934/Discounting!AY$23","v":0},{"$f":"AZ934/Discounting!AZ$23","v":0},{"$f":"BA934/Discounting!BA$23","v":0},{"$f":"BB934/Discounting!BB$23","v":0},{"$f":"BC934/Discounting!BC$23","v":0},{"$f":"BD934/Discounting!BD$23","v":0},{"$f":"BE934/Discounting!BE$23","v":0},{"$f":"BF934/Discounting!BF$23","v":0},{"$f":"BG934/Discounting!BG$23","v":0},{"$f":"BH934/Discounting!BH$23","v":0},{"$f":"BI934/Discounting!BI$23","v":0},{"$f":"BJ934/Discounting!BJ$23","v":0},{"$f":"BK934/Discounting!BK$23","v":0},{"$f":"BL934/Discounting!BL$23","v":0},{"$f":"BM934/Discounting!BM$23","v":0},{"$f":"BN934/Discounting!BN$23","v":0},{"$f":"BO934/Discounting!BO$23","v":0},{"$f":"BP934/Discounting!BP$23","v":0},{"$f":"BQ934/Discounting!BQ$23","v":0},{"$f":"BR934/Discounting!BR$23","v":0},{"$f":"BS934/Discounting!BS$23","v":0},{"$f":"BT934/Discounting!BT$23","v":0},{"$f":"BU934/Discounting!BU$23","v":0},{"$f":"BV934/Discounting!BV$23","v":0},{"$f":"BW934/Discounting!BW$23","v":0},{"$f":"BX934/Discounting!BX$23","v":0},{"$f":"BY934/Discounting!BY$23","v":0},{"$f":"BZ934/Discounting!BZ$23","v":0},{"$f":"CA934/Discounting!CA$23","v":0},{"$f":"CB934/Discounting!CB$23","v":0},{"$f":"CC934/Discounting!CC$23","v":0},{"$f":"CD934/Discounting!CD$23","v":0},{"$f":"CE934/Discounting!CE$23","v":0},{"$f":"CF934/Discounting!CF$23","v":0},{"$f":"CG934/Discounting!CG$23","v":0},{"$f":"CH934/Discounting!CH$23","v":0},{"$f":"CI934/Discounting!CI$23","v":0},{"$f":"CJ934/Discounting!CJ$23","v":0},{"$f":"CK934/Discounting!CK$23","v":0},{"$f":"CL934/Discounting!CL$23","v":0},{"$f":"CM934/Discounting!CM$23","v":0},{"$f":"CN934/Discounting!CN$23","v":0},{"$f":"CO934/Discounting!CO$23","v":0},{"$f":"CP934/Discounting!CP$23","v":0},{"$f":"CQ934/Discounting!CQ$23","v":0},{"$f":"CR934/Discounting!CR$23","v":0},{"$f":"CS934/Discounting!CS$23","v":0},{"$f":"CT934/Discounting!CT$23","v":0},{"$f":"CU934/Discounting!CU$23","v":0},{"$f":"CV934/Discounting!CV$23","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},444256233.24526924,null,{"$f":"J935/Discounting!J$23","v":0},{"$f":"K935/Discounting!K$23","v":0},{"$f":"L935/Discounting!L$23","v":0},{"$f":"M935/Discounting!M$23","v":0},{"$f":"N935/Discounting!N$23","v":0},{"$f":"O935/Discounting!O$23","v":0},{"$f":"P935/Discounting!P$23","v":0},{"$f":"Q935/Discounting!Q$23","v":0},{"$f":"R935/Discounting!R$23","v":0},{"$f":"S935/Discounting!S$23","v":0},{"$f":"T935/Discounting!T$23","v":0},{"$f":"U935/Discounting!U$23","v":0},{"$f":"V935/Discounting!V$23","v":0},{"$f":"W935/Discounting!W$23","v":0},{"$f":"X935/Discounting!X$23","v":0},{"$f":"Y935/Discounting!Y$23","v":0},{"$f":"Z935/Discounting!Z$23","v":0},{"$f":"AA935/Discounting!AA$23","v":0},{"$f":"AB935/Discounting!AB$23","v":0},{"$f":"AC935/Discounting!AC$23","v":0},{"$f":"AD935/Discounting!AD$23","v":22014730.341964219},{"$f":"AE935/Discounting!AE$23","v":40026782.439934932},{"$f":"AF935/Discounting!AF$23","v":36387984.036304489},{"$f":"AG935/Discounting!AG$23","v":33079985.487549525},{"$f":"AH935/Discounting!AH$23","v":30072714.079590481},{"$f":"AI935/Discounting!AI$23","v":27338830.98144589},{"$f":"AJ935/Discounting!AJ$23","v":24853482.710405346},{"$f":"AK935/Discounting!AK$23","v":22594075.19127759},{"$f":"AL935/Discounting!AL$23","v":20540068.355706893},{"$f":"AM935/Discounting!AM$23","v":18672789.414278995},{"$f":"AN935/Discounting!AN$23","v":16975263.103889994},{"$f":"AO935/Discounting!AO$23","v":15432057.367172722},{"$f":"AP935/Discounting!AP$23","v":14029143.06106611},{"$f":"AQ935/Discounting!AQ$23","v":12753766.419151008},{"$f":"AR935/Discounting!AR$23","v":11594333.108319098},{"$f":"AS935/Discounting!AS$23","v":10540302.825744636},{"$f":"AT935/Discounting!AT$23","v":9582093.4779496659},{"$f":"AU935/Discounting!AU$23","v":8710994.0708633326},{"$f":"AV935/Discounting!AV$23","v":7919085.5189666655},{"$f":"AW935/Discounting!AW$23","v":7199168.653606059},{"$f":"AX935/Discounting!AX$23","v":6544698.7760055093},{"$f":"AY935/Discounting!AY$23","v":5949726.1600050069},{"$f":"AZ935/Discounting!AZ$23","v":5408841.9636409171},{"$f":"BA935/Discounting!BA$23","v":4917129.057855377},{"$f":"BB935/Discounting!BB$23","v":4470117.3253230695},{"$f":"BC935/Discounting!BC$23","v":4063743.023020972},{"$f":"BD935/Discounting!BD$23","v":3694311.8391099754},{"$f":"BE935/Discounting!BE$23","v":3358465.3082817947},{"$f":"BF935/Discounting!BF$23","v":3053150.2802561768},{"$f":"BG935/Discounting!BG$23","v":2775591.1638692515},{"$f":"BH935/Discounting!BH$23","v":2523264.6944265929},{"$f":"BI935/Discounting!BI$23","v":2293876.9949332653},{"$f":"BJ935/Discounting!BJ$23","v":2085342.7226666049},{"$f":"BK935/Discounting!BK$23","v":1895766.1115150952},{"$f":"BL935/Discounting!BL$23","v":904557.17917201179},{"$f":"BM935/Discounting!BM$23","v":0},{"$f":"BN935/Discounting!BN$23","v":0},{"$f":"BO935/Discounting!BO$23","v":0},{"$f":"BP935/Discounting!BP$23","v":0},{"$f":"BQ935/Discounting!BQ$23","v":0},{"$f":"BR935/Discounting!BR$23","v":0},{"$f":"BS935/Discounting!BS$23","v":0},{"$f":"BT935/Discounting!BT$23","v":0},{"$f":"BU935/Discounting!BU$23","v":0},{"$f":"BV935/Discounting!BV$23","v":0},{"$f":"BW935/Discounting!BW$23","v":0},{"$f":"BX935/Discounting!BX$23","v":0},{"$f":"BY935/Discounting!BY$23","v":0},{"$f":"BZ935/Discounting!BZ$23","v":0},{"$f":"CA935/Discounting!CA$23","v":0},{"$f":"CB935/Discounting!CB$23","v":0},{"$f":"CC935/Discounting!CC$23","v":0},{"$f":"CD935/Discounting!CD$23","v":0},{"$f":"CE935/Discounting!CE$23","v":0},{"$f":"CF935/Discounting!CF$23","v":0},{"$f":"CG935/Discounting!CG$23","v":0},{"$f":"CH935/Discounting!CH$23","v":0},{"$f":"CI935/Discounting!CI$23","v":0},{"$f":"CJ935/Discounting!CJ$23","v":0},{"$f":"CK935/Discounting!CK$23","v":0},{"$f":"CL935/Discounting!CL$23","v":0},{"$f":"CM935/Discounting!CM$23","v":0},{"$f":"CN935/Discounting!CN$23","v":0},{"$f":"CO935/Discounting!CO$23","v":0},{"$f":"CP935/Discounting!CP$23","v":0},{"$f":"CQ935/Discounting!CQ$23","v":0},{"$f":"CR935/Discounting!CR$23","v":0},{"$f":"CS935/Discounting!CS$23","v":0},{"$f":"CT935/Discounting!CT$23","v":0},{"$f":"CU935/Discounting!CU$23","v":0},{"$f":"CV935/Discounting!CV$23","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},26655373.994716156,null,{"$f":"J936/Discounting!J$23","v":0},{"$f":"K936/Discounting!K$23","v":0},{"$f":"L936/Discounting!L$23","v":0},{"$f":"M936/Discounting!M$23","v":0},{"$f":"N936/Discounting!N$23","v":0},{"$f":"O936/Discounting!O$23","v":0},{"$f":"P936/Discounting!P$23","v":0},{"$f":"Q936/Discounting!Q$23","v":0},{"$f":"R936/Discounting!R$23","v":0},{"$f":"S936/Discounting!S$23","v":0},{"$f":"T936/Discounting!T$23","v":0},{"$f":"U936/Discounting!U$23","v":0},{"$f":"V936/Discounting!V$23","v":0},{"$f":"W936/Discounting!W$23","v":0},{"$f":"X936/Discounting!X$23","v":0},{"$f":"Y936/Discounting!Y$23","v":0},{"$f":"Z936/Discounting!Z$23","v":0},{"$f":"AA936/Discounting!AA$23","v":0},{"$f":"AB936/Discounting!AB$23","v":0},{"$f":"AC936/Discounting!AC$23","v":0},{"$f":"AD936/Discounting!AD$23","v":1320883.8205178531},{"$f":"AE936/Discounting!AE$23","v":2401606.9463960961},{"$f":"AF936/Discounting!AF$23","v":2183279.0421782685},{"$f":"AG936/Discounting!AG$23","v":1984799.1292529721},{"$f":"AH936/Discounting!AH$23","v":1804362.8447754285},{"$f":"AI936/Discounting!AI$23","v":1640329.8588867534},{"$f":"AJ936/Discounting!AJ$23","v":1491208.9626243212},{"$f":"AK936/Discounting!AK$23","v":1355644.5114766553},{"$f":"AL936/Discounting!AL$23","v":1232404.1013424136},{"$f":"AM936/Discounting!AM$23","v":1120367.3648567395},{"$f":"AN936/Discounting!AN$23","v":1018515.7862333996},{"$f":"AO936/Discounting!AO$23","v":925923.44203036337},{"$f":"AP936/Discounting!AP$23","v":841748.58366396651},{"$f":"AQ936/Discounting!AQ$23","v":765225.98514906061},{"$f":"AR936/Discounting!AR$23","v":695659.98649914609},{"$f":"AS936/Discounting!AS$23","v":632418.16954467806},{"$f":"AT936/Discounting!AT$23","v":574925.6086769799},{"$f":"AU936/Discounting!AU$23","v":522659.64425179997},{"$f":"AV936/Discounting!AV$23","v":475145.13113799994},{"$f":"AW936/Discounting!AW$23","v":431950.11921636359},{"$f":"AX936/Discounting!AX$23","v":392681.9265603305},{"$f":"AY936/Discounting!AY$23","v":356983.56960030046},{"$f":"AZ936/Discounting!AZ$23","v":324530.51781845494},{"$f":"BA936/Discounting!BA$23","v":295027.74347132264},{"$f":"BB936/Discounting!BB$23","v":268207.03951938415},{"$f":"BC936/Discounting!BC$23","v":243824.58138125826},{"$f":"BD936/Discounting!BD$23","v":221658.71034659847},{"$f":"BE936/Discounting!BE$23","v":201507.91849690775},{"$f":"BF936/Discounting!BF$23","v":183189.01681537062},{"$f":"BG936/Discounting!BG$23","v":166535.46983215507},{"$f":"BH936/Discounting!BH$23","v":151395.88166559557},{"$f":"BI936/Discounting!BI$23","v":137632.61969599593},{"$f":"BJ936/Discounting!BJ$23","v":125120.56335999629},{"$f":"BK936/Discounting!BK$23","v":113745.96669090571},{"$f":"BL936/Discounting!BL$23","v":54273.430750320709},{"$f":"BM936/Discounting!BM$23","v":0},{"$f":"BN936/Discounting!BN$23","v":0},{"$f":"BO936/Discounting!BO$23","v":0},{"$f":"BP936/Discounting!BP$23","v":0},{"$f":"BQ936/Discounting!BQ$23","v":0},{"$f":"BR936/Discounting!BR$23","v":0},{"$f":"BS936/Discounting!BS$23","v":0},{"$f":"BT936/Discounting!BT$23","v":0},{"$f":"BU936/Discounting!BU$23","v":0},{"$f":"BV936/Discounting!BV$23","v":0},{"$f":"BW936/Discounting!BW$23","v":0},{"$f":"BX936/Discounting!BX$23","v":0},{"$f":"BY936/Discounting!BY$23","v":0},{"$f":"BZ936/Discounting!BZ$23","v":0},{"$f":"CA936/Discounting!CA$23","v":0},{"$f":"CB936/Discounting!CB$23","v":0},{"$f":"CC936/Discounting!CC$23","v":0},{"$f":"CD936/Discounting!CD$23","v":0},{"$f":"CE936/Discounting!CE$23","v":0},{"$f":"CF936/Discounting!CF$23","v":0},{"$f":"CG936/Discounting!CG$23","v":0},{"$f":"CH936/Discounting!CH$23","v":0},{"$f":"CI936/Discounting!CI$23","v":0},{"$f":"CJ936/Discounting!CJ$23","v":0},{"$f":"CK936/Discounting!CK$23","v":0},{"$f":"CL936/Discounting!CL$23","v":0},{"$f":"CM936/Discounting!CM$23","v":0},{"$f":"CN936/Discounting!CN$23","v":0},{"$f":"CO936/Discounting!CO$23","v":0},{"$f":"CP936/Discounting!CP$23","v":0},{"$f":"CQ936/Discounting!CQ$23","v":0},{"$f":"CR936/Discounting!CR$23","v":0},{"$f":"CS936/Discounting!CS$23","v":0},{"$f":"CT936/Discounting!CT$23","v":0},{"$f":"CU936/Discounting!CU$23","v":0},{"$f":"CV936/Discounting!CV$23","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},952347891.92406607,null,{"$f":"J937/Discounting!J$23","v":0},{"$f":"K937/Discounting!K$23","v":0},{"$f":"L937/Discounting!L$23","v":0},{"$f":"M937/Discounting!M$23","v":0},{"$f":"N937/Discounting!N$23","v":0},{"$f":"O937/Discounting!O$23","v":0},{"$f":"P937/Discounting!P$23","v":0},{"$f":"Q937/Discounting!Q$23","v":0},{"$f":"R937/Discounting!R$23","v":0},{"$f":"S937/Discounting!S$23","v":0},{"$f":"T937/Discounting!T$23","v":0},{"$f":"U937/Discounting!U$23","v":0},{"$f":"V937/Discounting!V$23","v":0},{"$f":"W937/Discounting!W$23","v":0},{"$f":"X937/Discounting!X$23","v":0},{"$f":"Y937/Discounting!Y$23","v":0},{"$f":"Z937/Discounting!Z$23","v":0},{"$f":"AA937/Discounting!AA$23","v":0},{"$f":"AB937/Discounting!AB$23","v":0},{"$f":"AC937/Discounting!AC$23","v":0},{"$f":"AD937/Discounting!AD$23","v":25979393.727947034},{"$f":"AE937/Discounting!AE$23","v":55706337.212796345},{"$f":"AF937/Discounting!AF$23","v":50642124.73890575},{"$f":"AG937/Discounting!AG$23","v":46038295.217187054},{"$f":"AH937/Discounting!AH$23","v":41852995.651988238},{"$f":"AI937/Discounting!AI$23","v":38048177.865443841},{"$f":"AJ937/Discounting!AJ$23","v":34589252.604948953},{"$f":"AK937/Discounting!AK$23","v":31444775.09540813},{"$f":"AL937/Discounting!AL$23","v":28586159.177643761},{"$f":"AM937/Discounting!AM$23","v":25987417.434221584},{"$f":"AN937/Discounting!AN$23","v":23624924.940201435},{"$f":"AO937/Discounting!AO$23","v":29037642.640058294},{"$f":"AP937/Discounting!AP$23","v":46021130.53406027},{"$f":"AQ937/Discounting!AQ$23","v":56592186.032868966},{"$f":"AR937/Discounting!AR$23","v":51864079.633348092},{"$f":"AS937/Discounting!AS$23","v":47150809.555792965},{"$f":"AT937/Discounting!AT$23","v":42865839.571887746},{"$f":"AU937/Discounting!AU$23","v":38970252.773409188},{"$f":"AV937/Discounting!AV$23","v":16541493.221432555},{"$f":"AW937/Discounting!AW$23","v":15038759.893995756},{"$f":"AX937/Discounting!AX$23","v":13438387.204955239},{"$f":"AY937/Discounting!AY$23","v":12430394.01294345},{"$f":"AZ937/Discounting!AZ$23","v":24201288.164856687},{"$f":"BA937/Discounting!BA$23","v":21884552.034476019},{"$f":"BB937/Discounting!BB$23","v":20002244.681012619},{"$f":"BC937/Discounting!BC$23","v":18184379.477381226},{"$f":"BD937/Discounting!BD$23","v":16531718.131363207},{"$f":"BE937/Discounting!BE$23","v":15029248.266494749},{"$f":"BF937/Discounting!BF$23","v":13663321.598434713},{"$f":"BG937/Discounting!BG$23","v":6111886.9170614565},{"$f":"BH937/Discounting!BH$23","v":11544499.431443376},{"$f":"BI937/Discounting!BI$23","v":10577324.591945805},{"$f":"BJ937/Discounting!BJ$23","v":9615982.2334523052},{"$f":"BK937/Discounting!BK$23","v":8764616.5401489995},{"$f":"BL937/Discounting!BL$23","v":3786001.1145504685},{"$f":"BM937/Discounting!BM$23","v":0},{"$f":"BN937/Discounting!BN$23","v":0},{"$f":"BO937/Discounting!BO$23","v":0},{"$f":"BP937/Discounting!BP$23","v":0},{"$f":"BQ937/Discounting!BQ$23","v":0},{"$f":"BR937/Discounting!BR$23","v":0},{"$f":"BS937/Discounting!BS$23","v":0},{"$f":"BT937/Discounting!BT$23","v":0},{"$f":"BU937/Discounting!BU$23","v":0},{"$f":"BV937/Discounting!BV$23","v":0},{"$f":"BW937/Discounting!BW$23","v":0},{"$f":"BX937/Discounting!BX$23","v":0},{"$f":"BY937/Discounting!BY$23","v":0},{"$f":"BZ937/Discounting!BZ$23","v":0},{"$f":"CA937/Discounting!CA$23","v":0},{"$f":"CB937/Discounting!CB$23","v":0},{"$f":"CC937/Discounting!CC$23","v":0},{"$f":"CD937/Discounting!CD$23","v":0},{"$f":"CE937/Discounting!CE$23","v":0},{"$f":"CF937/Discounting!CF$23","v":0},{"$f":"CG937/Discounting!CG$23","v":0},{"$f":"CH937/Discounting!CH$23","v":0},{"$f":"CI937/Discounting!CI$23","v":0},{"$f":"CJ937/Discounting!CJ$23","v":0},{"$f":"CK937/Discounting!CK$23","v":0},{"$f":"CL937/Discounting!CL$23","v":0},{"$f":"CM937/Discounting!CM$23","v":0},{"$f":"CN937/Discounting!CN$23","v":0},{"$f":"CO937/Discounting!CO$23","v":0},{"$f":"CP937/Discounting!CP$23","v":0},{"$f":"CQ937/Discounting!CQ$23","v":0},{"$f":"CR937/Discounting!CR$23","v":0},{"$f":"CS937/Discounting!CS$23","v":0},{"$f":"CT937/Discounting!CT$23","v":0},{"$f":"CU937/Discounting!CU$23","v":0},{"$f":"CV937/Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},411318175.32032508,null,{"$f":"J938/Discounting!J$23","v":0},{"$f":"K938/Discounting!K$23","v":0},{"$f":"L938/Discounting!L$23","v":0},{"$f":"M938/Discounting!M$23","v":0},{"$f":"N938/Discounting!N$23","v":0},{"$f":"O938/Discounting!O$23","v":0},{"$f":"P938/Discounting!P$23","v":0},{"$f":"Q938/Discounting!Q$23","v":0},{"$f":"R938/Discounting!R$23","v":0},{"$f":"S938/Discounting!S$23","v":0},{"$f":"T938/Discounting!T$23","v":0},{"$f":"U938/Discounting!U$23","v":0},{"$f":"V938/Discounting!V$23","v":0},{"$f":"W938/Discounting!W$23","v":0},{"$f":"X938/Discounting!X$23","v":0},{"$f":"Y938/Discounting!Y$23","v":0},{"$f":"Z938/Discounting!Z$23","v":0},{"$f":"AA938/Discounting!AA$23","v":0},{"$f":"AB938/Discounting!AB$23","v":0},{"$f":"AC938/Discounting!AC$23","v":0},{"$f":"AD938/Discounting!AD$23","v":0},{"$f":"AE938/Discounting!AE$23","v":0},{"$f":"AF938/Discounting!AF$23","v":0},{"$f":"AG938/Discounting!AG$23","v":0},{"$f":"AH938/Discounting!AH$23","v":0},{"$f":"AI938/Discounting!AI$23","v":0},{"$f":"AJ938/Discounting!AJ$23","v":0},{"$f":"AK938/Discounting!AK$23","v":0},{"$f":"AL938/Discounting!AL$23","v":30930436.58826251},{"$f":"AM938/Discounting!AM$23","v":41218152.999249831},{"$f":"AN938/Discounting!AN$23","v":33068087.036715098},{"$f":"AO938/Discounting!AO$23","v":24246222.633071106},{"$f":"AP938/Discounting!AP$23","v":15946586.278454697},{"$f":"AQ938/Discounting!AQ$23","v":16235655.094131475},{"$f":"AR938/Discounting!AR$23","v":19841861.20792732},{"$f":"AS938/Discounting!AS$23","v":22765920.155075349},{"$f":"AT938/Discounting!AT$23","v":23923727.378433935},{"$f":"AU938/Discounting!AU$23","v":23202080.733475972},{"$f":"AV938/Discounting!AV$23","v":23375406.648906171},{"$f":"AW938/Discounting!AW$23","v":18704448.227201737},{"$f":"AX938/Discounting!AX$23","v":14762750.561465599},{"$f":"AY938/Discounting!AY$23","v":11341479.488654125},{"$f":"AZ938/Discounting!AZ$23","v":6976914.1852273084},{"$f":"BA938/Discounting!BA$23","v":8096637.074110602},{"$f":"BB938/Discounting!BB$23","v":8882968.9943700004},{"$f":"BC938/Discounting!BC$23","v":9477854.5355068315},{"$f":"BD938/Discounting!BD$23","v":9848059.2797604166},{"$f":"BE938/Discounting!BE$23","v":8953206.2036071606},{"$f":"BF938/Discounting!BF$23","v":8149634.1067430135},{"$f":"BG938/Discounting!BG$23","v":8158052.7078971397},{"$f":"BH938/Discounting!BH$23","v":5854928.6004487425},{"$f":"BI938/Discounting!BI$23","v":5362172.4934677025},{"$f":"BJ938/Discounting!BJ$23","v":4929664.3377544172},{"$f":"BK938/Discounting!BK$23","v":4527814.7180389296},{"$f":"BL938/Discounting!BL$23","v":2537453.0523678339},{"$f":"BM938/Discounting!BM$23","v":0},{"$f":"BN938/Discounting!BN$23","v":0},{"$f":"BO938/Discounting!BO$23","v":0},{"$f":"BP938/Discounting!BP$23","v":0},{"$f":"BQ938/Discounting!BQ$23","v":0},{"$f":"BR938/Discounting!BR$23","v":0},{"$f":"BS938/Discounting!BS$23","v":0},{"$f":"BT938/Discounting!BT$23","v":0},{"$f":"BU938/Discounting!BU$23","v":0},{"$f":"BV938/Discounting!BV$23","v":0},{"$f":"BW938/Discounting!BW$23","v":0},{"$f":"BX938/Discounting!BX$23","v":0},{"$f":"BY938/Discounting!BY$23","v":0},{"$f":"BZ938/Discounting!BZ$23","v":0},{"$f":"CA938/Discounting!CA$23","v":0},{"$f":"CB938/Discounting!CB$23","v":0},{"$f":"CC938/Discounting!CC$23","v":0},{"$f":"CD938/Discounting!CD$23","v":0},{"$f":"CE938/Discounting!CE$23","v":0},{"$f":"CF938/Discounting!CF$23","v":0},{"$f":"CG938/Discounting!CG$23","v":0},{"$f":"CH938/Discounting!CH$23","v":0},{"$f":"CI938/Discounting!CI$23","v":0},{"$f":"CJ938/Discounting!CJ$23","v":0},{"$f":"CK938/Discounting!CK$23","v":0},{"$f":"CL938/Discounting!CL$23","v":0},{"$f":"CM938/Discounting!CM$23","v":0},{"$f":"CN938/Discounting!CN$23","v":0},{"$f":"CO938/Discounting!CO$23","v":0},{"$f":"CP938/Discounting!CP$23","v":0},{"$f":"CQ938/Discounting!CQ$23","v":0},{"$f":"CR938/Discounting!CR$23","v":0},{"$f":"CS938/Discounting!CS$23","v":0},{"$f":"CT938/Discounting!CT$23","v":0},{"$f":"CU938/Discounting!CU$23","v":0},{"$f":"CV938/Discounting!CV$23","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J939/Discounting!J$23","v":0},{"$f":"K939/Discounting!K$23","v":0},{"$f":"L939/Discounting!L$23","v":0},{"$f":"M939/Discounting!M$23","v":0},{"$f":"N939/Discounting!N$23","v":0},{"$f":"O939/Discounting!O$23","v":0},{"$f":"P939/Discounting!P$23","v":0},{"$f":"Q939/Discounting!Q$23","v":0},{"$f":"R939/Discounting!R$23","v":0},{"$f":"S939/Discounting!S$23","v":0},{"$f":"T939/Discounting!T$23","v":0},{"$f":"U939/Discounting!U$23","v":0},{"$f":"V939/Discounting!V$23","v":0},{"$f":"W939/Discounting!W$23","v":0},{"$f":"X939/Discounting!X$23","v":0},{"$f":"Y939/Discounting!Y$23","v":0},{"$f":"Z939/Discounting!Z$23","v":0},{"$f":"AA939/Discounting!AA$23","v":0},{"$f":"AB939/Discounting!AB$23","v":0},{"$f":"AC939/Discounting!AC$23","v":0},{"$f":"AD939/Discounting!AD$23","v":0},{"$f":"AE939/Discounting!AE$23","v":0},{"$f":"AF939/Discounting!AF$23","v":0},{"$f":"AG939/Discounting!AG$23","v":0},{"$f":"AH939/Discounting!AH$23","v":0},{"$f":"AI939/Discounting!AI$23","v":0},{"$f":"AJ939/Discounting!AJ$23","v":0},{"$f":"AK939/Discounting!AK$23","v":0},{"$f":"AL939/Discounting!AL$23","v":0},{"$f":"AM939/Discounting!AM$23","v":0},{"$f":"AN939/Discounting!AN$23","v":0},{"$f":"AO939/Discounting!AO$23","v":0},{"$f":"AP939/Discounting!AP$23","v":0},{"$f":"AQ939/Discounting!AQ$23","v":0},{"$f":"AR939/Discounting!AR$23","v":0},{"$f":"AS939/Discounting!AS$23","v":0},{"$f":"AT939/Discounting!AT$23","v":0},{"$f":"AU939/Discounting!AU$23","v":0},{"$f":"AV939/Discounting!AV$23","v":0},{"$f":"AW939/Discounting!AW$23","v":0},{"$f":"AX939/Discounting!AX$23","v":0},{"$f":"AY939/Discounting!AY$23","v":0},{"$f":"AZ939/Discounting!AZ$23","v":0},{"$f":"BA939/Discounting!BA$23","v":0},{"$f":"BB939/Discounting!BB$23","v":0},{"$f":"BC939/Discounting!BC$23","v":0},{"$f":"BD939/Discounting!BD$23","v":0},{"$f":"BE939/Discounting!BE$23","v":0},{"$f":"BF939/Discounting!BF$23","v":0},{"$f":"BG939/Discounting!BG$23","v":0},{"$f":"BH939/Discounting!BH$23","v":0},{"$f":"BI939/Discounting!BI$23","v":0},{"$f":"BJ939/Discounting!BJ$23","v":0},{"$f":"BK939/Discounting!BK$23","v":0},{"$f":"BL939/Discounting!BL$23","v":0},{"$f":"BM939/Discounting!BM$23","v":0},{"$f":"BN939/Discounting!BN$23","v":0},{"$f":"BO939/Discounting!BO$23","v":0},{"$f":"BP939/Discounting!BP$23","v":0},{"$f":"BQ939/Discounting!BQ$23","v":0},{"$f":"BR939/Discounting!BR$23","v":0},{"$f":"BS939/Discounting!BS$23","v":0},{"$f":"BT939/Discounting!BT$23","v":0},{"$f":"BU939/Discounting!BU$23","v":0},{"$f":"BV939/Discounting!BV$23","v":0},{"$f":"BW939/Discounting!BW$23","v":0},{"$f":"BX939/Discounting!BX$23","v":0},{"$f":"BY939/Discounting!BY$23","v":0},{"$f":"BZ939/Discounting!BZ$23","v":0},{"$f":"CA939/Discounting!CA$23","v":0},{"$f":"CB939/Discounting!CB$23","v":0},{"$f":"CC939/Discounting!CC$23","v":0},{"$f":"CD939/Discounting!CD$23","v":0},{"$f":"CE939/Discounting!CE$23","v":0},{"$f":"CF939/Discounting!CF$23","v":0},{"$f":"CG939/Discounting!CG$23","v":0},{"$f":"CH939/Discounting!CH$23","v":0},{"$f":"CI939/Discounting!CI$23","v":0},{"$f":"CJ939/Discounting!CJ$23","v":0},{"$f":"CK939/Discounting!CK$23","v":0},{"$f":"CL939/Discounting!CL$23","v":0},{"$f":"CM939/Discounting!CM$23","v":0},{"$f":"CN939/Discounting!CN$23","v":0},{"$f":"CO939/Discounting!CO$23","v":0},{"$f":"CP939/Discounting!CP$23","v":0},{"$f":"CQ939/Discounting!CQ$23","v":0},{"$f":"CR939/Discounting!CR$23","v":0},{"$f":"CS939/Discounting!CS$23","v":0},{"$f":"CT939/Discounting!CT$23","v":0},{"$f":"CU939/Discounting!CU$23","v":0},{"$f":"CV939/Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},120502687.77435757,null,{"$f":"J940/Discounting!J$23","v":0},{"$f":"K940/Discounting!K$23","v":0},{"$f":"L940/Discounting!L$23","v":0},{"$f":"M940/Discounting!M$23","v":0},{"$f":"N940/Discounting!N$23","v":0},{"$f":"O940/Discounting!O$23","v":0},{"$f":"P940/Discounting!P$23","v":0},{"$f":"Q940/Discounting!Q$23","v":0},{"$f":"R940/Discounting!R$23","v":0},{"$f":"S940/Discounting!S$23","v":0},{"$f":"T940/Discounting!T$23","v":0},{"$f":"U940/Discounting!U$23","v":0},{"$f":"V940/Discounting!V$23","v":0},{"$f":"W940/Discounting!W$23","v":0},{"$f":"X940/Discounting!X$23","v":0},{"$f":"Y940/Discounting!Y$23","v":0},{"$f":"Z940/Discounting!Z$23","v":0},{"$f":"AA940/Discounting!AA$23","v":0},{"$f":"AB940/Discounting!AB$23","v":0},{"$f":"AC940/Discounting!AC$23","v":0},{"$f":"AD940/Discounting!AD$23","v":0},{"$f":"AE940/Discounting!AE$23","v":0},{"$f":"AF940/Discounting!AF$23","v":0},{"$f":"AG940/Discounting!AG$23","v":0},{"$f":"AH940/Discounting!AH$23","v":0},{"$f":"AI940/Discounting!AI$23","v":0},{"$f":"AJ940/Discounting!AJ$23","v":0},{"$f":"AK940/Discounting!AK$23","v":0},{"$f":"AL940/Discounting!AL$23","v":1114149.2942844562},{"$f":"AM940/Discounting!AM$23","v":4827705.7955961004},{"$f":"AN940/Discounting!AN$23","v":4440689.3210007828},{"$f":"AO940/Discounting!AO$23","v":3735548.7903652098},{"$f":"AP940/Discounting!AP$23","v":3060985.0299955225},{"$f":"AQ940/Discounting!AQ$23","v":2654889.2635464161},{"$f":"AR940/Discounting!AR$23","v":2663925.3978153164},{"$f":"AS940/Discounting!AS$23","v":10392035.920754265},{"$f":"AT940/Discounting!AT$23","v":9447569.6814202871},{"$f":"AU940/Discounting!AU$23","v":8588935.2709136438},{"$f":"AV940/Discounting!AV$23","v":8109777.7754729232},{"$f":"AW940/Discounting!AW$23","v":7372712.3689663168},{"$f":"AX940/Discounting!AX$23","v":6660456.6374017838},{"$f":"AY940/Discounting!AY$23","v":6093450.967774679},{"$f":"AZ940/Discounting!AZ$23","v":5333742.4641517019},{"$f":"BA940/Discounting!BA$23","v":4827849.926104771},{"$f":"BB940/Discounting!BB$23","v":4408264.1942076599},{"$f":"BC940/Discounting!BC$23","v":4007606.6945020612},{"$f":"BD940/Discounting!BD$23","v":3643362.4055873617},{"$f":"BE940/Discounting!BE$23","v":3312222.1444766298},{"$f":"BF940/Discounting!BF$23","v":3011177.4424240049},{"$f":"BG940/Discounting!BG$23","v":2899024.2234124099},{"$f":"BH940/Discounting!BH$23","v":2534059.4778949656},{"$f":"BI940/Discounting!BI$23","v":2318519.8501549792},{"$f":"BJ940/Discounting!BJ$23","v":2107787.2179029239},{"$f":"BK940/Discounting!BK$23","v":1920279.8294548374},{"$f":"BL940/Discounting!BL$23","v":1015960.388775568},{"$f":"BM940/Discounting!BM$23","v":0},{"$f":"BN940/Discounting!BN$23","v":0},{"$f":"BO940/Discounting!BO$23","v":0},{"$f":"BP940/Discounting!BP$23","v":0},{"$f":"BQ940/Discounting!BQ$23","v":0},{"$f":"BR940/Discounting!BR$23","v":0},{"$f":"BS940/Discounting!BS$23","v":0},{"$f":"BT940/Discounting!BT$23","v":0},{"$f":"BU940/Discounting!BU$23","v":0},{"$f":"BV940/Discounting!BV$23","v":0},{"$f":"BW940/Discounting!BW$23","v":0},{"$f":"BX940/Discounting!BX$23","v":0},{"$f":"BY940/Discounting!BY$23","v":0},{"$f":"BZ940/Discounting!BZ$23","v":0},{"$f":"CA940/Discounting!CA$23","v":0},{"$f":"CB940/Discounting!CB$23","v":0},{"$f":"CC940/Discounting!CC$23","v":0},{"$f":"CD940/Discounting!CD$23","v":0},{"$f":"CE940/Discounting!CE$23","v":0},{"$f":"CF940/Discounting!CF$23","v":0},{"$f":"CG940/Discounting!CG$23","v":0},{"$f":"CH940/Discounting!CH$23","v":0},{"$f":"CI940/Discounting!CI$23","v":0},{"$f":"CJ940/Discounting!CJ$23","v":0},{"$f":"CK940/Discounting!CK$23","v":0},{"$f":"CL940/Discounting!CL$23","v":0},{"$f":"CM940/Discounting!CM$23","v":0},{"$f":"CN940/Discounting!CN$23","v":0},{"$f":"CO940/Discounting!CO$23","v":0},{"$f":"CP940/Discounting!CP$23","v":0},{"$f":"CQ940/Discounting!CQ$23","v":0},{"$f":"CR940/Discounting!CR$23","v":0},{"$f":"CS940/Discounting!CS$23","v":0},{"$f":"CT940/Discounting!CT$23","v":0},{"$f":"CU940/Discounting!CU$23","v":0},{"$f":"CV940/Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},60536139.491285861,null,{"$f":"J941/Discounting!J$23","v":0},{"$f":"K941/Discounting!K$23","v":0},{"$f":"L941/Discounting!L$23","v":0},{"$f":"M941/Discounting!M$23","v":0},{"$f":"N941/Discounting!N$23","v":0},{"$f":"O941/Discounting!O$23","v":0},{"$f":"P941/Discounting!P$23","v":0},{"$f":"Q941/Discounting!Q$23","v":0},{"$f":"R941/Discounting!R$23","v":0},{"$f":"S941/Discounting!S$23","v":0},{"$f":"T941/Discounting!T$23","v":0},{"$f":"U941/Discounting!U$23","v":0},{"$f":"V941/Discounting!V$23","v":0},{"$f":"W941/Discounting!W$23","v":0},{"$f":"X941/Discounting!X$23","v":0},{"$f":"Y941/Discounting!Y$23","v":0},{"$f":"Z941/Discounting!Z$23","v":0},{"$f":"AA941/Discounting!AA$23","v":0},{"$f":"AB941/Discounting!AB$23","v":0},{"$f":"AC941/Discounting!AC$23","v":0},{"$f":"AD941/Discounting!AD$23","v":0},{"$f":"AE941/Discounting!AE$23","v":0},{"$f":"AF941/Discounting!AF$23","v":0},{"$f":"AG941/Discounting!AG$23","v":0},{"$f":"AH941/Discounting!AH$23","v":0},{"$f":"AI941/Discounting!AI$23","v":0},{"$f":"AJ941/Discounting!AJ$23","v":0},{"$f":"AK941/Discounting!AK$23","v":0},{"$f":"AL941/Discounting!AL$23","v":0},{"$f":"AM941/Discounting!AM$23","v":0},{"$f":"AN941/Discounting!AN$23","v":0},{"$f":"AO941/Discounting!AO$23","v":0},{"$f":"AP941/Discounting!AP$23","v":0},{"$f":"AQ941/Discounting!AQ$23","v":0},{"$f":"AR941/Discounting!AR$23","v":0},{"$f":"AS941/Discounting!AS$23","v":2391181.7591300481},{"$f":"AT941/Discounting!AT$23","v":6110439.9754348649},{"$f":"AU941/Discounting!AU$23","v":5409833.6704746811},{"$f":"AV941/Discounting!AV$23","v":4961259.3330350174},{"$f":"AW941/Discounting!AW$23","v":4764996.3093495108},{"$f":"AX941/Discounting!AX$23","v":4518135.9175150469},{"$f":"AY941/Discounting!AY$23","v":4349957.9221318001},{"$f":"AZ941/Discounting!AZ$23","v":4102676.7992138029},{"$f":"BA941/Discounting!BA$23","v":3535401.2260832335},{"$f":"BB941/Discounting!BB$23","v":3079140.8753498942},{"$f":"BC941/Discounting!BC$23","v":2659060.5715011726},{"$f":"BD941/Discounting!BD$23","v":2294220.2370525841},{"$f":"BE941/Discounting!BE$23","v":2085679.3096682497},{"$f":"BF941/Discounting!BF$23","v":1895096.2875073031},{"$f":"BG941/Discounting!BG$23","v":1793316.5302814555},{"$f":"BH941/Discounting!BH$23","v":1695160.6700605948},{"$f":"BI941/Discounting!BI$23","v":1550450.6157927113},{"$f":"BJ941/Discounting!BJ$23","v":1404042.0623371894},{"$f":"BK941/Discounting!BK$23","v":1275470.3747054604},{"$f":"BL941/Discounting!BL$23","v":660619.04466122773},{"$f":"BM941/Discounting!BM$23","v":0},{"$f":"BN941/Discounting!BN$23","v":0},{"$f":"BO941/Discounting!BO$23","v":0},{"$f":"BP941/Discounting!BP$23","v":0},{"$f":"BQ941/Discounting!BQ$23","v":0},{"$f":"BR941/Discounting!BR$23","v":0},{"$f":"BS941/Discounting!BS$23","v":0},{"$f":"BT941/Discounting!BT$23","v":0},{"$f":"BU941/Discounting!BU$23","v":0},{"$f":"BV941/Discounting!BV$23","v":0},{"$f":"BW941/Discounting!BW$23","v":0},{"$f":"BX941/Discounting!BX$23","v":0},{"$f":"BY941/Discounting!BY$23","v":0},{"$f":"BZ941/Discounting!BZ$23","v":0},{"$f":"CA941/Discounting!CA$23","v":0},{"$f":"CB941/Discounting!CB$23","v":0},{"$f":"CC941/Discounting!CC$23","v":0},{"$f":"CD941/Discounting!CD$23","v":0},{"$f":"CE941/Discounting!CE$23","v":0},{"$f":"CF941/Discounting!CF$23","v":0},{"$f":"CG941/Discounting!CG$23","v":0},{"$f":"CH941/Discounting!CH$23","v":0},{"$f":"CI941/Discounting!CI$23","v":0},{"$f":"CJ941/Discounting!CJ$23","v":0},{"$f":"CK941/Discounting!CK$23","v":0},{"$f":"CL941/Discounting!CL$23","v":0},{"$f":"CM941/Discounting!CM$23","v":0},{"$f":"CN941/Discounting!CN$23","v":0},{"$f":"CO941/Discounting!CO$23","v":0},{"$f":"CP941/Discounting!CP$23","v":0},{"$f":"CQ941/Discounting!CQ$23","v":0},{"$f":"CR941/Discounting!CR$23","v":0},{"$f":"CS941/Discounting!CS$23","v":0},{"$f":"CT941/Discounting!CT$23","v":0},{"$f":"CU941/Discounting!CU$23","v":0},{"$f":"CV941/Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},125709908.47458971,null,{"$f":"J942/Discounting!J$23","v":0},{"$f":"K942/Discounting!K$23","v":0},{"$f":"L942/Discounting!L$23","v":0},{"$f":"M942/Discounting!M$23","v":0},{"$f":"N942/Discounting!N$23","v":0},{"$f":"O942/Discounting!O$23","v":0},{"$f":"P942/Discounting!P$23","v":0},{"$f":"Q942/Discounting!Q$23","v":0},{"$f":"R942/Discounting!R$23","v":0},{"$f":"S942/Discounting!S$23","v":0},{"$f":"T942/Discounting!T$23","v":0},{"$f":"U942/Discounting!U$23","v":0},{"$f":"V942/Discounting!V$23","v":0},{"$f":"W942/Discounting!W$23","v":0},{"$f":"X942/Discounting!X$23","v":0},{"$f":"Y942/Discounting!Y$23","v":0},{"$f":"Z942/Discounting!Z$23","v":0},{"$f":"AA942/Discounting!AA$23","v":0},{"$f":"AB942/Discounting!AB$23","v":0},{"$f":"AC942/Discounting!AC$23","v":0},{"$f":"AD942/Discounting!AD$23","v":22978645.761921778},{"$f":"AE942/Discounting!AE$23","v":19535260.700825144},{"$f":"AF942/Discounting!AF$23","v":16526414.695870863},{"$f":"AG942/Discounting!AG$23","v":13901032.288963024},{"$f":"AH942/Discounting!AH$23","v":11613835.161380129},{"$f":"AI942/Discounting!AI$23","v":9624696.2911090441},{"$f":"AJ942/Discounting!AJ$23","v":7898065.3214888135},{"$f":"AK942/Discounting!AK$23","v":6402457.3352999073},{"$f":"AL942/Discounting!AL$23","v":5109998.0811935719},{"$f":"AM942/Discounting!AM$23","v":3996019.4591364372},{"$f":"AN942/Discounting!AN$23","v":3038699.748473763},{"$f":"AO942/Discounting!AO$23","v":2218743.6653150194},{"$f":"AP942/Discounting!AP$23","v":1519097.873259197},{"$f":"AQ942/Discounting!AQ$23","v":924698.05017126084},{"$f":"AR942/Discounting!AR$23","v":422244.04018176423},{"$f":"AS942/Discounting!AS$23","v":0},{"$f":"AT942/Discounting!AT$23","v":0},{"$f":"AU942/Discounting!AU$23","v":0},{"$f":"AV942/Discounting!AV$23","v":0},{"$f":"AW942/Discounting!AW$23","v":0},{"$f":"AX942/Discounting!AX$23","v":0},{"$f":"AY942/Discounting!AY$23","v":0},{"$f":"AZ942/Discounting!AZ$23","v":0},{"$f":"BA942/Discounting!BA$23","v":0},{"$f":"BB942/Discounting!BB$23","v":0},{"$f":"BC942/Discounting!BC$23","v":0},{"$f":"BD942/Discounting!BD$23","v":0},{"$f":"BE942/Discounting!BE$23","v":0},{"$f":"BF942/Discounting!BF$23","v":0},{"$f":"BG942/Discounting!BG$23","v":0},{"$f":"BH942/Discounting!BH$23","v":0},{"$f":"BI942/Discounting!BI$23","v":0},{"$f":"BJ942/Discounting!BJ$23","v":0},{"$f":"BK942/Discounting!BK$23","v":0},{"$f":"BL942/Discounting!BL$23","v":0},{"$f":"BM942/Discounting!BM$23","v":0},{"$f":"BN942/Discounting!BN$23","v":0},{"$f":"BO942/Discounting!BO$23","v":0},{"$f":"BP942/Discounting!BP$23","v":0},{"$f":"BQ942/Discounting!BQ$23","v":0},{"$f":"BR942/Discounting!BR$23","v":0},{"$f":"BS942/Discounting!BS$23","v":0},{"$f":"BT942/Discounting!BT$23","v":0},{"$f":"BU942/Discounting!BU$23","v":0},{"$f":"BV942/Discounting!BV$23","v":0},{"$f":"BW942/Discounting!BW$23","v":0},{"$f":"BX942/Discounting!BX$23","v":0},{"$f":"BY942/Discounting!BY$23","v":0},{"$f":"BZ942/Discounting!BZ$23","v":0},{"$f":"CA942/Discounting!CA$23","v":0},{"$f":"CB942/Discounting!CB$23","v":0},{"$f":"CC942/Discounting!CC$23","v":0},{"$f":"CD942/Discounting!CD$23","v":0},{"$f":"CE942/Discounting!CE$23","v":0},{"$f":"CF942/Discounting!CF$23","v":0},{"$f":"CG942/Discounting!CG$23","v":0},{"$f":"CH942/Discounting!CH$23","v":0},{"$f":"CI942/Discounting!CI$23","v":0},{"$f":"CJ942/Discounting!CJ$23","v":0},{"$f":"CK942/Discounting!CK$23","v":0},{"$f":"CL942/Discounting!CL$23","v":0},{"$f":"CM942/Discounting!CM$23","v":0},{"$f":"CN942/Discounting!CN$23","v":0},{"$f":"CO942/Discounting!CO$23","v":0},{"$f":"CP942/Discounting!CP$23","v":0},{"$f":"CQ942/Discounting!CQ$23","v":0},{"$f":"CR942/Discounting!CR$23","v":0},{"$f":"CS942/Discounting!CS$23","v":0},{"$f":"CT942/Discounting!CT$23","v":0},{"$f":"CU942/Discounting!CU$23","v":0},{"$f":"CV942/Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2164709968.6170259,null,{"$f":"SUM(J986:J997)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,2305084.9110171348,2054442.879694416,1831054.259977198,1631955.6684288746,1454505.9433412428,73590004.760498166,118825380.44446881,106769564.67414732,95921903.710196733,86161903.804796815,77381086.750060692,69481788.345612869,62376077.575659633,88029370.181497201,96282483.290034518,82576189.582410038,75961566.029898241,81744384.31226939,90216699.768164024,87340818.991867781,94103252.715611488,92710107.573990241,85587921.832004279,61545416.887967072,53657534.020656377,46446788.785330087,40637569.448584035,46451004.190697357,43648406.416636512,41192769.628976196,38709398.04478512,36298329.855886444,32998260.748767298,30007201.172235668,21950425.229871765,24344323.210055642,22276531.937929649,20300519.148114432,18526730.98319326,8984744.2839307562,{"$f":"SUM(BM986:BM997)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC986:CC997)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J1000:CV1000)","v":1202924955.9622505},null,{"$f":"J945 / Discounting!J$23","v":-450000000},{"$f":"K945 / Discounting!K$23","v":-450000000},{"$f":"L945 / Discounting!L$23","v":-270000000},{"$f":"M945 / Discounting!M$23","v":-270000000},{"$f":"N945 / Discounting!N$23","v":-180000000},{"$f":"O945 / Discounting!O$23","v":-90000000},{"$f":"P945 / Discounting!P$23","v":-90000000},{"$f":"Q945 / Discounting!Q$23","v":0},{"$f":"R945 / Discounting!R$23","v":0},{"$f":"S945 / Discounting!S$23","v":0},{"$f":"T945 / Discounting!T$23","v":0},{"$f":"U945 / Discounting!U$23","v":0},{"$f":"V945 / Discounting!V$23","v":0},{"$f":"W945 / Discounting!W$23","v":0},{"$f":"X945 / Discounting!X$23","v":0},{"$f":"Y945 / Discounting!Y$23","v":0},{"$f":"Z945 / Discounting!Z$23","v":-174278665.45891374},{"$f":"AA945 / Discounting!AA$23","v":-662903292.91460073},{"$f":"AB945 / Discounting!AB$23","v":-778115447.01061916},{"$f":"AC945 / Discounting!AC$23","v":-903975664.03713417},{"$f":"AD945 / Discounting!AD$23","v":-139115512.43295074},{"$f":"AE945 / Discounting!AE$23","v":487527588.16140652},{"$f":"AF945 / Discounting!AF$23","v":564764812.3478061},{"$f":"AG945 / Discounting!AG$23","v":513422556.67982376},{"$f":"AH945 / Discounting!AH$23","v":466747778.79983974},{"$f":"AI945 / Discounting!AI$23","v":421416942.12496746},{"$f":"AJ945 / Discounting!AJ$23","v":383106311.02269763},{"$f":"AK945 / Discounting!AK$23","v":348278464.56608868},{"$f":"AL945 / Discounting!AL$23","v":179384239.05799568},{"$f":"AM945 / Discounting!AM$23","v":163076580.96181422},{"$f":"AN945 / Discounting!AN$23","v":145983130.67749763},{"$f":"AO945 / Discounting!AO$23","v":134774033.85273904},{"$f":"AP945 / Discounting!AP$23","v":169387686.98421121},{"$f":"AQ945 / Discounting!AQ$23","v":195315954.42779237},{"$f":"AR945 / Discounting!AR$23","v":178721921.4970139},{"$f":"AS945 / Discounting!AS$23","v":162474474.08819446},{"$f":"AT945 / Discounting!AT$23","v":147704067.35290402},{"$f":"AU945 / Discounting!AU$23","v":134276424.86627638},{"$f":"AV945 / Discounting!AV$23","v":69160389.598233104},{"$f":"AW945 / Discounting!AW$23","v":62873081.452939183},{"$f":"AX945 / Discounting!AX$23","v":56501448.995817527},{"$f":"AY945 / Discounting!AY$23","v":51961224.341272049},{"$f":"AZ945 / Discounting!AZ$23","v":83375095.383621559},{"$f":"BA945 / Discounting!BA$23","v":75467017.451385617},{"$f":"BB945 / Discounting!BB$23","v":68905037.507125244},{"$f":"BC945 / Discounting!BC$23","v":62640943.18829567},{"$f":"BD945 / Discounting!BD$23","v":56946311.989359699},{"$f":"BE945 / Discounting!BE$23","v":51769374.53578154},{"$f":"BF945 / Discounting!BF$23","v":47063067.759801395},{"$f":"BG945 / Discounting!BG$23","v":25109255.312305361},{"$f":"BH945 / Discounting!BH$23","v":39600769.240600988},{"$f":"BI945 / Discounting!BI$23","v":36230587.480064049},{"$f":"BJ945 / Discounting!BJ$23","v":32936897.709149133},{"$f":"BK945 / Discounting!BK$23","v":30005964.355542406},{"$f":"BL945 / Discounting!BL$23","v":14404104.046106137},{"$f":"BM945 / Discounting!BM$23","v":0},{"$f":"BN945 / Discounting!BN$23","v":0},{"$f":"BO945 / Discounting!BO$23","v":0},{"$f":"BP945 / Discounting!BP$23","v":0},{"$f":"BQ945 / Discounting!BQ$23","v":0},{"$f":"BR945 / Discounting!BR$23","v":0},{"$f":"BS945 / Discounting!BS$23","v":0},{"$f":"BT945 / Discounting!BT$23","v":0},{"$f":"BU945 / Discounting!BU$23","v":0},{"$f":"BV945 / Discounting!BV$23","v":0},{"$f":"BW945 / Discounting!BW$23","v":0},{"$f":"BX945 / Discounting!BX$23","v":0},{"$f":"BY945 / Discounting!BY$23","v":0},{"$f":"BZ945 / Discounting!BZ$23","v":0},{"$f":"CA945 / Discounting!CA$23","v":0},{"$f":"CB945 / Discounting!CB$23","v":0},{"$f":"CC945 / Discounting!CC$23","v":0},{"$f":"CD945 / Discounting!CD$23","v":0},{"$f":"CE945 / Discounting!CE$23","v":0},{"$f":"CF945 / Discounting!CF$23","v":0},{"$f":"CG945 / Discounting!CG$23","v":0},{"$f":"CH945 / Discounting!CH$23","v":0},{"$f":"CI945 / Discounting!CI$23","v":0},{"$f":"CJ945 / Discounting!CJ$23","v":0},{"$f":"CK945 / Discounting!CK$23","v":0},{"$f":"CL945 / Discounting!CL$23","v":0},{"$f":"CM945 / Discounting!CM$23","v":0},{"$f":"CN945 / Discounting!CN$23","v":0},{"$f":"CO945 / Discounting!CO$23","v":0},{"$f":"CP945 / Discounting!CP$23","v":0},{"$f":"CQ945 / Discounting!CQ$23","v":0},{"$f":"CR945 / Discounting!CR$23","v":0},{"$f":"CS945 / Discounting!CS$23","v":0},{"$f":"CT945 / Discounting!CT$23","v":0},{"$f":"CU945 / Discounting!CU$23","v":0},{"$f":"CV945 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,null,{"$f":"(H998-H997)/H1000","v":1.6950351308585061}]
[]
[null,null,null,{"$f":"\"Point Forward:\"&\" NPV\"&Inputs!C482*100","v":"Point Forward: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J1004:CV1004)","v":0},null,{"$f":"J931 / Discounting!J$24","v":0},{"$f":"K931 / Discounting!K$24","v":0},{"$f":"L931 / Discounting!L$24","v":0},{"$f":"M931 / Discounting!M$24","v":0},{"$f":"N931 / Discounting!N$24","v":0},{"$f":"O931 / Discounting!O$24","v":0},{"$f":"P931 / Discounting!P$24","v":0},{"$f":"Q931 / Discounting!Q$24","v":0},{"$f":"R931 / Discounting!R$24","v":0},{"$f":"S931 / Discounting!S$24","v":0},{"$f":"T931 / Discounting!T$24","v":0},{"$f":"U931 / Discounting!U$24","v":0},{"$f":"V931 / Discounting!V$24","v":0},{"$f":"W931 / Discounting!W$24","v":0},{"$f":"X931 / Discounting!X$24","v":0},{"$f":"Y931 / Discounting!Y$24","v":0},{"$f":"Z931 / Discounting!Z$24","v":0},{"$f":"AA931 / Discounting!AA$24","v":0},{"$f":"AB931 / Discounting!AB$24","v":0},{"$f":"AC931 / Discounting!AC$24","v":0},{"$f":"AD931 / Discounting!AD$24","v":0},{"$f":"AE931 / Discounting!AE$24","v":0},{"$f":"AF931 / Discounting!AF$24","v":0},{"$f":"AG931 / Discounting!AG$24","v":0},{"$f":"AH931 / Discounting!AH$24","v":0},{"$f":"AI931 / Discounting!AI$24","v":0},{"$f":"AJ931 / Discounting!AJ$24","v":0},{"$f":"AK931 / Discounting!AK$24","v":0},{"$f":"AL931 / Discounting!AL$24","v":0},{"$f":"AM931 / Discounting!AM$24","v":0},{"$f":"AN931 / Discounting!AN$24","v":0},{"$f":"AO931 / Discounting!AO$24","v":0},{"$f":"AP931 / Discounting!AP$24","v":0},{"$f":"AQ931 / Discounting!AQ$24","v":0},{"$f":"AR931 / Discounting!AR$24","v":0},{"$f":"AS931 / Discounting!AS$24","v":0},{"$f":"AT931 / Discounting!AT$24","v":0},{"$f":"AU931 / Discounting!AU$24","v":0},{"$f":"AV931 / Discounting!AV$24","v":0},{"$f":"AW931 / Discounting!AW$24","v":0},{"$f":"AX931 / Discounting!AX$24","v":0},{"$f":"AY931 / Discounting!AY$24","v":0},{"$f":"AZ931 / Discounting!AZ$24","v":0},{"$f":"BA931 / Discounting!BA$24","v":0},{"$f":"BB931 / Discounting!BB$24","v":0},{"$f":"BC931 / Discounting!BC$24","v":0},{"$f":"BD931 / Discounting!BD$24","v":0},{"$f":"BE931 / Discounting!BE$24","v":0},{"$f":"BF931 / Discounting!BF$24","v":0},{"$f":"BG931 / Discounting!BG$24","v":0},{"$f":"BH931 / Discounting!BH$24","v":0},{"$f":"BI931 / Discounting!BI$24","v":0},{"$f":"BJ931 / Discounting!BJ$24","v":0},{"$f":"BK931 / Discounting!BK$24","v":0},{"$f":"BL931 / Discounting!BL$24","v":0},{"$f":"BM931 / Discounting!BM$24","v":0},{"$f":"BN931 / Discounting!BN$24","v":0},{"$f":"BO931 / Discounting!BO$24","v":0},{"$f":"BP931 / Discounting!BP$24","v":0},{"$f":"BQ931 / Discounting!BQ$24","v":0},{"$f":"BR931 / Discounting!BR$24","v":0},{"$f":"BS931 / Discounting!BS$24","v":0},{"$f":"BT931 / Discounting!BT$24","v":0},{"$f":"BU931 / Discounting!BU$24","v":0},{"$f":"BV931 / Discounting!BV$24","v":0},{"$f":"BW931 / Discounting!BW$24","v":0},{"$f":"BX931 / Discounting!BX$24","v":0},{"$f":"BY931 / Discounting!BY$24","v":0},{"$f":"BZ931 / Discounting!BZ$24","v":0},{"$f":"CA931 / Discounting!CA$24","v":0},{"$f":"CB931 / Discounting!CB$24","v":0},{"$f":"CC931 / Discounting!CC$24","v":0},{"$f":"CD931 / Discounting!CD$24","v":0},{"$f":"CE931 / Discounting!CE$24","v":0},{"$f":"CF931 / Discounting!CF$24","v":0},{"$f":"CG931 / Discounting!CG$24","v":0},{"$f":"CH931 / Discounting!CH$24","v":0},{"$f":"CI931 / Discounting!CI$24","v":0},{"$f":"CJ931 / Discounting!CJ$24","v":0},{"$f":"CK931 / Discounting!CK$24","v":0},{"$f":"CL931 / Discounting!CL$24","v":0},{"$f":"CM931 / Discounting!CM$24","v":0},{"$f":"CN931 / Discounting!CN$24","v":0},{"$f":"CO931 / Discounting!CO$24","v":0},{"$f":"CP931 / Discounting!CP$24","v":0},{"$f":"CQ931 / Discounting!CQ$24","v":0},{"$f":"CR931 / Discounting!CR$24","v":0},{"$f":"CS931 / Discounting!CS$24","v":0},{"$f":"CT931 / Discounting!CT$24","v":0},{"$f":"CU931 / Discounting!CU$24","v":0},{"$f":"CV931 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},12263277.813972061,null,{"$f":"J932 / Discounting!J$24","v":0},{"$f":"K932 / Discounting!K$24","v":0},{"$f":"L932 / Discounting!L$24","v":0},{"$f":"M932 / Discounting!M$24","v":0},{"$f":"N932 / Discounting!N$24","v":0},{"$f":"O932 / Discounting!O$24","v":0},{"$f":"P932 / Discounting!P$24","v":0},{"$f":"Q932 / Discounting!Q$24","v":0},{"$f":"R932 / Discounting!R$24","v":0},{"$f":"S932 / Discounting!S$24","v":0},{"$f":"T932 / Discounting!T$24","v":0},{"$f":"U932 / Discounting!U$24","v":0},{"$f":"V932 / Discounting!V$24","v":0},{"$f":"W932 / Discounting!W$24","v":0},{"$f":"X932 / Discounting!X$24","v":0},{"$f":"Y932 / Discounting!Y$24","v":1346918.2367961991},{"$f":"Z932 / Discounting!Z$24","v":1200461.8866276282},{"$f":"AA932 / Discounting!AA$24","v":1069930.3802385277},{"$f":"AB932 / Discounting!AB$24","v":953592.13925002469},{"$f":"AC932 / Discounting!AC$24","v":849903.86742426432},{"$f":"AD932 / Discounting!AD$24","v":757490.07791823905},{"$f":"AE932 / Discounting!AE$24","v":675124.84662944649},{"$f":"AF932 / Discounting!AF$24","v":601715.54958061187},{"$f":"AG932 / Discounting!AG$24","v":536288.3686101709},{"$f":"AH932 / Discounting!AH$24","v":477975.3730928438},{"$f":"AI932 / Discounting!AI$24","v":426003.00632160768},{"$f":"AJ932 / Discounting!AJ$24","v":379681.82381604961},{"$f":"AK932 / Discounting!AK$24","v":338397.34742963419},{"$f":"AL932 / Discounting!AL$24","v":301601.91393015522},{"$f":"AM932 / Discounting!AM$24","v":268807.40991992445},{"$f":"AN932 / Discounting!AN$24","v":239578.79672007525},{"$f":"AO932 / Discounting!AO$24","v":213528.33932270517},{"$f":"AP932 / Discounting!AP$24","v":190310.46285446093},{"$f":"AQ932 / Discounting!AQ$24","v":169617.16831948387},{"$f":"AR932 / Discounting!AR$24","v":151173.94680880915},{"$f":"AS932 / Discounting!AS$24","v":134736.13797576571},{"$f":"AT932 / Discounting!AT$24","v":120085.68447037943},{"$f":"AU932 / Discounting!AU$24","v":107028.23927841304},{"$f":"AV932 / Discounting!AV$24","v":95390.587592168449},{"$f":"AW932 / Discounting!AW$24","v":85018.349012627834},{"$f":"AX932 / Discounting!AX$24","v":75773.929601272583},{"$f":"AY932 / Discounting!AY$24","v":67534.696614324945},{"$f":"AZ932 / Discounting!AZ$24","v":60191.351706171954},{"$f":"BA932 / Discounting!BA$24","v":53646.481021543623},{"$f":"BB932 / Discounting!BB$24","v":47813.262942552246},{"$f":"BC932 / Discounting!BC$24","v":42614.316348085777},{"$f":"BD932 / Discounting!BD$24","v":37980.67410702831},{"$f":"BE932 / Discounting!BE$24","v":33850.86818808227},{"$f":"BF932 / Discounting!BF$24","v":30170.114249627688},{"$f":"BG932 / Discounting!BG$24","v":26889.584892716299},{"$f":"BH932 / Discounting!BH$24","v":23965.76193646729},{"$f":"BI932 / Discounting!BI$24","v":21359.859123411126},{"$f":"BJ932 / Discounting!BJ$24","v":19037.307596623108},{"$f":"BK932 / Discounting!BK$24","v":16967.297323193496},{"$f":"BL932 / Discounting!BL$24","v":15122.368380742866},{"$f":"BM932 / Discounting!BM$24","v":0},{"$f":"BN932 / Discounting!BN$24","v":0},{"$f":"BO932 / Discounting!BO$24","v":0},{"$f":"BP932 / Discounting!BP$24","v":0},{"$f":"BQ932 / Discounting!BQ$24","v":0},{"$f":"BR932 / Discounting!BR$24","v":0},{"$f":"BS932 / Discounting!BS$24","v":0},{"$f":"BT932 / Discounting!BT$24","v":0},{"$f":"BU932 / Discounting!BU$24","v":0},{"$f":"BV932 / Discounting!BV$24","v":0},{"$f":"BW932 / Discounting!BW$24","v":0},{"$f":"BX932 / Discounting!BX$24","v":0},{"$f":"BY932 / Discounting!BY$24","v":0},{"$f":"BZ932 / Discounting!BZ$24","v":0},{"$f":"CA932 / Discounting!CA$24","v":0},{"$f":"CB932 / Discounting!CB$24","v":0},{"$f":"CC932 / Discounting!CC$24","v":0},{"$f":"CD932 / Discounting!CD$24","v":0},{"$f":"CE932 / Discounting!CE$24","v":0},{"$f":"CF932 / Discounting!CF$24","v":0},{"$f":"CG932 / Discounting!CG$24","v":0},{"$f":"CH932 / Discounting!CH$24","v":0},{"$f":"CI932 / Discounting!CI$24","v":0},{"$f":"CJ932 / Discounting!CJ$24","v":0},{"$f":"CK932 / Discounting!CK$24","v":0},{"$f":"CL932 / Discounting!CL$24","v":0},{"$f":"CM932 / Discounting!CM$24","v":0},{"$f":"CN932 / Discounting!CN$24","v":0},{"$f":"CO932 / Discounting!CO$24","v":0},{"$f":"CP932 / Discounting!CP$24","v":0},{"$f":"CQ932 / Discounting!CQ$24","v":0},{"$f":"CR932 / Discounting!CR$24","v":0},{"$f":"CS932 / Discounting!CS$24","v":0},{"$f":"CT932 / Discounting!CT$24","v":0},{"$f":"CU932 / Discounting!CU$24","v":0},{"$f":"CV932 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3047052.2212144118,null,{"$f":"J933 / Discounting!J$24","v":182849.16299921353},{"$f":"K933 / Discounting!K$24","v":179263.8852933466},{"$f":"L933 / Discounting!L$24","v":175748.9071503398},{"$f":"M933 / Discounting!M$24","v":172302.85014739196},{"$f":"N933 / Discounting!N$24","v":168924.36288959996},{"$f":"O933 / Discounting!O$24","v":165612.12047999995},{"$f":"P933 / Discounting!P$24","v":162364.82399999994},{"$f":"Q933 / Discounting!Q$24","v":159181.19999999995},{"$f":"R933 / Discounting!R$24","v":156059.99999999994},{"$f":"S933 / Discounting!S$24","v":152999.99999999994},{"$f":"T933 / Discounting!T$24","v":149999.99999999994},{"$f":"U933 / Discounting!U$24","v":133689.83957219243},{"$f":"V933 / Discounting!V$24","v":119153.15469892375},{"$f":"W933 / Discounting!W$24","v":106197.10757479834},{"$f":"X933 / Discounting!X$24","v":94649.828498037707},{"$f":"Y933 / Discounting!Y$24","v":84358.135916254643},{"$f":"Z933 / Discounting!Z$24","v":75185.504381688617},{"$f":"AA933 / Discounting!AA$24","v":67010.253459615516},{"$f":"AB933 / Discounting!AB$24","v":59723.933564719708},{"$f":"AC933 / Discounting!AC$24","v":53229.887312584404},{"$f":"AD933 / Discounting!AD$24","v":47441.967301768622},{"$f":"AE933 / Discounting!AE$24","v":42283.393317084337},{"$f":"AF933 / Discounting!AF$24","v":37685.733794192805},{"$f":"AG933 / Discounting!AG$24","v":33587.998034039927},{"$f":"AH933 / Discounting!AH$24","v":29935.827124812768},{"$f":"AI933 / Discounting!AI$24","v":26680.772838514051},{"$f":"AJ933 / Discounting!AJ$24","v":23779.654936287036},{"$f":"AK933 / Discounting!AK$24","v":21193.98835676206},{"$f":"AL933 / Discounting!AL$24","v":18889.472688736238},{"$f":"AM933 / Discounting!AM$24","v":16835.537155736394},{"$f":"AN933 / Discounting!AN$24","v":15004.935076413898},{"$f":"AO933 / Discounting!AO$24","v":13373.382421046254},{"$f":"AP933 / Discounting!AP$24","v":11919.235669381687},{"$f":"AQ933 / Discounting!AQ$24","v":10623.204696418614},{"$f":"AR933 / Discounting!AR$24","v":9468.0968773784443},{"$f":"AS933 / Discounting!AS$24","v":8438.5890172713389},{"$f":"AT933 / Discounting!AT$24","v":7521.0240795644741},{"$f":"AU933 / Discounting!AU$24","v":6703.2300174371421},{"$f":"AV933 / Discounting!AV$24","v":5974.3583043111767},{"$f":"AW933 / Discounting!AW$24","v":5324.7400216677142},{"$f":"AX933 / Discounting!AX$24","v":4745.7575950692644},{"$f":"AY933 / Discounting!AY$24","v":4229.7304768888271},{"$f":"AZ933 / Discounting!AZ$24","v":3769.8132592592042},{"$f":"BA933 / Discounting!BA$24","v":3359.9048656499135},{"$f":"BB933 / Discounting!BB$24","v":2994.5676164437732},{"$f":"BC933 / Discounting!BC$24","v":2668.9550948696728},{"$f":"BD933 / Discounting!BD$24","v":2378.7478563900822},{"$f":"BE933 / Discounting!BE$24","v":2120.0961286899123},{"$f":"BF933 / Discounting!BF$24","v":1889.5687421478722},{"$f":"BG933 / Discounting!BG$24","v":1684.1076133225238},{"$f":"BH933 / Discounting!BH$24","v":1500.9871776493083},{"$f":"BI933 / Discounting!BI$24","v":1337.778233199027},{"$f":"BJ933 / Discounting!BJ$24","v":1192.31571586366},{"$f":"BK933 / Discounting!BK$24","v":1062.6699784881105},{"$f":"BL933 / Discounting!BL$24","v":947.121192948405},{"$f":"BM933 / Discounting!BM$24","v":0},{"$f":"BN933 / Discounting!BN$24","v":0},{"$f":"BO933 / Discounting!BO$24","v":0},{"$f":"BP933 / Discounting!BP$24","v":0},{"$f":"BQ933 / Discounting!BQ$24","v":0},{"$f":"BR933 / Discounting!BR$24","v":0},{"$f":"BS933 / Discounting!BS$24","v":0},{"$f":"BT933 / Discounting!BT$24","v":0},{"$f":"BU933 / Discounting!BU$24","v":0},{"$f":"BV933 / Discounting!BV$24","v":0},{"$f":"BW933 / Discounting!BW$24","v":0},{"$f":"BX933 / Discounting!BX$24","v":0},{"$f":"BY933 / Discounting!BY$24","v":0},{"$f":"BZ933 / Discounting!BZ$24","v":0},{"$f":"CA933 / Discounting!CA$24","v":0},{"$f":"CB933 / Discounting!CB$24","v":0},{"$f":"CC933 / Discounting!CC$24","v":0},{"$f":"CD933 / Discounting!CD$24","v":0},{"$f":"CE933 / Discounting!CE$24","v":0},{"$f":"CF933 / Discounting!CF$24","v":0},{"$f":"CG933 / Discounting!CG$24","v":0},{"$f":"CH933 / Discounting!CH$24","v":0},{"$f":"CI933 / Discounting!CI$24","v":0},{"$f":"CJ933 / Discounting!CJ$24","v":0},{"$f":"CK933 / Discounting!CK$24","v":0},{"$f":"CL933 / Discounting!CL$24","v":0},{"$f":"CM933 / Discounting!CM$24","v":0},{"$f":"CN933 / Discounting!CN$24","v":0},{"$f":"CO933 / Discounting!CO$24","v":0},{"$f":"CP933 / Discounting!CP$24","v":0},{"$f":"CQ933 / Discounting!CQ$24","v":0},{"$f":"CR933 / Discounting!CR$24","v":0},{"$f":"CS933 / Discounting!CS$24","v":0},{"$f":"CT933 / Discounting!CT$24","v":0},{"$f":"CU933 / Discounting!CU$24","v":0},{"$f":"CV933 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J934 / Discounting!J$24","v":0},{"$f":"K934 / Discounting!K$24","v":0},{"$f":"L934 / Discounting!L$24","v":0},{"$f":"M934 / Discounting!M$24","v":0},{"$f":"N934 / Discounting!N$24","v":0},{"$f":"O934 / Discounting!O$24","v":0},{"$f":"P934 / Discounting!P$24","v":0},{"$f":"Q934 / Discounting!Q$24","v":0},{"$f":"R934 / Discounting!R$24","v":0},{"$f":"S934 / Discounting!S$24","v":0},{"$f":"T934 / Discounting!T$24","v":0},{"$f":"U934 / Discounting!U$24","v":0},{"$f":"V934 / Discounting!V$24","v":0},{"$f":"W934 / Discounting!W$24","v":0},{"$f":"X934 / Discounting!X$24","v":0},{"$f":"Y934 / Discounting!Y$24","v":0},{"$f":"Z934 / Discounting!Z$24","v":0},{"$f":"AA934 / Discounting!AA$24","v":0},{"$f":"AB934 / Discounting!AB$24","v":0},{"$f":"AC934 / Discounting!AC$24","v":0},{"$f":"AD934 / Discounting!AD$24","v":0},{"$f":"AE934 / Discounting!AE$24","v":0},{"$f":"AF934 / Discounting!AF$24","v":0},{"$f":"AG934 / Discounting!AG$24","v":0},{"$f":"AH934 / Discounting!AH$24","v":0},{"$f":"AI934 / Discounting!AI$24","v":0},{"$f":"AJ934 / Discounting!AJ$24","v":0},{"$f":"AK934 / Discounting!AK$24","v":0},{"$f":"AL934 / Discounting!AL$24","v":0},{"$f":"AM934 / Discounting!AM$24","v":0},{"$f":"AN934 / Discounting!AN$24","v":0},{"$f":"AO934 / Discounting!AO$24","v":0},{"$f":"AP934 / Discounting!AP$24","v":0},{"$f":"AQ934 / Discounting!AQ$24","v":0},{"$f":"AR934 / Discounting!AR$24","v":0},{"$f":"AS934 / Discounting!AS$24","v":0},{"$f":"AT934 / Discounting!AT$24","v":0},{"$f":"AU934 / Discounting!AU$24","v":0},{"$f":"AV934 / Discounting!AV$24","v":0},{"$f":"AW934 / Discounting!AW$24","v":0},{"$f":"AX934 / Discounting!AX$24","v":0},{"$f":"AY934 / Discounting!AY$24","v":0},{"$f":"AZ934 / Discounting!AZ$24","v":0},{"$f":"BA934 / Discounting!BA$24","v":0},{"$f":"BB934 / Discounting!BB$24","v":0},{"$f":"BC934 / Discounting!BC$24","v":0},{"$f":"BD934 / Discounting!BD$24","v":0},{"$f":"BE934 / Discounting!BE$24","v":0},{"$f":"BF934 / Discounting!BF$24","v":0},{"$f":"BG934 / Discounting!BG$24","v":0},{"$f":"BH934 / Discounting!BH$24","v":0},{"$f":"BI934 / Discounting!BI$24","v":0},{"$f":"BJ934 / Discounting!BJ$24","v":0},{"$f":"BK934 / Discounting!BK$24","v":0},{"$f":"BL934 / Discounting!BL$24","v":0},{"$f":"BM934 / Discounting!BM$24","v":0},{"$f":"BN934 / Discounting!BN$24","v":0},{"$f":"BO934 / Discounting!BO$24","v":0},{"$f":"BP934 / Discounting!BP$24","v":0},{"$f":"BQ934 / Discounting!BQ$24","v":0},{"$f":"BR934 / Discounting!BR$24","v":0},{"$f":"BS934 / Discounting!BS$24","v":0},{"$f":"BT934 / Discounting!BT$24","v":0},{"$f":"BU934 / Discounting!BU$24","v":0},{"$f":"BV934 / Discounting!BV$24","v":0},{"$f":"BW934 / Discounting!BW$24","v":0},{"$f":"BX934 / Discounting!BX$24","v":0},{"$f":"BY934 / Discounting!BY$24","v":0},{"$f":"BZ934 / Discounting!BZ$24","v":0},{"$f":"CA934 / Discounting!CA$24","v":0},{"$f":"CB934 / Discounting!CB$24","v":0},{"$f":"CC934 / Discounting!CC$24","v":0},{"$f":"CD934 / Discounting!CD$24","v":0},{"$f":"CE934 / Discounting!CE$24","v":0},{"$f":"CF934 / Discounting!CF$24","v":0},{"$f":"CG934 / Discounting!CG$24","v":0},{"$f":"CH934 / Discounting!CH$24","v":0},{"$f":"CI934 / Discounting!CI$24","v":0},{"$f":"CJ934 / Discounting!CJ$24","v":0},{"$f":"CK934 / Discounting!CK$24","v":0},{"$f":"CL934 / Discounting!CL$24","v":0},{"$f":"CM934 / Discounting!CM$24","v":0},{"$f":"CN934 / Discounting!CN$24","v":0},{"$f":"CO934 / Discounting!CO$24","v":0},{"$f":"CP934 / Discounting!CP$24","v":0},{"$f":"CQ934 / Discounting!CQ$24","v":0},{"$f":"CR934 / Discounting!CR$24","v":0},{"$f":"CS934 / Discounting!CS$24","v":0},{"$f":"CT934 / Discounting!CT$24","v":0},{"$f":"CU934 / Discounting!CU$24","v":0},{"$f":"CV934 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},275848168.1239292,null,{"$f":"J935 / Discounting!J$24","v":0},{"$f":"K935 / Discounting!K$24","v":0},{"$f":"L935 / Discounting!L$24","v":0},{"$f":"M935 / Discounting!M$24","v":0},{"$f":"N935 / Discounting!N$24","v":0},{"$f":"O935 / Discounting!O$24","v":0},{"$f":"P935 / Discounting!P$24","v":0},{"$f":"Q935 / Discounting!Q$24","v":0},{"$f":"R935 / Discounting!R$24","v":0},{"$f":"S935 / Discounting!S$24","v":0},{"$f":"T935 / Discounting!T$24","v":0},{"$f":"U935 / Discounting!U$24","v":0},{"$f":"V935 / Discounting!V$24","v":0},{"$f":"W935 / Discounting!W$24","v":0},{"$f":"X935 / Discounting!X$24","v":0},{"$f":"Y935 / Discounting!Y$24","v":0},{"$f":"Z935 / Discounting!Z$24","v":0},{"$f":"AA935 / Discounting!AA$24","v":0},{"$f":"AB935 / Discounting!AB$24","v":0},{"$f":"AC935 / Discounting!AC$24","v":0},{"$f":"AD935 / Discounting!AD$24","v":13669415.490722945},{"$f":"AE935 / Discounting!AE$24","v":24853482.710405346},{"$f":"AF935 / Discounting!AF$24","v":22594075.19127759},{"$f":"AG935 / Discounting!AG$24","v":20540068.355706893},{"$f":"AH935 / Discounting!AH$24","v":18672789.414278995},{"$f":"AI935 / Discounting!AI$24","v":16975263.103889998},{"$f":"AJ935 / Discounting!AJ$24","v":15432057.367172722},{"$f":"AK935 / Discounting!AK$24","v":14029143.061066113},{"$f":"AL935 / Discounting!AL$24","v":12753766.419151008},{"$f":"AM935 / Discounting!AM$24","v":11594333.1083191},{"$f":"AN935 / Discounting!AN$24","v":10540302.825744634},{"$f":"AO935 / Discounting!AO$24","v":9582093.4779496659},{"$f":"AP935 / Discounting!AP$24","v":8710994.0708633326},{"$f":"AQ935 / Discounting!AQ$24","v":7919085.5189666655},{"$f":"AR935 / Discounting!AR$24","v":7199168.653606059},{"$f":"AS935 / Discounting!AS$24","v":6544698.7760055093},{"$f":"AT935 / Discounting!AT$24","v":5949726.1600050069},{"$f":"AU935 / Discounting!AU$24","v":5408841.9636409152},{"$f":"AV935 / Discounting!AV$24","v":4917129.057855377},{"$f":"AW935 / Discounting!AW$24","v":4470117.3253230695},{"$f":"AX935 / Discounting!AX$24","v":4063743.023020973},{"$f":"AY935 / Discounting!AY$24","v":3694311.8391099744},{"$f":"AZ935 / Discounting!AZ$24","v":3358465.3082817956},{"$f":"BA935 / Discounting!BA$24","v":3053150.2802561768},{"$f":"BB935 / Discounting!BB$24","v":2775591.1638692515},{"$f":"BC935 / Discounting!BC$24","v":2523264.694426592},{"$f":"BD935 / Discounting!BD$24","v":2293876.9949332657},{"$f":"BE935 / Discounting!BE$24","v":2085342.7226666049},{"$f":"BF935 / Discounting!BF$24","v":1895766.1115150952},{"$f":"BG935 / Discounting!BG$24","v":1723423.7377409956},{"$f":"BH935 / Discounting!BH$24","v":1566748.8524918144},{"$f":"BI935 / Discounting!BI$24","v":1424317.1386289217},{"$f":"BJ935 / Discounting!BJ$24","v":1294833.7623899288},{"$f":"BK935 / Discounting!BK$24","v":1177121.6021726625},{"$f":"BL935 / Discounting!BL$24","v":561658.84047414269},{"$f":"BM935 / Discounting!BM$24","v":0},{"$f":"BN935 / Discounting!BN$24","v":0},{"$f":"BO935 / Discounting!BO$24","v":0},{"$f":"BP935 / Discounting!BP$24","v":0},{"$f":"BQ935 / Discounting!BQ$24","v":0},{"$f":"BR935 / Discounting!BR$24","v":0},{"$f":"BS935 / Discounting!BS$24","v":0},{"$f":"BT935 / Discounting!BT$24","v":0},{"$f":"BU935 / Discounting!BU$24","v":0},{"$f":"BV935 / Discounting!BV$24","v":0},{"$f":"BW935 / Discounting!BW$24","v":0},{"$f":"BX935 / Discounting!BX$24","v":0},{"$f":"BY935 / Discounting!BY$24","v":0},{"$f":"BZ935 / Discounting!BZ$24","v":0},{"$f":"CA935 / Discounting!CA$24","v":0},{"$f":"CB935 / Discounting!CB$24","v":0},{"$f":"CC935 / Discounting!CC$24","v":0},{"$f":"CD935 / Discounting!CD$24","v":0},{"$f":"CE935 / Discounting!CE$24","v":0},{"$f":"CF935 / Discounting!CF$24","v":0},{"$f":"CG935 / Discounting!CG$24","v":0},{"$f":"CH935 / Discounting!CH$24","v":0},{"$f":"CI935 / Discounting!CI$24","v":0},{"$f":"CJ935 / Discounting!CJ$24","v":0},{"$f":"CK935 / Discounting!CK$24","v":0},{"$f":"CL935 / Discounting!CL$24","v":0},{"$f":"CM935 / Discounting!CM$24","v":0},{"$f":"CN935 / Discounting!CN$24","v":0},{"$f":"CO935 / Discounting!CO$24","v":0},{"$f":"CP935 / Discounting!CP$24","v":0},{"$f":"CQ935 / Discounting!CQ$24","v":0},{"$f":"CR935 / Discounting!CR$24","v":0},{"$f":"CS935 / Discounting!CS$24","v":0},{"$f":"CT935 / Discounting!CT$24","v":0},{"$f":"CU935 / Discounting!CU$24","v":0},{"$f":"CV935 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},16550890.087435747,null,{"$f":"J936 / Discounting!J$24","v":0},{"$f":"K936 / Discounting!K$24","v":0},{"$f":"L936 / Discounting!L$24","v":0},{"$f":"M936 / Discounting!M$24","v":0},{"$f":"N936 / Discounting!N$24","v":0},{"$f":"O936 / Discounting!O$24","v":0},{"$f":"P936 / Discounting!P$24","v":0},{"$f":"Q936 / Discounting!Q$24","v":0},{"$f":"R936 / Discounting!R$24","v":0},{"$f":"S936 / Discounting!S$24","v":0},{"$f":"T936 / Discounting!T$24","v":0},{"$f":"U936 / Discounting!U$24","v":0},{"$f":"V936 / Discounting!V$24","v":0},{"$f":"W936 / Discounting!W$24","v":0},{"$f":"X936 / Discounting!X$24","v":0},{"$f":"Y936 / Discounting!Y$24","v":0},{"$f":"Z936 / Discounting!Z$24","v":0},{"$f":"AA936 / Discounting!AA$24","v":0},{"$f":"AB936 / Discounting!AB$24","v":0},{"$f":"AC936 / Discounting!AC$24","v":0},{"$f":"AD936 / Discounting!AD$24","v":820164.92944337672},{"$f":"AE936 / Discounting!AE$24","v":1491208.9626243208},{"$f":"AF936 / Discounting!AF$24","v":1355644.5114766553},{"$f":"AG936 / Discounting!AG$24","v":1232404.1013424138},{"$f":"AH936 / Discounting!AH$24","v":1120367.3648567395},{"$f":"AI936 / Discounting!AI$24","v":1018515.7862333999},{"$f":"AJ936 / Discounting!AJ$24","v":925923.44203036348},{"$f":"AK936 / Discounting!AK$24","v":841748.58366396662},{"$f":"AL936 / Discounting!AL$24","v":765225.98514906061},{"$f":"AM936 / Discounting!AM$24","v":695659.98649914586},{"$f":"AN936 / Discounting!AN$24","v":632418.16954467806},{"$f":"AO936 / Discounting!AO$24","v":574925.60867698002},{"$f":"AP936 / Discounting!AP$24","v":522659.64425179985},{"$f":"AQ936 / Discounting!AQ$24","v":475145.13113799994},{"$f":"AR936 / Discounting!AR$24","v":431950.11921636364},{"$f":"AS936 / Discounting!AS$24","v":392681.9265603305},{"$f":"AT936 / Discounting!AT$24","v":356983.56960030034},{"$f":"AU936 / Discounting!AU$24","v":324530.51781845494},{"$f":"AV936 / Discounting!AV$24","v":295027.74347132264},{"$f":"AW936 / Discounting!AW$24","v":268207.03951938415},{"$f":"AX936 / Discounting!AX$24","v":243824.58138125832},{"$f":"AY936 / Discounting!AY$24","v":221658.71034659847},{"$f":"AZ936 / Discounting!AZ$24","v":201507.91849690769},{"$f":"BA936 / Discounting!BA$24","v":183189.01681537062},{"$f":"BB936 / Discounting!BB$24","v":166535.4698321551},{"$f":"BC936 / Discounting!BC$24","v":151395.88166559552},{"$f":"BD936 / Discounting!BD$24","v":137632.61969599593},{"$f":"BE936 / Discounting!BE$24","v":125120.56335999632},{"$f":"BF936 / Discounting!BF$24","v":113745.96669090571},{"$f":"BG936 / Discounting!BG$24","v":103405.42426445971},{"$f":"BH936 / Discounting!BH$24","v":94004.931149508862},{"$f":"BI936 / Discounting!BI$24","v":85459.028317735312},{"$f":"BJ936 / Discounting!BJ$24","v":77690.02574339573},{"$f":"BK936 / Discounting!BK$24","v":70627.296130359755},{"$f":"BL936 / Discounting!BL$24","v":33699.530428448554},{"$f":"BM936 / Discounting!BM$24","v":0},{"$f":"BN936 / Discounting!BN$24","v":0},{"$f":"BO936 / Discounting!BO$24","v":0},{"$f":"BP936 / Discounting!BP$24","v":0},{"$f":"BQ936 / Discounting!BQ$24","v":0},{"$f":"BR936 / Discounting!BR$24","v":0},{"$f":"BS936 / Discounting!BS$24","v":0},{"$f":"BT936 / Discounting!BT$24","v":0},{"$f":"BU936 / Discounting!BU$24","v":0},{"$f":"BV936 / Discounting!BV$24","v":0},{"$f":"BW936 / Discounting!BW$24","v":0},{"$f":"BX936 / Discounting!BX$24","v":0},{"$f":"BY936 / Discounting!BY$24","v":0},{"$f":"BZ936 / Discounting!BZ$24","v":0},{"$f":"CA936 / Discounting!CA$24","v":0},{"$f":"CB936 / Discounting!CB$24","v":0},{"$f":"CC936 / Discounting!CC$24","v":0},{"$f":"CD936 / Discounting!CD$24","v":0},{"$f":"CE936 / Discounting!CE$24","v":0},{"$f":"CF936 / Discounting!CF$24","v":0},{"$f":"CG936 / Discounting!CG$24","v":0},{"$f":"CH936 / Discounting!CH$24","v":0},{"$f":"CI936 / Discounting!CI$24","v":0},{"$f":"CJ936 / Discounting!CJ$24","v":0},{"$f":"CK936 / Discounting!CK$24","v":0},{"$f":"CL936 / Discounting!CL$24","v":0},{"$f":"CM936 / Discounting!CM$24","v":0},{"$f":"CN936 / Discounting!CN$24","v":0},{"$f":"CO936 / Discounting!CO$24","v":0},{"$f":"CP936 / Discounting!CP$24","v":0},{"$f":"CQ936 / Discounting!CQ$24","v":0},{"$f":"CR936 / Discounting!CR$24","v":0},{"$f":"CS936 / Discounting!CS$24","v":0},{"$f":"CT936 / Discounting!CT$24","v":0},{"$f":"CU936 / Discounting!CU$24","v":0},{"$f":"CV936 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},591333113.06608844,null,{"$f":"J937 / Discounting!J$24","v":0},{"$f":"K937 / Discounting!K$24","v":0},{"$f":"L937 / Discounting!L$24","v":0},{"$f":"M937 / Discounting!M$24","v":0},{"$f":"N937 / Discounting!N$24","v":0},{"$f":"O937 / Discounting!O$24","v":0},{"$f":"P937 / Discounting!P$24","v":0},{"$f":"Q937 / Discounting!Q$24","v":0},{"$f":"R937 / Discounting!R$24","v":0},{"$f":"S937 / Discounting!S$24","v":0},{"$f":"T937 / Discounting!T$24","v":0},{"$f":"U937 / Discounting!U$24","v":0},{"$f":"V937 / Discounting!V$24","v":0},{"$f":"W937 / Discounting!W$24","v":0},{"$f":"X937 / Discounting!X$24","v":0},{"$f":"Y937 / Discounting!Y$24","v":0},{"$f":"Z937 / Discounting!Z$24","v":0},{"$f":"AA937 / Discounting!AA$24","v":0},{"$f":"AB937 / Discounting!AB$24","v":0},{"$f":"AC937 / Discounting!AC$24","v":0},{"$f":"AD937 / Discounting!AD$24","v":16131159.525831582},{"$f":"AE937 / Discounting!AE$24","v":34589252.604948945},{"$f":"AF937 / Discounting!AF$24","v":31444775.095408123},{"$f":"AG937 / Discounting!AG$24","v":28586159.17764375},{"$f":"AH937 / Discounting!AH$24","v":25987417.434221592},{"$f":"AI937 / Discounting!AI$24","v":23624924.940201443},{"$f":"AJ937 / Discounting!AJ$24","v":21477204.491092227},{"$f":"AK937 / Discounting!AK$24","v":19524731.355538387},{"$f":"AL937 / Discounting!AL$24","v":17749755.777762175},{"$f":"AM937 / Discounting!AM$24","v":16136141.616147419},{"$f":"AN937 / Discounting!AN$24","v":14669219.651043106},{"$f":"AO937 / Discounting!AO$24","v":18030091.48658393},{"$f":"AP937 / Discounting!AP$24","v":28575501.259886779},{"$f":"AQ937 / Discounting!AQ$24","v":35139295.026338831},{"$f":"AR937 / Discounting!AR$24","v":32203512.945183869},{"$f":"AS937 / Discounting!AS$24","v":29276943.052693214},{"$f":"AT937 / Discounting!AT$24","v":26616313.821018025},{"$f":"AU937 / Discounting!AU$24","v":24197460.912014939},{"$f":"AV937 / Discounting!AV$24","v":10270965.856425947},{"$f":"AW937 / Discounting!AW$24","v":9337886.6905488018},{"$f":"AX937 / Discounting!AX$24","v":8344181.1630820259},{"$f":"AY937 / Discounting!AY$24","v":7718296.6966634458},{"$f":"AZ937 / Discounting!AZ$24","v":15027095.867058681},{"$f":"BA937 / Discounting!BA$24","v":13588585.003803773},{"$f":"BB937 / Discounting!BB$24","v":12419820.2314873},{"$f":"BC937 / Discounting!BC$24","v":11291068.964105297},{"$f":"BD937 / Discounting!BD$24","v":10264896.294567063},{"$f":"BE937 / Discounting!BE$24","v":9331980.7182164304},{"$f":"BF937 / Discounting!BF$24","v":8483847.7242828105},{"$f":"BG937 / Discounting!BG$24","v":3795000.9109297395},{"$f":"BH937 / Discounting!BH$24","v":7168225.8610274838},{"$f":"BI937 / Discounting!BI$24","v":6567686.3800571254},{"$f":"BJ937 / Discounting!BJ$24","v":5970768.4109085333},{"$f":"BK937 / Discounting!BK$24","v":5442137.2982154693},{"$f":"BL937 / Discounting!BL$24","v":2350808.821150112},{"$f":"BM937 / Discounting!BM$24","v":0},{"$f":"BN937 / Discounting!BN$24","v":0},{"$f":"BO937 / Discounting!BO$24","v":0},{"$f":"BP937 / Discounting!BP$24","v":0},{"$f":"BQ937 / Discounting!BQ$24","v":0},{"$f":"BR937 / Discounting!BR$24","v":0},{"$f":"BS937 / Discounting!BS$24","v":0},{"$f":"BT937 / Discounting!BT$24","v":0},{"$f":"BU937 / Discounting!BU$24","v":0},{"$f":"BV937 / Discounting!BV$24","v":0},{"$f":"BW937 / Discounting!BW$24","v":0},{"$f":"BX937 / Discounting!BX$24","v":0},{"$f":"BY937 / Discounting!BY$24","v":0},{"$f":"BZ937 / Discounting!BZ$24","v":0},{"$f":"CA937 / Discounting!CA$24","v":0},{"$f":"CB937 / Discounting!CB$24","v":0},{"$f":"CC937 / Discounting!CC$24","v":0},{"$f":"CD937 / Discounting!CD$24","v":0},{"$f":"CE937 / Discounting!CE$24","v":0},{"$f":"CF937 / Discounting!CF$24","v":0},{"$f":"CG937 / Discounting!CG$24","v":0},{"$f":"CH937 / Discounting!CH$24","v":0},{"$f":"CI937 / Discounting!CI$24","v":0},{"$f":"CJ937 / Discounting!CJ$24","v":0},{"$f":"CK937 / Discounting!CK$24","v":0},{"$f":"CL937 / Discounting!CL$24","v":0},{"$f":"CM937 / Discounting!CM$24","v":0},{"$f":"CN937 / Discounting!CN$24","v":0},{"$f":"CO937 / Discounting!CO$24","v":0},{"$f":"CP937 / Discounting!CP$24","v":0},{"$f":"CQ937 / Discounting!CQ$24","v":0},{"$f":"CR937 / Discounting!CR$24","v":0},{"$f":"CS937 / Discounting!CS$24","v":0},{"$f":"CT937 / Discounting!CT$24","v":0},{"$f":"CU937 / Discounting!CU$24","v":0},{"$f":"CV937 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},255396225.61817372,null,{"$f":"J938 / Discounting!J$24","v":0},{"$f":"K938 / Discounting!K$24","v":0},{"$f":"L938 / Discounting!L$24","v":0},{"$f":"M938 / Discounting!M$24","v":0},{"$f":"N938 / Discounting!N$24","v":0},{"$f":"O938 / Discounting!O$24","v":0},{"$f":"P938 / Discounting!P$24","v":0},{"$f":"Q938 / Discounting!Q$24","v":0},{"$f":"R938 / Discounting!R$24","v":0},{"$f":"S938 / Discounting!S$24","v":0},{"$f":"T938 / Discounting!T$24","v":0},{"$f":"U938 / Discounting!U$24","v":0},{"$f":"V938 / Discounting!V$24","v":0},{"$f":"W938 / Discounting!W$24","v":0},{"$f":"X938 / Discounting!X$24","v":0},{"$f":"Y938 / Discounting!Y$24","v":0},{"$f":"Z938 / Discounting!Z$24","v":0},{"$f":"AA938 / Discounting!AA$24","v":0},{"$f":"AB938 / Discounting!AB$24","v":0},{"$f":"AC938 / Discounting!AC$24","v":0},{"$f":"AD938 / Discounting!AD$24","v":0},{"$f":"AE938 / Discounting!AE$24","v":0},{"$f":"AF938 / Discounting!AF$24","v":0},{"$f":"AG938 / Discounting!AG$24","v":0},{"$f":"AH938 / Discounting!AH$24","v":0},{"$f":"AI938 / Discounting!AI$24","v":0},{"$f":"AJ938 / Discounting!AJ$24","v":0},{"$f":"AK938 / Discounting!AK$24","v":0},{"$f":"AL938 / Discounting!AL$24","v":19205367.609181259},{"$f":"AM938 / Discounting!AM$24","v":25593230.094348885},{"$f":"AN938 / Discounting!AN$24","v":20532680.353872433},{"$f":"AO938 / Discounting!AO$24","v":15054996.636513339},{"$f":"AP938 / Discounting!AP$24","v":9901575.4502950571},{"$f":"AQ938 / Discounting!AQ$24","v":10081064.441780224},{"$f":"AR938 / Discounting!AR$24","v":12320234.713182354},{"$f":"AS938 / Discounting!AS$24","v":14135845.263348468},{"$f":"AT938 / Discounting!AT$24","v":14854752.456323732},{"$f":"AU938 / Discounting!AU$24","v":14406666.666755229},{"$f":"AV938 / Discounting!AV$24","v":14514288.42348459},{"$f":"AW938 / Discounting!AW$24","v":11613990.740325568},{"$f":"AX938 / Discounting!AX$24","v":9166506.6106175017},{"$f":"AY938 / Discounting!AY$24","v":7042166.4495433876},{"$f":"AZ938 / Discounting!AZ$24","v":4332114.786761526},{"$f":"BA938 / Discounting!BA$24","v":5027374.6043865606},{"$f":"BB938 / Discounting!BB$24","v":5515624.8606776716},{"$f":"BC938 / Discounting!BC$24","v":5885001.9779491154},{"$f":"BD938 / Discounting!BD$24","v":6114869.9975538272},{"$f":"BE938 / Discounting!BE$24","v":5559236.6415651925},{"$f":"BF938 / Discounting!BF$24","v":5060281.5920068873},{"$f":"BG938 / Discounting!BG$24","v":5065508.8809738141},{"$f":"BH938 / Discounting!BH$24","v":3635450.0130075202},{"$f":"BI938 / Discounting!BI$24","v":3329487.2391153737},{"$f":"BJ938 / Discounting!BJ$24","v":3060933.7028360059},{"$f":"BK938 / Discounting!BK$24","v":2811416.7052914468},{"$f":"BL938 / Discounting!BL$24","v":1575558.7064767266},{"$f":"BM938 / Discounting!BM$24","v":0},{"$f":"BN938 / Discounting!BN$24","v":0},{"$f":"BO938 / Discounting!BO$24","v":0},{"$f":"BP938 / Discounting!BP$24","v":0},{"$f":"BQ938 / Discounting!BQ$24","v":0},{"$f":"BR938 / Discounting!BR$24","v":0},{"$f":"BS938 / Discounting!BS$24","v":0},{"$f":"BT938 / Discounting!BT$24","v":0},{"$f":"BU938 / Discounting!BU$24","v":0},{"$f":"BV938 / Discounting!BV$24","v":0},{"$f":"BW938 / Discounting!BW$24","v":0},{"$f":"BX938 / Discounting!BX$24","v":0},{"$f":"BY938 / Discounting!BY$24","v":0},{"$f":"BZ938 / Discounting!BZ$24","v":0},{"$f":"CA938 / Discounting!CA$24","v":0},{"$f":"CB938 / Discounting!CB$24","v":0},{"$f":"CC938 / Discounting!CC$24","v":0},{"$f":"CD938 / Discounting!CD$24","v":0},{"$f":"CE938 / Discounting!CE$24","v":0},{"$f":"CF938 / Discounting!CF$24","v":0},{"$f":"CG938 / Discounting!CG$24","v":0},{"$f":"CH938 / Discounting!CH$24","v":0},{"$f":"CI938 / Discounting!CI$24","v":0},{"$f":"CJ938 / Discounting!CJ$24","v":0},{"$f":"CK938 / Discounting!CK$24","v":0},{"$f":"CL938 / Discounting!CL$24","v":0},{"$f":"CM938 / Discounting!CM$24","v":0},{"$f":"CN938 / Discounting!CN$24","v":0},{"$f":"CO938 / Discounting!CO$24","v":0},{"$f":"CP938 / Discounting!CP$24","v":0},{"$f":"CQ938 / Discounting!CQ$24","v":0},{"$f":"CR938 / Discounting!CR$24","v":0},{"$f":"CS938 / Discounting!CS$24","v":0},{"$f":"CT938 / Discounting!CT$24","v":0},{"$f":"CU938 / Discounting!CU$24","v":0},{"$f":"CV938 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J939 / Discounting!J$24","v":0},{"$f":"K939 / Discounting!K$24","v":0},{"$f":"L939 / Discounting!L$24","v":0},{"$f":"M939 / Discounting!M$24","v":0},{"$f":"N939 / Discounting!N$24","v":0},{"$f":"O939 / Discounting!O$24","v":0},{"$f":"P939 / Discounting!P$24","v":0},{"$f":"Q939 / Discounting!Q$24","v":0},{"$f":"R939 / Discounting!R$24","v":0},{"$f":"S939 / Discounting!S$24","v":0},{"$f":"T939 / Discounting!T$24","v":0},{"$f":"U939 / Discounting!U$24","v":0},{"$f":"V939 / Discounting!V$24","v":0},{"$f":"W939 / Discounting!W$24","v":0},{"$f":"X939 / Discounting!X$24","v":0},{"$f":"Y939 / Discounting!Y$24","v":0},{"$f":"Z939 / Discounting!Z$24","v":0},{"$f":"AA939 / Discounting!AA$24","v":0},{"$f":"AB939 / Discounting!AB$24","v":0},{"$f":"AC939 / Discounting!AC$24","v":0},{"$f":"AD939 / Discounting!AD$24","v":0},{"$f":"AE939 / Discounting!AE$24","v":0},{"$f":"AF939 / Discounting!AF$24","v":0},{"$f":"AG939 / Discounting!AG$24","v":0},{"$f":"AH939 / Discounting!AH$24","v":0},{"$f":"AI939 / Discounting!AI$24","v":0},{"$f":"AJ939 / Discounting!AJ$24","v":0},{"$f":"AK939 / Discounting!AK$24","v":0},{"$f":"AL939 / Discounting!AL$24","v":0},{"$f":"AM939 / Discounting!AM$24","v":0},{"$f":"AN939 / Discounting!AN$24","v":0},{"$f":"AO939 / Discounting!AO$24","v":0},{"$f":"AP939 / Discounting!AP$24","v":0},{"$f":"AQ939 / Discounting!AQ$24","v":0},{"$f":"AR939 / Discounting!AR$24","v":0},{"$f":"AS939 / Discounting!AS$24","v":0},{"$f":"AT939 / Discounting!AT$24","v":0},{"$f":"AU939 / Discounting!AU$24","v":0},{"$f":"AV939 / Discounting!AV$24","v":0},{"$f":"AW939 / Discounting!AW$24","v":0},{"$f":"AX939 / Discounting!AX$24","v":0},{"$f":"AY939 / Discounting!AY$24","v":0},{"$f":"AZ939 / Discounting!AZ$24","v":0},{"$f":"BA939 / Discounting!BA$24","v":0},{"$f":"BB939 / Discounting!BB$24","v":0},{"$f":"BC939 / Discounting!BC$24","v":0},{"$f":"BD939 / Discounting!BD$24","v":0},{"$f":"BE939 / Discounting!BE$24","v":0},{"$f":"BF939 / Discounting!BF$24","v":0},{"$f":"BG939 / Discounting!BG$24","v":0},{"$f":"BH939 / Discounting!BH$24","v":0},{"$f":"BI939 / Discounting!BI$24","v":0},{"$f":"BJ939 / Discounting!BJ$24","v":0},{"$f":"BK939 / Discounting!BK$24","v":0},{"$f":"BL939 / Discounting!BL$24","v":0},{"$f":"BM939 / Discounting!BM$24","v":0},{"$f":"BN939 / Discounting!BN$24","v":0},{"$f":"BO939 / Discounting!BO$24","v":0},{"$f":"BP939 / Discounting!BP$24","v":0},{"$f":"BQ939 / Discounting!BQ$24","v":0},{"$f":"BR939 / Discounting!BR$24","v":0},{"$f":"BS939 / Discounting!BS$24","v":0},{"$f":"BT939 / Discounting!BT$24","v":0},{"$f":"BU939 / Discounting!BU$24","v":0},{"$f":"BV939 / Discounting!BV$24","v":0},{"$f":"BW939 / Discounting!BW$24","v":0},{"$f":"BX939 / Discounting!BX$24","v":0},{"$f":"BY939 / Discounting!BY$24","v":0},{"$f":"BZ939 / Discounting!BZ$24","v":0},{"$f":"CA939 / Discounting!CA$24","v":0},{"$f":"CB939 / Discounting!CB$24","v":0},{"$f":"CC939 / Discounting!CC$24","v":0},{"$f":"CD939 / Discounting!CD$24","v":0},{"$f":"CE939 / Discounting!CE$24","v":0},{"$f":"CF939 / Discounting!CF$24","v":0},{"$f":"CG939 / Discounting!CG$24","v":0},{"$f":"CH939 / Discounting!CH$24","v":0},{"$f":"CI939 / Discounting!CI$24","v":0},{"$f":"CJ939 / Discounting!CJ$24","v":0},{"$f":"CK939 / Discounting!CK$24","v":0},{"$f":"CL939 / Discounting!CL$24","v":0},{"$f":"CM939 / Discounting!CM$24","v":0},{"$f":"CN939 / Discounting!CN$24","v":0},{"$f":"CO939 / Discounting!CO$24","v":0},{"$f":"CP939 / Discounting!CP$24","v":0},{"$f":"CQ939 / Discounting!CQ$24","v":0},{"$f":"CR939 / Discounting!CR$24","v":0},{"$f":"CS939 / Discounting!CS$24","v":0},{"$f":"CT939 / Discounting!CT$24","v":0},{"$f":"CU939 / Discounting!CU$24","v":0},{"$f":"CV939 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},74822688.325038359,null,{"$f":"J940 / Discounting!J$24","v":0},{"$f":"K940 / Discounting!K$24","v":0},{"$f":"L940 / Discounting!L$24","v":0},{"$f":"M940 / Discounting!M$24","v":0},{"$f":"N940 / Discounting!N$24","v":0},{"$f":"O940 / Discounting!O$24","v":0},{"$f":"P940 / Discounting!P$24","v":0},{"$f":"Q940 / Discounting!Q$24","v":0},{"$f":"R940 / Discounting!R$24","v":0},{"$f":"S940 / Discounting!S$24","v":0},{"$f":"T940 / Discounting!T$24","v":0},{"$f":"U940 / Discounting!U$24","v":0},{"$f":"V940 / Discounting!V$24","v":0},{"$f":"W940 / Discounting!W$24","v":0},{"$f":"X940 / Discounting!X$24","v":0},{"$f":"Y940 / Discounting!Y$24","v":0},{"$f":"Z940 / Discounting!Z$24","v":0},{"$f":"AA940 / Discounting!AA$24","v":0},{"$f":"AB940 / Discounting!AB$24","v":0},{"$f":"AC940 / Discounting!AC$24","v":0},{"$f":"AD940 / Discounting!AD$24","v":0},{"$f":"AE940 / Discounting!AE$24","v":0},{"$f":"AF940 / Discounting!AF$24","v":0},{"$f":"AG940 / Discounting!AG$24","v":0},{"$f":"AH940 / Discounting!AH$24","v":0},{"$f":"AI940 / Discounting!AI$24","v":0},{"$f":"AJ940 / Discounting!AJ$24","v":0},{"$f":"AK940 / Discounting!AK$24","v":0},{"$f":"AL940 / Discounting!AL$24","v":691799.05389252852},{"$f":"AM940 / Discounting!AM$24","v":2997625.4699418815},{"$f":"AN940 / Discounting!AN$24","v":2757318.6884904667},{"$f":"AO940 / Discounting!AO$24","v":2319481.8972655921},{"$f":"AP940 / Discounting!AP$24","v":1900630.874689087},{"$f":"AQ940 / Discounting!AQ$24","v":1648477.3540967864},{"$f":"AR940 / Discounting!AR$24","v":1654088.0825423722},{"$f":"AS940 / Discounting!AS$24","v":6452636.6931930026},{"$f":"AT940 / Discounting!AT$24","v":5866197.4662810443},{"$f":"AU940 / Discounting!AU$24","v":5333053.0520851417},{"$f":"AV940 / Discounting!AV$24","v":5035533.9460623786},{"$f":"AW940 / Discounting!AW$24","v":4577874.3186731627},{"$f":"AX940 / Discounting!AX$24","v":4135619.5474736458},{"$f":"AY940 / Discounting!AY$24","v":3783553.6369067417},{"$f":"AZ940 / Discounting!AZ$24","v":3311834.4276978718},{"$f":"BA940 / Discounting!BA$24","v":2997714.9636480175},{"$f":"BB940 / Discounting!BB$24","v":2737185.2358617201},{"$f":"BC940 / Discounting!BC$24","v":2488408.451050947},{"$f":"BD940 / Discounting!BD$24","v":2262241.4052612903},{"$f":"BE940 / Discounting!BE$24","v":2056629.3562142607},{"$f":"BF940 / Discounting!BF$24","v":1869704.2815157957},{"$f":"BG940 / Discounting!BG$24","v":1800065.9563817729},{"$f":"BH940 / Discounting!BH$24","v":1573451.5637251334},{"$f":"BI940 / Discounting!BI$24","v":1439618.4128971435},{"$f":"BJ940 / Discounting!BJ$24","v":1308770.0280674589},{"$f":"BK940 / Discounting!BK$24","v":1192342.6923489061},{"$f":"BL940 / Discounting!BL$24","v":630831.46877421904},{"$f":"BM940 / Discounting!BM$24","v":0},{"$f":"BN940 / Discounting!BN$24","v":0},{"$f":"BO940 / Discounting!BO$24","v":0},{"$f":"BP940 / Discounting!BP$24","v":0},{"$f":"BQ940 / Discounting!BQ$24","v":0},{"$f":"BR940 / Discounting!BR$24","v":0},{"$f":"BS940 / Discounting!BS$24","v":0},{"$f":"BT940 / Discounting!BT$24","v":0},{"$f":"BU940 / Discounting!BU$24","v":0},{"$f":"BV940 / Discounting!BV$24","v":0},{"$f":"BW940 / Discounting!BW$24","v":0},{"$f":"BX940 / Discounting!BX$24","v":0},{"$f":"BY940 / Discounting!BY$24","v":0},{"$f":"BZ940 / Discounting!BZ$24","v":0},{"$f":"CA940 / Discounting!CA$24","v":0},{"$f":"CB940 / Discounting!CB$24","v":0},{"$f":"CC940 / Discounting!CC$24","v":0},{"$f":"CD940 / Discounting!CD$24","v":0},{"$f":"CE940 / Discounting!CE$24","v":0},{"$f":"CF940 / Discounting!CF$24","v":0},{"$f":"CG940 / Discounting!CG$24","v":0},{"$f":"CH940 / Discounting!CH$24","v":0},{"$f":"CI940 / Discounting!CI$24","v":0},{"$f":"CJ940 / Discounting!CJ$24","v":0},{"$f":"CK940 / Discounting!CK$24","v":0},{"$f":"CL940 / Discounting!CL$24","v":0},{"$f":"CM940 / Discounting!CM$24","v":0},{"$f":"CN940 / Discounting!CN$24","v":0},{"$f":"CO940 / Discounting!CO$24","v":0},{"$f":"CP940 / Discounting!CP$24","v":0},{"$f":"CQ940 / Discounting!CQ$24","v":0},{"$f":"CR940 / Discounting!CR$24","v":0},{"$f":"CS940 / Discounting!CS$24","v":0},{"$f":"CT940 / Discounting!CT$24","v":0},{"$f":"CU940 / Discounting!CU$24","v":0},{"$f":"CV940 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},37588179.825822771,null,{"$f":"J941 / Discounting!J$24","v":0},{"$f":"K941 / Discounting!K$24","v":0},{"$f":"L941 / Discounting!L$24","v":0},{"$f":"M941 / Discounting!M$24","v":0},{"$f":"N941 / Discounting!N$24","v":0},{"$f":"O941 / Discounting!O$24","v":0},{"$f":"P941 / Discounting!P$24","v":0},{"$f":"Q941 / Discounting!Q$24","v":0},{"$f":"R941 / Discounting!R$24","v":0},{"$f":"S941 / Discounting!S$24","v":0},{"$f":"T941 / Discounting!T$24","v":0},{"$f":"U941 / Discounting!U$24","v":0},{"$f":"V941 / Discounting!V$24","v":0},{"$f":"W941 / Discounting!W$24","v":0},{"$f":"X941 / Discounting!X$24","v":0},{"$f":"Y941 / Discounting!Y$24","v":0},{"$f":"Z941 / Discounting!Z$24","v":0},{"$f":"AA941 / Discounting!AA$24","v":0},{"$f":"AB941 / Discounting!AB$24","v":0},{"$f":"AC941 / Discounting!AC$24","v":0},{"$f":"AD941 / Discounting!AD$24","v":0},{"$f":"AE941 / Discounting!AE$24","v":0},{"$f":"AF941 / Discounting!AF$24","v":0},{"$f":"AG941 / Discounting!AG$24","v":0},{"$f":"AH941 / Discounting!AH$24","v":0},{"$f":"AI941 / Discounting!AI$24","v":0},{"$f":"AJ941 / Discounting!AJ$24","v":0},{"$f":"AK941 / Discounting!AK$24","v":0},{"$f":"AL941 / Discounting!AL$24","v":0},{"$f":"AM941 / Discounting!AM$24","v":0},{"$f":"AN941 / Discounting!AN$24","v":0},{"$f":"AO941 / Discounting!AO$24","v":0},{"$f":"AP941 / Discounting!AP$24","v":0},{"$f":"AQ941 / Discounting!AQ$24","v":0},{"$f":"AR941 / Discounting!AR$24","v":0},{"$f":"AS941 / Discounting!AS$24","v":1484735.7415539473},{"$f":"AT941 / Discounting!AT$24","v":3794102.4740205668},{"$f":"AU941 / Discounting!AU$24","v":3359081.0802011038},{"$f":"AV941 / Discounting!AV$24","v":3080551.709107684},{"$f":"AW941 / Discounting!AW$24","v":2958687.8127732882},{"$f":"AX941 / Discounting!AX$24","v":2805406.9316645316},{"$f":"AY941 / Discounting!AY$24","v":2700981.6282617296},{"$f":"AZ941 / Discounting!AZ$24","v":2547439.5062519335},{"$f":"BA941 / Discounting!BA$24","v":2195206.0068445602},{"$f":"BB941 / Discounting!BB$24","v":1911904.2262077809},{"$f":"BC941 / Discounting!BC$24","v":1651067.4081509411},{"$f":"BD941 / Discounting!BD$24","v":1424530.2649797788},{"$f":"BE941 / Discounting!BE$24","v":1295042.7564363144},{"$f":"BF941 / Discounting!BF$24","v":1176705.6941635276},{"$f":"BG941 / Discounting!BG$24","v":1113508.4726462145},{"$f":"BH941 / Discounting!BH$24","v":1052561.4060518681},{"$f":"BI941 / Discounting!BI$24","v":962707.84769589175},{"$f":"BJ941 / Discounting!BJ$24","v":871799.65497711219},{"$f":"BK941 / Discounting!BK$24","v":791966.75258487056},{"$f":"BL941 / Discounting!BL$24","v":410192.45124912448},{"$f":"BM941 / Discounting!BM$24","v":0},{"$f":"BN941 / Discounting!BN$24","v":0},{"$f":"BO941 / Discounting!BO$24","v":0},{"$f":"BP941 / Discounting!BP$24","v":0},{"$f":"BQ941 / Discounting!BQ$24","v":0},{"$f":"BR941 / Discounting!BR$24","v":0},{"$f":"BS941 / Discounting!BS$24","v":0},{"$f":"BT941 / Discounting!BT$24","v":0},{"$f":"BU941 / Discounting!BU$24","v":0},{"$f":"BV941 / Discounting!BV$24","v":0},{"$f":"BW941 / Discounting!BW$24","v":0},{"$f":"BX941 / Discounting!BX$24","v":0},{"$f":"BY941 / Discounting!BY$24","v":0},{"$f":"BZ941 / Discounting!BZ$24","v":0},{"$f":"CA941 / Discounting!CA$24","v":0},{"$f":"CB941 / Discounting!CB$24","v":0},{"$f":"CC941 / Discounting!CC$24","v":0},{"$f":"CD941 / Discounting!CD$24","v":0},{"$f":"CE941 / Discounting!CE$24","v":0},{"$f":"CF941 / Discounting!CF$24","v":0},{"$f":"CG941 / Discounting!CG$24","v":0},{"$f":"CH941 / Discounting!CH$24","v":0},{"$f":"CI941 / Discounting!CI$24","v":0},{"$f":"CJ941 / Discounting!CJ$24","v":0},{"$f":"CK941 / Discounting!CK$24","v":0},{"$f":"CL941 / Discounting!CL$24","v":0},{"$f":"CM941 / Discounting!CM$24","v":0},{"$f":"CN941 / Discounting!CN$24","v":0},{"$f":"CO941 / Discounting!CO$24","v":0},{"$f":"CP941 / Discounting!CP$24","v":0},{"$f":"CQ941 / Discounting!CQ$24","v":0},{"$f":"CR941 / Discounting!CR$24","v":0},{"$f":"CS941 / Discounting!CS$24","v":0},{"$f":"CT941 / Discounting!CT$24","v":0},{"$f":"CU941 / Discounting!CU$24","v":0},{"$f":"CV941 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},78055962.691687509,null,{"$f":"J942 / Discounting!J$24","v":0},{"$f":"K942 / Discounting!K$24","v":0},{"$f":"L942 / Discounting!L$24","v":0},{"$f":"M942 / Discounting!M$24","v":0},{"$f":"N942 / Discounting!N$24","v":0},{"$f":"O942 / Discounting!O$24","v":0},{"$f":"P942 / Discounting!P$24","v":0},{"$f":"Q942 / Discounting!Q$24","v":0},{"$f":"R942 / Discounting!R$24","v":0},{"$f":"S942 / Discounting!S$24","v":0},{"$f":"T942 / Discounting!T$24","v":0},{"$f":"U942 / Discounting!U$24","v":0},{"$f":"V942 / Discounting!V$24","v":0},{"$f":"W942 / Discounting!W$24","v":0},{"$f":"X942 / Discounting!X$24","v":0},{"$f":"Y942 / Discounting!Y$24","v":0},{"$f":"Z942 / Discounting!Z$24","v":0},{"$f":"AA942 / Discounting!AA$24","v":0},{"$f":"AB942 / Discounting!AB$24","v":0},{"$f":"AC942 / Discounting!AC$24","v":0},{"$f":"AD942 / Discounting!AD$24","v":14267931.128600113},{"$f":"AE942 / Discounting!AE$24","v":12129859.920661863},{"$f":"AF942 / Discounting!AF$24","v":10261603.278384399},{"$f":"AG942 / Discounting!AG$24","v":8631447.3607509527},{"$f":"AH942 / Discounting!AH$24","v":7211277.8941950835},{"$f":"AI942 / Discounting!AI$24","v":5976179.15511797},{"$f":"AJ942 / Discounting!AJ$24","v":4904077.1690264642},{"$f":"AK942 / Discounting!AK$24","v":3975422.2794642108},{"$f":"AL942 / Discounting!AL$24","v":3172906.7694044565},{"$f":"AM942 / Discounting!AM$24","v":2481213.6895371256},{"$f":"AN942 / Discounting!AN$24","v":1886793.4682018505},{"$f":"AO942 / Discounting!AO$24","v":1377665.252196521},{"$f":"AP942 / Discounting!AP$24","v":943240.26132044918},{"$f":"AQ942 / Discounting!AQ$24","v":574164.73674256005},{"$f":"AR942 / Discounting!AR$24","v":262180.32808350405},{"$f":"AS942 / Discounting!AS$24","v":0},{"$f":"AT942 / Discounting!AT$24","v":0},{"$f":"AU942 / Discounting!AU$24","v":0},{"$f":"AV942 / Discounting!AV$24","v":0},{"$f":"AW942 / Discounting!AW$24","v":0},{"$f":"AX942 / Discounting!AX$24","v":0},{"$f":"AY942 / Discounting!AY$24","v":0},{"$f":"AZ942 / Discounting!AZ$24","v":0},{"$f":"BA942 / Discounting!BA$24","v":0},{"$f":"BB942 / Discounting!BB$24","v":0},{"$f":"BC942 / Discounting!BC$24","v":0},{"$f":"BD942 / Discounting!BD$24","v":0},{"$f":"BE942 / Discounting!BE$24","v":0},{"$f":"BF942 / Discounting!BF$24","v":0},{"$f":"BG942 / Discounting!BG$24","v":0},{"$f":"BH942 / Discounting!BH$24","v":0},{"$f":"BI942 / Discounting!BI$24","v":0},{"$f":"BJ942 / Discounting!BJ$24","v":0},{"$f":"BK942 / Discounting!BK$24","v":0},{"$f":"BL942 / Discounting!BL$24","v":0},{"$f":"BM942 / Discounting!BM$24","v":0},{"$f":"BN942 / Discounting!BN$24","v":0},{"$f":"BO942 / Discounting!BO$24","v":0},{"$f":"BP942 / Discounting!BP$24","v":0},{"$f":"BQ942 / Discounting!BQ$24","v":0},{"$f":"BR942 / Discounting!BR$24","v":0},{"$f":"BS942 / Discounting!BS$24","v":0},{"$f":"BT942 / Discounting!BT$24","v":0},{"$f":"BU942 / Discounting!BU$24","v":0},{"$f":"BV942 / Discounting!BV$24","v":0},{"$f":"BW942 / Discounting!BW$24","v":0},{"$f":"BX942 / Discounting!BX$24","v":0},{"$f":"BY942 / Discounting!BY$24","v":0},{"$f":"BZ942 / Discounting!BZ$24","v":0},{"$f":"CA942 / Discounting!CA$24","v":0},{"$f":"CB942 / Discounting!CB$24","v":0},{"$f":"CC942 / Discounting!CC$24","v":0},{"$f":"CD942 / Discounting!CD$24","v":0},{"$f":"CE942 / Discounting!CE$24","v":0},{"$f":"CF942 / Discounting!CF$24","v":0},{"$f":"CG942 / Discounting!CG$24","v":0},{"$f":"CH942 / Discounting!CH$24","v":0},{"$f":"CI942 / Discounting!CI$24","v":0},{"$f":"CJ942 / Discounting!CJ$24","v":0},{"$f":"CK942 / Discounting!CK$24","v":0},{"$f":"CL942 / Discounting!CL$24","v":0},{"$f":"CM942 / Discounting!CM$24","v":0},{"$f":"CN942 / Discounting!CN$24","v":0},{"$f":"CO942 / Discounting!CO$24","v":0},{"$f":"CP942 / Discounting!CP$24","v":0},{"$f":"CQ942 / Discounting!CQ$24","v":0},{"$f":"CR942 / Discounting!CR$24","v":0},{"$f":"CS942 / Discounting!CS$24","v":0},{"$f":"CT942 / Discounting!CT$24","v":0},{"$f":"CU942 / Discounting!CU$24","v":0},{"$f":"CV942 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1344905557.7733619,null,{"$f":"SUM(J1004:J1015)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,133689.83957219243,119153.15469892375,106197.10757479834,94649.828498037707,1431276.3727124538,1275647.3910093168,1136940.6336981431,1013316.0728147444,903133.75473684876,45693603.119818024,73781212.43858701,66295499.359921575,59559955.362088218,53499763.307770059,48047566.764602929,43142723.948074117,38730636.615519069,54659313.001159377,59783846.91186922,51273316.88869366,47166156.080929779,50756831.259830348,56017472.582078971,54231776.885500714,58430716.18034751,57565682.655798614,53143365.661811627,38214861.682303771,33317107.01619757,28839801.54443628,25232733.387923092,28842418.979514148,27102226.261641651,25577469.018494874,24035490.648791444,22538406.998954643,20489323.722775575,18632111.053166796,13629487.075443035,15115909.376567444,13831973.684068803,12605025.208234921,11503642.314045398,5578819.3081264645,{"$f":"SUM(BM1004:BM1015)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC1004:CC1015)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J1018:CV1018)","v":64580136.703435376},null,{"$f":"J945 / Discounting!J$24","v":-450000000},{"$f":"K945 / Discounting!K$24","v":-450000000},{"$f":"L945 / Discounting!L$24","v":-270000000},{"$f":"M945 / Discounting!M$24","v":-270000000},{"$f":"N945 / Discounting!N$24","v":-180000000},{"$f":"O945 / Discounting!O$24","v":-90000000},{"$f":"P945 / Discounting!P$24","v":-90000000},{"$f":"Q945 / Discounting!Q$24","v":0},{"$f":"R945 / Discounting!R$24","v":0},{"$f":"S945 / Discounting!S$24","v":0},{"$f":"T945 / Discounting!T$24","v":0},{"$f":"U945 / Discounting!U$24","v":0},{"$f":"V945 / Discounting!V$24","v":0},{"$f":"W945 / Discounting!W$24","v":0},{"$f":"X945 / Discounting!X$24","v":0},{"$f":"Y945 / Discounting!Y$24","v":0},{"$f":"Z945 / Discounting!Z$24","v":-108213339.53773254},{"$f":"AA945 / Discounting!AA$24","v":-411610789.69680434},{"$f":"AB945 / Discounting!AB$24","v":-483148472.85059941},{"$f":"AC945 / Discounting!AC$24","v":-561297765.32721555},{"$f":"AD945 / Discounting!AD$24","v":-86379788.037920073},{"$f":"AE945 / Discounting!AE$24","v":302716275.06901932},{"$f":"AF945 / Discounting!AF$24","v":350674514.50025517},{"$f":"AG945 / Discounting!AG$24","v":318795013.18205011},{"$f":"AH945 / Discounting!AH$24","v":289813648.34731823},{"$f":"AI945 / Discounting!AI$24","v":261666765.26377809},{"$f":"AJ945 / Discounting!AJ$24","v":237878877.51252556},{"$f":"AK945 / Discounting!AK$24","v":216253525.01138687},{"$f":"AL945 / Discounting!AL$24","v":111383499.05185044},{"$f":"AM945 / Discounting!AM$24","v":101257726.41077311},{"$f":"AN945 / Discounting!AN$24","v":90644038.644589365},{"$f":"AO945 / Discounting!AO$24","v":83684071.413862064},{"$f":"AP945 / Discounting!AP$24","v":105176426.71216643},{"$f":"AQ945 / Discounting!AQ$24","v":121275840.83786646},{"$f":"AR945 / Discounting!AR$24","v":110972251.95560031},{"$f":"AS945 / Discounting!AS$24","v":100883865.4141821},{"$f":"AT945 / Discounting!AT$24","v":91712604.921983719},{"$f":"AU945 / Discounting!AU$24","v":83375095.383621559},{"$f":"AV945 / Discounting!AV$24","v":42943160.612621523},{"$f":"AW945 / Discounting!AW$24","v":39039236.920565017},{"$f":"AX945 / Discounting!AX$24","v":35082954.465242378},{"$f":"AY945 / Discounting!AY$24","v":32263832.165756207},{"$f":"AZ945 / Discounting!AZ$24","v":51769374.53578154},{"$f":"BA945 / Discounting!BA$24","v":46859080.323242687},{"$f":"BB945 / Discounting!BB$24","v":42784607.054364905},{"$f":"BC945 / Discounting!BC$24","v":38895097.32214991},{"$f":"BD945 / Discounting!BD$24","v":35359179.383772641},{"$f":"BE945 / Discounting!BE$24","v":32144708.530702401},{"$f":"BF945 / Discounting!BF$24","v":29222462.300638545},{"$f":"BG945 / Discounting!BG$24","v":15590872.029546762},{"$f":"BH945 / Discounting!BH$24","v":24588962.031034254},{"$f":"BI945 / Discounting!BI$24","v":22496344.313331824},{"$f":"BJ945 / Discounting!BJ$24","v":20451222.103028931},{"$f":"BK945 / Discounting!BK$24","v":18631343.087309234},{"$f":"BL945 / Discounting!BL$24","v":8943815.3417899497},{"$f":"BM945 / Discounting!BM$24","v":0},{"$f":"BN945 / Discounting!BN$24","v":0},{"$f":"BO945 / Discounting!BO$24","v":0},{"$f":"BP945 / Discounting!BP$24","v":0},{"$f":"BQ945 / Discounting!BQ$24","v":0},{"$f":"BR945 / Discounting!BR$24","v":0},{"$f":"BS945 / Discounting!BS$24","v":0},{"$f":"BT945 / Discounting!BT$24","v":0},{"$f":"BU945 / Discounting!BU$24","v":0},{"$f":"BV945 / Discounting!BV$24","v":0},{"$f":"BW945 / Discounting!BW$24","v":0},{"$f":"BX945 / Discounting!BX$24","v":0},{"$f":"BY945 / Discounting!BY$24","v":0},{"$f":"BZ945 / Discounting!BZ$24","v":0},{"$f":"CA945 / Discounting!CA$24","v":0},{"$f":"CB945 / Discounting!CB$24","v":0},{"$f":"CC945 / Discounting!CC$24","v":0},{"$f":"CD945 / Discounting!CD$24","v":0},{"$f":"CE945 / Discounting!CE$24","v":0},{"$f":"CF945 / Discounting!CF$24","v":0},{"$f":"CG945 / Discounting!CG$24","v":0},{"$f":"CH945 / Discounting!CH$24","v":0},{"$f":"CI945 / Discounting!CI$24","v":0},{"$f":"CJ945 / Discounting!CJ$24","v":0},{"$f":"CK945 / Discounting!CK$24","v":0},{"$f":"CL945 / Discounting!CL$24","v":0},{"$f":"CM945 / Discounting!CM$24","v":0},{"$f":"CN945 / Discounting!CN$24","v":0},{"$f":"CO945 / Discounting!CO$24","v":0},{"$f":"CP945 / Discounting!CP$24","v":0},{"$f":"CQ945 / Discounting!CQ$24","v":0},{"$f":"CR945 / Discounting!CR$24","v":0},{"$f":"CS945 / Discounting!CS$24","v":0},{"$f":"CT945 / Discounting!CT$24","v":0},{"$f":"CU945 / Discounting!CU$24","v":0},{"$f":"CV945 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H1016-H1015)/H1018","v":19.616706618310449}]
[]
["Reconciliation (Real)"]
[]
[{"$nulls":4},"Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J1023:CV1023)","v":26675382618.009029},null,{"$f":"J172","v":-450000000},-450000000,-270000000,-270000000,-180000000,-90000000,-90000000,0,0,0,0,0,0,0,0,0,-191706532.00480512,-802112984.42666698,-1035671659.9711344,-1323510769.7167687,-224046923.92839158,863684861.61081004,1100566847.3004618,1100566847.3004618,1100566847.3004618,1093047016.1950333,1093047016.1950333,1093047016.1950333,619283044.81572962,619283044.81572962,609807765.38814354,619283044.81572962,{"$f":"AP172","v":856165030.50538158},1085940556.6243439,1093047016.1950333,1093047016.1950333,1093047016.1950333,1093047016.1950333,619283044.81572962,619283044.81572962,612176585.24504018,619283044.81572962,1093047016.1950333,1088309376.4812403,1093047016.1950333,1093047016.1950333,1093047016.1950333,1093047016.1950333,1093047016.1950333,641482965.19634986,1112878116.7187572,1119984576.2894466,1119984576.2894466,1122353396.1463432,592653660.23028791,0,0,0,0,0,0,0,0,0,{"$f":"BV172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},7127475201.1960506,null,{"$f":"J802","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-2305084.9110171348,-59771846.769105449,-242849470.98257256,-312873630.98601925,-399182773.06667638,-479604291.37327337,159996441.99981904,244701315.25975549,258074136.39018762,271184745.34159148,276518452.42381418,289119960.45092261,301474380.08534276,60830763.364264011,8472975.1012449265,28815145.99365139,43071974.008363008,{"$f":"AP802","v":58643374.400759935},42579783.182417393,25279910.48948276,459967388.31938207,406969047.78844285,396337801.05192477,399821548.6288681,422405458.6347239,440574066.70683157,466592098.02886724,484074621.065651,458855986.43187273,439602281.80814815,417591158.12513137,396324440.91653049,396329105.76062906,396125135.26121986,412335528.0612905,428743311.09930229,431357261.1119352,429686766.90465117,429373187.54205412,244629214.16340131,0,0,0,0,0,0,0,0,0,{"$f":"BV802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2775818813.6512532,null,{"$f":"J821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-134194572.40336357,-561479089.09866691,-724970161.97979403,-926457538.80173802,137039928.87805182,493182009.80540705,647801855.60063934,636875591.483199,626216839.83018565,615821953.45890546,605687404.64484358,595809784.21768975,254551020.75272843,245177499.6507664,236051382.62404957,227169726.89859396,{"$f":"AP821","v":384347094.63321233},541763382.43477976,533598600.84932536,0,0,0,-331634779.96551251,-331634779.96551251,-331634779.96551245,-331634779.96551251,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1495642640.5470064,null,{"$f":"J874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3846345.5371945798,18333204.724664658,18549861.337094158,17164745.780947536,{"$f":"AP874","v":15471657.876920596},14760964.781796366,16292325.435281605,69912421.130264223,69914377.008305669,69916294.535797298,72617402.862376466,72619245.929938555,72164089.114937782,72622824.357923463,69925332.723985463,69622392.937533736,69928704.756598189,69930341.347848773,69931945.849074841,69933518.889492571,69935061.085980505,74063313.781323597,71213246.446782082,71671663.43696025,71673088.188131645,71826806.251000017,41801464.438851766,0,0,0,0,0,0,0,0,0,{"$f":"BV874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Joint Venture Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},21650860.988687154,null,{"$f":"J784 + J856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP784 + AP856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21650860.988687154,0,0,0,0,0,0,0,0,0,{"$f":"BV784 + BV856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},15298096823.603403,null,{"$f":"J943-J940","v":182849.16299921353},{"$f":"K943-K940","v":179263.8852933466},175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,2305084.9110171348,2259887.1676638578,2215575.6545724096,2172132.9946788331,2129542.1516459147,118517438.56682995,210506409.80558375,{"$f":"AF943-AF940","v":208063676.44006696},205617119.42707539,203165262.12868491,200706610.31231409,198239651.09926736,195762851.89200085,300054915.16154283,347299365.33905363,326391375.4333483,331876598.12782526,397702903.59448844,486836426.22535002,517876179.42094362,563167206.7453872,616163591.39828479,626792920.60731137,478478873.28999788,455893120.21657985,431073209.38878345,411702902.39445168,539047062.40539682,559830997.11183381,583516029.63028705,605525516.72205317,626790629.4294281,626784391.54491174,626986819.84783292,486718903.3192482,612921559.17267299,616955651.74055123,618624721.19666386,621153402.35328877,{"$f":"BL943-BL940","v":327873842.61672205},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC943-CC940","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Reconciliation of Pre- and Post-Tax Cash Flows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"SUM(J1024:J1026) - J1027 + J1028 - J1023","v":0},{"$f":"SUM(K1024:K1026) - K1027 + K1028 - K1023","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW1024:BW1026) - BW1027 + BW1028 - BW1023","v":0},0,0,0,0,0,{"$f":"SUM(CC1024:CC1026) - CC1027 + CC1028 - CC1023","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Pre- and Post-Tax Cash Flows match",{"$f":"H1029","v":0}]
[]
["Contribution to GDP"]
[]
[{"$nulls":4},"Output",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J1035:CV1035)","v":48253980189.163383},null,{"$f":"J161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,709098867.26073611,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,{"$f":"AP161","v":1418197734.5214722},1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,1418197734.5214722,744356082.69408202,0,0,0,0,0,0,0,0,0,{"$f":"BV161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},21578597571.154381,null,{"$f":"J170","v":450000000},450000000,270000000,270000000,180000000,90000000,90000000,0,0,0,0,0,0,0,0,0,191706532.00480512,802112984.42666698,1035671659.9711344,1323510769.7167687,933145791.18912768,554512872.91066217,317630887.22101045,317630887.22101045,317630887.22101045,325150718.32643884,325150718.32643884,325150718.32643884,798914689.7057426,798914689.7057426,808389969.13332868,798914689.7057426,{"$f":"AP170","v":562032704.01609063},332257177.89712846,325150718.3264389,325150718.3264389,325150718.3264389,325150718.3264389,798914689.7057426,798914689.7057426,806021149.27643204,798914689.7057426,325150718.3264389,329888358.04023194,325150718.3264389,325150718.3264389,325150718.3264389,325150718.3264389,325150718.3264389,776714769.32512236,305319617.80271518,298213158.23202562,298213158.23202562,295844338.3751291,151702422.46379408,0,0,0,0,0,0,0,0,0,{"$f":"BV170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capex Sourced Locally",{"$f":"Inputs!C197","v":0.05},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},601540974.20240867,null,{"$f":"SUM(J163:J166) * $F$1037","v":22500000},22500000,13500000,13500000,9000000,4500000,4500000,0,0,0,0,0,0,0,0,0,9585326.6002402566,40105649.221333347,51783582.998556726,66175538.485838443,39804499.856248349,14020064.239117036,2175964.9546344453,2175964.9546344453,2175964.9546344453,2175964.9546344453,2175964.9546344453,2175964.9546344453,25864163.523599628,25864163.523599628,26337927.494978935,25864163.523599628,{"$f":"SUM(AP163:AP166) * $F$1037","v":14020064.239117036},2531287.9331689235,2175964.9546344453,2175964.9546344453,2175964.9546344453,2175964.9546344453,25864163.523599628,25864163.523599628,26219486.502134107,25864163.523599628,2175964.9546344453,2412846.9403240974,2175964.9546344453,2175964.9546344453,2175964.9546344453,2175964.9546344453,2175964.9546344453,24754167.504568618,1184409.9284482591,829086.94991378149,829086.94991378149,710645.95706895553,236881.98568965183,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV163:BV166) * $F$1037","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Opex Sourced Locally",{"$f":"Inputs!C198","v":0.3},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2797733664.9899979,null,{"$f":" (J167 + J168) * $F$1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41116738.219248228,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,{"$f":" (AP167 + AP168) * $F$1038","v":82233476.438496456},82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,82233476.438496456,42912204.300366908,0,0,0,0,0,0,0,0,0,{"$f":" (BV167 + BV168) * $F$1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Local Inputs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3399274639.1924062,null,{"$f":"SUM(J1037:J1038)","v":22500000},22500000,13500000,13500000,9000000,4500000,4500000,0,0,0,0,0,0,0,0,0,9585326.6002402566,40105649.221333347,51783582.998556726,66175538.485838443,80921238.075496584,96253540.677613497,84409441.393130898,84409441.393130898,84409441.393130898,84409441.393130898,84409441.393130898,84409441.393130898,108097639.96209608,108097639.96209608,108571403.93347539,108097639.96209608,96253540.677613497,84764764.371665373,84409441.393130898,84409441.393130898,84409441.393130898,84409441.393130898,108097639.96209608,108097639.96209608,108452962.94063056,108097639.96209608,84409441.393130898,84646323.378820553,84409441.393130898,84409441.393130898,84409441.393130898,84409441.393130898,84409441.393130898,106987643.94306508,83417886.366944715,83062563.38841024,83062563.38841024,82944122.395565405,43149086.286056563,{"$f":"SUM(BM1037:BM1038)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC1037:CC1038)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Imported Inputs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},18179322931.961975,null,{"$f":"J1036 - J1039","v":427500000},427500000,256500000,256500000,171000000,85500000,85500000,0,0,0,0,0,0,0,0,0,182121205.40456486,{"$f":"AA1036 - AA1039","v":762007335.20533359},983888076.97257769,1257335231.2309303,852224553.11363113,458259332.23304868,233221445.82787955,233221445.82787955,233221445.82787955,240741276.93330795,240741276.93330795,240741276.93330795,690817049.7436465,690817049.7436465,699818565.1998533,690817049.7436465,465779163.33847713,247492413.5254631,240741276.93330801,240741276.93330801,240741276.93330801,240741276.93330801,690817049.7436465,690817049.7436465,697568186.33580148,690817049.7436465,240741276.93330801,245242034.6614114,240741276.93330801,240741276.93330801,240741276.93330801,240741276.93330801,240741276.93330801,669727125.38205731,221901731.43577045,215150594.84361538,215150594.84361538,212900215.97956371,{"$f":"BL1036 - BL1039","v":108553336.17773752},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC1036 - CC1039","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Value Added",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},35113134791.867737,null,{"$f":"MAX(J1035 - J1040, 0)","v":0},{"$f":"MAX(K1035 - K1040, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,959938402.28842354,1184976288.6935925,1184976288.6935925,1184976288.6935925,1177456457.5881643,1177456457.5881643,1177456457.5881643,727380684.77782571,727380684.77782571,718379169.32161891,727380684.77782571,952418571.18299508,1170705320.9960091,1177456457.5881643,1177456457.5881643,1177456457.5881643,1177456457.5881643,727380684.77782571,727380684.77782571,720629548.18567073,727380684.77782571,1177456457.5881643,1172955699.8600607,1177456457.5881643,1177456457.5881643,1177456457.5881643,1177456457.5881643,1177456457.5881643,748470609.13941491,1196296003.0857017,1203047139.6778569,1203047139.6778569,1205297518.5419085,635802746.51634455,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW1035 - BW1040, 0)","v":0},0,0,0,0,0,{"$f":"MAX(CC1035 - CC1040, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Error Checks"]
[]
[{"$nulls":4},"Production matches Reserves",{"$f":"F22","v":0}]
[{"$nulls":4},"Daily Production matches Annual Production",{"$f":"F23","v":1.6763806343078613E-8}]
[{"$nulls":4},"Gas allocation matches production",{"$f":"F38","v":1.6763806343078613E-8}]
[{"$nulls":4},"Tariffs and Tollings Fees are either netted or costed",{"$f":"F136","v":0}]
[{"$nulls":4},"Repeated Recoverable Cost entries match",{"$f":"F279","v":0}]
[{"$nulls":4},"Repeated APT Cost entries match",{"$f":"F536","v":0}]
[{"$nulls":4},"Depreciated and Undepreciated Capex matches Total Capex",{"$f":"H451","v":0}]
[{"$nulls":4},"Repeated CIT Income and Cost entries match",{"$f":"SUM(F679:F680)","v":0}]
[{"$nulls":4},"Cumulatives match Sum of Annual Totals",{"$f":"F908","v":2.9935836791992188E-3}]
[{"$nulls":4},"Government Revenue entries match",{"$f":"F926","v":0}]
[{"$nulls":4},"Pre- and Post-Tax Cash Flows match",{"$f":"F1031","v":0}]
[]
[{"$nulls":4},"All Error Checks",{"$f":"SUM(F1045:F1055)","v":2.9936172068119049E-3}]

{"sheet":"Blocks 1&4 (wellhead)","index":6,"n_rows":873,"n_cols":100,"rows_kept":873,"cut":false,"hidden":true,"merged":[]}
["Blocks 1 and 4 (wellhead calculation)"]
[]
[{"$nulls":9},{"$f":"J4 - Inputs!$C$3","v":-10},{"$f":"K4 - Inputs!$C$3","v":-9},{"$f":"L4 - Inputs!$C$3","v":-8},{"$f":"M4 - Inputs!$C$3","v":-7},{"$f":"N4 - Inputs!$C$3","v":-6},{"$f":"O4 - Inputs!$C$3","v":-5},{"$f":"P4 - Inputs!$C$3","v":-4},{"$f":"Q4 - Inputs!$C$3","v":-3},{"$f":"R4 - Inputs!$C$3","v":-2},{"$f":"S4 - Inputs!$C$3","v":-1},{"$f":"T4 - Inputs!$C$3","v":0},{"$f":"U4 - Inputs!$C$3","v":1},{"$f":"V4 - Inputs!$C$3","v":2},{"$f":"W4 - Inputs!$C$3","v":3},{"$f":"X4 - Inputs!$C$3","v":4},{"$f":"Y4 - Inputs!$C$3","v":5},{"$f":"Z4 - Inputs!$C$3","v":6},{"$f":"AA4 - Inputs!$C$3","v":7},{"$f":"AB4 - Inputs!$C$3","v":8},{"$f":"AC4 - Inputs!$C$3","v":9},{"$f":"AD4 - Inputs!$C$3","v":10},{"$f":"AE4 - Inputs!$C$3","v":11},{"$f":"AF4 - Inputs!$C$3","v":12},{"$f":"AG4 - Inputs!$C$3","v":13},{"$f":"AH4 - Inputs!$C$3","v":14},{"$f":"AI4 - Inputs!$C$3","v":15},{"$f":"AJ4 - Inputs!$C$3","v":16},{"$f":"AK4 - Inputs!$C$3","v":17},{"$f":"AL4 - Inputs!$C$3","v":18},{"$f":"AM4 - Inputs!$C$3","v":19},{"$f":"AN4 - Inputs!$C$3","v":20},{"$f":"AO4 - Inputs!$C$3","v":21},{"$f":"AP4 - Inputs!$C$3","v":22},{"$f":"AQ4 - Inputs!$C$3","v":23},{"$f":"AR4 - Inputs!$C$3","v":24},{"$f":"AS4 - Inputs!$C$3","v":25},{"$f":"AT4 - Inputs!$C$3","v":26},{"$f":"AU4 - Inputs!$C$3","v":27},{"$f":"AV4 - Inputs!$C$3","v":28},{"$f":"AW4 - Inputs!$C$3","v":29},{"$f":"AX4 - Inputs!$C$3","v":30},{"$f":"AY4 - Inputs!$C$3","v":31},{"$f":"AZ4 - Inputs!$C$3","v":32},{"$f":"BA4 - Inputs!$C$3","v":33},{"$f":"BB4 - Inputs!$C$3","v":34},{"$f":"BC4 - Inputs!$C$3","v":35},{"$f":"BD4 - Inputs!$C$3","v":36},{"$f":"BE4 - Inputs!$C$3","v":37},{"$f":"BF4 - Inputs!$C$3","v":38},{"$f":"BG4 - Inputs!$C$3","v":39},{"$f":"BH4 - Inputs!$C$3","v":40},{"$f":"BI4 - Inputs!$C$3","v":41},{"$f":"BJ4 - Inputs!$C$3","v":42},{"$f":"BK4 - Inputs!$C$3","v":43},{"$f":"BL4 - Inputs!$C$3","v":44},{"$f":"BM4 - Inputs!$C$3","v":45},{"$f":"BN4 - Inputs!$C$3","v":46},{"$f":"BO4 - Inputs!$C$3","v":47},{"$f":"BP4 - Inputs!$C$3","v":48},{"$f":"BQ4 - Inputs!$C$3","v":49},{"$f":"BR4 - Inputs!$C$3","v":50},{"$f":"BS4 - Inputs!$C$3","v":51},{"$f":"BT4 - Inputs!$C$3","v":52},{"$f":"BU4 - Inputs!$C$3","v":53},{"$f":"BV4 - Inputs!$C$3","v":54},{"$f":"BW4 - Inputs!$C$3","v":55},{"$f":"BX4 - Inputs!$C$3","v":56},{"$f":"BY4 - Inputs!$C$3","v":57},{"$f":"BZ4 - Inputs!$C$3","v":58},{"$f":"CA4 - Inputs!$C$3","v":59},{"$f":"CB4 - Inputs!$C$3","v":60},{"$f":"CC4 - Inputs!$C$3","v":61},{"$f":"CD4 - Inputs!$C$3","v":62},{"$f":"CE4 - Inputs!$C$3","v":63},{"$f":"CF4 - Inputs!$C$3","v":64},{"$f":"CG4 - Inputs!$C$3","v":65},{"$f":"CH4 - Inputs!$C$3","v":66},{"$f":"CI4 - Inputs!$C$3","v":67},{"$f":"CJ4 - Inputs!$C$3","v":68},{"$f":"CK4 - Inputs!$C$3","v":69},{"$f":"CL4 - Inputs!$C$3","v":70},{"$f":"CM4 - Inputs!$C$3","v":71},{"$f":"CN4 - Inputs!$C$3","v":72},{"$f":"CO4 - Inputs!$C$3","v":73},{"$f":"CP4 - Inputs!$C$3","v":74},{"$f":"CQ4 - Inputs!$C$3","v":75},{"$f":"CR4 - Inputs!$C$3","v":76},{"$f":"CS4 - Inputs!$C$3","v":77},{"$f":"CT4 - Inputs!$C$3","v":78},{"$f":"CU4 - Inputs!$C$3","v":79},{"$f":"CV4 - Inputs!$C$3","v":80}]
[{"$nulls":5},"Constant","Unit","Total",null,2010,{"$f":"J4 + 1","v":2011},{"$f":"K4 + 1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BW4 + 1","v":2076},2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[{"$nulls":4},"Block is part of proposed offshore project",{"$f":"Inputs!C17","v":1}]
[]
["Production"]
[]
[{"$nulls":4},"Offshore production start",{"$f":"Inputs!C50","v":2030}]
[]
[{"$nulls":4},"Reserves",{"$f":"Inputs!C9","v":15017357.300000001},"mmcf"]
[{"$nulls":4},"Annual offshore production",null,"mmcf",{"$f":"SUM(J13:CV13)","v":15017357.300000001},null,{"$f":"'Demand & production'!J138","v":0},{"$f":"'Demand & production'!K138","v":0},{"$f":"'Demand & production'!L138","v":0},{"$f":"'Demand & production'!M138","v":0},{"$f":"'Demand & production'!N138","v":0},{"$f":"'Demand & production'!O138","v":0},{"$f":"'Demand & production'!P138","v":0},{"$f":"'Demand & production'!Q138","v":0},{"$f":"'Demand & production'!R138","v":0},{"$f":"'Demand & production'!S138","v":0},{"$f":"'Demand & production'!T138","v":0},{"$f":"'Demand & production'!U138","v":0},{"$f":"'Demand & production'!V138","v":0},{"$f":"'Demand & production'!W138","v":0},{"$f":"'Demand & production'!X138","v":0},{"$f":"'Demand & production'!Y138","v":0},{"$f":"'Demand & production'!Z138","v":0},{"$f":"'Demand & production'!AA138","v":0},{"$f":"'Demand & production'!AB138","v":0},{"$f":"'Demand & production'!AC138","v":0},{"$f":"'Demand & production'!AD138","v":220701.76177803666},{"$f":"'Demand & production'!AE138","v":441403.52355607331},{"$f":"'Demand & production'!AF138","v":441403.52355607331},{"$f":"'Demand & production'!AG138","v":441403.52355607331},{"$f":"'Demand & production'!AH138","v":441403.52355607331},{"$f":"'Demand & production'!AI138","v":441403.52355607331},{"$f":"'Demand & production'!AJ138","v":441403.52355607331},{"$f":"'Demand & production'!AK138","v":441403.52355607331},{"$f":"'Demand & production'!AL138","v":441403.52355607331},{"$f":"'Demand & production'!AM138","v":441403.52355607331},{"$f":"'Demand & production'!AN138","v":441403.52355607331},{"$f":"'Demand & production'!AO138","v":441403.52355607331},{"$f":"'Demand & production'!AP138","v":441403.52355607331},{"$f":"'Demand & production'!AQ138","v":441403.52355607331},{"$f":"'Demand & production'!AR138","v":441403.52355607331},{"$f":"'Demand & production'!AS138","v":441403.52355607331},{"$f":"'Demand & production'!AT138","v":441403.52355607331},{"$f":"'Demand & production'!AU138","v":441403.52355607331},{"$f":"'Demand & production'!AV138","v":441403.52355607331},{"$f":"'Demand & production'!AW138","v":441403.52355607331},{"$f":"'Demand & production'!AX138","v":441403.52355607331},{"$f":"'Demand & production'!AY138","v":441403.52355607331},{"$f":"'Demand & production'!AZ138","v":441403.52355607331},{"$f":"'Demand & production'!BA138","v":441403.52355607331},{"$f":"'Demand & production'!BB138","v":441403.52355607331},{"$f":"'Demand & production'!BC138","v":441403.52355607331},{"$f":"'Demand & production'!BD138","v":441403.52355607331},{"$f":"'Demand & production'!BE138","v":441403.52355607331},{"$f":"'Demand & production'!BF138","v":441403.52355607331},{"$f":"'Demand & production'!BG138","v":441403.52355607331},{"$f":"'Demand & production'!BH138","v":441403.52355607331},{"$f":"'Demand & production'!BI138","v":441403.52355607331},{"$f":"'Demand & production'!BJ138","v":441403.52355607331},{"$f":"'Demand & production'!BK138","v":441403.52355607331},{"$f":"'Demand & production'!BL138","v":230339.26087153464},{"$f":"'Demand & production'!BM138","v":0},{"$f":"'Demand & production'!BN138","v":0},{"$f":"'Demand & production'!BO138","v":0},{"$f":"'Demand & production'!BP138","v":0},{"$f":"'Demand & production'!BQ138","v":0},{"$f":"'Demand & production'!BR138","v":0},{"$f":"'Demand & production'!BS138","v":0},{"$f":"'Demand & production'!BT138","v":0},{"$f":"'Demand & production'!BU138","v":0},{"$f":"'Demand & production'!BV138","v":0},{"$f":"'Demand & production'!BW138","v":0},{"$f":"'Demand & production'!BX138","v":0},{"$f":"'Demand & production'!BY138","v":0},{"$f":"'Demand & production'!BZ138","v":0},{"$f":"'Demand & production'!CA138","v":0},{"$f":"'Demand & production'!CB138","v":0},{"$f":"'Demand & production'!CC138","v":0},{"$f":"'Demand & production'!CD138","v":0},{"$f":"'Demand & production'!CE138","v":0},{"$f":"'Demand & production'!CF138","v":0},{"$f":"'Demand & production'!CG138","v":0},{"$f":"'Demand & production'!CH138","v":0},{"$f":"'Demand & production'!CI138","v":0},{"$f":"'Demand & production'!CJ138","v":0},{"$f":"'Demand & production'!CK138","v":0},{"$f":"'Demand & production'!CL138","v":0},{"$f":"'Demand & production'!CM138","v":0},{"$f":"'Demand & production'!CN138","v":0},{"$f":"'Demand & production'!CO138","v":0},{"$f":"'Demand & production'!CP138","v":0},{"$f":"'Demand & production'!CQ138","v":0},{"$f":"'Demand & production'!CR138","v":0},{"$f":"'Demand & production'!CS138","v":0},{"$f":"'Demand & production'!CT138","v":0},{"$f":"'Demand & production'!CU138","v":0},{"$f":"'Demand & production'!CV138","v":0}]
[{"$nulls":4},"Daily offshore production",null,"mmcf",{"$f":"SUM(J14:CV14)","v":41143.444657534201},null,{"$f":"IFERROR(J13 / 365, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,604.66236103571691,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,631.06646814119085,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BV13 / 365, 0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(CC13 / 365, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Unused reserves",null,"mmcf",{"$f":"F12 - H13","v":0}]
[]
["Pricing"]
[]
[{"$nulls":4},"Price at the wellhead",{"$f":"Inputs!C365","v":3148.47},"$ / mmcf",null,null,{"$f":"$F20","v":3148.47},{"$f":"$F20","v":3148.47},3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,{"$f":"$F20","v":3148.47},3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47,3148.47]
[]
["Project pre-tax cash flow (real)"]
[]
[]
[null,null,"Revenues",null,null,"Cash flow active"]
[{"$nulls":4},"Revenues from hypothetical sale at wellhead",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J26:CV26)","v":47281698938.330978},null,{"$f":"J13 * J20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,694872875.90529501,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,{"$f":"AP13 * AP20","v":1389745751.81059},1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,725216252.67620063,0,0,0,0,0,0,0,0,0,{"$f":"BV13 * BV20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,null,"Exploration capital expenditure"]
[{"$nulls":4},"Total exploration capital expenditure",{"$f":"Inputs!C154 * 10^6","v":1800000000},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual exploration capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J31:CV31)","v":1800000000},null,{"$f":"$F$30 * Inputs!D154","v":450000000},{"$f":"$F$30 * Inputs!E154","v":450000000},{"$f":"$F$30 * Inputs!F154","v":270000000},{"$f":"$F$30 * Inputs!G154","v":270000000},{"$f":"$F$30 * Inputs!H154","v":180000000},{"$f":"$F$30 * Inputs!I154","v":90000000},{"$f":"$F$30 * Inputs!J154","v":90000000},{"$f":"$F$30 * Inputs!K154","v":0},{"$f":"$F$30 * Inputs!L154","v":0},{"$f":"$F$30 * Inputs!M154","v":0},{"$f":"$F$30 * Inputs!N154","v":0},{"$f":"$F$30 * Inputs!O154","v":0},{"$f":"$F$30 * Inputs!P154","v":0},{"$f":"$F$30 * Inputs!Q154","v":0},{"$f":"$F$30 * Inputs!R154","v":0},{"$f":"$F$30 * Inputs!S154","v":0},{"$f":"$F$30 * Inputs!T154","v":0},{"$f":"$F$30 * Inputs!U154","v":0},{"$f":"$F$30 * Inputs!V154","v":0},{"$f":"$F$30 * Inputs!W154","v":0},{"$f":"$F$30 * Inputs!X154","v":0},{"$f":"$F$30 * Inputs!Y154","v":0},{"$f":"$F$30 * Inputs!Z154","v":0},{"$f":"$F$30 * Inputs!AA154","v":0},{"$f":"$F$30 * Inputs!AB154","v":0},{"$f":"$F$30 * Inputs!AC154","v":0},{"$f":"$F$30 * Inputs!AD154","v":0},{"$f":"$F$30 * Inputs!AE154","v":0},{"$f":"$F$30 * Inputs!AF154","v":0},{"$f":"$F$30 * Inputs!AG154","v":0},{"$f":"$F$30 * Inputs!AH154","v":0},{"$f":"$F$30 * Inputs!AI154","v":0},{"$f":"$F$30 * Inputs!AJ154","v":0},{"$f":"$F$30 * Inputs!AK154","v":0},{"$f":"$F$30 * Inputs!AL154","v":0},{"$f":"$F$30 * Inputs!AM154","v":0},{"$f":"$F$30 * Inputs!AN154","v":0},{"$f":"$F$30 * Inputs!AO154","v":0},{"$f":"$F$30 * Inputs!AP154","v":0},{"$f":"$F$30 * Inputs!AQ154","v":0},{"$f":"$F$30 * Inputs!AR154","v":0},{"$f":"$F$30 * Inputs!AS154","v":0},{"$f":"$F$30 * Inputs!AT154","v":0},{"$f":"$F$30 * Inputs!AU154","v":0},{"$f":"$F$30 * Inputs!AV154","v":0},{"$f":"$F$30 * Inputs!AW154","v":0},{"$f":"$F$30 * Inputs!AX154","v":0},{"$f":"$F$30 * Inputs!AY154","v":0},{"$f":"$F$30 * Inputs!AZ154","v":0},{"$f":"$F$30 * Inputs!BA154","v":0},{"$f":"$F$30 * Inputs!BB154","v":0},{"$f":"$F$30 * Inputs!BC154","v":0},{"$f":"$F$30 * Inputs!BD154","v":0},{"$f":"$F$30 * Inputs!BE154","v":0},{"$f":"$F$30 * Inputs!BF154","v":0},{"$f":"$F$30 * Inputs!BG154","v":0},{"$f":"$F$30 * Inputs!BH154","v":0},{"$f":"$F$30 * Inputs!BI154","v":0},{"$f":"$F$30 * Inputs!BJ154","v":0},{"$f":"$F$30 * Inputs!BK154","v":0},{"$f":"$F$30 * Inputs!BL154","v":0},{"$f":"$F$30 * Inputs!BM154","v":0},{"$f":"$F$30 * Inputs!BN154","v":0},{"$f":"$F$30 * Inputs!BO154","v":0},{"$f":"$F$30 * Inputs!BP154","v":0},{"$f":"$F$30 * Inputs!BQ154","v":0},{"$f":"$F$30 * Inputs!BR154","v":0},{"$f":"$F$30 * Inputs!BS154","v":0},{"$f":"$F$30 * Inputs!BT154","v":0},{"$f":"$F$30 * Inputs!BU154","v":0},{"$f":"$F$30 * Inputs!BV154","v":0},{"$f":"$F$30 * Inputs!BW154","v":0},{"$f":"$F$30 * Inputs!BX154","v":0},{"$f":"$F$30 * Inputs!BY154","v":0},{"$f":"$F$30 * Inputs!BZ154","v":0},{"$f":"$F$30 * Inputs!CA154","v":0},{"$f":"$F$30 * Inputs!CB154","v":0},{"$f":"$F$30 * Inputs!CC154","v":0},{"$f":"$F$30 * Inputs!CD154","v":0},{"$f":"$F$30 * Inputs!CE154","v":0},{"$f":"$F$30 * Inputs!CF154","v":0},{"$f":"$F$30 * Inputs!CG154","v":0},{"$f":"$F$30 * Inputs!CH154","v":0},{"$f":"$F$30 * Inputs!CI154","v":0},{"$f":"$F$30 * Inputs!CJ154","v":0},{"$f":"$F$30 * Inputs!CK154","v":0},{"$f":"$F$30 * Inputs!CL154","v":0},{"$f":"$F$30 * Inputs!CM154","v":0},{"$f":"$F$30 * Inputs!CN154","v":0},{"$f":"$F$30 * Inputs!CO154","v":0},{"$f":"$F$30 * Inputs!CP154","v":0}]
[]
[null,null,null,"Facility capital expenditure"]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!C159","v":147.82840906782079},{"$f":"Inputs!$C$3 & \" US$ / mmcf\"","v":"2020 US$ / mmcf"}]
[{"$nulls":4},"Total development capital expenditure",{"$f":"F34 * Inputs!C9","v":2219992038.0620246},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J36:CV36)","v":2219992038.0620246},null,{"$f":"$F$35 * Inputs!D159","v":0},{"$f":"$F$35 * Inputs!E159","v":0},{"$f":"$F$35 * Inputs!F159","v":0},{"$f":"$F$35 * Inputs!G159","v":0},{"$f":"$F$35 * Inputs!H159","v":0},{"$f":"$F$35 * Inputs!I159","v":0},{"$f":"$F$35 * Inputs!J159","v":0},{"$f":"$F$35 * Inputs!K159","v":0},{"$f":"$F$35 * Inputs!L159","v":0},{"$f":"$F$35 * Inputs!M159","v":0},{"$f":"$F$35 * Inputs!N159","v":0},{"$f":"$F$35 * Inputs!O159","v":0},{"$f":"$F$35 * Inputs!P159","v":0},{"$f":"$F$35 * Inputs!Q159","v":0},{"$f":"$F$35 * Inputs!R159","v":0},{"$f":"$F$35 * Inputs!S159","v":0},{"$f":"$F$35 * Inputs!T159","v":191706532.00480512},{"$f":"$F$35 * Inputs!U159","v":328349013.04736334},{"$f":"$F$35 * Inputs!V159","v":561907688.59183073},{"$f":"$F$35 * Inputs!W159","v":849746798.33746505},{"$f":"$F$35 * Inputs!X159","v":288282006.08056045},{"$f":"$F$35 * Inputs!Y159","v":0},{"$f":"$F$35 * Inputs!Z159","v":0},{"$f":"$F$35 * Inputs!AA159","v":0},{"$f":"$F$35 * Inputs!AB159","v":0},{"$f":"$F$35 * Inputs!AC159","v":0},{"$f":"$F$35 * Inputs!AD159","v":0},{"$f":"$F$35 * Inputs!AE159","v":0},{"$f":"$F$35 * Inputs!AF159","v":0},{"$f":"$F$35 * Inputs!AG159","v":0},{"$f":"$F$35 * Inputs!AH159","v":0},{"$f":"$F$35 * Inputs!AI159","v":0},{"$f":"$F$35 * Inputs!AJ159","v":0},{"$f":"$F$35 * Inputs!AK159","v":0},{"$f":"$F$35 * Inputs!AL159","v":0},{"$f":"$F$35 * Inputs!AM159","v":0},{"$f":"$F$35 * Inputs!AN159","v":0},{"$f":"$F$35 * Inputs!AO159","v":0},{"$f":"$F$35 * Inputs!AP159","v":0},{"$f":"$F$35 * Inputs!AQ159","v":0},{"$f":"$F$35 * Inputs!AR159","v":0},{"$f":"$F$35 * Inputs!AS159","v":0},{"$f":"$F$35 * Inputs!AT159","v":0},{"$f":"$F$35 * Inputs!AU159","v":0},{"$f":"$F$35 * Inputs!AV159","v":0},{"$f":"$F$35 * Inputs!AW159","v":0},{"$f":"$F$35 * Inputs!AX159","v":0},{"$f":"$F$35 * Inputs!AY159","v":0},{"$f":"$F$35 * Inputs!AZ159","v":0},{"$f":"$F$35 * Inputs!BA159","v":0},{"$f":"$F$35 * Inputs!BB159","v":0},{"$f":"$F$35 * Inputs!BC159","v":0},{"$f":"$F$35 * Inputs!BD159","v":0},{"$f":"$F$35 * Inputs!BE159","v":0},{"$f":"$F$35 * Inputs!BF159","v":0},{"$f":"$F$35 * Inputs!BG159","v":0},{"$f":"$F$35 * Inputs!BH159","v":0},{"$f":"$F$35 * Inputs!BI159","v":0},{"$f":"$F$35 * Inputs!BJ159","v":0},{"$f":"$F$35 * Inputs!BK159","v":0},{"$f":"$F$35 * Inputs!BL159","v":0},{"$f":"$F$35 * Inputs!BM159","v":0},{"$f":"$F$35 * Inputs!BN159","v":0},{"$f":"$F$35 * Inputs!BO159","v":0},{"$f":"$F$35 * Inputs!BP159","v":0},{"$f":"$F$35 * Inputs!BQ159","v":0},{"$f":"$F$35 * Inputs!BR159","v":0},{"$f":"$F$35 * Inputs!BS159","v":0},{"$f":"$F$35 * Inputs!BT159","v":0},{"$f":"$F$35 * Inputs!BU159","v":0},{"$f":"$F$35 * Inputs!BV159","v":0},{"$f":"$F$35 * Inputs!BW159","v":0},{"$f":"$F$35 * Inputs!BX159","v":0},{"$f":"$F$35 * Inputs!BY159","v":0},{"$f":"$F$35 * Inputs!BZ159","v":0},{"$f":"$F$35 * Inputs!CA159","v":0},{"$f":"$F$35 * Inputs!CB159","v":0},{"$f":"$F$35 * Inputs!CC159","v":0},{"$f":"$F$35 * Inputs!CD159","v":0},{"$f":"$F$35 * Inputs!CE159","v":0},{"$f":"$F$35 * Inputs!CF159","v":0},{"$f":"$F$35 * Inputs!CG159","v":0},{"$f":"$F$35 * Inputs!CH159","v":0},{"$f":"$F$35 * Inputs!CI159","v":0},{"$f":"$F$35 * Inputs!CJ159","v":0},{"$f":"$F$35 * Inputs!CK159","v":0},{"$f":"$F$35 * Inputs!CL159","v":0},{"$f":"$F$35 * Inputs!CM159","v":0},{"$f":"$F$35 * Inputs!CN159","v":0},{"$f":"$F$35 * Inputs!CO159","v":0},{"$f":"$F$35 * Inputs!CP159","v":0}]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!C182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J38:CV38)","v":643797691.03798711},null,{"$f":"IF(AND(J4 >= 'Demand & production'!$F$297, J4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(K4 >= 'Demand & production'!$F$297, K4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(L4 >= 'Demand & production'!$F$297, L4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(M4 >= 'Demand & production'!$F$297, M4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(N4 >= 'Demand & production'!$F$297, N4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(O4 >= 'Demand & production'!$F$297, O4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(P4 >= 'Demand & production'!$F$297, P4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(Q4 >= 'Demand & production'!$F$297, Q4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(R4 >= 'Demand & production'!$F$297, R4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(S4 >= 'Demand & production'!$F$297, S4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(T4 >= 'Demand & production'!$F$297, T4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(U4 >= 'Demand & production'!$F$297, U4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(V4 >= 'Demand & production'!$F$297, V4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(W4 >= 'Demand & production'!$F$297, W4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(X4 >= 'Demand & production'!$F$297, X4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(Y4 >= 'Demand & production'!$F$297, Y4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(Z4 >= 'Demand & production'!$F$297, Z4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(AA4 >= 'Demand & production'!$F$297, AA4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(AB4 >= 'Demand & production'!$F$297, AB4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(AC4 >= 'Demand & production'!$F$297, AC4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(AD4 >= 'Demand & production'!$F$297, AD4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AE4 >= 'Demand & production'!$F$297, AE4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AF4 >= 'Demand & production'!$F$297, AF4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AG4 >= 'Demand & production'!$F$297, AG4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AH4 >= 'Demand & production'!$F$297, AH4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AI4 >= 'Demand & production'!$F$297, AI4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AJ4 >= 'Demand & production'!$F$297, AJ4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AK4 >= 'Demand & production'!$F$297, AK4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AL4 >= 'Demand & production'!$F$297, AL4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AM4 >= 'Demand & production'!$F$297, AM4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AN4 >= 'Demand & production'!$F$297, AN4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AO4 >= 'Demand & production'!$F$297, AO4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AP4 >= 'Demand & production'!$F$297, AP4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AQ4 >= 'Demand & production'!$F$297, AQ4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AR4 >= 'Demand & production'!$F$297, AR4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AS4 >= 'Demand & production'!$F$297, AS4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AT4 >= 'Demand & production'!$F$297, AT4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AU4 >= 'Demand & production'!$F$297, AU4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AV4 >= 'Demand & production'!$F$297, AV4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AW4 >= 'Demand & production'!$F$297, AW4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AX4 >= 'Demand & production'!$F$297, AX4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AY4 >= 'Demand & production'!$F$297, AY4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(AZ4 >= 'Demand & production'!$F$297, AZ4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(BA4 >= 'Demand & production'!$F$297, BA4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(BB4 >= 'Demand & production'!$F$297, BB4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(BC4 >= 'Demand & production'!$F$297, BC4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(BD4 >= 'Demand & production'!$F$297, BD4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(BE4 >= 'Demand & production'!$F$297, BE4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(BF4 >= 'Demand & production'!$F$297, BF4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":22199920.380620245},{"$f":"IF(AND(BG4 >= 'Demand & production'!$F$297, BG4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BH4 >= 'Demand & production'!$F$297, BH4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BI4 >= 'Demand & production'!$F$297, BI4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BJ4 >= 'Demand & production'!$F$297, BJ4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BK4 >= 'Demand & production'!$F$297, BK4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BL4 >= 'Demand & production'!$F$297, BL4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BM4 >= 'Demand & production'!$F$297, BM4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BN4 >= 'Demand & production'!$F$297, BN4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BO4 >= 'Demand & production'!$F$297, BO4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BP4 >= 'Demand & production'!$F$297, BP4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BQ4 >= 'Demand & production'!$F$297, BQ4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BR4 >= 'Demand & production'!$F$297, BR4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BS4 >= 'Demand & production'!$F$297, BS4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BT4 >= 'Demand & production'!$F$297, BT4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BU4 >= 'Demand & production'!$F$297, BU4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BV4 >= 'Demand & production'!$F$297, BV4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BW4 >= 'Demand & production'!$F$297, BW4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BX4 >= 'Demand & production'!$F$297, BX4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BY4 >= 'Demand & production'!$F$297, BY4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(BZ4 >= 'Demand & production'!$F$297, BZ4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CA4 >= 'Demand & production'!$F$297, CA4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CB4 >= 'Demand & production'!$F$297, CB4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CC4 >= 'Demand & production'!$F$297, CC4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CD4 >= 'Demand & production'!$F$297, CD4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CE4 >= 'Demand & production'!$F$297, CE4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CF4 >= 'Demand & production'!$F$297, CF4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CG4 >= 'Demand & production'!$F$297, CG4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CH4 >= 'Demand & production'!$F$297, CH4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CI4 >= 'Demand & production'!$F$297, CI4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CJ4 >= 'Demand & production'!$F$297, CJ4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CK4 >= 'Demand & production'!$F$297, CK4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CL4 >= 'Demand & production'!$F$297, CL4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CM4 >= 'Demand & production'!$F$297, CM4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CN4 >= 'Demand & production'!$F$297, CN4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CO4 >= 'Demand & production'!$F$297, CO4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CP4 >= 'Demand & production'!$F$297, CP4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CQ4 >= 'Demand & production'!$F$297, CQ4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CR4 >= 'Demand & production'!$F$297, CR4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CS4 >= 'Demand & production'!$F$297, CS4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CT4 >= 'Demand & production'!$F$297, CT4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CU4 >= 'Demand & production'!$F$297, CU4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0},{"$f":"IF(AND(CV4 >= 'Demand & production'!$F$297, CV4 < ('Demand & production'!$F$317 - 5)), $H$36 * $F$38, 0)","v":0}]
[]
[null,null,null,"Well capital expenditure"]
[{"$nulls":4},"Number of wells drilled",{"$f":"SUM(J41:CV41)","v":28},"wells",null,null,{"$f":"'Demand & production'!J793","v":0},{"$f":"'Demand & production'!K793","v":0},{"$f":"'Demand & production'!L793","v":0},{"$f":"'Demand & production'!M793","v":0},{"$f":"'Demand & production'!N793","v":0},{"$f":"'Demand & production'!O793","v":0},{"$f":"'Demand & production'!P793","v":0},{"$f":"'Demand & production'!Q793","v":0},{"$f":"'Demand & production'!R793","v":0},{"$f":"'Demand & production'!S793","v":0},{"$f":"'Demand & production'!T793","v":0},{"$f":"'Demand & production'!U793","v":0},{"$f":"'Demand & production'!V793","v":0},{"$f":"'Demand & production'!W793","v":0},{"$f":"'Demand & production'!X793","v":0},{"$f":"'Demand & production'!Y793","v":0},{"$f":"'Demand & production'!Z793","v":0},{"$f":"'Demand & production'!AA793","v":2},{"$f":"'Demand & production'!AB793","v":2},{"$f":"'Demand & production'!AC793","v":2},{"$f":"'Demand & production'!AD793","v":2},{"$f":"'Demand & production'!AE793","v":1},{"$f":"'Demand & production'!AF793","v":0},{"$f":"'Demand & production'!AG793","v":0},{"$f":"'Demand & production'!AH793","v":0},{"$f":"'Demand & production'!AI793","v":0},{"$f":"'Demand & production'!AJ793","v":0},{"$f":"'Demand & production'!AK793","v":0},{"$f":"'Demand & production'!AL793","v":2},{"$f":"'Demand & production'!AM793","v":2},{"$f":"'Demand & production'!AN793","v":2},{"$f":"'Demand & production'!AO793","v":2},{"$f":"'Demand & production'!AP793","v":1},{"$f":"'Demand & production'!AQ793","v":0},{"$f":"'Demand & production'!AR793","v":0},{"$f":"'Demand & production'!AS793","v":0},{"$f":"'Demand & production'!AT793","v":0},{"$f":"'Demand & production'!AU793","v":0},{"$f":"'Demand & production'!AV793","v":2},{"$f":"'Demand & production'!AW793","v":2},{"$f":"'Demand & production'!AX793","v":2},{"$f":"'Demand & production'!AY793","v":2},{"$f":"'Demand & production'!AZ793","v":0},{"$f":"'Demand & production'!BA793","v":0},{"$f":"'Demand & production'!BB793","v":0},{"$f":"'Demand & production'!BC793","v":0},{"$f":"'Demand & production'!BD793","v":0},{"$f":"'Demand & production'!BE793","v":0},{"$f":"'Demand & production'!BF793","v":0},{"$f":"'Demand & production'!BG793","v":2},{"$f":"'Demand & production'!BH793","v":0},{"$f":"'Demand & production'!BI793","v":0},{"$f":"'Demand & production'!BJ793","v":0},{"$f":"'Demand & production'!BK793","v":0},{"$f":"'Demand & production'!BL793","v":0},{"$f":"'Demand & production'!BM793","v":0},{"$f":"'Demand & production'!BN793","v":0},{"$f":"'Demand & production'!BO793","v":0},{"$f":"'Demand & production'!BP793","v":0},{"$f":"'Demand & production'!BQ793","v":0},{"$f":"'Demand & production'!BR793","v":0},{"$f":"'Demand & production'!BS793","v":0},{"$f":"'Demand & production'!BT793","v":0},{"$f":"'Demand & production'!BU793","v":0},{"$f":"'Demand & production'!BV793","v":0},{"$f":"'Demand & production'!BW793","v":0},{"$f":"'Demand & production'!BX793","v":0},{"$f":"'Demand & production'!BY793","v":0},{"$f":"'Demand & production'!BZ793","v":0},{"$f":"'Demand & production'!CA793","v":0},{"$f":"'Demand & production'!CB793","v":0},{"$f":"'Demand & production'!CC793","v":0},{"$f":"'Demand & production'!CD793","v":0},{"$f":"'Demand & production'!CE793","v":0},{"$f":"'Demand & production'!CF793","v":0},{"$f":"'Demand & production'!CG793","v":0},{"$f":"'Demand & production'!CH793","v":0},{"$f":"'Demand & production'!CI793","v":0},{"$f":"'Demand & production'!CJ793","v":0},{"$f":"'Demand & production'!CK793","v":0},{"$f":"'Demand & production'!CL793","v":0},{"$f":"'Demand & production'!CM793","v":0},{"$f":"'Demand & production'!CN793","v":0},{"$f":"'Demand & production'!CO793","v":0},{"$f":"'Demand & production'!CP793","v":0},{"$f":"'Demand & production'!CQ793","v":0},{"$f":"'Demand & production'!CR793","v":0},{"$f":"'Demand & production'!CS793","v":0},{"$f":"'Demand & production'!CT793","v":0},{"$f":"'Demand & production'!CU793","v":0},{"$f":"'Demand & production'!CV793","v":0}]
[{"$nulls":4},"Number of wells in operation",{"$nulls":4},{"$f":"'Demand & production'!J794","v":0},{"$f":"'Demand & production'!K794","v":0},{"$f":"'Demand & production'!L794","v":0},{"$f":"'Demand & production'!M794","v":0},{"$f":"'Demand & production'!N794","v":0},{"$f":"'Demand & production'!O794","v":0},{"$f":"'Demand & production'!P794","v":0},{"$f":"'Demand & production'!Q794","v":0},{"$f":"'Demand & production'!R794","v":0},{"$f":"'Demand & production'!S794","v":0},{"$f":"'Demand & production'!T794","v":0},{"$f":"'Demand & production'!U794","v":0},{"$f":"'Demand & production'!V794","v":0},{"$f":"'Demand & production'!W794","v":0},{"$f":"'Demand & production'!X794","v":0},{"$f":"'Demand & production'!Y794","v":0},{"$f":"'Demand & production'!Z794","v":0},{"$f":"'Demand & production'!AA794","v":0},{"$f":"'Demand & production'!AB794","v":0},{"$f":"'Demand & production'!AC794","v":0},{"$f":"'Demand & production'!AD794","v":5},{"$f":"'Demand & production'!AE794","v":9},{"$f":"'Demand & production'!AF794","v":9},{"$f":"'Demand & production'!AG794","v":9},{"$f":"'Demand & production'!AH794","v":9},{"$f":"'Demand & production'!AI794","v":9},{"$f":"'Demand & production'!AJ794","v":9},{"$f":"'Demand & production'!AK794","v":9},{"$f":"'Demand & production'!AL794","v":9},{"$f":"'Demand & production'!AM794","v":9},{"$f":"'Demand & production'!AN794","v":13},{"$f":"'Demand & production'!AO794","v":9},{"$f":"'Demand & production'!AP794","v":9},{"$f":"'Demand & production'!AQ794","v":12},{"$f":"'Demand & production'!AR794","v":9},{"$f":"'Demand & production'!AS794","v":9},{"$f":"'Demand & production'!AT794","v":9},{"$f":"'Demand & production'!AU794","v":9},{"$f":"'Demand & production'!AV794","v":9},{"$f":"'Demand & production'!AW794","v":9},{"$f":"'Demand & production'!AX794","v":12},{"$f":"'Demand & production'!AY794","v":9},{"$f":"'Demand & production'!AZ794","v":9},{"$f":"'Demand & production'!BA794","v":11},{"$f":"'Demand & production'!BB794","v":9},{"$f":"'Demand & production'!BC794","v":9},{"$f":"'Demand & production'!BD794","v":9},{"$f":"'Demand & production'!BE794","v":9},{"$f":"'Demand & production'!BF794","v":9},{"$f":"'Demand & production'!BG794","v":9},{"$f":"'Demand & production'!BH794","v":10},{"$f":"'Demand & production'!BI794","v":7},{"$f":"'Demand & production'!BJ794","v":7},{"$f":"'Demand & production'!BK794","v":6},{"$f":"'Demand & production'!BL794","v":2},{"$f":"'Demand & production'!BM794","v":0},{"$f":"'Demand & production'!BN794","v":0},{"$f":"'Demand & production'!BO794","v":0},{"$f":"'Demand & production'!BP794","v":0},{"$f":"'Demand & production'!BQ794","v":0},{"$f":"'Demand & production'!BR794","v":0},{"$f":"'Demand & production'!BS794","v":0},{"$f":"'Demand & production'!BT794","v":0},{"$f":"'Demand & production'!BU794","v":0},{"$f":"'Demand & production'!BV794","v":0},{"$f":"'Demand & production'!BW794","v":0},{"$f":"'Demand & production'!BX794","v":0},{"$f":"'Demand & production'!BY794","v":0},{"$f":"'Demand & production'!BZ794","v":0},{"$f":"'Demand & production'!CA794","v":0},{"$f":"'Demand & production'!CB794","v":0},{"$f":"'Demand & production'!CC794","v":0},{"$f":"'Demand & production'!CD794","v":0},{"$f":"'Demand & production'!CE794","v":0},{"$f":"'Demand & production'!CF794","v":0},{"$f":"'Demand & production'!CG794","v":0},{"$f":"'Demand & production'!CH794","v":0},{"$f":"'Demand & production'!CI794","v":0},{"$f":"'Demand & production'!CJ794","v":0},{"$f":"'Demand & production'!CK794","v":0},{"$f":"'Demand & production'!CL794","v":0},{"$f":"'Demand & production'!CM794","v":0},{"$f":"'Demand & production'!CN794","v":0},{"$f":"'Demand & production'!CO794","v":0},{"$f":"'Demand & production'!CP794","v":0},{"$f":"'Demand & production'!CQ794","v":0},{"$f":"'Demand & production'!CR794","v":0},{"$f":"'Demand & production'!CS794","v":0},{"$f":"'Demand & production'!CT794","v":0},{"$f":"'Demand & production'!CU794","v":0},{"$f":"'Demand & production'!CV794","v":0}]
[]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!H170","v":236881985.68965182},{"$f":"Inputs!$C$3 & \" US$ / well\"","v":"2020 US$ / well"}]
[{"$nulls":4},"Total development capital expenditure",{"$f":"F41 * F44","v":6632695599.3102512},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J46:CV46)","v":6632695599.3102512},null,{"$f":"J41 * $F$44","v":0},{"$f":"K41 * $F$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,473763971.37930363,473763971.37930363,473763971.37930363,473763971.37930363,236881985.68965182,0,0,0,0,0,0,473763971.37930363,473763971.37930363,473763971.37930363,473763971.37930363,236881985.68965182,0,0,0,0,0,473763971.37930363,473763971.37930363,473763971.37930363,473763971.37930363,0,0,0,0,0,0,0,473763971.37930363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW41 * $F$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!C182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J48:CV48)","v":734334155.63792086},null,{"$f":"IF(J13 > 0, (J42 * $F$44) * $F$48, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11844099.284482591,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,30794658.139654737,21319378.712068662,{"$f":"IF(AP13 > 0, (AP42 * $F$44) * $F$48, 0)","v":21319378.712068662},28425838.282758217,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,28425838.282758217,21319378.712068662,21319378.712068662,26057018.425861701,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,21319378.712068662,23688198.568965182,16581738.998275628,16581738.998275628,14212919.141379109,4737639.7137930365,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV13 > 0, (BV42 * $F$44) * $F$48, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J50:CV50)","v":10230819484.048183},null,{"$f":"J36 + J38 + J46 + J48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191706532.00480512,802112984.42666698,1035671659.9711344,1323510769.7167687,796089997.12496698,280401284.78234071,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,517283270.47199255,517283270.47199255,526758549.89957863,517283270.47199255,{"$f":"AP36 + AP38 + AP46 + AP48","v":280401284.78234071},50625758.663378462,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,517283270.47199255,517283270.47199255,524389730.04268211,517283270.47199255,43519299.092688903,48256938.806481943,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,495083350.09137231,23688198.568965182,16581738.998275628,16581738.998275628,14212919.141379109,4737639.7137930365,0,0,0,0,0,0,0,0,0,{"$f":"BV36 + BV38 + BV46 + BV48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating expenditure"]
[{"$nulls":4},"Unit operating expenditure",{"$f":"Inputs!C185 * Inputs!I10","v":621},{"$f":"Inputs!C3 & \" US$ / mmcf\"","v":"2020 US$ / mmcf"}]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J54:CV54)","v":9325778883.2999954},null,{"$f":"$F$53 * J13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,137055794.06416076,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,{"$f":"$F$53 * AP13","v":274111588.12832153},274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,143040681.00122303,0,0,0,0,0,0,0,0,0,{"$f":"$F$53 * BV13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Decommissioning"]
[{"$nulls":4},"Total decommissioning provision",{"$f":"Inputs!C194 * (H36 + H46)","v":885268763.73722768},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual decommissioning provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J58:CV58)","v":885268763.7372278},null,{"$f":"'Demand & production'!J1277 * J59","v":0},{"$f":"'Demand & production'!K1277 * K59","v":0},{"$f":"'Demand & production'!L1277 * L59","v":0},{"$f":"'Demand & production'!M1277 * M59","v":0},{"$f":"'Demand & production'!N1277 * N59","v":0},{"$f":"'Demand & production'!O1277 * O59","v":0},{"$f":"'Demand & production'!P1277 * P59","v":0},{"$f":"'Demand & production'!Q1277 * Q59","v":0},{"$f":"'Demand & production'!R1277 * R59","v":0},{"$f":"'Demand & production'!S1277 * S59","v":0},{"$f":"'Demand & production'!T1277 * T59","v":0},{"$f":"'Demand & production'!U1277 * U59","v":0},{"$f":"'Demand & production'!V1277 * V59","v":0},{"$f":"'Demand & production'!W1277 * W59","v":0},{"$f":"'Demand & production'!X1277 * X59","v":0},{"$f":"'Demand & production'!Y1277 * Y59","v":0},{"$f":"'Demand & production'!Z1277 * Z59","v":0},{"$f":"'Demand & production'!AA1277 * AA59","v":0},{"$f":"'Demand & production'!AB1277 * AB59","v":0},{"$f":"'Demand & production'!AC1277 * AC59","v":0},{"$f":"'Demand & production'!AD1277 * AD59","v":0},{"$f":"'Demand & production'!AE1277 * AE59","v":0},{"$f":"'Demand & production'!AF1277 * AF59","v":0},{"$f":"'Demand & production'!AG1277 * AG59","v":0},{"$f":"'Demand & production'!AH1277 * AH59","v":0},{"$f":"'Demand & production'!AI1277 * AI59","v":29986916.49374906},{"$f":"'Demand & production'!AJ1277 * AJ59","v":29986916.493749067},{"$f":"'Demand & production'!AK1277 * AK59","v":29986916.493749071},{"$f":"'Demand & production'!AL1277 * AL59","v":29986916.493749075},{"$f":"'Demand & production'!AM1277 * AM59","v":29986916.493749078},{"$f":"'Demand & production'!AN1277 * AN59","v":29986916.493749078},{"$f":"'Demand & production'!AO1277 * AO59","v":29986916.493749086},{"$f":"'Demand & production'!AP1277 * AP59","v":29986916.49374909},{"$f":"'Demand & production'!AQ1277 * AQ59","v":29986916.493749086},{"$f":"'Demand & production'!AR1277 * AR59","v":29986916.49374909},{"$f":"'Demand & production'!AS1277 * AS59","v":29986916.49374909},{"$f":"'Demand & production'!AT1277 * AT59","v":29986916.49374909},{"$f":"'Demand & production'!AU1277 * AU59","v":29986916.493749086},{"$f":"'Demand & production'!AV1277 * AV59","v":29986916.493749086},{"$f":"'Demand & production'!AW1277 * AW59","v":29986916.493749082},{"$f":"'Demand & production'!AX1277 * AX59","v":29986916.49374909},{"$f":"'Demand & production'!AY1277 * AY59","v":29986916.493749086},{"$f":"'Demand & production'!AZ1277 * AZ59","v":29986916.493749086},{"$f":"'Demand & production'!BA1277 * BA59","v":29986916.493749086},{"$f":"'Demand & production'!BB1277 * BB59","v":29986916.493749086},{"$f":"'Demand & production'!BC1277 * BC59","v":29986916.493749082},{"$f":"'Demand & production'!BD1277 * BD59","v":29986916.493749086},{"$f":"'Demand & production'!BE1277 * BE59","v":29986916.493749086},{"$f":"'Demand & production'!BF1277 * BF59","v":29986916.493749086},{"$f":"'Demand & production'!BG1277 * BG59","v":29986916.493749082},{"$f":"'Demand & production'!BH1277 * BH59","v":29986916.493749078},{"$f":"'Demand & production'!BI1277 * BI59","v":29986916.493749075},{"$f":"'Demand & production'!BJ1277 * BJ59","v":29986916.493749075},{"$f":"'Demand & production'!BK1277 * BK59","v":29986916.493749082},{"$f":"'Demand & production'!BL1277 * BL59","v":15648185.418504365},{"$f":"'Demand & production'!BM1277 * BM59","v":0},{"$f":"'Demand & production'!BN1277 * BN59","v":0},{"$f":"'Demand & production'!BO1277 * BO59","v":0},{"$f":"'Demand & production'!BP1277 * BP59","v":0},{"$f":"'Demand & production'!BQ1277 * BQ59","v":0},{"$f":"'Demand & production'!BR1277 * BR59","v":0},{"$f":"'Demand & production'!BS1277 * BS59","v":0},{"$f":"'Demand & production'!BT1277 * BT59","v":0},{"$f":"'Demand & production'!BU1277 * BU59","v":0},{"$f":"'Demand & production'!BV1277 * BV59","v":0},{"$f":"'Demand & production'!BW1277 * BW59","v":0},{"$f":"'Demand & production'!BX1277 * BX59","v":0},{"$f":"'Demand & production'!BY1277 * BY59","v":0},{"$f":"'Demand & production'!BZ1277 * BZ59","v":0},{"$f":"'Demand & production'!CA1277 * CA59","v":0},{"$f":"'Demand & production'!CB1277 * CB59","v":0},{"$f":"'Demand & production'!CC1277 * CC59","v":0},{"$f":"'Demand & production'!CD1277 * CD59","v":0},{"$f":"'Demand & production'!CE1277 * CE59","v":0},{"$f":"'Demand & production'!CF1277 * CF59","v":0},{"$f":"'Demand & production'!CG1277 * CG59","v":0},{"$f":"'Demand & production'!CH1277 * CH59","v":0},{"$f":"'Demand & production'!CI1277 * CI59","v":0},{"$f":"'Demand & production'!CJ1277 * CJ59","v":0},{"$f":"'Demand & production'!CK1277 * CK59","v":0},{"$f":"'Demand & production'!CL1277 * CL59","v":0},{"$f":"'Demand & production'!CM1277 * CM59","v":0},{"$f":"'Demand & production'!CN1277 * CN59","v":0},{"$f":"'Demand & production'!CO1277 * CO59","v":0},{"$f":"'Demand & production'!CP1277 * CP59","v":0},{"$f":"'Demand & production'!CQ1277 * CQ59","v":0},{"$f":"'Demand & production'!CR1277 * CR59","v":0},{"$f":"'Demand & production'!CS1277 * CS59","v":0},{"$f":"'Demand & production'!CT1277 * CT59","v":0},{"$f":"'Demand & production'!CU1277 * CU59","v":0},{"$f":"'Demand & production'!CV1277 * CV59","v":0}]
[{"$nulls":4},"Remaining recommissioning balance",null,null,{"$f":"SUM(J59:CV59)","v":35645473330.766685},{"$f":"F57","v":885268763.73722768},{"$f":"I59 -I58","v":885268763.73722768},{"$f":"J59 -J58","v":885268763.73722768},885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,885268763.73722768,855281847.24347866,825294930.74972963,795308014.25598061,765321097.76223159,735334181.26848257,705347264.77473354,675360348.2809844,645373431.78723526,615386515.29348612,585399598.79973698,555412682.30598783,525425765.81223875,495438849.31848967,465451932.82474059,435465016.33099151,405478099.83724242,375491183.34349334,345504266.84974426,315517350.35599518,285530433.8622461,255543517.36849701,225556600.87474793,195569684.38099885,165582767.88724977,135595851.39350069,105608934.8997516,75622018.406002522,45635101.912253447,15648185.418504365,0,0,0,0,0,0,0,0,0,0,{"$f":"BV59 -BV58","v":0},0,0,0,0,0,{"$f":"CB59 -CB58","v":0},{"$f":"CC59 -CC58","v":0},{"$f":"CD59 -CD58","v":0},{"$f":"CE59 -CE58","v":0},{"$f":"CF59 -CF58","v":0},{"$f":"CG59 -CG58","v":0},{"$f":"CH59 -CH58","v":0},{"$f":"CI59 -CI58","v":0},{"$f":"CJ59 -CJ58","v":0},{"$f":"CK59 -CK58","v":0},{"$f":"CL59 -CL58","v":0},{"$f":"CM59 -CM58","v":0},{"$f":"CN59 -CN58","v":0},{"$f":"CO59 -CO58","v":0},{"$f":"CP59 -CP58","v":0},{"$f":"CQ59 -CQ58","v":0},{"$f":"CR59 -CR58","v":0},{"$f":"CS59 -CS58","v":0},{"$f":"CT59 -CT58","v":0},{"$f":"CU59 -CU58","v":0}]
[]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J61:CV61)","v":20441867131.085411},null,{"$f":"J50 + J54 + J58","v":0},{"$f":"K50 + K54 + K58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,191706532.00480512,802112984.42666698,1035671659.9711344,1323510769.7167687,933145791.18912768,554512872.91066217,317630887.22101045,317630887.22101045,317630887.22101045,347617803.71475953,347617803.71475953,347617803.71475953,821381775.09406316,821381775.09406316,830857054.52164924,821381775.09406328,584499789.40441132,354724263.28544909,347617803.71475953,347617803.71475953,347617803.71475953,347617803.71475953,821381775.09406328,821381775.09406328,828488234.66475272,821381775.09406328,347617803.71475953,352355443.42855257,347617803.71475953,347617803.71475953,347617803.71475953,347617803.71475953,347617803.71475953,799181854.71344304,327786703.19103581,320680243.62034625,320680243.62034625,318311423.76344973,163426506.13352042,0,0,0,0,0,0,0,0,0,0,{"$f":"BW50 + BW54 + BW58","v":0},0,0,0,0,0,{"$f":"CC50 + CC54 + CC58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Project pre-tax cash flow summary"]
[{"$nulls":4},"Revenues from hypothetical sale at wellhead",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J64:CV64)","v":47281698938.330978},null,{"$f":"J26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,694872875.90529501,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,{"$f":"AP26","v":1389745751.81059},1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,1389745751.81059,725216252.67620063,0,0,0,0,0,0,0,0,0,{"$f":"BV26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Exploration capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J66:CV66)","v":1800000000},null,{"$f":"J31","v":450000000},450000000,270000000,270000000,180000000,90000000,90000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},8852687637.3722782,null,{"$f":"J36 + J46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191706532.00480512,802112984.42666698,1035671659.9711344,1323510769.7167687,762045977.45986414,236881985.68965182,0,0,0,0,0,0,473763971.37930363,473763971.37930363,473763971.37930363,473763971.37930363,{"$f":"AP36 + AP46","v":236881985.68965182},0,0,0,0,0,473763971.37930363,473763971.37930363,473763971.37930363,473763971.37930363,0,0,0,0,0,0,0,473763971.37930363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV36 + BV46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1378131846.6759071,null,{"$f":"J38 + J48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34044019.665102839,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,52994578.520274982,43519299.092688903,{"$f":"AP38 + AP48","v":43519299.092688903},50625758.663378462,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,50625758.663378462,43519299.092688903,43519299.092688903,48256938.806481943,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,43519299.092688903,21319378.712068662,23688198.568965182,16581738.998275628,16581738.998275628,14212919.141379109,4737639.7137930365,0,0,0,0,0,0,0,0,0,{"$f":"BV38 + BV48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},9325778883.2999954,null,{"$f":"J54","v":0},{"$f":"K54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,137055794.06416076,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,274111588.12832153,143040681.00122303,0,0,0,0,0,0,0,0,0,0,{"$f":"BW54","v":0},0,0,0,0,0,{"$f":"CC54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},885268763.7372278,null,{"$f":"J58","v":0},{"$f":"K58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29986916.49374906,29986916.493749067,29986916.493749071,29986916.493749075,29986916.493749078,29986916.493749078,29986916.493749086,29986916.49374909,29986916.493749086,29986916.49374909,29986916.49374909,29986916.49374909,29986916.493749086,29986916.493749086,29986916.493749082,29986916.49374909,29986916.493749086,29986916.493749086,29986916.493749086,29986916.493749086,29986916.493749082,29986916.493749086,29986916.493749086,29986916.493749086,29986916.493749082,29986916.493749078,29986916.493749075,29986916.493749075,29986916.493749082,15648185.418504365,0,0,0,0,0,0,0,0,0,0,{"$f":"BW58","v":0},0,0,0,0,0,{"$f":"CC58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},22241867131.085411,null,{"$f":"SUM(J66:J70)","v":450000000},{"$f":"SUM(K66:K70)","v":450000000},270000000,270000000,180000000,90000000,90000000,0,0,0,0,0,0,0,0,0,191706532.00480512,802112984.42666698,1035671659.9711344,1323510769.7167687,933145791.18912768,554512872.91066217,317630887.22101045,317630887.22101045,317630887.22101045,347617803.71475953,347617803.71475953,347617803.71475953,821381775.09406316,821381775.09406316,830857054.52164924,821381775.09406328,584499789.40441132,354724263.28544909,347617803.71475953,347617803.71475953,347617803.71475953,347617803.71475953,821381775.09406328,821381775.09406328,828488234.66475272,821381775.09406328,347617803.71475953,352355443.42855257,347617803.71475953,347617803.71475953,347617803.71475953,347617803.71475953,347617803.71475953,799181854.71344304,327786703.19103581,320680243.62034625,320680243.62034625,318311423.76344973,163426506.13352042,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW66:BW70)","v":0},0,0,0,0,0,{"$f":"SUM(CC66:CC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project pre-tax net cash flow NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J73:CV73)","v":25039831807.245552},null,{"$f":"J64 - J71","v":-450000000},-450000000,-270000000,-270000000,-180000000,-90000000,-90000000,0,0,0,0,0,0,0,0,0,-191706532.00480512,-802112984.42666698,-1035671659.9711344,-1323510769.7167687,-238272915.28383267,835232878.89992785,1072114864.5895796,1072114864.5895796,1072114864.5895796,1042127948.0958304,1042127948.0958304,1042127948.0958304,568363976.71652687,568363976.71652687,558888697.28894079,568363976.71652675,{"$f":"AP64 - AP71","v":805245962.40617871},1035021488.525141,1042127948.0958304,1042127948.0958304,1042127948.0958304,1042127948.0958304,568363976.71652675,568363976.71652675,561257517.14583731,568363976.71652675,1042127948.0958304,1037390308.3820374,1042127948.0958304,1042127948.0958304,1042127948.0958304,1042127948.0958304,1042127948.0958304,590563897.09714699,1061959048.6195543,1069065508.1902437,1069065508.1902437,1071434328.0471404,561789746.54268026,0,0,0,0,0,0,0,0,0,{"$f":"BV64 - BV71","v":0},0,0,0,0,0,0,{"$f":"CC64 - CC71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Project pre-tax net cash flow NPV0 (investment decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J74:CV74)","v":26839831807.245552},null,{"$f":"J73 * Discounting!J$12","v":0},{"$f":"K73 * Discounting!K$12","v":0},{"$f":"L73 * Discounting!L$12","v":0},{"$f":"M73 * Discounting!M$12","v":0},{"$f":"N73 * Discounting!N$12","v":0},{"$f":"O73 * Discounting!O$12","v":0},{"$f":"P73 * Discounting!P$12","v":0},{"$f":"Q73 * Discounting!Q$12","v":0},{"$f":"R73 * Discounting!R$12","v":0},{"$f":"S73 * Discounting!S$12","v":0},{"$f":"T73 * Discounting!T$12","v":0},{"$f":"U73 * Discounting!U$12","v":0},{"$f":"V73 * Discounting!V$12","v":0},{"$f":"W73 * Discounting!W$12","v":0},{"$f":"X73 * Discounting!X$12","v":0},{"$f":"Y73 * Discounting!Y$12","v":0},{"$f":"Z73 * Discounting!Z$12","v":-191706532.00480512},{"$f":"AA73 * Discounting!AA$12","v":-802112984.42666698},{"$f":"AB73 * Discounting!AB$12","v":-1035671659.9711344},{"$f":"AC73 * Discounting!AC$12","v":-1323510769.7167687},{"$f":"AD73 * Discounting!AD$12","v":-238272915.28383267},{"$f":"AE73 * Discounting!AE$12","v":835232878.89992785},{"$f":"AF73 * Discounting!AF$12","v":1072114864.5895796},{"$f":"AG73 * Discounting!AG$12","v":1072114864.5895796},{"$f":"AH73 * Discounting!AH$12","v":1072114864.5895796},{"$f":"AI73 * Discounting!AI$12","v":1042127948.0958304},{"$f":"AJ73 * Discounting!AJ$12","v":1042127948.0958304},{"$f":"AK73 * Discounting!AK$12","v":1042127948.0958304},{"$f":"AL73 * Discounting!AL$12","v":568363976.71652687},{"$f":"AM73 * Discounting!AM$12","v":568363976.71652687},{"$f":"AN73 * Discounting!AN$12","v":558888697.28894079},{"$f":"AO73 * Discounting!AO$12","v":568363976.71652675},{"$f":"AP73 * Discounting!AP$12","v":805245962.40617871},{"$f":"AQ73 * Discounting!AQ$12","v":1035021488.525141},{"$f":"AR73 * Discounting!AR$12","v":1042127948.0958304},{"$f":"AS73 * Discounting!AS$12","v":1042127948.0958304},{"$f":"AT73 * Discounting!AT$12","v":1042127948.0958304},{"$f":"AU73 * Discounting!AU$12","v":1042127948.0958304},{"$f":"AV73 * Discounting!AV$12","v":568363976.71652675},{"$f":"AW73 * Discounting!AW$12","v":568363976.71652675},{"$f":"AX73 * Discounting!AX$12","v":561257517.14583731},{"$f":"AY73 * Discounting!AY$12","v":568363976.71652675},{"$f":"AZ73 * Discounting!AZ$12","v":1042127948.0958304},{"$f":"BA73 * Discounting!BA$12","v":1037390308.3820374},{"$f":"BB73 * Discounting!BB$12","v":1042127948.0958304},{"$f":"BC73 * Discounting!BC$12","v":1042127948.0958304},{"$f":"BD73 * Discounting!BD$12","v":1042127948.0958304},{"$f":"BE73 * Discounting!BE$12","v":1042127948.0958304},{"$f":"BF73 * Discounting!BF$12","v":1042127948.0958304},{"$f":"BG73 * Discounting!BG$12","v":590563897.09714699},{"$f":"BH73 * Discounting!BH$12","v":1061959048.6195543},{"$f":"BI73 * Discounting!BI$12","v":1069065508.1902437},{"$f":"BJ73 * Discounting!BJ$12","v":1069065508.1902437},{"$f":"BK73 * Discounting!BK$12","v":1071434328.0471404},{"$f":"BL73 * Discounting!BL$12","v":561789746.54268026},{"$f":"BM73 * Discounting!BM$12","v":0},{"$f":"BN73 * Discounting!BN$12","v":0},{"$f":"BO73 * Discounting!BO$12","v":0},{"$f":"BP73 * Discounting!BP$12","v":0},{"$f":"BQ73 * Discounting!BQ$12","v":0},{"$f":"BR73 * Discounting!BR$12","v":0},{"$f":"BS73 * Discounting!BS$12","v":0},{"$f":"BT73 * Discounting!BT$12","v":0},{"$f":"BU73 * Discounting!BU$12","v":0},{"$f":"BV73 * Discounting!BV$12","v":0},{"$f":"BW73 * Discounting!BW$12","v":0},{"$f":"BX73 * Discounting!BX$12","v":0},{"$f":"BY73 * Discounting!BY$12","v":0},{"$f":"BZ73 * Discounting!BZ$12","v":0},{"$f":"CA73 * Discounting!CA$12","v":0},{"$f":"CB73 * Discounting!CB$12","v":0},{"$f":"CC73 * Discounting!CC$12","v":0},{"$f":"CD73 * Discounting!CD$12","v":0},{"$f":"CE73 * Discounting!CE$12","v":0},{"$f":"CF73 * Discounting!CF$12","v":0},{"$f":"CG73 * Discounting!CG$12","v":0},{"$f":"CH73 * Discounting!CH$12","v":0},{"$f":"CI73 * Discounting!CI$12","v":0},{"$f":"CJ73 * Discounting!CJ$12","v":0},{"$f":"CK73 * Discounting!CK$12","v":0},{"$f":"CL73 * Discounting!CL$12","v":0},{"$f":"CM73 * Discounting!CM$12","v":0},{"$f":"CN73 * Discounting!CN$12","v":0},{"$f":"CO73 * Discounting!CO$12","v":0},{"$f":"CP73 * Discounting!CP$12","v":0},{"$f":"CQ73 * Discounting!CQ$12","v":0},{"$f":"CR73 * Discounting!CR$12","v":0},{"$f":"CS73 * Discounting!CS$12","v":0},{"$f":"CT73 * Discounting!CT$12","v":0},{"$f":"CU73 * Discounting!CU$12","v":0},{"$f":"CV73 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Project pre-tax net cash flow NPV\"&Inputs!C344*100","v":"Project pre-tax net cash flow NPV13"}]
[{"$nulls":4},"Investment decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J77:CV77)","v":1297395181.8688526},null,{"$f":"J74 / Discounting!J$19","v":0},{"$f":"K74 / Discounting!K$19","v":0},{"$f":"L74 / Discounting!L$19","v":0},{"$f":"M74 / Discounting!M$19","v":0},{"$f":"N74 / Discounting!N$19","v":0},{"$f":"O74 / Discounting!O$19","v":0},{"$f":"P74 / Discounting!P$19","v":0},{"$f":"Q74 / Discounting!Q$19","v":0},{"$f":"R74 / Discounting!R$19","v":0},{"$f":"S74 / Discounting!S$19","v":0},{"$f":"T74 / Discounting!T$19","v":0},{"$f":"U74 / Discounting!U$19","v":0},{"$f":"V74 / Discounting!V$19","v":0},{"$f":"W74 / Discounting!W$19","v":0},{"$f":"X74 / Discounting!X$19","v":0},{"$f":"Y74 / Discounting!Y$19","v":0},{"$f":"Z74 / Discounting!Z$19","v":-169651798.23434082},{"$f":"AA74 / Discounting!AA$19","v":-628172123.44480157},{"$f":"AB74 / Discounting!AB$19","v":-717772412.00940526},{"$f":"AC74 / Discounting!AC$19","v":-811733941.35264134},{"$f":"AD74 / Discounting!AD$19","v":-129324992.24985506},{"$f":"AE74 / Discounting!AE$19","v":401177826.45695585},{"$f":"AF74 / Discounting!AF$19","v":455713834.5122546},{"$f":"AG74 / Discounting!AG$19","v":403286579.21438462},{"$f":"AH74 / Discounting!AH$19","v":356890778.06582713},{"$f":"AI74 / Discounting!AI$19","v":306998750.76561934},{"$f":"AJ74 / Discounting!AJ$19","v":271680310.41205257},{"$f":"AK74 / Discounting!AK$19","v":240425053.4619934},{"$f":"AL74 / Discounting!AL$19","v":116039748.53043379},{"$f":"AM74 / Discounting!AM$19","v":102690042.94728656},{"$f":"AN74 / Discounting!AN$19","v":89361134.638812155},{"$f":"AO74 / Discounting!AO$19","v":80421366.549680129},{"$f":"AP74 / Discounting!AP$19","v":100831218.77930802},{"$f":"AQ74 / Discounting!AQ$19","v":114693124.41963181},{"$f":"AR74 / Discounting!AR$19","v":102195227.99725552},{"$f":"AS74 / Discounting!AS$19","v":90438254.864827901},{"$f":"AT74 / Discounting!AT$19","v":80033853.862679571},{"$f":"AU74 / Discounting!AU$19","v":70826419.34750405},{"$f":"AV74 / Discounting!AV$19","v":34183957.836551487},{"$f":"AW74 / Discounting!AW$19","v":30251290.120842025},{"$f":"AX74 / Discounting!AX$19","v":26436325.081014223},{"$f":"AY74 / Discounting!AY$19","v":23691197.525915913},{"$f":"AZ74 / Discounting!AZ$19","v":38441742.832121402},{"$f":"BA74 / Discounting!BA$19","v":33864585.857587419},{"$f":"BB74 / Discounting!BB$19","v":30105523.402084272},{"$f":"BC74 / Discounting!BC$19","v":26642056.108039185},{"$f":"BD74 / Discounting!BD$19","v":23577040.803574499},{"$f":"BE74 / Discounting!BE$19","v":20864637.87926947},{"$f":"BF74 / Discounting!BF$19","v":18464281.309088029},{"$f":"BG74 / Discounting!BG$19","v":9259761.807743825},{"$f":"BH74 / Discounting!BH$19","v":14735410.801290397},{"$f":"BI74 / Discounting!BI$19","v":13127449.386014238},{"$f":"BJ74 / Discounting!BJ$19","v":11617211.8460303},{"$f":"BK74 / Discounting!BK$19","v":10303498.314731631},{"$f":"BL74 / Discounting!BL$19","v":4780953.4214916155},{"$f":"BM74 / Discounting!BM$19","v":0},{"$f":"BN74 / Discounting!BN$19","v":0},{"$f":"BO74 / Discounting!BO$19","v":0},{"$f":"BP74 / Discounting!BP$19","v":0},{"$f":"BQ74 / Discounting!BQ$19","v":0},{"$f":"BR74 / Discounting!BR$19","v":0},{"$f":"BS74 / Discounting!BS$19","v":0},{"$f":"BT74 / Discounting!BT$19","v":0},{"$f":"BU74 / Discounting!BU$19","v":0},{"$f":"BV74 / Discounting!BV$19","v":0},{"$f":"BW74 / Discounting!BW$19","v":0},{"$f":"BX74 / Discounting!BX$19","v":0},{"$f":"BY74 / Discounting!BY$19","v":0},{"$f":"BZ74 / Discounting!BZ$19","v":0},{"$f":"CA74 / Discounting!CA$19","v":0},{"$f":"CB74 / Discounting!CB$19","v":0},{"$f":"CC74 / Discounting!CC$19","v":0},{"$f":"CD74 / Discounting!CD$19","v":0},{"$f":"CE74 / Discounting!CE$19","v":0},{"$f":"CF74 / Discounting!CF$19","v":0},{"$f":"CG74 / Discounting!CG$19","v":0},{"$f":"CH74 / Discounting!CH$19","v":0},{"$f":"CI74 / Discounting!CI$19","v":0},{"$f":"CJ74 / Discounting!CJ$19","v":0},{"$f":"CK74 / Discounting!CK$19","v":0},{"$f":"CL74 / Discounting!CL$19","v":0},{"$f":"CM74 / Discounting!CM$19","v":0},{"$f":"CN74 / Discounting!CN$19","v":0},{"$f":"CO74 / Discounting!CO$19","v":0},{"$f":"CP74 / Discounting!CP$19","v":0},{"$f":"CQ74 / Discounting!CQ$19","v":0},{"$f":"CR74 / Discounting!CR$19","v":0},{"$f":"CS74 / Discounting!CS$19","v":0},{"$f":"CT74 / Discounting!CT$19","v":0},{"$f":"CU74 / Discounting!CU$19","v":0},{"$f":"CV74 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J78:CV78)","v":-502604818.1311475},null,{"$f":"J73 / Discounting!J$19","v":-450000000},{"$f":"K73 / Discounting!K$19","v":-450000000},{"$f":"L73 / Discounting!L$19","v":-270000000},{"$f":"M73 / Discounting!M$19","v":-270000000},{"$f":"N73 / Discounting!N$19","v":-180000000},{"$f":"O73 / Discounting!O$19","v":-90000000},{"$f":"P73 / Discounting!P$19","v":-90000000},{"$f":"Q73 / Discounting!Q$19","v":0},{"$f":"R73 / Discounting!R$19","v":0},{"$f":"S73 / Discounting!S$19","v":0},{"$f":"T73 / Discounting!T$19","v":0},{"$f":"U73 / Discounting!U$19","v":0},{"$f":"V73 / Discounting!V$19","v":0},{"$f":"W73 / Discounting!W$19","v":0},{"$f":"X73 / Discounting!X$19","v":0},{"$f":"Y73 / Discounting!Y$19","v":0},{"$f":"Z73 / Discounting!Z$19","v":-169651798.23434082},{"$f":"AA73 / Discounting!AA$19","v":-628172123.44480157},{"$f":"AB73 / Discounting!AB$19","v":-717772412.00940526},{"$f":"AC73 / Discounting!AC$19","v":-811733941.35264134},{"$f":"AD73 / Discounting!AD$19","v":-129324992.24985506},{"$f":"AE73 / Discounting!AE$19","v":401177826.45695585},{"$f":"AF73 / Discounting!AF$19","v":455713834.5122546},{"$f":"AG73 / Discounting!AG$19","v":403286579.21438462},{"$f":"AH73 / Discounting!AH$19","v":356890778.06582713},{"$f":"AI73 / Discounting!AI$19","v":306998750.76561934},{"$f":"AJ73 / Discounting!AJ$19","v":271680310.41205257},{"$f":"AK73 / Discounting!AK$19","v":240425053.4619934},{"$f":"AL73 / Discounting!AL$19","v":116039748.53043379},{"$f":"AM73 / Discounting!AM$19","v":102690042.94728656},{"$f":"AN73 / Discounting!AN$19","v":89361134.638812155},{"$f":"AO73 / Discounting!AO$19","v":80421366.549680129},{"$f":"AP73 / Discounting!AP$19","v":100831218.77930802},{"$f":"AQ73 / Discounting!AQ$19","v":114693124.41963181},{"$f":"AR73 / Discounting!AR$19","v":102195227.99725552},{"$f":"AS73 / Discounting!AS$19","v":90438254.864827901},{"$f":"AT73 / Discounting!AT$19","v":80033853.862679571},{"$f":"AU73 / Discounting!AU$19","v":70826419.34750405},{"$f":"AV73 / Discounting!AV$19","v":34183957.836551487},{"$f":"AW73 / Discounting!AW$19","v":30251290.120842025},{"$f":"AX73 / Discounting!AX$19","v":26436325.081014223},{"$f":"AY73 / Discounting!AY$19","v":23691197.525915913},{"$f":"AZ73 / Discounting!AZ$19","v":38441742.832121402},{"$f":"BA73 / Discounting!BA$19","v":33864585.857587419},{"$f":"BB73 / Discounting!BB$19","v":30105523.402084272},{"$f":"BC73 / Discounting!BC$19","v":26642056.108039185},{"$f":"BD73 / Discounting!BD$19","v":23577040.803574499},{"$f":"BE73 / Discounting!BE$19","v":20864637.87926947},{"$f":"BF73 / Discounting!BF$19","v":18464281.309088029},{"$f":"BG73 / Discounting!BG$19","v":9259761.807743825},{"$f":"BH73 / Discounting!BH$19","v":14735410.801290397},{"$f":"BI73 / Discounting!BI$19","v":13127449.386014238},{"$f":"BJ73 / Discounting!BJ$19","v":11617211.8460303},{"$f":"BK73 / Discounting!BK$19","v":10303498.314731631},{"$f":"BL73 / Discounting!BL$19","v":4780953.4214916155},{"$f":"BM73 / Discounting!BM$19","v":0},{"$f":"BN73 / Discounting!BN$19","v":0},{"$f":"BO73 / Discounting!BO$19","v":0},{"$f":"BP73 / Discounting!BP$19","v":0},{"$f":"BQ73 / Discounting!BQ$19","v":0},{"$f":"BR73 / Discounting!BR$19","v":0},{"$f":"BS73 / Discounting!BS$19","v":0},{"$f":"BT73 / Discounting!BT$19","v":0},{"$f":"BU73 / Discounting!BU$19","v":0},{"$f":"BV73 / Discounting!BV$19","v":0},{"$f":"BW73 / Discounting!BW$19","v":0},{"$f":"BX73 / Discounting!BX$19","v":0},{"$f":"BY73 / Discounting!BY$19","v":0},{"$f":"BZ73 / Discounting!BZ$19","v":0},{"$f":"CA73 / Discounting!CA$19","v":0},{"$f":"CB73 / Discounting!CB$19","v":0},{"$f":"CC73 / Discounting!CC$19","v":0},{"$f":"CD73 / Discounting!CD$19","v":0},{"$f":"CE73 / Discounting!CE$19","v":0},{"$f":"CF73 / Discounting!CF$19","v":0},{"$f":"CG73 / Discounting!CG$19","v":0},{"$f":"CH73 / Discounting!CH$19","v":0},{"$f":"CI73 / Discounting!CI$19","v":0},{"$f":"CJ73 / Discounting!CJ$19","v":0},{"$f":"CK73 / Discounting!CK$19","v":0},{"$f":"CL73 / Discounting!CL$19","v":0},{"$f":"CM73 / Discounting!CM$19","v":0},{"$f":"CN73 / Discounting!CN$19","v":0},{"$f":"CO73 / Discounting!CO$19","v":0},{"$f":"CP73 / Discounting!CP$19","v":0},{"$f":"CQ73 / Discounting!CQ$19","v":0},{"$f":"CR73 / Discounting!CR$19","v":0},{"$f":"CS73 / Discounting!CS$19","v":0},{"$f":"CT73 / Discounting!CT$19","v":0},{"$f":"CU73 / Discounting!CU$19","v":0},{"$f":"CV73 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J79:CV79)","v":-1095825874.122869},null,{"$f":"J73 / Discounting!J$20","v":-450000000},{"$f":"K73 / Discounting!K$20","v":-450000000},{"$f":"L73 / Discounting!L$20","v":-270000000},{"$f":"M73 / Discounting!M$20","v":-270000000},{"$f":"N73 / Discounting!N$20","v":-180000000},{"$f":"O73 / Discounting!O$20","v":-90000000},{"$f":"P73 / Discounting!P$20","v":-90000000},{"$f":"Q73 / Discounting!Q$20","v":0},{"$f":"R73 / Discounting!R$20","v":0},{"$f":"S73 / Discounting!S$20","v":0},{"$f":"T73 / Discounting!T$20","v":0},{"$f":"U73 / Discounting!U$20","v":0},{"$f":"V73 / Discounting!V$20","v":0},{"$f":"W73 / Discounting!W$20","v":0},{"$f":"X73 / Discounting!X$20","v":0},{"$f":"Y73 / Discounting!Y$20","v":0},{"$f":"Z73 / Discounting!Z$20","v":-92080199.151862204},{"$f":"AA73 / Discounting!AA$20","v":-340946661.51753825},{"$f":"AB73 / Discounting!AB$20","v":-389578108.40439463},{"$f":"AC73 / Discounting!AC$20","v":-440576662.05713969},{"$f":"AD73 / Discounting!AD$20","v":-70192424.516660511},{"$f":"AE73 / Discounting!AE$20","v":217743251.41217521},{"$f":"AF73 / Discounting!AF$20","v":247343211.65393454},{"$f":"AG73 / Discounting!AG$20","v":218887797.92383587},{"$f":"AH73 / Discounting!AH$20","v":193706015.86180168},{"$f":"AI73 / Discounting!AI$20","v":166626622.31745818},{"$f":"AJ73 / Discounting!AJ$20","v":147457187.89155594},{"$f":"AK73 / Discounting!AK$20","v":130493086.62969553},{"$f":"AL73 / Discounting!AL$20","v":62981726.485770352},{"$f":"AM73 / Discounting!AM$20","v":55736041.137849875},{"$f":"AN73 / Discounting!AN$20","v":48501643.717399791},{"$f":"AO73 / Discounting!AO$20","v":43649495.76149258},{"$f":"AP73 / Discounting!AP$20","v":54727145.851403616},{"$f":"AQ73 / Discounting!AQ$20","v":62250832.869576156},{"$f":"AR73 / Discounting!AR$20","v":55467475.407239459},{"$f":"AS73 / Discounting!AS$20","v":49086261.422335804},{"$f":"AT73 / Discounting!AT$20","v":43439169.400297172},{"$f":"AU73 / Discounting!AU$20","v":38441742.832121402},{"$f":"AV73 / Discounting!AV$20","v":18553682.76757453},{"$f":"AW73 / Discounting!AW$20","v":16419188.289888967},{"$f":"AX73 / Discounting!AX$20","v":14348578.109031897},{"$f":"AY73 / Discounting!AY$20","v":12858632.852916416},{"$f":"AZ73 / Discounting!AZ$20","v":20864637.87926947},{"$f":"BA73 / Discounting!BA$20","v":18380340.452711977},{"$f":"BB73 / Discounting!BB$20","v":16340071.954945158},{"$f":"BC73 / Discounting!BC$20","v":14460240.668093063},{"$f":"BD73 / Discounting!BD$20","v":12796673.157604482},{"$f":"BE73 / Discounting!BE$20","v":11324489.520003969},{"$f":"BF73 / Discounting!BF$20","v":10021672.141596435},{"$f":"BG73 / Discounting!BG$20","v":5025827.726141178},{"$f":"BH73 / Discounting!BH$20","v":7997790.6234339597},{"$f":"BI73 / Discounting!BI$20","v":7125053.588589089},{"$f":"BJ73 / Discounting!BJ$20","v":6305357.1580434423},{"$f":"BK73 / Discounting!BK$20","v":5592326.0858741663},{"$f":"BL73 / Discounting!BL$20","v":2594909.9730651341},{"$f":"BM73 / Discounting!BM$20","v":0},{"$f":"BN73 / Discounting!BN$20","v":0},{"$f":"BO73 / Discounting!BO$20","v":0},{"$f":"BP73 / Discounting!BP$20","v":0},{"$f":"BQ73 / Discounting!BQ$20","v":0},{"$f":"BR73 / Discounting!BR$20","v":0},{"$f":"BS73 / Discounting!BS$20","v":0},{"$f":"BT73 / Discounting!BT$20","v":0},{"$f":"BU73 / Discounting!BU$20","v":0},{"$f":"BV73 / Discounting!BV$20","v":0},{"$f":"BW73 / Discounting!BW$20","v":0},{"$f":"BX73 / Discounting!BX$20","v":0},{"$f":"BY73 / Discounting!BY$20","v":0},{"$f":"BZ73 / Discounting!BZ$20","v":0},{"$f":"CA73 / Discounting!CA$20","v":0},{"$f":"CB73 / Discounting!CB$20","v":0},{"$f":"CC73 / Discounting!CC$20","v":0},{"$f":"CD73 / Discounting!CD$20","v":0},{"$f":"CE73 / Discounting!CE$20","v":0},{"$f":"CF73 / Discounting!CF$20","v":0},{"$f":"CG73 / Discounting!CG$20","v":0},{"$f":"CH73 / Discounting!CH$20","v":0},{"$f":"CI73 / Discounting!CI$20","v":0},{"$f":"CJ73 / Discounting!CJ$20","v":0},{"$f":"CK73 / Discounting!CK$20","v":0},{"$f":"CL73 / Discounting!CL$20","v":0},{"$f":"CM73 / Discounting!CM$20","v":0},{"$f":"CN73 / Discounting!CN$20","v":0},{"$f":"CO73 / Discounting!CO$20","v":0},{"$f":"CP73 / Discounting!CP$20","v":0},{"$f":"CQ73 / Discounting!CQ$20","v":0},{"$f":"CR73 / Discounting!CR$20","v":0},{"$f":"CS73 / Discounting!CS$20","v":0},{"$f":"CT73 / Discounting!CT$20","v":0},{"$f":"CU73 / Discounting!CU$20","v":0},{"$f":"CV73 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Project pre-tax IRR"]
[{"$nulls":4},"Investment decision",null,"%",{"$f":"IFERROR(IRR(J82:CV82),\"Null\")","v":0.18585561281798402},null,{"$f":"J74","v":0},{"$f":"K74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-191706532.00480512,-802112984.42666698,-1035671659.9711344,-1323510769.7167687,-238272915.28383267,835232878.89992785,1072114864.5895796,1072114864.5895796,1072114864.5895796,1042127948.0958304,1042127948.0958304,1042127948.0958304,568363976.71652687,568363976.71652687,558888697.28894079,568363976.71652675,805245962.40617871,1035021488.525141,1042127948.0958304,1042127948.0958304,1042127948.0958304,1042127948.0958304,568363976.71652675,568363976.71652675,561257517.14583731,568363976.71652675,1042127948.0958304,1037390308.3820374,1042127948.0958304,1042127948.0958304,1042127948.0958304,1042127948.0958304,1042127948.0958304,590563897.09714699,1061959048.6195543,1069065508.1902437,1069065508.1902437,1071434328.0471404,561789746.54268026,0,0,0,0,0,0,0,0,0,0,{"$f":"BW74","v":0},0,0,0,0,0,{"$f":"CC74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J83:CV83),\"Null\")","v":7.5724960468950719E-2},null,{"$f":"J73","v":-450000000},{"$f":"K73","v":-450000000},-270000000,-270000000,-180000000,-90000000,-90000000,0,0,0,0,0,0,0,0,0,-191706532.00480512,-802112984.42666698,-1035671659.9711344,-1323510769.7167687,-238272915.28383267,835232878.89992785,1072114864.5895796,1072114864.5895796,1072114864.5895796,1042127948.0958304,1042127948.0958304,1042127948.0958304,568363976.71652687,568363976.71652687,558888697.28894079,568363976.71652675,805245962.40617871,1035021488.525141,1042127948.0958304,1042127948.0958304,1042127948.0958304,1042127948.0958304,568363976.71652675,568363976.71652675,561257517.14583731,568363976.71652675,1042127948.0958304,1037390308.3820374,1042127948.0958304,1042127948.0958304,1042127948.0958304,1042127948.0958304,1042127948.0958304,590563897.09714699,1061959048.6195543,1069065508.1902437,1069065508.1902437,1071434328.0471404,561789746.54268026,0,0,0,0,0,0,0,0,0,0,{"$f":"BW73","v":0},0,0,0,0,0,{"$f":"CC73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Inflation"]
[]
[{"$nulls":4},"Global inflation index",{"$f":"Inputs!C468","v":0.02},{"$f":"CONCATENATE(Inputs!C3,\" = 1.00\")","v":"2020 = 1.00"},null,{"$f":"1 * (1 + F87)^(J3 - 1)","v":0.80426303909328967},{"$f":"I87 * (1 + $F$87)","v":0.82034829987515545},0.83675526587265858,0.85349037119011173,0.87056017861391399,0.88797138218619232,0.90573080982991616,0.92384542602651454,0.94232233454704484,0.96116878123798577,0.9803921568627455,1.0000000000000004,1.0200000000000005,1.0404000000000004,1.0612080000000004,1.0824321600000004,1.1040808032000005,1.1261624192640005,1.1486856676492805,1.1716593810022662,1.1950925686223115,1.2189944199947578,1.2433743083946529,1.2682417945625459,1.293606630453797,1.319478763062873,1.3458683383241306,1.3727857050906132,1.4002414191924255,1.4282462475762741,1.4568111725277995,1.4859473959783556,1.5156663438979228,1.5459796707758813,1.576899264191399,1.608437249475227,1.6406059944647315,1.6734181143540261,1.7068864766411067,1.7410242061739289,1.7758446902974077,1.8113615841033559,1.847588815785423,1.8845405921011316,1.9222314039431543,1.9606760320220173,1.9998895526624578,2.0398873437157072,2.0806850905900216,2.1222987924018222,2.1647447682498586,2.2080396636148558,2.2522004568871528,2.2972444660248961,2.3431893553453942,2.3900531424523019,2.4378542053013481,2.4866112894073753,2.5363435151955227,2.587070385499433,2.6388117932094217,2.6915880290736101,2.7454197896550823,2.8003281854481838,2.8563347491571474,{"$f":"BU87 * (1 + $F$87)","v":2.9134614441402902},2.9717306730230959,3.0311652864835579,3.0917885922132289,3.1536243640574937,3.2166968513386438,3.2810307883654168,{"$f":"CB87 * (1 + $F$87)","v":3.3466514041327251},{"$f":"CC87 * (1 + $F$87)","v":3.4135844322153797},{"$f":"CD87 * (1 + $F$87)","v":3.4818561208596872},{"$f":"CE87 * (1 + $F$87)","v":3.5514932432768811},{"$f":"CF87 * (1 + $F$87)","v":3.6225231081424187},{"$f":"CG87 * (1 + $F$87)","v":3.6949735703052671},{"$f":"CH87 * (1 + $F$87)","v":3.7688730417113723},{"$f":"CI87 * (1 + $F$87)","v":3.8442505025456},{"$f":"CJ87 * (1 + $F$87)","v":3.9211355125965119},{"$f":"CK87 * (1 + $F$87)","v":3.9995582228484423},{"$f":"CL87 * (1 + $F$87)","v":4.0795493873054109},{"$f":"CM87 * (1 + $F$87)","v":4.1611403750515192},{"$f":"CN87 * (1 + $F$87)","v":4.2443631825525499},{"$f":"CO87 * (1 + $F$87)","v":4.3292504462036012},{"$f":"CP87 * (1 + $F$87)","v":4.4158354551276737},{"$f":"CQ87 * (1 + $F$87)","v":4.5041521642302271},{"$f":"CR87 * (1 + $F$87)","v":4.5942352075148314},{"$f":"CS87 * (1 + $F$87)","v":4.686119911665128},{"$f":"CT87 * (1 + $F$87)","v":4.7798423098984308},{"$f":"CU87 * (1 + $F$87)","v":4.8754391560963999}]
[]
["Project pre-tax cash flow (nominal)"]
[]
[{"$nulls":4},"Revenues from hypothetical sale at wellhead",null,"US$",{"$f":"SUM(J91:CV91)","v":82259953458.137253},null,{"$f":"J64 * J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,847046158.3342644,1727974163.0018992,1762533646.2619374,1797784319.1871762,1833740005.57092,1870414805.6823382,1907823101.795985,1945979563.8319049,1984899155.1085432,2024597138.2107139,2065089080.9749284,2106390862.5944269,{"$f":"AP64 * AP87","v":2148518679.8463154},2191489053.4432421,2235318834.5121069,2280025211.2023492,2325625715.4263959,2372138229.7349238,2419580994.3296227,2467972614.2162151,2517332066.5005398,2567678707.8305502,2619032281.9871616,2671412927.626905,2724841186.1794429,2779338009.9030318,2834924770.1010928,2891623265.5031152,2949455730.8131776,3008444845.4294415,3068613742.3380303,3129986017.1847906,3192585737.5284867,3256437452.2790565,1733305383.6662359,0,0,0,0,0,0,0,0,0,{"$f":"BV64 * BV87","v":0},0,0,0,0,0,0,{"$f":"CC64 * CC87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Exploration capital expenditure",null,"US$",{"$f":"SUM(J93:CV93)","v":1535686963.0541966},null,{"$f":"J66 * J87","v":369156734.94381994},376539869.64269638,230442400.22133017,235051248.22575676,159834848.79351461,81515772.88469246,83146088.342386305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP66 * AP87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV66 * BV87","v":0},0,0,0,0,0,0,{"$f":"CC66 * CC87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development capital expenditure",null,"US$",12736233619.150028,null,{"$f":"J67 * J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215892691.87124288,921375689.04630291,1213454416.0433688,1581717885.3801057,928929794.30302536,294532975.12802291,0,0,0,0,0,0,676651614.35932374,690184646.64651012,703988339.57944036,718068106.37102926,{"$f":"AP67 * AP87","v":366214734.24922496},0,0,0,0,0,824834542.18446004,841331233.02814937,858157857.68871236,875321014.84248662,0,0,0,0,0,0,0,1025578078.4286233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV67 * BV87","v":0},0,0,0,0,0,0,{"$f":"CC67 * CC87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,"US$",2312154421.6037931,null,{"$f":"J68 * J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41499470.005952165,54110778.411192112,55192993.979415953,56296853.859004274,57422790.936184369,58571246.754908055,59742671.690006219,60937525.123806342,62156275.626282476,63399401.138808124,78747155.953173101,65960736.944815978,{"$f":"AP68 * AP87","v":67279951.683712304},79831721.585412845,69998061.731734276,71398022.966368973,72825983.425696343,74282503.094210267,75768153.156094477,77283516.219216377,91701554.408931404,80405770.274472728,82013885.679962188,92761003.231982663,85327246.661432654,87033791.59466131,88774467.426554561,90549956.775085658,92360955.91058737,46151013.529288046,52304481.999859788,37345400.147899888,38092308.150857888,33303560.840464327,11323210.685757872,0,0,0,0,0,0,0,0,0,{"$f":"BV68 * BV87","v":0},0,0,0,0,0,0,{"$f":"CC68 * CC87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,"US$",16224842891.151337,null,{"$f":"J69 * J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167070248.1921626,340823306.31201172,347639772.43825197,354592567.88701701,361684419.24475741,368918107.62965256,376296469.78224564,383822399.17789054,391498847.16144836,399328824.10467732,407315400.58677089,415461708.59850633,{"$f":"AP69 * AP87","v":423770942.77047646},432246361.62588602,440891288.8584038,449709114.63557184,458703296.92828327,467877362.86684895,477234910.12418598,486779608.32666969,496515200.4932031,506445504.5030672,516574414.59312856,526905902.88499117,537444020.94269097,548192901.36154485,559156759.38877583,570339894.57655132,581746692.46808243,593381626.31744409,605249258.84379292,617354244.02066875,629701328.90108228,642295355.47910392,341874829.12549037,0,0,0,0,0,0,0,0,0,{"$f":"BV69 * BV87","v":0},0,0,0,0,0,0,{"$f":"CC69 * CC87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1602994121.0048306,null,{"$f":"J70 * J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40358441.472906508,41165610.302364647,41988922.508411951,42828700.958580196,43685274.977751806,44558980.477306843,45450160.086852998,{"$f":"AP70 * AP87","v":46359163.288590059},47286346.554361857,48232073.485449106,49196714.955158085,50180649.254261248,51184262.239346467,52207947.4841334,53252106.433816068,54317148.5624924,55403491.533742242,56511561.364417091,57641792.591705434,58794628.443539545,59970521.012410328,61169931.432658553,62393330.061311729,63641196.66253797,64914020.595788717,66212301.007704489,67536547.027858555,68887277.968415737,70265023.527784079,37399994.733172648,0,0,0,0,0,0,0,0,0,{"$f":"BV70 * BV87","v":0},0,0,0,0,0,0,{"$f":"CC70 * CC87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,"US$",34411912015.964188,null,{"$f":"SUM(J93:J97)","v":369156734.94381994},376539869.64269638,230442400.22133017,235051248.22575676,159834848.79351461,81515772.88469246,83146088.342386305,0,0,0,0,0,0,0,0,0,215892691.87124288,921375689.04630291,1213454416.0433688,1581717885.3801057,1137499512.5011401,689467059.85122681,402832766.41766793,410889421.74602127,419107210.18094176,467847795.85746711,477204751.77461648,486748846.81010884,1173135438.1056349,1196598146.8677473,1234609876.5966911,1244940712.0012045,{"$f":"SUM(AP93:AP97)","v":903624791.9920038},559364429.76566076,559121424.07558715,570303852.55709887,581709929.60824084,593344128.20040572,1430045552.948874,1458646464.0078514,1500691761.1533391,1517575781.1537688,655099861.6375078,677308698.70867932,681565896.04766309,695197213.96861649,709101158.24798894,723283181.41294873,737748845.04120767,1730024738.8711441,723766041.85135722,722236191.19642711,736680915.02035594,745863939.84735239,390598034.5444209,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV93:BV97)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC93:CC97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Financing (Nominal)"]
[]
[{"$nulls":4},"Debt Financing Amount",{"$f":"Inputs!C340","v":0.7},"US$",{"$f":"SUM(J102:CV102)","v":8915363533.4050198},null,{"$f":"J94 * $F$102","v":0},{"$f":"K94 * $F$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,151124884.30987,644962982.332412,849418091.23035812,1107202519.7660739,650250856.01211774,206173082.58961603,0,0,0,0,0,0,473656130.05152661,483129252.65255708,492791837.70560819,502647674.45972043,256350313.97445744,0,0,0,0,0,577384179.52912199,588931863.11970448,600710500.38209856,612724710.38974059,0,0,0,0,0,0,0,717904654.90003633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW94 * $F$102","v":0},0,0,0,0,0,{"$f":"CC94 * $F$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Rate",{"$f":"(1 + Inputs!C341) * (1 + Inputs!C468) - 1","v":5.0599999999999978E-2}]
[{"$nulls":4},"Repayment Period",{"$f":"Inputs!C342","v":15},null,null,null,{"$f":"((J13>0)*1+I104)*(J13>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"((AP13>0)*1+AO104)*(AP13>0)","v":13},14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,0,0,0,0,0,0,0,0,0,{"$f":"((BV13>0)*1+BU104)*(BV13>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Interest",null,"US$",{"$f":"SUM(J106:CV106)","v":4020839028.2445412},null,{"$f":"IFERROR(-IPMT($F103,J104,$F104,$H102),0)","v":0},0,0,0,0,0,0,0,{"$f":"IFERROR(-IPMT($F103,R104,$F104,$H102),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,451117394.79029381,430305811.65871817,408441162.42068481,385470161.93120688,361336828.81696153,335982349.04713523,309344932.60095572,281359662.88259965,251958338.51649463,221069307.13746473,188617290.77065602,154523202.37568671,118703953.10793196,81072249.827228799,41536382.360522076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-IPMT($F103,BV104,$F104,$H102),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(-IPMT($F103,CC104,$F104,$H102),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayment of Principal",null,"US$",{"$f":"SUM(J107:CV107)","v":8915363533.4050198},null,{"$f":"J108-J106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,411296109.31967688,432107692.45125252,453972341.68928587,476943342.17876381,501076675.29300916,526431155.06283545,553068571.50901496,581053841.22737098,610455165.59347606,641344196.97250593,673796213.3393147,707890301.73428392,743709551.00203872,781341254.2827419,820877121.74944866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108-BV106","v":0},0,0,0,0,0,0,{"$f":"CC108-CC106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Payment to Lender (Principal and Interest)",null,"US$",{"$f":"SUM(J108:CV108)","v":12936202561.649559},null,{"$f":"(PMT($F103,$F104,$H102) * AND(J104>0,J104<=$F104) *-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PMT($F103,$F104,$H102) * AND(BV104>0,BV104<=$F104) *-1)","v":0},0,0,0,0,0,0,{"$f":"(PMT($F103,$F104,$H102) * AND(CC104>0,CC104<=$F104) *-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Fees and Bonuses (Nominal)"]
[]
[null,null,"Signature Bonus"]
[{"$nulls":4},"Exploration Start",{"$f":"Inputs!C48","v":2010}]
[{"$nulls":4},"Signature Bonus Amount",{"$f":"Inputs!C208","v":0}]
[{"$nulls":4},"Signature Bonus",null,"US$",{"$f":"SUM(J115:CV115)","v":0},null,{"$f":"IF(J$4 = $F$113, $F$114, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$4 = $F$113, $F$114, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$4 = $F$113, $F$114, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Surface Rent"]
[{"$nulls":4},"First Year of Development",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"Final Year of Production",{"$f":"'Demand & production'!F317","v":2064}]
[{"$nulls":4},"Development License Flag",{"$nulls":4},{"$f":" AND(J$4 >= $F$118, J4 <= $F$119) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AND(AP$4 >= $F$118, AP4 <= $F$119) * 1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":" AND(BV$4 >= $F$118, BV4 <= $F$119) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Acreage",{"$f":"Inputs!C15","v":11975},"km sq"]
[{"$nulls":4},"Surface Rent Amount",{"$f":"Inputs!C209","v":200},"US$"]
[{"$nulls":4},"Surface Rent",null,"US$",{"$f":"SUM(J123:CV123)","v":95800000},null,{"$f":"IF(J120 = 0, 0, $F$121 * $F$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV120 = 0, 0, $F$121 * $F$122)","v":0},0,0,0,0,0,0,{"$f":"IF(CC120 = 0, 0, $F$121 * $F$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Training Fees"]
[{"$nulls":4},"License Active Flag",null,"Flag",null,null,{"$f":"AND(J4>=Inputs!$C$48,J4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(K4>=Inputs!$C$48,K4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(L4>=Inputs!$C$48,L4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(M4>=Inputs!$C$48,M4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(N4>=Inputs!$C$48,N4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(O4>=Inputs!$C$48,O4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(P4>=Inputs!$C$48,P4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(Q4>=Inputs!$C$48,Q4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(R4>=Inputs!$C$48,R4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(S4>=Inputs!$C$48,S4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(T4>=Inputs!$C$48,T4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(U4>=Inputs!$C$48,U4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(V4>=Inputs!$C$48,V4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(W4>=Inputs!$C$48,W4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(X4>=Inputs!$C$48,X4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(Y4>=Inputs!$C$48,Y4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(Z4>=Inputs!$C$48,Z4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AA4>=Inputs!$C$48,AA4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AB4>=Inputs!$C$48,AB4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AC4>=Inputs!$C$48,AC4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AD4>=Inputs!$C$48,AD4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AE4>=Inputs!$C$48,AE4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AF4>=Inputs!$C$48,AF4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AG4>=Inputs!$C$48,AG4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AH4>=Inputs!$C$48,AH4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AI4>=Inputs!$C$48,AI4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AJ4>=Inputs!$C$48,AJ4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AK4>=Inputs!$C$48,AK4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AL4>=Inputs!$C$48,AL4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AM4>=Inputs!$C$48,AM4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AN4>=Inputs!$C$48,AN4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AO4>=Inputs!$C$48,AO4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AP4>=Inputs!$C$48,AP4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AQ4>=Inputs!$C$48,AQ4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AR4>=Inputs!$C$48,AR4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AS4>=Inputs!$C$48,AS4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AT4>=Inputs!$C$48,AT4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AU4>=Inputs!$C$48,AU4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AV4>=Inputs!$C$48,AV4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AW4>=Inputs!$C$48,AW4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AX4>=Inputs!$C$48,AX4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AY4>=Inputs!$C$48,AY4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(AZ4>=Inputs!$C$48,AZ4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BA4>=Inputs!$C$48,BA4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BB4>=Inputs!$C$48,BB4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BC4>=Inputs!$C$48,BC4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BD4>=Inputs!$C$48,BD4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BE4>=Inputs!$C$48,BE4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BF4>=Inputs!$C$48,BF4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BG4>=Inputs!$C$48,BG4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BH4>=Inputs!$C$48,BH4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BI4>=Inputs!$C$48,BI4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BJ4>=Inputs!$C$48,BJ4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BK4>=Inputs!$C$48,BK4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BL4>=Inputs!$C$48,BL4<='Demand & production'!$F$317) * 1","v":1},{"$f":"AND(BM4>=Inputs!$C$48,BM4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BN4>=Inputs!$C$48,BN4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BO4>=Inputs!$C$48,BO4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BP4>=Inputs!$C$48,BP4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BQ4>=Inputs!$C$48,BQ4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BR4>=Inputs!$C$48,BR4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BS4>=Inputs!$C$48,BS4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BT4>=Inputs!$C$48,BT4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BU4>=Inputs!$C$48,BU4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BV4>=Inputs!$C$48,BV4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BW4>=Inputs!$C$48,BW4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BX4>=Inputs!$C$48,BX4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BY4>=Inputs!$C$48,BY4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(BZ4>=Inputs!$C$48,BZ4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CA4>=Inputs!$C$48,CA4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CB4>=Inputs!$C$48,CB4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CC4>=Inputs!$C$48,CC4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CD4>=Inputs!$C$48,CD4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CE4>=Inputs!$C$48,CE4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CF4>=Inputs!$C$48,CF4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CG4>=Inputs!$C$48,CG4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CH4>=Inputs!$C$48,CH4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CI4>=Inputs!$C$48,CI4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CJ4>=Inputs!$C$48,CJ4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CK4>=Inputs!$C$48,CK4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CL4>=Inputs!$C$48,CL4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CM4>=Inputs!$C$48,CM4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CN4>=Inputs!$C$48,CN4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CO4>=Inputs!$C$48,CO4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CP4>=Inputs!$C$48,CP4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CQ4>=Inputs!$C$48,CQ4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CR4>=Inputs!$C$48,CR4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CS4>=Inputs!$C$48,CS4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CT4>=Inputs!$C$48,CT4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CU4>=Inputs!$C$48,CU4<='Demand & production'!$F$317) * 1","v":0},{"$f":"AND(CV4>=Inputs!$C$48,CV4<='Demand & production'!$F$317) * 1","v":0}]
[{"$nulls":4},"Training Fee Amount",{"$f":"Inputs!C210","v":150000},"US$"]
[{"$nulls":4},"Training Fees",null,"US$",{"$f":"SUM(J128:CV128)","v":8250000},null,{"$f":"J126 * $F$127","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,{"$f":"BV126 * $F$127","v":0},0,0,0,0,0,0,{"$f":"CC126 * $F$127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Production Bonus"]
[{"$nulls":4},"Production Start",{"$f":"Inputs!C50","v":2030}]
[{"$nulls":4},"Production Bonus Amount",{"$f":"Inputs!C211","v":0}]
[{"$nulls":4},"Production Bonus",null,"US$",{"$f":"SUM(J133:CV133)","v":0},null,{"$f":"IF(J$4 = $F$131, $F$132, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$4 = $F$131, $F$132, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$4 = $F$131, $F$132, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Fees and Bonuses",null,"US$",{"$f":"SUM(J135:CV135)","v":104050000},null,{"$f":"J115 + J123 + J128 + J133","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,{"$f":"AP115 + AP123 + AP128 + AP133","v":2545000},2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,0,0,0,0,0,0,0,0,0,{"$f":"BV115 + BV123 + BV128 + BV133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Royalty & Service Levy (Nominal)"]
[]
[{"$nulls":4},"Who pays Royalty (0 = Contractor, 1 = Government)",{"$f":"Inputs!C215","v":1}]
[{"$nulls":4},"Positive Royalty Flag",{"$f":"IF(OR(F139 = 0, Inputs!C216 = 2), 1, 0)","v":1}]
[]
[{"$nulls":4},"Royalty Payment Arrangement",{"$f":"IF(F139=0,\"Contractor Pay Royalties\",IF(F140=1,\"Government Pays Royalties from its Profit Share\",\"Government covers royalties by setting at 0%\"))","v":"Government Pays Royalties from its Profit Share"}]
[]
[{"$nulls":4},"Revenues",null,"US$",{"$f":"SUM(J144:CV144)","v":82259953458.137253},null,{"$f":"J91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,847046158.3342644,1727974163.0018992,1762533646.2619374,1797784319.1871762,1833740005.57092,1870414805.6823382,1907823101.795985,1945979563.8319049,1984899155.1085432,2024597138.2107139,2065089080.9749284,2106390862.5944269,{"$f":"AP91","v":2148518679.8463154},2191489053.4432421,2235318834.5121069,2280025211.2023492,2325625715.4263959,2372138229.7349238,2419580994.3296227,2467972614.2162151,2517332066.5005398,2567678707.8305502,2619032281.9871616,2671412927.626905,2724841186.1794429,2779338009.9030318,2834924770.1010928,2891623265.5031152,2949455730.8131776,3008444845.4294415,3068613742.3380303,3129986017.1847906,3192585737.5284867,3256437452.2790565,1733305383.6662359,0,0,0,0,0,0,0,0,0,{"$f":"BV91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Royalty",{"$f":"Inputs!C214 * F140","v":0.05},"US$",{"$f":"SUM(J146:CV146)","v":4112997672.9068632},null,{"$f":"MAX($F$146 * J144, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42352307.916713223,86398708.150094971,88126682.313096881,89889215.959358811,91687000.278546005,93520740.284116924,95391155.089799255,97298978.191595256,99244957.755427167,101229856.91053569,103254454.04874642,105319543.12972134,107425933.99231577,109574452.67216212,111765941.72560535,114001260.56011747,116281285.77131981,118606911.48674619,120979049.71648115,123398630.71081077,125866603.32502699,128383935.39152752,130951614.09935808,133570646.38134526,136242059.30897215,138966900.49515161,141746238.50505465,144581163.27515575,147472786.54065889,150422242.27147207,153430687.11690152,156499300.85923955,159629286.87642434,162821872.61395285,86665269.183311805,0,0,0,0,0,0,0,0,0,{"$f":"MAX($F$146 * BV144, 0)","v":0},0,0,0,0,0,0,{"$f":"MAX($F$146 * CC144, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",{"$f":"Inputs!C212","v":3.0000000000000001E-3},"US$",{"$f":"SUM(J147:CV147)","v":246779860.37441179},null,{"$f":" MAX(J144 * $F$147, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2541138.4750027931,5183922.4890056979,5287600.9387858119,5393352.9575615292,5501220.0167127596,5611244.4170470145,5723469.3053879552,5837938.6914957147,5954697.4653256293,6073791.4146321416,6195267.2429247852,6319172.5877832808,{"$f":" MAX(AP144 * $F$147, 0)","v":6445556.039538946},6574467.1603297265,6705956.5035363212,6840075.6336070476,6976877.1462791879,7116414.689204772,7258742.9829888688,7403917.8426486459,7551996.1995016197,7703036.1234916504,7857096.8459614851,8014238.7828807151,8174523.5585383289,8338014.0297090961,8504774.3103032783,8674869.796509346,8848367.1924395338,9025334.5362883247,9205841.2270140909,9389958.0515543725,9577757.2125854604,9769312.3568371702,5199916.1509987079,0,0,0,0,0,0,0,0,0,{"$f":" MAX(BV144 * $F$147, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Government Profit Share (Nominal)"]
[]
[{"$nulls":4},"Profit Gas Arrangement Option ",{"$f":"IF(F139=0,1,IF(F140=0,1,2))","v":2}]
[{"$nulls":4},"Surface Rents recoverable? (1 = Yes, 0 = No)",{"$f":"Inputs!C219","v":1}]
[{"$nulls":4},"Debt Financing Costs recoverable? (1 = Yes, 0 = No)",{"$f":"Inputs!C220","v":0}]
[]
[{"$nulls":4},"Government Profit Share Arrangement:",{"$f":"\"Cost Gas is derived from Revenue Net of Royalties, \"&\"Profit Gas is \"&IF(F151=1,\"also\",\"\")&\"derived from \"&IF(F151=1,\"Revenue Net of Royalties.\",\"Gross Revenues.\")&\" \"& F142&\".\"","v":"Cost Gas is derived from Revenue Net of Royalties, Profit Gas is derived from Gross Revenues. Government Pays Royalties from its Profit Share."}]
[]
[null,null,"Cost Gas"]
[{"$nulls":4},"Revenue Net of Royalty for Cost Gas calculation",null,"US$",{"$f":"SUM(J158:CV158)","v":78146955785.230408},null,{"$f":"MAX(J91, 0) - J146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,804693850.41755116,1641575454.8518043,1674406963.9488406,1707895103.2278175,1742053005.2923739,1776894065.3982213,1812431946.7061858,1848680585.6403096,1885654197.353116,1923367281.3001781,1961834626.926182,2001071319.4647055,{"$f":"MAX(AP91, 0) - AP146","v":2041092745.8539996},2081914600.77108,2123552892.7865016,2166023950.6422319,2209344429.655076,2253531318.2481775,2298601944.6131415,2344573983.5054045,2391465463.1755128,2439294772.4390225,2488080667.8878036,2537842281.2455597,2588599126.8704705,2640371109.4078803,2693178531.5960383,2747042102.2279596,2801982944.2725186,2858022603.1579695,2915183055.2211289,2973486716.325551,3032956450.6520624,3093615579.6651039,1646640114.4829242,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV91, 0) - BV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cost Gas Limit",{"$f":"Inputs!C218","v":0.7},"US$",{"$f":"SUM(J159:CV159)","v":54702869049.661278},null,{"$f":"J158 * $F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,563285695.2922858,1149102818.3962629,1172084874.7641883,1195526572.2594721,1219437103.7046616,1243825845.7787547,1268702362.69433,1294076409.9482167,1319957938.147181,1346357096.9101245,1373284238.8483274,1400749923.6252937,1428764922.0977995,1457340220.5397558,1486487024.950551,1516216765.4495623,1546541100.758553,1577471922.7737241,1609021361.2291989,1641201788.453783,1674025824.2228589,1707506340.7073157,1741656467.5214624,1776489596.8718917,1812019388.8093293,1848259776.5855162,1885224972.1172266,1922929471.5595715,1961388060.9907629,2000615822.2105784,2040628138.6547902,2081440701.4278855,2123069515.4564435,2165530905.7655725,1152648080.138047,0,0,0,0,0,0,0,0,0,{"$f":"BV158 * $F$159","v":0},0,0,0,0,0,0,{"$f":"CC158 * $F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Recoverable Costs"]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",{"$f":"SUM(J162:CV162)","v":1535686963.0541966},null,{"$f":"J93","v":369156734.94381994},376539869.64269638,230442400.22133017,235051248.22575676,159834848.79351461,81515772.88469246,83146088.342386305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",12736233619.150028,null,{"$f":"J94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215892691.87124288,921375689.04630291,1213454416.0433688,1581717885.3801057,928929794.30302536,294532975.12802291,0,0,0,0,0,0,676651614.35932374,690184646.64651012,703988339.57944036,718068106.37102926,{"$f":"AP94","v":366214734.24922496},0,0,0,0,0,824834542.18446004,841331233.02814937,858157857.68871236,875321014.84248662,0,0,0,0,0,0,0,1025578078.4286233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",2312154421.6037931,null,{"$f":"J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41499470.005952165,54110778.411192112,55192993.979415953,56296853.859004274,57422790.936184369,58571246.754908055,59742671.690006219,60937525.123806342,62156275.626282476,63399401.138808124,78747155.953173101,65960736.944815978,{"$f":"AP95","v":67279951.683712304},79831721.585412845,69998061.731734276,71398022.966368973,72825983.425696343,74282503.094210267,75768153.156094477,77283516.219216377,91701554.408931404,80405770.274472728,82013885.679962188,92761003.231982663,85327246.661432654,87033791.59466131,88774467.426554561,90549956.775085658,92360955.91058737,46151013.529288046,52304481.999859788,37345400.147899888,38092308.150857888,33303560.840464327,11323210.685757872,0,0,0,0,0,0,0,0,0,{"$f":"BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",16224842891.151337,null,{"$f":"J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167070248.1921626,340823306.31201172,347639772.43825197,354592567.88701701,361684419.24475741,368918107.62965256,376296469.78224564,383822399.17789054,391498847.16144836,399328824.10467732,407315400.58677089,415461708.59850633,{"$f":"AP96","v":423770942.77047646},432246361.62588602,440891288.8584038,449709114.63557184,458703296.92828327,467877362.86684895,477234910.12418598,486779608.32666969,496515200.4932031,506445504.5030672,516574414.59312856,526905902.88499117,537444020.94269097,548192901.36154485,559156759.38877583,570339894.57655132,581746692.46808243,593381626.31744409,605249258.84379292,617354244.02066875,629701328.90108228,642295355.47910392,341874829.12549037,0,0,0,0,0,0,0,0,0,{"$f":"BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1602994121.0048306,null,{"$f":"J97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40358441.472906508,41165610.302364647,41988922.508411951,42828700.958580196,43685274.977751806,44558980.477306843,45450160.086852998,{"$f":"AP97","v":46359163.288590059},47286346.554361857,48232073.485449106,49196714.955158085,50180649.254261248,51184262.239346467,52207947.4841334,53252106.433816068,54317148.5624924,55403491.533742242,56511561.364417091,57641792.591705434,58794628.443539545,59970521.012410328,61169931.432658553,62393330.061311729,63641196.66253797,64914020.595788717,66212301.007704489,67536547.027858555,68887277.968415737,70265023.527784079,37399994.733172648,0,0,0,0,0,0,0,0,0,{"$f":"BV97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",null,"US$",0,null,{"$f":"J106 * $F$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP106 * $F$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV106 * $F$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",95800000,null,{"$f":"J123 * $F$152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,{"$f":"AP123 * $F$152","v":2395000},2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,0,0,0,0,0,0,0,0,0,{"$f":"BV123 * $F$152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",8250000,null,{"$f":"J128","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"AP128","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,{"$f":"BV128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",246779860.37441179,null,{"$f":"J147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2541138.4750027931,5183922.4890056979,5287600.9387858119,5393352.9575615292,5501220.0167127596,5611244.4170470145,5723469.3053879552,5837938.6914957147,5954697.4653256293,6073791.4146321416,6195267.2429247852,6319172.5877832808,{"$f":"AP147","v":6445556.039538946},6574467.1603297265,6705956.5035363212,6840075.6336070476,6976877.1462791879,7116414.689204772,7258742.9829888688,7403917.8426486459,7551996.1995016197,7703036.1234916504,7857096.8459614851,8014238.7828807151,8174523.5585383289,8338014.0297090961,8504774.3103032783,8674869.796509346,8848367.1924395338,9025334.5362883247,9205841.2270140909,9389958.0515543725,9577757.2125854604,9769312.3568371702,5199916.1509987079,0,0,0,0,0,0,0,0,0,{"$f":"BV147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Recoverable Costs",null,"US$",34762741876.338593,null,{"$f":"SUM(J162:J170)","v":369306734.94381994},376689869.64269638,230592400.22133017,235201248.22575676,159984848.79351461,81665772.88469246,83296088.342386305,150000,150000,150000,150000,150000,150000,150000,150000,2545000,218437691.87124288,923920689.04630291,1215999416.0433688,1584262885.3801057,1142585650.9761429,697195982.34023249,410665367.35645372,418827774.70358282,427153430.19765455,476004040.27451414,485473221.08000445,495131785.50160456,1181635135.5709605,1205216938.2823794,1243350143.8396158,1253804884.5889878,{"$f":"SUM(AP162:AP170)","v":912615348.03154278},568483896.92599046,568372380.5791235,579688928.1907059,591231806.75452006,603005542.88961053,1439849295.9318628,1468595381.8505001,1510788757.3528407,1527823817.2772605,665501958.48346925,687867937.49155998,692285419.60620141,706080227.99832559,720150932.55829227,734503051.20945811,749142212.23364723,1741595073.4074323,735516883.07837129,734171149.24798143,748803672.23294139,758178252.20418954,398342950.69541961,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV162:BV170)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC162:CC170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost Gas Computations"]
[{"$nulls":4},"Opening Balance",null,"US$",{"$f":"SUM(J174:CV174)","v":66711842459.265785},null,{"$f":"I177","v":0},369306734.94381994,745996604.58651638,976589004.80784655,1211790253.0336032,1371775101.8271179,1453440874.7118104,1536736963.0541966,1536886963.0541966,1537036963.0541966,1537186963.0541966,1537336963.0541966,1537486963.0541966,1537636963.0541966,1537786963.0541966,1537936963.0541966,1540481963.0541966,1758919654.9254394,2682840343.9717422,3898839760.015111,5483102645.3952169,6062402601.0790739,5610495765.0230436,4849076257.6153088,4072377460.0594196,3280093786.552413,2512271981.0481725,1729042839.4338467,930098214.98723483,791775412.41101432,650635253.78326917,520701158.77455759,373756119.73825169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU177","v":0},0,0,0,0,0,0,{"$f":"CB177","v":0},{"$f":"CC177","v":0},{"$f":"CD177","v":0},{"$f":"CE177","v":0},{"$f":"CF177","v":0},{"$f":"CG177","v":0},{"$f":"CH177","v":0},{"$f":"CI177","v":0},{"$f":"CJ177","v":0},{"$f":"CK177","v":0},{"$f":"CL177","v":0},{"$f":"CM177","v":0},{"$f":"CN177","v":0},{"$f":"CO177","v":0},{"$f":"CP177","v":0},{"$f":"CQ177","v":0},{"$f":"CR177","v":0},{"$f":"CS177","v":0},{"$f":"CT177","v":0},{"$f":"CU177","v":0}]
[{"$nulls":4},"Additions",null,"US$",{"$f":"SUM(J175:CV175)","v":34762741876.338593},null,{"$f":"J171","v":369306734.94381994},376689869.64269638,230592400.22133017,235201248.22575676,159984848.79351461,81665772.88469246,83296088.342386305,150000,150000,150000,150000,150000,150000,150000,150000,2545000,218437691.87124288,923920689.04630291,1215999416.0433688,1584262885.3801057,1142585650.9761429,697195982.34023249,410665367.35645372,418827774.70358282,427153430.19765455,476004040.27451414,485473221.08000445,495131785.50160456,1181635135.5709605,1205216938.2823794,1243350143.8396158,1253804884.5889878,{"$f":"AP171","v":912615348.03154278},568483896.92599046,568372380.5791235,579688928.1907059,591231806.75452006,603005542.88961053,1439849295.9318628,1468595381.8505001,1510788757.3528407,1527823817.2772605,665501958.48346925,687867937.49155998,692285419.60620141,706080227.99832559,720150932.55829227,734503051.20945811,749142212.23364723,1741595073.4074323,735516883.07837129,734171149.24798143,748803672.23294139,758178252.20418954,398342950.69541961,0,0,0,0,0,0,0,0,0,{"$f":"BV171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs Recovered",null,"US$",{"$f":"SUM(J176:CV176)","v":34762741876.3386},null,{"$f":"MIN(J174 + J175, J159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,563285695.2922858,1149102818.3962629,1172084874.7641883,1195526572.2594721,1219437103.7046616,1243825845.7787547,1268702362.69433,1294076409.9482167,1319957938.147181,1346357096.9101245,1373284238.8483274,1400749923.6252937,{"$f":"MIN(AP174 + AP175, AP159)","v":1286371467.7697945},568483896.92599046,568372380.5791235,579688928.1907059,591231806.75452006,603005542.88961053,1439849295.9318628,1468595381.8505001,1510788757.3528407,1527823817.2772605,665501958.48346925,687867937.49155998,692285419.60620141,706080227.99832559,720150932.55829227,734503051.20945811,749142212.23364723,1741595073.4074323,735516883.07837129,734171149.24798143,748803672.23294139,758178252.20418954,398342950.69541961,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV174 + BV175, BV159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Closing Balance",null,"US$",{"$f":"SUM(J177:CV177)","v":66711842459.265785},0,{"$f":"J174 + J175 - J176","v":369306734.94381994},745996604.58651638,976589004.80784655,1211790253.0336032,1371775101.8271179,1453440874.7118104,1536736963.0541966,1536886963.0541966,1537036963.0541966,1537186963.0541966,1537336963.0541966,1537486963.0541966,1537636963.0541966,1537786963.0541966,1537936963.0541966,1540481963.0541966,1758919654.9254394,2682840343.9717422,3898839760.015111,5483102645.3952169,6062402601.0790739,5610495765.0230436,4849076257.6153088,4072377460.0594196,3280093786.552413,2512271981.0481725,1729042839.4338467,930098214.98723483,791775412.41101432,650635253.78326917,520701158.77455759,373756119.73825169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV174 + BV175 - BV176","v":0},0,0,0,0,0,0,{"$f":"CC174 + CC175 - CC176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Cost Gas",null,"US$",{"$f":"SUM(J179:CV179)","v":34762741876.3386},null,{"$f":"J176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,563285695.2922858,1149102818.3962629,1172084874.7641883,1195526572.2594721,1219437103.7046616,1243825845.7787547,1268702362.69433,1294076409.9482167,1319957938.147181,1346357096.9101245,1373284238.8483274,1400749923.6252937,1286371467.7697945,568483896.92599046,568372380.5791235,579688928.1907059,591231806.75452006,603005542.88961053,1439849295.9318628,1468595381.8505001,1510788757.3528407,1527823817.2772605,665501958.48346925,687867937.49155998,692285419.60620141,706080227.99832559,720150932.55829227,734503051.20945811,749142212.23364723,1741595073.4074323,735516883.07837129,734171149.24798143,748803672.23294139,758178252.20418954,398342950.69541961,0,0,0,0,0,0,0,0,0,{"$f":"BV176","v":0},0,0,0,0,0,0,{"$f":"CC176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Profit Gas"]
[{"$nulls":4},"Revenue for Profit Gas calculation",null,"US$",{"$f":"SUM(J182:CV182)","v":82259953458.137253},null,{"$f":"MAX(J91, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,847046158.3342644,1727974163.0018992,1762533646.2619374,1797784319.1871762,1833740005.57092,1870414805.6823382,1907823101.795985,1945979563.8319049,1984899155.1085432,2024597138.2107139,2065089080.9749284,2106390862.5944269,{"$f":"MAX(AP91, 0)","v":2148518679.8463154},2191489053.4432421,2235318834.5121069,2280025211.2023492,2325625715.4263959,2372138229.7349238,2419580994.3296227,2467972614.2162151,2517332066.5005398,2567678707.8305502,2619032281.9871616,2671412927.626905,2724841186.1794429,2779338009.9030318,2834924770.1010928,2891623265.5031152,2949455730.8131776,3008444845.4294415,3068613742.3380303,3129986017.1847906,3192585737.5284867,3256437452.2790565,1733305383.6662359,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV91, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Profit Gas",null,"US$",{"$f":"SUM(J183:CV183)","v":47497211581.798668},null,{"$f":"IF($F$151 = 2, J182 - J179, J158 - J179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,283760463.0419786,578871344.60563636,590448771.49774909,602257746.9277041,614302901.86625838,626588959.90358353,639120739.10165501,651903153.88368821,664941216.96136212,678240041.30058932,691804842.12660098,705640938.96913314,{"$f":"IF($F$151 = 2, AP182 - AP179, AP158 - AP179)","v":862147212.07652092},1623005156.5172515,1666946453.9329834,1700336283.0116434,1734393908.671876,1769132686.8453133,979731698.39775991,999377232.36571503,1006543309.1476991,1039854890.5532897,1953530323.5036924,1983544990.135345,2032555766.5732415,2073257781.9047062,2114773837.5428004,2157120214.2936573,2200313518.5795302,1266849772.0220091,2333096859.2596588,2395814867.9368091,2443782065.2955456,2498259200.0748672,1334962432.9708164,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$151 = 2, BV182 - BV179, BV158 - BV179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Daily Production Rate",null,"mmcf",{"$f":"SUM(J185:CV185)","v":41143.444657534201},null,{"$f":"J14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,604.66236103571691,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,{"$f":"AP14","v":1209.3247220714338},1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,1209.3247220714338,631.06646814119085,0,0,0,0,0,0,0,0,0,{"$f":"BV14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tier 1",null,"mmcf",null,null,{"$f":"MIN(J185,Inputs!$C$222)","v":0},{"$f":"MIN(K185,Inputs!$C$222)","v":0},{"$f":"MIN(L185,Inputs!$C$222)","v":0},{"$f":"MIN(M185,Inputs!$C$222)","v":0},{"$f":"MIN(N185,Inputs!$C$222)","v":0},{"$f":"MIN(O185,Inputs!$C$222)","v":0},{"$f":"MIN(P185,Inputs!$C$222)","v":0},{"$f":"MIN(Q185,Inputs!$C$222)","v":0},{"$f":"MIN(R185,Inputs!$C$222)","v":0},{"$f":"MIN(S185,Inputs!$C$222)","v":0},{"$f":"MIN(T185,Inputs!$C$222)","v":0},{"$f":"MIN(U185,Inputs!$C$222)","v":0},{"$f":"MIN(V185,Inputs!$C$222)","v":0},{"$f":"MIN(W185,Inputs!$C$222)","v":0},{"$f":"MIN(X185,Inputs!$C$222)","v":0},{"$f":"MIN(Y185,Inputs!$C$222)","v":0},{"$f":"MIN(Z185,Inputs!$C$222)","v":0},{"$f":"MIN(AA185,Inputs!$C$222)","v":0},{"$f":"MIN(AB185,Inputs!$C$222)","v":0},{"$f":"MIN(AC185,Inputs!$C$222)","v":0},{"$f":"MIN(AD185,Inputs!$C$222)","v":0},{"$f":"MIN(AE185,Inputs!$C$222)","v":0},{"$f":"MIN(AF185,Inputs!$C$222)","v":0},{"$f":"MIN(AG185,Inputs!$C$222)","v":0},{"$f":"MIN(AH185,Inputs!$C$222)","v":0},{"$f":"MIN(AI185,Inputs!$C$222)","v":0},{"$f":"MIN(AJ185,Inputs!$C$222)","v":0},{"$f":"MIN(AK185,Inputs!$C$222)","v":0},{"$f":"MIN(AL185,Inputs!$C$222)","v":0},{"$f":"MIN(AM185,Inputs!$C$222)","v":0},{"$f":"MIN(AN185,Inputs!$C$222)","v":0},{"$f":"MIN(AO185,Inputs!$C$222)","v":0},{"$f":"MIN(AP185,Inputs!$C$222)","v":0},{"$f":"MIN(AQ185,Inputs!$C$222)","v":0},{"$f":"MIN(AR185,Inputs!$C$222)","v":0},{"$f":"MIN(AS185,Inputs!$C$222)","v":0},{"$f":"MIN(AT185,Inputs!$C$222)","v":0},{"$f":"MIN(AU185,Inputs!$C$222)","v":0},{"$f":"MIN(AV185,Inputs!$C$222)","v":0},{"$f":"MIN(AW185,Inputs!$C$222)","v":0},{"$f":"MIN(AX185,Inputs!$C$222)","v":0},{"$f":"MIN(AY185,Inputs!$C$222)","v":0},{"$f":"MIN(AZ185,Inputs!$C$222)","v":0},{"$f":"MIN(BA185,Inputs!$C$222)","v":0},{"$f":"MIN(BB185,Inputs!$C$222)","v":0},{"$f":"MIN(BC185,Inputs!$C$222)","v":0},{"$f":"MIN(BD185,Inputs!$C$222)","v":0},{"$f":"MIN(BE185,Inputs!$C$222)","v":0},{"$f":"MIN(BF185,Inputs!$C$222)","v":0},{"$f":"MIN(BG185,Inputs!$C$222)","v":0},{"$f":"MIN(BH185,Inputs!$C$222)","v":0},{"$f":"MIN(BI185,Inputs!$C$222)","v":0},{"$f":"MIN(BJ185,Inputs!$C$222)","v":0},{"$f":"MIN(BK185,Inputs!$C$222)","v":0},{"$f":"MIN(BL185,Inputs!$C$222)","v":0},{"$f":"MIN(BM185,Inputs!$C$222)","v":0},{"$f":"MIN(BN185,Inputs!$C$222)","v":0},{"$f":"MIN(BO185,Inputs!$C$222)","v":0},{"$f":"MIN(BP185,Inputs!$C$222)","v":0},{"$f":"MIN(BQ185,Inputs!$C$222)","v":0},{"$f":"MIN(BR185,Inputs!$C$222)","v":0},{"$f":"MIN(BS185,Inputs!$C$222)","v":0},{"$f":"MIN(BT185,Inputs!$C$222)","v":0},{"$f":"MIN(BU185,Inputs!$C$222)","v":0},{"$f":"MIN(BV185,Inputs!$C$222)","v":0},{"$f":"MIN(BW185,Inputs!$C$222)","v":0},{"$f":"MIN(BX185,Inputs!$C$222)","v":0},{"$f":"MIN(BY185,Inputs!$C$222)","v":0},{"$f":"MIN(BZ185,Inputs!$C$222)","v":0},{"$f":"MIN(CA185,Inputs!$C$222)","v":0},{"$f":"MIN(CB185,Inputs!$C$222)","v":0},{"$f":"MIN(CC185,Inputs!$C$222)","v":0},{"$f":"MIN(CD185,Inputs!$C$222)","v":0},{"$f":"MIN(CE185,Inputs!$C$222)","v":0},{"$f":"MIN(CF185,Inputs!$C$222)","v":0},{"$f":"MIN(CG185,Inputs!$C$222)","v":0},{"$f":"MIN(CH185,Inputs!$C$222)","v":0},{"$f":"MIN(CI185,Inputs!$C$222)","v":0},{"$f":"MIN(CJ185,Inputs!$C$222)","v":0},{"$f":"MIN(CK185,Inputs!$C$222)","v":0},{"$f":"MIN(CL185,Inputs!$C$222)","v":0},{"$f":"MIN(CM185,Inputs!$C$222)","v":0},{"$f":"MIN(CN185,Inputs!$C$222)","v":0},{"$f":"MIN(CO185,Inputs!$C$222)","v":0},{"$f":"MIN(CP185,Inputs!$C$222)","v":0},{"$f":"MIN(CQ185,Inputs!$C$222)","v":0},{"$f":"MIN(CR185,Inputs!$C$222)","v":0},{"$f":"MIN(CS185,Inputs!$C$222)","v":0},{"$f":"MIN(CT185,Inputs!$C$222)","v":0},{"$f":"MIN(CU185,Inputs!$C$222)","v":0},{"$f":"MIN(CV185,Inputs!$C$222)","v":0}]
[{"$nulls":4},"Tier 2",null,"mmcf",null,null,{"$f":"(J185>Inputs!$C$222)*(J185-Inputs!$C$222-J189-J190-J191-J192-J193)","v":0},{"$f":"(K185>Inputs!$C$222)*(K185-Inputs!$C$222-K189-K190-K191-K192-K193)","v":0},{"$f":"(L185>Inputs!$C$222)*(L185-Inputs!$C$222-L189-L190-L191-L192-L193)","v":0},{"$f":"(M185>Inputs!$C$222)*(M185-Inputs!$C$222-M189-M190-M191-M192-M193)","v":0},{"$f":"(N185>Inputs!$C$222)*(N185-Inputs!$C$222-N189-N190-N191-N192-N193)","v":0},{"$f":"(O185>Inputs!$C$222)*(O185-Inputs!$C$222-O189-O190-O191-O192-O193)","v":0},{"$f":"(P185>Inputs!$C$222)*(P185-Inputs!$C$222-P189-P190-P191-P192-P193)","v":0},{"$f":"(Q185>Inputs!$C$222)*(Q185-Inputs!$C$222-Q189-Q190-Q191-Q192-Q193)","v":0},{"$f":"(R185>Inputs!$C$222)*(R185-Inputs!$C$222-R189-R190-R191-R192-R193)","v":0},{"$f":"(S185>Inputs!$C$222)*(S185-Inputs!$C$222-S189-S190-S191-S192-S193)","v":0},{"$f":"(T185>Inputs!$C$222)*(T185-Inputs!$C$222-T189-T190-T191-T192-T193)","v":0},{"$f":"(U185>Inputs!$C$222)*(U185-Inputs!$C$222-U189-U190-U191-U192-U193)","v":0},{"$f":"(V185>Inputs!$C$222)*(V185-Inputs!$C$222-V189-V190-V191-V192-V193)","v":0},{"$f":"(W185>Inputs!$C$222)*(W185-Inputs!$C$222-W189-W190-W191-W192-W193)","v":0},{"$f":"(X185>Inputs!$C$222)*(X185-Inputs!$C$222-X189-X190-X191-X192-X193)","v":0},{"$f":"(Y185>Inputs!$C$222)*(Y185-Inputs!$C$222-Y189-Y190-Y191-Y192-Y193)","v":0},{"$f":"(Z185>Inputs!$C$222)*(Z185-Inputs!$C$222-Z189-Z190-Z191-Z192-Z193)","v":0},{"$f":"(AA185>Inputs!$C$222)*(AA185-Inputs!$C$222-AA189-AA190-AA191-AA192-AA193)","v":0},{"$f":"(AB185>Inputs!$C$222)*(AB185-Inputs!$C$222-AB189-AB190-AB191-AB192-AB193)","v":0},{"$f":"(AC185>Inputs!$C$222)*(AC185-Inputs!$C$222-AC189-AC190-AC191-AC192-AC193)","v":0},{"$f":"(AD185>Inputs!$C$222)*(AD185-Inputs!$C$222-AD189-AD190-AD191-AD192-AD193)","v":299.99},{"$f":"(AE185>Inputs!$C$222)*(AE185-Inputs!$C$222-AE189-AE190-AE191-AE192-AE193)","v":299.99},{"$f":"(AF185>Inputs!$C$222)*(AF185-Inputs!$C$222-AF189-AF190-AF191-AF192-AF193)","v":299.99},{"$f":"(AG185>Inputs!$C$222)*(AG185-Inputs!$C$222-AG189-AG190-AG191-AG192-AG193)","v":299.99},{"$f":"(AH185>Inputs!$C$222)*(AH185-Inputs!$C$222-AH189-AH190-AH191-AH192-AH193)","v":299.99},{"$f":"(AI185>Inputs!$C$222)*(AI185-Inputs!$C$222-AI189-AI190-AI191-AI192-AI193)","v":299.99},{"$f":"(AJ185>Inputs!$C$222)*(AJ185-Inputs!$C$222-AJ189-AJ190-AJ191-AJ192-AJ193)","v":299.99},{"$f":"(AK185>Inputs!$C$222)*(AK185-Inputs!$C$222-AK189-AK190-AK191-AK192-AK193)","v":299.99},{"$f":"(AL185>Inputs!$C$222)*(AL185-Inputs!$C$222-AL189-AL190-AL191-AL192-AL193)","v":299.99},{"$f":"(AM185>Inputs!$C$222)*(AM185-Inputs!$C$222-AM189-AM190-AM191-AM192-AM193)","v":299.99},{"$f":"(AN185>Inputs!$C$222)*(AN185-Inputs!$C$222-AN189-AN190-AN191-AN192-AN193)","v":299.99},{"$f":"(AO185>Inputs!$C$222)*(AO185-Inputs!$C$222-AO189-AO190-AO191-AO192-AO193)","v":299.99},{"$f":"(AP185>Inputs!$C$222)*(AP185-Inputs!$C$222-AP189-AP190-AP191-AP192-AP193)","v":299.99},{"$f":"(AQ185>Inputs!$C$222)*(AQ185-Inputs!$C$222-AQ189-AQ190-AQ191-AQ192-AQ193)","v":299.99},{"$f":"(AR185>Inputs!$C$222)*(AR185-Inputs!$C$222-AR189-AR190-AR191-AR192-AR193)","v":299.99},{"$f":"(AS185>Inputs!$C$222)*(AS185-Inputs!$C$222-AS189-AS190-AS191-AS192-AS193)","v":299.99},{"$f":"(AT185>Inputs!$C$222)*(AT185-Inputs!$C$222-AT189-AT190-AT191-AT192-AT193)","v":299.99},{"$f":"(AU185>Inputs!$C$222)*(AU185-Inputs!$C$222-AU189-AU190-AU191-AU192-AU193)","v":299.99},{"$f":"(AV185>Inputs!$C$222)*(AV185-Inputs!$C$222-AV189-AV190-AV191-AV192-AV193)","v":299.99},{"$f":"(AW185>Inputs!$C$222)*(AW185-Inputs!$C$222-AW189-AW190-AW191-AW192-AW193)","v":299.99},{"$f":"(AX185>Inputs!$C$222)*(AX185-Inputs!$C$222-AX189-AX190-AX191-AX192-AX193)","v":299.99},{"$f":"(AY185>Inputs!$C$222)*(AY185-Inputs!$C$222-AY189-AY190-AY191-AY192-AY193)","v":299.99},{"$f":"(AZ185>Inputs!$C$222)*(AZ185-Inputs!$C$222-AZ189-AZ190-AZ191-AZ192-AZ193)","v":299.99},{"$f":"(BA185>Inputs!$C$222)*(BA185-Inputs!$C$222-BA189-BA190-BA191-BA192-BA193)","v":299.99},{"$f":"(BB185>Inputs!$C$222)*(BB185-Inputs!$C$222-BB189-BB190-BB191-BB192-BB193)","v":299.99},{"$f":"(BC185>Inputs!$C$222)*(BC185-Inputs!$C$222-BC189-BC190-BC191-BC192-BC193)","v":299.99},{"$f":"(BD185>Inputs!$C$222)*(BD185-Inputs!$C$222-BD189-BD190-BD191-BD192-BD193)","v":299.99},{"$f":"(BE185>Inputs!$C$222)*(BE185-Inputs!$C$222-BE189-BE190-BE191-BE192-BE193)","v":299.99},{"$f":"(BF185>Inputs!$C$222)*(BF185-Inputs!$C$222-BF189-BF190-BF191-BF192-BF193)","v":299.99},{"$f":"(BG185>Inputs!$C$222)*(BG185-Inputs!$C$222-BG189-BG190-BG191-BG192-BG193)","v":299.99},{"$f":"(BH185>Inputs!$C$222)*(BH185-Inputs!$C$222-BH189-BH190-BH191-BH192-BH193)","v":299.99},{"$f":"(BI185>Inputs!$C$222)*(BI185-Inputs!$C$222-BI189-BI190-BI191-BI192-BI193)","v":299.99},{"$f":"(BJ185>Inputs!$C$222)*(BJ185-Inputs!$C$222-BJ189-BJ190-BJ191-BJ192-BJ193)","v":299.99},{"$f":"(BK185>Inputs!$C$222)*(BK185-Inputs!$C$222-BK189-BK190-BK191-BK192-BK193)","v":299.99},{"$f":"(BL185>Inputs!$C$222)*(BL185-Inputs!$C$222-BL189-BL190-BL191-BL192-BL193)","v":299.99},{"$f":"(BM185>Inputs!$C$222)*(BM185-Inputs!$C$222-BM189-BM190-BM191-BM192-BM193)","v":0},{"$f":"(BN185>Inputs!$C$222)*(BN185-Inputs!$C$222-BN189-BN190-BN191-BN192-BN193)","v":0},{"$f":"(BO185>Inputs!$C$222)*(BO185-Inputs!$C$222-BO189-BO190-BO191-BO192-BO193)","v":0},{"$f":"(BP185>Inputs!$C$222)*(BP185-Inputs!$C$222-BP189-BP190-BP191-BP192-BP193)","v":0},{"$f":"(BQ185>Inputs!$C$222)*(BQ185-Inputs!$C$222-BQ189-BQ190-BQ191-BQ192-BQ193)","v":0},{"$f":"(BR185>Inputs!$C$222)*(BR185-Inputs!$C$222-BR189-BR190-BR191-BR192-BR193)","v":0},{"$f":"(BS185>Inputs!$C$222)*(BS185-Inputs!$C$222-BS189-BS190-BS191-BS192-BS193)","v":0},{"$f":"(BT185>Inputs!$C$222)*(BT185-Inputs!$C$222-BT189-BT190-BT191-BT192-BT193)","v":0},{"$f":"(BU185>Inputs!$C$222)*(BU185-Inputs!$C$222-BU189-BU190-BU191-BU192-BU193)","v":0},{"$f":"(BV185>Inputs!$C$222)*(BV185-Inputs!$C$222-BV189-BV190-BV191-BV192-BV193)","v":0},{"$f":"(BW185>Inputs!$C$222)*(BW185-Inputs!$C$222-BW189-BW190-BW191-BW192-BW193)","v":0},{"$f":"(BX185>Inputs!$C$222)*(BX185-Inputs!$C$222-BX189-BX190-BX191-BX192-BX193)","v":0},{"$f":"(BY185>Inputs!$C$222)*(BY185-Inputs!$C$222-BY189-BY190-BY191-BY192-BY193)","v":0},{"$f":"(BZ185>Inputs!$C$222)*(BZ185-Inputs!$C$222-BZ189-BZ190-BZ191-BZ192-BZ193)","v":0},{"$f":"(CA185>Inputs!$C$222)*(CA185-Inputs!$C$222-CA189-CA190-CA191-CA192-CA193)","v":0},{"$f":"(CB185>Inputs!$C$222)*(CB185-Inputs!$C$222-CB189-CB190-CB191-CB192-CB193)","v":0},{"$f":"(CC185>Inputs!$C$222)*(CC185-Inputs!$C$222-CC189-CC190-CC191-CC192-CC193)","v":0},{"$f":"(CD185>Inputs!$C$222)*(CD185-Inputs!$C$222-CD189-CD190-CD191-CD192-CD193)","v":0},{"$f":"(CE185>Inputs!$C$222)*(CE185-Inputs!$C$222-CE189-CE190-CE191-CE192-CE193)","v":0},{"$f":"(CF185>Inputs!$C$222)*(CF185-Inputs!$C$222-CF189-CF190-CF191-CF192-CF193)","v":0},{"$f":"(CG185>Inputs!$C$222)*(CG185-Inputs!$C$222-CG189-CG190-CG191-CG192-CG193)","v":0},{"$f":"(CH185>Inputs!$C$222)*(CH185-Inputs!$C$222-CH189-CH190-CH191-CH192-CH193)","v":0},{"$f":"(CI185>Inputs!$C$222)*(CI185-Inputs!$C$222-CI189-CI190-CI191-CI192-CI193)","v":0},{"$f":"(CJ185>Inputs!$C$222)*(CJ185-Inputs!$C$222-CJ189-CJ190-CJ191-CJ192-CJ193)","v":0},{"$f":"(CK185>Inputs!$C$222)*(CK185-Inputs!$C$222-CK189-CK190-CK191-CK192-CK193)","v":0},{"$f":"(CL185>Inputs!$C$222)*(CL185-Inputs!$C$222-CL189-CL190-CL191-CL192-CL193)","v":0},{"$f":"(CM185>Inputs!$C$222)*(CM185-Inputs!$C$222-CM189-CM190-CM191-CM192-CM193)","v":0},{"$f":"(CN185>Inputs!$C$222)*(CN185-Inputs!$C$222-CN189-CN190-CN191-CN192-CN193)","v":0},{"$f":"(CO185>Inputs!$C$222)*(CO185-Inputs!$C$222-CO189-CO190-CO191-CO192-CO193)","v":0},{"$f":"(CP185>Inputs!$C$222)*(CP185-Inputs!$C$222-CP189-CP190-CP191-CP192-CP193)","v":0},{"$f":"(CQ185>Inputs!$C$222)*(CQ185-Inputs!$C$222-CQ189-CQ190-CQ191-CQ192-CQ193)","v":0},{"$f":"(CR185>Inputs!$C$222)*(CR185-Inputs!$C$222-CR189-CR190-CR191-CR192-CR193)","v":0},{"$f":"(CS185>Inputs!$C$222)*(CS185-Inputs!$C$222-CS189-CS190-CS191-CS192-CS193)","v":0},{"$f":"(CT185>Inputs!$C$222)*(CT185-Inputs!$C$222-CT189-CT190-CT191-CT192-CT193)","v":0},{"$f":"(CU185>Inputs!$C$222)*(CU185-Inputs!$C$222-CU189-CU190-CU191-CU192-CU193)","v":0},{"$f":"(CV185>Inputs!$C$222)*(CV185-Inputs!$C$222-CV189-CV190-CV191-CV192-CV193)","v":0}]
[{"$nulls":4},"Tier 3",null,"mmcf",null,null,{"$f":"(J185>Inputs!$C$223)*(J185-Inputs!$C$223-J190-J191-J192-J193)","v":0},{"$f":"(K185>Inputs!$C$223)*(K185-Inputs!$C$223-K190-K191-K192-K193)","v":0},{"$f":"(L185>Inputs!$C$223)*(L185-Inputs!$C$223-L190-L191-L192-L193)","v":0},{"$f":"(M185>Inputs!$C$223)*(M185-Inputs!$C$223-M190-M191-M192-M193)","v":0},{"$f":"(N185>Inputs!$C$223)*(N185-Inputs!$C$223-N190-N191-N192-N193)","v":0},{"$f":"(O185>Inputs!$C$223)*(O185-Inputs!$C$223-O190-O191-O192-O193)","v":0},{"$f":"(P185>Inputs!$C$223)*(P185-Inputs!$C$223-P190-P191-P192-P193)","v":0},{"$f":"(Q185>Inputs!$C$223)*(Q185-Inputs!$C$223-Q190-Q191-Q192-Q193)","v":0},{"$f":"(R185>Inputs!$C$223)*(R185-Inputs!$C$223-R190-R191-R192-R193)","v":0},{"$f":"(S185>Inputs!$C$223)*(S185-Inputs!$C$223-S190-S191-S192-S193)","v":0},{"$f":"(T185>Inputs!$C$223)*(T185-Inputs!$C$223-T190-T191-T192-T193)","v":0},{"$f":"(U185>Inputs!$C$223)*(U185-Inputs!$C$223-U190-U191-U192-U193)","v":0},{"$f":"(V185>Inputs!$C$223)*(V185-Inputs!$C$223-V190-V191-V192-V193)","v":0},{"$f":"(W185>Inputs!$C$223)*(W185-Inputs!$C$223-W190-W191-W192-W193)","v":0},{"$f":"(X185>Inputs!$C$223)*(X185-Inputs!$C$223-X190-X191-X192-X193)","v":0},{"$f":"(Y185>Inputs!$C$223)*(Y185-Inputs!$C$223-Y190-Y191-Y192-Y193)","v":0},{"$f":"(Z185>Inputs!$C$223)*(Z185-Inputs!$C$223-Z190-Z191-Z192-Z193)","v":0},{"$f":"(AA185>Inputs!$C$223)*(AA185-Inputs!$C$223-AA190-AA191-AA192-AA193)","v":0},{"$f":"(AB185>Inputs!$C$223)*(AB185-Inputs!$C$223-AB190-AB191-AB192-AB193)","v":0},{"$f":"(AC185>Inputs!$C$223)*(AC185-Inputs!$C$223-AC190-AC191-AC192-AC193)","v":0},{"$f":"(AD185>Inputs!$C$223)*(AD185-Inputs!$C$223-AD190-AD191-AD192-AD193)","v":300},{"$f":"(AE185>Inputs!$C$223)*(AE185-Inputs!$C$223-AE190-AE191-AE192-AE193)","v":300},{"$f":"(AF185>Inputs!$C$223)*(AF185-Inputs!$C$223-AF190-AF191-AF192-AF193)","v":300},{"$f":"(AG185>Inputs!$C$223)*(AG185-Inputs!$C$223-AG190-AG191-AG192-AG193)","v":300},{"$f":"(AH185>Inputs!$C$223)*(AH185-Inputs!$C$223-AH190-AH191-AH192-AH193)","v":300},{"$f":"(AI185>Inputs!$C$223)*(AI185-Inputs!$C$223-AI190-AI191-AI192-AI193)","v":300},{"$f":"(AJ185>Inputs!$C$223)*(AJ185-Inputs!$C$223-AJ190-AJ191-AJ192-AJ193)","v":300},{"$f":"(AK185>Inputs!$C$223)*(AK185-Inputs!$C$223-AK190-AK191-AK192-AK193)","v":300},{"$f":"(AL185>Inputs!$C$223)*(AL185-Inputs!$C$223-AL190-AL191-AL192-AL193)","v":300},{"$f":"(AM185>Inputs!$C$223)*(AM185-Inputs!$C$223-AM190-AM191-AM192-AM193)","v":300},{"$f":"(AN185>Inputs!$C$223)*(AN185-Inputs!$C$223-AN190-AN191-AN192-AN193)","v":300},{"$f":"(AO185>Inputs!$C$223)*(AO185-Inputs!$C$223-AO190-AO191-AO192-AO193)","v":300},{"$f":"(AP185>Inputs!$C$223)*(AP185-Inputs!$C$223-AP190-AP191-AP192-AP193)","v":300},{"$f":"(AQ185>Inputs!$C$223)*(AQ185-Inputs!$C$223-AQ190-AQ191-AQ192-AQ193)","v":300},{"$f":"(AR185>Inputs!$C$223)*(AR185-Inputs!$C$223-AR190-AR191-AR192-AR193)","v":300},{"$f":"(AS185>Inputs!$C$223)*(AS185-Inputs!$C$223-AS190-AS191-AS192-AS193)","v":300},{"$f":"(AT185>Inputs!$C$223)*(AT185-Inputs!$C$223-AT190-AT191-AT192-AT193)","v":300},{"$f":"(AU185>Inputs!$C$223)*(AU185-Inputs!$C$223-AU190-AU191-AU192-AU193)","v":300},{"$f":"(AV185>Inputs!$C$223)*(AV185-Inputs!$C$223-AV190-AV191-AV192-AV193)","v":300},{"$f":"(AW185>Inputs!$C$223)*(AW185-Inputs!$C$223-AW190-AW191-AW192-AW193)","v":300},{"$f":"(AX185>Inputs!$C$223)*(AX185-Inputs!$C$223-AX190-AX191-AX192-AX193)","v":300},{"$f":"(AY185>Inputs!$C$223)*(AY185-Inputs!$C$223-AY190-AY191-AY192-AY193)","v":300},{"$f":"(AZ185>Inputs!$C$223)*(AZ185-Inputs!$C$223-AZ190-AZ191-AZ192-AZ193)","v":300},{"$f":"(BA185>Inputs!$C$223)*(BA185-Inputs!$C$223-BA190-BA191-BA192-BA193)","v":300},{"$f":"(BB185>Inputs!$C$223)*(BB185-Inputs!$C$223-BB190-BB191-BB192-BB193)","v":300},{"$f":"(BC185>Inputs!$C$223)*(BC185-Inputs!$C$223-BC190-BC191-BC192-BC193)","v":300},{"$f":"(BD185>Inputs!$C$223)*(BD185-Inputs!$C$223-BD190-BD191-BD192-BD193)","v":300},{"$f":"(BE185>Inputs!$C$223)*(BE185-Inputs!$C$223-BE190-BE191-BE192-BE193)","v":300},{"$f":"(BF185>Inputs!$C$223)*(BF185-Inputs!$C$223-BF190-BF191-BF192-BF193)","v":300},{"$f":"(BG185>Inputs!$C$223)*(BG185-Inputs!$C$223-BG190-BG191-BG192-BG193)","v":300},{"$f":"(BH185>Inputs!$C$223)*(BH185-Inputs!$C$223-BH190-BH191-BH192-BH193)","v":300},{"$f":"(BI185>Inputs!$C$223)*(BI185-Inputs!$C$223-BI190-BI191-BI192-BI193)","v":300},{"$f":"(BJ185>Inputs!$C$223)*(BJ185-Inputs!$C$223-BJ190-BJ191-BJ192-BJ193)","v":300},{"$f":"(BK185>Inputs!$C$223)*(BK185-Inputs!$C$223-BK190-BK191-BK192-BK193)","v":300},{"$f":"(BL185>Inputs!$C$223)*(BL185-Inputs!$C$223-BL190-BL191-BL192-BL193)","v":300},{"$f":"(BM185>Inputs!$C$223)*(BM185-Inputs!$C$223-BM190-BM191-BM192-BM193)","v":0},{"$f":"(BN185>Inputs!$C$223)*(BN185-Inputs!$C$223-BN190-BN191-BN192-BN193)","v":0},{"$f":"(BO185>Inputs!$C$223)*(BO185-Inputs!$C$223-BO190-BO191-BO192-BO193)","v":0},{"$f":"(BP185>Inputs!$C$223)*(BP185-Inputs!$C$223-BP190-BP191-BP192-BP193)","v":0},{"$f":"(BQ185>Inputs!$C$223)*(BQ185-Inputs!$C$223-BQ190-BQ191-BQ192-BQ193)","v":0},{"$f":"(BR185>Inputs!$C$223)*(BR185-Inputs!$C$223-BR190-BR191-BR192-BR193)","v":0},{"$f":"(BS185>Inputs!$C$223)*(BS185-Inputs!$C$223-BS190-BS191-BS192-BS193)","v":0},{"$f":"(BT185>Inputs!$C$223)*(BT185-Inputs!$C$223-BT190-BT191-BT192-BT193)","v":0},{"$f":"(BU185>Inputs!$C$223)*(BU185-Inputs!$C$223-BU190-BU191-BU192-BU193)","v":0},{"$f":"(BV185>Inputs!$C$223)*(BV185-Inputs!$C$223-BV190-BV191-BV192-BV193)","v":0},{"$f":"(BW185>Inputs!$C$223)*(BW185-Inputs!$C$223-BW190-BW191-BW192-BW193)","v":0},{"$f":"(BX185>Inputs!$C$223)*(BX185-Inputs!$C$223-BX190-BX191-BX192-BX193)","v":0},{"$f":"(BY185>Inputs!$C$223)*(BY185-Inputs!$C$223-BY190-BY191-BY192-BY193)","v":0},{"$f":"(BZ185>Inputs!$C$223)*(BZ185-Inputs!$C$223-BZ190-BZ191-BZ192-BZ193)","v":0},{"$f":"(CA185>Inputs!$C$223)*(CA185-Inputs!$C$223-CA190-CA191-CA192-CA193)","v":0},{"$f":"(CB185>Inputs!$C$223)*(CB185-Inputs!$C$223-CB190-CB191-CB192-CB193)","v":0},{"$f":"(CC185>Inputs!$C$223)*(CC185-Inputs!$C$223-CC190-CC191-CC192-CC193)","v":0},{"$f":"(CD185>Inputs!$C$223)*(CD185-Inputs!$C$223-CD190-CD191-CD192-CD193)","v":0},{"$f":"(CE185>Inputs!$C$223)*(CE185-Inputs!$C$223-CE190-CE191-CE192-CE193)","v":0},{"$f":"(CF185>Inputs!$C$223)*(CF185-Inputs!$C$223-CF190-CF191-CF192-CF193)","v":0},{"$f":"(CG185>Inputs!$C$223)*(CG185-Inputs!$C$223-CG190-CG191-CG192-CG193)","v":0},{"$f":"(CH185>Inputs!$C$223)*(CH185-Inputs!$C$223-CH190-CH191-CH192-CH193)","v":0},{"$f":"(CI185>Inputs!$C$223)*(CI185-Inputs!$C$223-CI190-CI191-CI192-CI193)","v":0},{"$f":"(CJ185>Inputs!$C$223)*(CJ185-Inputs!$C$223-CJ190-CJ191-CJ192-CJ193)","v":0},{"$f":"(CK185>Inputs!$C$223)*(CK185-Inputs!$C$223-CK190-CK191-CK192-CK193)","v":0},{"$f":"(CL185>Inputs!$C$223)*(CL185-Inputs!$C$223-CL190-CL191-CL192-CL193)","v":0},{"$f":"(CM185>Inputs!$C$223)*(CM185-Inputs!$C$223-CM190-CM191-CM192-CM193)","v":0},{"$f":"(CN185>Inputs!$C$223)*(CN185-Inputs!$C$223-CN190-CN191-CN192-CN193)","v":0},{"$f":"(CO185>Inputs!$C$223)*(CO185-Inputs!$C$223-CO190-CO191-CO192-CO193)","v":0},{"$f":"(CP185>Inputs!$C$223)*(CP185-Inputs!$C$223-CP190-CP191-CP192-CP193)","v":0},{"$f":"(CQ185>Inputs!$C$223)*(CQ185-Inputs!$C$223-CQ190-CQ191-CQ192-CQ193)","v":0},{"$f":"(CR185>Inputs!$C$223)*(CR185-Inputs!$C$223-CR190-CR191-CR192-CR193)","v":0},{"$f":"(CS185>Inputs!$C$223)*(CS185-Inputs!$C$223-CS190-CS191-CS192-CS193)","v":0},{"$f":"(CT185>Inputs!$C$223)*(CT185-Inputs!$C$223-CT190-CT191-CT192-CT193)","v":0},{"$f":"(CU185>Inputs!$C$223)*(CU185-Inputs!$C$223-CU190-CU191-CU192-CU193)","v":0},{"$f":"(CV185>Inputs!$C$223)*(CV185-Inputs!$C$223-CV190-CV191-CV192-CV193)","v":0}]
[{"$nulls":4},"Tier 4",null,"mmcf",null,null,{"$f":"(J185>Inputs!$C$224)*(J185-Inputs!$C$224-J191-J192-J193)","v":0},{"$f":"(K185>Inputs!$C$224)*(K185-Inputs!$C$224-K191-K192-K193)","v":0},{"$f":"(L185>Inputs!$C$224)*(L185-Inputs!$C$224-L191-L192-L193)","v":0},{"$f":"(M185>Inputs!$C$224)*(M185-Inputs!$C$224-M191-M192-M193)","v":0},{"$f":"(N185>Inputs!$C$224)*(N185-Inputs!$C$224-N191-N192-N193)","v":0},{"$f":"(O185>Inputs!$C$224)*(O185-Inputs!$C$224-O191-O192-O193)","v":0},{"$f":"(P185>Inputs!$C$224)*(P185-Inputs!$C$224-P191-P192-P193)","v":0},{"$f":"(Q185>Inputs!$C$224)*(Q185-Inputs!$C$224-Q191-Q192-Q193)","v":0},{"$f":"(R185>Inputs!$C$224)*(R185-Inputs!$C$224-R191-R192-R193)","v":0},{"$f":"(S185>Inputs!$C$224)*(S185-Inputs!$C$224-S191-S192-S193)","v":0},{"$f":"(T185>Inputs!$C$224)*(T185-Inputs!$C$224-T191-T192-T193)","v":0},{"$f":"(U185>Inputs!$C$224)*(U185-Inputs!$C$224-U191-U192-U193)","v":0},{"$f":"(V185>Inputs!$C$224)*(V185-Inputs!$C$224-V191-V192-V193)","v":0},{"$f":"(W185>Inputs!$C$224)*(W185-Inputs!$C$224-W191-W192-W193)","v":0},{"$f":"(X185>Inputs!$C$224)*(X185-Inputs!$C$224-X191-X192-X193)","v":0},{"$f":"(Y185>Inputs!$C$224)*(Y185-Inputs!$C$224-Y191-Y192-Y193)","v":0},{"$f":"(Z185>Inputs!$C$224)*(Z185-Inputs!$C$224-Z191-Z192-Z193)","v":0},{"$f":"(AA185>Inputs!$C$224)*(AA185-Inputs!$C$224-AA191-AA192-AA193)","v":0},{"$f":"(AB185>Inputs!$C$224)*(AB185-Inputs!$C$224-AB191-AB192-AB193)","v":0},{"$f":"(AC185>Inputs!$C$224)*(AC185-Inputs!$C$224-AC191-AC192-AC193)","v":0},{"$f":"(AD185>Inputs!$C$224)*(AD185-Inputs!$C$224-AD191-AD192-AD193)","v":4.6723610357169036},{"$f":"(AE185>Inputs!$C$224)*(AE185-Inputs!$C$224-AE191-AE192-AE193)","v":300},{"$f":"(AF185>Inputs!$C$224)*(AF185-Inputs!$C$224-AF191-AF192-AF193)","v":300},{"$f":"(AG185>Inputs!$C$224)*(AG185-Inputs!$C$224-AG191-AG192-AG193)","v":300},{"$f":"(AH185>Inputs!$C$224)*(AH185-Inputs!$C$224-AH191-AH192-AH193)","v":300},{"$f":"(AI185>Inputs!$C$224)*(AI185-Inputs!$C$224-AI191-AI192-AI193)","v":300},{"$f":"(AJ185>Inputs!$C$224)*(AJ185-Inputs!$C$224-AJ191-AJ192-AJ193)","v":300},{"$f":"(AK185>Inputs!$C$224)*(AK185-Inputs!$C$224-AK191-AK192-AK193)","v":300},{"$f":"(AL185>Inputs!$C$224)*(AL185-Inputs!$C$224-AL191-AL192-AL193)","v":300},{"$f":"(AM185>Inputs!$C$224)*(AM185-Inputs!$C$224-AM191-AM192-AM193)","v":300},{"$f":"(AN185>Inputs!$C$224)*(AN185-Inputs!$C$224-AN191-AN192-AN193)","v":300},{"$f":"(AO185>Inputs!$C$224)*(AO185-Inputs!$C$224-AO191-AO192-AO193)","v":300},{"$f":"(AP185>Inputs!$C$224)*(AP185-Inputs!$C$224-AP191-AP192-AP193)","v":300},{"$f":"(AQ185>Inputs!$C$224)*(AQ185-Inputs!$C$224-AQ191-AQ192-AQ193)","v":300},{"$f":"(AR185>Inputs!$C$224)*(AR185-Inputs!$C$224-AR191-AR192-AR193)","v":300},{"$f":"(AS185>Inputs!$C$224)*(AS185-Inputs!$C$224-AS191-AS192-AS193)","v":300},{"$f":"(AT185>Inputs!$C$224)*(AT185-Inputs!$C$224-AT191-AT192-AT193)","v":300},{"$f":"(AU185>Inputs!$C$224)*(AU185-Inputs!$C$224-AU191-AU192-AU193)","v":300},{"$f":"(AV185>Inputs!$C$224)*(AV185-Inputs!$C$224-AV191-AV192-AV193)","v":300},{"$f":"(AW185>Inputs!$C$224)*(AW185-Inputs!$C$224-AW191-AW192-AW193)","v":300},{"$f":"(AX185>Inputs!$C$224)*(AX185-Inputs!$C$224-AX191-AX192-AX193)","v":300},{"$f":"(AY185>Inputs!$C$224)*(AY185-Inputs!$C$224-AY191-AY192-AY193)","v":300},{"$f":"(AZ185>Inputs!$C$224)*(AZ185-Inputs!$C$224-AZ191-AZ192-AZ193)","v":300},{"$f":"(BA185>Inputs!$C$224)*(BA185-Inputs!$C$224-BA191-BA192-BA193)","v":300},{"$f":"(BB185>Inputs!$C$224)*(BB185-Inputs!$C$224-BB191-BB192-BB193)","v":300},{"$f":"(BC185>Inputs!$C$224)*(BC185-Inputs!$C$224-BC191-BC192-BC193)","v":300},{"$f":"(BD185>Inputs!$C$224)*(BD185-Inputs!$C$224-BD191-BD192-BD193)","v":300},{"$f":"(BE185>Inputs!$C$224)*(BE185-Inputs!$C$224-BE191-BE192-BE193)","v":300},{"$f":"(BF185>Inputs!$C$224)*(BF185-Inputs!$C$224-BF191-BF192-BF193)","v":300},{"$f":"(BG185>Inputs!$C$224)*(BG185-Inputs!$C$224-BG191-BG192-BG193)","v":300},{"$f":"(BH185>Inputs!$C$224)*(BH185-Inputs!$C$224-BH191-BH192-BH193)","v":300},{"$f":"(BI185>Inputs!$C$224)*(BI185-Inputs!$C$224-BI191-BI192-BI193)","v":300},{"$f":"(BJ185>Inputs!$C$224)*(BJ185-Inputs!$C$224-BJ191-BJ192-BJ193)","v":300},{"$f":"(BK185>Inputs!$C$224)*(BK185-Inputs!$C$224-BK191-BK192-BK193)","v":300},{"$f":"(BL185>Inputs!$C$224)*(BL185-Inputs!$C$224-BL191-BL192-BL193)","v":31.076468141190844},{"$f":"(BM185>Inputs!$C$224)*(BM185-Inputs!$C$224-BM191-BM192-BM193)","v":0},{"$f":"(BN185>Inputs!$C$224)*(BN185-Inputs!$C$224-BN191-BN192-BN193)","v":0},{"$f":"(BO185>Inputs!$C$224)*(BO185-Inputs!$C$224-BO191-BO192-BO193)","v":0},{"$f":"(BP185>Inputs!$C$224)*(BP185-Inputs!$C$224-BP191-BP192-BP193)","v":0},{"$f":"(BQ185>Inputs!$C$224)*(BQ185-Inputs!$C$224-BQ191-BQ192-BQ193)","v":0},{"$f":"(BR185>Inputs!$C$224)*(BR185-Inputs!$C$224-BR191-BR192-BR193)","v":0},{"$f":"(BS185>Inputs!$C$224)*(BS185-Inputs!$C$224-BS191-BS192-BS193)","v":0},{"$f":"(BT185>Inputs!$C$224)*(BT185-Inputs!$C$224-BT191-BT192-BT193)","v":0},{"$f":"(BU185>Inputs!$C$224)*(BU185-Inputs!$C$224-BU191-BU192-BU193)","v":0},{"$f":"(BV185>Inputs!$C$224)*(BV185-Inputs!$C$224-BV191-BV192-BV193)","v":0},{"$f":"(BW185>Inputs!$C$224)*(BW185-Inputs!$C$224-BW191-BW192-BW193)","v":0},{"$f":"(BX185>Inputs!$C$224)*(BX185-Inputs!$C$224-BX191-BX192-BX193)","v":0},{"$f":"(BY185>Inputs!$C$224)*(BY185-Inputs!$C$224-BY191-BY192-BY193)","v":0},{"$f":"(BZ185>Inputs!$C$224)*(BZ185-Inputs!$C$224-BZ191-BZ192-BZ193)","v":0},{"$f":"(CA185>Inputs!$C$224)*(CA185-Inputs!$C$224-CA191-CA192-CA193)","v":0},{"$f":"(CB185>Inputs!$C$224)*(CB185-Inputs!$C$224-CB191-CB192-CB193)","v":0},{"$f":"(CC185>Inputs!$C$224)*(CC185-Inputs!$C$224-CC191-CC192-CC193)","v":0},{"$f":"(CD185>Inputs!$C$224)*(CD185-Inputs!$C$224-CD191-CD192-CD193)","v":0},{"$f":"(CE185>Inputs!$C$224)*(CE185-Inputs!$C$224-CE191-CE192-CE193)","v":0},{"$f":"(CF185>Inputs!$C$224)*(CF185-Inputs!$C$224-CF191-CF192-CF193)","v":0},{"$f":"(CG185>Inputs!$C$224)*(CG185-Inputs!$C$224-CG191-CG192-CG193)","v":0},{"$f":"(CH185>Inputs!$C$224)*(CH185-Inputs!$C$224-CH191-CH192-CH193)","v":0},{"$f":"(CI185>Inputs!$C$224)*(CI185-Inputs!$C$224-CI191-CI192-CI193)","v":0},{"$f":"(CJ185>Inputs!$C$224)*(CJ185-Inputs!$C$224-CJ191-CJ192-CJ193)","v":0},{"$f":"(CK185>Inputs!$C$224)*(CK185-Inputs!$C$224-CK191-CK192-CK193)","v":0},{"$f":"(CL185>Inputs!$C$224)*(CL185-Inputs!$C$224-CL191-CL192-CL193)","v":0},{"$f":"(CM185>Inputs!$C$224)*(CM185-Inputs!$C$224-CM191-CM192-CM193)","v":0},{"$f":"(CN185>Inputs!$C$224)*(CN185-Inputs!$C$224-CN191-CN192-CN193)","v":0},{"$f":"(CO185>Inputs!$C$224)*(CO185-Inputs!$C$224-CO191-CO192-CO193)","v":0},{"$f":"(CP185>Inputs!$C$224)*(CP185-Inputs!$C$224-CP191-CP192-CP193)","v":0},{"$f":"(CQ185>Inputs!$C$224)*(CQ185-Inputs!$C$224-CQ191-CQ192-CQ193)","v":0},{"$f":"(CR185>Inputs!$C$224)*(CR185-Inputs!$C$224-CR191-CR192-CR193)","v":0},{"$f":"(CS185>Inputs!$C$224)*(CS185-Inputs!$C$224-CS191-CS192-CS193)","v":0},{"$f":"(CT185>Inputs!$C$224)*(CT185-Inputs!$C$224-CT191-CT192-CT193)","v":0},{"$f":"(CU185>Inputs!$C$224)*(CU185-Inputs!$C$224-CU191-CU192-CU193)","v":0},{"$f":"(CV185>Inputs!$C$224)*(CV185-Inputs!$C$224-CV191-CV192-CV193)","v":0}]
[{"$nulls":4},"Tier 5",null,"mmcf",null,null,{"$f":"(J185>Inputs!$C$225)*(J185-Inputs!$C$225-J192-J193)","v":0},{"$f":"(K185>Inputs!$C$225)*(K185-Inputs!$C$225-K192-K193)","v":0},{"$f":"(L185>Inputs!$C$225)*(L185-Inputs!$C$225-L192-L193)","v":0},{"$f":"(M185>Inputs!$C$225)*(M185-Inputs!$C$225-M192-M193)","v":0},{"$f":"(N185>Inputs!$C$225)*(N185-Inputs!$C$225-N192-N193)","v":0},{"$f":"(O185>Inputs!$C$225)*(O185-Inputs!$C$225-O192-O193)","v":0},{"$f":"(P185>Inputs!$C$225)*(P185-Inputs!$C$225-P192-P193)","v":0},{"$f":"(Q185>Inputs!$C$225)*(Q185-Inputs!$C$225-Q192-Q193)","v":0},{"$f":"(R185>Inputs!$C$225)*(R185-Inputs!$C$225-R192-R193)","v":0},{"$f":"(S185>Inputs!$C$225)*(S185-Inputs!$C$225-S192-S193)","v":0},{"$f":"(T185>Inputs!$C$225)*(T185-Inputs!$C$225-T192-T193)","v":0},{"$f":"(U185>Inputs!$C$225)*(U185-Inputs!$C$225-U192-U193)","v":0},{"$f":"(V185>Inputs!$C$225)*(V185-Inputs!$C$225-V192-V193)","v":0},{"$f":"(W185>Inputs!$C$225)*(W185-Inputs!$C$225-W192-W193)","v":0},{"$f":"(X185>Inputs!$C$225)*(X185-Inputs!$C$225-X192-X193)","v":0},{"$f":"(Y185>Inputs!$C$225)*(Y185-Inputs!$C$225-Y192-Y193)","v":0},{"$f":"(Z185>Inputs!$C$225)*(Z185-Inputs!$C$225-Z192-Z193)","v":0},{"$f":"(AA185>Inputs!$C$225)*(AA185-Inputs!$C$225-AA192-AA193)","v":0},{"$f":"(AB185>Inputs!$C$225)*(AB185-Inputs!$C$225-AB192-AB193)","v":0},{"$f":"(AC185>Inputs!$C$225)*(AC185-Inputs!$C$225-AC192-AC193)","v":0},{"$f":"(AD185>Inputs!$C$225)*(AD185-Inputs!$C$225-AD192-AD193)","v":0},{"$f":"(AE185>Inputs!$C$225)*(AE185-Inputs!$C$225-AE192-AE193)","v":300},{"$f":"(AF185>Inputs!$C$225)*(AF185-Inputs!$C$225-AF192-AF193)","v":300},{"$f":"(AG185>Inputs!$C$225)*(AG185-Inputs!$C$225-AG192-AG193)","v":300},{"$f":"(AH185>Inputs!$C$225)*(AH185-Inputs!$C$225-AH192-AH193)","v":300},{"$f":"(AI185>Inputs!$C$225)*(AI185-Inputs!$C$225-AI192-AI193)","v":300},{"$f":"(AJ185>Inputs!$C$225)*(AJ185-Inputs!$C$225-AJ192-AJ193)","v":300},{"$f":"(AK185>Inputs!$C$225)*(AK185-Inputs!$C$225-AK192-AK193)","v":300},{"$f":"(AL185>Inputs!$C$225)*(AL185-Inputs!$C$225-AL192-AL193)","v":300},{"$f":"(AM185>Inputs!$C$225)*(AM185-Inputs!$C$225-AM192-AM193)","v":300},{"$f":"(AN185>Inputs!$C$225)*(AN185-Inputs!$C$225-AN192-AN193)","v":300},{"$f":"(AO185>Inputs!$C$225)*(AO185-Inputs!$C$225-AO192-AO193)","v":300},{"$f":"(AP185>Inputs!$C$225)*(AP185-Inputs!$C$225-AP192-AP193)","v":300},{"$f":"(AQ185>Inputs!$C$225)*(AQ185-Inputs!$C$225-AQ192-AQ193)","v":300},{"$f":"(AR185>Inputs!$C$225)*(AR185-Inputs!$C$225-AR192-AR193)","v":300},{"$f":"(AS185>Inputs!$C$225)*(AS185-Inputs!$C$225-AS192-AS193)","v":300},{"$f":"(AT185>Inputs!$C$225)*(AT185-Inputs!$C$225-AT192-AT193)","v":300},{"$f":"(AU185>Inputs!$C$225)*(AU185-Inputs!$C$225-AU192-AU193)","v":300},{"$f":"(AV185>Inputs!$C$225)*(AV185-Inputs!$C$225-AV192-AV193)","v":300},{"$f":"(AW185>Inputs!$C$225)*(AW185-Inputs!$C$225-AW192-AW193)","v":300},{"$f":"(AX185>Inputs!$C$225)*(AX185-Inputs!$C$225-AX192-AX193)","v":300},{"$f":"(AY185>Inputs!$C$225)*(AY185-Inputs!$C$225-AY192-AY193)","v":300},{"$f":"(AZ185>Inputs!$C$225)*(AZ185-Inputs!$C$225-AZ192-AZ193)","v":300},{"$f":"(BA185>Inputs!$C$225)*(BA185-Inputs!$C$225-BA192-BA193)","v":300},{"$f":"(BB185>Inputs!$C$225)*(BB185-Inputs!$C$225-BB192-BB193)","v":300},{"$f":"(BC185>Inputs!$C$225)*(BC185-Inputs!$C$225-BC192-BC193)","v":300},{"$f":"(BD185>Inputs!$C$225)*(BD185-Inputs!$C$225-BD192-BD193)","v":300},{"$f":"(BE185>Inputs!$C$225)*(BE185-Inputs!$C$225-BE192-BE193)","v":300},{"$f":"(BF185>Inputs!$C$225)*(BF185-Inputs!$C$225-BF192-BF193)","v":300},{"$f":"(BG185>Inputs!$C$225)*(BG185-Inputs!$C$225-BG192-BG193)","v":300},{"$f":"(BH185>Inputs!$C$225)*(BH185-Inputs!$C$225-BH192-BH193)","v":300},{"$f":"(BI185>Inputs!$C$225)*(BI185-Inputs!$C$225-BI192-BI193)","v":300},{"$f":"(BJ185>Inputs!$C$225)*(BJ185-Inputs!$C$225-BJ192-BJ193)","v":300},{"$f":"(BK185>Inputs!$C$225)*(BK185-Inputs!$C$225-BK192-BK193)","v":300},{"$f":"(BL185>Inputs!$C$225)*(BL185-Inputs!$C$225-BL192-BL193)","v":0},{"$f":"(BM185>Inputs!$C$225)*(BM185-Inputs!$C$225-BM192-BM193)","v":0},{"$f":"(BN185>Inputs!$C$225)*(BN185-Inputs!$C$225-BN192-BN193)","v":0},{"$f":"(BO185>Inputs!$C$225)*(BO185-Inputs!$C$225-BO192-BO193)","v":0},{"$f":"(BP185>Inputs!$C$225)*(BP185-Inputs!$C$225-BP192-BP193)","v":0},{"$f":"(BQ185>Inputs!$C$225)*(BQ185-Inputs!$C$225-BQ192-BQ193)","v":0},{"$f":"(BR185>Inputs!$C$225)*(BR185-Inputs!$C$225-BR192-BR193)","v":0},{"$f":"(BS185>Inputs!$C$225)*(BS185-Inputs!$C$225-BS192-BS193)","v":0},{"$f":"(BT185>Inputs!$C$225)*(BT185-Inputs!$C$225-BT192-BT193)","v":0},{"$f":"(BU185>Inputs!$C$225)*(BU185-Inputs!$C$225-BU192-BU193)","v":0},{"$f":"(BV185>Inputs!$C$225)*(BV185-Inputs!$C$225-BV192-BV193)","v":0},{"$f":"(BW185>Inputs!$C$225)*(BW185-Inputs!$C$225-BW192-BW193)","v":0},{"$f":"(BX185>Inputs!$C$225)*(BX185-Inputs!$C$225-BX192-BX193)","v":0},{"$f":"(BY185>Inputs!$C$225)*(BY185-Inputs!$C$225-BY192-BY193)","v":0},{"$f":"(BZ185>Inputs!$C$225)*(BZ185-Inputs!$C$225-BZ192-BZ193)","v":0},{"$f":"(CA185>Inputs!$C$225)*(CA185-Inputs!$C$225-CA192-CA193)","v":0},{"$f":"(CB185>Inputs!$C$225)*(CB185-Inputs!$C$225-CB192-CB193)","v":0},{"$f":"(CC185>Inputs!$C$225)*(CC185-Inputs!$C$225-CC192-CC193)","v":0},{"$f":"(CD185>Inputs!$C$225)*(CD185-Inputs!$C$225-CD192-CD193)","v":0},{"$f":"(CE185>Inputs!$C$225)*(CE185-Inputs!$C$225-CE192-CE193)","v":0},{"$f":"(CF185>Inputs!$C$225)*(CF185-Inputs!$C$225-CF192-CF193)","v":0},{"$f":"(CG185>Inputs!$C$225)*(CG185-Inputs!$C$225-CG192-CG193)","v":0},{"$f":"(CH185>Inputs!$C$225)*(CH185-Inputs!$C$225-CH192-CH193)","v":0},{"$f":"(CI185>Inputs!$C$225)*(CI185-Inputs!$C$225-CI192-CI193)","v":0},{"$f":"(CJ185>Inputs!$C$225)*(CJ185-Inputs!$C$225-CJ192-CJ193)","v":0},{"$f":"(CK185>Inputs!$C$225)*(CK185-Inputs!$C$225-CK192-CK193)","v":0},{"$f":"(CL185>Inputs!$C$225)*(CL185-Inputs!$C$225-CL192-CL193)","v":0},{"$f":"(CM185>Inputs!$C$225)*(CM185-Inputs!$C$225-CM192-CM193)","v":0},{"$f":"(CN185>Inputs!$C$225)*(CN185-Inputs!$C$225-CN192-CN193)","v":0},{"$f":"(CO185>Inputs!$C$225)*(CO185-Inputs!$C$225-CO192-CO193)","v":0},{"$f":"(CP185>Inputs!$C$225)*(CP185-Inputs!$C$225-CP192-CP193)","v":0},{"$f":"(CQ185>Inputs!$C$225)*(CQ185-Inputs!$C$225-CQ192-CQ193)","v":0},{"$f":"(CR185>Inputs!$C$225)*(CR185-Inputs!$C$225-CR192-CR193)","v":0},{"$f":"(CS185>Inputs!$C$225)*(CS185-Inputs!$C$225-CS192-CS193)","v":0},{"$f":"(CT185>Inputs!$C$225)*(CT185-Inputs!$C$225-CT192-CT193)","v":0},{"$f":"(CU185>Inputs!$C$225)*(CU185-Inputs!$C$225-CU192-CU193)","v":0},{"$f":"(CV185>Inputs!$C$225)*(CV185-Inputs!$C$225-CV192-CV193)","v":0}]
[{"$nulls":4},"Tier 6",null,"mmcf",null,null,{"$f":"(J185>Inputs!$C$226)*(J185-Inputs!$C$226-J193)","v":0},{"$f":"(K185>Inputs!$C$226)*(K185-Inputs!$C$226-K193)","v":0},{"$f":"(L185>Inputs!$C$226)*(L185-Inputs!$C$226-L193)","v":0},{"$f":"(M185>Inputs!$C$226)*(M185-Inputs!$C$226-M193)","v":0},{"$f":"(N185>Inputs!$C$226)*(N185-Inputs!$C$226-N193)","v":0},{"$f":"(O185>Inputs!$C$226)*(O185-Inputs!$C$226-O193)","v":0},{"$f":"(P185>Inputs!$C$226)*(P185-Inputs!$C$226-P193)","v":0},{"$f":"(Q185>Inputs!$C$226)*(Q185-Inputs!$C$226-Q193)","v":0},{"$f":"(R185>Inputs!$C$226)*(R185-Inputs!$C$226-R193)","v":0},{"$f":"(S185>Inputs!$C$226)*(S185-Inputs!$C$226-S193)","v":0},{"$f":"(T185>Inputs!$C$226)*(T185-Inputs!$C$226-T193)","v":0},{"$f":"(U185>Inputs!$C$226)*(U185-Inputs!$C$226-U193)","v":0},{"$f":"(V185>Inputs!$C$226)*(V185-Inputs!$C$226-V193)","v":0},{"$f":"(W185>Inputs!$C$226)*(W185-Inputs!$C$226-W193)","v":0},{"$f":"(X185>Inputs!$C$226)*(X185-Inputs!$C$226-X193)","v":0},{"$f":"(Y185>Inputs!$C$226)*(Y185-Inputs!$C$226-Y193)","v":0},{"$f":"(Z185>Inputs!$C$226)*(Z185-Inputs!$C$226-Z193)","v":0},{"$f":"(AA185>Inputs!$C$226)*(AA185-Inputs!$C$226-AA193)","v":0},{"$f":"(AB185>Inputs!$C$226)*(AB185-Inputs!$C$226-AB193)","v":0},{"$f":"(AC185>Inputs!$C$226)*(AC185-Inputs!$C$226-AC193)","v":0},{"$f":"(AD185>Inputs!$C$226)*(AD185-Inputs!$C$226-AD193)","v":0},{"$f":"(AE185>Inputs!$C$226)*(AE185-Inputs!$C$226-AE193)","v":9.3347220714338164},{"$f":"(AF185>Inputs!$C$226)*(AF185-Inputs!$C$226-AF193)","v":9.3347220714338164},{"$f":"(AG185>Inputs!$C$226)*(AG185-Inputs!$C$226-AG193)","v":9.3347220714338164},{"$f":"(AH185>Inputs!$C$226)*(AH185-Inputs!$C$226-AH193)","v":9.3347220714338164},{"$f":"(AI185>Inputs!$C$226)*(AI185-Inputs!$C$226-AI193)","v":9.3347220714338164},{"$f":"(AJ185>Inputs!$C$226)*(AJ185-Inputs!$C$226-AJ193)","v":9.3347220714338164},{"$f":"(AK185>Inputs!$C$226)*(AK185-Inputs!$C$226-AK193)","v":9.3347220714338164},{"$f":"(AL185>Inputs!$C$226)*(AL185-Inputs!$C$226-AL193)","v":9.3347220714338164},{"$f":"(AM185>Inputs!$C$226)*(AM185-Inputs!$C$226-AM193)","v":9.3347220714338164},{"$f":"(AN185>Inputs!$C$226)*(AN185-Inputs!$C$226-AN193)","v":9.3347220714338164},{"$f":"(AO185>Inputs!$C$226)*(AO185-Inputs!$C$226-AO193)","v":9.3347220714338164},{"$f":"(AP185>Inputs!$C$226)*(AP185-Inputs!$C$226-AP193)","v":9.3347220714338164},{"$f":"(AQ185>Inputs!$C$226)*(AQ185-Inputs!$C$226-AQ193)","v":9.3347220714338164},{"$f":"(AR185>Inputs!$C$226)*(AR185-Inputs!$C$226-AR193)","v":9.3347220714338164},{"$f":"(AS185>Inputs!$C$226)*(AS185-Inputs!$C$226-AS193)","v":9.3347220714338164},{"$f":"(AT185>Inputs!$C$226)*(AT185-Inputs!$C$226-AT193)","v":9.3347220714338164},{"$f":"(AU185>Inputs!$C$226)*(AU185-Inputs!$C$226-AU193)","v":9.3347220714338164},{"$f":"(AV185>Inputs!$C$226)*(AV185-Inputs!$C$226-AV193)","v":9.3347220714338164},{"$f":"(AW185>Inputs!$C$226)*(AW185-Inputs!$C$226-AW193)","v":9.3347220714338164},{"$f":"(AX185>Inputs!$C$226)*(AX185-Inputs!$C$226-AX193)","v":9.3347220714338164},{"$f":"(AY185>Inputs!$C$226)*(AY185-Inputs!$C$226-AY193)","v":9.3347220714338164},{"$f":"(AZ185>Inputs!$C$226)*(AZ185-Inputs!$C$226-AZ193)","v":9.3347220714338164},{"$f":"(BA185>Inputs!$C$226)*(BA185-Inputs!$C$226-BA193)","v":9.3347220714338164},{"$f":"(BB185>Inputs!$C$226)*(BB185-Inputs!$C$226-BB193)","v":9.3347220714338164},{"$f":"(BC185>Inputs!$C$226)*(BC185-Inputs!$C$226-BC193)","v":9.3347220714338164},{"$f":"(BD185>Inputs!$C$226)*(BD185-Inputs!$C$226-BD193)","v":9.3347220714338164},{"$f":"(BE185>Inputs!$C$226)*(BE185-Inputs!$C$226-BE193)","v":9.3347220714338164},{"$f":"(BF185>Inputs!$C$226)*(BF185-Inputs!$C$226-BF193)","v":9.3347220714338164},{"$f":"(BG185>Inputs!$C$226)*(BG185-Inputs!$C$226-BG193)","v":9.3347220714338164},{"$f":"(BH185>Inputs!$C$226)*(BH185-Inputs!$C$226-BH193)","v":9.3347220714338164},{"$f":"(BI185>Inputs!$C$226)*(BI185-Inputs!$C$226-BI193)","v":9.3347220714338164},{"$f":"(BJ185>Inputs!$C$226)*(BJ185-Inputs!$C$226-BJ193)","v":9.3347220714338164},{"$f":"(BK185>Inputs!$C$226)*(BK185-Inputs!$C$226-BK193)","v":9.3347220714338164},{"$f":"(BL185>Inputs!$C$226)*(BL185-Inputs!$C$226-BL193)","v":0},{"$f":"(BM185>Inputs!$C$226)*(BM185-Inputs!$C$226-BM193)","v":0},{"$f":"(BN185>Inputs!$C$226)*(BN185-Inputs!$C$226-BN193)","v":0},{"$f":"(BO185>Inputs!$C$226)*(BO185-Inputs!$C$226-BO193)","v":0},{"$f":"(BP185>Inputs!$C$226)*(BP185-Inputs!$C$226-BP193)","v":0},{"$f":"(BQ185>Inputs!$C$226)*(BQ185-Inputs!$C$226-BQ193)","v":0},{"$f":"(BR185>Inputs!$C$226)*(BR185-Inputs!$C$226-BR193)","v":0},{"$f":"(BS185>Inputs!$C$226)*(BS185-Inputs!$C$226-BS193)","v":0},{"$f":"(BT185>Inputs!$C$226)*(BT185-Inputs!$C$226-BT193)","v":0},{"$f":"(BU185>Inputs!$C$226)*(BU185-Inputs!$C$226-BU193)","v":0},{"$f":"(BV185>Inputs!$C$226)*(BV185-Inputs!$C$226-BV193)","v":0},{"$f":"(BW185>Inputs!$C$226)*(BW185-Inputs!$C$226-BW193)","v":0},{"$f":"(BX185>Inputs!$C$226)*(BX185-Inputs!$C$226-BX193)","v":0},{"$f":"(BY185>Inputs!$C$226)*(BY185-Inputs!$C$226-BY193)","v":0},{"$f":"(BZ185>Inputs!$C$226)*(BZ185-Inputs!$C$226-BZ193)","v":0},{"$f":"(CA185>Inputs!$C$226)*(CA185-Inputs!$C$226-CA193)","v":0},{"$f":"(CB185>Inputs!$C$226)*(CB185-Inputs!$C$226-CB193)","v":0},{"$f":"(CC185>Inputs!$C$226)*(CC185-Inputs!$C$226-CC193)","v":0},{"$f":"(CD185>Inputs!$C$226)*(CD185-Inputs!$C$226-CD193)","v":0},{"$f":"(CE185>Inputs!$C$226)*(CE185-Inputs!$C$226-CE193)","v":0},{"$f":"(CF185>Inputs!$C$226)*(CF185-Inputs!$C$226-CF193)","v":0},{"$f":"(CG185>Inputs!$C$226)*(CG185-Inputs!$C$226-CG193)","v":0},{"$f":"(CH185>Inputs!$C$226)*(CH185-Inputs!$C$226-CH193)","v":0},{"$f":"(CI185>Inputs!$C$226)*(CI185-Inputs!$C$226-CI193)","v":0},{"$f":"(CJ185>Inputs!$C$226)*(CJ185-Inputs!$C$226-CJ193)","v":0},{"$f":"(CK185>Inputs!$C$226)*(CK185-Inputs!$C$226-CK193)","v":0},{"$f":"(CL185>Inputs!$C$226)*(CL185-Inputs!$C$226-CL193)","v":0},{"$f":"(CM185>Inputs!$C$226)*(CM185-Inputs!$C$226-CM193)","v":0},{"$f":"(CN185>Inputs!$C$226)*(CN185-Inputs!$C$226-CN193)","v":0},{"$f":"(CO185>Inputs!$C$226)*(CO185-Inputs!$C$226-CO193)","v":0},{"$f":"(CP185>Inputs!$C$226)*(CP185-Inputs!$C$226-CP193)","v":0},{"$f":"(CQ185>Inputs!$C$226)*(CQ185-Inputs!$C$226-CQ193)","v":0},{"$f":"(CR185>Inputs!$C$226)*(CR185-Inputs!$C$226-CR193)","v":0},{"$f":"(CS185>Inputs!$C$226)*(CS185-Inputs!$C$226-CS193)","v":0},{"$f":"(CT185>Inputs!$C$226)*(CT185-Inputs!$C$226-CT193)","v":0},{"$f":"(CU185>Inputs!$C$226)*(CU185-Inputs!$C$226-CU193)","v":0},{"$f":"(CV185>Inputs!$C$226)*(CV185-Inputs!$C$226-CV193)","v":0}]
[{"$nulls":4},"Tier 7",null,"mmcf",null,null,{"$f":"(J185>Inputs!$C$227)*(J185-Inputs!$C$227)","v":0},{"$f":"(K185>Inputs!$C$227)*(K185-Inputs!$C$227)","v":0},{"$f":"(L185>Inputs!$C$227)*(L185-Inputs!$C$227)","v":0},{"$f":"(M185>Inputs!$C$227)*(M185-Inputs!$C$227)","v":0},{"$f":"(N185>Inputs!$C$227)*(N185-Inputs!$C$227)","v":0},{"$f":"(O185>Inputs!$C$227)*(O185-Inputs!$C$227)","v":0},{"$f":"(P185>Inputs!$C$227)*(P185-Inputs!$C$227)","v":0},{"$f":"(Q185>Inputs!$C$227)*(Q185-Inputs!$C$227)","v":0},{"$f":"(R185>Inputs!$C$227)*(R185-Inputs!$C$227)","v":0},{"$f":"(S185>Inputs!$C$227)*(S185-Inputs!$C$227)","v":0},{"$f":"(T185>Inputs!$C$227)*(T185-Inputs!$C$227)","v":0},{"$f":"(U185>Inputs!$C$227)*(U185-Inputs!$C$227)","v":0},{"$f":"(V185>Inputs!$C$227)*(V185-Inputs!$C$227)","v":0},{"$f":"(W185>Inputs!$C$227)*(W185-Inputs!$C$227)","v":0},{"$f":"(X185>Inputs!$C$227)*(X185-Inputs!$C$227)","v":0},{"$f":"(Y185>Inputs!$C$227)*(Y185-Inputs!$C$227)","v":0},{"$f":"(Z185>Inputs!$C$227)*(Z185-Inputs!$C$227)","v":0},{"$f":"(AA185>Inputs!$C$227)*(AA185-Inputs!$C$227)","v":0},{"$f":"(AB185>Inputs!$C$227)*(AB185-Inputs!$C$227)","v":0},{"$f":"(AC185>Inputs!$C$227)*(AC185-Inputs!$C$227)","v":0},{"$f":"(AD185>Inputs!$C$227)*(AD185-Inputs!$C$227)","v":0},{"$f":"(AE185>Inputs!$C$227)*(AE185-Inputs!$C$227)","v":0},{"$f":"(AF185>Inputs!$C$227)*(AF185-Inputs!$C$227)","v":0},{"$f":"(AG185>Inputs!$C$227)*(AG185-Inputs!$C$227)","v":0},{"$f":"(AH185>Inputs!$C$227)*(AH185-Inputs!$C$227)","v":0},{"$f":"(AI185>Inputs!$C$227)*(AI185-Inputs!$C$227)","v":0},{"$f":"(AJ185>Inputs!$C$227)*(AJ185-Inputs!$C$227)","v":0},{"$f":"(AK185>Inputs!$C$227)*(AK185-Inputs!$C$227)","v":0},{"$f":"(AL185>Inputs!$C$227)*(AL185-Inputs!$C$227)","v":0},{"$f":"(AM185>Inputs!$C$227)*(AM185-Inputs!$C$227)","v":0},{"$f":"(AN185>Inputs!$C$227)*(AN185-Inputs!$C$227)","v":0},{"$f":"(AO185>Inputs!$C$227)*(AO185-Inputs!$C$227)","v":0},{"$f":"(AP185>Inputs!$C$227)*(AP185-Inputs!$C$227)","v":0},{"$f":"(AQ185>Inputs!$C$227)*(AQ185-Inputs!$C$227)","v":0},{"$f":"(AR185>Inputs!$C$227)*(AR185-Inputs!$C$227)","v":0},{"$f":"(AS185>Inputs!$C$227)*(AS185-Inputs!$C$227)","v":0},{"$f":"(AT185>Inputs!$C$227)*(AT185-Inputs!$C$227)","v":0},{"$f":"(AU185>Inputs!$C$227)*(AU185-Inputs!$C$227)","v":0},{"$f":"(AV185>Inputs!$C$227)*(AV185-Inputs!$C$227)","v":0},{"$f":"(AW185>Inputs!$C$227)*(AW185-Inputs!$C$227)","v":0},{"$f":"(AX185>Inputs!$C$227)*(AX185-Inputs!$C$227)","v":0},{"$f":"(AY185>Inputs!$C$227)*(AY185-Inputs!$C$227)","v":0},{"$f":"(AZ185>Inputs!$C$227)*(AZ185-Inputs!$C$227)","v":0},{"$f":"(BA185>Inputs!$C$227)*(BA185-Inputs!$C$227)","v":0},{"$f":"(BB185>Inputs!$C$227)*(BB185-Inputs!$C$227)","v":0},{"$f":"(BC185>Inputs!$C$227)*(BC185-Inputs!$C$227)","v":0},{"$f":"(BD185>Inputs!$C$227)*(BD185-Inputs!$C$227)","v":0},{"$f":"(BE185>Inputs!$C$227)*(BE185-Inputs!$C$227)","v":0},{"$f":"(BF185>Inputs!$C$227)*(BF185-Inputs!$C$227)","v":0},{"$f":"(BG185>Inputs!$C$227)*(BG185-Inputs!$C$227)","v":0},{"$f":"(BH185>Inputs!$C$227)*(BH185-Inputs!$C$227)","v":0},{"$f":"(BI185>Inputs!$C$227)*(BI185-Inputs!$C$227)","v":0},{"$f":"(BJ185>Inputs!$C$227)*(BJ185-Inputs!$C$227)","v":0},{"$f":"(BK185>Inputs!$C$227)*(BK185-Inputs!$C$227)","v":0},{"$f":"(BL185>Inputs!$C$227)*(BL185-Inputs!$C$227)","v":0},{"$f":"(BM185>Inputs!$C$227)*(BM185-Inputs!$C$227)","v":0},{"$f":"(BN185>Inputs!$C$227)*(BN185-Inputs!$C$227)","v":0},{"$f":"(BO185>Inputs!$C$227)*(BO185-Inputs!$C$227)","v":0},{"$f":"(BP185>Inputs!$C$227)*(BP185-Inputs!$C$227)","v":0},{"$f":"(BQ185>Inputs!$C$227)*(BQ185-Inputs!$C$227)","v":0},{"$f":"(BR185>Inputs!$C$227)*(BR185-Inputs!$C$227)","v":0},{"$f":"(BS185>Inputs!$C$227)*(BS185-Inputs!$C$227)","v":0},{"$f":"(BT185>Inputs!$C$227)*(BT185-Inputs!$C$227)","v":0},{"$f":"(BU185>Inputs!$C$227)*(BU185-Inputs!$C$227)","v":0},{"$f":"(BV185>Inputs!$C$227)*(BV185-Inputs!$C$227)","v":0},{"$f":"(BW185>Inputs!$C$227)*(BW185-Inputs!$C$227)","v":0},{"$f":"(BX185>Inputs!$C$227)*(BX185-Inputs!$C$227)","v":0},{"$f":"(BY185>Inputs!$C$227)*(BY185-Inputs!$C$227)","v":0},{"$f":"(BZ185>Inputs!$C$227)*(BZ185-Inputs!$C$227)","v":0},{"$f":"(CA185>Inputs!$C$227)*(CA185-Inputs!$C$227)","v":0},{"$f":"(CB185>Inputs!$C$227)*(CB185-Inputs!$C$227)","v":0},{"$f":"(CC185>Inputs!$C$227)*(CC185-Inputs!$C$227)","v":0},{"$f":"(CD185>Inputs!$C$227)*(CD185-Inputs!$C$227)","v":0},{"$f":"(CE185>Inputs!$C$227)*(CE185-Inputs!$C$227)","v":0},{"$f":"(CF185>Inputs!$C$227)*(CF185-Inputs!$C$227)","v":0},{"$f":"(CG185>Inputs!$C$227)*(CG185-Inputs!$C$227)","v":0},{"$f":"(CH185>Inputs!$C$227)*(CH185-Inputs!$C$227)","v":0},{"$f":"(CI185>Inputs!$C$227)*(CI185-Inputs!$C$227)","v":0},{"$f":"(CJ185>Inputs!$C$227)*(CJ185-Inputs!$C$227)","v":0},{"$f":"(CK185>Inputs!$C$227)*(CK185-Inputs!$C$227)","v":0},{"$f":"(CL185>Inputs!$C$227)*(CL185-Inputs!$C$227)","v":0},{"$f":"(CM185>Inputs!$C$227)*(CM185-Inputs!$C$227)","v":0},{"$f":"(CN185>Inputs!$C$227)*(CN185-Inputs!$C$227)","v":0},{"$f":"(CO185>Inputs!$C$227)*(CO185-Inputs!$C$227)","v":0},{"$f":"(CP185>Inputs!$C$227)*(CP185-Inputs!$C$227)","v":0},{"$f":"(CQ185>Inputs!$C$227)*(CQ185-Inputs!$C$227)","v":0},{"$f":"(CR185>Inputs!$C$227)*(CR185-Inputs!$C$227)","v":0},{"$f":"(CS185>Inputs!$C$227)*(CS185-Inputs!$C$227)","v":0},{"$f":"(CT185>Inputs!$C$227)*(CT185-Inputs!$C$227)","v":0},{"$f":"(CU185>Inputs!$C$227)*(CU185-Inputs!$C$227)","v":0},{"$f":"(CV185>Inputs!$C$227)*(CV185-Inputs!$C$227)","v":0}]
[]
[{"$nulls":4},"Government Profit Gas Share (Pre Royalty Adjustment)",null,"%",{"$f":"IFERROR(AVERAGEIF(J195:CV195,\"<>0\"),0%)","v":0.35522843579772057},null,{"$f":"SUMPRODUCT(J187:J193,Inputs!$C$229:$C$235)/(IF(J185>0,J185,1))","v":0},{"$f":"SUMPRODUCT(K187:K193,Inputs!$C$229:$C$235)/(IF(K185>0,K185,1))","v":0},{"$f":"SUMPRODUCT(L187:L193,Inputs!$C$229:$C$235)/(IF(L185>0,L185,1))","v":0},{"$f":"SUMPRODUCT(M187:M193,Inputs!$C$229:$C$235)/(IF(M185>0,M185,1))","v":0},{"$f":"SUMPRODUCT(N187:N193,Inputs!$C$229:$C$235)/(IF(N185>0,N185,1))","v":0},{"$f":"SUMPRODUCT(O187:O193,Inputs!$C$229:$C$235)/(IF(O185>0,O185,1))","v":0},{"$f":"SUMPRODUCT(P187:P193,Inputs!$C$229:$C$235)/(IF(P185>0,P185,1))","v":0},{"$f":"SUMPRODUCT(Q187:Q193,Inputs!$C$229:$C$235)/(IF(Q185>0,Q185,1))","v":0},{"$f":"SUMPRODUCT(R187:R193,Inputs!$C$229:$C$235)/(IF(R185>0,R185,1))","v":0},{"$f":"SUMPRODUCT(S187:S193,Inputs!$C$229:$C$235)/(IF(S185>0,S185,1))","v":0},{"$f":"SUMPRODUCT(T187:T193,Inputs!$C$229:$C$235)/(IF(T185>0,T185,1))","v":0},{"$f":"SUMPRODUCT(U187:U193,Inputs!$C$229:$C$235)/(IF(U185>0,U185,1))","v":0},{"$f":"SUMPRODUCT(V187:V193,Inputs!$C$229:$C$235)/(IF(V185>0,V185,1))","v":0},{"$f":"SUMPRODUCT(W187:W193,Inputs!$C$229:$C$235)/(IF(W185>0,W185,1))","v":0},{"$f":"SUMPRODUCT(X187:X193,Inputs!$C$229:$C$235)/(IF(X185>0,X185,1))","v":0},{"$f":"SUMPRODUCT(Y187:Y193,Inputs!$C$229:$C$235)/(IF(Y185>0,Y185,1))","v":0},{"$f":"SUMPRODUCT(Z187:Z193,Inputs!$C$229:$C$235)/(IF(Z185>0,Z185,1))","v":0},{"$f":"SUMPRODUCT(AA187:AA193,Inputs!$C$229:$C$235)/(IF(AA185>0,AA185,1))","v":0},{"$f":"SUMPRODUCT(AB187:AB193,Inputs!$C$229:$C$235)/(IF(AB185>0,AB185,1))","v":0},{"$f":"SUMPRODUCT(AC187:AC193,Inputs!$C$229:$C$235)/(IF(AC185>0,AC185,1))","v":0},{"$f":"SUMPRODUCT(AD187:AD193,Inputs!$C$229:$C$235)/(IF(AD185>0,AD185,1))","v":0.32538677461482018},{"$f":"SUMPRODUCT(AE187:AE193,Inputs!$C$229:$C$235)/(IF(AE185>0,AE185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AF187:AF193,Inputs!$C$229:$C$235)/(IF(AF185>0,AF185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AG187:AG193,Inputs!$C$229:$C$235)/(IF(AG185>0,AG185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AH187:AH193,Inputs!$C$229:$C$235)/(IF(AH185>0,AH185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AI187:AI193,Inputs!$C$229:$C$235)/(IF(AI185>0,AI185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AJ187:AJ193,Inputs!$C$229:$C$235)/(IF(AJ185>0,AJ185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AK187:AK193,Inputs!$C$229:$C$235)/(IF(AK185>0,AK185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AL187:AL193,Inputs!$C$229:$C$235)/(IF(AL185>0,AL185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AM187:AM193,Inputs!$C$229:$C$235)/(IF(AM185>0,AM185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AN187:AN193,Inputs!$C$229:$C$235)/(IF(AN185>0,AN185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AO187:AO193,Inputs!$C$229:$C$235)/(IF(AO185>0,AO185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AP187:AP193,Inputs!$C$229:$C$235)/(IF(AP185>0,AP185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AQ187:AQ193,Inputs!$C$229:$C$235)/(IF(AQ185>0,AQ185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AR187:AR193,Inputs!$C$229:$C$235)/(IF(AR185>0,AR185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AS187:AS193,Inputs!$C$229:$C$235)/(IF(AS185>0,AS185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AT187:AT193,Inputs!$C$229:$C$235)/(IF(AT185>0,AT185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AU187:AU193,Inputs!$C$229:$C$235)/(IF(AU185>0,AU185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AV187:AV193,Inputs!$C$229:$C$235)/(IF(AV185>0,AV185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AW187:AW193,Inputs!$C$229:$C$235)/(IF(AW185>0,AW185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AX187:AX193,Inputs!$C$229:$C$235)/(IF(AX185>0,AX185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AY187:AY193,Inputs!$C$229:$C$235)/(IF(AY185>0,AY185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(AZ187:AZ193,Inputs!$C$229:$C$235)/(IF(AZ185>0,AZ185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BA187:BA193,Inputs!$C$229:$C$235)/(IF(BA185>0,BA185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BB187:BB193,Inputs!$C$229:$C$235)/(IF(BB185>0,BB185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BC187:BC193,Inputs!$C$229:$C$235)/(IF(BC185>0,BC185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BD187:BD193,Inputs!$C$229:$C$235)/(IF(BD185>0,BD185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BE187:BE193,Inputs!$C$229:$C$235)/(IF(BE185>0,BE185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BF187:BF193,Inputs!$C$229:$C$235)/(IF(BF185>0,BF185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BG187:BG193,Inputs!$C$229:$C$235)/(IF(BG185>0,BG185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BH187:BH193,Inputs!$C$229:$C$235)/(IF(BH185>0,BH185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BI187:BI193,Inputs!$C$229:$C$235)/(IF(BI185>0,BI185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BJ187:BJ193,Inputs!$C$229:$C$235)/(IF(BJ185>0,BJ185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BK187:BK193,Inputs!$C$229:$C$235)/(IF(BK185>0,BK185,1))","v":0.35697411708634963},{"$f":"SUMPRODUCT(BL187:BL193,Inputs!$C$229:$C$235)/(IF(BL185>0,BL185,1))","v":0.32746261445587038},{"$f":"SUMPRODUCT(BM187:BM193,Inputs!$C$229:$C$235)/(IF(BM185>0,BM185,1))","v":0},{"$f":"SUMPRODUCT(BN187:BN193,Inputs!$C$229:$C$235)/(IF(BN185>0,BN185,1))","v":0},{"$f":"SUMPRODUCT(BO187:BO193,Inputs!$C$229:$C$235)/(IF(BO185>0,BO185,1))","v":0},{"$f":"SUMPRODUCT(BP187:BP193,Inputs!$C$229:$C$235)/(IF(BP185>0,BP185,1))","v":0},{"$f":"SUMPRODUCT(BQ187:BQ193,Inputs!$C$229:$C$235)/(IF(BQ185>0,BQ185,1))","v":0},{"$f":"SUMPRODUCT(BR187:BR193,Inputs!$C$229:$C$235)/(IF(BR185>0,BR185,1))","v":0},{"$f":"SUMPRODUCT(BS187:BS193,Inputs!$C$229:$C$235)/(IF(BS185>0,BS185,1))","v":0},{"$f":"SUMPRODUCT(BT187:BT193,Inputs!$C$229:$C$235)/(IF(BT185>0,BT185,1))","v":0},{"$f":"SUMPRODUCT(BU187:BU193,Inputs!$C$229:$C$235)/(IF(BU185>0,BU185,1))","v":0},{"$f":"SUMPRODUCT(BV187:BV193,Inputs!$C$229:$C$235)/(IF(BV185>0,BV185,1))","v":0},{"$f":"SUMPRODUCT(BW187:BW193,Inputs!$C$229:$C$235)/(IF(BW185>0,BW185,1))","v":0},{"$f":"SUMPRODUCT(BX187:BX193,Inputs!$C$229:$C$235)/(IF(BX185>0,BX185,1))","v":0},{"$f":"SUMPRODUCT(BY187:BY193,Inputs!$C$229:$C$235)/(IF(BY185>0,BY185,1))","v":0},{"$f":"SUMPRODUCT(BZ187:BZ193,Inputs!$C$229:$C$235)/(IF(BZ185>0,BZ185,1))","v":0},{"$f":"SUMPRODUCT(CA187:CA193,Inputs!$C$229:$C$235)/(IF(CA185>0,CA185,1))","v":0},{"$f":"SUMPRODUCT(CB187:CB193,Inputs!$C$229:$C$235)/(IF(CB185>0,CB185,1))","v":0},{"$f":"SUMPRODUCT(CC187:CC193,Inputs!$C$229:$C$235)/(IF(CC185>0,CC185,1))","v":0},{"$f":"SUMPRODUCT(CD187:CD193,Inputs!$C$229:$C$235)/(IF(CD185>0,CD185,1))","v":0},{"$f":"SUMPRODUCT(CE187:CE193,Inputs!$C$229:$C$235)/(IF(CE185>0,CE185,1))","v":0},{"$f":"SUMPRODUCT(CF187:CF193,Inputs!$C$229:$C$235)/(IF(CF185>0,CF185,1))","v":0},{"$f":"SUMPRODUCT(CG187:CG193,Inputs!$C$229:$C$235)/(IF(CG185>0,CG185,1))","v":0},{"$f":"SUMPRODUCT(CH187:CH193,Inputs!$C$229:$C$235)/(IF(CH185>0,CH185,1))","v":0},{"$f":"SUMPRODUCT(CI187:CI193,Inputs!$C$229:$C$235)/(IF(CI185>0,CI185,1))","v":0},{"$f":"SUMPRODUCT(CJ187:CJ193,Inputs!$C$229:$C$235)/(IF(CJ185>0,CJ185,1))","v":0},{"$f":"SUMPRODUCT(CK187:CK193,Inputs!$C$229:$C$235)/(IF(CK185>0,CK185,1))","v":0},{"$f":"SUMPRODUCT(CL187:CL193,Inputs!$C$229:$C$235)/(IF(CL185>0,CL185,1))","v":0},{"$f":"SUMPRODUCT(CM187:CM193,Inputs!$C$229:$C$235)/(IF(CM185>0,CM185,1))","v":0},{"$f":"SUMPRODUCT(CN187:CN193,Inputs!$C$229:$C$235)/(IF(CN185>0,CN185,1))","v":0},{"$f":"SUMPRODUCT(CO187:CO193,Inputs!$C$229:$C$235)/(IF(CO185>0,CO185,1))","v":0},{"$f":"SUMPRODUCT(CP187:CP193,Inputs!$C$229:$C$235)/(IF(CP185>0,CP185,1))","v":0},{"$f":"SUMPRODUCT(CQ187:CQ193,Inputs!$C$229:$C$235)/(IF(CQ185>0,CQ185,1))","v":0},{"$f":"SUMPRODUCT(CR187:CR193,Inputs!$C$229:$C$235)/(IF(CR185>0,CR185,1))","v":0},{"$f":"SUMPRODUCT(CS187:CS193,Inputs!$C$229:$C$235)/(IF(CS185>0,CS185,1))","v":0},{"$f":"SUMPRODUCT(CT187:CT193,Inputs!$C$229:$C$235)/(IF(CT185>0,CT185,1))","v":0},{"$f":"SUMPRODUCT(CU187:CU193,Inputs!$C$229:$C$235)/(IF(CU185>0,CU185,1))","v":0},{"$f":"SUMPRODUCT(CV187:CV193,Inputs!$C$229:$C$235)/(IF(CV185>0,CV185,1))","v":0}]
[{"$nulls":4},"Joint Venture % Share",null,"%",{"$f":"IFERROR(AVERAGEIF(J196:CV196,\"<>0\"),0%)","v":0.64477156420227966},null,{"$f":"IF(J195 = 0, 0, 100% - J195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.67461322538517976,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.64302588291365037,0.67253738554412967,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV195 = 0, 0, 100% - BV195)","v":0},0,0,0,0,0,0,{"$f":"IF(CC195 = 0, 0, 100% - CC195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Government Profit Gas (Pre Royalty Adjustment)",null,"US$",{"$f":"SUM(J198:CV198)","v":16906915182.197926},null,{"$f":"J195 * J183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92331901.832437307,206642087.14718509,210774928.89012879,214990427.46793136,219290236.01729006,223676040.73763585,228149561.55238852,232712552.78343633,237366803.8391051,242114139.91588718,246956422.71420488,251895551.16848904,307764239.82947391,579370832.77433848,595056738.62294817,606976043.37796688,619133734.22808588,631534578.89520717,349738858.01705015,356751805.15995079,359309909.09217256,371201281.45318329,697359762.43414152,708074221.55461681,725569800.20125139,740099366.18783617,754919523.49415255,770036083.94659567,785454975.60808718,452232578.84860003,832855191.41115201,855243897.18409181,872366945.11033344,891813872.19957578,437150288.50099313,0,0,0,0,0,0,0,0,0,{"$f":"BV195 * BV183","v":0},0,0,0,0,0,0,{"$f":"CC195 * CC183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Royalty Payable by Government",null,"US$",{"$f":"SUM(J199:CV199)","v":4112997672.9068632},null,{"$f":"J146 * $F$139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42352307.916713223,86398708.150094971,88126682.313096881,89889215.959358811,91687000.278546005,93520740.284116924,95391155.089799255,97298978.191595256,99244957.755427167,101229856.91053569,103254454.04874642,105319543.12972134,{"$f":"AP146 * $F$139","v":107425933.99231577},109574452.67216212,111765941.72560535,114001260.56011747,116281285.77131981,118606911.48674619,120979049.71648115,123398630.71081077,125866603.32502699,128383935.39152752,130951614.09935808,133570646.38134526,136242059.30897215,138966900.49515161,141746238.50505465,144581163.27515575,147472786.54065889,150422242.27147207,153430687.11690152,156499300.85923955,159629286.87642434,162821872.61395285,86665269.183311805,0,0,0,0,0,0,0,0,0,{"$f":"BV146 * $F$139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Profit Gas (After Royalty Adjustment)",null,"US$",{"$f":"SUM(J200:CV200)","v":12793917509.291058},null,{"$f":"J198 - J199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49979593.915724084,120243378.99709012,122648246.57703191,125101211.50857255,127603235.73874405,130155300.45351893,132758406.46258926,135413574.59184107,138121846.08367795,140884283.00535148,143701968.66545844,146576008.0387677,200338305.83715814,469796380.10217637,483290796.8973428,492974782.8178494,502852448.45676607,512927667.40846097,228759808.300569,233353174.44914001,233443305.76714557,242817346.06165576,566408148.33478343,574503575.17327154,589327740.89227927,601132465.69268453,613173284.98909783,625454920.67143989,637982189.06742835,301810336.57712793,679424504.29425049,698744596.32485223,712737658.23390913,728991999.58562291,350485019.31768131,0,0,0,0,0,0,0,0,0,{"$f":"BV198 - BV199","v":0},0,0,0,0,0,0,{"$f":"CC198 - CC199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Joint Venture Profit Gas",null,"US$",{"$f":"SUM(J202:CV202)","v":30590296399.600742},null,{"$f":"J183 - J198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191428561.20954129,372229257.45845127,379673842.6076203,387267319.45977271,395012665.84896833,402912919.16594768,410971177.54926646,419190601.10025191,427574413.12225699,436125901.38470215,444848419.41239607,453745387.8006441,554382972.24704695,1043634323.742913,1071889715.3100352,1093360239.6336765,1115260174.44379,1137598107.9501061,629992840.38070977,642625427.20576429,647233400.05552649,668653609.10010636,1256170561.069551,1275470768.5807281,1306985966.3719902,1333158415.7168701,1359854314.0486479,1387084130.3470616,1414858542.9714432,814617193.1734091,1500241667.8485069,1540570970.7527173,1571415120.1852121,1606445327.8752913,897812144.46982324,0,0,0,0,0,0,0,0,0,{"$f":"BV183 - BV198","v":0},0,0,0,0,0,0,{"$f":"CC183 - CC198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Joint Venture Profit plus Cost Gas ",null,"US$",{"$f":"SUM(J204:CV204)","v":65353038275.939354},null,{"$f":"J179 + J202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,754714256.50182712,1521332075.8547142,1551758717.3718085,1582793891.719245,1614449769.5536299,1646738764.9447024,1679673540.2435966,1713267011.0484686,1747532351.269438,1782482998.2948267,1818132658.2607236,1854495311.4259379,1840754440.0168414,1612118220.6689034,1640262095.8891587,1673049167.8243823,1706491981.1983099,1740603650.8397167,2069842136.3125725,2111220809.0562644,2158022157.4083672,2196477426.377367,1921672519.5530202,1963338706.072288,1999271385.9781916,2039238643.7151957,2080005246.6069403,2121587181.5565197,2164000755.2050905,2556212266.5808415,2235758550.926878,2274742120.0006986,2320218792.4181538,2364623580.0794811,1296155095.1652429,0,0,0,0,0,0,0,0,0,{"$f":"BV179 + BV202","v":0},0,0,0,0,0,0,{"$f":"CC179 + CC202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TPDC Carried Interest Financing Arrangement (Nominal)"]
[]
[null,null,null,"Joint Venture Cash Flow"]
[{"$nulls":4},"Profit plus Cost Gas",null,"US$",{"$f":"SUM(J209:CV209)","v":65353038275.939354},null,{"$f":"J204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,754714256.50182712,1521332075.8547142,1551758717.3718085,1582793891.719245,1614449769.5536299,1646738764.9447024,1679673540.2435966,1713267011.0484686,1747532351.269438,1782482998.2948267,1818132658.2607236,1854495311.4259379,1840754440.0168414,1612118220.6689034,1640262095.8891587,1673049167.8243823,1706491981.1983099,1740603650.8397167,2069842136.3125725,2111220809.0562644,2158022157.4083672,2196477426.377367,1921672519.5530202,1963338706.072288,1999271385.9781916,2039238643.7151957,2080005246.6069403,2121587181.5565197,2164000755.2050905,2556212266.5808415,2235758550.926878,2274742120.0006986,2320218792.4181538,2364623580.0794811,1296155095.1652429,0,0,0,0,0,0,0,0,0,{"$f":"BV204","v":0},0,0,0,0,0,0,{"$f":"CC204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",8915363533.4050198,null,{"$f":"J102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151124884.30987,644962982.332412,849418091.23035812,1107202519.7660739,650250856.01211774,206173082.58961603,0,0,0,0,0,0,473656130.05152661,483129252.65255708,492791837.70560819,502647674.45972043,{"$f":"AP102","v":256350313.97445744},0,0,0,0,0,577384179.52912199,588931863.11970448,600710500.38209856,612724710.38974059,0,0,0,0,0,0,0,717904654.90003633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs",null,"US$",47698944437.988159,null,{"$f":"SUM(J212:J219)","v":369306734.94381994},376689869.64269638,230592400.22133017,235201248.22575676,159984848.79351461,81665772.88469246,83296088.342386305,150000,150000,150000,150000,150000,150000,150000,150000,2545000,218437691.87124288,923920689.04630291,1215999416.0433688,1584262885.3801057,2004999155.0861135,1559609486.4502032,1273078871.4664245,1281241278.8135533,1289566934.3076251,1338417544.3844848,1347886725.1899753,1357545289.6115751,2044048639.6809313,2067630442.39235,2105763647.9495864,2116218388.6989584,{"$f":"SUM(AP212:AP219)","v":1775028852.1415133},1430897401.0359612,1430785884.6890941,579688928.1907059,591231806.75452006,603005542.88961053,1439849295.9318628,1468595381.8505001,1510788757.3528407,1527823817.2772605,665501958.48346925,687867937.49155998,692285419.60620141,706080227.99832559,720150932.55829227,734503051.20945811,749142212.23364723,1741595073.4074323,735516883.07837129,734171149.24798143,748803672.23294139,758178252.20418954,398342950.69541961,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV212:BV219)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC212:CC219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",1535686963.0541966,null,{"$f":"J93","v":369156734.94381994},376539869.64269638,230442400.22133017,235051248.22575676,159834848.79351461,81515772.88469246,83146088.342386305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",12736233619.150028,null,{"$f":"J94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215892691.87124288,921375689.04630291,1213454416.0433688,1581717885.3801057,928929794.30302536,294532975.12802291,0,0,0,0,0,0,676651614.35932374,690184646.64651012,703988339.57944036,718068106.37102926,{"$f":"AP94","v":366214734.24922496},0,0,0,0,0,824834542.18446004,841331233.02814937,858157857.68871236,875321014.84248662,0,0,0,0,0,0,0,1025578078.4286233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",2312154421.6037931,null,{"$f":"J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41499470.005952165,54110778.411192112,55192993.979415953,56296853.859004274,57422790.936184369,58571246.754908055,59742671.690006219,60937525.123806342,62156275.626282476,63399401.138808124,78747155.953173101,65960736.944815978,{"$f":"AP95","v":67279951.683712304},79831721.585412845,69998061.731734276,71398022.966368973,72825983.425696343,74282503.094210267,75768153.156094477,77283516.219216377,91701554.408931404,80405770.274472728,82013885.679962188,92761003.231982663,85327246.661432654,87033791.59466131,88774467.426554561,90549956.775085658,92360955.91058737,46151013.529288046,52304481.999859788,37345400.147899888,38092308.150857888,33303560.840464327,11323210.685757872,0,0,0,0,0,0,0,0,0,{"$f":"BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",16224842891.151337,null,{"$f":"J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167070248.1921626,340823306.31201172,347639772.43825197,354592567.88701701,361684419.24475741,368918107.62965256,376296469.78224564,383822399.17789054,391498847.16144836,399328824.10467732,407315400.58677089,415461708.59850633,{"$f":"AP96","v":423770942.77047646},432246361.62588602,440891288.8584038,449709114.63557184,458703296.92828327,467877362.86684895,477234910.12418598,486779608.32666969,496515200.4932031,506445504.5030672,516574414.59312856,526905902.88499117,537444020.94269097,548192901.36154485,559156759.38877583,570339894.57655132,581746692.46808243,593381626.31744409,605249258.84379292,617354244.02066875,629701328.90108228,642295355.47910392,341874829.12549037,0,0,0,0,0,0,0,0,0,{"$f":"BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1602994121.0048306,null,{"$f":"J97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40358441.472906508,41165610.302364647,41988922.508411951,42828700.958580196,43685274.977751806,44558980.477306843,45450160.086852998,{"$f":"AP97","v":46359163.288590059},47286346.554361857,48232073.485449106,49196714.955158085,50180649.254261248,51184262.239346467,52207947.4841334,53252106.433816068,54317148.5624924,55403491.533742242,56511561.364417091,57641792.591705434,58794628.443539545,59970521.012410328,61169931.432658553,62393330.061311729,63641196.66253797,64914020.595788717,66212301.007704489,67536547.027858555,68887277.968415737,70265023.527784079,37399994.733172648,0,0,0,0,0,0,0,0,0,{"$f":"BV97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender: Principal and Interest",null,"US$",12936202561.649559,null,{"$f":"J108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,862413504.10997069,{"$f":"AP108","v":862413504.10997069},862413504.10997069,862413504.10997069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",104050000,null,{"$f":"J135","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,{"$f":"AP135","v":2545000},2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,2545000,0,0,0,0,0,0,0,0,0,{"$f":"BV135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",246779860.37441179,null,{"$f":"J147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2541138.4750027931,5183922.4890056979,5287600.9387858119,5393352.9575615292,5501220.0167127596,5611244.4170470145,5723469.3053879552,5837938.6914957147,5954697.4653256293,6073791.4146321416,6195267.2429247852,6319172.5877832808,{"$f":"AP147","v":6445556.039538946},6574467.1603297265,6705956.5035363212,6840075.6336070476,6976877.1462791879,7116414.689204772,7258742.9829888688,7403917.8426486459,7551996.1995016197,7703036.1234916504,7857096.8459614851,8014238.7828807151,8174523.5585383289,8338014.0297090961,8504774.3103032783,8674869.796509346,8848367.1924395338,9025334.5362883247,9205841.2270140909,9389958.0515543725,9577757.2125854604,9769312.3568371702,5199916.1509987079,0,0,0,0,0,0,0,0,0,{"$f":"BV147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Pre-Tax Net Cash Flow to Joint Venture",null,"US$",26569457371.356201,null,{"$f":"SUM(J209:J210) - J211","v":-369306734.94381994},-376689869.64269638,-230592400.22133017,-235201248.22575676,-159984848.79351461,-81665772.88469246,-83296088.342386305,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-2545000,-67312807.561372876,-278957706.71389091,-366581324.81301069,-477060365.61403179,-600034042.57216859,167895671.99412704,278679845.90538406,301552612.90569162,324882835.24600482,308321220.56021762,331786815.05362129,355721721.43689346,177139841.64003348,197981808.55503392,205160848.01674557,240924597.18669987,{"$f":"SUM(AP209:AP210) - AP211","v":322075901.84978557},181220819.6329422,209476211.20006466,1093360239.6336765,1115260174.44379,1137598107.9501061,1207377019.9098315,1231557290.325469,1247943900.4376252,1281378319.4898469,1256170561.069551,1275470768.5807281,1306985966.3719902,1333158415.7168701,1359854314.0486479,1387084130.3470616,1414858542.9714432,1532521848.0734456,1500241667.8485067,1540570970.752717,1571415120.1852124,1606445327.8752916,897812144.46982336,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV209:BV210) - BV211","v":0},0,0,0,0,0,0,{"$f":"SUM(CC209:CC210) - CC211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"TPDC Cash Flow"]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Carried Interest Equity Share",{"$f":"Inputs!C331 * (1 - Inputs!C332)","v":0.1}]
[{"$nulls":4},"Profit plus Cost Gas",null,"US$",{"$f":"SUM(J225:CV225)","v":6535303827.5939341},null,{"$f":"J209 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75471425.650182709,152133207.58547142,155175871.73718086,158279389.1719245,161444976.95536301,164673876.49447024,167967354.02435967,171326701.10484686,174753235.12694383,178248299.82948267,181813265.82607237,185449531.1425938,{"$f":"AP209 * $F$224 * (AP4 >= $F$223)","v":184075444.00168416},161211822.06689036,164026209.58891588,167304916.78243825,170649198.119831,174060365.08397168,206984213.63125727,211122080.90562645,215802215.74083674,219647742.63773671,192167251.95530203,196333870.60722882,199927138.59781918,203923864.37151957,208000524.66069403,212158718.15565199,216400075.52050906,255621226.65808415,223575855.09268782,227474212.00006986,232021879.24181539,236462358.00794813,129615509.5165243,0,0,0,0,0,0,0,0,0,{"$f":"BV209 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",891536353.34050202,null,{"$f":"J210 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15112488.430987,64496298.2332412,84941809.123035818,110720251.9766074,65025085.601211779,20617308.258961603,0,0,0,0,0,0,47365613.005152665,48312925.265255712,49279183.770560823,50264767.445972048,{"$f":"AP210 * $F$224 * (AP4 >= $F$223)","v":25635031.397445746},0,0,0,0,0,57738417.952912204,58893186.31197045,60071050.038209856,61272471.038974062,0,0,0,0,0,0,0,71790465.490003631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV210 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs",null,"US$",4616100747.4933958,null,{"$f":"J211 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,21843769.18712429,92392068.904630303,121599941.60433689,158426288.53801057,200499915.50861135,155960948.64502034,127307887.14664245,128124127.88135535,128956693.43076251,133841754.43844849,134788672.51899752,135754528.96115753,204404863.96809316,206763044.23923501,210576364.79495865,211621838.86989585,{"$f":"AP211 * $F$224 * (AP4 >= $F$223)","v":177502885.21415135},143089740.10359612,143078588.46890941,57968892.819070593,59123180.675452009,60300554.288961053,143984929.59318629,146859538.18505001,151078875.73528406,152782381.72772607,66550195.848346926,68786793.749155998,69228541.96062015,70608022.799832568,72015093.25582923,73450305.120945811,74914221.223364726,174159507.34074324,73551688.307837129,73417114.924798146,74880367.223294139,75817825.22041896,39834295.069541961,0,0,0,0,0,0,0,0,0,{"$f":"BV211 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",0,null,{"$f":"J212 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP212 * $F$224 * (AP4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV212 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",1273623361.9150031,null,{"$f":"J213 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21589269.18712429,92137568.904630303,121345441.60433689,158171788.53801057,92892979.430302545,29453297.512802292,0,0,0,0,0,0,67665161.435932383,69018464.664651021,70398833.957944036,71806810.637102932,{"$f":"AP213 * $F$224 * (AP4 >= $F$223)","v":36621473.424922496},0,0,0,0,0,82483454.218446016,84133123.302814946,85815785.768871248,87532101.484248668,0,0,0,0,0,0,0,102557807.84286234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV213 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",231215442.16037935,null,{"$f":"J214 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4149947.0005952166,5411077.8411192112,5519299.3979415959,5629685.3859004276,5742279.0936184376,5857124.6754908059,5974267.1690006219,6093752.5123806344,6215627.5626282478,6339940.1138808131,7874715.5953173107,6596073.6944815982,{"$f":"AP214 * $F$224 * (AP4 >= $F$223)","v":6727995.1683712304},7983172.1585412845,6999806.1731734276,7139802.2966368981,7282598.3425696343,7428250.3094210271,7576815.3156094477,7728351.621921638,9170155.4408931416,8040577.027447273,8201388.5679962188,9276100.3231982663,8532724.6661432665,8703379.1594661307,8877446.7426554561,9054995.6775085665,9236095.5910587367,4615101.3529288052,5230448.1999859791,3734540.0147899892,3809230.8150857892,3330356.0840464327,1132321.0685757871,0,0,0,0,0,0,0,0,0,{"$f":"BV214 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1622484289.115134,null,{"$f":"J215 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16707024.819216261,34082330.63120117,34763977.243825197,35459256.788701706,36168441.924475744,36891810.762965254,37629646.978224568,38382239.917789057,39149884.716144837,39932882.410467736,40731540.058677092,41546170.859850638,{"$f":"AP215 * $F$224 * (AP4 >= $F$223)","v":42377094.277047649},43224636.162588604,44089128.885840386,44970911.463557184,45870329.692828327,46787736.286684901,47723491.012418598,48677960.832666971,49651520.04932031,50644550.450306721,51657441.459312856,52690590.288499117,53744402.094269097,54819290.136154488,55915675.938877583,57033989.457655132,58174669.246808246,59338162.631744415,60524925.884379297,61735424.402066879,62970132.890108228,64229535.547910392,34187482.912549041,0,0,0,0,0,0,0,0,0,{"$f":"BV215 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",160299412.10048306,null,{"$f":"J216 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4035844.1472906508,4116561.0302364649,4198892.2508411957,4282870.0958580198,4368527.4977751812,4455898.0477306843,4545016.0086853001,{"$f":"AP216 * $F$224 * (AP4 >= $F$223)","v":4635916.3288590061},4728634.6554361861,4823207.3485449106,4919671.4955158085,5018064.9254261246,5118426.2239346467,5220794.7484133402,5325210.6433816068,5431714.8562492402,5540349.1533742249,5651156.1364417095,5764179.2591705434,5879462.8443539552,5997052.1012410335,6116993.1432658555,6239333.0061311731,6364119.6662537977,6491402.0595788723,6621230.1007704493,6753654.7027858561,6888727.7968415739,7026502.3527784087,3739999.473317265,0,0,0,0,0,0,0,0,0,{"$f":"BV216 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender: Principal and Interest",null,"US$",1293620256.1649561,null,{"$f":"J217 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,{"$f":"AP217 * $F$224 * (AP4 >= $F$223)","v":86241350.410997078},86241350.410997078,86241350.410997078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV217 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",10180000,null,{"$f":"J218 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,{"$f":"AP218 * $F$224 * (AP4 >= $F$223)","v":254500},254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,0,0,0,0,0,0,0,0,0,{"$f":"BV218 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",24677986.03744119,null,{"$f":"J219 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254113.84750027931,518392.2489005698,528760.09387858119,539335.29575615295,550122.00167127594,561124.44170470152,572346.93053879554,583793.86914957152,595469.746532563,607379.14146321418,619526.72429247852,631917.25877832808,{"$f":"AP219 * $F$224 * (AP4 >= $F$223)","v":644555.60395389469},657446.71603297268,670595.65035363217,684007.56336070481,697687.71462791879,711641.4689204772,725874.29829888698,740391.78426486463,755199.61995016201,770303.61234916514,785709.68459614855,801423.8782880716,817452.35585383291,833801.40297090961,850477.43103032792,867486.97965093469,884836.71924395347,902533.45362883247,920584.12270140916,938995.80515543732,957775.72125854611,976931.23568371707,519991.61509987083,0,0,0,0,0,0,0,0,0,{"$f":"BV219 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Pre-Tax Net Cash Flow to TPDC",null,"US$",2810739433.44104,null,{"$f":"SUM(J225:J226) - J227","v":0},{"$f":"SUM(K225:K226) - K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-254500,-6731280.7561372891,-27895770.671389103,-36658132.481301069,-47706036.56140317,-60003404.257216871,16789567.199412674,27867984.590538412,30155261.290569156,32488283.524600491,30832122.05602175,33178681.505362153,35572172.143689334,17713984.164003342,19798180.85550338,20516084.801674545,24092459.718670011,32207590.184978545,18122081.963294238,20947621.120006472,109336023.96336766,111526017.44437899,113759810.79501063,120737701.99098319,123155729.03254688,124794390.04376253,128137831.94898471,125617056.10695511,127547076.85807282,130698596.63719903,133315841.571687,135985431.40486479,138708413.03470618,141485854.29714435,153252184.80734456,150024166.78485069,154057097.07527173,157141512.01852125,160644532.78752917,89781214.446982339,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW225:BW226) - BW227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Carried Interest Equity Contributions Required",null,"US$",{"$f":"SUM(J238:CV238)","v":179249124.72744751},null,{"$f":"-MIN(J236, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,6731280.7561372891,27895770.671389103,36658132.481301069,47706036.56140317,60003404.257216871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BV236, 0)","v":0},0,0,0,0,0,0,{"$f":"-MIN(CC236, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Total Equity Share",{"$f":"Inputs!C331","v":"10%"}]
[{"$nulls":4},"TPDC Cost Gas Share before Carried Interest Repayments",null,"US$",{"$f":"SUM(J241:CV241)","v":3476274187.6338592},null,{"$f":"J179 * $F$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56328569.529228583,114910281.8396263,117208487.47641884,119552657.22594722,121943710.37046617,124382584.57787548,126870236.26943301,129407640.99482167,131995793.81471811,134635709.69101247,137328423.88483274,140074992.36252937,{"$f":"AP179 * $F$240","v":128637146.77697945},56848389.692599051,56837238.05791235,57968892.819070593,59123180.675452009,60300554.288961053,143984929.59318629,146859538.18505001,151078875.73528406,152782381.72772607,66550195.848346926,68786793.749155998,69228541.96062015,70608022.799832568,72015093.25582923,73450305.120945811,74914221.223364726,174159507.34074324,73551688.307837129,73417114.924798146,74880367.223294139,75817825.22041896,39834295.069541961,0,0,0,0,0,0,0,0,0,{"$f":"BV179 * $F$240","v":0},0,0,0,0,0,0,{"$f":"CC179 * $F$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Cost Gas Share available for Carry Repayments",null,null,{"$f":"SUM(J242:CV242)","v":2020807005.4294157},null,{"$f":"MIN(J236, J241) * (J236 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16789567.199412674,27867984.590538412,30155261.290569156,32488283.524600491,30832122.05602175,33178681.505362153,35572172.143689334,17713984.164003342,19798180.85550338,20516084.801674545,24092459.718670011,32207590.184978545,18122081.963294238,20947621.120006472,57968892.819070593,59123180.675452009,60300554.288961053,120737701.99098319,123155729.03254688,124794390.04376253,128137831.94898471,66550195.848346926,68786793.749155998,69228541.96062015,70608022.799832568,72015093.25582923,73450305.120945811,74914221.223364726,153252184.80734456,73551688.307837129,73417114.924798146,74880367.223294139,75817825.22041896,39834295.069541961,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV236, BV241) * (BV236 > 0)","v":0},0,0,0,0,0,0,{"$f":"MIN(CC236, CC241) * (CC236 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Interest Rate",{"$f":"(1 + Inputs!C333) * (1 + Inputs!C468)- 1","v":6.5899999999999848E-2}]
[{"$nulls":4},"TPDC Carry Loan Opening Balance",null,null,{"$f":"SUM(J245:CV245)","v":1439797061.2352366},null,{"$f":"I250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,7002552.3061372889,35359791.174500838,74348133.894201502,126953712.47923253,195323366.38883081,191405609.03444207,176151254.07927337,157604360.43252832,135502204.26043141,113599677.46517205,87907214.704764724,58128128.010119379,44244787.481982894,27362338.121542178,8649431.4020772576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU250","v":0},0,0,0,0,0,0,{"$f":"CB250","v":0},{"$f":"CC250","v":0},{"$f":"CD250","v":0},{"$f":"CE250","v":0},{"$f":"CF250","v":0},{"$f":"CG250","v":0},{"$f":"CH250","v":0},{"$f":"CI250","v":0},{"$f":"CJ250","v":0},{"$f":"CK250","v":0},{"$f":"CL250","v":0},{"$f":"CM250","v":0},{"$f":"CN250","v":0},{"$f":"CO250","v":0},{"$f":"CP250","v":0},{"$f":"CQ250","v":0},{"$f":"CR250","v":0},{"$f":"CS250","v":0},{"$f":"CT250","v":0},{"$f":"CU250","v":0}]
[{"$nulls":4},"Additions to Carry Loan",null,"US$",{"$f":"SUM(J246:CV246)","v":179249124.72744751},null,{"$f":"J238","v":0},0,{"$f":"L238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,254500,6731280.7561372891,27895770.671389103,36658132.481301069,47706036.56140317,60003404.257216871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV238","v":0},0,0,0,0,0,0,{"$f":"CC238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest on Balance",null,"US$",{"$f":"SUM(J247:CV247)","v":94882626.335401893},null,{"$f":"J245 * $F$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16771.549999999963,461468.1969744463,2330210.2383995997,4899542.0236278679,8366249.6523814043,12871809.845023921,12613629.635369703,11608367.643824089,10386127.352503592,8929595.2607624084,7486218.7449548207,5793085.4490439817,3830643.6358668581,2915731.495062666,1803178.0822096253,569997.52939688996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV245 * $F$244","v":0},0,0,0,0,0,0,{"$f":"CC245 * $F$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Balance before Cost Gas Repayments",null,null,{"$f":"SUM(J248:CV248)","v":1713928812.2980862},null,{"$f":"SUM(J245:J247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,7002552.3061372889,35359791.174500838,74348133.894201502,126953712.47923253,195323366.38883081,208195176.23385474,204019238.66981179,187759621.72309747,167990487.78503191,144431799.5211938,121085896.21012688,93700300.153808713,61958771.645986237,47160518.977045558,29165516.203751802,9219428.9314741474,{"$f":"SUM(AP245:AP247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC245:CC247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments from Cost Gas",null,"US$",{"$f":"SUM(J249:CV249)","v":274131751.06284934},null,{"$f":"MIN(J248, J242) * (J248 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16789567.199412674,27867984.590538412,30155261.290569156,32488283.524600491,30832122.05602175,33178681.505362153,35572172.143689334,17713984.164003342,19798180.85550338,20516084.801674545,9219428.9314741474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV248, BV242) * (BV248 > 0)","v":0},0,0,0,0,0,0,{"$f":"MIN(CC248, CC242) * (CC248 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Closing Balance",null,null,null,0,{"$f":"J248 - J249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,7002552.3061372889,35359791.174500838,74348133.894201502,126953712.47923253,195323366.38883081,191405609.03444207,176151254.07927337,157604360.43252832,135502204.26043141,113599677.46517205,87907214.704764724,58128128.010119379,44244787.481982894,27362338.121542178,8649431.4020772576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV248 - BV249","v":0},0,0,0,0,0,0,{"$f":"CC248 - CC249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Joint Venture Profit Share (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!C331","v":0.9}]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!C331","v":"10%"}]
[]
[null,null,"Cost Gas"]
[{"$nulls":4},"Joint Venture Cost Gas",null,"US$",{"$f":"SUM(J258:CV258)","v":34762741876.3386},null,{"$f":"J179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,563285695.2922858,1149102818.3962629,1172084874.7641883,1195526572.2594721,1219437103.7046616,1243825845.7787547,1268702362.69433,1294076409.9482167,1319957938.147181,1346357096.9101245,1373284238.8483274,1400749923.6252937,{"$f":"AP179","v":1286371467.7697945},568483896.92599046,568372380.5791235,579688928.1907059,591231806.75452006,603005542.88961053,1439849295.9318628,1468595381.8505001,1510788757.3528407,1527823817.2772605,665501958.48346925,687867937.49155998,692285419.60620141,706080227.99832559,720150932.55829227,734503051.20945811,749142212.23364723,1741595073.4074323,735516883.07837129,734171149.24798143,748803672.23294139,758178252.20418954,398342950.69541961,0,0,0,0,0,0,0,0,0,{"$f":"BV179","v":0},0,0,0,0,0,0,{"$f":"CC179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Cost Gas Share before Carried Interest Repayments",null,"US$",{"$f":"SUM(J260:CV260)","v":3476274187.6338592},null,{"$f":"J241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56328569.529228583,114910281.8396263,117208487.47641884,119552657.22594722,121943710.37046617,124382584.57787548,126870236.26943301,129407640.99482167,131995793.81471811,134635709.69101247,137328423.88483274,140074992.36252937,128637146.77697945,56848389.692599051,56837238.05791235,57968892.819070593,59123180.675452009,60300554.288961053,143984929.59318629,146859538.18505001,151078875.73528406,152782381.72772607,66550195.848346926,68786793.749155998,69228541.96062015,70608022.799832568,72015093.25582923,73450305.120945811,74914221.223364726,174159507.34074324,73551688.307837129,73417114.924798146,74880367.223294139,75817825.22041896,39834295.069541961,0,0,0,0,0,0,0,0,0,{"$f":"BV241","v":0},0,0,0,0,0,0,{"$f":"CC241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Carry Loan Repayments from Cost Gas",null,"US$",{"$f":"SUM(J261:CV261)","v":274131751.06284934},null,{"$f":"J249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16789567.199412674,27867984.590538412,30155261.290569156,32488283.524600491,30832122.05602175,33178681.505362153,35572172.143689334,17713984.164003342,19798180.85550338,20516084.801674545,9219428.9314741474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV249","v":0},0,0,0,0,0,0,{"$f":"CC249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Cost Gas net of Carried Loan Repayments",null,"US$",{"$f":"SUM(J262:CV262)","v":3202142436.5710101},null,{"$f":"J260 - J261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56328569.529228583,98120714.640213624,89340502.885880426,89397395.93537806,89455426.845865682,93550462.52185373,93691554.764070854,93835468.851132333,114281809.65071477,114837528.83550909,116812339.0831582,130855563.43105522,128637146.77697945,56848389.692599051,56837238.05791235,57968892.819070593,59123180.675452009,60300554.288961053,143984929.59318629,146859538.18505001,151078875.73528406,152782381.72772607,66550195.848346926,68786793.749155998,69228541.96062015,70608022.799832568,72015093.25582923,73450305.120945811,74914221.223364726,174159507.34074324,73551688.307837129,73417114.924798146,74880367.223294139,75817825.22041896,39834295.069541961,0,0,0,0,0,0,0,0,0,{"$f":"BV260 - BV261","v":0},0,0,0,0,0,0,{"$f":"CC260 - CC261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor Cost Gas",null,"US$",{"$f":"SUM(J264:CV264)","v":31560599439.76759},null,{"$f":"J258 - J262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,506957125.76305723,1050982103.7560493,1082744371.8783078,1106129176.3240941,1129981676.8587959,1150275383.256901,1175010807.9302592,1200240941.0970843,1205676128.4964662,1231519568.0746155,1256471899.7651691,1269894360.1942384,1157734320.992815,511635507.2333914,511535142.52121115,521720035.37163532,532108626.07906806,542704988.60064948,1295864366.3386765,1321735843.6654501,1359709881.6175566,1375041435.5495346,598951762.6351223,619081143.74240398,623056877.64558125,635472205.198493,648135839.30246305,661052746.0885123,674227991.01028252,1567435566.066689,661965194.77053416,660754034.3231833,673923305.00964725,682360426.98377061,358508655.62587762,0,0,0,0,0,0,0,0,0,{"$f":"BV258 - BV262","v":0},0,0,0,0,0,0,{"$f":"CC258 - CC262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Profit Gas"]
[{"$nulls":4},"Joint Venture Profit Gas",null,"US$",{"$f":"SUM(J267:CV267)","v":30590296399.600742},null,{"$f":"J202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191428561.20954129,372229257.45845127,379673842.6076203,387267319.45977271,395012665.84896833,402912919.16594768,410971177.54926646,419190601.10025191,427574413.12225699,436125901.38470215,444848419.41239607,453745387.8006441,{"$f":"AP202","v":554382972.24704695},1043634323.742913,1071889715.3100352,1093360239.6336765,1115260174.44379,1137598107.9501061,629992840.38070977,642625427.20576429,647233400.05552649,668653609.10010636,1256170561.069551,1275470768.5807281,1306985966.3719902,1333158415.7168701,1359854314.0486479,1387084130.3470616,1414858542.9714432,814617193.1734091,1500241667.8485069,1540570970.7527173,1571415120.1852121,1606445327.8752913,897812144.46982324,0,0,0,0,0,0,0,0,0,{"$f":"BV202","v":0},0,0,0,0,0,0,{"$f":"CC202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor Profit Gas",null,"US$",{"$f":"SUM(J269:CV269)","v":27531266759.640671},null,{"$f":"J267 * $F$254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,172285705.08858716,335006331.71260613,341706458.34685826,348540587.51379544,355511399.26407152,362621627.24935293,369874059.79433984,377271540.99022675,384816971.81003129,392513311.24623191,400363577.47115648,408370849.0205797,498944675.02234226,939270891.36862171,964700743.77903175,984024215.67030895,1003734156.999411,1023838297.1550956,566993556.34263885,578362884.48518789,582510060.04997385,601788248.19009578,1130553504.9625959,1147923691.7226553,1176287369.7347913,1199842574.1451831,1223868882.6437831,1248375717.3123555,1273372688.674299,733155473.85606825,1350217501.0636563,1386513873.6774457,1414273608.1666911,1445800795.0877624,808030930.02284098,0,0,0,0,0,0,0,0,0,{"$f":"BV267 * $F$254","v":0},0,0,0,0,0,0,{"$f":"CC267 * $F$254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Profit Gas",null,"US$",{"$f":"SUM(J270:CV270)","v":3059029639.9600744},null,{"$f":"J267 * $F$255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19142856.12095413,37222925.745845132,37967384.260762028,38726731.945977271,39501266.584896833,40291291.916594774,41097117.754926652,41919060.110025197,42757441.312225699,43612590.138470218,44484841.94123961,45374538.780064411,55438297.224704698,104363432.3742913,107188971.53100353,109336023.96336766,111526017.444379,113759810.79501063,62999284.038070977,64262542.720576435,64723340.005552649,66865360.910010636,125617056.10695511,127547076.85807282,130698596.63719903,133315841.57168701,135985431.40486479,138708413.03470618,141485854.29714432,81461719.31734091,150024166.78485069,154057097.07527173,157141512.01852122,160644532.78752914,89781214.446982324,0,0,0,0,0,0,0,0,0,{"$f":"BV267 * $F$255","v":0},0,0,0,0,0,0,{"$f":"CC267 * $F$255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Gas Share"]
[{"$nulls":4},"Joint Venture Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J273:CV273)","v":65353038275.939354},null,{"$f":"J267 + J258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,754714256.50182712,1521332075.8547142,1551758717.3718085,1582793891.719245,1614449769.5536299,1646738764.9447024,1679673540.2435966,1713267011.0484686,1747532351.269438,1782482998.2948267,1818132658.2607236,1854495311.4259379,1840754440.0168414,1612118220.6689034,1640262095.8891587,1673049167.8243823,1706491981.1983099,1740603650.8397167,2069842136.3125725,2111220809.0562644,2158022157.4083672,2196477426.377367,1921672519.5530202,1963338706.072288,1999271385.9781916,2039238643.7151957,2080005246.6069403,2121587181.5565197,2164000755.2050905,2556212266.5808415,2235758550.926878,2274742120.0006986,2320218792.4181538,2364623580.0794811,1296155095.1652429,0,0,0,0,0,0,0,0,0,{"$f":"BV267 + BV258","v":0},0,0,0,0,0,0,{"$f":"CC267 + CC258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J274:CV274)","v":59091866199.408249},null,{"$f":"J269 + J264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,679242830.8516444,1385988435.4686553,1424450830.2251661,1454669763.8378894,1485493076.1228673,1512897010.506254,1544884867.7245991,1577512482.087311,1590493100.3064976,1624032879.3208475,1656835477.2363257,1678265209.214818,1656678996.0151572,1450906398.6020131,1476235886.3002429,1505744251.0419443,1535842783.0784791,1566543285.7557449,1862857922.6813154,1900098728.1506381,1942219941.6675305,1976829683.7396302,1729505267.5977182,1767004835.4650593,1799344247.3803725,1835314779.3436761,1872004721.9462461,1909428463.4008679,1947600679.6845815,2300591039.9227571,2012182695.8341904,2047267908.0006289,2088196913.1763382,2128161222.071533,1166539585.6487186,0,0,0,0,0,0,0,0,0,{"$f":"BV269 + BV264","v":0},0,0,0,0,0,0,{"$f":"CC269 + CC264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J275:CV275)","v":6261172076.531085},null,{"$f":"J270 + J262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75471425.650182709,135343640.38605875,127307887.14664245,128124127.88135533,128956693.43076251,133841754.4384485,134788672.51899749,135754528.96115753,157039250.96294045,158450118.97397929,161297181.02439779,176230102.21111962,184075444.00168413,161211822.06689036,164026209.58891588,167304916.78243825,170649198.11983103,174060365.08397168,206984213.63125727,211122080.90562645,215802215.74083671,219647742.63773671,192167251.95530203,196333870.60722882,199927138.59781918,203923864.37151957,208000524.660694,212158718.15565199,216400075.52050906,255621226.65808415,223575855.09268782,227474212.00006986,232021879.24181536,236462358.0079481,129615509.51652429,0,0,0,0,0,0,0,0,0,{"$f":"BV270 + BV262","v":0},0,0,0,0,0,0,{"$f":"CC270 + CC262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Capital Depreciation (Nominal)"]
[]
[{"$nulls":4},"Depreciation Flag",null,"Flag",null,null,{"$f":"(J4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(K4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(L4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(M4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(N4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(O4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(P4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(Q4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(R4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(S4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(T4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(U4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(V4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(W4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(X4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(Y4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(Z4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AA4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AB4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AC4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AD4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AE4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AF4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AG4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AH4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AI4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AJ4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AK4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AL4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AM4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AN4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AO4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AP4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AQ4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AR4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AS4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AT4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AU4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AV4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AW4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AX4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AY4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(AZ4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BA4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BB4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BC4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BD4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BE4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BF4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BG4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BH4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BI4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BJ4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BK4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BL4 <= 'Demand & production'!$F$317) * 1","v":1},{"$f":"(BM4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BN4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BO4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BP4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BQ4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BR4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BS4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BT4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BU4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BV4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BW4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BX4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BY4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(BZ4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CA4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CB4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CC4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CD4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CE4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CF4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CG4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CH4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CI4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CJ4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CK4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CL4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CM4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CN4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CO4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CP4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CQ4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CR4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CS4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CT4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CU4 <= 'Demand & production'!$F$317) * 1","v":0},{"$f":"(CV4 <= 'Demand & production'!$F$317) * 1","v":0}]
[]
[null,null,null,"Exploration Capital"]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",{"$f":"SUM(J282:CV282)","v":1535686963.0541966},null,{"$f":"J93","v":369156734.94381994},376539869.64269638,230442400.22133017,235051248.22575676,159834848.79351461,81515772.88469246,83146088.342386305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Depreciation year 1",{"$f":"1/Inputs!$C$248","v":0.2},"US$",{"$f":"SUM(J284:CV284)","v":307137392.61083931},null,{"$f":"J$282 * $F284 * J279","v":73831346.988763988},{"$f":"K$282 * $F284 * K279","v":75307973.928539276},46088480.044266038,47010249.645151354,31966969.758702923,16303154.576938493,16629217.668477261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F284 * BW279","v":0},0,0,0,0,0,{"$f":"CC$282 * $F284 * CC279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 2",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F284:F$284))","v":0.2},"US$",307137392.61083931,null,null,{"$f":"J$282 * $F285 * K279","v":73831346.988763988},{"$f":"K$282 * $F285 * L279","v":75307973.928539276},46088480.044266038,47010249.645151354,31966969.758702923,16303154.576938493,16629217.668477261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F285 * BX279","v":0},0,0,0,0,{"$f":"CB$282 * $F285 * CC279","v":0},{"$f":"CC$282 * $F285 * CD279","v":0},{"$f":"CD$282 * $F285 * CE279","v":0},{"$f":"CE$282 * $F285 * CF279","v":0},{"$f":"CF$282 * $F285 * CG279","v":0},{"$f":"CG$282 * $F285 * CH279","v":0},{"$f":"CH$282 * $F285 * CI279","v":0},{"$f":"CI$282 * $F285 * CJ279","v":0},{"$f":"CJ$282 * $F285 * CK279","v":0},{"$f":"CK$282 * $F285 * CL279","v":0},{"$f":"CL$282 * $F285 * CM279","v":0},{"$f":"CM$282 * $F285 * CN279","v":0},{"$f":"CN$282 * $F285 * CO279","v":0},{"$f":"CO$282 * $F285 * CP279","v":0},{"$f":"CP$282 * $F285 * CQ279","v":0},{"$f":"CQ$282 * $F285 * CR279","v":0},{"$f":"CR$282 * $F285 * CS279","v":0},{"$f":"CS$282 * $F285 * CT279","v":0},{"$f":"CT$282 * $F285 * CU279","v":0},{"$f":"CU$282 * $F285 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 3",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F285))","v":0.2},"US$",307137392.61083931,null,null,null,{"$f":"J$282 * $F286 * L279","v":73831346.988763988},{"$f":"K$282 * $F286 * M279","v":75307973.928539276},46088480.044266038,47010249.645151354,31966969.758702923,16303154.576938493,16629217.668477261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F286 * BY279","v":0},0,0,0,{"$f":"CA$282 * $F286 * CC279","v":0},{"$f":"CB$282 * $F286 * CD279","v":0},{"$f":"CC$282 * $F286 * CE279","v":0},{"$f":"CD$282 * $F286 * CF279","v":0},{"$f":"CE$282 * $F286 * CG279","v":0},{"$f":"CF$282 * $F286 * CH279","v":0},{"$f":"CG$282 * $F286 * CI279","v":0},{"$f":"CH$282 * $F286 * CJ279","v":0},{"$f":"CI$282 * $F286 * CK279","v":0},{"$f":"CJ$282 * $F286 * CL279","v":0},{"$f":"CK$282 * $F286 * CM279","v":0},{"$f":"CL$282 * $F286 * CN279","v":0},{"$f":"CM$282 * $F286 * CO279","v":0},{"$f":"CN$282 * $F286 * CP279","v":0},{"$f":"CO$282 * $F286 * CQ279","v":0},{"$f":"CP$282 * $F286 * CR279","v":0},{"$f":"CQ$282 * $F286 * CS279","v":0},{"$f":"CR$282 * $F286 * CT279","v":0},{"$f":"CS$282 * $F286 * CU279","v":0},{"$f":"CT$282 * $F286 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 4",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F286))","v":0.2},"US$",307137392.61083931,{"$nulls":4},{"$f":"J$282 * $F287 * M279","v":73831346.988763988},{"$f":"K$282 * $F287 * N279","v":75307973.928539276},46088480.044266038,47010249.645151354,31966969.758702923,16303154.576938493,16629217.668477261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F287 * BZ279","v":0},0,0,{"$f":"BZ$282 * $F287 * CC279","v":0},{"$f":"CA$282 * $F287 * CD279","v":0},{"$f":"CB$282 * $F287 * CE279","v":0},{"$f":"CC$282 * $F287 * CF279","v":0},{"$f":"CD$282 * $F287 * CG279","v":0},{"$f":"CE$282 * $F287 * CH279","v":0},{"$f":"CF$282 * $F287 * CI279","v":0},{"$f":"CG$282 * $F287 * CJ279","v":0},{"$f":"CH$282 * $F287 * CK279","v":0},{"$f":"CI$282 * $F287 * CL279","v":0},{"$f":"CJ$282 * $F287 * CM279","v":0},{"$f":"CK$282 * $F287 * CN279","v":0},{"$f":"CL$282 * $F287 * CO279","v":0},{"$f":"CM$282 * $F287 * CP279","v":0},{"$f":"CN$282 * $F287 * CQ279","v":0},{"$f":"CO$282 * $F287 * CR279","v":0},{"$f":"CP$282 * $F287 * CS279","v":0},{"$f":"CQ$282 * $F287 * CT279","v":0},{"$f":"CR$282 * $F287 * CU279","v":0},{"$f":"CS$282 * $F287 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 5",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F287))","v":0.19999999999999996},"US$",307137392.61083925,{"$nulls":5},{"$f":"J$282 * $F288 * N279","v":73831346.988763973},{"$f":"K$282 * $F288 * O279","v":75307973.928539261},46088480.044266023,47010249.645151339,31966969.758702915,16303154.576938488,16629217.668477258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F288 * CA279","v":0},0,{"$f":"BY$282 * $F288 * CC279","v":0},{"$f":"BZ$282 * $F288 * CD279","v":0},{"$f":"CA$282 * $F288 * CE279","v":0},{"$f":"CB$282 * $F288 * CF279","v":0},{"$f":"CC$282 * $F288 * CG279","v":0},{"$f":"CD$282 * $F288 * CH279","v":0},{"$f":"CE$282 * $F288 * CI279","v":0},{"$f":"CF$282 * $F288 * CJ279","v":0},{"$f":"CG$282 * $F288 * CK279","v":0},{"$f":"CH$282 * $F288 * CL279","v":0},{"$f":"CI$282 * $F288 * CM279","v":0},{"$f":"CJ$282 * $F288 * CN279","v":0},{"$f":"CK$282 * $F288 * CO279","v":0},{"$f":"CL$282 * $F288 * CP279","v":0},{"$f":"CM$282 * $F288 * CQ279","v":0},{"$f":"CN$282 * $F288 * CR279","v":0},{"$f":"CO$282 * $F288 * CS279","v":0},{"$f":"CP$282 * $F288 * CT279","v":0},{"$f":"CQ$282 * $F288 * CU279","v":0},{"$f":"CR$282 * $F288 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 6",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F288))","v":0},"US$",0,{"$nulls":6},{"$f":"J$282 * $F289 * O279","v":0},{"$f":"K$282 * $F289 * P279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F289 * CB279","v":0},{"$f":"BX$282 * $F289 * CC279","v":0},{"$f":"BY$282 * $F289 * CD279","v":0},{"$f":"BZ$282 * $F289 * CE279","v":0},{"$f":"CA$282 * $F289 * CF279","v":0},{"$f":"CB$282 * $F289 * CG279","v":0},{"$f":"CC$282 * $F289 * CH279","v":0},{"$f":"CD$282 * $F289 * CI279","v":0},{"$f":"CE$282 * $F289 * CJ279","v":0},{"$f":"CF$282 * $F289 * CK279","v":0},{"$f":"CG$282 * $F289 * CL279","v":0},{"$f":"CH$282 * $F289 * CM279","v":0},{"$f":"CI$282 * $F289 * CN279","v":0},{"$f":"CJ$282 * $F289 * CO279","v":0},{"$f":"CK$282 * $F289 * CP279","v":0},{"$f":"CL$282 * $F289 * CQ279","v":0},{"$f":"CM$282 * $F289 * CR279","v":0},{"$f":"CN$282 * $F289 * CS279","v":0},{"$f":"CO$282 * $F289 * CT279","v":0},{"$f":"CP$282 * $F289 * CU279","v":0},{"$f":"CQ$282 * $F289 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 7",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F289))","v":0},"US$",0,{"$nulls":7},{"$f":"J$282 * $F290 * P279","v":0},{"$f":"K$282 * $F290 * Q279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F290 * CC279","v":0},{"$f":"BX$282 * $F290 * CD279","v":0},{"$f":"BY$282 * $F290 * CE279","v":0},{"$f":"BZ$282 * $F290 * CF279","v":0},{"$f":"CA$282 * $F290 * CG279","v":0},{"$f":"CB$282 * $F290 * CH279","v":0},{"$f":"CC$282 * $F290 * CI279","v":0},{"$f":"CD$282 * $F290 * CJ279","v":0},{"$f":"CE$282 * $F290 * CK279","v":0},{"$f":"CF$282 * $F290 * CL279","v":0},{"$f":"CG$282 * $F290 * CM279","v":0},{"$f":"CH$282 * $F290 * CN279","v":0},{"$f":"CI$282 * $F290 * CO279","v":0},{"$f":"CJ$282 * $F290 * CP279","v":0},{"$f":"CK$282 * $F290 * CQ279","v":0},{"$f":"CL$282 * $F290 * CR279","v":0},{"$f":"CM$282 * $F290 * CS279","v":0},{"$f":"CN$282 * $F290 * CT279","v":0},{"$f":"CO$282 * $F290 * CU279","v":0},{"$f":"CP$282 * $F290 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 8",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F290))","v":0},"US$",0,{"$nulls":8},{"$f":"J$282 * $F291 * Q279","v":0},{"$f":"K$282 * $F291 * R279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$282 * $F291 * CC279","v":0},{"$f":"BW$282 * $F291 * CD279","v":0},{"$f":"BX$282 * $F291 * CE279","v":0},{"$f":"BY$282 * $F291 * CF279","v":0},{"$f":"BZ$282 * $F291 * CG279","v":0},{"$f":"CA$282 * $F291 * CH279","v":0},{"$f":"CB$282 * $F291 * CI279","v":0},{"$f":"CC$282 * $F291 * CJ279","v":0},{"$f":"CD$282 * $F291 * CK279","v":0},{"$f":"CE$282 * $F291 * CL279","v":0},{"$f":"CF$282 * $F291 * CM279","v":0},{"$f":"CG$282 * $F291 * CN279","v":0},{"$f":"CH$282 * $F291 * CO279","v":0},{"$f":"CI$282 * $F291 * CP279","v":0},{"$f":"CJ$282 * $F291 * CQ279","v":0},{"$f":"CK$282 * $F291 * CR279","v":0},{"$f":"CL$282 * $F291 * CS279","v":0},{"$f":"CM$282 * $F291 * CT279","v":0},{"$f":"CN$282 * $F291 * CU279","v":0},{"$f":"CO$282 * $F291 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 9",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F291))","v":0},"US$",0,{"$nulls":9},{"$f":"J$282 * $F292 * R279","v":0},{"$f":"K$282 * $F292 * S279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$282 * $F292 * CC279","v":0},{"$f":"BV$282 * $F292 * CD279","v":0},{"$f":"BW$282 * $F292 * CE279","v":0},{"$f":"BX$282 * $F292 * CF279","v":0},{"$f":"BY$282 * $F292 * CG279","v":0},{"$f":"BZ$282 * $F292 * CH279","v":0},{"$f":"CA$282 * $F292 * CI279","v":0},{"$f":"CB$282 * $F292 * CJ279","v":0},{"$f":"CC$282 * $F292 * CK279","v":0},{"$f":"CD$282 * $F292 * CL279","v":0},{"$f":"CE$282 * $F292 * CM279","v":0},{"$f":"CF$282 * $F292 * CN279","v":0},{"$f":"CG$282 * $F292 * CO279","v":0},{"$f":"CH$282 * $F292 * CP279","v":0},{"$f":"CI$282 * $F292 * CQ279","v":0},{"$f":"CJ$282 * $F292 * CR279","v":0},{"$f":"CK$282 * $F292 * CS279","v":0},{"$f":"CL$282 * $F292 * CT279","v":0},{"$f":"CM$282 * $F292 * CU279","v":0},{"$f":"CN$282 * $F292 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 10",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F292))","v":0},"US$",0,{"$nulls":10},{"$f":"J$282 * $F293 * S279","v":0},{"$f":"K$282 * $F293 * T279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$282 * $F293 * CC279","v":0},{"$f":"BU$282 * $F293 * CD279","v":0},{"$f":"BV$282 * $F293 * CE279","v":0},{"$f":"BW$282 * $F293 * CF279","v":0},{"$f":"BX$282 * $F293 * CG279","v":0},{"$f":"BY$282 * $F293 * CH279","v":0},{"$f":"BZ$282 * $F293 * CI279","v":0},{"$f":"CA$282 * $F293 * CJ279","v":0},{"$f":"CB$282 * $F293 * CK279","v":0},{"$f":"CC$282 * $F293 * CL279","v":0},{"$f":"CD$282 * $F293 * CM279","v":0},{"$f":"CE$282 * $F293 * CN279","v":0},{"$f":"CF$282 * $F293 * CO279","v":0},{"$f":"CG$282 * $F293 * CP279","v":0},{"$f":"CH$282 * $F293 * CQ279","v":0},{"$f":"CI$282 * $F293 * CR279","v":0},{"$f":"CJ$282 * $F293 * CS279","v":0},{"$f":"CK$282 * $F293 * CT279","v":0},{"$f":"CL$282 * $F293 * CU279","v":0},{"$f":"CM$282 * $F293 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 11",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F293))","v":0},"US$",0,{"$nulls":11},{"$f":"J$282 * $F294 * T279","v":0},{"$f":"K$282 * $F294 * U279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$282 * $F294 * CC279","v":0},{"$f":"BT$282 * $F294 * CD279","v":0},{"$f":"BU$282 * $F294 * CE279","v":0},{"$f":"BV$282 * $F294 * CF279","v":0},{"$f":"BW$282 * $F294 * CG279","v":0},{"$f":"BX$282 * $F294 * CH279","v":0},{"$f":"BY$282 * $F294 * CI279","v":0},{"$f":"BZ$282 * $F294 * CJ279","v":0},{"$f":"CA$282 * $F294 * CK279","v":0},{"$f":"CB$282 * $F294 * CL279","v":0},{"$f":"CC$282 * $F294 * CM279","v":0},{"$f":"CD$282 * $F294 * CN279","v":0},{"$f":"CE$282 * $F294 * CO279","v":0},{"$f":"CF$282 * $F294 * CP279","v":0},{"$f":"CG$282 * $F294 * CQ279","v":0},{"$f":"CH$282 * $F294 * CR279","v":0},{"$f":"CI$282 * $F294 * CS279","v":0},{"$f":"CJ$282 * $F294 * CT279","v":0},{"$f":"CK$282 * $F294 * CU279","v":0},{"$f":"CL$282 * $F294 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 12",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F294))","v":0},"US$",0,{"$nulls":12},{"$f":"J$282 * $F295 * U279","v":0},{"$f":"K$282 * $F295 * V279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$282 * $F295 * CC279","v":0},{"$f":"BS$282 * $F295 * CD279","v":0},{"$f":"BT$282 * $F295 * CE279","v":0},{"$f":"BU$282 * $F295 * CF279","v":0},{"$f":"BV$282 * $F295 * CG279","v":0},{"$f":"BW$282 * $F295 * CH279","v":0},{"$f":"BX$282 * $F295 * CI279","v":0},{"$f":"BY$282 * $F295 * CJ279","v":0},{"$f":"BZ$282 * $F295 * CK279","v":0},{"$f":"CA$282 * $F295 * CL279","v":0},{"$f":"CB$282 * $F295 * CM279","v":0},{"$f":"CC$282 * $F295 * CN279","v":0},{"$f":"CD$282 * $F295 * CO279","v":0},{"$f":"CE$282 * $F295 * CP279","v":0},{"$f":"CF$282 * $F295 * CQ279","v":0},{"$f":"CG$282 * $F295 * CR279","v":0},{"$f":"CH$282 * $F295 * CS279","v":0},{"$f":"CI$282 * $F295 * CT279","v":0},{"$f":"CJ$282 * $F295 * CU279","v":0},{"$f":"CK$282 * $F295 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 13",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F295))","v":0},"US$",0,{"$nulls":13},{"$f":"J$282 * $F296 * V279","v":0},{"$f":"K$282 * $F296 * W279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$282 * $F296 * CC279","v":0},{"$f":"BR$282 * $F296 * CD279","v":0},{"$f":"BS$282 * $F296 * CE279","v":0},{"$f":"BT$282 * $F296 * CF279","v":0},{"$f":"BU$282 * $F296 * CG279","v":0},{"$f":"BV$282 * $F296 * CH279","v":0},{"$f":"BW$282 * $F296 * CI279","v":0},{"$f":"BX$282 * $F296 * CJ279","v":0},{"$f":"BY$282 * $F296 * CK279","v":0},{"$f":"BZ$282 * $F296 * CL279","v":0},{"$f":"CA$282 * $F296 * CM279","v":0},{"$f":"CB$282 * $F296 * CN279","v":0},{"$f":"CC$282 * $F296 * CO279","v":0},{"$f":"CD$282 * $F296 * CP279","v":0},{"$f":"CE$282 * $F296 * CQ279","v":0},{"$f":"CF$282 * $F296 * CR279","v":0},{"$f":"CG$282 * $F296 * CS279","v":0},{"$f":"CH$282 * $F296 * CT279","v":0},{"$f":"CI$282 * $F296 * CU279","v":0},{"$f":"CJ$282 * $F296 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 14",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F296))","v":0},"US$",0,{"$nulls":14},{"$f":"J$282 * $F297 * W279","v":0},{"$f":"K$282 * $F297 * X279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$282 * $F297 * CC279","v":0},{"$f":"BQ$282 * $F297 * CD279","v":0},{"$f":"BR$282 * $F297 * CE279","v":0},{"$f":"BS$282 * $F297 * CF279","v":0},{"$f":"BT$282 * $F297 * CG279","v":0},{"$f":"BU$282 * $F297 * CH279","v":0},{"$f":"BV$282 * $F297 * CI279","v":0},{"$f":"BW$282 * $F297 * CJ279","v":0},{"$f":"BX$282 * $F297 * CK279","v":0},{"$f":"BY$282 * $F297 * CL279","v":0},{"$f":"BZ$282 * $F297 * CM279","v":0},{"$f":"CA$282 * $F297 * CN279","v":0},{"$f":"CB$282 * $F297 * CO279","v":0},{"$f":"CC$282 * $F297 * CP279","v":0},{"$f":"CD$282 * $F297 * CQ279","v":0},{"$f":"CE$282 * $F297 * CR279","v":0},{"$f":"CF$282 * $F297 * CS279","v":0},{"$f":"CG$282 * $F297 * CT279","v":0},{"$f":"CH$282 * $F297 * CU279","v":0},{"$f":"CI$282 * $F297 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 15",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F297))","v":0},"US$",0,{"$nulls":15},{"$f":"J$282 * $F298 * X279","v":0},{"$f":"K$282 * $F298 * Y279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$282 * $F298 * CC279","v":0},{"$f":"BP$282 * $F298 * CD279","v":0},{"$f":"BQ$282 * $F298 * CE279","v":0},{"$f":"BR$282 * $F298 * CF279","v":0},{"$f":"BS$282 * $F298 * CG279","v":0},{"$f":"BT$282 * $F298 * CH279","v":0},{"$f":"BU$282 * $F298 * CI279","v":0},{"$f":"BV$282 * $F298 * CJ279","v":0},{"$f":"BW$282 * $F298 * CK279","v":0},{"$f":"BX$282 * $F298 * CL279","v":0},{"$f":"BY$282 * $F298 * CM279","v":0},{"$f":"BZ$282 * $F298 * CN279","v":0},{"$f":"CA$282 * $F298 * CO279","v":0},{"$f":"CB$282 * $F298 * CP279","v":0},{"$f":"CC$282 * $F298 * CQ279","v":0},{"$f":"CD$282 * $F298 * CR279","v":0},{"$f":"CE$282 * $F298 * CS279","v":0},{"$f":"CF$282 * $F298 * CT279","v":0},{"$f":"CG$282 * $F298 * CU279","v":0},{"$f":"CH$282 * $F298 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 16",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F298))","v":0},"US$",0,{"$nulls":16},{"$f":"J$282 * $F299 * Y279","v":0},{"$f":"K$282 * $F299 * Z279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$282 * $F299 * CC279","v":0},{"$f":"BO$282 * $F299 * CD279","v":0},{"$f":"BP$282 * $F299 * CE279","v":0},{"$f":"BQ$282 * $F299 * CF279","v":0},{"$f":"BR$282 * $F299 * CG279","v":0},{"$f":"BS$282 * $F299 * CH279","v":0},{"$f":"BT$282 * $F299 * CI279","v":0},{"$f":"BU$282 * $F299 * CJ279","v":0},{"$f":"BV$282 * $F299 * CK279","v":0},{"$f":"BW$282 * $F299 * CL279","v":0},{"$f":"BX$282 * $F299 * CM279","v":0},{"$f":"BY$282 * $F299 * CN279","v":0},{"$f":"BZ$282 * $F299 * CO279","v":0},{"$f":"CA$282 * $F299 * CP279","v":0},{"$f":"CB$282 * $F299 * CQ279","v":0},{"$f":"CC$282 * $F299 * CR279","v":0},{"$f":"CD$282 * $F299 * CS279","v":0},{"$f":"CE$282 * $F299 * CT279","v":0},{"$f":"CF$282 * $F299 * CU279","v":0},{"$f":"CG$282 * $F299 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 17",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F299))","v":0},"US$",0,{"$nulls":17},{"$f":"J$282 * $F300 *Z279","v":0},{"$f":"K$282 * $F300 *AA279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$282 * $F300 *CC279","v":0},{"$f":"BN$282 * $F300 *CD279","v":0},{"$f":"BO$282 * $F300 *CE279","v":0},{"$f":"BP$282 * $F300 *CF279","v":0},{"$f":"BQ$282 * $F300 *CG279","v":0},{"$f":"BR$282 * $F300 *CH279","v":0},{"$f":"BS$282 * $F300 *CI279","v":0},{"$f":"BT$282 * $F300 *CJ279","v":0},{"$f":"BU$282 * $F300 *CK279","v":0},{"$f":"BV$282 * $F300 *CL279","v":0},{"$f":"BW$282 * $F300 *CM279","v":0},{"$f":"BX$282 * $F300 *CN279","v":0},{"$f":"BY$282 * $F300 *CO279","v":0},{"$f":"BZ$282 * $F300 *CP279","v":0},{"$f":"CA$282 * $F300 *CQ279","v":0},{"$f":"CB$282 * $F300 *CR279","v":0},{"$f":"CC$282 * $F300 *CS279","v":0},{"$f":"CD$282 * $F300 *CT279","v":0},{"$f":"CE$282 * $F300 *CU279","v":0},{"$f":"CF$282 * $F300 *CV279","v":0}]
[{"$nulls":4},"Depreciation year 18",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F300))","v":0},"US$",0,{"$nulls":18},{"$f":"J$282 * $F301 * AA279","v":0},{"$f":"K$282 * $F301 * AB279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$282 * $F301 * CC279","v":0},{"$f":"BM$282 * $F301 * CD279","v":0},{"$f":"BN$282 * $F301 * CE279","v":0},{"$f":"BO$282 * $F301 * CF279","v":0},{"$f":"BP$282 * $F301 * CG279","v":0},{"$f":"BQ$282 * $F301 * CH279","v":0},{"$f":"BR$282 * $F301 * CI279","v":0},{"$f":"BS$282 * $F301 * CJ279","v":0},{"$f":"BT$282 * $F301 * CK279","v":0},{"$f":"BU$282 * $F301 * CL279","v":0},{"$f":"BV$282 * $F301 * CM279","v":0},{"$f":"BW$282 * $F301 * CN279","v":0},{"$f":"BX$282 * $F301 * CO279","v":0},{"$f":"BY$282 * $F301 * CP279","v":0},{"$f":"BZ$282 * $F301 * CQ279","v":0},{"$f":"CA$282 * $F301 * CR279","v":0},{"$f":"CB$282 * $F301 * CS279","v":0},{"$f":"CC$282 * $F301 * CT279","v":0},{"$f":"CD$282 * $F301 * CU279","v":0},{"$f":"CE$282 * $F301 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 19",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F301))","v":0},"US$",0,{"$nulls":19},{"$f":"J$282 * $F302 * AB279","v":0},{"$f":"K$282 * $F302 * AC279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$282 * $F302 * CC279","v":0},{"$f":"BL$282 * $F302 * CD279","v":0},{"$f":"BM$282 * $F302 * CE279","v":0},{"$f":"BN$282 * $F302 * CF279","v":0},{"$f":"BO$282 * $F302 * CG279","v":0},{"$f":"BP$282 * $F302 * CH279","v":0},{"$f":"BQ$282 * $F302 * CI279","v":0},{"$f":"BR$282 * $F302 * CJ279","v":0},{"$f":"BS$282 * $F302 * CK279","v":0},{"$f":"BT$282 * $F302 * CL279","v":0},{"$f":"BU$282 * $F302 * CM279","v":0},{"$f":"BV$282 * $F302 * CN279","v":0},{"$f":"BW$282 * $F302 * CO279","v":0},{"$f":"BX$282 * $F302 * CP279","v":0},{"$f":"BY$282 * $F302 * CQ279","v":0},{"$f":"BZ$282 * $F302 * CR279","v":0},{"$f":"CA$282 * $F302 * CS279","v":0},{"$f":"CB$282 * $F302 * CT279","v":0},{"$f":"CC$282 * $F302 * CU279","v":0},{"$f":"CD$282 * $F302 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 20",{"$f":"MIN(1/Inputs!$C$248,1-SUM($F$284:F302))","v":0},"US$",0,{"$nulls":20},{"$f":"J$282 * $F303 *AC279","v":0},{"$f":"K$282 * $F303 *AD279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$282 * $F303 *CC279","v":0},{"$f":"BK$282 * $F303 *CD279","v":0},{"$f":"BL$282 * $F303 *CE279","v":0},{"$f":"BM$282 * $F303 *CF279","v":0},{"$f":"BN$282 * $F303 *CG279","v":0},{"$f":"BO$282 * $F303 *CH279","v":0},{"$f":"BP$282 * $F303 *CI279","v":0},{"$f":"BQ$282 * $F303 *CJ279","v":0},{"$f":"BR$282 * $F303 *CK279","v":0},{"$f":"BS$282 * $F303 *CL279","v":0},{"$f":"BT$282 * $F303 *CM279","v":0},{"$f":"BU$282 * $F303 *CN279","v":0},{"$f":"BV$282 * $F303 *CO279","v":0},{"$f":"BW$282 * $F303 *CP279","v":0},{"$f":"BX$282 * $F303 *CQ279","v":0},{"$f":"BY$282 * $F303 *CR279","v":0},{"$f":"BZ$282 * $F303 *CS279","v":0},{"$f":"CA$282 * $F303 *CT279","v":0},{"$f":"CB$282 * $F303 *CU279","v":0},{"$f":"CC$282 * $F303 *CV279","v":0}]
[{"$nulls":4},"Total Depreciable Exploration Capital",null,"US$",1535686963.0541966,null,{"$f":"SUM(J284:J303)","v":73831346.988763988},{"$f":"SUM(K284:K303)","v":149139320.91730326},195227800.96156931,242238050.60672066,274205020.36542356,216676827.95359808,157998071.69353604,111909591.64927003,64899342.004118666,32932372.245415747,16629217.668477258,0,0,0,0,0,0,0,0,{"$f":"SUM(AC284:AC303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW284:BW303)","v":0},0,0,0,0,0,{"$f":"SUM(CC284:CC303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Development and Replacement Capital"]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",{"$f":"SUM(J307:CV307)","v":12736233619.150028},null,{"$f":"J94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215892691.87124288,921375689.04630291,1213454416.0433688,1581717885.3801057,928929794.30302536,294532975.12802291,0,0,0,0,0,0,676651614.35932374,690184646.64651012,703988339.57944036,718068106.37102926,{"$f":"AP94","v":366214734.24922496},0,0,0,0,0,824834542.18446004,841331233.02814937,858157857.68871236,875321014.84248662,0,0,0,0,0,0,0,1025578078.4286233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",{"$f":"SUM(J308:CV308)","v":2312154421.6037931},null,{"$f":"J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41499470.005952165,54110778.411192112,55192993.979415953,56296853.859004274,57422790.936184369,58571246.754908055,59742671.690006219,60937525.123806342,62156275.626282476,63399401.138808124,78747155.953173101,65960736.944815978,{"$f":"AP95","v":67279951.683712304},79831721.585412845,69998061.731734276,71398022.966368973,72825983.425696343,74282503.094210267,75768153.156094477,77283516.219216377,91701554.408931404,80405770.274472728,82013885.679962188,92761003.231982663,85327246.661432654,87033791.59466131,88774467.426554561,90549956.775085658,92360955.91058737,46151013.529288046,52304481.999859788,37345400.147899888,38092308.150857888,33303560.840464327,11323210.685757872,0,0,0,0,0,0,0,0,0,{"$f":"BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Development and Replacement Capital Expenditure",null,"US$",{"$f":"SUM(J309:CV309)","v":15048388040.753817},null,{"$f":"SUM(J307:J308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215892691.87124288,921375689.04630291,1213454416.0433688,1581717885.3801057,970429264.30897748,348643753.53921503,55192993.979415953,56296853.859004274,57422790.936184369,58571246.754908055,59742671.690006219,60937525.123806342,738807889.98560619,753584047.78531826,782735495.53261352,784028843.31584525,{"$f":"SUM(AP307:AP308)","v":433494685.93293726},79831721.585412845,69998061.731734276,71398022.966368973,72825983.425696343,74282503.094210267,900602695.34055448,918614749.24736571,949859412.09764373,955726785.11695933,82013885.679962188,92761003.231982663,85327246.661432654,87033791.59466131,88774467.426554561,90549956.775085658,92360955.91058737,1071729091.9579114,52304481.999859788,37345400.147899888,38092308.150857888,33303560.840464327,11323210.685757872,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV307:BV308)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC307:CC308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Depreciation year 1",{"$f":"1/Inputs!$C$249","v":0.2},"US$",{"$f":"SUM(J311:CV311)","v":3009677608.1507654},null,{"$f":"J$309 * $F311 * J279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43178538.374248579,184275137.80926061,242690883.20867378,316343577.07602113,194085852.86179551,69728750.707843006,11038598.795883192,11259370.771800855,11484558.187236875,11714249.350981612,11948534.338001244,12187505.024761269,147761577.99712124,150716809.55706367,156547099.10652271,156805768.66316906,{"$f":"AP$309 * $F311 * AP279","v":86698937.186587453},15966344.317082569,13999612.346346855,14279604.593273796,14565196.685139269,14856500.618842054,180120539.06811091,183722949.84947315,189971882.41952875,191145357.02339187,16402777.135992438,18552200.646396533,17065449.332286533,17406758.318932261,17754893.485310912,18109991.355017133,18472191.182117473,214345818.39158228,10460896.399971958,7469080.0295799784,7618461.6301715784,6660712.1680928655,2264642.1371515743,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F311 * BV279","v":0},0,0,0,0,0,0,{"$f":"CC$309 * $F311 * CC279","v":0},{"$f":"CD$309 * $F311 * CD279","v":0},{"$f":"CE$309 * $F311 * CE279","v":0},{"$f":"CF$309 * $F311 * CF279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 2",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F311))","v":0.2},"US$",3007412966.0136137,null,null,{"$f":"J$309 * $F312 * K279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43178538.374248579,184275137.80926061,242690883.20867378,316343577.07602113,194085852.86179551,69728750.707843006,11038598.795883192,11259370.771800855,11484558.187236875,11714249.350981612,11948534.338001244,12187505.024761269,147761577.99712124,150716809.55706367,156547099.10652271,156805768.66316906,{"$f":"AP$309 * $F312 * AQ279","v":86698937.186587453},15966344.317082569,13999612.346346855,14279604.593273796,14565196.685139269,14856500.618842054,180120539.06811091,183722949.84947315,189971882.41952875,191145357.02339187,16402777.135992438,18552200.646396533,17065449.332286533,17406758.318932261,17754893.485310912,18109991.355017133,18472191.182117473,214345818.39158228,10460896.399971958,7469080.0295799784,7618461.6301715784,6660712.1680928655,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F312 * BW279","v":0},0,0,0,0,0,{"$f":"CB$309 * $F312 * CC279","v":0},{"$f":"CC$309 * $F312 * CD279","v":0},{"$f":"CD$309 * $F312 * CE279","v":0},{"$f":"CE$309 * $F312 * CF279","v":0},{"$f":"CF$309 * $F312 * CG279","v":0},{"$f":"CG$309 * $F312 * CH279","v":0},{"$f":"CH$309 * $F312 * CI279","v":0},{"$f":"CI$309 * $F312 * CJ279","v":0},{"$f":"CJ$309 * $F312 * CK279","v":0},{"$f":"CK$309 * $F312 * CL279","v":0},{"$f":"CL$309 * $F312 * CM279","v":0},{"$f":"CM$309 * $F312 * CN279","v":0},{"$f":"CN$309 * $F312 * CO279","v":0},{"$f":"CO$309 * $F312 * CP279","v":0},{"$f":"CP$309 * $F312 * CQ279","v":0},{"$f":"CQ$309 * $F312 * CR279","v":0},{"$f":"CR$309 * $F312 * CS279","v":0},{"$f":"CS$309 * $F312 * CT279","v":0},{"$f":"CT$309 * $F312 * CU279","v":0},{"$f":"CU$309 * $F312 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 3",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F312))","v":0.2},"US$",3000752253.845521,null,null,null,{"$f":"J$309 * $F313 * L279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43178538.374248579,184275137.80926061,242690883.20867378,316343577.07602113,194085852.86179551,69728750.707843006,11038598.795883192,11259370.771800855,11484558.187236875,11714249.350981612,11948534.338001244,12187505.024761269,147761577.99712124,150716809.55706367,156547099.10652271,156805768.66316906,{"$f":"AP$309 * $F313 * AR279","v":86698937.186587453},15966344.317082569,13999612.346346855,14279604.593273796,14565196.685139269,14856500.618842054,180120539.06811091,183722949.84947315,189971882.41952875,191145357.02339187,16402777.135992438,18552200.646396533,17065449.332286533,17406758.318932261,17754893.485310912,18109991.355017133,18472191.182117473,214345818.39158228,10460896.399971958,7469080.0295799784,7618461.6301715784,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F313 * BX279","v":0},0,0,0,0,{"$f":"CA$309 * $F313 * CC279","v":0},{"$f":"CB$309 * $F313 * CD279","v":0},{"$f":"CC$309 * $F313 * CE279","v":0},{"$f":"CD$309 * $F313 * CF279","v":0},{"$f":"CE$309 * $F313 * CG279","v":0},{"$f":"CF$309 * $F313 * CH279","v":0},{"$f":"CG$309 * $F313 * CI279","v":0},{"$f":"CH$309 * $F313 * CJ279","v":0},{"$f":"CI$309 * $F313 * CK279","v":0},{"$f":"CJ$309 * $F313 * CL279","v":0},{"$f":"CK$309 * $F313 * CM279","v":0},{"$f":"CL$309 * $F313 * CN279","v":0},{"$f":"CM$309 * $F313 * CO279","v":0},{"$f":"CN$309 * $F313 * CP279","v":0},{"$f":"CO$309 * $F313 * CQ279","v":0},{"$f":"CP$309 * $F313 * CR279","v":0},{"$f":"CQ$309 * $F313 * CS279","v":0},{"$f":"CR$309 * $F313 * CT279","v":0},{"$f":"CS$309 * $F313 * CU279","v":0},{"$f":"CT$309 * $F313 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 4",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F313))","v":0.2},"US$",2993133792.2153492,{"$nulls":4},{"$f":"J$309 * $F314 * M279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43178538.374248579,184275137.80926061,242690883.20867378,316343577.07602113,194085852.86179551,69728750.707843006,11038598.795883192,11259370.771800855,11484558.187236875,11714249.350981612,11948534.338001244,12187505.024761269,147761577.99712124,150716809.55706367,156547099.10652271,156805768.66316906,{"$f":"AP$309 * $F314 * AS279","v":86698937.186587453},15966344.317082569,13999612.346346855,14279604.593273796,14565196.685139269,14856500.618842054,180120539.06811091,183722949.84947315,189971882.41952875,191145357.02339187,16402777.135992438,18552200.646396533,17065449.332286533,17406758.318932261,17754893.485310912,18109991.355017133,18472191.182117473,214345818.39158228,10460896.399971958,7469080.0295799784,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F314 * BY279","v":0},0,0,0,{"$f":"BZ$309 * $F314 * CC279","v":0},{"$f":"CA$309 * $F314 * CD279","v":0},{"$f":"CB$309 * $F314 * CE279","v":0},{"$f":"CC$309 * $F314 * CF279","v":0},{"$f":"CD$309 * $F314 * CG279","v":0},{"$f":"CE$309 * $F314 * CH279","v":0},{"$f":"CF$309 * $F314 * CI279","v":0},{"$f":"CG$309 * $F314 * CJ279","v":0},{"$f":"CH$309 * $F314 * CK279","v":0},{"$f":"CI$309 * $F314 * CL279","v":0},{"$f":"CJ$309 * $F314 * CM279","v":0},{"$f":"CK$309 * $F314 * CN279","v":0},{"$f":"CL$309 * $F314 * CO279","v":0},{"$f":"CM$309 * $F314 * CP279","v":0},{"$f":"CN$309 * $F314 * CQ279","v":0},{"$f":"CO$309 * $F314 * CR279","v":0},{"$f":"CP$309 * $F314 * CS279","v":0},{"$f":"CQ$309 * $F314 * CT279","v":0},{"$f":"CR$309 * $F314 * CU279","v":0},{"$f":"CS$309 * $F314 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 5",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F314))","v":0.19999999999999996},"US$",2985664712.1857672,{"$nulls":5},{"$f":"J$309 * $F315 * N279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43178538.374248564,184275137.80926055,242690883.20867372,316343577.07602108,194085852.86179546,69728750.707842991,11038598.795883188,11259370.771800851,11484558.187236872,11714249.350981608,11948534.338001242,12187505.024761265,147761577.99712121,150716809.55706361,156547099.10652268,156805768.66316903,{"$f":"AP$309 * $F315 * AT279","v":86698937.186587438},15966344.317082565,13999612.346346851,14279604.593273791,14565196.685139265,14856500.61884205,180120539.06811085,183722949.84947309,189971882.41952869,191145357.02339181,16402777.135992434,18552200.646396529,17065449.332286526,17406758.318932258,17754893.485310908,18109991.355017129,18472191.18211747,214345818.39158222,10460896.399971955,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F315 * BZ279","v":0},0,0,{"$f":"BY$309 * $F315 * CC279","v":0},{"$f":"BZ$309 * $F315 * CD279","v":0},{"$f":"CA$309 * $F315 * CE279","v":0},{"$f":"CB$309 * $F315 * CF279","v":0},{"$f":"CC$309 * $F315 * CG279","v":0},{"$f":"CD$309 * $F315 * CH279","v":0},{"$f":"CE$309 * $F315 * CI279","v":0},{"$f":"CF$309 * $F315 * CJ279","v":0},{"$f":"CG$309 * $F315 * CK279","v":0},{"$f":"CH$309 * $F315 * CL279","v":0},{"$f":"CI$309 * $F315 * CM279","v":0},{"$f":"CJ$309 * $F315 * CN279","v":0},{"$f":"CK$309 * $F315 * CO279","v":0},{"$f":"CL$309 * $F315 * CP279","v":0},{"$f":"CM$309 * $F315 * CQ279","v":0},{"$f":"CN$309 * $F315 * CR279","v":0},{"$f":"CO$309 * $F315 * CS279","v":0},{"$f":"CP$309 * $F315 * CT279","v":0},{"$f":"CQ$309 * $F315 * CU279","v":0},{"$f":"CR$309 * $F315 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 6",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F315))","v":0},"US$",0,{"$nulls":6},{"$f":"J$309 * $F316 *O279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$309 * $F316 *AU279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F316 *CA279","v":0},0,{"$f":"BX$309 * $F316 *CC279","v":0},{"$f":"BY$309 * $F316 *CD279","v":0},{"$f":"BZ$309 * $F316 *CE279","v":0},{"$f":"CA$309 * $F316 *CF279","v":0},{"$f":"CB$309 * $F316 *CG279","v":0},{"$f":"CC$309 * $F316 *CH279","v":0},{"$f":"CD$309 * $F316 *CI279","v":0},{"$f":"CE$309 * $F316 *CJ279","v":0},{"$f":"CF$309 * $F316 *CK279","v":0},{"$f":"CG$309 * $F316 *CL279","v":0},{"$f":"CH$309 * $F316 *CM279","v":0},{"$f":"CI$309 * $F316 *CN279","v":0},{"$f":"CJ$309 * $F316 *CO279","v":0},{"$f":"CK$309 * $F316 *CP279","v":0},{"$f":"CL$309 * $F316 *CQ279","v":0},{"$f":"CM$309 * $F316 *CR279","v":0},{"$f":"CN$309 * $F316 *CS279","v":0},{"$f":"CO$309 * $F316 *CT279","v":0},{"$f":"CP$309 * $F316 *CU279","v":0},{"$f":"CQ$309 * $F316 *CV279","v":0}]
[{"$nulls":4},"Depreciation year 7",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F316))","v":0},"US$",0,{"$nulls":7},{"$f":"J$309 * $F317 *P279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$309 * $F317 *AV279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F317 *CB279","v":0},{"$f":"BW$309 * $F317 *CC279","v":0},{"$f":"BX$309 * $F317 *CD279","v":0},{"$f":"BY$309 * $F317 *CE279","v":0},{"$f":"BZ$309 * $F317 *CF279","v":0},{"$f":"CA$309 * $F317 *CG279","v":0},{"$f":"CB$309 * $F317 *CH279","v":0},{"$f":"CC$309 * $F317 *CI279","v":0},{"$f":"CD$309 * $F317 *CJ279","v":0},{"$f":"CE$309 * $F317 *CK279","v":0},{"$f":"CF$309 * $F317 *CL279","v":0},{"$f":"CG$309 * $F317 *CM279","v":0},{"$f":"CH$309 * $F317 *CN279","v":0},{"$f":"CI$309 * $F317 *CO279","v":0},{"$f":"CJ$309 * $F317 *CP279","v":0},{"$f":"CK$309 * $F317 *CQ279","v":0},{"$f":"CL$309 * $F317 *CR279","v":0},{"$f":"CM$309 * $F317 *CS279","v":0},{"$f":"CN$309 * $F317 *CT279","v":0},{"$f":"CO$309 * $F317 *CU279","v":0},{"$f":"CP$309 * $F317 *CV279","v":0}]
[{"$nulls":4},"Depreciation year 8",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F317))","v":0},"US$",0,{"$nulls":8},{"$f":"J$309 * $F318 * Q279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$309 * $F318 * AW279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F318 * CC279","v":0},{"$f":"BW$309 * $F318 * CD279","v":0},{"$f":"BX$309 * $F318 * CE279","v":0},{"$f":"BY$309 * $F318 * CF279","v":0},{"$f":"BZ$309 * $F318 * CG279","v":0},{"$f":"CA$309 * $F318 * CH279","v":0},{"$f":"CB$309 * $F318 * CI279","v":0},{"$f":"CC$309 * $F318 * CJ279","v":0},{"$f":"CD$309 * $F318 * CK279","v":0},{"$f":"CE$309 * $F318 * CL279","v":0},{"$f":"CF$309 * $F318 * CM279","v":0},{"$f":"CG$309 * $F318 * CN279","v":0},{"$f":"CH$309 * $F318 * CO279","v":0},{"$f":"CI$309 * $F318 * CP279","v":0},{"$f":"CJ$309 * $F318 * CQ279","v":0},{"$f":"CK$309 * $F318 * CR279","v":0},{"$f":"CL$309 * $F318 * CS279","v":0},{"$f":"CM$309 * $F318 * CT279","v":0},{"$f":"CN$309 * $F318 * CU279","v":0},{"$f":"CO$309 * $F318 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 9",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F318))","v":0},"US$",0,{"$nulls":9},{"$f":"J$309 * $F319 * R279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$309 * $F319 * AX279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$309 * $F319 * CC279","v":0},{"$f":"BV$309 * $F319 * CD279","v":0},{"$f":"BW$309 * $F319 * CE279","v":0},{"$f":"BX$309 * $F319 * CF279","v":0},{"$f":"BY$309 * $F319 * CG279","v":0},{"$f":"BZ$309 * $F319 * CH279","v":0},{"$f":"CA$309 * $F319 * CI279","v":0},{"$f":"CB$309 * $F319 * CJ279","v":0},{"$f":"CC$309 * $F319 * CK279","v":0},{"$f":"CD$309 * $F319 * CL279","v":0},{"$f":"CE$309 * $F319 * CM279","v":0},{"$f":"CF$309 * $F319 * CN279","v":0},{"$f":"CG$309 * $F319 * CO279","v":0},{"$f":"CH$309 * $F319 * CP279","v":0},{"$f":"CI$309 * $F319 * CQ279","v":0},{"$f":"CJ$309 * $F319 * CR279","v":0},{"$f":"CK$309 * $F319 * CS279","v":0},{"$f":"CL$309 * $F319 * CT279","v":0},{"$f":"CM$309 * $F319 * CU279","v":0},{"$f":"CN$309 * $F319 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 10",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F319))","v":0},"US$",0,{"$nulls":10},{"$f":"J$309 * $F320 * S279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$309 * $F320 * AY279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$309 * $F320 * CC279","v":0},{"$f":"BU$309 * $F320 * CD279","v":0},{"$f":"BV$309 * $F320 * CE279","v":0},{"$f":"BW$309 * $F320 * CF279","v":0},{"$f":"BX$309 * $F320 * CG279","v":0},{"$f":"BY$309 * $F320 * CH279","v":0},{"$f":"BZ$309 * $F320 * CI279","v":0},{"$f":"CA$309 * $F320 * CJ279","v":0},{"$f":"CB$309 * $F320 * CK279","v":0},{"$f":"CC$309 * $F320 * CL279","v":0},{"$f":"CD$309 * $F320 * CM279","v":0},{"$f":"CE$309 * $F320 * CN279","v":0},{"$f":"CF$309 * $F320 * CO279","v":0},{"$f":"CG$309 * $F320 * CP279","v":0},{"$f":"CH$309 * $F320 * CQ279","v":0},{"$f":"CI$309 * $F320 * CR279","v":0},{"$f":"CJ$309 * $F320 * CS279","v":0},{"$f":"CK$309 * $F320 * CT279","v":0},{"$f":"CL$309 * $F320 * CU279","v":0},{"$f":"CM$309 * $F320 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 11",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F320))","v":0},"US$",0,{"$nulls":11},{"$f":"J$309 * $F321 *T279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$309 * $F321 *AZ279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$309 * $F321 *CC279","v":0},{"$f":"BT$309 * $F321 *CD279","v":0},{"$f":"BU$309 * $F321 *CE279","v":0},{"$f":"BV$309 * $F321 *CF279","v":0},{"$f":"BW$309 * $F321 *CG279","v":0},{"$f":"BX$309 * $F321 *CH279","v":0},{"$f":"BY$309 * $F321 *CI279","v":0},{"$f":"BZ$309 * $F321 *CJ279","v":0},{"$f":"CA$309 * $F321 *CK279","v":0},{"$f":"CB$309 * $F321 *CL279","v":0},{"$f":"CC$309 * $F321 *CM279","v":0},{"$f":"CD$309 * $F321 *CN279","v":0},{"$f":"CE$309 * $F321 *CO279","v":0},{"$f":"CF$309 * $F321 *CP279","v":0},{"$f":"CG$309 * $F321 *CQ279","v":0},{"$f":"CH$309 * $F321 *CR279","v":0},{"$f":"CI$309 * $F321 *CS279","v":0},{"$f":"CJ$309 * $F321 *CT279","v":0},{"$f":"CK$309 * $F321 *CU279","v":0},{"$f":"CL$309 * $F321 *CV279","v":0}]
[{"$nulls":4},"Depreciation year 12",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F321))","v":0},"US$",0,{"$nulls":12},{"$f":"J$309 * $F322 *U279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$309 * $F322 *BA279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$309 * $F322 *CC279","v":0},{"$f":"BS$309 * $F322 *CD279","v":0},{"$f":"BT$309 * $F322 *CE279","v":0},{"$f":"BU$309 * $F322 *CF279","v":0},{"$f":"BV$309 * $F322 *CG279","v":0},{"$f":"BW$309 * $F322 *CH279","v":0},{"$f":"BX$309 * $F322 *CI279","v":0},{"$f":"BY$309 * $F322 *CJ279","v":0},{"$f":"BZ$309 * $F322 *CK279","v":0},{"$f":"CA$309 * $F322 *CL279","v":0},{"$f":"CB$309 * $F322 *CM279","v":0},{"$f":"CC$309 * $F322 *CN279","v":0},{"$f":"CD$309 * $F322 *CO279","v":0},{"$f":"CE$309 * $F322 *CP279","v":0},{"$f":"CF$309 * $F322 *CQ279","v":0},{"$f":"CG$309 * $F322 *CR279","v":0},{"$f":"CH$309 * $F322 *CS279","v":0},{"$f":"CI$309 * $F322 *CT279","v":0},{"$f":"CJ$309 * $F322 *CU279","v":0},{"$f":"CK$309 * $F322 *CV279","v":0}]
[{"$nulls":4},"Depreciation year 13",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F322))","v":0},"US$",0,{"$nulls":13},{"$f":"J$309 * $F323 *V279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$309 * $F323 *BB279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$309 * $F323 *CC279","v":0},{"$f":"BR$309 * $F323 *CD279","v":0},{"$f":"BS$309 * $F323 *CE279","v":0},{"$f":"BT$309 * $F323 *CF279","v":0},{"$f":"BU$309 * $F323 *CG279","v":0},{"$f":"BV$309 * $F323 *CH279","v":0},{"$f":"BW$309 * $F323 *CI279","v":0},{"$f":"BX$309 * $F323 *CJ279","v":0},{"$f":"BY$309 * $F323 *CK279","v":0},{"$f":"BZ$309 * $F323 *CL279","v":0},{"$f":"CA$309 * $F323 *CM279","v":0},{"$f":"CB$309 * $F323 *CN279","v":0},{"$f":"CC$309 * $F323 *CO279","v":0},{"$f":"CD$309 * $F323 *CP279","v":0},{"$f":"CE$309 * $F323 *CQ279","v":0},{"$f":"CF$309 * $F323 *CR279","v":0},{"$f":"CG$309 * $F323 *CS279","v":0},{"$f":"CH$309 * $F323 *CT279","v":0},{"$f":"CI$309 * $F323 *CU279","v":0},{"$f":"CJ$309 * $F323 *CV279","v":0}]
[{"$nulls":4},"Depreciation year 14",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F323))","v":0},"US$",0,{"$nulls":14},{"$f":"J$309 * $F324 * W279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$309 * $F324 * BC279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$309 * $F324 * CC279","v":0},{"$f":"BQ$309 * $F324 * CD279","v":0},{"$f":"BR$309 * $F324 * CE279","v":0},{"$f":"BS$309 * $F324 * CF279","v":0},{"$f":"BT$309 * $F324 * CG279","v":0},{"$f":"BU$309 * $F324 * CH279","v":0},{"$f":"BV$309 * $F324 * CI279","v":0},{"$f":"BW$309 * $F324 * CJ279","v":0},{"$f":"BX$309 * $F324 * CK279","v":0},{"$f":"BY$309 * $F324 * CL279","v":0},{"$f":"BZ$309 * $F324 * CM279","v":0},{"$f":"CA$309 * $F324 * CN279","v":0},{"$f":"CB$309 * $F324 * CO279","v":0},{"$f":"CC$309 * $F324 * CP279","v":0},{"$f":"CD$309 * $F324 * CQ279","v":0},{"$f":"CE$309 * $F324 * CR279","v":0},{"$f":"CF$309 * $F324 * CS279","v":0},{"$f":"CG$309 * $F324 * CT279","v":0},{"$f":"CH$309 * $F324 * CU279","v":0},{"$f":"CI$309 * $F324 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 15",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F324))","v":0},"US$",0,{"$nulls":15},{"$f":"J$309 * $F325 *X279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$309 * $F325 *BD279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$309 * $F325 *CC279","v":0},{"$f":"BP$309 * $F325 *CD279","v":0},{"$f":"BQ$309 * $F325 *CE279","v":0},{"$f":"BR$309 * $F325 *CF279","v":0},{"$f":"BS$309 * $F325 *CG279","v":0},{"$f":"BT$309 * $F325 *CH279","v":0},{"$f":"BU$309 * $F325 *CI279","v":0},{"$f":"BV$309 * $F325 *CJ279","v":0},{"$f":"BW$309 * $F325 *CK279","v":0},{"$f":"BX$309 * $F325 *CL279","v":0},{"$f":"BY$309 * $F325 *CM279","v":0},{"$f":"BZ$309 * $F325 *CN279","v":0},{"$f":"CA$309 * $F325 *CO279","v":0},{"$f":"CB$309 * $F325 *CP279","v":0},{"$f":"CC$309 * $F325 *CQ279","v":0},{"$f":"CD$309 * $F325 *CR279","v":0},{"$f":"CE$309 * $F325 *CS279","v":0},{"$f":"CF$309 * $F325 *CT279","v":0},{"$f":"CG$309 * $F325 *CU279","v":0},{"$f":"CH$309 * $F325 *CV279","v":0}]
[{"$nulls":4},"Depreciation year 16",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F325))","v":0},"US$",0,{"$nulls":16},{"$f":"J$309 * $F326 * Y279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$309 * $F326 * BE279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$309 * $F326 * CC279","v":0},{"$f":"BO$309 * $F326 * CD279","v":0},{"$f":"BP$309 * $F326 * CE279","v":0},{"$f":"BQ$309 * $F326 * CF279","v":0},{"$f":"BR$309 * $F326 * CG279","v":0},{"$f":"BS$309 * $F326 * CH279","v":0},{"$f":"BT$309 * $F326 * CI279","v":0},{"$f":"BU$309 * $F326 * CJ279","v":0},{"$f":"BV$309 * $F326 * CK279","v":0},{"$f":"BW$309 * $F326 * CL279","v":0},{"$f":"BX$309 * $F326 * CM279","v":0},{"$f":"BY$309 * $F326 * CN279","v":0},{"$f":"BZ$309 * $F326 * CO279","v":0},{"$f":"CA$309 * $F326 * CP279","v":0},{"$f":"CB$309 * $F326 * CQ279","v":0},{"$f":"CC$309 * $F326 * CR279","v":0},{"$f":"CD$309 * $F326 * CS279","v":0},{"$f":"CE$309 * $F326 * CT279","v":0},{"$f":"CF$309 * $F326 * CU279","v":0},{"$f":"CG$309 * $F326 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 17",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F326))","v":0},"US$",0,{"$nulls":17},{"$f":"J$309 * $F327 *Z279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$309 * $F327 *BF279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$309 * $F327 *CC279","v":0},{"$f":"BN$309 * $F327 *CD279","v":0},{"$f":"BO$309 * $F327 *CE279","v":0},{"$f":"BP$309 * $F327 *CF279","v":0},{"$f":"BQ$309 * $F327 *CG279","v":0},{"$f":"BR$309 * $F327 *CH279","v":0},{"$f":"BS$309 * $F327 *CI279","v":0},{"$f":"BT$309 * $F327 *CJ279","v":0},{"$f":"BU$309 * $F327 *CK279","v":0},{"$f":"BV$309 * $F327 *CL279","v":0},{"$f":"BW$309 * $F327 *CM279","v":0},{"$f":"BX$309 * $F327 *CN279","v":0},{"$f":"BY$309 * $F327 *CO279","v":0},{"$f":"BZ$309 * $F327 *CP279","v":0},{"$f":"CA$309 * $F327 *CQ279","v":0},{"$f":"CB$309 * $F327 *CR279","v":0},{"$f":"CC$309 * $F327 *CS279","v":0},{"$f":"CD$309 * $F327 *CT279","v":0},{"$f":"CE$309 * $F327 *CU279","v":0},{"$f":"CF$309 * $F327 *CV279","v":0}]
[{"$nulls":4},"Depreciation year 18",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F327))","v":0},"US$",0,{"$nulls":18},{"$f":"J$309 * $F328 *AA279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$309 * $F328 *BG279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$309 * $F328 *CC279","v":0},{"$f":"BM$309 * $F328 *CD279","v":0},{"$f":"BN$309 * $F328 *CE279","v":0},{"$f":"BO$309 * $F328 *CF279","v":0},{"$f":"BP$309 * $F328 *CG279","v":0},{"$f":"BQ$309 * $F328 *CH279","v":0},{"$f":"BR$309 * $F328 *CI279","v":0},{"$f":"BS$309 * $F328 *CJ279","v":0},{"$f":"BT$309 * $F328 *CK279","v":0},{"$f":"BU$309 * $F328 *CL279","v":0},{"$f":"BV$309 * $F328 *CM279","v":0},{"$f":"BW$309 * $F328 *CN279","v":0},{"$f":"BX$309 * $F328 *CO279","v":0},{"$f":"BY$309 * $F328 *CP279","v":0},{"$f":"BZ$309 * $F328 *CQ279","v":0},{"$f":"CA$309 * $F328 *CR279","v":0},{"$f":"CB$309 * $F328 *CS279","v":0},{"$f":"CC$309 * $F328 *CT279","v":0},{"$f":"CD$309 * $F328 *CU279","v":0},{"$f":"CE$309 * $F328 *CV279","v":0}]
[{"$nulls":4},"Depreciation year 19",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F328))","v":0},"US$",0,{"$nulls":19},{"$f":"J$309 * $F329 * AB279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$309 * $F329 * BH279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$309 * $F329 * CC279","v":0},{"$f":"BL$309 * $F329 * CD279","v":0},{"$f":"BM$309 * $F329 * CE279","v":0},{"$f":"BN$309 * $F329 * CF279","v":0},{"$f":"BO$309 * $F329 * CG279","v":0},{"$f":"BP$309 * $F329 * CH279","v":0},{"$f":"BQ$309 * $F329 * CI279","v":0},{"$f":"BR$309 * $F329 * CJ279","v":0},{"$f":"BS$309 * $F329 * CK279","v":0},{"$f":"BT$309 * $F329 * CL279","v":0},{"$f":"BU$309 * $F329 * CM279","v":0},{"$f":"BV$309 * $F329 * CN279","v":0},{"$f":"BW$309 * $F329 * CO279","v":0},{"$f":"BX$309 * $F329 * CP279","v":0},{"$f":"BY$309 * $F329 * CQ279","v":0},{"$f":"BZ$309 * $F329 * CR279","v":0},{"$f":"CA$309 * $F329 * CS279","v":0},{"$f":"CB$309 * $F329 * CT279","v":0},{"$f":"CC$309 * $F329 * CU279","v":0},{"$f":"CD$309 * $F329 * CV279","v":0}]
[{"$nulls":4},"Depreciation year 20",{"$f":"MIN(1/Inputs!$C$249,1-SUM($F$311:F329))","v":0},"US$",0,{"$nulls":20},{"$f":"J$309 * $F330 *AC279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$309 * $F330 *BI279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$309 * $F330 *CC279","v":0},{"$f":"BK$309 * $F330 *CD279","v":0},{"$f":"BL$309 * $F330 *CE279","v":0},{"$f":"BM$309 * $F330 *CF279","v":0},{"$f":"BN$309 * $F330 *CG279","v":0},{"$f":"BO$309 * $F330 *CH279","v":0},{"$f":"BP$309 * $F330 *CI279","v":0},{"$f":"BQ$309 * $F330 *CJ279","v":0},{"$f":"BR$309 * $F330 *CK279","v":0},{"$f":"BS$309 * $F330 *CL279","v":0},{"$f":"BT$309 * $F330 *CM279","v":0},{"$f":"BU$309 * $F330 *CN279","v":0},{"$f":"BV$309 * $F330 *CO279","v":0},{"$f":"BW$309 * $F330 *CP279","v":0},{"$f":"BX$309 * $F330 *CQ279","v":0},{"$f":"BY$309 * $F330 *CR279","v":0},{"$f":"BZ$309 * $F330 *CS279","v":0},{"$f":"CA$309 * $F330 *CT279","v":0},{"$f":"CB$309 * $F330 *CU279","v":0},{"$f":"CC$309 * $F330 *CV279","v":0}]
[{"$nulls":4},"Total Depreciable Development and Replacement Capital",null,"US$",14996641332.411007,null,{"$f":"SUM(J311:J330)","v":0},{"$f":"SUM(K311:K330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,43178538.374248579,227453676.18350917,470144559.39218295,786488136.46820414,980573989.32999945,1007124201.663594,833887662.65021658,602456150.21334362,297597131.32455939,115225527.81374553,57445311.443903774,58594217.672781847,195096424.89810225,334328676.26792902,479161526.0234701,624018760.34863794,698530192.51046407,566734958.83042538,430017761.6197086,287750267.10645974,145509695.12842992,73667258.560684547,237821453.31171289,407544790.81483918,583237068.64109409,759817228.97934675,761363505.49649704,599795167.07478273,433137666.55759609,260572542.45699957,87182078.918918684,88889293.137943372,88809283.673664302,286089652.73296005,279143790.81399971,268857977.3582688,258366447.63342327,246554968.61939859,34473792.36496795,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW311:BW330)","v":0},0,0,0,0,0,{"$f":"SUM(CC311:CC330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Cumulative Capital Expenditure",null,"US$",{"$f":"SUM(J333:CV333)","v":1046189903017.7883},null,{"$f":"(SUM($J$282:J282) + SUM($J$309:J309))","v":369156734.94381994},{"$f":"(SUM($J$282:K282) + SUM($J$309:K309))","v":745696604.58651638},{"$f":"(SUM($J$282:L282) + SUM($J$309:L309))","v":976139004.80784655},{"$f":"(SUM($J$282:M282) + SUM($J$309:M309))","v":1211190253.0336032},{"$f":"(SUM($J$282:N282) + SUM($J$309:N309))","v":1371025101.8271179},{"$f":"(SUM($J$282:O282) + SUM($J$309:O309))","v":1452540874.7118104},{"$f":"(SUM($J$282:P282) + SUM($J$309:P309))","v":1535686963.0541966},{"$f":"(SUM($J$282:Q282) + SUM($J$309:Q309))","v":1535686963.0541966},{"$f":"(SUM($J$282:R282) + SUM($J$309:R309))","v":1535686963.0541966},{"$f":"(SUM($J$282:S282) + SUM($J$309:S309))","v":1535686963.0541966},{"$f":"(SUM($J$282:T282) + SUM($J$309:T309))","v":1535686963.0541966},{"$f":"(SUM($J$282:U282) + SUM($J$309:U309))","v":1535686963.0541966},{"$f":"(SUM($J$282:V282) + SUM($J$309:V309))","v":1535686963.0541966},{"$f":"(SUM($J$282:W282) + SUM($J$309:W309))","v":1535686963.0541966},{"$f":"(SUM($J$282:X282) + SUM($J$309:X309))","v":1535686963.0541966},{"$f":"(SUM($J$282:Y282) + SUM($J$309:Y309))","v":1535686963.0541966},{"$f":"(SUM($J$282:Z282) + SUM($J$309:Z309))","v":1751579654.9254394},{"$f":"(SUM($J$282:AA282) + SUM($J$309:AA309))","v":2672955343.9717426},{"$f":"(SUM($J$282:AB282) + SUM($J$309:AB309))","v":3886409760.015111},{"$f":"(SUM($J$282:AC282) + SUM($J$309:AC309))","v":5468127645.3952169},{"$f":"(SUM($J$282:AD282) + SUM($J$309:AD309))","v":6438556909.7041941},{"$f":"(SUM($J$282:AE282) + SUM($J$309:AE309))","v":6787200663.2434092},{"$f":"(SUM($J$282:AF282) + SUM($J$309:AF309))","v":6842393657.2228251},{"$f":"(SUM($J$282:AG282) + SUM($J$309:AG309))","v":6898690511.0818291},{"$f":"(SUM($J$282:AH282) + SUM($J$309:AH309))","v":6956113302.018013},{"$f":"(SUM($J$282:AI282) + SUM($J$309:AI309))","v":7014684548.7729206},{"$f":"(SUM($J$282:AJ282) + SUM($J$309:AJ309))","v":7074427220.4629269},{"$f":"(SUM($J$282:AK282) + SUM($J$309:AK309))","v":7135364745.5867329},{"$f":"(SUM($J$282:AL282) + SUM($J$309:AL309))","v":7874172635.5723391},{"$f":"(SUM($J$282:AM282) + SUM($J$309:AM309))","v":8627756683.3576584},{"$f":"(SUM($J$282:AN282) + SUM($J$309:AN309))","v":9410492178.8902721},{"$f":"(SUM($J$282:AO282) + SUM($J$309:AO309))","v":10194521022.206118},{"$f":"(SUM($J$282:AP282) + SUM($J$309:AP309))","v":10628015708.139055},{"$f":"(SUM($J$282:AQ282) + SUM($J$309:AQ309))","v":10707847429.724468},{"$f":"(SUM($J$282:AR282) + SUM($J$309:AR309))","v":10777845491.456202},{"$f":"(SUM($J$282:AS282) + SUM($J$309:AS309))","v":10849243514.422571},{"$f":"(SUM($J$282:AT282) + SUM($J$309:AT309))","v":10922069497.848267},{"$f":"(SUM($J$282:AU282) + SUM($J$309:AU309))","v":10996352000.942476},{"$f":"(SUM($J$282:AV282) + SUM($J$309:AV309))","v":11896954696.283031},{"$f":"(SUM($J$282:AW282) + SUM($J$309:AW309))","v":12815569445.530397},{"$f":"(SUM($J$282:AX282) + SUM($J$309:AX309))","v":13765428857.62804},{"$f":"(SUM($J$282:AY282) + SUM($J$309:AY309))","v":14721155642.744999},{"$f":"(SUM($J$282:AZ282) + SUM($J$309:AZ309))","v":14803169528.424961},{"$f":"(SUM($J$282:BA282) + SUM($J$309:BA309))","v":14895930531.656944},{"$f":"(SUM($J$282:BB282) + SUM($J$309:BB309))","v":14981257778.318377},{"$f":"(SUM($J$282:BC282) + SUM($J$309:BC309))","v":15068291569.913038},{"$f":"(SUM($J$282:BD282) + SUM($J$309:BD309))","v":15157066037.339592},{"$f":"(SUM($J$282:BE282) + SUM($J$309:BE309))","v":15247615994.114677},{"$f":"(SUM($J$282:BF282) + SUM($J$309:BF309))","v":15339976950.025265},{"$f":"(SUM($J$282:BG282) + SUM($J$309:BG309))","v":16411706041.983175},{"$f":"(SUM($J$282:BH282) + SUM($J$309:BH309))","v":16464010523.983034},{"$f":"(SUM($J$282:BI282) + SUM($J$309:BI309))","v":16501355924.130934},{"$f":"(SUM($J$282:BJ282) + SUM($J$309:BJ309))","v":16539448232.281792},{"$f":"(SUM($J$282:BK282) + SUM($J$309:BK309))","v":16572751793.122255},{"$f":"(SUM($J$282:BL282) + SUM($J$309:BL309))","v":16584075003.808014},{"$f":"(SUM($J$282:BM282) + SUM($J$309:BM309))","v":16584075003.808014},{"$f":"(SUM($J$282:BN282) + SUM($J$309:BN309))","v":16584075003.808014},{"$f":"(SUM($J$282:BO282) + SUM($J$309:BO309))","v":16584075003.808014},{"$f":"(SUM($J$282:BP282) + SUM($J$309:BP309))","v":16584075003.808014},{"$f":"(SUM($J$282:BQ282) + SUM($J$309:BQ309))","v":16584075003.808014},{"$f":"(SUM($J$282:BR282) + SUM($J$309:BR309))","v":16584075003.808014},{"$f":"(SUM($J$282:BS282) + SUM($J$309:BS309))","v":16584075003.808014},{"$f":"(SUM($J$282:BT282) + SUM($J$309:BT309))","v":16584075003.808014},{"$f":"(SUM($J$282:BU282) + SUM($J$309:BU309))","v":16584075003.808014},{"$f":"(SUM($J$282:BV282) + SUM($J$309:BV309))","v":16584075003.808014},{"$f":"(SUM($J$282:BW282) + SUM($J$309:BW309))","v":16584075003.808014},{"$f":"(SUM($J$282:BX282) + SUM($J$309:BX309))","v":16584075003.808014},{"$f":"(SUM($J$282:BY282) + SUM($J$309:BY309))","v":16584075003.808014},{"$f":"(SUM($J$282:BZ282) + SUM($J$309:BZ309))","v":16584075003.808014},{"$f":"(SUM($J$282:CA282) + SUM($J$309:CA309))","v":16584075003.808014},{"$f":"(SUM($J$282:CB282) + SUM($J$309:CB309))","v":16584075003.808014},{"$f":"(SUM($J$282:CC282) + SUM($J$309:CC309))","v":16584075003.808014},{"$f":"(SUM($J$282:CD282) + SUM($J$309:CD309))","v":16584075003.808014},{"$f":"(SUM($J$282:CE282) + SUM($J$309:CE309))","v":16584075003.808014},{"$f":"(SUM($J$282:CF282) + SUM($J$309:CF309))","v":16584075003.808014},{"$f":"(SUM($J$282:CG282) + SUM($J$309:CG309))","v":16584075003.808014},{"$f":"(SUM($J$282:CH282) + SUM($J$309:CH309))","v":16584075003.808014},{"$f":"(SUM($J$282:CI282) + SUM($J$309:CI309))","v":16584075003.808014},{"$f":"(SUM($J$282:CJ282) + SUM($J$309:CJ309))","v":16584075003.808014},{"$f":"(SUM($J$282:CK282) + SUM($J$309:CK309))","v":16584075003.808014},{"$f":"(SUM($J$282:CL282) + SUM($J$309:CL309))","v":16584075003.808014},{"$f":"(SUM($J$282:CM282) + SUM($J$309:CM309))","v":16584075003.808014},{"$f":"(SUM($J$282:CN282) + SUM($J$309:CN309))","v":16584075003.808014},{"$f":"(SUM($J$282:CO282) + SUM($J$309:CO309))","v":16584075003.808014},{"$f":"(SUM($J$282:CP282) + SUM($J$309:CP309))","v":16584075003.808014},{"$f":"(SUM($J$282:CQ282) + SUM($J$309:CQ309))","v":16584075003.808014},{"$f":"(SUM($J$282:CR282) + SUM($J$309:CR309))","v":16584075003.808014},{"$f":"(SUM($J$282:CS282) + SUM($J$309:CS309))","v":16584075003.808014},{"$f":"(SUM($J$282:CT282) + SUM($J$309:CT309))","v":16584075003.808014},{"$f":"(SUM($J$282:CU282) + SUM($J$309:CU309))","v":16584075003.808014},{"$f":"(SUM($J$282:CV282) + SUM($J$309:CV309))","v":16584075003.808014}]
[{"$nulls":4},"Cumulative Depreciated Capital Expenditure",null,"US$",{"$f":"SUM(J334:CV334)","v":1011200059960.7898},null,{"$f":"(SUM($J$304:J304) + SUM($J$331:J331))","v":73831346.988763988},{"$f":"(SUM($J$304:K304) + SUM($J$331:K331))","v":222970667.90606725},{"$f":"(SUM($J$304:L304) + SUM($J$331:L331))","v":418198468.86763656},{"$f":"(SUM($J$304:M304) + SUM($J$331:M331))","v":660436519.47435725},{"$f":"(SUM($J$304:N304) + SUM($J$331:N331))","v":934641539.83978081},{"$f":"(SUM($J$304:O304) + SUM($J$331:O331))","v":1151318367.7933788},{"$f":"(SUM($J$304:P304) + SUM($J$331:P331))","v":1309316439.4869149},{"$f":"(SUM($J$304:Q304) + SUM($J$331:Q331))","v":1421226031.1361849},{"$f":"(SUM($J$304:R304) + SUM($J$331:R331))","v":1486125373.1403036},{"$f":"(SUM($J$304:S304) + SUM($J$331:S331))","v":1519057745.3857193},{"$f":"(SUM($J$304:T304) + SUM($J$331:T331))","v":1535686963.0541966},{"$f":"(SUM($J$304:U304) + SUM($J$331:U331))","v":1535686963.0541966},{"$f":"(SUM($J$304:V304) + SUM($J$331:V331))","v":1535686963.0541966},{"$f":"(SUM($J$304:W304) + SUM($J$331:W331))","v":1535686963.0541966},{"$f":"(SUM($J$304:X304) + SUM($J$331:X331))","v":1535686963.0541966},{"$f":"(SUM($J$304:Y304) + SUM($J$331:Y331))","v":1535686963.0541966},{"$f":"(SUM($J$304:Z304) + SUM($J$331:Z331))","v":1578865501.4284451},{"$f":"(SUM($J$304:AA304) + SUM($J$331:AA331))","v":1806319177.6119542},{"$f":"(SUM($J$304:AB304) + SUM($J$331:AB331))","v":2276463737.004137},{"$f":"(SUM($J$304:AC304) + SUM($J$331:AC331))","v":3062951873.4723415},{"$f":"(SUM($J$304:AD304) + SUM($J$331:AD331))","v":4043525862.8023405},{"$f":"(SUM($J$304:AE304) + SUM($J$331:AE331))","v":5050650064.4659348},{"$f":"(SUM($J$304:AF304) + SUM($J$331:AF331))","v":5884537727.1161509},{"$f":"(SUM($J$304:AG304) + SUM($J$331:AG331))","v":6486993877.3294945},{"$f":"(SUM($J$304:AH304) + SUM($J$331:AH331))","v":6784591008.6540537},{"$f":"(SUM($J$304:AI304) + SUM($J$331:AI331))","v":6899816536.4677992},{"$f":"(SUM($J$304:AJ304) + SUM($J$331:AJ331))","v":6957261847.9117031},{"$f":"(SUM($J$304:AK304) + SUM($J$331:AK331))","v":7015856065.5844851},{"$f":"(SUM($J$304:AL304) + SUM($J$331:AL331))","v":7210952490.4825869},{"$f":"(SUM($J$304:AM304) + SUM($J$331:AM331))","v":7545281166.7505159},{"$f":"(SUM($J$304:AN304) + SUM($J$331:AN331))","v":8024442692.7739859},{"$f":"(SUM($J$304:AO304) + SUM($J$331:AO331))","v":8648461453.1226234},{"$f":"(SUM($J$304:AP304) + SUM($J$331:AP331))","v":9346991645.6330872},{"$f":"(SUM($J$304:AQ304) + SUM($J$331:AQ331))","v":9913726604.4635124},{"$f":"(SUM($J$304:AR304) + SUM($J$331:AR331))","v":10343744366.083221},{"$f":"(SUM($J$304:AS304) + SUM($J$331:AS331))","v":10631494633.189682},{"$f":"(SUM($J$304:AT304) + SUM($J$331:AT331))","v":10777004328.318111},{"$f":"(SUM($J$304:AU304) + SUM($J$331:AU331))","v":10850671586.878796},{"$f":"(SUM($J$304:AV304) + SUM($J$331:AV331))","v":11088493040.190508},{"$f":"(SUM($J$304:AW304) + SUM($J$331:AW331))","v":11496037831.005346},{"$f":"(SUM($J$304:AX304) + SUM($J$331:AX331))","v":12079274899.646441},{"$f":"(SUM($J$304:AY304) + SUM($J$331:AY331))","v":12839092128.625788},{"$f":"(SUM($J$304:AZ304) + SUM($J$331:AZ331))","v":13600455634.122284},{"$f":"(SUM($J$304:BA304) + SUM($J$331:BA331))","v":14200250801.197067},{"$f":"(SUM($J$304:BB304) + SUM($J$331:BB331))","v":14633388467.754663},{"$f":"(SUM($J$304:BC304) + SUM($J$331:BC331))","v":14893961010.211662},{"$f":"(SUM($J$304:BD304) + SUM($J$331:BD331))","v":14981143089.130581},{"$f":"(SUM($J$304:BE304) + SUM($J$331:BE331))","v":15070032382.268524},{"$f":"(SUM($J$304:BF304) + SUM($J$331:BF331))","v":15158841665.942188},{"$f":"(SUM($J$304:BG304) + SUM($J$331:BG331))","v":15444931318.675148},{"$f":"(SUM($J$304:BH304) + SUM($J$331:BH331))","v":15724075109.489147},{"$f":"(SUM($J$304:BI304) + SUM($J$331:BI331))","v":15992933086.847416},{"$f":"(SUM($J$304:BJ304) + SUM($J$331:BJ331))","v":16251299534.480839},{"$f":"(SUM($J$304:BK304) + SUM($J$331:BK331))","v":16497854503.100237},{"$f":"(SUM($J$304:BL304) + SUM($J$331:BL331))","v":16532328295.465204},{"$f":"(SUM($J$304:BM304) + SUM($J$331:BM331))","v":16532328295.465204},{"$f":"(SUM($J$304:BN304) + SUM($J$331:BN331))","v":16532328295.465204},{"$f":"(SUM($J$304:BO304) + SUM($J$331:BO331))","v":16532328295.465204},{"$f":"(SUM($J$304:BP304) + SUM($J$331:BP331))","v":16532328295.465204},{"$f":"(SUM($J$304:BQ304) + SUM($J$331:BQ331))","v":16532328295.465204},{"$f":"(SUM($J$304:BR304) + SUM($J$331:BR331))","v":16532328295.465204},{"$f":"(SUM($J$304:BS304) + SUM($J$331:BS331))","v":16532328295.465204},{"$f":"(SUM($J$304:BT304) + SUM($J$331:BT331))","v":16532328295.465204},{"$f":"(SUM($J$304:BU304) + SUM($J$331:BU331))","v":16532328295.465204},{"$f":"(SUM($J$304:BV304) + SUM($J$331:BV331))","v":16532328295.465204},{"$f":"(SUM($J$304:BW304) + SUM($J$331:BW331))","v":16532328295.465204},{"$f":"(SUM($J$304:BX304) + SUM($J$331:BX331))","v":16532328295.465204},{"$f":"(SUM($J$304:BY304) + SUM($J$331:BY331))","v":16532328295.465204},{"$f":"(SUM($J$304:BZ304) + SUM($J$331:BZ331))","v":16532328295.465204},{"$f":"(SUM($J$304:CA304) + SUM($J$331:CA331))","v":16532328295.465204},{"$f":"(SUM($J$304:CB304) + SUM($J$331:CB331))","v":16532328295.465204},{"$f":"(SUM($J$304:CC304) + SUM($J$331:CC331))","v":16532328295.465204},{"$f":"(SUM($J$304:CD304) + SUM($J$331:CD331))","v":16532328295.465204},{"$f":"(SUM($J$304:CE304) + SUM($J$331:CE331))","v":16532328295.465204},{"$f":"(SUM($J$304:CF304) + SUM($J$331:CF331))","v":16532328295.465204},{"$f":"(SUM($J$304:CG304) + SUM($J$331:CG331))","v":16532328295.465204},{"$f":"(SUM($J$304:CH304) + SUM($J$331:CH331))","v":16532328295.465204},{"$f":"(SUM($J$304:CI304) + SUM($J$331:CI331))","v":16532328295.465204},{"$f":"(SUM($J$304:CJ304) + SUM($J$331:CJ331))","v":16532328295.465204},{"$f":"(SUM($J$304:CK304) + SUM($J$331:CK331))","v":16532328295.465204},{"$f":"(SUM($J$304:CL304) + SUM($J$331:CL331))","v":16532328295.465204},{"$f":"(SUM($J$304:CM304) + SUM($J$331:CM331))","v":16532328295.465204},{"$f":"(SUM($J$304:CN304) + SUM($J$331:CN331))","v":16532328295.465204},{"$f":"(SUM($J$304:CO304) + SUM($J$331:CO331))","v":16532328295.465204},{"$f":"(SUM($J$304:CP304) + SUM($J$331:CP331))","v":16532328295.465204},{"$f":"(SUM($J$304:CQ304) + SUM($J$331:CQ331))","v":16532328295.465204},{"$f":"(SUM($J$304:CR304) + SUM($J$331:CR331))","v":16532328295.465204},{"$f":"(SUM($J$304:CS304) + SUM($J$331:CS331))","v":16532328295.465204},{"$f":"(SUM($J$304:CT304) + SUM($J$331:CT331))","v":16532328295.465204},{"$f":"(SUM($J$304:CU304) + SUM($J$331:CU331))","v":16532328295.465204},{"$f":"(SUM($J$304:CV304) + SUM($J$331:CV331))","v":16532328295.465204}]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F317","v":2064},"Flag"]
[{"$nulls":4},"Capital Expenditure not depreciated at end of project",null,"US$",{"$f":"SUM(J336:CV336)","v":51746708.342809677},null,{"$f":"(J333 - J334) * (J4 = $F$335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP333 - AP334) * (AP4 = $F$335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51746708.342809677,0,0,0,0,0,0,0,0,0,{"$f":"(BV333 - BV334) * (BV4 = $F$335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Additional Profit Tax (Nominal)"]
[]
[{"$nulls":4},"APT Flag",{"$f":"Inputs!C237","v":0}]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!C331","v":0.9}]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!C331","v":"10%"}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!C335","v":0}]
[]
[null,null,"Contractor Additional Profit Tax"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J349:CV349)","v":59091866199.408249},null,{"$f":"J274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,679242830.8516444,1385988435.4686553,1424450830.2251661,1454669763.8378894,1485493076.1228673,1512897010.506254,1544884867.7245991,1577512482.087311,1590493100.3064976,1624032879.3208475,1656835477.2363257,1678265209.214818,{"$f":"AP274","v":1656678996.0151572},1450906398.6020131,1476235886.3002429,1505744251.0419443,1535842783.0784791,1566543285.7557449,1862857922.6813154,1900098728.1506381,1942219941.6675305,1976829683.7396302,1729505267.5977182,1767004835.4650593,1799344247.3803725,1835314779.3436761,1872004721.9462461,1909428463.4008679,1947600679.6845815,2300591039.9227571,2012182695.8341904,2047267908.0006289,2088196913.1763382,2128161222.071533,1166539585.6487186,0,0,0,0,0,0,0,0,0,{"$f":"BV274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J350:CV350)","v":46572037.508528709},null,{"$f":"J336 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP336 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46572037.508528709,0,0,0,0,0,0,0,0,0,{"$f":"BV336 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J351:CV351)","v":59138438236.916779},null,{"$f":"SUM(J349:J350)","v":0},{"$f":"SUM(K349:K350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,679242830.8516444,1385988435.4686553,1424450830.2251661,1454669763.8378894,1485493076.1228673,1512897010.506254,1544884867.7245991,1577512482.087311,1590493100.3064976,1624032879.3208475,1656835477.2363257,1678265209.214818,1656678996.0151572,1450906398.6020131,1476235886.3002429,1505744251.0419443,1535842783.0784791,1566543285.7557449,1862857922.6813154,1900098728.1506381,1942219941.6675305,1976829683.7396302,1729505267.5977182,1767004835.4650593,1799344247.3803725,1835314779.3436761,1872004721.9462461,1909428463.4008679,1947600679.6845815,2300591039.9227571,2012182695.8341904,2047267908.0006289,2088196913.1763382,2128161222.071533,1213111623.1572473,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW349:BW350)","v":0},0,0,0,0,0,{"$f":"SUM(CC349:CC350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Surface Rent is Tax Deductible?",{"$f":"Inputs!C238","v":0}]
[]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",{"$f":"SUM(J356:CV356)","v":1535686963.0541966},null,{"$f":"J93","v":369156734.94381994},376539869.64269638,230442400.22133017,235051248.22575676,159834848.79351461,81515772.88469246,83146088.342386305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",11462610257.235027,null,{"$f":"J94 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,194303422.6841186,829238120.14167261,1092108974.4390321,1423546096.8420951,836036814.87272286,265079677.61522064,0,0,0,0,0,0,608986452.92339134,621166181.98185909,633589505.62149632,646261295.7339263,{"$f":"AP94 * $F$342","v":329593260.82430249},0,0,0,0,0,742351087.96601403,757198109.72533441,772342071.91984117,787788913.35823798,0,0,0,0,0,0,0,923020270.58576095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",2080938979.4434137,null,{"$f":"J95 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37349523.005356953,48699700.570072904,49673694.581474356,50667168.473103851,51680511.842565931,52714122.079417251,53768404.521005601,54843772.611425713,55940648.063654229,57059461.024927311,70872440.357855797,59364663.250334382,{"$f":"AP95 * $F$342","v":60551956.515341073},71848549.426871568,62998255.558560848,64258220.669732079,65543385.083126709,66854252.784789242,68191337.840485036,69555164.597294748,82531398.968038261,72365193.24702546,73812497.111965969,83484902.908784404,76794521.995289385,78330412.435195178,79897020.683899105,81494961.097577095,83124860.319528639,41535912.176359244,47074033.799873807,33610860.133109897,34283077.335772097,29973204.756417897,10190889.617182085,0,0,0,0,0,0,0,0,0,{"$f":"BV95 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",14602358602.036201,null,{"$f":"J96 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150363223.37294635,306740975.68081057,312875795.19442677,319133311.0983153,325515977.32028168,332026296.8666873,338666822.80402106,345440159.2601015,352348962.44530356,359395941.69420958,366583860.52809381,373915537.73865569,{"$f":"AP96 * $F$342","v":381393848.49342883},389021725.46329743,396802159.97256345,404738203.17201465,412832967.23545498,421089626.58016407,429511419.11176741,438101647.49400276,446863680.44388282,455800954.05276048,464916973.13381571,474215312.59649205,483699618.84842187,493373611.22539037,503241083.44989824,513305905.11889619,523572023.2212742,534043463.6856997,544724332.95941365,555618819.61860192,566731196.01097405,578065819.93119359,307687346.21294135,0,0,0,0,0,0,0,0,0,{"$f":"BV96 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1442694708.9043474,null,{"$f":"J97 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36322597.325615861,37049049.272128187,37790030.257570758,38545830.862722181,39316747.479976624,40103082.429576159,40905144.078167699,{"$f":"AP97 * $F$342","v":41723246.959731057},42557711.898925669,43408866.136904195,44277043.459642276,45162584.328835122,46065836.015411824,46987152.735720061,47926895.790434465,48885433.706243165,49863142.380368017,50860405.227975383,51877613.332534894,52915165.599185593,53973468.911169298,55052938.289392702,56153997.055180557,57277076.996284172,58422618.536209844,59591070.906934038,60782892.325072698,61998550.171574168,63238521.175005674,33659995.259855382,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",0,null,{"$f":"IF(J4 < $F$344, J123, J123 * $F$342 * $F$354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$344, AP123, AP123 * $F$342 * $F$354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$344, BV123, BV123 * $F$342 * $F$354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",7650000,null,{"$f":"IF(J4 < $F$344, J128, J128 * $F$342)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,{"$f":"IF(AP4 < $F$344, AP128, AP128 * $F$342)","v":135000},135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$344, BV128, BV128 * $F$342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",222101874.3369706,null,{"$f":"J147 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2287024.627502514,4665530.2401051279,4758840.8449072307,4854017.6618053764,4951098.0150414836,5050119.9753423128,5151122.3748491602,5254144.8223461434,5359227.7187930662,5466412.273168928,5575740.5186323067,5687255.3290049527,{"$f":"AP147 * $F$342","v":5801000.4355850518},5917020.444296754,6035360.8531826893,6156068.0702463426,6279189.4316512691,6404773.2202842953,6532868.6846899819,6663526.0583837815,6796796.5795514574,6932732.5111424858,7071387.1613653367,7212814.9045926435,7357071.2026844965,7504212.6267381869,7654296.8792729508,7807382.8168584118,7963530.4731955808,8122801.0826594923,8285257.1043126816,8450962.2463989351,8619981.4913269151,8792381.1211534534,4679924.5358988373,0,0,0,0,0,0,0,0,0,{"$f":"BV147 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Deductible Costs ",null,"US$",31354041385.010166,null,{"$f":"SUM(J356:J363)","v":369306734.94381994},376689869.64269638,230592400.22133017,235201248.22575676,159984848.79351461,81665772.88469246,83296088.342386305,150000,150000,150000,150000,150000,150000,150000,150000,135000,194438422.6841186,829373120.14167261,1092243974.4390321,1423681096.8420951,1026171585.8785287,625320884.10620928,367443330.62080836,374789497.23322451,382282587.17788911,426248136.24706274,434770398.97200394,443463106.95144409,1061316122.0138643,1082539744.4541416,1116859629.4556546,1126268896.130089,{"$f":"SUM(AP356:AP363)","v":819198313.22838855},509480007.23339146,509379642.52121115,519564535.37163538,529953126.07906812,540549488.60064948,1293708866.3386765,1319580343.6654501,1357554381.617557,1372885935.5495343,596796262.63512242,616925643.74240398,620901377.64558136,633316705.198493,645980339.30246305,658897246.0885123,672072491.01028252,1565280066.0666893,659809694.77053416,658598534.32318342,671767805.00964725,680204926.98377061,356353155.62587768,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV356:BV363)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC356:CC363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"First Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",null,null,{"$f":"I370 * (I370 < 0)","v":0},{"$f":"J370 * (J370 < 0)","v":-369306734.94381994},-827244086.27415669,-1239830185.4758015,-1747794074.5062346,-2292293619.6911206,-2878263988.9078598,-3594778154.8099756,-4385779348.8681698,-5350800805.6191673,-6528126982.8553839,-7964464919.0835686,-9716797201.2819538,-11854642585.563984,-14462813954.38806,-17644783024.353432,-21526770289.711185,-26457098176.131767,-33107032895.02243,-41482824106.366402,-52032726506.6091,-63826855093.089989,-77108095662.207336,-93014869208.288589,-112398260167.50743,-136022666915.41411,-164861004762.54602,-200020311341.55356,-242890730461.55951,-295797514184.80994,-360331474170.60144,-439064422640.35315,-535106599308.14612,-651992570473.15149,-794489509585.87634,-968310345450.99011,-1180352441734.5376,-1439024089259.1362,-1754583395098.9912,-2140022592964.427,-2610247045032.1162,-3183916729379.1318,-3883774466094.3506,-4737072139630.1445,-5778077931157.0537,-7048076633141.8711,-8597451494358.9385,-10487664798735.262,-12793700523239.709,-15607039110163.773,-19039852403425.949,-23227267559178.594,-28335877752824.207,-34568354429337.371,-42171944447496.516,-51448915467478.219,-62767676870323.422,-76576565781794.594,-93423410253789.406,-113976560509623.08,-139051403821740.16,-169642712662523,-206964109448278.06,-252496213526899.22,-308045380502817.06,{"$f":"BV370 * (BV370 < 0)","v":-375815364213436.81},-458494744340392.88,-559363588095279.31,-682423577476240.75,-832556764521013.88,-1015719252715637.1,{"$f":"CB370 * (CB370 < 0)","v":-1239177488313077.3},{"$f":"CC370 * (CC370 < 0)","v":-1511796535741954.3},{"$f":"CD370 * (CD370 < 0)","v":-1844391773605184.3},{"$f":"CE370 * (CE370 < 0)","v":-2250157963798324.8},{"$f":"CF370 * (CF370 < 0)","v":-2745192715833956},{"$f":"CG370 * (CG370 < 0)","v":-3349135113317426},{"$f":"CH370 * (CH370 < 0)","v":-4085944838247259.5},{"$f":"CI370 * (CI370 < 0)","v":-4984852702661656},{"$f":"CJ370 * (CJ370 < 0)","v":-6081520297247221},{"$f":"CK370 * (CK370 < 0)","v":-7419454762641609},{"$f":"CL370 * (CL370 < 0)","v":-9051734810422762},{"$f":"CM370 * (CM370 < 0)","v":-1.104311646871577E+16},{"$f":"CN370 * (CN370 < 0)","v":-1.347260209183324E+16},{"$f":"CO370 * (CO370 < 0)","v":-1.6436574552036552E+16},{"$f":"CP370 * (CP370 < 0)","v":-2.0052620953484596E+16},{"$f":"CQ370 * (CQ370 < 0)","v":-2.4464197563251212E+16},{"$f":"CR370 * (CR370 < 0)","v":-2.9846321027166476E+16},{"$f":"CS370 * (CS370 < 0)","v":-3.6412511653143096E+16},{"$f":"CT370 * (CT370 < 0)","v":-4.4423264216834576E+16},{"$f":"CU370 * (CU370 < 0)","v":-5.4196382344538192E+16}]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C239","v":0.2},"%",null,null,{"$f":"$F$368 + ((J87 - I87) / I87)","v":0.22},0.22000000000000003,0.21999999999999997,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.21999999999999997,0.21999999999999995,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.22,0.21999999999999997,0.22000000000000011,0.22000000000000011,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000006,{"$f":"$F$368 + ((AP87 - AO87) / AO87)","v":0.22000000000000006},0.22000000000000008,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000006,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000014,0.22000000000000011,0.22000000000000008,0.22,0.22000000000000003,0.21999999999999992,0.22000000000000014,0.22000000000000008,0.21999999999999995,0.22000000000000006,0.22000000000000011,0.21999999999999997,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.21999999999999995,{"$f":"$F$368 + ((BV87 - BU87) / BU87)","v":0.21999999999999997},0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000003,0.22,0.22000000000000006,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.21999999999999997,0.22000000000000003,0.22000000000000006,0.22000000000000008,0.22000000000000011,0.22,0.21999999999999995,0.22,0.22000000000000008,0.22000000000000011]
[{"$nulls":4},"C: Net Cash Flows",null,"US$",{"$f":"SUM(J369:CV369)","v":27784396851.906624},null,{"$f":"J351 - J364","v":-369306734.94381994},-376689869.64269638,-230592400.22133017,-235201248.22575676,-159984848.79351461,-81665772.88469246,-83296088.342386305,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-135000,-194438422.6841186,-829373120.14167261,-1092243974.4390321,-1423681096.8420951,-346928755.02688432,760667551.36244607,1057007499.6043577,1079880266.6046648,1103210488.9449782,1086648874.2591913,1110114468.7525952,1134049375.1358669,529176978.2926333,541493134.86670589,539975847.78067112,551996313.08472896,{"$f":"AP351 - AP364","v":837480682.78676867},941426391.36862159,966856243.77903175,986179715.67030883,1005889656.9994109,1025993797.1550955,569149056.34263897,580518384.48518801,584665560.04997349,603943748.1900959,1132709004.9625959,1150079191.7226553,1178442869.7347913,1201998074.1451831,1226024382.6437831,1250531217.3123555,1275528188.674299,735310973.8560679,1352373001.0636563,1388669373.6774454,1416429108.1666908,1447956295.0877624,856758467.53136969,0,0,0,0,0,0,0,0,0,{"$f":"BV351 - BV364","v":0},0,0,0,0,0,0,{"$f":"CC351 - CC364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FANCP",null,"US$",null,0,{"$f":"J367 * (1 + J368) + J369","v":-369306734.94381994},{"$f":"K367 * (1 + K368) + K369","v":-827244086.27415669},{"$f":"L367 * (1 + L368) + L369","v":-1239830185.4758015},-1747794074.5062346,-2292293619.6911206,-2878263988.9078598,-3594778154.8099756,-4385779348.8681698,-5350800805.6191673,-6528126982.8553839,-7964464919.0835686,-9716797201.2819538,-11854642585.563984,-14462813954.38806,-17644783024.353432,-21526770289.711185,-26457098176.131767,-33107032895.02243,-41482824106.366402,-52032726506.6091,-63826855093.089989,-77108095662.207336,-93014869208.288589,-112398260167.50743,-136022666915.41411,-164861004762.54602,-200020311341.55356,-242890730461.55951,-295797514184.80994,-360331474170.60144,-439064422640.35315,-535106599308.14612,-651992570473.15149,-794489509585.87634,-968310345450.99011,-1180352441734.5376,-1439024089259.1362,-1754583395098.9912,-2140022592964.427,-2610247045032.1162,-3183916729379.1318,-3883774466094.3506,-4737072139630.1445,-5778077931157.0537,-7048076633141.8711,-8597451494358.9385,-10487664798735.262,-12793700523239.709,-15607039110163.773,-19039852403425.949,-23227267559178.594,-28335877752824.207,-34568354429337.371,-42171944447496.516,-51448915467478.219,-62767676870323.422,-76576565781794.594,-93423410253789.406,-113976560509623.08,-139051403821740.16,-169642712662523,-206964109448278.06,-252496213526899.22,-308045380502817.06,-375815364213436.81,-458494744340392.88,{"$f":"BX367 * (1 + BX368) + BX369","v":-559363588095279.31},-682423577476240.75,-832556764521013.88,-1015719252715637.1,-1239177488313077.3,{"$f":"CC367 * (1 + CC368) + CC369","v":-1511796535741954.3},-1844391773605184.3,-2250157963798324.8,-2745192715833956,-3349135113317426,-4085944838247259.5,-4984852702661656,-6081520297247221,-7419454762641609,-9051734810422762,-1.104311646871577E+16,-1.347260209183324E+16,-1.6436574552036552E+16,-2.0052620953484596E+16,-2.4464197563251212E+16,-2.9846321027166476E+16,-3.6412511653143096E+16,-4.4423264216834576E+16,-5.4196382344538192E+16,-6.6119586460336608E+16]
[{"$nulls":4},"APT on FANCP",{"$f":"Inputs!C240","v":0.25},"US$",{"$f":"SUM(J371:CV371)","v":0},null,{"$f":"$F$371 * J370 * (J370>0) * $F$340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$371 * AP370 * (AP370>0) * $F$340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$371 * BV370 * (BV370>0) * $F$340","v":0},0,0,0,0,0,0,{"$f":"$F$371 * CC370 * (CC370>0) * $F$340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Second Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",null,null,{"$f":"I377 * (I377 < 0)","v":0},{"$f":"J377 * (J377 < 0)","v":-369306734.94381994},-864174759.76853871,-1371303083.1158011,-2045321317.9386144,-2859808988.472486,-3856613637.6683745,-5174026090.064641,-6829864438.8853264,-9015571059.3286304,-11900703798.313793,-15709079013.774208,-20736134298.181957,-27371847273.600182,-36130988401.152237,-47693054689.520958,-62954967190.167671,-83294995113.705444,-110778766670.23285,-147320215979.14639,-195886366189.31534,-258916932124.92316,-341009682853.53607,-449075773867.06317,-591700141237.91882,-779940975945.10791,-1028435439373.2833,-1356424665503.9812,-1789346509090.1194,-2361408215020.665,-3116517350692.4106,-4113262927066.2017,-5428955067414.3018,-7165383208304.0918,-9457364408570.0332,-12482754163068.666,-16476249315534.967,-21747643206849.152,-28705863039243.727,-37891170062745.375,-50015763964439.414,-66020223767499.984,-87146091429351.781,-115031707977739.39,-151840704451424.28,-200428551433010.28,-264564485893499.44,-349223895355036.63,-460974291337431.06,-608484789037220.38,-803199186218157,-1060221573434966.1,-1399491088264781.3,-1847326820080403,-2438469954549837,-3218779483247317,-4248788917886458.5,-5608401371610125,-7403089810525364,-9772078549893480,-1.2899143685859394E+16,-1.7026869665334398E+16,-2.2475467958241408E+16,-2.9667617704878656E+16,-3.9161255370439824E+16,{"$f":"BV377 * (BV377 < 0)","v":-5.169285708898056E+16},-6.8234571357454328E+16,-9.0069634191839712E+16,-1.188919171332284E+17,-1.569373306158615E+17,-2.0715727641293718E+17,{"$f":"CB377 * (CB377 < 0)","v":-2.7344760486507709E+17},{"$f":"CC377 * (CC377 < 0)","v":-3.609508384219017E+17},{"$f":"CD377 * (CD377 < 0)","v":-4.7645510671691027E+17},{"$f":"CE377 * (CE377 < 0)","v":-6.2892074086632154E+17},{"$f":"CF377 * (CF377 < 0)","v":-8.3017537794354445E+17},{"$f":"CG377 * (CG377 < 0)","v":-1.0958314988854788E+18},{"$f":"CH377 * (CH377 < 0)","v":-1.4464975785288317E+18},{"$f":"CI377 * (CI377 < 0)","v":-1.9093768036580577E+18},{"$f":"CJ377 * (CJ377 < 0)","v":-2.5203773808286362E+18},{"$f":"CK377 * (CK377 < 0)","v":-3.3268981426937999E+18},{"$f":"CL377 * (CL377 < 0)","v":-4.3915055483558159E+18},{"$f":"CM377 * (CM377 < 0)","v":-5.796787323829676E+18},{"$f":"CN377 * (CN377 < 0)","v":-7.6517592674551726E+18},{"$f":"CO377 * (CO377 < 0)","v":-1.0100322233040828E+19},{"$f":"CP377 * (CP377 < 0)","v":-1.3332425347613895E+19},{"$f":"CQ377 * (CQ377 < 0)","v":-1.7598801458850341E+19},{"$f":"CR377 * (CR377 < 0)","v":-2.3230417925682446E+19},{"$f":"CS377 * (CS377 < 0)","v":-3.0664151661900825E+19},{"$f":"CT377 * (CT377 < 0)","v":-4.0476680193709089E+19},{"$f":"CU377 * (CU377 < 0)","v":-5.3429217855696003E+19}]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C241","v":0.3},"%",null,null,{"$f":"$F$375 + ((J87 - I87) / I87)","v":0.31999999999999995},0.32,0.31999999999999995,0.32,0.32000000000000006,0.32,0.32000000000000006,0.32,0.32,0.32,0.32,0.32,0.31999999999999995,0.3199999999999999,0.32,0.32,0.32,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,{"$f":"$F$375 + ((AP87 - AO87) / AO87)","v":0.32},0.32000000000000006,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000012,0.32000000000000012,0.32000000000000006,0.32,0.32,0.3199999999999999,0.32000000000000012,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.31999999999999995,0.32,0.31999999999999995,0.32,0.31999999999999995,0.31999999999999995,{"$f":"$F$375 + ((BV87 - BU87) / BU87)","v":0.31999999999999995},0.31999999999999995,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32,0.31999999999999995,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006,0.32000000000000012,0.31999999999999995,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006]
[{"$nulls":4},"C: Net Cash Flows net of APT on FANCP",null,"US$",{"$f":"SUM(J376:CV376)","v":27784396851.906624},null,{"$f":"J351 - (J364 + J371)","v":-369306734.94381994},-376689869.64269638,-230592400.22133017,-235201248.22575676,-159984848.79351461,-81665772.88469246,-83296088.342386305,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-135000,-194438422.6841186,-829373120.14167261,-1092243974.4390321,-1423681096.8420951,-346928755.02688432,760667551.36244607,1057007499.6043577,1079880266.6046648,1103210488.9449782,1086648874.2591913,1110114468.7525952,1134049375.1358669,529176978.2926333,541493134.86670589,539975847.78067112,551996313.08472896,{"$f":"AP351 - (AP364 + AP371)","v":837480682.78676867},941426391.36862159,966856243.77903175,986179715.67030883,1005889656.9994109,1025993797.1550955,569149056.34263897,580518384.48518801,584665560.04997349,603943748.1900959,1132709004.9625959,1150079191.7226553,1178442869.7347913,1201998074.1451831,1226024382.6437831,1250531217.3123555,1275528188.674299,735310973.8560679,1352373001.0636563,1388669373.6774454,1416429108.1666908,1447956295.0877624,856758467.53136969,0,0,0,0,0,0,0,0,0,{"$f":"BV351 - (BV364 + BV371)","v":0},0,0,0,0,0,0,{"$f":"CC351 - (CC364 + CC371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"SANCP",null,"US$",null,0,{"$f":"J374 * (1 + J375) + J376","v":-369306734.94381994},{"$f":"K374 * (1 + K375) + K376","v":-864174759.76853871},-1371303083.1158011,-2045321317.9386144,-2859808988.472486,-3856613637.6683745,-5174026090.064641,-6829864438.8853264,-9015571059.3286304,-11900703798.313793,-15709079013.774208,-20736134298.181957,-27371847273.600182,-36130988401.152237,-47693054689.520958,-62954967190.167671,-83294995113.705444,-110778766670.23285,-147320215979.14639,-195886366189.31534,-258916932124.92316,-341009682853.53607,-449075773867.06317,-591700141237.91882,-779940975945.10791,-1028435439373.2833,-1356424665503.9812,-1789346509090.1194,-2361408215020.665,-3116517350692.4106,-4113262927066.2017,-5428955067414.3018,-7165383208304.0918,-9457364408570.0332,-12482754163068.666,-16476249315534.967,-21747643206849.152,-28705863039243.727,-37891170062745.375,-50015763964439.414,-66020223767499.984,-87146091429351.781,-115031707977739.39,-151840704451424.28,-200428551433010.28,-264564485893499.44,-349223895355036.63,-460974291337431.06,-608484789037220.38,-803199186218157,-1060221573434966.1,-1399491088264781.3,-1847326820080403,-2438469954549837,-3218779483247317,-4248788917886458.5,-5608401371610125,-7403089810525364,-9772078549893480,-1.2899143685859394E+16,-1.7026869665334398E+16,-2.2475467958241408E+16,-2.9667617704878656E+16,-3.9161255370439824E+16,-5.169285708898056E+16,{"$f":"BW374 * (1 + BW375) + BW376","v":-6.8234571357454328E+16},-9.0069634191839712E+16,-1.188919171332284E+17,-1.569373306158615E+17,-2.0715727641293718E+17,-2.7344760486507709E+17,{"$f":"CC374 * (1 + CC375) + CC376","v":-3.609508384219017E+17},-4.7645510671691027E+17,-6.2892074086632154E+17,-8.3017537794354445E+17,-1.0958314988854788E+18,-1.4464975785288317E+18,-1.9093768036580577E+18,-2.5203773808286362E+18,-3.3268981426937999E+18,-4.3915055483558159E+18,-5.796787323829676E+18,-7.6517592674551726E+18,-1.0100322233040828E+19,-1.3332425347613895E+19,-1.7598801458850341E+19,-2.3230417925682446E+19,-3.0664151661900825E+19,-4.0476680193709089E+19,-5.3429217855696003E+19,-7.0526567569518731E+19]
[{"$nulls":4},"APT on SANCP",{"$f":"Inputs!C242","v":0.35},"US$",{"$f":"SUM(J378:CV378)","v":0},null,{"$f":"$F$378 * J377 * (J377>0) * $F$340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$378 * AP377 * (AP377>0) * $F$340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$378 * BV377 * (BV377>0) * $F$340","v":0},0,0,0,0,0,0,{"$f":"$F$378 * CC377 * (CC377>0) * $F$340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor Additional Profit Tax",null,"US$",{"$f":"SUM(J380:CV380)","v":0},null,{"$f":"J371 + J378","v":0},{"$f":"K371 + K378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW371 + BW378","v":0},0,0,0,0,0,{"$f":"CC371 + CC378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TPDC Additional Profit Tax"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J384:CV384)","v":6261172076.531085},null,{"$f":"J275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75471425.650182709,135343640.38605875,127307887.14664245,128124127.88135533,128956693.43076251,133841754.4384485,134788672.51899749,135754528.96115753,157039250.96294045,158450118.97397929,161297181.02439779,176230102.21111962,{"$f":"AP275","v":184075444.00168413},161211822.06689036,164026209.58891588,167304916.78243825,170649198.11983103,174060365.08397168,206984213.63125727,211122080.90562645,215802215.74083671,219647742.63773671,192167251.95530203,196333870.60722882,199927138.59781918,203923864.37151957,208000524.660694,212158718.15565199,216400075.52050906,255621226.65808415,223575855.09268782,227474212.00006986,232021879.24181536,236462358.0079481,129615509.51652429,0,0,0,0,0,0,0,0,0,{"$f":"BV275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J385:CV385)","v":5174670.8342809677},null,{"$f":"J336 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP336 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5174670.8342809677,0,0,0,0,0,0,0,0,0,{"$f":"BV336 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J386:CV386)","v":6266346747.365366},null,{"$f":"SUM(J384:J385)","v":0},{"$f":"SUM(K384:K385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75471425.650182709,135343640.38605875,127307887.14664245,128124127.88135533,128956693.43076251,133841754.4384485,134788672.51899749,135754528.96115753,157039250.96294045,158450118.97397929,161297181.02439779,176230102.21111962,184075444.00168413,161211822.06689036,164026209.58891588,167304916.78243825,170649198.11983103,174060365.08397168,206984213.63125727,211122080.90562645,215802215.74083671,219647742.63773671,192167251.95530203,196333870.60722882,199927138.59781918,203923864.37151957,208000524.660694,212158718.15565199,216400075.52050906,255621226.65808415,223575855.09268782,227474212.00006986,232021879.24181536,236462358.0079481,134790180.35080525,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW384:BW385)","v":0},0,0,0,0,0,{"$f":"SUM(CC384:CC385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",{"$f":"SUM(J389:CV389)","v":1273623361.9150031},null,{"$f":"J94 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21589269.18712429,92137568.904630303,121345441.60433689,158171788.53801057,92892979.430302545,29453297.512802292,0,0,0,0,0,0,67665161.435932383,69018464.664651021,70398833.957944036,71806810.637102932,{"$f":"AP94 * $F$343","v":36621473.424922496},0,0,0,0,0,82483454.218446016,84133123.302814946,85815785.768871248,87532101.484248668,0,0,0,0,0,0,0,102557807.84286234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",231215442.16037935,null,{"$f":"J95 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4149947.0005952166,5411077.8411192112,5519299.3979415959,5629685.3859004276,5742279.0936184376,5857124.6754908059,5974267.1690006219,6093752.5123806344,6215627.5626282478,6339940.1138808131,7874715.5953173107,6596073.6944815982,{"$f":"AP95 * $F$343","v":6727995.1683712304},7983172.1585412845,6999806.1731734276,7139802.2966368981,7282598.3425696343,7428250.3094210271,7576815.3156094477,7728351.621921638,9170155.4408931416,8040577.027447273,8201388.5679962188,9276100.3231982663,8532724.6661432665,8703379.1594661307,8877446.7426554561,9054995.6775085665,9236095.5910587367,4615101.3529288052,5230448.1999859791,3734540.0147899892,3809230.8150857892,3330356.0840464327,1132321.0685757871,0,0,0,0,0,0,0,0,0,{"$f":"BV95 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1622484289.115134,null,{"$f":"J96 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16707024.819216261,34082330.63120117,34763977.243825197,35459256.788701706,36168441.924475744,36891810.762965254,37629646.978224568,38382239.917789057,39149884.716144837,39932882.410467736,40731540.058677092,41546170.859850638,{"$f":"AP96 * $F$343","v":42377094.277047649},43224636.162588604,44089128.885840386,44970911.463557184,45870329.692828327,46787736.286684901,47723491.012418598,48677960.832666971,49651520.04932031,50644550.450306721,51657441.459312856,52690590.288499117,53744402.094269097,54819290.136154488,55915675.938877583,57033989.457655132,58174669.246808246,59338162.631744415,60524925.884379297,61735424.402066879,62970132.890108228,64229535.547910392,34187482.912549041,0,0,0,0,0,0,0,0,0,{"$f":"BV96 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",160299412.10048306,null,{"$f":"J97 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4035844.1472906508,4116561.0302364649,4198892.2508411957,4282870.0958580198,4368527.4977751812,4455898.0477306843,4545016.0086853001,{"$f":"AP97 * $F$343","v":4635916.3288590061},4728634.6554361861,4823207.3485449106,4919671.4955158085,5018064.9254261246,5118426.2239346467,5220794.7484133402,5325210.6433816068,5431714.8562492402,5540349.1533742249,5651156.1364417095,5764179.2591705434,5879462.8443539552,5997052.1012410335,6116993.1432658555,6239333.0061311731,6364119.6662537977,6491402.0595788723,6621230.1007704493,6753654.7027858561,6888727.7968415739,7026502.3527784087,3739999.473317265,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",0,null,{"$f":"IF(J4 < $F$344, 0, J123 * $F$343 * $F$354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$344, 0, AP123 * $F$343 * $F$354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$344, 0, BV123 * $F$343 * $F$354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",600000,null,{"$f":"IF(J4 < $F$344, 0, J128 * $F$343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"IF(AP4 < $F$344, 0, AP128 * $F$343)","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$344, 0, BV128 * $F$343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",24677986.03744119,null,{"$f":"J147 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254113.84750027931,518392.2489005698,528760.09387858119,539335.29575615295,550122.00167127594,561124.44170470152,572346.93053879554,583793.86914957152,595469.746532563,607379.14146321418,619526.72429247852,631917.25877832808,{"$f":"AP147 * $F$343","v":644555.60395389469},657446.71603297268,670595.65035363217,684007.56336070481,697687.71462791879,711641.4689204772,725874.29829888698,740391.78426486463,755199.61995016201,770303.61234916514,785709.68459614855,801423.8782880716,817452.35585383291,833801.40297090961,850477.43103032792,867486.97965093469,884836.71924395347,902533.45362883247,920584.12270140916,938995.80515543732,957775.72125854611,976931.23568371707,519991.61509987083,0,0,0,0,0,0,0,0,0,{"$f":"BV147 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Deductible Costs",null,"US$",3312900491.3284392,null,{"$f":"SUM(J389:J395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,21604269.18712429,92152568.904630303,121360441.60433689,158186788.53801057,114019065.0976143,69480098.234023243,40827036.735645376,41643277.47035829,42475843.019765459,47360904.027451403,48307822.10800045,49273678.55016046,117924013.55709605,120282193.82823797,124095514.38396159,125140988.4588988,{"$f":"SUM(AP389:AP395)","v":91022034.803154275},56608889.692599051,56597738.057912357,57729392.819070593,58883680.675452009,60061054.288961045,143745429.59318632,146620038.18505001,150839375.73528412,152542881.72772604,66310695.848346934,68547293.749155998,68989041.96062015,70368522.799832568,71775593.25582923,73210805.120945796,74674721.223364726,173920007.34074327,73312188.307837129,73177614.924798161,74640867.223294139,75578325.22041896,39594795.069541961,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV389:BV395)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC389:CC395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"First Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",null,null,{"$f":"I402 * (I402 < 0)","v":0},{"$f":"J402 * (J402 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-21622569.18712429,-118532103.31292194,-265969607.64610168,-482669709.86625457,-627404685.48426211,-699570174.13876426,-766994762.03829539,-849252759.27572346,-949607515.90538573,-1072040318.9935734,-1221408338.7611628,-1403637322.8776217,-1673322296.504854,-2003285276.5901806,-2406806370.7995844,-2885214658.6232724,-3426908474.3218627,-4076225406.2983818,-4865566524.1530218,-5826415635.5033188,-6996461557.8696699,-8421683789.8059864,-10211215439.525234,-12393180793.50021,-15054717728.064703,-18299650767.328926,-22199717380.034332,-26955868626.78381,-32755221628.039047,-39827815044.635956,-48453709423.05101,-58974577583.087532,-71807259297.069656,-87523155123.107635,-106627985583.40646,-129931845814.68062,-158359470881.89185,-193037670443.12054,-235410762555.32581,-287201130317.4975,-350385378987.34698,-427470162364.56329,-521513598084.76721,-636246589663.41602,-776220839389.36755,-946989424055.02844,-1155327097347.1348,-1409499058763.5044,{"$f":"BV402 * (BV402 < 0)","v":-1719588851691.4753},-2097898399063.5999,-2559436046857.5918,-3122511977166.2617,-3809464612142.8398,-4647546826814.2656,{"$f":"CB402 * (CB402 < 0)","v":-5670007128713.4043},{"$f":"CC402 * (CC402 < 0)","v":-6917408697030.3535},{"$f":"CD402 * (CD402 < 0)","v":-8439238610377.0313},{"$f":"CE402 * (CE402 < 0)","v":-10295871104659.979},{"$f":"CF402 * (CF402 < 0)","v":-12560962747685.174},{"$f":"CG402 * (CG402 < 0)","v":-15324374552175.912},{"$f":"CH402 * (CH402 < 0)","v":-18695736953654.613},{"$f":"CI402 * (CI402 < 0)","v":-22808799083458.629},{"$f":"CJ402 * (CJ402 < 0)","v":-27826734881819.531},{"$f":"CK402 * (CK402 < 0)","v":-33948616555819.828},{"$f":"CL402 * (CL402 < 0)","v":-41417312198100.188},{"$f":"CM402 * (CM402 < 0)","v":-50529120881682.227},{"$f":"CN402 * (CN402 < 0)","v":-61645527475652.313},{"$f":"CO402 * (CO402 < 0)","v":-75207543520295.813},{"$f":"CP402 * (CP402 < 0)","v":-91753203094760.906},{"$f":"CQ402 * (CQ402 < 0)","v":-111938907775608.33},{"$f":"CR402 * (CR402 < 0)","v":-136565467486242.16},{"$f":"CS402 * (CS402 < 0)","v":-166609870333215.44},{"$f":"CT402 * (CT402 < 0)","v":-203264041806522.84},{"$f":"CU402 * (CU402 < 0)","v":-247982131003957.91}]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C239","v":0.2},"%",null,null,{"$f":"$F$400 + ((J87 - I87) / I87)","v":0.22},0.22000000000000003,0.21999999999999997,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.21999999999999997,0.21999999999999995,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.22,0.21999999999999997,0.22000000000000011,0.22000000000000011,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000006,{"$f":"$F$400 + ((AP87 - AO87) / AO87)","v":0.22000000000000006},0.22000000000000008,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000006,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000014,0.22000000000000011,0.22000000000000008,0.22,0.22000000000000003,0.21999999999999992,0.22000000000000014,0.22000000000000008,0.21999999999999995,0.22000000000000006,0.22000000000000011,0.21999999999999997,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.21999999999999995,{"$f":"$F$400 + ((BV87 - BU87) / BU87)","v":0.21999999999999997},0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000003,0.22,0.22000000000000006,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.21999999999999997,0.22000000000000003,0.22000000000000006,0.22000000000000008,0.22000000000000011,0.22,0.21999999999999995,0.22,0.22000000000000008,0.22000000000000011]
[{"$nulls":4},"C: Net Cash Flows",null,"US$",{"$f":"SUM(J401:CV401)","v":2953446256.0369253},null,{"$f":"J386 - J396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-21604269.18712429,-92152568.904630303,-121360441.60433689,-158186788.53801057,-38547639.447431594,65863542.152035505,86480850.410997063,86480850.410997033,86480850.410997063,86480850.410997093,86480850.410997033,86480850.410997063,39115237.405844405,38167925.145741329,37201666.640436202,51089113.752220824,{"$f":"AP386 - AP396","v":93053409.198529854},104602932.3742913,107428471.53100353,109575523.96336766,111765517.44437902,113999310.79501063,63238784.038070947,64502042.720576435,64962840.00555259,67104860.910010666,125856556.1069551,127786576.85807282,130938096.63719903,133555341.571687,136224931.40486479,138947913.03470618,141725354.29714435,81701219.317340881,150263666.78485069,154296597.0752717,157381012.01852122,160884032.78752914,95195385.281263292,0,0,0,0,0,0,0,0,0,{"$f":"BV386 - BV396","v":0},0,0,0,0,0,0,{"$f":"CC386 - CC396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FANCP",null,"US$",null,0,{"$f":"J399 * (1 + J400) + J401","v":0},{"$f":"K399 * (1 + K400) + K401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-21622569.18712429,-118532103.31292194,-265969607.64610168,-482669709.86625457,-627404685.48426211,-699570174.13876426,-766994762.03829539,-849252759.27572346,-949607515.90538573,-1072040318.9935734,-1221408338.7611628,-1403637322.8776217,-1673322296.504854,-2003285276.5901806,-2406806370.7995844,-2885214658.6232724,-3426908474.3218627,-4076225406.2983818,-4865566524.1530218,-5826415635.5033188,-6996461557.8696699,-8421683789.8059864,-10211215439.525234,-12393180793.50021,-15054717728.064703,-18299650767.328926,-22199717380.034332,-26955868626.78381,-32755221628.039047,-39827815044.635956,-48453709423.05101,-58974577583.087532,-71807259297.069656,-87523155123.107635,-106627985583.40646,-129931845814.68062,-158359470881.89185,-193037670443.12054,-235410762555.32581,-287201130317.4975,-350385378987.34698,-427470162364.56329,-521513598084.76721,-636246589663.41602,-776220839389.36755,-946989424055.02844,-1155327097347.1348,-1409499058763.5044,-1719588851691.4753,{"$f":"BW399 * (1 + BW400) + BW401","v":-2097898399063.5999},-2559436046857.5918,-3122511977166.2617,-3809464612142.8398,-4647546826814.2656,-5670007128713.4043,{"$f":"CC399 * (1 + CC400) + CC401","v":-6917408697030.3535},-8439238610377.0313,-10295871104659.979,-12560962747685.174,-15324374552175.912,-18695736953654.613,-22808799083458.629,-27826734881819.531,-33948616555819.828,-41417312198100.188,-50529120881682.227,-61645527475652.313,-75207543520295.813,-91753203094760.906,-111938907775608.33,-136565467486242.16,-166609870333215.44,-203264041806522.84,-247982131003957.91,-302538199824828.69]
[{"$nulls":4},"APT on FANCP",{"$f":"Inputs!C240","v":0.25},"US$",{"$f":"SUM(J403:CV403)","v":0},null,{"$f":"$F$403 * J402 * (J402>0) * $F$340 * $F$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$403 * AP402 * (AP402>0) * $F$340 * $F$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$403 * BV402 * (BV402>0) * $F$340 * $F$345","v":0},0,0,0,0,0,0,{"$f":"$F$403 * CC402 * (CC402>0) * $F$340 * $F$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Second Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",null,null,{"$f":"I409 * (I409 < 0)","v":0},{"$f":"J409 * (J409 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-21624069.18712429,-120696340.23163436,-280679610.71009421,-528683874.67533493,-736410354.01887369,-906198125.15287769,-1109700674.7908013,-1378324040.312861,-1732906882.8019793,-2200956234.8876157,-2818781379.6406555,-3634310570.7146688,-4758174715.9375181,-6242622699.8917818,-8203060297.2167158,-10776950478.573845,-14132521222.518946,-18550325081.350719,-24379000635.851948,-32070705315.361198,-42221565498.832397,-55618467147.663757,-73353137850.878098,-96761639920.438507,-127660401854.97328,-168444625587.65469,-222221049219.59723,-293203998393.01025,-386898339782.13629,-510572253170.84821,-673819149254.11475,-889302329102.39685,-1173737349060.8667,-1549251599541.0266,-2044861847727.3704,-2699063342403.0532,-3562606230960.0117,-4702479340834.4287,-6207177534516.1641,-8193474345561.3369,-10815386136140.965,-14276309699706.072,-18844728803612.012,-24875042020767.855,-32835055467413.566,-43342273216985.906,-57211800646421.391,-75519576853276.219,{"$f":"BV409 * (BV409 < 0)","v":-99685841446324.594},-131585310709148.45,-173692610136075.97,-229274245379620.25,-302642003901098.75,-399487445149450.38,{"$f":"CB409 * (CB409 < 0)","v":-527323427597274.5},{"$f":"CC409 * (CC409 < 0)","v":-696066924428402.25},{"$f":"CD409 * (CD409 < 0)","v":-918808340245491},{"$f":"CE409 * (CE409 < 0)","v":-1212827009124048},{"$f":"CF409 * (CF409 < 0)","v":-1600931652043743.5},{"$f":"CG409 * (CG409 < 0)","v":-2113229780697741.5},{"$f":"CH409 * (CH409 < 0)","v":-2789463310521018.5},{"$f":"CI409 * (CI409 < 0)","v":-3682091569887744},{"$f":"CJ409 * (CJ409 < 0)","v":-4860360872251822},{"$f":"CK409 * (CK409 < 0)","v":-6415676351372405},{"$f":"CL409 * (CL409 < 0)","v":-8468692783811575},{"$f":"CM409 * (CM409 < 0)","v":-1.1178674474631278E+16},{"$f":"CN409 * (CN409 < 0)","v":-1.4755850306513288E+16},{"$f":"CO409 * (CO409 < 0)","v":-1.947772240459754E+16},{"$f":"CP409 * (CP409 < 0)","v":-2.5710593574068756E+16},{"$f":"CQ409 * (CQ409 < 0)","v":-3.393798351777076E+16},{"$f":"CR409 * (CR409 < 0)","v":-4.47981382434574E+16},{"$f":"CS409 * (CS409 < 0)","v":-5.913354248136376E+16},{"$f":"CT409 * (CT409 < 0)","v":-7.805627607540016E+16},{"$f":"CU409 * (CU409 < 0)","v":-1.0303428441952822E+17}]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C241","v":0.3},"%",null,null,{"$f":"$F$407 + ((J87 - I87) / I87)","v":0.31999999999999995},0.32,0.31999999999999995,0.32,0.32000000000000006,0.32,0.32000000000000006,0.32,0.32,0.32,0.32,0.32,0.31999999999999995,0.3199999999999999,0.32,0.32,0.32,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,{"$f":"$F$407 + ((AP87 - AO87) / AO87)","v":0.32},0.32000000000000006,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000012,0.32000000000000012,0.32000000000000006,0.32,0.32,0.3199999999999999,0.32000000000000012,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.31999999999999995,0.32,0.31999999999999995,0.32,0.31999999999999995,0.31999999999999995,{"$f":"$F$407 + ((BV87 - BU87) / BU87)","v":0.31999999999999995},0.31999999999999995,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32,0.31999999999999995,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006,0.32000000000000012,0.31999999999999995,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006]
[{"$nulls":4},"C: Net Cash Flows net of APT on FANCP",null,"US$",{"$f":"SUM(J408:CV408)","v":2953446256.0369253},null,{"$f":"J386 - (J396 + J403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-21604269.18712429,-92152568.904630303,-121360441.60433689,-158186788.53801057,-38547639.447431594,65863542.152035505,86480850.410997063,86480850.410997033,86480850.410997063,86480850.410997093,86480850.410997033,86480850.410997063,39115237.405844405,38167925.145741329,37201666.640436202,51089113.752220824,{"$f":"AP386 - (AP396 + AP403)","v":93053409.198529854},104602932.3742913,107428471.53100353,109575523.96336766,111765517.44437902,113999310.79501063,63238784.038070947,64502042.720576435,64962840.00555259,67104860.910010666,125856556.1069551,127786576.85807282,130938096.63719903,133555341.571687,136224931.40486479,138947913.03470618,141725354.29714435,81701219.317340881,150263666.78485069,154296597.0752717,157381012.01852122,160884032.78752914,95195385.281263292,0,0,0,0,0,0,0,0,0,{"$f":"BV386 - (BV396 + BV403)","v":0},0,0,0,0,0,0,{"$f":"CC386 - (CC396 + CC403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"SANCP",null,"US$",null,0,{"$f":"J406 * (1 + J407) + J408","v":0},{"$f":"K406 * (1 + K407) + K408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-21624069.18712429,-120696340.23163436,-280679610.71009421,-528683874.67533493,-736410354.01887369,-906198125.15287769,-1109700674.7908013,-1378324040.312861,-1732906882.8019793,-2200956234.8876157,-2818781379.6406555,-3634310570.7146688,-4758174715.9375181,-6242622699.8917818,-8203060297.2167158,-10776950478.573845,-14132521222.518946,-18550325081.350719,-24379000635.851948,-32070705315.361198,-42221565498.832397,-55618467147.663757,-73353137850.878098,-96761639920.438507,-127660401854.97328,-168444625587.65469,-222221049219.59723,-293203998393.01025,-386898339782.13629,-510572253170.84821,-673819149254.11475,-889302329102.39685,-1173737349060.8667,-1549251599541.0266,-2044861847727.3704,-2699063342403.0532,-3562606230960.0117,-4702479340834.4287,-6207177534516.1641,-8193474345561.3369,-10815386136140.965,-14276309699706.072,-18844728803612.012,-24875042020767.855,-32835055467413.566,-43342273216985.906,-57211800646421.391,-75519576853276.219,-99685841446324.594,{"$f":"BW406 * (1 + BW407) + BW408","v":-131585310709148.45},-173692610136075.97,-229274245379620.25,-302642003901098.75,-399487445149450.38,-527323427597274.5,{"$f":"CC406 * (1 + CC407) + CC408","v":-696066924428402.25},-918808340245491,-1212827009124048,-1600931652043743.5,-2113229780697741.5,-2789463310521018.5,-3682091569887744,-4860360872251822,-6415676351372405,-8468692783811575,-1.1178674474631278E+16,-1.4755850306513288E+16,-1.947772240459754E+16,-2.5710593574068756E+16,-3.393798351777076E+16,-4.47981382434574E+16,-5.913354248136376E+16,-7.805627607540016E+16,-1.0303428441952822E+17,-1.3600525543377726E+17]
[{"$nulls":4},"APT on SANCP",{"$f":"Inputs!C242","v":0.35},"US$",{"$f":"SUM(J410:CV410)","v":0},null,{"$f":"$F$410 * J409 * (J409>0) * $F$340 * $F$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$410 * AP409 * (AP409>0) * $F$340 * $F$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$410 * BV409 * (BV409>0) * $F$340 * $F$345","v":0},0,0,0,0,0,0,{"$f":"$F$410 * CC409 * (CC409>0) * $F$340 * $F$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Additional Profit Tax",null,"US$",{"$f":"SUM(J412:CV412)","v":0},null,{"$f":"J403 + J410","v":0},{"$f":"K403 + K410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW403 + BW410","v":0},0,0,0,0,0,{"$f":"CC403 + CC410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Additional Profit Tax",null,"US$",{"$f":"SUM(J414:CV414)","v":0},null,{"$f":"J380 + J412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP380 + AP412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV380 + BV412","v":0},0,0,0,0,0,0,{"$f":"CC380 + CC412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Corporate Income Tax (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!C331","v":0.9}]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!C331","v":"10%"}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!C335","v":0}]
[]
[null,null,"Contractor Corporate Income Tax"]
[null,null,null,"Taxable Income"]
[{"$nulls":4},"Royalty is Included in Taxable Income?",{"$f":"Inputs!C245","v":0}]
[{"$nulls":4},"Cost Gas is Included in Taxable Income?",{"$f":"Inputs!C246","v":1}]
[{"$nulls":4},"APT is Tax Deductible?",{"$f":"Inputs!C247","v":0}]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Royalty",null,"US$",{"$f":"SUM(J430:CV430)","v":0},null,{"$f":"J146 * $F$418 * $F$425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP146 * $F$418 * $F$425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV146 * $F$418 * $F$425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cost Gas",null,"US$",{"$f":"SUM(J431:CV431)","v":31560599439.76759},null,{"$f":"J264 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,506957125.76305723,1050982103.7560493,1082744371.8783078,1106129176.3240941,1129981676.8587959,1150275383.256901,1175010807.9302592,1200240941.0970843,1205676128.4964662,1231519568.0746155,1256471899.7651691,1269894360.1942384,{"$f":"AP264 * $F$426","v":1157734320.992815},511635507.2333914,511535142.52121115,521720035.37163532,532108626.07906806,542704988.60064948,1295864366.3386765,1321735843.6654501,1359709881.6175566,1375041435.5495346,598951762.6351223,619081143.74240398,623056877.64558125,635472205.198493,648135839.30246305,661052746.0885123,674227991.01028252,1567435566.066689,661965194.77053416,660754034.3231833,673923305.00964725,682360426.98377061,358508655.62587762,0,0,0,0,0,0,0,0,0,{"$f":"BV264 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Profit Gas",null,"US$",{"$f":"SUM(J432:CV432)","v":27531266759.640671},null,{"$f":"J269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,172285705.08858716,335006331.71260613,341706458.34685826,348540587.51379544,355511399.26407152,362621627.24935293,369874059.79433984,377271540.99022675,384816971.81003129,392513311.24623191,400363577.47115648,408370849.0205797,{"$f":"AP269","v":498944675.02234226},939270891.36862171,964700743.77903175,984024215.67030895,1003734156.999411,1023838297.1550956,566993556.34263885,578362884.48518789,582510060.04997385,601788248.19009578,1130553504.9625959,1147923691.7226553,1176287369.7347913,1199842574.1451831,1223868882.6437831,1248375717.3123555,1273372688.674299,733155473.85606825,1350217501.0636563,1386513873.6774457,1414273608.1666911,1445800795.0877624,808030930.02284098,0,0,0,0,0,0,0,0,0,{"$f":"BV269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J433:CV433)","v":59091866199.408249},null,{"$f":"SUM(J430:J432)","v":0},{"$f":"SUM(K430:K432)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,679242830.8516444,1385988435.4686553,1424450830.2251661,1454669763.8378894,1485493076.1228673,1512897010.506254,1544884867.7245991,1577512482.087311,1590493100.3064976,1624032879.3208475,1656835477.2363257,1678265209.214818,1656678996.0151572,1450906398.6020131,1476235886.3002429,1505744251.0419443,1535842783.0784791,1566543285.7557449,1862857922.6813154,1900098728.1506381,1942219941.6675305,1976829683.7396302,1729505267.5977182,1767004835.4650593,1799344247.3803725,1835314779.3436761,1872004721.9462461,1909428463.4008679,1947600679.6845815,2300591039.9227571,2012182695.8341904,2047267908.0006289,2088196913.1763382,2128161222.071533,1166539585.6487186,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW430:BW432)","v":0},0,0,0,0,0,{"$f":"SUM(CC430:CC432)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Exploration Capital Expenditure (Depreciated)",null,"US$",{"$f":"SUM(J436:CV436)","v":1535686963.0541966},null,{"$f":"J304 * $F$426","v":73831346.988763988},149139320.91730326,195227800.96156931,242238050.60672066,274205020.36542356,216676827.95359808,157998071.69353604,111909591.64927003,64899342.004118666,32932372.245415747,16629217.668477258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP304 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV304 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development and Replacement Capital Expenditure (Depreciated)",null,"US$",13496977199.16991,null,{"$f":"J331 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38860684.53682372,204708308.56515825,423130103.45296466,707839322.82138371,882516590.39699948,906411781.49723458,750498896.3851949,542210535.19200933,267837418.19210345,103702975.03237098,51700780.2995134,52734795.90550366,175586782.40829203,300895808.64113611,431245373.42112309,561616884.31377411,{"$f":"AP331 * $F$418 * $F$426","v":628677173.25941765},510061462.94738287,387015985.45773774,258975240.39581376,130958725.61558694,66300532.704616092,214039307.98054162,366790311.73335528,524913361.77698469,683835506.08141208,685227154.94684732,539815650.36730444,389823899.90183651,234515288.21129963,78463871.027026817,80000363.824149042,79928355.306297868,257480687.45966405,251229411.73259974,241972179.62244192,232529802.87008095,221899471.75745875,31026413.128471155,0,0,0,0,0,0,0,0,0,{"$f":"BV331 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",14602358602.036201,null,{"$f":"J96 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150363223.37294635,306740975.68081057,312875795.19442677,319133311.0983153,325515977.32028168,332026296.8666873,338666822.80402106,345440159.2601015,352348962.44530356,359395941.69420958,366583860.52809381,373915537.73865569,{"$f":"AP96 * $F$418 * $F$426","v":381393848.49342883},389021725.46329743,396802159.97256345,404738203.17201465,412832967.23545498,421089626.58016407,429511419.11176741,438101647.49400276,446863680.44388282,455800954.05276048,464916973.13381571,474215312.59649205,483699618.84842187,493373611.22539037,503241083.44989824,513305905.11889619,523572023.2212742,534043463.6856997,544724332.95941365,555618819.61860192,566731196.01097405,578065819.93119359,307687346.21294135,0,0,0,0,0,0,0,0,0,{"$f":"BV96 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1442694708.9043474,null,{"$f":"J97 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36322597.325615861,37049049.272128187,37790030.257570758,38545830.862722181,39316747.479976624,40103082.429576159,40905144.078167699,{"$f":"AP97 * $F$418 * $F$426","v":41723246.959731057},42557711.898925669,43408866.136904195,44277043.459642276,45162584.328835122,46065836.015411824,46987152.735720061,47926895.790434465,48885433.706243165,49863142.380368017,50860405.227975383,51877613.332534894,52915165.599185593,53973468.911169298,55052938.289392702,56153997.055180557,57277076.996284172,58422618.536209844,59591070.906934038,60782892.325072698,61998550.171574168,63238521.175005674,33659995.259855382,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",null,"US$",3618755125.4200869,null,{"$f":"IF(AND($F$426 = 0, $H$167 > 0), 0, J106 * $F$418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,406005655.31126446,387275230.49284637,367597046.17861634,346923145.73808622,325203145.93526536,302384114.14242172,278410439.34086019,253223696.5943397,226762504.66484517,198962376.42371827,169755561.69359043,139070882.13811803,{"$f":"IF(AND($F$426 = 0, $H$167 > 0), 0, AP106 * $F$418)","v":106833557.79713877},72965024.844505921,37382744.124469869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$426 = 0, $H$167 > 0), 0, BV106 * $F$418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",86220000,null,{"$f":"IF(AND($F$426 = 0, $H$168 > 0), 0, IF(J4 < $F$420, J123, J123 * $F$418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,{"$f":"IF(AND($F$426 = 0, $H$168 > 0), 0, IF(AP4 < $F$420, AP123, AP123 * $F$418))","v":2155500},2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,2155500,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$426 = 0, $H$168 > 0), 0, IF(BV4 < $F$420, BV123, BV123 * $F$418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",7650000,null,{"$f":"IF(J4 < $F$420, J128 * $F$426, J128 * $F$418 * $F$426)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,{"$f":"IF(AP4 < $F$420, AP128 * $F$426, AP128 * $F$418 * $F$426)","v":135000},135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$420, BV128 * $F$426, BV128 * $F$418 * $F$426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",222101874.3369706,null,{"$f":"J147 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2287024.627502514,4665530.2401051279,4758840.8449072307,4854017.6618053764,4951098.0150414836,5050119.9753423128,5151122.3748491602,5254144.8223461434,5359227.7187930662,5466412.273168928,5575740.5186323067,5687255.3290049527,{"$f":"AP147 * $F$418 * $F$426","v":5801000.4355850518},5917020.444296754,6035360.8531826893,6156068.0702463426,6279189.4316512691,6404773.2202842953,6532868.6846899819,6663526.0583837815,6796796.5795514574,6932732.5111424858,7071387.1613653367,7212814.9045926435,7357071.2026844965,7504212.6267381869,7654296.8792729508,7807382.8168584118,7963530.4731955808,8122801.0826594923,8285257.1043126816,8450962.2463989351,8619981.4913269151,8792381.1211534534,4679924.5358988373,0,0,0,0,0,0,0,0,0,{"$f":"BV147 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,null,{"$f":"J380 * $F$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP380 * $F$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV380 * $F$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Tax Deductible Costs",null,"US$",35012444472.921715,null,{"$f":"SUM(J436:J444)","v":73981346.988763988},149289320.91730326,195377800.96156931,242388050.60672066,274355020.36542356,216826827.95359808,158148071.69353604,112059591.64927003,65049342.004118666,33082372.245415747,16779217.66847726,150000,150000,150000,150000,2290500,41151184.53682372,206998808.56515825,425420603.45296466,710129822.82138371,1443462993.7087128,1607384017.9109969,1438021078.6031454,1215411509.6902163,925798139.4626919,781776603.34243822,713268714.09137201,696733326.83986175,800893808.09995592,906327786.51220953,1015554118.5910157,1123486203.5977204,{"$f":"SUM(AP436:AP444)","v":1166719326.9453013},1022813445.5984086,872935616.54485798,716437055.09771705,597523966.61152828,542151268.52047634,699361248.51271904,861772881.0761764,1029749772.5066621,1198722835.0256829,1210366420.4700036,1075411891.2009242,936086255.55212855,791657080.97459745,646702689.64559066,659558148.81508422,671031485.99705172,860360070.76423311,866120572.70326006,869115353.81251538,872170030.54395604,874286693.98481143,379344179.13716674,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV436:BV444)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC436:CC444)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J447:CV447)","v":24079421726.486542},null,{"$f":"J433 - J445","v":-73981346.988763988},-149289320.91730326,-195377800.96156931,-242388050.60672066,-274355020.36542356,-216826827.95359808,-158148071.69353604,-112059591.64927003,-65049342.004118666,-33082372.245415747,-16779217.66847726,-150000,-150000,-150000,-150000,-2290500,-41151184.53682372,-206998808.56515825,-425420603.45296466,-710129822.82138371,-764220162.85706842,-221395582.44234157,-13570248.377979279,239258254.14767313,559694936.66017544,731120407.16381574,831616153.63322711,880779155.24744928,789599292.20654166,717705092.80863798,641281358.64531004,554779005.61709762,{"$f":"AP433 - AP445","v":489959669.06985593},428092953.00360453,603300269.75538492,789307195.94422722,938318816.46695077,1024392017.2352686,1163496674.1685963,1038325847.0744617,912470169.16086841,778106848.7139473,519138847.12771463,691592944.26413512,863257991.82824397,1043657698.3690786,1225302032.3006554,1249870314.5857837,1276569193.6875298,1440230969.158524,1146062123.1309304,1178152554.1881137,1216026882.6323822,1253874528.0867214,787195406.51155186,0,0,0,0,0,0,0,0,0,{"$f":"BV433 - BV445","v":0},0,0,0,0,0,0,{"$f":"CC433 - CC445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Taxable income BEFORE carry forward",null,"US$",{"$f":"SUM(J449:CV449)","v":28002535602.59446},null,{"$f":"MAX(J447, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239258254.14767313,559694936.66017544,731120407.16381574,831616153.63322711,880779155.24744928,789599292.20654166,717705092.80863798,641281358.64531004,554779005.61709762,489959669.06985593,428092953.00360453,603300269.75538492,789307195.94422722,938318816.46695077,1024392017.2352686,1163496674.1685963,1038325847.0744617,912470169.16086841,778106848.7139473,519138847.12771463,691592944.26413512,863257991.82824397,1043657698.3690786,1225302032.3006554,1249870314.5857837,1276569193.6875298,1440230969.158524,1146062123.1309304,1178152554.1881137,1216026882.6323822,1253874528.0867214,787195406.51155186,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV447, 0)","v":0},0,0,0,0,0,0,{"$f":"MAX(CC447, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unlimited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C250","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J453:CV453)","v":24079421726.486542},null,{"$f":"J447","v":-73981346.988763988},-149289320.91730326,-195377800.96156931,-242388050.60672066,-274355020.36542356,-216826827.95359808,-158148071.69353604,-112059591.64927003,-65049342.004118666,-33082372.245415747,-16779217.66847726,-150000,-150000,-150000,-150000,-2290500,-41151184.53682372,-206998808.56515825,-425420603.45296466,-710129822.82138371,-764220162.85706842,-221395582.44234157,-13570248.377979279,239258254.14767313,559694936.66017544,731120407.16381574,831616153.63322711,880779155.24744928,789599292.20654166,717705092.80863798,641281358.64531004,554779005.61709762,489959669.06985593,428092953.00360453,603300269.75538492,789307195.94422722,938318816.46695077,1024392017.2352686,1163496674.1685963,1038325847.0744617,912470169.16086841,778106848.7139473,519138847.12771463,691592944.26413512,863257991.82824397,1043657698.3690786,1225302032.3006554,1249870314.5857837,1276569193.6875298,1440230969.158524,1146062123.1309304,1178152554.1881137,1216026882.6323822,1253874528.0867214,787195406.51155186,0,0,0,0,0,0,0,0,0,{"$f":"BV447","v":0},0,0,0,0,0,0,{"$f":"CC447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J456:CV456)","v":49905198052.411766},null,{"$f":"I459","v":0},{"$f":"J459","v":73981346.988763988},223270667.90606725,418648468.86763656,661036519.47435725,935391539.83978081,1152218367.7933788,1310366439.4869149,1422426031.1361849,1487475373.1403036,1520557745.3857193,1537336963.0541966,1537486963.0541966,1537636963.0541966,1537786963.0541966,1537936963.0541966,1540227463.0541966,1581378647.5910203,1788377456.1561785,2213798059.6091433,2923927882.4305267,3688148045.2875953,3909543627.7299366,3923113876.1079159,3683855621.9602427,3124160685.3000674,2393040278.1362514,1561424124.5030243,680644969.25557506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV459","v":0},0,0,0,0,0,{"$f":"CB459","v":0},{"$f":"CC459","v":0},{"$f":"CD459","v":0},{"$f":"CE459","v":0},{"$f":"CF459","v":0},{"$f":"CG459","v":0},{"$f":"CH459","v":0},{"$f":"CI459","v":0},{"$f":"CJ459","v":0},{"$f":"CK459","v":0},{"$f":"CL459","v":0},{"$f":"CM459","v":0},{"$f":"CN459","v":0},{"$f":"CO459","v":0},{"$f":"CP459","v":0},{"$f":"CQ459","v":0},{"$f":"CR459","v":0},{"$f":"CS459","v":0},{"$f":"CT459","v":0},{"$f":"CU459","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",{"$f":"SUM(J457:CV457)","v":3923113876.1079159},null,{"$f":"-MIN(0, J453)","v":73981346.988763988},149289320.91730326,195377800.96156931,242388050.60672066,274355020.36542356,216826827.95359808,158148071.69353604,112059591.64927003,65049342.004118666,33082372.245415747,16779217.66847726,150000,150000,150000,150000,2290500,41151184.53682372,206998808.56515825,425420603.45296466,710129822.82138371,764220162.85706842,221395582.44234157,13570248.377979279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV453)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",{"$f":"SUM(J458:CV458)","v":3923113876.1079164},null,{"$f":"MIN(J456,MAX(0,J453 * $F$452))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AD456,MAX(0,AD453 * $F$452))","v":0},0,0,239258254.14767313,559694936.66017544,731120407.16381574,831616153.63322711,880779155.24744928,680644969.25557506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV456,MAX(0,BV453 * $F$452))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC456,MAX(0,CC453 * $F$452))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",{"$f":"SUM(J459:CV459)","v":49905198052.411766},0,{"$f":"J456 + J457 - J458","v":73981346.988763988},{"$f":"K456 + K457 - K458","v":223270667.90606725},418648468.86763656,661036519.47435725,935391539.83978081,1152218367.7933788,1310366439.4869149,1422426031.1361849,1487475373.1403036,1520557745.3857193,1537336963.0541966,1537486963.0541966,1537636963.0541966,1537786963.0541966,1537936963.0541966,1540227463.0541966,1581378647.5910203,1788377456.1561785,2213798059.6091433,2923927882.4305267,3688148045.2875953,3909543627.7299366,3923113876.1079159,3683855621.9602427,3124160685.3000674,2393040278.1362514,1561424124.5030243,680644969.25557506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW456 + BW457 - BW458","v":0},0,0,0,0,0,{"$f":"CC456 + CC457 - CC458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",{"$f":"SUM(J460:CV460)","v":24079421726.486542},null,{"$f":"J453 + J457 - J458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108954322.9509666,717705092.80863798,641281358.64531004,554779005.61709762,489959669.06985593,428092953.00360453,603300269.75538492,789307195.94422722,938318816.46695077,1024392017.2352686,1163496674.1685963,1038325847.0744617,912470169.16086841,778106848.7139473,519138847.12771463,691592944.26413512,863257991.82824397,1043657698.3690786,1225302032.3006554,1249870314.5857837,1276569193.6875298,1440230969.158524,1146062123.1309304,1178152554.1881137,1216026882.6323822,1253874528.0867214,787195406.51155186,0,0,0,0,0,0,0,0,0,{"$f":"BV453 + BV457 - BV458","v":0},0,0,0,0,0,0,{"$f":"CC453 + CC457 - CC458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Limited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C250","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J464:CV464)","v":24079421726.486542},null,{"$f":"J447","v":-73981346.988763988},-149289320.91730326,-195377800.96156931,-242388050.60672066,-274355020.36542356,-216826827.95359808,-158148071.69353604,-112059591.64927003,-65049342.004118666,-33082372.245415747,-16779217.66847726,-150000,-150000,-150000,-150000,-2290500,-41151184.53682372,-206998808.56515825,-425420603.45296466,-710129822.82138371,-764220162.85706842,-221395582.44234157,-13570248.377979279,239258254.14767313,559694936.66017544,731120407.16381574,831616153.63322711,880779155.24744928,789599292.20654166,717705092.80863798,641281358.64531004,554779005.61709762,489959669.06985593,428092953.00360453,603300269.75538492,789307195.94422722,938318816.46695077,1024392017.2352686,1163496674.1685963,1038325847.0744617,912470169.16086841,778106848.7139473,519138847.12771463,691592944.26413512,863257991.82824397,1043657698.3690786,1225302032.3006554,1249870314.5857837,1276569193.6875298,1440230969.158524,1146062123.1309304,1178152554.1881137,1216026882.6323822,1253874528.0867214,787195406.51155186,0,0,0,0,0,0,0,0,0,{"$f":"BV447","v":0},0,0,0,0,0,0,{"$f":"CC447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Maximum Carry Forward Period",{"$f":"Inputs!C252","v":0},"Years"]
[{"$nulls":4},"Time Counter",null,"Counter",{"$f":"SUM(J467:CV467)","v":4186},null,1,{"$f":"J467+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BV467+1","v":66},67,68,69,70,71,{"$f":"CB467+1","v":72},{"$f":"CC467+1","v":73},{"$f":"CD467+1","v":74},{"$f":"CE467+1","v":75},{"$f":"CF467+1","v":76},{"$f":"CG467+1","v":77},{"$f":"CH467+1","v":78},{"$f":"CI467+1","v":79},{"$f":"CJ467+1","v":80},{"$f":"CK467+1","v":81},{"$f":"CL467+1","v":82},{"$f":"CM467+1","v":83},{"$f":"CN467+1","v":84},{"$f":"CO467+1","v":85},{"$f":"CP467+1","v":86},{"$f":"CQ467+1","v":87},{"$f":"CR467+1","v":88},{"$f":"CS467+1","v":89},{"$f":"CT467+1","v":90},{"$f":"CU467+1","v":91}]
[]
[{"$nulls":4},"Losses Expiring"]
[{"$nulls":4},"Losses Due to Expire",null,"US$",{"$f":"SUM(J470:CV470)","v":0},null,{"$f":"IF($F466=0,0,SUMIF($J467:J467,J467-$F466,$J478:J478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:K467,K467-$F466,$J478:K478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:L467,L467-$F466,$J478:L478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:M467,M467-$F466,$J478:M478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:N467,N467-$F466,$J478:N478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:O467,O467-$F466,$J478:O478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:P467,P467-$F466,$J478:P478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:Q467,Q467-$F466,$J478:Q478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:R467,R467-$F466,$J478:R478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:S467,S467-$F466,$J478:S478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:T467,T467-$F466,$J478:T478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:U467,U467-$F466,$J478:U478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:V467,V467-$F466,$J478:V478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:W467,W467-$F466,$J478:W478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:X467,X467-$F466,$J478:X478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:Y467,Y467-$F466,$J478:Y478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:Z467,Z467-$F466,$J478:Z478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AA467,AA467-$F466,$J478:AA478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AB467,AB467-$F466,$J478:AB478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AC467,AC467-$F466,$J478:AC478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AD467,AD467-$F466,$J478:AD478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AE467,AE467-$F466,$J478:AE478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AF467,AF467-$F466,$J478:AF478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AG467,AG467-$F466,$J478:AG478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AH467,AH467-$F466,$J478:AH478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AI467,AI467-$F466,$J478:AI478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AJ467,AJ467-$F466,$J478:AJ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AK467,AK467-$F466,$J478:AK478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AL467,AL467-$F466,$J478:AL478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AM467,AM467-$F466,$J478:AM478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AN467,AN467-$F466,$J478:AN478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AO467,AO467-$F466,$J478:AO478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AP467,AP467-$F466,$J478:AP478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AQ467,AQ467-$F466,$J478:AQ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AR467,AR467-$F466,$J478:AR478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AS467,AS467-$F466,$J478:AS478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AT467,AT467-$F466,$J478:AT478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AU467,AU467-$F466,$J478:AU478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AV467,AV467-$F466,$J478:AV478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AW467,AW467-$F466,$J478:AW478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AX467,AX467-$F466,$J478:AX478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AY467,AY467-$F466,$J478:AY478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AZ467,AZ467-$F466,$J478:AZ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BA467,BA467-$F466,$J478:BA478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BB467,BB467-$F466,$J478:BB478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BC467,BC467-$F466,$J478:BC478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BD467,BD467-$F466,$J478:BD478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BE467,BE467-$F466,$J478:BE478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BF467,BF467-$F466,$J478:BF478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BG467,BG467-$F466,$J478:BG478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BH467,BH467-$F466,$J478:BH478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BI467,BI467-$F466,$J478:BI478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BJ467,BJ467-$F466,$J478:BJ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BK467,BK467-$F466,$J478:BK478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BL467,BL467-$F466,$J478:BL478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BM467,BM467-$F466,$J478:BM478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BN467,BN467-$F466,$J478:BN478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BO467,BO467-$F466,$J478:BO478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BP467,BP467-$F466,$J478:BP478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BQ467,BQ467-$F466,$J478:BQ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BR467,BR467-$F466,$J478:BR478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BS467,BS467-$F466,$J478:BS478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BT467,BT467-$F466,$J478:BT478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BU467,BU467-$F466,$J478:BU478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BV467,BV467-$F466,$J478:BV478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BW467,BW467-$F466,$J478:BW478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BX467,BX467-$F466,$J478:BX478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BY467,BY467-$F466,$J478:BY478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BZ467,BZ467-$F466,$J478:BZ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CA467,CA467-$F466,$J478:CA478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CB467,CB467-$F466,$J478:CB478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CC467,CC467-$F466,$J478:CC478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CD467,CD467-$F466,$J478:CD478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CE467,CE467-$F466,$J478:CE478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CF467,CF467-$F466,$J478:CF478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CG467,CG467-$F466,$J478:CG478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CH467,CH467-$F466,$J478:CH478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CI467,CI467-$F466,$J478:CI478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CJ467,CJ467-$F466,$J478:CJ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CK467,CK467-$F466,$J478:CK478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CL467,CL467-$F466,$J478:CL478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CM467,CM467-$F466,$J478:CM478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CN467,CN467-$F466,$J478:CN478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CO467,CO467-$F466,$J478:CO478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CP467,CP467-$F466,$J478:CP478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CQ467,CQ467-$F466,$J478:CQ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CR467,CR467-$F466,$J478:CR478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CS467,CS467-$F466,$J478:CS478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CT467,CT467-$F466,$J478:CT478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CU467,CU467-$F466,$J478:CU478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CV467,CV467-$F466,$J478:CV478))","v":0}]
[{"$nulls":4},"Cumulative Losses Due to Expire",null,"US$",{"$f":"SUM(J471:CV471)","v":0},null,{"$f":"I471 + J470","v":0},{"$f":"J471 + K470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV471 + BW470","v":0},0,0,0,0,0,{"$f":"CB471 + CC470","v":0},{"$f":"CC471 + CD470","v":0},{"$f":"CD471 + CE470","v":0},{"$f":"CE471 + CF470","v":0},{"$f":"CF471 + CG470","v":0},{"$f":"CG471 + CH470","v":0},{"$f":"CH471 + CI470","v":0},{"$f":"CI471 + CJ470","v":0},{"$f":"CJ471 + CK470","v":0},{"$f":"CK471 + CL470","v":0},{"$f":"CL471 + CM470","v":0},{"$f":"CM471 + CN470","v":0},{"$f":"CN471 + CO470","v":0},{"$f":"CO471 + CP470","v":0},{"$f":"CP471 + CQ470","v":0},{"$f":"CQ471 + CR470","v":0},{"$f":"CR471 + CS470","v":0},{"$f":"CS471 + CT470","v":0},{"$f":"CT471 + CU470","v":0},{"$f":"CU471 + CV470","v":0}]
[{"$nulls":4},"Losses Used Against Tax",null,"US$",{"$f":"SUM(J472:CV472)","v":3923113876.1079164},null,{"$f":"MIN(J477,MAX(0,J464))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239258254.14767313,559694936.66017544,731120407.16381574,831616153.63322711,880779155.24744928,680644969.25557506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV477,MAX(0,BV464))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC477,MAX(0,CC464))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Losses Used Against Tax",null,"US$",{"$f":"SUM(J473:CV473)","v":255328617896.18289},null,{"$f":"I473 + J472","v":0},{"$f":"J473 + K472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239258254.14767313,798953190.80784857,1530073597.9716644,2361689751.6048918,3242468906.8523412,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,{"$f":"BV473 + BW472","v":3923113876.1079164},3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,3923113876.1079164,{"$f":"CB473 + CC472","v":3923113876.1079164},{"$f":"CC473 + CD472","v":3923113876.1079164},{"$f":"CD473 + CE472","v":3923113876.1079164},{"$f":"CE473 + CF472","v":3923113876.1079164},{"$f":"CF473 + CG472","v":3923113876.1079164},{"$f":"CG473 + CH472","v":3923113876.1079164},{"$f":"CH473 + CI472","v":3923113876.1079164},{"$f":"CI473 + CJ472","v":3923113876.1079164},{"$f":"CJ473 + CK472","v":3923113876.1079164},{"$f":"CK473 + CL472","v":3923113876.1079164},{"$f":"CL473 + CM472","v":3923113876.1079164},{"$f":"CM473 + CN472","v":3923113876.1079164},{"$f":"CN473 + CO472","v":3923113876.1079164},{"$f":"CO473 + CP472","v":3923113876.1079164},{"$f":"CP473 + CQ472","v":3923113876.1079164},{"$f":"CQ473 + CR472","v":3923113876.1079164},{"$f":"CR473 + CS472","v":3923113876.1079164},{"$f":"CS473 + CT472","v":3923113876.1079164},{"$f":"CT473 + CU472","v":3923113876.1079164},{"$f":"CU473 + CV472","v":3923113876.1079164}]
[{"$nulls":4},"Losses Expired",null,"US$",{"$f":"SUM(J474:CV474)","v":0},null,{"$f":" MAX(0, J471 - J473 - SUM($I474:I474))","v":0},{"$f":" MAX(0, K471 - K473 - SUM($I474:J474))","v":0},{"$f":" MAX(0, L471 - L473 - SUM($I474:K474))","v":0},{"$f":" MAX(0, M471 - M473 - SUM($I474:L474))","v":0},{"$f":" MAX(0, N471 - N473 - SUM($I474:M474))","v":0},{"$f":" MAX(0, O471 - O473 - SUM($I474:N474))","v":0},{"$f":" MAX(0, P471 - P473 - SUM($I474:O474))","v":0},{"$f":" MAX(0, Q471 - Q473 - SUM($I474:P474))","v":0},{"$f":" MAX(0, R471 - R473 - SUM($I474:Q474))","v":0},{"$f":" MAX(0, S471 - S473 - SUM($I474:R474))","v":0},{"$f":" MAX(0, T471 - T473 - SUM($I474:S474))","v":0},{"$f":" MAX(0, U471 - U473 - SUM($I474:T474))","v":0},{"$f":" MAX(0, V471 - V473 - SUM($I474:U474))","v":0},{"$f":" MAX(0, W471 - W473 - SUM($I474:V474))","v":0},{"$f":" MAX(0, X471 - X473 - SUM($I474:W474))","v":0},{"$f":" MAX(0, Y471 - Y473 - SUM($I474:X474))","v":0},{"$f":" MAX(0, Z471 - Z473 - SUM($I474:Y474))","v":0},{"$f":" MAX(0, AA471 - AA473 - SUM($I474:Z474))","v":0},{"$f":" MAX(0, AB471 - AB473 - SUM($I474:AA474))","v":0},{"$f":" MAX(0, AC471 - AC473 - SUM($I474:AB474))","v":0},{"$f":" MAX(0, AD471 - AD473 - SUM($I474:AC474))","v":0},{"$f":" MAX(0, AE471 - AE473 - SUM($I474:AD474))","v":0},{"$f":" MAX(0, AF471 - AF473 - SUM($I474:AE474))","v":0},{"$f":" MAX(0, AG471 - AG473 - SUM($I474:AF474))","v":0},{"$f":" MAX(0, AH471 - AH473 - SUM($I474:AG474))","v":0},{"$f":" MAX(0, AI471 - AI473 - SUM($I474:AH474))","v":0},{"$f":" MAX(0, AJ471 - AJ473 - SUM($I474:AI474))","v":0},{"$f":" MAX(0, AK471 - AK473 - SUM($I474:AJ474))","v":0},{"$f":" MAX(0, AL471 - AL473 - SUM($I474:AK474))","v":0},{"$f":" MAX(0, AM471 - AM473 - SUM($I474:AL474))","v":0},{"$f":" MAX(0, AN471 - AN473 - SUM($I474:AM474))","v":0},{"$f":" MAX(0, AO471 - AO473 - SUM($I474:AN474))","v":0},{"$f":" MAX(0, AP471 - AP473 - SUM($I474:AO474))","v":0},{"$f":" MAX(0, AQ471 - AQ473 - SUM($I474:AP474))","v":0},{"$f":" MAX(0, AR471 - AR473 - SUM($I474:AQ474))","v":0},{"$f":" MAX(0, AS471 - AS473 - SUM($I474:AR474))","v":0},{"$f":" MAX(0, AT471 - AT473 - SUM($I474:AS474))","v":0},{"$f":" MAX(0, AU471 - AU473 - SUM($I474:AT474))","v":0},{"$f":" MAX(0, AV471 - AV473 - SUM($I474:AU474))","v":0},{"$f":" MAX(0, AW471 - AW473 - SUM($I474:AV474))","v":0},{"$f":" MAX(0, AX471 - AX473 - SUM($I474:AW474))","v":0},{"$f":" MAX(0, AY471 - AY473 - SUM($I474:AX474))","v":0},{"$f":" MAX(0, AZ471 - AZ473 - SUM($I474:AY474))","v":0},{"$f":" MAX(0, BA471 - BA473 - SUM($I474:AZ474))","v":0},{"$f":" MAX(0, BB471 - BB473 - SUM($I474:BA474))","v":0},{"$f":" MAX(0, BC471 - BC473 - SUM($I474:BB474))","v":0},{"$f":" MAX(0, BD471 - BD473 - SUM($I474:BC474))","v":0},{"$f":" MAX(0, BE471 - BE473 - SUM($I474:BD474))","v":0},{"$f":" MAX(0, BF471 - BF473 - SUM($I474:BE474))","v":0},{"$f":" MAX(0, BG471 - BG473 - SUM($I474:BF474))","v":0},{"$f":" MAX(0, BH471 - BH473 - SUM($I474:BG474))","v":0},{"$f":" MAX(0, BI471 - BI473 - SUM($I474:BH474))","v":0},{"$f":" MAX(0, BJ471 - BJ473 - SUM($I474:BI474))","v":0},{"$f":" MAX(0, BK471 - BK473 - SUM($I474:BJ474))","v":0},{"$f":" MAX(0, BL471 - BL473 - SUM($I474:BK474))","v":0},{"$f":" MAX(0, BM471 - BM473 - SUM($I474:BL474))","v":0},{"$f":" MAX(0, BN471 - BN473 - SUM($I474:BM474))","v":0},{"$f":" MAX(0, BO471 - BO473 - SUM($I474:BN474))","v":0},{"$f":" MAX(0, BP471 - BP473 - SUM($I474:BO474))","v":0},{"$f":" MAX(0, BQ471 - BQ473 - SUM($I474:BP474))","v":0},{"$f":" MAX(0, BR471 - BR473 - SUM($I474:BQ474))","v":0},{"$f":" MAX(0, BS471 - BS473 - SUM($I474:BR474))","v":0},{"$f":" MAX(0, BT471 - BT473 - SUM($I474:BS474))","v":0},{"$f":" MAX(0, BU471 - BU473 - SUM($I474:BT474))","v":0},{"$f":" MAX(0, BV471 - BV473 - SUM($I474:BU474))","v":0},{"$f":" MAX(0, BW471 - BW473 - SUM($I474:BV474))","v":0},{"$f":" MAX(0, BX471 - BX473 - SUM($I474:BW474))","v":0},{"$f":" MAX(0, BY471 - BY473 - SUM($I474:BX474))","v":0},{"$f":" MAX(0, BZ471 - BZ473 - SUM($I474:BY474))","v":0},{"$f":" MAX(0, CA471 - CA473 - SUM($I474:BZ474))","v":0},{"$f":" MAX(0, CB471 - CB473 - SUM($I474:CA474))","v":0},{"$f":" MAX(0, CC471 - CC473 - SUM($I474:CB474))","v":0},{"$f":" MAX(0, CD471 - CD473 - SUM($I474:CC474))","v":0},{"$f":" MAX(0, CE471 - CE473 - SUM($I474:CD474))","v":0},{"$f":" MAX(0, CF471 - CF473 - SUM($I474:CE474))","v":0},{"$f":" MAX(0, CG471 - CG473 - SUM($I474:CF474))","v":0},{"$f":" MAX(0, CH471 - CH473 - SUM($I474:CG474))","v":0},{"$f":" MAX(0, CI471 - CI473 - SUM($I474:CH474))","v":0},{"$f":" MAX(0, CJ471 - CJ473 - SUM($I474:CI474))","v":0},{"$f":" MAX(0, CK471 - CK473 - SUM($I474:CJ474))","v":0},{"$f":" MAX(0, CL471 - CL473 - SUM($I474:CK474))","v":0},{"$f":" MAX(0, CM471 - CM473 - SUM($I474:CL474))","v":0},{"$f":" MAX(0, CN471 - CN473 - SUM($I474:CM474))","v":0},{"$f":" MAX(0, CO471 - CO473 - SUM($I474:CN474))","v":0},{"$f":" MAX(0, CP471 - CP473 - SUM($I474:CO474))","v":0},{"$f":" MAX(0, CQ471 - CQ473 - SUM($I474:CP474))","v":0},{"$f":" MAX(0, CR471 - CR473 - SUM($I474:CQ474))","v":0},{"$f":" MAX(0, CS471 - CS473 - SUM($I474:CR474))","v":0},{"$f":" MAX(0, CT471 - CT473 - SUM($I474:CS474))","v":0},{"$f":" MAX(0, CU471 - CU473 - SUM($I474:CT474))","v":0},{"$f":" MAX(0, CV471 - CV473 - SUM($I474:CU474))","v":0}]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J477:CV477)","v":49905198052.411766},null,{"$f":"I481","v":0},{"$f":"J481","v":73981346.988763988},223270667.90606725,418648468.86763656,661036519.47435725,935391539.83978081,1152218367.7933788,1310366439.4869149,1422426031.1361849,1487475373.1403036,1520557745.3857193,1537336963.0541966,1537486963.0541966,1537636963.0541966,1537786963.0541966,1537936963.0541966,1540227463.0541966,1581378647.5910203,1788377456.1561785,2213798059.6091433,2923927882.4305267,3688148045.2875953,3909543627.7299366,3923113876.1079159,3683855621.9602427,3124160685.3000674,2393040278.1362514,1561424124.5030243,680644969.25557506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV481","v":0},0,0,0,0,0,{"$f":"CB481","v":0},{"$f":"CC481","v":0},{"$f":"CD481","v":0},{"$f":"CE481","v":0},{"$f":"CF481","v":0},{"$f":"CG481","v":0},{"$f":"CH481","v":0},{"$f":"CI481","v":0},{"$f":"CJ481","v":0},{"$f":"CK481","v":0},{"$f":"CL481","v":0},{"$f":"CM481","v":0},{"$f":"CN481","v":0},{"$f":"CO481","v":0},{"$f":"CP481","v":0},{"$f":"CQ481","v":0},{"$f":"CR481","v":0},{"$f":"CS481","v":0},{"$f":"CT481","v":0},{"$f":"CU481","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",3923113876.1079159,null,{"$f":"-MIN(0, J464)","v":73981346.988763988},149289320.91730326,195377800.96156931,242388050.60672066,274355020.36542356,216826827.95359808,158148071.69353604,112059591.64927003,65049342.004118666,33082372.245415747,16779217.66847726,150000,150000,150000,150000,2290500,41151184.53682372,206998808.56515825,425420603.45296466,710129822.82138371,764220162.85706842,221395582.44234157,13570248.377979279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV464)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",3923113876.1079164,null,{"$f":"MIN(J477,MAX(0,J464 * $F$463))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239258254.14767313,559694936.66017544,731120407.16381574,831616153.63322711,880779155.24744928,680644969.25557506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV477,MAX(0,BV464 * $F$463))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC477,MAX(0,CC464 * $F$463))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Expired",null,"US$",0,null,{"$f":"J474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV474","v":0},0,0,0,0,0,0,{"$f":"CC474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",49905198052.411766,0,{"$f":"J477 + J478 - J479 - J480","v":73981346.988763988},223270667.90606725,418648468.86763656,661036519.47435725,935391539.83978081,1152218367.7933788,1310366439.4869149,1422426031.1361849,1487475373.1403036,1520557745.3857193,1537336963.0541966,1537486963.0541966,1537636963.0541966,1537786963.0541966,1537936963.0541966,1540227463.0541966,1581378647.5910203,1788377456.1561785,2213798059.6091433,2923927882.4305267,3688148045.2875953,3909543627.7299366,3923113876.1079159,3683855621.9602427,3124160685.3000674,2393040278.1362514,1561424124.5030243,680644969.25557506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV477 + BV478 - BV479 - BV480","v":0},0,0,0,0,0,0,{"$f":"CC477 + CC478 - CC479 - CC480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",24079421726.486542,null,{"$f":"J464 + J478 - J479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108954322.9509666,717705092.80863798,641281358.64531004,554779005.61709762,489959669.06985593,428092953.00360453,603300269.75538492,789307195.94422722,938318816.46695077,1024392017.2352686,1163496674.1685963,1038325847.0744617,912470169.16086841,778106848.7139473,519138847.12771463,691592944.26413512,863257991.82824397,1043657698.3690786,1225302032.3006554,1249870314.5857837,1276569193.6875298,1440230969.158524,1146062123.1309304,1178152554.1881137,1216026882.6323822,1253874528.0867214,787195406.51155186,0,0,0,0,0,0,0,0,0,{"$f":"BV464 + BV478 - BV479","v":0},0,0,0,0,0,0,{"$f":"CC464 + CC478 - CC479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax Payment"]
[{"$nulls":4},"Carry Forward Period Limit (1 = Yes, 0 = No)",{"$f":"Inputs!C251","v":0}]
[]
[{"$nulls":4},"Income Tax Rate",{"$f":"Inputs!C244","v":0.3}]
[{"$nulls":4},"Contractor Corporate Income Tax",null,"US$",{"$f":"SUM(J488:CV488)","v":7223826517.9459648},null,{"$f":"IF($F$485 = 1, J482, J460) * $F$487","v":0},{"$f":"IF($F$485 = 1, K482, K460) * $F$487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32686296.885289978,215311527.84259138,192384407.593593,166433701.68512928,146987900.72095677,128427885.90108135,180990080.92661548,236792158.78326815,281495644.94008523,307317605.17058057,349049002.25057888,311497754.12233847,273741050.7482605,233432054.61418417,155741654.1383144,207477883.27924052,258977397.54847318,313097309.51072359,367590609.69019657,374961094.3757351,382970758.10625893,432069290.74755722,343818636.93927914,353445766.25643408,364808064.78971463,376162358.42601639,236158621.95346555,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$485 = 1, BW482, BW460) * $F$487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TPDC Corporate Income Tax"]
[null,null,null,"Taxable Income"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Royalty",null,"US$",{"$f":"SUM(J493:CV493)","v":0},null,{"$f":"J146 * $F$419 * $F$425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP146 * $F$419 * $F$425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV146 * $F$419 * $F$425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cost Gas",null,"US$",{"$f":"SUM(J494:CV494)","v":3202142436.5710101},null,{"$f":"J262 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56328569.529228583,98120714.640213624,89340502.885880426,89397395.93537806,89455426.845865682,93550462.52185373,93691554.764070854,93835468.851132333,114281809.65071477,114837528.83550909,116812339.0831582,130855563.43105522,{"$f":"AP262 * $F$426","v":128637146.77697945},56848389.692599051,56837238.05791235,57968892.819070593,59123180.675452009,60300554.288961053,143984929.59318629,146859538.18505001,151078875.73528406,152782381.72772607,66550195.848346926,68786793.749155998,69228541.96062015,70608022.799832568,72015093.25582923,73450305.120945811,74914221.223364726,174159507.34074324,73551688.307837129,73417114.924798146,74880367.223294139,75817825.22041896,39834295.069541961,0,0,0,0,0,0,0,0,0,{"$f":"BV262 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Profit Gas",null,"US$",{"$f":"SUM(J495:CV495)","v":3059029639.9600744},null,{"$f":"J270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19142856.12095413,37222925.745845132,37967384.260762028,38726731.945977271,39501266.584896833,40291291.916594774,41097117.754926652,41919060.110025197,42757441.312225699,43612590.138470218,44484841.94123961,45374538.780064411,{"$f":"AP270","v":55438297.224704698},104363432.3742913,107188971.53100353,109336023.96336766,111526017.444379,113759810.79501063,62999284.038070977,64262542.720576435,64723340.005552649,66865360.910010636,125617056.10695511,127547076.85807282,130698596.63719903,133315841.57168701,135985431.40486479,138708413.03470618,141485854.29714432,81461719.31734091,150024166.78485069,154057097.07527173,157141512.01852122,160644532.78752914,89781214.446982324,0,0,0,0,0,0,0,0,0,{"$f":"BV270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J496:CV496)","v":6261172076.531085},null,{"$f":"SUM(J493:J495)","v":0},{"$f":"SUM(K493:K495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75471425.650182709,135343640.38605875,127307887.14664245,128124127.88135533,128956693.43076251,133841754.4384485,134788672.51899749,135754528.96115753,157039250.96294045,158450118.97397929,161297181.02439779,176230102.21111962,184075444.00168413,161211822.06689036,164026209.58891588,167304916.78243825,170649198.11983103,174060365.08397168,206984213.63125727,211122080.90562645,215802215.74083671,219647742.63773671,192167251.95530203,196333870.60722882,199927138.59781918,203923864.37151957,208000524.660694,212158718.15565199,216400075.52050906,255621226.65808415,223575855.09268782,227474212.00006986,232021879.24181536,236462358.0079481,129615509.51652429,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW493:BW495)","v":0},0,0,0,0,0,{"$f":"SUM(CC493:CC495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Development and Replacement Capital Expenditure (Depreciated)",null,"US$",{"$f":"SUM(J499:CV499)","v":1499664133.2411017},null,{"$f":"J331 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4317853.8374248585,22745367.618350919,47014455.939218298,78648813.646820411,98057398.932999954,100712420.16635941,83388766.265021667,60245615.021334365,29759713.132455941,11522552.781374553,5744531.1443903781,5859421.7672781851,19509642.489810225,33432867.626792904,47916152.602347016,62401876.0348638,{"$f":"AP331 * $F$419 * $F$426","v":69853019.251046404},56673495.883042544,43001776.161970861,28775026.710645974,14550969.512842992,7366725.8560684547,23782145.331171289,40754479.081483923,58323706.864109412,75981722.897934675,76136350.549649701,59979516.707478277,43313766.65575961,26057254.245699957,8718207.8918918688,8888929.3137943372,8880928.3673664313,28608965.273296006,27914379.081399973,26885797.73582688,25836644.763342328,24655496.861939862,3447379.236496795,0,0,0,0,0,0,0,0,0,{"$f":"BV331 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1622484289.115134,null,{"$f":"J96 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16707024.819216261,34082330.63120117,34763977.243825197,35459256.788701706,36168441.924475744,36891810.762965254,37629646.978224568,38382239.917789057,39149884.716144837,39932882.410467736,40731540.058677092,41546170.859850638,{"$f":"AP96 * $F$419 * $F$426","v":42377094.277047649},43224636.162588604,44089128.885840386,44970911.463557184,45870329.692828327,46787736.286684901,47723491.012418598,48677960.832666971,49651520.04932031,50644550.450306721,51657441.459312856,52690590.288499117,53744402.094269097,54819290.136154488,55915675.938877583,57033989.457655132,58174669.246808246,59338162.631744415,60524925.884379297,61735424.402066879,62970132.890108228,64229535.547910392,34187482.912549041,0,0,0,0,0,0,0,0,0,{"$f":"BV96 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",160299412.10048306,null,{"$f":"J97 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4035844.1472906508,4116561.0302364649,4198892.2508411957,4282870.0958580198,4368527.4977751812,4455898.0477306843,4545016.0086853001,{"$f":"AP97 * $F$419 * $F$426","v":4635916.3288590061},4728634.6554361861,4823207.3485449106,4919671.4955158085,5018064.9254261246,5118426.2239346467,5220794.7484133402,5325210.6433816068,5431714.8562492402,5540349.1533742249,5651156.1364417095,5764179.2591705434,5879462.8443539552,5997052.1012410335,6116993.1432658555,6239333.0061311731,6364119.6662537977,6491402.0595788723,6621230.1007704493,6753654.7027858561,6888727.7968415739,7026502.3527784087,3739999.473317265,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",null,"US$",402083902.82445413,null,{"$f":"IF(AND($F$426 = 0, $H$167 > 0), 0, J106 * $F$419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45111739.479029387,43030581.165871821,40844116.242068484,38547016.193120688,36133682.881696157,33598234.904713526,30934493.260095574,28135966.288259968,25195833.851649463,22106930.713746473,18861729.077065602,15452320.237568671,{"$f":"IF(AND($F$426 = 0, $H$167 > 0), 0, AP106 * $F$419)","v":11870395.310793197},8107224.9827228803,4153638.2360522076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$426 = 0, $H$167 > 0), 0, BV106 * $F$419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",9580000,null,{"$f":"IF(AND($F$426 = 0, $H$168 > 0), 0, IF(J4 < $F$420, 0, J123 * $F$419))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,{"$f":"IF(AND($F$426 = 0, $H$168 > 0), 0, IF(AP4 < $F$420, 0, AP123 * $F$419))","v":239500},239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,239500,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$426 = 0, $H$168 > 0), 0, IF(BV4 < $F$420, 0, BV123 * $F$419))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",600000,null,{"$f":"IF(J4 < $F$420, 0, J128 * $F$419 * $F$426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"IF(AP4 < $F$420, 0, AP128 * $F$419 * $F$426)","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$420, 0, BV128 * $F$419 * $F$426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",24677986.03744119,null,{"$f":"J147 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254113.84750027931,518392.2489005698,528760.09387858119,539335.29575615295,550122.00167127594,561124.44170470152,572346.93053879554,583793.86914957152,595469.746532563,607379.14146321418,619526.72429247852,631917.25877832808,{"$f":"AP147 * $F$419 * $F$426","v":644555.60395389469},657446.71603297268,670595.65035363217,684007.56336070481,697687.71462791879,711641.4689204772,725874.29829888698,740391.78426486463,755199.61995016201,770303.61234916514,785709.68459614855,801423.8782880716,817452.35585383291,833801.40297090961,850477.43103032792,867486.97965093469,884836.71924395347,902533.45362883247,920584.12270140916,938995.80515543732,957775.72125854611,976931.23568371707,519991.61509987083,0,0,0,0,0,0,0,0,0,{"$f":"BV147 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",{"$nulls":4},{"$f":"J412 * $F$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP412 * $F$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV412 * $F$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Tax Deductible Costs",null,"US$",{"$f":"SUM(J507:CV507)","v":3719389723.3186131},null,{"$f":"SUM(J499:J506)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,4572353.8374248585,22999867.618350919,47268955.939218298,78903313.646820411,160384777.07874587,178598224.21233296,159780119.84479392,135045723.29891291,102866459.94029911,86864067.038048685,79252079.343485788,77414814.093317971,88988200.899995103,100703087.39024551,112839346.51011287,124831800.39974676,{"$f":"SUM(AP499:AP506)","v":129635480.77170014},113645938.39982317,96992846.282761976,79604117.233079672,66391551.845725365,60239029.835608475,77706805.390302107,95752542.341797367,114416641.38962913,133191426.11396478,134485157.8300004,119490210.13343602,104009583.95023648,87961897.886066392,71855854.405065641,73284238.757231578,74559053.999672428,95595563.418248117,96235619.189251125,96568372.645835057,96907781.171550676,97142965.998312384,42149353.237462975,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV499:BV506)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC499:CC506)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J509:CV509)","v":2541782353.2124715},null,{"$f":"J496 - J507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-254500,-4572353.8374248585,-22999867.618350919,-47268955.939218298,-78903313.646820411,-84913351.428563163,-43254583.826274216,-32472232.698151469,-6921595.4175575823,26090233.490463406,46977687.400399819,55536593.175511703,58339714.86783956,68051050.062945351,57747031.583733782,48457834.514284924,51398301.811372861,{"$f":"AP496 - AP507","v":54439963.229983985},47565883.667067185,67033363.306153908,87700799.549358577,104257646.27410567,113821335.2483632,129277408.24095516,115369538.56382908,101385574.35120758,86456316.523771927,57682094.125301629,76843660.473792791,95917554.647582695,115961966.48545317,136144670.25562835,138874479.39842039,141841021.52083665,160025663.23983604,127340235.90343669,130905839.3542348,135114098.0702647,139319392.00963572,87466156.279061317,0,0,0,0,0,0,0,0,0,{"$f":"BV496 - BV507","v":0},0,0,0,0,0,0,{"$f":"CC496 - CC507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Taxable income BEFORE carry forward",null,"US$",{"$f":"SUM(J511:CV511)","v":2863343107.6248326},null,{"$f":"MAX(J509, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26090233.490463406,46977687.400399819,55536593.175511703,58339714.86783956,68051050.062945351,57747031.583733782,48457834.514284924,51398301.811372861,54439963.229983985,47565883.667067185,67033363.306153908,87700799.549358577,104257646.27410567,113821335.2483632,129277408.24095516,115369538.56382908,101385574.35120758,86456316.523771927,57682094.125301629,76843660.473792791,95917554.647582695,115961966.48545317,136144670.25562835,138874479.39842039,141841021.52083665,160025663.23983604,127340235.90343669,130905839.3542348,135114098.0702647,139319392.00963572,87466156.279061317,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV509, 0)","v":0},0,0,0,0,0,0,{"$f":"MAX(CC509, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unlimited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C250","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J515:CV515)","v":2541782353.2124715},null,{"$f":"J509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-254500,-4572353.8374248585,-22999867.618350919,-47268955.939218298,-78903313.646820411,-84913351.428563163,-43254583.826274216,-32472232.698151469,-6921595.4175575823,26090233.490463406,46977687.400399819,55536593.175511703,58339714.86783956,68051050.062945351,57747031.583733782,48457834.514284924,51398301.811372861,54439963.229983985,47565883.667067185,67033363.306153908,87700799.549358577,104257646.27410567,113821335.2483632,129277408.24095516,115369538.56382908,101385574.35120758,86456316.523771927,57682094.125301629,76843660.473792791,95917554.647582695,115961966.48545317,136144670.25562835,138874479.39842039,141841021.52083665,160025663.23983604,127340235.90343669,130905839.3542348,135114098.0702647,139319392.00963572,87466156.279061317,0,0,0,0,0,0,0,0,0,{"$f":"BV509","v":0},0,0,0,0,0,0,{"$f":"CC509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J518:CV518)","v":2366201965.4183993},null,{"$f":"I521","v":0},{"$f":"J521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,4826853.8374248585,27826721.455775779,75095677.39499408,153998991.04181451,238912342.47037768,282166926.2966519,314639158.99480337,321560754.41236097,295470520.92189753,248492833.52149773,192956240.34598601,134616525.47814643,66565475.415201083,8818443.8314673007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV521","v":0},0,0,0,0,0,{"$f":"CB521","v":0},{"$f":"CC521","v":0},{"$f":"CD521","v":0},{"$f":"CE521","v":0},{"$f":"CF521","v":0},{"$f":"CG521","v":0},{"$f":"CH521","v":0},{"$f":"CI521","v":0},{"$f":"CJ521","v":0},{"$f":"CK521","v":0},{"$f":"CL521","v":0},{"$f":"CM521","v":0},{"$f":"CN521","v":0},{"$f":"CO521","v":0},{"$f":"CP521","v":0},{"$f":"CQ521","v":0},{"$f":"CR521","v":0},{"$f":"CS521","v":0},{"$f":"CT521","v":0},{"$f":"CU521","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",{"$f":"SUM(J519:CV519)","v":321560754.41236097},null,{"$f":"-MIN(0, J515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,4572353.8374248585,22999867.618350919,47268955.939218298,78903313.646820411,84913351.428563163,43254583.826274216,32472232.698151469,6921595.4175575823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV515)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",{"$f":"SUM(J520:CV520)","v":321560754.41236091},null,{"$f":"MIN(J518,MAX(0,J515 * $F$514))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26090233.490463406,46977687.400399819,55536593.175511703,58339714.86783956,68051050.062945351,57747031.583733782,8818443.8314673007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV518,MAX(0,BV515 * $F$514))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC518,MAX(0,CC515 * $F$514))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",{"$f":"SUM(J521:CV521)","v":2366201965.4183993},0,{"$f":"J518 + J519 - J520","v":0},{"$f":"K518 + K519 - K520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,254500,4826853.8374248585,27826721.455775779,75095677.39499408,153998991.04181451,238912342.47037768,282166926.2966519,314639158.99480337,321560754.41236097,295470520.92189753,248492833.52149773,192956240.34598601,134616525.47814643,66565475.415201083,8818443.8314673007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW518 + BW519 - BW520","v":0},0,0,0,0,0,{"$f":"CC518 + CC519 - CC520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",{"$f":"SUM(J522:CV522)","v":2541782353.2124715},null,{"$f":"J515 + J519 - J520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39639390.682817623,51398301.811372861,54439963.229983985,47565883.667067185,67033363.306153908,87700799.549358577,104257646.27410567,113821335.2483632,129277408.24095516,115369538.56382908,101385574.35120758,86456316.523771927,57682094.125301629,76843660.473792791,95917554.647582695,115961966.48545317,136144670.25562835,138874479.39842039,141841021.52083665,160025663.23983604,127340235.90343669,130905839.3542348,135114098.0702647,139319392.00963572,87466156.279061317,0,0,0,0,0,0,0,0,0,{"$f":"BV515 + BV519 - BV520","v":0},0,0,0,0,0,0,{"$f":"CC515 + CC519 - CC520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Limited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C250","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J526:CV526)","v":2541782353.2124715},null,{"$f":"J509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-254500,-4572353.8374248585,-22999867.618350919,-47268955.939218298,-78903313.646820411,-84913351.428563163,-43254583.826274216,-32472232.698151469,-6921595.4175575823,26090233.490463406,46977687.400399819,55536593.175511703,58339714.86783956,68051050.062945351,57747031.583733782,48457834.514284924,51398301.811372861,54439963.229983985,47565883.667067185,67033363.306153908,87700799.549358577,104257646.27410567,113821335.2483632,129277408.24095516,115369538.56382908,101385574.35120758,86456316.523771927,57682094.125301629,76843660.473792791,95917554.647582695,115961966.48545317,136144670.25562835,138874479.39842039,141841021.52083665,160025663.23983604,127340235.90343669,130905839.3542348,135114098.0702647,139319392.00963572,87466156.279061317,0,0,0,0,0,0,0,0,0,{"$f":"BV509","v":0},0,0,0,0,0,0,{"$f":"CC509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Maximum Carry Forward Period",{"$f":"Inputs!C252","v":0},"Years"]
[{"$nulls":4},"Time Counter",null,"Counter",null,null,1,{"$f":"J529+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BV529+1","v":66},67,68,69,70,71,{"$f":"CB529+1","v":72},{"$f":"CC529+1","v":73},{"$f":"CD529+1","v":74},{"$f":"CE529+1","v":75},{"$f":"CF529+1","v":76},{"$f":"CG529+1","v":77},{"$f":"CH529+1","v":78},{"$f":"CI529+1","v":79},{"$f":"CJ529+1","v":80},{"$f":"CK529+1","v":81},{"$f":"CL529+1","v":82},{"$f":"CM529+1","v":83},{"$f":"CN529+1","v":84},{"$f":"CO529+1","v":85},{"$f":"CP529+1","v":86},{"$f":"CQ529+1","v":87},{"$f":"CR529+1","v":88},{"$f":"CS529+1","v":89},{"$f":"CT529+1","v":90},{"$f":"CU529+1","v":91}]
[]
[{"$nulls":4},"Losses Expiring"]
[{"$nulls":4},"Losses Due to Expire",null,"US$",{"$f":"SUM(J532:CV532)","v":0},null,{"$f":"IF($F528=0,0,SUMIF($J529:J529,J529-$F528,$J540:J540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:K529,K529-$F528,$J540:K540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:L529,L529-$F528,$J540:L540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:M529,M529-$F528,$J540:M540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:N529,N529-$F528,$J540:N540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:O529,O529-$F528,$J540:O540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:P529,P529-$F528,$J540:P540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:Q529,Q529-$F528,$J540:Q540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:R529,R529-$F528,$J540:R540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:S529,S529-$F528,$J540:S540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:T529,T529-$F528,$J540:T540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:U529,U529-$F528,$J540:U540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:V529,V529-$F528,$J540:V540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:W529,W529-$F528,$J540:W540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:X529,X529-$F528,$J540:X540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:Y529,Y529-$F528,$J540:Y540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:Z529,Z529-$F528,$J540:Z540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AA529,AA529-$F528,$J540:AA540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AB529,AB529-$F528,$J540:AB540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AC529,AC529-$F528,$J540:AC540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AD529,AD529-$F528,$J540:AD540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AE529,AE529-$F528,$J540:AE540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AF529,AF529-$F528,$J540:AF540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AG529,AG529-$F528,$J540:AG540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AH529,AH529-$F528,$J540:AH540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AI529,AI529-$F528,$J540:AI540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AJ529,AJ529-$F528,$J540:AJ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AK529,AK529-$F528,$J540:AK540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AL529,AL529-$F528,$J540:AL540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AM529,AM529-$F528,$J540:AM540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AN529,AN529-$F528,$J540:AN540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AO529,AO529-$F528,$J540:AO540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AP529,AP529-$F528,$J540:AP540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AQ529,AQ529-$F528,$J540:AQ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AR529,AR529-$F528,$J540:AR540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AS529,AS529-$F528,$J540:AS540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AT529,AT529-$F528,$J540:AT540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AU529,AU529-$F528,$J540:AU540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AV529,AV529-$F528,$J540:AV540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AW529,AW529-$F528,$J540:AW540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AX529,AX529-$F528,$J540:AX540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AY529,AY529-$F528,$J540:AY540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AZ529,AZ529-$F528,$J540:AZ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BA529,BA529-$F528,$J540:BA540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BB529,BB529-$F528,$J540:BB540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BC529,BC529-$F528,$J540:BC540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BD529,BD529-$F528,$J540:BD540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BE529,BE529-$F528,$J540:BE540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BF529,BF529-$F528,$J540:BF540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BG529,BG529-$F528,$J540:BG540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BH529,BH529-$F528,$J540:BH540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BI529,BI529-$F528,$J540:BI540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BJ529,BJ529-$F528,$J540:BJ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BK529,BK529-$F528,$J540:BK540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BL529,BL529-$F528,$J540:BL540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BM529,BM529-$F528,$J540:BM540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BN529,BN529-$F528,$J540:BN540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BO529,BO529-$F528,$J540:BO540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BP529,BP529-$F528,$J540:BP540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BQ529,BQ529-$F528,$J540:BQ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BR529,BR529-$F528,$J540:BR540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BS529,BS529-$F528,$J540:BS540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BT529,BT529-$F528,$J540:BT540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BU529,BU529-$F528,$J540:BU540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BV529,BV529-$F528,$J540:BV540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BW529,BW529-$F528,$J540:BW540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BX529,BX529-$F528,$J540:BX540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BY529,BY529-$F528,$J540:BY540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BZ529,BZ529-$F528,$J540:BZ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CA529,CA529-$F528,$J540:CA540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CB529,CB529-$F528,$J540:CB540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CC529,CC529-$F528,$J540:CC540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CD529,CD529-$F528,$J540:CD540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CE529,CE529-$F528,$J540:CE540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CF529,CF529-$F528,$J540:CF540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CG529,CG529-$F528,$J540:CG540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CH529,CH529-$F528,$J540:CH540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CI529,CI529-$F528,$J540:CI540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CJ529,CJ529-$F528,$J540:CJ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CK529,CK529-$F528,$J540:CK540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CL529,CL529-$F528,$J540:CL540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CM529,CM529-$F528,$J540:CM540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CN529,CN529-$F528,$J540:CN540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CO529,CO529-$F528,$J540:CO540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CP529,CP529-$F528,$J540:CP540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CQ529,CQ529-$F528,$J540:CQ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CR529,CR529-$F528,$J540:CR540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CS529,CS529-$F528,$J540:CS540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CT529,CT529-$F528,$J540:CT540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CU529,CU529-$F528,$J540:CU540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CV529,CV529-$F528,$J540:CV540))","v":0}]
[{"$nulls":4},"Cumulative Losses Due to Expire",null,"US$",{"$f":"SUM(J533:CV533)","v":0},null,{"$f":"I533 + J532","v":0},{"$f":"J533 + K532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV533 + BW532","v":0},0,0,0,0,0,{"$f":"CB533 + CC532","v":0},{"$f":"CC533 + CD532","v":0},{"$f":"CD533 + CE532","v":0},{"$f":"CE533 + CF532","v":0},{"$f":"CF533 + CG532","v":0},{"$f":"CG533 + CH532","v":0},{"$f":"CH533 + CI532","v":0},{"$f":"CI533 + CJ532","v":0},{"$f":"CJ533 + CK532","v":0},{"$f":"CK533 + CL532","v":0},{"$f":"CL533 + CM532","v":0},{"$f":"CM533 + CN532","v":0},{"$f":"CN533 + CO532","v":0},{"$f":"CO533 + CP532","v":0},{"$f":"CP533 + CQ532","v":0},{"$f":"CQ533 + CR532","v":0},{"$f":"CR533 + CS532","v":0},{"$f":"CS533 + CT532","v":0},{"$f":"CT533 + CU532","v":0},{"$f":"CU533 + CV532","v":0}]
[{"$nulls":4},"Losses Used Against Tax",null,"US$",{"$f":"SUM(J534:CV534)","v":321560754.41236091},null,{"$f":"MIN(J539,MAX(0,J526))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26090233.490463406,46977687.400399819,55536593.175511703,58339714.86783956,68051050.062945351,57747031.583733782,8818443.8314673007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV539,MAX(0,BV526))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC539,MAX(0,CC526))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Losses Used Against Tax",null,"US$",{"$f":"SUM(J535:CV535)","v":20597650506.113998},null,{"$f":"I535 + J534","v":0},{"$f":"J535 + K534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26090233.490463406,73067920.890863225,128604514.06637493,186944228.93421447,254995278.99715984,312742310.58089364,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,{"$f":"BV535 + BW534","v":321560754.41236091},321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,321560754.41236091,{"$f":"CB535 + CC534","v":321560754.41236091},{"$f":"CC535 + CD534","v":321560754.41236091},{"$f":"CD535 + CE534","v":321560754.41236091},{"$f":"CE535 + CF534","v":321560754.41236091},{"$f":"CF535 + CG534","v":321560754.41236091},{"$f":"CG535 + CH534","v":321560754.41236091},{"$f":"CH535 + CI534","v":321560754.41236091},{"$f":"CI535 + CJ534","v":321560754.41236091},{"$f":"CJ535 + CK534","v":321560754.41236091},{"$f":"CK535 + CL534","v":321560754.41236091},{"$f":"CL535 + CM534","v":321560754.41236091},{"$f":"CM535 + CN534","v":321560754.41236091},{"$f":"CN535 + CO534","v":321560754.41236091},{"$f":"CO535 + CP534","v":321560754.41236091},{"$f":"CP535 + CQ534","v":321560754.41236091},{"$f":"CQ535 + CR534","v":321560754.41236091},{"$f":"CR535 + CS534","v":321560754.41236091},{"$f":"CS535 + CT534","v":321560754.41236091},{"$f":"CT535 + CU534","v":321560754.41236091},{"$f":"CU535 + CV534","v":321560754.41236091}]
[{"$nulls":4},"Losses Expired",null,"US$",{"$f":"SUM(J536:CV536)","v":0},null,{"$f":" MAX(0, J533 - J535 - SUM($I536:I536))","v":0},{"$f":" MAX(0, K533 - K535 - SUM($I536:J536))","v":0},{"$f":" MAX(0, L533 - L535 - SUM($I536:K536))","v":0},{"$f":" MAX(0, M533 - M535 - SUM($I536:L536))","v":0},{"$f":" MAX(0, N533 - N535 - SUM($I536:M536))","v":0},{"$f":" MAX(0, O533 - O535 - SUM($I536:N536))","v":0},{"$f":" MAX(0, P533 - P535 - SUM($I536:O536))","v":0},{"$f":" MAX(0, Q533 - Q535 - SUM($I536:P536))","v":0},{"$f":" MAX(0, R533 - R535 - SUM($I536:Q536))","v":0},{"$f":" MAX(0, S533 - S535 - SUM($I536:R536))","v":0},{"$f":" MAX(0, T533 - T535 - SUM($I536:S536))","v":0},{"$f":" MAX(0, U533 - U535 - SUM($I536:T536))","v":0},{"$f":" MAX(0, V533 - V535 - SUM($I536:U536))","v":0},{"$f":" MAX(0, W533 - W535 - SUM($I536:V536))","v":0},{"$f":" MAX(0, X533 - X535 - SUM($I536:W536))","v":0},{"$f":" MAX(0, Y533 - Y535 - SUM($I536:X536))","v":0},{"$f":" MAX(0, Z533 - Z535 - SUM($I536:Y536))","v":0},{"$f":" MAX(0, AA533 - AA535 - SUM($I536:Z536))","v":0},{"$f":" MAX(0, AB533 - AB535 - SUM($I536:AA536))","v":0},{"$f":" MAX(0, AC533 - AC535 - SUM($I536:AB536))","v":0},{"$f":" MAX(0, AD533 - AD535 - SUM($I536:AC536))","v":0},{"$f":" MAX(0, AE533 - AE535 - SUM($I536:AD536))","v":0},{"$f":" MAX(0, AF533 - AF535 - SUM($I536:AE536))","v":0},{"$f":" MAX(0, AG533 - AG535 - SUM($I536:AF536))","v":0},{"$f":" MAX(0, AH533 - AH535 - SUM($I536:AG536))","v":0},{"$f":" MAX(0, AI533 - AI535 - SUM($I536:AH536))","v":0},{"$f":" MAX(0, AJ533 - AJ535 - SUM($I536:AI536))","v":0},{"$f":" MAX(0, AK533 - AK535 - SUM($I536:AJ536))","v":0},{"$f":" MAX(0, AL533 - AL535 - SUM($I536:AK536))","v":0},{"$f":" MAX(0, AM533 - AM535 - SUM($I536:AL536))","v":0},{"$f":" MAX(0, AN533 - AN535 - SUM($I536:AM536))","v":0},{"$f":" MAX(0, AO533 - AO535 - SUM($I536:AN536))","v":0},{"$f":" MAX(0, AP533 - AP535 - SUM($I536:AO536))","v":0},{"$f":" MAX(0, AQ533 - AQ535 - SUM($I536:AP536))","v":0},{"$f":" MAX(0, AR533 - AR535 - SUM($I536:AQ536))","v":0},{"$f":" MAX(0, AS533 - AS535 - SUM($I536:AR536))","v":0},{"$f":" MAX(0, AT533 - AT535 - SUM($I536:AS536))","v":0},{"$f":" MAX(0, AU533 - AU535 - SUM($I536:AT536))","v":0},{"$f":" MAX(0, AV533 - AV535 - SUM($I536:AU536))","v":0},{"$f":" MAX(0, AW533 - AW535 - SUM($I536:AV536))","v":0},{"$f":" MAX(0, AX533 - AX535 - SUM($I536:AW536))","v":0},{"$f":" MAX(0, AY533 - AY535 - SUM($I536:AX536))","v":0},{"$f":" MAX(0, AZ533 - AZ535 - SUM($I536:AY536))","v":0},{"$f":" MAX(0, BA533 - BA535 - SUM($I536:AZ536))","v":0},{"$f":" MAX(0, BB533 - BB535 - SUM($I536:BA536))","v":0},{"$f":" MAX(0, BC533 - BC535 - SUM($I536:BB536))","v":0},{"$f":" MAX(0, BD533 - BD535 - SUM($I536:BC536))","v":0},{"$f":" MAX(0, BE533 - BE535 - SUM($I536:BD536))","v":0},{"$f":" MAX(0, BF533 - BF535 - SUM($I536:BE536))","v":0},{"$f":" MAX(0, BG533 - BG535 - SUM($I536:BF536))","v":0},{"$f":" MAX(0, BH533 - BH535 - SUM($I536:BG536))","v":0},{"$f":" MAX(0, BI533 - BI535 - SUM($I536:BH536))","v":0},{"$f":" MAX(0, BJ533 - BJ535 - SUM($I536:BI536))","v":0},{"$f":" MAX(0, BK533 - BK535 - SUM($I536:BJ536))","v":0},{"$f":" MAX(0, BL533 - BL535 - SUM($I536:BK536))","v":0},{"$f":" MAX(0, BM533 - BM535 - SUM($I536:BL536))","v":0},{"$f":" MAX(0, BN533 - BN535 - SUM($I536:BM536))","v":0},{"$f":" MAX(0, BO533 - BO535 - SUM($I536:BN536))","v":0},{"$f":" MAX(0, BP533 - BP535 - SUM($I536:BO536))","v":0},{"$f":" MAX(0, BQ533 - BQ535 - SUM($I536:BP536))","v":0},{"$f":" MAX(0, BR533 - BR535 - SUM($I536:BQ536))","v":0},{"$f":" MAX(0, BS533 - BS535 - SUM($I536:BR536))","v":0},{"$f":" MAX(0, BT533 - BT535 - SUM($I536:BS536))","v":0},{"$f":" MAX(0, BU533 - BU535 - SUM($I536:BT536))","v":0},{"$f":" MAX(0, BV533 - BV535 - SUM($I536:BU536))","v":0},{"$f":" MAX(0, BW533 - BW535 - SUM($I536:BV536))","v":0},{"$f":" MAX(0, BX533 - BX535 - SUM($I536:BW536))","v":0},{"$f":" MAX(0, BY533 - BY535 - SUM($I536:BX536))","v":0},{"$f":" MAX(0, BZ533 - BZ535 - SUM($I536:BY536))","v":0},{"$f":" MAX(0, CA533 - CA535 - SUM($I536:BZ536))","v":0},{"$f":" MAX(0, CB533 - CB535 - SUM($I536:CA536))","v":0},{"$f":" MAX(0, CC533 - CC535 - SUM($I536:CB536))","v":0},{"$f":" MAX(0, CD533 - CD535 - SUM($I536:CC536))","v":0},{"$f":" MAX(0, CE533 - CE535 - SUM($I536:CD536))","v":0},{"$f":" MAX(0, CF533 - CF535 - SUM($I536:CE536))","v":0},{"$f":" MAX(0, CG533 - CG535 - SUM($I536:CF536))","v":0},{"$f":" MAX(0, CH533 - CH535 - SUM($I536:CG536))","v":0},{"$f":" MAX(0, CI533 - CI535 - SUM($I536:CH536))","v":0},{"$f":" MAX(0, CJ533 - CJ535 - SUM($I536:CI536))","v":0},{"$f":" MAX(0, CK533 - CK535 - SUM($I536:CJ536))","v":0},{"$f":" MAX(0, CL533 - CL535 - SUM($I536:CK536))","v":0},{"$f":" MAX(0, CM533 - CM535 - SUM($I536:CL536))","v":0},{"$f":" MAX(0, CN533 - CN535 - SUM($I536:CM536))","v":0},{"$f":" MAX(0, CO533 - CO535 - SUM($I536:CN536))","v":0},{"$f":" MAX(0, CP533 - CP535 - SUM($I536:CO536))","v":0},{"$f":" MAX(0, CQ533 - CQ535 - SUM($I536:CP536))","v":0},{"$f":" MAX(0, CR533 - CR535 - SUM($I536:CQ536))","v":0},{"$f":" MAX(0, CS533 - CS535 - SUM($I536:CR536))","v":0},{"$f":" MAX(0, CT533 - CT535 - SUM($I536:CS536))","v":0},{"$f":" MAX(0, CU533 - CU535 - SUM($I536:CT536))","v":0},{"$f":" MAX(0, CV533 - CV535 - SUM($I536:CU536))","v":0}]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J539:CV539)","v":2366201965.4183993},null,{"$f":"I543","v":0},{"$f":"J543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,4826853.8374248585,27826721.455775779,75095677.39499408,153998991.04181451,238912342.47037768,282166926.2966519,314639158.99480337,321560754.41236097,295470520.92189753,248492833.52149773,192956240.34598601,134616525.47814643,66565475.415201083,8818443.8314673007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV543","v":0},0,0,0,0,0,{"$f":"CB543","v":0},{"$f":"CC543","v":0},{"$f":"CD543","v":0},{"$f":"CE543","v":0},{"$f":"CF543","v":0},{"$f":"CG543","v":0},{"$f":"CH543","v":0},{"$f":"CI543","v":0},{"$f":"CJ543","v":0},{"$f":"CK543","v":0},{"$f":"CL543","v":0},{"$f":"CM543","v":0},{"$f":"CN543","v":0},{"$f":"CO543","v":0},{"$f":"CP543","v":0},{"$f":"CQ543","v":0},{"$f":"CR543","v":0},{"$f":"CS543","v":0},{"$f":"CT543","v":0},{"$f":"CU543","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",321560754.41236097,null,{"$f":"-MIN(0, J526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,4572353.8374248585,22999867.618350919,47268955.939218298,78903313.646820411,84913351.428563163,43254583.826274216,32472232.698151469,6921595.4175575823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV526)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",321560754.41236091,null,{"$f":"MIN(J539,MAX(0,J526 * $F$525))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26090233.490463406,46977687.400399819,55536593.175511703,58339714.86783956,68051050.062945351,57747031.583733782,8818443.8314673007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV539,MAX(0,BV526 * $F$525))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC539,MAX(0,CC526 * $F$525))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Expired",null,"US$",0,null,{"$f":"J536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV536","v":0},0,0,0,0,0,0,{"$f":"CC536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",2366201965.4183993,0,{"$f":"J539 + J540 - J541 - J542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,4826853.8374248585,27826721.455775779,75095677.39499408,153998991.04181451,238912342.47037768,282166926.2966519,314639158.99480337,321560754.41236097,295470520.92189753,248492833.52149773,192956240.34598601,134616525.47814643,66565475.415201083,8818443.8314673007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV539 + BV540 - BV541 - BV542","v":0},0,0,0,0,0,0,{"$f":"CC539 + CC540 - CC541 - CC542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",2541782353.2124715,null,{"$f":"J526 + J540 - J541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39639390.682817623,51398301.811372861,54439963.229983985,47565883.667067185,67033363.306153908,87700799.549358577,104257646.27410567,113821335.2483632,129277408.24095516,115369538.56382908,101385574.35120758,86456316.523771927,57682094.125301629,76843660.473792791,95917554.647582695,115961966.48545317,136144670.25562835,138874479.39842039,141841021.52083665,160025663.23983604,127340235.90343669,130905839.3542348,135114098.0702647,139319392.00963572,87466156.279061317,0,0,0,0,0,0,0,0,0,{"$f":"BV526 + BV540 - BV541","v":0},0,0,0,0,0,0,{"$f":"CC526 + CC540 - CC541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax Payment"]
[{"$nulls":4},"Carry Forward Period Limit (1 = Yes, 0 = No)",{"$f":"Inputs!C251","v":0}]
[]
[{"$nulls":4},"Income Tax Rate",{"$f":"Inputs!C244","v":0.3}]
[{"$nulls":4},"TPDC Corporate Income Tax",null,"US$",{"$f":"SUM(J550:CV550)","v":0},null,{"$f":"IF($F$547 = 1, J544, J522) * $F$549 * $F$421","v":0},{"$f":"IF($F$547 = 1, K544, K522) * $F$549 * $F$421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$547 = 1, BW544, BW522) * $F$549 * $F$421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Corporate Income Tax",null,"US$",{"$f":"SUM(J552:CV552)","v":7223826517.9459648},null,{"$f":"J488 + J550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32686296.885289978,215311527.84259138,192384407.593593,166433701.68512928,{"$f":"AP488 + AP550","v":146987900.72095677},128427885.90108135,180990080.92661548,236792158.78326815,281495644.94008523,307317605.17058057,349049002.25057888,311497754.12233847,273741050.7482605,233432054.61418417,155741654.1383144,207477883.27924052,258977397.54847318,313097309.51072359,367590609.69019657,374961094.3757351,382970758.10625893,432069290.74755722,343818636.93927914,353445766.25643408,364808064.78971463,376162358.42601639,236158621.95346555,0,0,0,0,0,0,0,0,0,{"$f":"BV488 + BV550","v":0},0,0,0,0,0,0,{"$f":"CC488 + CC550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Dividends from State Participation (Nominal)"]
[]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!C331","v":"10%"}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!C335","v":0}]
[{"$nulls":4},"TPDC Covers Unpaid Company Loan (1 = Yes, 0 = No)",{"$f":"IF(Inputs!C334 = \"TPDC\", 1, 0)","v":0}]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F317","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV$4 = $F561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"TPDC Profit plus Cost Gas",null,"US$",{"$f":"SUM(J564:CV564)","v":6261172076.531085},null,{"$f":"J275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75471425.650182709,135343640.38605875,127307887.14664245,128124127.88135533,128956693.43076251,133841754.4384485,134788672.51899749,135754528.96115753,157039250.96294045,158450118.97397929,161297181.02439779,176230102.21111962,{"$f":"AP275","v":184075444.00168413},161211822.06689036,164026209.58891588,167304916.78243825,170649198.11983103,174060365.08397168,206984213.63125727,211122080.90562645,215802215.74083671,219647742.63773671,192167251.95530203,196333870.60722882,199927138.59781918,203923864.37151957,208000524.660694,212158718.15565199,216400075.52050906,255621226.65808415,223575855.09268782,227474212.00006986,232021879.24181536,236462358.0079481,129615509.51652429,0,0,0,0,0,0,0,0,0,{"$f":"BV275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",{"$f":"SUM(J565:CV565)","v":891536353.34050202},null,{"$f":"J102 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15112488.430987,64496298.2332412,84941809.123035818,110720251.9766074,65025085.601211779,20617308.258961603,0,0,0,0,0,0,47365613.005152665,48312925.265255712,49279183.770560823,50264767.445972048,{"$f":"AP102 * $F$556","v":25635031.397445746},0,0,0,0,0,57738417.952912204,58893186.31197045,60071050.038209856,61272471.038974062,0,0,0,0,0,0,0,71790465.490003631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV102 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry Loan from JV Partners",null,"US$",{"$f":"SUM(J566:CV566)","v":179249124.72744751},null,{"$f":"J246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,6731280.7561372891,27895770.671389103,36658132.481301069,47706036.56140317,60003404.257216871,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J567:CV567)","v":5174670.8342809677},null,{"$f":"J336 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP336 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5174670.8342809677,0,0,0,0,0,0,0,0,0,{"$f":"BV336 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J568:CV568)","v":7337132225.4333153},null,{"$f":"SUM(J564:J567)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,21843769.18712429,92392068.904630303,121599941.60433689,158426288.53801057,200499915.50861135,155960948.64502037,127307887.14664245,128124127.88135533,128956693.43076251,133841754.4384485,134788672.51899749,135754528.96115753,204404863.96809313,206763044.23923501,210576364.79495862,226494869.65709168,{"$f":"SUM(AP564:AP567)","v":209710475.39912987},161211822.06689036,164026209.58891588,167304916.78243825,170649198.11983103,174060365.08397168,264722631.58416948,270015267.21759689,275873265.77904654,280920213.67671078,192167251.95530203,196333870.60722882,199927138.59781918,203923864.37151957,208000524.660694,212158718.15565199,216400075.52050906,327411692.1480878,223575855.09268782,227474212.00006986,232021879.24181536,236462358.0079481,134790180.35080525,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV564:BV567)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",{"$f":"SUM(J571:CV571)","v":1273623361.9150031},null,{"$f":"J94 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21589269.18712429,92137568.904630303,121345441.60433689,158171788.53801057,92892979.430302545,29453297.512802292,0,0,0,0,0,0,67665161.435932383,69018464.664651021,70398833.957944036,71806810.637102932,{"$f":"AP94 * $F$556","v":36621473.424922496},0,0,0,0,0,82483454.218446016,84133123.302814946,85815785.768871248,87532101.484248668,0,0,0,0,0,0,0,102557807.84286234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",231215442.16037935,null,{"$f":"J95 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4149947.0005952166,5411077.8411192112,5519299.3979415959,5629685.3859004276,5742279.0936184376,5857124.6754908059,5974267.1690006219,6093752.5123806344,6215627.5626282478,6339940.1138808131,7874715.5953173107,6596073.6944815982,{"$f":"AP95 * $F$556","v":6727995.1683712304},7983172.1585412845,6999806.1731734276,7139802.2966368981,7282598.3425696343,7428250.3094210271,7576815.3156094477,7728351.621921638,9170155.4408931416,8040577.027447273,8201388.5679962188,9276100.3231982663,8532724.6661432665,8703379.1594661307,8877446.7426554561,9054995.6775085665,9236095.5910587367,4615101.3529288052,5230448.1999859791,3734540.0147899892,3809230.8150857892,3330356.0840464327,1132321.0685757871,0,0,0,0,0,0,0,0,0,{"$f":"BV95 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1622484289.115134,null,{"$f":"J96 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16707024.819216261,34082330.63120117,34763977.243825197,35459256.788701706,36168441.924475744,36891810.762965254,37629646.978224568,38382239.917789057,39149884.716144837,39932882.410467736,40731540.058677092,41546170.859850638,{"$f":"AP96 * $F$556","v":42377094.277047649},43224636.162588604,44089128.885840386,44970911.463557184,45870329.692828327,46787736.286684901,47723491.012418598,48677960.832666971,49651520.04932031,50644550.450306721,51657441.459312856,52690590.288499117,53744402.094269097,54819290.136154488,55915675.938877583,57033989.457655132,58174669.246808246,59338162.631744415,60524925.884379297,61735424.402066879,62970132.890108228,64229535.547910392,34187482.912549041,0,0,0,0,0,0,0,0,0,{"$f":"BV96 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",160299412.10048306,null,{"$f":"J97 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4035844.1472906508,4116561.0302364649,4198892.2508411957,4282870.0958580198,4368527.4977751812,4455898.0477306843,4545016.0086853001,{"$f":"AP97 * $F$556","v":4635916.3288590061},4728634.6554361861,4823207.3485449106,4919671.4955158085,5018064.9254261246,5118426.2239346467,5220794.7484133402,5325210.6433816068,5431714.8562492402,5540349.1533742249,5651156.1364417095,5764179.2591705434,5879462.8443539552,5997052.1012410335,6116993.1432658555,6239333.0061311731,6364119.6662537977,6491402.0595788723,6621230.1007704493,6753654.7027858561,6888727.7968415739,7026502.3527784087,3739999.473317265,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,"US$",1293620256.1649561,null,{"$f":"J108 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,86241350.410997078,{"$f":"AP108 * $F$556","v":86241350.410997078},86241350.410997078,86241350.410997078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",10180000,null,{"$f":"IF(J4 < $F$557, 0, J135 * $F$556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,{"$f":"IF(AP4 < $F$557, 0, AP135 * $F$556)","v":254500},254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,254500,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$557, 0, BV135 * $F$556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",24677986.03744119,null,{"$f":"J147 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254113.84750027931,518392.2489005698,528760.09387858119,539335.29575615295,550122.00167127594,561124.44170470152,572346.93053879554,583793.86914957152,595469.746532563,607379.14146321418,619526.72429247852,631917.25877832808,{"$f":"AP147 * $F$556","v":644555.60395389469},657446.71603297268,670595.65035363217,684007.56336070481,697687.71462791879,711641.4689204772,725874.29829888698,740391.78426486463,755199.61995016201,770303.61234916514,785709.68459614855,801423.8782880716,817452.35585383291,833801.40297090961,850477.43103032792,867486.97965093469,884836.71924395347,902533.45362883247,920584.12270140916,938995.80515543732,957775.72125854611,976931.23568371707,519991.61509987083,0,0,0,0,0,0,0,0,0,{"$f":"BV147 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",0,null,{"$f":"J550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,null,{"$f":"J412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan Balance",null,"US$",0,null,{"$f":"(J250 * J561) * $F$559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP250 * AP561) * $F$559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV250 * BV561) * $F$559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,"US$",4616100747.4933968,null,{"$f":"SUM(J571:J580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,21843769.18712429,92392068.904630303,121599941.60433689,158426288.53801057,200499915.50861138,155960948.64502034,127307887.14664246,128124127.88135536,128956693.43076253,133841754.43844849,134788672.51899752,135754528.96115753,204404863.96809313,206763044.23923504,210576364.79495868,211621838.86989588,{"$f":"SUM(AP571:AP580)","v":177502885.21415135},143089740.10359615,143078588.46890944,57968892.819070593,59123180.675452009,60300554.288961045,143984929.59318632,146859538.18505001,151078875.73528412,152782381.72772604,66550195.848346934,68786793.749155998,69228541.96062015,70608022.799832568,72015093.25582923,73450305.120945796,74914221.223364726,174159507.34074327,73551688.307837129,73417114.924798161,74880367.223294139,75817825.22041896,39834295.069541961,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV571:BV580)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC571:CC580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Shareholder Returns and Dividends"]
[{"$nulls":4},"Net Shareholder Returns",null,"US$",{"$f":"SUM(J584:CV584)","v":2721031477.939919},null,{"$f":"J568 - J581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14873030.787195802,{"$f":"AP568 - AP581","v":32207590.184978515},18122081.963294208,20947621.120006442,109336023.96336766,111526017.44437902,113759810.79501063,120737701.99098316,123155729.03254688,124794390.04376242,128137831.94898474,125617056.1069551,127547076.85807282,130698596.63719903,133315841.571687,135985431.40486479,138708413.03470618,141485854.29714435,153252184.80734453,150024166.78485069,154057097.0752717,157141512.01852122,160644532.78752914,94955885.281263292,0,0,0,0,0,0,0,0,0,{"$f":"BV568 - BV581","v":0},0,0,0,0,0,0,{"$f":"CC568 - CC581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net Shareholder Returns",null,"US$",{"$f":"INDEX(J585:CV585,MATCH(1,$J$561:$CV$561,0))","v":2721031477.939919},null,{"$f":"(I585) + (J584 * (J584 <> 0))","v":0},{"$f":"(J585) + (K584 * (K584 <> 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14873030.787195802,47080620.972174317,65202702.935468525,86150324.055474967,195486348.01884264,307012365.46322167,420772176.2582323,541509878.24921548,664665607.28176236,789459997.32552481,917597829.27450955,1043214885.3814646,1170761962.2395375,1301460558.8767364,1434776400.4484234,1570761831.8532882,1709470244.8879943,1850956099.1851387,2004208283.9924831,2154232450.7773337,2308289547.8526053,2465431059.8711267,2626075592.6586556,2721031477.939919,2721031477.939919,2721031477.939919,2721031477.939919,2721031477.939919,2721031477.939919,2721031477.939919,2721031477.939919,2721031477.939919,2721031477.939919,2721031477.939919,{"$f":"(BV585) + (BW584 * (BW584 <> 0))","v":2721031477.939919},2721031477.939919,2721031477.939919,2721031477.939919,2721031477.939919,2721031477.939919,{"$f":"(CB585) + (CC584 * (CC584 <> 0))","v":2721031477.939919},{"$f":"(CC585) + (CD584 * (CD584 <> 0))","v":2721031477.939919},{"$f":"(CD585) + (CE584 * (CE584 <> 0))","v":2721031477.939919},{"$f":"(CE585) + (CF584 * (CF584 <> 0))","v":2721031477.939919},{"$f":"(CF585) + (CG584 * (CG584 <> 0))","v":2721031477.939919},{"$f":"(CG585) + (CH584 * (CH584 <> 0))","v":2721031477.939919},{"$f":"(CH585) + (CI584 * (CI584 <> 0))","v":2721031477.939919},{"$f":"(CI585) + (CJ584 * (CJ584 <> 0))","v":2721031477.939919},{"$f":"(CJ585) + (CK584 * (CK584 <> 0))","v":2721031477.939919},{"$f":"(CK585) + (CL584 * (CL584 <> 0))","v":2721031477.939919},{"$f":"(CL585) + (CM584 * (CM584 <> 0))","v":2721031477.939919},{"$f":"(CM585) + (CN584 * (CN584 <> 0))","v":2721031477.939919},{"$f":"(CN585) + (CO584 * (CO584 <> 0))","v":2721031477.939919},{"$f":"(CO585) + (CP584 * (CP584 <> 0))","v":2721031477.939919},{"$f":"(CP585) + (CQ584 * (CQ584 <> 0))","v":2721031477.939919},{"$f":"(CQ585) + (CR584 * (CR584 <> 0))","v":2721031477.939919},{"$f":"(CR585) + (CS584 * (CS584 <> 0))","v":2721031477.939919},{"$f":"(CS585) + (CT584 * (CT584 <> 0))","v":2721031477.939919},{"$f":"(CT585) + (CU584 * (CU584 <> 0))","v":2721031477.939919},{"$f":"(CU585) + (CV584 * (CV584 <> 0))","v":2721031477.939919}]
[]
[{"$nulls":4},"Shareholder Loan Opening Balance",null,"US$",{"$f":"SUM(J587:CV587)","v":0},null,{"$f":"I590","v":0},{"$f":"J590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV590","v":0},0,0,0,0,0,{"$f":"CB590","v":0},{"$f":"CC590","v":0},{"$f":"CD590","v":0},{"$f":"CE590","v":0},{"$f":"CF590","v":0},{"$f":"CG590","v":0},{"$f":"CH590","v":0},{"$f":"CI590","v":0},{"$f":"CJ590","v":0},{"$f":"CK590","v":0},{"$f":"CL590","v":0},{"$f":"CM590","v":0},{"$f":"CN590","v":0},{"$f":"CO590","v":0},{"$f":"CP590","v":0},{"$f":"CQ590","v":0},{"$f":"CR590","v":0},{"$f":"CS590","v":0},{"$f":"CT590","v":0},{"$f":"CU590","v":0}]
[{"$nulls":4},"Equity Contributions",null,"US$",{"$f":"SUM(J588:CV588)","v":0},null,{"$f":"J584 * (J584 < 0)","v":0},{"$f":"K584 * (K584 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW584 * (BW584 < 0)","v":0},0,0,0,0,0,{"$f":"CC584 * (CC584 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments",null,"US$",{"$f":"SUM(J589:CV589)","v":0},null,{"$f":"IF(J584 > 0,MIN(J584, -1 * J587), 0)","v":0},{"$f":"IF(K584 > 0,MIN(K584, -1 * K587), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW584 > 0,MIN(BW584, -1 * BW587), 0)","v":0},0,0,0,0,0,{"$f":"IF(CC584 > 0,MIN(CC584, -1 * CC587), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Shareholder Loan Closing Balance",null,"US$",{"$f":"SUM(J590:CV590)","v":0},0,{"$f":"SUM(J587:J589)","v":0},{"$f":"SUM(K587:K589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW587:BW589)","v":0},0,0,0,0,0,{"$f":"SUM(CC587:CC589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gross Dividend to Government",null,"US$",{"$f":"SUM(J592:CV592)","v":2721031477.939919},null,{"$f":"(J584 - J589) * (J584 > 0)","v":0},{"$f":"(K584 - K589) * (K584 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14873030.787195802,32207590.184978515,18122081.963294208,20947621.120006442,109336023.96336766,111526017.44437902,113759810.79501063,120737701.99098316,123155729.03254688,124794390.04376242,128137831.94898474,125617056.1069551,127547076.85807282,130698596.63719903,133315841.571687,135985431.40486479,138708413.03470618,141485854.29714435,153252184.80734453,150024166.78485069,154057097.0752717,157141512.01852122,160644532.78752914,94955885.281263292,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW584 - BW589) * (BW584 > 0)","v":0},0,0,0,0,0,{"$f":"(CC584 - CC589) * (CC584 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Dividend Withholding Tax",{"$f":"Inputs!C254 - Inputs!C256","v":0.1},"US$",{"$f":"SUM(J593:CV593)","v":0},null,{"$f":"J592 * $F593 * $F$558","v":0},{"$f":"K592 * $F593 * $F$558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW592 * $F593 * $F$558","v":0},0,0,0,0,0,{"$f":"CC592 * $F593 * $F$558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend to Government",null,"US$",{"$f":"SUM(J594:CV594)","v":2721031477.939919},null,{"$f":"J592 - J593","v":0},{"$f":"K592 - K593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14873030.787195802,32207590.184978515,18122081.963294208,20947621.120006442,109336023.96336766,111526017.44437902,113759810.79501063,120737701.99098316,123155729.03254688,124794390.04376242,128137831.94898474,125617056.1069551,127547076.85807282,130698596.63719903,133315841.571687,135985431.40486479,138708413.03470618,141485854.29714435,153252184.80734453,150024166.78485069,154057097.0752717,157141512.01852122,160644532.78752914,94955885.281263292,0,0,0,0,0,0,0,0,0,0,{"$f":"BW592 - BW593","v":0},0,0,0,0,0,{"$f":"CC592 - CC593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Dividend Witholding Tax (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!C331","v":0.9}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"Contractor Covers Unpaid Carry Loan  (1 = Yes, 0 = No)",{"$f":"IF(Inputs!C334 = \"TPDC\", 0, 1)","v":1}]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F317","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F602)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV$4 = $F602)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Contractor Profit plus Cost Gas",null,"US$",{"$f":"SUM(J605:CV605)","v":59091866199.408249},null,{"$f":"J274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,679242830.8516444,1385988435.4686553,1424450830.2251661,1454669763.8378894,1485493076.1228673,1512897010.506254,1544884867.7245991,1577512482.087311,1590493100.3064976,1624032879.3208475,1656835477.2363257,1678265209.214818,{"$f":"AP274","v":1656678996.0151572},1450906398.6020131,1476235886.3002429,1505744251.0419443,1535842783.0784791,1566543285.7557449,1862857922.6813154,1900098728.1506381,1942219941.6675305,1976829683.7396302,1729505267.5977182,1767004835.4650593,1799344247.3803725,1835314779.3436761,1872004721.9462461,1909428463.4008679,1947600679.6845815,2300591039.9227571,2012182695.8341904,2047267908.0006289,2088196913.1763382,2128161222.071533,1166539585.6487186,0,0,0,0,0,0,0,0,0,{"$f":"BV274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",{"$f":"SUM(J606:CV606)","v":8023827180.064518},null,{"$f":"J102 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,136012395.878883,580466684.0991708,764476282.10732234,996482267.78946662,585225770.41090596,185555774.33065444,0,0,0,0,0,0,426290517.04637396,434816327.38730139,443512653.93504739,452382907.01374841,{"$f":"AP102 * $F$598","v":230715282.5770117},0,0,0,0,0,519645761.57620978,530038676.80773407,540639450.34388876,551452239.35076654,0,0,0,0,0,0,0,646114189.41003275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV102 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan by TPDC",null,"US$",{"$f":"SUM(J607:CV607)","v":0},null,{"$f":"J580","v":0},{"$f":"K580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW580","v":0},0,0,0,0,0,{"$f":"CC580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J608:CV608)","v":46572037.508528709},null,{"$f":"J336 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP336 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46572037.508528709,0,0,0,0,0,0,0,0,0,{"$f":"BV336 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J609:CV609)","v":67162265416.981293},null,{"$f":"SUM(J605:J608)","v":0},{"$f":"SUM(K605:K608)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,136012395.878883,580466684.0991708,764476282.10732234,996482267.78946662,1264468601.2625504,1571544209.7993097,1424450830.2251661,1454669763.8378894,1485493076.1228673,1512897010.506254,1544884867.7245991,1577512482.087311,2016783617.3528714,2058849206.708149,2100348131.1713731,2130648116.2285664,1887394278.5921688,1450906398.6020131,1476235886.3002429,1505744251.0419443,1535842783.0784791,1566543285.7557449,2382503684.2575254,2430137404.9583721,2482859392.0114193,2528281923.0903969,1729505267.5977182,1767004835.4650593,1799344247.3803725,1835314779.3436761,1872004721.9462461,1909428463.4008679,1947600679.6845815,2946705229.3327899,2012182695.8341904,2047267908.0006289,2088196913.1763382,2128161222.071533,1213111623.1572473,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW605:BW608)","v":0},0,0,0,0,0,{"$f":"SUM(CC605:CC608)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Carry Loan to TPDC",null,"US$",{"$f":"SUM(J612:CV612)","v":179249124.72744751},null,{"$f":"J246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,254500,6731280.7561372891,27895770.671389103,36658132.481301069,47706036.56140317,60003404.257216871,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",1535686963.0541966,null,{"$f":"J93","v":369156734.94381994},376539869.64269638,230442400.22133017,235051248.22575676,159834848.79351461,81515772.88469246,83146088.342386305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",11462610257.235027,null,{"$f":"J94 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,194303422.6841186,829238120.14167261,1092108974.4390321,1423546096.8420951,836036814.87272286,265079677.61522064,0,0,0,0,0,0,608986452.92339134,621166181.98185909,633589505.62149632,646261295.7339263,{"$f":"AP94 * $F$598","v":329593260.82430249},0,0,0,0,0,742351087.96601403,757198109.72533441,772342071.91984117,787788913.35823798,0,0,0,0,0,0,0,923020270.58576095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV94 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",2080938979.4434137,null,{"$f":"J95 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37349523.005356953,48699700.570072904,49673694.581474356,50667168.473103851,51680511.842565931,52714122.079417251,53768404.521005601,54843772.611425713,55940648.063654229,57059461.024927311,70872440.357855797,59364663.250334382,{"$f":"AP95 * $F$598","v":60551956.515341073},71848549.426871568,62998255.558560848,64258220.669732079,65543385.083126709,66854252.784789242,68191337.840485036,69555164.597294748,82531398.968038261,72365193.24702546,73812497.111965969,83484902.908784404,76794521.995289385,78330412.435195178,79897020.683899105,81494961.097577095,83124860.319528639,41535912.176359244,47074033.799873807,33610860.133109897,34283077.335772097,29973204.756417897,10190889.617182085,0,0,0,0,0,0,0,0,0,{"$f":"BV95 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",14602358602.036201,null,{"$f":"J96 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150363223.37294635,306740975.68081057,312875795.19442677,319133311.0983153,325515977.32028168,332026296.8666873,338666822.80402106,345440159.2601015,352348962.44530356,359395941.69420958,366583860.52809381,373915537.73865569,{"$f":"AP96 * $F$598","v":381393848.49342883},389021725.46329743,396802159.97256345,404738203.17201465,412832967.23545498,421089626.58016407,429511419.11176741,438101647.49400276,446863680.44388282,455800954.05276048,464916973.13381571,474215312.59649205,483699618.84842187,493373611.22539037,503241083.44989824,513305905.11889619,523572023.2212742,534043463.6856997,544724332.95941365,555618819.61860192,566731196.01097405,578065819.93119359,307687346.21294135,0,0,0,0,0,0,0,0,0,{"$f":"BV96 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1442694708.9043474,null,{"$f":"J97 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36322597.325615861,37049049.272128187,37790030.257570758,38545830.862722181,39316747.479976624,40103082.429576159,40905144.078167699,{"$f":"AP97 * $F$598","v":41723246.959731057},42557711.898925669,43408866.136904195,44277043.459642276,45162584.328835122,46065836.015411824,46987152.735720061,47926895.790434465,48885433.706243165,49863142.380368017,50860405.227975383,51877613.332534894,52915165.599185593,53973468.911169298,55052938.289392702,56153997.055180557,57277076.996284172,58422618.536209844,59591070.906934038,60782892.325072698,61998550.171574168,63238521.175005674,33659995.259855382,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,"US$",11642582305.484608,null,{"$f":"J108 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,776172153.69897366,{"$f":"AP108 * $F$598","v":776172153.69897366},776172153.69897366,776172153.69897366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",93870000,null,{"$f":"IF(J4 < $F$599, J135, J135 * $F$598)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,{"$f":"IF(AP4 < $F$599, AP135, AP135 * $F$598)","v":2290500},2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,2290500,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$599, BV135, BV135 * $F$598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",222101874.3369706,null,{"$f":"J147 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2287024.627502514,4665530.2401051279,4758840.8449072307,4854017.6618053764,4951098.0150414836,5050119.9753423128,5151122.3748491602,5254144.8223461434,5359227.7187930662,5466412.273168928,5575740.5186323067,5687255.3290049527,{"$f":"AP147 * $F$598","v":5801000.4355850518},5917020.444296754,6035360.8531826893,6156068.0702463426,6279189.4316512691,6404773.2202842953,6532868.6846899819,6663526.0583837815,6796796.5795514574,6932732.5111424858,7071387.1613653367,7212814.9045926435,7357071.2026844965,7504212.6267381869,7654296.8792729508,7807382.8168584118,7963530.4731955808,8122801.0826594923,8285257.1043126816,8450962.2463989351,8619981.4913269151,8792381.1211534534,4679924.5358988373,0,0,0,0,0,0,0,0,0,{"$f":"BV147 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",7223826517.9459648,null,{"$f":"J488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32686296.885289978,215311527.84259138,192384407.593593,166433701.68512928,{"$f":"AP488","v":146987900.72095677},128427885.90108135,180990080.92661548,236792158.78326815,281495644.94008523,307317605.17058057,349049002.25057888,311497754.12233847,273741050.7482605,233432054.61418417,155741654.1383144,207477883.27924052,258977397.54847318,313097309.51072359,367590609.69019657,374961094.3757351,382970758.10625893,432069290.74755722,343818636.93927914,353445766.25643408,364808064.78971463,376162358.42601639,236158621.95346555,0,0,0,0,0,0,0,0,0,{"$f":"BV488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,null,{"$f":"J380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,"US$",50485919333.168182,null,{"$f":"SUM(J612:J622)","v":369306734.94381994},376689869.64269638,230592400.22133017,235201248.22575676,159984848.79351461,81665772.88469246,83296088.342386305,150000,150000,150000,150000,150000,150000,150000,150000,2545000,203325203.44025588,859424390.81306171,1131057606.9203331,1473542633.4034984,1864502643.8347192,1403648537.8051829,1145770984.319782,1153117150.9321983,1160610240.8768628,1204575789.9460363,1213098052.6709776,1221790760.6504178,1872330072.5981278,2076178925.9957066,2087571690.7482214,2071030251.5141921,{"$f":"SUM(AP612:AP622)","v":1744513867.648319},1416235546.8334465,1468697377.1468003,758512194.15490353,813604271.01915336,850022593.77122998,1644913368.5892553,1633233597.7877886,1633450932.3658175,1608473490.1637185,754693416.77343678,826559027.02164447,882034275.1940546,948569514.70921659,1015726448.9926596,1036013840.4642475,1057198749.1165414,1999504856.8142464,1005783831.7098134,1014199800.5796175,1038731369.7993619,1058522785.4097869,594667277.5793432,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV612:BV622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Shareholder Returns and Dividends"]
[{"$nulls":4},"Net Shareholder Returns",null,"US$",{"$f":"SUM(J626:CV626)","v":16676346083.813133},null,{"$f":"J609 - J623","v":-369306734.94381994},-376689869.64269638,-230592400.22133017,-235201248.22575676,-159984848.79351461,-81665772.88469246,-83296088.342386305,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-2545000,-67312807.561372876,-278957706.71389091,-366581324.81301081,-477060365.61403179,-600034042.57216883,167895671.9941268,278679845.90538406,301552612.90569115,324882835.24600458,308321220.56021762,331786815.05362153,355721721.43689322,144453544.75474358,-17329719.287557602,12776440.423151731,59617864.714374304,{"$f":"AP609 - AP623","v":142880410.9438498},34670851.768566608,7538509.1534426212,747232056.88704073,722238512.0593257,716520691.98451495,737590315.66827011,796903807.17058349,849408459.64560175,919808432.92667842,974811850.82428145,940445808.44341481,917309972.18631792,886745264.6344595,856278272.95358658,873414622.93662047,890401930.56804013,947200372.51854348,1006398864.124377,1033068107.4210114,1049465543.3769763,1069638436.661746,618444345.57790411,0,0,0,0,0,0,0,0,0,{"$f":"BV609 - BV623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net Shareholder Returns",null,"US$",{"$f":"INDEX(J627:CV627,MATCH(1,$J$602:$CV$602,0))","v":16676346083.813133},null,{"$f":"(I627) + (J626 * (J626 <> 0))","v":-369306734.94381994},{"$f":"(J627) + (K626 * (K626 <> 0))","v":-745996604.58651638},-976589004.80784655,-1211790253.0336032,-1371775101.8271179,-1453440874.7118104,-1536736963.0541966,-1536886963.0541966,-1537036963.0541966,-1537186963.0541966,-1537336963.0541966,-1537486963.0541966,-1537636963.0541966,-1537786963.0541966,-1537936963.0541966,-1540481963.0541966,-1607794770.6155696,-1886752477.3294606,-2253333802.1424713,-2730394167.7565031,-3330428210.3286719,-3162532538.3345451,-2883852692.4291611,-2582300079.5234699,-2257417244.2774653,-1949096023.7172477,-1617309208.6636262,-1261587487.226733,-1117133942.4719894,-1134463661.759547,-1121687221.3363953,-1062069356.622021,-919188945.67817116,-884518093.90960455,-876979584.75616193,-129747527.86912119,592490984.1902045,1309011676.1747193,2046601991.8429894,2843505799.0135727,3692914258.6591744,4612722691.5858526,5587534542.4101343,6527980350.853549,7445290323.0398674,8332035587.6743269,9188313860.6279144,10061728483.564535,10952130414.132576,11899330786.651119,12905729650.775496,13938797758.196507,14988263301.573483,16057901738.235229,16676346083.813133,16676346083.813133,16676346083.813133,16676346083.813133,16676346083.813133,16676346083.813133,16676346083.813133,16676346083.813133,16676346083.813133,16676346083.813133,16676346083.813133,{"$f":"(BV627) + (BW626 * (BW626 <> 0))","v":16676346083.813133},16676346083.813133,16676346083.813133,16676346083.813133,16676346083.813133,16676346083.813133,{"$f":"(CB627) + (CC626 * (CC626 <> 0))","v":16676346083.813133},{"$f":"(CC627) + (CD626 * (CD626 <> 0))","v":16676346083.813133},{"$f":"(CD627) + (CE626 * (CE626 <> 0))","v":16676346083.813133},{"$f":"(CE627) + (CF626 * (CF626 <> 0))","v":16676346083.813133},{"$f":"(CF627) + (CG626 * (CG626 <> 0))","v":16676346083.813133},{"$f":"(CG627) + (CH626 * (CH626 <> 0))","v":16676346083.813133},{"$f":"(CH627) + (CI626 * (CI626 <> 0))","v":16676346083.813133},{"$f":"(CI627) + (CJ626 * (CJ626 <> 0))","v":16676346083.813133},{"$f":"(CJ627) + (CK626 * (CK626 <> 0))","v":16676346083.813133},{"$f":"(CK627) + (CL626 * (CL626 <> 0))","v":16676346083.813133},{"$f":"(CL627) + (CM626 * (CM626 <> 0))","v":16676346083.813133},{"$f":"(CM627) + (CN626 * (CN626 <> 0))","v":16676346083.813133},{"$f":"(CN627) + (CO626 * (CO626 <> 0))","v":16676346083.813133},{"$f":"(CO627) + (CP626 * (CP626 <> 0))","v":16676346083.813133},{"$f":"(CP627) + (CQ626 * (CQ626 <> 0))","v":16676346083.813133},{"$f":"(CQ627) + (CR626 * (CR626 <> 0))","v":16676346083.813133},{"$f":"(CR627) + (CS626 * (CS626 <> 0))","v":16676346083.813133},{"$f":"(CS627) + (CT626 * (CT626 <> 0))","v":16676346083.813133},{"$f":"(CT627) + (CU626 * (CU626 <> 0))","v":16676346083.813133},{"$f":"(CU627) + (CV626 * (CV626 <> 0))","v":16676346083.813133}]
[]
[{"$nulls":4},"Shareholder Loan Opening Balance",null,"US$",{"$f":"SUM(J629:CV629)","v":-56274000241.200615},null,{"$f":"I632","v":0},{"$f":"J632","v":-369306734.94381994},-745996604.58651638,-976589004.80784655,-1211790253.0336032,-1371775101.8271179,-1453440874.7118104,-1536736963.0541966,-1536886963.0541966,-1537036963.0541966,-1537186963.0541966,-1537336963.0541966,-1537486963.0541966,-1537636963.0541966,-1537786963.0541966,-1537936963.0541966,-1540481963.0541966,-1607794770.6155696,-1886752477.3294606,-2253333802.1424713,-2730394167.7565031,-3330428210.3286719,-3162532538.3345451,-2883852692.4291611,-2582300079.5234699,-2257417244.2774653,-1949096023.7172477,-1617309208.6636262,-1261587487.226733,-1117133942.4719894,-1134463661.759547,-1121687221.3363953,-1062069356.622021,-919188945.67817116,-884518093.90960455,-876979584.75616193,-129747527.86912119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV632","v":0},0,0,0,0,0,{"$f":"CB632","v":0},{"$f":"CC632","v":0},{"$f":"CD632","v":0},{"$f":"CE632","v":0},{"$f":"CF632","v":0},{"$f":"CG632","v":0},{"$f":"CH632","v":0},{"$f":"CI632","v":0},{"$f":"CJ632","v":0},{"$f":"CK632","v":0},{"$f":"CL632","v":0},{"$f":"CM632","v":0},{"$f":"CN632","v":0},{"$f":"CO632","v":0},{"$f":"CP632","v":0},{"$f":"CQ632","v":0},{"$f":"CR632","v":0},{"$f":"CS632","v":0},{"$f":"CT632","v":0},{"$f":"CU632","v":0}]
[{"$nulls":4},"Equity Contributions",null,"US$",{"$f":"SUM(J630:CV630)","v":-3347757929.6162295},null,{"$f":"J626 * (J626 < 0)","v":-369306734.94381994},-376689869.64269638,-230592400.22133017,-235201248.22575676,-159984848.79351461,-81665772.88469246,-83296088.342386305,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-2545000,-67312807.561372876,-278957706.71389091,-366581324.81301081,-477060365.61403179,-600034042.57216883,0,0,0,0,0,0,0,0,-17329719.287557602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV626 * (BV626 < 0)","v":0},0,0,0,0,0,0,{"$f":"CC626 * (CC626 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments",null,"US$",{"$f":"SUM(J631:CV631)","v":3347757929.61623},null,{"$f":"IF(J626 > 0,MIN(J626, -1 * J629), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167895671.9941268,278679845.90538406,301552612.90569115,324882835.24600458,308321220.56021762,331786815.05362153,355721721.43689322,144453544.75474358,0,12776440.423151731,59617864.714374304,142880410.9438498,34670851.768566608,7538509.1534426212,747232056.88704073,129747527.86912119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV626 > 0,MIN(BV626, -1 * BV629), 0)","v":0},0,0,0,0,0,0,{"$f":"IF(CC626 > 0,MIN(CC626, -1 * CC629), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Shareholder Loan Closing Balance",null,"US$",{"$f":"SUM(J632:CV632)","v":-56274000241.200615},0,{"$f":"SUM(J629:J631)","v":-369306734.94381994},-745996604.58651638,-976589004.80784655,-1211790253.0336032,-1371775101.8271179,-1453440874.7118104,-1536736963.0541966,-1536886963.0541966,-1537036963.0541966,-1537186963.0541966,-1537336963.0541966,-1537486963.0541966,-1537636963.0541966,-1537786963.0541966,-1537936963.0541966,-1540481963.0541966,-1607794770.6155696,-1886752477.3294606,-2253333802.1424713,-2730394167.7565031,-3330428210.3286719,-3162532538.3345451,-2883852692.4291611,-2582300079.5234699,-2257417244.2774653,-1949096023.7172477,-1617309208.6636262,-1261587487.226733,-1117133942.4719894,-1134463661.759547,-1121687221.3363953,-1062069356.622021,-919188945.67817116,-884518093.90960455,-876979584.75616193,-129747527.86912119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM629:BM631)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC629:CC631)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gross Dividend to Contractor",null,"US$",{"$f":"SUM(J634:CV634)","v":16676346083.813133},null,{"$f":"(J626 - J631) * (J626 > 0)","v":0},{"$f":"(K626 - K631) * (K626 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,592490984.1902045,716520691.98451495,737590315.66827011,796903807.17058349,849408459.64560175,919808432.92667842,974811850.82428145,940445808.44341481,917309972.18631792,886745264.6344595,856278272.95358658,873414622.93662047,890401930.56804013,947200372.51854348,1006398864.124377,1033068107.4210114,1049465543.3769763,1069638436.661746,618444345.57790411,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW626 - BW631) * (BW626 > 0)","v":0},0,0,0,0,0,{"$f":"(CC626 - CC631) * (CC626 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Dividend Witholding Tax",{"$f":"Inputs!C254 - Inputs!C256","v":0.1},"US$",{"$f":"SUM(J635:CV635)","v":1667634608.3813133},null,{"$f":"J634 * $F$635","v":0},{"$f":"K634 * $F$635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59249098.419020452,71652069.198451504,73759031.566827014,79690380.717058346,84940845.964560181,91980843.292667851,97481185.082428157,94044580.844341487,91730997.218631804,88674526.463445961,85627827.295358658,87341462.293662056,89040193.056804016,94720037.25185436,100639886.41243771,103306810.74210115,104946554.33769763,106963843.66617461,61844434.557790413,0,0,0,0,0,0,0,0,0,0,{"$f":"BW634 * $F$635","v":0},0,0,0,0,0,{"$f":"CC634 * $F$635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Net Dividend to Contractor",null,"US$",{"$f":"SUM(J636:CV636)","v":15008711475.431816},null,{"$f":"J634 - J635","v":0},{"$f":"K634 - K635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,533241885.77118403,644868622.78606343,663831284.10144305,717213426.45352519,764467613.6810416,827827589.63401055,877330665.74185324,846401227.59907329,825578974.96768618,798070738.17101359,770650445.65822792,786073160.6429584,801361737.51123607,852480335.26668906,905758977.71193933,929761296.67891026,944518989.03927863,962674592.99557137,556599911.02011371,0,0,0,0,0,0,0,0,0,0,{"$f":"BW634 - BW635","v":0},0,0,0,0,0,{"$f":"CC634 - CC635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Dividend Withholding Tax",null,"US$",{"$f":"SUM(J638:CV638)","v":1667634608.3813133},null,{"$f":"J593 + J635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP593 + AP635","v":0},0,0,0,59249098.419020452,71652069.198451504,73759031.566827014,79690380.717058346,84940845.964560181,91980843.292667851,97481185.082428157,94044580.844341487,91730997.218631804,88674526.463445961,85627827.295358658,87341462.293662056,89040193.056804016,94720037.25185436,100639886.41243771,103306810.74210115,104946554.33769763,106963843.66617461,61844434.557790413,0,0,0,0,0,0,0,0,0,{"$f":"BV593 + BV635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Interest Withholding Tax (Nominal)"]
[]
[{"$nulls":4},"Interest Payments",null,"US$",{"$f":"SUM(J642:CV642)","v":4020839028.2445412},null,{"$f":"J106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,451117394.79029381,430305811.65871817,408441162.42068481,385470161.93120688,361336828.81696153,335982349.04713523,309344932.60095572,281359662.88259965,251958338.51649463,221069307.13746473,188617290.77065602,154523202.37568671,{"$f":"AP106","v":118703953.10793196},81072249.827228799,41536382.360522076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",{"$f":"Inputs!C255 - Inputs!C256","v":0.1},"US$",{"$f":"SUM(J643:CV643)","v":402083902.82445413},null,{"$f":"J642 * $F$643","v":0},{"$f":"K642 * $F$643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45111739.479029387,43030581.165871821,40844116.242068484,38547016.193120688,36133682.881696157,33598234.904713526,30934493.260095574,28135966.288259968,25195833.851649463,22106930.713746473,18861729.077065602,15452320.237568671,11870395.310793197,8107224.9827228803,4153638.2360522076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW642 * $F$643","v":0},0,0,0,0,0,{"$f":"CC642 * $F$643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Contractor Return (Real)"]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Contractor Profit plus Cost Gas",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J648:CV648)","v":34431019751.15152},null,{"$f":"J605 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,557215701.49153388,1114699271.2581737,1123169758.5841675,1124507040.6972106,1125818101.5923512,1124104763.7617412,1125364914.5644522,1126600356.527894,1113598654.9977326,1114786123.2440248,1115002779.8564541,1107278799.1707532,{"$f":"AP605 / AP$87","v":1071604644.8293328},920100878.69880998,917807571.77930534,917797604.13054717,917787831.92588186,917778251.3330729,1069978186.4464297,1069968977.879716,1072243089.790905,1069951098.8862888,917733093.5968008,919246679.58307612,917716245.82197511,917708068.87826228,917700052.2667793,917692192.84375691,917684487.52706802,1062753943.8668914,911298256.54489315,909007855.73511136,909000737.21353245,908232711.63155091,488081024.19505054,0,0,0,0,0,0,0,0,0,{"$f":"BV605 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J649:CV649)","v":5577193211.5445347},null,{"$f":"J606 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120775115.16302721,505331180.18880022,652473145.78181469,833811784.92156434,480088965.79971439,149235650.98448065,0,0,0,0,0,0,298471301.9689613,298471301.9689613,298471301.96896124,298471301.9689613,{"$f":"AP606 / AP$87","v":149235650.98448065},0,0,0,0,0,298471301.96896124,298471301.9689613,298471301.96896124,298471301.96896124,0,0,0,0,0,0,0,298471301.9689613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV606 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan by TPDC",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J650:CV650)","v":0},null,{"$f":"J607 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP607 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV607 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J651:CV651)","v":19485774.889818437},null,{"$f":"J608 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP608 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19485774.889818437,0,0,0,0,0,0,0,0,0,{"$f":"BV608 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J652:CV652)","v":40027698737.585884},null,{"$f":"SUM(J648:J651)","v":0},{"$f":"SUM(K648:K651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,120775115.16302721,505331180.18880022,652473145.78181469,833811784.92156434,1037304667.2912483,1263934922.2426543,1123169758.5841675,1124507040.6972106,1125818101.5923512,1124104763.7617412,1125364914.5644522,1126600356.527894,1412069956.9666939,1413257425.212986,1413474081.8254154,1405750101.1397145,1220840295.8138134,920100878.69880998,917807571.77930534,917797604.13054717,917787831.92588186,917778251.3330729,1368449488.415391,1368440279.8486774,1370714391.7598662,1368422400.8552499,917733093.5968008,919246679.58307612,917716245.82197511,917708068.87826228,917700052.2667793,917692192.84375691,917684487.52706802,1361225245.8358526,911298256.54489315,909007855.73511136,909000737.21353245,908232711.63155091,507566799.08486897,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW648:BW651)","v":0},0,0,0,0,0,{"$f":"SUM(CC648:CC651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Carry Loan to TPDC",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J655:CV655)","v":150921971.34066859},null,{"$f":"J612 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,230508.4911017135,5977184.676910542,24284947.098257266,31287363.098601919,39918277.306667648,49223690.669129491,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP612 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV612 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},11007737535.64337,null,{"$f":"SUM(J613:J615) / J$87","v":450000000},450000000,270000000,270000000,180000000,90000000,90000000,0,0,0,0,0,0,0,0,0,172535878.80432463,721901685.98400033,932104493.97402108,1191159692.7450919,716480997.41247034,252361156.30410668,39167369.18342001,39167369.183420017,39167369.183420017,39167369.18342001,39167369.183420017,39167369.183420017,465554943.42479324,465554943.42479324,474082694.9096207,465554943.42479324,{"$f":"SUM(AP613:AP615) / AP$87","v":252361156.30410671},45563182.797040619,39167369.18342001,39167369.183420017,39167369.18342001,39167369.18342001,465554943.42479318,465554943.4247933,471950757.03841388,465554943.4247933,39167369.183420017,43431244.925833747,39167369.18342001,39167369.18342001,39167369.183420017,39167369.183420017,39167369.183420017,445575015.0822351,21319378.712068662,14923565.098448064,14923565.098448064,12791627.227241199,4263875.7424137332,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV613:BV615) / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},8393200994.9700003,null,{"$f":"J616 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123350214.65774469,246700429.31548938,246700429.31548938,246700429.31548935,246700429.31548938,246700429.31548935,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548935,{"$f":"AP616 / AP$87","v":246700429.31548938},246700429.31548935,246700429.31548941,246700429.31548938,246700429.31548941,246700429.31548938,246700429.31548941,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548938,246700429.31548935,246700429.31548938,246700429.31548938,246700429.31548935,246700429.31548938,246700429.31548938,246700429.31548941,128736612.90110072,0,0,0,0,0,0,0,0,0,{"$f":"BV616 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},796741887.36350501,null,{"$f":"J617 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26988224.844374154,26988224.844374161,26988224.844374165,26988224.844374169,26988224.844374172,26988224.844374169,26988224.84437418,{"$f":"AP617 / AP$87","v":26988224.844374184},26988224.844374172,26988224.84437418,26988224.84437418,26988224.84437418,26988224.84437418,26988224.84437418,26988224.844374176,26988224.844374184,26988224.844374176,26988224.84437418,26988224.84437418,26988224.84437418,26988224.844374176,26988224.84437418,26988224.844374176,26988224.844374176,26988224.844374172,26988224.844374169,26988224.844374165,26988224.844374169,26988224.844374176,14083366.876653928,0,0,0,0,0,0,0,0,0,{"$f":"BV617 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},8345161526.8457422,null,{"$f":"J618 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,636731506.69739044,624246575.19352007,612006446.26815689,600006319.87074196,588241490.06935489,576707343.20524979,565399356.08357823,554313094.19958651,543444209.99959457,532788441.17607319,522341608.99615014,512099616.66289222,{"$f":"AP618 / AP$87","v":502058447.70871788},492214164.42031157,482562906.2944231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV618 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},60282519.449848674,null,{"$f":"J619 / J$87","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,2074576.4199154214,2033898.450897472,1994018.0891151687,1954919.6952109495,1916587.9364813231,1879007.7808640422,1842164.4910431786,1806043.618669783,1770630.9986958655,1735912.7438194759,1701875.2390387016,1668505.1363124526,1635789.349325934,1603715.0483587587,1572269.6552536851,1541440.8384840048,1511216.5083176517,{"$f":"AP619 / AP$87","v":1481584.812076129},1452534.1294864009,1424053.0681239225,1396130.458945022,1368755.3519068845,1341917.011673416,1315604.9134053099,1289808.7386326566,1264518.3712084868,1239723.8933416537,1215415.5817075036,1191583.9036348073,1168219.5133674582,1145313.2483994688,1122856.1258818319,1100839.3390998351,1079254.2540194462,1058092.4059014178,1037345.4959817821,1017005.3882174336,997064.10609552299,977513.82950541459,958346.89167197514,0,0,0,0,0,0,0,0,0,{"$f":"BV619 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},127660587.13349371,null,{"$f":"J620 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1876156.7649442968,3752313.5298885927,3752313.5298885931,3752313.5298885936,3752313.5298885931,3752313.5298885927,3752313.5298885936,3752313.5298885931,3752313.5298885931,3752313.5298885936,3752313.5298885931,3752313.5298885931,{"$f":"AP620 / AP$87","v":3752313.5298885927},3752313.5298885931,3752313.5298885936,3752313.5298885931,3752313.5298885931,3752313.5298885936,3752313.5298885936,3752313.5298885931,3752313.5298885931,3752313.5298885931,3752313.5298885931,3752313.5298885931,3752313.5298885931,3752313.5298885931,3752313.5298885931,3752313.5298885936,3752313.5298885936,3752313.5298885936,3752313.5298885931,3752313.5298885936,3752313.5298885936,3752313.5298885931,1958083.8822257419,0,0,0,0,0,0,0,0,0,{"$f":"BV620 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3795430507.0776591,null,{"$f":"J621 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22885617.19714541,147796455.64427653,129469191.24746411,109808931.46779425,{"$f":"AP621 / AP$87","v":95077512.013588071},81443303.841565609,112525422.41586719,144332130.67743582,168215966.186519,180045720.30785254,200484864.60601729,175408218.87423652,151124465.23688719,126344158.73260771,82641708.430739239,107935955.50131603,132085767.01036808,156557300.4238641,180201426.72223303,180210400.92588305,180450914.58250698,199593641.28496051,155712165.23185191,156933529.2405296,158802456.67583254,160534340.75564447,98808941.842672244,0,0,0,0,0,0,0,0,0,{"$f":"BV621 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J622 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP622 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV622 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},831399122.01104295,null,{"$f":"J635 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP635 / AP$87","v":0},0,0,0,35406033.860158034,41978227.714037485,42365310.778142311,44874634.112126261,46893368.342360444,49784260.711475536,51726763.271118201,48924692.756253943,46785392.24250675,44339711.833282664,41976743.254549228,41977261.570560187,41954598.181736954,43755752.937300369,45578839.941523865,45869278.83181642,45683668.36434041,45648826.212940767,25875757.094813064,0,0,0,0,0,0,0,0,0,{"$f":"BV635 / BV$87","v":0},0,0,0,0,0,0,{"$f":"CC635 / CC$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},33508536651.835316,null,{"$f":"SUM(J655:J664)","v":450182849.16299921},450179263.88529336,270175748.90715033,270172302.85014737,180168924.36288959,90165612.120480001,90162364.824000001,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,2305084.9110171348,180546961.93213266,748180651.17137277,965346776.76783395,1232994557.9882407,1529541573.9825432,1128902638.8340478,903432601.91562462,891397062.8982358,879597514.84197235,895017555.31746066,883676198.09306288,872557220.42208457,1310929453.3596442,1425153077.5901489,1404875903.6814711,1366415675.7535496,{"$f":"SUM(AP655:AP664)","v":1128419668.5282412},898114152.87815642,913120718.65158653,462336598.00955302,521599092.27175611,539974201.90673566,987161691.41211021,964568572.83954084,948674076.67862225,920364054.45197034,452192224.15673709,478924444.77679062,496647715.63941443,518650662.37871844,539909362.97583628,539896838.7087152,540093103.8914355,967423469.40014958,501088697.07117826,496184346.24876368,497847721.93446875,497393275.71508402,274684985.23155141,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV655:BV664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Post-Tax Return"]
[{"$nulls":4},"Contractor Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J668:CV668)","v":6519162085.7505598},null,{"$f":"J652 - J665","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-2305084.9110171348,-59771846.769105449,-242849470.98257256,-312873630.98601925,-399182773.06667638,-492236906.69129491,135032283.40860653,219737156.66854286,233109977.79897475,246220586.75037885,229087208.44428051,241688716.47138929,254043136.10580945,101140503.6070497,-11895652.377162933,8598178.1439442635,39334425.386164904,{"$f":"AP652 - AP665","v":92420627.28557229},21986725.820653558,4686853.1277188063,455461006.12099415,396188739.65412575,377804049.42633724,381287797.00328076,403871707.00913656,422040315.08124399,448058346.40327954,465540869.44006371,440322234.8062855,421068530.18256068,399057406.49954385,377790689.29094303,377795354.13504171,377591383.63563251,393801776.43570304,410209559.47371489,412823509.48634768,411153015.2790637,410839435.91646689,232881813.85331756,0,0,0,0,0,0,0,0,0,{"$f":"BV652 - BV665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J669:CV669)","v":8321558552.3683195},null,{"$f":"J668 * Discounting!J$12","v":0},{"$f":"K668 * Discounting!K$12","v":0},{"$f":"L668 * Discounting!L$12","v":0},{"$f":"M668 * Discounting!M$12","v":0},{"$f":"N668 * Discounting!N$12","v":0},{"$f":"O668 * Discounting!O$12","v":0},{"$f":"P668 * Discounting!P$12","v":0},{"$f":"Q668 * Discounting!Q$12","v":0},{"$f":"R668 * Discounting!R$12","v":0},{"$f":"S668 * Discounting!S$12","v":0},{"$f":"T668 * Discounting!T$12","v":0},{"$f":"U668 * Discounting!U$12","v":0},{"$f":"V668 * Discounting!V$12","v":0},{"$f":"W668 * Discounting!W$12","v":0},{"$f":"X668 * Discounting!X$12","v":0},{"$f":"Y668 * Discounting!Y$12","v":-2305084.9110171348},{"$f":"Z668 * Discounting!Z$12","v":-59771846.769105449},{"$f":"AA668 * Discounting!AA$12","v":-242849470.98257256},{"$f":"AB668 * Discounting!AB$12","v":-312873630.98601925},{"$f":"AC668 * Discounting!AC$12","v":-399182773.06667638},{"$f":"AD668 * Discounting!AD$12","v":-492236906.69129491},{"$f":"AE668 * Discounting!AE$12","v":135032283.40860653},{"$f":"AF668 * Discounting!AF$12","v":219737156.66854286},{"$f":"AG668 * Discounting!AG$12","v":233109977.79897475},{"$f":"AH668 * Discounting!AH$12","v":246220586.75037885},{"$f":"AI668 * Discounting!AI$12","v":229087208.44428051},{"$f":"AJ668 * Discounting!AJ$12","v":241688716.47138929},{"$f":"AK668 * Discounting!AK$12","v":254043136.10580945},{"$f":"AL668 * Discounting!AL$12","v":101140503.6070497},{"$f":"AM668 * Discounting!AM$12","v":-11895652.377162933},{"$f":"AN668 * Discounting!AN$12","v":8598178.1439442635},{"$f":"AO668 * Discounting!AO$12","v":39334425.386164904},{"$f":"AP668 * Discounting!AP$12","v":92420627.28557229},{"$f":"AQ668 * Discounting!AQ$12","v":21986725.820653558},{"$f":"AR668 * Discounting!AR$12","v":4686853.1277188063},{"$f":"AS668 * Discounting!AS$12","v":455461006.12099415},{"$f":"AT668 * Discounting!AT$12","v":396188739.65412575},{"$f":"AU668 * Discounting!AU$12","v":377804049.42633724},{"$f":"AV668 * Discounting!AV$12","v":381287797.00328076},{"$f":"AW668 * Discounting!AW$12","v":403871707.00913656},{"$f":"AX668 * Discounting!AX$12","v":422040315.08124399},{"$f":"AY668 * Discounting!AY$12","v":448058346.40327954},{"$f":"AZ668 * Discounting!AZ$12","v":465540869.44006371},{"$f":"BA668 * Discounting!BA$12","v":440322234.8062855},{"$f":"BB668 * Discounting!BB$12","v":421068530.18256068},{"$f":"BC668 * Discounting!BC$12","v":399057406.49954385},{"$f":"BD668 * Discounting!BD$12","v":377790689.29094303},{"$f":"BE668 * Discounting!BE$12","v":377795354.13504171},{"$f":"BF668 * Discounting!BF$12","v":377591383.63563251},{"$f":"BG668 * Discounting!BG$12","v":393801776.43570304},{"$f":"BH668 * Discounting!BH$12","v":410209559.47371489},{"$f":"BI668 * Discounting!BI$12","v":412823509.48634768},{"$f":"BJ668 * Discounting!BJ$12","v":411153015.2790637},{"$f":"BK668 * Discounting!BK$12","v":410839435.91646689},{"$f":"BL668 * Discounting!BL$12","v":232881813.85331756},{"$f":"BM668 * Discounting!BM$12","v":0},{"$f":"BN668 * Discounting!BN$12","v":0},{"$f":"BO668 * Discounting!BO$12","v":0},{"$f":"BP668 * Discounting!BP$12","v":0},{"$f":"BQ668 * Discounting!BQ$12","v":0},{"$f":"BR668 * Discounting!BR$12","v":0},{"$f":"BS668 * Discounting!BS$12","v":0},{"$f":"BT668 * Discounting!BT$12","v":0},{"$f":"BU668 * Discounting!BU$12","v":0},{"$f":"BV668 * Discounting!BV$12","v":0},{"$f":"BW668 * Discounting!BW$12","v":0},{"$f":"BX668 * Discounting!BX$12","v":0},{"$f":"BY668 * Discounting!BY$12","v":0},{"$f":"BZ668 * Discounting!BZ$12","v":0},{"$f":"CA668 * Discounting!CA$12","v":0},{"$f":"CB668 * Discounting!CB$12","v":0},{"$f":"CC668 * Discounting!CC$12","v":0},{"$f":"CD668 * Discounting!CD$12","v":0},{"$f":"CE668 * Discounting!CE$12","v":0},{"$f":"CF668 * Discounting!CF$12","v":0},{"$f":"CG668 * Discounting!CG$12","v":0},{"$f":"CH668 * Discounting!CH$12","v":0},{"$f":"CI668 * Discounting!CI$12","v":0},{"$f":"CJ668 * Discounting!CJ$12","v":0},{"$f":"CK668 * Discounting!CK$12","v":0},{"$f":"CL668 * Discounting!CL$12","v":0},{"$f":"CM668 * Discounting!CM$12","v":0},{"$f":"CN668 * Discounting!CN$12","v":0},{"$f":"CO668 * Discounting!CO$12","v":0},{"$f":"CP668 * Discounting!CP$12","v":0},{"$f":"CQ668 * Discounting!CQ$12","v":0},{"$f":"CR668 * Discounting!CR$12","v":0},{"$f":"CS668 * Discounting!CS$12","v":0},{"$f":"CT668 * Discounting!CT$12","v":0},{"$f":"CU668 * Discounting!CU$12","v":0},{"$f":"CV668 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor Post-Tax Return NPV\"&Inputs!C344*100","v":"Contractor Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J672:CV672)","v":-134631260.87798095},null,{"$f":"J669 / Discounting!J$19","v":0},{"$f":"K669 / Discounting!K$19","v":0},{"$f":"L669 / Discounting!L$19","v":0},{"$f":"M669 / Discounting!M$19","v":0},{"$f":"N669 / Discounting!N$19","v":0},{"$f":"O669 / Discounting!O$19","v":0},{"$f":"P669 / Discounting!P$19","v":0},{"$f":"Q669 / Discounting!Q$19","v":0},{"$f":"R669 / Discounting!R$19","v":0},{"$f":"S669 / Discounting!S$19","v":0},{"$f":"T669 / Discounting!T$19","v":0},{"$f":"U669 / Discounting!U$19","v":0},{"$f":"V669 / Discounting!V$19","v":0},{"$f":"W669 / Discounting!W$19","v":0},{"$f":"X669 / Discounting!X$19","v":0},{"$f":"Y669 / Discounting!Y$19","v":-2305084.9110171348},{"$f":"Z669 / Discounting!Z$19","v":-52895439.618677393},{"$f":"AA669 / Discounting!AA$19","v":-190186757.75908265},{"$f":"AB669 / Discounting!AB$19","v":-216837120.72727254},{"$f":"AC669 / Discounting!AC$19","v":-244826270.48877937},{"$f":"AD669 / Discounting!AD$19","v":-267166471.97233379},{"$f":"AE669 / Discounting!AE$19","v":64858507.522756368},{"$f":"AF669 / Discounting!AF$19","v":93401617.268477693},{"$f":"AG669 / Discounting!AG$19","v":87686617.01493901},{"$f":"AH669 / Discounting!AH$19","v":81963098.995746613},{"$f":"AI669 / Discounting!AI$19","v":67486422.312425986},{"$f":"AJ669 / Discounting!AJ$19","v":63007681.191177063},{"$f":"AK669 / Discounting!AK$19","v":58609247.25365407},{"$f":"AL669 / Discounting!AL$19","v":20649300.598895982},{"$f":"AM669 / Discounting!AM$19","v":-2149265.4417577772},{"$f":"AN669 / Discounting!AN$19","v":1374769.1776494605},{"$f":"AO669 / Discounting!AO$19","v":5565673.3564934051},{"$f":"AP669 / Discounting!AP$19","v":11572718.057109402},{"$f":"AQ669 / Discounting!AQ$19","v":2436399.9280071915},{"$f":"AR669 / Discounting!AR$19","v":459611.53316351585},{"$f":"AS669 / Discounting!AS$19","v":39525951.326634623},{"$f":"AT669 / Discounting!AT$19","v":30426697.36422969},{"$f":"AU669 / Discounting!AU$19","v":25676797.25387644},{"$f":"AV669 / Discounting!AV$19","v":22932357.626972657},{"$f":"AW669 / Discounting!AW$19","v":21496155.071113318},{"$f":"AX669 / Discounting!AX$19","v":19878923.00047778},{"$f":"AY669 / Discounting!AY$19","v":18676480.605085276},{"$f":"AZ669 / Discounting!AZ$19","v":17172749.673931077},{"$f":"BA669 / Discounting!BA$19","v":14373886.091974998},{"$f":"BB669 / Discounting!BB$19","v":12164042.344756905},{"$f":"BC669 / Discounting!BC$19","v":10201923.70209017},{"$f":"BD669 / Discounting!BD$19","v":8547114.1167437788},{"$f":"BE669 / Discounting!BE$19","v":7563911.1981412498},{"$f":"BF669 / Discounting!BF$19","v":6690112.8024396673},{"$f":"BG669 / Discounting!BG$19","v":6174625.0781414583},{"$f":"BH669 / Discounting!BH$19","v":5691939.2337387837},{"$f":"BI669 / Discounting!BI$19","v":5069212.0217336686},{"$f":"BJ669 / Discounting!BJ$19","v":4467875.5820275052},{"$f":"BK669 / Discounting!BK$19","v":3950856.6458814875},{"$f":"BL669 / Discounting!BL$19","v":1981875.0904536224},{"$f":"BM669 / Discounting!BM$19","v":0},{"$f":"BN669 / Discounting!BN$19","v":0},{"$f":"BO669 / Discounting!BO$19","v":0},{"$f":"BP669 / Discounting!BP$19","v":0},{"$f":"BQ669 / Discounting!BQ$19","v":0},{"$f":"BR669 / Discounting!BR$19","v":0},{"$f":"BS669 / Discounting!BS$19","v":0},{"$f":"BT669 / Discounting!BT$19","v":0},{"$f":"BU669 / Discounting!BU$19","v":0},{"$f":"BV669 / Discounting!BV$19","v":0},{"$f":"BW669 / Discounting!BW$19","v":0},{"$f":"BX669 / Discounting!BX$19","v":0},{"$f":"BY669 / Discounting!BY$19","v":0},{"$f":"BZ669 / Discounting!BZ$19","v":0},{"$f":"CA669 / Discounting!CA$19","v":0},{"$f":"CB669 / Discounting!CB$19","v":0},{"$f":"CC669 / Discounting!CC$19","v":0},{"$f":"CD669 / Discounting!CD$19","v":0},{"$f":"CE669 / Discounting!CE$19","v":0},{"$f":"CF669 / Discounting!CF$19","v":0},{"$f":"CG669 / Discounting!CG$19","v":0},{"$f":"CH669 / Discounting!CH$19","v":0},{"$f":"CI669 / Discounting!CI$19","v":0},{"$f":"CJ669 / Discounting!CJ$19","v":0},{"$f":"CK669 / Discounting!CK$19","v":0},{"$f":"CL669 / Discounting!CL$19","v":0},{"$f":"CM669 / Discounting!CM$19","v":0},{"$f":"CN669 / Discounting!CN$19","v":0},{"$f":"CO669 / Discounting!CO$19","v":0},{"$f":"CP669 / Discounting!CP$19","v":0},{"$f":"CQ669 / Discounting!CQ$19","v":0},{"$f":"CR669 / Discounting!CR$19","v":0},{"$f":"CS669 / Discounting!CS$19","v":0},{"$f":"CT669 / Discounting!CT$19","v":0},{"$f":"CU669 / Discounting!CU$19","v":0},{"$f":"CV669 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J673:CV673)","v":-1937027727.4957418},null,{"$f":"J668 / Discounting!J$19","v":-450182849.16299921},{"$f":"K668 / Discounting!K$19","v":-450179263.88529336},{"$f":"L668 / Discounting!L$19","v":-270175748.90715033},{"$f":"M668 / Discounting!M$19","v":-270172302.85014737},{"$f":"N668 / Discounting!N$19","v":-180168924.36288959},{"$f":"O668 / Discounting!O$19","v":-90165612.120480001},{"$f":"P668 / Discounting!P$19","v":-90162364.824000001},{"$f":"Q668 / Discounting!Q$19","v":-159181.19999999995},{"$f":"R668 / Discounting!R$19","v":-156059.99999999994},{"$f":"S668 / Discounting!S$19","v":-152999.99999999994},{"$f":"T668 / Discounting!T$19","v":-149999.99999999994},{"$f":"U668 / Discounting!U$19","v":-147058.82352941169},{"$f":"V668 / Discounting!V$19","v":-144175.31718569776},{"$f":"W668 / Discounting!W$19","v":-141348.35018205663},{"$f":"X668 / Discounting!X$19","v":-138576.81390397708},{"$f":"Y668 / Discounting!Y$19","v":-2305084.9110171348},{"$f":"Z668 / Discounting!Z$19","v":-52895439.618677393},{"$f":"AA668 / Discounting!AA$19","v":-190186757.75908265},{"$f":"AB668 / Discounting!AB$19","v":-216837120.72727254},{"$f":"AC668 / Discounting!AC$19","v":-244826270.48877937},{"$f":"AD668 / Discounting!AD$19","v":-267166471.97233379},{"$f":"AE668 / Discounting!AE$19","v":64858507.522756368},{"$f":"AF668 / Discounting!AF$19","v":93401617.268477693},{"$f":"AG668 / Discounting!AG$19","v":87686617.01493901},{"$f":"AH668 / Discounting!AH$19","v":81963098.995746613},{"$f":"AI668 / Discounting!AI$19","v":67486422.312425986},{"$f":"AJ668 / Discounting!AJ$19","v":63007681.191177063},{"$f":"AK668 / Discounting!AK$19","v":58609247.25365407},{"$f":"AL668 / Discounting!AL$19","v":20649300.598895982},{"$f":"AM668 / Discounting!AM$19","v":-2149265.4417577772},{"$f":"AN668 / Discounting!AN$19","v":1374769.1776494605},{"$f":"AO668 / Discounting!AO$19","v":5565673.3564934051},{"$f":"AP668 / Discounting!AP$19","v":11572718.057109402},{"$f":"AQ668 / Discounting!AQ$19","v":2436399.9280071915},{"$f":"AR668 / Discounting!AR$19","v":459611.53316351585},{"$f":"AS668 / Discounting!AS$19","v":39525951.326634623},{"$f":"AT668 / Discounting!AT$19","v":30426697.36422969},{"$f":"AU668 / Discounting!AU$19","v":25676797.25387644},{"$f":"AV668 / Discounting!AV$19","v":22932357.626972657},{"$f":"AW668 / Discounting!AW$19","v":21496155.071113318},{"$f":"AX668 / Discounting!AX$19","v":19878923.00047778},{"$f":"AY668 / Discounting!AY$19","v":18676480.605085276},{"$f":"AZ668 / Discounting!AZ$19","v":17172749.673931077},{"$f":"BA668 / Discounting!BA$19","v":14373886.091974998},{"$f":"BB668 / Discounting!BB$19","v":12164042.344756905},{"$f":"BC668 / Discounting!BC$19","v":10201923.70209017},{"$f":"BD668 / Discounting!BD$19","v":8547114.1167437788},{"$f":"BE668 / Discounting!BE$19","v":7563911.1981412498},{"$f":"BF668 / Discounting!BF$19","v":6690112.8024396673},{"$f":"BG668 / Discounting!BG$19","v":6174625.0781414583},{"$f":"BH668 / Discounting!BH$19","v":5691939.2337387837},{"$f":"BI668 / Discounting!BI$19","v":5069212.0217336686},{"$f":"BJ668 / Discounting!BJ$19","v":4467875.5820275052},{"$f":"BK668 / Discounting!BK$19","v":3950856.6458814875},{"$f":"BL668 / Discounting!BL$19","v":1981875.0904536224},{"$f":"BM668 / Discounting!BM$19","v":0},{"$f":"BN668 / Discounting!BN$19","v":0},{"$f":"BO668 / Discounting!BO$19","v":0},{"$f":"BP668 / Discounting!BP$19","v":0},{"$f":"BQ668 / Discounting!BQ$19","v":0},{"$f":"BR668 / Discounting!BR$19","v":0},{"$f":"BS668 / Discounting!BS$19","v":0},{"$f":"BT668 / Discounting!BT$19","v":0},{"$f":"BU668 / Discounting!BU$19","v":0},{"$f":"BV668 / Discounting!BV$19","v":0},{"$f":"BW668 / Discounting!BW$19","v":0},{"$f":"BX668 / Discounting!BX$19","v":0},{"$f":"BY668 / Discounting!BY$19","v":0},{"$f":"BZ668 / Discounting!BZ$19","v":0},{"$f":"CA668 / Discounting!CA$19","v":0},{"$f":"CB668 / Discounting!CB$19","v":0},{"$f":"CC668 / Discounting!CC$19","v":0},{"$f":"CD668 / Discounting!CD$19","v":0},{"$f":"CE668 / Discounting!CE$19","v":0},{"$f":"CF668 / Discounting!CF$19","v":0},{"$f":"CG668 / Discounting!CG$19","v":0},{"$f":"CH668 / Discounting!CH$19","v":0},{"$f":"CI668 / Discounting!CI$19","v":0},{"$f":"CJ668 / Discounting!CJ$19","v":0},{"$f":"CK668 / Discounting!CK$19","v":0},{"$f":"CL668 / Discounting!CL$19","v":0},{"$f":"CM668 / Discounting!CM$19","v":0},{"$f":"CN668 / Discounting!CN$19","v":0},{"$f":"CO668 / Discounting!CO$19","v":0},{"$f":"CP668 / Discounting!CP$19","v":0},{"$f":"CQ668 / Discounting!CQ$19","v":0},{"$f":"CR668 / Discounting!CR$19","v":0},{"$f":"CS668 / Discounting!CS$19","v":0},{"$f":"CT668 / Discounting!CT$19","v":0},{"$f":"CU668 / Discounting!CU$19","v":0},{"$f":"CV668 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J674:CV674)","v":-1875323766.076113},null,{"$f":"J668 / Discounting!J$20","v":-450182849.16299921},{"$f":"K668 / Discounting!K$20","v":-450179263.88529336},{"$f":"L668 / Discounting!L$20","v":-270175748.90715033},{"$f":"M668 / Discounting!M$20","v":-270172302.85014737},{"$f":"N668 / Discounting!N$20","v":-180168924.36288959},{"$f":"O668 / Discounting!O$20","v":-90165612.120480001},{"$f":"P668 / Discounting!P$20","v":-90162364.824000001},{"$f":"Q668 / Discounting!Q$20","v":-159181.19999999995},{"$f":"R668 / Discounting!R$20","v":-156059.99999999994},{"$f":"S668 / Discounting!S$20","v":-152999.99999999994},{"$f":"T668 / Discounting!T$20","v":-149999.99999999994},{"$f":"U668 / Discounting!U$20","v":-130140.55179593957},{"$f":"V668 / Discounting!V$20","v":-112910.42147834426},{"$f":"W668 / Discounting!W$20","v":-97961.497031358915},{"$f":"X668 / Discounting!X$20","v":-84991.755189449003},{"$f":"Y668 / Discounting!Y$20","v":-1251107.7387769548},{"$f":"Z668 / Discounting!Z$20","v":-28709525.422096044},{"$f":"AA668 / Discounting!AA$20","v":-103225752.46926233},{"$f":"AB668 / Discounting!AB$20","v":-117690501.76823914},{"$f":"AC668 / Discounting!AC$20","v":-132881890.90147357},{"$f":"AD668 / Discounting!AD$20","v":-145007257.22890234},{"$f":"AE668 / Discounting!AE$20","v":35202599.392070994},{"$f":"AF668 / Discounting!AF$20","v":50694655.810883932},{"$f":"AG668 / Discounting!AG$20","v":47592782.639036447},{"$f":"AH668 / Discounting!AH$20","v":44486286.36524789},{"$f":"AI668 / Discounting!AI$20","v":36628926.255124077},{"$f":"AJ668 / Discounting!AJ$20","v":34198045.010796912},{"$f":"AK668 / Discounting!AK$20","v":31810751.288369138},{"$f":"AL668 / Discounting!AL$20","v":11207613.071490157},{"$f":"AM668 / Discounting!AM$20","v":-1166535.1736142777},{"$f":"AN668 / Discounting!AN$20","v":746169.63087503565},{"$f":"AO668 / Discounting!AO$20","v":3020824.5147641967},{"$f":"AP668 / Discounting!AP$20","v":6281207.7120163627},{"$f":"AQ668 / Discounting!AQ$20","v":1322380.2689942445},{"$f":"AR668 / Discounting!AR$20","v":249458.72632443832},{"$f":"AS668 / Discounting!AS$20","v":21453102.812361527},{"$f":"AT668 / Discounting!AT$20","v":16514392.314083897},{"$f":"AU668 / Discounting!AU$20","v":13936336.834184792},{"$f":"AV668 / Discounting!AV$20","v":12446764.957932144},{"$f":"AW668 / Discounting!AW$20","v":11667251.750631684},{"$f":"AX668 / Discounting!AX$20","v":10789482.975477286},{"$f":"AY668 / Discounting!AY$20","v":10136845.417911027},{"$f":"AZ668 / Discounting!AZ$20","v":9320680.5139573812},{"$f":"BA668 / Discounting!BA$20","v":7801569.4953437131},{"$f":"BB668 / Discounting!BB$20","v":6602154.8445348395},{"$f":"BC668 / Discounting!BC$20","v":5537195.4556177175},{"$f":"BD668 / Discounting!BD$20","v":4639031.1109838365},{"$f":"BE668 / Discounting!BE$20","v":4105387.9578086575},{"$f":"BF668 / Discounting!BF$20","v":3631125.196481246},{"$f":"BG668 / Discounting!BG$20","v":3351339.1122326488},{"$f":"BH668 / Discounting!BH$20","v":3089356.5742168128},{"$f":"BI668 / Discounting!BI$20","v":2751365.1924838019},{"$f":"BJ668 / Discounting!BJ$20","v":2424983.8649547482},{"$f":"BK668 / Discounting!BK$20","v":2144366.7002616324},{"$f":"BL668 / Discounting!BL$20","v":1075682.3972535096},{"$f":"BM668 / Discounting!BM$20","v":0},{"$f":"BN668 / Discounting!BN$20","v":0},{"$f":"BO668 / Discounting!BO$20","v":0},{"$f":"BP668 / Discounting!BP$20","v":0},{"$f":"BQ668 / Discounting!BQ$20","v":0},{"$f":"BR668 / Discounting!BR$20","v":0},{"$f":"BS668 / Discounting!BS$20","v":0},{"$f":"BT668 / Discounting!BT$20","v":0},{"$f":"BU668 / Discounting!BU$20","v":0},{"$f":"BV668 / Discounting!BV$20","v":0},{"$f":"BW668 / Discounting!BW$20","v":0},{"$f":"BX668 / Discounting!BX$20","v":0},{"$f":"BY668 / Discounting!BY$20","v":0},{"$f":"BZ668 / Discounting!BZ$20","v":0},{"$f":"CA668 / Discounting!CA$20","v":0},{"$f":"CB668 / Discounting!CB$20","v":0},{"$f":"CC668 / Discounting!CC$20","v":0},{"$f":"CD668 / Discounting!CD$20","v":0},{"$f":"CE668 / Discounting!CE$20","v":0},{"$f":"CF668 / Discounting!CF$20","v":0},{"$f":"CG668 / Discounting!CG$20","v":0},{"$f":"CH668 / Discounting!CH$20","v":0},{"$f":"CI668 / Discounting!CI$20","v":0},{"$f":"CJ668 / Discounting!CJ$20","v":0},{"$f":"CK668 / Discounting!CK$20","v":0},{"$f":"CL668 / Discounting!CL$20","v":0},{"$f":"CM668 / Discounting!CM$20","v":0},{"$f":"CN668 / Discounting!CN$20","v":0},{"$f":"CO668 / Discounting!CO$20","v":0},{"$f":"CP668 / Discounting!CP$20","v":0},{"$f":"CQ668 / Discounting!CQ$20","v":0},{"$f":"CR668 / Discounting!CR$20","v":0},{"$f":"CS668 / Discounting!CS$20","v":0},{"$f":"CT668 / Discounting!CT$20","v":0},{"$f":"CU668 / Discounting!CU$20","v":0},{"$f":"CV668 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J677:CV677), \"Null\")","v":0.11579181443118447},null,{"$f":"J669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2305084.9110171348,-59771846.769105449,-242849470.98257256,-312873630.98601925,-399182773.06667638,-492236906.69129491,135032283.40860653,219737156.66854286,233109977.79897475,246220586.75037885,229087208.44428051,241688716.47138929,254043136.10580945,101140503.6070497,-11895652.377162933,8598178.1439442635,39334425.386164904,92420627.28557229,21986725.820653558,4686853.1277188063,455461006.12099415,396188739.65412575,377804049.42633724,381287797.00328076,403871707.00913656,422040315.08124399,448058346.40327954,465540869.44006371,440322234.8062855,421068530.18256068,399057406.49954385,377790689.29094303,377795354.13504171,377591383.63563251,393801776.43570304,410209559.47371489,412823509.48634768,411153015.2790637,410839435.91646689,232881813.85331756,0,0,0,0,0,0,0,0,0,{"$f":"BV669","v":0},0,0,0,0,0,0,{"$f":"CC669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J678:CV678), \"Null\")","v":3.5939361530243685E-2},null,{"$f":"J668","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-2305084.9110171348,-59771846.769105449,-242849470.98257256,-312873630.98601925,-399182773.06667638,-492236906.69129491,135032283.40860653,219737156.66854286,233109977.79897475,246220586.75037885,229087208.44428051,241688716.47138929,254043136.10580945,101140503.6070497,-11895652.377162933,8598178.1439442635,39334425.386164904,92420627.28557229,21986725.820653558,4686853.1277188063,455461006.12099415,396188739.65412575,377804049.42633724,381287797.00328076,403871707.00913656,422040315.08124399,448058346.40327954,465540869.44006371,440322234.8062855,421068530.18256068,399057406.49954385,377790689.29094303,377795354.13504171,377591383.63563251,393801776.43570304,410209559.47371489,412823509.48634768,411153015.2790637,410839435.91646689,232881813.85331756,0,0,0,0,0,0,0,0,0,{"$f":"BV668","v":0},0,0,0,0,0,0,{"$f":"CC668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Lender Return (Real)"]
[]
[{"$nulls":4},"Loans Out",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J682:CV682)","v":6196881346.1605911},null,{"$f":"J102 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134194572.40336357,561479089.09866691,724970161.97979403,926457538.80173802,533432184.22190487,165817389.98275629,0,0,0,0,0,0,331634779.96551257,331634779.96551251,331634779.96551245,331634779.96551251,{"$f":"AP102 / AP$87","v":165817389.98275626},0,0,0,0,0,331634779.96551251,331634779.96551251,331634779.96551245,331634779.96551251,0,0,0,0,0,0,0,331634779.96551257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV102 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Payments Received",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J683:CV683)","v":2997015366.8342295},null,{"$f":"J106 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,370073387.86032659,346079059.82414514,322053069.19534868,297980972.62069845,273848158.0243091,249639834.35816538,225341021.14687803,200936537.81850767,176410992.81308565,151748772.46024567,126934029.61715843,101950672.05773723,{"$f":"AP106 / AP$87","v":76782350.603845894},51412446.988997079,25824061.444780543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV106 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Principal Payments Received",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J684:CV684)","v":6275386329.6610374},null,{"$f":"J107 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,337406064.02566278,347528245.94643265,357954093.32482558,368692716.12457037,379753497.60830742,391146102.5365566,402880485.61265337,414966900.18103284,427415907.18646389,440238384.40205783,453445535.93411946,467048902.01214296,{"$f":"AP107 / AP$87","v":481060369.07250726},495492180.14468247,510356945.54902291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV107 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J685:CV685)","v":299701536.68342292},null,{"$f":"J643 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37007338.786032662,34607905.982414514,32205306.919534873,29798097.262069847,27384815.802430909,24963983.435816541,22534102.114687804,20093653.78185077,17641099.281308565,15174877.246024566,12693402.961715842,10195067.205773724,{"$f":"AP643 / AP$87","v":7678235.0603845892},5141244.6988997078,2582406.1444780543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV643 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J687:CV687)","v":2775818813.6512532},null,{"$f":"-J682 + J683 + J684 - J685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-134194572.40336357,-561479089.09866691,-724970161.97979403,-926457538.80173802,137039928.87805182,493182009.80540705,647801855.60063934,636875591.483199,626216839.83018565,615821953.45890546,605687404.64484358,595809784.21768975,254551020.75272843,245177499.6507664,236051382.62404957,227169726.89859396,384347094.63321233,541763382.43477976,533598600.84932536,0,0,0,-331634779.96551251,-331634779.96551251,-331634779.96551245,-331634779.96551251,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV682 + BV683 + BV684 - BV685","v":0},0,0,0,0,0,0,{"$f":"-CC682 + CC683 + CC684 - CC685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J688:CV688)","v":2775818813.6512532},null,{"$f":"J687 * Discounting!J$12","v":0},{"$f":"K687 * Discounting!K$12","v":0},{"$f":"L687 * Discounting!L$12","v":0},{"$f":"M687 * Discounting!M$12","v":0},{"$f":"N687 * Discounting!N$12","v":0},{"$f":"O687 * Discounting!O$12","v":0},{"$f":"P687 * Discounting!P$12","v":0},{"$f":"Q687 * Discounting!Q$12","v":0},{"$f":"R687 * Discounting!R$12","v":0},{"$f":"S687 * Discounting!S$12","v":0},{"$f":"T687 * Discounting!T$12","v":0},{"$f":"U687 * Discounting!U$12","v":0},{"$f":"V687 * Discounting!V$12","v":0},{"$f":"W687 * Discounting!W$12","v":0},{"$f":"X687 * Discounting!X$12","v":0},{"$f":"Y687 * Discounting!Y$12","v":0},{"$f":"Z687 * Discounting!Z$12","v":-134194572.40336357},{"$f":"AA687 * Discounting!AA$12","v":-561479089.09866691},{"$f":"AB687 * Discounting!AB$12","v":-724970161.97979403},{"$f":"AC687 * Discounting!AC$12","v":-926457538.80173802},{"$f":"AD687 * Discounting!AD$12","v":137039928.87805182},{"$f":"AE687 * Discounting!AE$12","v":493182009.80540705},{"$f":"AF687 * Discounting!AF$12","v":647801855.60063934},{"$f":"AG687 * Discounting!AG$12","v":636875591.483199},{"$f":"AH687 * Discounting!AH$12","v":626216839.83018565},{"$f":"AI687 * Discounting!AI$12","v":615821953.45890546},{"$f":"AJ687 * Discounting!AJ$12","v":605687404.64484358},{"$f":"AK687 * Discounting!AK$12","v":595809784.21768975},{"$f":"AL687 * Discounting!AL$12","v":254551020.75272843},{"$f":"AM687 * Discounting!AM$12","v":245177499.6507664},{"$f":"AN687 * Discounting!AN$12","v":236051382.62404957},{"$f":"AO687 * Discounting!AO$12","v":227169726.89859396},{"$f":"AP687 * Discounting!AP$12","v":384347094.63321233},{"$f":"AQ687 * Discounting!AQ$12","v":541763382.43477976},{"$f":"AR687 * Discounting!AR$12","v":533598600.84932536},{"$f":"AS687 * Discounting!AS$12","v":0},{"$f":"AT687 * Discounting!AT$12","v":0},{"$f":"AU687 * Discounting!AU$12","v":0},{"$f":"AV687 * Discounting!AV$12","v":-331634779.96551251},{"$f":"AW687 * Discounting!AW$12","v":-331634779.96551251},{"$f":"AX687 * Discounting!AX$12","v":-331634779.96551245},{"$f":"AY687 * Discounting!AY$12","v":-331634779.96551251},{"$f":"AZ687 * Discounting!AZ$12","v":0},{"$f":"BA687 * Discounting!BA$12","v":0},{"$f":"BB687 * Discounting!BB$12","v":0},{"$f":"BC687 * Discounting!BC$12","v":0},{"$f":"BD687 * Discounting!BD$12","v":0},{"$f":"BE687 * Discounting!BE$12","v":0},{"$f":"BF687 * Discounting!BF$12","v":0},{"$f":"BG687 * Discounting!BG$12","v":-331634779.96551257},{"$f":"BH687 * Discounting!BH$12","v":0},{"$f":"BI687 * Discounting!BI$12","v":0},{"$f":"BJ687 * Discounting!BJ$12","v":0},{"$f":"BK687 * Discounting!BK$12","v":0},{"$f":"BL687 * Discounting!BL$12","v":0},{"$f":"BM687 * Discounting!BM$12","v":0},{"$f":"BN687 * Discounting!BN$12","v":0},{"$f":"BO687 * Discounting!BO$12","v":0},{"$f":"BP687 * Discounting!BP$12","v":0},{"$f":"BQ687 * Discounting!BQ$12","v":0},{"$f":"BR687 * Discounting!BR$12","v":0},{"$f":"BS687 * Discounting!BS$12","v":0},{"$f":"BT687 * Discounting!BT$12","v":0},{"$f":"BU687 * Discounting!BU$12","v":0},{"$f":"BV687 * Discounting!BV$12","v":0},{"$f":"BW687 * Discounting!BW$12","v":0},{"$f":"BX687 * Discounting!BX$12","v":0},{"$f":"BY687 * Discounting!BY$12","v":0},{"$f":"BZ687 * Discounting!BZ$12","v":0},{"$f":"CA687 * Discounting!CA$12","v":0},{"$f":"CB687 * Discounting!CB$12","v":0},{"$f":"CC687 * Discounting!CC$12","v":0},{"$f":"CD687 * Discounting!CD$12","v":0},{"$f":"CE687 * Discounting!CE$12","v":0},{"$f":"CF687 * Discounting!CF$12","v":0},{"$f":"CG687 * Discounting!CG$12","v":0},{"$f":"CH687 * Discounting!CH$12","v":0},{"$f":"CI687 * Discounting!CI$12","v":0},{"$f":"CJ687 * Discounting!CJ$12","v":0},{"$f":"CK687 * Discounting!CK$12","v":0},{"$f":"CL687 * Discounting!CL$12","v":0},{"$f":"CM687 * Discounting!CM$12","v":0},{"$f":"CN687 * Discounting!CN$12","v":0},{"$f":"CO687 * Discounting!CO$12","v":0},{"$f":"CP687 * Discounting!CP$12","v":0},{"$f":"CQ687 * Discounting!CQ$12","v":0},{"$f":"CR687 * Discounting!CR$12","v":0},{"$f":"CS687 * Discounting!CS$12","v":0},{"$f":"CT687 * Discounting!CT$12","v":0},{"$f":"CU687 * Discounting!CU$12","v":0},{"$f":"CV687 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Lender Post-Tax Return NPV\"&Inputs!C344*100","v":"Lender Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J691:CV691)","v":136686098.65251353},null,{"$f":"J688 / Discounting!J$19","v":0},{"$f":"K688 / Discounting!K$19","v":0},{"$f":"L688 / Discounting!L$19","v":0},{"$f":"M688 / Discounting!M$19","v":0},{"$f":"N688 / Discounting!N$19","v":0},{"$f":"O688 / Discounting!O$19","v":0},{"$f":"P688 / Discounting!P$19","v":0},{"$f":"Q688 / Discounting!Q$19","v":0},{"$f":"R688 / Discounting!R$19","v":0},{"$f":"S688 / Discounting!S$19","v":0},{"$f":"T688 / Discounting!T$19","v":0},{"$f":"U688 / Discounting!U$19","v":0},{"$f":"V688 / Discounting!V$19","v":0},{"$f":"W688 / Discounting!W$19","v":0},{"$f":"X688 / Discounting!X$19","v":0},{"$f":"Y688 / Discounting!Y$19","v":0},{"$f":"Z688 / Discounting!Z$19","v":-118756258.76403856},{"$f":"AA688 / Discounting!AA$19","v":-439720486.41136116},{"$f":"AB688 / Discounting!AB$19","v":-502440688.40658367},{"$f":"AC688 / Discounting!AC$19","v":-568213758.94684887},{"$f":"AD688 / Discounting!AD$19","v":74379783.027220398},{"$f":"AE688 / Discounting!AE$19","v":236884456.70624974},{"$f":"AF688 / Discounting!AF$19","v":275355073.76155311},{"$f":"AG688 / Discounting!AG$19","v":239567034.42659605},{"$f":"AH688 / Discounting!AH$19","v":208458088.38820067},{"$f":"AI688 / Discounting!AI$19","v":181413972.00926271},{"$f":"AJ688 / Discounting!AJ$19","v":157901284.96913686},{"$f":"AK688 / Discounting!AK$19","v":137456825.22521147},{"$f":"AL688 / Discounting!AL$19","v":51970282.50621172},{"$f":"AM688 / Discounting!AM$19","v":44297824.985841386},{"$f":"AN688 / Discounting!AN$19","v":37742433.30857724},{"$f":"AO688 / Discounting!AO$19","v":32143662.554839261},{"$f":"AP688 / Discounting!AP$19","v":48127141.017075494},{"$f":"AQ688 / Discounting!AQ$19","v":60034053.124959297},{"$f":"AR688 / Discounting!AR$19","v":52326809.555825137},{"$f":"AS688 / Discounting!AS$19","v":0},{"$f":"AT688 / Discounting!AT$19","v":0},{"$f":"AU688 / Discounting!AU$19","v":0},{"$f":"AV688 / Discounting!AV$19","v":-19946002.561540361},{"$f":"AW688 / Discounting!AW$19","v":-17651329.7004782},{"$f":"AX688 / Discounting!AX$19","v":-15620645.752635572},{"$f":"AY688 / Discounting!AY$19","v":-13823580.312066881},{"$f":"AZ688 / Discounting!AZ$19","v":0},{"$f":"BA688 / Discounting!BA$19","v":0},{"$f":"BB688 / Discounting!BB$19","v":0},{"$f":"BC688 / Discounting!BC$19","v":0},{"$f":"BD688 / Discounting!BD$19","v":0},{"$f":"BE688 / Discounting!BE$19","v":0},{"$f":"BF688 / Discounting!BF$19","v":0},{"$f":"BG688 / Discounting!BG$19","v":-5199876.05869349},{"$f":"BH688 / Discounting!BH$19","v":0},{"$f":"BI688 / Discounting!BI$19","v":0},{"$f":"BJ688 / Discounting!BJ$19","v":0},{"$f":"BK688 / Discounting!BK$19","v":0},{"$f":"BL688 / Discounting!BL$19","v":0},{"$f":"BM688 / Discounting!BM$19","v":0},{"$f":"BN688 / Discounting!BN$19","v":0},{"$f":"BO688 / Discounting!BO$19","v":0},{"$f":"BP688 / Discounting!BP$19","v":0},{"$f":"BQ688 / Discounting!BQ$19","v":0},{"$f":"BR688 / Discounting!BR$19","v":0},{"$f":"BS688 / Discounting!BS$19","v":0},{"$f":"BT688 / Discounting!BT$19","v":0},{"$f":"BU688 / Discounting!BU$19","v":0},{"$f":"BV688 / Discounting!BV$19","v":0},{"$f":"BW688 / Discounting!BW$19","v":0},{"$f":"BX688 / Discounting!BX$19","v":0},{"$f":"BY688 / Discounting!BY$19","v":0},{"$f":"BZ688 / Discounting!BZ$19","v":0},{"$f":"CA688 / Discounting!CA$19","v":0},{"$f":"CB688 / Discounting!CB$19","v":0},{"$f":"CC688 / Discounting!CC$19","v":0},{"$f":"CD688 / Discounting!CD$19","v":0},{"$f":"CE688 / Discounting!CE$19","v":0},{"$f":"CF688 / Discounting!CF$19","v":0},{"$f":"CG688 / Discounting!CG$19","v":0},{"$f":"CH688 / Discounting!CH$19","v":0},{"$f":"CI688 / Discounting!CI$19","v":0},{"$f":"CJ688 / Discounting!CJ$19","v":0},{"$f":"CK688 / Discounting!CK$19","v":0},{"$f":"CL688 / Discounting!CL$19","v":0},{"$f":"CM688 / Discounting!CM$19","v":0},{"$f":"CN688 / Discounting!CN$19","v":0},{"$f":"CO688 / Discounting!CO$19","v":0},{"$f":"CP688 / Discounting!CP$19","v":0},{"$f":"CQ688 / Discounting!CQ$19","v":0},{"$f":"CR688 / Discounting!CR$19","v":0},{"$f":"CS688 / Discounting!CS$19","v":0},{"$f":"CT688 / Discounting!CT$19","v":0},{"$f":"CU688 / Discounting!CU$19","v":0},{"$f":"CV688 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J692:CV692)","v":136686098.65251353},null,{"$f":"J687 / Discounting!J$19","v":0},{"$f":"K687 / Discounting!K$19","v":0},{"$f":"L687 / Discounting!L$19","v":0},{"$f":"M687 / Discounting!M$19","v":0},{"$f":"N687 / Discounting!N$19","v":0},{"$f":"O687 / Discounting!O$19","v":0},{"$f":"P687 / Discounting!P$19","v":0},{"$f":"Q687 / Discounting!Q$19","v":0},{"$f":"R687 / Discounting!R$19","v":0},{"$f":"S687 / Discounting!S$19","v":0},{"$f":"T687 / Discounting!T$19","v":0},{"$f":"U687 / Discounting!U$19","v":0},{"$f":"V687 / Discounting!V$19","v":0},{"$f":"W687 / Discounting!W$19","v":0},{"$f":"X687 / Discounting!X$19","v":0},{"$f":"Y687 / Discounting!Y$19","v":0},{"$f":"Z687 / Discounting!Z$19","v":-118756258.76403856},{"$f":"AA687 / Discounting!AA$19","v":-439720486.41136116},{"$f":"AB687 / Discounting!AB$19","v":-502440688.40658367},{"$f":"AC687 / Discounting!AC$19","v":-568213758.94684887},{"$f":"AD687 / Discounting!AD$19","v":74379783.027220398},{"$f":"AE687 / Discounting!AE$19","v":236884456.70624974},{"$f":"AF687 / Discounting!AF$19","v":275355073.76155311},{"$f":"AG687 / Discounting!AG$19","v":239567034.42659605},{"$f":"AH687 / Discounting!AH$19","v":208458088.38820067},{"$f":"AI687 / Discounting!AI$19","v":181413972.00926271},{"$f":"AJ687 / Discounting!AJ$19","v":157901284.96913686},{"$f":"AK687 / Discounting!AK$19","v":137456825.22521147},{"$f":"AL687 / Discounting!AL$19","v":51970282.50621172},{"$f":"AM687 / Discounting!AM$19","v":44297824.985841386},{"$f":"AN687 / Discounting!AN$19","v":37742433.30857724},{"$f":"AO687 / Discounting!AO$19","v":32143662.554839261},{"$f":"AP687 / Discounting!AP$19","v":48127141.017075494},{"$f":"AQ687 / Discounting!AQ$19","v":60034053.124959297},{"$f":"AR687 / Discounting!AR$19","v":52326809.555825137},{"$f":"AS687 / Discounting!AS$19","v":0},{"$f":"AT687 / Discounting!AT$19","v":0},{"$f":"AU687 / Discounting!AU$19","v":0},{"$f":"AV687 / Discounting!AV$19","v":-19946002.561540361},{"$f":"AW687 / Discounting!AW$19","v":-17651329.7004782},{"$f":"AX687 / Discounting!AX$19","v":-15620645.752635572},{"$f":"AY687 / Discounting!AY$19","v":-13823580.312066881},{"$f":"AZ687 / Discounting!AZ$19","v":0},{"$f":"BA687 / Discounting!BA$19","v":0},{"$f":"BB687 / Discounting!BB$19","v":0},{"$f":"BC687 / Discounting!BC$19","v":0},{"$f":"BD687 / Discounting!BD$19","v":0},{"$f":"BE687 / Discounting!BE$19","v":0},{"$f":"BF687 / Discounting!BF$19","v":0},{"$f":"BG687 / Discounting!BG$19","v":-5199876.05869349},{"$f":"BH687 / Discounting!BH$19","v":0},{"$f":"BI687 / Discounting!BI$19","v":0},{"$f":"BJ687 / Discounting!BJ$19","v":0},{"$f":"BK687 / Discounting!BK$19","v":0},{"$f":"BL687 / Discounting!BL$19","v":0},{"$f":"BM687 / Discounting!BM$19","v":0},{"$f":"BN687 / Discounting!BN$19","v":0},{"$f":"BO687 / Discounting!BO$19","v":0},{"$f":"BP687 / Discounting!BP$19","v":0},{"$f":"BQ687 / Discounting!BQ$19","v":0},{"$f":"BR687 / Discounting!BR$19","v":0},{"$f":"BS687 / Discounting!BS$19","v":0},{"$f":"BT687 / Discounting!BT$19","v":0},{"$f":"BU687 / Discounting!BU$19","v":0},{"$f":"BV687 / Discounting!BV$19","v":0},{"$f":"BW687 / Discounting!BW$19","v":0},{"$f":"BX687 / Discounting!BX$19","v":0},{"$f":"BY687 / Discounting!BY$19","v":0},{"$f":"BZ687 / Discounting!BZ$19","v":0},{"$f":"CA687 / Discounting!CA$19","v":0},{"$f":"CB687 / Discounting!CB$19","v":0},{"$f":"CC687 / Discounting!CC$19","v":0},{"$f":"CD687 / Discounting!CD$19","v":0},{"$f":"CE687 / Discounting!CE$19","v":0},{"$f":"CF687 / Discounting!CF$19","v":0},{"$f":"CG687 / Discounting!CG$19","v":0},{"$f":"CH687 / Discounting!CH$19","v":0},{"$f":"CI687 / Discounting!CI$19","v":0},{"$f":"CJ687 / Discounting!CJ$19","v":0},{"$f":"CK687 / Discounting!CK$19","v":0},{"$f":"CL687 / Discounting!CL$19","v":0},{"$f":"CM687 / Discounting!CM$19","v":0},{"$f":"CN687 / Discounting!CN$19","v":0},{"$f":"CO687 / Discounting!CO$19","v":0},{"$f":"CP687 / Discounting!CP$19","v":0},{"$f":"CQ687 / Discounting!CQ$19","v":0},{"$f":"CR687 / Discounting!CR$19","v":0},{"$f":"CS687 / Discounting!CS$19","v":0},{"$f":"CT687 / Discounting!CT$19","v":0},{"$f":"CU687 / Discounting!CU$19","v":0},{"$f":"CV687 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J693:CV693)","v":74187738.156652674},null,{"$f":"J687 / Discounting!J$20","v":0},{"$f":"K687 / Discounting!K$20","v":0},{"$f":"L687 / Discounting!L$20","v":0},{"$f":"M687 / Discounting!M$20","v":0},{"$f":"N687 / Discounting!N$20","v":0},{"$f":"O687 / Discounting!O$20","v":0},{"$f":"P687 / Discounting!P$20","v":0},{"$f":"Q687 / Discounting!Q$20","v":0},{"$f":"R687 / Discounting!R$20","v":0},{"$f":"S687 / Discounting!S$20","v":0},{"$f":"T687 / Discounting!T$20","v":0},{"$f":"U687 / Discounting!U$20","v":0},{"$f":"V687 / Discounting!V$20","v":0},{"$f":"W687 / Discounting!W$20","v":0},{"$f":"X687 / Discounting!X$20","v":0},{"$f":"Y687 / Discounting!Y$20","v":0},{"$f":"Z687 / Discounting!Z$20","v":-64456139.40630354},{"$f":"AA687 / Discounting!AA$20","v":-238662663.06227678},{"$f":"AB687 / Discounting!AB$20","v":-272704675.88307619},{"$f":"AC687 / Discounting!AC$20","v":-308403663.43999779},{"$f":"AD687 / Discounting!AD$20","v":40370366.275507011},{"$f":"AE687 / Discounting!AE$20","v":128571392.56114824},{"$f":"AF687 / Discounting!AF$20","v":149451702.21194395},{"$f":"AG687 / Discounting!AG$20","v":130027388.27295694},{"$f":"AH687 / Discounting!AH$20","v":113142698.71214718},{"$f":"AI687 / Discounting!AI$20","v":98464235.837153152},{"$f":"AJ687 / Discounting!AJ$20","v":85702491.324079394},{"$f":"AK687 / Discounting!AK$20","v":74606057.661923155},{"$f":"AL687 / Discounting!AL$20","v":28207387.206944738},{"$f":"AM687 / Discounting!AM$20","v":24043084.654230047},{"$f":"AN687 / Discounting!AN$20","v":20485080.687026836},{"$f":"AO687 / Discounting!AO$20","v":17446292.231052428},{"$f":"AP687 / Discounting!AP$20","v":26121483.978264332},{"$f":"AQ687 / Discounting!AQ$20","v":32584078.831890404},{"$f":"AR687 / Discounting!AR$20","v":28400895.805574987},{"$f":"AS687 / Discounting!AS$20","v":0},{"$f":"AT687 / Discounting!AT$20","v":0},{"$f":"AU687 / Discounting!AU$20","v":0},{"$f":"AV687 / Discounting!AV$20","v":-10825891.073746484},{"$f":"AW687 / Discounting!AW$20","v":-9580434.5785367116},{"$f":"AX687 / Discounting!AX$20","v":-8478260.6889705416},{"$f":"AY687 / Discounting!AY$20","v":-7502885.5654606577},{"$f":"AZ687 / Discounting!AZ$20","v":0},{"$f":"BA687 / Discounting!BA$20","v":0},{"$f":"BB687 / Discounting!BB$20","v":0},{"$f":"BC687 / Discounting!BC$20","v":0},{"$f":"BD687 / Discounting!BD$20","v":0},{"$f":"BE687 / Discounting!BE$20","v":0},{"$f":"BF687 / Discounting!BF$20","v":0},{"$f":"BG687 / Discounting!BG$20","v":-2822284.396821544},{"$f":"BH687 / Discounting!BH$20","v":0},{"$f":"BI687 / Discounting!BI$20","v":0},{"$f":"BJ687 / Discounting!BJ$20","v":0},{"$f":"BK687 / Discounting!BK$20","v":0},{"$f":"BL687 / Discounting!BL$20","v":0},{"$f":"BM687 / Discounting!BM$20","v":0},{"$f":"BN687 / Discounting!BN$20","v":0},{"$f":"BO687 / Discounting!BO$20","v":0},{"$f":"BP687 / Discounting!BP$20","v":0},{"$f":"BQ687 / Discounting!BQ$20","v":0},{"$f":"BR687 / Discounting!BR$20","v":0},{"$f":"BS687 / Discounting!BS$20","v":0},{"$f":"BT687 / Discounting!BT$20","v":0},{"$f":"BU687 / Discounting!BU$20","v":0},{"$f":"BV687 / Discounting!BV$20","v":0},{"$f":"BW687 / Discounting!BW$20","v":0},{"$f":"BX687 / Discounting!BX$20","v":0},{"$f":"BY687 / Discounting!BY$20","v":0},{"$f":"BZ687 / Discounting!BZ$20","v":0},{"$f":"CA687 / Discounting!CA$20","v":0},{"$f":"CB687 / Discounting!CB$20","v":0},{"$f":"CC687 / Discounting!CC$20","v":0},{"$f":"CD687 / Discounting!CD$20","v":0},{"$f":"CE687 / Discounting!CE$20","v":0},{"$f":"CF687 / Discounting!CF$20","v":0},{"$f":"CG687 / Discounting!CG$20","v":0},{"$f":"CH687 / Discounting!CH$20","v":0},{"$f":"CI687 / Discounting!CI$20","v":0},{"$f":"CJ687 / Discounting!CJ$20","v":0},{"$f":"CK687 / Discounting!CK$20","v":0},{"$f":"CL687 / Discounting!CL$20","v":0},{"$f":"CM687 / Discounting!CM$20","v":0},{"$f":"CN687 / Discounting!CN$20","v":0},{"$f":"CO687 / Discounting!CO$20","v":0},{"$f":"CP687 / Discounting!CP$20","v":0},{"$f":"CQ687 / Discounting!CQ$20","v":0},{"$f":"CR687 / Discounting!CR$20","v":0},{"$f":"CS687 / Discounting!CS$20","v":0},{"$f":"CT687 / Discounting!CT$20","v":0},{"$f":"CU687 / Discounting!CU$20","v":0},{"$f":"CV687 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J696:CV696), \"Null\")","v":0.14475833625022494},null,{"$f":"J688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-134194572.40336357,-561479089.09866691,-724970161.97979403,-926457538.80173802,137039928.87805182,493182009.80540705,647801855.60063934,636875591.483199,626216839.83018565,615821953.45890546,605687404.64484358,595809784.21768975,254551020.75272843,245177499.6507664,236051382.62404957,227169726.89859396,384347094.63321233,541763382.43477976,533598600.84932536,0,0,0,-331634779.96551251,-331634779.96551251,-331634779.96551245,-331634779.96551251,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV688","v":0},0,0,0,0,0,0,{"$f":"CC688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J697:CV697), \"Null\")","v":0.14475833625022494},null,{"$f":"J687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-134194572.40336357,-561479089.09866691,-724970161.97979403,-926457538.80173802,137039928.87805182,493182009.80540705,647801855.60063934,636875591.483199,626216839.83018565,615821953.45890546,605687404.64484358,595809784.21768975,254551020.75272843,245177499.6507664,236051382.62404957,227169726.89859396,384347094.63321233,541763382.43477976,533598600.84932536,0,0,0,-331634779.96551251,-331634779.96551251,-331634779.96551245,-331634779.96551251,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV687","v":0},0,0,0,0,0,0,{"$f":"CC687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Contractor and Lender Return (Real)"]
[]
[{"$nulls":4},"Contractor Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J701:CV701)","v":6519162085.7505598},null,{"$f":"J668","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-2305084.9110171348,-59771846.769105449,-242849470.98257256,-312873630.98601925,-399182773.06667638,-492236906.69129491,135032283.40860653,219737156.66854286,233109977.79897475,246220586.75037885,229087208.44428051,241688716.47138929,254043136.10580945,101140503.6070497,-11895652.377162933,8598178.1439442635,39334425.386164904,92420627.28557229,21986725.820653558,4686853.1277188063,455461006.12099415,396188739.65412575,377804049.42633724,381287797.00328076,403871707.00913656,422040315.08124399,448058346.40327954,465540869.44006371,440322234.8062855,421068530.18256068,399057406.49954385,377790689.29094303,377795354.13504171,377591383.63563251,393801776.43570304,410209559.47371489,412823509.48634768,411153015.2790637,410839435.91646689,232881813.85331756,0,0,0,0,0,0,0,0,0,{"$f":"BV668","v":0},0,0,0,0,0,0,{"$f":"CC668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J702:CV702)","v":2775818813.6512532},null,{"$f":"J687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-134194572.40336357,-561479089.09866691,-724970161.97979403,-926457538.80173802,137039928.87805182,493182009.80540705,647801855.60063934,636875591.483199,626216839.83018565,615821953.45890546,605687404.64484358,595809784.21768975,254551020.75272843,245177499.6507664,236051382.62404957,227169726.89859396,384347094.63321233,541763382.43477976,533598600.84932536,0,0,0,-331634779.96551251,-331634779.96551251,-331634779.96551245,-331634779.96551251,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV687","v":0},0,0,0,0,0,0,{"$f":"CC687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J704:CV704)","v":9294980899.4018116},null,{"$f":"SUM(J701:J702)","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-2305084.9110171348,-193966419.17246902,-804328560.08123946,-1037843792.9658133,-1325640311.8684144,-355196977.81324309,628214293.21401358,867539012.26918221,869985569.28217375,872437426.5805645,844909161.90318596,847376121.11623287,849852920.3234992,355691524.35977817,233281847.27360347,244649560.76799384,266504152.28475887,476767721.91878462,563750108.25543332,538285453.97704411,455461006.12099415,396188739.65412575,377804049.42633724,49653017.037768245,72236927.043624043,90405535.115731537,116423566.43776703,465540869.44006371,440322234.8062855,421068530.18256068,399057406.49954385,377790689.29094303,377795354.13504171,377591383.63563251,62166996.470190465,410209559.47371489,412823509.48634768,411153015.2790637,410839435.91646689,232881813.85331756,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV701:BV702)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC701:CC702)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J705:CV705)","v":11097377366.019575},null,{"$f":"J704 * Discounting!J$12","v":0},{"$f":"K704 * Discounting!K$12","v":0},{"$f":"L704 * Discounting!L$12","v":0},{"$f":"M704 * Discounting!M$12","v":0},{"$f":"N704 * Discounting!N$12","v":0},{"$f":"O704 * Discounting!O$12","v":0},{"$f":"P704 * Discounting!P$12","v":0},{"$f":"Q704 * Discounting!Q$12","v":0},{"$f":"R704 * Discounting!R$12","v":0},{"$f":"S704 * Discounting!S$12","v":0},{"$f":"T704 * Discounting!T$12","v":0},{"$f":"U704 * Discounting!U$12","v":0},{"$f":"V704 * Discounting!V$12","v":0},{"$f":"W704 * Discounting!W$12","v":0},{"$f":"X704 * Discounting!X$12","v":0},{"$f":"Y704 * Discounting!Y$12","v":-2305084.9110171348},{"$f":"Z704 * Discounting!Z$12","v":-193966419.17246902},{"$f":"AA704 * Discounting!AA$12","v":-804328560.08123946},{"$f":"AB704 * Discounting!AB$12","v":-1037843792.9658133},{"$f":"AC704 * Discounting!AC$12","v":-1325640311.8684144},{"$f":"AD704 * Discounting!AD$12","v":-355196977.81324309},{"$f":"AE704 * Discounting!AE$12","v":628214293.21401358},{"$f":"AF704 * Discounting!AF$12","v":867539012.26918221},{"$f":"AG704 * Discounting!AG$12","v":869985569.28217375},{"$f":"AH704 * Discounting!AH$12","v":872437426.5805645},{"$f":"AI704 * Discounting!AI$12","v":844909161.90318596},{"$f":"AJ704 * Discounting!AJ$12","v":847376121.11623287},{"$f":"AK704 * Discounting!AK$12","v":849852920.3234992},{"$f":"AL704 * Discounting!AL$12","v":355691524.35977817},{"$f":"AM704 * Discounting!AM$12","v":233281847.27360347},{"$f":"AN704 * Discounting!AN$12","v":244649560.76799384},{"$f":"AO704 * Discounting!AO$12","v":266504152.28475887},{"$f":"AP704 * Discounting!AP$12","v":476767721.91878462},{"$f":"AQ704 * Discounting!AQ$12","v":563750108.25543332},{"$f":"AR704 * Discounting!AR$12","v":538285453.97704411},{"$f":"AS704 * Discounting!AS$12","v":455461006.12099415},{"$f":"AT704 * Discounting!AT$12","v":396188739.65412575},{"$f":"AU704 * Discounting!AU$12","v":377804049.42633724},{"$f":"AV704 * Discounting!AV$12","v":49653017.037768245},{"$f":"AW704 * Discounting!AW$12","v":72236927.043624043},{"$f":"AX704 * Discounting!AX$12","v":90405535.115731537},{"$f":"AY704 * Discounting!AY$12","v":116423566.43776703},{"$f":"AZ704 * Discounting!AZ$12","v":465540869.44006371},{"$f":"BA704 * Discounting!BA$12","v":440322234.8062855},{"$f":"BB704 * Discounting!BB$12","v":421068530.18256068},{"$f":"BC704 * Discounting!BC$12","v":399057406.49954385},{"$f":"BD704 * Discounting!BD$12","v":377790689.29094303},{"$f":"BE704 * Discounting!BE$12","v":377795354.13504171},{"$f":"BF704 * Discounting!BF$12","v":377591383.63563251},{"$f":"BG704 * Discounting!BG$12","v":62166996.470190465},{"$f":"BH704 * Discounting!BH$12","v":410209559.47371489},{"$f":"BI704 * Discounting!BI$12","v":412823509.48634768},{"$f":"BJ704 * Discounting!BJ$12","v":411153015.2790637},{"$f":"BK704 * Discounting!BK$12","v":410839435.91646689},{"$f":"BL704 * Discounting!BL$12","v":232881813.85331756},{"$f":"BM704 * Discounting!BM$12","v":0},{"$f":"BN704 * Discounting!BN$12","v":0},{"$f":"BO704 * Discounting!BO$12","v":0},{"$f":"BP704 * Discounting!BP$12","v":0},{"$f":"BQ704 * Discounting!BQ$12","v":0},{"$f":"BR704 * Discounting!BR$12","v":0},{"$f":"BS704 * Discounting!BS$12","v":0},{"$f":"BT704 * Discounting!BT$12","v":0},{"$f":"BU704 * Discounting!BU$12","v":0},{"$f":"BV704 * Discounting!BV$12","v":0},{"$f":"BW704 * Discounting!BW$12","v":0},{"$f":"BX704 * Discounting!BX$12","v":0},{"$f":"BY704 * Discounting!BY$12","v":0},{"$f":"BZ704 * Discounting!BZ$12","v":0},{"$f":"CA704 * Discounting!CA$12","v":0},{"$f":"CB704 * Discounting!CB$12","v":0},{"$f":"CC704 * Discounting!CC$12","v":0},{"$f":"CD704 * Discounting!CD$12","v":0},{"$f":"CE704 * Discounting!CE$12","v":0},{"$f":"CF704 * Discounting!CF$12","v":0},{"$f":"CG704 * Discounting!CG$12","v":0},{"$f":"CH704 * Discounting!CH$12","v":0},{"$f":"CI704 * Discounting!CI$12","v":0},{"$f":"CJ704 * Discounting!CJ$12","v":0},{"$f":"CK704 * Discounting!CK$12","v":0},{"$f":"CL704 * Discounting!CL$12","v":0},{"$f":"CM704 * Discounting!CM$12","v":0},{"$f":"CN704 * Discounting!CN$12","v":0},{"$f":"CO704 * Discounting!CO$12","v":0},{"$f":"CP704 * Discounting!CP$12","v":0},{"$f":"CQ704 * Discounting!CQ$12","v":0},{"$f":"CR704 * Discounting!CR$12","v":0},{"$f":"CS704 * Discounting!CS$12","v":0},{"$f":"CT704 * Discounting!CT$12","v":0},{"$f":"CU704 * Discounting!CU$12","v":0},{"$f":"CV704 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor and Lender Return NPV\"&Inputs!C344*100","v":"Contractor and Lender Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J708:CV708)","v":2054837.7745336704},null,{"$f":"J705 / Discounting!J$19","v":0},{"$f":"K705 / Discounting!K$19","v":0},{"$f":"L705 / Discounting!L$19","v":0},{"$f":"M705 / Discounting!M$19","v":0},{"$f":"N705 / Discounting!N$19","v":0},{"$f":"O705 / Discounting!O$19","v":0},{"$f":"P705 / Discounting!P$19","v":0},{"$f":"Q705 / Discounting!Q$19","v":0},{"$f":"R705 / Discounting!R$19","v":0},{"$f":"S705 / Discounting!S$19","v":0},{"$f":"T705 / Discounting!T$19","v":0},{"$f":"U705 / Discounting!U$19","v":0},{"$f":"V705 / Discounting!V$19","v":0},{"$f":"W705 / Discounting!W$19","v":0},{"$f":"X705 / Discounting!X$19","v":0},{"$f":"Y705 / Discounting!Y$19","v":-2305084.9110171348},{"$f":"Z705 / Discounting!Z$19","v":-171651698.38271597},{"$f":"AA705 / Discounting!AA$19","v":-629907244.17044377},{"$f":"AB705 / Discounting!AB$19","v":-719277809.13385618},{"$f":"AC705 / Discounting!AC$19","v":-813040029.43562818},{"$f":"AD705 / Discounting!AD$19","v":-192786688.94511339},{"$f":"AE705 / Discounting!AE$19","v":301742964.22900611},{"$f":"AF705 / Discounting!AF$19","v":368756691.03003079},{"$f":"AG705 / Discounting!AG$19","v":327253651.44153506},{"$f":"AH705 / Discounting!AH$19","v":290421187.38394731},{"$f":"AI705 / Discounting!AI$19","v":248900394.32168868},{"$f":"AJ705 / Discounting!AJ$19","v":220908966.1603139},{"$f":"AK705 / Discounting!AK$19","v":196066072.47886553},{"$f":"AL705 / Discounting!AL$19","v":72619583.10510771},{"$f":"AM705 / Discounting!AM$19","v":42148559.54408361},{"$f":"AN705 / Discounting!AN$19","v":39117202.4862267},{"$f":"AO705 / Discounting!AO$19","v":37709335.911332667},{"$f":"AP705 / Discounting!AP$19","v":59699859.074184895},{"$f":"AQ705 / Discounting!AQ$19","v":62470453.05296649},{"$f":"AR705 / Discounting!AR$19","v":52786421.088988647},{"$f":"AS705 / Discounting!AS$19","v":39525951.326634623},{"$f":"AT705 / Discounting!AT$19","v":30426697.36422969},{"$f":"AU705 / Discounting!AU$19","v":25676797.25387644},{"$f":"AV705 / Discounting!AV$19","v":2986355.0654322943},{"$f":"AW705 / Discounting!AW$19","v":3844825.3706351193},{"$f":"AX705 / Discounting!AX$19","v":4258277.2478422057},{"$f":"AY705 / Discounting!AY$19","v":4852900.2930183951},{"$f":"AZ705 / Discounting!AZ$19","v":17172749.673931077},{"$f":"BA705 / Discounting!BA$19","v":14373886.091974998},{"$f":"BB705 / Discounting!BB$19","v":12164042.344756905},{"$f":"BC705 / Discounting!BC$19","v":10201923.70209017},{"$f":"BD705 / Discounting!BD$19","v":8547114.1167437788},{"$f":"BE705 / Discounting!BE$19","v":7563911.1981412498},{"$f":"BF705 / Discounting!BF$19","v":6690112.8024396673},{"$f":"BG705 / Discounting!BG$19","v":974749.01944796822},{"$f":"BH705 / Discounting!BH$19","v":5691939.2337387837},{"$f":"BI705 / Discounting!BI$19","v":5069212.0217336686},{"$f":"BJ705 / Discounting!BJ$19","v":4467875.5820275052},{"$f":"BK705 / Discounting!BK$19","v":3950856.6458814875},{"$f":"BL705 / Discounting!BL$19","v":1981875.0904536224},{"$f":"BM705 / Discounting!BM$19","v":0},{"$f":"BN705 / Discounting!BN$19","v":0},{"$f":"BO705 / Discounting!BO$19","v":0},{"$f":"BP705 / Discounting!BP$19","v":0},{"$f":"BQ705 / Discounting!BQ$19","v":0},{"$f":"BR705 / Discounting!BR$19","v":0},{"$f":"BS705 / Discounting!BS$19","v":0},{"$f":"BT705 / Discounting!BT$19","v":0},{"$f":"BU705 / Discounting!BU$19","v":0},{"$f":"BV705 / Discounting!BV$19","v":0},{"$f":"BW705 / Discounting!BW$19","v":0},{"$f":"BX705 / Discounting!BX$19","v":0},{"$f":"BY705 / Discounting!BY$19","v":0},{"$f":"BZ705 / Discounting!BZ$19","v":0},{"$f":"CA705 / Discounting!CA$19","v":0},{"$f":"CB705 / Discounting!CB$19","v":0},{"$f":"CC705 / Discounting!CC$19","v":0},{"$f":"CD705 / Discounting!CD$19","v":0},{"$f":"CE705 / Discounting!CE$19","v":0},{"$f":"CF705 / Discounting!CF$19","v":0},{"$f":"CG705 / Discounting!CG$19","v":0},{"$f":"CH705 / Discounting!CH$19","v":0},{"$f":"CI705 / Discounting!CI$19","v":0},{"$f":"CJ705 / Discounting!CJ$19","v":0},{"$f":"CK705 / Discounting!CK$19","v":0},{"$f":"CL705 / Discounting!CL$19","v":0},{"$f":"CM705 / Discounting!CM$19","v":0},{"$f":"CN705 / Discounting!CN$19","v":0},{"$f":"CO705 / Discounting!CO$19","v":0},{"$f":"CP705 / Discounting!CP$19","v":0},{"$f":"CQ705 / Discounting!CQ$19","v":0},{"$f":"CR705 / Discounting!CR$19","v":0},{"$f":"CS705 / Discounting!CS$19","v":0},{"$f":"CT705 / Discounting!CT$19","v":0},{"$f":"CU705 / Discounting!CU$19","v":0},{"$f":"CV705 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J709:CV709)","v":-1800341628.8432274},null,{"$f":"J704 / Discounting!J$19","v":-450182849.16299921},{"$f":"K704 / Discounting!K$19","v":-450179263.88529336},{"$f":"L704 / Discounting!L$19","v":-270175748.90715033},{"$f":"M704 / Discounting!M$19","v":-270172302.85014737},{"$f":"N704 / Discounting!N$19","v":-180168924.36288959},{"$f":"O704 / Discounting!O$19","v":-90165612.120480001},{"$f":"P704 / Discounting!P$19","v":-90162364.824000001},{"$f":"Q704 / Discounting!Q$19","v":-159181.19999999995},{"$f":"R704 / Discounting!R$19","v":-156059.99999999994},{"$f":"S704 / Discounting!S$19","v":-152999.99999999994},{"$f":"T704 / Discounting!T$19","v":-149999.99999999994},{"$f":"U704 / Discounting!U$19","v":-147058.82352941169},{"$f":"V704 / Discounting!V$19","v":-144175.31718569776},{"$f":"W704 / Discounting!W$19","v":-141348.35018205663},{"$f":"X704 / Discounting!X$19","v":-138576.81390397708},{"$f":"Y704 / Discounting!Y$19","v":-2305084.9110171348},{"$f":"Z704 / Discounting!Z$19","v":-171651698.38271597},{"$f":"AA704 / Discounting!AA$19","v":-629907244.17044377},{"$f":"AB704 / Discounting!AB$19","v":-719277809.13385618},{"$f":"AC704 / Discounting!AC$19","v":-813040029.43562818},{"$f":"AD704 / Discounting!AD$19","v":-192786688.94511339},{"$f":"AE704 / Discounting!AE$19","v":301742964.22900611},{"$f":"AF704 / Discounting!AF$19","v":368756691.03003079},{"$f":"AG704 / Discounting!AG$19","v":327253651.44153506},{"$f":"AH704 / Discounting!AH$19","v":290421187.38394731},{"$f":"AI704 / Discounting!AI$19","v":248900394.32168868},{"$f":"AJ704 / Discounting!AJ$19","v":220908966.1603139},{"$f":"AK704 / Discounting!AK$19","v":196066072.47886553},{"$f":"AL704 / Discounting!AL$19","v":72619583.10510771},{"$f":"AM704 / Discounting!AM$19","v":42148559.54408361},{"$f":"AN704 / Discounting!AN$19","v":39117202.4862267},{"$f":"AO704 / Discounting!AO$19","v":37709335.911332667},{"$f":"AP704 / Discounting!AP$19","v":59699859.074184895},{"$f":"AQ704 / Discounting!AQ$19","v":62470453.05296649},{"$f":"AR704 / Discounting!AR$19","v":52786421.088988647},{"$f":"AS704 / Discounting!AS$19","v":39525951.326634623},{"$f":"AT704 / Discounting!AT$19","v":30426697.36422969},{"$f":"AU704 / Discounting!AU$19","v":25676797.25387644},{"$f":"AV704 / Discounting!AV$19","v":2986355.0654322943},{"$f":"AW704 / Discounting!AW$19","v":3844825.3706351193},{"$f":"AX704 / Discounting!AX$19","v":4258277.2478422057},{"$f":"AY704 / Discounting!AY$19","v":4852900.2930183951},{"$f":"AZ704 / Discounting!AZ$19","v":17172749.673931077},{"$f":"BA704 / Discounting!BA$19","v":14373886.091974998},{"$f":"BB704 / Discounting!BB$19","v":12164042.344756905},{"$f":"BC704 / Discounting!BC$19","v":10201923.70209017},{"$f":"BD704 / Discounting!BD$19","v":8547114.1167437788},{"$f":"BE704 / Discounting!BE$19","v":7563911.1981412498},{"$f":"BF704 / Discounting!BF$19","v":6690112.8024396673},{"$f":"BG704 / Discounting!BG$19","v":974749.01944796822},{"$f":"BH704 / Discounting!BH$19","v":5691939.2337387837},{"$f":"BI704 / Discounting!BI$19","v":5069212.0217336686},{"$f":"BJ704 / Discounting!BJ$19","v":4467875.5820275052},{"$f":"BK704 / Discounting!BK$19","v":3950856.6458814875},{"$f":"BL704 / Discounting!BL$19","v":1981875.0904536224},{"$f":"BM704 / Discounting!BM$19","v":0},{"$f":"BN704 / Discounting!BN$19","v":0},{"$f":"BO704 / Discounting!BO$19","v":0},{"$f":"BP704 / Discounting!BP$19","v":0},{"$f":"BQ704 / Discounting!BQ$19","v":0},{"$f":"BR704 / Discounting!BR$19","v":0},{"$f":"BS704 / Discounting!BS$19","v":0},{"$f":"BT704 / Discounting!BT$19","v":0},{"$f":"BU704 / Discounting!BU$19","v":0},{"$f":"BV704 / Discounting!BV$19","v":0},{"$f":"BW704 / Discounting!BW$19","v":0},{"$f":"BX704 / Discounting!BX$19","v":0},{"$f":"BY704 / Discounting!BY$19","v":0},{"$f":"BZ704 / Discounting!BZ$19","v":0},{"$f":"CA704 / Discounting!CA$19","v":0},{"$f":"CB704 / Discounting!CB$19","v":0},{"$f":"CC704 / Discounting!CC$19","v":0},{"$f":"CD704 / Discounting!CD$19","v":0},{"$f":"CE704 / Discounting!CE$19","v":0},{"$f":"CF704 / Discounting!CF$19","v":0},{"$f":"CG704 / Discounting!CG$19","v":0},{"$f":"CH704 / Discounting!CH$19","v":0},{"$f":"CI704 / Discounting!CI$19","v":0},{"$f":"CJ704 / Discounting!CJ$19","v":0},{"$f":"CK704 / Discounting!CK$19","v":0},{"$f":"CL704 / Discounting!CL$19","v":0},{"$f":"CM704 / Discounting!CM$19","v":0},{"$f":"CN704 / Discounting!CN$19","v":0},{"$f":"CO704 / Discounting!CO$19","v":0},{"$f":"CP704 / Discounting!CP$19","v":0},{"$f":"CQ704 / Discounting!CQ$19","v":0},{"$f":"CR704 / Discounting!CR$19","v":0},{"$f":"CS704 / Discounting!CS$19","v":0},{"$f":"CT704 / Discounting!CT$19","v":0},{"$f":"CU704 / Discounting!CU$19","v":0},{"$f":"CV704 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J710:CV710)","v":-1801136027.9194596},null,{"$f":"J704 / Discounting!J$20","v":-450182849.16299921},{"$f":"K704 / Discounting!K$20","v":-450179263.88529336},{"$f":"L704 / Discounting!L$20","v":-270175748.90715033},{"$f":"M704 / Discounting!M$20","v":-270172302.85014737},{"$f":"N704 / Discounting!N$20","v":-180168924.36288959},{"$f":"O704 / Discounting!O$20","v":-90165612.120480001},{"$f":"P704 / Discounting!P$20","v":-90162364.824000001},{"$f":"Q704 / Discounting!Q$20","v":-159181.19999999995},{"$f":"R704 / Discounting!R$20","v":-156059.99999999994},{"$f":"S704 / Discounting!S$20","v":-152999.99999999994},{"$f":"T704 / Discounting!T$20","v":-149999.99999999994},{"$f":"U704 / Discounting!U$20","v":-130140.55179593957},{"$f":"V704 / Discounting!V$20","v":-112910.42147834426},{"$f":"W704 / Discounting!W$20","v":-97961.497031358915},{"$f":"X704 / Discounting!X$20","v":-84991.755189449003},{"$f":"Y704 / Discounting!Y$20","v":-1251107.7387769548},{"$f":"Z704 / Discounting!Z$20","v":-93165664.828399584},{"$f":"AA704 / Discounting!AA$20","v":-341888415.53153908},{"$f":"AB704 / Discounting!AB$20","v":-390395177.65131533},{"$f":"AC704 / Discounting!AC$20","v":-441285554.34147131},{"$f":"AD704 / Discounting!AD$20","v":-104636890.95339534},{"$f":"AE704 / Discounting!AE$20","v":163773991.95321923},{"$f":"AF704 / Discounting!AF$20","v":200146358.02282789},{"$f":"AG704 / Discounting!AG$20","v":177620170.91199338},{"$f":"AH704 / Discounting!AH$20","v":157628985.07739508},{"$f":"AI704 / Discounting!AI$20","v":135093162.09227723},{"$f":"AJ704 / Discounting!AJ$20","v":119900536.33487631},{"$f":"AK704 / Discounting!AK$20","v":106416808.95029229},{"$f":"AL704 / Discounting!AL$20","v":39415000.278434895},{"$f":"AM704 / Discounting!AM$20","v":22876549.480615769},{"$f":"AN704 / Discounting!AN$20","v":21231250.317901872},{"$f":"AO704 / Discounting!AO$20","v":20467116.745816626},{"$f":"AP704 / Discounting!AP$20","v":32402691.690280695},{"$f":"AQ704 / Discounting!AQ$20","v":33906459.100884654},{"$f":"AR704 / Discounting!AR$20","v":28650354.531899422},{"$f":"AS704 / Discounting!AS$20","v":21453102.812361527},{"$f":"AT704 / Discounting!AT$20","v":16514392.314083897},{"$f":"AU704 / Discounting!AU$20","v":13936336.834184792},{"$f":"AV704 / Discounting!AV$20","v":1620873.8841856609},{"$f":"AW704 / Discounting!AW$20","v":2086817.1720949733},{"$f":"AX704 / Discounting!AX$20","v":2311222.2865067436},{"$f":"AY704 / Discounting!AY$20","v":2633959.8524503694},{"$f":"AZ704 / Discounting!AZ$20","v":9320680.5139573812},{"$f":"BA704 / Discounting!BA$20","v":7801569.4953437131},{"$f":"BB704 / Discounting!BB$20","v":6602154.8445348395},{"$f":"BC704 / Discounting!BC$20","v":5537195.4556177175},{"$f":"BD704 / Discounting!BD$20","v":4639031.1109838365},{"$f":"BE704 / Discounting!BE$20","v":4105387.9578086575},{"$f":"BF704 / Discounting!BF$20","v":3631125.196481246},{"$f":"BG704 / Discounting!BG$20","v":529054.71541110461},{"$f":"BH704 / Discounting!BH$20","v":3089356.5742168128},{"$f":"BI704 / Discounting!BI$20","v":2751365.1924838019},{"$f":"BJ704 / Discounting!BJ$20","v":2424983.8649547482},{"$f":"BK704 / Discounting!BK$20","v":2144366.7002616324},{"$f":"BL704 / Discounting!BL$20","v":1075682.3972535096},{"$f":"BM704 / Discounting!BM$20","v":0},{"$f":"BN704 / Discounting!BN$20","v":0},{"$f":"BO704 / Discounting!BO$20","v":0},{"$f":"BP704 / Discounting!BP$20","v":0},{"$f":"BQ704 / Discounting!BQ$20","v":0},{"$f":"BR704 / Discounting!BR$20","v":0},{"$f":"BS704 / Discounting!BS$20","v":0},{"$f":"BT704 / Discounting!BT$20","v":0},{"$f":"BU704 / Discounting!BU$20","v":0},{"$f":"BV704 / Discounting!BV$20","v":0},{"$f":"BW704 / Discounting!BW$20","v":0},{"$f":"BX704 / Discounting!BX$20","v":0},{"$f":"BY704 / Discounting!BY$20","v":0},{"$f":"BZ704 / Discounting!BZ$20","v":0},{"$f":"CA704 / Discounting!CA$20","v":0},{"$f":"CB704 / Discounting!CB$20","v":0},{"$f":"CC704 / Discounting!CC$20","v":0},{"$f":"CD704 / Discounting!CD$20","v":0},{"$f":"CE704 / Discounting!CE$20","v":0},{"$f":"CF704 / Discounting!CF$20","v":0},{"$f":"CG704 / Discounting!CG$20","v":0},{"$f":"CH704 / Discounting!CH$20","v":0},{"$f":"CI704 / Discounting!CI$20","v":0},{"$f":"CJ704 / Discounting!CJ$20","v":0},{"$f":"CK704 / Discounting!CK$20","v":0},{"$f":"CL704 / Discounting!CL$20","v":0},{"$f":"CM704 / Discounting!CM$20","v":0},{"$f":"CN704 / Discounting!CN$20","v":0},{"$f":"CO704 / Discounting!CO$20","v":0},{"$f":"CP704 / Discounting!CP$20","v":0},{"$f":"CQ704 / Discounting!CQ$20","v":0},{"$f":"CR704 / Discounting!CR$20","v":0},{"$f":"CS704 / Discounting!CS$20","v":0},{"$f":"CT704 / Discounting!CT$20","v":0},{"$f":"CU704 / Discounting!CU$20","v":0},{"$f":"CV704 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J713:CV713), \"Null\")","v":0.13011390461071737},null,{"$f":"J705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2305084.9110171348,-193966419.17246902,-804328560.08123946,-1037843792.9658133,-1325640311.8684144,-355196977.81324309,628214293.21401358,867539012.26918221,869985569.28217375,872437426.5805645,844909161.90318596,847376121.11623287,849852920.3234992,355691524.35977817,233281847.27360347,244649560.76799384,266504152.28475887,476767721.91878462,563750108.25543332,538285453.97704411,455461006.12099415,396188739.65412575,377804049.42633724,49653017.037768245,72236927.043624043,90405535.115731537,116423566.43776703,465540869.44006371,440322234.8062855,421068530.18256068,399057406.49954385,377790689.29094303,377795354.13504171,377591383.63563251,62166996.470190465,410209559.47371489,412823509.48634768,411153015.2790637,410839435.91646689,232881813.85331756,0,0,0,0,0,0,0,0,0,{"$f":"BV705","v":0},0,0,0,0,0,0,{"$f":"CC705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J714:CV714), \"Null\")","v":4.8886280641780244E-2},null,{"$f":"J704","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-2305084.9110171348,-193966419.17246902,-804328560.08123946,-1037843792.9658133,-1325640311.8684144,-355196977.81324309,628214293.21401358,867539012.26918221,869985569.28217375,872437426.5805645,844909161.90318596,847376121.11623287,849852920.3234992,355691524.35977817,233281847.27360347,244649560.76799384,266504152.28475887,476767721.91878462,563750108.25543332,538285453.97704411,455461006.12099415,396188739.65412575,377804049.42633724,49653017.037768245,72236927.043624043,90405535.115731537,116423566.43776703,465540869.44006371,440322234.8062855,421068530.18256068,399057406.49954385,377790689.29094303,377795354.13504171,377591383.63563251,62166996.470190465,410209559.47371489,412823509.48634768,411153015.2790637,410839435.91646689,232881813.85331756,0,0,0,0,0,0,0,0,0,{"$f":"BV704","v":0},0,0,0,0,0,0,{"$f":"CC704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TPDC Return (Real)"]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"TPDC Profit plus Cost Gas",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J719:CV719)","v":3601475425.5007143},null,{"$f":"J564 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61912855.721281536,108851887.53884083,100381400.21284719,99044118.099803969,97733057.204663575,99446395.035273418,98186244.232562527,96950802.269120514,109952503.79928194,108765035.55299009,108548378.94056059,116272359.62626112,{"$f":"AP564 / AP$87","v":119067182.75881475},102233430.96653445,101978619.08658949,101977511.57006079,101976425.76954244,101975361.25923033,118886465.1607144,118885441.9866351,119138121.08787832,118883455.43180987,101970343.73297787,102138519.95367512,101968471.75799724,101967563.20869581,101966672.47408658,101965799.20486188,101964943.05856311,118083771.54076573,101255361.83832146,101000872.85945681,101000081.91261472,100914745.73683898,54231224.910561174,0,0,0,0,0,0,0,0,0,{"$f":"BV564 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J720:CV720)","v":619688134.61605942},null,{"$f":"J565 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13419457.240336357,56147908.909866691,72497016.197979406,92645753.880173802,53343218.422190495,16581738.998275628,0,0,0,0,0,0,33163477.996551257,33163477.996551257,33163477.996551249,33163477.996551253,{"$f":"AP565 / AP$87","v":16581738.998275626},0,0,0,0,0,33163477.996551253,33163477.996551253,33163477.996551249,33163477.996551253,0,0,0,0,0,0,0,33163477.996551253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV565 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry Loan from JV Partners",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J721:CV721)","v":150921971.34066859},null,{"$f":"J566 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,230508.4911017135,5977184.676910542,24284947.098257266,31287363.098601919,39918277.306667648,49223690.669129491,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP566 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV566 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J722:CV722)","v":2165086.0988687151},null,{"$f":"J567 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP567 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2165086.0988687151,0,0,0,0,0,0,0,0,0,{"$f":"BV567 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J723:CV723)","v":4374250617.5563097},null,{"$f":"SUM(J719:J722)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,230508.4911017135,19396641.9172469,80432856.008123964,103784379.29658133,132564031.18684146,164479764.81260151,125433626.53711645,100381400.21284719,99044118.099803969,97733057.204663575,99446395.035273418,98186244.232562527,96950802.269120514,143115981.7958332,141928513.54954135,141711856.93711185,149435837.62281236,{"$f":"SUM(AP719:AP722)","v":135648921.75709039},102233430.96653445,101978619.08658949,101977511.57006079,101976425.76954244,101975361.25923033,152049943.15726566,152048919.98318636,152301599.08442956,152046933.42836112,101970343.73297787,102138519.95367512,101968471.75799724,101967563.20869581,101966672.47408658,101965799.20486188,101964943.05856311,151247249.53731698,101255361.83832146,101000872.85945681,101000081.91261472,100914745.73683898,56396311.009429887,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV719:BV722)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J726:CV726)","v":1023081948.4048182},null,{"$f":"SUM(J571:J572) / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19170653.200480513,80211298.442666709,103567165.99711344,132351076.97167687,79608999.712496698,28040128.478234075,4351929.9092688905,4351929.9092688905,4351929.9092688914,4351929.9092688905,4351929.9092688905,4351929.9092688905,51728327.047199264,51728327.047199257,52675854.989957854,51728327.047199257,{"$f":"SUM(AP571:AP572) / AP$87","v":28040128.478234075},5062575.866337846,4351929.9092688896,4351929.9092688914,4351929.9092688905,4351929.9092688905,51728327.047199264,51728327.047199264,52438973.004268214,51728327.047199257,4351929.9092688905,4825693.8806481939,4351929.9092688905,4351929.9092688896,4351929.9092688905,4351929.9092688905,4351929.9092688896,49508335.009137236,2368819.8568965183,1658173.899827563,1658173.899827563,1421291.9141379108,473763.97137930366,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV571:BV572) / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},932577888.32999921,null,{"$f":"J573 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13705579.406416075,27411158.812832151,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832151,27411158.812832158,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,{"$f":"AP573 / AP$87","v":27411158.812832154},27411158.812832151,27411158.812832158,27411158.812832154,27411158.812832154,27411158.812832158,27411158.812832154,27411158.812832154,27411158.812832151,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832151,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,27411158.812832154,14304068.100122305,0,0,0,0,0,0,0,0,0,{"$f":"BV573 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},88526876.373722747,null,{"$f":"J574 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2998691.649374906,2998691.6493749064,2998691.6493749074,2998691.6493749074,2998691.6493749083,2998691.6493749078,2998691.6493749092,{"$f":"AP574 / AP$87","v":2998691.6493749088},2998691.6493749088,2998691.6493749088,2998691.6493749088,2998691.6493749088,2998691.6493749088,2998691.6493749088,2998691.6493749083,2998691.6493749088,2998691.6493749088,2998691.6493749088,2998691.6493749088,2998691.6493749092,2998691.6493749083,2998691.6493749088,2998691.6493749088,2998691.6493749088,2998691.6493749083,2998691.6493749083,2998691.6493749074,2998691.6493749074,2998691.6493749083,1564818.5418504367,0,0,0,0,0,0,0,0,0,{"$f":"BV574 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},927240169.64952672,null,{"$f":"J575 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70747945.188598946,69360730.577057779,68000716.252017438,66667368.874526896,65360165.563261651,64078593.689472206,62822150.675953142,61590343.799954057,60382689.999954961,59198715.686230354,58037956.555127792,56899957.406988032,{"$f":"AP575 / AP$87","v":55784271.967635319},54690462.713367961,53618100.699380353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV575 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6431783.648009738,null,{"$f":"J576 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,230508.4911017135,225988.71676638577,221557.56545724097,217213.29946788328,212954.21516459144,208778.64231822692,204684.94344924207,200671.51318553145,196736.77763287394,192879.19375771953,189097.24878207798,185389.45959027251,181754.37214732598,178190.56092875096,174696.62836152056,171271.20427600053,167912.94536862796,{"$f":"AP576 / AP$87","v":164620.53467512547},161392.68105404454,158228.11868043584,155125.60654944691,152083.92798965384,149101.89018593513,146178.32371170109,143312.08207029518,140502.04124538743,137747.09926018375,135046.17574527816,132398.21151497858,129802.1681519398,127257.02759994098,124761.79176464799,122315.4821222039,119917.13933549402,117565.82287793531,115260.61066464246,113000.59869082595,110784.90067728033,108612.64772282385,106482.98796355279,0,0,0,0,0,0,0,0,0,{"$f":"BV576 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},14184509.681499286,null,{"$f":"J577 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,208461.86277158849,416923.72554317699,416923.72554317699,416923.7255431771,416923.72554317699,416923.72554317699,416923.72554317699,416923.72554317705,416923.72554317705,416923.72554317705,416923.72554317705,416923.72554317699,{"$f":"AP577 / AP$87","v":416923.72554317705},416923.72554317705,416923.72554317705,416923.72554317705,416923.72554317699,416923.72554317699,416923.7255431771,416923.72554317705,416923.72554317705,416923.72554317699,416923.72554317705,416923.72554317705,416923.72554317699,416923.72554317699,416923.72554317699,416923.72554317705,416923.7255431771,416923.72554317705,416923.72554317705,416923.7255431771,416923.72554317705,416923.72554317705,217564.87580286022,0,0,0,0,0,0,0,0,0,{"$f":"BV577 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J578 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP578 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV578 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J579 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP579 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV579 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J593 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP593 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV593 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan Balance",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J580 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV580 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2992043176.0875764,null,{"$f":"SUM(J726:J735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,230508.4911017135,19396641.9172469,80432856.008123949,103784379.29658131,132564031.18684146,164479764.81260154,125433626.53711642,100381400.21284719,99044118.099803984,97733057.204663575,99446395.035273418,98186244.232562542,96950802.269120499,143115981.79583323,141928513.54954135,141711856.93711188,139622971.58730614,{"$f":"SUM(AP726:AP735)","v":114815795.16829476},90741205.448510081,88955032.915079907,35333829.703568585,35330788.025008783,35327805.987205073,82701279.558661208,82698413.31701979,83406249.23326382,82692848.334209666,35313750.272764407,35784866.279913418,35308506.265171066,35305961.124619067,35303465.888783775,35301019.579141334,35298621.236354619,80452675.019765392,33310854.655311406,32597948.686268628,32595732.98825508,32356678.749610979,16666698.477118459,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV726:BV735)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC726:CC735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Post-Tax Return"]
[{"$nulls":4},"TPDC Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J739:CV739)","v":1382207441.468734},null,{"$f":"J723 - J736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9812866.0355062187,{"$f":"AP723 - AP736","v":20833126.588795632},11492225.51802437,13023586.171509579,66643681.866492204,66645637.744533658,66647555.272025257,69348663.598604456,69350506.666166574,68895349.851165742,69354085.094151452,66656593.46021346,66353653.673761703,66659965.492826179,66661602.084076747,66663206.585302807,66664779.625720546,66666321.822208494,70794574.517551586,67944507.183010057,68402924.17318818,68404348.924359635,68558066.987228006,39729612.532311425,0,0,0,0,0,0,0,0,0,{"$f":"BV723 - BV736","v":0},0,0,0,0,0,0,{"$f":"CC723 - CC736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J740:CV740)","v":1382207441.468734},null,{"$f":"J739 * Discounting!J$12","v":0},{"$f":"K739 * Discounting!K$12","v":0},{"$f":"L739 * Discounting!L$12","v":0},{"$f":"M739 * Discounting!M$12","v":0},{"$f":"N739 * Discounting!N$12","v":0},{"$f":"O739 * Discounting!O$12","v":0},{"$f":"P739 * Discounting!P$12","v":0},{"$f":"Q739 * Discounting!Q$12","v":0},{"$f":"R739 * Discounting!R$12","v":0},{"$f":"S739 * Discounting!S$12","v":0},{"$f":"T739 * Discounting!T$12","v":0},{"$f":"U739 * Discounting!U$12","v":0},{"$f":"V739 * Discounting!V$12","v":0},{"$f":"W739 * Discounting!W$12","v":0},{"$f":"X739 * Discounting!X$12","v":0},{"$f":"Y739 * Discounting!Y$12","v":0},{"$f":"Z739 * Discounting!Z$12","v":0},{"$f":"AA739 * Discounting!AA$12","v":0},{"$f":"AB739 * Discounting!AB$12","v":0},{"$f":"AC739 * Discounting!AC$12","v":0},{"$f":"AD739 * Discounting!AD$12","v":0},{"$f":"AE739 * Discounting!AE$12","v":0},{"$f":"AF739 * Discounting!AF$12","v":0},{"$f":"AG739 * Discounting!AG$12","v":0},{"$f":"AH739 * Discounting!AH$12","v":0},{"$f":"AI739 * Discounting!AI$12","v":0},{"$f":"AJ739 * Discounting!AJ$12","v":0},{"$f":"AK739 * Discounting!AK$12","v":0},{"$f":"AL739 * Discounting!AL$12","v":0},{"$f":"AM739 * Discounting!AM$12","v":0},{"$f":"AN739 * Discounting!AN$12","v":0},{"$f":"AO739 * Discounting!AO$12","v":9812866.0355062187},{"$f":"AP739 * Discounting!AP$12","v":20833126.588795632},{"$f":"AQ739 * Discounting!AQ$12","v":11492225.51802437},{"$f":"AR739 * Discounting!AR$12","v":13023586.171509579},{"$f":"AS739 * Discounting!AS$12","v":66643681.866492204},{"$f":"AT739 * Discounting!AT$12","v":66645637.744533658},{"$f":"AU739 * Discounting!AU$12","v":66647555.272025257},{"$f":"AV739 * Discounting!AV$12","v":69348663.598604456},{"$f":"AW739 * Discounting!AW$12","v":69350506.666166574},{"$f":"AX739 * Discounting!AX$12","v":68895349.851165742},{"$f":"AY739 * Discounting!AY$12","v":69354085.094151452},{"$f":"AZ739 * Discounting!AZ$12","v":66656593.46021346},{"$f":"BA739 * Discounting!BA$12","v":66353653.673761703},{"$f":"BB739 * Discounting!BB$12","v":66659965.492826179},{"$f":"BC739 * Discounting!BC$12","v":66661602.084076747},{"$f":"BD739 * Discounting!BD$12","v":66663206.585302807},{"$f":"BE739 * Discounting!BE$12","v":66664779.625720546},{"$f":"BF739 * Discounting!BF$12","v":66666321.822208494},{"$f":"BG739 * Discounting!BG$12","v":70794574.517551586},{"$f":"BH739 * Discounting!BH$12","v":67944507.183010057},{"$f":"BI739 * Discounting!BI$12","v":68402924.17318818},{"$f":"BJ739 * Discounting!BJ$12","v":68404348.924359635},{"$f":"BK739 * Discounting!BK$12","v":68558066.987228006},{"$f":"BL739 * Discounting!BL$12","v":39729612.532311425},{"$f":"BM739 * Discounting!BM$12","v":0},{"$f":"BN739 * Discounting!BN$12","v":0},{"$f":"BO739 * Discounting!BO$12","v":0},{"$f":"BP739 * Discounting!BP$12","v":0},{"$f":"BQ739 * Discounting!BQ$12","v":0},{"$f":"BR739 * Discounting!BR$12","v":0},{"$f":"BS739 * Discounting!BS$12","v":0},{"$f":"BT739 * Discounting!BT$12","v":0},{"$f":"BU739 * Discounting!BU$12","v":0},{"$f":"BV739 * Discounting!BV$12","v":0},{"$f":"BW739 * Discounting!BW$12","v":0},{"$f":"BX739 * Discounting!BX$12","v":0},{"$f":"BY739 * Discounting!BY$12","v":0},{"$f":"BZ739 * Discounting!BZ$12","v":0},{"$f":"CA739 * Discounting!CA$12","v":0},{"$f":"CB739 * Discounting!CB$12","v":0},{"$f":"CC739 * Discounting!CC$12","v":0},{"$f":"CD739 * Discounting!CD$12","v":0},{"$f":"CE739 * Discounting!CE$12","v":0},{"$f":"CF739 * Discounting!CF$12","v":0},{"$f":"CG739 * Discounting!CG$12","v":0},{"$f":"CH739 * Discounting!CH$12","v":0},{"$f":"CI739 * Discounting!CI$12","v":0},{"$f":"CJ739 * Discounting!CJ$12","v":0},{"$f":"CK739 * Discounting!CK$12","v":0},{"$f":"CL739 * Discounting!CL$12","v":0},{"$f":"CM739 * Discounting!CM$12","v":0},{"$f":"CN739 * Discounting!CN$12","v":0},{"$f":"CO739 * Discounting!CO$12","v":0},{"$f":"CP739 * Discounting!CP$12","v":0},{"$f":"CQ739 * Discounting!CQ$12","v":0},{"$f":"CR739 * Discounting!CR$12","v":0},{"$f":"CS739 * Discounting!CS$12","v":0},{"$f":"CT739 * Discounting!CT$12","v":0},{"$f":"CU739 * Discounting!CU$12","v":0},{"$f":"CV739 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Post-Tax Return NPV\"&Inputs!C482*100","v":"TPDC Post-Tax Return NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J743:CV743)","v":103937409.56171812},null,{"$f":"J740 / Discounting!J$23","v":0},{"$f":"K740 / Discounting!K$23","v":0},{"$f":"L740 / Discounting!L$23","v":0},{"$f":"M740 / Discounting!M$23","v":0},{"$f":"N740 / Discounting!N$23","v":0},{"$f":"O740 / Discounting!O$23","v":0},{"$f":"P740 / Discounting!P$23","v":0},{"$f":"Q740 / Discounting!Q$23","v":0},{"$f":"R740 / Discounting!R$23","v":0},{"$f":"S740 / Discounting!S$23","v":0},{"$f":"T740 / Discounting!T$23","v":0},{"$f":"U740 / Discounting!U$23","v":0},{"$f":"V740 / Discounting!V$23","v":0},{"$f":"W740 / Discounting!W$23","v":0},{"$f":"X740 / Discounting!X$23","v":0},{"$f":"Y740 / Discounting!Y$23","v":0},{"$f":"Z740 / Discounting!Z$23","v":0},{"$f":"AA740 / Discounting!AA$23","v":0},{"$f":"AB740 / Discounting!AB$23","v":0},{"$f":"AC740 / Discounting!AC$23","v":0},{"$f":"AD740 / Discounting!AD$23","v":0},{"$f":"AE740 / Discounting!AE$23","v":0},{"$f":"AF740 / Discounting!AF$23","v":0},{"$f":"AG740 / Discounting!AG$23","v":0},{"$f":"AH740 / Discounting!AH$23","v":0},{"$f":"AI740 / Discounting!AI$23","v":0},{"$f":"AJ740 / Discounting!AJ$23","v":0},{"$f":"AK740 / Discounting!AK$23","v":0},{"$f":"AL740 / Discounting!AL$23","v":0},{"$f":"AM740 / Discounting!AM$23","v":0},{"$f":"AN740 / Discounting!AN$23","v":0},{"$f":"AO740 / Discounting!AO$23","v":2135565.5549317189},{"$f":"AP740 / Discounting!AP$23","v":4121723.0321148708},{"$f":"AQ740 / Discounting!AQ$23","v":2066977.7750356488},{"$f":"AR740 / Discounting!AR$23","v":2129460.4082600735},{"$f":"AS740 / Discounting!AS$23","v":9906158.657522222},{"$f":"AT740 / Discounting!AT$23","v":9005863.0784820691},{"$f":"AU740 / Discounting!AU$23","v":8187383.8136970773},{"$f":"AV740 / Discounting!AV$23","v":7744730.996185137},{"$f":"AW740 / Discounting!AW$23","v":7040851.6605228763},{"$f":"AX740 / Discounting!AX$23","v":6358765.0842713835},{"$f":"AY740 / Discounting!AY$23","v":5819185.9194743158},{"$f":"AZ740 / Discounting!AZ$23","v":5084410.6020604633},{"$f":"BA740 / Discounting!BA$23","v":4601184.5969309155},{"$f":"BB740 / Discounting!BB$23","v":4202204.8040496111},{"$f":"BC740 / Discounting!BC$23","v":3820279.9761765618},{"$f":"BD740 / Discounting!BD$23","v":3473065.3889278155},{"$f":"BE740 / Discounting!BE$23","v":3157406.6747861337},{"$f":"BF740 / Discounting!BF$23","v":2870436.1063417369},{"$f":"BG740 / Discounting!BG$23","v":2771077.5542467125},{"$f":"BH740 / Discounting!BH$23","v":2417744.3241079659},{"$f":"BI740 / Discounting!BI$23","v":2212778.8012577067},{"$f":"BJ740 / Discounting!BJ$23","v":2011658.9916326767},{"$f":"BK740 / Discounting!BK$23","v":1832890.532845522},{"$f":"BL740 / Discounting!BL$23","v":965605.22785690532},{"$f":"BM740 / Discounting!BM$23","v":0},{"$f":"BN740 / Discounting!BN$23","v":0},{"$f":"BO740 / Discounting!BO$23","v":0},{"$f":"BP740 / Discounting!BP$23","v":0},{"$f":"BQ740 / Discounting!BQ$23","v":0},{"$f":"BR740 / Discounting!BR$23","v":0},{"$f":"BS740 / Discounting!BS$23","v":0},{"$f":"BT740 / Discounting!BT$23","v":0},{"$f":"BU740 / Discounting!BU$23","v":0},{"$f":"BV740 / Discounting!BV$23","v":0},{"$f":"BW740 / Discounting!BW$23","v":0},{"$f":"BX740 / Discounting!BX$23","v":0},{"$f":"BY740 / Discounting!BY$23","v":0},{"$f":"BZ740 / Discounting!BZ$23","v":0},{"$f":"CA740 / Discounting!CA$23","v":0},{"$f":"CB740 / Discounting!CB$23","v":0},{"$f":"CC740 / Discounting!CC$23","v":0},{"$f":"CD740 / Discounting!CD$23","v":0},{"$f":"CE740 / Discounting!CE$23","v":0},{"$f":"CF740 / Discounting!CF$23","v":0},{"$f":"CG740 / Discounting!CG$23","v":0},{"$f":"CH740 / Discounting!CH$23","v":0},{"$f":"CI740 / Discounting!CI$23","v":0},{"$f":"CJ740 / Discounting!CJ$23","v":0},{"$f":"CK740 / Discounting!CK$23","v":0},{"$f":"CL740 / Discounting!CL$23","v":0},{"$f":"CM740 / Discounting!CM$23","v":0},{"$f":"CN740 / Discounting!CN$23","v":0},{"$f":"CO740 / Discounting!CO$23","v":0},{"$f":"CP740 / Discounting!CP$23","v":0},{"$f":"CQ740 / Discounting!CQ$23","v":0},{"$f":"CR740 / Discounting!CR$23","v":0},{"$f":"CS740 / Discounting!CS$23","v":0},{"$f":"CT740 / Discounting!CT$23","v":0},{"$f":"CU740 / Discounting!CU$23","v":0},{"$f":"CV740 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J744:CV744)","v":103937409.56171812},null,{"$f":"J739 / Discounting!J$23","v":0},{"$f":"K739 / Discounting!K$23","v":0},{"$f":"L739 / Discounting!L$23","v":0},{"$f":"M739 / Discounting!M$23","v":0},{"$f":"N739 / Discounting!N$23","v":0},{"$f":"O739 / Discounting!O$23","v":0},{"$f":"P739 / Discounting!P$23","v":0},{"$f":"Q739 / Discounting!Q$23","v":0},{"$f":"R739 / Discounting!R$23","v":0},{"$f":"S739 / Discounting!S$23","v":0},{"$f":"T739 / Discounting!T$23","v":0},{"$f":"U739 / Discounting!U$23","v":0},{"$f":"V739 / Discounting!V$23","v":0},{"$f":"W739 / Discounting!W$23","v":0},{"$f":"X739 / Discounting!X$23","v":0},{"$f":"Y739 / Discounting!Y$23","v":0},{"$f":"Z739 / Discounting!Z$23","v":0},{"$f":"AA739 / Discounting!AA$23","v":0},{"$f":"AB739 / Discounting!AB$23","v":0},{"$f":"AC739 / Discounting!AC$23","v":0},{"$f":"AD739 / Discounting!AD$23","v":0},{"$f":"AE739 / Discounting!AE$23","v":0},{"$f":"AF739 / Discounting!AF$23","v":0},{"$f":"AG739 / Discounting!AG$23","v":0},{"$f":"AH739 / Discounting!AH$23","v":0},{"$f":"AI739 / Discounting!AI$23","v":0},{"$f":"AJ739 / Discounting!AJ$23","v":0},{"$f":"AK739 / Discounting!AK$23","v":0},{"$f":"AL739 / Discounting!AL$23","v":0},{"$f":"AM739 / Discounting!AM$23","v":0},{"$f":"AN739 / Discounting!AN$23","v":0},{"$f":"AO739 / Discounting!AO$23","v":2135565.5549317189},{"$f":"AP739 / Discounting!AP$23","v":4121723.0321148708},{"$f":"AQ739 / Discounting!AQ$23","v":2066977.7750356488},{"$f":"AR739 / Discounting!AR$23","v":2129460.4082600735},{"$f":"AS739 / Discounting!AS$23","v":9906158.657522222},{"$f":"AT739 / Discounting!AT$23","v":9005863.0784820691},{"$f":"AU739 / Discounting!AU$23","v":8187383.8136970773},{"$f":"AV739 / Discounting!AV$23","v":7744730.996185137},{"$f":"AW739 / Discounting!AW$23","v":7040851.6605228763},{"$f":"AX739 / Discounting!AX$23","v":6358765.0842713835},{"$f":"AY739 / Discounting!AY$23","v":5819185.9194743158},{"$f":"AZ739 / Discounting!AZ$23","v":5084410.6020604633},{"$f":"BA739 / Discounting!BA$23","v":4601184.5969309155},{"$f":"BB739 / Discounting!BB$23","v":4202204.8040496111},{"$f":"BC739 / Discounting!BC$23","v":3820279.9761765618},{"$f":"BD739 / Discounting!BD$23","v":3473065.3889278155},{"$f":"BE739 / Discounting!BE$23","v":3157406.6747861337},{"$f":"BF739 / Discounting!BF$23","v":2870436.1063417369},{"$f":"BG739 / Discounting!BG$23","v":2771077.5542467125},{"$f":"BH739 / Discounting!BH$23","v":2417744.3241079659},{"$f":"BI739 / Discounting!BI$23","v":2212778.8012577067},{"$f":"BJ739 / Discounting!BJ$23","v":2011658.9916326767},{"$f":"BK739 / Discounting!BK$23","v":1832890.532845522},{"$f":"BL739 / Discounting!BL$23","v":965605.22785690532},{"$f":"BM739 / Discounting!BM$23","v":0},{"$f":"BN739 / Discounting!BN$23","v":0},{"$f":"BO739 / Discounting!BO$23","v":0},{"$f":"BP739 / Discounting!BP$23","v":0},{"$f":"BQ739 / Discounting!BQ$23","v":0},{"$f":"BR739 / Discounting!BR$23","v":0},{"$f":"BS739 / Discounting!BS$23","v":0},{"$f":"BT739 / Discounting!BT$23","v":0},{"$f":"BU739 / Discounting!BU$23","v":0},{"$f":"BV739 / Discounting!BV$23","v":0},{"$f":"BW739 / Discounting!BW$23","v":0},{"$f":"BX739 / Discounting!BX$23","v":0},{"$f":"BY739 / Discounting!BY$23","v":0},{"$f":"BZ739 / Discounting!BZ$23","v":0},{"$f":"CA739 / Discounting!CA$23","v":0},{"$f":"CB739 / Discounting!CB$23","v":0},{"$f":"CC739 / Discounting!CC$23","v":0},{"$f":"CD739 / Discounting!CD$23","v":0},{"$f":"CE739 / Discounting!CE$23","v":0},{"$f":"CF739 / Discounting!CF$23","v":0},{"$f":"CG739 / Discounting!CG$23","v":0},{"$f":"CH739 / Discounting!CH$23","v":0},{"$f":"CI739 / Discounting!CI$23","v":0},{"$f":"CJ739 / Discounting!CJ$23","v":0},{"$f":"CK739 / Discounting!CK$23","v":0},{"$f":"CL739 / Discounting!CL$23","v":0},{"$f":"CM739 / Discounting!CM$23","v":0},{"$f":"CN739 / Discounting!CN$23","v":0},{"$f":"CO739 / Discounting!CO$23","v":0},{"$f":"CP739 / Discounting!CP$23","v":0},{"$f":"CQ739 / Discounting!CQ$23","v":0},{"$f":"CR739 / Discounting!CR$23","v":0},{"$f":"CS739 / Discounting!CS$23","v":0},{"$f":"CT739 / Discounting!CT$23","v":0},{"$f":"CU739 / Discounting!CU$23","v":0},{"$f":"CV739 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J745:CV745)","v":64536953.860403284},null,{"$f":"J739 / Discounting!J$24","v":0},{"$f":"K739 / Discounting!K$24","v":0},{"$f":"L739 / Discounting!L$24","v":0},{"$f":"M739 / Discounting!M$24","v":0},{"$f":"N739 / Discounting!N$24","v":0},{"$f":"O739 / Discounting!O$24","v":0},{"$f":"P739 / Discounting!P$24","v":0},{"$f":"Q739 / Discounting!Q$24","v":0},{"$f":"R739 / Discounting!R$24","v":0},{"$f":"S739 / Discounting!S$24","v":0},{"$f":"T739 / Discounting!T$24","v":0},{"$f":"U739 / Discounting!U$24","v":0},{"$f":"V739 / Discounting!V$24","v":0},{"$f":"W739 / Discounting!W$24","v":0},{"$f":"X739 / Discounting!X$24","v":0},{"$f":"Y739 / Discounting!Y$24","v":0},{"$f":"Z739 / Discounting!Z$24","v":0},{"$f":"AA739 / Discounting!AA$24","v":0},{"$f":"AB739 / Discounting!AB$24","v":0},{"$f":"AC739 / Discounting!AC$24","v":0},{"$f":"AD739 / Discounting!AD$24","v":0},{"$f":"AE739 / Discounting!AE$24","v":0},{"$f":"AF739 / Discounting!AF$24","v":0},{"$f":"AG739 / Discounting!AG$24","v":0},{"$f":"AH739 / Discounting!AH$24","v":0},{"$f":"AI739 / Discounting!AI$24","v":0},{"$f":"AJ739 / Discounting!AJ$24","v":0},{"$f":"AK739 / Discounting!AK$24","v":0},{"$f":"AL739 / Discounting!AL$24","v":0},{"$f":"AM739 / Discounting!AM$24","v":0},{"$f":"AN739 / Discounting!AN$24","v":0},{"$f":"AO739 / Discounting!AO$24","v":1326018.1898477615},{"$f":"AP739 / Discounting!AP$24","v":2559265.7183841574},{"$f":"AQ739 / Discounting!AQ$24","v":1283430.5748090034},{"$f":"AR739 / Discounting!AR$24","v":1322227.3740989333},{"$f":"AS739 / Discounting!AS$24","v":6150945.1400626013},{"$f":"AT739 / Discounting!AT$24","v":5591932.4179806812},{"$f":"AU739 / Discounting!AU$24","v":5083721.1899938993},{"$f":"AV739 / Discounting!AV$24","v":4808868.6168885231},{"$f":"AW739 / Discounting!AW$24","v":4371814.928515113},{"$f":"AX739 / Discounting!AX$24","v":3948292.8291481463},{"$f":"AY739 / Discounting!AY$24","v":3613256.6202471973},{"$f":"AZ739 / Discounting!AZ$24","v":3157018.9580073776},{"$f":"BA739 / Discounting!BA$24","v":2856973.6275657485},{"$f":"BB739 / Discounting!BB$24","v":2609238.5666960217},{"$f":"BC739 / Discounting!BC$24","v":2372093.2972639478},{"$f":"BD739 / Discounting!BD$24","v":2156500.3563640178},{"$f":"BE739 / Discounting!BE$24","v":1960501.1299440132},{"$f":"BF739 / Discounting!BF$24","v":1782314.9849064806},{"$f":"BG739 / Discounting!BG$24","v":1720621.1412823959},{"$f":"BH739 / Discounting!BH$24","v":1501229.0045438807},{"$f":"BI739 / Discounting!BI$24","v":1373961.5409141863},{"$f":"BJ739 / Discounting!BJ$24","v":1249081.9626284072},{"$f":"BK739 / Discounting!BK$24","v":1138080.814677041},{"$f":"BL739 / Discounting!BL$24","v":599564.8756337465},{"$f":"BM739 / Discounting!BM$24","v":0},{"$f":"BN739 / Discounting!BN$24","v":0},{"$f":"BO739 / Discounting!BO$24","v":0},{"$f":"BP739 / Discounting!BP$24","v":0},{"$f":"BQ739 / Discounting!BQ$24","v":0},{"$f":"BR739 / Discounting!BR$24","v":0},{"$f":"BS739 / Discounting!BS$24","v":0},{"$f":"BT739 / Discounting!BT$24","v":0},{"$f":"BU739 / Discounting!BU$24","v":0},{"$f":"BV739 / Discounting!BV$24","v":0},{"$f":"BW739 / Discounting!BW$24","v":0},{"$f":"BX739 / Discounting!BX$24","v":0},{"$f":"BY739 / Discounting!BY$24","v":0},{"$f":"BZ739 / Discounting!BZ$24","v":0},{"$f":"CA739 / Discounting!CA$24","v":0},{"$f":"CB739 / Discounting!CB$24","v":0},{"$f":"CC739 / Discounting!CC$24","v":0},{"$f":"CD739 / Discounting!CD$24","v":0},{"$f":"CE739 / Discounting!CE$24","v":0},{"$f":"CF739 / Discounting!CF$24","v":0},{"$f":"CG739 / Discounting!CG$24","v":0},{"$f":"CH739 / Discounting!CH$24","v":0},{"$f":"CI739 / Discounting!CI$24","v":0},{"$f":"CJ739 / Discounting!CJ$24","v":0},{"$f":"CK739 / Discounting!CK$24","v":0},{"$f":"CL739 / Discounting!CL$24","v":0},{"$f":"CM739 / Discounting!CM$24","v":0},{"$f":"CN739 / Discounting!CN$24","v":0},{"$f":"CO739 / Discounting!CO$24","v":0},{"$f":"CP739 / Discounting!CP$24","v":0},{"$f":"CQ739 / Discounting!CQ$24","v":0},{"$f":"CR739 / Discounting!CR$24","v":0},{"$f":"CS739 / Discounting!CS$24","v":0},{"$f":"CT739 / Discounting!CT$24","v":0},{"$f":"CU739 / Discounting!CU$24","v":0},{"$f":"CV739 / Discounting!CV$24","v":0}]
[]
[null,null,null,"TPDC Fully Paid Equity Cash Costs"]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J748:CV748)","v":0},null,{"$f":"-J588 / J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP588 / AP87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV588 / BV87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J749:CV749)","v":0},null,{"$f":"J748 * Discounting!J$12","v":0},{"$f":"K748 * Discounting!K$12","v":0},{"$f":"L748 * Discounting!L$12","v":0},{"$f":"M748 * Discounting!M$12","v":0},{"$f":"N748 * Discounting!N$12","v":0},{"$f":"O748 * Discounting!O$12","v":0},{"$f":"P748 * Discounting!P$12","v":0},{"$f":"Q748 * Discounting!Q$12","v":0},{"$f":"R748 * Discounting!R$12","v":0},{"$f":"S748 * Discounting!S$12","v":0},{"$f":"T748 * Discounting!T$12","v":0},{"$f":"U748 * Discounting!U$12","v":0},{"$f":"V748 * Discounting!V$12","v":0},{"$f":"W748 * Discounting!W$12","v":0},{"$f":"X748 * Discounting!X$12","v":0},{"$f":"Y748 * Discounting!Y$12","v":0},{"$f":"Z748 * Discounting!Z$12","v":0},{"$f":"AA748 * Discounting!AA$12","v":0},{"$f":"AB748 * Discounting!AB$12","v":0},{"$f":"AC748 * Discounting!AC$12","v":0},{"$f":"AD748 * Discounting!AD$12","v":0},{"$f":"AE748 * Discounting!AE$12","v":0},{"$f":"AF748 * Discounting!AF$12","v":0},{"$f":"AG748 * Discounting!AG$12","v":0},{"$f":"AH748 * Discounting!AH$12","v":0},{"$f":"AI748 * Discounting!AI$12","v":0},{"$f":"AJ748 * Discounting!AJ$12","v":0},{"$f":"AK748 * Discounting!AK$12","v":0},{"$f":"AL748 * Discounting!AL$12","v":0},{"$f":"AM748 * Discounting!AM$12","v":0},{"$f":"AN748 * Discounting!AN$12","v":0},{"$f":"AO748 * Discounting!AO$12","v":0},{"$f":"AP748 * Discounting!AP$12","v":0},{"$f":"AQ748 * Discounting!AQ$12","v":0},{"$f":"AR748 * Discounting!AR$12","v":0},{"$f":"AS748 * Discounting!AS$12","v":0},{"$f":"AT748 * Discounting!AT$12","v":0},{"$f":"AU748 * Discounting!AU$12","v":0},{"$f":"AV748 * Discounting!AV$12","v":0},{"$f":"AW748 * Discounting!AW$12","v":0},{"$f":"AX748 * Discounting!AX$12","v":0},{"$f":"AY748 * Discounting!AY$12","v":0},{"$f":"AZ748 * Discounting!AZ$12","v":0},{"$f":"BA748 * Discounting!BA$12","v":0},{"$f":"BB748 * Discounting!BB$12","v":0},{"$f":"BC748 * Discounting!BC$12","v":0},{"$f":"BD748 * Discounting!BD$12","v":0},{"$f":"BE748 * Discounting!BE$12","v":0},{"$f":"BF748 * Discounting!BF$12","v":0},{"$f":"BG748 * Discounting!BG$12","v":0},{"$f":"BH748 * Discounting!BH$12","v":0},{"$f":"BI748 * Discounting!BI$12","v":0},{"$f":"BJ748 * Discounting!BJ$12","v":0},{"$f":"BK748 * Discounting!BK$12","v":0},{"$f":"BL748 * Discounting!BL$12","v":0},{"$f":"BM748 * Discounting!BM$12","v":0},{"$f":"BN748 * Discounting!BN$12","v":0},{"$f":"BO748 * Discounting!BO$12","v":0},{"$f":"BP748 * Discounting!BP$12","v":0},{"$f":"BQ748 * Discounting!BQ$12","v":0},{"$f":"BR748 * Discounting!BR$12","v":0},{"$f":"BS748 * Discounting!BS$12","v":0},{"$f":"BT748 * Discounting!BT$12","v":0},{"$f":"BU748 * Discounting!BU$12","v":0},{"$f":"BV748 * Discounting!BV$12","v":0},{"$f":"BW748 * Discounting!BW$12","v":0},{"$f":"BX748 * Discounting!BX$12","v":0},{"$f":"BY748 * Discounting!BY$12","v":0},{"$f":"BZ748 * Discounting!BZ$12","v":0},{"$f":"CA748 * Discounting!CA$12","v":0},{"$f":"CB748 * Discounting!CB$12","v":0},{"$f":"CC748 * Discounting!CC$12","v":0},{"$f":"CD748 * Discounting!CD$12","v":0},{"$f":"CE748 * Discounting!CE$12","v":0},{"$f":"CF748 * Discounting!CF$12","v":0},{"$f":"CG748 * Discounting!CG$12","v":0},{"$f":"CH748 * Discounting!CH$12","v":0},{"$f":"CI748 * Discounting!CI$12","v":0},{"$f":"CJ748 * Discounting!CJ$12","v":0},{"$f":"CK748 * Discounting!CK$12","v":0},{"$f":"CL748 * Discounting!CL$12","v":0},{"$f":"CM748 * Discounting!CM$12","v":0},{"$f":"CN748 * Discounting!CN$12","v":0},{"$f":"CO748 * Discounting!CO$12","v":0},{"$f":"CP748 * Discounting!CP$12","v":0},{"$f":"CQ748 * Discounting!CQ$12","v":0},{"$f":"CR748 * Discounting!CR$12","v":0},{"$f":"CS748 * Discounting!CS$12","v":0},{"$f":"CT748 * Discounting!CT$12","v":0},{"$f":"CU748 * Discounting!CU$12","v":0},{"$f":"CV748 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Equity Cash Costs NPV\"&Inputs!C482*100","v":"TPDC Equity Cash Costs NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J752:CV752)","v":0},null,{"$f":"J749 / Discounting!J$23","v":0},{"$f":"K749 / Discounting!K$23","v":0},{"$f":"L749 / Discounting!L$23","v":0},{"$f":"M749 / Discounting!M$23","v":0},{"$f":"N749 / Discounting!N$23","v":0},{"$f":"O749 / Discounting!O$23","v":0},{"$f":"P749 / Discounting!P$23","v":0},{"$f":"Q749 / Discounting!Q$23","v":0},{"$f":"R749 / Discounting!R$23","v":0},{"$f":"S749 / Discounting!S$23","v":0},{"$f":"T749 / Discounting!T$23","v":0},{"$f":"U749 / Discounting!U$23","v":0},{"$f":"V749 / Discounting!V$23","v":0},{"$f":"W749 / Discounting!W$23","v":0},{"$f":"X749 / Discounting!X$23","v":0},{"$f":"Y749 / Discounting!Y$23","v":0},{"$f":"Z749 / Discounting!Z$23","v":0},{"$f":"AA749 / Discounting!AA$23","v":0},{"$f":"AB749 / Discounting!AB$23","v":0},{"$f":"AC749 / Discounting!AC$23","v":0},{"$f":"AD749 / Discounting!AD$23","v":0},{"$f":"AE749 / Discounting!AE$23","v":0},{"$f":"AF749 / Discounting!AF$23","v":0},{"$f":"AG749 / Discounting!AG$23","v":0},{"$f":"AH749 / Discounting!AH$23","v":0},{"$f":"AI749 / Discounting!AI$23","v":0},{"$f":"AJ749 / Discounting!AJ$23","v":0},{"$f":"AK749 / Discounting!AK$23","v":0},{"$f":"AL749 / Discounting!AL$23","v":0},{"$f":"AM749 / Discounting!AM$23","v":0},{"$f":"AN749 / Discounting!AN$23","v":0},{"$f":"AO749 / Discounting!AO$23","v":0},{"$f":"AP749 / Discounting!AP$23","v":0},{"$f":"AQ749 / Discounting!AQ$23","v":0},{"$f":"AR749 / Discounting!AR$23","v":0},{"$f":"AS749 / Discounting!AS$23","v":0},{"$f":"AT749 / Discounting!AT$23","v":0},{"$f":"AU749 / Discounting!AU$23","v":0},{"$f":"AV749 / Discounting!AV$23","v":0},{"$f":"AW749 / Discounting!AW$23","v":0},{"$f":"AX749 / Discounting!AX$23","v":0},{"$f":"AY749 / Discounting!AY$23","v":0},{"$f":"AZ749 / Discounting!AZ$23","v":0},{"$f":"BA749 / Discounting!BA$23","v":0},{"$f":"BB749 / Discounting!BB$23","v":0},{"$f":"BC749 / Discounting!BC$23","v":0},{"$f":"BD749 / Discounting!BD$23","v":0},{"$f":"BE749 / Discounting!BE$23","v":0},{"$f":"BF749 / Discounting!BF$23","v":0},{"$f":"BG749 / Discounting!BG$23","v":0},{"$f":"BH749 / Discounting!BH$23","v":0},{"$f":"BI749 / Discounting!BI$23","v":0},{"$f":"BJ749 / Discounting!BJ$23","v":0},{"$f":"BK749 / Discounting!BK$23","v":0},{"$f":"BL749 / Discounting!BL$23","v":0},{"$f":"BM749 / Discounting!BM$23","v":0},{"$f":"BN749 / Discounting!BN$23","v":0},{"$f":"BO749 / Discounting!BO$23","v":0},{"$f":"BP749 / Discounting!BP$23","v":0},{"$f":"BQ749 / Discounting!BQ$23","v":0},{"$f":"BR749 / Discounting!BR$23","v":0},{"$f":"BS749 / Discounting!BS$23","v":0},{"$f":"BT749 / Discounting!BT$23","v":0},{"$f":"BU749 / Discounting!BU$23","v":0},{"$f":"BV749 / Discounting!BV$23","v":0},{"$f":"BW749 / Discounting!BW$23","v":0},{"$f":"BX749 / Discounting!BX$23","v":0},{"$f":"BY749 / Discounting!BY$23","v":0},{"$f":"BZ749 / Discounting!BZ$23","v":0},{"$f":"CA749 / Discounting!CA$23","v":0},{"$f":"CB749 / Discounting!CB$23","v":0},{"$f":"CC749 / Discounting!CC$23","v":0},{"$f":"CD749 / Discounting!CD$23","v":0},{"$f":"CE749 / Discounting!CE$23","v":0},{"$f":"CF749 / Discounting!CF$23","v":0},{"$f":"CG749 / Discounting!CG$23","v":0},{"$f":"CH749 / Discounting!CH$23","v":0},{"$f":"CI749 / Discounting!CI$23","v":0},{"$f":"CJ749 / Discounting!CJ$23","v":0},{"$f":"CK749 / Discounting!CK$23","v":0},{"$f":"CL749 / Discounting!CL$23","v":0},{"$f":"CM749 / Discounting!CM$23","v":0},{"$f":"CN749 / Discounting!CN$23","v":0},{"$f":"CO749 / Discounting!CO$23","v":0},{"$f":"CP749 / Discounting!CP$23","v":0},{"$f":"CQ749 / Discounting!CQ$23","v":0},{"$f":"CR749 / Discounting!CR$23","v":0},{"$f":"CS749 / Discounting!CS$23","v":0},{"$f":"CT749 / Discounting!CT$23","v":0},{"$f":"CU749 / Discounting!CU$23","v":0},{"$f":"CV749 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J753:CV753)","v":0},null,{"$f":"J748 / Discounting!J$23","v":0},{"$f":"K748 / Discounting!K$23","v":0},{"$f":"L748 / Discounting!L$23","v":0},{"$f":"M748 / Discounting!M$23","v":0},{"$f":"N748 / Discounting!N$23","v":0},{"$f":"O748 / Discounting!O$23","v":0},{"$f":"P748 / Discounting!P$23","v":0},{"$f":"Q748 / Discounting!Q$23","v":0},{"$f":"R748 / Discounting!R$23","v":0},{"$f":"S748 / Discounting!S$23","v":0},{"$f":"T748 / Discounting!T$23","v":0},{"$f":"U748 / Discounting!U$23","v":0},{"$f":"V748 / Discounting!V$23","v":0},{"$f":"W748 / Discounting!W$23","v":0},{"$f":"X748 / Discounting!X$23","v":0},{"$f":"Y748 / Discounting!Y$23","v":0},{"$f":"Z748 / Discounting!Z$23","v":0},{"$f":"AA748 / Discounting!AA$23","v":0},{"$f":"AB748 / Discounting!AB$23","v":0},{"$f":"AC748 / Discounting!AC$23","v":0},{"$f":"AD748 / Discounting!AD$23","v":0},{"$f":"AE748 / Discounting!AE$23","v":0},{"$f":"AF748 / Discounting!AF$23","v":0},{"$f":"AG748 / Discounting!AG$23","v":0},{"$f":"AH748 / Discounting!AH$23","v":0},{"$f":"AI748 / Discounting!AI$23","v":0},{"$f":"AJ748 / Discounting!AJ$23","v":0},{"$f":"AK748 / Discounting!AK$23","v":0},{"$f":"AL748 / Discounting!AL$23","v":0},{"$f":"AM748 / Discounting!AM$23","v":0},{"$f":"AN748 / Discounting!AN$23","v":0},{"$f":"AO748 / Discounting!AO$23","v":0},{"$f":"AP748 / Discounting!AP$23","v":0},{"$f":"AQ748 / Discounting!AQ$23","v":0},{"$f":"AR748 / Discounting!AR$23","v":0},{"$f":"AS748 / Discounting!AS$23","v":0},{"$f":"AT748 / Discounting!AT$23","v":0},{"$f":"AU748 / Discounting!AU$23","v":0},{"$f":"AV748 / Discounting!AV$23","v":0},{"$f":"AW748 / Discounting!AW$23","v":0},{"$f":"AX748 / Discounting!AX$23","v":0},{"$f":"AY748 / Discounting!AY$23","v":0},{"$f":"AZ748 / Discounting!AZ$23","v":0},{"$f":"BA748 / Discounting!BA$23","v":0},{"$f":"BB748 / Discounting!BB$23","v":0},{"$f":"BC748 / Discounting!BC$23","v":0},{"$f":"BD748 / Discounting!BD$23","v":0},{"$f":"BE748 / Discounting!BE$23","v":0},{"$f":"BF748 / Discounting!BF$23","v":0},{"$f":"BG748 / Discounting!BG$23","v":0},{"$f":"BH748 / Discounting!BH$23","v":0},{"$f":"BI748 / Discounting!BI$23","v":0},{"$f":"BJ748 / Discounting!BJ$23","v":0},{"$f":"BK748 / Discounting!BK$23","v":0},{"$f":"BL748 / Discounting!BL$23","v":0},{"$f":"BM748 / Discounting!BM$23","v":0},{"$f":"BN748 / Discounting!BN$23","v":0},{"$f":"BO748 / Discounting!BO$23","v":0},{"$f":"BP748 / Discounting!BP$23","v":0},{"$f":"BQ748 / Discounting!BQ$23","v":0},{"$f":"BR748 / Discounting!BR$23","v":0},{"$f":"BS748 / Discounting!BS$23","v":0},{"$f":"BT748 / Discounting!BT$23","v":0},{"$f":"BU748 / Discounting!BU$23","v":0},{"$f":"BV748 / Discounting!BV$23","v":0},{"$f":"BW748 / Discounting!BW$23","v":0},{"$f":"BX748 / Discounting!BX$23","v":0},{"$f":"BY748 / Discounting!BY$23","v":0},{"$f":"BZ748 / Discounting!BZ$23","v":0},{"$f":"CA748 / Discounting!CA$23","v":0},{"$f":"CB748 / Discounting!CB$23","v":0},{"$f":"CC748 / Discounting!CC$23","v":0},{"$f":"CD748 / Discounting!CD$23","v":0},{"$f":"CE748 / Discounting!CE$23","v":0},{"$f":"CF748 / Discounting!CF$23","v":0},{"$f":"CG748 / Discounting!CG$23","v":0},{"$f":"CH748 / Discounting!CH$23","v":0},{"$f":"CI748 / Discounting!CI$23","v":0},{"$f":"CJ748 / Discounting!CJ$23","v":0},{"$f":"CK748 / Discounting!CK$23","v":0},{"$f":"CL748 / Discounting!CL$23","v":0},{"$f":"CM748 / Discounting!CM$23","v":0},{"$f":"CN748 / Discounting!CN$23","v":0},{"$f":"CO748 / Discounting!CO$23","v":0},{"$f":"CP748 / Discounting!CP$23","v":0},{"$f":"CQ748 / Discounting!CQ$23","v":0},{"$f":"CR748 / Discounting!CR$23","v":0},{"$f":"CS748 / Discounting!CS$23","v":0},{"$f":"CT748 / Discounting!CT$23","v":0},{"$f":"CU748 / Discounting!CU$23","v":0},{"$f":"CV748 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J754:CV754)","v":0},null,{"$f":"J748 / Discounting!J$24","v":0},{"$f":"K748 / Discounting!K$24","v":0},{"$f":"L748 / Discounting!L$24","v":0},{"$f":"M748 / Discounting!M$24","v":0},{"$f":"N748 / Discounting!N$24","v":0},{"$f":"O748 / Discounting!O$24","v":0},{"$f":"P748 / Discounting!P$24","v":0},{"$f":"Q748 / Discounting!Q$24","v":0},{"$f":"R748 / Discounting!R$24","v":0},{"$f":"S748 / Discounting!S$24","v":0},{"$f":"T748 / Discounting!T$24","v":0},{"$f":"U748 / Discounting!U$24","v":0},{"$f":"V748 / Discounting!V$24","v":0},{"$f":"W748 / Discounting!W$24","v":0},{"$f":"X748 / Discounting!X$24","v":0},{"$f":"Y748 / Discounting!Y$24","v":0},{"$f":"Z748 / Discounting!Z$24","v":0},{"$f":"AA748 / Discounting!AA$24","v":0},{"$f":"AB748 / Discounting!AB$24","v":0},{"$f":"AC748 / Discounting!AC$24","v":0},{"$f":"AD748 / Discounting!AD$24","v":0},{"$f":"AE748 / Discounting!AE$24","v":0},{"$f":"AF748 / Discounting!AF$24","v":0},{"$f":"AG748 / Discounting!AG$24","v":0},{"$f":"AH748 / Discounting!AH$24","v":0},{"$f":"AI748 / Discounting!AI$24","v":0},{"$f":"AJ748 / Discounting!AJ$24","v":0},{"$f":"AK748 / Discounting!AK$24","v":0},{"$f":"AL748 / Discounting!AL$24","v":0},{"$f":"AM748 / Discounting!AM$24","v":0},{"$f":"AN748 / Discounting!AN$24","v":0},{"$f":"AO748 / Discounting!AO$24","v":0},{"$f":"AP748 / Discounting!AP$24","v":0},{"$f":"AQ748 / Discounting!AQ$24","v":0},{"$f":"AR748 / Discounting!AR$24","v":0},{"$f":"AS748 / Discounting!AS$24","v":0},{"$f":"AT748 / Discounting!AT$24","v":0},{"$f":"AU748 / Discounting!AU$24","v":0},{"$f":"AV748 / Discounting!AV$24","v":0},{"$f":"AW748 / Discounting!AW$24","v":0},{"$f":"AX748 / Discounting!AX$24","v":0},{"$f":"AY748 / Discounting!AY$24","v":0},{"$f":"AZ748 / Discounting!AZ$24","v":0},{"$f":"BA748 / Discounting!BA$24","v":0},{"$f":"BB748 / Discounting!BB$24","v":0},{"$f":"BC748 / Discounting!BC$24","v":0},{"$f":"BD748 / Discounting!BD$24","v":0},{"$f":"BE748 / Discounting!BE$24","v":0},{"$f":"BF748 / Discounting!BF$24","v":0},{"$f":"BG748 / Discounting!BG$24","v":0},{"$f":"BH748 / Discounting!BH$24","v":0},{"$f":"BI748 / Discounting!BI$24","v":0},{"$f":"BJ748 / Discounting!BJ$24","v":0},{"$f":"BK748 / Discounting!BK$24","v":0},{"$f":"BL748 / Discounting!BL$24","v":0},{"$f":"BM748 / Discounting!BM$24","v":0},{"$f":"BN748 / Discounting!BN$24","v":0},{"$f":"BO748 / Discounting!BO$24","v":0},{"$f":"BP748 / Discounting!BP$24","v":0},{"$f":"BQ748 / Discounting!BQ$24","v":0},{"$f":"BR748 / Discounting!BR$24","v":0},{"$f":"BS748 / Discounting!BS$24","v":0},{"$f":"BT748 / Discounting!BT$24","v":0},{"$f":"BU748 / Discounting!BU$24","v":0},{"$f":"BV748 / Discounting!BV$24","v":0},{"$f":"BW748 / Discounting!BW$24","v":0},{"$f":"BX748 / Discounting!BX$24","v":0},{"$f":"BY748 / Discounting!BY$24","v":0},{"$f":"BZ748 / Discounting!BZ$24","v":0},{"$f":"CA748 / Discounting!CA$24","v":0},{"$f":"CB748 / Discounting!CB$24","v":0},{"$f":"CC748 / Discounting!CC$24","v":0},{"$f":"CD748 / Discounting!CD$24","v":0},{"$f":"CE748 / Discounting!CE$24","v":0},{"$f":"CF748 / Discounting!CF$24","v":0},{"$f":"CG748 / Discounting!CG$24","v":0},{"$f":"CH748 / Discounting!CH$24","v":0},{"$f":"CI748 / Discounting!CI$24","v":0},{"$f":"CJ748 / Discounting!CJ$24","v":0},{"$f":"CK748 / Discounting!CK$24","v":0},{"$f":"CL748 / Discounting!CL$24","v":0},{"$f":"CM748 / Discounting!CM$24","v":0},{"$f":"CN748 / Discounting!CN$24","v":0},{"$f":"CO748 / Discounting!CO$24","v":0},{"$f":"CP748 / Discounting!CP$24","v":0},{"$f":"CQ748 / Discounting!CQ$24","v":0},{"$f":"CR748 / Discounting!CR$24","v":0},{"$f":"CS748 / Discounting!CS$24","v":0},{"$f":"CT748 / Discounting!CT$24","v":0},{"$f":"CU748 / Discounting!CU$24","v":0},{"$f":"CV748 / Discounting!CV$24","v":0}]
[]
["Government Revenues (Nominal)"]
[]
[{"$nulls":4},"Signature Bonus",null,"US$",{"$f":"SUM(J758:CV758)","v":0},null,{"$f":"J115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",95800000,null,{"$f":"J123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,{"$f":"AP123","v":2395000},2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,2395000,0,0,0,0,0,0,0,0,0,{"$f":"BV123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",8250000,null,{"$f":"J128","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"AP128","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,{"$f":"BV128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Production Bonus",null,"US$",0,null,{"$f":"J133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Royalty",null,"US$",4112997672.9068632,null,{"$f":"J146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42352307.916713223,86398708.150094971,88126682.313096881,89889215.959358811,91687000.278546005,93520740.284116924,95391155.089799255,97298978.191595256,99244957.755427167,101229856.91053569,103254454.04874642,105319543.12972134,{"$f":"AP146","v":107425933.99231577},109574452.67216212,111765941.72560535,114001260.56011747,116281285.77131981,118606911.48674619,120979049.71648115,123398630.71081077,125866603.32502699,128383935.39152752,130951614.09935808,133570646.38134526,136242059.30897215,138966900.49515161,141746238.50505465,144581163.27515575,147472786.54065889,150422242.27147207,153430687.11690152,156499300.85923955,159629286.87642434,162821872.61395285,86665269.183311805,0,0,0,0,0,0,0,0,0,{"$f":"BV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",246779860.37441179,null,{"$f":"J147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2541138.4750027931,5183922.4890056979,5287600.9387858119,5393352.9575615292,5501220.0167127596,5611244.4170470145,5723469.3053879552,5837938.6914957147,5954697.4653256293,6073791.4146321416,6195267.2429247852,6319172.5877832808,{"$f":"AP147","v":6445556.039538946},6574467.1603297265,6705956.5035363212,6840075.6336070476,6976877.1462791879,7116414.689204772,7258742.9829888688,7403917.8426486459,7551996.1995016197,7703036.1234916504,7857096.8459614851,8014238.7828807151,8174523.5585383289,8338014.0297090961,8504774.3103032783,8674869.796509346,8848367.1924395338,9025334.5362883247,9205841.2270140909,9389958.0515543725,9577757.2125854604,9769312.3568371702,5199916.1509987079,0,0,0,0,0,0,0,0,0,{"$f":"BV147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Profit Gas Share",null,"US$",12793917509.291058,null,{"$f":"J200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49979593.915724084,120243378.99709012,122648246.57703191,125101211.50857255,127603235.73874405,130155300.45351893,132758406.46258926,135413574.59184107,138121846.08367795,140884283.00535148,143701968.66545844,146576008.0387677,{"$f":"AP200","v":200338305.83715814},469796380.10217637,483290796.8973428,492974782.8178494,502852448.45676607,512927667.40846097,228759808.300569,233353174.44914001,233443305.76714557,242817346.06165576,566408148.33478343,574503575.17327154,589327740.89227927,601132465.69268453,613173284.98909783,625454920.67143989,637982189.06742835,301810336.57712793,679424504.29425049,698744596.32485223,712737658.23390913,728991999.58562291,350485019.31768131,0,0,0,0,0,0,0,0,0,{"$f":"BV200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",7223826517.9459648,null,{"$f":"J552","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32686296.885289978,215311527.84259138,192384407.593593,166433701.68512928,{"$f":"AP552","v":146987900.72095677},128427885.90108135,180990080.92661548,236792158.78326815,281495644.94008523,307317605.17058057,349049002.25057888,311497754.12233847,273741050.7482605,233432054.61418417,155741654.1383144,207477883.27924052,258977397.54847318,313097309.51072359,367590609.69019657,374961094.3757351,382970758.10625893,432069290.74755722,343818636.93927914,353445766.25643408,364808064.78971463,376162358.42601639,236158621.95346555,0,0,0,0,0,0,0,0,0,{"$f":"BV552","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,null,{"$f":"J414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividends from State Participation",null,"US$",2721031477.939919,null,{"$f":"J594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14873030.787195802,{"$f":"AP594","v":32207590.184978515},18122081.963294208,20947621.120006442,109336023.96336766,111526017.44437902,113759810.79501063,120737701.99098316,123155729.03254688,124794390.04376242,128137831.94898474,125617056.1069551,127547076.85807282,130698596.63719903,133315841.571687,135985431.40486479,138708413.03470618,141485854.29714435,153252184.80734453,150024166.78485069,154057097.0752717,157141512.01852122,160644532.78752914,94955885.281263292,0,0,0,0,0,0,0,0,0,{"$f":"BV594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,"US$",1667634608.3813133,null,{"$f":"J638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP638","v":0},0,0,0,59249098.419020452,71652069.198451504,73759031.566827014,79690380.717058346,84940845.964560181,91980843.292667851,97481185.082428157,94044580.844341487,91730997.218631804,88674526.463445961,85627827.295358658,87341462.293662056,89040193.056804016,94720037.25185436,100639886.41243771,103306810.74210115,104946554.33769763,106963843.66617461,61844434.557790413,0,0,0,0,0,0,0,0,0,{"$f":"BV638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,"US$",402083902.82445413,null,{"$f":"J643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45111739.479029387,43030581.165871821,40844116.242068484,38547016.193120688,36133682.881696157,33598234.904713526,30934493.260095574,28135966.288259968,25195833.851649463,22106930.713746473,18861729.077065602,15452320.237568671,{"$f":"AP643","v":11870395.310793197},8107224.9827228803,4153638.2360522076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Government Revenues",null,"US$",29272321549.663982,null,{"$f":"SUM(J758:J769)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,2545000,2545000,2545000,2545000,2545000,142529779.78646949,257401590.8020626,259451646.07098305,261475796.61861357,263470138.91569898,265430520.05939639,267352524.11787203,269231457.763192,303748632.04137015,488151389.88685721,466942826.62778825,457518776.46616608,507820682.08574134,743147492.78176653,810399035.40915859,962489301.75820971,1080926372.1778498,1133925478.7484546,903088336.80842805,881044586.87454307,852883192.04825723,835000047.43251169,1086601754.6078005,1147703001.3191524,1217696315.1640935,1286070057.7634017,1355173166.1948757,1382266923.4472082,1410345148.2607341,1143844426.1916444,1439088722.7747335,1477988529.309453,1511385833.4688525,1547898919.4361331,837854146.44451106,{"$f":"SUM(BM758:BM769)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC758:CC769)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Government Revenues (Real)"]
[]
[null,null,"Undiscounted"]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J775:CV775)","v":0},null,{"$f":"J758 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP758 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV758 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},60527001.324099496,null,{"$f":"J759 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2169225.2895426475,2126691.4603359289,2084991.6277803227,2044109.4390003162,2004028.8617650159,1964734.1782009958,1926209.9786284273,1888441.1555180661,1851412.8975667313,1815110.683888952,1779520.278322502,1744627.7238455901,1710419.3371035196,1676881.7030426662,1644001.6696496729,1611766.3427937969,1580163.081170389,{"$f":"AP759 / AP$87","v":1549179.4913435185},1518803.4228858023,1489022.9636135318,1459826.4349152271,1431202.3871717914,1403139.5952664621,1375627.0541828058,1348653.9746890252,1322209.7791068875,1296284.0971636153,1270866.7619251129,1245947.8058089342,1221517.4566754256,1197566.1339955153,1174084.4450936422,1151063.181464355,1128493.3151611323,1106365.9952560121,1084672.5443686394,1063404.4552633718,1042553.3875131096,1022111.1642285387,1002069.7688515086,0,0,0,0,0,0,0,0,0,{"$f":"BV759 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6187301.7737589153,null,{"$f":"J760 / J$87","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,135859.62147448733,133195.70732792874,130584.02679208701,128023.55567851667,125513.28988089869,123052.24498127322,120639.45586399337,118273.9763372484,115954.87876200821,113681.25368824335,111452.20949827778,109266.87205713509,107124.38436974026,105023.9062448434,102964.61396553274,100945.69996620857,98966.372515890747,{"$f":"AP760 / AP$87","v":97025.855407736031},95123.387654643157,93258.223190826626,91429.630579241784,89636.892724746853,87879.306592889072,86156.18293420496,84466.846013926421,82810.633346986695,81186.895438222244,79594.995527668871,78034.309340851818,76504.224843972377,75004.142003894478,73533.472552837717,72091.639757684025,70678.078193807873,69292.233523341041,67933.562277785342,66601.531644887596,65295.619259693711,64015.312999699709,62760.110784019329,0,0,0,0,0,0,0,0,0,{"$f":"BV760 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J761 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP761 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV761 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2364084946.9165473,null,{"$f":"J762 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34743643.795264751,69487287.590529501,69487287.590529516,69487287.590529501,69487287.590529516,69487287.590529501,69487287.590529501,69487287.590529501,69487287.590529516,69487287.590529501,69487287.590529501,69487287.590529501,{"$f":"AP762 / AP$87","v":69487287.590529501},69487287.590529516,69487287.590529501,69487287.590529516,69487287.590529501,69487287.590529501,69487287.590529516,69487287.590529501,69487287.590529501,69487287.590529501,69487287.590529501,69487287.590529501,69487287.590529501,69487287.590529501,69487287.590529501,69487287.590529501,69487287.590529501,69487287.590529501,69487287.590529501,69487287.590529516,69487287.590529501,69487287.590529501,36260812.633810036,0,0,0,0,0,0,0,0,0,{"$f":"BV762 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},141845096.8149929,null,{"$f":"J763 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2084618.6277158849,4169237.2554317699,4169237.2554317703,4169237.2554317708,4169237.2554317699,4169237.2554317694,4169237.2554317699,4169237.2554317699,4169237.2554317703,4169237.2554317703,4169237.2554317703,4169237.2554317699,{"$f":"AP763 / AP$87","v":4169237.2554317694},4169237.2554317703,4169237.2554317703,4169237.2554317703,4169237.2554317703,4169237.2554317703,4169237.2554317708,4169237.2554317703,4169237.2554317703,4169237.2554317699,4169237.2554317703,4169237.2554317703,4169237.2554317699,4169237.2554317699,4169237.2554317699,4169237.2554317703,4169237.2554317703,4169237.2554317703,4169237.2554317703,4169237.2554317708,4169237.2554317703,4169237.2554317703,2175648.7580286018,0,0,0,0,0,0,0,0,0,{"$f":"BV763 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6885118814.7621784,null,{"$f":"J764 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41000674.897214882,96707305.423045859,96707305.423045859,96707305.423045844,96707305.423045874,96707305.423045874,96707305.423045844,96707305.423045859,96707305.423045889,96707305.423045874,96707305.423045814,96707305.423045874,{"$f":"AP764 / AP$87","v":129586636.63191269},297924154.55471605,300472273.35416567,300483348.51945281,300494206.52463627,300504851.62775719,131393812.61291654,131404044.35370947,128877253.3412773,131423909.90196182,300555026.89028192,298873264.68330926,300573746.6400882,300582832.13310224,300591739.47919446,300600472.17144191,300609033.63442945,139420748.81240338,307704845.83684599,310249735.62549233,310257645.09391356,311111006.85167074,146643190.9367789,0,0,0,0,0,0,0,0,0,{"$f":"BV764 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3795430507.0776591,null,{"$f":"J765 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22885617.19714541,147796455.64427653,129469191.24746411,109808931.46779425,{"$f":"AP765 / AP$87","v":95077512.013588071},81443303.841565609,112525422.41586719,144332130.67743582,168215966.186519,180045720.30785254,200484864.60601729,175408218.87423652,151124465.23688719,126344158.73260771,82641708.430739239,107935955.50131603,132085767.01036808,156557300.4238641,180201426.72223303,180210400.92588305,180450914.58250698,199593641.28496051,155712165.23185191,156933529.2405296,158802456.67583254,160534340.75564447,98808941.842672244,0,0,0,0,0,0,0,0,0,{"$f":"BV765 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J766 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP766 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV766 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1382207441.4687338,null,{"$f":"J767 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9812866.0355062112,{"$f":"AP767 / AP$87","v":20833126.588795621},11492225.518024344,13023586.171509562,66643681.866492212,66645637.744533658,66647555.272025265,69348663.598604456,69350506.666166574,68895349.851165697,69354085.094151452,66656593.460213467,66353653.673761718,66659965.492826179,66661602.08407674,66663206.585302807,66664779.625720546,66666321.822208501,70794574.517551571,67944507.183010057,68402924.17318818,68404348.924359635,68558066.987228006,39729612.532311432,0,0,0,0,0,0,0,0,0,{"$f":"BV767 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},831399122.01104295,null,{"$f":"J768 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP768 / AP$87","v":0},0,0,0,35406033.860158034,41978227.714037485,42365310.778142311,44874634.112126261,46893368.342360444,49784260.711475536,51726763.271118201,48924692.756253943,46785392.24250675,44339711.833282664,41976743.254549228,41977261.570560187,41954598.181736954,43755752.937300369,45578839.941523865,45869278.83181642,45683668.36434041,45648826.212940767,25875757.094813064,0,0,0,0,0,0,0,0,0,{"$f":"BV768 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},299701536.68342292,null,{"$f":"J769 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37007338.786032662,34607905.982414514,32205306.919534873,29798097.262069847,27384815.802430909,24963983.435816541,22534102.114687804,20093653.78185077,17641099.281308565,15174877.246024566,12693402.961715842,10195067.205773724,{"$f":"AP769 / AP$87","v":7678235.0603845892},5141244.6988997078,2582406.1444780543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV769 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},15766501768.832434,null,{"$f":"SUM(J775:J786)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,2305084.9110171348,2259887.1676638578,2215575.6545724096,2172132.9946788331,2129542.1516459147,116924062.52941045,207018585.68591407,204575852.32039732,202129295.30740571,199677438.00901526,197218786.19264448,194751826.97959763,192275027.77233118,212672452.35674867,335082129.44292343,314239136.52094704,301859824.43176758,328478240.4873935,471271380.26970738,503842494.11878616,586666941.97483659,645939208.44170487,664323898.66949308,518710959.67875892,496127049.67290306,470851982.03010583,451940410.27875966,576587078.65576684,597068073.57575202,621059417.91326988,643070541.59628654,664337258.80488729,664332593.96078897,664536564.46019816,528396900.6269564,651749489.14583957,656241998.70389605,657912492.91118026,660594892.13067353,{"$f":"SUM(BL775:BL786)","v":350558793.6780498},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CB775:CB786)","v":0},{"$f":"SUM(CC775:CC786)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},{"$f":"E73","v":"Project pre-tax net cash flow NPV0"},null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J789:CV789)","v":25039831807.245552},null,{"$f":"J73","v":-450000000},-450000000,-270000000,-270000000,-180000000,-90000000,-90000000,0,0,0,0,0,0,0,0,0,-191706532.00480512,-802112984.42666698,-1035671659.9711344,-1323510769.7167687,-238272915.28383267,835232878.89992785,1072114864.5895796,1072114864.5895796,1072114864.5895796,1042127948.0958304,1042127948.0958304,1042127948.0958304,568363976.71652687,568363976.71652687,558888697.28894079,568363976.71652675,{"$f":"AP73","v":805245962.40617871},1035021488.525141,1042127948.0958304,1042127948.0958304,1042127948.0958304,1042127948.0958304,568363976.71652675,568363976.71652675,561257517.14583731,568363976.71652675,1042127948.0958304,1037390308.3820374,1042127948.0958304,1042127948.0958304,1042127948.0958304,1042127948.0958304,1042127948.0958304,590563897.09714699,1061959048.6195543,1069065508.1902437,1069065508.1902437,1071434328.0471404,561789746.54268026,0,0,0,0,0,0,0,0,0,{"$f":"BV73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H787-H786)/H789","v":0.6176878643279673}]
[]
[null,null,null,"Investment Decision"]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J793:CV793)","v":0},null,{"$f":"J775 * Discounting!J$12","v":0},{"$f":"K775 * Discounting!K$12","v":0},{"$f":"L775 * Discounting!L$12","v":0},{"$f":"M775 * Discounting!M$12","v":0},{"$f":"N775 * Discounting!N$12","v":0},{"$f":"O775 * Discounting!O$12","v":0},{"$f":"P775 * Discounting!P$12","v":0},{"$f":"Q775 * Discounting!Q$12","v":0},{"$f":"R775 * Discounting!R$12","v":0},{"$f":"S775 * Discounting!S$12","v":0},{"$f":"T775 * Discounting!T$12","v":0},{"$f":"U775 * Discounting!U$12","v":0},{"$f":"V775 * Discounting!V$12","v":0},{"$f":"W775 * Discounting!W$12","v":0},{"$f":"X775 * Discounting!X$12","v":0},{"$f":"Y775 * Discounting!Y$12","v":0},{"$f":"Z775 * Discounting!Z$12","v":0},{"$f":"AA775 * Discounting!AA$12","v":0},{"$f":"AB775 * Discounting!AB$12","v":0},{"$f":"AC775 * Discounting!AC$12","v":0},{"$f":"AD775 * Discounting!AD$12","v":0},{"$f":"AE775 * Discounting!AE$12","v":0},{"$f":"AF775 * Discounting!AF$12","v":0},{"$f":"AG775 * Discounting!AG$12","v":0},{"$f":"AH775 * Discounting!AH$12","v":0},{"$f":"AI775 * Discounting!AI$12","v":0},{"$f":"AJ775 * Discounting!AJ$12","v":0},{"$f":"AK775 * Discounting!AK$12","v":0},{"$f":"AL775 * Discounting!AL$12","v":0},{"$f":"AM775 * Discounting!AM$12","v":0},{"$f":"AN775 * Discounting!AN$12","v":0},{"$f":"AO775 * Discounting!AO$12","v":0},{"$f":"AP775 * Discounting!AP$12","v":0},{"$f":"AQ775 * Discounting!AQ$12","v":0},{"$f":"AR775 * Discounting!AR$12","v":0},{"$f":"AS775 * Discounting!AS$12","v":0},{"$f":"AT775 * Discounting!AT$12","v":0},{"$f":"AU775 * Discounting!AU$12","v":0},{"$f":"AV775 * Discounting!AV$12","v":0},{"$f":"AW775 * Discounting!AW$12","v":0},{"$f":"AX775 * Discounting!AX$12","v":0},{"$f":"AY775 * Discounting!AY$12","v":0},{"$f":"AZ775 * Discounting!AZ$12","v":0},{"$f":"BA775 * Discounting!BA$12","v":0},{"$f":"BB775 * Discounting!BB$12","v":0},{"$f":"BC775 * Discounting!BC$12","v":0},{"$f":"BD775 * Discounting!BD$12","v":0},{"$f":"BE775 * Discounting!BE$12","v":0},{"$f":"BF775 * Discounting!BF$12","v":0},{"$f":"BG775 * Discounting!BG$12","v":0},{"$f":"BH775 * Discounting!BH$12","v":0},{"$f":"BI775 * Discounting!BI$12","v":0},{"$f":"BJ775 * Discounting!BJ$12","v":0},{"$f":"BK775 * Discounting!BK$12","v":0},{"$f":"BL775 * Discounting!BL$12","v":0},{"$f":"BM775 * Discounting!BM$12","v":0},{"$f":"BN775 * Discounting!BN$12","v":0},{"$f":"BO775 * Discounting!BO$12","v":0},{"$f":"BP775 * Discounting!BP$12","v":0},{"$f":"BQ775 * Discounting!BQ$12","v":0},{"$f":"BR775 * Discounting!BR$12","v":0},{"$f":"BS775 * Discounting!BS$12","v":0},{"$f":"BT775 * Discounting!BT$12","v":0},{"$f":"BU775 * Discounting!BU$12","v":0},{"$f":"BV775 * Discounting!BV$12","v":0},{"$f":"BW775 * Discounting!BW$12","v":0},{"$f":"BX775 * Discounting!BX$12","v":0},{"$f":"BY775 * Discounting!BY$12","v":0},{"$f":"BZ775 * Discounting!BZ$12","v":0},{"$f":"CA775 * Discounting!CA$12","v":0},{"$f":"CB775 * Discounting!CB$12","v":0},{"$f":"CC775 * Discounting!CC$12","v":0},{"$f":"CD775 * Discounting!CD$12","v":0},{"$f":"CE775 * Discounting!CE$12","v":0},{"$f":"CF775 * Discounting!CF$12","v":0},{"$f":"CG775 * Discounting!CG$12","v":0},{"$f":"CH775 * Discounting!CH$12","v":0},{"$f":"CI775 * Discounting!CI$12","v":0},{"$f":"CJ775 * Discounting!CJ$12","v":0},{"$f":"CK775 * Discounting!CK$12","v":0},{"$f":"CL775 * Discounting!CL$12","v":0},{"$f":"CM775 * Discounting!CM$12","v":0},{"$f":"CN775 * Discounting!CN$12","v":0},{"$f":"CO775 * Discounting!CO$12","v":0},{"$f":"CP775 * Discounting!CP$12","v":0},{"$f":"CQ775 * Discounting!CQ$12","v":0},{"$f":"CR775 * Discounting!CR$12","v":0},{"$f":"CS775 * Discounting!CS$12","v":0},{"$f":"CT775 * Discounting!CT$12","v":0},{"$f":"CU775 * Discounting!CU$12","v":0},{"$f":"CV775 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},60527001.324099496,null,{"$f":"J776 * Discounting!J$12","v":0},{"$f":"K776 * Discounting!K$12","v":0},{"$f":"L776 * Discounting!L$12","v":0},{"$f":"M776 * Discounting!M$12","v":0},{"$f":"N776 * Discounting!N$12","v":0},{"$f":"O776 * Discounting!O$12","v":0},{"$f":"P776 * Discounting!P$12","v":0},{"$f":"Q776 * Discounting!Q$12","v":0},{"$f":"R776 * Discounting!R$12","v":0},{"$f":"S776 * Discounting!S$12","v":0},{"$f":"T776 * Discounting!T$12","v":0},{"$f":"U776 * Discounting!U$12","v":0},{"$f":"V776 * Discounting!V$12","v":0},{"$f":"W776 * Discounting!W$12","v":0},{"$f":"X776 * Discounting!X$12","v":0},{"$f":"Y776 * Discounting!Y$12","v":2169225.2895426475},{"$f":"Z776 * Discounting!Z$12","v":2126691.4603359289},{"$f":"AA776 * Discounting!AA$12","v":2084991.6277803227},{"$f":"AB776 * Discounting!AB$12","v":2044109.4390003162},{"$f":"AC776 * Discounting!AC$12","v":2004028.8617650159},{"$f":"AD776 * Discounting!AD$12","v":1964734.1782009958},{"$f":"AE776 * Discounting!AE$12","v":1926209.9786284273},{"$f":"AF776 * Discounting!AF$12","v":1888441.1555180661},{"$f":"AG776 * Discounting!AG$12","v":1851412.8975667313},{"$f":"AH776 * Discounting!AH$12","v":1815110.683888952},{"$f":"AI776 * Discounting!AI$12","v":1779520.278322502},{"$f":"AJ776 * Discounting!AJ$12","v":1744627.7238455901},{"$f":"AK776 * Discounting!AK$12","v":1710419.3371035196},{"$f":"AL776 * Discounting!AL$12","v":1676881.7030426662},{"$f":"AM776 * Discounting!AM$12","v":1644001.6696496729},{"$f":"AN776 * Discounting!AN$12","v":1611766.3427937969},{"$f":"AO776 * Discounting!AO$12","v":1580163.081170389},{"$f":"AP776 * Discounting!AP$12","v":1549179.4913435185},{"$f":"AQ776 * Discounting!AQ$12","v":1518803.4228858023},{"$f":"AR776 * Discounting!AR$12","v":1489022.9636135318},{"$f":"AS776 * Discounting!AS$12","v":1459826.4349152271},{"$f":"AT776 * Discounting!AT$12","v":1431202.3871717914},{"$f":"AU776 * Discounting!AU$12","v":1403139.5952664621},{"$f":"AV776 * Discounting!AV$12","v":1375627.0541828058},{"$f":"AW776 * Discounting!AW$12","v":1348653.9746890252},{"$f":"AX776 * Discounting!AX$12","v":1322209.7791068875},{"$f":"AY776 * Discounting!AY$12","v":1296284.0971636153},{"$f":"AZ776 * Discounting!AZ$12","v":1270866.7619251129},{"$f":"BA776 * Discounting!BA$12","v":1245947.8058089342},{"$f":"BB776 * Discounting!BB$12","v":1221517.4566754256},{"$f":"BC776 * Discounting!BC$12","v":1197566.1339955153},{"$f":"BD776 * Discounting!BD$12","v":1174084.4450936422},{"$f":"BE776 * Discounting!BE$12","v":1151063.181464355},{"$f":"BF776 * Discounting!BF$12","v":1128493.3151611323},{"$f":"BG776 * Discounting!BG$12","v":1106365.9952560121},{"$f":"BH776 * Discounting!BH$12","v":1084672.5443686394},{"$f":"BI776 * Discounting!BI$12","v":1063404.4552633718},{"$f":"BJ776 * Discounting!BJ$12","v":1042553.3875131096},{"$f":"BK776 * Discounting!BK$12","v":1022111.1642285387},{"$f":"BL776 * Discounting!BL$12","v":1002069.7688515086},{"$f":"BM776 * Discounting!BM$12","v":0},{"$f":"BN776 * Discounting!BN$12","v":0},{"$f":"BO776 * Discounting!BO$12","v":0},{"$f":"BP776 * Discounting!BP$12","v":0},{"$f":"BQ776 * Discounting!BQ$12","v":0},{"$f":"BR776 * Discounting!BR$12","v":0},{"$f":"BS776 * Discounting!BS$12","v":0},{"$f":"BT776 * Discounting!BT$12","v":0},{"$f":"BU776 * Discounting!BU$12","v":0},{"$f":"BV776 * Discounting!BV$12","v":0},{"$f":"BW776 * Discounting!BW$12","v":0},{"$f":"BX776 * Discounting!BX$12","v":0},{"$f":"BY776 * Discounting!BY$12","v":0},{"$f":"BZ776 * Discounting!BZ$12","v":0},{"$f":"CA776 * Discounting!CA$12","v":0},{"$f":"CB776 * Discounting!CB$12","v":0},{"$f":"CC776 * Discounting!CC$12","v":0},{"$f":"CD776 * Discounting!CD$12","v":0},{"$f":"CE776 * Discounting!CE$12","v":0},{"$f":"CF776 * Discounting!CF$12","v":0},{"$f":"CG776 * Discounting!CG$12","v":0},{"$f":"CH776 * Discounting!CH$12","v":0},{"$f":"CI776 * Discounting!CI$12","v":0},{"$f":"CJ776 * Discounting!CJ$12","v":0},{"$f":"CK776 * Discounting!CK$12","v":0},{"$f":"CL776 * Discounting!CL$12","v":0},{"$f":"CM776 * Discounting!CM$12","v":0},{"$f":"CN776 * Discounting!CN$12","v":0},{"$f":"CO776 * Discounting!CO$12","v":0},{"$f":"CP776 * Discounting!CP$12","v":0},{"$f":"CQ776 * Discounting!CQ$12","v":0},{"$f":"CR776 * Discounting!CR$12","v":0},{"$f":"CS776 * Discounting!CS$12","v":0},{"$f":"CT776 * Discounting!CT$12","v":0},{"$f":"CU776 * Discounting!CU$12","v":0},{"$f":"CV776 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3790835.1559978812,null,{"$f":"J777 * Discounting!J$12","v":0},{"$f":"K777 * Discounting!K$12","v":0},{"$f":"L777 * Discounting!L$12","v":0},{"$f":"M777 * Discounting!M$12","v":0},{"$f":"N777 * Discounting!N$12","v":0},{"$f":"O777 * Discounting!O$12","v":0},{"$f":"P777 * Discounting!P$12","v":0},{"$f":"Q777 * Discounting!Q$12","v":0},{"$f":"R777 * Discounting!R$12","v":0},{"$f":"S777 * Discounting!S$12","v":0},{"$f":"T777 * Discounting!T$12","v":0},{"$f":"U777 * Discounting!U$12","v":0},{"$f":"V777 * Discounting!V$12","v":0},{"$f":"W777 * Discounting!W$12","v":0},{"$f":"X777 * Discounting!X$12","v":0},{"$f":"Y777 * Discounting!Y$12","v":135859.62147448733},{"$f":"Z777 * Discounting!Z$12","v":133195.70732792874},{"$f":"AA777 * Discounting!AA$12","v":130584.02679208701},{"$f":"AB777 * Discounting!AB$12","v":128023.55567851667},{"$f":"AC777 * Discounting!AC$12","v":125513.28988089869},{"$f":"AD777 * Discounting!AD$12","v":123052.24498127322},{"$f":"AE777 * Discounting!AE$12","v":120639.45586399337},{"$f":"AF777 * Discounting!AF$12","v":118273.9763372484},{"$f":"AG777 * Discounting!AG$12","v":115954.87876200821},{"$f":"AH777 * Discounting!AH$12","v":113681.25368824335},{"$f":"AI777 * Discounting!AI$12","v":111452.20949827778},{"$f":"AJ777 * Discounting!AJ$12","v":109266.87205713509},{"$f":"AK777 * Discounting!AK$12","v":107124.38436974026},{"$f":"AL777 * Discounting!AL$12","v":105023.9062448434},{"$f":"AM777 * Discounting!AM$12","v":102964.61396553274},{"$f":"AN777 * Discounting!AN$12","v":100945.69996620857},{"$f":"AO777 * Discounting!AO$12","v":98966.372515890747},{"$f":"AP777 * Discounting!AP$12","v":97025.855407736031},{"$f":"AQ777 * Discounting!AQ$12","v":95123.387654643157},{"$f":"AR777 * Discounting!AR$12","v":93258.223190826626},{"$f":"AS777 * Discounting!AS$12","v":91429.630579241784},{"$f":"AT777 * Discounting!AT$12","v":89636.892724746853},{"$f":"AU777 * Discounting!AU$12","v":87879.306592889072},{"$f":"AV777 * Discounting!AV$12","v":86156.18293420496},{"$f":"AW777 * Discounting!AW$12","v":84466.846013926421},{"$f":"AX777 * Discounting!AX$12","v":82810.633346986695},{"$f":"AY777 * Discounting!AY$12","v":81186.895438222244},{"$f":"AZ777 * Discounting!AZ$12","v":79594.995527668871},{"$f":"BA777 * Discounting!BA$12","v":78034.309340851818},{"$f":"BB777 * Discounting!BB$12","v":76504.224843972377},{"$f":"BC777 * Discounting!BC$12","v":75004.142003894478},{"$f":"BD777 * Discounting!BD$12","v":73533.472552837717},{"$f":"BE777 * Discounting!BE$12","v":72091.639757684025},{"$f":"BF777 * Discounting!BF$12","v":70678.078193807873},{"$f":"BG777 * Discounting!BG$12","v":69292.233523341041},{"$f":"BH777 * Discounting!BH$12","v":67933.562277785342},{"$f":"BI777 * Discounting!BI$12","v":66601.531644887596},{"$f":"BJ777 * Discounting!BJ$12","v":65295.619259693711},{"$f":"BK777 * Discounting!BK$12","v":64015.312999699709},{"$f":"BL777 * Discounting!BL$12","v":62760.110784019329},{"$f":"BM777 * Discounting!BM$12","v":0},{"$f":"BN777 * Discounting!BN$12","v":0},{"$f":"BO777 * Discounting!BO$12","v":0},{"$f":"BP777 * Discounting!BP$12","v":0},{"$f":"BQ777 * Discounting!BQ$12","v":0},{"$f":"BR777 * Discounting!BR$12","v":0},{"$f":"BS777 * Discounting!BS$12","v":0},{"$f":"BT777 * Discounting!BT$12","v":0},{"$f":"BU777 * Discounting!BU$12","v":0},{"$f":"BV777 * Discounting!BV$12","v":0},{"$f":"BW777 * Discounting!BW$12","v":0},{"$f":"BX777 * Discounting!BX$12","v":0},{"$f":"BY777 * Discounting!BY$12","v":0},{"$f":"BZ777 * Discounting!BZ$12","v":0},{"$f":"CA777 * Discounting!CA$12","v":0},{"$f":"CB777 * Discounting!CB$12","v":0},{"$f":"CC777 * Discounting!CC$12","v":0},{"$f":"CD777 * Discounting!CD$12","v":0},{"$f":"CE777 * Discounting!CE$12","v":0},{"$f":"CF777 * Discounting!CF$12","v":0},{"$f":"CG777 * Discounting!CG$12","v":0},{"$f":"CH777 * Discounting!CH$12","v":0},{"$f":"CI777 * Discounting!CI$12","v":0},{"$f":"CJ777 * Discounting!CJ$12","v":0},{"$f":"CK777 * Discounting!CK$12","v":0},{"$f":"CL777 * Discounting!CL$12","v":0},{"$f":"CM777 * Discounting!CM$12","v":0},{"$f":"CN777 * Discounting!CN$12","v":0},{"$f":"CO777 * Discounting!CO$12","v":0},{"$f":"CP777 * Discounting!CP$12","v":0},{"$f":"CQ777 * Discounting!CQ$12","v":0},{"$f":"CR777 * Discounting!CR$12","v":0},{"$f":"CS777 * Discounting!CS$12","v":0},{"$f":"CT777 * Discounting!CT$12","v":0},{"$f":"CU777 * Discounting!CU$12","v":0},{"$f":"CV777 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J778 * Discounting!J$12","v":0},{"$f":"K778 * Discounting!K$12","v":0},{"$f":"L778 * Discounting!L$12","v":0},{"$f":"M778 * Discounting!M$12","v":0},{"$f":"N778 * Discounting!N$12","v":0},{"$f":"O778 * Discounting!O$12","v":0},{"$f":"P778 * Discounting!P$12","v":0},{"$f":"Q778 * Discounting!Q$12","v":0},{"$f":"R778 * Discounting!R$12","v":0},{"$f":"S778 * Discounting!S$12","v":0},{"$f":"T778 * Discounting!T$12","v":0},{"$f":"U778 * Discounting!U$12","v":0},{"$f":"V778 * Discounting!V$12","v":0},{"$f":"W778 * Discounting!W$12","v":0},{"$f":"X778 * Discounting!X$12","v":0},{"$f":"Y778 * Discounting!Y$12","v":0},{"$f":"Z778 * Discounting!Z$12","v":0},{"$f":"AA778 * Discounting!AA$12","v":0},{"$f":"AB778 * Discounting!AB$12","v":0},{"$f":"AC778 * Discounting!AC$12","v":0},{"$f":"AD778 * Discounting!AD$12","v":0},{"$f":"AE778 * Discounting!AE$12","v":0},{"$f":"AF778 * Discounting!AF$12","v":0},{"$f":"AG778 * Discounting!AG$12","v":0},{"$f":"AH778 * Discounting!AH$12","v":0},{"$f":"AI778 * Discounting!AI$12","v":0},{"$f":"AJ778 * Discounting!AJ$12","v":0},{"$f":"AK778 * Discounting!AK$12","v":0},{"$f":"AL778 * Discounting!AL$12","v":0},{"$f":"AM778 * Discounting!AM$12","v":0},{"$f":"AN778 * Discounting!AN$12","v":0},{"$f":"AO778 * Discounting!AO$12","v":0},{"$f":"AP778 * Discounting!AP$12","v":0},{"$f":"AQ778 * Discounting!AQ$12","v":0},{"$f":"AR778 * Discounting!AR$12","v":0},{"$f":"AS778 * Discounting!AS$12","v":0},{"$f":"AT778 * Discounting!AT$12","v":0},{"$f":"AU778 * Discounting!AU$12","v":0},{"$f":"AV778 * Discounting!AV$12","v":0},{"$f":"AW778 * Discounting!AW$12","v":0},{"$f":"AX778 * Discounting!AX$12","v":0},{"$f":"AY778 * Discounting!AY$12","v":0},{"$f":"AZ778 * Discounting!AZ$12","v":0},{"$f":"BA778 * Discounting!BA$12","v":0},{"$f":"BB778 * Discounting!BB$12","v":0},{"$f":"BC778 * Discounting!BC$12","v":0},{"$f":"BD778 * Discounting!BD$12","v":0},{"$f":"BE778 * Discounting!BE$12","v":0},{"$f":"BF778 * Discounting!BF$12","v":0},{"$f":"BG778 * Discounting!BG$12","v":0},{"$f":"BH778 * Discounting!BH$12","v":0},{"$f":"BI778 * Discounting!BI$12","v":0},{"$f":"BJ778 * Discounting!BJ$12","v":0},{"$f":"BK778 * Discounting!BK$12","v":0},{"$f":"BL778 * Discounting!BL$12","v":0},{"$f":"BM778 * Discounting!BM$12","v":0},{"$f":"BN778 * Discounting!BN$12","v":0},{"$f":"BO778 * Discounting!BO$12","v":0},{"$f":"BP778 * Discounting!BP$12","v":0},{"$f":"BQ778 * Discounting!BQ$12","v":0},{"$f":"BR778 * Discounting!BR$12","v":0},{"$f":"BS778 * Discounting!BS$12","v":0},{"$f":"BT778 * Discounting!BT$12","v":0},{"$f":"BU778 * Discounting!BU$12","v":0},{"$f":"BV778 * Discounting!BV$12","v":0},{"$f":"BW778 * Discounting!BW$12","v":0},{"$f":"BX778 * Discounting!BX$12","v":0},{"$f":"BY778 * Discounting!BY$12","v":0},{"$f":"BZ778 * Discounting!BZ$12","v":0},{"$f":"CA778 * Discounting!CA$12","v":0},{"$f":"CB778 * Discounting!CB$12","v":0},{"$f":"CC778 * Discounting!CC$12","v":0},{"$f":"CD778 * Discounting!CD$12","v":0},{"$f":"CE778 * Discounting!CE$12","v":0},{"$f":"CF778 * Discounting!CF$12","v":0},{"$f":"CG778 * Discounting!CG$12","v":0},{"$f":"CH778 * Discounting!CH$12","v":0},{"$f":"CI778 * Discounting!CI$12","v":0},{"$f":"CJ778 * Discounting!CJ$12","v":0},{"$f":"CK778 * Discounting!CK$12","v":0},{"$f":"CL778 * Discounting!CL$12","v":0},{"$f":"CM778 * Discounting!CM$12","v":0},{"$f":"CN778 * Discounting!CN$12","v":0},{"$f":"CO778 * Discounting!CO$12","v":0},{"$f":"CP778 * Discounting!CP$12","v":0},{"$f":"CQ778 * Discounting!CQ$12","v":0},{"$f":"CR778 * Discounting!CR$12","v":0},{"$f":"CS778 * Discounting!CS$12","v":0},{"$f":"CT778 * Discounting!CT$12","v":0},{"$f":"CU778 * Discounting!CU$12","v":0},{"$f":"CV778 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2364084946.9165473,null,{"$f":"J779 * Discounting!J$12","v":0},{"$f":"K779 * Discounting!K$12","v":0},{"$f":"L779 * Discounting!L$12","v":0},{"$f":"M779 * Discounting!M$12","v":0},{"$f":"N779 * Discounting!N$12","v":0},{"$f":"O779 * Discounting!O$12","v":0},{"$f":"P779 * Discounting!P$12","v":0},{"$f":"Q779 * Discounting!Q$12","v":0},{"$f":"R779 * Discounting!R$12","v":0},{"$f":"S779 * Discounting!S$12","v":0},{"$f":"T779 * Discounting!T$12","v":0},{"$f":"U779 * Discounting!U$12","v":0},{"$f":"V779 * Discounting!V$12","v":0},{"$f":"W779 * Discounting!W$12","v":0},{"$f":"X779 * Discounting!X$12","v":0},{"$f":"Y779 * Discounting!Y$12","v":0},{"$f":"Z779 * Discounting!Z$12","v":0},{"$f":"AA779 * Discounting!AA$12","v":0},{"$f":"AB779 * Discounting!AB$12","v":0},{"$f":"AC779 * Discounting!AC$12","v":0},{"$f":"AD779 * Discounting!AD$12","v":34743643.795264751},{"$f":"AE779 * Discounting!AE$12","v":69487287.590529501},{"$f":"AF779 * Discounting!AF$12","v":69487287.590529516},{"$f":"AG779 * Discounting!AG$12","v":69487287.590529501},{"$f":"AH779 * Discounting!AH$12","v":69487287.590529516},{"$f":"AI779 * Discounting!AI$12","v":69487287.590529501},{"$f":"AJ779 * Discounting!AJ$12","v":69487287.590529501},{"$f":"AK779 * Discounting!AK$12","v":69487287.590529501},{"$f":"AL779 * Discounting!AL$12","v":69487287.590529516},{"$f":"AM779 * Discounting!AM$12","v":69487287.590529501},{"$f":"AN779 * Discounting!AN$12","v":69487287.590529501},{"$f":"AO779 * Discounting!AO$12","v":69487287.590529501},{"$f":"AP779 * Discounting!AP$12","v":69487287.590529501},{"$f":"AQ779 * Discounting!AQ$12","v":69487287.590529516},{"$f":"AR779 * Discounting!AR$12","v":69487287.590529501},{"$f":"AS779 * Discounting!AS$12","v":69487287.590529516},{"$f":"AT779 * Discounting!AT$12","v":69487287.590529501},{"$f":"AU779 * Discounting!AU$12","v":69487287.590529501},{"$f":"AV779 * Discounting!AV$12","v":69487287.590529516},{"$f":"AW779 * Discounting!AW$12","v":69487287.590529501},{"$f":"AX779 * Discounting!AX$12","v":69487287.590529501},{"$f":"AY779 * Discounting!AY$12","v":69487287.590529501},{"$f":"AZ779 * Discounting!AZ$12","v":69487287.590529501},{"$f":"BA779 * Discounting!BA$12","v":69487287.590529501},{"$f":"BB779 * Discounting!BB$12","v":69487287.590529501},{"$f":"BC779 * Discounting!BC$12","v":69487287.590529501},{"$f":"BD779 * Discounting!BD$12","v":69487287.590529501},{"$f":"BE779 * Discounting!BE$12","v":69487287.590529501},{"$f":"BF779 * Discounting!BF$12","v":69487287.590529501},{"$f":"BG779 * Discounting!BG$12","v":69487287.590529501},{"$f":"BH779 * Discounting!BH$12","v":69487287.590529501},{"$f":"BI779 * Discounting!BI$12","v":69487287.590529516},{"$f":"BJ779 * Discounting!BJ$12","v":69487287.590529501},{"$f":"BK779 * Discounting!BK$12","v":69487287.590529501},{"$f":"BL779 * Discounting!BL$12","v":36260812.633810036},{"$f":"BM779 * Discounting!BM$12","v":0},{"$f":"BN779 * Discounting!BN$12","v":0},{"$f":"BO779 * Discounting!BO$12","v":0},{"$f":"BP779 * Discounting!BP$12","v":0},{"$f":"BQ779 * Discounting!BQ$12","v":0},{"$f":"BR779 * Discounting!BR$12","v":0},{"$f":"BS779 * Discounting!BS$12","v":0},{"$f":"BT779 * Discounting!BT$12","v":0},{"$f":"BU779 * Discounting!BU$12","v":0},{"$f":"BV779 * Discounting!BV$12","v":0},{"$f":"BW779 * Discounting!BW$12","v":0},{"$f":"BX779 * Discounting!BX$12","v":0},{"$f":"BY779 * Discounting!BY$12","v":0},{"$f":"BZ779 * Discounting!BZ$12","v":0},{"$f":"CA779 * Discounting!CA$12","v":0},{"$f":"CB779 * Discounting!CB$12","v":0},{"$f":"CC779 * Discounting!CC$12","v":0},{"$f":"CD779 * Discounting!CD$12","v":0},{"$f":"CE779 * Discounting!CE$12","v":0},{"$f":"CF779 * Discounting!CF$12","v":0},{"$f":"CG779 * Discounting!CG$12","v":0},{"$f":"CH779 * Discounting!CH$12","v":0},{"$f":"CI779 * Discounting!CI$12","v":0},{"$f":"CJ779 * Discounting!CJ$12","v":0},{"$f":"CK779 * Discounting!CK$12","v":0},{"$f":"CL779 * Discounting!CL$12","v":0},{"$f":"CM779 * Discounting!CM$12","v":0},{"$f":"CN779 * Discounting!CN$12","v":0},{"$f":"CO779 * Discounting!CO$12","v":0},{"$f":"CP779 * Discounting!CP$12","v":0},{"$f":"CQ779 * Discounting!CQ$12","v":0},{"$f":"CR779 * Discounting!CR$12","v":0},{"$f":"CS779 * Discounting!CS$12","v":0},{"$f":"CT779 * Discounting!CT$12","v":0},{"$f":"CU779 * Discounting!CU$12","v":0},{"$f":"CV779 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},141845096.8149929,null,{"$f":"J780 * Discounting!J$12","v":0},{"$f":"K780 * Discounting!K$12","v":0},{"$f":"L780 * Discounting!L$12","v":0},{"$f":"M780 * Discounting!M$12","v":0},{"$f":"N780 * Discounting!N$12","v":0},{"$f":"O780 * Discounting!O$12","v":0},{"$f":"P780 * Discounting!P$12","v":0},{"$f":"Q780 * Discounting!Q$12","v":0},{"$f":"R780 * Discounting!R$12","v":0},{"$f":"S780 * Discounting!S$12","v":0},{"$f":"T780 * Discounting!T$12","v":0},{"$f":"U780 * Discounting!U$12","v":0},{"$f":"V780 * Discounting!V$12","v":0},{"$f":"W780 * Discounting!W$12","v":0},{"$f":"X780 * Discounting!X$12","v":0},{"$f":"Y780 * Discounting!Y$12","v":0},{"$f":"Z780 * Discounting!Z$12","v":0},{"$f":"AA780 * Discounting!AA$12","v":0},{"$f":"AB780 * Discounting!AB$12","v":0},{"$f":"AC780 * Discounting!AC$12","v":0},{"$f":"AD780 * Discounting!AD$12","v":2084618.6277158849},{"$f":"AE780 * Discounting!AE$12","v":4169237.2554317699},{"$f":"AF780 * Discounting!AF$12","v":4169237.2554317703},{"$f":"AG780 * Discounting!AG$12","v":4169237.2554317708},{"$f":"AH780 * Discounting!AH$12","v":4169237.2554317699},{"$f":"AI780 * Discounting!AI$12","v":4169237.2554317694},{"$f":"AJ780 * Discounting!AJ$12","v":4169237.2554317699},{"$f":"AK780 * Discounting!AK$12","v":4169237.2554317699},{"$f":"AL780 * Discounting!AL$12","v":4169237.2554317703},{"$f":"AM780 * Discounting!AM$12","v":4169237.2554317703},{"$f":"AN780 * Discounting!AN$12","v":4169237.2554317703},{"$f":"AO780 * Discounting!AO$12","v":4169237.2554317699},{"$f":"AP780 * Discounting!AP$12","v":4169237.2554317694},{"$f":"AQ780 * Discounting!AQ$12","v":4169237.2554317703},{"$f":"AR780 * Discounting!AR$12","v":4169237.2554317703},{"$f":"AS780 * Discounting!AS$12","v":4169237.2554317703},{"$f":"AT780 * Discounting!AT$12","v":4169237.2554317703},{"$f":"AU780 * Discounting!AU$12","v":4169237.2554317703},{"$f":"AV780 * Discounting!AV$12","v":4169237.2554317708},{"$f":"AW780 * Discounting!AW$12","v":4169237.2554317703},{"$f":"AX780 * Discounting!AX$12","v":4169237.2554317703},{"$f":"AY780 * Discounting!AY$12","v":4169237.2554317699},{"$f":"AZ780 * Discounting!AZ$12","v":4169237.2554317703},{"$f":"BA780 * Discounting!BA$12","v":4169237.2554317703},{"$f":"BB780 * Discounting!BB$12","v":4169237.2554317699},{"$f":"BC780 * Discounting!BC$12","v":4169237.2554317699},{"$f":"BD780 * Discounting!BD$12","v":4169237.2554317699},{"$f":"BE780 * Discounting!BE$12","v":4169237.2554317703},{"$f":"BF780 * Discounting!BF$12","v":4169237.2554317703},{"$f":"BG780 * Discounting!BG$12","v":4169237.2554317703},{"$f":"BH780 * Discounting!BH$12","v":4169237.2554317703},{"$f":"BI780 * Discounting!BI$12","v":4169237.2554317708},{"$f":"BJ780 * Discounting!BJ$12","v":4169237.2554317703},{"$f":"BK780 * Discounting!BK$12","v":4169237.2554317703},{"$f":"BL780 * Discounting!BL$12","v":2175648.7580286018},{"$f":"BM780 * Discounting!BM$12","v":0},{"$f":"BN780 * Discounting!BN$12","v":0},{"$f":"BO780 * Discounting!BO$12","v":0},{"$f":"BP780 * Discounting!BP$12","v":0},{"$f":"BQ780 * Discounting!BQ$12","v":0},{"$f":"BR780 * Discounting!BR$12","v":0},{"$f":"BS780 * Discounting!BS$12","v":0},{"$f":"BT780 * Discounting!BT$12","v":0},{"$f":"BU780 * Discounting!BU$12","v":0},{"$f":"BV780 * Discounting!BV$12","v":0},{"$f":"BW780 * Discounting!BW$12","v":0},{"$f":"BX780 * Discounting!BX$12","v":0},{"$f":"BY780 * Discounting!BY$12","v":0},{"$f":"BZ780 * Discounting!BZ$12","v":0},{"$f":"CA780 * Discounting!CA$12","v":0},{"$f":"CB780 * Discounting!CB$12","v":0},{"$f":"CC780 * Discounting!CC$12","v":0},{"$f":"CD780 * Discounting!CD$12","v":0},{"$f":"CE780 * Discounting!CE$12","v":0},{"$f":"CF780 * Discounting!CF$12","v":0},{"$f":"CG780 * Discounting!CG$12","v":0},{"$f":"CH780 * Discounting!CH$12","v":0},{"$f":"CI780 * Discounting!CI$12","v":0},{"$f":"CJ780 * Discounting!CJ$12","v":0},{"$f":"CK780 * Discounting!CK$12","v":0},{"$f":"CL780 * Discounting!CL$12","v":0},{"$f":"CM780 * Discounting!CM$12","v":0},{"$f":"CN780 * Discounting!CN$12","v":0},{"$f":"CO780 * Discounting!CO$12","v":0},{"$f":"CP780 * Discounting!CP$12","v":0},{"$f":"CQ780 * Discounting!CQ$12","v":0},{"$f":"CR780 * Discounting!CR$12","v":0},{"$f":"CS780 * Discounting!CS$12","v":0},{"$f":"CT780 * Discounting!CT$12","v":0},{"$f":"CU780 * Discounting!CU$12","v":0},{"$f":"CV780 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6885118814.7621784,null,{"$f":"J781 * Discounting!J$12","v":0},{"$f":"K781 * Discounting!K$12","v":0},{"$f":"L781 * Discounting!L$12","v":0},{"$f":"M781 * Discounting!M$12","v":0},{"$f":"N781 * Discounting!N$12","v":0},{"$f":"O781 * Discounting!O$12","v":0},{"$f":"P781 * Discounting!P$12","v":0},{"$f":"Q781 * Discounting!Q$12","v":0},{"$f":"R781 * Discounting!R$12","v":0},{"$f":"S781 * Discounting!S$12","v":0},{"$f":"T781 * Discounting!T$12","v":0},{"$f":"U781 * Discounting!U$12","v":0},{"$f":"V781 * Discounting!V$12","v":0},{"$f":"W781 * Discounting!W$12","v":0},{"$f":"X781 * Discounting!X$12","v":0},{"$f":"Y781 * Discounting!Y$12","v":0},{"$f":"Z781 * Discounting!Z$12","v":0},{"$f":"AA781 * Discounting!AA$12","v":0},{"$f":"AB781 * Discounting!AB$12","v":0},{"$f":"AC781 * Discounting!AC$12","v":0},{"$f":"AD781 * Discounting!AD$12","v":41000674.897214882},{"$f":"AE781 * Discounting!AE$12","v":96707305.423045859},{"$f":"AF781 * Discounting!AF$12","v":96707305.423045859},{"$f":"AG781 * Discounting!AG$12","v":96707305.423045844},{"$f":"AH781 * Discounting!AH$12","v":96707305.423045874},{"$f":"AI781 * Discounting!AI$12","v":96707305.423045874},{"$f":"AJ781 * Discounting!AJ$12","v":96707305.423045844},{"$f":"AK781 * Discounting!AK$12","v":96707305.423045859},{"$f":"AL781 * Discounting!AL$12","v":96707305.423045889},{"$f":"AM781 * Discounting!AM$12","v":96707305.423045874},{"$f":"AN781 * Discounting!AN$12","v":96707305.423045814},{"$f":"AO781 * Discounting!AO$12","v":96707305.423045874},{"$f":"AP781 * Discounting!AP$12","v":129586636.63191269},{"$f":"AQ781 * Discounting!AQ$12","v":297924154.55471605},{"$f":"AR781 * Discounting!AR$12","v":300472273.35416567},{"$f":"AS781 * Discounting!AS$12","v":300483348.51945281},{"$f":"AT781 * Discounting!AT$12","v":300494206.52463627},{"$f":"AU781 * Discounting!AU$12","v":300504851.62775719},{"$f":"AV781 * Discounting!AV$12","v":131393812.61291654},{"$f":"AW781 * Discounting!AW$12","v":131404044.35370947},{"$f":"AX781 * Discounting!AX$12","v":128877253.3412773},{"$f":"AY781 * Discounting!AY$12","v":131423909.90196182},{"$f":"AZ781 * Discounting!AZ$12","v":300555026.89028192},{"$f":"BA781 * Discounting!BA$12","v":298873264.68330926},{"$f":"BB781 * Discounting!BB$12","v":300573746.6400882},{"$f":"BC781 * Discounting!BC$12","v":300582832.13310224},{"$f":"BD781 * Discounting!BD$12","v":300591739.47919446},{"$f":"BE781 * Discounting!BE$12","v":300600472.17144191},{"$f":"BF781 * Discounting!BF$12","v":300609033.63442945},{"$f":"BG781 * Discounting!BG$12","v":139420748.81240338},{"$f":"BH781 * Discounting!BH$12","v":307704845.83684599},{"$f":"BI781 * Discounting!BI$12","v":310249735.62549233},{"$f":"BJ781 * Discounting!BJ$12","v":310257645.09391356},{"$f":"BK781 * Discounting!BK$12","v":311111006.85167074},{"$f":"BL781 * Discounting!BL$12","v":146643190.9367789},{"$f":"BM781 * Discounting!BM$12","v":0},{"$f":"BN781 * Discounting!BN$12","v":0},{"$f":"BO781 * Discounting!BO$12","v":0},{"$f":"BP781 * Discounting!BP$12","v":0},{"$f":"BQ781 * Discounting!BQ$12","v":0},{"$f":"BR781 * Discounting!BR$12","v":0},{"$f":"BS781 * Discounting!BS$12","v":0},{"$f":"BT781 * Discounting!BT$12","v":0},{"$f":"BU781 * Discounting!BU$12","v":0},{"$f":"BV781 * Discounting!BV$12","v":0},{"$f":"BW781 * Discounting!BW$12","v":0},{"$f":"BX781 * Discounting!BX$12","v":0},{"$f":"BY781 * Discounting!BY$12","v":0},{"$f":"BZ781 * Discounting!BZ$12","v":0},{"$f":"CA781 * Discounting!CA$12","v":0},{"$f":"CB781 * Discounting!CB$12","v":0},{"$f":"CC781 * Discounting!CC$12","v":0},{"$f":"CD781 * Discounting!CD$12","v":0},{"$f":"CE781 * Discounting!CE$12","v":0},{"$f":"CF781 * Discounting!CF$12","v":0},{"$f":"CG781 * Discounting!CG$12","v":0},{"$f":"CH781 * Discounting!CH$12","v":0},{"$f":"CI781 * Discounting!CI$12","v":0},{"$f":"CJ781 * Discounting!CJ$12","v":0},{"$f":"CK781 * Discounting!CK$12","v":0},{"$f":"CL781 * Discounting!CL$12","v":0},{"$f":"CM781 * Discounting!CM$12","v":0},{"$f":"CN781 * Discounting!CN$12","v":0},{"$f":"CO781 * Discounting!CO$12","v":0},{"$f":"CP781 * Discounting!CP$12","v":0},{"$f":"CQ781 * Discounting!CQ$12","v":0},{"$f":"CR781 * Discounting!CR$12","v":0},{"$f":"CS781 * Discounting!CS$12","v":0},{"$f":"CT781 * Discounting!CT$12","v":0},{"$f":"CU781 * Discounting!CU$12","v":0},{"$f":"CV781 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3795430507.0776591,null,{"$f":"J782 * Discounting!J$12","v":0},{"$f":"K782 * Discounting!K$12","v":0},{"$f":"L782 * Discounting!L$12","v":0},{"$f":"M782 * Discounting!M$12","v":0},{"$f":"N782 * Discounting!N$12","v":0},{"$f":"O782 * Discounting!O$12","v":0},{"$f":"P782 * Discounting!P$12","v":0},{"$f":"Q782 * Discounting!Q$12","v":0},{"$f":"R782 * Discounting!R$12","v":0},{"$f":"S782 * Discounting!S$12","v":0},{"$f":"T782 * Discounting!T$12","v":0},{"$f":"U782 * Discounting!U$12","v":0},{"$f":"V782 * Discounting!V$12","v":0},{"$f":"W782 * Discounting!W$12","v":0},{"$f":"X782 * Discounting!X$12","v":0},{"$f":"Y782 * Discounting!Y$12","v":0},{"$f":"Z782 * Discounting!Z$12","v":0},{"$f":"AA782 * Discounting!AA$12","v":0},{"$f":"AB782 * Discounting!AB$12","v":0},{"$f":"AC782 * Discounting!AC$12","v":0},{"$f":"AD782 * Discounting!AD$12","v":0},{"$f":"AE782 * Discounting!AE$12","v":0},{"$f":"AF782 * Discounting!AF$12","v":0},{"$f":"AG782 * Discounting!AG$12","v":0},{"$f":"AH782 * Discounting!AH$12","v":0},{"$f":"AI782 * Discounting!AI$12","v":0},{"$f":"AJ782 * Discounting!AJ$12","v":0},{"$f":"AK782 * Discounting!AK$12","v":0},{"$f":"AL782 * Discounting!AL$12","v":22885617.19714541},{"$f":"AM782 * Discounting!AM$12","v":147796455.64427653},{"$f":"AN782 * Discounting!AN$12","v":129469191.24746411},{"$f":"AO782 * Discounting!AO$12","v":109808931.46779425},{"$f":"AP782 * Discounting!AP$12","v":95077512.013588071},{"$f":"AQ782 * Discounting!AQ$12","v":81443303.841565609},{"$f":"AR782 * Discounting!AR$12","v":112525422.41586719},{"$f":"AS782 * Discounting!AS$12","v":144332130.67743582},{"$f":"AT782 * Discounting!AT$12","v":168215966.186519},{"$f":"AU782 * Discounting!AU$12","v":180045720.30785254},{"$f":"AV782 * Discounting!AV$12","v":200484864.60601729},{"$f":"AW782 * Discounting!AW$12","v":175408218.87423652},{"$f":"AX782 * Discounting!AX$12","v":151124465.23688719},{"$f":"AY782 * Discounting!AY$12","v":126344158.73260771},{"$f":"AZ782 * Discounting!AZ$12","v":82641708.430739239},{"$f":"BA782 * Discounting!BA$12","v":107935955.50131603},{"$f":"BB782 * Discounting!BB$12","v":132085767.01036808},{"$f":"BC782 * Discounting!BC$12","v":156557300.4238641},{"$f":"BD782 * Discounting!BD$12","v":180201426.72223303},{"$f":"BE782 * Discounting!BE$12","v":180210400.92588305},{"$f":"BF782 * Discounting!BF$12","v":180450914.58250698},{"$f":"BG782 * Discounting!BG$12","v":199593641.28496051},{"$f":"BH782 * Discounting!BH$12","v":155712165.23185191},{"$f":"BI782 * Discounting!BI$12","v":156933529.2405296},{"$f":"BJ782 * Discounting!BJ$12","v":158802456.67583254},{"$f":"BK782 * Discounting!BK$12","v":160534340.75564447},{"$f":"BL782 * Discounting!BL$12","v":98808941.842672244},{"$f":"BM782 * Discounting!BM$12","v":0},{"$f":"BN782 * Discounting!BN$12","v":0},{"$f":"BO782 * Discounting!BO$12","v":0},{"$f":"BP782 * Discounting!BP$12","v":0},{"$f":"BQ782 * Discounting!BQ$12","v":0},{"$f":"BR782 * Discounting!BR$12","v":0},{"$f":"BS782 * Discounting!BS$12","v":0},{"$f":"BT782 * Discounting!BT$12","v":0},{"$f":"BU782 * Discounting!BU$12","v":0},{"$f":"BV782 * Discounting!BV$12","v":0},{"$f":"BW782 * Discounting!BW$12","v":0},{"$f":"BX782 * Discounting!BX$12","v":0},{"$f":"BY782 * Discounting!BY$12","v":0},{"$f":"BZ782 * Discounting!BZ$12","v":0},{"$f":"CA782 * Discounting!CA$12","v":0},{"$f":"CB782 * Discounting!CB$12","v":0},{"$f":"CC782 * Discounting!CC$12","v":0},{"$f":"CD782 * Discounting!CD$12","v":0},{"$f":"CE782 * Discounting!CE$12","v":0},{"$f":"CF782 * Discounting!CF$12","v":0},{"$f":"CG782 * Discounting!CG$12","v":0},{"$f":"CH782 * Discounting!CH$12","v":0},{"$f":"CI782 * Discounting!CI$12","v":0},{"$f":"CJ782 * Discounting!CJ$12","v":0},{"$f":"CK782 * Discounting!CK$12","v":0},{"$f":"CL782 * Discounting!CL$12","v":0},{"$f":"CM782 * Discounting!CM$12","v":0},{"$f":"CN782 * Discounting!CN$12","v":0},{"$f":"CO782 * Discounting!CO$12","v":0},{"$f":"CP782 * Discounting!CP$12","v":0},{"$f":"CQ782 * Discounting!CQ$12","v":0},{"$f":"CR782 * Discounting!CR$12","v":0},{"$f":"CS782 * Discounting!CS$12","v":0},{"$f":"CT782 * Discounting!CT$12","v":0},{"$f":"CU782 * Discounting!CU$12","v":0},{"$f":"CV782 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J783 * Discounting!J$12","v":0},{"$f":"K783 * Discounting!K$12","v":0},{"$f":"L783 * Discounting!L$12","v":0},{"$f":"M783 * Discounting!M$12","v":0},{"$f":"N783 * Discounting!N$12","v":0},{"$f":"O783 * Discounting!O$12","v":0},{"$f":"P783 * Discounting!P$12","v":0},{"$f":"Q783 * Discounting!Q$12","v":0},{"$f":"R783 * Discounting!R$12","v":0},{"$f":"S783 * Discounting!S$12","v":0},{"$f":"T783 * Discounting!T$12","v":0},{"$f":"U783 * Discounting!U$12","v":0},{"$f":"V783 * Discounting!V$12","v":0},{"$f":"W783 * Discounting!W$12","v":0},{"$f":"X783 * Discounting!X$12","v":0},{"$f":"Y783 * Discounting!Y$12","v":0},{"$f":"Z783 * Discounting!Z$12","v":0},{"$f":"AA783 * Discounting!AA$12","v":0},{"$f":"AB783 * Discounting!AB$12","v":0},{"$f":"AC783 * Discounting!AC$12","v":0},{"$f":"AD783 * Discounting!AD$12","v":0},{"$f":"AE783 * Discounting!AE$12","v":0},{"$f":"AF783 * Discounting!AF$12","v":0},{"$f":"AG783 * Discounting!AG$12","v":0},{"$f":"AH783 * Discounting!AH$12","v":0},{"$f":"AI783 * Discounting!AI$12","v":0},{"$f":"AJ783 * Discounting!AJ$12","v":0},{"$f":"AK783 * Discounting!AK$12","v":0},{"$f":"AL783 * Discounting!AL$12","v":0},{"$f":"AM783 * Discounting!AM$12","v":0},{"$f":"AN783 * Discounting!AN$12","v":0},{"$f":"AO783 * Discounting!AO$12","v":0},{"$f":"AP783 * Discounting!AP$12","v":0},{"$f":"AQ783 * Discounting!AQ$12","v":0},{"$f":"AR783 * Discounting!AR$12","v":0},{"$f":"AS783 * Discounting!AS$12","v":0},{"$f":"AT783 * Discounting!AT$12","v":0},{"$f":"AU783 * Discounting!AU$12","v":0},{"$f":"AV783 * Discounting!AV$12","v":0},{"$f":"AW783 * Discounting!AW$12","v":0},{"$f":"AX783 * Discounting!AX$12","v":0},{"$f":"AY783 * Discounting!AY$12","v":0},{"$f":"AZ783 * Discounting!AZ$12","v":0},{"$f":"BA783 * Discounting!BA$12","v":0},{"$f":"BB783 * Discounting!BB$12","v":0},{"$f":"BC783 * Discounting!BC$12","v":0},{"$f":"BD783 * Discounting!BD$12","v":0},{"$f":"BE783 * Discounting!BE$12","v":0},{"$f":"BF783 * Discounting!BF$12","v":0},{"$f":"BG783 * Discounting!BG$12","v":0},{"$f":"BH783 * Discounting!BH$12","v":0},{"$f":"BI783 * Discounting!BI$12","v":0},{"$f":"BJ783 * Discounting!BJ$12","v":0},{"$f":"BK783 * Discounting!BK$12","v":0},{"$f":"BL783 * Discounting!BL$12","v":0},{"$f":"BM783 * Discounting!BM$12","v":0},{"$f":"BN783 * Discounting!BN$12","v":0},{"$f":"BO783 * Discounting!BO$12","v":0},{"$f":"BP783 * Discounting!BP$12","v":0},{"$f":"BQ783 * Discounting!BQ$12","v":0},{"$f":"BR783 * Discounting!BR$12","v":0},{"$f":"BS783 * Discounting!BS$12","v":0},{"$f":"BT783 * Discounting!BT$12","v":0},{"$f":"BU783 * Discounting!BU$12","v":0},{"$f":"BV783 * Discounting!BV$12","v":0},{"$f":"BW783 * Discounting!BW$12","v":0},{"$f":"BX783 * Discounting!BX$12","v":0},{"$f":"BY783 * Discounting!BY$12","v":0},{"$f":"BZ783 * Discounting!BZ$12","v":0},{"$f":"CA783 * Discounting!CA$12","v":0},{"$f":"CB783 * Discounting!CB$12","v":0},{"$f":"CC783 * Discounting!CC$12","v":0},{"$f":"CD783 * Discounting!CD$12","v":0},{"$f":"CE783 * Discounting!CE$12","v":0},{"$f":"CF783 * Discounting!CF$12","v":0},{"$f":"CG783 * Discounting!CG$12","v":0},{"$f":"CH783 * Discounting!CH$12","v":0},{"$f":"CI783 * Discounting!CI$12","v":0},{"$f":"CJ783 * Discounting!CJ$12","v":0},{"$f":"CK783 * Discounting!CK$12","v":0},{"$f":"CL783 * Discounting!CL$12","v":0},{"$f":"CM783 * Discounting!CM$12","v":0},{"$f":"CN783 * Discounting!CN$12","v":0},{"$f":"CO783 * Discounting!CO$12","v":0},{"$f":"CP783 * Discounting!CP$12","v":0},{"$f":"CQ783 * Discounting!CQ$12","v":0},{"$f":"CR783 * Discounting!CR$12","v":0},{"$f":"CS783 * Discounting!CS$12","v":0},{"$f":"CT783 * Discounting!CT$12","v":0},{"$f":"CU783 * Discounting!CU$12","v":0},{"$f":"CV783 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1382207441.4687338,null,{"$f":"J784 * Discounting!J$12","v":0},{"$f":"K784 * Discounting!K$12","v":0},{"$f":"L784 * Discounting!L$12","v":0},{"$f":"M784 * Discounting!M$12","v":0},{"$f":"N784 * Discounting!N$12","v":0},{"$f":"O784 * Discounting!O$12","v":0},{"$f":"P784 * Discounting!P$12","v":0},{"$f":"Q784 * Discounting!Q$12","v":0},{"$f":"R784 * Discounting!R$12","v":0},{"$f":"S784 * Discounting!S$12","v":0},{"$f":"T784 * Discounting!T$12","v":0},{"$f":"U784 * Discounting!U$12","v":0},{"$f":"V784 * Discounting!V$12","v":0},{"$f":"W784 * Discounting!W$12","v":0},{"$f":"X784 * Discounting!X$12","v":0},{"$f":"Y784 * Discounting!Y$12","v":0},{"$f":"Z784 * Discounting!Z$12","v":0},{"$f":"AA784 * Discounting!AA$12","v":0},{"$f":"AB784 * Discounting!AB$12","v":0},{"$f":"AC784 * Discounting!AC$12","v":0},{"$f":"AD784 * Discounting!AD$12","v":0},{"$f":"AE784 * Discounting!AE$12","v":0},{"$f":"AF784 * Discounting!AF$12","v":0},{"$f":"AG784 * Discounting!AG$12","v":0},{"$f":"AH784 * Discounting!AH$12","v":0},{"$f":"AI784 * Discounting!AI$12","v":0},{"$f":"AJ784 * Discounting!AJ$12","v":0},{"$f":"AK784 * Discounting!AK$12","v":0},{"$f":"AL784 * Discounting!AL$12","v":0},{"$f":"AM784 * Discounting!AM$12","v":0},{"$f":"AN784 * Discounting!AN$12","v":0},{"$f":"AO784 * Discounting!AO$12","v":9812866.0355062112},{"$f":"AP784 * Discounting!AP$12","v":20833126.588795621},{"$f":"AQ784 * Discounting!AQ$12","v":11492225.518024344},{"$f":"AR784 * Discounting!AR$12","v":13023586.171509562},{"$f":"AS784 * Discounting!AS$12","v":66643681.866492212},{"$f":"AT784 * Discounting!AT$12","v":66645637.744533658},{"$f":"AU784 * Discounting!AU$12","v":66647555.272025265},{"$f":"AV784 * Discounting!AV$12","v":69348663.598604456},{"$f":"AW784 * Discounting!AW$12","v":69350506.666166574},{"$f":"AX784 * Discounting!AX$12","v":68895349.851165697},{"$f":"AY784 * Discounting!AY$12","v":69354085.094151452},{"$f":"AZ784 * Discounting!AZ$12","v":66656593.460213467},{"$f":"BA784 * Discounting!BA$12","v":66353653.673761718},{"$f":"BB784 * Discounting!BB$12","v":66659965.492826179},{"$f":"BC784 * Discounting!BC$12","v":66661602.08407674},{"$f":"BD784 * Discounting!BD$12","v":66663206.585302807},{"$f":"BE784 * Discounting!BE$12","v":66664779.625720546},{"$f":"BF784 * Discounting!BF$12","v":66666321.822208501},{"$f":"BG784 * Discounting!BG$12","v":70794574.517551571},{"$f":"BH784 * Discounting!BH$12","v":67944507.183010057},{"$f":"BI784 * Discounting!BI$12","v":68402924.17318818},{"$f":"BJ784 * Discounting!BJ$12","v":68404348.924359635},{"$f":"BK784 * Discounting!BK$12","v":68558066.987228006},{"$f":"BL784 * Discounting!BL$12","v":39729612.532311432},{"$f":"BM784 * Discounting!BM$12","v":0},{"$f":"BN784 * Discounting!BN$12","v":0},{"$f":"BO784 * Discounting!BO$12","v":0},{"$f":"BP784 * Discounting!BP$12","v":0},{"$f":"BQ784 * Discounting!BQ$12","v":0},{"$f":"BR784 * Discounting!BR$12","v":0},{"$f":"BS784 * Discounting!BS$12","v":0},{"$f":"BT784 * Discounting!BT$12","v":0},{"$f":"BU784 * Discounting!BU$12","v":0},{"$f":"BV784 * Discounting!BV$12","v":0},{"$f":"BW784 * Discounting!BW$12","v":0},{"$f":"BX784 * Discounting!BX$12","v":0},{"$f":"BY784 * Discounting!BY$12","v":0},{"$f":"BZ784 * Discounting!BZ$12","v":0},{"$f":"CA784 * Discounting!CA$12","v":0},{"$f":"CB784 * Discounting!CB$12","v":0},{"$f":"CC784 * Discounting!CC$12","v":0},{"$f":"CD784 * Discounting!CD$12","v":0},{"$f":"CE784 * Discounting!CE$12","v":0},{"$f":"CF784 * Discounting!CF$12","v":0},{"$f":"CG784 * Discounting!CG$12","v":0},{"$f":"CH784 * Discounting!CH$12","v":0},{"$f":"CI784 * Discounting!CI$12","v":0},{"$f":"CJ784 * Discounting!CJ$12","v":0},{"$f":"CK784 * Discounting!CK$12","v":0},{"$f":"CL784 * Discounting!CL$12","v":0},{"$f":"CM784 * Discounting!CM$12","v":0},{"$f":"CN784 * Discounting!CN$12","v":0},{"$f":"CO784 * Discounting!CO$12","v":0},{"$f":"CP784 * Discounting!CP$12","v":0},{"$f":"CQ784 * Discounting!CQ$12","v":0},{"$f":"CR784 * Discounting!CR$12","v":0},{"$f":"CS784 * Discounting!CS$12","v":0},{"$f":"CT784 * Discounting!CT$12","v":0},{"$f":"CU784 * Discounting!CU$12","v":0},{"$f":"CV784 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},831399122.01104295,null,{"$f":"J785 * Discounting!J$12","v":0},{"$f":"K785 * Discounting!K$12","v":0},{"$f":"L785 * Discounting!L$12","v":0},{"$f":"M785 * Discounting!M$12","v":0},{"$f":"N785 * Discounting!N$12","v":0},{"$f":"O785 * Discounting!O$12","v":0},{"$f":"P785 * Discounting!P$12","v":0},{"$f":"Q785 * Discounting!Q$12","v":0},{"$f":"R785 * Discounting!R$12","v":0},{"$f":"S785 * Discounting!S$12","v":0},{"$f":"T785 * Discounting!T$12","v":0},{"$f":"U785 * Discounting!U$12","v":0},{"$f":"V785 * Discounting!V$12","v":0},{"$f":"W785 * Discounting!W$12","v":0},{"$f":"X785 * Discounting!X$12","v":0},{"$f":"Y785 * Discounting!Y$12","v":0},{"$f":"Z785 * Discounting!Z$12","v":0},{"$f":"AA785 * Discounting!AA$12","v":0},{"$f":"AB785 * Discounting!AB$12","v":0},{"$f":"AC785 * Discounting!AC$12","v":0},{"$f":"AD785 * Discounting!AD$12","v":0},{"$f":"AE785 * Discounting!AE$12","v":0},{"$f":"AF785 * Discounting!AF$12","v":0},{"$f":"AG785 * Discounting!AG$12","v":0},{"$f":"AH785 * Discounting!AH$12","v":0},{"$f":"AI785 * Discounting!AI$12","v":0},{"$f":"AJ785 * Discounting!AJ$12","v":0},{"$f":"AK785 * Discounting!AK$12","v":0},{"$f":"AL785 * Discounting!AL$12","v":0},{"$f":"AM785 * Discounting!AM$12","v":0},{"$f":"AN785 * Discounting!AN$12","v":0},{"$f":"AO785 * Discounting!AO$12","v":0},{"$f":"AP785 * Discounting!AP$12","v":0},{"$f":"AQ785 * Discounting!AQ$12","v":0},{"$f":"AR785 * Discounting!AR$12","v":0},{"$f":"AS785 * Discounting!AS$12","v":0},{"$f":"AT785 * Discounting!AT$12","v":35406033.860158034},{"$f":"AU785 * Discounting!AU$12","v":41978227.714037485},{"$f":"AV785 * Discounting!AV$12","v":42365310.778142311},{"$f":"AW785 * Discounting!AW$12","v":44874634.112126261},{"$f":"AX785 * Discounting!AX$12","v":46893368.342360444},{"$f":"AY785 * Discounting!AY$12","v":49784260.711475536},{"$f":"AZ785 * Discounting!AZ$12","v":51726763.271118201},{"$f":"BA785 * Discounting!BA$12","v":48924692.756253943},{"$f":"BB785 * Discounting!BB$12","v":46785392.24250675},{"$f":"BC785 * Discounting!BC$12","v":44339711.833282664},{"$f":"BD785 * Discounting!BD$12","v":41976743.254549228},{"$f":"BE785 * Discounting!BE$12","v":41977261.570560187},{"$f":"BF785 * Discounting!BF$12","v":41954598.181736954},{"$f":"BG785 * Discounting!BG$12","v":43755752.937300369},{"$f":"BH785 * Discounting!BH$12","v":45578839.941523865},{"$f":"BI785 * Discounting!BI$12","v":45869278.83181642},{"$f":"BJ785 * Discounting!BJ$12","v":45683668.36434041},{"$f":"BK785 * Discounting!BK$12","v":45648826.212940767},{"$f":"BL785 * Discounting!BL$12","v":25875757.094813064},{"$f":"BM785 * Discounting!BM$12","v":0},{"$f":"BN785 * Discounting!BN$12","v":0},{"$f":"BO785 * Discounting!BO$12","v":0},{"$f":"BP785 * Discounting!BP$12","v":0},{"$f":"BQ785 * Discounting!BQ$12","v":0},{"$f":"BR785 * Discounting!BR$12","v":0},{"$f":"BS785 * Discounting!BS$12","v":0},{"$f":"BT785 * Discounting!BT$12","v":0},{"$f":"BU785 * Discounting!BU$12","v":0},{"$f":"BV785 * Discounting!BV$12","v":0},{"$f":"BW785 * Discounting!BW$12","v":0},{"$f":"BX785 * Discounting!BX$12","v":0},{"$f":"BY785 * Discounting!BY$12","v":0},{"$f":"BZ785 * Discounting!BZ$12","v":0},{"$f":"CA785 * Discounting!CA$12","v":0},{"$f":"CB785 * Discounting!CB$12","v":0},{"$f":"CC785 * Discounting!CC$12","v":0},{"$f":"CD785 * Discounting!CD$12","v":0},{"$f":"CE785 * Discounting!CE$12","v":0},{"$f":"CF785 * Discounting!CF$12","v":0},{"$f":"CG785 * Discounting!CG$12","v":0},{"$f":"CH785 * Discounting!CH$12","v":0},{"$f":"CI785 * Discounting!CI$12","v":0},{"$f":"CJ785 * Discounting!CJ$12","v":0},{"$f":"CK785 * Discounting!CK$12","v":0},{"$f":"CL785 * Discounting!CL$12","v":0},{"$f":"CM785 * Discounting!CM$12","v":0},{"$f":"CN785 * Discounting!CN$12","v":0},{"$f":"CO785 * Discounting!CO$12","v":0},{"$f":"CP785 * Discounting!CP$12","v":0},{"$f":"CQ785 * Discounting!CQ$12","v":0},{"$f":"CR785 * Discounting!CR$12","v":0},{"$f":"CS785 * Discounting!CS$12","v":0},{"$f":"CT785 * Discounting!CT$12","v":0},{"$f":"CU785 * Discounting!CU$12","v":0},{"$f":"CV785 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},299701536.68342292,null,{"$f":"J786 * Discounting!J$12","v":0},{"$f":"K786 * Discounting!K$12","v":0},{"$f":"L786 * Discounting!L$12","v":0},{"$f":"M786 * Discounting!M$12","v":0},{"$f":"N786 * Discounting!N$12","v":0},{"$f":"O786 * Discounting!O$12","v":0},{"$f":"P786 * Discounting!P$12","v":0},{"$f":"Q786 * Discounting!Q$12","v":0},{"$f":"R786 * Discounting!R$12","v":0},{"$f":"S786 * Discounting!S$12","v":0},{"$f":"T786 * Discounting!T$12","v":0},{"$f":"U786 * Discounting!U$12","v":0},{"$f":"V786 * Discounting!V$12","v":0},{"$f":"W786 * Discounting!W$12","v":0},{"$f":"X786 * Discounting!X$12","v":0},{"$f":"Y786 * Discounting!Y$12","v":0},{"$f":"Z786 * Discounting!Z$12","v":0},{"$f":"AA786 * Discounting!AA$12","v":0},{"$f":"AB786 * Discounting!AB$12","v":0},{"$f":"AC786 * Discounting!AC$12","v":0},{"$f":"AD786 * Discounting!AD$12","v":37007338.786032662},{"$f":"AE786 * Discounting!AE$12","v":34607905.982414514},{"$f":"AF786 * Discounting!AF$12","v":32205306.919534873},{"$f":"AG786 * Discounting!AG$12","v":29798097.262069847},{"$f":"AH786 * Discounting!AH$12","v":27384815.802430909},{"$f":"AI786 * Discounting!AI$12","v":24963983.435816541},{"$f":"AJ786 * Discounting!AJ$12","v":22534102.114687804},{"$f":"AK786 * Discounting!AK$12","v":20093653.78185077},{"$f":"AL786 * Discounting!AL$12","v":17641099.281308565},{"$f":"AM786 * Discounting!AM$12","v":15174877.246024566},{"$f":"AN786 * Discounting!AN$12","v":12693402.961715842},{"$f":"AO786 * Discounting!AO$12","v":10195067.205773724},{"$f":"AP786 * Discounting!AP$12","v":7678235.0603845892},{"$f":"AQ786 * Discounting!AQ$12","v":5141244.6988997078},{"$f":"AR786 * Discounting!AR$12","v":2582406.1444780543},{"$f":"AS786 * Discounting!AS$12","v":0},{"$f":"AT786 * Discounting!AT$12","v":0},{"$f":"AU786 * Discounting!AU$12","v":0},{"$f":"AV786 * Discounting!AV$12","v":0},{"$f":"AW786 * Discounting!AW$12","v":0},{"$f":"AX786 * Discounting!AX$12","v":0},{"$f":"AY786 * Discounting!AY$12","v":0},{"$f":"AZ786 * Discounting!AZ$12","v":0},{"$f":"BA786 * Discounting!BA$12","v":0},{"$f":"BB786 * Discounting!BB$12","v":0},{"$f":"BC786 * Discounting!BC$12","v":0},{"$f":"BD786 * Discounting!BD$12","v":0},{"$f":"BE786 * Discounting!BE$12","v":0},{"$f":"BF786 * Discounting!BF$12","v":0},{"$f":"BG786 * Discounting!BG$12","v":0},{"$f":"BH786 * Discounting!BH$12","v":0},{"$f":"BI786 * Discounting!BI$12","v":0},{"$f":"BJ786 * Discounting!BJ$12","v":0},{"$f":"BK786 * Discounting!BK$12","v":0},{"$f":"BL786 * Discounting!BL$12","v":0},{"$f":"BM786 * Discounting!BM$12","v":0},{"$f":"BN786 * Discounting!BN$12","v":0},{"$f":"BO786 * Discounting!BO$12","v":0},{"$f":"BP786 * Discounting!BP$12","v":0},{"$f":"BQ786 * Discounting!BQ$12","v":0},{"$f":"BR786 * Discounting!BR$12","v":0},{"$f":"BS786 * Discounting!BS$12","v":0},{"$f":"BT786 * Discounting!BT$12","v":0},{"$f":"BU786 * Discounting!BU$12","v":0},{"$f":"BV786 * Discounting!BV$12","v":0},{"$f":"BW786 * Discounting!BW$12","v":0},{"$f":"BX786 * Discounting!BX$12","v":0},{"$f":"BY786 * Discounting!BY$12","v":0},{"$f":"BZ786 * Discounting!BZ$12","v":0},{"$f":"CA786 * Discounting!CA$12","v":0},{"$f":"CB786 * Discounting!CB$12","v":0},{"$f":"CC786 * Discounting!CC$12","v":0},{"$f":"CD786 * Discounting!CD$12","v":0},{"$f":"CE786 * Discounting!CE$12","v":0},{"$f":"CF786 * Discounting!CF$12","v":0},{"$f":"CG786 * Discounting!CG$12","v":0},{"$f":"CH786 * Discounting!CH$12","v":0},{"$f":"CI786 * Discounting!CI$12","v":0},{"$f":"CJ786 * Discounting!CJ$12","v":0},{"$f":"CK786 * Discounting!CK$12","v":0},{"$f":"CL786 * Discounting!CL$12","v":0},{"$f":"CM786 * Discounting!CM$12","v":0},{"$f":"CN786 * Discounting!CN$12","v":0},{"$f":"CO786 * Discounting!CO$12","v":0},{"$f":"CP786 * Discounting!CP$12","v":0},{"$f":"CQ786 * Discounting!CQ$12","v":0},{"$f":"CR786 * Discounting!CR$12","v":0},{"$f":"CS786 * Discounting!CS$12","v":0},{"$f":"CT786 * Discounting!CT$12","v":0},{"$f":"CU786 * Discounting!CU$12","v":0},{"$f":"CV786 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},15764105302.214674,null,{"$f":"SUM(J793:J804)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2305084.9110171348,2259887.1676638578,2215575.6545724096,2172132.9946788331,2129542.1516459147,116924062.52941045,207018585.68591407,204575852.32039732,202129295.30740571,199677438.00901526,197218786.19264448,194751826.97959763,192275027.77233118,212672452.35674867,335082129.44292343,314239136.52094704,301859824.43176758,328478240.4873935,471271380.26970738,503842494.11878616,586666941.97483659,645939208.44170487,664323898.66949308,518710959.67875892,496127049.67290306,470851982.03010583,451940410.27875966,576587078.65576684,597068073.57575202,621059417.91326988,643070541.59628654,664337258.80488729,664332593.96078897,664536564.46019816,528396900.6269564,651749489.14583957,656241998.70389605,657912492.91118026,660594892.13067353,350558793.6780498,{"$f":"SUM(BM793:BM804)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC793:CC804)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J807:CV807)","v":26839831807.245552},null,{"$f":"J789 * Discounting!J$12","v":0},{"$f":"K789 * Discounting!K$12","v":0},{"$f":"L789 * Discounting!L$12","v":0},{"$f":"M789 * Discounting!M$12","v":0},{"$f":"N789 * Discounting!N$12","v":0},{"$f":"O789 * Discounting!O$12","v":0},{"$f":"P789 * Discounting!P$12","v":0},{"$f":"Q789 * Discounting!Q$12","v":0},{"$f":"R789 * Discounting!R$12","v":0},{"$f":"S789 * Discounting!S$12","v":0},{"$f":"T789 * Discounting!T$12","v":0},{"$f":"U789 * Discounting!U$12","v":0},{"$f":"V789 * Discounting!V$12","v":0},{"$f":"W789 * Discounting!W$12","v":0},{"$f":"X789 * Discounting!X$12","v":0},{"$f":"Y789 * Discounting!Y$12","v":0},{"$f":"Z789 * Discounting!Z$12","v":-191706532.00480512},{"$f":"AA789 * Discounting!AA$12","v":-802112984.42666698},{"$f":"AB789 * Discounting!AB$12","v":-1035671659.9711344},{"$f":"AC789 * Discounting!AC$12","v":-1323510769.7167687},{"$f":"AD789 * Discounting!AD$12","v":-238272915.28383267},{"$f":"AE789 * Discounting!AE$12","v":835232878.89992785},{"$f":"AF789 * Discounting!AF$12","v":1072114864.5895796},{"$f":"AG789 * Discounting!AG$12","v":1072114864.5895796},{"$f":"AH789 * Discounting!AH$12","v":1072114864.5895796},{"$f":"AI789 * Discounting!AI$12","v":1042127948.0958304},{"$f":"AJ789 * Discounting!AJ$12","v":1042127948.0958304},{"$f":"AK789 * Discounting!AK$12","v":1042127948.0958304},{"$f":"AL789 * Discounting!AL$12","v":568363976.71652687},{"$f":"AM789 * Discounting!AM$12","v":568363976.71652687},{"$f":"AN789 * Discounting!AN$12","v":558888697.28894079},{"$f":"AO789 * Discounting!AO$12","v":568363976.71652675},{"$f":"AP789 * Discounting!AP$12","v":805245962.40617871},{"$f":"AQ789 * Discounting!AQ$12","v":1035021488.525141},{"$f":"AR789 * Discounting!AR$12","v":1042127948.0958304},{"$f":"AS789 * Discounting!AS$12","v":1042127948.0958304},{"$f":"AT789 * Discounting!AT$12","v":1042127948.0958304},{"$f":"AU789 * Discounting!AU$12","v":1042127948.0958304},{"$f":"AV789 * Discounting!AV$12","v":568363976.71652675},{"$f":"AW789 * Discounting!AW$12","v":568363976.71652675},{"$f":"AX789 * Discounting!AX$12","v":561257517.14583731},{"$f":"AY789 * Discounting!AY$12","v":568363976.71652675},{"$f":"AZ789 * Discounting!AZ$12","v":1042127948.0958304},{"$f":"BA789 * Discounting!BA$12","v":1037390308.3820374},{"$f":"BB789 * Discounting!BB$12","v":1042127948.0958304},{"$f":"BC789 * Discounting!BC$12","v":1042127948.0958304},{"$f":"BD789 * Discounting!BD$12","v":1042127948.0958304},{"$f":"BE789 * Discounting!BE$12","v":1042127948.0958304},{"$f":"BF789 * Discounting!BF$12","v":1042127948.0958304},{"$f":"BG789 * Discounting!BG$12","v":590563897.09714699},{"$f":"BH789 * Discounting!BH$12","v":1061959048.6195543},{"$f":"BI789 * Discounting!BI$12","v":1069065508.1902437},{"$f":"BJ789 * Discounting!BJ$12","v":1069065508.1902437},{"$f":"BK789 * Discounting!BK$12","v":1071434328.0471404},{"$f":"BL789 * Discounting!BL$12","v":561789746.54268026},{"$f":"BM789 * Discounting!BM$12","v":0},{"$f":"BN789 * Discounting!BN$12","v":0},{"$f":"BO789 * Discounting!BO$12","v":0},{"$f":"BP789 * Discounting!BP$12","v":0},{"$f":"BQ789 * Discounting!BQ$12","v":0},{"$f":"BR789 * Discounting!BR$12","v":0},{"$f":"BS789 * Discounting!BS$12","v":0},{"$f":"BT789 * Discounting!BT$12","v":0},{"$f":"BU789 * Discounting!BU$12","v":0},{"$f":"BV789 * Discounting!BV$12","v":0},{"$f":"BW789 * Discounting!BW$12","v":0},{"$f":"BX789 * Discounting!BX$12","v":0},{"$f":"BY789 * Discounting!BY$12","v":0},{"$f":"BZ789 * Discounting!BZ$12","v":0},{"$f":"CA789 * Discounting!CA$12","v":0},{"$f":"CB789 * Discounting!CB$12","v":0},{"$f":"CC789 * Discounting!CC$12","v":0},{"$f":"CD789 * Discounting!CD$12","v":0},{"$f":"CE789 * Discounting!CE$12","v":0},{"$f":"CF789 * Discounting!CF$12","v":0},{"$f":"CG789 * Discounting!CG$12","v":0},{"$f":"CH789 * Discounting!CH$12","v":0},{"$f":"CI789 * Discounting!CI$12","v":0},{"$f":"CJ789 * Discounting!CJ$12","v":0},{"$f":"CK789 * Discounting!CK$12","v":0},{"$f":"CL789 * Discounting!CL$12","v":0},{"$f":"CM789 * Discounting!CM$12","v":0},{"$f":"CN789 * Discounting!CN$12","v":0},{"$f":"CO789 * Discounting!CO$12","v":0},{"$f":"CP789 * Discounting!CP$12","v":0},{"$f":"CQ789 * Discounting!CQ$12","v":0},{"$f":"CR789 * Discounting!CR$12","v":0},{"$f":"CS789 * Discounting!CS$12","v":0},{"$f":"CT789 * Discounting!CT$12","v":0},{"$f":"CU789 * Discounting!CU$12","v":0},{"$f":"CV789 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,null,{"$f":"(H805-H804)/H807","v":0.57617364656348391}]
[]
[null,null,"Discounted"]
[null,null,null,{"$f":"\"Investment Decision: NPV\"&Inputs!C482*100","v":"Investment Decision: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J812:CV812)","v":0},null,{"$f":"J793 / Discounting!J$23","v":0},{"$f":"K793 / Discounting!K$23","v":0},{"$f":"L793 / Discounting!L$23","v":0},{"$f":"M793 / Discounting!M$23","v":0},{"$f":"N793 / Discounting!N$23","v":0},{"$f":"O793 / Discounting!O$23","v":0},{"$f":"P793 / Discounting!P$23","v":0},{"$f":"Q793 / Discounting!Q$23","v":0},{"$f":"R793 / Discounting!R$23","v":0},{"$f":"S793 / Discounting!S$23","v":0},{"$f":"T793 / Discounting!T$23","v":0},{"$f":"U793 / Discounting!U$23","v":0},{"$f":"V793 / Discounting!V$23","v":0},{"$f":"W793 / Discounting!W$23","v":0},{"$f":"X793 / Discounting!X$23","v":0},{"$f":"Y793 / Discounting!Y$23","v":0},{"$f":"Z793 / Discounting!Z$23","v":0},{"$f":"AA793 / Discounting!AA$23","v":0},{"$f":"AB793 / Discounting!AB$23","v":0},{"$f":"AC793 / Discounting!AC$23","v":0},{"$f":"AD793 / Discounting!AD$23","v":0},{"$f":"AE793 / Discounting!AE$23","v":0},{"$f":"AF793 / Discounting!AF$23","v":0},{"$f":"AG793 / Discounting!AG$23","v":0},{"$f":"AH793 / Discounting!AH$23","v":0},{"$f":"AI793 / Discounting!AI$23","v":0},{"$f":"AJ793 / Discounting!AJ$23","v":0},{"$f":"AK793 / Discounting!AK$23","v":0},{"$f":"AL793 / Discounting!AL$23","v":0},{"$f":"AM793 / Discounting!AM$23","v":0},{"$f":"AN793 / Discounting!AN$23","v":0},{"$f":"AO793 / Discounting!AO$23","v":0},{"$f":"AP793 / Discounting!AP$23","v":0},{"$f":"AQ793 / Discounting!AQ$23","v":0},{"$f":"AR793 / Discounting!AR$23","v":0},{"$f":"AS793 / Discounting!AS$23","v":0},{"$f":"AT793 / Discounting!AT$23","v":0},{"$f":"AU793 / Discounting!AU$23","v":0},{"$f":"AV793 / Discounting!AV$23","v":0},{"$f":"AW793 / Discounting!AW$23","v":0},{"$f":"AX793 / Discounting!AX$23","v":0},{"$f":"AY793 / Discounting!AY$23","v":0},{"$f":"AZ793 / Discounting!AZ$23","v":0},{"$f":"BA793 / Discounting!BA$23","v":0},{"$f":"BB793 / Discounting!BB$23","v":0},{"$f":"BC793 / Discounting!BC$23","v":0},{"$f":"BD793 / Discounting!BD$23","v":0},{"$f":"BE793 / Discounting!BE$23","v":0},{"$f":"BF793 / Discounting!BF$23","v":0},{"$f":"BG793 / Discounting!BG$23","v":0},{"$f":"BH793 / Discounting!BH$23","v":0},{"$f":"BI793 / Discounting!BI$23","v":0},{"$f":"BJ793 / Discounting!BJ$23","v":0},{"$f":"BK793 / Discounting!BK$23","v":0},{"$f":"BL793 / Discounting!BL$23","v":0},{"$f":"BM793 / Discounting!BM$23","v":0},{"$f":"BN793 / Discounting!BN$23","v":0},{"$f":"BO793 / Discounting!BO$23","v":0},{"$f":"BP793 / Discounting!BP$23","v":0},{"$f":"BQ793 / Discounting!BQ$23","v":0},{"$f":"BR793 / Discounting!BR$23","v":0},{"$f":"BS793 / Discounting!BS$23","v":0},{"$f":"BT793 / Discounting!BT$23","v":0},{"$f":"BU793 / Discounting!BU$23","v":0},{"$f":"BV793 / Discounting!BV$23","v":0},{"$f":"BW793 / Discounting!BW$23","v":0},{"$f":"BX793 / Discounting!BX$23","v":0},{"$f":"BY793 / Discounting!BY$23","v":0},{"$f":"BZ793 / Discounting!BZ$23","v":0},{"$f":"CA793 / Discounting!CA$23","v":0},{"$f":"CB793 / Discounting!CB$23","v":0},{"$f":"CC793 / Discounting!CC$23","v":0},{"$f":"CD793 / Discounting!CD$23","v":0},{"$f":"CE793 / Discounting!CE$23","v":0},{"$f":"CF793 / Discounting!CF$23","v":0},{"$f":"CG793 / Discounting!CG$23","v":0},{"$f":"CH793 / Discounting!CH$23","v":0},{"$f":"CI793 / Discounting!CI$23","v":0},{"$f":"CJ793 / Discounting!CJ$23","v":0},{"$f":"CK793 / Discounting!CK$23","v":0},{"$f":"CL793 / Discounting!CL$23","v":0},{"$f":"CM793 / Discounting!CM$23","v":0},{"$f":"CN793 / Discounting!CN$23","v":0},{"$f":"CO793 / Discounting!CO$23","v":0},{"$f":"CP793 / Discounting!CP$23","v":0},{"$f":"CQ793 / Discounting!CQ$23","v":0},{"$f":"CR793 / Discounting!CR$23","v":0},{"$f":"CS793 / Discounting!CS$23","v":0},{"$f":"CT793 / Discounting!CT$23","v":0},{"$f":"CU793 / Discounting!CU$23","v":0},{"$f":"CV793 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},19750131.552180141,null,{"$f":"J794 / Discounting!J$23","v":0},{"$f":"K794 / Discounting!K$23","v":0},{"$f":"L794 / Discounting!L$23","v":0},{"$f":"M794 / Discounting!M$23","v":0},{"$f":"N794 / Discounting!N$23","v":0},{"$f":"O794 / Discounting!O$23","v":0},{"$f":"P794 / Discounting!P$23","v":0},{"$f":"Q794 / Discounting!Q$23","v":0},{"$f":"R794 / Discounting!R$23","v":0},{"$f":"S794 / Discounting!S$23","v":0},{"$f":"T794 / Discounting!T$23","v":0},{"$f":"U794 / Discounting!U$23","v":0},{"$f":"V794 / Discounting!V$23","v":0},{"$f":"W794 / Discounting!W$23","v":0},{"$f":"X794 / Discounting!X$23","v":0},{"$f":"Y794 / Discounting!Y$23","v":2169225.2895426475},{"$f":"Z794 / Discounting!Z$23","v":1933355.8730326626},{"$f":"AA794 / Discounting!AA$23","v":1723133.5766779524},{"$f":"AB794 / Discounting!AB$23","v":1535769.6761835578},{"$f":"AC794 / Discounting!AC$23","v":1368778.6775254526},{"$f":"AD794 / Discounting!AD$23","v":1219945.3453881037},{"$f":"AE794 / Discounting!AE$23","v":1087295.3167451904},{"$f":"AF794 / Discounting!AF$23","v":969068.90975507151},{"$f":"AG794 / Discounting!AG$23","v":863697.7805303667},{"$f":"AH794 / Discounting!AH$23","v":769784.11811975623},{"$f":"AI794 / Discounting!AI$23","v":686082.10171101266},{"$f":"AJ794 / Discounting!AJ$23","v":611481.3740739862},{"$f":"AK794 / Discounting!AK$23","v":544992.31200890034},{"$f":"AL794 / Discounting!AL$23","v":485732.89840365434},{"$f":"AM794 / Discounting!AM$23","v":432917.02175013762},{"$f":"AN794 / Discounting!AN$23","v":385844.04790564848},{"$f":"AO794 / Discounting!AO$23","v":343889.52576261002},{"$f":"AP794 / Discounting!AP$23","v":306496.90353173797},{"$f":"AQ794 / Discounting!AQ$23","v":273170.14575021208},{"$f":"AR794 / Discounting!AR$23","v":243467.15307505531},{"$f":"AS794 / Discounting!AS$23","v":216993.89757135051},{"$f":"AT794 / Discounting!AT$23","v":193399.19569639082},{"$f":"AU794 / Discounting!AU$23","v":172370.04964027702},{"$f":"AV794 / Discounting!AV$23","v":153627.49522306325},{"$f":"AW794 / Discounting!AW$23","v":136922.90126832732},{"$f":"AX794 / Discounting!AX$23","v":122034.67136214556},{"$f":"AY794 / Discounting!AY$23","v":108765.3042443365},{"$f":"AZ794 / Discounting!AZ$23","v":96938.773836307038},{"$f":"BA794 / Discounting!BA$23","v":86398.194150006253},{"$f":"BB794 / Discounting!BB$23","v":77003.738101609837},{"$f":"BC794 / Discounting!BC$23","v":68630.782621755643},{"$f":"BD794 / Discounting!BD$23","v":61168.255456110186},{"$f":"BE794 / Discounting!BE$23","v":54517.16172558839},{"$f":"BF794 / Discounting!BF$23","v":48589.270700167901},{"$f":"BG794 / Discounting!BG$23","v":43305.945365568536},{"$f":"BH794 / Discounting!BH$23","v":38597.099256299945},{"$f":"BI794 / Discounting!BI$23","v":34400.266716844868},{"$f":"BJ794 / Discounting!BJ$23","v":30659.77425743749},{"$f":"BK794 / Discounting!BK$23","v":27326.002011976369},{"$f":"BL794 / Discounting!BL$23","v":24354.725500870201},{"$f":"BM794 / Discounting!BM$23","v":0},{"$f":"BN794 / Discounting!BN$23","v":0},{"$f":"BO794 / Discounting!BO$23","v":0},{"$f":"BP794 / Discounting!BP$23","v":0},{"$f":"BQ794 / Discounting!BQ$23","v":0},{"$f":"BR794 / Discounting!BR$23","v":0},{"$f":"BS794 / Discounting!BS$23","v":0},{"$f":"BT794 / Discounting!BT$23","v":0},{"$f":"BU794 / Discounting!BU$23","v":0},{"$f":"BV794 / Discounting!BV$23","v":0},{"$f":"BW794 / Discounting!BW$23","v":0},{"$f":"BX794 / Discounting!BX$23","v":0},{"$f":"BY794 / Discounting!BY$23","v":0},{"$f":"BZ794 / Discounting!BZ$23","v":0},{"$f":"CA794 / Discounting!CA$23","v":0},{"$f":"CB794 / Discounting!CB$23","v":0},{"$f":"CC794 / Discounting!CC$23","v":0},{"$f":"CD794 / Discounting!CD$23","v":0},{"$f":"CE794 / Discounting!CE$23","v":0},{"$f":"CF794 / Discounting!CF$23","v":0},{"$f":"CG794 / Discounting!CG$23","v":0},{"$f":"CH794 / Discounting!CH$23","v":0},{"$f":"CI794 / Discounting!CI$23","v":0},{"$f":"CJ794 / Discounting!CJ$23","v":0},{"$f":"CK794 / Discounting!CK$23","v":0},{"$f":"CL794 / Discounting!CL$23","v":0},{"$f":"CM794 / Discounting!CM$23","v":0},{"$f":"CN794 / Discounting!CN$23","v":0},{"$f":"CO794 / Discounting!CO$23","v":0},{"$f":"CP794 / Discounting!CP$23","v":0},{"$f":"CQ794 / Discounting!CQ$23","v":0},{"$f":"CR794 / Discounting!CR$23","v":0},{"$f":"CS794 / Discounting!CS$23","v":0},{"$f":"CT794 / Discounting!CT$23","v":0},{"$f":"CU794 / Discounting!CU$23","v":0},{"$f":"CV794 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1236960.2224747485,null,{"$f":"J795 / Discounting!J$23","v":0},{"$f":"K795 / Discounting!K$23","v":0},{"$f":"L795 / Discounting!L$23","v":0},{"$f":"M795 / Discounting!M$23","v":0},{"$f":"N795 / Discounting!N$23","v":0},{"$f":"O795 / Discounting!O$23","v":0},{"$f":"P795 / Discounting!P$23","v":0},{"$f":"Q795 / Discounting!Q$23","v":0},{"$f":"R795 / Discounting!R$23","v":0},{"$f":"S795 / Discounting!S$23","v":0},{"$f":"T795 / Discounting!T$23","v":0},{"$f":"U795 / Discounting!U$23","v":0},{"$f":"V795 / Discounting!V$23","v":0},{"$f":"W795 / Discounting!W$23","v":0},{"$f":"X795 / Discounting!X$23","v":0},{"$f":"Y795 / Discounting!Y$23","v":135859.62147448733},{"$f":"Z795 / Discounting!Z$23","v":121087.00666175339},{"$f":"AA795 / Discounting!AA$23","v":107920.68329924544},{"$f":"AB795 / Discounting!AB$23","v":96185.992245316782},{"$f":"AC795 / Discounting!AC$23","v":85727.265815790335},{"$f":"AD795 / Discounting!AD$23","v":76405.762759171426},{"$f":"AE795 / Discounting!AE$23","v":68097.827771097524},{"$f":"AF795 / Discounting!AF$23","v":60693.251132885482},{"$f":"AG795 / Discounting!AG$23","v":54093.80671380167},{"$f":"AH795 / Discounting!AH$23","v":48211.948942782234},{"$f":"AI795 / Discounting!AI$23","v":42969.651464155279},{"$f":"AJ795 / Discounting!AJ$23","v":38297.37207143964},{"$f":"AK795 / Discounting!AK$23","v":34133.130188448871},{"$f":"AL795 / Discounting!AL$23","v":30421.6846599366},{"$f":"AM795 / Discounting!AM$23","v":27113.800944685026},{"$f":"AN795 / Discounting!AN$23","v":24165.597989915354},{"$f":"AO795 / Discounting!AO$23","v":21537.966122919206},{"$f":"AP795 / Discounting!AP$23","v":19196.048237895906},{"$f":"AQ795 / Discounting!AQ$23","v":17108.777395629149},{"$f":"AR795 / Discounting!AR$23","v":15248.464701986763},{"$f":"AS795 / Discounting!AS$23","v":13590.431998205668},{"$f":"AT795 / Discounting!AT$23","v":12112.684490379383},{"$f":"AU795 / Discounting!AU$23","v":10795.618975382695},{"$f":"AV795 / Discounting!AV$23","v":9621.7637926761963},{"$f":"AW795 / Discounting!AW$23","v":8575.5470522960732},{"$f":"AX795 / Discounting!AX$23","v":7643.090064435004},{"$f":"AY795 / Discounting!AY$23","v":6812.0232303342273},{"$f":"AZ795 / Discounting!AZ$23","v":6071.3219521695428},{"$f":"BA795 / Discounting!BA$23","v":5411.1603851778436},{"$f":"BB795 / Discounting!BB$23","v":4822.7810919588628},{"$f":"BC795 / Discounting!BC$23","v":4298.3788698385579},{"$f":"BD795 / Discounting!BD$23","v":3830.9972101947924},{"$f":"BE795 / Discounting!BE$23","v":3414.4360162163921},{"$f":"BF795 / Discounting!BF$23","v":3043.1693549165702},{"$f":"BG795 / Discounting!BG$23","v":2712.2721523320583},{"$f":"BH795 / Discounting!BH$23","v":2417.3548594759882},{"$f":"BI795 / Discounting!BI$23","v":2154.5052223493658},{"$f":"BJ795 / Discounting!BJ$23","v":1920.2363835555839},{"$f":"BK795 / Discounting!BK$23","v":1711.4406270548873},{"$f":"BL795 / Discounting!BL$23","v":1525.3481524553363},{"$f":"BM795 / Discounting!BM$23","v":0},{"$f":"BN795 / Discounting!BN$23","v":0},{"$f":"BO795 / Discounting!BO$23","v":0},{"$f":"BP795 / Discounting!BP$23","v":0},{"$f":"BQ795 / Discounting!BQ$23","v":0},{"$f":"BR795 / Discounting!BR$23","v":0},{"$f":"BS795 / Discounting!BS$23","v":0},{"$f":"BT795 / Discounting!BT$23","v":0},{"$f":"BU795 / Discounting!BU$23","v":0},{"$f":"BV795 / Discounting!BV$23","v":0},{"$f":"BW795 / Discounting!BW$23","v":0},{"$f":"BX795 / Discounting!BX$23","v":0},{"$f":"BY795 / Discounting!BY$23","v":0},{"$f":"BZ795 / Discounting!BZ$23","v":0},{"$f":"CA795 / Discounting!CA$23","v":0},{"$f":"CB795 / Discounting!CB$23","v":0},{"$f":"CC795 / Discounting!CC$23","v":0},{"$f":"CD795 / Discounting!CD$23","v":0},{"$f":"CE795 / Discounting!CE$23","v":0},{"$f":"CF795 / Discounting!CF$23","v":0},{"$f":"CG795 / Discounting!CG$23","v":0},{"$f":"CH795 / Discounting!CH$23","v":0},{"$f":"CI795 / Discounting!CI$23","v":0},{"$f":"CJ795 / Discounting!CJ$23","v":0},{"$f":"CK795 / Discounting!CK$23","v":0},{"$f":"CL795 / Discounting!CL$23","v":0},{"$f":"CM795 / Discounting!CM$23","v":0},{"$f":"CN795 / Discounting!CN$23","v":0},{"$f":"CO795 / Discounting!CO$23","v":0},{"$f":"CP795 / Discounting!CP$23","v":0},{"$f":"CQ795 / Discounting!CQ$23","v":0},{"$f":"CR795 / Discounting!CR$23","v":0},{"$f":"CS795 / Discounting!CS$23","v":0},{"$f":"CT795 / Discounting!CT$23","v":0},{"$f":"CU795 / Discounting!CU$23","v":0},{"$f":"CV795 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J796 / Discounting!J$23","v":0},{"$f":"K796 / Discounting!K$23","v":0},{"$f":"L796 / Discounting!L$23","v":0},{"$f":"M796 / Discounting!M$23","v":0},{"$f":"N796 / Discounting!N$23","v":0},{"$f":"O796 / Discounting!O$23","v":0},{"$f":"P796 / Discounting!P$23","v":0},{"$f":"Q796 / Discounting!Q$23","v":0},{"$f":"R796 / Discounting!R$23","v":0},{"$f":"S796 / Discounting!S$23","v":0},{"$f":"T796 / Discounting!T$23","v":0},{"$f":"U796 / Discounting!U$23","v":0},{"$f":"V796 / Discounting!V$23","v":0},{"$f":"W796 / Discounting!W$23","v":0},{"$f":"X796 / Discounting!X$23","v":0},{"$f":"Y796 / Discounting!Y$23","v":0},{"$f":"Z796 / Discounting!Z$23","v":0},{"$f":"AA796 / Discounting!AA$23","v":0},{"$f":"AB796 / Discounting!AB$23","v":0},{"$f":"AC796 / Discounting!AC$23","v":0},{"$f":"AD796 / Discounting!AD$23","v":0},{"$f":"AE796 / Discounting!AE$23","v":0},{"$f":"AF796 / Discounting!AF$23","v":0},{"$f":"AG796 / Discounting!AG$23","v":0},{"$f":"AH796 / Discounting!AH$23","v":0},{"$f":"AI796 / Discounting!AI$23","v":0},{"$f":"AJ796 / Discounting!AJ$23","v":0},{"$f":"AK796 / Discounting!AK$23","v":0},{"$f":"AL796 / Discounting!AL$23","v":0},{"$f":"AM796 / Discounting!AM$23","v":0},{"$f":"AN796 / Discounting!AN$23","v":0},{"$f":"AO796 / Discounting!AO$23","v":0},{"$f":"AP796 / Discounting!AP$23","v":0},{"$f":"AQ796 / Discounting!AQ$23","v":0},{"$f":"AR796 / Discounting!AR$23","v":0},{"$f":"AS796 / Discounting!AS$23","v":0},{"$f":"AT796 / Discounting!AT$23","v":0},{"$f":"AU796 / Discounting!AU$23","v":0},{"$f":"AV796 / Discounting!AV$23","v":0},{"$f":"AW796 / Discounting!AW$23","v":0},{"$f":"AX796 / Discounting!AX$23","v":0},{"$f":"AY796 / Discounting!AY$23","v":0},{"$f":"AZ796 / Discounting!AZ$23","v":0},{"$f":"BA796 / Discounting!BA$23","v":0},{"$f":"BB796 / Discounting!BB$23","v":0},{"$f":"BC796 / Discounting!BC$23","v":0},{"$f":"BD796 / Discounting!BD$23","v":0},{"$f":"BE796 / Discounting!BE$23","v":0},{"$f":"BF796 / Discounting!BF$23","v":0},{"$f":"BG796 / Discounting!BG$23","v":0},{"$f":"BH796 / Discounting!BH$23","v":0},{"$f":"BI796 / Discounting!BI$23","v":0},{"$f":"BJ796 / Discounting!BJ$23","v":0},{"$f":"BK796 / Discounting!BK$23","v":0},{"$f":"BL796 / Discounting!BL$23","v":0},{"$f":"BM796 / Discounting!BM$23","v":0},{"$f":"BN796 / Discounting!BN$23","v":0},{"$f":"BO796 / Discounting!BO$23","v":0},{"$f":"BP796 / Discounting!BP$23","v":0},{"$f":"BQ796 / Discounting!BQ$23","v":0},{"$f":"BR796 / Discounting!BR$23","v":0},{"$f":"BS796 / Discounting!BS$23","v":0},{"$f":"BT796 / Discounting!BT$23","v":0},{"$f":"BU796 / Discounting!BU$23","v":0},{"$f":"BV796 / Discounting!BV$23","v":0},{"$f":"BW796 / Discounting!BW$23","v":0},{"$f":"BX796 / Discounting!BX$23","v":0},{"$f":"BY796 / Discounting!BY$23","v":0},{"$f":"BZ796 / Discounting!BZ$23","v":0},{"$f":"CA796 / Discounting!CA$23","v":0},{"$f":"CB796 / Discounting!CB$23","v":0},{"$f":"CC796 / Discounting!CC$23","v":0},{"$f":"CD796 / Discounting!CD$23","v":0},{"$f":"CE796 / Discounting!CE$23","v":0},{"$f":"CF796 / Discounting!CF$23","v":0},{"$f":"CG796 / Discounting!CG$23","v":0},{"$f":"CH796 / Discounting!CH$23","v":0},{"$f":"CI796 / Discounting!CI$23","v":0},{"$f":"CJ796 / Discounting!CJ$23","v":0},{"$f":"CK796 / Discounting!CK$23","v":0},{"$f":"CL796 / Discounting!CL$23","v":0},{"$f":"CM796 / Discounting!CM$23","v":0},{"$f":"CN796 / Discounting!CN$23","v":0},{"$f":"CO796 / Discounting!CO$23","v":0},{"$f":"CP796 / Discounting!CP$23","v":0},{"$f":"CQ796 / Discounting!CQ$23","v":0},{"$f":"CR796 / Discounting!CR$23","v":0},{"$f":"CS796 / Discounting!CS$23","v":0},{"$f":"CT796 / Discounting!CT$23","v":0},{"$f":"CU796 / Discounting!CU$23","v":0},{"$f":"CV796 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},435338421.60884786,null,{"$f":"J797 / Discounting!J$23","v":0},{"$f":"K797 / Discounting!K$23","v":0},{"$f":"L797 / Discounting!L$23","v":0},{"$f":"M797 / Discounting!M$23","v":0},{"$f":"N797 / Discounting!N$23","v":0},{"$f":"O797 / Discounting!O$23","v":0},{"$f":"P797 / Discounting!P$23","v":0},{"$f":"Q797 / Discounting!Q$23","v":0},{"$f":"R797 / Discounting!R$23","v":0},{"$f":"S797 / Discounting!S$23","v":0},{"$f":"T797 / Discounting!T$23","v":0},{"$f":"U797 / Discounting!U$23","v":0},{"$f":"V797 / Discounting!V$23","v":0},{"$f":"W797 / Discounting!W$23","v":0},{"$f":"X797 / Discounting!X$23","v":0},{"$f":"Y797 / Discounting!Y$23","v":0},{"$f":"Z797 / Discounting!Z$23","v":0},{"$f":"AA797 / Discounting!AA$23","v":0},{"$f":"AB797 / Discounting!AB$23","v":0},{"$f":"AC797 / Discounting!AC$23","v":0},{"$f":"AD797 / Discounting!AD$23","v":21573069.273251787},{"$f":"AE797 / Discounting!AE$23","v":39223762.315003246},{"$f":"AF797 / Discounting!AF$23","v":35657965.740912043},{"$f":"AG797 / Discounting!AG$23","v":32416332.491738211},{"$f":"AH797 / Discounting!AH$23","v":29469393.174307469},{"$f":"AI797 / Discounting!AI$23","v":26790357.431188602},{"$f":"AJ797 / Discounting!AJ$23","v":24354870.391989633},{"$f":"AK797 / Discounting!AK$23","v":22140791.265445121},{"$f":"AL797 / Discounting!AL$23","v":20127992.059495565},{"$f":"AM797 / Discounting!AM$23","v":18298174.599541418},{"$f":"AN797 / Discounting!AN$23","v":16634704.18140129},{"$f":"AO797 / Discounting!AO$23","v":15122458.346728446},{"$f":"AP797 / Discounting!AP$23","v":13747689.406116769},{"$f":"AQ797 / Discounting!AQ$23","v":12497899.460106155},{"$f":"AR797 / Discounting!AR$23","v":11361726.781914683},{"$f":"AS797 / Discounting!AS$23","v":10328842.529013351},{"$f":"AT797 / Discounting!AT$23","v":9389856.8445575871},{"$f":"AU797 / Discounting!AU$23","v":8536233.4950523525},{"$f":"AV797 / Discounting!AV$23","v":7760212.2682294119},{"$f":"AW797 / Discounting!AW$23","v":7054738.4256631006},{"$f":"AX797 / Discounting!AX$23","v":6413398.5687846364},{"$f":"AY797 / Discounting!AY$23","v":5830362.3352587605},{"$f":"AZ797 / Discounting!AZ$23","v":5300329.3956897818},{"$f":"BA797 / Discounting!BA$23","v":4818481.268808892},{"$f":"BB797 / Discounting!BB$23","v":4380437.5170989921},{"$f":"BC797 / Discounting!BC$23","v":3982215.9246354471},{"$f":"BD797 / Discounting!BD$23","v":3620196.2951231338},{"$f":"BE797 / Discounting!BE$23","v":3291087.5410210304},{"$f":"BF797 / Discounting!BF$23","v":2991897.7645645728},{"$f":"BG797 / Discounting!BG$23","v":2719907.0586950663},{"$f":"BH797 / Discounting!BH$23","v":2472642.7806318779},{"$f":"BI797 / Discounting!BI$23","v":2247857.0733017079},{"$f":"BJ797 / Discounting!BJ$23","v":2043506.4302742791},{"$f":"BK797 / Discounting!BK$23","v":1857733.1184311628},{"$f":"BL797 / Discounting!BL$23","v":881298.05487206043},{"$f":"BM797 / Discounting!BM$23","v":0},{"$f":"BN797 / Discounting!BN$23","v":0},{"$f":"BO797 / Discounting!BO$23","v":0},{"$f":"BP797 / Discounting!BP$23","v":0},{"$f":"BQ797 / Discounting!BQ$23","v":0},{"$f":"BR797 / Discounting!BR$23","v":0},{"$f":"BS797 / Discounting!BS$23","v":0},{"$f":"BT797 / Discounting!BT$23","v":0},{"$f":"BU797 / Discounting!BU$23","v":0},{"$f":"BV797 / Discounting!BV$23","v":0},{"$f":"BW797 / Discounting!BW$23","v":0},{"$f":"BX797 / Discounting!BX$23","v":0},{"$f":"BY797 / Discounting!BY$23","v":0},{"$f":"BZ797 / Discounting!BZ$23","v":0},{"$f":"CA797 / Discounting!CA$23","v":0},{"$f":"CB797 / Discounting!CB$23","v":0},{"$f":"CC797 / Discounting!CC$23","v":0},{"$f":"CD797 / Discounting!CD$23","v":0},{"$f":"CE797 / Discounting!CE$23","v":0},{"$f":"CF797 / Discounting!CF$23","v":0},{"$f":"CG797 / Discounting!CG$23","v":0},{"$f":"CH797 / Discounting!CH$23","v":0},{"$f":"CI797 / Discounting!CI$23","v":0},{"$f":"CJ797 / Discounting!CJ$23","v":0},{"$f":"CK797 / Discounting!CK$23","v":0},{"$f":"CL797 / Discounting!CL$23","v":0},{"$f":"CM797 / Discounting!CM$23","v":0},{"$f":"CN797 / Discounting!CN$23","v":0},{"$f":"CO797 / Discounting!CO$23","v":0},{"$f":"CP797 / Discounting!CP$23","v":0},{"$f":"CQ797 / Discounting!CQ$23","v":0},{"$f":"CR797 / Discounting!CR$23","v":0},{"$f":"CS797 / Discounting!CS$23","v":0},{"$f":"CT797 / Discounting!CT$23","v":0},{"$f":"CU797 / Discounting!CU$23","v":0},{"$f":"CV797 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},26120305.296530854,null,{"$f":"J798 / Discounting!J$23","v":0},{"$f":"K798 / Discounting!K$23","v":0},{"$f":"L798 / Discounting!L$23","v":0},{"$f":"M798 / Discounting!M$23","v":0},{"$f":"N798 / Discounting!N$23","v":0},{"$f":"O798 / Discounting!O$23","v":0},{"$f":"P798 / Discounting!P$23","v":0},{"$f":"Q798 / Discounting!Q$23","v":0},{"$f":"R798 / Discounting!R$23","v":0},{"$f":"S798 / Discounting!S$23","v":0},{"$f":"T798 / Discounting!T$23","v":0},{"$f":"U798 / Discounting!U$23","v":0},{"$f":"V798 / Discounting!V$23","v":0},{"$f":"W798 / Discounting!W$23","v":0},{"$f":"X798 / Discounting!X$23","v":0},{"$f":"Y798 / Discounting!Y$23","v":0},{"$f":"Z798 / Discounting!Z$23","v":0},{"$f":"AA798 / Discounting!AA$23","v":0},{"$f":"AB798 / Discounting!AB$23","v":0},{"$f":"AC798 / Discounting!AC$23","v":0},{"$f":"AD798 / Discounting!AD$23","v":1294384.156395107},{"$f":"AE798 / Discounting!AE$23","v":2353425.7389001944},{"$f":"AF798 / Discounting!AF$23","v":2139477.9444547221},{"$f":"AG798 / Discounting!AG$23","v":1944979.949504293},{"$f":"AH798 / Discounting!AH$23","v":1768163.5904584478},{"$f":"AI798 / Discounting!AI$23","v":1607421.4458713159},{"$f":"AJ798 / Discounting!AJ$23","v":1461292.2235193781},{"$f":"AK798 / Discounting!AK$23","v":1328447.475926707},{"$f":"AL798 / Discounting!AL$23","v":1207679.5235697338},{"$f":"AM798 / Discounting!AM$23","v":1097890.4759724853},{"$f":"AN798 / Discounting!AN$23","v":998082.25088407751},{"$f":"AO798 / Discounting!AO$23","v":907347.5008037067},{"$f":"AP798 / Discounting!AP$23","v":824861.364367006},{"$f":"AQ798 / Discounting!AQ$23","v":749873.96760636917},{"$f":"AR798 / Discounting!AR$23","v":681703.60691488103},{"$f":"AS798 / Discounting!AS$23","v":619730.55174080085},{"$f":"AT798 / Discounting!AT$23","v":563391.41067345534},{"$f":"AU798 / Discounting!AU$23","v":512174.00970314117},{"$f":"AV798 / Discounting!AV$23","v":465612.73609376472},{"$f":"AW798 / Discounting!AW$23","v":423284.30553978606},{"$f":"AX798 / Discounting!AX$23","v":384803.9141270782},{"$f":"AY798 / Discounting!AY$23","v":349821.74011552561},{"$f":"AZ798 / Discounting!AZ$23","v":318019.76374138694},{"$f":"BA798 / Discounting!BA$23","v":289108.87612853356},{"$f":"BB798 / Discounting!BB$23","v":262826.25102593953},{"$f":"BC798 / Discounting!BC$23","v":238932.95547812682},{"$f":"BD798 / Discounting!BD$23","v":217211.77770738801},{"$f":"BE798 / Discounting!BE$23","v":197465.25246126184},{"$f":"BF798 / Discounting!BF$23","v":179513.8658738744},{"$f":"BG798 / Discounting!BG$23","v":163194.42352170398},{"$f":"BH798 / Discounting!BH$23","v":148358.56683791269},{"$f":"BI798 / Discounting!BI$23","v":134871.42439810245},{"$f":"BJ798 / Discounting!BJ$23","v":122610.38581645676},{"$f":"BK798 / Discounting!BK$23","v":111463.98710586978},{"$f":"BL798 / Discounting!BL$23","v":52877.883292323611},{"$f":"BM798 / Discounting!BM$23","v":0},{"$f":"BN798 / Discounting!BN$23","v":0},{"$f":"BO798 / Discounting!BO$23","v":0},{"$f":"BP798 / Discounting!BP$23","v":0},{"$f":"BQ798 / Discounting!BQ$23","v":0},{"$f":"BR798 / Discounting!BR$23","v":0},{"$f":"BS798 / Discounting!BS$23","v":0},{"$f":"BT798 / Discounting!BT$23","v":0},{"$f":"BU798 / Discounting!BU$23","v":0},{"$f":"BV798 / Discounting!BV$23","v":0},{"$f":"BW798 / Discounting!BW$23","v":0},{"$f":"BX798 / Discounting!BX$23","v":0},{"$f":"BY798 / Discounting!BY$23","v":0},{"$f":"BZ798 / Discounting!BZ$23","v":0},{"$f":"CA798 / Discounting!CA$23","v":0},{"$f":"CB798 / Discounting!CB$23","v":0},{"$f":"CC798 / Discounting!CC$23","v":0},{"$f":"CD798 / Discounting!CD$23","v":0},{"$f":"CE798 / Discounting!CE$23","v":0},{"$f":"CF798 / Discounting!CF$23","v":0},{"$f":"CG798 / Discounting!CG$23","v":0},{"$f":"CH798 / Discounting!CH$23","v":0},{"$f":"CI798 / Discounting!CI$23","v":0},{"$f":"CJ798 / Discounting!CJ$23","v":0},{"$f":"CK798 / Discounting!CK$23","v":0},{"$f":"CL798 / Discounting!CL$23","v":0},{"$f":"CM798 / Discounting!CM$23","v":0},{"$f":"CN798 / Discounting!CN$23","v":0},{"$f":"CO798 / Discounting!CO$23","v":0},{"$f":"CP798 / Discounting!CP$23","v":0},{"$f":"CQ798 / Discounting!CQ$23","v":0},{"$f":"CR798 / Discounting!CR$23","v":0},{"$f":"CS798 / Discounting!CS$23","v":0},{"$f":"CT798 / Discounting!CT$23","v":0},{"$f":"CU798 / Discounting!CU$23","v":0},{"$f":"CV798 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},887060642.15755594,null,{"$f":"J799 / Discounting!J$23","v":0},{"$f":"K799 / Discounting!K$23","v":0},{"$f":"L799 / Discounting!L$23","v":0},{"$f":"M799 / Discounting!M$23","v":0},{"$f":"N799 / Discounting!N$23","v":0},{"$f":"O799 / Discounting!O$23","v":0},{"$f":"P799 / Discounting!P$23","v":0},{"$f":"Q799 / Discounting!Q$23","v":0},{"$f":"R799 / Discounting!R$23","v":0},{"$f":"S799 / Discounting!S$23","v":0},{"$f":"T799 / Discounting!T$23","v":0},{"$f":"U799 / Discounting!U$23","v":0},{"$f":"V799 / Discounting!V$23","v":0},{"$f":"W799 / Discounting!W$23","v":0},{"$f":"X799 / Discounting!X$23","v":0},{"$f":"Y799 / Discounting!Y$23","v":0},{"$f":"Z799 / Discounting!Z$23","v":0},{"$f":"AA799 / Discounting!AA$23","v":0},{"$f":"AB799 / Discounting!AB$23","v":0},{"$f":"AC799 / Discounting!AC$23","v":0},{"$f":"AD799 / Discounting!AD$23","v":25458193.303496942},{"$f":"AE799 / Discounting!AE$23","v":54588752.757057644},{"$f":"AF799 / Discounting!AF$23","v":49626138.870052397},{"$f":"AG799 / Discounting!AG$23","v":45114671.700047627},{"$f":"AH799 / Discounting!AH$23","v":41013337.909134217},{"$f":"AI799 / Discounting!AI$23","v":37284852.644667469},{"$f":"AJ799 / Discounting!AJ$23","v":33895320.586061321},{"$f":"AK799 / Discounting!AK$23","v":30813927.80551029},{"$f":"AL799 / Discounting!AL$23","v":28012661.641372997},{"$f":"AM799 / Discounting!AM$23","v":25466056.037611812},{"$f":"AN799 / Discounting!AN$23","v":23150960.034192543},{"$f":"AO799 / Discounting!AO$23","v":21046327.303811416},{"$f":"AP799 / Discounting!AP$23","v":25638025.218322873},{"$f":"AQ799 / Discounting!AQ$23","v":53584277.92293676},{"$f":"AR799 / Discounting!AR$23","v":49129617.715227894},{"$f":"AS799 / Discounting!AS$23","v":44664935.084774606},{"$f":"AT799 / Discounting!AT$23","v":40605953.689143792},{"$f":"AU799 / Discounting!AU$23","v":36915811.06182377},{"$f":"AV799 / Discounting!AV$23","v":14673818.938173082},{"$f":"AW799 / Discounting!AW$23","v":13340874.181941696},{"$f":"AX799 / Discounting!AX$23","v":11894854.739451552},{"$f":"AY799 / Discounting!AY$23","v":11027182.680667361},{"$f":"AZ799 / Discounting!AZ$23","v":22925641.499151152},{"$f":"BA799 / Discounting!BA$23","v":20724873.24747099},{"$f":"BB799 / Discounting!BB$23","v":18947991.238280777},{"$f":"BC799 / Discounting!BC$23","v":17225967.256715912},{"$f":"BD799 / Discounting!BD$23","v":15660434.294394737},{"$f":"BE799 / Discounting!BE$23","v":14237172.051068872},{"$f":"BF799 / Discounting!BF$23","v":12943252.311683916},{"$f":"BG799 / Discounting!BG$23","v":5457278.474560732},{"$f":"BH799 / Discounting!BH$23","v":10949400.847351804},{"$f":"BI799 / Discounting!BI$23","v":10036325.879135288},{"$f":"BJ799 / Discounting!BJ$23","v":9124165.2218063828},{"$f":"BK799 / Discounting!BK$23","v":8317510.1659254311},{"$f":"BL799 / Discounting!BL$23","v":3564077.8445299873},{"$f":"BM799 / Discounting!BM$23","v":0},{"$f":"BN799 / Discounting!BN$23","v":0},{"$f":"BO799 / Discounting!BO$23","v":0},{"$f":"BP799 / Discounting!BP$23","v":0},{"$f":"BQ799 / Discounting!BQ$23","v":0},{"$f":"BR799 / Discounting!BR$23","v":0},{"$f":"BS799 / Discounting!BS$23","v":0},{"$f":"BT799 / Discounting!BT$23","v":0},{"$f":"BU799 / Discounting!BU$23","v":0},{"$f":"BV799 / Discounting!BV$23","v":0},{"$f":"BW799 / Discounting!BW$23","v":0},{"$f":"BX799 / Discounting!BX$23","v":0},{"$f":"BY799 / Discounting!BY$23","v":0},{"$f":"BZ799 / Discounting!BZ$23","v":0},{"$f":"CA799 / Discounting!CA$23","v":0},{"$f":"CB799 / Discounting!CB$23","v":0},{"$f":"CC799 / Discounting!CC$23","v":0},{"$f":"CD799 / Discounting!CD$23","v":0},{"$f":"CE799 / Discounting!CE$23","v":0},{"$f":"CF799 / Discounting!CF$23","v":0},{"$f":"CG799 / Discounting!CG$23","v":0},{"$f":"CH799 / Discounting!CH$23","v":0},{"$f":"CI799 / Discounting!CI$23","v":0},{"$f":"CJ799 / Discounting!CJ$23","v":0},{"$f":"CK799 / Discounting!CK$23","v":0},{"$f":"CL799 / Discounting!CL$23","v":0},{"$f":"CM799 / Discounting!CM$23","v":0},{"$f":"CN799 / Discounting!CN$23","v":0},{"$f":"CO799 / Discounting!CO$23","v":0},{"$f":"CP799 / Discounting!CP$23","v":0},{"$f":"CQ799 / Discounting!CQ$23","v":0},{"$f":"CR799 / Discounting!CR$23","v":0},{"$f":"CS799 / Discounting!CS$23","v":0},{"$f":"CT799 / Discounting!CT$23","v":0},{"$f":"CU799 / Discounting!CU$23","v":0},{"$f":"CV799 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},369921941.57132673,null,{"$f":"J800 / Discounting!J$23","v":0},{"$f":"K800 / Discounting!K$23","v":0},{"$f":"L800 / Discounting!L$23","v":0},{"$f":"M800 / Discounting!M$23","v":0},{"$f":"N800 / Discounting!N$23","v":0},{"$f":"O800 / Discounting!O$23","v":0},{"$f":"P800 / Discounting!P$23","v":0},{"$f":"Q800 / Discounting!Q$23","v":0},{"$f":"R800 / Discounting!R$23","v":0},{"$f":"S800 / Discounting!S$23","v":0},{"$f":"T800 / Discounting!T$23","v":0},{"$f":"U800 / Discounting!U$23","v":0},{"$f":"V800 / Discounting!V$23","v":0},{"$f":"W800 / Discounting!W$23","v":0},{"$f":"X800 / Discounting!X$23","v":0},{"$f":"Y800 / Discounting!Y$23","v":0},{"$f":"Z800 / Discounting!Z$23","v":0},{"$f":"AA800 / Discounting!AA$23","v":0},{"$f":"AB800 / Discounting!AB$23","v":0},{"$f":"AC800 / Discounting!AC$23","v":0},{"$f":"AD800 / Discounting!AD$23","v":0},{"$f":"AE800 / Discounting!AE$23","v":0},{"$f":"AF800 / Discounting!AF$23","v":0},{"$f":"AG800 / Discounting!AG$23","v":0},{"$f":"AH800 / Discounting!AH$23","v":0},{"$f":"AI800 / Discounting!AI$23","v":0},{"$f":"AJ800 / Discounting!AJ$23","v":0},{"$f":"AK800 / Discounting!AK$23","v":0},{"$f":"AL800 / Discounting!AL$23","v":6629148.110302397},{"$f":"AM800 / Discounting!AM$23","v":38919426.046800211},{"$f":"AN800 / Discounting!AN$23","v":30993895.022898577},{"$f":"AO800 / Discounting!AO$23","v":23897622.857375707},{"$f":"AP800 / Discounting!AP$23","v":18810578.88417694},{"$f":"AQ800 / Discounting!AQ$23","v":14648294.075152399},{"$f":"AR800 / Discounting!AR$23","v":18398805.736128159},{"$f":"AS800 / Discounting!AS$23","v":21454051.544348836},{"$f":"AT800 / Discounting!AT$23","v":22731119.550500747},{"$f":"AU800 / Discounting!AU$23","v":22117891.798991241},{"$f":"AV800 / Discounting!AV$23","v":22389780.344829146},{"$f":"AW800 / Discounting!AW$23","v":17808424.314404447},{"$f":"AX800 / Discounting!AX$23","v":13948183.36801352},{"$f":"AY800 / Discounting!AY$23","v":10600963.858243138},{"$f":"AZ800 / Discounting!AZ$23","v":6303718.1575809643},{"$f":"BA800 / Discounting!BA$23","v":7484640.6853411933},{"$f":"BB800 / Discounting!BB$23","v":8326608.6409432655},{"$f":"BC800 / Discounting!BC$23","v":8972072.3960279804},{"$f":"BD800 / Discounting!BD$23","v":9388257.3347796407},{"$f":"BE800 / Discounting!BE$23","v":8535204.4354428239},{"$f":"BF800 / Discounting!BF$23","v":7769632.4993208917},{"$f":"BG800 / Discounting!BG$23","v":7812596.7011497542},{"$f":"BH800 / Discounting!BH$23","v":5540877.6852238458},{"$f":"BI800 / Discounting!BI$23","v":5076671.6614450691},{"$f":"BJ800 / Discounting!BJ$23","v":4670118.1268247515},{"$f":"BK800 / Discounting!BK$23","v":4291863.617193779},{"$f":"BL800 / Discounting!BL$23","v":2401494.1178874457},{"$f":"BM800 / Discounting!BM$23","v":0},{"$f":"BN800 / Discounting!BN$23","v":0},{"$f":"BO800 / Discounting!BO$23","v":0},{"$f":"BP800 / Discounting!BP$23","v":0},{"$f":"BQ800 / Discounting!BQ$23","v":0},{"$f":"BR800 / Discounting!BR$23","v":0},{"$f":"BS800 / Discounting!BS$23","v":0},{"$f":"BT800 / Discounting!BT$23","v":0},{"$f":"BU800 / Discounting!BU$23","v":0},{"$f":"BV800 / Discounting!BV$23","v":0},{"$f":"BW800 / Discounting!BW$23","v":0},{"$f":"BX800 / Discounting!BX$23","v":0},{"$f":"BY800 / Discounting!BY$23","v":0},{"$f":"BZ800 / Discounting!BZ$23","v":0},{"$f":"CA800 / Discounting!CA$23","v":0},{"$f":"CB800 / Discounting!CB$23","v":0},{"$f":"CC800 / Discounting!CC$23","v":0},{"$f":"CD800 / Discounting!CD$23","v":0},{"$f":"CE800 / Discounting!CE$23","v":0},{"$f":"CF800 / Discounting!CF$23","v":0},{"$f":"CG800 / Discounting!CG$23","v":0},{"$f":"CH800 / Discounting!CH$23","v":0},{"$f":"CI800 / Discounting!CI$23","v":0},{"$f":"CJ800 / Discounting!CJ$23","v":0},{"$f":"CK800 / Discounting!CK$23","v":0},{"$f":"CL800 / Discounting!CL$23","v":0},{"$f":"CM800 / Discounting!CM$23","v":0},{"$f":"CN800 / Discounting!CN$23","v":0},{"$f":"CO800 / Discounting!CO$23","v":0},{"$f":"CP800 / Discounting!CP$23","v":0},{"$f":"CQ800 / Discounting!CQ$23","v":0},{"$f":"CR800 / Discounting!CR$23","v":0},{"$f":"CS800 / Discounting!CS$23","v":0},{"$f":"CT800 / Discounting!CT$23","v":0},{"$f":"CU800 / Discounting!CU$23","v":0},{"$f":"CV800 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J801 / Discounting!J$23","v":0},{"$f":"K801 / Discounting!K$23","v":0},{"$f":"L801 / Discounting!L$23","v":0},{"$f":"M801 / Discounting!M$23","v":0},{"$f":"N801 / Discounting!N$23","v":0},{"$f":"O801 / Discounting!O$23","v":0},{"$f":"P801 / Discounting!P$23","v":0},{"$f":"Q801 / Discounting!Q$23","v":0},{"$f":"R801 / Discounting!R$23","v":0},{"$f":"S801 / Discounting!S$23","v":0},{"$f":"T801 / Discounting!T$23","v":0},{"$f":"U801 / Discounting!U$23","v":0},{"$f":"V801 / Discounting!V$23","v":0},{"$f":"W801 / Discounting!W$23","v":0},{"$f":"X801 / Discounting!X$23","v":0},{"$f":"Y801 / Discounting!Y$23","v":0},{"$f":"Z801 / Discounting!Z$23","v":0},{"$f":"AA801 / Discounting!AA$23","v":0},{"$f":"AB801 / Discounting!AB$23","v":0},{"$f":"AC801 / Discounting!AC$23","v":0},{"$f":"AD801 / Discounting!AD$23","v":0},{"$f":"AE801 / Discounting!AE$23","v":0},{"$f":"AF801 / Discounting!AF$23","v":0},{"$f":"AG801 / Discounting!AG$23","v":0},{"$f":"AH801 / Discounting!AH$23","v":0},{"$f":"AI801 / Discounting!AI$23","v":0},{"$f":"AJ801 / Discounting!AJ$23","v":0},{"$f":"AK801 / Discounting!AK$23","v":0},{"$f":"AL801 / Discounting!AL$23","v":0},{"$f":"AM801 / Discounting!AM$23","v":0},{"$f":"AN801 / Discounting!AN$23","v":0},{"$f":"AO801 / Discounting!AO$23","v":0},{"$f":"AP801 / Discounting!AP$23","v":0},{"$f":"AQ801 / Discounting!AQ$23","v":0},{"$f":"AR801 / Discounting!AR$23","v":0},{"$f":"AS801 / Discounting!AS$23","v":0},{"$f":"AT801 / Discounting!AT$23","v":0},{"$f":"AU801 / Discounting!AU$23","v":0},{"$f":"AV801 / Discounting!AV$23","v":0},{"$f":"AW801 / Discounting!AW$23","v":0},{"$f":"AX801 / Discounting!AX$23","v":0},{"$f":"AY801 / Discounting!AY$23","v":0},{"$f":"AZ801 / Discounting!AZ$23","v":0},{"$f":"BA801 / Discounting!BA$23","v":0},{"$f":"BB801 / Discounting!BB$23","v":0},{"$f":"BC801 / Discounting!BC$23","v":0},{"$f":"BD801 / Discounting!BD$23","v":0},{"$f":"BE801 / Discounting!BE$23","v":0},{"$f":"BF801 / Discounting!BF$23","v":0},{"$f":"BG801 / Discounting!BG$23","v":0},{"$f":"BH801 / Discounting!BH$23","v":0},{"$f":"BI801 / Discounting!BI$23","v":0},{"$f":"BJ801 / Discounting!BJ$23","v":0},{"$f":"BK801 / Discounting!BK$23","v":0},{"$f":"BL801 / Discounting!BL$23","v":0},{"$f":"BM801 / Discounting!BM$23","v":0},{"$f":"BN801 / Discounting!BN$23","v":0},{"$f":"BO801 / Discounting!BO$23","v":0},{"$f":"BP801 / Discounting!BP$23","v":0},{"$f":"BQ801 / Discounting!BQ$23","v":0},{"$f":"BR801 / Discounting!BR$23","v":0},{"$f":"BS801 / Discounting!BS$23","v":0},{"$f":"BT801 / Discounting!BT$23","v":0},{"$f":"BU801 / Discounting!BU$23","v":0},{"$f":"BV801 / Discounting!BV$23","v":0},{"$f":"BW801 / Discounting!BW$23","v":0},{"$f":"BX801 / Discounting!BX$23","v":0},{"$f":"BY801 / Discounting!BY$23","v":0},{"$f":"BZ801 / Discounting!BZ$23","v":0},{"$f":"CA801 / Discounting!CA$23","v":0},{"$f":"CB801 / Discounting!CB$23","v":0},{"$f":"CC801 / Discounting!CC$23","v":0},{"$f":"CD801 / Discounting!CD$23","v":0},{"$f":"CE801 / Discounting!CE$23","v":0},{"$f":"CF801 / Discounting!CF$23","v":0},{"$f":"CG801 / Discounting!CG$23","v":0},{"$f":"CH801 / Discounting!CH$23","v":0},{"$f":"CI801 / Discounting!CI$23","v":0},{"$f":"CJ801 / Discounting!CJ$23","v":0},{"$f":"CK801 / Discounting!CK$23","v":0},{"$f":"CL801 / Discounting!CL$23","v":0},{"$f":"CM801 / Discounting!CM$23","v":0},{"$f":"CN801 / Discounting!CN$23","v":0},{"$f":"CO801 / Discounting!CO$23","v":0},{"$f":"CP801 / Discounting!CP$23","v":0},{"$f":"CQ801 / Discounting!CQ$23","v":0},{"$f":"CR801 / Discounting!CR$23","v":0},{"$f":"CS801 / Discounting!CS$23","v":0},{"$f":"CT801 / Discounting!CT$23","v":0},{"$f":"CU801 / Discounting!CU$23","v":0},{"$f":"CV801 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},103937409.56171811,null,{"$f":"J802 / Discounting!J$23","v":0},{"$f":"K802 / Discounting!K$23","v":0},{"$f":"L802 / Discounting!L$23","v":0},{"$f":"M802 / Discounting!M$23","v":0},{"$f":"N802 / Discounting!N$23","v":0},{"$f":"O802 / Discounting!O$23","v":0},{"$f":"P802 / Discounting!P$23","v":0},{"$f":"Q802 / Discounting!Q$23","v":0},{"$f":"R802 / Discounting!R$23","v":0},{"$f":"S802 / Discounting!S$23","v":0},{"$f":"T802 / Discounting!T$23","v":0},{"$f":"U802 / Discounting!U$23","v":0},{"$f":"V802 / Discounting!V$23","v":0},{"$f":"W802 / Discounting!W$23","v":0},{"$f":"X802 / Discounting!X$23","v":0},{"$f":"Y802 / Discounting!Y$23","v":0},{"$f":"Z802 / Discounting!Z$23","v":0},{"$f":"AA802 / Discounting!AA$23","v":0},{"$f":"AB802 / Discounting!AB$23","v":0},{"$f":"AC802 / Discounting!AC$23","v":0},{"$f":"AD802 / Discounting!AD$23","v":0},{"$f":"AE802 / Discounting!AE$23","v":0},{"$f":"AF802 / Discounting!AF$23","v":0},{"$f":"AG802 / Discounting!AG$23","v":0},{"$f":"AH802 / Discounting!AH$23","v":0},{"$f":"AI802 / Discounting!AI$23","v":0},{"$f":"AJ802 / Discounting!AJ$23","v":0},{"$f":"AK802 / Discounting!AK$23","v":0},{"$f":"AL802 / Discounting!AL$23","v":0},{"$f":"AM802 / Discounting!AM$23","v":0},{"$f":"AN802 / Discounting!AN$23","v":0},{"$f":"AO802 / Discounting!AO$23","v":2135565.5549317175},{"$f":"AP802 / Discounting!AP$23","v":4121723.0321148685},{"$f":"AQ802 / Discounting!AQ$23","v":2066977.7750356442},{"$f":"AR802 / Discounting!AR$23","v":2129460.4082600707},{"$f":"AS802 / Discounting!AS$23","v":9906158.6575222239},{"$f":"AT802 / Discounting!AT$23","v":9005863.0784820691},{"$f":"AU802 / Discounting!AU$23","v":8187383.8136970783},{"$f":"AV802 / Discounting!AV$23","v":7744730.996185137},{"$f":"AW802 / Discounting!AW$23","v":7040851.6605228763},{"$f":"AX802 / Discounting!AX$23","v":6358765.0842713797},{"$f":"AY802 / Discounting!AY$23","v":5819185.9194743158},{"$f":"AZ802 / Discounting!AZ$23","v":5084410.6020604642},{"$f":"BA802 / Discounting!BA$23","v":4601184.5969309164},{"$f":"BB802 / Discounting!BB$23","v":4202204.8040496111},{"$f":"BC802 / Discounting!BC$23","v":3820279.9761765613},{"$f":"BD802 / Discounting!BD$23","v":3473065.3889278155},{"$f":"BE802 / Discounting!BE$23","v":3157406.6747861337},{"$f":"BF802 / Discounting!BF$23","v":2870436.1063417373},{"$f":"BG802 / Discounting!BG$23","v":2771077.5542467115},{"$f":"BH802 / Discounting!BH$23","v":2417744.3241079659},{"$f":"BI802 / Discounting!BI$23","v":2212778.8012577067},{"$f":"BJ802 / Discounting!BJ$23","v":2011658.9916326767},{"$f":"BK802 / Discounting!BK$23","v":1832890.532845522},{"$f":"BL802 / Discounting!BL$23","v":965605.22785690555},{"$f":"BM802 / Discounting!BM$23","v":0},{"$f":"BN802 / Discounting!BN$23","v":0},{"$f":"BO802 / Discounting!BO$23","v":0},{"$f":"BP802 / Discounting!BP$23","v":0},{"$f":"BQ802 / Discounting!BQ$23","v":0},{"$f":"BR802 / Discounting!BR$23","v":0},{"$f":"BS802 / Discounting!BS$23","v":0},{"$f":"BT802 / Discounting!BT$23","v":0},{"$f":"BU802 / Discounting!BU$23","v":0},{"$f":"BV802 / Discounting!BV$23","v":0},{"$f":"BW802 / Discounting!BW$23","v":0},{"$f":"BX802 / Discounting!BX$23","v":0},{"$f":"BY802 / Discounting!BY$23","v":0},{"$f":"BZ802 / Discounting!BZ$23","v":0},{"$f":"CA802 / Discounting!CA$23","v":0},{"$f":"CB802 / Discounting!CB$23","v":0},{"$f":"CC802 / Discounting!CC$23","v":0},{"$f":"CD802 / Discounting!CD$23","v":0},{"$f":"CE802 / Discounting!CE$23","v":0},{"$f":"CF802 / Discounting!CF$23","v":0},{"$f":"CG802 / Discounting!CG$23","v":0},{"$f":"CH802 / Discounting!CH$23","v":0},{"$f":"CI802 / Discounting!CI$23","v":0},{"$f":"CJ802 / Discounting!CJ$23","v":0},{"$f":"CK802 / Discounting!CK$23","v":0},{"$f":"CL802 / Discounting!CL$23","v":0},{"$f":"CM802 / Discounting!CM$23","v":0},{"$f":"CN802 / Discounting!CN$23","v":0},{"$f":"CO802 / Discounting!CO$23","v":0},{"$f":"CP802 / Discounting!CP$23","v":0},{"$f":"CQ802 / Discounting!CQ$23","v":0},{"$f":"CR802 / Discounting!CR$23","v":0},{"$f":"CS802 / Discounting!CS$23","v":0},{"$f":"CT802 / Discounting!CT$23","v":0},{"$f":"CU802 / Discounting!CU$23","v":0},{"$f":"CV802 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},54555032.545396954,null,{"$f":"J803 / Discounting!J$23","v":0},{"$f":"K803 / Discounting!K$23","v":0},{"$f":"L803 / Discounting!L$23","v":0},{"$f":"M803 / Discounting!M$23","v":0},{"$f":"N803 / Discounting!N$23","v":0},{"$f":"O803 / Discounting!O$23","v":0},{"$f":"P803 / Discounting!P$23","v":0},{"$f":"Q803 / Discounting!Q$23","v":0},{"$f":"R803 / Discounting!R$23","v":0},{"$f":"S803 / Discounting!S$23","v":0},{"$f":"T803 / Discounting!T$23","v":0},{"$f":"U803 / Discounting!U$23","v":0},{"$f":"V803 / Discounting!V$23","v":0},{"$f":"W803 / Discounting!W$23","v":0},{"$f":"X803 / Discounting!X$23","v":0},{"$f":"Y803 / Discounting!Y$23","v":0},{"$f":"Z803 / Discounting!Z$23","v":0},{"$f":"AA803 / Discounting!AA$23","v":0},{"$f":"AB803 / Discounting!AB$23","v":0},{"$f":"AC803 / Discounting!AC$23","v":0},{"$f":"AD803 / Discounting!AD$23","v":0},{"$f":"AE803 / Discounting!AE$23","v":0},{"$f":"AF803 / Discounting!AF$23","v":0},{"$f":"AG803 / Discounting!AG$23","v":0},{"$f":"AH803 / Discounting!AH$23","v":0},{"$f":"AI803 / Discounting!AI$23","v":0},{"$f":"AJ803 / Discounting!AJ$23","v":0},{"$f":"AK803 / Discounting!AK$23","v":0},{"$f":"AL803 / Discounting!AL$23","v":0},{"$f":"AM803 / Discounting!AM$23","v":0},{"$f":"AN803 / Discounting!AN$23","v":0},{"$f":"AO803 / Discounting!AO$23","v":0},{"$f":"AP803 / Discounting!AP$23","v":0},{"$f":"AQ803 / Discounting!AQ$23","v":0},{"$f":"AR803 / Discounting!AR$23","v":0},{"$f":"AS803 / Discounting!AS$23","v":0},{"$f":"AT803 / Discounting!AT$23","v":4784437.5699268719},{"$f":"AU803 / Discounting!AU$23","v":5156856.2524282457},{"$f":"AV803 / Discounting!AV$23","v":4731279.8620837117},{"$f":"AW803 / Discounting!AW$23","v":4555924.0630301442},{"$f":"AX803 / Discounting!AX$23","v":4328070.2390428931},{"$f":"AY803 / Discounting!AY$23","v":4177170.9417025703},{"$f":"AZ803 / Discounting!AZ$23","v":3945597.7260963214},{"$f":"BA803 / Discounting!BA$23","v":3392602.0687037054},{"$f":"BB803 / Discounting!BB$23","v":2949323.4595503234},{"$f":"BC803 / Discounting!BC$23","v":2541044.7389561073},{"$f":"BD803 / Discounting!BD$23","v":2186933.1165570701},{"$f":"BE803 / Discounting!BE$23","v":1988145.563763238},{"$f":"BF803 / Discounting!BF$23","v":1806429.2457754742},{"$f":"BG803 / Discounting!BG$23","v":1712710.1287070652},{"$f":"BH803 / Discounting!BH$23","v":1621882.1231747849},{"$f":"BI803 / Discounting!BI$23","v":1483833.7549874296},{"$f":"BJ803 / Discounting!BJ$23","v":1343481.2797869337},{"$f":"BK803 / Discounting!BK$23","v":1220415.1178415921},{"$f":"BL803 / Discounting!BL$23","v":628895.29328247032},{"$f":"BM803 / Discounting!BM$23","v":0},{"$f":"BN803 / Discounting!BN$23","v":0},{"$f":"BO803 / Discounting!BO$23","v":0},{"$f":"BP803 / Discounting!BP$23","v":0},{"$f":"BQ803 / Discounting!BQ$23","v":0},{"$f":"BR803 / Discounting!BR$23","v":0},{"$f":"BS803 / Discounting!BS$23","v":0},{"$f":"BT803 / Discounting!BT$23","v":0},{"$f":"BU803 / Discounting!BU$23","v":0},{"$f":"BV803 / Discounting!BV$23","v":0},{"$f":"BW803 / Discounting!BW$23","v":0},{"$f":"BX803 / Discounting!BX$23","v":0},{"$f":"BY803 / Discounting!BY$23","v":0},{"$f":"BZ803 / Discounting!BZ$23","v":0},{"$f":"CA803 / Discounting!CA$23","v":0},{"$f":"CB803 / Discounting!CB$23","v":0},{"$f":"CC803 / Discounting!CC$23","v":0},{"$f":"CD803 / Discounting!CD$23","v":0},{"$f":"CE803 / Discounting!CE$23","v":0},{"$f":"CF803 / Discounting!CF$23","v":0},{"$f":"CG803 / Discounting!CG$23","v":0},{"$f":"CH803 / Discounting!CH$23","v":0},{"$f":"CI803 / Discounting!CI$23","v":0},{"$f":"CJ803 / Discounting!CJ$23","v":0},{"$f":"CK803 / Discounting!CK$23","v":0},{"$f":"CL803 / Discounting!CL$23","v":0},{"$f":"CM803 / Discounting!CM$23","v":0},{"$f":"CN803 / Discounting!CN$23","v":0},{"$f":"CO803 / Discounting!CO$23","v":0},{"$f":"CP803 / Discounting!CP$23","v":0},{"$f":"CQ803 / Discounting!CQ$23","v":0},{"$f":"CR803 / Discounting!CR$23","v":0},{"$f":"CS803 / Discounting!CS$23","v":0},{"$f":"CT803 / Discounting!CT$23","v":0},{"$f":"CU803 / Discounting!CU$23","v":0},{"$f":"CV803 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},125709908.47458971,null,{"$f":"J804 / Discounting!J$23","v":0},{"$f":"K804 / Discounting!K$23","v":0},{"$f":"L804 / Discounting!L$23","v":0},{"$f":"M804 / Discounting!M$23","v":0},{"$f":"N804 / Discounting!N$23","v":0},{"$f":"O804 / Discounting!O$23","v":0},{"$f":"P804 / Discounting!P$23","v":0},{"$f":"Q804 / Discounting!Q$23","v":0},{"$f":"R804 / Discounting!R$23","v":0},{"$f":"S804 / Discounting!S$23","v":0},{"$f":"T804 / Discounting!T$23","v":0},{"$f":"U804 / Discounting!U$23","v":0},{"$f":"V804 / Discounting!V$23","v":0},{"$f":"W804 / Discounting!W$23","v":0},{"$f":"X804 / Discounting!X$23","v":0},{"$f":"Y804 / Discounting!Y$23","v":0},{"$f":"Z804 / Discounting!Z$23","v":0},{"$f":"AA804 / Discounting!AA$23","v":0},{"$f":"AB804 / Discounting!AB$23","v":0},{"$f":"AC804 / Discounting!AC$23","v":0},{"$f":"AD804 / Discounting!AD$23","v":22978645.761921778},{"$f":"AE804 / Discounting!AE$23","v":19535260.700825144},{"$f":"AF804 / Discounting!AF$23","v":16526414.695870863},{"$f":"AG804 / Discounting!AG$23","v":13901032.288963024},{"$f":"AH804 / Discounting!AH$23","v":11613835.161380129},{"$f":"AI804 / Discounting!AI$23","v":9624696.2911090441},{"$f":"AJ804 / Discounting!AJ$23","v":7898065.3214888135},{"$f":"AK804 / Discounting!AK$23","v":6402457.3352999073},{"$f":"AL804 / Discounting!AL$23","v":5109998.0811935719},{"$f":"AM804 / Discounting!AM$23","v":3996019.4591364372},{"$f":"AN804 / Discounting!AN$23","v":3038699.748473763},{"$f":"AO804 / Discounting!AO$23","v":2218743.6653150194},{"$f":"AP804 / Discounting!AP$23","v":1519097.873259197},{"$f":"AQ804 / Discounting!AQ$23","v":924698.05017126084},{"$f":"AR804 / Discounting!AR$23","v":422244.04018176423},{"$f":"AS804 / Discounting!AS$23","v":0},{"$f":"AT804 / Discounting!AT$23","v":0},{"$f":"AU804 / Discounting!AU$23","v":0},{"$f":"AV804 / Discounting!AV$23","v":0},{"$f":"AW804 / Discounting!AW$23","v":0},{"$f":"AX804 / Discounting!AX$23","v":0},{"$f":"AY804 / Discounting!AY$23","v":0},{"$f":"AZ804 / Discounting!AZ$23","v":0},{"$f":"BA804 / Discounting!BA$23","v":0},{"$f":"BB804 / Discounting!BB$23","v":0},{"$f":"BC804 / Discounting!BC$23","v":0},{"$f":"BD804 / Discounting!BD$23","v":0},{"$f":"BE804 / Discounting!BE$23","v":0},{"$f":"BF804 / Discounting!BF$23","v":0},{"$f":"BG804 / Discounting!BG$23","v":0},{"$f":"BH804 / Discounting!BH$23","v":0},{"$f":"BI804 / Discounting!BI$23","v":0},{"$f":"BJ804 / Discounting!BJ$23","v":0},{"$f":"BK804 / Discounting!BK$23","v":0},{"$f":"BL804 / Discounting!BL$23","v":0},{"$f":"BM804 / Discounting!BM$23","v":0},{"$f":"BN804 / Discounting!BN$23","v":0},{"$f":"BO804 / Discounting!BO$23","v":0},{"$f":"BP804 / Discounting!BP$23","v":0},{"$f":"BQ804 / Discounting!BQ$23","v":0},{"$f":"BR804 / Discounting!BR$23","v":0},{"$f":"BS804 / Discounting!BS$23","v":0},{"$f":"BT804 / Discounting!BT$23","v":0},{"$f":"BU804 / Discounting!BU$23","v":0},{"$f":"BV804 / Discounting!BV$23","v":0},{"$f":"BW804 / Discounting!BW$23","v":0},{"$f":"BX804 / Discounting!BX$23","v":0},{"$f":"BY804 / Discounting!BY$23","v":0},{"$f":"BZ804 / Discounting!BZ$23","v":0},{"$f":"CA804 / Discounting!CA$23","v":0},{"$f":"CB804 / Discounting!CB$23","v":0},{"$f":"CC804 / Discounting!CC$23","v":0},{"$f":"CD804 / Discounting!CD$23","v":0},{"$f":"CE804 / Discounting!CE$23","v":0},{"$f":"CF804 / Discounting!CF$23","v":0},{"$f":"CG804 / Discounting!CG$23","v":0},{"$f":"CH804 / Discounting!CH$23","v":0},{"$f":"CI804 / Discounting!CI$23","v":0},{"$f":"CJ804 / Discounting!CJ$23","v":0},{"$f":"CK804 / Discounting!CK$23","v":0},{"$f":"CL804 / Discounting!CL$23","v":0},{"$f":"CM804 / Discounting!CM$23","v":0},{"$f":"CN804 / Discounting!CN$23","v":0},{"$f":"CO804 / Discounting!CO$23","v":0},{"$f":"CP804 / Discounting!CP$23","v":0},{"$f":"CQ804 / Discounting!CQ$23","v":0},{"$f":"CR804 / Discounting!CR$23","v":0},{"$f":"CS804 / Discounting!CS$23","v":0},{"$f":"CT804 / Discounting!CT$23","v":0},{"$f":"CU804 / Discounting!CU$23","v":0},{"$f":"CV804 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2023630752.9906213,null,{"$f":"SUM(J812:J823)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2305084.9110171348,2054442.879694416,1831054.259977198,1631955.6684288746,1454505.9433412428,72600643.603212893,116856594.65630251,104979759.41217798,94294808.017497316,84682725.902342796,76036379.566011593,68259327.269204572,61264749.324379377,61603633.998997852,88237597.441757187,75226350.883745819,65693492.720851541,64987668.73012729,84762300.174154431,82382273.90640451,87204302.69696939,87286134.023471281,81609516.100311488,57928684.404609993,50369595.399422675,43457753.675117642,37920264.802936338,43980727.240108557,41402700.097919412,39151218.430142477,36853442.409481727,34611097.460156091,31464413.116285168,28612794.233615547,20682782.558398936,23191920.781443968,21228893.366464499,19348120.446782473,17660913.981982388,8520128.4953745175,{"$f":"SUM(BM812:BM823)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC812:CC823)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Net Cash Flow Before Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J826:CV826)","v":2735007946.6323419},null,{"$f":"J807 / Discounting!J$23","v":0},{"$f":"K807 / Discounting!K$23","v":0},{"$f":"L807 / Discounting!L$23","v":0},{"$f":"M807 / Discounting!M$23","v":0},{"$f":"N807 / Discounting!N$23","v":0},{"$f":"O807 / Discounting!O$23","v":0},{"$f":"P807 / Discounting!P$23","v":0},{"$f":"Q807 / Discounting!Q$23","v":0},{"$f":"R807 / Discounting!R$23","v":0},{"$f":"S807 / Discounting!S$23","v":0},{"$f":"T807 / Discounting!T$23","v":0},{"$f":"U807 / Discounting!U$23","v":0},{"$f":"V807 / Discounting!V$23","v":0},{"$f":"W807 / Discounting!W$23","v":0},{"$f":"X807 / Discounting!X$23","v":0},{"$f":"Y807 / Discounting!Y$23","v":0},{"$f":"Z807 / Discounting!Z$23","v":-174278665.45891374},{"$f":"AA807 / Discounting!AA$23","v":-662903292.91460073},{"$f":"AB807 / Discounting!AB$23","v":-778115447.01061916},{"$f":"AC807 / Discounting!AC$23","v":-903975664.03713417},{"$f":"AD807 / Discounting!AD$23","v":-147948733.8071993},{"$f":"AE807 / Discounting!AE$23","v":471467185.66277277},{"$f":"AF807 / Discounting!AF$23","v":550164446.43995726},{"$f":"AG807 / Discounting!AG$23","v":500149496.76359749},{"$f":"AH807 / Discounting!AH$23","v":454681360.69417948},{"$f":"AI807 / Discounting!AI$23","v":401785437.11531442},{"$f":"AJ807 / Discounting!AJ$23","v":365259488.28664947},{"$f":"AK807 / Discounting!AK$23","v":332054080.26059037},{"$f":"AL807 / Discounting!AL$23","v":164634798.78026995},{"$f":"AM807 / Discounting!AM$23","v":149667998.8911545},{"$f":"AN807 / Discounting!AN$23","v":133793510.61326151},{"$f":"AO807 / Discounting!AO$23","v":123692561.0670698},{"$f":"AP807 / Discounting!AP$23","v":159313620.81542099},{"$f":"AQ807 / Discounting!AQ$23","v":186157712.4561649},{"$f":"AR807 / Discounting!AR$23","v":170396246.97735256},{"$f":"AS807 / Discounting!AS$23","v":154905679.07032052},{"$f":"AT807 / Discounting!AT$23","v":140823344.60938227},{"$f":"AU807 / Discounting!AU$23","v":128021222.37216569},{"$f":"AV807 / Discounting!AV$23","v":63473841.87631429},{"$f":"AW807 / Discounting!AW$23","v":57703492.614831172},{"$f":"AX807 / Discounting!AX$23","v":51801822.779355697},{"$f":"AY807 / Discounting!AY$23","v":47688836.8717613},{"$f":"AZ807 / Discounting!AZ$23","v":79491106.774975419},{"$f":"BA807 / Discounting!BA$23","v":71936118.716252759},{"$f":"BB807 / Discounting!BB$23","v":65695129.566095375},{"$f":"BC807 / Discounting!BC$23","v":59722845.060086697},{"$f":"BD807 / Discounting!BD$23","v":54293495.509169728},{"$f":"BE807 / Discounting!BE$23","v":49357723.190154292},{"$f":"BF807 / Discounting!BF$23","v":44870657.44559481},{"$f":"BG807 / Discounting!BG$23","v":23116155.026663009},{"$f":"BH807 / Discounting!BH$23","v":37788859.890017033},{"$f":"BI807 / Discounting!BI$23","v":34583397.16135136},{"$f":"BJ807 / Discounting!BJ$23","v":31439451.964864872},{"$f":"BK807 / Discounting!BK$23","v":28644650.042556714},{"$f":"BL807 / Discounting!BL$23","v":13653974.495141087},{"$f":"BM807 / Discounting!BM$23","v":0},{"$f":"BN807 / Discounting!BN$23","v":0},{"$f":"BO807 / Discounting!BO$23","v":0},{"$f":"BP807 / Discounting!BP$23","v":0},{"$f":"BQ807 / Discounting!BQ$23","v":0},{"$f":"BR807 / Discounting!BR$23","v":0},{"$f":"BS807 / Discounting!BS$23","v":0},{"$f":"BT807 / Discounting!BT$23","v":0},{"$f":"BU807 / Discounting!BU$23","v":0},{"$f":"BV807 / Discounting!BV$23","v":0},{"$f":"BW807 / Discounting!BW$23","v":0},{"$f":"BX807 / Discounting!BX$23","v":0},{"$f":"BY807 / Discounting!BY$23","v":0},{"$f":"BZ807 / Discounting!BZ$23","v":0},{"$f":"CA807 / Discounting!CA$23","v":0},{"$f":"CB807 / Discounting!CB$23","v":0},{"$f":"CC807 / Discounting!CC$23","v":0},{"$f":"CD807 / Discounting!CD$23","v":0},{"$f":"CE807 / Discounting!CE$23","v":0},{"$f":"CF807 / Discounting!CF$23","v":0},{"$f":"CG807 / Discounting!CG$23","v":0},{"$f":"CH807 / Discounting!CH$23","v":0},{"$f":"CI807 / Discounting!CI$23","v":0},{"$f":"CJ807 / Discounting!CJ$23","v":0},{"$f":"CK807 / Discounting!CK$23","v":0},{"$f":"CL807 / Discounting!CL$23","v":0},{"$f":"CM807 / Discounting!CM$23","v":0},{"$f":"CN807 / Discounting!CN$23","v":0},{"$f":"CO807 / Discounting!CO$23","v":0},{"$f":"CP807 / Discounting!CP$23","v":0},{"$f":"CQ807 / Discounting!CQ$23","v":0},{"$f":"CR807 / Discounting!CR$23","v":0},{"$f":"CS807 / Discounting!CS$23","v":0},{"$f":"CT807 / Discounting!CT$23","v":0},{"$f":"CU807 / Discounting!CU$23","v":0},{"$f":"CV807 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H824-H823)/H826","v":0.69393613530555598}]
[]
[null,null,null,{"$f":"\"FID Forward:\"&\" NPV\"&Inputs!C482*100","v":"FID Forward: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J830:CV830)","v":0},null,{"$f":"J775/Discounting!J$23","v":0},{"$f":"K775/Discounting!K$23","v":0},{"$f":"L775/Discounting!L$23","v":0},{"$f":"M775/Discounting!M$23","v":0},{"$f":"N775/Discounting!N$23","v":0},{"$f":"O775/Discounting!O$23","v":0},{"$f":"P775/Discounting!P$23","v":0},{"$f":"Q775/Discounting!Q$23","v":0},{"$f":"R775/Discounting!R$23","v":0},{"$f":"S775/Discounting!S$23","v":0},{"$f":"T775/Discounting!T$23","v":0},{"$f":"U775/Discounting!U$23","v":0},{"$f":"V775/Discounting!V$23","v":0},{"$f":"W775/Discounting!W$23","v":0},{"$f":"X775/Discounting!X$23","v":0},{"$f":"Y775/Discounting!Y$23","v":0},{"$f":"Z775/Discounting!Z$23","v":0},{"$f":"AA775/Discounting!AA$23","v":0},{"$f":"AB775/Discounting!AB$23","v":0},{"$f":"AC775/Discounting!AC$23","v":0},{"$f":"AD775/Discounting!AD$23","v":0},{"$f":"AE775/Discounting!AE$23","v":0},{"$f":"AF775/Discounting!AF$23","v":0},{"$f":"AG775/Discounting!AG$23","v":0},{"$f":"AH775/Discounting!AH$23","v":0},{"$f":"AI775/Discounting!AI$23","v":0},{"$f":"AJ775/Discounting!AJ$23","v":0},{"$f":"AK775/Discounting!AK$23","v":0},{"$f":"AL775/Discounting!AL$23","v":0},{"$f":"AM775/Discounting!AM$23","v":0},{"$f":"AN775/Discounting!AN$23","v":0},{"$f":"AO775/Discounting!AO$23","v":0},{"$f":"AP775/Discounting!AP$23","v":0},{"$f":"AQ775/Discounting!AQ$23","v":0},{"$f":"AR775/Discounting!AR$23","v":0},{"$f":"AS775/Discounting!AS$23","v":0},{"$f":"AT775/Discounting!AT$23","v":0},{"$f":"AU775/Discounting!AU$23","v":0},{"$f":"AV775/Discounting!AV$23","v":0},{"$f":"AW775/Discounting!AW$23","v":0},{"$f":"AX775/Discounting!AX$23","v":0},{"$f":"AY775/Discounting!AY$23","v":0},{"$f":"AZ775/Discounting!AZ$23","v":0},{"$f":"BA775/Discounting!BA$23","v":0},{"$f":"BB775/Discounting!BB$23","v":0},{"$f":"BC775/Discounting!BC$23","v":0},{"$f":"BD775/Discounting!BD$23","v":0},{"$f":"BE775/Discounting!BE$23","v":0},{"$f":"BF775/Discounting!BF$23","v":0},{"$f":"BG775/Discounting!BG$23","v":0},{"$f":"BH775/Discounting!BH$23","v":0},{"$f":"BI775/Discounting!BI$23","v":0},{"$f":"BJ775/Discounting!BJ$23","v":0},{"$f":"BK775/Discounting!BK$23","v":0},{"$f":"BL775/Discounting!BL$23","v":0},{"$f":"BM775/Discounting!BM$23","v":0},{"$f":"BN775/Discounting!BN$23","v":0},{"$f":"BO775/Discounting!BO$23","v":0},{"$f":"BP775/Discounting!BP$23","v":0},{"$f":"BQ775/Discounting!BQ$23","v":0},{"$f":"BR775/Discounting!BR$23","v":0},{"$f":"BS775/Discounting!BS$23","v":0},{"$f":"BT775/Discounting!BT$23","v":0},{"$f":"BU775/Discounting!BU$23","v":0},{"$f":"BV775/Discounting!BV$23","v":0},{"$f":"BW775/Discounting!BW$23","v":0},{"$f":"BX775/Discounting!BX$23","v":0},{"$f":"BY775/Discounting!BY$23","v":0},{"$f":"BZ775/Discounting!BZ$23","v":0},{"$f":"CA775/Discounting!CA$23","v":0},{"$f":"CB775/Discounting!CB$23","v":0},{"$f":"CC775/Discounting!CC$23","v":0},{"$f":"CD775/Discounting!CD$23","v":0},{"$f":"CE775/Discounting!CE$23","v":0},{"$f":"CF775/Discounting!CF$23","v":0},{"$f":"CG775/Discounting!CG$23","v":0},{"$f":"CH775/Discounting!CH$23","v":0},{"$f":"CI775/Discounting!CI$23","v":0},{"$f":"CJ775/Discounting!CJ$23","v":0},{"$f":"CK775/Discounting!CK$23","v":0},{"$f":"CL775/Discounting!CL$23","v":0},{"$f":"CM775/Discounting!CM$23","v":0},{"$f":"CN775/Discounting!CN$23","v":0},{"$f":"CO775/Discounting!CO$23","v":0},{"$f":"CP775/Discounting!CP$23","v":0},{"$f":"CQ775/Discounting!CQ$23","v":0},{"$f":"CR775/Discounting!CR$23","v":0},{"$f":"CS775/Discounting!CS$23","v":0},{"$f":"CT775/Discounting!CT$23","v":0},{"$f":"CU775/Discounting!CU$23","v":0},{"$f":"CV775/Discounting!CV$23","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},19750131.552180141,null,{"$f":"J776/Discounting!J$23","v":0},{"$f":"K776/Discounting!K$23","v":0},{"$f":"L776/Discounting!L$23","v":0},{"$f":"M776/Discounting!M$23","v":0},{"$f":"N776/Discounting!N$23","v":0},{"$f":"O776/Discounting!O$23","v":0},{"$f":"P776/Discounting!P$23","v":0},{"$f":"Q776/Discounting!Q$23","v":0},{"$f":"R776/Discounting!R$23","v":0},{"$f":"S776/Discounting!S$23","v":0},{"$f":"T776/Discounting!T$23","v":0},{"$f":"U776/Discounting!U$23","v":0},{"$f":"V776/Discounting!V$23","v":0},{"$f":"W776/Discounting!W$23","v":0},{"$f":"X776/Discounting!X$23","v":0},{"$f":"Y776/Discounting!Y$23","v":2169225.2895426475},{"$f":"Z776/Discounting!Z$23","v":1933355.8730326626},{"$f":"AA776/Discounting!AA$23","v":1723133.5766779524},{"$f":"AB776/Discounting!AB$23","v":1535769.6761835578},{"$f":"AC776/Discounting!AC$23","v":1368778.6775254526},{"$f":"AD776/Discounting!AD$23","v":1219945.3453881037},{"$f":"AE776/Discounting!AE$23","v":1087295.3167451904},{"$f":"AF776/Discounting!AF$23","v":969068.90975507151},{"$f":"AG776/Discounting!AG$23","v":863697.7805303667},{"$f":"AH776/Discounting!AH$23","v":769784.11811975623},{"$f":"AI776/Discounting!AI$23","v":686082.10171101266},{"$f":"AJ776/Discounting!AJ$23","v":611481.3740739862},{"$f":"AK776/Discounting!AK$23","v":544992.31200890034},{"$f":"AL776/Discounting!AL$23","v":485732.89840365434},{"$f":"AM776/Discounting!AM$23","v":432917.02175013762},{"$f":"AN776/Discounting!AN$23","v":385844.04790564848},{"$f":"AO776/Discounting!AO$23","v":343889.52576261002},{"$f":"AP776/Discounting!AP$23","v":306496.90353173797},{"$f":"AQ776/Discounting!AQ$23","v":273170.14575021208},{"$f":"AR776/Discounting!AR$23","v":243467.15307505531},{"$f":"AS776/Discounting!AS$23","v":216993.89757135051},{"$f":"AT776/Discounting!AT$23","v":193399.19569639082},{"$f":"AU776/Discounting!AU$23","v":172370.04964027702},{"$f":"AV776/Discounting!AV$23","v":153627.49522306325},{"$f":"AW776/Discounting!AW$23","v":136922.90126832732},{"$f":"AX776/Discounting!AX$23","v":122034.67136214556},{"$f":"AY776/Discounting!AY$23","v":108765.3042443365},{"$f":"AZ776/Discounting!AZ$23","v":96938.773836307038},{"$f":"BA776/Discounting!BA$23","v":86398.194150006253},{"$f":"BB776/Discounting!BB$23","v":77003.738101609837},{"$f":"BC776/Discounting!BC$23","v":68630.782621755643},{"$f":"BD776/Discounting!BD$23","v":61168.255456110186},{"$f":"BE776/Discounting!BE$23","v":54517.16172558839},{"$f":"BF776/Discounting!BF$23","v":48589.270700167901},{"$f":"BG776/Discounting!BG$23","v":43305.945365568536},{"$f":"BH776/Discounting!BH$23","v":38597.099256299945},{"$f":"BI776/Discounting!BI$23","v":34400.266716844868},{"$f":"BJ776/Discounting!BJ$23","v":30659.77425743749},{"$f":"BK776/Discounting!BK$23","v":27326.002011976369},{"$f":"BL776/Discounting!BL$23","v":24354.725500870201},{"$f":"BM776/Discounting!BM$23","v":0},{"$f":"BN776/Discounting!BN$23","v":0},{"$f":"BO776/Discounting!BO$23","v":0},{"$f":"BP776/Discounting!BP$23","v":0},{"$f":"BQ776/Discounting!BQ$23","v":0},{"$f":"BR776/Discounting!BR$23","v":0},{"$f":"BS776/Discounting!BS$23","v":0},{"$f":"BT776/Discounting!BT$23","v":0},{"$f":"BU776/Discounting!BU$23","v":0},{"$f":"BV776/Discounting!BV$23","v":0},{"$f":"BW776/Discounting!BW$23","v":0},{"$f":"BX776/Discounting!BX$23","v":0},{"$f":"BY776/Discounting!BY$23","v":0},{"$f":"BZ776/Discounting!BZ$23","v":0},{"$f":"CA776/Discounting!CA$23","v":0},{"$f":"CB776/Discounting!CB$23","v":0},{"$f":"CC776/Discounting!CC$23","v":0},{"$f":"CD776/Discounting!CD$23","v":0},{"$f":"CE776/Discounting!CE$23","v":0},{"$f":"CF776/Discounting!CF$23","v":0},{"$f":"CG776/Discounting!CG$23","v":0},{"$f":"CH776/Discounting!CH$23","v":0},{"$f":"CI776/Discounting!CI$23","v":0},{"$f":"CJ776/Discounting!CJ$23","v":0},{"$f":"CK776/Discounting!CK$23","v":0},{"$f":"CL776/Discounting!CL$23","v":0},{"$f":"CM776/Discounting!CM$23","v":0},{"$f":"CN776/Discounting!CN$23","v":0},{"$f":"CO776/Discounting!CO$23","v":0},{"$f":"CP776/Discounting!CP$23","v":0},{"$f":"CQ776/Discounting!CQ$23","v":0},{"$f":"CR776/Discounting!CR$23","v":0},{"$f":"CS776/Discounting!CS$23","v":0},{"$f":"CT776/Discounting!CT$23","v":0},{"$f":"CU776/Discounting!CU$23","v":0},{"$f":"CV776/Discounting!CV$23","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3633426.8402357837,null,{"$f":"J777/Discounting!J$23","v":182849.16299921353},{"$f":"K777/Discounting!K$23","v":179263.8852933466},{"$f":"L777/Discounting!L$23","v":175748.9071503398},{"$f":"M777/Discounting!M$23","v":172302.85014739196},{"$f":"N777/Discounting!N$23","v":168924.36288959996},{"$f":"O777/Discounting!O$23","v":165612.12047999995},{"$f":"P777/Discounting!P$23","v":162364.82399999994},{"$f":"Q777/Discounting!Q$23","v":159181.19999999995},{"$f":"R777/Discounting!R$23","v":156059.99999999994},{"$f":"S777/Discounting!S$23","v":152999.99999999994},{"$f":"T777/Discounting!T$23","v":149999.99999999994},{"$f":"U777/Discounting!U$23","v":147058.82352941169},{"$f":"V777/Discounting!V$23","v":144175.31718569776},{"$f":"W777/Discounting!W$23","v":141348.35018205663},{"$f":"X777/Discounting!X$23","v":138576.81390397708},{"$f":"Y777/Discounting!Y$23","v":135859.62147448733},{"$f":"Z777/Discounting!Z$23","v":121087.00666175339},{"$f":"AA777/Discounting!AA$23","v":107920.68329924544},{"$f":"AB777/Discounting!AB$23","v":96185.992245316782},{"$f":"AC777/Discounting!AC$23","v":85727.265815790335},{"$f":"AD777/Discounting!AD$23","v":76405.762759171426},{"$f":"AE777/Discounting!AE$23","v":68097.827771097524},{"$f":"AF777/Discounting!AF$23","v":60693.251132885482},{"$f":"AG777/Discounting!AG$23","v":54093.80671380167},{"$f":"AH777/Discounting!AH$23","v":48211.948942782234},{"$f":"AI777/Discounting!AI$23","v":42969.651464155279},{"$f":"AJ777/Discounting!AJ$23","v":38297.37207143964},{"$f":"AK777/Discounting!AK$23","v":34133.130188448871},{"$f":"AL777/Discounting!AL$23","v":30421.6846599366},{"$f":"AM777/Discounting!AM$23","v":27113.800944685026},{"$f":"AN777/Discounting!AN$23","v":24165.597989915354},{"$f":"AO777/Discounting!AO$23","v":21537.966122919206},{"$f":"AP777/Discounting!AP$23","v":19196.048237895906},{"$f":"AQ777/Discounting!AQ$23","v":17108.777395629149},{"$f":"AR777/Discounting!AR$23","v":15248.464701986763},{"$f":"AS777/Discounting!AS$23","v":13590.431998205668},{"$f":"AT777/Discounting!AT$23","v":12112.684490379383},{"$f":"AU777/Discounting!AU$23","v":10795.618975382695},{"$f":"AV777/Discounting!AV$23","v":9621.7637926761963},{"$f":"AW777/Discounting!AW$23","v":8575.5470522960732},{"$f":"AX777/Discounting!AX$23","v":7643.090064435004},{"$f":"AY777/Discounting!AY$23","v":6812.0232303342273},{"$f":"AZ777/Discounting!AZ$23","v":6071.3219521695428},{"$f":"BA777/Discounting!BA$23","v":5411.1603851778436},{"$f":"BB777/Discounting!BB$23","v":4822.7810919588628},{"$f":"BC777/Discounting!BC$23","v":4298.3788698385579},{"$f":"BD777/Discounting!BD$23","v":3830.9972101947924},{"$f":"BE777/Discounting!BE$23","v":3414.4360162163921},{"$f":"BF777/Discounting!BF$23","v":3043.1693549165702},{"$f":"BG777/Discounting!BG$23","v":2712.2721523320583},{"$f":"BH777/Discounting!BH$23","v":2417.3548594759882},{"$f":"BI777/Discounting!BI$23","v":2154.5052223493658},{"$f":"BJ777/Discounting!BJ$23","v":1920.2363835555839},{"$f":"BK777/Discounting!BK$23","v":1711.4406270548873},{"$f":"BL777/Discounting!BL$23","v":1525.3481524553363},{"$f":"BM777/Discounting!BM$23","v":0},{"$f":"BN777/Discounting!BN$23","v":0},{"$f":"BO777/Discounting!BO$23","v":0},{"$f":"BP777/Discounting!BP$23","v":0},{"$f":"BQ777/Discounting!BQ$23","v":0},{"$f":"BR777/Discounting!BR$23","v":0},{"$f":"BS777/Discounting!BS$23","v":0},{"$f":"BT777/Discounting!BT$23","v":0},{"$f":"BU777/Discounting!BU$23","v":0},{"$f":"BV777/Discounting!BV$23","v":0},{"$f":"BW777/Discounting!BW$23","v":0},{"$f":"BX777/Discounting!BX$23","v":0},{"$f":"BY777/Discounting!BY$23","v":0},{"$f":"BZ777/Discounting!BZ$23","v":0},{"$f":"CA777/Discounting!CA$23","v":0},{"$f":"CB777/Discounting!CB$23","v":0},{"$f":"CC777/Discounting!CC$23","v":0},{"$f":"CD777/Discounting!CD$23","v":0},{"$f":"CE777/Discounting!CE$23","v":0},{"$f":"CF777/Discounting!CF$23","v":0},{"$f":"CG777/Discounting!CG$23","v":0},{"$f":"CH777/Discounting!CH$23","v":0},{"$f":"CI777/Discounting!CI$23","v":0},{"$f":"CJ777/Discounting!CJ$23","v":0},{"$f":"CK777/Discounting!CK$23","v":0},{"$f":"CL777/Discounting!CL$23","v":0},{"$f":"CM777/Discounting!CM$23","v":0},{"$f":"CN777/Discounting!CN$23","v":0},{"$f":"CO777/Discounting!CO$23","v":0},{"$f":"CP777/Discounting!CP$23","v":0},{"$f":"CQ777/Discounting!CQ$23","v":0},{"$f":"CR777/Discounting!CR$23","v":0},{"$f":"CS777/Discounting!CS$23","v":0},{"$f":"CT777/Discounting!CT$23","v":0},{"$f":"CU777/Discounting!CU$23","v":0},{"$f":"CV777/Discounting!CV$23","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J778/Discounting!J$23","v":0},{"$f":"K778/Discounting!K$23","v":0},{"$f":"L778/Discounting!L$23","v":0},{"$f":"M778/Discounting!M$23","v":0},{"$f":"N778/Discounting!N$23","v":0},{"$f":"O778/Discounting!O$23","v":0},{"$f":"P778/Discounting!P$23","v":0},{"$f":"Q778/Discounting!Q$23","v":0},{"$f":"R778/Discounting!R$23","v":0},{"$f":"S778/Discounting!S$23","v":0},{"$f":"T778/Discounting!T$23","v":0},{"$f":"U778/Discounting!U$23","v":0},{"$f":"V778/Discounting!V$23","v":0},{"$f":"W778/Discounting!W$23","v":0},{"$f":"X778/Discounting!X$23","v":0},{"$f":"Y778/Discounting!Y$23","v":0},{"$f":"Z778/Discounting!Z$23","v":0},{"$f":"AA778/Discounting!AA$23","v":0},{"$f":"AB778/Discounting!AB$23","v":0},{"$f":"AC778/Discounting!AC$23","v":0},{"$f":"AD778/Discounting!AD$23","v":0},{"$f":"AE778/Discounting!AE$23","v":0},{"$f":"AF778/Discounting!AF$23","v":0},{"$f":"AG778/Discounting!AG$23","v":0},{"$f":"AH778/Discounting!AH$23","v":0},{"$f":"AI778/Discounting!AI$23","v":0},{"$f":"AJ778/Discounting!AJ$23","v":0},{"$f":"AK778/Discounting!AK$23","v":0},{"$f":"AL778/Discounting!AL$23","v":0},{"$f":"AM778/Discounting!AM$23","v":0},{"$f":"AN778/Discounting!AN$23","v":0},{"$f":"AO778/Discounting!AO$23","v":0},{"$f":"AP778/Discounting!AP$23","v":0},{"$f":"AQ778/Discounting!AQ$23","v":0},{"$f":"AR778/Discounting!AR$23","v":0},{"$f":"AS778/Discounting!AS$23","v":0},{"$f":"AT778/Discounting!AT$23","v":0},{"$f":"AU778/Discounting!AU$23","v":0},{"$f":"AV778/Discounting!AV$23","v":0},{"$f":"AW778/Discounting!AW$23","v":0},{"$f":"AX778/Discounting!AX$23","v":0},{"$f":"AY778/Discounting!AY$23","v":0},{"$f":"AZ778/Discounting!AZ$23","v":0},{"$f":"BA778/Discounting!BA$23","v":0},{"$f":"BB778/Discounting!BB$23","v":0},{"$f":"BC778/Discounting!BC$23","v":0},{"$f":"BD778/Discounting!BD$23","v":0},{"$f":"BE778/Discounting!BE$23","v":0},{"$f":"BF778/Discounting!BF$23","v":0},{"$f":"BG778/Discounting!BG$23","v":0},{"$f":"BH778/Discounting!BH$23","v":0},{"$f":"BI778/Discounting!BI$23","v":0},{"$f":"BJ778/Discounting!BJ$23","v":0},{"$f":"BK778/Discounting!BK$23","v":0},{"$f":"BL778/Discounting!BL$23","v":0},{"$f":"BM778/Discounting!BM$23","v":0},{"$f":"BN778/Discounting!BN$23","v":0},{"$f":"BO778/Discounting!BO$23","v":0},{"$f":"BP778/Discounting!BP$23","v":0},{"$f":"BQ778/Discounting!BQ$23","v":0},{"$f":"BR778/Discounting!BR$23","v":0},{"$f":"BS778/Discounting!BS$23","v":0},{"$f":"BT778/Discounting!BT$23","v":0},{"$f":"BU778/Discounting!BU$23","v":0},{"$f":"BV778/Discounting!BV$23","v":0},{"$f":"BW778/Discounting!BW$23","v":0},{"$f":"BX778/Discounting!BX$23","v":0},{"$f":"BY778/Discounting!BY$23","v":0},{"$f":"BZ778/Discounting!BZ$23","v":0},{"$f":"CA778/Discounting!CA$23","v":0},{"$f":"CB778/Discounting!CB$23","v":0},{"$f":"CC778/Discounting!CC$23","v":0},{"$f":"CD778/Discounting!CD$23","v":0},{"$f":"CE778/Discounting!CE$23","v":0},{"$f":"CF778/Discounting!CF$23","v":0},{"$f":"CG778/Discounting!CG$23","v":0},{"$f":"CH778/Discounting!CH$23","v":0},{"$f":"CI778/Discounting!CI$23","v":0},{"$f":"CJ778/Discounting!CJ$23","v":0},{"$f":"CK778/Discounting!CK$23","v":0},{"$f":"CL778/Discounting!CL$23","v":0},{"$f":"CM778/Discounting!CM$23","v":0},{"$f":"CN778/Discounting!CN$23","v":0},{"$f":"CO778/Discounting!CO$23","v":0},{"$f":"CP778/Discounting!CP$23","v":0},{"$f":"CQ778/Discounting!CQ$23","v":0},{"$f":"CR778/Discounting!CR$23","v":0},{"$f":"CS778/Discounting!CS$23","v":0},{"$f":"CT778/Discounting!CT$23","v":0},{"$f":"CU778/Discounting!CU$23","v":0},{"$f":"CV778/Discounting!CV$23","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},435338421.60884786,null,{"$f":"J779/Discounting!J$23","v":0},{"$f":"K779/Discounting!K$23","v":0},{"$f":"L779/Discounting!L$23","v":0},{"$f":"M779/Discounting!M$23","v":0},{"$f":"N779/Discounting!N$23","v":0},{"$f":"O779/Discounting!O$23","v":0},{"$f":"P779/Discounting!P$23","v":0},{"$f":"Q779/Discounting!Q$23","v":0},{"$f":"R779/Discounting!R$23","v":0},{"$f":"S779/Discounting!S$23","v":0},{"$f":"T779/Discounting!T$23","v":0},{"$f":"U779/Discounting!U$23","v":0},{"$f":"V779/Discounting!V$23","v":0},{"$f":"W779/Discounting!W$23","v":0},{"$f":"X779/Discounting!X$23","v":0},{"$f":"Y779/Discounting!Y$23","v":0},{"$f":"Z779/Discounting!Z$23","v":0},{"$f":"AA779/Discounting!AA$23","v":0},{"$f":"AB779/Discounting!AB$23","v":0},{"$f":"AC779/Discounting!AC$23","v":0},{"$f":"AD779/Discounting!AD$23","v":21573069.273251787},{"$f":"AE779/Discounting!AE$23","v":39223762.315003246},{"$f":"AF779/Discounting!AF$23","v":35657965.740912043},{"$f":"AG779/Discounting!AG$23","v":32416332.491738211},{"$f":"AH779/Discounting!AH$23","v":29469393.174307469},{"$f":"AI779/Discounting!AI$23","v":26790357.431188602},{"$f":"AJ779/Discounting!AJ$23","v":24354870.391989633},{"$f":"AK779/Discounting!AK$23","v":22140791.265445121},{"$f":"AL779/Discounting!AL$23","v":20127992.059495565},{"$f":"AM779/Discounting!AM$23","v":18298174.599541418},{"$f":"AN779/Discounting!AN$23","v":16634704.18140129},{"$f":"AO779/Discounting!AO$23","v":15122458.346728446},{"$f":"AP779/Discounting!AP$23","v":13747689.406116769},{"$f":"AQ779/Discounting!AQ$23","v":12497899.460106155},{"$f":"AR779/Discounting!AR$23","v":11361726.781914683},{"$f":"AS779/Discounting!AS$23","v":10328842.529013351},{"$f":"AT779/Discounting!AT$23","v":9389856.8445575871},{"$f":"AU779/Discounting!AU$23","v":8536233.4950523525},{"$f":"AV779/Discounting!AV$23","v":7760212.2682294119},{"$f":"AW779/Discounting!AW$23","v":7054738.4256631006},{"$f":"AX779/Discounting!AX$23","v":6413398.5687846364},{"$f":"AY779/Discounting!AY$23","v":5830362.3352587605},{"$f":"AZ779/Discounting!AZ$23","v":5300329.3956897818},{"$f":"BA779/Discounting!BA$23","v":4818481.268808892},{"$f":"BB779/Discounting!BB$23","v":4380437.5170989921},{"$f":"BC779/Discounting!BC$23","v":3982215.9246354471},{"$f":"BD779/Discounting!BD$23","v":3620196.2951231338},{"$f":"BE779/Discounting!BE$23","v":3291087.5410210304},{"$f":"BF779/Discounting!BF$23","v":2991897.7645645728},{"$f":"BG779/Discounting!BG$23","v":2719907.0586950663},{"$f":"BH779/Discounting!BH$23","v":2472642.7806318779},{"$f":"BI779/Discounting!BI$23","v":2247857.0733017079},{"$f":"BJ779/Discounting!BJ$23","v":2043506.4302742791},{"$f":"BK779/Discounting!BK$23","v":1857733.1184311628},{"$f":"BL779/Discounting!BL$23","v":881298.05487206043},{"$f":"BM779/Discounting!BM$23","v":0},{"$f":"BN779/Discounting!BN$23","v":0},{"$f":"BO779/Discounting!BO$23","v":0},{"$f":"BP779/Discounting!BP$23","v":0},{"$f":"BQ779/Discounting!BQ$23","v":0},{"$f":"BR779/Discounting!BR$23","v":0},{"$f":"BS779/Discounting!BS$23","v":0},{"$f":"BT779/Discounting!BT$23","v":0},{"$f":"BU779/Discounting!BU$23","v":0},{"$f":"BV779/Discounting!BV$23","v":0},{"$f":"BW779/Discounting!BW$23","v":0},{"$f":"BX779/Discounting!BX$23","v":0},{"$f":"BY779/Discounting!BY$23","v":0},{"$f":"BZ779/Discounting!BZ$23","v":0},{"$f":"CA779/Discounting!CA$23","v":0},{"$f":"CB779/Discounting!CB$23","v":0},{"$f":"CC779/Discounting!CC$23","v":0},{"$f":"CD779/Discounting!CD$23","v":0},{"$f":"CE779/Discounting!CE$23","v":0},{"$f":"CF779/Discounting!CF$23","v":0},{"$f":"CG779/Discounting!CG$23","v":0},{"$f":"CH779/Discounting!CH$23","v":0},{"$f":"CI779/Discounting!CI$23","v":0},{"$f":"CJ779/Discounting!CJ$23","v":0},{"$f":"CK779/Discounting!CK$23","v":0},{"$f":"CL779/Discounting!CL$23","v":0},{"$f":"CM779/Discounting!CM$23","v":0},{"$f":"CN779/Discounting!CN$23","v":0},{"$f":"CO779/Discounting!CO$23","v":0},{"$f":"CP779/Discounting!CP$23","v":0},{"$f":"CQ779/Discounting!CQ$23","v":0},{"$f":"CR779/Discounting!CR$23","v":0},{"$f":"CS779/Discounting!CS$23","v":0},{"$f":"CT779/Discounting!CT$23","v":0},{"$f":"CU779/Discounting!CU$23","v":0},{"$f":"CV779/Discounting!CV$23","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},26120305.296530854,null,{"$f":"J780/Discounting!J$23","v":0},{"$f":"K780/Discounting!K$23","v":0},{"$f":"L780/Discounting!L$23","v":0},{"$f":"M780/Discounting!M$23","v":0},{"$f":"N780/Discounting!N$23","v":0},{"$f":"O780/Discounting!O$23","v":0},{"$f":"P780/Discounting!P$23","v":0},{"$f":"Q780/Discounting!Q$23","v":0},{"$f":"R780/Discounting!R$23","v":0},{"$f":"S780/Discounting!S$23","v":0},{"$f":"T780/Discounting!T$23","v":0},{"$f":"U780/Discounting!U$23","v":0},{"$f":"V780/Discounting!V$23","v":0},{"$f":"W780/Discounting!W$23","v":0},{"$f":"X780/Discounting!X$23","v":0},{"$f":"Y780/Discounting!Y$23","v":0},{"$f":"Z780/Discounting!Z$23","v":0},{"$f":"AA780/Discounting!AA$23","v":0},{"$f":"AB780/Discounting!AB$23","v":0},{"$f":"AC780/Discounting!AC$23","v":0},{"$f":"AD780/Discounting!AD$23","v":1294384.156395107},{"$f":"AE780/Discounting!AE$23","v":2353425.7389001944},{"$f":"AF780/Discounting!AF$23","v":2139477.9444547221},{"$f":"AG780/Discounting!AG$23","v":1944979.949504293},{"$f":"AH780/Discounting!AH$23","v":1768163.5904584478},{"$f":"AI780/Discounting!AI$23","v":1607421.4458713159},{"$f":"AJ780/Discounting!AJ$23","v":1461292.2235193781},{"$f":"AK780/Discounting!AK$23","v":1328447.475926707},{"$f":"AL780/Discounting!AL$23","v":1207679.5235697338},{"$f":"AM780/Discounting!AM$23","v":1097890.4759724853},{"$f":"AN780/Discounting!AN$23","v":998082.25088407751},{"$f":"AO780/Discounting!AO$23","v":907347.5008037067},{"$f":"AP780/Discounting!AP$23","v":824861.364367006},{"$f":"AQ780/Discounting!AQ$23","v":749873.96760636917},{"$f":"AR780/Discounting!AR$23","v":681703.60691488103},{"$f":"AS780/Discounting!AS$23","v":619730.55174080085},{"$f":"AT780/Discounting!AT$23","v":563391.41067345534},{"$f":"AU780/Discounting!AU$23","v":512174.00970314117},{"$f":"AV780/Discounting!AV$23","v":465612.73609376472},{"$f":"AW780/Discounting!AW$23","v":423284.30553978606},{"$f":"AX780/Discounting!AX$23","v":384803.9141270782},{"$f":"AY780/Discounting!AY$23","v":349821.74011552561},{"$f":"AZ780/Discounting!AZ$23","v":318019.76374138694},{"$f":"BA780/Discounting!BA$23","v":289108.87612853356},{"$f":"BB780/Discounting!BB$23","v":262826.25102593953},{"$f":"BC780/Discounting!BC$23","v":238932.95547812682},{"$f":"BD780/Discounting!BD$23","v":217211.77770738801},{"$f":"BE780/Discounting!BE$23","v":197465.25246126184},{"$f":"BF780/Discounting!BF$23","v":179513.8658738744},{"$f":"BG780/Discounting!BG$23","v":163194.42352170398},{"$f":"BH780/Discounting!BH$23","v":148358.56683791269},{"$f":"BI780/Discounting!BI$23","v":134871.42439810245},{"$f":"BJ780/Discounting!BJ$23","v":122610.38581645676},{"$f":"BK780/Discounting!BK$23","v":111463.98710586978},{"$f":"BL780/Discounting!BL$23","v":52877.883292323611},{"$f":"BM780/Discounting!BM$23","v":0},{"$f":"BN780/Discounting!BN$23","v":0},{"$f":"BO780/Discounting!BO$23","v":0},{"$f":"BP780/Discounting!BP$23","v":0},{"$f":"BQ780/Discounting!BQ$23","v":0},{"$f":"BR780/Discounting!BR$23","v":0},{"$f":"BS780/Discounting!BS$23","v":0},{"$f":"BT780/Discounting!BT$23","v":0},{"$f":"BU780/Discounting!BU$23","v":0},{"$f":"BV780/Discounting!BV$23","v":0},{"$f":"BW780/Discounting!BW$23","v":0},{"$f":"BX780/Discounting!BX$23","v":0},{"$f":"BY780/Discounting!BY$23","v":0},{"$f":"BZ780/Discounting!BZ$23","v":0},{"$f":"CA780/Discounting!CA$23","v":0},{"$f":"CB780/Discounting!CB$23","v":0},{"$f":"CC780/Discounting!CC$23","v":0},{"$f":"CD780/Discounting!CD$23","v":0},{"$f":"CE780/Discounting!CE$23","v":0},{"$f":"CF780/Discounting!CF$23","v":0},{"$f":"CG780/Discounting!CG$23","v":0},{"$f":"CH780/Discounting!CH$23","v":0},{"$f":"CI780/Discounting!CI$23","v":0},{"$f":"CJ780/Discounting!CJ$23","v":0},{"$f":"CK780/Discounting!CK$23","v":0},{"$f":"CL780/Discounting!CL$23","v":0},{"$f":"CM780/Discounting!CM$23","v":0},{"$f":"CN780/Discounting!CN$23","v":0},{"$f":"CO780/Discounting!CO$23","v":0},{"$f":"CP780/Discounting!CP$23","v":0},{"$f":"CQ780/Discounting!CQ$23","v":0},{"$f":"CR780/Discounting!CR$23","v":0},{"$f":"CS780/Discounting!CS$23","v":0},{"$f":"CT780/Discounting!CT$23","v":0},{"$f":"CU780/Discounting!CU$23","v":0},{"$f":"CV780/Discounting!CV$23","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},887060642.15755594,null,{"$f":"J781/Discounting!J$23","v":0},{"$f":"K781/Discounting!K$23","v":0},{"$f":"L781/Discounting!L$23","v":0},{"$f":"M781/Discounting!M$23","v":0},{"$f":"N781/Discounting!N$23","v":0},{"$f":"O781/Discounting!O$23","v":0},{"$f":"P781/Discounting!P$23","v":0},{"$f":"Q781/Discounting!Q$23","v":0},{"$f":"R781/Discounting!R$23","v":0},{"$f":"S781/Discounting!S$23","v":0},{"$f":"T781/Discounting!T$23","v":0},{"$f":"U781/Discounting!U$23","v":0},{"$f":"V781/Discounting!V$23","v":0},{"$f":"W781/Discounting!W$23","v":0},{"$f":"X781/Discounting!X$23","v":0},{"$f":"Y781/Discounting!Y$23","v":0},{"$f":"Z781/Discounting!Z$23","v":0},{"$f":"AA781/Discounting!AA$23","v":0},{"$f":"AB781/Discounting!AB$23","v":0},{"$f":"AC781/Discounting!AC$23","v":0},{"$f":"AD781/Discounting!AD$23","v":25458193.303496942},{"$f":"AE781/Discounting!AE$23","v":54588752.757057644},{"$f":"AF781/Discounting!AF$23","v":49626138.870052397},{"$f":"AG781/Discounting!AG$23","v":45114671.700047627},{"$f":"AH781/Discounting!AH$23","v":41013337.909134217},{"$f":"AI781/Discounting!AI$23","v":37284852.644667469},{"$f":"AJ781/Discounting!AJ$23","v":33895320.586061321},{"$f":"AK781/Discounting!AK$23","v":30813927.80551029},{"$f":"AL781/Discounting!AL$23","v":28012661.641372997},{"$f":"AM781/Discounting!AM$23","v":25466056.037611812},{"$f":"AN781/Discounting!AN$23","v":23150960.034192543},{"$f":"AO781/Discounting!AO$23","v":21046327.303811416},{"$f":"AP781/Discounting!AP$23","v":25638025.218322873},{"$f":"AQ781/Discounting!AQ$23","v":53584277.92293676},{"$f":"AR781/Discounting!AR$23","v":49129617.715227894},{"$f":"AS781/Discounting!AS$23","v":44664935.084774606},{"$f":"AT781/Discounting!AT$23","v":40605953.689143792},{"$f":"AU781/Discounting!AU$23","v":36915811.06182377},{"$f":"AV781/Discounting!AV$23","v":14673818.938173082},{"$f":"AW781/Discounting!AW$23","v":13340874.181941696},{"$f":"AX781/Discounting!AX$23","v":11894854.739451552},{"$f":"AY781/Discounting!AY$23","v":11027182.680667361},{"$f":"AZ781/Discounting!AZ$23","v":22925641.499151152},{"$f":"BA781/Discounting!BA$23","v":20724873.24747099},{"$f":"BB781/Discounting!BB$23","v":18947991.238280777},{"$f":"BC781/Discounting!BC$23","v":17225967.256715912},{"$f":"BD781/Discounting!BD$23","v":15660434.294394737},{"$f":"BE781/Discounting!BE$23","v":14237172.051068872},{"$f":"BF781/Discounting!BF$23","v":12943252.311683916},{"$f":"BG781/Discounting!BG$23","v":5457278.474560732},{"$f":"BH781/Discounting!BH$23","v":10949400.847351804},{"$f":"BI781/Discounting!BI$23","v":10036325.879135288},{"$f":"BJ781/Discounting!BJ$23","v":9124165.2218063828},{"$f":"BK781/Discounting!BK$23","v":8317510.1659254311},{"$f":"BL781/Discounting!BL$23","v":3564077.8445299873},{"$f":"BM781/Discounting!BM$23","v":0},{"$f":"BN781/Discounting!BN$23","v":0},{"$f":"BO781/Discounting!BO$23","v":0},{"$f":"BP781/Discounting!BP$23","v":0},{"$f":"BQ781/Discounting!BQ$23","v":0},{"$f":"BR781/Discounting!BR$23","v":0},{"$f":"BS781/Discounting!BS$23","v":0},{"$f":"BT781/Discounting!BT$23","v":0},{"$f":"BU781/Discounting!BU$23","v":0},{"$f":"BV781/Discounting!BV$23","v":0},{"$f":"BW781/Discounting!BW$23","v":0},{"$f":"BX781/Discounting!BX$23","v":0},{"$f":"BY781/Discounting!BY$23","v":0},{"$f":"BZ781/Discounting!BZ$23","v":0},{"$f":"CA781/Discounting!CA$23","v":0},{"$f":"CB781/Discounting!CB$23","v":0},{"$f":"CC781/Discounting!CC$23","v":0},{"$f":"CD781/Discounting!CD$23","v":0},{"$f":"CE781/Discounting!CE$23","v":0},{"$f":"CF781/Discounting!CF$23","v":0},{"$f":"CG781/Discounting!CG$23","v":0},{"$f":"CH781/Discounting!CH$23","v":0},{"$f":"CI781/Discounting!CI$23","v":0},{"$f":"CJ781/Discounting!CJ$23","v":0},{"$f":"CK781/Discounting!CK$23","v":0},{"$f":"CL781/Discounting!CL$23","v":0},{"$f":"CM781/Discounting!CM$23","v":0},{"$f":"CN781/Discounting!CN$23","v":0},{"$f":"CO781/Discounting!CO$23","v":0},{"$f":"CP781/Discounting!CP$23","v":0},{"$f":"CQ781/Discounting!CQ$23","v":0},{"$f":"CR781/Discounting!CR$23","v":0},{"$f":"CS781/Discounting!CS$23","v":0},{"$f":"CT781/Discounting!CT$23","v":0},{"$f":"CU781/Discounting!CU$23","v":0},{"$f":"CV781/Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},369921941.57132673,null,{"$f":"J782/Discounting!J$23","v":0},{"$f":"K782/Discounting!K$23","v":0},{"$f":"L782/Discounting!L$23","v":0},{"$f":"M782/Discounting!M$23","v":0},{"$f":"N782/Discounting!N$23","v":0},{"$f":"O782/Discounting!O$23","v":0},{"$f":"P782/Discounting!P$23","v":0},{"$f":"Q782/Discounting!Q$23","v":0},{"$f":"R782/Discounting!R$23","v":0},{"$f":"S782/Discounting!S$23","v":0},{"$f":"T782/Discounting!T$23","v":0},{"$f":"U782/Discounting!U$23","v":0},{"$f":"V782/Discounting!V$23","v":0},{"$f":"W782/Discounting!W$23","v":0},{"$f":"X782/Discounting!X$23","v":0},{"$f":"Y782/Discounting!Y$23","v":0},{"$f":"Z782/Discounting!Z$23","v":0},{"$f":"AA782/Discounting!AA$23","v":0},{"$f":"AB782/Discounting!AB$23","v":0},{"$f":"AC782/Discounting!AC$23","v":0},{"$f":"AD782/Discounting!AD$23","v":0},{"$f":"AE782/Discounting!AE$23","v":0},{"$f":"AF782/Discounting!AF$23","v":0},{"$f":"AG782/Discounting!AG$23","v":0},{"$f":"AH782/Discounting!AH$23","v":0},{"$f":"AI782/Discounting!AI$23","v":0},{"$f":"AJ782/Discounting!AJ$23","v":0},{"$f":"AK782/Discounting!AK$23","v":0},{"$f":"AL782/Discounting!AL$23","v":6629148.110302397},{"$f":"AM782/Discounting!AM$23","v":38919426.046800211},{"$f":"AN782/Discounting!AN$23","v":30993895.022898577},{"$f":"AO782/Discounting!AO$23","v":23897622.857375707},{"$f":"AP782/Discounting!AP$23","v":18810578.88417694},{"$f":"AQ782/Discounting!AQ$23","v":14648294.075152399},{"$f":"AR782/Discounting!AR$23","v":18398805.736128159},{"$f":"AS782/Discounting!AS$23","v":21454051.544348836},{"$f":"AT782/Discounting!AT$23","v":22731119.550500747},{"$f":"AU782/Discounting!AU$23","v":22117891.798991241},{"$f":"AV782/Discounting!AV$23","v":22389780.344829146},{"$f":"AW782/Discounting!AW$23","v":17808424.314404447},{"$f":"AX782/Discounting!AX$23","v":13948183.36801352},{"$f":"AY782/Discounting!AY$23","v":10600963.858243138},{"$f":"AZ782/Discounting!AZ$23","v":6303718.1575809643},{"$f":"BA782/Discounting!BA$23","v":7484640.6853411933},{"$f":"BB782/Discounting!BB$23","v":8326608.6409432655},{"$f":"BC782/Discounting!BC$23","v":8972072.3960279804},{"$f":"BD782/Discounting!BD$23","v":9388257.3347796407},{"$f":"BE782/Discounting!BE$23","v":8535204.4354428239},{"$f":"BF782/Discounting!BF$23","v":7769632.4993208917},{"$f":"BG782/Discounting!BG$23","v":7812596.7011497542},{"$f":"BH782/Discounting!BH$23","v":5540877.6852238458},{"$f":"BI782/Discounting!BI$23","v":5076671.6614450691},{"$f":"BJ782/Discounting!BJ$23","v":4670118.1268247515},{"$f":"BK782/Discounting!BK$23","v":4291863.617193779},{"$f":"BL782/Discounting!BL$23","v":2401494.1178874457},{"$f":"BM782/Discounting!BM$23","v":0},{"$f":"BN782/Discounting!BN$23","v":0},{"$f":"BO782/Discounting!BO$23","v":0},{"$f":"BP782/Discounting!BP$23","v":0},{"$f":"BQ782/Discounting!BQ$23","v":0},{"$f":"BR782/Discounting!BR$23","v":0},{"$f":"BS782/Discounting!BS$23","v":0},{"$f":"BT782/Discounting!BT$23","v":0},{"$f":"BU782/Discounting!BU$23","v":0},{"$f":"BV782/Discounting!BV$23","v":0},{"$f":"BW782/Discounting!BW$23","v":0},{"$f":"BX782/Discounting!BX$23","v":0},{"$f":"BY782/Discounting!BY$23","v":0},{"$f":"BZ782/Discounting!BZ$23","v":0},{"$f":"CA782/Discounting!CA$23","v":0},{"$f":"CB782/Discounting!CB$23","v":0},{"$f":"CC782/Discounting!CC$23","v":0},{"$f":"CD782/Discounting!CD$23","v":0},{"$f":"CE782/Discounting!CE$23","v":0},{"$f":"CF782/Discounting!CF$23","v":0},{"$f":"CG782/Discounting!CG$23","v":0},{"$f":"CH782/Discounting!CH$23","v":0},{"$f":"CI782/Discounting!CI$23","v":0},{"$f":"CJ782/Discounting!CJ$23","v":0},{"$f":"CK782/Discounting!CK$23","v":0},{"$f":"CL782/Discounting!CL$23","v":0},{"$f":"CM782/Discounting!CM$23","v":0},{"$f":"CN782/Discounting!CN$23","v":0},{"$f":"CO782/Discounting!CO$23","v":0},{"$f":"CP782/Discounting!CP$23","v":0},{"$f":"CQ782/Discounting!CQ$23","v":0},{"$f":"CR782/Discounting!CR$23","v":0},{"$f":"CS782/Discounting!CS$23","v":0},{"$f":"CT782/Discounting!CT$23","v":0},{"$f":"CU782/Discounting!CU$23","v":0},{"$f":"CV782/Discounting!CV$23","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J783/Discounting!J$23","v":0},{"$f":"K783/Discounting!K$23","v":0},{"$f":"L783/Discounting!L$23","v":0},{"$f":"M783/Discounting!M$23","v":0},{"$f":"N783/Discounting!N$23","v":0},{"$f":"O783/Discounting!O$23","v":0},{"$f":"P783/Discounting!P$23","v":0},{"$f":"Q783/Discounting!Q$23","v":0},{"$f":"R783/Discounting!R$23","v":0},{"$f":"S783/Discounting!S$23","v":0},{"$f":"T783/Discounting!T$23","v":0},{"$f":"U783/Discounting!U$23","v":0},{"$f":"V783/Discounting!V$23","v":0},{"$f":"W783/Discounting!W$23","v":0},{"$f":"X783/Discounting!X$23","v":0},{"$f":"Y783/Discounting!Y$23","v":0},{"$f":"Z783/Discounting!Z$23","v":0},{"$f":"AA783/Discounting!AA$23","v":0},{"$f":"AB783/Discounting!AB$23","v":0},{"$f":"AC783/Discounting!AC$23","v":0},{"$f":"AD783/Discounting!AD$23","v":0},{"$f":"AE783/Discounting!AE$23","v":0},{"$f":"AF783/Discounting!AF$23","v":0},{"$f":"AG783/Discounting!AG$23","v":0},{"$f":"AH783/Discounting!AH$23","v":0},{"$f":"AI783/Discounting!AI$23","v":0},{"$f":"AJ783/Discounting!AJ$23","v":0},{"$f":"AK783/Discounting!AK$23","v":0},{"$f":"AL783/Discounting!AL$23","v":0},{"$f":"AM783/Discounting!AM$23","v":0},{"$f":"AN783/Discounting!AN$23","v":0},{"$f":"AO783/Discounting!AO$23","v":0},{"$f":"AP783/Discounting!AP$23","v":0},{"$f":"AQ783/Discounting!AQ$23","v":0},{"$f":"AR783/Discounting!AR$23","v":0},{"$f":"AS783/Discounting!AS$23","v":0},{"$f":"AT783/Discounting!AT$23","v":0},{"$f":"AU783/Discounting!AU$23","v":0},{"$f":"AV783/Discounting!AV$23","v":0},{"$f":"AW783/Discounting!AW$23","v":0},{"$f":"AX783/Discounting!AX$23","v":0},{"$f":"AY783/Discounting!AY$23","v":0},{"$f":"AZ783/Discounting!AZ$23","v":0},{"$f":"BA783/Discounting!BA$23","v":0},{"$f":"BB783/Discounting!BB$23","v":0},{"$f":"BC783/Discounting!BC$23","v":0},{"$f":"BD783/Discounting!BD$23","v":0},{"$f":"BE783/Discounting!BE$23","v":0},{"$f":"BF783/Discounting!BF$23","v":0},{"$f":"BG783/Discounting!BG$23","v":0},{"$f":"BH783/Discounting!BH$23","v":0},{"$f":"BI783/Discounting!BI$23","v":0},{"$f":"BJ783/Discounting!BJ$23","v":0},{"$f":"BK783/Discounting!BK$23","v":0},{"$f":"BL783/Discounting!BL$23","v":0},{"$f":"BM783/Discounting!BM$23","v":0},{"$f":"BN783/Discounting!BN$23","v":0},{"$f":"BO783/Discounting!BO$23","v":0},{"$f":"BP783/Discounting!BP$23","v":0},{"$f":"BQ783/Discounting!BQ$23","v":0},{"$f":"BR783/Discounting!BR$23","v":0},{"$f":"BS783/Discounting!BS$23","v":0},{"$f":"BT783/Discounting!BT$23","v":0},{"$f":"BU783/Discounting!BU$23","v":0},{"$f":"BV783/Discounting!BV$23","v":0},{"$f":"BW783/Discounting!BW$23","v":0},{"$f":"BX783/Discounting!BX$23","v":0},{"$f":"BY783/Discounting!BY$23","v":0},{"$f":"BZ783/Discounting!BZ$23","v":0},{"$f":"CA783/Discounting!CA$23","v":0},{"$f":"CB783/Discounting!CB$23","v":0},{"$f":"CC783/Discounting!CC$23","v":0},{"$f":"CD783/Discounting!CD$23","v":0},{"$f":"CE783/Discounting!CE$23","v":0},{"$f":"CF783/Discounting!CF$23","v":0},{"$f":"CG783/Discounting!CG$23","v":0},{"$f":"CH783/Discounting!CH$23","v":0},{"$f":"CI783/Discounting!CI$23","v":0},{"$f":"CJ783/Discounting!CJ$23","v":0},{"$f":"CK783/Discounting!CK$23","v":0},{"$f":"CL783/Discounting!CL$23","v":0},{"$f":"CM783/Discounting!CM$23","v":0},{"$f":"CN783/Discounting!CN$23","v":0},{"$f":"CO783/Discounting!CO$23","v":0},{"$f":"CP783/Discounting!CP$23","v":0},{"$f":"CQ783/Discounting!CQ$23","v":0},{"$f":"CR783/Discounting!CR$23","v":0},{"$f":"CS783/Discounting!CS$23","v":0},{"$f":"CT783/Discounting!CT$23","v":0},{"$f":"CU783/Discounting!CU$23","v":0},{"$f":"CV783/Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},103937409.56171811,null,{"$f":"J784/Discounting!J$23","v":0},{"$f":"K784/Discounting!K$23","v":0},{"$f":"L784/Discounting!L$23","v":0},{"$f":"M784/Discounting!M$23","v":0},{"$f":"N784/Discounting!N$23","v":0},{"$f":"O784/Discounting!O$23","v":0},{"$f":"P784/Discounting!P$23","v":0},{"$f":"Q784/Discounting!Q$23","v":0},{"$f":"R784/Discounting!R$23","v":0},{"$f":"S784/Discounting!S$23","v":0},{"$f":"T784/Discounting!T$23","v":0},{"$f":"U784/Discounting!U$23","v":0},{"$f":"V784/Discounting!V$23","v":0},{"$f":"W784/Discounting!W$23","v":0},{"$f":"X784/Discounting!X$23","v":0},{"$f":"Y784/Discounting!Y$23","v":0},{"$f":"Z784/Discounting!Z$23","v":0},{"$f":"AA784/Discounting!AA$23","v":0},{"$f":"AB784/Discounting!AB$23","v":0},{"$f":"AC784/Discounting!AC$23","v":0},{"$f":"AD784/Discounting!AD$23","v":0},{"$f":"AE784/Discounting!AE$23","v":0},{"$f":"AF784/Discounting!AF$23","v":0},{"$f":"AG784/Discounting!AG$23","v":0},{"$f":"AH784/Discounting!AH$23","v":0},{"$f":"AI784/Discounting!AI$23","v":0},{"$f":"AJ784/Discounting!AJ$23","v":0},{"$f":"AK784/Discounting!AK$23","v":0},{"$f":"AL784/Discounting!AL$23","v":0},{"$f":"AM784/Discounting!AM$23","v":0},{"$f":"AN784/Discounting!AN$23","v":0},{"$f":"AO784/Discounting!AO$23","v":2135565.5549317175},{"$f":"AP784/Discounting!AP$23","v":4121723.0321148685},{"$f":"AQ784/Discounting!AQ$23","v":2066977.7750356442},{"$f":"AR784/Discounting!AR$23","v":2129460.4082600707},{"$f":"AS784/Discounting!AS$23","v":9906158.6575222239},{"$f":"AT784/Discounting!AT$23","v":9005863.0784820691},{"$f":"AU784/Discounting!AU$23","v":8187383.8136970783},{"$f":"AV784/Discounting!AV$23","v":7744730.996185137},{"$f":"AW784/Discounting!AW$23","v":7040851.6605228763},{"$f":"AX784/Discounting!AX$23","v":6358765.0842713797},{"$f":"AY784/Discounting!AY$23","v":5819185.9194743158},{"$f":"AZ784/Discounting!AZ$23","v":5084410.6020604642},{"$f":"BA784/Discounting!BA$23","v":4601184.5969309164},{"$f":"BB784/Discounting!BB$23","v":4202204.8040496111},{"$f":"BC784/Discounting!BC$23","v":3820279.9761765613},{"$f":"BD784/Discounting!BD$23","v":3473065.3889278155},{"$f":"BE784/Discounting!BE$23","v":3157406.6747861337},{"$f":"BF784/Discounting!BF$23","v":2870436.1063417373},{"$f":"BG784/Discounting!BG$23","v":2771077.5542467115},{"$f":"BH784/Discounting!BH$23","v":2417744.3241079659},{"$f":"BI784/Discounting!BI$23","v":2212778.8012577067},{"$f":"BJ784/Discounting!BJ$23","v":2011658.9916326767},{"$f":"BK784/Discounting!BK$23","v":1832890.532845522},{"$f":"BL784/Discounting!BL$23","v":965605.22785690555},{"$f":"BM784/Discounting!BM$23","v":0},{"$f":"BN784/Discounting!BN$23","v":0},{"$f":"BO784/Discounting!BO$23","v":0},{"$f":"BP784/Discounting!BP$23","v":0},{"$f":"BQ784/Discounting!BQ$23","v":0},{"$f":"BR784/Discounting!BR$23","v":0},{"$f":"BS784/Discounting!BS$23","v":0},{"$f":"BT784/Discounting!BT$23","v":0},{"$f":"BU784/Discounting!BU$23","v":0},{"$f":"BV784/Discounting!BV$23","v":0},{"$f":"BW784/Discounting!BW$23","v":0},{"$f":"BX784/Discounting!BX$23","v":0},{"$f":"BY784/Discounting!BY$23","v":0},{"$f":"BZ784/Discounting!BZ$23","v":0},{"$f":"CA784/Discounting!CA$23","v":0},{"$f":"CB784/Discounting!CB$23","v":0},{"$f":"CC784/Discounting!CC$23","v":0},{"$f":"CD784/Discounting!CD$23","v":0},{"$f":"CE784/Discounting!CE$23","v":0},{"$f":"CF784/Discounting!CF$23","v":0},{"$f":"CG784/Discounting!CG$23","v":0},{"$f":"CH784/Discounting!CH$23","v":0},{"$f":"CI784/Discounting!CI$23","v":0},{"$f":"CJ784/Discounting!CJ$23","v":0},{"$f":"CK784/Discounting!CK$23","v":0},{"$f":"CL784/Discounting!CL$23","v":0},{"$f":"CM784/Discounting!CM$23","v":0},{"$f":"CN784/Discounting!CN$23","v":0},{"$f":"CO784/Discounting!CO$23","v":0},{"$f":"CP784/Discounting!CP$23","v":0},{"$f":"CQ784/Discounting!CQ$23","v":0},{"$f":"CR784/Discounting!CR$23","v":0},{"$f":"CS784/Discounting!CS$23","v":0},{"$f":"CT784/Discounting!CT$23","v":0},{"$f":"CU784/Discounting!CU$23","v":0},{"$f":"CV784/Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},54555032.545396954,null,{"$f":"J785/Discounting!J$23","v":0},{"$f":"K785/Discounting!K$23","v":0},{"$f":"L785/Discounting!L$23","v":0},{"$f":"M785/Discounting!M$23","v":0},{"$f":"N785/Discounting!N$23","v":0},{"$f":"O785/Discounting!O$23","v":0},{"$f":"P785/Discounting!P$23","v":0},{"$f":"Q785/Discounting!Q$23","v":0},{"$f":"R785/Discounting!R$23","v":0},{"$f":"S785/Discounting!S$23","v":0},{"$f":"T785/Discounting!T$23","v":0},{"$f":"U785/Discounting!U$23","v":0},{"$f":"V785/Discounting!V$23","v":0},{"$f":"W785/Discounting!W$23","v":0},{"$f":"X785/Discounting!X$23","v":0},{"$f":"Y785/Discounting!Y$23","v":0},{"$f":"Z785/Discounting!Z$23","v":0},{"$f":"AA785/Discounting!AA$23","v":0},{"$f":"AB785/Discounting!AB$23","v":0},{"$f":"AC785/Discounting!AC$23","v":0},{"$f":"AD785/Discounting!AD$23","v":0},{"$f":"AE785/Discounting!AE$23","v":0},{"$f":"AF785/Discounting!AF$23","v":0},{"$f":"AG785/Discounting!AG$23","v":0},{"$f":"AH785/Discounting!AH$23","v":0},{"$f":"AI785/Discounting!AI$23","v":0},{"$f":"AJ785/Discounting!AJ$23","v":0},{"$f":"AK785/Discounting!AK$23","v":0},{"$f":"AL785/Discounting!AL$23","v":0},{"$f":"AM785/Discounting!AM$23","v":0},{"$f":"AN785/Discounting!AN$23","v":0},{"$f":"AO785/Discounting!AO$23","v":0},{"$f":"AP785/Discounting!AP$23","v":0},{"$f":"AQ785/Discounting!AQ$23","v":0},{"$f":"AR785/Discounting!AR$23","v":0},{"$f":"AS785/Discounting!AS$23","v":0},{"$f":"AT785/Discounting!AT$23","v":4784437.5699268719},{"$f":"AU785/Discounting!AU$23","v":5156856.2524282457},{"$f":"AV785/Discounting!AV$23","v":4731279.8620837117},{"$f":"AW785/Discounting!AW$23","v":4555924.0630301442},{"$f":"AX785/Discounting!AX$23","v":4328070.2390428931},{"$f":"AY785/Discounting!AY$23","v":4177170.9417025703},{"$f":"AZ785/Discounting!AZ$23","v":3945597.7260963214},{"$f":"BA785/Discounting!BA$23","v":3392602.0687037054},{"$f":"BB785/Discounting!BB$23","v":2949323.4595503234},{"$f":"BC785/Discounting!BC$23","v":2541044.7389561073},{"$f":"BD785/Discounting!BD$23","v":2186933.1165570701},{"$f":"BE785/Discounting!BE$23","v":1988145.563763238},{"$f":"BF785/Discounting!BF$23","v":1806429.2457754742},{"$f":"BG785/Discounting!BG$23","v":1712710.1287070652},{"$f":"BH785/Discounting!BH$23","v":1621882.1231747849},{"$f":"BI785/Discounting!BI$23","v":1483833.7549874296},{"$f":"BJ785/Discounting!BJ$23","v":1343481.2797869337},{"$f":"BK785/Discounting!BK$23","v":1220415.1178415921},{"$f":"BL785/Discounting!BL$23","v":628895.29328247032},{"$f":"BM785/Discounting!BM$23","v":0},{"$f":"BN785/Discounting!BN$23","v":0},{"$f":"BO785/Discounting!BO$23","v":0},{"$f":"BP785/Discounting!BP$23","v":0},{"$f":"BQ785/Discounting!BQ$23","v":0},{"$f":"BR785/Discounting!BR$23","v":0},{"$f":"BS785/Discounting!BS$23","v":0},{"$f":"BT785/Discounting!BT$23","v":0},{"$f":"BU785/Discounting!BU$23","v":0},{"$f":"BV785/Discounting!BV$23","v":0},{"$f":"BW785/Discounting!BW$23","v":0},{"$f":"BX785/Discounting!BX$23","v":0},{"$f":"BY785/Discounting!BY$23","v":0},{"$f":"BZ785/Discounting!BZ$23","v":0},{"$f":"CA785/Discounting!CA$23","v":0},{"$f":"CB785/Discounting!CB$23","v":0},{"$f":"CC785/Discounting!CC$23","v":0},{"$f":"CD785/Discounting!CD$23","v":0},{"$f":"CE785/Discounting!CE$23","v":0},{"$f":"CF785/Discounting!CF$23","v":0},{"$f":"CG785/Discounting!CG$23","v":0},{"$f":"CH785/Discounting!CH$23","v":0},{"$f":"CI785/Discounting!CI$23","v":0},{"$f":"CJ785/Discounting!CJ$23","v":0},{"$f":"CK785/Discounting!CK$23","v":0},{"$f":"CL785/Discounting!CL$23","v":0},{"$f":"CM785/Discounting!CM$23","v":0},{"$f":"CN785/Discounting!CN$23","v":0},{"$f":"CO785/Discounting!CO$23","v":0},{"$f":"CP785/Discounting!CP$23","v":0},{"$f":"CQ785/Discounting!CQ$23","v":0},{"$f":"CR785/Discounting!CR$23","v":0},{"$f":"CS785/Discounting!CS$23","v":0},{"$f":"CT785/Discounting!CT$23","v":0},{"$f":"CU785/Discounting!CU$23","v":0},{"$f":"CV785/Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},125709908.47458971,null,{"$f":"J786/Discounting!J$23","v":0},{"$f":"K786/Discounting!K$23","v":0},{"$f":"L786/Discounting!L$23","v":0},{"$f":"M786/Discounting!M$23","v":0},{"$f":"N786/Discounting!N$23","v":0},{"$f":"O786/Discounting!O$23","v":0},{"$f":"P786/Discounting!P$23","v":0},{"$f":"Q786/Discounting!Q$23","v":0},{"$f":"R786/Discounting!R$23","v":0},{"$f":"S786/Discounting!S$23","v":0},{"$f":"T786/Discounting!T$23","v":0},{"$f":"U786/Discounting!U$23","v":0},{"$f":"V786/Discounting!V$23","v":0},{"$f":"W786/Discounting!W$23","v":0},{"$f":"X786/Discounting!X$23","v":0},{"$f":"Y786/Discounting!Y$23","v":0},{"$f":"Z786/Discounting!Z$23","v":0},{"$f":"AA786/Discounting!AA$23","v":0},{"$f":"AB786/Discounting!AB$23","v":0},{"$f":"AC786/Discounting!AC$23","v":0},{"$f":"AD786/Discounting!AD$23","v":22978645.761921778},{"$f":"AE786/Discounting!AE$23","v":19535260.700825144},{"$f":"AF786/Discounting!AF$23","v":16526414.695870863},{"$f":"AG786/Discounting!AG$23","v":13901032.288963024},{"$f":"AH786/Discounting!AH$23","v":11613835.161380129},{"$f":"AI786/Discounting!AI$23","v":9624696.2911090441},{"$f":"AJ786/Discounting!AJ$23","v":7898065.3214888135},{"$f":"AK786/Discounting!AK$23","v":6402457.3352999073},{"$f":"AL786/Discounting!AL$23","v":5109998.0811935719},{"$f":"AM786/Discounting!AM$23","v":3996019.4591364372},{"$f":"AN786/Discounting!AN$23","v":3038699.748473763},{"$f":"AO786/Discounting!AO$23","v":2218743.6653150194},{"$f":"AP786/Discounting!AP$23","v":1519097.873259197},{"$f":"AQ786/Discounting!AQ$23","v":924698.05017126084},{"$f":"AR786/Discounting!AR$23","v":422244.04018176423},{"$f":"AS786/Discounting!AS$23","v":0},{"$f":"AT786/Discounting!AT$23","v":0},{"$f":"AU786/Discounting!AU$23","v":0},{"$f":"AV786/Discounting!AV$23","v":0},{"$f":"AW786/Discounting!AW$23","v":0},{"$f":"AX786/Discounting!AX$23","v":0},{"$f":"AY786/Discounting!AY$23","v":0},{"$f":"AZ786/Discounting!AZ$23","v":0},{"$f":"BA786/Discounting!BA$23","v":0},{"$f":"BB786/Discounting!BB$23","v":0},{"$f":"BC786/Discounting!BC$23","v":0},{"$f":"BD786/Discounting!BD$23","v":0},{"$f":"BE786/Discounting!BE$23","v":0},{"$f":"BF786/Discounting!BF$23","v":0},{"$f":"BG786/Discounting!BG$23","v":0},{"$f":"BH786/Discounting!BH$23","v":0},{"$f":"BI786/Discounting!BI$23","v":0},{"$f":"BJ786/Discounting!BJ$23","v":0},{"$f":"BK786/Discounting!BK$23","v":0},{"$f":"BL786/Discounting!BL$23","v":0},{"$f":"BM786/Discounting!BM$23","v":0},{"$f":"BN786/Discounting!BN$23","v":0},{"$f":"BO786/Discounting!BO$23","v":0},{"$f":"BP786/Discounting!BP$23","v":0},{"$f":"BQ786/Discounting!BQ$23","v":0},{"$f":"BR786/Discounting!BR$23","v":0},{"$f":"BS786/Discounting!BS$23","v":0},{"$f":"BT786/Discounting!BT$23","v":0},{"$f":"BU786/Discounting!BU$23","v":0},{"$f":"BV786/Discounting!BV$23","v":0},{"$f":"BW786/Discounting!BW$23","v":0},{"$f":"BX786/Discounting!BX$23","v":0},{"$f":"BY786/Discounting!BY$23","v":0},{"$f":"BZ786/Discounting!BZ$23","v":0},{"$f":"CA786/Discounting!CA$23","v":0},{"$f":"CB786/Discounting!CB$23","v":0},{"$f":"CC786/Discounting!CC$23","v":0},{"$f":"CD786/Discounting!CD$23","v":0},{"$f":"CE786/Discounting!CE$23","v":0},{"$f":"CF786/Discounting!CF$23","v":0},{"$f":"CG786/Discounting!CG$23","v":0},{"$f":"CH786/Discounting!CH$23","v":0},{"$f":"CI786/Discounting!CI$23","v":0},{"$f":"CJ786/Discounting!CJ$23","v":0},{"$f":"CK786/Discounting!CK$23","v":0},{"$f":"CL786/Discounting!CL$23","v":0},{"$f":"CM786/Discounting!CM$23","v":0},{"$f":"CN786/Discounting!CN$23","v":0},{"$f":"CO786/Discounting!CO$23","v":0},{"$f":"CP786/Discounting!CP$23","v":0},{"$f":"CQ786/Discounting!CQ$23","v":0},{"$f":"CR786/Discounting!CR$23","v":0},{"$f":"CS786/Discounting!CS$23","v":0},{"$f":"CT786/Discounting!CT$23","v":0},{"$f":"CU786/Discounting!CU$23","v":0},{"$f":"CV786/Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2026027219.6083825,null,{"$f":"SUM(J830:J841)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,2305084.9110171348,2054442.879694416,1831054.259977198,1631955.6684288746,1454505.9433412428,72600643.603212893,116856594.65630251,104979759.41217798,94294808.017497316,84682725.902342796,76036379.566011593,68259327.269204572,61264749.324379377,61603633.998997852,88237597.441757187,75226350.883745819,65693492.720851541,64987668.73012729,84762300.174154431,82382273.90640451,87204302.69696939,87286134.023471281,81609516.100311488,57928684.404609993,50369595.399422675,43457753.675117642,37920264.802936338,43980727.240108557,41402700.097919412,39151218.430142477,36853442.409481727,34611097.460156091,31464413.116285168,28612794.233615547,20682782.558398936,23191920.781443968,21228893.366464499,19348120.446782473,17660913.981982388,8520128.4953745175,{"$f":"SUM(BM830:BM841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC830:CC841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J844:CV844)","v":935007946.63234127},null,{"$f":"J789 / Discounting!J$23","v":-450000000},{"$f":"K789 / Discounting!K$23","v":-450000000},{"$f":"L789 / Discounting!L$23","v":-270000000},{"$f":"M789 / Discounting!M$23","v":-270000000},{"$f":"N789 / Discounting!N$23","v":-180000000},{"$f":"O789 / Discounting!O$23","v":-90000000},{"$f":"P789 / Discounting!P$23","v":-90000000},{"$f":"Q789 / Discounting!Q$23","v":0},{"$f":"R789 / Discounting!R$23","v":0},{"$f":"S789 / Discounting!S$23","v":0},{"$f":"T789 / Discounting!T$23","v":0},{"$f":"U789 / Discounting!U$23","v":0},{"$f":"V789 / Discounting!V$23","v":0},{"$f":"W789 / Discounting!W$23","v":0},{"$f":"X789 / Discounting!X$23","v":0},{"$f":"Y789 / Discounting!Y$23","v":0},{"$f":"Z789 / Discounting!Z$23","v":-174278665.45891374},{"$f":"AA789 / Discounting!AA$23","v":-662903292.91460073},{"$f":"AB789 / Discounting!AB$23","v":-778115447.01061916},{"$f":"AC789 / Discounting!AC$23","v":-903975664.03713417},{"$f":"AD789 / Discounting!AD$23","v":-147948733.8071993},{"$f":"AE789 / Discounting!AE$23","v":471467185.66277277},{"$f":"AF789 / Discounting!AF$23","v":550164446.43995726},{"$f":"AG789 / Discounting!AG$23","v":500149496.76359749},{"$f":"AH789 / Discounting!AH$23","v":454681360.69417948},{"$f":"AI789 / Discounting!AI$23","v":401785437.11531442},{"$f":"AJ789 / Discounting!AJ$23","v":365259488.28664947},{"$f":"AK789 / Discounting!AK$23","v":332054080.26059037},{"$f":"AL789 / Discounting!AL$23","v":164634798.78026995},{"$f":"AM789 / Discounting!AM$23","v":149667998.8911545},{"$f":"AN789 / Discounting!AN$23","v":133793510.61326151},{"$f":"AO789 / Discounting!AO$23","v":123692561.0670698},{"$f":"AP789 / Discounting!AP$23","v":159313620.81542099},{"$f":"AQ789 / Discounting!AQ$23","v":186157712.4561649},{"$f":"AR789 / Discounting!AR$23","v":170396246.97735256},{"$f":"AS789 / Discounting!AS$23","v":154905679.07032052},{"$f":"AT789 / Discounting!AT$23","v":140823344.60938227},{"$f":"AU789 / Discounting!AU$23","v":128021222.37216569},{"$f":"AV789 / Discounting!AV$23","v":63473841.87631429},{"$f":"AW789 / Discounting!AW$23","v":57703492.614831172},{"$f":"AX789 / Discounting!AX$23","v":51801822.779355697},{"$f":"AY789 / Discounting!AY$23","v":47688836.8717613},{"$f":"AZ789 / Discounting!AZ$23","v":79491106.774975419},{"$f":"BA789 / Discounting!BA$23","v":71936118.716252759},{"$f":"BB789 / Discounting!BB$23","v":65695129.566095375},{"$f":"BC789 / Discounting!BC$23","v":59722845.060086697},{"$f":"BD789 / Discounting!BD$23","v":54293495.509169728},{"$f":"BE789 / Discounting!BE$23","v":49357723.190154292},{"$f":"BF789 / Discounting!BF$23","v":44870657.44559481},{"$f":"BG789 / Discounting!BG$23","v":23116155.026663009},{"$f":"BH789 / Discounting!BH$23","v":37788859.890017033},{"$f":"BI789 / Discounting!BI$23","v":34583397.16135136},{"$f":"BJ789 / Discounting!BJ$23","v":31439451.964864872},{"$f":"BK789 / Discounting!BK$23","v":28644650.042556714},{"$f":"BL789 / Discounting!BL$23","v":13653974.495141087},{"$f":"BM789 / Discounting!BM$23","v":0},{"$f":"BN789 / Discounting!BN$23","v":0},{"$f":"BO789 / Discounting!BO$23","v":0},{"$f":"BP789 / Discounting!BP$23","v":0},{"$f":"BQ789 / Discounting!BQ$23","v":0},{"$f":"BR789 / Discounting!BR$23","v":0},{"$f":"BS789 / Discounting!BS$23","v":0},{"$f":"BT789 / Discounting!BT$23","v":0},{"$f":"BU789 / Discounting!BU$23","v":0},{"$f":"BV789 / Discounting!BV$23","v":0},{"$f":"BW789 / Discounting!BW$23","v":0},{"$f":"BX789 / Discounting!BX$23","v":0},{"$f":"BY789 / Discounting!BY$23","v":0},{"$f":"BZ789 / Discounting!BZ$23","v":0},{"$f":"CA789 / Discounting!CA$23","v":0},{"$f":"CB789 / Discounting!CB$23","v":0},{"$f":"CC789 / Discounting!CC$23","v":0},{"$f":"CD789 / Discounting!CD$23","v":0},{"$f":"CE789 / Discounting!CE$23","v":0},{"$f":"CF789 / Discounting!CF$23","v":0},{"$f":"CG789 / Discounting!CG$23","v":0},{"$f":"CH789 / Discounting!CH$23","v":0},{"$f":"CI789 / Discounting!CI$23","v":0},{"$f":"CJ789 / Discounting!CJ$23","v":0},{"$f":"CK789 / Discounting!CK$23","v":0},{"$f":"CL789 / Discounting!CL$23","v":0},{"$f":"CM789 / Discounting!CM$23","v":0},{"$f":"CN789 / Discounting!CN$23","v":0},{"$f":"CO789 / Discounting!CO$23","v":0},{"$f":"CP789 / Discounting!CP$23","v":0},{"$f":"CQ789 / Discounting!CQ$23","v":0},{"$f":"CR789 / Discounting!CR$23","v":0},{"$f":"CS789 / Discounting!CS$23","v":0},{"$f":"CT789 / Discounting!CT$23","v":0},{"$f":"CU789 / Discounting!CU$23","v":0},{"$f":"CV789 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,null,{"$f":"(H842-H841)/H844","v":2.0324076581148303}]
[]
[null,null,null,{"$f":"\"Point Forward:\"&\" NPV\"&Inputs!C482*100","v":"Point Forward: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J848:CV848)","v":0},null,{"$f":"J775 / Discounting!J$24","v":0},{"$f":"K775 / Discounting!K$24","v":0},{"$f":"L775 / Discounting!L$24","v":0},{"$f":"M775 / Discounting!M$24","v":0},{"$f":"N775 / Discounting!N$24","v":0},{"$f":"O775 / Discounting!O$24","v":0},{"$f":"P775 / Discounting!P$24","v":0},{"$f":"Q775 / Discounting!Q$24","v":0},{"$f":"R775 / Discounting!R$24","v":0},{"$f":"S775 / Discounting!S$24","v":0},{"$f":"T775 / Discounting!T$24","v":0},{"$f":"U775 / Discounting!U$24","v":0},{"$f":"V775 / Discounting!V$24","v":0},{"$f":"W775 / Discounting!W$24","v":0},{"$f":"X775 / Discounting!X$24","v":0},{"$f":"Y775 / Discounting!Y$24","v":0},{"$f":"Z775 / Discounting!Z$24","v":0},{"$f":"AA775 / Discounting!AA$24","v":0},{"$f":"AB775 / Discounting!AB$24","v":0},{"$f":"AC775 / Discounting!AC$24","v":0},{"$f":"AD775 / Discounting!AD$24","v":0},{"$f":"AE775 / Discounting!AE$24","v":0},{"$f":"AF775 / Discounting!AF$24","v":0},{"$f":"AG775 / Discounting!AG$24","v":0},{"$f":"AH775 / Discounting!AH$24","v":0},{"$f":"AI775 / Discounting!AI$24","v":0},{"$f":"AJ775 / Discounting!AJ$24","v":0},{"$f":"AK775 / Discounting!AK$24","v":0},{"$f":"AL775 / Discounting!AL$24","v":0},{"$f":"AM775 / Discounting!AM$24","v":0},{"$f":"AN775 / Discounting!AN$24","v":0},{"$f":"AO775 / Discounting!AO$24","v":0},{"$f":"AP775 / Discounting!AP$24","v":0},{"$f":"AQ775 / Discounting!AQ$24","v":0},{"$f":"AR775 / Discounting!AR$24","v":0},{"$f":"AS775 / Discounting!AS$24","v":0},{"$f":"AT775 / Discounting!AT$24","v":0},{"$f":"AU775 / Discounting!AU$24","v":0},{"$f":"AV775 / Discounting!AV$24","v":0},{"$f":"AW775 / Discounting!AW$24","v":0},{"$f":"AX775 / Discounting!AX$24","v":0},{"$f":"AY775 / Discounting!AY$24","v":0},{"$f":"AZ775 / Discounting!AZ$24","v":0},{"$f":"BA775 / Discounting!BA$24","v":0},{"$f":"BB775 / Discounting!BB$24","v":0},{"$f":"BC775 / Discounting!BC$24","v":0},{"$f":"BD775 / Discounting!BD$24","v":0},{"$f":"BE775 / Discounting!BE$24","v":0},{"$f":"BF775 / Discounting!BF$24","v":0},{"$f":"BG775 / Discounting!BG$24","v":0},{"$f":"BH775 / Discounting!BH$24","v":0},{"$f":"BI775 / Discounting!BI$24","v":0},{"$f":"BJ775 / Discounting!BJ$24","v":0},{"$f":"BK775 / Discounting!BK$24","v":0},{"$f":"BL775 / Discounting!BL$24","v":0},{"$f":"BM775 / Discounting!BM$24","v":0},{"$f":"BN775 / Discounting!BN$24","v":0},{"$f":"BO775 / Discounting!BO$24","v":0},{"$f":"BP775 / Discounting!BP$24","v":0},{"$f":"BQ775 / Discounting!BQ$24","v":0},{"$f":"BR775 / Discounting!BR$24","v":0},{"$f":"BS775 / Discounting!BS$24","v":0},{"$f":"BT775 / Discounting!BT$24","v":0},{"$f":"BU775 / Discounting!BU$24","v":0},{"$f":"BV775 / Discounting!BV$24","v":0},{"$f":"BW775 / Discounting!BW$24","v":0},{"$f":"BX775 / Discounting!BX$24","v":0},{"$f":"BY775 / Discounting!BY$24","v":0},{"$f":"BZ775 / Discounting!BZ$24","v":0},{"$f":"CA775 / Discounting!CA$24","v":0},{"$f":"CB775 / Discounting!CB$24","v":0},{"$f":"CC775 / Discounting!CC$24","v":0},{"$f":"CD775 / Discounting!CD$24","v":0},{"$f":"CE775 / Discounting!CE$24","v":0},{"$f":"CF775 / Discounting!CF$24","v":0},{"$f":"CG775 / Discounting!CG$24","v":0},{"$f":"CH775 / Discounting!CH$24","v":0},{"$f":"CI775 / Discounting!CI$24","v":0},{"$f":"CJ775 / Discounting!CJ$24","v":0},{"$f":"CK775 / Discounting!CK$24","v":0},{"$f":"CL775 / Discounting!CL$24","v":0},{"$f":"CM775 / Discounting!CM$24","v":0},{"$f":"CN775 / Discounting!CN$24","v":0},{"$f":"CO775 / Discounting!CO$24","v":0},{"$f":"CP775 / Discounting!CP$24","v":0},{"$f":"CQ775 / Discounting!CQ$24","v":0},{"$f":"CR775 / Discounting!CR$24","v":0},{"$f":"CS775 / Discounting!CS$24","v":0},{"$f":"CT775 / Discounting!CT$24","v":0},{"$f":"CU775 / Discounting!CU$24","v":0},{"$f":"CV775 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},12263277.813972061,null,{"$f":"J776 / Discounting!J$24","v":0},{"$f":"K776 / Discounting!K$24","v":0},{"$f":"L776 / Discounting!L$24","v":0},{"$f":"M776 / Discounting!M$24","v":0},{"$f":"N776 / Discounting!N$24","v":0},{"$f":"O776 / Discounting!O$24","v":0},{"$f":"P776 / Discounting!P$24","v":0},{"$f":"Q776 / Discounting!Q$24","v":0},{"$f":"R776 / Discounting!R$24","v":0},{"$f":"S776 / Discounting!S$24","v":0},{"$f":"T776 / Discounting!T$24","v":0},{"$f":"U776 / Discounting!U$24","v":0},{"$f":"V776 / Discounting!V$24","v":0},{"$f":"W776 / Discounting!W$24","v":0},{"$f":"X776 / Discounting!X$24","v":0},{"$f":"Y776 / Discounting!Y$24","v":1346918.2367961991},{"$f":"Z776 / Discounting!Z$24","v":1200461.8866276282},{"$f":"AA776 / Discounting!AA$24","v":1069930.3802385277},{"$f":"AB776 / Discounting!AB$24","v":953592.13925002469},{"$f":"AC776 / Discounting!AC$24","v":849903.86742426432},{"$f":"AD776 / Discounting!AD$24","v":757490.07791823905},{"$f":"AE776 / Discounting!AE$24","v":675124.84662944649},{"$f":"AF776 / Discounting!AF$24","v":601715.54958061187},{"$f":"AG776 / Discounting!AG$24","v":536288.3686101709},{"$f":"AH776 / Discounting!AH$24","v":477975.3730928438},{"$f":"AI776 / Discounting!AI$24","v":426003.00632160768},{"$f":"AJ776 / Discounting!AJ$24","v":379681.82381604961},{"$f":"AK776 / Discounting!AK$24","v":338397.34742963419},{"$f":"AL776 / Discounting!AL$24","v":301601.91393015522},{"$f":"AM776 / Discounting!AM$24","v":268807.40991992445},{"$f":"AN776 / Discounting!AN$24","v":239578.79672007525},{"$f":"AO776 / Discounting!AO$24","v":213528.33932270517},{"$f":"AP776 / Discounting!AP$24","v":190310.46285446093},{"$f":"AQ776 / Discounting!AQ$24","v":169617.16831948387},{"$f":"AR776 / Discounting!AR$24","v":151173.94680880915},{"$f":"AS776 / Discounting!AS$24","v":134736.13797576571},{"$f":"AT776 / Discounting!AT$24","v":120085.68447037943},{"$f":"AU776 / Discounting!AU$24","v":107028.23927841304},{"$f":"AV776 / Discounting!AV$24","v":95390.587592168449},{"$f":"AW776 / Discounting!AW$24","v":85018.349012627834},{"$f":"AX776 / Discounting!AX$24","v":75773.929601272583},{"$f":"AY776 / Discounting!AY$24","v":67534.696614324945},{"$f":"AZ776 / Discounting!AZ$24","v":60191.351706171954},{"$f":"BA776 / Discounting!BA$24","v":53646.481021543623},{"$f":"BB776 / Discounting!BB$24","v":47813.262942552246},{"$f":"BC776 / Discounting!BC$24","v":42614.316348085777},{"$f":"BD776 / Discounting!BD$24","v":37980.67410702831},{"$f":"BE776 / Discounting!BE$24","v":33850.86818808227},{"$f":"BF776 / Discounting!BF$24","v":30170.114249627688},{"$f":"BG776 / Discounting!BG$24","v":26889.584892716299},{"$f":"BH776 / Discounting!BH$24","v":23965.76193646729},{"$f":"BI776 / Discounting!BI$24","v":21359.859123411126},{"$f":"BJ776 / Discounting!BJ$24","v":19037.307596623108},{"$f":"BK776 / Discounting!BK$24","v":16967.297323193496},{"$f":"BL776 / Discounting!BL$24","v":15122.368380742866},{"$f":"BM776 / Discounting!BM$24","v":0},{"$f":"BN776 / Discounting!BN$24","v":0},{"$f":"BO776 / Discounting!BO$24","v":0},{"$f":"BP776 / Discounting!BP$24","v":0},{"$f":"BQ776 / Discounting!BQ$24","v":0},{"$f":"BR776 / Discounting!BR$24","v":0},{"$f":"BS776 / Discounting!BS$24","v":0},{"$f":"BT776 / Discounting!BT$24","v":0},{"$f":"BU776 / Discounting!BU$24","v":0},{"$f":"BV776 / Discounting!BV$24","v":0},{"$f":"BW776 / Discounting!BW$24","v":0},{"$f":"BX776 / Discounting!BX$24","v":0},{"$f":"BY776 / Discounting!BY$24","v":0},{"$f":"BZ776 / Discounting!BZ$24","v":0},{"$f":"CA776 / Discounting!CA$24","v":0},{"$f":"CB776 / Discounting!CB$24","v":0},{"$f":"CC776 / Discounting!CC$24","v":0},{"$f":"CD776 / Discounting!CD$24","v":0},{"$f":"CE776 / Discounting!CE$24","v":0},{"$f":"CF776 / Discounting!CF$24","v":0},{"$f":"CG776 / Discounting!CG$24","v":0},{"$f":"CH776 / Discounting!CH$24","v":0},{"$f":"CI776 / Discounting!CI$24","v":0},{"$f":"CJ776 / Discounting!CJ$24","v":0},{"$f":"CK776 / Discounting!CK$24","v":0},{"$f":"CL776 / Discounting!CL$24","v":0},{"$f":"CM776 / Discounting!CM$24","v":0},{"$f":"CN776 / Discounting!CN$24","v":0},{"$f":"CO776 / Discounting!CO$24","v":0},{"$f":"CP776 / Discounting!CP$24","v":0},{"$f":"CQ776 / Discounting!CQ$24","v":0},{"$f":"CR776 / Discounting!CR$24","v":0},{"$f":"CS776 / Discounting!CS$24","v":0},{"$f":"CT776 / Discounting!CT$24","v":0},{"$f":"CU776 / Discounting!CU$24","v":0},{"$f":"CV776 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3047052.2212144118,null,{"$f":"J777 / Discounting!J$24","v":182849.16299921353},{"$f":"K777 / Discounting!K$24","v":179263.8852933466},{"$f":"L777 / Discounting!L$24","v":175748.9071503398},{"$f":"M777 / Discounting!M$24","v":172302.85014739196},{"$f":"N777 / Discounting!N$24","v":168924.36288959996},{"$f":"O777 / Discounting!O$24","v":165612.12047999995},{"$f":"P777 / Discounting!P$24","v":162364.82399999994},{"$f":"Q777 / Discounting!Q$24","v":159181.19999999995},{"$f":"R777 / Discounting!R$24","v":156059.99999999994},{"$f":"S777 / Discounting!S$24","v":152999.99999999994},{"$f":"T777 / Discounting!T$24","v":149999.99999999994},{"$f":"U777 / Discounting!U$24","v":133689.83957219243},{"$f":"V777 / Discounting!V$24","v":119153.15469892375},{"$f":"W777 / Discounting!W$24","v":106197.10757479834},{"$f":"X777 / Discounting!X$24","v":94649.828498037707},{"$f":"Y777 / Discounting!Y$24","v":84358.135916254643},{"$f":"Z777 / Discounting!Z$24","v":75185.504381688617},{"$f":"AA777 / Discounting!AA$24","v":67010.253459615516},{"$f":"AB777 / Discounting!AB$24","v":59723.933564719708},{"$f":"AC777 / Discounting!AC$24","v":53229.887312584404},{"$f":"AD777 / Discounting!AD$24","v":47441.967301768622},{"$f":"AE777 / Discounting!AE$24","v":42283.393317084337},{"$f":"AF777 / Discounting!AF$24","v":37685.733794192805},{"$f":"AG777 / Discounting!AG$24","v":33587.998034039927},{"$f":"AH777 / Discounting!AH$24","v":29935.827124812768},{"$f":"AI777 / Discounting!AI$24","v":26680.772838514051},{"$f":"AJ777 / Discounting!AJ$24","v":23779.654936287036},{"$f":"AK777 / Discounting!AK$24","v":21193.98835676206},{"$f":"AL777 / Discounting!AL$24","v":18889.472688736238},{"$f":"AM777 / Discounting!AM$24","v":16835.537155736394},{"$f":"AN777 / Discounting!AN$24","v":15004.935076413898},{"$f":"AO777 / Discounting!AO$24","v":13373.382421046254},{"$f":"AP777 / Discounting!AP$24","v":11919.235669381687},{"$f":"AQ777 / Discounting!AQ$24","v":10623.204696418614},{"$f":"AR777 / Discounting!AR$24","v":9468.0968773784443},{"$f":"AS777 / Discounting!AS$24","v":8438.5890172713389},{"$f":"AT777 / Discounting!AT$24","v":7521.0240795644741},{"$f":"AU777 / Discounting!AU$24","v":6703.2300174371421},{"$f":"AV777 / Discounting!AV$24","v":5974.3583043111767},{"$f":"AW777 / Discounting!AW$24","v":5324.7400216677142},{"$f":"AX777 / Discounting!AX$24","v":4745.7575950692644},{"$f":"AY777 / Discounting!AY$24","v":4229.7304768888271},{"$f":"AZ777 / Discounting!AZ$24","v":3769.8132592592042},{"$f":"BA777 / Discounting!BA$24","v":3359.9048656499135},{"$f":"BB777 / Discounting!BB$24","v":2994.5676164437732},{"$f":"BC777 / Discounting!BC$24","v":2668.9550948696728},{"$f":"BD777 / Discounting!BD$24","v":2378.7478563900822},{"$f":"BE777 / Discounting!BE$24","v":2120.0961286899123},{"$f":"BF777 / Discounting!BF$24","v":1889.5687421478722},{"$f":"BG777 / Discounting!BG$24","v":1684.1076133225238},{"$f":"BH777 / Discounting!BH$24","v":1500.9871776493083},{"$f":"BI777 / Discounting!BI$24","v":1337.778233199027},{"$f":"BJ777 / Discounting!BJ$24","v":1192.31571586366},{"$f":"BK777 / Discounting!BK$24","v":1062.6699784881105},{"$f":"BL777 / Discounting!BL$24","v":947.121192948405},{"$f":"BM777 / Discounting!BM$24","v":0},{"$f":"BN777 / Discounting!BN$24","v":0},{"$f":"BO777 / Discounting!BO$24","v":0},{"$f":"BP777 / Discounting!BP$24","v":0},{"$f":"BQ777 / Discounting!BQ$24","v":0},{"$f":"BR777 / Discounting!BR$24","v":0},{"$f":"BS777 / Discounting!BS$24","v":0},{"$f":"BT777 / Discounting!BT$24","v":0},{"$f":"BU777 / Discounting!BU$24","v":0},{"$f":"BV777 / Discounting!BV$24","v":0},{"$f":"BW777 / Discounting!BW$24","v":0},{"$f":"BX777 / Discounting!BX$24","v":0},{"$f":"BY777 / Discounting!BY$24","v":0},{"$f":"BZ777 / Discounting!BZ$24","v":0},{"$f":"CA777 / Discounting!CA$24","v":0},{"$f":"CB777 / Discounting!CB$24","v":0},{"$f":"CC777 / Discounting!CC$24","v":0},{"$f":"CD777 / Discounting!CD$24","v":0},{"$f":"CE777 / Discounting!CE$24","v":0},{"$f":"CF777 / Discounting!CF$24","v":0},{"$f":"CG777 / Discounting!CG$24","v":0},{"$f":"CH777 / Discounting!CH$24","v":0},{"$f":"CI777 / Discounting!CI$24","v":0},{"$f":"CJ777 / Discounting!CJ$24","v":0},{"$f":"CK777 / Discounting!CK$24","v":0},{"$f":"CL777 / Discounting!CL$24","v":0},{"$f":"CM777 / Discounting!CM$24","v":0},{"$f":"CN777 / Discounting!CN$24","v":0},{"$f":"CO777 / Discounting!CO$24","v":0},{"$f":"CP777 / Discounting!CP$24","v":0},{"$f":"CQ777 / Discounting!CQ$24","v":0},{"$f":"CR777 / Discounting!CR$24","v":0},{"$f":"CS777 / Discounting!CS$24","v":0},{"$f":"CT777 / Discounting!CT$24","v":0},{"$f":"CU777 / Discounting!CU$24","v":0},{"$f":"CV777 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J778 / Discounting!J$24","v":0},{"$f":"K778 / Discounting!K$24","v":0},{"$f":"L778 / Discounting!L$24","v":0},{"$f":"M778 / Discounting!M$24","v":0},{"$f":"N778 / Discounting!N$24","v":0},{"$f":"O778 / Discounting!O$24","v":0},{"$f":"P778 / Discounting!P$24","v":0},{"$f":"Q778 / Discounting!Q$24","v":0},{"$f":"R778 / Discounting!R$24","v":0},{"$f":"S778 / Discounting!S$24","v":0},{"$f":"T778 / Discounting!T$24","v":0},{"$f":"U778 / Discounting!U$24","v":0},{"$f":"V778 / Discounting!V$24","v":0},{"$f":"W778 / Discounting!W$24","v":0},{"$f":"X778 / Discounting!X$24","v":0},{"$f":"Y778 / Discounting!Y$24","v":0},{"$f":"Z778 / Discounting!Z$24","v":0},{"$f":"AA778 / Discounting!AA$24","v":0},{"$f":"AB778 / Discounting!AB$24","v":0},{"$f":"AC778 / Discounting!AC$24","v":0},{"$f":"AD778 / Discounting!AD$24","v":0},{"$f":"AE778 / Discounting!AE$24","v":0},{"$f":"AF778 / Discounting!AF$24","v":0},{"$f":"AG778 / Discounting!AG$24","v":0},{"$f":"AH778 / Discounting!AH$24","v":0},{"$f":"AI778 / Discounting!AI$24","v":0},{"$f":"AJ778 / Discounting!AJ$24","v":0},{"$f":"AK778 / Discounting!AK$24","v":0},{"$f":"AL778 / Discounting!AL$24","v":0},{"$f":"AM778 / Discounting!AM$24","v":0},{"$f":"AN778 / Discounting!AN$24","v":0},{"$f":"AO778 / Discounting!AO$24","v":0},{"$f":"AP778 / Discounting!AP$24","v":0},{"$f":"AQ778 / Discounting!AQ$24","v":0},{"$f":"AR778 / Discounting!AR$24","v":0},{"$f":"AS778 / Discounting!AS$24","v":0},{"$f":"AT778 / Discounting!AT$24","v":0},{"$f":"AU778 / Discounting!AU$24","v":0},{"$f":"AV778 / Discounting!AV$24","v":0},{"$f":"AW778 / Discounting!AW$24","v":0},{"$f":"AX778 / Discounting!AX$24","v":0},{"$f":"AY778 / Discounting!AY$24","v":0},{"$f":"AZ778 / Discounting!AZ$24","v":0},{"$f":"BA778 / Discounting!BA$24","v":0},{"$f":"BB778 / Discounting!BB$24","v":0},{"$f":"BC778 / Discounting!BC$24","v":0},{"$f":"BD778 / Discounting!BD$24","v":0},{"$f":"BE778 / Discounting!BE$24","v":0},{"$f":"BF778 / Discounting!BF$24","v":0},{"$f":"BG778 / Discounting!BG$24","v":0},{"$f":"BH778 / Discounting!BH$24","v":0},{"$f":"BI778 / Discounting!BI$24","v":0},{"$f":"BJ778 / Discounting!BJ$24","v":0},{"$f":"BK778 / Discounting!BK$24","v":0},{"$f":"BL778 / Discounting!BL$24","v":0},{"$f":"BM778 / Discounting!BM$24","v":0},{"$f":"BN778 / Discounting!BN$24","v":0},{"$f":"BO778 / Discounting!BO$24","v":0},{"$f":"BP778 / Discounting!BP$24","v":0},{"$f":"BQ778 / Discounting!BQ$24","v":0},{"$f":"BR778 / Discounting!BR$24","v":0},{"$f":"BS778 / Discounting!BS$24","v":0},{"$f":"BT778 / Discounting!BT$24","v":0},{"$f":"BU778 / Discounting!BU$24","v":0},{"$f":"BV778 / Discounting!BV$24","v":0},{"$f":"BW778 / Discounting!BW$24","v":0},{"$f":"BX778 / Discounting!BX$24","v":0},{"$f":"BY778 / Discounting!BY$24","v":0},{"$f":"BZ778 / Discounting!BZ$24","v":0},{"$f":"CA778 / Discounting!CA$24","v":0},{"$f":"CB778 / Discounting!CB$24","v":0},{"$f":"CC778 / Discounting!CC$24","v":0},{"$f":"CD778 / Discounting!CD$24","v":0},{"$f":"CE778 / Discounting!CE$24","v":0},{"$f":"CF778 / Discounting!CF$24","v":0},{"$f":"CG778 / Discounting!CG$24","v":0},{"$f":"CH778 / Discounting!CH$24","v":0},{"$f":"CI778 / Discounting!CI$24","v":0},{"$f":"CJ778 / Discounting!CJ$24","v":0},{"$f":"CK778 / Discounting!CK$24","v":0},{"$f":"CL778 / Discounting!CL$24","v":0},{"$f":"CM778 / Discounting!CM$24","v":0},{"$f":"CN778 / Discounting!CN$24","v":0},{"$f":"CO778 / Discounting!CO$24","v":0},{"$f":"CP778 / Discounting!CP$24","v":0},{"$f":"CQ778 / Discounting!CQ$24","v":0},{"$f":"CR778 / Discounting!CR$24","v":0},{"$f":"CS778 / Discounting!CS$24","v":0},{"$f":"CT778 / Discounting!CT$24","v":0},{"$f":"CU778 / Discounting!CU$24","v":0},{"$f":"CV778 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},270310908.72384983,null,{"$f":"J779 / Discounting!J$24","v":0},{"$f":"K779 / Discounting!K$24","v":0},{"$f":"L779 / Discounting!L$24","v":0},{"$f":"M779 / Discounting!M$24","v":0},{"$f":"N779 / Discounting!N$24","v":0},{"$f":"O779 / Discounting!O$24","v":0},{"$f":"P779 / Discounting!P$24","v":0},{"$f":"Q779 / Discounting!Q$24","v":0},{"$f":"R779 / Discounting!R$24","v":0},{"$f":"S779 / Discounting!S$24","v":0},{"$f":"T779 / Discounting!T$24","v":0},{"$f":"U779 / Discounting!U$24","v":0},{"$f":"V779 / Discounting!V$24","v":0},{"$f":"W779 / Discounting!W$24","v":0},{"$f":"X779 / Discounting!X$24","v":0},{"$f":"Y779 / Discounting!Y$24","v":0},{"$f":"Z779 / Discounting!Z$24","v":0},{"$f":"AA779 / Discounting!AA$24","v":0},{"$f":"AB779 / Discounting!AB$24","v":0},{"$f":"AC779 / Discounting!AC$24","v":0},{"$f":"AD779 / Discounting!AD$24","v":13395178.715594301},{"$f":"AE779 / Discounting!AE$24","v":24354870.391989633},{"$f":"AF779 / Discounting!AF$24","v":22140791.265445124},{"$f":"AG779 / Discounting!AG$24","v":20127992.059495561},{"$f":"AH779 / Discounting!AH$24","v":18298174.599541422},{"$f":"AI779 / Discounting!AI$24","v":16634704.18140129},{"$f":"AJ779 / Discounting!AJ$24","v":15122458.346728446},{"$f":"AK779 / Discounting!AK$24","v":13747689.406116769},{"$f":"AL779 / Discounting!AL$24","v":12497899.460106155},{"$f":"AM779 / Discounting!AM$24","v":11361726.781914683},{"$f":"AN779 / Discounting!AN$24","v":10328842.529013347},{"$f":"AO779 / Discounting!AO$24","v":9389856.8445575871},{"$f":"AP779 / Discounting!AP$24","v":8536233.4950523525},{"$f":"AQ779 / Discounting!AQ$24","v":7760212.2682294119},{"$f":"AR779 / Discounting!AR$24","v":7054738.4256631006},{"$f":"AS779 / Discounting!AS$24","v":6413398.5687846383},{"$f":"AT779 / Discounting!AT$24","v":5830362.3352587605},{"$f":"AU779 / Discounting!AU$24","v":5300329.3956897818},{"$f":"AV779 / Discounting!AV$24","v":4818481.2688088929},{"$f":"AW779 / Discounting!AW$24","v":4380437.5170989921},{"$f":"AX779 / Discounting!AX$24","v":3982215.9246354471},{"$f":"AY779 / Discounting!AY$24","v":3620196.2951231338},{"$f":"AZ779 / Discounting!AZ$24","v":3291087.5410210304},{"$f":"BA779 / Discounting!BA$24","v":2991897.7645645728},{"$f":"BB779 / Discounting!BB$24","v":2719907.0586950663},{"$f":"BC779 / Discounting!BC$24","v":2472642.7806318779},{"$f":"BD779 / Discounting!BD$24","v":2247857.0733017074},{"$f":"BE779 / Discounting!BE$24","v":2043506.4302742791},{"$f":"BF779 / Discounting!BF$24","v":1857733.1184311628},{"$f":"BG779 / Discounting!BG$24","v":1688848.2894828753},{"$f":"BH779 / Discounting!BH$24","v":1535316.6268026137},{"$f":"BI779 / Discounting!BI$24","v":1395742.3880023763},{"$f":"BJ779 / Discounting!BJ$24","v":1268856.7163657963},{"$f":"BK779 / Discounting!BK$24","v":1153506.1057870875},{"$f":"BL779 / Discounting!BL$24","v":547216.75424061948},{"$f":"BM779 / Discounting!BM$24","v":0},{"$f":"BN779 / Discounting!BN$24","v":0},{"$f":"BO779 / Discounting!BO$24","v":0},{"$f":"BP779 / Discounting!BP$24","v":0},{"$f":"BQ779 / Discounting!BQ$24","v":0},{"$f":"BR779 / Discounting!BR$24","v":0},{"$f":"BS779 / Discounting!BS$24","v":0},{"$f":"BT779 / Discounting!BT$24","v":0},{"$f":"BU779 / Discounting!BU$24","v":0},{"$f":"BV779 / Discounting!BV$24","v":0},{"$f":"BW779 / Discounting!BW$24","v":0},{"$f":"BX779 / Discounting!BX$24","v":0},{"$f":"BY779 / Discounting!BY$24","v":0},{"$f":"BZ779 / Discounting!BZ$24","v":0},{"$f":"CA779 / Discounting!CA$24","v":0},{"$f":"CB779 / Discounting!CB$24","v":0},{"$f":"CC779 / Discounting!CC$24","v":0},{"$f":"CD779 / Discounting!CD$24","v":0},{"$f":"CE779 / Discounting!CE$24","v":0},{"$f":"CF779 / Discounting!CF$24","v":0},{"$f":"CG779 / Discounting!CG$24","v":0},{"$f":"CH779 / Discounting!CH$24","v":0},{"$f":"CI779 / Discounting!CI$24","v":0},{"$f":"CJ779 / Discounting!CJ$24","v":0},{"$f":"CK779 / Discounting!CK$24","v":0},{"$f":"CL779 / Discounting!CL$24","v":0},{"$f":"CM779 / Discounting!CM$24","v":0},{"$f":"CN779 / Discounting!CN$24","v":0},{"$f":"CO779 / Discounting!CO$24","v":0},{"$f":"CP779 / Discounting!CP$24","v":0},{"$f":"CQ779 / Discounting!CQ$24","v":0},{"$f":"CR779 / Discounting!CR$24","v":0},{"$f":"CS779 / Discounting!CS$24","v":0},{"$f":"CT779 / Discounting!CT$24","v":0},{"$f":"CU779 / Discounting!CU$24","v":0},{"$f":"CV779 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},16218654.523430996,null,{"$f":"J780 / Discounting!J$24","v":0},{"$f":"K780 / Discounting!K$24","v":0},{"$f":"L780 / Discounting!L$24","v":0},{"$f":"M780 / Discounting!M$24","v":0},{"$f":"N780 / Discounting!N$24","v":0},{"$f":"O780 / Discounting!O$24","v":0},{"$f":"P780 / Discounting!P$24","v":0},{"$f":"Q780 / Discounting!Q$24","v":0},{"$f":"R780 / Discounting!R$24","v":0},{"$f":"S780 / Discounting!S$24","v":0},{"$f":"T780 / Discounting!T$24","v":0},{"$f":"U780 / Discounting!U$24","v":0},{"$f":"V780 / Discounting!V$24","v":0},{"$f":"W780 / Discounting!W$24","v":0},{"$f":"X780 / Discounting!X$24","v":0},{"$f":"Y780 / Discounting!Y$24","v":0},{"$f":"Z780 / Discounting!Z$24","v":0},{"$f":"AA780 / Discounting!AA$24","v":0},{"$f":"AB780 / Discounting!AB$24","v":0},{"$f":"AC780 / Discounting!AC$24","v":0},{"$f":"AD780 / Discounting!AD$24","v":803710.72293565795},{"$f":"AE780 / Discounting!AE$24","v":1461292.2235193781},{"$f":"AF780 / Discounting!AF$24","v":1328447.4759267073},{"$f":"AG780 / Discounting!AG$24","v":1207679.5235697338},{"$f":"AH780 / Discounting!AH$24","v":1097890.475972485},{"$f":"AI780 / Discounting!AI$24","v":998082.25088407728},{"$f":"AJ780 / Discounting!AJ$24","v":907347.5008037067},{"$f":"AK780 / Discounting!AK$24","v":824861.36436700611},{"$f":"AL780 / Discounting!AL$24","v":749873.96760636917},{"$f":"AM780 / Discounting!AM$24","v":681703.60691488103},{"$f":"AN780 / Discounting!AN$24","v":619730.55174080085},{"$f":"AO780 / Discounting!AO$24","v":563391.41067345522},{"$f":"AP780 / Discounting!AP$24","v":512174.00970314106},{"$f":"AQ780 / Discounting!AQ$24","v":465612.73609376466},{"$f":"AR780 / Discounting!AR$24","v":423284.30553978606},{"$f":"AS780 / Discounting!AS$24","v":384803.9141270782},{"$f":"AT780 / Discounting!AT$24","v":349821.74011552561},{"$f":"AU780 / Discounting!AU$24","v":318019.76374138694},{"$f":"AV780 / Discounting!AV$24","v":289108.87612853356},{"$f":"AW780 / Discounting!AW$24","v":262826.25102593953},{"$f":"AX780 / Discounting!AX$24","v":238932.95547812685},{"$f":"AY780 / Discounting!AY$24","v":217211.77770738801},{"$f":"AZ780 / Discounting!AZ$24","v":197465.25246126184},{"$f":"BA780 / Discounting!BA$24","v":179513.8658738744},{"$f":"BB780 / Discounting!BB$24","v":163194.42352170395},{"$f":"BC780 / Discounting!BC$24","v":148358.56683791269},{"$f":"BD780 / Discounting!BD$24","v":134871.42439810242},{"$f":"BE780 / Discounting!BE$24","v":122610.38581645676},{"$f":"BF780 / Discounting!BF$24","v":111463.98710586978},{"$f":"BG780 / Discounting!BG$24","v":101330.89736897252},{"$f":"BH780 / Discounting!BH$24","v":92118.997608156831},{"$f":"BI780 / Discounting!BI$24","v":83744.543280142578},{"$f":"BJ780 / Discounting!BJ$24","v":76131.402981947787},{"$f":"BK780 / Discounting!BK$24","v":69210.366347225252},{"$f":"BL780 / Discounting!BL$24","v":32833.005254437165},{"$f":"BM780 / Discounting!BM$24","v":0},{"$f":"BN780 / Discounting!BN$24","v":0},{"$f":"BO780 / Discounting!BO$24","v":0},{"$f":"BP780 / Discounting!BP$24","v":0},{"$f":"BQ780 / Discounting!BQ$24","v":0},{"$f":"BR780 / Discounting!BR$24","v":0},{"$f":"BS780 / Discounting!BS$24","v":0},{"$f":"BT780 / Discounting!BT$24","v":0},{"$f":"BU780 / Discounting!BU$24","v":0},{"$f":"BV780 / Discounting!BV$24","v":0},{"$f":"BW780 / Discounting!BW$24","v":0},{"$f":"BX780 / Discounting!BX$24","v":0},{"$f":"BY780 / Discounting!BY$24","v":0},{"$f":"BZ780 / Discounting!BZ$24","v":0},{"$f":"CA780 / Discounting!CA$24","v":0},{"$f":"CB780 / Discounting!CB$24","v":0},{"$f":"CC780 / Discounting!CC$24","v":0},{"$f":"CD780 / Discounting!CD$24","v":0},{"$f":"CE780 / Discounting!CE$24","v":0},{"$f":"CF780 / Discounting!CF$24","v":0},{"$f":"CG780 / Discounting!CG$24","v":0},{"$f":"CH780 / Discounting!CH$24","v":0},{"$f":"CI780 / Discounting!CI$24","v":0},{"$f":"CJ780 / Discounting!CJ$24","v":0},{"$f":"CK780 / Discounting!CK$24","v":0},{"$f":"CL780 / Discounting!CL$24","v":0},{"$f":"CM780 / Discounting!CM$24","v":0},{"$f":"CN780 / Discounting!CN$24","v":0},{"$f":"CO780 / Discounting!CO$24","v":0},{"$f":"CP780 / Discounting!CP$24","v":0},{"$f":"CQ780 / Discounting!CQ$24","v":0},{"$f":"CR780 / Discounting!CR$24","v":0},{"$f":"CS780 / Discounting!CS$24","v":0},{"$f":"CT780 / Discounting!CT$24","v":0},{"$f":"CU780 / Discounting!CU$24","v":0},{"$f":"CV780 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},550794867.56217337,null,{"$f":"J781 / Discounting!J$24","v":0},{"$f":"K781 / Discounting!K$24","v":0},{"$f":"L781 / Discounting!L$24","v":0},{"$f":"M781 / Discounting!M$24","v":0},{"$f":"N781 / Discounting!N$24","v":0},{"$f":"O781 / Discounting!O$24","v":0},{"$f":"P781 / Discounting!P$24","v":0},{"$f":"Q781 / Discounting!Q$24","v":0},{"$f":"R781 / Discounting!R$24","v":0},{"$f":"S781 / Discounting!S$24","v":0},{"$f":"T781 / Discounting!T$24","v":0},{"$f":"U781 / Discounting!U$24","v":0},{"$f":"V781 / Discounting!V$24","v":0},{"$f":"W781 / Discounting!W$24","v":0},{"$f":"X781 / Discounting!X$24","v":0},{"$f":"Y781 / Discounting!Y$24","v":0},{"$f":"Z781 / Discounting!Z$24","v":0},{"$f":"AA781 / Discounting!AA$24","v":0},{"$f":"AB781 / Discounting!AB$24","v":0},{"$f":"AC781 / Discounting!AC$24","v":0},{"$f":"AD781 / Discounting!AD$24","v":15807535.06870304},{"$f":"AE781 / Discounting!AE$24","v":33895320.586061321},{"$f":"AF781 / Discounting!AF$24","v":30813927.80551029},{"$f":"AG781 / Discounting!AG$24","v":28012661.641372986},{"$f":"AH781 / Discounting!AH$24","v":25466056.037611812},{"$f":"AI781 / Discounting!AI$24","v":23150960.034192555},{"$f":"AJ781 / Discounting!AJ$24","v":21046327.303811409},{"$f":"AK781 / Discounting!AK$24","v":19133024.821646739},{"$f":"AL781 / Discounting!AL$24","v":17393658.928769767},{"$f":"AM781 / Discounting!AM$24","v":15812417.20797251},{"$f":"AN781 / Discounting!AN$24","v":14374924.734520454},{"$f":"AO781 / Discounting!AO$24","v":13068113.395018602},{"$f":"AP781 / Discounting!AP$24","v":15919196.539185017},{"$f":"AQ781 / Discounting!AQ$24","v":33271620.743079361},{"$f":"AR781 / Discounting!AR$24","v":30505627.233129803},{"$f":"AS781 / Discounting!AS$24","v":27733410.587189518},{"$f":"AT781 / Discounting!AT$24","v":25213102.488741942},{"$f":"AU781 / Discounting!AU$24","v":22921814.246309403},{"$f":"AV781 / Discounting!AV$24","v":9111287.0694209151},{"$f":"AW781 / Discounting!AW$24","v":8283633.2478169594},{"$f":"AX781 / Discounting!AX$24","v":7385768.9424167173},{"$f":"AY781 / Discounting!AY$24","v":6847012.8596949773},{"$f":"AZ781 / Discounting!AZ$24","v":14235019.651632803},{"$f":"BA781 / Discounting!BA$24","v":12868515.717052972},{"$f":"BB781 / Discounting!BB$24","v":11765211.788986577},{"$f":"BC781 / Discounting!BC$24","v":10695970.380013727},{"$f":"BD781 / Discounting!BD$24","v":9723897.5817565434},{"$f":"BE781 / Discounting!BE$24","v":8840163.7065705061},{"$f":"BF781 / Discounting!BF$24","v":8036741.3500592429},{"$f":"BG781 / Discounting!BG$24","v":3388540.5707264966},{"$f":"BH781 / Discounting!BH$24","v":6798716.4608427156},{"$f":"BI781 / Discounting!BI$24","v":6231768.74352552},{"$f":"BJ781 / Discounting!BJ$24","v":5665388.7413343471},{"$f":"BK781 / Discounting!BK$24","v":5164519.4167843899},{"$f":"BL781 / Discounting!BL$24","v":2213011.9307113807},{"$f":"BM781 / Discounting!BM$24","v":0},{"$f":"BN781 / Discounting!BN$24","v":0},{"$f":"BO781 / Discounting!BO$24","v":0},{"$f":"BP781 / Discounting!BP$24","v":0},{"$f":"BQ781 / Discounting!BQ$24","v":0},{"$f":"BR781 / Discounting!BR$24","v":0},{"$f":"BS781 / Discounting!BS$24","v":0},{"$f":"BT781 / Discounting!BT$24","v":0},{"$f":"BU781 / Discounting!BU$24","v":0},{"$f":"BV781 / Discounting!BV$24","v":0},{"$f":"BW781 / Discounting!BW$24","v":0},{"$f":"BX781 / Discounting!BX$24","v":0},{"$f":"BY781 / Discounting!BY$24","v":0},{"$f":"BZ781 / Discounting!BZ$24","v":0},{"$f":"CA781 / Discounting!CA$24","v":0},{"$f":"CB781 / Discounting!CB$24","v":0},{"$f":"CC781 / Discounting!CC$24","v":0},{"$f":"CD781 / Discounting!CD$24","v":0},{"$f":"CE781 / Discounting!CE$24","v":0},{"$f":"CF781 / Discounting!CF$24","v":0},{"$f":"CG781 / Discounting!CG$24","v":0},{"$f":"CH781 / Discounting!CH$24","v":0},{"$f":"CI781 / Discounting!CI$24","v":0},{"$f":"CJ781 / Discounting!CJ$24","v":0},{"$f":"CK781 / Discounting!CK$24","v":0},{"$f":"CL781 / Discounting!CL$24","v":0},{"$f":"CM781 / Discounting!CM$24","v":0},{"$f":"CN781 / Discounting!CN$24","v":0},{"$f":"CO781 / Discounting!CO$24","v":0},{"$f":"CP781 / Discounting!CP$24","v":0},{"$f":"CQ781 / Discounting!CQ$24","v":0},{"$f":"CR781 / Discounting!CR$24","v":0},{"$f":"CS781 / Discounting!CS$24","v":0},{"$f":"CT781 / Discounting!CT$24","v":0},{"$f":"CU781 / Discounting!CU$24","v":0},{"$f":"CV781 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},229692421.38907966,null,{"$f":"J782 / Discounting!J$24","v":0},{"$f":"K782 / Discounting!K$24","v":0},{"$f":"L782 / Discounting!L$24","v":0},{"$f":"M782 / Discounting!M$24","v":0},{"$f":"N782 / Discounting!N$24","v":0},{"$f":"O782 / Discounting!O$24","v":0},{"$f":"P782 / Discounting!P$24","v":0},{"$f":"Q782 / Discounting!Q$24","v":0},{"$f":"R782 / Discounting!R$24","v":0},{"$f":"S782 / Discounting!S$24","v":0},{"$f":"T782 / Discounting!T$24","v":0},{"$f":"U782 / Discounting!U$24","v":0},{"$f":"V782 / Discounting!V$24","v":0},{"$f":"W782 / Discounting!W$24","v":0},{"$f":"X782 / Discounting!X$24","v":0},{"$f":"Y782 / Discounting!Y$24","v":0},{"$f":"Z782 / Discounting!Z$24","v":0},{"$f":"AA782 / Discounting!AA$24","v":0},{"$f":"AB782 / Discounting!AB$24","v":0},{"$f":"AC782 / Discounting!AC$24","v":0},{"$f":"AD782 / Discounting!AD$24","v":0},{"$f":"AE782 / Discounting!AE$24","v":0},{"$f":"AF782 / Discounting!AF$24","v":0},{"$f":"AG782 / Discounting!AG$24","v":0},{"$f":"AH782 / Discounting!AH$24","v":0},{"$f":"AI782 / Discounting!AI$24","v":0},{"$f":"AJ782 / Discounting!AJ$24","v":0},{"$f":"AK782 / Discounting!AK$24","v":0},{"$f":"AL782 / Discounting!AL$24","v":4116179.4154040627},{"$f":"AM782 / Discounting!AM$24","v":24165901.513682127},{"$f":"AN782 / Discounting!AN$24","v":19244770.304374747},{"$f":"AO782 / Discounting!AO$24","v":14838543.602570428},{"$f":"AP782 / Discounting!AP$24","v":11679889.528271748},{"$f":"AQ782 / Discounting!AQ$24","v":9095438.1377032083},{"$f":"AR782 / Discounting!AR$24","v":11424210.800385065},{"$f":"AS782 / Discounting!AS$24","v":13321278.069896387},{"$f":"AT782 / Discounting!AT$24","v":14114236.825912749},{"$f":"AU782 / Discounting!AU$24","v":13733470.639108878},{"$f":"AV782 / Discounting!AV$24","v":13902292.034715177},{"$f":"AW782 / Discounting!AW$24","v":11057630.386898832},{"$f":"AX782 / Discounting!AX$24","v":8660724.4711386543},{"$f":"AY782 / Discounting!AY$24","v":6582364.5045626136},{"$f":"AZ782 / Discounting!AZ$24","v":3914113.0185971912},{"$f":"BA782 / Discounting!BA$24","v":4647372.9969644342},{"$f":"BB782 / Discounting!BB$24","v":5170168.8539302852},{"$f":"BC782 / Discounting!BC$24","v":5570951.0627242168},{"$f":"BD782 / Discounting!BD$24","v":5829369.1655311901},{"$f":"BE782 / Discounting!BE$24","v":5299690.4306355258},{"$f":"BF782 / Discounting!BF$24","v":4824330.4911617376},{"$f":"BG782 / Discounting!BG$24","v":4851007.8802054953},{"$f":"BH782 / Discounting!BH$24","v":3440449.1032181382},{"$f":"BI782 / Discounting!BI$24","v":3152213.684761391},{"$f":"BJ782 / Discounting!BJ$24","v":2899775.9261505674},{"$f":"BK782 / Discounting!BK$24","v":2664909.6355774119},{"$f":"BL782 / Discounting!BL$24","v":1491138.9049974512},{"$f":"BM782 / Discounting!BM$24","v":0},{"$f":"BN782 / Discounting!BN$24","v":0},{"$f":"BO782 / Discounting!BO$24","v":0},{"$f":"BP782 / Discounting!BP$24","v":0},{"$f":"BQ782 / Discounting!BQ$24","v":0},{"$f":"BR782 / Discounting!BR$24","v":0},{"$f":"BS782 / Discounting!BS$24","v":0},{"$f":"BT782 / Discounting!BT$24","v":0},{"$f":"BU782 / Discounting!BU$24","v":0},{"$f":"BV782 / Discounting!BV$24","v":0},{"$f":"BW782 / Discounting!BW$24","v":0},{"$f":"BX782 / Discounting!BX$24","v":0},{"$f":"BY782 / Discounting!BY$24","v":0},{"$f":"BZ782 / Discounting!BZ$24","v":0},{"$f":"CA782 / Discounting!CA$24","v":0},{"$f":"CB782 / Discounting!CB$24","v":0},{"$f":"CC782 / Discounting!CC$24","v":0},{"$f":"CD782 / Discounting!CD$24","v":0},{"$f":"CE782 / Discounting!CE$24","v":0},{"$f":"CF782 / Discounting!CF$24","v":0},{"$f":"CG782 / Discounting!CG$24","v":0},{"$f":"CH782 / Discounting!CH$24","v":0},{"$f":"CI782 / Discounting!CI$24","v":0},{"$f":"CJ782 / Discounting!CJ$24","v":0},{"$f":"CK782 / Discounting!CK$24","v":0},{"$f":"CL782 / Discounting!CL$24","v":0},{"$f":"CM782 / Discounting!CM$24","v":0},{"$f":"CN782 / Discounting!CN$24","v":0},{"$f":"CO782 / Discounting!CO$24","v":0},{"$f":"CP782 / Discounting!CP$24","v":0},{"$f":"CQ782 / Discounting!CQ$24","v":0},{"$f":"CR782 / Discounting!CR$24","v":0},{"$f":"CS782 / Discounting!CS$24","v":0},{"$f":"CT782 / Discounting!CT$24","v":0},{"$f":"CU782 / Discounting!CU$24","v":0},{"$f":"CV782 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J783 / Discounting!J$24","v":0},{"$f":"K783 / Discounting!K$24","v":0},{"$f":"L783 / Discounting!L$24","v":0},{"$f":"M783 / Discounting!M$24","v":0},{"$f":"N783 / Discounting!N$24","v":0},{"$f":"O783 / Discounting!O$24","v":0},{"$f":"P783 / Discounting!P$24","v":0},{"$f":"Q783 / Discounting!Q$24","v":0},{"$f":"R783 / Discounting!R$24","v":0},{"$f":"S783 / Discounting!S$24","v":0},{"$f":"T783 / Discounting!T$24","v":0},{"$f":"U783 / Discounting!U$24","v":0},{"$f":"V783 / Discounting!V$24","v":0},{"$f":"W783 / Discounting!W$24","v":0},{"$f":"X783 / Discounting!X$24","v":0},{"$f":"Y783 / Discounting!Y$24","v":0},{"$f":"Z783 / Discounting!Z$24","v":0},{"$f":"AA783 / Discounting!AA$24","v":0},{"$f":"AB783 / Discounting!AB$24","v":0},{"$f":"AC783 / Discounting!AC$24","v":0},{"$f":"AD783 / Discounting!AD$24","v":0},{"$f":"AE783 / Discounting!AE$24","v":0},{"$f":"AF783 / Discounting!AF$24","v":0},{"$f":"AG783 / Discounting!AG$24","v":0},{"$f":"AH783 / Discounting!AH$24","v":0},{"$f":"AI783 / Discounting!AI$24","v":0},{"$f":"AJ783 / Discounting!AJ$24","v":0},{"$f":"AK783 / Discounting!AK$24","v":0},{"$f":"AL783 / Discounting!AL$24","v":0},{"$f":"AM783 / Discounting!AM$24","v":0},{"$f":"AN783 / Discounting!AN$24","v":0},{"$f":"AO783 / Discounting!AO$24","v":0},{"$f":"AP783 / Discounting!AP$24","v":0},{"$f":"AQ783 / Discounting!AQ$24","v":0},{"$f":"AR783 / Discounting!AR$24","v":0},{"$f":"AS783 / Discounting!AS$24","v":0},{"$f":"AT783 / Discounting!AT$24","v":0},{"$f":"AU783 / Discounting!AU$24","v":0},{"$f":"AV783 / Discounting!AV$24","v":0},{"$f":"AW783 / Discounting!AW$24","v":0},{"$f":"AX783 / Discounting!AX$24","v":0},{"$f":"AY783 / Discounting!AY$24","v":0},{"$f":"AZ783 / Discounting!AZ$24","v":0},{"$f":"BA783 / Discounting!BA$24","v":0},{"$f":"BB783 / Discounting!BB$24","v":0},{"$f":"BC783 / Discounting!BC$24","v":0},{"$f":"BD783 / Discounting!BD$24","v":0},{"$f":"BE783 / Discounting!BE$24","v":0},{"$f":"BF783 / Discounting!BF$24","v":0},{"$f":"BG783 / Discounting!BG$24","v":0},{"$f":"BH783 / Discounting!BH$24","v":0},{"$f":"BI783 / Discounting!BI$24","v":0},{"$f":"BJ783 / Discounting!BJ$24","v":0},{"$f":"BK783 / Discounting!BK$24","v":0},{"$f":"BL783 / Discounting!BL$24","v":0},{"$f":"BM783 / Discounting!BM$24","v":0},{"$f":"BN783 / Discounting!BN$24","v":0},{"$f":"BO783 / Discounting!BO$24","v":0},{"$f":"BP783 / Discounting!BP$24","v":0},{"$f":"BQ783 / Discounting!BQ$24","v":0},{"$f":"BR783 / Discounting!BR$24","v":0},{"$f":"BS783 / Discounting!BS$24","v":0},{"$f":"BT783 / Discounting!BT$24","v":0},{"$f":"BU783 / Discounting!BU$24","v":0},{"$f":"BV783 / Discounting!BV$24","v":0},{"$f":"BW783 / Discounting!BW$24","v":0},{"$f":"BX783 / Discounting!BX$24","v":0},{"$f":"BY783 / Discounting!BY$24","v":0},{"$f":"BZ783 / Discounting!BZ$24","v":0},{"$f":"CA783 / Discounting!CA$24","v":0},{"$f":"CB783 / Discounting!CB$24","v":0},{"$f":"CC783 / Discounting!CC$24","v":0},{"$f":"CD783 / Discounting!CD$24","v":0},{"$f":"CE783 / Discounting!CE$24","v":0},{"$f":"CF783 / Discounting!CF$24","v":0},{"$f":"CG783 / Discounting!CG$24","v":0},{"$f":"CH783 / Discounting!CH$24","v":0},{"$f":"CI783 / Discounting!CI$24","v":0},{"$f":"CJ783 / Discounting!CJ$24","v":0},{"$f":"CK783 / Discounting!CK$24","v":0},{"$f":"CL783 / Discounting!CL$24","v":0},{"$f":"CM783 / Discounting!CM$24","v":0},{"$f":"CN783 / Discounting!CN$24","v":0},{"$f":"CO783 / Discounting!CO$24","v":0},{"$f":"CP783 / Discounting!CP$24","v":0},{"$f":"CQ783 / Discounting!CQ$24","v":0},{"$f":"CR783 / Discounting!CR$24","v":0},{"$f":"CS783 / Discounting!CS$24","v":0},{"$f":"CT783 / Discounting!CT$24","v":0},{"$f":"CU783 / Discounting!CU$24","v":0},{"$f":"CV783 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},64536953.86040327,null,{"$f":"J784 / Discounting!J$24","v":0},{"$f":"K784 / Discounting!K$24","v":0},{"$f":"L784 / Discounting!L$24","v":0},{"$f":"M784 / Discounting!M$24","v":0},{"$f":"N784 / Discounting!N$24","v":0},{"$f":"O784 / Discounting!O$24","v":0},{"$f":"P784 / Discounting!P$24","v":0},{"$f":"Q784 / Discounting!Q$24","v":0},{"$f":"R784 / Discounting!R$24","v":0},{"$f":"S784 / Discounting!S$24","v":0},{"$f":"T784 / Discounting!T$24","v":0},{"$f":"U784 / Discounting!U$24","v":0},{"$f":"V784 / Discounting!V$24","v":0},{"$f":"W784 / Discounting!W$24","v":0},{"$f":"X784 / Discounting!X$24","v":0},{"$f":"Y784 / Discounting!Y$24","v":0},{"$f":"Z784 / Discounting!Z$24","v":0},{"$f":"AA784 / Discounting!AA$24","v":0},{"$f":"AB784 / Discounting!AB$24","v":0},{"$f":"AC784 / Discounting!AC$24","v":0},{"$f":"AD784 / Discounting!AD$24","v":0},{"$f":"AE784 / Discounting!AE$24","v":0},{"$f":"AF784 / Discounting!AF$24","v":0},{"$f":"AG784 / Discounting!AG$24","v":0},{"$f":"AH784 / Discounting!AH$24","v":0},{"$f":"AI784 / Discounting!AI$24","v":0},{"$f":"AJ784 / Discounting!AJ$24","v":0},{"$f":"AK784 / Discounting!AK$24","v":0},{"$f":"AL784 / Discounting!AL$24","v":0},{"$f":"AM784 / Discounting!AM$24","v":0},{"$f":"AN784 / Discounting!AN$24","v":0},{"$f":"AO784 / Discounting!AO$24","v":1326018.1898477604},{"$f":"AP784 / Discounting!AP$24","v":2559265.718384156},{"$f":"AQ784 / Discounting!AQ$24","v":1283430.5748090006},{"$f":"AR784 / Discounting!AR$24","v":1322227.3740989314},{"$f":"AS784 / Discounting!AS$24","v":6150945.1400626022},{"$f":"AT784 / Discounting!AT$24","v":5591932.4179806812},{"$f":"AU784 / Discounting!AU$24","v":5083721.1899939002},{"$f":"AV784 / Discounting!AV$24","v":4808868.6168885231},{"$f":"AW784 / Discounting!AW$24","v":4371814.928515113},{"$f":"AX784 / Discounting!AX$24","v":3948292.8291481435},{"$f":"AY784 / Discounting!AY$24","v":3613256.6202471973},{"$f":"AZ784 / Discounting!AZ$24","v":3157018.958007378},{"$f":"BA784 / Discounting!BA$24","v":2856973.6275657495},{"$f":"BB784 / Discounting!BB$24","v":2609238.5666960217},{"$f":"BC784 / Discounting!BC$24","v":2372093.2972639478},{"$f":"BD784 / Discounting!BD$24","v":2156500.3563640178},{"$f":"BE784 / Discounting!BE$24","v":1960501.1299440132},{"$f":"BF784 / Discounting!BF$24","v":1782314.9849064809},{"$f":"BG784 / Discounting!BG$24","v":1720621.1412823957},{"$f":"BH784 / Discounting!BH$24","v":1501229.0045438807},{"$f":"BI784 / Discounting!BI$24","v":1373961.5409141863},{"$f":"BJ784 / Discounting!BJ$24","v":1249081.9626284072},{"$f":"BK784 / Discounting!BK$24","v":1138080.814677041},{"$f":"BL784 / Discounting!BL$24","v":599564.8756337465},{"$f":"BM784 / Discounting!BM$24","v":0},{"$f":"BN784 / Discounting!BN$24","v":0},{"$f":"BO784 / Discounting!BO$24","v":0},{"$f":"BP784 / Discounting!BP$24","v":0},{"$f":"BQ784 / Discounting!BQ$24","v":0},{"$f":"BR784 / Discounting!BR$24","v":0},{"$f":"BS784 / Discounting!BS$24","v":0},{"$f":"BT784 / Discounting!BT$24","v":0},{"$f":"BU784 / Discounting!BU$24","v":0},{"$f":"BV784 / Discounting!BV$24","v":0},{"$f":"BW784 / Discounting!BW$24","v":0},{"$f":"BX784 / Discounting!BX$24","v":0},{"$f":"BY784 / Discounting!BY$24","v":0},{"$f":"BZ784 / Discounting!BZ$24","v":0},{"$f":"CA784 / Discounting!CA$24","v":0},{"$f":"CB784 / Discounting!CB$24","v":0},{"$f":"CC784 / Discounting!CC$24","v":0},{"$f":"CD784 / Discounting!CD$24","v":0},{"$f":"CE784 / Discounting!CE$24","v":0},{"$f":"CF784 / Discounting!CF$24","v":0},{"$f":"CG784 / Discounting!CG$24","v":0},{"$f":"CH784 / Discounting!CH$24","v":0},{"$f":"CI784 / Discounting!CI$24","v":0},{"$f":"CJ784 / Discounting!CJ$24","v":0},{"$f":"CK784 / Discounting!CK$24","v":0},{"$f":"CL784 / Discounting!CL$24","v":0},{"$f":"CM784 / Discounting!CM$24","v":0},{"$f":"CN784 / Discounting!CN$24","v":0},{"$f":"CO784 / Discounting!CO$24","v":0},{"$f":"CP784 / Discounting!CP$24","v":0},{"$f":"CQ784 / Discounting!CQ$24","v":0},{"$f":"CR784 / Discounting!CR$24","v":0},{"$f":"CS784 / Discounting!CS$24","v":0},{"$f":"CT784 / Discounting!CT$24","v":0},{"$f":"CU784 / Discounting!CU$24","v":0},{"$f":"CV784 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},33874382.987623125,null,{"$f":"J785 / Discounting!J$24","v":0},{"$f":"K785 / Discounting!K$24","v":0},{"$f":"L785 / Discounting!L$24","v":0},{"$f":"M785 / Discounting!M$24","v":0},{"$f":"N785 / Discounting!N$24","v":0},{"$f":"O785 / Discounting!O$24","v":0},{"$f":"P785 / Discounting!P$24","v":0},{"$f":"Q785 / Discounting!Q$24","v":0},{"$f":"R785 / Discounting!R$24","v":0},{"$f":"S785 / Discounting!S$24","v":0},{"$f":"T785 / Discounting!T$24","v":0},{"$f":"U785 / Discounting!U$24","v":0},{"$f":"V785 / Discounting!V$24","v":0},{"$f":"W785 / Discounting!W$24","v":0},{"$f":"X785 / Discounting!X$24","v":0},{"$f":"Y785 / Discounting!Y$24","v":0},{"$f":"Z785 / Discounting!Z$24","v":0},{"$f":"AA785 / Discounting!AA$24","v":0},{"$f":"AB785 / Discounting!AB$24","v":0},{"$f":"AC785 / Discounting!AC$24","v":0},{"$f":"AD785 / Discounting!AD$24","v":0},{"$f":"AE785 / Discounting!AE$24","v":0},{"$f":"AF785 / Discounting!AF$24","v":0},{"$f":"AG785 / Discounting!AG$24","v":0},{"$f":"AH785 / Discounting!AH$24","v":0},{"$f":"AI785 / Discounting!AI$24","v":0},{"$f":"AJ785 / Discounting!AJ$24","v":0},{"$f":"AK785 / Discounting!AK$24","v":0},{"$f":"AL785 / Discounting!AL$24","v":0},{"$f":"AM785 / Discounting!AM$24","v":0},{"$f":"AN785 / Discounting!AN$24","v":0},{"$f":"AO785 / Discounting!AO$24","v":0},{"$f":"AP785 / Discounting!AP$24","v":0},{"$f":"AQ785 / Discounting!AQ$24","v":0},{"$f":"AR785 / Discounting!AR$24","v":0},{"$f":"AS785 / Discounting!AS$24","v":0},{"$f":"AT785 / Discounting!AT$24","v":2970759.3060129215},{"$f":"AU785 / Discounting!AU$24","v":3202002.0070836223},{"$f":"AV785 / Discounting!AV$24","v":2937752.551728155},{"$f":"AW785 / Discounting!AW$24","v":2828870.396973718},{"$f":"AX785 / Discounting!AX$24","v":2687391.0991194658},{"$f":"AY785 / Discounting!AY$24","v":2593694.5077662161},{"$f":"AZ785 / Discounting!AZ$24","v":2449905.7603469212},{"$f":"BA785 / Discounting!BA$24","v":2106538.9651127309},{"$f":"BB785 / Discounting!BB$24","v":1831297.8246333909},{"$f":"BC785 / Discounting!BC$24","v":1577788.8612651315},{"$f":"BD785 / Discounting!BD$24","v":1357913.4041744971},{"$f":"BE785 / Discounting!BE$24","v":1234481.9738860594},{"$f":"BF785 / Discounting!BF$24","v":1121650.437299659},{"$f":"BG785 / Discounting!BG$24","v":1063458.2391336067},{"$f":"BH785 / Discounting!BH$24","v":1007061.1937676789},{"$f":"BI785 / Discounting!BI$24","v":921344.01834662887},{"$f":"BJ785 / Discounting!BJ$24","v":834196.17375050962},{"$f":"BK785 / Discounting!BK$24","v":757781.76965159585},{"$f":"BL785 / Discounting!BL$24","v":390494.49757062679},{"$f":"BM785 / Discounting!BM$24","v":0},{"$f":"BN785 / Discounting!BN$24","v":0},{"$f":"BO785 / Discounting!BO$24","v":0},{"$f":"BP785 / Discounting!BP$24","v":0},{"$f":"BQ785 / Discounting!BQ$24","v":0},{"$f":"BR785 / Discounting!BR$24","v":0},{"$f":"BS785 / Discounting!BS$24","v":0},{"$f":"BT785 / Discounting!BT$24","v":0},{"$f":"BU785 / Discounting!BU$24","v":0},{"$f":"BV785 / Discounting!BV$24","v":0},{"$f":"BW785 / Discounting!BW$24","v":0},{"$f":"BX785 / Discounting!BX$24","v":0},{"$f":"BY785 / Discounting!BY$24","v":0},{"$f":"BZ785 / Discounting!BZ$24","v":0},{"$f":"CA785 / Discounting!CA$24","v":0},{"$f":"CB785 / Discounting!CB$24","v":0},{"$f":"CC785 / Discounting!CC$24","v":0},{"$f":"CD785 / Discounting!CD$24","v":0},{"$f":"CE785 / Discounting!CE$24","v":0},{"$f":"CF785 / Discounting!CF$24","v":0},{"$f":"CG785 / Discounting!CG$24","v":0},{"$f":"CH785 / Discounting!CH$24","v":0},{"$f":"CI785 / Discounting!CI$24","v":0},{"$f":"CJ785 / Discounting!CJ$24","v":0},{"$f":"CK785 / Discounting!CK$24","v":0},{"$f":"CL785 / Discounting!CL$24","v":0},{"$f":"CM785 / Discounting!CM$24","v":0},{"$f":"CN785 / Discounting!CN$24","v":0},{"$f":"CO785 / Discounting!CO$24","v":0},{"$f":"CP785 / Discounting!CP$24","v":0},{"$f":"CQ785 / Discounting!CQ$24","v":0},{"$f":"CR785 / Discounting!CR$24","v":0},{"$f":"CS785 / Discounting!CS$24","v":0},{"$f":"CT785 / Discounting!CT$24","v":0},{"$f":"CU785 / Discounting!CU$24","v":0},{"$f":"CV785 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},78055962.691687509,null,{"$f":"J786 / Discounting!J$24","v":0},{"$f":"K786 / Discounting!K$24","v":0},{"$f":"L786 / Discounting!L$24","v":0},{"$f":"M786 / Discounting!M$24","v":0},{"$f":"N786 / Discounting!N$24","v":0},{"$f":"O786 / Discounting!O$24","v":0},{"$f":"P786 / Discounting!P$24","v":0},{"$f":"Q786 / Discounting!Q$24","v":0},{"$f":"R786 / Discounting!R$24","v":0},{"$f":"S786 / Discounting!S$24","v":0},{"$f":"T786 / Discounting!T$24","v":0},{"$f":"U786 / Discounting!U$24","v":0},{"$f":"V786 / Discounting!V$24","v":0},{"$f":"W786 / Discounting!W$24","v":0},{"$f":"X786 / Discounting!X$24","v":0},{"$f":"Y786 / Discounting!Y$24","v":0},{"$f":"Z786 / Discounting!Z$24","v":0},{"$f":"AA786 / Discounting!AA$24","v":0},{"$f":"AB786 / Discounting!AB$24","v":0},{"$f":"AC786 / Discounting!AC$24","v":0},{"$f":"AD786 / Discounting!AD$24","v":14267931.128600113},{"$f":"AE786 / Discounting!AE$24","v":12129859.920661863},{"$f":"AF786 / Discounting!AF$24","v":10261603.278384399},{"$f":"AG786 / Discounting!AG$24","v":8631447.3607509527},{"$f":"AH786 / Discounting!AH$24","v":7211277.8941950835},{"$f":"AI786 / Discounting!AI$24","v":5976179.15511797},{"$f":"AJ786 / Discounting!AJ$24","v":4904077.1690264642},{"$f":"AK786 / Discounting!AK$24","v":3975422.2794642108},{"$f":"AL786 / Discounting!AL$24","v":3172906.7694044565},{"$f":"AM786 / Discounting!AM$24","v":2481213.6895371256},{"$f":"AN786 / Discounting!AN$24","v":1886793.4682018505},{"$f":"AO786 / Discounting!AO$24","v":1377665.252196521},{"$f":"AP786 / Discounting!AP$24","v":943240.26132044918},{"$f":"AQ786 / Discounting!AQ$24","v":574164.73674256005},{"$f":"AR786 / Discounting!AR$24","v":262180.32808350405},{"$f":"AS786 / Discounting!AS$24","v":0},{"$f":"AT786 / Discounting!AT$24","v":0},{"$f":"AU786 / Discounting!AU$24","v":0},{"$f":"AV786 / Discounting!AV$24","v":0},{"$f":"AW786 / Discounting!AW$24","v":0},{"$f":"AX786 / Discounting!AX$24","v":0},{"$f":"AY786 / Discounting!AY$24","v":0},{"$f":"AZ786 / Discounting!AZ$24","v":0},{"$f":"BA786 / Discounting!BA$24","v":0},{"$f":"BB786 / Discounting!BB$24","v":0},{"$f":"BC786 / Discounting!BC$24","v":0},{"$f":"BD786 / Discounting!BD$24","v":0},{"$f":"BE786 / Discounting!BE$24","v":0},{"$f":"BF786 / Discounting!BF$24","v":0},{"$f":"BG786 / Discounting!BG$24","v":0},{"$f":"BH786 / Discounting!BH$24","v":0},{"$f":"BI786 / Discounting!BI$24","v":0},{"$f":"BJ786 / Discounting!BJ$24","v":0},{"$f":"BK786 / Discounting!BK$24","v":0},{"$f":"BL786 / Discounting!BL$24","v":0},{"$f":"BM786 / Discounting!BM$24","v":0},{"$f":"BN786 / Discounting!BN$24","v":0},{"$f":"BO786 / Discounting!BO$24","v":0},{"$f":"BP786 / Discounting!BP$24","v":0},{"$f":"BQ786 / Discounting!BQ$24","v":0},{"$f":"BR786 / Discounting!BR$24","v":0},{"$f":"BS786 / Discounting!BS$24","v":0},{"$f":"BT786 / Discounting!BT$24","v":0},{"$f":"BU786 / Discounting!BU$24","v":0},{"$f":"BV786 / Discounting!BV$24","v":0},{"$f":"BW786 / Discounting!BW$24","v":0},{"$f":"BX786 / Discounting!BX$24","v":0},{"$f":"BY786 / Discounting!BY$24","v":0},{"$f":"BZ786 / Discounting!BZ$24","v":0},{"$f":"CA786 / Discounting!CA$24","v":0},{"$f":"CB786 / Discounting!CB$24","v":0},{"$f":"CC786 / Discounting!CC$24","v":0},{"$f":"CD786 / Discounting!CD$24","v":0},{"$f":"CE786 / Discounting!CE$24","v":0},{"$f":"CF786 / Discounting!CF$24","v":0},{"$f":"CG786 / Discounting!CG$24","v":0},{"$f":"CH786 / Discounting!CH$24","v":0},{"$f":"CI786 / Discounting!CI$24","v":0},{"$f":"CJ786 / Discounting!CJ$24","v":0},{"$f":"CK786 / Discounting!CK$24","v":0},{"$f":"CL786 / Discounting!CL$24","v":0},{"$f":"CM786 / Discounting!CM$24","v":0},{"$f":"CN786 / Discounting!CN$24","v":0},{"$f":"CO786 / Discounting!CO$24","v":0},{"$f":"CP786 / Discounting!CP$24","v":0},{"$f":"CQ786 / Discounting!CQ$24","v":0},{"$f":"CR786 / Discounting!CR$24","v":0},{"$f":"CS786 / Discounting!CS$24","v":0},{"$f":"CT786 / Discounting!CT$24","v":0},{"$f":"CU786 / Discounting!CU$24","v":0},{"$f":"CV786 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1258794481.7734344,null,{"$f":"SUM(J848:J859)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,133689.83957219243,119153.15469892375,106197.10757479834,94649.828498037707,1431276.3727124538,1275647.3910093168,1136940.6336981431,1013316.0728147444,903133.75473684876,45079287.681053117,72558751.362178728,65184171.108641326,58549656.951833442,52581310.207538456,47212609.400756016,42383671.799122363,38040589.207381122,38251009.927909702,54788605.747096986,46709645.319647692,40790490.416608103,40352229.250440702,52630719.569673218,51152910.510586388,54147011.007053256,54197821.822572522,50673088.711222827,35969155.363586672,31275555.817363851,26983845.909132894,23545500.992192741,27308571.347032018,25707819.323021524,24309826.347022038,22883088.220179766,21490768.427489478,19536925.021443609,17766294.051955927,12842380.71070588,14400358.135897301,13181472.556186853,12013660.546524063,10966038.076126432,5290329.4579819525,{"$f":"SUM(BM848:BM859)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC848:CC859)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J862:CV862)","v":-101775247.1997436},null,{"$f":"J789 / Discounting!J$24","v":-450000000},{"$f":"K789 / Discounting!K$24","v":-450000000},{"$f":"L789 / Discounting!L$24","v":-270000000},{"$f":"M789 / Discounting!M$24","v":-270000000},{"$f":"N789 / Discounting!N$24","v":-180000000},{"$f":"O789 / Discounting!O$24","v":-90000000},{"$f":"P789 / Discounting!P$24","v":-90000000},{"$f":"Q789 / Discounting!Q$24","v":0},{"$f":"R789 / Discounting!R$24","v":0},{"$f":"S789 / Discounting!S$24","v":0},{"$f":"T789 / Discounting!T$24","v":0},{"$f":"U789 / Discounting!U$24","v":0},{"$f":"V789 / Discounting!V$24","v":0},{"$f":"W789 / Discounting!W$24","v":0},{"$f":"X789 / Discounting!X$24","v":0},{"$f":"Y789 / Discounting!Y$24","v":0},{"$f":"Z789 / Discounting!Z$24","v":-108213339.53773254},{"$f":"AA789 / Discounting!AA$24","v":-411610789.69680434},{"$f":"AB789 / Discounting!AB$24","v":-483148472.85059941},{"$f":"AC789 / Discounting!AC$24","v":-561297765.32721555},{"$f":"AD789 / Discounting!AD$24","v":-91864523.540492922},{"$f":"AE789 / Discounting!AE$24","v":292744028.70070511},{"$f":"AF789 / Discounting!AF$24","v":341608835.98360586},{"$f":"AG789 / Discounting!AG$24","v":310553487.25782347},{"$f":"AH789 / Discounting!AH$24","v":282321352.05256677},{"$f":"AI789 / Discounting!AI$24","v":249477145.19954193},{"$f":"AJ789 / Discounting!AJ$24","v":226797404.72685629},{"$f":"AK789 / Discounting!AK$24","v":206179458.84259665},{"$f":"AL789 / Discounting!AL$24","v":102225257.08022299},{"$f":"AM789 / Discounting!AM$24","v":92932051.891111806},{"$f":"AN789 / Discounting!AN$24","v":83075243.626715437},{"$f":"AO789 / Discounting!AO$24","v":76803348.6703403},{"$f":"AP789 / Discounting!AP$24","v":98921224.218055725},{"$f":"AQ789 / Discounting!AQ$24","v":115589293.11594763},{"$f":"AR789 / Discounting!AR$24","v":105802663.1174923},{"$f":"AS789 / Discounting!AS$24","v":96184239.197720274},{"$f":"AT789 / Discounting!AT$24","v":87440217.45247297},{"$f":"AU789 / Discounting!AU$24","v":79491106.774975419},{"$f":"AV789 / Discounting!AV$24","v":39412261.877488673},{"$f":"AW789 / Discounting!AW$24","v":35829328.979535148},{"$f":"AX789 / Discounting!AX$24","v":32164856.33703341},{"$f":"AY789 / Discounting!AY$24","v":29611015.685566235},{"$f":"AZ789 / Discounting!AZ$24","v":49357723.190154292},{"$f":"BA789 / Discounting!BA$24","v":44666670.009036101},{"$f":"BB789 / Discounting!BB$24","v":40791506.768722549},{"$f":"BC789 / Discounting!BC$24","v":37083187.971565954},{"$f":"BD789 / Discounting!BD$24","v":33711989.065059952},{"$f":"BE789 / Discounting!BE$24","v":30647262.78641814},{"$f":"BF789 / Discounting!BF$24","v":27861147.987652853},{"$f":"BG789 / Discounting!BG$24","v":14353313.563196132},{"$f":"BH789 / Discounting!BH$24","v":23463908.879806411},{"$f":"BI789 / Discounting!BI$24","v":21473568.72130651},{"$f":"BJ789 / Discounting!BJ$24","v":19521426.110278647},{"$f":"BK789 / Discounting!BK$24","v":17786074.002990793},{"$f":"BL789 / Discounting!BL$24","v":8478043.9085389599},{"$f":"BM789 / Discounting!BM$24","v":0},{"$f":"BN789 / Discounting!BN$24","v":0},{"$f":"BO789 / Discounting!BO$24","v":0},{"$f":"BP789 / Discounting!BP$24","v":0},{"$f":"BQ789 / Discounting!BQ$24","v":0},{"$f":"BR789 / Discounting!BR$24","v":0},{"$f":"BS789 / Discounting!BS$24","v":0},{"$f":"BT789 / Discounting!BT$24","v":0},{"$f":"BU789 / Discounting!BU$24","v":0},{"$f":"BV789 / Discounting!BV$24","v":0},{"$f":"BW789 / Discounting!BW$24","v":0},{"$f":"BX789 / Discounting!BX$24","v":0},{"$f":"BY789 / Discounting!BY$24","v":0},{"$f":"BZ789 / Discounting!BZ$24","v":0},{"$f":"CA789 / Discounting!CA$24","v":0},{"$f":"CB789 / Discounting!CB$24","v":0},{"$f":"CC789 / Discounting!CC$24","v":0},{"$f":"CD789 / Discounting!CD$24","v":0},{"$f":"CE789 / Discounting!CE$24","v":0},{"$f":"CF789 / Discounting!CF$24","v":0},{"$f":"CG789 / Discounting!CG$24","v":0},{"$f":"CH789 / Discounting!CH$24","v":0},{"$f":"CI789 / Discounting!CI$24","v":0},{"$f":"CJ789 / Discounting!CJ$24","v":0},{"$f":"CK789 / Discounting!CK$24","v":0},{"$f":"CL789 / Discounting!CL$24","v":0},{"$f":"CM789 / Discounting!CM$24","v":0},{"$f":"CN789 / Discounting!CN$24","v":0},{"$f":"CO789 / Discounting!CO$24","v":0},{"$f":"CP789 / Discounting!CP$24","v":0},{"$f":"CQ789 / Discounting!CQ$24","v":0},{"$f":"CR789 / Discounting!CR$24","v":0},{"$f":"CS789 / Discounting!CS$24","v":0},{"$f":"CT789 / Discounting!CT$24","v":0},{"$f":"CU789 / Discounting!CU$24","v":0},{"$f":"CV789 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H860-H859)/H862","v":-11.601431109908633}]
[]
["Reconciliation (Real)"]
[]
[{"$nulls":4},"Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J867:CV867)","v":25039831807.245552},null,{"$f":"J73","v":-450000000},-450000000,-270000000,-270000000,-180000000,-90000000,-90000000,0,0,0,0,0,0,0,0,0,-191706532.00480512,-802112984.42666698,-1035671659.9711344,-1323510769.7167687,-238272915.28383267,835232878.89992785,1072114864.5895796,1072114864.5895796,1072114864.5895796,1042127948.0958304,1042127948.0958304,1042127948.0958304,568363976.71652687,568363976.71652687,558888697.28894079,568363976.71652675,{"$f":"AP73","v":805245962.40617871},1035021488.525141,1042127948.0958304,1042127948.0958304,1042127948.0958304,1042127948.0958304,568363976.71652675,568363976.71652675,561257517.14583731,568363976.71652675,1042127948.0958304,1037390308.3820374,1042127948.0958304,1042127948.0958304,1042127948.0958304,1042127948.0958304,1042127948.0958304,590563897.09714699,1061959048.6195543,1069065508.1902437,1069065508.1902437,1071434328.0471404,561789746.54268026,0,0,0,0,0,0,0,0,0,{"$f":"BV73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6519162085.7505598,null,{"$f":"J668","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-2305084.9110171348,-59771846.769105449,-242849470.98257256,-312873630.98601925,-399182773.06667638,-492236906.69129491,135032283.40860653,219737156.66854286,233109977.79897475,246220586.75037885,229087208.44428051,241688716.47138929,254043136.10580945,101140503.6070497,-11895652.377162933,8598178.1439442635,39334425.386164904,{"$f":"AP668","v":92420627.28557229},21986725.820653558,4686853.1277188063,455461006.12099415,396188739.65412575,377804049.42633724,381287797.00328076,403871707.00913656,422040315.08124399,448058346.40327954,465540869.44006371,440322234.8062855,421068530.18256068,399057406.49954385,377790689.29094303,377795354.13504171,377591383.63563251,393801776.43570304,410209559.47371489,412823509.48634768,411153015.2790637,410839435.91646689,232881813.85331756,0,0,0,0,0,0,0,0,0,{"$f":"BV668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2775818813.6512532,null,{"$f":"J687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-134194572.40336357,-561479089.09866691,-724970161.97979403,-926457538.80173802,137039928.87805182,493182009.80540705,647801855.60063934,636875591.483199,626216839.83018565,615821953.45890546,605687404.64484358,595809784.21768975,254551020.75272843,245177499.6507664,236051382.62404957,227169726.89859396,{"$f":"AP687","v":384347094.63321233},541763382.43477976,533598600.84932536,0,0,0,-331634779.96551251,-331634779.96551251,-331634779.96551245,-331634779.96551251,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1382207441.468734,null,{"$f":"J739","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9812866.0355062187,{"$f":"AP739","v":20833126.588795632},11492225.51802437,13023586.171509579,66643681.866492204,66645637.744533658,66647555.272025257,69348663.598604456,69350506.666166574,68895349.851165742,69354085.094151452,66656593.46021346,66353653.673761703,66659965.492826179,66661602.084076747,66663206.585302807,66664779.625720546,66666321.822208494,70794574.517551586,67944507.183010057,68402924.17318818,68404348.924359635,68558066.987228006,39729612.532311425,0,0,0,0,0,0,0,0,0,{"$f":"BV739","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Joint Venture Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},21650860.988687154,null,{"$f":"J651 + J722","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP651 + AP722","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21650860.988687154,0,0,0,0,0,0,0,0,0,{"$f":"BV651 + BV722","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},14384294327.363701,null,{"$f":"J787-J784","v":182849.16299921353},{"$f":"K787-K784","v":179263.8852933466},175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,2305084.9110171348,2259887.1676638578,2215575.6545724096,2172132.9946788331,2129542.1516459147,116924062.52941045,207018585.68591407,204575852.32039732,202129295.30740571,199677438.00901526,197218786.19264448,194751826.97959763,192275027.77233118,212672452.35674867,335082129.44292343,314239136.52094704,292046958.39626139,307645113.8985979,459779154.75168306,490818907.94727659,520023260.10834438,579293570.69717121,597676343.39746785,449362296.08015448,426776543.00673652,401956632.17894012,382586325.18460822,509930485.19555336,530714419.90199029,554399452.42044365,576408939.51220977,597674052.21958447,597667814.33506846,597870242.63798964,457602326.1094048,583804981.96282947,587839074.53070784,589508143.98682058,592036825.14344549,310829181.14573836,0,0,0,0,0,0,0,0,0,0,{"$f":"BW787-BW784","v":0},0,0,0,0,0,{"$f":"CC787-CC784","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Reconciliation of Pre- and Post-Tax Cash Flows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"SUM(J868:J870) - J871 + J872 - J867","v":0},{"$f":"SUM(K868:K870) - K871 + K872 - K867","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW868:BW870) - BW871 + BW872 - BW867","v":0},0,0,0,0,0,{"$f":"SUM(CC868:CC870) - CC871 + CC872 - CC867","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":" Blocks 1&4 LNG & DSO plants","index":7,"n_rows":749,"n_cols":100,"rows_kept":749,"cut":false,"hidden":false,"merged":[]}
[" Blocks 1&4 LNG & DSO plants"]
[]
[{"$nulls":9},{"$f":"J4 - Inputs!$C$3","v":-10},{"$f":"K4 - Inputs!$C$3","v":-9},{"$f":"L4 - Inputs!$C$3","v":-8},{"$f":"M4 - Inputs!$C$3","v":-7},{"$f":"N4 - Inputs!$C$3","v":-6},{"$f":"O4 - Inputs!$C$3","v":-5},{"$f":"P4 - Inputs!$C$3","v":-4},{"$f":"Q4 - Inputs!$C$3","v":-3},{"$f":"R4 - Inputs!$C$3","v":-2},{"$f":"S4 - Inputs!$C$3","v":-1},{"$f":"T4 - Inputs!$C$3","v":0},{"$f":"U4 - Inputs!$C$3","v":1},{"$f":"V4 - Inputs!$C$3","v":2},{"$f":"W4 - Inputs!$C$3","v":3},{"$f":"X4 - Inputs!$C$3","v":4},{"$f":"Y4 - Inputs!$C$3","v":5},{"$f":"Z4 - Inputs!$C$3","v":6},{"$f":"AA4 - Inputs!$C$3","v":7},{"$f":"AB4 - Inputs!$C$3","v":8},{"$f":"AC4 - Inputs!$C$3","v":9},{"$f":"AD4 - Inputs!$C$3","v":10},{"$f":"AE4 - Inputs!$C$3","v":11},{"$f":"AF4 - Inputs!$C$3","v":12},{"$f":"AG4 - Inputs!$C$3","v":13},{"$f":"AH4 - Inputs!$C$3","v":14},{"$f":"AI4 - Inputs!$C$3","v":15},{"$f":"AJ4 - Inputs!$C$3","v":16},{"$f":"AK4 - Inputs!$C$3","v":17},{"$f":"AL4 - Inputs!$C$3","v":18},{"$f":"AM4 - Inputs!$C$3","v":19},{"$f":"AN4 - Inputs!$C$3","v":20},{"$f":"AO4 - Inputs!$C$3","v":21},{"$f":"AP4 - Inputs!$C$3","v":22},{"$f":"AQ4 - Inputs!$C$3","v":23},{"$f":"AR4 - Inputs!$C$3","v":24},{"$f":"AS4 - Inputs!$C$3","v":25},{"$f":"AT4 - Inputs!$C$3","v":26},{"$f":"AU4 - Inputs!$C$3","v":27},{"$f":"AV4 - Inputs!$C$3","v":28},{"$f":"AW4 - Inputs!$C$3","v":29},{"$f":"AX4 - Inputs!$C$3","v":30},{"$f":"AY4 - Inputs!$C$3","v":31},{"$f":"AZ4 - Inputs!$C$3","v":32},{"$f":"BA4 - Inputs!$C$3","v":33},{"$f":"BB4 - Inputs!$C$3","v":34},{"$f":"BC4 - Inputs!$C$3","v":35},{"$f":"BD4 - Inputs!$C$3","v":36},{"$f":"BE4 - Inputs!$C$3","v":37},{"$f":"BF4 - Inputs!$C$3","v":38},{"$f":"BG4 - Inputs!$C$3","v":39},{"$f":"BH4 - Inputs!$C$3","v":40},{"$f":"BI4 - Inputs!$C$3","v":41},{"$f":"BJ4 - Inputs!$C$3","v":42},{"$f":"BK4 - Inputs!$C$3","v":43},{"$f":"BL4 - Inputs!$C$3","v":44},{"$f":"BM4 - Inputs!$C$3","v":45},{"$f":"BN4 - Inputs!$C$3","v":46},{"$f":"BO4 - Inputs!$C$3","v":47},{"$f":"BP4 - Inputs!$C$3","v":48},{"$f":"BQ4 - Inputs!$C$3","v":49},{"$f":"BR4 - Inputs!$C$3","v":50},{"$f":"BS4 - Inputs!$C$3","v":51},{"$f":"BT4 - Inputs!$C$3","v":52},{"$f":"BU4 - Inputs!$C$3","v":53},{"$f":"BV4 - Inputs!$C$3","v":54},{"$f":"BW4 - Inputs!$C$3","v":55},{"$f":"BX4 - Inputs!$C$3","v":56},{"$f":"BY4 - Inputs!$C$3","v":57},{"$f":"BZ4 - Inputs!$C$3","v":58},{"$f":"CA4 - Inputs!$C$3","v":59},{"$f":"CB4 - Inputs!$C$3","v":60},{"$f":"CC4 - Inputs!$C$3","v":61},{"$f":"CD4 - Inputs!$C$3","v":62},{"$f":"CE4 - Inputs!$C$3","v":63},{"$f":"CF4 - Inputs!$C$3","v":64},{"$f":"CG4 - Inputs!$C$3","v":65},{"$f":"CH4 - Inputs!$C$3","v":66},{"$f":"CI4 - Inputs!$C$3","v":67},{"$f":"CJ4 - Inputs!$C$3","v":68},{"$f":"CK4 - Inputs!$C$3","v":69},{"$f":"CL4 - Inputs!$C$3","v":70},{"$f":"CM4 - Inputs!$C$3","v":71},{"$f":"CN4 - Inputs!$C$3","v":72},{"$f":"CO4 - Inputs!$C$3","v":73},{"$f":"CP4 - Inputs!$C$3","v":74},{"$f":"CQ4 - Inputs!$C$3","v":75},{"$f":"CR4 - Inputs!$C$3","v":76},{"$f":"CS4 - Inputs!$C$3","v":77},{"$f":"CT4 - Inputs!$C$3","v":78},{"$f":"CU4 - Inputs!$C$3","v":79},{"$f":"CV4 - Inputs!$C$3","v":80}]
[{"$nulls":5},"Constant","Unit","Total",null,2010,{"$f":"J4 + 1","v":2011},{"$f":"K4 + 1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BW4 + 1","v":2076},2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Production"]
[]
[{"$nulls":4},"Total raw gas received from offshore for LNG plant",null,"mmcf",{"$f":"SUM(J7:CV7)","v":13966142.288999984},null,{"$f":"'Demand & production'!J137","v":0},{"$f":"'Demand & production'!K137","v":0},{"$f":"'Demand & production'!L137","v":0},{"$f":"'Demand & production'!M137","v":0},{"$f":"'Demand & production'!N137","v":0},{"$f":"'Demand & production'!O137","v":0},{"$f":"'Demand & production'!P137","v":0},{"$f":"'Demand & production'!Q137","v":0},{"$f":"'Demand & production'!R137","v":0},{"$f":"'Demand & production'!S137","v":0},{"$f":"'Demand & production'!T137","v":0},{"$f":"'Demand & production'!U137","v":0},{"$f":"'Demand & production'!V137","v":0},{"$f":"'Demand & production'!W137","v":0},{"$f":"'Demand & production'!X137","v":0},{"$f":"'Demand & production'!Y137","v":0},{"$f":"'Demand & production'!Z137","v":0},{"$f":"'Demand & production'!AA137","v":0},{"$f":"'Demand & production'!AB137","v":0},{"$f":"'Demand & production'!AC137","v":0},{"$f":"'Demand & production'!AD137","v":205466.76161861638},{"$f":"'Demand & production'!AE137","v":410933.52323723276},{"$f":"'Demand & production'!AF137","v":410933.52323723276},{"$f":"'Demand & production'!AG137","v":410933.52323723276},{"$f":"'Demand & production'!AH137","v":410933.52323723276},{"$f":"'Demand & production'!AI137","v":410933.52323723276},{"$f":"'Demand & production'!AJ137","v":410933.52323723276},{"$f":"'Demand & production'!AK137","v":410933.52323723276},{"$f":"'Demand & production'!AL137","v":410933.52323723276},{"$f":"'Demand & production'!AM137","v":410933.52323723276},{"$f":"'Demand & production'!AN137","v":410933.52323723276},{"$f":"'Demand & production'!AO137","v":410933.52323723276},{"$f":"'Demand & production'!AP137","v":410933.52323723276},{"$f":"'Demand & production'!AQ137","v":410933.52323723276},{"$f":"'Demand & production'!AR137","v":410933.52323723276},{"$f":"'Demand & production'!AS137","v":410933.52323723276},{"$f":"'Demand & production'!AT137","v":410933.52323723276},{"$f":"'Demand & production'!AU137","v":410933.52323723276},{"$f":"'Demand & production'!AV137","v":410933.52323723276},{"$f":"'Demand & production'!AW137","v":410933.52323723276},{"$f":"'Demand & production'!AX137","v":410933.52323723276},{"$f":"'Demand & production'!AY137","v":410933.52323723276},{"$f":"'Demand & production'!AZ137","v":410933.52323723276},{"$f":"'Demand & production'!BA137","v":410933.52323723276},{"$f":"'Demand & production'!BB137","v":410933.52323723276},{"$f":"'Demand & production'!BC137","v":410933.52323723276},{"$f":"'Demand & production'!BD137","v":410933.52323723276},{"$f":"'Demand & production'!BE137","v":410933.52323723276},{"$f":"'Demand & production'!BF137","v":410933.52323723276},{"$f":"'Demand & production'!BG137","v":410933.52323723276},{"$f":"'Demand & production'!BH137","v":410933.52323723276},{"$f":"'Demand & production'!BI137","v":410933.52323723276},{"$f":"'Demand & production'!BJ137","v":410933.52323723276},{"$f":"'Demand & production'!BK137","v":410933.52323723276},{"$f":"'Demand & production'!BL137","v":199869.26055269406},{"$f":"'Demand & production'!BM137","v":0},{"$f":"'Demand & production'!BN137","v":0},{"$f":"'Demand & production'!BO137","v":0},{"$f":"'Demand & production'!BP137","v":0},{"$f":"'Demand & production'!BQ137","v":0},{"$f":"'Demand & production'!BR137","v":0},{"$f":"'Demand & production'!BS137","v":0},{"$f":"'Demand & production'!BT137","v":0},{"$f":"'Demand & production'!BU137","v":0},{"$f":"'Demand & production'!BV137","v":0},{"$f":"'Demand & production'!BW137","v":0},{"$f":"'Demand & production'!BX137","v":0},{"$f":"'Demand & production'!BY137","v":0},{"$f":"'Demand & production'!BZ137","v":0},{"$f":"'Demand & production'!CA137","v":0},{"$f":"'Demand & production'!CB137","v":0},{"$f":"'Demand & production'!CC137","v":0},{"$f":"'Demand & production'!CD137","v":0},{"$f":"'Demand & production'!CE137","v":0},{"$f":"'Demand & production'!CF137","v":0},{"$f":"'Demand & production'!CG137","v":0},{"$f":"'Demand & production'!CH137","v":0},{"$f":"'Demand & production'!CI137","v":0},{"$f":"'Demand & production'!CJ137","v":0},{"$f":"'Demand & production'!CK137","v":0},{"$f":"'Demand & production'!CL137","v":0},{"$f":"'Demand & production'!CM137","v":0},{"$f":"'Demand & production'!CN137","v":0},{"$f":"'Demand & production'!CO137","v":0},{"$f":"'Demand & production'!CP137","v":0},{"$f":"'Demand & production'!CQ137","v":0},{"$f":"'Demand & production'!CR137","v":0},{"$f":"'Demand & production'!CS137","v":0},{"$f":"'Demand & production'!CT137","v":0},{"$f":"'Demand & production'!CU137","v":0},{"$f":"'Demand & production'!CV137","v":0}]
[{"$nulls":4},"Gas received",null,"mmcf",{"$f":"SUM(J8:CV8)","v":12587547.619559973},null,{"$f":"'Demand & production'!J131","v":0},{"$f":"'Demand & production'!K131","v":0},{"$f":"'Demand & production'!L131","v":0},{"$f":"'Demand & production'!M131","v":0},{"$f":"'Demand & production'!N131","v":0},{"$f":"'Demand & production'!O131","v":0},{"$f":"'Demand & production'!P131","v":0},{"$f":"'Demand & production'!Q131","v":0},{"$f":"'Demand & production'!R131","v":0},{"$f":"'Demand & production'!S131","v":0},{"$f":"'Demand & production'!T131","v":0},{"$f":"'Demand & production'!U131","v":0},{"$f":"'Demand & production'!V131","v":0},{"$f":"'Demand & production'!W131","v":0},{"$f":"'Demand & production'!X131","v":0},{"$f":"'Demand & production'!Y131","v":0},{"$f":"'Demand & production'!Z131","v":0},{"$f":"'Demand & production'!AA131","v":0},{"$f":"'Demand & production'!AB131","v":0},{"$f":"'Demand & production'!AC131","v":0},{"$f":"'Demand & production'!AD131","v":185185.1851851852},{"$f":"'Demand & production'!AE131","v":370370.37037037039},{"$f":"'Demand & production'!AF131","v":370370.37037037039},{"$f":"'Demand & production'!AG131","v":370370.37037037039},{"$f":"'Demand & production'!AH131","v":370370.37037037039},{"$f":"'Demand & production'!AI131","v":370370.37037037039},{"$f":"'Demand & production'!AJ131","v":370370.37037037039},{"$f":"'Demand & production'!AK131","v":370370.37037037039},{"$f":"'Demand & production'!AL131","v":370370.37037037039},{"$f":"'Demand & production'!AM131","v":370370.37037037039},{"$f":"'Demand & production'!AN131","v":370370.37037037039},{"$f":"'Demand & production'!AO131","v":370370.37037037039},{"$f":"'Demand & production'!AP131","v":370370.37037037039},{"$f":"'Demand & production'!AQ131","v":370370.37037037039},{"$f":"'Demand & production'!AR131","v":370370.37037037039},{"$f":"'Demand & production'!AS131","v":370370.37037037039},{"$f":"'Demand & production'!AT131","v":370370.37037037039},{"$f":"'Demand & production'!AU131","v":370370.37037037039},{"$f":"'Demand & production'!AV131","v":370370.37037037039},{"$f":"'Demand & production'!AW131","v":370370.37037037039},{"$f":"'Demand & production'!AX131","v":370370.37037037039},{"$f":"'Demand & production'!AY131","v":370370.37037037039},{"$f":"'Demand & production'!AZ131","v":370370.37037037039},{"$f":"'Demand & production'!BA131","v":370370.37037037039},{"$f":"'Demand & production'!BB131","v":370370.37037037039},{"$f":"'Demand & production'!BC131","v":370370.37037037039},{"$f":"'Demand & production'!BD131","v":370370.37037037039},{"$f":"'Demand & production'!BE131","v":370370.37037037039},{"$f":"'Demand & production'!BF131","v":370370.37037037039},{"$f":"'Demand & production'!BG131","v":370370.37037037039},{"$f":"'Demand & production'!BH131","v":370370.37037037039},{"$f":"'Demand & production'!BI131","v":370370.37037037039},{"$f":"'Demand & production'!BJ131","v":370370.37037037039},{"$f":"'Demand & production'!BK131","v":370370.37037037039},{"$f":"'Demand & production'!BL131","v":180140.21215255832},{"$f":"'Demand & production'!BM131","v":0},{"$f":"'Demand & production'!BN131","v":0},{"$f":"'Demand & production'!BO131","v":0},{"$f":"'Demand & production'!BP131","v":0},{"$f":"'Demand & production'!BQ131","v":0},{"$f":"'Demand & production'!BR131","v":0},{"$f":"'Demand & production'!BS131","v":0},{"$f":"'Demand & production'!BT131","v":0},{"$f":"'Demand & production'!BU131","v":0},{"$f":"'Demand & production'!BV131","v":0},{"$f":"'Demand & production'!BW131","v":0},{"$f":"'Demand & production'!BX131","v":0},{"$f":"'Demand & production'!BY131","v":0},{"$f":"'Demand & production'!BZ131","v":0},{"$f":"'Demand & production'!CA131","v":0},{"$f":"'Demand & production'!CB131","v":0},{"$f":"'Demand & production'!CC131","v":0},{"$f":"'Demand & production'!CD131","v":0},{"$f":"'Demand & production'!CE131","v":0},{"$f":"'Demand & production'!CF131","v":0},{"$f":"'Demand & production'!CG131","v":0},{"$f":"'Demand & production'!CH131","v":0},{"$f":"'Demand & production'!CI131","v":0},{"$f":"'Demand & production'!CJ131","v":0},{"$f":"'Demand & production'!CK131","v":0},{"$f":"'Demand & production'!CL131","v":0},{"$f":"'Demand & production'!CM131","v":0},{"$f":"'Demand & production'!CN131","v":0},{"$f":"'Demand & production'!CO131","v":0},{"$f":"'Demand & production'!CP131","v":0},{"$f":"'Demand & production'!CQ131","v":0},{"$f":"'Demand & production'!CR131","v":0},{"$f":"'Demand & production'!CS131","v":0},{"$f":"'Demand & production'!CT131","v":0},{"$f":"'Demand & production'!CU131","v":0},{"$f":"'Demand & production'!CV131","v":0}]
[{"$nulls":4},"LNG plant capacity",null,"mt",null,null,{"$f":"SUM(Inputs!$C$96:C96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:D96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:E96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:F96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:G96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:H96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:I96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:J96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:K96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:L96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:M96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:N96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:O96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:P96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:Q96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:R96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:S96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:T96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:U96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:V96) * 1000000","v":0},{"$f":"SUM(Inputs!$C$96:W96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:X96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:Y96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:Z96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AA96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AB96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AC96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AD96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AE96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AF96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AG96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AH96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AI96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AJ96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AK96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AL96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AM96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AN96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AO96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AP96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AQ96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AR96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AS96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AT96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AU96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AV96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AW96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AX96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AY96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:AZ96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BA96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BB96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BC96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BD96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BE96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BF96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BG96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BH96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BI96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BJ96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BK96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BL96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BM96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BN96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BO96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BP96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BQ96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BR96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BS96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BT96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BU96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BV96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BW96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BX96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BY96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:BZ96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:CA96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:CB96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:CC96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:CD96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:CE96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:CF96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:CG96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:CH96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:CI96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:CJ96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:CK96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:CL96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:CM96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:CN96) * 1000000","v":7000000},{"$f":"SUM(Inputs!$C$96:CO96) * 1000000","v":7000000}]
[{"$nulls":4},"LNG processing loss",{"$f":"Inputs!C92","v":0.1}]
[{"$nulls":4},"LNG produced",null,"mt",{"$f":"SUM(J11:CV11)","v":237904650.00968337},null,{"$f":"(J8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(K8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(L8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(M8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(N8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(O8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(P8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(Q8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(R8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(S8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(T8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(U8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(V8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(W8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(X8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(Y8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(Z8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(AA8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(AB8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(AC8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(AD8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":3500000.0000000005},{"$f":"(AE8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AF8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AG8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AH8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AI8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AJ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AK8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AL8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AM8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AN8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AO8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AP8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AQ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AR8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AS8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AT8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AU8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AV8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AW8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AX8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AY8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(AZ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(BA8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(BB8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(BC8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(BD8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(BE8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(BF8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(BG8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(BH8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(BI8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(BJ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(BK8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7000000.0000000009},{"$f":"(BL8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":3404650.009683352},{"$f":"(BM8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BN8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BO8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BP8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BQ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BR8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BS8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BT8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BU8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BV8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BW8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BX8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BY8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BZ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CA8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CB8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CC8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CD8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CE8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CF8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CG8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CH8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CI8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CJ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CK8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CL8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CM8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CN8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CO8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CP8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CQ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CR8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CS8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CT8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CU8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CV8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0}]
[]
[{"$nulls":4},"Total raw gas received from offshore for DSO plant",null,"mmcf",{"$f":"SUM(J13:CV13)","v":1051215.0110000009},null,{"$f":"'Demand & production'!J136","v":0},{"$f":"'Demand & production'!K136","v":0},{"$f":"'Demand & production'!L136","v":0},{"$f":"'Demand & production'!M136","v":0},{"$f":"'Demand & production'!N136","v":0},{"$f":"'Demand & production'!O136","v":0},{"$f":"'Demand & production'!P136","v":0},{"$f":"'Demand & production'!Q136","v":0},{"$f":"'Demand & production'!R136","v":0},{"$f":"'Demand & production'!S136","v":0},{"$f":"'Demand & production'!T136","v":0},{"$f":"'Demand & production'!U136","v":0},{"$f":"'Demand & production'!V136","v":0},{"$f":"'Demand & production'!W136","v":0},{"$f":"'Demand & production'!X136","v":0},{"$f":"'Demand & production'!Y136","v":0},{"$f":"'Demand & production'!Z136","v":0},{"$f":"'Demand & production'!AA136","v":0},{"$f":"'Demand & production'!AB136","v":0},{"$f":"'Demand & production'!AC136","v":0},{"$f":"'Demand & production'!AD136","v":15235.000159420291},{"$f":"'Demand & production'!AE136","v":30470.000318840583},{"$f":"'Demand & production'!AF136","v":30470.000318840583},{"$f":"'Demand & production'!AG136","v":30470.000318840583},{"$f":"'Demand & production'!AH136","v":30470.000318840583},{"$f":"'Demand & production'!AI136","v":30470.000318840583},{"$f":"'Demand & production'!AJ136","v":30470.000318840583},{"$f":"'Demand & production'!AK136","v":30470.000318840583},{"$f":"'Demand & production'!AL136","v":30470.000318840583},{"$f":"'Demand & production'!AM136","v":30470.000318840583},{"$f":"'Demand & production'!AN136","v":30470.000318840583},{"$f":"'Demand & production'!AO136","v":30470.000318840583},{"$f":"'Demand & production'!AP136","v":30470.000318840583},{"$f":"'Demand & production'!AQ136","v":30470.000318840583},{"$f":"'Demand & production'!AR136","v":30470.000318840583},{"$f":"'Demand & production'!AS136","v":30470.000318840583},{"$f":"'Demand & production'!AT136","v":30470.000318840583},{"$f":"'Demand & production'!AU136","v":30470.000318840583},{"$f":"'Demand & production'!AV136","v":30470.000318840583},{"$f":"'Demand & production'!AW136","v":30470.000318840583},{"$f":"'Demand & production'!AX136","v":30470.000318840583},{"$f":"'Demand & production'!AY136","v":30470.000318840583},{"$f":"'Demand & production'!AZ136","v":30470.000318840583},{"$f":"'Demand & production'!BA136","v":30470.000318840583},{"$f":"'Demand & production'!BB136","v":30470.000318840583},{"$f":"'Demand & production'!BC136","v":30470.000318840583},{"$f":"'Demand & production'!BD136","v":30470.000318840583},{"$f":"'Demand & production'!BE136","v":30470.000318840583},{"$f":"'Demand & production'!BF136","v":30470.000318840583},{"$f":"'Demand & production'!BG136","v":30470.000318840583},{"$f":"'Demand & production'!BH136","v":30470.000318840583},{"$f":"'Demand & production'!BI136","v":30470.000318840583},{"$f":"'Demand & production'!BJ136","v":30470.000318840583},{"$f":"'Demand & production'!BK136","v":30470.000318840583},{"$f":"'Demand & production'!BL136","v":30470.000318840583},{"$f":"'Demand & production'!BM136","v":0},{"$f":"'Demand & production'!BN136","v":0},{"$f":"'Demand & production'!BO136","v":0},{"$f":"'Demand & production'!BP136","v":0},{"$f":"'Demand & production'!BQ136","v":0},{"$f":"'Demand & production'!BR136","v":0},{"$f":"'Demand & production'!BS136","v":0},{"$f":"'Demand & production'!BT136","v":0},{"$f":"'Demand & production'!BU136","v":0},{"$f":"'Demand & production'!BV136","v":0},{"$f":"'Demand & production'!BW136","v":0},{"$f":"'Demand & production'!BX136","v":0},{"$f":"'Demand & production'!BY136","v":0},{"$f":"'Demand & production'!BZ136","v":0},{"$f":"'Demand & production'!CA136","v":0},{"$f":"'Demand & production'!CB136","v":0},{"$f":"'Demand & production'!CC136","v":0},{"$f":"'Demand & production'!CD136","v":0},{"$f":"'Demand & production'!CE136","v":0},{"$f":"'Demand & production'!CF136","v":0},{"$f":"'Demand & production'!CG136","v":0},{"$f":"'Demand & production'!CH136","v":0},{"$f":"'Demand & production'!CI136","v":0},{"$f":"'Demand & production'!CJ136","v":0},{"$f":"'Demand & production'!CK136","v":0},{"$f":"'Demand & production'!CL136","v":0},{"$f":"'Demand & production'!CM136","v":0},{"$f":"'Demand & production'!CN136","v":0},{"$f":"'Demand & production'!CO136","v":0},{"$f":"'Demand & production'!CP136","v":0},{"$f":"'Demand & production'!CQ136","v":0},{"$f":"'Demand & production'!CR136","v":0},{"$f":"'Demand & production'!CS136","v":0},{"$f":"'Demand & production'!CT136","v":0},{"$f":"'Demand & production'!CU136","v":0},{"$f":"'Demand & production'!CV136","v":0}]
[{"$nulls":4},"Gas received",null,"mmcf",{"$f":"SUM(J14:CV14)","v":947449.82082709495},null,{"$f":"'Demand & production'!J125","v":0},{"$f":"'Demand & production'!K125","v":0},{"$f":"'Demand & production'!L125","v":0},{"$f":"'Demand & production'!M125","v":0},{"$f":"'Demand & production'!N125","v":0},{"$f":"'Demand & production'!O125","v":0},{"$f":"'Demand & production'!P125","v":0},{"$f":"'Demand & production'!Q125","v":0},{"$f":"'Demand & production'!R125","v":0},{"$f":"'Demand & production'!S125","v":0},{"$f":"'Demand & production'!T125","v":0},{"$f":"'Demand & production'!U125","v":0},{"$f":"'Demand & production'!V125","v":0},{"$f":"'Demand & production'!W125","v":0},{"$f":"'Demand & production'!X125","v":0},{"$f":"'Demand & production'!Y125","v":0},{"$f":"'Demand & production'!Z125","v":0},{"$f":"'Demand & production'!AA125","v":0},{"$f":"'Demand & production'!AB125","v":0},{"$f":"'Demand & production'!AC125","v":0},{"$f":"'Demand & production'!AD125","v":13731.156823581086},{"$f":"'Demand & production'!AE125","v":27462.313647162173},{"$f":"'Demand & production'!AF125","v":27462.313647162173},{"$f":"'Demand & production'!AG125","v":27462.313647162173},{"$f":"'Demand & production'!AH125","v":27462.313647162173},{"$f":"'Demand & production'!AI125","v":27462.313647162173},{"$f":"'Demand & production'!AJ125","v":27462.313647162173},{"$f":"'Demand & production'!AK125","v":27462.313647162173},{"$f":"'Demand & production'!AL125","v":27462.313647162173},{"$f":"'Demand & production'!AM125","v":27462.313647162173},{"$f":"'Demand & production'!AN125","v":27462.313647162173},{"$f":"'Demand & production'!AO125","v":27462.313647162173},{"$f":"'Demand & production'!AP125","v":27462.313647162173},{"$f":"'Demand & production'!AQ125","v":27462.313647162173},{"$f":"'Demand & production'!AR125","v":27462.313647162173},{"$f":"'Demand & production'!AS125","v":27462.313647162173},{"$f":"'Demand & production'!AT125","v":27462.313647162173},{"$f":"'Demand & production'!AU125","v":27462.313647162173},{"$f":"'Demand & production'!AV125","v":27462.313647162173},{"$f":"'Demand & production'!AW125","v":27462.313647162173},{"$f":"'Demand & production'!AX125","v":27462.313647162173},{"$f":"'Demand & production'!AY125","v":27462.313647162173},{"$f":"'Demand & production'!AZ125","v":27462.313647162173},{"$f":"'Demand & production'!BA125","v":27462.313647162173},{"$f":"'Demand & production'!BB125","v":27462.313647162173},{"$f":"'Demand & production'!BC125","v":27462.313647162173},{"$f":"'Demand & production'!BD125","v":27462.313647162173},{"$f":"'Demand & production'!BE125","v":27462.313647162173},{"$f":"'Demand & production'!BF125","v":27462.313647162173},{"$f":"'Demand & production'!BG125","v":27462.313647162173},{"$f":"'Demand & production'!BH125","v":27462.313647162173},{"$f":"'Demand & production'!BI125","v":27462.313647162173},{"$f":"'Demand & production'!BJ125","v":27462.313647162173},{"$f":"'Demand & production'!BK125","v":27462.313647162173},{"$f":"'Demand & production'!BL125","v":27462.313647162173},{"$f":"'Demand & production'!BM125","v":0},{"$f":"'Demand & production'!BN125","v":0},{"$f":"'Demand & production'!BO125","v":0},{"$f":"'Demand & production'!BP125","v":0},{"$f":"'Demand & production'!BQ125","v":0},{"$f":"'Demand & production'!BR125","v":0},{"$f":"'Demand & production'!BS125","v":0},{"$f":"'Demand & production'!BT125","v":0},{"$f":"'Demand & production'!BU125","v":0},{"$f":"'Demand & production'!BV125","v":0},{"$f":"'Demand & production'!BW125","v":0},{"$f":"'Demand & production'!BX125","v":0},{"$f":"'Demand & production'!BY125","v":0},{"$f":"'Demand & production'!BZ125","v":0},{"$f":"'Demand & production'!CA125","v":0},{"$f":"'Demand & production'!CB125","v":0},{"$f":"'Demand & production'!CC125","v":0},{"$f":"'Demand & production'!CD125","v":0},{"$f":"'Demand & production'!CE125","v":0},{"$f":"'Demand & production'!CF125","v":0},{"$f":"'Demand & production'!CG125","v":0},{"$f":"'Demand & production'!CH125","v":0},{"$f":"'Demand & production'!CI125","v":0},{"$f":"'Demand & production'!CJ125","v":0},{"$f":"'Demand & production'!CK125","v":0},{"$f":"'Demand & production'!CL125","v":0},{"$f":"'Demand & production'!CM125","v":0},{"$f":"'Demand & production'!CN125","v":0},{"$f":"'Demand & production'!CO125","v":0},{"$f":"'Demand & production'!CP125","v":0},{"$f":"'Demand & production'!CQ125","v":0},{"$f":"'Demand & production'!CR125","v":0},{"$f":"'Demand & production'!CS125","v":0},{"$f":"'Demand & production'!CT125","v":0},{"$f":"'Demand & production'!CU125","v":0},{"$f":"'Demand & production'!CV125","v":0}]
[]
["Gas under take or pay contract"]
[]
[{"$nulls":4},"DSO under take or pay contract",null,"mmcf",{"$f":"SUM(J18:CV18)","v":947449.82082709495},null,{"$f":"'Demand & production'!J89","v":0},{"$f":"'Demand & production'!K89","v":0},{"$f":"'Demand & production'!L89","v":0},{"$f":"'Demand & production'!M89","v":0},{"$f":"'Demand & production'!N89","v":0},{"$f":"'Demand & production'!O89","v":0},{"$f":"'Demand & production'!P89","v":0},{"$f":"'Demand & production'!Q89","v":0},{"$f":"'Demand & production'!R89","v":0},{"$f":"'Demand & production'!S89","v":0},{"$f":"'Demand & production'!T89","v":0},{"$f":"'Demand & production'!U89","v":0},{"$f":"'Demand & production'!V89","v":0},{"$f":"'Demand & production'!W89","v":0},{"$f":"'Demand & production'!X89","v":0},{"$f":"'Demand & production'!Y89","v":0},{"$f":"'Demand & production'!Z89","v":0},{"$f":"'Demand & production'!AA89","v":0},{"$f":"'Demand & production'!AB89","v":0},{"$f":"'Demand & production'!AC89","v":0},{"$f":"'Demand & production'!AD89","v":13731.156823581086},{"$f":"'Demand & production'!AE89","v":27462.313647162173},{"$f":"'Demand & production'!AF89","v":27462.313647162173},{"$f":"'Demand & production'!AG89","v":27462.313647162173},{"$f":"'Demand & production'!AH89","v":27462.313647162173},{"$f":"'Demand & production'!AI89","v":27462.313647162173},{"$f":"'Demand & production'!AJ89","v":27462.313647162173},{"$f":"'Demand & production'!AK89","v":27462.313647162173},{"$f":"'Demand & production'!AL89","v":27462.313647162173},{"$f":"'Demand & production'!AM89","v":27462.313647162173},{"$f":"'Demand & production'!AN89","v":27462.313647162173},{"$f":"'Demand & production'!AO89","v":27462.313647162173},{"$f":"'Demand & production'!AP89","v":27462.313647162173},{"$f":"'Demand & production'!AQ89","v":27462.313647162173},{"$f":"'Demand & production'!AR89","v":27462.313647162173},{"$f":"'Demand & production'!AS89","v":27462.313647162173},{"$f":"'Demand & production'!AT89","v":27462.313647162173},{"$f":"'Demand & production'!AU89","v":27462.313647162173},{"$f":"'Demand & production'!AV89","v":27462.313647162173},{"$f":"'Demand & production'!AW89","v":27462.313647162173},{"$f":"'Demand & production'!AX89","v":27462.313647162173},{"$f":"'Demand & production'!AY89","v":27462.313647162173},{"$f":"'Demand & production'!AZ89","v":27462.313647162173},{"$f":"'Demand & production'!BA89","v":27462.313647162173},{"$f":"'Demand & production'!BB89","v":27462.313647162173},{"$f":"'Demand & production'!BC89","v":27462.313647162173},{"$f":"'Demand & production'!BD89","v":27462.313647162173},{"$f":"'Demand & production'!BE89","v":27462.313647162173},{"$f":"'Demand & production'!BF89","v":27462.313647162173},{"$f":"'Demand & production'!BG89","v":27462.313647162173},{"$f":"'Demand & production'!BH89","v":27462.313647162173},{"$f":"'Demand & production'!BI89","v":27462.313647162173},{"$f":"'Demand & production'!BJ89","v":27462.313647162173},{"$f":"'Demand & production'!BK89","v":27462.313647162173},{"$f":"'Demand & production'!BL89","v":27462.313647162173},{"$f":"'Demand & production'!BM89","v":0},{"$f":"'Demand & production'!BN89","v":0},{"$f":"'Demand & production'!BO89","v":0},{"$f":"'Demand & production'!BP89","v":0},{"$f":"'Demand & production'!BQ89","v":0},{"$f":"'Demand & production'!BR89","v":0},{"$f":"'Demand & production'!BS89","v":0},{"$f":"'Demand & production'!BT89","v":0},{"$f":"'Demand & production'!BU89","v":0},{"$f":"'Demand & production'!BV89","v":0},{"$f":"'Demand & production'!BW89","v":0},{"$f":"'Demand & production'!BX89","v":0},{"$f":"'Demand & production'!BY89","v":0},{"$f":"'Demand & production'!BZ89","v":0},{"$f":"'Demand & production'!CA89","v":0},{"$f":"'Demand & production'!CB89","v":0},{"$f":"'Demand & production'!CC89","v":0},{"$f":"'Demand & production'!CD89","v":0},{"$f":"'Demand & production'!CE89","v":0},{"$f":"'Demand & production'!CF89","v":0},{"$f":"'Demand & production'!CG89","v":0},{"$f":"'Demand & production'!CH89","v":0},{"$f":"'Demand & production'!CI89","v":0},{"$f":"'Demand & production'!CJ89","v":0},{"$f":"'Demand & production'!CK89","v":0},{"$f":"'Demand & production'!CL89","v":0},{"$f":"'Demand & production'!CM89","v":0},{"$f":"'Demand & production'!CN89","v":0},{"$f":"'Demand & production'!CO89","v":0},{"$f":"'Demand & production'!CP89","v":0},{"$f":"'Demand & production'!CQ89","v":0},{"$f":"'Demand & production'!CR89","v":0},{"$f":"'Demand & production'!CS89","v":0},{"$f":"'Demand & production'!CT89","v":0},{"$f":"'Demand & production'!CU89","v":0},{"$f":"'Demand & production'!CV89","v":0}]
[{"$nulls":4},"   O/w unused",null,"mmcf",{"$f":"SUM(J19:CV19)","v":0},null,{"$f":"'Demand & production'!J154","v":0},{"$f":"'Demand & production'!K154","v":0},{"$f":"'Demand & production'!L154","v":0},{"$f":"'Demand & production'!M154","v":0},{"$f":"'Demand & production'!N154","v":0},{"$f":"'Demand & production'!O154","v":0},{"$f":"'Demand & production'!P154","v":0},{"$f":"'Demand & production'!Q154","v":0},{"$f":"'Demand & production'!R154","v":0},{"$f":"'Demand & production'!S154","v":0},{"$f":"'Demand & production'!T154","v":0},{"$f":"'Demand & production'!U154","v":0},{"$f":"'Demand & production'!V154","v":0},{"$f":"'Demand & production'!W154","v":0},{"$f":"'Demand & production'!X154","v":0},{"$f":"'Demand & production'!Y154","v":0},{"$f":"'Demand & production'!Z154","v":0},{"$f":"'Demand & production'!AA154","v":0},{"$f":"'Demand & production'!AB154","v":0},{"$f":"'Demand & production'!AC154","v":0},{"$f":"'Demand & production'!AD154","v":0},{"$f":"'Demand & production'!AE154","v":0},{"$f":"'Demand & production'!AF154","v":0},{"$f":"'Demand & production'!AG154","v":0},{"$f":"'Demand & production'!AH154","v":0},{"$f":"'Demand & production'!AI154","v":0},{"$f":"'Demand & production'!AJ154","v":0},{"$f":"'Demand & production'!AK154","v":0},{"$f":"'Demand & production'!AL154","v":0},{"$f":"'Demand & production'!AM154","v":0},{"$f":"'Demand & production'!AN154","v":0},{"$f":"'Demand & production'!AO154","v":0},{"$f":"'Demand & production'!AP154","v":0},{"$f":"'Demand & production'!AQ154","v":0},{"$f":"'Demand & production'!AR154","v":0},{"$f":"'Demand & production'!AS154","v":0},{"$f":"'Demand & production'!AT154","v":0},{"$f":"'Demand & production'!AU154","v":0},{"$f":"'Demand & production'!AV154","v":0},{"$f":"'Demand & production'!AW154","v":0},{"$f":"'Demand & production'!AX154","v":0},{"$f":"'Demand & production'!AY154","v":0},{"$f":"'Demand & production'!AZ154","v":0},{"$f":"'Demand & production'!BA154","v":0},{"$f":"'Demand & production'!BB154","v":0},{"$f":"'Demand & production'!BC154","v":0},{"$f":"'Demand & production'!BD154","v":0},{"$f":"'Demand & production'!BE154","v":0},{"$f":"'Demand & production'!BF154","v":0},{"$f":"'Demand & production'!BG154","v":0},{"$f":"'Demand & production'!BH154","v":0},{"$f":"'Demand & production'!BI154","v":0},{"$f":"'Demand & production'!BJ154","v":0},{"$f":"'Demand & production'!BK154","v":0},{"$f":"'Demand & production'!BL154","v":0},{"$f":"'Demand & production'!BM154","v":0},{"$f":"'Demand & production'!BN154","v":0},{"$f":"'Demand & production'!BO154","v":0},{"$f":"'Demand & production'!BP154","v":0},{"$f":"'Demand & production'!BQ154","v":0},{"$f":"'Demand & production'!BR154","v":0},{"$f":"'Demand & production'!BS154","v":0},{"$f":"'Demand & production'!BT154","v":0},{"$f":"'Demand & production'!BU154","v":0},{"$f":"'Demand & production'!BV154","v":0},{"$f":"'Demand & production'!BW154","v":0},{"$f":"'Demand & production'!BX154","v":0},{"$f":"'Demand & production'!BY154","v":0},{"$f":"'Demand & production'!BZ154","v":0},{"$f":"'Demand & production'!CA154","v":0},{"$f":"'Demand & production'!CB154","v":0},{"$f":"'Demand & production'!CC154","v":0},{"$f":"'Demand & production'!CD154","v":0},{"$f":"'Demand & production'!CE154","v":0},{"$f":"'Demand & production'!CF154","v":0},{"$f":"'Demand & production'!CG154","v":0},{"$f":"'Demand & production'!CH154","v":0},{"$f":"'Demand & production'!CI154","v":0},{"$f":"'Demand & production'!CJ154","v":0},{"$f":"'Demand & production'!CK154","v":0},{"$f":"'Demand & production'!CL154","v":0},{"$f":"'Demand & production'!CM154","v":0},{"$f":"'Demand & production'!CN154","v":0},{"$f":"'Demand & production'!CO154","v":0},{"$f":"'Demand & production'!CP154","v":0},{"$f":"'Demand & production'!CQ154","v":0},{"$f":"'Demand & production'!CR154","v":0},{"$f":"'Demand & production'!CS154","v":0},{"$f":"'Demand & production'!CT154","v":0},{"$f":"'Demand & production'!CU154","v":0},{"$f":"'Demand & production'!CV154","v":0}]
[{"$nulls":4},"DSO in excess of take or pay contract",null,"mmcf",{"$f":"SUM(J20:CV20)","v":0},null,{"$f":"MAX(SUM($J$14:J14) - SUM($J$18:J18) - SUM($I$20:I20), 0)","v":0},{"$f":"MAX(SUM($J$14:K14) - SUM($J$18:K18) - SUM($I$20:J20), 0)","v":0},{"$f":"MAX(SUM($J$14:L14) - SUM($J$18:L18) - SUM($I$20:K20), 0)","v":0},{"$f":"MAX(SUM($J$14:M14) - SUM($J$18:M18) - SUM($I$20:L20), 0)","v":0},{"$f":"MAX(SUM($J$14:N14) - SUM($J$18:N18) - SUM($I$20:M20), 0)","v":0},{"$f":"MAX(SUM($J$14:O14) - SUM($J$18:O18) - SUM($I$20:N20), 0)","v":0},{"$f":"MAX(SUM($J$14:P14) - SUM($J$18:P18) - SUM($I$20:O20), 0)","v":0},{"$f":"MAX(SUM($J$14:Q14) - SUM($J$18:Q18) - SUM($I$20:P20), 0)","v":0},{"$f":"MAX(SUM($J$14:R14) - SUM($J$18:R18) - SUM($I$20:Q20), 0)","v":0},{"$f":"MAX(SUM($J$14:S14) - SUM($J$18:S18) - SUM($I$20:R20), 0)","v":0},{"$f":"MAX(SUM($J$14:T14) - SUM($J$18:T18) - SUM($I$20:S20), 0)","v":0},{"$f":"MAX(SUM($J$14:U14) - SUM($J$18:U18) - SUM($I$20:T20), 0)","v":0},{"$f":"MAX(SUM($J$14:V14) - SUM($J$18:V18) - SUM($I$20:U20), 0)","v":0},{"$f":"MAX(SUM($J$14:W14) - SUM($J$18:W18) - SUM($I$20:V20), 0)","v":0},{"$f":"MAX(SUM($J$14:X14) - SUM($J$18:X18) - SUM($I$20:W20), 0)","v":0},{"$f":"MAX(SUM($J$14:Y14) - SUM($J$18:Y18) - SUM($I$20:X20), 0)","v":0},{"$f":"MAX(SUM($J$14:Z14) - SUM($J$18:Z18) - SUM($I$20:Y20), 0)","v":0},{"$f":"MAX(SUM($J$14:AA14) - SUM($J$18:AA18) - SUM($I$20:Z20), 0)","v":0},{"$f":"MAX(SUM($J$14:AB14) - SUM($J$18:AB18) - SUM($I$20:AA20), 0)","v":0},{"$f":"MAX(SUM($J$14:AC14) - SUM($J$18:AC18) - SUM($I$20:AB20), 0)","v":0},{"$f":"MAX(SUM($J$14:AD14) - SUM($J$18:AD18) - SUM($I$20:AC20), 0)","v":0},{"$f":"MAX(SUM($J$14:AE14) - SUM($J$18:AE18) - SUM($I$20:AD20), 0)","v":0},{"$f":"MAX(SUM($J$14:AF14) - SUM($J$18:AF18) - SUM($I$20:AE20), 0)","v":0},{"$f":"MAX(SUM($J$14:AG14) - SUM($J$18:AG18) - SUM($I$20:AF20), 0)","v":0},{"$f":"MAX(SUM($J$14:AH14) - SUM($J$18:AH18) - SUM($I$20:AG20), 0)","v":0},{"$f":"MAX(SUM($J$14:AI14) - SUM($J$18:AI18) - SUM($I$20:AH20), 0)","v":0},{"$f":"MAX(SUM($J$14:AJ14) - SUM($J$18:AJ18) - SUM($I$20:AI20), 0)","v":0},{"$f":"MAX(SUM($J$14:AK14) - SUM($J$18:AK18) - SUM($I$20:AJ20), 0)","v":0},{"$f":"MAX(SUM($J$14:AL14) - SUM($J$18:AL18) - SUM($I$20:AK20), 0)","v":0},{"$f":"MAX(SUM($J$14:AM14) - SUM($J$18:AM18) - SUM($I$20:AL20), 0)","v":0},{"$f":"MAX(SUM($J$14:AN14) - SUM($J$18:AN18) - SUM($I$20:AM20), 0)","v":0},{"$f":"MAX(SUM($J$14:AO14) - SUM($J$18:AO18) - SUM($I$20:AN20), 0)","v":0},{"$f":"MAX(SUM($J$14:AP14) - SUM($J$18:AP18) - SUM($I$20:AO20), 0)","v":0},{"$f":"MAX(SUM($J$14:AQ14) - SUM($J$18:AQ18) - SUM($I$20:AP20), 0)","v":0},{"$f":"MAX(SUM($J$14:AR14) - SUM($J$18:AR18) - SUM($I$20:AQ20), 0)","v":0},{"$f":"MAX(SUM($J$14:AS14) - SUM($J$18:AS18) - SUM($I$20:AR20), 0)","v":0},{"$f":"MAX(SUM($J$14:AT14) - SUM($J$18:AT18) - SUM($I$20:AS20), 0)","v":0},{"$f":"MAX(SUM($J$14:AU14) - SUM($J$18:AU18) - SUM($I$20:AT20), 0)","v":0},{"$f":"MAX(SUM($J$14:AV14) - SUM($J$18:AV18) - SUM($I$20:AU20), 0)","v":0},{"$f":"MAX(SUM($J$14:AW14) - SUM($J$18:AW18) - SUM($I$20:AV20), 0)","v":0},{"$f":"MAX(SUM($J$14:AX14) - SUM($J$18:AX18) - SUM($I$20:AW20), 0)","v":0},{"$f":"MAX(SUM($J$14:AY14) - SUM($J$18:AY18) - SUM($I$20:AX20), 0)","v":0},{"$f":"MAX(SUM($J$14:AZ14) - SUM($J$18:AZ18) - SUM($I$20:AY20), 0)","v":0},{"$f":"MAX(SUM($J$14:BA14) - SUM($J$18:BA18) - SUM($I$20:AZ20), 0)","v":0},{"$f":"MAX(SUM($J$14:BB14) - SUM($J$18:BB18) - SUM($I$20:BA20), 0)","v":0},{"$f":"MAX(SUM($J$14:BC14) - SUM($J$18:BC18) - SUM($I$20:BB20), 0)","v":0},{"$f":"MAX(SUM($J$14:BD14) - SUM($J$18:BD18) - SUM($I$20:BC20), 0)","v":0},{"$f":"MAX(SUM($J$14:BE14) - SUM($J$18:BE18) - SUM($I$20:BD20), 0)","v":0},{"$f":"MAX(SUM($J$14:BF14) - SUM($J$18:BF18) - SUM($I$20:BE20), 0)","v":0},{"$f":"MAX(SUM($J$14:BG14) - SUM($J$18:BG18) - SUM($I$20:BF20), 0)","v":0},{"$f":"MAX(SUM($J$14:BH14) - SUM($J$18:BH18) - SUM($I$20:BG20), 0)","v":0},{"$f":"MAX(SUM($J$14:BI14) - SUM($J$18:BI18) - SUM($I$20:BH20), 0)","v":0},{"$f":"MAX(SUM($J$14:BJ14) - SUM($J$18:BJ18) - SUM($I$20:BI20), 0)","v":0},{"$f":"MAX(SUM($J$14:BK14) - SUM($J$18:BK18) - SUM($I$20:BJ20), 0)","v":0},{"$f":"MAX(SUM($J$14:BL14) - SUM($J$18:BL18) - SUM($I$20:BK20), 0)","v":0},{"$f":"MAX(SUM($J$14:BM14) - SUM($J$18:BM18) - SUM($I$20:BL20), 0)","v":0},{"$f":"MAX(SUM($J$14:BN14) - SUM($J$18:BN18) - SUM($I$20:BM20), 0)","v":0},{"$f":"MAX(SUM($J$14:BO14) - SUM($J$18:BO18) - SUM($I$20:BN20), 0)","v":0},{"$f":"MAX(SUM($J$14:BP14) - SUM($J$18:BP18) - SUM($I$20:BO20), 0)","v":0},{"$f":"MAX(SUM($J$14:BQ14) - SUM($J$18:BQ18) - SUM($I$20:BP20), 0)","v":0},{"$f":"MAX(SUM($J$14:BR14) - SUM($J$18:BR18) - SUM($I$20:BQ20), 0)","v":0},{"$f":"MAX(SUM($J$14:BS14) - SUM($J$18:BS18) - SUM($I$20:BR20), 0)","v":0},{"$f":"MAX(SUM($J$14:BT14) - SUM($J$18:BT18) - SUM($I$20:BS20), 0)","v":0},{"$f":"MAX(SUM($J$14:BU14) - SUM($J$18:BU18) - SUM($I$20:BT20), 0)","v":0},{"$f":"MAX(SUM($J$14:BV14) - SUM($J$18:BV18) - SUM($I$20:BU20), 0)","v":0},{"$f":"MAX(SUM($J$14:BW14) - SUM($J$18:BW18) - SUM($I$20:BV20), 0)","v":0},{"$f":"MAX(SUM($J$14:BX14) - SUM($J$18:BX18) - SUM($I$20:BW20), 0)","v":0},{"$f":"MAX(SUM($J$14:BY14) - SUM($J$18:BY18) - SUM($I$20:BX20), 0)","v":0},{"$f":"MAX(SUM($J$14:BZ14) - SUM($J$18:BZ18) - SUM($I$20:BY20), 0)","v":0},{"$f":"MAX(SUM($J$14:CA14) - SUM($J$18:CA18) - SUM($I$20:BZ20), 0)","v":0},{"$f":"MAX(SUM($J$14:CB14) - SUM($J$18:CB18) - SUM($I$20:CA20), 0)","v":0},{"$f":"MAX(SUM($J$14:CC14) - SUM($J$18:CC18) - SUM($I$20:CB20), 0)","v":0},{"$f":"MAX(SUM($J$14:CD14) - SUM($J$18:CD18) - SUM($I$20:CC20), 0)","v":0},{"$f":"MAX(SUM($J$14:CE14) - SUM($J$18:CE18) - SUM($I$20:CD20), 0)","v":0},{"$f":"MAX(SUM($J$14:CF14) - SUM($J$18:CF18) - SUM($I$20:CE20), 0)","v":0},{"$f":"MAX(SUM($J$14:CG14) - SUM($J$18:CG18) - SUM($I$20:CF20), 0)","v":0},{"$f":"MAX(SUM($J$14:CH14) - SUM($J$18:CH18) - SUM($I$20:CG20), 0)","v":0},{"$f":"MAX(SUM($J$14:CI14) - SUM($J$18:CI18) - SUM($I$20:CH20), 0)","v":0},{"$f":"MAX(SUM($J$14:CJ14) - SUM($J$18:CJ18) - SUM($I$20:CI20), 0)","v":0},{"$f":"MAX(SUM($J$14:CK14) - SUM($J$18:CK18) - SUM($I$20:CJ20), 0)","v":0},{"$f":"MAX(SUM($J$14:CL14) - SUM($J$18:CL18) - SUM($I$20:CK20), 0)","v":0},{"$f":"MAX(SUM($J$14:CM14) - SUM($J$18:CM18) - SUM($I$20:CL20), 0)","v":0},{"$f":"MAX(SUM($J$14:CN14) - SUM($J$18:CN18) - SUM($I$20:CM20), 0)","v":0},{"$f":"MAX(SUM($J$14:CO14) - SUM($J$18:CO18) - SUM($I$20:CN20), 0)","v":0},{"$f":"MAX(SUM($J$14:CP14) - SUM($J$18:CP18) - SUM($I$20:CO20), 0)","v":0},{"$f":"MAX(SUM($J$14:CQ14) - SUM($J$18:CQ18) - SUM($I$20:CP20), 0)","v":0},{"$f":"MAX(SUM($J$14:CR14) - SUM($J$18:CR18) - SUM($I$20:CQ20), 0)","v":0},{"$f":"MAX(SUM($J$14:CS14) - SUM($J$18:CS18) - SUM($I$20:CR20), 0)","v":0},{"$f":"MAX(SUM($J$14:CT14) - SUM($J$18:CT18) - SUM($I$20:CS20), 0)","v":0},{"$f":"MAX(SUM($J$14:CU14) - SUM($J$18:CU18) - SUM($I$20:CT20), 0)","v":0},{"$f":"MAX(SUM($J$14:CV14) - SUM($J$18:CV18) - SUM($I$20:CU20), 0)","v":0}]
[]
["Pricing"]
[]
[{"$nulls":4},"LNG plant tolling fee",{"$f":"Inputs!C375","v":5137.7400000000007},"US$ / mmcf",null,null,{"$f":"$F$24","v":5137.7400000000007},5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,{"$f":"$F$24","v":5137.7400000000007},5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,{"$f":"$F$24","v":5137.7400000000007},5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007,5137.7400000000007]
[{"$nulls":4},"DSO processing tariff",{"$f":"Inputs!E375","v":779.87249999999995},"US$ / mmcf",null,null,{"$f":"$F$25","v":779.87249999999995},{"$f":"$F$25","v":779.87249999999995},779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,{"$f":"$F$25","v":779.87249999999995},779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995,779.87249999999995]
[]
["Project pre-tax cash flow (real)"]
[]
[null,null,"LNG plant"]
[]
[null,null,"Revenues"]
[{"$nulls":4},"Tolling fee revenues",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J32:CV32)","v":64671546906.917999},null,{"$f":"J8 * J24","v":0},{"$f":"K8 * K24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,951433333.33333349,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,925513573.58468509,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8 * BW24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,null,"Facility capital expenditure"]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!$C$162","v":0},{"$f":"Inputs!$C$3 & \" US$ / mmpta\"","v":"2020 US$ / mmpta"}]
[{"$nulls":4},"Total development capital expenditure",{"$f":"$F$36 * SUM(Inputs!$C$96:$CP$96) * 10^6","v":0},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J38:CV38)","v":0},null,{"$f":"$F$37 * Inputs!D162","v":0},{"$f":"$F$37 * Inputs!E162","v":0},{"$f":"$F$37 * Inputs!F162","v":0},{"$f":"$F$37 * Inputs!G162","v":0},{"$f":"$F$37 * Inputs!H162","v":0},{"$f":"$F$37 * Inputs!I162","v":0},{"$f":"$F$37 * Inputs!J162","v":0},{"$f":"$F$37 * Inputs!K162","v":0},{"$f":"$F$37 * Inputs!L162","v":0},{"$f":"$F$37 * Inputs!M162","v":0},{"$f":"$F$37 * Inputs!N162","v":0},{"$f":"$F$37 * Inputs!O162","v":0},{"$f":"$F$37 * Inputs!P162","v":0},{"$f":"$F$37 * Inputs!Q162","v":0},{"$f":"$F$37 * Inputs!R162","v":0},{"$f":"$F$37 * Inputs!S162","v":0},{"$f":"$F$37 * Inputs!T162","v":0},{"$f":"$F$37 * Inputs!U162","v":0},{"$f":"$F$37 * Inputs!V162","v":0},{"$f":"$F$37 * Inputs!W162","v":0},{"$f":"$F$37 * Inputs!X162","v":0},{"$f":"$F$37 * Inputs!Y162","v":0},{"$f":"$F$37 * Inputs!Z162","v":0},{"$f":"$F$37 * Inputs!AA162","v":0},{"$f":"$F$37 * Inputs!AB162","v":0},{"$f":"$F$37 * Inputs!AC162","v":0},{"$f":"$F$37 * Inputs!AD162","v":0},{"$f":"$F$37 * Inputs!AE162","v":0},{"$f":"$F$37 * Inputs!AF162","v":0},{"$f":"$F$37 * Inputs!AG162","v":0},{"$f":"$F$37 * Inputs!AH162","v":0},{"$f":"$F$37 * Inputs!AI162","v":0},{"$f":"$F$37 * Inputs!AJ162","v":0},{"$f":"$F$37 * Inputs!AK162","v":0},{"$f":"$F$37 * Inputs!AL162","v":0},{"$f":"$F$37 * Inputs!AM162","v":0},{"$f":"$F$37 * Inputs!AN162","v":0},{"$f":"$F$37 * Inputs!AO162","v":0},{"$f":"$F$37 * Inputs!AP162","v":0},{"$f":"$F$37 * Inputs!AQ162","v":0},{"$f":"$F$37 * Inputs!AR162","v":0},{"$f":"$F$37 * Inputs!AS162","v":0},{"$f":"$F$37 * Inputs!AT162","v":0},{"$f":"$F$37 * Inputs!AU162","v":0},{"$f":"$F$37 * Inputs!AV162","v":0},{"$f":"$F$37 * Inputs!AW162","v":0},{"$f":"$F$37 * Inputs!AX162","v":0},{"$f":"$F$37 * Inputs!AY162","v":0},{"$f":"$F$37 * Inputs!AZ162","v":0},{"$f":"$F$37 * Inputs!BA162","v":0},{"$f":"$F$37 * Inputs!BB162","v":0},{"$f":"$F$37 * Inputs!BC162","v":0},{"$f":"$F$37 * Inputs!BD162","v":0},{"$f":"$F$37 * Inputs!BE162","v":0},{"$f":"$F$37 * Inputs!BF162","v":0},{"$f":"$F$37 * Inputs!BG162","v":0},{"$f":"$F$37 * Inputs!BH162","v":0},{"$f":"$F$37 * Inputs!BI162","v":0},{"$f":"$F$37 * Inputs!BJ162","v":0},{"$f":"$F$37 * Inputs!BK162","v":0},{"$f":"$F$37 * Inputs!BL162","v":0},{"$f":"$F$37 * Inputs!BM162","v":0},{"$f":"$F$37 * Inputs!BN162","v":0},{"$f":"$F$37 * Inputs!BO162","v":0},{"$f":"$F$37 * Inputs!BP162","v":0},{"$f":"$F$37 * Inputs!BQ162","v":0},{"$f":"$F$37 * Inputs!BR162","v":0},{"$f":"$F$37 * Inputs!BS162","v":0},{"$f":"$F$37 * Inputs!BT162","v":0},{"$f":"$F$37 * Inputs!BU162","v":0},{"$f":"$F$37 * Inputs!BV162","v":0},{"$f":"$F$37 * Inputs!BW162","v":0},{"$f":"$F$37 * Inputs!BX162","v":0},{"$f":"$F$37 * Inputs!BY162","v":0},{"$f":"$F$37 * Inputs!BZ162","v":0},{"$f":"$F$37 * Inputs!CA162","v":0},{"$f":"$F$37 * Inputs!CB162","v":0},{"$f":"$F$37 * Inputs!CC162","v":0},{"$f":"$F$37 * Inputs!CD162","v":0},{"$f":"$F$37 * Inputs!CE162","v":0},{"$f":"$F$37 * Inputs!CF162","v":0},{"$f":"$F$37 * Inputs!CG162","v":0},{"$f":"$F$37 * Inputs!CH162","v":0},{"$f":"$F$37 * Inputs!CI162","v":0},{"$f":"$F$37 * Inputs!CJ162","v":0},{"$f":"$F$37 * Inputs!CK162","v":0},{"$f":"$F$37 * Inputs!CL162","v":0},{"$f":"$F$37 * Inputs!CM162","v":0},{"$f":"$F$37 * Inputs!CN162","v":0},{"$f":"$F$37 * Inputs!CO162","v":0},{"$f":"$F$37 * Inputs!CP162","v":0}]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!$C$182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J40:CV40)","v":0},null,{"$f":"IF(J11 > 1, $H$38 * $F$40, 0)","v":0},{"$f":"IF(K11 > 1, $H$38 * $F$40, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW11 > 1, $H$38 * $F$40, 0)","v":0},0,0,0,0,0,{"$f":"IF(CC11 > 1, $H$38 * $F$40, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Train capital expenditure"]
[{"$nulls":4},"Train capacity starting operation",null,"mmtpa",{"$f":"SUM(J43:CV43)","v":7},null,{"$f":"Inputs!C96","v":0},{"$f":"Inputs!D96","v":0},{"$f":"Inputs!E96","v":0},{"$f":"Inputs!F96","v":0},{"$f":"Inputs!G96","v":0},{"$f":"Inputs!H96","v":0},{"$f":"Inputs!I96","v":0},{"$f":"Inputs!J96","v":0},{"$f":"Inputs!K96","v":0},{"$f":"Inputs!L96","v":0},{"$f":"Inputs!M96","v":0},{"$f":"Inputs!N96","v":0},{"$f":"Inputs!O96","v":0},{"$f":"Inputs!P96","v":0},{"$f":"Inputs!Q96","v":0},{"$f":"Inputs!R96","v":0},{"$f":"Inputs!S96","v":0},{"$f":"Inputs!T96","v":0},{"$f":"Inputs!U96","v":0},{"$f":"Inputs!V96","v":0},{"$f":"Inputs!W96","v":7},{"$f":"Inputs!X96","v":0},{"$f":"Inputs!Y96","v":0},{"$f":"Inputs!Z96","v":0},{"$f":"Inputs!AA96","v":0},{"$f":"Inputs!AB96","v":0},{"$f":"Inputs!AC96","v":0},{"$f":"Inputs!AD96","v":0},{"$f":"Inputs!AE96","v":0},{"$f":"Inputs!AF96","v":0},{"$f":"Inputs!AG96","v":0},{"$f":"Inputs!AH96","v":0},{"$f":"Inputs!AI96","v":0},{"$f":"Inputs!AJ96","v":0},{"$f":"Inputs!AK96","v":0},{"$f":"Inputs!AL96","v":0},{"$f":"Inputs!AM96","v":0},{"$f":"Inputs!AN96","v":0},{"$f":"Inputs!AO96","v":0},{"$f":"Inputs!AP96","v":0},{"$f":"Inputs!AQ96","v":0},{"$f":"Inputs!AR96","v":0},{"$f":"Inputs!AS96","v":0},{"$f":"Inputs!AT96","v":0},{"$f":"Inputs!AU96","v":0},{"$f":"Inputs!AV96","v":0},{"$f":"Inputs!AW96","v":0},{"$f":"Inputs!AX96","v":0},{"$f":"Inputs!AY96","v":0},{"$f":"Inputs!AZ96","v":0},{"$f":"Inputs!BA96","v":0},{"$f":"Inputs!BB96","v":0},{"$f":"Inputs!BC96","v":0},{"$f":"Inputs!BD96","v":0},{"$f":"Inputs!BE96","v":0},{"$f":"Inputs!BF96","v":0},{"$f":"Inputs!BG96","v":0},{"$f":"Inputs!BH96","v":0},{"$f":"Inputs!BI96","v":0},{"$f":"Inputs!BJ96","v":0},{"$f":"Inputs!BK96","v":0},{"$f":"Inputs!BL96","v":0},{"$f":"Inputs!BM96","v":0},{"$f":"Inputs!BN96","v":0},{"$f":"Inputs!BO96","v":0},{"$f":"Inputs!BP96","v":0},{"$f":"Inputs!BQ96","v":0},{"$f":"Inputs!BR96","v":0},{"$f":"Inputs!BS96","v":0},{"$f":"Inputs!BT96","v":0},{"$f":"Inputs!BU96","v":0},{"$f":"Inputs!BV96","v":0},{"$f":"Inputs!BW96","v":0},{"$f":"Inputs!BX96","v":0},{"$f":"Inputs!BY96","v":0},{"$f":"Inputs!BZ96","v":0},{"$f":"Inputs!CA96","v":0},{"$f":"Inputs!CB96","v":0},{"$f":"Inputs!CC96","v":0},{"$f":"Inputs!CD96","v":0},{"$f":"Inputs!CE96","v":0},{"$f":"Inputs!CF96","v":0},{"$f":"Inputs!CG96","v":0},{"$f":"Inputs!CH96","v":0},{"$f":"Inputs!CI96","v":0},{"$f":"Inputs!CJ96","v":0},{"$f":"Inputs!CK96","v":0},{"$f":"Inputs!CL96","v":0},{"$f":"Inputs!CM96","v":0},{"$f":"Inputs!CN96","v":0},{"$f":"Inputs!CO96","v":0}]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!C176","v":1000000000},{"$f":"Inputs!$C$3 & \" US$ / mmtpa\"","v":"2020 US$ / mmtpa"}]
[{"$nulls":4},"Total development capital expenditure for trains starting operation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J45:CV45)","v":7000000000},null,{"$f":"J43 * $F$44","v":0},{"$f":"K43 * $F$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7000000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW43 * $F$44","v":0},0,0,0,0,0,{"$f":"CC43 * $F$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"5 years before start up",{"$f":"Inputs!$D$176","v":7.9142436077457162E-2},"US$",{"$f":"SUM(J47:CV47)","v":553997052.54220009},{"$nulls":11},{"$f":"Y45 * $F$47","v":0},{"$f":"Z45 * $F$47","v":0},0,0,0,553997052.54220009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL45 * $F$47","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"4 years before start up",{"$f":"Inputs!$E$176","v":0.13162828627448961},"US$",921398003.92142725,{"$nulls":12},{"$f":"Y45 * $F$48","v":0},{"$f":"Z45 * $F$48","v":0},0,0,0,921398003.92142725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL45 * $F$48","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"3 years before start up",{"$f":"Inputs!$F$176","v":0.20374675679255946},"US$",1426227297.5479162,{"$nulls":13},{"$f":"Y45 * $F$49","v":0},{"$f":"Z45 * $F$49","v":0},0,0,0,1426227297.5479162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL45 * $F$49","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"2 years before start up",{"$f":"Inputs!$G$176","v":0.24847158508989123},"US$",1739301095.6292386,{"$nulls":14},{"$f":"Y45 * $F$50","v":0},{"$f":"Z45 * $F$50","v":0},0,0,0,1739301095.6292386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL45 * $F$50","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"1 years before start up",{"$f":"Inputs!$H$176","v":0.24241135868975419},"US$",1696879510.8282793,{"$nulls":15},{"$f":"Y45 * $F$51","v":0},{"$f":"Z45 * $F$51","v":0},0,0,0,1696879510.8282793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL45 * $F$51","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Start up",{"$f":"Inputs!$I$176","v":9.4599577075848207E-2},"US$",662197039.53093743,{"$nulls":16},{"$f":"Y45 * $F$52","v":0},{"$f":"Z45 * $F$52","v":0},0,0,0,662197039.53093743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL45 * $F$52","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J54:CV54)","v":6999999999.9999981},null,{"$f":"SUM(J47:J52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,553997052.54220009,921398003.92142725,1426227297.5479162,1739301095.6292386,1696879510.8282793,662197039.53093743,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP47:AP52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV47:BV52)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC47:CC52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!$C$182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J56:CV56)","v":2029999999.9999998},null,{"$f":"IF(AND(J4 >= 'Demand & production'!$F$298, J4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(K4 >= 'Demand & production'!$F$298, K4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(L4 >= 'Demand & production'!$F$298, L4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(M4 >= 'Demand & production'!$F$298, M4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(N4 >= 'Demand & production'!$F$298, N4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(O4 >= 'Demand & production'!$F$298, O4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(P4 >= 'Demand & production'!$F$298, P4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(Q4 >= 'Demand & production'!$F$298, Q4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(R4 >= 'Demand & production'!$F$298, R4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(S4 >= 'Demand & production'!$F$298, S4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(T4 >= 'Demand & production'!$F$298, T4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(U4 >= 'Demand & production'!$F$298, U4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(V4 >= 'Demand & production'!$F$298, V4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(W4 >= 'Demand & production'!$F$298, W4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(X4 >= 'Demand & production'!$F$298, X4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(Y4 >= 'Demand & production'!$F$298, Y4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(Z4 >= 'Demand & production'!$F$298, Z4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(AA4 >= 'Demand & production'!$F$298, AA4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(AB4 >= 'Demand & production'!$F$298, AB4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(AC4 >= 'Demand & production'!$F$298, AC4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(AD4 >= 'Demand & production'!$F$298, AD4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AE4 >= 'Demand & production'!$F$298, AE4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AF4 >= 'Demand & production'!$F$298, AF4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AG4 >= 'Demand & production'!$F$298, AG4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AH4 >= 'Demand & production'!$F$298, AH4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AI4 >= 'Demand & production'!$F$298, AI4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AJ4 >= 'Demand & production'!$F$298, AJ4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AK4 >= 'Demand & production'!$F$298, AK4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AL4 >= 'Demand & production'!$F$298, AL4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AM4 >= 'Demand & production'!$F$298, AM4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AN4 >= 'Demand & production'!$F$298, AN4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AO4 >= 'Demand & production'!$F$298, AO4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AP4 >= 'Demand & production'!$F$298, AP4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AQ4 >= 'Demand & production'!$F$298, AQ4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AR4 >= 'Demand & production'!$F$298, AR4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AS4 >= 'Demand & production'!$F$298, AS4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AT4 >= 'Demand & production'!$F$298, AT4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AU4 >= 'Demand & production'!$F$298, AU4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AV4 >= 'Demand & production'!$F$298, AV4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AW4 >= 'Demand & production'!$F$298, AW4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AX4 >= 'Demand & production'!$F$298, AX4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AY4 >= 'Demand & production'!$F$298, AY4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(AZ4 >= 'Demand & production'!$F$298, AZ4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(BA4 >= 'Demand & production'!$F$298, BA4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(BB4 >= 'Demand & production'!$F$298, BB4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(BC4 >= 'Demand & production'!$F$298, BC4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(BD4 >= 'Demand & production'!$F$298, BD4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(BE4 >= 'Demand & production'!$F$298, BE4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(BF4 >= 'Demand & production'!$F$298, BF4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":69999999.999999985},{"$f":"IF(AND(BG4 >= 'Demand & production'!$F$298, BG4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BH4 >= 'Demand & production'!$F$298, BH4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BI4 >= 'Demand & production'!$F$298, BI4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BJ4 >= 'Demand & production'!$F$298, BJ4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BK4 >= 'Demand & production'!$F$298, BK4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BL4 >= 'Demand & production'!$F$298, BL4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BM4 >= 'Demand & production'!$F$298, BM4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BN4 >= 'Demand & production'!$F$298, BN4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BO4 >= 'Demand & production'!$F$298, BO4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BP4 >= 'Demand & production'!$F$298, BP4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BQ4 >= 'Demand & production'!$F$298, BQ4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BR4 >= 'Demand & production'!$F$298, BR4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BS4 >= 'Demand & production'!$F$298, BS4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BT4 >= 'Demand & production'!$F$298, BT4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BU4 >= 'Demand & production'!$F$298, BU4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BV4 >= 'Demand & production'!$F$298, BV4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BW4 >= 'Demand & production'!$F$298, BW4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BX4 >= 'Demand & production'!$F$298, BX4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BY4 >= 'Demand & production'!$F$298, BY4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BZ4 >= 'Demand & production'!$F$298, BZ4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CA4 >= 'Demand & production'!$F$298, CA4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CB4 >= 'Demand & production'!$F$298, CB4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CC4 >= 'Demand & production'!$F$298, CC4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CD4 >= 'Demand & production'!$F$298, CD4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CE4 >= 'Demand & production'!$F$298, CE4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CF4 >= 'Demand & production'!$F$298, CF4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CG4 >= 'Demand & production'!$F$298, CG4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CH4 >= 'Demand & production'!$F$298, CH4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CI4 >= 'Demand & production'!$F$298, CI4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CJ4 >= 'Demand & production'!$F$298, CJ4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CK4 >= 'Demand & production'!$F$298, CK4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CL4 >= 'Demand & production'!$F$298, CL4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CM4 >= 'Demand & production'!$F$298, CM4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CN4 >= 'Demand & production'!$F$298, CN4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CO4 >= 'Demand & production'!$F$298, CO4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CP4 >= 'Demand & production'!$F$298, CP4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CQ4 >= 'Demand & production'!$F$298, CQ4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CR4 >= 'Demand & production'!$F$298, CR4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CS4 >= 'Demand & production'!$F$298, CS4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CT4 >= 'Demand & production'!$F$298, CT4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CU4 >= 'Demand & production'!$F$298, CU4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CV4 >= 'Demand & production'!$F$298, CV4 < ('Demand & production'!$F$318 - 5)), $H$54 * $F$56, 0)","v":0}]
[]
[{"$nulls":4},"Total capital expenditure",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J58:CV58)","v":9029999999.9999981},null,{"$f":"J38 + J40 + J54 + J56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,553997052.54220009,921398003.92142725,1426227297.5479162,1739301095.6292386,1696879510.8282793,732197039.53093743,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,{"$f":"AP38 + AP40 + AP54 + AP56","v":69999999.999999985},69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV38 + BV40 + BV54 + BV56","v":0},0,0,0,0,0,0,{"$f":"CC38 + CC40 + CC54 + CC56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating expenditure"]
[{"$nulls":4},"Unit operating expenditure",{"$f":"Inputs!C189 / (Inputs!I13 * 1000000)","v":26.737967914438507},{"$f":"Inputs!C3 & \" US$ / mt\"","v":"2020 US$ / mt"}]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J62:CV62)","v":6550802139.0374365},null,{"$f":"$F$61 * J9 * 'Demand & production'!J308","v":0},{"$f":"$F$61 * K9 * 'Demand & production'!K308","v":0},{"$f":"$F$61 * L9 * 'Demand & production'!L308","v":0},{"$f":"$F$61 * M9 * 'Demand & production'!M308","v":0},{"$f":"$F$61 * N9 * 'Demand & production'!N308","v":0},{"$f":"$F$61 * O9 * 'Demand & production'!O308","v":0},{"$f":"$F$61 * P9 * 'Demand & production'!P308","v":0},{"$f":"$F$61 * Q9 * 'Demand & production'!Q308","v":0},{"$f":"$F$61 * R9 * 'Demand & production'!R308","v":0},{"$f":"$F$61 * S9 * 'Demand & production'!S308","v":0},{"$f":"$F$61 * T9 * 'Demand & production'!T308","v":0},{"$f":"$F$61 * U9 * 'Demand & production'!U308","v":0},{"$f":"$F$61 * V9 * 'Demand & production'!V308","v":0},{"$f":"$F$61 * W9 * 'Demand & production'!W308","v":0},{"$f":"$F$61 * X9 * 'Demand & production'!X308","v":0},{"$f":"$F$61 * Y9 * 'Demand & production'!Y308","v":0},{"$f":"$F$61 * Z9 * 'Demand & production'!Z308","v":0},{"$f":"$F$61 * AA9 * 'Demand & production'!AA308","v":0},{"$f":"$F$61 * AB9 * 'Demand & production'!AB308","v":0},{"$f":"$F$61 * AC9 * 'Demand & production'!AC308","v":0},{"$f":"$F$61 * AD9 * 'Demand & production'!AD308","v":187165775.40106955},{"$f":"$F$61 * AE9 * 'Demand & production'!AE308","v":187165775.40106955},{"$f":"$F$61 * AF9 * 'Demand & production'!AF308","v":187165775.40106955},{"$f":"$F$61 * AG9 * 'Demand & production'!AG308","v":187165775.40106955},{"$f":"$F$61 * AH9 * 'Demand & production'!AH308","v":187165775.40106955},{"$f":"$F$61 * AI9 * 'Demand & production'!AI308","v":187165775.40106955},{"$f":"$F$61 * AJ9 * 'Demand & production'!AJ308","v":187165775.40106955},{"$f":"$F$61 * AK9 * 'Demand & production'!AK308","v":187165775.40106955},{"$f":"$F$61 * AL9 * 'Demand & production'!AL308","v":187165775.40106955},{"$f":"$F$61 * AM9 * 'Demand & production'!AM308","v":187165775.40106955},{"$f":"$F$61 * AN9 * 'Demand & production'!AN308","v":187165775.40106955},{"$f":"$F$61 * AO9 * 'Demand & production'!AO308","v":187165775.40106955},{"$f":"$F$61 * AP9 * 'Demand & production'!AP308","v":187165775.40106955},{"$f":"$F$61 * AQ9 * 'Demand & production'!AQ308","v":187165775.40106955},{"$f":"$F$61 * AR9 * 'Demand & production'!AR308","v":187165775.40106955},{"$f":"$F$61 * AS9 * 'Demand & production'!AS308","v":187165775.40106955},{"$f":"$F$61 * AT9 * 'Demand & production'!AT308","v":187165775.40106955},{"$f":"$F$61 * AU9 * 'Demand & production'!AU308","v":187165775.40106955},{"$f":"$F$61 * AV9 * 'Demand & production'!AV308","v":187165775.40106955},{"$f":"$F$61 * AW9 * 'Demand & production'!AW308","v":187165775.40106955},{"$f":"$F$61 * AX9 * 'Demand & production'!AX308","v":187165775.40106955},{"$f":"$F$61 * AY9 * 'Demand & production'!AY308","v":187165775.40106955},{"$f":"$F$61 * AZ9 * 'Demand & production'!AZ308","v":187165775.40106955},{"$f":"$F$61 * BA9 * 'Demand & production'!BA308","v":187165775.40106955},{"$f":"$F$61 * BB9 * 'Demand & production'!BB308","v":187165775.40106955},{"$f":"$F$61 * BC9 * 'Demand & production'!BC308","v":187165775.40106955},{"$f":"$F$61 * BD9 * 'Demand & production'!BD308","v":187165775.40106955},{"$f":"$F$61 * BE9 * 'Demand & production'!BE308","v":187165775.40106955},{"$f":"$F$61 * BF9 * 'Demand & production'!BF308","v":187165775.40106955},{"$f":"$F$61 * BG9 * 'Demand & production'!BG308","v":187165775.40106955},{"$f":"$F$61 * BH9 * 'Demand & production'!BH308","v":187165775.40106955},{"$f":"$F$61 * BI9 * 'Demand & production'!BI308","v":187165775.40106955},{"$f":"$F$61 * BJ9 * 'Demand & production'!BJ308","v":187165775.40106955},{"$f":"$F$61 * BK9 * 'Demand & production'!BK308","v":187165775.40106955},{"$f":"$F$61 * BL9 * 'Demand & production'!BL308","v":187165775.40106955},{"$f":"$F$61 * BM9 * 'Demand & production'!BM308","v":0},{"$f":"$F$61 * BN9 * 'Demand & production'!BN308","v":0},{"$f":"$F$61 * BO9 * 'Demand & production'!BO308","v":0},{"$f":"$F$61 * BP9 * 'Demand & production'!BP308","v":0},{"$f":"$F$61 * BQ9 * 'Demand & production'!BQ308","v":0},{"$f":"$F$61 * BR9 * 'Demand & production'!BR308","v":0},{"$f":"$F$61 * BS9 * 'Demand & production'!BS308","v":0},{"$f":"$F$61 * BT9 * 'Demand & production'!BT308","v":0},{"$f":"$F$61 * BU9 * 'Demand & production'!BU308","v":0},{"$f":"$F$61 * BV9 * 'Demand & production'!BV308","v":0},{"$f":"$F$61 * BW9 * 'Demand & production'!BW308","v":0},{"$f":"$F$61 * BX9 * 'Demand & production'!BX308","v":0},{"$f":"$F$61 * BY9 * 'Demand & production'!BY308","v":0},{"$f":"$F$61 * BZ9 * 'Demand & production'!BZ308","v":0},{"$f":"$F$61 * CA9 * 'Demand & production'!CA308","v":0},{"$f":"$F$61 * CB9 * 'Demand & production'!CB308","v":0},{"$f":"$F$61 * CC9 * 'Demand & production'!CC308","v":0},{"$f":"$F$61 * CD9 * 'Demand & production'!CD308","v":0},{"$f":"$F$61 * CE9 * 'Demand & production'!CE308","v":0},{"$f":"$F$61 * CF9 * 'Demand & production'!CF308","v":0},{"$f":"$F$61 * CG9 * 'Demand & production'!CG308","v":0},{"$f":"$F$61 * CH9 * 'Demand & production'!CH308","v":0},{"$f":"$F$61 * CI9 * 'Demand & production'!CI308","v":0},{"$f":"$F$61 * CJ9 * 'Demand & production'!CJ308","v":0},{"$f":"$F$61 * CK9 * 'Demand & production'!CK308","v":0},{"$f":"$F$61 * CL9 * 'Demand & production'!CL308","v":0},{"$f":"$F$61 * CM9 * 'Demand & production'!CM308","v":0},{"$f":"$F$61 * CN9 * 'Demand & production'!CN308","v":0},{"$f":"$F$61 * CO9 * 'Demand & production'!CO308","v":0},{"$f":"$F$61 * CP9 * 'Demand & production'!CP308","v":0},{"$f":"$F$61 * CQ9 * 'Demand & production'!CQ308","v":0},{"$f":"$F$61 * CR9 * 'Demand & production'!CR308","v":0},{"$f":"$F$61 * CS9 * 'Demand & production'!CS308","v":0},{"$f":"$F$61 * CT9 * 'Demand & production'!CT308","v":0},{"$f":"$F$61 * CU9 * 'Demand & production'!CU308","v":0},{"$f":"$F$61 * CV9 * 'Demand & production'!CV308","v":0}]
[]
[null,null,null,"Decommissioning"]
[{"$nulls":4},"Total decommissioning provision",{"$f":"Inputs!C194 * (H38 + H54)","v":699999999.99999988},{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual decommissioning provision",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J66:CV66)","v":700000000},null,{"$f":"'Demand & production'!J1278 * J67","v":0},{"$f":"'Demand & production'!K1278 * K67","v":0},{"$f":"'Demand & production'!L1278 * L67","v":0},{"$f":"'Demand & production'!M1278 * M67","v":0},{"$f":"'Demand & production'!N1278 * N67","v":0},{"$f":"'Demand & production'!O1278 * O67","v":0},{"$f":"'Demand & production'!P1278 * P67","v":0},{"$f":"'Demand & production'!Q1278 * Q67","v":0},{"$f":"'Demand & production'!R1278 * R67","v":0},{"$f":"'Demand & production'!S1278 * S67","v":0},{"$f":"'Demand & production'!T1278 * T67","v":0},{"$f":"'Demand & production'!U1278 * U67","v":0},{"$f":"'Demand & production'!V1278 * V67","v":0},{"$f":"'Demand & production'!W1278 * W67","v":0},{"$f":"'Demand & production'!X1278 * X67","v":0},{"$f":"'Demand & production'!Y1278 * Y67","v":0},{"$f":"'Demand & production'!Z1278 * Z67","v":0},{"$f":"'Demand & production'!AA1278 * AA67","v":0},{"$f":"'Demand & production'!AB1278 * AB67","v":0},{"$f":"'Demand & production'!AC1278 * AC67","v":0},{"$f":"'Demand & production'!AD1278 * AD67","v":0},{"$f":"'Demand & production'!AE1278 * AE67","v":0},{"$f":"'Demand & production'!AF1278 * AF67","v":0},{"$f":"'Demand & production'!AG1278 * AG67","v":0},{"$f":"'Demand & production'!AH1278 * AH67","v":0},{"$f":"'Demand & production'!AI1278 * AI67","v":23739775.241352927},{"$f":"'Demand & production'!AJ1278 * AJ67","v":23739775.241352931},{"$f":"'Demand & production'!AK1278 * AK67","v":23739775.241352934},{"$f":"'Demand & production'!AL1278 * AL67","v":23739775.241352938},{"$f":"'Demand & production'!AM1278 * AM67","v":23739775.241352938},{"$f":"'Demand & production'!AN1278 * AN67","v":23739775.241352942},{"$f":"'Demand & production'!AO1278 * AO67","v":23739775.241352946},{"$f":"'Demand & production'!AP1278 * AP67","v":23739775.241352946},{"$f":"'Demand & production'!AQ1278 * AQ67","v":23739775.241352949},{"$f":"'Demand & production'!AR1278 * AR67","v":23739775.241352946},{"$f":"'Demand & production'!AS1278 * AS67","v":23739775.241352946},{"$f":"'Demand & production'!AT1278 * AT67","v":23739775.241352946},{"$f":"'Demand & production'!AU1278 * AU67","v":23739775.241352946},{"$f":"'Demand & production'!AV1278 * AV67","v":23739775.241352949},{"$f":"'Demand & production'!AW1278 * AW67","v":23739775.241352946},{"$f":"'Demand & production'!AX1278 * AX67","v":23739775.241352946},{"$f":"'Demand & production'!AY1278 * AY67","v":23739775.241352946},{"$f":"'Demand & production'!AZ1278 * AZ67","v":23739775.241352946},{"$f":"'Demand & production'!BA1278 * BA67","v":23739775.241352953},{"$f":"'Demand & production'!BB1278 * BB67","v":23739775.241352953},{"$f":"'Demand & production'!BC1278 * BC67","v":23739775.241352949},{"$f":"'Demand & production'!BD1278 * BD67","v":23739775.241352953},{"$f":"'Demand & production'!BE1278 * BE67","v":23739775.241352953},{"$f":"'Demand & production'!BF1278 * BF67","v":23739775.241352953},{"$f":"'Demand & production'!BG1278 * BG67","v":23739775.241352953},{"$f":"'Demand & production'!BH1278 * BH67","v":23739775.241352957},{"$f":"'Demand & production'!BI1278 * BI67","v":23739775.241352957},{"$f":"'Demand & production'!BJ1278 * BJ67","v":23739775.241352957},{"$f":"'Demand & production'!BK1278 * BK67","v":23739775.241352953},{"$f":"'Demand & production'!BL1278 * BL67","v":11546518.000764705},{"$f":"'Demand & production'!BM1278 * BM67","v":0},{"$f":"'Demand & production'!BN1278 * BN67","v":0},{"$f":"'Demand & production'!BO1278 * BO67","v":0},{"$f":"'Demand & production'!BP1278 * BP67","v":0},{"$f":"'Demand & production'!BQ1278 * BQ67","v":0},{"$f":"'Demand & production'!BR1278 * BR67","v":0},{"$f":"'Demand & production'!BS1278 * BS67","v":0},{"$f":"'Demand & production'!BT1278 * BT67","v":0},{"$f":"'Demand & production'!BU1278 * BU67","v":0},{"$f":"'Demand & production'!BV1278 * BV67","v":0},{"$f":"'Demand & production'!BW1278 * BW67","v":0},{"$f":"'Demand & production'!BX1278 * BX67","v":0},{"$f":"'Demand & production'!BY1278 * BY67","v":0},{"$f":"'Demand & production'!BZ1278 * BZ67","v":0},{"$f":"'Demand & production'!CA1278 * CA67","v":0},{"$f":"'Demand & production'!CB1278 * CB67","v":0},{"$f":"'Demand & production'!CC1278 * CC67","v":0},{"$f":"'Demand & production'!CD1278 * CD67","v":0},{"$f":"'Demand & production'!CE1278 * CE67","v":0},{"$f":"'Demand & production'!CF1278 * CF67","v":0},{"$f":"'Demand & production'!CG1278 * CG67","v":0},{"$f":"'Demand & production'!CH1278 * CH67","v":0},{"$f":"'Demand & production'!CI1278 * CI67","v":0},{"$f":"'Demand & production'!CJ1278 * CJ67","v":0},{"$f":"'Demand & production'!CK1278 * CK67","v":0},{"$f":"'Demand & production'!CL1278 * CL67","v":0},{"$f":"'Demand & production'!CM1278 * CM67","v":0},{"$f":"'Demand & production'!CN1278 * CN67","v":0},{"$f":"'Demand & production'!CO1278 * CO67","v":0},{"$f":"'Demand & production'!CP1278 * CP67","v":0},{"$f":"'Demand & production'!CQ1278 * CQ67","v":0},{"$f":"'Demand & production'!CR1278 * CR67","v":0},{"$f":"'Demand & production'!CS1278 * CS67","v":0},{"$f":"'Demand & production'!CT1278 * CT67","v":0},{"$f":"'Demand & production'!CU1278 * CU67","v":0},{"$f":"'Demand & production'!CV1278 * CV67","v":0}]
[{"$nulls":4},"Remaining decommissioning balance",null,null,null,{"$f":"F65","v":699999999.99999988},{"$f":"I67 - I66","v":699999999.99999988},{"$f":"J67 - J66","v":699999999.99999988},699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,699999999.99999988,676260224.75864697,652520449.51729405,628780674.27594113,605040899.03458822,581301123.7932353,557561348.55188239,533821573.31052947,510081798.06917655,486342022.82782358,462602247.5864706,438862472.34511769,415122697.10376477,391382921.86241186,367643146.62105888,343903371.37970591,320163596.13835299,296423820.89700007,272684045.65564716,248944270.41429421,225204495.17294127,201464719.93158832,177724944.69023538,153985169.44888243,130245394.20752949,106505618.96617654,82765843.724823579,59026068.483470619,35286293.242117658,11546518.000764705,{"$f":"BL67 - BL66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA67 - CA66","v":0},{"$f":"CB67 - CB66","v":0},0,{"$f":"CD67 - CD66","v":0},0,{"$f":"CF67 - CF66","v":0},0,{"$f":"CH67 - CH66","v":0},0,{"$f":"CJ67 - CJ66","v":0},0,{"$f":"CL67 - CL66","v":0},0,{"$f":"CN67 - CN66","v":0},0,{"$f":"CP67 - CP66","v":0},0,{"$f":"CR67 - CR66","v":0},0,{"$f":"CT67 - CT66","v":0},0]
[]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J69:CV69)","v":16280802139.037413},null,{"$f":"J58 + J62 + J66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,553997052.54220009,921398003.92142725,1426227297.5479162,1739301095.6292386,1696879510.8282793,919362814.93200696,257165775.40106952,257165775.40106952,257165775.40106952,257165775.40106952,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,{"$f":"AP58 + AP62 + AP66","v":280905550.64242244},280905550.6424225,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,280905550.6424225,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,280905550.6424225,280905550.6424225,280905550.6424225,280905550.6424225,280905550.6424225,280905550.6424225,210905550.6424225,210905550.6424225,210905550.6424225,210905550.6424225,210905550.6424225,198712293.40183425,0,0,0,0,0,0,0,0,0,{"$f":"BV58 + BV62 + BV66","v":0},0,0,0,0,0,0,{"$f":"CC58 + CC62 + CC66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"LNG plant pre-tax cash flow summary"]
[{"$nulls":4},"Revenues",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J72:CV72)","v":64671546906.917999},null,{"$f":"J32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,951433333.33333349,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,{"$f":"AP32","v":1902866666.666667},1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,925513573.58468509,0,0,0,0,0,0,0,0,0,{"$f":"BV32","v":0},0,0,0,0,0,0,{"$f":"CC32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Development capital expenditure",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J74:CV74)","v":6999999999.9999981},null,{"$f":"J38 + J54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,553997052.54220009,921398003.92142725,1426227297.5479162,1739301095.6292386,1696879510.8282793,662197039.53093743,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP38 + AP54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV38 + BV54","v":0},0,0,0,0,0,0,{"$f":"CC38 + CC54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J75:CV75)","v":2029999999.9999998},null,{"$f":"J40 + J56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,{"$f":"AP40 + AP56","v":69999999.999999985},69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,69999999.999999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV40 + BV56","v":0},0,0,0,0,0,0,{"$f":"CC40 + CC56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J76:CV76)","v":6550802139.0374365},null,{"$f":"J62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,{"$f":"AP62","v":187165775.40106955},187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,187165775.40106955,0,0,0,0,0,0,0,0,0,{"$f":"BV62","v":0},0,0,0,0,0,0,{"$f":"CC62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J77:CV77)","v":700000000},null,{"$f":"J66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23739775.241352927,23739775.241352931,23739775.241352934,23739775.241352938,23739775.241352938,23739775.241352942,23739775.241352946,{"$f":"AP66","v":23739775.241352946},23739775.241352949,23739775.241352946,23739775.241352946,23739775.241352946,23739775.241352946,23739775.241352949,23739775.241352946,23739775.241352946,23739775.241352946,23739775.241352946,23739775.241352953,23739775.241352953,23739775.241352949,23739775.241352953,23739775.241352953,23739775.241352953,23739775.241352953,23739775.241352957,23739775.241352957,23739775.241352957,23739775.241352953,11546518.000764705,0,0,0,0,0,0,0,0,0,{"$f":"BV66","v":0},0,0,0,0,0,0,{"$f":"CC66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J78:CV78)","v":16280802139.037413},null,{"$f":"SUM(J74:J77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,553997052.54220009,921398003.92142725,1426227297.5479162,1739301095.6292386,1696879510.8282793,919362814.93200696,257165775.40106952,257165775.40106952,257165775.40106952,257165775.40106952,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,{"$f":"SUM(AP74:AP77)","v":280905550.64242244},280905550.6424225,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,280905550.6424225,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,280905550.6424225,280905550.6424225,280905550.6424225,280905550.6424225,280905550.6424225,280905550.6424225,210905550.6424225,210905550.6424225,210905550.6424225,210905550.6424225,210905550.6424225,198712293.40183425,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV74:BV77)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC74:CC77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"LNG plant pre-tax net cash flow NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J80:CV80)","v":48390744767.88063},null,{"$f":"J72 - J78","v":0},{"$f":"K72 - K78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-553997052.54220009,-921398003.92142725,-1426227297.5479162,-1739301095.6292386,-1696879510.8282793,32070518.401326537,1645700891.2655973,1645700891.2655973,1645700891.2655973,1645700891.2655973,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1691961116.0242445,1691961116.0242445,1691961116.0242445,1691961116.0242445,1691961116.0242445,726801280.18285084,0,0,0,0,0,0,0,0,0,0,{"$f":"BW72 - BW78","v":0},0,0,0,0,0,{"$f":"CC72 - CC78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG plant pre-tax net cash flow NPV0 (investment decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J81:CV81)","v":48390744767.88063},null,{"$f":"J80 * Discounting!J$12","v":0},{"$f":"K80 * Discounting!K$12","v":0},{"$f":"L80 * Discounting!L$12","v":0},{"$f":"M80 * Discounting!M$12","v":0},{"$f":"N80 * Discounting!N$12","v":0},{"$f":"O80 * Discounting!O$12","v":0},{"$f":"P80 * Discounting!P$12","v":0},{"$f":"Q80 * Discounting!Q$12","v":0},{"$f":"R80 * Discounting!R$12","v":0},{"$f":"S80 * Discounting!S$12","v":0},{"$f":"T80 * Discounting!T$12","v":0},{"$f":"U80 * Discounting!U$12","v":0},{"$f":"V80 * Discounting!V$12","v":0},{"$f":"W80 * Discounting!W$12","v":0},{"$f":"X80 * Discounting!X$12","v":0},{"$f":"Y80 * Discounting!Y$12","v":-553997052.54220009},{"$f":"Z80 * Discounting!Z$12","v":-921398003.92142725},{"$f":"AA80 * Discounting!AA$12","v":-1426227297.5479162},{"$f":"AB80 * Discounting!AB$12","v":-1739301095.6292386},{"$f":"AC80 * Discounting!AC$12","v":-1696879510.8282793},{"$f":"AD80 * Discounting!AD$12","v":32070518.401326537},{"$f":"AE80 * Discounting!AE$12","v":1645700891.2655973},{"$f":"AF80 * Discounting!AF$12","v":1645700891.2655973},{"$f":"AG80 * Discounting!AG$12","v":1645700891.2655973},{"$f":"AH80 * Discounting!AH$12","v":1645700891.2655973},{"$f":"AI80 * Discounting!AI$12","v":1621961116.0242445},{"$f":"AJ80 * Discounting!AJ$12","v":1621961116.0242445},{"$f":"AK80 * Discounting!AK$12","v":1621961116.0242445},{"$f":"AL80 * Discounting!AL$12","v":1621961116.0242445},{"$f":"AM80 * Discounting!AM$12","v":1621961116.0242445},{"$f":"AN80 * Discounting!AN$12","v":1621961116.0242445},{"$f":"AO80 * Discounting!AO$12","v":1621961116.0242445},{"$f":"AP80 * Discounting!AP$12","v":1621961116.0242445},{"$f":"AQ80 * Discounting!AQ$12","v":1621961116.0242445},{"$f":"AR80 * Discounting!AR$12","v":1621961116.0242445},{"$f":"AS80 * Discounting!AS$12","v":1621961116.0242445},{"$f":"AT80 * Discounting!AT$12","v":1621961116.0242445},{"$f":"AU80 * Discounting!AU$12","v":1621961116.0242445},{"$f":"AV80 * Discounting!AV$12","v":1621961116.0242445},{"$f":"AW80 * Discounting!AW$12","v":1621961116.0242445},{"$f":"AX80 * Discounting!AX$12","v":1621961116.0242445},{"$f":"AY80 * Discounting!AY$12","v":1621961116.0242445},{"$f":"AZ80 * Discounting!AZ$12","v":1621961116.0242445},{"$f":"BA80 * Discounting!BA$12","v":1621961116.0242445},{"$f":"BB80 * Discounting!BB$12","v":1621961116.0242445},{"$f":"BC80 * Discounting!BC$12","v":1621961116.0242445},{"$f":"BD80 * Discounting!BD$12","v":1621961116.0242445},{"$f":"BE80 * Discounting!BE$12","v":1621961116.0242445},{"$f":"BF80 * Discounting!BF$12","v":1621961116.0242445},{"$f":"BG80 * Discounting!BG$12","v":1691961116.0242445},{"$f":"BH80 * Discounting!BH$12","v":1691961116.0242445},{"$f":"BI80 * Discounting!BI$12","v":1691961116.0242445},{"$f":"BJ80 * Discounting!BJ$12","v":1691961116.0242445},{"$f":"BK80 * Discounting!BK$12","v":1691961116.0242445},{"$f":"BL80 * Discounting!BL$12","v":726801280.18285084},{"$f":"BM80 * Discounting!BM$12","v":0},{"$f":"BN80 * Discounting!BN$12","v":0},{"$f":"BO80 * Discounting!BO$12","v":0},{"$f":"BP80 * Discounting!BP$12","v":0},{"$f":"BQ80 * Discounting!BQ$12","v":0},{"$f":"BR80 * Discounting!BR$12","v":0},{"$f":"BS80 * Discounting!BS$12","v":0},{"$f":"BT80 * Discounting!BT$12","v":0},{"$f":"BU80 * Discounting!BU$12","v":0},{"$f":"BV80 * Discounting!BV$12","v":0},{"$f":"BW80 * Discounting!BW$12","v":0},{"$f":"BX80 * Discounting!BX$12","v":0},{"$f":"BY80 * Discounting!BY$12","v":0},{"$f":"BZ80 * Discounting!BZ$12","v":0},{"$f":"CA80 * Discounting!CA$12","v":0},{"$f":"CB80 * Discounting!CB$12","v":0},{"$f":"CC80 * Discounting!CC$12","v":0},{"$f":"CD80 * Discounting!CD$12","v":0},{"$f":"CE80 * Discounting!CE$12","v":0},{"$f":"CF80 * Discounting!CF$12","v":0},{"$f":"CG80 * Discounting!CG$12","v":0},{"$f":"CH80 * Discounting!CH$12","v":0},{"$f":"CI80 * Discounting!CI$12","v":0},{"$f":"CJ80 * Discounting!CJ$12","v":0},{"$f":"CK80 * Discounting!CK$12","v":0},{"$f":"CL80 * Discounting!CL$12","v":0},{"$f":"CM80 * Discounting!CM$12","v":0},{"$f":"CN80 * Discounting!CN$12","v":0},{"$f":"CO80 * Discounting!CO$12","v":0},{"$f":"CP80 * Discounting!CP$12","v":0},{"$f":"CQ80 * Discounting!CQ$12","v":0},{"$f":"CR80 * Discounting!CR$12","v":0},{"$f":"CS80 * Discounting!CS$12","v":0},{"$f":"CT80 * Discounting!CT$12","v":0},{"$f":"CU80 * Discounting!CU$12","v":0},{"$f":"CV80 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"LNG plant pre-tax net cash flow NPV\"&Inputs!C344*100","v":"LNG plant pre-tax net cash flow NPV13"}]
[{"$nulls":4},"Investment decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J84:CV84)","v":1985620143.776422},null,{"$f":"J81 / Discounting!J$19","v":0},{"$f":"K81 / Discounting!K$19","v":0},{"$f":"L81 / Discounting!L$19","v":0},{"$f":"M81 / Discounting!M$19","v":0},{"$f":"N81 / Discounting!N$19","v":0},{"$f":"O81 / Discounting!O$19","v":0},{"$f":"P81 / Discounting!P$19","v":0},{"$f":"Q81 / Discounting!Q$19","v":0},{"$f":"R81 / Discounting!R$19","v":0},{"$f":"S81 / Discounting!S$19","v":0},{"$f":"T81 / Discounting!T$19","v":0},{"$f":"U81 / Discounting!U$19","v":0},{"$f":"V81 / Discounting!V$19","v":0},{"$f":"W81 / Discounting!W$19","v":0},{"$f":"X81 / Discounting!X$19","v":0},{"$f":"Y81 / Discounting!Y$19","v":-553997052.54220009},{"$f":"Z81 / Discounting!Z$19","v":-815396463.64728081},{"$f":"AA81 / Discounting!AA$19","v":-1116945177.8118229},{"$f":"AB81 / Discounting!AB$19","v":-1205422906.5756178},{"$f":"AC81 / Discounting!AC$19","v":-1040727982.6064036},{"$f":"AD81 / Discounting!AD$19","v":17406592.51497313},{"$f":"AE81 / Discounting!AE$19","v":790460628.68809855},{"$f":"AF81 / Discounting!AF$19","v":699522680.25495446},{"$f":"AG81 / Discounting!AG$19","v":619046619.69464993},{"$f":"AH81 / Discounting!AH$19","v":547828866.98641598},{"$f":"AI81 / Discounting!AI$19","v":477810845.89438921},{"$f":"AJ81 / Discounting!AJ$19","v":422841456.54370731},{"$f":"AK81 / Discounting!AK$19","v":374195979.24221885},{"$f":"AL81 / Discounting!AL$19","v":331146884.28514946},{"$f":"AM81 / Discounting!AM$19","v":293050340.0753535},{"$f":"AN81 / Discounting!AN$19","v":259336584.137481},{"$f":"AO81 / Discounting!AO$19","v":229501401.89157614},{"$f":"AP81 / Discounting!AP$19","v":203098585.74475768},{"$f":"AQ81 / Discounting!AQ$19","v":179733261.72102451},{"$f":"AR81 / Discounting!AR$19","v":159055983.82391551},{"$f":"AS81 / Discounting!AS$19","v":140757507.8087748},{"$f":"AT81 / Discounting!AT$19","v":124564166.2024556},{"$f":"AU81 / Discounting!AU$19","v":110233775.40040319},{"$f":"AV81 / Discounting!AV$19","v":97552013.628675416},{"$f":"AW81 / Discounting!AW$19","v":86329215.600597709},{"$f":"AX81 / Discounting!AX$19","v":76397535.929732502},{"$f":"AY81 / Discounting!AY$19","v":67608438.875869468},{"$f":"AZ81 / Discounting!AZ$19","v":59830476.88130042},{"$f":"BA81 / Discounting!BA$19","v":52947324.673717193},{"$f":"BB81 / Discounting!BB$19","v":46856039.534263007},{"$f":"BC81 / Discounting!BC$19","v":41465521.711737178},{"$f":"BD81 / Discounting!BD$19","v":36695151.957289539},{"$f":"BE81 / Discounting!BE$19","v":32473585.802911103},{"$f":"BF81 / Discounting!BF$19","v":28737686.551248766},{"$f":"BG81 / Discounting!BG$19","v":26529147.818481851},{"$f":"BH81 / Discounting!BH$19","v":23477121.963258281},{"$f":"BI81 / Discounting!BI$19","v":20776214.126777243},{"$f":"BJ81 / Discounting!BJ$19","v":18386030.200687829},{"$f":"BK81 / Discounting!BK$19","v":16270823.186449409},{"$f":"BL81 / Discounting!BL$19","v":6185237.6064515794},{"$f":"BM81 / Discounting!BM$19","v":0},{"$f":"BN81 / Discounting!BN$19","v":0},{"$f":"BO81 / Discounting!BO$19","v":0},{"$f":"BP81 / Discounting!BP$19","v":0},{"$f":"BQ81 / Discounting!BQ$19","v":0},{"$f":"BR81 / Discounting!BR$19","v":0},{"$f":"BS81 / Discounting!BS$19","v":0},{"$f":"BT81 / Discounting!BT$19","v":0},{"$f":"BU81 / Discounting!BU$19","v":0},{"$f":"BV81 / Discounting!BV$19","v":0},{"$f":"BW81 / Discounting!BW$19","v":0},{"$f":"BX81 / Discounting!BX$19","v":0},{"$f":"BY81 / Discounting!BY$19","v":0},{"$f":"BZ81 / Discounting!BZ$19","v":0},{"$f":"CA81 / Discounting!CA$19","v":0},{"$f":"CB81 / Discounting!CB$19","v":0},{"$f":"CC81 / Discounting!CC$19","v":0},{"$f":"CD81 / Discounting!CD$19","v":0},{"$f":"CE81 / Discounting!CE$19","v":0},{"$f":"CF81 / Discounting!CF$19","v":0},{"$f":"CG81 / Discounting!CG$19","v":0},{"$f":"CH81 / Discounting!CH$19","v":0},{"$f":"CI81 / Discounting!CI$19","v":0},{"$f":"CJ81 / Discounting!CJ$19","v":0},{"$f":"CK81 / Discounting!CK$19","v":0},{"$f":"CL81 / Discounting!CL$19","v":0},{"$f":"CM81 / Discounting!CM$19","v":0},{"$f":"CN81 / Discounting!CN$19","v":0},{"$f":"CO81 / Discounting!CO$19","v":0},{"$f":"CP81 / Discounting!CP$19","v":0},{"$f":"CQ81 / Discounting!CQ$19","v":0},{"$f":"CR81 / Discounting!CR$19","v":0},{"$f":"CS81 / Discounting!CS$19","v":0},{"$f":"CT81 / Discounting!CT$19","v":0},{"$f":"CU81 / Discounting!CU$19","v":0},{"$f":"CV81 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J85:CV85)","v":1985620143.776422},null,{"$f":"J80 / Discounting!J$19","v":0},{"$f":"K80 / Discounting!K$19","v":0},{"$f":"L80 / Discounting!L$19","v":0},{"$f":"M80 / Discounting!M$19","v":0},{"$f":"N80 / Discounting!N$19","v":0},{"$f":"O80 / Discounting!O$19","v":0},{"$f":"P80 / Discounting!P$19","v":0},{"$f":"Q80 / Discounting!Q$19","v":0},{"$f":"R80 / Discounting!R$19","v":0},{"$f":"S80 / Discounting!S$19","v":0},{"$f":"T80 / Discounting!T$19","v":0},{"$f":"U80 / Discounting!U$19","v":0},{"$f":"V80 / Discounting!V$19","v":0},{"$f":"W80 / Discounting!W$19","v":0},{"$f":"X80 / Discounting!X$19","v":0},{"$f":"Y80 / Discounting!Y$19","v":-553997052.54220009},{"$f":"Z80 / Discounting!Z$19","v":-815396463.64728081},{"$f":"AA80 / Discounting!AA$19","v":-1116945177.8118229},{"$f":"AB80 / Discounting!AB$19","v":-1205422906.5756178},{"$f":"AC80 / Discounting!AC$19","v":-1040727982.6064036},{"$f":"AD80 / Discounting!AD$19","v":17406592.51497313},{"$f":"AE80 / Discounting!AE$19","v":790460628.68809855},{"$f":"AF80 / Discounting!AF$19","v":699522680.25495446},{"$f":"AG80 / Discounting!AG$19","v":619046619.69464993},{"$f":"AH80 / Discounting!AH$19","v":547828866.98641598},{"$f":"AI80 / Discounting!AI$19","v":477810845.89438921},{"$f":"AJ80 / Discounting!AJ$19","v":422841456.54370731},{"$f":"AK80 / Discounting!AK$19","v":374195979.24221885},{"$f":"AL80 / Discounting!AL$19","v":331146884.28514946},{"$f":"AM80 / Discounting!AM$19","v":293050340.0753535},{"$f":"AN80 / Discounting!AN$19","v":259336584.137481},{"$f":"AO80 / Discounting!AO$19","v":229501401.89157614},{"$f":"AP80 / Discounting!AP$19","v":203098585.74475768},{"$f":"AQ80 / Discounting!AQ$19","v":179733261.72102451},{"$f":"AR80 / Discounting!AR$19","v":159055983.82391551},{"$f":"AS80 / Discounting!AS$19","v":140757507.8087748},{"$f":"AT80 / Discounting!AT$19","v":124564166.2024556},{"$f":"AU80 / Discounting!AU$19","v":110233775.40040319},{"$f":"AV80 / Discounting!AV$19","v":97552013.628675416},{"$f":"AW80 / Discounting!AW$19","v":86329215.600597709},{"$f":"AX80 / Discounting!AX$19","v":76397535.929732502},{"$f":"AY80 / Discounting!AY$19","v":67608438.875869468},{"$f":"AZ80 / Discounting!AZ$19","v":59830476.88130042},{"$f":"BA80 / Discounting!BA$19","v":52947324.673717193},{"$f":"BB80 / Discounting!BB$19","v":46856039.534263007},{"$f":"BC80 / Discounting!BC$19","v":41465521.711737178},{"$f":"BD80 / Discounting!BD$19","v":36695151.957289539},{"$f":"BE80 / Discounting!BE$19","v":32473585.802911103},{"$f":"BF80 / Discounting!BF$19","v":28737686.551248766},{"$f":"BG80 / Discounting!BG$19","v":26529147.818481851},{"$f":"BH80 / Discounting!BH$19","v":23477121.963258281},{"$f":"BI80 / Discounting!BI$19","v":20776214.126777243},{"$f":"BJ80 / Discounting!BJ$19","v":18386030.200687829},{"$f":"BK80 / Discounting!BK$19","v":16270823.186449409},{"$f":"BL80 / Discounting!BL$19","v":6185237.6064515794},{"$f":"BM80 / Discounting!BM$19","v":0},{"$f":"BN80 / Discounting!BN$19","v":0},{"$f":"BO80 / Discounting!BO$19","v":0},{"$f":"BP80 / Discounting!BP$19","v":0},{"$f":"BQ80 / Discounting!BQ$19","v":0},{"$f":"BR80 / Discounting!BR$19","v":0},{"$f":"BS80 / Discounting!BS$19","v":0},{"$f":"BT80 / Discounting!BT$19","v":0},{"$f":"BU80 / Discounting!BU$19","v":0},{"$f":"BV80 / Discounting!BV$19","v":0},{"$f":"BW80 / Discounting!BW$19","v":0},{"$f":"BX80 / Discounting!BX$19","v":0},{"$f":"BY80 / Discounting!BY$19","v":0},{"$f":"BZ80 / Discounting!BZ$19","v":0},{"$f":"CA80 / Discounting!CA$19","v":0},{"$f":"CB80 / Discounting!CB$19","v":0},{"$f":"CC80 / Discounting!CC$19","v":0},{"$f":"CD80 / Discounting!CD$19","v":0},{"$f":"CE80 / Discounting!CE$19","v":0},{"$f":"CF80 / Discounting!CF$19","v":0},{"$f":"CG80 / Discounting!CG$19","v":0},{"$f":"CH80 / Discounting!CH$19","v":0},{"$f":"CI80 / Discounting!CI$19","v":0},{"$f":"CJ80 / Discounting!CJ$19","v":0},{"$f":"CK80 / Discounting!CK$19","v":0},{"$f":"CL80 / Discounting!CL$19","v":0},{"$f":"CM80 / Discounting!CM$19","v":0},{"$f":"CN80 / Discounting!CN$19","v":0},{"$f":"CO80 / Discounting!CO$19","v":0},{"$f":"CP80 / Discounting!CP$19","v":0},{"$f":"CQ80 / Discounting!CQ$19","v":0},{"$f":"CR80 / Discounting!CR$19","v":0},{"$f":"CS80 / Discounting!CS$19","v":0},{"$f":"CT80 / Discounting!CT$19","v":0},{"$f":"CU80 / Discounting!CU$19","v":0},{"$f":"CV80 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J86:CV86)","v":1077715062.1553063},null,{"$f":"J80 / Discounting!J$20","v":0},{"$f":"K80 / Discounting!K$20","v":0},{"$f":"L80 / Discounting!L$20","v":0},{"$f":"M80 / Discounting!M$20","v":0},{"$f":"N80 / Discounting!N$20","v":0},{"$f":"O80 / Discounting!O$20","v":0},{"$f":"P80 / Discounting!P$20","v":0},{"$f":"Q80 / Discounting!Q$20","v":0},{"$f":"R80 / Discounting!R$20","v":0},{"$f":"S80 / Discounting!S$20","v":0},{"$f":"T80 / Discounting!T$20","v":0},{"$f":"U80 / Discounting!U$20","v":0},{"$f":"V80 / Discounting!V$20","v":0},{"$f":"W80 / Discounting!W$20","v":0},{"$f":"X80 / Discounting!X$20","v":0},{"$f":"Y80 / Discounting!Y$20","v":-300687404.78168768},{"$f":"Z80 / Discounting!Z$20","v":-442564532.42337489},{"$f":"AA80 / Discounting!AA$20","v":-606233093.22403765},{"$f":"AB80 / Discounting!AB$20","v":-654255259.62525153},{"$f":"AC80 / Discounting!AC$20","v":-564865453.23228681},{"$f":"AD80 / Discounting!AD$20","v":9447601.0393952969},{"$f":"AE80 / Discounting!AE$20","v":429030360.23683614},{"$f":"AF80 / Discounting!AF$20","v":379672885.16534173},{"$f":"AG80 / Discounting!AG$20","v":335993703.68614316},{"$f":"AH80 / Discounting!AH$20","v":297339560.78419751},{"$f":"AI80 / Discounting!AI$20","v":259336584.137481},{"$f":"AJ80 / Discounting!AJ$20","v":229501401.89157614},{"$f":"AK80 / Discounting!AK$20","v":203098585.74475768},{"$f":"AL80 / Discounting!AL$20","v":179733261.72102451},{"$f":"AM80 / Discounting!AM$20","v":159055983.82391551},{"$f":"AN80 / Discounting!AN$20","v":140757507.8087748},{"$f":"AO80 / Discounting!AO$20","v":124564166.2024556},{"$f":"AP80 / Discounting!AP$20","v":110233775.40040319},{"$f":"AQ80 / Discounting!AQ$20","v":97552013.628675416},{"$f":"AR80 / Discounting!AR$20","v":86329215.600597709},{"$f":"AS80 / Discounting!AS$20","v":76397535.929732502},{"$f":"AT80 / Discounting!AT$20","v":67608438.875869468},{"$f":"AU80 / Discounting!AU$20","v":59830476.88130042},{"$f":"AV80 / Discounting!AV$20","v":52947324.673717193},{"$f":"AW80 / Discounting!AW$20","v":46856039.534263007},{"$f":"AX80 / Discounting!AX$20","v":41465521.711737178},{"$f":"AY80 / Discounting!AY$20","v":36695151.957289539},{"$f":"AZ80 / Discounting!AZ$20","v":32473585.802911103},{"$f":"BA80 / Discounting!BA$20","v":28737686.551248766},{"$f":"BB80 / Discounting!BB$20","v":25431581.018804219},{"$f":"BC80 / Discounting!BC$20","v":22505823.910446215},{"$f":"BD80 / Discounting!BD$20","v":19916658.327828512},{"$f":"BE80 / Discounting!BE$20","v":17625361.352060631},{"$f":"BF80 / Discounting!BF$20","v":15597664.913327996},{"$f":"BG80 / Discounting!BG$20","v":14398958.572079124},{"$f":"BH80 / Discounting!BH$20","v":12742441.214229314},{"$f":"BI80 / Discounting!BI$20","v":11276496.649760457},{"$f":"BJ80 / Discounting!BJ$20","v":9979200.5750092547},{"$f":"BK80 / Discounting!BK$20","v":8831150.9513356257},{"$f":"BL80 / Discounting!BL$20","v":3357099.167419042},{"$f":"BM80 / Discounting!BM$20","v":0},{"$f":"BN80 / Discounting!BN$20","v":0},{"$f":"BO80 / Discounting!BO$20","v":0},{"$f":"BP80 / Discounting!BP$20","v":0},{"$f":"BQ80 / Discounting!BQ$20","v":0},{"$f":"BR80 / Discounting!BR$20","v":0},{"$f":"BS80 / Discounting!BS$20","v":0},{"$f":"BT80 / Discounting!BT$20","v":0},{"$f":"BU80 / Discounting!BU$20","v":0},{"$f":"BV80 / Discounting!BV$20","v":0},{"$f":"BW80 / Discounting!BW$20","v":0},{"$f":"BX80 / Discounting!BX$20","v":0},{"$f":"BY80 / Discounting!BY$20","v":0},{"$f":"BZ80 / Discounting!BZ$20","v":0},{"$f":"CA80 / Discounting!CA$20","v":0},{"$f":"CB80 / Discounting!CB$20","v":0},{"$f":"CC80 / Discounting!CC$20","v":0},{"$f":"CD80 / Discounting!CD$20","v":0},{"$f":"CE80 / Discounting!CE$20","v":0},{"$f":"CF80 / Discounting!CF$20","v":0},{"$f":"CG80 / Discounting!CG$20","v":0},{"$f":"CH80 / Discounting!CH$20","v":0},{"$f":"CI80 / Discounting!CI$20","v":0},{"$f":"CJ80 / Discounting!CJ$20","v":0},{"$f":"CK80 / Discounting!CK$20","v":0},{"$f":"CL80 / Discounting!CL$20","v":0},{"$f":"CM80 / Discounting!CM$20","v":0},{"$f":"CN80 / Discounting!CN$20","v":0},{"$f":"CO80 / Discounting!CO$20","v":0},{"$f":"CP80 / Discounting!CP$20","v":0},{"$f":"CQ80 / Discounting!CQ$20","v":0},{"$f":"CR80 / Discounting!CR$20","v":0},{"$f":"CS80 / Discounting!CS$20","v":0},{"$f":"CT80 / Discounting!CT$20","v":0},{"$f":"CU80 / Discounting!CU$20","v":0},{"$f":"CV80 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"LNG plant pre-tax IRR"]
[{"$nulls":4},"Investment decision",null,"%",{"$f":"IFERROR(IRR(J89:CV89),\"Null\")","v":0.16998719757483505},null,{"$f":"J81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-553997052.54220009,-921398003.92142725,-1426227297.5479162,-1739301095.6292386,-1696879510.8282793,32070518.401326537,1645700891.2655973,1645700891.2655973,1645700891.2655973,1645700891.2655973,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1691961116.0242445,1691961116.0242445,1691961116.0242445,1691961116.0242445,1691961116.0242445,726801280.18285084,{"$f":"BM81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J90:CV90),\"Null\")","v":0.16998719757483505},null,{"$f":"J80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-553997052.54220009,-921398003.92142725,-1426227297.5479162,-1739301095.6292386,-1696879510.8282793,32070518.401326537,1645700891.2655973,1645700891.2655973,1645700891.2655973,1645700891.2655973,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1621961116.0242445,1691961116.0242445,1691961116.0242445,1691961116.0242445,1691961116.0242445,1691961116.0242445,726801280.18285084,{"$f":"BM80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"DSO processing plant"]
[]
[null,null,"Revenues"]
[{"$nulls":4},"Offshore production years until take or pay penalty not paid",{"$f":"Inputs!C145","v":100},"years"]
[{"$nulls":4},"Offshore production years until take or pay penalty restarts",{"$f":"Inputs!C146","v":100},"years"]
[{"$nulls":4},"Take or pay penalty being paid",null,"Flag",null,null,{"$f":"IF(OR('Demand & production'!J339 <= $F$95, 'Demand & production'!J339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!K339 <= $F$95, 'Demand & production'!K339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!L339 <= $F$95, 'Demand & production'!L339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!M339 <= $F$95, 'Demand & production'!M339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!N339 <= $F$95, 'Demand & production'!N339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!O339 <= $F$95, 'Demand & production'!O339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!P339 <= $F$95, 'Demand & production'!P339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!Q339 <= $F$95, 'Demand & production'!Q339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!R339 <= $F$95, 'Demand & production'!R339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!S339 <= $F$95, 'Demand & production'!S339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!T339 <= $F$95, 'Demand & production'!T339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!U339 <= $F$95, 'Demand & production'!U339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!V339 <= $F$95, 'Demand & production'!V339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!W339 <= $F$95, 'Demand & production'!W339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!X339 <= $F$95, 'Demand & production'!X339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!Y339 <= $F$95, 'Demand & production'!Y339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!Z339 <= $F$95, 'Demand & production'!Z339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AA339 <= $F$95, 'Demand & production'!AA339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AB339 <= $F$95, 'Demand & production'!AB339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AC339 <= $F$95, 'Demand & production'!AC339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AD339 <= $F$95, 'Demand & production'!AD339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AE339 <= $F$95, 'Demand & production'!AE339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AF339 <= $F$95, 'Demand & production'!AF339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AG339 <= $F$95, 'Demand & production'!AG339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AH339 <= $F$95, 'Demand & production'!AH339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AI339 <= $F$95, 'Demand & production'!AI339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AJ339 <= $F$95, 'Demand & production'!AJ339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AK339 <= $F$95, 'Demand & production'!AK339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AL339 <= $F$95, 'Demand & production'!AL339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AM339 <= $F$95, 'Demand & production'!AM339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AN339 <= $F$95, 'Demand & production'!AN339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AO339 <= $F$95, 'Demand & production'!AO339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AP339 <= $F$95, 'Demand & production'!AP339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AQ339 <= $F$95, 'Demand & production'!AQ339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AR339 <= $F$95, 'Demand & production'!AR339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AS339 <= $F$95, 'Demand & production'!AS339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AT339 <= $F$95, 'Demand & production'!AT339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AU339 <= $F$95, 'Demand & production'!AU339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AV339 <= $F$95, 'Demand & production'!AV339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AW339 <= $F$95, 'Demand & production'!AW339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AX339 <= $F$95, 'Demand & production'!AX339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AY339 <= $F$95, 'Demand & production'!AY339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AZ339 <= $F$95, 'Demand & production'!AZ339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BA339 <= $F$95, 'Demand & production'!BA339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BB339 <= $F$95, 'Demand & production'!BB339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BC339 <= $F$95, 'Demand & production'!BC339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BD339 <= $F$95, 'Demand & production'!BD339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BE339 <= $F$95, 'Demand & production'!BE339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BF339 <= $F$95, 'Demand & production'!BF339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BG339 <= $F$95, 'Demand & production'!BG339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BH339 <= $F$95, 'Demand & production'!BH339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BI339 <= $F$95, 'Demand & production'!BI339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BJ339 <= $F$95, 'Demand & production'!BJ339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BK339 <= $F$95, 'Demand & production'!BK339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BL339 <= $F$95, 'Demand & production'!BL339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BM339 <= $F$95, 'Demand & production'!BM339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BN339 <= $F$95, 'Demand & production'!BN339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BO339 <= $F$95, 'Demand & production'!BO339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BP339 <= $F$95, 'Demand & production'!BP339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BQ339 <= $F$95, 'Demand & production'!BQ339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BR339 <= $F$95, 'Demand & production'!BR339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BS339 <= $F$95, 'Demand & production'!BS339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BT339 <= $F$95, 'Demand & production'!BT339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BU339 <= $F$95, 'Demand & production'!BU339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BV339 <= $F$95, 'Demand & production'!BV339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BW339 <= $F$95, 'Demand & production'!BW339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BX339 <= $F$95, 'Demand & production'!BX339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BY339 <= $F$95, 'Demand & production'!BY339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BZ339 <= $F$95, 'Demand & production'!BZ339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CA339 <= $F$95, 'Demand & production'!CA339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CB339 <= $F$95, 'Demand & production'!CB339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CC339 <= $F$95, 'Demand & production'!CC339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CD339 <= $F$95, 'Demand & production'!CD339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CE339 <= $F$95, 'Demand & production'!CE339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CF339 <= $F$95, 'Demand & production'!CF339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CG339 <= $F$95, 'Demand & production'!CG339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CH339 <= $F$95, 'Demand & production'!CH339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CI339 <= $F$95, 'Demand & production'!CI339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CJ339 <= $F$95, 'Demand & production'!CJ339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CK339 <= $F$95, 'Demand & production'!CK339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CL339 <= $F$95, 'Demand & production'!CL339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CM339 <= $F$95, 'Demand & production'!CM339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CN339 <= $F$95, 'Demand & production'!CN339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CO339 <= $F$95, 'Demand & production'!CO339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CP339 <= $F$95, 'Demand & production'!CP339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CQ339 <= $F$95, 'Demand & production'!CQ339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CR339 <= $F$95, 'Demand & production'!CR339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CS339 <= $F$95, 'Demand & production'!CS339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CT339 <= $F$95, 'Demand & production'!CT339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CU339 <= $F$95, 'Demand & production'!CU339 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CV339 <= $F$95, 'Demand & production'!CV339 > $F$96), 1, 0)","v":1}]
[]
[{"$nulls":4},"Processing tariff from DSO take or pay",null,{"$f":"Inputs!C19 & \" US$\"","v":" US$"},{"$f":"SUM(J99:CV99)","v":738890060.39297831},null,{"$f":"IF(J97 = 1, J18, MIN(J14, J18)) * J25","v":0},{"$f":"IF(K97 = 1, K18, MIN(K14, K18)) * K25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10708551.59989824,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,21417103.199796479,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW97 = 1, BW18, MIN(BW14, BW18)) * BW25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"DSO processing in excess of take or pay",null,"mmcf",{"$f":"SUM(J101:CV101)","v":0},null,{"$f":"J20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV20","v":0},0,0,0,0,0,0,{"$f":"CC20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Processing paid for but not used at start of year",null,"mmcf",{"$f":"SUM(J103:CV103)","v":0},null,{"$f":"I107","v":0},{"$f":"J107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV107","v":0},0,0,0,0,{"$f":"CA107","v":0},{"$f":"CB107","v":0},0,{"$f":"CD107","v":0},0,{"$f":"CF107","v":0},0,{"$f":"CH107","v":0},0,{"$f":"CJ107","v":0},0,{"$f":"CL107","v":0},0,{"$f":"CN107","v":0},0,{"$f":"CP107","v":0},0,{"$f":"CR107","v":0},0,{"$f":"CT107","v":0},0]
[{"$nulls":4},"Processing in excess of take or pay covered by previous payments",null,"mmcf",{"$f":"SUM(J104:CV104)","v":0},null,{"$f":"MIN(J103, J101)","v":0},{"$f":"MIN(K103, K101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW103, BW101)","v":0},0,0,0,0,0,{"$f":"MIN(CC103, CC101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Processing in excess of take or pay needing to be paid for",null,"mmcf",{"$f":"SUM(J105:CV105)","v":0},null,{"$f":"J101 - J104","v":0},{"$f":"K101 - K104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW101 - BW104","v":0},0,0,0,0,0,{"$f":"CC101 - CC104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Processing paid for but not used this year",null,"mmcf",{"$f":"SUM(J106:CV106)","v":0},null,{"$f":"J97 * J19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP97 * AP19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * BV19","v":0},0,0,0,0,0,0,{"$f":"CC97 * CC19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Processing paid for but not used at end of year",null,"mmcf",{"$f":"SUM(J107:CV107)","v":0},0,{"$f":"J103 - J104 + J106","v":0},{"$f":"K103 - K104 + K106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW103 - BW104 + BW106","v":0},0,0,0,0,0,{"$f":"CC103 - CC104 + CC106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"DSO processing tariff in excess of take or pay",null,{"$f":"Inputs!C19 & \" US$\"","v":" US$"},{"$f":"SUM(J109:CV109)","v":0},null,{"$f":"J105 * J25","v":0},{"$f":"K105 * K25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP105 * AP25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV105 * BV25","v":0},0,0,0,0,0,0,{"$f":"CC105 * CC25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"NGL processing tariff",null,{"$f":"Inputs!C21 & \" US$\"","v":" US$"},{"$f":"SUM(J111:CV111)","v":80923618.273118958},null,{"$f":"(J13 - J14) * J25","v":0},{"$f":"(K13 - K14) * K25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1172806.0619292601,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,2345612.1238585203,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW13 - BW14) * BW25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total processing tariff revenues",null,{"$f":"Inputs!C19 & \" US$\"","v":" US$"},{"$f":"SUM(J113:CV113)","v":819813678.66609764},null,{"$f":"J99 + J109 + J111","v":0},{"$f":"K99 + K109 + K111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11881357.661827499,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,0,0,0,0,0,0,0,0,0,0,{"$f":"BW99 + BW109 + BW111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"   O/w take or pay penalty",null,{"$f":"Inputs!C19 & \" US$\"","v":" US$"},{"$f":"SUM(J114:CV114)","v":0},null,{"$f":"J97 * J106 * J25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP97 * AP106 * AP25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * BV106 * BV25","v":0},0,0,0,0,0,0,{"$f":"CC97 * CC106 * CC25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,null,"Facility capital expenditure"]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!C165","v":0},{"$f":"Inputs!$C$3 & \" US$ / mmcf\"","v":"2020 US$ / mmcf"}]
[{"$nulls":4},"Total development capital expenditure",{"$f":"$F$118 * SUM(Inputs!$C$88:$CP$88)","v":0},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J120:CV120)","v":0},null,{"$f":"$F$119 * Inputs!D165","v":0},{"$f":"$F$119 * Inputs!E165","v":0},{"$f":"$F$119 * Inputs!F165","v":0},{"$f":"$F$119 * Inputs!G165","v":0},{"$f":"$F$119 * Inputs!H165","v":0},{"$f":"$F$119 * Inputs!I165","v":0},{"$f":"$F$119 * Inputs!J165","v":0},{"$f":"$F$119 * Inputs!K165","v":0},{"$f":"$F$119 * Inputs!L165","v":0},{"$f":"$F$119 * Inputs!M165","v":0},{"$f":"$F$119 * Inputs!N165","v":0},{"$f":"$F$119 * Inputs!O165","v":0},{"$f":"$F$119 * Inputs!P165","v":0},{"$f":"$F$119 * Inputs!Q165","v":0},{"$f":"$F$119 * Inputs!R165","v":0},{"$f":"$F$119 * Inputs!S165","v":0},{"$f":"$F$119 * Inputs!T165","v":0},{"$f":"$F$119 * Inputs!U165","v":0},{"$f":"$F$119 * Inputs!V165","v":0},{"$f":"$F$119 * Inputs!W165","v":0},{"$f":"$F$119 * Inputs!X165","v":0},{"$f":"$F$119 * Inputs!Y165","v":0},{"$f":"$F$119 * Inputs!Z165","v":0},{"$f":"$F$119 * Inputs!AA165","v":0},{"$f":"$F$119 * Inputs!AB165","v":0},{"$f":"$F$119 * Inputs!AC165","v":0},{"$f":"$F$119 * Inputs!AD165","v":0},{"$f":"$F$119 * Inputs!AE165","v":0},{"$f":"$F$119 * Inputs!AF165","v":0},{"$f":"$F$119 * Inputs!AG165","v":0},{"$f":"$F$119 * Inputs!AH165","v":0},{"$f":"$F$119 * Inputs!AI165","v":0},{"$f":"$F$119 * Inputs!AJ165","v":0},{"$f":"$F$119 * Inputs!AK165","v":0},{"$f":"$F$119 * Inputs!AL165","v":0},{"$f":"$F$119 * Inputs!AM165","v":0},{"$f":"$F$119 * Inputs!AN165","v":0},{"$f":"$F$119 * Inputs!AO165","v":0},{"$f":"$F$119 * Inputs!AP165","v":0},{"$f":"$F$119 * Inputs!AQ165","v":0},{"$f":"$F$119 * Inputs!AR165","v":0},{"$f":"$F$119 * Inputs!AS165","v":0},{"$f":"$F$119 * Inputs!AT165","v":0},{"$f":"$F$119 * Inputs!AU165","v":0},{"$f":"$F$119 * Inputs!AV165","v":0},{"$f":"$F$119 * Inputs!AW165","v":0},{"$f":"$F$119 * Inputs!AX165","v":0},{"$f":"$F$119 * Inputs!AY165","v":0},{"$f":"$F$119 * Inputs!AZ165","v":0},{"$f":"$F$119 * Inputs!BA165","v":0},{"$f":"$F$119 * Inputs!BB165","v":0},{"$f":"$F$119 * Inputs!BC165","v":0},{"$f":"$F$119 * Inputs!BD165","v":0},{"$f":"$F$119 * Inputs!BE165","v":0},{"$f":"$F$119 * Inputs!BF165","v":0},{"$f":"$F$119 * Inputs!BG165","v":0},{"$f":"$F$119 * Inputs!BH165","v":0},{"$f":"$F$119 * Inputs!BI165","v":0},{"$f":"$F$119 * Inputs!BJ165","v":0},{"$f":"$F$119 * Inputs!BK165","v":0},{"$f":"$F$119 * Inputs!BL165","v":0},{"$f":"$F$119 * Inputs!BM165","v":0},{"$f":"$F$119 * Inputs!BN165","v":0},{"$f":"$F$119 * Inputs!BO165","v":0},{"$f":"$F$119 * Inputs!BP165","v":0},{"$f":"$F$119 * Inputs!BQ165","v":0},{"$f":"$F$119 * Inputs!BR165","v":0},{"$f":"$F$119 * Inputs!BS165","v":0},{"$f":"$F$119 * Inputs!BT165","v":0},{"$f":"$F$119 * Inputs!BU165","v":0},{"$f":"$F$119 * Inputs!BV165","v":0},{"$f":"$F$119 * Inputs!BW165","v":0},{"$f":"$F$119 * Inputs!BX165","v":0},{"$f":"$F$119 * Inputs!BY165","v":0},{"$f":"$F$119 * Inputs!BZ165","v":0},{"$f":"$F$119 * Inputs!CA165","v":0},{"$f":"$F$119 * Inputs!CB165","v":0},{"$f":"$F$119 * Inputs!CC165","v":0},{"$f":"$F$119 * Inputs!CD165","v":0},{"$f":"$F$119 * Inputs!CE165","v":0},{"$f":"$F$119 * Inputs!CF165","v":0},{"$f":"$F$119 * Inputs!CG165","v":0},{"$f":"$F$119 * Inputs!CH165","v":0},{"$f":"$F$119 * Inputs!CI165","v":0},{"$f":"$F$119 * Inputs!CJ165","v":0},{"$f":"$F$119 * Inputs!CK165","v":0},{"$f":"$F$119 * Inputs!CL165","v":0},{"$f":"$F$119 * Inputs!CM165","v":0},{"$f":"$F$119 * Inputs!CN165","v":0},{"$f":"$F$119 * Inputs!CO165","v":0},{"$f":"$F$119 * Inputs!CP165","v":0}]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!$C$182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J122:CV122)","v":0},null,{"$f":"IF(J14 > 1, $H$120 * $F$122, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP14 > 1, $H$120 * $F$122, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV14 > 1, $H$120 * $F$122, 0)","v":0},0,0,0,0,0,0,{"$f":"IF(CC14 > 1, $H$120 * $F$122, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Train capital expenditure"]
[{"$nulls":4},"Train capacity starting operation",null,"mmcf",{"$f":"SUM(J125:CV125)","v":31000},null,{"$f":"Inputs!C88","v":0},{"$f":"Inputs!D88","v":0},{"$f":"Inputs!E88","v":0},{"$f":"Inputs!F88","v":0},{"$f":"Inputs!G88","v":0},{"$f":"Inputs!H88","v":0},{"$f":"Inputs!I88","v":0},{"$f":"Inputs!J88","v":0},{"$f":"Inputs!K88","v":0},{"$f":"Inputs!L88","v":0},{"$f":"Inputs!M88","v":0},{"$f":"Inputs!N88","v":0},{"$f":"Inputs!O88","v":0},{"$f":"Inputs!P88","v":0},{"$f":"Inputs!Q88","v":0},{"$f":"Inputs!R88","v":0},{"$f":"Inputs!S88","v":0},{"$f":"Inputs!T88","v":0},{"$f":"Inputs!U88","v":0},{"$f":"Inputs!V88","v":0},{"$f":"Inputs!W88","v":31000},{"$f":"Inputs!X88","v":0},{"$f":"Inputs!Y88","v":0},{"$f":"Inputs!Z88","v":0},{"$f":"Inputs!AA88","v":0},{"$f":"Inputs!AB88","v":0},{"$f":"Inputs!AC88","v":0},{"$f":"Inputs!AD88","v":0},{"$f":"Inputs!AE88","v":0},{"$f":"Inputs!AF88","v":0},{"$f":"Inputs!AG88","v":0},{"$f":"Inputs!AH88","v":0},{"$f":"Inputs!AI88","v":0},{"$f":"Inputs!AJ88","v":0},{"$f":"Inputs!AK88","v":0},{"$f":"Inputs!AL88","v":0},{"$f":"Inputs!AM88","v":0},{"$f":"Inputs!AN88","v":0},{"$f":"Inputs!AO88","v":0},{"$f":"Inputs!AP88","v":0},{"$f":"Inputs!AQ88","v":0},{"$f":"Inputs!AR88","v":0},{"$f":"Inputs!AS88","v":0},{"$f":"Inputs!AT88","v":0},{"$f":"Inputs!AU88","v":0},{"$f":"Inputs!AV88","v":0},{"$f":"Inputs!AW88","v":0},{"$f":"Inputs!AX88","v":0},{"$f":"Inputs!AY88","v":0},{"$f":"Inputs!AZ88","v":0},{"$f":"Inputs!BA88","v":0},{"$f":"Inputs!BB88","v":0},{"$f":"Inputs!BC88","v":0},{"$f":"Inputs!BD88","v":0},{"$f":"Inputs!BE88","v":0},{"$f":"Inputs!BF88","v":0},{"$f":"Inputs!BG88","v":0},{"$f":"Inputs!BH88","v":0},{"$f":"Inputs!BI88","v":0},{"$f":"Inputs!BJ88","v":0},{"$f":"Inputs!BK88","v":0},{"$f":"Inputs!BL88","v":0},{"$f":"Inputs!BM88","v":0},{"$f":"Inputs!BN88","v":0},{"$f":"Inputs!BO88","v":0},{"$f":"Inputs!BP88","v":0},{"$f":"Inputs!BQ88","v":0},{"$f":"Inputs!BR88","v":0},{"$f":"Inputs!BS88","v":0},{"$f":"Inputs!BT88","v":0},{"$f":"Inputs!BU88","v":0},{"$f":"Inputs!BV88","v":0},{"$f":"Inputs!BW88","v":0},{"$f":"Inputs!BX88","v":0},{"$f":"Inputs!BY88","v":0},{"$f":"Inputs!BZ88","v":0},{"$f":"Inputs!CA88","v":0},{"$f":"Inputs!CB88","v":0},{"$f":"Inputs!CC88","v":0},{"$f":"Inputs!CD88","v":0},{"$f":"Inputs!CE88","v":0},{"$f":"Inputs!CF88","v":0},{"$f":"Inputs!CG88","v":0},{"$f":"Inputs!CH88","v":0},{"$f":"Inputs!CI88","v":0},{"$f":"Inputs!CJ88","v":0},{"$f":"Inputs!CK88","v":0},{"$f":"Inputs!CL88","v":0},{"$f":"Inputs!CM88","v":0},{"$f":"Inputs!CN88","v":0},{"$f":"Inputs!CO88","v":0}]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!$C$179","v":2737},{"$f":"Inputs!$C$3 & \" US$ / mmcfpa\"","v":"2020 US$ / mmcfpa"}]
[{"$nulls":4},"Total development capital expenditure for trains starting operation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J127:CV127)","v":84847000},null,{"$f":"J125 * $F$126","v":0},{"$f":"K125 * $F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84847000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW125 * $F$126","v":0},0,0,0,0,0,{"$f":"CC125 * $F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"5 years before start up",{"$f":"Inputs!$D$179","v":7.9142436077457162E-2},"US$",{"$f":"SUM(J129:CV129)","v":6714998.2738640076},{"$nulls":11},{"$f":"Y127 * $F$129","v":0},{"$f":"Z127 * $F$129","v":0},0,0,0,6714998.2738640076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL127 * $F$129","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"4 years before start up",{"$f":"Inputs!$E$179","v":0.13162828627448961},"US$",11168265.205531619,{"$nulls":12},{"$f":"Y127 * $F$130","v":0},{"$f":"Z127 * $F$130","v":0},0,0,0,11168265.205531619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL127 * $F$130","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"3 years before start up",{"$f":"Inputs!$F$179","v":0.20374675679255946},"US$",17287301.073578294,{"$nulls":13},{"$f":"Y127 * $F$131","v":0},{"$f":"Z127 * $F$131","v":0},0,0,0,17287301.073578294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL127 * $F$131","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"2 years before start up",{"$f":"Inputs!$G$179","v":0.24847158508989123},"US$",21082068.580122001,{"$nulls":14},{"$f":"Y127 * $F$132","v":0},{"$f":"Z127 * $F$132","v":0},0,0,0,21082068.580122001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL127 * $F$132","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"1 years before start up",{"$f":"Inputs!$H$179","v":0.24241135868975419},"US$",20567876.550749574,{"$nulls":15},{"$f":"Y127 * $F$133","v":0},{"$f":"Z127 * $F$133","v":0},0,0,0,20567876.550749574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL127 * $F$133","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Start up",{"$f":"Inputs!$I$179","v":9.4599577075848207E-2},"US$",8026490.316154493,{"$nulls":16},{"$f":"Y127 * $F$134","v":0},{"$f":"Z127 * $F$134","v":0},0,0,0,8026490.316154493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL127 * $F$134","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J136:CV136)","v":84847000},null,{"$f":"SUM(J129:J134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6714998.2738640076,11168265.205531619,17287301.073578294,21082068.580122001,20567876.550749574,8026490.316154493,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP129:AP134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV129:BV134)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC129:CC134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!$C$182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J138:CV138)","v":24605630},null,{"$f":"IF(AND(J4 >= 'Demand & production'!$F$299, J4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(K4 >= 'Demand & production'!$F$299, K4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(L4 >= 'Demand & production'!$F$299, L4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(M4 >= 'Demand & production'!$F$299, M4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(N4 >= 'Demand & production'!$F$299, N4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(O4 >= 'Demand & production'!$F$299, O4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(P4 >= 'Demand & production'!$F$299, P4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(Q4 >= 'Demand & production'!$F$299, Q4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(R4 >= 'Demand & production'!$F$299, R4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(S4 >= 'Demand & production'!$F$299, S4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(T4 >= 'Demand & production'!$F$299, T4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(U4 >= 'Demand & production'!$F$299, U4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(V4 >= 'Demand & production'!$F$299, V4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(W4 >= 'Demand & production'!$F$299, W4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(X4 >= 'Demand & production'!$F$299, X4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(Y4 >= 'Demand & production'!$F$299, Y4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(Z4 >= 'Demand & production'!$F$299, Z4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(AA4 >= 'Demand & production'!$F$299, AA4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(AB4 >= 'Demand & production'!$F$299, AB4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(AC4 >= 'Demand & production'!$F$299, AC4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(AD4 >= 'Demand & production'!$F$299, AD4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AE4 >= 'Demand & production'!$F$299, AE4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AF4 >= 'Demand & production'!$F$299, AF4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AG4 >= 'Demand & production'!$F$299, AG4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AH4 >= 'Demand & production'!$F$299, AH4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AI4 >= 'Demand & production'!$F$299, AI4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AJ4 >= 'Demand & production'!$F$299, AJ4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AK4 >= 'Demand & production'!$F$299, AK4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AL4 >= 'Demand & production'!$F$299, AL4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AM4 >= 'Demand & production'!$F$299, AM4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AN4 >= 'Demand & production'!$F$299, AN4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AO4 >= 'Demand & production'!$F$299, AO4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AP4 >= 'Demand & production'!$F$299, AP4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AQ4 >= 'Demand & production'!$F$299, AQ4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AR4 >= 'Demand & production'!$F$299, AR4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AS4 >= 'Demand & production'!$F$299, AS4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AT4 >= 'Demand & production'!$F$299, AT4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AU4 >= 'Demand & production'!$F$299, AU4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AV4 >= 'Demand & production'!$F$299, AV4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AW4 >= 'Demand & production'!$F$299, AW4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AX4 >= 'Demand & production'!$F$299, AX4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AY4 >= 'Demand & production'!$F$299, AY4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(AZ4 >= 'Demand & production'!$F$299, AZ4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(BA4 >= 'Demand & production'!$F$299, BA4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(BB4 >= 'Demand & production'!$F$299, BB4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(BC4 >= 'Demand & production'!$F$299, BC4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(BD4 >= 'Demand & production'!$F$299, BD4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(BE4 >= 'Demand & production'!$F$299, BE4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(BF4 >= 'Demand & production'!$F$299, BF4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":848470},{"$f":"IF(AND(BG4 >= 'Demand & production'!$F$299, BG4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BH4 >= 'Demand & production'!$F$299, BH4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BI4 >= 'Demand & production'!$F$299, BI4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BJ4 >= 'Demand & production'!$F$299, BJ4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BK4 >= 'Demand & production'!$F$299, BK4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BL4 >= 'Demand & production'!$F$299, BL4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BM4 >= 'Demand & production'!$F$299, BM4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BN4 >= 'Demand & production'!$F$299, BN4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BO4 >= 'Demand & production'!$F$299, BO4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BP4 >= 'Demand & production'!$F$299, BP4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BQ4 >= 'Demand & production'!$F$299, BQ4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BR4 >= 'Demand & production'!$F$299, BR4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BS4 >= 'Demand & production'!$F$299, BS4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BT4 >= 'Demand & production'!$F$299, BT4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BU4 >= 'Demand & production'!$F$299, BU4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BV4 >= 'Demand & production'!$F$299, BV4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BW4 >= 'Demand & production'!$F$299, BW4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BX4 >= 'Demand & production'!$F$299, BX4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BY4 >= 'Demand & production'!$F$299, BY4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BZ4 >= 'Demand & production'!$F$299, BZ4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CA4 >= 'Demand & production'!$F$299, CA4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CB4 >= 'Demand & production'!$F$299, CB4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CC4 >= 'Demand & production'!$F$299, CC4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CD4 >= 'Demand & production'!$F$299, CD4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CE4 >= 'Demand & production'!$F$299, CE4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CF4 >= 'Demand & production'!$F$299, CF4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CG4 >= 'Demand & production'!$F$299, CG4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CH4 >= 'Demand & production'!$F$299, CH4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CI4 >= 'Demand & production'!$F$299, CI4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CJ4 >= 'Demand & production'!$F$299, CJ4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CK4 >= 'Demand & production'!$F$299, CK4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CL4 >= 'Demand & production'!$F$299, CL4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CM4 >= 'Demand & production'!$F$299, CM4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CN4 >= 'Demand & production'!$F$299, CN4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CO4 >= 'Demand & production'!$F$299, CO4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CP4 >= 'Demand & production'!$F$299, CP4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CQ4 >= 'Demand & production'!$F$299, CQ4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CR4 >= 'Demand & production'!$F$299, CR4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CS4 >= 'Demand & production'!$F$299, CS4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CT4 >= 'Demand & production'!$F$299, CT4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CU4 >= 'Demand & production'!$F$299, CU4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CV4 >= 'Demand & production'!$F$299, CV4 < ('Demand & production'!$F$319 - 5)), $H$136 * $F$138, 0)","v":0}]
[]
[{"$nulls":4},"Total capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J140:CV140)","v":109452630},null,{"$f":"J120 + J122 + J136 + J138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6714998.2738640076,11168265.205531619,17287301.073578294,21082068.580122001,20567876.550749574,8874960.316154493,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,{"$f":"AP120 + AP122 + AP136 + AP138","v":848470},848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV120 + BV122 + BV136 + BV138","v":0},0,0,0,0,0,0,{"$f":"CC120 + CC122 + CC136 + CC138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating expenditure"]
[{"$nulls":4},"Unit operating expenditure",{"$f":"Inputs!C187 * Inputs!I10","v":103.5},{"$f":"Inputs!C3 & \" US$ / mmcf\"","v":"2020 US$ / mmcf"}]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J144:CV144)","v":108800753.63850009},null,{"$f":"J13 * $F$143","v":0},{"$f":"K13 * $F$143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1576822.5165000001,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,0,0,0,0,0,0,0,0,0,0,{"$f":"BW13 * $F$143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Decommissioning"]
[{"$nulls":4},"Total decommissioning provision",{"$f":"Inputs!C194 *H136","v":8484700},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual decommissioning provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J148:CV148)","v":8484699.9999999981},null,{"$f":"'Demand & production'!J1279 * J149","v":0},{"$f":"'Demand & production'!K1279 * K149","v":0},{"$f":"'Demand & production'!L1279 * L149","v":0},{"$f":"'Demand & production'!M1279 * M149","v":0},{"$f":"'Demand & production'!N1279 * N149","v":0},{"$f":"'Demand & production'!O1279 * O149","v":0},{"$f":"'Demand & production'!P1279 * P149","v":0},{"$f":"'Demand & production'!Q1279 * Q149","v":0},{"$f":"'Demand & production'!R1279 * R149","v":0},{"$f":"'Demand & production'!S1279 * S149","v":0},{"$f":"'Demand & production'!T1279 * T149","v":0},{"$f":"'Demand & production'!U1279 * U149","v":0},{"$f":"'Demand & production'!V1279 * V149","v":0},{"$f":"'Demand & production'!W1279 * W149","v":0},{"$f":"'Demand & production'!X1279 * X149","v":0},{"$f":"'Demand & production'!Y1279 * Y149","v":0},{"$f":"'Demand & production'!Z1279 * Z149","v":0},{"$f":"'Demand & production'!AA1279 * AA149","v":0},{"$f":"'Demand & production'!AB1279 * AB149","v":0},{"$f":"'Demand & production'!AC1279 * AC149","v":0},{"$f":"'Demand & production'!AD1279 * AD149","v":0},{"$f":"'Demand & production'!AE1279 * AE149","v":0},{"$f":"'Demand & production'!AF1279 * AF149","v":0},{"$f":"'Demand & production'!AG1279 * AG149","v":0},{"$f":"'Demand & production'!AH1279 * AH149","v":0},{"$f":"'Demand & production'!AI1279 * AI149","v":282823.33333333331},{"$f":"'Demand & production'!AJ1279 * AJ149","v":282823.33333333331},{"$f":"'Demand & production'!AK1279 * AK149","v":282823.33333333331},{"$f":"'Demand & production'!AL1279 * AL149","v":282823.33333333337},{"$f":"'Demand & production'!AM1279 * AM149","v":282823.33333333337},{"$f":"'Demand & production'!AN1279 * AN149","v":282823.33333333343},{"$f":"'Demand & production'!AO1279 * AO149","v":282823.33333333337},{"$f":"'Demand & production'!AP1279 * AP149","v":282823.33333333343},{"$f":"'Demand & production'!AQ1279 * AQ149","v":282823.33333333343},{"$f":"'Demand & production'!AR1279 * AR149","v":282823.33333333343},{"$f":"'Demand & production'!AS1279 * AS149","v":282823.33333333349},{"$f":"'Demand & production'!AT1279 * AT149","v":282823.33333333349},{"$f":"'Demand & production'!AU1279 * AU149","v":282823.33333333343},{"$f":"'Demand & production'!AV1279 * AV149","v":282823.33333333343},{"$f":"'Demand & production'!AW1279 * AW149","v":282823.33333333349},{"$f":"'Demand & production'!AX1279 * AX149","v":282823.33333333343},{"$f":"'Demand & production'!AY1279 * AY149","v":282823.33333333343},{"$f":"'Demand & production'!AZ1279 * AZ149","v":282823.33333333349},{"$f":"'Demand & production'!BA1279 * BA149","v":282823.33333333343},{"$f":"'Demand & production'!BB1279 * BB149","v":282823.33333333343},{"$f":"'Demand & production'!BC1279 * BC149","v":282823.33333333343},{"$f":"'Demand & production'!BD1279 * BD149","v":282823.33333333343},{"$f":"'Demand & production'!BE1279 * BE149","v":282823.33333333343},{"$f":"'Demand & production'!BF1279 * BF149","v":282823.33333333343},{"$f":"'Demand & production'!BG1279 * BG149","v":282823.33333333337},{"$f":"'Demand & production'!BH1279 * BH149","v":282823.33333333337},{"$f":"'Demand & production'!BI1279 * BI149","v":282823.33333333337},{"$f":"'Demand & production'!BJ1279 * BJ149","v":282823.33333333337},{"$f":"'Demand & production'!BK1279 * BK149","v":282823.33333333337},{"$f":"'Demand & production'!BL1279 * BL149","v":282823.33333333337},{"$f":"'Demand & production'!BM1279 * BM149","v":0},{"$f":"'Demand & production'!BN1279 * BN149","v":0},{"$f":"'Demand & production'!BO1279 * BO149","v":0},{"$f":"'Demand & production'!BP1279 * BP149","v":0},{"$f":"'Demand & production'!BQ1279 * BQ149","v":0},{"$f":"'Demand & production'!BR1279 * BR149","v":0},{"$f":"'Demand & production'!BS1279 * BS149","v":0},{"$f":"'Demand & production'!BT1279 * BT149","v":0},{"$f":"'Demand & production'!BU1279 * BU149","v":0},{"$f":"'Demand & production'!BV1279 * BV149","v":0},{"$f":"'Demand & production'!BW1279 * BW149","v":0},{"$f":"'Demand & production'!BX1279 * BX149","v":0},{"$f":"'Demand & production'!BY1279 * BY149","v":0},{"$f":"'Demand & production'!BZ1279 * BZ149","v":0},{"$f":"'Demand & production'!CA1279 * CA149","v":0},{"$f":"'Demand & production'!CB1279 * CB149","v":0},{"$f":"'Demand & production'!CC1279 * CC149","v":0},{"$f":"'Demand & production'!CD1279 * CD149","v":0},{"$f":"'Demand & production'!CE1279 * CE149","v":0},{"$f":"'Demand & production'!CF1279 * CF149","v":0},{"$f":"'Demand & production'!CG1279 * CG149","v":0},{"$f":"'Demand & production'!CH1279 * CH149","v":0},{"$f":"'Demand & production'!CI1279 * CI149","v":0},{"$f":"'Demand & production'!CJ1279 * CJ149","v":0},{"$f":"'Demand & production'!CK1279 * CK149","v":0},{"$f":"'Demand & production'!CL1279 * CL149","v":0},{"$f":"'Demand & production'!CM1279 * CM149","v":0},{"$f":"'Demand & production'!CN1279 * CN149","v":0},{"$f":"'Demand & production'!CO1279 * CO149","v":0},{"$f":"'Demand & production'!CP1279 * CP149","v":0},{"$f":"'Demand & production'!CQ1279 * CQ149","v":0},{"$f":"'Demand & production'!CR1279 * CR149","v":0},{"$f":"'Demand & production'!CS1279 * CS149","v":0},{"$f":"'Demand & production'!CT1279 * CT149","v":0},{"$f":"'Demand & production'!CU1279 * CU149","v":0},{"$f":"'Demand & production'!CV1279 * CV149","v":0}]
[{"$nulls":4},"Remaining decommissioning balance",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},null,{"$f":"F147","v":8484700},{"$f":"I149 - I148","v":8484700},{"$f":"J149 - J148","v":8484700},{"$f":"K149 - K148","v":8484700},{"$f":"L149 - L148","v":8484700},{"$f":"M149 - M148","v":8484700},{"$f":"N149 - N148","v":8484700},{"$f":"O149 - O148","v":8484700},{"$f":"P149 - P148","v":8484700},{"$f":"Q149 - Q148","v":8484700},{"$f":"R149 - R148","v":8484700},{"$f":"S149 - S148","v":8484700},{"$f":"T149 - T148","v":8484700},{"$f":"U149 - U148","v":8484700},{"$f":"V149 - V148","v":8484700},{"$f":"W149 - W148","v":8484700},{"$f":"X149 - X148","v":8484700},{"$f":"Y149 - Y148","v":8484700},{"$f":"Z149 - Z148","v":8484700},{"$f":"AA149 - AA148","v":8484700},{"$f":"AB149 - AB148","v":8484700},{"$f":"AC149 - AC148","v":8484700},{"$f":"AD149 - AD148","v":8484700},{"$f":"AE149 - AE148","v":8484700},{"$f":"AF149 - AF148","v":8484700},{"$f":"AG149 - AG148","v":8484700},{"$f":"AH149 - AH148","v":8484700},{"$f":"AI149 - AI148","v":8201876.666666667},{"$f":"AJ149 - AJ148","v":7919053.333333334},{"$f":"AK149 - AK148","v":7636230.0000000009},{"$f":"AL149 - AL148","v":7353406.6666666679},{"$f":"AM149 - AM148","v":7070583.3333333349},{"$f":"AN149 - AN148","v":6787760.0000000019},{"$f":"AO149 - AO148","v":6504936.6666666688},{"$f":"AP149 - AP148","v":6222113.3333333358},{"$f":"AQ149 - AQ148","v":5939290.0000000028},{"$f":"AR149 - AR148","v":5656466.6666666698},{"$f":"AS149 - AS148","v":5373643.3333333358},{"$f":"AT149 - AT148","v":5090820.0000000019},{"$f":"AU149 - AU148","v":4807996.6666666688},{"$f":"AV149 - AV148","v":4525173.3333333358},{"$f":"AW149 - AW148","v":4242350.0000000019},{"$f":"AX149 - AX148","v":3959526.6666666684},{"$f":"AY149 - AY148","v":3676703.3333333349},{"$f":"AZ149 - AZ148","v":3393880.0000000014},{"$f":"BA149 - BA148","v":3111056.6666666679},{"$f":"BB149 - BB148","v":2828233.3333333344},{"$f":"BC149 - BC148","v":2545410.0000000009},{"$f":"BD149 - BD148","v":2262586.6666666674},{"$f":"BE149 - BE148","v":1979763.333333334},{"$f":"BF149 - BF148","v":1696940.0000000005},{"$f":"BG149 - BG148","v":1414116.666666667},{"$f":"BH149 - BH148","v":1131293.3333333335},{"$f":"BI149 - BI148","v":848470.00000000012},{"$f":"BJ149 - BJ148","v":565646.66666666674},{"$f":"BK149 - BK148","v":282823.33333333337},{"$f":"BL149 - BL148","v":0},{"$f":"BM149 - BM148","v":0},{"$f":"BN149 - BN148","v":0},{"$f":"BO149 - BO148","v":0},{"$f":"BP149 - BP148","v":0},{"$f":"BQ149 - BQ148","v":0},{"$f":"BR149 - BR148","v":0},{"$f":"BS149 - BS148","v":0},{"$f":"BT149 - BT148","v":0},{"$f":"BU149 - BU148","v":0},{"$f":"BV149 - BV148","v":0},{"$f":"BW149 - BW148","v":0},{"$f":"BX149 - BX148","v":0},{"$f":"BY149 - BY148","v":0},{"$f":"BZ149 - BZ148","v":0},{"$f":"CA149 - CA148","v":0},{"$f":"CB149 - CB148","v":0},0,{"$f":"CD149 - CD148","v":0},0,{"$f":"CF149 - CF148","v":0},0,{"$f":"CH149 - CH148","v":0},0,{"$f":"CJ149 - CJ148","v":0},0,{"$f":"CL149 - CL148","v":0},0,{"$f":"CN149 - CN148","v":0},0,{"$f":"CP149 - CP148","v":0},0,{"$f":"CR149 - CR148","v":0},0,{"$f":"CT149 - CT148","v":0},0]
[]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J151:CV151)","v":226738083.63850009},null,{"$f":"J140 + J144 + J148","v":0},{"$f":"K140 + K144 + K148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6714998.2738640076,11168265.205531619,17287301.073578294,21082068.580122001,20567876.550749574,10451782.832654493,4002115.0330000003,4002115.0330000003,4002115.0330000003,4002115.0330000003,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,3436468.3663333338,3436468.3663333338,3436468.3663333338,3436468.3663333338,3436468.3663333338,3436468.3663333338,0,0,0,0,0,0,0,0,0,0,{"$f":"BW140 + BW144 + BW148","v":0},0,0,0,0,0,{"$f":"CC140 + CC144 + CC148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"DSO plant pre-tax cash flow summary"]
[{"$nulls":4},"Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J154:CV154)","v":819813678.66609764},null,{"$f":"J113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11881357.661827499,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,{"$f":"AP113","v":23762715.323654998},23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,0,0,0,0,0,0,0,0,0,{"$f":"BV113","v":0},0,0,0,0,0,0,{"$f":"CC113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J156:CV156)","v":84847000},null,{"$f":"J120 + J136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6714998.2738640076,11168265.205531619,17287301.073578294,21082068.580122001,20567876.550749574,8026490.316154493,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP120 + AP136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV120 + BV136","v":0},0,0,0,0,0,0,{"$f":"CC120 + CC136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J157:CV157)","v":24605630},null,{"$f":"J122 + J138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,{"$f":"AP122 + AP138","v":848470},848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,848470,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV122 + BV138","v":0},0,0,0,0,0,0,{"$f":"CC122 + CC138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J158:CV158)","v":108800753.63850009},null,{"$f":"J144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1576822.5165000001,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,{"$f":"AP144","v":3153645.0330000003},3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,3153645.0330000003,0,0,0,0,0,0,0,0,0,{"$f":"BV144","v":0},0,0,0,0,0,0,{"$f":"CC144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J159:CV159)","v":8484699.9999999981},null,{"$f":"J148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,282823.33333333331,282823.33333333331,282823.33333333331,282823.33333333337,282823.33333333337,282823.33333333343,282823.33333333337,{"$f":"AP148","v":282823.33333333343},282823.33333333343,282823.33333333343,282823.33333333349,282823.33333333349,282823.33333333343,282823.33333333343,282823.33333333349,282823.33333333343,282823.33333333343,282823.33333333349,282823.33333333343,282823.33333333343,282823.33333333343,282823.33333333343,282823.33333333343,282823.33333333343,282823.33333333337,282823.33333333337,282823.33333333337,282823.33333333337,282823.33333333337,282823.33333333337,0,0,0,0,0,0,0,0,0,{"$f":"BV148","v":0},0,0,0,0,0,0,{"$f":"CC148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J160:CV160)","v":226738083.63850009},null,{"$f":"SUM(J156:J159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6714998.2738640076,11168265.205531619,17287301.073578294,21082068.580122001,20567876.550749574,10451782.832654493,4002115.0330000003,4002115.0330000003,4002115.0330000003,4002115.0330000003,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,{"$f":"SUM(AP156:AP159)","v":4284938.3663333338},4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,4284938.3663333338,3436468.3663333338,3436468.3663333338,3436468.3663333338,3436468.3663333338,3436468.3663333338,3436468.3663333338,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV156:BV159)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC156:CC159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"DSO plant pre-tax net cash flow NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J162:CV162)","v":593075595.02759719},null,{"$f":"J154 - J160","v":0},{"$f":"K154 - K160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-6714998.2738640076,-11168265.205531619,-17287301.073578294,-21082068.580122001,-20567876.550749574,1429574.8291730061,19760600.290654998,19760600.290654998,19760600.290654998,19760600.290654998,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,20326246.957321666,20326246.957321666,20326246.957321666,20326246.957321666,20326246.957321666,20326246.957321666,0,0,0,0,0,0,0,0,0,0,{"$f":"BW154 - BW160","v":0},0,0,0,0,0,{"$f":"CC154 - CC160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO plant pre-tax net cash flow NPV0 (investment decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J163:CV163)","v":593075595.02759719},null,{"$f":"J162 * Discounting!J$12","v":0},{"$f":"K162 * Discounting!K$12","v":0},{"$f":"L162 * Discounting!L$12","v":0},{"$f":"M162 * Discounting!M$12","v":0},{"$f":"N162 * Discounting!N$12","v":0},{"$f":"O162 * Discounting!O$12","v":0},{"$f":"P162 * Discounting!P$12","v":0},{"$f":"Q162 * Discounting!Q$12","v":0},{"$f":"R162 * Discounting!R$12","v":0},{"$f":"S162 * Discounting!S$12","v":0},{"$f":"T162 * Discounting!T$12","v":0},{"$f":"U162 * Discounting!U$12","v":0},{"$f":"V162 * Discounting!V$12","v":0},{"$f":"W162 * Discounting!W$12","v":0},{"$f":"X162 * Discounting!X$12","v":0},{"$f":"Y162 * Discounting!Y$12","v":-6714998.2738640076},{"$f":"Z162 * Discounting!Z$12","v":-11168265.205531619},{"$f":"AA162 * Discounting!AA$12","v":-17287301.073578294},{"$f":"AB162 * Discounting!AB$12","v":-21082068.580122001},{"$f":"AC162 * Discounting!AC$12","v":-20567876.550749574},{"$f":"AD162 * Discounting!AD$12","v":1429574.8291730061},{"$f":"AE162 * Discounting!AE$12","v":19760600.290654998},{"$f":"AF162 * Discounting!AF$12","v":19760600.290654998},{"$f":"AG162 * Discounting!AG$12","v":19760600.290654998},{"$f":"AH162 * Discounting!AH$12","v":19760600.290654998},{"$f":"AI162 * Discounting!AI$12","v":19477776.957321666},{"$f":"AJ162 * Discounting!AJ$12","v":19477776.957321666},{"$f":"AK162 * Discounting!AK$12","v":19477776.957321666},{"$f":"AL162 * Discounting!AL$12","v":19477776.957321666},{"$f":"AM162 * Discounting!AM$12","v":19477776.957321666},{"$f":"AN162 * Discounting!AN$12","v":19477776.957321666},{"$f":"AO162 * Discounting!AO$12","v":19477776.957321666},{"$f":"AP162 * Discounting!AP$12","v":19477776.957321666},{"$f":"AQ162 * Discounting!AQ$12","v":19477776.957321666},{"$f":"AR162 * Discounting!AR$12","v":19477776.957321666},{"$f":"AS162 * Discounting!AS$12","v":19477776.957321666},{"$f":"AT162 * Discounting!AT$12","v":19477776.957321666},{"$f":"AU162 * Discounting!AU$12","v":19477776.957321666},{"$f":"AV162 * Discounting!AV$12","v":19477776.957321666},{"$f":"AW162 * Discounting!AW$12","v":19477776.957321666},{"$f":"AX162 * Discounting!AX$12","v":19477776.957321666},{"$f":"AY162 * Discounting!AY$12","v":19477776.957321666},{"$f":"AZ162 * Discounting!AZ$12","v":19477776.957321666},{"$f":"BA162 * Discounting!BA$12","v":19477776.957321666},{"$f":"BB162 * Discounting!BB$12","v":19477776.957321666},{"$f":"BC162 * Discounting!BC$12","v":19477776.957321666},{"$f":"BD162 * Discounting!BD$12","v":19477776.957321666},{"$f":"BE162 * Discounting!BE$12","v":19477776.957321666},{"$f":"BF162 * Discounting!BF$12","v":19477776.957321666},{"$f":"BG162 * Discounting!BG$12","v":20326246.957321666},{"$f":"BH162 * Discounting!BH$12","v":20326246.957321666},{"$f":"BI162 * Discounting!BI$12","v":20326246.957321666},{"$f":"BJ162 * Discounting!BJ$12","v":20326246.957321666},{"$f":"BK162 * Discounting!BK$12","v":20326246.957321666},{"$f":"BL162 * Discounting!BL$12","v":20326246.957321666},{"$f":"BM162 * Discounting!BM$12","v":0},{"$f":"BN162 * Discounting!BN$12","v":0},{"$f":"BO162 * Discounting!BO$12","v":0},{"$f":"BP162 * Discounting!BP$12","v":0},{"$f":"BQ162 * Discounting!BQ$12","v":0},{"$f":"BR162 * Discounting!BR$12","v":0},{"$f":"BS162 * Discounting!BS$12","v":0},{"$f":"BT162 * Discounting!BT$12","v":0},{"$f":"BU162 * Discounting!BU$12","v":0},{"$f":"BV162 * Discounting!BV$12","v":0},{"$f":"BW162 * Discounting!BW$12","v":0},{"$f":"BX162 * Discounting!BX$12","v":0},{"$f":"BY162 * Discounting!BY$12","v":0},{"$f":"BZ162 * Discounting!BZ$12","v":0},{"$f":"CA162 * Discounting!CA$12","v":0},{"$f":"CB162 * Discounting!CB$12","v":0},{"$f":"CC162 * Discounting!CC$12","v":0},{"$f":"CD162 * Discounting!CD$12","v":0},{"$f":"CE162 * Discounting!CE$12","v":0},{"$f":"CF162 * Discounting!CF$12","v":0},{"$f":"CG162 * Discounting!CG$12","v":0},{"$f":"CH162 * Discounting!CH$12","v":0},{"$f":"CI162 * Discounting!CI$12","v":0},{"$f":"CJ162 * Discounting!CJ$12","v":0},{"$f":"CK162 * Discounting!CK$12","v":0},{"$f":"CL162 * Discounting!CL$12","v":0},{"$f":"CM162 * Discounting!CM$12","v":0},{"$f":"CN162 * Discounting!CN$12","v":0},{"$f":"CO162 * Discounting!CO$12","v":0},{"$f":"CP162 * Discounting!CP$12","v":0},{"$f":"CQ162 * Discounting!CQ$12","v":0},{"$f":"CR162 * Discounting!CR$12","v":0},{"$f":"CS162 * Discounting!CS$12","v":0},{"$f":"CT162 * Discounting!CT$12","v":0},{"$f":"CU162 * Discounting!CU$12","v":0},{"$f":"CV162 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"DSO plant pre-tax net cash flow NPV\"&Inputs!C344*100","v":"DSO plant pre-tax net cash flow NPV13"}]
[{"$nulls":4},"Investment decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J166:CV166)","v":23976231.449039098},null,{"$f":"J163 / Discounting!J$19","v":0},{"$f":"K163 / Discounting!K$19","v":0},{"$f":"L163 / Discounting!L$19","v":0},{"$f":"M163 / Discounting!M$19","v":0},{"$f":"N163 / Discounting!N$19","v":0},{"$f":"O163 / Discounting!O$19","v":0},{"$f":"P163 / Discounting!P$19","v":0},{"$f":"Q163 / Discounting!Q$19","v":0},{"$f":"R163 / Discounting!R$19","v":0},{"$f":"S163 / Discounting!S$19","v":0},{"$f":"T163 / Discounting!T$19","v":0},{"$f":"U163 / Discounting!U$19","v":0},{"$f":"V163 / Discounting!V$19","v":0},{"$f":"W163 / Discounting!W$19","v":0},{"$f":"X163 / Discounting!X$19","v":0},{"$f":"Y163 / Discounting!Y$19","v":-6714998.2738640076},{"$f":"Z163 / Discounting!Z$19","v":-9883420.5358686913},{"$f":"AA163 / Discounting!AA$19","v":-13538492.500257106},{"$f":"AB163 / Discounting!AB$19","v":-14610931.050603064},{"$f":"AC163 / Discounting!AC$19","v":-12614663.877172219},{"$f":"AD163 / Discounting!AD$19","v":775915.94278836343},{"$f":"AE163 / Discounting!AE$19","v":9491382.4328022953},{"$f":"AF163 / Discounting!AF$19","v":8399453.4803560153},{"$f":"AG163 / Discounting!AG$19","v":7433144.6728814291},{"$f":"AH163 / Discounting!AH$19","v":6578004.1352933003},{"$f":"AI163 / Discounting!AI$19","v":5737926.1390265012},{"$f":"AJ163 / Discounting!AJ$19","v":5077810.7425013287},{"$f":"AK163 / Discounting!AK$19","v":4493637.8252224149},{"$f":"AL163 / Discounting!AL$19","v":3976670.6417897474},{"$f":"AM163 / Discounting!AM$19","v":3519177.5591059718},{"$f":"AN163 / Discounting!AN$19","v":3114316.4239875861},{"$f":"AO163 / Discounting!AO$19","v":2756032.2336173328},{"$f":"AP163 / Discounting!AP$19","v":2438966.5784224188},{"$f":"AQ163 / Discounting!AQ$19","v":2158377.5030286894},{"$f":"AR163 / Discounting!AR$19","v":1910068.5867510529},{"$f":"AS163 / Discounting!AS$19","v":1690326.1829655336},{"$f":"AT163 / Discounting!AT$19","v":1495863.8787305609},{"$f":"AU163 / Discounting!AU$19","v":1323773.3440093461},{"$f":"AV163 / Discounting!AV$19","v":1171480.8354065013},{"$f":"AW163 / Discounting!AW$19","v":1036708.7038995586},{"$f":"AX163 / Discounting!AX$19","v":917441.33088456525},{"$f":"AY163 / Discounting!AY$19","v":811894.98308368609},{"$f":"AZ163 / Discounting!AZ$19","v":718491.1354722887},{"$f":"BA163 / Discounting!BA$19","v":635832.86324981309},{"$f":"BB163 / Discounting!BB$19","v":562683.94977859571},{"$f":"BC163 / Discounting!BC$19","v":497950.39803415554},{"$f":"BD163 / Discounting!BD$19","v":440664.06905677484},{"$f":"BE163 / Discounting!BE$19","v":389968.20270511054},{"$f":"BF163 / Discounting!BF$19","v":345104.60416381463},{"$f":"BG163 / Discounting!BG$19","v":318705.91174864012},{"$f":"BH163 / Discounting!BH$19","v":282040.62986605323},{"$f":"BI163 / Discounting!BI$19","v":249593.47775756926},{"$f":"BJ163 / Discounting!BJ$19","v":220879.18385625602},{"$f":"BK163 / Discounting!BK$19","v":195468.30429757174},{"$f":"BL163 / Discounting!BL$19","v":172980.80026333782},{"$f":"BM163 / Discounting!BM$19","v":0},{"$f":"BN163 / Discounting!BN$19","v":0},{"$f":"BO163 / Discounting!BO$19","v":0},{"$f":"BP163 / Discounting!BP$19","v":0},{"$f":"BQ163 / Discounting!BQ$19","v":0},{"$f":"BR163 / Discounting!BR$19","v":0},{"$f":"BS163 / Discounting!BS$19","v":0},{"$f":"BT163 / Discounting!BT$19","v":0},{"$f":"BU163 / Discounting!BU$19","v":0},{"$f":"BV163 / Discounting!BV$19","v":0},{"$f":"BW163 / Discounting!BW$19","v":0},{"$f":"BX163 / Discounting!BX$19","v":0},{"$f":"BY163 / Discounting!BY$19","v":0},{"$f":"BZ163 / Discounting!BZ$19","v":0},{"$f":"CA163 / Discounting!CA$19","v":0},{"$f":"CB163 / Discounting!CB$19","v":0},{"$f":"CC163 / Discounting!CC$19","v":0},{"$f":"CD163 / Discounting!CD$19","v":0},{"$f":"CE163 / Discounting!CE$19","v":0},{"$f":"CF163 / Discounting!CF$19","v":0},{"$f":"CG163 / Discounting!CG$19","v":0},{"$f":"CH163 / Discounting!CH$19","v":0},{"$f":"CI163 / Discounting!CI$19","v":0},{"$f":"CJ163 / Discounting!CJ$19","v":0},{"$f":"CK163 / Discounting!CK$19","v":0},{"$f":"CL163 / Discounting!CL$19","v":0},{"$f":"CM163 / Discounting!CM$19","v":0},{"$f":"CN163 / Discounting!CN$19","v":0},{"$f":"CO163 / Discounting!CO$19","v":0},{"$f":"CP163 / Discounting!CP$19","v":0},{"$f":"CQ163 / Discounting!CQ$19","v":0},{"$f":"CR163 / Discounting!CR$19","v":0},{"$f":"CS163 / Discounting!CS$19","v":0},{"$f":"CT163 / Discounting!CT$19","v":0},{"$f":"CU163 / Discounting!CU$19","v":0},{"$f":"CV163 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J167:CV167)","v":23976231.449039098},null,{"$f":"J162 / Discounting!J$19","v":0},{"$f":"K162 / Discounting!K$19","v":0},{"$f":"L162 / Discounting!L$19","v":0},{"$f":"M162 / Discounting!M$19","v":0},{"$f":"N162 / Discounting!N$19","v":0},{"$f":"O162 / Discounting!O$19","v":0},{"$f":"P162 / Discounting!P$19","v":0},{"$f":"Q162 / Discounting!Q$19","v":0},{"$f":"R162 / Discounting!R$19","v":0},{"$f":"S162 / Discounting!S$19","v":0},{"$f":"T162 / Discounting!T$19","v":0},{"$f":"U162 / Discounting!U$19","v":0},{"$f":"V162 / Discounting!V$19","v":0},{"$f":"W162 / Discounting!W$19","v":0},{"$f":"X162 / Discounting!X$19","v":0},{"$f":"Y162 / Discounting!Y$19","v":-6714998.2738640076},{"$f":"Z162 / Discounting!Z$19","v":-9883420.5358686913},{"$f":"AA162 / Discounting!AA$19","v":-13538492.500257106},{"$f":"AB162 / Discounting!AB$19","v":-14610931.050603064},{"$f":"AC162 / Discounting!AC$19","v":-12614663.877172219},{"$f":"AD162 / Discounting!AD$19","v":775915.94278836343},{"$f":"AE162 / Discounting!AE$19","v":9491382.4328022953},{"$f":"AF162 / Discounting!AF$19","v":8399453.4803560153},{"$f":"AG162 / Discounting!AG$19","v":7433144.6728814291},{"$f":"AH162 / Discounting!AH$19","v":6578004.1352933003},{"$f":"AI162 / Discounting!AI$19","v":5737926.1390265012},{"$f":"AJ162 / Discounting!AJ$19","v":5077810.7425013287},{"$f":"AK162 / Discounting!AK$19","v":4493637.8252224149},{"$f":"AL162 / Discounting!AL$19","v":3976670.6417897474},{"$f":"AM162 / Discounting!AM$19","v":3519177.5591059718},{"$f":"AN162 / Discounting!AN$19","v":3114316.4239875861},{"$f":"AO162 / Discounting!AO$19","v":2756032.2336173328},{"$f":"AP162 / Discounting!AP$19","v":2438966.5784224188},{"$f":"AQ162 / Discounting!AQ$19","v":2158377.5030286894},{"$f":"AR162 / Discounting!AR$19","v":1910068.5867510529},{"$f":"AS162 / Discounting!AS$19","v":1690326.1829655336},{"$f":"AT162 / Discounting!AT$19","v":1495863.8787305609},{"$f":"AU162 / Discounting!AU$19","v":1323773.3440093461},{"$f":"AV162 / Discounting!AV$19","v":1171480.8354065013},{"$f":"AW162 / Discounting!AW$19","v":1036708.7038995586},{"$f":"AX162 / Discounting!AX$19","v":917441.33088456525},{"$f":"AY162 / Discounting!AY$19","v":811894.98308368609},{"$f":"AZ162 / Discounting!AZ$19","v":718491.1354722887},{"$f":"BA162 / Discounting!BA$19","v":635832.86324981309},{"$f":"BB162 / Discounting!BB$19","v":562683.94977859571},{"$f":"BC162 / Discounting!BC$19","v":497950.39803415554},{"$f":"BD162 / Discounting!BD$19","v":440664.06905677484},{"$f":"BE162 / Discounting!BE$19","v":389968.20270511054},{"$f":"BF162 / Discounting!BF$19","v":345104.60416381463},{"$f":"BG162 / Discounting!BG$19","v":318705.91174864012},{"$f":"BH162 / Discounting!BH$19","v":282040.62986605323},{"$f":"BI162 / Discounting!BI$19","v":249593.47775756926},{"$f":"BJ162 / Discounting!BJ$19","v":220879.18385625602},{"$f":"BK162 / Discounting!BK$19","v":195468.30429757174},{"$f":"BL162 / Discounting!BL$19","v":172980.80026333782},{"$f":"BM162 / Discounting!BM$19","v":0},{"$f":"BN162 / Discounting!BN$19","v":0},{"$f":"BO162 / Discounting!BO$19","v":0},{"$f":"BP162 / Discounting!BP$19","v":0},{"$f":"BQ162 / Discounting!BQ$19","v":0},{"$f":"BR162 / Discounting!BR$19","v":0},{"$f":"BS162 / Discounting!BS$19","v":0},{"$f":"BT162 / Discounting!BT$19","v":0},{"$f":"BU162 / Discounting!BU$19","v":0},{"$f":"BV162 / Discounting!BV$19","v":0},{"$f":"BW162 / Discounting!BW$19","v":0},{"$f":"BX162 / Discounting!BX$19","v":0},{"$f":"BY162 / Discounting!BY$19","v":0},{"$f":"BZ162 / Discounting!BZ$19","v":0},{"$f":"CA162 / Discounting!CA$19","v":0},{"$f":"CB162 / Discounting!CB$19","v":0},{"$f":"CC162 / Discounting!CC$19","v":0},{"$f":"CD162 / Discounting!CD$19","v":0},{"$f":"CE162 / Discounting!CE$19","v":0},{"$f":"CF162 / Discounting!CF$19","v":0},{"$f":"CG162 / Discounting!CG$19","v":0},{"$f":"CH162 / Discounting!CH$19","v":0},{"$f":"CI162 / Discounting!CI$19","v":0},{"$f":"CJ162 / Discounting!CJ$19","v":0},{"$f":"CK162 / Discounting!CK$19","v":0},{"$f":"CL162 / Discounting!CL$19","v":0},{"$f":"CM162 / Discounting!CM$19","v":0},{"$f":"CN162 / Discounting!CN$19","v":0},{"$f":"CO162 / Discounting!CO$19","v":0},{"$f":"CP162 / Discounting!CP$19","v":0},{"$f":"CQ162 / Discounting!CQ$19","v":0},{"$f":"CR162 / Discounting!CR$19","v":0},{"$f":"CS162 / Discounting!CS$19","v":0},{"$f":"CT162 / Discounting!CT$19","v":0},{"$f":"CU162 / Discounting!CU$19","v":0},{"$f":"CV162 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J168:CV168)","v":13013337.846788418},null,{"$f":"J162 / Discounting!J$20","v":0},{"$f":"K162 / Discounting!K$20","v":0},{"$f":"L162 / Discounting!L$20","v":0},{"$f":"M162 / Discounting!M$20","v":0},{"$f":"N162 / Discounting!N$20","v":0},{"$f":"O162 / Discounting!O$20","v":0},{"$f":"P162 / Discounting!P$20","v":0},{"$f":"Q162 / Discounting!Q$20","v":0},{"$f":"R162 / Discounting!R$20","v":0},{"$f":"S162 / Discounting!S$20","v":0},{"$f":"T162 / Discounting!T$20","v":0},{"$f":"U162 / Discounting!U$20","v":0},{"$f":"V162 / Discounting!V$20","v":0},{"$f":"W162 / Discounting!W$20","v":0},{"$f":"X162 / Discounting!X$20","v":0},{"$f":"Y162 / Discounting!Y$20","v":-3644632.0333588365},{"$f":"Z162 / Discounting!Z$20","v":-5364324.6975037269},{"$f":"AA162 / Discounting!AA$20","v":-7348151.3229685621},{"$f":"AB162 / Discounting!AB$20","v":-7930228.0019176742},{"$f":"AC162 / Discounting!AC$20","v":-6846734.1586285485},{"$f":"AD162 / Discounting!AD$20","v":421136.08744876395},{"$f":"AE162 / Discounting!AE$20","v":5151542.1217740634},{"$f":"AF162 / Discounting!AF$20","v":4558886.8334283754},{"$f":"AG162 / Discounting!AG$20","v":4034413.1269277656},{"$f":"AH162 / Discounting!AH$20","v":3570277.1034758994},{"$f":"AI162 / Discounting!AI$20","v":3114316.4239875861},{"$f":"AJ162 / Discounting!AJ$20","v":2756032.2336173328},{"$f":"AK162 / Discounting!AK$20","v":2438966.5784224188},{"$f":"AL162 / Discounting!AL$20","v":2158377.5030286894},{"$f":"AM162 / Discounting!AM$20","v":1910068.5867510529},{"$f":"AN162 / Discounting!AN$20","v":1690326.1829655336},{"$f":"AO162 / Discounting!AO$20","v":1495863.8787305609},{"$f":"AP162 / Discounting!AP$20","v":1323773.3440093461},{"$f":"AQ162 / Discounting!AQ$20","v":1171480.8354065013},{"$f":"AR162 / Discounting!AR$20","v":1036708.7038995586},{"$f":"AS162 / Discounting!AS$20","v":917441.33088456525},{"$f":"AT162 / Discounting!AT$20","v":811894.98308368609},{"$f":"AU162 / Discounting!AU$20","v":718491.1354722887},{"$f":"AV162 / Discounting!AV$20","v":635832.86324981309},{"$f":"AW162 / Discounting!AW$20","v":562683.94977859571},{"$f":"AX162 / Discounting!AX$20","v":497950.39803415554},{"$f":"AY162 / Discounting!AY$20","v":440664.06905677484},{"$f":"AZ162 / Discounting!AZ$20","v":389968.20270511054},{"$f":"BA162 / Discounting!BA$20","v":345104.60416381463},{"$f":"BB162 / Discounting!BB$20","v":305402.30456974747},{"$f":"BC162 / Discounting!BC$20","v":270267.52616791817},{"$f":"BD162 / Discounting!BD$20","v":239174.80191851169},{"$f":"BE162 / Discounting!BE$20","v":211659.11674204576},{"$f":"BF162 / Discounting!BF$20","v":187308.95286906708},{"$f":"BG162 / Discounting!BG$20","v":172980.80026333782},{"$f":"BH162 / Discounting!BH$20","v":153080.35421534322},{"$f":"BI162 / Discounting!BI$20","v":135469.3400135781},{"$f":"BJ162 / Discounting!BJ$20","v":119884.37169343197},{"$f":"BK162 / Discounting!BK$20","v":106092.36433047078},{"$f":"BL162 / Discounting!BL$20","v":93887.048080062639},{"$f":"BM162 / Discounting!BM$20","v":0},{"$f":"BN162 / Discounting!BN$20","v":0},{"$f":"BO162 / Discounting!BO$20","v":0},{"$f":"BP162 / Discounting!BP$20","v":0},{"$f":"BQ162 / Discounting!BQ$20","v":0},{"$f":"BR162 / Discounting!BR$20","v":0},{"$f":"BS162 / Discounting!BS$20","v":0},{"$f":"BT162 / Discounting!BT$20","v":0},{"$f":"BU162 / Discounting!BU$20","v":0},{"$f":"BV162 / Discounting!BV$20","v":0},{"$f":"BW162 / Discounting!BW$20","v":0},{"$f":"BX162 / Discounting!BX$20","v":0},{"$f":"BY162 / Discounting!BY$20","v":0},{"$f":"BZ162 / Discounting!BZ$20","v":0},{"$f":"CA162 / Discounting!CA$20","v":0},{"$f":"CB162 / Discounting!CB$20","v":0},{"$f":"CC162 / Discounting!CC$20","v":0},{"$f":"CD162 / Discounting!CD$20","v":0},{"$f":"CE162 / Discounting!CE$20","v":0},{"$f":"CF162 / Discounting!CF$20","v":0},{"$f":"CG162 / Discounting!CG$20","v":0},{"$f":"CH162 / Discounting!CH$20","v":0},{"$f":"CI162 / Discounting!CI$20","v":0},{"$f":"CJ162 / Discounting!CJ$20","v":0},{"$f":"CK162 / Discounting!CK$20","v":0},{"$f":"CL162 / Discounting!CL$20","v":0},{"$f":"CM162 / Discounting!CM$20","v":0},{"$f":"CN162 / Discounting!CN$20","v":0},{"$f":"CO162 / Discounting!CO$20","v":0},{"$f":"CP162 / Discounting!CP$20","v":0},{"$f":"CQ162 / Discounting!CQ$20","v":0},{"$f":"CR162 / Discounting!CR$20","v":0},{"$f":"CS162 / Discounting!CS$20","v":0},{"$f":"CT162 / Discounting!CT$20","v":0},{"$f":"CU162 / Discounting!CU$20","v":0},{"$f":"CV162 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"DSO pre-tax IRR"]
[{"$nulls":4},"Investment decision",null,"%",{"$f":"IFERROR(IRR(J171:CV171),\"Null\")","v":0.1700064567358972},null,{"$f":"J163","v":0},{"$f":"K163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-6714998.2738640076,-11168265.205531619,-17287301.073578294,-21082068.580122001,-20567876.550749574,1429574.8291730061,19760600.290654998,19760600.290654998,19760600.290654998,19760600.290654998,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,20326246.957321666,20326246.957321666,20326246.957321666,20326246.957321666,20326246.957321666,20326246.957321666,0,0,0,0,0,0,0,0,0,{"$f":"BV163","v":0},0,0,0,0,0,0,{"$f":"CC163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J172:CV172),\"Null\")","v":0.1700064567358972},null,{"$f":"J162","v":0},{"$f":"K162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-6714998.2738640076,-11168265.205531619,-17287301.073578294,-21082068.580122001,-20567876.550749574,1429574.8291730061,19760600.290654998,19760600.290654998,19760600.290654998,19760600.290654998,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,19477776.957321666,20326246.957321666,20326246.957321666,20326246.957321666,20326246.957321666,20326246.957321666,20326246.957321666,0,0,0,0,0,0,0,0,0,{"$f":"BV162","v":0},0,0,0,0,0,0,{"$f":"CC162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Overall project"]
[]
[{"$nulls":4},"LNG plant revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J176:CV176)","v":64671546906.917999},null,{"$f":"J72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,951433333.33333349,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,{"$f":"AP72","v":1902866666.666667},1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,1902866666.666667,925513573.58468509,0,0,0,0,0,0,0,0,0,{"$f":"BV72","v":0},0,0,0,0,0,0,{"$f":"CC72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO plant revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J177:CV177)","v":819813678.66609764},null,{"$f":"J154","v":0},{"$f":"K154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11881357.661827499,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,23762715.323654998,0,0,0,0,0,0,0,0,0,0,{"$f":"BW154","v":0},0,0,0,0,0,{"$f":"CC154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J178:CV178)","v":65491360585.584068},null,{"$f":"SUM(J176:J177)","v":0},{"$f":"SUM(K176:K177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,963314690.99516094,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,949276288.9083401,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW176:BW177)","v":0},0,0,0,0,0,{"$f":"SUM(CC176:CC177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J180:CV180)","v":7084846999.9999981},null,{"$f":"J74 + J156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,560712050.81606412,932566269.12695885,1443514598.6214945,1760383164.2093606,1717447387.3790288,670223529.84709191,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP74 + AP156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV74 + BV156","v":0},0,0,0,0,0,0,{"$f":"CC74 + CC156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J181:CV181)","v":2054605629.9999998},null,{"$f":"J75 + J157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,{"$f":"AP75 + AP157","v":70848469.999999985},70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,70848469.999999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV75 + BV157","v":0},0,0,0,0,0,0,{"$f":"CC75 + CC157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J182:CV182)","v":6659602892.6759367},null,{"$f":"J76 + J158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,188742597.91756955,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,{"$f":"AP76 + AP158","v":190319420.43406954},190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,190319420.43406954,0,0,0,0,0,0,0,0,0,{"$f":"BV76 + BV158","v":0},0,0,0,0,0,0,{"$f":"CC76 + CC158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J183:CV183)","v":708484700.00000024},null,{"$f":"J77 + J159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24022598.574686259,24022598.574686263,24022598.574686266,24022598.57468627,24022598.57468627,24022598.574686274,24022598.574686278,{"$f":"AP77 + AP159","v":24022598.574686278},24022598.574686281,24022598.574686278,24022598.574686278,24022598.574686278,24022598.574686278,24022598.574686281,24022598.574686278,24022598.574686278,24022598.574686278,24022598.574686278,24022598.574686285,24022598.574686285,24022598.574686281,24022598.574686285,24022598.574686285,24022598.574686285,24022598.574686285,24022598.574686289,24022598.574686289,24022598.574686289,24022598.574686285,11829341.334098039,0,0,0,0,0,0,0,0,0,{"$f":"BV77 + BV159","v":0},0,0,0,0,0,0,{"$f":"CC77 + CC159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J184:CV184)","v":16507540222.675957},null,{"$f":"SUM(J180:J183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,560712050.81606412,932566269.12695885,1443514598.6214945,1760383164.2093606,1717447387.3790288,929814597.76466143,261167890.43406951,261167890.43406951,261167890.43406951,261167890.43406951,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,{"$f":"SUM(AP180:AP183)","v":285190489.0087558},285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,214342019.00875583,214342019.00875583,214342019.00875583,214342019.00875583,214342019.00875583,202148761.76816759,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV180:BV183)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC180:CC183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project pre-tax net cash flow NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J186:CV186)","v":48983820362.908211},null,{"$f":"J178 - J184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-560712050.81606412,-932566269.12695885,-1443514598.6214945,-1760383164.2093606,-1717447387.3790288,33500093.230499506,1665461491.5562525,1665461491.5562525,1665461491.5562525,1665461491.5562525,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,{"$f":"AP178 - AP184","v":1641438892.981566},1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1712287362.981566,1712287362.981566,1712287362.981566,1712287362.981566,1712287362.981566,747127527.14017248,0,0,0,0,0,0,0,0,0,{"$f":"BV178 - BV184","v":0},0,0,0,0,0,0,{"$f":"CC178 - CC184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Project plant pre-tax net cash flow NPV0 (investment decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J187:CV187)","v":48983820362.908211},null,{"$f":"J186 * Discounting!J$12","v":0},{"$f":"K186 * Discounting!K$12","v":0},{"$f":"L186 * Discounting!L$12","v":0},{"$f":"M186 * Discounting!M$12","v":0},{"$f":"N186 * Discounting!N$12","v":0},{"$f":"O186 * Discounting!O$12","v":0},{"$f":"P186 * Discounting!P$12","v":0},{"$f":"Q186 * Discounting!Q$12","v":0},{"$f":"R186 * Discounting!R$12","v":0},{"$f":"S186 * Discounting!S$12","v":0},{"$f":"T186 * Discounting!T$12","v":0},{"$f":"U186 * Discounting!U$12","v":0},{"$f":"V186 * Discounting!V$12","v":0},{"$f":"W186 * Discounting!W$12","v":0},{"$f":"X186 * Discounting!X$12","v":0},{"$f":"Y186 * Discounting!Y$12","v":-560712050.81606412},{"$f":"Z186 * Discounting!Z$12","v":-932566269.12695885},{"$f":"AA186 * Discounting!AA$12","v":-1443514598.6214945},{"$f":"AB186 * Discounting!AB$12","v":-1760383164.2093606},{"$f":"AC186 * Discounting!AC$12","v":-1717447387.3790288},{"$f":"AD186 * Discounting!AD$12","v":33500093.230499506},{"$f":"AE186 * Discounting!AE$12","v":1665461491.5562525},{"$f":"AF186 * Discounting!AF$12","v":1665461491.5562525},{"$f":"AG186 * Discounting!AG$12","v":1665461491.5562525},{"$f":"AH186 * Discounting!AH$12","v":1665461491.5562525},{"$f":"AI186 * Discounting!AI$12","v":1641438892.981566},{"$f":"AJ186 * Discounting!AJ$12","v":1641438892.981566},{"$f":"AK186 * Discounting!AK$12","v":1641438892.981566},{"$f":"AL186 * Discounting!AL$12","v":1641438892.981566},{"$f":"AM186 * Discounting!AM$12","v":1641438892.981566},{"$f":"AN186 * Discounting!AN$12","v":1641438892.981566},{"$f":"AO186 * Discounting!AO$12","v":1641438892.981566},{"$f":"AP186 * Discounting!AP$12","v":1641438892.981566},{"$f":"AQ186 * Discounting!AQ$12","v":1641438892.981566},{"$f":"AR186 * Discounting!AR$12","v":1641438892.981566},{"$f":"AS186 * Discounting!AS$12","v":1641438892.981566},{"$f":"AT186 * Discounting!AT$12","v":1641438892.981566},{"$f":"AU186 * Discounting!AU$12","v":1641438892.981566},{"$f":"AV186 * Discounting!AV$12","v":1641438892.981566},{"$f":"AW186 * Discounting!AW$12","v":1641438892.981566},{"$f":"AX186 * Discounting!AX$12","v":1641438892.981566},{"$f":"AY186 * Discounting!AY$12","v":1641438892.981566},{"$f":"AZ186 * Discounting!AZ$12","v":1641438892.981566},{"$f":"BA186 * Discounting!BA$12","v":1641438892.981566},{"$f":"BB186 * Discounting!BB$12","v":1641438892.981566},{"$f":"BC186 * Discounting!BC$12","v":1641438892.981566},{"$f":"BD186 * Discounting!BD$12","v":1641438892.981566},{"$f":"BE186 * Discounting!BE$12","v":1641438892.981566},{"$f":"BF186 * Discounting!BF$12","v":1641438892.981566},{"$f":"BG186 * Discounting!BG$12","v":1712287362.981566},{"$f":"BH186 * Discounting!BH$12","v":1712287362.981566},{"$f":"BI186 * Discounting!BI$12","v":1712287362.981566},{"$f":"BJ186 * Discounting!BJ$12","v":1712287362.981566},{"$f":"BK186 * Discounting!BK$12","v":1712287362.981566},{"$f":"BL186 * Discounting!BL$12","v":747127527.14017248},{"$f":"BM186 * Discounting!BM$12","v":0},{"$f":"BN186 * Discounting!BN$12","v":0},{"$f":"BO186 * Discounting!BO$12","v":0},{"$f":"BP186 * Discounting!BP$12","v":0},{"$f":"BQ186 * Discounting!BQ$12","v":0},{"$f":"BR186 * Discounting!BR$12","v":0},{"$f":"BS186 * Discounting!BS$12","v":0},{"$f":"BT186 * Discounting!BT$12","v":0},{"$f":"BU186 * Discounting!BU$12","v":0},{"$f":"BV186 * Discounting!BV$12","v":0},{"$f":"BW186 * Discounting!BW$12","v":0},{"$f":"BX186 * Discounting!BX$12","v":0},{"$f":"BY186 * Discounting!BY$12","v":0},{"$f":"BZ186 * Discounting!BZ$12","v":0},{"$f":"CA186 * Discounting!CA$12","v":0},{"$f":"CB186 * Discounting!CB$12","v":0},{"$f":"CC186 * Discounting!CC$12","v":0},{"$f":"CD186 * Discounting!CD$12","v":0},{"$f":"CE186 * Discounting!CE$12","v":0},{"$f":"CF186 * Discounting!CF$12","v":0},{"$f":"CG186 * Discounting!CG$12","v":0},{"$f":"CH186 * Discounting!CH$12","v":0},{"$f":"CI186 * Discounting!CI$12","v":0},{"$f":"CJ186 * Discounting!CJ$12","v":0},{"$f":"CK186 * Discounting!CK$12","v":0},{"$f":"CL186 * Discounting!CL$12","v":0},{"$f":"CM186 * Discounting!CM$12","v":0},{"$f":"CN186 * Discounting!CN$12","v":0},{"$f":"CO186 * Discounting!CO$12","v":0},{"$f":"CP186 * Discounting!CP$12","v":0},{"$f":"CQ186 * Discounting!CQ$12","v":0},{"$f":"CR186 * Discounting!CR$12","v":0},{"$f":"CS186 * Discounting!CS$12","v":0},{"$f":"CT186 * Discounting!CT$12","v":0},{"$f":"CU186 * Discounting!CU$12","v":0},{"$f":"CV186 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Project pre-tax net cash flow NPV\"&Inputs!C344*100","v":"Project pre-tax net cash flow NPV13"}]
[{"$nulls":4},"Investment decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J190:CV190)","v":2009596375.2254617},null,{"$f":"J187 / Discounting!J$19","v":0},{"$f":"K187 / Discounting!K$19","v":0},{"$f":"L187 / Discounting!L$19","v":0},{"$f":"M187 / Discounting!M$19","v":0},{"$f":"N187 / Discounting!N$19","v":0},{"$f":"O187 / Discounting!O$19","v":0},{"$f":"P187 / Discounting!P$19","v":0},{"$f":"Q187 / Discounting!Q$19","v":0},{"$f":"R187 / Discounting!R$19","v":0},{"$f":"S187 / Discounting!S$19","v":0},{"$f":"T187 / Discounting!T$19","v":0},{"$f":"U187 / Discounting!U$19","v":0},{"$f":"V187 / Discounting!V$19","v":0},{"$f":"W187 / Discounting!W$19","v":0},{"$f":"X187 / Discounting!X$19","v":0},{"$f":"Y187 / Discounting!Y$19","v":-560712050.81606412},{"$f":"Z187 / Discounting!Z$19","v":-825279884.18314946},{"$f":"AA187 / Discounting!AA$19","v":-1130483670.3120799},{"$f":"AB187 / Discounting!AB$19","v":-1220033837.6262209},{"$f":"AC187 / Discounting!AC$19","v":-1053342646.4835758},{"$f":"AD187 / Discounting!AD$19","v":18182508.457761474},{"$f":"AE187 / Discounting!AE$19","v":799952011.12090087},{"$f":"AF187 / Discounting!AF$19","v":707922133.73531055},{"$f":"AG187 / Discounting!AG$19","v":626479764.36753142},{"$f":"AH187 / Discounting!AH$19","v":554406871.12170935},{"$f":"AI187 / Discounting!AI$19","v":483548772.03341562},{"$f":"AJ187 / Discounting!AJ$19","v":427919267.28620857},{"$f":"AK187 / Discounting!AK$19","v":378689617.06744123},{"$f":"AL187 / Discounting!AL$19","v":335123554.92693913},{"$f":"AM187 / Discounting!AM$19","v":296569517.63445944},{"$f":"AN187 / Discounting!AN$19","v":262450900.56146854},{"$f":"AO187 / Discounting!AO$19","v":232257434.12519345},{"$f":"AP187 / Discounting!AP$19","v":205537552.32318005},{"$f":"AQ187 / Discounting!AQ$19","v":181891639.22405317},{"$f":"AR187 / Discounting!AR$19","v":160966052.41066653},{"$f":"AS187 / Discounting!AS$19","v":142447833.99174032},{"$f":"AT187 / Discounting!AT$19","v":126060030.08118613},{"$f":"AU187 / Discounting!AU$19","v":111557548.74441253},{"$f":"AV187 / Discounting!AV$19","v":98723494.464081898},{"$f":"AW187 / Discounting!AW$19","v":87365924.304497257},{"$f":"AX187 / Discounting!AX$19","v":77314977.260617048},{"$f":"AY187 / Discounting!AY$19","v":68420333.858953148},{"$f":"AZ187 / Discounting!AZ$19","v":60548968.016772702},{"$f":"BA187 / Discounting!BA$19","v":53583157.536966994},{"$f":"BB187 / Discounting!BB$19","v":47418723.484041594},{"$f":"BC187 / Discounting!BC$19","v":41963472.109771334},{"$f":"BD187 / Discounting!BD$19","v":37135816.026346311},{"$f":"BE187 / Discounting!BE$19","v":32863554.005616207},{"$f":"BF187 / Discounting!BF$19","v":29082791.155412577},{"$f":"BG187 / Discounting!BG$19","v":26847853.730230488},{"$f":"BH187 / Discounting!BH$19","v":23759162.59312433},{"$f":"BI187 / Discounting!BI$19","v":21025807.604534809},{"$f":"BJ187 / Discounting!BJ$19","v":18606909.384544082},{"$f":"BK187 / Discounting!BK$19","v":16466291.490746977},{"$f":"BL187 / Discounting!BL$19","v":6358218.4067149172},{"$f":"BM187 / Discounting!BM$19","v":0},{"$f":"BN187 / Discounting!BN$19","v":0},{"$f":"BO187 / Discounting!BO$19","v":0},{"$f":"BP187 / Discounting!BP$19","v":0},{"$f":"BQ187 / Discounting!BQ$19","v":0},{"$f":"BR187 / Discounting!BR$19","v":0},{"$f":"BS187 / Discounting!BS$19","v":0},{"$f":"BT187 / Discounting!BT$19","v":0},{"$f":"BU187 / Discounting!BU$19","v":0},{"$f":"BV187 / Discounting!BV$19","v":0},{"$f":"BW187 / Discounting!BW$19","v":0},{"$f":"BX187 / Discounting!BX$19","v":0},{"$f":"BY187 / Discounting!BY$19","v":0},{"$f":"BZ187 / Discounting!BZ$19","v":0},{"$f":"CA187 / Discounting!CA$19","v":0},{"$f":"CB187 / Discounting!CB$19","v":0},{"$f":"CC187 / Discounting!CC$19","v":0},{"$f":"CD187 / Discounting!CD$19","v":0},{"$f":"CE187 / Discounting!CE$19","v":0},{"$f":"CF187 / Discounting!CF$19","v":0},{"$f":"CG187 / Discounting!CG$19","v":0},{"$f":"CH187 / Discounting!CH$19","v":0},{"$f":"CI187 / Discounting!CI$19","v":0},{"$f":"CJ187 / Discounting!CJ$19","v":0},{"$f":"CK187 / Discounting!CK$19","v":0},{"$f":"CL187 / Discounting!CL$19","v":0},{"$f":"CM187 / Discounting!CM$19","v":0},{"$f":"CN187 / Discounting!CN$19","v":0},{"$f":"CO187 / Discounting!CO$19","v":0},{"$f":"CP187 / Discounting!CP$19","v":0},{"$f":"CQ187 / Discounting!CQ$19","v":0},{"$f":"CR187 / Discounting!CR$19","v":0},{"$f":"CS187 / Discounting!CS$19","v":0},{"$f":"CT187 / Discounting!CT$19","v":0},{"$f":"CU187 / Discounting!CU$19","v":0},{"$f":"CV187 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J191:CV191)","v":2009596375.2254617},null,{"$f":"J186 / Discounting!J$19","v":0},{"$f":"K186 / Discounting!K$19","v":0},{"$f":"L186 / Discounting!L$19","v":0},{"$f":"M186 / Discounting!M$19","v":0},{"$f":"N186 / Discounting!N$19","v":0},{"$f":"O186 / Discounting!O$19","v":0},{"$f":"P186 / Discounting!P$19","v":0},{"$f":"Q186 / Discounting!Q$19","v":0},{"$f":"R186 / Discounting!R$19","v":0},{"$f":"S186 / Discounting!S$19","v":0},{"$f":"T186 / Discounting!T$19","v":0},{"$f":"U186 / Discounting!U$19","v":0},{"$f":"V186 / Discounting!V$19","v":0},{"$f":"W186 / Discounting!W$19","v":0},{"$f":"X186 / Discounting!X$19","v":0},{"$f":"Y186 / Discounting!Y$19","v":-560712050.81606412},{"$f":"Z186 / Discounting!Z$19","v":-825279884.18314946},{"$f":"AA186 / Discounting!AA$19","v":-1130483670.3120799},{"$f":"AB186 / Discounting!AB$19","v":-1220033837.6262209},{"$f":"AC186 / Discounting!AC$19","v":-1053342646.4835758},{"$f":"AD186 / Discounting!AD$19","v":18182508.457761474},{"$f":"AE186 / Discounting!AE$19","v":799952011.12090087},{"$f":"AF186 / Discounting!AF$19","v":707922133.73531055},{"$f":"AG186 / Discounting!AG$19","v":626479764.36753142},{"$f":"AH186 / Discounting!AH$19","v":554406871.12170935},{"$f":"AI186 / Discounting!AI$19","v":483548772.03341562},{"$f":"AJ186 / Discounting!AJ$19","v":427919267.28620857},{"$f":"AK186 / Discounting!AK$19","v":378689617.06744123},{"$f":"AL186 / Discounting!AL$19","v":335123554.92693913},{"$f":"AM186 / Discounting!AM$19","v":296569517.63445944},{"$f":"AN186 / Discounting!AN$19","v":262450900.56146854},{"$f":"AO186 / Discounting!AO$19","v":232257434.12519345},{"$f":"AP186 / Discounting!AP$19","v":205537552.32318005},{"$f":"AQ186 / Discounting!AQ$19","v":181891639.22405317},{"$f":"AR186 / Discounting!AR$19","v":160966052.41066653},{"$f":"AS186 / Discounting!AS$19","v":142447833.99174032},{"$f":"AT186 / Discounting!AT$19","v":126060030.08118613},{"$f":"AU186 / Discounting!AU$19","v":111557548.74441253},{"$f":"AV186 / Discounting!AV$19","v":98723494.464081898},{"$f":"AW186 / Discounting!AW$19","v":87365924.304497257},{"$f":"AX186 / Discounting!AX$19","v":77314977.260617048},{"$f":"AY186 / Discounting!AY$19","v":68420333.858953148},{"$f":"AZ186 / Discounting!AZ$19","v":60548968.016772702},{"$f":"BA186 / Discounting!BA$19","v":53583157.536966994},{"$f":"BB186 / Discounting!BB$19","v":47418723.484041594},{"$f":"BC186 / Discounting!BC$19","v":41963472.109771334},{"$f":"BD186 / Discounting!BD$19","v":37135816.026346311},{"$f":"BE186 / Discounting!BE$19","v":32863554.005616207},{"$f":"BF186 / Discounting!BF$19","v":29082791.155412577},{"$f":"BG186 / Discounting!BG$19","v":26847853.730230488},{"$f":"BH186 / Discounting!BH$19","v":23759162.59312433},{"$f":"BI186 / Discounting!BI$19","v":21025807.604534809},{"$f":"BJ186 / Discounting!BJ$19","v":18606909.384544082},{"$f":"BK186 / Discounting!BK$19","v":16466291.490746977},{"$f":"BL186 / Discounting!BL$19","v":6358218.4067149172},{"$f":"BM186 / Discounting!BM$19","v":0},{"$f":"BN186 / Discounting!BN$19","v":0},{"$f":"BO186 / Discounting!BO$19","v":0},{"$f":"BP186 / Discounting!BP$19","v":0},{"$f":"BQ186 / Discounting!BQ$19","v":0},{"$f":"BR186 / Discounting!BR$19","v":0},{"$f":"BS186 / Discounting!BS$19","v":0},{"$f":"BT186 / Discounting!BT$19","v":0},{"$f":"BU186 / Discounting!BU$19","v":0},{"$f":"BV186 / Discounting!BV$19","v":0},{"$f":"BW186 / Discounting!BW$19","v":0},{"$f":"BX186 / Discounting!BX$19","v":0},{"$f":"BY186 / Discounting!BY$19","v":0},{"$f":"BZ186 / Discounting!BZ$19","v":0},{"$f":"CA186 / Discounting!CA$19","v":0},{"$f":"CB186 / Discounting!CB$19","v":0},{"$f":"CC186 / Discounting!CC$19","v":0},{"$f":"CD186 / Discounting!CD$19","v":0},{"$f":"CE186 / Discounting!CE$19","v":0},{"$f":"CF186 / Discounting!CF$19","v":0},{"$f":"CG186 / Discounting!CG$19","v":0},{"$f":"CH186 / Discounting!CH$19","v":0},{"$f":"CI186 / Discounting!CI$19","v":0},{"$f":"CJ186 / Discounting!CJ$19","v":0},{"$f":"CK186 / Discounting!CK$19","v":0},{"$f":"CL186 / Discounting!CL$19","v":0},{"$f":"CM186 / Discounting!CM$19","v":0},{"$f":"CN186 / Discounting!CN$19","v":0},{"$f":"CO186 / Discounting!CO$19","v":0},{"$f":"CP186 / Discounting!CP$19","v":0},{"$f":"CQ186 / Discounting!CQ$19","v":0},{"$f":"CR186 / Discounting!CR$19","v":0},{"$f":"CS186 / Discounting!CS$19","v":0},{"$f":"CT186 / Discounting!CT$19","v":0},{"$f":"CU186 / Discounting!CU$19","v":0},{"$f":"CV186 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J192:CV192)","v":1090728400.0020945},null,{"$f":"J186 / Discounting!J$20","v":0},{"$f":"K186 / Discounting!K$20","v":0},{"$f":"L186 / Discounting!L$20","v":0},{"$f":"M186 / Discounting!M$20","v":0},{"$f":"N186 / Discounting!N$20","v":0},{"$f":"O186 / Discounting!O$20","v":0},{"$f":"P186 / Discounting!P$20","v":0},{"$f":"Q186 / Discounting!Q$20","v":0},{"$f":"R186 / Discounting!R$20","v":0},{"$f":"S186 / Discounting!S$20","v":0},{"$f":"T186 / Discounting!T$20","v":0},{"$f":"U186 / Discounting!U$20","v":0},{"$f":"V186 / Discounting!V$20","v":0},{"$f":"W186 / Discounting!W$20","v":0},{"$f":"X186 / Discounting!X$20","v":0},{"$f":"Y186 / Discounting!Y$20","v":-304332036.81504655},{"$f":"Z186 / Discounting!Z$20","v":-447928857.12087864},{"$f":"AA186 / Discounting!AA$20","v":-613581244.54700625},{"$f":"AB186 / Discounting!AB$20","v":-662185487.62716925},{"$f":"AC186 / Discounting!AC$20","v":-571712187.39091539},{"$f":"AD186 / Discounting!AD$20","v":9868737.1268440485},{"$f":"AE186 / Discounting!AE$20","v":434181902.35861027},{"$f":"AF186 / Discounting!AF$20","v":384231771.99877012},{"$f":"AG186 / Discounting!AG$20","v":340028116.81307095},{"$f":"AH186 / Discounting!AH$20","v":300909837.88767344},{"$f":"AI186 / Discounting!AI$20","v":262450900.56146854},{"$f":"AJ186 / Discounting!AJ$20","v":232257434.12519345},{"$f":"AK186 / Discounting!AK$20","v":205537552.32318005},{"$f":"AL186 / Discounting!AL$20","v":181891639.22405317},{"$f":"AM186 / Discounting!AM$20","v":160966052.41066653},{"$f":"AN186 / Discounting!AN$20","v":142447833.99174032},{"$f":"AO186 / Discounting!AO$20","v":126060030.08118613},{"$f":"AP186 / Discounting!AP$20","v":111557548.74441253},{"$f":"AQ186 / Discounting!AQ$20","v":98723494.464081898},{"$f":"AR186 / Discounting!AR$20","v":87365924.304497257},{"$f":"AS186 / Discounting!AS$20","v":77314977.260617048},{"$f":"AT186 / Discounting!AT$20","v":68420333.858953148},{"$f":"AU186 / Discounting!AU$20","v":60548968.016772702},{"$f":"AV186 / Discounting!AV$20","v":53583157.536966994},{"$f":"AW186 / Discounting!AW$20","v":47418723.484041594},{"$f":"AX186 / Discounting!AX$20","v":41963472.109771334},{"$f":"AY186 / Discounting!AY$20","v":37135816.026346311},{"$f":"AZ186 / Discounting!AZ$20","v":32863554.005616207},{"$f":"BA186 / Discounting!BA$20","v":29082791.155412577},{"$f":"BB186 / Discounting!BB$20","v":25736983.323373962},{"$f":"BC186 / Discounting!BC$20","v":22776091.43661413},{"$f":"BD186 / Discounting!BD$20","v":20155833.129747018},{"$f":"BE186 / Discounting!BE$20","v":17837020.468802676},{"$f":"BF186 / Discounting!BF$20","v":15784973.866197059},{"$f":"BG186 / Discounting!BG$20","v":14571939.37234246},{"$f":"BH186 / Discounting!BH$20","v":12895521.568444656},{"$f":"BI186 / Discounting!BI$20","v":11411965.989774033},{"$f":"BJ186 / Discounting!BJ$20","v":10099084.946702685},{"$f":"BK186 / Discounting!BK$20","v":8937243.3156660944},{"$f":"BL186 / Discounting!BL$20","v":3450986.2154991045},{"$f":"BM186 / Discounting!BM$20","v":0},{"$f":"BN186 / Discounting!BN$20","v":0},{"$f":"BO186 / Discounting!BO$20","v":0},{"$f":"BP186 / Discounting!BP$20","v":0},{"$f":"BQ186 / Discounting!BQ$20","v":0},{"$f":"BR186 / Discounting!BR$20","v":0},{"$f":"BS186 / Discounting!BS$20","v":0},{"$f":"BT186 / Discounting!BT$20","v":0},{"$f":"BU186 / Discounting!BU$20","v":0},{"$f":"BV186 / Discounting!BV$20","v":0},{"$f":"BW186 / Discounting!BW$20","v":0},{"$f":"BX186 / Discounting!BX$20","v":0},{"$f":"BY186 / Discounting!BY$20","v":0},{"$f":"BZ186 / Discounting!BZ$20","v":0},{"$f":"CA186 / Discounting!CA$20","v":0},{"$f":"CB186 / Discounting!CB$20","v":0},{"$f":"CC186 / Discounting!CC$20","v":0},{"$f":"CD186 / Discounting!CD$20","v":0},{"$f":"CE186 / Discounting!CE$20","v":0},{"$f":"CF186 / Discounting!CF$20","v":0},{"$f":"CG186 / Discounting!CG$20","v":0},{"$f":"CH186 / Discounting!CH$20","v":0},{"$f":"CI186 / Discounting!CI$20","v":0},{"$f":"CJ186 / Discounting!CJ$20","v":0},{"$f":"CK186 / Discounting!CK$20","v":0},{"$f":"CL186 / Discounting!CL$20","v":0},{"$f":"CM186 / Discounting!CM$20","v":0},{"$f":"CN186 / Discounting!CN$20","v":0},{"$f":"CO186 / Discounting!CO$20","v":0},{"$f":"CP186 / Discounting!CP$20","v":0},{"$f":"CQ186 / Discounting!CQ$20","v":0},{"$f":"CR186 / Discounting!CR$20","v":0},{"$f":"CS186 / Discounting!CS$20","v":0},{"$f":"CT186 / Discounting!CT$20","v":0},{"$f":"CU186 / Discounting!CU$20","v":0},{"$f":"CV186 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Project pre-tax IRR"]
[{"$nulls":4},"Investment decision",null,"%",{"$f":"IFERROR(IRR(J195:CV195),\"Null\")","v":0.16998742710673032},null,{"$f":"J187","v":0},{"$f":"K187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-560712050.81606412,-932566269.12695885,-1443514598.6214945,-1760383164.2093606,-1717447387.3790288,33500093.230499506,1665461491.5562525,1665461491.5562525,1665461491.5562525,1665461491.5562525,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1712287362.981566,1712287362.981566,1712287362.981566,1712287362.981566,1712287362.981566,747127527.14017248,0,0,0,0,0,0,0,0,0,0,{"$f":"BW187","v":0},0,0,0,0,0,{"$f":"CC187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J196:CV196),\"Null\")","v":0.16998742710673032},null,{"$f":"J186","v":0},{"$f":"K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-560712050.81606412,-932566269.12695885,-1443514598.6214945,-1760383164.2093606,-1717447387.3790288,33500093.230499506,1665461491.5562525,1665461491.5562525,1665461491.5562525,1665461491.5562525,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1712287362.981566,1712287362.981566,1712287362.981566,1712287362.981566,1712287362.981566,747127527.14017248,0,0,0,0,0,0,0,0,0,0,{"$f":"BW186","v":0},0,0,0,0,0,{"$f":"CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Inflation"]
[]
[{"$nulls":4},"Global inflation index",{"$f":"Inputs!C468","v":0.02},{"$f":"CONCATENATE(Inputs!C3,\" = 1.00\")","v":"2020 = 1.00"},null,{"$f":"1 * (1 + F201)^(J3 - 1)","v":0.80426303909328967},{"$f":"I201 * (1 + $F$201)","v":0.82034829987515545},{"$f":"J201 * (1 + $F$201)","v":0.83675526587265858},0.85349037119011173,0.87056017861391399,0.88797138218619232,0.90573080982991616,0.92384542602651454,0.94232233454704484,0.96116878123798577,0.9803921568627455,1.0000000000000004,1.0200000000000005,1.0404000000000004,1.0612080000000004,1.0824321600000004,1.1040808032000005,1.1261624192640005,1.1486856676492805,1.1716593810022662,1.1950925686223115,1.2189944199947578,1.2433743083946529,{"$f":"AE201 * (1 + $F$201)","v":1.2682417945625459},1.293606630453797,1.319478763062873,1.3458683383241306,1.3727857050906132,1.4002414191924255,1.4282462475762741,1.4568111725277995,1.4859473959783556,1.5156663438979228,1.5459796707758813,1.576899264191399,1.608437249475227,1.6406059944647315,1.6734181143540261,1.7068864766411067,1.7410242061739289,1.7758446902974077,1.8113615841033559,1.847588815785423,1.8845405921011316,1.9222314039431543,1.9606760320220173,1.9998895526624578,2.0398873437157072,2.0806850905900216,2.1222987924018222,2.1647447682498586,2.2080396636148558,2.2522004568871528,2.2972444660248961,2.3431893553453942,{"$f":"BK201 * (1 + $F$201)","v":2.3900531424523019},2.4378542053013481,2.4866112894073753,2.5363435151955227,2.587070385499433,2.6388117932094217,2.6915880290736101,2.7454197896550823,2.8003281854481838,2.8563347491571474,2.9134614441402902,2.9717306730230959,3.0311652864835579,3.0917885922132289,3.1536243640574937,3.2166968513386438,{"$f":"CA201 * (1 + $F$201)","v":3.2810307883654168},{"$f":"CB201 * (1 + $F$201)","v":3.3466514041327251},3.4135844322153797,{"$f":"CD201 * (1 + $F$201)","v":3.4818561208596872},3.5514932432768811,{"$f":"CF201 * (1 + $F$201)","v":3.6225231081424187},3.6949735703052671,{"$f":"CH201 * (1 + $F$201)","v":3.7688730417113723},3.8442505025456,{"$f":"CJ201 * (1 + $F$201)","v":3.9211355125965119},3.9995582228484423,{"$f":"CL201 * (1 + $F$201)","v":4.0795493873054109},4.1611403750515192,{"$f":"CN201 * (1 + $F$201)","v":4.2443631825525499},4.3292504462036012,{"$f":"CP201 * (1 + $F$201)","v":4.4158354551276737},4.5041521642302271,{"$f":"CR201 * (1 + $F$201)","v":4.5942352075148314},4.686119911665128,{"$f":"CT201 * (1 + $F$201)","v":4.7798423098984308},4.8754391560963999]
[]
["Project pre-tax cash flow (nominal)"]
[]
[{"$nulls":4},"LNG plant revenues",null,"US$",{"$f":"SUM(J205:CV205)","v":112470665084.2834},null,{"$f":"J176 * J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1159791924.3303459,2365975525.6339054,2413295036.1465836,2461560936.8695154,2510792155.6069059,2561007998.7190442,2612228158.6934252,2664472721.8672938,2717762176.3046398,2772117419.8307323,2827559768.2273474,2884110963.5918946,{"$f":"AP176 * AP201","v":2941793182.8637323},3000629046.5210075,3060641627.4514275,3121854460.0004559,3184291549.2004652,3247977380.1844745,3312936927.7881641,3379195666.3439279,3446779579.6708064,3515715171.2642226,3586029474.689507,3657750064.1832976,3730905065.4669633,3805523166.7763028,3881633630.1118293,3959266302.7140665,4038451628.7683482,4119220661.3437152,4201605074.5705895,4285637176.0620008,4371349919.5832415,4458776917.9749069,2212026624.9283361,0,0,0,0,0,0,0,0,0,{"$f":"BV176 * BV201","v":0},0,0,0,0,0,0,{"$f":"CC176 * CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO plant revenues",null,"US$",{"$f":"SUM(J206:CV206)","v":1433687596.1928558},null,{"$f":"J177 * J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14483308.691729683,29545949.731128555,30136868.725751124,30739606.100266151,31354398.222271476,31981486.186716907,32621115.910451245,33273538.228660271,33939008.99323348,34617789.173098147,35310144.956560113,36016347.855691314,{"$f":"AP177 * AP201","v":36736674.812805146},37471408.309061252,38220836.475242473,38985253.204747327,39764958.268842265,40560257.434219114,41371462.582903497,42198891.834561571,43042869.671252809,43903727.064677864,44781801.605971426,45677437.638090856,46590986.390852667,47522806.118669726,48473262.241043128,49442727.485863991,50431582.035581276,51440213.676292904,52469017.94981876,53518398.308815129,54588766.274991438,55680541.600491278,56794152.4325011,0,0,0,0,0,0,0,0,0,{"$f":"BV177 * BV201","v":0},0,0,0,0,0,0,{"$f":"CC177 * CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total revenues",null,"US$",{"$f":"SUM(J207:CV207)","v":113904352680.47627},null,{"$f":"SUM(J205:J206)","v":0},{"$f":"SUM(K205:K206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1174275233.0220757,2395521475.3650341,2443431904.8723345,2492300542.9697814,2542146553.8291774,2592989484.9057612,2644849274.6038766,2697746260.0959539,2751701185.2978735,2806735209.0038304,2862869913.1839075,2920127311.4475861,2978529857.6765375,3038100454.8300686,3098862463.9266701,3160839713.2052031,3224056507.4693074,3288537637.6186934,3354308390.3710675,3421394558.1784892,3489822449.3420591,3559618898.3289003,3630811276.2954783,3703427501.8213887,3777496051.8578157,3853045972.8949723,3930106892.3528724,4008709030.1999307,4088883210.8039293,4170660875.0200081,4254074092.5204082,4339155574.3708162,4425938685.8582325,4514457459.5753984,2268820777.3608375,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW205:BW206)","v":0},0,0,0,0,0,{"$f":"SUM(CC205:CC206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Development capital expenditure",null,"US$",{"$f":"SUM(J209:CV209)","v":8259513828.8655806},null,{"$f":"J180 * J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,619071411.42891955,1050221085.764019,1658144530.4790146,2062569448.5043502,2052508609.6564815,816998743.03279507,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP180 * AP201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV180 * BV201","v":0},0,0,0,0,0,0,{"$f":"CC180 * CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,"US$",{"$f":"SUM(J210:CV210)","v":3350248258.7920461},null,{"$f":"J181 * J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86363889.595165983,88091167.3870693,89852990.73481068,91650050.549506903,93483051.560497046,95352712.591706991,97259766.84354113,99204962.180411965,101189061.4240202,103212842.6525006,105277099.50555062,107382641.49566165,{"$f":"AP181 * AP201","v":109530294.32557487},111720900.21208638,113955318.21632811,116234424.58065468,118559113.07226776,120930295.33371313,123348901.2403874,125815879.26519515,128332196.85049906,130898840.78750904,133516817.60325924,136187153.95532441,138910897.03443089,141689114.97511953,144522897.27462193,147413355.22011441,150361622.32451668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV181 * BV201","v":0},0,0,0,0,0,0,{"$f":"CC181 * CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,"US$",{"$f":"SUM(J211:CV211)","v":11596712258.648279},null,{"$f":"J182 * J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230076173.67683145,236638277.75628239,241371043.31140804,246198464.17763621,251122433.46118897,256144882.13041276,261267779.77302101,266493135.36848146,271822998.07585108,277259458.03736806,282804647.19811547,288460740.1420778,{"$f":"AP182 * AP201","v":294229954.94491935},300114554.04381776,306116845.12469411,312239182.027188,318483965.66773176,324853644.98108643,331350717.88070816,337977732.23832238,344737286.88308883,351632032.62075061,358664673.27316564,365837966.73862892,373154726.07340151,380617820.59486955,388230177.00676703,395994780.54690242,403914676.15784049,411992969.68099725,420232829.07461721,428637485.65610957,437210235.36923176,445954440.07661647,454873528.87814873,0,0,0,0,0,0,0,0,0,{"$f":"BV182 * BV201","v":0},0,0,0,0,0,0,{"$f":"CC182 * CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",{"$f":"SUM(J212:CV212)","v":1282474373.7966237},null,{"$f":"J183 * J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32331254.825940624,32977879.922459438,33637437.520908639,34310186.271326818,34996389.99675335,35696317.796688423,36410244.152622201,{"$f":"AP183 * AP201","v":37138449.035674646},37881218.016388148,38638842.376715906,39411619.22425022,40199851.608735226,41003848.640909933,41823925.613728143,42660404.126002699,43513612.208522752,44383884.452693209,45271562.14174708,46176993.384582035,47100533.252273671,48042543.917319141,49003394.79566554,49983462.691578858,50983131.945410438,52002794.584318645,53042850.476005025,54103707.485525124,55185781.63523563,56289497.267940342,28272754.428701926,0,0,0,0,0,0,0,0,0,{"$f":"BV183 * BV201","v":0},0,0,0,0,0,0,{"$f":"CC183 * CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,"US$",{"$f":"SUM(J213:CV213)","v":24488948720.102535},null,{"$f":"SUM(J209:J212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,619071411.42891955,1050221085.764019,1658144530.4790146,2062569448.5043502,2052508609.6564815,1133438806.3047924,324729445.14335167,331224034.04621875,337848514.72714311,344605485.02168602,383828849.54806036,391505426.53902155,399335535.06980211,407322245.77119809,415468690.68662202,423778064.50035453,432253625.79036164,{"$f":"SUM(AP209:AP212)","v":440898698.30616885},449716672.27229226,458711005.71773815,467885225.83209288,477242930.34873474,486787788.95570946,496523544.7348237,506454015.62952018,516583095.9421106,526914757.86095285,537453053.01817203,548202114.07853532,559166156.36010611,570349479.48730826,581756469.0770545,593391598.45859575,605259430.42776763,463995764.26531589,473275679.55062222,482741193.1416347,492396017.00446737,502243937.34455681,483146283.30685067,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV209:BV212)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC209:CC212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Financing (Nominal)"]
[]
[{"$nulls":4},"Debt Financing Amount",{"$f":"Inputs!D340","v":0.7},"US$",{"$f":"SUM(J217:CV217)","v":5781659680.205905},null,{"$f":"J209 * $F217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W209 * $F217","v":0},0,433349988.00024366,735154760.03481328,1160701171.3353102,1443798613.9530451,1436756026.759537,571899120.12295651,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP209 * $F217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV209 * $F217","v":0},0,0,0,0,0,0,{"$f":"CC209 * $F217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Rate",{"$f":"(1 + Inputs!D341) * (1 + Inputs!C468) - 1","v":5.0599999999999978E-2}]
[{"$nulls":4},"Repayment Period",{"$f":"Inputs!D342","v":15},null,null,null,{"$f":"((J11>0)*1+I219)*(J11>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"((AP11>0)*1+AO219)*(AP11>0)","v":13},14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,0,0,0,0,0,0,0,0,0,{"$f":"((BV11>0)*1+BU219)*(BV11>0)","v":0},0,0,0,0,0,{"$f":"((CB11>0)*1+CA219)*(CB11>0)","v":0},{"$f":"((CC11>0)*1+CB219)*(CC11>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Interest",null,"US$",{"$f":"SUM(J221:CV221)","v":2607535049.2545815},null,{"$f":"IFERROR(-IPMT($F218,J219,$F219,$H217),0)","v":0},{"$f":"IFERROR(-IPMT($F218,K219,$F219,$H217),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,292551979.81841868,279055559.77651727,264876220.8804957,249979407.43633538,234328815.23190063,217886303.06192142,200611799.77614129,182463206.62410066,163396294.65856674,143364596.94757688,122319295.33241093,100209101.45551756,76980131.768453389,52575776.215223759,26936560.271000721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-IPMT($F218,BW219,$F219,$H217),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayment of Principal",null,"US$",{"$f":"SUM(J222:CV222)","v":5781659680.205904},null,{"$f":"J223 - J221","v":0},{"$f":"K223 - K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,266727668.81228036,280224088.85418177,294403427.75020337,309300241.19436365,324950833.39879841,341393345.56877762,358667848.85455775,376816442.00659835,395883353.97213233,415915051.68312216,436960353.29828811,459070547.17518151,482299516.86224568,506703872.41547525,532343088.3596983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW223 - BW221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Payment to Lender (Principal and Interest)",null,"US$",{"$f":"SUM(J223:CV223)","v":8389194729.4604864},null,{"$f":"(PMT($F218,$F219,$H217) * AND(J219>0,J219<=$F219) *-1)","v":0},{"$f":"(PMT($F218,$F219,$H217) * AND(K219>0,K219<=$F219) *-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PMT($F218,$F219,$H217) * AND(BW219>0,BW219<=$F219) *-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service Levy (Nominal)"]
[]
[{"$nulls":4},"Revenues",null,"US$",{"$f":"SUM(J227:CV227)","v":113904352680.47627},null,{"$f":"J207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1174275233.0220757,2395521475.3650341,2443431904.8723345,2492300542.9697814,2542146553.8291774,2592989484.9057612,2644849274.6038766,2697746260.0959539,2751701185.2978735,2806735209.0038304,2862869913.1839075,2920127311.4475861,{"$f":"AP207","v":2978529857.6765375},3038100454.8300686,3098862463.9266701,3160839713.2052031,3224056507.4693074,3288537637.6186934,3354308390.3710675,3421394558.1784892,3489822449.3420591,3559618898.3289003,3630811276.2954783,3703427501.8213887,3777496051.8578157,3853045972.8949723,3930106892.3528724,4008709030.1999307,4088883210.8039293,4170660875.0200081,4254074092.5204082,4339155574.3708162,4425938685.8582325,4514457459.5753984,2268820777.3608375,0,0,0,0,0,0,0,0,0,{"$f":"BV207","v":0},0,0,0,0,0,0,{"$f":"CC207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Service Levy",{"$f":"Inputs!C316","v":3.0000000000000001E-3},"US$",{"$f":"SUM(J229:CV229)","v":341713058.04142886},null,{"$f":" MAX(J227 * $F$229, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3522825.6990662268,7186564.4260951029,7330295.7146170037,7476901.6289093448,7626439.6614875318,7778968.4547172841,7934547.8238116298,8093238.7802878618,8255103.5558936205,8420205.627011491,8588609.739551723,8760381.9343427587,8935589.5730296131,9114301.3644902054,9296587.3917800095,9482519.1396156102,9672169.5224079229,9865612.9128560796,10062925.171113202,10264183.674535468,10469467.348026177,10678856.694986701,10892433.828886434,11110282.505464166,11332488.155573448,11559137.918684917,11790320.677058617,12026127.090599792,12266649.632411789,12511982.625060024,12762222.277561225,13017466.723112449,13277816.057574699,13543372.378726196,6806462.3320825128,{"$f":" MAX(BM227 * $F$229, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(CC227 * $F$229, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Revenue Net of Service Levy",null,"US$",{"$f":"SUM(J230:CV230)","v":113562639622.43483},null,{"$f":"J227 - J229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1170752407.3230095,2388334910.9389391,{"$f":"AF227 - AF229","v":2436101609.1577177},2484823641.3408723,2534520114.1676898,2585210516.4510441,2636914726.7800651,2689653021.3156662,2743446081.7419801,2798315003.3768191,2854281303.444356,2911366929.5132432,2969594268.103508,3028986153.4655786,3089565876.5348902,3151357194.0655875,3214384337.9468994,3278672024.7058372,3344245465.1999545,3411130374.5039539,3479352981.9940329,3548940041.6339135,3619918842.4665918,3692317219.3159246,3766163563.7022424,3841486834.9762874,3918316571.6758137,3996682903.1093307,4076616561.1715174,4158148892.394948,4241311870.242847,4326138107.6477041,4412660869.8006582,4500914087.1966724,{"$f":"BL227 - BL229","v":2262014315.0287547},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC227 - CC229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Revenue Net of Service Levy matches",{"$f":"H207 - (H229 + H230)","v":0}]
[]
["TPDC Carried Interest Financing Arrangement (Nominal)"]
[]
[null,null,null,"Joint Venture Cash Flow"]
[{"$nulls":4},"Revenues",null,"US$",{"$f":"SUM(J237:CV237)","v":113904352680.47627},null,{"$f":"J207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1174275233.0220757,2395521475.3650341,2443431904.8723345,2492300542.9697814,2542146553.8291774,2592989484.9057612,2644849274.6038766,2697746260.0959539,2751701185.2978735,2806735209.0038304,2862869913.1839075,2920127311.4475861,{"$f":"AP207","v":2978529857.6765375},3038100454.8300686,3098862463.9266701,3160839713.2052031,3224056507.4693074,3288537637.6186934,3354308390.3710675,3421394558.1784892,3489822449.3420591,3559618898.3289003,3630811276.2954783,3703427501.8213887,3777496051.8578157,3853045972.8949723,3930106892.3528724,4008709030.1999307,4088883210.8039293,4170660875.0200081,4254074092.5204082,4339155574.3708162,4425938685.8582325,4514457459.5753984,2268820777.3608375,0,0,0,0,0,0,0,0,0,{"$f":"BV207","v":0},0,0,0,0,0,0,{"$f":"CC207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",5781659680.205905,null,{"$f":"J217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,433349988.00024366,735154760.03481328,1160701171.3353102,1443798613.9530451,1436756026.759537,571899120.12295651,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV217","v":0},0,0,0,0,0,0,{"$f":"CC217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs",null,"US$",33219856507.604439,null,{"$f":"SUM(J240:J244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,619071411.42891955,1050221085.764019,1658144530.4790146,2062569448.5043502,2052508609.6564815,1696241280.6345577,891195658.20014584,897833978.39153481,904605064.98675156,911511573.31387258,950887466.63347661,958719622.9935323,966708422.48078907,974856997.95779085,983168544.9443326,991646322.87060523,1000293656.3554034,{"$f":"SUM(AP240:AP244)","v":1009113936.5098976},1018110622.2674814,1027287241.7402172,477367744.97170848,486915099.87114269,496653401.86856556,506586469.9059369,516718199.30405563,527052563.29013675,537593614.55593956,548345486.84705842,559312396.58399951,570498644.5156796,581908617.40599322,593546789.75411308,605417725.54919553,617526080.06017947,476507746.89037591,486037901.82818347,495758659.86474717,505673833.06204206,515787309.72328299,489952745.63893318,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV240:BV244)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC240:CC244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,"US$",11609762087.657623,null,{"$f":"SUM(J209:J210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,619071411.42891955,1050221085.764019,1658144530.4790146,2062569448.5043502,2052508609.6564815,903362632.62796104,88091167.3870693,89852990.73481068,91650050.549506903,93483051.560497046,95352712.591706991,97259766.84354113,99204962.180411965,101189061.4240202,103212842.6525006,105277099.50555062,107382641.49566165,{"$f":"SUM(AP209:AP210)","v":109530294.32557487},111720900.21208638,113955318.21632811,116234424.58065468,118559113.07226776,120930295.33371313,123348901.2403874,125815879.26519515,128332196.85049906,130898840.78750904,133516817.60325924,136187153.95532441,138910897.03443089,141689114.97511953,144522897.27462193,147413355.22011441,150361622.32451668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV209:BV210)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC209:CC210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",11596712258.648279,null,{"$f":"J211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230076173.67683145,236638277.75628239,241371043.31140804,246198464.17763621,251122433.46118897,256144882.13041276,261267779.77302101,266493135.36848146,271822998.07585108,277259458.03736806,282804647.19811547,288460740.1420778,{"$f":"AP211","v":294229954.94491935},300114554.04381776,306116845.12469411,312239182.027188,318483965.66773176,324853644.98108643,331350717.88070816,337977732.23832238,344737286.88308883,351632032.62075061,358664673.27316564,365837966.73862892,373154726.07340151,380617820.59486955,388230177.00676703,395994780.54690242,403914676.15784049,411992969.68099725,420232829.07461721,428637485.65610957,437210235.36923176,445954440.07661647,454873528.87814873,0,0,0,0,0,0,0,0,0,{"$f":"BV211","v":0},0,0,0,0,0,0,{"$f":"CC211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decomissioning",null,"US$",1282474373.7966237,null,{"$f":"J212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32331254.825940624,32977879.922459438,33637437.520908639,34310186.271326818,34996389.99675335,35696317.796688423,36410244.152622201,{"$f":"AP212","v":37138449.035674646},37881218.016388148,38638842.376715906,39411619.22425022,40199851.608735226,41003848.640909933,41823925.613728143,42660404.126002699,43513612.208522752,44383884.452693209,45271562.14174708,46176993.384582035,47100533.252273671,48042543.917319141,49003394.79566554,49983462.691578858,50983131.945410438,52002794.584318645,53042850.476005025,54103707.485525124,55185781.63523563,56289497.267940342,28272754.428701926,0,0,0,0,0,0,0,0,0,{"$f":"BV212","v":0},0,0,0,0,0,0,{"$f":"CC212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender: Principal and Interest",null,"US$",8389194729.4604864,null,{"$f":"J223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,559279648.63069904,{"$f":"AP223","v":559279648.63069904},559279648.63069904,559279648.63069904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV223","v":0},0,0,0,0,0,0,{"$f":"CC223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",341713058.04142886,null,{"$f":"J229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3522825.6990662268,7186564.4260951029,7330295.7146170037,7476901.6289093448,7626439.6614875318,7778968.4547172841,7934547.8238116298,8093238.7802878618,8255103.5558936205,8420205.627011491,8588609.739551723,8760381.9343427587,{"$f":"AP229","v":8935589.5730296131},9114301.3644902054,9296587.3917800095,9482519.1396156102,9672169.5224079229,9865612.9128560796,10062925.171113202,10264183.674535468,10469467.348026177,10678856.694986701,10892433.828886434,11110282.505464166,11332488.155573448,11559137.918684917,11790320.677058617,12026127.090599792,12266649.632411789,12511982.625060024,12762222.277561225,13017466.723112449,13277816.057574699,13543372.378726196,6806462.3320825128,0,0,0,0,0,0,0,0,0,{"$f":"BV229","v":0},0,0,0,0,0,0,{"$f":"CC229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Pre-Tax Net Cash Flow to Joint Venture",null,"US$",86466155853.077744,null,{"$f":"SUM(J237:J238) - J239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-185721423.42867589,-315066325.72920573,-497443359.14370441,-618770834.55130506,-615752582.89694452,49933072.510474443,1504325817.1648884,1545597926.4807997,1587695477.9830298,1630634980.5153048,1642102018.2722845,1686129651.6103444,1731037837.6151648,1776844187.3400826,1823566664.0594978,1871223590.3133023,1919833655.0921826,{"$f":"SUM(AP237:AP238) - AP239","v":1969415921.1666398},2019989832.5625873,2071575222.1864529,2683471968.2334948,2737141407.5981646,2791884235.7501278,2847721920.4651308,2904676358.8744335,2962769886.0519223,3022025283.7729607,3082465789.44842,3144115105.2373891,3206997407.3421364,3271137355.4889793,3336560102.5987592,3403291304.6507349,3471357130.7437496,3694153128.129632,3768036190.6922245,3843396914.5060692,3920264852.7961903,3998670149.8521156,1778868031.7219043,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV237:BV238) - BV239","v":0},0,0,0,0,0,0,{"$f":"SUM(CC237:CC238) - CC239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"TPDC Cash Flow"]
[{"$nulls":4},"TPDC Carried Interest Equity Share",{"$f":"Inputs!E331 * (1 - Inputs!E332)","v":0.1}]
[{"$nulls":4},"Revenues",null,"US$",{"$f":"SUM(J249:CV249)","v":11390435268.047632},null,{"$f":"J237 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,117427523.30220757,239552147.53650343,244343190.48723346,249230054.29697815,254214655.38291776,259298948.49057615,264484927.46038768,269774626.00959539,275170118.52978736,280673520.90038306,286286991.31839079,292012731.14475864,{"$f":"AP237 * $F$248","v":297852985.76765376},303810045.48300689,309886246.392667,316083971.32052034,322405650.74693078,328853763.76186937,335430839.03710675,342139455.81784892,348982244.93420595,355961889.83289003,363081127.62954783,370342750.18213892,377749605.1857816,385304597.28949726,393010689.23528725,400870903.01999307,408888321.08039296,417066087.50200081,425407409.25204086,433915557.43708163,442593868.5858233,451445745.95753986,226882077.73608375,0,0,0,0,0,0,0,0,0,{"$f":"BV237 * $F$248","v":0},0,0,0,0,0,0,{"$f":"CC237 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",578165968.02059054,null,{"$f":"J238 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,43334998.800024368,73515476.003481328,116070117.13353103,144379861.39530453,143675602.67595372,57189912.012295656,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP238 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV238 * $F$248","v":0},0,0,0,0,0,0,{"$f":"CC238 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs",null,"US$",3321985650.7604456,null,{"$f":"SUM(J252:J256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,61907141.142891958,105022108.5764019,165814453.04790148,206256944.85043502,205250860.96564817,169624128.06345579,89119565.820014581,89783397.839153484,90460506.498675168,91151157.331387267,95088746.663347676,95871962.299353227,96670842.248078883,97485699.795779079,98316854.494433254,99164632.287060544,100029365.63554035,{"$f":"SUM(AP252:AP256)","v":100911393.65098974},101811062.22674815,102728724.17402172,47736774.497170858,48691509.987114273,49665340.186856553,50658646.990593694,51671819.930405572,52705256.32901369,53759361.455593951,54834548.684705846,55931239.658399962,57049864.451567948,58190861.740599319,59354678.975411311,60541772.554919548,61752608.006017946,47650774.689037591,48603790.182818346,49575865.986474723,50567383.306204207,51578730.972328305,48995274.563893326,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV252:BV256)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC252:CC256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,"US$",1160976208.7657626,null,{"$f":"J240 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,61907141.142891958,105022108.5764019,165814453.04790148,206256944.85043502,205250860.96564817,90336263.262796104,8809116.7387069296,8985299.073481068,9165005.0549506899,9348305.1560497042,9535271.2591706999,9725976.6843541134,9920496.2180411965,10118906.142402021,10321284.265250061,10527709.950555064,10738264.149566166,{"$f":"AP240 * $F$248","v":10953029.432557488},11172090.021208638,11395531.821632812,11623442.458065469,11855911.307226777,12093029.533371314,12334890.124038741,12581587.926519515,12833219.685049906,13089884.078750905,13351681.760325924,13618715.395532442,13891089.70344309,14168911.497511953,14452289.727462195,14741335.522011442,15036162.23245167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV240 * $F$248","v":0},0,0,0,0,0,0,{"$f":"CC240 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1159671225.8648276,null,{"$f":"J241 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23007617.367683146,23663827.775628239,24137104.331140805,24619846.417763621,25112243.346118897,25614488.213041276,26126777.977302104,26649313.536848146,27182299.807585109,27725945.803736806,28280464.719811548,28846074.01420778,{"$f":"AP241 * $F$248","v":29422995.494491935},30011455.404381778,30611684.512469411,31223918.202718802,31848396.566773176,32485364.498108644,33135071.788070817,33797773.223832242,34473728.688308887,35163203.262075059,35866467.327316567,36583796.673862897,37315472.60734015,38061782.059486955,38823017.700676702,39599478.054690242,40391467.615784049,41199296.968099728,42023282.907461725,42863748.56561096,43721023.536923178,44595444.007661648,45487352.887814879,0,0,0,0,0,0,0,0,0,{"$f":"BV241 * $F$248","v":0},0,0,0,0,0,0,{"$f":"CC241 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decomissioning",null,"US$",128247437.37966242,null,{"$f":"J242 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3233125.4825940626,3297787.9922459442,3363743.7520908639,3431018.6271326821,3499638.9996753354,3569631.7796688424,3641024.4152622204,{"$f":"AP242 * $F$248","v":3713844.903567465},3788121.8016388151,3863884.2376715909,3941161.9224250223,4019985.160873523,4100384.8640909935,4182392.5613728147,4266040.4126002705,4351361.2208522754,4438388.4452693211,4527156.2141747084,4617699.3384582037,4710053.3252273677,4804254.3917319141,4900339.4795665545,4998346.2691578856,5098313.1945410445,5200279.4584318651,5304285.0476005031,5410370.7485525124,5518578.1635235632,5628949.7267940342,2827275.4428701927,0,0,0,0,0,0,0,0,0,{"$f":"BV242 * $F$248","v":0},0,0,0,0,0,0,{"$f":"CC242 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender: Principal and Interest",null,"US$",838919472.9460485,null,{"$f":"J243 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,{"$f":"AP243 * $F$248","v":55927964.863069907},55927964.863069907,55927964.863069907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV243 * $F$248","v":0},0,0,0,0,0,0,{"$f":"CC243 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",34171305.804142892,null,{"$f":"J244 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,352282.5699066227,718656.44260951038,733029.57146170037,747690.1628909345,762643.96614875318,777896.84547172848,793454.78238116298,809323.87802878628,825510.35558936209,842020.56270114915,858860.97395517235,876038.19343427592,{"$f":"AP244 * $F$248","v":893558.95730296138},911430.13644902059,929658.73917800095,948251.91396156105,967216.95224079234,986561.29128560796,1006292.5171113203,1026418.3674535468,1046946.7348026177,1067885.6694986701,1089243.3828886435,1111028.2505464167,1133248.8155573448,1155913.7918684918,1179032.0677058618,1202612.7090599793,1226664.963241179,1251198.2625060023,1276222.2277561226,1301746.672311245,1327781.60575747,1354337.2378726196,680646.2332082513,0,0,0,0,0,0,0,0,0,{"$f":"BV244 * $F$248","v":0},0,0,0,0,0,0,{"$f":"CC244 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Pre-Tax Net Cash Flow to TPDC",null,"US$",8646615585.3077755,null,{"$f":"SUM(J249:J250) - J251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18572142.34286759,-31506632.572920576,-49744335.914370447,-61877083.455130488,-61575258.289694458,4993307.2510474324,150432581.71648884,154559792.64807999,158769547.79830298,163063498.05153048,164210201.82722849,168612965.16103446,173103783.76151651,177684418.73400828,182356666.4059498,187122359.03133023,191983365.50921828,{"$f":"SUM(AP249:AP250) - AP251","v":196941592.11666402},201998983.25625873,207157522.21864527,268347196.82334948,273714140.75981653,279188423.5750128,284772192.04651308,290467635.88744336,296276988.60519224,302202528.37729609,308246578.94484198,314411510.52373898,320699740.73421365,327113735.54889792,333656010.25987595,340329130.46507353,347135713.07437503,369415312.81296325,376803619.06922251,384339691.45060694,392026485.2796191,399867014.98521155,177886803.17219043,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV249:BV250) - BV251","v":0},0,0,0,0,0,0,{"$f":"SUM(CC249:CC250) - CC251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Carried Interest Equity Contributions Required",null,"US$",{"$f":"SUM(J259:CV259)","v":223275452.57498357},null,{"$f":"-MIN(J257, 0)","v":0},{"$f":"-MIN(K257, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,18572142.34286759,31506632.572920576,49744335.914370447,61877083.455130488,61575258.289694458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BW257, 0)","v":0},0,0,0,0,0,{"$f":"-MIN(CC257, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Revenue Available for Carry Loan Repayments",null,"US$",{"$f":"SUM(J261:CV261)","v":8869891037.8827591},null,{"$f":"MAX(0, J249 - (J251 - J250))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4993307.2510474473,150432581.71648884,154559792.64807999,158769547.79830298,163063498.05153048,164210201.82722849,168612965.16103446,173103783.76151651,177684418.73400828,182356666.4059498,187122359.03133023,191983365.50921828,{"$f":"MAX(0, AP249 - (AP251 - AP250))","v":196941592.11666402},201998983.25625873,207157522.21864527,268347196.82334948,273714140.75981653,279188423.5750128,284772192.04651308,290467635.88744336,296276988.60519224,302202528.37729609,308246578.94484198,314411510.52373898,320699740.73421365,327113735.54889792,333656010.25987595,340329130.46507353,347135713.07437503,369415312.81296325,376803619.06922251,384339691.45060694,392026485.2796191,399867014.98521155,177886803.17219043,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0, BV249 - (BV251 - BV250))","v":0},0,0,0,0,0,0,{"$f":"MAX(0, CC249 - (CC251 - CC250))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Interest Rate",{"$f":"(1 + Inputs!E333) * (1 + Inputs!C468) - 1","v":6.5899999999999848E-2}]
[{"$nulls":4},"TPDC Carry Loan Opening Balance",null,"US$",{"$f":"SUM(J264:CV264)","v":975004075.68753314},null,{"$f":"I269","v":0},{"$f":"J269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,18572142.34286759,51302679.096183136,104427861.56299205,173186741.09512371,246175005.62298679,257404631.24249417,123935014.72488564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA269","v":0},{"$f":"CB269","v":0},0,{"$f":"CD269","v":0},0,{"$f":"CF269","v":0},0,{"$f":"CH269","v":0},0,{"$f":"CJ269","v":0},0,{"$f":"CL269","v":0},0,{"$f":"CN269","v":0},0,{"$f":"CP269","v":0},0,{"$f":"CR269","v":0},0,{"$f":"CT269","v":0},0]
[{"$nulls":4},"Additions to Carry Loan",null,"US$",{"$f":"SUM(J265:CV265)","v":223275452.57498357},null,{"$f":"J259","v":0},{"$f":"K259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,18572142.34286759,31506632.572920576,49744335.914370447,61877083.455130488,61575258.289694458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW259","v":0},0,0,0,0,0,{"$f":"CC259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest on Balance",null,"US$",{"$f":"SUM(J266:CV266)","v":64252768.587808274},null,{"$f":"J264 * $F263","v":0},{"$f":"K264 * $F263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1223904.1803949713,3380846.5524384608,6881796.07700116,11413006.238168625,16222932.870554792,16962965.198880326,8167317.4703699453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM264 * $F263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC264 * $F263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Balance before Repayments from Revenue Share",null,"US$",{"$f":"SUM(J267:CV267)","v":1262532296.8503249},null,{"$f":"SUM(J264:J266)","v":0},{"$f":"SUM(K264:K266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,18572142.34286759,51302679.096183136,104427861.56299205,173186741.09512371,246175005.62298679,262397938.4935416,274367596.44137448,132102332.19525559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM264:BM266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC264:CC266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments from Revenue Share",null,"US$",{"$f":"SUM(J268:CV268)","v":287528221.16279185},null,{"$f":"MIN(J267, J261) * (J267 > 0)","v":0},{"$f":"MIN(K267, K261) * (K267 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AB267, AB261) * (AB267 > 0)","v":0},0,4993307.2510474473,150432581.71648884,132102332.19525559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BM267, BM261) * (BM267 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CC267, CC261) * (CC267 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Closing Balance",null,"US$",null,0,{"$f":"J267 - J268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,18572142.34286759,51302679.096183136,104427861.56299205,173186741.09512371,246175005.62298679,257404631.24249417,123935014.72488564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM267 - BM268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC267 - CC268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Joint Venture Revenue Split (Nominal)"]
[]
[{"$nulls":4},"TPDC Revenue Share Before Carried Interest Repayments",{"$f":"Inputs!E331","v":0.1},"US$",{"$f":"SUM(J273:CV273)","v":11390435268.047632},null,{"$f":"J237 * $F$273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,117427523.30220757,239552147.53650343,244343190.48723346,249230054.29697815,254214655.38291776,259298948.49057615,264484927.46038768,269774626.00959539,275170118.52978736,280673520.90038306,286286991.31839079,292012731.14475864,{"$f":"AP237 * $F$273","v":297852985.76765376},303810045.48300689,309886246.392667,316083971.32052034,322405650.74693078,328853763.76186937,335430839.03710675,342139455.81784892,348982244.93420595,355961889.83289003,363081127.62954783,370342750.18213892,377749605.1857816,385304597.28949726,393010689.23528725,400870903.01999307,408888321.08039296,417066087.50200081,425407409.25204086,433915557.43708163,442593868.5858233,451445745.95753986,226882077.73608375,0,0,0,0,0,0,0,0,0,{"$f":"BV237 * $F$273","v":0},0,0,0,0,0,0,{"$f":"CC237 * $F$273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Revenue Total",null,"US$",{"$f":"SUM(J275:CV275)","v":113904352680.47627},null,{"$f":"J207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1174275233.0220757,2395521475.3650341,2443431904.8723345,2492300542.9697814,2542146553.8291774,2592989484.9057612,2644849274.6038766,2697746260.0959539,2751701185.2978735,2806735209.0038304,2862869913.1839075,2920127311.4475861,{"$f":"AP207","v":2978529857.6765375},3038100454.8300686,3098862463.9266701,3160839713.2052031,3224056507.4693074,3288537637.6186934,3354308390.3710675,3421394558.1784892,3489822449.3420591,3559618898.3289003,3630811276.2954783,3703427501.8213887,3777496051.8578157,3853045972.8949723,3930106892.3528724,4008709030.1999307,4088883210.8039293,4170660875.0200081,4254074092.5204082,4339155574.3708162,4425938685.8582325,4514457459.5753984,2268820777.3608375,0,0,0,0,0,0,0,0,0,{"$f":"BV207","v":0},0,0,0,0,0,0,{"$f":"CC207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Revenue Share After Carried Interest Repayments",null,"US$",{"$f":"SUM(J276:CV276)","v":11102907046.88484},null,{"$f":"J273 - J268","v":0},{"$f":"K273 - K268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112434216.05116013,89119565.820014596,112240858.29197787,249230054.29697815,254214655.38291776,259298948.49057615,264484927.46038768,269774626.00959539,275170118.52978736,280673520.90038306,286286991.31839079,292012731.14475864,297852985.76765376,303810045.48300689,309886246.392667,316083971.32052034,322405650.74693078,328853763.76186937,335430839.03710675,342139455.81784892,348982244.93420595,355961889.83289003,363081127.62954783,370342750.18213892,377749605.1857816,385304597.28949726,393010689.23528725,400870903.01999307,408888321.08039296,417066087.50200081,425407409.25204086,433915557.43708163,442593868.5858233,451445745.95753986,226882077.73608375,{"$f":"BM273 - BM268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC273 - CC268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Revenue Share",null,"US$",{"$f":"SUM(J277:CV277)","v":102801445633.59145},null,{"$f":"J275 - J276","v":0},{"$f":"K275 - K276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1061841016.9709156,2306401909.5450196,2331191046.5803566,2243070488.6728034,2287931898.4462595,2333690536.415185,2380364347.1434889,2427971634.0863585,2476531066.768086,2526061688.1034474,2576582921.8655167,2628114580.3028274,2680676871.9088836,2734290409.3470616,2788976217.5340033,2844755741.8846827,2901650856.7223768,2959683873.8568239,3018877551.3339605,3079255102.3606405,3140840204.4078531,3203657008.4960103,3267730148.6659307,3333084751.6392498,3399746446.6720343,3467741375.6054749,3537096203.1175852,3607838127.1799374,3679994889.7235365,3753594787.5180073,3828666683.2683673,3905240016.9337344,3983344817.2724094,4063011713.6178584,2041938699.6247537,{"$f":"BM275 - BM276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC275 - CC276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Capital Depreciation (Nominal)"]
[]
[{"$nulls":4},"Depreciation Flag",null,"Flag",null,null,{"$f":"(J4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(K4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(L4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(M4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(N4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(O4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(P4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(Q4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(R4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(S4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(T4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(U4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(V4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(W4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(X4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(Y4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(Z4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AA4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AB4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AC4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AD4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AE4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AF4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AG4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AH4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AI4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AJ4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AK4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AL4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AM4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AN4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AO4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AP4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AQ4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AR4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AS4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AT4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AU4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AV4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AW4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AX4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AY4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(AZ4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(BA4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(BB4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(BC4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(BD4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(BE4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(BF4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(BG4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(BH4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(BI4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(BJ4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(BK4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(BL4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":1},{"$f":"(BM4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(BN4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(BO4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(BP4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(BQ4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(BR4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(BS4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(BT4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(BU4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(BV4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(BW4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(BX4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(BY4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(BZ4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CA4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CB4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CC4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CD4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CE4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CF4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CG4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CH4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CI4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CJ4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CK4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CL4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CM4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CN4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CO4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CP4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CQ4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CR4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CS4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CT4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CU4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0},{"$f":"(CV4 <= MAX('Demand & production'!$F$318, 'Demand & production'!$F$319)) * 1","v":0}]
[]
[{"$nulls":4},"Capital Expenditure",null,"US$",{"$f":"SUM(J283:CV283)","v":11609762087.657623},null,{"$f":"SUM(J209:J210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,619071411.42891955,1050221085.764019,1658144530.4790146,2062569448.5043502,2052508609.6564815,903362632.62796104,88091167.3870693,89852990.73481068,91650050.549506903,93483051.560497046,95352712.591706991,97259766.84354113,99204962.180411965,101189061.4240202,103212842.6525006,105277099.50555062,107382641.49566165,{"$f":"SUM(AP209:AP210)","v":109530294.32557487},111720900.21208638,113955318.21632811,116234424.58065468,118559113.07226776,120930295.33371313,123348901.2403874,125815879.26519515,128332196.85049906,130898840.78750904,133516817.60325924,136187153.95532441,138910897.03443089,141689114.97511953,144522897.27462193,147413355.22011441,150361622.32451668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV209:BV210)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC209:CC210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Depreciation year 1",{"$f":"1/Inputs!$C$319","v":0.2},"US$",{"$f":"SUM(J285:CV285)","v":2321952417.5315251},null,{"$f":"J$283 * $F285 * J281","v":0},{"$f":"K$283 * $F285 * K281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,123814282.28578392,210044217.15280381,331628906.09580296,412513889.70087004,410501721.93129635,180672526.52559221,17618233.477413859,17970598.146962136,18330010.10990138,18696610.312099408,19070542.5183414,19451953.368708227,19840992.436082393,20237812.284804042,20642568.530500121,21055419.901110128,21476528.299132332,21906058.865114976,22344180.042417277,22791063.643265624,23246884.916130938,23711822.614453554,24186059.066742629,24669780.248077482,25163175.85303903,25666439.370099813,26179768.157501809,26703363.520651847,27237430.791064885,27782179.406886179,28337822.995023906,28904579.45492439,29482671.044022884,30072324.46490334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$283 * $F285 * BW281","v":0},0,0,0,0,0,{"$f":"CC$283 * $F285 * CC281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 2",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F285))","v":0.2},"US$",2321952417.5315251,null,null,{"$f":"J$283 * $F286 * K281","v":0},{"$f":"K$283 * $F286 * L281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,123814282.28578392,210044217.15280381,331628906.09580296,412513889.70087004,410501721.93129635,180672526.52559221,17618233.477413859,17970598.146962136,18330010.10990138,18696610.312099408,19070542.5183414,19451953.368708227,19840992.436082393,20237812.284804042,20642568.530500121,21055419.901110128,21476528.299132332,21906058.865114976,22344180.042417277,22791063.643265624,23246884.916130938,23711822.614453554,24186059.066742629,24669780.248077482,25163175.85303903,25666439.370099813,26179768.157501809,26703363.520651847,27237430.791064885,27782179.406886179,28337822.995023906,28904579.45492439,29482671.044022884,30072324.46490334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$283 * $F286 * BX281","v":0},0,0,0,{"$f":"CA$283 * $F286 * CB281","v":0},{"$f":"CB$283 * $F286 * CC281","v":0},0,{"$f":"CD$283 * $F286 * CE281","v":0},0,{"$f":"CF$283 * $F286 * CG281","v":0},0,{"$f":"CH$283 * $F286 * CI281","v":0},0,{"$f":"CJ$283 * $F286 * CK281","v":0},0,{"$f":"CL$283 * $F286 * CM281","v":0},0,{"$f":"CN$283 * $F286 * CO281","v":0},0,{"$f":"CP$283 * $F286 * CQ281","v":0},0,{"$f":"CR$283 * $F286 * CS281","v":0},0,{"$f":"CT$283 * $F286 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 3",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F286))","v":0.2},"US$",2321952417.5315251,null,null,null,{"$f":"J$283 * $F287 *L281","v":0},{"$f":"K$283 * $F287 *M281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,123814282.28578392,210044217.15280381,331628906.09580296,412513889.70087004,410501721.93129635,180672526.52559221,17618233.477413859,17970598.146962136,18330010.10990138,18696610.312099408,19070542.5183414,19451953.368708227,19840992.436082393,20237812.284804042,20642568.530500121,21055419.901110128,21476528.299132332,21906058.865114976,22344180.042417277,22791063.643265624,23246884.916130938,23711822.614453554,24186059.066742629,24669780.248077482,25163175.85303903,25666439.370099813,26179768.157501809,26703363.520651847,27237430.791064885,27782179.406886179,28337822.995023906,28904579.45492439,29482671.044022884,30072324.46490334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$283 * $F287 *BY281","v":0},0,0,{"$f":"BZ$283 * $F287 *CB281","v":0},{"$f":"CA$283 * $F287 *CC281","v":0},0,{"$f":"CC$283 * $F287 *CE281","v":0},0,{"$f":"CE$283 * $F287 *CG281","v":0},0,{"$f":"CG$283 * $F287 *CI281","v":0},0,{"$f":"CI$283 * $F287 *CK281","v":0},0,{"$f":"CK$283 * $F287 *CM281","v":0},0,{"$f":"CM$283 * $F287 *CO281","v":0},0,{"$f":"CO$283 * $F287 *CQ281","v":0},0,{"$f":"CQ$283 * $F287 *CS281","v":0},0,{"$f":"CS$283 * $F287 *CU281","v":0},0]
[{"$nulls":4},"Depreciation year 4",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F287))","v":0.2},"US$",2321952417.5315251,{"$nulls":4},{"$f":"J$283 * $F288 * M281","v":0},{"$f":"K$283 * $F288 * N281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,123814282.28578392,210044217.15280381,331628906.09580296,412513889.70087004,410501721.93129635,180672526.52559221,17618233.477413859,17970598.146962136,18330010.10990138,18696610.312099408,19070542.5183414,19451953.368708227,19840992.436082393,20237812.284804042,20642568.530500121,21055419.901110128,21476528.299132332,21906058.865114976,22344180.042417277,22791063.643265624,23246884.916130938,23711822.614453554,24186059.066742629,24669780.248077482,25163175.85303903,25666439.370099813,26179768.157501809,26703363.520651847,27237430.791064885,27782179.406886179,28337822.995023906,28904579.45492439,29482671.044022884,30072324.46490334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$283 * $F288 * BZ281","v":0},0,{"$f":"BY$283 * $F288 * CB281","v":0},{"$f":"BZ$283 * $F288 * CC281","v":0},0,{"$f":"CB$283 * $F288 * CE281","v":0},0,{"$f":"CD$283 * $F288 * CG281","v":0},0,{"$f":"CF$283 * $F288 * CI281","v":0},0,{"$f":"CH$283 * $F288 * CK281","v":0},0,{"$f":"CJ$283 * $F288 * CM281","v":0},0,{"$f":"CL$283 * $F288 * CO281","v":0},0,{"$f":"CN$283 * $F288 * CQ281","v":0},0,{"$f":"CP$283 * $F288 * CS281","v":0},0,{"$f":"CR$283 * $F288 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 5",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F288))","v":0.19999999999999996},"US$",2321952417.5315251,{"$nulls":5},{"$f":"J$283 * $F289 * N281","v":0},{"$f":"K$283 * $F289 * O281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,123814282.28578389,210044217.15280375,331628906.09580284,412513889.70086992,410501721.93129623,180672526.52559218,17618233.477413855,17970598.146962132,18330010.109901376,18696610.312099405,19070542.518341392,19451953.368708223,19840992.436082389,20237812.284804035,20642568.530500114,21055419.90111012,21476528.299132325,21906058.865114968,22344180.042417269,22791063.643265616,23246884.91613093,23711822.614453547,24186059.066742621,24669780.248077475,25163175.853039023,25666439.370099805,26179768.157501802,26703363.52065184,27237430.791064877,27782179.406886172,28337822.995023899,28904579.454924379,29482671.044022877,30072324.464903329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$283 * $F289 * CA281","v":0},{"$f":"BX$283 * $F289 * CB281","v":0},{"$f":"BY$283 * $F289 * CC281","v":0},0,{"$f":"CA$283 * $F289 * CE281","v":0},0,{"$f":"CC$283 * $F289 * CG281","v":0},0,{"$f":"CE$283 * $F289 * CI281","v":0},0,{"$f":"CG$283 * $F289 * CK281","v":0},0,{"$f":"CI$283 * $F289 * CM281","v":0},0,{"$f":"CK$283 * $F289 * CO281","v":0},0,{"$f":"CM$283 * $F289 * CQ281","v":0},0,{"$f":"CO$283 * $F289 * CS281","v":0},0,{"$f":"CQ$283 * $F289 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 6",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F289))","v":0},"US$",0,{"$nulls":6},{"$f":"J$283 * $F290 * O281","v":0},{"$f":"K$283 * $F290 * P281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$283 * $F290 * CB281","v":0},{"$f":"BX$283 * $F290 * CC281","v":0},0,{"$f":"BZ$283 * $F290 * CE281","v":0},0,{"$f":"CB$283 * $F290 * CG281","v":0},0,{"$f":"CD$283 * $F290 * CI281","v":0},0,{"$f":"CF$283 * $F290 * CK281","v":0},0,{"$f":"CH$283 * $F290 * CM281","v":0},0,{"$f":"CJ$283 * $F290 * CO281","v":0},0,{"$f":"CL$283 * $F290 * CQ281","v":0},0,{"$f":"CN$283 * $F290 * CS281","v":0},0,{"$f":"CP$283 * $F290 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 7",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F290))","v":0},"US$",0,{"$nulls":7},{"$f":"J$283 * $F291 * P281","v":0},{"$f":"K$283 * $F291 * Q281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$283 * $F291 * CB281","v":0},{"$f":"BW$283 * $F291 * CC281","v":0},0,{"$f":"BY$283 * $F291 * CE281","v":0},0,{"$f":"CA$283 * $F291 * CG281","v":0},0,{"$f":"CC$283 * $F291 * CI281","v":0},0,{"$f":"CE$283 * $F291 * CK281","v":0},0,{"$f":"CG$283 * $F291 * CM281","v":0},0,{"$f":"CI$283 * $F291 * CO281","v":0},0,{"$f":"CK$283 * $F291 * CQ281","v":0},0,{"$f":"CM$283 * $F291 * CS281","v":0},0,{"$f":"CO$283 * $F291 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 8",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F291))","v":0},"US$",0,{"$nulls":8},{"$f":"J$283 * $F292 * Q281","v":0},{"$f":"K$283 * $F292 * R281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$283 * $F292 * CB281","v":0},{"$f":"BV$283 * $F292 * CC281","v":0},0,{"$f":"BX$283 * $F292 * CE281","v":0},0,{"$f":"BZ$283 * $F292 * CG281","v":0},0,{"$f":"CB$283 * $F292 * CI281","v":0},0,{"$f":"CD$283 * $F292 * CK281","v":0},0,{"$f":"CF$283 * $F292 * CM281","v":0},0,{"$f":"CH$283 * $F292 * CO281","v":0},0,{"$f":"CJ$283 * $F292 * CQ281","v":0},0,{"$f":"CL$283 * $F292 * CS281","v":0},0,{"$f":"CN$283 * $F292 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 9",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F292))","v":0},"US$",0,{"$nulls":9},{"$f":"J$283 * $F293 * R281","v":0},{"$f":"K$283 * $F293 * S281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$283 * $F293 * CB281","v":0},{"$f":"BU$283 * $F293 * CC281","v":0},0,{"$f":"BW$283 * $F293 * CE281","v":0},0,{"$f":"BY$283 * $F293 * CG281","v":0},0,{"$f":"CA$283 * $F293 * CI281","v":0},0,{"$f":"CC$283 * $F293 * CK281","v":0},0,{"$f":"CE$283 * $F293 * CM281","v":0},0,{"$f":"CG$283 * $F293 * CO281","v":0},0,{"$f":"CI$283 * $F293 * CQ281","v":0},0,{"$f":"CK$283 * $F293 * CS281","v":0},0,{"$f":"CM$283 * $F293 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 10",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F293))","v":0},"US$",0,{"$nulls":10},{"$f":"J$283 * $F294 * S281","v":0},{"$f":"K$283 * $F294 * T281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$283 * $F294 * CB281","v":0},{"$f":"BT$283 * $F294 * CC281","v":0},0,{"$f":"BV$283 * $F294 * CE281","v":0},0,{"$f":"BX$283 * $F294 * CG281","v":0},0,{"$f":"BZ$283 * $F294 * CI281","v":0},0,{"$f":"CB$283 * $F294 * CK281","v":0},0,{"$f":"CD$283 * $F294 * CM281","v":0},0,{"$f":"CF$283 * $F294 * CO281","v":0},0,{"$f":"CH$283 * $F294 * CQ281","v":0},0,{"$f":"CJ$283 * $F294 * CS281","v":0},0,{"$f":"CL$283 * $F294 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 11",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F294))","v":0},"US$",0,{"$nulls":11},{"$f":"J$283 * $F295 * T281","v":0},{"$f":"K$283 * $F295 * U281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$283 * $F295 * CB281","v":0},{"$f":"BS$283 * $F295 * CC281","v":0},0,{"$f":"BU$283 * $F295 * CE281","v":0},0,{"$f":"BW$283 * $F295 * CG281","v":0},0,{"$f":"BY$283 * $F295 * CI281","v":0},0,{"$f":"CA$283 * $F295 * CK281","v":0},0,{"$f":"CC$283 * $F295 * CM281","v":0},0,{"$f":"CE$283 * $F295 * CO281","v":0},0,{"$f":"CG$283 * $F295 * CQ281","v":0},0,{"$f":"CI$283 * $F295 * CS281","v":0},0,{"$f":"CK$283 * $F295 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 12",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F295))","v":0},"US$",0,{"$nulls":12},{"$f":"J$283 * $F296 * U281","v":0},{"$f":"K$283 * $F296 * V281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$283 * $F296 * CB281","v":0},{"$f":"BR$283 * $F296 * CC281","v":0},0,{"$f":"BT$283 * $F296 * CE281","v":0},0,{"$f":"BV$283 * $F296 * CG281","v":0},0,{"$f":"BX$283 * $F296 * CI281","v":0},0,{"$f":"BZ$283 * $F296 * CK281","v":0},0,{"$f":"CB$283 * $F296 * CM281","v":0},0,{"$f":"CD$283 * $F296 * CO281","v":0},0,{"$f":"CF$283 * $F296 * CQ281","v":0},0,{"$f":"CH$283 * $F296 * CS281","v":0},0,{"$f":"CJ$283 * $F296 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 13",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F296))","v":0},"US$",0,{"$nulls":13},{"$f":"J$283 * $F297 * V281","v":0},{"$f":"K$283 * $F297 * W281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$283 * $F297 * CB281","v":0},{"$f":"BQ$283 * $F297 * CC281","v":0},0,{"$f":"BS$283 * $F297 * CE281","v":0},0,{"$f":"BU$283 * $F297 * CG281","v":0},0,{"$f":"BW$283 * $F297 * CI281","v":0},0,{"$f":"BY$283 * $F297 * CK281","v":0},0,{"$f":"CA$283 * $F297 * CM281","v":0},0,{"$f":"CC$283 * $F297 * CO281","v":0},0,{"$f":"CE$283 * $F297 * CQ281","v":0},0,{"$f":"CG$283 * $F297 * CS281","v":0},0,{"$f":"CI$283 * $F297 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 14",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F297))","v":0},"US$",0,{"$nulls":14},{"$f":"J$283 * $F298 * W281","v":0},{"$f":"K$283 * $F298 * X281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$283 * $F298 * CB281","v":0},{"$f":"BP$283 * $F298 * CC281","v":0},0,{"$f":"BR$283 * $F298 * CE281","v":0},0,{"$f":"BT$283 * $F298 * CG281","v":0},0,{"$f":"BV$283 * $F298 * CI281","v":0},0,{"$f":"BX$283 * $F298 * CK281","v":0},0,{"$f":"BZ$283 * $F298 * CM281","v":0},0,{"$f":"CB$283 * $F298 * CO281","v":0},0,{"$f":"CD$283 * $F298 * CQ281","v":0},0,{"$f":"CF$283 * $F298 * CS281","v":0},0,{"$f":"CH$283 * $F298 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 15",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F298))","v":0},"US$",0,{"$nulls":15},{"$f":"J$283 * $F299 * X281","v":0},{"$f":"K$283 * $F299 * Y281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$283 * $F299 * CB281","v":0},{"$f":"BO$283 * $F299 * CC281","v":0},0,{"$f":"BQ$283 * $F299 * CE281","v":0},0,{"$f":"BS$283 * $F299 * CG281","v":0},0,{"$f":"BU$283 * $F299 * CI281","v":0},0,{"$f":"BW$283 * $F299 * CK281","v":0},0,{"$f":"BY$283 * $F299 * CM281","v":0},0,{"$f":"CA$283 * $F299 * CO281","v":0},0,{"$f":"CC$283 * $F299 * CQ281","v":0},0,{"$f":"CE$283 * $F299 * CS281","v":0},0,{"$f":"CG$283 * $F299 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 16",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F299))","v":0},"US$",0,{"$nulls":16},{"$f":"J$283 * $F300 * Y281","v":0},{"$f":"K$283 * $F300 * Z281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$283 * $F300 * CB281","v":0},{"$f":"BN$283 * $F300 * CC281","v":0},0,{"$f":"BP$283 * $F300 * CE281","v":0},0,{"$f":"BR$283 * $F300 * CG281","v":0},0,{"$f":"BT$283 * $F300 * CI281","v":0},0,{"$f":"BV$283 * $F300 * CK281","v":0},0,{"$f":"BX$283 * $F300 * CM281","v":0},0,{"$f":"BZ$283 * $F300 * CO281","v":0},0,{"$f":"CB$283 * $F300 * CQ281","v":0},0,{"$f":"CD$283 * $F300 * CS281","v":0},0,{"$f":"CF$283 * $F300 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 17",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F300))","v":0},"US$",0,{"$nulls":17},{"$f":"J$283 * $F301 * Z281","v":0},{"$f":"K$283 * $F301 * AA281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$283 * $F301 * CB281","v":0},{"$f":"BM$283 * $F301 * CC281","v":0},0,{"$f":"BO$283 * $F301 * CE281","v":0},0,{"$f":"BQ$283 * $F301 * CG281","v":0},0,{"$f":"BS$283 * $F301 * CI281","v":0},0,{"$f":"BU$283 * $F301 * CK281","v":0},0,{"$f":"BW$283 * $F301 * CM281","v":0},0,{"$f":"BY$283 * $F301 * CO281","v":0},0,{"$f":"CA$283 * $F301 * CQ281","v":0},0,{"$f":"CC$283 * $F301 * CS281","v":0},0,{"$f":"CE$283 * $F301 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 18",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F301))","v":0},"US$",0,{"$nulls":18},{"$f":"J$283 * $F302 * AA281","v":0},{"$f":"K$283 * $F302 * AB281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$283 * $F302 * CB281","v":0},{"$f":"BL$283 * $F302 * CC281","v":0},0,{"$f":"BN$283 * $F302 * CE281","v":0},0,{"$f":"BP$283 * $F302 * CG281","v":0},0,{"$f":"BR$283 * $F302 * CI281","v":0},0,{"$f":"BT$283 * $F302 * CK281","v":0},0,{"$f":"BV$283 * $F302 * CM281","v":0},0,{"$f":"BX$283 * $F302 * CO281","v":0},0,{"$f":"BZ$283 * $F302 * CQ281","v":0},0,{"$f":"CB$283 * $F302 * CS281","v":0},0,{"$f":"CD$283 * $F302 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 19",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F302))","v":0},"US$",0,{"$nulls":19},{"$f":"J$283 * $F303 * AB281","v":0},{"$f":"K$283 * $F303 * AC281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$283 * $F303 * CB281","v":0},{"$f":"BK$283 * $F303 * CC281","v":0},0,{"$f":"BM$283 * $F303 * CE281","v":0},0,{"$f":"BO$283 * $F303 * CG281","v":0},0,{"$f":"BQ$283 * $F303 * CI281","v":0},0,{"$f":"BS$283 * $F303 * CK281","v":0},0,{"$f":"BU$283 * $F303 * CM281","v":0},0,{"$f":"BW$283 * $F303 * CO281","v":0},0,{"$f":"BY$283 * $F303 * CQ281","v":0},0,{"$f":"CA$283 * $F303 * CS281","v":0},0,{"$f":"CC$283 * $F303 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 20",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F303))","v":0},"US$",0,{"$nulls":20},{"$f":"J$283 * $F304 * AC281","v":0},{"$f":"K$283 * $F304 * AD281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$283 * $F304 * CB281","v":0},{"$f":"BJ$283 * $F304 * CC281","v":0},0,{"$f":"BL$283 * $F304 * CE281","v":0},0,{"$f":"BN$283 * $F304 * CG281","v":0},0,{"$f":"BP$283 * $F304 * CI281","v":0},0,{"$f":"BR$283 * $F304 * CK281","v":0},0,{"$f":"BT$283 * $F304 * CM281","v":0},0,{"$f":"BV$283 * $F304 * CO281","v":0},0,{"$f":"BX$283 * $F304 * CQ281","v":0},0,{"$f":"BZ$283 * $F304 * CS281","v":0},0,{"$f":"CB$283 * $F304 * CU281","v":0},0]
[{"$nulls":4},"Total Depreciable Capital",null,"US$",11609762087.657625,null,{"$f":"SUM(J285:J304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,123814282.28578392,333858499.43858773,665487405.53439069,1078001295.2352607,1488503017.1665573,1545361261.4063652,1352935277.7309754,1039276969.7821344,645093090.1911658,253287978.57196897,91685994.564718187,93519714.456012562,95390108.745132804,97297910.920035452,99243869.138436168,101228746.5212049,103253321.45162901,105318387.88066159,107424755.63827482,109573250.75104034,111764715.76606113,114000010.08138236,116280010.28301001,118605610.48867022,120977722.69844362,123397277.1524125,125865222.69546077,128382527.14936998,130950177.69235739,133569181.24620453,136240564.87112862,138965376.16855121,141744683.69192225,144579577.36576068,116797397.95887452,88459574.963850603,59554995.508926213,30072324.464903329,0,0,{"$f":"SUM(BM285:BM304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC285:CC304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Cumulative Capital Expenditure",null,"US$",{"$f":"SUM(J307:CV307)","v":373267817346.75391},null,{"$f":"SUM($J283:J283) * J281","v":0},{"$f":"SUM($J283:K283) * K281","v":0},{"$f":"SUM($J283:L283) * L281","v":0},{"$f":"SUM($J283:M283) * M281","v":0},{"$f":"SUM($J283:N283) * N281","v":0},{"$f":"SUM($J283:O283) * O281","v":0},{"$f":"SUM($J283:P283) * P281","v":0},{"$f":"SUM($J283:Q283) * Q281","v":0},{"$f":"SUM($J283:R283) * R281","v":0},{"$f":"SUM($J283:S283) * S281","v":0},{"$f":"SUM($J283:T283) * T281","v":0},{"$f":"SUM($J283:U283) * U281","v":0},{"$f":"SUM($J283:V283) * V281","v":0},{"$f":"SUM($J283:W283) * W281","v":0},{"$f":"SUM($J283:X283) * X281","v":0},{"$f":"SUM($J283:Y283) * Y281","v":619071411.42891955},{"$f":"SUM($J283:Z283) * Z281","v":1669292497.1929386},{"$f":"SUM($J283:AA283) * AA281","v":3327437027.6719532},{"$f":"SUM($J283:AB283) * AB281","v":5390006476.1763039},{"$f":"SUM($J283:AC283) * AC281","v":7442515085.8327856},{"$f":"SUM($J283:AD283) * AD281","v":8345877718.4607468},{"$f":"SUM($J283:AE283) * AE281","v":8433968885.8478165},{"$f":"SUM($J283:AF283) * AF281","v":8523821876.5826273},{"$f":"SUM($J283:AG283) * AG281","v":8615471927.1321335},{"$f":"SUM($J283:AH283) * AH281","v":8708954978.6926308},{"$f":"SUM($J283:AI283) * AI281","v":8804307691.284338},{"$f":"SUM($J283:AJ283) * AJ281","v":8901567458.1278782},{"$f":"SUM($J283:AK283) * AK281","v":9000772420.3082905},{"$f":"SUM($J283:AL283) * AL281","v":9101961481.7323112},{"$f":"SUM($J283:AM283) * AM281","v":9205174324.3848114},{"$f":"SUM($J283:AN283) * AN281","v":9310451423.8903618},{"$f":"SUM($J283:AO283) * AO281","v":9417834065.3860226},{"$f":"SUM($J283:AP283) * AP281","v":9527364359.7115974},{"$f":"SUM($J283:AQ283) * AQ281","v":9639085259.9236832},{"$f":"SUM($J283:AR283) * AR281","v":9753040578.1400108},{"$f":"SUM($J283:AS283) * AS281","v":9869275002.720665},{"$f":"SUM($J283:AT283) * AT281","v":9987834115.7929325},{"$f":"SUM($J283:AU283) * AU281","v":10108764411.126646},{"$f":"SUM($J283:AV283) * AV281","v":10232113312.367033},{"$f":"SUM($J283:AW283) * AW281","v":10357929191.632229},{"$f":"SUM($J283:AX283) * AX281","v":10486261388.482727},{"$f":"SUM($J283:AY283) * AY281","v":10617160229.270237},{"$f":"SUM($J283:AZ283) * AZ281","v":10750677046.873497},{"$f":"SUM($J283:BA283) * BA281","v":10886864200.828821},{"$f":"SUM($J283:BB283) * BB281","v":11025775097.863253},{"$f":"SUM($J283:BC283) * BC281","v":11167464212.838371},{"$f":"SUM($J283:BD283) * BD281","v":11311987110.112993},{"$f":"SUM($J283:BE283) * BE281","v":11459400465.333107},{"$f":"SUM($J283:BF283) * BF281","v":11609762087.657623},{"$f":"SUM($J283:BG283) * BG281","v":11609762087.657623},{"$f":"SUM($J283:BH283) * BH281","v":11609762087.657623},{"$f":"SUM($J283:BI283) * BI281","v":11609762087.657623},{"$f":"SUM($J283:BJ283) * BJ281","v":11609762087.657623},{"$f":"SUM($J283:BK283) * BK281","v":11609762087.657623},{"$f":"SUM($J283:BL283) * BL281","v":11609762087.657623},{"$f":"SUM($J283:BM283) * BM281","v":0},{"$f":"SUM($J283:BN283) * BN281","v":0},{"$f":"SUM($J283:BO283) * BO281","v":0},{"$f":"SUM($J283:BP283) * BP281","v":0},{"$f":"SUM($J283:BQ283) * BQ281","v":0},{"$f":"SUM($J283:BR283) * BR281","v":0},{"$f":"SUM($J283:BS283) * BS281","v":0},{"$f":"SUM($J283:BT283) * BT281","v":0},{"$f":"SUM($J283:BU283) * BU281","v":0},{"$f":"SUM($J283:BV283) * BV281","v":0},{"$f":"SUM($J283:BW283) * BW281","v":0},{"$f":"SUM($J283:BX283) * BX281","v":0},{"$f":"SUM($J283:BY283) * BY281","v":0},{"$f":"SUM($J283:BZ283) * BZ281","v":0},{"$f":"SUM($J283:CA283) * CA281","v":0},{"$f":"SUM($J283:CB283) * CB281","v":0},{"$f":"SUM($J283:CC283) * CC281","v":0},{"$f":"SUM($J283:CD283) * CD281","v":0},{"$f":"SUM($J283:CE283) * CE281","v":0},{"$f":"SUM($J283:CF283) * CF281","v":0},{"$f":"SUM($J283:CG283) * CG281","v":0},{"$f":"SUM($J283:CH283) * CH281","v":0},{"$f":"SUM($J283:CI283) * CI281","v":0},{"$f":"SUM($J283:CJ283) * CJ281","v":0},{"$f":"SUM($J283:CK283) * CK281","v":0},{"$f":"SUM($J283:CL283) * CL281","v":0},{"$f":"SUM($J283:CM283) * CM281","v":0},{"$f":"SUM($J283:CN283) * CN281","v":0},{"$f":"SUM($J283:CO283) * CO281","v":0},{"$f":"SUM($J283:CP283) * CP281","v":0},{"$f":"SUM($J283:CQ283) * CQ281","v":0},{"$f":"SUM($J283:CR283) * CR281","v":0},{"$f":"SUM($J283:CS283) * CS281","v":0},{"$f":"SUM($J283:CT283) * CT281","v":0},{"$f":"SUM($J283:CU283) * CU281","v":0},{"$f":"SUM($J283:CV283) * CV281","v":0}]
[{"$nulls":4},"Cumulative Depreciated Capital Expenditure",null,"US$",{"$f":"SUM(J308:CV308)","v":350048293171.43896},null,{"$f":"SUM($J305:J305) * J281","v":0},{"$f":"SUM($J305:K305) * K281","v":0},{"$f":"SUM($J305:L305) * L281","v":0},{"$f":"SUM($J305:M305) * M281","v":0},{"$f":"SUM($J305:N305) * N281","v":0},{"$f":"SUM($J305:O305) * O281","v":0},{"$f":"SUM($J305:P305) * P281","v":0},{"$f":"SUM($J305:Q305) * Q281","v":0},{"$f":"SUM($J305:R305) * R281","v":0},{"$f":"SUM($J305:S305) * S281","v":0},{"$f":"SUM($J305:T305) * T281","v":0},{"$f":"SUM($J305:U305) * U281","v":0},{"$f":"SUM($J305:V305) * V281","v":0},{"$f":"SUM($J305:W305) * W281","v":0},{"$f":"SUM($J305:X305) * X281","v":0},{"$f":"SUM($J305:Y305) * Y281","v":123814282.28578392},{"$f":"SUM($J305:Z305) * Z281","v":457672781.72437167},{"$f":"SUM($J305:AA305) * AA281","v":1123160187.2587624},{"$f":"SUM($J305:AB305) * AB281","v":2201161482.4940233},{"$f":"SUM($J305:AC305) * AC281","v":3689664499.6605806},{"$f":"SUM($J305:AD305) * AD281","v":5235025761.066946},{"$f":"SUM($J305:AE305) * AE281","v":6587961038.7979212},{"$f":"SUM($J305:AF305) * AF281","v":7627238008.5800552},{"$f":"SUM($J305:AG305) * AG281","v":8272331098.7712212},{"$f":"SUM($J305:AH305) * AH281","v":8525619077.3431902},{"$f":"SUM($J305:AI305) * AI281","v":8617305071.9079075},{"$f":"SUM($J305:AJ305) * AJ281","v":8710824786.3639202},{"$f":"SUM($J305:AK305) * AK281","v":8806214895.1090527},{"$f":"SUM($J305:AL305) * AL281","v":8903512806.029089},{"$f":"SUM($J305:AM305) * AM281","v":9002756675.1675243},{"$f":"SUM($J305:AN305) * AN281","v":9103985421.6887283},{"$f":"SUM($J305:AO305) * AO281","v":9207238743.140358},{"$f":"SUM($J305:AP305) * AP281","v":9312557131.021019},{"$f":"SUM($J305:AQ305) * AQ281","v":9419981886.6592941},{"$f":"SUM($J305:AR305) * AR281","v":9529555137.4103336},{"$f":"SUM($J305:AS305) * AS281","v":9641319853.1763954},{"$f":"SUM($J305:AT305) * AT281","v":9755319863.2577782},{"$f":"SUM($J305:AU305) * AU281","v":9871599873.5407887},{"$f":"SUM($J305:AV305) * AV281","v":9990205484.029459},{"$f":"SUM($J305:AW305) * AW281","v":10111183206.727903},{"$f":"SUM($J305:AX305) * AX281","v":10234580483.880316},{"$f":"SUM($J305:AY305) * AY281","v":10360445706.575777},{"$f":"SUM($J305:AZ305) * AZ281","v":10488828233.725147},{"$f":"SUM($J305:BA305) * BA281","v":10619778411.417505},{"$f":"SUM($J305:BB305) * BB281","v":10753347592.66371},{"$f":"SUM($J305:BC305) * BC281","v":10889588157.534838},{"$f":"SUM($J305:BD305) * BD281","v":11028553533.703388},{"$f":"SUM($J305:BE305) * BE281","v":11170298217.395311},{"$f":"SUM($J305:BF305) * BF281","v":11314877794.761072},{"$f":"SUM($J305:BG305) * BG281","v":11431675192.719946},{"$f":"SUM($J305:BH305) * BH281","v":11520134767.683796},{"$f":"SUM($J305:BI305) * BI281","v":11579689763.192722},{"$f":"SUM($J305:BJ305) * BJ281","v":11609762087.657625},{"$f":"SUM($J305:BK305) * BK281","v":11609762087.657625},{"$f":"SUM($J305:BL305) * BL281","v":11609762087.657625},{"$f":"SUM($J305:BM305) * BM281","v":0},{"$f":"SUM($J305:BN305) * BN281","v":0},{"$f":"SUM($J305:BO305) * BO281","v":0},{"$f":"SUM($J305:BP305) * BP281","v":0},{"$f":"SUM($J305:BQ305) * BQ281","v":0},{"$f":"SUM($J305:BR305) * BR281","v":0},{"$f":"SUM($J305:BS305) * BS281","v":0},{"$f":"SUM($J305:BT305) * BT281","v":0},{"$f":"SUM($J305:BU305) * BU281","v":0},{"$f":"SUM($J305:BV305) * BV281","v":0},{"$f":"SUM($J305:BW305) * BW281","v":0},{"$f":"SUM($J305:BX305) * BX281","v":0},{"$f":"SUM($J305:BY305) * BY281","v":0},{"$f":"SUM($J305:BZ305) * BZ281","v":0},{"$f":"SUM($J305:CA305) * CA281","v":0},{"$f":"SUM($J305:CB305) * CB281","v":0},{"$f":"SUM($J305:CC305) * CC281","v":0},{"$f":"SUM($J305:CD305) * CD281","v":0},{"$f":"SUM($J305:CE305) * CE281","v":0},{"$f":"SUM($J305:CF305) * CF281","v":0},{"$f":"SUM($J305:CG305) * CG281","v":0},{"$f":"SUM($J305:CH305) * CH281","v":0},{"$f":"SUM($J305:CI305) * CI281","v":0},{"$f":"SUM($J305:CJ305) * CJ281","v":0},{"$f":"SUM($J305:CK305) * CK281","v":0},{"$f":"SUM($J305:CL305) * CL281","v":0},{"$f":"SUM($J305:CM305) * CM281","v":0},{"$f":"SUM($J305:CN305) * CN281","v":0},{"$f":"SUM($J305:CO305) * CO281","v":0},{"$f":"SUM($J305:CP305) * CP281","v":0},{"$f":"SUM($J305:CQ305) * CQ281","v":0},{"$f":"SUM($J305:CR305) * CR281","v":0},{"$f":"SUM($J305:CS305) * CS281","v":0},{"$f":"SUM($J305:CT305) * CT281","v":0},{"$f":"SUM($J305:CU305) * CU281","v":0},{"$f":"SUM($J305:CV305) * CV281","v":0}]
[{"$nulls":4},"Last Year of Project",{"$f":"MAX('Demand & production'!F318, 'Demand & production'!F319)","v":2064},"Flag"]
[{"$nulls":4},"Capital Expenditure not depreciated at end of project",null,"US$",{"$f":"SUM(J310:CV310)","v":-1.9073486328125E-6},null,{"$f":"(J307 - J308) * (J4 = $F$309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP307 - AP308) * (AP4 = $F$309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.9073486328125E-6,0,0,0,0,0,0,0,0,0,{"$f":"(BV307 - BV308) * (BV4 = $F$309)","v":0},0,0,0,0,0,0,{"$f":"(CC307 - CC308) * (CC4 = $F$309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Depreciated and Undepreciated Capex matches Total Capex",null,null,{"$f":"H283 - (H305 + H310)","v":0}]
[]
["Corporate Income Tax (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!E331","v":0.9}]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!F331","v":0}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!E335","v":0}]
[]
[null,null,"Contractor Corporate Income Tax"]
[null,null,null,"Taxable Income"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Revenues",null,"US$",{"$f":"SUM(J323:CV323)","v":102801445633.59145},null,{"$f":"J277","v":0},{"$f":"K277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1061841016.9709156,2306401909.5450196,2331191046.5803566,2243070488.6728034,2287931898.4462595,2333690536.415185,2380364347.1434889,2427971634.0863585,2476531066.768086,2526061688.1034474,2576582921.8655167,2628114580.3028274,2680676871.9088836,2734290409.3470616,2788976217.5340033,2844755741.8846827,2901650856.7223768,2959683873.8568239,3018877551.3339605,3079255102.3606405,3140840204.4078531,3203657008.4960103,3267730148.6659307,3333084751.6392498,3399746446.6720343,3467741375.6054749,3537096203.1175852,3607838127.1799374,3679994889.7235365,3753594787.5180073,3828666683.2683673,3905240016.9337344,3983344817.2724094,4063011713.6178584,2041938699.6247537,0,0,0,0,0,0,0,0,0,0,{"$f":"BW277","v":0},0,0,0,0,0,{"$f":"CC277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Capital Expenditure (Depreciated)",null,"US$",{"$f":"SUM(J326:CV326)","v":10448785878.891867},null,{"$f":"J305 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,111432854.05720553,300472649.49472898,598938664.98095167,970201165.71173465,1339652715.4499016,1390825135.2657287,1217641749.9578779,935349272.80392098,580583781.17204928,227959180.71477208,82517395.108246371,84167743.010411307,85851097.870619521,87568119.828031912,89319482.224592552,91105871.869084418,92927989.306466118,{"$f":"AP305 * $F$316","v":94786549.092595428},96682280.074447334,98615925.675936311,100588244.18945502,102600009.07324412,104652009.25470901,106745049.4398032,108879950.42859927,111057549.43717125,113278700.42591469,115544274.43443298,117855159.92312166,120212263.12158407,122616508.38401575,125068838.55169609,127570215.32273002,130121619.62918462,105117658.16298707,79613617.46746555,53599495.958033592,27065092.018412996,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV305 * $F$316","v":0},0,0,0,0,0,0,{"$f":"CC305 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",10437041032.783449,null,{"$f":"J211 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,207068556.30914831,212974449.98065415,217233938.98026726,221578617.75987259,226010190.11507007,230530393.91737148,235141001.79571891,239843821.83163333,244640698.26826599,249533512.23363125,254524182.47830394,259614666.12787002,{"$f":"AP211 * $F$316","v":264806959.45042741},270103098.63943601,275505160.6122247,281015263.82446921,286635569.10095859,292368280.48297781,298215646.09263736,304179959.01449013,310263558.19477993,316468829.35867554,322798205.94584906,329254170.06476605,335839253.46606135,342556038.53538263,349407159.30609035,356395302.49221218,363523208.54205644,370793672.71289754,378209546.1671555,385773737.09049863,393489211.83230859,401358996.06895483,409386175.99033386,0,0,0,0,0,0,0,0,0,{"$f":"BV211 * $F$316","v":0},0,0,0,0,0,0,{"$f":"CC211 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1154226936.4169614,null,{"$f":"J212 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29098129.343346562,29680091.930213496,30273693.768817775,30879167.644194137,31496750.997078016,32126686.017019581,32769219.737359982,{"$f":"AP212 * $F$316","v":33424604.132107183},34093096.214749336,34774958.139044315,35470457.301825196,36179866.447861701,36903463.776818939,37641533.052355327,38394363.713402428,39162250.987670481,39945496.007423893,40744405.92757237,41559294.046123832,42390479.927046306,43238289.525587231,44103055.316098988,44985116.422420971,45884818.750869393,46802515.125886783,47738565.428404525,48693336.736972615,49667203.471712068,50660547.541146308,25445478.985831734,0,0,0,0,0,0,0,0,0,{"$f":"BV212 * $F$316","v":0},0,0,0,0,0,0,{"$f":"CC212 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",null,"US$",2346781544.329123,null,{"$f":"J221 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263296781.83657682,251150003.79886556,238388598.79244614,224981466.69270185,210895933.70871058,196097672.75572929,180550619.79852715,164216885.9616906,147056665.19271007,129028137.2528192,110087365.79916984,90188191.309965804,{"$f":"AP221 * $F$316","v":69282118.591608047},47318198.593701385,24242904.243900649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV221 * $F$316","v":0},0,0,0,0,0,0,{"$f":"CC221 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",307541752.23728597,null,{"$f":"J229 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3170543.1291596042,6467907.9834855925,6597266.1431553038,6729211.4660184104,6863795.6953387791,7001071.6092455555,7141093.0414304668,7283914.902259076,7429593.2003042586,7578185.0643103421,7729748.7655965509,7884343.740908483,{"$f":"AP229 * $F$316","v":8042030.6157266516},8202871.2280411851,8366928.6526020085,8534267.2256540488,8704952.5701671317,8879051.6215704717,9056632.6540018823,9237765.307081921,9422520.6132235602,9610971.025488032,9803190.4459977914,9999254.2549177501,10199239.340016104,10403224.126816425,10611288.609352754,10823514.381539812,11039984.669170611,11260784.362554021,11486000.049805103,11715720.050801205,11950034.451817229,12189035.140853576,6125816.0988742616,0,0,0,0,0,0,0,0,0,{"$f":"BV229 * $F$316","v":0},0,0,0,0,0,0,{"$f":"CC229 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Tax Deductible Costs",null,"US$",24694377144.658688,null,{"$f":"SUM(J326:J330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,111432854.05720553,300472649.49472898,598938664.98095167,970201165.71173465,1339652715.4499016,1864361016.5406134,1688234111.7208834,1397569076.7197897,1033873077.0906421,671729100.23389149,545244662.73393917,536680549.57630134,527469414.3350203,517574244.13350642,506956067.77243137,495573854.92917436,483384410.22257042,{"$f":"SUM(AP326:AP330)","v":470342261.88246477},456399544.75037521,441505877.323708,425608232.54140347,434120397.19223148,442802805.13607621,451658861.23879778,460692038.46357375,469905879.23284525,479303996.81750214,488890076.75385219,498667878.28892934,508641235.85470784,518814060.57180208,529190341.78323817,539774148.61890292,550569631.59128106,533974630.3643254,517047729.11283064,499782289.8363061,482171541.77425086,464208578.75095469,440957471.07503986,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV326:BV330)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC326:CC330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J333:CV333)","v":78107068488.932739},null,{"$f":"J323 - J331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-111432854.05720553,-300472649.49472898,-598938664.98095167,-970201165.71173465,-1339652715.4499016,-802519999.56969786,618167797.82413626,933621969.86056685,1209197411.5821614,1616202798.212368,1788445873.6812458,1843683797.5671875,1900502219.7513382,1958956822.6345797,2019105620.3310161,2081009066.9363422,2144730170.0802569,{"$f":"AP323 - AP331","v":2210334610.0264187},2277890864.5966864,2347470340.2102952,2419147509.3432794,2467530459.5301452,2516881068.7207479,2567218690.0951629,2618563063.8970666,2670934325.1750078,2724353011.6785083,2778840071.9120784,2834416873.3503203,2891105210.8173265,2948927315.0336728,3007905861.3343468,3068063978.5610342,3129425258.1322556,3219620157.1536818,3311618954.1555367,3405457727.0974283,3501173275.4981585,3598803134.8669038,1600981228.5497139,0,0,0,0,0,0,0,0,0,{"$f":"BV323 - BV331","v":0},0,0,0,0,0,0,{"$f":"CC323 - CC331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Taxable income BEFORE carry forward",null,"US$",{"$f":"SUM(J335:CV335)","v":82230286538.19696},null,{"$f":"MAX(J333, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,618167797.82413626,933621969.86056685,1209197411.5821614,1616202798.212368,1788445873.6812458,1843683797.5671875,1900502219.7513382,1958956822.6345797,2019105620.3310161,2081009066.9363422,2144730170.0802569,{"$f":"MAX(AP333, 0)","v":2210334610.0264187},2277890864.5966864,2347470340.2102952,2419147509.3432794,2467530459.5301452,2516881068.7207479,2567218690.0951629,2618563063.8970666,2670934325.1750078,2724353011.6785083,2778840071.9120784,2834416873.3503203,2891105210.8173265,2948927315.0336728,3007905861.3343468,3068063978.5610342,3129425258.1322556,3219620157.1536818,3311618954.1555367,3405457727.0974283,3501173275.4981585,3598803134.8669038,1600981228.5497139,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV333, 0)","v":0},0,0,0,0,0,0,{"$f":"MAX(CC333, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unlimited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C320","v":0.7}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J339:CV339)","v":78107068488.932739},null,{"$f":"J333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-111432854.05720553,-300472649.49472898,-598938664.98095167,-970201165.71173465,-1339652715.4499016,-802519999.56969786,618167797.82413626,933621969.86056685,1209197411.5821614,1616202798.212368,1788445873.6812458,1843683797.5671875,1900502219.7513382,1958956822.6345797,2019105620.3310161,2081009066.9363422,2144730170.0802569,{"$f":"AP333","v":2210334610.0264187},2277890864.5966864,2347470340.2102952,2419147509.3432794,2467530459.5301452,2516881068.7207479,2567218690.0951629,2618563063.8970666,2670934325.1750078,2724353011.6785083,2778840071.9120784,2834416873.3503203,2891105210.8173265,2948927315.0336728,3007905861.3343468,3068063978.5610342,3129425258.1322556,3219620157.1536818,3311618954.1555367,3405457727.0974283,3501173275.4981585,3598803134.8669038,1600981228.5497139,0,0,0,0,0,0,0,0,0,{"$f":"BV333","v":0},0,0,0,0,0,0,{"$f":"CC333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J342:CV342)","v":20936321850.823818},null,{"$f":"I345","v":0},{"$f":"J345","v":0},{"$f":"K345","v":0},{"$f":"L345","v":0},{"$f":"M345","v":0},{"$f":"N345","v":0},{"$f":"O345","v":0},{"$f":"P345","v":0},{"$f":"Q345","v":0},{"$f":"R345","v":0},{"$f":"S345","v":0},{"$f":"T345","v":0},{"$f":"U345","v":0},{"$f":"V345","v":0},{"$f":"W345","v":0},{"$f":"X345","v":0},{"$f":"Y345","v":111432854.05720553},{"$f":"Z345","v":411905503.55193448},{"$f":"AA345","v":1010844168.5328861},{"$f":"AB345","v":1981045334.2446208},{"$f":"AC345","v":3320698049.6945224},{"$f":"AD345","v":4123218049.2642202},{"$f":"AE345","v":3690500590.7873249},{"$f":"AF345","v":3036965211.8849282},{"$f":"AG345","v":2190527023.7774153},{"$f":"AH345","v":1059185065.0287578},{"$f":"AI345","v":0},{"$f":"AJ345","v":0},{"$f":"AK345","v":0},{"$f":"AL345","v":0},{"$f":"AM345","v":0},{"$f":"AN345","v":0},{"$f":"AO345","v":0},{"$f":"AP345","v":0},{"$f":"AQ345","v":0},{"$f":"AR345","v":0},{"$f":"AS345","v":0},{"$f":"AT345","v":0},{"$f":"AU345","v":0},{"$f":"AV345","v":0},{"$f":"AW345","v":0},{"$f":"AX345","v":0},{"$f":"AY345","v":0},{"$f":"AZ345","v":0},{"$f":"BA345","v":0},{"$f":"BB345","v":0},{"$f":"BC345","v":0},{"$f":"BD345","v":0},{"$f":"BE345","v":0},{"$f":"BF345","v":0},{"$f":"BG345","v":0},{"$f":"BH345","v":0},{"$f":"BI345","v":0},{"$f":"BJ345","v":0},{"$f":"BK345","v":0},{"$f":"BL345","v":0},{"$f":"BM345","v":0},{"$f":"BN345","v":0},{"$f":"BO345","v":0},{"$f":"BP345","v":0},{"$f":"BQ345","v":0},{"$f":"BR345","v":0},{"$f":"BS345","v":0},{"$f":"BT345","v":0},{"$f":"BU345","v":0},{"$f":"BV345","v":0},{"$f":"BW345","v":0},{"$f":"BX345","v":0},{"$f":"BY345","v":0},{"$f":"BZ345","v":0},{"$f":"CA345","v":0},{"$f":"CB345","v":0},0,{"$f":"CD345","v":0},0,{"$f":"CF345","v":0},0,{"$f":"CH345","v":0},0,{"$f":"CJ345","v":0},0,{"$f":"CL345","v":0},0,{"$f":"CN345","v":0},0,{"$f":"CP345","v":0},0,{"$f":"CR345","v":0},0,{"$f":"CT345","v":0},0]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",{"$f":"SUM(J343:CV343)","v":4123218049.2642202},null,{"$f":"-MIN(0, J339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,111432854.05720553,300472649.49472898,598938664.98095167,970201165.71173465,1339652715.4499016,802519999.56969786,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, AP339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV339)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",{"$f":"SUM(J344:CV344)","v":4123218049.2642202},null,{"$f":"MIN(J342,MAX(0,J339 * $F$338))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,432717458.47689533,653535378.9023968,846438188.10751295,1131341958.7486575,1059185065.0287578,0,0,0,0,0,0,{"$f":"MIN(AP342,MAX(0,AP339 * $F$338))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV342,MAX(0,BV339 * $F$338))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC342,MAX(0,CC339 * $F$338))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",{"$f":"SUM(J345:CV345)","v":20936321850.823818},0,{"$f":"J342 + J343 - J344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,111432854.05720553,411905503.55193448,1010844168.5328861,1981045334.2446208,3320698049.6945224,4123218049.2642202,3690500590.7873249,3036965211.8849282,2190527023.7774153,1059185065.0287578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM342 + BM343 - BM344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC342 + CC343 - CC344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",{"$f":"SUM(J346:CV346)","v":78107068488.932739},null,{"$f":"J339 + J343 - J344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185450339.34724092,280086590.95817006,362759223.47464848,484860839.46371055,729260808.65248799,1843683797.5671875,1900502219.7513382,1958956822.6345797,2019105620.3310161,2081009066.9363422,2144730170.0802569,{"$f":"AP339 + AP343 - AP344","v":2210334610.0264187},2277890864.5966864,2347470340.2102952,2419147509.3432794,2467530459.5301452,2516881068.7207479,2567218690.0951629,2618563063.8970666,2670934325.1750078,2724353011.6785083,2778840071.9120784,2834416873.3503203,2891105210.8173265,2948927315.0336728,3007905861.3343468,3068063978.5610342,3129425258.1322556,3219620157.1536818,3311618954.1555367,3405457727.0974283,3501173275.4981585,3598803134.8669038,1600981228.5497139,0,0,0,0,0,0,0,0,0,{"$f":"BV339 + BV343 - BV344","v":0},0,0,0,0,0,0,{"$f":"CC339 + CC343 - CC344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Limited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C320","v":0.7}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J350:CV350)","v":78107068488.932739},null,{"$f":"J333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-111432854.05720553,-300472649.49472898,-598938664.98095167,-970201165.71173465,-1339652715.4499016,-802519999.56969786,618167797.82413626,933621969.86056685,1209197411.5821614,1616202798.212368,1788445873.6812458,1843683797.5671875,1900502219.7513382,1958956822.6345797,2019105620.3310161,2081009066.9363422,2144730170.0802569,{"$f":"AP333","v":2210334610.0264187},2277890864.5966864,2347470340.2102952,2419147509.3432794,2467530459.5301452,2516881068.7207479,2567218690.0951629,2618563063.8970666,2670934325.1750078,2724353011.6785083,2778840071.9120784,2834416873.3503203,2891105210.8173265,2948927315.0336728,3007905861.3343468,3068063978.5610342,3129425258.1322556,3219620157.1536818,3311618954.1555367,3405457727.0974283,3501173275.4981585,3598803134.8669038,1600981228.5497139,0,0,0,0,0,0,0,0,0,{"$f":"BV333","v":0},0,0,0,0,0,0,{"$f":"CC333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Maximum Carry Forward Period",{"$f":"Inputs!C322","v":0},"Years"]
[{"$nulls":4},"Time Counter",null,"Counter",null,null,1,{"$f":"J353+1","v":2},{"$f":"K353+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BW353+1","v":67},68,69,70,{"$f":"CA353+1","v":71},{"$f":"CB353+1","v":72},73,{"$f":"CD353+1","v":74},75,{"$f":"CF353+1","v":76},77,{"$f":"CH353+1","v":78},79,{"$f":"CJ353+1","v":80},81,{"$f":"CL353+1","v":82},83,{"$f":"CN353+1","v":84},85,{"$f":"CP353+1","v":86},87,{"$f":"CR353+1","v":88},89,{"$f":"CT353+1","v":90},91]
[]
[{"$nulls":4},"Losses Expiring"]
[{"$nulls":4},"Losses Due to Expire",null,"US$",{"$f":"SUM(J356:CV356)","v":0},null,{"$f":"IF($F352=0,0,SUMIF($J353:J353,J353-$F352,$J364:J364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:K353,K353-$F352,$J364:K364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:L353,L353-$F352,$J364:L364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:M353,M353-$F352,$J364:M364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:N353,N353-$F352,$J364:N364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:O353,O353-$F352,$J364:O364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:P353,P353-$F352,$J364:P364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:Q353,Q353-$F352,$J364:Q364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:R353,R353-$F352,$J364:R364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:S353,S353-$F352,$J364:S364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:T353,T353-$F352,$J364:T364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:U353,U353-$F352,$J364:U364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:V353,V353-$F352,$J364:V364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:W353,W353-$F352,$J364:W364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:X353,X353-$F352,$J364:X364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:Y353,Y353-$F352,$J364:Y364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:Z353,Z353-$F352,$J364:Z364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AA353,AA353-$F352,$J364:AA364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AB353,AB353-$F352,$J364:AB364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AC353,AC353-$F352,$J364:AC364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AD353,AD353-$F352,$J364:AD364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AE353,AE353-$F352,$J364:AE364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AF353,AF353-$F352,$J364:AF364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AG353,AG353-$F352,$J364:AG364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AH353,AH353-$F352,$J364:AH364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AI353,AI353-$F352,$J364:AI364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AJ353,AJ353-$F352,$J364:AJ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AK353,AK353-$F352,$J364:AK364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AL353,AL353-$F352,$J364:AL364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AM353,AM353-$F352,$J364:AM364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AN353,AN353-$F352,$J364:AN364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AO353,AO353-$F352,$J364:AO364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AP353,AP353-$F352,$J364:AP364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AQ353,AQ353-$F352,$J364:AQ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AR353,AR353-$F352,$J364:AR364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AS353,AS353-$F352,$J364:AS364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AT353,AT353-$F352,$J364:AT364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AU353,AU353-$F352,$J364:AU364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AV353,AV353-$F352,$J364:AV364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AW353,AW353-$F352,$J364:AW364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AX353,AX353-$F352,$J364:AX364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AY353,AY353-$F352,$J364:AY364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AZ353,AZ353-$F352,$J364:AZ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BA353,BA353-$F352,$J364:BA364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BB353,BB353-$F352,$J364:BB364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BC353,BC353-$F352,$J364:BC364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BD353,BD353-$F352,$J364:BD364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BE353,BE353-$F352,$J364:BE364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BF353,BF353-$F352,$J364:BF364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BG353,BG353-$F352,$J364:BG364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BH353,BH353-$F352,$J364:BH364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BI353,BI353-$F352,$J364:BI364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BJ353,BJ353-$F352,$J364:BJ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BK353,BK353-$F352,$J364:BK364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BL353,BL353-$F352,$J364:BL364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BM353,BM353-$F352,$J364:BM364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BN353,BN353-$F352,$J364:BN364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BO353,BO353-$F352,$J364:BO364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BP353,BP353-$F352,$J364:BP364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BQ353,BQ353-$F352,$J364:BQ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BR353,BR353-$F352,$J364:BR364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BS353,BS353-$F352,$J364:BS364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BT353,BT353-$F352,$J364:BT364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BU353,BU353-$F352,$J364:BU364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BV353,BV353-$F352,$J364:BV364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BW353,BW353-$F352,$J364:BW364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BX353,BX353-$F352,$J364:BX364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BY353,BY353-$F352,$J364:BY364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BZ353,BZ353-$F352,$J364:BZ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CA353,CA353-$F352,$J364:CA364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CB353,CB353-$F352,$J364:CB364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CC353,CC353-$F352,$J364:CC364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CD353,CD353-$F352,$J364:CD364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CE353,CE353-$F352,$J364:CE364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CF353,CF353-$F352,$J364:CF364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CG353,CG353-$F352,$J364:CG364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CH353,CH353-$F352,$J364:CH364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CI353,CI353-$F352,$J364:CI364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CJ353,CJ353-$F352,$J364:CJ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CK353,CK353-$F352,$J364:CK364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CL353,CL353-$F352,$J364:CL364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CM353,CM353-$F352,$J364:CM364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CN353,CN353-$F352,$J364:CN364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CO353,CO353-$F352,$J364:CO364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CP353,CP353-$F352,$J364:CP364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CQ353,CQ353-$F352,$J364:CQ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CR353,CR353-$F352,$J364:CR364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CS353,CS353-$F352,$J364:CS364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CT353,CT353-$F352,$J364:CT364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CU353,CU353-$F352,$J364:CU364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CV353,CV353-$F352,$J364:CV364))","v":0}]
[{"$nulls":4},"Cumulative Losses Due to Expire",null,"US$",{"$f":"SUM(J357:CV357)","v":0},null,{"$f":"I357 + J356","v":0},{"$f":"J357 + K356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL357 + BM356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA357 + CB356","v":0},{"$f":"CB357 + CC356","v":0},0,{"$f":"CD357 + CE356","v":0},0,{"$f":"CF357 + CG356","v":0},0,{"$f":"CH357 + CI356","v":0},0,{"$f":"CJ357 + CK356","v":0},0,{"$f":"CL357 + CM356","v":0},0,{"$f":"CN357 + CO356","v":0},0,{"$f":"CP357 + CQ356","v":0},0,{"$f":"CR357 + CS356","v":0},0,{"$f":"CT357 + CU356","v":0},0]
[{"$nulls":4},"Losses Used Against Tax",null,"US$",{"$f":"SUM(J358:CV358)","v":5436375042.5079908},null,{"$f":"MIN(J363,MAX(0,J350))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,618167797.82413626,933621969.86056685,1209197411.5821614,1616202798.212368,1059185065.0287578,0,0,0,0,0,0,{"$f":"MIN(AP363,MAX(0,AP350))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV363,MAX(0,BV350))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC363,MAX(0,CC350))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Losses Used Against Tax",null,"US$",{"$f":"SUM(J359:CV359)","v":368108887527.78253},null,{"$f":"I359 + J358","v":0},{"$f":"J359 + K358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,618167797.82413626,1551789767.6847031,2760987179.2668648,4377189977.4792328,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,{"$f":"BL359 + BM358","v":5436375042.5079908},5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,5436375042.5079908,{"$f":"CA359 + CB358","v":5436375042.5079908},{"$f":"CB359 + CC358","v":5436375042.5079908},5436375042.5079908,{"$f":"CD359 + CE358","v":5436375042.5079908},5436375042.5079908,{"$f":"CF359 + CG358","v":5436375042.5079908},5436375042.5079908,{"$f":"CH359 + CI358","v":5436375042.5079908},5436375042.5079908,{"$f":"CJ359 + CK358","v":5436375042.5079908},5436375042.5079908,{"$f":"CL359 + CM358","v":5436375042.5079908},5436375042.5079908,{"$f":"CN359 + CO358","v":5436375042.5079908},5436375042.5079908,{"$f":"CP359 + CQ358","v":5436375042.5079908},5436375042.5079908,{"$f":"CR359 + CS358","v":5436375042.5079908},5436375042.5079908,{"$f":"CT359 + CU358","v":5436375042.5079908},5436375042.5079908]
[{"$nulls":4},"Losses Expired",null,"US$",{"$f":"SUM(J360:CV360)","v":0},null,{"$f":" MAX(0, J357 - J359 - SUM($I360:I360))","v":0},{"$f":" MAX(0, K357 - K359 - SUM($I360:J360))","v":0},{"$f":" MAX(0, L357 - L359 - SUM($I360:K360))","v":0},{"$f":" MAX(0, M357 - M359 - SUM($I360:L360))","v":0},{"$f":" MAX(0, N357 - N359 - SUM($I360:M360))","v":0},{"$f":" MAX(0, O357 - O359 - SUM($I360:N360))","v":0},{"$f":" MAX(0, P357 - P359 - SUM($I360:O360))","v":0},{"$f":" MAX(0, Q357 - Q359 - SUM($I360:P360))","v":0},{"$f":" MAX(0, R357 - R359 - SUM($I360:Q360))","v":0},{"$f":" MAX(0, S357 - S359 - SUM($I360:R360))","v":0},{"$f":" MAX(0, T357 - T359 - SUM($I360:S360))","v":0},{"$f":" MAX(0, U357 - U359 - SUM($I360:T360))","v":0},{"$f":" MAX(0, V357 - V359 - SUM($I360:U360))","v":0},{"$f":" MAX(0, W357 - W359 - SUM($I360:V360))","v":0},{"$f":" MAX(0, X357 - X359 - SUM($I360:W360))","v":0},{"$f":" MAX(0, Y357 - Y359 - SUM($I360:X360))","v":0},{"$f":" MAX(0, Z357 - Z359 - SUM($I360:Y360))","v":0},{"$f":" MAX(0, AA357 - AA359 - SUM($I360:Z360))","v":0},{"$f":" MAX(0, AB357 - AB359 - SUM($I360:AA360))","v":0},{"$f":" MAX(0, AC357 - AC359 - SUM($I360:AB360))","v":0},{"$f":" MAX(0, AD357 - AD359 - SUM($I360:AC360))","v":0},{"$f":" MAX(0, AE357 - AE359 - SUM($I360:AD360))","v":0},{"$f":" MAX(0, AF357 - AF359 - SUM($I360:AE360))","v":0},{"$f":" MAX(0, AG357 - AG359 - SUM($I360:AF360))","v":0},{"$f":" MAX(0, AH357 - AH359 - SUM($I360:AG360))","v":0},{"$f":" MAX(0, AI357 - AI359 - SUM($I360:AH360))","v":0},{"$f":" MAX(0, AJ357 - AJ359 - SUM($I360:AI360))","v":0},{"$f":" MAX(0, AK357 - AK359 - SUM($I360:AJ360))","v":0},{"$f":" MAX(0, AL357 - AL359 - SUM($I360:AK360))","v":0},{"$f":" MAX(0, AM357 - AM359 - SUM($I360:AL360))","v":0},{"$f":" MAX(0, AN357 - AN359 - SUM($I360:AM360))","v":0},{"$f":" MAX(0, AO357 - AO359 - SUM($I360:AN360))","v":0},{"$f":" MAX(0, AP357 - AP359 - SUM($I360:AO360))","v":0},{"$f":" MAX(0, AQ357 - AQ359 - SUM($I360:AP360))","v":0},{"$f":" MAX(0, AR357 - AR359 - SUM($I360:AQ360))","v":0},{"$f":" MAX(0, AS357 - AS359 - SUM($I360:AR360))","v":0},{"$f":" MAX(0, AT357 - AT359 - SUM($I360:AS360))","v":0},{"$f":" MAX(0, AU357 - AU359 - SUM($I360:AT360))","v":0},{"$f":" MAX(0, AV357 - AV359 - SUM($I360:AU360))","v":0},{"$f":" MAX(0, AW357 - AW359 - SUM($I360:AV360))","v":0},{"$f":" MAX(0, AX357 - AX359 - SUM($I360:AW360))","v":0},{"$f":" MAX(0, AY357 - AY359 - SUM($I360:AX360))","v":0},{"$f":" MAX(0, AZ357 - AZ359 - SUM($I360:AY360))","v":0},{"$f":" MAX(0, BA357 - BA359 - SUM($I360:AZ360))","v":0},{"$f":" MAX(0, BB357 - BB359 - SUM($I360:BA360))","v":0},{"$f":" MAX(0, BC357 - BC359 - SUM($I360:BB360))","v":0},{"$f":" MAX(0, BD357 - BD359 - SUM($I360:BC360))","v":0},{"$f":" MAX(0, BE357 - BE359 - SUM($I360:BD360))","v":0},{"$f":" MAX(0, BF357 - BF359 - SUM($I360:BE360))","v":0},{"$f":" MAX(0, BG357 - BG359 - SUM($I360:BF360))","v":0},{"$f":" MAX(0, BH357 - BH359 - SUM($I360:BG360))","v":0},{"$f":" MAX(0, BI357 - BI359 - SUM($I360:BH360))","v":0},{"$f":" MAX(0, BJ357 - BJ359 - SUM($I360:BI360))","v":0},{"$f":" MAX(0, BK357 - BK359 - SUM($I360:BJ360))","v":0},{"$f":" MAX(0, BL357 - BL359 - SUM($I360:BK360))","v":0},{"$f":" MAX(0, BM357 - BM359 - SUM($I360:BL360))","v":0},{"$f":" MAX(0, BN357 - BN359 - SUM($I360:BM360))","v":0},{"$f":" MAX(0, BO357 - BO359 - SUM($I360:BN360))","v":0},{"$f":" MAX(0, BP357 - BP359 - SUM($I360:BO360))","v":0},{"$f":" MAX(0, BQ357 - BQ359 - SUM($I360:BP360))","v":0},{"$f":" MAX(0, BR357 - BR359 - SUM($I360:BQ360))","v":0},{"$f":" MAX(0, BS357 - BS359 - SUM($I360:BR360))","v":0},{"$f":" MAX(0, BT357 - BT359 - SUM($I360:BS360))","v":0},{"$f":" MAX(0, BU357 - BU359 - SUM($I360:BT360))","v":0},{"$f":" MAX(0, BV357 - BV359 - SUM($I360:BU360))","v":0},{"$f":" MAX(0, BW357 - BW359 - SUM($I360:BV360))","v":0},{"$f":" MAX(0, BX357 - BX359 - SUM($I360:BW360))","v":0},{"$f":" MAX(0, BY357 - BY359 - SUM($I360:BX360))","v":0},{"$f":" MAX(0, BZ357 - BZ359 - SUM($I360:BY360))","v":0},{"$f":" MAX(0, CA357 - CA359 - SUM($I360:BZ360))","v":0},{"$f":" MAX(0, CB357 - CB359 - SUM($I360:CA360))","v":0},{"$f":" MAX(0, CC357 - CC359 - SUM($I360:CB360))","v":0},{"$f":" MAX(0, CD357 - CD359 - SUM($I360:CC360))","v":0},{"$f":" MAX(0, CE357 - CE359 - SUM($I360:CD360))","v":0},{"$f":" MAX(0, CF357 - CF359 - SUM($I360:CE360))","v":0},{"$f":" MAX(0, CG357 - CG359 - SUM($I360:CF360))","v":0},{"$f":" MAX(0, CH357 - CH359 - SUM($I360:CG360))","v":0},{"$f":" MAX(0, CI357 - CI359 - SUM($I360:CH360))","v":0},{"$f":" MAX(0, CJ357 - CJ359 - SUM($I360:CI360))","v":0},{"$f":" MAX(0, CK357 - CK359 - SUM($I360:CJ360))","v":0},{"$f":" MAX(0, CL357 - CL359 - SUM($I360:CK360))","v":0},{"$f":" MAX(0, CM357 - CM359 - SUM($I360:CL360))","v":0},{"$f":" MAX(0, CN357 - CN359 - SUM($I360:CM360))","v":0},{"$f":" MAX(0, CO357 - CO359 - SUM($I360:CN360))","v":0},{"$f":" MAX(0, CP357 - CP359 - SUM($I360:CO360))","v":0},{"$f":" MAX(0, CQ357 - CQ359 - SUM($I360:CP360))","v":0},{"$f":" MAX(0, CR357 - CR359 - SUM($I360:CQ360))","v":0},{"$f":" MAX(0, CS357 - CS359 - SUM($I360:CR360))","v":0},{"$f":" MAX(0, CT357 - CT359 - SUM($I360:CS360))","v":0},{"$f":" MAX(0, CU357 - CU359 - SUM($I360:CT360))","v":0},{"$f":" MAX(0, CV357 - CV359 - SUM($I360:CU360))","v":0}]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J363:CV363)","v":20936321850.823818},null,{"$f":"I367","v":0},{"$f":"J367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,111432854.05720553,411905503.55193448,1010844168.5328861,1981045334.2446208,3320698049.6945224,4123218049.2642202,3690500590.7873249,3036965211.8849282,2190527023.7774153,1059185065.0287578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA367","v":0},{"$f":"CB367","v":0},0,{"$f":"CD367","v":0},0,{"$f":"CF367","v":0},0,{"$f":"CH367","v":0},0,{"$f":"CJ367","v":0},0,{"$f":"CL367","v":0},0,{"$f":"CN367","v":0},0,{"$f":"CP367","v":0},0,{"$f":"CR367","v":0},0,{"$f":"CT367","v":0},0]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",4123218049.2642202,null,{"$f":"-MIN(0, J350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,111432854.05720553,300472649.49472898,598938664.98095167,970201165.71173465,1339652715.4499016,802519999.56969786,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, AP350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV350)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",4123218049.2642202,null,{"$f":"MIN(J363,MAX(0,J350 * $F$349))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,432717458.47689533,653535378.9023968,846438188.10751295,1131341958.7486575,1059185065.0287578,0,0,0,0,0,0,{"$f":"MIN(AP363,MAX(0,AP350 * $F$349))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV363,MAX(0,BV350 * $F$349))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC363,MAX(0,CC350 * $F$349))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Expired",null,"US$",0,null,{"$f":"J360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",20936321850.823818,0,{"$f":"J363 + J364 - J365 - J366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,111432854.05720553,411905503.55193448,1010844168.5328861,1981045334.2446208,3320698049.6945224,4123218049.2642202,3690500590.7873249,3036965211.8849282,2190527023.7774153,1059185065.0287578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM363 + BM364 - BM365 - BM366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC363 + CC364 - CC365 - CC366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",78107068488.932739,null,{"$f":"J350 + J364 - J365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185450339.34724092,280086590.95817006,362759223.47464848,484860839.46371055,729260808.65248799,1843683797.5671875,1900502219.7513382,1958956822.6345797,2019105620.3310161,2081009066.9363422,2144730170.0802569,{"$f":"AP350 + AP364 - AP365","v":2210334610.0264187},2277890864.5966864,2347470340.2102952,2419147509.3432794,2467530459.5301452,2516881068.7207479,2567218690.0951629,2618563063.8970666,2670934325.1750078,2724353011.6785083,2778840071.9120784,2834416873.3503203,2891105210.8173265,2948927315.0336728,3007905861.3343468,3068063978.5610342,3129425258.1322556,3219620157.1536818,3311618954.1555367,3405457727.0974283,3501173275.4981585,3598803134.8669038,1600981228.5497139,0,0,0,0,0,0,0,0,0,{"$f":"BV350 + BV364 - BV365","v":0},0,0,0,0,0,0,{"$f":"CC350 + CC364 - CC365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax Payment"]
[{"$nulls":4},"Carry Forward Period Limit (1 = Yes, 0 = No)",{"$f":"Inputs!C321","v":0}]
[]
[{"$nulls":4},"Income Tax Rate",{"$f":"Inputs!C318","v":0.3}]
[{"$nulls":4},"Contractor Corporate Income Tax",null,"US$",{"$f":"SUM(J374:CV374)","v":23432120546.679825},null,{"$f":"IF($F$371 = 1, J368, J346) * $F$373","v":0},{"$f":"IF($F$371 = 1, K368, K346) * $F$373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55635101.804172277,84025977.287451014,108827767.04239453,145458251.83911315,218778242.5957464,553105139.27015626,570150665.92540145,587687046.79037392,605731686.0993048,624302720.0809027,643419051.02407706,663100383.00792563,683367259.37900591,704241102.06308854,725744252.80298376,740259137.85904348,755064320.61622441,770165607.02854884,785568919.16911995,801280297.55250227,817305903.50355244,833652021.57362354,850325062.00509608,867331563.24519789,884678194.5101018,902371758.40030396,920419193.56831026,938827577.43967664,965886047.14610445,993485686.24666095,1021637318.1292285,1050351982.6494474,1079640940.4600711,480294368.56491417,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$371 = 1, BW368, BW346) * $F$373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TPDC Corporate Income Tax"]
[null,null,null,"Taxable Income"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Revenues",null,"US$",{"$f":"SUM(J379:CV379)","v":11102907046.88484},null,{"$f":"J276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112434216.05116013,89119565.820014596,112240858.29197787,249230054.29697815,254214655.38291776,259298948.49057615,264484927.46038768,269774626.00959539,275170118.52978736,280673520.90038306,286286991.31839079,292012731.14475864,{"$f":"AP276","v":297852985.76765376},303810045.48300689,309886246.392667,316083971.32052034,322405650.74693078,328853763.76186937,335430839.03710675,342139455.81784892,348982244.93420595,355961889.83289003,363081127.62954783,370342750.18213892,377749605.1857816,385304597.28949726,393010689.23528725,400870903.01999307,408888321.08039296,417066087.50200081,425407409.25204086,433915557.43708163,442593868.5858233,451445745.95753986,226882077.73608375,0,0,0,0,0,0,0,0,0,{"$f":"BV276","v":0},0,0,0,0,0,0,{"$f":"CC276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Capital Expenditure (Depreciated)",null,"US$",{"$f":"SUM(J382:CV382)","v":0},null,{"$f":"J305 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP305 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV305 * $F$317","v":0},0,0,0,0,0,0,{"$f":"CC305 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",0,null,{"$f":"J211 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP211 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV211 * $F$317","v":0},0,0,0,0,0,0,{"$f":"CC211 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",0,null,{"$f":"J212 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP212 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV212 * $F$317","v":0},0,0,0,0,0,0,{"$f":"CC212 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",null,"US$",0,null,{"$f":"J221 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP221 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV221 * $F$317","v":0},0,0,0,0,0,0,{"$f":"CC221 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",0,null,{"$f":"J229 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP229 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV229 * $F$317","v":0},0,0,0,0,0,0,{"$f":"CC229 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Tax Deductible Costs",null,"US$",0,null,{"$f":"SUM(J382:J386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP382:AP386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV382:BV386)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC382:CC386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J389:CV389)","v":11102907046.88484},null,{"$f":"J379 - J387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112434216.05116013,89119565.820014596,112240858.29197787,249230054.29697815,254214655.38291776,259298948.49057615,264484927.46038768,269774626.00959539,275170118.52978736,280673520.90038306,286286991.31839079,292012731.14475864,{"$f":"AP379 - AP387","v":297852985.76765376},303810045.48300689,309886246.392667,316083971.32052034,322405650.74693078,328853763.76186937,335430839.03710675,342139455.81784892,348982244.93420595,355961889.83289003,363081127.62954783,370342750.18213892,377749605.1857816,385304597.28949726,393010689.23528725,400870903.01999307,408888321.08039296,417066087.50200081,425407409.25204086,433915557.43708163,442593868.5858233,451445745.95753986,226882077.73608375,0,0,0,0,0,0,0,0,0,{"$f":"BV379 - BV387","v":0},0,0,0,0,0,0,{"$f":"CC379 - CC387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Taxable income BEFORE carry forward",null,"US$",{"$f":"SUM(J391:CV391)","v":11102907046.88484},null,{"$f":"MAX(J389, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112434216.05116013,89119565.820014596,112240858.29197787,249230054.29697815,254214655.38291776,259298948.49057615,264484927.46038768,269774626.00959539,275170118.52978736,280673520.90038306,286286991.31839079,292012731.14475864,{"$f":"MAX(AP389, 0)","v":297852985.76765376},303810045.48300689,309886246.392667,316083971.32052034,322405650.74693078,328853763.76186937,335430839.03710675,342139455.81784892,348982244.93420595,355961889.83289003,363081127.62954783,370342750.18213892,377749605.1857816,385304597.28949726,393010689.23528725,400870903.01999307,408888321.08039296,417066087.50200081,425407409.25204086,433915557.43708163,442593868.5858233,451445745.95753986,226882077.73608375,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV389, 0)","v":0},0,0,0,0,0,0,{"$f":"MAX(CC389, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unlimited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C320","v":0.7}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J395:CV395)","v":11102907046.88484},null,{"$f":"J389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112434216.05116013,89119565.820014596,112240858.29197787,249230054.29697815,254214655.38291776,259298948.49057615,264484927.46038768,269774626.00959539,275170118.52978736,280673520.90038306,286286991.31839079,292012731.14475864,{"$f":"AP389","v":297852985.76765376},303810045.48300689,309886246.392667,316083971.32052034,322405650.74693078,328853763.76186937,335430839.03710675,342139455.81784892,348982244.93420595,355961889.83289003,363081127.62954783,370342750.18213892,377749605.1857816,385304597.28949726,393010689.23528725,400870903.01999307,408888321.08039296,417066087.50200081,425407409.25204086,433915557.43708163,442593868.5858233,451445745.95753986,226882077.73608375,0,0,0,0,0,0,0,0,0,{"$f":"BV389","v":0},0,0,0,0,0,0,{"$f":"CC389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J398:CV398)","v":0},null,{"$f":"I401","v":0},{"$f":"J401","v":0},{"$f":"K401","v":0},{"$f":"L401","v":0},{"$f":"M401","v":0},{"$f":"N401","v":0},{"$f":"O401","v":0},{"$f":"P401","v":0},{"$f":"Q401","v":0},{"$f":"R401","v":0},{"$f":"S401","v":0},{"$f":"T401","v":0},{"$f":"U401","v":0},{"$f":"V401","v":0},{"$f":"W401","v":0},{"$f":"X401","v":0},{"$f":"Y401","v":0},{"$f":"Z401","v":0},{"$f":"AA401","v":0},{"$f":"AB401","v":0},{"$f":"AC401","v":0},{"$f":"AD401","v":0},{"$f":"AE401","v":0},{"$f":"AF401","v":0},{"$f":"AG401","v":0},{"$f":"AH401","v":0},{"$f":"AI401","v":0},{"$f":"AJ401","v":0},{"$f":"AK401","v":0},{"$f":"AL401","v":0},{"$f":"AM401","v":0},{"$f":"AN401","v":0},{"$f":"AO401","v":0},{"$f":"AP401","v":0},{"$f":"AQ401","v":0},{"$f":"AR401","v":0},{"$f":"AS401","v":0},{"$f":"AT401","v":0},{"$f":"AU401","v":0},{"$f":"AV401","v":0},{"$f":"AW401","v":0},{"$f":"AX401","v":0},{"$f":"AY401","v":0},{"$f":"AZ401","v":0},{"$f":"BA401","v":0},{"$f":"BB401","v":0},{"$f":"BC401","v":0},{"$f":"BD401","v":0},{"$f":"BE401","v":0},{"$f":"BF401","v":0},{"$f":"BG401","v":0},{"$f":"BH401","v":0},{"$f":"BI401","v":0},{"$f":"BJ401","v":0},{"$f":"BK401","v":0},{"$f":"BL401","v":0},{"$f":"BM401","v":0},{"$f":"BN401","v":0},{"$f":"BO401","v":0},{"$f":"BP401","v":0},{"$f":"BQ401","v":0},{"$f":"BR401","v":0},{"$f":"BS401","v":0},{"$f":"BT401","v":0},{"$f":"BU401","v":0},{"$f":"BV401","v":0},{"$f":"BW401","v":0},{"$f":"BX401","v":0},{"$f":"BY401","v":0},{"$f":"BZ401","v":0},{"$f":"CA401","v":0},{"$f":"CB401","v":0},0,{"$f":"CD401","v":0},0,{"$f":"CF401","v":0},0,{"$f":"CH401","v":0},0,{"$f":"CJ401","v":0},0,{"$f":"CL401","v":0},0,{"$f":"CN401","v":0},0,{"$f":"CP401","v":0},0,{"$f":"CR401","v":0},0,{"$f":"CT401","v":0},0]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",{"$f":"SUM(J399:CV399)","v":0},null,{"$f":"-MIN(0, J395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, AP395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV395)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",{"$f":"SUM(J400:CV400)","v":0},null,{"$f":"MIN(J398,MAX(0,J395 * $F$394))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AP398,MAX(0,AP395 * $F$394))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV398,MAX(0,BV395 * $F$394))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC398,MAX(0,CC395 * $F$394))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",{"$f":"SUM(J401:CV401)","v":0},0,{"$f":"J398 + J399 - J400","v":0},{"$f":"K398 + K399 - K400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV398 + BV399 - BV400","v":0},0,0,0,0,0,0,{"$f":"CC398 + CC399 - CC400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",{"$f":"SUM(J402:CV402)","v":11102907046.88484},null,{"$f":"J395 + J399 - J400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112434216.05116013,89119565.820014596,112240858.29197787,249230054.29697815,254214655.38291776,259298948.49057615,264484927.46038768,269774626.00959539,275170118.52978736,280673520.90038306,286286991.31839079,292012731.14475864,{"$f":"AP395 + AP399 - AP400","v":297852985.76765376},303810045.48300689,309886246.392667,316083971.32052034,322405650.74693078,328853763.76186937,335430839.03710675,342139455.81784892,348982244.93420595,355961889.83289003,363081127.62954783,370342750.18213892,377749605.1857816,385304597.28949726,393010689.23528725,400870903.01999307,408888321.08039296,417066087.50200081,425407409.25204086,433915557.43708163,442593868.5858233,451445745.95753986,226882077.73608375,0,0,0,0,0,0,0,0,0,{"$f":"BV395 + BV399 - BV400","v":0},0,0,0,0,0,0,{"$f":"CC395 + CC399 - CC400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Limited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C320","v":0.7}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J406:CV406)","v":11102907046.88484},null,{"$f":"J389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112434216.05116013,89119565.820014596,112240858.29197787,249230054.29697815,254214655.38291776,259298948.49057615,264484927.46038768,269774626.00959539,275170118.52978736,280673520.90038306,286286991.31839079,292012731.14475864,{"$f":"AP389","v":297852985.76765376},303810045.48300689,309886246.392667,316083971.32052034,322405650.74693078,328853763.76186937,335430839.03710675,342139455.81784892,348982244.93420595,355961889.83289003,363081127.62954783,370342750.18213892,377749605.1857816,385304597.28949726,393010689.23528725,400870903.01999307,408888321.08039296,417066087.50200081,425407409.25204086,433915557.43708163,442593868.5858233,451445745.95753986,226882077.73608375,0,0,0,0,0,0,0,0,0,{"$f":"BV389","v":0},0,0,0,0,0,0,{"$f":"CC389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Maximum Carry Forward Period",{"$f":"Inputs!C322","v":0},"Years"]
[{"$nulls":4},"Time Counter",null,"Counter",null,null,1,{"$f":"J409+1","v":2},{"$f":"K409+1","v":3},{"$f":"L409+1","v":4},{"$f":"M409+1","v":5},{"$f":"N409+1","v":6},{"$f":"O409+1","v":7},{"$f":"P409+1","v":8},{"$f":"Q409+1","v":9},{"$f":"R409+1","v":10},{"$f":"S409+1","v":11},{"$f":"T409+1","v":12},{"$f":"U409+1","v":13},{"$f":"V409+1","v":14},{"$f":"W409+1","v":15},{"$f":"X409+1","v":16},{"$f":"Y409+1","v":17},{"$f":"Z409+1","v":18},{"$f":"AA409+1","v":19},{"$f":"AB409+1","v":20},{"$f":"AC409+1","v":21},{"$f":"AD409+1","v":22},{"$f":"AE409+1","v":23},{"$f":"AF409+1","v":24},{"$f":"AG409+1","v":25},{"$f":"AH409+1","v":26},{"$f":"AI409+1","v":27},{"$f":"AJ409+1","v":28},{"$f":"AK409+1","v":29},{"$f":"AL409+1","v":30},{"$f":"AM409+1","v":31},{"$f":"AN409+1","v":32},{"$f":"AO409+1","v":33},{"$f":"AP409+1","v":34},{"$f":"AQ409+1","v":35},{"$f":"AR409+1","v":36},{"$f":"AS409+1","v":37},{"$f":"AT409+1","v":38},{"$f":"AU409+1","v":39},{"$f":"AV409+1","v":40},{"$f":"AW409+1","v":41},{"$f":"AX409+1","v":42},{"$f":"AY409+1","v":43},{"$f":"AZ409+1","v":44},{"$f":"BA409+1","v":45},{"$f":"BB409+1","v":46},{"$f":"BC409+1","v":47},{"$f":"BD409+1","v":48},{"$f":"BE409+1","v":49},{"$f":"BF409+1","v":50},{"$f":"BG409+1","v":51},{"$f":"BH409+1","v":52},{"$f":"BI409+1","v":53},{"$f":"BJ409+1","v":54},{"$f":"BK409+1","v":55},{"$f":"BL409+1","v":56},{"$f":"BM409+1","v":57},{"$f":"BN409+1","v":58},{"$f":"BO409+1","v":59},{"$f":"BP409+1","v":60},{"$f":"BQ409+1","v":61},{"$f":"BR409+1","v":62},{"$f":"BS409+1","v":63},{"$f":"BT409+1","v":64},{"$f":"BU409+1","v":65},{"$f":"BV409+1","v":66},{"$f":"BW409+1","v":67},{"$f":"BX409+1","v":68},{"$f":"BY409+1","v":69},{"$f":"BZ409+1","v":70},{"$f":"CA409+1","v":71},{"$f":"CB409+1","v":72},73,{"$f":"CD409+1","v":74},75,{"$f":"CF409+1","v":76},77,{"$f":"CH409+1","v":78},79,{"$f":"CJ409+1","v":80},81,{"$f":"CL409+1","v":82},83,{"$f":"CN409+1","v":84},85,{"$f":"CP409+1","v":86},87,{"$f":"CR409+1","v":88},89,{"$f":"CT409+1","v":90},91]
[]
[{"$nulls":4},"Losses Expiring"]
[{"$nulls":4},"Losses Due to Expire",null,"US$",{"$f":"SUM(J412:CV412)","v":0},null,{"$f":"IF($F408=0,0,SUMIF($J409:J409,J409-$F408,$J420:J420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:K409,K409-$F408,$J420:K420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:L409,L409-$F408,$J420:L420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:M409,M409-$F408,$J420:M420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:N409,N409-$F408,$J420:N420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:O409,O409-$F408,$J420:O420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:P409,P409-$F408,$J420:P420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:Q409,Q409-$F408,$J420:Q420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:R409,R409-$F408,$J420:R420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:S409,S409-$F408,$J420:S420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:T409,T409-$F408,$J420:T420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:U409,U409-$F408,$J420:U420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:V409,V409-$F408,$J420:V420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:W409,W409-$F408,$J420:W420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:X409,X409-$F408,$J420:X420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:Y409,Y409-$F408,$J420:Y420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:Z409,Z409-$F408,$J420:Z420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AA409,AA409-$F408,$J420:AA420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AB409,AB409-$F408,$J420:AB420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AC409,AC409-$F408,$J420:AC420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AD409,AD409-$F408,$J420:AD420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AE409,AE409-$F408,$J420:AE420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AF409,AF409-$F408,$J420:AF420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AG409,AG409-$F408,$J420:AG420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AH409,AH409-$F408,$J420:AH420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AI409,AI409-$F408,$J420:AI420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AJ409,AJ409-$F408,$J420:AJ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AK409,AK409-$F408,$J420:AK420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AL409,AL409-$F408,$J420:AL420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AM409,AM409-$F408,$J420:AM420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AN409,AN409-$F408,$J420:AN420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AO409,AO409-$F408,$J420:AO420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AP409,AP409-$F408,$J420:AP420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AQ409,AQ409-$F408,$J420:AQ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AR409,AR409-$F408,$J420:AR420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AS409,AS409-$F408,$J420:AS420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AT409,AT409-$F408,$J420:AT420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AU409,AU409-$F408,$J420:AU420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AV409,AV409-$F408,$J420:AV420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AW409,AW409-$F408,$J420:AW420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AX409,AX409-$F408,$J420:AX420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AY409,AY409-$F408,$J420:AY420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AZ409,AZ409-$F408,$J420:AZ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BA409,BA409-$F408,$J420:BA420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BB409,BB409-$F408,$J420:BB420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BC409,BC409-$F408,$J420:BC420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BD409,BD409-$F408,$J420:BD420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BE409,BE409-$F408,$J420:BE420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BF409,BF409-$F408,$J420:BF420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BG409,BG409-$F408,$J420:BG420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BH409,BH409-$F408,$J420:BH420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BI409,BI409-$F408,$J420:BI420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BJ409,BJ409-$F408,$J420:BJ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BK409,BK409-$F408,$J420:BK420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BL409,BL409-$F408,$J420:BL420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BM409,BM409-$F408,$J420:BM420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BN409,BN409-$F408,$J420:BN420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BO409,BO409-$F408,$J420:BO420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BP409,BP409-$F408,$J420:BP420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BQ409,BQ409-$F408,$J420:BQ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BR409,BR409-$F408,$J420:BR420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BS409,BS409-$F408,$J420:BS420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BT409,BT409-$F408,$J420:BT420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BU409,BU409-$F408,$J420:BU420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BV409,BV409-$F408,$J420:BV420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BW409,BW409-$F408,$J420:BW420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BX409,BX409-$F408,$J420:BX420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BY409,BY409-$F408,$J420:BY420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BZ409,BZ409-$F408,$J420:BZ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CA409,CA409-$F408,$J420:CA420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CB409,CB409-$F408,$J420:CB420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CC409,CC409-$F408,$J420:CC420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CD409,CD409-$F408,$J420:CD420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CE409,CE409-$F408,$J420:CE420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CF409,CF409-$F408,$J420:CF420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CG409,CG409-$F408,$J420:CG420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CH409,CH409-$F408,$J420:CH420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CI409,CI409-$F408,$J420:CI420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CJ409,CJ409-$F408,$J420:CJ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CK409,CK409-$F408,$J420:CK420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CL409,CL409-$F408,$J420:CL420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CM409,CM409-$F408,$J420:CM420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CN409,CN409-$F408,$J420:CN420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CO409,CO409-$F408,$J420:CO420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CP409,CP409-$F408,$J420:CP420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CQ409,CQ409-$F408,$J420:CQ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CR409,CR409-$F408,$J420:CR420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CS409,CS409-$F408,$J420:CS420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CT409,CT409-$F408,$J420:CT420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CU409,CU409-$F408,$J420:CU420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CV409,CV409-$F408,$J420:CV420))","v":0}]
[{"$nulls":4},"Cumulative Losses Due to Expire",null,"US$",{"$f":"SUM(J413:CV413)","v":0},null,{"$f":"I413 + J412","v":0},{"$f":"J413 + K412","v":0},{"$f":"K413 + L412","v":0},{"$f":"L413 + M412","v":0},{"$f":"M413 + N412","v":0},{"$f":"N413 + O412","v":0},{"$f":"O413 + P412","v":0},{"$f":"P413 + Q412","v":0},{"$f":"Q413 + R412","v":0},{"$f":"R413 + S412","v":0},{"$f":"S413 + T412","v":0},{"$f":"T413 + U412","v":0},{"$f":"U413 + V412","v":0},{"$f":"V413 + W412","v":0},{"$f":"W413 + X412","v":0},{"$f":"X413 + Y412","v":0},{"$f":"Y413 + Z412","v":0},{"$f":"Z413 + AA412","v":0},{"$f":"AA413 + AB412","v":0},{"$f":"AB413 + AC412","v":0},{"$f":"AC413 + AD412","v":0},{"$f":"AD413 + AE412","v":0},{"$f":"AE413 + AF412","v":0},{"$f":"AF413 + AG412","v":0},{"$f":"AG413 + AH412","v":0},{"$f":"AH413 + AI412","v":0},{"$f":"AI413 + AJ412","v":0},{"$f":"AJ413 + AK412","v":0},{"$f":"AK413 + AL412","v":0},{"$f":"AL413 + AM412","v":0},{"$f":"AM413 + AN412","v":0},{"$f":"AN413 + AO412","v":0},{"$f":"AO413 + AP412","v":0},{"$f":"AP413 + AQ412","v":0},{"$f":"AQ413 + AR412","v":0},{"$f":"AR413 + AS412","v":0},{"$f":"AS413 + AT412","v":0},{"$f":"AT413 + AU412","v":0},{"$f":"AU413 + AV412","v":0},{"$f":"AV413 + AW412","v":0},{"$f":"AW413 + AX412","v":0},{"$f":"AX413 + AY412","v":0},{"$f":"AY413 + AZ412","v":0},{"$f":"AZ413 + BA412","v":0},{"$f":"BA413 + BB412","v":0},{"$f":"BB413 + BC412","v":0},{"$f":"BC413 + BD412","v":0},{"$f":"BD413 + BE412","v":0},{"$f":"BE413 + BF412","v":0},{"$f":"BF413 + BG412","v":0},{"$f":"BG413 + BH412","v":0},{"$f":"BH413 + BI412","v":0},{"$f":"BI413 + BJ412","v":0},{"$f":"BJ413 + BK412","v":0},{"$f":"BK413 + BL412","v":0},{"$f":"BL413 + BM412","v":0},{"$f":"BM413 + BN412","v":0},{"$f":"BN413 + BO412","v":0},{"$f":"BO413 + BP412","v":0},{"$f":"BP413 + BQ412","v":0},{"$f":"BQ413 + BR412","v":0},{"$f":"BR413 + BS412","v":0},{"$f":"BS413 + BT412","v":0},{"$f":"BT413 + BU412","v":0},{"$f":"BU413 + BV412","v":0},{"$f":"BV413 + BW412","v":0},{"$f":"BW413 + BX412","v":0},{"$f":"BX413 + BY412","v":0},{"$f":"BY413 + BZ412","v":0},{"$f":"BZ413 + CA412","v":0},{"$f":"CA413 + CB412","v":0},{"$f":"CB413 + CC412","v":0},0,{"$f":"CD413 + CE412","v":0},0,{"$f":"CF413 + CG412","v":0},0,{"$f":"CH413 + CI412","v":0},0,{"$f":"CJ413 + CK412","v":0},0,{"$f":"CL413 + CM412","v":0},0,{"$f":"CN413 + CO412","v":0},0,{"$f":"CP413 + CQ412","v":0},0,{"$f":"CR413 + CS412","v":0},0,{"$f":"CT413 + CU412","v":0},0]
[{"$nulls":4},"Losses Used Against Tax",null,"US$",{"$f":"SUM(J414:CV414)","v":0},null,{"$f":"MIN(J419,MAX(0,J406))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AP419,MAX(0,AP406))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV419,MAX(0,BV406))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC419,MAX(0,CC406))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Losses Used Against Tax",null,"US$",{"$f":"SUM(J415:CV415)","v":0},null,{"$f":"I415 + J414","v":0},{"$f":"J415 + K414","v":0},{"$f":"K415 + L414","v":0},{"$f":"L415 + M414","v":0},{"$f":"M415 + N414","v":0},{"$f":"N415 + O414","v":0},{"$f":"O415 + P414","v":0},{"$f":"P415 + Q414","v":0},{"$f":"Q415 + R414","v":0},{"$f":"R415 + S414","v":0},{"$f":"S415 + T414","v":0},{"$f":"T415 + U414","v":0},{"$f":"U415 + V414","v":0},{"$f":"V415 + W414","v":0},{"$f":"W415 + X414","v":0},{"$f":"X415 + Y414","v":0},{"$f":"Y415 + Z414","v":0},{"$f":"Z415 + AA414","v":0},{"$f":"AA415 + AB414","v":0},{"$f":"AB415 + AC414","v":0},{"$f":"AC415 + AD414","v":0},{"$f":"AD415 + AE414","v":0},{"$f":"AE415 + AF414","v":0},{"$f":"AF415 + AG414","v":0},{"$f":"AG415 + AH414","v":0},{"$f":"AH415 + AI414","v":0},{"$f":"AI415 + AJ414","v":0},{"$f":"AJ415 + AK414","v":0},{"$f":"AK415 + AL414","v":0},{"$f":"AL415 + AM414","v":0},{"$f":"AM415 + AN414","v":0},{"$f":"AN415 + AO414","v":0},{"$f":"AO415 + AP414","v":0},{"$f":"AP415 + AQ414","v":0},{"$f":"AQ415 + AR414","v":0},{"$f":"AR415 + AS414","v":0},{"$f":"AS415 + AT414","v":0},{"$f":"AT415 + AU414","v":0},{"$f":"AU415 + AV414","v":0},{"$f":"AV415 + AW414","v":0},{"$f":"AW415 + AX414","v":0},{"$f":"AX415 + AY414","v":0},{"$f":"AY415 + AZ414","v":0},{"$f":"AZ415 + BA414","v":0},{"$f":"BA415 + BB414","v":0},{"$f":"BB415 + BC414","v":0},{"$f":"BC415 + BD414","v":0},{"$f":"BD415 + BE414","v":0},{"$f":"BE415 + BF414","v":0},{"$f":"BF415 + BG414","v":0},{"$f":"BG415 + BH414","v":0},{"$f":"BH415 + BI414","v":0},{"$f":"BI415 + BJ414","v":0},{"$f":"BJ415 + BK414","v":0},{"$f":"BK415 + BL414","v":0},{"$f":"BL415 + BM414","v":0},{"$f":"BM415 + BN414","v":0},{"$f":"BN415 + BO414","v":0},{"$f":"BO415 + BP414","v":0},{"$f":"BP415 + BQ414","v":0},{"$f":"BQ415 + BR414","v":0},{"$f":"BR415 + BS414","v":0},{"$f":"BS415 + BT414","v":0},{"$f":"BT415 + BU414","v":0},{"$f":"BU415 + BV414","v":0},{"$f":"BV415 + BW414","v":0},{"$f":"BW415 + BX414","v":0},{"$f":"BX415 + BY414","v":0},{"$f":"BY415 + BZ414","v":0},{"$f":"BZ415 + CA414","v":0},{"$f":"CA415 + CB414","v":0},{"$f":"CB415 + CC414","v":0},0,{"$f":"CD415 + CE414","v":0},0,{"$f":"CF415 + CG414","v":0},0,{"$f":"CH415 + CI414","v":0},0,{"$f":"CJ415 + CK414","v":0},0,{"$f":"CL415 + CM414","v":0},0,{"$f":"CN415 + CO414","v":0},0,{"$f":"CP415 + CQ414","v":0},0,{"$f":"CR415 + CS414","v":0},0,{"$f":"CT415 + CU414","v":0},0]
[{"$nulls":4},"Losses Expired",null,"US$",{"$f":"SUM(J416:CV416)","v":0},null,{"$f":" MAX(0, J413 - J415 - SUM($I416:I416))","v":0},{"$f":" MAX(0, K413 - K415 - SUM($I416:J416))","v":0},{"$f":" MAX(0, L413 - L415 - SUM($I416:K416))","v":0},{"$f":" MAX(0, M413 - M415 - SUM($I416:L416))","v":0},{"$f":" MAX(0, N413 - N415 - SUM($I416:M416))","v":0},{"$f":" MAX(0, O413 - O415 - SUM($I416:N416))","v":0},{"$f":" MAX(0, P413 - P415 - SUM($I416:O416))","v":0},{"$f":" MAX(0, Q413 - Q415 - SUM($I416:P416))","v":0},{"$f":" MAX(0, R413 - R415 - SUM($I416:Q416))","v":0},{"$f":" MAX(0, S413 - S415 - SUM($I416:R416))","v":0},{"$f":" MAX(0, T413 - T415 - SUM($I416:S416))","v":0},{"$f":" MAX(0, U413 - U415 - SUM($I416:T416))","v":0},{"$f":" MAX(0, V413 - V415 - SUM($I416:U416))","v":0},{"$f":" MAX(0, W413 - W415 - SUM($I416:V416))","v":0},{"$f":" MAX(0, X413 - X415 - SUM($I416:W416))","v":0},{"$f":" MAX(0, Y413 - Y415 - SUM($I416:X416))","v":0},{"$f":" MAX(0, Z413 - Z415 - SUM($I416:Y416))","v":0},{"$f":" MAX(0, AA413 - AA415 - SUM($I416:Z416))","v":0},{"$f":" MAX(0, AB413 - AB415 - SUM($I416:AA416))","v":0},{"$f":" MAX(0, AC413 - AC415 - SUM($I416:AB416))","v":0},{"$f":" MAX(0, AD413 - AD415 - SUM($I416:AC416))","v":0},{"$f":" MAX(0, AE413 - AE415 - SUM($I416:AD416))","v":0},{"$f":" MAX(0, AF413 - AF415 - SUM($I416:AE416))","v":0},{"$f":" MAX(0, AG413 - AG415 - SUM($I416:AF416))","v":0},{"$f":" MAX(0, AH413 - AH415 - SUM($I416:AG416))","v":0},{"$f":" MAX(0, AI413 - AI415 - SUM($I416:AH416))","v":0},{"$f":" MAX(0, AJ413 - AJ415 - SUM($I416:AI416))","v":0},{"$f":" MAX(0, AK413 - AK415 - SUM($I416:AJ416))","v":0},{"$f":" MAX(0, AL413 - AL415 - SUM($I416:AK416))","v":0},{"$f":" MAX(0, AM413 - AM415 - SUM($I416:AL416))","v":0},{"$f":" MAX(0, AN413 - AN415 - SUM($I416:AM416))","v":0},{"$f":" MAX(0, AO413 - AO415 - SUM($I416:AN416))","v":0},{"$f":" MAX(0, AP413 - AP415 - SUM($I416:AO416))","v":0},{"$f":" MAX(0, AQ413 - AQ415 - SUM($I416:AP416))","v":0},{"$f":" MAX(0, AR413 - AR415 - SUM($I416:AQ416))","v":0},{"$f":" MAX(0, AS413 - AS415 - SUM($I416:AR416))","v":0},{"$f":" MAX(0, AT413 - AT415 - SUM($I416:AS416))","v":0},{"$f":" MAX(0, AU413 - AU415 - SUM($I416:AT416))","v":0},{"$f":" MAX(0, AV413 - AV415 - SUM($I416:AU416))","v":0},{"$f":" MAX(0, AW413 - AW415 - SUM($I416:AV416))","v":0},{"$f":" MAX(0, AX413 - AX415 - SUM($I416:AW416))","v":0},{"$f":" MAX(0, AY413 - AY415 - SUM($I416:AX416))","v":0},{"$f":" MAX(0, AZ413 - AZ415 - SUM($I416:AY416))","v":0},{"$f":" MAX(0, BA413 - BA415 - SUM($I416:AZ416))","v":0},{"$f":" MAX(0, BB413 - BB415 - SUM($I416:BA416))","v":0},{"$f":" MAX(0, BC413 - BC415 - SUM($I416:BB416))","v":0},{"$f":" MAX(0, BD413 - BD415 - SUM($I416:BC416))","v":0},{"$f":" MAX(0, BE413 - BE415 - SUM($I416:BD416))","v":0},{"$f":" MAX(0, BF413 - BF415 - SUM($I416:BE416))","v":0},{"$f":" MAX(0, BG413 - BG415 - SUM($I416:BF416))","v":0},{"$f":" MAX(0, BH413 - BH415 - SUM($I416:BG416))","v":0},{"$f":" MAX(0, BI413 - BI415 - SUM($I416:BH416))","v":0},{"$f":" MAX(0, BJ413 - BJ415 - SUM($I416:BI416))","v":0},{"$f":" MAX(0, BK413 - BK415 - SUM($I416:BJ416))","v":0},{"$f":" MAX(0, BL413 - BL415 - SUM($I416:BK416))","v":0},{"$f":" MAX(0, BM413 - BM415 - SUM($I416:BL416))","v":0},{"$f":" MAX(0, BN413 - BN415 - SUM($I416:BM416))","v":0},{"$f":" MAX(0, BO413 - BO415 - SUM($I416:BN416))","v":0},{"$f":" MAX(0, BP413 - BP415 - SUM($I416:BO416))","v":0},{"$f":" MAX(0, BQ413 - BQ415 - SUM($I416:BP416))","v":0},{"$f":" MAX(0, BR413 - BR415 - SUM($I416:BQ416))","v":0},{"$f":" MAX(0, BS413 - BS415 - SUM($I416:BR416))","v":0},{"$f":" MAX(0, BT413 - BT415 - SUM($I416:BS416))","v":0},{"$f":" MAX(0, BU413 - BU415 - SUM($I416:BT416))","v":0},{"$f":" MAX(0, BV413 - BV415 - SUM($I416:BU416))","v":0},{"$f":" MAX(0, BW413 - BW415 - SUM($I416:BV416))","v":0},{"$f":" MAX(0, BX413 - BX415 - SUM($I416:BW416))","v":0},{"$f":" MAX(0, BY413 - BY415 - SUM($I416:BX416))","v":0},{"$f":" MAX(0, BZ413 - BZ415 - SUM($I416:BY416))","v":0},{"$f":" MAX(0, CA413 - CA415 - SUM($I416:BZ416))","v":0},{"$f":" MAX(0, CB413 - CB415 - SUM($I416:CA416))","v":0},{"$f":" MAX(0, CC413 - CC415 - SUM($I416:CB416))","v":0},{"$f":" MAX(0, CD413 - CD415 - SUM($I416:CC416))","v":0},{"$f":" MAX(0, CE413 - CE415 - SUM($I416:CD416))","v":0},{"$f":" MAX(0, CF413 - CF415 - SUM($I416:CE416))","v":0},{"$f":" MAX(0, CG413 - CG415 - SUM($I416:CF416))","v":0},{"$f":" MAX(0, CH413 - CH415 - SUM($I416:CG416))","v":0},{"$f":" MAX(0, CI413 - CI415 - SUM($I416:CH416))","v":0},{"$f":" MAX(0, CJ413 - CJ415 - SUM($I416:CI416))","v":0},{"$f":" MAX(0, CK413 - CK415 - SUM($I416:CJ416))","v":0},{"$f":" MAX(0, CL413 - CL415 - SUM($I416:CK416))","v":0},{"$f":" MAX(0, CM413 - CM415 - SUM($I416:CL416))","v":0},{"$f":" MAX(0, CN413 - CN415 - SUM($I416:CM416))","v":0},{"$f":" MAX(0, CO413 - CO415 - SUM($I416:CN416))","v":0},{"$f":" MAX(0, CP413 - CP415 - SUM($I416:CO416))","v":0},{"$f":" MAX(0, CQ413 - CQ415 - SUM($I416:CP416))","v":0},{"$f":" MAX(0, CR413 - CR415 - SUM($I416:CQ416))","v":0},{"$f":" MAX(0, CS413 - CS415 - SUM($I416:CR416))","v":0},{"$f":" MAX(0, CT413 - CT415 - SUM($I416:CS416))","v":0},{"$f":" MAX(0, CU413 - CU415 - SUM($I416:CT416))","v":0},{"$f":" MAX(0, CV413 - CV415 - SUM($I416:CU416))","v":0}]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J419:CV419)","v":0},null,{"$f":"I423","v":0},{"$f":"J423","v":0},{"$f":"K423","v":0},{"$f":"L423","v":0},{"$f":"M423","v":0},{"$f":"N423","v":0},{"$f":"O423","v":0},{"$f":"P423","v":0},{"$f":"Q423","v":0},{"$f":"R423","v":0},{"$f":"S423","v":0},{"$f":"T423","v":0},{"$f":"U423","v":0},{"$f":"V423","v":0},{"$f":"W423","v":0},{"$f":"X423","v":0},{"$f":"Y423","v":0},{"$f":"Z423","v":0},{"$f":"AA423","v":0},{"$f":"AB423","v":0},{"$f":"AC423","v":0},{"$f":"AD423","v":0},{"$f":"AE423","v":0},{"$f":"AF423","v":0},{"$f":"AG423","v":0},{"$f":"AH423","v":0},{"$f":"AI423","v":0},{"$f":"AJ423","v":0},{"$f":"AK423","v":0},{"$f":"AL423","v":0},{"$f":"AM423","v":0},{"$f":"AN423","v":0},{"$f":"AO423","v":0},{"$f":"AP423","v":0},{"$f":"AQ423","v":0},{"$f":"AR423","v":0},{"$f":"AS423","v":0},{"$f":"AT423","v":0},{"$f":"AU423","v":0},{"$f":"AV423","v":0},{"$f":"AW423","v":0},{"$f":"AX423","v":0},{"$f":"AY423","v":0},{"$f":"AZ423","v":0},{"$f":"BA423","v":0},{"$f":"BB423","v":0},{"$f":"BC423","v":0},{"$f":"BD423","v":0},{"$f":"BE423","v":0},{"$f":"BF423","v":0},{"$f":"BG423","v":0},{"$f":"BH423","v":0},{"$f":"BI423","v":0},{"$f":"BJ423","v":0},{"$f":"BK423","v":0},{"$f":"BL423","v":0},{"$f":"BM423","v":0},{"$f":"BN423","v":0},{"$f":"BO423","v":0},{"$f":"BP423","v":0},{"$f":"BQ423","v":0},{"$f":"BR423","v":0},{"$f":"BS423","v":0},{"$f":"BT423","v":0},{"$f":"BU423","v":0},{"$f":"BV423","v":0},{"$f":"BW423","v":0},{"$f":"BX423","v":0},{"$f":"BY423","v":0},{"$f":"BZ423","v":0},{"$f":"CA423","v":0},{"$f":"CB423","v":0},0,{"$f":"CD423","v":0},0,{"$f":"CF423","v":0},0,{"$f":"CH423","v":0},0,{"$f":"CJ423","v":0},0,{"$f":"CL423","v":0},0,{"$f":"CN423","v":0},0,{"$f":"CP423","v":0},0,{"$f":"CR423","v":0},0,{"$f":"CT423","v":0},0]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",0,null,{"$f":"-MIN(0, J406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, AP406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV406)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",0,null,{"$f":"MIN(J419,MAX(0,J406 * $F$405))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AP419,MAX(0,AP406 * $F$405))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV419,MAX(0,BV406 * $F$405))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC419,MAX(0,CC406 * $F$405))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Expired",null,"US$",0,null,{"$f":"J416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV416","v":0},0,0,0,0,0,0,{"$f":"CC416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",0,0,{"$f":"J419 + J420 - J421 - J422","v":0},{"$f":"K419 + K420 - K421 - K422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV419 + BV420 - BV421 - BV422","v":0},0,0,0,0,0,0,{"$f":"CC419 + CC420 - CC421 - CC422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",11102907046.88484,null,{"$f":"J406 + J420 - J421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112434216.05116013,89119565.820014596,112240858.29197787,249230054.29697815,254214655.38291776,259298948.49057615,264484927.46038768,269774626.00959539,275170118.52978736,280673520.90038306,286286991.31839079,292012731.14475864,{"$f":"AP406 + AP420 - AP421","v":297852985.76765376},303810045.48300689,309886246.392667,316083971.32052034,322405650.74693078,328853763.76186937,335430839.03710675,342139455.81784892,348982244.93420595,355961889.83289003,363081127.62954783,370342750.18213892,377749605.1857816,385304597.28949726,393010689.23528725,400870903.01999307,408888321.08039296,417066087.50200081,425407409.25204086,433915557.43708163,442593868.5858233,451445745.95753986,226882077.73608375,0,0,0,0,0,0,0,0,0,{"$f":"BV406 + BV420 - BV421","v":0},0,0,0,0,0,0,{"$f":"CC406 + CC420 - CC421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax Payment"]
[{"$nulls":4},"Carry Forward Period Limit (1 = Yes, 0 = No)",{"$f":"Inputs!C321","v":0}]
[]
[{"$nulls":4},"Income Tax Rate",{"$f":"Inputs!C318","v":0.3}]
[{"$nulls":4},"TPDC Corporate Income Tax",null,"US$",{"$f":"SUM(J430:CV430)","v":0},null,{"$f":"IF($F$427 = 1, J424, J402) * $F$429 * $F$318","v":0},{"$f":"IF($F$427 = 1, K424, K402) * $F$429 * $F$318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$427 = 1, BW424, BW402) * $F$429 * $F$318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Corporate Income Tax",null,"US$",{"$f":"SUM(J432:CV432)","v":23432120546.679825},null,{"$f":"J374 + J430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55635101.804172277,84025977.287451014,108827767.04239453,145458251.83911315,218778242.5957464,553105139.27015626,570150665.92540145,587687046.79037392,605731686.0993048,624302720.0809027,643419051.02407706,{"$f":"AP374 + AP430","v":663100383.00792563},683367259.37900591,704241102.06308854,725744252.80298376,740259137.85904348,755064320.61622441,770165607.02854884,785568919.16911995,801280297.55250227,817305903.50355244,833652021.57362354,850325062.00509608,867331563.24519789,884678194.5101018,902371758.40030396,920419193.56831026,938827577.43967664,965886047.14610445,993485686.24666095,1021637318.1292285,1050351982.6494474,1079640940.4600711,480294368.56491417,0,0,0,0,0,0,0,0,0,{"$f":"BV374 + BV430","v":0},0,0,0,0,0,0,{"$f":"CC374 + CC430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Repeated CIT Income entries match",{"$f":"H275 - (H323 + H379)","v":0}]
[{"$nulls":4},"Error Check: Repeated CIT Cost entries match",{"$f":"((SUM(H211:H212) + H221 + H229 + H305) * (F316 + F317)) - (H331 + H387)","v":0}]
[]
["Dividends from State Participation (Nominal)"]
[]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!E331","v":0.1}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!E335","v":0}]
[{"$nulls":4},"TPDC Covers Unpaid Company Loan (1 = Yes, 0 = No)",{"$f":"IF(Inputs!E334 = \"TPDC\", 1, 0)","v":0}]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"MAX('Demand & production'!F318, 'Demand & production'!F319)","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F443)","v":0},{"$f":"1 * (K$4 = $F443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BL$4 = $F443)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"TPDC Share of Revenues",null,"US$",{"$f":"SUM(J446:CV446)","v":11102907046.88484},null,{"$f":"J276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112434216.05116013,89119565.820014596,112240858.29197787,249230054.29697815,254214655.38291776,259298948.49057615,264484927.46038768,269774626.00959539,275170118.52978736,280673520.90038306,286286991.31839079,292012731.14475864,{"$f":"AP276","v":297852985.76765376},303810045.48300689,309886246.392667,316083971.32052034,322405650.74693078,328853763.76186937,335430839.03710675,342139455.81784892,348982244.93420595,355961889.83289003,363081127.62954783,370342750.18213892,377749605.1857816,385304597.28949726,393010689.23528725,400870903.01999307,408888321.08039296,417066087.50200081,425407409.25204086,433915557.43708163,442593868.5858233,451445745.95753986,226882077.73608375,0,0,0,0,0,0,0,0,0,{"$f":"BV276","v":0},0,0,0,0,0,0,{"$f":"CC276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",578165968.02059054,null,{"$f":"J217 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,43334998.800024368,73515476.003481328,116070117.13353103,144379861.39530453,143675602.67595372,57189912.012295656,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP217 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV217 * $F$439","v":0},0,0,0,0,0,0,{"$f":"CC217 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry Loan from JV Partners",null,"US$",223275452.57498357,null,{"$f":"J265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,18572142.34286759,31506632.572920576,49744335.914370447,61877083.455130488,61575258.289694458,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV265","v":0},0,0,0,0,0,0,{"$f":"CC265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Write Off of Carry Loan",null,"US$",0,null,{"$f":"(J269 * J443) * (1 - $F$441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP269 * AP443) * (1 - $F$441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV269 * BV443) * (1 - $F$441)","v":0},0,0,0,0,0,0,{"$f":"(CC269 * CC443) * (1 - $F$441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",-1.9073486328125001E-7,null,{"$f":"J310 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP310 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.9073486328125001E-7,0,0,0,0,0,0,0,0,0,{"$f":"BV310 * $F$439","v":0},0,0,0,0,0,0,{"$f":"CC310 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",11904348467.480413,null,{"$f":"SUM(J446:J450)","v":0},{"$f":"SUM(K446:K450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,61907141.142891958,105022108.5764019,165814453.04790148,206256944.85043502,205250860.96564817,169624128.06345579,89119565.820014596,112240858.29197787,249230054.29697815,254214655.38291776,259298948.49057615,264484927.46038768,269774626.00959539,275170118.52978736,280673520.90038306,286286991.31839079,292012731.14475864,297852985.76765376,303810045.48300689,309886246.392667,316083971.32052034,322405650.74693078,328853763.76186937,335430839.03710675,342139455.81784892,348982244.93420595,355961889.83289003,363081127.62954783,370342750.18213892,377749605.1857816,385304597.28949726,393010689.23528725,400870903.01999307,408888321.08039296,417066087.50200081,425407409.25204086,433915557.43708163,442593868.5858233,451445745.95753986,226882077.73608357,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW446:BW450)","v":0},0,0,0,0,0,{"$f":"SUM(CC446:CC450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Capital Expenditure",null,"US$",{"$f":"SUM(J454:CV454)","v":1160976208.7657626},null,{"$f":"SUM(J209:J210) * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,61907141.142891958,105022108.5764019,165814453.04790148,206256944.85043502,205250860.96564817,90336263.262796104,8809116.7387069296,8985299.073481068,9165005.0549506899,9348305.1560497042,9535271.2591706999,9725976.6843541134,9920496.2180411965,10118906.142402021,10321284.265250061,10527709.950555064,10738264.149566166,{"$f":"SUM(AP209:AP210) * $F$439","v":10953029.432557488},11172090.021208638,11395531.821632812,11623442.458065469,11855911.307226777,12093029.533371314,12334890.124038741,12581587.926519515,12833219.685049906,13089884.078750905,13351681.760325924,13618715.395532442,13891089.70344309,14168911.497511953,14452289.727462195,14741335.522011442,15036162.23245167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV209:BV210) * $F$439","v":0},0,0,0,0,0,0,{"$f":"SUM(CC209:CC210) * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1159671225.8648276,null,{"$f":"J211 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23007617.367683146,23663827.775628239,24137104.331140805,24619846.417763621,25112243.346118897,25614488.213041276,26126777.977302104,26649313.536848146,27182299.807585109,27725945.803736806,28280464.719811548,28846074.01420778,{"$f":"AP211 * $F$439","v":29422995.494491935},30011455.404381778,30611684.512469411,31223918.202718802,31848396.566773176,32485364.498108644,33135071.788070817,33797773.223832242,34473728.688308887,35163203.262075059,35866467.327316567,36583796.673862897,37315472.60734015,38061782.059486955,38823017.700676702,39599478.054690242,40391467.615784049,41199296.968099728,42023282.907461725,42863748.56561096,43721023.536923178,44595444.007661648,45487352.887814879,0,0,0,0,0,0,0,0,0,{"$f":"BV211 * $F$439","v":0},0,0,0,0,0,0,{"$f":"CC211 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",128247437.37966242,null,{"$f":"J212 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3233125.4825940626,3297787.9922459442,3363743.7520908639,3431018.6271326821,3499638.9996753354,3569631.7796688424,3641024.4152622204,{"$f":"AP212 * $F$439","v":3713844.903567465},3788121.8016388151,3863884.2376715909,3941161.9224250223,4019985.160873523,4100384.8640909935,4182392.5613728147,4266040.4126002705,4351361.2208522754,4438388.4452693211,4527156.2141747084,4617699.3384582037,4710053.3252273677,4804254.3917319141,4900339.4795665545,4998346.2691578856,5098313.1945410445,5200279.4584318651,5304285.0476005031,5410370.7485525124,5518578.1635235632,5628949.7267940342,2827275.4428701927,0,0,0,0,0,0,0,0,0,{"$f":"BV212 * $F$439","v":0},0,0,0,0,0,0,{"$f":"CC212 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender - Principal and Interest",null,"US$",838919472.9460485,null,{"$f":"J223 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,55927964.863069907,{"$f":"AP223 * $F$439","v":55927964.863069907},55927964.863069907,55927964.863069907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV223 * $F$439","v":0},0,0,0,0,0,0,{"$f":"CC223 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",34171305.804142892,null,{"$f":"J229 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,352282.5699066227,718656.44260951038,733029.57146170037,747690.1628909345,762643.96614875318,777896.84547172848,793454.78238116298,809323.87802878628,825510.35558936209,842020.56270114915,858860.97395517235,876038.19343427592,{"$f":"AP229 * $F$439","v":893558.95730296138},911430.13644902059,929658.73917800095,948251.91396156105,967216.95224079234,986561.29128560796,1006292.5171113203,1026418.3674535468,1046946.7348026177,1067885.6694986701,1089243.3828886435,1111028.2505464167,1133248.8155573448,1155913.7918684918,1179032.0677058618,1202612.7090599793,1226664.963241179,1251198.2625060023,1276222.2277561226,1301746.672311245,1327781.60575747,1354337.2378726196,680646.2332082513,0,0,0,0,0,0,0,0,0,{"$f":"BV229 * $F$439","v":0},0,0,0,0,0,0,{"$f":"CC229 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",0,null,{"$f":"J430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV430","v":0},0,0,0,0,0,0,{"$f":"CC430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan Balance",null,"US$",0,null,{"$f":"(J269 * J443) * $F$441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP269 * AP443) * $F$441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV269 * BV443) * $F$441","v":0},0,0,0,0,0,0,{"$f":"(CC269 * CC443) * $F$441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,"US$",3321985650.7604456,null,{"$f":"SUM(J454:J460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,61907141.142891958,105022108.5764019,165814453.04790148,206256944.85043502,205250860.96564817,169624128.06345579,89119565.820014581,89783397.839153484,90460506.498675168,91151157.331387267,95088746.663347676,95871962.299353227,96670842.248078883,97485699.795779079,98316854.494433254,99164632.287060544,100029365.63554035,{"$f":"SUM(AP454:AP460)","v":100911393.65098974},101811062.22674815,102728724.17402172,47736774.497170858,48691509.987114273,49665340.186856553,50658646.990593694,51671819.930405572,52705256.32901369,53759361.455593951,54834548.684705846,55931239.658399962,57049864.451567948,58190861.740599319,59354678.975411311,60541772.554919548,61752608.006017946,47650774.689037591,48603790.182818346,49575865.986474723,50567383.306204207,51578730.972328305,48995274.563893326,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV454:BV460)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC454:CC460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Shareholder Returns and Dividends"]
[{"$nulls":4},"Net Shareholder Returns",null,"US$",{"$f":"SUM(J464:CV464)","v":8582362816.7199678},null,{"$f":"J451 - J461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22457460.452824384,158769547.79830298,163063498.05153048,164210201.82722849,168612965.16103446,173103783.76151651,177684418.73400828,182356666.4059498,187122359.03133023,191983365.50921828,{"$f":"AP451 - AP461","v":196941592.11666402},201998983.25625873,207157522.21864527,268347196.82334948,273714140.75981653,279188423.5750128,284772192.04651308,290467635.88744336,296276988.60519224,302202528.37729609,308246578.94484198,314411510.52373898,320699740.73421365,327113735.54889792,333656010.25987595,340329130.46507353,347135713.07437503,369415312.81296325,376803619.06922251,384339691.45060694,392026485.2796191,399867014.98521155,177886803.17219025,0,0,0,0,0,0,0,0,0,{"$f":"BV451 - BV461","v":0},0,0,0,0,0,0,{"$f":"CC451 - CC461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net Shareholder Returns",null,"US$",{"$f":"INDEX(J465:CV465,MATCH(1,J443:CV443,0))","v":8582362816.7199678},0,{"$f":"I465 + J464","v":0},{"$f":"J465 + K464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22457460.452824384,181227008.25112736,344290506.30265784,508500708.12988633,677113673.29092073,850217457.05243731,1027901875.7864456,1210258542.1923954,1397380901.2237258,1589364266.732944,1786305858.8496079,1988304842.1058667,2195462364.324512,2463809561.1478615,2737523701.9076781,3016712125.4826908,3301484317.5292039,3591951953.4166474,3888228942.0218396,4190431470.3991356,4498678049.3439779,4813089559.8677168,5133789300.6019306,5460903036.1508284,5794559046.4107046,6134888176.8757782,6482023889.9501534,6851439202.7631168,7228242821.8323393,7612582513.2829466,8004608998.5625658,8404476013.5477772,8582362816.7199678,8582362816.7199678,8582362816.7199678,8582362816.7199678,8582362816.7199678,8582362816.7199678,8582362816.7199678,8582362816.7199678,8582362816.7199678,8582362816.7199678,8582362816.7199678,{"$f":"BV465 + BW464","v":8582362816.7199678},8582362816.7199678,8582362816.7199678,8582362816.7199678,8582362816.7199678,{"$f":"CA465 + CB464","v":8582362816.7199678},{"$f":"CB465 + CC464","v":8582362816.7199678},8582362816.7199678,{"$f":"CD465 + CE464","v":8582362816.7199678},8582362816.7199678,{"$f":"CF465 + CG464","v":8582362816.7199678},8582362816.7199678,{"$f":"CH465 + CI464","v":8582362816.7199678},8582362816.7199678,{"$f":"CJ465 + CK464","v":8582362816.7199678},8582362816.7199678,{"$f":"CL465 + CM464","v":8582362816.7199678},8582362816.7199678,{"$f":"CN465 + CO464","v":8582362816.7199678},8582362816.7199678,{"$f":"CP465 + CQ464","v":8582362816.7199678},8582362816.7199678,{"$f":"CR465 + CS464","v":8582362816.7199678},8582362816.7199678,{"$f":"CT465 + CU464","v":8582362816.7199678},8582362816.7199678]
[{"$nulls":8},0]
[{"$nulls":4},"Shareholder Loan Opening Balance",null,"US$",null,null,{"$f":"I470","v":0},{"$f":"J470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA470","v":0},{"$f":"CB470","v":0},0,{"$f":"CD470","v":0},0,{"$f":"CF470","v":0},0,{"$f":"CH470","v":0},0,{"$f":"CJ470","v":0},0,{"$f":"CL470","v":0},0,{"$f":"CN470","v":0},0,{"$f":"CP470","v":0},0,{"$f":"CR470","v":0},0,{"$f":"CT470","v":0},0]
[{"$nulls":4},"Equity Contributions",null,"US$",{"$f":"SUM(J468:CV468)","v":0},null,{"$f":"J464 * (J464 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM464 * (BM464 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC464 * (CC464 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments",null,"US$",{"$f":"SUM(J469:CV469)","v":0},null,{"$f":"IF(J464 > 0, MIN(J464, -1 * J467), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BM464 > 0, MIN(BM464, -1 * BM467), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC464 > 0, MIN(CC464, -1 * CC467), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Shareholder Loan Closing Balance",null,"US$",null,0,{"$f":"SUM(J467:J469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM467:BM469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC467:CC469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gross Dividend to Government",null,"US$",{"$f":"SUM(J472:CV472)","v":8582362816.7199678},null,{"$f":"(J464 - J469) * (J464 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22457460.452824384,158769547.79830298,163063498.05153048,164210201.82722849,168612965.16103446,173103783.76151651,177684418.73400828,182356666.4059498,187122359.03133023,191983365.50921828,196941592.11666402,201998983.25625873,207157522.21864527,268347196.82334948,273714140.75981653,279188423.5750128,284772192.04651308,290467635.88744336,296276988.60519224,302202528.37729609,308246578.94484198,314411510.52373898,320699740.73421365,327113735.54889792,333656010.25987595,340329130.46507353,347135713.07437503,369415312.81296325,376803619.06922251,384339691.45060694,392026485.2796191,399867014.98521155,177886803.17219025,{"$f":"(BM464 - BM469) * (BM464 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CC464 - CC469) * (CC464 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Dividend Withholding Tax",{"$f":"Inputs!C324","v":0.1},"US$",{"$f":"SUM(J473:CV473)","v":0},null,{"$f":"J472 * $F473 * $F$440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM472 * $F473 * $F$440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC472 * $F473 * $F$440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend to Government",null,"US$",{"$f":"SUM(J474:CV474)","v":8582362816.7199678},null,{"$f":"J472 - J473","v":0},{"$f":"K472 - K473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22457460.452824384,158769547.79830298,163063498.05153048,164210201.82722849,168612965.16103446,173103783.76151651,177684418.73400828,182356666.4059498,187122359.03133023,191983365.50921828,196941592.11666402,201998983.25625873,207157522.21864527,268347196.82334948,273714140.75981653,279188423.5750128,284772192.04651308,290467635.88744336,296276988.60519224,302202528.37729609,308246578.94484198,314411510.52373898,320699740.73421365,327113735.54889792,333656010.25987595,340329130.46507353,347135713.07437503,369415312.81296325,376803619.06922251,384339691.45060694,392026485.2796191,399867014.98521155,177886803.17219025,{"$f":"BM472 - BM473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC472 - CC473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Dividend Withholding Tax (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!E331","v":0.9}]
[{"$nulls":4},"Contractor Covers Unpaid Company Loan  (1 = Yes, 0 = No)",{"$f":"IF(Inputs!E334 = \"TPDC\", 0, 1)","v":1}]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"MAX('Demand & production'!F318, 'Demand & production'!F319)","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BL$4 = $F481)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Contractor Share of Revenues",null,"US$",{"$f":"SUM(J484:CV484)","v":102801445633.59145},null,{"$f":"J277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1061841016.9709156,2306401909.5450196,2331191046.5803566,2243070488.6728034,2287931898.4462595,2333690536.415185,2380364347.1434889,2427971634.0863585,2476531066.768086,2526061688.1034474,2576582921.8655167,2628114580.3028274,{"$f":"AP277","v":2680676871.9088836},2734290409.3470616,2788976217.5340033,2844755741.8846827,2901650856.7223768,2959683873.8568239,3018877551.3339605,3079255102.3606405,3140840204.4078531,3203657008.4960103,3267730148.6659307,3333084751.6392498,3399746446.6720343,3467741375.6054749,3537096203.1175852,3607838127.1799374,3679994889.7235365,3753594787.5180073,3828666683.2683673,3905240016.9337344,3983344817.2724094,4063011713.6178584,2041938699.6247537,0,0,0,0,0,0,0,0,0,{"$f":"BV277","v":0},0,0,0,0,0,0,{"$f":"CC277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",{"$f":"SUM(J485:CV485)","v":5203493712.1853151},null,{"$f":"J217 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,390014989.20021933,661639284.03133202,1044631054.2017792,1299418752.5577407,1293080424.0835834,514709208.11066085,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP217 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV217 * $F$478","v":0},0,0,0,0,0,0,{"$f":"CC217 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan by TPDC",null,"US$",{"$f":"SUM(J486:CV486)","v":0},null,{"$f":"J460","v":0},{"$f":"K460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW460","v":0},0,0,0,0,0,{"$f":"CC460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J487:CV487)","v":-1.71661376953125E-6},null,{"$f":"J310 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP310 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.71661376953125E-6,0,0,0,0,0,0,0,0,0,{"$f":"BV310 * $F$478","v":0},0,0,0,0,0,0,{"$f":"CC310 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J488:CV488)","v":108004939345.77675},null,{"$f":"SUM(J483:J487)","v":0},{"$f":"SUM(K483:K487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,390014989.20021933,661639284.03133202,1044631054.2017792,1299418752.5577407,1293080424.0835834,1576550225.0815763,2306401909.5450196,2331191046.5803566,2243070488.6728034,2287931898.4462595,2333690536.415185,2380364347.1434889,2427971634.0863585,2476531066.768086,2526061688.1034474,2576582921.8655167,2628114580.3028274,2680676871.9088836,2734290409.3470616,2788976217.5340033,2844755741.8846827,2901650856.7223768,2959683873.8568239,3018877551.3339605,3079255102.3606405,3140840204.4078531,3203657008.4960103,3267730148.6659307,3333084751.6392498,3399746446.6720343,3467741375.6054749,3537096203.1175852,3607838127.1799374,3679994889.7235365,3753594787.5180073,3828666683.2683673,3905240016.9337344,3983344817.2724094,4063011713.6178584,2041938699.624752,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW483:BW487)","v":0},0,0,0,0,0,{"$f":"SUM(CC483:CC487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Carry Loan to TPDC",null,"US$",{"$f":"SUM(J491:CV491)","v":223275452.57498357},null,{"$f":"J265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,18572142.34286759,31506632.572920576,49744335.914370447,61877083.455130488,61575258.289694458,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV265","v":0},0,0,0,0,0,0,{"$f":"CC265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,"US$",10448785878.891865,null,{"$f":"SUM(J209:J210) * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,557164270.28602767,945198977.18761718,1492330077.4311132,1856312503.6539152,1847257748.6908333,813026369.365165,79282050.648362368,80867691.661329612,82485045.494556218,84134746.404447347,85817441.332536295,87533790.159187019,89284465.962370768,91070155.281618178,92891558.387250543,94749389.554995567,96644377.346095487,{"$f":"SUM(AP209:AP210) * $F$478","v":98577264.893017396},100548810.19087775,102559786.39469531,104610982.12258922,106703201.76504098,108837265.80034181,111014011.11634865,113234291.33867563,115498977.16544916,117808956.70875813,120165135.84293331,122568438.55979197,125019807.33098781,127520203.47760758,130070607.54715975,132672019.69810297,135325460.09206501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV209:BV210) * $F$478","v":0},0,0,0,0,0,0,{"$f":"SUM(CC209:CC210) * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",10437041032.783449,null,{"$f":"J211 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,207068556.30914831,212974449.98065415,217233938.98026726,221578617.75987259,226010190.11507007,230530393.91737148,235141001.79571891,239843821.83163333,244640698.26826599,249533512.23363125,254524182.47830394,259614666.12787002,{"$f":"AP211 * $F$478","v":264806959.45042741},270103098.63943601,275505160.6122247,281015263.82446921,286635569.10095859,292368280.48297781,298215646.09263736,304179959.01449013,310263558.19477993,316468829.35867554,322798205.94584906,329254170.06476605,335839253.46606135,342556038.53538263,349407159.30609035,356395302.49221218,363523208.54205644,370793672.71289754,378209546.1671555,385773737.09049863,393489211.83230859,401358996.06895483,409386175.99033386,0,0,0,0,0,0,0,0,0,{"$f":"BV211 * $F$478","v":0},0,0,0,0,0,0,{"$f":"CC211 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1154226936.4169614,null,{"$f":"J212 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29098129.343346562,29680091.930213496,30273693.768817775,30879167.644194137,31496750.997078016,32126686.017019581,32769219.737359982,{"$f":"AP212 * $F$478","v":33424604.132107183},34093096.214749336,34774958.139044315,35470457.301825196,36179866.447861701,36903463.776818939,37641533.052355327,38394363.713402428,39162250.987670481,39945496.007423893,40744405.92757237,41559294.046123832,42390479.927046306,43238289.525587231,44103055.316098988,44985116.422420971,45884818.750869393,46802515.125886783,47738565.428404525,48693336.736972615,49667203.471712068,50660547.541146308,25445478.985831734,0,0,0,0,0,0,0,0,0,{"$f":"BV212 * $F$478","v":0},0,0,0,0,0,0,{"$f":"CC212 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender - Principal and Interest",null,"US$",7550275256.5144405,null,{"$f":"J223 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,503351683.76762915,503351683.76762915,503351683.76762915,503351683.76762915,503351683.76762915,503351683.76762915,503351683.76762915,503351683.76762915,503351683.76762915,503351683.76762915,503351683.76762915,503351683.76762915,{"$f":"AP223 * $F$478","v":503351683.76762915},503351683.76762915,503351683.76762915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV223 * $F$478","v":0},0,0,0,0,0,0,{"$f":"CC223 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",307541752.23728597,null,{"$f":"J229 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3170543.1291596042,6467907.9834855925,6597266.1431553038,6729211.4660184104,6863795.6953387791,7001071.6092455555,7141093.0414304668,7283914.902259076,7429593.2003042586,7578185.0643103421,7729748.7655965509,7884343.740908483,{"$f":"AP229 * $F$478","v":8042030.6157266516},8202871.2280411851,8366928.6526020085,8534267.2256540488,8704952.5701671317,8879051.6215704717,9056632.6540018823,9237765.307081921,9422520.6132235602,9610971.025488032,9803190.4459977914,9999254.2549177501,10199239.340016104,10403224.126816425,10611288.609352754,10823514.381539812,11039984.669170611,11260784.362554021,11486000.049805103,11715720.050801205,11950034.451817229,12189035.140853576,6125816.0988742616,0,0,0,0,0,0,0,0,0,{"$f":"BV229 * $F$478","v":0},0,0,0,0,0,0,{"$f":"CC229 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",23432120546.679825,null,{"$f":"J374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55635101.804172277,84025977.287451014,108827767.04239453,145458251.83911315,218778242.5957464,553105139.27015626,570150665.92540145,587687046.79037392,605731686.0993048,624302720.0809027,643419051.02407706,{"$f":"AP374","v":663100383.00792563},683367259.37900591,704241102.06308854,725744252.80298376,740259137.85904348,755064320.61622441,770165607.02854884,785568919.16911995,801280297.55250227,817305903.50355244,833652021.57362354,850325062.00509608,867331563.24519789,884678194.5101018,902371758.40030396,920419193.56831026,938827577.43967664,965886047.14610445,993485686.24666095,1021637318.1292285,1050351982.6494474,1079640940.4600711,480294368.56491417,0,0,0,0,0,0,0,0,0,{"$f":"BV374","v":0},0,0,0,0,0,0,{"$f":"CC374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Write Off of Outstanding Carry Loan",null,"US$",0,null,{"$f":"(J269 * J481) * $F$479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP269 * AP481) * $F$479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV269 * BV481) * $F$479","v":0},0,0,0,0,0,0,{"$f":"(CC269 * CC481) * $F$479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,"US$",53553266856.098816,null,{"$f":"SUM(J491:J498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,575736412.62889528,976705609.76053774,1542074413.3454838,1918189587.1090457,1908833006.9805279,1526617152.5711021,857711194.18430352,892076557.83983231,922972325.53047097,965818667.82159841,1074576962.5658755,1415952799.9643354,1440188246.1581116,1465058344.9523857,1490583376.5492039,1516784410.6644473,1543683341.7439404,{"$f":"SUM(AP491:AP498)","v":1571302925.8668337},1599666819.4197392,1628799619.6292839,1155375223.2775214,1178482727.7430718,1202052382.2979333,1226093429.943892,1250615298.5427701,1275627604.5136254,1301140156.603898,1327162959.735976,1353706218.9306955,1380780343.3093095,1408395950.1754956,1436563869.1790059,1465295146.5625863,1494601049.4938381,1394743019.3474429,1430919797.8920259,1467820112.0075009,1505458432.4052854,1543849519.2110257,921251839.63995409,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV491:BV498)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC491:CC498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Shareholder Returns and Dividends"]
[{"$nulls":4},"Net Shareholder Returns",null,"US$",{"$f":"ROUND(SUM(J502:CV502),5)","v":54451672489.677902},null,{"$f":"J488 - J499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-185721423.42867595,-315066325.72920573,-497443359.14370453,-618770834.55130506,-615752582.89694452,49933072.510474205,1448690715.3607161,1439114488.7405243,1320098163.1423326,1322113230.624661,1259113573.8493094,964411547.17915344,987783387.92824697,1011472721.8157003,1035478311.5542436,1059798511.2010694,1084431238.558887,{"$f":"AP488 - AP499","v":1109373946.0420499},1134623589.9273224,1160176597.9047194,1689380518.6071613,1723168128.979305,1757631491.5588906,1792784121.3900685,1828639803.8178704,1865212599.8942277,1902516851.8921123,1940567188.9299548,1979378532.7085543,2018966103.3627248,2059345425.4299793,2100532333.9385793,2142542980.6173511,2185393840.2296982,2358851768.1705647,2397746885.3763413,2437419904.9262333,2477886384.8671241,2519162194.4068327,1120686859.984798,0,0,0,0,0,0,0,0,0,{"$f":"BV488 - BV499","v":0},0,0,0,0,0,0,{"$f":"CC488 - CC499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net Shareholder Returns",null,"US$",{"$f":"INDEX(J503:CV503,MATCH(1,$J$481:$CV$481,0))","v":54451672489.677925},0,{"$f":"I503 + J502","v":0},{"$f":"J503 + K502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-185721423.42867595,-500787749.15788168,-998231108.30158615,-1617001942.8528912,-2232754525.749836,-2182821453.2393618,-734130737.87864566,704983750.86187863,2025081914.0042112,3347195144.6288719,4606308718.4781818,5570720265.6573353,6558503653.5855827,7569976375.4012833,8605454686.9555264,9665253198.1565952,10749684436.715483,11859058382.757532,12993681972.684855,14153858570.589573,15843239089.196733,17566407218.176037,19324038709.734928,21116822831.124996,22945462634.942867,24810675234.837093,26713192086.729206,28653759275.659161,30633137808.367714,32652103911.730438,34711449337.160416,36811981671.098991,38954524651.716339,41139918491.946037,43498770260.1166,45896517145.492943,48333937050.419174,50811823435.286301,53330985629.69313,54451672489.677925,54451672489.677925,54451672489.677925,54451672489.677925,54451672489.677925,54451672489.677925,54451672489.677925,54451672489.677925,54451672489.677925,54451672489.677925,54451672489.677925,{"$f":"BV503 + BW502","v":54451672489.677925},54451672489.677925,54451672489.677925,54451672489.677925,54451672489.677925,{"$f":"CA503 + CB502","v":54451672489.677925},{"$f":"CB503 + CC502","v":54451672489.677925},54451672489.677925,{"$f":"CD503 + CE502","v":54451672489.677925},54451672489.677925,{"$f":"CF503 + CG502","v":54451672489.677925},54451672489.677925,{"$f":"CH503 + CI502","v":54451672489.677925},54451672489.677925,{"$f":"CJ503 + CK502","v":54451672489.677925},54451672489.677925,{"$f":"CL503 + CM502","v":54451672489.677925},54451672489.677925,{"$f":"CN503 + CO502","v":54451672489.677925},54451672489.677925,{"$f":"CP503 + CQ502","v":54451672489.677925},54451672489.677925,{"$f":"CR503 + CS502","v":54451672489.677925},54451672489.677925,{"$f":"CT503 + CU502","v":54451672489.677925},54451672489.677925]
[]
[{"$nulls":4},"Shareholder Loan Opening Balance",null,"US$",null,null,{"$f":"I508","v":0},{"$f":"J508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-185721423.42867595,-500787749.15788168,-998231108.30158615,-1617001942.8528912,-2232754525.749836,-2182821453.2393618,-734130737.87864566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA508","v":0},{"$f":"CB508","v":0},0,{"$f":"CD508","v":0},0,{"$f":"CF508","v":0},0,{"$f":"CH508","v":0},0,{"$f":"CJ508","v":0},0,{"$f":"CL508","v":0},0,{"$f":"CN508","v":0},0,{"$f":"CP508","v":0},0,{"$f":"CR508","v":0},0,{"$f":"CT508","v":0},0]
[{"$nulls":4},"Equity Contributions",null,"US$",{"$f":"SUM(J506:CV506)","v":-2232754525.749836},null,{"$f":"J502 * (J502 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-185721423.42867595,-315066325.72920573,-497443359.14370453,-618770834.55130506,-615752582.89694452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM502 * (BM502 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC502 * (CC502 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments",null,"US$",{"$f":"SUM(J507:CV507)","v":2232754525.749836},null,{"$f":"IF(J502 > 0, MIN(J502, -1 * J505), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD502 > 0, MIN(AD502, -1 * AD505), 0)","v":49933072.510474205},1448690715.3607161,734130737.87864566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BM502 > 0, MIN(BM502, -1 * BM505), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC502 > 0, MIN(CC502, -1 * CC505), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Shareholder Loan Closing Balance",null,"US$",null,0,{"$f":"SUM(J505:J507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-185721423.42867595,-500787749.15788168,-998231108.30158615,-1617001942.8528912,-2232754525.749836,-2182821453.2393618,-734130737.87864566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM505:BM507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC505:CC507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gross Dividend to Contractor",null,"US$",{"$f":"SUM(J510:CV510)","v":54451672489.677925},null,{"$f":"(J502 - J507) * (J502 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,704983750.86187863,1320098163.1423326,1322113230.624661,1259113573.8493094,964411547.17915344,987783387.92824697,1011472721.8157003,1035478311.5542436,1059798511.2010694,1084431238.558887,1109373946.0420499,1134623589.9273224,1160176597.9047194,1689380518.6071613,1723168128.979305,1757631491.5588906,1792784121.3900685,1828639803.8178704,1865212599.8942277,1902516851.8921123,1940567188.9299548,1979378532.7085543,2018966103.3627248,2059345425.4299793,2100532333.9385793,2142542980.6173511,2185393840.2296982,2358851768.1705647,2397746885.3763413,2437419904.9262333,2477886384.8671241,2519162194.4068327,1120686859.984798,{"$f":"(BM502 - BM507) * (BM502 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CC502 - CC507) * (CC502 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Dividend Witholding Tax",{"$f":"Inputs!C324 - Inputs!C326","v":0.1},"US$",{"$f":"SUM(J511:CV511)","v":5445167248.9677944},null,{"$f":"J510 * $F511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70498375.086187869,132009816.31423326,132211323.0624661,125911357.38493095,96441154.717915356,98778338.7928247,101147272.18157004,103547831.15542436,105979851.12010694,108443123.85588871,110937394.604205,113462358.99273224,116017659.79047194,168938051.86071613,172316812.8979305,175763149.15588906,179278412.13900685,182863980.38178706,186521259.9894228,190251685.18921125,194056718.89299548,197937853.27085543,201896610.33627248,205934542.54299796,210053233.39385796,214254298.06173512,218539384.02296984,235885176.81705648,239774688.53763413,243741990.49262333,247788638.48671243,251916219.44068328,112068685.9984798,{"$f":"BM510 * $F511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC510 * $F511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Net Dividend to Contractor",null,"US$",{"$f":"SUM(J512:CV512)","v":49006505240.710144},null,{"$f":"J510 - J511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,634485375.77569079,1188088346.8280993,1189901907.5621948,1133202216.4643786,867970392.46123815,889005049.13542223,910325449.63413024,931930480.39881921,953818660.08096242,975988114.70299828,998436551.43784487,1021161230.9345901,1044158938.1142474,1520442466.7464452,1550851316.0813746,1581868342.4030015,1613505709.2510617,1645775823.4360833,1678691339.9048049,1712265166.7029009,1746510470.0369592,1781440679.4376988,1817069493.0264523,1853410882.8869815,1890479100.5447214,1928288682.5556159,1966854456.2067285,2122966591.3535082,2157972196.838707,2193677914.43361,2230097746.3804116,2267245974.9661493,1008618173.9863181,{"$f":"BM510 - BM511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC510 - CC511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Dividend Withholding Tax",null,"US$",{"$f":"SUM(J514:CV514)","v":5445167248.9677944},null,{"$f":"J473 + J511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70498375.086187869,132009816.31423326,132211323.0624661,125911357.38493095,96441154.717915356,98778338.7928247,101147272.18157004,103547831.15542436,105979851.12010694,108443123.85588871,{"$f":"AP473 + AP511","v":110937394.604205},113462358.99273224,116017659.79047194,168938051.86071613,172316812.8979305,175763149.15588906,179278412.13900685,182863980.38178706,186521259.9894228,190251685.18921125,194056718.89299548,197937853.27085543,201896610.33627248,205934542.54299796,210053233.39385796,214254298.06173512,218539384.02296984,235885176.81705648,239774688.53763413,243741990.49262333,247788638.48671243,251916219.44068328,112068685.9984798,0,0,0,0,0,0,0,0,0,{"$f":"BV473 + BV511","v":0},0,0,0,0,0,0,{"$f":"CC473 + CC511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Interest Withholding Tax (Nominal)"]
[]
[{"$nulls":4},"Interest Payments",null,"US$",{"$f":"SUM(J518:CV518)","v":2607535049.2545815},null,{"$f":"J221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,292551979.81841868,279055559.77651727,264876220.8804957,249979407.43633538,234328815.23190063,217886303.06192142,200611799.77614129,182463206.62410066,163396294.65856674,143364596.94757688,122319295.33241093,100209101.45551756,{"$f":"AP221","v":76980131.768453389},52575776.215223759,26936560.271000721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV221","v":0},0,0,0,0,0,0,{"$f":"CC221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",{"$f":"Inputs!C325 - Inputs!C326","v":0.1},"US$",{"$f":"SUM(J519:CV519)","v":260753504.9254581},null,{"$f":"J518 * $F519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29255197.98184187,27905555.97765173,{"$f":"AF518 * $F519","v":26487622.088049572},24997940.743633538,23432881.523190066,21788630.306192145,20061179.977614131,18246320.662410066,16339629.465856675,14336459.694757689,12231929.533241093,10020910.145551756,7698013.1768453391,5257577.6215223763,2693656.0271000722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL518 * $F519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC518 * $F519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Contractor Return (Real)"]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Contractor Share of Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J524:CV524)","v":59171469930.904213},null,{"$f":"J484 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,871079473.00979602,1854953809.1412427,1838128231.2056694,1733966443.7912896,1733966443.7912896,1733966443.7912898,1733966443.7912898,1733966443.7912896,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.7912898,{"$f":"AP484 / AP$201","v":1733966443.7912896},1733966443.7912898,1733966443.79129,1733966443.7912896,1733966443.79129,1733966443.7912896,1733966443.7912896,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.79129,1733966443.7912898,1733966443.7912896,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.79129,854348660.01750612,0,0,0,0,0,0,0,0,0,{"$f":"BV484 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC484 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J525:CV525)","v":4463453609.999999},null,{"$f":"J485 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,353248592.0141204,587516749.5499841,909414197.13154161,1109041393.4518971,1081991854.0487881,422240823.8036679,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP485 / AP$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV485 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC485 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan by TPDC",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J526:CV526)","v":0},null,{"$f":"J486 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP486 / AP$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV486 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC486 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J527:CV527)","v":-7.1823246899436183E-7},null,{"$f":"J487 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP487 / AP$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.1823246899436183E-7,0,0,0,0,0,0,0,0,0,{"$f":"BV487 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC487 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J528:CV528)","v":63634923540.904205},null,{"$f":"SUM(J524:J527)","v":0},{"$f":"SUM(K524:K527)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,353248592.0141204,587516749.5499841,909414197.13154161,1109041393.4518971,1081991854.0487881,1293320296.8134639,1854953809.1412427,1838128231.2056694,1733966443.7912896,1733966443.7912896,1733966443.7912898,1733966443.7912898,1733966443.7912896,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.7912896,1733966443.7912898,1733966443.79129,1733966443.7912896,1733966443.79129,1733966443.7912896,1733966443.7912896,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.79129,1733966443.7912898,1733966443.7912896,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.7912898,1733966443.79129,854348660.01750541,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW524:BW527)","v":0},0,0,0,0,0,{"$f":"SUM(CC524:CC527)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Carry Loan to TPDC",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J531:CV531)","v":192438704.10458723},null,{"$f":"J491 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,16821361.524481926,27976988.073808771,43305437.958644845,52811494.926280804,51523421.621370874,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP491 / AP$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV491 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC491 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},8225507366.999999,null,{"$f":"J492 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,504640845.73445779,839309642.21426308,1299163138.7593453,1584344847.7884245,1545702648.6411259,666964799.86238277,63763622.999999985,63763622.999999985,63763622.999999993,63763622.999999985,63763622.999999985,63763622.999999985,63763622.999999985,63763622.999999985,63763622.999999985,63763622.999999993,63763622.999999993,{"$f":"AP492 / AP$201","v":63763622.999999993},63763622.999999993,63763622.999999993,63763622.999999993,63763622.999999985,63763622.999999985,63763622.999999985,63763622.999999985,63763622.999999985,63763622.999999985,63763622.999999993,63763622.999999985,63763622.999999985,63763622.999999985,63763622.999999985,63763622.999999993,63763622.999999978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV492 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC492 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5993642603.4083385,null,{"$f":"J493 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,169868338.12581259,171287478.39066258,171287478.39066261,171287478.39066258,171287478.39066258,171287478.39066258,171287478.39066258,171287478.39066261,171287478.39066261,171287478.39066258,171287478.39066261,171287478.39066258,{"$f":"AP493 / AP$201","v":171287478.39066258},171287478.39066258,171287478.39066258,171287478.39066258,171287478.39066258,171287478.39066261,171287478.39066261,171287478.39066261,171287478.39066258,171287478.39066261,171287478.39066258,171287478.39066258,171287478.39066258,171287478.39066258,171287478.39066261,171287478.39066261,171287478.39066261,171287478.39066258,171287478.39066258,171287478.39066261,171287478.39066258,171287478.39066261,171287478.39066258,0,0,0,0,0,0,0,0,0,{"$f":"BV493 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC493 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},637636230.00000036,null,{"$f":"J494 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21620338.717217635,21620338.717217635,21620338.717217643,21620338.717217647,21620338.717217643,21620338.717217647,21620338.71721765,{"$f":"AP494 / AP$201","v":21620338.71721765},21620338.717217654,21620338.71721765,21620338.717217647,21620338.71721765,21620338.71721765,21620338.717217654,21620338.71721765,21620338.71721765,21620338.71721765,21620338.71721765,21620338.717217658,21620338.717217658,21620338.717217654,21620338.717217658,21620338.717217658,21620338.717217658,21620338.717217658,21620338.717217661,21620338.717217661,21620338.717217658,21620338.717217658,10646407.200688235,0,0,0,0,0,0,0,0,0,{"$f":"BV494 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC494 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender - Principal and Interest",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5411880709.4949741,null,{"$f":"J495 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,412923698.01807117,404827154.91967762,396889367.56831139,389107223.10618758,381477669.71194857,373997715.40387112,366664426.86654037,359474928.30052972,352426400.29463696,345516078.72023237,338741253.64728659,332099268.28165352,{"$f":"AP495 / AP$201","v":325587517.9231897},319203448.94430357,312944557.78853291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV495 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC495 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},176826673.58107716,null,{"$f":"J496 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2600949.6656869347,5201899.3313738694,5201899.3313738694,5201899.3313738694,5201899.3313738694,5201899.3313738694,5201899.3313738694,5201899.3313738694,5201899.3313738694,5201899.3313738685,5201899.3313738694,5201899.3313738704,{"$f":"AP496 / AP$201","v":5201899.3313738694},5201899.3313738694,5201899.3313738694,5201899.3313738694,5201899.3313738704,5201899.3313738685,5201899.3313738694,5201899.3313738694,5201899.3313738694,5201899.3313738704,5201899.3313738685,5201899.3313738704,5201899.3313738694,5201899.3313738694,5201899.3313738685,5201899.3313738694,5201899.3313738704,5201899.3313738694,5201899.3313738694,5201899.3313738704,5201899.3313738694,5201899.3313738704,2563045.9800525182,0,0,0,0,0,0,0,0,0,{"$f":"BV496 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC496 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},12911819983.98531,null,{"$f":"J497 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44745256.057288125,66253909.662734352,84127403.555606216,110239176.1891374,162555456.84964111,402907123.24517363,407180260.56837386,411474595.35614085,415792861.50604117,420137833.79583132,424512329.91646487,{"$f":"AP497 / AP$201","v":428919212.5502758},433361391.49600172,437841825.84235477,442363526.19189775,442363526.19189781,442363526.19189781,442363526.19189775,442363526.19189781,442363526.19189775,442363526.19189781,442363526.19189781,442363526.19189781,442363526.19189781,442363526.19189775,442363526.19189775,442363526.19189781,442363526.19189787,446189343.5718978,449940144.92483896,453617401.15321267,457222554.31828493,460757018.20561075,200955518.53383082,0,0,0,0,0,0,0,0,0,{"$f":"BV497 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC497 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3022461032.4989991,null,{"$f":"J511 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55587487.645054974,102047881.64074595,100199659.71681671,93553993.209852338,70252155.424032182,70543791.5483132,70819210.870125785,71078416.412576228,71321401.690891787,71548150.615391746,{"$f":"AP511 / AP$201","v":71758637.38785699},71952826.391173035,72130672.072114825,102972957.81601378,102972957.81601381,102972957.81601377,102972957.81601377,102972957.81601381,102972957.8160138,102972957.8160138,102972957.8160138,102972957.81601381,102972957.81601378,102972957.81601378,102972957.8160138,102972957.81601378,102972957.81601378,108966738.3780138,108591658.24271968,108223932.61988229,107863417.30337508,107509970.91464251,46889620.99122712,0,0,0,0,0,0,0,0,0,{"$f":"BV511 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC511 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Write Off of Outstanding Carry Loan",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J498 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP498 / AP$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV498 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC498 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},36572213304.073296,null,{"$f":"SUM(J531:J539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,521462207.25893974,867286630.28807187,1342468576.7179902,1637156342.7147052,1597226070.2624967,1252357785.6719534,689825411.69900215,758983765.59813714,815535509.02457619,832169506.33993888,891980504.90261853,1101697044.9750001,1099072319.8564708,1096593545.9601576,1094260696.0781038,1092073828.5732639,1090033088.2527642,{"$f":"SUM(AP531:AP539)","v":1088138707.3005767},1086391006.2707324,1084790395.1422565,807209823.44716573,807209823.44716573,807209823.44716573,807209823.44716573,807209823.44716573,807209823.44716561,807209823.44716573,807209823.44716573,807209823.44716573,807209823.44716573,807209823.44716561,807209823.44716573,807209823.44716573,807209823.44716573,753265798.38916576,756641519.60681272,759951050.21234918,763195688.06091416,766376705.55950737,432342071.0964613,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV531:BV539)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC531:CC539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Post-Tax Return"]
[{"$nulls":4},"Contractor Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J543:CV543)","v":27062710236.830906},null,{"$f":"J528 - J540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-168213615.24481934,-279769880.73808777,-433054379.58644855,-528114949.26280808,-515234216.21370864,40962511.141510487,1165128397.4422407,1079144465.6075323,918430934.76671338,901796937.45135069,841985938.88867128,632269398.81628966,634894123.93481874,637372897.83113217,639705747.71318603,641892615.21802592,643933355.53852558,{"$f":"AP528 - AP540","v":645827736.49071288},647575437.5205574,649176048.64903355,926756620.34412384,926756620.34412432,926756620.34412384,926756620.34412384,926756620.34412408,926756620.3441242,926756620.34412408,926756620.34412408,926756620.34412432,926756620.34412408,926756620.34412396,926756620.34412408,926756620.34412408,926756620.34412408,980700645.40212405,977324924.18447709,974015393.57894063,970770755.73037565,967589738.23178267,422006588.92104411,0,0,0,0,0,0,0,0,0,{"$f":"BV528 - BV540","v":0},0,0,0,0,0,0,{"$f":"CC528 - CC540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J544:CV544)","v":27062710236.830906},null,{"$f":"J543 * Discounting!J$12","v":0},{"$f":"K543 * Discounting!K$12","v":0},{"$f":"L543 * Discounting!L$12","v":0},{"$f":"M543 * Discounting!M$12","v":0},{"$f":"N543 * Discounting!N$12","v":0},{"$f":"O543 * Discounting!O$12","v":0},{"$f":"P543 * Discounting!P$12","v":0},{"$f":"Q543 * Discounting!Q$12","v":0},{"$f":"R543 * Discounting!R$12","v":0},{"$f":"S543 * Discounting!S$12","v":0},{"$f":"T543 * Discounting!T$12","v":0},{"$f":"U543 * Discounting!U$12","v":0},{"$f":"V543 * Discounting!V$12","v":0},{"$f":"W543 * Discounting!W$12","v":0},{"$f":"X543 * Discounting!X$12","v":0},{"$f":"Y543 * Discounting!Y$12","v":-168213615.24481934},{"$f":"Z543 * Discounting!Z$12","v":-279769880.73808777},{"$f":"AA543 * Discounting!AA$12","v":-433054379.58644855},{"$f":"AB543 * Discounting!AB$12","v":-528114949.26280808},{"$f":"AC543 * Discounting!AC$12","v":-515234216.21370864},{"$f":"AD543 * Discounting!AD$12","v":40962511.141510487},{"$f":"AE543 * Discounting!AE$12","v":1165128397.4422407},{"$f":"AF543 * Discounting!AF$12","v":1079144465.6075323},{"$f":"AG543 * Discounting!AG$12","v":918430934.76671338},{"$f":"AH543 * Discounting!AH$12","v":901796937.45135069},{"$f":"AI543 * Discounting!AI$12","v":841985938.88867128},{"$f":"AJ543 * Discounting!AJ$12","v":632269398.81628966},{"$f":"AK543 * Discounting!AK$12","v":634894123.93481874},{"$f":"AL543 * Discounting!AL$12","v":637372897.83113217},{"$f":"AM543 * Discounting!AM$12","v":639705747.71318603},{"$f":"AN543 * Discounting!AN$12","v":641892615.21802592},{"$f":"AO543 * Discounting!AO$12","v":643933355.53852558},{"$f":"AP543 * Discounting!AP$12","v":645827736.49071288},{"$f":"AQ543 * Discounting!AQ$12","v":647575437.5205574},{"$f":"AR543 * Discounting!AR$12","v":649176048.64903355},{"$f":"AS543 * Discounting!AS$12","v":926756620.34412384},{"$f":"AT543 * Discounting!AT$12","v":926756620.34412432},{"$f":"AU543 * Discounting!AU$12","v":926756620.34412384},{"$f":"AV543 * Discounting!AV$12","v":926756620.34412384},{"$f":"AW543 * Discounting!AW$12","v":926756620.34412408},{"$f":"AX543 * Discounting!AX$12","v":926756620.3441242},{"$f":"AY543 * Discounting!AY$12","v":926756620.34412408},{"$f":"AZ543 * Discounting!AZ$12","v":926756620.34412408},{"$f":"BA543 * Discounting!BA$12","v":926756620.34412432},{"$f":"BB543 * Discounting!BB$12","v":926756620.34412408},{"$f":"BC543 * Discounting!BC$12","v":926756620.34412396},{"$f":"BD543 * Discounting!BD$12","v":926756620.34412408},{"$f":"BE543 * Discounting!BE$12","v":926756620.34412408},{"$f":"BF543 * Discounting!BF$12","v":926756620.34412408},{"$f":"BG543 * Discounting!BG$12","v":980700645.40212405},{"$f":"BH543 * Discounting!BH$12","v":977324924.18447709},{"$f":"BI543 * Discounting!BI$12","v":974015393.57894063},{"$f":"BJ543 * Discounting!BJ$12","v":970770755.73037565},{"$f":"BK543 * Discounting!BK$12","v":967589738.23178267},{"$f":"BL543 * Discounting!BL$12","v":422006588.92104411},{"$f":"BM543 * Discounting!BM$12","v":0},{"$f":"BN543 * Discounting!BN$12","v":0},{"$f":"BO543 * Discounting!BO$12","v":0},{"$f":"BP543 * Discounting!BP$12","v":0},{"$f":"BQ543 * Discounting!BQ$12","v":0},{"$f":"BR543 * Discounting!BR$12","v":0},{"$f":"BS543 * Discounting!BS$12","v":0},{"$f":"BT543 * Discounting!BT$12","v":0},{"$f":"BU543 * Discounting!BU$12","v":0},{"$f":"BV543 * Discounting!BV$12","v":0},{"$f":"BW543 * Discounting!BW$12","v":0},{"$f":"BX543 * Discounting!BX$12","v":0},{"$f":"BY543 * Discounting!BY$12","v":0},{"$f":"BZ543 * Discounting!BZ$12","v":0},{"$f":"CA543 * Discounting!CA$12","v":0},{"$f":"CB543 * Discounting!CB$12","v":0},{"$f":"CC543 * Discounting!CC$12","v":0},{"$f":"CD543 * Discounting!CD$12","v":0},{"$f":"CE543 * Discounting!CE$12","v":0},{"$f":"CF543 * Discounting!CF$12","v":0},{"$f":"CG543 * Discounting!CG$12","v":0},{"$f":"CH543 * Discounting!CH$12","v":0},{"$f":"CI543 * Discounting!CI$12","v":0},{"$f":"CJ543 * Discounting!CJ$12","v":0},{"$f":"CK543 * Discounting!CK$12","v":0},{"$f":"CL543 * Discounting!CL$12","v":0},{"$f":"CM543 * Discounting!CM$12","v":0},{"$f":"CN543 * Discounting!CN$12","v":0},{"$f":"CO543 * Discounting!CO$12","v":0},{"$f":"CP543 * Discounting!CP$12","v":0},{"$f":"CQ543 * Discounting!CQ$12","v":0},{"$f":"CR543 * Discounting!CR$12","v":0},{"$f":"CS543 * Discounting!CS$12","v":0},{"$f":"CT543 * Discounting!CT$12","v":0},{"$f":"CU543 * Discounting!CU$12","v":0},{"$f":"CV543 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor Post-Tax Return NPV\"&Inputs!C344*100","v":"Contractor Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J547:CV547)","v":2101495152.5398228},null,{"$f":"J544 / Discounting!J$19","v":0},{"$f":"K544 / Discounting!K$19","v":0},{"$f":"L544 / Discounting!L$19","v":0},{"$f":"M544 / Discounting!M$19","v":0},{"$f":"N544 / Discounting!N$19","v":0},{"$f":"O544 / Discounting!O$19","v":0},{"$f":"P544 / Discounting!P$19","v":0},{"$f":"Q544 / Discounting!Q$19","v":0},{"$f":"R544 / Discounting!R$19","v":0},{"$f":"S544 / Discounting!S$19","v":0},{"$f":"T544 / Discounting!T$19","v":0},{"$f":"U544 / Discounting!U$19","v":0},{"$f":"V544 / Discounting!V$19","v":0},{"$f":"W544 / Discounting!W$19","v":0},{"$f":"X544 / Discounting!X$19","v":0},{"$f":"Y544 / Discounting!Y$19","v":-168213615.24481934},{"$f":"Z544 / Discounting!Z$19","v":-247583965.25494495},{"$f":"AA544 / Discounting!AA$19","v":-339145101.09362411},{"$f":"AB544 / Discounting!AB$19","v":-366010151.28786623},{"$f":"AC544 / Discounting!AC$19","v":-316002793.94507271},{"$f":"AD544 / Discounting!AD$19","v":22232809.925542932},{"$f":"AE544 / Discounting!AE$19","v":559632756.12999189},{"$f":"AF544 / Discounting!AF$19","v":458701841.24622405},{"$f":"AG544 / Discounting!AG$19","v":345476853.42328334},{"$f":"AH544 / Discounting!AH$19","v":300194523.26836127},{"$f":"AI544 / Discounting!AI$19","v":248039246.88263854},{"$f":"AJ544 / Discounting!AJ$19","v":164831148.46724713},{"$f":"AK544 / Discounting!AK$19","v":146473812.51855421},{"$f":"AL544 / Discounting!AL$19","v":130128920.57605983},{"$f":"AM544 / Discounting!AM$19","v":115579828.06334136},{"$f":"AN544 / Discounting!AN$19","v":102632693.57637857},{"$f":"AO544 / Discounting!AO$19","v":91114149.630840674},{"$f":"AP544 / Discounting!AP$19","v":80869201.252812997},{"$f":"AQ544 / Discounting!AQ$19","v":71759331.617817611},{"$f":"AR544 / Discounting!AR$19","v":63660795.608894639},{"$f":"AS544 / Discounting!AS$19","v":80426066.282449558},{"$f":"AT544 / Discounting!AT$19","v":71173509.984468684},{"$f":"AU544 / Discounting!AU$19","v":62985407.065901466},{"$f":"AV544 / Discounting!AV$19","v":55739298.288408391},{"$f":"AW544 / Discounting!AW$19","v":49326812.644609205},{"$f":"AX544 / Discounting!AX$19","v":43652046.588149749},{"$f":"AY544 / Discounting!AY$19","v":38630129.724026322},{"$f":"AZ544 / Discounting!AZ$19","v":34185955.507987902},{"$f":"BA544 / Discounting!BA$19","v":30253057.971670721},{"$f":"BB544 / Discounting!BB$19","v":26772617.674044881},{"$f":"BC544 / Discounting!BC$19","v":23692582.0124291},{"$f":"BD544 / Discounting!BD$19","v":20966886.736662924},{"$f":"BE544 / Discounting!BE$19","v":18554767.023595508},{"$f":"BF544 / Discounting!BF$19","v":16420147.808491603},{"$f":"BG544 / Discounting!BG$19","v":15376920.983082863},{"$f":"BH544 / Discounting!BH$19","v":13561054.226072617},{"$f":"BI544 / Discounting!BI$19","v":11960293.997372994},{"$f":"BJ544 / Discounting!BJ$19","v":10549072.47203397},{"$f":"BK544 / Discounting!BK$19","v":9304871.9611158073},{"$f":"BL544 / Discounting!BL$19","v":3591368.2255872055},{"$f":"BM544 / Discounting!BM$19","v":0},{"$f":"BN544 / Discounting!BN$19","v":0},{"$f":"BO544 / Discounting!BO$19","v":0},{"$f":"BP544 / Discounting!BP$19","v":0},{"$f":"BQ544 / Discounting!BQ$19","v":0},{"$f":"BR544 / Discounting!BR$19","v":0},{"$f":"BS544 / Discounting!BS$19","v":0},{"$f":"BT544 / Discounting!BT$19","v":0},{"$f":"BU544 / Discounting!BU$19","v":0},{"$f":"BV544 / Discounting!BV$19","v":0},{"$f":"BW544 / Discounting!BW$19","v":0},{"$f":"BX544 / Discounting!BX$19","v":0},{"$f":"BY544 / Discounting!BY$19","v":0},{"$f":"BZ544 / Discounting!BZ$19","v":0},{"$f":"CA544 / Discounting!CA$19","v":0},{"$f":"CB544 / Discounting!CB$19","v":0},{"$f":"CC544 / Discounting!CC$19","v":0},{"$f":"CD544 / Discounting!CD$19","v":0},{"$f":"CE544 / Discounting!CE$19","v":0},{"$f":"CF544 / Discounting!CF$19","v":0},{"$f":"CG544 / Discounting!CG$19","v":0},{"$f":"CH544 / Discounting!CH$19","v":0},{"$f":"CI544 / Discounting!CI$19","v":0},{"$f":"CJ544 / Discounting!CJ$19","v":0},{"$f":"CK544 / Discounting!CK$19","v":0},{"$f":"CL544 / Discounting!CL$19","v":0},{"$f":"CM544 / Discounting!CM$19","v":0},{"$f":"CN544 / Discounting!CN$19","v":0},{"$f":"CO544 / Discounting!CO$19","v":0},{"$f":"CP544 / Discounting!CP$19","v":0},{"$f":"CQ544 / Discounting!CQ$19","v":0},{"$f":"CR544 / Discounting!CR$19","v":0},{"$f":"CS544 / Discounting!CS$19","v":0},{"$f":"CT544 / Discounting!CT$19","v":0},{"$f":"CU544 / Discounting!CU$19","v":0},{"$f":"CV544 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J548:CV548)","v":2101495152.5398228},null,{"$f":"J543 / Discounting!J$19","v":0},{"$f":"K543 / Discounting!K$19","v":0},{"$f":"L543 / Discounting!L$19","v":0},{"$f":"M543 / Discounting!M$19","v":0},{"$f":"N543 / Discounting!N$19","v":0},{"$f":"O543 / Discounting!O$19","v":0},{"$f":"P543 / Discounting!P$19","v":0},{"$f":"Q543 / Discounting!Q$19","v":0},{"$f":"R543 / Discounting!R$19","v":0},{"$f":"S543 / Discounting!S$19","v":0},{"$f":"T543 / Discounting!T$19","v":0},{"$f":"U543 / Discounting!U$19","v":0},{"$f":"V543 / Discounting!V$19","v":0},{"$f":"W543 / Discounting!W$19","v":0},{"$f":"X543 / Discounting!X$19","v":0},{"$f":"Y543 / Discounting!Y$19","v":-168213615.24481934},{"$f":"Z543 / Discounting!Z$19","v":-247583965.25494495},{"$f":"AA543 / Discounting!AA$19","v":-339145101.09362411},{"$f":"AB543 / Discounting!AB$19","v":-366010151.28786623},{"$f":"AC543 / Discounting!AC$19","v":-316002793.94507271},{"$f":"AD543 / Discounting!AD$19","v":22232809.925542932},{"$f":"AE543 / Discounting!AE$19","v":559632756.12999189},{"$f":"AF543 / Discounting!AF$19","v":458701841.24622405},{"$f":"AG543 / Discounting!AG$19","v":345476853.42328334},{"$f":"AH543 / Discounting!AH$19","v":300194523.26836127},{"$f":"AI543 / Discounting!AI$19","v":248039246.88263854},{"$f":"AJ543 / Discounting!AJ$19","v":164831148.46724713},{"$f":"AK543 / Discounting!AK$19","v":146473812.51855421},{"$f":"AL543 / Discounting!AL$19","v":130128920.57605983},{"$f":"AM543 / Discounting!AM$19","v":115579828.06334136},{"$f":"AN543 / Discounting!AN$19","v":102632693.57637857},{"$f":"AO543 / Discounting!AO$19","v":91114149.630840674},{"$f":"AP543 / Discounting!AP$19","v":80869201.252812997},{"$f":"AQ543 / Discounting!AQ$19","v":71759331.617817611},{"$f":"AR543 / Discounting!AR$19","v":63660795.608894639},{"$f":"AS543 / Discounting!AS$19","v":80426066.282449558},{"$f":"AT543 / Discounting!AT$19","v":71173509.984468684},{"$f":"AU543 / Discounting!AU$19","v":62985407.065901466},{"$f":"AV543 / Discounting!AV$19","v":55739298.288408391},{"$f":"AW543 / Discounting!AW$19","v":49326812.644609205},{"$f":"AX543 / Discounting!AX$19","v":43652046.588149749},{"$f":"AY543 / Discounting!AY$19","v":38630129.724026322},{"$f":"AZ543 / Discounting!AZ$19","v":34185955.507987902},{"$f":"BA543 / Discounting!BA$19","v":30253057.971670721},{"$f":"BB543 / Discounting!BB$19","v":26772617.674044881},{"$f":"BC543 / Discounting!BC$19","v":23692582.0124291},{"$f":"BD543 / Discounting!BD$19","v":20966886.736662924},{"$f":"BE543 / Discounting!BE$19","v":18554767.023595508},{"$f":"BF543 / Discounting!BF$19","v":16420147.808491603},{"$f":"BG543 / Discounting!BG$19","v":15376920.983082863},{"$f":"BH543 / Discounting!BH$19","v":13561054.226072617},{"$f":"BI543 / Discounting!BI$19","v":11960293.997372994},{"$f":"BJ543 / Discounting!BJ$19","v":10549072.47203397},{"$f":"BK543 / Discounting!BK$19","v":9304871.9611158073},{"$f":"BL543 / Discounting!BL$19","v":3591368.2255872055},{"$f":"BM543 / Discounting!BM$19","v":0},{"$f":"BN543 / Discounting!BN$19","v":0},{"$f":"BO543 / Discounting!BO$19","v":0},{"$f":"BP543 / Discounting!BP$19","v":0},{"$f":"BQ543 / Discounting!BQ$19","v":0},{"$f":"BR543 / Discounting!BR$19","v":0},{"$f":"BS543 / Discounting!BS$19","v":0},{"$f":"BT543 / Discounting!BT$19","v":0},{"$f":"BU543 / Discounting!BU$19","v":0},{"$f":"BV543 / Discounting!BV$19","v":0},{"$f":"BW543 / Discounting!BW$19","v":0},{"$f":"BX543 / Discounting!BX$19","v":0},{"$f":"BY543 / Discounting!BY$19","v":0},{"$f":"BZ543 / Discounting!BZ$19","v":0},{"$f":"CA543 / Discounting!CA$19","v":0},{"$f":"CB543 / Discounting!CB$19","v":0},{"$f":"CC543 / Discounting!CC$19","v":0},{"$f":"CD543 / Discounting!CD$19","v":0},{"$f":"CE543 / Discounting!CE$19","v":0},{"$f":"CF543 / Discounting!CF$19","v":0},{"$f":"CG543 / Discounting!CG$19","v":0},{"$f":"CH543 / Discounting!CH$19","v":0},{"$f":"CI543 / Discounting!CI$19","v":0},{"$f":"CJ543 / Discounting!CJ$19","v":0},{"$f":"CK543 / Discounting!CK$19","v":0},{"$f":"CL543 / Discounting!CL$19","v":0},{"$f":"CM543 / Discounting!CM$19","v":0},{"$f":"CN543 / Discounting!CN$19","v":0},{"$f":"CO543 / Discounting!CO$19","v":0},{"$f":"CP543 / Discounting!CP$19","v":0},{"$f":"CQ543 / Discounting!CQ$19","v":0},{"$f":"CR543 / Discounting!CR$19","v":0},{"$f":"CS543 / Discounting!CS$19","v":0},{"$f":"CT543 / Discounting!CT$19","v":0},{"$f":"CU543 / Discounting!CU$19","v":0},{"$f":"CV543 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J549:CV549)","v":1140607374.4956656},null,{"$f":"J543 / Discounting!J$20","v":0},{"$f":"K543 / Discounting!K$20","v":0},{"$f":"L543 / Discounting!L$20","v":0},{"$f":"M543 / Discounting!M$20","v":0},{"$f":"N543 / Discounting!N$20","v":0},{"$f":"O543 / Discounting!O$20","v":0},{"$f":"P543 / Discounting!P$20","v":0},{"$f":"Q543 / Discounting!Q$20","v":0},{"$f":"R543 / Discounting!R$20","v":0},{"$f":"S543 / Discounting!S$20","v":0},{"$f":"T543 / Discounting!T$20","v":0},{"$f":"U543 / Discounting!U$20","v":0},{"$f":"V543 / Discounting!V$20","v":0},{"$f":"W543 / Discounting!W$20","v":0},{"$f":"X543 / Discounting!X$20","v":0},{"$f":"Y543 / Discounting!Y$20","v":-91299611.044514015},{"$f":"Z543 / Discounting!Z$20","v":-134378657.13626364},{"$f":"AA543 / Discounting!AA$20","v":-184074373.36410198},{"$f":"AB543 / Discounting!AB$20","v":-198655646.28815073},{"$f":"AC543 / Discounting!AC$20","v":-171513656.21727461},{"$f":"AD543 / Discounting!AD$20","v":12067078.492275586},{"$f":"AE543 / Discounting!AE$20","v":303746238.90030932},{"$f":"AF543 / Discounting!AF$20","v":248964981.99762973},{"$f":"AG543 / Discounting!AG$20","v":187510994.8533121},{"$f":"AH543 / Discounting!AH$20","v":162933560.23652074},{"$f":"AI543 / Discounting!AI$20","v":134625765.76337227},{"$f":"AJ543 / Discounting!AJ$20","v":89463743.592798635},{"$f":"AK543 / Discounting!AK$20","v":79500117.108165711},{"$f":"AL543 / Discounting!AL$20","v":70628764.603539571},{"$f":"AM543 / Discounting!AM$20","v":62732100.082486428},{"$f":"AN543 / Discounting!AN$20","v":55704914.196966253},{"$f":"AO543 / Discounting!AO$20","v":49453110.022279263},{"$f":"AP543 / Discounting!AP$20","v":43892562.496303312},{"$f":"AQ543 / Discounting!AQ$20","v":38948090.236249894},{"$f":"AR543 / Discounting!AR$20","v":34552529.350357629},{"$f":"AS543 / Discounting!AS$20","v":43652046.588149734},{"$f":"AT543 / Discounting!AT$20","v":38630129.724026337},{"$f":"AU543 / Discounting!AU$20","v":34185955.507987894},{"$f":"AV543 / Discounting!AV$20","v":30253057.971670706},{"$f":"AW543 / Discounting!AW$20","v":26772617.674044881},{"$f":"AX543 / Discounting!AX$20","v":23692582.012429107},{"$f":"AY543 / Discounting!AY$20","v":20966886.736662924},{"$f":"AZ543 / Discounting!AZ$20","v":18554767.023595508},{"$f":"BA543 / Discounting!BA$20","v":16420147.808491606},{"$f":"BB543 / Discounting!BB$20","v":14531104.255302303},{"$f":"BC543 / Discounting!BC$20","v":12859384.296727702},{"$f":"BD543 / Discounting!BD$20","v":11379986.103298856},{"$f":"BE543 / Discounting!BE$20","v":10070784.162211377},{"$f":"BF543 / Discounting!BF$20","v":8912198.3736383878},{"$f":"BG543 / Discounting!BG$20","v":8345976.6486466341},{"$f":"BH543 / Discounting!BH$20","v":7360396.9238282256},{"$f":"BI543 / Discounting!BI$20","v":6491568.4045487549},{"$f":"BJ543 / Discounting!BJ$20","v":5725613.8997747032},{"$f":"BK543 / Discounting!BK$20","v":5050311.7100982796},{"$f":"BL543 / Discounting!BL$20","v":1949250.788270165},{"$f":"BM543 / Discounting!BM$20","v":0},{"$f":"BN543 / Discounting!BN$20","v":0},{"$f":"BO543 / Discounting!BO$20","v":0},{"$f":"BP543 / Discounting!BP$20","v":0},{"$f":"BQ543 / Discounting!BQ$20","v":0},{"$f":"BR543 / Discounting!BR$20","v":0},{"$f":"BS543 / Discounting!BS$20","v":0},{"$f":"BT543 / Discounting!BT$20","v":0},{"$f":"BU543 / Discounting!BU$20","v":0},{"$f":"BV543 / Discounting!BV$20","v":0},{"$f":"BW543 / Discounting!BW$20","v":0},{"$f":"BX543 / Discounting!BX$20","v":0},{"$f":"BY543 / Discounting!BY$20","v":0},{"$f":"BZ543 / Discounting!BZ$20","v":0},{"$f":"CA543 / Discounting!CA$20","v":0},{"$f":"CB543 / Discounting!CB$20","v":0},{"$f":"CC543 / Discounting!CC$20","v":0},{"$f":"CD543 / Discounting!CD$20","v":0},{"$f":"CE543 / Discounting!CE$20","v":0},{"$f":"CF543 / Discounting!CF$20","v":0},{"$f":"CG543 / Discounting!CG$20","v":0},{"$f":"CH543 / Discounting!CH$20","v":0},{"$f":"CI543 / Discounting!CI$20","v":0},{"$f":"CJ543 / Discounting!CJ$20","v":0},{"$f":"CK543 / Discounting!CK$20","v":0},{"$f":"CL543 / Discounting!CL$20","v":0},{"$f":"CM543 / Discounting!CM$20","v":0},{"$f":"CN543 / Discounting!CN$20","v":0},{"$f":"CO543 / Discounting!CO$20","v":0},{"$f":"CP543 / Discounting!CP$20","v":0},{"$f":"CQ543 / Discounting!CQ$20","v":0},{"$f":"CR543 / Discounting!CR$20","v":0},{"$f":"CS543 / Discounting!CS$20","v":0},{"$f":"CT543 / Discounting!CT$20","v":0},{"$f":"CU543 / Discounting!CU$20","v":0},{"$f":"CV543 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J552:CV552), \"Null\")","v":0.25748831368850333},null,{"$f":"J544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-168213615.24481934,-279769880.73808777,-433054379.58644855,-528114949.26280808,-515234216.21370864,40962511.141510487,1165128397.4422407,1079144465.6075323,918430934.76671338,901796937.45135069,841985938.88867128,632269398.81628966,634894123.93481874,637372897.83113217,639705747.71318603,641892615.21802592,643933355.53852558,645827736.49071288,647575437.5205574,649176048.64903355,926756620.34412384,926756620.34412432,926756620.34412384,926756620.34412384,926756620.34412408,926756620.3441242,926756620.34412408,926756620.34412408,926756620.34412432,926756620.34412408,926756620.34412396,926756620.34412408,926756620.34412408,926756620.34412408,980700645.40212405,977324924.18447709,974015393.57894063,970770755.73037565,967589738.23178267,422006588.92104411,{"$f":"BM544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J553:CV553), \"Null\")","v":0.25748831368850333},null,{"$f":"J543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-168213615.24481934,-279769880.73808777,-433054379.58644855,-528114949.26280808,-515234216.21370864,40962511.141510487,1165128397.4422407,1079144465.6075323,918430934.76671338,901796937.45135069,841985938.88867128,632269398.81628966,634894123.93481874,637372897.83113217,639705747.71318603,641892615.21802592,643933355.53852558,645827736.49071288,647575437.5205574,649176048.64903355,926756620.34412384,926756620.34412432,926756620.34412384,926756620.34412384,926756620.34412408,926756620.3441242,926756620.34412408,926756620.34412408,926756620.34412432,926756620.34412408,926756620.34412396,926756620.34412408,926756620.34412408,926756620.34412408,980700645.40212405,977324924.18447709,974015393.57894063,970770755.73037565,967589738.23178267,422006588.92104411,{"$f":"BM543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Lender Return (Real)"]
[]
[{"$nulls":4},"Loans Out",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J557:CV557)","v":4959392900},null,{"$f":"J217 / J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,392498435.5712449,652796388.38887119,1010460219.0350462,1232268214.9465525,1202213171.1653202,469156470.89296436,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP217 / AP201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV217 / BV201","v":0},0,0,0,0,0,0,{"$f":"CC217 / CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Payments Received",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J558:CV558)","v":1943580073.0343347},null,{"$f":"J221 / J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239994519.26915038,224434072.58174077,208853092.53813019,193242212.54852617,177591956.60562131,161892732.63775006,146134825.72860819,130308391.19823664,114403447.5398408,98409869.206876323,82317379.244690731,66115541.760862939,{"$f":"AP221 / AP201","v":49793754.2282295},33341239.614429981,16747038.331640923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV221 / BV201","v":0},0,0,0,0,0,0,{"$f":"CC221 / CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Principal Payments Received",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J559:CV559)","v":4069620715.2934127},null,{"$f":"J222 / J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218809589.63981757,225373877.3290121,232135093.64888248,239099146.45834893,246272120.85209933,253660284.47766232,261270093.01199216,269108195.80235189,277181441.67642254,285496884.9267152,294061791.47451657,302883645.21875209,{"$f":"AP222 / AP201","v":311970154.57531464},321329259.21257401,330969136.98895121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV222 / BV201","v":0},0,0,0,0,0,0,{"$f":"CC222 / CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J560:CV560)","v":194358007.30343357},null,{"$f":"J519 / J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23999451.926915038,22443407.25817408,20885309.253813021,19324221.254852619,17759195.660562132,16189273.26377501,14613482.572860822,13030839.119823664,11440344.753984081,9840986.9206876326,8231737.9244690733,6611554.1760862935,{"$f":"AP519 / AP201","v":4979375.4228229504},3334123.9614429981,1674703.8331640924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV519 / BV201","v":0},0,0,0,0,0,0,{"$f":"CC519 / CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J562:CV562)","v":859449881.02431417},null,{"$f":"-J557 + J558 + J559 - J560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-392498435.5712449,-652796388.38887119,-1010460219.0350462,-1232268214.9465525,-1202213171.1653202,-34351813.910911456,427364542.65257883,420102876.93319964,413017137.7520225,406104881.79715848,399363743.85163736,392791436.16773951,386385747.88076484,380144544.46227926,374065767.21290392,368147432.79473823,362387632.80352873,356784533.38072121,351336374.86556095,346041471.48742801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BM557 + BM558 + BM559 - BM560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CC557 + CC558 + CC559 - CC560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J563:CV563)","v":859449881.02431417},null,{"$f":"J562 * Discounting!J$12","v":0},{"$f":"K562 * Discounting!K$12","v":0},{"$f":"L562 * Discounting!L$12","v":0},{"$f":"M562 * Discounting!M$12","v":0},{"$f":"N562 * Discounting!N$12","v":0},{"$f":"O562 * Discounting!O$12","v":0},{"$f":"P562 * Discounting!P$12","v":0},{"$f":"Q562 * Discounting!Q$12","v":0},{"$f":"R562 * Discounting!R$12","v":0},{"$f":"S562 * Discounting!S$12","v":0},{"$f":"T562 * Discounting!T$12","v":0},{"$f":"U562 * Discounting!U$12","v":0},{"$f":"V562 * Discounting!V$12","v":0},{"$f":"W562 * Discounting!W$12","v":0},{"$f":"X562 * Discounting!X$12","v":0},{"$f":"Y562 * Discounting!Y$12","v":-392498435.5712449},{"$f":"Z562 * Discounting!Z$12","v":-652796388.38887119},{"$f":"AA562 * Discounting!AA$12","v":-1010460219.0350462},{"$f":"AB562 * Discounting!AB$12","v":-1232268214.9465525},{"$f":"AC562 * Discounting!AC$12","v":-1202213171.1653202},{"$f":"AD562 * Discounting!AD$12","v":-34351813.910911456},{"$f":"AE562 * Discounting!AE$12","v":427364542.65257883},{"$f":"AF562 * Discounting!AF$12","v":420102876.93319964},{"$f":"AG562 * Discounting!AG$12","v":413017137.7520225},{"$f":"AH562 * Discounting!AH$12","v":406104881.79715848},{"$f":"AI562 * Discounting!AI$12","v":399363743.85163736},{"$f":"AJ562 * Discounting!AJ$12","v":392791436.16773951},{"$f":"AK562 * Discounting!AK$12","v":386385747.88076484},{"$f":"AL562 * Discounting!AL$12","v":380144544.46227926},{"$f":"AM562 * Discounting!AM$12","v":374065767.21290392},{"$f":"AN562 * Discounting!AN$12","v":368147432.79473823},{"$f":"AO562 * Discounting!AO$12","v":362387632.80352873},{"$f":"AP562 * Discounting!AP$12","v":356784533.38072121},{"$f":"AQ562 * Discounting!AQ$12","v":351336374.86556095},{"$f":"AR562 * Discounting!AR$12","v":346041471.48742801},{"$f":"AS562 * Discounting!AS$12","v":0},{"$f":"AT562 * Discounting!AT$12","v":0},{"$f":"AU562 * Discounting!AU$12","v":0},{"$f":"AV562 * Discounting!AV$12","v":0},{"$f":"AW562 * Discounting!AW$12","v":0},{"$f":"AX562 * Discounting!AX$12","v":0},{"$f":"AY562 * Discounting!AY$12","v":0},{"$f":"AZ562 * Discounting!AZ$12","v":0},{"$f":"BA562 * Discounting!BA$12","v":0},{"$f":"BB562 * Discounting!BB$12","v":0},{"$f":"BC562 * Discounting!BC$12","v":0},{"$f":"BD562 * Discounting!BD$12","v":0},{"$f":"BE562 * Discounting!BE$12","v":0},{"$f":"BF562 * Discounting!BF$12","v":0},{"$f":"BG562 * Discounting!BG$12","v":0},{"$f":"BH562 * Discounting!BH$12","v":0},{"$f":"BI562 * Discounting!BI$12","v":0},{"$f":"BJ562 * Discounting!BJ$12","v":0},{"$f":"BK562 * Discounting!BK$12","v":0},{"$f":"BL562 * Discounting!BL$12","v":0},{"$f":"BM562 * Discounting!BM$12","v":0},{"$f":"BN562 * Discounting!BN$12","v":0},{"$f":"BO562 * Discounting!BO$12","v":0},{"$f":"BP562 * Discounting!BP$12","v":0},{"$f":"BQ562 * Discounting!BQ$12","v":0},{"$f":"BR562 * Discounting!BR$12","v":0},{"$f":"BS562 * Discounting!BS$12","v":0},{"$f":"BT562 * Discounting!BT$12","v":0},{"$f":"BU562 * Discounting!BU$12","v":0},{"$f":"BV562 * Discounting!BV$12","v":0},{"$f":"BW562 * Discounting!BW$12","v":0},{"$f":"BX562 * Discounting!BX$12","v":0},{"$f":"BY562 * Discounting!BY$12","v":0},{"$f":"BZ562 * Discounting!BZ$12","v":0},{"$f":"CA562 * Discounting!CA$12","v":0},{"$f":"CB562 * Discounting!CB$12","v":0},{"$f":"CC562 * Discounting!CC$12","v":0},{"$f":"CD562 * Discounting!CD$12","v":0},{"$f":"CE562 * Discounting!CE$12","v":0},{"$f":"CF562 * Discounting!CF$12","v":0},{"$f":"CG562 * Discounting!CG$12","v":0},{"$f":"CH562 * Discounting!CH$12","v":0},{"$f":"CI562 * Discounting!CI$12","v":0},{"$f":"CJ562 * Discounting!CJ$12","v":0},{"$f":"CK562 * Discounting!CK$12","v":0},{"$f":"CL562 * Discounting!CL$12","v":0},{"$f":"CM562 * Discounting!CM$12","v":0},{"$f":"CN562 * Discounting!CN$12","v":0},{"$f":"CO562 * Discounting!CO$12","v":0},{"$f":"CP562 * Discounting!CP$12","v":0},{"$f":"CQ562 * Discounting!CQ$12","v":0},{"$f":"CR562 * Discounting!CR$12","v":0},{"$f":"CS562 * Discounting!CS$12","v":0},{"$f":"CT562 * Discounting!CT$12","v":0},{"$f":"CU562 * Discounting!CU$12","v":0},{"$f":"CV562 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Lender Post-Tax Return NPV\"&Inputs!C344*100","v":"Lender Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J566:CV566)","v":-2015085928.3653612},null,{"$f":"J563 / Discounting!J$19","v":0},{"$f":"K563 / Discounting!K$19","v":0},{"$f":"L563 / Discounting!L$19","v":0},{"$f":"M563 / Discounting!M$19","v":0},{"$f":"N563 / Discounting!N$19","v":0},{"$f":"O563 / Discounting!O$19","v":0},{"$f":"P563 / Discounting!P$19","v":0},{"$f":"Q563 / Discounting!Q$19","v":0},{"$f":"R563 / Discounting!R$19","v":0},{"$f":"S563 / Discounting!S$19","v":0},{"$f":"T563 / Discounting!T$19","v":0},{"$f":"U563 / Discounting!U$19","v":0},{"$f":"V563 / Discounting!V$19","v":0},{"$f":"W563 / Discounting!W$19","v":0},{"$f":"X563 / Discounting!X$19","v":0},{"$f":"Y563 / Discounting!Y$19","v":-392498435.5712449},{"$f":"Z563 / Discounting!Z$19","v":-577695918.92820466},{"$f":"AA563 / Discounting!AA$19","v":-791338569.21845603},{"$f":"AB563 / Discounting!AB$19","v":-854023686.33835471},{"$f":"AC563 / Discounting!AC$19","v":-737339852.53850305},{"$f":"AD563 / Discounting!AD$19","v":-18644788.31975127},{"$f":"AE563 / Discounting!AE$19","v":205271107.80402422},{"$f":"AF563 / Discounting!AF$19","v":178569199.30883211},{"$f":"AG563 / Discounting!AG$19","v":155360469.4257201},{"$f":"AH563 / Discounting!AH$19","v":135186155.9128758},{"$f":"AI563 / Discounting!AI$19","v":117647905.60271896},{"$f":"AJ563 / Discounting!AJ$19","v":102399805.60950695},{"$f":"AK563 / Discounting!AK$19","v":89141466.996375695},{"$f":"AL563 / Discounting!AL$19","v":77612021.788319841},{"$f":"AM563 / Discounting!AM$19","v":67584912.615532115},{"$f":"AN563 / Discounting!AN$19","v":58863370.235407762},{"$f":"AO563 / Discounting!AO$19","v":51276488.033475392},{"$f":"AP563 / Discounting!AP$19","v":44675814.623008892},{"$f":"AQ563 / Discounting!AQ$19","v":38932396.092585459},{"$f":"AR563 / Discounting!AR$19","v":33934208.500769973},{"$f":"AS563 / Discounting!AS$19","v":0},{"$f":"AT563 / Discounting!AT$19","v":0},{"$f":"AU563 / Discounting!AU$19","v":0},{"$f":"AV563 / Discounting!AV$19","v":0},{"$f":"AW563 / Discounting!AW$19","v":0},{"$f":"AX563 / Discounting!AX$19","v":0},{"$f":"AY563 / Discounting!AY$19","v":0},{"$f":"AZ563 / Discounting!AZ$19","v":0},{"$f":"BA563 / Discounting!BA$19","v":0},{"$f":"BB563 / Discounting!BB$19","v":0},{"$f":"BC563 / Discounting!BC$19","v":0},{"$f":"BD563 / Discounting!BD$19","v":0},{"$f":"BE563 / Discounting!BE$19","v":0},{"$f":"BF563 / Discounting!BF$19","v":0},{"$f":"BG563 / Discounting!BG$19","v":0},{"$f":"BH563 / Discounting!BH$19","v":0},{"$f":"BI563 / Discounting!BI$19","v":0},{"$f":"BJ563 / Discounting!BJ$19","v":0},{"$f":"BK563 / Discounting!BK$19","v":0},{"$f":"BL563 / Discounting!BL$19","v":0},{"$f":"BM563 / Discounting!BM$19","v":0},{"$f":"BN563 / Discounting!BN$19","v":0},{"$f":"BO563 / Discounting!BO$19","v":0},{"$f":"BP563 / Discounting!BP$19","v":0},{"$f":"BQ563 / Discounting!BQ$19","v":0},{"$f":"BR563 / Discounting!BR$19","v":0},{"$f":"BS563 / Discounting!BS$19","v":0},{"$f":"BT563 / Discounting!BT$19","v":0},{"$f":"BU563 / Discounting!BU$19","v":0},{"$f":"BV563 / Discounting!BV$19","v":0},{"$f":"BW563 / Discounting!BW$19","v":0},{"$f":"BX563 / Discounting!BX$19","v":0},{"$f":"BY563 / Discounting!BY$19","v":0},{"$f":"BZ563 / Discounting!BZ$19","v":0},{"$f":"CA563 / Discounting!CA$19","v":0},{"$f":"CB563 / Discounting!CB$19","v":0},{"$f":"CC563 / Discounting!CC$19","v":0},{"$f":"CD563 / Discounting!CD$19","v":0},{"$f":"CE563 / Discounting!CE$19","v":0},{"$f":"CF563 / Discounting!CF$19","v":0},{"$f":"CG563 / Discounting!CG$19","v":0},{"$f":"CH563 / Discounting!CH$19","v":0},{"$f":"CI563 / Discounting!CI$19","v":0},{"$f":"CJ563 / Discounting!CJ$19","v":0},{"$f":"CK563 / Discounting!CK$19","v":0},{"$f":"CL563 / Discounting!CL$19","v":0},{"$f":"CM563 / Discounting!CM$19","v":0},{"$f":"CN563 / Discounting!CN$19","v":0},{"$f":"CO563 / Discounting!CO$19","v":0},{"$f":"CP563 / Discounting!CP$19","v":0},{"$f":"CQ563 / Discounting!CQ$19","v":0},{"$f":"CR563 / Discounting!CR$19","v":0},{"$f":"CS563 / Discounting!CS$19","v":0},{"$f":"CT563 / Discounting!CT$19","v":0},{"$f":"CU563 / Discounting!CU$19","v":0},{"$f":"CV563 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J567:CV567)","v":-2015085928.3653612},null,{"$f":"J562 / Discounting!J$19","v":0},{"$f":"K562 / Discounting!K$19","v":0},{"$f":"L562 / Discounting!L$19","v":0},{"$f":"M562 / Discounting!M$19","v":0},{"$f":"N562 / Discounting!N$19","v":0},{"$f":"O562 / Discounting!O$19","v":0},{"$f":"P562 / Discounting!P$19","v":0},{"$f":"Q562 / Discounting!Q$19","v":0},{"$f":"R562 / Discounting!R$19","v":0},{"$f":"S562 / Discounting!S$19","v":0},{"$f":"T562 / Discounting!T$19","v":0},{"$f":"U562 / Discounting!U$19","v":0},{"$f":"V562 / Discounting!V$19","v":0},{"$f":"W562 / Discounting!W$19","v":0},{"$f":"X562 / Discounting!X$19","v":0},{"$f":"Y562 / Discounting!Y$19","v":-392498435.5712449},{"$f":"Z562 / Discounting!Z$19","v":-577695918.92820466},{"$f":"AA562 / Discounting!AA$19","v":-791338569.21845603},{"$f":"AB562 / Discounting!AB$19","v":-854023686.33835471},{"$f":"AC562 / Discounting!AC$19","v":-737339852.53850305},{"$f":"AD562 / Discounting!AD$19","v":-18644788.31975127},{"$f":"AE562 / Discounting!AE$19","v":205271107.80402422},{"$f":"AF562 / Discounting!AF$19","v":178569199.30883211},{"$f":"AG562 / Discounting!AG$19","v":155360469.4257201},{"$f":"AH562 / Discounting!AH$19","v":135186155.9128758},{"$f":"AI562 / Discounting!AI$19","v":117647905.60271896},{"$f":"AJ562 / Discounting!AJ$19","v":102399805.60950695},{"$f":"AK562 / Discounting!AK$19","v":89141466.996375695},{"$f":"AL562 / Discounting!AL$19","v":77612021.788319841},{"$f":"AM562 / Discounting!AM$19","v":67584912.615532115},{"$f":"AN562 / Discounting!AN$19","v":58863370.235407762},{"$f":"AO562 / Discounting!AO$19","v":51276488.033475392},{"$f":"AP562 / Discounting!AP$19","v":44675814.623008892},{"$f":"AQ562 / Discounting!AQ$19","v":38932396.092585459},{"$f":"AR562 / Discounting!AR$19","v":33934208.500769973},{"$f":"AS562 / Discounting!AS$19","v":0},{"$f":"AT562 / Discounting!AT$19","v":0},{"$f":"AU562 / Discounting!AU$19","v":0},{"$f":"AV562 / Discounting!AV$19","v":0},{"$f":"AW562 / Discounting!AW$19","v":0},{"$f":"AX562 / Discounting!AX$19","v":0},{"$f":"AY562 / Discounting!AY$19","v":0},{"$f":"AZ562 / Discounting!AZ$19","v":0},{"$f":"BA562 / Discounting!BA$19","v":0},{"$f":"BB562 / Discounting!BB$19","v":0},{"$f":"BC562 / Discounting!BC$19","v":0},{"$f":"BD562 / Discounting!BD$19","v":0},{"$f":"BE562 / Discounting!BE$19","v":0},{"$f":"BF562 / Discounting!BF$19","v":0},{"$f":"BG562 / Discounting!BG$19","v":0},{"$f":"BH562 / Discounting!BH$19","v":0},{"$f":"BI562 / Discounting!BI$19","v":0},{"$f":"BJ562 / Discounting!BJ$19","v":0},{"$f":"BK562 / Discounting!BK$19","v":0},{"$f":"BL562 / Discounting!BL$19","v":0},{"$f":"BM562 / Discounting!BM$19","v":0},{"$f":"BN562 / Discounting!BN$19","v":0},{"$f":"BO562 / Discounting!BO$19","v":0},{"$f":"BP562 / Discounting!BP$19","v":0},{"$f":"BQ562 / Discounting!BQ$19","v":0},{"$f":"BR562 / Discounting!BR$19","v":0},{"$f":"BS562 / Discounting!BS$19","v":0},{"$f":"BT562 / Discounting!BT$19","v":0},{"$f":"BU562 / Discounting!BU$19","v":0},{"$f":"BV562 / Discounting!BV$19","v":0},{"$f":"BW562 / Discounting!BW$19","v":0},{"$f":"BX562 / Discounting!BX$19","v":0},{"$f":"BY562 / Discounting!BY$19","v":0},{"$f":"BZ562 / Discounting!BZ$19","v":0},{"$f":"CA562 / Discounting!CA$19","v":0},{"$f":"CB562 / Discounting!CB$19","v":0},{"$f":"CC562 / Discounting!CC$19","v":0},{"$f":"CD562 / Discounting!CD$19","v":0},{"$f":"CE562 / Discounting!CE$19","v":0},{"$f":"CF562 / Discounting!CF$19","v":0},{"$f":"CG562 / Discounting!CG$19","v":0},{"$f":"CH562 / Discounting!CH$19","v":0},{"$f":"CI562 / Discounting!CI$19","v":0},{"$f":"CJ562 / Discounting!CJ$19","v":0},{"$f":"CK562 / Discounting!CK$19","v":0},{"$f":"CL562 / Discounting!CL$19","v":0},{"$f":"CM562 / Discounting!CM$19","v":0},{"$f":"CN562 / Discounting!CN$19","v":0},{"$f":"CO562 / Discounting!CO$19","v":0},{"$f":"CP562 / Discounting!CP$19","v":0},{"$f":"CQ562 / Discounting!CQ$19","v":0},{"$f":"CR562 / Discounting!CR$19","v":0},{"$f":"CS562 / Discounting!CS$19","v":0},{"$f":"CT562 / Discounting!CT$19","v":0},{"$f":"CU562 / Discounting!CU$19","v":0},{"$f":"CV562 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J568:CV568)","v":-1093707909.5129731},null,{"$f":"J562 / Discounting!J$20","v":0},{"$f":"K562 / Discounting!K$20","v":0},{"$f":"L562 / Discounting!L$20","v":0},{"$f":"M562 / Discounting!M$20","v":0},{"$f":"N562 / Discounting!N$20","v":0},{"$f":"O562 / Discounting!O$20","v":0},{"$f":"P562 / Discounting!P$20","v":0},{"$f":"Q562 / Discounting!Q$20","v":0},{"$f":"R562 / Discounting!R$20","v":0},{"$f":"S562 / Discounting!S$20","v":0},{"$f":"T562 / Discounting!T$20","v":0},{"$f":"U562 / Discounting!U$20","v":0},{"$f":"V562 / Discounting!V$20","v":0},{"$f":"W562 / Discounting!W$20","v":0},{"$f":"X562 / Discounting!X$20","v":0},{"$f":"Y562 / Discounting!Y$20","v":-213032425.77053258},{"$f":"Z562 / Discounting!Z$20","v":-313550199.98461503},{"$f":"AA562 / Discounting!AA$20","v":-429506871.18290442},{"$f":"AB562 / Discounting!AB$20","v":-463529841.33901852},{"$f":"AC562 / Discounting!AC$20","v":-400198531.17364073},{"$f":"AD562 / Discounting!AD$20","v":-10119644.115151465},{"$f":"AE562 / Discounting!AE$20","v":111412933.33424807},{"$f":"AF562 / Discounting!AF$20","v":96920207.18833448},{"$f":"AG562 / Discounting!AG$20","v":84323438.442348108},{"$f":"AH562 / Discounting!AH$20","v":73373629.331283942},{"$f":"AI562 / Discounting!AI$20","v":63854569.715400897},{"$f":"AJ562 / Discounting!AJ$20","v":55578511.938971959},{"$f":"AK562 / Discounting!AK$20","v":48382416.921849824},{"$f":"AL562 / Discounting!AL$20","v":42124695.97861629},{"$f":"AM562 / Discounting!AM$20","v":36682382.845734537},{"$f":"AN562 / Discounting!AN$20","v":31948679.061681762},{"$f":"AO562 / Discounting!AO$20","v":27830823.363325596},{"$f":"AP562 / Discounting!AP$20","v":24248242.285507534},{"$f":"AQ562 / Discounting!AQ$20","v":21130944.811516866},{"$f":"AR562 / Discounting!AR$20","v":18418128.834069856},{"$f":"AS562 / Discounting!AS$20","v":0},{"$f":"AT562 / Discounting!AT$20","v":0},{"$f":"AU562 / Discounting!AU$20","v":0},{"$f":"AV562 / Discounting!AV$20","v":0},{"$f":"AW562 / Discounting!AW$20","v":0},{"$f":"AX562 / Discounting!AX$20","v":0},{"$f":"AY562 / Discounting!AY$20","v":0},{"$f":"AZ562 / Discounting!AZ$20","v":0},{"$f":"BA562 / Discounting!BA$20","v":0},{"$f":"BB562 / Discounting!BB$20","v":0},{"$f":"BC562 / Discounting!BC$20","v":0},{"$f":"BD562 / Discounting!BD$20","v":0},{"$f":"BE562 / Discounting!BE$20","v":0},{"$f":"BF562 / Discounting!BF$20","v":0},{"$f":"BG562 / Discounting!BG$20","v":0},{"$f":"BH562 / Discounting!BH$20","v":0},{"$f":"BI562 / Discounting!BI$20","v":0},{"$f":"BJ562 / Discounting!BJ$20","v":0},{"$f":"BK562 / Discounting!BK$20","v":0},{"$f":"BL562 / Discounting!BL$20","v":0},{"$f":"BM562 / Discounting!BM$20","v":0},{"$f":"BN562 / Discounting!BN$20","v":0},{"$f":"BO562 / Discounting!BO$20","v":0},{"$f":"BP562 / Discounting!BP$20","v":0},{"$f":"BQ562 / Discounting!BQ$20","v":0},{"$f":"BR562 / Discounting!BR$20","v":0},{"$f":"BS562 / Discounting!BS$20","v":0},{"$f":"BT562 / Discounting!BT$20","v":0},{"$f":"BU562 / Discounting!BU$20","v":0},{"$f":"BV562 / Discounting!BV$20","v":0},{"$f":"BW562 / Discounting!BW$20","v":0},{"$f":"BX562 / Discounting!BX$20","v":0},{"$f":"BY562 / Discounting!BY$20","v":0},{"$f":"BZ562 / Discounting!BZ$20","v":0},{"$f":"CA562 / Discounting!CA$20","v":0},{"$f":"CB562 / Discounting!CB$20","v":0},{"$f":"CC562 / Discounting!CC$20","v":0},{"$f":"CD562 / Discounting!CD$20","v":0},{"$f":"CE562 / Discounting!CE$20","v":0},{"$f":"CF562 / Discounting!CF$20","v":0},{"$f":"CG562 / Discounting!CG$20","v":0},{"$f":"CH562 / Discounting!CH$20","v":0},{"$f":"CI562 / Discounting!CI$20","v":0},{"$f":"CJ562 / Discounting!CJ$20","v":0},{"$f":"CK562 / Discounting!CK$20","v":0},{"$f":"CL562 / Discounting!CL$20","v":0},{"$f":"CM562 / Discounting!CM$20","v":0},{"$f":"CN562 / Discounting!CN$20","v":0},{"$f":"CO562 / Discounting!CO$20","v":0},{"$f":"CP562 / Discounting!CP$20","v":0},{"$f":"CQ562 / Discounting!CQ$20","v":0},{"$f":"CR562 / Discounting!CR$20","v":0},{"$f":"CS562 / Discounting!CS$20","v":0},{"$f":"CT562 / Discounting!CT$20","v":0},{"$f":"CU562 / Discounting!CU$20","v":0},{"$f":"CV562 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J571:CV571), \"Null\")","v":1.8289966638300292E-2},null,{"$f":"J563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-392498435.5712449,-652796388.38887119,-1010460219.0350462,-1232268214.9465525,-1202213171.1653202,-34351813.910911456,427364542.65257883,420102876.93319964,413017137.7520225,406104881.79715848,399363743.85163736,392791436.16773951,386385747.88076484,380144544.46227926,374065767.21290392,368147432.79473823,362387632.80352873,356784533.38072121,351336374.86556095,346041471.48742801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J572:CV572), \"Null\")","v":1.8289966638300292E-2},null,{"$f":"J562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-392498435.5712449,-652796388.38887119,-1010460219.0350462,-1232268214.9465525,-1202213171.1653202,-34351813.910911456,427364542.65257883,420102876.93319964,413017137.7520225,406104881.79715848,399363743.85163736,392791436.16773951,386385747.88076484,380144544.46227926,374065767.21290392,368147432.79473823,362387632.80352873,356784533.38072121,351336374.86556095,346041471.48742801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Contractor and Lender Return (Real)"]
[]
[{"$nulls":4},"Contractor Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J576:CV576)","v":27062710236.830906},null,{"$f":"J543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-168213615.24481934,-279769880.73808777,-433054379.58644855,-528114949.26280808,-515234216.21370864,40962511.141510487,1165128397.4422407,{"$f":"AF543","v":1079144465.6075323},918430934.76671338,901796937.45135069,841985938.88867128,632269398.81628966,634894123.93481874,637372897.83113217,639705747.71318603,641892615.21802592,643933355.53852558,645827736.49071288,647575437.5205574,649176048.64903355,926756620.34412384,926756620.34412432,926756620.34412384,926756620.34412384,926756620.34412408,926756620.3441242,926756620.34412408,926756620.34412408,926756620.34412432,926756620.34412408,926756620.34412396,926756620.34412408,926756620.34412408,926756620.34412408,980700645.40212405,977324924.18447709,974015393.57894063,970770755.73037565,967589738.23178267,{"$f":"BL543","v":422006588.92104411},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J577:CV577)","v":859449881.02431417},null,{"$f":"J562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-392498435.5712449,-652796388.38887119,-1010460219.0350462,-1232268214.9465525,-1202213171.1653202,-34351813.910911456,427364542.65257883,420102876.93319964,413017137.7520225,406104881.79715848,399363743.85163736,392791436.16773951,386385747.88076484,380144544.46227926,374065767.21290392,368147432.79473823,362387632.80352873,356784533.38072121,351336374.86556095,346041471.48742801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J579:CV579)","v":27922160117.855225},null,{"$f":"SUM(J576:J577)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-560712050.81606424,-932566269.12695897,-1443514598.6214948,-1760383164.2093606,-1717447387.3790288,6610697.2305990309,1592492940.0948195,1499247342.5407319,1331448072.5187359,1307901819.2485092,1241349682.7403088,1025060834.9840292,1021279871.8155836,1017517442.2934115,1013771514.92609,1010040048.0127642,1006320988.3420544,1002612269.8714341,998911812.38611841,995217520.1364615,926756620.34412384,926756620.34412432,926756620.34412384,926756620.34412384,926756620.34412408,926756620.3441242,926756620.34412408,926756620.34412408,926756620.34412432,926756620.34412408,926756620.34412396,926756620.34412408,926756620.34412408,926756620.34412408,980700645.40212405,977324924.18447709,974015393.57894063,970770755.73037565,967589738.23178267,422006588.92104411,{"$f":"SUM(BM576:BM577)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC576:CC577)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J580:CV580)","v":27922160117.855225},null,{"$f":"J579 * Discounting!J$12","v":0},{"$f":"K579 * Discounting!K$12","v":0},{"$f":"L579 * Discounting!L$12","v":0},{"$f":"M579 * Discounting!M$12","v":0},{"$f":"N579 * Discounting!N$12","v":0},{"$f":"O579 * Discounting!O$12","v":0},{"$f":"P579 * Discounting!P$12","v":0},{"$f":"Q579 * Discounting!Q$12","v":0},{"$f":"R579 * Discounting!R$12","v":0},{"$f":"S579 * Discounting!S$12","v":0},{"$f":"T579 * Discounting!T$12","v":0},{"$f":"U579 * Discounting!U$12","v":0},{"$f":"V579 * Discounting!V$12","v":0},{"$f":"W579 * Discounting!W$12","v":0},{"$f":"X579 * Discounting!X$12","v":0},{"$f":"Y579 * Discounting!Y$12","v":-560712050.81606424},{"$f":"Z579 * Discounting!Z$12","v":-932566269.12695897},{"$f":"AA579 * Discounting!AA$12","v":-1443514598.6214948},{"$f":"AB579 * Discounting!AB$12","v":-1760383164.2093606},{"$f":"AC579 * Discounting!AC$12","v":-1717447387.3790288},{"$f":"AD579 * Discounting!AD$12","v":6610697.2305990309},{"$f":"AE579 * Discounting!AE$12","v":1592492940.0948195},{"$f":"AF579 * Discounting!AF$12","v":1499247342.5407319},{"$f":"AG579 * Discounting!AG$12","v":1331448072.5187359},{"$f":"AH579 * Discounting!AH$12","v":1307901819.2485092},{"$f":"AI579 * Discounting!AI$12","v":1241349682.7403088},{"$f":"AJ579 * Discounting!AJ$12","v":1025060834.9840292},{"$f":"AK579 * Discounting!AK$12","v":1021279871.8155836},{"$f":"AL579 * Discounting!AL$12","v":1017517442.2934115},{"$f":"AM579 * Discounting!AM$12","v":1013771514.92609},{"$f":"AN579 * Discounting!AN$12","v":1010040048.0127642},{"$f":"AO579 * Discounting!AO$12","v":1006320988.3420544},{"$f":"AP579 * Discounting!AP$12","v":1002612269.8714341},{"$f":"AQ579 * Discounting!AQ$12","v":998911812.38611841},{"$f":"AR579 * Discounting!AR$12","v":995217520.1364615},{"$f":"AS579 * Discounting!AS$12","v":926756620.34412384},{"$f":"AT579 * Discounting!AT$12","v":926756620.34412432},{"$f":"AU579 * Discounting!AU$12","v":926756620.34412384},{"$f":"AV579 * Discounting!AV$12","v":926756620.34412384},{"$f":"AW579 * Discounting!AW$12","v":926756620.34412408},{"$f":"AX579 * Discounting!AX$12","v":926756620.3441242},{"$f":"AY579 * Discounting!AY$12","v":926756620.34412408},{"$f":"AZ579 * Discounting!AZ$12","v":926756620.34412408},{"$f":"BA579 * Discounting!BA$12","v":926756620.34412432},{"$f":"BB579 * Discounting!BB$12","v":926756620.34412408},{"$f":"BC579 * Discounting!BC$12","v":926756620.34412396},{"$f":"BD579 * Discounting!BD$12","v":926756620.34412408},{"$f":"BE579 * Discounting!BE$12","v":926756620.34412408},{"$f":"BF579 * Discounting!BF$12","v":926756620.34412408},{"$f":"BG579 * Discounting!BG$12","v":980700645.40212405},{"$f":"BH579 * Discounting!BH$12","v":977324924.18447709},{"$f":"BI579 * Discounting!BI$12","v":974015393.57894063},{"$f":"BJ579 * Discounting!BJ$12","v":970770755.73037565},{"$f":"BK579 * Discounting!BK$12","v":967589738.23178267},{"$f":"BL579 * Discounting!BL$12","v":422006588.92104411},{"$f":"BM579 * Discounting!BM$12","v":0},{"$f":"BN579 * Discounting!BN$12","v":0},{"$f":"BO579 * Discounting!BO$12","v":0},{"$f":"BP579 * Discounting!BP$12","v":0},{"$f":"BQ579 * Discounting!BQ$12","v":0},{"$f":"BR579 * Discounting!BR$12","v":0},{"$f":"BS579 * Discounting!BS$12","v":0},{"$f":"BT579 * Discounting!BT$12","v":0},{"$f":"BU579 * Discounting!BU$12","v":0},{"$f":"BV579 * Discounting!BV$12","v":0},{"$f":"BW579 * Discounting!BW$12","v":0},{"$f":"BX579 * Discounting!BX$12","v":0},{"$f":"BY579 * Discounting!BY$12","v":0},{"$f":"BZ579 * Discounting!BZ$12","v":0},{"$f":"CA579 * Discounting!CA$12","v":0},{"$f":"CB579 * Discounting!CB$12","v":0},{"$f":"CC579 * Discounting!CC$12","v":0},{"$f":"CD579 * Discounting!CD$12","v":0},{"$f":"CE579 * Discounting!CE$12","v":0},{"$f":"CF579 * Discounting!CF$12","v":0},{"$f":"CG579 * Discounting!CG$12","v":0},{"$f":"CH579 * Discounting!CH$12","v":0},{"$f":"CI579 * Discounting!CI$12","v":0},{"$f":"CJ579 * Discounting!CJ$12","v":0},{"$f":"CK579 * Discounting!CK$12","v":0},{"$f":"CL579 * Discounting!CL$12","v":0},{"$f":"CM579 * Discounting!CM$12","v":0},{"$f":"CN579 * Discounting!CN$12","v":0},{"$f":"CO579 * Discounting!CO$12","v":0},{"$f":"CP579 * Discounting!CP$12","v":0},{"$f":"CQ579 * Discounting!CQ$12","v":0},{"$f":"CR579 * Discounting!CR$12","v":0},{"$f":"CS579 * Discounting!CS$12","v":0},{"$f":"CT579 * Discounting!CT$12","v":0},{"$f":"CU579 * Discounting!CU$12","v":0},{"$f":"CV579 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor and Lender Post-Tax Return NPV\"&Inputs!C344*100","v":"Contractor and Lender Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J583:CV583)","v":86409224.174463138},null,{"$f":"J580 / Discounting!J$19","v":0},{"$f":"K580 / Discounting!K$19","v":0},{"$f":"L580 / Discounting!L$19","v":0},{"$f":"M580 / Discounting!M$19","v":0},{"$f":"N580 / Discounting!N$19","v":0},{"$f":"O580 / Discounting!O$19","v":0},{"$f":"P580 / Discounting!P$19","v":0},{"$f":"Q580 / Discounting!Q$19","v":0},{"$f":"R580 / Discounting!R$19","v":0},{"$f":"S580 / Discounting!S$19","v":0},{"$f":"T580 / Discounting!T$19","v":0},{"$f":"U580 / Discounting!U$19","v":0},{"$f":"V580 / Discounting!V$19","v":0},{"$f":"W580 / Discounting!W$19","v":0},{"$f":"X580 / Discounting!X$19","v":0},{"$f":"Y580 / Discounting!Y$19","v":-560712050.81606424},{"$f":"Z580 / Discounting!Z$19","v":-825279884.18314958},{"$f":"AA580 / Discounting!AA$19","v":-1130483670.3120801},{"$f":"AB580 / Discounting!AB$19","v":-1220033837.6262209},{"$f":"AC580 / Discounting!AC$19","v":-1053342646.4835758},{"$f":"AD580 / Discounting!AD$19","v":3588021.6057916619},{"$f":"AE580 / Discounting!AE$19","v":764903863.93401611},{"$f":"AF580 / Discounting!AF$19","v":637271040.55505621},{"$f":"AG580 / Discounting!AG$19","v":500837322.84900343},{"$f":"AH580 / Discounting!AH$19","v":435380679.1812371},{"$f":"AI580 / Discounting!AI$19","v":365687152.48535752},{"$f":"AJ580 / Discounting!AJ$19","v":267230954.07675406},{"$f":"AK580 / Discounting!AK$19","v":235615279.51492992},{"$f":"AL580 / Discounting!AL$19","v":207740942.3643797},{"$f":"AM580 / Discounting!AM$19","v":183164740.67887351},{"$f":"AN580 / Discounting!AN$19","v":161496063.81178635},{"$f":"AO580 / Discounting!AO$19","v":142390637.66431606},{"$f":"AP580 / Discounting!AP$19","v":125545015.87582189},{"$f":"AQ580 / Discounting!AQ$19","v":110691727.71040307},{"$f":"AR580 / Discounting!AR$19","v":97595004.109664604},{"$f":"AS580 / Discounting!AS$19","v":80426066.282449558},{"$f":"AT580 / Discounting!AT$19","v":71173509.984468684},{"$f":"AU580 / Discounting!AU$19","v":62985407.065901466},{"$f":"AV580 / Discounting!AV$19","v":55739298.288408391},{"$f":"AW580 / Discounting!AW$19","v":49326812.644609205},{"$f":"AX580 / Discounting!AX$19","v":43652046.588149749},{"$f":"AY580 / Discounting!AY$19","v":38630129.724026322},{"$f":"AZ580 / Discounting!AZ$19","v":34185955.507987902},{"$f":"BA580 / Discounting!BA$19","v":30253057.971670721},{"$f":"BB580 / Discounting!BB$19","v":26772617.674044881},{"$f":"BC580 / Discounting!BC$19","v":23692582.0124291},{"$f":"BD580 / Discounting!BD$19","v":20966886.736662924},{"$f":"BE580 / Discounting!BE$19","v":18554767.023595508},{"$f":"BF580 / Discounting!BF$19","v":16420147.808491603},{"$f":"BG580 / Discounting!BG$19","v":15376920.983082863},{"$f":"BH580 / Discounting!BH$19","v":13561054.226072617},{"$f":"BI580 / Discounting!BI$19","v":11960293.997372994},{"$f":"BJ580 / Discounting!BJ$19","v":10549072.47203397},{"$f":"BK580 / Discounting!BK$19","v":9304871.9611158073},{"$f":"BL580 / Discounting!BL$19","v":3591368.2255872055},{"$f":"BM580 / Discounting!BM$19","v":0},{"$f":"BN580 / Discounting!BN$19","v":0},{"$f":"BO580 / Discounting!BO$19","v":0},{"$f":"BP580 / Discounting!BP$19","v":0},{"$f":"BQ580 / Discounting!BQ$19","v":0},{"$f":"BR580 / Discounting!BR$19","v":0},{"$f":"BS580 / Discounting!BS$19","v":0},{"$f":"BT580 / Discounting!BT$19","v":0},{"$f":"BU580 / Discounting!BU$19","v":0},{"$f":"BV580 / Discounting!BV$19","v":0},{"$f":"BW580 / Discounting!BW$19","v":0},{"$f":"BX580 / Discounting!BX$19","v":0},{"$f":"BY580 / Discounting!BY$19","v":0},{"$f":"BZ580 / Discounting!BZ$19","v":0},{"$f":"CA580 / Discounting!CA$19","v":0},{"$f":"CB580 / Discounting!CB$19","v":0},{"$f":"CC580 / Discounting!CC$19","v":0},{"$f":"CD580 / Discounting!CD$19","v":0},{"$f":"CE580 / Discounting!CE$19","v":0},{"$f":"CF580 / Discounting!CF$19","v":0},{"$f":"CG580 / Discounting!CG$19","v":0},{"$f":"CH580 / Discounting!CH$19","v":0},{"$f":"CI580 / Discounting!CI$19","v":0},{"$f":"CJ580 / Discounting!CJ$19","v":0},{"$f":"CK580 / Discounting!CK$19","v":0},{"$f":"CL580 / Discounting!CL$19","v":0},{"$f":"CM580 / Discounting!CM$19","v":0},{"$f":"CN580 / Discounting!CN$19","v":0},{"$f":"CO580 / Discounting!CO$19","v":0},{"$f":"CP580 / Discounting!CP$19","v":0},{"$f":"CQ580 / Discounting!CQ$19","v":0},{"$f":"CR580 / Discounting!CR$19","v":0},{"$f":"CS580 / Discounting!CS$19","v":0},{"$f":"CT580 / Discounting!CT$19","v":0},{"$f":"CU580 / Discounting!CU$19","v":0},{"$f":"CV580 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J584:CV584)","v":86409224.174463138},null,{"$f":"J579 / Discounting!J$19","v":0},{"$f":"K579 / Discounting!K$19","v":0},{"$f":"L579 / Discounting!L$19","v":0},{"$f":"M579 / Discounting!M$19","v":0},{"$f":"N579 / Discounting!N$19","v":0},{"$f":"O579 / Discounting!O$19","v":0},{"$f":"P579 / Discounting!P$19","v":0},{"$f":"Q579 / Discounting!Q$19","v":0},{"$f":"R579 / Discounting!R$19","v":0},{"$f":"S579 / Discounting!S$19","v":0},{"$f":"T579 / Discounting!T$19","v":0},{"$f":"U579 / Discounting!U$19","v":0},{"$f":"V579 / Discounting!V$19","v":0},{"$f":"W579 / Discounting!W$19","v":0},{"$f":"X579 / Discounting!X$19","v":0},{"$f":"Y579 / Discounting!Y$19","v":-560712050.81606424},{"$f":"Z579 / Discounting!Z$19","v":-825279884.18314958},{"$f":"AA579 / Discounting!AA$19","v":-1130483670.3120801},{"$f":"AB579 / Discounting!AB$19","v":-1220033837.6262209},{"$f":"AC579 / Discounting!AC$19","v":-1053342646.4835758},{"$f":"AD579 / Discounting!AD$19","v":3588021.6057916619},{"$f":"AE579 / Discounting!AE$19","v":764903863.93401611},{"$f":"AF579 / Discounting!AF$19","v":637271040.55505621},{"$f":"AG579 / Discounting!AG$19","v":500837322.84900343},{"$f":"AH579 / Discounting!AH$19","v":435380679.1812371},{"$f":"AI579 / Discounting!AI$19","v":365687152.48535752},{"$f":"AJ579 / Discounting!AJ$19","v":267230954.07675406},{"$f":"AK579 / Discounting!AK$19","v":235615279.51492992},{"$f":"AL579 / Discounting!AL$19","v":207740942.3643797},{"$f":"AM579 / Discounting!AM$19","v":183164740.67887351},{"$f":"AN579 / Discounting!AN$19","v":161496063.81178635},{"$f":"AO579 / Discounting!AO$19","v":142390637.66431606},{"$f":"AP579 / Discounting!AP$19","v":125545015.87582189},{"$f":"AQ579 / Discounting!AQ$19","v":110691727.71040307},{"$f":"AR579 / Discounting!AR$19","v":97595004.109664604},{"$f":"AS579 / Discounting!AS$19","v":80426066.282449558},{"$f":"AT579 / Discounting!AT$19","v":71173509.984468684},{"$f":"AU579 / Discounting!AU$19","v":62985407.065901466},{"$f":"AV579 / Discounting!AV$19","v":55739298.288408391},{"$f":"AW579 / Discounting!AW$19","v":49326812.644609205},{"$f":"AX579 / Discounting!AX$19","v":43652046.588149749},{"$f":"AY579 / Discounting!AY$19","v":38630129.724026322},{"$f":"AZ579 / Discounting!AZ$19","v":34185955.507987902},{"$f":"BA579 / Discounting!BA$19","v":30253057.971670721},{"$f":"BB579 / Discounting!BB$19","v":26772617.674044881},{"$f":"BC579 / Discounting!BC$19","v":23692582.0124291},{"$f":"BD579 / Discounting!BD$19","v":20966886.736662924},{"$f":"BE579 / Discounting!BE$19","v":18554767.023595508},{"$f":"BF579 / Discounting!BF$19","v":16420147.808491603},{"$f":"BG579 / Discounting!BG$19","v":15376920.983082863},{"$f":"BH579 / Discounting!BH$19","v":13561054.226072617},{"$f":"BI579 / Discounting!BI$19","v":11960293.997372994},{"$f":"BJ579 / Discounting!BJ$19","v":10549072.47203397},{"$f":"BK579 / Discounting!BK$19","v":9304871.9611158073},{"$f":"BL579 / Discounting!BL$19","v":3591368.2255872055},{"$f":"BM579 / Discounting!BM$19","v":0},{"$f":"BN579 / Discounting!BN$19","v":0},{"$f":"BO579 / Discounting!BO$19","v":0},{"$f":"BP579 / Discounting!BP$19","v":0},{"$f":"BQ579 / Discounting!BQ$19","v":0},{"$f":"BR579 / Discounting!BR$19","v":0},{"$f":"BS579 / Discounting!BS$19","v":0},{"$f":"BT579 / Discounting!BT$19","v":0},{"$f":"BU579 / Discounting!BU$19","v":0},{"$f":"BV579 / Discounting!BV$19","v":0},{"$f":"BW579 / Discounting!BW$19","v":0},{"$f":"BX579 / Discounting!BX$19","v":0},{"$f":"BY579 / Discounting!BY$19","v":0},{"$f":"BZ579 / Discounting!BZ$19","v":0},{"$f":"CA579 / Discounting!CA$19","v":0},{"$f":"CB579 / Discounting!CB$19","v":0},{"$f":"CC579 / Discounting!CC$19","v":0},{"$f":"CD579 / Discounting!CD$19","v":0},{"$f":"CE579 / Discounting!CE$19","v":0},{"$f":"CF579 / Discounting!CF$19","v":0},{"$f":"CG579 / Discounting!CG$19","v":0},{"$f":"CH579 / Discounting!CH$19","v":0},{"$f":"CI579 / Discounting!CI$19","v":0},{"$f":"CJ579 / Discounting!CJ$19","v":0},{"$f":"CK579 / Discounting!CK$19","v":0},{"$f":"CL579 / Discounting!CL$19","v":0},{"$f":"CM579 / Discounting!CM$19","v":0},{"$f":"CN579 / Discounting!CN$19","v":0},{"$f":"CO579 / Discounting!CO$19","v":0},{"$f":"CP579 / Discounting!CP$19","v":0},{"$f":"CQ579 / Discounting!CQ$19","v":0},{"$f":"CR579 / Discounting!CR$19","v":0},{"$f":"CS579 / Discounting!CS$19","v":0},{"$f":"CT579 / Discounting!CT$19","v":0},{"$f":"CU579 / Discounting!CU$19","v":0},{"$f":"CV579 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J585:CV585)","v":46899464.982692443},null,{"$f":"J579 / Discounting!J$20","v":0},{"$f":"K579 / Discounting!K$20","v":0},{"$f":"L579 / Discounting!L$20","v":0},{"$f":"M579 / Discounting!M$20","v":0},{"$f":"N579 / Discounting!N$20","v":0},{"$f":"O579 / Discounting!O$20","v":0},{"$f":"P579 / Discounting!P$20","v":0},{"$f":"Q579 / Discounting!Q$20","v":0},{"$f":"R579 / Discounting!R$20","v":0},{"$f":"S579 / Discounting!S$20","v":0},{"$f":"T579 / Discounting!T$20","v":0},{"$f":"U579 / Discounting!U$20","v":0},{"$f":"V579 / Discounting!V$20","v":0},{"$f":"W579 / Discounting!W$20","v":0},{"$f":"X579 / Discounting!X$20","v":0},{"$f":"Y579 / Discounting!Y$20","v":-304332036.81504661},{"$f":"Z579 / Discounting!Z$20","v":-447928857.1208787},{"$f":"AA579 / Discounting!AA$20","v":-613581244.54700637},{"$f":"AB579 / Discounting!AB$20","v":-662185487.62716925},{"$f":"AC579 / Discounting!AC$20","v":-571712187.39091539},{"$f":"AD579 / Discounting!AD$20","v":1947434.3771241212},{"$f":"AE579 / Discounting!AE$20","v":415159172.23455739},{"$f":"AF579 / Discounting!AF$20","v":345885189.18596423},{"$f":"AG579 / Discounting!AG$20","v":271834433.2956602},{"$f":"AH579 / Discounting!AH$20","v":236307189.56780466},{"$f":"AI579 / Discounting!AI$20","v":198480335.47877321},{"$f":"AJ579 / Discounting!AJ$20","v":145042255.53177059},{"$f":"AK579 / Discounting!AK$20","v":127882534.03001553},{"$f":"AL579 / Discounting!AL$20","v":112753460.58215587},{"$f":"AM579 / Discounting!AM$20","v":99414482.928220972},{"$f":"AN579 / Discounting!AN$20","v":87653593.258648023},{"$f":"AO579 / Discounting!AO$20","v":77283933.385604873},{"$f":"AP579 / Discounting!AP$20","v":68140804.78181085},{"$f":"AQ579 / Discounting!AQ$20","v":60079035.04776676},{"$f":"AR579 / Discounting!AR$20","v":52970658.184427477},{"$f":"AS579 / Discounting!AS$20","v":43652046.588149734},{"$f":"AT579 / Discounting!AT$20","v":38630129.724026337},{"$f":"AU579 / Discounting!AU$20","v":34185955.507987894},{"$f":"AV579 / Discounting!AV$20","v":30253057.971670706},{"$f":"AW579 / Discounting!AW$20","v":26772617.674044881},{"$f":"AX579 / Discounting!AX$20","v":23692582.012429107},{"$f":"AY579 / Discounting!AY$20","v":20966886.736662924},{"$f":"AZ579 / Discounting!AZ$20","v":18554767.023595508},{"$f":"BA579 / Discounting!BA$20","v":16420147.808491606},{"$f":"BB579 / Discounting!BB$20","v":14531104.255302303},{"$f":"BC579 / Discounting!BC$20","v":12859384.296727702},{"$f":"BD579 / Discounting!BD$20","v":11379986.103298856},{"$f":"BE579 / Discounting!BE$20","v":10070784.162211377},{"$f":"BF579 / Discounting!BF$20","v":8912198.3736383878},{"$f":"BG579 / Discounting!BG$20","v":8345976.6486466341},{"$f":"BH579 / Discounting!BH$20","v":7360396.9238282256},{"$f":"BI579 / Discounting!BI$20","v":6491568.4045487549},{"$f":"BJ579 / Discounting!BJ$20","v":5725613.8997747032},{"$f":"BK579 / Discounting!BK$20","v":5050311.7100982796},{"$f":"BL579 / Discounting!BL$20","v":1949250.788270165},{"$f":"BM579 / Discounting!BM$20","v":0},{"$f":"BN579 / Discounting!BN$20","v":0},{"$f":"BO579 / Discounting!BO$20","v":0},{"$f":"BP579 / Discounting!BP$20","v":0},{"$f":"BQ579 / Discounting!BQ$20","v":0},{"$f":"BR579 / Discounting!BR$20","v":0},{"$f":"BS579 / Discounting!BS$20","v":0},{"$f":"BT579 / Discounting!BT$20","v":0},{"$f":"BU579 / Discounting!BU$20","v":0},{"$f":"BV579 / Discounting!BV$20","v":0},{"$f":"BW579 / Discounting!BW$20","v":0},{"$f":"BX579 / Discounting!BX$20","v":0},{"$f":"BY579 / Discounting!BY$20","v":0},{"$f":"BZ579 / Discounting!BZ$20","v":0},{"$f":"CA579 / Discounting!CA$20","v":0},{"$f":"CB579 / Discounting!CB$20","v":0},{"$f":"CC579 / Discounting!CC$20","v":0},{"$f":"CD579 / Discounting!CD$20","v":0},{"$f":"CE579 / Discounting!CE$20","v":0},{"$f":"CF579 / Discounting!CF$20","v":0},{"$f":"CG579 / Discounting!CG$20","v":0},{"$f":"CH579 / Discounting!CH$20","v":0},{"$f":"CI579 / Discounting!CI$20","v":0},{"$f":"CJ579 / Discounting!CJ$20","v":0},{"$f":"CK579 / Discounting!CK$20","v":0},{"$f":"CL579 / Discounting!CL$20","v":0},{"$f":"CM579 / Discounting!CM$20","v":0},{"$f":"CN579 / Discounting!CN$20","v":0},{"$f":"CO579 / Discounting!CO$20","v":0},{"$f":"CP579 / Discounting!CP$20","v":0},{"$f":"CQ579 / Discounting!CQ$20","v":0},{"$f":"CR579 / Discounting!CR$20","v":0},{"$f":"CS579 / Discounting!CS$20","v":0},{"$f":"CT579 / Discounting!CT$20","v":0},{"$f":"CU579 / Discounting!CU$20","v":0},{"$f":"CV579 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J588:CV588), \"Null\")","v":0.13207914521082365},null,{"$f":"J580","v":0},{"$f":"K580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-560712050.81606424,-932566269.12695897,-1443514598.6214948,-1760383164.2093606,-1717447387.3790288,6610697.2305990309,1592492940.0948195,1499247342.5407319,1331448072.5187359,1307901819.2485092,1241349682.7403088,1025060834.9840292,1021279871.8155836,1017517442.2934115,1013771514.92609,1010040048.0127642,1006320988.3420544,1002612269.8714341,998911812.38611841,995217520.1364615,926756620.34412384,926756620.34412432,926756620.34412384,926756620.34412384,926756620.34412408,926756620.3441242,926756620.34412408,926756620.34412408,926756620.34412432,926756620.34412408,926756620.34412396,926756620.34412408,926756620.34412408,926756620.34412408,980700645.40212405,977324924.18447709,974015393.57894063,970770755.73037565,967589738.23178267,422006588.92104411,{"$f":"BM580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J589:CV589), \"Null\")","v":0.13207914521082365},null,{"$f":"J579","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-560712050.81606424,-932566269.12695897,-1443514598.6214948,-1760383164.2093606,-1717447387.3790288,6610697.2305990309,1592492940.0948195,1499247342.5407319,1331448072.5187359,1307901819.2485092,1241349682.7403088,1025060834.9840292,1021279871.8155836,1017517442.2934115,1013771514.92609,1010040048.0127642,1006320988.3420544,1002612269.8714341,998911812.38611841,995217520.1364615,926756620.34412384,926756620.34412432,926756620.34412384,926756620.34412384,926756620.34412408,926756620.3441242,926756620.34412408,926756620.34412408,926756620.34412432,926756620.34412408,926756620.34412396,926756620.34412408,926756620.34412408,926756620.34412408,980700645.40212405,977324924.18447709,974015393.57894063,970770755.73037565,967589738.23178267,422006588.92104411,{"$f":"BM579","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC579","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TPDC Return (Real)"]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"TPDC Share of Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J594:CV594)","v":6319890654.6799269},null,{"$f":"J446 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92235217.985365063,71675572.849079341,88501150.784652278,192662938.19903219,192662938.19903219,192662938.19903222,192662938.19903222,192662938.19903219,192662938.19903222,192662938.19903219,192662938.19903222,192662938.19903225,{"$f":"AP446 / AP$201","v":192662938.19903219},192662938.19903222,192662938.19903219,192662938.19903222,192662938.19903222,192662938.19903222,192662938.19903219,192662938.19903219,192662938.19903222,192662938.19903219,192662938.19903219,192662938.19903225,192662938.19903219,192662938.19903219,192662938.19903219,192662938.19903222,192662938.19903222,192662938.19903222,192662938.19903222,192662938.19903222,192662938.19903222,192662938.19903222,94927628.890834004,0,0,0,0,0,0,0,0,0,{"$f":"BV446 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC446 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},495939290,null,{"$f":"J447 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,39249843.557124488,65279638.838887118,101046021.90350462,123226821.49465527,120221317.11653203,46915647.089296438,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP447 / AP$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV447 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC447 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry Loan from JV Partners",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},192438704.10458723,null,{"$f":"J448 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,16821361.524481926,27976988.073808771,43305437.958644845,52811494.926280804,51523421.621370874,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP448 / AP$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV448 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC448 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Write Off of Carry Loan",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J449 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP449 / AP$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV449 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC449 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},-7.9803607666040213E-8,null,{"$f":"J450 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP450 / AP$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.9803607666040213E-8,0,0,0,0,0,0,0,0,0,{"$f":"BV450 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC450 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},7008268648.7845125,null,{"$f":"SUM(J594:J598)","v":0},{"$f":"SUM(K594:K598)","v":0},{"$f":"SUM(L594:L598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,56071205.081606418,93256626.912695885,144351459.86214948,176038316.42093608,171744738.73790291,139150865.07466149,71675572.849079341,88501150.784652278,192662938.19903219,192662938.19903219,192662938.19903222,192662938.19903222,192662938.19903219,192662938.19903222,192662938.19903219,192662938.19903222,192662938.19903225,192662938.19903219,192662938.19903222,192662938.19903219,192662938.19903222,192662938.19903222,192662938.19903222,192662938.19903219,192662938.19903219,192662938.19903222,192662938.19903219,192662938.19903219,192662938.19903225,192662938.19903219,192662938.19903219,192662938.19903219,192662938.19903222,192662938.19903222,192662938.19903222,192662938.19903222,192662938.19903222,192662938.19903222,192662938.19903222,94927628.890833929,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW594:BW598)","v":0},0,0,0,0,0,{"$f":"SUM(CC594:CC598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J602:CV602)","v":913945262.99999988},null,{"$f":"J454 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,56071205.081606418,93256626.912695885,144351459.86214948,176038316.42093605,171744738.73790288,74107199.984709188,7084846.9999999981,7084846.9999999981,7084846.9999999981,7084846.9999999981,7084846.9999999991,7084846.9999999991,7084846.9999999991,7084846.9999999991,7084846.9999999991,7084846.9999999991,7084847,{"$f":"AP454 / AP$201","v":7084846.9999999981},7084846.9999999981,7084846.9999999991,7084846.9999999991,7084846.9999999991,7084847,7084846.9999999991,7084846.9999999981,7084846.9999999991,7084846.9999999991,7084846.9999999991,7084846.9999999991,7084846.9999999981,7084846.9999999981,7084846.9999999991,7084847,7084846.9999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV454 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC454 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},665960289.26759362,null,{"$f":"J455 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18874259.791756954,19031942.043406956,19031942.043406956,19031942.043406952,19031942.043406956,19031942.043406956,19031942.043406956,19031942.043406956,19031942.043406956,19031942.043406952,19031942.043406956,19031942.043406956,{"$f":"AP455 / AP$201","v":19031942.043406952},19031942.043406956,19031942.043406952,19031942.043406956,19031942.043406956,19031942.043406956,19031942.043406956,19031942.04340696,19031942.043406956,19031942.043406956,19031942.043406956,19031942.043406956,19031942.043406952,19031942.043406952,19031942.043406956,19031942.043406956,19031942.043406956,19031942.043406956,19031942.043406956,19031942.043406956,19031942.043406956,19031942.043406956,19031942.043406956,0,0,0,0,0,0,0,0,0,{"$f":"BV455 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC455 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},70848470,null,{"$f":"J456 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2402259.857468626,2402259.8574686265,2402259.8574686269,2402259.8574686274,2402259.8574686274,2402259.8574686274,2402259.8574686279,{"$f":"AP456 / AP$201","v":2402259.8574686279},2402259.8574686283,2402259.8574686279,2402259.8574686279,2402259.8574686279,2402259.8574686279,2402259.8574686283,2402259.8574686279,2402259.8574686279,2402259.8574686279,2402259.8574686283,2402259.8574686288,2402259.8574686288,2402259.8574686279,2402259.8574686288,2402259.8574686283,2402259.8574686288,2402259.8574686288,2402259.8574686288,2402259.8574686288,2402259.8574686288,2402259.8574686283,1182934.133409804,0,0,0,0,0,0,0,0,0,{"$f":"BV456 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC456 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender - Principal and Interest",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},601320078.83277488,null,{"$f":"J457 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45880410.890896797,44980794.991075292,44098818.618701264,43234135.900687508,42386407.745772064,41555301.711541243,40740491.874060042,39941658.700058863,39158488.921626329,38390675.41335915,37637917.07192073,36899918.697961502,{"$f":"AP457 / AP$201","v":36176390.880354412},35467049.882700399,34771617.532059215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV457 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC457 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},19647408.175675232,null,{"$f":"J458 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,288994.40729854832,577988.81459709676,577988.81459709653,577988.81459709664,577988.81459709653,577988.81459709664,577988.81459709664,577988.81459709664,577988.81459709664,577988.81459709653,577988.81459709664,577988.81459709676,{"$f":"AP458 / AP$201","v":577988.81459709664},577988.81459709664,577988.81459709653,577988.81459709664,577988.81459709664,577988.81459709653,577988.81459709664,577988.81459709664,577988.81459709653,577988.81459709664,577988.81459709653,577988.81459709676,577988.81459709664,577988.81459709664,577988.81459709664,577988.81459709664,577988.81459709664,577988.81459709653,577988.81459709664,577988.81459709664,577988.81459709664,577988.81459709676,284782.88667250203,0,0,0,0,0,0,0,0,0,{"$f":"BV458 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC458 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J459 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP459 / AP$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV459 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC459 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J473 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP473 / AP$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV473 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC473 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan Balance",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J460 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP460 / AP$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV460 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC460 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2271721509.2760439,null,{"$f":"SUM(J602:J609)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,56071205.081606418,93256626.912695885,144351459.86214948,176038316.42093605,171744738.73790288,139150865.07466146,71675572.849079341,70793596.476705313,69928913.758691549,69081185.603776127,70652339.427013934,69837529.589532733,69038696.415531546,68255526.637099013,67487713.128831834,66734954.787393413,65996956.413434185,{"$f":"SUM(AP602:AP609)","v":65273428.595827088},64564087.598173082,63868655.247531891,29097037.71547268,29097037.71547268,29097037.71547268,29097037.71547268,29097037.71547268,29097037.71547268,29097037.71547268,29097037.71547268,29097037.71547268,29097037.715472672,29097037.715472672,29097037.71547268,29097037.71547268,29097037.71547268,22012190.71547268,22012190.71547268,22012190.71547268,22012190.71547268,22012190.71547268,20499659.063489262,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV602:BV609)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC602:CC609)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Post-Tax Return"]
[{"$nulls":4},"TPDC Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J613:CV613)","v":4736547139.5084743},null,{"$f":"J599 - J610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17707554.307946965,122734024.44034064,123581752.59525606,122010598.77201828,122825408.60949948,123624241.78350064,124407411.5619332,125175225.07020035,125927983.4116388,126665981.78559807,{"$f":"AP599 - AP610","v":127389509.6032051},128098850.60085914,128794282.9515003,163565900.48355955,163565900.48355955,163565900.48355955,163565900.48355952,163565900.48355952,163565900.48355955,163565900.48355952,163565900.48355952,163565900.48355958,163565900.48355952,163565900.48355952,163565900.48355952,163565900.48355955,163565900.48355955,170650747.48355955,170650747.48355955,170650747.48355955,170650747.48355955,170650747.48355955,74427969.827344671,0,0,0,0,0,0,0,0,0,{"$f":"BV599 - BV610","v":0},0,0,0,0,0,0,{"$f":"CC599 - CC610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J614:CV614)","v":4736547139.5084743},null,{"$f":"J613 * Discounting!J$12","v":0},{"$f":"K613 * Discounting!K$12","v":0},{"$f":"L613 * Discounting!L$12","v":0},{"$f":"M613 * Discounting!M$12","v":0},{"$f":"N613 * Discounting!N$12","v":0},{"$f":"O613 * Discounting!O$12","v":0},{"$f":"P613 * Discounting!P$12","v":0},{"$f":"Q613 * Discounting!Q$12","v":0},{"$f":"R613 * Discounting!R$12","v":0},{"$f":"S613 * Discounting!S$12","v":0},{"$f":"T613 * Discounting!T$12","v":0},{"$f":"U613 * Discounting!U$12","v":0},{"$f":"V613 * Discounting!V$12","v":0},{"$f":"W613 * Discounting!W$12","v":0},{"$f":"X613 * Discounting!X$12","v":0},{"$f":"Y613 * Discounting!Y$12","v":0},{"$f":"Z613 * Discounting!Z$12","v":0},{"$f":"AA613 * Discounting!AA$12","v":0},{"$f":"AB613 * Discounting!AB$12","v":0},{"$f":"AC613 * Discounting!AC$12","v":0},{"$f":"AD613 * Discounting!AD$12","v":0},{"$f":"AE613 * Discounting!AE$12","v":0},{"$f":"AF613 * Discounting!AF$12","v":17707554.307946965},{"$f":"AG613 * Discounting!AG$12","v":122734024.44034064},{"$f":"AH613 * Discounting!AH$12","v":123581752.59525606},{"$f":"AI613 * Discounting!AI$12","v":122010598.77201828},{"$f":"AJ613 * Discounting!AJ$12","v":122825408.60949948},{"$f":"AK613 * Discounting!AK$12","v":123624241.78350064},{"$f":"AL613 * Discounting!AL$12","v":124407411.5619332},{"$f":"AM613 * Discounting!AM$12","v":125175225.07020035},{"$f":"AN613 * Discounting!AN$12","v":125927983.4116388},{"$f":"AO613 * Discounting!AO$12","v":126665981.78559807},{"$f":"AP613 * Discounting!AP$12","v":127389509.6032051},{"$f":"AQ613 * Discounting!AQ$12","v":128098850.60085914},{"$f":"AR613 * Discounting!AR$12","v":128794282.9515003},{"$f":"AS613 * Discounting!AS$12","v":163565900.48355955},{"$f":"AT613 * Discounting!AT$12","v":163565900.48355955},{"$f":"AU613 * Discounting!AU$12","v":163565900.48355955},{"$f":"AV613 * Discounting!AV$12","v":163565900.48355952},{"$f":"AW613 * Discounting!AW$12","v":163565900.48355952},{"$f":"AX613 * Discounting!AX$12","v":163565900.48355955},{"$f":"AY613 * Discounting!AY$12","v":163565900.48355952},{"$f":"AZ613 * Discounting!AZ$12","v":163565900.48355952},{"$f":"BA613 * Discounting!BA$12","v":163565900.48355958},{"$f":"BB613 * Discounting!BB$12","v":163565900.48355952},{"$f":"BC613 * Discounting!BC$12","v":163565900.48355952},{"$f":"BD613 * Discounting!BD$12","v":163565900.48355952},{"$f":"BE613 * Discounting!BE$12","v":163565900.48355955},{"$f":"BF613 * Discounting!BF$12","v":163565900.48355955},{"$f":"BG613 * Discounting!BG$12","v":170650747.48355955},{"$f":"BH613 * Discounting!BH$12","v":170650747.48355955},{"$f":"BI613 * Discounting!BI$12","v":170650747.48355955},{"$f":"BJ613 * Discounting!BJ$12","v":170650747.48355955},{"$f":"BK613 * Discounting!BK$12","v":170650747.48355955},{"$f":"BL613 * Discounting!BL$12","v":74427969.827344671},{"$f":"BM613 * Discounting!BM$12","v":0},{"$f":"BN613 * Discounting!BN$12","v":0},{"$f":"BO613 * Discounting!BO$12","v":0},{"$f":"BP613 * Discounting!BP$12","v":0},{"$f":"BQ613 * Discounting!BQ$12","v":0},{"$f":"BR613 * Discounting!BR$12","v":0},{"$f":"BS613 * Discounting!BS$12","v":0},{"$f":"BT613 * Discounting!BT$12","v":0},{"$f":"BU613 * Discounting!BU$12","v":0},{"$f":"BV613 * Discounting!BV$12","v":0},{"$f":"BW613 * Discounting!BW$12","v":0},{"$f":"BX613 * Discounting!BX$12","v":0},{"$f":"BY613 * Discounting!BY$12","v":0},{"$f":"BZ613 * Discounting!BZ$12","v":0},{"$f":"CA613 * Discounting!CA$12","v":0},{"$f":"CB613 * Discounting!CB$12","v":0},{"$f":"CC613 * Discounting!CC$12","v":0},{"$f":"CD613 * Discounting!CD$12","v":0},{"$f":"CE613 * Discounting!CE$12","v":0},{"$f":"CF613 * Discounting!CF$12","v":0},{"$f":"CG613 * Discounting!CG$12","v":0},{"$f":"CH613 * Discounting!CH$12","v":0},{"$f":"CI613 * Discounting!CI$12","v":0},{"$f":"CJ613 * Discounting!CJ$12","v":0},{"$f":"CK613 * Discounting!CK$12","v":0},{"$f":"CL613 * Discounting!CL$12","v":0},{"$f":"CM613 * Discounting!CM$12","v":0},{"$f":"CN613 * Discounting!CN$12","v":0},{"$f":"CO613 * Discounting!CO$12","v":0},{"$f":"CP613 * Discounting!CP$12","v":0},{"$f":"CQ613 * Discounting!CQ$12","v":0},{"$f":"CR613 * Discounting!CR$12","v":0},{"$f":"CS613 * Discounting!CS$12","v":0},{"$f":"CT613 * Discounting!CT$12","v":0},{"$f":"CU613 * Discounting!CU$12","v":0},{"$f":"CV613 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Post-Tax Return NPV\"&Inputs!C482*100","v":"TPDC Post-Tax Return NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J617:CV617)","v":670927001.09431672},null,{"$f":"J614 / Discounting!J$23","v":0},{"$f":"K614 / Discounting!K$23","v":0},{"$f":"L614 / Discounting!L$23","v":0},{"$f":"M614 / Discounting!M$23","v":0},{"$f":"N614 / Discounting!N$23","v":0},{"$f":"O614 / Discounting!O$23","v":0},{"$f":"P614 / Discounting!P$23","v":0},{"$f":"Q614 / Discounting!Q$23","v":0},{"$f":"R614 / Discounting!R$23","v":0},{"$f":"S614 / Discounting!S$23","v":0},{"$f":"T614 / Discounting!T$23","v":0},{"$f":"U614 / Discounting!U$23","v":0},{"$f":"V614 / Discounting!V$23","v":0},{"$f":"W614 / Discounting!W$23","v":0},{"$f":"X614 / Discounting!X$23","v":0},{"$f":"Y614 / Discounting!Y$23","v":0},{"$f":"Z614 / Discounting!Z$23","v":0},{"$f":"AA614 / Discounting!AA$23","v":0},{"$f":"AB614 / Discounting!AB$23","v":0},{"$f":"AC614 / Discounting!AC$23","v":0},{"$f":"AD614 / Discounting!AD$23","v":0},{"$f":"AE614 / Discounting!AE$23","v":0},{"$f":"AF614 / Discounting!AF$23","v":9086775.2471341025},{"$f":"AG614 / Discounting!AG$23","v":57256328.204260662},{"$f":"AH614 / Discounting!AH$23","v":52410726.949945711},{"$f":"AI614 / Discounting!AI$23","v":47040367.595830671},{"$f":"AJ614 / Discounting!AJ$23","v":43049556.41893883},{"$f":"AK614 / Discounting!AK$23","v":39390493.248299628},{"$f":"AL614 / Discounting!AL$23","v":36036395.704734206},{"$f":"AM614 / Discounting!AM$23","v":32962549.025781691},{"$f":"AN614 / Discounting!AN$23","v":30146158.021838218},{"$f":"AO614 / Discounting!AO$23","v":27566208.1500104},{"$f":"AP614 / Discounting!AP$23","v":25203335.348796681},{"$f":"AQ614 / Discounting!AQ$23","v":23039704.257831667},{"$f":"AR614 / Discounting!AR$23","v":21058894.435347002},{"$f":"AS614 / Discounting!AS$23","v":24313028.868912295},{"$f":"AT614 / Discounting!AT$23","v":22102753.517192993},{"$f":"AU614 / Discounting!AU$23","v":20093412.288357265},{"$f":"AV614 / Discounting!AV$23","v":18266738.443961143},{"$f":"AW614 / Discounting!AW$23","v":16606125.858146494},{"$f":"AX614 / Discounting!AX$23","v":15096478.052860452},{"$f":"AY614 / Discounting!AY$23","v":13724070.957145862},{"$f":"AZ614 / Discounting!AZ$23","v":12476428.142859874},{"$f":"BA614 / Discounting!BA$23","v":11342207.40259989},{"$f":"BB614 / Discounting!BB$23","v":10311097.638727168},{"$f":"BC614 / Discounting!BC$23","v":9373725.1261156052},{"$f":"BD614 / Discounting!BD$23","v":8521568.2964687329},{"$f":"BE614 / Discounting!BE$23","v":7746880.2695170306},{"$f":"BF614 / Discounting!BF$23","v":7042618.4268336631},{"$f":"BG614 / Discounting!BG$23","v":6679699.1039175773},{"$f":"BH614 / Discounting!BH$23","v":6072453.7308341609},{"$f":"BI614 / Discounting!BI$23","v":5520412.4825765099},{"$f":"BJ614 / Discounting!BJ$23","v":5018556.8023422807},{"$f":"BK614 / Discounting!BK$23","v":4562324.3657657104},{"$f":"BL614 / Discounting!BL$23","v":1808928.7104325762},{"$f":"BM614 / Discounting!BM$23","v":0},{"$f":"BN614 / Discounting!BN$23","v":0},{"$f":"BO614 / Discounting!BO$23","v":0},{"$f":"BP614 / Discounting!BP$23","v":0},{"$f":"BQ614 / Discounting!BQ$23","v":0},{"$f":"BR614 / Discounting!BR$23","v":0},{"$f":"BS614 / Discounting!BS$23","v":0},{"$f":"BT614 / Discounting!BT$23","v":0},{"$f":"BU614 / Discounting!BU$23","v":0},{"$f":"BV614 / Discounting!BV$23","v":0},{"$f":"BW614 / Discounting!BW$23","v":0},{"$f":"BX614 / Discounting!BX$23","v":0},{"$f":"BY614 / Discounting!BY$23","v":0},{"$f":"BZ614 / Discounting!BZ$23","v":0},{"$f":"CA614 / Discounting!CA$23","v":0},{"$f":"CB614 / Discounting!CB$23","v":0},{"$f":"CC614 / Discounting!CC$23","v":0},{"$f":"CD614 / Discounting!CD$23","v":0},{"$f":"CE614 / Discounting!CE$23","v":0},{"$f":"CF614 / Discounting!CF$23","v":0},{"$f":"CG614 / Discounting!CG$23","v":0},{"$f":"CH614 / Discounting!CH$23","v":0},{"$f":"CI614 / Discounting!CI$23","v":0},{"$f":"CJ614 / Discounting!CJ$23","v":0},{"$f":"CK614 / Discounting!CK$23","v":0},{"$f":"CL614 / Discounting!CL$23","v":0},{"$f":"CM614 / Discounting!CM$23","v":0},{"$f":"CN614 / Discounting!CN$23","v":0},{"$f":"CO614 / Discounting!CO$23","v":0},{"$f":"CP614 / Discounting!CP$23","v":0},{"$f":"CQ614 / Discounting!CQ$23","v":0},{"$f":"CR614 / Discounting!CR$23","v":0},{"$f":"CS614 / Discounting!CS$23","v":0},{"$f":"CT614 / Discounting!CT$23","v":0},{"$f":"CU614 / Discounting!CU$23","v":0},{"$f":"CV614 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J618:CV618)","v":670927001.09431672},null,{"$f":"J613 / Discounting!J$23","v":0},{"$f":"K613 / Discounting!K$23","v":0},{"$f":"L613 / Discounting!L$23","v":0},{"$f":"M613 / Discounting!M$23","v":0},{"$f":"N613 / Discounting!N$23","v":0},{"$f":"O613 / Discounting!O$23","v":0},{"$f":"P613 / Discounting!P$23","v":0},{"$f":"Q613 / Discounting!Q$23","v":0},{"$f":"R613 / Discounting!R$23","v":0},{"$f":"S613 / Discounting!S$23","v":0},{"$f":"T613 / Discounting!T$23","v":0},{"$f":"U613 / Discounting!U$23","v":0},{"$f":"V613 / Discounting!V$23","v":0},{"$f":"W613 / Discounting!W$23","v":0},{"$f":"X613 / Discounting!X$23","v":0},{"$f":"Y613 / Discounting!Y$23","v":0},{"$f":"Z613 / Discounting!Z$23","v":0},{"$f":"AA613 / Discounting!AA$23","v":0},{"$f":"AB613 / Discounting!AB$23","v":0},{"$f":"AC613 / Discounting!AC$23","v":0},{"$f":"AD613 / Discounting!AD$23","v":0},{"$f":"AE613 / Discounting!AE$23","v":0},{"$f":"AF613 / Discounting!AF$23","v":9086775.2471341025},{"$f":"AG613 / Discounting!AG$23","v":57256328.204260662},{"$f":"AH613 / Discounting!AH$23","v":52410726.949945711},{"$f":"AI613 / Discounting!AI$23","v":47040367.595830671},{"$f":"AJ613 / Discounting!AJ$23","v":43049556.41893883},{"$f":"AK613 / Discounting!AK$23","v":39390493.248299628},{"$f":"AL613 / Discounting!AL$23","v":36036395.704734206},{"$f":"AM613 / Discounting!AM$23","v":32962549.025781691},{"$f":"AN613 / Discounting!AN$23","v":30146158.021838218},{"$f":"AO613 / Discounting!AO$23","v":27566208.1500104},{"$f":"AP613 / Discounting!AP$23","v":25203335.348796681},{"$f":"AQ613 / Discounting!AQ$23","v":23039704.257831667},{"$f":"AR613 / Discounting!AR$23","v":21058894.435347002},{"$f":"AS613 / Discounting!AS$23","v":24313028.868912295},{"$f":"AT613 / Discounting!AT$23","v":22102753.517192993},{"$f":"AU613 / Discounting!AU$23","v":20093412.288357265},{"$f":"AV613 / Discounting!AV$23","v":18266738.443961143},{"$f":"AW613 / Discounting!AW$23","v":16606125.858146494},{"$f":"AX613 / Discounting!AX$23","v":15096478.052860452},{"$f":"AY613 / Discounting!AY$23","v":13724070.957145862},{"$f":"AZ613 / Discounting!AZ$23","v":12476428.142859874},{"$f":"BA613 / Discounting!BA$23","v":11342207.40259989},{"$f":"BB613 / Discounting!BB$23","v":10311097.638727168},{"$f":"BC613 / Discounting!BC$23","v":9373725.1261156052},{"$f":"BD613 / Discounting!BD$23","v":8521568.2964687329},{"$f":"BE613 / Discounting!BE$23","v":7746880.2695170306},{"$f":"BF613 / Discounting!BF$23","v":7042618.4268336631},{"$f":"BG613 / Discounting!BG$23","v":6679699.1039175773},{"$f":"BH613 / Discounting!BH$23","v":6072453.7308341609},{"$f":"BI613 / Discounting!BI$23","v":5520412.4825765099},{"$f":"BJ613 / Discounting!BJ$23","v":5018556.8023422807},{"$f":"BK613 / Discounting!BK$23","v":4562324.3657657104},{"$f":"BL613 / Discounting!BL$23","v":1808928.7104325762},{"$f":"BM613 / Discounting!BM$23","v":0},{"$f":"BN613 / Discounting!BN$23","v":0},{"$f":"BO613 / Discounting!BO$23","v":0},{"$f":"BP613 / Discounting!BP$23","v":0},{"$f":"BQ613 / Discounting!BQ$23","v":0},{"$f":"BR613 / Discounting!BR$23","v":0},{"$f":"BS613 / Discounting!BS$23","v":0},{"$f":"BT613 / Discounting!BT$23","v":0},{"$f":"BU613 / Discounting!BU$23","v":0},{"$f":"BV613 / Discounting!BV$23","v":0},{"$f":"BW613 / Discounting!BW$23","v":0},{"$f":"BX613 / Discounting!BX$23","v":0},{"$f":"BY613 / Discounting!BY$23","v":0},{"$f":"BZ613 / Discounting!BZ$23","v":0},{"$f":"CA613 / Discounting!CA$23","v":0},{"$f":"CB613 / Discounting!CB$23","v":0},{"$f":"CC613 / Discounting!CC$23","v":0},{"$f":"CD613 / Discounting!CD$23","v":0},{"$f":"CE613 / Discounting!CE$23","v":0},{"$f":"CF613 / Discounting!CF$23","v":0},{"$f":"CG613 / Discounting!CG$23","v":0},{"$f":"CH613 / Discounting!CH$23","v":0},{"$f":"CI613 / Discounting!CI$23","v":0},{"$f":"CJ613 / Discounting!CJ$23","v":0},{"$f":"CK613 / Discounting!CK$23","v":0},{"$f":"CL613 / Discounting!CL$23","v":0},{"$f":"CM613 / Discounting!CM$23","v":0},{"$f":"CN613 / Discounting!CN$23","v":0},{"$f":"CO613 / Discounting!CO$23","v":0},{"$f":"CP613 / Discounting!CP$23","v":0},{"$f":"CQ613 / Discounting!CQ$23","v":0},{"$f":"CR613 / Discounting!CR$23","v":0},{"$f":"CS613 / Discounting!CS$23","v":0},{"$f":"CT613 / Discounting!CT$23","v":0},{"$f":"CU613 / Discounting!CU$23","v":0},{"$f":"CV613 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J619:CV619)","v":416592881.19559431},null,{"$f":"J613 / Discounting!J$24","v":0},{"$f":"K613 / Discounting!K$24","v":0},{"$f":"L613 / Discounting!L$24","v":0},{"$f":"M613 / Discounting!M$24","v":0},{"$f":"N613 / Discounting!N$24","v":0},{"$f":"O613 / Discounting!O$24","v":0},{"$f":"P613 / Discounting!P$24","v":0},{"$f":"Q613 / Discounting!Q$24","v":0},{"$f":"R613 / Discounting!R$24","v":0},{"$f":"S613 / Discounting!S$24","v":0},{"$f":"T613 / Discounting!T$24","v":0},{"$f":"U613 / Discounting!U$24","v":0},{"$f":"V613 / Discounting!V$24","v":0},{"$f":"W613 / Discounting!W$24","v":0},{"$f":"X613 / Discounting!X$24","v":0},{"$f":"Y613 / Discounting!Y$24","v":0},{"$f":"Z613 / Discounting!Z$24","v":0},{"$f":"AA613 / Discounting!AA$24","v":0},{"$f":"AB613 / Discounting!AB$24","v":0},{"$f":"AC613 / Discounting!AC$24","v":0},{"$f":"AD613 / Discounting!AD$24","v":0},{"$f":"AE613 / Discounting!AE$24","v":0},{"$f":"AF613 / Discounting!AF$24","v":5642172.508791687},{"$f":"AG613 / Discounting!AG$24","v":35551675.062098734},{"$f":"AH613 / Discounting!AH$24","v":32542937.920252398},{"$f":"AI613 / Discounting!AI$24","v":29208367.284792181},{"$f":"AJ613 / Discounting!AJ$24","v":26730387.528757237},{"$f":"AK613 / Discounting!AK$24","v":24458397.18368692},{"$f":"AL613 / Discounting!AL$24","v":22375766.499266818},{"$f":"AM613 / Discounting!AM$24","v":20467149.552490629},{"$f":"AN613 / Discounting!AN$24","v":18718392.324070144},{"$f":"AO613 / Discounting!AO$24","v":17116446.436228517},{"$f":"AP613 / Discounting!AP$24","v":15649288.330278404},{"$f":"AQ613 / Discounting!AQ$24","v":14305843.650664484},{"$f":"AR613 / Discounting!AR$24","v":13075916.594958737},{"$f":"AS613 / Discounting!AS$24","v":15096478.052860452},{"$f":"AT613 / Discounting!AT$24","v":13724070.957145866},{"$f":"AU613 / Discounting!AU$24","v":12476428.142859878},{"$f":"AV613 / Discounting!AV$24","v":11342207.402599884},{"$f":"AW613 / Discounting!AW$24","v":10311097.638727168},{"$f":"AX613 / Discounting!AX$24","v":9373725.1261156071},{"$f":"AY613 / Discounting!AY$24","v":8521568.2964687329},{"$f":"AZ613 / Discounting!AZ$24","v":7746880.2695170287},{"$f":"BA613 / Discounting!BA$24","v":7042618.4268336641},{"$f":"BB613 / Discounting!BB$24","v":6402380.3880306017},{"$f":"BC613 / Discounting!BC$24","v":5820345.8073005462},{"$f":"BD613 / Discounting!BD$24","v":5291223.4611823149},{"$f":"BE613 / Discounting!BE$24","v":4810203.1465293774},{"$f":"BF613 / Discounting!BF$24","v":4372911.9513903428},{"$f":"BG613 / Discounting!BG$24","v":4147567.6052415543},{"$f":"BH613 / Discounting!BH$24","v":3770516.0047650491},{"$f":"BI613 / Discounting!BI$24","v":3427741.8225136809},{"$f":"BJ613 / Discounting!BJ$24","v":3116128.9295578911},{"$f":"BK613 / Discounting!BK$24","v":2832844.4814162645},{"$f":"BL613 / Discounting!BL$24","v":1123202.4082014863},{"$f":"BM613 / Discounting!BM$24","v":0},{"$f":"BN613 / Discounting!BN$24","v":0},{"$f":"BO613 / Discounting!BO$24","v":0},{"$f":"BP613 / Discounting!BP$24","v":0},{"$f":"BQ613 / Discounting!BQ$24","v":0},{"$f":"BR613 / Discounting!BR$24","v":0},{"$f":"BS613 / Discounting!BS$24","v":0},{"$f":"BT613 / Discounting!BT$24","v":0},{"$f":"BU613 / Discounting!BU$24","v":0},{"$f":"BV613 / Discounting!BV$24","v":0},{"$f":"BW613 / Discounting!BW$24","v":0},{"$f":"BX613 / Discounting!BX$24","v":0},{"$f":"BY613 / Discounting!BY$24","v":0},{"$f":"BZ613 / Discounting!BZ$24","v":0},{"$f":"CA613 / Discounting!CA$24","v":0},{"$f":"CB613 / Discounting!CB$24","v":0},{"$f":"CC613 / Discounting!CC$24","v":0},{"$f":"CD613 / Discounting!CD$24","v":0},{"$f":"CE613 / Discounting!CE$24","v":0},{"$f":"CF613 / Discounting!CF$24","v":0},{"$f":"CG613 / Discounting!CG$24","v":0},{"$f":"CH613 / Discounting!CH$24","v":0},{"$f":"CI613 / Discounting!CI$24","v":0},{"$f":"CJ613 / Discounting!CJ$24","v":0},{"$f":"CK613 / Discounting!CK$24","v":0},{"$f":"CL613 / Discounting!CL$24","v":0},{"$f":"CM613 / Discounting!CM$24","v":0},{"$f":"CN613 / Discounting!CN$24","v":0},{"$f":"CO613 / Discounting!CO$24","v":0},{"$f":"CP613 / Discounting!CP$24","v":0},{"$f":"CQ613 / Discounting!CQ$24","v":0},{"$f":"CR613 / Discounting!CR$24","v":0},{"$f":"CS613 / Discounting!CS$24","v":0},{"$f":"CT613 / Discounting!CT$24","v":0},{"$f":"CU613 / Discounting!CU$24","v":0},{"$f":"CV613 / Discounting!CV$24","v":0}]
[]
[null,null,null,"TPDC Fully Paid Equity Cash Costs"]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J622:CV622)","v":0},null,{"$f":"-J468 / J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP468 / AP201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV468 / BV201","v":0},0,0,0,0,0,0,{"$f":"-CC468 / CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J623:CV623)","v":0},null,{"$f":"J622 * Discounting!J$12","v":0},{"$f":"K622 * Discounting!K$12","v":0},{"$f":"L622 * Discounting!L$12","v":0},{"$f":"M622 * Discounting!M$12","v":0},{"$f":"N622 * Discounting!N$12","v":0},{"$f":"O622 * Discounting!O$12","v":0},{"$f":"P622 * Discounting!P$12","v":0},{"$f":"Q622 * Discounting!Q$12","v":0},{"$f":"R622 * Discounting!R$12","v":0},{"$f":"S622 * Discounting!S$12","v":0},{"$f":"T622 * Discounting!T$12","v":0},{"$f":"U622 * Discounting!U$12","v":0},{"$f":"V622 * Discounting!V$12","v":0},{"$f":"W622 * Discounting!W$12","v":0},{"$f":"X622 * Discounting!X$12","v":0},{"$f":"Y622 * Discounting!Y$12","v":0},{"$f":"Z622 * Discounting!Z$12","v":0},{"$f":"AA622 * Discounting!AA$12","v":0},{"$f":"AB622 * Discounting!AB$12","v":0},{"$f":"AC622 * Discounting!AC$12","v":0},{"$f":"AD622 * Discounting!AD$12","v":0},{"$f":"AE622 * Discounting!AE$12","v":0},{"$f":"AF622 * Discounting!AF$12","v":0},{"$f":"AG622 * Discounting!AG$12","v":0},{"$f":"AH622 * Discounting!AH$12","v":0},{"$f":"AI622 * Discounting!AI$12","v":0},{"$f":"AJ622 * Discounting!AJ$12","v":0},{"$f":"AK622 * Discounting!AK$12","v":0},{"$f":"AL622 * Discounting!AL$12","v":0},{"$f":"AM622 * Discounting!AM$12","v":0},{"$f":"AN622 * Discounting!AN$12","v":0},{"$f":"AO622 * Discounting!AO$12","v":0},{"$f":"AP622 * Discounting!AP$12","v":0},{"$f":"AQ622 * Discounting!AQ$12","v":0},{"$f":"AR622 * Discounting!AR$12","v":0},{"$f":"AS622 * Discounting!AS$12","v":0},{"$f":"AT622 * Discounting!AT$12","v":0},{"$f":"AU622 * Discounting!AU$12","v":0},{"$f":"AV622 * Discounting!AV$12","v":0},{"$f":"AW622 * Discounting!AW$12","v":0},{"$f":"AX622 * Discounting!AX$12","v":0},{"$f":"AY622 * Discounting!AY$12","v":0},{"$f":"AZ622 * Discounting!AZ$12","v":0},{"$f":"BA622 * Discounting!BA$12","v":0},{"$f":"BB622 * Discounting!BB$12","v":0},{"$f":"BC622 * Discounting!BC$12","v":0},{"$f":"BD622 * Discounting!BD$12","v":0},{"$f":"BE622 * Discounting!BE$12","v":0},{"$f":"BF622 * Discounting!BF$12","v":0},{"$f":"BG622 * Discounting!BG$12","v":0},{"$f":"BH622 * Discounting!BH$12","v":0},{"$f":"BI622 * Discounting!BI$12","v":0},{"$f":"BJ622 * Discounting!BJ$12","v":0},{"$f":"BK622 * Discounting!BK$12","v":0},{"$f":"BL622 * Discounting!BL$12","v":0},{"$f":"BM622 * Discounting!BM$12","v":0},{"$f":"BN622 * Discounting!BN$12","v":0},{"$f":"BO622 * Discounting!BO$12","v":0},{"$f":"BP622 * Discounting!BP$12","v":0},{"$f":"BQ622 * Discounting!BQ$12","v":0},{"$f":"BR622 * Discounting!BR$12","v":0},{"$f":"BS622 * Discounting!BS$12","v":0},{"$f":"BT622 * Discounting!BT$12","v":0},{"$f":"BU622 * Discounting!BU$12","v":0},{"$f":"BV622 * Discounting!BV$12","v":0},{"$f":"BW622 * Discounting!BW$12","v":0},{"$f":"BX622 * Discounting!BX$12","v":0},{"$f":"BY622 * Discounting!BY$12","v":0},{"$f":"BZ622 * Discounting!BZ$12","v":0},{"$f":"CA622 * Discounting!CA$12","v":0},{"$f":"CB622 * Discounting!CB$12","v":0},{"$f":"CC622 * Discounting!CC$12","v":0},{"$f":"CD622 * Discounting!CD$12","v":0},{"$f":"CE622 * Discounting!CE$12","v":0},{"$f":"CF622 * Discounting!CF$12","v":0},{"$f":"CG622 * Discounting!CG$12","v":0},{"$f":"CH622 * Discounting!CH$12","v":0},{"$f":"CI622 * Discounting!CI$12","v":0},{"$f":"CJ622 * Discounting!CJ$12","v":0},{"$f":"CK622 * Discounting!CK$12","v":0},{"$f":"CL622 * Discounting!CL$12","v":0},{"$f":"CM622 * Discounting!CM$12","v":0},{"$f":"CN622 * Discounting!CN$12","v":0},{"$f":"CO622 * Discounting!CO$12","v":0},{"$f":"CP622 * Discounting!CP$12","v":0},{"$f":"CQ622 * Discounting!CQ$12","v":0},{"$f":"CR622 * Discounting!CR$12","v":0},{"$f":"CS622 * Discounting!CS$12","v":0},{"$f":"CT622 * Discounting!CT$12","v":0},{"$f":"CU622 * Discounting!CU$12","v":0},{"$f":"CV622 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Equity Cash Costs NPV\"&Inputs!C482*100","v":"TPDC Equity Cash Costs NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J626:CV626)","v":0},null,{"$f":"J623 / Discounting!J$23","v":0},{"$f":"K623 / Discounting!K$23","v":0},{"$f":"L623 / Discounting!L$23","v":0},{"$f":"M623 / Discounting!M$23","v":0},{"$f":"N623 / Discounting!N$23","v":0},{"$f":"O623 / Discounting!O$23","v":0},{"$f":"P623 / Discounting!P$23","v":0},{"$f":"Q623 / Discounting!Q$23","v":0},{"$f":"R623 / Discounting!R$23","v":0},{"$f":"S623 / Discounting!S$23","v":0},{"$f":"T623 / Discounting!T$23","v":0},{"$f":"U623 / Discounting!U$23","v":0},{"$f":"V623 / Discounting!V$23","v":0},{"$f":"W623 / Discounting!W$23","v":0},{"$f":"X623 / Discounting!X$23","v":0},{"$f":"Y623 / Discounting!Y$23","v":0},{"$f":"Z623 / Discounting!Z$23","v":0},{"$f":"AA623 / Discounting!AA$23","v":0},{"$f":"AB623 / Discounting!AB$23","v":0},{"$f":"AC623 / Discounting!AC$23","v":0},{"$f":"AD623 / Discounting!AD$23","v":0},{"$f":"AE623 / Discounting!AE$23","v":0},{"$f":"AF623 / Discounting!AF$23","v":0},{"$f":"AG623 / Discounting!AG$23","v":0},{"$f":"AH623 / Discounting!AH$23","v":0},{"$f":"AI623 / Discounting!AI$23","v":0},{"$f":"AJ623 / Discounting!AJ$23","v":0},{"$f":"AK623 / Discounting!AK$23","v":0},{"$f":"AL623 / Discounting!AL$23","v":0},{"$f":"AM623 / Discounting!AM$23","v":0},{"$f":"AN623 / Discounting!AN$23","v":0},{"$f":"AO623 / Discounting!AO$23","v":0},{"$f":"AP623 / Discounting!AP$23","v":0},{"$f":"AQ623 / Discounting!AQ$23","v":0},{"$f":"AR623 / Discounting!AR$23","v":0},{"$f":"AS623 / Discounting!AS$23","v":0},{"$f":"AT623 / Discounting!AT$23","v":0},{"$f":"AU623 / Discounting!AU$23","v":0},{"$f":"AV623 / Discounting!AV$23","v":0},{"$f":"AW623 / Discounting!AW$23","v":0},{"$f":"AX623 / Discounting!AX$23","v":0},{"$f":"AY623 / Discounting!AY$23","v":0},{"$f":"AZ623 / Discounting!AZ$23","v":0},{"$f":"BA623 / Discounting!BA$23","v":0},{"$f":"BB623 / Discounting!BB$23","v":0},{"$f":"BC623 / Discounting!BC$23","v":0},{"$f":"BD623 / Discounting!BD$23","v":0},{"$f":"BE623 / Discounting!BE$23","v":0},{"$f":"BF623 / Discounting!BF$23","v":0},{"$f":"BG623 / Discounting!BG$23","v":0},{"$f":"BH623 / Discounting!BH$23","v":0},{"$f":"BI623 / Discounting!BI$23","v":0},{"$f":"BJ623 / Discounting!BJ$23","v":0},{"$f":"BK623 / Discounting!BK$23","v":0},{"$f":"BL623 / Discounting!BL$23","v":0},{"$f":"BM623 / Discounting!BM$23","v":0},{"$f":"BN623 / Discounting!BN$23","v":0},{"$f":"BO623 / Discounting!BO$23","v":0},{"$f":"BP623 / Discounting!BP$23","v":0},{"$f":"BQ623 / Discounting!BQ$23","v":0},{"$f":"BR623 / Discounting!BR$23","v":0},{"$f":"BS623 / Discounting!BS$23","v":0},{"$f":"BT623 / Discounting!BT$23","v":0},{"$f":"BU623 / Discounting!BU$23","v":0},{"$f":"BV623 / Discounting!BV$23","v":0},{"$f":"BW623 / Discounting!BW$23","v":0},{"$f":"BX623 / Discounting!BX$23","v":0},{"$f":"BY623 / Discounting!BY$23","v":0},{"$f":"BZ623 / Discounting!BZ$23","v":0},{"$f":"CA623 / Discounting!CA$23","v":0},{"$f":"CB623 / Discounting!CB$23","v":0},{"$f":"CC623 / Discounting!CC$23","v":0},{"$f":"CD623 / Discounting!CD$23","v":0},{"$f":"CE623 / Discounting!CE$23","v":0},{"$f":"CF623 / Discounting!CF$23","v":0},{"$f":"CG623 / Discounting!CG$23","v":0},{"$f":"CH623 / Discounting!CH$23","v":0},{"$f":"CI623 / Discounting!CI$23","v":0},{"$f":"CJ623 / Discounting!CJ$23","v":0},{"$f":"CK623 / Discounting!CK$23","v":0},{"$f":"CL623 / Discounting!CL$23","v":0},{"$f":"CM623 / Discounting!CM$23","v":0},{"$f":"CN623 / Discounting!CN$23","v":0},{"$f":"CO623 / Discounting!CO$23","v":0},{"$f":"CP623 / Discounting!CP$23","v":0},{"$f":"CQ623 / Discounting!CQ$23","v":0},{"$f":"CR623 / Discounting!CR$23","v":0},{"$f":"CS623 / Discounting!CS$23","v":0},{"$f":"CT623 / Discounting!CT$23","v":0},{"$f":"CU623 / Discounting!CU$23","v":0},{"$f":"CV623 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J627:CV627)","v":0},null,{"$f":"J622 / Discounting!J$23","v":0},{"$f":"K622 / Discounting!K$23","v":0},{"$f":"L622 / Discounting!L$23","v":0},{"$f":"M622 / Discounting!M$23","v":0},{"$f":"N622 / Discounting!N$23","v":0},{"$f":"O622 / Discounting!O$23","v":0},{"$f":"P622 / Discounting!P$23","v":0},{"$f":"Q622 / Discounting!Q$23","v":0},{"$f":"R622 / Discounting!R$23","v":0},{"$f":"S622 / Discounting!S$23","v":0},{"$f":"T622 / Discounting!T$23","v":0},{"$f":"U622 / Discounting!U$23","v":0},{"$f":"V622 / Discounting!V$23","v":0},{"$f":"W622 / Discounting!W$23","v":0},{"$f":"X622 / Discounting!X$23","v":0},{"$f":"Y622 / Discounting!Y$23","v":0},{"$f":"Z622 / Discounting!Z$23","v":0},{"$f":"AA622 / Discounting!AA$23","v":0},{"$f":"AB622 / Discounting!AB$23","v":0},{"$f":"AC622 / Discounting!AC$23","v":0},{"$f":"AD622 / Discounting!AD$23","v":0},{"$f":"AE622 / Discounting!AE$23","v":0},{"$f":"AF622 / Discounting!AF$23","v":0},{"$f":"AG622 / Discounting!AG$23","v":0},{"$f":"AH622 / Discounting!AH$23","v":0},{"$f":"AI622 / Discounting!AI$23","v":0},{"$f":"AJ622 / Discounting!AJ$23","v":0},{"$f":"AK622 / Discounting!AK$23","v":0},{"$f":"AL622 / Discounting!AL$23","v":0},{"$f":"AM622 / Discounting!AM$23","v":0},{"$f":"AN622 / Discounting!AN$23","v":0},{"$f":"AO622 / Discounting!AO$23","v":0},{"$f":"AP622 / Discounting!AP$23","v":0},{"$f":"AQ622 / Discounting!AQ$23","v":0},{"$f":"AR622 / Discounting!AR$23","v":0},{"$f":"AS622 / Discounting!AS$23","v":0},{"$f":"AT622 / Discounting!AT$23","v":0},{"$f":"AU622 / Discounting!AU$23","v":0},{"$f":"AV622 / Discounting!AV$23","v":0},{"$f":"AW622 / Discounting!AW$23","v":0},{"$f":"AX622 / Discounting!AX$23","v":0},{"$f":"AY622 / Discounting!AY$23","v":0},{"$f":"AZ622 / Discounting!AZ$23","v":0},{"$f":"BA622 / Discounting!BA$23","v":0},{"$f":"BB622 / Discounting!BB$23","v":0},{"$f":"BC622 / Discounting!BC$23","v":0},{"$f":"BD622 / Discounting!BD$23","v":0},{"$f":"BE622 / Discounting!BE$23","v":0},{"$f":"BF622 / Discounting!BF$23","v":0},{"$f":"BG622 / Discounting!BG$23","v":0},{"$f":"BH622 / Discounting!BH$23","v":0},{"$f":"BI622 / Discounting!BI$23","v":0},{"$f":"BJ622 / Discounting!BJ$23","v":0},{"$f":"BK622 / Discounting!BK$23","v":0},{"$f":"BL622 / Discounting!BL$23","v":0},{"$f":"BM622 / Discounting!BM$23","v":0},{"$f":"BN622 / Discounting!BN$23","v":0},{"$f":"BO622 / Discounting!BO$23","v":0},{"$f":"BP622 / Discounting!BP$23","v":0},{"$f":"BQ622 / Discounting!BQ$23","v":0},{"$f":"BR622 / Discounting!BR$23","v":0},{"$f":"BS622 / Discounting!BS$23","v":0},{"$f":"BT622 / Discounting!BT$23","v":0},{"$f":"BU622 / Discounting!BU$23","v":0},{"$f":"BV622 / Discounting!BV$23","v":0},{"$f":"BW622 / Discounting!BW$23","v":0},{"$f":"BX622 / Discounting!BX$23","v":0},{"$f":"BY622 / Discounting!BY$23","v":0},{"$f":"BZ622 / Discounting!BZ$23","v":0},{"$f":"CA622 / Discounting!CA$23","v":0},{"$f":"CB622 / Discounting!CB$23","v":0},{"$f":"CC622 / Discounting!CC$23","v":0},{"$f":"CD622 / Discounting!CD$23","v":0},{"$f":"CE622 / Discounting!CE$23","v":0},{"$f":"CF622 / Discounting!CF$23","v":0},{"$f":"CG622 / Discounting!CG$23","v":0},{"$f":"CH622 / Discounting!CH$23","v":0},{"$f":"CI622 / Discounting!CI$23","v":0},{"$f":"CJ622 / Discounting!CJ$23","v":0},{"$f":"CK622 / Discounting!CK$23","v":0},{"$f":"CL622 / Discounting!CL$23","v":0},{"$f":"CM622 / Discounting!CM$23","v":0},{"$f":"CN622 / Discounting!CN$23","v":0},{"$f":"CO622 / Discounting!CO$23","v":0},{"$f":"CP622 / Discounting!CP$23","v":0},{"$f":"CQ622 / Discounting!CQ$23","v":0},{"$f":"CR622 / Discounting!CR$23","v":0},{"$f":"CS622 / Discounting!CS$23","v":0},{"$f":"CT622 / Discounting!CT$23","v":0},{"$f":"CU622 / Discounting!CU$23","v":0},{"$f":"CV622 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J628:CV628)","v":0},null,{"$f":"J622 / Discounting!J$24","v":0},{"$f":"K622 / Discounting!K$24","v":0},{"$f":"L622 / Discounting!L$24","v":0},{"$f":"M622 / Discounting!M$24","v":0},{"$f":"N622 / Discounting!N$24","v":0},{"$f":"O622 / Discounting!O$24","v":0},{"$f":"P622 / Discounting!P$24","v":0},{"$f":"Q622 / Discounting!Q$24","v":0},{"$f":"R622 / Discounting!R$24","v":0},{"$f":"S622 / Discounting!S$24","v":0},{"$f":"T622 / Discounting!T$24","v":0},{"$f":"U622 / Discounting!U$24","v":0},{"$f":"V622 / Discounting!V$24","v":0},{"$f":"W622 / Discounting!W$24","v":0},{"$f":"X622 / Discounting!X$24","v":0},{"$f":"Y622 / Discounting!Y$24","v":0},{"$f":"Z622 / Discounting!Z$24","v":0},{"$f":"AA622 / Discounting!AA$24","v":0},{"$f":"AB622 / Discounting!AB$24","v":0},{"$f":"AC622 / Discounting!AC$24","v":0},{"$f":"AD622 / Discounting!AD$24","v":0},{"$f":"AE622 / Discounting!AE$24","v":0},{"$f":"AF622 / Discounting!AF$24","v":0},{"$f":"AG622 / Discounting!AG$24","v":0},{"$f":"AH622 / Discounting!AH$24","v":0},{"$f":"AI622 / Discounting!AI$24","v":0},{"$f":"AJ622 / Discounting!AJ$24","v":0},{"$f":"AK622 / Discounting!AK$24","v":0},{"$f":"AL622 / Discounting!AL$24","v":0},{"$f":"AM622 / Discounting!AM$24","v":0},{"$f":"AN622 / Discounting!AN$24","v":0},{"$f":"AO622 / Discounting!AO$24","v":0},{"$f":"AP622 / Discounting!AP$24","v":0},{"$f":"AQ622 / Discounting!AQ$24","v":0},{"$f":"AR622 / Discounting!AR$24","v":0},{"$f":"AS622 / Discounting!AS$24","v":0},{"$f":"AT622 / Discounting!AT$24","v":0},{"$f":"AU622 / Discounting!AU$24","v":0},{"$f":"AV622 / Discounting!AV$24","v":0},{"$f":"AW622 / Discounting!AW$24","v":0},{"$f":"AX622 / Discounting!AX$24","v":0},{"$f":"AY622 / Discounting!AY$24","v":0},{"$f":"AZ622 / Discounting!AZ$24","v":0},{"$f":"BA622 / Discounting!BA$24","v":0},{"$f":"BB622 / Discounting!BB$24","v":0},{"$f":"BC622 / Discounting!BC$24","v":0},{"$f":"BD622 / Discounting!BD$24","v":0},{"$f":"BE622 / Discounting!BE$24","v":0},{"$f":"BF622 / Discounting!BF$24","v":0},{"$f":"BG622 / Discounting!BG$24","v":0},{"$f":"BH622 / Discounting!BH$24","v":0},{"$f":"BI622 / Discounting!BI$24","v":0},{"$f":"BJ622 / Discounting!BJ$24","v":0},{"$f":"BK622 / Discounting!BK$24","v":0},{"$f":"BL622 / Discounting!BL$24","v":0},{"$f":"BM622 / Discounting!BM$24","v":0},{"$f":"BN622 / Discounting!BN$24","v":0},{"$f":"BO622 / Discounting!BO$24","v":0},{"$f":"BP622 / Discounting!BP$24","v":0},{"$f":"BQ622 / Discounting!BQ$24","v":0},{"$f":"BR622 / Discounting!BR$24","v":0},{"$f":"BS622 / Discounting!BS$24","v":0},{"$f":"BT622 / Discounting!BT$24","v":0},{"$f":"BU622 / Discounting!BU$24","v":0},{"$f":"BV622 / Discounting!BV$24","v":0},{"$f":"BW622 / Discounting!BW$24","v":0},{"$f":"BX622 / Discounting!BX$24","v":0},{"$f":"BY622 / Discounting!BY$24","v":0},{"$f":"BZ622 / Discounting!BZ$24","v":0},{"$f":"CA622 / Discounting!CA$24","v":0},{"$f":"CB622 / Discounting!CB$24","v":0},{"$f":"CC622 / Discounting!CC$24","v":0},{"$f":"CD622 / Discounting!CD$24","v":0},{"$f":"CE622 / Discounting!CE$24","v":0},{"$f":"CF622 / Discounting!CF$24","v":0},{"$f":"CG622 / Discounting!CG$24","v":0},{"$f":"CH622 / Discounting!CH$24","v":0},{"$f":"CI622 / Discounting!CI$24","v":0},{"$f":"CJ622 / Discounting!CJ$24","v":0},{"$f":"CK622 / Discounting!CK$24","v":0},{"$f":"CL622 / Discounting!CL$24","v":0},{"$f":"CM622 / Discounting!CM$24","v":0},{"$f":"CN622 / Discounting!CN$24","v":0},{"$f":"CO622 / Discounting!CO$24","v":0},{"$f":"CP622 / Discounting!CP$24","v":0},{"$f":"CQ622 / Discounting!CQ$24","v":0},{"$f":"CR622 / Discounting!CR$24","v":0},{"$f":"CS622 / Discounting!CS$24","v":0},{"$f":"CT622 / Discounting!CT$24","v":0},{"$f":"CU622 / Discounting!CU$24","v":0},{"$f":"CV622 / Discounting!CV$24","v":0}]
[]
["Payback Periods"]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"MAX('Demand & production'!F318, 'Demand & production'!F319)","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F632)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BL$4 = $F632)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative prodution years",{"$nulls":4},{"$f":"(I633 + 'Demand & production'!J308) * (J4 <= $F$632)","v":0},{"$f":"(J633 + 'Demand & production'!K308) * (K4 <= $F$632)","v":0},{"$f":"(K633 + 'Demand & production'!L308) * (L4 <= $F$632)","v":0},{"$f":"(L633 + 'Demand & production'!M308) * (M4 <= $F$632)","v":0},{"$f":"(M633 + 'Demand & production'!N308) * (N4 <= $F$632)","v":0},{"$f":"(N633 + 'Demand & production'!O308) * (O4 <= $F$632)","v":0},{"$f":"(O633 + 'Demand & production'!P308) * (P4 <= $F$632)","v":0},{"$f":"(P633 + 'Demand & production'!Q308) * (Q4 <= $F$632)","v":0},{"$f":"(Q633 + 'Demand & production'!R308) * (R4 <= $F$632)","v":0},{"$f":"(R633 + 'Demand & production'!S308) * (S4 <= $F$632)","v":0},{"$f":"(S633 + 'Demand & production'!T308) * (T4 <= $F$632)","v":0},{"$f":"(T633 + 'Demand & production'!U308) * (U4 <= $F$632)","v":0},{"$f":"(U633 + 'Demand & production'!V308) * (V4 <= $F$632)","v":0},{"$f":"(V633 + 'Demand & production'!W308) * (W4 <= $F$632)","v":0},{"$f":"(W633 + 'Demand & production'!X308) * (X4 <= $F$632)","v":0},{"$f":"(X633 + 'Demand & production'!Y308) * (Y4 <= $F$632)","v":0},{"$f":"(Y633 + 'Demand & production'!Z308) * (Z4 <= $F$632)","v":0},{"$f":"(Z633 + 'Demand & production'!AA308) * (AA4 <= $F$632)","v":0},{"$f":"(AA633 + 'Demand & production'!AB308) * (AB4 <= $F$632)","v":0},{"$f":"(AB633 + 'Demand & production'!AC308) * (AC4 <= $F$632)","v":0},{"$f":"(AC633 + 'Demand & production'!AD308) * (AD4 <= $F$632)","v":1},{"$f":"(AD633 + 'Demand & production'!AE308) * (AE4 <= $F$632)","v":2},{"$f":"(AE633 + 'Demand & production'!AF308) * (AF4 <= $F$632)","v":3},{"$f":"(AF633 + 'Demand & production'!AG308) * (AG4 <= $F$632)","v":4},{"$f":"(AG633 + 'Demand & production'!AH308) * (AH4 <= $F$632)","v":5},{"$f":"(AH633 + 'Demand & production'!AI308) * (AI4 <= $F$632)","v":6},{"$f":"(AI633 + 'Demand & production'!AJ308) * (AJ4 <= $F$632)","v":7},{"$f":"(AJ633 + 'Demand & production'!AK308) * (AK4 <= $F$632)","v":8},{"$f":"(AK633 + 'Demand & production'!AL308) * (AL4 <= $F$632)","v":9},{"$f":"(AL633 + 'Demand & production'!AM308) * (AM4 <= $F$632)","v":10},{"$f":"(AM633 + 'Demand & production'!AN308) * (AN4 <= $F$632)","v":11},{"$f":"(AN633 + 'Demand & production'!AO308) * (AO4 <= $F$632)","v":12},{"$f":"(AO633 + 'Demand & production'!AP308) * (AP4 <= $F$632)","v":13},{"$f":"(AP633 + 'Demand & production'!AQ308) * (AQ4 <= $F$632)","v":14},{"$f":"(AQ633 + 'Demand & production'!AR308) * (AR4 <= $F$632)","v":15},{"$f":"(AR633 + 'Demand & production'!AS308) * (AS4 <= $F$632)","v":16},{"$f":"(AS633 + 'Demand & production'!AT308) * (AT4 <= $F$632)","v":17},{"$f":"(AT633 + 'Demand & production'!AU308) * (AU4 <= $F$632)","v":18},{"$f":"(AU633 + 'Demand & production'!AV308) * (AV4 <= $F$632)","v":19},{"$f":"(AV633 + 'Demand & production'!AW308) * (AW4 <= $F$632)","v":20},{"$f":"(AW633 + 'Demand & production'!AX308) * (AX4 <= $F$632)","v":21},{"$f":"(AX633 + 'Demand & production'!AY308) * (AY4 <= $F$632)","v":22},{"$f":"(AY633 + 'Demand & production'!AZ308) * (AZ4 <= $F$632)","v":23},{"$f":"(AZ633 + 'Demand & production'!BA308) * (BA4 <= $F$632)","v":24},{"$f":"(BA633 + 'Demand & production'!BB308) * (BB4 <= $F$632)","v":25},{"$f":"(BB633 + 'Demand & production'!BC308) * (BC4 <= $F$632)","v":26},{"$f":"(BC633 + 'Demand & production'!BD308) * (BD4 <= $F$632)","v":27},{"$f":"(BD633 + 'Demand & production'!BE308) * (BE4 <= $F$632)","v":28},{"$f":"(BE633 + 'Demand & production'!BF308) * (BF4 <= $F$632)","v":29},{"$f":"(BF633 + 'Demand & production'!BG308) * (BG4 <= $F$632)","v":30},{"$f":"(BG633 + 'Demand & production'!BH308) * (BH4 <= $F$632)","v":31},{"$f":"(BH633 + 'Demand & production'!BI308) * (BI4 <= $F$632)","v":32},{"$f":"(BI633 + 'Demand & production'!BJ308) * (BJ4 <= $F$632)","v":33},{"$f":"(BJ633 + 'Demand & production'!BK308) * (BK4 <= $F$632)","v":34},{"$f":"(BK633 + 'Demand & production'!BL308) * (BL4 <= $F$632)","v":35},{"$f":"(BL633 + 'Demand & production'!BM308) * (BM4 <= $F$632)","v":0},{"$f":"(BM633 + 'Demand & production'!BN308) * (BN4 <= $F$632)","v":0},{"$f":"(BN633 + 'Demand & production'!BO308) * (BO4 <= $F$632)","v":0},{"$f":"(BO633 + 'Demand & production'!BP308) * (BP4 <= $F$632)","v":0},{"$f":"(BP633 + 'Demand & production'!BQ308) * (BQ4 <= $F$632)","v":0},{"$f":"(BQ633 + 'Demand & production'!BR308) * (BR4 <= $F$632)","v":0},{"$f":"(BR633 + 'Demand & production'!BS308) * (BS4 <= $F$632)","v":0},{"$f":"(BS633 + 'Demand & production'!BT308) * (BT4 <= $F$632)","v":0},{"$f":"(BT633 + 'Demand & production'!BU308) * (BU4 <= $F$632)","v":0},{"$f":"(BU633 + 'Demand & production'!BV308) * (BV4 <= $F$632)","v":0},{"$f":"(BV633 + 'Demand & production'!BW308) * (BW4 <= $F$632)","v":0},{"$f":"(BW633 + 'Demand & production'!BX308) * (BX4 <= $F$632)","v":0},{"$f":"(BX633 + 'Demand & production'!BY308) * (BY4 <= $F$632)","v":0},{"$f":"(BY633 + 'Demand & production'!BZ308) * (BZ4 <= $F$632)","v":0},{"$f":"(BZ633 + 'Demand & production'!CA308) * (CA4 <= $F$632)","v":0},{"$f":"(CA633 + 'Demand & production'!CB308) * (CB4 <= $F$632)","v":0},{"$f":"(CB633 + 'Demand & production'!CC308) * (CC4 <= $F$632)","v":0},{"$f":"(CC633 + 'Demand & production'!CD308) * (CD4 <= $F$632)","v":0},{"$f":"(CD633 + 'Demand & production'!CE308) * (CE4 <= $F$632)","v":0},{"$f":"(CE633 + 'Demand & production'!CF308) * (CF4 <= $F$632)","v":0},{"$f":"(CF633 + 'Demand & production'!CG308) * (CG4 <= $F$632)","v":0},{"$f":"(CG633 + 'Demand & production'!CH308) * (CH4 <= $F$632)","v":0},{"$f":"(CH633 + 'Demand & production'!CI308) * (CI4 <= $F$632)","v":0},{"$f":"(CI633 + 'Demand & production'!CJ308) * (CJ4 <= $F$632)","v":0},{"$f":"(CJ633 + 'Demand & production'!CK308) * (CK4 <= $F$632)","v":0},{"$f":"(CK633 + 'Demand & production'!CL308) * (CL4 <= $F$632)","v":0},{"$f":"(CL633 + 'Demand & production'!CM308) * (CM4 <= $F$632)","v":0},{"$f":"(CM633 + 'Demand & production'!CN308) * (CN4 <= $F$632)","v":0},{"$f":"(CN633 + 'Demand & production'!CO308) * (CO4 <= $F$632)","v":0},{"$f":"(CO633 + 'Demand & production'!CP308) * (CP4 <= $F$632)","v":0},{"$f":"(CP633 + 'Demand & production'!CQ308) * (CQ4 <= $F$632)","v":0},{"$f":"(CQ633 + 'Demand & production'!CR308) * (CR4 <= $F$632)","v":0},{"$f":"(CR633 + 'Demand & production'!CS308) * (CS4 <= $F$632)","v":0},{"$f":"(CS633 + 'Demand & production'!CT308) * (CT4 <= $F$632)","v":0},{"$f":"(CT633 + 'Demand & production'!CU308) * (CU4 <= $F$632)","v":0},{"$f":"(CU633 + 'Demand & production'!CV308) * (CV4 <= $F$632)","v":0}]
[]
[null,null,"Contractor Payback Period"]
[{"$nulls":4},"Contractor Net Cash Flow",null,"US$",{"$f":"SUM(J636:CV636)","v":27062710236.830906},null,{"$f":"J543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-168213615.24481934,-279769880.73808777,-433054379.58644855,-528114949.26280808,-515234216.21370864,40962511.141510487,1165128397.4422407,1079144465.6075323,918430934.76671338,901796937.45135069,841985938.88867128,632269398.81628966,634894123.93481874,637372897.83113217,639705747.71318603,641892615.21802592,643933355.53852558,{"$f":"AP543","v":645827736.49071288},647575437.5205574,649176048.64903355,926756620.34412384,926756620.34412432,926756620.34412384,926756620.34412384,926756620.34412408,926756620.3441242,926756620.34412408,926756620.34412408,926756620.34412432,926756620.34412408,926756620.34412396,926756620.34412408,926756620.34412408,926756620.34412408,980700645.40212405,977324924.18447709,974015393.57894063,970770755.73037565,967589738.23178267,422006588.92104411,0,0,0,0,0,0,0,0,0,{"$f":"BV543","v":0},0,0,0,0,0,0,{"$f":"CC543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Cumulative Net Cash Flow",null,"US$",{"$f":"INDEX(J637:CV637,MATCH(1,J632:CV632,0))","v":27062710236.830906},0,{"$f":"I637 + J636","v":0},{"$f":"J637 + K636","v":0},{"$f":"K637 + L636","v":0},{"$f":"L637 + M636","v":0},{"$f":"M637 + N636","v":0},{"$f":"N637 + O636","v":0},{"$f":"O637 + P636","v":0},{"$f":"P637 + Q636","v":0},{"$f":"Q637 + R636","v":0},{"$f":"R637 + S636","v":0},{"$f":"S637 + T636","v":0},{"$f":"T637 + U636","v":0},{"$f":"U637 + V636","v":0},{"$f":"V637 + W636","v":0},{"$f":"W637 + X636","v":0},{"$f":"X637 + Y636","v":-168213615.24481934},{"$f":"Y637 + Z636","v":-447983495.98290712},{"$f":"Z637 + AA636","v":-881037875.56935573},{"$f":"AA637 + AB636","v":-1409152824.8321638},{"$f":"AB637 + AC636","v":-1924387041.0458724},{"$f":"AC637 + AD636","v":-1883424529.904362},{"$f":"AD637 + AE636","v":-718296132.46212125},{"$f":"AE637 + AF636","v":360848333.14541101},{"$f":"AF637 + AG636","v":1279279267.9121244},{"$f":"AG637 + AH636","v":2181076205.3634748},{"$f":"AH637 + AI636","v":3023062144.2521462},{"$f":"AI637 + AJ636","v":3655331543.0684357},{"$f":"AJ637 + AK636","v":4290225667.0032544},{"$f":"AK637 + AL636","v":4927598564.8343868},{"$f":"AL637 + AM636","v":5567304312.5475731},{"$f":"AM637 + AN636","v":6209196927.7655993},{"$f":"AN637 + AO636","v":6853130283.3041248},{"$f":"AO637 + AP636","v":7498958019.794838},{"$f":"AP637 + AQ636","v":8146533457.3153954},{"$f":"AQ637 + AR636","v":8795709505.9644279},{"$f":"AR637 + AS636","v":9722466126.3085518},{"$f":"AS637 + AT636","v":10649222746.652676},{"$f":"AT637 + AU636","v":11575979366.996799},{"$f":"AU637 + AV636","v":12502735987.340923},{"$f":"AV637 + AW636","v":13429492607.685047},{"$f":"AW637 + AX636","v":14356249228.029171},{"$f":"AX637 + AY636","v":15283005848.373295},{"$f":"AY637 + AZ636","v":16209762468.717419},{"$f":"AZ637 + BA636","v":17136519089.061543},{"$f":"BA637 + BB636","v":18063275709.405666},{"$f":"BB637 + BC636","v":18990032329.74979},{"$f":"BC637 + BD636","v":19916788950.093914},{"$f":"BD637 + BE636","v":20843545570.438038},{"$f":"BE637 + BF636","v":21770302190.782162},{"$f":"BF637 + BG636","v":22751002836.184284},{"$f":"BG637 + BH636","v":23728327760.368763},{"$f":"BH637 + BI636","v":24702343153.947704},{"$f":"BI637 + BJ636","v":25673113909.678082},{"$f":"BJ637 + BK636","v":26640703647.909863},{"$f":"BK637 + BL636","v":27062710236.830906},{"$f":"BL637 + BM636","v":27062710236.830906},{"$f":"BM637 + BN636","v":27062710236.830906},{"$f":"BN637 + BO636","v":27062710236.830906},{"$f":"BO637 + BP636","v":27062710236.830906},{"$f":"BP637 + BQ636","v":27062710236.830906},{"$f":"BQ637 + BR636","v":27062710236.830906},{"$f":"BR637 + BS636","v":27062710236.830906},{"$f":"BS637 + BT636","v":27062710236.830906},{"$f":"BT637 + BU636","v":27062710236.830906},{"$f":"BU637 + BV636","v":27062710236.830906},{"$f":"BV637 + BW636","v":27062710236.830906},{"$f":"BW637 + BX636","v":27062710236.830906},{"$f":"BX637 + BY636","v":27062710236.830906},{"$f":"BY637 + BZ636","v":27062710236.830906},{"$f":"BZ637 + CA636","v":27062710236.830906},{"$f":"CA637 + CB636","v":27062710236.830906},{"$f":"CB637 + CC636","v":27062710236.830906},27062710236.830906,{"$f":"CD637 + CE636","v":27062710236.830906},27062710236.830906,{"$f":"CF637 + CG636","v":27062710236.830906},27062710236.830906,{"$f":"CH637 + CI636","v":27062710236.830906},27062710236.830906,{"$f":"CJ637 + CK636","v":27062710236.830906},27062710236.830906,{"$f":"CL637 + CM636","v":27062710236.830906},27062710236.830906,{"$f":"CN637 + CO636","v":27062710236.830906},27062710236.830906,{"$f":"CP637 + CQ636","v":27062710236.830906},27062710236.830906,{"$f":"CR637 + CS636","v":27062710236.830906},27062710236.830906,{"$f":"CT637 + CU636","v":27062710236.830906},27062710236.830906]
[{"$nulls":4},"Error Check: Cumulative is same as sum of annual totals",{"$f":"H636 - H637","v":0}]
[{"$nulls":4},"Contractor payback",null,null,{"$f":"SUM(J639:CV639)","v":3.665616287118461},null,{"$f":" IFERROR(AND(J637 > 0, I637 < 0 ) * (ABS(I637 / J636) + J633), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.665616287118461,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(AP637 > 0, AO637 < 0 ) * (ABS(AO637 / AP636) + AP633), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(BV637 > 0, BU637 < 0 ) * (ABS(BU637 / BV636) + BV633), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TPDC Payback Period"]
[{"$nulls":4},"Net TPDC Return",null,"US$",{"$f":"SUM(J642:CV642)","v":4736547139.5084743},null,{"$f":"J613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17707554.307946965,122734024.44034064,123581752.59525606,122010598.77201828,122825408.60949948,123624241.78350064,124407411.5619332,125175225.07020035,125927983.4116388,126665981.78559807,{"$f":"AP613","v":127389509.6032051},128098850.60085914,128794282.9515003,163565900.48355955,163565900.48355955,163565900.48355955,163565900.48355952,163565900.48355952,163565900.48355955,163565900.48355952,163565900.48355952,163565900.48355958,163565900.48355952,163565900.48355952,163565900.48355952,163565900.48355955,163565900.48355955,170650747.48355955,170650747.48355955,170650747.48355955,170650747.48355955,170650747.48355955,74427969.827344671,0,0,0,0,0,0,0,0,0,{"$f":"BV613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net TPDC Return",null,"US$",{"$f":"INDEX(J643:CV643,MATCH(1,J632:CV632,0))","v":4736547139.5084743},null,{"$f":"I643 + J642","v":0},{"$f":"J643 + K642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17707554.307946965,140441578.74828762,264023331.34354368,386033930.11556196,508859338.72506142,632483580.50856209,756890992.07049525,882066217.14069557,1007994200.5523343,1134660182.3379323,1262049691.9411376,1390148542.5419967,1518942825.4934969,1682508725.9770565,1846074626.4606161,2009640526.9441757,2173206427.4277353,2336772327.9112949,2500338228.3948545,2663904128.8784142,2827470029.3619738,2991035929.8455334,3154601830.329093,3318167730.8126526,3481733631.2962122,3645299531.7797718,3808865432.2633314,3979516179.746891,4150166927.2304506,4320817674.7140102,4491468422.1975698,4662119169.6811295,4736547139.5084743,{"$f":"BL643 + BM642","v":4736547139.5084743},4736547139.5084743,4736547139.5084743,4736547139.5084743,4736547139.5084743,4736547139.5084743,4736547139.5084743,4736547139.5084743,4736547139.5084743,4736547139.5084743,4736547139.5084743,4736547139.5084743,4736547139.5084743,4736547139.5084743,4736547139.5084743,{"$f":"CA643 + CB642","v":4736547139.5084743},{"$f":"CB643 + CC642","v":4736547139.5084743},4736547139.5084743,{"$f":"CD643 + CE642","v":4736547139.5084743},4736547139.5084743,{"$f":"CF643 + CG642","v":4736547139.5084743},4736547139.5084743,{"$f":"CH643 + CI642","v":4736547139.5084743},4736547139.5084743,{"$f":"CJ643 + CK642","v":4736547139.5084743},4736547139.5084743,{"$f":"CL643 + CM642","v":4736547139.5084743},4736547139.5084743,{"$f":"CN643 + CO642","v":4736547139.5084743},4736547139.5084743,{"$f":"CP643 + CQ642","v":4736547139.5084743},4736547139.5084743,{"$f":"CR643 + CS642","v":4736547139.5084743},4736547139.5084743,{"$f":"CT643 + CU642","v":4736547139.5084743},4736547139.5084743]
[{"$nulls":4},"Error Check: Cumulative is same as sum of annual totals",{"$f":"H642 - H643","v":0}]
[{"$nulls":4},"TPDC payback",null,null,{"$f":"IF(Inputs!E332 = 0, \"N/A\", SUM(J645:CV645))","v":"N/A"},null,{"$f":" IFERROR(AND(J643 > 0, I643 < 0 ) * (ABS(I643 / J642) + J639), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(AP643 > 0, AO643 < 0 ) * (ABS(AO643 / AP642) + AP639), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(BV643 > 0, BU643 < 0 ) * (ABS(BU643 / BV642) + BV639), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Cumulatives match Sum of Annual Totals",{"$f":"F638 + F644","v":0}]
[]
["Government Revenue (Nominal)"]
[]
[{"$nulls":4},"Service Levy",null,"US$",{"$f":"SUM(J651:CV651)","v":341713058.04142886},{"$f":"H229 - H651","v":0},{"$f":"J229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3522825.6990662268,7186564.4260951029,7330295.7146170037,7476901.6289093448,7626439.6614875318,7778968.4547172841,7934547.8238116298,8093238.7802878618,8255103.5558936205,8420205.627011491,8588609.739551723,8760381.9343427587,{"$f":"AP229","v":8935589.5730296131},9114301.3644902054,9296587.3917800095,9482519.1396156102,9672169.5224079229,9865612.9128560796,10062925.171113202,10264183.674535468,10469467.348026177,10678856.694986701,10892433.828886434,11110282.505464166,11332488.155573448,11559137.918684917,11790320.677058617,12026127.090599792,12266649.632411789,12511982.625060024,12762222.277561225,13017466.723112449,13277816.057574699,13543372.378726196,6806462.3320825128,0,0,0,0,0,0,0,0,0,{"$f":"BV229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",{"$f":"SUM(J652:CV652)","v":23432120546.679825},{"$f":"H374 - H652","v":0},{"$f":"J432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55635101.804172277,84025977.287451014,108827767.04239453,145458251.83911315,218778242.5957464,553105139.27015626,570150665.92540145,587687046.79037392,605731686.0993048,624302720.0809027,643419051.02407706,{"$f":"AP432","v":663100383.00792563},683367259.37900591,704241102.06308854,725744252.80298376,740259137.85904348,755064320.61622441,770165607.02854884,785568919.16911995,801280297.55250227,817305903.50355244,833652021.57362354,850325062.00509608,867331563.24519789,884678194.5101018,902371758.40030396,920419193.56831026,938827577.43967664,965886047.14610445,993485686.24666095,1021637318.1292285,1050351982.6494474,1079640940.4600711,480294368.56491417,0,0,0,0,0,0,0,0,0,{"$f":"BV432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividends from State Participation",null,"US$",{"$f":"SUM(J653:CV653)","v":8582362816.7199678},{"$f":"H474 - H653","v":0},{"$f":"J474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22457460.452824384,158769547.79830298,163063498.05153048,164210201.82722849,168612965.16103446,173103783.76151651,177684418.73400828,182356666.4059498,187122359.03133023,191983365.50921828,{"$f":"AP474","v":196941592.11666402},201998983.25625873,207157522.21864527,268347196.82334948,273714140.75981653,279188423.5750128,284772192.04651308,290467635.88744336,296276988.60519224,302202528.37729609,308246578.94484198,314411510.52373898,320699740.73421365,327113735.54889792,333656010.25987595,340329130.46507353,347135713.07437503,369415312.81296325,376803619.06922251,384339691.45060694,392026485.2796191,399867014.98521155,177886803.17219025,0,0,0,0,0,0,0,0,0,{"$f":"BV474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,"US$",{"$f":"SUM(J654:CV654)","v":5445167248.9677944},{"$f":"H514 - H654","v":0},{"$f":"J514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70498375.086187869,132009816.31423326,132211323.0624661,125911357.38493095,96441154.717915356,98778338.7928247,101147272.18157004,103547831.15542436,105979851.12010694,108443123.85588871,{"$f":"AP514","v":110937394.604205},113462358.99273224,116017659.79047194,168938051.86071613,172316812.8979305,175763149.15588906,179278412.13900685,182863980.38178706,186521259.9894228,190251685.18921125,194056718.89299548,197937853.27085543,201896610.33627248,205934542.54299796,210053233.39385796,214254298.06173512,218539384.02296984,235885176.81705648,239774688.53763413,243741990.49262333,247788638.48671243,251916219.44068328,112068685.9984798,0,0,0,0,0,0,0,0,0,{"$f":"BV514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,"US$",{"$f":"SUM(J655:CV655)","v":260753504.9254581},{"$f":"H519 - H655","v":0},{"$f":"J519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29255197.98184187,27905555.97765173,26487622.088049572,24997940.743633538,23432881.523190066,21788630.306192145,20061179.977614131,18246320.662410066,16339629.465856675,14336459.694757689,12231929.533241093,10020910.145551756,{"$f":"AP519","v":7698013.1768453391},5257577.6215223763,2693656.0271000722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Government Revenues",null,"US$",null,null,{"$f":"SUM(J651:J655)","v":0},{"$f":"SUM(K651:K655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32778023.680908095,90727222.207919121,210799730.62912983,432081973.52747369,471792394.13778734,538467400.56881523,846154986.95053196,868372347.92244053,891113470.72770262,914392848.98244822,938225469.50513268,962626832.46907854,987612972.47866964,1013200480.6140095,1039406527.4910859,1172512020.6266651,1195962261.0391984,1219881506.2599823,1244279136.3851819,1269164719.112886,1294548013.4951434,1320438973.7650466,1346847753.2403474,1373784708.3051548,1401260402.4712574,1429285610.5206828,1457871322.7310965,1487028749.1857188,1516769324.1694331,1583698519.4011843,1622826216.1310787,1662736466.7955713,1703444922.4733539,1744967547.2646923,777056320.06766677,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW651:BW655)","v":0},0,0,0,0,0,{"$f":"SUM(CC651:CC655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Government Revenue entries match",{"$f":"SUM(I651:I655)","v":0}]
[]
["Government Revenue (Real)"]
[]
[null,null,"Undiscounted"]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J663:CV663)","v":196474081.75675246},null,{"$f":"J651 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2889944.0729854829,5779888.1459709667,5779888.1459709657,5779888.1459709657,5779888.1459709657,5779888.1459709667,5779888.1459709667,5779888.1459709657,5779888.1459709667,5779888.1459709657,5779888.1459709667,5779888.1459709667,{"$f":"AP651 / AP$201","v":5779888.1459709657},5779888.1459709657,5779888.1459709657,5779888.1459709657,5779888.1459709667,5779888.1459709657,5779888.1459709657,5779888.1459709667,5779888.1459709657,5779888.1459709657,5779888.1459709657,5779888.1459709667,5779888.1459709657,5779888.1459709657,5779888.1459709657,5779888.1459709667,5779888.1459709667,5779888.1459709657,5779888.1459709667,5779888.1459709667,5779888.1459709657,5779888.1459709667,2847828.8667250206,0,0,0,0,0,0,0,0,0,{"$f":"BV651 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC651 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},12911819983.98531,null,{"$f":"J652 / J$201","v":0},0,0,0,0,0,{"$f":"P652 / P$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,44745256.057288125,66253909.662734352,84127403.555606216,110239176.1891374,162555456.84964111,402907123.24517363,407180260.56837386,411474595.35614085,415792861.50604117,420137833.79583132,424512329.91646487,428919212.5502758,433361391.49600172,437841825.84235477,442363526.19189775,442363526.19189781,442363526.19189781,{"$f":"AV652 / AV$201","v":442363526.19189775},442363526.19189781,442363526.19189775,442363526.19189781,442363526.19189781,442363526.19189781,442363526.19189781,442363526.19189775,442363526.19189775,442363526.19189781,442363526.19189787,446189343.5718978,449940144.92483896,453617401.15321267,457222554.31828493,460757018.20561075,200955518.53383082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC652 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4736547139.5084743,null,{"$f":"J653 / J$201","v":0},0,0,0,0,0,{"$f":"P653 / P$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17707554.307946954,122734024.44034061,123581752.59525608,122010598.77201831,122825408.60949951,123624241.78350066,124407411.56193322,125175225.07020037,125927983.4116388,126665981.78559805,127389509.60320513,128098850.60085914,128794282.9515003,163565900.48355952,163565900.48355955,163565900.48355952,{"$f":"AV653 / AV$201","v":163565900.48355952},163565900.48355952,163565900.48355952,163565900.48355952,163565900.48355949,163565900.48355958,163565900.48355952,163565900.48355952,163565900.48355952,163565900.48355952,163565900.48355955,170650747.48355955,170650747.48355955,170650747.48355955,170650747.48355952,170650747.48355955,74427969.827344671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC653 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3022461032.4989991,null,0,0,0,0,0,0,{"$f":"P654 / P$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55587487.645054974,102047881.64074595,100199659.71681671,93553993.209852338,70252155.424032182,70543791.5483132,70819210.870125785,71078416.412576228,71321401.690891787,71548150.615391746,71758637.38785699,71952826.391173035,72130672.072114825,102972957.81601378,102972957.81601381,102972957.81601377,{"$f":"AV654 / AV$201","v":102972957.81601377},102972957.81601381,102972957.8160138,102972957.8160138,102972957.8160138,102972957.81601381,102972957.81601378,102972957.81601378,102972957.8160138,102972957.81601378,102972957.81601378,108966738.3780138,108591658.24271968,108223932.61988229,107863417.30337508,107509970.91464251,46889620.99122712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC654 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},194358007.30343357,null,0,0,0,0,0,0,{"$f":"P655 / P$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,23999451.926915038,22443407.25817408,20885309.253813021,19324221.254852619,17759195.660562132,16189273.26377501,14613482.572860822,13030839.119823664,11440344.753984081,9840986.9206876326,8231737.9244690733,6611554.1760862935,4979375.4228229504,3334123.9614429981,1674703.8331640924,0,0,0,{"$f":"AV655 / AV$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC655 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},21061660245.052959,null,{"$f":"SUM(J663:J667)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26889395.99990052,72968551.461433172,166214149.01552027,334013419.03751636,357559672.30774331,400089210.24125773,616378057.99753714,620159021.16598237,623921450.68815482,627667378.05547631,631398844.96880186,635117904.63951194,638826623.11013174,642527080.59544778,646221372.84510493,714682272.63744199,714682272.63744211,714682272.63744211,714682272.63744199,714682272.63744211,714682272.63744199,714682272.63744211,714682272.63744211,714682272.63744211,714682272.63744211,714682272.63744199,714682272.63744199,714682272.63744211,714682272.63744211,731586717.57944214,734962438.7970891,738271969.40262556,741516607.25119054,744697624.74978375,325120938.21912766,{"$f":"SUM(BM663:BM667)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC663:CC667)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J670:CV670)","v":48983820362.908211},null,{"$f":"J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-560712050.81606412,-932566269.12695885,-1443514598.6214945,-1760383164.2093606,-1717447387.3790288,33500093.230499506,1665461491.5562525,1665461491.5562525,1665461491.5562525,1665461491.5562525,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,{"$f":"AP186","v":1641438892.981566},1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1712287362.981566,1712287362.981566,1712287362.981566,1712287362.981566,1712287362.981566,747127527.14017248,0,0,0,0,0,0,0,0,0,{"$f":"BV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H668-H667)/H670","v":0.42600397607106155}]
[]
[null,null,null,"Investment Decision"]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J674:CV674)","v":196474081.75675246},null,{"$f":"J663 * Discounting!J$12","v":0},{"$f":"K663 * Discounting!K$12","v":0},{"$f":"L663 * Discounting!L$12","v":0},{"$f":"M663 * Discounting!M$12","v":0},{"$f":"N663 * Discounting!N$12","v":0},{"$f":"O663 * Discounting!O$12","v":0},{"$f":"P663 * Discounting!P$12","v":0},{"$f":"Q663 * Discounting!Q$12","v":0},{"$f":"R663 * Discounting!R$12","v":0},{"$f":"S663 * Discounting!S$12","v":0},{"$f":"T663 * Discounting!T$12","v":0},{"$f":"U663 * Discounting!U$12","v":0},{"$f":"V663 * Discounting!V$12","v":0},{"$f":"W663 * Discounting!W$12","v":0},{"$f":"X663 * Discounting!X$12","v":0},{"$f":"Y663 * Discounting!Y$12","v":0},{"$f":"Z663 * Discounting!Z$12","v":0},{"$f":"AA663 * Discounting!AA$12","v":0},{"$f":"AB663 * Discounting!AB$12","v":0},{"$f":"AC663 * Discounting!AC$12","v":0},{"$f":"AD663 * Discounting!AD$12","v":2889944.0729854829},{"$f":"AE663 * Discounting!AE$12","v":5779888.1459709667},{"$f":"AF663 * Discounting!AF$12","v":5779888.1459709657},{"$f":"AG663 * Discounting!AG$12","v":5779888.1459709657},{"$f":"AH663 * Discounting!AH$12","v":5779888.1459709657},{"$f":"AI663 * Discounting!AI$12","v":5779888.1459709667},{"$f":"AJ663 * Discounting!AJ$12","v":5779888.1459709667},{"$f":"AK663 * Discounting!AK$12","v":5779888.1459709657},{"$f":"AL663 * Discounting!AL$12","v":5779888.1459709667},{"$f":"AM663 * Discounting!AM$12","v":5779888.1459709657},{"$f":"AN663 * Discounting!AN$12","v":5779888.1459709667},{"$f":"AO663 * Discounting!AO$12","v":5779888.1459709667},{"$f":"AP663 * Discounting!AP$12","v":5779888.1459709657},{"$f":"AQ663 * Discounting!AQ$12","v":5779888.1459709657},{"$f":"AR663 * Discounting!AR$12","v":5779888.1459709657},{"$f":"AS663 * Discounting!AS$12","v":5779888.1459709657},{"$f":"AT663 * Discounting!AT$12","v":5779888.1459709667},{"$f":"AU663 * Discounting!AU$12","v":5779888.1459709657},{"$f":"AV663 * Discounting!AV$12","v":5779888.1459709657},{"$f":"AW663 * Discounting!AW$12","v":5779888.1459709667},{"$f":"AX663 * Discounting!AX$12","v":5779888.1459709657},{"$f":"AY663 * Discounting!AY$12","v":5779888.1459709657},{"$f":"AZ663 * Discounting!AZ$12","v":5779888.1459709657},{"$f":"BA663 * Discounting!BA$12","v":5779888.1459709667},{"$f":"BB663 * Discounting!BB$12","v":5779888.1459709657},{"$f":"BC663 * Discounting!BC$12","v":5779888.1459709657},{"$f":"BD663 * Discounting!BD$12","v":5779888.1459709657},{"$f":"BE663 * Discounting!BE$12","v":5779888.1459709667},{"$f":"BF663 * Discounting!BF$12","v":5779888.1459709667},{"$f":"BG663 * Discounting!BG$12","v":5779888.1459709657},{"$f":"BH663 * Discounting!BH$12","v":5779888.1459709667},{"$f":"BI663 * Discounting!BI$12","v":5779888.1459709667},{"$f":"BJ663 * Discounting!BJ$12","v":5779888.1459709657},{"$f":"BK663 * Discounting!BK$12","v":5779888.1459709667},{"$f":"BL663 * Discounting!BL$12","v":2847828.8667250206},{"$f":"BM663 * Discounting!BM$12","v":0},{"$f":"BN663 * Discounting!BN$12","v":0},{"$f":"BO663 * Discounting!BO$12","v":0},{"$f":"BP663 * Discounting!BP$12","v":0},{"$f":"BQ663 * Discounting!BQ$12","v":0},{"$f":"BR663 * Discounting!BR$12","v":0},{"$f":"BS663 * Discounting!BS$12","v":0},{"$f":"BT663 * Discounting!BT$12","v":0},{"$f":"BU663 * Discounting!BU$12","v":0},{"$f":"BV663 * Discounting!BV$12","v":0},{"$f":"BW663 * Discounting!BW$12","v":0},{"$f":"BX663 * Discounting!BX$12","v":0},{"$f":"BY663 * Discounting!BY$12","v":0},{"$f":"BZ663 * Discounting!BZ$12","v":0},{"$f":"CA663 * Discounting!CA$12","v":0},{"$f":"CB663 * Discounting!CB$12","v":0},{"$f":"CC663 * Discounting!CC$12","v":0},{"$f":"CD663 * Discounting!CD$12","v":0},{"$f":"CE663 * Discounting!CE$12","v":0},{"$f":"CF663 * Discounting!CF$12","v":0},{"$f":"CG663 * Discounting!CG$12","v":0},{"$f":"CH663 * Discounting!CH$12","v":0},{"$f":"CI663 * Discounting!CI$12","v":0},{"$f":"CJ663 * Discounting!CJ$12","v":0},{"$f":"CK663 * Discounting!CK$12","v":0},{"$f":"CL663 * Discounting!CL$12","v":0},{"$f":"CM663 * Discounting!CM$12","v":0},{"$f":"CN663 * Discounting!CN$12","v":0},{"$f":"CO663 * Discounting!CO$12","v":0},{"$f":"CP663 * Discounting!CP$12","v":0},{"$f":"CQ663 * Discounting!CQ$12","v":0},{"$f":"CR663 * Discounting!CR$12","v":0},{"$f":"CS663 * Discounting!CS$12","v":0},{"$f":"CT663 * Discounting!CT$12","v":0},{"$f":"CU663 * Discounting!CU$12","v":0},{"$f":"CV663 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},12911819983.98531,null,{"$f":"J664 * Discounting!J$12","v":0},{"$f":"K664 * Discounting!K$12","v":0},{"$f":"L664 * Discounting!L$12","v":0},{"$f":"M664 * Discounting!M$12","v":0},{"$f":"N664 * Discounting!N$12","v":0},{"$f":"O664 * Discounting!O$12","v":0},{"$f":"P664 * Discounting!P$12","v":0},{"$f":"Q664 * Discounting!Q$12","v":0},{"$f":"R664 * Discounting!R$12","v":0},{"$f":"S664 * Discounting!S$12","v":0},{"$f":"T664 * Discounting!T$12","v":0},{"$f":"U664 * Discounting!U$12","v":0},{"$f":"V664 * Discounting!V$12","v":0},{"$f":"W664 * Discounting!W$12","v":0},{"$f":"X664 * Discounting!X$12","v":0},{"$f":"Y664 * Discounting!Y$12","v":0},{"$f":"Z664 * Discounting!Z$12","v":0},{"$f":"AA664 * Discounting!AA$12","v":0},{"$f":"AB664 * Discounting!AB$12","v":0},{"$f":"AC664 * Discounting!AC$12","v":0},{"$f":"AD664 * Discounting!AD$12","v":0},{"$f":"AE664 * Discounting!AE$12","v":44745256.057288125},{"$f":"AF664 * Discounting!AF$12","v":66253909.662734352},{"$f":"AG664 * Discounting!AG$12","v":84127403.555606216},{"$f":"AH664 * Discounting!AH$12","v":110239176.1891374},{"$f":"AI664 * Discounting!AI$12","v":162555456.84964111},{"$f":"AJ664 * Discounting!AJ$12","v":402907123.24517363},{"$f":"AK664 * Discounting!AK$12","v":407180260.56837386},{"$f":"AL664 * Discounting!AL$12","v":411474595.35614085},{"$f":"AM664 * Discounting!AM$12","v":415792861.50604117},{"$f":"AN664 * Discounting!AN$12","v":420137833.79583132},{"$f":"AO664 * Discounting!AO$12","v":424512329.91646487},{"$f":"AP664 * Discounting!AP$12","v":428919212.5502758},{"$f":"AQ664 * Discounting!AQ$12","v":433361391.49600172},{"$f":"AR664 * Discounting!AR$12","v":437841825.84235477},{"$f":"AS664 * Discounting!AS$12","v":442363526.19189775},{"$f":"AT664 * Discounting!AT$12","v":442363526.19189781},{"$f":"AU664 * Discounting!AU$12","v":442363526.19189781},{"$f":"AV664 * Discounting!AV$12","v":442363526.19189775},{"$f":"AW664 * Discounting!AW$12","v":442363526.19189781},{"$f":"AX664 * Discounting!AX$12","v":442363526.19189775},{"$f":"AY664 * Discounting!AY$12","v":442363526.19189781},{"$f":"AZ664 * Discounting!AZ$12","v":442363526.19189781},{"$f":"BA664 * Discounting!BA$12","v":442363526.19189781},{"$f":"BB664 * Discounting!BB$12","v":442363526.19189781},{"$f":"BC664 * Discounting!BC$12","v":442363526.19189775},{"$f":"BD664 * Discounting!BD$12","v":442363526.19189775},{"$f":"BE664 * Discounting!BE$12","v":442363526.19189781},{"$f":"BF664 * Discounting!BF$12","v":442363526.19189787},{"$f":"BG664 * Discounting!BG$12","v":446189343.5718978},{"$f":"BH664 * Discounting!BH$12","v":449940144.92483896},{"$f":"BI664 * Discounting!BI$12","v":453617401.15321267},{"$f":"BJ664 * Discounting!BJ$12","v":457222554.31828493},{"$f":"BK664 * Discounting!BK$12","v":460757018.20561075},{"$f":"BL664 * Discounting!BL$12","v":200955518.53383082},{"$f":"BM664 * Discounting!BM$12","v":0},{"$f":"BN664 * Discounting!BN$12","v":0},{"$f":"BO664 * Discounting!BO$12","v":0},{"$f":"BP664 * Discounting!BP$12","v":0},{"$f":"BQ664 * Discounting!BQ$12","v":0},{"$f":"BR664 * Discounting!BR$12","v":0},{"$f":"BS664 * Discounting!BS$12","v":0},{"$f":"BT664 * Discounting!BT$12","v":0},{"$f":"BU664 * Discounting!BU$12","v":0},{"$f":"BV664 * Discounting!BV$12","v":0},{"$f":"BW664 * Discounting!BW$12","v":0},{"$f":"BX664 * Discounting!BX$12","v":0},{"$f":"BY664 * Discounting!BY$12","v":0},{"$f":"BZ664 * Discounting!BZ$12","v":0},{"$f":"CA664 * Discounting!CA$12","v":0},{"$f":"CB664 * Discounting!CB$12","v":0},{"$f":"CC664 * Discounting!CC$12","v":0},{"$f":"CD664 * Discounting!CD$12","v":0},{"$f":"CE664 * Discounting!CE$12","v":0},{"$f":"CF664 * Discounting!CF$12","v":0},{"$f":"CG664 * Discounting!CG$12","v":0},{"$f":"CH664 * Discounting!CH$12","v":0},{"$f":"CI664 * Discounting!CI$12","v":0},{"$f":"CJ664 * Discounting!CJ$12","v":0},{"$f":"CK664 * Discounting!CK$12","v":0},{"$f":"CL664 * Discounting!CL$12","v":0},{"$f":"CM664 * Discounting!CM$12","v":0},{"$f":"CN664 * Discounting!CN$12","v":0},{"$f":"CO664 * Discounting!CO$12","v":0},{"$f":"CP664 * Discounting!CP$12","v":0},{"$f":"CQ664 * Discounting!CQ$12","v":0},{"$f":"CR664 * Discounting!CR$12","v":0},{"$f":"CS664 * Discounting!CS$12","v":0},{"$f":"CT664 * Discounting!CT$12","v":0},{"$f":"CU664 * Discounting!CU$12","v":0},{"$f":"CV664 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4736547139.5084743,null,{"$f":"J665 * Discounting!J$12","v":0},{"$f":"K665 * Discounting!K$12","v":0},{"$f":"L665 * Discounting!L$12","v":0},{"$f":"M665 * Discounting!M$12","v":0},{"$f":"N665 * Discounting!N$12","v":0},{"$f":"O665 * Discounting!O$12","v":0},{"$f":"P665 * Discounting!P$12","v":0},{"$f":"Q665 * Discounting!Q$12","v":0},{"$f":"R665 * Discounting!R$12","v":0},{"$f":"S665 * Discounting!S$12","v":0},{"$f":"T665 * Discounting!T$12","v":0},{"$f":"U665 * Discounting!U$12","v":0},{"$f":"V665 * Discounting!V$12","v":0},{"$f":"W665 * Discounting!W$12","v":0},{"$f":"X665 * Discounting!X$12","v":0},{"$f":"Y665 * Discounting!Y$12","v":0},{"$f":"Z665 * Discounting!Z$12","v":0},{"$f":"AA665 * Discounting!AA$12","v":0},{"$f":"AB665 * Discounting!AB$12","v":0},{"$f":"AC665 * Discounting!AC$12","v":0},{"$f":"AD665 * Discounting!AD$12","v":0},{"$f":"AE665 * Discounting!AE$12","v":0},{"$f":"AF665 * Discounting!AF$12","v":17707554.307946954},{"$f":"AG665 * Discounting!AG$12","v":122734024.44034061},{"$f":"AH665 * Discounting!AH$12","v":123581752.59525608},{"$f":"AI665 * Discounting!AI$12","v":122010598.77201831},{"$f":"AJ665 * Discounting!AJ$12","v":122825408.60949951},{"$f":"AK665 * Discounting!AK$12","v":123624241.78350066},{"$f":"AL665 * Discounting!AL$12","v":124407411.56193322},{"$f":"AM665 * Discounting!AM$12","v":125175225.07020037},{"$f":"AN665 * Discounting!AN$12","v":125927983.4116388},{"$f":"AO665 * Discounting!AO$12","v":126665981.78559805},{"$f":"AP665 * Discounting!AP$12","v":127389509.60320513},{"$f":"AQ665 * Discounting!AQ$12","v":128098850.60085914},{"$f":"AR665 * Discounting!AR$12","v":128794282.9515003},{"$f":"AS665 * Discounting!AS$12","v":163565900.48355952},{"$f":"AT665 * Discounting!AT$12","v":163565900.48355955},{"$f":"AU665 * Discounting!AU$12","v":163565900.48355952},{"$f":"AV665 * Discounting!AV$12","v":163565900.48355952},{"$f":"AW665 * Discounting!AW$12","v":163565900.48355952},{"$f":"AX665 * Discounting!AX$12","v":163565900.48355952},{"$f":"AY665 * Discounting!AY$12","v":163565900.48355952},{"$f":"AZ665 * Discounting!AZ$12","v":163565900.48355949},{"$f":"BA665 * Discounting!BA$12","v":163565900.48355958},{"$f":"BB665 * Discounting!BB$12","v":163565900.48355952},{"$f":"BC665 * Discounting!BC$12","v":163565900.48355952},{"$f":"BD665 * Discounting!BD$12","v":163565900.48355952},{"$f":"BE665 * Discounting!BE$12","v":163565900.48355952},{"$f":"BF665 * Discounting!BF$12","v":163565900.48355955},{"$f":"BG665 * Discounting!BG$12","v":170650747.48355955},{"$f":"BH665 * Discounting!BH$12","v":170650747.48355955},{"$f":"BI665 * Discounting!BI$12","v":170650747.48355955},{"$f":"BJ665 * Discounting!BJ$12","v":170650747.48355952},{"$f":"BK665 * Discounting!BK$12","v":170650747.48355955},{"$f":"BL665 * Discounting!BL$12","v":74427969.827344671},{"$f":"BM665 * Discounting!BM$12","v":0},{"$f":"BN665 * Discounting!BN$12","v":0},{"$f":"BO665 * Discounting!BO$12","v":0},{"$f":"BP665 * Discounting!BP$12","v":0},{"$f":"BQ665 * Discounting!BQ$12","v":0},{"$f":"BR665 * Discounting!BR$12","v":0},{"$f":"BS665 * Discounting!BS$12","v":0},{"$f":"BT665 * Discounting!BT$12","v":0},{"$f":"BU665 * Discounting!BU$12","v":0},{"$f":"BV665 * Discounting!BV$12","v":0},{"$f":"BW665 * Discounting!BW$12","v":0},{"$f":"BX665 * Discounting!BX$12","v":0},{"$f":"BY665 * Discounting!BY$12","v":0},{"$f":"BZ665 * Discounting!BZ$12","v":0},{"$f":"CA665 * Discounting!CA$12","v":0},{"$f":"CB665 * Discounting!CB$12","v":0},{"$f":"CC665 * Discounting!CC$12","v":0},{"$f":"CD665 * Discounting!CD$12","v":0},{"$f":"CE665 * Discounting!CE$12","v":0},{"$f":"CF665 * Discounting!CF$12","v":0},{"$f":"CG665 * Discounting!CG$12","v":0},{"$f":"CH665 * Discounting!CH$12","v":0},{"$f":"CI665 * Discounting!CI$12","v":0},{"$f":"CJ665 * Discounting!CJ$12","v":0},{"$f":"CK665 * Discounting!CK$12","v":0},{"$f":"CL665 * Discounting!CL$12","v":0},{"$f":"CM665 * Discounting!CM$12","v":0},{"$f":"CN665 * Discounting!CN$12","v":0},{"$f":"CO665 * Discounting!CO$12","v":0},{"$f":"CP665 * Discounting!CP$12","v":0},{"$f":"CQ665 * Discounting!CQ$12","v":0},{"$f":"CR665 * Discounting!CR$12","v":0},{"$f":"CS665 * Discounting!CS$12","v":0},{"$f":"CT665 * Discounting!CT$12","v":0},{"$f":"CU665 * Discounting!CU$12","v":0},{"$f":"CV665 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3022461032.4989991,null,{"$f":"J666 * Discounting!J$12","v":0},{"$f":"K666 * Discounting!K$12","v":0},{"$f":"L666 * Discounting!L$12","v":0},{"$f":"M666 * Discounting!M$12","v":0},{"$f":"N666 * Discounting!N$12","v":0},{"$f":"O666 * Discounting!O$12","v":0},{"$f":"P666 * Discounting!P$12","v":0},{"$f":"Q666 * Discounting!Q$12","v":0},{"$f":"R666 * Discounting!R$12","v":0},{"$f":"S666 * Discounting!S$12","v":0},{"$f":"T666 * Discounting!T$12","v":0},{"$f":"U666 * Discounting!U$12","v":0},{"$f":"V666 * Discounting!V$12","v":0},{"$f":"W666 * Discounting!W$12","v":0},{"$f":"X666 * Discounting!X$12","v":0},{"$f":"Y666 * Discounting!Y$12","v":0},{"$f":"Z666 * Discounting!Z$12","v":0},{"$f":"AA666 * Discounting!AA$12","v":0},{"$f":"AB666 * Discounting!AB$12","v":0},{"$f":"AC666 * Discounting!AC$12","v":0},{"$f":"AD666 * Discounting!AD$12","v":0},{"$f":"AE666 * Discounting!AE$12","v":0},{"$f":"AF666 * Discounting!AF$12","v":55587487.645054974},{"$f":"AG666 * Discounting!AG$12","v":102047881.64074595},{"$f":"AH666 * Discounting!AH$12","v":100199659.71681671},{"$f":"AI666 * Discounting!AI$12","v":93553993.209852338},{"$f":"AJ666 * Discounting!AJ$12","v":70252155.424032182},{"$f":"AK666 * Discounting!AK$12","v":70543791.5483132},{"$f":"AL666 * Discounting!AL$12","v":70819210.870125785},{"$f":"AM666 * Discounting!AM$12","v":71078416.412576228},{"$f":"AN666 * Discounting!AN$12","v":71321401.690891787},{"$f":"AO666 * Discounting!AO$12","v":71548150.615391746},{"$f":"AP666 * Discounting!AP$12","v":71758637.38785699},{"$f":"AQ666 * Discounting!AQ$12","v":71952826.391173035},{"$f":"AR666 * Discounting!AR$12","v":72130672.072114825},{"$f":"AS666 * Discounting!AS$12","v":102972957.81601378},{"$f":"AT666 * Discounting!AT$12","v":102972957.81601381},{"$f":"AU666 * Discounting!AU$12","v":102972957.81601377},{"$f":"AV666 * Discounting!AV$12","v":102972957.81601377},{"$f":"AW666 * Discounting!AW$12","v":102972957.81601381},{"$f":"AX666 * Discounting!AX$12","v":102972957.8160138},{"$f":"AY666 * Discounting!AY$12","v":102972957.8160138},{"$f":"AZ666 * Discounting!AZ$12","v":102972957.8160138},{"$f":"BA666 * Discounting!BA$12","v":102972957.81601381},{"$f":"BB666 * Discounting!BB$12","v":102972957.81601378},{"$f":"BC666 * Discounting!BC$12","v":102972957.81601378},{"$f":"BD666 * Discounting!BD$12","v":102972957.8160138},{"$f":"BE666 * Discounting!BE$12","v":102972957.81601378},{"$f":"BF666 * Discounting!BF$12","v":102972957.81601378},{"$f":"BG666 * Discounting!BG$12","v":108966738.3780138},{"$f":"BH666 * Discounting!BH$12","v":108591658.24271968},{"$f":"BI666 * Discounting!BI$12","v":108223932.61988229},{"$f":"BJ666 * Discounting!BJ$12","v":107863417.30337508},{"$f":"BK666 * Discounting!BK$12","v":107509970.91464251},{"$f":"BL666 * Discounting!BL$12","v":46889620.99122712},{"$f":"BM666 * Discounting!BM$12","v":0},{"$f":"BN666 * Discounting!BN$12","v":0},{"$f":"BO666 * Discounting!BO$12","v":0},{"$f":"BP666 * Discounting!BP$12","v":0},{"$f":"BQ666 * Discounting!BQ$12","v":0},{"$f":"BR666 * Discounting!BR$12","v":0},{"$f":"BS666 * Discounting!BS$12","v":0},{"$f":"BT666 * Discounting!BT$12","v":0},{"$f":"BU666 * Discounting!BU$12","v":0},{"$f":"BV666 * Discounting!BV$12","v":0},{"$f":"BW666 * Discounting!BW$12","v":0},{"$f":"BX666 * Discounting!BX$12","v":0},{"$f":"BY666 * Discounting!BY$12","v":0},{"$f":"BZ666 * Discounting!BZ$12","v":0},{"$f":"CA666 * Discounting!CA$12","v":0},{"$f":"CB666 * Discounting!CB$12","v":0},{"$f":"CC666 * Discounting!CC$12","v":0},{"$f":"CD666 * Discounting!CD$12","v":0},{"$f":"CE666 * Discounting!CE$12","v":0},{"$f":"CF666 * Discounting!CF$12","v":0},{"$f":"CG666 * Discounting!CG$12","v":0},{"$f":"CH666 * Discounting!CH$12","v":0},{"$f":"CI666 * Discounting!CI$12","v":0},{"$f":"CJ666 * Discounting!CJ$12","v":0},{"$f":"CK666 * Discounting!CK$12","v":0},{"$f":"CL666 * Discounting!CL$12","v":0},{"$f":"CM666 * Discounting!CM$12","v":0},{"$f":"CN666 * Discounting!CN$12","v":0},{"$f":"CO666 * Discounting!CO$12","v":0},{"$f":"CP666 * Discounting!CP$12","v":0},{"$f":"CQ666 * Discounting!CQ$12","v":0},{"$f":"CR666 * Discounting!CR$12","v":0},{"$f":"CS666 * Discounting!CS$12","v":0},{"$f":"CT666 * Discounting!CT$12","v":0},{"$f":"CU666 * Discounting!CU$12","v":0},{"$f":"CV666 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},194358007.30343357,null,{"$f":"J667 * Discounting!J$12","v":0},{"$f":"K667 * Discounting!K$12","v":0},{"$f":"L667 * Discounting!L$12","v":0},{"$f":"M667 * Discounting!M$12","v":0},{"$f":"N667 * Discounting!N$12","v":0},{"$f":"O667 * Discounting!O$12","v":0},{"$f":"P667 * Discounting!P$12","v":0},{"$f":"Q667 * Discounting!Q$12","v":0},{"$f":"R667 * Discounting!R$12","v":0},{"$f":"S667 * Discounting!S$12","v":0},{"$f":"T667 * Discounting!T$12","v":0},{"$f":"U667 * Discounting!U$12","v":0},{"$f":"V667 * Discounting!V$12","v":0},{"$f":"W667 * Discounting!W$12","v":0},{"$f":"X667 * Discounting!X$12","v":0},{"$f":"Y667 * Discounting!Y$12","v":0},{"$f":"Z667 * Discounting!Z$12","v":0},{"$f":"AA667 * Discounting!AA$12","v":0},{"$f":"AB667 * Discounting!AB$12","v":0},{"$f":"AC667 * Discounting!AC$12","v":0},{"$f":"AD667 * Discounting!AD$12","v":23999451.926915038},{"$f":"AE667 * Discounting!AE$12","v":22443407.25817408},{"$f":"AF667 * Discounting!AF$12","v":20885309.253813021},{"$f":"AG667 * Discounting!AG$12","v":19324221.254852619},{"$f":"AH667 * Discounting!AH$12","v":17759195.660562132},{"$f":"AI667 * Discounting!AI$12","v":16189273.26377501},{"$f":"AJ667 * Discounting!AJ$12","v":14613482.572860822},{"$f":"AK667 * Discounting!AK$12","v":13030839.119823664},{"$f":"AL667 * Discounting!AL$12","v":11440344.753984081},{"$f":"AM667 * Discounting!AM$12","v":9840986.9206876326},{"$f":"AN667 * Discounting!AN$12","v":8231737.9244690733},{"$f":"AO667 * Discounting!AO$12","v":6611554.1760862935},{"$f":"AP667 * Discounting!AP$12","v":4979375.4228229504},{"$f":"AQ667 * Discounting!AQ$12","v":3334123.9614429981},{"$f":"AR667 * Discounting!AR$12","v":1674703.8331640924},{"$f":"AS667 * Discounting!AS$12","v":0},{"$f":"AT667 * Discounting!AT$12","v":0},{"$f":"AU667 * Discounting!AU$12","v":0},{"$f":"AV667 * Discounting!AV$12","v":0},{"$f":"AW667 * Discounting!AW$12","v":0},{"$f":"AX667 * Discounting!AX$12","v":0},{"$f":"AY667 * Discounting!AY$12","v":0},{"$f":"AZ667 * Discounting!AZ$12","v":0},{"$f":"BA667 * Discounting!BA$12","v":0},{"$f":"BB667 * Discounting!BB$12","v":0},{"$f":"BC667 * Discounting!BC$12","v":0},{"$f":"BD667 * Discounting!BD$12","v":0},{"$f":"BE667 * Discounting!BE$12","v":0},{"$f":"BF667 * Discounting!BF$12","v":0},{"$f":"BG667 * Discounting!BG$12","v":0},{"$f":"BH667 * Discounting!BH$12","v":0},{"$f":"BI667 * Discounting!BI$12","v":0},{"$f":"BJ667 * Discounting!BJ$12","v":0},{"$f":"BK667 * Discounting!BK$12","v":0},{"$f":"BL667 * Discounting!BL$12","v":0},{"$f":"BM667 * Discounting!BM$12","v":0},{"$f":"BN667 * Discounting!BN$12","v":0},{"$f":"BO667 * Discounting!BO$12","v":0},{"$f":"BP667 * Discounting!BP$12","v":0},{"$f":"BQ667 * Discounting!BQ$12","v":0},{"$f":"BR667 * Discounting!BR$12","v":0},{"$f":"BS667 * Discounting!BS$12","v":0},{"$f":"BT667 * Discounting!BT$12","v":0},{"$f":"BU667 * Discounting!BU$12","v":0},{"$f":"BV667 * Discounting!BV$12","v":0},{"$f":"BW667 * Discounting!BW$12","v":0},{"$f":"BX667 * Discounting!BX$12","v":0},{"$f":"BY667 * Discounting!BY$12","v":0},{"$f":"BZ667 * Discounting!BZ$12","v":0},{"$f":"CA667 * Discounting!CA$12","v":0},{"$f":"CB667 * Discounting!CB$12","v":0},{"$f":"CC667 * Discounting!CC$12","v":0},{"$f":"CD667 * Discounting!CD$12","v":0},{"$f":"CE667 * Discounting!CE$12","v":0},{"$f":"CF667 * Discounting!CF$12","v":0},{"$f":"CG667 * Discounting!CG$12","v":0},{"$f":"CH667 * Discounting!CH$12","v":0},{"$f":"CI667 * Discounting!CI$12","v":0},{"$f":"CJ667 * Discounting!CJ$12","v":0},{"$f":"CK667 * Discounting!CK$12","v":0},{"$f":"CL667 * Discounting!CL$12","v":0},{"$f":"CM667 * Discounting!CM$12","v":0},{"$f":"CN667 * Discounting!CN$12","v":0},{"$f":"CO667 * Discounting!CO$12","v":0},{"$f":"CP667 * Discounting!CP$12","v":0},{"$f":"CQ667 * Discounting!CQ$12","v":0},{"$f":"CR667 * Discounting!CR$12","v":0},{"$f":"CS667 * Discounting!CS$12","v":0},{"$f":"CT667 * Discounting!CT$12","v":0},{"$f":"CU667 * Discounting!CU$12","v":0},{"$f":"CV667 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},21061660245.052959,null,{"$f":"SUM(J674:J678)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26889395.99990052,72968551.461433172,166214149.01552027,334013419.03751636,357559672.30774331,400089210.24125773,616378057.99753714,620159021.16598237,623921450.68815482,627667378.05547631,631398844.96880186,635117904.63951194,638826623.11013174,642527080.59544778,646221372.84510493,714682272.63744199,714682272.63744211,714682272.63744211,714682272.63744199,714682272.63744211,714682272.63744199,714682272.63744211,714682272.63744211,714682272.63744211,714682272.63744211,714682272.63744199,714682272.63744199,714682272.63744211,714682272.63744211,731586717.57944214,734962438.7970891,738271969.40262556,741516607.25119054,744697624.74978375,325120938.21912766,{"$f":"SUM(BM674:BM678)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC674:CC678)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J681:CV681)","v":48983820362.908211},null,{"$f":"J670 * Discounting!J$12","v":0},{"$f":"K670 * Discounting!K$12","v":0},{"$f":"L670 * Discounting!L$12","v":0},{"$f":"M670 * Discounting!M$12","v":0},{"$f":"N670 * Discounting!N$12","v":0},{"$f":"O670 * Discounting!O$12","v":0},{"$f":"P670 * Discounting!P$12","v":0},{"$f":"Q670 * Discounting!Q$12","v":0},{"$f":"R670 * Discounting!R$12","v":0},{"$f":"S670 * Discounting!S$12","v":0},{"$f":"T670 * Discounting!T$12","v":0},{"$f":"U670 * Discounting!U$12","v":0},{"$f":"V670 * Discounting!V$12","v":0},{"$f":"W670 * Discounting!W$12","v":0},{"$f":"X670 * Discounting!X$12","v":0},{"$f":"Y670 * Discounting!Y$12","v":-560712050.81606412},{"$f":"Z670 * Discounting!Z$12","v":-932566269.12695885},{"$f":"AA670 * Discounting!AA$12","v":-1443514598.6214945},{"$f":"AB670 * Discounting!AB$12","v":-1760383164.2093606},{"$f":"AC670 * Discounting!AC$12","v":-1717447387.3790288},{"$f":"AD670 * Discounting!AD$12","v":33500093.230499506},{"$f":"AE670 * Discounting!AE$12","v":1665461491.5562525},{"$f":"AF670 * Discounting!AF$12","v":1665461491.5562525},{"$f":"AG670 * Discounting!AG$12","v":1665461491.5562525},{"$f":"AH670 * Discounting!AH$12","v":1665461491.5562525},{"$f":"AI670 * Discounting!AI$12","v":1641438892.981566},{"$f":"AJ670 * Discounting!AJ$12","v":1641438892.981566},{"$f":"AK670 * Discounting!AK$12","v":1641438892.981566},{"$f":"AL670 * Discounting!AL$12","v":1641438892.981566},{"$f":"AM670 * Discounting!AM$12","v":1641438892.981566},{"$f":"AN670 * Discounting!AN$12","v":1641438892.981566},{"$f":"AO670 * Discounting!AO$12","v":1641438892.981566},{"$f":"AP670 * Discounting!AP$12","v":1641438892.981566},{"$f":"AQ670 * Discounting!AQ$12","v":1641438892.981566},{"$f":"AR670 * Discounting!AR$12","v":1641438892.981566},{"$f":"AS670 * Discounting!AS$12","v":1641438892.981566},{"$f":"AT670 * Discounting!AT$12","v":1641438892.981566},{"$f":"AU670 * Discounting!AU$12","v":1641438892.981566},{"$f":"AV670 * Discounting!AV$12","v":1641438892.981566},{"$f":"AW670 * Discounting!AW$12","v":1641438892.981566},{"$f":"AX670 * Discounting!AX$12","v":1641438892.981566},{"$f":"AY670 * Discounting!AY$12","v":1641438892.981566},{"$f":"AZ670 * Discounting!AZ$12","v":1641438892.981566},{"$f":"BA670 * Discounting!BA$12","v":1641438892.981566},{"$f":"BB670 * Discounting!BB$12","v":1641438892.981566},{"$f":"BC670 * Discounting!BC$12","v":1641438892.981566},{"$f":"BD670 * Discounting!BD$12","v":1641438892.981566},{"$f":"BE670 * Discounting!BE$12","v":1641438892.981566},{"$f":"BF670 * Discounting!BF$12","v":1641438892.981566},{"$f":"BG670 * Discounting!BG$12","v":1712287362.981566},{"$f":"BH670 * Discounting!BH$12","v":1712287362.981566},{"$f":"BI670 * Discounting!BI$12","v":1712287362.981566},{"$f":"BJ670 * Discounting!BJ$12","v":1712287362.981566},{"$f":"BK670 * Discounting!BK$12","v":1712287362.981566},{"$f":"BL670 * Discounting!BL$12","v":747127527.14017248},{"$f":"BM670 * Discounting!BM$12","v":0},{"$f":"BN670 * Discounting!BN$12","v":0},{"$f":"BO670 * Discounting!BO$12","v":0},{"$f":"BP670 * Discounting!BP$12","v":0},{"$f":"BQ670 * Discounting!BQ$12","v":0},{"$f":"BR670 * Discounting!BR$12","v":0},{"$f":"BS670 * Discounting!BS$12","v":0},{"$f":"BT670 * Discounting!BT$12","v":0},{"$f":"BU670 * Discounting!BU$12","v":0},{"$f":"BV670 * Discounting!BV$12","v":0},{"$f":"BW670 * Discounting!BW$12","v":0},{"$f":"BX670 * Discounting!BX$12","v":0},{"$f":"BY670 * Discounting!BY$12","v":0},{"$f":"BZ670 * Discounting!BZ$12","v":0},{"$f":"CA670 * Discounting!CA$12","v":0},{"$f":"CB670 * Discounting!CB$12","v":0},{"$f":"CC670 * Discounting!CC$12","v":0},{"$f":"CD670 * Discounting!CD$12","v":0},{"$f":"CE670 * Discounting!CE$12","v":0},{"$f":"CF670 * Discounting!CF$12","v":0},{"$f":"CG670 * Discounting!CG$12","v":0},{"$f":"CH670 * Discounting!CH$12","v":0},{"$f":"CI670 * Discounting!CI$12","v":0},{"$f":"CJ670 * Discounting!CJ$12","v":0},{"$f":"CK670 * Discounting!CK$12","v":0},{"$f":"CL670 * Discounting!CL$12","v":0},{"$f":"CM670 * Discounting!CM$12","v":0},{"$f":"CN670 * Discounting!CN$12","v":0},{"$f":"CO670 * Discounting!CO$12","v":0},{"$f":"CP670 * Discounting!CP$12","v":0},{"$f":"CQ670 * Discounting!CQ$12","v":0},{"$f":"CR670 * Discounting!CR$12","v":0},{"$f":"CS670 * Discounting!CS$12","v":0},{"$f":"CT670 * Discounting!CT$12","v":0},{"$f":"CU670 * Discounting!CU$12","v":0},{"$f":"CV670 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H679-H678)/H681","v":0.42600397607106155}]
[]
[null,null,"Discounted"]
[null,null,null,{"$f":"\"Investment Decision: NPV\"&Inputs!C482*100","v":"Investment Decision: NPV10"}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J686:CV686)","v":36206955.495201603},null,{"$f":"J674 / Discounting!J$23","v":0},{"$f":"K674 / Discounting!K$23","v":0},{"$f":"L674 / Discounting!L$23","v":0},{"$f":"M674 / Discounting!M$23","v":0},{"$f":"N674 / Discounting!N$23","v":0},{"$f":"O674 / Discounting!O$23","v":0},{"$f":"P674 / Discounting!P$23","v":0},{"$f":"Q674 / Discounting!Q$23","v":0},{"$f":"R674 / Discounting!R$23","v":0},{"$f":"S674 / Discounting!S$23","v":0},{"$f":"T674 / Discounting!T$23","v":0},{"$f":"U674 / Discounting!U$23","v":0},{"$f":"V674 / Discounting!V$23","v":0},{"$f":"W674 / Discounting!W$23","v":0},{"$f":"X674 / Discounting!X$23","v":0},{"$f":"Y674 / Discounting!Y$23","v":0},{"$f":"Z674 / Discounting!Z$23","v":0},{"$f":"AA674 / Discounting!AA$23","v":0},{"$f":"AB674 / Discounting!AB$23","v":0},{"$f":"AC674 / Discounting!AC$23","v":0},{"$f":"AD674 / Discounting!AD$23","v":1794427.8973651088},{"$f":"AE674 / Discounting!AE$23","v":3262596.1770274709},{"$f":"AF674 / Discounting!AF$23","v":2965996.5245704269},{"$f":"AG674 / Discounting!AG$23","v":2696360.4768822063},{"$f":"AH674 / Discounting!AH$23","v":2451236.797165642},{"$f":"AI674 / Discounting!AI$23","v":2228397.0883324021},{"$f":"AJ674 / Discounting!AJ$23","v":2025815.5348476379},{"$f":"AK674 / Discounting!AK$23","v":1841650.4862251249},{"$f":"AL674 / Discounting!AL$23","v":1674227.7147501137},{"$f":"AM674 / Discounting!AM$23","v":1522025.1952273757},{"$f":"AN674 / Discounting!AN$23","v":1383659.2683885237},{"$f":"AO674 / Discounting!AO$23","v":1257872.0621713852},{"$f":"AP674 / Discounting!AP$23","v":1143520.0565194408},{"$f":"AQ674 / Discounting!AQ$23","v":1039563.6877449462},{"$f":"AR674 / Discounting!AR$23","v":945057.897949951},{"$f":"AS674 / Discounting!AS$23","v":859143.54359086452},{"$f":"AT674 / Discounting!AT$23","v":781039.58508260408},{"$f":"AU674 / Discounting!AU$23","v":710035.98643873085},{"$f":"AV674 / Discounting!AV$23","v":645487.26039884624},{"$f":"AW674 / Discounting!AW$23","v":586806.60036258749},{"$f":"AX674 / Discounting!AX$23","v":533460.54578417039},{"$f":"AY674 / Discounting!AY$23","v":484964.13253106398},{"$f":"AZ674 / Discounting!AZ$23","v":440876.48411914904},{"$f":"BA674 / Discounting!BA$23","v":400796.80374468095},{"$f":"BB674 / Discounting!BB$23","v":364360.73067698261},{"$f":"BC674 / Discounting!BC$23","v":331237.02788816596},{"$f":"BD674 / Discounting!BD$23","v":301124.57080742362},{"$f":"BE674 / Discounting!BE$23","v":273749.60982493061},{"$f":"BF674 / Discounting!BF$23","v":248863.28165902777},{"$f":"BG674 / Discounting!BG$23","v":226239.34696275246},{"$f":"BH674 / Discounting!BH$23","v":205672.13360250226},{"$f":"BI674 / Discounting!BI$23","v":186974.6669113657},{"$f":"BJ674 / Discounting!BJ$23","v":169976.96991942331},{"$f":"BK674 / Discounting!BK$23","v":154524.51810856667},{"$f":"BL674 / Discounting!BL$23","v":69214.831619992678},{"$f":"BM674 / Discounting!BM$23","v":0},{"$f":"BN674 / Discounting!BN$23","v":0},{"$f":"BO674 / Discounting!BO$23","v":0},{"$f":"BP674 / Discounting!BP$23","v":0},{"$f":"BQ674 / Discounting!BQ$23","v":0},{"$f":"BR674 / Discounting!BR$23","v":0},{"$f":"BS674 / Discounting!BS$23","v":0},{"$f":"BT674 / Discounting!BT$23","v":0},{"$f":"BU674 / Discounting!BU$23","v":0},{"$f":"BV674 / Discounting!BV$23","v":0},{"$f":"BW674 / Discounting!BW$23","v":0},{"$f":"BX674 / Discounting!BX$23","v":0},{"$f":"BY674 / Discounting!BY$23","v":0},{"$f":"BZ674 / Discounting!BZ$23","v":0},{"$f":"CA674 / Discounting!CA$23","v":0},{"$f":"CB674 / Discounting!CB$23","v":0},{"$f":"CC674 / Discounting!CC$23","v":0},{"$f":"CD674 / Discounting!CD$23","v":0},{"$f":"CE674 / Discounting!CE$23","v":0},{"$f":"CF674 / Discounting!CF$23","v":0},{"$f":"CG674 / Discounting!CG$23","v":0},{"$f":"CH674 / Discounting!CH$23","v":0},{"$f":"CI674 / Discounting!CI$23","v":0},{"$f":"CJ674 / Discounting!CJ$23","v":0},{"$f":"CK674 / Discounting!CK$23","v":0},{"$f":"CL674 / Discounting!CL$23","v":0},{"$f":"CM674 / Discounting!CM$23","v":0},{"$f":"CN674 / Discounting!CN$23","v":0},{"$f":"CO674 / Discounting!CO$23","v":0},{"$f":"CP674 / Discounting!CP$23","v":0},{"$f":"CQ674 / Discounting!CQ$23","v":0},{"$f":"CR674 / Discounting!CR$23","v":0},{"$f":"CS674 / Discounting!CS$23","v":0},{"$f":"CT674 / Discounting!CT$23","v":0},{"$f":"CU674 / Discounting!CU$23","v":0},{"$f":"CV674 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1746552570.8906329,null,{"$f":"J675 / Discounting!J$23","v":0},{"$f":"K675 / Discounting!K$23","v":0},{"$f":"L675 / Discounting!L$23","v":0},{"$f":"M675 / Discounting!M$23","v":0},{"$f":"N675 / Discounting!N$23","v":0},{"$f":"O675 / Discounting!O$23","v":0},{"$f":"P675 / Discounting!P$23","v":0},{"$f":"Q675 / Discounting!Q$23","v":0},{"$f":"R675 / Discounting!R$23","v":0},{"$f":"S675 / Discounting!S$23","v":0},{"$f":"T675 / Discounting!T$23","v":0},{"$f":"U675 / Discounting!U$23","v":0},{"$f":"V675 / Discounting!V$23","v":0},{"$f":"W675 / Discounting!W$23","v":0},{"$f":"X675 / Discounting!X$23","v":0},{"$f":"Y675 / Discounting!Y$23","v":0},{"$f":"Z675 / Discounting!Z$23","v":0},{"$f":"AA675 / Discounting!AA$23","v":0},{"$f":"AB675 / Discounting!AB$23","v":0},{"$f":"AC675 / Discounting!AC$23","v":0},{"$f":"AD675 / Discounting!AD$23","v":0},{"$f":"AE675 / Discounting!AE$23","v":25257530.537920002},{"$f":"AF675 / Discounting!AF$23","v":33998731.607955977},{"$f":"AG675 / Discounting!AG$23","v":39246054.636572838},{"$f":"AH675 / Discounting!AH$23","v":46752172.073157884},{"$f":"AI675 / Discounting!AI$23","v":62672165.548530884},{"$f":"AJ675 / Discounting!AJ$23","v":141216488.75503075},{"$f":"AK675 / Discounting!AK$23","v":129740179.38041697},{"$f":"AL675 / Discounting!AL$23","v":119189533.44124109},{"$f":"AM675 / Discounting!AM$23","v":109491255.7518999},{"$f":"AN675 / Discounting!AN$23","v":100577657.049905},{"$f":"AO675 / Discounting!AO$23","v":92386251.491982654},{"$f":"AP675 / Discounting!AP$23","v":84859379.591915935},{"$f":"AQ675 / Discounting!AQ$23","v":77943855.467843845},{"$f":"AR675 / Discounting!AR$23","v":71590637.243315071},{"$f":"AS675 / Discounting!AS$23","v":65754519.438716896},{"$f":"AT675 / Discounting!AT$23","v":59776835.853378996},{"$f":"AU675 / Discounting!AU$23","v":54342578.048526362},{"$f":"AV675 / Discounting!AV$23","v":49402343.680478498},{"$f":"AW675 / Discounting!AW$23","v":44911221.527707733},{"$f":"AX675 / Discounting!AX$23","v":40828383.207007021},{"$f":"AY675 / Discounting!AY$23","v":37116712.006370023},{"$f":"AZ675 / Discounting!AZ$23","v":33742465.46033638},{"$f":"BA675 / Discounting!BA$23","v":30674968.600305799},{"$f":"BB675 / Discounting!BB$23","v":27886335.091187086},{"$f":"BC675 / Discounting!BC$23","v":25351213.719260983},{"$f":"BD675 / Discounting!BD$23","v":23046557.926600892},{"$f":"BE675 / Discounting!BE$23","v":20951416.296909906},{"$f":"BF675 / Discounting!BF$23","v":19046742.088099916},{"$f":"BG675 / Discounting!BG$23","v":17464972.186669793},{"$f":"BH675 / Discounting!BH$23","v":16010716.34312135},{"$f":"BI675 / Discounting!BI$23","v":14674152.915042818},{"$f":"BJ675 / Discounting!BJ$23","v":13446160.617488082},{"$f":"BK675 / Discounting!BK$23","v":12318275.787567416},{"$f":"BL675 / Discounting!BL$23","v":4884107.5181679614},{"$f":"BM675 / Discounting!BM$23","v":0},{"$f":"BN675 / Discounting!BN$23","v":0},{"$f":"BO675 / Discounting!BO$23","v":0},{"$f":"BP675 / Discounting!BP$23","v":0},{"$f":"BQ675 / Discounting!BQ$23","v":0},{"$f":"BR675 / Discounting!BR$23","v":0},{"$f":"BS675 / Discounting!BS$23","v":0},{"$f":"BT675 / Discounting!BT$23","v":0},{"$f":"BU675 / Discounting!BU$23","v":0},{"$f":"BV675 / Discounting!BV$23","v":0},{"$f":"BW675 / Discounting!BW$23","v":0},{"$f":"BX675 / Discounting!BX$23","v":0},{"$f":"BY675 / Discounting!BY$23","v":0},{"$f":"BZ675 / Discounting!BZ$23","v":0},{"$f":"CA675 / Discounting!CA$23","v":0},{"$f":"CB675 / Discounting!CB$23","v":0},{"$f":"CC675 / Discounting!CC$23","v":0},{"$f":"CD675 / Discounting!CD$23","v":0},{"$f":"CE675 / Discounting!CE$23","v":0},{"$f":"CF675 / Discounting!CF$23","v":0},{"$f":"CG675 / Discounting!CG$23","v":0},{"$f":"CH675 / Discounting!CH$23","v":0},{"$f":"CI675 / Discounting!CI$23","v":0},{"$f":"CJ675 / Discounting!CJ$23","v":0},{"$f":"CK675 / Discounting!CK$23","v":0},{"$f":"CL675 / Discounting!CL$23","v":0},{"$f":"CM675 / Discounting!CM$23","v":0},{"$f":"CN675 / Discounting!CN$23","v":0},{"$f":"CO675 / Discounting!CO$23","v":0},{"$f":"CP675 / Discounting!CP$23","v":0},{"$f":"CQ675 / Discounting!CQ$23","v":0},{"$f":"CR675 / Discounting!CR$23","v":0},{"$f":"CS675 / Discounting!CS$23","v":0},{"$f":"CT675 / Discounting!CT$23","v":0},{"$f":"CU675 / Discounting!CU$23","v":0},{"$f":"CV675 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},670927001.09431672,null,{"$f":"J676 / Discounting!J$23","v":0},{"$f":"K676 / Discounting!K$23","v":0},{"$f":"L676 / Discounting!L$23","v":0},{"$f":"M676 / Discounting!M$23","v":0},{"$f":"N676 / Discounting!N$23","v":0},{"$f":"O676 / Discounting!O$23","v":0},{"$f":"P676 / Discounting!P$23","v":0},{"$f":"Q676 / Discounting!Q$23","v":0},{"$f":"R676 / Discounting!R$23","v":0},{"$f":"S676 / Discounting!S$23","v":0},{"$f":"T676 / Discounting!T$23","v":0},{"$f":"U676 / Discounting!U$23","v":0},{"$f":"V676 / Discounting!V$23","v":0},{"$f":"W676 / Discounting!W$23","v":0},{"$f":"X676 / Discounting!X$23","v":0},{"$f":"Y676 / Discounting!Y$23","v":0},{"$f":"Z676 / Discounting!Z$23","v":0},{"$f":"AA676 / Discounting!AA$23","v":0},{"$f":"AB676 / Discounting!AB$23","v":0},{"$f":"AC676 / Discounting!AC$23","v":0},{"$f":"AD676 / Discounting!AD$23","v":0},{"$f":"AE676 / Discounting!AE$23","v":0},{"$f":"AF676 / Discounting!AF$23","v":9086775.2471340969},{"$f":"AG676 / Discounting!AG$23","v":57256328.204260647},{"$f":"AH676 / Discounting!AH$23","v":52410726.949945718},{"$f":"AI676 / Discounting!AI$23","v":47040367.595830686},{"$f":"AJ676 / Discounting!AJ$23","v":43049556.418938838},{"$f":"AK676 / Discounting!AK$23","v":39390493.248299628},{"$f":"AL676 / Discounting!AL$23","v":36036395.704734214},{"$f":"AM676 / Discounting!AM$23","v":32962549.025781695},{"$f":"AN676 / Discounting!AN$23","v":30146158.021838218},{"$f":"AO676 / Discounting!AO$23","v":27566208.150010396},{"$f":"AP676 / Discounting!AP$23","v":25203335.348796684},{"$f":"AQ676 / Discounting!AQ$23","v":23039704.257831667},{"$f":"AR676 / Discounting!AR$23","v":21058894.435347002},{"$f":"AS676 / Discounting!AS$23","v":24313028.868912291},{"$f":"AT676 / Discounting!AT$23","v":22102753.517192993},{"$f":"AU676 / Discounting!AU$23","v":20093412.288357262},{"$f":"AV676 / Discounting!AV$23","v":18266738.443961143},{"$f":"AW676 / Discounting!AW$23","v":16606125.858146494},{"$f":"AX676 / Discounting!AX$23","v":15096478.05286045},{"$f":"AY676 / Discounting!AY$23","v":13724070.957145862},{"$f":"AZ676 / Discounting!AZ$23","v":12476428.142859872},{"$f":"BA676 / Discounting!BA$23","v":11342207.40259989},{"$f":"BB676 / Discounting!BB$23","v":10311097.638727168},{"$f":"BC676 / Discounting!BC$23","v":9373725.1261156052},{"$f":"BD676 / Discounting!BD$23","v":8521568.2964687329},{"$f":"BE676 / Discounting!BE$23","v":7746880.2695170287},{"$f":"BF676 / Discounting!BF$23","v":7042618.4268336631},{"$f":"BG676 / Discounting!BG$23","v":6679699.1039175773},{"$f":"BH676 / Discounting!BH$23","v":6072453.7308341609},{"$f":"BI676 / Discounting!BI$23","v":5520412.4825765099},{"$f":"BJ676 / Discounting!BJ$23","v":5018556.8023422798},{"$f":"BK676 / Discounting!BK$23","v":4562324.3657657104},{"$f":"BL676 / Discounting!BL$23","v":1808928.7104325762},{"$f":"BM676 / Discounting!BM$23","v":0},{"$f":"BN676 / Discounting!BN$23","v":0},{"$f":"BO676 / Discounting!BO$23","v":0},{"$f":"BP676 / Discounting!BP$23","v":0},{"$f":"BQ676 / Discounting!BQ$23","v":0},{"$f":"BR676 / Discounting!BR$23","v":0},{"$f":"BS676 / Discounting!BS$23","v":0},{"$f":"BT676 / Discounting!BT$23","v":0},{"$f":"BU676 / Discounting!BU$23","v":0},{"$f":"BV676 / Discounting!BV$23","v":0},{"$f":"BW676 / Discounting!BW$23","v":0},{"$f":"BX676 / Discounting!BX$23","v":0},{"$f":"BY676 / Discounting!BY$23","v":0},{"$f":"BZ676 / Discounting!BZ$23","v":0},{"$f":"CA676 / Discounting!CA$23","v":0},{"$f":"CB676 / Discounting!CB$23","v":0},{"$f":"CC676 / Discounting!CC$23","v":0},{"$f":"CD676 / Discounting!CD$23","v":0},{"$f":"CE676 / Discounting!CE$23","v":0},{"$f":"CF676 / Discounting!CF$23","v":0},{"$f":"CG676 / Discounting!CG$23","v":0},{"$f":"CH676 / Discounting!CH$23","v":0},{"$f":"CI676 / Discounting!CI$23","v":0},{"$f":"CJ676 / Discounting!CJ$23","v":0},{"$f":"CK676 / Discounting!CK$23","v":0},{"$f":"CL676 / Discounting!CL$23","v":0},{"$f":"CM676 / Discounting!CM$23","v":0},{"$f":"CN676 / Discounting!CN$23","v":0},{"$f":"CO676 / Discounting!CO$23","v":0},{"$f":"CP676 / Discounting!CP$23","v":0},{"$f":"CQ676 / Discounting!CQ$23","v":0},{"$f":"CR676 / Discounting!CR$23","v":0},{"$f":"CS676 / Discounting!CS$23","v":0},{"$f":"CT676 / Discounting!CT$23","v":0},{"$f":"CU676 / Discounting!CU$23","v":0},{"$f":"CV676 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},455451742.94509768,null,{"$f":"J677 / Discounting!J$23","v":0},{"$f":"K677 / Discounting!K$23","v":0},{"$f":"L677 / Discounting!L$23","v":0},{"$f":"M677 / Discounting!M$23","v":0},{"$f":"N677 / Discounting!N$23","v":0},{"$f":"O677 / Discounting!O$23","v":0},{"$f":"P677 / Discounting!P$23","v":0},{"$f":"Q677 / Discounting!Q$23","v":0},{"$f":"R677 / Discounting!R$23","v":0},{"$f":"S677 / Discounting!S$23","v":0},{"$f":"T677 / Discounting!T$23","v":0},{"$f":"U677 / Discounting!U$23","v":0},{"$f":"V677 / Discounting!V$23","v":0},{"$f":"W677 / Discounting!W$23","v":0},{"$f":"X677 / Discounting!X$23","v":0},{"$f":"Y677 / Discounting!Y$23","v":0},{"$f":"Z677 / Discounting!Z$23","v":0},{"$f":"AA677 / Discounting!AA$23","v":0},{"$f":"AB677 / Discounting!AB$23","v":0},{"$f":"AC677 / Discounting!AC$23","v":0},{"$f":"AD677 / Discounting!AD$23","v":0},{"$f":"AE677 / Discounting!AE$23","v":0},{"$f":"AF677 / Discounting!AF$23","v":28525170.55710905},{"$f":"AG677 / Discounting!AG$23","v":47606089.920177311},{"$f":"AH677 / Discounting!AH$23","v":42494437.047635347},{"$f":"AI677 / Discounting!AI$23","v":36069114.281394519},{"$f":"AJ677 / Discounting!AJ$23","v":24622951.901541874},{"$f":"AK677 / Discounting!AK$23","v":22477425.985427968},{"$f":"AL677 / Discounting!AL$23","v":20513802.790136673},{"$f":"AM677 / Discounting!AM$23","v":18717168.548013538},{"$f":"AN677 / Discounting!AN$23","v":17073776.514663897},{"$f":"AO677 / Discounting!AO$23","v":15570962.185811087},{"$f":"AP677 / Discounting!AP$23","v":14197063.854725415},{"$f":"AQ677 / Discounting!AQ$23","v":12941348.285264112},{"$f":"AR677 / Discounting!AR$23","v":11793941.267480802},{"$f":"AS677 / Discounting!AS$23","v":15306274.03814937},{"$f":"AT677 / Discounting!AT$23","v":13914794.580135792},{"$f":"AU677 / Discounting!AU$23","v":12649813.254668897},{"$f":"AV677 / Discounting!AV$23","v":11499830.231517179},{"$f":"AW677 / Discounting!AW$23","v":10454391.119561074},{"$f":"AX677 / Discounting!AX$23","v":9503991.9268737026},{"$f":"AY677 / Discounting!AY$23","v":8639992.6607942749},{"$f":"AZ677 / Discounting!AZ$23","v":7854538.7825402496},{"$f":"BA677 / Discounting!BA$23","v":7140489.8023093184},{"$f":"BB677 / Discounting!BB$23","v":6491354.3657357413},{"$f":"BC677 / Discounting!BC$23","v":5901231.2415779456},{"$f":"BD677 / Discounting!BD$23","v":5364755.6741617704},{"$f":"BE677 / Discounting!BE$23","v":4877050.6128743356},{"$f":"BF677 / Discounting!BF$23","v":4433682.3753403043},{"$f":"BG677 / Discounting!BG$23","v":4265231.97485884},{"$f":"BH677 / Discounting!BH$23","v":3864136.7234386094},{"$f":"BI677 / Discounting!BI$23","v":3500955.9428145755},{"$f":"BJ677 / Discounting!BJ$23","v":3172085.0603592442},{"$f":"BK677 / Discounting!BK$23","v":2874264.3504323973},{"$f":"BL677 / Discounting!BL$23","v":1139625.0875725225},{"$f":"BM677 / Discounting!BM$23","v":0},{"$f":"BN677 / Discounting!BN$23","v":0},{"$f":"BO677 / Discounting!BO$23","v":0},{"$f":"BP677 / Discounting!BP$23","v":0},{"$f":"BQ677 / Discounting!BQ$23","v":0},{"$f":"BR677 / Discounting!BR$23","v":0},{"$f":"BS677 / Discounting!BS$23","v":0},{"$f":"BT677 / Discounting!BT$23","v":0},{"$f":"BU677 / Discounting!BU$23","v":0},{"$f":"BV677 / Discounting!BV$23","v":0},{"$f":"BW677 / Discounting!BW$23","v":0},{"$f":"BX677 / Discounting!BX$23","v":0},{"$f":"BY677 / Discounting!BY$23","v":0},{"$f":"BZ677 / Discounting!BZ$23","v":0},{"$f":"CA677 / Discounting!CA$23","v":0},{"$f":"CB677 / Discounting!CB$23","v":0},{"$f":"CC677 / Discounting!CC$23","v":0},{"$f":"CD677 / Discounting!CD$23","v":0},{"$f":"CE677 / Discounting!CE$23","v":0},{"$f":"CF677 / Discounting!CF$23","v":0},{"$f":"CG677 / Discounting!CG$23","v":0},{"$f":"CH677 / Discounting!CH$23","v":0},{"$f":"CI677 / Discounting!CI$23","v":0},{"$f":"CJ677 / Discounting!CJ$23","v":0},{"$f":"CK677 / Discounting!CK$23","v":0},{"$f":"CL677 / Discounting!CL$23","v":0},{"$f":"CM677 / Discounting!CM$23","v":0},{"$f":"CN677 / Discounting!CN$23","v":0},{"$f":"CO677 / Discounting!CO$23","v":0},{"$f":"CP677 / Discounting!CP$23","v":0},{"$f":"CQ677 / Discounting!CQ$23","v":0},{"$f":"CR677 / Discounting!CR$23","v":0},{"$f":"CS677 / Discounting!CS$23","v":0},{"$f":"CT677 / Discounting!CT$23","v":0},{"$f":"CU677 / Discounting!CU$23","v":0},{"$f":"CV677 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},81523530.308844388,null,{"$f":"J678 / Discounting!J$23","v":0},{"$f":"K678 / Discounting!K$23","v":0},{"$f":"L678 / Discounting!L$23","v":0},{"$f":"M678 / Discounting!M$23","v":0},{"$f":"N678 / Discounting!N$23","v":0},{"$f":"O678 / Discounting!O$23","v":0},{"$f":"P678 / Discounting!P$23","v":0},{"$f":"Q678 / Discounting!Q$23","v":0},{"$f":"R678 / Discounting!R$23","v":0},{"$f":"S678 / Discounting!S$23","v":0},{"$f":"T678 / Discounting!T$23","v":0},{"$f":"U678 / Discounting!U$23","v":0},{"$f":"V678 / Discounting!V$23","v":0},{"$f":"W678 / Discounting!W$23","v":0},{"$f":"X678 / Discounting!X$23","v":0},{"$f":"Y678 / Discounting!Y$23","v":0},{"$f":"Z678 / Discounting!Z$23","v":0},{"$f":"AA678 / Discounting!AA$23","v":0},{"$f":"AB678 / Discounting!AB$23","v":0},{"$f":"AC678 / Discounting!AC$23","v":0},{"$f":"AD678 / Discounting!AD$23","v":14901771.44315467},{"$f":"AE678 / Discounting!AE$23","v":12668718.298818989},{"$f":"AF678 / Discounting!AF$23","v":10717465.995353049},{"$f":"AG678 / Discounting!AG$23","v":9014891.8321945351},{"$f":"AH678 / Discounting!AH$23","v":7531632.5838553635},{"$f":"AI678 / Discounting!AI$23","v":6241665.6675893832},{"$f":"AJ678 / Discounting!AJ$23","v":5121936.4919653572},{"$f":"AK678 / Discounting!AK$23","v":4152026.924201516},{"$f":"AL678 / Discounting!AL$23","v":3313860.3671366675},{"$f":"AM678 / Discounting!AM$23","v":2591439.4294343991},{"$f":"AN678 / Discounting!AN$23","v":1970612.6116085146},{"$f":"AO678 / Discounting!AO$23","v":1438866.8215714074},{"$f":"AP678 / Discounting!AP$23","v":985142.88185787632},{"$f":"AQ678 / Discounting!AQ$23","v":599671.50111245131},{"$f":"AR678 / Discounting!AR$23","v":273827.45899019565},{"$f":"AS678 / Discounting!AS$23","v":0},{"$f":"AT678 / Discounting!AT$23","v":0},{"$f":"AU678 / Discounting!AU$23","v":0},{"$f":"AV678 / Discounting!AV$23","v":0},{"$f":"AW678 / Discounting!AW$23","v":0},{"$f":"AX678 / Discounting!AX$23","v":0},{"$f":"AY678 / Discounting!AY$23","v":0},{"$f":"AZ678 / Discounting!AZ$23","v":0},{"$f":"BA678 / Discounting!BA$23","v":0},{"$f":"BB678 / Discounting!BB$23","v":0},{"$f":"BC678 / Discounting!BC$23","v":0},{"$f":"BD678 / Discounting!BD$23","v":0},{"$f":"BE678 / Discounting!BE$23","v":0},{"$f":"BF678 / Discounting!BF$23","v":0},{"$f":"BG678 / Discounting!BG$23","v":0},{"$f":"BH678 / Discounting!BH$23","v":0},{"$f":"BI678 / Discounting!BI$23","v":0},{"$f":"BJ678 / Discounting!BJ$23","v":0},{"$f":"BK678 / Discounting!BK$23","v":0},{"$f":"BL678 / Discounting!BL$23","v":0},{"$f":"BM678 / Discounting!BM$23","v":0},{"$f":"BN678 / Discounting!BN$23","v":0},{"$f":"BO678 / Discounting!BO$23","v":0},{"$f":"BP678 / Discounting!BP$23","v":0},{"$f":"BQ678 / Discounting!BQ$23","v":0},{"$f":"BR678 / Discounting!BR$23","v":0},{"$f":"BS678 / Discounting!BS$23","v":0},{"$f":"BT678 / Discounting!BT$23","v":0},{"$f":"BU678 / Discounting!BU$23","v":0},{"$f":"BV678 / Discounting!BV$23","v":0},{"$f":"BW678 / Discounting!BW$23","v":0},{"$f":"BX678 / Discounting!BX$23","v":0},{"$f":"BY678 / Discounting!BY$23","v":0},{"$f":"BZ678 / Discounting!BZ$23","v":0},{"$f":"CA678 / Discounting!CA$23","v":0},{"$f":"CB678 / Discounting!CB$23","v":0},{"$f":"CC678 / Discounting!CC$23","v":0},{"$f":"CD678 / Discounting!CD$23","v":0},{"$f":"CE678 / Discounting!CE$23","v":0},{"$f":"CF678 / Discounting!CF$23","v":0},{"$f":"CG678 / Discounting!CG$23","v":0},{"$f":"CH678 / Discounting!CH$23","v":0},{"$f":"CI678 / Discounting!CI$23","v":0},{"$f":"CJ678 / Discounting!CJ$23","v":0},{"$f":"CK678 / Discounting!CK$23","v":0},{"$f":"CL678 / Discounting!CL$23","v":0},{"$f":"CM678 / Discounting!CM$23","v":0},{"$f":"CN678 / Discounting!CN$23","v":0},{"$f":"CO678 / Discounting!CO$23","v":0},{"$f":"CP678 / Discounting!CP$23","v":0},{"$f":"CQ678 / Discounting!CQ$23","v":0},{"$f":"CR678 / Discounting!CR$23","v":0},{"$f":"CS678 / Discounting!CS$23","v":0},{"$f":"CT678 / Discounting!CT$23","v":0},{"$f":"CU678 / Discounting!CU$23","v":0},{"$f":"CV678 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2990661800.7340932,null,{"$f":"SUM(J686:J690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16696199.340519778,41188845.01376646,85294139.932122588,155819725.07008752,151640205.45175996,154251710.18167788,216036749.10232449,197601776.02457121,180727820.01799873,165284437.9503569,151151863.46640414,138220160.71154693,126388441.73381534,115564143.19979702,105662358.30308303,106232965.88936943,96575423.535790384,87795839.577991247,79814399.616355672,72558545.105777889,65962313.732525334,59965739.75684122,54514308.869855642,49558462.60895969,45053147.826326974,40957407.114842705,37234006.46803882,33849096.789126202,30771906.171932913,28636142.612408962,26152978.930996623,23882496.007345267,21806779.450109027,19909389.021874089,7901876.1477930527,{"$f":"SUM(BM686:BM690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC686:CC690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J693:CV693)","v":4753884620.3403978},null,{"$f":"J681 / Discounting!J$23","v":0},{"$f":"K681 / Discounting!K$23","v":0},{"$f":"L681 / Discounting!L$23","v":0},{"$f":"M681 / Discounting!M$23","v":0},{"$f":"N681 / Discounting!N$23","v":0},{"$f":"O681 / Discounting!O$23","v":0},{"$f":"P681 / Discounting!P$23","v":0},{"$f":"Q681 / Discounting!Q$23","v":0},{"$f":"R681 / Discounting!R$23","v":0},{"$f":"S681 / Discounting!S$23","v":0},{"$f":"T681 / Discounting!T$23","v":0},{"$f":"U681 / Discounting!U$23","v":0},{"$f":"V681 / Discounting!V$23","v":0},{"$f":"W681 / Discounting!W$23","v":0},{"$f":"X681 / Discounting!X$23","v":0},{"$f":"Y681 / Discounting!Y$23","v":-560712050.81606412},{"$f":"Z681 / Discounting!Z$23","v":-847787517.38814437},{"$f":"AA681 / Discounting!AA$23","v":-1192987271.5880117},{"$f":"AB681 / Discounting!AB$23","v":-1322601926.5284448},{"$f":"AC681 / Discounting!AC$23","v":-1173039674.461463},{"$f":"AD681 / Discounting!AD$23","v":20800922.211286791},{"$f":"AE681 / Discounting!AE$23","v":940109593.49198329},{"$f":"AF681 / Discounting!AF$23","v":854645084.99271202},{"$f":"AG681 / Discounting!AG$23","v":776950077.26610184},{"$f":"AH681 / Discounting!AH$23","v":706318252.06009257},{"$f":"AI681 / Discounting!AI$23","v":632845750.19768155},{"$f":"AJ681 / Discounting!AJ$23","v":575314318.36152852},{"$f":"AK681 / Discounting!AK$23","v":523013016.69229865},{"$f":"AL681 / Discounting!AL$23","v":475466378.81118053},{"$f":"AM681 / Discounting!AM$23","v":432242162.55561864},{"$f":"AN681 / Discounting!AN$23","v":392947420.50510788},{"$f":"AO681 / Discounting!AO$23","v":357224927.73191625},{"$f":"AP681 / Discounting!AP$23","v":324749934.30174202},{"$f":"AQ681 / Discounting!AQ$23","v":295227213.00158364},{"$f":"AR681 / Discounting!AR$23","v":268388375.45598513},{"$f":"AS681 / Discounting!AS$23","v":243989432.23271373},{"$f":"AT681 / Discounting!AT$23","v":221808574.75701246},{"$f":"AU681 / Discounting!AU$23","v":201644158.87001133},{"$f":"AV681 / Discounting!AV$23","v":183312871.70001027},{"$f":"AW681 / Discounting!AW$23","v":166648065.18182752},{"$f":"AX681 / Discounting!AX$23","v":151498241.07438865},{"$f":"AY681 / Discounting!AY$23","v":137725673.70398968},{"$f":"AZ681 / Discounting!AZ$23","v":125205157.91271788},{"$f":"BA681 / Discounting!BA$23","v":113822870.82974352},{"$f":"BB681 / Discounting!BB$23","v":103475337.11794864},{"$f":"BC681 / Discounting!BC$23","v":94068488.289044201},{"$f":"BD681 / Discounting!BD$23","v":85516807.53549473},{"$f":"BE681 / Discounting!BE$23","v":77742552.304995209},{"$f":"BF681 / Discounting!BF$23","v":70675047.549995631},{"$f":"BG681 / Discounting!BG$23","v":67023230.386138506},{"$f":"BH681 / Discounting!BH$23","v":60930209.441944093},{"$f":"BI681 / Discounting!BI$23","v":55391099.492676444},{"$f":"BJ681 / Discounting!BJ$23","v":50355544.993342221},{"$f":"BK681 / Discounting!BK$23","v":45777768.175765656},{"$f":"BL681 / Discounting!BL$23","v":18158501.935945775},{"$f":"BM681 / Discounting!BM$23","v":0},{"$f":"BN681 / Discounting!BN$23","v":0},{"$f":"BO681 / Discounting!BO$23","v":0},{"$f":"BP681 / Discounting!BP$23","v":0},{"$f":"BQ681 / Discounting!BQ$23","v":0},{"$f":"BR681 / Discounting!BR$23","v":0},{"$f":"BS681 / Discounting!BS$23","v":0},{"$f":"BT681 / Discounting!BT$23","v":0},{"$f":"BU681 / Discounting!BU$23","v":0},{"$f":"BV681 / Discounting!BV$23","v":0},{"$f":"BW681 / Discounting!BW$23","v":0},{"$f":"BX681 / Discounting!BX$23","v":0},{"$f":"BY681 / Discounting!BY$23","v":0},{"$f":"BZ681 / Discounting!BZ$23","v":0},{"$f":"CA681 / Discounting!CA$23","v":0},{"$f":"CB681 / Discounting!CB$23","v":0},{"$f":"CC681 / Discounting!CC$23","v":0},{"$f":"CD681 / Discounting!CD$23","v":0},{"$f":"CE681 / Discounting!CE$23","v":0},{"$f":"CF681 / Discounting!CF$23","v":0},{"$f":"CG681 / Discounting!CG$23","v":0},{"$f":"CH681 / Discounting!CH$23","v":0},{"$f":"CI681 / Discounting!CI$23","v":0},{"$f":"CJ681 / Discounting!CJ$23","v":0},{"$f":"CK681 / Discounting!CK$23","v":0},{"$f":"CL681 / Discounting!CL$23","v":0},{"$f":"CM681 / Discounting!CM$23","v":0},{"$f":"CN681 / Discounting!CN$23","v":0},{"$f":"CO681 / Discounting!CO$23","v":0},{"$f":"CP681 / Discounting!CP$23","v":0},{"$f":"CQ681 / Discounting!CQ$23","v":0},{"$f":"CR681 / Discounting!CR$23","v":0},{"$f":"CS681 / Discounting!CS$23","v":0},{"$f":"CT681 / Discounting!CT$23","v":0},{"$f":"CU681 / Discounting!CU$23","v":0},{"$f":"CV681 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":" (H691 - H690)/ H693","v":0.61194970066752319}]
[]
[null,null,null,{"$f":"\"FID Forward:\"&\" NPV\"&Inputs!C482*100","v":"FID Forward: NPV10"}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J697:CV697)","v":36206955.495201603},null,{"$f":"J663 / Discounting!J$23","v":0},{"$f":"K663 / Discounting!K$23","v":0},{"$f":"L663 / Discounting!L$23","v":0},{"$f":"M663 / Discounting!M$23","v":0},{"$f":"N663 / Discounting!N$23","v":0},{"$f":"O663 / Discounting!O$23","v":0},{"$f":"P663 / Discounting!P$23","v":0},{"$f":"Q663 / Discounting!Q$23","v":0},{"$f":"R663 / Discounting!R$23","v":0},{"$f":"S663 / Discounting!S$23","v":0},{"$f":"T663 / Discounting!T$23","v":0},{"$f":"U663 / Discounting!U$23","v":0},{"$f":"V663 / Discounting!V$23","v":0},{"$f":"W663 / Discounting!W$23","v":0},{"$f":"X663 / Discounting!X$23","v":0},{"$f":"Y663 / Discounting!Y$23","v":0},{"$f":"Z663 / Discounting!Z$23","v":0},{"$f":"AA663 / Discounting!AA$23","v":0},{"$f":"AB663 / Discounting!AB$23","v":0},{"$f":"AC663 / Discounting!AC$23","v":0},{"$f":"AD663 / Discounting!AD$23","v":1794427.8973651088},{"$f":"AE663 / Discounting!AE$23","v":3262596.1770274709},{"$f":"AF663 / Discounting!AF$23","v":2965996.5245704269},{"$f":"AG663 / Discounting!AG$23","v":2696360.4768822063},{"$f":"AH663 / Discounting!AH$23","v":2451236.797165642},{"$f":"AI663 / Discounting!AI$23","v":2228397.0883324021},{"$f":"AJ663 / Discounting!AJ$23","v":2025815.5348476379},{"$f":"AK663 / Discounting!AK$23","v":1841650.4862251249},{"$f":"AL663 / Discounting!AL$23","v":1674227.7147501137},{"$f":"AM663 / Discounting!AM$23","v":1522025.1952273757},{"$f":"AN663 / Discounting!AN$23","v":1383659.2683885237},{"$f":"AO663 / Discounting!AO$23","v":1257872.0621713852},{"$f":"AP663 / Discounting!AP$23","v":1143520.0565194408},{"$f":"AQ663 / Discounting!AQ$23","v":1039563.6877449462},{"$f":"AR663 / Discounting!AR$23","v":945057.897949951},{"$f":"AS663 / Discounting!AS$23","v":859143.54359086452},{"$f":"AT663 / Discounting!AT$23","v":781039.58508260408},{"$f":"AU663 / Discounting!AU$23","v":710035.98643873085},{"$f":"AV663 / Discounting!AV$23","v":645487.26039884624},{"$f":"AW663 / Discounting!AW$23","v":586806.60036258749},{"$f":"AX663 / Discounting!AX$23","v":533460.54578417039},{"$f":"AY663 / Discounting!AY$23","v":484964.13253106398},{"$f":"AZ663 / Discounting!AZ$23","v":440876.48411914904},{"$f":"BA663 / Discounting!BA$23","v":400796.80374468095},{"$f":"BB663 / Discounting!BB$23","v":364360.73067698261},{"$f":"BC663 / Discounting!BC$23","v":331237.02788816596},{"$f":"BD663 / Discounting!BD$23","v":301124.57080742362},{"$f":"BE663 / Discounting!BE$23","v":273749.60982493061},{"$f":"BF663 / Discounting!BF$23","v":248863.28165902777},{"$f":"BG663 / Discounting!BG$23","v":226239.34696275246},{"$f":"BH663 / Discounting!BH$23","v":205672.13360250226},{"$f":"BI663 / Discounting!BI$23","v":186974.6669113657},{"$f":"BJ663 / Discounting!BJ$23","v":169976.96991942331},{"$f":"BK663 / Discounting!BK$23","v":154524.51810856667},{"$f":"BL663 / Discounting!BL$23","v":69214.831619992678},{"$f":"BM663 / Discounting!BM$23","v":0},{"$f":"BN663 / Discounting!BN$23","v":0},{"$f":"BO663 / Discounting!BO$23","v":0},{"$f":"BP663 / Discounting!BP$23","v":0},{"$f":"BQ663 / Discounting!BQ$23","v":0},{"$f":"BR663 / Discounting!BR$23","v":0},{"$f":"BS663 / Discounting!BS$23","v":0},{"$f":"BT663 / Discounting!BT$23","v":0},{"$f":"BU663 / Discounting!BU$23","v":0},{"$f":"BV663 / Discounting!BV$23","v":0},{"$f":"BW663 / Discounting!BW$23","v":0},{"$f":"BX663 / Discounting!BX$23","v":0},{"$f":"BY663 / Discounting!BY$23","v":0},{"$f":"BZ663 / Discounting!BZ$23","v":0},{"$f":"CA663 / Discounting!CA$23","v":0},{"$f":"CB663 / Discounting!CB$23","v":0},{"$f":"CC663 / Discounting!CC$23","v":0},{"$f":"CD663 / Discounting!CD$23","v":0},{"$f":"CE663 / Discounting!CE$23","v":0},{"$f":"CF663 / Discounting!CF$23","v":0},{"$f":"CG663 / Discounting!CG$23","v":0},{"$f":"CH663 / Discounting!CH$23","v":0},{"$f":"CI663 / Discounting!CI$23","v":0},{"$f":"CJ663 / Discounting!CJ$23","v":0},{"$f":"CK663 / Discounting!CK$23","v":0},{"$f":"CL663 / Discounting!CL$23","v":0},{"$f":"CM663 / Discounting!CM$23","v":0},{"$f":"CN663 / Discounting!CN$23","v":0},{"$f":"CO663 / Discounting!CO$23","v":0},{"$f":"CP663 / Discounting!CP$23","v":0},{"$f":"CQ663 / Discounting!CQ$23","v":0},{"$f":"CR663 / Discounting!CR$23","v":0},{"$f":"CS663 / Discounting!CS$23","v":0},{"$f":"CT663 / Discounting!CT$23","v":0},{"$f":"CU663 / Discounting!CU$23","v":0},{"$f":"CV663 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1746552570.8906329,null,{"$f":"J664 / Discounting!J$23","v":0},{"$f":"K664 / Discounting!K$23","v":0},{"$f":"L664 / Discounting!L$23","v":0},{"$f":"M664 / Discounting!M$23","v":0},{"$f":"N664 / Discounting!N$23","v":0},{"$f":"O664 / Discounting!O$23","v":0},{"$f":"P664 / Discounting!P$23","v":0},{"$f":"Q664 / Discounting!Q$23","v":0},{"$f":"R664 / Discounting!R$23","v":0},{"$f":"S664 / Discounting!S$23","v":0},{"$f":"T664 / Discounting!T$23","v":0},{"$f":"U664 / Discounting!U$23","v":0},{"$f":"V664 / Discounting!V$23","v":0},{"$f":"W664 / Discounting!W$23","v":0},{"$f":"X664 / Discounting!X$23","v":0},{"$f":"Y664 / Discounting!Y$23","v":0},{"$f":"Z664 / Discounting!Z$23","v":0},{"$f":"AA664 / Discounting!AA$23","v":0},{"$f":"AB664 / Discounting!AB$23","v":0},{"$f":"AC664 / Discounting!AC$23","v":0},{"$f":"AD664 / Discounting!AD$23","v":0},{"$f":"AE664 / Discounting!AE$23","v":25257530.537920002},{"$f":"AF664 / Discounting!AF$23","v":33998731.607955977},{"$f":"AG664 / Discounting!AG$23","v":39246054.636572838},{"$f":"AH664 / Discounting!AH$23","v":46752172.073157884},{"$f":"AI664 / Discounting!AI$23","v":62672165.548530884},{"$f":"AJ664 / Discounting!AJ$23","v":141216488.75503075},{"$f":"AK664 / Discounting!AK$23","v":129740179.38041697},{"$f":"AL664 / Discounting!AL$23","v":119189533.44124109},{"$f":"AM664 / Discounting!AM$23","v":109491255.7518999},{"$f":"AN664 / Discounting!AN$23","v":100577657.049905},{"$f":"AO664 / Discounting!AO$23","v":92386251.491982654},{"$f":"AP664 / Discounting!AP$23","v":84859379.591915935},{"$f":"AQ664 / Discounting!AQ$23","v":77943855.467843845},{"$f":"AR664 / Discounting!AR$23","v":71590637.243315071},{"$f":"AS664 / Discounting!AS$23","v":65754519.438716896},{"$f":"AT664 / Discounting!AT$23","v":59776835.853378996},{"$f":"AU664 / Discounting!AU$23","v":54342578.048526362},{"$f":"AV664 / Discounting!AV$23","v":49402343.680478498},{"$f":"AW664 / Discounting!AW$23","v":44911221.527707733},{"$f":"AX664 / Discounting!AX$23","v":40828383.207007021},{"$f":"AY664 / Discounting!AY$23","v":37116712.006370023},{"$f":"AZ664 / Discounting!AZ$23","v":33742465.46033638},{"$f":"BA664 / Discounting!BA$23","v":30674968.600305799},{"$f":"BB664 / Discounting!BB$23","v":27886335.091187086},{"$f":"BC664 / Discounting!BC$23","v":25351213.719260983},{"$f":"BD664 / Discounting!BD$23","v":23046557.926600892},{"$f":"BE664 / Discounting!BE$23","v":20951416.296909906},{"$f":"BF664 / Discounting!BF$23","v":19046742.088099916},{"$f":"BG664 / Discounting!BG$23","v":17464972.186669793},{"$f":"BH664 / Discounting!BH$23","v":16010716.34312135},{"$f":"BI664 / Discounting!BI$23","v":14674152.915042818},{"$f":"BJ664 / Discounting!BJ$23","v":13446160.617488082},{"$f":"BK664 / Discounting!BK$23","v":12318275.787567416},{"$f":"BL664 / Discounting!BL$23","v":4884107.5181679614},{"$f":"BM664 / Discounting!BM$23","v":0},{"$f":"BN664 / Discounting!BN$23","v":0},{"$f":"BO664 / Discounting!BO$23","v":0},{"$f":"BP664 / Discounting!BP$23","v":0},{"$f":"BQ664 / Discounting!BQ$23","v":0},{"$f":"BR664 / Discounting!BR$23","v":0},{"$f":"BS664 / Discounting!BS$23","v":0},{"$f":"BT664 / Discounting!BT$23","v":0},{"$f":"BU664 / Discounting!BU$23","v":0},{"$f":"BV664 / Discounting!BV$23","v":0},{"$f":"BW664 / Discounting!BW$23","v":0},{"$f":"BX664 / Discounting!BX$23","v":0},{"$f":"BY664 / Discounting!BY$23","v":0},{"$f":"BZ664 / Discounting!BZ$23","v":0},{"$f":"CA664 / Discounting!CA$23","v":0},{"$f":"CB664 / Discounting!CB$23","v":0},{"$f":"CC664 / Discounting!CC$23","v":0},{"$f":"CD664 / Discounting!CD$23","v":0},{"$f":"CE664 / Discounting!CE$23","v":0},{"$f":"CF664 / Discounting!CF$23","v":0},{"$f":"CG664 / Discounting!CG$23","v":0},{"$f":"CH664 / Discounting!CH$23","v":0},{"$f":"CI664 / Discounting!CI$23","v":0},{"$f":"CJ664 / Discounting!CJ$23","v":0},{"$f":"CK664 / Discounting!CK$23","v":0},{"$f":"CL664 / Discounting!CL$23","v":0},{"$f":"CM664 / Discounting!CM$23","v":0},{"$f":"CN664 / Discounting!CN$23","v":0},{"$f":"CO664 / Discounting!CO$23","v":0},{"$f":"CP664 / Discounting!CP$23","v":0},{"$f":"CQ664 / Discounting!CQ$23","v":0},{"$f":"CR664 / Discounting!CR$23","v":0},{"$f":"CS664 / Discounting!CS$23","v":0},{"$f":"CT664 / Discounting!CT$23","v":0},{"$f":"CU664 / Discounting!CU$23","v":0},{"$f":"CV664 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},670927001.09431672,null,{"$f":"J665 / Discounting!J$23","v":0},{"$f":"K665 / Discounting!K$23","v":0},{"$f":"L665 / Discounting!L$23","v":0},{"$f":"M665 / Discounting!M$23","v":0},{"$f":"N665 / Discounting!N$23","v":0},{"$f":"O665 / Discounting!O$23","v":0},{"$f":"P665 / Discounting!P$23","v":0},{"$f":"Q665 / Discounting!Q$23","v":0},{"$f":"R665 / Discounting!R$23","v":0},{"$f":"S665 / Discounting!S$23","v":0},{"$f":"T665 / Discounting!T$23","v":0},{"$f":"U665 / Discounting!U$23","v":0},{"$f":"V665 / Discounting!V$23","v":0},{"$f":"W665 / Discounting!W$23","v":0},{"$f":"X665 / Discounting!X$23","v":0},{"$f":"Y665 / Discounting!Y$23","v":0},{"$f":"Z665 / Discounting!Z$23","v":0},{"$f":"AA665 / Discounting!AA$23","v":0},{"$f":"AB665 / Discounting!AB$23","v":0},{"$f":"AC665 / Discounting!AC$23","v":0},{"$f":"AD665 / Discounting!AD$23","v":0},{"$f":"AE665 / Discounting!AE$23","v":0},{"$f":"AF665 / Discounting!AF$23","v":9086775.2471340969},{"$f":"AG665 / Discounting!AG$23","v":57256328.204260647},{"$f":"AH665 / Discounting!AH$23","v":52410726.949945718},{"$f":"AI665 / Discounting!AI$23","v":47040367.595830686},{"$f":"AJ665 / Discounting!AJ$23","v":43049556.418938838},{"$f":"AK665 / Discounting!AK$23","v":39390493.248299628},{"$f":"AL665 / Discounting!AL$23","v":36036395.704734214},{"$f":"AM665 / Discounting!AM$23","v":32962549.025781695},{"$f":"AN665 / Discounting!AN$23","v":30146158.021838218},{"$f":"AO665 / Discounting!AO$23","v":27566208.150010396},{"$f":"AP665 / Discounting!AP$23","v":25203335.348796684},{"$f":"AQ665 / Discounting!AQ$23","v":23039704.257831667},{"$f":"AR665 / Discounting!AR$23","v":21058894.435347002},{"$f":"AS665 / Discounting!AS$23","v":24313028.868912291},{"$f":"AT665 / Discounting!AT$23","v":22102753.517192993},{"$f":"AU665 / Discounting!AU$23","v":20093412.288357262},{"$f":"AV665 / Discounting!AV$23","v":18266738.443961143},{"$f":"AW665 / Discounting!AW$23","v":16606125.858146494},{"$f":"AX665 / Discounting!AX$23","v":15096478.05286045},{"$f":"AY665 / Discounting!AY$23","v":13724070.957145862},{"$f":"AZ665 / Discounting!AZ$23","v":12476428.142859872},{"$f":"BA665 / Discounting!BA$23","v":11342207.40259989},{"$f":"BB665 / Discounting!BB$23","v":10311097.638727168},{"$f":"BC665 / Discounting!BC$23","v":9373725.1261156052},{"$f":"BD665 / Discounting!BD$23","v":8521568.2964687329},{"$f":"BE665 / Discounting!BE$23","v":7746880.2695170287},{"$f":"BF665 / Discounting!BF$23","v":7042618.4268336631},{"$f":"BG665 / Discounting!BG$23","v":6679699.1039175773},{"$f":"BH665 / Discounting!BH$23","v":6072453.7308341609},{"$f":"BI665 / Discounting!BI$23","v":5520412.4825765099},{"$f":"BJ665 / Discounting!BJ$23","v":5018556.8023422798},{"$f":"BK665 / Discounting!BK$23","v":4562324.3657657104},{"$f":"BL665 / Discounting!BL$23","v":1808928.7104325762},{"$f":"BM665 / Discounting!BM$23","v":0},{"$f":"BN665 / Discounting!BN$23","v":0},{"$f":"BO665 / Discounting!BO$23","v":0},{"$f":"BP665 / Discounting!BP$23","v":0},{"$f":"BQ665 / Discounting!BQ$23","v":0},{"$f":"BR665 / Discounting!BR$23","v":0},{"$f":"BS665 / Discounting!BS$23","v":0},{"$f":"BT665 / Discounting!BT$23","v":0},{"$f":"BU665 / Discounting!BU$23","v":0},{"$f":"BV665 / Discounting!BV$23","v":0},{"$f":"BW665 / Discounting!BW$23","v":0},{"$f":"BX665 / Discounting!BX$23","v":0},{"$f":"BY665 / Discounting!BY$23","v":0},{"$f":"BZ665 / Discounting!BZ$23","v":0},{"$f":"CA665 / Discounting!CA$23","v":0},{"$f":"CB665 / Discounting!CB$23","v":0},{"$f":"CC665 / Discounting!CC$23","v":0},{"$f":"CD665 / Discounting!CD$23","v":0},{"$f":"CE665 / Discounting!CE$23","v":0},{"$f":"CF665 / Discounting!CF$23","v":0},{"$f":"CG665 / Discounting!CG$23","v":0},{"$f":"CH665 / Discounting!CH$23","v":0},{"$f":"CI665 / Discounting!CI$23","v":0},{"$f":"CJ665 / Discounting!CJ$23","v":0},{"$f":"CK665 / Discounting!CK$23","v":0},{"$f":"CL665 / Discounting!CL$23","v":0},{"$f":"CM665 / Discounting!CM$23","v":0},{"$f":"CN665 / Discounting!CN$23","v":0},{"$f":"CO665 / Discounting!CO$23","v":0},{"$f":"CP665 / Discounting!CP$23","v":0},{"$f":"CQ665 / Discounting!CQ$23","v":0},{"$f":"CR665 / Discounting!CR$23","v":0},{"$f":"CS665 / Discounting!CS$23","v":0},{"$f":"CT665 / Discounting!CT$23","v":0},{"$f":"CU665 / Discounting!CU$23","v":0},{"$f":"CV665 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},455451742.94509768,null,{"$f":"J666 / Discounting!J$23","v":0},{"$f":"K666 / Discounting!K$23","v":0},{"$f":"L666 / Discounting!L$23","v":0},{"$f":"M666 / Discounting!M$23","v":0},{"$f":"N666 / Discounting!N$23","v":0},{"$f":"O666 / Discounting!O$23","v":0},{"$f":"P666 / Discounting!P$23","v":0},{"$f":"Q666 / Discounting!Q$23","v":0},{"$f":"R666 / Discounting!R$23","v":0},{"$f":"S666 / Discounting!S$23","v":0},{"$f":"T666 / Discounting!T$23","v":0},{"$f":"U666 / Discounting!U$23","v":0},{"$f":"V666 / Discounting!V$23","v":0},{"$f":"W666 / Discounting!W$23","v":0},{"$f":"X666 / Discounting!X$23","v":0},{"$f":"Y666 / Discounting!Y$23","v":0},{"$f":"Z666 / Discounting!Z$23","v":0},{"$f":"AA666 / Discounting!AA$23","v":0},{"$f":"AB666 / Discounting!AB$23","v":0},{"$f":"AC666 / Discounting!AC$23","v":0},{"$f":"AD666 / Discounting!AD$23","v":0},{"$f":"AE666 / Discounting!AE$23","v":0},{"$f":"AF666 / Discounting!AF$23","v":28525170.55710905},{"$f":"AG666 / Discounting!AG$23","v":47606089.920177311},{"$f":"AH666 / Discounting!AH$23","v":42494437.047635347},{"$f":"AI666 / Discounting!AI$23","v":36069114.281394519},{"$f":"AJ666 / Discounting!AJ$23","v":24622951.901541874},{"$f":"AK666 / Discounting!AK$23","v":22477425.985427968},{"$f":"AL666 / Discounting!AL$23","v":20513802.790136673},{"$f":"AM666 / Discounting!AM$23","v":18717168.548013538},{"$f":"AN666 / Discounting!AN$23","v":17073776.514663897},{"$f":"AO666 / Discounting!AO$23","v":15570962.185811087},{"$f":"AP666 / Discounting!AP$23","v":14197063.854725415},{"$f":"AQ666 / Discounting!AQ$23","v":12941348.285264112},{"$f":"AR666 / Discounting!AR$23","v":11793941.267480802},{"$f":"AS666 / Discounting!AS$23","v":15306274.03814937},{"$f":"AT666 / Discounting!AT$23","v":13914794.580135792},{"$f":"AU666 / Discounting!AU$23","v":12649813.254668897},{"$f":"AV666 / Discounting!AV$23","v":11499830.231517179},{"$f":"AW666 / Discounting!AW$23","v":10454391.119561074},{"$f":"AX666 / Discounting!AX$23","v":9503991.9268737026},{"$f":"AY666 / Discounting!AY$23","v":8639992.6607942749},{"$f":"AZ666 / Discounting!AZ$23","v":7854538.7825402496},{"$f":"BA666 / Discounting!BA$23","v":7140489.8023093184},{"$f":"BB666 / Discounting!BB$23","v":6491354.3657357413},{"$f":"BC666 / Discounting!BC$23","v":5901231.2415779456},{"$f":"BD666 / Discounting!BD$23","v":5364755.6741617704},{"$f":"BE666 / Discounting!BE$23","v":4877050.6128743356},{"$f":"BF666 / Discounting!BF$23","v":4433682.3753403043},{"$f":"BG666 / Discounting!BG$23","v":4265231.97485884},{"$f":"BH666 / Discounting!BH$23","v":3864136.7234386094},{"$f":"BI666 / Discounting!BI$23","v":3500955.9428145755},{"$f":"BJ666 / Discounting!BJ$23","v":3172085.0603592442},{"$f":"BK666 / Discounting!BK$23","v":2874264.3504323973},{"$f":"BL666 / Discounting!BL$23","v":1139625.0875725225},{"$f":"BM666 / Discounting!BM$23","v":0},{"$f":"BN666 / Discounting!BN$23","v":0},{"$f":"BO666 / Discounting!BO$23","v":0},{"$f":"BP666 / Discounting!BP$23","v":0},{"$f":"BQ666 / Discounting!BQ$23","v":0},{"$f":"BR666 / Discounting!BR$23","v":0},{"$f":"BS666 / Discounting!BS$23","v":0},{"$f":"BT666 / Discounting!BT$23","v":0},{"$f":"BU666 / Discounting!BU$23","v":0},{"$f":"BV666 / Discounting!BV$23","v":0},{"$f":"BW666 / Discounting!BW$23","v":0},{"$f":"BX666 / Discounting!BX$23","v":0},{"$f":"BY666 / Discounting!BY$23","v":0},{"$f":"BZ666 / Discounting!BZ$23","v":0},{"$f":"CA666 / Discounting!CA$23","v":0},{"$f":"CB666 / Discounting!CB$23","v":0},{"$f":"CC666 / Discounting!CC$23","v":0},{"$f":"CD666 / Discounting!CD$23","v":0},{"$f":"CE666 / Discounting!CE$23","v":0},{"$f":"CF666 / Discounting!CF$23","v":0},{"$f":"CG666 / Discounting!CG$23","v":0},{"$f":"CH666 / Discounting!CH$23","v":0},{"$f":"CI666 / Discounting!CI$23","v":0},{"$f":"CJ666 / Discounting!CJ$23","v":0},{"$f":"CK666 / Discounting!CK$23","v":0},{"$f":"CL666 / Discounting!CL$23","v":0},{"$f":"CM666 / Discounting!CM$23","v":0},{"$f":"CN666 / Discounting!CN$23","v":0},{"$f":"CO666 / Discounting!CO$23","v":0},{"$f":"CP666 / Discounting!CP$23","v":0},{"$f":"CQ666 / Discounting!CQ$23","v":0},{"$f":"CR666 / Discounting!CR$23","v":0},{"$f":"CS666 / Discounting!CS$23","v":0},{"$f":"CT666 / Discounting!CT$23","v":0},{"$f":"CU666 / Discounting!CU$23","v":0},{"$f":"CV666 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},81523530.308844388,null,{"$f":"J667 / Discounting!J$23","v":0},{"$f":"K667 / Discounting!K$23","v":0},{"$f":"L667 / Discounting!L$23","v":0},{"$f":"M667 / Discounting!M$23","v":0},{"$f":"N667 / Discounting!N$23","v":0},{"$f":"O667 / Discounting!O$23","v":0},{"$f":"P667 / Discounting!P$23","v":0},{"$f":"Q667 / Discounting!Q$23","v":0},{"$f":"R667 / Discounting!R$23","v":0},{"$f":"S667 / Discounting!S$23","v":0},{"$f":"T667 / Discounting!T$23","v":0},{"$f":"U667 / Discounting!U$23","v":0},{"$f":"V667 / Discounting!V$23","v":0},{"$f":"W667 / Discounting!W$23","v":0},{"$f":"X667 / Discounting!X$23","v":0},{"$f":"Y667 / Discounting!Y$23","v":0},{"$f":"Z667 / Discounting!Z$23","v":0},{"$f":"AA667 / Discounting!AA$23","v":0},{"$f":"AB667 / Discounting!AB$23","v":0},{"$f":"AC667 / Discounting!AC$23","v":0},{"$f":"AD667 / Discounting!AD$23","v":14901771.44315467},{"$f":"AE667 / Discounting!AE$23","v":12668718.298818989},{"$f":"AF667 / Discounting!AF$23","v":10717465.995353049},{"$f":"AG667 / Discounting!AG$23","v":9014891.8321945351},{"$f":"AH667 / Discounting!AH$23","v":7531632.5838553635},{"$f":"AI667 / Discounting!AI$23","v":6241665.6675893832},{"$f":"AJ667 / Discounting!AJ$23","v":5121936.4919653572},{"$f":"AK667 / Discounting!AK$23","v":4152026.924201516},{"$f":"AL667 / Discounting!AL$23","v":3313860.3671366675},{"$f":"AM667 / Discounting!AM$23","v":2591439.4294343991},{"$f":"AN667 / Discounting!AN$23","v":1970612.6116085146},{"$f":"AO667 / Discounting!AO$23","v":1438866.8215714074},{"$f":"AP667 / Discounting!AP$23","v":985142.88185787632},{"$f":"AQ667 / Discounting!AQ$23","v":599671.50111245131},{"$f":"AR667 / Discounting!AR$23","v":273827.45899019565},{"$f":"AS667 / Discounting!AS$23","v":0},{"$f":"AT667 / Discounting!AT$23","v":0},{"$f":"AU667 / Discounting!AU$23","v":0},{"$f":"AV667 / Discounting!AV$23","v":0},{"$f":"AW667 / Discounting!AW$23","v":0},{"$f":"AX667 / Discounting!AX$23","v":0},{"$f":"AY667 / Discounting!AY$23","v":0},{"$f":"AZ667 / Discounting!AZ$23","v":0},{"$f":"BA667 / Discounting!BA$23","v":0},{"$f":"BB667 / Discounting!BB$23","v":0},{"$f":"BC667 / Discounting!BC$23","v":0},{"$f":"BD667 / Discounting!BD$23","v":0},{"$f":"BE667 / Discounting!BE$23","v":0},{"$f":"BF667 / Discounting!BF$23","v":0},{"$f":"BG667 / Discounting!BG$23","v":0},{"$f":"BH667 / Discounting!BH$23","v":0},{"$f":"BI667 / Discounting!BI$23","v":0},{"$f":"BJ667 / Discounting!BJ$23","v":0},{"$f":"BK667 / Discounting!BK$23","v":0},{"$f":"BL667 / Discounting!BL$23","v":0},{"$f":"BM667 / Discounting!BM$23","v":0},{"$f":"BN667 / Discounting!BN$23","v":0},{"$f":"BO667 / Discounting!BO$23","v":0},{"$f":"BP667 / Discounting!BP$23","v":0},{"$f":"BQ667 / Discounting!BQ$23","v":0},{"$f":"BR667 / Discounting!BR$23","v":0},{"$f":"BS667 / Discounting!BS$23","v":0},{"$f":"BT667 / Discounting!BT$23","v":0},{"$f":"BU667 / Discounting!BU$23","v":0},{"$f":"BV667 / Discounting!BV$23","v":0},{"$f":"BW667 / Discounting!BW$23","v":0},{"$f":"BX667 / Discounting!BX$23","v":0},{"$f":"BY667 / Discounting!BY$23","v":0},{"$f":"BZ667 / Discounting!BZ$23","v":0},{"$f":"CA667 / Discounting!CA$23","v":0},{"$f":"CB667 / Discounting!CB$23","v":0},{"$f":"CC667 / Discounting!CC$23","v":0},{"$f":"CD667 / Discounting!CD$23","v":0},{"$f":"CE667 / Discounting!CE$23","v":0},{"$f":"CF667 / Discounting!CF$23","v":0},{"$f":"CG667 / Discounting!CG$23","v":0},{"$f":"CH667 / Discounting!CH$23","v":0},{"$f":"CI667 / Discounting!CI$23","v":0},{"$f":"CJ667 / Discounting!CJ$23","v":0},{"$f":"CK667 / Discounting!CK$23","v":0},{"$f":"CL667 / Discounting!CL$23","v":0},{"$f":"CM667 / Discounting!CM$23","v":0},{"$f":"CN667 / Discounting!CN$23","v":0},{"$f":"CO667 / Discounting!CO$23","v":0},{"$f":"CP667 / Discounting!CP$23","v":0},{"$f":"CQ667 / Discounting!CQ$23","v":0},{"$f":"CR667 / Discounting!CR$23","v":0},{"$f":"CS667 / Discounting!CS$23","v":0},{"$f":"CT667 / Discounting!CT$23","v":0},{"$f":"CU667 / Discounting!CU$23","v":0},{"$f":"CV667 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2990661800.7340932,null,{"$f":"SUM(J697:J701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16696199.340519778,41188845.01376646,{"$f":"SUM(AF697:AF701)","v":85294139.932122588},155819725.07008752,151640205.45175996,154251710.18167788,216036749.10232449,197601776.02457121,180727820.01799873,165284437.9503569,151151863.46640414,138220160.71154693,126388441.73381534,115564143.19979702,105662358.30308303,106232965.88936943,96575423.535790384,87795839.577991247,79814399.616355672,72558545.105777889,65962313.732525334,59965739.75684122,54514308.869855642,49558462.60895969,45053147.826326974,40957407.114842705,37234006.46803882,33849096.789126202,30771906.171932913,28636142.612408962,26152978.930996623,23882496.007345267,21806779.450109027,19909389.021874089,{"$f":"SUM(BL697:BL701)","v":7901876.1477930527},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC697:CC701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J704:CV704)","v":4753884620.3403978},null,{"$f":"J670 / Discounting!J$23","v":0},{"$f":"K670 / Discounting!K$23","v":0},{"$f":"L670 / Discounting!L$23","v":0},{"$f":"M670 / Discounting!M$23","v":0},{"$f":"N670 / Discounting!N$23","v":0},{"$f":"O670 / Discounting!O$23","v":0},{"$f":"P670 / Discounting!P$23","v":0},{"$f":"Q670 / Discounting!Q$23","v":0},{"$f":"R670 / Discounting!R$23","v":0},{"$f":"S670 / Discounting!S$23","v":0},{"$f":"T670 / Discounting!T$23","v":0},{"$f":"U670 / Discounting!U$23","v":0},{"$f":"V670 / Discounting!V$23","v":0},{"$f":"W670 / Discounting!W$23","v":0},{"$f":"X670 / Discounting!X$23","v":0},{"$f":"Y670 / Discounting!Y$23","v":-560712050.81606412},{"$f":"Z670 / Discounting!Z$23","v":-847787517.38814437},{"$f":"AA670 / Discounting!AA$23","v":-1192987271.5880117},{"$f":"AB670 / Discounting!AB$23","v":-1322601926.5284448},{"$f":"AC670 / Discounting!AC$23","v":-1173039674.461463},{"$f":"AD670 / Discounting!AD$23","v":20800922.211286791},{"$f":"AE670 / Discounting!AE$23","v":940109593.49198329},{"$f":"AF670 / Discounting!AF$23","v":854645084.99271202},{"$f":"AG670 / Discounting!AG$23","v":776950077.26610184},{"$f":"AH670 / Discounting!AH$23","v":706318252.06009257},{"$f":"AI670 / Discounting!AI$23","v":632845750.19768155},{"$f":"AJ670 / Discounting!AJ$23","v":575314318.36152852},{"$f":"AK670 / Discounting!AK$23","v":523013016.69229865},{"$f":"AL670 / Discounting!AL$23","v":475466378.81118053},{"$f":"AM670 / Discounting!AM$23","v":432242162.55561864},{"$f":"AN670 / Discounting!AN$23","v":392947420.50510788},{"$f":"AO670 / Discounting!AO$23","v":357224927.73191625},{"$f":"AP670 / Discounting!AP$23","v":324749934.30174202},{"$f":"AQ670 / Discounting!AQ$23","v":295227213.00158364},{"$f":"AR670 / Discounting!AR$23","v":268388375.45598513},{"$f":"AS670 / Discounting!AS$23","v":243989432.23271373},{"$f":"AT670 / Discounting!AT$23","v":221808574.75701246},{"$f":"AU670 / Discounting!AU$23","v":201644158.87001133},{"$f":"AV670 / Discounting!AV$23","v":183312871.70001027},{"$f":"AW670 / Discounting!AW$23","v":166648065.18182752},{"$f":"AX670 / Discounting!AX$23","v":151498241.07438865},{"$f":"AY670 / Discounting!AY$23","v":137725673.70398968},{"$f":"AZ670 / Discounting!AZ$23","v":125205157.91271788},{"$f":"BA670 / Discounting!BA$23","v":113822870.82974352},{"$f":"BB670 / Discounting!BB$23","v":103475337.11794864},{"$f":"BC670 / Discounting!BC$23","v":94068488.289044201},{"$f":"BD670 / Discounting!BD$23","v":85516807.53549473},{"$f":"BE670 / Discounting!BE$23","v":77742552.304995209},{"$f":"BF670 / Discounting!BF$23","v":70675047.549995631},{"$f":"BG670 / Discounting!BG$23","v":67023230.386138506},{"$f":"BH670 / Discounting!BH$23","v":60930209.441944093},{"$f":"BI670 / Discounting!BI$23","v":55391099.492676444},{"$f":"BJ670 / Discounting!BJ$23","v":50355544.993342221},{"$f":"BK670 / Discounting!BK$23","v":45777768.175765656},{"$f":"BL670 / Discounting!BL$23","v":18158501.935945775},{"$f":"BM670 / Discounting!BM$23","v":0},{"$f":"BN670 / Discounting!BN$23","v":0},{"$f":"BO670 / Discounting!BO$23","v":0},{"$f":"BP670 / Discounting!BP$23","v":0},{"$f":"BQ670 / Discounting!BQ$23","v":0},{"$f":"BR670 / Discounting!BR$23","v":0},{"$f":"BS670 / Discounting!BS$23","v":0},{"$f":"BT670 / Discounting!BT$23","v":0},{"$f":"BU670 / Discounting!BU$23","v":0},{"$f":"BV670 / Discounting!BV$23","v":0},{"$f":"BW670 / Discounting!BW$23","v":0},{"$f":"BX670 / Discounting!BX$23","v":0},{"$f":"BY670 / Discounting!BY$23","v":0},{"$f":"BZ670 / Discounting!BZ$23","v":0},{"$f":"CA670 / Discounting!CA$23","v":0},{"$f":"CB670 / Discounting!CB$23","v":0},{"$f":"CC670 / Discounting!CC$23","v":0},{"$f":"CD670 / Discounting!CD$23","v":0},{"$f":"CE670 / Discounting!CE$23","v":0},{"$f":"CF670 / Discounting!CF$23","v":0},{"$f":"CG670 / Discounting!CG$23","v":0},{"$f":"CH670 / Discounting!CH$23","v":0},{"$f":"CI670 / Discounting!CI$23","v":0},{"$f":"CJ670 / Discounting!CJ$23","v":0},{"$f":"CK670 / Discounting!CK$23","v":0},{"$f":"CL670 / Discounting!CL$23","v":0},{"$f":"CM670 / Discounting!CM$23","v":0},{"$f":"CN670 / Discounting!CN$23","v":0},{"$f":"CO670 / Discounting!CO$23","v":0},{"$f":"CP670 / Discounting!CP$23","v":0},{"$f":"CQ670 / Discounting!CQ$23","v":0},{"$f":"CR670 / Discounting!CR$23","v":0},{"$f":"CS670 / Discounting!CS$23","v":0},{"$f":"CT670 / Discounting!CT$23","v":0},{"$f":"CU670 / Discounting!CU$23","v":0},{"$f":"CV670 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H702-H701)/H704","v":0.61194970066752319}]
[]
[null,null,null,{"$f":"\"Point Forward:\"&\" NPV\"&Inputs!C482*100","v":"Point Forward: NPV10"}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J708:CV708)","v":22481670.710024524},null,{"$f":"J663 / Discounting!J$24","v":0},{"$f":"K663 / Discounting!K$24","v":0},{"$f":"L663 / Discounting!L$24","v":0},{"$f":"M663 / Discounting!M$24","v":0},{"$f":"N663 / Discounting!N$24","v":0},{"$f":"O663 / Discounting!O$24","v":0},{"$f":"P663 / Discounting!P$24","v":0},{"$f":"Q663 / Discounting!Q$24","v":0},{"$f":"R663 / Discounting!R$24","v":0},{"$f":"S663 / Discounting!S$24","v":0},{"$f":"T663 / Discounting!T$24","v":0},{"$f":"U663 / Discounting!U$24","v":0},{"$f":"V663 / Discounting!V$24","v":0},{"$f":"W663 / Discounting!W$24","v":0},{"$f":"X663 / Discounting!X$24","v":0},{"$f":"Y663 / Discounting!Y$24","v":0},{"$f":"Z663 / Discounting!Z$24","v":0},{"$f":"AA663 / Discounting!AA$24","v":0},{"$f":"AB663 / Discounting!AB$24","v":0},{"$f":"AC663 / Discounting!AC$24","v":0},{"$f":"AD663 / Discounting!AD$24","v":1114198.5441662008},{"$f":"AE663 / Discounting!AE$24","v":2025815.5348476379},{"$f":"AF663 / Discounting!AF$24","v":1841650.4862251249},{"$f":"AG663 / Discounting!AG$24","v":1674227.7147501134},{"$f":"AH663 / Discounting!AH$24","v":1522025.1952273757},{"$f":"AI663 / Discounting!AI$24","v":1383659.2683885237},{"$f":"AJ663 / Discounting!AJ$24","v":1257872.0621713852},{"$f":"AK663 / Discounting!AK$24","v":1143520.0565194408},{"$f":"AL663 / Discounting!AL$24","v":1039563.6877449463},{"$f":"AM663 / Discounting!AM$24","v":945057.897949951},{"$f":"AN663 / Discounting!AN$24","v":859143.54359086463},{"$f":"AO663 / Discounting!AO$24","v":781039.58508260408},{"$f":"AP663 / Discounting!AP$24","v":710035.98643873085},{"$f":"AQ663 / Discounting!AQ$24","v":645487.26039884624},{"$f":"AR663 / Discounting!AR$24","v":586806.60036258749},{"$f":"AS663 / Discounting!AS$24","v":533460.54578417039},{"$f":"AT663 / Discounting!AT$24","v":484964.13253106404},{"$f":"AU663 / Discounting!AU$24","v":440876.48411914904},{"$f":"AV663 / Discounting!AV$24","v":400796.80374468089},{"$f":"AW663 / Discounting!AW$24","v":364360.73067698267},{"$f":"AX663 / Discounting!AX$24","v":331237.02788816596},{"$f":"AY663 / Discounting!AY$24","v":301124.57080742362},{"$f":"AZ663 / Discounting!AZ$24","v":273749.60982493055},{"$f":"BA663 / Discounting!BA$24","v":248863.28165902777},{"$f":"BB663 / Discounting!BB$24","v":226239.34696275246},{"$f":"BC663 / Discounting!BC$24","v":205672.13360250223},{"$f":"BD663 / Discounting!BD$24","v":186974.66691136567},{"$f":"BE663 / Discounting!BE$24","v":169976.96991942334},{"$f":"BF663 / Discounting!BF$24","v":154524.51810856667},{"$f":"BG663 / Discounting!BG$24","v":140476.83464415147},{"$f":"BH663 / Discounting!BH$24","v":127706.213312865},{"$f":"BI663 / Discounting!BI$24","v":116096.55755714999},{"$f":"BJ663 / Discounting!BJ$24","v":105542.32505195451},{"$f":"BK663 / Discounting!BK$24","v":95947.568229049561},{"$f":"BL663 / Discounting!BL$24","v":42976.964824802482},{"$f":"BM663 / Discounting!BM$24","v":0},{"$f":"BN663 / Discounting!BN$24","v":0},{"$f":"BO663 / Discounting!BO$24","v":0},{"$f":"BP663 / Discounting!BP$24","v":0},{"$f":"BQ663 / Discounting!BQ$24","v":0},{"$f":"BR663 / Discounting!BR$24","v":0},{"$f":"BS663 / Discounting!BS$24","v":0},{"$f":"BT663 / Discounting!BT$24","v":0},{"$f":"BU663 / Discounting!BU$24","v":0},{"$f":"BV663 / Discounting!BV$24","v":0},{"$f":"BW663 / Discounting!BW$24","v":0},{"$f":"BX663 / Discounting!BX$24","v":0},{"$f":"BY663 / Discounting!BY$24","v":0},{"$f":"BZ663 / Discounting!BZ$24","v":0},{"$f":"CA663 / Discounting!CA$24","v":0},{"$f":"CB663 / Discounting!CB$24","v":0},{"$f":"CC663 / Discounting!CC$24","v":0},{"$f":"CD663 / Discounting!CD$24","v":0},{"$f":"CE663 / Discounting!CE$24","v":0},{"$f":"CF663 / Discounting!CF$24","v":0},{"$f":"CG663 / Discounting!CG$24","v":0},{"$f":"CH663 / Discounting!CH$24","v":0},{"$f":"CI663 / Discounting!CI$24","v":0},{"$f":"CJ663 / Discounting!CJ$24","v":0},{"$f":"CK663 / Discounting!CK$24","v":0},{"$f":"CL663 / Discounting!CL$24","v":0},{"$f":"CM663 / Discounting!CM$24","v":0},{"$f":"CN663 / Discounting!CN$24","v":0},{"$f":"CO663 / Discounting!CO$24","v":0},{"$f":"CP663 / Discounting!CP$24","v":0},{"$f":"CQ663 / Discounting!CQ$24","v":0},{"$f":"CR663 / Discounting!CR$24","v":0},{"$f":"CS663 / Discounting!CS$24","v":0},{"$f":"CT663 / Discounting!CT$24","v":0},{"$f":"CU663 / Discounting!CU$24","v":0},{"$f":"CV663 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1084471733.1097806,null,{"$f":"J664 / Discounting!J$24","v":0},{"$f":"K664 / Discounting!K$24","v":0},{"$f":"L664 / Discounting!L$24","v":0},{"$f":"M664 / Discounting!M$24","v":0},{"$f":"N664 / Discounting!N$24","v":0},{"$f":"O664 / Discounting!O$24","v":0},{"$f":"P664 / Discounting!P$24","v":0},{"$f":"Q664 / Discounting!Q$24","v":0},{"$f":"R664 / Discounting!R$24","v":0},{"$f":"S664 / Discounting!S$24","v":0},{"$f":"T664 / Discounting!T$24","v":0},{"$f":"U664 / Discounting!U$24","v":0},{"$f":"V664 / Discounting!V$24","v":0},{"$f":"W664 / Discounting!W$24","v":0},{"$f":"X664 / Discounting!X$24","v":0},{"$f":"Y664 / Discounting!Y$24","v":0},{"$f":"Z664 / Discounting!Z$24","v":0},{"$f":"AA664 / Discounting!AA$24","v":0},{"$f":"AB664 / Discounting!AB$24","v":0},{"$f":"AC664 / Discounting!AC$24","v":0},{"$f":"AD664 / Discounting!AD$24","v":0},{"$f":"AE664 / Discounting!AE$24","v":15682939.278812297},{"$f":"AF664 / Discounting!AF$24","v":21110537.412345134},{"$f":"AG664 / Discounting!AG$24","v":24368712.169792686},{"$f":"AH664 / Discounting!AH$24","v":29029420.539554466},{"$f":"AI664 / Discounting!AI$24","v":38914483.951376185},{"$f":"AJ664 / Discounting!AJ$24","v":87684329.035541981},{"$f":"AK664 / Discounting!AK$24","v":80558443.834820613},{"$f":"AL664 / Discounting!AL$24","v":74007322.799138829},{"$f":"AM664 / Discounting!AM$24","v":67985455.38487801},{"$f":"AN664 / Discounting!AN$24","v":62450811.885616966},{"$f":"AO664 / Discounting!AO$24","v":57364593.508877695},{"$f":"AP664 / Discounting!AP$24","v":52690998.250191502},{"$f":"AQ664 / Discounting!AQ$24","v":48397001.861425154},{"$f":"AR664 / Discounting!AR$24","v":44452153.195767209},{"$f":"AS664 / Discounting!AS$24","v":40828383.207007021},{"$f":"AT664 / Discounting!AT$24","v":37116712.006370023},{"$f":"AU664 / Discounting!AU$24","v":33742465.46033638},{"$f":"AV664 / Discounting!AV$24","v":30674968.600305796},{"$f":"AW664 / Discounting!AW$24","v":27886335.091187086},{"$f":"AX664 / Discounting!AX$24","v":25351213.719260983},{"$f":"AY664 / Discounting!AY$24","v":23046557.926600896},{"$f":"AZ664 / Discounting!AZ$24","v":20951416.296909906},{"$f":"BA664 / Discounting!BA$24","v":19046742.088099912},{"$f":"BB664 / Discounting!BB$24","v":17315220.080090828},{"$f":"BC664 / Discounting!BC$24","v":15741109.163718931},{"$f":"BD664 / Discounting!BD$24","v":14310099.239744483},{"$f":"BE664 / Discounting!BE$24","v":13009181.127040438},{"$f":"BF664 / Discounting!BF$24","v":11826528.297309492},{"$f":"BG664 / Discounting!BG$24","v":10844373.637338351},{"$f":"BH664 / Discounting!BH$24","v":9941395.1748957448},{"$f":"BI664 / Discounting!BI$24","v":9111494.4427807424},{"$f":"BJ664 / Discounting!BJ$24","v":8349007.8406766048},{"$f":"BK664 / Discounting!BK$24","v":7648680.0998239145},{"$f":"BL664 / Discounting!BL$24","v":3032646.5021440159},{"$f":"BM664 / Discounting!BM$24","v":0},{"$f":"BN664 / Discounting!BN$24","v":0},{"$f":"BO664 / Discounting!BO$24","v":0},{"$f":"BP664 / Discounting!BP$24","v":0},{"$f":"BQ664 / Discounting!BQ$24","v":0},{"$f":"BR664 / Discounting!BR$24","v":0},{"$f":"BS664 / Discounting!BS$24","v":0},{"$f":"BT664 / Discounting!BT$24","v":0},{"$f":"BU664 / Discounting!BU$24","v":0},{"$f":"BV664 / Discounting!BV$24","v":0},{"$f":"BW664 / Discounting!BW$24","v":0},{"$f":"BX664 / Discounting!BX$24","v":0},{"$f":"BY664 / Discounting!BY$24","v":0},{"$f":"BZ664 / Discounting!BZ$24","v":0},{"$f":"CA664 / Discounting!CA$24","v":0},{"$f":"CB664 / Discounting!CB$24","v":0},{"$f":"CC664 / Discounting!CC$24","v":0},{"$f":"CD664 / Discounting!CD$24","v":0},{"$f":"CE664 / Discounting!CE$24","v":0},{"$f":"CF664 / Discounting!CF$24","v":0},{"$f":"CG664 / Discounting!CG$24","v":0},{"$f":"CH664 / Discounting!CH$24","v":0},{"$f":"CI664 / Discounting!CI$24","v":0},{"$f":"CJ664 / Discounting!CJ$24","v":0},{"$f":"CK664 / Discounting!CK$24","v":0},{"$f":"CL664 / Discounting!CL$24","v":0},{"$f":"CM664 / Discounting!CM$24","v":0},{"$f":"CN664 / Discounting!CN$24","v":0},{"$f":"CO664 / Discounting!CO$24","v":0},{"$f":"CP664 / Discounting!CP$24","v":0},{"$f":"CQ664 / Discounting!CQ$24","v":0},{"$f":"CR664 / Discounting!CR$24","v":0},{"$f":"CS664 / Discounting!CS$24","v":0},{"$f":"CT664 / Discounting!CT$24","v":0},{"$f":"CU664 / Discounting!CU$24","v":0},{"$f":"CV664 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},416592881.19559431,null,{"$f":"J665 / Discounting!J$24","v":0},{"$f":"K665 / Discounting!K$24","v":0},{"$f":"L665 / Discounting!L$24","v":0},{"$f":"M665 / Discounting!M$24","v":0},{"$f":"N665 / Discounting!N$24","v":0},{"$f":"O665 / Discounting!O$24","v":0},{"$f":"P665 / Discounting!P$24","v":0},{"$f":"Q665 / Discounting!Q$24","v":0},{"$f":"R665 / Discounting!R$24","v":0},{"$f":"S665 / Discounting!S$24","v":0},{"$f":"T665 / Discounting!T$24","v":0},{"$f":"U665 / Discounting!U$24","v":0},{"$f":"V665 / Discounting!V$24","v":0},{"$f":"W665 / Discounting!W$24","v":0},{"$f":"X665 / Discounting!X$24","v":0},{"$f":"Y665 / Discounting!Y$24","v":0},{"$f":"Z665 / Discounting!Z$24","v":0},{"$f":"AA665 / Discounting!AA$24","v":0},{"$f":"AB665 / Discounting!AB$24","v":0},{"$f":"AC665 / Discounting!AC$24","v":0},{"$f":"AD665 / Discounting!AD$24","v":0},{"$f":"AE665 / Discounting!AE$24","v":0},{"$f":"AF665 / Discounting!AF$24","v":5642172.5087916832},{"$f":"AG665 / Discounting!AG$24","v":35551675.062098727},{"$f":"AH665 / Discounting!AH$24","v":32542937.920252401},{"$f":"AI665 / Discounting!AI$24","v":29208367.284792189},{"$f":"AJ665 / Discounting!AJ$24","v":26730387.528757244},{"$f":"AK665 / Discounting!AK$24","v":24458397.183686923},{"$f":"AL665 / Discounting!AL$24","v":22375766.499266822},{"$f":"AM665 / Discounting!AM$24","v":20467149.552490633},{"$f":"AN665 / Discounting!AN$24","v":18718392.324070144},{"$f":"AO665 / Discounting!AO$24","v":17116446.436228514},{"$f":"AP665 / Discounting!AP$24","v":15649288.330278408},{"$f":"AQ665 / Discounting!AQ$24","v":14305843.650664484},{"$f":"AR665 / Discounting!AR$24","v":13075916.594958737},{"$f":"AS665 / Discounting!AS$24","v":15096478.05286045},{"$f":"AT665 / Discounting!AT$24","v":13724070.957145866},{"$f":"AU665 / Discounting!AU$24","v":12476428.142859874},{"$f":"AV665 / Discounting!AV$24","v":11342207.402599884},{"$f":"AW665 / Discounting!AW$24","v":10311097.638727168},{"$f":"AX665 / Discounting!AX$24","v":9373725.1261156052},{"$f":"AY665 / Discounting!AY$24","v":8521568.2964687329},{"$f":"AZ665 / Discounting!AZ$24","v":7746880.2695170278},{"$f":"BA665 / Discounting!BA$24","v":7042618.4268336641},{"$f":"BB665 / Discounting!BB$24","v":6402380.3880306017},{"$f":"BC665 / Discounting!BC$24","v":5820345.8073005462},{"$f":"BD665 / Discounting!BD$24","v":5291223.4611823149},{"$f":"BE665 / Discounting!BE$24","v":4810203.1465293765},{"$f":"BF665 / Discounting!BF$24","v":4372911.9513903428},{"$f":"BG665 / Discounting!BG$24","v":4147567.6052415543},{"$f":"BH665 / Discounting!BH$24","v":3770516.0047650491},{"$f":"BI665 / Discounting!BI$24","v":3427741.8225136809},{"$f":"BJ665 / Discounting!BJ$24","v":3116128.9295578906},{"$f":"BK665 / Discounting!BK$24","v":2832844.4814162645},{"$f":"BL665 / Discounting!BL$24","v":1123202.4082014863},{"$f":"BM665 / Discounting!BM$24","v":0},{"$f":"BN665 / Discounting!BN$24","v":0},{"$f":"BO665 / Discounting!BO$24","v":0},{"$f":"BP665 / Discounting!BP$24","v":0},{"$f":"BQ665 / Discounting!BQ$24","v":0},{"$f":"BR665 / Discounting!BR$24","v":0},{"$f":"BS665 / Discounting!BS$24","v":0},{"$f":"BT665 / Discounting!BT$24","v":0},{"$f":"BU665 / Discounting!BU$24","v":0},{"$f":"BV665 / Discounting!BV$24","v":0},{"$f":"BW665 / Discounting!BW$24","v":0},{"$f":"BX665 / Discounting!BX$24","v":0},{"$f":"BY665 / Discounting!BY$24","v":0},{"$f":"BZ665 / Discounting!BZ$24","v":0},{"$f":"CA665 / Discounting!CA$24","v":0},{"$f":"CB665 / Discounting!CB$24","v":0},{"$f":"CC665 / Discounting!CC$24","v":0},{"$f":"CD665 / Discounting!CD$24","v":0},{"$f":"CE665 / Discounting!CE$24","v":0},{"$f":"CF665 / Discounting!CF$24","v":0},{"$f":"CG665 / Discounting!CG$24","v":0},{"$f":"CH665 / Discounting!CH$24","v":0},{"$f":"CI665 / Discounting!CI$24","v":0},{"$f":"CJ665 / Discounting!CJ$24","v":0},{"$f":"CK665 / Discounting!CK$24","v":0},{"$f":"CL665 / Discounting!CL$24","v":0},{"$f":"CM665 / Discounting!CM$24","v":0},{"$f":"CN665 / Discounting!CN$24","v":0},{"$f":"CO665 / Discounting!CO$24","v":0},{"$f":"CP665 / Discounting!CP$24","v":0},{"$f":"CQ665 / Discounting!CQ$24","v":0},{"$f":"CR665 / Discounting!CR$24","v":0},{"$f":"CS665 / Discounting!CS$24","v":0},{"$f":"CT665 / Discounting!CT$24","v":0},{"$f":"CU665 / Discounting!CU$24","v":0},{"$f":"CV665 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},282799698.81906825,null,{"$f":"J666 / Discounting!J$24","v":0},{"$f":"K666 / Discounting!K$24","v":0},{"$f":"L666 / Discounting!L$24","v":0},{"$f":"M666 / Discounting!M$24","v":0},{"$f":"N666 / Discounting!N$24","v":0},{"$f":"O666 / Discounting!O$24","v":0},{"$f":"P666 / Discounting!P$24","v":0},{"$f":"Q666 / Discounting!Q$24","v":0},{"$f":"R666 / Discounting!R$24","v":0},{"$f":"S666 / Discounting!S$24","v":0},{"$f":"T666 / Discounting!T$24","v":0},{"$f":"U666 / Discounting!U$24","v":0},{"$f":"V666 / Discounting!V$24","v":0},{"$f":"W666 / Discounting!W$24","v":0},{"$f":"X666 / Discounting!X$24","v":0},{"$f":"Y666 / Discounting!Y$24","v":0},{"$f":"Z666 / Discounting!Z$24","v":0},{"$f":"AA666 / Discounting!AA$24","v":0},{"$f":"AB666 / Discounting!AB$24","v":0},{"$f":"AC666 / Discounting!AC$24","v":0},{"$f":"AD666 / Discounting!AD$24","v":0},{"$f":"AE666 / Discounting!AE$24","v":0},{"$f":"AF666 / Discounting!AF$24","v":17711886.642808203},{"$f":"AG666 / Discounting!AG$24","v":29559636.338909592},{"$f":"AH666 / Discounting!AH$24","v":26385702.074271709},{"$f":"AI666 / Discounting!AI$24","v":22396082.161175344},{"$f":"AJ666 / Discounting!AJ$24","v":15288915.872327317},{"$f":"AK666 / Discounting!AK$24","v":13956713.081836166},{"$f":"AL666 / Discounting!AL$24","v":12737457.569426252},{"$f":"AM666 / Discounting!AM$24","v":11621889.058753772},{"$f":"AN666 / Discounting!AN$24","v":10601471.903101435},{"$f":"AO666 / Discounting!AO$24","v":9668342.4417178929},{"$f":"AP666 / Discounting!AP$24","v":8815259.6722314116},{"$f":"AQ666 / Discounting!AQ$24","v":8035559.0994555186},{"$f":"AR666 / Discounting!AR$24","v":7323109.6158861462},{"$f":"AS666 / Discounting!AS$24","v":9503991.9268737026},{"$f":"AT666 / Discounting!AT$24","v":8639992.6607942767},{"$f":"AU666 / Discounting!AU$24","v":7854538.7825402478},{"$f":"AV666 / Discounting!AV$24","v":7140489.8023093157},{"$f":"AW666 / Discounting!AW$24","v":6491354.3657357432},{"$f":"AX666 / Discounting!AX$24","v":5901231.2415779466},{"$f":"AY666 / Discounting!AY$24","v":5364755.6741617704},{"$f":"AZ666 / Discounting!AZ$24","v":4877050.6128743365},{"$f":"BA666 / Discounting!BA$24","v":4433682.3753403062},{"$f":"BB666 / Discounting!BB$24","v":4030620.3412184585},{"$f":"BC666 / Discounting!BC$24","v":3664200.3101985985},{"$f":"BD666 / Discounting!BD$24","v":3331091.1910896352},{"$f":"BE666 / Discounting!BE$24","v":3028264.7191723948},{"$f":"BF666 / Discounting!BF$24","v":2752967.9265203588},{"$f":"BG666 / Discounting!BG$24","v":2648373.4809835632},{"$f":"BH666 / Discounting!BH$24","v":2399324.8867989695},{"$f":"BI666 / Discounting!BI$24","v":2173818.1959842374},{"$f":"BJ666 / Discounting!BJ$24","v":1969615.2525344414},{"$f":"BK666 / Discounting!BK$24","v":1784692.0232922467},{"$f":"BL666 / Discounting!BL$24","v":707617.51716693596},{"$f":"BM666 / Discounting!BM$24","v":0},{"$f":"BN666 / Discounting!BN$24","v":0},{"$f":"BO666 / Discounting!BO$24","v":0},{"$f":"BP666 / Discounting!BP$24","v":0},{"$f":"BQ666 / Discounting!BQ$24","v":0},{"$f":"BR666 / Discounting!BR$24","v":0},{"$f":"BS666 / Discounting!BS$24","v":0},{"$f":"BT666 / Discounting!BT$24","v":0},{"$f":"BU666 / Discounting!BU$24","v":0},{"$f":"BV666 / Discounting!BV$24","v":0},{"$f":"BW666 / Discounting!BW$24","v":0},{"$f":"BX666 / Discounting!BX$24","v":0},{"$f":"BY666 / Discounting!BY$24","v":0},{"$f":"BZ666 / Discounting!BZ$24","v":0},{"$f":"CA666 / Discounting!CA$24","v":0},{"$f":"CB666 / Discounting!CB$24","v":0},{"$f":"CC666 / Discounting!CC$24","v":0},{"$f":"CD666 / Discounting!CD$24","v":0},{"$f":"CE666 / Discounting!CE$24","v":0},{"$f":"CF666 / Discounting!CF$24","v":0},{"$f":"CG666 / Discounting!CG$24","v":0},{"$f":"CH666 / Discounting!CH$24","v":0},{"$f":"CI666 / Discounting!CI$24","v":0},{"$f":"CJ666 / Discounting!CJ$24","v":0},{"$f":"CK666 / Discounting!CK$24","v":0},{"$f":"CL666 / Discounting!CL$24","v":0},{"$f":"CM666 / Discounting!CM$24","v":0},{"$f":"CN666 / Discounting!CN$24","v":0},{"$f":"CO666 / Discounting!CO$24","v":0},{"$f":"CP666 / Discounting!CP$24","v":0},{"$f":"CQ666 / Discounting!CQ$24","v":0},{"$f":"CR666 / Discounting!CR$24","v":0},{"$f":"CS666 / Discounting!CS$24","v":0},{"$f":"CT666 / Discounting!CT$24","v":0},{"$f":"CU666 / Discounting!CU$24","v":0},{"$f":"CV666 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},50619698.299820773,null,{"$f":"J667 / Discounting!J$24","v":0},{"$f":"K667 / Discounting!K$24","v":0},{"$f":"L667 / Discounting!L$24","v":0},{"$f":"M667 / Discounting!M$24","v":0},{"$f":"N667 / Discounting!N$24","v":0},{"$f":"O667 / Discounting!O$24","v":0},{"$f":"P667 / Discounting!P$24","v":0},{"$f":"Q667 / Discounting!Q$24","v":0},{"$f":"R667 / Discounting!R$24","v":0},{"$f":"S667 / Discounting!S$24","v":0},{"$f":"T667 / Discounting!T$24","v":0},{"$f":"U667 / Discounting!U$24","v":0},{"$f":"V667 / Discounting!V$24","v":0},{"$f":"W667 / Discounting!W$24","v":0},{"$f":"X667 / Discounting!X$24","v":0},{"$f":"Y667 / Discounting!Y$24","v":0},{"$f":"Z667 / Discounting!Z$24","v":0},{"$f":"AA667 / Discounting!AA$24","v":0},{"$f":"AB667 / Discounting!AB$24","v":0},{"$f":"AC667 / Discounting!AC$24","v":0},{"$f":"AD667 / Discounting!AD$24","v":9252827.6404087301},{"$f":"AE667 / Discounting!AE$24","v":7866277.3275664132},{"$f":"AF667 / Discounting!AF$24","v":6654703.1656761179},{"$f":"AG667 / Discounting!AG$24","v":5597538.5636814004},{"$f":"AH667 / Discounting!AH$24","v":4676551.2687629135},{"$f":"AI667 / Discounting!AI$24","v":3875583.3044125033},{"$f":"AJ667 / Discounting!AJ$24","v":3180319.5832160963},{"$f":"AK667 / Discounting!AK$24","v":2578082.0511524393},{"$f":"AL667 / Discounting!AL$24","v":2057646.5635957969},{"$f":"AM667 / Discounting!AM$24","v":1609079.999152069},{"$f":"AN667 / Discounting!AN$24","v":1223595.3900370158},{"$f":"AO667 / Discounting!AO$24","v":893423.09055603936},{"$f":"AP667 / Discounting!AP$24","v":611696.22160550137},{"$f":"AQ667 / Discounting!AQ$24","v":372348.82187161274},{"$f":"AR667 / Discounting!AR$24","v":170025.30812611879},{"$f":"AS667 / Discounting!AS$24","v":0},{"$f":"AT667 / Discounting!AT$24","v":0},{"$f":"AU667 / Discounting!AU$24","v":0},{"$f":"AV667 / Discounting!AV$24","v":0},{"$f":"AW667 / Discounting!AW$24","v":0},{"$f":"AX667 / Discounting!AX$24","v":0},{"$f":"AY667 / Discounting!AY$24","v":0},{"$f":"AZ667 / Discounting!AZ$24","v":0},{"$f":"BA667 / Discounting!BA$24","v":0},{"$f":"BB667 / Discounting!BB$24","v":0},{"$f":"BC667 / Discounting!BC$24","v":0},{"$f":"BD667 / Discounting!BD$24","v":0},{"$f":"BE667 / Discounting!BE$24","v":0},{"$f":"BF667 / Discounting!BF$24","v":0},{"$f":"BG667 / Discounting!BG$24","v":0},{"$f":"BH667 / Discounting!BH$24","v":0},{"$f":"BI667 / Discounting!BI$24","v":0},{"$f":"BJ667 / Discounting!BJ$24","v":0},{"$f":"BK667 / Discounting!BK$24","v":0},{"$f":"BL667 / Discounting!BL$24","v":0},{"$f":"BM667 / Discounting!BM$24","v":0},{"$f":"BN667 / Discounting!BN$24","v":0},{"$f":"BO667 / Discounting!BO$24","v":0},{"$f":"BP667 / Discounting!BP$24","v":0},{"$f":"BQ667 / Discounting!BQ$24","v":0},{"$f":"BR667 / Discounting!BR$24","v":0},{"$f":"BS667 / Discounting!BS$24","v":0},{"$f":"BT667 / Discounting!BT$24","v":0},{"$f":"BU667 / Discounting!BU$24","v":0},{"$f":"BV667 / Discounting!BV$24","v":0},{"$f":"BW667 / Discounting!BW$24","v":0},{"$f":"BX667 / Discounting!BX$24","v":0},{"$f":"BY667 / Discounting!BY$24","v":0},{"$f":"BZ667 / Discounting!BZ$24","v":0},{"$f":"CA667 / Discounting!CA$24","v":0},{"$f":"CB667 / Discounting!CB$24","v":0},{"$f":"CC667 / Discounting!CC$24","v":0},{"$f":"CD667 / Discounting!CD$24","v":0},{"$f":"CE667 / Discounting!CE$24","v":0},{"$f":"CF667 / Discounting!CF$24","v":0},{"$f":"CG667 / Discounting!CG$24","v":0},{"$f":"CH667 / Discounting!CH$24","v":0},{"$f":"CI667 / Discounting!CI$24","v":0},{"$f":"CJ667 / Discounting!CJ$24","v":0},{"$f":"CK667 / Discounting!CK$24","v":0},{"$f":"CL667 / Discounting!CL$24","v":0},{"$f":"CM667 / Discounting!CM$24","v":0},{"$f":"CN667 / Discounting!CN$24","v":0},{"$f":"CO667 / Discounting!CO$24","v":0},{"$f":"CP667 / Discounting!CP$24","v":0},{"$f":"CQ667 / Discounting!CQ$24","v":0},{"$f":"CR667 / Discounting!CR$24","v":0},{"$f":"CS667 / Discounting!CS$24","v":0},{"$f":"CT667 / Discounting!CT$24","v":0},{"$f":"CU667 / Discounting!CU$24","v":0},{"$f":"CV667 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1856965682.1342885,null,{"$f":"SUM(J708:J712)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10367026.184574932,25575032.141226351,{"$f":"SUM(AF708:AF712)","v":52960950.215846255},96751789.84923251,94156636.998068869,95778175.970144734,134141824.08201402,122695156.20801558,112217757.11917265,102628631.89322443,93853415.046416417,85823845.062462747,78477278.460745543,71756240.693815619,65608011.315100797,65962313.732525334,59965739.756841227,54514308.86985565,49558462.608959675,45053147.826326981,40957407.114842705,37234006.46803882,33849096.789126202,30771906.17193291,27974460.156302638,25431327.414820578,23119388.558927797,21017625.962661631,19106932.693328761,17780791.55820762,16238942.279772628,14829151.018835811,13540294.347820893,12362164.172761476,{"$f":"SUM(BL708:BL712)","v":4906443.3923372412},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC708:CC712)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J715:CV715)","v":2951788328.132328},null,{"$f":"J670 / Discounting!J$24","v":0},{"$f":"K670 / Discounting!K$24","v":0},{"$f":"L670 / Discounting!L$24","v":0},{"$f":"M670 / Discounting!M$24","v":0},{"$f":"N670 / Discounting!N$24","v":0},{"$f":"O670 / Discounting!O$24","v":0},{"$f":"P670 / Discounting!P$24","v":0},{"$f":"Q670 / Discounting!Q$24","v":0},{"$f":"R670 / Discounting!R$24","v":0},{"$f":"S670 / Discounting!S$24","v":0},{"$f":"T670 / Discounting!T$24","v":0},{"$f":"U670 / Discounting!U$24","v":0},{"$f":"V670 / Discounting!V$24","v":0},{"$f":"W670 / Discounting!W$24","v":0},{"$f":"X670 / Discounting!X$24","v":0},{"$f":"Y670 / Discounting!Y$24","v":-348158068.44792259},{"$f":"Z670 / Discounting!Z$24","v":-526409346.96968281},{"$f":"AA670 / Discounting!AA$24","v":-740751235.06715953},{"$f":"AB670 / Discounting!AB$24","v":-821231738.10062921},{"$f":"AC670 / Discounting!AC$24","v":-728365346.66749203},{"$f":"AD670 / Discounting!AD$24","v":12915736.140282758},{"$f":"AE670 / Discounting!AE$24","v":583734092.61164653},{"$f":"AF670 / Discounting!AF$24","v":530667356.91967869},{"$f":"AG670 / Discounting!AG$24","v":482424869.92698056},{"$f":"AH670 / Discounting!AH$24","v":438568063.56998229},{"$f":"AI670 / Discounting!AI$24","v":392947420.50510788},{"$f":"AJ670 / Discounting!AJ$24","v":357224927.73191625},{"$f":"AK670 / Discounting!AK$24","v":324749934.30174202},{"$f":"AL670 / Discounting!AL$24","v":295227213.00158364},{"$f":"AM670 / Discounting!AM$24","v":268388375.45598513},{"$f":"AN670 / Discounting!AN$24","v":243989432.23271373},{"$f":"AO670 / Discounting!AO$24","v":221808574.75701246},{"$f":"AP670 / Discounting!AP$24","v":201644158.87001133},{"$f":"AQ670 / Discounting!AQ$24","v":183312871.70001027},{"$f":"AR670 / Discounting!AR$24","v":166648065.18182752},{"$f":"AS670 / Discounting!AS$24","v":151498241.07438865},{"$f":"AT670 / Discounting!AT$24","v":137725673.70398968},{"$f":"AU670 / Discounting!AU$24","v":125205157.91271788},{"$f":"AV670 / Discounting!AV$24","v":113822870.82974352},{"$f":"AW670 / Discounting!AW$24","v":103475337.11794864},{"$f":"AX670 / Discounting!AX$24","v":94068488.289044201},{"$f":"AY670 / Discounting!AY$24","v":85516807.53549473},{"$f":"AZ670 / Discounting!AZ$24","v":77742552.304995209},{"$f":"BA670 / Discounting!BA$24","v":70675047.549995631},{"$f":"BB670 / Discounting!BB$24","v":64250043.227268755},{"$f":"BC670 / Discounting!BC$24","v":58409130.20660796},{"$f":"BD670 / Discounting!BD$24","v":53099209.278734505},{"$f":"BE670 / Discounting!BE$24","v":48272008.435213186},{"$f":"BF670 / Discounting!BF$24","v":43883644.032011986},{"$f":"BG670 / Discounting!BG$24","v":41616152.887059681},{"$f":"BH670 / Discounting!BH$24","v":37832866.260963343},{"$f":"BI670 / Discounting!BI$24","v":34393514.782693945},{"$f":"BJ670 / Discounting!BJ$24","v":31266831.62063086},{"$f":"BK670 / Discounting!BK$24","v":28424392.382391687},{"$f":"BL670 / Discounting!BL$24","v":11275001.046839677},{"$f":"BM670 / Discounting!BM$24","v":0},{"$f":"BN670 / Discounting!BN$24","v":0},{"$f":"BO670 / Discounting!BO$24","v":0},{"$f":"BP670 / Discounting!BP$24","v":0},{"$f":"BQ670 / Discounting!BQ$24","v":0},{"$f":"BR670 / Discounting!BR$24","v":0},{"$f":"BS670 / Discounting!BS$24","v":0},{"$f":"BT670 / Discounting!BT$24","v":0},{"$f":"BU670 / Discounting!BU$24","v":0},{"$f":"BV670 / Discounting!BV$24","v":0},{"$f":"BW670 / Discounting!BW$24","v":0},{"$f":"BX670 / Discounting!BX$24","v":0},{"$f":"BY670 / Discounting!BY$24","v":0},{"$f":"BZ670 / Discounting!BZ$24","v":0},{"$f":"CA670 / Discounting!CA$24","v":0},{"$f":"CB670 / Discounting!CB$24","v":0},{"$f":"CC670 / Discounting!CC$24","v":0},{"$f":"CD670 / Discounting!CD$24","v":0},{"$f":"CE670 / Discounting!CE$24","v":0},{"$f":"CF670 / Discounting!CF$24","v":0},{"$f":"CG670 / Discounting!CG$24","v":0},{"$f":"CH670 / Discounting!CH$24","v":0},{"$f":"CI670 / Discounting!CI$24","v":0},{"$f":"CJ670 / Discounting!CJ$24","v":0},{"$f":"CK670 / Discounting!CK$24","v":0},{"$f":"CL670 / Discounting!CL$24","v":0},{"$f":"CM670 / Discounting!CM$24","v":0},{"$f":"CN670 / Discounting!CN$24","v":0},{"$f":"CO670 / Discounting!CO$24","v":0},{"$f":"CP670 / Discounting!CP$24","v":0},{"$f":"CQ670 / Discounting!CQ$24","v":0},{"$f":"CR670 / Discounting!CR$24","v":0},{"$f":"CS670 / Discounting!CS$24","v":0},{"$f":"CT670 / Discounting!CT$24","v":0},{"$f":"CU670 / Discounting!CU$24","v":0},{"$f":"CV670 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H713-H712)/H715","v":0.61194970066752352}]
[]
["Reconciliation (Real)"]
[]
[{"$nulls":4},"Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J720:CV720)","v":48983820362.908211},null,{"$f":"J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-560712050.81606412,-932566269.12695885,-1443514598.6214945,-1760383164.2093606,-1717447387.3790288,33500093.230499506,1665461491.5562525,1665461491.5562525,1665461491.5562525,1665461491.5562525,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,{"$f":"AP186","v":1641438892.981566},1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1641438892.981566,1712287362.981566,1712287362.981566,1712287362.981566,1712287362.981566,1712287362.981566,747127527.14017248,0,0,0,0,0,0,0,0,0,{"$f":"BV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},27062710236.830906,null,{"$f":"J543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-168213615.24481934,-279769880.73808777,-433054379.58644855,-528114949.26280808,-515234216.21370864,40962511.141510487,1165128397.4422407,1079144465.6075323,918430934.76671338,901796937.45135069,841985938.88867128,632269398.81628966,634894123.93481874,637372897.83113217,639705747.71318603,641892615.21802592,643933355.53852558,{"$f":"AP543","v":645827736.49071288},647575437.5205574,649176048.64903355,926756620.34412384,926756620.34412432,926756620.34412384,926756620.34412384,926756620.34412408,926756620.3441242,926756620.34412408,926756620.34412408,926756620.34412432,926756620.34412408,926756620.34412396,926756620.34412408,926756620.34412408,926756620.34412408,980700645.40212405,977324924.18447709,974015393.57894063,970770755.73037565,967589738.23178267,422006588.92104411,0,0,0,0,0,0,0,0,0,{"$f":"BV543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},859449881.02431417,null,{"$f":"J562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-392498435.5712449,-652796388.38887119,-1010460219.0350462,-1232268214.9465525,-1202213171.1653202,-34351813.910911456,427364542.65257883,420102876.93319964,413017137.7520225,406104881.79715848,399363743.85163736,392791436.16773951,386385747.88076484,380144544.46227926,374065767.21290392,368147432.79473823,362387632.80352873,{"$f":"AP562","v":356784533.38072121},351336374.86556095,346041471.48742801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4736547139.5084743,null,{"$f":"J613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17707554.307946965,122734024.44034064,123581752.59525606,122010598.77201828,122825408.60949948,123624241.78350064,124407411.5619332,125175225.07020035,125927983.4116388,126665981.78559807,{"$f":"AP613","v":127389509.6032051},128098850.60085914,128794282.9515003,163565900.48355955,163565900.48355955,163565900.48355955,163565900.48355952,163565900.48355952,163565900.48355955,163565900.48355952,163565900.48355952,163565900.48355958,163565900.48355952,163565900.48355952,163565900.48355952,163565900.48355955,163565900.48355955,170650747.48355955,170650747.48355955,170650747.48355955,170650747.48355955,170650747.48355955,74427969.827344671,0,0,0,0,0,0,0,0,0,{"$f":"BV613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Joint Venture Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},-7.9803607666040207E-7,null,{"$f":"J527 + J598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP527 + AP598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.9803607666040207E-7,0,0,0,0,0,0,0,0,0,{"$f":"BV527 + BV598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},16325113105.5445,null,{"$f":"J668-J665","v":0},{"$f":"K668-K665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26889395.99990052,72968551.461433172,148506594.70757332,211279394.59717575,233977919.71248722,278078611.46923941,493552649.38803762,496534779.38248169,499514039.1262216,502492152.98527592,505470861.55716306,508451922.8539139,511437113.5069266,514428229.99458861,517427089.89360464,551116372.1538825,551116372.1538825,551116372.15388262,551116372.1538825,551116372.15388262,551116372.1538825,551116372.15388262,551116372.15388262,551116372.1538825,551116372.15388262,551116372.1538825,551116372.1538825,551116372.15388262,551116372.1538825,560935970.09588265,564311691.31352949,567621221.91906595,570865859.76763105,574046877.26622415,250692968.391783,0,0,0,0,0,0,0,0,0,0,{"$f":"BW668-BW665","v":0},0,0,0,0,0,{"$f":"CC668-CC665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Reconciliation of Pre- and Post-Tax Cash Flows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4.4703483581542969E-8,null,{"$f":"SUM(J721:J723) - J724 + J725 - J720","v":0},{"$f":"SUM(K721:K723) - K724 + K725 - K720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4703483581542969E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW721:BW723) - BW724 + BW725 - BW720","v":0},0,0,0,0,0,{"$f":"SUM(CC721:CC723) - CC724 + CC725 - CC720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Pre- and Post-Tax Cash Flows match",{"$f":"H726","v":4.4703483581542969E-8}]
[]
["Contribution to GDP"]
[]
[{"$nulls":4},"Output",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J732:CV732)","v":65491360585.584068},null,{"$f":"J178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,963314690.99516094,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,{"$f":"AP178","v":1926629381.9903219},1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,1926629381.9903219,949276288.9083401,0,0,0,0,0,0,0,0,0,{"$f":"BV178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},16280802139.037413,null,{"$f":"J78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,553997052.54220009,921398003.92142725,1426227297.5479162,1739301095.6292386,1696879510.8282793,919362814.93200696,257165775.40106952,257165775.40106952,257165775.40106952,257165775.40106952,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,{"$f":"AP78","v":280905550.64242244},280905550.6424225,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,280905550.6424225,280905550.64242244,280905550.64242244,280905550.64242244,280905550.64242244,280905550.6424225,280905550.6424225,280905550.6424225,280905550.6424225,280905550.6424225,280905550.6424225,210905550.6424225,210905550.6424225,210905550.6424225,210905550.6424225,210905550.6424225,198712293.40183425,0,0,0,0,0,0,0,0,0,{"$f":"BV78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capex Sourced Locally",{"$f":"Inputs!C197","v":0.05},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},349999999.99999994,null,{"$f":"J74 * $F$734","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,27699852.627110004,46069900.196071364,71311364.877395809,86965054.781461939,84843975.541413963,33109851.976546872,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP74 * $F$734","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV74 * $F$734","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Opex Sourced Locally",{"$f":"Inputs!C198","v":0.3},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2175240641.7112317,null,{"$f":"(J76 + J77) * $F$735","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56149732.620320864,56149732.620320864,56149732.620320864,56149732.620320864,56149732.620320864,63271665.192726739,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,{"$f":"(AP76 + AP77) * $F$735","v":63271665.192726746},63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,59613688.020550273,0,0,0,0,0,0,0,0,0,{"$f":"(BV76 + BV77) * $F$735","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Local Inputs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2525240641.7112312,null,{"$f":"SUM(J734:J735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,27699852.627110004,46069900.196071364,71311364.877395809,86965054.781461939,84843975.541413963,89259584.59686774,56149732.620320864,56149732.620320864,56149732.620320864,56149732.620320864,63271665.192726739,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,63271665.192726746,59613688.020550273,{"$f":"SUM(BM734:BM735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC734:CC735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Imported Inputs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},13755561497.326199,null,{"$f":"J733 - J736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,526297199.91509008,875328103.72535586,1354915932.6705203,1652336040.8477767,1612035535.2868652,830103230.33513927,201016042.78074867,201016042.78074867,201016042.78074867,201016042.78074867,217633885.44969571,217633885.44969571,217633885.44969571,217633885.44969571,217633885.44969571,217633885.44969571,217633885.44969571,217633885.44969571,217633885.44969577,217633885.44969571,217633885.44969571,217633885.44969571,217633885.44969571,217633885.44969577,217633885.44969571,217633885.44969571,217633885.44969571,217633885.44969571,217633885.44969577,217633885.44969577,217633885.44969577,217633885.44969577,217633885.44969577,217633885.44969577,147633885.44969577,147633885.44969577,147633885.44969577,147633885.44969577,147633885.44969577,139098605.38128397,{"$f":"BM733 - BM736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC733 - CC736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Value Added",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},57756711900.703537,null,{"$f":"MAX(J732 - J737, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133211460.66002166,1725613339.2095733,1725613339.2095733,1725613339.2095733,1725613339.2095733,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1708995496.540626,1778995496.540626,1778995496.540626,1778995496.540626,1778995496.540626,1778995496.540626,810177683.5270561,{"$f":"MAX(BM732 - BM737, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(CC732 - CC737, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Error Checks"]
[]
[{"$nulls":4},"Revenue Net of Service Levy matches",{"$f":"F232","v":0}]
[{"$nulls":4},"Depreciated and Undepreciated Capex matches Total Capex",{"$f":"H312","v":0}]
[{"$nulls":4},"Repeated CIT Income and Cost entries match",{"$f":"SUM(F434:F435)","v":0}]
[{"$nulls":4},"Cumulatives match Sum of Annual Totals",{"$f":"F647","v":0}]
[{"$nulls":4},"Government Revenue entries match",{"$f":"F658","v":0}]
[{"$nulls":4},"Pre- and Post-Tax Cash Flows match",{"$f":"F728","v":4.4703483581542969E-8}]
[]
[{"$nulls":4},"All Error Checks",{"$f":"SUM(F742:F747)","v":4.4703483581542969E-8}]

{"sheet":"Block 2","index":8,"n_rows":1057,"n_cols":100,"rows_kept":1057,"cut":false,"hidden":false,"merged":[]}
["Block 2"]
[]
[{"$nulls":9},{"$f":"J4 - Inputs!$C$3","v":-10},{"$f":"K4 - Inputs!$C$3","v":-9},{"$f":"L4 - Inputs!$C$3","v":-8},{"$f":"M4 - Inputs!$C$3","v":-7},{"$f":"N4 - Inputs!$C$3","v":-6},{"$f":"O4 - Inputs!$C$3","v":-5},{"$f":"P4 - Inputs!$C$3","v":-4},{"$f":"Q4 - Inputs!$C$3","v":-3},{"$f":"R4 - Inputs!$C$3","v":-2},{"$f":"S4 - Inputs!$C$3","v":-1},{"$f":"T4 - Inputs!$C$3","v":0},{"$f":"U4 - Inputs!$C$3","v":1},{"$f":"V4 - Inputs!$C$3","v":2},{"$f":"W4 - Inputs!$C$3","v":3},{"$f":"X4 - Inputs!$C$3","v":4},{"$f":"Y4 - Inputs!$C$3","v":5},{"$f":"Z4 - Inputs!$C$3","v":6},{"$f":"AA4 - Inputs!$C$3","v":7},{"$f":"AB4 - Inputs!$C$3","v":8},{"$f":"AC4 - Inputs!$C$3","v":9},{"$f":"AD4 - Inputs!$C$3","v":10},{"$f":"AE4 - Inputs!$C$3","v":11},{"$f":"AF4 - Inputs!$C$3","v":12},{"$f":"AG4 - Inputs!$C$3","v":13},{"$f":"AH4 - Inputs!$C$3","v":14},{"$f":"AI4 - Inputs!$C$3","v":15},{"$f":"AJ4 - Inputs!$C$3","v":16},{"$f":"AK4 - Inputs!$C$3","v":17},{"$f":"AL4 - Inputs!$C$3","v":18},{"$f":"AM4 - Inputs!$C$3","v":19},{"$f":"AN4 - Inputs!$C$3","v":20},{"$f":"AO4 - Inputs!$C$3","v":21},{"$f":"AP4 - Inputs!$C$3","v":22},{"$f":"AQ4 - Inputs!$C$3","v":23},{"$f":"AR4 - Inputs!$C$3","v":24},{"$f":"AS4 - Inputs!$C$3","v":25},{"$f":"AT4 - Inputs!$C$3","v":26},{"$f":"AU4 - Inputs!$C$3","v":27},{"$f":"AV4 - Inputs!$C$3","v":28},{"$f":"AW4 - Inputs!$C$3","v":29},{"$f":"AX4 - Inputs!$C$3","v":30},{"$f":"AY4 - Inputs!$C$3","v":31},{"$f":"AZ4 - Inputs!$C$3","v":32},{"$f":"BA4 - Inputs!$C$3","v":33},{"$f":"BB4 - Inputs!$C$3","v":34},{"$f":"BC4 - Inputs!$C$3","v":35},{"$f":"BD4 - Inputs!$C$3","v":36},{"$f":"BE4 - Inputs!$C$3","v":37},{"$f":"BF4 - Inputs!$C$3","v":38},{"$f":"BG4 - Inputs!$C$3","v":39},{"$f":"BH4 - Inputs!$C$3","v":40},{"$f":"BI4 - Inputs!$C$3","v":41},{"$f":"BJ4 - Inputs!$C$3","v":42},{"$f":"BK4 - Inputs!$C$3","v":43},{"$f":"BL4 - Inputs!$C$3","v":44},{"$f":"BM4 - Inputs!$C$3","v":45},{"$f":"BN4 - Inputs!$C$3","v":46},{"$f":"BO4 - Inputs!$C$3","v":47},{"$f":"BP4 - Inputs!$C$3","v":48},{"$f":"BQ4 - Inputs!$C$3","v":49},{"$f":"BR4 - Inputs!$C$3","v":50},{"$f":"BS4 - Inputs!$C$3","v":51},{"$f":"BT4 - Inputs!$C$3","v":52},{"$f":"BU4 - Inputs!$C$3","v":53},{"$f":"BV4 - Inputs!$C$3","v":54},{"$f":"BW4 - Inputs!$C$3","v":55},{"$f":"BX4 - Inputs!$C$3","v":56},{"$f":"BY4 - Inputs!$C$3","v":57},{"$f":"BZ4 - Inputs!$C$3","v":58},{"$f":"CA4 - Inputs!$C$3","v":59},{"$f":"CB4 - Inputs!$C$3","v":60},{"$f":"CC4 - Inputs!$C$3","v":61},{"$f":"CD4 - Inputs!$C$3","v":62},{"$f":"CE4 - Inputs!$C$3","v":63},{"$f":"CF4 - Inputs!$C$3","v":64},{"$f":"CG4 - Inputs!$C$3","v":65},{"$f":"CH4 - Inputs!$C$3","v":66},{"$f":"CI4 - Inputs!$C$3","v":67},{"$f":"CJ4 - Inputs!$C$3","v":68},{"$f":"CK4 - Inputs!$C$3","v":69},{"$f":"CL4 - Inputs!$C$3","v":70},{"$f":"CM4 - Inputs!$C$3","v":71},{"$f":"CN4 - Inputs!$C$3","v":72},{"$f":"CO4 - Inputs!$C$3","v":73},{"$f":"CP4 - Inputs!$C$3","v":74},{"$f":"CQ4 - Inputs!$C$3","v":75},{"$f":"CR4 - Inputs!$C$3","v":76},{"$f":"CS4 - Inputs!$C$3","v":77},{"$f":"CT4 - Inputs!$C$3","v":78},{"$f":"CU4 - Inputs!$C$3","v":79},{"$f":"CV4 - Inputs!$C$3","v":80}]
[{"$nulls":5},"Constant","Unit","Total",null,2010,{"$f":"J4 + 1","v":2011},{"$f":"K4 + 1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BW4 + 1","v":2076},2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[{"$nulls":4},"Block is part of proposed offshore project",{"$f":"Inputs!D17","v":1}]
[]
["Commercial structure"]
[]
[{"$nulls":4},"Offshore project value chain segmentation",{"$f":"Inputs!C202","v":"Segmented"}]
[]
["Production"]
[]
[{"$nulls":4},"Offshore production start",{"$f":"Inputs!C50","v":2030}]
[]
[{"$nulls":4},"Reserves",{"$f":"Inputs!D9","v":13148216.200000001},"mmcf"]
[{"$nulls":4},"Annual offshore production",null,"mmcf",{"$f":"SUM(J17:CV17)","v":13148216.199999994},null,{"$f":"'Demand & production'!J240","v":0},{"$f":"'Demand & production'!K240","v":0},{"$f":"'Demand & production'!L240","v":0},{"$f":"'Demand & production'!M240","v":0},{"$f":"'Demand & production'!N240","v":0},{"$f":"'Demand & production'!O240","v":0},{"$f":"'Demand & production'!P240","v":0},{"$f":"'Demand & production'!Q240","v":0},{"$f":"'Demand & production'!R240","v":0},{"$f":"'Demand & production'!S240","v":0},{"$f":"'Demand & production'!T240","v":0},{"$f":"'Demand & production'!U240","v":0},{"$f":"'Demand & production'!V240","v":0},{"$f":"'Demand & production'!W240","v":0},{"$f":"'Demand & production'!X240","v":0},{"$f":"'Demand & production'!Y240","v":0},{"$f":"'Demand & production'!Z240","v":0},{"$f":"'Demand & production'!AA240","v":0},{"$f":"'Demand & production'!AB240","v":0},{"$f":"'Demand & production'!AC240","v":0},{"$f":"'Demand & production'!AD240","v":217468.08420979985},{"$f":"'Demand & production'!AE240","v":434936.16841959971},{"$f":"'Demand & production'!AF240","v":434936.16841959971},{"$f":"'Demand & production'!AG240","v":434936.16841959971},{"$f":"'Demand & production'!AH240","v":434936.16841959971},{"$f":"'Demand & production'!AI240","v":434936.16841959971},{"$f":"'Demand & production'!AJ240","v":434936.16841959971},{"$f":"'Demand & production'!AK240","v":434936.16841959971},{"$f":"'Demand & production'!AL240","v":434936.16841959971},{"$f":"'Demand & production'!AM240","v":434936.16841959971},{"$f":"'Demand & production'!AN240","v":434936.16841959971},{"$f":"'Demand & production'!AO240","v":434936.16841959971},{"$f":"'Demand & production'!AP240","v":434936.16841959971},{"$f":"'Demand & production'!AQ240","v":434936.16841959971},{"$f":"'Demand & production'!AR240","v":434936.16841959971},{"$f":"'Demand & production'!AS240","v":434936.16841959971},{"$f":"'Demand & production'!AT240","v":434936.16841959971},{"$f":"'Demand & production'!AU240","v":434936.16841959971},{"$f":"'Demand & production'!AV240","v":434936.16841959971},{"$f":"'Demand & production'!AW240","v":434936.16841959971},{"$f":"'Demand & production'!AX240","v":434936.16841959971},{"$f":"'Demand & production'!AY240","v":434936.16841959971},{"$f":"'Demand & production'!AZ240","v":434936.16841959971},{"$f":"'Demand & production'!BA240","v":434936.16841959971},{"$f":"'Demand & production'!BB240","v":434936.16841959971},{"$f":"'Demand & production'!BC240","v":434936.16841959971},{"$f":"'Demand & production'!BD240","v":434936.16841959971},{"$f":"'Demand & production'!BE240","v":434936.16841959971},{"$f":"'Demand & production'!BF240","v":434936.16841959971},{"$f":"'Demand & production'!BG240","v":434936.16841959971},{"$f":"'Demand & production'!BH240","v":165156.14524499764},{"$f":"'Demand & production'!BI240","v":38110.771594202903},{"$f":"'Demand & production'!BJ240","v":38110.771594202903},{"$f":"'Demand & production'!BK240","v":38110.771594202903},{"$f":"'Demand & production'!BL240","v":38110.771594202903},{"$f":"'Demand & production'!BM240","v":0},{"$f":"'Demand & production'!BN240","v":0},{"$f":"'Demand & production'!BO240","v":0},{"$f":"'Demand & production'!BP240","v":0},{"$f":"'Demand & production'!BQ240","v":0},{"$f":"'Demand & production'!BR240","v":0},{"$f":"'Demand & production'!BS240","v":0},{"$f":"'Demand & production'!BT240","v":0},{"$f":"'Demand & production'!BU240","v":0},{"$f":"'Demand & production'!BV240","v":0},{"$f":"'Demand & production'!BW240","v":0},{"$f":"'Demand & production'!BX240","v":0},{"$f":"'Demand & production'!BY240","v":0},{"$f":"'Demand & production'!BZ240","v":0},{"$f":"'Demand & production'!CA240","v":0},{"$f":"'Demand & production'!CB240","v":0},{"$f":"'Demand & production'!CC240","v":0},{"$f":"'Demand & production'!CD240","v":0},{"$f":"'Demand & production'!CE240","v":0},{"$f":"'Demand & production'!CF240","v":0},{"$f":"'Demand & production'!CG240","v":0},{"$f":"'Demand & production'!CH240","v":0},{"$f":"'Demand & production'!CI240","v":0},{"$f":"'Demand & production'!CJ240","v":0},{"$f":"'Demand & production'!CK240","v":0},{"$f":"'Demand & production'!CL240","v":0},{"$f":"'Demand & production'!CM240","v":0},{"$f":"'Demand & production'!CN240","v":0},{"$f":"'Demand & production'!CO240","v":0},{"$f":"'Demand & production'!CP240","v":0},{"$f":"'Demand & production'!CQ240","v":0},{"$f":"'Demand & production'!CR240","v":0},{"$f":"'Demand & production'!CS240","v":0},{"$f":"'Demand & production'!CT240","v":0},{"$f":"'Demand & production'!CU240","v":0},{"$f":"'Demand & production'!CV240","v":0}]
[{"$nulls":4},"Daily offshore production",null,"mmcf",{"$f":"SUM(J18:CV18)","v":36022.510136986304},null,{"$f":"IFERROR(J17 / 365, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,595.80297043780786,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,452.48258971232229,104.41307286082987,104.41307286082987,104.41307286082987,104.41307286082987,{"$f":"IFERROR(BM17 / 365, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CC17 / 365, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Unused reserves",null,"mmcf",{"$f":"F16 - H17","v":0}]
[]
[{"$nulls":4},"Error check: Production matches reserves",{"$f":"F16 - H17 - H20","v":7.4505805969238281E-9}]
[{"$nulls":4},"Error check: Daily production matches annual production",{"$f":"H17 - (365 * H18)","v":0}]
[]
["Gas allocation"]
[]
[{"$nulls":4},"Raw gas delivered to DSO plant",null,"mmcf",{"$f":"SUM(J27:CV27)","v":1314821.6199999989},null,{"$f":"'Demand & production'!J238","v":0},{"$f":"'Demand & production'!K238","v":0},{"$f":"'Demand & production'!L238","v":0},{"$f":"'Demand & production'!M238","v":0},{"$f":"'Demand & production'!N238","v":0},{"$f":"'Demand & production'!O238","v":0},{"$f":"'Demand & production'!P238","v":0},{"$f":"'Demand & production'!Q238","v":0},{"$f":"'Demand & production'!R238","v":0},{"$f":"'Demand & production'!S238","v":0},{"$f":"'Demand & production'!T238","v":0},{"$f":"'Demand & production'!U238","v":0},{"$f":"'Demand & production'!V238","v":0},{"$f":"'Demand & production'!W238","v":0},{"$f":"'Demand & production'!X238","v":0},{"$f":"'Demand & production'!Y238","v":0},{"$f":"'Demand & production'!Z238","v":0},{"$f":"'Demand & production'!AA238","v":0},{"$f":"'Demand & production'!AB238","v":0},{"$f":"'Demand & production'!AC238","v":0},{"$f":"'Demand & production'!AD238","v":19055.385797101451},{"$f":"'Demand & production'!AE238","v":38110.771594202903},{"$f":"'Demand & production'!AF238","v":38110.771594202903},{"$f":"'Demand & production'!AG238","v":38110.771594202903},{"$f":"'Demand & production'!AH238","v":38110.771594202903},{"$f":"'Demand & production'!AI238","v":38110.771594202903},{"$f":"'Demand & production'!AJ238","v":38110.771594202903},{"$f":"'Demand & production'!AK238","v":38110.771594202903},{"$f":"'Demand & production'!AL238","v":38110.771594202903},{"$f":"'Demand & production'!AM238","v":38110.771594202903},{"$f":"'Demand & production'!AN238","v":38110.771594202903},{"$f":"'Demand & production'!AO238","v":38110.771594202903},{"$f":"'Demand & production'!AP238","v":38110.771594202903},{"$f":"'Demand & production'!AQ238","v":38110.771594202903},{"$f":"'Demand & production'!AR238","v":38110.771594202903},{"$f":"'Demand & production'!AS238","v":38110.771594202903},{"$f":"'Demand & production'!AT238","v":38110.771594202903},{"$f":"'Demand & production'!AU238","v":38110.771594202903},{"$f":"'Demand & production'!AV238","v":38110.771594202903},{"$f":"'Demand & production'!AW238","v":38110.771594202903},{"$f":"'Demand & production'!AX238","v":38110.771594202903},{"$f":"'Demand & production'!AY238","v":38110.771594202903},{"$f":"'Demand & production'!AZ238","v":38110.771594202903},{"$f":"'Demand & production'!BA238","v":38110.771594202903},{"$f":"'Demand & production'!BB238","v":38110.771594202903},{"$f":"'Demand & production'!BC238","v":38110.771594202903},{"$f":"'Demand & production'!BD238","v":38110.771594202903},{"$f":"'Demand & production'!BE238","v":38110.771594202903},{"$f":"'Demand & production'!BF238","v":38110.771594202903},{"$f":"'Demand & production'!BG238","v":38110.771594202903},{"$f":"'Demand & production'!BH238","v":38110.771594202903},{"$f":"'Demand & production'!BI238","v":38110.771594202903},{"$f":"'Demand & production'!BJ238","v":38110.771594202903},{"$f":"'Demand & production'!BK238","v":38110.771594202903},{"$f":"'Demand & production'!BL238","v":38110.771594202903},{"$f":"'Demand & production'!BM238","v":0},{"$f":"'Demand & production'!BN238","v":0},{"$f":"'Demand & production'!BO238","v":0},{"$f":"'Demand & production'!BP238","v":0},{"$f":"'Demand & production'!BQ238","v":0},{"$f":"'Demand & production'!BR238","v":0},{"$f":"'Demand & production'!BS238","v":0},{"$f":"'Demand & production'!BT238","v":0},{"$f":"'Demand & production'!BU238","v":0},{"$f":"'Demand & production'!BV238","v":0},{"$f":"'Demand & production'!BW238","v":0},{"$f":"'Demand & production'!BX238","v":0},{"$f":"'Demand & production'!BY238","v":0},{"$f":"'Demand & production'!BZ238","v":0},{"$f":"'Demand & production'!CA238","v":0},{"$f":"'Demand & production'!CB238","v":0},{"$f":"'Demand & production'!CC238","v":0},{"$f":"'Demand & production'!CD238","v":0},{"$f":"'Demand & production'!CE238","v":0},{"$f":"'Demand & production'!CF238","v":0},{"$f":"'Demand & production'!CG238","v":0},{"$f":"'Demand & production'!CH238","v":0},{"$f":"'Demand & production'!CI238","v":0},{"$f":"'Demand & production'!CJ238","v":0},{"$f":"'Demand & production'!CK238","v":0},{"$f":"'Demand & production'!CL238","v":0},{"$f":"'Demand & production'!CM238","v":0},{"$f":"'Demand & production'!CN238","v":0},{"$f":"'Demand & production'!CO238","v":0},{"$f":"'Demand & production'!CP238","v":0},{"$f":"'Demand & production'!CQ238","v":0},{"$f":"'Demand & production'!CR238","v":0},{"$f":"'Demand & production'!CS238","v":0},{"$f":"'Demand & production'!CT238","v":0},{"$f":"'Demand & production'!CU238","v":0},{"$f":"'Demand & production'!CV238","v":0}]
[{"$nulls":4},"Raw gas delivered to LNG plant",null,"mmcf",{"$f":"SUM(J28:CV28)","v":11833394.580000002},null,{"$f":"'Demand & production'!J239","v":0},{"$f":"'Demand & production'!K239","v":0},{"$f":"'Demand & production'!L239","v":0},{"$f":"'Demand & production'!M239","v":0},{"$f":"'Demand & production'!N239","v":0},{"$f":"'Demand & production'!O239","v":0},{"$f":"'Demand & production'!P239","v":0},{"$f":"'Demand & production'!Q239","v":0},{"$f":"'Demand & production'!R239","v":0},{"$f":"'Demand & production'!S239","v":0},{"$f":"'Demand & production'!T239","v":0},{"$f":"'Demand & production'!U239","v":0},{"$f":"'Demand & production'!V239","v":0},{"$f":"'Demand & production'!W239","v":0},{"$f":"'Demand & production'!X239","v":0},{"$f":"'Demand & production'!Y239","v":0},{"$f":"'Demand & production'!Z239","v":0},{"$f":"'Demand & production'!AA239","v":0},{"$f":"'Demand & production'!AB239","v":0},{"$f":"'Demand & production'!AC239","v":0},{"$f":"'Demand & production'!AD239","v":198412.6984126984},{"$f":"'Demand & production'!AE239","v":396825.39682539681},{"$f":"'Demand & production'!AF239","v":396825.39682539681},{"$f":"'Demand & production'!AG239","v":396825.39682539681},{"$f":"'Demand & production'!AH239","v":396825.39682539681},{"$f":"'Demand & production'!AI239","v":396825.39682539681},{"$f":"'Demand & production'!AJ239","v":396825.39682539681},{"$f":"'Demand & production'!AK239","v":396825.39682539681},{"$f":"'Demand & production'!AL239","v":396825.39682539681},{"$f":"'Demand & production'!AM239","v":396825.39682539681},{"$f":"'Demand & production'!AN239","v":396825.39682539681},{"$f":"'Demand & production'!AO239","v":396825.39682539681},{"$f":"'Demand & production'!AP239","v":396825.39682539681},{"$f":"'Demand & production'!AQ239","v":396825.39682539681},{"$f":"'Demand & production'!AR239","v":396825.39682539681},{"$f":"'Demand & production'!AS239","v":396825.39682539681},{"$f":"'Demand & production'!AT239","v":396825.39682539681},{"$f":"'Demand & production'!AU239","v":396825.39682539681},{"$f":"'Demand & production'!AV239","v":396825.39682539681},{"$f":"'Demand & production'!AW239","v":396825.39682539681},{"$f":"'Demand & production'!AX239","v":396825.39682539681},{"$f":"'Demand & production'!AY239","v":396825.39682539681},{"$f":"'Demand & production'!AZ239","v":396825.39682539681},{"$f":"'Demand & production'!BA239","v":396825.39682539681},{"$f":"'Demand & production'!BB239","v":396825.39682539681},{"$f":"'Demand & production'!BC239","v":396825.39682539681},{"$f":"'Demand & production'!BD239","v":396825.39682539681},{"$f":"'Demand & production'!BE239","v":396825.39682539681},{"$f":"'Demand & production'!BF239","v":396825.39682539681},{"$f":"'Demand & production'!BG239","v":396825.39682539681},{"$f":"'Demand & production'!BH239","v":127045.37365079473},{"$f":"'Demand & production'!BI239","v":0},{"$f":"'Demand & production'!BJ239","v":0},{"$f":"'Demand & production'!BK239","v":0},{"$f":"'Demand & production'!BL239","v":0},{"$f":"'Demand & production'!BM239","v":0},{"$f":"'Demand & production'!BN239","v":0},{"$f":"'Demand & production'!BO239","v":0},{"$f":"'Demand & production'!BP239","v":0},{"$f":"'Demand & production'!BQ239","v":0},{"$f":"'Demand & production'!BR239","v":0},{"$f":"'Demand & production'!BS239","v":0},{"$f":"'Demand & production'!BT239","v":0},{"$f":"'Demand & production'!BU239","v":0},{"$f":"'Demand & production'!BV239","v":0},{"$f":"'Demand & production'!BW239","v":0},{"$f":"'Demand & production'!BX239","v":0},{"$f":"'Demand & production'!BY239","v":0},{"$f":"'Demand & production'!BZ239","v":0},{"$f":"'Demand & production'!CA239","v":0},{"$f":"'Demand & production'!CB239","v":0},{"$f":"'Demand & production'!CC239","v":0},{"$f":"'Demand & production'!CD239","v":0},{"$f":"'Demand & production'!CE239","v":0},{"$f":"'Demand & production'!CF239","v":0},{"$f":"'Demand & production'!CG239","v":0},{"$f":"'Demand & production'!CH239","v":0},{"$f":"'Demand & production'!CI239","v":0},{"$f":"'Demand & production'!CJ239","v":0},{"$f":"'Demand & production'!CK239","v":0},{"$f":"'Demand & production'!CL239","v":0},{"$f":"'Demand & production'!CM239","v":0},{"$f":"'Demand & production'!CN239","v":0},{"$f":"'Demand & production'!CO239","v":0},{"$f":"'Demand & production'!CP239","v":0},{"$f":"'Demand & production'!CQ239","v":0},{"$f":"'Demand & production'!CR239","v":0},{"$f":"'Demand & production'!CS239","v":0},{"$f":"'Demand & production'!CT239","v":0},{"$f":"'Demand & production'!CU239","v":0},{"$f":"'Demand & production'!CV239","v":0}]
[]
[{"$nulls":4},"Domestic supply obligation (DSO)",null,"mmcf",{"$f":"SUM(J30:CV30)","v":1314821.6199999989},null,{"$f":"'Demand & production'!J227","v":0},{"$f":"'Demand & production'!K227","v":0},{"$f":"'Demand & production'!L227","v":0},{"$f":"'Demand & production'!M227","v":0},{"$f":"'Demand & production'!N227","v":0},{"$f":"'Demand & production'!O227","v":0},{"$f":"'Demand & production'!P227","v":0},{"$f":"'Demand & production'!Q227","v":0},{"$f":"'Demand & production'!R227","v":0},{"$f":"'Demand & production'!S227","v":0},{"$f":"'Demand & production'!T227","v":0},{"$f":"'Demand & production'!U227","v":0},{"$f":"'Demand & production'!V227","v":0},{"$f":"'Demand & production'!W227","v":0},{"$f":"'Demand & production'!X227","v":0},{"$f":"'Demand & production'!Y227","v":0},{"$f":"'Demand & production'!Z227","v":0},{"$f":"'Demand & production'!AA227","v":0},{"$f":"'Demand & production'!AB227","v":0},{"$f":"'Demand & production'!AC227","v":0},{"$f":"'Demand & production'!AD227","v":19055.385797101451},{"$f":"'Demand & production'!AE227","v":38110.771594202903},{"$f":"'Demand & production'!AF227","v":38110.771594202903},{"$f":"'Demand & production'!AG227","v":38110.771594202903},{"$f":"'Demand & production'!AH227","v":38110.771594202903},{"$f":"'Demand & production'!AI227","v":38110.771594202903},{"$f":"'Demand & production'!AJ227","v":38110.771594202903},{"$f":"'Demand & production'!AK227","v":38110.771594202903},{"$f":"'Demand & production'!AL227","v":38110.771594202903},{"$f":"'Demand & production'!AM227","v":38110.771594202903},{"$f":"'Demand & production'!AN227","v":38110.771594202903},{"$f":"'Demand & production'!AO227","v":38110.771594202903},{"$f":"'Demand & production'!AP227","v":38110.771594202903},{"$f":"'Demand & production'!AQ227","v":38110.771594202903},{"$f":"'Demand & production'!AR227","v":38110.771594202903},{"$f":"'Demand & production'!AS227","v":38110.771594202903},{"$f":"'Demand & production'!AT227","v":38110.771594202903},{"$f":"'Demand & production'!AU227","v":38110.771594202903},{"$f":"'Demand & production'!AV227","v":38110.771594202903},{"$f":"'Demand & production'!AW227","v":38110.771594202903},{"$f":"'Demand & production'!AX227","v":38110.771594202903},{"$f":"'Demand & production'!AY227","v":38110.771594202903},{"$f":"'Demand & production'!AZ227","v":38110.771594202903},{"$f":"'Demand & production'!BA227","v":38110.771594202903},{"$f":"'Demand & production'!BB227","v":38110.771594202903},{"$f":"'Demand & production'!BC227","v":38110.771594202903},{"$f":"'Demand & production'!BD227","v":38110.771594202903},{"$f":"'Demand & production'!BE227","v":38110.771594202903},{"$f":"'Demand & production'!BF227","v":38110.771594202903},{"$f":"'Demand & production'!BG227","v":38110.771594202903},{"$f":"'Demand & production'!BH227","v":38110.771594202903},{"$f":"'Demand & production'!BI227","v":38110.771594202903},{"$f":"'Demand & production'!BJ227","v":38110.771594202903},{"$f":"'Demand & production'!BK227","v":38110.771594202903},{"$f":"'Demand & production'!BL227","v":38110.771594202903},{"$f":"'Demand & production'!BM227","v":0},{"$f":"'Demand & production'!BN227","v":0},{"$f":"'Demand & production'!BO227","v":0},{"$f":"'Demand & production'!BP227","v":0},{"$f":"'Demand & production'!BQ227","v":0},{"$f":"'Demand & production'!BR227","v":0},{"$f":"'Demand & production'!BS227","v":0},{"$f":"'Demand & production'!BT227","v":0},{"$f":"'Demand & production'!BU227","v":0},{"$f":"'Demand & production'!BV227","v":0},{"$f":"'Demand & production'!BW227","v":0},{"$f":"'Demand & production'!BX227","v":0},{"$f":"'Demand & production'!BY227","v":0},{"$f":"'Demand & production'!BZ227","v":0},{"$f":"'Demand & production'!CA227","v":0},{"$f":"'Demand & production'!CB227","v":0},{"$f":"'Demand & production'!CC227","v":0},{"$f":"'Demand & production'!CD227","v":0},{"$f":"'Demand & production'!CE227","v":0},{"$f":"'Demand & production'!CF227","v":0},{"$f":"'Demand & production'!CG227","v":0},{"$f":"'Demand & production'!CH227","v":0},{"$f":"'Demand & production'!CI227","v":0},{"$f":"'Demand & production'!CJ227","v":0},{"$f":"'Demand & production'!CK227","v":0},{"$f":"'Demand & production'!CL227","v":0},{"$f":"'Demand & production'!CM227","v":0},{"$f":"'Demand & production'!CN227","v":0},{"$f":"'Demand & production'!CO227","v":0},{"$f":"'Demand & production'!CP227","v":0},{"$f":"'Demand & production'!CQ227","v":0},{"$f":"'Demand & production'!CR227","v":0},{"$f":"'Demand & production'!CS227","v":0},{"$f":"'Demand & production'!CT227","v":0},{"$f":"'Demand & production'!CU227","v":0},{"$f":"'Demand & production'!CV227","v":0}]
[{"$nulls":4},"DSO gas supplied to domestic market",null,"mmcf",{"$f":"SUM(J31:CV31)","v":1314821.6199999989},null,{"$f":"'Demand & production'!J225","v":0},{"$f":"'Demand & production'!K225","v":0},{"$f":"'Demand & production'!L225","v":0},{"$f":"'Demand & production'!M225","v":0},{"$f":"'Demand & production'!N225","v":0},{"$f":"'Demand & production'!O225","v":0},{"$f":"'Demand & production'!P225","v":0},{"$f":"'Demand & production'!Q225","v":0},{"$f":"'Demand & production'!R225","v":0},{"$f":"'Demand & production'!S225","v":0},{"$f":"'Demand & production'!T225","v":0},{"$f":"'Demand & production'!U225","v":0},{"$f":"'Demand & production'!V225","v":0},{"$f":"'Demand & production'!W225","v":0},{"$f":"'Demand & production'!X225","v":0},{"$f":"'Demand & production'!Y225","v":0},{"$f":"'Demand & production'!Z225","v":0},{"$f":"'Demand & production'!AA225","v":0},{"$f":"'Demand & production'!AB225","v":0},{"$f":"'Demand & production'!AC225","v":0},{"$f":"'Demand & production'!AD225","v":19055.385797101451},{"$f":"'Demand & production'!AE225","v":38110.771594202903},{"$f":"'Demand & production'!AF225","v":38110.771594202903},{"$f":"'Demand & production'!AG225","v":38110.771594202903},{"$f":"'Demand & production'!AH225","v":38110.771594202903},{"$f":"'Demand & production'!AI225","v":38110.771594202903},{"$f":"'Demand & production'!AJ225","v":38110.771594202903},{"$f":"'Demand & production'!AK225","v":38110.771594202903},{"$f":"'Demand & production'!AL225","v":38110.771594202903},{"$f":"'Demand & production'!AM225","v":38110.771594202903},{"$f":"'Demand & production'!AN225","v":38110.771594202903},{"$f":"'Demand & production'!AO225","v":38110.771594202903},{"$f":"'Demand & production'!AP225","v":38110.771594202903},{"$f":"'Demand & production'!AQ225","v":38110.771594202903},{"$f":"'Demand & production'!AR225","v":38110.771594202903},{"$f":"'Demand & production'!AS225","v":38110.771594202903},{"$f":"'Demand & production'!AT225","v":38110.771594202903},{"$f":"'Demand & production'!AU225","v":38110.771594202903},{"$f":"'Demand & production'!AV225","v":38110.771594202903},{"$f":"'Demand & production'!AW225","v":38110.771594202903},{"$f":"'Demand & production'!AX225","v":38110.771594202903},{"$f":"'Demand & production'!AY225","v":38110.771594202903},{"$f":"'Demand & production'!AZ225","v":38110.771594202903},{"$f":"'Demand & production'!BA225","v":38110.771594202903},{"$f":"'Demand & production'!BB225","v":38110.771594202903},{"$f":"'Demand & production'!BC225","v":38110.771594202903},{"$f":"'Demand & production'!BD225","v":38110.771594202903},{"$f":"'Demand & production'!BE225","v":38110.771594202903},{"$f":"'Demand & production'!BF225","v":38110.771594202903},{"$f":"'Demand & production'!BG225","v":38110.771594202903},{"$f":"'Demand & production'!BH225","v":38110.771594202903},{"$f":"'Demand & production'!BI225","v":38110.771594202903},{"$f":"'Demand & production'!BJ225","v":38110.771594202903},{"$f":"'Demand & production'!BK225","v":38110.771594202903},{"$f":"'Demand & production'!BL225","v":38110.771594202903},{"$f":"'Demand & production'!BM225","v":0},{"$f":"'Demand & production'!BN225","v":0},{"$f":"'Demand & production'!BO225","v":0},{"$f":"'Demand & production'!BP225","v":0},{"$f":"'Demand & production'!BQ225","v":0},{"$f":"'Demand & production'!BR225","v":0},{"$f":"'Demand & production'!BS225","v":0},{"$f":"'Demand & production'!BT225","v":0},{"$f":"'Demand & production'!BU225","v":0},{"$f":"'Demand & production'!BV225","v":0},{"$f":"'Demand & production'!BW225","v":0},{"$f":"'Demand & production'!BX225","v":0},{"$f":"'Demand & production'!BY225","v":0},{"$f":"'Demand & production'!BZ225","v":0},{"$f":"'Demand & production'!CA225","v":0},{"$f":"'Demand & production'!CB225","v":0},{"$f":"'Demand & production'!CC225","v":0},{"$f":"'Demand & production'!CD225","v":0},{"$f":"'Demand & production'!CE225","v":0},{"$f":"'Demand & production'!CF225","v":0},{"$f":"'Demand & production'!CG225","v":0},{"$f":"'Demand & production'!CH225","v":0},{"$f":"'Demand & production'!CI225","v":0},{"$f":"'Demand & production'!CJ225","v":0},{"$f":"'Demand & production'!CK225","v":0},{"$f":"'Demand & production'!CL225","v":0},{"$f":"'Demand & production'!CM225","v":0},{"$f":"'Demand & production'!CN225","v":0},{"$f":"'Demand & production'!CO225","v":0},{"$f":"'Demand & production'!CP225","v":0},{"$f":"'Demand & production'!CQ225","v":0},{"$f":"'Demand & production'!CR225","v":0},{"$f":"'Demand & production'!CS225","v":0},{"$f":"'Demand & production'!CT225","v":0},{"$f":"'Demand & production'!CU225","v":0},{"$f":"'Demand & production'!CV225","v":0}]
[{"$nulls":4},"DSO gas supplied to regional market",null,"mmcf",{"$f":"SUM(J32:CV32)","v":0},null,{"$f":"'Demand & production'!J226","v":0},{"$f":"'Demand & production'!K226","v":0},{"$f":"'Demand & production'!L226","v":0},{"$f":"'Demand & production'!M226","v":0},{"$f":"'Demand & production'!N226","v":0},{"$f":"'Demand & production'!O226","v":0},{"$f":"'Demand & production'!P226","v":0},{"$f":"'Demand & production'!Q226","v":0},{"$f":"'Demand & production'!R226","v":0},{"$f":"'Demand & production'!S226","v":0},{"$f":"'Demand & production'!T226","v":0},{"$f":"'Demand & production'!U226","v":0},{"$f":"'Demand & production'!V226","v":0},{"$f":"'Demand & production'!W226","v":0},{"$f":"'Demand & production'!X226","v":0},{"$f":"'Demand & production'!Y226","v":0},{"$f":"'Demand & production'!Z226","v":0},{"$f":"'Demand & production'!AA226","v":0},{"$f":"'Demand & production'!AB226","v":0},{"$f":"'Demand & production'!AC226","v":0},{"$f":"'Demand & production'!AD226","v":0},{"$f":"'Demand & production'!AE226","v":0},{"$f":"'Demand & production'!AF226","v":0},{"$f":"'Demand & production'!AG226","v":0},{"$f":"'Demand & production'!AH226","v":0},{"$f":"'Demand & production'!AI226","v":0},{"$f":"'Demand & production'!AJ226","v":0},{"$f":"'Demand & production'!AK226","v":0},{"$f":"'Demand & production'!AL226","v":0},{"$f":"'Demand & production'!AM226","v":0},{"$f":"'Demand & production'!AN226","v":0},{"$f":"'Demand & production'!AO226","v":0},{"$f":"'Demand & production'!AP226","v":0},{"$f":"'Demand & production'!AQ226","v":0},{"$f":"'Demand & production'!AR226","v":0},{"$f":"'Demand & production'!AS226","v":0},{"$f":"'Demand & production'!AT226","v":0},{"$f":"'Demand & production'!AU226","v":0},{"$f":"'Demand & production'!AV226","v":0},{"$f":"'Demand & production'!AW226","v":0},{"$f":"'Demand & production'!AX226","v":0},{"$f":"'Demand & production'!AY226","v":0},{"$f":"'Demand & production'!AZ226","v":0},{"$f":"'Demand & production'!BA226","v":0},{"$f":"'Demand & production'!BB226","v":0},{"$f":"'Demand & production'!BC226","v":0},{"$f":"'Demand & production'!BD226","v":0},{"$f":"'Demand & production'!BE226","v":0},{"$f":"'Demand & production'!BF226","v":0},{"$f":"'Demand & production'!BG226","v":0},{"$f":"'Demand & production'!BH226","v":0},{"$f":"'Demand & production'!BI226","v":0},{"$f":"'Demand & production'!BJ226","v":0},{"$f":"'Demand & production'!BK226","v":0},{"$f":"'Demand & production'!BL226","v":0},{"$f":"'Demand & production'!BM226","v":0},{"$f":"'Demand & production'!BN226","v":0},{"$f":"'Demand & production'!BO226","v":0},{"$f":"'Demand & production'!BP226","v":0},{"$f":"'Demand & production'!BQ226","v":0},{"$f":"'Demand & production'!BR226","v":0},{"$f":"'Demand & production'!BS226","v":0},{"$f":"'Demand & production'!BT226","v":0},{"$f":"'Demand & production'!BU226","v":0},{"$f":"'Demand & production'!BV226","v":0},{"$f":"'Demand & production'!BW226","v":0},{"$f":"'Demand & production'!BX226","v":0},{"$f":"'Demand & production'!BY226","v":0},{"$f":"'Demand & production'!BZ226","v":0},{"$f":"'Demand & production'!CA226","v":0},{"$f":"'Demand & production'!CB226","v":0},{"$f":"'Demand & production'!CC226","v":0},{"$f":"'Demand & production'!CD226","v":0},{"$f":"'Demand & production'!CE226","v":0},{"$f":"'Demand & production'!CF226","v":0},{"$f":"'Demand & production'!CG226","v":0},{"$f":"'Demand & production'!CH226","v":0},{"$f":"'Demand & production'!CI226","v":0},{"$f":"'Demand & production'!CJ226","v":0},{"$f":"'Demand & production'!CK226","v":0},{"$f":"'Demand & production'!CL226","v":0},{"$f":"'Demand & production'!CM226","v":0},{"$f":"'Demand & production'!CN226","v":0},{"$f":"'Demand & production'!CO226","v":0},{"$f":"'Demand & production'!CP226","v":0},{"$f":"'Demand & production'!CQ226","v":0},{"$f":"'Demand & production'!CR226","v":0},{"$f":"'Demand & production'!CS226","v":0},{"$f":"'Demand & production'!CT226","v":0},{"$f":"'Demand & production'!CU226","v":0},{"$f":"'Demand & production'!CV226","v":0}]
[]
[{"$nulls":4},"LNG exported",null,"mt",{"$f":"SUM(J34:CV34)","v":223651157.56200001},null,{"$f":"' Block 2 LNG & DSO plants'!J11","v":0},{"$f":"' Block 2 LNG & DSO plants'!K11","v":0},{"$f":"' Block 2 LNG & DSO plants'!L11","v":0},{"$f":"' Block 2 LNG & DSO plants'!M11","v":0},{"$f":"' Block 2 LNG & DSO plants'!N11","v":0},{"$f":"' Block 2 LNG & DSO plants'!O11","v":0},{"$f":"' Block 2 LNG & DSO plants'!P11","v":0},{"$f":"' Block 2 LNG & DSO plants'!Q11","v":0},{"$f":"' Block 2 LNG & DSO plants'!R11","v":0},{"$f":"' Block 2 LNG & DSO plants'!S11","v":0},{"$f":"' Block 2 LNG & DSO plants'!T11","v":0},{"$f":"' Block 2 LNG & DSO plants'!U11","v":0},{"$f":"' Block 2 LNG & DSO plants'!V11","v":0},{"$f":"' Block 2 LNG & DSO plants'!W11","v":0},{"$f":"' Block 2 LNG & DSO plants'!X11","v":0},{"$f":"' Block 2 LNG & DSO plants'!Y11","v":0},{"$f":"' Block 2 LNG & DSO plants'!Z11","v":0},{"$f":"' Block 2 LNG & DSO plants'!AA11","v":0},{"$f":"' Block 2 LNG & DSO plants'!AB11","v":0},{"$f":"' Block 2 LNG & DSO plants'!AC11","v":0},{"$f":"' Block 2 LNG & DSO plants'!AD11","v":3750000},{"$f":"' Block 2 LNG & DSO plants'!AE11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AF11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AG11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AH11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AI11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AJ11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AK11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AL11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AM11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AN11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AO11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AP11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AQ11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AR11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AS11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AT11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AU11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AV11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AW11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AX11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AY11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!AZ11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!BA11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!BB11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!BC11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!BD11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!BE11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!BF11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!BG11","v":7500000},{"$f":"' Block 2 LNG & DSO plants'!BH11","v":2401157.5620000204},{"$f":"' Block 2 LNG & DSO plants'!BI11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BJ11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BK11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BL11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BM11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BN11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BO11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BP11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BQ11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BR11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BS11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BT11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BU11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BV11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BW11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BX11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BY11","v":0},{"$f":"' Block 2 LNG & DSO plants'!BZ11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CA11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CB11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CC11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CD11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CE11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CF11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CG11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CH11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CI11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CJ11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CK11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CL11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CM11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CN11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CO11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CP11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CQ11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CR11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CS11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CT11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CU11","v":0},{"$f":"' Block 2 LNG & DSO plants'!CV11","v":0}]
[]
[{"$nulls":4},"NGL produced",null,"mmcf",{"$f":"SUM(J36:CV36)","v":0},null,{"$f":"'Demand & production'!J243","v":0},{"$f":"'Demand & production'!K243","v":0},{"$f":"'Demand & production'!L243","v":0},{"$f":"'Demand & production'!M243","v":0},{"$f":"'Demand & production'!N243","v":0},{"$f":"'Demand & production'!O243","v":0},{"$f":"'Demand & production'!P243","v":0},{"$f":"'Demand & production'!Q243","v":0},{"$f":"'Demand & production'!R243","v":0},{"$f":"'Demand & production'!S243","v":0},{"$f":"'Demand & production'!T243","v":0},{"$f":"'Demand & production'!U243","v":0},{"$f":"'Demand & production'!V243","v":0},{"$f":"'Demand & production'!W243","v":0},{"$f":"'Demand & production'!X243","v":0},{"$f":"'Demand & production'!Y243","v":0},{"$f":"'Demand & production'!Z243","v":0},{"$f":"'Demand & production'!AA243","v":0},{"$f":"'Demand & production'!AB243","v":0},{"$f":"'Demand & production'!AC243","v":0},{"$f":"'Demand & production'!AD243","v":0},{"$f":"'Demand & production'!AE243","v":0},{"$f":"'Demand & production'!AF243","v":0},{"$f":"'Demand & production'!AG243","v":0},{"$f":"'Demand & production'!AH243","v":0},{"$f":"'Demand & production'!AI243","v":0},{"$f":"'Demand & production'!AJ243","v":0},{"$f":"'Demand & production'!AK243","v":0},{"$f":"'Demand & production'!AL243","v":0},{"$f":"'Demand & production'!AM243","v":0},{"$f":"'Demand & production'!AN243","v":0},{"$f":"'Demand & production'!AO243","v":0},{"$f":"'Demand & production'!AP243","v":0},{"$f":"'Demand & production'!AQ243","v":0},{"$f":"'Demand & production'!AR243","v":0},{"$f":"'Demand & production'!AS243","v":0},{"$f":"'Demand & production'!AT243","v":0},{"$f":"'Demand & production'!AU243","v":0},{"$f":"'Demand & production'!AV243","v":0},{"$f":"'Demand & production'!AW243","v":0},{"$f":"'Demand & production'!AX243","v":0},{"$f":"'Demand & production'!AY243","v":0},{"$f":"'Demand & production'!AZ243","v":0},{"$f":"'Demand & production'!BA243","v":0},{"$f":"'Demand & production'!BB243","v":0},{"$f":"'Demand & production'!BC243","v":0},{"$f":"'Demand & production'!BD243","v":0},{"$f":"'Demand & production'!BE243","v":0},{"$f":"'Demand & production'!BF243","v":0},{"$f":"'Demand & production'!BG243","v":0},{"$f":"'Demand & production'!BH243","v":0},{"$f":"'Demand & production'!BI243","v":0},{"$f":"'Demand & production'!BJ243","v":0},{"$f":"'Demand & production'!BK243","v":0},{"$f":"'Demand & production'!BL243","v":0},{"$f":"'Demand & production'!BM243","v":0},{"$f":"'Demand & production'!BN243","v":0},{"$f":"'Demand & production'!BO243","v":0},{"$f":"'Demand & production'!BP243","v":0},{"$f":"'Demand & production'!BQ243","v":0},{"$f":"'Demand & production'!BR243","v":0},{"$f":"'Demand & production'!BS243","v":0},{"$f":"'Demand & production'!BT243","v":0},{"$f":"'Demand & production'!BU243","v":0},{"$f":"'Demand & production'!BV243","v":0},{"$f":"'Demand & production'!BW243","v":0},{"$f":"'Demand & production'!BX243","v":0},{"$f":"'Demand & production'!BY243","v":0},{"$f":"'Demand & production'!BZ243","v":0},{"$f":"'Demand & production'!CA243","v":0},{"$f":"'Demand & production'!CB243","v":0},{"$f":"'Demand & production'!CC243","v":0},{"$f":"'Demand & production'!CD243","v":0},{"$f":"'Demand & production'!CE243","v":0},{"$f":"'Demand & production'!CF243","v":0},{"$f":"'Demand & production'!CG243","v":0},{"$f":"'Demand & production'!CH243","v":0},{"$f":"'Demand & production'!CI243","v":0},{"$f":"'Demand & production'!CJ243","v":0},{"$f":"'Demand & production'!CK243","v":0},{"$f":"'Demand & production'!CL243","v":0},{"$f":"'Demand & production'!CM243","v":0},{"$f":"'Demand & production'!CN243","v":0},{"$f":"'Demand & production'!CO243","v":0},{"$f":"'Demand & production'!CP243","v":0},{"$f":"'Demand & production'!CQ243","v":0},{"$f":"'Demand & production'!CR243","v":0},{"$f":"'Demand & production'!CS243","v":0},{"$f":"'Demand & production'!CT243","v":0},{"$f":"'Demand & production'!CU243","v":0},{"$f":"'Demand & production'!CV243","v":0}]
[]
[{"$nulls":4},"Error check: Allocation matches production",{"$f":"F16 - H27 - H28","v":0}]
[]
["Gas under take or pay contract"]
[]
[{"$nulls":4},"DSO under take or pay contract",null,"mmcf",{"$f":"SUM(J42:CV42)","v":1314821.6199999989},null,{"$f":"'Demand & production'!J191","v":0},{"$f":"'Demand & production'!K191","v":0},{"$f":"'Demand & production'!L191","v":0},{"$f":"'Demand & production'!M191","v":0},{"$f":"'Demand & production'!N191","v":0},{"$f":"'Demand & production'!O191","v":0},{"$f":"'Demand & production'!P191","v":0},{"$f":"'Demand & production'!Q191","v":0},{"$f":"'Demand & production'!R191","v":0},{"$f":"'Demand & production'!S191","v":0},{"$f":"'Demand & production'!T191","v":0},{"$f":"'Demand & production'!U191","v":0},{"$f":"'Demand & production'!V191","v":0},{"$f":"'Demand & production'!W191","v":0},{"$f":"'Demand & production'!X191","v":0},{"$f":"'Demand & production'!Y191","v":0},{"$f":"'Demand & production'!Z191","v":0},{"$f":"'Demand & production'!AA191","v":0},{"$f":"'Demand & production'!AB191","v":0},{"$f":"'Demand & production'!AC191","v":0},{"$f":"'Demand & production'!AD191","v":19055.385797101451},{"$f":"'Demand & production'!AE191","v":38110.771594202903},{"$f":"'Demand & production'!AF191","v":38110.771594202903},{"$f":"'Demand & production'!AG191","v":38110.771594202903},{"$f":"'Demand & production'!AH191","v":38110.771594202903},{"$f":"'Demand & production'!AI191","v":38110.771594202903},{"$f":"'Demand & production'!AJ191","v":38110.771594202903},{"$f":"'Demand & production'!AK191","v":38110.771594202903},{"$f":"'Demand & production'!AL191","v":38110.771594202903},{"$f":"'Demand & production'!AM191","v":38110.771594202903},{"$f":"'Demand & production'!AN191","v":38110.771594202903},{"$f":"'Demand & production'!AO191","v":38110.771594202903},{"$f":"'Demand & production'!AP191","v":38110.771594202903},{"$f":"'Demand & production'!AQ191","v":38110.771594202903},{"$f":"'Demand & production'!AR191","v":38110.771594202903},{"$f":"'Demand & production'!AS191","v":38110.771594202903},{"$f":"'Demand & production'!AT191","v":38110.771594202903},{"$f":"'Demand & production'!AU191","v":38110.771594202903},{"$f":"'Demand & production'!AV191","v":38110.771594202903},{"$f":"'Demand & production'!AW191","v":38110.771594202903},{"$f":"'Demand & production'!AX191","v":38110.771594202903},{"$f":"'Demand & production'!AY191","v":38110.771594202903},{"$f":"'Demand & production'!AZ191","v":38110.771594202903},{"$f":"'Demand & production'!BA191","v":38110.771594202903},{"$f":"'Demand & production'!BB191","v":38110.771594202903},{"$f":"'Demand & production'!BC191","v":38110.771594202903},{"$f":"'Demand & production'!BD191","v":38110.771594202903},{"$f":"'Demand & production'!BE191","v":38110.771594202903},{"$f":"'Demand & production'!BF191","v":38110.771594202903},{"$f":"'Demand & production'!BG191","v":38110.771594202903},{"$f":"'Demand & production'!BH191","v":38110.771594202903},{"$f":"'Demand & production'!BI191","v":38110.771594202903},{"$f":"'Demand & production'!BJ191","v":38110.771594202903},{"$f":"'Demand & production'!BK191","v":38110.771594202903},{"$f":"'Demand & production'!BL191","v":38110.771594202903},{"$f":"'Demand & production'!BM191","v":0},{"$f":"'Demand & production'!BN191","v":0},{"$f":"'Demand & production'!BO191","v":0},{"$f":"'Demand & production'!BP191","v":0},{"$f":"'Demand & production'!BQ191","v":0},{"$f":"'Demand & production'!BR191","v":0},{"$f":"'Demand & production'!BS191","v":0},{"$f":"'Demand & production'!BT191","v":0},{"$f":"'Demand & production'!BU191","v":0},{"$f":"'Demand & production'!BV191","v":0},{"$f":"'Demand & production'!BW191","v":0},{"$f":"'Demand & production'!BX191","v":0},{"$f":"'Demand & production'!BY191","v":0},{"$f":"'Demand & production'!BZ191","v":0},{"$f":"'Demand & production'!CA191","v":0},{"$f":"'Demand & production'!CB191","v":0},{"$f":"'Demand & production'!CC191","v":0},{"$f":"'Demand & production'!CD191","v":0},{"$f":"'Demand & production'!CE191","v":0},{"$f":"'Demand & production'!CF191","v":0},{"$f":"'Demand & production'!CG191","v":0},{"$f":"'Demand & production'!CH191","v":0},{"$f":"'Demand & production'!CI191","v":0},{"$f":"'Demand & production'!CJ191","v":0},{"$f":"'Demand & production'!CK191","v":0},{"$f":"'Demand & production'!CL191","v":0},{"$f":"'Demand & production'!CM191","v":0},{"$f":"'Demand & production'!CN191","v":0},{"$f":"'Demand & production'!CO191","v":0},{"$f":"'Demand & production'!CP191","v":0},{"$f":"'Demand & production'!CQ191","v":0},{"$f":"'Demand & production'!CR191","v":0},{"$f":"'Demand & production'!CS191","v":0},{"$f":"'Demand & production'!CT191","v":0},{"$f":"'Demand & production'!CU191","v":0},{"$f":"'Demand & production'!CV191","v":0}]
[{"$nulls":4},"   O/w unused",null,"mmcf",{"$f":"SUM(J43:CV43)","v":0},null,{"$f":"'Demand & production'!J256","v":0},{"$f":"'Demand & production'!K256","v":0},{"$f":"'Demand & production'!L256","v":0},{"$f":"'Demand & production'!M256","v":0},{"$f":"'Demand & production'!N256","v":0},{"$f":"'Demand & production'!O256","v":0},{"$f":"'Demand & production'!P256","v":0},{"$f":"'Demand & production'!Q256","v":0},{"$f":"'Demand & production'!R256","v":0},{"$f":"'Demand & production'!S256","v":0},{"$f":"'Demand & production'!T256","v":0},{"$f":"'Demand & production'!U256","v":0},{"$f":"'Demand & production'!V256","v":0},{"$f":"'Demand & production'!W256","v":0},{"$f":"'Demand & production'!X256","v":0},{"$f":"'Demand & production'!Y256","v":0},{"$f":"'Demand & production'!Z256","v":0},{"$f":"'Demand & production'!AA256","v":0},{"$f":"'Demand & production'!AB256","v":0},{"$f":"'Demand & production'!AC256","v":0},{"$f":"'Demand & production'!AD256","v":0},{"$f":"'Demand & production'!AE256","v":0},{"$f":"'Demand & production'!AF256","v":0},{"$f":"'Demand & production'!AG256","v":0},{"$f":"'Demand & production'!AH256","v":0},{"$f":"'Demand & production'!AI256","v":0},{"$f":"'Demand & production'!AJ256","v":0},{"$f":"'Demand & production'!AK256","v":0},{"$f":"'Demand & production'!AL256","v":0},{"$f":"'Demand & production'!AM256","v":0},{"$f":"'Demand & production'!AN256","v":0},{"$f":"'Demand & production'!AO256","v":0},{"$f":"'Demand & production'!AP256","v":0},{"$f":"'Demand & production'!AQ256","v":0},{"$f":"'Demand & production'!AR256","v":0},{"$f":"'Demand & production'!AS256","v":0},{"$f":"'Demand & production'!AT256","v":0},{"$f":"'Demand & production'!AU256","v":0},{"$f":"'Demand & production'!AV256","v":0},{"$f":"'Demand & production'!AW256","v":0},{"$f":"'Demand & production'!AX256","v":0},{"$f":"'Demand & production'!AY256","v":0},{"$f":"'Demand & production'!AZ256","v":0},{"$f":"'Demand & production'!BA256","v":0},{"$f":"'Demand & production'!BB256","v":0},{"$f":"'Demand & production'!BC256","v":0},{"$f":"'Demand & production'!BD256","v":0},{"$f":"'Demand & production'!BE256","v":0},{"$f":"'Demand & production'!BF256","v":0},{"$f":"'Demand & production'!BG256","v":0},{"$f":"'Demand & production'!BH256","v":0},{"$f":"'Demand & production'!BI256","v":0},{"$f":"'Demand & production'!BJ256","v":0},{"$f":"'Demand & production'!BK256","v":0},{"$f":"'Demand & production'!BL256","v":0},{"$f":"'Demand & production'!BM256","v":0},{"$f":"'Demand & production'!BN256","v":0},{"$f":"'Demand & production'!BO256","v":0},{"$f":"'Demand & production'!BP256","v":0},{"$f":"'Demand & production'!BQ256","v":0},{"$f":"'Demand & production'!BR256","v":0},{"$f":"'Demand & production'!BS256","v":0},{"$f":"'Demand & production'!BT256","v":0},{"$f":"'Demand & production'!BU256","v":0},{"$f":"'Demand & production'!BV256","v":0},{"$f":"'Demand & production'!BW256","v":0},{"$f":"'Demand & production'!BX256","v":0},{"$f":"'Demand & production'!BY256","v":0},{"$f":"'Demand & production'!BZ256","v":0},{"$f":"'Demand & production'!CA256","v":0},{"$f":"'Demand & production'!CB256","v":0},{"$f":"'Demand & production'!CC256","v":0},{"$f":"'Demand & production'!CD256","v":0},{"$f":"'Demand & production'!CE256","v":0},{"$f":"'Demand & production'!CF256","v":0},{"$f":"'Demand & production'!CG256","v":0},{"$f":"'Demand & production'!CH256","v":0},{"$f":"'Demand & production'!CI256","v":0},{"$f":"'Demand & production'!CJ256","v":0},{"$f":"'Demand & production'!CK256","v":0},{"$f":"'Demand & production'!CL256","v":0},{"$f":"'Demand & production'!CM256","v":0},{"$f":"'Demand & production'!CN256","v":0},{"$f":"'Demand & production'!CO256","v":0},{"$f":"'Demand & production'!CP256","v":0},{"$f":"'Demand & production'!CQ256","v":0},{"$f":"'Demand & production'!CR256","v":0},{"$f":"'Demand & production'!CS256","v":0},{"$f":"'Demand & production'!CT256","v":0},{"$f":"'Demand & production'!CU256","v":0},{"$f":"'Demand & production'!CV256","v":0}]
[{"$nulls":4},"DSO in excess of take or pay contract",null,"mmcf",{"$f":"SUM(J44:CV44)","v":0},null,{"$f":"MAX(J30 - J42, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AP30 - AP42, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV30 - BV42, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Pricing"]
[]
[{"$nulls":4},"Production years until DSO price renegotiated",{"$f":"Inputs!C147","v":100},"years"]
[{"$nulls":4},"Years until DSO price returns to initial level",{"$f":"Inputs!C148","v":0},"years"]
[{"$nulls":4},"Price for DSO - initial",{"$f":"Inputs!F365","v":4140},"$ / mmcf",null,null,{"$f":"IF(OR(J4 <= ($F$14 + $F$48 - 1), J4 > ($F$14 + $F$48 - 1 + $F$49)), $F50, $F51)","v":4140},{"$f":"IF(OR(K4 <= ($F$14 + $F$48 - 1), K4 > ($F$14 + $F$48 - 1 + $F$49)), $F50, $F51)","v":4140},4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,{"$f":"IF(OR(BW4 <= ($F$14 + $F$48 - 1), BW4 > ($F$14 + $F$48 - 1 + $F$49)), $F50, $F51)","v":4140},4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140,4140]
[{"$nulls":4},"Price for DSO - renegotiated",{"$f":"Inputs!G365","v":4140},"$ / mmcf"]
[]
[{"$nulls":4},"Price for LNG exports",{"$f":"Inputs!E366","v":481.28342245989307},"$ / mt",null,null,{"$f":"$F53","v":481.28342245989307},{"$f":"$F53","v":481.28342245989307},481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,{"$f":"$F53","v":481.28342245989307},481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,{"$f":"$F53","v":481.28342245989307},481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307,481.28342245989307]
[]
[{"$nulls":4},"Price for NGLs",{"$f":"Inputs!D371","v":5427.5},"$ / mmcf",null,null,{"$f":"$F55","v":5427.5},{"$f":"$F55","v":5427.5},5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,{"$f":"$F55","v":5427.5},5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5,5427.5]
[]
["Project pre-tax cash flow (real)"]
[]
[{"$nulls":4},"Valuation point for royalties  and profit share",{"$f":"Inputs!C312","v":"Wellhead"}]
[]
[null,null,"Revenues",null,null,"Cash Flow Active"]
[null,null,null,"Revenues from LNG"]
[{"$nulls":4},"Gross revenues from LNG exports",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J63:CV63)","v":107639594548.55621},null,{"$f":"J34 * J53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1804812834.2245991,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,{"$f":"AP34 * AP53","v":3609625668.4491982},3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,3609625668.4491982,1155637329.3048227,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV34 * BV53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"LNG plant tolling fee",{"$f":"1 * AND(F59 = \"Wellhead\", F10 = \"Segmented\")","v":1},{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J65:CV65)","v":61090846190.816444},null,{"$f":"' Block 2 LNG & DSO plants'!J32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!K32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!L32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!M32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!N32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!O32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!P32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!Q32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!R32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!S32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!T32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!U32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!V32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!W32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!X32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!Y32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!Z32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!AA32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!AB32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!AC32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!AD32 * $F$65","v":1024321428.5714287},{"$f":"' Block 2 LNG & DSO plants'!AE32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AF32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AG32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AH32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AI32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AJ32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AK32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AL32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AM32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AN32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AO32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AP32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AQ32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AR32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AS32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AT32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AU32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AV32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AW32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AX32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AY32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!AZ32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!BA32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!BB32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!BC32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!BD32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!BE32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!BF32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!BG32 * $F$65","v":2048642857.1428573},{"$f":"' Block 2 LNG & DSO plants'!BH32 * $F$65","v":655881905.10211992},{"$f":"' Block 2 LNG & DSO plants'!BI32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BJ32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BK32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BL32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BM32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BN32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BO32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BP32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BQ32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BR32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BS32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BT32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BU32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BV32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BW32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BX32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BY32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!BZ32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CA32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CB32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CC32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CD32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CE32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CF32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CG32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CH32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CI32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CJ32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CK32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CL32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CM32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CN32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CO32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CP32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CQ32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CR32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CS32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CT32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CU32 * $F$65","v":0},{"$f":"' Block 2 LNG & DSO plants'!CV32 * $F$65","v":0}]
[]
[{"$nulls":4},"Unit cost for shipping",{"$f":"Inputs!C192","v":1},{"$f":"Inputs!C3 & \" US$ / mmbtu\"","v":"2020 US$ / mmbtu"}]
[{"$nulls":4},"Unit cost for shipping",{"$f":"F67 / (Inputs!I13 * 1000000)","v":53.475935828877013},{"$f":"Inputs!C3 & \" US$ / mt\"","v":"2020 US$ / mt"}]
[{"$nulls":4},"Total shipping cost",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J69:CV69)","v":11959954949.839575},null,{"$f":"J34 * $F$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200534759.35828879,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,{"$f":"AP34 * $F$68","v":401069518.71657759},401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,401069518.71657759,128404147.70053586,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV34 * $F$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Net revenues from LNG exports (net of tolling fee and shipping costs)",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J71:CV71)","v":34588793407.900192},null,{"$f":"J63 - J65 - J69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,579956646.2948817,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,{"$f":"AP63 - AP65 - AP69","v":1159913292.5897634},1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,371351276.50216687,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV63 - BV65 - BV69","v":0},0,0,0,0,0,0,{"$f":"CC63 - CC65 - CC69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Revenues from domestic supply obligation"]
[{"$nulls":4},"Production years until take or pay penalty not paid",{"$f":"Inputs!C145","v":100},"years"]
[{"$nulls":4},"Production years until take or pay penalty restarts",{"$f":"Inputs!C146","v":100},"years"]
[{"$nulls":4},"Take or pay penalty being paid",null,"Flag",null,null,{"$f":"IF(OR('Demand & production'!J343 <= $F$74, 'Demand & production'!J343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!K343 <= $F$74, 'Demand & production'!K343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!L343 <= $F$74, 'Demand & production'!L343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!M343 <= $F$74, 'Demand & production'!M343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!N343 <= $F$74, 'Demand & production'!N343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!O343 <= $F$74, 'Demand & production'!O343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!P343 <= $F$74, 'Demand & production'!P343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!Q343 <= $F$74, 'Demand & production'!Q343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!R343 <= $F$74, 'Demand & production'!R343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!S343 <= $F$74, 'Demand & production'!S343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!T343 <= $F$74, 'Demand & production'!T343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!U343 <= $F$74, 'Demand & production'!U343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!V343 <= $F$74, 'Demand & production'!V343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!W343 <= $F$74, 'Demand & production'!W343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!X343 <= $F$74, 'Demand & production'!X343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!Y343 <= $F$74, 'Demand & production'!Y343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!Z343 <= $F$74, 'Demand & production'!Z343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AA343 <= $F$74, 'Demand & production'!AA343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AB343 <= $F$74, 'Demand & production'!AB343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AC343 <= $F$74, 'Demand & production'!AC343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AD343 <= $F$74, 'Demand & production'!AD343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AE343 <= $F$74, 'Demand & production'!AE343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AF343 <= $F$74, 'Demand & production'!AF343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AG343 <= $F$74, 'Demand & production'!AG343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AH343 <= $F$74, 'Demand & production'!AH343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AI343 <= $F$74, 'Demand & production'!AI343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AJ343 <= $F$74, 'Demand & production'!AJ343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AK343 <= $F$74, 'Demand & production'!AK343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AL343 <= $F$74, 'Demand & production'!AL343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AM343 <= $F$74, 'Demand & production'!AM343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AN343 <= $F$74, 'Demand & production'!AN343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AO343 <= $F$74, 'Demand & production'!AO343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AP343 <= $F$74, 'Demand & production'!AP343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AQ343 <= $F$74, 'Demand & production'!AQ343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AR343 <= $F$74, 'Demand & production'!AR343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AS343 <= $F$74, 'Demand & production'!AS343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AT343 <= $F$74, 'Demand & production'!AT343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AU343 <= $F$74, 'Demand & production'!AU343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AV343 <= $F$74, 'Demand & production'!AV343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AW343 <= $F$74, 'Demand & production'!AW343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AX343 <= $F$74, 'Demand & production'!AX343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AY343 <= $F$74, 'Demand & production'!AY343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AZ343 <= $F$74, 'Demand & production'!AZ343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BA343 <= $F$74, 'Demand & production'!BA343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BB343 <= $F$74, 'Demand & production'!BB343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BC343 <= $F$74, 'Demand & production'!BC343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BD343 <= $F$74, 'Demand & production'!BD343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BE343 <= $F$74, 'Demand & production'!BE343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BF343 <= $F$74, 'Demand & production'!BF343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BG343 <= $F$74, 'Demand & production'!BG343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BH343 <= $F$74, 'Demand & production'!BH343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BI343 <= $F$74, 'Demand & production'!BI343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BJ343 <= $F$74, 'Demand & production'!BJ343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BK343 <= $F$74, 'Demand & production'!BK343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BL343 <= $F$74, 'Demand & production'!BL343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BM343 <= $F$74, 'Demand & production'!BM343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BN343 <= $F$74, 'Demand & production'!BN343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BO343 <= $F$74, 'Demand & production'!BO343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BP343 <= $F$74, 'Demand & production'!BP343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BQ343 <= $F$74, 'Demand & production'!BQ343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BR343 <= $F$74, 'Demand & production'!BR343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BS343 <= $F$74, 'Demand & production'!BS343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BT343 <= $F$74, 'Demand & production'!BT343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BU343 <= $F$74, 'Demand & production'!BU343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BV343 <= $F$74, 'Demand & production'!BV343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BW343 <= $F$74, 'Demand & production'!BW343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BX343 <= $F$74, 'Demand & production'!BX343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BY343 <= $F$74, 'Demand & production'!BY343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BZ343 <= $F$74, 'Demand & production'!BZ343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CA343 <= $F$74, 'Demand & production'!CA343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CB343 <= $F$74, 'Demand & production'!CB343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CC343 <= $F$74, 'Demand & production'!CC343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CD343 <= $F$74, 'Demand & production'!CD343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CE343 <= $F$74, 'Demand & production'!CE343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CF343 <= $F$74, 'Demand & production'!CF343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CG343 <= $F$74, 'Demand & production'!CG343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CH343 <= $F$74, 'Demand & production'!CH343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CI343 <= $F$74, 'Demand & production'!CI343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CJ343 <= $F$74, 'Demand & production'!CJ343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CK343 <= $F$74, 'Demand & production'!CK343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CL343 <= $F$74, 'Demand & production'!CL343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CM343 <= $F$74, 'Demand & production'!CM343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CN343 <= $F$74, 'Demand & production'!CN343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CO343 <= $F$74, 'Demand & production'!CO343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CP343 <= $F$74, 'Demand & production'!CP343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CQ343 <= $F$74, 'Demand & production'!CQ343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CR343 <= $F$74, 'Demand & production'!CR343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CS343 <= $F$74, 'Demand & production'!CS343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CT343 <= $F$74, 'Demand & production'!CT343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CU343 <= $F$74, 'Demand & production'!CU343 > $F$75), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CV343 <= $F$74, 'Demand & production'!CV343 > $F$75), 1, 0)","v":1}]
[]
[{"$nulls":4},"Revenues from DSO take or pay",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J78:CV78)","v":5443361506.7999992},null,{"$f":"IF(J76 = 1, J42, MIN(J30, J42)) * J50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78889297.200000003,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,{"$f":"IF(AP76 = 1, AP42, MIN(AP30, AP42)) * AP50","v":157778594.40000001},157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV76 = 1, BV42, MIN(BV30, BV42)) * BV50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"DSO in excess of take or pay",null,"mmcf",{"$f":"SUM(J80:CV80)","v":0},null,{"$f":"J44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"DSO paid for but not used at start of year",null,"mmcf",{"$f":"SUM(J82:CV82)","v":0},null,{"$f":"I86","v":0},{"$f":"J86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV86","v":0},0,0,0,0,0,{"$f":"CB86","v":0},{"$f":"CC86","v":0},{"$f":"CD86","v":0},{"$f":"CE86","v":0},{"$f":"CF86","v":0},{"$f":"CG86","v":0},{"$f":"CH86","v":0},{"$f":"CI86","v":0},{"$f":"CJ86","v":0},{"$f":"CK86","v":0},{"$f":"CL86","v":0},{"$f":"CM86","v":0},{"$f":"CN86","v":0},{"$f":"CO86","v":0},{"$f":"CP86","v":0},{"$f":"CQ86","v":0},{"$f":"CR86","v":0},{"$f":"CS86","v":0},{"$f":"CT86","v":0},{"$f":"CU86","v":0}]
[{"$nulls":4},"DSO in excess of take or pay covered by previous payments",null,"mmcf",{"$f":"SUM(J83:CV83)","v":0},null,{"$f":"MIN(J82, J80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV82, BV80)","v":0},0,0,0,0,0,0,{"$f":"MIN(CC82, CC80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO in excess of take or pay needing to be paid for",null,"mmcf",{"$f":"SUM(J84:CV84)","v":0},null,{"$f":"J80 - J83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV80 - BV83","v":0},0,0,0,0,0,0,{"$f":"CC80 - CC83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO paid for but not used this year",null,"mmcf",{"$f":"SUM(J85:CV85)","v":0},null,{"$f":"J76 * J43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP76 * AP43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV76 * BV43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO paid for but not used at end of year",null,"mmcf",{"$f":"SUM(J86:CV86)","v":0},0,{"$f":"J82 - J83 + J85","v":0},{"$f":"K82 - K83 + K85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV82 - BV83 + BV85","v":0},0,0,0,0,0,0,{"$f":"CC82 - CC83 + CC85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Revenues from DSO in excess of take or pay",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J88:CV88)","v":0},null,{"$f":"J84 * J50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP84 * AP50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV84 * BV50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total gross revenues from DSO",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J90:CV90)","v":5443361506.7999992},null,{"$f":"J78 + J88","v":0},{"$f":"K78 + K88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78889297.200000003,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,157778594.40000001,0,0,0,0,0,0,0,0,0,{"$f":"BV78 + BV88","v":0},0,0,0,0,0,0,{"$f":"CC78 + CC88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"DSO plant processing tariff",{"$f":"Inputs!F375","v":785.0474999999999},{"$f":"Inputs!C4 & \" US$ / mmcf\"","v":" US$ / mmcf"}]
[{"$nulls":4},"DSO plant processing tariff",{"$f":"1 * AND(F59 = \"Wellhead\", F10 = \"Segmented\")","v":1},{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J93:CV93)","v":1032197425.7269495},null,{"$f":"' Block 2 LNG & DSO plants'!J113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!K113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!L113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!M113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!N113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!O113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!P113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!Q113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!R113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!S113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!T113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!U113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!V113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!W113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!X113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!Y113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!Z113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!AA113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!AB113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!AC113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!AD113 * $F$93","v":14959382.981550001},{"$f":"' Block 2 LNG & DSO plants'!AE113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AF113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AG113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AH113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AI113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AJ113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AK113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AL113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AM113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AN113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AO113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AP113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AQ113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AR113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AS113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AT113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AU113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AV113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AW113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AX113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AY113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!AZ113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BA113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BB113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BC113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BD113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BE113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BF113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BG113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BH113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BI113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BJ113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BK113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BL113 * $F$93","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BM113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!BN113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!BO113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!BP113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!BQ113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!BR113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!BS113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!BT113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!BU113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!BV113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!BW113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!BX113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!BY113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!BZ113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CA113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CB113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CC113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CD113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CE113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CF113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CG113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CH113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CI113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CJ113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CK113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CL113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CM113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CN113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CO113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CP113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CQ113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CR113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CS113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CT113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CU113 * $F$93","v":0},{"$f":"' Block 2 LNG & DSO plants'!CV113 * $F$93","v":0}]
[]
[{"$nulls":4},"Net revenues from DSO (net of processing tariff)",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J95:CV95)","v":4411164081.0730515},null,{"$f":"J90 - J93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63929914.218450002,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,{"$f":"AP90 - AP93","v":127859828.4369},127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,0,0,0,0,0,0,0,0,0,{"$f":"BV90 - BV93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"   O/w take or pay penalty",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J96:CV96)","v":0},null,{"$f":"J76 * J85 * (J50 - IF($F$10 = \"Segmented\", $F$92, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP76 * AP85 * (AP50 - IF($F$10 = \"Segmented\", $F$92, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV76 * BV85 * (BV50 - IF($F$10 = \"Segmented\", $F$92, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Revenues from NGLs"]
[{"$nulls":4},"Revenues from NGLs",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J99:CV99)","v":0},null,{"$f":"J36 * J55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP36 * AP55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV36 * BV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total revenues from block",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J101:CV101)","v":38999957488.973236},null,{"$f":"J71 + J95 + J99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,643886560.51333165,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,{"$f":"AP71 + AP95 + AP99","v":1287773121.0266633},1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,499211104.93906689,127859828.4369,127859828.4369,127859828.4369,127859828.4369,0,0,0,0,0,0,0,0,0,{"$f":"BV71 + BV95 + BV99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"   O/w take or pay penalty",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J102:CV102)","v":0},null,{"$f":"J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,null,"Exploration capital expenditure"]
[{"$nulls":4},"Total exploration capital expenditure",{"$f":"Inputs!C155 * 10^6","v":1500000000},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual exploration capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J107:CV107)","v":1500000000},null,{"$f":"$F$106 * Inputs!D155","v":375000000},{"$f":"$F$106 * Inputs!E155","v":375000000},{"$f":"$F$106 * Inputs!F155","v":225000000},{"$f":"$F$106 * Inputs!G155","v":225000000},{"$f":"$F$106 * Inputs!H155","v":150000000},{"$f":"$F$106 * Inputs!I155","v":75000000},{"$f":"$F$106 * Inputs!J155","v":75000000},{"$f":"$F$106 * Inputs!K155","v":0},{"$f":"$F$106 * Inputs!L155","v":0},{"$f":"$F$106 * Inputs!M155","v":0},{"$f":"$F$106 * Inputs!N155","v":0},{"$f":"$F$106 * Inputs!O155","v":0},{"$f":"$F$106 * Inputs!P155","v":0},{"$f":"$F$106 * Inputs!Q155","v":0},{"$f":"$F$106 * Inputs!R155","v":0},{"$f":"$F$106 * Inputs!S155","v":0},{"$f":"$F$106 * Inputs!T155","v":0},{"$f":"$F$106 * Inputs!U155","v":0},{"$f":"$F$106 * Inputs!V155","v":0},{"$f":"$F$106 * Inputs!W155","v":0},{"$f":"$F$106 * Inputs!X155","v":0},{"$f":"$F$106 * Inputs!Y155","v":0},{"$f":"$F$106 * Inputs!Z155","v":0},{"$f":"$F$106 * Inputs!AA155","v":0},{"$f":"$F$106 * Inputs!AB155","v":0},{"$f":"$F$106 * Inputs!AC155","v":0},{"$f":"$F$106 * Inputs!AD155","v":0},{"$f":"$F$106 * Inputs!AE155","v":0},{"$f":"$F$106 * Inputs!AF155","v":0},{"$f":"$F$106 * Inputs!AG155","v":0},{"$f":"$F$106 * Inputs!AH155","v":0},{"$f":"$F$106 * Inputs!AI155","v":0},{"$f":"$F$106 * Inputs!AJ155","v":0},{"$f":"$F$106 * Inputs!AK155","v":0},{"$f":"$F$106 * Inputs!AL155","v":0},{"$f":"$F$106 * Inputs!AM155","v":0},{"$f":"$F$106 * Inputs!AN155","v":0},{"$f":"$F$106 * Inputs!AO155","v":0},{"$f":"$F$106 * Inputs!AP155","v":0},{"$f":"$F$106 * Inputs!AQ155","v":0},{"$f":"$F$106 * Inputs!AR155","v":0},{"$f":"$F$106 * Inputs!AS155","v":0},{"$f":"$F$106 * Inputs!AT155","v":0},{"$f":"$F$106 * Inputs!AU155","v":0},{"$f":"$F$106 * Inputs!AV155","v":0},{"$f":"$F$106 * Inputs!AW155","v":0},{"$f":"$F$106 * Inputs!AX155","v":0},{"$f":"$F$106 * Inputs!AY155","v":0},{"$f":"$F$106 * Inputs!AZ155","v":0},{"$f":"$F$106 * Inputs!BA155","v":0},{"$f":"$F$106 * Inputs!BB155","v":0},{"$f":"$F$106 * Inputs!BC155","v":0},{"$f":"$F$106 * Inputs!BD155","v":0},{"$f":"$F$106 * Inputs!BE155","v":0},{"$f":"$F$106 * Inputs!BF155","v":0},{"$f":"$F$106 * Inputs!BG155","v":0},{"$f":"$F$106 * Inputs!BH155","v":0},{"$f":"$F$106 * Inputs!BI155","v":0},{"$f":"$F$106 * Inputs!BJ155","v":0},{"$f":"$F$106 * Inputs!BK155","v":0},{"$f":"$F$106 * Inputs!BL155","v":0},{"$f":"$F$106 * Inputs!BM155","v":0},{"$f":"$F$106 * Inputs!BN155","v":0},{"$f":"$F$106 * Inputs!BO155","v":0},{"$f":"$F$106 * Inputs!BP155","v":0},{"$f":"$F$106 * Inputs!BQ155","v":0},{"$f":"$F$106 * Inputs!BR155","v":0},{"$f":"$F$106 * Inputs!BS155","v":0},{"$f":"$F$106 * Inputs!BT155","v":0},{"$f":"$F$106 * Inputs!BU155","v":0},{"$f":"$F$106 * Inputs!BV155","v":0},{"$f":"$F$106 * Inputs!BW155","v":0},{"$f":"$F$106 * Inputs!BX155","v":0},{"$f":"$F$106 * Inputs!BY155","v":0},{"$f":"$F$106 * Inputs!BZ155","v":0},{"$f":"$F$106 * Inputs!CA155","v":0},{"$f":"$F$106 * Inputs!CB155","v":0},{"$f":"$F$106 * Inputs!CC155","v":0},{"$f":"$F$106 * Inputs!CD155","v":0},{"$f":"$F$106 * Inputs!CE155","v":0},{"$f":"$F$106 * Inputs!CF155","v":0},{"$f":"$F$106 * Inputs!CG155","v":0},{"$f":"$F$106 * Inputs!CH155","v":0},{"$f":"$F$106 * Inputs!CI155","v":0},{"$f":"$F$106 * Inputs!CJ155","v":0},{"$f":"$F$106 * Inputs!CK155","v":0},{"$f":"$F$106 * Inputs!CL155","v":0},{"$f":"$F$106 * Inputs!CM155","v":0},{"$f":"$F$106 * Inputs!CN155","v":0},{"$f":"$F$106 * Inputs!CO155","v":0},{"$f":"$F$106 * Inputs!CP155","v":0}]
[]
[null,null,null,"Facility capital expenditure"]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!$C$160","v":180.33586465867984},{"$f":"Inputs!$C$3 & \" US$ / mmcf\"","v":"2020 US$ / mmcf"}]
[{"$nulls":4},"Total development capital expenditure",{"$f":"F110 * Inputs!$D$9","v":2371094937.1462617},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J112:CV112)","v":2371094937.1462617},null,{"$f":"$F$111 * Inputs!D160","v":0},{"$f":"$F$111 * Inputs!E160","v":0},{"$f":"$F$111 * Inputs!F160","v":0},{"$f":"$F$111 * Inputs!G160","v":0},{"$f":"$F$111 * Inputs!H160","v":0},{"$f":"$F$111 * Inputs!I160","v":0},{"$f":"$F$111 * Inputs!J160","v":0},{"$f":"$F$111 * Inputs!K160","v":0},{"$f":"$F$111 * Inputs!L160","v":0},{"$f":"$F$111 * Inputs!M160","v":0},{"$f":"$F$111 * Inputs!N160","v":0},{"$f":"$F$111 * Inputs!O160","v":0},{"$f":"$F$111 * Inputs!P160","v":0},{"$f":"$F$111 * Inputs!Q160","v":0},{"$f":"$F$111 * Inputs!R160","v":0},{"$f":"$F$111 * Inputs!S160","v":0},{"$f":"$F$111 * Inputs!T160","v":204754962.92827758},{"$f":"$F$111 * Inputs!U160","v":350697961.57161856},{"$f":"$F$111 * Inputs!V160","v":600153717.99564254},{"$f":"$F$111 * Inputs!W160","v":907584485.37188685},{"$f":"$F$111 * Inputs!X160","v":307903809.27883631},{"$f":"$F$111 * Inputs!Y160","v":0},{"$f":"$F$111 * Inputs!Z160","v":0},{"$f":"$F$111 * Inputs!AA160","v":0},{"$f":"$F$111 * Inputs!AB160","v":0},{"$f":"$F$111 * Inputs!AC160","v":0},{"$f":"$F$111 * Inputs!AD160","v":0},{"$f":"$F$111 * Inputs!AE160","v":0},{"$f":"$F$111 * Inputs!AF160","v":0},{"$f":"$F$111 * Inputs!AG160","v":0},{"$f":"$F$111 * Inputs!AH160","v":0},{"$f":"$F$111 * Inputs!AI160","v":0},{"$f":"$F$111 * Inputs!AJ160","v":0},{"$f":"$F$111 * Inputs!AK160","v":0},{"$f":"$F$111 * Inputs!AL160","v":0},{"$f":"$F$111 * Inputs!AM160","v":0},{"$f":"$F$111 * Inputs!AN160","v":0},{"$f":"$F$111 * Inputs!AO160","v":0},{"$f":"$F$111 * Inputs!AP160","v":0},{"$f":"$F$111 * Inputs!AQ160","v":0},{"$f":"$F$111 * Inputs!AR160","v":0},{"$f":"$F$111 * Inputs!AS160","v":0},{"$f":"$F$111 * Inputs!AT160","v":0},{"$f":"$F$111 * Inputs!AU160","v":0},{"$f":"$F$111 * Inputs!AV160","v":0},{"$f":"$F$111 * Inputs!AW160","v":0},{"$f":"$F$111 * Inputs!AX160","v":0},{"$f":"$F$111 * Inputs!AY160","v":0},{"$f":"$F$111 * Inputs!AZ160","v":0},{"$f":"$F$111 * Inputs!BA160","v":0},{"$f":"$F$111 * Inputs!BB160","v":0},{"$f":"$F$111 * Inputs!BC160","v":0},{"$f":"$F$111 * Inputs!BD160","v":0},{"$f":"$F$111 * Inputs!BE160","v":0},{"$f":"$F$111 * Inputs!BF160","v":0},{"$f":"$F$111 * Inputs!BG160","v":0},{"$f":"$F$111 * Inputs!BH160","v":0},{"$f":"$F$111 * Inputs!BI160","v":0},{"$f":"$F$111 * Inputs!BJ160","v":0},{"$f":"$F$111 * Inputs!BK160","v":0},{"$f":"$F$111 * Inputs!BL160","v":0},{"$f":"$F$111 * Inputs!BM160","v":0},{"$f":"$F$111 * Inputs!BN160","v":0},{"$f":"$F$111 * Inputs!BO160","v":0},{"$f":"$F$111 * Inputs!BP160","v":0},{"$f":"$F$111 * Inputs!BQ160","v":0},{"$f":"$F$111 * Inputs!BR160","v":0},{"$f":"$F$111 * Inputs!BS160","v":0},{"$f":"$F$111 * Inputs!BT160","v":0},{"$f":"$F$111 * Inputs!BU160","v":0},{"$f":"$F$111 * Inputs!BV160","v":0},{"$f":"$F$111 * Inputs!BW160","v":0},{"$f":"$F$111 * Inputs!BX160","v":0},{"$f":"$F$111 * Inputs!BY160","v":0},{"$f":"$F$111 * Inputs!BZ160","v":0},{"$f":"$F$111 * Inputs!CA160","v":0},{"$f":"$F$111 * Inputs!CB160","v":0},{"$f":"$F$111 * Inputs!CC160","v":0},{"$f":"$F$111 * Inputs!CD160","v":0},{"$f":"$F$111 * Inputs!CE160","v":0},{"$f":"$F$111 * Inputs!CF160","v":0},{"$f":"$F$111 * Inputs!CG160","v":0},{"$f":"$F$111 * Inputs!CH160","v":0},{"$f":"$F$111 * Inputs!CI160","v":0},{"$f":"$F$111 * Inputs!CJ160","v":0},{"$f":"$F$111 * Inputs!CK160","v":0},{"$f":"$F$111 * Inputs!CL160","v":0},{"$f":"$F$111 * Inputs!CM160","v":0},{"$f":"$F$111 * Inputs!CN160","v":0},{"$f":"$F$111 * Inputs!CO160","v":0},{"$f":"$F$111 * Inputs!CP160","v":0}]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!$C$182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J114:CV114)","v":687617531.772416},null,{"$f":"IF(AND(J4 >= 'Demand & production'!$F$301, J4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(K4 >= 'Demand & production'!$F$301, K4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(L4 >= 'Demand & production'!$F$301, L4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(M4 >= 'Demand & production'!$F$301, M4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(N4 >= 'Demand & production'!$F$301, N4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(O4 >= 'Demand & production'!$F$301, O4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(P4 >= 'Demand & production'!$F$301, P4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(Q4 >= 'Demand & production'!$F$301, Q4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(R4 >= 'Demand & production'!$F$301, R4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(S4 >= 'Demand & production'!$F$301, S4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(T4 >= 'Demand & production'!$F$301, T4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(U4 >= 'Demand & production'!$F$301, U4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(V4 >= 'Demand & production'!$F$301, V4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(W4 >= 'Demand & production'!$F$301, W4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(X4 >= 'Demand & production'!$F$301, X4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(Y4 >= 'Demand & production'!$F$301, Y4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(Z4 >= 'Demand & production'!$F$301, Z4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(AA4 >= 'Demand & production'!$F$301, AA4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(AB4 >= 'Demand & production'!$F$301, AB4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(AC4 >= 'Demand & production'!$F$301, AC4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(AD4 >= 'Demand & production'!$F$301, AD4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AE4 >= 'Demand & production'!$F$301, AE4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AF4 >= 'Demand & production'!$F$301, AF4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AG4 >= 'Demand & production'!$F$301, AG4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AH4 >= 'Demand & production'!$F$301, AH4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AI4 >= 'Demand & production'!$F$301, AI4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AJ4 >= 'Demand & production'!$F$301, AJ4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AK4 >= 'Demand & production'!$F$301, AK4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AL4 >= 'Demand & production'!$F$301, AL4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AM4 >= 'Demand & production'!$F$301, AM4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AN4 >= 'Demand & production'!$F$301, AN4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AO4 >= 'Demand & production'!$F$301, AO4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AP4 >= 'Demand & production'!$F$301, AP4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AQ4 >= 'Demand & production'!$F$301, AQ4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AR4 >= 'Demand & production'!$F$301, AR4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AS4 >= 'Demand & production'!$F$301, AS4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AT4 >= 'Demand & production'!$F$301, AT4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AU4 >= 'Demand & production'!$F$301, AU4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AV4 >= 'Demand & production'!$F$301, AV4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AW4 >= 'Demand & production'!$F$301, AW4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AX4 >= 'Demand & production'!$F$301, AX4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AY4 >= 'Demand & production'!$F$301, AY4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(AZ4 >= 'Demand & production'!$F$301, AZ4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(BA4 >= 'Demand & production'!$F$301, BA4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(BB4 >= 'Demand & production'!$F$301, BB4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(BC4 >= 'Demand & production'!$F$301, BC4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(BD4 >= 'Demand & production'!$F$301, BD4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(BE4 >= 'Demand & production'!$F$301, BE4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(BF4 >= 'Demand & production'!$F$301, BF4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":23710949.371462617},{"$f":"IF(AND(BG4 >= 'Demand & production'!$F$301, BG4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BH4 >= 'Demand & production'!$F$301, BH4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BI4 >= 'Demand & production'!$F$301, BI4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BJ4 >= 'Demand & production'!$F$301, BJ4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BK4 >= 'Demand & production'!$F$301, BK4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BL4 >= 'Demand & production'!$F$301, BL4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BM4 >= 'Demand & production'!$F$301, BM4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BN4 >= 'Demand & production'!$F$301, BN4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BO4 >= 'Demand & production'!$F$301, BO4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BP4 >= 'Demand & production'!$F$301, BP4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BQ4 >= 'Demand & production'!$F$301, BQ4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BR4 >= 'Demand & production'!$F$301, BR4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BS4 >= 'Demand & production'!$F$301, BS4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BT4 >= 'Demand & production'!$F$301, BT4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BU4 >= 'Demand & production'!$F$301, BU4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BV4 >= 'Demand & production'!$F$301, BV4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BW4 >= 'Demand & production'!$F$301, BW4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BX4 >= 'Demand & production'!$F$301, BX4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BY4 >= 'Demand & production'!$F$301, BY4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(BZ4 >= 'Demand & production'!$F$301, BZ4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CA4 >= 'Demand & production'!$F$301, CA4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CB4 >= 'Demand & production'!$F$301, CB4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CC4 >= 'Demand & production'!$F$301, CC4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CD4 >= 'Demand & production'!$F$301, CD4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CE4 >= 'Demand & production'!$F$301, CE4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CF4 >= 'Demand & production'!$F$301, CF4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CG4 >= 'Demand & production'!$F$301, CG4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CH4 >= 'Demand & production'!$F$301, CH4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CI4 >= 'Demand & production'!$F$301, CI4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CJ4 >= 'Demand & production'!$F$301, CJ4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CK4 >= 'Demand & production'!$F$301, CK4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CL4 >= 'Demand & production'!$F$301, CL4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CM4 >= 'Demand & production'!$F$301, CM4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CN4 >= 'Demand & production'!$F$301, CN4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CO4 >= 'Demand & production'!$F$301, CO4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CP4 >= 'Demand & production'!$F$301, CP4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CQ4 >= 'Demand & production'!$F$301, CQ4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CR4 >= 'Demand & production'!$F$301, CR4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CS4 >= 'Demand & production'!$F$301, CS4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CT4 >= 'Demand & production'!$F$301, CT4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CU4 >= 'Demand & production'!$F$301, CU4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0},{"$f":"IF(AND(CV4 >= 'Demand & production'!$F$301, CV4 < ('Demand & production'!$F$321 - 5)), $H$112 * $F$114, 0)","v":0}]
[]
[null,null,null,"Well capital expenditure"]
[{"$nulls":4},"Number of wells drilled",{"$f":"SUM(J117:CV117)","v":25},"wells",null,null,{"$f":"'Demand & production'!J1238","v":0},{"$f":"'Demand & production'!K1238","v":0},{"$f":"'Demand & production'!L1238","v":0},{"$f":"'Demand & production'!M1238","v":0},{"$f":"'Demand & production'!N1238","v":0},{"$f":"'Demand & production'!O1238","v":0},{"$f":"'Demand & production'!P1238","v":0},{"$f":"'Demand & production'!Q1238","v":0},{"$f":"'Demand & production'!R1238","v":0},{"$f":"'Demand & production'!S1238","v":0},{"$f":"'Demand & production'!T1238","v":0},{"$f":"'Demand & production'!U1238","v":0},{"$f":"'Demand & production'!V1238","v":0},{"$f":"'Demand & production'!W1238","v":0},{"$f":"'Demand & production'!X1238","v":0},{"$f":"'Demand & production'!Y1238","v":0},{"$f":"'Demand & production'!Z1238","v":0},{"$f":"'Demand & production'!AA1238","v":2},{"$f":"'Demand & production'!AB1238","v":2},{"$f":"'Demand & production'!AC1238","v":2},{"$f":"'Demand & production'!AD1238","v":2},{"$f":"'Demand & production'!AE1238","v":0},{"$f":"'Demand & production'!AF1238","v":0},{"$f":"'Demand & production'!AG1238","v":0},{"$f":"'Demand & production'!AH1238","v":0},{"$f":"'Demand & production'!AI1238","v":0},{"$f":"'Demand & production'!AJ1238","v":0},{"$f":"'Demand & production'!AK1238","v":2},{"$f":"'Demand & production'!AL1238","v":2},{"$f":"'Demand & production'!AM1238","v":2},{"$f":"'Demand & production'!AN1238","v":2},{"$f":"'Demand & production'!AO1238","v":0},{"$f":"'Demand & production'!AP1238","v":0},{"$f":"'Demand & production'!AQ1238","v":0},{"$f":"'Demand & production'!AR1238","v":0},{"$f":"'Demand & production'!AS1238","v":0},{"$f":"'Demand & production'!AT1238","v":0},{"$f":"'Demand & production'!AU1238","v":0},{"$f":"'Demand & production'!AV1238","v":2},{"$f":"'Demand & production'!AW1238","v":2},{"$f":"'Demand & production'!AX1238","v":2},{"$f":"'Demand & production'!AY1238","v":2},{"$f":"'Demand & production'!AZ1238","v":0},{"$f":"'Demand & production'!BA1238","v":0},{"$f":"'Demand & production'!BB1238","v":0},{"$f":"'Demand & production'!BC1238","v":0},{"$f":"'Demand & production'!BD1238","v":0},{"$f":"'Demand & production'!BE1238","v":0},{"$f":"'Demand & production'!BF1238","v":0},{"$f":"'Demand & production'!BG1238","v":0},{"$f":"'Demand & production'!BH1238","v":0},{"$f":"'Demand & production'!BI1238","v":0},{"$f":"'Demand & production'!BJ1238","v":0},{"$f":"'Demand & production'!BK1238","v":0},{"$f":"'Demand & production'!BL1238","v":1},{"$f":"'Demand & production'!BM1238","v":0},{"$f":"'Demand & production'!BN1238","v":0},{"$f":"'Demand & production'!BO1238","v":0},{"$f":"'Demand & production'!BP1238","v":0},{"$f":"'Demand & production'!BQ1238","v":0},{"$f":"'Demand & production'!BR1238","v":0},{"$f":"'Demand & production'!BS1238","v":0},{"$f":"'Demand & production'!BT1238","v":0},{"$f":"'Demand & production'!BU1238","v":0},{"$f":"'Demand & production'!BV1238","v":0},{"$f":"'Demand & production'!BW1238","v":0},{"$f":"'Demand & production'!BX1238","v":0},{"$f":"'Demand & production'!BY1238","v":0},{"$f":"'Demand & production'!BZ1238","v":0},{"$f":"'Demand & production'!CA1238","v":0},{"$f":"'Demand & production'!CB1238","v":0},{"$f":"'Demand & production'!CC1238","v":0},{"$f":"'Demand & production'!CD1238","v":0},{"$f":"'Demand & production'!CE1238","v":0},{"$f":"'Demand & production'!CF1238","v":0},{"$f":"'Demand & production'!CG1238","v":0},{"$f":"'Demand & production'!CH1238","v":0},{"$f":"'Demand & production'!CI1238","v":0},{"$f":"'Demand & production'!CJ1238","v":0},{"$f":"'Demand & production'!CK1238","v":0},{"$f":"'Demand & production'!CL1238","v":0},{"$f":"'Demand & production'!CM1238","v":0},{"$f":"'Demand & production'!CN1238","v":0},{"$f":"'Demand & production'!CO1238","v":0},{"$f":"'Demand & production'!CP1238","v":0},{"$f":"'Demand & production'!CQ1238","v":0},{"$f":"'Demand & production'!CR1238","v":0},{"$f":"'Demand & production'!CS1238","v":0},{"$f":"'Demand & production'!CT1238","v":0},{"$f":"'Demand & production'!CU1238","v":0},{"$f":"'Demand & production'!CV1238","v":0}]
[{"$nulls":4},"Number of wells in operation",{"$nulls":4},{"$f":"'Demand & production'!J1239","v":0},{"$f":"'Demand & production'!K1239","v":0},{"$f":"'Demand & production'!L1239","v":0},{"$f":"'Demand & production'!M1239","v":0},{"$f":"'Demand & production'!N1239","v":0},{"$f":"'Demand & production'!O1239","v":0},{"$f":"'Demand & production'!P1239","v":0},{"$f":"'Demand & production'!Q1239","v":0},{"$f":"'Demand & production'!R1239","v":0},{"$f":"'Demand & production'!S1239","v":0},{"$f":"'Demand & production'!T1239","v":0},{"$f":"'Demand & production'!U1239","v":0},{"$f":"'Demand & production'!V1239","v":0},{"$f":"'Demand & production'!W1239","v":0},{"$f":"'Demand & production'!X1239","v":0},{"$f":"'Demand & production'!Y1239","v":0},{"$f":"'Demand & production'!Z1239","v":0},{"$f":"'Demand & production'!AA1239","v":0},{"$f":"'Demand & production'!AB1239","v":0},{"$f":"'Demand & production'!AC1239","v":0},{"$f":"'Demand & production'!AD1239","v":4},{"$f":"'Demand & production'!AE1239","v":8},{"$f":"'Demand & production'!AF1239","v":8},{"$f":"'Demand & production'!AG1239","v":8},{"$f":"'Demand & production'!AH1239","v":8},{"$f":"'Demand & production'!AI1239","v":8},{"$f":"'Demand & production'!AJ1239","v":8},{"$f":"'Demand & production'!AK1239","v":8},{"$f":"'Demand & production'!AL1239","v":8},{"$f":"'Demand & production'!AM1239","v":8},{"$f":"'Demand & production'!AN1239","v":12},{"$f":"'Demand & production'!AO1239","v":12},{"$f":"'Demand & production'!AP1239","v":8},{"$f":"'Demand & production'!AQ1239","v":8},{"$f":"'Demand & production'!AR1239","v":8},{"$f":"'Demand & production'!AS1239","v":8},{"$f":"'Demand & production'!AT1239","v":8},{"$f":"'Demand & production'!AU1239","v":8},{"$f":"'Demand & production'!AV1239","v":8},{"$f":"'Demand & production'!AW1239","v":8},{"$f":"'Demand & production'!AX1239","v":12},{"$f":"'Demand & production'!AY1239","v":11},{"$f":"'Demand & production'!AZ1239","v":8},{"$f":"'Demand & production'!BA1239","v":8},{"$f":"'Demand & production'!BB1239","v":8},{"$f":"'Demand & production'!BC1239","v":8},{"$f":"'Demand & production'!BD1239","v":8},{"$f":"'Demand & production'!BE1239","v":8},{"$f":"'Demand & production'!BF1239","v":8},{"$f":"'Demand & production'!BG1239","v":8},{"$f":"'Demand & production'!BH1239","v":7},{"$f":"'Demand & production'!BI1239","v":4},{"$f":"'Demand & production'!BJ1239","v":1},{"$f":"'Demand & production'!BK1239","v":1},{"$f":"'Demand & production'!BL1239","v":2},{"$f":"'Demand & production'!BM1239","v":0},{"$f":"'Demand & production'!BN1239","v":0},{"$f":"'Demand & production'!BO1239","v":0},{"$f":"'Demand & production'!BP1239","v":0},{"$f":"'Demand & production'!BQ1239","v":0},{"$f":"'Demand & production'!BR1239","v":0},{"$f":"'Demand & production'!BS1239","v":0},{"$f":"'Demand & production'!BT1239","v":0},{"$f":"'Demand & production'!BU1239","v":0},{"$f":"'Demand & production'!BV1239","v":0},{"$f":"'Demand & production'!BW1239","v":0},{"$f":"'Demand & production'!BX1239","v":0},{"$f":"'Demand & production'!BY1239","v":0},{"$f":"'Demand & production'!BZ1239","v":0},{"$f":"'Demand & production'!CA1239","v":0},{"$f":"'Demand & production'!CB1239","v":0},{"$f":"'Demand & production'!CC1239","v":0},{"$f":"'Demand & production'!CD1239","v":0},{"$f":"'Demand & production'!CE1239","v":0},{"$f":"'Demand & production'!CF1239","v":0},{"$f":"'Demand & production'!CG1239","v":0},{"$f":"'Demand & production'!CH1239","v":0},{"$f":"'Demand & production'!CI1239","v":0},{"$f":"'Demand & production'!CJ1239","v":0},{"$f":"'Demand & production'!CK1239","v":0},{"$f":"'Demand & production'!CL1239","v":0},{"$f":"'Demand & production'!CM1239","v":0},{"$f":"'Demand & production'!CN1239","v":0},{"$f":"'Demand & production'!CO1239","v":0},{"$f":"'Demand & production'!CP1239","v":0},{"$f":"'Demand & production'!CQ1239","v":0},{"$f":"'Demand & production'!CR1239","v":0},{"$f":"'Demand & production'!CS1239","v":0},{"$f":"'Demand & production'!CT1239","v":0},{"$f":"'Demand & production'!CU1239","v":0},{"$f":"'Demand & production'!CV1239","v":0}]
[]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!$H$171","v":244402968.89591479},{"$f":"Inputs!$C$3 & \" US$ / well\"","v":"2020 US$ / well"}]
[{"$nulls":4},"Total development capital expenditure",{"$f":"F117 * F120","v":6110074222.3978701},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J122:CV122)","v":6110074222.397872},null,{"$f":"J117 * $F$120","v":0},{"$f":"K117 * $F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,488805937.79182959,488805937.79182959,488805937.79182959,488805937.79182959,0,0,0,0,0,0,488805937.79182959,488805937.79182959,488805937.79182959,488805937.79182959,0,0,0,0,0,0,0,488805937.79182959,488805937.79182959,488805937.79182959,488805937.79182959,0,0,0,0,0,0,0,0,0,0,0,0,244402968.89591479,0,0,0,0,0,0,0,0,0,0,{"$f":"BW117 * $F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!$C$182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J124:CV124)","v":650111897.26313365},null,{"$f":"IF(J17 > 0, (J118 * $F$120) * $F$124, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9776118.7558365911,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,29328356.267509777,29328356.267509777,{"$f":"IF(AP17 > 0, (AP118 * $F$120) * $F$124, 0)","v":19552237.511673182},19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,29328356.267509777,26884326.578550626,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,17108207.822714034,9776118.7558365911,2444029.6889591478,2444029.6889591478,4888059.3779182956,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV17 > 0, (BV118 * $F$120) * $F$124, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"LNG and DSO plant capital expenditure"]
[{"$nulls":4},"Annual capital expenditure",{"$f":"1 * ($F$10 = \"Integrated\")","v":0},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J127:CV127)","v":0},null,{"$f":"(' Block 2 LNG & DSO plants'!J58 + ' Block 2 LNG & DSO plants'!J140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!K58 + ' Block 2 LNG & DSO plants'!K140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!L58 + ' Block 2 LNG & DSO plants'!L140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!M58 + ' Block 2 LNG & DSO plants'!M140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!N58 + ' Block 2 LNG & DSO plants'!N140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!O58 + ' Block 2 LNG & DSO plants'!O140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!P58 + ' Block 2 LNG & DSO plants'!P140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!Q58 + ' Block 2 LNG & DSO plants'!Q140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!R58 + ' Block 2 LNG & DSO plants'!R140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!S58 + ' Block 2 LNG & DSO plants'!S140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!T58 + ' Block 2 LNG & DSO plants'!T140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!U58 + ' Block 2 LNG & DSO plants'!U140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!V58 + ' Block 2 LNG & DSO plants'!V140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!W58 + ' Block 2 LNG & DSO plants'!W140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!X58 + ' Block 2 LNG & DSO plants'!X140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!Y58 + ' Block 2 LNG & DSO plants'!Y140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!Z58 + ' Block 2 LNG & DSO plants'!Z140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AA58 + ' Block 2 LNG & DSO plants'!AA140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AB58 + ' Block 2 LNG & DSO plants'!AB140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AC58 + ' Block 2 LNG & DSO plants'!AC140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AD58 + ' Block 2 LNG & DSO plants'!AD140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AE58 + ' Block 2 LNG & DSO plants'!AE140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AF58 + ' Block 2 LNG & DSO plants'!AF140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AG58 + ' Block 2 LNG & DSO plants'!AG140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AH58 + ' Block 2 LNG & DSO plants'!AH140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AI58 + ' Block 2 LNG & DSO plants'!AI140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AJ58 + ' Block 2 LNG & DSO plants'!AJ140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AK58 + ' Block 2 LNG & DSO plants'!AK140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AL58 + ' Block 2 LNG & DSO plants'!AL140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AM58 + ' Block 2 LNG & DSO plants'!AM140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AN58 + ' Block 2 LNG & DSO plants'!AN140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AO58 + ' Block 2 LNG & DSO plants'!AO140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AP58 + ' Block 2 LNG & DSO plants'!AP140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AQ58 + ' Block 2 LNG & DSO plants'!AQ140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AR58 + ' Block 2 LNG & DSO plants'!AR140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AS58 + ' Block 2 LNG & DSO plants'!AS140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AT58 + ' Block 2 LNG & DSO plants'!AT140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AU58 + ' Block 2 LNG & DSO plants'!AU140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AV58 + ' Block 2 LNG & DSO plants'!AV140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AW58 + ' Block 2 LNG & DSO plants'!AW140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AX58 + ' Block 2 LNG & DSO plants'!AX140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AY58 + ' Block 2 LNG & DSO plants'!AY140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!AZ58 + ' Block 2 LNG & DSO plants'!AZ140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BA58 + ' Block 2 LNG & DSO plants'!BA140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BB58 + ' Block 2 LNG & DSO plants'!BB140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BC58 + ' Block 2 LNG & DSO plants'!BC140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BD58 + ' Block 2 LNG & DSO plants'!BD140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BE58 + ' Block 2 LNG & DSO plants'!BE140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BF58 + ' Block 2 LNG & DSO plants'!BF140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BG58 + ' Block 2 LNG & DSO plants'!BG140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BH58 + ' Block 2 LNG & DSO plants'!BH140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BI58 + ' Block 2 LNG & DSO plants'!BI140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BJ58 + ' Block 2 LNG & DSO plants'!BJ140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BK58 + ' Block 2 LNG & DSO plants'!BK140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BL58 + ' Block 2 LNG & DSO plants'!BL140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BM58 + ' Block 2 LNG & DSO plants'!BM140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BN58 + ' Block 2 LNG & DSO plants'!BN140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BO58 + ' Block 2 LNG & DSO plants'!BO140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BP58 + ' Block 2 LNG & DSO plants'!BP140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BQ58 + ' Block 2 LNG & DSO plants'!BQ140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BR58 + ' Block 2 LNG & DSO plants'!BR140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BS58 + ' Block 2 LNG & DSO plants'!BS140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BT58 + ' Block 2 LNG & DSO plants'!BT140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BU58 + ' Block 2 LNG & DSO plants'!BU140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BV58 + ' Block 2 LNG & DSO plants'!BV140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BW58 + ' Block 2 LNG & DSO plants'!BW140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BX58 + ' Block 2 LNG & DSO plants'!BX140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BY58 + ' Block 2 LNG & DSO plants'!BY140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!BZ58 + ' Block 2 LNG & DSO plants'!BZ140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CA58 + ' Block 2 LNG & DSO plants'!CA140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CB58 + ' Block 2 LNG & DSO plants'!CB140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CC58 + ' Block 2 LNG & DSO plants'!CC140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CD58 + ' Block 2 LNG & DSO plants'!CD140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CE58 + ' Block 2 LNG & DSO plants'!CE140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CF58 + ' Block 2 LNG & DSO plants'!CF140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CG58 + ' Block 2 LNG & DSO plants'!CG140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CH58 + ' Block 2 LNG & DSO plants'!CH140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CI58 + ' Block 2 LNG & DSO plants'!CI140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CJ58 + ' Block 2 LNG & DSO plants'!CJ140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CK58 + ' Block 2 LNG & DSO plants'!CK140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CL58 + ' Block 2 LNG & DSO plants'!CL140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CM58 + ' Block 2 LNG & DSO plants'!CM140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CN58 + ' Block 2 LNG & DSO plants'!CN140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CO58 + ' Block 2 LNG & DSO plants'!CO140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CP58 + ' Block 2 LNG & DSO plants'!CP140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CQ58 + ' Block 2 LNG & DSO plants'!CQ140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CR58 + ' Block 2 LNG & DSO plants'!CR140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CS58 + ' Block 2 LNG & DSO plants'!CS140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CT58 + ' Block 2 LNG & DSO plants'!CT140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CU58 + ' Block 2 LNG & DSO plants'!CU140) * $F$127","v":0},{"$f":"(' Block 2 LNG & DSO plants'!CV58 + ' Block 2 LNG & DSO plants'!CV140) * $F$127","v":0}]
[]
[{"$nulls":4},"Total capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J129:CV129)","v":9818898588.5796814},null,{"$f":"J112 + J114 + J122 + J124 + J127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,204754962.92827758,839503899.36344814,1088959655.7874722,1396390423.1637163,830196815.19796515,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,532069124.67496538,532069124.67496538,532069124.67496538,541845243.43080199,53039305.638972394,{"$f":"AP112 + AP114 + AP122 + AP124 + AP127","v":43263186.883135796},43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,532069124.67496538,532069124.67496538,541845243.43080199,539401213.74184287,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,19552237.511673182,17108207.822714034,9776118.7558365911,2444029.6889591478,2444029.6889591478,249291028.2738331,0,0,0,0,0,0,0,0,0,{"$f":"BV112 + BV114 + BV122 + BV124 + BV127","v":0},0,0,0,0,0,0,{"$f":"CC112 + CC114 + CC122 + CC124 + CC127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tariffs and tolling fees"]
[{"$nulls":4},"LNG plant tolling fee",{"$f":"1 * AND(F59 = \"LNG/DSO plant exit\", F10 = \"Segmented\")","v":0},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J132:CV132)","v":0},null,{"$f":"' Block 2 LNG & DSO plants'!J32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!K32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!L32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!M32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!N32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!O32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!P32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!Q32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!R32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!S32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!T32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!U32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!V32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!W32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!X32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!Y32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!Z32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AA32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AB32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AC32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AD32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AE32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AF32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AG32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AH32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AI32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AJ32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AK32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AL32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AM32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AN32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AO32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AP32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AQ32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AR32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AS32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AT32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AU32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AV32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AW32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AX32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AY32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!AZ32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BA32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BB32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BC32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BD32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BE32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BF32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BG32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BH32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BI32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BJ32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BK32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BL32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BM32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BN32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BO32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BP32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BQ32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BR32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BS32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BT32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BU32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BV32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BW32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BX32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BY32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!BZ32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CA32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CB32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CC32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CD32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CE32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CF32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CG32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CH32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CI32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CJ32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CK32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CL32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CM32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CN32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CO32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CP32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CQ32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CR32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CS32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CT32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CU32 * $F$132","v":0},{"$f":"' Block 2 LNG & DSO plants'!CV32 * $F$132","v":0}]
[{"$nulls":4},"DSO plant processing tariff",{"$f":"1 * AND(F59 = \"LNG/DSO plant exit\", F10 = \"Segmented\")","v":0},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J133:CV133)","v":0},null,{"$f":"' Blocks 1&4 LNG & DSO plants'!J113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU113 * $F$133","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV113 * $F$133","v":0}]
[{"$nulls":4},"Total tariffs and tolling fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J134:CV134)","v":0},null,{"$f":"SUM(J132:J133)","v":0},{"$f":"SUM(K132:K133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW132:BW133)","v":0},0,0,0,0,0,{"$f":"SUM(CC132:CC133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error check: Tariffs and tollings fees are either netted or costed",{"$f":"IF(AND(SUM(H132:H133) <> 0, H65 + H93 <>  0), 1, 0)","v":0}]
[]
[null,null,null,"Operating expenditure"]
[{"$nulls":4},"Unit offshore operating expenditure",{"$f":"Inputs!C186 * Inputs!I10","v":621},{"$f":"Inputs!C3 & \" US$ / mmcf\"","v":"2020 US$ / mmcf"}]
[{"$nulls":4},"Offshore operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J140:CV140)","v":8165042260.2000027},null,{"$f":"$F$139 * J17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135047680.29428571,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,{"$f":"$F$139 * AP17","v":270095360.58857143},270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,102561966.19714352,23666789.160000004,23666789.160000004,23666789.160000004,23666789.160000004,0,0,0,0,0,0,0,0,0,{"$f":"$F$139 * BV17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"LNG plant operating expenditure",{"$f":"1 * (F10 = \"Integrated\")","v":0},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J142:CV142)","v":0},null,{"$f":"' Blocks 1&4 LNG & DSO plants'!J62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU62 * $F$142","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV62 * $F$142","v":0}]
[]
[{"$nulls":4},"Total operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J144:CV144)","v":8165042260.2000027},null,{"$f":"J140 + J142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135047680.29428571,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,102561966.19714352,23666789.160000004,23666789.160000004,23666789.160000004,23666789.160000004,{"$f":"BM140 + BM142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC140 + CC142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Decommissioning"]
[{"$nulls":4},"Total offshore decommissioning provision",{"$f":"Inputs!$C$194 * (H112 + H121)","v":237109493.71462619},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual offshore decommissioning provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J148:CV148)","v":237109493.71462631},null,{"$f":"'Demand & production'!J1281 * J149","v":0},{"$f":"'Demand & production'!K1281 * K149","v":0},{"$f":"'Demand & production'!L1281 * L149","v":0},{"$f":"'Demand & production'!M1281 * M149","v":0},{"$f":"'Demand & production'!N1281 * N149","v":0},{"$f":"'Demand & production'!O1281 * O149","v":0},{"$f":"'Demand & production'!P1281 * P149","v":0},{"$f":"'Demand & production'!Q1281 * Q149","v":0},{"$f":"'Demand & production'!R1281 * R149","v":0},{"$f":"'Demand & production'!S1281 * S149","v":0},{"$f":"'Demand & production'!T1281 * T149","v":0},{"$f":"'Demand & production'!U1281 * U149","v":0},{"$f":"'Demand & production'!V1281 * V149","v":0},{"$f":"'Demand & production'!W1281 * W149","v":0},{"$f":"'Demand & production'!X1281 * X149","v":0},{"$f":"'Demand & production'!Y1281 * Y149","v":0},{"$f":"'Demand & production'!Z1281 * Z149","v":0},{"$f":"'Demand & production'!AA1281 * AA149","v":0},{"$f":"'Demand & production'!AB1281 * AB149","v":0},{"$f":"'Demand & production'!AC1281 * AC149","v":0},{"$f":"'Demand & production'!AD1281 * AD149","v":0},{"$f":"'Demand & production'!AE1281 * AE149","v":0},{"$f":"'Demand & production'!AF1281 * AF149","v":0},{"$f":"'Demand & production'!AG1281 * AG149","v":0},{"$f":"'Demand & production'!AH1281 * AH149","v":0},{"$f":"'Demand & production'!AI1281 * AI149","v":9215214.2768611312},{"$f":"'Demand & production'!AJ1281 * AJ149","v":9215214.2768611312},{"$f":"'Demand & production'!AK1281 * AK149","v":9215214.2768611293},{"$f":"'Demand & production'!AL1281 * AL149","v":9215214.2768611312},{"$f":"'Demand & production'!AM1281 * AM149","v":9215214.2768611293},{"$f":"'Demand & production'!AN1281 * AN149","v":9215214.2768611312},{"$f":"'Demand & production'!AO1281 * AO149","v":9215214.2768611293},{"$f":"'Demand & production'!AP1281 * AP149","v":9215214.2768611256},{"$f":"'Demand & production'!AQ1281 * AQ149","v":9215214.2768611237},{"$f":"'Demand & production'!AR1281 * AR149","v":9215214.2768611237},{"$f":"'Demand & production'!AS1281 * AS149","v":9215214.2768611219},{"$f":"'Demand & production'!AT1281 * AT149","v":9215214.2768611219},{"$f":"'Demand & production'!AU1281 * AU149","v":9215214.2768611237},{"$f":"'Demand & production'!AV1281 * AV149","v":9215214.2768611219},{"$f":"'Demand & production'!AW1281 * AW149","v":9215214.2768611219},{"$f":"'Demand & production'!AX1281 * AX149","v":9215214.2768611237},{"$f":"'Demand & production'!AY1281 * AY149","v":9215214.2768611237},{"$f":"'Demand & production'!AZ1281 * AZ149","v":9215214.2768611219},{"$f":"'Demand & production'!BA1281 * BA149","v":9215214.2768611219},{"$f":"'Demand & production'!BB1281 * BB149","v":9215214.27686112},{"$f":"'Demand & production'!BC1281 * BC149","v":9215214.27686112},{"$f":"'Demand & production'!BD1281 * BD149","v":9215214.2768611237},{"$f":"'Demand & production'!BE1281 * BE149","v":9215214.2768611237},{"$f":"'Demand & production'!BF1281 * BF149","v":9215214.2768611237},{"$f":"'Demand & production'!BG1281 * BG149","v":9215214.2768611219},{"$f":"'Demand & production'!BH1281 * BH149","v":3499247.4254400651},{"$f":"'Demand & production'!BI1281 * BI149","v":807472.34191449604},{"$f":"'Demand & production'!BJ1281 * BJ149","v":807472.34191449604},{"$f":"'Demand & production'!BK1281 * BK149","v":807472.34191449615},{"$f":"'Demand & production'!BL1281 * BL149","v":807472.34191449615},{"$f":"'Demand & production'!BM1281 * BM149","v":0},{"$f":"'Demand & production'!BN1281 * BN149","v":0},{"$f":"'Demand & production'!BO1281 * BO149","v":0},{"$f":"'Demand & production'!BP1281 * BP149","v":0},{"$f":"'Demand & production'!BQ1281 * BQ149","v":0},{"$f":"'Demand & production'!BR1281 * BR149","v":0},{"$f":"'Demand & production'!BS1281 * BS149","v":0},{"$f":"'Demand & production'!BT1281 * BT149","v":0},{"$f":"'Demand & production'!BU1281 * BU149","v":0},{"$f":"'Demand & production'!BV1281 * BV149","v":0},{"$f":"'Demand & production'!BW1281 * BW149","v":0},{"$f":"'Demand & production'!BX1281 * BX149","v":0},{"$f":"'Demand & production'!BY1281 * BY149","v":0},{"$f":"'Demand & production'!BZ1281 * BZ149","v":0},{"$f":"'Demand & production'!CA1281 * CA149","v":0},{"$f":"'Demand & production'!CB1281 * CB149","v":0},{"$f":"'Demand & production'!CC1281 * CC149","v":0},{"$f":"'Demand & production'!CD1281 * CD149","v":0},{"$f":"'Demand & production'!CE1281 * CE149","v":0},{"$f":"'Demand & production'!CF1281 * CF149","v":0},{"$f":"'Demand & production'!CG1281 * CG149","v":0},{"$f":"'Demand & production'!CH1281 * CH149","v":0},{"$f":"'Demand & production'!CI1281 * CI149","v":0},{"$f":"'Demand & production'!CJ1281 * CJ149","v":0},{"$f":"'Demand & production'!CK1281 * CK149","v":0},{"$f":"'Demand & production'!CL1281 * CL149","v":0},{"$f":"'Demand & production'!CM1281 * CM149","v":0},{"$f":"'Demand & production'!CN1281 * CN149","v":0},{"$f":"'Demand & production'!CO1281 * CO149","v":0},{"$f":"'Demand & production'!CP1281 * CP149","v":0},{"$f":"'Demand & production'!CQ1281 * CQ149","v":0},{"$f":"'Demand & production'!CR1281 * CR149","v":0},{"$f":"'Demand & production'!CS1281 * CS149","v":0},{"$f":"'Demand & production'!CT1281 * CT149","v":0},{"$f":"'Demand & production'!CU1281 * CU149","v":0},{"$f":"'Demand & production'!CV1281 * CV149","v":0}]
[{"$nulls":4},"Remaining recommissioning balance",null,null,null,{"$f":"F147","v":237109493.71462619},{"$f":"I149 - I148","v":237109493.71462619},{"$f":"J149 - J148","v":237109493.71462619},237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,237109493.71462619,227894279.43776506,218679065.16090393,209463850.8840428,200248636.60718167,191033422.33032054,181818208.05345941,172602993.77659827,163387779.49973714,154172565.22287601,144957350.94601488,135742136.66915375,126526922.39229263,117311708.11543152,108096493.8385704,98881279.561709285,89666065.284848154,80450851.007987022,71235636.731125906,62020422.454264782,52805208.177403659,43589993.900542542,34374779.623681419,25159565.346820295,15944351.069959171,6729136.7930980492,3229889.3676579841,2422417.0257434882,1614944.6838289923,807472.34191449615,{"$f":"BL149 - BL148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB149 - CB148","v":0},{"$f":"CC149 - CC148","v":0},{"$f":"CD149 - CD148","v":0},{"$f":"CE149 - CE148","v":0},{"$f":"CF149 - CF148","v":0},{"$f":"CG149 - CG148","v":0},{"$f":"CH149 - CH148","v":0},{"$f":"CI149 - CI148","v":0},{"$f":"CJ149 - CJ148","v":0},{"$f":"CK149 - CK148","v":0},{"$f":"CL149 - CL148","v":0},{"$f":"CM149 - CM148","v":0},{"$f":"CN149 - CN148","v":0},{"$f":"CO149 - CO148","v":0},{"$f":"CP149 - CP148","v":0},{"$f":"CQ149 - CQ148","v":0},{"$f":"CR149 - CR148","v":0},{"$f":"CS149 - CS148","v":0},{"$f":"CT149 - CT148","v":0},{"$f":"CU149 - CU148","v":0}]
[]
[{"$nulls":4},"LNG plant decommissioning provision",{"$f":"1 * (F10 = \"Integrated\")","v":0},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J151:CV151)","v":0},null,{"$f":"' Blocks 1&4 LNG & DSO plants'!J66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU66 * $F$151","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV66 * $F$151","v":0}]
[]
[{"$nulls":4},"Total decommissioning provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J153:CV153)","v":237109493.71462631},null,{"$f":"J148 + J151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9215214.2768611312,9215214.2768611312,9215214.2768611293,9215214.2768611312,9215214.2768611293,9215214.2768611312,9215214.2768611293,9215214.2768611256,9215214.2768611237,9215214.2768611237,9215214.2768611219,9215214.2768611219,9215214.2768611237,9215214.2768611219,9215214.2768611219,9215214.2768611237,9215214.2768611237,9215214.2768611219,9215214.2768611219,9215214.27686112,9215214.27686112,9215214.2768611237,9215214.2768611237,9215214.2768611237,9215214.2768611219,3499247.4254400651,807472.34191449604,807472.34191449604,807472.34191449615,807472.34191449615,{"$f":"BM148 + BM151","v":0},0,0,0,0,0,0,0,0,{"$f":"'Demand & production'!BV1286 * BV154","v":0},0,0,0,0,0,0,{"$f":"CC148 + CC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J155:CV155)","v":18221050342.494293},null,{"$f":"J129 + J134 + J144 + J153","v":0},{"$f":"K129 + K134 + K144 + K153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,204754962.92827758,839503899.36344814,1088959655.7874722,1396390423.1637163,965244495.49225092,313358547.47170722,313358547.47170722,313358547.47170722,313358547.47170722,322573761.74856836,322573761.74856836,811379699.54039788,811379699.54039788,811379699.54039788,821155818.29623461,332349880.50440496,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,811379699.54039788,811379699.54039788,821155818.29623449,818711788.60727537,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,298862812.37710577,123169421.44529761,34250380.257751092,26918291.190873649,26918291.190873649,273765289.7757476,0,0,0,0,0,0,0,0,0,0,{"$f":"BW129 + BW134 + BW144 + BW153","v":0},0,0,0,0,0,{"$f":"CC129 + CC134 + CC144 + CC153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Project pre-tax cash flow summary"]
[{"$nulls":4},"LNG revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J158:CV158)","v":34588793407.900192},null,{"$f":"J71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,579956646.2948817,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,{"$f":"AP71","v":1159913292.5897634},1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,1159913292.5897634,371351276.50216687,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J159:CV159)","v":4411164081.0730515},null,{"$f":"J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63929914.218450002,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,{"$f":"AP95","v":127859828.4369},127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,127859828.4369,0,0,0,0,0,0,0,0,0,{"$f":"BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"NGL revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J160:CV160)","v":0},null,{"$f":"J99","v":0},{"$f":"K99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J161:CV161)","v":38999957488.973236},null,{"$f":"SUM(J158:J160)","v":0},{"$f":"SUM(K158:K160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,643886560.51333165,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,499211104.93906689,127859828.4369,127859828.4369,127859828.4369,127859828.4369,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW158:BW160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Exploration capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J163:CV163)","v":1500000000},null,{"$f":"J107","v":375000000},375000000,225000000,225000000,150000000,75000000,75000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},8481169159.5441351,null,{"$f":"J112 + J122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,204754962.92827758,839503899.36344814,1088959655.7874722,1396390423.1637163,796709747.07066584,0,0,0,0,0,0,488805937.79182959,488805937.79182959,488805937.79182959,488805937.79182959,0,{"$f":"AP112 + AP122","v":0},0,0,0,0,0,488805937.79182959,488805937.79182959,488805937.79182959,488805937.79182959,0,0,0,0,0,0,0,0,0,0,0,0,244402968.89591479,0,0,0,0,0,0,0,0,0,{"$f":"BV112 + BV122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1337729429.0355492,null,{"$f":"J114 + J124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33487068.127299208,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,53039305.638972394,53039305.638972394,{"$f":"AP114 + AP124","v":43263186.883135796},43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,53039305.638972394,50595275.950013243,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,19552237.511673182,17108207.822714034,9776118.7558365911,2444029.6889591478,2444029.6889591478,4888059.3779182956,0,0,0,0,0,0,0,0,0,{"$f":"BV114 + BV124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG plant capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J127","v":0},{"$f":"K127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW127","v":0},0,0,0,0,0,{"$f":"CC127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and tolling fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV134","v":0},0,0,0,0,0,0,{"$f":"CC134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},8165042260.2000027,null,{"$f":"J144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135047680.29428571,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,{"$f":"AP144","v":270095360.58857143},270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,102561966.19714352,23666789.160000004,23666789.160000004,23666789.160000004,23666789.160000004,0,0,0,0,0,0,0,0,0,{"$f":"BV144","v":0},0,0,0,0,0,0,{"$f":"CC144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},237109493.71462631,null,{"$f":"J153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9215214.2768611312,9215214.2768611312,9215214.2768611293,9215214.2768611312,9215214.2768611293,9215214.2768611312,9215214.2768611293,{"$f":"AP153","v":9215214.2768611256},9215214.2768611237,9215214.2768611237,9215214.2768611219,9215214.2768611219,9215214.2768611237,9215214.2768611219,9215214.2768611219,9215214.2768611237,9215214.2768611237,9215214.2768611219,9215214.2768611219,9215214.27686112,9215214.27686112,9215214.2768611237,9215214.2768611237,9215214.2768611237,9215214.2768611219,3499247.4254400651,807472.34191449604,807472.34191449604,807472.34191449615,807472.34191449615,0,0,0,0,0,0,0,0,0,{"$f":"BV153","v":0},0,0,0,0,0,0,{"$f":"CC153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},19721050342.494305,null,{"$f":"SUM(J163:J169)","v":375000000},375000000,225000000,225000000,150000000,75000000,75000000,0,0,0,0,0,0,0,0,0,204754962.92827758,839503899.36344814,1088959655.7874722,1396390423.1637163,965244495.49225068,313358547.47170722,313358547.47170722,313358547.47170722,313358547.47170722,322573761.74856836,322573761.74856836,811379699.54039788,811379699.54039788,811379699.54039788,821155818.29623461,332349880.50440496,{"$f":"SUM(AP163:AP169)","v":322573761.74856836},322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,811379699.54039788,811379699.54039788,821155818.29623449,818711788.60727537,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,298862812.37710577,123169421.44529761,34250380.257751092,26918291.190873649,26918291.190873649,273765289.7757476,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV163:BV169)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC163:CC169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project pre-tax net cash flow NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J172:CV172)","v":19278907146.478928},null,{"$f":"J161 - J170","v":-375000000},-375000000,-225000000,-225000000,-150000000,-75000000,-75000000,0,0,0,0,0,0,0,0,0,-204754962.92827758,-839503899.36344814,-1088959655.7874722,-1396390423.1637163,-321357934.97891903,974414573.55495608,974414573.55495608,974414573.55495608,974414573.55495608,965199359.27809501,965199359.27809501,476393421.48626542,476393421.48626542,476393421.48626542,466617302.7304287,955423240.52225828,{"$f":"AP161 - AP170","v":965199359.27809501},965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,476393421.48626542,476393421.48626542,466617302.73042881,469061332.41938794,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,988910308.64955759,376041683.49376929,93609448.179148912,100941537.24602635,100941537.24602635,-145905461.33884758,0,0,0,0,0,0,0,0,0,{"$f":"BV161 - BV170","v":0},0,0,0,0,0,0,{"$f":"CC161 - CC170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Project pre-tax net cash flow NPV0 (investment decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J173:CV173)","v":20778907146.478928},null,{"$f":"J172 * Discounting!J$12","v":0},{"$f":"K172 * Discounting!K$12","v":0},{"$f":"L172 * Discounting!L$12","v":0},{"$f":"M172 * Discounting!M$12","v":0},{"$f":"N172 * Discounting!N$12","v":0},{"$f":"O172 * Discounting!O$12","v":0},{"$f":"P172 * Discounting!P$12","v":0},{"$f":"Q172 * Discounting!Q$12","v":0},{"$f":"R172 * Discounting!R$12","v":0},{"$f":"S172 * Discounting!S$12","v":0},{"$f":"T172 * Discounting!T$12","v":0},{"$f":"U172 * Discounting!U$12","v":0},{"$f":"V172 * Discounting!V$12","v":0},{"$f":"W172 * Discounting!W$12","v":0},{"$f":"X172 * Discounting!X$12","v":0},{"$f":"Y172 * Discounting!Y$12","v":0},{"$f":"Z172 * Discounting!Z$12","v":-204754962.92827758},{"$f":"AA172 * Discounting!AA$12","v":-839503899.36344814},{"$f":"AB172 * Discounting!AB$12","v":-1088959655.7874722},{"$f":"AC172 * Discounting!AC$12","v":-1396390423.1637163},{"$f":"AD172 * Discounting!AD$12","v":-321357934.97891903},{"$f":"AE172 * Discounting!AE$12","v":974414573.55495608},{"$f":"AF172 * Discounting!AF$12","v":974414573.55495608},{"$f":"AG172 * Discounting!AG$12","v":974414573.55495608},{"$f":"AH172 * Discounting!AH$12","v":974414573.55495608},{"$f":"AI172 * Discounting!AI$12","v":965199359.27809501},{"$f":"AJ172 * Discounting!AJ$12","v":965199359.27809501},{"$f":"AK172 * Discounting!AK$12","v":476393421.48626542},{"$f":"AL172 * Discounting!AL$12","v":476393421.48626542},{"$f":"AM172 * Discounting!AM$12","v":476393421.48626542},{"$f":"AN172 * Discounting!AN$12","v":466617302.7304287},{"$f":"AO172 * Discounting!AO$12","v":955423240.52225828},{"$f":"AP172 * Discounting!AP$12","v":965199359.27809501},{"$f":"AQ172 * Discounting!AQ$12","v":965199359.27809501},{"$f":"AR172 * Discounting!AR$12","v":965199359.27809501},{"$f":"AS172 * Discounting!AS$12","v":965199359.27809501},{"$f":"AT172 * Discounting!AT$12","v":965199359.27809501},{"$f":"AU172 * Discounting!AU$12","v":965199359.27809501},{"$f":"AV172 * Discounting!AV$12","v":476393421.48626542},{"$f":"AW172 * Discounting!AW$12","v":476393421.48626542},{"$f":"AX172 * Discounting!AX$12","v":466617302.73042881},{"$f":"AY172 * Discounting!AY$12","v":469061332.41938794},{"$f":"AZ172 * Discounting!AZ$12","v":965199359.27809501},{"$f":"BA172 * Discounting!BA$12","v":965199359.27809501},{"$f":"BB172 * Discounting!BB$12","v":965199359.27809501},{"$f":"BC172 * Discounting!BC$12","v":965199359.27809501},{"$f":"BD172 * Discounting!BD$12","v":965199359.27809501},{"$f":"BE172 * Discounting!BE$12","v":965199359.27809501},{"$f":"BF172 * Discounting!BF$12","v":965199359.27809501},{"$f":"BG172 * Discounting!BG$12","v":988910308.64955759},{"$f":"BH172 * Discounting!BH$12","v":376041683.49376929},{"$f":"BI172 * Discounting!BI$12","v":93609448.179148912},{"$f":"BJ172 * Discounting!BJ$12","v":100941537.24602635},{"$f":"BK172 * Discounting!BK$12","v":100941537.24602635},{"$f":"BL172 * Discounting!BL$12","v":-145905461.33884758},{"$f":"BM172 * Discounting!BM$12","v":0},{"$f":"BN172 * Discounting!BN$12","v":0},{"$f":"BO172 * Discounting!BO$12","v":0},{"$f":"BP172 * Discounting!BP$12","v":0},{"$f":"BQ172 * Discounting!BQ$12","v":0},{"$f":"BR172 * Discounting!BR$12","v":0},{"$f":"BS172 * Discounting!BS$12","v":0},{"$f":"BT172 * Discounting!BT$12","v":0},{"$f":"BU172 * Discounting!BU$12","v":0},{"$f":"BV172 * Discounting!BV$12","v":0},{"$f":"BW172 * Discounting!BW$12","v":0},{"$f":"BX172 * Discounting!BX$12","v":0},{"$f":"BY172 * Discounting!BY$12","v":0},{"$f":"BZ172 * Discounting!BZ$12","v":0},{"$f":"CA172 * Discounting!CA$12","v":0},{"$f":"CB172 * Discounting!CB$12","v":0},{"$f":"CC172 * Discounting!CC$12","v":0},{"$f":"CD172 * Discounting!CD$12","v":0},{"$f":"CE172 * Discounting!CE$12","v":0},{"$f":"CF172 * Discounting!CF$12","v":0},{"$f":"CG172 * Discounting!CG$12","v":0},{"$f":"CH172 * Discounting!CH$12","v":0},{"$f":"CI172 * Discounting!CI$12","v":0},{"$f":"CJ172 * Discounting!CJ$12","v":0},{"$f":"CK172 * Discounting!CK$12","v":0},{"$f":"CL172 * Discounting!CL$12","v":0},{"$f":"CM172 * Discounting!CM$12","v":0},{"$f":"CN172 * Discounting!CN$12","v":0},{"$f":"CO172 * Discounting!CO$12","v":0},{"$f":"CP172 * Discounting!CP$12","v":0},{"$f":"CQ172 * Discounting!CQ$12","v":0},{"$f":"CR172 * Discounting!CR$12","v":0},{"$f":"CS172 * Discounting!CS$12","v":0},{"$f":"CT172 * Discounting!CT$12","v":0},{"$f":"CU172 * Discounting!CU$12","v":0},{"$f":"CV172 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Project pre-tax net cash flow NPV\"&Inputs!C344*100","v":"Project pre-tax net cash flow NPV13"}]
[{"$nulls":4},"Investment decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J176:CV176)","v":830033431.80113554},null,{"$f":"J173 / Discounting!J$19","v":0},{"$f":"K173 / Discounting!K$19","v":0},{"$f":"L173 / Discounting!L$19","v":0},{"$f":"M173 / Discounting!M$19","v":0},{"$f":"N173 / Discounting!N$19","v":0},{"$f":"O173 / Discounting!O$19","v":0},{"$f":"P173 / Discounting!P$19","v":0},{"$f":"Q173 / Discounting!Q$19","v":0},{"$f":"R173 / Discounting!R$19","v":0},{"$f":"S173 / Discounting!S$19","v":0},{"$f":"T173 / Discounting!T$19","v":0},{"$f":"U173 / Discounting!U$19","v":0},{"$f":"V173 / Discounting!V$19","v":0},{"$f":"W173 / Discounting!W$19","v":0},{"$f":"X173 / Discounting!X$19","v":0},{"$f":"Y173 / Discounting!Y$19","v":0},{"$f":"Z173 / Discounting!Z$19","v":-181199082.23741379},{"$f":"AA173 / Discounting!AA$19","v":-657454694.46585345},{"$f":"AB173 / Discounting!AB$19","v":-754703666.1573714},{"$f":"AC173 / Discounting!AC$19","v":-856432397.67843711},{"$f":"AD173 / Discounting!AD$19","v":-174420212.22207305},{"$f":"AE173 / Discounting!AE$19","v":468029373.07930803},{"$f":"AF173 / Discounting!AF$19","v":414185285.91089207},{"$f":"AG173 / Discounting!AG$19","v":366535651.24857706},{"$f":"AH173 / Discounting!AH$19","v":324367832.96334255},{"$f":"AI173 / Discounting!AI$19","v":284336484.86212873},{"$f":"AJ173 / Discounting!AJ$19","v":251625207.84259182},{"$f":"AK173 / Discounting!AK$19","v":109906767.24394393},{"$f":"AL173 / Discounting!AL$19","v":97262625.879596397},{"$f":"AM173 / Discounting!AM$19","v":86073120.247430459},{"$f":"AN173 / Discounting!AN$19","v":74607791.884787351},{"$f":"AO173 / Discounting!AO$19","v":135188797.64339137},{"$f":"AP173 / Discounting!AP$19","v":120860249.29601157},{"$f":"AQ173 / Discounting!AQ$19","v":106955972.82832885},{"$f":"AR173 / Discounting!AR$19","v":94651303.387901634},{"$f":"AS173 / Discounting!AS$19","v":83762215.387523577},{"$f":"AT173 / Discounting!AT$19","v":74125854.325242117},{"$f":"AU173 / Discounting!AU$19","v":65598101.17278064},{"$f":"AV173 / Discounting!AV$19","v":28652436.292279653},{"$f":"AW173 / Discounting!AW$19","v":25356138.311751906},{"$f":"AX173 / Discounting!AX$19","v":21978586.168677263},{"$f":"AY173 / Discounting!AY$19","v":19551951.09710389},{"$f":"AZ173 / Discounting!AZ$19","v":35604021.194223769},{"$f":"BA173 / Discounting!BA$19","v":31507983.357720155},{"$f":"BB173 / Discounting!BB$19","v":27883171.113026686},{"$f":"BC173 / Discounting!BC$19","v":24675372.666395303},{"$f":"BD173 / Discounting!BD$19","v":21836612.979110889},{"$f":"BE173 / Discounting!BE$19","v":19324436.264699902},{"$f":"BF173 / Discounting!BF$19","v":17101271.030707881},{"$f":"BG173 / Discounting!BG$19","v":15505644.609038817},{"$f":"BH173 / Discounting!BH$19","v":5217836.4993381361},{"$f":"BI173 / Discounting!BI$19","v":1149464.9145539748},{"$f":"BJ173 / Discounting!BJ$19","v":1096901.1845084871},{"$f":"BK173 / Discounting!BK$19","v":970709.01283936936},{"$f":"BL173 / Discounting!BL$19","v":-1241687.3374695536},{"$f":"BM173 / Discounting!BM$19","v":0},{"$f":"BN173 / Discounting!BN$19","v":0},{"$f":"BO173 / Discounting!BO$19","v":0},{"$f":"BP173 / Discounting!BP$19","v":0},{"$f":"BQ173 / Discounting!BQ$19","v":0},{"$f":"BR173 / Discounting!BR$19","v":0},{"$f":"BS173 / Discounting!BS$19","v":0},{"$f":"BT173 / Discounting!BT$19","v":0},{"$f":"BU173 / Discounting!BU$19","v":0},{"$f":"BV173 / Discounting!BV$19","v":0},{"$f":"BW173 / Discounting!BW$19","v":0},{"$f":"BX173 / Discounting!BX$19","v":0},{"$f":"BY173 / Discounting!BY$19","v":0},{"$f":"BZ173 / Discounting!BZ$19","v":0},{"$f":"CA173 / Discounting!CA$19","v":0},{"$f":"CB173 / Discounting!CB$19","v":0},{"$f":"CC173 / Discounting!CC$19","v":0},{"$f":"CD173 / Discounting!CD$19","v":0},{"$f":"CE173 / Discounting!CE$19","v":0},{"$f":"CF173 / Discounting!CF$19","v":0},{"$f":"CG173 / Discounting!CG$19","v":0},{"$f":"CH173 / Discounting!CH$19","v":0},{"$f":"CI173 / Discounting!CI$19","v":0},{"$f":"CJ173 / Discounting!CJ$19","v":0},{"$f":"CK173 / Discounting!CK$19","v":0},{"$f":"CL173 / Discounting!CL$19","v":0},{"$f":"CM173 / Discounting!CM$19","v":0},{"$f":"CN173 / Discounting!CN$19","v":0},{"$f":"CO173 / Discounting!CO$19","v":0},{"$f":"CP173 / Discounting!CP$19","v":0},{"$f":"CQ173 / Discounting!CQ$19","v":0},{"$f":"CR173 / Discounting!CR$19","v":0},{"$f":"CS173 / Discounting!CS$19","v":0},{"$f":"CT173 / Discounting!CT$19","v":0},{"$f":"CU173 / Discounting!CU$19","v":0},{"$f":"CV173 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J177:CV177)","v":-669966568.1988641},null,{"$f":"J172 / Discounting!J$19","v":-375000000},{"$f":"K172 / Discounting!K$19","v":-375000000},{"$f":"L172 / Discounting!L$19","v":-225000000},{"$f":"M172 / Discounting!M$19","v":-225000000},{"$f":"N172 / Discounting!N$19","v":-150000000},{"$f":"O172 / Discounting!O$19","v":-75000000},{"$f":"P172 / Discounting!P$19","v":-75000000},{"$f":"Q172 / Discounting!Q$19","v":0},{"$f":"R172 / Discounting!R$19","v":0},{"$f":"S172 / Discounting!S$19","v":0},{"$f":"T172 / Discounting!T$19","v":0},{"$f":"U172 / Discounting!U$19","v":0},{"$f":"V172 / Discounting!V$19","v":0},{"$f":"W172 / Discounting!W$19","v":0},{"$f":"X172 / Discounting!X$19","v":0},{"$f":"Y172 / Discounting!Y$19","v":0},{"$f":"Z172 / Discounting!Z$19","v":-181199082.23741379},{"$f":"AA172 / Discounting!AA$19","v":-657454694.46585345},{"$f":"AB172 / Discounting!AB$19","v":-754703666.1573714},{"$f":"AC172 / Discounting!AC$19","v":-856432397.67843711},{"$f":"AD172 / Discounting!AD$19","v":-174420212.22207305},{"$f":"AE172 / Discounting!AE$19","v":468029373.07930803},{"$f":"AF172 / Discounting!AF$19","v":414185285.91089207},{"$f":"AG172 / Discounting!AG$19","v":366535651.24857706},{"$f":"AH172 / Discounting!AH$19","v":324367832.96334255},{"$f":"AI172 / Discounting!AI$19","v":284336484.86212873},{"$f":"AJ172 / Discounting!AJ$19","v":251625207.84259182},{"$f":"AK172 / Discounting!AK$19","v":109906767.24394393},{"$f":"AL172 / Discounting!AL$19","v":97262625.879596397},{"$f":"AM172 / Discounting!AM$19","v":86073120.247430459},{"$f":"AN172 / Discounting!AN$19","v":74607791.884787351},{"$f":"AO172 / Discounting!AO$19","v":135188797.64339137},{"$f":"AP172 / Discounting!AP$19","v":120860249.29601157},{"$f":"AQ172 / Discounting!AQ$19","v":106955972.82832885},{"$f":"AR172 / Discounting!AR$19","v":94651303.387901634},{"$f":"AS172 / Discounting!AS$19","v":83762215.387523577},{"$f":"AT172 / Discounting!AT$19","v":74125854.325242117},{"$f":"AU172 / Discounting!AU$19","v":65598101.17278064},{"$f":"AV172 / Discounting!AV$19","v":28652436.292279653},{"$f":"AW172 / Discounting!AW$19","v":25356138.311751906},{"$f":"AX172 / Discounting!AX$19","v":21978586.168677263},{"$f":"AY172 / Discounting!AY$19","v":19551951.09710389},{"$f":"AZ172 / Discounting!AZ$19","v":35604021.194223769},{"$f":"BA172 / Discounting!BA$19","v":31507983.357720155},{"$f":"BB172 / Discounting!BB$19","v":27883171.113026686},{"$f":"BC172 / Discounting!BC$19","v":24675372.666395303},{"$f":"BD172 / Discounting!BD$19","v":21836612.979110889},{"$f":"BE172 / Discounting!BE$19","v":19324436.264699902},{"$f":"BF172 / Discounting!BF$19","v":17101271.030707881},{"$f":"BG172 / Discounting!BG$19","v":15505644.609038817},{"$f":"BH172 / Discounting!BH$19","v":5217836.4993381361},{"$f":"BI172 / Discounting!BI$19","v":1149464.9145539748},{"$f":"BJ172 / Discounting!BJ$19","v":1096901.1845084871},{"$f":"BK172 / Discounting!BK$19","v":970709.01283936936},{"$f":"BL172 / Discounting!BL$19","v":-1241687.3374695536},{"$f":"BM172 / Discounting!BM$19","v":0},{"$f":"BN172 / Discounting!BN$19","v":0},{"$f":"BO172 / Discounting!BO$19","v":0},{"$f":"BP172 / Discounting!BP$19","v":0},{"$f":"BQ172 / Discounting!BQ$19","v":0},{"$f":"BR172 / Discounting!BR$19","v":0},{"$f":"BS172 / Discounting!BS$19","v":0},{"$f":"BT172 / Discounting!BT$19","v":0},{"$f":"BU172 / Discounting!BU$19","v":0},{"$f":"BV172 / Discounting!BV$19","v":0},{"$f":"BW172 / Discounting!BW$19","v":0},{"$f":"BX172 / Discounting!BX$19","v":0},{"$f":"BY172 / Discounting!BY$19","v":0},{"$f":"BZ172 / Discounting!BZ$19","v":0},{"$f":"CA172 / Discounting!CA$19","v":0},{"$f":"CB172 / Discounting!CB$19","v":0},{"$f":"CC172 / Discounting!CC$19","v":0},{"$f":"CD172 / Discounting!CD$19","v":0},{"$f":"CE172 / Discounting!CE$19","v":0},{"$f":"CF172 / Discounting!CF$19","v":0},{"$f":"CG172 / Discounting!CG$19","v":0},{"$f":"CH172 / Discounting!CH$19","v":0},{"$f":"CI172 / Discounting!CI$19","v":0},{"$f":"CJ172 / Discounting!CJ$19","v":0},{"$f":"CK172 / Discounting!CK$19","v":0},{"$f":"CL172 / Discounting!CL$19","v":0},{"$f":"CM172 / Discounting!CM$19","v":0},{"$f":"CN172 / Discounting!CN$19","v":0},{"$f":"CO172 / Discounting!CO$19","v":0},{"$f":"CP172 / Discounting!CP$19","v":0},{"$f":"CQ172 / Discounting!CQ$19","v":0},{"$f":"CR172 / Discounting!CR$19","v":0},{"$f":"CS172 / Discounting!CS$19","v":0},{"$f":"CT172 / Discounting!CT$19","v":0},{"$f":"CU172 / Discounting!CU$19","v":0},{"$f":"CV172 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J178:CV178)","v":-1049491107.678212},null,{"$f":"J172 / Discounting!J$20","v":-375000000},{"$f":"K172 / Discounting!K$20","v":-375000000},{"$f":"L172 / Discounting!L$20","v":-225000000},{"$f":"M172 / Discounting!M$20","v":-225000000},{"$f":"N172 / Discounting!N$20","v":-150000000},{"$f":"O172 / Discounting!O$20","v":-75000000},{"$f":"P172 / Discounting!P$20","v":-75000000},{"$f":"Q172 / Discounting!Q$20","v":0},{"$f":"R172 / Discounting!R$20","v":0},{"$f":"S172 / Discounting!S$20","v":0},{"$f":"T172 / Discounting!T$20","v":0},{"$f":"U172 / Discounting!U$20","v":0},{"$f":"V172 / Discounting!V$20","v":0},{"$f":"W172 / Discounting!W$20","v":0},{"$f":"X172 / Discounting!X$20","v":0},{"$f":"Y172 / Discounting!Y$20","v":0},{"$f":"Z172 / Discounting!Z$20","v":-98347602.278337553},{"$f":"AA172 / Discounting!AA$20","v":-356840067.89082366},{"$f":"AB172 / Discounting!AB$20","v":-409622913.54212403},{"$f":"AC172 / Discounting!AC$20","v":-464837193.35180277},{"$f":"AD172 / Discounting!AD$20","v":-94668303.222662613},{"$f":"AE172 / Discounting!AE$20","v":254027592.5783872},{"$f":"AF172 / Discounting!AF$20","v":224803179.27290905},{"$f":"AG172 / Discounting!AG$20","v":198940866.61319384},{"$f":"AH172 / Discounting!AH$20","v":176053864.25946361},{"$f":"AI172 / Discounting!AI$20","v":154326452.32607713},{"$f":"AJ172 / Discounting!AJ$20","v":136572081.70449305},{"$f":"AK172 / Discounting!AK$20","v":59652989.955229297},{"$f":"AL172 / Discounting!AL$20","v":52790256.59754806},{"$f":"AM172 / Discounting!AM$20","v":46717041.236768194},{"$f":"AN172 / Discounting!AN$20","v":40494120.34844736},{"$f":"AO172 / Discounting!AO$20","v":73375063.156769499},{"$f":"AP172 / Discounting!AP$20","v":65598101.17278064},{"$f":"AQ172 / Discounting!AQ$20","v":58051416.967062525},{"$f":"AR172 / Discounting!AR$20","v":51372935.369081885},{"$f":"AS172 / Discounting!AS$20","v":45462774.662904322},{"$f":"AT172 / Discounting!AT$20","v":40232543.949472852},{"$f":"AU172 / Discounting!AU$20","v":35604021.194223769},{"$f":"AV172 / Discounting!AV$20","v":15551394.48822598},{"$f":"AW172 / Discounting!AW$20","v":13762296.007279629},{"$f":"AX172 / Discounting!AX$20","v":11929096.022269636},{"$f":"AY172 / Discounting!AY$20","v":10612015.726128455},{"$f":"AZ172 / Discounting!AZ$20","v":19324436.264699902},{"$f":"BA172 / Discounting!BA$20","v":17101271.030707881},{"$f":"BB172 / Discounting!BB$20","v":15133868.168768035},{"$f":"BC172 / Discounting!BC$20","v":13392803.689175256},{"$f":"BD172 / Discounting!BD$20","v":11852038.662986953},{"$f":"BE172 / Discounting!BE$20","v":10488529.790253943},{"$f":"BF172 / Discounting!BF$20","v":9281884.7701362334},{"$f":"BG172 / Discounting!BG$20","v":8415842.6756321043},{"$f":"BH172 / Discounting!BH$20","v":2832032.6044363538},{"$f":"BI172 / Discounting!BI$20","v":623883.5034569269},{"$f":"BJ172 / Discounting!BJ$20","v":595354.01670154592},{"$f":"BK172 / Discounting!BK$20","v":526861.96168278402},{"$f":"BL172 / Discounting!BL$20","v":-673938.13981630059},{"$f":"BM172 / Discounting!BM$20","v":0},{"$f":"BN172 / Discounting!BN$20","v":0},{"$f":"BO172 / Discounting!BO$20","v":0},{"$f":"BP172 / Discounting!BP$20","v":0},{"$f":"BQ172 / Discounting!BQ$20","v":0},{"$f":"BR172 / Discounting!BR$20","v":0},{"$f":"BS172 / Discounting!BS$20","v":0},{"$f":"BT172 / Discounting!BT$20","v":0},{"$f":"BU172 / Discounting!BU$20","v":0},{"$f":"BV172 / Discounting!BV$20","v":0},{"$f":"BW172 / Discounting!BW$20","v":0},{"$f":"BX172 / Discounting!BX$20","v":0},{"$f":"BY172 / Discounting!BY$20","v":0},{"$f":"BZ172 / Discounting!BZ$20","v":0},{"$f":"CA172 / Discounting!CA$20","v":0},{"$f":"CB172 / Discounting!CB$20","v":0},{"$f":"CC172 / Discounting!CC$20","v":0},{"$f":"CD172 / Discounting!CD$20","v":0},{"$f":"CE172 / Discounting!CE$20","v":0},{"$f":"CF172 / Discounting!CF$20","v":0},{"$f":"CG172 / Discounting!CG$20","v":0},{"$f":"CH172 / Discounting!CH$20","v":0},{"$f":"CI172 / Discounting!CI$20","v":0},{"$f":"CJ172 / Discounting!CJ$20","v":0},{"$f":"CK172 / Discounting!CK$20","v":0},{"$f":"CL172 / Discounting!CL$20","v":0},{"$f":"CM172 / Discounting!CM$20","v":0},{"$f":"CN172 / Discounting!CN$20","v":0},{"$f":"CO172 / Discounting!CO$20","v":0},{"$f":"CP172 / Discounting!CP$20","v":0},{"$f":"CQ172 / Discounting!CQ$20","v":0},{"$f":"CR172 / Discounting!CR$20","v":0},{"$f":"CS172 / Discounting!CS$20","v":0},{"$f":"CT172 / Discounting!CT$20","v":0},{"$f":"CU172 / Discounting!CU$20","v":0},{"$f":"CV172 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Project pre-tax IRR"]
[{"$nulls":4},"Investment decision",null,"%",{"$f":"IFERROR(IRR(J181:CV181),\"Null\")","v":0.16590598447069982},null,{"$f":"J173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-204754962.92827758,-839503899.36344814,-1088959655.7874722,-1396390423.1637163,-321357934.97891903,974414573.55495608,974414573.55495608,974414573.55495608,974414573.55495608,965199359.27809501,965199359.27809501,476393421.48626542,476393421.48626542,476393421.48626542,466617302.7304287,955423240.52225828,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,476393421.48626542,476393421.48626542,466617302.73042881,469061332.41938794,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,988910308.64955759,376041683.49376929,93609448.179148912,100941537.24602635,100941537.24602635,-145905461.33884758,{"$f":"BM173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J182:CV182),\"Null\")","v":7.4261528817060052E-2},null,{"$f":"J172","v":-375000000},-375000000,-225000000,-225000000,-150000000,-75000000,-75000000,0,0,0,0,0,0,0,0,0,-204754962.92827758,-839503899.36344814,-1088959655.7874722,-1396390423.1637163,-321357934.97891903,974414573.55495608,974414573.55495608,974414573.55495608,974414573.55495608,965199359.27809501,965199359.27809501,476393421.48626542,476393421.48626542,476393421.48626542,466617302.7304287,955423240.52225828,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,476393421.48626542,476393421.48626542,466617302.73042881,469061332.41938794,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,988910308.64955759,376041683.49376929,93609448.179148912,100941537.24602635,100941537.24602635,-145905461.33884758,{"$f":"BM172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Inflation"]
[]
[{"$nulls":4},"Global inflation index",{"$f":"Inputs!C468","v":0.02},{"$f":"CONCATENATE(Inputs!C3,\" = 1.00\")","v":"2020 = 1.00"},null,{"$f":"1 * (1 + F186)^(J3 - 1)","v":0.80426303909328967},{"$f":"I186 * (1 + $F$186)","v":0.82034829987515545},{"$f":"J186 * (1 + $F$186)","v":0.83675526587265858},0.85349037119011173,0.87056017861391399,0.88797138218619232,0.90573080982991616,0.92384542602651454,0.94232233454704484,0.96116878123798577,0.9803921568627455,1.0000000000000004,1.0200000000000005,1.0404000000000004,1.0612080000000004,1.0824321600000004,1.1040808032000005,1.1261624192640005,1.1486856676492805,1.1716593810022662,1.1950925686223115,1.2189944199947578,1.2433743083946529,1.2682417945625459,1.293606630453797,1.319478763062873,1.3458683383241306,1.3727857050906132,1.4002414191924255,1.4282462475762741,1.4568111725277995,1.4859473959783556,1.5156663438979228,1.5459796707758813,1.576899264191399,1.608437249475227,1.6406059944647315,1.6734181143540261,1.7068864766411067,1.7410242061739289,1.7758446902974077,1.8113615841033559,1.847588815785423,1.8845405921011316,1.9222314039431543,1.9606760320220173,1.9998895526624578,2.0398873437157072,2.0806850905900216,2.1222987924018222,2.1647447682498586,2.2080396636148558,2.2522004568871528,2.2972444660248961,2.3431893553453942,{"$f":"BK186 * (1 + $F$186)","v":2.3900531424523019},2.4378542053013481,2.4866112894073753,2.5363435151955227,2.587070385499433,2.6388117932094217,2.6915880290736101,2.7454197896550823,2.8003281854481838,2.8563347491571474,2.9134614441402902,2.9717306730230959,3.0311652864835579,3.0917885922132289,3.1536243640574937,3.2166968513386438,3.2810307883654168,{"$f":"CB186 * (1 + $F$186)","v":3.3466514041327251},{"$f":"CC186 * (1 + $F$186)","v":3.4135844322153797},{"$f":"CD186 * (1 + $F$186)","v":3.4818561208596872},{"$f":"CE186 * (1 + $F$186)","v":3.5514932432768811},{"$f":"CF186 * (1 + $F$186)","v":3.6225231081424187},{"$f":"CG186 * (1 + $F$186)","v":3.6949735703052671},{"$f":"CH186 * (1 + $F$186)","v":3.7688730417113723},{"$f":"CI186 * (1 + $F$186)","v":3.8442505025456},{"$f":"CJ186 * (1 + $F$186)","v":3.9211355125965119},{"$f":"CK186 * (1 + $F$186)","v":3.9995582228484423},{"$f":"CL186 * (1 + $F$186)","v":4.0795493873054109},{"$f":"CM186 * (1 + $F$186)","v":4.1611403750515192},{"$f":"CN186 * (1 + $F$186)","v":4.2443631825525499},{"$f":"CO186 * (1 + $F$186)","v":4.3292504462036012},{"$f":"CP186 * (1 + $F$186)","v":4.4158354551276737},{"$f":"CQ186 * (1 + $F$186)","v":4.5041521642302271},{"$f":"CR186 * (1 + $F$186)","v":4.5942352075148314},{"$f":"CS186 * (1 + $F$186)","v":4.686119911665128},{"$f":"CT186 * (1 + $F$186)","v":4.7798423098984308},{"$f":"CU186 * (1 + $F$186)","v":4.8754391560963999}]
[]
["Project pre-tax cash flow (nominal)"]
[]
[{"$nulls":4},"LNG revenues",null,"US$",{"$f":"SUM(J190:CV190)","v":57473330684.359985},null,{"$f":"J158 * J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,706963915.67233419,1442206387.9715617,1471050515.730993,1500471526.0456131,1530480956.5665255,1561090575.6978559,1592312387.211813,1624158634.9560494,1656641807.6551704,1689774643.8082738,1723570136.6844394,1758041539.4181283,{"$f":"AP158 * AP186","v":1793202370.206491},1829066417.6106207,1865647745.9628334,1902960700.8820899,1941019914.8997316,1979840313.1977262,2019437119.4616809,2059825861.8509147,2101022379.0879333,2143042826.6696918,2185903683.2030859,2229621756.8671474,2274214192.0044904,2319698475.8445807,2366092445.3614726,2413414294.268702,2461682580.1540761,2510916231.7571578,819958347.65079188,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV158 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC158 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO revenues",null,"US$",{"$f":"SUM(J191:CV191)","v":7714229943.1938219},null,{"$f":"J159 * J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77930208.703034073,158977625.75418952,162157178.26927331,165400321.8346588,168708328.27135196,172082494.83677903,175524144.73351461,179034627.62818491,182615320.18074861,186267626.58436358,189992979.11605087,193792838.69837189,{"$f":"AP159 * AP186","v":197668695.47233933},201622069.38178614,205654510.76942188,209767600.98481029,213962953.0045065,218242212.06459662,222607056.30588856,227059197.43200636,231600381.3806465,236232389.00825945,240957036.78842464,245776177.52419314,250691701.07467699,255705535.09617054,260819645.798094,266036038.7140559,271356759.48833704,276783894.6781038,282319572.57166588,287965964.02309918,293725283.30356115,299599788.96963245,305591784.74902505,0,0,0,0,0,0,0,0,0,{"$f":"BV159 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC159 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"NGL revenues",null,"US$",{"$f":"SUM(J192:CV192)","v":0},null,{"$f":"J160 * J186","v":0},{"$f":"K160 * K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW160 * BW186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total revenues",null,"US$",{"$f":"SUM(J193:CV193)","v":65187560627.553802},null,{"$f":"SUM(J190:J191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,784894124.37536824,1601184013.7257512,1633207694.0002663,1665871847.8802719,1699189284.8378775,1733173070.5346351,1767836531.9453275,1803193262.5842342,1839257127.8359191,1876042270.3926373,1913563115.8004904,1951834378.1165001,{"$f":"SUM(AP190:AP191)","v":1990871065.6788304},2030688486.9924068,2071302256.7322552,2112728301.8669002,2154982867.9042382,2198082525.2623229,2242044175.7675695,2286885059.2829208,2332622760.4685798,2379275215.6779513,2426860719.9915104,2475397934.3913407,2524905893.0791674,2575404010.9407511,2626912091.1595664,2679450332.982758,2733039339.6424131,2787700126.4352617,1102277920.2224579,287965964.02309918,293725283.30356115,299599788.96963245,305591784.74902505,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV190:BV191)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC190:CC191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Exploration capital expenditure",null,"US$",{"$f":"SUM(J195:CV195)","v":1279739135.8784974},null,{"$f":"J163 * J186","v":307630612.45318329},313783224.70224696,192035333.51777515,195876040.18813065,133195707.32792884,67929810.737243712,69288406.951988593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP163 * AP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV163 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC163 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development capital expenditure",null,"US$",12023542384.108841,null,{"$f":"J164 * J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230587344.40761983,964326097.13447678,1275889796.2363906,1668815817.6183221,971184736.03457642,0,0,0,0,0,0,684446320.04331589,698135246.44418228,712097951.37306583,726339910.40052724,0,{"$f":"AP164 * AP186","v":0},0,0,0,0,0,851022969.81712306,868043429.21346557,885404297.79773486,903112383.75368953,0,0,0,0,0,0,0,0,0,0,0,0,584136083.83435333,0,0,0,0,0,0,0,0,0,{"$f":"BV164 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC164 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,"US$",2219633637.0885615,null,{"$f":"J165 * J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40820549.189162038,53792335.069767587,54868181.771162942,55965545.406586207,57084856.314717934,58226553.441012293,59391084.509832539,60578906.200029194,61790484.324029781,63026294.01051037,78813618.098731145,80389890.460705772,{"$f":"AP165 * AP186","v":66884007.414305702},68221687.562591821,69586121.313843653,70977843.74012053,72397400.614922941,73845348.627221406,75322255.599765837,76828700.711761162,96073360.681951091,93479265.976821661,81531231.824926645,83161856.46142517,84825093.590653673,86521595.462466761,88252027.371716112,90017067.919150442,91817409.277533457,42325603.860973157,37775601.445918545,22017779.128478233,5614533.6777619505,5726824.3513171896,11682721.676687067,0,0,0,0,0,0,0,0,0,{"$f":"BV165 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC165 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG plant capital expenditure",null,"US$",0,null,{"$f":"J166 * J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP166 * AP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV166 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC166 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and tolling fees",null,"US$",0,null,{"$f":"J167 * J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP167 * AP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV167 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC167 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,"US$",13638356512.352837,null,{"$f":"J168 * J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164622368.7119703,335829632.17241937,342546224.81586778,349397149.31218517,356385092.29842889,363512794.1443975,370783050.02728546,378198711.0278312,385762685.24838781,393477938.95335555,401347497.73242271,409374447.68707114,{"$f":"AP168 * AP186","v":417561936.64081258},425913175.37362885,434431438.88110149,443120067.65872347,451982469.01189792,461022118.39213592,470242560.75997865,479647411.9751783,489240360.21468186,499025167.41897547,509005670.76735502,519185784.18270218,529569499.86635619,540160889.86368334,550964107.6609571,561983389.81417632,573223057.6104598,584687518.76266909,226460889.34161901,53302353.35920392,54368400.42638801,55455768.434915774,56564883.803614087,0,0,0,0,0,0,0,0,0,{"$f":"BV168 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC168 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",412476665.75500214,null,{"$f":"J169 * J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12402465.126099896,12650514.428621892,12903524.717194328,13161595.211538218,13424827.11576898,13693323.658084363,13967190.131246049,{"$f":"AP169 * AP186","v":14246533.933870964},14531464.612548381,14822093.90479935,15118535.782895332,15420906.498553239,15729324.628524307,16043911.121094791,16364789.343516689,16692085.130387027,17025926.832994767,17366445.369654659,17713774.277047753,18068049.762588706,18429410.757840481,18797998.9729973,19173958.952457249,19557438.131506395,19948586.894136518,7726477.1081738314,1818589.5773835671,1854961.3689312388,1892060.596309864,1929901.8082360611,0,0,0,0,0,0,0,0,0,{"$f":"BV169 * BV186","v":0},0,0,0,0,0,0,{"$f":"CC169 * CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,"US$",29573748335.183746,null,{"$f":"SUM(J195:J201)","v":307630612.45318329},313783224.70224696,192035333.51777515,195876040.18813065,133195707.32792884,67929810.737243712,69288406.951988593,0,0,0,0,0,0,0,0,0,230587344.40761983,964326097.13447678,1275889796.2363906,1668815817.6183221,1176627653.9357088,389621967.24218696,397414406.58703071,405362694.7187714,413469948.61314684,434141812.71150964,442824648.96573991,1136127461.9883707,1158850011.2281382,1182027011.4527006,1220194349.8897655,503731528.27902293,{"$f":"SUM(AP195:AP201)","v":498692477.98898923},508666327.548769,518839654.0997445,529216447.18173933,539800776.12537408,550596791.64788163,1412631697.2979622,1440884331.2439215,1487410103.824755,1512642743.9824812,607903347.96193635,620061414.92117512,632462643.21959865,645111896.08399057,658014134.00567055,671174416.6857841,684597905.01949966,646961709.51777875,271962967.89571142,77138722.065065712,61837895.473081201,63074653.382542826,654313591.12289059,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV195:BV201)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC195:CC201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Financing (Nominal)"]
[]
[{"$nulls":4},"Debt Financing Amount",{"$f":"Inputs!C340","v":0.7},"US$",{"$f":"SUM(J206:CV206)","v":8416479668.8761902},null,{"$f":"(J196 + J198) * $F$206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,161411141.08533388,675028267.99413371,893122857.36547339,1168171072.3328254,679829315.22420347,0,0,0,0,0,0,479112424.03032106,488694672.51092756,498468565.96114606,508437937.28036904,0,{"$f":"(AP196 + AP198) * $F$206","v":0},0,0,0,0,0,595716078.87198615,607630400.44942582,619783008.45841432,632178668.62758267,0,0,0,0,0,0,0,0,0,0,0,0,408895258.68404728,0,0,0,0,0,0,0,0,0,{"$f":"(BV196 + BV198) * $F$206","v":0},0,0,0,0,0,0,{"$f":"(CC196 + CC198) * $F$206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Rate",{"$f":"(1 + Inputs!C341) * (1 + Inputs!C468) - 1","v":5.0599999999999978E-2}]
[{"$nulls":4},"Repayment Period",{"$f":"Inputs!C342","v":15},null,null,null,{"$f":"((J17>0)*1+I208)*(J17>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"((AP17>0)*1+AO208)*(AP17>0)","v":13},14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,0,0,0,0,0,0,0,0,0,{"$f":"((BV17>0)*1+BU208)*(BV17>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Interest",null,"US$",{"$f":"SUM(J210:CV210)","v":3795841841.5854731},null,{"$f":"IFERROR(-IPMT($F207,J208,$F208,$H206),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,425873871.24513507,406226857.90151483,385585705.68270755,363900111.16162848,341117225.55778295,317181525.94238275,292034679.92644328,265615403.50209737,237859311.69067943,208698761.63360381,178062687.74364021,145876428.51484442,112061544.56907156,76535627.495642573,39212099.018298097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-IPMT($F207,BL208,$F208,$H206),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-IPMT($F207,CC208,$F208,$H206),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayment of Principal",null,"US$",{"$f":"SUM(J211:CV211)","v":8416479668.8761902},null,{"$f":"J212-J210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388280896.11897576,407927909.462596,428569061.68140328,450254656.20248234,473037541.80632788,496973241.42172807,522120087.43766755,548539363.86201346,576295455.6734314,605456005.73050702,636092079.62047064,668278338.84926641,702093222.7950393,737619139.86846828,774942668.34581268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM212-BM210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC212-CC210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Payment to Lender (Principal and Interest)",null,"US$",{"$f":"SUM(J212:CV212)","v":12212321510.461662},null,{"$f":"(PMT($F207,$F208,$H206) * AND(J208>0,J208<=$F208) *-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PMT($F207,$F208,$H206) * AND(BL208>0,BL208<=$F208) *-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PMT($F207,$F208,$H206) * AND(CC208>0,CC208<=$F208) *-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Fees and Bonuses (Nominal)"]
[]
[null,null,"Signature Bonus"]
[{"$nulls":4},"Exploration Start",{"$f":"Inputs!C48","v":2010}]
[{"$nulls":4},"Signature Bonus Amount",{"$f":"Inputs!C262","v":0}]
[{"$nulls":4},"Signature Bonus",null,"US$",{"$f":"SUM(J219:CV219)","v":0},null,{"$f":"IF(J$4 = $F$217, $F$218, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$4 = $F$217, $F$218, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$4 = $F$217, $F$218, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Surface Rent"]
[{"$nulls":4},"First Year of Development",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"Final Year of Production",{"$f":"'Demand & production'!F321","v":2064}]
[{"$nulls":4},"Development License Flag",{"$nulls":4},{"$f":" AND(J$4 >= $F$222, J4 <= $F$223) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AND(AP$4 >= $F$222, AP4 <= $F$223) * 1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":" AND(BV$4 >= $F$222, BV4 <= $F$223) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Acreage",{"$f":"Inputs!D15","v":5568},"km sq"]
[{"$nulls":4},"Surface Rent Amount",{"$f":"Inputs!C263","v":200},"US$"]
[{"$nulls":4},"Surface Rent",null,"US$",{"$f":"SUM(J227:CV227)","v":44544000},null,{"$f":"IF(J224 = 0, 0, $F$225 * $F$226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,{"$f":"IF(BM224 = 0, 0, $F$225 * $F$226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC224 = 0, 0, $F$225 * $F$226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Training Fees"]
[{"$nulls":4},"License Active Flag",null,"Flag",null,null,{"$f":"AND(J4>=Inputs!$C$48,J4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(K4>=Inputs!$C$48,K4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(L4>=Inputs!$C$48,L4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(M4>=Inputs!$C$48,M4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(N4>=Inputs!$C$48,N4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(O4>=Inputs!$C$48,O4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(P4>=Inputs!$C$48,P4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(Q4>=Inputs!$C$48,Q4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(R4>=Inputs!$C$48,R4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(S4>=Inputs!$C$48,S4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(T4>=Inputs!$C$48,T4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(U4>=Inputs!$C$48,U4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(V4>=Inputs!$C$48,V4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(W4>=Inputs!$C$48,W4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(X4>=Inputs!$C$48,X4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(Y4>=Inputs!$C$48,Y4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(Z4>=Inputs!$C$48,Z4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AA4>=Inputs!$C$48,AA4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AB4>=Inputs!$C$48,AB4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AC4>=Inputs!$C$48,AC4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AD4>=Inputs!$C$48,AD4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AE4>=Inputs!$C$48,AE4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AF4>=Inputs!$C$48,AF4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AG4>=Inputs!$C$48,AG4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AH4>=Inputs!$C$48,AH4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AI4>=Inputs!$C$48,AI4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AJ4>=Inputs!$C$48,AJ4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AK4>=Inputs!$C$48,AK4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AL4>=Inputs!$C$48,AL4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AM4>=Inputs!$C$48,AM4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AN4>=Inputs!$C$48,AN4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AO4>=Inputs!$C$48,AO4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AP4>=Inputs!$C$48,AP4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AQ4>=Inputs!$C$48,AQ4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AR4>=Inputs!$C$48,AR4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AS4>=Inputs!$C$48,AS4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AT4>=Inputs!$C$48,AT4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AU4>=Inputs!$C$48,AU4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AV4>=Inputs!$C$48,AV4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AW4>=Inputs!$C$48,AW4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AX4>=Inputs!$C$48,AX4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AY4>=Inputs!$C$48,AY4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AZ4>=Inputs!$C$48,AZ4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BA4>=Inputs!$C$48,BA4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BB4>=Inputs!$C$48,BB4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BC4>=Inputs!$C$48,BC4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BD4>=Inputs!$C$48,BD4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BE4>=Inputs!$C$48,BE4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BF4>=Inputs!$C$48,BF4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BG4>=Inputs!$C$48,BG4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BH4>=Inputs!$C$48,BH4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BI4>=Inputs!$C$48,BI4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BJ4>=Inputs!$C$48,BJ4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BK4>=Inputs!$C$48,BK4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BL4>=Inputs!$C$48,BL4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BM4>=Inputs!$C$48,BM4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BN4>=Inputs!$C$48,BN4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BO4>=Inputs!$C$48,BO4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BP4>=Inputs!$C$48,BP4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BQ4>=Inputs!$C$48,BQ4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BR4>=Inputs!$C$48,BR4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BS4>=Inputs!$C$48,BS4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BT4>=Inputs!$C$48,BT4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BU4>=Inputs!$C$48,BU4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BV4>=Inputs!$C$48,BV4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BW4>=Inputs!$C$48,BW4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BX4>=Inputs!$C$48,BX4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BY4>=Inputs!$C$48,BY4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BZ4>=Inputs!$C$48,BZ4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CA4>=Inputs!$C$48,CA4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CB4>=Inputs!$C$48,CB4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CC4>=Inputs!$C$48,CC4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CD4>=Inputs!$C$48,CD4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CE4>=Inputs!$C$48,CE4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CF4>=Inputs!$C$48,CF4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CG4>=Inputs!$C$48,CG4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CH4>=Inputs!$C$48,CH4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CI4>=Inputs!$C$48,CI4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CJ4>=Inputs!$C$48,CJ4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CK4>=Inputs!$C$48,CK4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CL4>=Inputs!$C$48,CL4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CM4>=Inputs!$C$48,CM4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CN4>=Inputs!$C$48,CN4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CO4>=Inputs!$C$48,CO4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CP4>=Inputs!$C$48,CP4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CQ4>=Inputs!$C$48,CQ4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CR4>=Inputs!$C$48,CR4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CS4>=Inputs!$C$48,CS4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CT4>=Inputs!$C$48,CT4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CU4>=Inputs!$C$48,CU4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CV4>=Inputs!$C$48,CV4<='Demand & production'!$F$321) * 1","v":0}]
[{"$nulls":4},"Training Fee Amount",{"$f":"Inputs!C264","v":150000},"US$"]
[{"$nulls":4},"Training Fees",null,"US$",{"$f":"SUM(J232:CV232)","v":8250000},null,{"$f":"J230 * $F$231","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"BM230 * $F$231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC230 * $F$231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Production Bonus"]
[{"$nulls":4},"Production Start",{"$f":"Inputs!C50","v":2030}]
[{"$nulls":4},"Production Bonus Amount",{"$f":"Inputs!C265","v":0}]
[{"$nulls":4},"Production Bonus",null,"US$",{"$f":"SUM(J237:CV237)","v":0},null,{"$f":"IF(J$4 = $F$235, $F$236, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$4 = $F$235, $F$236, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$4 = $F$235, $F$236, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Fees and Bonuses",null,"US$",{"$f":"SUM(J239:CV239)","v":52794000},null,{"$f":"J219 + J227 + J232 + J237","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,{"$f":"AP219 + AP227 + AP232 + AP237","v":1263600},1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,0,0,0,0,0,0,0,0,0,{"$f":"BV219 + BV227 + BV232 + BV237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Royalty & Service Levy (Nominal)"]
[]
[{"$nulls":4},"Who pays Royalty (0 = Contractor, 1 = Government)",{"$f":"Inputs!C269","v":1}]
[{"$nulls":4},"Positive Royalty Flag",{"$f":"IF(OR(F243 = 0, Inputs!C270 = 2), 1, 0)","v":1}]
[]
[{"$nulls":4},"Royalty Payment Arrangement",{"$f":"IF(F243=0,\"Contractor Pay Royalties\",IF(F244=1,\"Government Pays Royalties from its Profit Share\",\"Government covers royalties by setting at 0%\"))","v":"Government Pays Royalties from its Profit Share"}]
[]
[{"$nulls":4},"Revenues",null,"US$",{"$f":"SUM(J248:CV248)","v":65187560627.553802},null,{"$f":"J193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,784894124.37536824,1601184013.7257512,1633207694.0002663,1665871847.8802719,1699189284.8378775,1733173070.5346351,1767836531.9453275,1803193262.5842342,1839257127.8359191,1876042270.3926373,1913563115.8004904,1951834378.1165001,{"$f":"AP193","v":1990871065.6788304},2030688486.9924068,2071302256.7322552,2112728301.8669002,2154982867.9042382,2198082525.2623229,2242044175.7675695,2286885059.2829208,2332622760.4685798,2379275215.6779513,2426860719.9915104,2475397934.3913407,2524905893.0791674,2575404010.9407511,2626912091.1595664,2679450332.982758,2733039339.6424131,2787700126.4352617,1102277920.2224579,287965964.02309918,293725283.30356115,299599788.96963245,305591784.74902505,0,0,0,0,0,0,0,0,0,{"$f":"BV193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Royalty",{"$f":"Inputs!C268 * F244","v":0.05},"US$",{"$f":"SUM(J250:CV250)","v":3259378031.3776889},null,{"$f":"MAX($F$250 * J248, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39244706.21876841,80059200.686287567,81660384.700013325,83293592.394013599,84959464.241893888,86658653.526731759,88391826.597266376,90159663.129211724,91962856.391795963,93802113.519631863,95678155.790024519,97591718.905825019,99543553.283941522,101534424.34962034,103565112.83661276,105636415.09334502,107749143.39521192,109904126.26311615,112102208.78837848,114344252.96414605,116631138.02342899,118963760.78389758,121343035.99957553,123769896.71956705,126245294.65395838,128770200.54703756,131345604.55797833,133972516.64913791,136651966.98212066,139385006.3217631,55113896.011122897,14398298.20115496,14686264.165178059,14979989.448481623,15279589.237451253,{"$f":"MAX($F$250 * BM248, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX($F$250 * CC248, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",{"$f":"Inputs!C266","v":3.0000000000000001E-3},"US$",{"$f":"SUM(J251:CV251)","v":195562681.8826614},null,{"$f":" MAX(J248 * $F$251, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2354682.3731261049,4803552.0411772532,4899623.0820007995,4997615.5436408157,5097567.8545136331,5199519.2116039051,5303509.5958359828,5409579.7877527028,5517771.3835077574,5628126.8111779122,5740689.3474014709,5855503.1343495008,{"$f":" MAX(AP248 * $F$251, 0)","v":5972613.1970364917},6092065.4609772209,6213906.7701967657,6338184.9056007005,6464948.6037127152,6594247.5757869687,6726132.5273027085,6860655.1778487628,6997868.2814057395,7137825.6470338544,7280582.1599745313,7426193.8031740226,7574717.6792375026,7726212.0328222532,7880736.2734786989,8038350.9989482742,8199118.0189272398,8363100.3793057855,3306833.7606673739,863897.89206929761,881175.84991068346,898799.36690889741,916775.35424707516,0,0,0,0,0,0,0,0,0,{"$f":" MAX(BV248 * $F$251, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Government Profit Share (Nominal)"]
[]
[{"$nulls":4},"Profit Gas Arrangement Option ",{"$f":"IF(F243=0,1,IF(F244=0,1,2))","v":2}]
[{"$nulls":4},"Surface Rents recoverable? (1 = Yes, 0 = No)",{"$f":"Inputs!C273","v":1}]
[{"$nulls":4},"Debt Financing Costs recoverable? (1 = Yes, 0 = No)",{"$f":"Inputs!C274","v":0}]
[]
[{"$nulls":4},"Government Profit Share Arrangement:",{"$f":"\"Cost Gas is derived from Revenue Net of Royalties, \"&\"Profit Gas is \"&IF(F255=1,\"also\",\"\")&\"derived from \"&IF(F255=1,\"Revenue Net of Royalties.\",\"Gross Revenues.\")&\" \"& F246&\".\"","v":"Cost Gas is derived from Revenue Net of Royalties, Profit Gas is derived from Gross Revenues. Government Pays Royalties from its Profit Share."}]
[]
[null,null,"Cost Gas"]
[{"$nulls":4},"Revenue Net of Royalty for Cost Gas calculation",null,"US$",{"$f":"SUM(J262:CV262)","v":61928182596.176109},null,{"$f":"MAX(J193, 0) - J250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,745649418.15659988,1521124813.0394635,1551547309.3002529,1582578255.4862583,1614229820.5959835,1646514417.0079033,1679444705.3480611,1713033599.4550226,1747294271.4441233,1782240156.8730054,1817884960.0104659,1854242659.2106752,{"$f":"MAX(AP193, 0) - AP250","v":1891327512.3948889},1929154062.6427865,1967737143.8956425,2007091886.7735553,2047233724.5090263,2088178398.9992068,2129941966.9791911,2172540806.3187747,2215991622.4451509,2260311454.8940539,2305517683.9919348,2351628037.6717739,2398660598.425209,2446633810.3937135,2495566486.6015882,2545477816.3336201,2596387372.6602926,2648315120.1134987,1047164024.2113349,273567665.82194424,279039019.13838309,284619799.52115083,290312195.51157379,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV193, 0) - BV250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cost Gas Limit",{"$f":"Inputs!C272","v":0.7},"US$",{"$f":"SUM(J263:CV263)","v":43349727817.32328},null,{"$f":"J262 * $F$263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,521954592.70961988,1064787369.1276244,1086083116.5101769,1107804778.8403807,1129960874.4171884,1152560091.9055324,1175611293.7436426,1199123519.6185157,1223105990.0108862,1247568109.8111036,1272519472.0073261,1297969861.4474726,1323929258.6764221,1350407843.8499506,1377416000.7269497,1404964320.7414887,1433063607.1563184,1461724879.2994447,1490959376.8854337,1520778564.4231422,1551194135.7116055,1582218018.4258378,1613862378.7943542,1646139626.3702416,1679062418.8976462,1712643667.2755992,1746896540.6211116,1781834471.4335339,1817471160.8622048,1853820584.0794489,733014816.94793439,191497366.07536095,195327313.39686814,199233859.66480556,{"$f":"BL262 * $F$263","v":203218536.85810164},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC262 * $F$263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Recoverable Costs",null,"Check Totals"]
[{"$nulls":4},"Exploration Capital Expenditure",{"$f":"H195 - H266","v":0},"US$",{"$f":"SUM(J266:CV266)","v":1279739135.8784974},null,{"$f":"J195","v":307630612.45318329},313783224.70224696,192035333.51777515,195876040.18813065,133195707.32792884,67929810.737243712,69288406.951988593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",0,"US$",12023542384.108841,null,{"$f":"J196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230587344.40761983,964326097.13447678,1275889796.2363906,1668815817.6183221,971184736.03457642,0,0,0,0,0,0,684446320.04331589,698135246.44418228,712097951.37306583,726339910.40052724,0,{"$f":"AP196","v":0},0,0,0,0,0,851022969.81712306,868043429.21346557,885404297.79773486,903112383.75368953,0,0,0,0,0,0,0,0,0,0,0,0,584136083.83435333,0,0,0,0,0,0,0,0,0,{"$f":"BV196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",0,"US$",2219633637.0885615,null,{"$f":"J197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40820549.189162038,53792335.069767587,54868181.771162942,55965545.406586207,57084856.314717934,58226553.441012293,59391084.509832539,60578906.200029194,61790484.324029781,63026294.01051037,78813618.098731145,80389890.460705772,{"$f":"AP197","v":66884007.414305702},68221687.562591821,69586121.313843653,70977843.74012053,72397400.614922941,73845348.627221406,75322255.599765837,76828700.711761162,96073360.681951091,93479265.976821661,81531231.824926645,83161856.46142517,84825093.590653673,86521595.462466761,88252027.371716112,90017067.919150442,91817409.277533457,42325603.860973157,37775601.445918545,22017779.128478233,5614533.6777619505,5726824.3513171896,11682721.676687067,0,0,0,0,0,0,0,0,0,{"$f":"BV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",0,"US$",0,null,{"$f":"J198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",0,"US$",0,null,{"$f":"J199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",0,"US$",13638356512.352837,null,{"$f":"J200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164622368.7119703,335829632.17241937,342546224.81586778,349397149.31218517,356385092.29842889,363512794.1443975,370783050.02728546,378198711.0278312,385762685.24838781,393477938.95335555,401347497.73242271,409374447.68707114,{"$f":"AP200","v":417561936.64081258},425913175.37362885,434431438.88110149,443120067.65872347,451982469.01189792,461022118.39213592,470242560.75997865,479647411.9751783,489240360.21468186,499025167.41897547,509005670.76735502,519185784.18270218,529569499.86635619,540160889.86368334,550964107.6609571,561983389.81417632,573223057.6104598,584687518.76266909,226460889.34161901,53302353.35920392,54368400.42638801,55455768.434915774,56564883.803614087,0,0,0,0,0,0,0,0,0,{"$f":"BV200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",0,"US$",412476665.75500214,null,{"$f":"J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12402465.126099896,12650514.428621892,12903524.717194328,13161595.211538218,13424827.11576898,13693323.658084363,13967190.131246049,{"$f":"AP201","v":14246533.933870964},14531464.612548381,14822093.90479935,15118535.782895332,15420906.498553239,15729324.628524307,16043911.121094791,16364789.343516689,16692085.130387027,17025926.832994767,17366445.369654659,17713774.277047753,18068049.762588706,18429410.757840481,18797998.9729973,19173958.952457249,19557438.131506395,19948586.894136518,7726477.1081738314,1818589.5773835671,1854961.3689312388,1892060.596309864,1929901.8082360611,0,0,0,0,0,0,0,0,0,{"$f":"BV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",{"$f":"(H210 * F257) - H273","v":0},"US$",0,null,{"$f":"J210 * $F$257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP210 * $F$257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV210 * $F$257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",{"$f":"(H227 * F256) - H274","v":0},"US$",44544000,null,{"$f":"J227 * $F$256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,{"$f":"AP227 * $F$256","v":1113600},1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,0,0,0,0,0,0,0,0,0,{"$f":"BV227 * $F$256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",{"$f":"H232 - H275","v":0},"US$",8250000,null,{"$f":"J232","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"AP232","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,{"$f":"BV232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",{"$f":"H251 - H276","v":0},"US$",195562681.8826614,null,{"$f":"J251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2354682.3731261049,4803552.0411772532,4899623.0820007995,4997615.5436408157,5097567.8545136331,5199519.2116039051,5303509.5958359828,5409579.7877527028,5517771.3835077574,5628126.8111779122,5740689.3474014709,5855503.1343495008,{"$f":"AP251","v":5972613.1970364917},6092065.4609772209,6213906.7701967657,6338184.9056007005,6464948.6037127152,6594247.5757869687,6726132.5273027085,6860655.1778487628,6997868.2814057395,7137825.6470338544,7280582.1599745313,7426193.8031740226,7574717.6792375026,7726212.0328222532,7880736.2734786989,8038350.9989482742,8199118.0189272398,8363100.3793057855,3306833.7606673739,863897.89206929761,881175.84991068346,898799.36690889741,916775.35424707516,0,0,0,0,0,0,0,0,0,{"$f":"BV251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Recoverable Costs",null,"US$",29822105017.066395,null,{"$f":"SUM(J266:J276)","v":307780612.45318329},313933224.70224696,192185333.51777515,196026040.18813065,133345707.32792884,68079810.737243712,69438406.951988593,150000,150000,150000,150000,150000,150000,150000,150000,1263600,231850944.40761983,965589697.13447678,1277153396.2363906,1670079417.6183221,1180245936.3088348,395689119.28336424,403577629.6690315,411623910.26241219,419831116.46766049,440604931.92311352,449391758.56157589,1142800641.7761233,1165631382.6116459,1188918738.2638786,1227198639.2371669,510850631.41337246,{"$f":"SUM(AP266:AP276)","v":505928691.18602574},516021993.00974619,526317160.86994123,536818232.08734006,547529324.72908676,558454639.22366858,1420621429.8252649,1449008586.4217703,1495671572.1061606,1521044169.6295152,616447530.12191093,628751208.72434914,641300960.89883614,654101708.11681283,667158470.27914929,680476367.68473232,694060623.03842688,656588409.89708459,276533401.65637881,79266219.957135007,63982671.322991885,65237052.749451727,656493966.47713768,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV266:BV276)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC266:CC276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Repeated Recoverable Cost entries match",{"$f":"SUM(F266:F276)","v":0}]
[]
[null,null,null,"Cost Gas Computations"]
[{"$nulls":4},"Opening Balance",null,"US$",{"$f":"SUM(J282:CV282)","v":83487005676.385391},null,{"$f":"I285","v":0},{"$f":"J285","v":307780612.45318329},621713837.15543032,813899170.67320549,1009925210.8613361,1143270918.189265,1211350728.9265087,1280789135.8784974,1280939135.8784974,1281089135.8784974,1281239135.8784974,1281389135.8784974,1281539135.8784974,1281689135.8784974,1281839135.8784974,1281989135.8784974,1283252735.8784974,1515103680.2861171,2480693377.4205937,3757846773.6569843,5427926191.2753067,6086217534.8745222,5417119285.030262,4734613798.1891165,4038432929.6111479,3328303171.6616201,2616348011.6792011,1890128476.4971344,1833805598.654742,1776330991.2555017,1717681619.708277,1672360786.938118,885241556.90401793,67240989.413621426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL285","v":453275429.61903608},453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,{"$f":"CB285","v":453275429.61903608},{"$f":"CC285","v":453275429.61903608},{"$f":"CD285","v":453275429.61903608},{"$f":"CE285","v":453275429.61903608},{"$f":"CF285","v":453275429.61903608},{"$f":"CG285","v":453275429.61903608},{"$f":"CH285","v":453275429.61903608},{"$f":"CI285","v":453275429.61903608},{"$f":"CJ285","v":453275429.61903608},{"$f":"CK285","v":453275429.61903608},{"$f":"CL285","v":453275429.61903608},{"$f":"CM285","v":453275429.61903608},{"$f":"CN285","v":453275429.61903608},{"$f":"CO285","v":453275429.61903608},{"$f":"CP285","v":453275429.61903608},{"$f":"CQ285","v":453275429.61903608},{"$f":"CR285","v":453275429.61903608},{"$f":"CS285","v":453275429.61903608},{"$f":"CT285","v":453275429.61903608},{"$f":"CU285","v":453275429.61903608}]
[{"$nulls":4},"Additions",null,"US$",{"$f":"SUM(J283:CV283)","v":29822105017.066395},null,{"$f":"J277","v":307780612.45318329},313933224.70224696,192185333.51777515,196026040.18813065,133345707.32792884,68079810.737243712,69438406.951988593,150000,150000,150000,150000,150000,150000,150000,150000,1263600,231850944.40761983,965589697.13447678,1277153396.2363906,1670079417.6183221,1180245936.3088348,395689119.28336424,403577629.6690315,411623910.26241219,419831116.46766049,440604931.92311352,449391758.56157589,1142800641.7761233,1165631382.6116459,1188918738.2638786,1227198639.2371669,510850631.41337246,505928691.18602574,516021993.00974619,526317160.86994123,536818232.08734006,547529324.72908676,558454639.22366858,1420621429.8252649,1449008586.4217703,1495671572.1061606,1521044169.6295152,616447530.12191093,628751208.72434914,641300960.89883614,654101708.11681283,667158470.27914929,680476367.68473232,694060623.03842688,656588409.89708459,276533401.65637881,79266219.957135007,63982671.322991885,65237052.749451727,656493966.47713768,{"$f":"BM277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs Recovered",null,"US$",{"$f":"SUM(J284:CV284)","v":29368829587.447365},null,{"$f":"MIN(J282 + J283, J263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,521954592.70961988,1064787369.1276244,1086083116.5101769,1107804778.8403807,1129960874.4171884,1152560091.9055324,1175611293.7436426,1199123519.6185157,1223105990.0108862,1247568109.8111036,1272519472.0073261,1297969861.4474726,{"$f":"MIN(AP282 + AP283, AP263)","v":1323929258.6764221},583262982.42336762,526317160.86994123,536818232.08734006,547529324.72908676,558454639.22366858,1420621429.8252649,1449008586.4217703,1495671572.1061606,1521044169.6295152,616447530.12191093,628751208.72434914,641300960.89883614,654101708.11681283,667158470.27914929,680476367.68473232,694060623.03842688,656588409.89708459,276533401.65637881,79266219.957135007,63982671.322991885,65237052.749451727,203218536.85810164,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV282 + BV283, BV263)","v":0},0,0,0,0,0,0,{"$f":"MIN(CC282 + CC283, CC263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Closing Balance",null,"US$",{"$f":"SUM(J285:CV285)","v":83940281106.004425},0,{"$f":"J282 + J283 - J284","v":307780612.45318329},621713837.15543032,813899170.67320549,1009925210.8613361,1143270918.189265,1211350728.9265087,1280789135.8784974,1280939135.8784974,1281089135.8784974,1281239135.8784974,1281389135.8784974,1281539135.8784974,1281689135.8784974,1281839135.8784974,1281989135.8784974,1283252735.8784974,1515103680.2861171,2480693377.4205937,3757846773.6569843,5427926191.2753067,6086217534.8745222,5417119285.030262,4734613798.1891165,4038432929.6111479,3328303171.6616201,2616348011.6792011,1890128476.4971344,1833805598.654742,1776330991.2555017,1717681619.708277,1672360786.938118,885241556.90401793,67240989.413621426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,453275429.61903608,{"$f":"BM282 + BM283 - BM284","v":453275429.61903608},453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,{"$f":"CC282 + CC283 - CC284","v":453275429.61903608},453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608,453275429.61903608]
[]
[{"$nulls":4},"Cost Gas",null,"US$",{"$f":"SUM(J287:CV287)","v":29368829587.447365},null,{"$f":"J284","v":0},{"$f":"K284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,521954592.70961988,1064787369.1276244,1086083116.5101769,1107804778.8403807,1129960874.4171884,1152560091.9055324,1175611293.7436426,1199123519.6185157,1223105990.0108862,1247568109.8111036,1272519472.0073261,1297969861.4474726,1323929258.6764221,583262982.42336762,526317160.86994123,536818232.08734006,547529324.72908676,558454639.22366858,1420621429.8252649,1449008586.4217703,1495671572.1061606,1521044169.6295152,616447530.12191093,628751208.72434914,641300960.89883614,654101708.11681283,667158470.27914929,680476367.68473232,694060623.03842688,656588409.89708459,276533401.65637881,79266219.957135007,63982671.322991885,65237052.749451727,203218536.85810164,{"$f":"BM284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Profit Gas"]
[{"$nulls":4},"Revenue for Profit Gas calculation",null,"US$",{"$f":"SUM(J290:CV290)","v":65187560627.553802},null,{"$f":"MAX(J193, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,784894124.37536824,1601184013.7257512,1633207694.0002663,1665871847.8802719,1699189284.8378775,1733173070.5346351,1767836531.9453275,1803193262.5842342,1839257127.8359191,1876042270.3926373,1913563115.8004904,1951834378.1165001,{"$f":"MAX(AP193, 0)","v":1990871065.6788304},2030688486.9924068,2071302256.7322552,2112728301.8669002,2154982867.9042382,2198082525.2623229,2242044175.7675695,2286885059.2829208,2332622760.4685798,2379275215.6779513,2426860719.9915104,2475397934.3913407,2524905893.0791674,2575404010.9407511,2626912091.1595664,2679450332.982758,2733039339.6424131,2787700126.4352617,1102277920.2224579,287965964.02309918,293725283.30356115,299599788.96963245,305591784.74902505,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV193, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Profit Gas",null,"US$",{"$f":"SUM(J291:CV291)","v":35818731040.10643},null,{"$f":"IF($F$255 = 2, J290 - J287, J262 - J287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,262939531.66574836,536396644.59812677,547124577.49008942,558067069.03989124,569228410.42068911,580612978.62910271,592225238.20168495,604069742.96571851,616151137.82503295,628474160.58153367,641043643.79316425,653864516.66902757,{"$f":"IF($F$255 = 2, AP290 - AP287, AP262 - AP287)","v":666941807.00240827},1447425504.5690393,1544985095.862314,1575910069.7795601,1607453543.1751513,1639627886.0386543,821422745.94230461,837876472.8611505,836951188.36241913,858231046.04843616,1810413189.8695993,1846646725.6669917,1883604932.1803312,1921302302.8239384,1959753620.8804171,1998973965.2980256,2038978716.6039863,2131111716.538177,825744518.56607914,208699744.06596416,229742611.98056927,234362736.22018072,102373247.89092341,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$255 = 2, BV290 - BV287, BV262 - BV287)","v":0},0,0,0,0,0,0,{"$f":"IF($F$255 = 2, CC290 - CC287, CC262 - CC287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Daily Production Rate",null,"mmcf",{"$f":"SUM(J293:CV293)","v":36022.510136986304},null,{"$f":"J18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,595.80297043780786,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,{"$f":"AP18","v":1191.6059408756157},1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,452.48258971232229,104.41307286082987,104.41307286082987,104.41307286082987,104.41307286082987,0,0,0,0,0,0,0,0,0,{"$f":"BV18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tier 1",null,"mmcf",null,null,{"$f":"MIN(J293,Inputs!$C$276)","v":0},{"$f":"MIN(K293,Inputs!$C$276)","v":0},{"$f":"MIN(L293,Inputs!$C$276)","v":0},{"$f":"MIN(M293,Inputs!$C$276)","v":0},{"$f":"MIN(N293,Inputs!$C$276)","v":0},{"$f":"MIN(O293,Inputs!$C$276)","v":0},{"$f":"MIN(P293,Inputs!$C$276)","v":0},{"$f":"MIN(Q293,Inputs!$C$276)","v":0},{"$f":"MIN(R293,Inputs!$C$276)","v":0},{"$f":"MIN(S293,Inputs!$C$276)","v":0},{"$f":"MIN(T293,Inputs!$C$276)","v":0},{"$f":"MIN(U293,Inputs!$C$276)","v":0},{"$f":"MIN(V293,Inputs!$C$276)","v":0},{"$f":"MIN(W293,Inputs!$C$276)","v":0},{"$f":"MIN(X293,Inputs!$C$276)","v":0},{"$f":"MIN(Y293,Inputs!$C$276)","v":0},{"$f":"MIN(Z293,Inputs!$C$276)","v":0},{"$f":"MIN(AA293,Inputs!$C$276)","v":0},{"$f":"MIN(AB293,Inputs!$C$276)","v":0},{"$f":"MIN(AC293,Inputs!$C$276)","v":0},{"$f":"MIN(AD293,Inputs!$C$276)","v":0},{"$f":"MIN(AE293,Inputs!$C$276)","v":0},{"$f":"MIN(AF293,Inputs!$C$276)","v":0},{"$f":"MIN(AG293,Inputs!$C$276)","v":0},{"$f":"MIN(AH293,Inputs!$C$276)","v":0},{"$f":"MIN(AI293,Inputs!$C$276)","v":0},{"$f":"MIN(AJ293,Inputs!$C$276)","v":0},{"$f":"MIN(AK293,Inputs!$C$276)","v":0},{"$f":"MIN(AL293,Inputs!$C$276)","v":0},{"$f":"MIN(AM293,Inputs!$C$276)","v":0},{"$f":"MIN(AN293,Inputs!$C$276)","v":0},{"$f":"MIN(AO293,Inputs!$C$276)","v":0},{"$f":"MIN(AP293,Inputs!$C$276)","v":0},{"$f":"MIN(AQ293,Inputs!$C$276)","v":0},{"$f":"MIN(AR293,Inputs!$C$276)","v":0},{"$f":"MIN(AS293,Inputs!$C$276)","v":0},{"$f":"MIN(AT293,Inputs!$C$276)","v":0},{"$f":"MIN(AU293,Inputs!$C$276)","v":0},{"$f":"MIN(AV293,Inputs!$C$276)","v":0},{"$f":"MIN(AW293,Inputs!$C$276)","v":0},{"$f":"MIN(AX293,Inputs!$C$276)","v":0},{"$f":"MIN(AY293,Inputs!$C$276)","v":0},{"$f":"MIN(AZ293,Inputs!$C$276)","v":0},{"$f":"MIN(BA293,Inputs!$C$276)","v":0},{"$f":"MIN(BB293,Inputs!$C$276)","v":0},{"$f":"MIN(BC293,Inputs!$C$276)","v":0},{"$f":"MIN(BD293,Inputs!$C$276)","v":0},{"$f":"MIN(BE293,Inputs!$C$276)","v":0},{"$f":"MIN(BF293,Inputs!$C$276)","v":0},{"$f":"MIN(BG293,Inputs!$C$276)","v":0},{"$f":"MIN(BH293,Inputs!$C$276)","v":0},{"$f":"MIN(BI293,Inputs!$C$276)","v":0},{"$f":"MIN(BJ293,Inputs!$C$276)","v":0},{"$f":"MIN(BK293,Inputs!$C$276)","v":0},{"$f":"MIN(BL293,Inputs!$C$276)","v":0},{"$f":"MIN(BM293,Inputs!$C$276)","v":0},{"$f":"MIN(BN293,Inputs!$C$276)","v":0},{"$f":"MIN(BO293,Inputs!$C$276)","v":0},{"$f":"MIN(BP293,Inputs!$C$276)","v":0},{"$f":"MIN(BQ293,Inputs!$C$276)","v":0},{"$f":"MIN(BR293,Inputs!$C$276)","v":0},{"$f":"MIN(BS293,Inputs!$C$276)","v":0},{"$f":"MIN(BT293,Inputs!$C$276)","v":0},{"$f":"MIN(BU293,Inputs!$C$276)","v":0},{"$f":"MIN(BV293,Inputs!$C$276)","v":0},{"$f":"MIN(BW293,Inputs!$C$276)","v":0},{"$f":"MIN(BX293,Inputs!$C$276)","v":0},{"$f":"MIN(BY293,Inputs!$C$276)","v":0},{"$f":"MIN(BZ293,Inputs!$C$276)","v":0},{"$f":"MIN(CA293,Inputs!$C$276)","v":0},{"$f":"MIN(CB293,Inputs!$C$276)","v":0},{"$f":"MIN(CC293,Inputs!$C$276)","v":0},{"$f":"MIN(CD293,Inputs!$C$276)","v":0},{"$f":"MIN(CE293,Inputs!$C$276)","v":0},{"$f":"MIN(CF293,Inputs!$C$276)","v":0},{"$f":"MIN(CG293,Inputs!$C$276)","v":0},{"$f":"MIN(CH293,Inputs!$C$276)","v":0},{"$f":"MIN(CI293,Inputs!$C$276)","v":0},{"$f":"MIN(CJ293,Inputs!$C$276)","v":0},{"$f":"MIN(CK293,Inputs!$C$276)","v":0},{"$f":"MIN(CL293,Inputs!$C$276)","v":0},{"$f":"MIN(CM293,Inputs!$C$276)","v":0},{"$f":"MIN(CN293,Inputs!$C$276)","v":0},{"$f":"MIN(CO293,Inputs!$C$276)","v":0},{"$f":"MIN(CP293,Inputs!$C$276)","v":0},{"$f":"MIN(CQ293,Inputs!$C$276)","v":0},{"$f":"MIN(CR293,Inputs!$C$276)","v":0},{"$f":"MIN(CS293,Inputs!$C$276)","v":0},{"$f":"MIN(CT293,Inputs!$C$276)","v":0},{"$f":"MIN(CU293,Inputs!$C$276)","v":0},{"$f":"MIN(CV293,Inputs!$C$276)","v":0}]
[{"$nulls":4},"Tier 2",null,"mmcf",null,null,{"$f":"(J293>Inputs!$C$276)*(J293-Inputs!$C$276-J297-J298-J299-J300-J301)","v":0},{"$f":"(K293>Inputs!$C$276)*(K293-Inputs!$C$276-K297-K298-K299-K300-K301)","v":0},{"$f":"(L293>Inputs!$C$276)*(L293-Inputs!$C$276-L297-L298-L299-L300-L301)","v":0},{"$f":"(M293>Inputs!$C$276)*(M293-Inputs!$C$276-M297-M298-M299-M300-M301)","v":0},{"$f":"(N293>Inputs!$C$276)*(N293-Inputs!$C$276-N297-N298-N299-N300-N301)","v":0},{"$f":"(O293>Inputs!$C$276)*(O293-Inputs!$C$276-O297-O298-O299-O300-O301)","v":0},{"$f":"(P293>Inputs!$C$276)*(P293-Inputs!$C$276-P297-P298-P299-P300-P301)","v":0},{"$f":"(Q293>Inputs!$C$276)*(Q293-Inputs!$C$276-Q297-Q298-Q299-Q300-Q301)","v":0},{"$f":"(R293>Inputs!$C$276)*(R293-Inputs!$C$276-R297-R298-R299-R300-R301)","v":0},{"$f":"(S293>Inputs!$C$276)*(S293-Inputs!$C$276-S297-S298-S299-S300-S301)","v":0},{"$f":"(T293>Inputs!$C$276)*(T293-Inputs!$C$276-T297-T298-T299-T300-T301)","v":0},{"$f":"(U293>Inputs!$C$276)*(U293-Inputs!$C$276-U297-U298-U299-U300-U301)","v":0},{"$f":"(V293>Inputs!$C$276)*(V293-Inputs!$C$276-V297-V298-V299-V300-V301)","v":0},{"$f":"(W293>Inputs!$C$276)*(W293-Inputs!$C$276-W297-W298-W299-W300-W301)","v":0},{"$f":"(X293>Inputs!$C$276)*(X293-Inputs!$C$276-X297-X298-X299-X300-X301)","v":0},{"$f":"(Y293>Inputs!$C$276)*(Y293-Inputs!$C$276-Y297-Y298-Y299-Y300-Y301)","v":0},{"$f":"(Z293>Inputs!$C$276)*(Z293-Inputs!$C$276-Z297-Z298-Z299-Z300-Z301)","v":0},{"$f":"(AA293>Inputs!$C$276)*(AA293-Inputs!$C$276-AA297-AA298-AA299-AA300-AA301)","v":0},{"$f":"(AB293>Inputs!$C$276)*(AB293-Inputs!$C$276-AB297-AB298-AB299-AB300-AB301)","v":0},{"$f":"(AC293>Inputs!$C$276)*(AC293-Inputs!$C$276-AC297-AC298-AC299-AC300-AC301)","v":0},{"$f":"(AD293>Inputs!$C$276)*(AD293-Inputs!$C$276-AD297-AD298-AD299-AD300-AD301)","v":299.99},{"$f":"(AE293>Inputs!$C$276)*(AE293-Inputs!$C$276-AE297-AE298-AE299-AE300-AE301)","v":299.99},{"$f":"(AF293>Inputs!$C$276)*(AF293-Inputs!$C$276-AF297-AF298-AF299-AF300-AF301)","v":299.99},{"$f":"(AG293>Inputs!$C$276)*(AG293-Inputs!$C$276-AG297-AG298-AG299-AG300-AG301)","v":299.99},{"$f":"(AH293>Inputs!$C$276)*(AH293-Inputs!$C$276-AH297-AH298-AH299-AH300-AH301)","v":299.99},{"$f":"(AI293>Inputs!$C$276)*(AI293-Inputs!$C$276-AI297-AI298-AI299-AI300-AI301)","v":299.99},{"$f":"(AJ293>Inputs!$C$276)*(AJ293-Inputs!$C$276-AJ297-AJ298-AJ299-AJ300-AJ301)","v":299.99},{"$f":"(AK293>Inputs!$C$276)*(AK293-Inputs!$C$276-AK297-AK298-AK299-AK300-AK301)","v":299.99},{"$f":"(AL293>Inputs!$C$276)*(AL293-Inputs!$C$276-AL297-AL298-AL299-AL300-AL301)","v":299.99},{"$f":"(AM293>Inputs!$C$276)*(AM293-Inputs!$C$276-AM297-AM298-AM299-AM300-AM301)","v":299.99},{"$f":"(AN293>Inputs!$C$276)*(AN293-Inputs!$C$276-AN297-AN298-AN299-AN300-AN301)","v":299.99},{"$f":"(AO293>Inputs!$C$276)*(AO293-Inputs!$C$276-AO297-AO298-AO299-AO300-AO301)","v":299.99},{"$f":"(AP293>Inputs!$C$276)*(AP293-Inputs!$C$276-AP297-AP298-AP299-AP300-AP301)","v":299.99},{"$f":"(AQ293>Inputs!$C$276)*(AQ293-Inputs!$C$276-AQ297-AQ298-AQ299-AQ300-AQ301)","v":299.99},{"$f":"(AR293>Inputs!$C$276)*(AR293-Inputs!$C$276-AR297-AR298-AR299-AR300-AR301)","v":299.99},{"$f":"(AS293>Inputs!$C$276)*(AS293-Inputs!$C$276-AS297-AS298-AS299-AS300-AS301)","v":299.99},{"$f":"(AT293>Inputs!$C$276)*(AT293-Inputs!$C$276-AT297-AT298-AT299-AT300-AT301)","v":299.99},{"$f":"(AU293>Inputs!$C$276)*(AU293-Inputs!$C$276-AU297-AU298-AU299-AU300-AU301)","v":299.99},{"$f":"(AV293>Inputs!$C$276)*(AV293-Inputs!$C$276-AV297-AV298-AV299-AV300-AV301)","v":299.99},{"$f":"(AW293>Inputs!$C$276)*(AW293-Inputs!$C$276-AW297-AW298-AW299-AW300-AW301)","v":299.99},{"$f":"(AX293>Inputs!$C$276)*(AX293-Inputs!$C$276-AX297-AX298-AX299-AX300-AX301)","v":299.99},{"$f":"(AY293>Inputs!$C$276)*(AY293-Inputs!$C$276-AY297-AY298-AY299-AY300-AY301)","v":299.99},{"$f":"(AZ293>Inputs!$C$276)*(AZ293-Inputs!$C$276-AZ297-AZ298-AZ299-AZ300-AZ301)","v":299.99},{"$f":"(BA293>Inputs!$C$276)*(BA293-Inputs!$C$276-BA297-BA298-BA299-BA300-BA301)","v":299.99},{"$f":"(BB293>Inputs!$C$276)*(BB293-Inputs!$C$276-BB297-BB298-BB299-BB300-BB301)","v":299.99},{"$f":"(BC293>Inputs!$C$276)*(BC293-Inputs!$C$276-BC297-BC298-BC299-BC300-BC301)","v":299.99},{"$f":"(BD293>Inputs!$C$276)*(BD293-Inputs!$C$276-BD297-BD298-BD299-BD300-BD301)","v":299.99},{"$f":"(BE293>Inputs!$C$276)*(BE293-Inputs!$C$276-BE297-BE298-BE299-BE300-BE301)","v":299.99},{"$f":"(BF293>Inputs!$C$276)*(BF293-Inputs!$C$276-BF297-BF298-BF299-BF300-BF301)","v":299.99},{"$f":"(BG293>Inputs!$C$276)*(BG293-Inputs!$C$276-BG297-BG298-BG299-BG300-BG301)","v":299.99},{"$f":"(BH293>Inputs!$C$276)*(BH293-Inputs!$C$276-BH297-BH298-BH299-BH300-BH301)","v":299.99},{"$f":"(BI293>Inputs!$C$276)*(BI293-Inputs!$C$276-BI297-BI298-BI299-BI300-BI301)","v":104.41307286082987},{"$f":"(BJ293>Inputs!$C$276)*(BJ293-Inputs!$C$276-BJ297-BJ298-BJ299-BJ300-BJ301)","v":104.41307286082987},{"$f":"(BK293>Inputs!$C$276)*(BK293-Inputs!$C$276-BK297-BK298-BK299-BK300-BK301)","v":104.41307286082987},{"$f":"(BL293>Inputs!$C$276)*(BL293-Inputs!$C$276-BL297-BL298-BL299-BL300-BL301)","v":104.41307286082987},{"$f":"(BM293>Inputs!$C$276)*(BM293-Inputs!$C$276-BM297-BM298-BM299-BM300-BM301)","v":0},{"$f":"(BN293>Inputs!$C$276)*(BN293-Inputs!$C$276-BN297-BN298-BN299-BN300-BN301)","v":0},{"$f":"(BO293>Inputs!$C$276)*(BO293-Inputs!$C$276-BO297-BO298-BO299-BO300-BO301)","v":0},{"$f":"(BP293>Inputs!$C$276)*(BP293-Inputs!$C$276-BP297-BP298-BP299-BP300-BP301)","v":0},{"$f":"(BQ293>Inputs!$C$276)*(BQ293-Inputs!$C$276-BQ297-BQ298-BQ299-BQ300-BQ301)","v":0},{"$f":"(BR293>Inputs!$C$276)*(BR293-Inputs!$C$276-BR297-BR298-BR299-BR300-BR301)","v":0},{"$f":"(BS293>Inputs!$C$276)*(BS293-Inputs!$C$276-BS297-BS298-BS299-BS300-BS301)","v":0},{"$f":"(BT293>Inputs!$C$276)*(BT293-Inputs!$C$276-BT297-BT298-BT299-BT300-BT301)","v":0},{"$f":"(BU293>Inputs!$C$276)*(BU293-Inputs!$C$276-BU297-BU298-BU299-BU300-BU301)","v":0},{"$f":"(BV293>Inputs!$C$276)*(BV293-Inputs!$C$276-BV297-BV298-BV299-BV300-BV301)","v":0},{"$f":"(BW293>Inputs!$C$276)*(BW293-Inputs!$C$276-BW297-BW298-BW299-BW300-BW301)","v":0},{"$f":"(BX293>Inputs!$C$276)*(BX293-Inputs!$C$276-BX297-BX298-BX299-BX300-BX301)","v":0},{"$f":"(BY293>Inputs!$C$276)*(BY293-Inputs!$C$276-BY297-BY298-BY299-BY300-BY301)","v":0},{"$f":"(BZ293>Inputs!$C$276)*(BZ293-Inputs!$C$276-BZ297-BZ298-BZ299-BZ300-BZ301)","v":0},{"$f":"(CA293>Inputs!$C$276)*(CA293-Inputs!$C$276-CA297-CA298-CA299-CA300-CA301)","v":0},{"$f":"(CB293>Inputs!$C$276)*(CB293-Inputs!$C$276-CB297-CB298-CB299-CB300-CB301)","v":0},{"$f":"(CC293>Inputs!$C$276)*(CC293-Inputs!$C$276-CC297-CC298-CC299-CC300-CC301)","v":0},{"$f":"(CD293>Inputs!$C$276)*(CD293-Inputs!$C$276-CD297-CD298-CD299-CD300-CD301)","v":0},{"$f":"(CE293>Inputs!$C$276)*(CE293-Inputs!$C$276-CE297-CE298-CE299-CE300-CE301)","v":0},{"$f":"(CF293>Inputs!$C$276)*(CF293-Inputs!$C$276-CF297-CF298-CF299-CF300-CF301)","v":0},{"$f":"(CG293>Inputs!$C$276)*(CG293-Inputs!$C$276-CG297-CG298-CG299-CG300-CG301)","v":0},{"$f":"(CH293>Inputs!$C$276)*(CH293-Inputs!$C$276-CH297-CH298-CH299-CH300-CH301)","v":0},{"$f":"(CI293>Inputs!$C$276)*(CI293-Inputs!$C$276-CI297-CI298-CI299-CI300-CI301)","v":0},{"$f":"(CJ293>Inputs!$C$276)*(CJ293-Inputs!$C$276-CJ297-CJ298-CJ299-CJ300-CJ301)","v":0},{"$f":"(CK293>Inputs!$C$276)*(CK293-Inputs!$C$276-CK297-CK298-CK299-CK300-CK301)","v":0},{"$f":"(CL293>Inputs!$C$276)*(CL293-Inputs!$C$276-CL297-CL298-CL299-CL300-CL301)","v":0},{"$f":"(CM293>Inputs!$C$276)*(CM293-Inputs!$C$276-CM297-CM298-CM299-CM300-CM301)","v":0},{"$f":"(CN293>Inputs!$C$276)*(CN293-Inputs!$C$276-CN297-CN298-CN299-CN300-CN301)","v":0},{"$f":"(CO293>Inputs!$C$276)*(CO293-Inputs!$C$276-CO297-CO298-CO299-CO300-CO301)","v":0},{"$f":"(CP293>Inputs!$C$276)*(CP293-Inputs!$C$276-CP297-CP298-CP299-CP300-CP301)","v":0},{"$f":"(CQ293>Inputs!$C$276)*(CQ293-Inputs!$C$276-CQ297-CQ298-CQ299-CQ300-CQ301)","v":0},{"$f":"(CR293>Inputs!$C$276)*(CR293-Inputs!$C$276-CR297-CR298-CR299-CR300-CR301)","v":0},{"$f":"(CS293>Inputs!$C$276)*(CS293-Inputs!$C$276-CS297-CS298-CS299-CS300-CS301)","v":0},{"$f":"(CT293>Inputs!$C$276)*(CT293-Inputs!$C$276-CT297-CT298-CT299-CT300-CT301)","v":0},{"$f":"(CU293>Inputs!$C$276)*(CU293-Inputs!$C$276-CU297-CU298-CU299-CU300-CU301)","v":0},{"$f":"(CV293>Inputs!$C$276)*(CV293-Inputs!$C$276-CV297-CV298-CV299-CV300-CV301)","v":0}]
[{"$nulls":4},"Tier 3",null,"mmcf",null,null,{"$f":"(J293>Inputs!$C$277)*(J293-Inputs!$C$277-J298-J299-J300-J301)","v":0},{"$f":"(K293>Inputs!$C$277)*(K293-Inputs!$C$277-K298-K299-K300-K301)","v":0},{"$f":"(L293>Inputs!$C$277)*(L293-Inputs!$C$277-L298-L299-L300-L301)","v":0},{"$f":"(M293>Inputs!$C$277)*(M293-Inputs!$C$277-M298-M299-M300-M301)","v":0},{"$f":"(N293>Inputs!$C$277)*(N293-Inputs!$C$277-N298-N299-N300-N301)","v":0},{"$f":"(O293>Inputs!$C$277)*(O293-Inputs!$C$277-O298-O299-O300-O301)","v":0},{"$f":"(P293>Inputs!$C$277)*(P293-Inputs!$C$277-P298-P299-P300-P301)","v":0},{"$f":"(Q293>Inputs!$C$277)*(Q293-Inputs!$C$277-Q298-Q299-Q300-Q301)","v":0},{"$f":"(R293>Inputs!$C$277)*(R293-Inputs!$C$277-R298-R299-R300-R301)","v":0},{"$f":"(S293>Inputs!$C$277)*(S293-Inputs!$C$277-S298-S299-S300-S301)","v":0},{"$f":"(T293>Inputs!$C$277)*(T293-Inputs!$C$277-T298-T299-T300-T301)","v":0},{"$f":"(U293>Inputs!$C$277)*(U293-Inputs!$C$277-U298-U299-U300-U301)","v":0},{"$f":"(V293>Inputs!$C$277)*(V293-Inputs!$C$277-V298-V299-V300-V301)","v":0},{"$f":"(W293>Inputs!$C$277)*(W293-Inputs!$C$277-W298-W299-W300-W301)","v":0},{"$f":"(X293>Inputs!$C$277)*(X293-Inputs!$C$277-X298-X299-X300-X301)","v":0},{"$f":"(Y293>Inputs!$C$277)*(Y293-Inputs!$C$277-Y298-Y299-Y300-Y301)","v":0},{"$f":"(Z293>Inputs!$C$277)*(Z293-Inputs!$C$277-Z298-Z299-Z300-Z301)","v":0},{"$f":"(AA293>Inputs!$C$277)*(AA293-Inputs!$C$277-AA298-AA299-AA300-AA301)","v":0},{"$f":"(AB293>Inputs!$C$277)*(AB293-Inputs!$C$277-AB298-AB299-AB300-AB301)","v":0},{"$f":"(AC293>Inputs!$C$277)*(AC293-Inputs!$C$277-AC298-AC299-AC300-AC301)","v":0},{"$f":"(AD293>Inputs!$C$277)*(AD293-Inputs!$C$277-AD298-AD299-AD300-AD301)","v":295.81297043780785},{"$f":"(AE293>Inputs!$C$277)*(AE293-Inputs!$C$277-AE298-AE299-AE300-AE301)","v":300},{"$f":"(AF293>Inputs!$C$277)*(AF293-Inputs!$C$277-AF298-AF299-AF300-AF301)","v":300},{"$f":"(AG293>Inputs!$C$277)*(AG293-Inputs!$C$277-AG298-AG299-AG300-AG301)","v":300},{"$f":"(AH293>Inputs!$C$277)*(AH293-Inputs!$C$277-AH298-AH299-AH300-AH301)","v":300},{"$f":"(AI293>Inputs!$C$277)*(AI293-Inputs!$C$277-AI298-AI299-AI300-AI301)","v":300},{"$f":"(AJ293>Inputs!$C$277)*(AJ293-Inputs!$C$277-AJ298-AJ299-AJ300-AJ301)","v":300},{"$f":"(AK293>Inputs!$C$277)*(AK293-Inputs!$C$277-AK298-AK299-AK300-AK301)","v":300},{"$f":"(AL293>Inputs!$C$277)*(AL293-Inputs!$C$277-AL298-AL299-AL300-AL301)","v":300},{"$f":"(AM293>Inputs!$C$277)*(AM293-Inputs!$C$277-AM298-AM299-AM300-AM301)","v":300},{"$f":"(AN293>Inputs!$C$277)*(AN293-Inputs!$C$277-AN298-AN299-AN300-AN301)","v":300},{"$f":"(AO293>Inputs!$C$277)*(AO293-Inputs!$C$277-AO298-AO299-AO300-AO301)","v":300},{"$f":"(AP293>Inputs!$C$277)*(AP293-Inputs!$C$277-AP298-AP299-AP300-AP301)","v":300},{"$f":"(AQ293>Inputs!$C$277)*(AQ293-Inputs!$C$277-AQ298-AQ299-AQ300-AQ301)","v":300},{"$f":"(AR293>Inputs!$C$277)*(AR293-Inputs!$C$277-AR298-AR299-AR300-AR301)","v":300},{"$f":"(AS293>Inputs!$C$277)*(AS293-Inputs!$C$277-AS298-AS299-AS300-AS301)","v":300},{"$f":"(AT293>Inputs!$C$277)*(AT293-Inputs!$C$277-AT298-AT299-AT300-AT301)","v":300},{"$f":"(AU293>Inputs!$C$277)*(AU293-Inputs!$C$277-AU298-AU299-AU300-AU301)","v":300},{"$f":"(AV293>Inputs!$C$277)*(AV293-Inputs!$C$277-AV298-AV299-AV300-AV301)","v":300},{"$f":"(AW293>Inputs!$C$277)*(AW293-Inputs!$C$277-AW298-AW299-AW300-AW301)","v":300},{"$f":"(AX293>Inputs!$C$277)*(AX293-Inputs!$C$277-AX298-AX299-AX300-AX301)","v":300},{"$f":"(AY293>Inputs!$C$277)*(AY293-Inputs!$C$277-AY298-AY299-AY300-AY301)","v":300},{"$f":"(AZ293>Inputs!$C$277)*(AZ293-Inputs!$C$277-AZ298-AZ299-AZ300-AZ301)","v":300},{"$f":"(BA293>Inputs!$C$277)*(BA293-Inputs!$C$277-BA298-BA299-BA300-BA301)","v":300},{"$f":"(BB293>Inputs!$C$277)*(BB293-Inputs!$C$277-BB298-BB299-BB300-BB301)","v":300},{"$f":"(BC293>Inputs!$C$277)*(BC293-Inputs!$C$277-BC298-BC299-BC300-BC301)","v":300},{"$f":"(BD293>Inputs!$C$277)*(BD293-Inputs!$C$277-BD298-BD299-BD300-BD301)","v":300},{"$f":"(BE293>Inputs!$C$277)*(BE293-Inputs!$C$277-BE298-BE299-BE300-BE301)","v":300},{"$f":"(BF293>Inputs!$C$277)*(BF293-Inputs!$C$277-BF298-BF299-BF300-BF301)","v":300},{"$f":"(BG293>Inputs!$C$277)*(BG293-Inputs!$C$277-BG298-BG299-BG300-BG301)","v":300},{"$f":"(BH293>Inputs!$C$277)*(BH293-Inputs!$C$277-BH298-BH299-BH300-BH301)","v":152.49258971232229},{"$f":"(BI293>Inputs!$C$277)*(BI293-Inputs!$C$277-BI298-BI299-BI300-BI301)","v":0},{"$f":"(BJ293>Inputs!$C$277)*(BJ293-Inputs!$C$277-BJ298-BJ299-BJ300-BJ301)","v":0},{"$f":"(BK293>Inputs!$C$277)*(BK293-Inputs!$C$277-BK298-BK299-BK300-BK301)","v":0},{"$f":"(BL293>Inputs!$C$277)*(BL293-Inputs!$C$277-BL298-BL299-BL300-BL301)","v":0},{"$f":"(BM293>Inputs!$C$277)*(BM293-Inputs!$C$277-BM298-BM299-BM300-BM301)","v":0},{"$f":"(BN293>Inputs!$C$277)*(BN293-Inputs!$C$277-BN298-BN299-BN300-BN301)","v":0},{"$f":"(BO293>Inputs!$C$277)*(BO293-Inputs!$C$277-BO298-BO299-BO300-BO301)","v":0},{"$f":"(BP293>Inputs!$C$277)*(BP293-Inputs!$C$277-BP298-BP299-BP300-BP301)","v":0},{"$f":"(BQ293>Inputs!$C$277)*(BQ293-Inputs!$C$277-BQ298-BQ299-BQ300-BQ301)","v":0},{"$f":"(BR293>Inputs!$C$277)*(BR293-Inputs!$C$277-BR298-BR299-BR300-BR301)","v":0},{"$f":"(BS293>Inputs!$C$277)*(BS293-Inputs!$C$277-BS298-BS299-BS300-BS301)","v":0},{"$f":"(BT293>Inputs!$C$277)*(BT293-Inputs!$C$277-BT298-BT299-BT300-BT301)","v":0},{"$f":"(BU293>Inputs!$C$277)*(BU293-Inputs!$C$277-BU298-BU299-BU300-BU301)","v":0},{"$f":"(BV293>Inputs!$C$277)*(BV293-Inputs!$C$277-BV298-BV299-BV300-BV301)","v":0},{"$f":"(BW293>Inputs!$C$277)*(BW293-Inputs!$C$277-BW298-BW299-BW300-BW301)","v":0},{"$f":"(BX293>Inputs!$C$277)*(BX293-Inputs!$C$277-BX298-BX299-BX300-BX301)","v":0},{"$f":"(BY293>Inputs!$C$277)*(BY293-Inputs!$C$277-BY298-BY299-BY300-BY301)","v":0},{"$f":"(BZ293>Inputs!$C$277)*(BZ293-Inputs!$C$277-BZ298-BZ299-BZ300-BZ301)","v":0},{"$f":"(CA293>Inputs!$C$277)*(CA293-Inputs!$C$277-CA298-CA299-CA300-CA301)","v":0},{"$f":"(CB293>Inputs!$C$277)*(CB293-Inputs!$C$277-CB298-CB299-CB300-CB301)","v":0},{"$f":"(CC293>Inputs!$C$277)*(CC293-Inputs!$C$277-CC298-CC299-CC300-CC301)","v":0},{"$f":"(CD293>Inputs!$C$277)*(CD293-Inputs!$C$277-CD298-CD299-CD300-CD301)","v":0},{"$f":"(CE293>Inputs!$C$277)*(CE293-Inputs!$C$277-CE298-CE299-CE300-CE301)","v":0},{"$f":"(CF293>Inputs!$C$277)*(CF293-Inputs!$C$277-CF298-CF299-CF300-CF301)","v":0},{"$f":"(CG293>Inputs!$C$277)*(CG293-Inputs!$C$277-CG298-CG299-CG300-CG301)","v":0},{"$f":"(CH293>Inputs!$C$277)*(CH293-Inputs!$C$277-CH298-CH299-CH300-CH301)","v":0},{"$f":"(CI293>Inputs!$C$277)*(CI293-Inputs!$C$277-CI298-CI299-CI300-CI301)","v":0},{"$f":"(CJ293>Inputs!$C$277)*(CJ293-Inputs!$C$277-CJ298-CJ299-CJ300-CJ301)","v":0},{"$f":"(CK293>Inputs!$C$277)*(CK293-Inputs!$C$277-CK298-CK299-CK300-CK301)","v":0},{"$f":"(CL293>Inputs!$C$277)*(CL293-Inputs!$C$277-CL298-CL299-CL300-CL301)","v":0},{"$f":"(CM293>Inputs!$C$277)*(CM293-Inputs!$C$277-CM298-CM299-CM300-CM301)","v":0},{"$f":"(CN293>Inputs!$C$277)*(CN293-Inputs!$C$277-CN298-CN299-CN300-CN301)","v":0},{"$f":"(CO293>Inputs!$C$277)*(CO293-Inputs!$C$277-CO298-CO299-CO300-CO301)","v":0},{"$f":"(CP293>Inputs!$C$277)*(CP293-Inputs!$C$277-CP298-CP299-CP300-CP301)","v":0},{"$f":"(CQ293>Inputs!$C$277)*(CQ293-Inputs!$C$277-CQ298-CQ299-CQ300-CQ301)","v":0},{"$f":"(CR293>Inputs!$C$277)*(CR293-Inputs!$C$277-CR298-CR299-CR300-CR301)","v":0},{"$f":"(CS293>Inputs!$C$277)*(CS293-Inputs!$C$277-CS298-CS299-CS300-CS301)","v":0},{"$f":"(CT293>Inputs!$C$277)*(CT293-Inputs!$C$277-CT298-CT299-CT300-CT301)","v":0},{"$f":"(CU293>Inputs!$C$277)*(CU293-Inputs!$C$277-CU298-CU299-CU300-CU301)","v":0},{"$f":"(CV293>Inputs!$C$277)*(CV293-Inputs!$C$277-CV298-CV299-CV300-CV301)","v":0}]
[{"$nulls":4},"Tier 4",null,"mmcf",null,null,{"$f":"(J293>Inputs!$C$278)*(J293-Inputs!$C$278-J299-J300-J301)","v":0},{"$f":"(K293>Inputs!$C$278)*(K293-Inputs!$C$278-K299-K300-K301)","v":0},{"$f":"(L293>Inputs!$C$278)*(L293-Inputs!$C$278-L299-L300-L301)","v":0},{"$f":"(M293>Inputs!$C$278)*(M293-Inputs!$C$278-M299-M300-M301)","v":0},{"$f":"(N293>Inputs!$C$278)*(N293-Inputs!$C$278-N299-N300-N301)","v":0},{"$f":"(O293>Inputs!$C$278)*(O293-Inputs!$C$278-O299-O300-O301)","v":0},{"$f":"(P293>Inputs!$C$278)*(P293-Inputs!$C$278-P299-P300-P301)","v":0},{"$f":"(Q293>Inputs!$C$278)*(Q293-Inputs!$C$278-Q299-Q300-Q301)","v":0},{"$f":"(R293>Inputs!$C$278)*(R293-Inputs!$C$278-R299-R300-R301)","v":0},{"$f":"(S293>Inputs!$C$278)*(S293-Inputs!$C$278-S299-S300-S301)","v":0},{"$f":"(T293>Inputs!$C$278)*(T293-Inputs!$C$278-T299-T300-T301)","v":0},{"$f":"(U293>Inputs!$C$278)*(U293-Inputs!$C$278-U299-U300-U301)","v":0},{"$f":"(V293>Inputs!$C$278)*(V293-Inputs!$C$278-V299-V300-V301)","v":0},{"$f":"(W293>Inputs!$C$278)*(W293-Inputs!$C$278-W299-W300-W301)","v":0},{"$f":"(X293>Inputs!$C$278)*(X293-Inputs!$C$278-X299-X300-X301)","v":0},{"$f":"(Y293>Inputs!$C$278)*(Y293-Inputs!$C$278-Y299-Y300-Y301)","v":0},{"$f":"(Z293>Inputs!$C$278)*(Z293-Inputs!$C$278-Z299-Z300-Z301)","v":0},{"$f":"(AA293>Inputs!$C$278)*(AA293-Inputs!$C$278-AA299-AA300-AA301)","v":0},{"$f":"(AB293>Inputs!$C$278)*(AB293-Inputs!$C$278-AB299-AB300-AB301)","v":0},{"$f":"(AC293>Inputs!$C$278)*(AC293-Inputs!$C$278-AC299-AC300-AC301)","v":0},{"$f":"(AD293>Inputs!$C$278)*(AD293-Inputs!$C$278-AD299-AD300-AD301)","v":0},{"$f":"(AE293>Inputs!$C$278)*(AE293-Inputs!$C$278-AE299-AE300-AE301)","v":300},{"$f":"(AF293>Inputs!$C$278)*(AF293-Inputs!$C$278-AF299-AF300-AF301)","v":300},{"$f":"(AG293>Inputs!$C$278)*(AG293-Inputs!$C$278-AG299-AG300-AG301)","v":300},{"$f":"(AH293>Inputs!$C$278)*(AH293-Inputs!$C$278-AH299-AH300-AH301)","v":300},{"$f":"(AI293>Inputs!$C$278)*(AI293-Inputs!$C$278-AI299-AI300-AI301)","v":300},{"$f":"(AJ293>Inputs!$C$278)*(AJ293-Inputs!$C$278-AJ299-AJ300-AJ301)","v":300},{"$f":"(AK293>Inputs!$C$278)*(AK293-Inputs!$C$278-AK299-AK300-AK301)","v":300},{"$f":"(AL293>Inputs!$C$278)*(AL293-Inputs!$C$278-AL299-AL300-AL301)","v":300},{"$f":"(AM293>Inputs!$C$278)*(AM293-Inputs!$C$278-AM299-AM300-AM301)","v":300},{"$f":"(AN293>Inputs!$C$278)*(AN293-Inputs!$C$278-AN299-AN300-AN301)","v":300},{"$f":"(AO293>Inputs!$C$278)*(AO293-Inputs!$C$278-AO299-AO300-AO301)","v":300},{"$f":"(AP293>Inputs!$C$278)*(AP293-Inputs!$C$278-AP299-AP300-AP301)","v":300},{"$f":"(AQ293>Inputs!$C$278)*(AQ293-Inputs!$C$278-AQ299-AQ300-AQ301)","v":300},{"$f":"(AR293>Inputs!$C$278)*(AR293-Inputs!$C$278-AR299-AR300-AR301)","v":300},{"$f":"(AS293>Inputs!$C$278)*(AS293-Inputs!$C$278-AS299-AS300-AS301)","v":300},{"$f":"(AT293>Inputs!$C$278)*(AT293-Inputs!$C$278-AT299-AT300-AT301)","v":300},{"$f":"(AU293>Inputs!$C$278)*(AU293-Inputs!$C$278-AU299-AU300-AU301)","v":300},{"$f":"(AV293>Inputs!$C$278)*(AV293-Inputs!$C$278-AV299-AV300-AV301)","v":300},{"$f":"(AW293>Inputs!$C$278)*(AW293-Inputs!$C$278-AW299-AW300-AW301)","v":300},{"$f":"(AX293>Inputs!$C$278)*(AX293-Inputs!$C$278-AX299-AX300-AX301)","v":300},{"$f":"(AY293>Inputs!$C$278)*(AY293-Inputs!$C$278-AY299-AY300-AY301)","v":300},{"$f":"(AZ293>Inputs!$C$278)*(AZ293-Inputs!$C$278-AZ299-AZ300-AZ301)","v":300},{"$f":"(BA293>Inputs!$C$278)*(BA293-Inputs!$C$278-BA299-BA300-BA301)","v":300},{"$f":"(BB293>Inputs!$C$278)*(BB293-Inputs!$C$278-BB299-BB300-BB301)","v":300},{"$f":"(BC293>Inputs!$C$278)*(BC293-Inputs!$C$278-BC299-BC300-BC301)","v":300},{"$f":"(BD293>Inputs!$C$278)*(BD293-Inputs!$C$278-BD299-BD300-BD301)","v":300},{"$f":"(BE293>Inputs!$C$278)*(BE293-Inputs!$C$278-BE299-BE300-BE301)","v":300},{"$f":"(BF293>Inputs!$C$278)*(BF293-Inputs!$C$278-BF299-BF300-BF301)","v":300},{"$f":"(BG293>Inputs!$C$278)*(BG293-Inputs!$C$278-BG299-BG300-BG301)","v":300},{"$f":"(BH293>Inputs!$C$278)*(BH293-Inputs!$C$278-BH299-BH300-BH301)","v":0},{"$f":"(BI293>Inputs!$C$278)*(BI293-Inputs!$C$278-BI299-BI300-BI301)","v":0},{"$f":"(BJ293>Inputs!$C$278)*(BJ293-Inputs!$C$278-BJ299-BJ300-BJ301)","v":0},{"$f":"(BK293>Inputs!$C$278)*(BK293-Inputs!$C$278-BK299-BK300-BK301)","v":0},{"$f":"(BL293>Inputs!$C$278)*(BL293-Inputs!$C$278-BL299-BL300-BL301)","v":0},{"$f":"(BM293>Inputs!$C$278)*(BM293-Inputs!$C$278-BM299-BM300-BM301)","v":0},{"$f":"(BN293>Inputs!$C$278)*(BN293-Inputs!$C$278-BN299-BN300-BN301)","v":0},{"$f":"(BO293>Inputs!$C$278)*(BO293-Inputs!$C$278-BO299-BO300-BO301)","v":0},{"$f":"(BP293>Inputs!$C$278)*(BP293-Inputs!$C$278-BP299-BP300-BP301)","v":0},{"$f":"(BQ293>Inputs!$C$278)*(BQ293-Inputs!$C$278-BQ299-BQ300-BQ301)","v":0},{"$f":"(BR293>Inputs!$C$278)*(BR293-Inputs!$C$278-BR299-BR300-BR301)","v":0},{"$f":"(BS293>Inputs!$C$278)*(BS293-Inputs!$C$278-BS299-BS300-BS301)","v":0},{"$f":"(BT293>Inputs!$C$278)*(BT293-Inputs!$C$278-BT299-BT300-BT301)","v":0},{"$f":"(BU293>Inputs!$C$278)*(BU293-Inputs!$C$278-BU299-BU300-BU301)","v":0},{"$f":"(BV293>Inputs!$C$278)*(BV293-Inputs!$C$278-BV299-BV300-BV301)","v":0},{"$f":"(BW293>Inputs!$C$278)*(BW293-Inputs!$C$278-BW299-BW300-BW301)","v":0},{"$f":"(BX293>Inputs!$C$278)*(BX293-Inputs!$C$278-BX299-BX300-BX301)","v":0},{"$f":"(BY293>Inputs!$C$278)*(BY293-Inputs!$C$278-BY299-BY300-BY301)","v":0},{"$f":"(BZ293>Inputs!$C$278)*(BZ293-Inputs!$C$278-BZ299-BZ300-BZ301)","v":0},{"$f":"(CA293>Inputs!$C$278)*(CA293-Inputs!$C$278-CA299-CA300-CA301)","v":0},{"$f":"(CB293>Inputs!$C$278)*(CB293-Inputs!$C$278-CB299-CB300-CB301)","v":0},{"$f":"(CC293>Inputs!$C$278)*(CC293-Inputs!$C$278-CC299-CC300-CC301)","v":0},{"$f":"(CD293>Inputs!$C$278)*(CD293-Inputs!$C$278-CD299-CD300-CD301)","v":0},{"$f":"(CE293>Inputs!$C$278)*(CE293-Inputs!$C$278-CE299-CE300-CE301)","v":0},{"$f":"(CF293>Inputs!$C$278)*(CF293-Inputs!$C$278-CF299-CF300-CF301)","v":0},{"$f":"(CG293>Inputs!$C$278)*(CG293-Inputs!$C$278-CG299-CG300-CG301)","v":0},{"$f":"(CH293>Inputs!$C$278)*(CH293-Inputs!$C$278-CH299-CH300-CH301)","v":0},{"$f":"(CI293>Inputs!$C$278)*(CI293-Inputs!$C$278-CI299-CI300-CI301)","v":0},{"$f":"(CJ293>Inputs!$C$278)*(CJ293-Inputs!$C$278-CJ299-CJ300-CJ301)","v":0},{"$f":"(CK293>Inputs!$C$278)*(CK293-Inputs!$C$278-CK299-CK300-CK301)","v":0},{"$f":"(CL293>Inputs!$C$278)*(CL293-Inputs!$C$278-CL299-CL300-CL301)","v":0},{"$f":"(CM293>Inputs!$C$278)*(CM293-Inputs!$C$278-CM299-CM300-CM301)","v":0},{"$f":"(CN293>Inputs!$C$278)*(CN293-Inputs!$C$278-CN299-CN300-CN301)","v":0},{"$f":"(CO293>Inputs!$C$278)*(CO293-Inputs!$C$278-CO299-CO300-CO301)","v":0},{"$f":"(CP293>Inputs!$C$278)*(CP293-Inputs!$C$278-CP299-CP300-CP301)","v":0},{"$f":"(CQ293>Inputs!$C$278)*(CQ293-Inputs!$C$278-CQ299-CQ300-CQ301)","v":0},{"$f":"(CR293>Inputs!$C$278)*(CR293-Inputs!$C$278-CR299-CR300-CR301)","v":0},{"$f":"(CS293>Inputs!$C$278)*(CS293-Inputs!$C$278-CS299-CS300-CS301)","v":0},{"$f":"(CT293>Inputs!$C$278)*(CT293-Inputs!$C$278-CT299-CT300-CT301)","v":0},{"$f":"(CU293>Inputs!$C$278)*(CU293-Inputs!$C$278-CU299-CU300-CU301)","v":0},{"$f":"(CV293>Inputs!$C$278)*(CV293-Inputs!$C$278-CV299-CV300-CV301)","v":0}]
[{"$nulls":4},"Tier 5",null,"mmcf",null,null,{"$f":"(J293>Inputs!$C$279)*(J293-Inputs!$C$279-J300-J301)","v":0},{"$f":"(K293>Inputs!$C$279)*(K293-Inputs!$C$279-K300-K301)","v":0},{"$f":"(L293>Inputs!$C$279)*(L293-Inputs!$C$279-L300-L301)","v":0},{"$f":"(M293>Inputs!$C$279)*(M293-Inputs!$C$279-M300-M301)","v":0},{"$f":"(N293>Inputs!$C$279)*(N293-Inputs!$C$279-N300-N301)","v":0},{"$f":"(O293>Inputs!$C$279)*(O293-Inputs!$C$279-O300-O301)","v":0},{"$f":"(P293>Inputs!$C$279)*(P293-Inputs!$C$279-P300-P301)","v":0},{"$f":"(Q293>Inputs!$C$279)*(Q293-Inputs!$C$279-Q300-Q301)","v":0},{"$f":"(R293>Inputs!$C$279)*(R293-Inputs!$C$279-R300-R301)","v":0},{"$f":"(S293>Inputs!$C$279)*(S293-Inputs!$C$279-S300-S301)","v":0},{"$f":"(T293>Inputs!$C$279)*(T293-Inputs!$C$279-T300-T301)","v":0},{"$f":"(U293>Inputs!$C$279)*(U293-Inputs!$C$279-U300-U301)","v":0},{"$f":"(V293>Inputs!$C$279)*(V293-Inputs!$C$279-V300-V301)","v":0},{"$f":"(W293>Inputs!$C$279)*(W293-Inputs!$C$279-W300-W301)","v":0},{"$f":"(X293>Inputs!$C$279)*(X293-Inputs!$C$279-X300-X301)","v":0},{"$f":"(Y293>Inputs!$C$279)*(Y293-Inputs!$C$279-Y300-Y301)","v":0},{"$f":"(Z293>Inputs!$C$279)*(Z293-Inputs!$C$279-Z300-Z301)","v":0},{"$f":"(AA293>Inputs!$C$279)*(AA293-Inputs!$C$279-AA300-AA301)","v":0},{"$f":"(AB293>Inputs!$C$279)*(AB293-Inputs!$C$279-AB300-AB301)","v":0},{"$f":"(AC293>Inputs!$C$279)*(AC293-Inputs!$C$279-AC300-AC301)","v":0},{"$f":"(AD293>Inputs!$C$279)*(AD293-Inputs!$C$279-AD300-AD301)","v":0},{"$f":"(AE293>Inputs!$C$279)*(AE293-Inputs!$C$279-AE300-AE301)","v":291.61594087561571},{"$f":"(AF293>Inputs!$C$279)*(AF293-Inputs!$C$279-AF300-AF301)","v":291.61594087561571},{"$f":"(AG293>Inputs!$C$279)*(AG293-Inputs!$C$279-AG300-AG301)","v":291.61594087561571},{"$f":"(AH293>Inputs!$C$279)*(AH293-Inputs!$C$279-AH300-AH301)","v":291.61594087561571},{"$f":"(AI293>Inputs!$C$279)*(AI293-Inputs!$C$279-AI300-AI301)","v":291.61594087561571},{"$f":"(AJ293>Inputs!$C$279)*(AJ293-Inputs!$C$279-AJ300-AJ301)","v":291.61594087561571},{"$f":"(AK293>Inputs!$C$279)*(AK293-Inputs!$C$279-AK300-AK301)","v":291.61594087561571},{"$f":"(AL293>Inputs!$C$279)*(AL293-Inputs!$C$279-AL300-AL301)","v":291.61594087561571},{"$f":"(AM293>Inputs!$C$279)*(AM293-Inputs!$C$279-AM300-AM301)","v":291.61594087561571},{"$f":"(AN293>Inputs!$C$279)*(AN293-Inputs!$C$279-AN300-AN301)","v":291.61594087561571},{"$f":"(AO293>Inputs!$C$279)*(AO293-Inputs!$C$279-AO300-AO301)","v":291.61594087561571},{"$f":"(AP293>Inputs!$C$279)*(AP293-Inputs!$C$279-AP300-AP301)","v":291.61594087561571},{"$f":"(AQ293>Inputs!$C$279)*(AQ293-Inputs!$C$279-AQ300-AQ301)","v":291.61594087561571},{"$f":"(AR293>Inputs!$C$279)*(AR293-Inputs!$C$279-AR300-AR301)","v":291.61594087561571},{"$f":"(AS293>Inputs!$C$279)*(AS293-Inputs!$C$279-AS300-AS301)","v":291.61594087561571},{"$f":"(AT293>Inputs!$C$279)*(AT293-Inputs!$C$279-AT300-AT301)","v":291.61594087561571},{"$f":"(AU293>Inputs!$C$279)*(AU293-Inputs!$C$279-AU300-AU301)","v":291.61594087561571},{"$f":"(AV293>Inputs!$C$279)*(AV293-Inputs!$C$279-AV300-AV301)","v":291.61594087561571},{"$f":"(AW293>Inputs!$C$279)*(AW293-Inputs!$C$279-AW300-AW301)","v":291.61594087561571},{"$f":"(AX293>Inputs!$C$279)*(AX293-Inputs!$C$279-AX300-AX301)","v":291.61594087561571},{"$f":"(AY293>Inputs!$C$279)*(AY293-Inputs!$C$279-AY300-AY301)","v":291.61594087561571},{"$f":"(AZ293>Inputs!$C$279)*(AZ293-Inputs!$C$279-AZ300-AZ301)","v":291.61594087561571},{"$f":"(BA293>Inputs!$C$279)*(BA293-Inputs!$C$279-BA300-BA301)","v":291.61594087561571},{"$f":"(BB293>Inputs!$C$279)*(BB293-Inputs!$C$279-BB300-BB301)","v":291.61594087561571},{"$f":"(BC293>Inputs!$C$279)*(BC293-Inputs!$C$279-BC300-BC301)","v":291.61594087561571},{"$f":"(BD293>Inputs!$C$279)*(BD293-Inputs!$C$279-BD300-BD301)","v":291.61594087561571},{"$f":"(BE293>Inputs!$C$279)*(BE293-Inputs!$C$279-BE300-BE301)","v":291.61594087561571},{"$f":"(BF293>Inputs!$C$279)*(BF293-Inputs!$C$279-BF300-BF301)","v":291.61594087561571},{"$f":"(BG293>Inputs!$C$279)*(BG293-Inputs!$C$279-BG300-BG301)","v":291.61594087561571},{"$f":"(BH293>Inputs!$C$279)*(BH293-Inputs!$C$279-BH300-BH301)","v":0},{"$f":"(BI293>Inputs!$C$279)*(BI293-Inputs!$C$279-BI300-BI301)","v":0},{"$f":"(BJ293>Inputs!$C$279)*(BJ293-Inputs!$C$279-BJ300-BJ301)","v":0},{"$f":"(BK293>Inputs!$C$279)*(BK293-Inputs!$C$279-BK300-BK301)","v":0},{"$f":"(BL293>Inputs!$C$279)*(BL293-Inputs!$C$279-BL300-BL301)","v":0},{"$f":"(BM293>Inputs!$C$279)*(BM293-Inputs!$C$279-BM300-BM301)","v":0},{"$f":"(BN293>Inputs!$C$279)*(BN293-Inputs!$C$279-BN300-BN301)","v":0},{"$f":"(BO293>Inputs!$C$279)*(BO293-Inputs!$C$279-BO300-BO301)","v":0},{"$f":"(BP293>Inputs!$C$279)*(BP293-Inputs!$C$279-BP300-BP301)","v":0},{"$f":"(BQ293>Inputs!$C$279)*(BQ293-Inputs!$C$279-BQ300-BQ301)","v":0},{"$f":"(BR293>Inputs!$C$279)*(BR293-Inputs!$C$279-BR300-BR301)","v":0},{"$f":"(BS293>Inputs!$C$279)*(BS293-Inputs!$C$279-BS300-BS301)","v":0},{"$f":"(BT293>Inputs!$C$279)*(BT293-Inputs!$C$279-BT300-BT301)","v":0},{"$f":"(BU293>Inputs!$C$279)*(BU293-Inputs!$C$279-BU300-BU301)","v":0},{"$f":"(BV293>Inputs!$C$279)*(BV293-Inputs!$C$279-BV300-BV301)","v":0},{"$f":"(BW293>Inputs!$C$279)*(BW293-Inputs!$C$279-BW300-BW301)","v":0},{"$f":"(BX293>Inputs!$C$279)*(BX293-Inputs!$C$279-BX300-BX301)","v":0},{"$f":"(BY293>Inputs!$C$279)*(BY293-Inputs!$C$279-BY300-BY301)","v":0},{"$f":"(BZ293>Inputs!$C$279)*(BZ293-Inputs!$C$279-BZ300-BZ301)","v":0},{"$f":"(CA293>Inputs!$C$279)*(CA293-Inputs!$C$279-CA300-CA301)","v":0},{"$f":"(CB293>Inputs!$C$279)*(CB293-Inputs!$C$279-CB300-CB301)","v":0},{"$f":"(CC293>Inputs!$C$279)*(CC293-Inputs!$C$279-CC300-CC301)","v":0},{"$f":"(CD293>Inputs!$C$279)*(CD293-Inputs!$C$279-CD300-CD301)","v":0},{"$f":"(CE293>Inputs!$C$279)*(CE293-Inputs!$C$279-CE300-CE301)","v":0},{"$f":"(CF293>Inputs!$C$279)*(CF293-Inputs!$C$279-CF300-CF301)","v":0},{"$f":"(CG293>Inputs!$C$279)*(CG293-Inputs!$C$279-CG300-CG301)","v":0},{"$f":"(CH293>Inputs!$C$279)*(CH293-Inputs!$C$279-CH300-CH301)","v":0},{"$f":"(CI293>Inputs!$C$279)*(CI293-Inputs!$C$279-CI300-CI301)","v":0},{"$f":"(CJ293>Inputs!$C$279)*(CJ293-Inputs!$C$279-CJ300-CJ301)","v":0},{"$f":"(CK293>Inputs!$C$279)*(CK293-Inputs!$C$279-CK300-CK301)","v":0},{"$f":"(CL293>Inputs!$C$279)*(CL293-Inputs!$C$279-CL300-CL301)","v":0},{"$f":"(CM293>Inputs!$C$279)*(CM293-Inputs!$C$279-CM300-CM301)","v":0},{"$f":"(CN293>Inputs!$C$279)*(CN293-Inputs!$C$279-CN300-CN301)","v":0},{"$f":"(CO293>Inputs!$C$279)*(CO293-Inputs!$C$279-CO300-CO301)","v":0},{"$f":"(CP293>Inputs!$C$279)*(CP293-Inputs!$C$279-CP300-CP301)","v":0},{"$f":"(CQ293>Inputs!$C$279)*(CQ293-Inputs!$C$279-CQ300-CQ301)","v":0},{"$f":"(CR293>Inputs!$C$279)*(CR293-Inputs!$C$279-CR300-CR301)","v":0},{"$f":"(CS293>Inputs!$C$279)*(CS293-Inputs!$C$279-CS300-CS301)","v":0},{"$f":"(CT293>Inputs!$C$279)*(CT293-Inputs!$C$279-CT300-CT301)","v":0},{"$f":"(CU293>Inputs!$C$279)*(CU293-Inputs!$C$279-CU300-CU301)","v":0},{"$f":"(CV293>Inputs!$C$279)*(CV293-Inputs!$C$279-CV300-CV301)","v":0}]
[{"$nulls":4},"Tier 6",null,"mmcf",null,null,{"$f":"(J293>Inputs!$C$280)*(J293-Inputs!$C$280-J301)","v":0},{"$f":"(K293>Inputs!$C$280)*(K293-Inputs!$C$280-K301)","v":0},{"$f":"(L293>Inputs!$C$280)*(L293-Inputs!$C$280-L301)","v":0},{"$f":"(M293>Inputs!$C$280)*(M293-Inputs!$C$280-M301)","v":0},{"$f":"(N293>Inputs!$C$280)*(N293-Inputs!$C$280-N301)","v":0},{"$f":"(O293>Inputs!$C$280)*(O293-Inputs!$C$280-O301)","v":0},{"$f":"(P293>Inputs!$C$280)*(P293-Inputs!$C$280-P301)","v":0},{"$f":"(Q293>Inputs!$C$280)*(Q293-Inputs!$C$280-Q301)","v":0},{"$f":"(R293>Inputs!$C$280)*(R293-Inputs!$C$280-R301)","v":0},{"$f":"(S293>Inputs!$C$280)*(S293-Inputs!$C$280-S301)","v":0},{"$f":"(T293>Inputs!$C$280)*(T293-Inputs!$C$280-T301)","v":0},{"$f":"(U293>Inputs!$C$280)*(U293-Inputs!$C$280-U301)","v":0},{"$f":"(V293>Inputs!$C$280)*(V293-Inputs!$C$280-V301)","v":0},{"$f":"(W293>Inputs!$C$280)*(W293-Inputs!$C$280-W301)","v":0},{"$f":"(X293>Inputs!$C$280)*(X293-Inputs!$C$280-X301)","v":0},{"$f":"(Y293>Inputs!$C$280)*(Y293-Inputs!$C$280-Y301)","v":0},{"$f":"(Z293>Inputs!$C$280)*(Z293-Inputs!$C$280-Z301)","v":0},{"$f":"(AA293>Inputs!$C$280)*(AA293-Inputs!$C$280-AA301)","v":0},{"$f":"(AB293>Inputs!$C$280)*(AB293-Inputs!$C$280-AB301)","v":0},{"$f":"(AC293>Inputs!$C$280)*(AC293-Inputs!$C$280-AC301)","v":0},{"$f":"(AD293>Inputs!$C$280)*(AD293-Inputs!$C$280-AD301)","v":0},{"$f":"(AE293>Inputs!$C$280)*(AE293-Inputs!$C$280-AE301)","v":0},{"$f":"(AF293>Inputs!$C$280)*(AF293-Inputs!$C$280-AF301)","v":0},{"$f":"(AG293>Inputs!$C$280)*(AG293-Inputs!$C$280-AG301)","v":0},{"$f":"(AH293>Inputs!$C$280)*(AH293-Inputs!$C$280-AH301)","v":0},{"$f":"(AI293>Inputs!$C$280)*(AI293-Inputs!$C$280-AI301)","v":0},{"$f":"(AJ293>Inputs!$C$280)*(AJ293-Inputs!$C$280-AJ301)","v":0},{"$f":"(AK293>Inputs!$C$280)*(AK293-Inputs!$C$280-AK301)","v":0},{"$f":"(AL293>Inputs!$C$280)*(AL293-Inputs!$C$280-AL301)","v":0},{"$f":"(AM293>Inputs!$C$280)*(AM293-Inputs!$C$280-AM301)","v":0},{"$f":"(AN293>Inputs!$C$280)*(AN293-Inputs!$C$280-AN301)","v":0},{"$f":"(AO293>Inputs!$C$280)*(AO293-Inputs!$C$280-AO301)","v":0},{"$f":"(AP293>Inputs!$C$280)*(AP293-Inputs!$C$280-AP301)","v":0},{"$f":"(AQ293>Inputs!$C$280)*(AQ293-Inputs!$C$280-AQ301)","v":0},{"$f":"(AR293>Inputs!$C$280)*(AR293-Inputs!$C$280-AR301)","v":0},{"$f":"(AS293>Inputs!$C$280)*(AS293-Inputs!$C$280-AS301)","v":0},{"$f":"(AT293>Inputs!$C$280)*(AT293-Inputs!$C$280-AT301)","v":0},{"$f":"(AU293>Inputs!$C$280)*(AU293-Inputs!$C$280-AU301)","v":0},{"$f":"(AV293>Inputs!$C$280)*(AV293-Inputs!$C$280-AV301)","v":0},{"$f":"(AW293>Inputs!$C$280)*(AW293-Inputs!$C$280-AW301)","v":0},{"$f":"(AX293>Inputs!$C$280)*(AX293-Inputs!$C$280-AX301)","v":0},{"$f":"(AY293>Inputs!$C$280)*(AY293-Inputs!$C$280-AY301)","v":0},{"$f":"(AZ293>Inputs!$C$280)*(AZ293-Inputs!$C$280-AZ301)","v":0},{"$f":"(BA293>Inputs!$C$280)*(BA293-Inputs!$C$280-BA301)","v":0},{"$f":"(BB293>Inputs!$C$280)*(BB293-Inputs!$C$280-BB301)","v":0},{"$f":"(BC293>Inputs!$C$280)*(BC293-Inputs!$C$280-BC301)","v":0},{"$f":"(BD293>Inputs!$C$280)*(BD293-Inputs!$C$280-BD301)","v":0},{"$f":"(BE293>Inputs!$C$280)*(BE293-Inputs!$C$280-BE301)","v":0},{"$f":"(BF293>Inputs!$C$280)*(BF293-Inputs!$C$280-BF301)","v":0},{"$f":"(BG293>Inputs!$C$280)*(BG293-Inputs!$C$280-BG301)","v":0},{"$f":"(BH293>Inputs!$C$280)*(BH293-Inputs!$C$280-BH301)","v":0},{"$f":"(BI293>Inputs!$C$280)*(BI293-Inputs!$C$280-BI301)","v":0},{"$f":"(BJ293>Inputs!$C$280)*(BJ293-Inputs!$C$280-BJ301)","v":0},{"$f":"(BK293>Inputs!$C$280)*(BK293-Inputs!$C$280-BK301)","v":0},{"$f":"(BL293>Inputs!$C$280)*(BL293-Inputs!$C$280-BL301)","v":0},{"$f":"(BM293>Inputs!$C$280)*(BM293-Inputs!$C$280-BM301)","v":0},{"$f":"(BN293>Inputs!$C$280)*(BN293-Inputs!$C$280-BN301)","v":0},{"$f":"(BO293>Inputs!$C$280)*(BO293-Inputs!$C$280-BO301)","v":0},{"$f":"(BP293>Inputs!$C$280)*(BP293-Inputs!$C$280-BP301)","v":0},{"$f":"(BQ293>Inputs!$C$280)*(BQ293-Inputs!$C$280-BQ301)","v":0},{"$f":"(BR293>Inputs!$C$280)*(BR293-Inputs!$C$280-BR301)","v":0},{"$f":"(BS293>Inputs!$C$280)*(BS293-Inputs!$C$280-BS301)","v":0},{"$f":"(BT293>Inputs!$C$280)*(BT293-Inputs!$C$280-BT301)","v":0},{"$f":"(BU293>Inputs!$C$280)*(BU293-Inputs!$C$280-BU301)","v":0},{"$f":"(BV293>Inputs!$C$280)*(BV293-Inputs!$C$280-BV301)","v":0},{"$f":"(BW293>Inputs!$C$280)*(BW293-Inputs!$C$280-BW301)","v":0},{"$f":"(BX293>Inputs!$C$280)*(BX293-Inputs!$C$280-BX301)","v":0},{"$f":"(BY293>Inputs!$C$280)*(BY293-Inputs!$C$280-BY301)","v":0},{"$f":"(BZ293>Inputs!$C$280)*(BZ293-Inputs!$C$280-BZ301)","v":0},{"$f":"(CA293>Inputs!$C$280)*(CA293-Inputs!$C$280-CA301)","v":0},{"$f":"(CB293>Inputs!$C$280)*(CB293-Inputs!$C$280-CB301)","v":0},{"$f":"(CC293>Inputs!$C$280)*(CC293-Inputs!$C$280-CC301)","v":0},{"$f":"(CD293>Inputs!$C$280)*(CD293-Inputs!$C$280-CD301)","v":0},{"$f":"(CE293>Inputs!$C$280)*(CE293-Inputs!$C$280-CE301)","v":0},{"$f":"(CF293>Inputs!$C$280)*(CF293-Inputs!$C$280-CF301)","v":0},{"$f":"(CG293>Inputs!$C$280)*(CG293-Inputs!$C$280-CG301)","v":0},{"$f":"(CH293>Inputs!$C$280)*(CH293-Inputs!$C$280-CH301)","v":0},{"$f":"(CI293>Inputs!$C$280)*(CI293-Inputs!$C$280-CI301)","v":0},{"$f":"(CJ293>Inputs!$C$280)*(CJ293-Inputs!$C$280-CJ301)","v":0},{"$f":"(CK293>Inputs!$C$280)*(CK293-Inputs!$C$280-CK301)","v":0},{"$f":"(CL293>Inputs!$C$280)*(CL293-Inputs!$C$280-CL301)","v":0},{"$f":"(CM293>Inputs!$C$280)*(CM293-Inputs!$C$280-CM301)","v":0},{"$f":"(CN293>Inputs!$C$280)*(CN293-Inputs!$C$280-CN301)","v":0},{"$f":"(CO293>Inputs!$C$280)*(CO293-Inputs!$C$280-CO301)","v":0},{"$f":"(CP293>Inputs!$C$280)*(CP293-Inputs!$C$280-CP301)","v":0},{"$f":"(CQ293>Inputs!$C$280)*(CQ293-Inputs!$C$280-CQ301)","v":0},{"$f":"(CR293>Inputs!$C$280)*(CR293-Inputs!$C$280-CR301)","v":0},{"$f":"(CS293>Inputs!$C$280)*(CS293-Inputs!$C$280-CS301)","v":0},{"$f":"(CT293>Inputs!$C$280)*(CT293-Inputs!$C$280-CT301)","v":0},{"$f":"(CU293>Inputs!$C$280)*(CU293-Inputs!$C$280-CU301)","v":0},{"$f":"(CV293>Inputs!$C$280)*(CV293-Inputs!$C$280-CV301)","v":0}]
[{"$nulls":4},"Tier 7",null,"mmcf",null,null,{"$f":"(J293>Inputs!$C$281)*(J293-Inputs!$C$281)","v":0},{"$f":"(K293>Inputs!$C$281)*(K293-Inputs!$C$281)","v":0},{"$f":"(L293>Inputs!$C$281)*(L293-Inputs!$C$281)","v":0},{"$f":"(M293>Inputs!$C$281)*(M293-Inputs!$C$281)","v":0},{"$f":"(N293>Inputs!$C$281)*(N293-Inputs!$C$281)","v":0},{"$f":"(O293>Inputs!$C$281)*(O293-Inputs!$C$281)","v":0},{"$f":"(P293>Inputs!$C$281)*(P293-Inputs!$C$281)","v":0},{"$f":"(Q293>Inputs!$C$281)*(Q293-Inputs!$C$281)","v":0},{"$f":"(R293>Inputs!$C$281)*(R293-Inputs!$C$281)","v":0},{"$f":"(S293>Inputs!$C$281)*(S293-Inputs!$C$281)","v":0},{"$f":"(T293>Inputs!$C$281)*(T293-Inputs!$C$281)","v":0},{"$f":"(U293>Inputs!$C$281)*(U293-Inputs!$C$281)","v":0},{"$f":"(V293>Inputs!$C$281)*(V293-Inputs!$C$281)","v":0},{"$f":"(W293>Inputs!$C$281)*(W293-Inputs!$C$281)","v":0},{"$f":"(X293>Inputs!$C$281)*(X293-Inputs!$C$281)","v":0},{"$f":"(Y293>Inputs!$C$281)*(Y293-Inputs!$C$281)","v":0},{"$f":"(Z293>Inputs!$C$281)*(Z293-Inputs!$C$281)","v":0},{"$f":"(AA293>Inputs!$C$281)*(AA293-Inputs!$C$281)","v":0},{"$f":"(AB293>Inputs!$C$281)*(AB293-Inputs!$C$281)","v":0},{"$f":"(AC293>Inputs!$C$281)*(AC293-Inputs!$C$281)","v":0},{"$f":"(AD293>Inputs!$C$281)*(AD293-Inputs!$C$281)","v":0},{"$f":"(AE293>Inputs!$C$281)*(AE293-Inputs!$C$281)","v":0},{"$f":"(AF293>Inputs!$C$281)*(AF293-Inputs!$C$281)","v":0},{"$f":"(AG293>Inputs!$C$281)*(AG293-Inputs!$C$281)","v":0},{"$f":"(AH293>Inputs!$C$281)*(AH293-Inputs!$C$281)","v":0},{"$f":"(AI293>Inputs!$C$281)*(AI293-Inputs!$C$281)","v":0},{"$f":"(AJ293>Inputs!$C$281)*(AJ293-Inputs!$C$281)","v":0},{"$f":"(AK293>Inputs!$C$281)*(AK293-Inputs!$C$281)","v":0},{"$f":"(AL293>Inputs!$C$281)*(AL293-Inputs!$C$281)","v":0},{"$f":"(AM293>Inputs!$C$281)*(AM293-Inputs!$C$281)","v":0},{"$f":"(AN293>Inputs!$C$281)*(AN293-Inputs!$C$281)","v":0},{"$f":"(AO293>Inputs!$C$281)*(AO293-Inputs!$C$281)","v":0},{"$f":"(AP293>Inputs!$C$281)*(AP293-Inputs!$C$281)","v":0},{"$f":"(AQ293>Inputs!$C$281)*(AQ293-Inputs!$C$281)","v":0},{"$f":"(AR293>Inputs!$C$281)*(AR293-Inputs!$C$281)","v":0},{"$f":"(AS293>Inputs!$C$281)*(AS293-Inputs!$C$281)","v":0},{"$f":"(AT293>Inputs!$C$281)*(AT293-Inputs!$C$281)","v":0},{"$f":"(AU293>Inputs!$C$281)*(AU293-Inputs!$C$281)","v":0},{"$f":"(AV293>Inputs!$C$281)*(AV293-Inputs!$C$281)","v":0},{"$f":"(AW293>Inputs!$C$281)*(AW293-Inputs!$C$281)","v":0},{"$f":"(AX293>Inputs!$C$281)*(AX293-Inputs!$C$281)","v":0},{"$f":"(AY293>Inputs!$C$281)*(AY293-Inputs!$C$281)","v":0},{"$f":"(AZ293>Inputs!$C$281)*(AZ293-Inputs!$C$281)","v":0},{"$f":"(BA293>Inputs!$C$281)*(BA293-Inputs!$C$281)","v":0},{"$f":"(BB293>Inputs!$C$281)*(BB293-Inputs!$C$281)","v":0},{"$f":"(BC293>Inputs!$C$281)*(BC293-Inputs!$C$281)","v":0},{"$f":"(BD293>Inputs!$C$281)*(BD293-Inputs!$C$281)","v":0},{"$f":"(BE293>Inputs!$C$281)*(BE293-Inputs!$C$281)","v":0},{"$f":"(BF293>Inputs!$C$281)*(BF293-Inputs!$C$281)","v":0},{"$f":"(BG293>Inputs!$C$281)*(BG293-Inputs!$C$281)","v":0},{"$f":"(BH293>Inputs!$C$281)*(BH293-Inputs!$C$281)","v":0},{"$f":"(BI293>Inputs!$C$281)*(BI293-Inputs!$C$281)","v":0},{"$f":"(BJ293>Inputs!$C$281)*(BJ293-Inputs!$C$281)","v":0},{"$f":"(BK293>Inputs!$C$281)*(BK293-Inputs!$C$281)","v":0},{"$f":"(BL293>Inputs!$C$281)*(BL293-Inputs!$C$281)","v":0},{"$f":"(BM293>Inputs!$C$281)*(BM293-Inputs!$C$281)","v":0},{"$f":"(BN293>Inputs!$C$281)*(BN293-Inputs!$C$281)","v":0},{"$f":"(BO293>Inputs!$C$281)*(BO293-Inputs!$C$281)","v":0},{"$f":"(BP293>Inputs!$C$281)*(BP293-Inputs!$C$281)","v":0},{"$f":"(BQ293>Inputs!$C$281)*(BQ293-Inputs!$C$281)","v":0},{"$f":"(BR293>Inputs!$C$281)*(BR293-Inputs!$C$281)","v":0},{"$f":"(BS293>Inputs!$C$281)*(BS293-Inputs!$C$281)","v":0},{"$f":"(BT293>Inputs!$C$281)*(BT293-Inputs!$C$281)","v":0},{"$f":"(BU293>Inputs!$C$281)*(BU293-Inputs!$C$281)","v":0},{"$f":"(BV293>Inputs!$C$281)*(BV293-Inputs!$C$281)","v":0},{"$f":"(BW293>Inputs!$C$281)*(BW293-Inputs!$C$281)","v":0},{"$f":"(BX293>Inputs!$C$281)*(BX293-Inputs!$C$281)","v":0},{"$f":"(BY293>Inputs!$C$281)*(BY293-Inputs!$C$281)","v":0},{"$f":"(BZ293>Inputs!$C$281)*(BZ293-Inputs!$C$281)","v":0},{"$f":"(CA293>Inputs!$C$281)*(CA293-Inputs!$C$281)","v":0},{"$f":"(CB293>Inputs!$C$281)*(CB293-Inputs!$C$281)","v":0},{"$f":"(CC293>Inputs!$C$281)*(CC293-Inputs!$C$281)","v":0},{"$f":"(CD293>Inputs!$C$281)*(CD293-Inputs!$C$281)","v":0},{"$f":"(CE293>Inputs!$C$281)*(CE293-Inputs!$C$281)","v":0},{"$f":"(CF293>Inputs!$C$281)*(CF293-Inputs!$C$281)","v":0},{"$f":"(CG293>Inputs!$C$281)*(CG293-Inputs!$C$281)","v":0},{"$f":"(CH293>Inputs!$C$281)*(CH293-Inputs!$C$281)","v":0},{"$f":"(CI293>Inputs!$C$281)*(CI293-Inputs!$C$281)","v":0},{"$f":"(CJ293>Inputs!$C$281)*(CJ293-Inputs!$C$281)","v":0},{"$f":"(CK293>Inputs!$C$281)*(CK293-Inputs!$C$281)","v":0},{"$f":"(CL293>Inputs!$C$281)*(CL293-Inputs!$C$281)","v":0},{"$f":"(CM293>Inputs!$C$281)*(CM293-Inputs!$C$281)","v":0},{"$f":"(CN293>Inputs!$C$281)*(CN293-Inputs!$C$281)","v":0},{"$f":"(CO293>Inputs!$C$281)*(CO293-Inputs!$C$281)","v":0},{"$f":"(CP293>Inputs!$C$281)*(CP293-Inputs!$C$281)","v":0},{"$f":"(CQ293>Inputs!$C$281)*(CQ293-Inputs!$C$281)","v":0},{"$f":"(CR293>Inputs!$C$281)*(CR293-Inputs!$C$281)","v":0},{"$f":"(CS293>Inputs!$C$281)*(CS293-Inputs!$C$281)","v":0},{"$f":"(CT293>Inputs!$C$281)*(CT293-Inputs!$C$281)","v":0},{"$f":"(CU293>Inputs!$C$281)*(CU293-Inputs!$C$281)","v":0},{"$f":"(CV293>Inputs!$C$281)*(CV293-Inputs!$C$281)","v":0}]
[]
[{"$nulls":4},"Government Profit Gas Share (Pre Royalty Adjustment)",null,"%",{"$f":"IFERROR(AVERAGEIF(J303:CV303,\"<>0\"),0%)","v":0.34754320683781126},null,{"$f":"SUMPRODUCT(J295:J301,Inputs!$C$283:$C$289)/(IF(J293>0,J293,1))","v":0},{"$f":"SUMPRODUCT(K295:K301,Inputs!$C$283:$C$289)/(IF(K293>0,K293,1))","v":0},{"$f":"SUMPRODUCT(L295:L301,Inputs!$C$283:$C$289)/(IF(L293>0,L293,1))","v":0},{"$f":"SUMPRODUCT(M295:M301,Inputs!$C$283:$C$289)/(IF(M293>0,M293,1))","v":0},{"$f":"SUMPRODUCT(N295:N301,Inputs!$C$283:$C$289)/(IF(N293>0,N293,1))","v":0},{"$f":"SUMPRODUCT(O295:O301,Inputs!$C$283:$C$289)/(IF(O293>0,O293,1))","v":0},{"$f":"SUMPRODUCT(P295:P301,Inputs!$C$283:$C$289)/(IF(P293>0,P293,1))","v":0},{"$f":"SUMPRODUCT(Q295:Q301,Inputs!$C$283:$C$289)/(IF(Q293>0,Q293,1))","v":0},{"$f":"SUMPRODUCT(R295:R301,Inputs!$C$283:$C$289)/(IF(R293>0,R293,1))","v":0},{"$f":"SUMPRODUCT(S295:S301,Inputs!$C$283:$C$289)/(IF(S293>0,S293,1))","v":0},{"$f":"SUMPRODUCT(T295:T301,Inputs!$C$283:$C$289)/(IF(T293>0,T293,1))","v":0},{"$f":"SUMPRODUCT(U295:U301,Inputs!$C$283:$C$289)/(IF(U293>0,U293,1))","v":0},{"$f":"SUMPRODUCT(V295:V301,Inputs!$C$283:$C$289)/(IF(V293>0,V293,1))","v":0},{"$f":"SUMPRODUCT(W295:W301,Inputs!$C$283:$C$289)/(IF(W293>0,W293,1))","v":0},{"$f":"SUMPRODUCT(X295:X301,Inputs!$C$283:$C$289)/(IF(X293>0,X293,1))","v":0},{"$f":"SUMPRODUCT(Y295:Y301,Inputs!$C$283:$C$289)/(IF(Y293>0,Y293,1))","v":0},{"$f":"SUMPRODUCT(Z295:Z301,Inputs!$C$283:$C$289)/(IF(Z293>0,Z293,1))","v":0},{"$f":"SUMPRODUCT(AA295:AA301,Inputs!$C$283:$C$289)/(IF(AA293>0,AA293,1))","v":0},{"$f":"SUMPRODUCT(AB295:AB301,Inputs!$C$283:$C$289)/(IF(AB293>0,AB293,1))","v":0},{"$f":"SUMPRODUCT(AC295:AC301,Inputs!$C$283:$C$289)/(IF(AC293>0,AC293,1))","v":0},{"$f":"SUMPRODUCT(AD295:AD301,Inputs!$C$283:$C$289)/(IF(AD293>0,AD293,1))","v":0.32482473108689258},{"$f":"SUMPRODUCT(AE295:AE301,Inputs!$C$283:$C$289)/(IF(AE293>0,AE293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AF295:AF301,Inputs!$C$283:$C$289)/(IF(AF293>0,AF293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AG295:AG301,Inputs!$C$283:$C$289)/(IF(AG293>0,AG293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AH295:AH301,Inputs!$C$283:$C$289)/(IF(AH293>0,AH293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AI295:AI301,Inputs!$C$283:$C$289)/(IF(AI293>0,AI293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AJ295:AJ301,Inputs!$C$283:$C$289)/(IF(AJ293>0,AJ293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AK295:AK301,Inputs!$C$283:$C$289)/(IF(AK293>0,AK293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AL295:AL301,Inputs!$C$283:$C$289)/(IF(AL293>0,AL293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AM295:AM301,Inputs!$C$283:$C$289)/(IF(AM293>0,AM293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AN295:AN301,Inputs!$C$283:$C$289)/(IF(AN293>0,AN293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AO295:AO301,Inputs!$C$283:$C$289)/(IF(AO293>0,AO293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AP295:AP301,Inputs!$C$283:$C$289)/(IF(AP293>0,AP293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AQ295:AQ301,Inputs!$C$283:$C$289)/(IF(AQ293>0,AQ293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AR295:AR301,Inputs!$C$283:$C$289)/(IF(AR293>0,AR293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AS295:AS301,Inputs!$C$283:$C$289)/(IF(AS293>0,AS293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AT295:AT301,Inputs!$C$283:$C$289)/(IF(AT293>0,AT293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AU295:AU301,Inputs!$C$283:$C$289)/(IF(AU293>0,AU293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AV295:AV301,Inputs!$C$283:$C$289)/(IF(AV293>0,AV293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AW295:AW301,Inputs!$C$283:$C$289)/(IF(AW293>0,AW293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AX295:AX301,Inputs!$C$283:$C$289)/(IF(AX293>0,AX293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AY295:AY301,Inputs!$C$283:$C$289)/(IF(AY293>0,AY293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AZ295:AZ301,Inputs!$C$283:$C$289)/(IF(AZ293>0,AZ293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BA295:BA301,Inputs!$C$283:$C$289)/(IF(BA293>0,BA293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BB295:BB301,Inputs!$C$283:$C$289)/(IF(BB293>0,BB293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BC295:BC301,Inputs!$C$283:$C$289)/(IF(BC293>0,BC293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BD295:BD301,Inputs!$C$283:$C$289)/(IF(BD293>0,BD293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BE295:BE301,Inputs!$C$283:$C$289)/(IF(BE293>0,BE293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BF295:BF301,Inputs!$C$283:$C$289)/(IF(BF293>0,BF293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BG295:BG301,Inputs!$C$283:$C$289)/(IF(BG293>0,BG293,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BH295:BH301,Inputs!$C$283:$C$289)/(IF(BH293>0,BH293,1))","v":0.31685065825508041},{"$f":"SUMPRODUCT(BI295:BI301,Inputs!$C$283:$C$289)/(IF(BI293>0,BI293,1))","v":0.3},{"$f":"SUMPRODUCT(BJ295:BJ301,Inputs!$C$283:$C$289)/(IF(BJ293>0,BJ293,1))","v":0.3},{"$f":"SUMPRODUCT(BK295:BK301,Inputs!$C$283:$C$289)/(IF(BK293>0,BK293,1))","v":0.3},{"$f":"SUMPRODUCT(BL295:BL301,Inputs!$C$283:$C$289)/(IF(BL293>0,BL293,1))","v":0.3},{"$f":"SUMPRODUCT(BM295:BM301,Inputs!$C$283:$C$289)/(IF(BM293>0,BM293,1))","v":0},{"$f":"SUMPRODUCT(BN295:BN301,Inputs!$C$283:$C$289)/(IF(BN293>0,BN293,1))","v":0},{"$f":"SUMPRODUCT(BO295:BO301,Inputs!$C$283:$C$289)/(IF(BO293>0,BO293,1))","v":0},{"$f":"SUMPRODUCT(BP295:BP301,Inputs!$C$283:$C$289)/(IF(BP293>0,BP293,1))","v":0},{"$f":"SUMPRODUCT(BQ295:BQ301,Inputs!$C$283:$C$289)/(IF(BQ293>0,BQ293,1))","v":0},{"$f":"SUMPRODUCT(BR295:BR301,Inputs!$C$283:$C$289)/(IF(BR293>0,BR293,1))","v":0},{"$f":"SUMPRODUCT(BS295:BS301,Inputs!$C$283:$C$289)/(IF(BS293>0,BS293,1))","v":0},{"$f":"SUMPRODUCT(BT295:BT301,Inputs!$C$283:$C$289)/(IF(BT293>0,BT293,1))","v":0},{"$f":"SUMPRODUCT(BU295:BU301,Inputs!$C$283:$C$289)/(IF(BU293>0,BU293,1))","v":0},{"$f":"SUMPRODUCT(BV295:BV301,Inputs!$C$283:$C$289)/(IF(BV293>0,BV293,1))","v":0},{"$f":"SUMPRODUCT(BW295:BW301,Inputs!$C$283:$C$289)/(IF(BW293>0,BW293,1))","v":0},{"$f":"SUMPRODUCT(BX295:BX301,Inputs!$C$283:$C$289)/(IF(BX293>0,BX293,1))","v":0},{"$f":"SUMPRODUCT(BY295:BY301,Inputs!$C$283:$C$289)/(IF(BY293>0,BY293,1))","v":0},{"$f":"SUMPRODUCT(BZ295:BZ301,Inputs!$C$283:$C$289)/(IF(BZ293>0,BZ293,1))","v":0},{"$f":"SUMPRODUCT(CA295:CA301,Inputs!$C$283:$C$289)/(IF(CA293>0,CA293,1))","v":0},{"$f":"SUMPRODUCT(CB295:CB301,Inputs!$C$283:$C$289)/(IF(CB293>0,CB293,1))","v":0},{"$f":"SUMPRODUCT(CC295:CC301,Inputs!$C$283:$C$289)/(IF(CC293>0,CC293,1))","v":0},{"$f":"SUMPRODUCT(CD295:CD301,Inputs!$C$283:$C$289)/(IF(CD293>0,CD293,1))","v":0},{"$f":"SUMPRODUCT(CE295:CE301,Inputs!$C$283:$C$289)/(IF(CE293>0,CE293,1))","v":0},{"$f":"SUMPRODUCT(CF295:CF301,Inputs!$C$283:$C$289)/(IF(CF293>0,CF293,1))","v":0},{"$f":"SUMPRODUCT(CG295:CG301,Inputs!$C$283:$C$289)/(IF(CG293>0,CG293,1))","v":0},{"$f":"SUMPRODUCT(CH295:CH301,Inputs!$C$283:$C$289)/(IF(CH293>0,CH293,1))","v":0},{"$f":"SUMPRODUCT(CI295:CI301,Inputs!$C$283:$C$289)/(IF(CI293>0,CI293,1))","v":0},{"$f":"SUMPRODUCT(CJ295:CJ301,Inputs!$C$283:$C$289)/(IF(CJ293>0,CJ293,1))","v":0},{"$f":"SUMPRODUCT(CK295:CK301,Inputs!$C$283:$C$289)/(IF(CK293>0,CK293,1))","v":0},{"$f":"SUMPRODUCT(CL295:CL301,Inputs!$C$283:$C$289)/(IF(CL293>0,CL293,1))","v":0},{"$f":"SUMPRODUCT(CM295:CM301,Inputs!$C$283:$C$289)/(IF(CM293>0,CM293,1))","v":0},{"$f":"SUMPRODUCT(CN295:CN301,Inputs!$C$283:$C$289)/(IF(CN293>0,CN293,1))","v":0},{"$f":"SUMPRODUCT(CO295:CO301,Inputs!$C$283:$C$289)/(IF(CO293>0,CO293,1))","v":0},{"$f":"SUMPRODUCT(CP295:CP301,Inputs!$C$283:$C$289)/(IF(CP293>0,CP293,1))","v":0},{"$f":"SUMPRODUCT(CQ295:CQ301,Inputs!$C$283:$C$289)/(IF(CQ293>0,CQ293,1))","v":0},{"$f":"SUMPRODUCT(CR295:CR301,Inputs!$C$283:$C$289)/(IF(CR293>0,CR293,1))","v":0},{"$f":"SUMPRODUCT(CS295:CS301,Inputs!$C$283:$C$289)/(IF(CS293>0,CS293,1))","v":0},{"$f":"SUMPRODUCT(CT295:CT301,Inputs!$C$283:$C$289)/(IF(CT293>0,CT293,1))","v":0},{"$f":"SUMPRODUCT(CU295:CU301,Inputs!$C$283:$C$289)/(IF(CU293>0,CU293,1))","v":0},{"$f":"SUMPRODUCT(CV295:CV301,Inputs!$C$283:$C$289)/(IF(CV293>0,CV293,1))","v":0}]
[{"$nulls":4},"Joint Venture % Share",null,"%",{"$f":"IFERROR(AVERAGEIF(J304:CV304,\"<>0\"),0%)","v":0.65245679316218852},null,{"$f":"IF(J303 = 0, 0, 100% - J303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD303 = 0, 0, 100% - AD303)","v":0.67517526891310742},0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.68314934174491959,0.7,0.7,0.7,0.7,{"$f":"IF(BM303 = 0, 0, 100% - BM303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC303 = 0, 0, 100% - CC303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Government Profit Gas (Pre Royalty Adjustment)",null,"US$",{"$f":"SUM(J306:CV306)","v":12665586386.531332},null,{"$f":"J303 * J291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85409262.665440187,190926443.12902164,194744971.99160212,198639871.43143418,202612668.86006287,206664922.23726407,210798220.68200943,215014185.09564954,219314468.79756257,223700758.17351383,228174773.3369841,232738268.80372378,237393034.17979831,515200469.77296329,549926089.23074591,560933606.39801157,572161273.9086225,583613494.76944578,292379388.96045423,298235972.12231398,297906623.90583223,305481032.84220237,644403268.39597809,657300329.14654851,670455331.11213017,683873433.11702371,697559897.16201496,711520090.4879061,725759487.68031514,758553551.82928169,261637694.25818664,62609923.219789244,68922783.594170779,70308820.866054207,{"$f":"BL303 * BL291","v":30711974.367277022},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC303 * CC291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Royalty Payable by Government",null,"US$",{"$f":"SUM(J307:CV307)","v":3259378031.3776889},null,{"$f":"J250 * $F$243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39244706.21876841,80059200.686287567,81660384.700013325,83293592.394013599,84959464.241893888,86658653.526731759,88391826.597266376,90159663.129211724,91962856.391795963,93802113.519631863,95678155.790024519,97591718.905825019,{"$f":"AP250 * $F$243","v":99543553.283941522},101534424.34962034,103565112.83661276,105636415.09334502,107749143.39521192,109904126.26311615,112102208.78837848,114344252.96414605,116631138.02342899,118963760.78389758,121343035.99957553,123769896.71956705,126245294.65395838,128770200.54703756,131345604.55797833,133972516.64913791,136651966.98212066,139385006.3217631,55113896.011122897,14398298.20115496,14686264.165178059,14979989.448481623,15279589.237451253,0,0,0,0,0,0,0,0,0,{"$f":"BV250 * $F$243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Profit Gas (After Royalty Adjustment)",null,"US$",{"$f":"SUM(J308:CV308)","v":9406208355.1536446},null,{"$f":"J306 - J307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46164556.446671776,110867242.44273408,113084587.2915888,115346279.03742059,117653204.61816898,120006268.71053231,122406394.08474305,124854521.96643782,127351612.40576661,129898644.65388197,132496617.54695958,135146549.89789876,137849480.8958568,413666045.42334294,446360976.39413315,455297191.30466652,464412130.51341057,473709368.50632966,180277180.17207575,183891719.15816793,181275485.88240325,186517272.05830479,523060232.3964026,533530432.42698145,544210036.45817184,555103232.5699861,566214292.60403657,577547573.83876824,589107520.6981945,619168545.50751853,206523798.24706376,48211625.018634282,54236519.428992718,55328831.417572588,15432385.129825769,{"$f":"BM306 - BM307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC306 - CC307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Joint Venture Profit Gas",null,"US$",{"$f":"SUM(J310:CV310)","v":23153144653.575096},null,{"$f":"J291 - J306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,177530269.00030816,345470201.46910512,352379605.49848729,359427197.60845709,366615741.56062627,373948056.39183867,381427017.51967549,389055557.87006897,396836669.02747035,404773402.40801984,412868870.45618016,421126247.86530375,429548772.82260996,932225034.79607606,995059006.63156807,1014976463.3815485,1035292269.2665288,1056014391.2692086,529043356.98185039,539640500.73883653,539044564.45658684,552750013.20623374,1166009921.4736214,1189346396.5204432,1213149601.0682011,1237428869.7069147,1262193723.7184021,1287453874.8101196,1313219228.9236712,1372558164.7088952,564106824.30789256,146089820.84617493,160819828.38639849,164053915.35412651,{"$f":"BL291 - BL306","v":71661273.523646384},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC291 - CC306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Joint Venture Profit plus Cost Gas ",null,"US$",{"$f":"SUM(J312:CV312)","v":52521974241.022461},null,{"$f":"J287 + J310","v":0},{"$f":"K287 + K310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,699484861.70992804,1410257570.5967295,1438462722.0086641,1467231976.4488378,1496576615.9778147,1526508148.2973709,1557038311.2633181,1588179077.4885848,1619942659.0383565,1652341512.2191234,1685388342.4635062,1719096109.3127763,1753478031.499032,1515488017.2194438,1521376167.5015092,1551794695.4688885,1582821593.9956155,1614469030.492877,1949664786.8071153,1988649087.1606069,2034716136.5627475,2073794182.8357489,1782457451.5955324,1818097605.2447925,1854450561.9670372,1891530577.8237276,1929352193.9975514,1967930242.4948521,2007279851.9620981,2029146574.6059799,840640225.96427131,225356040.80330992,224802499.70939037,229290968.10357824,274879810.38174802,{"$f":"BM287 + BM310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC287 + CC310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TPDC Carried Interest Financing Arrangement (Nominal)"]
[]
[null,null,null,"Joint Venture Cash Flow"]
[{"$nulls":4},"Profit plus Cost Gas",null,"US$",{"$f":"SUM(J317:CV317)","v":52521974241.022461},null,{"$f":"J312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,699484861.70992804,1410257570.5967295,1438462722.0086641,1467231976.4488378,1496576615.9778147,1526508148.2973709,1557038311.2633181,1588179077.4885848,1619942659.0383565,1652341512.2191234,1685388342.4635062,1719096109.3127763,1753478031.499032,1515488017.2194438,1521376167.5015092,1551794695.4688885,1582821593.9956155,1614469030.492877,1949664786.8071153,1988649087.1606069,2034716136.5627475,2073794182.8357489,1782457451.5955324,1818097605.2447925,1854450561.9670372,1891530577.8237276,1929352193.9975514,1967930242.4948521,2007279851.9620981,2029146574.6059799,840640225.96427131,225356040.80330992,224802499.70939037,229290968.10357824,274879810.38174802,{"$f":"BM312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",8416479668.8761902,null,{"$f":"J206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,161411141.08533388,675028267.99413371,893122857.36547339,1168171072.3328254,679829315.22420347,0,0,0,0,0,0,479112424.03032106,488694672.51092756,498468565.96114606,508437937.28036904,0,{"$f":"AP206","v":0},0,0,0,0,0,595716078.87198615,607630400.44942582,619783008.45841432,632178668.62758267,0,0,0,0,0,0,0,0,0,0,0,0,408895258.68404728,0,0,0,0,0,0,0,0,0,{"$f":"BV206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs",null,"US$",42034426527.528061,null,{"$f":"SUM(J320:J329)","v":307780612.45318329},{"$f":"SUM(K320:K329)","v":313933224.70224696},192185333.51777515,196026040.18813065,133345707.32792884,68079810.737243712,69438406.951988593,150000,150000,150000,150000,150000,150000,150000,150000,1263600,231850944.40761983,965589697.13447678,1277153396.2363906,1670079417.6183221,1994400703.6729455,1209843886.647475,1217732397.0331423,1225778677.626523,1233985883.8317714,1254759699.2872243,1263546525.9256866,1956955409.140234,1979786149.9757566,2003073505.6279895,2041353406.6012776,1325005398.7774832,{"$f":"SUM(AP320:AP329)","v":1320083458.5501366},1330176760.3738573,1340471928.2340519,536818232.08734006,547529324.72908676,558454639.22366858,1420621429.8252649,1449008586.4217703,1495671572.1061606,1521044169.6295152,616447530.12191093,628751208.72434914,641300960.89883614,654101708.11681283,667158470.27914929,680476367.68473232,694060623.03842688,656588409.89708459,276533401.65637881,79266219.957135007,63982671.322991885,65237052.749451727,656493966.47713768,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV320:BV329)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC320:CC329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",1279739135.8784974,null,{"$f":"J195","v":307630612.45318329},313783224.70224696,192035333.51777515,195876040.18813065,133195707.32792884,67929810.737243712,69288406.951988593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",12023542384.108841,null,{"$f":"J196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230587344.40761983,964326097.13447678,1275889796.2363906,1668815817.6183221,971184736.03457642,0,0,0,0,0,0,684446320.04331589,698135246.44418228,712097951.37306583,726339910.40052724,0,{"$f":"AP196","v":0},0,0,0,0,0,851022969.81712306,868043429.21346557,885404297.79773486,903112383.75368953,0,0,0,0,0,0,0,0,0,0,0,0,584136083.83435333,0,0,0,0,0,0,0,0,0,{"$f":"BV196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",2219633637.0885615,null,{"$f":"J197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40820549.189162038,53792335.069767587,54868181.771162942,55965545.406586207,57084856.314717934,58226553.441012293,59391084.509832539,60578906.200029194,61790484.324029781,63026294.01051037,78813618.098731145,80389890.460705772,{"$f":"AP197","v":66884007.414305702},68221687.562591821,69586121.313843653,70977843.74012053,72397400.614922941,73845348.627221406,75322255.599765837,76828700.711761162,96073360.681951091,93479265.976821661,81531231.824926645,83161856.46142517,84825093.590653673,86521595.462466761,88252027.371716112,90017067.919150442,91817409.277533457,42325603.860973157,37775601.445918545,22017779.128478233,5614533.6777619505,5726824.3513171896,11682721.676687067,0,0,0,0,0,0,0,0,0,{"$f":"BV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",null,"US$",0,null,{"$f":"J198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"J199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",13638356512.352837,null,{"$f":"J200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164622368.7119703,335829632.17241937,342546224.81586778,349397149.31218517,356385092.29842889,363512794.1443975,370783050.02728546,378198711.0278312,385762685.24838781,393477938.95335555,401347497.73242271,409374447.68707114,{"$f":"AP200","v":417561936.64081258},425913175.37362885,434431438.88110149,443120067.65872347,451982469.01189792,461022118.39213592,470242560.75997865,479647411.9751783,489240360.21468186,499025167.41897547,509005670.76735502,519185784.18270218,529569499.86635619,540160889.86368334,550964107.6609571,561983389.81417632,573223057.6104598,584687518.76266909,226460889.34161901,53302353.35920392,54368400.42638801,55455768.434915774,56564883.803614087,0,0,0,0,0,0,0,0,0,{"$f":"BV200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",412476665.75500214,null,{"$f":"J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12402465.126099896,12650514.428621892,12903524.717194328,13161595.211538218,13424827.11576898,13693323.658084363,13967190.131246049,{"$f":"AP201","v":14246533.933870964},14531464.612548381,14822093.90479935,15118535.782895332,15420906.498553239,15729324.628524307,16043911.121094791,16364789.343516689,16692085.130387027,17025926.832994767,17366445.369654659,17713774.277047753,18068049.762588706,18429410.757840481,18797998.9729973,19173958.952457249,19557438.131506395,19948586.894136518,7726477.1081738314,1818589.5773835671,1854961.3689312388,1892060.596309864,1929901.8082360611,0,0,0,0,0,0,0,0,0,{"$f":"BV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender: Principal and Interest",null,"US$",12212321510.461662,null,{"$f":"J212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,{"$f":"AP212","v":814154767.36411083},814154767.36411083,814154767.36411083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",52794000,null,{"$f":"J239","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,{"$f":"AP239","v":1263600},1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,0,0,0,0,0,0,0,0,0,{"$f":"BV239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",195562681.8826614,null,{"$f":"J251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2354682.3731261049,4803552.0411772532,4899623.0820007995,4997615.5436408157,5097567.8545136331,5199519.2116039051,5303509.5958359828,5409579.7877527028,5517771.3835077574,5628126.8111779122,5740689.3474014709,5855503.1343495008,{"$f":"AP251","v":5972613.1970364917},6092065.4609772209,6213906.7701967657,6338184.9056007005,6464948.6037127152,6594247.5757869687,6726132.5273027085,6860655.1778487628,6997868.2814057395,7137825.6470338544,7280582.1599745313,7426193.8031740226,7574717.6792375026,7726212.0328222532,7880736.2734786989,8038350.9989482742,8199118.0189272398,8363100.3793057855,3306833.7606673739,863897.89206929761,881175.84991068346,898799.36690889741,916775.35424707516,0,0,0,0,0,0,0,0,0,{"$f":"BV251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Pre-Tax Net Cash Flow to Joint Venture",null,"US$",18904027382.37059,null,{"$f":"SUM(J317:J318) - J319","v":-307780612.45318329},{"$f":"SUM(K317:K318) - K319","v":-313933224.70224696},-192185333.51777515,-196026040.18813065,-133345707.32792884,-68079810.737243712,-69438406.951988593,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-1263600,-70439803.32228595,-290561429.14034307,-384030538.8709172,-501908345.28549671,-615086526.73881388,200413683.94925451,220730324.9755218,241453298.82231474,262590732.1460433,271748449.01014662,293491785.33763146,110336092.37867188,128851181.57352734,147736572.55227971,152472873.14259791,394090710.5352931,433394572.94889545,185311256.84558654,180904239.26745725,1014976463.3815484,1035292269.2665287,1056014391.2692084,1124759435.8538365,1147270901.1882622,1158827572.9150014,1184928681.8338165,1166009921.4736214,1189346396.5204434,1213149601.0682011,1237428869.7069149,1262193723.7184021,1287453874.8101196,1313219228.9236712,1372558164.7088952,564106824.30789256,146089820.8461749,160819828.38639849,164053915.35412651,27281102.588657618,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW317:BW318) - BW319","v":0},0,0,0,0,0,{"$f":"SUM(CC317:CC318) - CC319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"TPDC Cash Flow"]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Carried Interest Equity Share",{"$f":"Inputs!D331 * (1 - Inputs!D332)","v":0.1}]
[{"$nulls":4},"Profit plus Cost Gas",null,"US$",{"$f":"SUM(J335:CV335)","v":5252197424.1022463},null,{"$f":"J317 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69948486.170992807,141025757.05967295,143846272.20086643,146723197.64488378,149657661.59778148,152650814.8297371,155703831.12633181,158817907.74885848,161994265.90383565,165234151.22191235,168538834.24635065,171909610.93127763,{"$f":"AP317 * $F$334 * (AP4 >= $F$333)","v":175347803.14990321},151548801.72194439,152137616.75015092,155179469.54688886,158282159.39956155,161446903.04928771,194966478.68071154,198864908.7160607,203471613.65627477,207379418.28357491,178245745.15955326,181809760.52447927,185445056.19670373,189153057.78237277,192935219.39975515,196793024.24948522,200727985.19620982,202914657.46059799,84064022.596427143,22535604.080330994,22480249.97093904,22929096.810357824,27487981.038174804,0,0,0,0,0,0,0,0,0,{"$f":"BV317 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",841647966.88761902,null,{"$f":"J318 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16141114.10853339,67502826.799413368,89312285.736547351,116817107.23328255,67982931.522420347,0,0,0,0,0,0,47911242.403032109,48869467.251092762,49846856.596114606,50843793.72803691,0,{"$f":"AP318 * $F$334 * (AP4 >= $F$333)","v":0},0,0,0,0,0,59571607.88719862,60763040.044942588,61978300.845841438,63217866.862758271,0,0,0,0,0,0,0,0,0,0,0,0,40889525.868404731,0,0,0,0,0,0,0,0,0,{"$f":"BV318 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs",null,"US$",4075243739.164958,null,{"$f":"J319 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,23185094.440761983,96558969.71344769,127715339.62363906,167007941.76183224,199440070.36729455,120984388.66474751,121773239.70331424,122577867.76265231,123398588.38317715,125475969.92872244,126354652.59256867,195695540.9140234,197978614.99757567,200307350.56279898,204135340.66012776,132500539.87774833,{"$f":"AP319 * $F$334 * (AP4 >= $F$333)","v":132008345.85501367},133017676.03738573,134047192.82340521,53681823.208734006,54752932.472908676,55845463.922366858,142062142.98252651,144900858.64217705,149567157.21061608,152104416.96295151,61644753.012191094,62875120.872434914,64130096.089883618,65410170.811681286,66715847.027914934,68047636.768473238,69406062.303842694,65658840.989708461,27653340.165637881,7926621.9957135012,6398267.1322991885,6523705.2749451734,65649396.647713773,0,0,0,0,0,0,0,0,0,{"$f":"BV319 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Exploration Capital Expenditure",null,null,0,null,{"$f":"J320 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP320 * $F$334 * (AP4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV320 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",1202354238.4108844,null,{"$f":"J321 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23058734.440761983,96432609.71344769,127588979.62363906,166881581.76183224,97118473.603457645,0,0,0,0,0,0,68444632.004331589,69813524.644418225,71209795.137306586,72633991.040052727,0,{"$f":"AP321 * $F$334 * (AP4 >= $F$333)","v":0},0,0,0,0,0,85102296.981712312,86804342.92134656,88540429.779773489,90311238.375368953,0,0,0,0,0,0,0,0,0,0,0,0,58413608.383435339,0,0,0,0,0,0,0,0,0,{"$f":"BV321 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",221963363.70885623,null,{"$f":"J322 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4082054.918916204,5379233.5069767591,5486818.1771162944,5596554.5406586211,5708485.6314717941,5822655.3441012297,5939108.4509832542,6057890.6200029198,6179048.4324029787,6302629.401051037,7881361.8098731153,8038989.0460705776,{"$f":"AP322 * $F$334 * (AP4 >= $F$333)","v":6688400.7414305704},6822168.7562591825,6958612.1313843653,7097784.374012053,7239740.0614922941,7384534.8627221407,7532225.5599765843,7682870.0711761164,9607336.0681951102,9347926.5976821668,8153123.182492665,8316185.6461425172,8482509.3590653669,8652159.5462466758,8825202.7371716108,9001706.7919150442,9181740.927753346,4232560.3860973157,3777560.1445918549,2201777.9128478235,561453.36777619505,572682.43513171899,1168272.1676687067,0,0,0,0,0,0,0,0,0,{"$f":"BV322 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",null,"US$",0,null,{"$f":"J323 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP323 * $F$334 * (AP4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV323 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"J324 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP324 * $F$334 * (AP4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV324 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1363835651.2352836,null,{"$f":"J325 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16462236.87119703,33582963.217241935,34254622.481586777,34939714.93121852,35638509.229842894,36351279.414439753,37078305.002728544,37819871.102783121,38576268.524838783,39347793.895335555,40134749.773242272,40937444.768707119,{"$f":"AP325 * $F$334 * (AP4 >= $F$333)","v":41756193.664081261},42591317.537362888,43443143.888110153,44312006.765872352,45198246.901189797,46102211.839213595,47024256.075997867,47964741.197517835,48924036.021468192,49902516.741897553,50900567.076735504,51918578.418270223,52956949.986635625,54016088.986368336,55096410.766095713,56198338.981417634,57322305.761045985,58468751.876266912,22646088.934161901,5330235.3359203925,5436840.042638801,5545576.8434915775,5656488.3803614089,0,0,0,0,0,0,0,0,0,{"$f":"BV325 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",41247666.57550022,null,{"$f":"J326 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1240246.5126099896,1265051.4428621894,1290352.4717194329,1316159.5211538218,1342482.7115768981,1369332.3658084364,1396719.0131246049,{"$f":"AP326 * $F$334 * (AP4 >= $F$333)","v":1424653.3933870965},1453146.4612548382,1482209.3904799351,1511853.5782895333,1542090.6498553241,1572932.4628524308,1604391.1121094793,1636478.9343516689,1669208.5130387028,1702592.6832994767,1736644.5369654661,1771377.4277047755,1806804.9762588707,1842941.0757840481,1879799.8972997302,1917395.8952457251,1955743.8131506396,1994858.6894136518,772647.71081738314,181858.95773835672,185496.13689312388,189206.05963098642,192990.18082360612,0,0,0,0,0,0,0,0,0,{"$f":"BV326 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender: Principal and Interest",null,"US$",1221232151.0461664,null,{"$f":"J327 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,{"$f":"AP327 * $F$334 * (AP4 >= $F$333)","v":81415476.736411095},81415476.736411095,81415476.736411095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV327 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",5054400,null,{"$f":"J328 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,{"$f":"AP328 * $F$334 * (AP4 >= $F$333)","v":126360},126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,0,0,0,0,0,0,0,0,0,{"$f":"BV328 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",19556268.188266139,null,{"$f":"J329 * $F$334 * (J4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,235468.23731261049,480355.20411772537,489962.30820007995,499761.55436408159,509756.78545136331,519951.92116039054,530350.95958359831,540957.97877527028,551777.13835077581,562812.68111779122,574068.93474014709,585550.31343495008,{"$f":"AP329 * $F$334 * (AP4 >= $F$333)","v":597261.31970364915},609206.54609772214,621390.67701967654,633818.49056007015,646494.86037127161,659424.75757869694,672613.25273027085,686065.51778487628,699786.82814057404,713782.56470338546,728058.2159974532,742619.38031740231,757471.76792375033,772621.20328222541,788073.62734786991,803835.09989482746,819911.801892724,836310.03793057858,330683.3760667374,86389.789206929767,88117.584991068346,89879.93669088975,91677.535424707516,0,0,0,0,0,0,0,0,0,{"$f":"BV329 * $F$334 * (BV4 >= $F$333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Pre-Tax Net Cash Flow to TPDC",null,"US$",2018601651.8249083,null,{"$f":"SUM(J335:J336) - J337","v":0},{"$f":"SUM(K335:K336) - K337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-126360,-7043980.3322285935,-29056142.914034322,-38403053.887091711,-50190834.528549686,-61508652.673881412,20041368.394925445,22073032.497552186,24145329.882231474,26259073.214604333,27174844.901014656,29349178.53376314,11033609.237867177,12885118.157352746,14773657.255227983,15247287.314259797,39409071.053529307,43339457.294889539,18531125.68455866,18090423.926745713,101497646.33815485,103529226.92665288,105601439.12692085,112475943.58538365,114727090.11882624,115882757.29150012,118492868.18338165,116600992.14736217,118934639.65204436,121314960.10682011,123742886.97069149,126219372.37184021,128745387.48101199,131321922.89236712,137255816.47088954,56410682.430789262,14608982.084617492,16081982.838639852,16405391.535412651,2728110.2588657662,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW335:BW336) - BW337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Carried Interest Equity Contributions Required",null,"US$",{"$f":"SUM(J350:CV350)","v":186329024.33578575},null,{"$f":"-MIN(J348, 0)","v":0},{"$f":"-MIN(K348, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,126360,7043980.3322285935,29056142.914034322,38403053.887091711,50190834.528549686,61508652.673881412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BW348, 0)","v":0},0,0,0,0,0,{"$f":"-MIN(CC348, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Total Equity Share",{"$f":"Inputs!D331","v":0.1}]
[{"$nulls":4},"TPDC Cost Gas Share before Carried Interest Repayments",null,"US$",{"$f":"SUM(J353:CV353)","v":2936882958.7447381},null,{"$f":"J287 * $F$352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52195459.270961992,106478736.91276245,108608311.6510177,110780477.88403808,112996087.44171885,115256009.19055325,117561129.37436426,119912351.96185158,122310599.00108862,124756810.98111036,127251947.20073262,129796986.14474726,{"$f":"AP287 * $F$352","v":132392925.86764222},58326298.242336765,52631716.086994126,53681823.208734006,54752932.472908676,55845463.922366858,142062142.98252651,144900858.64217705,149567157.21061608,152104416.96295151,61644753.012191094,62875120.872434914,64130096.089883618,65410170.811681286,66715847.027914934,68047636.768473238,69406062.303842694,65658840.989708461,27653340.165637881,7926621.9957135012,6398267.1322991885,6523705.2749451734,20321853.685810164,0,0,0,0,0,0,0,0,0,{"$f":"BV287 * $F$352","v":0},0,0,0,0,0,0,{"$f":"CC287 * $F$352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Cost Gas Share available for Carry Repayments",null,"US$",{"$f":"SUM(J354:CV354)","v":1523330028.8352151},null,{"$f":"MIN(J348, J353) * (J348 > 0)","v":0},{"$f":"MIN(K348, K353) * (K348 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AB348, AB353) * (AB348 > 0)","v":0},0,0,20041368.394925445,22073032.497552186,24145329.882231474,26259073.214604333,27174844.901014656,29349178.53376314,11033609.237867177,12885118.157352746,14773657.255227983,15247287.314259797,39409071.053529307,43339457.294889539,18531125.68455866,18090423.926745713,53681823.208734006,54752932.472908676,55845463.922366858,112475943.58538365,114727090.11882624,115882757.29150012,118492868.18338165,61644753.012191094,62875120.872434914,64130096.089883618,65410170.811681286,66715847.027914934,68047636.768473238,69406062.303842694,65658840.989708461,27653340.165637881,7926621.9957135012,6398267.1322991885,6523705.2749451734,2728110.2588657662,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW348, BW353) * (BW348 > 0)","v":0},0,0,0,0,0,{"$f":"MIN(CC348, CC353) * (CC348 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Interest Rate",{"$f":"(1 + Inputs!D333) * (1 + Inputs!C468) - 1","v":6.5899999999999848E-2}]
[{"$nulls":4},"TPDC Carry Loan Opening Balance",null,"US$",{"$f":"SUM(J357:CV357)","v":2007949666.6342874},null,{"$f":"I362","v":0},{"$f":"J362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,7178667.4562285934,36707884.555628374,77529988.034935996,132830048.77498795,203092201.66314104,196434609.35781655,187306617.61694443,175504793.83566958,160811486.53483582,144234118.59646681,124389968.47821081,121553658.1630577,116678926.07865044,109594410.05200551,101569394.36017287,68853746.39497894,30051750.987518504,13501035.693037309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB362","v":0},{"$f":"CC362","v":0},{"$f":"CD362","v":0},{"$f":"CE362","v":0},{"$f":"CF362","v":0},{"$f":"CG362","v":0},{"$f":"CH362","v":0},{"$f":"CI362","v":0},{"$f":"CJ362","v":0},{"$f":"CK362","v":0},{"$f":"CL362","v":0},{"$f":"CM362","v":0},{"$f":"CN362","v":0},{"$f":"CO362","v":0},{"$f":"CP362","v":0},{"$f":"CQ362","v":0},{"$f":"CR362","v":0},{"$f":"CS362","v":0},{"$f":"CT362","v":0},{"$f":"CU362","v":0}]
[{"$nulls":4},"Additions to Carry Loan",null,"US$",{"$f":"SUM(J358:CV358)","v":186329024.33578575},null,{"$f":"J350","v":0},{"$f":"K350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,126360,7043980.3322285935,29056142.914034322,38403053.887091711,50190834.528549686,61508652.673881412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW350","v":0},0,0,0,0,0,{"$f":"CC350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest on Balance",null,"US$",{"$f":"SUM(J359:CV359)","v":132323883.03119925},null,{"$f":"J357 * $F$356","v":0},{"$f":"K357 * $F$356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8327.1239999999816,473074.1853654632,2419049.592215904,5109226.2115022708,8753500.2142716851,13383776.089600964,12945040.756680081,12343506.100956609,11565765.913770599,10597476.962645655,9505028.4155071415,8197298.9227140732,8010386.072945484,7689141.2285830462,7222271.6224271469,6693423.0883353762,4537461.8874291014,1980410.3900774647,889718.25217115658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL357 * $F$356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC357 * $F$356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Balance before Cost Gas Repayments",null,"US$",{"$f":"SUM(J360:CV360)","v":2326602574.0012722},null,{"$f":"SUM(J357:J359)","v":0},{"$f":"SUM(K357:K359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,126360,7178667.4562285934,36707884.555628374,77529988.034935996,132830048.77498795,203092201.66314104,216475977.75274199,209379650.11449662,199650123.71790105,187070559.74944016,171408963.49748147,153739147.01197395,132587267.40092488,129564044.23600319,124368067.3072335,116816681.67443267,108262817.44850825,73391208.282408044,32032161.377595969,14390753.945208466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM357:BM359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC357:CC359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments from Cost Gas",null,"US$",{"$f":"SUM(J361:CV361)","v":318652907.3669849},null,{"$f":"MIN(J360, J354) * (J360 > 0)","v":0},{"$f":"MIN(K360, K354) * (K360 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20041368.394925445,22073032.497552186,24145329.882231474,26259073.214604333,27174844.901014656,29349178.53376314,11033609.237867177,12885118.157352746,14773657.255227983,15247287.314259797,39409071.053529307,43339457.294889539,18531125.68455866,14390753.945208466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BL360, BL354) * (BL360 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CC360, CC354) * (CC360 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Closing Balance",null,null,null,0,{"$f":"J360 - J361","v":0},{"$f":"K360 - K361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,126360,7178667.4562285934,36707884.555628374,77529988.034935996,132830048.77498795,203092201.66314104,196434609.35781655,187306617.61694443,175504793.83566958,160811486.53483582,144234118.59646681,124389968.47821081,121553658.1630577,116678926.07865044,109594410.05200551,101569394.36017287,68853746.39497894,30051750.987518504,13501035.693037309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM360 - BM361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC360 - CC361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Joint Venture Profit Share (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!D331","v":0.9}]
[{"$nulls":4},"TPDC Total Equity Share",{"$f":"Inputs!D331","v":0.1}]
[]
[null,null,"Cost Gas"]
[{"$nulls":4},"Joint Venture Cost Gas",null,"US$",{"$f":"SUM(J370:CV370)","v":29368829587.447365},null,{"$f":"J287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,521954592.70961988,1064787369.1276244,1086083116.5101769,1107804778.8403807,1129960874.4171884,1152560091.9055324,1175611293.7436426,1199123519.6185157,1223105990.0108862,1247568109.8111036,1272519472.0073261,1297969861.4474726,{"$f":"AP287","v":1323929258.6764221},583262982.42336762,526317160.86994123,536818232.08734006,547529324.72908676,558454639.22366858,1420621429.8252649,1449008586.4217703,1495671572.1061606,1521044169.6295152,616447530.12191093,628751208.72434914,641300960.89883614,654101708.11681283,667158470.27914929,680476367.68473232,694060623.03842688,656588409.89708459,276533401.65637881,79266219.957135007,63982671.322991885,65237052.749451727,203218536.85810164,0,0,0,0,0,0,0,0,0,{"$f":"BV287","v":0},0,0,0,0,0,0,{"$f":"CC287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Cost Gas Share before Carried Interest Repayments",null,"US$",{"$f":"SUM(J372:CV372)","v":2936882958.7447381},null,{"$f":"J353","v":0},{"$f":"K353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52195459.270961992,106478736.91276245,108608311.6510177,110780477.88403808,112996087.44171885,115256009.19055325,117561129.37436426,119912351.96185158,122310599.00108862,124756810.98111036,127251947.20073262,129796986.14474726,132392925.86764222,58326298.242336765,52631716.086994126,53681823.208734006,54752932.472908676,55845463.922366858,142062142.98252651,144900858.64217705,149567157.21061608,152104416.96295151,61644753.012191094,62875120.872434914,64130096.089883618,65410170.811681286,66715847.027914934,68047636.768473238,69406062.303842694,65658840.989708461,27653340.165637881,7926621.9957135012,6398267.1322991885,6523705.2749451734,20321853.685810164,0,0,0,0,0,0,0,0,0,0,{"$f":"BW353","v":0},0,0,0,0,0,{"$f":"CC353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Carry Loan Repayments from Cost Gas",null,"US$",{"$f":"SUM(J373:CV373)","v":318652907.3669849},null,{"$f":"J361","v":0},{"$f":"K361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20041368.394925445,22073032.497552186,24145329.882231474,26259073.214604333,27174844.901014656,29349178.53376314,11033609.237867177,12885118.157352746,14773657.255227983,15247287.314259797,39409071.053529307,43339457.294889539,18531125.68455866,14390753.945208466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW361","v":0},0,0,0,0,0,{"$f":"CC361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Cost Gas net of Carried Loan Repayments",null,"US$",{"$f":"SUM(J374:CV374)","v":2618230051.3777528},null,{"$f":"J372 - J373","v":0},{"$f":"K372 - K373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52195459.270961992,86437368.517837003,86535279.153465509,86635148.001806602,86737014.227114514,88081164.289538592,88211950.840601116,108878742.72398441,109425480.84373587,109983153.72588238,112004659.88647282,90387915.09121795,89053468.572752684,39795172.557778105,38240962.141785659,53681823.208734006,54752932.472908676,55845463.922366858,142062142.98252651,144900858.64217705,149567157.21061608,152104416.96295151,61644753.012191094,62875120.872434914,64130096.089883618,65410170.811681286,66715847.027914934,68047636.768473238,69406062.303842694,65658840.989708461,27653340.165637881,7926621.9957135012,6398267.1322991885,6523705.2749451734,20321853.685810164,0,0,0,0,0,0,0,0,0,0,{"$f":"BW372 - BW373","v":0},0,0,0,0,0,{"$f":"CC372 - CC373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor Cost Gas",null,"US$",{"$f":"SUM(J376:CV376)","v":26750599536.069618},null,{"$f":"J370 - J374","v":0},{"$f":"K370 - K374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,469759133.43865788,978350000.60978734,999547837.35671139,1021169630.8385741,1043223860.1900738,1064478927.6159937,1087399342.9030414,1090244776.8945313,1113680509.1671503,1137584956.0852213,1160514812.1208534,1207581946.3562546,1234875790.1036694,543467809.8655895,488076198.72815555,483136408.87860608,492776392.25617808,502609175.30130172,1278559286.8427384,1304107727.7795932,1346104414.8955445,1368939752.6665637,554802777.10971987,565876087.85191417,577170864.80895257,588691537.30513155,600442623.25123441,612428730.91625905,624654560.73458421,590929568.90737617,248880061.49074093,71339597.961421505,57584404.190692693,58713347.474506557,182896683.17229146,0,0,0,0,0,0,0,0,0,0,{"$f":"BW370 - BW374","v":0},0,0,0,0,0,{"$f":"CC370 - CC374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Profit Gas"]
[{"$nulls":4},"Joint Venture Profit Gas",null,"US$",{"$f":"SUM(J379:CV379)","v":23153144653.575096},null,{"$f":"J310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,177530269.00030816,345470201.46910512,352379605.49848729,359427197.60845709,366615741.56062627,373948056.39183867,381427017.51967549,389055557.87006897,396836669.02747035,404773402.40801984,412868870.45618016,421126247.86530375,{"$f":"AP310","v":429548772.82260996},932225034.79607606,995059006.63156807,1014976463.3815485,1035292269.2665288,1056014391.2692086,529043356.98185039,539640500.73883653,539044564.45658684,552750013.20623374,1166009921.4736214,1189346396.5204432,1213149601.0682011,1237428869.7069147,1262193723.7184021,1287453874.8101196,1313219228.9236712,1372558164.7088952,564106824.30789256,146089820.84617493,160819828.38639849,164053915.35412651,71661273.523646384,0,0,0,0,0,0,0,0,0,{"$f":"BV310","v":0},0,0,0,0,0,0,{"$f":"CC310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor Profit Gas",null,"US$",{"$f":"SUM(J381:CV381)","v":20837830188.217587},null,{"$f":"J379 * $F$366","v":0},{"$f":"K379 * $F$366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,159777242.10027733,310923181.32219464,317141644.94863856,323484477.84761137,329954167.40456367,336553250.75265479,343284315.76770794,350150002.08306205,357153002.12472332,364296062.16721785,371581983.41056216,379013623.07877338,386593895.54034895,839002531.31646848,895553105.96841133,913478817.04339373,931763042.33987594,950412952.14228773,476139021.28366536,485676450.66495287,485140108.01092815,497475011.8856104,1049408929.3262593,1070411756.8683989,1091834640.961381,1113685982.7362232,1135974351.3465619,1158708487.3291078,1181897306.0313041,1235302348.2380056,507696141.87710333,131480838.76155743,144737845.54775864,147648523.81871387,64495146.171281748,0,0,0,0,0,0,0,0,0,0,{"$f":"BW379 * $F$366","v":0},0,0,0,0,0,{"$f":"CC379 * $F$366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Profit Gas",null,"US$",{"$f":"SUM(J382:CV382)","v":2315314465.3575096},null,{"$f":"J379 * $F$367","v":0},{"$f":"K379 * $F$367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17753026.900030818,34547020.146910511,35237960.549848728,35942719.760845713,36661574.156062625,37394805.639183871,38142701.751967549,38905555.7870069,39683666.902747035,40477340.24080199,41286887.04561802,42112624.786530375,42954877.282260999,93222503.479607612,99505900.663156807,101497646.33815485,103529226.92665289,105601439.12692086,52904335.698185042,53964050.073883653,53904456.445658684,55275001.320623375,116600992.14736214,118934639.65204433,121314960.10682011,123742886.97069147,126219372.37184022,128745387.48101197,131321922.89236712,137255816.47088954,56410682.430789262,14608982.084617494,16081982.83863985,16405391.535412652,7166127.3523646388,0,0,0,0,0,0,0,0,0,0,{"$f":"BW379 * $F$367","v":0},0,0,0,0,0,{"$f":"CC379 * $F$367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Gas Share"]
[{"$nulls":4},"Joint Venture Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J385:CV385)","v":52521974241.022461},null,{"$f":"J379 + J370","v":0},{"$f":"K379 + K370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,699484861.70992804,1410257570.5967295,1438462722.0086641,1467231976.4488378,1496576615.9778147,1526508148.2973709,1557038311.2633181,1588179077.4885848,1619942659.0383565,1652341512.2191234,1685388342.4635062,1719096109.3127763,1753478031.499032,1515488017.2194438,1521376167.5015092,1551794695.4688885,1582821593.9956155,1614469030.492877,1949664786.8071153,1988649087.1606069,2034716136.5627475,2073794182.8357489,1782457451.5955324,1818097605.2447925,1854450561.9670372,1891530577.8237276,1929352193.9975514,1967930242.4948521,2007279851.9620981,2029146574.6059799,840640225.96427131,225356040.80330992,224802499.70939037,229290968.10357824,274879810.38174802,0,0,0,0,0,0,0,0,0,0,{"$f":"BW379 + BW370","v":0},0,0,0,0,0,{"$f":"CC379 + CC370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J386:CV386)","v":47588429724.287201},null,{"$f":"J381 + J376","v":0},{"$f":"K381 + K376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,629536375.53893518,1289273181.931982,1316689482.3053498,1344654108.6861854,1373178027.5946374,1401032178.3686485,1430683658.6707492,1440394778.9775934,1470833511.2918735,1501881018.252439,1532096795.5314155,1586595569.4350281,1621469685.6440184,1382470341.1820579,1383629304.6965668,1396615225.9219999,1424539434.5960541,1453022127.4435894,1754698308.1264038,1789784178.4445462,1831244522.9064727,1866414764.5521741,1604211706.4359791,1636287844.7203131,1669005505.7703335,1702377520.0413547,1736416974.5977964,1771137218.2453668,1806551866.7658882,1826231917.1453819,756576203.36784422,202820436.72297895,202322249.73845133,206361871.29322043,247391829.34357321,0,0,0,0,0,0,0,0,0,0,{"$f":"BW381 + BW376","v":0},0,0,0,0,0,{"$f":"CC381 + CC376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J387:CV387)","v":4933544516.7352619},null,{"$f":"J382 + J374","v":0},{"$f":"K382 + K374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69948486.170992807,120984388.66474751,121773239.70331424,122577867.76265231,123398588.38317713,125475969.92872247,126354652.59256867,147784298.51099131,149109147.74648291,150460493.96668437,153291546.93209085,132500539.87774833,132008345.85501368,133017676.03738572,137746862.80494246,155179469.54688886,158282159.39956158,161446903.04928774,194966478.68071157,198864908.7160607,203471613.65627477,207379418.28357488,178245745.15955323,181809760.52447924,185445056.19670373,189153057.78237277,192935219.39975515,196793024.24948519,200727985.19620982,202914657.46059799,84064022.596427143,22535604.080330994,22480249.97093904,22929096.810357824,27487981.038174801,0,0,0,0,0,0,0,0,0,0,{"$f":"BW382 + BW374","v":0},0,0,0,0,0,{"$f":"CC382 + CC374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Capital Depreciation (Nominal)"]
[]
[{"$nulls":4},"Depreciation Flag",null,"Flag",null,null,{"$f":"(J4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(K4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(L4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(M4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(N4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(O4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(P4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(Q4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(R4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(S4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(T4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(U4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(V4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(W4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(X4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(Y4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(Z4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AA4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AB4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AC4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AD4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AE4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AF4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AG4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AH4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AI4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AJ4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AK4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AL4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AM4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AN4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AO4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AP4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AQ4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AR4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AS4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AT4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AU4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AV4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AW4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AX4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AY4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AZ4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BA4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BB4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BC4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BD4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BE4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BF4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BG4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BH4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BI4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BJ4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BK4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BL4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BM4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BN4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BO4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BP4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BQ4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BR4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BS4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BT4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BU4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BV4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BW4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BX4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BY4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BZ4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CA4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CB4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CC4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CD4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CE4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CF4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CG4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CH4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CI4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CJ4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CK4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CL4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CM4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CN4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CO4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CP4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CQ4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CR4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CS4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CT4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CU4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CV4 <= 'Demand & production'!$F$321) * 1","v":0}]
[]
[null,null,null,"Exploration Capital"]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",{"$f":"SUM(J394:CV394)","v":1279739135.8784974},null,{"$f":"J195","v":307630612.45318329},313783224.70224696,192035333.51777515,195876040.18813065,133195707.32792884,67929810.737243712,69288406.951988593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Depreciation year 1",{"$f":"1/Inputs!$C$302","v":0.2},"US$",{"$f":"SUM(J396:CV396)","v":255947827.1756995},null,{"$f":"J$394 * $F396 * J391","v":61526122.490636662},{"$f":"K$394 * $F396 * K391","v":62756644.940449394},38407066.703555033,39175208.037626132,26639141.465585768,13585962.147448743,13857681.39039772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$394 * $F396 * BW391","v":0},0,0,0,0,0,{"$f":"CC$394 * $F396 * CC391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 2",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F396:F$396))","v":0.2},"US$",255947827.1756995,null,null,{"$f":"J$394 * $F397 * K391","v":61526122.490636662},{"$f":"K$394 * $F397 * L391","v":62756644.940449394},38407066.703555033,{"$f":"M$394 * $F397 * N391","v":39175208.037626132},26639141.465585768,13585962.147448743,13857681.39039772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$394 * $F397 * BX391","v":0},0,0,0,0,{"$f":"CB$394 * $F397 * CC391","v":0},{"$f":"CC$394 * $F397 * CD391","v":0},{"$f":"CD$394 * $F397 * CE391","v":0},{"$f":"CE$394 * $F397 * CF391","v":0},{"$f":"CF$394 * $F397 * CG391","v":0},{"$f":"CG$394 * $F397 * CH391","v":0},{"$f":"CH$394 * $F397 * CI391","v":0},{"$f":"CI$394 * $F397 * CJ391","v":0},{"$f":"CJ$394 * $F397 * CK391","v":0},{"$f":"CK$394 * $F397 * CL391","v":0},{"$f":"CL$394 * $F397 * CM391","v":0},{"$f":"CM$394 * $F397 * CN391","v":0},{"$f":"CN$394 * $F397 * CO391","v":0},{"$f":"CO$394 * $F397 * CP391","v":0},{"$f":"CP$394 * $F397 * CQ391","v":0},{"$f":"CQ$394 * $F397 * CR391","v":0},{"$f":"CR$394 * $F397 * CS391","v":0},{"$f":"CS$394 * $F397 * CT391","v":0},{"$f":"CT$394 * $F397 * CU391","v":0},{"$f":"CU$394 * $F397 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 3",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F397))","v":0.2},"US$",255947827.1756995,null,null,null,{"$f":"J$394 * $F398 * L391","v":61526122.490636662},{"$f":"K$394 * $F398 * M391","v":62756644.940449394},38407066.703555033,39175208.037626132,26639141.465585768,13585962.147448743,13857681.39039772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$394 * $F398 * BY391","v":0},0,0,0,{"$f":"CA$394 * $F398 * CC391","v":0},{"$f":"CB$394 * $F398 * CD391","v":0},{"$f":"CC$394 * $F398 * CE391","v":0},{"$f":"CD$394 * $F398 * CF391","v":0},{"$f":"CE$394 * $F398 * CG391","v":0},{"$f":"CF$394 * $F398 * CH391","v":0},{"$f":"CG$394 * $F398 * CI391","v":0},{"$f":"CH$394 * $F398 * CJ391","v":0},{"$f":"CI$394 * $F398 * CK391","v":0},{"$f":"CJ$394 * $F398 * CL391","v":0},{"$f":"CK$394 * $F398 * CM391","v":0},{"$f":"CL$394 * $F398 * CN391","v":0},{"$f":"CM$394 * $F398 * CO391","v":0},{"$f":"CN$394 * $F398 * CP391","v":0},{"$f":"CO$394 * $F398 * CQ391","v":0},{"$f":"CP$394 * $F398 * CR391","v":0},{"$f":"CQ$394 * $F398 * CS391","v":0},{"$f":"CR$394 * $F398 * CT391","v":0},{"$f":"CS$394 * $F398 * CU391","v":0},{"$f":"CT$394 * $F398 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 4",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F398))","v":0.2},"US$",255947827.1756995,{"$nulls":4},{"$f":"J$394 * $F399 * M391","v":61526122.490636662},{"$f":"K$394 * $F399 * N391","v":62756644.940449394},38407066.703555033,39175208.037626132,26639141.465585768,13585962.147448743,13857681.39039772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$394 * $F399 * BZ391","v":0},0,0,{"$f":"BZ$394 * $F399 * CC391","v":0},{"$f":"CA$394 * $F399 * CD391","v":0},{"$f":"CB$394 * $F399 * CE391","v":0},{"$f":"CC$394 * $F399 * CF391","v":0},{"$f":"CD$394 * $F399 * CG391","v":0},{"$f":"CE$394 * $F399 * CH391","v":0},{"$f":"CF$394 * $F399 * CI391","v":0},{"$f":"CG$394 * $F399 * CJ391","v":0},{"$f":"CH$394 * $F399 * CK391","v":0},{"$f":"CI$394 * $F399 * CL391","v":0},{"$f":"CJ$394 * $F399 * CM391","v":0},{"$f":"CK$394 * $F399 * CN391","v":0},{"$f":"CL$394 * $F399 * CO391","v":0},{"$f":"CM$394 * $F399 * CP391","v":0},{"$f":"CN$394 * $F399 * CQ391","v":0},{"$f":"CO$394 * $F399 * CR391","v":0},{"$f":"CP$394 * $F399 * CS391","v":0},{"$f":"CQ$394 * $F399 * CT391","v":0},{"$f":"CR$394 * $F399 * CU391","v":0},{"$f":"CS$394 * $F399 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 5",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F399))","v":0.19999999999999996},"US$",255947827.17569941,{"$nulls":5},{"$f":"J$394 * $F400 * N391","v":61526122.490636647},{"$f":"K$394 * $F400 * O391","v":62756644.940449379},38407066.703555018,39175208.037626117,26639141.465585761,13585962.147448739,13857681.390397716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$394 * $F400 * CA391","v":0},0,{"$f":"BY$394 * $F400 * CC391","v":0},{"$f":"BZ$394 * $F400 * CD391","v":0},{"$f":"CA$394 * $F400 * CE391","v":0},{"$f":"CB$394 * $F400 * CF391","v":0},{"$f":"CC$394 * $F400 * CG391","v":0},{"$f":"CD$394 * $F400 * CH391","v":0},{"$f":"CE$394 * $F400 * CI391","v":0},{"$f":"CF$394 * $F400 * CJ391","v":0},{"$f":"CG$394 * $F400 * CK391","v":0},{"$f":"CH$394 * $F400 * CL391","v":0},{"$f":"CI$394 * $F400 * CM391","v":0},{"$f":"CJ$394 * $F400 * CN391","v":0},{"$f":"CK$394 * $F400 * CO391","v":0},{"$f":"CL$394 * $F400 * CP391","v":0},{"$f":"CM$394 * $F400 * CQ391","v":0},{"$f":"CN$394 * $F400 * CR391","v":0},{"$f":"CO$394 * $F400 * CS391","v":0},{"$f":"CP$394 * $F400 * CT391","v":0},{"$f":"CQ$394 * $F400 * CU391","v":0},{"$f":"CR$394 * $F400 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 6",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F400))","v":0},"US$",0,{"$nulls":6},{"$f":"J$394 * $F401 * O391","v":0},{"$f":"K$394 * $F401 * P391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$394 * $F401 * CB391","v":0},{"$f":"BX$394 * $F401 * CC391","v":0},{"$f":"BY$394 * $F401 * CD391","v":0},{"$f":"BZ$394 * $F401 * CE391","v":0},{"$f":"CA$394 * $F401 * CF391","v":0},{"$f":"CB$394 * $F401 * CG391","v":0},{"$f":"CC$394 * $F401 * CH391","v":0},{"$f":"CD$394 * $F401 * CI391","v":0},{"$f":"CE$394 * $F401 * CJ391","v":0},{"$f":"CF$394 * $F401 * CK391","v":0},{"$f":"CG$394 * $F401 * CL391","v":0},{"$f":"CH$394 * $F401 * CM391","v":0},{"$f":"CI$394 * $F401 * CN391","v":0},{"$f":"CJ$394 * $F401 * CO391","v":0},{"$f":"CK$394 * $F401 * CP391","v":0},{"$f":"CL$394 * $F401 * CQ391","v":0},{"$f":"CM$394 * $F401 * CR391","v":0},{"$f":"CN$394 * $F401 * CS391","v":0},{"$f":"CO$394 * $F401 * CT391","v":0},{"$f":"CP$394 * $F401 * CU391","v":0},{"$f":"CQ$394 * $F401 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 7",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F401))","v":0},"US$",0,{"$nulls":7},{"$f":"J$394 * $F402 * P391","v":0},{"$f":"K$394 * $F402 * Q391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$394 * $F402 * CC391","v":0},{"$f":"BX$394 * $F402 * CD391","v":0},{"$f":"BY$394 * $F402 * CE391","v":0},{"$f":"BZ$394 * $F402 * CF391","v":0},{"$f":"CA$394 * $F402 * CG391","v":0},{"$f":"CB$394 * $F402 * CH391","v":0},{"$f":"CC$394 * $F402 * CI391","v":0},{"$f":"CD$394 * $F402 * CJ391","v":0},{"$f":"CE$394 * $F402 * CK391","v":0},{"$f":"CF$394 * $F402 * CL391","v":0},{"$f":"CG$394 * $F402 * CM391","v":0},{"$f":"CH$394 * $F402 * CN391","v":0},{"$f":"CI$394 * $F402 * CO391","v":0},{"$f":"CJ$394 * $F402 * CP391","v":0},{"$f":"CK$394 * $F402 * CQ391","v":0},{"$f":"CL$394 * $F402 * CR391","v":0},{"$f":"CM$394 * $F402 * CS391","v":0},{"$f":"CN$394 * $F402 * CT391","v":0},{"$f":"CO$394 * $F402 * CU391","v":0},{"$f":"CP$394 * $F402 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 8",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F402))","v":0},"US$",0,{"$nulls":8},{"$f":"J$394 * $F403 * Q391","v":0},{"$f":"K$394 * $F403 * R391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$394 * $F403 * CC391","v":0},{"$f":"BW$394 * $F403 * CD391","v":0},{"$f":"BX$394 * $F403 * CE391","v":0},{"$f":"BY$394 * $F403 * CF391","v":0},{"$f":"BZ$394 * $F403 * CG391","v":0},{"$f":"CA$394 * $F403 * CH391","v":0},{"$f":"CB$394 * $F403 * CI391","v":0},{"$f":"CC$394 * $F403 * CJ391","v":0},{"$f":"CD$394 * $F403 * CK391","v":0},{"$f":"CE$394 * $F403 * CL391","v":0},{"$f":"CF$394 * $F403 * CM391","v":0},{"$f":"CG$394 * $F403 * CN391","v":0},{"$f":"CH$394 * $F403 * CO391","v":0},{"$f":"CI$394 * $F403 * CP391","v":0},{"$f":"CJ$394 * $F403 * CQ391","v":0},{"$f":"CK$394 * $F403 * CR391","v":0},{"$f":"CL$394 * $F403 * CS391","v":0},{"$f":"CM$394 * $F403 * CT391","v":0},{"$f":"CN$394 * $F403 * CU391","v":0},{"$f":"CO$394 * $F403 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 9",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F403))","v":0},"US$",0,{"$nulls":9},{"$f":"J$394 * $F404 * R391","v":0},{"$f":"K$394 * $F404 * S391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$394 * $F404 * CC391","v":0},{"$f":"BV$394 * $F404 * CD391","v":0},{"$f":"BW$394 * $F404 * CE391","v":0},{"$f":"BX$394 * $F404 * CF391","v":0},{"$f":"BY$394 * $F404 * CG391","v":0},{"$f":"BZ$394 * $F404 * CH391","v":0},{"$f":"CA$394 * $F404 * CI391","v":0},{"$f":"CB$394 * $F404 * CJ391","v":0},{"$f":"CC$394 * $F404 * CK391","v":0},{"$f":"CD$394 * $F404 * CL391","v":0},{"$f":"CE$394 * $F404 * CM391","v":0},{"$f":"CF$394 * $F404 * CN391","v":0},{"$f":"CG$394 * $F404 * CO391","v":0},{"$f":"CH$394 * $F404 * CP391","v":0},{"$f":"CI$394 * $F404 * CQ391","v":0},{"$f":"CJ$394 * $F404 * CR391","v":0},{"$f":"CK$394 * $F404 * CS391","v":0},{"$f":"CL$394 * $F404 * CT391","v":0},{"$f":"CM$394 * $F404 * CU391","v":0},{"$f":"CN$394 * $F404 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 10",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F404))","v":0},"US$",0,{"$nulls":10},{"$f":"J$394 * $F405 * S391","v":0},{"$f":"K$394 * $F405 * T391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$394 * $F405 * CC391","v":0},{"$f":"BU$394 * $F405 * CD391","v":0},{"$f":"BV$394 * $F405 * CE391","v":0},{"$f":"BW$394 * $F405 * CF391","v":0},{"$f":"BX$394 * $F405 * CG391","v":0},{"$f":"BY$394 * $F405 * CH391","v":0},{"$f":"BZ$394 * $F405 * CI391","v":0},{"$f":"CA$394 * $F405 * CJ391","v":0},{"$f":"CB$394 * $F405 * CK391","v":0},{"$f":"CC$394 * $F405 * CL391","v":0},{"$f":"CD$394 * $F405 * CM391","v":0},{"$f":"CE$394 * $F405 * CN391","v":0},{"$f":"CF$394 * $F405 * CO391","v":0},{"$f":"CG$394 * $F405 * CP391","v":0},{"$f":"CH$394 * $F405 * CQ391","v":0},{"$f":"CI$394 * $F405 * CR391","v":0},{"$f":"CJ$394 * $F405 * CS391","v":0},{"$f":"CK$394 * $F405 * CT391","v":0},{"$f":"CL$394 * $F405 * CU391","v":0},{"$f":"CM$394 * $F405 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 11",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F405))","v":0},"US$",0,{"$nulls":11},{"$f":"J$394 * $F406 * T391","v":0},{"$f":"K$394 * $F406 * U391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$394 * $F406 * CC391","v":0},{"$f":"BT$394 * $F406 * CD391","v":0},{"$f":"BU$394 * $F406 * CE391","v":0},{"$f":"BV$394 * $F406 * CF391","v":0},{"$f":"BW$394 * $F406 * CG391","v":0},{"$f":"BX$394 * $F406 * CH391","v":0},{"$f":"BY$394 * $F406 * CI391","v":0},{"$f":"BZ$394 * $F406 * CJ391","v":0},{"$f":"CA$394 * $F406 * CK391","v":0},{"$f":"CB$394 * $F406 * CL391","v":0},{"$f":"CC$394 * $F406 * CM391","v":0},{"$f":"CD$394 * $F406 * CN391","v":0},{"$f":"CE$394 * $F406 * CO391","v":0},{"$f":"CF$394 * $F406 * CP391","v":0},{"$f":"CG$394 * $F406 * CQ391","v":0},{"$f":"CH$394 * $F406 * CR391","v":0},{"$f":"CI$394 * $F406 * CS391","v":0},{"$f":"CJ$394 * $F406 * CT391","v":0},{"$f":"CK$394 * $F406 * CU391","v":0},{"$f":"CL$394 * $F406 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 12",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F406))","v":0},"US$",0,{"$nulls":12},{"$f":"J$394 * $F407 * U391","v":0},{"$f":"K$394 * $F407 * V391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$394 * $F407 * CC391","v":0},{"$f":"BS$394 * $F407 * CD391","v":0},{"$f":"BT$394 * $F407 * CE391","v":0},{"$f":"BU$394 * $F407 * CF391","v":0},{"$f":"BV$394 * $F407 * CG391","v":0},{"$f":"BW$394 * $F407 * CH391","v":0},{"$f":"BX$394 * $F407 * CI391","v":0},{"$f":"BY$394 * $F407 * CJ391","v":0},{"$f":"BZ$394 * $F407 * CK391","v":0},{"$f":"CA$394 * $F407 * CL391","v":0},{"$f":"CB$394 * $F407 * CM391","v":0},{"$f":"CC$394 * $F407 * CN391","v":0},{"$f":"CD$394 * $F407 * CO391","v":0},{"$f":"CE$394 * $F407 * CP391","v":0},{"$f":"CF$394 * $F407 * CQ391","v":0},{"$f":"CG$394 * $F407 * CR391","v":0},{"$f":"CH$394 * $F407 * CS391","v":0},{"$f":"CI$394 * $F407 * CT391","v":0},{"$f":"CJ$394 * $F407 * CU391","v":0},{"$f":"CK$394 * $F407 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 13",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F407))","v":0},"US$",0,{"$nulls":13},{"$f":"J$394 * $F408 * V391","v":0},{"$f":"K$394 * $F408 * W391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$394 * $F408 * CC391","v":0},{"$f":"BR$394 * $F408 * CD391","v":0},{"$f":"BS$394 * $F408 * CE391","v":0},{"$f":"BT$394 * $F408 * CF391","v":0},{"$f":"BU$394 * $F408 * CG391","v":0},{"$f":"BV$394 * $F408 * CH391","v":0},{"$f":"BW$394 * $F408 * CI391","v":0},{"$f":"BX$394 * $F408 * CJ391","v":0},{"$f":"BY$394 * $F408 * CK391","v":0},{"$f":"BZ$394 * $F408 * CL391","v":0},{"$f":"CA$394 * $F408 * CM391","v":0},{"$f":"CB$394 * $F408 * CN391","v":0},{"$f":"CC$394 * $F408 * CO391","v":0},{"$f":"CD$394 * $F408 * CP391","v":0},{"$f":"CE$394 * $F408 * CQ391","v":0},{"$f":"CF$394 * $F408 * CR391","v":0},{"$f":"CG$394 * $F408 * CS391","v":0},{"$f":"CH$394 * $F408 * CT391","v":0},{"$f":"CI$394 * $F408 * CU391","v":0},{"$f":"CJ$394 * $F408 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 14",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F408))","v":0},"US$",0,{"$nulls":14},{"$f":"J$394 * $F409 * W391","v":0},{"$f":"K$394 * $F409 * X391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$394 * $F409 * CC391","v":0},{"$f":"BQ$394 * $F409 * CD391","v":0},{"$f":"BR$394 * $F409 * CE391","v":0},{"$f":"BS$394 * $F409 * CF391","v":0},{"$f":"BT$394 * $F409 * CG391","v":0},{"$f":"BU$394 * $F409 * CH391","v":0},{"$f":"BV$394 * $F409 * CI391","v":0},{"$f":"BW$394 * $F409 * CJ391","v":0},{"$f":"BX$394 * $F409 * CK391","v":0},{"$f":"BY$394 * $F409 * CL391","v":0},{"$f":"BZ$394 * $F409 * CM391","v":0},{"$f":"CA$394 * $F409 * CN391","v":0},{"$f":"CB$394 * $F409 * CO391","v":0},{"$f":"CC$394 * $F409 * CP391","v":0},{"$f":"CD$394 * $F409 * CQ391","v":0},{"$f":"CE$394 * $F409 * CR391","v":0},{"$f":"CF$394 * $F409 * CS391","v":0},{"$f":"CG$394 * $F409 * CT391","v":0},{"$f":"CH$394 * $F409 * CU391","v":0},{"$f":"CI$394 * $F409 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 15",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F409))","v":0},"US$",0,{"$nulls":15},{"$f":"J$394 * $F410 * X391","v":0},{"$f":"K$394 * $F410 * Y391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$394 * $F410 * CC391","v":0},{"$f":"BP$394 * $F410 * CD391","v":0},{"$f":"BQ$394 * $F410 * CE391","v":0},{"$f":"BR$394 * $F410 * CF391","v":0},{"$f":"BS$394 * $F410 * CG391","v":0},{"$f":"BT$394 * $F410 * CH391","v":0},{"$f":"BU$394 * $F410 * CI391","v":0},{"$f":"BV$394 * $F410 * CJ391","v":0},{"$f":"BW$394 * $F410 * CK391","v":0},{"$f":"BX$394 * $F410 * CL391","v":0},{"$f":"BY$394 * $F410 * CM391","v":0},{"$f":"BZ$394 * $F410 * CN391","v":0},{"$f":"CA$394 * $F410 * CO391","v":0},{"$f":"CB$394 * $F410 * CP391","v":0},{"$f":"CC$394 * $F410 * CQ391","v":0},{"$f":"CD$394 * $F410 * CR391","v":0},{"$f":"CE$394 * $F410 * CS391","v":0},{"$f":"CF$394 * $F410 * CT391","v":0},{"$f":"CG$394 * $F410 * CU391","v":0},{"$f":"CH$394 * $F410 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 16",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F410))","v":0},"US$",0,{"$nulls":16},{"$f":"J$394 * $F411 * Y391","v":0},{"$f":"K$394 * $F411 * Z391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$394 * $F411 * CC391","v":0},{"$f":"BO$394 * $F411 * CD391","v":0},{"$f":"BP$394 * $F411 * CE391","v":0},{"$f":"BQ$394 * $F411 * CF391","v":0},{"$f":"BR$394 * $F411 * CG391","v":0},{"$f":"BS$394 * $F411 * CH391","v":0},{"$f":"BT$394 * $F411 * CI391","v":0},{"$f":"BU$394 * $F411 * CJ391","v":0},{"$f":"BV$394 * $F411 * CK391","v":0},{"$f":"BW$394 * $F411 * CL391","v":0},{"$f":"BX$394 * $F411 * CM391","v":0},{"$f":"BY$394 * $F411 * CN391","v":0},{"$f":"BZ$394 * $F411 * CO391","v":0},{"$f":"CA$394 * $F411 * CP391","v":0},{"$f":"CB$394 * $F411 * CQ391","v":0},{"$f":"CC$394 * $F411 * CR391","v":0},{"$f":"CD$394 * $F411 * CS391","v":0},{"$f":"CE$394 * $F411 * CT391","v":0},{"$f":"CF$394 * $F411 * CU391","v":0},{"$f":"CG$394 * $F411 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 17",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F411))","v":0},"US$",0,{"$nulls":17},{"$f":"J$394 * $F412 *Z391","v":0},{"$f":"K$394 * $F412 *AA391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$394 * $F412 *CC391","v":0},{"$f":"BN$394 * $F412 *CD391","v":0},{"$f":"BO$394 * $F412 *CE391","v":0},{"$f":"BP$394 * $F412 *CF391","v":0},{"$f":"BQ$394 * $F412 *CG391","v":0},{"$f":"BR$394 * $F412 *CH391","v":0},{"$f":"BS$394 * $F412 *CI391","v":0},{"$f":"BT$394 * $F412 *CJ391","v":0},{"$f":"BU$394 * $F412 *CK391","v":0},{"$f":"BV$394 * $F412 *CL391","v":0},{"$f":"BW$394 * $F412 *CM391","v":0},{"$f":"BX$394 * $F412 *CN391","v":0},{"$f":"BY$394 * $F412 *CO391","v":0},{"$f":"BZ$394 * $F412 *CP391","v":0},{"$f":"CA$394 * $F412 *CQ391","v":0},{"$f":"CB$394 * $F412 *CR391","v":0},{"$f":"CC$394 * $F412 *CS391","v":0},{"$f":"CD$394 * $F412 *CT391","v":0},{"$f":"CE$394 * $F412 *CU391","v":0},{"$f":"CF$394 * $F412 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 18",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F412))","v":0},"US$",0,{"$nulls":18},{"$f":"J$394 * $F413 * AA391","v":0},{"$f":"K$394 * $F413 * AB391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$394 * $F413 * CC391","v":0},{"$f":"BM$394 * $F413 * CD391","v":0},{"$f":"BN$394 * $F413 * CE391","v":0},{"$f":"BO$394 * $F413 * CF391","v":0},{"$f":"BP$394 * $F413 * CG391","v":0},{"$f":"BQ$394 * $F413 * CH391","v":0},{"$f":"BR$394 * $F413 * CI391","v":0},{"$f":"BS$394 * $F413 * CJ391","v":0},{"$f":"BT$394 * $F413 * CK391","v":0},{"$f":"BU$394 * $F413 * CL391","v":0},{"$f":"BV$394 * $F413 * CM391","v":0},{"$f":"BW$394 * $F413 * CN391","v":0},{"$f":"BX$394 * $F413 * CO391","v":0},{"$f":"BY$394 * $F413 * CP391","v":0},{"$f":"BZ$394 * $F413 * CQ391","v":0},{"$f":"CA$394 * $F413 * CR391","v":0},{"$f":"CB$394 * $F413 * CS391","v":0},{"$f":"CC$394 * $F413 * CT391","v":0},{"$f":"CD$394 * $F413 * CU391","v":0},{"$f":"CE$394 * $F413 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 19",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F413))","v":0},"US$",0,{"$nulls":19},{"$f":"J$394 * $F414 * AB391","v":0},{"$f":"K$394 * $F414 * AC391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$394 * $F414 * CC391","v":0},{"$f":"BL$394 * $F414 * CD391","v":0},{"$f":"BM$394 * $F414 * CE391","v":0},{"$f":"BN$394 * $F414 * CF391","v":0},{"$f":"BO$394 * $F414 * CG391","v":0},{"$f":"BP$394 * $F414 * CH391","v":0},{"$f":"BQ$394 * $F414 * CI391","v":0},{"$f":"BR$394 * $F414 * CJ391","v":0},{"$f":"BS$394 * $F414 * CK391","v":0},{"$f":"BT$394 * $F414 * CL391","v":0},{"$f":"BU$394 * $F414 * CM391","v":0},{"$f":"BV$394 * $F414 * CN391","v":0},{"$f":"BW$394 * $F414 * CO391","v":0},{"$f":"BX$394 * $F414 * CP391","v":0},{"$f":"BY$394 * $F414 * CQ391","v":0},{"$f":"BZ$394 * $F414 * CR391","v":0},{"$f":"CA$394 * $F414 * CS391","v":0},{"$f":"CB$394 * $F414 * CT391","v":0},{"$f":"CC$394 * $F414 * CU391","v":0},{"$f":"CD$394 * $F414 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 20",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$396:F414))","v":0},"US$",0,{"$nulls":20},{"$f":"J$394 * $F415 *AC391","v":0},{"$f":"K$394 * $F415 *AD391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$394 * $F415 *CC391","v":0},{"$f":"BK$394 * $F415 *CD391","v":0},{"$f":"BL$394 * $F415 *CE391","v":0},{"$f":"BM$394 * $F415 *CF391","v":0},{"$f":"BN$394 * $F415 *CG391","v":0},{"$f":"BO$394 * $F415 *CH391","v":0},{"$f":"BP$394 * $F415 *CI391","v":0},{"$f":"BQ$394 * $F415 *CJ391","v":0},{"$f":"BR$394 * $F415 *CK391","v":0},{"$f":"BS$394 * $F415 *CL391","v":0},{"$f":"BT$394 * $F415 *CM391","v":0},{"$f":"BU$394 * $F415 *CN391","v":0},{"$f":"BV$394 * $F415 *CO391","v":0},{"$f":"BW$394 * $F415 *CP391","v":0},{"$f":"BX$394 * $F415 *CQ391","v":0},{"$f":"BY$394 * $F415 *CR391","v":0},{"$f":"BZ$394 * $F415 *CS391","v":0},{"$f":"CA$394 * $F415 *CT391","v":0},{"$f":"CB$394 * $F415 *CU391","v":0},{"$f":"CC$394 * $F415 *CV391","v":0}]
[{"$nulls":4},"Total Depreciable Exploration Capital",null,"US$",1279739135.8784974,null,{"$f":"SUM(J396:J415)","v":61526122.490636662},{"$f":"SUM(K396:K415)","v":124282767.43108606},162689834.13464111,201865042.1722672,228504183.63785297,180564023.29466504,131665059.74461338,93257993.041058347,54082785.003432222,27443643.537846461,13857681.390397716,0,0,0,0,0,0,0,0,{"$f":"SUM(AC396:AC415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW396:BW415)","v":0},0,0,0,0,0,{"$f":"SUM(CC396:CC415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Development and Replacement Capital"]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",{"$f":"SUM(J419:CV419)","v":12023542384.108841},null,{"$f":"J196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230587344.40761983,964326097.13447678,1275889796.2363906,1668815817.6183221,971184736.03457642,0,0,0,0,0,0,684446320.04331589,698135246.44418228,712097951.37306583,726339910.40052724,0,{"$f":"AP196","v":0},0,0,0,0,0,851022969.81712306,868043429.21346557,885404297.79773486,903112383.75368953,0,0,0,0,0,0,0,0,0,0,0,0,584136083.83435333,0,0,0,0,0,0,0,0,0,{"$f":"BV196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",{"$f":"SUM(J420:CV420)","v":2219633637.0885615},null,{"$f":"J197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40820549.189162038,53792335.069767587,54868181.771162942,55965545.406586207,57084856.314717934,58226553.441012293,59391084.509832539,60578906.200029194,61790484.324029781,63026294.01051037,78813618.098731145,80389890.460705772,{"$f":"AP197","v":66884007.414305702},68221687.562591821,69586121.313843653,70977843.74012053,72397400.614922941,73845348.627221406,75322255.599765837,76828700.711761162,96073360.681951091,93479265.976821661,81531231.824926645,83161856.46142517,84825093.590653673,86521595.462466761,88252027.371716112,90017067.919150442,91817409.277533457,42325603.860973157,37775601.445918545,22017779.128478233,5614533.6777619505,5726824.3513171896,11682721.676687067,0,0,0,0,0,0,0,0,0,{"$f":"BV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",null,"US$",{"$f":"SUM(J421:CV421)","v":0},null,{"$f":"J198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Development and Replacement Capital Expenditure",null,"US$",{"$f":"SUM(J422:CV422)","v":14243176021.197409},null,{"$f":"SUM(J419:J421)","v":0},{"$f":"SUM(K419:K421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,230587344.40761983,964326097.13447678,1275889796.2363906,1668815817.6183221,1012005285.2237384,53792335.069767587,54868181.771162942,55965545.406586207,57084856.314717934,58226553.441012293,59391084.509832539,745025226.24334502,759925730.76821208,775124245.38357615,805153528.4992584,80389890.460705772,66884007.414305702,68221687.562591821,69586121.313843653,70977843.74012053,72397400.614922941,73845348.627221406,926345225.41688895,944872129.92522669,981477658.4796859,996591649.73051119,81531231.824926645,83161856.46142517,84825093.590653673,86521595.462466761,88252027.371716112,90017067.919150442,91817409.277533457,42325603.860973157,37775601.445918545,22017779.128478233,5614533.6777619505,5726824.3513171896,595818805.51104045,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW419:BW421)","v":0},0,0,0,0,0,{"$f":"SUM(CC419:CC421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Depreciation year 1",{"$f":"1/Inputs!$C$303","v":0.2},"US$",{"$f":"SUM(J424:CV424)","v":2848635204.239481},null,{"$f":"J$422 * $F424 * J391","v":0},{"$f":"K$422 * $F424 * K391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,46117468.881523967,192865219.42689538,255177959.24727812,333763163.52366447,202401057.04474771,10758467.013953518,10973636.354232589,11193109.081317242,11416971.262943588,11645310.688202459,11878216.901966508,149005045.248669,151985146.15364242,155024849.07671523,161030705.69985169,16077978.092141155,13376801.482861141,13644337.512518365,13917224.262768731,14195568.748024106,14479480.122984588,14769069.725444281,185269045.08337781,188974425.98504534,196295531.69593719,199318329.94610226,16306246.36498533,16632371.292285034,16965018.718130734,17304319.092493352,17650405.474343222,18003413.583830088,18363481.855506692,8465120.7721946314,7555120.2891837098,4403555.8256956469,1122906.7355523901,1145364.870263438,119163761.10220809,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$422 * $F424 * BW391","v":0},0,0,0,0,0,{"$f":"CC$422 * $F424 * CC391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 2",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F424))","v":0.2},"US$",2729471443.1372728,null,null,{"$f":"J$422 * $F425 * K391","v":0},{"$f":"K$422 * $F425 * L391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,46117468.881523967,192865219.42689538,255177959.24727812,333763163.52366447,202401057.04474771,10758467.013953518,10973636.354232589,11193109.081317242,11416971.262943588,11645310.688202459,11878216.901966508,149005045.248669,151985146.15364242,155024849.07671523,161030705.69985169,16077978.092141155,13376801.482861141,13644337.512518365,13917224.262768731,14195568.748024106,14479480.122984588,14769069.725444281,185269045.08337781,188974425.98504534,196295531.69593719,199318329.94610226,16306246.36498533,16632371.292285034,16965018.718130734,17304319.092493352,17650405.474343222,18003413.583830088,18363481.855506692,8465120.7721946314,7555120.2891837098,4403555.8256956469,1122906.7355523901,1145364.870263438,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$422 * $F425 * BX391","v":0},0,0,0,0,{"$f":"CB$422 * $F425 * CC391","v":0},{"$f":"CC$422 * $F425 * CD391","v":0},{"$f":"CD$422 * $F425 * CE391","v":0},{"$f":"CE$422 * $F425 * CF391","v":0},{"$f":"CF$422 * $F425 * CG391","v":0},{"$f":"CG$422 * $F425 * CH391","v":0},{"$f":"CH$422 * $F425 * CI391","v":0},{"$f":"CI$422 * $F425 * CJ391","v":0},{"$f":"CJ$422 * $F425 * CK391","v":0},{"$f":"CK$422 * $F425 * CL391","v":0},{"$f":"CL$422 * $F425 * CM391","v":0},{"$f":"CM$422 * $F425 * CN391","v":0},{"$f":"CN$422 * $F425 * CO391","v":0},{"$f":"CO$422 * $F425 * CP391","v":0},{"$f":"CP$422 * $F425 * CQ391","v":0},{"$f":"CQ$422 * $F425 * CR391","v":0},{"$f":"CR$422 * $F425 * CS391","v":0},{"$f":"CS$422 * $F425 * CT391","v":0},{"$f":"CT$422 * $F425 * CU391","v":0},{"$f":"CU$422 * $F425 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 3",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F425))","v":0.2},"US$",2728326078.2670093,null,null,null,{"$f":"J$422 * $F426 * L391","v":0},{"$f":"K$422 * $F426 * M391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,46117468.881523967,192865219.42689538,255177959.24727812,333763163.52366447,202401057.04474771,10758467.013953518,10973636.354232589,11193109.081317242,11416971.262943588,11645310.688202459,11878216.901966508,149005045.248669,151985146.15364242,155024849.07671523,161030705.69985169,16077978.092141155,13376801.482861141,13644337.512518365,13917224.262768731,14195568.748024106,14479480.122984588,14769069.725444281,185269045.08337781,188974425.98504534,196295531.69593719,199318329.94610226,16306246.36498533,16632371.292285034,16965018.718130734,17304319.092493352,17650405.474343222,18003413.583830088,18363481.855506692,8465120.7721946314,7555120.2891837098,4403555.8256956469,1122906.7355523901,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$422 * $F426 * BY391","v":0},0,0,0,{"$f":"CA$422 * $F426 * CC391","v":0},{"$f":"CB$422 * $F426 * CD391","v":0},{"$f":"CC$422 * $F426 * CE391","v":0},{"$f":"CD$422 * $F426 * CF391","v":0},{"$f":"CE$422 * $F426 * CG391","v":0},{"$f":"CF$422 * $F426 * CH391","v":0},{"$f":"CG$422 * $F426 * CI391","v":0},{"$f":"CH$422 * $F426 * CJ391","v":0},{"$f":"CI$422 * $F426 * CK391","v":0},{"$f":"CJ$422 * $F426 * CL391","v":0},{"$f":"CK$422 * $F426 * CM391","v":0},{"$f":"CL$422 * $F426 * CN391","v":0},{"$f":"CM$422 * $F426 * CO391","v":0},{"$f":"CN$422 * $F426 * CP391","v":0},{"$f":"CO$422 * $F426 * CQ391","v":0},{"$f":"CP$422 * $F426 * CR391","v":0},{"$f":"CQ$422 * $F426 * CS391","v":0},{"$f":"CR$422 * $F426 * CT391","v":0},{"$f":"CS$422 * $F426 * CU391","v":0},{"$f":"CT$422 * $F426 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 4",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F426))","v":0.2},"US$",2727203171.5314569,{"$nulls":4},{"$f":"J$422 * $F427 * M391","v":0},{"$f":"K$422 * $F427 * N391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,46117468.881523967,192865219.42689538,255177959.24727812,333763163.52366447,202401057.04474771,10758467.013953518,10973636.354232589,11193109.081317242,11416971.262943588,11645310.688202459,11878216.901966508,149005045.248669,151985146.15364242,155024849.07671523,161030705.69985169,16077978.092141155,13376801.482861141,13644337.512518365,13917224.262768731,14195568.748024106,14479480.122984588,14769069.725444281,185269045.08337781,188974425.98504534,196295531.69593719,199318329.94610226,16306246.36498533,16632371.292285034,16965018.718130734,17304319.092493352,17650405.474343222,18003413.583830088,18363481.855506692,8465120.7721946314,7555120.2891837098,4403555.8256956469,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$422 * $F427 * BZ391","v":0},0,0,{"$f":"BZ$422 * $F427 * CC391","v":0},{"$f":"CA$422 * $F427 * CD391","v":0},{"$f":"CB$422 * $F427 * CE391","v":0},{"$f":"CC$422 * $F427 * CF391","v":0},{"$f":"CD$422 * $F427 * CG391","v":0},{"$f":"CE$422 * $F427 * CH391","v":0},{"$f":"CF$422 * $F427 * CI391","v":0},{"$f":"CG$422 * $F427 * CJ391","v":0},{"$f":"CH$422 * $F427 * CK391","v":0},{"$f":"CI$422 * $F427 * CL391","v":0},{"$f":"CJ$422 * $F427 * CM391","v":0},{"$f":"CK$422 * $F427 * CN391","v":0},{"$f":"CL$422 * $F427 * CO391","v":0},{"$f":"CM$422 * $F427 * CP391","v":0},{"$f":"CN$422 * $F427 * CQ391","v":0},{"$f":"CO$422 * $F427 * CR391","v":0},{"$f":"CP$422 * $F427 * CS391","v":0},{"$f":"CQ$422 * $F427 * CT391","v":0},{"$f":"CR$422 * $F427 * CU391","v":0},{"$f":"CS$422 * $F427 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 5",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F427))","v":0.19999999999999996},"US$",2722799615.705761,{"$nulls":5},{"$f":"J$422 * $F428 * N391","v":0},{"$f":"K$422 * $F428 * O391","v":0},0,0,{"$f":"N$422 * $F428 * R391","v":0},0,0,0,0,0,0,0,0,0,0,0,46117468.881523959,192865219.42689532,255177959.24727806,333763163.52366436,202401057.04474765,10758467.013953514,10973636.354232585,11193109.081317239,11416971.262943584,11645310.688202456,11878216.901966505,149005045.24866897,151985146.15364239,155024849.0767152,161030705.69985163,16077978.092141151,13376801.482861137,13644337.512518361,13917224.262768727,14195568.748024102,14479480.122984584,14769069.725444278,185269045.08337775,188974425.98504528,196295531.69593713,199318329.9461022,16306246.364985324,16632371.292285031,16965018.71813073,17304319.092493348,17650405.474343218,18003413.583830085,18363481.855506688,8465120.7721946295,7555120.289183707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$422 * $F428 * CA391","v":0},0,{"$f":"BY$422 * $F428 * CC391","v":0},{"$f":"BZ$422 * $F428 * CD391","v":0},{"$f":"CA$422 * $F428 * CE391","v":0},{"$f":"CB$422 * $F428 * CF391","v":0},{"$f":"CC$422 * $F428 * CG391","v":0},{"$f":"CD$422 * $F428 * CH391","v":0},{"$f":"CE$422 * $F428 * CI391","v":0},{"$f":"CF$422 * $F428 * CJ391","v":0},{"$f":"CG$422 * $F428 * CK391","v":0},{"$f":"CH$422 * $F428 * CL391","v":0},{"$f":"CI$422 * $F428 * CM391","v":0},{"$f":"CJ$422 * $F428 * CN391","v":0},{"$f":"CK$422 * $F428 * CO391","v":0},{"$f":"CL$422 * $F428 * CP391","v":0},{"$f":"CM$422 * $F428 * CQ391","v":0},{"$f":"CN$422 * $F428 * CR391","v":0},{"$f":"CO$422 * $F428 * CS391","v":0},{"$f":"CP$422 * $F428 * CT391","v":0},{"$f":"CQ$422 * $F428 * CU391","v":0},{"$f":"CR$422 * $F428 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 6",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F428))","v":0},"US$",0,{"$nulls":6},{"$f":"J$422 * $F429 *O391","v":0},{"$f":"K$422 * $F429 *P391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$422 * $F429 *CB391","v":0},{"$f":"BX$422 * $F429 *CC391","v":0},{"$f":"BY$422 * $F429 *CD391","v":0},{"$f":"BZ$422 * $F429 *CE391","v":0},{"$f":"CA$422 * $F429 *CF391","v":0},{"$f":"CB$422 * $F429 *CG391","v":0},{"$f":"CC$422 * $F429 *CH391","v":0},{"$f":"CD$422 * $F429 *CI391","v":0},{"$f":"CE$422 * $F429 *CJ391","v":0},{"$f":"CF$422 * $F429 *CK391","v":0},{"$f":"CG$422 * $F429 *CL391","v":0},{"$f":"CH$422 * $F429 *CM391","v":0},{"$f":"CI$422 * $F429 *CN391","v":0},{"$f":"CJ$422 * $F429 *CO391","v":0},{"$f":"CK$422 * $F429 *CP391","v":0},{"$f":"CL$422 * $F429 *CQ391","v":0},{"$f":"CM$422 * $F429 *CR391","v":0},{"$f":"CN$422 * $F429 *CS391","v":0},{"$f":"CO$422 * $F429 *CT391","v":0},{"$f":"CP$422 * $F429 *CU391","v":0},{"$f":"CQ$422 * $F429 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 7",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F429))","v":0},"US$",0,{"$nulls":7},{"$f":"J$422 * $F430 *P391","v":0},{"$f":"K$422 * $F430 *Q391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$422 * $F430 *CC391","v":0},{"$f":"BX$422 * $F430 *CD391","v":0},{"$f":"BY$422 * $F430 *CE391","v":0},{"$f":"BZ$422 * $F430 *CF391","v":0},{"$f":"CA$422 * $F430 *CG391","v":0},{"$f":"CB$422 * $F430 *CH391","v":0},{"$f":"CC$422 * $F430 *CI391","v":0},{"$f":"CD$422 * $F430 *CJ391","v":0},{"$f":"CE$422 * $F430 *CK391","v":0},{"$f":"CF$422 * $F430 *CL391","v":0},{"$f":"CG$422 * $F430 *CM391","v":0},{"$f":"CH$422 * $F430 *CN391","v":0},{"$f":"CI$422 * $F430 *CO391","v":0},{"$f":"CJ$422 * $F430 *CP391","v":0},{"$f":"CK$422 * $F430 *CQ391","v":0},{"$f":"CL$422 * $F430 *CR391","v":0},{"$f":"CM$422 * $F430 *CS391","v":0},{"$f":"CN$422 * $F430 *CT391","v":0},{"$f":"CO$422 * $F430 *CU391","v":0},{"$f":"CP$422 * $F430 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 8",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F430))","v":0},"US$",0,{"$nulls":8},{"$f":"J$422 * $F431 * Q391","v":0},{"$f":"K$422 * $F431 * R391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$422 * $F431 * CC391","v":0},{"$f":"BW$422 * $F431 * CD391","v":0},{"$f":"BX$422 * $F431 * CE391","v":0},{"$f":"BY$422 * $F431 * CF391","v":0},{"$f":"BZ$422 * $F431 * CG391","v":0},{"$f":"CA$422 * $F431 * CH391","v":0},{"$f":"CB$422 * $F431 * CI391","v":0},{"$f":"CC$422 * $F431 * CJ391","v":0},{"$f":"CD$422 * $F431 * CK391","v":0},{"$f":"CE$422 * $F431 * CL391","v":0},{"$f":"CF$422 * $F431 * CM391","v":0},{"$f":"CG$422 * $F431 * CN391","v":0},{"$f":"CH$422 * $F431 * CO391","v":0},{"$f":"CI$422 * $F431 * CP391","v":0},{"$f":"CJ$422 * $F431 * CQ391","v":0},{"$f":"CK$422 * $F431 * CR391","v":0},{"$f":"CL$422 * $F431 * CS391","v":0},{"$f":"CM$422 * $F431 * CT391","v":0},{"$f":"CN$422 * $F431 * CU391","v":0},{"$f":"CO$422 * $F431 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 9",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F431))","v":0},"US$",0,{"$nulls":9},{"$f":"J$422 * $F432 * R391","v":0},{"$f":"K$422 * $F432 * S391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$422 * $F432 * CC391","v":0},{"$f":"BV$422 * $F432 * CD391","v":0},{"$f":"BW$422 * $F432 * CE391","v":0},{"$f":"BX$422 * $F432 * CF391","v":0},{"$f":"BY$422 * $F432 * CG391","v":0},{"$f":"BZ$422 * $F432 * CH391","v":0},{"$f":"CA$422 * $F432 * CI391","v":0},{"$f":"CB$422 * $F432 * CJ391","v":0},{"$f":"CC$422 * $F432 * CK391","v":0},{"$f":"CD$422 * $F432 * CL391","v":0},{"$f":"CE$422 * $F432 * CM391","v":0},{"$f":"CF$422 * $F432 * CN391","v":0},{"$f":"CG$422 * $F432 * CO391","v":0},{"$f":"CH$422 * $F432 * CP391","v":0},{"$f":"CI$422 * $F432 * CQ391","v":0},{"$f":"CJ$422 * $F432 * CR391","v":0},{"$f":"CK$422 * $F432 * CS391","v":0},{"$f":"CL$422 * $F432 * CT391","v":0},{"$f":"CM$422 * $F432 * CU391","v":0},{"$f":"CN$422 * $F432 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 10",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F432))","v":0},"US$",0,{"$nulls":10},{"$f":"J$422 * $F433 * S391","v":0},{"$f":"K$422 * $F433 * T391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$422 * $F433 * CC391","v":0},{"$f":"BU$422 * $F433 * CD391","v":0},{"$f":"BV$422 * $F433 * CE391","v":0},{"$f":"BW$422 * $F433 * CF391","v":0},{"$f":"BX$422 * $F433 * CG391","v":0},{"$f":"BY$422 * $F433 * CH391","v":0},{"$f":"BZ$422 * $F433 * CI391","v":0},{"$f":"CA$422 * $F433 * CJ391","v":0},{"$f":"CB$422 * $F433 * CK391","v":0},{"$f":"CC$422 * $F433 * CL391","v":0},{"$f":"CD$422 * $F433 * CM391","v":0},{"$f":"CE$422 * $F433 * CN391","v":0},{"$f":"CF$422 * $F433 * CO391","v":0},{"$f":"CG$422 * $F433 * CP391","v":0},{"$f":"CH$422 * $F433 * CQ391","v":0},{"$f":"CI$422 * $F433 * CR391","v":0},{"$f":"CJ$422 * $F433 * CS391","v":0},{"$f":"CK$422 * $F433 * CT391","v":0},{"$f":"CL$422 * $F433 * CU391","v":0},{"$f":"CM$422 * $F433 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 11",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F433))","v":0},"US$",0,{"$nulls":11},{"$f":"J$422 * $F434 *T391","v":0},{"$f":"K$422 * $F434 *U391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$422 * $F434 *CC391","v":0},{"$f":"BT$422 * $F434 *CD391","v":0},{"$f":"BU$422 * $F434 *CE391","v":0},{"$f":"BV$422 * $F434 *CF391","v":0},{"$f":"BW$422 * $F434 *CG391","v":0},{"$f":"BX$422 * $F434 *CH391","v":0},{"$f":"BY$422 * $F434 *CI391","v":0},{"$f":"BZ$422 * $F434 *CJ391","v":0},{"$f":"CA$422 * $F434 *CK391","v":0},{"$f":"CB$422 * $F434 *CL391","v":0},{"$f":"CC$422 * $F434 *CM391","v":0},{"$f":"CD$422 * $F434 *CN391","v":0},{"$f":"CE$422 * $F434 *CO391","v":0},{"$f":"CF$422 * $F434 *CP391","v":0},{"$f":"CG$422 * $F434 *CQ391","v":0},{"$f":"CH$422 * $F434 *CR391","v":0},{"$f":"CI$422 * $F434 *CS391","v":0},{"$f":"CJ$422 * $F434 *CT391","v":0},{"$f":"CK$422 * $F434 *CU391","v":0},{"$f":"CL$422 * $F434 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 12",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F434))","v":0},"US$",0,{"$nulls":12},{"$f":"J$422 * $F435 *U391","v":0},{"$f":"K$422 * $F435 *V391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$422 * $F435 *CC391","v":0},{"$f":"BS$422 * $F435 *CD391","v":0},{"$f":"BT$422 * $F435 *CE391","v":0},{"$f":"BU$422 * $F435 *CF391","v":0},{"$f":"BV$422 * $F435 *CG391","v":0},{"$f":"BW$422 * $F435 *CH391","v":0},{"$f":"BX$422 * $F435 *CI391","v":0},{"$f":"BY$422 * $F435 *CJ391","v":0},{"$f":"BZ$422 * $F435 *CK391","v":0},{"$f":"CA$422 * $F435 *CL391","v":0},{"$f":"CB$422 * $F435 *CM391","v":0},{"$f":"CC$422 * $F435 *CN391","v":0},{"$f":"CD$422 * $F435 *CO391","v":0},{"$f":"CE$422 * $F435 *CP391","v":0},{"$f":"CF$422 * $F435 *CQ391","v":0},{"$f":"CG$422 * $F435 *CR391","v":0},{"$f":"CH$422 * $F435 *CS391","v":0},{"$f":"CI$422 * $F435 *CT391","v":0},{"$f":"CJ$422 * $F435 *CU391","v":0},{"$f":"CK$422 * $F435 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 13",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F435))","v":0},"US$",0,{"$nulls":13},{"$f":"J$422 * $F436 *V391","v":0},{"$f":"K$422 * $F436 *W391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$422 * $F436 *CC391","v":0},{"$f":"BR$422 * $F436 *CD391","v":0},{"$f":"BS$422 * $F436 *CE391","v":0},{"$f":"BT$422 * $F436 *CF391","v":0},{"$f":"BU$422 * $F436 *CG391","v":0},{"$f":"BV$422 * $F436 *CH391","v":0},{"$f":"BW$422 * $F436 *CI391","v":0},{"$f":"BX$422 * $F436 *CJ391","v":0},{"$f":"BY$422 * $F436 *CK391","v":0},{"$f":"BZ$422 * $F436 *CL391","v":0},{"$f":"CA$422 * $F436 *CM391","v":0},{"$f":"CB$422 * $F436 *CN391","v":0},{"$f":"CC$422 * $F436 *CO391","v":0},{"$f":"CD$422 * $F436 *CP391","v":0},{"$f":"CE$422 * $F436 *CQ391","v":0},{"$f":"CF$422 * $F436 *CR391","v":0},{"$f":"CG$422 * $F436 *CS391","v":0},{"$f":"CH$422 * $F436 *CT391","v":0},{"$f":"CI$422 * $F436 *CU391","v":0},{"$f":"CJ$422 * $F436 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 14",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F436))","v":0},"US$",0,{"$nulls":14},{"$f":"J$422 * $F437 * W391","v":0},{"$f":"K$422 * $F437 * X391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$422 * $F437 * CC391","v":0},{"$f":"BQ$422 * $F437 * CD391","v":0},{"$f":"BR$422 * $F437 * CE391","v":0},{"$f":"BS$422 * $F437 * CF391","v":0},{"$f":"BT$422 * $F437 * CG391","v":0},{"$f":"BU$422 * $F437 * CH391","v":0},{"$f":"BV$422 * $F437 * CI391","v":0},{"$f":"BW$422 * $F437 * CJ391","v":0},{"$f":"BX$422 * $F437 * CK391","v":0},{"$f":"BY$422 * $F437 * CL391","v":0},{"$f":"BZ$422 * $F437 * CM391","v":0},{"$f":"CA$422 * $F437 * CN391","v":0},{"$f":"CB$422 * $F437 * CO391","v":0},{"$f":"CC$422 * $F437 * CP391","v":0},{"$f":"CD$422 * $F437 * CQ391","v":0},{"$f":"CE$422 * $F437 * CR391","v":0},{"$f":"CF$422 * $F437 * CS391","v":0},{"$f":"CG$422 * $F437 * CT391","v":0},{"$f":"CH$422 * $F437 * CU391","v":0},{"$f":"CI$422 * $F437 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 15",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F437))","v":0},"US$",0,{"$nulls":15},{"$f":"J$422 * $F438 *X391","v":0},{"$f":"K$422 * $F438 *Y391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$422 * $F438 *CC391","v":0},{"$f":"BP$422 * $F438 *CD391","v":0},{"$f":"BQ$422 * $F438 *CE391","v":0},{"$f":"BR$422 * $F438 *CF391","v":0},{"$f":"BS$422 * $F438 *CG391","v":0},{"$f":"BT$422 * $F438 *CH391","v":0},{"$f":"BU$422 * $F438 *CI391","v":0},{"$f":"BV$422 * $F438 *CJ391","v":0},{"$f":"BW$422 * $F438 *CK391","v":0},{"$f":"BX$422 * $F438 *CL391","v":0},{"$f":"BY$422 * $F438 *CM391","v":0},{"$f":"BZ$422 * $F438 *CN391","v":0},{"$f":"CA$422 * $F438 *CO391","v":0},{"$f":"CB$422 * $F438 *CP391","v":0},{"$f":"CC$422 * $F438 *CQ391","v":0},{"$f":"CD$422 * $F438 *CR391","v":0},{"$f":"CE$422 * $F438 *CS391","v":0},{"$f":"CF$422 * $F438 *CT391","v":0},{"$f":"CG$422 * $F438 *CU391","v":0},{"$f":"CH$422 * $F438 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 16",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F438))","v":0},"US$",0,{"$nulls":16},{"$f":"J$422 * $F439 * Y391","v":0},{"$f":"K$422 * $F439 * Z391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$422 * $F439 * CC391","v":0},{"$f":"BO$422 * $F439 * CD391","v":0},{"$f":"BP$422 * $F439 * CE391","v":0},{"$f":"BQ$422 * $F439 * CF391","v":0},{"$f":"BR$422 * $F439 * CG391","v":0},{"$f":"BS$422 * $F439 * CH391","v":0},{"$f":"BT$422 * $F439 * CI391","v":0},{"$f":"BU$422 * $F439 * CJ391","v":0},{"$f":"BV$422 * $F439 * CK391","v":0},{"$f":"BW$422 * $F439 * CL391","v":0},{"$f":"BX$422 * $F439 * CM391","v":0},{"$f":"BY$422 * $F439 * CN391","v":0},{"$f":"BZ$422 * $F439 * CO391","v":0},{"$f":"CA$422 * $F439 * CP391","v":0},{"$f":"CB$422 * $F439 * CQ391","v":0},{"$f":"CC$422 * $F439 * CR391","v":0},{"$f":"CD$422 * $F439 * CS391","v":0},{"$f":"CE$422 * $F439 * CT391","v":0},{"$f":"CF$422 * $F439 * CU391","v":0},{"$f":"CG$422 * $F439 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 17",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F439))","v":0},"US$",0,{"$nulls":17},{"$f":"J$422 * $F440 *Z391","v":0},{"$f":"K$422 * $F440 *AA391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$422 * $F440 *CC391","v":0},{"$f":"BN$422 * $F440 *CD391","v":0},{"$f":"BO$422 * $F440 *CE391","v":0},{"$f":"BP$422 * $F440 *CF391","v":0},{"$f":"BQ$422 * $F440 *CG391","v":0},{"$f":"BR$422 * $F440 *CH391","v":0},{"$f":"BS$422 * $F440 *CI391","v":0},{"$f":"BT$422 * $F440 *CJ391","v":0},{"$f":"BU$422 * $F440 *CK391","v":0},{"$f":"BV$422 * $F440 *CL391","v":0},{"$f":"BW$422 * $F440 *CM391","v":0},{"$f":"BX$422 * $F440 *CN391","v":0},{"$f":"BY$422 * $F440 *CO391","v":0},{"$f":"BZ$422 * $F440 *CP391","v":0},{"$f":"CA$422 * $F440 *CQ391","v":0},{"$f":"CB$422 * $F440 *CR391","v":0},{"$f":"CC$422 * $F440 *CS391","v":0},{"$f":"CD$422 * $F440 *CT391","v":0},{"$f":"CE$422 * $F440 *CU391","v":0},{"$f":"CF$422 * $F440 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 18",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F440))","v":0},"US$",0,{"$nulls":18},{"$f":"J$422 * $F441 *AA391","v":0},{"$f":"K$422 * $F441 *AB391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$422 * $F441 *CC391","v":0},{"$f":"BM$422 * $F441 *CD391","v":0},{"$f":"BN$422 * $F441 *CE391","v":0},{"$f":"BO$422 * $F441 *CF391","v":0},{"$f":"BP$422 * $F441 *CG391","v":0},{"$f":"BQ$422 * $F441 *CH391","v":0},{"$f":"BR$422 * $F441 *CI391","v":0},{"$f":"BS$422 * $F441 *CJ391","v":0},{"$f":"BT$422 * $F441 *CK391","v":0},{"$f":"BU$422 * $F441 *CL391","v":0},{"$f":"BV$422 * $F441 *CM391","v":0},{"$f":"BW$422 * $F441 *CN391","v":0},{"$f":"BX$422 * $F441 *CO391","v":0},{"$f":"BY$422 * $F441 *CP391","v":0},{"$f":"BZ$422 * $F441 *CQ391","v":0},{"$f":"CA$422 * $F441 *CR391","v":0},{"$f":"CB$422 * $F441 *CS391","v":0},{"$f":"CC$422 * $F441 *CT391","v":0},{"$f":"CD$422 * $F441 *CU391","v":0},{"$f":"CE$422 * $F441 *CV391","v":0}]
[{"$nulls":4},"Depreciation year 19",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F441))","v":0},"US$",0,{"$nulls":19},{"$f":"J$422 * $F442 * AB391","v":0},{"$f":"K$422 * $F442 * AC391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$422 * $F442 * CC391","v":0},{"$f":"BL$422 * $F442 * CD391","v":0},{"$f":"BM$422 * $F442 * CE391","v":0},{"$f":"BN$422 * $F442 * CF391","v":0},{"$f":"BO$422 * $F442 * CG391","v":0},{"$f":"BP$422 * $F442 * CH391","v":0},{"$f":"BQ$422 * $F442 * CI391","v":0},{"$f":"BR$422 * $F442 * CJ391","v":0},{"$f":"BS$422 * $F442 * CK391","v":0},{"$f":"BT$422 * $F442 * CL391","v":0},{"$f":"BU$422 * $F442 * CM391","v":0},{"$f":"BV$422 * $F442 * CN391","v":0},{"$f":"BW$422 * $F442 * CO391","v":0},{"$f":"BX$422 * $F442 * CP391","v":0},{"$f":"BY$422 * $F442 * CQ391","v":0},{"$f":"BZ$422 * $F442 * CR391","v":0},{"$f":"CA$422 * $F442 * CS391","v":0},{"$f":"CB$422 * $F442 * CT391","v":0},{"$f":"CC$422 * $F442 * CU391","v":0},{"$f":"CD$422 * $F442 * CV391","v":0}]
[{"$nulls":4},"Depreciation year 20",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$424:F442))","v":0},"US$",0,{"$nulls":20},{"$f":"J$422 * $F443 *AC391","v":0},{"$f":"K$422 * $F443 *AD391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$422 * $F443 *CC391","v":0},{"$f":"BK$422 * $F443 *CD391","v":0},{"$f":"BL$422 * $F443 *CE391","v":0},{"$f":"BM$422 * $F443 *CF391","v":0},{"$f":"BN$422 * $F443 *CG391","v":0},{"$f":"BO$422 * $F443 *CH391","v":0},{"$f":"BP$422 * $F443 *CI391","v":0},{"$f":"BQ$422 * $F443 *CJ391","v":0},{"$f":"BR$422 * $F443 *CK391","v":0},{"$f":"BS$422 * $F443 *CL391","v":0},{"$f":"BT$422 * $F443 *CM391","v":0},{"$f":"BU$422 * $F443 *CN391","v":0},{"$f":"BV$422 * $F443 *CO391","v":0},{"$f":"BW$422 * $F443 *CP391","v":0},{"$f":"BX$422 * $F443 *CQ391","v":0},{"$f":"BY$422 * $F443 *CR391","v":0},{"$f":"BZ$422 * $F443 *CS391","v":0},{"$f":"CA$422 * $F443 *CT391","v":0},{"$f":"CB$422 * $F443 *CU391","v":0},{"$f":"CC$422 * $F443 *CV391","v":0}]
[{"$nulls":4},"Total Depreciable Development and Replacement Capital",null,"US$",13756435512.88098,null,{"$f":"SUM(J424:J443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46117468.881523967,238982688.30841935,494160647.55569744,827923811.07936192,1030324868.1241096,994965866.25653911,813074283.1838764,569089433.01791549,246743240.75719458,55987494.400649391,57107244.288662381,195138653.18309882,335930690.25542396,479538568.06919563,628923963.08084476,633123724.27101946,497495480.50521159,359154671.86408758,218047047.05014104,71211910.098313481,69613412.129156917,71005680.371740073,242630387.94259951,417687589.6648761,599787552.61278915,784626402.43590689,786163579.0754478,617526905.28435516,445517498.0174405,266526285.41399664,84858360.942237675,86555528.161082432,88286638.72430408,79786740.778367996,70037541.975058347,56790692.32641077,39910185.478133067,22692068.492889814,133390708.82290328,{"$f":"SUM(BM424:BM443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC424:CC443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Cumulative Capital Expenditure",null,"US$",{"$f":"SUM(J446:CV446)","v":984572509487.31934},null,{"$f":"(SUM($J$394:J394) + SUM($J$422:J422))","v":307630612.45318329},{"$f":"(SUM($J$394:K394) + SUM($J$422:K422))","v":621413837.15543032},{"$f":"(SUM($J$394:L394) + SUM($J$422:L422))","v":813449170.67320549},{"$f":"(SUM($J$394:M394) + SUM($J$422:M422))","v":1009325210.8613361},{"$f":"(SUM($J$394:N394) + SUM($J$422:N422))","v":1142520918.189265},{"$f":"(SUM($J$394:O394) + SUM($J$422:O422))","v":1210450728.9265087},{"$f":"(SUM($J$394:P394) + SUM($J$422:P422))","v":1279739135.8784974},{"$f":"(SUM($J$394:Q394) + SUM($J$422:Q422))","v":1279739135.8784974},{"$f":"(SUM($J$394:R394) + SUM($J$422:R422))","v":1279739135.8784974},{"$f":"(SUM($J$394:S394) + SUM($J$422:S422))","v":1279739135.8784974},{"$f":"(SUM($J$394:T394) + SUM($J$422:T422))","v":1279739135.8784974},{"$f":"(SUM($J$394:U394) + SUM($J$422:U422))","v":1279739135.8784974},{"$f":"(SUM($J$394:V394) + SUM($J$422:V422))","v":1279739135.8784974},{"$f":"(SUM($J$394:W394) + SUM($J$422:W422))","v":1279739135.8784974},{"$f":"(SUM($J$394:X394) + SUM($J$422:X422))","v":1279739135.8784974},{"$f":"(SUM($J$394:Y394) + SUM($J$422:Y422))","v":1279739135.8784974},{"$f":"(SUM($J$394:Z394) + SUM($J$422:Z422))","v":1510326480.2861171},{"$f":"(SUM($J$394:AA394) + SUM($J$422:AA422))","v":2474652577.4205942},{"$f":"(SUM($J$394:AB394) + SUM($J$422:AB422))","v":3750542373.6569843},{"$f":"(SUM($J$394:AC394) + SUM($J$422:AC422))","v":5419358191.2753067},{"$f":"(SUM($J$394:AD394) + SUM($J$422:AD422))","v":6431363476.4990454},{"$f":"(SUM($J$394:AE394) + SUM($J$422:AE422))","v":6485155811.5688133},{"$f":"(SUM($J$394:AF394) + SUM($J$422:AF422))","v":6540023993.3399763},{"$f":"(SUM($J$394:AG394) + SUM($J$422:AG422))","v":6595989538.746563},{"$f":"(SUM($J$394:AH394) + SUM($J$422:AH422))","v":6653074395.0612812},{"$f":"(SUM($J$394:AI394) + SUM($J$422:AI422))","v":6711300948.5022936},{"$f":"(SUM($J$394:AJ394) + SUM($J$422:AJ422))","v":6770692033.012126},{"$f":"(SUM($J$394:AK394) + SUM($J$422:AK422))","v":7515717259.2554712},{"$f":"(SUM($J$394:AL394) + SUM($J$422:AL422))","v":8275642990.0236835},{"$f":"(SUM($J$394:AM394) + SUM($J$422:AM422))","v":9050767235.4072609},{"$f":"(SUM($J$394:AN394) + SUM($J$422:AN422))","v":9855920763.9065189},{"$f":"(SUM($J$394:AO394) + SUM($J$422:AO422))","v":9936310654.3672256},{"$f":"(SUM($J$394:AP394) + SUM($J$422:AP422))","v":10003194661.781532},{"$f":"(SUM($J$394:AQ394) + SUM($J$422:AQ422))","v":10071416349.344124},{"$f":"(SUM($J$394:AR394) + SUM($J$422:AR422))","v":10141002470.657967},{"$f":"(SUM($J$394:AS394) + SUM($J$422:AS422))","v":10211980314.398087},{"$f":"(SUM($J$394:AT394) + SUM($J$422:AT422))","v":10284377715.01301},{"$f":"(SUM($J$394:AU394) + SUM($J$422:AU422))","v":10358223063.640232},{"$f":"(SUM($J$394:AV394) + SUM($J$422:AV422))","v":11284568289.057121},{"$f":"(SUM($J$394:AW394) + SUM($J$422:AW422))","v":12229440418.982347},{"$f":"(SUM($J$394:AX394) + SUM($J$422:AX422))","v":13210918077.462034},{"$f":"(SUM($J$394:AY394) + SUM($J$422:AY422))","v":14207509727.192545},{"$f":"(SUM($J$394:AZ394) + SUM($J$422:AZ422))","v":14289040959.017471},{"$f":"(SUM($J$394:BA394) + SUM($J$422:BA422))","v":14372202815.478897},{"$f":"(SUM($J$394:BB394) + SUM($J$422:BB422))","v":14457027909.069551},{"$f":"(SUM($J$394:BC394) + SUM($J$422:BC422))","v":14543549504.532019},{"$f":"(SUM($J$394:BD394) + SUM($J$422:BD422))","v":14631801531.903734},{"$f":"(SUM($J$394:BE394) + SUM($J$422:BE422))","v":14721818599.822886},{"$f":"(SUM($J$394:BF394) + SUM($J$422:BF422))","v":14813636009.100418},{"$f":"(SUM($J$394:BG394) + SUM($J$422:BG422))","v":14855961612.961391},{"$f":"(SUM($J$394:BH394) + SUM($J$422:BH422))","v":14893737214.40731},{"$f":"(SUM($J$394:BI394) + SUM($J$422:BI422))","v":14915754993.535789},{"$f":"(SUM($J$394:BJ394) + SUM($J$422:BJ422))","v":14921369527.213551},{"$f":"(SUM($J$394:BK394) + SUM($J$422:BK422))","v":14927096351.564867},{"$f":"(SUM($J$394:BL394) + SUM($J$422:BL422))","v":15522915157.075907},{"$f":"(SUM($J$394:BM394) + SUM($J$422:BM422))","v":15522915157.075907},{"$f":"(SUM($J$394:BN394) + SUM($J$422:BN422))","v":15522915157.075907},{"$f":"(SUM($J$394:BO394) + SUM($J$422:BO422))","v":15522915157.075907},{"$f":"(SUM($J$394:BP394) + SUM($J$422:BP422))","v":15522915157.075907},{"$f":"(SUM($J$394:BQ394) + SUM($J$422:BQ422))","v":15522915157.075907},{"$f":"(SUM($J$394:BR394) + SUM($J$422:BR422))","v":15522915157.075907},{"$f":"(SUM($J$394:BS394) + SUM($J$422:BS422))","v":15522915157.075907},{"$f":"(SUM($J$394:BT394) + SUM($J$422:BT422))","v":15522915157.075907},{"$f":"(SUM($J$394:BU394) + SUM($J$422:BU422))","v":15522915157.075907},{"$f":"(SUM($J$394:BV394) + SUM($J$422:BV422))","v":15522915157.075907},{"$f":"(SUM($J$394:BW394) + SUM($J$422:BW422))","v":15522915157.075907},{"$f":"(SUM($J$394:BX394) + SUM($J$422:BX422))","v":15522915157.075907},{"$f":"(SUM($J$394:BY394) + SUM($J$422:BY422))","v":15522915157.075907},{"$f":"(SUM($J$394:BZ394) + SUM($J$422:BZ422))","v":15522915157.075907},{"$f":"(SUM($J$394:CA394) + SUM($J$422:CA422))","v":15522915157.075907},{"$f":"(SUM($J$394:CB394) + SUM($J$422:CB422))","v":15522915157.075907},{"$f":"(SUM($J$394:CC394) + SUM($J$422:CC422))","v":15522915157.075907},{"$f":"(SUM($J$394:CD394) + SUM($J$422:CD422))","v":15522915157.075907},{"$f":"(SUM($J$394:CE394) + SUM($J$422:CE422))","v":15522915157.075907},{"$f":"(SUM($J$394:CF394) + SUM($J$422:CF422))","v":15522915157.075907},{"$f":"(SUM($J$394:CG394) + SUM($J$422:CG422))","v":15522915157.075907},{"$f":"(SUM($J$394:CH394) + SUM($J$422:CH422))","v":15522915157.075907},{"$f":"(SUM($J$394:CI394) + SUM($J$422:CI422))","v":15522915157.075907},{"$f":"(SUM($J$394:CJ394) + SUM($J$422:CJ422))","v":15522915157.075907},{"$f":"(SUM($J$394:CK394) + SUM($J$422:CK422))","v":15522915157.075907},{"$f":"(SUM($J$394:CL394) + SUM($J$422:CL422))","v":15522915157.075907},{"$f":"(SUM($J$394:CM394) + SUM($J$422:CM422))","v":15522915157.075907},{"$f":"(SUM($J$394:CN394) + SUM($J$422:CN422))","v":15522915157.075907},{"$f":"(SUM($J$394:CO394) + SUM($J$422:CO422))","v":15522915157.075907},{"$f":"(SUM($J$394:CP394) + SUM($J$422:CP422))","v":15522915157.075907},{"$f":"(SUM($J$394:CQ394) + SUM($J$422:CQ422))","v":15522915157.075907},{"$f":"(SUM($J$394:CR394) + SUM($J$422:CR422))","v":15522915157.075907},{"$f":"(SUM($J$394:CS394) + SUM($J$422:CS422))","v":15522915157.075907},{"$f":"(SUM($J$394:CT394) + SUM($J$422:CT422))","v":15522915157.075907},{"$f":"(SUM($J$394:CU394) + SUM($J$422:CU422))","v":15522915157.075907},{"$f":"(SUM($J$394:CV394) + SUM($J$422:CV422))","v":15522915157.075907}]
[{"$nulls":4},"Cumulative Depreciated Capital Expenditure",null,"US$",{"$f":"SUM(J447:CV447)","v":936723562441.73584},null,{"$f":"(SUM($J$416:J416) + SUM($J$444:J444))","v":61526122.490636662},{"$f":"(SUM($J$416:K416) + SUM($J$444:K444))","v":185808889.92172271},{"$f":"(SUM($J$416:L416) + SUM($J$444:L444))","v":348498724.05636382},{"$f":"(SUM($J$416:M416) + SUM($J$444:M444))","v":550363766.22863102},{"$f":"(SUM($J$416:N416) + SUM($J$444:N444))","v":778867949.86648393},{"$f":"(SUM($J$416:O416) + SUM($J$444:O444))","v":959431973.16114902},{"$f":"(SUM($J$416:P416) + SUM($J$444:P444))","v":1091097032.9057624},{"$f":"(SUM($J$416:Q416) + SUM($J$444:Q444))","v":1184355025.9468207},{"$f":"(SUM($J$416:R416) + SUM($J$444:R444))","v":1238437810.950253},{"$f":"(SUM($J$416:S416) + SUM($J$444:S444))","v":1265881454.4880996},{"$f":"(SUM($J$416:T416) + SUM($J$444:T444))","v":1279739135.8784974},{"$f":"(SUM($J$416:U416) + SUM($J$444:U444))","v":1279739135.8784974},{"$f":"(SUM($J$416:V416) + SUM($J$444:V444))","v":1279739135.8784974},{"$f":"(SUM($J$416:W416) + SUM($J$444:W444))","v":1279739135.8784974},{"$f":"(SUM($J$416:X416) + SUM($J$444:X444))","v":1279739135.8784974},{"$f":"(SUM($J$416:Y416) + SUM($J$444:Y444))","v":1279739135.8784974},{"$f":"(SUM($J$416:Z416) + SUM($J$444:Z444))","v":1325856604.7600212},{"$f":"(SUM($J$416:AA416) + SUM($J$444:AA444))","v":1564839293.0684407},{"$f":"(SUM($J$416:AB416) + SUM($J$444:AB444))","v":2058999940.6241381},{"$f":"(SUM($J$416:AC416) + SUM($J$444:AC444))","v":2886923751.7034998},{"$f":"(SUM($J$416:AD416) + SUM($J$444:AD444))","v":3917248619.82761},{"$f":"(SUM($J$416:AE416) + SUM($J$444:AE444))","v":4912214486.0841484},{"$f":"(SUM($J$416:AF416) + SUM($J$444:AF444))","v":5725288769.2680244},{"$f":"(SUM($J$416:AG416) + SUM($J$444:AG444))","v":6294378202.2859402},{"$f":"(SUM($J$416:AH416) + SUM($J$444:AH444))","v":6541121443.0431347},{"$f":"(SUM($J$416:AI416) + SUM($J$444:AI444))","v":6597108937.4437838},{"$f":"(SUM($J$416:AJ416) + SUM($J$444:AJ444))","v":6654216181.7324457},{"$f":"(SUM($J$416:AK416) + SUM($J$444:AK444))","v":6849354834.9155445},{"$f":"(SUM($J$416:AL416) + SUM($J$444:AL444))","v":7185285525.1709681},{"$f":"(SUM($J$416:AM416) + SUM($J$444:AM444))","v":7664824093.2401638},{"$f":"(SUM($J$416:AN416) + SUM($J$444:AN444))","v":8293748056.3210087},{"$f":"(SUM($J$416:AO416) + SUM($J$444:AO444))","v":8926871780.5920296},{"$f":"(SUM($J$416:AP416) + SUM($J$444:AP444))","v":9424367261.0972404},{"$f":"(SUM($J$416:AQ416) + SUM($J$444:AQ444))","v":9783521932.9613285},{"$f":"(SUM($J$416:AR416) + SUM($J$444:AR444))","v":10001568980.011469},{"$f":"(SUM($J$416:AS416) + SUM($J$444:AS444))","v":10072780890.109783},{"$f":"(SUM($J$416:AT416) + SUM($J$444:AT444))","v":10142394302.238939},{"$f":"(SUM($J$416:AU416) + SUM($J$444:AU444))","v":10213399982.61068},{"$f":"(SUM($J$416:AV416) + SUM($J$444:AV444))","v":10456030370.55328},{"$f":"(SUM($J$416:AW416) + SUM($J$444:AW444))","v":10873717960.218157},{"$f":"(SUM($J$416:AX416) + SUM($J$444:AX444))","v":11473505512.830946},{"$f":"(SUM($J$416:AY416) + SUM($J$444:AY444))","v":12258131915.266853},{"$f":"(SUM($J$416:AZ416) + SUM($J$444:AZ444))","v":13044295494.3423},{"$f":"(SUM($J$416:BA416) + SUM($J$444:BA444))","v":13661822399.626656},{"$f":"(SUM($J$416:BB416) + SUM($J$444:BB444))","v":14107339897.644096},{"$f":"(SUM($J$416:BC416) + SUM($J$444:BC444))","v":14373866183.058092},{"$f":"(SUM($J$416:BD416) + SUM($J$444:BD444))","v":14458724544.00033},{"$f":"(SUM($J$416:BE416) + SUM($J$444:BE444))","v":14545280072.161413},{"$f":"(SUM($J$416:BF416) + SUM($J$444:BF444))","v":14633566710.885717},{"$f":"(SUM($J$416:BG416) + SUM($J$444:BG444))","v":14713353451.664085},{"$f":"(SUM($J$416:BH416) + SUM($J$444:BH444))","v":14783390993.639143},{"$f":"(SUM($J$416:BI416) + SUM($J$444:BI444))","v":14840181685.965553},{"$f":"(SUM($J$416:BJ416) + SUM($J$444:BJ444))","v":14880091871.443686},{"$f":"(SUM($J$416:BK416) + SUM($J$444:BK444))","v":14902783939.936575},{"$f":"(SUM($J$416:BL416) + SUM($J$444:BL444))","v":15036174648.759478},{"$f":"(SUM($J$416:BM416) + SUM($J$444:BM444))","v":15036174648.759478},{"$f":"(SUM($J$416:BN416) + SUM($J$444:BN444))","v":15036174648.759478},{"$f":"(SUM($J$416:BO416) + SUM($J$444:BO444))","v":15036174648.759478},{"$f":"(SUM($J$416:BP416) + SUM($J$444:BP444))","v":15036174648.759478},{"$f":"(SUM($J$416:BQ416) + SUM($J$444:BQ444))","v":15036174648.759478},{"$f":"(SUM($J$416:BR416) + SUM($J$444:BR444))","v":15036174648.759478},{"$f":"(SUM($J$416:BS416) + SUM($J$444:BS444))","v":15036174648.759478},{"$f":"(SUM($J$416:BT416) + SUM($J$444:BT444))","v":15036174648.759478},{"$f":"(SUM($J$416:BU416) + SUM($J$444:BU444))","v":15036174648.759478},{"$f":"(SUM($J$416:BV416) + SUM($J$444:BV444))","v":15036174648.759478},{"$f":"(SUM($J$416:BW416) + SUM($J$444:BW444))","v":15036174648.759478},{"$f":"(SUM($J$416:BX416) + SUM($J$444:BX444))","v":15036174648.759478},{"$f":"(SUM($J$416:BY416) + SUM($J$444:BY444))","v":15036174648.759478},{"$f":"(SUM($J$416:BZ416) + SUM($J$444:BZ444))","v":15036174648.759478},{"$f":"(SUM($J$416:CA416) + SUM($J$444:CA444))","v":15036174648.759478},{"$f":"(SUM($J$416:CB416) + SUM($J$444:CB444))","v":15036174648.759478},{"$f":"(SUM($J$416:CC416) + SUM($J$444:CC444))","v":15036174648.759478},{"$f":"(SUM($J$416:CD416) + SUM($J$444:CD444))","v":15036174648.759478},{"$f":"(SUM($J$416:CE416) + SUM($J$444:CE444))","v":15036174648.759478},{"$f":"(SUM($J$416:CF416) + SUM($J$444:CF444))","v":15036174648.759478},{"$f":"(SUM($J$416:CG416) + SUM($J$444:CG444))","v":15036174648.759478},{"$f":"(SUM($J$416:CH416) + SUM($J$444:CH444))","v":15036174648.759478},{"$f":"(SUM($J$416:CI416) + SUM($J$444:CI444))","v":15036174648.759478},{"$f":"(SUM($J$416:CJ416) + SUM($J$444:CJ444))","v":15036174648.759478},{"$f":"(SUM($J$416:CK416) + SUM($J$444:CK444))","v":15036174648.759478},{"$f":"(SUM($J$416:CL416) + SUM($J$444:CL444))","v":15036174648.759478},{"$f":"(SUM($J$416:CM416) + SUM($J$444:CM444))","v":15036174648.759478},{"$f":"(SUM($J$416:CN416) + SUM($J$444:CN444))","v":15036174648.759478},{"$f":"(SUM($J$416:CO416) + SUM($J$444:CO444))","v":15036174648.759478},{"$f":"(SUM($J$416:CP416) + SUM($J$444:CP444))","v":15036174648.759478},{"$f":"(SUM($J$416:CQ416) + SUM($J$444:CQ444))","v":15036174648.759478},{"$f":"(SUM($J$416:CR416) + SUM($J$444:CR444))","v":15036174648.759478},{"$f":"(SUM($J$416:CS416) + SUM($J$444:CS444))","v":15036174648.759478},{"$f":"(SUM($J$416:CT416) + SUM($J$444:CT444))","v":15036174648.759478},{"$f":"(SUM($J$416:CU416) + SUM($J$444:CU444))","v":15036174648.759478},{"$f":"(SUM($J$416:CV416) + SUM($J$444:CV444))","v":15036174648.759478}]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F321","v":2064},"Flag"]
[{"$nulls":4},"Capital Expenditure not depreciated at end of project",null,"US$",{"$f":"SUM(J449:CV449)","v":486740508.31642914},null,{"$f":"(J446 - J447) * (J4 = $F$448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP446 - AP447) * (AP4 = $F$448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,486740508.31642914,0,0,0,0,0,0,0,0,0,{"$f":"(BV446 - BV447) * (BV4 = $F$448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Depreciated and Undepreciated Capex matches Total Capex",null,null,{"$f":"(H394 + H422) - (H416 + H444 + H449)","v":0}]
[]
["Additional Profit Tax (Nominal)"]
[]
[{"$nulls":4},"APT Flag",{"$f":"Inputs!C291","v":0}]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!D331","v":0.9}]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!D331","v":0.1}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!D335","v":0}]
[]
[null,null,"Contractor Additional Profit Tax"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J464:CV464)","v":47588429724.287201},null,{"$f":"J386","v":0},{"$f":"K386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,629536375.53893518,1289273181.931982,1316689482.3053498,1344654108.6861854,1373178027.5946374,1401032178.3686485,1430683658.6707492,1440394778.9775934,1470833511.2918735,1501881018.252439,1532096795.5314155,1586595569.4350281,1621469685.6440184,1382470341.1820579,1383629304.6965668,1396615225.9219999,1424539434.5960541,1453022127.4435894,1754698308.1264038,1789784178.4445462,1831244522.9064727,1866414764.5521741,1604211706.4359791,1636287844.7203131,1669005505.7703335,1702377520.0413547,1736416974.5977964,1771137218.2453668,1806551866.7658882,1826231917.1453819,756576203.36784422,202820436.72297895,202322249.73845133,206361871.29322043,247391829.34357321,0,0,0,0,0,0,0,0,0,0,{"$f":"BW386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J465:CV465)","v":438066457.48478621},null,{"$f":"IF(J4 < $F$459, J449, J449 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, AP449, AP449 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,438066457.48478621,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV449, BV449 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J466:CV466)","v":48026496181.771988},null,{"$f":"SUM(J464:J465)","v":0},{"$f":"SUM(K464:K465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,629536375.53893518,1289273181.931982,1316689482.3053498,1344654108.6861854,1373178027.5946374,1401032178.3686485,1430683658.6707492,1440394778.9775934,1470833511.2918735,1501881018.252439,1532096795.5314155,1586595569.4350281,1621469685.6440184,1382470341.1820579,1383629304.6965668,1396615225.9219999,1424539434.5960541,1453022127.4435894,1754698308.1264038,1789784178.4445462,1831244522.9064727,1866414764.5521741,1604211706.4359791,1636287844.7203131,1669005505.7703335,1702377520.0413547,1736416974.5977964,1771137218.2453668,1806551866.7658882,1826231917.1453819,756576203.36784422,202820436.72297895,202322249.73845133,206361871.29322043,685458286.82835937,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW464:BW465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Surface Rent is Tax Deductible?",{"$f":"Inputs!C292","v":0}]
[]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",{"$f":"SUM(J471:CV471)","v":1279739135.8784974},null,{"$f":"IF(J4 < $F$459, J195, J195 * $F$457)","v":307630612.45318329},313783224.70224696,192035333.51777515,195876040.18813065,133195707.32792884,67929810.737243712,69288406.951988593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, AP195, AP195 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV195, BV195 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",10821188145.69796,null,{"$f":"IF(J4 < $F$459, J196, J196 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,207528609.96685785,867893487.42102909,1148300816.6127515,1501934235.8564899,874066262.43111885,0,0,0,0,0,0,616001688.0389843,628321721.79976404,640888156.23575926,653705919.36047459,0,{"$f":"IF(AP4 < $F$459, AP196, AP196 * $F$457)","v":0},0,0,0,0,0,765920672.83541071,781239086.29211903,796863868.01796138,812801145.37832057,0,0,0,0,0,0,0,0,0,0,0,0,525722475.45091802,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV196, BV196 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",1997670273.3797054,null,{"$f":"IF(J4 < $F$459, J197, J197 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36738494.270245835,48413101.562790826,49381363.594046652,50368990.865927584,51376370.683246143,52403898.096911065,53451976.058849283,54521015.580026276,55611435.891626805,56723664.609459333,70932256.288858026,72350901.414635196,{"$f":"IF(AP4 < $F$459, AP197, AP197 * $F$457)","v":60195606.672875136},61399518.80633264,62627509.182459287,63880059.366108477,65157660.553430647,66460813.764499269,67790030.039789259,69145830.64058505,86466024.613755986,84131339.379139498,73378108.642433986,74845670.815282658,76342584.231588304,77869435.916220084,79426824.634544507,81015361.127235398,82635668.349780113,38093043.474875845,33998041.301326692,19816001.215630408,5053080.3099857559,5154141.9161854712,10514449.509018362,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV197, BV197 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",null,"US$",0,null,{"$f":"IF(J4 < $F$459, J198, J198 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, AP198, AP198 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV198, BV198 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"IF(J4 < $F$459, J199, J199 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, AP199, AP199 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV199, BV199 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",12274520861.117552,null,{"$f":"IF(J4 < $F$459, J200, J200 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148160131.84077328,302246668.95517743,308291602.33428103,314457434.38096666,320746583.06858599,327161514.72995776,333704745.02455693,340378839.92504811,347186416.72354907,354130145.05802,361212747.95918047,368437002.91836405,{"$f":"IF(AP4 < $F$459, AP200, AP200 * $F$457)","v":375805742.9767313},383321857.83626598,390988294.99299133,398808060.89285111,406784222.11070812,414919906.55292231,423218304.68398082,431682670.77766049,440316324.1932137,449122650.67707795,458105103.69061953,467267205.76443195,476612549.87972057,486144800.87731504,495867696.8948614,505785050.83275872,515900751.84941381,526218766.88640219,203814800.40745711,47972118.023283526,48931560.383749209,49910191.591424197,50908395.423252679,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV200, BV200 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",371228999.17950195,null,{"$f":"IF(J4 < $F$459, J201, J201 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11162218.613489907,11385462.985759703,11613172.245474895,11845435.690384397,12082344.404192083,12323991.292275926,12570471.118121445,{"$f":"IF(AP4 < $F$459, AP201, AP201 * $F$457)","v":12821880.540483868},13078318.151293544,13339884.514319414,13606682.204605799,13878815.848697916,14156392.165671878,14439520.008985313,14728310.409165021,15022876.617348325,15323334.14969529,15629800.832689194,15942396.849342978,16261244.786329836,16586469.682056433,16918199.075697571,17256563.057211526,17601694.318355754,17953728.204722866,6953829.3973564487,1636730.6196452104,1669465.2320381149,1702854.5366788777,1736911.6274124552,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV201, BV201 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",0,null,{"$f":"IF(J4 < $F$459, J227 * $F$469, J227 * $F$457 * $F$469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, AP227 * $F$469, AP227 * $F$457 * $F$469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV227 * $F$469, BV227 * $F$457 * $F$469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",7650000,null,{"$f":"IF(J4 < $F$459, J232, J232 * $F$457)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,{"$f":"IF(AP4 < $F$459, AP232, AP232 * $F$457)","v":135000},135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV232, BV232 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",176006413.69439524,null,{"$f":"IF(J4 < $F$459, J251, J251 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2119214.1358134947,4323196.8370595276,4409660.7738007195,4497853.9892767342,4587811.0690622702,4679567.2904435145,4773158.6362523846,4868621.8089774325,4965994.245156982,5065314.1300601214,5166620.4126613243,5269952.8209145507,{"$f":"IF(AP4 < $F$459, AP251, AP251 * $F$457)","v":5375351.8773328429},5482858.914879499,5592516.0931770895,5704366.4150406308,5818453.7433414441,5934822.8182082716,6053519.2745724376,6174589.660063887,6298081.4532651659,6424043.082330469,6552523.9439770784,6683574.4228566205,6817245.9113137526,6953590.8295400282,7092662.6461308291,7234515.8990534469,7379206.2170345159,7526790.3413752075,2976150.3846006365,777508.10286236787,793058.26491961512,808919.43021800765,825097.8188223677,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, BV251, BV251 * $F$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Deductible Costs",null,"US$",26928003828.947617,null,{"$f":"SUM(J471:J480)","v":307780612.45318329},{"$f":"SUM(K471:K480)","v":313933224.70224696},192185333.51777515,196026040.18813065,133345707.32792884,68079810.737243712,69438406.951988593,150000,150000,150000,150000,150000,150000,150000,150000,135000,207663609.96685785,868028487.42102909,1148435816.6127515,1502069235.8564899,1061219102.6779513,355117967.35502779,362217626.70212841,369459279.23617095,376845764.82089442,395542198.7308023,403450342.70541829,1027518337.5985111,1048066004.3504813,1069024624.4374907,1103476535.3134503,458763328.27203524,454333582.06742322,463417553.70877165,472683204.78294712,482134168.87860602,491774152.25617814,501606935.30130172,1277557046.8427384,1303105487.7795935,1345102174.8955448,1367937512.666564,553800537.10971987,564873847.85191417,576168624.80895245,587689297.30513155,599440383.25123429,611426490.91625905,623652320.73458421,589927328.90737617,247877821.4907409,70337357.96142152,56582164.1906927,57711107.474506557,589842329.8294239,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW471:BW480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"First Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",{"$f":"SUM(J484:CV484)","v":-2.5482649260968666E+17},null,{"$f":"I487 * (I487 < 0)","v":0},{"$f":"J487 * (J487 < 0)","v":-307780612.45318329},-689425571.89513063,-1033284531.2298346,-1456633168.2885287,-1910438172.6399338,-2398814381.3579631,-2995991952.208704,-3655260181.6946187,-4459567421.6674347,-5440822254.4342699,-6637953150.4098091,-8098452843.4999666,-9880262469.0699596,-12054070212.26535,-14706115658.963728,-17941596103.935749,-22096410856.768471,-27825649732.678562,-35095728490.480606,-44318857994.242828,-54500689480.115265,-65556685951.163666,-79024685004.816452,-95434920876.426071,-115434271206.46608,-139824320892.25076,-169558438172.5806,-206448418129.16928,-251444302610.64511,-306329192791.17206,-373292994945.01202,-454289621591.75171,-553066202238.3606,-673821713943.32678,-821151544910.94507,-1000890403734.3096,-1220153527273.5178,-1487635888081.5493,-1814438642198.2068,-2213128464791.1475,-2699530584697.189,-3292928836078.6846,-4016322768846.6689,-4898842363996.0674,-5975494847194.2412,-7288989025354.2393,-8891429634340.8281,-10846384443168.482,-13231406121119.52,-16141079163177.574,-19691607880694.762,-24023629131368.848,-29308681800184.453,-35756443145461.219,{"$f":"BL487 * (BL487 < 0)","v":-43622765021505.688},-53219773326236.938,-64928123458009.07,-79212310618771.063,-96639018954900.688,-117899603124978.84,-143837515812474.19,-175481769291218.5,-214087758535286.56,-261187065413049.59,-318648219803920.5,-388750828160783,-474276010356155.25,-578616732634509.38,-705912413814101.5,-861213144853204,{"$f":"CB487 * (CB487 < 0)","v":-1050680036720908.9},{"$f":"CC487 * (CC487 < 0)","v":-1281829644799508.8},{"$f":"CD487 * (CD487 < 0)","v":-1563832166655400.8},{"$f":"CE487 * (CE487 < 0)","v":-1907875243319588.8},{"$f":"CF487 * (CF487 < 0)","v":-2327607796849898},{"$f":"CG487 * (CG487 < 0)","v":-2839681512156875.5},{"$f":"CH487 * (CH487 < 0)","v":-3464411444831388},{"$f":"CI487 * (CI487 < 0)","v":-4226581962694293.5},{"$f":"CJ487 * (CJ487 < 0)","v":-5156429994487039},{"$f":"CK487 * (CK487 < 0)","v":-6290844593274187},{"$f":"CL487 * (CL487 < 0)","v":-7674830403794508},{"$f":"CM487 * (CM487 < 0)","v":-9363293092629300},{"$f":"CN487 * (CN487 < 0)","v":-1.1423217573007746E+16},{"$f":"CO487 * (CO487 < 0)","v":-1.393632543906945E+16},{"$f":"CP487 * (CP487 < 0)","v":-1.7002317035664732E+16},{"$f":"CQ487 * (CQ487 < 0)","v":-2.0742826783510976E+16},{"$f":"CR487 * (CR487 < 0)","v":-2.5306248675883392E+16},{"$f":"CS487 * (CS487 < 0)","v":-3.0873623384577736E+16},{"$f":"CT487 * (CT487 < 0)","v":-3.766582052918484E+16},{"$f":"CU487 * (CU487 < 0)","v":-4.5952301045605512E+16}]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C293","v":0.2},"%",null,null,{"$f":"$F$485 + ((J186 - I186) / I186)","v":0.22},0.22000000000000003,0.21999999999999997,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.21999999999999997,0.21999999999999995,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.22,0.21999999999999997,0.22000000000000011,0.22000000000000011,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000006,{"$f":"$F$485 + ((AP186 - AO186) / AO186)","v":0.22000000000000006},0.22000000000000008,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000006,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000014,0.22000000000000011,0.22000000000000008,0.22,0.22000000000000003,0.21999999999999992,0.22000000000000014,0.22000000000000008,0.21999999999999995,0.22000000000000006,0.22000000000000011,0.21999999999999997,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.21999999999999995,{"$f":"$F$485 + ((BV186 - BU186) / BU186)","v":0.21999999999999997},0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000003,0.22,0.22000000000000006,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.21999999999999997,0.22000000000000003,0.22000000000000006,0.22000000000000008,0.22000000000000011,0.22,0.21999999999999995,0.22,0.22000000000000008,0.22000000000000011]
[{"$nulls":4},"C: Net Cash Flows",null,"US$",{"$f":"SUM(J486:CV486)","v":21098492352.824375},null,{"$f":"J466 - J481","v":-307780612.45318329},{"$f":"K466 - K481","v":-313933224.70224696},-192185333.51777515,-196026040.18813065,-133345707.32792884,-68079810.737243712,-69438406.951988593,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-135000,-207663609.96685785,-868028487.42102909,-1148435816.6127515,-1502069235.8564899,-431682727.13901615,934155214.57695425,954471855.60322142,975194829.45001435,996332262.77374291,1005489979.6378462,1027233315.9653308,412876441.37908232,422767506.94139218,432856393.81494832,428620260.21796513,1127832241.162993,1167136103.5765953,919052787.47328615,910946099.91361976,914481057.04339385,932765282.33987594,951415192.14228773,477141261.28366542,486678690.66495275,486142348.01092792,498477251.8856101,1050411169.3262593,1071413996.8683989,1092836880.961381,1114688222.7362232,1136976591.3465621,1159710727.3291078,1182899546.0313039,1236304588.2380056,508698381.87710333,132483078.76155743,145740085.54775864,148650763.81871387,95615956.998935461,0,0,0,0,0,0,0,0,0,0,{"$f":"BW466 - BW481","v":0},0,0,0,0,0,{"$f":"CC466 - CC481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FANCP",null,"US$",{"$f":"SUM(J487:CV487)","v":-3.1088829988532538E+17},0,{"$f":"J484 * (1 + J485) + J486","v":-307780612.45318329},{"$f":"K484 * (1 + K485) + K486","v":-689425571.89513063},-1033284531.2298346,-1456633168.2885287,-1910438172.6399338,-2398814381.3579631,-2995991952.208704,-3655260181.6946187,-4459567421.6674347,-5440822254.4342699,-6637953150.4098091,-8098452843.4999666,-9880262469.0699596,-12054070212.26535,-14706115658.963728,-17941596103.935749,-22096410856.768471,-27825649732.678562,-35095728490.480606,-44318857994.242828,-54500689480.115265,-65556685951.163666,-79024685004.816452,-95434920876.426071,-115434271206.46608,-139824320892.25076,-169558438172.5806,-206448418129.16928,-251444302610.64511,-306329192791.17206,-373292994945.01202,-454289621591.75171,-553066202238.3606,-673821713943.32678,-821151544910.94507,-1000890403734.3096,-1220153527273.5178,-1487635888081.5493,-1814438642198.2068,-2213128464791.1475,-2699530584697.189,-3292928836078.6846,-4016322768846.6689,-4898842363996.0674,-5975494847194.2412,-7288989025354.2393,-8891429634340.8281,-10846384443168.482,-13231406121119.52,-16141079163177.574,-19691607880694.762,-24023629131368.848,-29308681800184.453,-35756443145461.219,-43622765021505.688,{"$f":"BM484 * (1 + BM485) + BM486","v":-53219773326236.938},-64928123458009.07,-79212310618771.063,-96639018954900.688,-117899603124978.84,-143837515812474.19,-175481769291218.5,-214087758535286.56,-261187065413049.59,-318648219803920.5,-388750828160783,-474276010356155.25,-578616732634509.38,-705912413814101.5,-861213144853204,-1050680036720908.9,{"$f":"CC484 * (1 + CC485) + CC486","v":-1281829644799508.8},-1563832166655400.8,-1907875243319588.8,-2327607796849898,-2839681512156875.5,-3464411444831388,-4226581962694293.5,-5156429994487039,-6290844593274187,-7674830403794508,-9363293092629300,-1.1423217573007746E+16,-1.393632543906945E+16,-1.7002317035664732E+16,-2.0742826783510976E+16,-2.5306248675883392E+16,-3.0873623384577736E+16,-3.766582052918484E+16,-4.5952301045605512E+16,-5.6061807275638736E+16]
[{"$nulls":4},"APT on FANCP",{"$f":"Inputs!C294","v":0.25},"US$",{"$f":"SUM(J488:CV488)","v":0},null,{"$f":"$F$488 * J487 * (J487>0) * $F$455","v":0},{"$f":"$F$488 * K487 * (K487>0) * $F$455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$488 * BW487 * (BW487>0) * $F$455","v":0},0,0,0,0,0,{"$f":"$F$488 * CC487 * (CC487>0) * $F$455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Second Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",{"$f":"SUM(J491:CV491)","v":-1.8469361076132669E+20},null,{"$f":"I494 * (I494 < 0)","v":0},{"$f":"J494 * (J494 < 0)","v":-307780612.45318329},-720203633.14044893,-1142854129.2631676,-1704593490.8155119,-2383409115.2044048,-3214179842.8070583,-4312155799.4573059,-5692195655.2836437,-7513848264.9744101,-9918429709.766222,-13092477216.891413,-17282219926.296665,-22812680302.711594,-30112887999.5793,-39749162159.444679,-52469029050.46698,-69466781956.583267,-92564180670.110931,-123333154301.15918,-164301832913.3866,-217310102172.80933,-285915179653.53131,-376453565287.05804,-495943511349.46661,-653649102718.52222,-861811325608.81152,-1136563716487.6658,-1499851229322.3398,-1979380855198.5474,-2612349872468.2671,-3447873211397.895,-4550064806804.0586,-6004918408877.7813,-7925573246931.1982,-10460845739849.268,-13807401895543.988,-18224837736835.723,-24055834397431.016,-31753224263347.656,-41913769348928.242,-55325689398237.273,-73029411528421.297,-96397772806346.781,-127243988690380.88,-167960972234421.78,-221707368661214,-292652589656211.13,-386300258635471.38,-509915158499276.19,-673086772914456.38,-888474031548700.63,-1172785589161206,-1548076831952706.5,-2043461269526809,{"$f":"BL494 * (BL494 < 0)","v":-2697368780159430.5},-3560526789810448.5,-4699895362549792,-6203861878565725,-8189097679706756,-1.0809608937212918E+16,-1.426868379712105E+16,-1.8834662612199788E+16,-2.4861754648103716E+16,-3.28175161354969E+16,-4.3319121298855904E+16,-5.7181240114489784E+16,-7.5479236951126512E+16,-9.9632592775486976E+16,-1.3151502246364282E+17,-1.7359982965200851E+17,{"$f":"CB494 * (CB494 < 0)","v":-2.2915177514065123E+17},{"$f":"CC494 * (CC494 < 0)","v":-3.0248034318565958E+17},{"$f":"CD494 * (CD494 < 0)","v":-3.9927405300507066E+17},{"$f":"CE494 * (CE494 < 0)","v":-5.2704174996669318E+17},{"$f":"CF494 * (CF494 < 0)","v":-6.9569510995603507E+17},{"$f":"CG494 * (CG494 < 0)","v":-9.1831754514196634E+17},{"$f":"CH494 * (CH494 < 0)","v":-1.2121791595873953E+18},{"$f":"CI494 * (CI494 < 0)","v":-1.6000764906553615E+18},{"$f":"CJ494 * (CJ494 < 0)","v":-2.1121009676650772E+18},{"$f":"CK494 * (CK494 < 0)","v":-2.7879732773179023E+18},{"$f":"CL494 * (CL494 < 0)","v":-3.6801247260596311E+18},{"$f":"CM494 * (CM494 < 0)","v":-4.8577646383987128E+18},{"$f":"CN494 * (CN494 < 0)","v":-6.4122493226863012E+18},{"$f":"CO494 * (CO494 < 0)","v":-8.4641691059459185E+18},{"$f":"CP494 * (CP494 < 0)","v":-1.1172703219848614E+19},{"$f":"CQ494 * (CQ494 < 0)","v":-1.474796825020017E+19},{"$f":"CR494 * (CR494 < 0)","v":-1.9467318090264224E+19},{"$f":"CS494 * (CS494 < 0)","v":-2.5696859879148773E+19},{"$f":"CT494 * (CT494 < 0)","v":-3.3919855040476381E+19},{"$f":"CU494 * (CU494 < 0)","v":-4.4774208653428826E+19}]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C295","v":0.3},"%",null,null,{"$f":"$F$492 + ((J186 - I186) / I186)","v":0.31999999999999995},0.32,0.31999999999999995,0.32,0.32000000000000006,0.32,0.32000000000000006,0.32,0.32,0.32,0.32,0.32,0.31999999999999995,0.3199999999999999,0.32,0.32,0.32,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,{"$f":"$F$492 + ((AP186 - AO186) / AO186)","v":0.32},0.32000000000000006,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000012,0.32000000000000012,0.32000000000000006,0.32,0.32,0.3199999999999999,0.32000000000000012,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.31999999999999995,0.32,0.31999999999999995,0.32,0.31999999999999995,0.31999999999999995,{"$f":"$F$492 + ((BV186 - BU186) / BU186)","v":0.31999999999999995},0.31999999999999995,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32,0.31999999999999995,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006,0.32000000000000012,0.31999999999999995,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006]
[{"$nulls":4},"C: Net Cash Flows net of APT on FANCP",null,"US$",{"$f":"SUM(J493:CV493)","v":21098492352.824375},null,{"$f":"J466 - (J481 + J488)","v":-307780612.45318329},{"$f":"K466 - (K481 + K488)","v":-313933224.70224696},-192185333.51777515,-196026040.18813065,-133345707.32792884,-68079810.737243712,-69438406.951988593,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-135000,-207663609.96685785,-868028487.42102909,-1148435816.6127515,-1502069235.8564899,-431682727.13901615,934155214.57695425,954471855.60322142,975194829.45001435,996332262.77374291,1005489979.6378462,1027233315.9653308,412876441.37908232,422767506.94139218,432856393.81494832,428620260.21796513,1127832241.162993,1167136103.5765953,919052787.47328615,910946099.91361976,914481057.04339385,932765282.33987594,951415192.14228773,477141261.28366542,486678690.66495275,486142348.01092792,498477251.8856101,1050411169.3262593,1071413996.8683989,1092836880.961381,1114688222.7362232,1136976591.3465621,1159710727.3291078,1182899546.0313039,1236304588.2380056,508698381.87710333,132483078.76155743,145740085.54775864,148650763.81871387,95615956.998935461,0,0,0,0,0,0,0,0,0,0,{"$f":"BW466 - (BW481 + BW488)","v":0},0,0,0,0,0,{"$f":"CC466 - (CC481 + CC488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"SANCP",null,"US$",{"$f":"SUM(J494:CV494)","v":-2.4379556618385274E+20},0,{"$f":"J491 * (1 + J492) + J493","v":-307780612.45318329},{"$f":"K491 * (1 + K492) + K493","v":-720203633.14044893},{"$f":"L491 * (1 + L492) + L493","v":-1142854129.2631676},-1704593490.8155119,-2383409115.2044048,-3214179842.8070583,-4312155799.4573059,-5692195655.2836437,-7513848264.9744101,-9918429709.766222,-13092477216.891413,-17282219926.296665,-22812680302.711594,-30112887999.5793,-39749162159.444679,-52469029050.46698,-69466781956.583267,-92564180670.110931,-123333154301.15918,-164301832913.3866,-217310102172.80933,-285915179653.53131,-376453565287.05804,-495943511349.46661,-653649102718.52222,-861811325608.81152,-1136563716487.6658,-1499851229322.3398,-1979380855198.5474,-2612349872468.2671,-3447873211397.895,-4550064806804.0586,-6004918408877.7813,-7925573246931.1982,-10460845739849.268,-13807401895543.988,-18224837736835.723,-24055834397431.016,-31753224263347.656,-41913769348928.242,-55325689398237.273,-73029411528421.297,-96397772806346.781,-127243988690380.88,-167960972234421.78,-221707368661214,-292652589656211.13,-386300258635471.38,-509915158499276.19,-673086772914456.38,-888474031548700.63,-1172785589161206,-1548076831952706.5,-2043461269526809,-2697368780159430.5,-3560526789810448.5,-4699895362549792,-6203861878565725,-8189097679706756,-1.0809608937212918E+16,-1.426868379712105E+16,-1.8834662612199788E+16,-2.4861754648103716E+16,-3.28175161354969E+16,-4.3319121298855904E+16,{"$f":"BW491 * (1 + BW492) + BW493","v":-5.7181240114489784E+16},-7.5479236951126512E+16,-9.9632592775486976E+16,-1.3151502246364282E+17,-1.7359982965200851E+17,-2.2915177514065123E+17,{"$f":"CC491 * (1 + CC492) + CC493","v":-3.0248034318565958E+17},-3.9927405300507066E+17,-5.2704174996669318E+17,-6.9569510995603507E+17,-9.1831754514196634E+17,-1.2121791595873953E+18,-1.6000764906553615E+18,-2.1121009676650772E+18,-2.7879732773179023E+18,-3.6801247260596311E+18,-4.8577646383987128E+18,-6.4122493226863012E+18,-8.4641691059459185E+18,-1.1172703219848614E+19,-1.474796825020017E+19,-1.9467318090264224E+19,-2.5696859879148773E+19,-3.3919855040476381E+19,-4.4774208653428826E+19,-5.9101955422526054E+19]
[{"$nulls":4},"APT on SANCP",{"$f":"Inputs!C296","v":0.35},"US$",{"$f":"SUM(J495:CV495)","v":0},null,{"$f":"$F$495 * J494 * (J494>0) * $F$455","v":0},{"$f":"$F$495 * K494 * (K494>0) * $F$455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$495 * BW494 * (BW494>0) * $F$455","v":0},0,0,0,0,0,{"$f":"$F$495 * CC494 * (CC494>0) * $F$455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor Additional Profit Tax",null,"US$",{"$f":"SUM(J497:CV497)","v":0},null,{"$f":"J488 + J495","v":0},{"$f":"K488 + K495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM488 + BM495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC488 + CC495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TPDC Additional Profit Tax"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J501:CV501)","v":4933544516.7352619},null,{"$f":"J387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69948486.170992807,120984388.66474751,121773239.70331424,122577867.76265231,123398588.38317713,125475969.92872247,126354652.59256867,147784298.51099131,149109147.74648291,150460493.96668437,153291546.93209085,132500539.87774833,132008345.85501368,133017676.03738572,137746862.80494246,155179469.54688886,158282159.39956158,161446903.04928774,194966478.68071157,198864908.7160607,203471613.65627477,207379418.28357488,178245745.15955323,181809760.52447924,185445056.19670373,189153057.78237277,192935219.39975515,196793024.24948519,200727985.19620982,202914657.46059799,84064022.596427143,22535604.080330994,22480249.97093904,22929096.810357824,27487981.038174801,0,0,0,0,0,0,0,0,0,{"$f":"BV387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS387","v":0},0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J502:CV502)","v":48674050.831642918},null,{"$f":"IF(J4 < $F$459, 0, J449 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, 0, AP449 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,48674050.831642918,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV449 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS449 * $F$458","v":0},0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J503:CV503)","v":4982218567.566905},null,{"$f":"SUM(J501:J502)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69948486.170992807,120984388.66474751,121773239.70331424,122577867.76265231,123398588.38317713,125475969.92872247,126354652.59256867,147784298.51099131,149109147.74648291,150460493.96668437,153291546.93209085,132500539.87774833,132008345.85501368,133017676.03738572,137746862.80494246,155179469.54688886,158282159.39956158,161446903.04928774,194966478.68071157,198864908.7160607,203471613.65627477,207379418.28357488,178245745.15955323,181809760.52447924,185445056.19670373,189153057.78237277,192935219.39975515,196793024.24948519,200727985.19620982,202914657.46059799,84064022.596427143,22535604.080330994,22480249.97093904,22929096.810357824,76162031.869817719,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV501:BV502)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CS501:CS502)","v":0},0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",{"$f":"SUM(J506:CV506)","v":0},null,{"$f":"IF(J4 < $F$459, 0, J195 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, 0, AP195 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV195 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",1202354238.4108844,null,{"$f":"IF(J4 < $F$459, 0, J196 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23058734.440761983,96432609.71344769,127588979.62363906,166881581.76183224,97118473.603457645,0,0,0,0,0,0,68444632.004331589,69813524.644418225,71209795.137306586,72633991.040052727,0,{"$f":"IF(AP4 < $F$459, 0, AP196 * $F$458)","v":0},0,0,0,0,0,85102296.981712312,86804342.92134656,88540429.779773489,90311238.375368953,0,0,0,0,0,0,0,0,0,0,0,0,58413608.383435339,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV196 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS196 * $F$458","v":0},0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",221963363.70885623,null,{"$f":"IF(J4 < $F$459, 0, J197 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4082054.918916204,5379233.5069767591,5486818.1771162944,5596554.5406586211,5708485.6314717941,5822655.3441012297,5939108.4509832542,6057890.6200029198,6179048.4324029787,6302629.401051037,7881361.8098731153,8038989.0460705776,{"$f":"IF(AP4 < $F$459, 0, AP197 * $F$458)","v":6688400.7414305704},6822168.7562591825,6958612.1313843653,7097784.374012053,7239740.0614922941,7384534.8627221407,7532225.5599765843,7682870.0711761164,9607336.0681951102,9347926.5976821668,8153123.182492665,8316185.6461425172,8482509.3590653669,8652159.5462466758,8825202.7371716108,9001706.7919150442,9181740.927753346,4232560.3860973157,3777560.1445918549,2201777.9128478235,561453.36777619505,572682.43513171899,1168272.1676687067,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV197 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS197 * $F$458","v":0},0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",null,"US$",0,null,{"$f":"IF(J4 < $F$459, 0, J198 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, 0, AP198 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV198 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS198 * $F$458","v":0},0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"IF(J4 < $F$459, 0, J199 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, 0, AP199 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV199 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS199 * $F$458","v":0},0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1363835651.2352836,null,{"$f":"IF(J4 < $F$459, 0, J200 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16462236.87119703,33582963.217241935,34254622.481586777,34939714.93121852,35638509.229842894,36351279.414439753,37078305.002728544,37819871.102783121,38576268.524838783,39347793.895335555,40134749.773242272,40937444.768707119,{"$f":"IF(AP4 < $F$459, 0, AP200 * $F$458)","v":41756193.664081261},42591317.537362888,43443143.888110153,44312006.765872352,45198246.901189797,46102211.839213595,47024256.075997867,47964741.197517835,48924036.021468192,49902516.741897553,50900567.076735504,51918578.418270223,52956949.986635625,54016088.986368336,55096410.766095713,56198338.981417634,57322305.761045985,58468751.876266912,22646088.934161901,5330235.3359203925,5436840.042638801,5545576.8434915775,5656488.3803614089,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV200 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS200 * $F$458","v":0},0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",41247666.57550022,null,{"$f":"IF(J4 < $F$459, 0, J201 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1240246.5126099896,1265051.4428621894,1290352.4717194329,1316159.5211538218,1342482.7115768981,1369332.3658084364,1396719.0131246049,{"$f":"IF(AP4 < $F$459, 0, AP201 * $F$458)","v":1424653.3933870965},1453146.4612548382,1482209.3904799351,1511853.5782895333,1542090.6498553241,1572932.4628524308,1604391.1121094793,1636478.9343516689,1669208.5130387028,1702592.6832994767,1736644.5369654661,1771377.4277047755,1806804.9762588707,1842941.0757840481,1879799.8972997302,1917395.8952457251,1955743.8131506396,1994858.6894136518,772647.71081738314,181858.95773835672,185496.13689312388,189206.05963098642,192990.18082360612,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV201 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS201 * $F$458","v":0},0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",0,null,{"$f":"IF(J4 < $F$459, 0, J227 * $F$458 * $F$469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$459, 0, AP227 * $F$458 * $F$469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV227 * $F$458 * $F$469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",600000,null,{"$f":"IF(J4 < $F$459, 0, J232 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"IF(AP4 < $F$459, 0, AP232 * $F$458)","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV232 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",19556268.188266139,null,{"$f":"IF(J4 < $F$459, 0, J251 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,235468.23731261049,480355.20411772537,489962.30820007995,499761.55436408159,509756.78545136331,519951.92116039054,530350.95958359831,540957.97877527028,551777.13835077581,562812.68111779122,574068.93474014709,585550.31343495008,{"$f":"IF(AP4 < $F$459, 0, AP251 * $F$458)","v":597261.31970364915},609206.54609772214,621390.67701967654,633818.49056007015,646494.86037127161,659424.75757869694,672613.25273027085,686065.51778487628,699786.82814057404,713782.56470338546,728058.2159974532,742619.38031740231,757471.76792375033,772621.20328222541,788073.62734786991,803835.09989482746,819911.801892724,836310.03793057858,330683.3760667374,86389.789206929767,88117.584991068346,89879.93669088975,91677.535424707516,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$459, 0, BV251 * $F$458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS251 * $F$458","v":0},{"$f":"CT251 * $F$458","v":0},{"$f":"CU251 * $F$458","v":0},{"$f":"CV251 * $F$458","v":0}]
[{"$nulls":4},"Total Deductible Costs",null,"US$",2849557188.1187916,null,{"$f":"SUM(J506:J515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,23073734.440761983,96447609.71344769,127603979.62363906,166896581.76183224,117913233.6308835,39457551.928336419,40246402.96690315,41051031.026241228,41871751.646766044,43949133.192311361,44827815.856157586,114168704.17761233,116451778.26116458,118780513.82638785,122608503.92371669,50973703.141337253,50481509.118602574,51490839.30097463,52520356.086994134,53570463.208734006,54641572.472908683,55734103.922366865,141950782.98252651,144789498.64217705,149455797.21061608,151993056.96295151,61533393.012191087,62763760.872434922,64018736.089883618,65298810.811681286,66604487.027914926,67936276.768473223,69294702.303842694,65547480.989708453,27541980.165637873,7815261.9957135022,6286907.1322991885,6412345.2749451725,65538036.647713773,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV506:BV515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CS507:CS515)","v":0},0,0,0]
[]
[null,null,null,"First Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",{"$f":"SUM(J519:CV519)","v":-1676315152406736},null,{"$f":"I522 * (I522 < 0)","v":0},{"$f":"J522 * (J522 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-23092034.440761983,-124619891.7311773,-279640247.53567541,-508057683.75535625,-667795121.64142537,-733183211.6661278,-812956681.49626482,-910280314.6890322,-1029015147.1842084,-1173871642.8283231,-1350596567.514143,-1614112218.0338757,-1936559536.5160098,-2330922654.4092355,-2813042595.3708935,-3350385129.6160789,-4005943021.395205,-4805723649.3657398,-5777756345.5082541,-6947253735.1819153,-8372008969.9952831,-10108138144.267324,-12278912840.307953,-14926198255.101822,-18155946054.778564,-22094867825.509228,-26839026394.973896,-32624566202.216106,-39680544446.596832,-48286409977.877457,-58783089440.638664,-71586512370.09816,-87204111808.627411,-106251649230.05455,-129570490018.23576,-158061277480.16299,-192818565182.96024,-235222132771.67612,-286960377986.22278,-350091661143.19177,-427111826594.69403,-521076428445.52673,-635713242703.5426,-775570156098.3219,-946195590439.95264,-1154358620336.7422,-1408317516810.8254,-1718147370509.207,{"$f":"BV522 * (BV522 < 0)","v":-2096139792021.2324},-2557290546265.9033,-3119894466444.4019,-3806271249062.1704,-4643650923855.8486,-5665254127104.1367,{"$f":"CB522 * (CB522 < 0)","v":-6911610035067.0469},{"$f":"CC522 * (CC522 < 0)","v":-8432164242781.7969},{"$f":"CD522 * (CD522 < 0)","v":-10287240376193.791},{"$f":"CE522 * (CE522 < 0)","v":-12550433258956.424},{"$f":"CF522 * (CF522 < 0)","v":-15311528575926.836},{"$f":"CG522 * (CG522 < 0)","v":-18680064862630.738},{"$f":"CH522 * (CH522 < 0)","v":-22789679132409.5},{"$f":"CI522 * (CI522 < 0)","v":-27803408541539.59},{"$f":"CJ522 * (CJ522 < 0)","v":-33920158420678.305},{"$f":"CK522 * (CK522 < 0)","v":-41382593273227.531},{"$f":"CL522 * (CL522 < 0)","v":-50486763793337.586},{"$f":"CM522 * (CM522 < 0)","v":-61593851827871.852},{"$f":"CN522 * (CN522 < 0)","v":-75144499230003.656},{"$f":"CO522 * (CO522 < 0)","v":-91676289060604.453},{"$f":"CP522 * (CP522 < 0)","v":-111845072653937.45},{"$f":"CQ522 * (CQ522 < 0)","v":-136450988637803.72},{"$f":"CR522 * (CR522 < 0)","v":-166470206138120.53},{"$f":"CS522 * (CS522 < 0)","v":-203093651488507.03},{"$f":"CT522 * (CT522 < 0)","v":-247774254815978.56},{"$f":"CU522 * (CU522 < 0)","v":-302284590875493.88}]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C293","v":0.2},"%",null,null,{"$f":"$F$520 + ((J186 - I186) / I186)","v":0.22},0.22000000000000003,0.21999999999999997,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.21999999999999997,0.21999999999999995,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.22,0.21999999999999997,0.22000000000000011,0.22000000000000011,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000006,{"$f":"$F$520 + ((AP186 - AO186) / AO186)","v":0.22000000000000006},0.22000000000000008,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000006,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000014,0.22000000000000011,0.22000000000000008,0.22,0.22000000000000003,0.21999999999999992,0.22000000000000014,0.22000000000000008,0.21999999999999995,0.22000000000000006,0.22000000000000011,0.21999999999999997,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.21999999999999995,{"$f":"$F$520 + ((BV186 - BU186) / BU186)","v":0.21999999999999997},0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000003,0.22,0.22000000000000006,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.21999999999999997,0.22000000000000003,0.22000000000000006,0.22000000000000008,0.22000000000000011,0.22,0.21999999999999995,0.22,0.22000000000000008,0.22000000000000011]
[{"$nulls":4},"C: Net Cash Flows",null,"US$",{"$f":"SUM(J521:CV521)","v":2132661379.4481134},null,{"$f":"J503 - J516","v":0},{"$f":"K503 - K516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-23073734.440761983,-96447609.71344769,-127603979.62363906,-166896581.76183224,-47964747.459890693,81526836.736411095,81526836.736411095,81526836.73641108,81526836.736411095,81526836.73641111,81526836.73641108,33615594.333378971,32657369.485318333,31679980.140296519,30683043.008374155,81526836.736411065,81526836.73641111,81526836.736411095,85226506.717948318,101609006.33815485,103640586.92665291,105712799.12692088,53015695.698185056,54075410.073883653,54015816.445658684,55386361.320623368,116712352.14736214,119045999.65204433,121426320.10682011,123854246.97069149,126330732.37184022,128856747.48101197,131433282.89236712,137367176.47088954,56522042.43078927,14720342.084617492,16193342.838639852,16516751.535412651,10623995.222103946,0,0,0,0,0,0,0,0,{"$f":"BU503 - BU516","v":0},0,{"$f":"BW503 - BW516","v":0},0,0,0,0,0,{"$f":"CC503 - CC516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FANCP",null,"US$",{"$f":"SUM(J522:CV522)","v":-2045102353274838.5},0,{"$f":"J519 * (1 + J520) + J521","v":0},{"$f":"K519 * (1 + K520) + K521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-23092034.440761983,-124619891.7311773,-279640247.53567541,-508057683.75535625,-667795121.64142537,-733183211.6661278,-812956681.49626482,-910280314.6890322,-1029015147.1842084,-1173871642.8283231,-1350596567.514143,-1614112218.0338757,-1936559536.5160098,-2330922654.4092355,-2813042595.3708935,-3350385129.6160789,-4005943021.395205,-4805723649.3657398,-5777756345.5082541,-6947253735.1819153,-8372008969.9952831,-10108138144.267324,-12278912840.307953,-14926198255.101822,-18155946054.778564,-22094867825.509228,-26839026394.973896,-32624566202.216106,-39680544446.596832,-48286409977.877457,-58783089440.638664,-71586512370.09816,-87204111808.627411,-106251649230.05455,-129570490018.23576,-158061277480.16299,-192818565182.96024,-235222132771.67612,-286960377986.22278,-350091661143.19177,-427111826594.69403,-521076428445.52673,-635713242703.5426,-775570156098.3219,-946195590439.95264,-1154358620336.7422,-1408317516810.8254,-1718147370509.207,-2096139792021.2324,{"$f":"BW519 * (1 + BW520) + BW521","v":-2557290546265.9033},-3119894466444.4019,-3806271249062.1704,-4643650923855.8486,-5665254127104.1367,-6911610035067.0469,{"$f":"CC519 * (1 + CC520) + CC521","v":-8432164242781.7969},-10287240376193.791,-12550433258956.424,-15311528575926.836,-18680064862630.738,-22789679132409.5,-27803408541539.59,-33920158420678.305,-41382593273227.531,-50486763793337.586,-61593851827871.852,-75144499230003.656,-91676289060604.453,-111845072653937.45,-136450988637803.72,-166470206138120.53,-203093651488507.03,-247774254815978.56,-302284590875493.88,-368787200868102.56]
[{"$nulls":4},"APT on FANCP",{"$f":"Inputs!C294","v":0.25},"US$",{"$f":"SUM(J523:CV523)","v":0},null,{"$f":"$F$523 * J522 * (J522>0) * $F$455 * $F$460","v":0},{"$f":"$F$523 * K522 * (K522>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$523 * AP522 * (AP522>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$523 * BV522 * (BV522>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,{"$f":"$F$523 * CC522 * (CC522>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Second Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",{"$f":"SUM(J526:CV526)","v":-4.7062872490413651E+17},null,{"$f":"I529 * (I529 < 0)","v":0},{"$f":"J529 * (J529 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-23093534.440761983,-126931075.17525351,-295152998.85497373,-556498540.25039756,-782542820.5904156,-951429686.44293737,-1174360349.3682661,-1468628824.4297001,-1857063211.5107932,-2369796602.4578362,-3046604678.5079322,-3987902581.297092,-5231374037.8268433,-6873733749.7911358,-9042645506.7159271,-11854765232.128614,-15566763269.673359,-20466600679.232422,-26930686389.868851,-35446897028.288719,-46686263490.414452,-61520155008.220154,-81153588915.15242,-107068661957.92732,-141276617968.01843,-186429749356.46368,-245970556798.3847,-324562088974.21576,-428300531125.85791,-565232846839.16174,-745981027095.32166,-984566099018.34363,-1299495817421.3213,-1715197111819.6733,-2264003665559.5381,-2988470118196.5054,-3944764362676.5483,-5207072441981.5088,-6873324999420.3691,-9072788999234.8867,-11976081478990.051,-15808427552266.865,-20867124368992.258,-27544604167069.781,-36358877500532.109,-47993718300702.383,-63351708156927.141,-83624254767143.813,{"$f":"BV529 * (BV529 < 0)","v":-110384016292629.81},-145706901506271.34,-192333109988278.19,-253879705184527.19,-335121210843575.88,-442359998313520.19,{"$f":"CB529 * (CB529 < 0)","v":-583915197773846.63},{"$f":"CC529 * (CC529 < 0)","v":-770768061061477.5},{"$f":"CD529 * (CD529 < 0)","v":-1017413840601150.4},{"$f":"CE529 * (CE529 < 0)","v":-1342986269593518.3},{"$f":"CF529 * (CF529 < 0)","v":-1772741875863444.3},{"$f":"CG529 * (CG529 < 0)","v":-2340019276139746.5},{"$f":"CH529 * (CH529 < 0)","v":-3088825444504465},{"$f":"CI529 * (CI529 < 0)","v":-4077249586745893.5},{"$f":"CJ529 * (CJ529 < 0)","v":-5381969454504580},{"$f":"CK529 * (CK529 < 0)","v":-7104199679946046},{"$f":"CL529 * (CL529 < 0)","v":-9377543577528782},{"$f":"CM529 * (CM529 < 0)","v":-1.237835752233799E+16},{"$f":"CN529 * (CN529 < 0)","v":-1.6339431929486148E+16},{"$f":"CO529 * (CO529 < 0)","v":-2.1568050146921716E+16},{"$f":"CP529 * (CP529 < 0)","v":-2.8469826193936668E+16},{"$f":"CQ529 * (CQ529 < 0)","v":-3.75801705759964E+16},{"$f":"CR529 * (CR529 < 0)","v":-4.960582516031524E+16},{"$f":"CS529 * (CS529 < 0)","v":-6.5479689211616112E+16},{"$f":"CT529 * (CT529 < 0)","v":-8.6433189759333264E+16},{"$f":"CU529 * (CU529 < 0)","v":-1.1409181048231992E+17}]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C295","v":0.3},"%",null,null,{"$f":"$F$527 + ((J186 - I186) / I186)","v":0.31999999999999995},0.32,0.31999999999999995,0.32,0.32000000000000006,0.32,0.32000000000000006,0.32,0.32,0.32,0.32,0.32,0.31999999999999995,0.3199999999999999,0.32,0.32,0.32,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,{"$f":"$F$527 + ((AP186 - AO186) / AO186)","v":0.32},0.32000000000000006,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000012,0.32000000000000012,0.32000000000000006,0.32,0.32,0.3199999999999999,0.32000000000000012,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.31999999999999995,0.32,0.31999999999999995,0.32,0.31999999999999995,0.31999999999999995,{"$f":"$F$527 + ((BV186 - BU186) / BU186)","v":0.31999999999999995},0.31999999999999995,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32,0.31999999999999995,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006,0.32000000000000012,0.31999999999999995,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006]
[{"$nulls":4},"C: Net Cash Flows net of APT on FANCP",null,"US$",{"$f":"SUM(J528:CV528)","v":2132661379.4481134},null,{"$f":"J503 - (J516 + J523)","v":0},{"$f":"K503 - (K516 + K523)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-23073734.440761983,-96447609.71344769,-127603979.62363906,-166896581.76183224,-47964747.459890693,81526836.736411095,81526836.736411095,81526836.73641108,81526836.736411095,81526836.73641111,81526836.73641108,33615594.333378971,32657369.485318333,31679980.140296519,30683043.008374155,81526836.736411065,81526836.73641111,81526836.736411095,85226506.717948318,101609006.33815485,103640586.92665291,105712799.12692088,53015695.698185056,54075410.073883653,54015816.445658684,55386361.320623368,116712352.14736214,119045999.65204433,121426320.10682011,123854246.97069149,126330732.37184022,128856747.48101197,131433282.89236712,137367176.47088954,56522042.43078927,14720342.084617492,16193342.838639852,16516751.535412651,10623995.222103946,0,0,0,0,0,0,0,0,0,0,{"$f":"BW503 - (BW516 + BW523)","v":0},0,0,0,0,0,{"$f":"CC503 - (CC516 + CC523)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"SANCP",null,"US$",{"$f":"SUM(J529:CV529)","v":-6.2122991474079885E+17},0,{"$f":"J526 * (1 + J527) + J528","v":0},{"$f":"K526 * (1 + K527) + K528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-23093534.440761983,-126931075.17525351,-295152998.85497373,-556498540.25039756,-782542820.5904156,-951429686.44293737,-1174360349.3682661,-1468628824.4297001,-1857063211.5107932,-2369796602.4578362,-3046604678.5079322,-3987902581.297092,-5231374037.8268433,-6873733749.7911358,-9042645506.7159271,-11854765232.128614,-15566763269.673359,-20466600679.232422,-26930686389.868851,-35446897028.288719,-46686263490.414452,-61520155008.220154,-81153588915.15242,-107068661957.92732,-141276617968.01843,-186429749356.46368,-245970556798.3847,-324562088974.21576,-428300531125.85791,-565232846839.16174,-745981027095.32166,-984566099018.34363,-1299495817421.3213,-1715197111819.6733,-2264003665559.5381,-2988470118196.5054,-3944764362676.5483,-5207072441981.5088,-6873324999420.3691,-9072788999234.8867,-11976081478990.051,-15808427552266.865,-20867124368992.258,-27544604167069.781,-36358877500532.109,-47993718300702.383,-63351708156927.141,-83624254767143.813,-110384016292629.81,{"$f":"BW526 * (1 + BW527) + BW528","v":-145706901506271.34},-192333109988278.19,-253879705184527.19,-335121210843575.88,-442359998313520.19,-583915197773846.63,{"$f":"CC526 * (1 + CC527) + CC528","v":-770768061061477.5},-1017413840601150.4,-1342986269593518.3,-1772741875863444.3,-2340019276139746.5,-3088825444504465,-4077249586745893.5,-5381969454504580,-7104199679946046,-9377543577528782,-1.237835752233799E+16,-1.6339431929486148E+16,-2.1568050146921716E+16,-2.8469826193936668E+16,-3.75801705759964E+16,-4.960582516031524E+16,-6.5479689211616112E+16,-8.6433189759333264E+16,-1.1409181048231992E+17,-1.506011898366623E+17]
[{"$nulls":4},"APT on SANCP",{"$f":"Inputs!C296","v":0.35},"US$",{"$f":"SUM(J530:CV530)","v":0},null,{"$f":"$F$530 * J529 * (J529>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$530 * AP529 * (AP529>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$530 * BV529 * (BV529>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,{"$f":"$F$530 * CC529 * (CC529>0) * $F$455 * $F$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Additional Profit Tax",null,"US$",{"$f":"SUM(J532:CV532)","v":0},null,{"$f":"J523 + J530","v":0},{"$f":"K523 + K530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW523 + BW530","v":0},0,0,0,0,0,{"$f":"CC523 + CC530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Additional Profit Tax",null,"US$",{"$f":"SUM(J534:CV534)","v":0},null,{"$f":"J497 + J532","v":0},{"$f":"K497 + K532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW497 + BW532","v":0},0,0,0,0,0,{"$f":"CC497 + CC532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Repeated APT Cost entries match",{"$f":"(H202 + (H227 * F469) + H232 + H251) - (H481 + H516)","v":0}]
[]
["Corporate Income Tax (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!D331","v":0.9}]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!D331","v":0.1}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!D335","v":0}]
[]
[null,null,"Contractor Corporate Income Tax"]
[null,null,null,"Taxable Income"]
[{"$nulls":4},"Royalty is Included in Taxable Income?",{"$f":"Inputs!C299","v":0}]
[{"$nulls":4},"Cost Gas is Included in Taxable Income?",{"$f":"Inputs!C300","v":1}]
[{"$nulls":4},"APT is Tax Deductible?",{"$f":"Inputs!C301","v":0}]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Royalty",null,"US$",{"$f":"SUM(J552:CV552)","v":0},null,{"$f":"IF(J4 < $F$542, J250 * $F$547, J250 * $F$547 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$542, AP250 * $F$547, AP250 * $F$547 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV250 * $F$547, BV250 * $F$547 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cost Gas",null,"US$",{"$f":"SUM(J553:CV553)","v":26750599536.069618},null,{"$f":"J376 * $F$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,469759133.43865788,978350000.60978734,999547837.35671139,1021169630.8385741,1043223860.1900738,1064478927.6159937,1087399342.9030414,1090244776.8945313,1113680509.1671503,1137584956.0852213,1160514812.1208534,1207581946.3562546,1234875790.1036694,543467809.8655895,488076198.72815555,483136408.87860608,492776392.25617808,502609175.30130172,1278559286.8427384,1304107727.7795932,1346104414.8955445,1368939752.6665637,554802777.10971987,565876087.85191417,577170864.80895257,588691537.30513155,600442623.25123441,612428730.91625905,624654560.73458421,590929568.90737617,248880061.49074093,71339597.961421505,57584404.190692693,58713347.474506557,182896683.17229146,0,0,0,0,0,0,0,0,0,{"$f":"BV376 * $F$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Profit Gas",null,"US$",{"$f":"SUM(J554:CV554)","v":20837830188.217587},null,{"$f":"J381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,159777242.10027733,310923181.32219464,317141644.94863856,323484477.84761137,329954167.40456367,336553250.75265479,343284315.76770794,350150002.08306205,357153002.12472332,364296062.16721785,371581983.41056216,379013623.07877338,386593895.54034895,839002531.31646848,895553105.96841133,913478817.04339373,931763042.33987594,950412952.14228773,476139021.28366536,485676450.66495287,485140108.01092815,497475011.8856104,1049408929.3262593,1070411756.8683989,1091834640.961381,1113685982.7362232,1135974351.3465619,1158708487.3291078,1181897306.0313041,1235302348.2380056,507696141.87710333,131480838.76155743,144737845.54775864,147648523.81871387,64495146.171281748,0,0,0,0,0,0,0,0,0,{"$f":"BV381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J555:CV555)","v":47588429724.287201},null,{"$f":"SUM(J552:J554)","v":0},{"$f":"SUM(K552:K554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,629536375.53893518,1289273181.931982,1316689482.3053498,1344654108.6861854,1373178027.5946374,1401032178.3686485,1430683658.6707492,1440394778.9775934,1470833511.2918735,1501881018.252439,1532096795.5314155,1586595569.4350281,1621469685.6440184,1382470341.1820579,1383629304.6965668,1396615225.9219999,1424539434.5960541,1453022127.4435894,1754698308.1264038,1789784178.4445462,1831244522.9064727,1866414764.5521741,1604211706.4359791,1636287844.7203131,1669005505.7703335,1702377520.0413547,1736416974.5977964,1771137218.2453668,1806551866.7658882,1826231917.1453819,756576203.36784422,202820436.72297895,202322249.73845133,206361871.29322043,247391829.34357321,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW552:BW554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Exploration Capital Expenditure (Depreciated)",null,"US$",{"$f":"SUM(J558:CV558)","v":1279739135.8784974},null,{"$f":"IF(J4 < $F$542, J416 * $F$548, J416 * $F$548 * $F$540)","v":61526122.490636662},124282767.43108606,162689834.13464111,201865042.1722672,228504183.63785297,180564023.29466504,131665059.74461338,93257993.041058347,54082785.003432222,27443643.537846461,13857681.390397716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$542, AP416 * $F$548, AP416 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV416 * $F$548, BV416 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development and Replacement Capital Expenditure (Depreciated)",null,"US$",12380791961.592884,null,{"$f":"IF(J4 < $F$542, J444 * $F$548, J444 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41505721.993371569,215084419.47757742,444744582.80012769,745131429.97142577,927292381.31169868,895469279.63088524,731766854.86548877,512180489.71612394,222068916.68147513,50388744.960584454,51396519.859796144,175624787.86478895,302337621.22988158,431584711.26227605,566031566.77276027,569811351.84391749,{"$f":"IF(AP4 < $F$542, AP444 * $F$548, AP444 * $F$548 * $F$540)","v":447745932.45469046},323239204.67767882,196242342.34512693,64090719.088482134,62652070.916241229,63905112.334566064,218367349.14833957,375918830.69838852,539808797.35151029,706163762.19231617,707547221.16790307,555774214.75591969,400965748.21569645,239873656.87259698,76372524.848013908,77899975.34497419,79457974.851873681,71808066.7005312,63033787.777552515,51111623.093769692,35919166.930319764,20422861.643600833,120051637.94061296,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV444 * $F$548, BV444 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"IF(J4 < $F$542, J199 * $F$548, J199 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$542, AP199 * $F$548, AP199 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV199 * $F$548, BV199 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",12274520861.117552,null,{"$f":"IF(J4 < $F$542, J200 * $F$548, J200 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148160131.84077328,302246668.95517743,308291602.33428103,314457434.38096666,320746583.06858599,327161514.72995776,333704745.02455693,340378839.92504811,347186416.72354907,354130145.05802,361212747.95918047,368437002.91836405,{"$f":"IF(AP4 < $F$542, AP200 * $F$548, AP200 * $F$548 * $F$540)","v":375805742.9767313},383321857.83626598,390988294.99299133,398808060.89285111,406784222.11070812,414919906.55292231,423218304.68398082,431682670.77766049,440316324.1932137,449122650.67707795,458105103.69061953,467267205.76443195,476612549.87972057,486144800.87731504,495867696.8948614,505785050.83275872,515900751.84941381,526218766.88640219,203814800.40745711,47972118.023283526,48931560.383749209,49910191.591424197,50908395.423252679,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV200 * $F$548, BV200 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",371228999.17950195,null,{"$f":"IF(J4 < $F$542, J201 * $F$548, J201 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11162218.613489907,11385462.985759703,11613172.245474895,11845435.690384397,12082344.404192083,12323991.292275926,12570471.118121445,{"$f":"IF(AP4 < $F$542, AP201 * $F$548, AP201 * $F$548 * $F$540)","v":12821880.540483868},13078318.151293544,13339884.514319414,13606682.204605799,13878815.848697916,14156392.165671878,14439520.008985313,14728310.409165021,15022876.617348325,15323334.14969529,15629800.832689194,15942396.849342978,16261244.786329836,16586469.682056433,16918199.075697571,17256563.057211526,17601694.318355754,17953728.204722866,6953829.3973564487,1636730.6196452104,1669465.2320381149,1702854.5366788777,1736911.6274124552,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV201 * $F$548, BV201 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",null,"US$",3416257657.4269261,null,{"$f":"IF(AND($F$548 = 0, $H$273 > 0), 0, IF(J4 < $F$542, J210, J210 * $F$540))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,383286484.12062156,365604172.11136335,347027135.11443681,327510100.04546565,307005503.00200468,285463373.34814447,262831211.93379897,239053863.15188763,214073380.52161148,187828885.47024342,160256418.96927619,131288785.66335998,{"$f":"IF(AND($F$548 = 0, $H$273 > 0), 0, IF(AP4 < $F$542, AP210, AP210 * $F$540))","v":100855390.11216441},68882064.746078312,35290889.116468288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$548 = 0, $H$273 > 0), 0, IF(BV4 < $F$542, BV210, BV210 * $F$540))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",40089600,null,{"$f":"IF(AND($F$548 = 0, $H$274 > 0), 0, IF(J4 < $F$542, J227, J227 * $F$540))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,{"$f":"IF(AND($F$548 = 0, $H$274 > 0), 0, IF(AP4 < $F$542, AP227, AP227 * $F$540))","v":1002240},1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$548 = 0, $H$274 > 0), 0, IF(BV4 < $F$542, BV227, BV227 * $F$540))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",7650000,null,{"$f":"IF(J4 < $F$542, J232 * $F$548, J232 * $F$548* $F$540)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,{"$f":"IF(AP4 < $F$542, AP232 * $F$548, AP232 * $F$548* $F$540)","v":135000},135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV232 * $F$548, BV232 * $F$548* $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",176006413.69439524,null,{"$f":"IF(J4 < $F$542, J251 * $F$548, J251 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2119214.1358134947,4323196.8370595276,4409660.7738007195,4497853.9892767342,4587811.0690622702,4679567.2904435145,4773158.6362523846,4868621.8089774325,4965994.245156982,5065314.1300601214,5166620.4126613243,5269952.8209145507,{"$f":"IF(AP4 < $F$542, AP251 * $F$548, AP251 * $F$548 * $F$540)","v":5375351.8773328429},5482858.914879499,5592516.0931770895,5704366.4150406308,5818453.7433414441,5934822.8182082716,6053519.2745724376,6174589.660063887,6298081.4532651659,6424043.082330469,6552523.9439770784,6683574.4228566205,6817245.9113137526,6953590.8295400282,7092662.6461308291,7234515.8990534469,7379206.2170345159,7526790.3413752075,2976150.3846006365,777508.10286236787,793058.26491961512,808919.43021800765,825097.8188223677,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, BV251 * $F$548, BV251 * $F$548 * $F$540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,null,{"$f":"J497 * $F$549","v":0},{"$f":"K497 * $F$549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW497 * $F$549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Tax Deductible Costs",null,"US$",29946284628.889767,null,{"$f":"SUM(J558:J567)","v":61676122.490636662},{"$f":"SUM(K558:K567)","v":124432767.43108606},162839834.13464111,202015042.1722672,228654183.63785297,180714023.29466504,131815059.74461338,93407993.041058347,54232785.003432222,27593643.537846461,14007681.390397716,150000,150000,150000,150000,1137240,42642961.993371569,216221659.47757742,445881822.80012769,746268669.97142577,1461995451.4089072,1568780557.5344856,1392632493.0880072,1159783118.1318328,855546053.82112813,679992658.94262016,665228338.44016409,772676524.99617708,881546088.4105835,991828640.32479167,1106128585.4061542,1088514804.3646774,943741537.96140277,795141544.32619607,642591167.06208313,483347068.60097969,490270802.61898869,500053473.87136853,663215933.11587822,829641641.54527783,1002583319.6153375,1178171030.1014199,1188971889.6351891,1046804631.7925512,901794028.79306066,750695758.26150846,597388323.46470368,609313345.13399792,621476867.23667777,624644592.13303149,277915807.96696669,102635219.83956079,88450490.811026692,73982067.201921925,174659282.81010047,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW558:BW567)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J570:CV570)","v":17642145095.397446},null,{"$f":"J555 - J568","v":-61676122.490636662},{"$f":"K555 - K568","v":-124432767.43108606},-162839834.13464111,-202015042.1722672,-228654183.63785297,-180714023.29466504,-131815059.74461338,-93407993.041058347,-54232785.003432222,-27593643.537846461,-14007681.390397716,-150000,-150000,-150000,-150000,-1137240,-42642961.993371569,-216221659.47757742,-445881822.80012769,-746268669.97142577,-832459075.86997199,-279507375.60250354,-75943010.782657385,184870990.55435252,517631973.77350926,721039519.42602837,765455320.2305851,667718253.98141634,589287422.88128996,510052377.92764735,425968210.12526131,498080765.07035065,677728147.68261564,587328796.85586178,741038137.6344837,913268157.32102025,934268631.97706532,952968653.57222092,1091482375.0105257,960142536.89926839,828661203.29113519,688243734.45075417,415239816.80079007,589483212.92776191,767211476.97727287,951681761.77984619,1139028651.1330929,1161823873.1113689,1185074999.5292106,1201587325.0123506,478660395.40087754,100185216.88341816,113871758.92742464,132379804.09129851,72732546.533472747,0,0,0,0,0,0,0,0,0,0,{"$f":"BW555 - BW568","v":0},0,0,0,0,0,{"$f":"CC555 - CC568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Taxable income BEFORE carry forward",null,"US$",{"$f":"SUM(J572:CV572)","v":21564196047.773582},null,{"$f":"MAX(J570, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,184870990.55435252,517631973.77350926,721039519.42602837,765455320.2305851,667718253.98141634,589287422.88128996,510052377.92764735,425968210.12526131,498080765.07035065,{"$f":"MAX(AP570, 0)","v":677728147.68261564},587328796.85586178,741038137.6344837,913268157.32102025,934268631.97706532,952968653.57222092,1091482375.0105257,960142536.89926839,828661203.29113519,688243734.45075417,415239816.80079007,589483212.92776191,767211476.97727287,951681761.77984619,1139028651.1330929,1161823873.1113689,1185074999.5292106,1201587325.0123506,478660395.40087754,100185216.88341816,113871758.92742464,132379804.09129851,72732546.533472747,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV570, 0)","v":0},0,0,0,0,0,0,{"$f":"MAX(CC570, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unlimited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C304","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J576:CV576)","v":17642145095.397446},null,{"$f":"J570","v":-61676122.490636662},-124432767.43108606,-162839834.13464111,-202015042.1722672,-228654183.63785297,-180714023.29466504,-131815059.74461338,-93407993.041058347,-54232785.003432222,-27593643.537846461,-14007681.390397716,-150000,-150000,-150000,-150000,-1137240,-42642961.993371569,-216221659.47757742,-445881822.80012769,-746268669.97142577,-832459075.86997199,-279507375.60250354,-75943010.782657385,184870990.55435252,517631973.77350926,721039519.42602837,765455320.2305851,667718253.98141634,589287422.88128996,510052377.92764735,425968210.12526131,498080765.07035065,677728147.68261564,587328796.85586178,741038137.6344837,913268157.32102025,934268631.97706532,952968653.57222092,1091482375.0105257,960142536.89926839,828661203.29113519,688243734.45075417,415239816.80079007,589483212.92776191,767211476.97727287,951681761.77984619,1139028651.1330929,1161823873.1113689,1185074999.5292106,1201587325.0123506,478660395.40087754,100185216.88341816,113871758.92742464,132379804.09129851,72732546.533472747,0,0,0,0,0,0,0,0,0,{"$f":"BV570","v":0},0,0,0,0,0,0,{"$f":"CC570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J579:CV579)","v":47018296843.562523},null,{"$f":"I582","v":0},{"$f":"J582","v":61676122.490636662},186108889.92172271,348948724.05636382,550963766.22863102,779617949.86648393,960331973.16114902,1092147032.9057624,1185555025.9468207,1239787810.950253,1267381454.4880996,1281389135.8784974,1281539135.8784974,1281689135.8784974,1281839135.8784974,1281989135.8784974,1283126375.8784974,1325769337.8718688,1541990997.3494463,1987872820.149574,2734141490.1209998,3566600565.9909716,3846107941.5934753,3922050952.376133,3737179961.8217802,3219547988.0482712,2498508468.6222429,1733053148.3916578,1065334894.4102415,476047471.52895153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV582","v":0},0,0,0,0,0,{"$f":"CB582","v":0},{"$f":"CC582","v":0},{"$f":"CD582","v":0},{"$f":"CE582","v":0},{"$f":"CF582","v":0},{"$f":"CG582","v":0},{"$f":"CH582","v":0},{"$f":"CI582","v":0},{"$f":"CJ582","v":0},{"$f":"CK582","v":0},{"$f":"CL582","v":0},{"$f":"CM582","v":0},{"$f":"CN582","v":0},{"$f":"CO582","v":0},{"$f":"CP582","v":0},{"$f":"CQ582","v":0},{"$f":"CR582","v":0},{"$f":"CS582","v":0},{"$f":"CT582","v":0},{"$f":"CU582","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",{"$f":"SUM(J580:CV580)","v":3922050952.376133},null,{"$f":"-MIN(0, J576)","v":61676122.490636662},124432767.43108606,162839834.13464111,202015042.1722672,228654183.63785297,180714023.29466504,131815059.74461338,93407993.041058347,54232785.003432222,27593643.537846461,14007681.390397716,150000,150000,150000,150000,1137240,42642961.993371569,216221659.47757742,445881822.80012769,746268669.97142577,832459075.86997199,279507375.60250354,75943010.782657385,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, AP576)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV576)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC576)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",{"$f":"SUM(J581:CV581)","v":3922050952.376133},null,{"$f":"MIN(J579,MAX(0,J576 * $F$575))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,184870990.55435252,517631973.77350926,721039519.42602837,765455320.2305851,667718253.98141634,589287422.88128996,476047471.52895153,0,0,{"$f":"MIN(AP579,MAX(0,AP576 * $F$575))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV579,MAX(0,BV576 * $F$575))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC579,MAX(0,CC576 * $F$575))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",{"$f":"SUM(J582:CV582)","v":47018296843.562523},0,{"$f":"J579 + J580 - J581","v":61676122.490636662},{"$f":"K579 + K580 - K581","v":186108889.92172271},348948724.05636382,550963766.22863102,779617949.86648393,960331973.16114902,1092147032.9057624,1185555025.9468207,1239787810.950253,1267381454.4880996,1281389135.8784974,1281539135.8784974,1281689135.8784974,1281839135.8784974,1281989135.8784974,1283126375.8784974,1325769337.8718688,1541990997.3494463,1987872820.149574,2734141490.1209998,3566600565.9909716,3846107941.5934753,3922050952.376133,3737179961.8217802,3219547988.0482712,2498508468.6222429,1733053148.3916578,1065334894.4102415,476047471.52895153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW579 + BW580 - BW581","v":0},0,0,0,0,0,{"$f":"CC579 + CC580 - CC581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",{"$f":"SUM(J583:CV583)","v":17642145095.397446},null,{"$f":"J576 + J580 - J581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34004906.398695827,425968210.12526131,498080765.07035065,{"$f":"AP576 + AP580 - AP581","v":677728147.68261564},587328796.85586178,741038137.6344837,913268157.32102025,934268631.97706532,952968653.57222092,1091482375.0105257,960142536.89926839,828661203.29113519,688243734.45075417,415239816.80079007,589483212.92776191,767211476.97727287,951681761.77984619,1139028651.1330929,1161823873.1113689,1185074999.5292106,1201587325.0123506,478660395.40087754,100185216.88341816,113871758.92742464,132379804.09129851,72732546.533472747,0,0,0,0,0,0,0,0,0,{"$f":"BV576 + BV580 - BV581","v":0},0,0,0,0,0,0,{"$f":"CC576 + CC580 - CC581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Limited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C304","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J587:CV587)","v":17642145095.397446},null,{"$f":"J570","v":-61676122.490636662},-124432767.43108606,-162839834.13464111,-202015042.1722672,-228654183.63785297,-180714023.29466504,-131815059.74461338,-93407993.041058347,-54232785.003432222,-27593643.537846461,-14007681.390397716,-150000,-150000,-150000,-150000,-1137240,-42642961.993371569,-216221659.47757742,-445881822.80012769,-746268669.97142577,-832459075.86997199,-279507375.60250354,-75943010.782657385,184870990.55435252,517631973.77350926,721039519.42602837,765455320.2305851,667718253.98141634,589287422.88128996,510052377.92764735,425968210.12526131,498080765.07035065,{"$f":"AP570","v":677728147.68261564},587328796.85586178,741038137.6344837,913268157.32102025,934268631.97706532,952968653.57222092,1091482375.0105257,960142536.89926839,828661203.29113519,688243734.45075417,415239816.80079007,589483212.92776191,767211476.97727287,951681761.77984619,1139028651.1330929,1161823873.1113689,1185074999.5292106,1201587325.0123506,478660395.40087754,100185216.88341816,113871758.92742464,132379804.09129851,72732546.533472747,0,0,0,0,0,0,0,0,0,{"$f":"BV570","v":0},0,0,0,0,0,0,{"$f":"CC570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Maximum Carry Forward Period",{"$f":"Inputs!C306","v":0},"Years"]
[{"$nulls":4},"Time Counter",null,"Counter",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91]
[]
[{"$nulls":4},"Losses Expiring"]
[{"$nulls":4},"Losses Due to Expire",null,"US$",{"$f":"SUM(J593:CV593)","v":0},null,{"$f":"IF($F589=0,0,SUMIF($J590:J590,J590-$F589,$J601:J601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:K590,K590-$F589,$J601:K601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:L590,L590-$F589,$J601:L601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:M590,M590-$F589,$J601:M601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:N590,N590-$F589,$J601:N601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:O590,O590-$F589,$J601:O601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:P590,P590-$F589,$J601:P601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:Q590,Q590-$F589,$J601:Q601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:R590,R590-$F589,$J601:R601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:S590,S590-$F589,$J601:S601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:T590,T590-$F589,$J601:T601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:U590,U590-$F589,$J601:U601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:V590,V590-$F589,$J601:V601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:W590,W590-$F589,$J601:W601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:X590,X590-$F589,$J601:X601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:Y590,Y590-$F589,$J601:Y601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:Z590,Z590-$F589,$J601:Z601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AA590,AA590-$F589,$J601:AA601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AB590,AB590-$F589,$J601:AB601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AC590,AC590-$F589,$J601:AC601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AD590,AD590-$F589,$J601:AD601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AE590,AE590-$F589,$J601:AE601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AF590,AF590-$F589,$J601:AF601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AG590,AG590-$F589,$J601:AG601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AH590,AH590-$F589,$J601:AH601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AI590,AI590-$F589,$J601:AI601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AJ590,AJ590-$F589,$J601:AJ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AK590,AK590-$F589,$J601:AK601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AL590,AL590-$F589,$J601:AL601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AM590,AM590-$F589,$J601:AM601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AN590,AN590-$F589,$J601:AN601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AO590,AO590-$F589,$J601:AO601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AP590,AP590-$F589,$J601:AP601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AQ590,AQ590-$F589,$J601:AQ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AR590,AR590-$F589,$J601:AR601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AS590,AS590-$F589,$J601:AS601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AT590,AT590-$F589,$J601:AT601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AU590,AU590-$F589,$J601:AU601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AV590,AV590-$F589,$J601:AV601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AW590,AW590-$F589,$J601:AW601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AX590,AX590-$F589,$J601:AX601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AY590,AY590-$F589,$J601:AY601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:AZ590,AZ590-$F589,$J601:AZ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BA590,BA590-$F589,$J601:BA601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BB590,BB590-$F589,$J601:BB601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BC590,BC590-$F589,$J601:BC601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BD590,BD590-$F589,$J601:BD601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BE590,BE590-$F589,$J601:BE601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BF590,BF590-$F589,$J601:BF601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BG590,BG590-$F589,$J601:BG601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BH590,BH590-$F589,$J601:BH601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BI590,BI590-$F589,$J601:BI601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BJ590,BJ590-$F589,$J601:BJ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BK590,BK590-$F589,$J601:BK601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BL590,BL590-$F589,$J601:BL601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BM590,BM590-$F589,$J601:BM601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BN590,BN590-$F589,$J601:BN601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BO590,BO590-$F589,$J601:BO601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BP590,BP590-$F589,$J601:BP601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BQ590,BQ590-$F589,$J601:BQ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BR590,BR590-$F589,$J601:BR601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BS590,BS590-$F589,$J601:BS601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BT590,BT590-$F589,$J601:BT601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BU590,BU590-$F589,$J601:BU601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BV590,BV590-$F589,$J601:BV601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BW590,BW590-$F589,$J601:BW601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BX590,BX590-$F589,$J601:BX601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BY590,BY590-$F589,$J601:BY601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:BZ590,BZ590-$F589,$J601:BZ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CA590,CA590-$F589,$J601:CA601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CB590,CB590-$F589,$J601:CB601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CC590,CC590-$F589,$J601:CC601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CD590,CD590-$F589,$J601:CD601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CE590,CE590-$F589,$J601:CE601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CF590,CF590-$F589,$J601:CF601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CG590,CG590-$F589,$J601:CG601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CH590,CH590-$F589,$J601:CH601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CI590,CI590-$F589,$J601:CI601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CJ590,CJ590-$F589,$J601:CJ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CK590,CK590-$F589,$J601:CK601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CL590,CL590-$F589,$J601:CL601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CM590,CM590-$F589,$J601:CM601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CN590,CN590-$F589,$J601:CN601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CO590,CO590-$F589,$J601:CO601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CP590,CP590-$F589,$J601:CP601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CQ590,CQ590-$F589,$J601:CQ601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CR590,CR590-$F589,$J601:CR601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CS590,CS590-$F589,$J601:CS601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CT590,CT590-$F589,$J601:CT601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CU590,CU590-$F589,$J601:CU601))","v":0},{"$f":"IF($F589=0,0,SUMIF($J590:CV590,CV590-$F589,$J601:CV601))","v":0}]
[{"$nulls":4},"Cumulative Losses Due to Expire",null,"US$",{"$f":"SUM(J594:CV594)","v":0},null,{"$f":"I594 + J593","v":0},{"$f":"J594 + K593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV594 + BW593","v":0},0,0,0,0,0,{"$f":"CB594 + CC593","v":0},{"$f":"CC594 + CD593","v":0},{"$f":"CD594 + CE593","v":0},{"$f":"CE594 + CF593","v":0},{"$f":"CF594 + CG593","v":0},{"$f":"CG594 + CH593","v":0},{"$f":"CH594 + CI593","v":0},{"$f":"CI594 + CJ593","v":0},{"$f":"CJ594 + CK593","v":0},{"$f":"CK594 + CL593","v":0},{"$f":"CL594 + CM593","v":0},{"$f":"CM594 + CN593","v":0},{"$f":"CN594 + CO593","v":0},{"$f":"CO594 + CP593","v":0},{"$f":"CP594 + CQ593","v":0},{"$f":"CQ594 + CR593","v":0},{"$f":"CR594 + CS593","v":0},{"$f":"CS594 + CT593","v":0},{"$f":"CT594 + CU593","v":0},{"$f":"CU594 + CV593","v":0}]
[{"$nulls":4},"Losses Used Against Tax",null,"US$",{"$f":"SUM(J595:CV595)","v":3922050952.376133},null,{"$f":"MIN(J600,MAX(0,J587))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,184870990.55435252,517631973.77350926,721039519.42602837,765455320.2305851,667718253.98141634,589287422.88128996,476047471.52895153,0,0,{"$f":"MIN(AP600,MAX(0,AP587))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV600,MAX(0,BV587))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC600,MAX(0,CC587))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Losses Used Against Tax",null,"US$",{"$f":"SUM(J596:CV596)","v":253969792828.75369},null,{"$f":"I596 + J595","v":0},{"$f":"J596 + K595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,184870990.55435252,702502964.32786179,1423542483.75389,2188997803.9844751,2856716057.9658914,3446003480.8471813,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,{"$f":"BV596 + BW595","v":3922050952.376133},3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,3922050952.376133,{"$f":"CB596 + CC595","v":3922050952.376133},{"$f":"CC596 + CD595","v":3922050952.376133},{"$f":"CD596 + CE595","v":3922050952.376133},{"$f":"CE596 + CF595","v":3922050952.376133},{"$f":"CF596 + CG595","v":3922050952.376133},{"$f":"CG596 + CH595","v":3922050952.376133},{"$f":"CH596 + CI595","v":3922050952.376133},{"$f":"CI596 + CJ595","v":3922050952.376133},{"$f":"CJ596 + CK595","v":3922050952.376133},{"$f":"CK596 + CL595","v":3922050952.376133},{"$f":"CL596 + CM595","v":3922050952.376133},{"$f":"CM596 + CN595","v":3922050952.376133},{"$f":"CN596 + CO595","v":3922050952.376133},{"$f":"CO596 + CP595","v":3922050952.376133},{"$f":"CP596 + CQ595","v":3922050952.376133},{"$f":"CQ596 + CR595","v":3922050952.376133},{"$f":"CR596 + CS595","v":3922050952.376133},{"$f":"CS596 + CT595","v":3922050952.376133},{"$f":"CT596 + CU595","v":3922050952.376133},{"$f":"CU596 + CV595","v":3922050952.376133}]
[{"$nulls":4},"Losses Expired",null,"US$",{"$f":"SUM(J597:CV597)","v":0},null,{"$f":" MAX(0, J594 - J596 - SUM($I597:I597))","v":0},{"$f":" MAX(0, K594 - K596 - SUM($I597:J597))","v":0},{"$f":" MAX(0, L594 - L596 - SUM($I597:K597))","v":0},{"$f":" MAX(0, M594 - M596 - SUM($I597:L597))","v":0},{"$f":" MAX(0, N594 - N596 - SUM($I597:M597))","v":0},{"$f":" MAX(0, O594 - O596 - SUM($I597:N597))","v":0},{"$f":" MAX(0, P594 - P596 - SUM($I597:O597))","v":0},{"$f":" MAX(0, Q594 - Q596 - SUM($I597:P597))","v":0},{"$f":" MAX(0, R594 - R596 - SUM($I597:Q597))","v":0},{"$f":" MAX(0, S594 - S596 - SUM($I597:R597))","v":0},{"$f":" MAX(0, T594 - T596 - SUM($I597:S597))","v":0},{"$f":" MAX(0, U594 - U596 - SUM($I597:T597))","v":0},{"$f":" MAX(0, V594 - V596 - SUM($I597:U597))","v":0},{"$f":" MAX(0, W594 - W596 - SUM($I597:V597))","v":0},{"$f":" MAX(0, X594 - X596 - SUM($I597:W597))","v":0},{"$f":" MAX(0, Y594 - Y596 - SUM($I597:X597))","v":0},{"$f":" MAX(0, Z594 - Z596 - SUM($I597:Y597))","v":0},{"$f":" MAX(0, AA594 - AA596 - SUM($I597:Z597))","v":0},{"$f":" MAX(0, AB594 - AB596 - SUM($I597:AA597))","v":0},{"$f":" MAX(0, AC594 - AC596 - SUM($I597:AB597))","v":0},{"$f":" MAX(0, AD594 - AD596 - SUM($I597:AC597))","v":0},{"$f":" MAX(0, AE594 - AE596 - SUM($I597:AD597))","v":0},{"$f":" MAX(0, AF594 - AF596 - SUM($I597:AE597))","v":0},{"$f":" MAX(0, AG594 - AG596 - SUM($I597:AF597))","v":0},{"$f":" MAX(0, AH594 - AH596 - SUM($I597:AG597))","v":0},{"$f":" MAX(0, AI594 - AI596 - SUM($I597:AH597))","v":0},{"$f":" MAX(0, AJ594 - AJ596 - SUM($I597:AI597))","v":0},{"$f":" MAX(0, AK594 - AK596 - SUM($I597:AJ597))","v":0},{"$f":" MAX(0, AL594 - AL596 - SUM($I597:AK597))","v":0},{"$f":" MAX(0, AM594 - AM596 - SUM($I597:AL597))","v":0},{"$f":" MAX(0, AN594 - AN596 - SUM($I597:AM597))","v":0},{"$f":" MAX(0, AO594 - AO596 - SUM($I597:AN597))","v":0},{"$f":" MAX(0, AP594 - AP596 - SUM($I597:AO597))","v":0},{"$f":" MAX(0, AQ594 - AQ596 - SUM($I597:AP597))","v":0},{"$f":" MAX(0, AR594 - AR596 - SUM($I597:AQ597))","v":0},{"$f":" MAX(0, AS594 - AS596 - SUM($I597:AR597))","v":0},{"$f":" MAX(0, AT594 - AT596 - SUM($I597:AS597))","v":0},{"$f":" MAX(0, AU594 - AU596 - SUM($I597:AT597))","v":0},{"$f":" MAX(0, AV594 - AV596 - SUM($I597:AU597))","v":0},{"$f":" MAX(0, AW594 - AW596 - SUM($I597:AV597))","v":0},{"$f":" MAX(0, AX594 - AX596 - SUM($I597:AW597))","v":0},{"$f":" MAX(0, AY594 - AY596 - SUM($I597:AX597))","v":0},{"$f":" MAX(0, AZ594 - AZ596 - SUM($I597:AY597))","v":0},{"$f":" MAX(0, BA594 - BA596 - SUM($I597:AZ597))","v":0},{"$f":" MAX(0, BB594 - BB596 - SUM($I597:BA597))","v":0},{"$f":" MAX(0, BC594 - BC596 - SUM($I597:BB597))","v":0},{"$f":" MAX(0, BD594 - BD596 - SUM($I597:BC597))","v":0},{"$f":" MAX(0, BE594 - BE596 - SUM($I597:BD597))","v":0},{"$f":" MAX(0, BF594 - BF596 - SUM($I597:BE597))","v":0},{"$f":" MAX(0, BG594 - BG596 - SUM($I597:BF597))","v":0},{"$f":" MAX(0, BH594 - BH596 - SUM($I597:BG597))","v":0},{"$f":" MAX(0, BI594 - BI596 - SUM($I597:BH597))","v":0},{"$f":" MAX(0, BJ594 - BJ596 - SUM($I597:BI597))","v":0},{"$f":" MAX(0, BK594 - BK596 - SUM($I597:BJ597))","v":0},{"$f":" MAX(0, BL594 - BL596 - SUM($I597:BK597))","v":0},{"$f":" MAX(0, BM594 - BM596 - SUM($I597:BL597))","v":0},{"$f":" MAX(0, BN594 - BN596 - SUM($I597:BM597))","v":0},{"$f":" MAX(0, BO594 - BO596 - SUM($I597:BN597))","v":0},{"$f":" MAX(0, BP594 - BP596 - SUM($I597:BO597))","v":0},{"$f":" MAX(0, BQ594 - BQ596 - SUM($I597:BP597))","v":0},{"$f":" MAX(0, BR594 - BR596 - SUM($I597:BQ597))","v":0},{"$f":" MAX(0, BS594 - BS596 - SUM($I597:BR597))","v":0},{"$f":" MAX(0, BT594 - BT596 - SUM($I597:BS597))","v":0},{"$f":" MAX(0, BU594 - BU596 - SUM($I597:BT597))","v":0},{"$f":" MAX(0, BV594 - BV596 - SUM($I597:BU597))","v":0},{"$f":" MAX(0, BW594 - BW596 - SUM($I597:BV597))","v":0},{"$f":" MAX(0, BX594 - BX596 - SUM($I597:BW597))","v":0},{"$f":" MAX(0, BY594 - BY596 - SUM($I597:BX597))","v":0},{"$f":" MAX(0, BZ594 - BZ596 - SUM($I597:BY597))","v":0},{"$f":" MAX(0, CA594 - CA596 - SUM($I597:BZ597))","v":0},{"$f":" MAX(0, CB594 - CB596 - SUM($I597:CA597))","v":0},{"$f":" MAX(0, CC594 - CC596 - SUM($I597:CB597))","v":0},{"$f":" MAX(0, CD594 - CD596 - SUM($I597:CC597))","v":0},{"$f":" MAX(0, CE594 - CE596 - SUM($I597:CD597))","v":0},{"$f":" MAX(0, CF594 - CF596 - SUM($I597:CE597))","v":0},{"$f":" MAX(0, CG594 - CG596 - SUM($I597:CF597))","v":0},{"$f":" MAX(0, CH594 - CH596 - SUM($I597:CG597))","v":0},{"$f":" MAX(0, CI594 - CI596 - SUM($I597:CH597))","v":0},{"$f":" MAX(0, CJ594 - CJ596 - SUM($I597:CI597))","v":0},{"$f":" MAX(0, CK594 - CK596 - SUM($I597:CJ597))","v":0},{"$f":" MAX(0, CL594 - CL596 - SUM($I597:CK597))","v":0},{"$f":" MAX(0, CM594 - CM596 - SUM($I597:CL597))","v":0},{"$f":" MAX(0, CN594 - CN596 - SUM($I597:CM597))","v":0},{"$f":" MAX(0, CO594 - CO596 - SUM($I597:CN597))","v":0},{"$f":" MAX(0, CP594 - CP596 - SUM($I597:CO597))","v":0},{"$f":" MAX(0, CQ594 - CQ596 - SUM($I597:CP597))","v":0},{"$f":" MAX(0, CR594 - CR596 - SUM($I597:CQ597))","v":0},{"$f":" MAX(0, CS594 - CS596 - SUM($I597:CR597))","v":0},{"$f":" MAX(0, CT594 - CT596 - SUM($I597:CS597))","v":0},{"$f":" MAX(0, CU594 - CU596 - SUM($I597:CT597))","v":0},{"$f":" MAX(0, CV594 - CV596 - SUM($I597:CU597))","v":0}]
[]
[null,null,null,"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J600:CV600)","v":47018296843.562523},null,{"$f":"I604","v":0},{"$f":"J604","v":61676122.490636662},186108889.92172271,348948724.05636382,550963766.22863102,779617949.86648393,960331973.16114902,1092147032.9057624,1185555025.9468207,1239787810.950253,1267381454.4880996,1281389135.8784974,1281539135.8784974,1281689135.8784974,1281839135.8784974,1281989135.8784974,1283126375.8784974,1325769337.8718688,1541990997.3494463,1987872820.149574,2734141490.1209998,3566600565.9909716,3846107941.5934753,3922050952.376133,3737179961.8217802,3219547988.0482712,2498508468.6222429,1733053148.3916578,1065334894.4102415,476047471.52895153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV604","v":0},0,0,0,0,0,{"$f":"CB604","v":0},{"$f":"CC604","v":0},{"$f":"CD604","v":0},{"$f":"CE604","v":0},{"$f":"CF604","v":0},{"$f":"CG604","v":0},{"$f":"CH604","v":0},{"$f":"CI604","v":0},{"$f":"CJ604","v":0},{"$f":"CK604","v":0},{"$f":"CL604","v":0},{"$f":"CM604","v":0},{"$f":"CN604","v":0},{"$f":"CO604","v":0},{"$f":"CP604","v":0},{"$f":"CQ604","v":0},{"$f":"CR604","v":0},{"$f":"CS604","v":0},{"$f":"CT604","v":0},{"$f":"CU604","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",3922050952.376133,null,{"$f":"-MIN(0, J587)","v":61676122.490636662},124432767.43108606,162839834.13464111,202015042.1722672,228654183.63785297,180714023.29466504,131815059.74461338,93407993.041058347,54232785.003432222,27593643.537846461,14007681.390397716,150000,150000,150000,150000,1137240,42642961.993371569,216221659.47757742,445881822.80012769,746268669.97142577,832459075.86997199,279507375.60250354,75943010.782657385,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, AP587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV587)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",3922050952.376133,null,{"$f":"MIN(J600,MAX(0,J587 * $F$586))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,184870990.55435252,517631973.77350926,721039519.42602837,765455320.2305851,667718253.98141634,589287422.88128996,476047471.52895153,0,0,{"$f":"MIN(AP600,MAX(0,AP587 * $F$586))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV600,MAX(0,BV587 * $F$586))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC600,MAX(0,CC587 * $F$586))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Expired",null,"US$",0,null,{"$f":"J597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV597","v":0},0,0,0,0,0,0,{"$f":"CC597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",47018296843.562523,0,{"$f":"J600 + J601 - J602 - J603","v":61676122.490636662},186108889.92172271,348948724.05636382,550963766.22863102,779617949.86648393,960331973.16114902,1092147032.9057624,1185555025.9468207,1239787810.950253,1267381454.4880996,1281389135.8784974,1281539135.8784974,1281689135.8784974,1281839135.8784974,1281989135.8784974,1283126375.8784974,1325769337.8718688,1541990997.3494463,1987872820.149574,2734141490.1209998,3566600565.9909716,3846107941.5934753,3922050952.376133,3737179961.8217802,3219547988.0482712,2498508468.6222429,1733053148.3916578,1065334894.4102415,476047471.52895153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV600 + BV601 - BV602 - BV603","v":0},0,0,0,0,0,0,{"$f":"CC600 + CC601 - CC602 - CC603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",17642145095.397446,null,{"$f":"J587 + J601 - J602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34004906.398695827,425968210.12526131,498080765.07035065,{"$f":"AP587 + AP601 - AP602","v":677728147.68261564},587328796.85586178,741038137.6344837,913268157.32102025,934268631.97706532,952968653.57222092,1091482375.0105257,960142536.89926839,828661203.29113519,688243734.45075417,415239816.80079007,589483212.92776191,767211476.97727287,951681761.77984619,1139028651.1330929,1161823873.1113689,1185074999.5292106,1201587325.0123506,478660395.40087754,100185216.88341816,113871758.92742464,132379804.09129851,72732546.533472747,0,0,0,0,0,0,0,0,0,{"$f":"BV587 + BV601 - BV602","v":0},0,0,0,0,0,0,{"$f":"CC587 + CC601 - CC602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax Payment"]
[{"$nulls":4},"Carry Forward Period Limit (1 = Yes, 0 = No)",{"$f":"Inputs!C305","v":0}]
[]
[{"$nulls":4},"Income Tax Rate",{"$f":"Inputs!C298","v":0.3}]
[{"$nulls":4},"Contractor Corporate Income Tax",null,"US$",{"$f":"SUM(J611:CV611)","v":5292643528.6192312},null,{"$f":"IF($F$608 = 1, J605, J583) * $F$610","v":0},{"$f":"IF($F$608 = 1, K605, K583) * $F$610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10201471.919608748,127790463.03757839,149424229.5211052,203318444.30478469,176198639.05675852,222311441.2903451,273980447.19630605,280280589.59311956,285890596.07166624,327444712.50315768,288042761.06978053,248598360.98734054,206473120.33522624,124571945.04023701,176844963.87832856,230163443.09318185,285504528.53395385,341708595.33992785,348547161.93341064,355522499.85876316,360476197.50370514,143598118.62026325,30055565.065025445,34161527.678227387,39713941.227389552,21819763.960041825,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$608 = 1, BW605, BW583) * $F$610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TPDC Corporate Income Tax"]
[null,null,null,"Taxable Income"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Royalty",null,"US$",{"$f":"SUM(J616:CV616)","v":0},null,{"$f":"IF(J4 < $F$542, 0, J250 * $F$541 * $F$547)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$542, 0, AP250 * $F$541 * $F$547)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV250 * $F$541 * $F$547)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cost Gas",null,"US$",{"$f":"SUM(J617:CV617)","v":2618230051.3777528},null,{"$f":"J374 * $F$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52195459.270961992,86437368.517837003,86535279.153465509,86635148.001806602,86737014.227114514,88081164.289538592,88211950.840601116,108878742.72398441,109425480.84373587,109983153.72588238,112004659.88647282,90387915.09121795,89053468.572752684,39795172.557778105,38240962.141785659,53681823.208734006,54752932.472908676,55845463.922366858,142062142.98252651,144900858.64217705,149567157.21061608,152104416.96295151,61644753.012191094,62875120.872434914,64130096.089883618,65410170.811681286,66715847.027914934,68047636.768473238,69406062.303842694,65658840.989708461,27653340.165637881,7926621.9957135012,6398267.1322991885,6523705.2749451734,20321853.685810164,0,0,0,0,0,0,0,0,0,{"$f":"BV374 * $F$548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Profit Gas",null,"US$",{"$f":"SUM(J618:CV618)","v":2315314465.3575096},null,{"$f":"J382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17753026.900030818,34547020.146910511,35237960.549848728,35942719.760845713,36661574.156062625,37394805.639183871,38142701.751967549,38905555.7870069,39683666.902747035,40477340.24080199,41286887.04561802,42112624.786530375,42954877.282260999,93222503.479607612,99505900.663156807,101497646.33815485,103529226.92665289,105601439.12692086,52904335.698185042,53964050.073883653,53904456.445658684,55275001.320623375,116600992.14736214,118934639.65204433,121314960.10682011,123742886.97069147,126219372.37184022,128745387.48101197,131321922.89236712,137255816.47088954,56410682.430789262,14608982.084617494,16081982.83863985,16405391.535412652,7166127.3523646388,0,0,0,0,0,0,0,0,0,{"$f":"BV382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J619:CV619)","v":4933544516.7352619},null,{"$f":"SUM(J616:J618)","v":0},{"$f":"SUM(K616:K618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69948486.170992807,120984388.66474751,121773239.70331424,122577867.76265231,123398588.38317713,125475969.92872247,126354652.59256867,147784298.51099131,149109147.74648291,150460493.96668437,153291546.93209085,132500539.87774833,132008345.85501368,133017676.03738572,137746862.80494246,155179469.54688886,158282159.39956158,161446903.04928774,194966478.68071157,198864908.7160607,203471613.65627477,207379418.28357488,178245745.15955323,181809760.52447924,185445056.19670373,189153057.78237277,192935219.39975515,196793024.24948519,200727985.19620982,202914657.46059799,84064022.596427143,22535604.080330994,22480249.97093904,22929096.810357824,27487981.038174801,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW616:BW618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Exploration Capital Expenditure (Depreciated)",null,"US$",{"$f":"SUM(J622:CV622)","v":0},null,{"$f":"IF(J4 < $F$542, 0, J416 * $F$548 * $F$541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$542, 0, AP416 * $F$548 * $F$541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV416 * $F$548 * $F$541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development and Replacement Capital Expenditure (Depreciated)",null,"US$",1375643551.2880981,null,{"$f":"IF(J4 < $F$542, 0, J444 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4611746.8881523972,23898268.830841936,49416064.755569749,82792381.107936203,103032486.81241097,99496586.625653923,81307428.318387643,56908943.301791549,24674324.075719461,5598749.4400649397,5710724.4288662383,19513865.318309885,33593069.025542401,47953856.806919567,62892396.30808448,63312372.427101947,{"$f":"IF(AP4 < $F$542, 0, AP444 * $F$541 * $F$548)","v":49749548.050521165},35915467.186408758,21804704.705014106,7121191.0098313484,6961341.2129156925,7100568.0371740079,24263038.794259951,41768758.966487616,59978755.26127892,78462640.243590698,78616357.907544777,61752690.528435521,44551749.801744051,26652628.541399665,8485836.0942237675,8655552.8161082435,8828663.8724304084,7978674.0778368004,7003754.1975058354,5679069.2326410776,3991018.547813307,2269206.8492889814,13339070.882290328,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV444 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"IF(J4 < $F$542, 0, J199 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$542, 0, AP199 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV199 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1363835651.2352836,null,{"$f":"IF(J4 < $F$542, 0, J200 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16462236.87119703,33582963.217241935,34254622.481586777,34939714.93121852,35638509.229842894,36351279.414439753,37078305.002728544,37819871.102783121,38576268.524838783,39347793.895335555,40134749.773242272,40937444.768707119,{"$f":"IF(AP4 < $F$542, 0, AP200 * $F$541 * $F$548)","v":41756193.664081261},42591317.537362888,43443143.888110153,44312006.765872352,45198246.901189797,46102211.839213595,47024256.075997867,47964741.197517835,48924036.021468192,49902516.741897553,50900567.076735504,51918578.418270223,52956949.986635625,54016088.986368336,55096410.766095713,56198338.981417634,57322305.761045985,58468751.876266912,22646088.934161901,5330235.3359203925,5436840.042638801,5545576.8434915775,5656488.3803614089,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV200 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",41247666.57550022,null,{"$f":"IF(J4 < $F$542, 0, J201 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1240246.5126099896,1265051.4428621894,1290352.4717194329,1316159.5211538218,1342482.7115768981,1369332.3658084364,1396719.0131246049,{"$f":"IF(AP4 < $F$542, 0, AP201 * $F$541 * $F$548)","v":1424653.3933870965},1453146.4612548382,1482209.3904799351,1511853.5782895333,1542090.6498553241,1572932.4628524308,1604391.1121094793,1636478.9343516689,1669208.5130387028,1702592.6832994767,1736644.5369654661,1771377.4277047755,1806804.9762588707,1842941.0757840481,1879799.8972997302,1917395.8952457251,1955743.8131506396,1994858.6894136518,772647.71081738314,181858.95773835672,185496.13689312388,189206.05963098642,192990.18082360612,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV201 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",null,"US$",379584184.15854716,null,{"$f":"IF(AND($F$548 = 0, $H$273 > 0), 0, IF(J4 < $F$542, 0, J210 * $F$541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42587387.124513507,40622685.790151484,38558570.568270758,36390011.116162851,34111722.555778295,31718152.594238278,29203467.992644329,26561540.350209739,23785931.169067945,20869876.163360383,17806268.774364021,14587642.851484442,{"$f":"IF(AND($F$548 = 0, $H$273 > 0), 0, IF(AP4 < $F$542, 0, AP210 * $F$541))","v":11206154.456907157},7653562.7495642575,3921209.9018298099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$548 = 0, $H$273 > 0), 0, IF(BV4 < $F$542, 0, BV210 * $F$541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",4454400,null,{"$f":"IF(AND($F$548 = 0, $H$274 > 0), 0, IF(J4 < $F$542, 0, J227 * $F$541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,{"$f":"IF(AND($F$548 = 0, $H$274 > 0), 0, IF(AP4 < $F$542, 0, AP227 * $F$541))","v":111360},111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$548 = 0, $H$274 > 0), 0, IF(BV4 < $F$542, 0, BV227 * $F$541))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",600000,null,{"$f":"IF(J4 < $F$542, 0, J232 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"IF(AP4 < $F$542, 0, AP232 * $F$541 * $F$548)","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV232 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",19556268.188266139,null,{"$f":"IF(J4 < $F$542, 0, J251 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,235468.23731261049,480355.20411772537,489962.30820007995,499761.55436408159,509756.78545136331,519951.92116039054,530350.95958359831,540957.97877527028,551777.13835077581,562812.68111779122,574068.93474014709,585550.31343495008,{"$f":"IF(AP4 < $F$542, 0, AP251 * $F$541 * $F$548)","v":597261.31970364915},609206.54609772214,621390.67701967654,633818.49056007015,646494.86037127161,659424.75757869694,672613.25273027085,686065.51778487628,699786.82814057404,713782.56470338546,728058.2159974532,742619.38031740231,757471.76792375033,772621.20328222541,788073.62734786991,803835.09989482746,819911.801892724,836310.03793057858,330683.3760667374,86389.789206929767,88117.584991068346,89879.93669088975,91677.535424707516,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$542, 0, BV251 * $F$541 * $F$548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",{"$nulls":4},{"$f":"J532 * $F$549","v":0},{"$f":"K532 * $F$549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW532 * $F$549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Tax Deductible Costs",null,"US$",{"$f":"SUM(J632:CV632)","v":3184921721.4456959},null,{"$f":"SUM(J622:J631)","v":0},{"$f":"SUM(K622:K631)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,126360,4738106.8881523972,24024628.830841936,49542424.755569749,82918741.107936203,162443939.04543412,174308950.83716506,154736943.67644528,128864790.90353701,95060672.646792009,75554739.882513344,73914259.826684892,85852947.221797436,97949565.378953725,110203182.2583102,122903176.15623936,120946089.37385306,104860170.88460033,88349060.480688468,71399018.562453672,53705229.844553299,54474533.624332085,55561497.09681873,73690659.235097572,92182404.616142005,111398146.6239264,130907892.23349112,132107987.73724321,116311625.75472793,100199336.5325623,83410639.806834266,66376480.384967081,67701482.79266642,69052985.248519763,69404954.681447938,30879534.218551856,11403913.315506756,9827832.3123362996,8220229.6891024346,19406586.978900053,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW622:BW631)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J634:CV634)","v":1748622795.289566},null,{"$f":"J619 - J632","v":0},{"$f":"K619 - K632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-126360,-4738106.8881523972,-24024628.830841936,-49542424.755569749,-82918741.107936203,-92495452.874441311,-53324562.172417551,-32963703.973131031,-6286923.1408846974,28337915.736385122,49921230.046209127,52440392.765883774,61931351.289193869,51159582.367529184,40257311.708374172,30388370.775851488,11554450.503895268,27148174.970413357,44668615.556697249,66347844.242488787,101474239.70233557,103807625.7752295,105885405.95246901,121275819.445614,106682504.09991869,92073467.032348365,76471526.050083756,46137757.422310024,65498134.76975131,85245719.664141431,105742417.97553851,126558739.01478806,129091541.45681877,131674999.94769005,133509702.77915005,53184488.377875283,11131690.764824238,12652417.658602741,14708867.12125539,8081394.059274748,0,0,0,0,0,0,0,0,0,{"$f":"BV619 - BV632","v":0},0,0,0,0,0,0,{"$f":"CC619 - CC632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Taxable income BEFORE carry forward",null,"US$",{"$f":"SUM(J636:CV636)","v":2095043699.0329409},null,{"$f":"MAX(J634, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28337915.736385122,49921230.046209127,52440392.765883774,61931351.289193869,51159582.367529184,40257311.708374172,30388370.775851488,11554450.503895268,27148174.970413357,44668615.556697249,66347844.242488787,101474239.70233557,103807625.7752295,105885405.95246901,121275819.445614,106682504.09991869,92073467.032348365,76471526.050083756,46137757.422310024,65498134.76975131,85245719.664141431,105742417.97553851,126558739.01478806,129091541.45681877,131674999.94769005,133509702.77915005,53184488.377875283,11131690.764824238,12652417.658602741,14708867.12125539,8081394.059274748,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV634, 0)","v":0},0,0,0,0,0,0,{"$f":"MAX(CC634, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unlimited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C304","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J640:CV640)","v":1748622795.289566},null,{"$f":"J634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-126360,-4738106.8881523972,-24024628.830841936,-49542424.755569749,-82918741.107936203,-92495452.874441311,-53324562.172417551,-32963703.973131031,-6286923.1408846974,28337915.736385122,49921230.046209127,52440392.765883774,61931351.289193869,51159582.367529184,40257311.708374172,30388370.775851488,11554450.503895268,27148174.970413357,44668615.556697249,66347844.242488787,101474239.70233557,103807625.7752295,105885405.95246901,121275819.445614,106682504.09991869,92073467.032348365,76471526.050083756,46137757.422310024,65498134.76975131,85245719.664141431,105742417.97553851,126558739.01478806,129091541.45681877,131674999.94769005,133509702.77915005,53184488.377875283,11131690.764824238,12652417.658602741,14708867.12125539,8081394.059274748,0,0,0,0,0,0,0,0,0,{"$f":"BV634","v":0},0,0,0,0,0,0,{"$f":"CC634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J643:CV643)","v":2694407304.1367221},null,{"$f":"I646","v":0},{"$f":"J646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,4864466.8881523972,28889095.718994334,78431520.474564075,161350261.58250028,253845714.4569416,307170276.62935913,340133980.60249019,346420903.74337488,318082988.00698978,268161757.96078065,215721365.19489688,153790013.90570301,102630431.53817382,62373119.829799652,31984749.053948164,20430298.550052896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV646","v":0},0,0,0,0,0,{"$f":"CB646","v":0},{"$f":"CC646","v":0},{"$f":"CD646","v":0},{"$f":"CE646","v":0},{"$f":"CF646","v":0},{"$f":"CG646","v":0},{"$f":"CH646","v":0},{"$f":"CI646","v":0},{"$f":"CJ646","v":0},{"$f":"CK646","v":0},{"$f":"CL646","v":0},{"$f":"CM646","v":0},{"$f":"CN646","v":0},{"$f":"CO646","v":0},{"$f":"CP646","v":0},{"$f":"CQ646","v":0},{"$f":"CR646","v":0},{"$f":"CS646","v":0},{"$f":"CT646","v":0},{"$f":"CU646","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",{"$f":"SUM(J644:CV644)","v":346420903.74337488},null,{"$f":"-MIN(0, J640)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,4738106.8881523972,24024628.830841936,49542424.755569749,82918741.107936203,92495452.874441311,53324562.172417551,32963703.973131031,6286923.1408846974,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, AP640)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV640)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC640)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",{"$f":"SUM(J645:CV645)","v":346420903.74337488},null,{"$f":"MIN(J643,MAX(0,J640 * $F$639))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28337915.736385122,49921230.046209127,52440392.765883774,61931351.289193869,51159582.367529184,40257311.708374172,30388370.775851488,11554450.503895268,{"$f":"MIN(AP643,MAX(0,AP640 * $F$639))","v":20430298.550052896},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV643,MAX(0,BV640 * $F$639))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC643,MAX(0,CC640 * $F$639))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",{"$f":"SUM(J646:CV646)","v":2694407304.1367221},0,{"$f":"J643 + J644 - J645","v":0},{"$f":"K643 + K644 - K645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,126360,4864466.8881523972,28889095.718994334,78431520.474564075,161350261.58250028,253845714.4569416,307170276.62935913,340133980.60249019,346420903.74337488,318082988.00698978,268161757.96078065,215721365.19489688,153790013.90570301,102630431.53817382,62373119.829799652,31984749.053948164,20430298.550052896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW643 + BW644 - BW645","v":0},0,0,0,0,0,{"$f":"CC643 + CC644 - CC645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",{"$f":"SUM(J647:CV647)","v":1748622795.289566},null,{"$f":"J640 + J644 - J645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP640 + AP644 - AP645","v":6717876.4203604609},44668615.556697249,66347844.242488787,101474239.70233557,103807625.7752295,105885405.95246901,121275819.445614,106682504.09991869,92073467.032348365,76471526.050083756,46137757.422310024,65498134.76975131,85245719.664141431,105742417.97553851,126558739.01478806,129091541.45681877,131674999.94769005,133509702.77915005,53184488.377875283,11131690.764824238,12652417.658602741,14708867.12125539,8081394.059274748,0,0,0,0,0,0,0,0,0,{"$f":"BV640 + BV644 - BV645","v":0},0,0,0,0,0,0,{"$f":"CC640 + CC644 - CC645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Limited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C304","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J651:CV651)","v":1748622795.289566},null,{"$f":"J634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-126360,-4738106.8881523972,-24024628.830841936,-49542424.755569749,-82918741.107936203,-92495452.874441311,-53324562.172417551,-32963703.973131031,-6286923.1408846974,28337915.736385122,49921230.046209127,52440392.765883774,61931351.289193869,51159582.367529184,40257311.708374172,30388370.775851488,11554450.503895268,{"$f":"AP634","v":27148174.970413357},44668615.556697249,66347844.242488787,101474239.70233557,103807625.7752295,105885405.95246901,121275819.445614,106682504.09991869,92073467.032348365,76471526.050083756,46137757.422310024,65498134.76975131,85245719.664141431,105742417.97553851,126558739.01478806,129091541.45681877,131674999.94769005,133509702.77915005,53184488.377875283,11131690.764824238,12652417.658602741,14708867.12125539,8081394.059274748,0,0,0,0,0,0,0,0,0,{"$f":"BV634","v":0},0,0,0,0,0,0,{"$f":"CC634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Maximum Carry Forward Period",{"$f":"Inputs!C306","v":0},"Years"]
[{"$nulls":4},"Time Counter",null,"Counter",null,null,1,{"$f":"J654+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BV654+1","v":66},67,68,69,70,71,{"$f":"CB654+1","v":72},{"$f":"CC654+1","v":73},{"$f":"CD654+1","v":74},{"$f":"CE654+1","v":75},{"$f":"CF654+1","v":76},{"$f":"CG654+1","v":77},{"$f":"CH654+1","v":78},{"$f":"CI654+1","v":79},{"$f":"CJ654+1","v":80},{"$f":"CK654+1","v":81},{"$f":"CL654+1","v":82},{"$f":"CM654+1","v":83},{"$f":"CN654+1","v":84},{"$f":"CO654+1","v":85},{"$f":"CP654+1","v":86},{"$f":"CQ654+1","v":87},{"$f":"CR654+1","v":88},{"$f":"CS654+1","v":89},{"$f":"CT654+1","v":90},{"$f":"CU654+1","v":91}]
[]
[{"$nulls":4},"Losses Expiring"]
[{"$nulls":4},"Losses Due to Expire",null,"US$",{"$f":"SUM(J657:CV657)","v":0},null,{"$f":"IF($F653=0,0,SUMIF($J654:J654,J654-$F653,$J665:J665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:K654,K654-$F653,$J665:K665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:L654,L654-$F653,$J665:L665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:M654,M654-$F653,$J665:M665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:N654,N654-$F653,$J665:N665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:O654,O654-$F653,$J665:O665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:P654,P654-$F653,$J665:P665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:Q654,Q654-$F653,$J665:Q665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:R654,R654-$F653,$J665:R665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:S654,S654-$F653,$J665:S665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:T654,T654-$F653,$J665:T665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:U654,U654-$F653,$J665:U665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:V654,V654-$F653,$J665:V665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:W654,W654-$F653,$J665:W665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:X654,X654-$F653,$J665:X665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:Y654,Y654-$F653,$J665:Y665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:Z654,Z654-$F653,$J665:Z665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AA654,AA654-$F653,$J665:AA665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AB654,AB654-$F653,$J665:AB665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AC654,AC654-$F653,$J665:AC665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AD654,AD654-$F653,$J665:AD665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AE654,AE654-$F653,$J665:AE665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AF654,AF654-$F653,$J665:AF665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AG654,AG654-$F653,$J665:AG665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AH654,AH654-$F653,$J665:AH665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AI654,AI654-$F653,$J665:AI665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AJ654,AJ654-$F653,$J665:AJ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AK654,AK654-$F653,$J665:AK665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AL654,AL654-$F653,$J665:AL665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AM654,AM654-$F653,$J665:AM665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AN654,AN654-$F653,$J665:AN665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AO654,AO654-$F653,$J665:AO665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AP654,AP654-$F653,$J665:AP665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AQ654,AQ654-$F653,$J665:AQ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AR654,AR654-$F653,$J665:AR665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AS654,AS654-$F653,$J665:AS665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AT654,AT654-$F653,$J665:AT665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AU654,AU654-$F653,$J665:AU665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AV654,AV654-$F653,$J665:AV665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AW654,AW654-$F653,$J665:AW665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AX654,AX654-$F653,$J665:AX665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AY654,AY654-$F653,$J665:AY665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:AZ654,AZ654-$F653,$J665:AZ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BA654,BA654-$F653,$J665:BA665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BB654,BB654-$F653,$J665:BB665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BC654,BC654-$F653,$J665:BC665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BD654,BD654-$F653,$J665:BD665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BE654,BE654-$F653,$J665:BE665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BF654,BF654-$F653,$J665:BF665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BG654,BG654-$F653,$J665:BG665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BH654,BH654-$F653,$J665:BH665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BI654,BI654-$F653,$J665:BI665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BJ654,BJ654-$F653,$J665:BJ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BK654,BK654-$F653,$J665:BK665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BL654,BL654-$F653,$J665:BL665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BM654,BM654-$F653,$J665:BM665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BN654,BN654-$F653,$J665:BN665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BO654,BO654-$F653,$J665:BO665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BP654,BP654-$F653,$J665:BP665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BQ654,BQ654-$F653,$J665:BQ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BR654,BR654-$F653,$J665:BR665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BS654,BS654-$F653,$J665:BS665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BT654,BT654-$F653,$J665:BT665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BU654,BU654-$F653,$J665:BU665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BV654,BV654-$F653,$J665:BV665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BW654,BW654-$F653,$J665:BW665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BX654,BX654-$F653,$J665:BX665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BY654,BY654-$F653,$J665:BY665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:BZ654,BZ654-$F653,$J665:BZ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CA654,CA654-$F653,$J665:CA665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CB654,CB654-$F653,$J665:CB665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CC654,CC654-$F653,$J665:CC665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CD654,CD654-$F653,$J665:CD665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CE654,CE654-$F653,$J665:CE665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CF654,CF654-$F653,$J665:CF665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CG654,CG654-$F653,$J665:CG665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CH654,CH654-$F653,$J665:CH665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CI654,CI654-$F653,$J665:CI665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CJ654,CJ654-$F653,$J665:CJ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CK654,CK654-$F653,$J665:CK665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CL654,CL654-$F653,$J665:CL665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CM654,CM654-$F653,$J665:CM665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CN654,CN654-$F653,$J665:CN665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CO654,CO654-$F653,$J665:CO665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CP654,CP654-$F653,$J665:CP665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CQ654,CQ654-$F653,$J665:CQ665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CR654,CR654-$F653,$J665:CR665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CS654,CS654-$F653,$J665:CS665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CT654,CT654-$F653,$J665:CT665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CU654,CU654-$F653,$J665:CU665))","v":0},{"$f":"IF($F653=0,0,SUMIF($J654:CV654,CV654-$F653,$J665:CV665))","v":0}]
[{"$nulls":4},"Cumulative Losses Due to Expire",null,"US$",{"$f":"SUM(J658:CV658)","v":0},null,{"$f":"I658 + J657","v":0},{"$f":"J658 + K657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV658 + BW657","v":0},0,0,0,0,0,{"$f":"CB658 + CC657","v":0},{"$f":"CC658 + CD657","v":0},{"$f":"CD658 + CE657","v":0},{"$f":"CE658 + CF657","v":0},{"$f":"CF658 + CG657","v":0},{"$f":"CG658 + CH657","v":0},{"$f":"CH658 + CI657","v":0},{"$f":"CI658 + CJ657","v":0},{"$f":"CJ658 + CK657","v":0},{"$f":"CK658 + CL657","v":0},{"$f":"CL658 + CM657","v":0},{"$f":"CM658 + CN657","v":0},{"$f":"CN658 + CO657","v":0},{"$f":"CO658 + CP657","v":0},{"$f":"CP658 + CQ657","v":0},{"$f":"CQ658 + CR657","v":0},{"$f":"CR658 + CS657","v":0},{"$f":"CS658 + CT657","v":0},{"$f":"CT658 + CU657","v":0},{"$f":"CU658 + CV657","v":0}]
[{"$nulls":4},"Losses Used Against Tax",null,"US$",{"$f":"SUM(J659:CV659)","v":346420903.74337488},null,{"$f":"MIN(J664,MAX(0,J651))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28337915.736385122,49921230.046209127,52440392.765883774,61931351.289193869,51159582.367529184,40257311.708374172,30388370.775851488,11554450.503895268,{"$f":"MIN(AP664,MAX(0,AP651))","v":20430298.550052896},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV664,MAX(0,BV651))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC664,MAX(0,CC651))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Losses Used Against Tax",null,"US$",{"$f":"SUM(J660:CV660)","v":22037025826.765778},null,{"$f":"I660 + J659","v":0},{"$f":"J660 + K659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28337915.736385122,78259145.782594249,130699538.54847802,192630889.83767188,243790472.20520106,284047783.91357523,314436154.68942672,325990605.193322,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,{"$f":"BV660 + BW659","v":346420903.74337488},346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,346420903.74337488,{"$f":"CB660 + CC659","v":346420903.74337488},{"$f":"CC660 + CD659","v":346420903.74337488},{"$f":"CD660 + CE659","v":346420903.74337488},{"$f":"CE660 + CF659","v":346420903.74337488},{"$f":"CF660 + CG659","v":346420903.74337488},{"$f":"CG660 + CH659","v":346420903.74337488},{"$f":"CH660 + CI659","v":346420903.74337488},{"$f":"CI660 + CJ659","v":346420903.74337488},{"$f":"CJ660 + CK659","v":346420903.74337488},{"$f":"CK660 + CL659","v":346420903.74337488},{"$f":"CL660 + CM659","v":346420903.74337488},{"$f":"CM660 + CN659","v":346420903.74337488},{"$f":"CN660 + CO659","v":346420903.74337488},{"$f":"CO660 + CP659","v":346420903.74337488},{"$f":"CP660 + CQ659","v":346420903.74337488},{"$f":"CQ660 + CR659","v":346420903.74337488},{"$f":"CR660 + CS659","v":346420903.74337488},{"$f":"CS660 + CT659","v":346420903.74337488},{"$f":"CT660 + CU659","v":346420903.74337488},{"$f":"CU660 + CV659","v":346420903.74337488}]
[{"$nulls":4},"Losses Expired",null,"US$",{"$f":"SUM(J661:CV661)","v":0},null,{"$f":" MAX(0, J658 - J660 - SUM($I661:I661))","v":0},{"$f":" MAX(0, K658 - K660 - SUM($I661:J661))","v":0},{"$f":" MAX(0, L658 - L660 - SUM($I661:K661))","v":0},{"$f":" MAX(0, M658 - M660 - SUM($I661:L661))","v":0},{"$f":" MAX(0, N658 - N660 - SUM($I661:M661))","v":0},{"$f":" MAX(0, O658 - O660 - SUM($I661:N661))","v":0},{"$f":" MAX(0, P658 - P660 - SUM($I661:O661))","v":0},{"$f":" MAX(0, Q658 - Q660 - SUM($I661:P661))","v":0},{"$f":" MAX(0, R658 - R660 - SUM($I661:Q661))","v":0},{"$f":" MAX(0, S658 - S660 - SUM($I661:R661))","v":0},{"$f":" MAX(0, T658 - T660 - SUM($I661:S661))","v":0},{"$f":" MAX(0, U658 - U660 - SUM($I661:T661))","v":0},{"$f":" MAX(0, V658 - V660 - SUM($I661:U661))","v":0},{"$f":" MAX(0, W658 - W660 - SUM($I661:V661))","v":0},{"$f":" MAX(0, X658 - X660 - SUM($I661:W661))","v":0},{"$f":" MAX(0, Y658 - Y660 - SUM($I661:X661))","v":0},{"$f":" MAX(0, Z658 - Z660 - SUM($I661:Y661))","v":0},{"$f":" MAX(0, AA658 - AA660 - SUM($I661:Z661))","v":0},{"$f":" MAX(0, AB658 - AB660 - SUM($I661:AA661))","v":0},{"$f":" MAX(0, AC658 - AC660 - SUM($I661:AB661))","v":0},{"$f":" MAX(0, AD658 - AD660 - SUM($I661:AC661))","v":0},{"$f":" MAX(0, AE658 - AE660 - SUM($I661:AD661))","v":0},{"$f":" MAX(0, AF658 - AF660 - SUM($I661:AE661))","v":0},{"$f":" MAX(0, AG658 - AG660 - SUM($I661:AF661))","v":0},{"$f":" MAX(0, AH658 - AH660 - SUM($I661:AG661))","v":0},{"$f":" MAX(0, AI658 - AI660 - SUM($I661:AH661))","v":0},{"$f":" MAX(0, AJ658 - AJ660 - SUM($I661:AI661))","v":0},{"$f":" MAX(0, AK658 - AK660 - SUM($I661:AJ661))","v":0},{"$f":" MAX(0, AL658 - AL660 - SUM($I661:AK661))","v":0},{"$f":" MAX(0, AM658 - AM660 - SUM($I661:AL661))","v":0},{"$f":" MAX(0, AN658 - AN660 - SUM($I661:AM661))","v":0},{"$f":" MAX(0, AO658 - AO660 - SUM($I661:AN661))","v":0},{"$f":" MAX(0, AP658 - AP660 - SUM($I661:AO661))","v":0},{"$f":" MAX(0, AQ658 - AQ660 - SUM($I661:AP661))","v":0},{"$f":" MAX(0, AR658 - AR660 - SUM($I661:AQ661))","v":0},{"$f":" MAX(0, AS658 - AS660 - SUM($I661:AR661))","v":0},{"$f":" MAX(0, AT658 - AT660 - SUM($I661:AS661))","v":0},{"$f":" MAX(0, AU658 - AU660 - SUM($I661:AT661))","v":0},{"$f":" MAX(0, AV658 - AV660 - SUM($I661:AU661))","v":0},{"$f":" MAX(0, AW658 - AW660 - SUM($I661:AV661))","v":0},{"$f":" MAX(0, AX658 - AX660 - SUM($I661:AW661))","v":0},{"$f":" MAX(0, AY658 - AY660 - SUM($I661:AX661))","v":0},{"$f":" MAX(0, AZ658 - AZ660 - SUM($I661:AY661))","v":0},{"$f":" MAX(0, BA658 - BA660 - SUM($I661:AZ661))","v":0},{"$f":" MAX(0, BB658 - BB660 - SUM($I661:BA661))","v":0},{"$f":" MAX(0, BC658 - BC660 - SUM($I661:BB661))","v":0},{"$f":" MAX(0, BD658 - BD660 - SUM($I661:BC661))","v":0},{"$f":" MAX(0, BE658 - BE660 - SUM($I661:BD661))","v":0},{"$f":" MAX(0, BF658 - BF660 - SUM($I661:BE661))","v":0},{"$f":" MAX(0, BG658 - BG660 - SUM($I661:BF661))","v":0},{"$f":" MAX(0, BH658 - BH660 - SUM($I661:BG661))","v":0},{"$f":" MAX(0, BI658 - BI660 - SUM($I661:BH661))","v":0},{"$f":" MAX(0, BJ658 - BJ660 - SUM($I661:BI661))","v":0},{"$f":" MAX(0, BK658 - BK660 - SUM($I661:BJ661))","v":0},{"$f":" MAX(0, BL658 - BL660 - SUM($I661:BK661))","v":0},{"$f":" MAX(0, BM658 - BM660 - SUM($I661:BL661))","v":0},{"$f":" MAX(0, BN658 - BN660 - SUM($I661:BM661))","v":0},{"$f":" MAX(0, BO658 - BO660 - SUM($I661:BN661))","v":0},{"$f":" MAX(0, BP658 - BP660 - SUM($I661:BO661))","v":0},{"$f":" MAX(0, BQ658 - BQ660 - SUM($I661:BP661))","v":0},{"$f":" MAX(0, BR658 - BR660 - SUM($I661:BQ661))","v":0},{"$f":" MAX(0, BS658 - BS660 - SUM($I661:BR661))","v":0},{"$f":" MAX(0, BT658 - BT660 - SUM($I661:BS661))","v":0},{"$f":" MAX(0, BU658 - BU660 - SUM($I661:BT661))","v":0},{"$f":" MAX(0, BV658 - BV660 - SUM($I661:BU661))","v":0},{"$f":" MAX(0, BW658 - BW660 - SUM($I661:BV661))","v":0},{"$f":" MAX(0, BX658 - BX660 - SUM($I661:BW661))","v":0},{"$f":" MAX(0, BY658 - BY660 - SUM($I661:BX661))","v":0},{"$f":" MAX(0, BZ658 - BZ660 - SUM($I661:BY661))","v":0},{"$f":" MAX(0, CA658 - CA660 - SUM($I661:BZ661))","v":0},{"$f":" MAX(0, CB658 - CB660 - SUM($I661:CA661))","v":0},{"$f":" MAX(0, CC658 - CC660 - SUM($I661:CB661))","v":0},{"$f":" MAX(0, CD658 - CD660 - SUM($I661:CC661))","v":0},{"$f":" MAX(0, CE658 - CE660 - SUM($I661:CD661))","v":0},{"$f":" MAX(0, CF658 - CF660 - SUM($I661:CE661))","v":0},{"$f":" MAX(0, CG658 - CG660 - SUM($I661:CF661))","v":0},{"$f":" MAX(0, CH658 - CH660 - SUM($I661:CG661))","v":0},{"$f":" MAX(0, CI658 - CI660 - SUM($I661:CH661))","v":0},{"$f":" MAX(0, CJ658 - CJ660 - SUM($I661:CI661))","v":0},{"$f":" MAX(0, CK658 - CK660 - SUM($I661:CJ661))","v":0},{"$f":" MAX(0, CL658 - CL660 - SUM($I661:CK661))","v":0},{"$f":" MAX(0, CM658 - CM660 - SUM($I661:CL661))","v":0},{"$f":" MAX(0, CN658 - CN660 - SUM($I661:CM661))","v":0},{"$f":" MAX(0, CO658 - CO660 - SUM($I661:CN661))","v":0},{"$f":" MAX(0, CP658 - CP660 - SUM($I661:CO661))","v":0},{"$f":" MAX(0, CQ658 - CQ660 - SUM($I661:CP661))","v":0},{"$f":" MAX(0, CR658 - CR660 - SUM($I661:CQ661))","v":0},{"$f":" MAX(0, CS658 - CS660 - SUM($I661:CR661))","v":0},{"$f":" MAX(0, CT658 - CT660 - SUM($I661:CS661))","v":0},{"$f":" MAX(0, CU658 - CU660 - SUM($I661:CT661))","v":0},{"$f":" MAX(0, CV658 - CV660 - SUM($I661:CU661))","v":0}]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J664:CV664)","v":2694407304.1367221},null,{"$f":"I668","v":0},{"$f":"J668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,4864466.8881523972,28889095.718994334,78431520.474564075,161350261.58250028,253845714.4569416,307170276.62935913,340133980.60249019,346420903.74337488,318082988.00698978,268161757.96078065,215721365.19489688,153790013.90570301,102630431.53817382,62373119.829799652,31984749.053948164,20430298.550052896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV668","v":0},0,0,0,0,0,{"$f":"CB668","v":0},{"$f":"CC668","v":0},{"$f":"CD668","v":0},{"$f":"CE668","v":0},{"$f":"CF668","v":0},{"$f":"CG668","v":0},{"$f":"CH668","v":0},{"$f":"CI668","v":0},{"$f":"CJ668","v":0},{"$f":"CK668","v":0},{"$f":"CL668","v":0},{"$f":"CM668","v":0},{"$f":"CN668","v":0},{"$f":"CO668","v":0},{"$f":"CP668","v":0},{"$f":"CQ668","v":0},{"$f":"CR668","v":0},{"$f":"CS668","v":0},{"$f":"CT668","v":0},{"$f":"CU668","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",346420903.74337488,null,{"$f":"-MIN(0, J651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,4738106.8881523972,24024628.830841936,49542424.755569749,82918741.107936203,92495452.874441311,53324562.172417551,32963703.973131031,6286923.1408846974,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, AP651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV651)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",346420903.74337488,null,{"$f":"MIN(J664,MAX(0,J651 * $F$650))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28337915.736385122,49921230.046209127,52440392.765883774,61931351.289193869,51159582.367529184,40257311.708374172,30388370.775851488,11554450.503895268,{"$f":"MIN(AP664,MAX(0,AP651 * $F$650))","v":20430298.550052896},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV664,MAX(0,BV651 * $F$650))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC664,MAX(0,CC651 * $F$650))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Expired",null,"US$",0,null,{"$f":"J661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV661","v":0},0,0,0,0,0,0,{"$f":"CC661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",2694407304.1367221,0,{"$f":"J664 + J665 - J666 - J667","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,4864466.8881523972,28889095.718994334,78431520.474564075,161350261.58250028,253845714.4569416,307170276.62935913,340133980.60249019,346420903.74337488,318082988.00698978,268161757.96078065,215721365.19489688,153790013.90570301,102630431.53817382,62373119.829799652,31984749.053948164,20430298.550052896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV664 + BV665 - BV666 - BV667","v":0},0,0,0,0,0,0,{"$f":"CC664 + CC665 - CC666 - CC667","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",1748622795.289566,null,{"$f":"J651 + J665 - J666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP651 + AP665 - AP666","v":6717876.4203604609},44668615.556697249,66347844.242488787,101474239.70233557,103807625.7752295,105885405.95246901,121275819.445614,106682504.09991869,92073467.032348365,76471526.050083756,46137757.422310024,65498134.76975131,85245719.664141431,105742417.97553851,126558739.01478806,129091541.45681877,131674999.94769005,133509702.77915005,53184488.377875283,11131690.764824238,12652417.658602741,14708867.12125539,8081394.059274748,0,0,0,0,0,0,0,0,0,{"$f":"BV651 + BV665 - BV666","v":0},0,0,0,0,0,0,{"$f":"CC651 + CC665 - CC666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax Payment"]
[{"$nulls":4},"Carry Forward Period Limit (1 = Yes, 0 = No)",{"$f":"Inputs!C305","v":0}]
[]
[{"$nulls":4},"Income Tax Rate",{"$f":"Inputs!C298","v":0.3}]
[{"$nulls":4},"TPDC Corporate Income Tax",null,"US$",{"$f":"SUM(J675:CV675)","v":0},null,{"$f":"IF($F$672 = 1, J669, J647) * $F$674 * $F$543","v":0},{"$f":"IF($F$672 = 1, K669, K647) * $F$674 * $F$543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$672 = 1, BW669, BW647) * $F$674 * $F$543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Corporate Income Tax",null,"US$",{"$f":"SUM(J677:CV677)","v":5292643528.6192312},null,{"$f":"J611 + J675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10201471.919608748,127790463.03757839,149424229.5211052,{"$f":"AP611 + AP675","v":203318444.30478469},176198639.05675852,222311441.2903451,273980447.19630605,280280589.59311956,285890596.07166624,327444712.50315768,288042761.06978053,248598360.98734054,206473120.33522624,124571945.04023701,176844963.87832856,230163443.09318185,285504528.53395385,341708595.33992785,348547161.93341064,355522499.85876316,360476197.50370514,143598118.62026325,30055565.065025445,34161527.678227387,39713941.227389552,21819763.960041825,0,0,0,0,0,0,0,0,0,{"$f":"BV611 + BV675","v":0},0,0,0,0,0,0,{"$f":"CC611 + CC675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Repeated CIT Income entries match",{"$f":"((H250 * F547) + (H370 * F548) + H379) - (H555 + H619)","v":0}]
[{"$nulls":4},"Error Check: Repeated CIT Cost entries match",{"$f":"(((H416 + H444) * F548) + (H199 * F548) + (H200 * F548) + (H201 * F548) + IF(AND(F548 = 0, H273 > 0), 0, H210) + IF(AND(F548 = 0, H274 > 0), 0, H227) + (H232 * F548) + (H251 * F548) + (H534 * F549)) - (H568 + H632)","v":0}]
[]
["Dividends from State Participation (Nominal)"]
[]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!D331","v":0.1}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!D335","v":0}]
[{"$nulls":4},"TPDC Covers Unpaid Company Loan (1 = Yes, 0 = No)",{"$f":"IF(Inputs!D334 = \"TPDC\", 1, 0)","v":0}]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F321","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F689)","v":0},{"$f":"1 * (K$4 = $F689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"1 * (BM$4 = $F689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"TPDC Profit plus Cost Gas",null,"US$",{"$f":"SUM(J692:CV692)","v":4933544516.7352619},null,{"$f":"J387","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T387","v":0},0,0,0,0,0,0,0,0,0,69948486.170992807,120984388.66474751,121773239.70331424,122577867.76265231,123398588.38317713,125475969.92872247,126354652.59256867,147784298.51099131,149109147.74648291,150460493.96668437,153291546.93209085,132500539.87774833,{"$f":"AP387","v":132008345.85501368},133017676.03738572,137746862.80494246,155179469.54688886,158282159.39956158,161446903.04928774,194966478.68071157,198864908.7160607,203471613.65627477,207379418.28357488,178245745.15955323,181809760.52447924,185445056.19670373,189153057.78237277,192935219.39975515,196793024.24948519,200727985.19620982,202914657.46059799,84064022.596427143,22535604.080330994,22480249.97093904,22929096.810357824,27487981.038174801,0,0,0,0,0,0,0,0,0,{"$f":"BV387","v":0},0,0,0,0,0,0,{"$f":"CC387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",{"$f":"SUM(J693:CV693)","v":841647966.88761902},null,{"$f":"IF(J4 < $F$685, 0, J206 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T206 * $F$684","v":0},0,0,0,0,0,16141114.10853339,67502826.799413368,89312285.736547351,116817107.23328255,67982931.522420347,0,0,0,0,0,0,47911242.403032109,48869467.251092762,49846856.596114606,50843793.72803691,0,0,0,0,0,0,0,59571607.88719862,60763040.044942588,61978300.845841438,63217866.862758271,{"$f":"AZ206 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,40889525.868404731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF206 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry Loan from JV Partners",null,"US$",{"$f":"SUM(J694:CV694)","v":186329024.33578575},null,{"$f":"J358","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T358","v":0},0,0,0,0,126360,7043980.3322285935,29056142.914034322,38403053.887091711,50190834.528549686,61508652.673881412,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV358","v":0},0,0,0,0,0,0,{"$f":"CC358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J695:CV695)","v":48674050.831642918},null,{"$f":"IF(J4 < $F$685, 0, J449 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T449 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ449 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,48674050.831642918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF449 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J696:CV696)","v":6010195558.790309},null,{"$f":"SUM(J692:J695)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(T692:T695)","v":0},0,0,0,0,126360,23185094.440761983,96558969.71344769,127715339.62363906,167007941.76183224,199440070.36729455,120984388.66474751,121773239.70331424,122577867.76265231,123398588.38317713,125475969.92872247,126354652.59256867,195695540.9140234,197978614.99757567,200307350.56279898,204135340.66012776,132500539.87774833,132008345.85501368,133017676.03738572,137746862.80494246,155179469.54688886,158282159.39956158,161446903.04928774,254538086.56791019,259627948.76100329,265449914.5021162,270597285.14633316,{"$f":"SUM(AZ692:AZ695)","v":178245745.15955323},181809760.52447924,185445056.19670373,189153057.78237277,192935219.39975515,196793024.24948519,200727985.19620982,202914657.46059799,84064022.596427143,22535604.080330994,22480249.97093904,22929096.810357824,117051557.73822245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF692:CF695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",{"$f":"SUM(J699:CV699)","v":0},null,{"$f":"IF(J4 < $F$685, 0, J195 * $F$684)","v":0},0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",1202354238.4108844,null,{"$f":"IF(J4 < $F$685, 0, J196 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T196 * $F$684","v":0},0,0,0,0,0,23058734.440761983,96432609.71344769,127588979.62363906,166881581.76183224,97118473.603457645,0,0,0,0,0,0,68444632.004331589,69813524.644418225,71209795.137306586,72633991.040052727,0,0,0,0,0,0,0,85102296.981712312,86804342.92134656,88540429.779773489,90311238.375368953,{"$f":"AZ196 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,58413608.383435339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF196 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",221963363.70885623,null,{"$f":"IF(J4 < $F$685, 0, J197 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T197 * $F$684","v":0},0,0,0,0,0,0,0,0,0,4082054.918916204,5379233.5069767591,5486818.1771162944,5596554.5406586211,5708485.6314717941,5822655.3441012297,5939108.4509832542,6057890.6200029198,6179048.4324029787,6302629.401051037,7881361.8098731153,8038989.0460705776,6688400.7414305704,6822168.7562591825,6958612.1313843653,7097784.374012053,7239740.0614922941,7384534.8627221407,7532225.5599765843,7682870.0711761164,9607336.0681951102,9347926.5976821668,{"$f":"AZ197 * $F$684","v":8153123.182492665},8316185.6461425172,8482509.3590653669,8652159.5462466758,8825202.7371716108,9001706.7919150442,9181740.927753346,4232560.3860973157,3777560.1445918549,2201777.9128478235,561453.36777619505,572682.43513171899,1168272.1676687067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF197 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",null,"US$",0,null,{"$f":"IF(J4 < $F$685, 0, J198 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T198 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ198 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF198 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"IF(J4 < $F$685, 0, J199 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T199 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ199 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF199 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1363835651.2352836,null,{"$f":"IF(J4 < $F$685, 0, J200 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T200 * $F$684","v":0},0,0,0,0,0,0,0,0,0,16462236.87119703,33582963.217241935,34254622.481586777,34939714.93121852,35638509.229842894,36351279.414439753,37078305.002728544,37819871.102783121,38576268.524838783,39347793.895335555,40134749.773242272,40937444.768707119,41756193.664081261,42591317.537362888,43443143.888110153,44312006.765872352,45198246.901189797,46102211.839213595,47024256.075997867,47964741.197517835,48924036.021468192,49902516.741897553,{"$f":"AZ200 * $F$684","v":50900567.076735504},51918578.418270223,52956949.986635625,54016088.986368336,55096410.766095713,56198338.981417634,57322305.761045985,58468751.876266912,22646088.934161901,5330235.3359203925,5436840.042638801,5545576.8434915775,5656488.3803614089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF200 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",41247666.57550022,null,{"$f":"IF(J4 < $F$685, 0, J201 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T201 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1240246.5126099896,1265051.4428621894,1290352.4717194329,1316159.5211538218,1342482.7115768981,1369332.3658084364,1396719.0131246049,1424653.3933870965,1453146.4612548382,1482209.3904799351,1511853.5782895333,1542090.6498553241,1572932.4628524308,1604391.1121094793,1636478.9343516689,1669208.5130387028,1702592.6832994767,{"$f":"AZ201 * $F$684","v":1736644.5369654661},1771377.4277047755,1806804.9762588707,1842941.0757840481,1879799.8972997302,1917395.8952457251,1955743.8131506396,1994858.6894136518,772647.71081738314,181858.95773835672,185496.13689312388,189206.05963098642,192990.18082360612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF201 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,"US$",1221232151.0461664,null,{"$f":"IF(J4 < $F$685, 0, J212 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T212 * $F$684","v":0},0,0,0,0,0,0,0,0,0,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,0,0,0,0,0,0,0,{"$f":"AZ212 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF212 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",5054400,null,{"$f":"IF(J4 < $F$685, 0, J239 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,{"$f":"IF(AP4 < $F$685, 0, AP239 * $F$684)","v":126360},126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$685, 0, BV239 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",19556268.188266139,null,{"$f":"IF(J4 < $F$685, 0, J251 * $F$684)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T251 * $F$684","v":0},0,0,0,0,0,0,0,0,0,235468.23731261049,480355.20411772537,489962.30820007995,499761.55436408159,509756.78545136331,519951.92116039054,530350.95958359831,540957.97877527028,551777.13835077581,562812.68111779122,574068.93474014709,585550.31343495008,597261.31970364915,609206.54609772214,621390.67701967654,633818.49056007015,646494.86037127161,659424.75757869694,672613.25273027085,686065.51778487628,699786.82814057404,713782.56470338546,{"$f":"AZ251 * $F$684","v":728058.2159974532},742619.38031740231,757471.76792375033,772621.20328222541,788073.62734786991,803835.09989482746,819911.801892724,836310.03793057858,330683.3760667374,86389.789206929767,88117.584991068346,89879.93669088975,91677.535424707516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF251 * $F$684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",0,null,{"$f":"J675","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,null,{"$f":"J532","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan Balance",null,"US$",0,null,{"$f":"(J362 * J689) * $F$687","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(T362 * T689) * $F$687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AZ362 * AZ689) * $F$687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CF362 * CF689) * $F$687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,"US$",4075243739.1649585,null,{"$f":"SUM(J700:J711)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(T700:T711)","v":0},0,0,0,0,126360,23185094.440761983,96558969.71344769,127715339.62363906,167007941.76183224,199440070.36729461,120984388.66474752,121773239.70331424,122577867.76265232,123398588.38317715,125475969.92872246,126354652.59256868,195695540.9140234,197978614.9975757,200307350.56279895,204135340.66012779,132500539.87774834,132008345.85501368,133017676.03738573,134047192.82340522,53681823.208734006,54752932.472908683,55845463.922366865,142062142.98252651,144900858.64217705,149567157.21061608,152104416.96295151,61644753.012191087,62875120.872434922,64130096.089883618,65410170.811681286,66715847.027914926,68047636.768473223,69406062.303842694,65658840.989708453,27653340.165637873,7926621.9957135022,6398267.1322991885,6523705.2749451725,65649396.647713773,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW700:BW711)","v":0},0,0,0,0,0,{"$f":"SUM(CC700:CC711)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Shareholder Returns and Dividends"]
[{"$nulls":4},"Net Shareholder Returns",null,"US$",{"$f":"SUM(J715:CV715)","v":1934951819.6253519},null,{"$f":"J696 - J712","v":0},{"$f":"K696 - K712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3699669.9815372378,101497646.33815485,103529226.92665291,105601439.12692088,112475943.58538368,114727090.11882624,115882757.29150012,118492868.18338165,116600992.14736214,118934639.65204433,121314960.10682011,123742886.97069149,126219372.37184022,128745387.48101197,131321922.89236712,137255816.47088954,56410682.43078927,14608982.084617492,16081982.838639852,16405391.535412651,51402161.090508677,0,0,0,0,0,0,0,0,0,0,{"$f":"BW696 - BW712","v":0},0,0,0,0,0,{"$f":"CC696 - CC712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net Shareholder Returns",null,"US$",{"$f":"INDEX(J716:CV716,MATCH(1,$J$689:$CV$689,0))","v":1934951819.6253519},null,{"$f":"(I716) + (J715 * (J715 <> 0))","v":0},{"$f":"(J716) + (K715 * (K715 <> 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3699669.9815372378,105197316.31969209,208726543.24634498,314327982.37326586,426803925.95864952,541531016.07747579,657413773.36897588,775906641.55235755,892507633.69971967,1011442273.351764,1132757233.4585841,1256500120.4292755,1382719492.8011158,1511464880.2821276,1642786803.1744947,1780042619.6453843,1836453302.0761735,1851062284.1607909,1867144266.9994307,1883549658.5348432,1934951819.6253519,1934951819.6253519,1934951819.6253519,1934951819.6253519,1934951819.6253519,1934951819.6253519,1934951819.6253519,1934951819.6253519,1934951819.6253519,1934951819.6253519,1934951819.6253519,{"$f":"(BV716) + (BW715 * (BW715 <> 0))","v":1934951819.6253519},1934951819.6253519,1934951819.6253519,1934951819.6253519,1934951819.6253519,1934951819.6253519,{"$f":"(CB716) + (CC715 * (CC715 <> 0))","v":1934951819.6253519},{"$f":"(CC716) + (CD715 * (CD715 <> 0))","v":1934951819.6253519},{"$f":"(CD716) + (CE715 * (CE715 <> 0))","v":1934951819.6253519},{"$f":"(CE716) + (CF715 * (CF715 <> 0))","v":1934951819.6253519},{"$f":"(CF716) + (CG715 * (CG715 <> 0))","v":1934951819.6253519},{"$f":"(CG716) + (CH715 * (CH715 <> 0))","v":1934951819.6253519},{"$f":"(CH716) + (CI715 * (CI715 <> 0))","v":1934951819.6253519},{"$f":"(CI716) + (CJ715 * (CJ715 <> 0))","v":1934951819.6253519},{"$f":"(CJ716) + (CK715 * (CK715 <> 0))","v":1934951819.6253519},{"$f":"(CK716) + (CL715 * (CL715 <> 0))","v":1934951819.6253519},{"$f":"(CL716) + (CM715 * (CM715 <> 0))","v":1934951819.6253519},{"$f":"(CM716) + (CN715 * (CN715 <> 0))","v":1934951819.6253519},{"$f":"(CN716) + (CO715 * (CO715 <> 0))","v":1934951819.6253519},{"$f":"(CO716) + (CP715 * (CP715 <> 0))","v":1934951819.6253519},{"$f":"(CP716) + (CQ715 * (CQ715 <> 0))","v":1934951819.6253519},{"$f":"(CQ716) + (CR715 * (CR715 <> 0))","v":1934951819.6253519},{"$f":"(CR716) + (CS715 * (CS715 <> 0))","v":1934951819.6253519},{"$f":"(CS716) + (CT715 * (CT715 <> 0))","v":1934951819.6253519},{"$f":"(CT716) + (CU715 * (CU715 <> 0))","v":1934951819.6253519},{"$f":"(CU716) + (CV715 * (CV715 <> 0))","v":1934951819.6253519}]
[]
[{"$nulls":4},"Shareholder Loan Opening Balance",null,"US$",{"$f":"SUM(J718:CV718)","v":0},null,{"$f":"I721","v":0},{"$f":"J721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB721","v":0},{"$f":"CC721","v":0},{"$f":"CD721","v":0},{"$f":"CE721","v":0},{"$f":"CF721","v":0},{"$f":"CG721","v":0},{"$f":"CH721","v":0},{"$f":"CI721","v":0},{"$f":"CJ721","v":0},{"$f":"CK721","v":0},{"$f":"CL721","v":0},{"$f":"CM721","v":0},{"$f":"CN721","v":0},{"$f":"CO721","v":0},{"$f":"CP721","v":0},{"$f":"CQ721","v":0},{"$f":"CR721","v":0},{"$f":"CS721","v":0},{"$f":"CT721","v":0},{"$f":"CU721","v":0}]
[{"$nulls":4},"Equity Contributions",null,"US$",{"$f":"SUM(J719:CV719)","v":0},null,{"$f":"J715 * (J715 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM715 * (BM715 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC715 * (CC715 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments",null,"US$",{"$f":"SUM(J720:CV720)","v":0},null,{"$f":"IF(J715 > 0,MIN(J715, -1 * J718), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BM715 > 0,MIN(BM715, -1 * BM718), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC715 > 0,MIN(CC715, -1 * CC718), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Shareholder Loan Closing Balance",null,"US$",{"$f":"SUM(J721:CV721)","v":0},0,{"$f":"SUM(J718:J720)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM718:BM720)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC718:CC720)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gross Dividend to Government",null,"US$",{"$f":"SUM(J723:CV723)","v":1934951819.6253519},null,{"$f":"(J715 - J720) * (J715 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3699669.9815372378,101497646.33815485,103529226.92665291,105601439.12692088,112475943.58538368,114727090.11882624,115882757.29150012,118492868.18338165,116600992.14736214,118934639.65204433,121314960.10682011,123742886.97069149,126219372.37184022,128745387.48101197,131321922.89236712,137255816.47088954,56410682.43078927,14608982.084617492,16081982.838639852,16405391.535412651,51402161.090508677,{"$f":"(BM715 - BM720) * (BM715 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CC715 - CC720) * (CC715 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Dividend Withholding Tax",{"$f":"Inputs!C308","v":0.1},"US$",null,null,{"$f":"J723 * $F724 * $F$686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM723 * $F724 * $F$686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC723 * $F724 * $F$686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend to Government",null,"US$",{"$f":"SUM(J725:CV725)","v":1934951819.6253519},null,{"$f":"J723 - J724","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3699669.9815372378,101497646.33815485,103529226.92665291,105601439.12692088,112475943.58538368,114727090.11882624,115882757.29150012,118492868.18338165,116600992.14736214,118934639.65204433,121314960.10682011,123742886.97069149,126219372.37184022,128745387.48101197,131321922.89236712,137255816.47088954,56410682.43078927,14608982.084617492,16081982.838639852,16405391.535412651,{"$f":"BL723 - BL724","v":51402161.090508677},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC723 - CC724","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Dividend Witholding Tax (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!D331","v":0.9}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"Contractor Covers Unpaid Carry Loan  (1 = Yes, 0 = No)",{"$f":"IF(Inputs!D334 = \"TPDC\", 0, 1)","v":1}]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F321","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F733)","v":0},{"$f":"1 * (K$4 = $F733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BW$4 = $F733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Contractor Profit plus Cost Gas",null,"US$",{"$f":"SUM(J736:CV736)","v":47588429724.287201},null,{"$f":"J386","v":0},{"$f":"K386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,629536375.53893518,1289273181.931982,1316689482.3053498,1344654108.6861854,1373178027.5946374,1401032178.3686485,1430683658.6707492,1440394778.9775934,1470833511.2918735,1501881018.252439,1532096795.5314155,1586595569.4350281,1621469685.6440184,1382470341.1820579,1383629304.6965668,1396615225.9219999,1424539434.5960541,1453022127.4435894,1754698308.1264038,1789784178.4445462,1831244522.9064727,1866414764.5521741,1604211706.4359791,1636287844.7203131,1669005505.7703335,1702377520.0413547,1736416974.5977964,1771137218.2453668,1806551866.7658882,1826231917.1453819,756576203.36784422,202820436.72297895,202322249.73845133,206361871.29322043,247391829.34357321,0,0,0,0,0,0,0,0,0,0,{"$f":"BW386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",{"$f":"SUM(J737:CV737)","v":7574831701.9885702},null,{"$f":"IF(J4 < $F$730, J206, J206 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,145270026.9768005,607525441.19472039,803810571.62892604,1051353965.0995429,611846383.70178318,0,0,0,0,0,0,431201181.62728894,439825205.25983483,448621709.36503148,457594143.55233216,0,{"$f":"IF(AP4 < $F$730, AP206, AP206 * $F$729)","v":0},0,0,0,0,0,536144470.98478752,546867360.4044832,557804707.61257291,568960801.76482439,0,0,0,0,0,0,0,0,0,0,0,0,368005732.81564254,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV206, BV206 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan by TPDC",null,"US$",{"$f":"SUM(J738:CV738)","v":0},null,{"$f":"J711","v":0},{"$f":"K711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J739:CV739)","v":438066457.48478621},null,{"$f":"IF(J4 < $F$730, J449, J449 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$730, AP449, AP449 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,438066457.48478621,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV449, BV449 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J740:CV740)","v":55601327883.760559},null,{"$f":"SUM(J736:J739)","v":0},{"$f":"SUM(K736:K739)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,145270026.9768005,607525441.19472039,803810571.62892604,1051353965.0995429,1241382759.2407184,1289273181.931982,1316689482.3053498,1344654108.6861854,1373178027.5946374,1401032178.3686485,1430683658.6707492,1871595960.6048822,1910658716.5517082,1950502727.6174705,1989690939.0837476,1586595569.4350281,1621469685.6440184,1382470341.1820579,1383629304.6965668,1396615225.9219999,1424539434.5960541,1453022127.4435894,2290842779.1111913,2336651538.8490295,2389049230.5190458,2435375566.3169985,1604211706.4359791,1636287844.7203131,1669005505.7703335,1702377520.0413547,1736416974.5977964,1771137218.2453668,1806551866.7658882,1826231917.1453819,756576203.36784422,202820436.72297895,202322249.73845133,206361871.29322043,1053464019.644002,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW736:BW739)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Carry Loan to TPDC",null,"US$",{"$f":"SUM(J743:CV743)","v":186329024.33578575},null,{"$f":"J358","v":0},{"$f":"K358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,126360,7043980.3322285935,29056142.914034322,38403053.887091711,50190834.528549686,61508652.673881412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",1279739135.8784974,null,{"$f":"IF(J4 < $F$730, J195, J195 * $F$729)","v":307630612.45318329},313783224.70224696,192035333.51777515,195876040.18813065,133195707.32792884,67929810.737243712,69288406.951988593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$730, AP195, AP195 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV195, BV195 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",10821188145.69796,null,{"$f":"IF(J4 < $F$730, J196, J196 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,207528609.96685785,867893487.42102909,1148300816.6127515,1501934235.8564899,874066262.43111885,0,0,0,0,0,0,616001688.0389843,628321721.79976404,640888156.23575926,653705919.36047459,0,{"$f":"IF(AP4 < $F$730, AP196, AP196 * $F$729)","v":0},0,0,0,0,0,765920672.83541071,781239086.29211903,796863868.01796138,812801145.37832057,0,0,0,0,0,0,0,0,0,0,0,0,525722475.45091802,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV196, BV196 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",1997670273.3797054,null,{"$f":"IF(J4 < $F$730, J197, J197 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36738494.270245835,48413101.562790826,49381363.594046652,50368990.865927584,51376370.683246143,52403898.096911065,53451976.058849283,54521015.580026276,55611435.891626805,56723664.609459333,70932256.288858026,72350901.414635196,{"$f":"IF(AP4 < $F$730, AP197, AP197 * $F$729)","v":60195606.672875136},61399518.80633264,62627509.182459287,63880059.366108477,65157660.553430647,66460813.764499269,67790030.039789259,69145830.64058505,86466024.613755986,84131339.379139498,73378108.642433986,74845670.815282658,76342584.231588304,77869435.916220084,79426824.634544507,81015361.127235398,82635668.349780113,38093043.474875845,33998041.301326692,19816001.215630408,5053080.3099857559,5154141.9161854712,10514449.509018362,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV197, BV197 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG Capital Expenditure",null,"US$",0,null,{"$f":"IF(J4 < $F$730, J198, J198 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$730, AP198, AP198 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV198, BV198 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,"US$",0,null,{"$f":"IF(J4 < $F$730, J199, J199 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$730, AP199, AP199 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV199, BV199 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",12274520861.117552,null,{"$f":"IF(J4 < $F$730, J200, J200 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148160131.84077328,302246668.95517743,308291602.33428103,314457434.38096666,320746583.06858599,327161514.72995776,333704745.02455693,340378839.92504811,347186416.72354907,354130145.05802,361212747.95918047,368437002.91836405,{"$f":"IF(AP4 < $F$730, AP200, AP200 * $F$729)","v":375805742.9767313},383321857.83626598,390988294.99299133,398808060.89285111,406784222.11070812,414919906.55292231,423218304.68398082,431682670.77766049,440316324.1932137,449122650.67707795,458105103.69061953,467267205.76443195,476612549.87972057,486144800.87731504,495867696.8948614,505785050.83275872,515900751.84941381,526218766.88640219,203814800.40745711,47972118.023283526,48931560.383749209,49910191.591424197,50908395.423252679,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV200, BV200 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",371228999.17950195,null,{"$f":"IF(J4 < $F$730, J201, J201 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11162218.613489907,11385462.985759703,11613172.245474895,11845435.690384397,12082344.404192083,12323991.292275926,12570471.118121445,{"$f":"IF(AP4 < $F$730, AP201, AP201 * $F$729)","v":12821880.540483868},13078318.151293544,13339884.514319414,13606682.204605799,13878815.848697916,14156392.165671878,14439520.008985313,14728310.409165021,15022876.617348325,15323334.14969529,15629800.832689194,15942396.849342978,16261244.786329836,16586469.682056433,16918199.075697571,17256563.057211526,17601694.318355754,17953728.204722866,6953829.3973564487,1636730.6196452104,1669465.2320381149,1702854.5366788777,1736911.6274124552,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV201, BV201 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,"US$",10991089359.415493,null,{"$f":"IF(J4 < $F$730, J212, J212 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,{"$f":"IF(AP4 < $F$730, AP212, AP212 * $F$729)","v":732739290.62769973},732739290.62769973,732739290.62769973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV212, BV212 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",47739600,null,{"$f":"IF(J4 < $F$730, J239, J239 * $F$729)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,{"$f":"IF(AP4 < $F$730, AP239, AP239 * $F$729)","v":1137240},1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV239, BV239 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",176006413.69439524,null,{"$f":"IF(J4 < $F$730, J251, J251 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2119214.1358134947,4323196.8370595276,4409660.7738007195,4497853.9892767342,4587811.0690622702,4679567.2904435145,4773158.6362523846,4868621.8089774325,4965994.245156982,5065314.1300601214,5166620.4126613243,5269952.8209145507,{"$f":"IF(AP4 < $F$730, AP251, AP251 * $F$729)","v":5375351.8773328429},5482858.914879499,5592516.0931770895,5704366.4150406308,5818453.7433414441,5934822.8182082716,6053519.2745724376,6174589.660063887,6298081.4532651659,6424043.082330469,6552523.9439770784,6683574.4228566205,6817245.9113137526,6953590.8295400282,7092662.6461308291,7234515.8990534469,7379206.2170345159,7526790.3413752075,2976150.3846006365,777508.10286236787,793058.26491961512,808919.43021800765,825097.8188223677,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$730, BV251, BV251 * $F$729)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",5292643528.6192312,null,{"$f":"J611","v":0},{"$f":"K611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10201471.919608748,127790463.03757839,149424229.5211052,203318444.30478469,176198639.05675852,222311441.2903451,273980447.19630605,280280589.59311956,285890596.07166624,327444712.50315768,288042761.06978053,248598360.98734054,206473120.33522624,124571945.04023701,176844963.87832856,230163443.09318185,285504528.53395385,341708595.33992785,348547161.93341064,355522499.85876316,360476197.50370514,143598118.62026325,30055565.065025445,34161527.678227387,39713941.227389552,21819763.960041825,0,0,0,0,0,0,0,0,0,0,{"$f":"BW611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,null,{"$f":"J497","v":0},{"$f":"K497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,"US$",43438155341.31813,null,{"$f":"SUM(J743:J755)","v":307780612.45318329},{"$f":"SUM(K743:K755)","v":313933224.70224696},192185333.51777515,196026040.18813065,133345707.32792884,68079810.737243712,69438406.951988593,150000,150000,150000,150000,150000,150000,150000,150000,1263600,215709830.29908645,898086870.33506346,1187841110.4998431,1553262310.3850396,1856469285.9795325,1088859497.9827275,1095959157.329828,1103200809.8638706,1110587295.4485941,1129283729.3585019,1137191873.333118,1761259868.2262108,1781807534.9781811,1812967626.9847994,1965008528.9787283,1341929088.4208403,1391393556.9999077,1373357723.39323,1428736176.7009921,757116856.07491207,773056981.84929776,788499771.37296796,1606003999.345896,1592150488.8493741,1594702775.8828852,1575412873.0017903,679374722.14995694,742721051.73024273,807334307.9021343,874196065.83908534,942151218.5911622,960975892.84966969,980177060.59334731,951405766.41108131,392478180.11100411,101395163.02644697,91745931.868920088,98427288.701896101,612664333.78946579,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW743:BW755)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Shareholder Returns and Dividends"]
[{"$nulls":4},"Net Shareholder Returns",null,"US$",{"$f":"SUM(J759:CV759)","v":12163172542.442429},null,{"$f":"J740 - J756","v":-307780612.45318329},-313933224.70224696,-192185333.51777515,-196026040.18813065,-133345707.32792884,-68079810.737243712,-69438406.951988593,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-1263600,-70439803.32228595,-290561429.14034307,-384030538.87091708,-501908345.28549671,-615086526.73881412,200413683.94925451,220730324.9755218,241453298.82231474,262590732.1460433,271748449.01014662,293491785.33763123,110336092.37867141,128851181.5735271,137535100.63267112,24682410.105019331,244666481.01418781,{"$f":"AP740 - AP756","v":230076128.64411068},9112617.7888278961,-45106872.004425287,639498369.84708786,651482452.74675632,664522356.07062149,684838779.76529527,744501049.99965549,794346454.63616061,859962693.3152082,924836984.28602219,893566792.99007034,861671197.86819923,828181454.20226932,794265756.00663424,810161325.39569712,826374806.1725409,874826150.73430061,364098023.25684011,101425273.69653198,110576317.86953124,107934582.59132433,440799685.85453618,0,0,0,0,0,0,0,0,0,{"$f":"BV740 - BV756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net Shareholder Returns",null,"US$",{"$f":"INDEX(J760:CV760,MATCH(1,$J$733:$CV$733,0))","v":12163172542.442429},null,{"$f":"(I760) + (J759 * (J759 <> 0))","v":-307780612.45318329},{"$f":"(J760) + (K759 * (K759 <> 0))","v":-621713837.15543032},-813899170.67320549,-1009925210.8613361,-1143270918.189265,-1211350728.9265087,-1280789135.8784974,-1280939135.8784974,-1281089135.8784974,-1281239135.8784974,-1281389135.8784974,-1281539135.8784974,-1281689135.8784974,-1281839135.8784974,-1281989135.8784974,-1283252735.8784974,-1353692539.2007833,-1644253968.3411264,-2028284507.2120435,-2530192852.4975405,-3145279379.2363548,-2944865695.2871003,-2724135370.3115788,-2482682071.489264,-2220091339.3432207,-1948342890.3330741,-1654851104.9954429,-1544515012.6167715,-1415663831.0432444,-1278128730.4105732,-1253446320.3055539,-1008779839.2913661,-778703710.64725542,-769591092.85842752,-814697964.86285281,-175199595.01576495,476282857.73099136,1140805213.8016129,1825643993.5669081,2570145043.5665636,3364491498.2027245,4224454191.5179329,5149291175.8039551,6042857968.7940254,6904529166.6622248,7732710620.8644943,8526976376.8711281,9337137702.2668247,10163512508.439365,11038338659.173666,11402436682.430506,11503861956.127037,11614438273.996569,11722372856.587893,12163172542.442429,12163172542.442429,12163172542.442429,12163172542.442429,12163172542.442429,12163172542.442429,12163172542.442429,12163172542.442429,12163172542.442429,12163172542.442429,12163172542.442429,{"$f":"(BV760) + (BW759 * (BW759 <> 0))","v":12163172542.442429},12163172542.442429,12163172542.442429,12163172542.442429,12163172542.442429,12163172542.442429,{"$f":"(CB760) + (CC759 * (CC759 <> 0))","v":12163172542.442429},{"$f":"(CC760) + (CD759 * (CD759 <> 0))","v":12163172542.442429},{"$f":"(CD760) + (CE759 * (CE759 <> 0))","v":12163172542.442429},{"$f":"(CE760) + (CF759 * (CF759 <> 0))","v":12163172542.442429},{"$f":"(CF760) + (CG759 * (CG759 <> 0))","v":12163172542.442429},{"$f":"(CG760) + (CH759 * (CH759 <> 0))","v":12163172542.442429},{"$f":"(CH760) + (CI759 * (CI759 <> 0))","v":12163172542.442429},{"$f":"(CI760) + (CJ759 * (CJ759 <> 0))","v":12163172542.442429},{"$f":"(CJ760) + (CK759 * (CK759 <> 0))","v":12163172542.442429},{"$f":"(CK760) + (CL759 * (CL759 <> 0))","v":12163172542.442429},{"$f":"(CL760) + (CM759 * (CM759 <> 0))","v":12163172542.442429},{"$f":"(CM760) + (CN759 * (CN759 <> 0))","v":12163172542.442429},{"$f":"(CN760) + (CO759 * (CO759 <> 0))","v":12163172542.442429},{"$f":"(CO760) + (CP759 * (CP759 <> 0))","v":12163172542.442429},{"$f":"(CP760) + (CQ759 * (CQ759 <> 0))","v":12163172542.442429},{"$f":"(CQ760) + (CR759 * (CR759 <> 0))","v":12163172542.442429},{"$f":"(CR760) + (CS759 * (CS759 <> 0))","v":12163172542.442429},{"$f":"(CS760) + (CT759 * (CT759 <> 0))","v":12163172542.442429},{"$f":"(CT760) + (CU759 * (CU759 <> 0))","v":12163172542.442429},{"$f":"(CU760) + (CV759 * (CV759 <> 0))","v":12163172542.442429}]
[]
[{"$nulls":4},"Shareholder Loan Opening Balance",null,"US$",{"$f":"SUM(J762:CV762)","v":-51639093252.343254},null,{"$f":"I765","v":0},{"$f":"J765","v":-307780612.45318329},-621713837.15543032,-813899170.67320549,-1009925210.8613361,-1143270918.189265,-1211350728.9265087,-1280789135.8784974,-1280939135.8784974,-1281089135.8784974,-1281239135.8784974,-1281389135.8784974,-1281539135.8784974,-1281689135.8784974,-1281839135.8784974,-1281989135.8784974,-1283252735.8784974,-1353692539.2007833,-1644253968.3411264,-2028284507.2120435,-2530192852.4975405,-3145279379.2363548,-2944865695.2871003,-2724135370.3115788,-2482682071.489264,-2220091339.3432207,-1948342890.3330741,-1654851104.9954429,-1544515012.6167715,-1415663831.0432444,-1278128730.4105732,-1253446320.3055539,-1008779839.2913661,-778703710.64725542,-769591092.85842752,-814697964.86285281,-175199595.01576495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB765","v":0},{"$f":"CC765","v":0},{"$f":"CD765","v":0},{"$f":"CE765","v":0},{"$f":"CF765","v":0},{"$f":"CG765","v":0},{"$f":"CH765","v":0},{"$f":"CI765","v":0},{"$f":"CJ765","v":0},{"$f":"CK765","v":0},{"$f":"CL765","v":0},{"$f":"CM765","v":0},{"$f":"CN765","v":0},{"$f":"CO765","v":0},{"$f":"CP765","v":0},{"$f":"CQ765","v":0},{"$f":"CR765","v":0},{"$f":"CS765","v":0},{"$f":"CT765","v":0},{"$f":"CU765","v":0}]
[{"$nulls":4},"Equity Contributions",null,"US$",{"$f":"SUM(J763:CV763)","v":-3190386251.2407799},null,{"$f":"J759 * (J759 < 0)","v":-307780612.45318329},-313933224.70224696,-192185333.51777515,-196026040.18813065,-133345707.32792884,-68079810.737243712,-69438406.951988593,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-1263600,-70439803.32228595,-290561429.14034307,-384030538.87091708,-501908345.28549671,-615086526.73881412,0,0,0,0,0,0,0,0,0,0,0,0,0,-45106872.004425287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM759 * (BM759 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC759 * (CC759 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments",null,"US$",{"$f":"SUM(J764:CV764)","v":3190386251.2407808},null,{"$f":"IF(J759 > 0,MIN(J759, -1 * J762), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200413683.94925451,220730324.9755218,241453298.82231474,262590732.1460433,271748449.01014662,293491785.33763123,110336092.37867141,128851181.5735271,137535100.63267112,24682410.105019331,244666481.01418781,230076128.64411068,9112617.7888278961,0,639498369.84708786,175199595.01576495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BM759 > 0,MIN(BM759, -1 * BM762), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC759 > 0,MIN(CC759, -1 * CC762), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Shareholder Loan Closing Balance",null,"US$",{"$f":"SUM(J765:CV765)","v":-51639093252.343254},0,{"$f":"SUM(J762:J764)","v":-307780612.45318329},-621713837.15543032,-813899170.67320549,-1009925210.8613361,-1143270918.189265,-1211350728.9265087,-1280789135.8784974,-1280939135.8784974,-1281089135.8784974,-1281239135.8784974,-1281389135.8784974,-1281539135.8784974,-1281689135.8784974,-1281839135.8784974,-1281989135.8784974,-1283252735.8784974,-1353692539.2007833,-1644253968.3411264,-2028284507.2120435,-2530192852.4975405,-3145279379.2363548,-2944865695.2871003,-2724135370.3115788,-2482682071.489264,-2220091339.3432207,-1948342890.3330741,-1654851104.9954429,-1544515012.6167715,-1415663831.0432444,-1278128730.4105732,-1253446320.3055539,-1008779839.2913661,-778703710.64725542,-769591092.85842752,-814697964.86285281,-175199595.01576495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM762:BM764)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC762:CC764)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gross Dividend to Contractor",null,"US$",{"$f":"SUM(J767:CV767)","v":12163172542.442429},null,{"$f":"(J759 - J764) * (J759 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,476282857.73099136,664522356.07062149,684838779.76529527,744501049.99965549,794346454.63616061,859962693.3152082,924836984.28602219,893566792.99007034,861671197.86819923,828181454.20226932,794265756.00663424,810161325.39569712,826374806.1725409,874826150.73430061,364098023.25684011,101425273.69653198,110576317.86953124,107934582.59132433,440799685.85453618,{"$f":"(BM759 - BM764) * (BM759 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CC759 - CC764) * (CC759 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Dividend Witholding Tax",{"$f":"Inputs!C308 - Inputs!C310","v":0.1},"US$",{"$f":"SUM(J768:CV768)","v":1216317254.2442431},null,{"$f":"J767 * $F$768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47628285.773099139,66452235.607062154,68483877.976529524,74450104.999965549,79434645.463616058,85996269.331520826,92483698.428602219,89356679.299007043,86167119.786819935,82818145.420226932,79426575.600663424,81016132.539569721,82637480.617254093,87482615.073430061,36409802.325684011,10142527.369653199,11057631.786953125,10793458.259132434,{"$f":"BL767 * $F$768","v":44079968.585453622},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC767 * $F$768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Net Dividend to Contractor",null,"US$",{"$f":"SUM(J769:CV769)","v":10946855288.198187},null,{"$f":"J767 - J768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,428654571.95789224,598070120.46355939,616354901.78876579,670050944.99968994,714911809.1725446,773966423.9836874,832353285.85741997,804210113.69106328,775504078.08137929,745363308.78204238,714839180.40597081,729145192.85612738,743737325.55528677,787343535.66087055,327688220.9311561,91282746.326878786,99518686.082578123,97141124.332191899,396719717.26908255,{"$f":"BM767 - BM768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC767 - CC768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Dividend Withholding Tax",null,"US$",{"$f":"SUM(J771:CV771)","v":1216317254.2442431},null,{"$f":"J724 + J768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP724 + AP768","v":0},0,0,0,47628285.773099139,66452235.607062154,68483877.976529524,74450104.999965549,79434645.463616058,85996269.331520826,92483698.428602219,89356679.299007043,86167119.786819935,82818145.420226932,79426575.600663424,81016132.539569721,82637480.617254093,87482615.073430061,36409802.325684011,10142527.369653199,11057631.786953125,10793458.259132434,44079968.585453622,0,0,0,0,0,0,0,0,0,{"$f":"BV724 + BV768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Interest Withholding Tax (Nominal)"]
[]
[{"$nulls":4},"Interest Payments",null,"US$",{"$f":"SUM(J775:CV775)","v":3795841841.5854731},null,{"$f":"J210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,425873871.24513507,406226857.90151483,385585705.68270755,363900111.16162848,341117225.55778295,317181525.94238275,292034679.92644328,265615403.50209737,237859311.69067943,208698761.63360381,178062687.74364021,145876428.51484442,{"$f":"AP210","v":112061544.56907156},76535627.495642573,39212099.018298097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",{"$f":"Inputs!C309 - Inputs!C310","v":0.1},"US$",{"$f":"SUM(J776:CV776)","v":379584184.15854716},null,{"$f":"J775 * $F$776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42587387.124513507,40622685.790151484,{"$f":"AF775 * $F$776","v":38558570.568270758},36390011.116162851,34111722.555778295,31718152.594238278,29203467.992644329,26561540.350209739,23785931.169067945,20869876.163360383,17806268.774364021,14587642.851484442,11206154.456907157,7653562.7495642575,3921209.9018298099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL775 * $F$776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC775 * $F$776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Contractor Return (Real)"]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Contractor Profit plus Cost Gas",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J781:CV781)","v":28813247485.439224},null,{"$f":"J736 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,516439095.38293248,1036914767.5220909,1038200671.1579119,1039461360.9969523,1040697331.4273839,1040987545.7158073,1042175521.9080712,1028676026.315752,1029817871.9446102,1030937328.4434909,1031057222.9393591,1046797387.711792,{"$f":"AP736 / AP$186","v":1048829888.4488248},876701747.90205109,860232070.07173789,851280094.44928503,851275256.54038692,851270513.4924475,1007854056.1951892,1007849497.325582,1010976791.7005699,1010189468.893677,851248157.32803869,851243945.63720417,851239816.52854288,851235768.38279665,851231799.61245716,851227908.6611439,851224094.00299346,843624589.80411077,342646110.8625322,90054344.897569358,88071710.577910557,88068798.546928346,103508924.11109239,0,0,0,0,0,0,0,0,0,{"$f":"BV736 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J782:CV782)","v":5343136570.5128021},null,{"$f":"J737 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128995626.64481489,528887456.59897232,686044583.14610744,879725966.5931412,501927140.6545195,0,0,0,0,0,0,307947740.80885255,307947740.80885267,307947740.80885261,307947740.80885261,0,{"$f":"AP737 / AP$186","v":0},0,0,0,0,0,307947740.80885267,307947740.80885261,307947740.80885261,307947740.80885261,0,0,0,0,0,0,0,0,0,0,0,0,153973870.40442628,0,0,0,0,0,0,0,0,0,{"$f":"BV737 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan by TPDC",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J783:CV783)","v":0},null,{"$f":"J738 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP738 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV738 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J784:CV784)","v":183287329.35005385},null,{"$f":"J739 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP739 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,183287329.35005385,0,0,0,0,0,0,0,0,0,{"$f":"BV739 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J785:CV785)","v":34339671385.302082},null,{"$f":"SUM(J781:J784)","v":0},{"$f":"SUM(K781:K784)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,128995626.64481489,528887456.59897232,686044583.14610744,879725966.5931412,1018366236.037452,1036914767.5220909,1038200671.1579119,1039461360.9969523,1040697331.4273839,1040987545.7158073,1042175521.9080712,1336623767.1246047,1337765612.7534628,1338885069.2523434,1339004963.7482116,1046797387.711792,1048829888.4488248,876701747.90205109,860232070.07173789,851280094.44928503,851275256.54038692,851270513.4924475,1315801797.0040419,1315797238.1344347,1318924532.5094225,1318137209.7025297,851248157.32803869,851243945.63720417,851239816.52854288,851235768.38279665,851231799.61245716,851227908.6611439,851224094.00299346,843624589.80411077,342646110.8625322,90054344.897569358,88071710.577910557,88068798.546928346,440770123.86557251,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW781:BW784)","v":0},0,0,0,0,0,{"$f":"SUM(CC781:CC784)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Carry Loan to TPDC",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J788:CV788)","v":156897022.51776955},null,{"$f":"J743 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,114448.14513010813,6254852.9517013738,25295120.965073112,32776636.716927744,41997445.090307176,50458518.648630016,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP743 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV743 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},10337008729.721716,null,{"$f":"SUM(J744:J747) / J$186","v":375000000},375000000,225000000,225000000,150000000,75000000,75000000,0,0,0,0,0,0,0,0,0,184279466.63544983,755553509.42710328,980063690.20872498,1256751380.8473446,747177133.67816854,38936868.194822215,38936868.194822222,38936868.194822215,38936868.194822222,38936868.194822215,38936868.194822215,478862212.20746881,478862212.20746887,478862212.20746881,487660719.08772182,47735375.075075157,{"$f":"SUM(AP744:AP747) / AP$186","v":38936868.194822222},38936868.194822215,38936868.194822215,38936868.194822215,38936868.194822215,38936868.194822222,478862212.20746887,478862212.20746887,487660719.08772177,485461092.36765856,38936868.194822222,38936868.194822215,38936868.194822215,38936868.194822215,38936868.194822222,38936868.194822215,38936868.194822222,17597013.760505866,15397387.040442633,8798506.8802529313,2199626.7200632333,2199626.7200632333,224361925.44644979,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV744:BV747) / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J748 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP748 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV748 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},7348538034.1800041,null,{"$f":"J749 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121542912.26485716,243085824.52971426,243085824.52971432,243085824.52971429,243085824.52971429,243085824.52971429,243085824.52971432,243085824.52971432,243085824.52971432,243085824.52971429,243085824.52971432,243085824.52971429,{"$f":"AP749 / AP$186","v":243085824.52971426},243085824.52971429,243085824.52971429,243085824.52971426,243085824.52971426,243085824.52971429,243085824.52971429,243085824.52971432,243085824.52971429,243085824.52971429,243085824.52971429,243085824.52971429,243085824.52971429,243085824.52971429,243085824.52971429,243085824.52971432,243085824.52971426,243085824.52971432,92305769.577429175,21300110.244000003,21300110.244000006,21300110.244000003,21300110.244000006,0,0,0,0,0,0,0,0,0,{"$f":"BV749 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},213398544.34316355,null,{"$f":"J750 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8293692.8491750192,8293692.8491750183,8293692.8491750164,8293692.8491750183,8293692.8491750173,8293692.8491750173,8293692.8491750173,{"$f":"AP750 / AP$186","v":8293692.8491750136},8293692.8491750117,8293692.8491750117,8293692.8491750099,8293692.8491750099,8293692.8491750117,8293692.8491750099,8293692.8491750108,8293692.8491750117,8293692.8491750117,8293692.8491750099,8293692.8491750089,8293692.8491750089,8293692.849175008,8293692.8491750117,8293692.8491750127,8293692.8491750108,8293692.8491750099,3149322.6828960585,726725.10772304644,726725.10772304644,726725.10772304656,726725.10772304656,0,0,0,0,0,0,0,0,0,{"$f":"BV750 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},7878184895.2108402,null,{"$f":"J751 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,601101431.31816041,589315128.7432946,577759930.14048493,566431304.05929887,555324807.90127337,544436086.177719,533760868.80168521,523294969.41341686,513034283.738644,502974787.97906274,493112537.23437518,483443663.95526975,{"$f":"AP751 / AP$186","v":473964376.42673504},464670957.28111279,455559762.04030663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV751 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},31137062.436474577,null,{"$f":"J752 / J$186","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,1030033.3061709731,1009836.5746774246,990035.85752688686,970623.38973224198,951591.55856102158,932932.90055002109,914640.09857845202,896705.97899848246,879123.50882204156,861885.79296278569,844986.07153214281,828417.7171883753,812174.2325376228,796249.24758590467,780636.51724108309,765329.91886380687,750323.44986647728,{"$f":"AP752 / AP$186","v":735611.22535929142},721187.47584244248,707046.54494357109,693182.88719957951,679591.06588194077,666265.75086464779,653201.71653396834,640393.83973918459,627837.0977835143,615526.5664544258,603457.41809257423,591624.91969860217,580024.43107706099,568651.40301672637,557501.37550659443,546569.9759868572,535852.91763417376,525345.99768056243,515045.09576525731,504946.17231887975,495045.26697929384,485338.49703852332,475822.05592012097,0,0,0,0,0,0,0,0,0,{"$f":"BV752 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},105299885.22022779,null,{"$f":"J753 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1738493.7133859959,3476987.4267719905,3476987.4267719919,3476987.4267719914,3476987.4267719924,3476987.4267719914,3476987.4267719914,3476987.426771991,3476987.4267719914,3476987.4267719914,3476987.4267719914,3476987.4267719914,{"$f":"AP753 / AP$186","v":3476987.4267719919},3476987.4267719914,3476987.4267719914,3476987.4267719914,3476987.4267719919,3476987.426771991,3476987.426771991,3476987.426771991,3476987.4267719914,3476987.4267719914,3476987.4267719914,3476987.4267719914,3476987.4267719914,3476987.4267719914,3476987.426771991,3476987.4267719914,3476987.426771991,3476987.4267719919,1347869.9833354808,345221.53677963006,345221.53677963,345221.53677963006,345221.53677963006,0,0,0,0,0,0,0,0,0,{"$f":"BV753 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2880958576.2362227,null,{"$f":"J754 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7002604.1205515806,85999318.26889503,98586493.077904373,{"$f":"AP754 / AP$186","v":131514306.52561246},111737409.6481106,138215800.06486234,166999540.48729149,167489874.28124839,167492448.96137175,188075910.34173468,162200423.63138235,137243918.14922997,111752744.20972994,66102022.722337842,91999830.777688384,117389838.67509083,142760148.00610411,167513464.1099821,167515576.24444401,167517646.96450472,166521339.04688498,65034211.561749734,13344977.785221802,14870654.030713493,16948669.187486805,9129405.3560891822,0,0,0,0,0,0,0,0,0,{"$f":"BV754 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J755 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP755 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV755 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},626051252.85233581,null,{"$f":"J768 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP768 / AP$186","v":0},0,0,0,28461676.950045828,38931842.577972762,39335396.793264322,41923770.365018293,43853555.336902596,46545134.175302535,49074930.418712467,46485911.693933375,43947658.042189158,41411359.59731923,38936746.112648495,38937238.944022954,38937722.112037115,40412438.619337812,16489650.492091388,4503385.7171273073,4813432.7671651859,4606310.725383711,18443091.411861073,0,0,0,0,0,0,0,0,0,{"$f":"BV768 / BV$186","v":0},0,0,0,0,0,0,{"$f":"CC768 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},29577474002.718746,null,{"$f":"SUM(J788:J798)","v":375182849.16299921},375179263.88529336,225175748.90715033,225172302.8501474,150168924.36288959,75165612.120480001,75162364.824000001,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,1144481.4513010813,191544156.16182864,781838666.24970329,1013810950.315385,1299700417.496213,1522951422.5237525,875729448.99318159,864156316.27079201,852810107.71942949,841686373.8455447,839074445.24973464,828382659.51935709,1257825860.6590843,1247549249.9993601,1244476745.6299853,1322394409.3155169,885372360.36377716,{"$f":"SUM(AP788:AP798)","v":900007667.17819035},870922927.40554941,888275981.65059614,461486096.37497461,490424515.2976597,500883930.29069269,961783225.864663,938483304.84926999,924242534.47729921,899231002.12480664,409573783.55962646,432870740.39180386,455710894.14884061,478533532.00692362,500801084.59862077,500792758.16493738,500784594.99465954,479912642.23007047,194239256.43370974,49523873.443423599,44750815.673423886,46612002.018474951,274782301.15882289,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV788:BV798)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Post-Tax Return"]
[{"$nulls":4},"Contractor Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J802:CV802)","v":4762197382.5833359},null,{"$f":"J785 - J799","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-1144481.4513010813,-62548529.517013744,-252951209.65073097,-327766367.16927755,-419974450.90307176,-504585186.48630047,161185318.52890933,174044354.88711989,186651253.2775228,199010957.5818392,201913100.46607268,213792862.38871408,78797906.465520382,90216362.754102707,94408323.622358084,16610554.432694674,161425027.34801483,{"$f":"AP785 - AP799","v":148822221.27063441},5778820.4965016842,-28043911.578858256,389793998.07431042,360850741.24272722,350386583.20175481,354018571.13937891,377313933.28516471,394681998.03212333,418906207.57772303,441674373.76841223,418373205.24540031,395528922.37970227,372702236.37587303,350430715.01383638,350435150.49620652,350439499.00833392,363711947.57404029,148406854.42882246,40530471.454145759,43320894.904486671,41456796.528453395,165987822.70674962,0,0,0,0,0,0,0,0,0,{"$f":"BV785 - BV799","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J803:CV803)","v":6264593849.2010965},null,{"$f":"J802 * Discounting!J$12","v":0},{"$f":"K802 * Discounting!K$12","v":0},{"$f":"L802 * Discounting!L$12","v":0},{"$f":"M802 * Discounting!M$12","v":0},{"$f":"N802 * Discounting!N$12","v":0},{"$f":"O802 * Discounting!O$12","v":0},{"$f":"P802 * Discounting!P$12","v":0},{"$f":"Q802 * Discounting!Q$12","v":0},{"$f":"R802 * Discounting!R$12","v":0},{"$f":"S802 * Discounting!S$12","v":0},{"$f":"T802 * Discounting!T$12","v":0},{"$f":"U802 * Discounting!U$12","v":0},{"$f":"V802 * Discounting!V$12","v":0},{"$f":"W802 * Discounting!W$12","v":0},{"$f":"X802 * Discounting!X$12","v":0},{"$f":"Y802 * Discounting!Y$12","v":-1144481.4513010813},{"$f":"Z802 * Discounting!Z$12","v":-62548529.517013744},{"$f":"AA802 * Discounting!AA$12","v":-252951209.65073097},{"$f":"AB802 * Discounting!AB$12","v":-327766367.16927755},{"$f":"AC802 * Discounting!AC$12","v":-419974450.90307176},{"$f":"AD802 * Discounting!AD$12","v":-504585186.48630047},{"$f":"AE802 * Discounting!AE$12","v":161185318.52890933},{"$f":"AF802 * Discounting!AF$12","v":174044354.88711989},{"$f":"AG802 * Discounting!AG$12","v":186651253.2775228},{"$f":"AH802 * Discounting!AH$12","v":199010957.5818392},{"$f":"AI802 * Discounting!AI$12","v":201913100.46607268},{"$f":"AJ802 * Discounting!AJ$12","v":213792862.38871408},{"$f":"AK802 * Discounting!AK$12","v":78797906.465520382},{"$f":"AL802 * Discounting!AL$12","v":90216362.754102707},{"$f":"AM802 * Discounting!AM$12","v":94408323.622358084},{"$f":"AN802 * Discounting!AN$12","v":16610554.432694674},{"$f":"AO802 * Discounting!AO$12","v":161425027.34801483},{"$f":"AP802 * Discounting!AP$12","v":148822221.27063441},{"$f":"AQ802 * Discounting!AQ$12","v":5778820.4965016842},{"$f":"AR802 * Discounting!AR$12","v":-28043911.578858256},{"$f":"AS802 * Discounting!AS$12","v":389793998.07431042},{"$f":"AT802 * Discounting!AT$12","v":360850741.24272722},{"$f":"AU802 * Discounting!AU$12","v":350386583.20175481},{"$f":"AV802 * Discounting!AV$12","v":354018571.13937891},{"$f":"AW802 * Discounting!AW$12","v":377313933.28516471},{"$f":"AX802 * Discounting!AX$12","v":394681998.03212333},{"$f":"AY802 * Discounting!AY$12","v":418906207.57772303},{"$f":"AZ802 * Discounting!AZ$12","v":441674373.76841223},{"$f":"BA802 * Discounting!BA$12","v":418373205.24540031},{"$f":"BB802 * Discounting!BB$12","v":395528922.37970227},{"$f":"BC802 * Discounting!BC$12","v":372702236.37587303},{"$f":"BD802 * Discounting!BD$12","v":350430715.01383638},{"$f":"BE802 * Discounting!BE$12","v":350435150.49620652},{"$f":"BF802 * Discounting!BF$12","v":350439499.00833392},{"$f":"BG802 * Discounting!BG$12","v":363711947.57404029},{"$f":"BH802 * Discounting!BH$12","v":148406854.42882246},{"$f":"BI802 * Discounting!BI$12","v":40530471.454145759},{"$f":"BJ802 * Discounting!BJ$12","v":43320894.904486671},{"$f":"BK802 * Discounting!BK$12","v":41456796.528453395},{"$f":"BL802 * Discounting!BL$12","v":165987822.70674962},{"$f":"BM802 * Discounting!BM$12","v":0},{"$f":"BN802 * Discounting!BN$12","v":0},{"$f":"BO802 * Discounting!BO$12","v":0},{"$f":"BP802 * Discounting!BP$12","v":0},{"$f":"BQ802 * Discounting!BQ$12","v":0},{"$f":"BR802 * Discounting!BR$12","v":0},{"$f":"BS802 * Discounting!BS$12","v":0},{"$f":"BT802 * Discounting!BT$12","v":0},{"$f":"BU802 * Discounting!BU$12","v":0},{"$f":"BV802 * Discounting!BV$12","v":0},{"$f":"BW802 * Discounting!BW$12","v":0},{"$f":"BX802 * Discounting!BX$12","v":0},{"$f":"BY802 * Discounting!BY$12","v":0},{"$f":"BZ802 * Discounting!BZ$12","v":0},{"$f":"CA802 * Discounting!CA$12","v":0},{"$f":"CB802 * Discounting!CB$12","v":0},{"$f":"CC802 * Discounting!CC$12","v":0},{"$f":"CD802 * Discounting!CD$12","v":0},{"$f":"CE802 * Discounting!CE$12","v":0},{"$f":"CF802 * Discounting!CF$12","v":0},{"$f":"CG802 * Discounting!CG$12","v":0},{"$f":"CH802 * Discounting!CH$12","v":0},{"$f":"CI802 * Discounting!CI$12","v":0},{"$f":"CJ802 * Discounting!CJ$12","v":0},{"$f":"CK802 * Discounting!CK$12","v":0},{"$f":"CL802 * Discounting!CL$12","v":0},{"$f":"CM802 * Discounting!CM$12","v":0},{"$f":"CN802 * Discounting!CN$12","v":0},{"$f":"CO802 * Discounting!CO$12","v":0},{"$f":"CP802 * Discounting!CP$12","v":0},{"$f":"CQ802 * Discounting!CQ$12","v":0},{"$f":"CR802 * Discounting!CR$12","v":0},{"$f":"CS802 * Discounting!CS$12","v":0},{"$f":"CT802 * Discounting!CT$12","v":0},{"$f":"CU802 * Discounting!CU$12","v":0},{"$f":"CV802 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor Post-Tax Return NPV\"&Inputs!C344*100","v":"Contractor Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J806:CV806)","v":-269068716.52213603},null,{"$f":"J803 / Discounting!J$19","v":0},{"$f":"K803 / Discounting!K$19","v":0},{"$f":"L803 / Discounting!L$19","v":0},{"$f":"M803 / Discounting!M$19","v":0},{"$f":"N803 / Discounting!N$19","v":0},{"$f":"O803 / Discounting!O$19","v":0},{"$f":"P803 / Discounting!P$19","v":0},{"$f":"Q803 / Discounting!Q$19","v":0},{"$f":"R803 / Discounting!R$19","v":0},{"$f":"S803 / Discounting!S$19","v":0},{"$f":"T803 / Discounting!T$19","v":0},{"$f":"U803 / Discounting!U$19","v":0},{"$f":"V803 / Discounting!V$19","v":0},{"$f":"W803 / Discounting!W$19","v":0},{"$f":"X803 / Discounting!X$19","v":0},{"$f":"Y803 / Discounting!Y$19","v":-1144481.4513010813},{"$f":"Z803 / Discounting!Z$19","v":-55352680.98850774},{"$f":"AA803 / Discounting!AA$19","v":-198097900.89335972},{"$f":"AB803 / Discounting!AB$19","v":-227158533.95583862},{"$f":"AC803 / Discounting!AC$19","v":-257578195.88571689},{"$f":"AD803 / Discounting!AD$19","v":-273868623.52357429},{"$f":"AE803 / Discounting!AE$19","v":77420294.839647412},{"$f":"AF803 / Discounting!AF$19","v":73979405.528701171},{"$f":"AG803 / Discounting!AG$19","v":70210709.623157561},{"$f":"AH803 / Discounting!AH$19","v":66247729.455926657},{"$f":"AI803 / Discounting!AI$19","v":59481246.731324777},{"$f":"AJ803 / Discounting!AJ$19","v":55735297.497564025},{"$f":"AK803 / Discounting!AK$19","v":18179140.967557833},{"$f":"AL803 / Discounting!AL$19","v":18418978.816698927},{"$f":"AM803 / Discounting!AM$19","v":17057370.284740243},{"$f":"AN803 / Discounting!AN$19","v":2655874.055577754},{"$f":"AO803 / Discounting!AO$19","v":22841034.66522415},{"$f":"AP803 / Discounting!AP$19","v":18635207.9398477},{"$f":"AQ803 / Discounting!AQ$19","v":640364.46156150184},{"$f":"AR803 / Discounting!AR$19","v":-2750097.9538769173},{"$f":"AS803 / Discounting!AS$19","v":33827217.67229972},{"$f":"AT803 / Discounting!AT$19","v":27712792.41059592},{"$f":"AU803 / Discounting!AU$19","v":23813416.693153068},{"$f":"AV803 / Discounting!AV$19","v":21292264.121131167},{"$f":"AW803 / Discounting!AW$19","v":20082612.07613169},{"$f":"AX803 / Discounting!AX$19","v":18590292.842154078},{"$f":"AY803 / Discounting!AY$19","v":17461327.80245851},{"$f":"AZ803 / Discounting!AZ$19","v":16292368.631862337},{"$f":"BA803 / Discounting!BA$19","v":13657381.619116949},{"$f":"BB803 / Discounting!BB$19","v":11426241.135419888},{"$f":"BC803 / Discounting!BC$19","v":9528152.3840339463},{"$f":"BD803 / Discounting!BD$19","v":7928123.6836642744},{"$f":"BE803 / Discounting!BE$19","v":7016127.4617291903},{"$f":"BF803 / Discounting!BF$19","v":6209039.4018592602},{"$f":"BG803 / Discounting!BG$19","v":5702830.8329051305},{"$f":"BH803 / Discounting!BH$19","v":2059246.9818668438},{"$f":"BI803 / Discounting!BI$19","v":497688.59675052878},{"$f":"BJ803 / Discounting!BJ$19","v":470755.07497850922},{"$f":"BK803 / Discounting!BK$19","v":398671.22228913516},{"$f":"BL803 / Discounting!BL$19","v":1412592.6181094665},{"$f":"BM803 / Discounting!BM$19","v":0},{"$f":"BN803 / Discounting!BN$19","v":0},{"$f":"BO803 / Discounting!BO$19","v":0},{"$f":"BP803 / Discounting!BP$19","v":0},{"$f":"BQ803 / Discounting!BQ$19","v":0},{"$f":"BR803 / Discounting!BR$19","v":0},{"$f":"BS803 / Discounting!BS$19","v":0},{"$f":"BT803 / Discounting!BT$19","v":0},{"$f":"BU803 / Discounting!BU$19","v":0},{"$f":"BV803 / Discounting!BV$19","v":0},{"$f":"BW803 / Discounting!BW$19","v":0},{"$f":"BX803 / Discounting!BX$19","v":0},{"$f":"BY803 / Discounting!BY$19","v":0},{"$f":"BZ803 / Discounting!BZ$19","v":0},{"$f":"CA803 / Discounting!CA$19","v":0},{"$f":"CB803 / Discounting!CB$19","v":0},{"$f":"CC803 / Discounting!CC$19","v":0},{"$f":"CD803 / Discounting!CD$19","v":0},{"$f":"CE803 / Discounting!CE$19","v":0},{"$f":"CF803 / Discounting!CF$19","v":0},{"$f":"CG803 / Discounting!CG$19","v":0},{"$f":"CH803 / Discounting!CH$19","v":0},{"$f":"CI803 / Discounting!CI$19","v":0},{"$f":"CJ803 / Discounting!CJ$19","v":0},{"$f":"CK803 / Discounting!CK$19","v":0},{"$f":"CL803 / Discounting!CL$19","v":0},{"$f":"CM803 / Discounting!CM$19","v":0},{"$f":"CN803 / Discounting!CN$19","v":0},{"$f":"CO803 / Discounting!CO$19","v":0},{"$f":"CP803 / Discounting!CP$19","v":0},{"$f":"CQ803 / Discounting!CQ$19","v":0},{"$f":"CR803 / Discounting!CR$19","v":0},{"$f":"CS803 / Discounting!CS$19","v":0},{"$f":"CT803 / Discounting!CT$19","v":0},{"$f":"CU803 / Discounting!CU$19","v":0},{"$f":"CV803 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J807:CV807)","v":-1771465183.1398971},null,{"$f":"J802 / Discounting!J$19","v":-375182849.16299921},{"$f":"K802 / Discounting!K$19","v":-375179263.88529336},{"$f":"L802 / Discounting!L$19","v":-225175748.90715033},{"$f":"M802 / Discounting!M$19","v":-225172302.8501474},{"$f":"N802 / Discounting!N$19","v":-150168924.36288959},{"$f":"O802 / Discounting!O$19","v":-75165612.120480001},{"$f":"P802 / Discounting!P$19","v":-75162364.824000001},{"$f":"Q802 / Discounting!Q$19","v":-159181.19999999995},{"$f":"R802 / Discounting!R$19","v":-156059.99999999994},{"$f":"S802 / Discounting!S$19","v":-152999.99999999994},{"$f":"T802 / Discounting!T$19","v":-149999.99999999994},{"$f":"U802 / Discounting!U$19","v":-147058.82352941169},{"$f":"V802 / Discounting!V$19","v":-144175.31718569776},{"$f":"W802 / Discounting!W$19","v":-141348.35018205663},{"$f":"X802 / Discounting!X$19","v":-138576.81390397708},{"$f":"Y802 / Discounting!Y$19","v":-1144481.4513010813},{"$f":"Z802 / Discounting!Z$19","v":-55352680.98850774},{"$f":"AA802 / Discounting!AA$19","v":-198097900.89335972},{"$f":"AB802 / Discounting!AB$19","v":-227158533.95583862},{"$f":"AC802 / Discounting!AC$19","v":-257578195.88571689},{"$f":"AD802 / Discounting!AD$19","v":-273868623.52357429},{"$f":"AE802 / Discounting!AE$19","v":77420294.839647412},{"$f":"AF802 / Discounting!AF$19","v":73979405.528701171},{"$f":"AG802 / Discounting!AG$19","v":70210709.623157561},{"$f":"AH802 / Discounting!AH$19","v":66247729.455926657},{"$f":"AI802 / Discounting!AI$19","v":59481246.731324777},{"$f":"AJ802 / Discounting!AJ$19","v":55735297.497564025},{"$f":"AK802 / Discounting!AK$19","v":18179140.967557833},{"$f":"AL802 / Discounting!AL$19","v":18418978.816698927},{"$f":"AM802 / Discounting!AM$19","v":17057370.284740243},{"$f":"AN802 / Discounting!AN$19","v":2655874.055577754},{"$f":"AO802 / Discounting!AO$19","v":22841034.66522415},{"$f":"AP802 / Discounting!AP$19","v":18635207.9398477},{"$f":"AQ802 / Discounting!AQ$19","v":640364.46156150184},{"$f":"AR802 / Discounting!AR$19","v":-2750097.9538769173},{"$f":"AS802 / Discounting!AS$19","v":33827217.67229972},{"$f":"AT802 / Discounting!AT$19","v":27712792.41059592},{"$f":"AU802 / Discounting!AU$19","v":23813416.693153068},{"$f":"AV802 / Discounting!AV$19","v":21292264.121131167},{"$f":"AW802 / Discounting!AW$19","v":20082612.07613169},{"$f":"AX802 / Discounting!AX$19","v":18590292.842154078},{"$f":"AY802 / Discounting!AY$19","v":17461327.80245851},{"$f":"AZ802 / Discounting!AZ$19","v":16292368.631862337},{"$f":"BA802 / Discounting!BA$19","v":13657381.619116949},{"$f":"BB802 / Discounting!BB$19","v":11426241.135419888},{"$f":"BC802 / Discounting!BC$19","v":9528152.3840339463},{"$f":"BD802 / Discounting!BD$19","v":7928123.6836642744},{"$f":"BE802 / Discounting!BE$19","v":7016127.4617291903},{"$f":"BF802 / Discounting!BF$19","v":6209039.4018592602},{"$f":"BG802 / Discounting!BG$19","v":5702830.8329051305},{"$f":"BH802 / Discounting!BH$19","v":2059246.9818668438},{"$f":"BI802 / Discounting!BI$19","v":497688.59675052878},{"$f":"BJ802 / Discounting!BJ$19","v":470755.07497850922},{"$f":"BK802 / Discounting!BK$19","v":398671.22228913516},{"$f":"BL802 / Discounting!BL$19","v":1412592.6181094665},{"$f":"BM802 / Discounting!BM$19","v":0},{"$f":"BN802 / Discounting!BN$19","v":0},{"$f":"BO802 / Discounting!BO$19","v":0},{"$f":"BP802 / Discounting!BP$19","v":0},{"$f":"BQ802 / Discounting!BQ$19","v":0},{"$f":"BR802 / Discounting!BR$19","v":0},{"$f":"BS802 / Discounting!BS$19","v":0},{"$f":"BT802 / Discounting!BT$19","v":0},{"$f":"BU802 / Discounting!BU$19","v":0},{"$f":"BV802 / Discounting!BV$19","v":0},{"$f":"BW802 / Discounting!BW$19","v":0},{"$f":"BX802 / Discounting!BX$19","v":0},{"$f":"BY802 / Discounting!BY$19","v":0},{"$f":"BZ802 / Discounting!BZ$19","v":0},{"$f":"CA802 / Discounting!CA$19","v":0},{"$f":"CB802 / Discounting!CB$19","v":0},{"$f":"CC802 / Discounting!CC$19","v":0},{"$f":"CD802 / Discounting!CD$19","v":0},{"$f":"CE802 / Discounting!CE$19","v":0},{"$f":"CF802 / Discounting!CF$19","v":0},{"$f":"CG802 / Discounting!CG$19","v":0},{"$f":"CH802 / Discounting!CH$19","v":0},{"$f":"CI802 / Discounting!CI$19","v":0},{"$f":"CJ802 / Discounting!CJ$19","v":0},{"$f":"CK802 / Discounting!CK$19","v":0},{"$f":"CL802 / Discounting!CL$19","v":0},{"$f":"CM802 / Discounting!CM$19","v":0},{"$f":"CN802 / Discounting!CN$19","v":0},{"$f":"CO802 / Discounting!CO$19","v":0},{"$f":"CP802 / Discounting!CP$19","v":0},{"$f":"CQ802 / Discounting!CQ$19","v":0},{"$f":"CR802 / Discounting!CR$19","v":0},{"$f":"CS802 / Discounting!CS$19","v":0},{"$f":"CT802 / Discounting!CT$19","v":0},{"$f":"CU802 / Discounting!CU$19","v":0},{"$f":"CV802 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J808:CV808)","v":-1648291030.8974636},null,{"$f":"J802 / Discounting!J$20","v":-375182849.16299921},{"$f":"K802 / Discounting!K$20","v":-375179263.88529336},{"$f":"L802 / Discounting!L$20","v":-225175748.90715033},{"$f":"M802 / Discounting!M$20","v":-225172302.8501474},{"$f":"N802 / Discounting!N$20","v":-150168924.36288959},{"$f":"O802 / Discounting!O$20","v":-75165612.120480001},{"$f":"P802 / Discounting!P$20","v":-75162364.824000001},{"$f":"Q802 / Discounting!Q$20","v":-159181.19999999995},{"$f":"R802 / Discounting!R$20","v":-156059.99999999994},{"$f":"S802 / Discounting!S$20","v":-152999.99999999994},{"$f":"T802 / Discounting!T$20","v":-149999.99999999994},{"$f":"U802 / Discounting!U$20","v":-130140.55179593957},{"$f":"V802 / Discounting!V$20","v":-112910.42147834426},{"$f":"W802 / Discounting!W$20","v":-97961.497031358915},{"$f":"X802 / Discounting!X$20","v":-84991.755189449003},{"$f":"Y802 / Discounting!Y$20","v":-621178.67926073098},{"$f":"Z802 / Discounting!Z$20","v":-30043217.590720359},{"$f":"AA802 / Discounting!AA$20","v":-107519604.01050504},{"$f":"AB802 / Discounting!AB$20","v":-123292551.35159953},{"$f":"AC802 / Discounting!AC$20","v":-139803125.11378512},{"$f":"AD802 / Discounting!AD$20","v":-148644916.57591224},{"$f":"AE802 / Discounting!AE$20","v":42020634.272225462},{"$f":"AF802 / Discounting!AF$20","v":40153057.410035096},{"$f":"AG802 / Discounting!AG$20","v":38107560.26154086},{"$f":"AH802 / Discounting!AH$20","v":35956613.399607532},{"$f":"AI802 / Discounting!AI$20","v":32284037.669061236},{"$f":"AJ802 / Discounting!AJ$20","v":30250886.502688073},{"$f":"AK802 / Discounting!AK$20","v":9866909.3880766425},{"$f":"AL802 / Discounting!AL$20","v":9997083.7637267094},{"$f":"AM802 / Discounting!AM$20","v":9258057.2040645089},{"$f":"AN802 / Discounting!AN$20","v":1441502.0324279778},{"$f":"AO802 / Discounting!AO$20","v":12397198.513058247},{"$f":"AP802 / Discounting!AP$20","v":10114444.268768154},{"$f":"AQ802 / Discounting!AQ$20","v":347564.17417344212},{"$f":"AR802 / Discounting!AR$20","v":-1492642.98943845},{"$f":"AS802 / Discounting!AS$20","v":18360058.498856813},{"$f":"AT802 / Discounting!AT$20","v":15041393.435141044},{"$f":"AU802 / Discounting!AU$20","v":12924968.520303959},{"$f":"AV802 / Discounting!AV$20","v":11556587.911668506},{"$f":"AW802 / Discounting!AW$20","v":10900037.245142987},{"$f":"AX802 / Discounting!AX$20","v":10090066.153218554},{"$f":"AY802 / Discounting!AY$20","v":9477309.1605277732},{"$f":"AZ802 / Discounting!AZ$20","v":8842844.9559090249},{"$f":"BA802 / Discounting!BA$20","v":7412679.57351196},{"$f":"BB802 / Discounting!BB$20","v":6201705.9073747648},{"$f":"BC802 / Discounting!BC$20","v":5171499.3781512575},{"$f":"BD802 / Discounting!BD$20","v":4303067.9031413337},{"$f":"BE802 / Discounting!BE$20","v":3808072.8920921087},{"$f":"BF802 / Discounting!BF$20","v":3370017.8283711867},{"$f":"BG802 / Discounting!BG$20","v":3095268.0978832715},{"$f":"BH802 / Discounting!BH$20","v":1117676.7600851059},{"$f":"BI802 / Discounting!BI$20","v":270125.43091997242},{"$f":"BJ802 / Discounting!BJ$20","v":255506.99436675131},{"$f":"BK802 / Discounting!BK$20","v":216382.76709447295},{"$f":"BL802 / Discounting!BL$20","v":766698.67899838754},{"$f":"BM802 / Discounting!BM$20","v":0},{"$f":"BN802 / Discounting!BN$20","v":0},{"$f":"BO802 / Discounting!BO$20","v":0},{"$f":"BP802 / Discounting!BP$20","v":0},{"$f":"BQ802 / Discounting!BQ$20","v":0},{"$f":"BR802 / Discounting!BR$20","v":0},{"$f":"BS802 / Discounting!BS$20","v":0},{"$f":"BT802 / Discounting!BT$20","v":0},{"$f":"BU802 / Discounting!BU$20","v":0},{"$f":"BV802 / Discounting!BV$20","v":0},{"$f":"BW802 / Discounting!BW$20","v":0},{"$f":"BX802 / Discounting!BX$20","v":0},{"$f":"BY802 / Discounting!BY$20","v":0},{"$f":"BZ802 / Discounting!BZ$20","v":0},{"$f":"CA802 / Discounting!CA$20","v":0},{"$f":"CB802 / Discounting!CB$20","v":0},{"$f":"CC802 / Discounting!CC$20","v":0},{"$f":"CD802 / Discounting!CD$20","v":0},{"$f":"CE802 / Discounting!CE$20","v":0},{"$f":"CF802 / Discounting!CF$20","v":0},{"$f":"CG802 / Discounting!CG$20","v":0},{"$f":"CH802 / Discounting!CH$20","v":0},{"$f":"CI802 / Discounting!CI$20","v":0},{"$f":"CJ802 / Discounting!CJ$20","v":0},{"$f":"CK802 / Discounting!CK$20","v":0},{"$f":"CL802 / Discounting!CL$20","v":0},{"$f":"CM802 / Discounting!CM$20","v":0},{"$f":"CN802 / Discounting!CN$20","v":0},{"$f":"CO802 / Discounting!CO$20","v":0},{"$f":"CP802 / Discounting!CP$20","v":0},{"$f":"CQ802 / Discounting!CQ$20","v":0},{"$f":"CR802 / Discounting!CR$20","v":0},{"$f":"CS802 / Discounting!CS$20","v":0},{"$f":"CT802 / Discounting!CT$20","v":0},{"$f":"CU802 / Discounting!CU$20","v":0},{"$f":"CV802 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J811:CV811), \"Null\")","v":0.10132687316733824},null,{"$f":"J803","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1144481.4513010813,-62548529.517013744,-252951209.65073097,-327766367.16927755,-419974450.90307176,-504585186.48630047,161185318.52890933,174044354.88711989,186651253.2775228,199010957.5818392,201913100.46607268,213792862.38871408,78797906.465520382,90216362.754102707,94408323.622358084,16610554.432694674,161425027.34801483,148822221.27063441,5778820.4965016842,-28043911.578858256,389793998.07431042,360850741.24272722,350386583.20175481,354018571.13937891,377313933.28516471,394681998.03212333,418906207.57772303,441674373.76841223,418373205.24540031,395528922.37970227,372702236.37587303,350430715.01383638,350435150.49620652,350439499.00833392,363711947.57404029,148406854.42882246,40530471.454145759,43320894.904486671,41456796.528453395,165987822.70674962,{"$f":"BM803","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC803","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J812:CV812), \"Null\")","v":3.3449458323508985E-2},null,{"$f":"J802","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-1144481.4513010813,-62548529.517013744,-252951209.65073097,-327766367.16927755,-419974450.90307176,-504585186.48630047,161185318.52890933,174044354.88711989,186651253.2775228,199010957.5818392,201913100.46607268,213792862.38871408,78797906.465520382,90216362.754102707,94408323.622358084,16610554.432694674,161425027.34801483,148822221.27063441,5778820.4965016842,-28043911.578858256,389793998.07431042,360850741.24272722,350386583.20175481,354018571.13937891,377313933.28516471,394681998.03212333,418906207.57772303,441674373.76841223,418373205.24540031,395528922.37970227,372702236.37587303,350430715.01383638,350435150.49620652,350439499.00833392,363711947.57404029,148406854.42882246,40530471.454145759,43320894.904486671,41456796.528453395,165987822.70674962,{"$f":"BM802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Lender Return (Real)"]
[]
[{"$nulls":4},"Loans Out",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J816:CV816)","v":5936818411.6808929},null,{"$f":"J206 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143328474.04979432,587652729.55441368,762271759.05123055,977473296.21460128,557696822.94946599,0,0,0,0,0,0,342164156.45428067,342164156.45428067,342164156.45428067,342164156.45428067,0,{"$f":"AP206 / AP$186","v":0},0,0,0,0,0,342164156.45428073,342164156.45428067,342164156.45428067,342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,171082078.22714034,0,0,0,0,0,0,0,0,0,{"$f":"BV206 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Payments Received",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J817:CV817)","v":2829309069.4234385},null,{"$f":"J210 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349364906.23719716,326713247.29719001,304031697.53265184,281306621.80818629,258524225.70709366,235670545.8554258,212731440.05179381,189692577.19521555,166539427.00309932,143257249.51125836,119831084.34764126,96245739.771252006,{"$f":"AP210 / AP$186","v":72485781.467508689},48535521.091062494,24379004.546861582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV210 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Principal Payments Received",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J818:CV818)","v":5924229703.0330505},null,{"$f":"J211 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,318525573.00520337,328081340.19535953,337923780.40122026,348061493.81325686,358503338.62765449,369258438.78648412,380336191.95007867,391746277.70858097,403498666.03983843,415603626.02103359,428071734.80166453,440913886.84571445,{"$f":"AP211 / AP$186","v":454141303.45108587},467765542.55461836,481798508.83125687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV211 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J819:CV819)","v":282930906.94234377},null,{"$f":"J776 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34936490.623719715,32671324.729719002,30403169.753265187,28130662.180818632,25852422.570709366,23567054.585542582,21273144.005179383,18969257.719521556,16653942.700309934,14325724.951125838,11983108.434764126,9624573.9771251995,{"$f":"AP776 / AP$186","v":7248578.1467508692},4853552.1091062492,2437900.4546861583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV776 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J821:CV821)","v":2533789453.833252},null,{"$f":"-J816 + J817 + J818 - J819","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-143328474.04979432,-587652729.55441368,-762271759.05123055,-977473296.21460128,75257165.669214815,622123262.7628305,{"$f":"-AF816 + AF817 + AF818 - AF819","v":611552308.18060696},601237453.44062448,591175141.7640388,581361930.0563674,571794487.99669313,220305440.7299943,211219993.88834715,202370994.12688544,193755554.260261,527535052.63984126,519378506.77184367,511447511.5365746,503739612.92343229,0,0,0,-342164156.45428073,-342164156.45428067,-342164156.45428067,-342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BL816 + BL817 + BL818 - BL819","v":-171082078.22714034},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CC816 + CC817 + CC818 - CC819","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J822:CV822)","v":2533789453.833252},null,{"$f":"J821 * Discounting!J$12","v":0},{"$f":"K821 * Discounting!K$12","v":0},{"$f":"L821 * Discounting!L$12","v":0},{"$f":"M821 * Discounting!M$12","v":0},{"$f":"N821 * Discounting!N$12","v":0},{"$f":"O821 * Discounting!O$12","v":0},{"$f":"P821 * Discounting!P$12","v":0},{"$f":"Q821 * Discounting!Q$12","v":0},{"$f":"R821 * Discounting!R$12","v":0},{"$f":"S821 * Discounting!S$12","v":0},{"$f":"T821 * Discounting!T$12","v":0},{"$f":"U821 * Discounting!U$12","v":0},{"$f":"V821 * Discounting!V$12","v":0},{"$f":"W821 * Discounting!W$12","v":0},{"$f":"X821 * Discounting!X$12","v":0},{"$f":"Y821 * Discounting!Y$12","v":0},{"$f":"Z821 * Discounting!Z$12","v":-143328474.04979432},{"$f":"AA821 * Discounting!AA$12","v":-587652729.55441368},{"$f":"AB821 * Discounting!AB$12","v":-762271759.05123055},{"$f":"AC821 * Discounting!AC$12","v":-977473296.21460128},{"$f":"AD821 * Discounting!AD$12","v":75257165.669214815},{"$f":"AE821 * Discounting!AE$12","v":622123262.7628305},{"$f":"AF821 * Discounting!AF$12","v":611552308.18060696},{"$f":"AG821 * Discounting!AG$12","v":601237453.44062448},{"$f":"AH821 * Discounting!AH$12","v":591175141.7640388},{"$f":"AI821 * Discounting!AI$12","v":581361930.0563674},{"$f":"AJ821 * Discounting!AJ$12","v":571794487.99669313},{"$f":"AK821 * Discounting!AK$12","v":220305440.7299943},{"$f":"AL821 * Discounting!AL$12","v":211219993.88834715},{"$f":"AM821 * Discounting!AM$12","v":202370994.12688544},{"$f":"AN821 * Discounting!AN$12","v":193755554.260261},{"$f":"AO821 * Discounting!AO$12","v":527535052.63984126},{"$f":"AP821 * Discounting!AP$12","v":519378506.77184367},{"$f":"AQ821 * Discounting!AQ$12","v":511447511.5365746},{"$f":"AR821 * Discounting!AR$12","v":503739612.92343229},{"$f":"AS821 * Discounting!AS$12","v":0},{"$f":"AT821 * Discounting!AT$12","v":0},{"$f":"AU821 * Discounting!AU$12","v":0},{"$f":"AV821 * Discounting!AV$12","v":-342164156.45428073},{"$f":"AW821 * Discounting!AW$12","v":-342164156.45428067},{"$f":"AX821 * Discounting!AX$12","v":-342164156.45428067},{"$f":"AY821 * Discounting!AY$12","v":-342164156.45428067},{"$f":"AZ821 * Discounting!AZ$12","v":0},{"$f":"BA821 * Discounting!BA$12","v":0},{"$f":"BB821 * Discounting!BB$12","v":0},{"$f":"BC821 * Discounting!BC$12","v":0},{"$f":"BD821 * Discounting!BD$12","v":0},{"$f":"BE821 * Discounting!BE$12","v":0},{"$f":"BF821 * Discounting!BF$12","v":0},{"$f":"BG821 * Discounting!BG$12","v":0},{"$f":"BH821 * Discounting!BH$12","v":0},{"$f":"BI821 * Discounting!BI$12","v":0},{"$f":"BJ821 * Discounting!BJ$12","v":0},{"$f":"BK821 * Discounting!BK$12","v":0},{"$f":"BL821 * Discounting!BL$12","v":-171082078.22714034},{"$f":"BM821 * Discounting!BM$12","v":0},{"$f":"BN821 * Discounting!BN$12","v":0},{"$f":"BO821 * Discounting!BO$12","v":0},{"$f":"BP821 * Discounting!BP$12","v":0},{"$f":"BQ821 * Discounting!BQ$12","v":0},{"$f":"BR821 * Discounting!BR$12","v":0},{"$f":"BS821 * Discounting!BS$12","v":0},{"$f":"BT821 * Discounting!BT$12","v":0},{"$f":"BU821 * Discounting!BU$12","v":0},{"$f":"BV821 * Discounting!BV$12","v":0},{"$f":"BW821 * Discounting!BW$12","v":0},{"$f":"BX821 * Discounting!BX$12","v":0},{"$f":"BY821 * Discounting!BY$12","v":0},{"$f":"BZ821 * Discounting!BZ$12","v":0},{"$f":"CA821 * Discounting!CA$12","v":0},{"$f":"CB821 * Discounting!CB$12","v":0},{"$f":"CC821 * Discounting!CC$12","v":0},{"$f":"CD821 * Discounting!CD$12","v":0},{"$f":"CE821 * Discounting!CE$12","v":0},{"$f":"CF821 * Discounting!CF$12","v":0},{"$f":"CG821 * Discounting!CG$12","v":0},{"$f":"CH821 * Discounting!CH$12","v":0},{"$f":"CI821 * Discounting!CI$12","v":0},{"$f":"CJ821 * Discounting!CJ$12","v":0},{"$f":"CK821 * Discounting!CK$12","v":0},{"$f":"CL821 * Discounting!CL$12","v":0},{"$f":"CM821 * Discounting!CM$12","v":0},{"$f":"CN821 * Discounting!CN$12","v":0},{"$f":"CO821 * Discounting!CO$12","v":0},{"$f":"CP821 * Discounting!CP$12","v":0},{"$f":"CQ821 * Discounting!CQ$12","v":0},{"$f":"CR821 * Discounting!CR$12","v":0},{"$f":"CS821 * Discounting!CS$12","v":0},{"$f":"CT821 * Discounting!CT$12","v":0},{"$f":"CU821 * Discounting!CU$12","v":0},{"$f":"CV821 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Lender Post-Tax Return NPV\"&Inputs!C344*100","v":"Lender Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J825:CV825)","v":-35339745.909088187},null,{"$f":"J822 / Discounting!J$19","v":0},{"$f":"K822 / Discounting!K$19","v":0},{"$f":"L822 / Discounting!L$19","v":0},{"$f":"M822 / Discounting!M$19","v":0},{"$f":"N822 / Discounting!N$19","v":0},{"$f":"O822 / Discounting!O$19","v":0},{"$f":"P822 / Discounting!P$19","v":0},{"$f":"Q822 / Discounting!Q$19","v":0},{"$f":"R822 / Discounting!R$19","v":0},{"$f":"S822 / Discounting!S$19","v":0},{"$f":"T822 / Discounting!T$19","v":0},{"$f":"U822 / Discounting!U$19","v":0},{"$f":"V822 / Discounting!V$19","v":0},{"$f":"W822 / Discounting!W$19","v":0},{"$f":"X822 / Discounting!X$19","v":0},{"$f":"Y822 / Discounting!Y$19","v":0},{"$f":"Z822 / Discounting!Z$19","v":-126839357.56618968},{"$f":"AA822 / Discounting!AA$19","v":-460218286.12609744},{"$f":"AB822 / Discounting!AB$19","v":-528292566.31015992},{"$f":"AC822 / Discounting!AC$19","v":-599502678.37490594},{"$f":"AD822 / Discounting!AD$19","v":40846574.422122933},{"$f":"AE822 / Discounting!AE$19","v":298817329.45214343},{"$f":"AF822 / Discounting!AF$19","v":259946817.79968783},{"$f":"AG822 / Discounting!AG$19","v":226161397.34846276},{"$f":"AH822 / Discounting!AH$19","v":196793238.56601074},{"$f":"AI822 / Discounting!AI$19","v":171262450.63872141},{"$f":"AJ822 / Discounting!AJ$19","v":149065481.13855711},{"$f":"AK822 / Discounting!AK$19","v":50825762.289801143},{"$f":"AL822 / Discounting!AL$19","v":43123624.96476084},{"$f":"AM822 / Discounting!AM$19","v":36563693.213336363},{"$f":"AN822 / Discounting!AN$19","v":30979721.46378468},{"$f":"AO822 / Discounting!AO$19","v":74644227.24544543},{"$f":"AP822 / Discounting!AP$19","v":65035492.620285936},{"$f":"AQ822 / Discounting!AQ$19","v":56674681.371458858},{"$f":"AR822 / Discounting!AR$19","v":49398717.967427067},{"$f":"AS822 / Discounting!AS$19","v":0},{"$f":"AT822 / Discounting!AT$19","v":0},{"$f":"AU822 / Discounting!AU$19","v":0},{"$f":"AV822 / Discounting!AV$19","v":-20579286.472348012},{"$f":"AW822 / Discounting!AW$19","v":-18211757.940130983},{"$f":"AX822 / Discounting!AX$19","v":-16116599.947018569},{"$f":"AY822 / Discounting!AY$19","v":-14262477.829219973},{"$f":"AZ822 / Discounting!AZ$19","v":0},{"$f":"BA822 / Discounting!BA$19","v":0},{"$f":"BB822 / Discounting!BB$19","v":0},{"$f":"BC822 / Discounting!BC$19","v":0},{"$f":"BD822 / Discounting!BD$19","v":0},{"$f":"BE822 / Discounting!BE$19","v":0},{"$f":"BF822 / Discounting!BF$19","v":0},{"$f":"BG822 / Discounting!BG$19","v":0},{"$f":"BH822 / Discounting!BH$19","v":0},{"$f":"BI822 / Discounting!BI$19","v":0},{"$f":"BJ822 / Discounting!BJ$19","v":0},{"$f":"BK822 / Discounting!BK$19","v":0},{"$f":"BL822 / Discounting!BL$19","v":-1455945.8450240737},{"$f":"BM822 / Discounting!BM$19","v":0},{"$f":"BN822 / Discounting!BN$19","v":0},{"$f":"BO822 / Discounting!BO$19","v":0},{"$f":"BP822 / Discounting!BP$19","v":0},{"$f":"BQ822 / Discounting!BQ$19","v":0},{"$f":"BR822 / Discounting!BR$19","v":0},{"$f":"BS822 / Discounting!BS$19","v":0},{"$f":"BT822 / Discounting!BT$19","v":0},{"$f":"BU822 / Discounting!BU$19","v":0},{"$f":"BV822 / Discounting!BV$19","v":0},{"$f":"BW822 / Discounting!BW$19","v":0},{"$f":"BX822 / Discounting!BX$19","v":0},{"$f":"BY822 / Discounting!BY$19","v":0},{"$f":"BZ822 / Discounting!BZ$19","v":0},{"$f":"CA822 / Discounting!CA$19","v":0},{"$f":"CB822 / Discounting!CB$19","v":0},{"$f":"CC822 / Discounting!CC$19","v":0},{"$f":"CD822 / Discounting!CD$19","v":0},{"$f":"CE822 / Discounting!CE$19","v":0},{"$f":"CF822 / Discounting!CF$19","v":0},{"$f":"CG822 / Discounting!CG$19","v":0},{"$f":"CH822 / Discounting!CH$19","v":0},{"$f":"CI822 / Discounting!CI$19","v":0},{"$f":"CJ822 / Discounting!CJ$19","v":0},{"$f":"CK822 / Discounting!CK$19","v":0},{"$f":"CL822 / Discounting!CL$19","v":0},{"$f":"CM822 / Discounting!CM$19","v":0},{"$f":"CN822 / Discounting!CN$19","v":0},{"$f":"CO822 / Discounting!CO$19","v":0},{"$f":"CP822 / Discounting!CP$19","v":0},{"$f":"CQ822 / Discounting!CQ$19","v":0},{"$f":"CR822 / Discounting!CR$19","v":0},{"$f":"CS822 / Discounting!CS$19","v":0},{"$f":"CT822 / Discounting!CT$19","v":0},{"$f":"CU822 / Discounting!CU$19","v":0},{"$f":"CV822 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J826:CV826)","v":-35339745.909088187},null,{"$f":"J821 / Discounting!J$19","v":0},{"$f":"K821 / Discounting!K$19","v":0},{"$f":"L821 / Discounting!L$19","v":0},{"$f":"M821 / Discounting!M$19","v":0},{"$f":"N821 / Discounting!N$19","v":0},{"$f":"O821 / Discounting!O$19","v":0},{"$f":"P821 / Discounting!P$19","v":0},{"$f":"Q821 / Discounting!Q$19","v":0},{"$f":"R821 / Discounting!R$19","v":0},{"$f":"S821 / Discounting!S$19","v":0},{"$f":"T821 / Discounting!T$19","v":0},{"$f":"U821 / Discounting!U$19","v":0},{"$f":"V821 / Discounting!V$19","v":0},{"$f":"W821 / Discounting!W$19","v":0},{"$f":"X821 / Discounting!X$19","v":0},{"$f":"Y821 / Discounting!Y$19","v":0},{"$f":"Z821 / Discounting!Z$19","v":-126839357.56618968},{"$f":"AA821 / Discounting!AA$19","v":-460218286.12609744},{"$f":"AB821 / Discounting!AB$19","v":-528292566.31015992},{"$f":"AC821 / Discounting!AC$19","v":-599502678.37490594},{"$f":"AD821 / Discounting!AD$19","v":40846574.422122933},{"$f":"AE821 / Discounting!AE$19","v":298817329.45214343},{"$f":"AF821 / Discounting!AF$19","v":259946817.79968783},{"$f":"AG821 / Discounting!AG$19","v":226161397.34846276},{"$f":"AH821 / Discounting!AH$19","v":196793238.56601074},{"$f":"AI821 / Discounting!AI$19","v":171262450.63872141},{"$f":"AJ821 / Discounting!AJ$19","v":149065481.13855711},{"$f":"AK821 / Discounting!AK$19","v":50825762.289801143},{"$f":"AL821 / Discounting!AL$19","v":43123624.96476084},{"$f":"AM821 / Discounting!AM$19","v":36563693.213336363},{"$f":"AN821 / Discounting!AN$19","v":30979721.46378468},{"$f":"AO821 / Discounting!AO$19","v":74644227.24544543},{"$f":"AP821 / Discounting!AP$19","v":65035492.620285936},{"$f":"AQ821 / Discounting!AQ$19","v":56674681.371458858},{"$f":"AR821 / Discounting!AR$19","v":49398717.967427067},{"$f":"AS821 / Discounting!AS$19","v":0},{"$f":"AT821 / Discounting!AT$19","v":0},{"$f":"AU821 / Discounting!AU$19","v":0},{"$f":"AV821 / Discounting!AV$19","v":-20579286.472348012},{"$f":"AW821 / Discounting!AW$19","v":-18211757.940130983},{"$f":"AX821 / Discounting!AX$19","v":-16116599.947018569},{"$f":"AY821 / Discounting!AY$19","v":-14262477.829219973},{"$f":"AZ821 / Discounting!AZ$19","v":0},{"$f":"BA821 / Discounting!BA$19","v":0},{"$f":"BB821 / Discounting!BB$19","v":0},{"$f":"BC821 / Discounting!BC$19","v":0},{"$f":"BD821 / Discounting!BD$19","v":0},{"$f":"BE821 / Discounting!BE$19","v":0},{"$f":"BF821 / Discounting!BF$19","v":0},{"$f":"BG821 / Discounting!BG$19","v":0},{"$f":"BH821 / Discounting!BH$19","v":0},{"$f":"BI821 / Discounting!BI$19","v":0},{"$f":"BJ821 / Discounting!BJ$19","v":0},{"$f":"BK821 / Discounting!BK$19","v":0},{"$f":"BL821 / Discounting!BL$19","v":-1455945.8450240737},{"$f":"BM821 / Discounting!BM$19","v":0},{"$f":"BN821 / Discounting!BN$19","v":0},{"$f":"BO821 / Discounting!BO$19","v":0},{"$f":"BP821 / Discounting!BP$19","v":0},{"$f":"BQ821 / Discounting!BQ$19","v":0},{"$f":"BR821 / Discounting!BR$19","v":0},{"$f":"BS821 / Discounting!BS$19","v":0},{"$f":"BT821 / Discounting!BT$19","v":0},{"$f":"BU821 / Discounting!BU$19","v":0},{"$f":"BV821 / Discounting!BV$19","v":0},{"$f":"BW821 / Discounting!BW$19","v":0},{"$f":"BX821 / Discounting!BX$19","v":0},{"$f":"BY821 / Discounting!BY$19","v":0},{"$f":"BZ821 / Discounting!BZ$19","v":0},{"$f":"CA821 / Discounting!CA$19","v":0},{"$f":"CB821 / Discounting!CB$19","v":0},{"$f":"CC821 / Discounting!CC$19","v":0},{"$f":"CD821 / Discounting!CD$19","v":0},{"$f":"CE821 / Discounting!CE$19","v":0},{"$f":"CF821 / Discounting!CF$19","v":0},{"$f":"CG821 / Discounting!CG$19","v":0},{"$f":"CH821 / Discounting!CH$19","v":0},{"$f":"CI821 / Discounting!CI$19","v":0},{"$f":"CJ821 / Discounting!CJ$19","v":0},{"$f":"CK821 / Discounting!CK$19","v":0},{"$f":"CL821 / Discounting!CL$19","v":0},{"$f":"CM821 / Discounting!CM$19","v":0},{"$f":"CN821 / Discounting!CN$19","v":0},{"$f":"CO821 / Discounting!CO$19","v":0},{"$f":"CP821 / Discounting!CP$19","v":0},{"$f":"CQ821 / Discounting!CQ$19","v":0},{"$f":"CR821 / Discounting!CR$19","v":0},{"$f":"CS821 / Discounting!CS$19","v":0},{"$f":"CT821 / Discounting!CT$19","v":0},{"$f":"CU821 / Discounting!CU$19","v":0},{"$f":"CV821 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J827:CV827)","v":-19180998.227853671},null,{"$f":"J821 / Discounting!J$20","v":0},{"$f":"K821 / Discounting!K$20","v":0},{"$f":"L821 / Discounting!L$20","v":0},{"$f":"M821 / Discounting!M$20","v":0},{"$f":"N821 / Discounting!N$20","v":0},{"$f":"O821 / Discounting!O$20","v":0},{"$f":"P821 / Discounting!P$20","v":0},{"$f":"Q821 / Discounting!Q$20","v":0},{"$f":"R821 / Discounting!R$20","v":0},{"$f":"S821 / Discounting!S$20","v":0},{"$f":"T821 / Discounting!T$20","v":0},{"$f":"U821 / Discounting!U$20","v":0},{"$f":"V821 / Discounting!V$20","v":0},{"$f":"W821 / Discounting!W$20","v":0},{"$f":"X821 / Discounting!X$20","v":0},{"$f":"Y821 / Discounting!Y$20","v":0},{"$f":"Z821 / Discounting!Z$20","v":-68843321.594836295},{"$f":"AA821 / Discounting!AA$20","v":-249788047.52357656},{"$f":"AB821 / Discounting!AB$20","v":-286736039.47948682},{"$f":"AC821 / Discounting!AC$20","v":-325386035.34626192},{"$f":"AD821 / Discounting!AD$20","v":22169884.119148158},{"$f":"AE821 / Discounting!AE$20","v":162186074.60897148},{"$f":"AF821 / Discounting!AF$20","v":141088718.19221884},{"$f":"AG821 / Discounting!AG$20","v":122751345.55039749},{"$f":"AH821 / Discounting!AH$20","v":106811485.5692122},{"$f":"AI821 / Discounting!AI$20","v":92954396.747781113},{"$f":"AJ821 / Discounting!AJ$20","v":80906771.002490252},{"$f":"AK821 / Discounting!AK$20","v":27586187.487535652},{"$f":"AL821 / Discounting!AL$20","v":23405775.925937817},{"$f":"AM821 / Discounting!AM$20","v":19845307.788373917},{"$f":"AN821 / Discounting!AN$20","v":16814551.638964515},{"$f":"AO821 / Discounting!AO$20","v":40513896.002466254},{"$f":"AP821 / Discounting!AP$20","v":35298659.812279001},{"$f":"AQ821 / Discounting!AQ$20","v":30760746.433962151},{"$f":"AR821 / Discounting!AR$20","v":26811645.002455525},{"$f":"AS821 / Discounting!AS$20","v":0},{"$f":"AT821 / Discounting!AT$20","v":0},{"$f":"AU821 / Discounting!AU$20","v":0},{"$f":"AV821 / Discounting!AV$20","v":-11169612.208645923},{"$f":"AW821 / Discounting!AW$20","v":-9884612.5740229394},{"$f":"AX821 / Discounting!AX$20","v":-8747444.7557725143},{"$f":"AY821 / Discounting!AY$20","v":-7741101.5537809869},{"$f":"AZ821 / Discounting!AZ$20","v":0},{"$f":"BA821 / Discounting!BA$20","v":0},{"$f":"BB821 / Discounting!BB$20","v":0},{"$f":"BC821 / Discounting!BC$20","v":0},{"$f":"BD821 / Discounting!BD$20","v":0},{"$f":"BE821 / Discounting!BE$20","v":0},{"$f":"BF821 / Discounting!BF$20","v":0},{"$f":"BG821 / Discounting!BG$20","v":0},{"$f":"BH821 / Discounting!BH$20","v":0},{"$f":"BI821 / Discounting!BI$20","v":0},{"$f":"BJ821 / Discounting!BJ$20","v":0},{"$f":"BK821 / Discounting!BK$20","v":0},{"$f":"BL821 / Discounting!BL$20","v":-790229.07366392936},{"$f":"BM821 / Discounting!BM$20","v":0},{"$f":"BN821 / Discounting!BN$20","v":0},{"$f":"BO821 / Discounting!BO$20","v":0},{"$f":"BP821 / Discounting!BP$20","v":0},{"$f":"BQ821 / Discounting!BQ$20","v":0},{"$f":"BR821 / Discounting!BR$20","v":0},{"$f":"BS821 / Discounting!BS$20","v":0},{"$f":"BT821 / Discounting!BT$20","v":0},{"$f":"BU821 / Discounting!BU$20","v":0},{"$f":"BV821 / Discounting!BV$20","v":0},{"$f":"BW821 / Discounting!BW$20","v":0},{"$f":"BX821 / Discounting!BX$20","v":0},{"$f":"BY821 / Discounting!BY$20","v":0},{"$f":"BZ821 / Discounting!BZ$20","v":0},{"$f":"CA821 / Discounting!CA$20","v":0},{"$f":"CB821 / Discounting!CB$20","v":0},{"$f":"CC821 / Discounting!CC$20","v":0},{"$f":"CD821 / Discounting!CD$20","v":0},{"$f":"CE821 / Discounting!CE$20","v":0},{"$f":"CF821 / Discounting!CF$20","v":0},{"$f":"CG821 / Discounting!CG$20","v":0},{"$f":"CH821 / Discounting!CH$20","v":0},{"$f":"CI821 / Discounting!CI$20","v":0},{"$f":"CJ821 / Discounting!CJ$20","v":0},{"$f":"CK821 / Discounting!CK$20","v":0},{"$f":"CL821 / Discounting!CL$20","v":0},{"$f":"CM821 / Discounting!CM$20","v":0},{"$f":"CN821 / Discounting!CN$20","v":0},{"$f":"CO821 / Discounting!CO$20","v":0},{"$f":"CP821 / Discounting!CP$20","v":0},{"$f":"CQ821 / Discounting!CQ$20","v":0},{"$f":"CR821 / Discounting!CR$20","v":0},{"$f":"CS821 / Discounting!CS$20","v":0},{"$f":"CT821 / Discounting!CT$20","v":0},{"$f":"CU821 / Discounting!CU$20","v":0},{"$f":"CV821 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J830:CV830), \"Null\")","v":0.12624199969349914},null,{"$f":"J822","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-143328474.04979432,-587652729.55441368,-762271759.05123055,-977473296.21460128,75257165.669214815,622123262.7628305,611552308.18060696,601237453.44062448,591175141.7640388,581361930.0563674,571794487.99669313,220305440.7299943,211219993.88834715,202370994.12688544,193755554.260261,527535052.63984126,519378506.77184367,511447511.5365746,503739612.92343229,0,0,0,-342164156.45428073,-342164156.45428067,-342164156.45428067,-342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,-171082078.22714034,{"$f":"BM822","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC822","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J831:CV831), \"Null\")","v":0.12624199969349914},null,{"$f":"J821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-143328474.04979432,-587652729.55441368,-762271759.05123055,-977473296.21460128,75257165.669214815,622123262.7628305,611552308.18060696,601237453.44062448,591175141.7640388,581361930.0563674,571794487.99669313,220305440.7299943,211219993.88834715,202370994.12688544,193755554.260261,527535052.63984126,519378506.77184367,511447511.5365746,503739612.92343229,0,0,0,-342164156.45428073,-342164156.45428067,-342164156.45428067,-342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,-171082078.22714034,{"$f":"BM821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Contractor and Lender Return (Real)"]
[]
[{"$nulls":4},"Contractor Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J835:CV835)","v":4762197382.5833359},null,{"$f":"J802","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-1144481.4513010813,-62548529.517013744,-252951209.65073097,-327766367.16927755,-419974450.90307176,-504585186.48630047,161185318.52890933,{"$f":"AF802","v":174044354.88711989},186651253.2775228,199010957.5818392,201913100.46607268,213792862.38871408,78797906.465520382,90216362.754102707,94408323.622358084,16610554.432694674,161425027.34801483,148822221.27063441,5778820.4965016842,-28043911.578858256,389793998.07431042,360850741.24272722,350386583.20175481,354018571.13937891,377313933.28516471,394681998.03212333,418906207.57772303,441674373.76841223,418373205.24540031,395528922.37970227,372702236.37587303,350430715.01383638,350435150.49620652,350439499.00833392,363711947.57404029,148406854.42882246,40530471.454145759,43320894.904486671,41456796.528453395,{"$f":"BL802","v":165987822.70674962},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J836:CV836)","v":2533789453.833252},null,{"$f":"J821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-143328474.04979432,-587652729.55441368,-762271759.05123055,-977473296.21460128,75257165.669214815,622123262.7628305,611552308.18060696,601237453.44062448,591175141.7640388,581361930.0563674,571794487.99669313,220305440.7299943,211219993.88834715,202370994.12688544,193755554.260261,527535052.63984126,519378506.77184367,511447511.5365746,503739612.92343229,0,0,0,-342164156.45428073,-342164156.45428067,-342164156.45428067,-342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,-171082078.22714034,{"$f":"BM821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J838:CV838)","v":7295986836.4165888},null,{"$f":"SUM(J835:J836)","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-1144481.4513010813,-205877003.56680804,-840603939.20514464,-1090038126.2205081,-1397447747.1176729,-429328020.81708562,783308581.29173982,785596663.06772685,787888706.71814728,790186099.34587801,783275030.52244008,785587350.38540721,299103347.19551468,301436356.64244986,296779317.7492435,210366108.69295567,688960079.98785615,668200728.04247808,517226332.03307629,475695701.34457403,389793998.07431042,360850741.24272722,350386583.20175481,11854414.685098171,35149776.830884039,52517841.577842653,76742051.123442352,441674373.76841223,418373205.24540031,395528922.37970227,372702236.37587303,350430715.01383638,350435150.49620652,350439499.00833392,363711947.57404029,148406854.42882246,40530471.454145759,43320894.904486671,41456796.528453395,-5094255.5203907192,{"$f":"SUM(BM835:BM836)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC835:CC836)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J839:CV839)","v":8798383303.0343494},null,{"$f":"J838 * Discounting!J$12","v":0},{"$f":"K838 * Discounting!K$12","v":0},{"$f":"L838 * Discounting!L$12","v":0},{"$f":"M838 * Discounting!M$12","v":0},{"$f":"N838 * Discounting!N$12","v":0},{"$f":"O838 * Discounting!O$12","v":0},{"$f":"P838 * Discounting!P$12","v":0},{"$f":"Q838 * Discounting!Q$12","v":0},{"$f":"R838 * Discounting!R$12","v":0},{"$f":"S838 * Discounting!S$12","v":0},{"$f":"T838 * Discounting!T$12","v":0},{"$f":"U838 * Discounting!U$12","v":0},{"$f":"V838 * Discounting!V$12","v":0},{"$f":"W838 * Discounting!W$12","v":0},{"$f":"X838 * Discounting!X$12","v":0},{"$f":"Y838 * Discounting!Y$12","v":-1144481.4513010813},{"$f":"Z838 * Discounting!Z$12","v":-205877003.56680804},{"$f":"AA838 * Discounting!AA$12","v":-840603939.20514464},{"$f":"AB838 * Discounting!AB$12","v":-1090038126.2205081},{"$f":"AC838 * Discounting!AC$12","v":-1397447747.1176729},{"$f":"AD838 * Discounting!AD$12","v":-429328020.81708562},{"$f":"AE838 * Discounting!AE$12","v":783308581.29173982},{"$f":"AF838 * Discounting!AF$12","v":785596663.06772685},{"$f":"AG838 * Discounting!AG$12","v":787888706.71814728},{"$f":"AH838 * Discounting!AH$12","v":790186099.34587801},{"$f":"AI838 * Discounting!AI$12","v":783275030.52244008},{"$f":"AJ838 * Discounting!AJ$12","v":785587350.38540721},{"$f":"AK838 * Discounting!AK$12","v":299103347.19551468},{"$f":"AL838 * Discounting!AL$12","v":301436356.64244986},{"$f":"AM838 * Discounting!AM$12","v":296779317.7492435},{"$f":"AN838 * Discounting!AN$12","v":210366108.69295567},{"$f":"AO838 * Discounting!AO$12","v":688960079.98785615},{"$f":"AP838 * Discounting!AP$12","v":668200728.04247808},{"$f":"AQ838 * Discounting!AQ$12","v":517226332.03307629},{"$f":"AR838 * Discounting!AR$12","v":475695701.34457403},{"$f":"AS838 * Discounting!AS$12","v":389793998.07431042},{"$f":"AT838 * Discounting!AT$12","v":360850741.24272722},{"$f":"AU838 * Discounting!AU$12","v":350386583.20175481},{"$f":"AV838 * Discounting!AV$12","v":11854414.685098171},{"$f":"AW838 * Discounting!AW$12","v":35149776.830884039},{"$f":"AX838 * Discounting!AX$12","v":52517841.577842653},{"$f":"AY838 * Discounting!AY$12","v":76742051.123442352},{"$f":"AZ838 * Discounting!AZ$12","v":441674373.76841223},{"$f":"BA838 * Discounting!BA$12","v":418373205.24540031},{"$f":"BB838 * Discounting!BB$12","v":395528922.37970227},{"$f":"BC838 * Discounting!BC$12","v":372702236.37587303},{"$f":"BD838 * Discounting!BD$12","v":350430715.01383638},{"$f":"BE838 * Discounting!BE$12","v":350435150.49620652},{"$f":"BF838 * Discounting!BF$12","v":350439499.00833392},{"$f":"BG838 * Discounting!BG$12","v":363711947.57404029},{"$f":"BH838 * Discounting!BH$12","v":148406854.42882246},{"$f":"BI838 * Discounting!BI$12","v":40530471.454145759},{"$f":"BJ838 * Discounting!BJ$12","v":43320894.904486671},{"$f":"BK838 * Discounting!BK$12","v":41456796.528453395},{"$f":"BL838 * Discounting!BL$12","v":-5094255.5203907192},{"$f":"BM838 * Discounting!BM$12","v":0},{"$f":"BN838 * Discounting!BN$12","v":0},{"$f":"BO838 * Discounting!BO$12","v":0},{"$f":"BP838 * Discounting!BP$12","v":0},{"$f":"BQ838 * Discounting!BQ$12","v":0},{"$f":"BR838 * Discounting!BR$12","v":0},{"$f":"BS838 * Discounting!BS$12","v":0},{"$f":"BT838 * Discounting!BT$12","v":0},{"$f":"BU838 * Discounting!BU$12","v":0},{"$f":"BV838 * Discounting!BV$12","v":0},{"$f":"BW838 * Discounting!BW$12","v":0},{"$f":"BX838 * Discounting!BX$12","v":0},{"$f":"BY838 * Discounting!BY$12","v":0},{"$f":"BZ838 * Discounting!BZ$12","v":0},{"$f":"CA838 * Discounting!CA$12","v":0},{"$f":"CB838 * Discounting!CB$12","v":0},{"$f":"CC838 * Discounting!CC$12","v":0},{"$f":"CD838 * Discounting!CD$12","v":0},{"$f":"CE838 * Discounting!CE$12","v":0},{"$f":"CF838 * Discounting!CF$12","v":0},{"$f":"CG838 * Discounting!CG$12","v":0},{"$f":"CH838 * Discounting!CH$12","v":0},{"$f":"CI838 * Discounting!CI$12","v":0},{"$f":"CJ838 * Discounting!CJ$12","v":0},{"$f":"CK838 * Discounting!CK$12","v":0},{"$f":"CL838 * Discounting!CL$12","v":0},{"$f":"CM838 * Discounting!CM$12","v":0},{"$f":"CN838 * Discounting!CN$12","v":0},{"$f":"CO838 * Discounting!CO$12","v":0},{"$f":"CP838 * Discounting!CP$12","v":0},{"$f":"CQ838 * Discounting!CQ$12","v":0},{"$f":"CR838 * Discounting!CR$12","v":0},{"$f":"CS838 * Discounting!CS$12","v":0},{"$f":"CT838 * Discounting!CT$12","v":0},{"$f":"CU838 * Discounting!CU$12","v":0},{"$f":"CV838 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor and Lender Return NPV\"&Inputs!C344*100","v":"Contractor and Lender Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J842:CV842)","v":-304408462.43122441},null,{"$f":"J839 / Discounting!J$19","v":0},{"$f":"K839 / Discounting!K$19","v":0},{"$f":"L839 / Discounting!L$19","v":0},{"$f":"M839 / Discounting!M$19","v":0},{"$f":"N839 / Discounting!N$19","v":0},{"$f":"O839 / Discounting!O$19","v":0},{"$f":"P839 / Discounting!P$19","v":0},{"$f":"Q839 / Discounting!Q$19","v":0},{"$f":"R839 / Discounting!R$19","v":0},{"$f":"S839 / Discounting!S$19","v":0},{"$f":"T839 / Discounting!T$19","v":0},{"$f":"U839 / Discounting!U$19","v":0},{"$f":"V839 / Discounting!V$19","v":0},{"$f":"W839 / Discounting!W$19","v":0},{"$f":"X839 / Discounting!X$19","v":0},{"$f":"Y839 / Discounting!Y$19","v":-1144481.4513010813},{"$f":"Z839 / Discounting!Z$19","v":-182192038.55469739},{"$f":"AA839 / Discounting!AA$19","v":-658316187.0194571},{"$f":"AB839 / Discounting!AB$19","v":-755451100.2659986},{"$f":"AC839 / Discounting!AC$19","v":-857080874.26062274},{"$f":"AD839 / Discounting!AD$19","v":-233022049.10145134},{"$f":"AE839 / Discounting!AE$19","v":376237624.29179084},{"$f":"AF839 / Discounting!AF$19","v":333926223.32838899},{"$f":"AG839 / Discounting!AG$19","v":296372106.97162032},{"$f":"AH839 / Discounting!AH$19","v":263040968.0219374},{"$f":"AI839 / Discounting!AI$19","v":230743697.37004617},{"$f":"AJ839 / Discounting!AJ$19","v":204800778.63612115},{"$f":"AK839 / Discounting!AK$19","v":69004903.257358968},{"$f":"AL839 / Discounting!AL$19","v":61542603.781459764},{"$f":"AM839 / Discounting!AM$19","v":53621063.498076603},{"$f":"AN839 / Discounting!AN$19","v":33635595.519362435},{"$f":"AO839 / Discounting!AO$19","v":97485261.91066958},{"$f":"AP839 / Discounting!AP$19","v":83670700.560133636},{"$f":"AQ839 / Discounting!AQ$19","v":57315045.833020359},{"$f":"AR839 / Discounting!AR$19","v":46648620.013550147},{"$f":"AS839 / Discounting!AS$19","v":33827217.67229972},{"$f":"AT839 / Discounting!AT$19","v":27712792.41059592},{"$f":"AU839 / Discounting!AU$19","v":23813416.693153068},{"$f":"AV839 / Discounting!AV$19","v":712977.6487831542},{"$f":"AW839 / Discounting!AW$19","v":1870854.1360007082},{"$f":"AX839 / Discounting!AX$19","v":2473692.8951355079},{"$f":"AY839 / Discounting!AY$19","v":3198849.9732385366},{"$f":"AZ839 / Discounting!AZ$19","v":16292368.631862337},{"$f":"BA839 / Discounting!BA$19","v":13657381.619116949},{"$f":"BB839 / Discounting!BB$19","v":11426241.135419888},{"$f":"BC839 / Discounting!BC$19","v":9528152.3840339463},{"$f":"BD839 / Discounting!BD$19","v":7928123.6836642744},{"$f":"BE839 / Discounting!BE$19","v":7016127.4617291903},{"$f":"BF839 / Discounting!BF$19","v":6209039.4018592602},{"$f":"BG839 / Discounting!BG$19","v":5702830.8329051305},{"$f":"BH839 / Discounting!BH$19","v":2059246.9818668438},{"$f":"BI839 / Discounting!BI$19","v":497688.59675052878},{"$f":"BJ839 / Discounting!BJ$19","v":470755.07497850922},{"$f":"BK839 / Discounting!BK$19","v":398671.22228913516},{"$f":"BL839 / Discounting!BL$19","v":-43353.226914607338},{"$f":"BM839 / Discounting!BM$19","v":0},{"$f":"BN839 / Discounting!BN$19","v":0},{"$f":"BO839 / Discounting!BO$19","v":0},{"$f":"BP839 / Discounting!BP$19","v":0},{"$f":"BQ839 / Discounting!BQ$19","v":0},{"$f":"BR839 / Discounting!BR$19","v":0},{"$f":"BS839 / Discounting!BS$19","v":0},{"$f":"BT839 / Discounting!BT$19","v":0},{"$f":"BU839 / Discounting!BU$19","v":0},{"$f":"BV839 / Discounting!BV$19","v":0},{"$f":"BW839 / Discounting!BW$19","v":0},{"$f":"BX839 / Discounting!BX$19","v":0},{"$f":"BY839 / Discounting!BY$19","v":0},{"$f":"BZ839 / Discounting!BZ$19","v":0},{"$f":"CA839 / Discounting!CA$19","v":0},{"$f":"CB839 / Discounting!CB$19","v":0},{"$f":"CC839 / Discounting!CC$19","v":0},{"$f":"CD839 / Discounting!CD$19","v":0},{"$f":"CE839 / Discounting!CE$19","v":0},{"$f":"CF839 / Discounting!CF$19","v":0},{"$f":"CG839 / Discounting!CG$19","v":0},{"$f":"CH839 / Discounting!CH$19","v":0},{"$f":"CI839 / Discounting!CI$19","v":0},{"$f":"CJ839 / Discounting!CJ$19","v":0},{"$f":"CK839 / Discounting!CK$19","v":0},{"$f":"CL839 / Discounting!CL$19","v":0},{"$f":"CM839 / Discounting!CM$19","v":0},{"$f":"CN839 / Discounting!CN$19","v":0},{"$f":"CO839 / Discounting!CO$19","v":0},{"$f":"CP839 / Discounting!CP$19","v":0},{"$f":"CQ839 / Discounting!CQ$19","v":0},{"$f":"CR839 / Discounting!CR$19","v":0},{"$f":"CS839 / Discounting!CS$19","v":0},{"$f":"CT839 / Discounting!CT$19","v":0},{"$f":"CU839 / Discounting!CU$19","v":0},{"$f":"CV839 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J843:CV843)","v":-1806804929.0489857},null,{"$f":"J838 / Discounting!J$19","v":-375182849.16299921},{"$f":"K838 / Discounting!K$19","v":-375179263.88529336},{"$f":"L838 / Discounting!L$19","v":-225175748.90715033},{"$f":"M838 / Discounting!M$19","v":-225172302.8501474},{"$f":"N838 / Discounting!N$19","v":-150168924.36288959},{"$f":"O838 / Discounting!O$19","v":-75165612.120480001},{"$f":"P838 / Discounting!P$19","v":-75162364.824000001},{"$f":"Q838 / Discounting!Q$19","v":-159181.19999999995},{"$f":"R838 / Discounting!R$19","v":-156059.99999999994},{"$f":"S838 / Discounting!S$19","v":-152999.99999999994},{"$f":"T838 / Discounting!T$19","v":-149999.99999999994},{"$f":"U838 / Discounting!U$19","v":-147058.82352941169},{"$f":"V838 / Discounting!V$19","v":-144175.31718569776},{"$f":"W838 / Discounting!W$19","v":-141348.35018205663},{"$f":"X838 / Discounting!X$19","v":-138576.81390397708},{"$f":"Y838 / Discounting!Y$19","v":-1144481.4513010813},{"$f":"Z838 / Discounting!Z$19","v":-182192038.55469739},{"$f":"AA838 / Discounting!AA$19","v":-658316187.0194571},{"$f":"AB838 / Discounting!AB$19","v":-755451100.2659986},{"$f":"AC838 / Discounting!AC$19","v":-857080874.26062274},{"$f":"AD838 / Discounting!AD$19","v":-233022049.10145134},{"$f":"AE838 / Discounting!AE$19","v":376237624.29179084},{"$f":"AF838 / Discounting!AF$19","v":333926223.32838899},{"$f":"AG838 / Discounting!AG$19","v":296372106.97162032},{"$f":"AH838 / Discounting!AH$19","v":263040968.0219374},{"$f":"AI838 / Discounting!AI$19","v":230743697.37004617},{"$f":"AJ838 / Discounting!AJ$19","v":204800778.63612115},{"$f":"AK838 / Discounting!AK$19","v":69004903.257358968},{"$f":"AL838 / Discounting!AL$19","v":61542603.781459764},{"$f":"AM838 / Discounting!AM$19","v":53621063.498076603},{"$f":"AN838 / Discounting!AN$19","v":33635595.519362435},{"$f":"AO838 / Discounting!AO$19","v":97485261.91066958},{"$f":"AP838 / Discounting!AP$19","v":83670700.560133636},{"$f":"AQ838 / Discounting!AQ$19","v":57315045.833020359},{"$f":"AR838 / Discounting!AR$19","v":46648620.013550147},{"$f":"AS838 / Discounting!AS$19","v":33827217.67229972},{"$f":"AT838 / Discounting!AT$19","v":27712792.41059592},{"$f":"AU838 / Discounting!AU$19","v":23813416.693153068},{"$f":"AV838 / Discounting!AV$19","v":712977.6487831542},{"$f":"AW838 / Discounting!AW$19","v":1870854.1360007082},{"$f":"AX838 / Discounting!AX$19","v":2473692.8951355079},{"$f":"AY838 / Discounting!AY$19","v":3198849.9732385366},{"$f":"AZ838 / Discounting!AZ$19","v":16292368.631862337},{"$f":"BA838 / Discounting!BA$19","v":13657381.619116949},{"$f":"BB838 / Discounting!BB$19","v":11426241.135419888},{"$f":"BC838 / Discounting!BC$19","v":9528152.3840339463},{"$f":"BD838 / Discounting!BD$19","v":7928123.6836642744},{"$f":"BE838 / Discounting!BE$19","v":7016127.4617291903},{"$f":"BF838 / Discounting!BF$19","v":6209039.4018592602},{"$f":"BG838 / Discounting!BG$19","v":5702830.8329051305},{"$f":"BH838 / Discounting!BH$19","v":2059246.9818668438},{"$f":"BI838 / Discounting!BI$19","v":497688.59675052878},{"$f":"BJ838 / Discounting!BJ$19","v":470755.07497850922},{"$f":"BK838 / Discounting!BK$19","v":398671.22228913516},{"$f":"BL838 / Discounting!BL$19","v":-43353.226914607338},{"$f":"BM838 / Discounting!BM$19","v":0},{"$f":"BN838 / Discounting!BN$19","v":0},{"$f":"BO838 / Discounting!BO$19","v":0},{"$f":"BP838 / Discounting!BP$19","v":0},{"$f":"BQ838 / Discounting!BQ$19","v":0},{"$f":"BR838 / Discounting!BR$19","v":0},{"$f":"BS838 / Discounting!BS$19","v":0},{"$f":"BT838 / Discounting!BT$19","v":0},{"$f":"BU838 / Discounting!BU$19","v":0},{"$f":"BV838 / Discounting!BV$19","v":0},{"$f":"BW838 / Discounting!BW$19","v":0},{"$f":"BX838 / Discounting!BX$19","v":0},{"$f":"BY838 / Discounting!BY$19","v":0},{"$f":"BZ838 / Discounting!BZ$19","v":0},{"$f":"CA838 / Discounting!CA$19","v":0},{"$f":"CB838 / Discounting!CB$19","v":0},{"$f":"CC838 / Discounting!CC$19","v":0},{"$f":"CD838 / Discounting!CD$19","v":0},{"$f":"CE838 / Discounting!CE$19","v":0},{"$f":"CF838 / Discounting!CF$19","v":0},{"$f":"CG838 / Discounting!CG$19","v":0},{"$f":"CH838 / Discounting!CH$19","v":0},{"$f":"CI838 / Discounting!CI$19","v":0},{"$f":"CJ838 / Discounting!CJ$19","v":0},{"$f":"CK838 / Discounting!CK$19","v":0},{"$f":"CL838 / Discounting!CL$19","v":0},{"$f":"CM838 / Discounting!CM$19","v":0},{"$f":"CN838 / Discounting!CN$19","v":0},{"$f":"CO838 / Discounting!CO$19","v":0},{"$f":"CP838 / Discounting!CP$19","v":0},{"$f":"CQ838 / Discounting!CQ$19","v":0},{"$f":"CR838 / Discounting!CR$19","v":0},{"$f":"CS838 / Discounting!CS$19","v":0},{"$f":"CT838 / Discounting!CT$19","v":0},{"$f":"CU838 / Discounting!CU$19","v":0},{"$f":"CV838 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J844:CV844)","v":-1667472029.1253166},null,{"$f":"J838 / Discounting!J$20","v":-375182849.16299921},{"$f":"K838 / Discounting!K$20","v":-375179263.88529336},{"$f":"L838 / Discounting!L$20","v":-225175748.90715033},{"$f":"M838 / Discounting!M$20","v":-225172302.8501474},{"$f":"N838 / Discounting!N$20","v":-150168924.36288959},{"$f":"O838 / Discounting!O$20","v":-75165612.120480001},{"$f":"P838 / Discounting!P$20","v":-75162364.824000001},{"$f":"Q838 / Discounting!Q$20","v":-159181.19999999995},{"$f":"R838 / Discounting!R$20","v":-156059.99999999994},{"$f":"S838 / Discounting!S$20","v":-152999.99999999994},{"$f":"T838 / Discounting!T$20","v":-149999.99999999994},{"$f":"U838 / Discounting!U$20","v":-130140.55179593957},{"$f":"V838 / Discounting!V$20","v":-112910.42147834426},{"$f":"W838 / Discounting!W$20","v":-97961.497031358915},{"$f":"X838 / Discounting!X$20","v":-84991.755189449003},{"$f":"Y838 / Discounting!Y$20","v":-621178.67926073098},{"$f":"Z838 / Discounting!Z$20","v":-98886539.18555665},{"$f":"AA838 / Discounting!AA$20","v":-357307651.53408158},{"$f":"AB838 / Discounting!AB$20","v":-410028590.83108634},{"$f":"AC838 / Discounting!AC$20","v":-465189160.46004701},{"$f":"AD838 / Discounting!AD$20","v":-126475032.45676409},{"$f":"AE838 / Discounting!AE$20","v":204206708.88119695},{"$f":"AF838 / Discounting!AF$20","v":181241775.60225394},{"$f":"AG838 / Discounting!AG$20","v":160858905.81193835},{"$f":"AH838 / Discounting!AH$20","v":142768098.96881974},{"$f":"AI838 / Discounting!AI$20","v":125238434.41684236},{"$f":"AJ838 / Discounting!AJ$20","v":111157657.50517833},{"$f":"AK838 / Discounting!AK$20","v":37453096.875612296},{"$f":"AL838 / Discounting!AL$20","v":33402859.689664528},{"$f":"AM838 / Discounting!AM$20","v":29103364.992438424},{"$f":"AN838 / Discounting!AN$20","v":18256053.671392493},{"$f":"AO838 / Discounting!AO$20","v":52911094.515524507},{"$f":"AP838 / Discounting!AP$20","v":45413104.081047162},{"$f":"AQ838 / Discounting!AQ$20","v":31108310.608135592},{"$f":"AR838 / Discounting!AR$20","v":25319002.013017077},{"$f":"AS838 / Discounting!AS$20","v":18360058.498856813},{"$f":"AT838 / Discounting!AT$20","v":15041393.435141044},{"$f":"AU838 / Discounting!AU$20","v":12924968.520303959},{"$f":"AV838 / Discounting!AV$20","v":386975.70302258205},{"$f":"AW838 / Discounting!AW$20","v":1015424.6711200479},{"$f":"AX838 / Discounting!AX$20","v":1342621.3974460389},{"$f":"AY838 / Discounting!AY$20","v":1736207.606746786},{"$f":"AZ838 / Discounting!AZ$20","v":8842844.9559090249},{"$f":"BA838 / Discounting!BA$20","v":7412679.57351196},{"$f":"BB838 / Discounting!BB$20","v":6201705.9073747648},{"$f":"BC838 / Discounting!BC$20","v":5171499.3781512575},{"$f":"BD838 / Discounting!BD$20","v":4303067.9031413337},{"$f":"BE838 / Discounting!BE$20","v":3808072.8920921087},{"$f":"BF838 / Discounting!BF$20","v":3370017.8283711867},{"$f":"BG838 / Discounting!BG$20","v":3095268.0978832715},{"$f":"BH838 / Discounting!BH$20","v":1117676.7600851059},{"$f":"BI838 / Discounting!BI$20","v":270125.43091997242},{"$f":"BJ838 / Discounting!BJ$20","v":255506.99436675131},{"$f":"BK838 / Discounting!BK$20","v":216382.76709447295},{"$f":"BL838 / Discounting!BL$20","v":-23530.394665541851},{"$f":"BM838 / Discounting!BM$20","v":0},{"$f":"BN838 / Discounting!BN$20","v":0},{"$f":"BO838 / Discounting!BO$20","v":0},{"$f":"BP838 / Discounting!BP$20","v":0},{"$f":"BQ838 / Discounting!BQ$20","v":0},{"$f":"BR838 / Discounting!BR$20","v":0},{"$f":"BS838 / Discounting!BS$20","v":0},{"$f":"BT838 / Discounting!BT$20","v":0},{"$f":"BU838 / Discounting!BU$20","v":0},{"$f":"BV838 / Discounting!BV$20","v":0},{"$f":"BW838 / Discounting!BW$20","v":0},{"$f":"BX838 / Discounting!BX$20","v":0},{"$f":"BY838 / Discounting!BY$20","v":0},{"$f":"BZ838 / Discounting!BZ$20","v":0},{"$f":"CA838 / Discounting!CA$20","v":0},{"$f":"CB838 / Discounting!CB$20","v":0},{"$f":"CC838 / Discounting!CC$20","v":0},{"$f":"CD838 / Discounting!CD$20","v":0},{"$f":"CE838 / Discounting!CE$20","v":0},{"$f":"CF838 / Discounting!CF$20","v":0},{"$f":"CG838 / Discounting!CG$20","v":0},{"$f":"CH838 / Discounting!CH$20","v":0},{"$f":"CI838 / Discounting!CI$20","v":0},{"$f":"CJ838 / Discounting!CJ$20","v":0},{"$f":"CK838 / Discounting!CK$20","v":0},{"$f":"CL838 / Discounting!CL$20","v":0},{"$f":"CM838 / Discounting!CM$20","v":0},{"$f":"CN838 / Discounting!CN$20","v":0},{"$f":"CO838 / Discounting!CO$20","v":0},{"$f":"CP838 / Discounting!CP$20","v":0},{"$f":"CQ838 / Discounting!CQ$20","v":0},{"$f":"CR838 / Discounting!CR$20","v":0},{"$f":"CS838 / Discounting!CS$20","v":0},{"$f":"CT838 / Discounting!CT$20","v":0},{"$f":"CU838 / Discounting!CU$20","v":0},{"$f":"CV838 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J847:CV847), \"Null\")","v":0.11328040210251267},null,{"$f":"J839","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1144481.4513010813,-205877003.56680804,-840603939.20514464,-1090038126.2205081,-1397447747.1176729,-429328020.81708562,783308581.29173982,785596663.06772685,787888706.71814728,790186099.34587801,783275030.52244008,785587350.38540721,299103347.19551468,301436356.64244986,296779317.7492435,210366108.69295567,688960079.98785615,668200728.04247808,517226332.03307629,475695701.34457403,389793998.07431042,360850741.24272722,350386583.20175481,11854414.685098171,35149776.830884039,52517841.577842653,76742051.123442352,441674373.76841223,418373205.24540031,395528922.37970227,372702236.37587303,350430715.01383638,350435150.49620652,350439499.00833392,363711947.57404029,148406854.42882246,40530471.454145759,43320894.904486671,41456796.528453395,-5094255.5203907192,{"$f":"BM839","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC839","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J848:CV848), \"Null\")","v":4.6896959440954067E-2},null,{"$f":"J838","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-1144481.4513010813,-205877003.56680804,-840603939.20514464,-1090038126.2205081,-1397447747.1176729,-429328020.81708562,783308581.29173982,785596663.06772685,787888706.71814728,790186099.34587801,783275030.52244008,785587350.38540721,299103347.19551468,301436356.64244986,296779317.7492435,210366108.69295567,688960079.98785615,668200728.04247808,517226332.03307629,475695701.34457403,389793998.07431042,360850741.24272722,350386583.20175481,11854414.685098171,35149776.830884039,52517841.577842653,76742051.123442352,441674373.76841223,418373205.24540031,395528922.37970227,372702236.37587303,350430715.01383638,350435150.49620652,350439499.00833392,363711947.57404029,148406854.42882246,40530471.454145759,43320894.904486671,41456796.528453395,-5094255.5203907192,{"$f":"BM838","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC838","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TPDC Return (Real)"]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"TPDC Profit plus Cost Gas",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J853:CV853)","v":2950697764.5249319},null,{"$f":"J692 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57382121.709214732,97303272.1103535,96017368.47453244,94756678.635492161,93520708.205060512,93230493.916637197,92042517.724373013,105542013.31669244,104400167.68783416,103280711.1889535,103160816.69308548,87420651.920652524,{"$f":"AP692 / AP$186","v":85388151.183619782},84353946.417493194,85640184.501996651,94586677.161031663,94586139.615598559,94585612.61027196,111983784.02168772,111983277.48062024,112330754.63339667,112243274.32151966,94583128.592004284,94582660.626356021,94582201.836504772,94581752.042532966,94581311.068050787,94580878.740127102,94580454.889221504,93736065.533790097,38071790.095836915,10006038.321952151,9785745.619767841,9785422.0607698169,11500991.567899154,0,0,0,0,0,0,0,0,0,{"$f":"BV692 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J854:CV854)","v":593681841.16808927},null,{"$f":"J693 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14332847.404979432,58765272.955441363,76227175.90512307,97747329.62146014,55769682.294946603,0,0,0,0,0,0,34216415.645428069,34216415.645428076,34216415.645428069,34216415.645428076,0,{"$f":"AP693 / AP$186","v":0},0,0,0,0,0,34216415.645428076,34216415.645428069,34216415.645428069,34216415.645428069,0,0,0,0,0,0,0,0,0,0,0,0,17108207.822714034,0,0,0,0,0,0,0,0,0,{"$f":"BV693 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry Loan from JV Partners",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J855:CV855)","v":156897022.51776955},null,{"$f":"J694 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,114448.14513010813,6254852.9517013738,25295120.965073112,32776636.716927744,41997445.090307176,50458518.648630016,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP694 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV694 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J856:CV856)","v":20365258.816672653},null,{"$f":"J695 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP695 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20365258.816672653,0,0,0,0,0,0,0,0,0,{"$f":"BV695 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J857:CV857)","v":3721641887.0274634},null,{"$f":"SUM(J853:J856)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,114448.14513010813,20587700.356680807,84060393.920514479,109003812.62205082,139744774.71176732,163610322.65279135,97303272.1103535,96017368.47453244,94756678.635492161,93520708.205060512,93230493.916637197,92042517.724373013,139758428.9621205,138616583.33326223,137497126.83438158,137377232.33851355,87420651.920652524,{"$f":"SUM(AP853:AP856)","v":85388151.183619782},84353946.417493194,85640184.501996651,94586677.161031663,94586139.615598559,94585612.61027196,146200199.66711581,146199693.1260483,146547170.27882475,146459689.96694773,94583128.592004284,94582660.626356021,94582201.836504772,94581752.042532966,94581311.068050787,94580878.740127102,94580454.889221504,93736065.533790097,38071790.095836915,10006038.321952151,9785745.619767841,9785422.0607698169,48974458.207285844,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV853:BV856)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J860:CV860)","v":981889858.85796821},null,{"$f":"SUM(J699:J702) / J$186","v":0},{"$f":"SUM(K699:K702) / K$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,20475496.292827759,83950389.936344817,108895965.57874723,139639042.31637165,83019681.519796506,4326318.6883135801,4326318.6883135801,4326318.6883135801,4326318.6883135801,4326318.6883135801,4326318.6883135801,53206912.467496537,53206912.467496544,53206912.467496529,54184524.3430802,5303930.56389724,4326318.6883135792,4326318.6883135801,4326318.6883135792,4326318.6883135792,4326318.6883135801,4326318.6883135801,53206912.467496544,53206912.467496537,54184524.343080193,53940121.374184281,4326318.6883135801,4326318.6883135792,4326318.6883135792,4326318.6883135792,4326318.6883135801,4326318.6883135801,4326318.6883135801,1955223.7511673183,1710820.7822714038,977611.87558365916,244402.96889591479,244402.96889591479,24929102.82738331,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW699:BW702) / BW$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs and Tolling Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J703 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP703 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV703 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},816504226.02000058,null,{"$f":"J704 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13504768.029428571,27009536.058857139,27009536.058857143,27009536.058857147,27009536.058857147,27009536.058857147,27009536.058857143,27009536.058857147,27009536.058857143,27009536.058857143,27009536.058857147,27009536.058857147,{"$f":"AP704 / AP$186","v":27009536.058857143},27009536.058857143,27009536.058857147,27009536.058857143,27009536.058857143,27009536.058857143,27009536.058857143,27009536.058857147,27009536.058857147,27009536.058857143,27009536.058857143,27009536.058857147,27009536.058857147,27009536.058857143,27009536.058857143,27009536.058857147,27009536.058857143,27009536.058857147,10256196.619714353,2366678.9160000007,2366678.9160000007,2366678.9160000007,2366678.9160000007,0,0,0,0,0,0,0,0,0,{"$f":"BV704 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},23710949.371462632,null,{"$f":"J705 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,921521.42768611317,921521.42768611317,921521.42768611293,921521.42768611317,921521.42768611305,921521.42768611317,921521.42768611305,{"$f":"AP705 / AP$186","v":921521.42768611258},921521.42768611235,921521.42768611247,921521.42768611223,921521.42768611235,921521.42768611235,921521.42768611223,921521.42768611223,921521.42768611247,921521.42768611247,921521.42768611223,921521.42768611223,921521.42768611212,921521.427686112,921521.42768611247,921521.42768611247,921521.42768611247,921521.42768611223,349924.7425440065,80747.234191449606,80747.234191449606,80747.234191449621,80747.234191449621,0,0,0,0,0,0,0,0,0,{"$f":"BV705 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},875353877.24564898,null,{"$f":"J706 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66789047.92424006,65479458.749254964,64195547.793387219,62936811.562144332,61702756.433474824,60492898.464191005,59306763.200187258,58143885.490379661,57003809.304293782,55886087.553229205,54790281.914930589,53715962.66169665,{"$f":"AP706 / AP$186","v":52662708.491859458},51630106.364568092,50617751.337811857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV706 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3193399.5354126152,null,{"$f":"J707 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,114448.14513010813,112204.06385304718,110003.9841696541,107847.04330358244,105732.39539566907,103659.21117222456,101626.67761982801,99633.99766649805,97680.389869115723,95765.088106976196,93887.341281349203,92046.413020930588,90241.581393069209,88472.138620656086,86737.390804564784,85036.6576515341,83369.27220738637,{"$f":"AP707 / AP$186","v":81734.580595476829},80131.941760271395,78560.727215952342,77020.320799953275,75510.118431326744,74029.527873849744,72577.96850377426,71154.87108213162,69759.677531501584,68391.840717158426,67050.824232508254,65736.102188733581,64447.159008562332,63183.489224080709,61944.597278510497,60729.997331873026,59539.213070463746,58371.777520062496,57227.23286280637,56105.130257653305,55005.029664365982,53926.499670947036,52869.117324457882,0,0,0,0,0,0,0,0,0,{"$f":"BV707 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},11699987.246691972,null,{"$f":"J708 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,193165.96815399951,386331.93630799901,386331.93630799907,386331.93630799907,386331.93630799913,386331.93630799907,386331.93630799901,386331.93630799901,386331.93630799907,386331.93630799901,386331.93630799901,386331.93630799907,{"$f":"AP708 / AP$186","v":386331.93630799907},386331.93630799907,386331.93630799901,386331.93630799907,386331.93630799913,386331.93630799907,386331.93630799901,386331.93630799901,386331.93630799907,386331.93630799907,386331.93630799907,386331.93630799907,386331.93630799907,386331.93630799907,386331.93630799901,386331.93630799907,386331.93630799901,386331.93630799907,149763.33148172009,38357.948531070011,38357.948531069997,38357.948531070011,38357.948531070004,0,0,0,0,0,0,0,0,0,{"$f":"BV708 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J709 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP709 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV709 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J710 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP710 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV710 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J724 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP724 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV724 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan Balance",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J711 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP711 / AP$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV711 / BV$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2712352298.277184,null,{"$f":"SUM(J860:J870)","v":0},{"$f":"SUM(K860:K870)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,114448.14513010813,20587700.356680807,84060393.920514464,109003812.62205081,139744774.71176732,163610322.65279138,97303272.110353515,96017368.47453244,94756678.635492161,93520708.205060527,93230493.916637197,92042517.724373013,139758428.9621205,138616583.33326221,137497126.83438155,137377232.33851358,87420651.920652524,85388151.183619767,84353946.417493194,83340020.176192641,32720728.431964792,32719218.229596164,32717737.639038689,81596879.858851567,81595456.761429921,82571673.443462938,82325902.637752682,32710758.935397346,32709444.213353571,32708155.270173401,32706891.600388914,32705652.708443347,32704438.108496714,32703247.324235301,30330984.951538645,12523932.708874289,3519501.1045638332,2785192.0972828013,2784113.5672893822,27467756.043430287,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW860:BW870)","v":0},0,0,0,0,0,{"$f":"SUM(CC860:CC870)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Post-Tax Return"]
[{"$nulls":4},"TPDC Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J874:CV874)","v":1009289588.7502782},null,{"$f":"J857 - J871","v":0},{"$f":"K857 - K871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2300164.32580401,61865948.729066871,61866921.386002392,61867874.971233271,64603319.808264241,64604236.364618376,63975496.835361809,64133787.329195052,61872369.656606942,61873216.413002446,61874046.566331372,61874860.442144051,61875658.359607443,61876440.631630391,61877207.564986199,63405080.582251452,25547857.386962626,6486537.2173883179,7000553.5224850401,7001308.4934804346,21506702.163855556,0,0,0,0,0,0,0,0,0,0,{"$f":"BW857 - BW871","v":0},0,0,0,0,0,{"$f":"CC857 - CC871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J875:CV875)","v":1009289588.7502782},null,{"$f":"J874 * Discounting!J$12","v":0},{"$f":"K874 * Discounting!K$12","v":0},{"$f":"L874 * Discounting!L$12","v":0},{"$f":"M874 * Discounting!M$12","v":0},{"$f":"N874 * Discounting!N$12","v":0},{"$f":"O874 * Discounting!O$12","v":0},{"$f":"P874 * Discounting!P$12","v":0},{"$f":"Q874 * Discounting!Q$12","v":0},{"$f":"R874 * Discounting!R$12","v":0},{"$f":"S874 * Discounting!S$12","v":0},{"$f":"T874 * Discounting!T$12","v":0},{"$f":"U874 * Discounting!U$12","v":0},{"$f":"V874 * Discounting!V$12","v":0},{"$f":"W874 * Discounting!W$12","v":0},{"$f":"X874 * Discounting!X$12","v":0},{"$f":"Y874 * Discounting!Y$12","v":0},{"$f":"Z874 * Discounting!Z$12","v":0},{"$f":"AA874 * Discounting!AA$12","v":0},{"$f":"AB874 * Discounting!AB$12","v":0},{"$f":"AC874 * Discounting!AC$12","v":0},{"$f":"AD874 * Discounting!AD$12","v":0},{"$f":"AE874 * Discounting!AE$12","v":0},{"$f":"AF874 * Discounting!AF$12","v":0},{"$f":"AG874 * Discounting!AG$12","v":0},{"$f":"AH874 * Discounting!AH$12","v":0},{"$f":"AI874 * Discounting!AI$12","v":0},{"$f":"AJ874 * Discounting!AJ$12","v":0},{"$f":"AK874 * Discounting!AK$12","v":0},{"$f":"AL874 * Discounting!AL$12","v":0},{"$f":"AM874 * Discounting!AM$12","v":0},{"$f":"AN874 * Discounting!AN$12","v":0},{"$f":"AO874 * Discounting!AO$12","v":0},{"$f":"AP874 * Discounting!AP$12","v":0},{"$f":"AQ874 * Discounting!AQ$12","v":0},{"$f":"AR874 * Discounting!AR$12","v":2300164.32580401},{"$f":"AS874 * Discounting!AS$12","v":61865948.729066871},{"$f":"AT874 * Discounting!AT$12","v":61866921.386002392},{"$f":"AU874 * Discounting!AU$12","v":61867874.971233271},{"$f":"AV874 * Discounting!AV$12","v":64603319.808264241},{"$f":"AW874 * Discounting!AW$12","v":64604236.364618376},{"$f":"AX874 * Discounting!AX$12","v":63975496.835361809},{"$f":"AY874 * Discounting!AY$12","v":64133787.329195052},{"$f":"AZ874 * Discounting!AZ$12","v":61872369.656606942},{"$f":"BA874 * Discounting!BA$12","v":61873216.413002446},{"$f":"BB874 * Discounting!BB$12","v":61874046.566331372},{"$f":"BC874 * Discounting!BC$12","v":61874860.442144051},{"$f":"BD874 * Discounting!BD$12","v":61875658.359607443},{"$f":"BE874 * Discounting!BE$12","v":61876440.631630391},{"$f":"BF874 * Discounting!BF$12","v":61877207.564986199},{"$f":"BG874 * Discounting!BG$12","v":63405080.582251452},{"$f":"BH874 * Discounting!BH$12","v":25547857.386962626},{"$f":"BI874 * Discounting!BI$12","v":6486537.2173883179},{"$f":"BJ874 * Discounting!BJ$12","v":7000553.5224850401},{"$f":"BK874 * Discounting!BK$12","v":7001308.4934804346},{"$f":"BL874 * Discounting!BL$12","v":21506702.163855556},{"$f":"BM874 * Discounting!BM$12","v":0},{"$f":"BN874 * Discounting!BN$12","v":0},{"$f":"BO874 * Discounting!BO$12","v":0},{"$f":"BP874 * Discounting!BP$12","v":0},{"$f":"BQ874 * Discounting!BQ$12","v":0},{"$f":"BR874 * Discounting!BR$12","v":0},{"$f":"BS874 * Discounting!BS$12","v":0},{"$f":"BT874 * Discounting!BT$12","v":0},{"$f":"BU874 * Discounting!BU$12","v":0},{"$f":"BV874 * Discounting!BV$12","v":0},{"$f":"BW874 * Discounting!BW$12","v":0},{"$f":"BX874 * Discounting!BX$12","v":0},{"$f":"BY874 * Discounting!BY$12","v":0},{"$f":"BZ874 * Discounting!BZ$12","v":0},{"$f":"CA874 * Discounting!CA$12","v":0},{"$f":"CB874 * Discounting!CB$12","v":0},{"$f":"CC874 * Discounting!CC$12","v":0},{"$f":"CD874 * Discounting!CD$12","v":0},{"$f":"CE874 * Discounting!CE$12","v":0},{"$f":"CF874 * Discounting!CF$12","v":0},{"$f":"CG874 * Discounting!CG$12","v":0},{"$f":"CH874 * Discounting!CH$12","v":0},{"$f":"CI874 * Discounting!CI$12","v":0},{"$f":"CJ874 * Discounting!CJ$12","v":0},{"$f":"CK874 * Discounting!CK$12","v":0},{"$f":"CL874 * Discounting!CL$12","v":0},{"$f":"CM874 * Discounting!CM$12","v":0},{"$f":"CN874 * Discounting!CN$12","v":0},{"$f":"CO874 * Discounting!CO$12","v":0},{"$f":"CP874 * Discounting!CP$12","v":0},{"$f":"CQ874 * Discounting!CQ$12","v":0},{"$f":"CR874 * Discounting!CR$12","v":0},{"$f":"CS874 * Discounting!CS$12","v":0},{"$f":"CT874 * Discounting!CT$12","v":0},{"$f":"CU874 * Discounting!CU$12","v":0},{"$f":"CV874 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Post-Tax Return NPV\"&Inputs!C482*100","v":"TPDC Post-Tax Return NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J878:CV878)","v":80383485.216165572},null,{"$f":"J875 / Discounting!J$23","v":0},{"$f":"K875 / Discounting!K$23","v":0},{"$f":"L875 / Discounting!L$23","v":0},{"$f":"M875 / Discounting!M$23","v":0},{"$f":"N875 / Discounting!N$23","v":0},{"$f":"O875 / Discounting!O$23","v":0},{"$f":"P875 / Discounting!P$23","v":0},{"$f":"Q875 / Discounting!Q$23","v":0},{"$f":"R875 / Discounting!R$23","v":0},{"$f":"S875 / Discounting!S$23","v":0},{"$f":"T875 / Discounting!T$23","v":0},{"$f":"U875 / Discounting!U$23","v":0},{"$f":"V875 / Discounting!V$23","v":0},{"$f":"W875 / Discounting!W$23","v":0},{"$f":"X875 / Discounting!X$23","v":0},{"$f":"Y875 / Discounting!Y$23","v":0},{"$f":"Z875 / Discounting!Z$23","v":0},{"$f":"AA875 / Discounting!AA$23","v":0},{"$f":"AB875 / Discounting!AB$23","v":0},{"$f":"AC875 / Discounting!AC$23","v":0},{"$f":"AD875 / Discounting!AD$23","v":0},{"$f":"AE875 / Discounting!AE$23","v":0},{"$f":"AF875 / Discounting!AF$23","v":0},{"$f":"AG875 / Discounting!AG$23","v":0},{"$f":"AH875 / Discounting!AH$23","v":0},{"$f":"AI875 / Discounting!AI$23","v":0},{"$f":"AJ875 / Discounting!AJ$23","v":0},{"$f":"AK875 / Discounting!AK$23","v":0},{"$f":"AL875 / Discounting!AL$23","v":0},{"$f":"AM875 / Discounting!AM$23","v":0},{"$f":"AN875 / Discounting!AN$23","v":0},{"$f":"AO875 / Discounting!AO$23","v":0},{"$f":"AP875 / Discounting!AP$23","v":0},{"$f":"AQ875 / Discounting!AQ$23","v":0},{"$f":"AR875 / Discounting!AR$23","v":376095.24748313765},{"$f":"AS875 / Discounting!AS$23","v":9195979.0702441465},{"$f":"AT875 / Discounting!AT$23","v":8360112.4086362412},{"$f":"AU875 / Discounting!AU$23","v":7600219.3337753825},{"$f":"AV875 / Discounting!AV$23","v":7214779.7435795693},{"$f":"AW875 / Discounting!AW$23","v":6558983.7299133763},{"$f":"AX875 / Discounting!AX$23","v":5904682.3392933207},{"$f":"AY875 / Discounting!AY$23","v":5381174.4712941814},{"$f":"AZ875 / Discounting!AZ$23","v":4719481.0884601874},{"$f":"BA875 / Discounting!BA$23","v":4290496.0700702947},{"$f":"BB875 / Discounting!BB$23","v":3900503.3051661053},{"$f":"BC875 / Discounting!BC$23","v":3545958.7376509416},{"$f":"BD875 / Discounting!BD$23","v":3223640.422860384},{"$f":"BE875 / Discounting!BE$23","v":2930619.252912682},{"$f":"BF875 / Discounting!BF$23","v":2664232.3424984557},{"$f":"BG875 / Discounting!BG$23","v":2481834.1917306241},{"$f":"BH875 / Discounting!BH$23","v":909097.58200283453},{"$f":"BI875 / Discounting!BI$23","v":209834.18796344468},{"$f":"BJ875 / Discounting!BJ$23","v":205874.72377648501},{"$f":"BK875 / Discounting!BK$23","v":187179.02384298382},{"$f":"BL875 / Discounting!BL$23","v":522707.94301079342},{"$f":"BM875 / Discounting!BM$23","v":0},{"$f":"BN875 / Discounting!BN$23","v":0},{"$f":"BO875 / Discounting!BO$23","v":0},{"$f":"BP875 / Discounting!BP$23","v":0},{"$f":"BQ875 / Discounting!BQ$23","v":0},{"$f":"BR875 / Discounting!BR$23","v":0},{"$f":"BS875 / Discounting!BS$23","v":0},{"$f":"BT875 / Discounting!BT$23","v":0},{"$f":"BU875 / Discounting!BU$23","v":0},{"$f":"BV875 / Discounting!BV$23","v":0},{"$f":"BW875 / Discounting!BW$23","v":0},{"$f":"BX875 / Discounting!BX$23","v":0},{"$f":"BY875 / Discounting!BY$23","v":0},{"$f":"BZ875 / Discounting!BZ$23","v":0},{"$f":"CA875 / Discounting!CA$23","v":0},{"$f":"CB875 / Discounting!CB$23","v":0},{"$f":"CC875 / Discounting!CC$23","v":0},{"$f":"CD875 / Discounting!CD$23","v":0},{"$f":"CE875 / Discounting!CE$23","v":0},{"$f":"CF875 / Discounting!CF$23","v":0},{"$f":"CG875 / Discounting!CG$23","v":0},{"$f":"CH875 / Discounting!CH$23","v":0},{"$f":"CI875 / Discounting!CI$23","v":0},{"$f":"CJ875 / Discounting!CJ$23","v":0},{"$f":"CK875 / Discounting!CK$23","v":0},{"$f":"CL875 / Discounting!CL$23","v":0},{"$f":"CM875 / Discounting!CM$23","v":0},{"$f":"CN875 / Discounting!CN$23","v":0},{"$f":"CO875 / Discounting!CO$23","v":0},{"$f":"CP875 / Discounting!CP$23","v":0},{"$f":"CQ875 / Discounting!CQ$23","v":0},{"$f":"CR875 / Discounting!CR$23","v":0},{"$f":"CS875 / Discounting!CS$23","v":0},{"$f":"CT875 / Discounting!CT$23","v":0},{"$f":"CU875 / Discounting!CU$23","v":0},{"$f":"CV875 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J879:CV879)","v":80383485.216165572},null,{"$f":"J874 / Discounting!J$23","v":0},{"$f":"K874 / Discounting!K$23","v":0},{"$f":"L874 / Discounting!L$23","v":0},{"$f":"M874 / Discounting!M$23","v":0},{"$f":"N874 / Discounting!N$23","v":0},{"$f":"O874 / Discounting!O$23","v":0},{"$f":"P874 / Discounting!P$23","v":0},{"$f":"Q874 / Discounting!Q$23","v":0},{"$f":"R874 / Discounting!R$23","v":0},{"$f":"S874 / Discounting!S$23","v":0},{"$f":"T874 / Discounting!T$23","v":0},{"$f":"U874 / Discounting!U$23","v":0},{"$f":"V874 / Discounting!V$23","v":0},{"$f":"W874 / Discounting!W$23","v":0},{"$f":"X874 / Discounting!X$23","v":0},{"$f":"Y874 / Discounting!Y$23","v":0},{"$f":"Z874 / Discounting!Z$23","v":0},{"$f":"AA874 / Discounting!AA$23","v":0},{"$f":"AB874 / Discounting!AB$23","v":0},{"$f":"AC874 / Discounting!AC$23","v":0},{"$f":"AD874 / Discounting!AD$23","v":0},{"$f":"AE874 / Discounting!AE$23","v":0},{"$f":"AF874 / Discounting!AF$23","v":0},{"$f":"AG874 / Discounting!AG$23","v":0},{"$f":"AH874 / Discounting!AH$23","v":0},{"$f":"AI874 / Discounting!AI$23","v":0},{"$f":"AJ874 / Discounting!AJ$23","v":0},{"$f":"AK874 / Discounting!AK$23","v":0},{"$f":"AL874 / Discounting!AL$23","v":0},{"$f":"AM874 / Discounting!AM$23","v":0},{"$f":"AN874 / Discounting!AN$23","v":0},{"$f":"AO874 / Discounting!AO$23","v":0},{"$f":"AP874 / Discounting!AP$23","v":0},{"$f":"AQ874 / Discounting!AQ$23","v":0},{"$f":"AR874 / Discounting!AR$23","v":376095.24748313765},{"$f":"AS874 / Discounting!AS$23","v":9195979.0702441465},{"$f":"AT874 / Discounting!AT$23","v":8360112.4086362412},{"$f":"AU874 / Discounting!AU$23","v":7600219.3337753825},{"$f":"AV874 / Discounting!AV$23","v":7214779.7435795693},{"$f":"AW874 / Discounting!AW$23","v":6558983.7299133763},{"$f":"AX874 / Discounting!AX$23","v":5904682.3392933207},{"$f":"AY874 / Discounting!AY$23","v":5381174.4712941814},{"$f":"AZ874 / Discounting!AZ$23","v":4719481.0884601874},{"$f":"BA874 / Discounting!BA$23","v":4290496.0700702947},{"$f":"BB874 / Discounting!BB$23","v":3900503.3051661053},{"$f":"BC874 / Discounting!BC$23","v":3545958.7376509416},{"$f":"BD874 / Discounting!BD$23","v":3223640.422860384},{"$f":"BE874 / Discounting!BE$23","v":2930619.252912682},{"$f":"BF874 / Discounting!BF$23","v":2664232.3424984557},{"$f":"BG874 / Discounting!BG$23","v":2481834.1917306241},{"$f":"BH874 / Discounting!BH$23","v":909097.58200283453},{"$f":"BI874 / Discounting!BI$23","v":209834.18796344468},{"$f":"BJ874 / Discounting!BJ$23","v":205874.72377648501},{"$f":"BK874 / Discounting!BK$23","v":187179.02384298382},{"$f":"BL874 / Discounting!BL$23","v":522707.94301079342},{"$f":"BM874 / Discounting!BM$23","v":0},{"$f":"BN874 / Discounting!BN$23","v":0},{"$f":"BO874 / Discounting!BO$23","v":0},{"$f":"BP874 / Discounting!BP$23","v":0},{"$f":"BQ874 / Discounting!BQ$23","v":0},{"$f":"BR874 / Discounting!BR$23","v":0},{"$f":"BS874 / Discounting!BS$23","v":0},{"$f":"BT874 / Discounting!BT$23","v":0},{"$f":"BU874 / Discounting!BU$23","v":0},{"$f":"BV874 / Discounting!BV$23","v":0},{"$f":"BW874 / Discounting!BW$23","v":0},{"$f":"BX874 / Discounting!BX$23","v":0},{"$f":"BY874 / Discounting!BY$23","v":0},{"$f":"BZ874 / Discounting!BZ$23","v":0},{"$f":"CA874 / Discounting!CA$23","v":0},{"$f":"CB874 / Discounting!CB$23","v":0},{"$f":"CC874 / Discounting!CC$23","v":0},{"$f":"CD874 / Discounting!CD$23","v":0},{"$f":"CE874 / Discounting!CE$23","v":0},{"$f":"CF874 / Discounting!CF$23","v":0},{"$f":"CG874 / Discounting!CG$23","v":0},{"$f":"CH874 / Discounting!CH$23","v":0},{"$f":"CI874 / Discounting!CI$23","v":0},{"$f":"CJ874 / Discounting!CJ$23","v":0},{"$f":"CK874 / Discounting!CK$23","v":0},{"$f":"CL874 / Discounting!CL$23","v":0},{"$f":"CM874 / Discounting!CM$23","v":0},{"$f":"CN874 / Discounting!CN$23","v":0},{"$f":"CO874 / Discounting!CO$23","v":0},{"$f":"CP874 / Discounting!CP$23","v":0},{"$f":"CQ874 / Discounting!CQ$23","v":0},{"$f":"CR874 / Discounting!CR$23","v":0},{"$f":"CS874 / Discounting!CS$23","v":0},{"$f":"CT874 / Discounting!CT$23","v":0},{"$f":"CU874 / Discounting!CU$23","v":0},{"$f":"CV874 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J880:CV880)","v":49911819.992527544},null,{"$f":"J874 / Discounting!J$24","v":0},{"$f":"K874 / Discounting!K$24","v":0},{"$f":"L874 / Discounting!L$24","v":0},{"$f":"M874 / Discounting!M$24","v":0},{"$f":"N874 / Discounting!N$24","v":0},{"$f":"O874 / Discounting!O$24","v":0},{"$f":"P874 / Discounting!P$24","v":0},{"$f":"Q874 / Discounting!Q$24","v":0},{"$f":"R874 / Discounting!R$24","v":0},{"$f":"S874 / Discounting!S$24","v":0},{"$f":"T874 / Discounting!T$24","v":0},{"$f":"U874 / Discounting!U$24","v":0},{"$f":"V874 / Discounting!V$24","v":0},{"$f":"W874 / Discounting!W$24","v":0},{"$f":"X874 / Discounting!X$24","v":0},{"$f":"Y874 / Discounting!Y$24","v":0},{"$f":"Z874 / Discounting!Z$24","v":0},{"$f":"AA874 / Discounting!AA$24","v":0},{"$f":"AB874 / Discounting!AB$24","v":0},{"$f":"AC874 / Discounting!AC$24","v":0},{"$f":"AD874 / Discounting!AD$24","v":0},{"$f":"AE874 / Discounting!AE$24","v":0},{"$f":"AF874 / Discounting!AF$24","v":0},{"$f":"AG874 / Discounting!AG$24","v":0},{"$f":"AH874 / Discounting!AH$24","v":0},{"$f":"AI874 / Discounting!AI$24","v":0},{"$f":"AJ874 / Discounting!AJ$24","v":0},{"$f":"AK874 / Discounting!AK$24","v":0},{"$f":"AL874 / Discounting!AL$24","v":0},{"$f":"AM874 / Discounting!AM$24","v":0},{"$f":"AN874 / Discounting!AN$24","v":0},{"$f":"AO874 / Discounting!AO$24","v":0},{"$f":"AP874 / Discounting!AP$24","v":0},{"$f":"AQ874 / Discounting!AQ$24","v":0},{"$f":"AR874 / Discounting!AR$24","v":233525.55866349014},{"$f":"AS874 / Discounting!AS$24","v":5709979.4911202937},{"$f":"AT874 / Discounting!AT$24","v":5190972.0576936742},{"$f":"AU874 / Discounting!AU$24","v":4719138.2442675801},{"$f":"AV874 / Discounting!AV$24","v":4479810.5839638179},{"$f":"AW874 / Discounting!AW$24","v":4072612.8555012848},{"$f":"AX874 / Discounting!AX$24","v":3666343.1703580343},{"$f":"AY874 / Discounting!AY$24","v":3341285.972328132},{"$f":"AZ874 / Discounting!AZ$24","v":2930426.4415993607},{"$f":"BA874 / Discounting!BA$24","v":2664060.4964081524},{"$f":"BB874 / Discounting!BB$24","v":2421905.6728403452},{"$f":"BC874 / Discounting!BC$24","v":2201761.3908953937},{"$f":"BD874 / Discounting!BD$24","v":2001627.0764294434},{"$f":"BE874 / Discounting!BE$24","v":1819683.9839011747},{"$f":"BF874 / Discounting!BF$24","v":1654278.6710411329},{"$f":"BG874 / Discounting!BG$24","v":1541023.7699428275},{"$f":"BH874 / Discounting!BH$24","v":564478.07340707863},{"$f":"BI874 / Discounting!BI$24","v":130290.52161330548},{"$f":"BJ874 / Discounting!BJ$24","v":127832.00587173314},{"$f":"BK874 / Discounting!BK$24","v":116223.44713350662},{"$f":"BL874 / Discounting!BL$24","v":324560.50754779123},{"$f":"BM874 / Discounting!BM$24","v":0},{"$f":"BN874 / Discounting!BN$24","v":0},{"$f":"BO874 / Discounting!BO$24","v":0},{"$f":"BP874 / Discounting!BP$24","v":0},{"$f":"BQ874 / Discounting!BQ$24","v":0},{"$f":"BR874 / Discounting!BR$24","v":0},{"$f":"BS874 / Discounting!BS$24","v":0},{"$f":"BT874 / Discounting!BT$24","v":0},{"$f":"BU874 / Discounting!BU$24","v":0},{"$f":"BV874 / Discounting!BV$24","v":0},{"$f":"BW874 / Discounting!BW$24","v":0},{"$f":"BX874 / Discounting!BX$24","v":0},{"$f":"BY874 / Discounting!BY$24","v":0},{"$f":"BZ874 / Discounting!BZ$24","v":0},{"$f":"CA874 / Discounting!CA$24","v":0},{"$f":"CB874 / Discounting!CB$24","v":0},{"$f":"CC874 / Discounting!CC$24","v":0},{"$f":"CD874 / Discounting!CD$24","v":0},{"$f":"CE874 / Discounting!CE$24","v":0},{"$f":"CF874 / Discounting!CF$24","v":0},{"$f":"CG874 / Discounting!CG$24","v":0},{"$f":"CH874 / Discounting!CH$24","v":0},{"$f":"CI874 / Discounting!CI$24","v":0},{"$f":"CJ874 / Discounting!CJ$24","v":0},{"$f":"CK874 / Discounting!CK$24","v":0},{"$f":"CL874 / Discounting!CL$24","v":0},{"$f":"CM874 / Discounting!CM$24","v":0},{"$f":"CN874 / Discounting!CN$24","v":0},{"$f":"CO874 / Discounting!CO$24","v":0},{"$f":"CP874 / Discounting!CP$24","v":0},{"$f":"CQ874 / Discounting!CQ$24","v":0},{"$f":"CR874 / Discounting!CR$24","v":0},{"$f":"CS874 / Discounting!CS$24","v":0},{"$f":"CT874 / Discounting!CT$24","v":0},{"$f":"CU874 / Discounting!CU$24","v":0},{"$f":"CV874 / Discounting!CV$24","v":0}]
[]
[null,null,null,"TPDC Fully Paid Equity Cash Costs"]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J883:CV883)","v":0},null,{"$f":"-J719 / J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP719 / AP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV719 / BV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J884:CV884)","v":0},null,{"$f":"J883 * Discounting!J$12","v":0},{"$f":"K883 * Discounting!K$12","v":0},{"$f":"L883 * Discounting!L$12","v":0},{"$f":"M883 * Discounting!M$12","v":0},{"$f":"N883 * Discounting!N$12","v":0},{"$f":"O883 * Discounting!O$12","v":0},{"$f":"P883 * Discounting!P$12","v":0},{"$f":"Q883 * Discounting!Q$12","v":0},{"$f":"R883 * Discounting!R$12","v":0},{"$f":"S883 * Discounting!S$12","v":0},{"$f":"T883 * Discounting!T$12","v":0},{"$f":"U883 * Discounting!U$12","v":0},{"$f":"V883 * Discounting!V$12","v":0},{"$f":"W883 * Discounting!W$12","v":0},{"$f":"X883 * Discounting!X$12","v":0},{"$f":"Y883 * Discounting!Y$12","v":0},{"$f":"Z883 * Discounting!Z$12","v":0},{"$f":"AA883 * Discounting!AA$12","v":0},{"$f":"AB883 * Discounting!AB$12","v":0},{"$f":"AC883 * Discounting!AC$12","v":0},{"$f":"AD883 * Discounting!AD$12","v":0},{"$f":"AE883 * Discounting!AE$12","v":0},{"$f":"AF883 * Discounting!AF$12","v":0},{"$f":"AG883 * Discounting!AG$12","v":0},{"$f":"AH883 * Discounting!AH$12","v":0},{"$f":"AI883 * Discounting!AI$12","v":0},{"$f":"AJ883 * Discounting!AJ$12","v":0},{"$f":"AK883 * Discounting!AK$12","v":0},{"$f":"AL883 * Discounting!AL$12","v":0},{"$f":"AM883 * Discounting!AM$12","v":0},{"$f":"AN883 * Discounting!AN$12","v":0},{"$f":"AO883 * Discounting!AO$12","v":0},{"$f":"AP883 * Discounting!AP$12","v":0},{"$f":"AQ883 * Discounting!AQ$12","v":0},{"$f":"AR883 * Discounting!AR$12","v":0},{"$f":"AS883 * Discounting!AS$12","v":0},{"$f":"AT883 * Discounting!AT$12","v":0},{"$f":"AU883 * Discounting!AU$12","v":0},{"$f":"AV883 * Discounting!AV$12","v":0},{"$f":"AW883 * Discounting!AW$12","v":0},{"$f":"AX883 * Discounting!AX$12","v":0},{"$f":"AY883 * Discounting!AY$12","v":0},{"$f":"AZ883 * Discounting!AZ$12","v":0},{"$f":"BA883 * Discounting!BA$12","v":0},{"$f":"BB883 * Discounting!BB$12","v":0},{"$f":"BC883 * Discounting!BC$12","v":0},{"$f":"BD883 * Discounting!BD$12","v":0},{"$f":"BE883 * Discounting!BE$12","v":0},{"$f":"BF883 * Discounting!BF$12","v":0},{"$f":"BG883 * Discounting!BG$12","v":0},{"$f":"BH883 * Discounting!BH$12","v":0},{"$f":"BI883 * Discounting!BI$12","v":0},{"$f":"BJ883 * Discounting!BJ$12","v":0},{"$f":"BK883 * Discounting!BK$12","v":0},{"$f":"BL883 * Discounting!BL$12","v":0},{"$f":"BM883 * Discounting!BM$12","v":0},{"$f":"BN883 * Discounting!BN$12","v":0},{"$f":"BO883 * Discounting!BO$12","v":0},{"$f":"BP883 * Discounting!BP$12","v":0},{"$f":"BQ883 * Discounting!BQ$12","v":0},{"$f":"BR883 * Discounting!BR$12","v":0},{"$f":"BS883 * Discounting!BS$12","v":0},{"$f":"BT883 * Discounting!BT$12","v":0},{"$f":"BU883 * Discounting!BU$12","v":0},{"$f":"BV883 * Discounting!BV$12","v":0},{"$f":"BW883 * Discounting!BW$12","v":0},{"$f":"BX883 * Discounting!BX$12","v":0},{"$f":"BY883 * Discounting!BY$12","v":0},{"$f":"BZ883 * Discounting!BZ$12","v":0},{"$f":"CA883 * Discounting!CA$12","v":0},{"$f":"CB883 * Discounting!CB$12","v":0},{"$f":"CC883 * Discounting!CC$12","v":0},{"$f":"CD883 * Discounting!CD$12","v":0},{"$f":"CE883 * Discounting!CE$12","v":0},{"$f":"CF883 * Discounting!CF$12","v":0},{"$f":"CG883 * Discounting!CG$12","v":0},{"$f":"CH883 * Discounting!CH$12","v":0},{"$f":"CI883 * Discounting!CI$12","v":0},{"$f":"CJ883 * Discounting!CJ$12","v":0},{"$f":"CK883 * Discounting!CK$12","v":0},{"$f":"CL883 * Discounting!CL$12","v":0},{"$f":"CM883 * Discounting!CM$12","v":0},{"$f":"CN883 * Discounting!CN$12","v":0},{"$f":"CO883 * Discounting!CO$12","v":0},{"$f":"CP883 * Discounting!CP$12","v":0},{"$f":"CQ883 * Discounting!CQ$12","v":0},{"$f":"CR883 * Discounting!CR$12","v":0},{"$f":"CS883 * Discounting!CS$12","v":0},{"$f":"CT883 * Discounting!CT$12","v":0},{"$f":"CU883 * Discounting!CU$12","v":0},{"$f":"CV883 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Equity Cash Costs NPV\"&Inputs!C482*100","v":"TPDC Equity Cash Costs NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J887:CV887)","v":0},null,{"$f":"J884 / Discounting!J$23","v":0},{"$f":"K884 / Discounting!K$23","v":0},{"$f":"L884 / Discounting!L$23","v":0},{"$f":"M884 / Discounting!M$23","v":0},{"$f":"N884 / Discounting!N$23","v":0},{"$f":"O884 / Discounting!O$23","v":0},{"$f":"P884 / Discounting!P$23","v":0},{"$f":"Q884 / Discounting!Q$23","v":0},{"$f":"R884 / Discounting!R$23","v":0},{"$f":"S884 / Discounting!S$23","v":0},{"$f":"T884 / Discounting!T$23","v":0},{"$f":"U884 / Discounting!U$23","v":0},{"$f":"V884 / Discounting!V$23","v":0},{"$f":"W884 / Discounting!W$23","v":0},{"$f":"X884 / Discounting!X$23","v":0},{"$f":"Y884 / Discounting!Y$23","v":0},{"$f":"Z884 / Discounting!Z$23","v":0},{"$f":"AA884 / Discounting!AA$23","v":0},{"$f":"AB884 / Discounting!AB$23","v":0},{"$f":"AC884 / Discounting!AC$23","v":0},{"$f":"AD884 / Discounting!AD$23","v":0},{"$f":"AE884 / Discounting!AE$23","v":0},{"$f":"AF884 / Discounting!AF$23","v":0},{"$f":"AG884 / Discounting!AG$23","v":0},{"$f":"AH884 / Discounting!AH$23","v":0},{"$f":"AI884 / Discounting!AI$23","v":0},{"$f":"AJ884 / Discounting!AJ$23","v":0},{"$f":"AK884 / Discounting!AK$23","v":0},{"$f":"AL884 / Discounting!AL$23","v":0},{"$f":"AM884 / Discounting!AM$23","v":0},{"$f":"AN884 / Discounting!AN$23","v":0},{"$f":"AO884 / Discounting!AO$23","v":0},{"$f":"AP884 / Discounting!AP$23","v":0},{"$f":"AQ884 / Discounting!AQ$23","v":0},{"$f":"AR884 / Discounting!AR$23","v":0},{"$f":"AS884 / Discounting!AS$23","v":0},{"$f":"AT884 / Discounting!AT$23","v":0},{"$f":"AU884 / Discounting!AU$23","v":0},{"$f":"AV884 / Discounting!AV$23","v":0},{"$f":"AW884 / Discounting!AW$23","v":0},{"$f":"AX884 / Discounting!AX$23","v":0},{"$f":"AY884 / Discounting!AY$23","v":0},{"$f":"AZ884 / Discounting!AZ$23","v":0},{"$f":"BA884 / Discounting!BA$23","v":0},{"$f":"BB884 / Discounting!BB$23","v":0},{"$f":"BC884 / Discounting!BC$23","v":0},{"$f":"BD884 / Discounting!BD$23","v":0},{"$f":"BE884 / Discounting!BE$23","v":0},{"$f":"BF884 / Discounting!BF$23","v":0},{"$f":"BG884 / Discounting!BG$23","v":0},{"$f":"BH884 / Discounting!BH$23","v":0},{"$f":"BI884 / Discounting!BI$23","v":0},{"$f":"BJ884 / Discounting!BJ$23","v":0},{"$f":"BK884 / Discounting!BK$23","v":0},{"$f":"BL884 / Discounting!BL$23","v":0},{"$f":"BM884 / Discounting!BM$23","v":0},{"$f":"BN884 / Discounting!BN$23","v":0},{"$f":"BO884 / Discounting!BO$23","v":0},{"$f":"BP884 / Discounting!BP$23","v":0},{"$f":"BQ884 / Discounting!BQ$23","v":0},{"$f":"BR884 / Discounting!BR$23","v":0},{"$f":"BS884 / Discounting!BS$23","v":0},{"$f":"BT884 / Discounting!BT$23","v":0},{"$f":"BU884 / Discounting!BU$23","v":0},{"$f":"BV884 / Discounting!BV$23","v":0},{"$f":"BW884 / Discounting!BW$23","v":0},{"$f":"BX884 / Discounting!BX$23","v":0},{"$f":"BY884 / Discounting!BY$23","v":0},{"$f":"BZ884 / Discounting!BZ$23","v":0},{"$f":"CA884 / Discounting!CA$23","v":0},{"$f":"CB884 / Discounting!CB$23","v":0},{"$f":"CC884 / Discounting!CC$23","v":0},{"$f":"CD884 / Discounting!CD$23","v":0},{"$f":"CE884 / Discounting!CE$23","v":0},{"$f":"CF884 / Discounting!CF$23","v":0},{"$f":"CG884 / Discounting!CG$23","v":0},{"$f":"CH884 / Discounting!CH$23","v":0},{"$f":"CI884 / Discounting!CI$23","v":0},{"$f":"CJ884 / Discounting!CJ$23","v":0},{"$f":"CK884 / Discounting!CK$23","v":0},{"$f":"CL884 / Discounting!CL$23","v":0},{"$f":"CM884 / Discounting!CM$23","v":0},{"$f":"CN884 / Discounting!CN$23","v":0},{"$f":"CO884 / Discounting!CO$23","v":0},{"$f":"CP884 / Discounting!CP$23","v":0},{"$f":"CQ884 / Discounting!CQ$23","v":0},{"$f":"CR884 / Discounting!CR$23","v":0},{"$f":"CS884 / Discounting!CS$23","v":0},{"$f":"CT884 / Discounting!CT$23","v":0},{"$f":"CU884 / Discounting!CU$23","v":0},{"$f":"CV884 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J888:CV888)","v":0},null,{"$f":"J883 / Discounting!J$23","v":0},{"$f":"K883 / Discounting!K$23","v":0},{"$f":"L883 / Discounting!L$23","v":0},{"$f":"M883 / Discounting!M$23","v":0},{"$f":"N883 / Discounting!N$23","v":0},{"$f":"O883 / Discounting!O$23","v":0},{"$f":"P883 / Discounting!P$23","v":0},{"$f":"Q883 / Discounting!Q$23","v":0},{"$f":"R883 / Discounting!R$23","v":0},{"$f":"S883 / Discounting!S$23","v":0},{"$f":"T883 / Discounting!T$23","v":0},{"$f":"U883 / Discounting!U$23","v":0},{"$f":"V883 / Discounting!V$23","v":0},{"$f":"W883 / Discounting!W$23","v":0},{"$f":"X883 / Discounting!X$23","v":0},{"$f":"Y883 / Discounting!Y$23","v":0},{"$f":"Z883 / Discounting!Z$23","v":0},{"$f":"AA883 / Discounting!AA$23","v":0},{"$f":"AB883 / Discounting!AB$23","v":0},{"$f":"AC883 / Discounting!AC$23","v":0},{"$f":"AD883 / Discounting!AD$23","v":0},{"$f":"AE883 / Discounting!AE$23","v":0},{"$f":"AF883 / Discounting!AF$23","v":0},{"$f":"AG883 / Discounting!AG$23","v":0},{"$f":"AH883 / Discounting!AH$23","v":0},{"$f":"AI883 / Discounting!AI$23","v":0},{"$f":"AJ883 / Discounting!AJ$23","v":0},{"$f":"AK883 / Discounting!AK$23","v":0},{"$f":"AL883 / Discounting!AL$23","v":0},{"$f":"AM883 / Discounting!AM$23","v":0},{"$f":"AN883 / Discounting!AN$23","v":0},{"$f":"AO883 / Discounting!AO$23","v":0},{"$f":"AP883 / Discounting!AP$23","v":0},{"$f":"AQ883 / Discounting!AQ$23","v":0},{"$f":"AR883 / Discounting!AR$23","v":0},{"$f":"AS883 / Discounting!AS$23","v":0},{"$f":"AT883 / Discounting!AT$23","v":0},{"$f":"AU883 / Discounting!AU$23","v":0},{"$f":"AV883 / Discounting!AV$23","v":0},{"$f":"AW883 / Discounting!AW$23","v":0},{"$f":"AX883 / Discounting!AX$23","v":0},{"$f":"AY883 / Discounting!AY$23","v":0},{"$f":"AZ883 / Discounting!AZ$23","v":0},{"$f":"BA883 / Discounting!BA$23","v":0},{"$f":"BB883 / Discounting!BB$23","v":0},{"$f":"BC883 / Discounting!BC$23","v":0},{"$f":"BD883 / Discounting!BD$23","v":0},{"$f":"BE883 / Discounting!BE$23","v":0},{"$f":"BF883 / Discounting!BF$23","v":0},{"$f":"BG883 / Discounting!BG$23","v":0},{"$f":"BH883 / Discounting!BH$23","v":0},{"$f":"BI883 / Discounting!BI$23","v":0},{"$f":"BJ883 / Discounting!BJ$23","v":0},{"$f":"BK883 / Discounting!BK$23","v":0},{"$f":"BL883 / Discounting!BL$23","v":0},{"$f":"BM883 / Discounting!BM$23","v":0},{"$f":"BN883 / Discounting!BN$23","v":0},{"$f":"BO883 / Discounting!BO$23","v":0},{"$f":"BP883 / Discounting!BP$23","v":0},{"$f":"BQ883 / Discounting!BQ$23","v":0},{"$f":"BR883 / Discounting!BR$23","v":0},{"$f":"BS883 / Discounting!BS$23","v":0},{"$f":"BT883 / Discounting!BT$23","v":0},{"$f":"BU883 / Discounting!BU$23","v":0},{"$f":"BV883 / Discounting!BV$23","v":0},{"$f":"BW883 / Discounting!BW$23","v":0},{"$f":"BX883 / Discounting!BX$23","v":0},{"$f":"BY883 / Discounting!BY$23","v":0},{"$f":"BZ883 / Discounting!BZ$23","v":0},{"$f":"CA883 / Discounting!CA$23","v":0},{"$f":"CB883 / Discounting!CB$23","v":0},{"$f":"CC883 / Discounting!CC$23","v":0},{"$f":"CD883 / Discounting!CD$23","v":0},{"$f":"CE883 / Discounting!CE$23","v":0},{"$f":"CF883 / Discounting!CF$23","v":0},{"$f":"CG883 / Discounting!CG$23","v":0},{"$f":"CH883 / Discounting!CH$23","v":0},{"$f":"CI883 / Discounting!CI$23","v":0},{"$f":"CJ883 / Discounting!CJ$23","v":0},{"$f":"CK883 / Discounting!CK$23","v":0},{"$f":"CL883 / Discounting!CL$23","v":0},{"$f":"CM883 / Discounting!CM$23","v":0},{"$f":"CN883 / Discounting!CN$23","v":0},{"$f":"CO883 / Discounting!CO$23","v":0},{"$f":"CP883 / Discounting!CP$23","v":0},{"$f":"CQ883 / Discounting!CQ$23","v":0},{"$f":"CR883 / Discounting!CR$23","v":0},{"$f":"CS883 / Discounting!CS$23","v":0},{"$f":"CT883 / Discounting!CT$23","v":0},{"$f":"CU883 / Discounting!CU$23","v":0},{"$f":"CV883 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J889:CV889)","v":0},null,{"$f":"J883 / Discounting!J$24","v":0},{"$f":"K883 / Discounting!K$24","v":0},{"$f":"L883 / Discounting!L$24","v":0},{"$f":"M883 / Discounting!M$24","v":0},{"$f":"N883 / Discounting!N$24","v":0},{"$f":"O883 / Discounting!O$24","v":0},{"$f":"P883 / Discounting!P$24","v":0},{"$f":"Q883 / Discounting!Q$24","v":0},{"$f":"R883 / Discounting!R$24","v":0},{"$f":"S883 / Discounting!S$24","v":0},{"$f":"T883 / Discounting!T$24","v":0},{"$f":"U883 / Discounting!U$24","v":0},{"$f":"V883 / Discounting!V$24","v":0},{"$f":"W883 / Discounting!W$24","v":0},{"$f":"X883 / Discounting!X$24","v":0},{"$f":"Y883 / Discounting!Y$24","v":0},{"$f":"Z883 / Discounting!Z$24","v":0},{"$f":"AA883 / Discounting!AA$24","v":0},{"$f":"AB883 / Discounting!AB$24","v":0},{"$f":"AC883 / Discounting!AC$24","v":0},{"$f":"AD883 / Discounting!AD$24","v":0},{"$f":"AE883 / Discounting!AE$24","v":0},{"$f":"AF883 / Discounting!AF$24","v":0},{"$f":"AG883 / Discounting!AG$24","v":0},{"$f":"AH883 / Discounting!AH$24","v":0},{"$f":"AI883 / Discounting!AI$24","v":0},{"$f":"AJ883 / Discounting!AJ$24","v":0},{"$f":"AK883 / Discounting!AK$24","v":0},{"$f":"AL883 / Discounting!AL$24","v":0},{"$f":"AM883 / Discounting!AM$24","v":0},{"$f":"AN883 / Discounting!AN$24","v":0},{"$f":"AO883 / Discounting!AO$24","v":0},{"$f":"AP883 / Discounting!AP$24","v":0},{"$f":"AQ883 / Discounting!AQ$24","v":0},{"$f":"AR883 / Discounting!AR$24","v":0},{"$f":"AS883 / Discounting!AS$24","v":0},{"$f":"AT883 / Discounting!AT$24","v":0},{"$f":"AU883 / Discounting!AU$24","v":0},{"$f":"AV883 / Discounting!AV$24","v":0},{"$f":"AW883 / Discounting!AW$24","v":0},{"$f":"AX883 / Discounting!AX$24","v":0},{"$f":"AY883 / Discounting!AY$24","v":0},{"$f":"AZ883 / Discounting!AZ$24","v":0},{"$f":"BA883 / Discounting!BA$24","v":0},{"$f":"BB883 / Discounting!BB$24","v":0},{"$f":"BC883 / Discounting!BC$24","v":0},{"$f":"BD883 / Discounting!BD$24","v":0},{"$f":"BE883 / Discounting!BE$24","v":0},{"$f":"BF883 / Discounting!BF$24","v":0},{"$f":"BG883 / Discounting!BG$24","v":0},{"$f":"BH883 / Discounting!BH$24","v":0},{"$f":"BI883 / Discounting!BI$24","v":0},{"$f":"BJ883 / Discounting!BJ$24","v":0},{"$f":"BK883 / Discounting!BK$24","v":0},{"$f":"BL883 / Discounting!BL$24","v":0},{"$f":"BM883 / Discounting!BM$24","v":0},{"$f":"BN883 / Discounting!BN$24","v":0},{"$f":"BO883 / Discounting!BO$24","v":0},{"$f":"BP883 / Discounting!BP$24","v":0},{"$f":"BQ883 / Discounting!BQ$24","v":0},{"$f":"BR883 / Discounting!BR$24","v":0},{"$f":"BS883 / Discounting!BS$24","v":0},{"$f":"BT883 / Discounting!BT$24","v":0},{"$f":"BU883 / Discounting!BU$24","v":0},{"$f":"BV883 / Discounting!BV$24","v":0},{"$f":"BW883 / Discounting!BW$24","v":0},{"$f":"BX883 / Discounting!BX$24","v":0},{"$f":"BY883 / Discounting!BY$24","v":0},{"$f":"BZ883 / Discounting!BZ$24","v":0},{"$f":"CA883 / Discounting!CA$24","v":0},{"$f":"CB883 / Discounting!CB$24","v":0},{"$f":"CC883 / Discounting!CC$24","v":0},{"$f":"CD883 / Discounting!CD$24","v":0},{"$f":"CE883 / Discounting!CE$24","v":0},{"$f":"CF883 / Discounting!CF$24","v":0},{"$f":"CG883 / Discounting!CG$24","v":0},{"$f":"CH883 / Discounting!CH$24","v":0},{"$f":"CI883 / Discounting!CI$24","v":0},{"$f":"CJ883 / Discounting!CJ$24","v":0},{"$f":"CK883 / Discounting!CK$24","v":0},{"$f":"CL883 / Discounting!CL$24","v":0},{"$f":"CM883 / Discounting!CM$24","v":0},{"$f":"CN883 / Discounting!CN$24","v":0},{"$f":"CO883 / Discounting!CO$24","v":0},{"$f":"CP883 / Discounting!CP$24","v":0},{"$f":"CQ883 / Discounting!CQ$24","v":0},{"$f":"CR883 / Discounting!CR$24","v":0},{"$f":"CS883 / Discounting!CS$24","v":0},{"$f":"CT883 / Discounting!CT$24","v":0},{"$f":"CU883 / Discounting!CU$24","v":0},{"$f":"CV883 / Discounting!CV$24","v":0}]
[]
["Payback Periods"]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F321","v":2064},null,null,null,{"$f":"1 * (J$4 =$F$893)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1 * (AP$4 =$F$893)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV$4 =$F$893)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative prodution years",{"$nulls":4},{"$f":"(I894 + 'Demand & production'!J311) * (J4 <= $F$893)","v":0},{"$f":"(J894 + 'Demand & production'!K311) * (K4 <= $F$893)","v":0},{"$f":"(K894 + 'Demand & production'!L311) * (L4 <= $F$893)","v":0},{"$f":"(L894 + 'Demand & production'!M311) * (M4 <= $F$893)","v":0},{"$f":"(M894 + 'Demand & production'!N311) * (N4 <= $F$893)","v":0},{"$f":"(N894 + 'Demand & production'!O311) * (O4 <= $F$893)","v":0},{"$f":"(O894 + 'Demand & production'!P311) * (P4 <= $F$893)","v":0},{"$f":"(P894 + 'Demand & production'!Q311) * (Q4 <= $F$893)","v":0},{"$f":"(Q894 + 'Demand & production'!R311) * (R4 <= $F$893)","v":0},{"$f":"(R894 + 'Demand & production'!S311) * (S4 <= $F$893)","v":0},{"$f":"(S894 + 'Demand & production'!T311) * (T4 <= $F$893)","v":0},{"$f":"(T894 + 'Demand & production'!U311) * (U4 <= $F$893)","v":0},{"$f":"(U894 + 'Demand & production'!V311) * (V4 <= $F$893)","v":0},{"$f":"(V894 + 'Demand & production'!W311) * (W4 <= $F$893)","v":0},{"$f":"(W894 + 'Demand & production'!X311) * (X4 <= $F$893)","v":0},{"$f":"(X894 + 'Demand & production'!Y311) * (Y4 <= $F$893)","v":0},{"$f":"(Y894 + 'Demand & production'!Z311) * (Z4 <= $F$893)","v":0},{"$f":"(Z894 + 'Demand & production'!AA311) * (AA4 <= $F$893)","v":0},{"$f":"(AA894 + 'Demand & production'!AB311) * (AB4 <= $F$893)","v":0},{"$f":"(AB894 + 'Demand & production'!AC311) * (AC4 <= $F$893)","v":0},{"$f":"(AC894 + 'Demand & production'!AD311) * (AD4 <= $F$893)","v":1},{"$f":"(AD894 + 'Demand & production'!AE311) * (AE4 <= $F$893)","v":2},{"$f":"(AE894 + 'Demand & production'!AF311) * (AF4 <= $F$893)","v":3},{"$f":"(AF894 + 'Demand & production'!AG311) * (AG4 <= $F$893)","v":4},{"$f":"(AG894 + 'Demand & production'!AH311) * (AH4 <= $F$893)","v":5},{"$f":"(AH894 + 'Demand & production'!AI311) * (AI4 <= $F$893)","v":6},{"$f":"(AI894 + 'Demand & production'!AJ311) * (AJ4 <= $F$893)","v":7},{"$f":"(AJ894 + 'Demand & production'!AK311) * (AK4 <= $F$893)","v":8},{"$f":"(AK894 + 'Demand & production'!AL311) * (AL4 <= $F$893)","v":9},{"$f":"(AL894 + 'Demand & production'!AM311) * (AM4 <= $F$893)","v":10},{"$f":"(AM894 + 'Demand & production'!AN311) * (AN4 <= $F$893)","v":11},{"$f":"(AN894 + 'Demand & production'!AO311) * (AO4 <= $F$893)","v":12},{"$f":"(AO894 + 'Demand & production'!AP311) * (AP4 <= $F$893)","v":13},{"$f":"(AP894 + 'Demand & production'!AQ311) * (AQ4 <= $F$893)","v":14},{"$f":"(AQ894 + 'Demand & production'!AR311) * (AR4 <= $F$893)","v":15},{"$f":"(AR894 + 'Demand & production'!AS311) * (AS4 <= $F$893)","v":16},{"$f":"(AS894 + 'Demand & production'!AT311) * (AT4 <= $F$893)","v":17},{"$f":"(AT894 + 'Demand & production'!AU311) * (AU4 <= $F$893)","v":18},{"$f":"(AU894 + 'Demand & production'!AV311) * (AV4 <= $F$893)","v":19},{"$f":"(AV894 + 'Demand & production'!AW311) * (AW4 <= $F$893)","v":20},{"$f":"(AW894 + 'Demand & production'!AX311) * (AX4 <= $F$893)","v":21},{"$f":"(AX894 + 'Demand & production'!AY311) * (AY4 <= $F$893)","v":22},{"$f":"(AY894 + 'Demand & production'!AZ311) * (AZ4 <= $F$893)","v":23},{"$f":"(AZ894 + 'Demand & production'!BA311) * (BA4 <= $F$893)","v":24},{"$f":"(BA894 + 'Demand & production'!BB311) * (BB4 <= $F$893)","v":25},{"$f":"(BB894 + 'Demand & production'!BC311) * (BC4 <= $F$893)","v":26},{"$f":"(BC894 + 'Demand & production'!BD311) * (BD4 <= $F$893)","v":27},{"$f":"(BD894 + 'Demand & production'!BE311) * (BE4 <= $F$893)","v":28},{"$f":"(BE894 + 'Demand & production'!BF311) * (BF4 <= $F$893)","v":29},{"$f":"(BF894 + 'Demand & production'!BG311) * (BG4 <= $F$893)","v":30},{"$f":"(BG894 + 'Demand & production'!BH311) * (BH4 <= $F$893)","v":31},{"$f":"(BH894 + 'Demand & production'!BI311) * (BI4 <= $F$893)","v":32},{"$f":"(BI894 + 'Demand & production'!BJ311) * (BJ4 <= $F$893)","v":33},{"$f":"(BJ894 + 'Demand & production'!BK311) * (BK4 <= $F$893)","v":34},{"$f":"(BK894 + 'Demand & production'!BL311) * (BL4 <= $F$893)","v":35},{"$f":"(BL894 + 'Demand & production'!BM311) * (BM4 <= $F$893)","v":0},{"$f":"(BM894 + 'Demand & production'!BN311) * (BN4 <= $F$893)","v":0},{"$f":"(BN894 + 'Demand & production'!BO311) * (BO4 <= $F$893)","v":0},{"$f":"(BO894 + 'Demand & production'!BP311) * (BP4 <= $F$893)","v":0},{"$f":"(BP894 + 'Demand & production'!BQ311) * (BQ4 <= $F$893)","v":0},{"$f":"(BQ894 + 'Demand & production'!BR311) * (BR4 <= $F$893)","v":0},{"$f":"(BR894 + 'Demand & production'!BS311) * (BS4 <= $F$893)","v":0},{"$f":"(BS894 + 'Demand & production'!BT311) * (BT4 <= $F$893)","v":0},{"$f":"(BT894 + 'Demand & production'!BU311) * (BU4 <= $F$893)","v":0},{"$f":"(BU894 + 'Demand & production'!BV311) * (BV4 <= $F$893)","v":0},{"$f":"(BV894 + 'Demand & production'!BW311) * (BW4 <= $F$893)","v":0},{"$f":"(BW894 + 'Demand & production'!BX311) * (BX4 <= $F$893)","v":0},{"$f":"(BX894 + 'Demand & production'!BY311) * (BY4 <= $F$893)","v":0},{"$f":"(BY894 + 'Demand & production'!BZ311) * (BZ4 <= $F$893)","v":0},{"$f":"(BZ894 + 'Demand & production'!CA311) * (CA4 <= $F$893)","v":0},{"$f":"(CA894 + 'Demand & production'!CB311) * (CB4 <= $F$893)","v":0},{"$f":"(CB894 + 'Demand & production'!CC311) * (CC4 <= $F$893)","v":0},{"$f":"(CC894 + 'Demand & production'!CD311) * (CD4 <= $F$893)","v":0},{"$f":"(CD894 + 'Demand & production'!CE311) * (CE4 <= $F$893)","v":0},{"$f":"(CE894 + 'Demand & production'!CF311) * (CF4 <= $F$893)","v":0},{"$f":"(CF894 + 'Demand & production'!CG311) * (CG4 <= $F$893)","v":0},{"$f":"(CG894 + 'Demand & production'!CH311) * (CH4 <= $F$893)","v":0},{"$f":"(CH894 + 'Demand & production'!CI311) * (CI4 <= $F$893)","v":0},{"$f":"(CI894 + 'Demand & production'!CJ311) * (CJ4 <= $F$893)","v":0},{"$f":"(CJ894 + 'Demand & production'!CK311) * (CK4 <= $F$893)","v":0},{"$f":"(CK894 + 'Demand & production'!CL311) * (CL4 <= $F$893)","v":0},{"$f":"(CL894 + 'Demand & production'!CM311) * (CM4 <= $F$893)","v":0},{"$f":"(CM894 + 'Demand & production'!CN311) * (CN4 <= $F$893)","v":0},{"$f":"(CN894 + 'Demand & production'!CO311) * (CO4 <= $F$893)","v":0},{"$f":"(CO894 + 'Demand & production'!CP311) * (CP4 <= $F$893)","v":0},{"$f":"(CP894 + 'Demand & production'!CQ311) * (CQ4 <= $F$893)","v":0},{"$f":"(CQ894 + 'Demand & production'!CR311) * (CR4 <= $F$893)","v":0},{"$f":"(CR894 + 'Demand & production'!CS311) * (CS4 <= $F$893)","v":0},{"$f":"(CS894 + 'Demand & production'!CT311) * (CT4 <= $F$893)","v":0},{"$f":"(CT894 + 'Demand & production'!CU311) * (CU4 <= $F$893)","v":0},{"$f":"(CU894 + 'Demand & production'!CV311) * (CV4 <= $F$893)","v":0}]
[]
[null,null,"Contractor Payback Period"]
[{"$nulls":4},"Contractor Net Cash Flow",null,"US$",{"$f":"SUM(J897:CV897)","v":4762197382.5833359},null,{"$f":"J802","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-1144481.4513010813,-62548529.517013744,-252951209.65073097,-327766367.16927755,-419974450.90307176,-504585186.48630047,161185318.52890933,174044354.88711989,186651253.2775228,199010957.5818392,201913100.46607268,213792862.38871408,78797906.465520382,90216362.754102707,94408323.622358084,16610554.432694674,161425027.34801483,{"$f":"AP802","v":148822221.27063441},5778820.4965016842,-28043911.578858256,389793998.07431042,360850741.24272722,350386583.20175481,354018571.13937891,377313933.28516471,394681998.03212333,418906207.57772303,441674373.76841223,418373205.24540031,395528922.37970227,372702236.37587303,350430715.01383638,350435150.49620652,350439499.00833392,363711947.57404029,148406854.42882246,40530471.454145759,43320894.904486671,41456796.528453395,165987822.70674962,0,0,0,0,0,0,0,0,0,{"$f":"BV802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Cumulative Net Cash Flow",null,"US$",{"$f":"INDEX(J898:CV898,MATCH(1,$J$893:$CV$893,0))","v":4762197382.5833359},0,{"$f":"I898 + J897","v":-375182849.16299921},{"$f":"J898 + K897","v":-750362113.04829264},-975537861.95544291,-1200710164.8055904,-1350879089.1684799,-1426044701.28896,-1501207066.1129599,-1501366247.3129599,-1501522307.3129599,-1501675307.3129599,-1501825307.3129599,-1501972366.1364894,-1502116541.453675,-1502257889.8038571,-1502396466.6177611,-1503540948.0690622,-1566089477.586076,-1819040687.2368069,-2146807054.4060845,-2566781505.3091564,-3071366691.7954569,-2910181373.2665477,-2736137018.3794279,-2549485765.1019049,-2350474807.5200658,-2148561707.0539932,-1934768844.6652792,-1855970938.1997588,-1765754575.4456561,-1671346251.823298,-1654735697.3906033,-1493310670.0425885,-1344488448.7719541,-1338709628.2754524,-1366753539.8543105,-976959541.78000009,-616108800.53727293,-265722217.33551812,88296353.803860784,465610287.0890255,860292285.12114882,1279198492.6988719,1720872866.4672842,2139246071.7126846,2534774994.0923867,2907477230.4682598,3257907945.4820962,3608343095.978303,3958782594.9866371,4322494542.5606775,4470901396.9895,4511431868.4436455,4554752763.3481321,4596209559.876586,{"$f":"BK898 + BL897","v":4762197382.5833359},{"$f":"BL898 + BM897","v":4762197382.5833359},4762197382.5833359,4762197382.5833359,4762197382.5833359,4762197382.5833359,4762197382.5833359,4762197382.5833359,4762197382.5833359,4762197382.5833359,4762197382.5833359,4762197382.5833359,4762197382.5833359,4762197382.5833359,4762197382.5833359,4762197382.5833359,4762197382.5833359,{"$f":"CB898 + CC897","v":4762197382.5833359},{"$f":"CC898 + CD897","v":4762197382.5833359},{"$f":"CD898 + CE897","v":4762197382.5833359},{"$f":"CE898 + CF897","v":4762197382.5833359},{"$f":"CF898 + CG897","v":4762197382.5833359},{"$f":"CG898 + CH897","v":4762197382.5833359},{"$f":"CH898 + CI897","v":4762197382.5833359},{"$f":"CI898 + CJ897","v":4762197382.5833359},{"$f":"CJ898 + CK897","v":4762197382.5833359},{"$f":"CK898 + CL897","v":4762197382.5833359},{"$f":"CL898 + CM897","v":4762197382.5833359},{"$f":"CM898 + CN897","v":4762197382.5833359},{"$f":"CN898 + CO897","v":4762197382.5833359},{"$f":"CO898 + CP897","v":4762197382.5833359},{"$f":"CP898 + CQ897","v":4762197382.5833359},{"$f":"CQ898 + CR897","v":4762197382.5833359},{"$f":"CR898 + CS897","v":4762197382.5833359},{"$f":"CS898 + CT897","v":4762197382.5833359},{"$f":"CT898 + CU897","v":4762197382.5833359},{"$f":"CU898 + CV897","v":4762197382.5833359}]
[{"$nulls":4},"Error Check: Cumulative is same as sum of annual totals",{"$f":"H897 - H898","v":0}]
[{"$nulls":4},"Contractor payback",null,null,{"$f":"SUM(J900:CV900)","v":19.750588356086276},null,{"$f":" IFERROR(AND(J898 > 0, I898 < 0 ) * (ABS(I898 / J897) + J894), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(AP898 > 0, AO898 < 0 ) * (ABS(AO898 / AP897) + AP894), 0)","v":0},0,0,0,0,0,19.750588356086276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(BV898 > 0, BU898 < 0 ) * (ABS(BU898 / BV897) + BV894), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TPDC Payback Period"]
[{"$nulls":4},"Net TPDC Return",null,"US$",{"$f":"ROUND(SUM(J903:CV903), 2)","v":1009289588.75},null,{"$f":"J874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP874","v":0},0,2300164.32580401,61865948.729066871,61866921.386002392,61867874.971233271,64603319.808264241,64604236.364618376,63975496.835361809,64133787.329195052,61872369.656606942,61873216.413002446,61874046.566331372,61874860.442144051,61875658.359607443,61876440.631630391,61877207.564986199,63405080.582251452,25547857.386962626,6486537.2173883179,7000553.5224850401,7001308.4934804346,21506702.163855556,0,0,0,0,0,0,0,0,0,{"$f":"BV874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net TPDC Return",null,"US$",{"$f":"INDEX(J904:CV904,MATCH(1,$J$893:$CV$893,0))","v":1009289588.7502782},null,{"$f":"I904 + J903","v":0},{"$f":"J904 + K903","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2300164.32580401,64166113.054870881,126033034.44087327,187900909.41210654,252504229.22037077,317108465.58498913,381083962.42035091,445217749.74954593,507090119.40615284,568963335.81915534,630837382.38548672,692712242.82763076,754587901.18723822,816464341.81886864,878341549.38385487,941746629.9661063,967294487.35306895,973781024.57045722,980781578.09294224,987782886.58642268,1009289588.7502782,{"$f":"BL904 + BM903","v":1009289588.7502782},1009289588.7502782,1009289588.7502782,1009289588.7502782,1009289588.7502782,1009289588.7502782,1009289588.7502782,1009289588.7502782,1009289588.7502782,1009289588.7502782,1009289588.7502782,1009289588.7502782,1009289588.7502782,1009289588.7502782,1009289588.7502782,1009289588.7502782,{"$f":"CB904 + CC903","v":1009289588.7502782},{"$f":"CC904 + CD903","v":1009289588.7502782},{"$f":"CD904 + CE903","v":1009289588.7502782},{"$f":"CE904 + CF903","v":1009289588.7502782},{"$f":"CF904 + CG903","v":1009289588.7502782},{"$f":"CG904 + CH903","v":1009289588.7502782},{"$f":"CH904 + CI903","v":1009289588.7502782},{"$f":"CI904 + CJ903","v":1009289588.7502782},{"$f":"CJ904 + CK903","v":1009289588.7502782},{"$f":"CK904 + CL903","v":1009289588.7502782},{"$f":"CL904 + CM903","v":1009289588.7502782},{"$f":"CM904 + CN903","v":1009289588.7502782},{"$f":"CN904 + CO903","v":1009289588.7502782},{"$f":"CO904 + CP903","v":1009289588.7502782},{"$f":"CP904 + CQ903","v":1009289588.7502782},{"$f":"CQ904 + CR903","v":1009289588.7502782},{"$f":"CR904 + CS903","v":1009289588.7502782},{"$f":"CS904 + CT903","v":1009289588.7502782},{"$f":"CT904 + CU903","v":1009289588.7502782},{"$f":"CU904 + CV903","v":1009289588.7502782}]
[{"$nulls":4},"Error Check: Cumulative is same as sum of annual totals",{"$f":"H903 - H904","v":-2.7823448181152344E-4}]
[{"$nulls":4},"TPDC payback",null,null,{"$f":"IF(Inputs!D332 = 0, \"N/A\", SUM(J906:CV906))","v":"N/A"},null,{"$f":" IFERROR(AND(J904 > 0, I904 < 0 ) * (ABS(I904 / J903) + J900), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(AP904 > 0, AO904 < 0 ) * (ABS(AO904 / AP903) + AP900), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(BV904 > 0, BU904 < 0 ) * (ABS(BU904 / BV903) + BV900), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Cumulatives match Sum of Annual Totals",{"$f":"F899 + F905","v":-2.7823448181152344E-4}]
[]
["Government Revenues (Nominal)"]
[]
[{"$nulls":4},"Signature Bonus",null,"US$",{"$f":"SUM(J912:CV912)","v":0},{"$f":"H219 - H912","v":0},{"$f":"J219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",44544000,{"$f":"H227 - H913","v":0},{"$f":"J227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,{"$f":"AP227","v":1113600},1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,0,0,0,0,0,0,0,0,0,{"$f":"BV227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",8250000,{"$f":"H232 - H914","v":0},{"$f":"J232","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"AP232","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,{"$f":"BV232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Production Bonus",null,"US$",0,{"$f":"H237 - H915","v":0},{"$f":"J237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Royalty",null,"US$",3259378031.3776889,{"$f":"H250 - H916","v":0},{"$f":"J250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39244706.21876841,80059200.686287567,81660384.700013325,83293592.394013599,84959464.241893888,86658653.526731759,88391826.597266376,90159663.129211724,91962856.391795963,93802113.519631863,95678155.790024519,97591718.905825019,{"$f":"AP250","v":99543553.283941522},101534424.34962034,103565112.83661276,105636415.09334502,107749143.39521192,109904126.26311615,112102208.78837848,114344252.96414605,116631138.02342899,118963760.78389758,121343035.99957553,123769896.71956705,126245294.65395838,128770200.54703756,131345604.55797833,133972516.64913791,136651966.98212066,139385006.3217631,55113896.011122897,14398298.20115496,14686264.165178059,14979989.448481623,15279589.237451253,0,0,0,0,0,0,0,0,0,{"$f":"BV250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",195562681.8826614,{"$f":"H251 - H917","v":0},{"$f":"J251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2354682.3731261049,4803552.0411772532,4899623.0820007995,4997615.5436408157,5097567.8545136331,5199519.2116039051,5303509.5958359828,5409579.7877527028,5517771.3835077574,5628126.8111779122,5740689.3474014709,5855503.1343495008,{"$f":"AP251","v":5972613.1970364917},6092065.4609772209,6213906.7701967657,6338184.9056007005,6464948.6037127152,6594247.5757869687,6726132.5273027085,6860655.1778487628,6997868.2814057395,7137825.6470338544,7280582.1599745313,7426193.8031740226,7574717.6792375026,7726212.0328222532,7880736.2734786989,8038350.9989482742,8199118.0189272398,8363100.3793057855,3306833.7606673739,863897.89206929761,881175.84991068346,898799.36690889741,916775.35424707516,0,0,0,0,0,0,0,0,0,{"$f":"BV251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Profit Gas Share",null,"US$",9406208355.1536446,{"$f":"H308 - H918","v":0},{"$f":"J308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46164556.446671776,110867242.44273408,113084587.2915888,115346279.03742059,117653204.61816898,120006268.71053231,122406394.08474305,124854521.96643782,127351612.40576661,129898644.65388197,132496617.54695958,135146549.89789876,{"$f":"AP308","v":137849480.8958568},413666045.42334294,446360976.39413315,455297191.30466652,464412130.51341057,473709368.50632966,180277180.17207575,183891719.15816793,181275485.88240325,186517272.05830479,523060232.3964026,533530432.42698145,544210036.45817184,555103232.5699861,566214292.60403657,577547573.83876824,589107520.6981945,619168545.50751853,206523798.24706376,48211625.018634282,54236519.428992718,55328831.417572588,15432385.129825769,0,0,0,0,0,0,0,0,0,{"$f":"BV308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",5292643528.6192312,{"$f":"H611 - H919","v":0},{"$f":"J677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10201471.919608748,127790463.03757839,149424229.5211052,{"$f":"AP677","v":203318444.30478469},176198639.05675852,222311441.2903451,273980447.19630605,280280589.59311956,285890596.07166624,327444712.50315768,288042761.06978053,248598360.98734054,206473120.33522624,124571945.04023701,176844963.87832856,230163443.09318185,285504528.53395385,341708595.33992785,348547161.93341064,355522499.85876316,360476197.50370514,143598118.62026325,30055565.065025445,34161527.678227387,39713941.227389552,21819763.960041825,0,0,0,0,0,0,0,0,0,{"$f":"BV677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,{"$f":"H497 - H920","v":0},{"$f":"J534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividends from State Participation",null,"US$",1934951819.6253519,{"$f":"H725 - H921","v":0},{"$f":"J725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP725","v":0},0,3699669.9815372378,101497646.33815485,103529226.92665291,105601439.12692088,112475943.58538368,114727090.11882624,115882757.29150012,118492868.18338165,116600992.14736214,118934639.65204433,121314960.10682011,123742886.97069149,126219372.37184022,128745387.48101197,131321922.89236712,137255816.47088954,56410682.43078927,14608982.084617492,16081982.838639852,16405391.535412651,51402161.090508677,0,0,0,0,0,0,0,0,0,{"$f":"BV725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,"US$",1216317254.2442431,{"$f":"H771 - H922","v":0},{"$f":"J771","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP771","v":0},0,0,0,47628285.773099139,66452235.607062154,68483877.976529524,74450104.999965549,79434645.463616058,85996269.331520826,92483698.428602219,89356679.299007043,86167119.786819935,82818145.420226932,79426575.600663424,81016132.539569721,82637480.617254093,87482615.073430061,36409802.325684011,10142527.369653199,11057631.786953125,10793458.259132434,44079968.585453622,0,0,0,0,0,0,0,0,0,{"$f":"BV771","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,"US$",379584184.15854716,{"$f":"H776 - H923","v":0},{"$f":"J776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42587387.124513507,40622685.790151484,38558570.568270758,36390011.116162851,34111722.555778295,31718152.594238278,29203467.992644329,26561540.350209739,23785931.169067945,20869876.163360383,17806268.774364021,14587642.851484442,{"$f":"AP776","v":11206154.456907157},7653562.7495642575,3921209.9018298099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Government Revenues",null,"US$",21737439855.061367,null,{"$f":"SUM(J912:J923)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,1263600,1263600,1263600,1263600,1263600,131614932.1630798,237616280.96035039,239466765.64187366,241291098.09123784,243085559.27035478,244846194.04310626,246568798.27048975,248248905.23361197,249881771.35013828,261663833.06766087,380775794.49632794,403869244.31066287,459153846.13852668,706408337.0402633,787335917.17465484,944013484.83807302,1011327924.8052068,1049415613.150882,808773655.55282772,783580183.48873508,750083855.92969465,724844716.33936489,986604086.17215407,1051126405.7791024,1116939171.7781897,1184928806.074718,1254058776.747925,1279130723.4408467,1304704109.0676267,1353394881.2566123,502626731.39559054,119544495.63115467,132368701.74790183,139384011.25489774,150194243.35752824,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV912:BV923)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC912:CC923)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Government Revenue entries match",{"$f":"SUM(I912:I923)","v":0}]
[]
["Government Revenues (Real)"]
[]
[null,null,"Undiscounted"]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J931:CV931)","v":0},null,{"$f":"J912 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM912 / BM$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC912 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},28143160.198128276,null,{"$f":"J913 / J$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1008621.829826594,988844.93120254297,969455.81490445393,950446.87735730771,931810.66407579195,913539.86674097239,895627.32033428666,878066.00032773206,860849.01992914907,843969.6273815186,827421.20331521425,811197.25815217081,795291.42956095177,779697.47996171738,764409.29408011516,749420.8765491324,734726.34955797298,720319.95054703229,706196.02994807076,692349.04896869685,678773.57742029103,665464.29158852063,652415.97214560839,639623.50210353767,627081.86480738979,614786.1419680292,602731.51173336199,590913.24679741368,579326.71254648396,567967.36524165096,556830.75023691263,545912.50023226719,535208.33356104628,524714.05251082964,514425.54167728394,504338.76635027834,494449.77093164547,484754.6773839661,475249.68370977067,465931.06246055948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC913 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6187301.7737589153,null,182849.16299921353,179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,135859.62147448733,133195.70732792874,130584.02679208701,128023.55567851667,125513.28988089869,123052.24498127322,120639.45586399337,118273.9763372484,115954.87876200821,113681.25368824335,111452.20949827778,109266.87205713509,107124.38436974026,105023.9062448434,102964.61396553274,100945.69996620857,98966.372515890747,97025.855407736031,95123.387654643157,93258.223190826626,91429.630579241784,89636.892724746853,87879.306592889072,86156.18293420496,84466.846013926421,82810.633346986695,81186.895438222244,79594.995527668871,78034.309340851818,76504.224843972377,75004.142003894478,73533.472552837717,72091.639757684025,70678.078193807873,69292.233523341041,67933.562277785342,66601.531644887596,65295.619259693711,64015.312999699709,62760.110784019329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC914 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC915 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1949997874.448662,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD916 / AD$186","v":32194328.025666583},64388656.051333174,64388656.051333182,64388656.051333182,64388656.051333189,64388656.051333182,64388656.051333167,64388656.051333174,64388656.051333182,64388656.051333167,64388656.051333174,64388656.051333182,64388656.051333182,64388656.051333167,64388656.051333174,64388656.051333174,64388656.051333182,64388656.051333174,64388656.051333167,64388656.051333167,64388656.051333174,64388656.051333182,64388656.051333174,64388656.051333174,64388656.051333174,64388656.051333174,64388656.051333174,64388656.051333174,64388656.051333167,64388656.051333182,24960555.24695335,6392991.4218450012,6392991.4218450002,6392991.4218450012,6392991.4218450002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC916 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},116999872.46691978,null,0,0,0,0,0,0,{"$f":"P917 / P$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1931659.6815399951,3863319.3630799898,3863319.3630799907,3863319.3630799907,3863319.3630799912,3863319.3630799903,3863319.3630799903,3863319.3630799903,3863319.3630799903,3863319.3630799903,3863319.3630799903,3863319.3630799903,3863319.3630799907,3863319.3630799903,3863319.3630799903,3863319.3630799903,3863319.3630799907,3863319.3630799903,3863319.3630799903,3863319.3630799898,3863319.3630799903,3863319.3630799907,3863319.3630799903,3863319.3630799903,3863319.3630799903,3863319.3630799903,3863319.3630799903,3863319.3630799903,3863319.3630799903,3863319.3630799907,1497633.3148172009,383579.48531070008,383579.48531069997,383579.48531070008,383579.48531070002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC917 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5286014364.5604181,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37871015.395517811,89166425.342885792,89166425.342885822,89166425.342885822,89166425.342885807,89166425.342885762,89166425.342885837,89166425.342885762,89166425.342885777,89166425.342885807,89166425.342885777,89166425.342885777,89166425.342885807,262328770.65578583,277512210.40159577,277517693.3650136,277523068.81934476,277528338.87261075,103546624.75845324,103551690.16912784,100076918.64136373,100951721.76013361,277553179.05528736,277557858.71177006,277562446.61028254,277566944.55000067,277571354.29482234,277575677.57405931,277579916.08311516,286023809.6374293,93532648.733744532,21406453.795533504,23609380.817376595,23612616.407356855,6456921.3360634521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC918 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2880958576.2362227,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7002604.1205515806,85999318.26889503,98586493.077904373,131514306.52561246,111737409.6481106,138215800.06486234,166999540.48729149,167489874.28124839,167492448.96137175,188075910.34173468,162200423.63138235,137243918.14922997,111752744.20972994,66102022.722337842,91999830.777688384,117389838.67509083,142760148.00610411,167513464.1099821,167515576.24444401,167517646.96450472,166521339.04688498,65034211.561749734,13344977.785221802,14870654.030713493,16948669.187486805,9129405.3560891822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC919 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC920 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1009289588.7502784,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2300164.3258040072,61865948.729066871,61866921.386002399,61867874.971233279,64603319.808264226,64604236.364618376,63975496.835361764,64133787.329195052,61872369.65660695,61873216.413002454,61874046.566331364,61874860.442144059,61875658.359607443,61876440.631630391,61877207.564986207,63405080.582251459,25547857.386962626,6486537.2173883189,7000553.5224850401,7001308.4934804337,21506702.163855549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC921 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},626051252.85233581,null,0,0,0,0,0,0,{"$f":"P922 / P$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28461676.950045828,38931842.577972762,39335396.793264322,41923770.365018293,43853555.336902596,46545134.175302535,49074930.418712467,46485911.693933375,43947658.042189158,41411359.59731923,38936746.112648495,38937238.944022954,38937722.112037115,40412438.619337812,16489650.492091388,4503385.7171273073,4813432.7671651859,4606310.725383711,18443091.411861073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC922 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},282930906.94234377,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34936490.623719715,32671324.729719002,30403169.753265187,28130662.180818632,25852422.570709366,23567054.585542582,21273144.005179383,18969257.719521556,16653942.700309934,14325724.951125838,11983108.434764126,9624573.9771251995,7248578.1467508692,4853552.1091062492,2437900.4546861583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC923 / CC$186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},12186572898.229067,null,{"$f":"SUM(J931:J942)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,1144481.4513010813,1122040.6385304718,1100039.8416965408,1078470.4330358244,1057323.9539566906,107970085.83816636,191105992.26321626,188817910.48722917,186525866.8368088,184228474.20907813,181924328.75565502,179612008.89268768,177290074.29075119,174957064.84381545,179614103.73702201,256251194.03747341,266463160.53440237,296998631.2356171,447973027.24501854,489503657.93352091,575405361.20378458,604348618.03536785,614812776.0763402,464539006.80116743,441243644.65538132,414099461.15258628,392319281.29594588,523524985.50968289,546826154.03269482,569670436.89839268,592497122.90222204,614768644.26425862,614764208.78188848,614759860.26976097,625198361.0755173,227634829.06494689,53078976.725003168,57620642.341539674,59484740.71757298,{"$f":"SUM(BL931:BL942)","v":62841382.348269537},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CB931:CB942)","v":0},{"$f":"SUM(CC931:CC942)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},{"$f":"E172","v":"Project pre-tax net cash flow NPV0"},null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J945:CV945)","v":19278907146.478928},null,{"$f":"J172","v":-375000000},-375000000,-225000000,-225000000,-150000000,-75000000,-75000000,0,0,0,0,0,0,0,0,0,-204754962.92827758,-839503899.36344814,-1088959655.7874722,-1396390423.1637163,-321357934.97891903,974414573.55495608,974414573.55495608,974414573.55495608,974414573.55495608,965199359.27809501,965199359.27809501,476393421.48626542,476393421.48626542,476393421.48626542,466617302.7304287,955423240.52225828,{"$f":"AP172","v":965199359.27809501},965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,476393421.48626542,476393421.48626542,466617302.73042881,469061332.41938794,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,988910308.64955759,376041683.49376929,93609448.179148912,100941537.24602635,100941537.24602635,-145905461.33884758,0,0,0,0,0,0,0,0,0,{"$f":"BV172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H943-H942)/H945","v":0.61744381571238527}]
[]
[null,null,null,"Investment Decision"]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J949:CV949)","v":0},null,{"$f":"J931 * Discounting!J$12","v":0},{"$f":"K931 * Discounting!K$12","v":0},{"$f":"L931 * Discounting!L$12","v":0},{"$f":"M931 * Discounting!M$12","v":0},{"$f":"N931 * Discounting!N$12","v":0},{"$f":"O931 * Discounting!O$12","v":0},{"$f":"P931 * Discounting!P$12","v":0},{"$f":"Q931 * Discounting!Q$12","v":0},{"$f":"R931 * Discounting!R$12","v":0},{"$f":"S931 * Discounting!S$12","v":0},{"$f":"T931 * Discounting!T$12","v":0},{"$f":"U931 * Discounting!U$12","v":0},{"$f":"V931 * Discounting!V$12","v":0},{"$f":"W931 * Discounting!W$12","v":0},{"$f":"X931 * Discounting!X$12","v":0},{"$f":"Y931 * Discounting!Y$12","v":0},{"$f":"Z931 * Discounting!Z$12","v":0},{"$f":"AA931 * Discounting!AA$12","v":0},{"$f":"AB931 * Discounting!AB$12","v":0},{"$f":"AC931 * Discounting!AC$12","v":0},{"$f":"AD931 * Discounting!AD$12","v":0},{"$f":"AE931 * Discounting!AE$12","v":0},{"$f":"AF931 * Discounting!AF$12","v":0},{"$f":"AG931 * Discounting!AG$12","v":0},{"$f":"AH931 * Discounting!AH$12","v":0},{"$f":"AI931 * Discounting!AI$12","v":0},{"$f":"AJ931 * Discounting!AJ$12","v":0},{"$f":"AK931 * Discounting!AK$12","v":0},{"$f":"AL931 * Discounting!AL$12","v":0},{"$f":"AM931 * Discounting!AM$12","v":0},{"$f":"AN931 * Discounting!AN$12","v":0},{"$f":"AO931 * Discounting!AO$12","v":0},{"$f":"AP931 * Discounting!AP$12","v":0},{"$f":"AQ931 * Discounting!AQ$12","v":0},{"$f":"AR931 * Discounting!AR$12","v":0},{"$f":"AS931 * Discounting!AS$12","v":0},{"$f":"AT931 * Discounting!AT$12","v":0},{"$f":"AU931 * Discounting!AU$12","v":0},{"$f":"AV931 * Discounting!AV$12","v":0},{"$f":"AW931 * Discounting!AW$12","v":0},{"$f":"AX931 * Discounting!AX$12","v":0},{"$f":"AY931 * Discounting!AY$12","v":0},{"$f":"AZ931 * Discounting!AZ$12","v":0},{"$f":"BA931 * Discounting!BA$12","v":0},{"$f":"BB931 * Discounting!BB$12","v":0},{"$f":"BC931 * Discounting!BC$12","v":0},{"$f":"BD931 * Discounting!BD$12","v":0},{"$f":"BE931 * Discounting!BE$12","v":0},{"$f":"BF931 * Discounting!BF$12","v":0},{"$f":"BG931 * Discounting!BG$12","v":0},{"$f":"BH931 * Discounting!BH$12","v":0},{"$f":"BI931 * Discounting!BI$12","v":0},{"$f":"BJ931 * Discounting!BJ$12","v":0},{"$f":"BK931 * Discounting!BK$12","v":0},{"$f":"BL931 * Discounting!BL$12","v":0},{"$f":"BM931 * Discounting!BM$12","v":0},{"$f":"BN931 * Discounting!BN$12","v":0},{"$f":"BO931 * Discounting!BO$12","v":0},{"$f":"BP931 * Discounting!BP$12","v":0},{"$f":"BQ931 * Discounting!BQ$12","v":0},{"$f":"BR931 * Discounting!BR$12","v":0},{"$f":"BS931 * Discounting!BS$12","v":0},{"$f":"BT931 * Discounting!BT$12","v":0},{"$f":"BU931 * Discounting!BU$12","v":0},{"$f":"BV931 * Discounting!BV$12","v":0},{"$f":"BW931 * Discounting!BW$12","v":0},{"$f":"BX931 * Discounting!BX$12","v":0},{"$f":"BY931 * Discounting!BY$12","v":0},{"$f":"BZ931 * Discounting!BZ$12","v":0},{"$f":"CA931 * Discounting!CA$12","v":0},{"$f":"CB931 * Discounting!CB$12","v":0},{"$f":"CC931 * Discounting!CC$12","v":0},{"$f":"CD931 * Discounting!CD$12","v":0},{"$f":"CE931 * Discounting!CE$12","v":0},{"$f":"CF931 * Discounting!CF$12","v":0},{"$f":"CG931 * Discounting!CG$12","v":0},{"$f":"CH931 * Discounting!CH$12","v":0},{"$f":"CI931 * Discounting!CI$12","v":0},{"$f":"CJ931 * Discounting!CJ$12","v":0},{"$f":"CK931 * Discounting!CK$12","v":0},{"$f":"CL931 * Discounting!CL$12","v":0},{"$f":"CM931 * Discounting!CM$12","v":0},{"$f":"CN931 * Discounting!CN$12","v":0},{"$f":"CO931 * Discounting!CO$12","v":0},{"$f":"CP931 * Discounting!CP$12","v":0},{"$f":"CQ931 * Discounting!CQ$12","v":0},{"$f":"CR931 * Discounting!CR$12","v":0},{"$f":"CS931 * Discounting!CS$12","v":0},{"$f":"CT931 * Discounting!CT$12","v":0},{"$f":"CU931 * Discounting!CU$12","v":0},{"$f":"CV931 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},28143160.198128276,null,{"$f":"J932 * Discounting!J$12","v":0},{"$f":"K932 * Discounting!K$12","v":0},{"$f":"L932 * Discounting!L$12","v":0},{"$f":"M932 * Discounting!M$12","v":0},{"$f":"N932 * Discounting!N$12","v":0},{"$f":"O932 * Discounting!O$12","v":0},{"$f":"P932 * Discounting!P$12","v":0},{"$f":"Q932 * Discounting!Q$12","v":0},{"$f":"R932 * Discounting!R$12","v":0},{"$f":"S932 * Discounting!S$12","v":0},{"$f":"T932 * Discounting!T$12","v":0},{"$f":"U932 * Discounting!U$12","v":0},{"$f":"V932 * Discounting!V$12","v":0},{"$f":"W932 * Discounting!W$12","v":0},{"$f":"X932 * Discounting!X$12","v":0},{"$f":"Y932 * Discounting!Y$12","v":1008621.829826594},{"$f":"Z932 * Discounting!Z$12","v":988844.93120254297},{"$f":"AA932 * Discounting!AA$12","v":969455.81490445393},{"$f":"AB932 * Discounting!AB$12","v":950446.87735730771},{"$f":"AC932 * Discounting!AC$12","v":931810.66407579195},{"$f":"AD932 * Discounting!AD$12","v":913539.86674097239},{"$f":"AE932 * Discounting!AE$12","v":895627.32033428666},{"$f":"AF932 * Discounting!AF$12","v":878066.00032773206},{"$f":"AG932 * Discounting!AG$12","v":860849.01992914907},{"$f":"AH932 * Discounting!AH$12","v":843969.6273815186},{"$f":"AI932 * Discounting!AI$12","v":827421.20331521425},{"$f":"AJ932 * Discounting!AJ$12","v":811197.25815217081},{"$f":"AK932 * Discounting!AK$12","v":795291.42956095177},{"$f":"AL932 * Discounting!AL$12","v":779697.47996171738},{"$f":"AM932 * Discounting!AM$12","v":764409.29408011516},{"$f":"AN932 * Discounting!AN$12","v":749420.8765491324},{"$f":"AO932 * Discounting!AO$12","v":734726.34955797298},{"$f":"AP932 * Discounting!AP$12","v":720319.95054703229},{"$f":"AQ932 * Discounting!AQ$12","v":706196.02994807076},{"$f":"AR932 * Discounting!AR$12","v":692349.04896869685},{"$f":"AS932 * Discounting!AS$12","v":678773.57742029103},{"$f":"AT932 * Discounting!AT$12","v":665464.29158852063},{"$f":"AU932 * Discounting!AU$12","v":652415.97214560839},{"$f":"AV932 * Discounting!AV$12","v":639623.50210353767},{"$f":"AW932 * Discounting!AW$12","v":627081.86480738979},{"$f":"AX932 * Discounting!AX$12","v":614786.1419680292},{"$f":"AY932 * Discounting!AY$12","v":602731.51173336199},{"$f":"AZ932 * Discounting!AZ$12","v":590913.24679741368},{"$f":"BA932 * Discounting!BA$12","v":579326.71254648396},{"$f":"BB932 * Discounting!BB$12","v":567967.36524165096},{"$f":"BC932 * Discounting!BC$12","v":556830.75023691263},{"$f":"BD932 * Discounting!BD$12","v":545912.50023226719},{"$f":"BE932 * Discounting!BE$12","v":535208.33356104628},{"$f":"BF932 * Discounting!BF$12","v":524714.05251082964},{"$f":"BG932 * Discounting!BG$12","v":514425.54167728394},{"$f":"BH932 * Discounting!BH$12","v":504338.76635027834},{"$f":"BI932 * Discounting!BI$12","v":494449.77093164547},{"$f":"BJ932 * Discounting!BJ$12","v":484754.6773839661},{"$f":"BK932 * Discounting!BK$12","v":475249.68370977067},{"$f":"BL932 * Discounting!BL$12","v":465931.06246055948},{"$f":"BM932 * Discounting!BM$12","v":0},{"$f":"BN932 * Discounting!BN$12","v":0},{"$f":"BO932 * Discounting!BO$12","v":0},{"$f":"BP932 * Discounting!BP$12","v":0},{"$f":"BQ932 * Discounting!BQ$12","v":0},{"$f":"BR932 * Discounting!BR$12","v":0},{"$f":"BS932 * Discounting!BS$12","v":0},{"$f":"BT932 * Discounting!BT$12","v":0},{"$f":"BU932 * Discounting!BU$12","v":0},{"$f":"BV932 * Discounting!BV$12","v":0},{"$f":"BW932 * Discounting!BW$12","v":0},{"$f":"BX932 * Discounting!BX$12","v":0},{"$f":"BY932 * Discounting!BY$12","v":0},{"$f":"BZ932 * Discounting!BZ$12","v":0},{"$f":"CA932 * Discounting!CA$12","v":0},{"$f":"CB932 * Discounting!CB$12","v":0},{"$f":"CC932 * Discounting!CC$12","v":0},{"$f":"CD932 * Discounting!CD$12","v":0},{"$f":"CE932 * Discounting!CE$12","v":0},{"$f":"CF932 * Discounting!CF$12","v":0},{"$f":"CG932 * Discounting!CG$12","v":0},{"$f":"CH932 * Discounting!CH$12","v":0},{"$f":"CI932 * Discounting!CI$12","v":0},{"$f":"CJ932 * Discounting!CJ$12","v":0},{"$f":"CK932 * Discounting!CK$12","v":0},{"$f":"CL932 * Discounting!CL$12","v":0},{"$f":"CM932 * Discounting!CM$12","v":0},{"$f":"CN932 * Discounting!CN$12","v":0},{"$f":"CO932 * Discounting!CO$12","v":0},{"$f":"CP932 * Discounting!CP$12","v":0},{"$f":"CQ932 * Discounting!CQ$12","v":0},{"$f":"CR932 * Discounting!CR$12","v":0},{"$f":"CS932 * Discounting!CS$12","v":0},{"$f":"CT932 * Discounting!CT$12","v":0},{"$f":"CU932 * Discounting!CU$12","v":0},{"$f":"CV932 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3790835.1559978812,null,{"$f":"J933 * Discounting!J$12","v":0},{"$f":"K933 * Discounting!K$12","v":0},{"$f":"L933 * Discounting!L$12","v":0},{"$f":"M933 * Discounting!M$12","v":0},{"$f":"N933 * Discounting!N$12","v":0},{"$f":"O933 * Discounting!O$12","v":0},{"$f":"P933 * Discounting!P$12","v":0},{"$f":"Q933 * Discounting!Q$12","v":0},{"$f":"R933 * Discounting!R$12","v":0},{"$f":"S933 * Discounting!S$12","v":0},{"$f":"T933 * Discounting!T$12","v":0},{"$f":"U933 * Discounting!U$12","v":0},{"$f":"V933 * Discounting!V$12","v":0},{"$f":"W933 * Discounting!W$12","v":0},{"$f":"X933 * Discounting!X$12","v":0},{"$f":"Y933 * Discounting!Y$12","v":135859.62147448733},{"$f":"Z933 * Discounting!Z$12","v":133195.70732792874},{"$f":"AA933 * Discounting!AA$12","v":130584.02679208701},{"$f":"AB933 * Discounting!AB$12","v":128023.55567851667},{"$f":"AC933 * Discounting!AC$12","v":125513.28988089869},{"$f":"AD933 * Discounting!AD$12","v":123052.24498127322},{"$f":"AE933 * Discounting!AE$12","v":120639.45586399337},{"$f":"AF933 * Discounting!AF$12","v":118273.9763372484},{"$f":"AG933 * Discounting!AG$12","v":115954.87876200821},{"$f":"AH933 * Discounting!AH$12","v":113681.25368824335},{"$f":"AI933 * Discounting!AI$12","v":111452.20949827778},{"$f":"AJ933 * Discounting!AJ$12","v":109266.87205713509},{"$f":"AK933 * Discounting!AK$12","v":107124.38436974026},{"$f":"AL933 * Discounting!AL$12","v":105023.9062448434},{"$f":"AM933 * Discounting!AM$12","v":102964.61396553274},{"$f":"AN933 * Discounting!AN$12","v":100945.69996620857},{"$f":"AO933 * Discounting!AO$12","v":98966.372515890747},{"$f":"AP933 * Discounting!AP$12","v":97025.855407736031},{"$f":"AQ933 * Discounting!AQ$12","v":95123.387654643157},{"$f":"AR933 * Discounting!AR$12","v":93258.223190826626},{"$f":"AS933 * Discounting!AS$12","v":91429.630579241784},{"$f":"AT933 * Discounting!AT$12","v":89636.892724746853},{"$f":"AU933 * Discounting!AU$12","v":87879.306592889072},{"$f":"AV933 * Discounting!AV$12","v":86156.18293420496},{"$f":"AW933 * Discounting!AW$12","v":84466.846013926421},{"$f":"AX933 * Discounting!AX$12","v":82810.633346986695},{"$f":"AY933 * Discounting!AY$12","v":81186.895438222244},{"$f":"AZ933 * Discounting!AZ$12","v":79594.995527668871},{"$f":"BA933 * Discounting!BA$12","v":78034.309340851818},{"$f":"BB933 * Discounting!BB$12","v":76504.224843972377},{"$f":"BC933 * Discounting!BC$12","v":75004.142003894478},{"$f":"BD933 * Discounting!BD$12","v":73533.472552837717},{"$f":"BE933 * Discounting!BE$12","v":72091.639757684025},{"$f":"BF933 * Discounting!BF$12","v":70678.078193807873},{"$f":"BG933 * Discounting!BG$12","v":69292.233523341041},{"$f":"BH933 * Discounting!BH$12","v":67933.562277785342},{"$f":"BI933 * Discounting!BI$12","v":66601.531644887596},{"$f":"BJ933 * Discounting!BJ$12","v":65295.619259693711},{"$f":"BK933 * Discounting!BK$12","v":64015.312999699709},{"$f":"BL933 * Discounting!BL$12","v":62760.110784019329},{"$f":"BM933 * Discounting!BM$12","v":0},{"$f":"BN933 * Discounting!BN$12","v":0},{"$f":"BO933 * Discounting!BO$12","v":0},{"$f":"BP933 * Discounting!BP$12","v":0},{"$f":"BQ933 * Discounting!BQ$12","v":0},{"$f":"BR933 * Discounting!BR$12","v":0},{"$f":"BS933 * Discounting!BS$12","v":0},{"$f":"BT933 * Discounting!BT$12","v":0},{"$f":"BU933 * Discounting!BU$12","v":0},{"$f":"BV933 * Discounting!BV$12","v":0},{"$f":"BW933 * Discounting!BW$12","v":0},{"$f":"BX933 * Discounting!BX$12","v":0},{"$f":"BY933 * Discounting!BY$12","v":0},{"$f":"BZ933 * Discounting!BZ$12","v":0},{"$f":"CA933 * Discounting!CA$12","v":0},{"$f":"CB933 * Discounting!CB$12","v":0},{"$f":"CC933 * Discounting!CC$12","v":0},{"$f":"CD933 * Discounting!CD$12","v":0},{"$f":"CE933 * Discounting!CE$12","v":0},{"$f":"CF933 * Discounting!CF$12","v":0},{"$f":"CG933 * Discounting!CG$12","v":0},{"$f":"CH933 * Discounting!CH$12","v":0},{"$f":"CI933 * Discounting!CI$12","v":0},{"$f":"CJ933 * Discounting!CJ$12","v":0},{"$f":"CK933 * Discounting!CK$12","v":0},{"$f":"CL933 * Discounting!CL$12","v":0},{"$f":"CM933 * Discounting!CM$12","v":0},{"$f":"CN933 * Discounting!CN$12","v":0},{"$f":"CO933 * Discounting!CO$12","v":0},{"$f":"CP933 * Discounting!CP$12","v":0},{"$f":"CQ933 * Discounting!CQ$12","v":0},{"$f":"CR933 * Discounting!CR$12","v":0},{"$f":"CS933 * Discounting!CS$12","v":0},{"$f":"CT933 * Discounting!CT$12","v":0},{"$f":"CU933 * Discounting!CU$12","v":0},{"$f":"CV933 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J934 * Discounting!J$12","v":0},{"$f":"K934 * Discounting!K$12","v":0},{"$f":"L934 * Discounting!L$12","v":0},{"$f":"M934 * Discounting!M$12","v":0},{"$f":"N934 * Discounting!N$12","v":0},{"$f":"O934 * Discounting!O$12","v":0},{"$f":"P934 * Discounting!P$12","v":0},{"$f":"Q934 * Discounting!Q$12","v":0},{"$f":"R934 * Discounting!R$12","v":0},{"$f":"S934 * Discounting!S$12","v":0},{"$f":"T934 * Discounting!T$12","v":0},{"$f":"U934 * Discounting!U$12","v":0},{"$f":"V934 * Discounting!V$12","v":0},{"$f":"W934 * Discounting!W$12","v":0},{"$f":"X934 * Discounting!X$12","v":0},{"$f":"Y934 * Discounting!Y$12","v":0},{"$f":"Z934 * Discounting!Z$12","v":0},{"$f":"AA934 * Discounting!AA$12","v":0},{"$f":"AB934 * Discounting!AB$12","v":0},{"$f":"AC934 * Discounting!AC$12","v":0},{"$f":"AD934 * Discounting!AD$12","v":0},{"$f":"AE934 * Discounting!AE$12","v":0},{"$f":"AF934 * Discounting!AF$12","v":0},{"$f":"AG934 * Discounting!AG$12","v":0},{"$f":"AH934 * Discounting!AH$12","v":0},{"$f":"AI934 * Discounting!AI$12","v":0},{"$f":"AJ934 * Discounting!AJ$12","v":0},{"$f":"AK934 * Discounting!AK$12","v":0},{"$f":"AL934 * Discounting!AL$12","v":0},{"$f":"AM934 * Discounting!AM$12","v":0},{"$f":"AN934 * Discounting!AN$12","v":0},{"$f":"AO934 * Discounting!AO$12","v":0},{"$f":"AP934 * Discounting!AP$12","v":0},{"$f":"AQ934 * Discounting!AQ$12","v":0},{"$f":"AR934 * Discounting!AR$12","v":0},{"$f":"AS934 * Discounting!AS$12","v":0},{"$f":"AT934 * Discounting!AT$12","v":0},{"$f":"AU934 * Discounting!AU$12","v":0},{"$f":"AV934 * Discounting!AV$12","v":0},{"$f":"AW934 * Discounting!AW$12","v":0},{"$f":"AX934 * Discounting!AX$12","v":0},{"$f":"AY934 * Discounting!AY$12","v":0},{"$f":"AZ934 * Discounting!AZ$12","v":0},{"$f":"BA934 * Discounting!BA$12","v":0},{"$f":"BB934 * Discounting!BB$12","v":0},{"$f":"BC934 * Discounting!BC$12","v":0},{"$f":"BD934 * Discounting!BD$12","v":0},{"$f":"BE934 * Discounting!BE$12","v":0},{"$f":"BF934 * Discounting!BF$12","v":0},{"$f":"BG934 * Discounting!BG$12","v":0},{"$f":"BH934 * Discounting!BH$12","v":0},{"$f":"BI934 * Discounting!BI$12","v":0},{"$f":"BJ934 * Discounting!BJ$12","v":0},{"$f":"BK934 * Discounting!BK$12","v":0},{"$f":"BL934 * Discounting!BL$12","v":0},{"$f":"BM934 * Discounting!BM$12","v":0},{"$f":"BN934 * Discounting!BN$12","v":0},{"$f":"BO934 * Discounting!BO$12","v":0},{"$f":"BP934 * Discounting!BP$12","v":0},{"$f":"BQ934 * Discounting!BQ$12","v":0},{"$f":"BR934 * Discounting!BR$12","v":0},{"$f":"BS934 * Discounting!BS$12","v":0},{"$f":"BT934 * Discounting!BT$12","v":0},{"$f":"BU934 * Discounting!BU$12","v":0},{"$f":"BV934 * Discounting!BV$12","v":0},{"$f":"BW934 * Discounting!BW$12","v":0},{"$f":"BX934 * Discounting!BX$12","v":0},{"$f":"BY934 * Discounting!BY$12","v":0},{"$f":"BZ934 * Discounting!BZ$12","v":0},{"$f":"CA934 * Discounting!CA$12","v":0},{"$f":"CB934 * Discounting!CB$12","v":0},{"$f":"CC934 * Discounting!CC$12","v":0},{"$f":"CD934 * Discounting!CD$12","v":0},{"$f":"CE934 * Discounting!CE$12","v":0},{"$f":"CF934 * Discounting!CF$12","v":0},{"$f":"CG934 * Discounting!CG$12","v":0},{"$f":"CH934 * Discounting!CH$12","v":0},{"$f":"CI934 * Discounting!CI$12","v":0},{"$f":"CJ934 * Discounting!CJ$12","v":0},{"$f":"CK934 * Discounting!CK$12","v":0},{"$f":"CL934 * Discounting!CL$12","v":0},{"$f":"CM934 * Discounting!CM$12","v":0},{"$f":"CN934 * Discounting!CN$12","v":0},{"$f":"CO934 * Discounting!CO$12","v":0},{"$f":"CP934 * Discounting!CP$12","v":0},{"$f":"CQ934 * Discounting!CQ$12","v":0},{"$f":"CR934 * Discounting!CR$12","v":0},{"$f":"CS934 * Discounting!CS$12","v":0},{"$f":"CT934 * Discounting!CT$12","v":0},{"$f":"CU934 * Discounting!CU$12","v":0},{"$f":"CV934 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1949997874.448662,null,{"$f":"J935 * Discounting!J$12","v":0},{"$f":"K935 * Discounting!K$12","v":0},{"$f":"L935 * Discounting!L$12","v":0},{"$f":"M935 * Discounting!M$12","v":0},{"$f":"N935 * Discounting!N$12","v":0},{"$f":"O935 * Discounting!O$12","v":0},{"$f":"P935 * Discounting!P$12","v":0},{"$f":"Q935 * Discounting!Q$12","v":0},{"$f":"R935 * Discounting!R$12","v":0},{"$f":"S935 * Discounting!S$12","v":0},{"$f":"T935 * Discounting!T$12","v":0},{"$f":"U935 * Discounting!U$12","v":0},{"$f":"V935 * Discounting!V$12","v":0},{"$f":"W935 * Discounting!W$12","v":0},{"$f":"X935 * Discounting!X$12","v":0},{"$f":"Y935 * Discounting!Y$12","v":0},{"$f":"Z935 * Discounting!Z$12","v":0},{"$f":"AA935 * Discounting!AA$12","v":0},{"$f":"AB935 * Discounting!AB$12","v":0},{"$f":"AC935 * Discounting!AC$12","v":0},{"$f":"AD935 * Discounting!AD$12","v":32194328.025666583},{"$f":"AE935 * Discounting!AE$12","v":64388656.051333174},{"$f":"AF935 * Discounting!AF$12","v":64388656.051333182},{"$f":"AG935 * Discounting!AG$12","v":64388656.051333182},{"$f":"AH935 * Discounting!AH$12","v":64388656.051333189},{"$f":"AI935 * Discounting!AI$12","v":64388656.051333182},{"$f":"AJ935 * Discounting!AJ$12","v":64388656.051333167},{"$f":"AK935 * Discounting!AK$12","v":64388656.051333174},{"$f":"AL935 * Discounting!AL$12","v":64388656.051333182},{"$f":"AM935 * Discounting!AM$12","v":64388656.051333167},{"$f":"AN935 * Discounting!AN$12","v":64388656.051333174},{"$f":"AO935 * Discounting!AO$12","v":64388656.051333182},{"$f":"AP935 * Discounting!AP$12","v":64388656.051333182},{"$f":"AQ935 * Discounting!AQ$12","v":64388656.051333167},{"$f":"AR935 * Discounting!AR$12","v":64388656.051333174},{"$f":"AS935 * Discounting!AS$12","v":64388656.051333174},{"$f":"AT935 * Discounting!AT$12","v":64388656.051333182},{"$f":"AU935 * Discounting!AU$12","v":64388656.051333174},{"$f":"AV935 * Discounting!AV$12","v":64388656.051333167},{"$f":"AW935 * Discounting!AW$12","v":64388656.051333167},{"$f":"AX935 * Discounting!AX$12","v":64388656.051333174},{"$f":"AY935 * Discounting!AY$12","v":64388656.051333182},{"$f":"AZ935 * Discounting!AZ$12","v":64388656.051333174},{"$f":"BA935 * Discounting!BA$12","v":64388656.051333174},{"$f":"BB935 * Discounting!BB$12","v":64388656.051333174},{"$f":"BC935 * Discounting!BC$12","v":64388656.051333174},{"$f":"BD935 * Discounting!BD$12","v":64388656.051333174},{"$f":"BE935 * Discounting!BE$12","v":64388656.051333174},{"$f":"BF935 * Discounting!BF$12","v":64388656.051333167},{"$f":"BG935 * Discounting!BG$12","v":64388656.051333182},{"$f":"BH935 * Discounting!BH$12","v":24960555.24695335},{"$f":"BI935 * Discounting!BI$12","v":6392991.4218450012},{"$f":"BJ935 * Discounting!BJ$12","v":6392991.4218450002},{"$f":"BK935 * Discounting!BK$12","v":6392991.4218450012},{"$f":"BL935 * Discounting!BL$12","v":6392991.4218450002},{"$f":"BM935 * Discounting!BM$12","v":0},{"$f":"BN935 * Discounting!BN$12","v":0},{"$f":"BO935 * Discounting!BO$12","v":0},{"$f":"BP935 * Discounting!BP$12","v":0},{"$f":"BQ935 * Discounting!BQ$12","v":0},{"$f":"BR935 * Discounting!BR$12","v":0},{"$f":"BS935 * Discounting!BS$12","v":0},{"$f":"BT935 * Discounting!BT$12","v":0},{"$f":"BU935 * Discounting!BU$12","v":0},{"$f":"BV935 * Discounting!BV$12","v":0},{"$f":"BW935 * Discounting!BW$12","v":0},{"$f":"BX935 * Discounting!BX$12","v":0},{"$f":"BY935 * Discounting!BY$12","v":0},{"$f":"BZ935 * Discounting!BZ$12","v":0},{"$f":"CA935 * Discounting!CA$12","v":0},{"$f":"CB935 * Discounting!CB$12","v":0},{"$f":"CC935 * Discounting!CC$12","v":0},{"$f":"CD935 * Discounting!CD$12","v":0},{"$f":"CE935 * Discounting!CE$12","v":0},{"$f":"CF935 * Discounting!CF$12","v":0},{"$f":"CG935 * Discounting!CG$12","v":0},{"$f":"CH935 * Discounting!CH$12","v":0},{"$f":"CI935 * Discounting!CI$12","v":0},{"$f":"CJ935 * Discounting!CJ$12","v":0},{"$f":"CK935 * Discounting!CK$12","v":0},{"$f":"CL935 * Discounting!CL$12","v":0},{"$f":"CM935 * Discounting!CM$12","v":0},{"$f":"CN935 * Discounting!CN$12","v":0},{"$f":"CO935 * Discounting!CO$12","v":0},{"$f":"CP935 * Discounting!CP$12","v":0},{"$f":"CQ935 * Discounting!CQ$12","v":0},{"$f":"CR935 * Discounting!CR$12","v":0},{"$f":"CS935 * Discounting!CS$12","v":0},{"$f":"CT935 * Discounting!CT$12","v":0},{"$f":"CU935 * Discounting!CU$12","v":0},{"$f":"CV935 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},116999872.46691978,null,{"$f":"J936 * Discounting!J$12","v":0},{"$f":"K936 * Discounting!K$12","v":0},{"$f":"L936 * Discounting!L$12","v":0},{"$f":"M936 * Discounting!M$12","v":0},{"$f":"N936 * Discounting!N$12","v":0},{"$f":"O936 * Discounting!O$12","v":0},{"$f":"P936 * Discounting!P$12","v":0},{"$f":"Q936 * Discounting!Q$12","v":0},{"$f":"R936 * Discounting!R$12","v":0},{"$f":"S936 * Discounting!S$12","v":0},{"$f":"T936 * Discounting!T$12","v":0},{"$f":"U936 * Discounting!U$12","v":0},{"$f":"V936 * Discounting!V$12","v":0},{"$f":"W936 * Discounting!W$12","v":0},{"$f":"X936 * Discounting!X$12","v":0},{"$f":"Y936 * Discounting!Y$12","v":0},{"$f":"Z936 * Discounting!Z$12","v":0},{"$f":"AA936 * Discounting!AA$12","v":0},{"$f":"AB936 * Discounting!AB$12","v":0},{"$f":"AC936 * Discounting!AC$12","v":0},{"$f":"AD936 * Discounting!AD$12","v":1931659.6815399951},{"$f":"AE936 * Discounting!AE$12","v":3863319.3630799898},{"$f":"AF936 * Discounting!AF$12","v":3863319.3630799907},{"$f":"AG936 * Discounting!AG$12","v":3863319.3630799907},{"$f":"AH936 * Discounting!AH$12","v":3863319.3630799912},{"$f":"AI936 * Discounting!AI$12","v":3863319.3630799903},{"$f":"AJ936 * Discounting!AJ$12","v":3863319.3630799903},{"$f":"AK936 * Discounting!AK$12","v":3863319.3630799903},{"$f":"AL936 * Discounting!AL$12","v":3863319.3630799903},{"$f":"AM936 * Discounting!AM$12","v":3863319.3630799903},{"$f":"AN936 * Discounting!AN$12","v":3863319.3630799903},{"$f":"AO936 * Discounting!AO$12","v":3863319.3630799903},{"$f":"AP936 * Discounting!AP$12","v":3863319.3630799907},{"$f":"AQ936 * Discounting!AQ$12","v":3863319.3630799903},{"$f":"AR936 * Discounting!AR$12","v":3863319.3630799903},{"$f":"AS936 * Discounting!AS$12","v":3863319.3630799903},{"$f":"AT936 * Discounting!AT$12","v":3863319.3630799907},{"$f":"AU936 * Discounting!AU$12","v":3863319.3630799903},{"$f":"AV936 * Discounting!AV$12","v":3863319.3630799903},{"$f":"AW936 * Discounting!AW$12","v":3863319.3630799898},{"$f":"AX936 * Discounting!AX$12","v":3863319.3630799903},{"$f":"AY936 * Discounting!AY$12","v":3863319.3630799907},{"$f":"AZ936 * Discounting!AZ$12","v":3863319.3630799903},{"$f":"BA936 * Discounting!BA$12","v":3863319.3630799903},{"$f":"BB936 * Discounting!BB$12","v":3863319.3630799903},{"$f":"BC936 * Discounting!BC$12","v":3863319.3630799903},{"$f":"BD936 * Discounting!BD$12","v":3863319.3630799903},{"$f":"BE936 * Discounting!BE$12","v":3863319.3630799903},{"$f":"BF936 * Discounting!BF$12","v":3863319.3630799903},{"$f":"BG936 * Discounting!BG$12","v":3863319.3630799907},{"$f":"BH936 * Discounting!BH$12","v":1497633.3148172009},{"$f":"BI936 * Discounting!BI$12","v":383579.48531070008},{"$f":"BJ936 * Discounting!BJ$12","v":383579.48531069997},{"$f":"BK936 * Discounting!BK$12","v":383579.48531070008},{"$f":"BL936 * Discounting!BL$12","v":383579.48531070002},{"$f":"BM936 * Discounting!BM$12","v":0},{"$f":"BN936 * Discounting!BN$12","v":0},{"$f":"BO936 * Discounting!BO$12","v":0},{"$f":"BP936 * Discounting!BP$12","v":0},{"$f":"BQ936 * Discounting!BQ$12","v":0},{"$f":"BR936 * Discounting!BR$12","v":0},{"$f":"BS936 * Discounting!BS$12","v":0},{"$f":"BT936 * Discounting!BT$12","v":0},{"$f":"BU936 * Discounting!BU$12","v":0},{"$f":"BV936 * Discounting!BV$12","v":0},{"$f":"BW936 * Discounting!BW$12","v":0},{"$f":"BX936 * Discounting!BX$12","v":0},{"$f":"BY936 * Discounting!BY$12","v":0},{"$f":"BZ936 * Discounting!BZ$12","v":0},{"$f":"CA936 * Discounting!CA$12","v":0},{"$f":"CB936 * Discounting!CB$12","v":0},{"$f":"CC936 * Discounting!CC$12","v":0},{"$f":"CD936 * Discounting!CD$12","v":0},{"$f":"CE936 * Discounting!CE$12","v":0},{"$f":"CF936 * Discounting!CF$12","v":0},{"$f":"CG936 * Discounting!CG$12","v":0},{"$f":"CH936 * Discounting!CH$12","v":0},{"$f":"CI936 * Discounting!CI$12","v":0},{"$f":"CJ936 * Discounting!CJ$12","v":0},{"$f":"CK936 * Discounting!CK$12","v":0},{"$f":"CL936 * Discounting!CL$12","v":0},{"$f":"CM936 * Discounting!CM$12","v":0},{"$f":"CN936 * Discounting!CN$12","v":0},{"$f":"CO936 * Discounting!CO$12","v":0},{"$f":"CP936 * Discounting!CP$12","v":0},{"$f":"CQ936 * Discounting!CQ$12","v":0},{"$f":"CR936 * Discounting!CR$12","v":0},{"$f":"CS936 * Discounting!CS$12","v":0},{"$f":"CT936 * Discounting!CT$12","v":0},{"$f":"CU936 * Discounting!CU$12","v":0},{"$f":"CV936 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5286014364.5604181,null,{"$f":"J937 * Discounting!J$12","v":0},{"$f":"K937 * Discounting!K$12","v":0},{"$f":"L937 * Discounting!L$12","v":0},{"$f":"M937 * Discounting!M$12","v":0},{"$f":"N937 * Discounting!N$12","v":0},{"$f":"O937 * Discounting!O$12","v":0},{"$f":"P937 * Discounting!P$12","v":0},{"$f":"Q937 * Discounting!Q$12","v":0},{"$f":"R937 * Discounting!R$12","v":0},{"$f":"S937 * Discounting!S$12","v":0},{"$f":"T937 * Discounting!T$12","v":0},{"$f":"U937 * Discounting!U$12","v":0},{"$f":"V937 * Discounting!V$12","v":0},{"$f":"W937 * Discounting!W$12","v":0},{"$f":"X937 * Discounting!X$12","v":0},{"$f":"Y937 * Discounting!Y$12","v":0},{"$f":"Z937 * Discounting!Z$12","v":0},{"$f":"AA937 * Discounting!AA$12","v":0},{"$f":"AB937 * Discounting!AB$12","v":0},{"$f":"AC937 * Discounting!AC$12","v":0},{"$f":"AD937 * Discounting!AD$12","v":37871015.395517811},{"$f":"AE937 * Discounting!AE$12","v":89166425.342885792},{"$f":"AF937 * Discounting!AF$12","v":89166425.342885822},{"$f":"AG937 * Discounting!AG$12","v":89166425.342885822},{"$f":"AH937 * Discounting!AH$12","v":89166425.342885807},{"$f":"AI937 * Discounting!AI$12","v":89166425.342885762},{"$f":"AJ937 * Discounting!AJ$12","v":89166425.342885837},{"$f":"AK937 * Discounting!AK$12","v":89166425.342885762},{"$f":"AL937 * Discounting!AL$12","v":89166425.342885777},{"$f":"AM937 * Discounting!AM$12","v":89166425.342885807},{"$f":"AN937 * Discounting!AN$12","v":89166425.342885777},{"$f":"AO937 * Discounting!AO$12","v":89166425.342885777},{"$f":"AP937 * Discounting!AP$12","v":89166425.342885807},{"$f":"AQ937 * Discounting!AQ$12","v":262328770.65578583},{"$f":"AR937 * Discounting!AR$12","v":277512210.40159577},{"$f":"AS937 * Discounting!AS$12","v":277517693.3650136},{"$f":"AT937 * Discounting!AT$12","v":277523068.81934476},{"$f":"AU937 * Discounting!AU$12","v":277528338.87261075},{"$f":"AV937 * Discounting!AV$12","v":103546624.75845324},{"$f":"AW937 * Discounting!AW$12","v":103551690.16912784},{"$f":"AX937 * Discounting!AX$12","v":100076918.64136373},{"$f":"AY937 * Discounting!AY$12","v":100951721.76013361},{"$f":"AZ937 * Discounting!AZ$12","v":277553179.05528736},{"$f":"BA937 * Discounting!BA$12","v":277557858.71177006},{"$f":"BB937 * Discounting!BB$12","v":277562446.61028254},{"$f":"BC937 * Discounting!BC$12","v":277566944.55000067},{"$f":"BD937 * Discounting!BD$12","v":277571354.29482234},{"$f":"BE937 * Discounting!BE$12","v":277575677.57405931},{"$f":"BF937 * Discounting!BF$12","v":277579916.08311516},{"$f":"BG937 * Discounting!BG$12","v":286023809.6374293},{"$f":"BH937 * Discounting!BH$12","v":93532648.733744532},{"$f":"BI937 * Discounting!BI$12","v":21406453.795533504},{"$f":"BJ937 * Discounting!BJ$12","v":23609380.817376595},{"$f":"BK937 * Discounting!BK$12","v":23612616.407356855},{"$f":"BL937 * Discounting!BL$12","v":6456921.3360634521},{"$f":"BM937 * Discounting!BM$12","v":0},{"$f":"BN937 * Discounting!BN$12","v":0},{"$f":"BO937 * Discounting!BO$12","v":0},{"$f":"BP937 * Discounting!BP$12","v":0},{"$f":"BQ937 * Discounting!BQ$12","v":0},{"$f":"BR937 * Discounting!BR$12","v":0},{"$f":"BS937 * Discounting!BS$12","v":0},{"$f":"BT937 * Discounting!BT$12","v":0},{"$f":"BU937 * Discounting!BU$12","v":0},{"$f":"BV937 * Discounting!BV$12","v":0},{"$f":"BW937 * Discounting!BW$12","v":0},{"$f":"BX937 * Discounting!BX$12","v":0},{"$f":"BY937 * Discounting!BY$12","v":0},{"$f":"BZ937 * Discounting!BZ$12","v":0},{"$f":"CA937 * Discounting!CA$12","v":0},{"$f":"CB937 * Discounting!CB$12","v":0},{"$f":"CC937 * Discounting!CC$12","v":0},{"$f":"CD937 * Discounting!CD$12","v":0},{"$f":"CE937 * Discounting!CE$12","v":0},{"$f":"CF937 * Discounting!CF$12","v":0},{"$f":"CG937 * Discounting!CG$12","v":0},{"$f":"CH937 * Discounting!CH$12","v":0},{"$f":"CI937 * Discounting!CI$12","v":0},{"$f":"CJ937 * Discounting!CJ$12","v":0},{"$f":"CK937 * Discounting!CK$12","v":0},{"$f":"CL937 * Discounting!CL$12","v":0},{"$f":"CM937 * Discounting!CM$12","v":0},{"$f":"CN937 * Discounting!CN$12","v":0},{"$f":"CO937 * Discounting!CO$12","v":0},{"$f":"CP937 * Discounting!CP$12","v":0},{"$f":"CQ937 * Discounting!CQ$12","v":0},{"$f":"CR937 * Discounting!CR$12","v":0},{"$f":"CS937 * Discounting!CS$12","v":0},{"$f":"CT937 * Discounting!CT$12","v":0},{"$f":"CU937 * Discounting!CU$12","v":0},{"$f":"CV937 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2880958576.2362227,null,{"$f":"J938 * Discounting!J$12","v":0},{"$f":"K938 * Discounting!K$12","v":0},{"$f":"L938 * Discounting!L$12","v":0},{"$f":"M938 * Discounting!M$12","v":0},{"$f":"N938 * Discounting!N$12","v":0},{"$f":"O938 * Discounting!O$12","v":0},{"$f":"P938 * Discounting!P$12","v":0},{"$f":"Q938 * Discounting!Q$12","v":0},{"$f":"R938 * Discounting!R$12","v":0},{"$f":"S938 * Discounting!S$12","v":0},{"$f":"T938 * Discounting!T$12","v":0},{"$f":"U938 * Discounting!U$12","v":0},{"$f":"V938 * Discounting!V$12","v":0},{"$f":"W938 * Discounting!W$12","v":0},{"$f":"X938 * Discounting!X$12","v":0},{"$f":"Y938 * Discounting!Y$12","v":0},{"$f":"Z938 * Discounting!Z$12","v":0},{"$f":"AA938 * Discounting!AA$12","v":0},{"$f":"AB938 * Discounting!AB$12","v":0},{"$f":"AC938 * Discounting!AC$12","v":0},{"$f":"AD938 * Discounting!AD$12","v":0},{"$f":"AE938 * Discounting!AE$12","v":0},{"$f":"AF938 * Discounting!AF$12","v":0},{"$f":"AG938 * Discounting!AG$12","v":0},{"$f":"AH938 * Discounting!AH$12","v":0},{"$f":"AI938 * Discounting!AI$12","v":0},{"$f":"AJ938 * Discounting!AJ$12","v":0},{"$f":"AK938 * Discounting!AK$12","v":0},{"$f":"AL938 * Discounting!AL$12","v":0},{"$f":"AM938 * Discounting!AM$12","v":7002604.1205515806},{"$f":"AN938 * Discounting!AN$12","v":85999318.26889503},{"$f":"AO938 * Discounting!AO$12","v":98586493.077904373},{"$f":"AP938 * Discounting!AP$12","v":131514306.52561246},{"$f":"AQ938 * Discounting!AQ$12","v":111737409.6481106},{"$f":"AR938 * Discounting!AR$12","v":138215800.06486234},{"$f":"AS938 * Discounting!AS$12","v":166999540.48729149},{"$f":"AT938 * Discounting!AT$12","v":167489874.28124839},{"$f":"AU938 * Discounting!AU$12","v":167492448.96137175},{"$f":"AV938 * Discounting!AV$12","v":188075910.34173468},{"$f":"AW938 * Discounting!AW$12","v":162200423.63138235},{"$f":"AX938 * Discounting!AX$12","v":137243918.14922997},{"$f":"AY938 * Discounting!AY$12","v":111752744.20972994},{"$f":"AZ938 * Discounting!AZ$12","v":66102022.722337842},{"$f":"BA938 * Discounting!BA$12","v":91999830.777688384},{"$f":"BB938 * Discounting!BB$12","v":117389838.67509083},{"$f":"BC938 * Discounting!BC$12","v":142760148.00610411},{"$f":"BD938 * Discounting!BD$12","v":167513464.1099821},{"$f":"BE938 * Discounting!BE$12","v":167515576.24444401},{"$f":"BF938 * Discounting!BF$12","v":167517646.96450472},{"$f":"BG938 * Discounting!BG$12","v":166521339.04688498},{"$f":"BH938 * Discounting!BH$12","v":65034211.561749734},{"$f":"BI938 * Discounting!BI$12","v":13344977.785221802},{"$f":"BJ938 * Discounting!BJ$12","v":14870654.030713493},{"$f":"BK938 * Discounting!BK$12","v":16948669.187486805},{"$f":"BL938 * Discounting!BL$12","v":9129405.3560891822},{"$f":"BM938 * Discounting!BM$12","v":0},{"$f":"BN938 * Discounting!BN$12","v":0},{"$f":"BO938 * Discounting!BO$12","v":0},{"$f":"BP938 * Discounting!BP$12","v":0},{"$f":"BQ938 * Discounting!BQ$12","v":0},{"$f":"BR938 * Discounting!BR$12","v":0},{"$f":"BS938 * Discounting!BS$12","v":0},{"$f":"BT938 * Discounting!BT$12","v":0},{"$f":"BU938 * Discounting!BU$12","v":0},{"$f":"BV938 * Discounting!BV$12","v":0},{"$f":"BW938 * Discounting!BW$12","v":0},{"$f":"BX938 * Discounting!BX$12","v":0},{"$f":"BY938 * Discounting!BY$12","v":0},{"$f":"BZ938 * Discounting!BZ$12","v":0},{"$f":"CA938 * Discounting!CA$12","v":0},{"$f":"CB938 * Discounting!CB$12","v":0},{"$f":"CC938 * Discounting!CC$12","v":0},{"$f":"CD938 * Discounting!CD$12","v":0},{"$f":"CE938 * Discounting!CE$12","v":0},{"$f":"CF938 * Discounting!CF$12","v":0},{"$f":"CG938 * Discounting!CG$12","v":0},{"$f":"CH938 * Discounting!CH$12","v":0},{"$f":"CI938 * Discounting!CI$12","v":0},{"$f":"CJ938 * Discounting!CJ$12","v":0},{"$f":"CK938 * Discounting!CK$12","v":0},{"$f":"CL938 * Discounting!CL$12","v":0},{"$f":"CM938 * Discounting!CM$12","v":0},{"$f":"CN938 * Discounting!CN$12","v":0},{"$f":"CO938 * Discounting!CO$12","v":0},{"$f":"CP938 * Discounting!CP$12","v":0},{"$f":"CQ938 * Discounting!CQ$12","v":0},{"$f":"CR938 * Discounting!CR$12","v":0},{"$f":"CS938 * Discounting!CS$12","v":0},{"$f":"CT938 * Discounting!CT$12","v":0},{"$f":"CU938 * Discounting!CU$12","v":0},{"$f":"CV938 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J939 * Discounting!J$12","v":0},{"$f":"K939 * Discounting!K$12","v":0},{"$f":"L939 * Discounting!L$12","v":0},{"$f":"M939 * Discounting!M$12","v":0},{"$f":"N939 * Discounting!N$12","v":0},{"$f":"O939 * Discounting!O$12","v":0},{"$f":"P939 * Discounting!P$12","v":0},{"$f":"Q939 * Discounting!Q$12","v":0},{"$f":"R939 * Discounting!R$12","v":0},{"$f":"S939 * Discounting!S$12","v":0},{"$f":"T939 * Discounting!T$12","v":0},{"$f":"U939 * Discounting!U$12","v":0},{"$f":"V939 * Discounting!V$12","v":0},{"$f":"W939 * Discounting!W$12","v":0},{"$f":"X939 * Discounting!X$12","v":0},{"$f":"Y939 * Discounting!Y$12","v":0},{"$f":"Z939 * Discounting!Z$12","v":0},{"$f":"AA939 * Discounting!AA$12","v":0},{"$f":"AB939 * Discounting!AB$12","v":0},{"$f":"AC939 * Discounting!AC$12","v":0},{"$f":"AD939 * Discounting!AD$12","v":0},{"$f":"AE939 * Discounting!AE$12","v":0},{"$f":"AF939 * Discounting!AF$12","v":0},{"$f":"AG939 * Discounting!AG$12","v":0},{"$f":"AH939 * Discounting!AH$12","v":0},{"$f":"AI939 * Discounting!AI$12","v":0},{"$f":"AJ939 * Discounting!AJ$12","v":0},{"$f":"AK939 * Discounting!AK$12","v":0},{"$f":"AL939 * Discounting!AL$12","v":0},{"$f":"AM939 * Discounting!AM$12","v":0},{"$f":"AN939 * Discounting!AN$12","v":0},{"$f":"AO939 * Discounting!AO$12","v":0},{"$f":"AP939 * Discounting!AP$12","v":0},{"$f":"AQ939 * Discounting!AQ$12","v":0},{"$f":"AR939 * Discounting!AR$12","v":0},{"$f":"AS939 * Discounting!AS$12","v":0},{"$f":"AT939 * Discounting!AT$12","v":0},{"$f":"AU939 * Discounting!AU$12","v":0},{"$f":"AV939 * Discounting!AV$12","v":0},{"$f":"AW939 * Discounting!AW$12","v":0},{"$f":"AX939 * Discounting!AX$12","v":0},{"$f":"AY939 * Discounting!AY$12","v":0},{"$f":"AZ939 * Discounting!AZ$12","v":0},{"$f":"BA939 * Discounting!BA$12","v":0},{"$f":"BB939 * Discounting!BB$12","v":0},{"$f":"BC939 * Discounting!BC$12","v":0},{"$f":"BD939 * Discounting!BD$12","v":0},{"$f":"BE939 * Discounting!BE$12","v":0},{"$f":"BF939 * Discounting!BF$12","v":0},{"$f":"BG939 * Discounting!BG$12","v":0},{"$f":"BH939 * Discounting!BH$12","v":0},{"$f":"BI939 * Discounting!BI$12","v":0},{"$f":"BJ939 * Discounting!BJ$12","v":0},{"$f":"BK939 * Discounting!BK$12","v":0},{"$f":"BL939 * Discounting!BL$12","v":0},{"$f":"BM939 * Discounting!BM$12","v":0},{"$f":"BN939 * Discounting!BN$12","v":0},{"$f":"BO939 * Discounting!BO$12","v":0},{"$f":"BP939 * Discounting!BP$12","v":0},{"$f":"BQ939 * Discounting!BQ$12","v":0},{"$f":"BR939 * Discounting!BR$12","v":0},{"$f":"BS939 * Discounting!BS$12","v":0},{"$f":"BT939 * Discounting!BT$12","v":0},{"$f":"BU939 * Discounting!BU$12","v":0},{"$f":"BV939 * Discounting!BV$12","v":0},{"$f":"BW939 * Discounting!BW$12","v":0},{"$f":"BX939 * Discounting!BX$12","v":0},{"$f":"BY939 * Discounting!BY$12","v":0},{"$f":"BZ939 * Discounting!BZ$12","v":0},{"$f":"CA939 * Discounting!CA$12","v":0},{"$f":"CB939 * Discounting!CB$12","v":0},{"$f":"CC939 * Discounting!CC$12","v":0},{"$f":"CD939 * Discounting!CD$12","v":0},{"$f":"CE939 * Discounting!CE$12","v":0},{"$f":"CF939 * Discounting!CF$12","v":0},{"$f":"CG939 * Discounting!CG$12","v":0},{"$f":"CH939 * Discounting!CH$12","v":0},{"$f":"CI939 * Discounting!CI$12","v":0},{"$f":"CJ939 * Discounting!CJ$12","v":0},{"$f":"CK939 * Discounting!CK$12","v":0},{"$f":"CL939 * Discounting!CL$12","v":0},{"$f":"CM939 * Discounting!CM$12","v":0},{"$f":"CN939 * Discounting!CN$12","v":0},{"$f":"CO939 * Discounting!CO$12","v":0},{"$f":"CP939 * Discounting!CP$12","v":0},{"$f":"CQ939 * Discounting!CQ$12","v":0},{"$f":"CR939 * Discounting!CR$12","v":0},{"$f":"CS939 * Discounting!CS$12","v":0},{"$f":"CT939 * Discounting!CT$12","v":0},{"$f":"CU939 * Discounting!CU$12","v":0},{"$f":"CV939 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1009289588.7502784,null,{"$f":"J940 * Discounting!J$12","v":0},{"$f":"K940 * Discounting!K$12","v":0},{"$f":"L940 * Discounting!L$12","v":0},{"$f":"M940 * Discounting!M$12","v":0},{"$f":"N940 * Discounting!N$12","v":0},{"$f":"O940 * Discounting!O$12","v":0},{"$f":"P940 * Discounting!P$12","v":0},{"$f":"Q940 * Discounting!Q$12","v":0},{"$f":"R940 * Discounting!R$12","v":0},{"$f":"S940 * Discounting!S$12","v":0},{"$f":"T940 * Discounting!T$12","v":0},{"$f":"U940 * Discounting!U$12","v":0},{"$f":"V940 * Discounting!V$12","v":0},{"$f":"W940 * Discounting!W$12","v":0},{"$f":"X940 * Discounting!X$12","v":0},{"$f":"Y940 * Discounting!Y$12","v":0},{"$f":"Z940 * Discounting!Z$12","v":0},{"$f":"AA940 * Discounting!AA$12","v":0},{"$f":"AB940 * Discounting!AB$12","v":0},{"$f":"AC940 * Discounting!AC$12","v":0},{"$f":"AD940 * Discounting!AD$12","v":0},{"$f":"AE940 * Discounting!AE$12","v":0},{"$f":"AF940 * Discounting!AF$12","v":0},{"$f":"AG940 * Discounting!AG$12","v":0},{"$f":"AH940 * Discounting!AH$12","v":0},{"$f":"AI940 * Discounting!AI$12","v":0},{"$f":"AJ940 * Discounting!AJ$12","v":0},{"$f":"AK940 * Discounting!AK$12","v":0},{"$f":"AL940 * Discounting!AL$12","v":0},{"$f":"AM940 * Discounting!AM$12","v":0},{"$f":"AN940 * Discounting!AN$12","v":0},{"$f":"AO940 * Discounting!AO$12","v":0},{"$f":"AP940 * Discounting!AP$12","v":0},{"$f":"AQ940 * Discounting!AQ$12","v":0},{"$f":"AR940 * Discounting!AR$12","v":2300164.3258040072},{"$f":"AS940 * Discounting!AS$12","v":61865948.729066871},{"$f":"AT940 * Discounting!AT$12","v":61866921.386002399},{"$f":"AU940 * Discounting!AU$12","v":61867874.971233279},{"$f":"AV940 * Discounting!AV$12","v":64603319.808264226},{"$f":"AW940 * Discounting!AW$12","v":64604236.364618376},{"$f":"AX940 * Discounting!AX$12","v":63975496.835361764},{"$f":"AY940 * Discounting!AY$12","v":64133787.329195052},{"$f":"AZ940 * Discounting!AZ$12","v":61872369.65660695},{"$f":"BA940 * Discounting!BA$12","v":61873216.413002454},{"$f":"BB940 * Discounting!BB$12","v":61874046.566331364},{"$f":"BC940 * Discounting!BC$12","v":61874860.442144059},{"$f":"BD940 * Discounting!BD$12","v":61875658.359607443},{"$f":"BE940 * Discounting!BE$12","v":61876440.631630391},{"$f":"BF940 * Discounting!BF$12","v":61877207.564986207},{"$f":"BG940 * Discounting!BG$12","v":63405080.582251459},{"$f":"BH940 * Discounting!BH$12","v":25547857.386962626},{"$f":"BI940 * Discounting!BI$12","v":6486537.2173883189},{"$f":"BJ940 * Discounting!BJ$12","v":7000553.5224850401},{"$f":"BK940 * Discounting!BK$12","v":7001308.4934804337},{"$f":"BL940 * Discounting!BL$12","v":21506702.163855549},{"$f":"BM940 * Discounting!BM$12","v":0},{"$f":"BN940 * Discounting!BN$12","v":0},{"$f":"BO940 * Discounting!BO$12","v":0},{"$f":"BP940 * Discounting!BP$12","v":0},{"$f":"BQ940 * Discounting!BQ$12","v":0},{"$f":"BR940 * Discounting!BR$12","v":0},{"$f":"BS940 * Discounting!BS$12","v":0},{"$f":"BT940 * Discounting!BT$12","v":0},{"$f":"BU940 * Discounting!BU$12","v":0},{"$f":"BV940 * Discounting!BV$12","v":0},{"$f":"BW940 * Discounting!BW$12","v":0},{"$f":"BX940 * Discounting!BX$12","v":0},{"$f":"BY940 * Discounting!BY$12","v":0},{"$f":"BZ940 * Discounting!BZ$12","v":0},{"$f":"CA940 * Discounting!CA$12","v":0},{"$f":"CB940 * Discounting!CB$12","v":0},{"$f":"CC940 * Discounting!CC$12","v":0},{"$f":"CD940 * Discounting!CD$12","v":0},{"$f":"CE940 * Discounting!CE$12","v":0},{"$f":"CF940 * Discounting!CF$12","v":0},{"$f":"CG940 * Discounting!CG$12","v":0},{"$f":"CH940 * Discounting!CH$12","v":0},{"$f":"CI940 * Discounting!CI$12","v":0},{"$f":"CJ940 * Discounting!CJ$12","v":0},{"$f":"CK940 * Discounting!CK$12","v":0},{"$f":"CL940 * Discounting!CL$12","v":0},{"$f":"CM940 * Discounting!CM$12","v":0},{"$f":"CN940 * Discounting!CN$12","v":0},{"$f":"CO940 * Discounting!CO$12","v":0},{"$f":"CP940 * Discounting!CP$12","v":0},{"$f":"CQ940 * Discounting!CQ$12","v":0},{"$f":"CR940 * Discounting!CR$12","v":0},{"$f":"CS940 * Discounting!CS$12","v":0},{"$f":"CT940 * Discounting!CT$12","v":0},{"$f":"CU940 * Discounting!CU$12","v":0},{"$f":"CV940 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},626051252.85233581,null,{"$f":"J941 * Discounting!J$12","v":0},{"$f":"K941 * Discounting!K$12","v":0},{"$f":"L941 * Discounting!L$12","v":0},{"$f":"M941 * Discounting!M$12","v":0},{"$f":"N941 * Discounting!N$12","v":0},{"$f":"O941 * Discounting!O$12","v":0},{"$f":"P941 * Discounting!P$12","v":0},{"$f":"Q941 * Discounting!Q$12","v":0},{"$f":"R941 * Discounting!R$12","v":0},{"$f":"S941 * Discounting!S$12","v":0},{"$f":"T941 * Discounting!T$12","v":0},{"$f":"U941 * Discounting!U$12","v":0},{"$f":"V941 * Discounting!V$12","v":0},{"$f":"W941 * Discounting!W$12","v":0},{"$f":"X941 * Discounting!X$12","v":0},{"$f":"Y941 * Discounting!Y$12","v":0},{"$f":"Z941 * Discounting!Z$12","v":0},{"$f":"AA941 * Discounting!AA$12","v":0},{"$f":"AB941 * Discounting!AB$12","v":0},{"$f":"AC941 * Discounting!AC$12","v":0},{"$f":"AD941 * Discounting!AD$12","v":0},{"$f":"AE941 * Discounting!AE$12","v":0},{"$f":"AF941 * Discounting!AF$12","v":0},{"$f":"AG941 * Discounting!AG$12","v":0},{"$f":"AH941 * Discounting!AH$12","v":0},{"$f":"AI941 * Discounting!AI$12","v":0},{"$f":"AJ941 * Discounting!AJ$12","v":0},{"$f":"AK941 * Discounting!AK$12","v":0},{"$f":"AL941 * Discounting!AL$12","v":0},{"$f":"AM941 * Discounting!AM$12","v":0},{"$f":"AN941 * Discounting!AN$12","v":0},{"$f":"AO941 * Discounting!AO$12","v":0},{"$f":"AP941 * Discounting!AP$12","v":0},{"$f":"AQ941 * Discounting!AQ$12","v":0},{"$f":"AR941 * Discounting!AR$12","v":0},{"$f":"AS941 * Discounting!AS$12","v":0},{"$f":"AT941 * Discounting!AT$12","v":28461676.950045828},{"$f":"AU941 * Discounting!AU$12","v":38931842.577972762},{"$f":"AV941 * Discounting!AV$12","v":39335396.793264322},{"$f":"AW941 * Discounting!AW$12","v":41923770.365018293},{"$f":"AX941 * Discounting!AX$12","v":43853555.336902596},{"$f":"AY941 * Discounting!AY$12","v":46545134.175302535},{"$f":"AZ941 * Discounting!AZ$12","v":49074930.418712467},{"$f":"BA941 * Discounting!BA$12","v":46485911.693933375},{"$f":"BB941 * Discounting!BB$12","v":43947658.042189158},{"$f":"BC941 * Discounting!BC$12","v":41411359.59731923},{"$f":"BD941 * Discounting!BD$12","v":38936746.112648495},{"$f":"BE941 * Discounting!BE$12","v":38937238.944022954},{"$f":"BF941 * Discounting!BF$12","v":38937722.112037115},{"$f":"BG941 * Discounting!BG$12","v":40412438.619337812},{"$f":"BH941 * Discounting!BH$12","v":16489650.492091388},{"$f":"BI941 * Discounting!BI$12","v":4503385.7171273073},{"$f":"BJ941 * Discounting!BJ$12","v":4813432.7671651859},{"$f":"BK941 * Discounting!BK$12","v":4606310.725383711},{"$f":"BL941 * Discounting!BL$12","v":18443091.411861073},{"$f":"BM941 * Discounting!BM$12","v":0},{"$f":"BN941 * Discounting!BN$12","v":0},{"$f":"BO941 * Discounting!BO$12","v":0},{"$f":"BP941 * Discounting!BP$12","v":0},{"$f":"BQ941 * Discounting!BQ$12","v":0},{"$f":"BR941 * Discounting!BR$12","v":0},{"$f":"BS941 * Discounting!BS$12","v":0},{"$f":"BT941 * Discounting!BT$12","v":0},{"$f":"BU941 * Discounting!BU$12","v":0},{"$f":"BV941 * Discounting!BV$12","v":0},{"$f":"BW941 * Discounting!BW$12","v":0},{"$f":"BX941 * Discounting!BX$12","v":0},{"$f":"BY941 * Discounting!BY$12","v":0},{"$f":"BZ941 * Discounting!BZ$12","v":0},{"$f":"CA941 * Discounting!CA$12","v":0},{"$f":"CB941 * Discounting!CB$12","v":0},{"$f":"CC941 * Discounting!CC$12","v":0},{"$f":"CD941 * Discounting!CD$12","v":0},{"$f":"CE941 * Discounting!CE$12","v":0},{"$f":"CF941 * Discounting!CF$12","v":0},{"$f":"CG941 * Discounting!CG$12","v":0},{"$f":"CH941 * Discounting!CH$12","v":0},{"$f":"CI941 * Discounting!CI$12","v":0},{"$f":"CJ941 * Discounting!CJ$12","v":0},{"$f":"CK941 * Discounting!CK$12","v":0},{"$f":"CL941 * Discounting!CL$12","v":0},{"$f":"CM941 * Discounting!CM$12","v":0},{"$f":"CN941 * Discounting!CN$12","v":0},{"$f":"CO941 * Discounting!CO$12","v":0},{"$f":"CP941 * Discounting!CP$12","v":0},{"$f":"CQ941 * Discounting!CQ$12","v":0},{"$f":"CR941 * Discounting!CR$12","v":0},{"$f":"CS941 * Discounting!CS$12","v":0},{"$f":"CT941 * Discounting!CT$12","v":0},{"$f":"CU941 * Discounting!CU$12","v":0},{"$f":"CV941 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},282930906.94234377,null,{"$f":"J942 * Discounting!J$12","v":0},{"$f":"K942 * Discounting!K$12","v":0},{"$f":"L942 * Discounting!L$12","v":0},{"$f":"M942 * Discounting!M$12","v":0},{"$f":"N942 * Discounting!N$12","v":0},{"$f":"O942 * Discounting!O$12","v":0},{"$f":"P942 * Discounting!P$12","v":0},{"$f":"Q942 * Discounting!Q$12","v":0},{"$f":"R942 * Discounting!R$12","v":0},{"$f":"S942 * Discounting!S$12","v":0},{"$f":"T942 * Discounting!T$12","v":0},{"$f":"U942 * Discounting!U$12","v":0},{"$f":"V942 * Discounting!V$12","v":0},{"$f":"W942 * Discounting!W$12","v":0},{"$f":"X942 * Discounting!X$12","v":0},{"$f":"Y942 * Discounting!Y$12","v":0},{"$f":"Z942 * Discounting!Z$12","v":0},{"$f":"AA942 * Discounting!AA$12","v":0},{"$f":"AB942 * Discounting!AB$12","v":0},{"$f":"AC942 * Discounting!AC$12","v":0},{"$f":"AD942 * Discounting!AD$12","v":34936490.623719715},{"$f":"AE942 * Discounting!AE$12","v":32671324.729719002},{"$f":"AF942 * Discounting!AF$12","v":30403169.753265187},{"$f":"AG942 * Discounting!AG$12","v":28130662.180818632},{"$f":"AH942 * Discounting!AH$12","v":25852422.570709366},{"$f":"AI942 * Discounting!AI$12","v":23567054.585542582},{"$f":"AJ942 * Discounting!AJ$12","v":21273144.005179383},{"$f":"AK942 * Discounting!AK$12","v":18969257.719521556},{"$f":"AL942 * Discounting!AL$12","v":16653942.700309934},{"$f":"AM942 * Discounting!AM$12","v":14325724.951125838},{"$f":"AN942 * Discounting!AN$12","v":11983108.434764126},{"$f":"AO942 * Discounting!AO$12","v":9624573.9771251995},{"$f":"AP942 * Discounting!AP$12","v":7248578.1467508692},{"$f":"AQ942 * Discounting!AQ$12","v":4853552.1091062492},{"$f":"AR942 * Discounting!AR$12","v":2437900.4546861583},{"$f":"AS942 * Discounting!AS$12","v":0},{"$f":"AT942 * Discounting!AT$12","v":0},{"$f":"AU942 * Discounting!AU$12","v":0},{"$f":"AV942 * Discounting!AV$12","v":0},{"$f":"AW942 * Discounting!AW$12","v":0},{"$f":"AX942 * Discounting!AX$12","v":0},{"$f":"AY942 * Discounting!AY$12","v":0},{"$f":"AZ942 * Discounting!AZ$12","v":0},{"$f":"BA942 * Discounting!BA$12","v":0},{"$f":"BB942 * Discounting!BB$12","v":0},{"$f":"BC942 * Discounting!BC$12","v":0},{"$f":"BD942 * Discounting!BD$12","v":0},{"$f":"BE942 * Discounting!BE$12","v":0},{"$f":"BF942 * Discounting!BF$12","v":0},{"$f":"BG942 * Discounting!BG$12","v":0},{"$f":"BH942 * Discounting!BH$12","v":0},{"$f":"BI942 * Discounting!BI$12","v":0},{"$f":"BJ942 * Discounting!BJ$12","v":0},{"$f":"BK942 * Discounting!BK$12","v":0},{"$f":"BL942 * Discounting!BL$12","v":0},{"$f":"BM942 * Discounting!BM$12","v":0},{"$f":"BN942 * Discounting!BN$12","v":0},{"$f":"BO942 * Discounting!BO$12","v":0},{"$f":"BP942 * Discounting!BP$12","v":0},{"$f":"BQ942 * Discounting!BQ$12","v":0},{"$f":"BR942 * Discounting!BR$12","v":0},{"$f":"BS942 * Discounting!BS$12","v":0},{"$f":"BT942 * Discounting!BT$12","v":0},{"$f":"BU942 * Discounting!BU$12","v":0},{"$f":"BV942 * Discounting!BV$12","v":0},{"$f":"BW942 * Discounting!BW$12","v":0},{"$f":"BX942 * Discounting!BX$12","v":0},{"$f":"BY942 * Discounting!BY$12","v":0},{"$f":"BZ942 * Discounting!BZ$12","v":0},{"$f":"CA942 * Discounting!CA$12","v":0},{"$f":"CB942 * Discounting!CB$12","v":0},{"$f":"CC942 * Discounting!CC$12","v":0},{"$f":"CD942 * Discounting!CD$12","v":0},{"$f":"CE942 * Discounting!CE$12","v":0},{"$f":"CF942 * Discounting!CF$12","v":0},{"$f":"CG942 * Discounting!CG$12","v":0},{"$f":"CH942 * Discounting!CH$12","v":0},{"$f":"CI942 * Discounting!CI$12","v":0},{"$f":"CJ942 * Discounting!CJ$12","v":0},{"$f":"CK942 * Discounting!CK$12","v":0},{"$f":"CL942 * Discounting!CL$12","v":0},{"$f":"CM942 * Discounting!CM$12","v":0},{"$f":"CN942 * Discounting!CN$12","v":0},{"$f":"CO942 * Discounting!CO$12","v":0},{"$f":"CP942 * Discounting!CP$12","v":0},{"$f":"CQ942 * Discounting!CQ$12","v":0},{"$f":"CR942 * Discounting!CR$12","v":0},{"$f":"CS942 * Discounting!CS$12","v":0},{"$f":"CT942 * Discounting!CT$12","v":0},{"$f":"CU942 * Discounting!CU$12","v":0},{"$f":"CV942 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},12184176431.611307,null,{"$f":"SUM(J949:J960)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1144481.4513010813,1122040.6385304718,1100039.8416965408,1078470.4330358244,1057323.9539566906,107970085.83816636,191105992.26321626,188817910.48722917,186525866.8368088,184228474.20907813,181924328.75565502,179612008.89268768,177290074.29075119,174957064.84381545,179614103.73702201,256251194.03747341,266463160.53440237,296998631.2356171,447973027.24501854,489503657.93352091,575405361.20378458,604348618.03536785,614812776.0763402,464539006.80116743,441243644.65538132,414099461.15258628,392319281.29594588,523524985.50968289,546826154.03269482,569670436.89839268,592497122.90222204,614768644.26425862,614764208.78188848,614759860.26976097,625198361.0755173,227634829.06494689,53078976.725003168,57620642.341539674,59484740.71757298,62841382.348269537,{"$f":"SUM(BM949:BM960)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC949:CC960)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J963:CV963)","v":20778907146.478928},null,{"$f":"J945 * Discounting!J$12","v":0},{"$f":"K945 * Discounting!K$12","v":0},{"$f":"L945 * Discounting!L$12","v":0},{"$f":"M945 * Discounting!M$12","v":0},{"$f":"N945 * Discounting!N$12","v":0},{"$f":"O945 * Discounting!O$12","v":0},{"$f":"P945 * Discounting!P$12","v":0},{"$f":"Q945 * Discounting!Q$12","v":0},{"$f":"R945 * Discounting!R$12","v":0},{"$f":"S945 * Discounting!S$12","v":0},{"$f":"T945 * Discounting!T$12","v":0},{"$f":"U945 * Discounting!U$12","v":0},{"$f":"V945 * Discounting!V$12","v":0},{"$f":"W945 * Discounting!W$12","v":0},{"$f":"X945 * Discounting!X$12","v":0},{"$f":"Y945 * Discounting!Y$12","v":0},{"$f":"Z945 * Discounting!Z$12","v":-204754962.92827758},{"$f":"AA945 * Discounting!AA$12","v":-839503899.36344814},{"$f":"AB945 * Discounting!AB$12","v":-1088959655.7874722},{"$f":"AC945 * Discounting!AC$12","v":-1396390423.1637163},{"$f":"AD945 * Discounting!AD$12","v":-321357934.97891903},{"$f":"AE945 * Discounting!AE$12","v":974414573.55495608},{"$f":"AF945 * Discounting!AF$12","v":974414573.55495608},{"$f":"AG945 * Discounting!AG$12","v":974414573.55495608},{"$f":"AH945 * Discounting!AH$12","v":974414573.55495608},{"$f":"AI945 * Discounting!AI$12","v":965199359.27809501},{"$f":"AJ945 * Discounting!AJ$12","v":965199359.27809501},{"$f":"AK945 * Discounting!AK$12","v":476393421.48626542},{"$f":"AL945 * Discounting!AL$12","v":476393421.48626542},{"$f":"AM945 * Discounting!AM$12","v":476393421.48626542},{"$f":"AN945 * Discounting!AN$12","v":466617302.7304287},{"$f":"AO945 * Discounting!AO$12","v":955423240.52225828},{"$f":"AP945 * Discounting!AP$12","v":965199359.27809501},{"$f":"AQ945 * Discounting!AQ$12","v":965199359.27809501},{"$f":"AR945 * Discounting!AR$12","v":965199359.27809501},{"$f":"AS945 * Discounting!AS$12","v":965199359.27809501},{"$f":"AT945 * Discounting!AT$12","v":965199359.27809501},{"$f":"AU945 * Discounting!AU$12","v":965199359.27809501},{"$f":"AV945 * Discounting!AV$12","v":476393421.48626542},{"$f":"AW945 * Discounting!AW$12","v":476393421.48626542},{"$f":"AX945 * Discounting!AX$12","v":466617302.73042881},{"$f":"AY945 * Discounting!AY$12","v":469061332.41938794},{"$f":"AZ945 * Discounting!AZ$12","v":965199359.27809501},{"$f":"BA945 * Discounting!BA$12","v":965199359.27809501},{"$f":"BB945 * Discounting!BB$12","v":965199359.27809501},{"$f":"BC945 * Discounting!BC$12","v":965199359.27809501},{"$f":"BD945 * Discounting!BD$12","v":965199359.27809501},{"$f":"BE945 * Discounting!BE$12","v":965199359.27809501},{"$f":"BF945 * Discounting!BF$12","v":965199359.27809501},{"$f":"BG945 * Discounting!BG$12","v":988910308.64955759},{"$f":"BH945 * Discounting!BH$12","v":376041683.49376929},{"$f":"BI945 * Discounting!BI$12","v":93609448.179148912},{"$f":"BJ945 * Discounting!BJ$12","v":100941537.24602635},{"$f":"BK945 * Discounting!BK$12","v":100941537.24602635},{"$f":"BL945 * Discounting!BL$12","v":-145905461.33884758},{"$f":"BM945 * Discounting!BM$12","v":0},{"$f":"BN945 * Discounting!BN$12","v":0},{"$f":"BO945 * Discounting!BO$12","v":0},{"$f":"BP945 * Discounting!BP$12","v":0},{"$f":"BQ945 * Discounting!BQ$12","v":0},{"$f":"BR945 * Discounting!BR$12","v":0},{"$f":"BS945 * Discounting!BS$12","v":0},{"$f":"BT945 * Discounting!BT$12","v":0},{"$f":"BU945 * Discounting!BU$12","v":0},{"$f":"BV945 * Discounting!BV$12","v":0},{"$f":"BW945 * Discounting!BW$12","v":0},{"$f":"BX945 * Discounting!BX$12","v":0},{"$f":"BY945 * Discounting!BY$12","v":0},{"$f":"BZ945 * Discounting!BZ$12","v":0},{"$f":"CA945 * Discounting!CA$12","v":0},{"$f":"CB945 * Discounting!CB$12","v":0},{"$f":"CC945 * Discounting!CC$12","v":0},{"$f":"CD945 * Discounting!CD$12","v":0},{"$f":"CE945 * Discounting!CE$12","v":0},{"$f":"CF945 * Discounting!CF$12","v":0},{"$f":"CG945 * Discounting!CG$12","v":0},{"$f":"CH945 * Discounting!CH$12","v":0},{"$f":"CI945 * Discounting!CI$12","v":0},{"$f":"CJ945 * Discounting!CJ$12","v":0},{"$f":"CK945 * Discounting!CK$12","v":0},{"$f":"CL945 * Discounting!CL$12","v":0},{"$f":"CM945 * Discounting!CM$12","v":0},{"$f":"CN945 * Discounting!CN$12","v":0},{"$f":"CO945 * Discounting!CO$12","v":0},{"$f":"CP945 * Discounting!CP$12","v":0},{"$f":"CQ945 * Discounting!CQ$12","v":0},{"$f":"CR945 * Discounting!CR$12","v":0},{"$f":"CS945 * Discounting!CS$12","v":0},{"$f":"CT945 * Discounting!CT$12","v":0},{"$f":"CU945 * Discounting!CU$12","v":0},{"$f":"CV945 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,null,{"$f":"(H961-H960)/H963","v":0.57275608581203363}]
[]
[null,null,"Discounted"]
[null,null,null,{"$f":"\"Investment Decision: NPV\"&Inputs!C482*100","v":"Investment Decision: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J968:CV968)","v":0},null,{"$f":"J949 / Discounting!J$23","v":0},{"$f":"K949 / Discounting!K$23","v":0},{"$f":"L949 / Discounting!L$23","v":0},{"$f":"M949 / Discounting!M$23","v":0},{"$f":"N949 / Discounting!N$23","v":0},{"$f":"O949 / Discounting!O$23","v":0},{"$f":"P949 / Discounting!P$23","v":0},{"$f":"Q949 / Discounting!Q$23","v":0},{"$f":"R949 / Discounting!R$23","v":0},{"$f":"S949 / Discounting!S$23","v":0},{"$f":"T949 / Discounting!T$23","v":0},{"$f":"U949 / Discounting!U$23","v":0},{"$f":"V949 / Discounting!V$23","v":0},{"$f":"W949 / Discounting!W$23","v":0},{"$f":"X949 / Discounting!X$23","v":0},{"$f":"Y949 / Discounting!Y$23","v":0},{"$f":"Z949 / Discounting!Z$23","v":0},{"$f":"AA949 / Discounting!AA$23","v":0},{"$f":"AB949 / Discounting!AB$23","v":0},{"$f":"AC949 / Discounting!AC$23","v":0},{"$f":"AD949 / Discounting!AD$23","v":0},{"$f":"AE949 / Discounting!AE$23","v":0},{"$f":"AF949 / Discounting!AF$23","v":0},{"$f":"AG949 / Discounting!AG$23","v":0},{"$f":"AH949 / Discounting!AH$23","v":0},{"$f":"AI949 / Discounting!AI$23","v":0},{"$f":"AJ949 / Discounting!AJ$23","v":0},{"$f":"AK949 / Discounting!AK$23","v":0},{"$f":"AL949 / Discounting!AL$23","v":0},{"$f":"AM949 / Discounting!AM$23","v":0},{"$f":"AN949 / Discounting!AN$23","v":0},{"$f":"AO949 / Discounting!AO$23","v":0},{"$f":"AP949 / Discounting!AP$23","v":0},{"$f":"AQ949 / Discounting!AQ$23","v":0},{"$f":"AR949 / Discounting!AR$23","v":0},{"$f":"AS949 / Discounting!AS$23","v":0},{"$f":"AT949 / Discounting!AT$23","v":0},{"$f":"AU949 / Discounting!AU$23","v":0},{"$f":"AV949 / Discounting!AV$23","v":0},{"$f":"AW949 / Discounting!AW$23","v":0},{"$f":"AX949 / Discounting!AX$23","v":0},{"$f":"AY949 / Discounting!AY$23","v":0},{"$f":"AZ949 / Discounting!AZ$23","v":0},{"$f":"BA949 / Discounting!BA$23","v":0},{"$f":"BB949 / Discounting!BB$23","v":0},{"$f":"BC949 / Discounting!BC$23","v":0},{"$f":"BD949 / Discounting!BD$23","v":0},{"$f":"BE949 / Discounting!BE$23","v":0},{"$f":"BF949 / Discounting!BF$23","v":0},{"$f":"BG949 / Discounting!BG$23","v":0},{"$f":"BH949 / Discounting!BH$23","v":0},{"$f":"BI949 / Discounting!BI$23","v":0},{"$f":"BJ949 / Discounting!BJ$23","v":0},{"$f":"BK949 / Discounting!BK$23","v":0},{"$f":"BL949 / Discounting!BL$23","v":0},{"$f":"BM949 / Discounting!BM$23","v":0},{"$f":"BN949 / Discounting!BN$23","v":0},{"$f":"BO949 / Discounting!BO$23","v":0},{"$f":"BP949 / Discounting!BP$23","v":0},{"$f":"BQ949 / Discounting!BQ$23","v":0},{"$f":"BR949 / Discounting!BR$23","v":0},{"$f":"BS949 / Discounting!BS$23","v":0},{"$f":"BT949 / Discounting!BT$23","v":0},{"$f":"BU949 / Discounting!BU$23","v":0},{"$f":"BV949 / Discounting!BV$23","v":0},{"$f":"BW949 / Discounting!BW$23","v":0},{"$f":"BX949 / Discounting!BX$23","v":0},{"$f":"BY949 / Discounting!BY$23","v":0},{"$f":"BZ949 / Discounting!BZ$23","v":0},{"$f":"CA949 / Discounting!CA$23","v":0},{"$f":"CB949 / Discounting!CB$23","v":0},{"$f":"CC949 / Discounting!CC$23","v":0},{"$f":"CD949 / Discounting!CD$23","v":0},{"$f":"CE949 / Discounting!CE$23","v":0},{"$f":"CF949 / Discounting!CF$23","v":0},{"$f":"CG949 / Discounting!CG$23","v":0},{"$f":"CH949 / Discounting!CH$23","v":0},{"$f":"CI949 / Discounting!CI$23","v":0},{"$f":"CJ949 / Discounting!CJ$23","v":0},{"$f":"CK949 / Discounting!CK$23","v":0},{"$f":"CL949 / Discounting!CL$23","v":0},{"$f":"CM949 / Discounting!CM$23","v":0},{"$f":"CN949 / Discounting!CN$23","v":0},{"$f":"CO949 / Discounting!CO$23","v":0},{"$f":"CP949 / Discounting!CP$23","v":0},{"$f":"CQ949 / Discounting!CQ$23","v":0},{"$f":"CR949 / Discounting!CR$23","v":0},{"$f":"CS949 / Discounting!CS$23","v":0},{"$f":"CT949 / Discounting!CT$23","v":0},{"$f":"CU949 / Discounting!CU$23","v":0},{"$f":"CV949 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},9183192.6916525327,null,{"$f":"J950 / Discounting!J$23","v":0},{"$f":"K950 / Discounting!K$23","v":0},{"$f":"L950 / Discounting!L$23","v":0},{"$f":"M950 / Discounting!M$23","v":0},{"$f":"N950 / Discounting!N$23","v":0},{"$f":"O950 / Discounting!O$23","v":0},{"$f":"P950 / Discounting!P$23","v":0},{"$f":"Q950 / Discounting!Q$23","v":0},{"$f":"R950 / Discounting!R$23","v":0},{"$f":"S950 / Discounting!S$23","v":0},{"$f":"T950 / Discounting!T$23","v":0},{"$f":"U950 / Discounting!U$23","v":0},{"$f":"V950 / Discounting!V$23","v":0},{"$f":"W950 / Discounting!W$23","v":0},{"$f":"X950 / Discounting!X$23","v":0},{"$f":"Y950 / Discounting!Y$23","v":1008621.829826594},{"$f":"Z950 / Discounting!Z$23","v":898949.93745685718},{"$f":"AA950 / Discounting!AA$23","v":801203.15281359816},{"$f":"AB950 / Discounting!AB$23","v":714084.80642923177},{"$f":"AC950 / Discounting!AC$23","v":636439.22141642752},{"$f":"AD950 / Discounting!AD$23","v":567236.38272408862},{"$f":"AE950 / Discounting!AE$23","v":505558.27337262797},{"$f":"AF950 / Discounting!AF$23","v":450586.69641054177},{"$f":"AG950 / Discounting!AG$23","v":401592.42104326363},{"$f":"AH950 / Discounting!AH$23","v":357925.50895121531},{"$f":"AI950 / Discounting!AI$23","v":319006.69246988877},{"$f":"AJ950 / Discounting!AJ$23","v":284319.69025836786},{"$f":"AK950 / Discounting!AK$23","v":253404.35851904441},{"$f":"AL950 / Discounting!AL$23","v":225850.58691536932},{"$f":"AM950 / Discounting!AM$23","v":201292.85821334165},{"$f":"AN950 / Discounting!AN$23","v":179405.39947713158},{"$f":"AO950 / Discounting!AO$23","v":159897.86049655222},{"$f":"AP950 / Discounting!AP$23","v":142511.46211813923},{"$f":"AQ950 / Discounting!AQ$23","v":127015.56338515079},{"$f":"AR950 / Discounting!AR$23","v":113204.60194754972},{"$f":"AS950 / Discounting!AS$23","v":100895.36715467888},{"$f":"AT950 / Discounting!AT$23","v":89924.569656576539},{"$f":"AU950 / Discounting!AU$23","v":80146.675273241111},{"$f":"AV950 / Discounting!AV$23","v":71431.974396828082},{"$f":"AW950 / Discounting!AW$23","v":63664.861316246053},{"$f":"AX950 / Discounting!AX$23","v":56742.300638365465},{"$f":"AY950 / Discounting!AY$23","v":50572.460462001305},{"$f":"AZ950 / Discounting!AZ$23","v":45073.494172906685},{"$f":"BA950 / Discounting!BA$23","v":40172.454699560316},{"$f":"BB950 / Discounting!BB$23","v":35804.3268267026},{"$f":"BC950 / Discounting!BC$23","v":31911.164729681452},{"$f":"BD950 / Discounting!BD$23","v":28441.323288486139},{"$f":"BE950 / Discounting!BE$23","v":25348.772984390496},{"$f":"BF950 / Discounting!BF$23","v":22592.489290900616},{"$f":"BG950 / Discounting!BG$23","v":20135.908458913204},{"$f":"BH950 / Discounting!BH$23","v":17946.442476749733},{"$f":"BI950 / Discounting!BI$23","v":15995.046770721689},{"$f":"BJ950 / Discounting!BJ$23","v":14255.834911516655},{"$f":"BK950 / Discounting!BK$23","v":12705.735215255485},{"$f":"BL950 / Discounting!BL$23","v":11324.184683828416},{"$f":"BM950 / Discounting!BM$23","v":0},{"$f":"BN950 / Discounting!BN$23","v":0},{"$f":"BO950 / Discounting!BO$23","v":0},{"$f":"BP950 / Discounting!BP$23","v":0},{"$f":"BQ950 / Discounting!BQ$23","v":0},{"$f":"BR950 / Discounting!BR$23","v":0},{"$f":"BS950 / Discounting!BS$23","v":0},{"$f":"BT950 / Discounting!BT$23","v":0},{"$f":"BU950 / Discounting!BU$23","v":0},{"$f":"BV950 / Discounting!BV$23","v":0},{"$f":"BW950 / Discounting!BW$23","v":0},{"$f":"BX950 / Discounting!BX$23","v":0},{"$f":"BY950 / Discounting!BY$23","v":0},{"$f":"BZ950 / Discounting!BZ$23","v":0},{"$f":"CA950 / Discounting!CA$23","v":0},{"$f":"CB950 / Discounting!CB$23","v":0},{"$f":"CC950 / Discounting!CC$23","v":0},{"$f":"CD950 / Discounting!CD$23","v":0},{"$f":"CE950 / Discounting!CE$23","v":0},{"$f":"CF950 / Discounting!CF$23","v":0},{"$f":"CG950 / Discounting!CG$23","v":0},{"$f":"CH950 / Discounting!CH$23","v":0},{"$f":"CI950 / Discounting!CI$23","v":0},{"$f":"CJ950 / Discounting!CJ$23","v":0},{"$f":"CK950 / Discounting!CK$23","v":0},{"$f":"CL950 / Discounting!CL$23","v":0},{"$f":"CM950 / Discounting!CM$23","v":0},{"$f":"CN950 / Discounting!CN$23","v":0},{"$f":"CO950 / Discounting!CO$23","v":0},{"$f":"CP950 / Discounting!CP$23","v":0},{"$f":"CQ950 / Discounting!CQ$23","v":0},{"$f":"CR950 / Discounting!CR$23","v":0},{"$f":"CS950 / Discounting!CS$23","v":0},{"$f":"CT950 / Discounting!CT$23","v":0},{"$f":"CU950 / Discounting!CU$23","v":0},{"$f":"CV950 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1236960.2224747485,null,{"$f":"J951 / Discounting!J$23","v":0},{"$f":"K951 / Discounting!K$23","v":0},{"$f":"L951 / Discounting!L$23","v":0},{"$f":"M951 / Discounting!M$23","v":0},{"$f":"N951 / Discounting!N$23","v":0},{"$f":"O951 / Discounting!O$23","v":0},{"$f":"P951 / Discounting!P$23","v":0},{"$f":"Q951 / Discounting!Q$23","v":0},{"$f":"R951 / Discounting!R$23","v":0},{"$f":"S951 / Discounting!S$23","v":0},{"$f":"T951 / Discounting!T$23","v":0},{"$f":"U951 / Discounting!U$23","v":0},{"$f":"V951 / Discounting!V$23","v":0},{"$f":"W951 / Discounting!W$23","v":0},{"$f":"X951 / Discounting!X$23","v":0},{"$f":"Y951 / Discounting!Y$23","v":135859.62147448733},{"$f":"Z951 / Discounting!Z$23","v":121087.00666175339},{"$f":"AA951 / Discounting!AA$23","v":107920.68329924544},{"$f":"AB951 / Discounting!AB$23","v":96185.992245316782},{"$f":"AC951 / Discounting!AC$23","v":85727.265815790335},{"$f":"AD951 / Discounting!AD$23","v":76405.762759171426},{"$f":"AE951 / Discounting!AE$23","v":68097.827771097524},{"$f":"AF951 / Discounting!AF$23","v":60693.251132885482},{"$f":"AG951 / Discounting!AG$23","v":54093.80671380167},{"$f":"AH951 / Discounting!AH$23","v":48211.948942782234},{"$f":"AI951 / Discounting!AI$23","v":42969.651464155279},{"$f":"AJ951 / Discounting!AJ$23","v":38297.37207143964},{"$f":"AK951 / Discounting!AK$23","v":34133.130188448871},{"$f":"AL951 / Discounting!AL$23","v":30421.6846599366},{"$f":"AM951 / Discounting!AM$23","v":27113.800944685026},{"$f":"AN951 / Discounting!AN$23","v":24165.597989915354},{"$f":"AO951 / Discounting!AO$23","v":21537.966122919206},{"$f":"AP951 / Discounting!AP$23","v":19196.048237895906},{"$f":"AQ951 / Discounting!AQ$23","v":17108.777395629149},{"$f":"AR951 / Discounting!AR$23","v":15248.464701986763},{"$f":"AS951 / Discounting!AS$23","v":13590.431998205668},{"$f":"AT951 / Discounting!AT$23","v":12112.684490379383},{"$f":"AU951 / Discounting!AU$23","v":10795.618975382695},{"$f":"AV951 / Discounting!AV$23","v":9621.7637926761963},{"$f":"AW951 / Discounting!AW$23","v":8575.5470522960732},{"$f":"AX951 / Discounting!AX$23","v":7643.090064435004},{"$f":"AY951 / Discounting!AY$23","v":6812.0232303342273},{"$f":"AZ951 / Discounting!AZ$23","v":6071.3219521695428},{"$f":"BA951 / Discounting!BA$23","v":5411.1603851778436},{"$f":"BB951 / Discounting!BB$23","v":4822.7810919588628},{"$f":"BC951 / Discounting!BC$23","v":4298.3788698385579},{"$f":"BD951 / Discounting!BD$23","v":3830.9972101947924},{"$f":"BE951 / Discounting!BE$23","v":3414.4360162163921},{"$f":"BF951 / Discounting!BF$23","v":3043.1693549165702},{"$f":"BG951 / Discounting!BG$23","v":2712.2721523320583},{"$f":"BH951 / Discounting!BH$23","v":2417.3548594759882},{"$f":"BI951 / Discounting!BI$23","v":2154.5052223493658},{"$f":"BJ951 / Discounting!BJ$23","v":1920.2363835555839},{"$f":"BK951 / Discounting!BK$23","v":1711.4406270548873},{"$f":"BL951 / Discounting!BL$23","v":1525.3481524553363},{"$f":"BM951 / Discounting!BM$23","v":0},{"$f":"BN951 / Discounting!BN$23","v":0},{"$f":"BO951 / Discounting!BO$23","v":0},{"$f":"BP951 / Discounting!BP$23","v":0},{"$f":"BQ951 / Discounting!BQ$23","v":0},{"$f":"BR951 / Discounting!BR$23","v":0},{"$f":"BS951 / Discounting!BS$23","v":0},{"$f":"BT951 / Discounting!BT$23","v":0},{"$f":"BU951 / Discounting!BU$23","v":0},{"$f":"BV951 / Discounting!BV$23","v":0},{"$f":"BW951 / Discounting!BW$23","v":0},{"$f":"BX951 / Discounting!BX$23","v":0},{"$f":"BY951 / Discounting!BY$23","v":0},{"$f":"BZ951 / Discounting!BZ$23","v":0},{"$f":"CA951 / Discounting!CA$23","v":0},{"$f":"CB951 / Discounting!CB$23","v":0},{"$f":"CC951 / Discounting!CC$23","v":0},{"$f":"CD951 / Discounting!CD$23","v":0},{"$f":"CE951 / Discounting!CE$23","v":0},{"$f":"CF951 / Discounting!CF$23","v":0},{"$f":"CG951 / Discounting!CG$23","v":0},{"$f":"CH951 / Discounting!CH$23","v":0},{"$f":"CI951 / Discounting!CI$23","v":0},{"$f":"CJ951 / Discounting!CJ$23","v":0},{"$f":"CK951 / Discounting!CK$23","v":0},{"$f":"CL951 / Discounting!CL$23","v":0},{"$f":"CM951 / Discounting!CM$23","v":0},{"$f":"CN951 / Discounting!CN$23","v":0},{"$f":"CO951 / Discounting!CO$23","v":0},{"$f":"CP951 / Discounting!CP$23","v":0},{"$f":"CQ951 / Discounting!CQ$23","v":0},{"$f":"CR951 / Discounting!CR$23","v":0},{"$f":"CS951 / Discounting!CS$23","v":0},{"$f":"CT951 / Discounting!CT$23","v":0},{"$f":"CU951 / Discounting!CU$23","v":0},{"$f":"CV951 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J952 / Discounting!J$23","v":0},{"$f":"K952 / Discounting!K$23","v":0},{"$f":"L952 / Discounting!L$23","v":0},{"$f":"M952 / Discounting!M$23","v":0},{"$f":"N952 / Discounting!N$23","v":0},{"$f":"O952 / Discounting!O$23","v":0},{"$f":"P952 / Discounting!P$23","v":0},{"$f":"Q952 / Discounting!Q$23","v":0},{"$f":"R952 / Discounting!R$23","v":0},{"$f":"S952 / Discounting!S$23","v":0},{"$f":"T952 / Discounting!T$23","v":0},{"$f":"U952 / Discounting!U$23","v":0},{"$f":"V952 / Discounting!V$23","v":0},{"$f":"W952 / Discounting!W$23","v":0},{"$f":"X952 / Discounting!X$23","v":0},{"$f":"Y952 / Discounting!Y$23","v":0},{"$f":"Z952 / Discounting!Z$23","v":0},{"$f":"AA952 / Discounting!AA$23","v":0},{"$f":"AB952 / Discounting!AB$23","v":0},{"$f":"AC952 / Discounting!AC$23","v":0},{"$f":"AD952 / Discounting!AD$23","v":0},{"$f":"AE952 / Discounting!AE$23","v":0},{"$f":"AF952 / Discounting!AF$23","v":0},{"$f":"AG952 / Discounting!AG$23","v":0},{"$f":"AH952 / Discounting!AH$23","v":0},{"$f":"AI952 / Discounting!AI$23","v":0},{"$f":"AJ952 / Discounting!AJ$23","v":0},{"$f":"AK952 / Discounting!AK$23","v":0},{"$f":"AL952 / Discounting!AL$23","v":0},{"$f":"AM952 / Discounting!AM$23","v":0},{"$f":"AN952 / Discounting!AN$23","v":0},{"$f":"AO952 / Discounting!AO$23","v":0},{"$f":"AP952 / Discounting!AP$23","v":0},{"$f":"AQ952 / Discounting!AQ$23","v":0},{"$f":"AR952 / Discounting!AR$23","v":0},{"$f":"AS952 / Discounting!AS$23","v":0},{"$f":"AT952 / Discounting!AT$23","v":0},{"$f":"AU952 / Discounting!AU$23","v":0},{"$f":"AV952 / Discounting!AV$23","v":0},{"$f":"AW952 / Discounting!AW$23","v":0},{"$f":"AX952 / Discounting!AX$23","v":0},{"$f":"AY952 / Discounting!AY$23","v":0},{"$f":"AZ952 / Discounting!AZ$23","v":0},{"$f":"BA952 / Discounting!BA$23","v":0},{"$f":"BB952 / Discounting!BB$23","v":0},{"$f":"BC952 / Discounting!BC$23","v":0},{"$f":"BD952 / Discounting!BD$23","v":0},{"$f":"BE952 / Discounting!BE$23","v":0},{"$f":"BF952 / Discounting!BF$23","v":0},{"$f":"BG952 / Discounting!BG$23","v":0},{"$f":"BH952 / Discounting!BH$23","v":0},{"$f":"BI952 / Discounting!BI$23","v":0},{"$f":"BJ952 / Discounting!BJ$23","v":0},{"$f":"BK952 / Discounting!BK$23","v":0},{"$f":"BL952 / Discounting!BL$23","v":0},{"$f":"BM952 / Discounting!BM$23","v":0},{"$f":"BN952 / Discounting!BN$23","v":0},{"$f":"BO952 / Discounting!BO$23","v":0},{"$f":"BP952 / Discounting!BP$23","v":0},{"$f":"BQ952 / Discounting!BQ$23","v":0},{"$f":"BR952 / Discounting!BR$23","v":0},{"$f":"BS952 / Discounting!BS$23","v":0},{"$f":"BT952 / Discounting!BT$23","v":0},{"$f":"BU952 / Discounting!BU$23","v":0},{"$f":"BV952 / Discounting!BV$23","v":0},{"$f":"BW952 / Discounting!BW$23","v":0},{"$f":"BX952 / Discounting!BX$23","v":0},{"$f":"BY952 / Discounting!BY$23","v":0},{"$f":"BZ952 / Discounting!BZ$23","v":0},{"$f":"CA952 / Discounting!CA$23","v":0},{"$f":"CB952 / Discounting!CB$23","v":0},{"$f":"CC952 / Discounting!CC$23","v":0},{"$f":"CD952 / Discounting!CD$23","v":0},{"$f":"CE952 / Discounting!CE$23","v":0},{"$f":"CF952 / Discounting!CF$23","v":0},{"$f":"CG952 / Discounting!CG$23","v":0},{"$f":"CH952 / Discounting!CH$23","v":0},{"$f":"CI952 / Discounting!CI$23","v":0},{"$f":"CJ952 / Discounting!CJ$23","v":0},{"$f":"CK952 / Discounting!CK$23","v":0},{"$f":"CL952 / Discounting!CL$23","v":0},{"$f":"CM952 / Discounting!CM$23","v":0},{"$f":"CN952 / Discounting!CN$23","v":0},{"$f":"CO952 / Discounting!CO$23","v":0},{"$f":"CP952 / Discounting!CP$23","v":0},{"$f":"CQ952 / Discounting!CQ$23","v":0},{"$f":"CR952 / Discounting!CR$23","v":0},{"$f":"CS952 / Discounting!CS$23","v":0},{"$f":"CT952 / Discounting!CT$23","v":0},{"$f":"CU952 / Discounting!CU$23","v":0},{"$f":"CV952 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},396199009.7837109,null,{"$f":"J953 / Discounting!J$23","v":0},{"$f":"K953 / Discounting!K$23","v":0},{"$f":"L953 / Discounting!L$23","v":0},{"$f":"M953 / Discounting!M$23","v":0},{"$f":"N953 / Discounting!N$23","v":0},{"$f":"O953 / Discounting!O$23","v":0},{"$f":"P953 / Discounting!P$23","v":0},{"$f":"Q953 / Discounting!Q$23","v":0},{"$f":"R953 / Discounting!R$23","v":0},{"$f":"S953 / Discounting!S$23","v":0},{"$f":"T953 / Discounting!T$23","v":0},{"$f":"U953 / Discounting!U$23","v":0},{"$f":"V953 / Discounting!V$23","v":0},{"$f":"W953 / Discounting!W$23","v":0},{"$f":"X953 / Discounting!X$23","v":0},{"$f":"Y953 / Discounting!Y$23","v":0},{"$f":"Z953 / Discounting!Z$23","v":0},{"$f":"AA953 / Discounting!AA$23","v":0},{"$f":"AB953 / Discounting!AB$23","v":0},{"$f":"AC953 / Discounting!AC$23","v":0},{"$f":"AD953 / Discounting!AD$23","v":19990144.752697323},{"$f":"AE953 / Discounting!AE$23","v":36345717.732176952},{"$f":"AF953 / Discounting!AF$23","v":33041561.57470632},{"$f":"AG953 / Discounting!AG$23","v":30037783.24973302},{"$f":"AH953 / Discounting!AH$23","v":27307075.681575473},{"$f":"AI953 / Discounting!AI$23","v":24824614.255977698},{"$f":"AJ953 / Discounting!AJ$23","v":22567831.1417979},{"$f":"AK953 / Discounting!AK$23","v":20516210.128907181},{"$f":"AL953 / Discounting!AL$23","v":18651100.117188346},{"$f":"AM953 / Discounting!AM$23","v":16955545.56108031},{"$f":"AN953 / Discounting!AN$23","v":15414132.32825483},{"$f":"AO953 / Discounting!AO$23","v":14012847.571140755},{"$f":"AP953 / Discounting!AP$23","v":12738952.337400686},{"$f":"AQ953 / Discounting!AQ$23","v":11580865.761273349},{"$f":"AR953 / Discounting!AR$23","v":10528059.782975772},{"$f":"AS953 / Discounting!AS$23","v":9570963.4390688818},{"$f":"AT953 / Discounting!AT$23","v":8700875.8536989838},{"$f":"AU953 / Discounting!AU$23","v":7909887.1397263482},{"$f":"AV953 / Discounting!AV$23","v":7190806.4906603154},{"$f":"AW953 / Discounting!AW$23","v":6537096.8096911954},{"$f":"AX953 / Discounting!AX$23","v":5942815.2815374509},{"$f":"AY953 / Discounting!AY$23","v":5402559.346852229},{"$f":"AZ953 / Discounting!AZ$23","v":4911417.5880474802},{"$f":"BA953 / Discounting!BA$23","v":4464925.0800431632},{"$f":"BB953 / Discounting!BB$23","v":4059022.8000392383},{"$f":"BC953 / Discounting!BC$23","v":3690020.7273083981},{"$f":"BD953 / Discounting!BD$23","v":3354564.2975530894},{"$f":"BE953 / Discounting!BE$23","v":3049603.9068664447},{"$f":"BF953 / Discounting!BF$23","v":2772367.1880604038},{"$f":"BG953 / Discounting!BG$23","v":2520333.8073276402},{"$f":"BH953 / Discounting!BH$23","v":888198.96231428138},{"$f":"BI953 / Discounting!BI$23","v":206808.05778221224},{"$f":"BJ953 / Discounting!BJ$23","v":188007.32525655653},{"$f":"BK953 / Discounting!BK$23","v":170915.75023323324},{"$f":"BL953 / Discounting!BL$23","v":155377.95475748472},{"$f":"BM953 / Discounting!BM$23","v":0},{"$f":"BN953 / Discounting!BN$23","v":0},{"$f":"BO953 / Discounting!BO$23","v":0},{"$f":"BP953 / Discounting!BP$23","v":0},{"$f":"BQ953 / Discounting!BQ$23","v":0},{"$f":"BR953 / Discounting!BR$23","v":0},{"$f":"BS953 / Discounting!BS$23","v":0},{"$f":"BT953 / Discounting!BT$23","v":0},{"$f":"BU953 / Discounting!BU$23","v":0},{"$f":"BV953 / Discounting!BV$23","v":0},{"$f":"BW953 / Discounting!BW$23","v":0},{"$f":"BX953 / Discounting!BX$23","v":0},{"$f":"BY953 / Discounting!BY$23","v":0},{"$f":"BZ953 / Discounting!BZ$23","v":0},{"$f":"CA953 / Discounting!CA$23","v":0},{"$f":"CB953 / Discounting!CB$23","v":0},{"$f":"CC953 / Discounting!CC$23","v":0},{"$f":"CD953 / Discounting!CD$23","v":0},{"$f":"CE953 / Discounting!CE$23","v":0},{"$f":"CF953 / Discounting!CF$23","v":0},{"$f":"CG953 / Discounting!CG$23","v":0},{"$f":"CH953 / Discounting!CH$23","v":0},{"$f":"CI953 / Discounting!CI$23","v":0},{"$f":"CJ953 / Discounting!CJ$23","v":0},{"$f":"CK953 / Discounting!CK$23","v":0},{"$f":"CL953 / Discounting!CL$23","v":0},{"$f":"CM953 / Discounting!CM$23","v":0},{"$f":"CN953 / Discounting!CN$23","v":0},{"$f":"CO953 / Discounting!CO$23","v":0},{"$f":"CP953 / Discounting!CP$23","v":0},{"$f":"CQ953 / Discounting!CQ$23","v":0},{"$f":"CR953 / Discounting!CR$23","v":0},{"$f":"CS953 / Discounting!CS$23","v":0},{"$f":"CT953 / Discounting!CT$23","v":0},{"$f":"CU953 / Discounting!CU$23","v":0},{"$f":"CV953 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},23771940.587022658,null,{"$f":"J954 / Discounting!J$23","v":0},{"$f":"K954 / Discounting!K$23","v":0},{"$f":"L954 / Discounting!L$23","v":0},{"$f":"M954 / Discounting!M$23","v":0},{"$f":"N954 / Discounting!N$23","v":0},{"$f":"O954 / Discounting!O$23","v":0},{"$f":"P954 / Discounting!P$23","v":0},{"$f":"Q954 / Discounting!Q$23","v":0},{"$f":"R954 / Discounting!R$23","v":0},{"$f":"S954 / Discounting!S$23","v":0},{"$f":"T954 / Discounting!T$23","v":0},{"$f":"U954 / Discounting!U$23","v":0},{"$f":"V954 / Discounting!V$23","v":0},{"$f":"W954 / Discounting!W$23","v":0},{"$f":"X954 / Discounting!X$23","v":0},{"$f":"Y954 / Discounting!Y$23","v":0},{"$f":"Z954 / Discounting!Z$23","v":0},{"$f":"AA954 / Discounting!AA$23","v":0},{"$f":"AB954 / Discounting!AB$23","v":0},{"$f":"AC954 / Discounting!AC$23","v":0},{"$f":"AD954 / Discounting!AD$23","v":1199408.6851618395},{"$f":"AE954 / Discounting!AE$23","v":2180743.0639306167},{"$f":"AF954 / Discounting!AF$23","v":1982493.6944823791},{"$f":"AG954 / Discounting!AG$23","v":1802266.9949839811},{"$f":"AH954 / Discounting!AH$23","v":1638424.5408945284},{"$f":"AI954 / Discounting!AI$23","v":1489476.8553586616},{"$f":"AJ954 / Discounting!AJ$23","v":1354069.868507874},{"$f":"AK954 / Discounting!AK$23","v":1230972.6077344308},{"$f":"AL954 / Discounting!AL$23","v":1119066.0070313006},{"$f":"AM954 / Discounting!AM$23","v":1017332.7336648187},{"$f":"AN954 / Discounting!AN$23","v":924847.93969528971},{"$f":"AO954 / Discounting!AO$23","v":840770.85426844517},{"$f":"AP954 / Discounting!AP$23","v":764337.14024404122},{"$f":"AQ954 / Discounting!AQ$23","v":694851.94567640091},{"$f":"AR954 / Discounting!AR$23","v":631683.58697854623},{"$f":"AS954 / Discounting!AS$23","v":574257.80634413299},{"$f":"AT954 / Discounting!AT$23","v":522052.55122193904},{"$f":"AU954 / Discounting!AU$23","v":474593.22838358086},{"$f":"AV954 / Discounting!AV$23","v":431448.38943961891},{"$f":"AW954 / Discounting!AW$23","v":392225.80858147168},{"$f":"AX954 / Discounting!AX$23","v":356568.91689224704},{"$f":"AY954 / Discounting!AY$23","v":324153.56081113371},{"$f":"AZ954 / Discounting!AZ$23","v":294685.05528284877},{"$f":"BA954 / Discounting!BA$23","v":267895.50480258977},{"$f":"BB954 / Discounting!BB$23","v":243541.36800235428},{"$f":"BC954 / Discounting!BC$23","v":221401.24363850389},{"$f":"BD954 / Discounting!BD$23","v":201273.85785318536},{"$f":"BE954 / Discounting!BE$23","v":182976.23441198669},{"$f":"BF954 / Discounting!BF$23","v":166342.03128362424},{"$f":"BG954 / Discounting!BG$23","v":151220.0284396584},{"$f":"BH954 / Discounting!BH$23","v":53291.937738856883},{"$f":"BI954 / Discounting!BI$23","v":12408.483466932736},{"$f":"BJ954 / Discounting!BJ$23","v":11280.439515393391},{"$f":"BK954 / Discounting!BK$23","v":10254.945013993995},{"$f":"BL954 / Discounting!BL$23","v":9322.6772854490846},{"$f":"BM954 / Discounting!BM$23","v":0},{"$f":"BN954 / Discounting!BN$23","v":0},{"$f":"BO954 / Discounting!BO$23","v":0},{"$f":"BP954 / Discounting!BP$23","v":0},{"$f":"BQ954 / Discounting!BQ$23","v":0},{"$f":"BR954 / Discounting!BR$23","v":0},{"$f":"BS954 / Discounting!BS$23","v":0},{"$f":"BT954 / Discounting!BT$23","v":0},{"$f":"BU954 / Discounting!BU$23","v":0},{"$f":"BV954 / Discounting!BV$23","v":0},{"$f":"BW954 / Discounting!BW$23","v":0},{"$f":"BX954 / Discounting!BX$23","v":0},{"$f":"BY954 / Discounting!BY$23","v":0},{"$f":"BZ954 / Discounting!BZ$23","v":0},{"$f":"CA954 / Discounting!CA$23","v":0},{"$f":"CB954 / Discounting!CB$23","v":0},{"$f":"CC954 / Discounting!CC$23","v":0},{"$f":"CD954 / Discounting!CD$23","v":0},{"$f":"CE954 / Discounting!CE$23","v":0},{"$f":"CF954 / Discounting!CF$23","v":0},{"$f":"CG954 / Discounting!CG$23","v":0},{"$f":"CH954 / Discounting!CH$23","v":0},{"$f":"CI954 / Discounting!CI$23","v":0},{"$f":"CJ954 / Discounting!CJ$23","v":0},{"$f":"CK954 / Discounting!CK$23","v":0},{"$f":"CL954 / Discounting!CL$23","v":0},{"$f":"CM954 / Discounting!CM$23","v":0},{"$f":"CN954 / Discounting!CN$23","v":0},{"$f":"CO954 / Discounting!CO$23","v":0},{"$f":"CP954 / Discounting!CP$23","v":0},{"$f":"CQ954 / Discounting!CQ$23","v":0},{"$f":"CR954 / Discounting!CR$23","v":0},{"$f":"CS954 / Discounting!CS$23","v":0},{"$f":"CT954 / Discounting!CT$23","v":0},{"$f":"CU954 / Discounting!CU$23","v":0},{"$f":"CV954 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},776025985.42215896,null,{"$f":"J955 / Discounting!J$23","v":0},{"$f":"K955 / Discounting!K$23","v":0},{"$f":"L955 / Discounting!L$23","v":0},{"$f":"M955 / Discounting!M$23","v":0},{"$f":"N955 / Discounting!N$23","v":0},{"$f":"O955 / Discounting!O$23","v":0},{"$f":"P955 / Discounting!P$23","v":0},{"$f":"Q955 / Discounting!Q$23","v":0},{"$f":"R955 / Discounting!R$23","v":0},{"$f":"S955 / Discounting!S$23","v":0},{"$f":"T955 / Discounting!T$23","v":0},{"$f":"U955 / Discounting!U$23","v":0},{"$f":"V955 / Discounting!V$23","v":0},{"$f":"W955 / Discounting!W$23","v":0},{"$f":"X955 / Discounting!X$23","v":0},{"$f":"Y955 / Discounting!Y$23","v":0},{"$f":"Z955 / Discounting!Z$23","v":0},{"$f":"AA955 / Discounting!AA$23","v":0},{"$f":"AB955 / Discounting!AB$23","v":0},{"$f":"AC955 / Discounting!AC$23","v":0},{"$f":"AD955 / Discounting!AD$23","v":23514920.984978542},{"$f":"AE955 / Discounting!AE$23","v":50332122.542145453},{"$f":"AF955 / Discounting!AF$23","v":45756475.038314059},{"$f":"AG955 / Discounting!AG$23","v":41596795.489376418},{"$f":"AH955 / Discounting!AH$23","v":37815268.626705825},{"$f":"AI955 / Discounting!AI$23","v":34377516.933368906},{"$f":"AJ955 / Discounting!AJ$23","v":31252288.121244486},{"$f":"AK955 / Discounting!AK$23","v":28411171.019313142},{"$f":"AL955 / Discounting!AL$23","v":25828337.290284675},{"$f":"AM955 / Discounting!AM$23","v":23480306.627531532},{"$f":"AN955 / Discounting!AN$23","v":21345733.297755931},{"$f":"AO955 / Discounting!AO$23","v":19405212.088869028},{"$f":"AP955 / Discounting!AP$23","v":17641101.898971848},{"$f":"AQ955 / Discounting!AQ$23","v":47182135.248521268},{"$f":"AR955 / Discounting!AR$23","v":45375463.95260191},{"$f":"AS955 / Discounting!AS$23","v":41251236.782667391},{"$f":"AT955 / Discounting!AT$23","v":37501850.736092225},{"$f":"AU955 / Discounting!AU$23","v":34093238.983089902},{"$f":"AV955 / Discounting!AV$23","v":11563896.298836276},{"$f":"AW955 / Discounting!AW$23","v":10513147.267789897},{"$f":"AX955 / Discounting!AX$23","v":9236699.1004894935},{"$f":"AY955 / Discounting!AY$23","v":8470399.9341316074},{"$f":"AZ955 / Discounting!AZ$23","v":21171113.808367878},{"$f":"BA955 / Discounting!BA$23","v":19246791.601571243},{"$f":"BB955 / Discounting!BB$23","v":17497372.49256476},{"$f":"BC955 / Discounting!BC$23","v":15906960.036386045},{"$f":"BD955 / Discounting!BD$23","v":14461102.502256548},{"$f":"BE955 / Discounting!BE$23","v":13146661.58128991},{"$f":"BF955 / Discounting!BF$23","v":11951693.024930829},{"$f":"BG955 / Discounting!BG$23","v":11195690.690533251},{"$f":"BH955 / Discounting!BH$23","v":3328275.3819331871},{"$f":"BI955 / Discounting!BI$23","v":692481.31920397922},{"$f":"BJ955 / Discounting!BJ$23","v":694312.91949980764},{"$f":"BK955 / Discounting!BK$23","v":631280.06623669725},{"$f":"BL955 / Discounting!BL$23","v":156931.73430505962},{"$f":"BM955 / Discounting!BM$23","v":0},{"$f":"BN955 / Discounting!BN$23","v":0},{"$f":"BO955 / Discounting!BO$23","v":0},{"$f":"BP955 / Discounting!BP$23","v":0},{"$f":"BQ955 / Discounting!BQ$23","v":0},{"$f":"BR955 / Discounting!BR$23","v":0},{"$f":"BS955 / Discounting!BS$23","v":0},{"$f":"BT955 / Discounting!BT$23","v":0},{"$f":"BU955 / Discounting!BU$23","v":0},{"$f":"BV955 / Discounting!BV$23","v":0},{"$f":"BW955 / Discounting!BW$23","v":0},{"$f":"BX955 / Discounting!BX$23","v":0},{"$f":"BY955 / Discounting!BY$23","v":0},{"$f":"BZ955 / Discounting!BZ$23","v":0},{"$f":"CA955 / Discounting!CA$23","v":0},{"$f":"CB955 / Discounting!CB$23","v":0},{"$f":"CC955 / Discounting!CC$23","v":0},{"$f":"CD955 / Discounting!CD$23","v":0},{"$f":"CE955 / Discounting!CE$23","v":0},{"$f":"CF955 / Discounting!CF$23","v":0},{"$f":"CG955 / Discounting!CG$23","v":0},{"$f":"CH955 / Discounting!CH$23","v":0},{"$f":"CI955 / Discounting!CI$23","v":0},{"$f":"CJ955 / Discounting!CJ$23","v":0},{"$f":"CK955 / Discounting!CK$23","v":0},{"$f":"CL955 / Discounting!CL$23","v":0},{"$f":"CM955 / Discounting!CM$23","v":0},{"$f":"CN955 / Discounting!CN$23","v":0},{"$f":"CO955 / Discounting!CO$23","v":0},{"$f":"CP955 / Discounting!CP$23","v":0},{"$f":"CQ955 / Discounting!CQ$23","v":0},{"$f":"CR955 / Discounting!CR$23","v":0},{"$f":"CS955 / Discounting!CS$23","v":0},{"$f":"CT955 / Discounting!CT$23","v":0},{"$f":"CU955 / Discounting!CU$23","v":0},{"$f":"CV955 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},301403454.76809138,null,{"$f":"J956 / Discounting!J$23","v":0},{"$f":"K956 / Discounting!K$23","v":0},{"$f":"L956 / Discounting!L$23","v":0},{"$f":"M956 / Discounting!M$23","v":0},{"$f":"N956 / Discounting!N$23","v":0},{"$f":"O956 / Discounting!O$23","v":0},{"$f":"P956 / Discounting!P$23","v":0},{"$f":"Q956 / Discounting!Q$23","v":0},{"$f":"R956 / Discounting!R$23","v":0},{"$f":"S956 / Discounting!S$23","v":0},{"$f":"T956 / Discounting!T$23","v":0},{"$f":"U956 / Discounting!U$23","v":0},{"$f":"V956 / Discounting!V$23","v":0},{"$f":"W956 / Discounting!W$23","v":0},{"$f":"X956 / Discounting!X$23","v":0},{"$f":"Y956 / Discounting!Y$23","v":0},{"$f":"Z956 / Discounting!Z$23","v":0},{"$f":"AA956 / Discounting!AA$23","v":0},{"$f":"AB956 / Discounting!AB$23","v":0},{"$f":"AC956 / Discounting!AC$23","v":0},{"$f":"AD956 / Discounting!AD$23","v":0},{"$f":"AE956 / Discounting!AE$23","v":0},{"$f":"AF956 / Discounting!AF$23","v":0},{"$f":"AG956 / Discounting!AG$23","v":0},{"$f":"AH956 / Discounting!AH$23","v":0},{"$f":"AI956 / Discounting!AI$23","v":0},{"$f":"AJ956 / Discounting!AJ$23","v":0},{"$f":"AK956 / Discounting!AK$23","v":0},{"$f":"AL956 / Discounting!AL$23","v":0},{"$f":"AM956 / Discounting!AM$23","v":1844004.5264737697},{"$f":"AN956 / Discounting!AN$23","v":20587553.044741709},{"$f":"AO956 / Discounting!AO$23","v":21455293.289125785},{"$f":"AP956 / Discounting!AP$23","v":26019404.43019066},{"$f":"AQ956 / Discounting!AQ$23","v":20096955.286899265},{"$f":"AR956 / Discounting!AR$23","v":22599387.769090861},{"$f":"AS956 / Discounting!AS$23","v":24823417.576395843},{"$f":"AT956 / Discounting!AT$23","v":22633002.336793125},{"$f":"AU956 / Discounting!AU$23","v":20575772.958898325},{"$f":"AV956 / Discounting!AV$23","v":21003971.192440994},{"$f":"AW956 / Discounting!AW$23","v":16467495.004181191},{"$f":"AX956 / Discounting!AX$23","v":12667064.419314457},{"$f":"AY956 / Discounting!AY$23","v":9376664.6144210361},{"$f":"AZ956 / Discounting!AZ$23","v":5042109.2303149914},{"$f":"BA956 / Discounting!BA$23","v":6379576.4190441221},{"$f":"BB956 / Discounting!BB$23","v":7400186.0093996469},{"$f":"BC956 / Discounting!BC$23","v":8181377.551290445},{"$f":"BD956 / Discounting!BD$23","v":8727231.1696456335},{"$f":"BE956 / Discounting!BE$23","v":7933946.5537029626},{"$f":"BF956 / Discounting!BF$23","v":7212767.8436901243},{"$f":"BG956 / Discounting!BG$23","v":6518063.6804523375},{"$f":"BH956 / Discounting!BH$23","v":2314184.065722018},{"$f":"BI956 / Discounting!BI$23","v":431699.14595505648},{"$f":"BJ956 / Discounting!BJ$23","v":437321.38910382224},{"$f":"BK956 / Discounting!BK$23","v":453120.34984683013},{"$f":"BL956 / Discounting!BL$23","v":221884.91095640889},{"$f":"BM956 / Discounting!BM$23","v":0},{"$f":"BN956 / Discounting!BN$23","v":0},{"$f":"BO956 / Discounting!BO$23","v":0},{"$f":"BP956 / Discounting!BP$23","v":0},{"$f":"BQ956 / Discounting!BQ$23","v":0},{"$f":"BR956 / Discounting!BR$23","v":0},{"$f":"BS956 / Discounting!BS$23","v":0},{"$f":"BT956 / Discounting!BT$23","v":0},{"$f":"BU956 / Discounting!BU$23","v":0},{"$f":"BV956 / Discounting!BV$23","v":0},{"$f":"BW956 / Discounting!BW$23","v":0},{"$f":"BX956 / Discounting!BX$23","v":0},{"$f":"BY956 / Discounting!BY$23","v":0},{"$f":"BZ956 / Discounting!BZ$23","v":0},{"$f":"CA956 / Discounting!CA$23","v":0},{"$f":"CB956 / Discounting!CB$23","v":0},{"$f":"CC956 / Discounting!CC$23","v":0},{"$f":"CD956 / Discounting!CD$23","v":0},{"$f":"CE956 / Discounting!CE$23","v":0},{"$f":"CF956 / Discounting!CF$23","v":0},{"$f":"CG956 / Discounting!CG$23","v":0},{"$f":"CH956 / Discounting!CH$23","v":0},{"$f":"CI956 / Discounting!CI$23","v":0},{"$f":"CJ956 / Discounting!CJ$23","v":0},{"$f":"CK956 / Discounting!CK$23","v":0},{"$f":"CL956 / Discounting!CL$23","v":0},{"$f":"CM956 / Discounting!CM$23","v":0},{"$f":"CN956 / Discounting!CN$23","v":0},{"$f":"CO956 / Discounting!CO$23","v":0},{"$f":"CP956 / Discounting!CP$23","v":0},{"$f":"CQ956 / Discounting!CQ$23","v":0},{"$f":"CR956 / Discounting!CR$23","v":0},{"$f":"CS956 / Discounting!CS$23","v":0},{"$f":"CT956 / Discounting!CT$23","v":0},{"$f":"CU956 / Discounting!CU$23","v":0},{"$f":"CV956 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J957 / Discounting!J$23","v":0},{"$f":"K957 / Discounting!K$23","v":0},{"$f":"L957 / Discounting!L$23","v":0},{"$f":"M957 / Discounting!M$23","v":0},{"$f":"N957 / Discounting!N$23","v":0},{"$f":"O957 / Discounting!O$23","v":0},{"$f":"P957 / Discounting!P$23","v":0},{"$f":"Q957 / Discounting!Q$23","v":0},{"$f":"R957 / Discounting!R$23","v":0},{"$f":"S957 / Discounting!S$23","v":0},{"$f":"T957 / Discounting!T$23","v":0},{"$f":"U957 / Discounting!U$23","v":0},{"$f":"V957 / Discounting!V$23","v":0},{"$f":"W957 / Discounting!W$23","v":0},{"$f":"X957 / Discounting!X$23","v":0},{"$f":"Y957 / Discounting!Y$23","v":0},{"$f":"Z957 / Discounting!Z$23","v":0},{"$f":"AA957 / Discounting!AA$23","v":0},{"$f":"AB957 / Discounting!AB$23","v":0},{"$f":"AC957 / Discounting!AC$23","v":0},{"$f":"AD957 / Discounting!AD$23","v":0},{"$f":"AE957 / Discounting!AE$23","v":0},{"$f":"AF957 / Discounting!AF$23","v":0},{"$f":"AG957 / Discounting!AG$23","v":0},{"$f":"AH957 / Discounting!AH$23","v":0},{"$f":"AI957 / Discounting!AI$23","v":0},{"$f":"AJ957 / Discounting!AJ$23","v":0},{"$f":"AK957 / Discounting!AK$23","v":0},{"$f":"AL957 / Discounting!AL$23","v":0},{"$f":"AM957 / Discounting!AM$23","v":0},{"$f":"AN957 / Discounting!AN$23","v":0},{"$f":"AO957 / Discounting!AO$23","v":0},{"$f":"AP957 / Discounting!AP$23","v":0},{"$f":"AQ957 / Discounting!AQ$23","v":0},{"$f":"AR957 / Discounting!AR$23","v":0},{"$f":"AS957 / Discounting!AS$23","v":0},{"$f":"AT957 / Discounting!AT$23","v":0},{"$f":"AU957 / Discounting!AU$23","v":0},{"$f":"AV957 / Discounting!AV$23","v":0},{"$f":"AW957 / Discounting!AW$23","v":0},{"$f":"AX957 / Discounting!AX$23","v":0},{"$f":"AY957 / Discounting!AY$23","v":0},{"$f":"AZ957 / Discounting!AZ$23","v":0},{"$f":"BA957 / Discounting!BA$23","v":0},{"$f":"BB957 / Discounting!BB$23","v":0},{"$f":"BC957 / Discounting!BC$23","v":0},{"$f":"BD957 / Discounting!BD$23","v":0},{"$f":"BE957 / Discounting!BE$23","v":0},{"$f":"BF957 / Discounting!BF$23","v":0},{"$f":"BG957 / Discounting!BG$23","v":0},{"$f":"BH957 / Discounting!BH$23","v":0},{"$f":"BI957 / Discounting!BI$23","v":0},{"$f":"BJ957 / Discounting!BJ$23","v":0},{"$f":"BK957 / Discounting!BK$23","v":0},{"$f":"BL957 / Discounting!BL$23","v":0},{"$f":"BM957 / Discounting!BM$23","v":0},{"$f":"BN957 / Discounting!BN$23","v":0},{"$f":"BO957 / Discounting!BO$23","v":0},{"$f":"BP957 / Discounting!BP$23","v":0},{"$f":"BQ957 / Discounting!BQ$23","v":0},{"$f":"BR957 / Discounting!BR$23","v":0},{"$f":"BS957 / Discounting!BS$23","v":0},{"$f":"BT957 / Discounting!BT$23","v":0},{"$f":"BU957 / Discounting!BU$23","v":0},{"$f":"BV957 / Discounting!BV$23","v":0},{"$f":"BW957 / Discounting!BW$23","v":0},{"$f":"BX957 / Discounting!BX$23","v":0},{"$f":"BY957 / Discounting!BY$23","v":0},{"$f":"BZ957 / Discounting!BZ$23","v":0},{"$f":"CA957 / Discounting!CA$23","v":0},{"$f":"CB957 / Discounting!CB$23","v":0},{"$f":"CC957 / Discounting!CC$23","v":0},{"$f":"CD957 / Discounting!CD$23","v":0},{"$f":"CE957 / Discounting!CE$23","v":0},{"$f":"CF957 / Discounting!CF$23","v":0},{"$f":"CG957 / Discounting!CG$23","v":0},{"$f":"CH957 / Discounting!CH$23","v":0},{"$f":"CI957 / Discounting!CI$23","v":0},{"$f":"CJ957 / Discounting!CJ$23","v":0},{"$f":"CK957 / Discounting!CK$23","v":0},{"$f":"CL957 / Discounting!CL$23","v":0},{"$f":"CM957 / Discounting!CM$23","v":0},{"$f":"CN957 / Discounting!CN$23","v":0},{"$f":"CO957 / Discounting!CO$23","v":0},{"$f":"CP957 / Discounting!CP$23","v":0},{"$f":"CQ957 / Discounting!CQ$23","v":0},{"$f":"CR957 / Discounting!CR$23","v":0},{"$f":"CS957 / Discounting!CS$23","v":0},{"$f":"CT957 / Discounting!CT$23","v":0},{"$f":"CU957 / Discounting!CU$23","v":0},{"$f":"CV957 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},80383485.216165558,null,{"$f":"J958 / Discounting!J$23","v":0},{"$f":"K958 / Discounting!K$23","v":0},{"$f":"L958 / Discounting!L$23","v":0},{"$f":"M958 / Discounting!M$23","v":0},{"$f":"N958 / Discounting!N$23","v":0},{"$f":"O958 / Discounting!O$23","v":0},{"$f":"P958 / Discounting!P$23","v":0},{"$f":"Q958 / Discounting!Q$23","v":0},{"$f":"R958 / Discounting!R$23","v":0},{"$f":"S958 / Discounting!S$23","v":0},{"$f":"T958 / Discounting!T$23","v":0},{"$f":"U958 / Discounting!U$23","v":0},{"$f":"V958 / Discounting!V$23","v":0},{"$f":"W958 / Discounting!W$23","v":0},{"$f":"X958 / Discounting!X$23","v":0},{"$f":"Y958 / Discounting!Y$23","v":0},{"$f":"Z958 / Discounting!Z$23","v":0},{"$f":"AA958 / Discounting!AA$23","v":0},{"$f":"AB958 / Discounting!AB$23","v":0},{"$f":"AC958 / Discounting!AC$23","v":0},{"$f":"AD958 / Discounting!AD$23","v":0},{"$f":"AE958 / Discounting!AE$23","v":0},{"$f":"AF958 / Discounting!AF$23","v":0},{"$f":"AG958 / Discounting!AG$23","v":0},{"$f":"AH958 / Discounting!AH$23","v":0},{"$f":"AI958 / Discounting!AI$23","v":0},{"$f":"AJ958 / Discounting!AJ$23","v":0},{"$f":"AK958 / Discounting!AK$23","v":0},{"$f":"AL958 / Discounting!AL$23","v":0},{"$f":"AM958 / Discounting!AM$23","v":0},{"$f":"AN958 / Discounting!AN$23","v":0},{"$f":"AO958 / Discounting!AO$23","v":0},{"$f":"AP958 / Discounting!AP$23","v":0},{"$f":"AQ958 / Discounting!AQ$23","v":0},{"$f":"AR958 / Discounting!AR$23","v":376095.24748313718},{"$f":"AS958 / Discounting!AS$23","v":9195979.0702441465},{"$f":"AT958 / Discounting!AT$23","v":8360112.4086362422},{"$f":"AU958 / Discounting!AU$23","v":7600219.3337753834},{"$f":"AV958 / Discounting!AV$23","v":7214779.7435795683},{"$f":"AW958 / Discounting!AW$23","v":6558983.7299133763},{"$f":"AX958 / Discounting!AX$23","v":5904682.3392933169},{"$f":"AY958 / Discounting!AY$23","v":5381174.4712941814},{"$f":"AZ958 / Discounting!AZ$23","v":4719481.0884601884},{"$f":"BA958 / Discounting!BA$23","v":4290496.0700702956},{"$f":"BB958 / Discounting!BB$23","v":3900503.3051661048},{"$f":"BC958 / Discounting!BC$23","v":3545958.7376509421},{"$f":"BD958 / Discounting!BD$23","v":3223640.422860384},{"$f":"BE958 / Discounting!BE$23","v":2930619.252912682},{"$f":"BF958 / Discounting!BF$23","v":2664232.3424984561},{"$f":"BG958 / Discounting!BG$23","v":2481834.1917306241},{"$f":"BH958 / Discounting!BH$23","v":909097.58200283453},{"$f":"BI958 / Discounting!BI$23","v":209834.18796344471},{"$f":"BJ958 / Discounting!BJ$23","v":205874.72377648501},{"$f":"BK958 / Discounting!BK$23","v":187179.02384298379},{"$f":"BL958 / Discounting!BL$23","v":522707.94301079324},{"$f":"BM958 / Discounting!BM$23","v":0},{"$f":"BN958 / Discounting!BN$23","v":0},{"$f":"BO958 / Discounting!BO$23","v":0},{"$f":"BP958 / Discounting!BP$23","v":0},{"$f":"BQ958 / Discounting!BQ$23","v":0},{"$f":"BR958 / Discounting!BR$23","v":0},{"$f":"BS958 / Discounting!BS$23","v":0},{"$f":"BT958 / Discounting!BT$23","v":0},{"$f":"BU958 / Discounting!BU$23","v":0},{"$f":"BV958 / Discounting!BV$23","v":0},{"$f":"BW958 / Discounting!BW$23","v":0},{"$f":"BX958 / Discounting!BX$23","v":0},{"$f":"BY958 / Discounting!BY$23","v":0},{"$f":"BZ958 / Discounting!BZ$23","v":0},{"$f":"CA958 / Discounting!CA$23","v":0},{"$f":"CB958 / Discounting!CB$23","v":0},{"$f":"CC958 / Discounting!CC$23","v":0},{"$f":"CD958 / Discounting!CD$23","v":0},{"$f":"CE958 / Discounting!CE$23","v":0},{"$f":"CF958 / Discounting!CF$23","v":0},{"$f":"CG958 / Discounting!CG$23","v":0},{"$f":"CH958 / Discounting!CH$23","v":0},{"$f":"CI958 / Discounting!CI$23","v":0},{"$f":"CJ958 / Discounting!CJ$23","v":0},{"$f":"CK958 / Discounting!CK$23","v":0},{"$f":"CL958 / Discounting!CL$23","v":0},{"$f":"CM958 / Discounting!CM$23","v":0},{"$f":"CN958 / Discounting!CN$23","v":0},{"$f":"CO958 / Discounting!CO$23","v":0},{"$f":"CP958 / Discounting!CP$23","v":0},{"$f":"CQ958 / Discounting!CQ$23","v":0},{"$f":"CR958 / Discounting!CR$23","v":0},{"$f":"CS958 / Discounting!CS$23","v":0},{"$f":"CT958 / Discounting!CT$23","v":0},{"$f":"CU958 / Discounting!CU$23","v":0},{"$f":"CV958 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},45917767.645898305,null,{"$f":"J959 / Discounting!J$23","v":0},{"$f":"K959 / Discounting!K$23","v":0},{"$f":"L959 / Discounting!L$23","v":0},{"$f":"M959 / Discounting!M$23","v":0},{"$f":"N959 / Discounting!N$23","v":0},{"$f":"O959 / Discounting!O$23","v":0},{"$f":"P959 / Discounting!P$23","v":0},{"$f":"Q959 / Discounting!Q$23","v":0},{"$f":"R959 / Discounting!R$23","v":0},{"$f":"S959 / Discounting!S$23","v":0},{"$f":"T959 / Discounting!T$23","v":0},{"$f":"U959 / Discounting!U$23","v":0},{"$f":"V959 / Discounting!V$23","v":0},{"$f":"W959 / Discounting!W$23","v":0},{"$f":"X959 / Discounting!X$23","v":0},{"$f":"Y959 / Discounting!Y$23","v":0},{"$f":"Z959 / Discounting!Z$23","v":0},{"$f":"AA959 / Discounting!AA$23","v":0},{"$f":"AB959 / Discounting!AB$23","v":0},{"$f":"AC959 / Discounting!AC$23","v":0},{"$f":"AD959 / Discounting!AD$23","v":0},{"$f":"AE959 / Discounting!AE$23","v":0},{"$f":"AF959 / Discounting!AF$23","v":0},{"$f":"AG959 / Discounting!AG$23","v":0},{"$f":"AH959 / Discounting!AH$23","v":0},{"$f":"AI959 / Discounting!AI$23","v":0},{"$f":"AJ959 / Discounting!AJ$23","v":0},{"$f":"AK959 / Discounting!AK$23","v":0},{"$f":"AL959 / Discounting!AL$23","v":0},{"$f":"AM959 / Discounting!AM$23","v":0},{"$f":"AN959 / Discounting!AN$23","v":0},{"$f":"AO959 / Discounting!AO$23","v":0},{"$f":"AP959 / Discounting!AP$23","v":0},{"$f":"AQ959 / Discounting!AQ$23","v":0},{"$f":"AR959 / Discounting!AR$23","v":0},{"$f":"AS959 / Discounting!AS$23","v":0},{"$f":"AT959 / Discounting!AT$23","v":3846042.6559144999},{"$f":"AU959 / Discounting!AU$23","v":4782620.1045080107},{"$f":"AV959 / Discounting!AV$23","v":4392904.6499775108},{"$f":"AW959 / Discounting!AW$23","v":4256335.8565039188},{"$f":"AX959 / Discounting!AX$23","v":4047507.6634325394},{"$f":"AY959 / Discounting!AY$23","v":3905390.5627226587},{"$f":"AZ959 / Discounting!AZ$23","v":3743322.0565826702},{"$f":"BA959 / Discounting!BA$23","v":3223488.8211588538},{"$f":"BB959 / Discounting!BB$23","v":2770434.3737095306},{"$f":"BC959 / Discounting!BC$23","v":2373225.1087568025},{"$f":"BD959 / Discounting!BD$23","v":2028553.2636097826},{"$f":"BE959 / Discounting!BE$23","v":1844162.6722511176},{"$f":"BF959 / Discounting!BF$23","v":1676532.3238795982},{"$f":"BG959 / Discounting!BG$23","v":1581844.4045123279},{"$f":"BH959 / Discounting!BH$23","v":586769.41723034915},{"$f":"BI959 / Discounting!BI$23","v":145680.85457159462},{"$f":"BJ959 / Discounting!BJ$23","v":141555.11248845424},{"$f":"BK959 / Discounting!BK$23","v":123149.08647400243},{"$f":"BL959 / Discounting!BL$23","v":448248.65761407296},{"$f":"BM959 / Discounting!BM$23","v":0},{"$f":"BN959 / Discounting!BN$23","v":0},{"$f":"BO959 / Discounting!BO$23","v":0},{"$f":"BP959 / Discounting!BP$23","v":0},{"$f":"BQ959 / Discounting!BQ$23","v":0},{"$f":"BR959 / Discounting!BR$23","v":0},{"$f":"BS959 / Discounting!BS$23","v":0},{"$f":"BT959 / Discounting!BT$23","v":0},{"$f":"BU959 / Discounting!BU$23","v":0},{"$f":"BV959 / Discounting!BV$23","v":0},{"$f":"BW959 / Discounting!BW$23","v":0},{"$f":"BX959 / Discounting!BX$23","v":0},{"$f":"BY959 / Discounting!BY$23","v":0},{"$f":"BZ959 / Discounting!BZ$23","v":0},{"$f":"CA959 / Discounting!CA$23","v":0},{"$f":"CB959 / Discounting!CB$23","v":0},{"$f":"CC959 / Discounting!CC$23","v":0},{"$f":"CD959 / Discounting!CD$23","v":0},{"$f":"CE959 / Discounting!CE$23","v":0},{"$f":"CF959 / Discounting!CF$23","v":0},{"$f":"CG959 / Discounting!CG$23","v":0},{"$f":"CH959 / Discounting!CH$23","v":0},{"$f":"CI959 / Discounting!CI$23","v":0},{"$f":"CJ959 / Discounting!CJ$23","v":0},{"$f":"CK959 / Discounting!CK$23","v":0},{"$f":"CL959 / Discounting!CL$23","v":0},{"$f":"CM959 / Discounting!CM$23","v":0},{"$f":"CN959 / Discounting!CN$23","v":0},{"$f":"CO959 / Discounting!CO$23","v":0},{"$f":"CP959 / Discounting!CP$23","v":0},{"$f":"CQ959 / Discounting!CQ$23","v":0},{"$f":"CR959 / Discounting!CR$23","v":0},{"$f":"CS959 / Discounting!CS$23","v":0},{"$f":"CT959 / Discounting!CT$23","v":0},{"$f":"CU959 / Discounting!CU$23","v":0},{"$f":"CV959 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},118675462.29475836,null,{"$f":"J960 / Discounting!J$23","v":0},{"$f":"K960 / Discounting!K$23","v":0},{"$f":"L960 / Discounting!L$23","v":0},{"$f":"M960 / Discounting!M$23","v":0},{"$f":"N960 / Discounting!N$23","v":0},{"$f":"O960 / Discounting!O$23","v":0},{"$f":"P960 / Discounting!P$23","v":0},{"$f":"Q960 / Discounting!Q$23","v":0},{"$f":"R960 / Discounting!R$23","v":0},{"$f":"S960 / Discounting!S$23","v":0},{"$f":"T960 / Discounting!T$23","v":0},{"$f":"U960 / Discounting!U$23","v":0},{"$f":"V960 / Discounting!V$23","v":0},{"$f":"W960 / Discounting!W$23","v":0},{"$f":"X960 / Discounting!X$23","v":0},{"$f":"Y960 / Discounting!Y$23","v":0},{"$f":"Z960 / Discounting!Z$23","v":0},{"$f":"AA960 / Discounting!AA$23","v":0},{"$f":"AB960 / Discounting!AB$23","v":0},{"$f":"AC960 / Discounting!AC$23","v":0},{"$f":"AD960 / Discounting!AD$23","v":21692811.981123805},{"$f":"AE960 / Discounting!AE$23","v":18442111.070247643},{"$f":"AF960 / Discounting!AF$23","v":15601633.378834292},{"$f":"AG960 / Discounting!AG$23","v":13123161.517538717},{"$f":"AH960 / Discounting!AH$23","v":10963950.841396907},{"$f":"AI960 / Discounting!AI$23","v":9086119.7470754087},{"$f":"AJ960 / Discounting!AJ$23","v":7456107.1966045229},{"$f":"AK960 / Discounting!AK$23","v":6044190.0985296452},{"$f":"AL960 / Discounting!AL$23","v":4824053.982455614},{"$f":"AM960 / Discounting!AM$23","v":3772411.1202238691},{"$f":"AN960 / Discounting!AN$23","v":2868660.8860110915},{"$f":"AO960 / Discounting!AO$23","v":2094587.7169901095},{"$f":"AP960 / Discounting!AP$23","v":1434092.5434406798},{"$f":"AQ960 / Discounting!AQ$23","v":872954.00910516153},{"$f":"AR960 / Discounting!AR$23","v":398616.2051808855},{"$f":"AS960 / Discounting!AS$23","v":0},{"$f":"AT960 / Discounting!AT$23","v":0},{"$f":"AU960 / Discounting!AU$23","v":0},{"$f":"AV960 / Discounting!AV$23","v":0},{"$f":"AW960 / Discounting!AW$23","v":0},{"$f":"AX960 / Discounting!AX$23","v":0},{"$f":"AY960 / Discounting!AY$23","v":0},{"$f":"AZ960 / Discounting!AZ$23","v":0},{"$f":"BA960 / Discounting!BA$23","v":0},{"$f":"BB960 / Discounting!BB$23","v":0},{"$f":"BC960 / Discounting!BC$23","v":0},{"$f":"BD960 / Discounting!BD$23","v":0},{"$f":"BE960 / Discounting!BE$23","v":0},{"$f":"BF960 / Discounting!BF$23","v":0},{"$f":"BG960 / Discounting!BG$23","v":0},{"$f":"BH960 / Discounting!BH$23","v":0},{"$f":"BI960 / Discounting!BI$23","v":0},{"$f":"BJ960 / Discounting!BJ$23","v":0},{"$f":"BK960 / Discounting!BK$23","v":0},{"$f":"BL960 / Discounting!BL$23","v":0},{"$f":"BM960 / Discounting!BM$23","v":0},{"$f":"BN960 / Discounting!BN$23","v":0},{"$f":"BO960 / Discounting!BO$23","v":0},{"$f":"BP960 / Discounting!BP$23","v":0},{"$f":"BQ960 / Discounting!BQ$23","v":0},{"$f":"BR960 / Discounting!BR$23","v":0},{"$f":"BS960 / Discounting!BS$23","v":0},{"$f":"BT960 / Discounting!BT$23","v":0},{"$f":"BU960 / Discounting!BU$23","v":0},{"$f":"BV960 / Discounting!BV$23","v":0},{"$f":"BW960 / Discounting!BW$23","v":0},{"$f":"BX960 / Discounting!BX$23","v":0},{"$f":"BY960 / Discounting!BY$23","v":0},{"$f":"BZ960 / Discounting!BZ$23","v":0},{"$f":"CA960 / Discounting!CA$23","v":0},{"$f":"CB960 / Discounting!CB$23","v":0},{"$f":"CC960 / Discounting!CC$23","v":0},{"$f":"CD960 / Discounting!CD$23","v":0},{"$f":"CE960 / Discounting!CE$23","v":0},{"$f":"CF960 / Discounting!CF$23","v":0},{"$f":"CG960 / Discounting!CG$23","v":0},{"$f":"CH960 / Discounting!CH$23","v":0},{"$f":"CI960 / Discounting!CI$23","v":0},{"$f":"CJ960 / Discounting!CJ$23","v":0},{"$f":"CK960 / Discounting!CK$23","v":0},{"$f":"CL960 / Discounting!CL$23","v":0},{"$f":"CM960 / Discounting!CM$23","v":0},{"$f":"CN960 / Discounting!CN$23","v":0},{"$f":"CO960 / Discounting!CO$23","v":0},{"$f":"CP960 / Discounting!CP$23","v":0},{"$f":"CQ960 / Discounting!CQ$23","v":0},{"$f":"CR960 / Discounting!CR$23","v":0},{"$f":"CS960 / Discounting!CS$23","v":0},{"$f":"CT960 / Discounting!CT$23","v":0},{"$f":"CU960 / Discounting!CU$23","v":0},{"$f":"CV960 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1752797258.6319332,null,{"$f":"SUM(J968:J979)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1144481.4513010813,1020036.9441186106,909123.83611284359,810270.79867454851,722166.4872322178,67040928.549444765,107874350.50964439,96893443.633880481,87015693.479389206,78130857.148466736,70139704.13571471,62952913.390484586,56490081.343191892,50678829.668535233,47298007.228132322,61344498.493925899,57990147.347013593,58759595.860603951,80571886.592256218,80037759.610960633,85530340.473873287,81665973.796503976,75527274.042630181,51878860.50312379,44797524.885029592,38219723.111662306,32917726.973925181,39933273.64318113,37918757.111775011,35911687.456800297,33955152.948630653,32028637.834277302,29116733.41043571,26469570.412988853,24471834.983607087,8100181.1442777524,1717061.600936291,1694527.9809355913,1590316.3974900511,1527323.4107655524,{"$f":"SUM(BM968:BM979)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC968:CC979)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Net Cash Flow Before Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J982:CV982)","v":2062131398.9385815},null,{"$f":"J963 / Discounting!J$23","v":0},{"$f":"K963 / Discounting!K$23","v":0},{"$f":"L963 / Discounting!L$23","v":0},{"$f":"M963 / Discounting!M$23","v":0},{"$f":"N963 / Discounting!N$23","v":0},{"$f":"O963 / Discounting!O$23","v":0},{"$f":"P963 / Discounting!P$23","v":0},{"$f":"Q963 / Discounting!Q$23","v":0},{"$f":"R963 / Discounting!R$23","v":0},{"$f":"S963 / Discounting!S$23","v":0},{"$f":"T963 / Discounting!T$23","v":0},{"$f":"U963 / Discounting!U$23","v":0},{"$f":"V963 / Discounting!V$23","v":0},{"$f":"W963 / Discounting!W$23","v":0},{"$f":"X963 / Discounting!X$23","v":0},{"$f":"Y963 / Discounting!Y$23","v":0},{"$f":"Z963 / Discounting!Z$23","v":-186140875.38934323},{"$f":"AA963 / Discounting!AA$23","v":-693804875.50698185},{"$f":"AB963 / Discounting!AB$23","v":-818151506.97781515},{"$f":"AC963 / Discounting!AC$23","v":-953753447.96374273},{"$f":"AD963 / Discounting!AD$23","v":-199537994.16266826},{"$f":"AE963 / Discounting!AE$23","v":550031623.83624136},{"$f":"AF963 / Discounting!AF$23","v":500028748.94203746},{"$f":"AG963 / Discounting!AG$23","v":454571589.94730681},{"$f":"AH963 / Discounting!AH$23","v":413246899.95209706},{"$f":"AI963 / Discounting!AI$23","v":372126135.93135285},{"$f":"AJ963 / Discounting!AJ$23","v":338296487.21032071},{"$f":"AK963 / Discounting!AK$23","v":151793625.44000325},{"$f":"AL963 / Discounting!AL$23","v":137994204.94545749},{"$f":"AM963 / Discounting!AM$23","v":125449277.22314316},{"$f":"AN963 / Discounting!AN$23","v":111704472.37174863},{"$f":"AO963 / Discounting!AO$23","v":207927934.14868227},{"$f":"AP963 / Discounting!AP$23","v":190959547.65899715},{"$f":"AQ963 / Discounting!AQ$23","v":173599588.7809065},{"$f":"AR963 / Discounting!AR$23","v":157817807.98264226},{"$f":"AS963 / Discounting!AS$23","v":143470734.52967477},{"$f":"AT963 / Discounting!AT$23","v":130427940.4815225},{"$f":"AU963 / Discounting!AU$23","v":118570854.98320226},{"$f":"AV963 / Discounting!AV$23","v":53202739.69688461},{"$f":"AW963 / Discounting!AW$23","v":48366126.997167826},{"$f":"AX963 / Discounting!AX$23","v":43066909.722194202},{"$f":"AY963 / Discounting!AY$23","v":39356803.529010057},{"$f":"AZ963 / Discounting!AZ$23","v":73623172.152425155},{"$f":"BA963 / Discounting!BA$23","v":66930156.502204679},{"$f":"BB963 / Discounting!BB$23","v":60845596.820186064},{"$f":"BC963 / Discounting!BC$23","v":55314178.927441873},{"$f":"BD963 / Discounting!BD$23","v":50285617.206765339},{"$f":"BE963 / Discounting!BE$23","v":45714197.460695758},{"$f":"BF963 / Discounting!BF$23","v":41558361.32790523},{"$f":"BG963 / Discounting!BG$23","v":38708434.624218032},{"$f":"BH963 / Discounting!BH$23","v":13381105.899350893},{"$f":"BI963 / Discounting!BI$23","v":3028189.2920806417},{"$f":"BJ963 / Discounting!BJ$23","v":2968523.9933316796},{"$f":"BK963 / Discounting!BK$23","v":2698658.1757560722},{"$f":"BL963 / Discounting!BL$23","v":-3546147.7538217553},{"$f":"BM963 / Discounting!BM$23","v":0},{"$f":"BN963 / Discounting!BN$23","v":0},{"$f":"BO963 / Discounting!BO$23","v":0},{"$f":"BP963 / Discounting!BP$23","v":0},{"$f":"BQ963 / Discounting!BQ$23","v":0},{"$f":"BR963 / Discounting!BR$23","v":0},{"$f":"BS963 / Discounting!BS$23","v":0},{"$f":"BT963 / Discounting!BT$23","v":0},{"$f":"BU963 / Discounting!BU$23","v":0},{"$f":"BV963 / Discounting!BV$23","v":0},{"$f":"BW963 / Discounting!BW$23","v":0},{"$f":"BX963 / Discounting!BX$23","v":0},{"$f":"BY963 / Discounting!BY$23","v":0},{"$f":"BZ963 / Discounting!BZ$23","v":0},{"$f":"CA963 / Discounting!CA$23","v":0},{"$f":"CB963 / Discounting!CB$23","v":0},{"$f":"CC963 / Discounting!CC$23","v":0},{"$f":"CD963 / Discounting!CD$23","v":0},{"$f":"CE963 / Discounting!CE$23","v":0},{"$f":"CF963 / Discounting!CF$23","v":0},{"$f":"CG963 / Discounting!CG$23","v":0},{"$f":"CH963 / Discounting!CH$23","v":0},{"$f":"CI963 / Discounting!CI$23","v":0},{"$f":"CJ963 / Discounting!CJ$23","v":0},{"$f":"CK963 / Discounting!CK$23","v":0},{"$f":"CL963 / Discounting!CL$23","v":0},{"$f":"CM963 / Discounting!CM$23","v":0},{"$f":"CN963 / Discounting!CN$23","v":0},{"$f":"CO963 / Discounting!CO$23","v":0},{"$f":"CP963 / Discounting!CP$23","v":0},{"$f":"CQ963 / Discounting!CQ$23","v":0},{"$f":"CR963 / Discounting!CR$23","v":0},{"$f":"CS963 / Discounting!CS$23","v":0},{"$f":"CT963 / Discounting!CT$23","v":0},{"$f":"CU963 / Discounting!CU$23","v":0},{"$f":"CV963 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H980-H979)/H982","v":0.79244309900828269}]
[]
[null,null,null,{"$f":"\"FID Forward:\"&\" NPV\"&Inputs!C482*100","v":"FID Forward: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J986:CV986)","v":0},null,{"$f":"J931/Discounting!J$23","v":0},{"$f":"K931/Discounting!K$23","v":0},{"$f":"L931/Discounting!L$23","v":0},{"$f":"M931/Discounting!M$23","v":0},{"$f":"N931/Discounting!N$23","v":0},{"$f":"O931/Discounting!O$23","v":0},{"$f":"P931/Discounting!P$23","v":0},{"$f":"Q931/Discounting!Q$23","v":0},{"$f":"R931/Discounting!R$23","v":0},{"$f":"S931/Discounting!S$23","v":0},{"$f":"T931/Discounting!T$23","v":0},{"$f":"U931/Discounting!U$23","v":0},{"$f":"V931/Discounting!V$23","v":0},{"$f":"W931/Discounting!W$23","v":0},{"$f":"X931/Discounting!X$23","v":0},{"$f":"Y931/Discounting!Y$23","v":0},{"$f":"Z931/Discounting!Z$23","v":0},{"$f":"AA931/Discounting!AA$23","v":0},{"$f":"AB931/Discounting!AB$23","v":0},{"$f":"AC931/Discounting!AC$23","v":0},{"$f":"AD931/Discounting!AD$23","v":0},{"$f":"AE931/Discounting!AE$23","v":0},{"$f":"AF931/Discounting!AF$23","v":0},{"$f":"AG931/Discounting!AG$23","v":0},{"$f":"AH931/Discounting!AH$23","v":0},{"$f":"AI931/Discounting!AI$23","v":0},{"$f":"AJ931/Discounting!AJ$23","v":0},{"$f":"AK931/Discounting!AK$23","v":0},{"$f":"AL931/Discounting!AL$23","v":0},{"$f":"AM931/Discounting!AM$23","v":0},{"$f":"AN931/Discounting!AN$23","v":0},{"$f":"AO931/Discounting!AO$23","v":0},{"$f":"AP931/Discounting!AP$23","v":0},{"$f":"AQ931/Discounting!AQ$23","v":0},{"$f":"AR931/Discounting!AR$23","v":0},{"$f":"AS931/Discounting!AS$23","v":0},{"$f":"AT931/Discounting!AT$23","v":0},{"$f":"AU931/Discounting!AU$23","v":0},{"$f":"AV931/Discounting!AV$23","v":0},{"$f":"AW931/Discounting!AW$23","v":0},{"$f":"AX931/Discounting!AX$23","v":0},{"$f":"AY931/Discounting!AY$23","v":0},{"$f":"AZ931/Discounting!AZ$23","v":0},{"$f":"BA931/Discounting!BA$23","v":0},{"$f":"BB931/Discounting!BB$23","v":0},{"$f":"BC931/Discounting!BC$23","v":0},{"$f":"BD931/Discounting!BD$23","v":0},{"$f":"BE931/Discounting!BE$23","v":0},{"$f":"BF931/Discounting!BF$23","v":0},{"$f":"BG931/Discounting!BG$23","v":0},{"$f":"BH931/Discounting!BH$23","v":0},{"$f":"BI931/Discounting!BI$23","v":0},{"$f":"BJ931/Discounting!BJ$23","v":0},{"$f":"BK931/Discounting!BK$23","v":0},{"$f":"BL931/Discounting!BL$23","v":0},{"$f":"BM931/Discounting!BM$23","v":0},{"$f":"BN931/Discounting!BN$23","v":0},{"$f":"BO931/Discounting!BO$23","v":0},{"$f":"BP931/Discounting!BP$23","v":0},{"$f":"BQ931/Discounting!BQ$23","v":0},{"$f":"BR931/Discounting!BR$23","v":0},{"$f":"BS931/Discounting!BS$23","v":0},{"$f":"BT931/Discounting!BT$23","v":0},{"$f":"BU931/Discounting!BU$23","v":0},{"$f":"BV931/Discounting!BV$23","v":0},{"$f":"BW931/Discounting!BW$23","v":0},{"$f":"BX931/Discounting!BX$23","v":0},{"$f":"BY931/Discounting!BY$23","v":0},{"$f":"BZ931/Discounting!BZ$23","v":0},{"$f":"CA931/Discounting!CA$23","v":0},{"$f":"CB931/Discounting!CB$23","v":0},{"$f":"CC931/Discounting!CC$23","v":0},{"$f":"CD931/Discounting!CD$23","v":0},{"$f":"CE931/Discounting!CE$23","v":0},{"$f":"CF931/Discounting!CF$23","v":0},{"$f":"CG931/Discounting!CG$23","v":0},{"$f":"CH931/Discounting!CH$23","v":0},{"$f":"CI931/Discounting!CI$23","v":0},{"$f":"CJ931/Discounting!CJ$23","v":0},{"$f":"CK931/Discounting!CK$23","v":0},{"$f":"CL931/Discounting!CL$23","v":0},{"$f":"CM931/Discounting!CM$23","v":0},{"$f":"CN931/Discounting!CN$23","v":0},{"$f":"CO931/Discounting!CO$23","v":0},{"$f":"CP931/Discounting!CP$23","v":0},{"$f":"CQ931/Discounting!CQ$23","v":0},{"$f":"CR931/Discounting!CR$23","v":0},{"$f":"CS931/Discounting!CS$23","v":0},{"$f":"CT931/Discounting!CT$23","v":0},{"$f":"CU931/Discounting!CU$23","v":0},{"$f":"CV931/Discounting!CV$23","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},9183192.6916525327,null,{"$f":"J932/Discounting!J$23","v":0},{"$f":"K932/Discounting!K$23","v":0},{"$f":"L932/Discounting!L$23","v":0},{"$f":"M932/Discounting!M$23","v":0},{"$f":"N932/Discounting!N$23","v":0},{"$f":"O932/Discounting!O$23","v":0},{"$f":"P932/Discounting!P$23","v":0},{"$f":"Q932/Discounting!Q$23","v":0},{"$f":"R932/Discounting!R$23","v":0},{"$f":"S932/Discounting!S$23","v":0},{"$f":"T932/Discounting!T$23","v":0},{"$f":"U932/Discounting!U$23","v":0},{"$f":"V932/Discounting!V$23","v":0},{"$f":"W932/Discounting!W$23","v":0},{"$f":"X932/Discounting!X$23","v":0},{"$f":"Y932/Discounting!Y$23","v":1008621.829826594},{"$f":"Z932/Discounting!Z$23","v":898949.93745685718},{"$f":"AA932/Discounting!AA$23","v":801203.15281359816},{"$f":"AB932/Discounting!AB$23","v":714084.80642923177},{"$f":"AC932/Discounting!AC$23","v":636439.22141642752},{"$f":"AD932/Discounting!AD$23","v":567236.38272408862},{"$f":"AE932/Discounting!AE$23","v":505558.27337262797},{"$f":"AF932/Discounting!AF$23","v":450586.69641054177},{"$f":"AG932/Discounting!AG$23","v":401592.42104326363},{"$f":"AH932/Discounting!AH$23","v":357925.50895121531},{"$f":"AI932/Discounting!AI$23","v":319006.69246988877},{"$f":"AJ932/Discounting!AJ$23","v":284319.69025836786},{"$f":"AK932/Discounting!AK$23","v":253404.35851904441},{"$f":"AL932/Discounting!AL$23","v":225850.58691536932},{"$f":"AM932/Discounting!AM$23","v":201292.85821334165},{"$f":"AN932/Discounting!AN$23","v":179405.39947713158},{"$f":"AO932/Discounting!AO$23","v":159897.86049655222},{"$f":"AP932/Discounting!AP$23","v":142511.46211813923},{"$f":"AQ932/Discounting!AQ$23","v":127015.56338515079},{"$f":"AR932/Discounting!AR$23","v":113204.60194754972},{"$f":"AS932/Discounting!AS$23","v":100895.36715467888},{"$f":"AT932/Discounting!AT$23","v":89924.569656576539},{"$f":"AU932/Discounting!AU$23","v":80146.675273241111},{"$f":"AV932/Discounting!AV$23","v":71431.974396828082},{"$f":"AW932/Discounting!AW$23","v":63664.861316246053},{"$f":"AX932/Discounting!AX$23","v":56742.300638365465},{"$f":"AY932/Discounting!AY$23","v":50572.460462001305},{"$f":"AZ932/Discounting!AZ$23","v":45073.494172906685},{"$f":"BA932/Discounting!BA$23","v":40172.454699560316},{"$f":"BB932/Discounting!BB$23","v":35804.3268267026},{"$f":"BC932/Discounting!BC$23","v":31911.164729681452},{"$f":"BD932/Discounting!BD$23","v":28441.323288486139},{"$f":"BE932/Discounting!BE$23","v":25348.772984390496},{"$f":"BF932/Discounting!BF$23","v":22592.489290900616},{"$f":"BG932/Discounting!BG$23","v":20135.908458913204},{"$f":"BH932/Discounting!BH$23","v":17946.442476749733},{"$f":"BI932/Discounting!BI$23","v":15995.046770721689},{"$f":"BJ932/Discounting!BJ$23","v":14255.834911516655},{"$f":"BK932/Discounting!BK$23","v":12705.735215255485},{"$f":"BL932/Discounting!BL$23","v":11324.184683828416},{"$f":"BM932/Discounting!BM$23","v":0},{"$f":"BN932/Discounting!BN$23","v":0},{"$f":"BO932/Discounting!BO$23","v":0},{"$f":"BP932/Discounting!BP$23","v":0},{"$f":"BQ932/Discounting!BQ$23","v":0},{"$f":"BR932/Discounting!BR$23","v":0},{"$f":"BS932/Discounting!BS$23","v":0},{"$f":"BT932/Discounting!BT$23","v":0},{"$f":"BU932/Discounting!BU$23","v":0},{"$f":"BV932/Discounting!BV$23","v":0},{"$f":"BW932/Discounting!BW$23","v":0},{"$f":"BX932/Discounting!BX$23","v":0},{"$f":"BY932/Discounting!BY$23","v":0},{"$f":"BZ932/Discounting!BZ$23","v":0},{"$f":"CA932/Discounting!CA$23","v":0},{"$f":"CB932/Discounting!CB$23","v":0},{"$f":"CC932/Discounting!CC$23","v":0},{"$f":"CD932/Discounting!CD$23","v":0},{"$f":"CE932/Discounting!CE$23","v":0},{"$f":"CF932/Discounting!CF$23","v":0},{"$f":"CG932/Discounting!CG$23","v":0},{"$f":"CH932/Discounting!CH$23","v":0},{"$f":"CI932/Discounting!CI$23","v":0},{"$f":"CJ932/Discounting!CJ$23","v":0},{"$f":"CK932/Discounting!CK$23","v":0},{"$f":"CL932/Discounting!CL$23","v":0},{"$f":"CM932/Discounting!CM$23","v":0},{"$f":"CN932/Discounting!CN$23","v":0},{"$f":"CO932/Discounting!CO$23","v":0},{"$f":"CP932/Discounting!CP$23","v":0},{"$f":"CQ932/Discounting!CQ$23","v":0},{"$f":"CR932/Discounting!CR$23","v":0},{"$f":"CS932/Discounting!CS$23","v":0},{"$f":"CT932/Discounting!CT$23","v":0},{"$f":"CU932/Discounting!CU$23","v":0},{"$f":"CV932/Discounting!CV$23","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3633426.8402357837,null,{"$f":"J933/Discounting!J$23","v":182849.16299921353},{"$f":"K933/Discounting!K$23","v":179263.8852933466},{"$f":"L933/Discounting!L$23","v":175748.9071503398},{"$f":"M933/Discounting!M$23","v":172302.85014739196},{"$f":"N933/Discounting!N$23","v":168924.36288959996},{"$f":"O933/Discounting!O$23","v":165612.12047999995},{"$f":"P933/Discounting!P$23","v":162364.82399999994},{"$f":"Q933/Discounting!Q$23","v":159181.19999999995},{"$f":"R933/Discounting!R$23","v":156059.99999999994},{"$f":"S933/Discounting!S$23","v":152999.99999999994},{"$f":"T933/Discounting!T$23","v":149999.99999999994},{"$f":"U933/Discounting!U$23","v":147058.82352941169},{"$f":"V933/Discounting!V$23","v":144175.31718569776},{"$f":"W933/Discounting!W$23","v":141348.35018205663},{"$f":"X933/Discounting!X$23","v":138576.81390397708},{"$f":"Y933/Discounting!Y$23","v":135859.62147448733},{"$f":"Z933/Discounting!Z$23","v":121087.00666175339},{"$f":"AA933/Discounting!AA$23","v":107920.68329924544},{"$f":"AB933/Discounting!AB$23","v":96185.992245316782},{"$f":"AC933/Discounting!AC$23","v":85727.265815790335},{"$f":"AD933/Discounting!AD$23","v":76405.762759171426},{"$f":"AE933/Discounting!AE$23","v":68097.827771097524},{"$f":"AF933/Discounting!AF$23","v":60693.251132885482},{"$f":"AG933/Discounting!AG$23","v":54093.80671380167},{"$f":"AH933/Discounting!AH$23","v":48211.948942782234},{"$f":"AI933/Discounting!AI$23","v":42969.651464155279},{"$f":"AJ933/Discounting!AJ$23","v":38297.37207143964},{"$f":"AK933/Discounting!AK$23","v":34133.130188448871},{"$f":"AL933/Discounting!AL$23","v":30421.6846599366},{"$f":"AM933/Discounting!AM$23","v":27113.800944685026},{"$f":"AN933/Discounting!AN$23","v":24165.597989915354},{"$f":"AO933/Discounting!AO$23","v":21537.966122919206},{"$f":"AP933/Discounting!AP$23","v":19196.048237895906},{"$f":"AQ933/Discounting!AQ$23","v":17108.777395629149},{"$f":"AR933/Discounting!AR$23","v":15248.464701986763},{"$f":"AS933/Discounting!AS$23","v":13590.431998205668},{"$f":"AT933/Discounting!AT$23","v":12112.684490379383},{"$f":"AU933/Discounting!AU$23","v":10795.618975382695},{"$f":"AV933/Discounting!AV$23","v":9621.7637926761963},{"$f":"AW933/Discounting!AW$23","v":8575.5470522960732},{"$f":"AX933/Discounting!AX$23","v":7643.090064435004},{"$f":"AY933/Discounting!AY$23","v":6812.0232303342273},{"$f":"AZ933/Discounting!AZ$23","v":6071.3219521695428},{"$f":"BA933/Discounting!BA$23","v":5411.1603851778436},{"$f":"BB933/Discounting!BB$23","v":4822.7810919588628},{"$f":"BC933/Discounting!BC$23","v":4298.3788698385579},{"$f":"BD933/Discounting!BD$23","v":3830.9972101947924},{"$f":"BE933/Discounting!BE$23","v":3414.4360162163921},{"$f":"BF933/Discounting!BF$23","v":3043.1693549165702},{"$f":"BG933/Discounting!BG$23","v":2712.2721523320583},{"$f":"BH933/Discounting!BH$23","v":2417.3548594759882},{"$f":"BI933/Discounting!BI$23","v":2154.5052223493658},{"$f":"BJ933/Discounting!BJ$23","v":1920.2363835555839},{"$f":"BK933/Discounting!BK$23","v":1711.4406270548873},{"$f":"BL933/Discounting!BL$23","v":1525.3481524553363},{"$f":"BM933/Discounting!BM$23","v":0},{"$f":"BN933/Discounting!BN$23","v":0},{"$f":"BO933/Discounting!BO$23","v":0},{"$f":"BP933/Discounting!BP$23","v":0},{"$f":"BQ933/Discounting!BQ$23","v":0},{"$f":"BR933/Discounting!BR$23","v":0},{"$f":"BS933/Discounting!BS$23","v":0},{"$f":"BT933/Discounting!BT$23","v":0},{"$f":"BU933/Discounting!BU$23","v":0},{"$f":"BV933/Discounting!BV$23","v":0},{"$f":"BW933/Discounting!BW$23","v":0},{"$f":"BX933/Discounting!BX$23","v":0},{"$f":"BY933/Discounting!BY$23","v":0},{"$f":"BZ933/Discounting!BZ$23","v":0},{"$f":"CA933/Discounting!CA$23","v":0},{"$f":"CB933/Discounting!CB$23","v":0},{"$f":"CC933/Discounting!CC$23","v":0},{"$f":"CD933/Discounting!CD$23","v":0},{"$f":"CE933/Discounting!CE$23","v":0},{"$f":"CF933/Discounting!CF$23","v":0},{"$f":"CG933/Discounting!CG$23","v":0},{"$f":"CH933/Discounting!CH$23","v":0},{"$f":"CI933/Discounting!CI$23","v":0},{"$f":"CJ933/Discounting!CJ$23","v":0},{"$f":"CK933/Discounting!CK$23","v":0},{"$f":"CL933/Discounting!CL$23","v":0},{"$f":"CM933/Discounting!CM$23","v":0},{"$f":"CN933/Discounting!CN$23","v":0},{"$f":"CO933/Discounting!CO$23","v":0},{"$f":"CP933/Discounting!CP$23","v":0},{"$f":"CQ933/Discounting!CQ$23","v":0},{"$f":"CR933/Discounting!CR$23","v":0},{"$f":"CS933/Discounting!CS$23","v":0},{"$f":"CT933/Discounting!CT$23","v":0},{"$f":"CU933/Discounting!CU$23","v":0},{"$f":"CV933/Discounting!CV$23","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J934/Discounting!J$23","v":0},{"$f":"K934/Discounting!K$23","v":0},{"$f":"L934/Discounting!L$23","v":0},{"$f":"M934/Discounting!M$23","v":0},{"$f":"N934/Discounting!N$23","v":0},{"$f":"O934/Discounting!O$23","v":0},{"$f":"P934/Discounting!P$23","v":0},{"$f":"Q934/Discounting!Q$23","v":0},{"$f":"R934/Discounting!R$23","v":0},{"$f":"S934/Discounting!S$23","v":0},{"$f":"T934/Discounting!T$23","v":0},{"$f":"U934/Discounting!U$23","v":0},{"$f":"V934/Discounting!V$23","v":0},{"$f":"W934/Discounting!W$23","v":0},{"$f":"X934/Discounting!X$23","v":0},{"$f":"Y934/Discounting!Y$23","v":0},{"$f":"Z934/Discounting!Z$23","v":0},{"$f":"AA934/Discounting!AA$23","v":0},{"$f":"AB934/Discounting!AB$23","v":0},{"$f":"AC934/Discounting!AC$23","v":0},{"$f":"AD934/Discounting!AD$23","v":0},{"$f":"AE934/Discounting!AE$23","v":0},{"$f":"AF934/Discounting!AF$23","v":0},{"$f":"AG934/Discounting!AG$23","v":0},{"$f":"AH934/Discounting!AH$23","v":0},{"$f":"AI934/Discounting!AI$23","v":0},{"$f":"AJ934/Discounting!AJ$23","v":0},{"$f":"AK934/Discounting!AK$23","v":0},{"$f":"AL934/Discounting!AL$23","v":0},{"$f":"AM934/Discounting!AM$23","v":0},{"$f":"AN934/Discounting!AN$23","v":0},{"$f":"AO934/Discounting!AO$23","v":0},{"$f":"AP934/Discounting!AP$23","v":0},{"$f":"AQ934/Discounting!AQ$23","v":0},{"$f":"AR934/Discounting!AR$23","v":0},{"$f":"AS934/Discounting!AS$23","v":0},{"$f":"AT934/Discounting!AT$23","v":0},{"$f":"AU934/Discounting!AU$23","v":0},{"$f":"AV934/Discounting!AV$23","v":0},{"$f":"AW934/Discounting!AW$23","v":0},{"$f":"AX934/Discounting!AX$23","v":0},{"$f":"AY934/Discounting!AY$23","v":0},{"$f":"AZ934/Discounting!AZ$23","v":0},{"$f":"BA934/Discounting!BA$23","v":0},{"$f":"BB934/Discounting!BB$23","v":0},{"$f":"BC934/Discounting!BC$23","v":0},{"$f":"BD934/Discounting!BD$23","v":0},{"$f":"BE934/Discounting!BE$23","v":0},{"$f":"BF934/Discounting!BF$23","v":0},{"$f":"BG934/Discounting!BG$23","v":0},{"$f":"BH934/Discounting!BH$23","v":0},{"$f":"BI934/Discounting!BI$23","v":0},{"$f":"BJ934/Discounting!BJ$23","v":0},{"$f":"BK934/Discounting!BK$23","v":0},{"$f":"BL934/Discounting!BL$23","v":0},{"$f":"BM934/Discounting!BM$23","v":0},{"$f":"BN934/Discounting!BN$23","v":0},{"$f":"BO934/Discounting!BO$23","v":0},{"$f":"BP934/Discounting!BP$23","v":0},{"$f":"BQ934/Discounting!BQ$23","v":0},{"$f":"BR934/Discounting!BR$23","v":0},{"$f":"BS934/Discounting!BS$23","v":0},{"$f":"BT934/Discounting!BT$23","v":0},{"$f":"BU934/Discounting!BU$23","v":0},{"$f":"BV934/Discounting!BV$23","v":0},{"$f":"BW934/Discounting!BW$23","v":0},{"$f":"BX934/Discounting!BX$23","v":0},{"$f":"BY934/Discounting!BY$23","v":0},{"$f":"BZ934/Discounting!BZ$23","v":0},{"$f":"CA934/Discounting!CA$23","v":0},{"$f":"CB934/Discounting!CB$23","v":0},{"$f":"CC934/Discounting!CC$23","v":0},{"$f":"CD934/Discounting!CD$23","v":0},{"$f":"CE934/Discounting!CE$23","v":0},{"$f":"CF934/Discounting!CF$23","v":0},{"$f":"CG934/Discounting!CG$23","v":0},{"$f":"CH934/Discounting!CH$23","v":0},{"$f":"CI934/Discounting!CI$23","v":0},{"$f":"CJ934/Discounting!CJ$23","v":0},{"$f":"CK934/Discounting!CK$23","v":0},{"$f":"CL934/Discounting!CL$23","v":0},{"$f":"CM934/Discounting!CM$23","v":0},{"$f":"CN934/Discounting!CN$23","v":0},{"$f":"CO934/Discounting!CO$23","v":0},{"$f":"CP934/Discounting!CP$23","v":0},{"$f":"CQ934/Discounting!CQ$23","v":0},{"$f":"CR934/Discounting!CR$23","v":0},{"$f":"CS934/Discounting!CS$23","v":0},{"$f":"CT934/Discounting!CT$23","v":0},{"$f":"CU934/Discounting!CU$23","v":0},{"$f":"CV934/Discounting!CV$23","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},396199009.7837109,null,{"$f":"J935/Discounting!J$23","v":0},{"$f":"K935/Discounting!K$23","v":0},{"$f":"L935/Discounting!L$23","v":0},{"$f":"M935/Discounting!M$23","v":0},{"$f":"N935/Discounting!N$23","v":0},{"$f":"O935/Discounting!O$23","v":0},{"$f":"P935/Discounting!P$23","v":0},{"$f":"Q935/Discounting!Q$23","v":0},{"$f":"R935/Discounting!R$23","v":0},{"$f":"S935/Discounting!S$23","v":0},{"$f":"T935/Discounting!T$23","v":0},{"$f":"U935/Discounting!U$23","v":0},{"$f":"V935/Discounting!V$23","v":0},{"$f":"W935/Discounting!W$23","v":0},{"$f":"X935/Discounting!X$23","v":0},{"$f":"Y935/Discounting!Y$23","v":0},{"$f":"Z935/Discounting!Z$23","v":0},{"$f":"AA935/Discounting!AA$23","v":0},{"$f":"AB935/Discounting!AB$23","v":0},{"$f":"AC935/Discounting!AC$23","v":0},{"$f":"AD935/Discounting!AD$23","v":19990144.752697323},{"$f":"AE935/Discounting!AE$23","v":36345717.732176952},{"$f":"AF935/Discounting!AF$23","v":33041561.57470632},{"$f":"AG935/Discounting!AG$23","v":30037783.24973302},{"$f":"AH935/Discounting!AH$23","v":27307075.681575473},{"$f":"AI935/Discounting!AI$23","v":24824614.255977698},{"$f":"AJ935/Discounting!AJ$23","v":22567831.1417979},{"$f":"AK935/Discounting!AK$23","v":20516210.128907181},{"$f":"AL935/Discounting!AL$23","v":18651100.117188346},{"$f":"AM935/Discounting!AM$23","v":16955545.56108031},{"$f":"AN935/Discounting!AN$23","v":15414132.32825483},{"$f":"AO935/Discounting!AO$23","v":14012847.571140755},{"$f":"AP935/Discounting!AP$23","v":12738952.337400686},{"$f":"AQ935/Discounting!AQ$23","v":11580865.761273349},{"$f":"AR935/Discounting!AR$23","v":10528059.782975772},{"$f":"AS935/Discounting!AS$23","v":9570963.4390688818},{"$f":"AT935/Discounting!AT$23","v":8700875.8536989838},{"$f":"AU935/Discounting!AU$23","v":7909887.1397263482},{"$f":"AV935/Discounting!AV$23","v":7190806.4906603154},{"$f":"AW935/Discounting!AW$23","v":6537096.8096911954},{"$f":"AX935/Discounting!AX$23","v":5942815.2815374509},{"$f":"AY935/Discounting!AY$23","v":5402559.346852229},{"$f":"AZ935/Discounting!AZ$23","v":4911417.5880474802},{"$f":"BA935/Discounting!BA$23","v":4464925.0800431632},{"$f":"BB935/Discounting!BB$23","v":4059022.8000392383},{"$f":"BC935/Discounting!BC$23","v":3690020.7273083981},{"$f":"BD935/Discounting!BD$23","v":3354564.2975530894},{"$f":"BE935/Discounting!BE$23","v":3049603.9068664447},{"$f":"BF935/Discounting!BF$23","v":2772367.1880604038},{"$f":"BG935/Discounting!BG$23","v":2520333.8073276402},{"$f":"BH935/Discounting!BH$23","v":888198.96231428138},{"$f":"BI935/Discounting!BI$23","v":206808.05778221224},{"$f":"BJ935/Discounting!BJ$23","v":188007.32525655653},{"$f":"BK935/Discounting!BK$23","v":170915.75023323324},{"$f":"BL935/Discounting!BL$23","v":155377.95475748472},{"$f":"BM935/Discounting!BM$23","v":0},{"$f":"BN935/Discounting!BN$23","v":0},{"$f":"BO935/Discounting!BO$23","v":0},{"$f":"BP935/Discounting!BP$23","v":0},{"$f":"BQ935/Discounting!BQ$23","v":0},{"$f":"BR935/Discounting!BR$23","v":0},{"$f":"BS935/Discounting!BS$23","v":0},{"$f":"BT935/Discounting!BT$23","v":0},{"$f":"BU935/Discounting!BU$23","v":0},{"$f":"BV935/Discounting!BV$23","v":0},{"$f":"BW935/Discounting!BW$23","v":0},{"$f":"BX935/Discounting!BX$23","v":0},{"$f":"BY935/Discounting!BY$23","v":0},{"$f":"BZ935/Discounting!BZ$23","v":0},{"$f":"CA935/Discounting!CA$23","v":0},{"$f":"CB935/Discounting!CB$23","v":0},{"$f":"CC935/Discounting!CC$23","v":0},{"$f":"CD935/Discounting!CD$23","v":0},{"$f":"CE935/Discounting!CE$23","v":0},{"$f":"CF935/Discounting!CF$23","v":0},{"$f":"CG935/Discounting!CG$23","v":0},{"$f":"CH935/Discounting!CH$23","v":0},{"$f":"CI935/Discounting!CI$23","v":0},{"$f":"CJ935/Discounting!CJ$23","v":0},{"$f":"CK935/Discounting!CK$23","v":0},{"$f":"CL935/Discounting!CL$23","v":0},{"$f":"CM935/Discounting!CM$23","v":0},{"$f":"CN935/Discounting!CN$23","v":0},{"$f":"CO935/Discounting!CO$23","v":0},{"$f":"CP935/Discounting!CP$23","v":0},{"$f":"CQ935/Discounting!CQ$23","v":0},{"$f":"CR935/Discounting!CR$23","v":0},{"$f":"CS935/Discounting!CS$23","v":0},{"$f":"CT935/Discounting!CT$23","v":0},{"$f":"CU935/Discounting!CU$23","v":0},{"$f":"CV935/Discounting!CV$23","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},23771940.587022658,null,{"$f":"J936/Discounting!J$23","v":0},{"$f":"K936/Discounting!K$23","v":0},{"$f":"L936/Discounting!L$23","v":0},{"$f":"M936/Discounting!M$23","v":0},{"$f":"N936/Discounting!N$23","v":0},{"$f":"O936/Discounting!O$23","v":0},{"$f":"P936/Discounting!P$23","v":0},{"$f":"Q936/Discounting!Q$23","v":0},{"$f":"R936/Discounting!R$23","v":0},{"$f":"S936/Discounting!S$23","v":0},{"$f":"T936/Discounting!T$23","v":0},{"$f":"U936/Discounting!U$23","v":0},{"$f":"V936/Discounting!V$23","v":0},{"$f":"W936/Discounting!W$23","v":0},{"$f":"X936/Discounting!X$23","v":0},{"$f":"Y936/Discounting!Y$23","v":0},{"$f":"Z936/Discounting!Z$23","v":0},{"$f":"AA936/Discounting!AA$23","v":0},{"$f":"AB936/Discounting!AB$23","v":0},{"$f":"AC936/Discounting!AC$23","v":0},{"$f":"AD936/Discounting!AD$23","v":1199408.6851618395},{"$f":"AE936/Discounting!AE$23","v":2180743.0639306167},{"$f":"AF936/Discounting!AF$23","v":1982493.6944823791},{"$f":"AG936/Discounting!AG$23","v":1802266.9949839811},{"$f":"AH936/Discounting!AH$23","v":1638424.5408945284},{"$f":"AI936/Discounting!AI$23","v":1489476.8553586616},{"$f":"AJ936/Discounting!AJ$23","v":1354069.868507874},{"$f":"AK936/Discounting!AK$23","v":1230972.6077344308},{"$f":"AL936/Discounting!AL$23","v":1119066.0070313006},{"$f":"AM936/Discounting!AM$23","v":1017332.7336648187},{"$f":"AN936/Discounting!AN$23","v":924847.93969528971},{"$f":"AO936/Discounting!AO$23","v":840770.85426844517},{"$f":"AP936/Discounting!AP$23","v":764337.14024404122},{"$f":"AQ936/Discounting!AQ$23","v":694851.94567640091},{"$f":"AR936/Discounting!AR$23","v":631683.58697854623},{"$f":"AS936/Discounting!AS$23","v":574257.80634413299},{"$f":"AT936/Discounting!AT$23","v":522052.55122193904},{"$f":"AU936/Discounting!AU$23","v":474593.22838358086},{"$f":"AV936/Discounting!AV$23","v":431448.38943961891},{"$f":"AW936/Discounting!AW$23","v":392225.80858147168},{"$f":"AX936/Discounting!AX$23","v":356568.91689224704},{"$f":"AY936/Discounting!AY$23","v":324153.56081113371},{"$f":"AZ936/Discounting!AZ$23","v":294685.05528284877},{"$f":"BA936/Discounting!BA$23","v":267895.50480258977},{"$f":"BB936/Discounting!BB$23","v":243541.36800235428},{"$f":"BC936/Discounting!BC$23","v":221401.24363850389},{"$f":"BD936/Discounting!BD$23","v":201273.85785318536},{"$f":"BE936/Discounting!BE$23","v":182976.23441198669},{"$f":"BF936/Discounting!BF$23","v":166342.03128362424},{"$f":"BG936/Discounting!BG$23","v":151220.0284396584},{"$f":"BH936/Discounting!BH$23","v":53291.937738856883},{"$f":"BI936/Discounting!BI$23","v":12408.483466932736},{"$f":"BJ936/Discounting!BJ$23","v":11280.439515393391},{"$f":"BK936/Discounting!BK$23","v":10254.945013993995},{"$f":"BL936/Discounting!BL$23","v":9322.6772854490846},{"$f":"BM936/Discounting!BM$23","v":0},{"$f":"BN936/Discounting!BN$23","v":0},{"$f":"BO936/Discounting!BO$23","v":0},{"$f":"BP936/Discounting!BP$23","v":0},{"$f":"BQ936/Discounting!BQ$23","v":0},{"$f":"BR936/Discounting!BR$23","v":0},{"$f":"BS936/Discounting!BS$23","v":0},{"$f":"BT936/Discounting!BT$23","v":0},{"$f":"BU936/Discounting!BU$23","v":0},{"$f":"BV936/Discounting!BV$23","v":0},{"$f":"BW936/Discounting!BW$23","v":0},{"$f":"BX936/Discounting!BX$23","v":0},{"$f":"BY936/Discounting!BY$23","v":0},{"$f":"BZ936/Discounting!BZ$23","v":0},{"$f":"CA936/Discounting!CA$23","v":0},{"$f":"CB936/Discounting!CB$23","v":0},{"$f":"CC936/Discounting!CC$23","v":0},{"$f":"CD936/Discounting!CD$23","v":0},{"$f":"CE936/Discounting!CE$23","v":0},{"$f":"CF936/Discounting!CF$23","v":0},{"$f":"CG936/Discounting!CG$23","v":0},{"$f":"CH936/Discounting!CH$23","v":0},{"$f":"CI936/Discounting!CI$23","v":0},{"$f":"CJ936/Discounting!CJ$23","v":0},{"$f":"CK936/Discounting!CK$23","v":0},{"$f":"CL936/Discounting!CL$23","v":0},{"$f":"CM936/Discounting!CM$23","v":0},{"$f":"CN936/Discounting!CN$23","v":0},{"$f":"CO936/Discounting!CO$23","v":0},{"$f":"CP936/Discounting!CP$23","v":0},{"$f":"CQ936/Discounting!CQ$23","v":0},{"$f":"CR936/Discounting!CR$23","v":0},{"$f":"CS936/Discounting!CS$23","v":0},{"$f":"CT936/Discounting!CT$23","v":0},{"$f":"CU936/Discounting!CU$23","v":0},{"$f":"CV936/Discounting!CV$23","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},776025985.42215896,null,{"$f":"J937/Discounting!J$23","v":0},{"$f":"K937/Discounting!K$23","v":0},{"$f":"L937/Discounting!L$23","v":0},{"$f":"M937/Discounting!M$23","v":0},{"$f":"N937/Discounting!N$23","v":0},{"$f":"O937/Discounting!O$23","v":0},{"$f":"P937/Discounting!P$23","v":0},{"$f":"Q937/Discounting!Q$23","v":0},{"$f":"R937/Discounting!R$23","v":0},{"$f":"S937/Discounting!S$23","v":0},{"$f":"T937/Discounting!T$23","v":0},{"$f":"U937/Discounting!U$23","v":0},{"$f":"V937/Discounting!V$23","v":0},{"$f":"W937/Discounting!W$23","v":0},{"$f":"X937/Discounting!X$23","v":0},{"$f":"Y937/Discounting!Y$23","v":0},{"$f":"Z937/Discounting!Z$23","v":0},{"$f":"AA937/Discounting!AA$23","v":0},{"$f":"AB937/Discounting!AB$23","v":0},{"$f":"AC937/Discounting!AC$23","v":0},{"$f":"AD937/Discounting!AD$23","v":23514920.984978542},{"$f":"AE937/Discounting!AE$23","v":50332122.542145453},{"$f":"AF937/Discounting!AF$23","v":45756475.038314059},{"$f":"AG937/Discounting!AG$23","v":41596795.489376418},{"$f":"AH937/Discounting!AH$23","v":37815268.626705825},{"$f":"AI937/Discounting!AI$23","v":34377516.933368906},{"$f":"AJ937/Discounting!AJ$23","v":31252288.121244486},{"$f":"AK937/Discounting!AK$23","v":28411171.019313142},{"$f":"AL937/Discounting!AL$23","v":25828337.290284675},{"$f":"AM937/Discounting!AM$23","v":23480306.627531532},{"$f":"AN937/Discounting!AN$23","v":21345733.297755931},{"$f":"AO937/Discounting!AO$23","v":19405212.088869028},{"$f":"AP937/Discounting!AP$23","v":17641101.898971848},{"$f":"AQ937/Discounting!AQ$23","v":47182135.248521268},{"$f":"AR937/Discounting!AR$23","v":45375463.95260191},{"$f":"AS937/Discounting!AS$23","v":41251236.782667391},{"$f":"AT937/Discounting!AT$23","v":37501850.736092225},{"$f":"AU937/Discounting!AU$23","v":34093238.983089902},{"$f":"AV937/Discounting!AV$23","v":11563896.298836276},{"$f":"AW937/Discounting!AW$23","v":10513147.267789897},{"$f":"AX937/Discounting!AX$23","v":9236699.1004894935},{"$f":"AY937/Discounting!AY$23","v":8470399.9341316074},{"$f":"AZ937/Discounting!AZ$23","v":21171113.808367878},{"$f":"BA937/Discounting!BA$23","v":19246791.601571243},{"$f":"BB937/Discounting!BB$23","v":17497372.49256476},{"$f":"BC937/Discounting!BC$23","v":15906960.036386045},{"$f":"BD937/Discounting!BD$23","v":14461102.502256548},{"$f":"BE937/Discounting!BE$23","v":13146661.58128991},{"$f":"BF937/Discounting!BF$23","v":11951693.024930829},{"$f":"BG937/Discounting!BG$23","v":11195690.690533251},{"$f":"BH937/Discounting!BH$23","v":3328275.3819331871},{"$f":"BI937/Discounting!BI$23","v":692481.31920397922},{"$f":"BJ937/Discounting!BJ$23","v":694312.91949980764},{"$f":"BK937/Discounting!BK$23","v":631280.06623669725},{"$f":"BL937/Discounting!BL$23","v":156931.73430505962},{"$f":"BM937/Discounting!BM$23","v":0},{"$f":"BN937/Discounting!BN$23","v":0},{"$f":"BO937/Discounting!BO$23","v":0},{"$f":"BP937/Discounting!BP$23","v":0},{"$f":"BQ937/Discounting!BQ$23","v":0},{"$f":"BR937/Discounting!BR$23","v":0},{"$f":"BS937/Discounting!BS$23","v":0},{"$f":"BT937/Discounting!BT$23","v":0},{"$f":"BU937/Discounting!BU$23","v":0},{"$f":"BV937/Discounting!BV$23","v":0},{"$f":"BW937/Discounting!BW$23","v":0},{"$f":"BX937/Discounting!BX$23","v":0},{"$f":"BY937/Discounting!BY$23","v":0},{"$f":"BZ937/Discounting!BZ$23","v":0},{"$f":"CA937/Discounting!CA$23","v":0},{"$f":"CB937/Discounting!CB$23","v":0},{"$f":"CC937/Discounting!CC$23","v":0},{"$f":"CD937/Discounting!CD$23","v":0},{"$f":"CE937/Discounting!CE$23","v":0},{"$f":"CF937/Discounting!CF$23","v":0},{"$f":"CG937/Discounting!CG$23","v":0},{"$f":"CH937/Discounting!CH$23","v":0},{"$f":"CI937/Discounting!CI$23","v":0},{"$f":"CJ937/Discounting!CJ$23","v":0},{"$f":"CK937/Discounting!CK$23","v":0},{"$f":"CL937/Discounting!CL$23","v":0},{"$f":"CM937/Discounting!CM$23","v":0},{"$f":"CN937/Discounting!CN$23","v":0},{"$f":"CO937/Discounting!CO$23","v":0},{"$f":"CP937/Discounting!CP$23","v":0},{"$f":"CQ937/Discounting!CQ$23","v":0},{"$f":"CR937/Discounting!CR$23","v":0},{"$f":"CS937/Discounting!CS$23","v":0},{"$f":"CT937/Discounting!CT$23","v":0},{"$f":"CU937/Discounting!CU$23","v":0},{"$f":"CV937/Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},301403454.76809138,null,{"$f":"J938/Discounting!J$23","v":0},{"$f":"K938/Discounting!K$23","v":0},{"$f":"L938/Discounting!L$23","v":0},{"$f":"M938/Discounting!M$23","v":0},{"$f":"N938/Discounting!N$23","v":0},{"$f":"O938/Discounting!O$23","v":0},{"$f":"P938/Discounting!P$23","v":0},{"$f":"Q938/Discounting!Q$23","v":0},{"$f":"R938/Discounting!R$23","v":0},{"$f":"S938/Discounting!S$23","v":0},{"$f":"T938/Discounting!T$23","v":0},{"$f":"U938/Discounting!U$23","v":0},{"$f":"V938/Discounting!V$23","v":0},{"$f":"W938/Discounting!W$23","v":0},{"$f":"X938/Discounting!X$23","v":0},{"$f":"Y938/Discounting!Y$23","v":0},{"$f":"Z938/Discounting!Z$23","v":0},{"$f":"AA938/Discounting!AA$23","v":0},{"$f":"AB938/Discounting!AB$23","v":0},{"$f":"AC938/Discounting!AC$23","v":0},{"$f":"AD938/Discounting!AD$23","v":0},{"$f":"AE938/Discounting!AE$23","v":0},{"$f":"AF938/Discounting!AF$23","v":0},{"$f":"AG938/Discounting!AG$23","v":0},{"$f":"AH938/Discounting!AH$23","v":0},{"$f":"AI938/Discounting!AI$23","v":0},{"$f":"AJ938/Discounting!AJ$23","v":0},{"$f":"AK938/Discounting!AK$23","v":0},{"$f":"AL938/Discounting!AL$23","v":0},{"$f":"AM938/Discounting!AM$23","v":1844004.5264737697},{"$f":"AN938/Discounting!AN$23","v":20587553.044741709},{"$f":"AO938/Discounting!AO$23","v":21455293.289125785},{"$f":"AP938/Discounting!AP$23","v":26019404.43019066},{"$f":"AQ938/Discounting!AQ$23","v":20096955.286899265},{"$f":"AR938/Discounting!AR$23","v":22599387.769090861},{"$f":"AS938/Discounting!AS$23","v":24823417.576395843},{"$f":"AT938/Discounting!AT$23","v":22633002.336793125},{"$f":"AU938/Discounting!AU$23","v":20575772.958898325},{"$f":"AV938/Discounting!AV$23","v":21003971.192440994},{"$f":"AW938/Discounting!AW$23","v":16467495.004181191},{"$f":"AX938/Discounting!AX$23","v":12667064.419314457},{"$f":"AY938/Discounting!AY$23","v":9376664.6144210361},{"$f":"AZ938/Discounting!AZ$23","v":5042109.2303149914},{"$f":"BA938/Discounting!BA$23","v":6379576.4190441221},{"$f":"BB938/Discounting!BB$23","v":7400186.0093996469},{"$f":"BC938/Discounting!BC$23","v":8181377.551290445},{"$f":"BD938/Discounting!BD$23","v":8727231.1696456335},{"$f":"BE938/Discounting!BE$23","v":7933946.5537029626},{"$f":"BF938/Discounting!BF$23","v":7212767.8436901243},{"$f":"BG938/Discounting!BG$23","v":6518063.6804523375},{"$f":"BH938/Discounting!BH$23","v":2314184.065722018},{"$f":"BI938/Discounting!BI$23","v":431699.14595505648},{"$f":"BJ938/Discounting!BJ$23","v":437321.38910382224},{"$f":"BK938/Discounting!BK$23","v":453120.34984683013},{"$f":"BL938/Discounting!BL$23","v":221884.91095640889},{"$f":"BM938/Discounting!BM$23","v":0},{"$f":"BN938/Discounting!BN$23","v":0},{"$f":"BO938/Discounting!BO$23","v":0},{"$f":"BP938/Discounting!BP$23","v":0},{"$f":"BQ938/Discounting!BQ$23","v":0},{"$f":"BR938/Discounting!BR$23","v":0},{"$f":"BS938/Discounting!BS$23","v":0},{"$f":"BT938/Discounting!BT$23","v":0},{"$f":"BU938/Discounting!BU$23","v":0},{"$f":"BV938/Discounting!BV$23","v":0},{"$f":"BW938/Discounting!BW$23","v":0},{"$f":"BX938/Discounting!BX$23","v":0},{"$f":"BY938/Discounting!BY$23","v":0},{"$f":"BZ938/Discounting!BZ$23","v":0},{"$f":"CA938/Discounting!CA$23","v":0},{"$f":"CB938/Discounting!CB$23","v":0},{"$f":"CC938/Discounting!CC$23","v":0},{"$f":"CD938/Discounting!CD$23","v":0},{"$f":"CE938/Discounting!CE$23","v":0},{"$f":"CF938/Discounting!CF$23","v":0},{"$f":"CG938/Discounting!CG$23","v":0},{"$f":"CH938/Discounting!CH$23","v":0},{"$f":"CI938/Discounting!CI$23","v":0},{"$f":"CJ938/Discounting!CJ$23","v":0},{"$f":"CK938/Discounting!CK$23","v":0},{"$f":"CL938/Discounting!CL$23","v":0},{"$f":"CM938/Discounting!CM$23","v":0},{"$f":"CN938/Discounting!CN$23","v":0},{"$f":"CO938/Discounting!CO$23","v":0},{"$f":"CP938/Discounting!CP$23","v":0},{"$f":"CQ938/Discounting!CQ$23","v":0},{"$f":"CR938/Discounting!CR$23","v":0},{"$f":"CS938/Discounting!CS$23","v":0},{"$f":"CT938/Discounting!CT$23","v":0},{"$f":"CU938/Discounting!CU$23","v":0},{"$f":"CV938/Discounting!CV$23","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J939/Discounting!J$23","v":0},{"$f":"K939/Discounting!K$23","v":0},{"$f":"L939/Discounting!L$23","v":0},{"$f":"M939/Discounting!M$23","v":0},{"$f":"N939/Discounting!N$23","v":0},{"$f":"O939/Discounting!O$23","v":0},{"$f":"P939/Discounting!P$23","v":0},{"$f":"Q939/Discounting!Q$23","v":0},{"$f":"R939/Discounting!R$23","v":0},{"$f":"S939/Discounting!S$23","v":0},{"$f":"T939/Discounting!T$23","v":0},{"$f":"U939/Discounting!U$23","v":0},{"$f":"V939/Discounting!V$23","v":0},{"$f":"W939/Discounting!W$23","v":0},{"$f":"X939/Discounting!X$23","v":0},{"$f":"Y939/Discounting!Y$23","v":0},{"$f":"Z939/Discounting!Z$23","v":0},{"$f":"AA939/Discounting!AA$23","v":0},{"$f":"AB939/Discounting!AB$23","v":0},{"$f":"AC939/Discounting!AC$23","v":0},{"$f":"AD939/Discounting!AD$23","v":0},{"$f":"AE939/Discounting!AE$23","v":0},{"$f":"AF939/Discounting!AF$23","v":0},{"$f":"AG939/Discounting!AG$23","v":0},{"$f":"AH939/Discounting!AH$23","v":0},{"$f":"AI939/Discounting!AI$23","v":0},{"$f":"AJ939/Discounting!AJ$23","v":0},{"$f":"AK939/Discounting!AK$23","v":0},{"$f":"AL939/Discounting!AL$23","v":0},{"$f":"AM939/Discounting!AM$23","v":0},{"$f":"AN939/Discounting!AN$23","v":0},{"$f":"AO939/Discounting!AO$23","v":0},{"$f":"AP939/Discounting!AP$23","v":0},{"$f":"AQ939/Discounting!AQ$23","v":0},{"$f":"AR939/Discounting!AR$23","v":0},{"$f":"AS939/Discounting!AS$23","v":0},{"$f":"AT939/Discounting!AT$23","v":0},{"$f":"AU939/Discounting!AU$23","v":0},{"$f":"AV939/Discounting!AV$23","v":0},{"$f":"AW939/Discounting!AW$23","v":0},{"$f":"AX939/Discounting!AX$23","v":0},{"$f":"AY939/Discounting!AY$23","v":0},{"$f":"AZ939/Discounting!AZ$23","v":0},{"$f":"BA939/Discounting!BA$23","v":0},{"$f":"BB939/Discounting!BB$23","v":0},{"$f":"BC939/Discounting!BC$23","v":0},{"$f":"BD939/Discounting!BD$23","v":0},{"$f":"BE939/Discounting!BE$23","v":0},{"$f":"BF939/Discounting!BF$23","v":0},{"$f":"BG939/Discounting!BG$23","v":0},{"$f":"BH939/Discounting!BH$23","v":0},{"$f":"BI939/Discounting!BI$23","v":0},{"$f":"BJ939/Discounting!BJ$23","v":0},{"$f":"BK939/Discounting!BK$23","v":0},{"$f":"BL939/Discounting!BL$23","v":0},{"$f":"BM939/Discounting!BM$23","v":0},{"$f":"BN939/Discounting!BN$23","v":0},{"$f":"BO939/Discounting!BO$23","v":0},{"$f":"BP939/Discounting!BP$23","v":0},{"$f":"BQ939/Discounting!BQ$23","v":0},{"$f":"BR939/Discounting!BR$23","v":0},{"$f":"BS939/Discounting!BS$23","v":0},{"$f":"BT939/Discounting!BT$23","v":0},{"$f":"BU939/Discounting!BU$23","v":0},{"$f":"BV939/Discounting!BV$23","v":0},{"$f":"BW939/Discounting!BW$23","v":0},{"$f":"BX939/Discounting!BX$23","v":0},{"$f":"BY939/Discounting!BY$23","v":0},{"$f":"BZ939/Discounting!BZ$23","v":0},{"$f":"CA939/Discounting!CA$23","v":0},{"$f":"CB939/Discounting!CB$23","v":0},{"$f":"CC939/Discounting!CC$23","v":0},{"$f":"CD939/Discounting!CD$23","v":0},{"$f":"CE939/Discounting!CE$23","v":0},{"$f":"CF939/Discounting!CF$23","v":0},{"$f":"CG939/Discounting!CG$23","v":0},{"$f":"CH939/Discounting!CH$23","v":0},{"$f":"CI939/Discounting!CI$23","v":0},{"$f":"CJ939/Discounting!CJ$23","v":0},{"$f":"CK939/Discounting!CK$23","v":0},{"$f":"CL939/Discounting!CL$23","v":0},{"$f":"CM939/Discounting!CM$23","v":0},{"$f":"CN939/Discounting!CN$23","v":0},{"$f":"CO939/Discounting!CO$23","v":0},{"$f":"CP939/Discounting!CP$23","v":0},{"$f":"CQ939/Discounting!CQ$23","v":0},{"$f":"CR939/Discounting!CR$23","v":0},{"$f":"CS939/Discounting!CS$23","v":0},{"$f":"CT939/Discounting!CT$23","v":0},{"$f":"CU939/Discounting!CU$23","v":0},{"$f":"CV939/Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},80383485.216165558,null,{"$f":"J940/Discounting!J$23","v":0},{"$f":"K940/Discounting!K$23","v":0},{"$f":"L940/Discounting!L$23","v":0},{"$f":"M940/Discounting!M$23","v":0},{"$f":"N940/Discounting!N$23","v":0},{"$f":"O940/Discounting!O$23","v":0},{"$f":"P940/Discounting!P$23","v":0},{"$f":"Q940/Discounting!Q$23","v":0},{"$f":"R940/Discounting!R$23","v":0},{"$f":"S940/Discounting!S$23","v":0},{"$f":"T940/Discounting!T$23","v":0},{"$f":"U940/Discounting!U$23","v":0},{"$f":"V940/Discounting!V$23","v":0},{"$f":"W940/Discounting!W$23","v":0},{"$f":"X940/Discounting!X$23","v":0},{"$f":"Y940/Discounting!Y$23","v":0},{"$f":"Z940/Discounting!Z$23","v":0},{"$f":"AA940/Discounting!AA$23","v":0},{"$f":"AB940/Discounting!AB$23","v":0},{"$f":"AC940/Discounting!AC$23","v":0},{"$f":"AD940/Discounting!AD$23","v":0},{"$f":"AE940/Discounting!AE$23","v":0},{"$f":"AF940/Discounting!AF$23","v":0},{"$f":"AG940/Discounting!AG$23","v":0},{"$f":"AH940/Discounting!AH$23","v":0},{"$f":"AI940/Discounting!AI$23","v":0},{"$f":"AJ940/Discounting!AJ$23","v":0},{"$f":"AK940/Discounting!AK$23","v":0},{"$f":"AL940/Discounting!AL$23","v":0},{"$f":"AM940/Discounting!AM$23","v":0},{"$f":"AN940/Discounting!AN$23","v":0},{"$f":"AO940/Discounting!AO$23","v":0},{"$f":"AP940/Discounting!AP$23","v":0},{"$f":"AQ940/Discounting!AQ$23","v":0},{"$f":"AR940/Discounting!AR$23","v":376095.24748313718},{"$f":"AS940/Discounting!AS$23","v":9195979.0702441465},{"$f":"AT940/Discounting!AT$23","v":8360112.4086362422},{"$f":"AU940/Discounting!AU$23","v":7600219.3337753834},{"$f":"AV940/Discounting!AV$23","v":7214779.7435795683},{"$f":"AW940/Discounting!AW$23","v":6558983.7299133763},{"$f":"AX940/Discounting!AX$23","v":5904682.3392933169},{"$f":"AY940/Discounting!AY$23","v":5381174.4712941814},{"$f":"AZ940/Discounting!AZ$23","v":4719481.0884601884},{"$f":"BA940/Discounting!BA$23","v":4290496.0700702956},{"$f":"BB940/Discounting!BB$23","v":3900503.3051661048},{"$f":"BC940/Discounting!BC$23","v":3545958.7376509421},{"$f":"BD940/Discounting!BD$23","v":3223640.422860384},{"$f":"BE940/Discounting!BE$23","v":2930619.252912682},{"$f":"BF940/Discounting!BF$23","v":2664232.3424984561},{"$f":"BG940/Discounting!BG$23","v":2481834.1917306241},{"$f":"BH940/Discounting!BH$23","v":909097.58200283453},{"$f":"BI940/Discounting!BI$23","v":209834.18796344471},{"$f":"BJ940/Discounting!BJ$23","v":205874.72377648501},{"$f":"BK940/Discounting!BK$23","v":187179.02384298379},{"$f":"BL940/Discounting!BL$23","v":522707.94301079324},{"$f":"BM940/Discounting!BM$23","v":0},{"$f":"BN940/Discounting!BN$23","v":0},{"$f":"BO940/Discounting!BO$23","v":0},{"$f":"BP940/Discounting!BP$23","v":0},{"$f":"BQ940/Discounting!BQ$23","v":0},{"$f":"BR940/Discounting!BR$23","v":0},{"$f":"BS940/Discounting!BS$23","v":0},{"$f":"BT940/Discounting!BT$23","v":0},{"$f":"BU940/Discounting!BU$23","v":0},{"$f":"BV940/Discounting!BV$23","v":0},{"$f":"BW940/Discounting!BW$23","v":0},{"$f":"BX940/Discounting!BX$23","v":0},{"$f":"BY940/Discounting!BY$23","v":0},{"$f":"BZ940/Discounting!BZ$23","v":0},{"$f":"CA940/Discounting!CA$23","v":0},{"$f":"CB940/Discounting!CB$23","v":0},{"$f":"CC940/Discounting!CC$23","v":0},{"$f":"CD940/Discounting!CD$23","v":0},{"$f":"CE940/Discounting!CE$23","v":0},{"$f":"CF940/Discounting!CF$23","v":0},{"$f":"CG940/Discounting!CG$23","v":0},{"$f":"CH940/Discounting!CH$23","v":0},{"$f":"CI940/Discounting!CI$23","v":0},{"$f":"CJ940/Discounting!CJ$23","v":0},{"$f":"CK940/Discounting!CK$23","v":0},{"$f":"CL940/Discounting!CL$23","v":0},{"$f":"CM940/Discounting!CM$23","v":0},{"$f":"CN940/Discounting!CN$23","v":0},{"$f":"CO940/Discounting!CO$23","v":0},{"$f":"CP940/Discounting!CP$23","v":0},{"$f":"CQ940/Discounting!CQ$23","v":0},{"$f":"CR940/Discounting!CR$23","v":0},{"$f":"CS940/Discounting!CS$23","v":0},{"$f":"CT940/Discounting!CT$23","v":0},{"$f":"CU940/Discounting!CU$23","v":0},{"$f":"CV940/Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},45917767.645898305,null,{"$f":"J941/Discounting!J$23","v":0},{"$f":"K941/Discounting!K$23","v":0},{"$f":"L941/Discounting!L$23","v":0},{"$f":"M941/Discounting!M$23","v":0},{"$f":"N941/Discounting!N$23","v":0},{"$f":"O941/Discounting!O$23","v":0},{"$f":"P941/Discounting!P$23","v":0},{"$f":"Q941/Discounting!Q$23","v":0},{"$f":"R941/Discounting!R$23","v":0},{"$f":"S941/Discounting!S$23","v":0},{"$f":"T941/Discounting!T$23","v":0},{"$f":"U941/Discounting!U$23","v":0},{"$f":"V941/Discounting!V$23","v":0},{"$f":"W941/Discounting!W$23","v":0},{"$f":"X941/Discounting!X$23","v":0},{"$f":"Y941/Discounting!Y$23","v":0},{"$f":"Z941/Discounting!Z$23","v":0},{"$f":"AA941/Discounting!AA$23","v":0},{"$f":"AB941/Discounting!AB$23","v":0},{"$f":"AC941/Discounting!AC$23","v":0},{"$f":"AD941/Discounting!AD$23","v":0},{"$f":"AE941/Discounting!AE$23","v":0},{"$f":"AF941/Discounting!AF$23","v":0},{"$f":"AG941/Discounting!AG$23","v":0},{"$f":"AH941/Discounting!AH$23","v":0},{"$f":"AI941/Discounting!AI$23","v":0},{"$f":"AJ941/Discounting!AJ$23","v":0},{"$f":"AK941/Discounting!AK$23","v":0},{"$f":"AL941/Discounting!AL$23","v":0},{"$f":"AM941/Discounting!AM$23","v":0},{"$f":"AN941/Discounting!AN$23","v":0},{"$f":"AO941/Discounting!AO$23","v":0},{"$f":"AP941/Discounting!AP$23","v":0},{"$f":"AQ941/Discounting!AQ$23","v":0},{"$f":"AR941/Discounting!AR$23","v":0},{"$f":"AS941/Discounting!AS$23","v":0},{"$f":"AT941/Discounting!AT$23","v":3846042.6559144999},{"$f":"AU941/Discounting!AU$23","v":4782620.1045080107},{"$f":"AV941/Discounting!AV$23","v":4392904.6499775108},{"$f":"AW941/Discounting!AW$23","v":4256335.8565039188},{"$f":"AX941/Discounting!AX$23","v":4047507.6634325394},{"$f":"AY941/Discounting!AY$23","v":3905390.5627226587},{"$f":"AZ941/Discounting!AZ$23","v":3743322.0565826702},{"$f":"BA941/Discounting!BA$23","v":3223488.8211588538},{"$f":"BB941/Discounting!BB$23","v":2770434.3737095306},{"$f":"BC941/Discounting!BC$23","v":2373225.1087568025},{"$f":"BD941/Discounting!BD$23","v":2028553.2636097826},{"$f":"BE941/Discounting!BE$23","v":1844162.6722511176},{"$f":"BF941/Discounting!BF$23","v":1676532.3238795982},{"$f":"BG941/Discounting!BG$23","v":1581844.4045123279},{"$f":"BH941/Discounting!BH$23","v":586769.41723034915},{"$f":"BI941/Discounting!BI$23","v":145680.85457159462},{"$f":"BJ941/Discounting!BJ$23","v":141555.11248845424},{"$f":"BK941/Discounting!BK$23","v":123149.08647400243},{"$f":"BL941/Discounting!BL$23","v":448248.65761407296},{"$f":"BM941/Discounting!BM$23","v":0},{"$f":"BN941/Discounting!BN$23","v":0},{"$f":"BO941/Discounting!BO$23","v":0},{"$f":"BP941/Discounting!BP$23","v":0},{"$f":"BQ941/Discounting!BQ$23","v":0},{"$f":"BR941/Discounting!BR$23","v":0},{"$f":"BS941/Discounting!BS$23","v":0},{"$f":"BT941/Discounting!BT$23","v":0},{"$f":"BU941/Discounting!BU$23","v":0},{"$f":"BV941/Discounting!BV$23","v":0},{"$f":"BW941/Discounting!BW$23","v":0},{"$f":"BX941/Discounting!BX$23","v":0},{"$f":"BY941/Discounting!BY$23","v":0},{"$f":"BZ941/Discounting!BZ$23","v":0},{"$f":"CA941/Discounting!CA$23","v":0},{"$f":"CB941/Discounting!CB$23","v":0},{"$f":"CC941/Discounting!CC$23","v":0},{"$f":"CD941/Discounting!CD$23","v":0},{"$f":"CE941/Discounting!CE$23","v":0},{"$f":"CF941/Discounting!CF$23","v":0},{"$f":"CG941/Discounting!CG$23","v":0},{"$f":"CH941/Discounting!CH$23","v":0},{"$f":"CI941/Discounting!CI$23","v":0},{"$f":"CJ941/Discounting!CJ$23","v":0},{"$f":"CK941/Discounting!CK$23","v":0},{"$f":"CL941/Discounting!CL$23","v":0},{"$f":"CM941/Discounting!CM$23","v":0},{"$f":"CN941/Discounting!CN$23","v":0},{"$f":"CO941/Discounting!CO$23","v":0},{"$f":"CP941/Discounting!CP$23","v":0},{"$f":"CQ941/Discounting!CQ$23","v":0},{"$f":"CR941/Discounting!CR$23","v":0},{"$f":"CS941/Discounting!CS$23","v":0},{"$f":"CT941/Discounting!CT$23","v":0},{"$f":"CU941/Discounting!CU$23","v":0},{"$f":"CV941/Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},118675462.29475836,null,{"$f":"J942/Discounting!J$23","v":0},{"$f":"K942/Discounting!K$23","v":0},{"$f":"L942/Discounting!L$23","v":0},{"$f":"M942/Discounting!M$23","v":0},{"$f":"N942/Discounting!N$23","v":0},{"$f":"O942/Discounting!O$23","v":0},{"$f":"P942/Discounting!P$23","v":0},{"$f":"Q942/Discounting!Q$23","v":0},{"$f":"R942/Discounting!R$23","v":0},{"$f":"S942/Discounting!S$23","v":0},{"$f":"T942/Discounting!T$23","v":0},{"$f":"U942/Discounting!U$23","v":0},{"$f":"V942/Discounting!V$23","v":0},{"$f":"W942/Discounting!W$23","v":0},{"$f":"X942/Discounting!X$23","v":0},{"$f":"Y942/Discounting!Y$23","v":0},{"$f":"Z942/Discounting!Z$23","v":0},{"$f":"AA942/Discounting!AA$23","v":0},{"$f":"AB942/Discounting!AB$23","v":0},{"$f":"AC942/Discounting!AC$23","v":0},{"$f":"AD942/Discounting!AD$23","v":21692811.981123805},{"$f":"AE942/Discounting!AE$23","v":18442111.070247643},{"$f":"AF942/Discounting!AF$23","v":15601633.378834292},{"$f":"AG942/Discounting!AG$23","v":13123161.517538717},{"$f":"AH942/Discounting!AH$23","v":10963950.841396907},{"$f":"AI942/Discounting!AI$23","v":9086119.7470754087},{"$f":"AJ942/Discounting!AJ$23","v":7456107.1966045229},{"$f":"AK942/Discounting!AK$23","v":6044190.0985296452},{"$f":"AL942/Discounting!AL$23","v":4824053.982455614},{"$f":"AM942/Discounting!AM$23","v":3772411.1202238691},{"$f":"AN942/Discounting!AN$23","v":2868660.8860110915},{"$f":"AO942/Discounting!AO$23","v":2094587.7169901095},{"$f":"AP942/Discounting!AP$23","v":1434092.5434406798},{"$f":"AQ942/Discounting!AQ$23","v":872954.00910516153},{"$f":"AR942/Discounting!AR$23","v":398616.2051808855},{"$f":"AS942/Discounting!AS$23","v":0},{"$f":"AT942/Discounting!AT$23","v":0},{"$f":"AU942/Discounting!AU$23","v":0},{"$f":"AV942/Discounting!AV$23","v":0},{"$f":"AW942/Discounting!AW$23","v":0},{"$f":"AX942/Discounting!AX$23","v":0},{"$f":"AY942/Discounting!AY$23","v":0},{"$f":"AZ942/Discounting!AZ$23","v":0},{"$f":"BA942/Discounting!BA$23","v":0},{"$f":"BB942/Discounting!BB$23","v":0},{"$f":"BC942/Discounting!BC$23","v":0},{"$f":"BD942/Discounting!BD$23","v":0},{"$f":"BE942/Discounting!BE$23","v":0},{"$f":"BF942/Discounting!BF$23","v":0},{"$f":"BG942/Discounting!BG$23","v":0},{"$f":"BH942/Discounting!BH$23","v":0},{"$f":"BI942/Discounting!BI$23","v":0},{"$f":"BJ942/Discounting!BJ$23","v":0},{"$f":"BK942/Discounting!BK$23","v":0},{"$f":"BL942/Discounting!BL$23","v":0},{"$f":"BM942/Discounting!BM$23","v":0},{"$f":"BN942/Discounting!BN$23","v":0},{"$f":"BO942/Discounting!BO$23","v":0},{"$f":"BP942/Discounting!BP$23","v":0},{"$f":"BQ942/Discounting!BQ$23","v":0},{"$f":"BR942/Discounting!BR$23","v":0},{"$f":"BS942/Discounting!BS$23","v":0},{"$f":"BT942/Discounting!BT$23","v":0},{"$f":"BU942/Discounting!BU$23","v":0},{"$f":"BV942/Discounting!BV$23","v":0},{"$f":"BW942/Discounting!BW$23","v":0},{"$f":"BX942/Discounting!BX$23","v":0},{"$f":"BY942/Discounting!BY$23","v":0},{"$f":"BZ942/Discounting!BZ$23","v":0},{"$f":"CA942/Discounting!CA$23","v":0},{"$f":"CB942/Discounting!CB$23","v":0},{"$f":"CC942/Discounting!CC$23","v":0},{"$f":"CD942/Discounting!CD$23","v":0},{"$f":"CE942/Discounting!CE$23","v":0},{"$f":"CF942/Discounting!CF$23","v":0},{"$f":"CG942/Discounting!CG$23","v":0},{"$f":"CH942/Discounting!CH$23","v":0},{"$f":"CI942/Discounting!CI$23","v":0},{"$f":"CJ942/Discounting!CJ$23","v":0},{"$f":"CK942/Discounting!CK$23","v":0},{"$f":"CL942/Discounting!CL$23","v":0},{"$f":"CM942/Discounting!CM$23","v":0},{"$f":"CN942/Discounting!CN$23","v":0},{"$f":"CO942/Discounting!CO$23","v":0},{"$f":"CP942/Discounting!CP$23","v":0},{"$f":"CQ942/Discounting!CQ$23","v":0},{"$f":"CR942/Discounting!CR$23","v":0},{"$f":"CS942/Discounting!CS$23","v":0},{"$f":"CT942/Discounting!CT$23","v":0},{"$f":"CU942/Discounting!CU$23","v":0},{"$f":"CV942/Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1755193725.2496943,null,{"$f":"SUM(J986:J997)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,1144481.4513010813,1020036.9441186106,909123.83611284359,810270.79867454851,722166.4872322178,67040928.549444765,107874350.50964439,96893443.633880481,87015693.479389206,78130857.148466736,70139704.13571471,62952913.390484586,56490081.343191892,50678829.668535233,47298007.228132322,61344498.493925899,57990147.347013593,58759595.860603951,80571886.592256218,80037759.610960633,85530340.473873287,81665973.796503976,75527274.042630181,51878860.50312379,44797524.885029592,38219723.111662306,32917726.973925181,39933273.64318113,37918757.111775011,35911687.456800297,33955152.948630653,32028637.834277302,29116733.41043571,26469570.412988853,24471834.983607087,8100181.1442777524,1717061.600936291,1694527.9809355913,1590316.3974900511,1527323.4107655524,{"$f":"SUM(BM986:BM997)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC986:CC997)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J1000:CV1000)","v":562131398.93858123},null,{"$f":"J945 / Discounting!J$23","v":-375000000},{"$f":"K945 / Discounting!K$23","v":-375000000},{"$f":"L945 / Discounting!L$23","v":-225000000},{"$f":"M945 / Discounting!M$23","v":-225000000},{"$f":"N945 / Discounting!N$23","v":-150000000},{"$f":"O945 / Discounting!O$23","v":-75000000},{"$f":"P945 / Discounting!P$23","v":-75000000},{"$f":"Q945 / Discounting!Q$23","v":0},{"$f":"R945 / Discounting!R$23","v":0},{"$f":"S945 / Discounting!S$23","v":0},{"$f":"T945 / Discounting!T$23","v":0},{"$f":"U945 / Discounting!U$23","v":0},{"$f":"V945 / Discounting!V$23","v":0},{"$f":"W945 / Discounting!W$23","v":0},{"$f":"X945 / Discounting!X$23","v":0},{"$f":"Y945 / Discounting!Y$23","v":0},{"$f":"Z945 / Discounting!Z$23","v":-186140875.38934323},{"$f":"AA945 / Discounting!AA$23","v":-693804875.50698185},{"$f":"AB945 / Discounting!AB$23","v":-818151506.97781515},{"$f":"AC945 / Discounting!AC$23","v":-953753447.96374273},{"$f":"AD945 / Discounting!AD$23","v":-199537994.16266826},{"$f":"AE945 / Discounting!AE$23","v":550031623.83624136},{"$f":"AF945 / Discounting!AF$23","v":500028748.94203746},{"$f":"AG945 / Discounting!AG$23","v":454571589.94730681},{"$f":"AH945 / Discounting!AH$23","v":413246899.95209706},{"$f":"AI945 / Discounting!AI$23","v":372126135.93135285},{"$f":"AJ945 / Discounting!AJ$23","v":338296487.21032071},{"$f":"AK945 / Discounting!AK$23","v":151793625.44000325},{"$f":"AL945 / Discounting!AL$23","v":137994204.94545749},{"$f":"AM945 / Discounting!AM$23","v":125449277.22314316},{"$f":"AN945 / Discounting!AN$23","v":111704472.37174863},{"$f":"AO945 / Discounting!AO$23","v":207927934.14868227},{"$f":"AP945 / Discounting!AP$23","v":190959547.65899715},{"$f":"AQ945 / Discounting!AQ$23","v":173599588.7809065},{"$f":"AR945 / Discounting!AR$23","v":157817807.98264226},{"$f":"AS945 / Discounting!AS$23","v":143470734.52967477},{"$f":"AT945 / Discounting!AT$23","v":130427940.4815225},{"$f":"AU945 / Discounting!AU$23","v":118570854.98320226},{"$f":"AV945 / Discounting!AV$23","v":53202739.69688461},{"$f":"AW945 / Discounting!AW$23","v":48366126.997167826},{"$f":"AX945 / Discounting!AX$23","v":43066909.722194202},{"$f":"AY945 / Discounting!AY$23","v":39356803.529010057},{"$f":"AZ945 / Discounting!AZ$23","v":73623172.152425155},{"$f":"BA945 / Discounting!BA$23","v":66930156.502204679},{"$f":"BB945 / Discounting!BB$23","v":60845596.820186064},{"$f":"BC945 / Discounting!BC$23","v":55314178.927441873},{"$f":"BD945 / Discounting!BD$23","v":50285617.206765339},{"$f":"BE945 / Discounting!BE$23","v":45714197.460695758},{"$f":"BF945 / Discounting!BF$23","v":41558361.32790523},{"$f":"BG945 / Discounting!BG$23","v":38708434.624218032},{"$f":"BH945 / Discounting!BH$23","v":13381105.899350893},{"$f":"BI945 / Discounting!BI$23","v":3028189.2920806417},{"$f":"BJ945 / Discounting!BJ$23","v":2968523.9933316796},{"$f":"BK945 / Discounting!BK$23","v":2698658.1757560722},{"$f":"BL945 / Discounting!BL$23","v":-3546147.7538217553},{"$f":"BM945 / Discounting!BM$23","v":0},{"$f":"BN945 / Discounting!BN$23","v":0},{"$f":"BO945 / Discounting!BO$23","v":0},{"$f":"BP945 / Discounting!BP$23","v":0},{"$f":"BQ945 / Discounting!BQ$23","v":0},{"$f":"BR945 / Discounting!BR$23","v":0},{"$f":"BS945 / Discounting!BS$23","v":0},{"$f":"BT945 / Discounting!BT$23","v":0},{"$f":"BU945 / Discounting!BU$23","v":0},{"$f":"BV945 / Discounting!BV$23","v":0},{"$f":"BW945 / Discounting!BW$23","v":0},{"$f":"BX945 / Discounting!BX$23","v":0},{"$f":"BY945 / Discounting!BY$23","v":0},{"$f":"BZ945 / Discounting!BZ$23","v":0},{"$f":"CA945 / Discounting!CA$23","v":0},{"$f":"CB945 / Discounting!CB$23","v":0},{"$f":"CC945 / Discounting!CC$23","v":0},{"$f":"CD945 / Discounting!CD$23","v":0},{"$f":"CE945 / Discounting!CE$23","v":0},{"$f":"CF945 / Discounting!CF$23","v":0},{"$f":"CG945 / Discounting!CG$23","v":0},{"$f":"CH945 / Discounting!CH$23","v":0},{"$f":"CI945 / Discounting!CI$23","v":0},{"$f":"CJ945 / Discounting!CJ$23","v":0},{"$f":"CK945 / Discounting!CK$23","v":0},{"$f":"CL945 / Discounting!CL$23","v":0},{"$f":"CM945 / Discounting!CM$23","v":0},{"$f":"CN945 / Discounting!CN$23","v":0},{"$f":"CO945 / Discounting!CO$23","v":0},{"$f":"CP945 / Discounting!CP$23","v":0},{"$f":"CQ945 / Discounting!CQ$23","v":0},{"$f":"CR945 / Discounting!CR$23","v":0},{"$f":"CS945 / Discounting!CS$23","v":0},{"$f":"CT945 / Discounting!CT$23","v":0},{"$f":"CU945 / Discounting!CU$23","v":0},{"$f":"CV945 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,null,{"$f":"(H998-H997)/H1000","v":2.9112735314999596}]
[]
[null,null,null,{"$f":"\"Point Forward:\"&\" NPV\"&Inputs!C482*100","v":"Point Forward: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J1004:CV1004)","v":0},null,{"$f":"J931 / Discounting!J$24","v":0},{"$f":"K931 / Discounting!K$24","v":0},{"$f":"L931 / Discounting!L$24","v":0},{"$f":"M931 / Discounting!M$24","v":0},{"$f":"N931 / Discounting!N$24","v":0},{"$f":"O931 / Discounting!O$24","v":0},{"$f":"P931 / Discounting!P$24","v":0},{"$f":"Q931 / Discounting!Q$24","v":0},{"$f":"R931 / Discounting!R$24","v":0},{"$f":"S931 / Discounting!S$24","v":0},{"$f":"T931 / Discounting!T$24","v":0},{"$f":"U931 / Discounting!U$24","v":0},{"$f":"V931 / Discounting!V$24","v":0},{"$f":"W931 / Discounting!W$24","v":0},{"$f":"X931 / Discounting!X$24","v":0},{"$f":"Y931 / Discounting!Y$24","v":0},{"$f":"Z931 / Discounting!Z$24","v":0},{"$f":"AA931 / Discounting!AA$24","v":0},{"$f":"AB931 / Discounting!AB$24","v":0},{"$f":"AC931 / Discounting!AC$24","v":0},{"$f":"AD931 / Discounting!AD$24","v":0},{"$f":"AE931 / Discounting!AE$24","v":0},{"$f":"AF931 / Discounting!AF$24","v":0},{"$f":"AG931 / Discounting!AG$24","v":0},{"$f":"AH931 / Discounting!AH$24","v":0},{"$f":"AI931 / Discounting!AI$24","v":0},{"$f":"AJ931 / Discounting!AJ$24","v":0},{"$f":"AK931 / Discounting!AK$24","v":0},{"$f":"AL931 / Discounting!AL$24","v":0},{"$f":"AM931 / Discounting!AM$24","v":0},{"$f":"AN931 / Discounting!AN$24","v":0},{"$f":"AO931 / Discounting!AO$24","v":0},{"$f":"AP931 / Discounting!AP$24","v":0},{"$f":"AQ931 / Discounting!AQ$24","v":0},{"$f":"AR931 / Discounting!AR$24","v":0},{"$f":"AS931 / Discounting!AS$24","v":0},{"$f":"AT931 / Discounting!AT$24","v":0},{"$f":"AU931 / Discounting!AU$24","v":0},{"$f":"AV931 / Discounting!AV$24","v":0},{"$f":"AW931 / Discounting!AW$24","v":0},{"$f":"AX931 / Discounting!AX$24","v":0},{"$f":"AY931 / Discounting!AY$24","v":0},{"$f":"AZ931 / Discounting!AZ$24","v":0},{"$f":"BA931 / Discounting!BA$24","v":0},{"$f":"BB931 / Discounting!BB$24","v":0},{"$f":"BC931 / Discounting!BC$24","v":0},{"$f":"BD931 / Discounting!BD$24","v":0},{"$f":"BE931 / Discounting!BE$24","v":0},{"$f":"BF931 / Discounting!BF$24","v":0},{"$f":"BG931 / Discounting!BG$24","v":0},{"$f":"BH931 / Discounting!BH$24","v":0},{"$f":"BI931 / Discounting!BI$24","v":0},{"$f":"BJ931 / Discounting!BJ$24","v":0},{"$f":"BK931 / Discounting!BK$24","v":0},{"$f":"BL931 / Discounting!BL$24","v":0},{"$f":"BM931 / Discounting!BM$24","v":0},{"$f":"BN931 / Discounting!BN$24","v":0},{"$f":"BO931 / Discounting!BO$24","v":0},{"$f":"BP931 / Discounting!BP$24","v":0},{"$f":"BQ931 / Discounting!BQ$24","v":0},{"$f":"BR931 / Discounting!BR$24","v":0},{"$f":"BS931 / Discounting!BS$24","v":0},{"$f":"BT931 / Discounting!BT$24","v":0},{"$f":"BU931 / Discounting!BU$24","v":0},{"$f":"BV931 / Discounting!BV$24","v":0},{"$f":"BW931 / Discounting!BW$24","v":0},{"$f":"BX931 / Discounting!BX$24","v":0},{"$f":"BY931 / Discounting!BY$24","v":0},{"$f":"BZ931 / Discounting!BZ$24","v":0},{"$f":"CA931 / Discounting!CA$24","v":0},{"$f":"CB931 / Discounting!CB$24","v":0},{"$f":"CC931 / Discounting!CC$24","v":0},{"$f":"CD931 / Discounting!CD$24","v":0},{"$f":"CE931 / Discounting!CE$24","v":0},{"$f":"CF931 / Discounting!CF$24","v":0},{"$f":"CG931 / Discounting!CG$24","v":0},{"$f":"CH931 / Discounting!CH$24","v":0},{"$f":"CI931 / Discounting!CI$24","v":0},{"$f":"CJ931 / Discounting!CJ$24","v":0},{"$f":"CK931 / Discounting!CK$24","v":0},{"$f":"CL931 / Discounting!CL$24","v":0},{"$f":"CM931 / Discounting!CM$24","v":0},{"$f":"CN931 / Discounting!CN$24","v":0},{"$f":"CO931 / Discounting!CO$24","v":0},{"$f":"CP931 / Discounting!CP$24","v":0},{"$f":"CQ931 / Discounting!CQ$24","v":0},{"$f":"CR931 / Discounting!CR$24","v":0},{"$f":"CS931 / Discounting!CS$24","v":0},{"$f":"CT931 / Discounting!CT$24","v":0},{"$f":"CU931 / Discounting!CU$24","v":0},{"$f":"CV931 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5702040.1560080498,null,{"$f":"J932 / Discounting!J$24","v":0},{"$f":"K932 / Discounting!K$24","v":0},{"$f":"L932 / Discounting!L$24","v":0},{"$f":"M932 / Discounting!M$24","v":0},{"$f":"N932 / Discounting!N$24","v":0},{"$f":"O932 / Discounting!O$24","v":0},{"$f":"P932 / Discounting!P$24","v":0},{"$f":"Q932 / Discounting!Q$24","v":0},{"$f":"R932 / Discounting!R$24","v":0},{"$f":"S932 / Discounting!S$24","v":0},{"$f":"T932 / Discounting!T$24","v":0},{"$f":"U932 / Discounting!U$24","v":0},{"$f":"V932 / Discounting!V$24","v":0},{"$f":"W932 / Discounting!W$24","v":0},{"$f":"X932 / Discounting!X$24","v":0},{"$f":"Y932 / Discounting!Y$24","v":626274.80104227446},{"$f":"Z932 / Discounting!Z$24","v":558177.18452965631},{"$f":"AA932 / Discounting!AA$24","v":497484.12168418558},{"$f":"AB932 / Discounting!AB$24","v":443390.4827844791},{"$f":"AC932 / Discounting!AC$24","v":395178.68340862665},{"$f":"AD932 / Discounting!AD$24","v":352209.16524833028},{"$f":"AE932 / Discounting!AE$24","v":313911.91198603407},{"$f":"AF932 / Discounting!AF$24","v":279778.88768808742},{"$f":"AG932 / Discounting!AG$24","v":249357.29740471244},{"$f":"AH932 / Discounting!AH$24","v":222243.58057460998},{"$f":"AI932 / Discounting!AI$24","v":198078.05755312831},{"$f":"AJ932 / Discounting!AJ$24","v":176540.15824699492},{"$f":"AK932 / Discounting!AK$24","v":157344.16956060153},{"$f":"AL932 / Discounting!AL$24","v":140235.44524117783},{"$f":"AM932 / Discounting!AM$24","v":124987.02784418702},{"$f":"AN932 / Discounting!AN$24","v":111396.63800729677},{"$f":"AO932 / Discounting!AO$24","v":99283.991093847391},{"$f":"AP932 / Discounting!AP$24","v":88488.405609489651},{"$f":"AQ932 / Discounting!AQ$24","v":78866.671666211783},{"$f":"AR932 / Discounting!AR$24","v":70291.151217657563},{"$f":"AS932 / Discounting!AS$24","v":62648.08486422243},{"$f":"AT932 / Discounting!AT$24","v":55836.082766686653},{"$f":"AU932 / Discounting!AU$24","v":49764.77964945334},{"$f":"AV932 / Discounting!AV$24","v":44353.63605120618},{"$f":"AW932 / Discounting!AW$24","v":39530.869920861114},{"$f":"AX932 / Discounting!AX$24","v":35232.504385794215},{"$f":"AY932 / Discounting!AY$24","v":31401.519060422652},{"$f":"AZ932 / Discounting!AZ$24","v":27987.09363674033},{"$f":"BA932 / Discounting!BA$24","v":24943.933722584959},{"$f":"BB932 / Discounting!BB$24","v":22231.669984478573},{"$f":"BC932 / Discounting!BC$24","v":19814.322624312452},{"$f":"BD932 / Discounting!BD$24","v":17659.824085839969},{"$f":"BE932 / Discounting!BE$24","v":15739.593659393911},{"$f":"BF932 / Discounting!BF$24","v":14028.158341705803},{"$f":"BG932 / Discounting!BG$24","v":12502.814921306417},{"$f":"BH932 / Discounting!BH$24","v":11143.328806868463},{"$f":"BI932 / Discounting!BI$24","v":9931.6656032695755},{"$f":"BJ932 / Discounting!BJ$24","v":8851.7518745718116},{"$f":"BK932 / Discounting!BK$24","v":7889.2619202957321},{"$f":"BL932 / Discounting!BL$24","v":7031.4277364489581},{"$f":"BM932 / Discounting!BM$24","v":0},{"$f":"BN932 / Discounting!BN$24","v":0},{"$f":"BO932 / Discounting!BO$24","v":0},{"$f":"BP932 / Discounting!BP$24","v":0},{"$f":"BQ932 / Discounting!BQ$24","v":0},{"$f":"BR932 / Discounting!BR$24","v":0},{"$f":"BS932 / Discounting!BS$24","v":0},{"$f":"BT932 / Discounting!BT$24","v":0},{"$f":"BU932 / Discounting!BU$24","v":0},{"$f":"BV932 / Discounting!BV$24","v":0},{"$f":"BW932 / Discounting!BW$24","v":0},{"$f":"BX932 / Discounting!BX$24","v":0},{"$f":"BY932 / Discounting!BY$24","v":0},{"$f":"BZ932 / Discounting!BZ$24","v":0},{"$f":"CA932 / Discounting!CA$24","v":0},{"$f":"CB932 / Discounting!CB$24","v":0},{"$f":"CC932 / Discounting!CC$24","v":0},{"$f":"CD932 / Discounting!CD$24","v":0},{"$f":"CE932 / Discounting!CE$24","v":0},{"$f":"CF932 / Discounting!CF$24","v":0},{"$f":"CG932 / Discounting!CG$24","v":0},{"$f":"CH932 / Discounting!CH$24","v":0},{"$f":"CI932 / Discounting!CI$24","v":0},{"$f":"CJ932 / Discounting!CJ$24","v":0},{"$f":"CK932 / Discounting!CK$24","v":0},{"$f":"CL932 / Discounting!CL$24","v":0},{"$f":"CM932 / Discounting!CM$24","v":0},{"$f":"CN932 / Discounting!CN$24","v":0},{"$f":"CO932 / Discounting!CO$24","v":0},{"$f":"CP932 / Discounting!CP$24","v":0},{"$f":"CQ932 / Discounting!CQ$24","v":0},{"$f":"CR932 / Discounting!CR$24","v":0},{"$f":"CS932 / Discounting!CS$24","v":0},{"$f":"CT932 / Discounting!CT$24","v":0},{"$f":"CU932 / Discounting!CU$24","v":0},{"$f":"CV932 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3047052.2212144118,null,{"$f":"J933 / Discounting!J$24","v":182849.16299921353},{"$f":"K933 / Discounting!K$24","v":179263.8852933466},{"$f":"L933 / Discounting!L$24","v":175748.9071503398},{"$f":"M933 / Discounting!M$24","v":172302.85014739196},{"$f":"N933 / Discounting!N$24","v":168924.36288959996},{"$f":"O933 / Discounting!O$24","v":165612.12047999995},{"$f":"P933 / Discounting!P$24","v":162364.82399999994},{"$f":"Q933 / Discounting!Q$24","v":159181.19999999995},{"$f":"R933 / Discounting!R$24","v":156059.99999999994},{"$f":"S933 / Discounting!S$24","v":152999.99999999994},{"$f":"T933 / Discounting!T$24","v":149999.99999999994},{"$f":"U933 / Discounting!U$24","v":133689.83957219243},{"$f":"V933 / Discounting!V$24","v":119153.15469892375},{"$f":"W933 / Discounting!W$24","v":106197.10757479834},{"$f":"X933 / Discounting!X$24","v":94649.828498037707},{"$f":"Y933 / Discounting!Y$24","v":84358.135916254643},{"$f":"Z933 / Discounting!Z$24","v":75185.504381688617},{"$f":"AA933 / Discounting!AA$24","v":67010.253459615516},{"$f":"AB933 / Discounting!AB$24","v":59723.933564719708},{"$f":"AC933 / Discounting!AC$24","v":53229.887312584404},{"$f":"AD933 / Discounting!AD$24","v":47441.967301768622},{"$f":"AE933 / Discounting!AE$24","v":42283.393317084337},{"$f":"AF933 / Discounting!AF$24","v":37685.733794192805},{"$f":"AG933 / Discounting!AG$24","v":33587.998034039927},{"$f":"AH933 / Discounting!AH$24","v":29935.827124812768},{"$f":"AI933 / Discounting!AI$24","v":26680.772838514051},{"$f":"AJ933 / Discounting!AJ$24","v":23779.654936287036},{"$f":"AK933 / Discounting!AK$24","v":21193.98835676206},{"$f":"AL933 / Discounting!AL$24","v":18889.472688736238},{"$f":"AM933 / Discounting!AM$24","v":16835.537155736394},{"$f":"AN933 / Discounting!AN$24","v":15004.935076413898},{"$f":"AO933 / Discounting!AO$24","v":13373.382421046254},{"$f":"AP933 / Discounting!AP$24","v":11919.235669381687},{"$f":"AQ933 / Discounting!AQ$24","v":10623.204696418614},{"$f":"AR933 / Discounting!AR$24","v":9468.0968773784443},{"$f":"AS933 / Discounting!AS$24","v":8438.5890172713389},{"$f":"AT933 / Discounting!AT$24","v":7521.0240795644741},{"$f":"AU933 / Discounting!AU$24","v":6703.2300174371421},{"$f":"AV933 / Discounting!AV$24","v":5974.3583043111767},{"$f":"AW933 / Discounting!AW$24","v":5324.7400216677142},{"$f":"AX933 / Discounting!AX$24","v":4745.7575950692644},{"$f":"AY933 / Discounting!AY$24","v":4229.7304768888271},{"$f":"AZ933 / Discounting!AZ$24","v":3769.8132592592042},{"$f":"BA933 / Discounting!BA$24","v":3359.9048656499135},{"$f":"BB933 / Discounting!BB$24","v":2994.5676164437732},{"$f":"BC933 / Discounting!BC$24","v":2668.9550948696728},{"$f":"BD933 / Discounting!BD$24","v":2378.7478563900822},{"$f":"BE933 / Discounting!BE$24","v":2120.0961286899123},{"$f":"BF933 / Discounting!BF$24","v":1889.5687421478722},{"$f":"BG933 / Discounting!BG$24","v":1684.1076133225238},{"$f":"BH933 / Discounting!BH$24","v":1500.9871776493083},{"$f":"BI933 / Discounting!BI$24","v":1337.778233199027},{"$f":"BJ933 / Discounting!BJ$24","v":1192.31571586366},{"$f":"BK933 / Discounting!BK$24","v":1062.6699784881105},{"$f":"BL933 / Discounting!BL$24","v":947.121192948405},{"$f":"BM933 / Discounting!BM$24","v":0},{"$f":"BN933 / Discounting!BN$24","v":0},{"$f":"BO933 / Discounting!BO$24","v":0},{"$f":"BP933 / Discounting!BP$24","v":0},{"$f":"BQ933 / Discounting!BQ$24","v":0},{"$f":"BR933 / Discounting!BR$24","v":0},{"$f":"BS933 / Discounting!BS$24","v":0},{"$f":"BT933 / Discounting!BT$24","v":0},{"$f":"BU933 / Discounting!BU$24","v":0},{"$f":"BV933 / Discounting!BV$24","v":0},{"$f":"BW933 / Discounting!BW$24","v":0},{"$f":"BX933 / Discounting!BX$24","v":0},{"$f":"BY933 / Discounting!BY$24","v":0},{"$f":"BZ933 / Discounting!BZ$24","v":0},{"$f":"CA933 / Discounting!CA$24","v":0},{"$f":"CB933 / Discounting!CB$24","v":0},{"$f":"CC933 / Discounting!CC$24","v":0},{"$f":"CD933 / Discounting!CD$24","v":0},{"$f":"CE933 / Discounting!CE$24","v":0},{"$f":"CF933 / Discounting!CF$24","v":0},{"$f":"CG933 / Discounting!CG$24","v":0},{"$f":"CH933 / Discounting!CH$24","v":0},{"$f":"CI933 / Discounting!CI$24","v":0},{"$f":"CJ933 / Discounting!CJ$24","v":0},{"$f":"CK933 / Discounting!CK$24","v":0},{"$f":"CL933 / Discounting!CL$24","v":0},{"$f":"CM933 / Discounting!CM$24","v":0},{"$f":"CN933 / Discounting!CN$24","v":0},{"$f":"CO933 / Discounting!CO$24","v":0},{"$f":"CP933 / Discounting!CP$24","v":0},{"$f":"CQ933 / Discounting!CQ$24","v":0},{"$f":"CR933 / Discounting!CR$24","v":0},{"$f":"CS933 / Discounting!CS$24","v":0},{"$f":"CT933 / Discounting!CT$24","v":0},{"$f":"CU933 / Discounting!CU$24","v":0},{"$f":"CV933 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J934 / Discounting!J$24","v":0},{"$f":"K934 / Discounting!K$24","v":0},{"$f":"L934 / Discounting!L$24","v":0},{"$f":"M934 / Discounting!M$24","v":0},{"$f":"N934 / Discounting!N$24","v":0},{"$f":"O934 / Discounting!O$24","v":0},{"$f":"P934 / Discounting!P$24","v":0},{"$f":"Q934 / Discounting!Q$24","v":0},{"$f":"R934 / Discounting!R$24","v":0},{"$f":"S934 / Discounting!S$24","v":0},{"$f":"T934 / Discounting!T$24","v":0},{"$f":"U934 / Discounting!U$24","v":0},{"$f":"V934 / Discounting!V$24","v":0},{"$f":"W934 / Discounting!W$24","v":0},{"$f":"X934 / Discounting!X$24","v":0},{"$f":"Y934 / Discounting!Y$24","v":0},{"$f":"Z934 / Discounting!Z$24","v":0},{"$f":"AA934 / Discounting!AA$24","v":0},{"$f":"AB934 / Discounting!AB$24","v":0},{"$f":"AC934 / Discounting!AC$24","v":0},{"$f":"AD934 / Discounting!AD$24","v":0},{"$f":"AE934 / Discounting!AE$24","v":0},{"$f":"AF934 / Discounting!AF$24","v":0},{"$f":"AG934 / Discounting!AG$24","v":0},{"$f":"AH934 / Discounting!AH$24","v":0},{"$f":"AI934 / Discounting!AI$24","v":0},{"$f":"AJ934 / Discounting!AJ$24","v":0},{"$f":"AK934 / Discounting!AK$24","v":0},{"$f":"AL934 / Discounting!AL$24","v":0},{"$f":"AM934 / Discounting!AM$24","v":0},{"$f":"AN934 / Discounting!AN$24","v":0},{"$f":"AO934 / Discounting!AO$24","v":0},{"$f":"AP934 / Discounting!AP$24","v":0},{"$f":"AQ934 / Discounting!AQ$24","v":0},{"$f":"AR934 / Discounting!AR$24","v":0},{"$f":"AS934 / Discounting!AS$24","v":0},{"$f":"AT934 / Discounting!AT$24","v":0},{"$f":"AU934 / Discounting!AU$24","v":0},{"$f":"AV934 / Discounting!AV$24","v":0},{"$f":"AW934 / Discounting!AW$24","v":0},{"$f":"AX934 / Discounting!AX$24","v":0},{"$f":"AY934 / Discounting!AY$24","v":0},{"$f":"AZ934 / Discounting!AZ$24","v":0},{"$f":"BA934 / Discounting!BA$24","v":0},{"$f":"BB934 / Discounting!BB$24","v":0},{"$f":"BC934 / Discounting!BC$24","v":0},{"$f":"BD934 / Discounting!BD$24","v":0},{"$f":"BE934 / Discounting!BE$24","v":0},{"$f":"BF934 / Discounting!BF$24","v":0},{"$f":"BG934 / Discounting!BG$24","v":0},{"$f":"BH934 / Discounting!BH$24","v":0},{"$f":"BI934 / Discounting!BI$24","v":0},{"$f":"BJ934 / Discounting!BJ$24","v":0},{"$f":"BK934 / Discounting!BK$24","v":0},{"$f":"BL934 / Discounting!BL$24","v":0},{"$f":"BM934 / Discounting!BM$24","v":0},{"$f":"BN934 / Discounting!BN$24","v":0},{"$f":"BO934 / Discounting!BO$24","v":0},{"$f":"BP934 / Discounting!BP$24","v":0},{"$f":"BQ934 / Discounting!BQ$24","v":0},{"$f":"BR934 / Discounting!BR$24","v":0},{"$f":"BS934 / Discounting!BS$24","v":0},{"$f":"BT934 / Discounting!BT$24","v":0},{"$f":"BU934 / Discounting!BU$24","v":0},{"$f":"BV934 / Discounting!BV$24","v":0},{"$f":"BW934 / Discounting!BW$24","v":0},{"$f":"BX934 / Discounting!BX$24","v":0},{"$f":"BY934 / Discounting!BY$24","v":0},{"$f":"BZ934 / Discounting!BZ$24","v":0},{"$f":"CA934 / Discounting!CA$24","v":0},{"$f":"CB934 / Discounting!CB$24","v":0},{"$f":"CC934 / Discounting!CC$24","v":0},{"$f":"CD934 / Discounting!CD$24","v":0},{"$f":"CE934 / Discounting!CE$24","v":0},{"$f":"CF934 / Discounting!CF$24","v":0},{"$f":"CG934 / Discounting!CG$24","v":0},{"$f":"CH934 / Discounting!CH$24","v":0},{"$f":"CI934 / Discounting!CI$24","v":0},{"$f":"CJ934 / Discounting!CJ$24","v":0},{"$f":"CK934 / Discounting!CK$24","v":0},{"$f":"CL934 / Discounting!CL$24","v":0},{"$f":"CM934 / Discounting!CM$24","v":0},{"$f":"CN934 / Discounting!CN$24","v":0},{"$f":"CO934 / Discounting!CO$24","v":0},{"$f":"CP934 / Discounting!CP$24","v":0},{"$f":"CQ934 / Discounting!CQ$24","v":0},{"$f":"CR934 / Discounting!CR$24","v":0},{"$f":"CS934 / Discounting!CS$24","v":0},{"$f":"CT934 / Discounting!CT$24","v":0},{"$f":"CU934 / Discounting!CU$24","v":0},{"$f":"CV934 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},246008413.34962887,null,{"$f":"J935 / Discounting!J$24","v":0},{"$f":"K935 / Discounting!K$24","v":0},{"$f":"L935 / Discounting!L$24","v":0},{"$f":"M935 / Discounting!M$24","v":0},{"$f":"N935 / Discounting!N$24","v":0},{"$f":"O935 / Discounting!O$24","v":0},{"$f":"P935 / Discounting!P$24","v":0},{"$f":"Q935 / Discounting!Q$24","v":0},{"$f":"R935 / Discounting!R$24","v":0},{"$f":"S935 / Discounting!S$24","v":0},{"$f":"T935 / Discounting!T$24","v":0},{"$f":"U935 / Discounting!U$24","v":0},{"$f":"V935 / Discounting!V$24","v":0},{"$f":"W935 / Discounting!W$24","v":0},{"$f":"X935 / Discounting!X$24","v":0},{"$f":"Y935 / Discounting!Y$24","v":0},{"$f":"Z935 / Discounting!Z$24","v":0},{"$f":"AA935 / Discounting!AA$24","v":0},{"$f":"AB935 / Discounting!AB$24","v":0},{"$f":"AC935 / Discounting!AC$24","v":0},{"$f":"AD935 / Discounting!AD$24","v":12412307.127988845},{"$f":"AE935 / Discounting!AE$24","v":22567831.1417979},{"$f":"AF935 / Discounting!AF$24","v":20516210.128907185},{"$f":"AG935 / Discounting!AG$24","v":18651100.117188346},{"$f":"AH935 / Discounting!AH$24","v":16955545.561080318},{"$f":"AI935 / Discounting!AI$24","v":15414132.328254832},{"$f":"AJ935 / Discounting!AJ$24","v":14012847.571140753},{"$f":"AK935 / Discounting!AK$24","v":12738952.337400686},{"$f":"AL935 / Discounting!AL$24","v":11580865.761273351},{"$f":"AM935 / Discounting!AM$24","v":10528059.782975771},{"$f":"AN935 / Discounting!AN$24","v":9570963.4390688818},{"$f":"AO935 / Discounting!AO$24","v":8700875.8536989838},{"$f":"AP935 / Discounting!AP$24","v":7909887.1397263492},{"$f":"AQ935 / Discounting!AQ$24","v":7190806.4906603154},{"$f":"AR935 / Discounting!AR$24","v":6537096.8096911963},{"$f":"AS935 / Discounting!AS$24","v":5942815.2815374509},{"$f":"AT935 / Discounting!AT$24","v":5402559.346852229},{"$f":"AU935 / Discounting!AU$24","v":4911417.5880474802},{"$f":"AV935 / Discounting!AV$24","v":4464925.0800431622},{"$f":"AW935 / Discounting!AW$24","v":4059022.8000392378},{"$f":"AX935 / Discounting!AX$24","v":3690020.7273083981},{"$f":"AY935 / Discounting!AY$24","v":3354564.2975530899},{"$f":"AZ935 / Discounting!AZ$24","v":3049603.9068664447},{"$f":"BA935 / Discounting!BA$24","v":2772367.1880604038},{"$f":"BB935 / Discounting!BB$24","v":2520333.8073276398},{"$f":"BC935 / Discounting!BC$24","v":2291212.5521160359},{"$f":"BD935 / Discounting!BD$24","v":2082920.5019236691},{"$f":"BE935 / Discounting!BE$24","v":1893564.0926578809},{"$f":"BF935 / Discounting!BF$24","v":1721421.9024162551},{"$f":"BG935 / Discounting!BG$24","v":1564929.0021965958},{"$f":"BH935 / Discounting!BH$24","v":551501.67481995211},{"$f":"BI935 / Discounting!BI$24","v":128411.53285742539},{"$f":"BJ935 / Discounting!BJ$24","v":116737.75714311397},{"$f":"BK935 / Discounting!BK$24","v":106125.23376646725},{"$f":"BL935 / Discounting!BL$24","v":96477.485242242939},{"$f":"BM935 / Discounting!BM$24","v":0},{"$f":"BN935 / Discounting!BN$24","v":0},{"$f":"BO935 / Discounting!BO$24","v":0},{"$f":"BP935 / Discounting!BP$24","v":0},{"$f":"BQ935 / Discounting!BQ$24","v":0},{"$f":"BR935 / Discounting!BR$24","v":0},{"$f":"BS935 / Discounting!BS$24","v":0},{"$f":"BT935 / Discounting!BT$24","v":0},{"$f":"BU935 / Discounting!BU$24","v":0},{"$f":"BV935 / Discounting!BV$24","v":0},{"$f":"BW935 / Discounting!BW$24","v":0},{"$f":"BX935 / Discounting!BX$24","v":0},{"$f":"BY935 / Discounting!BY$24","v":0},{"$f":"BZ935 / Discounting!BZ$24","v":0},{"$f":"CA935 / Discounting!CA$24","v":0},{"$f":"CB935 / Discounting!CB$24","v":0},{"$f":"CC935 / Discounting!CC$24","v":0},{"$f":"CD935 / Discounting!CD$24","v":0},{"$f":"CE935 / Discounting!CE$24","v":0},{"$f":"CF935 / Discounting!CF$24","v":0},{"$f":"CG935 / Discounting!CG$24","v":0},{"$f":"CH935 / Discounting!CH$24","v":0},{"$f":"CI935 / Discounting!CI$24","v":0},{"$f":"CJ935 / Discounting!CJ$24","v":0},{"$f":"CK935 / Discounting!CK$24","v":0},{"$f":"CL935 / Discounting!CL$24","v":0},{"$f":"CM935 / Discounting!CM$24","v":0},{"$f":"CN935 / Discounting!CN$24","v":0},{"$f":"CO935 / Discounting!CO$24","v":0},{"$f":"CP935 / Discounting!CP$24","v":0},{"$f":"CQ935 / Discounting!CQ$24","v":0},{"$f":"CR935 / Discounting!CR$24","v":0},{"$f":"CS935 / Discounting!CS$24","v":0},{"$f":"CT935 / Discounting!CT$24","v":0},{"$f":"CU935 / Discounting!CU$24","v":0},{"$f":"CV935 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},14760504.800977727,null,{"$f":"J936 / Discounting!J$24","v":0},{"$f":"K936 / Discounting!K$24","v":0},{"$f":"L936 / Discounting!L$24","v":0},{"$f":"M936 / Discounting!M$24","v":0},{"$f":"N936 / Discounting!N$24","v":0},{"$f":"O936 / Discounting!O$24","v":0},{"$f":"P936 / Discounting!P$24","v":0},{"$f":"Q936 / Discounting!Q$24","v":0},{"$f":"R936 / Discounting!R$24","v":0},{"$f":"S936 / Discounting!S$24","v":0},{"$f":"T936 / Discounting!T$24","v":0},{"$f":"U936 / Discounting!U$24","v":0},{"$f":"V936 / Discounting!V$24","v":0},{"$f":"W936 / Discounting!W$24","v":0},{"$f":"X936 / Discounting!X$24","v":0},{"$f":"Y936 / Discounting!Y$24","v":0},{"$f":"Z936 / Discounting!Z$24","v":0},{"$f":"AA936 / Discounting!AA$24","v":0},{"$f":"AB936 / Discounting!AB$24","v":0},{"$f":"AC936 / Discounting!AC$24","v":0},{"$f":"AD936 / Discounting!AD$24","v":744738.42767933081},{"$f":"AE936 / Discounting!AE$24","v":1354069.868507874},{"$f":"AF936 / Discounting!AF$24","v":1230972.607734431},{"$f":"AG936 / Discounting!AG$24","v":1119066.0070313008},{"$f":"AH936 / Discounting!AH$24","v":1017332.7336648189},{"$f":"AI936 / Discounting!AI$24","v":924847.93969528971},{"$f":"AJ936 / Discounting!AJ$24","v":840770.85426844517},{"$f":"AK936 / Discounting!AK$24","v":764337.1402440411},{"$f":"AL936 / Discounting!AL$24","v":694851.94567640091},{"$f":"AM936 / Discounting!AM$24","v":631683.58697854623},{"$f":"AN936 / Discounting!AN$24","v":574257.80634413299},{"$f":"AO936 / Discounting!AO$24","v":522052.55122193898},{"$f":"AP936 / Discounting!AP$24","v":474593.22838358092},{"$f":"AQ936 / Discounting!AQ$24","v":431448.38943961891},{"$f":"AR936 / Discounting!AR$24","v":392225.80858147173},{"$f":"AS936 / Discounting!AS$24","v":356568.91689224704},{"$f":"AT936 / Discounting!AT$24","v":324153.56081113371},{"$f":"AU936 / Discounting!AU$24","v":294685.05528284877},{"$f":"AV936 / Discounting!AV$24","v":267895.50480258977},{"$f":"AW936 / Discounting!AW$24","v":243541.36800235425},{"$f":"AX936 / Discounting!AX$24","v":221401.24363850389},{"$f":"AY936 / Discounting!AY$24","v":201273.85785318539},{"$f":"AZ936 / Discounting!AZ$24","v":182976.23441198669},{"$f":"BA936 / Discounting!BA$24","v":166342.03128362424},{"$f":"BB936 / Discounting!BB$24","v":151220.02843965837},{"$f":"BC936 / Discounting!BC$24","v":137472.75312696217},{"$f":"BD936 / Discounting!BD$24","v":124975.23011542014},{"$f":"BE936 / Discounting!BE$24","v":113613.84555947284},{"$f":"BF936 / Discounting!BF$24","v":103285.31414497532},{"$f":"BG936 / Discounting!BG$24","v":93895.740131795741},{"$f":"BH936 / Discounting!BH$24","v":33090.100489197124},{"$f":"BI936 / Discounting!BI$24","v":7704.6919714455244},{"$f":"BJ936 / Discounting!BJ$24","v":7004.2654285868375},{"$f":"BK936 / Discounting!BK$24","v":6367.5140259880354},{"$f":"BL936 / Discounting!BL$24","v":5788.6491145345763},{"$f":"BM936 / Discounting!BM$24","v":0},{"$f":"BN936 / Discounting!BN$24","v":0},{"$f":"BO936 / Discounting!BO$24","v":0},{"$f":"BP936 / Discounting!BP$24","v":0},{"$f":"BQ936 / Discounting!BQ$24","v":0},{"$f":"BR936 / Discounting!BR$24","v":0},{"$f":"BS936 / Discounting!BS$24","v":0},{"$f":"BT936 / Discounting!BT$24","v":0},{"$f":"BU936 / Discounting!BU$24","v":0},{"$f":"BV936 / Discounting!BV$24","v":0},{"$f":"BW936 / Discounting!BW$24","v":0},{"$f":"BX936 / Discounting!BX$24","v":0},{"$f":"BY936 / Discounting!BY$24","v":0},{"$f":"BZ936 / Discounting!BZ$24","v":0},{"$f":"CA936 / Discounting!CA$24","v":0},{"$f":"CB936 / Discounting!CB$24","v":0},{"$f":"CC936 / Discounting!CC$24","v":0},{"$f":"CD936 / Discounting!CD$24","v":0},{"$f":"CE936 / Discounting!CE$24","v":0},{"$f":"CF936 / Discounting!CF$24","v":0},{"$f":"CG936 / Discounting!CG$24","v":0},{"$f":"CH936 / Discounting!CH$24","v":0},{"$f":"CI936 / Discounting!CI$24","v":0},{"$f":"CJ936 / Discounting!CJ$24","v":0},{"$f":"CK936 / Discounting!CK$24","v":0},{"$f":"CL936 / Discounting!CL$24","v":0},{"$f":"CM936 / Discounting!CM$24","v":0},{"$f":"CN936 / Discounting!CN$24","v":0},{"$f":"CO936 / Discounting!CO$24","v":0},{"$f":"CP936 / Discounting!CP$24","v":0},{"$f":"CQ936 / Discounting!CQ$24","v":0},{"$f":"CR936 / Discounting!CR$24","v":0},{"$f":"CS936 / Discounting!CS$24","v":0},{"$f":"CT936 / Discounting!CT$24","v":0},{"$f":"CU936 / Discounting!CU$24","v":0},{"$f":"CV936 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},481851081.59661156,null,{"$f":"J937 / Discounting!J$24","v":0},{"$f":"K937 / Discounting!K$24","v":0},{"$f":"L937 / Discounting!L$24","v":0},{"$f":"M937 / Discounting!M$24","v":0},{"$f":"N937 / Discounting!N$24","v":0},{"$f":"O937 / Discounting!O$24","v":0},{"$f":"P937 / Discounting!P$24","v":0},{"$f":"Q937 / Discounting!Q$24","v":0},{"$f":"R937 / Discounting!R$24","v":0},{"$f":"S937 / Discounting!S$24","v":0},{"$f":"T937 / Discounting!T$24","v":0},{"$f":"U937 / Discounting!U$24","v":0},{"$f":"V937 / Discounting!V$24","v":0},{"$f":"W937 / Discounting!W$24","v":0},{"$f":"X937 / Discounting!X$24","v":0},{"$f":"Y937 / Discounting!Y$24","v":0},{"$f":"Z937 / Discounting!Z$24","v":0},{"$f":"AA937 / Discounting!AA$24","v":0},{"$f":"AB937 / Discounting!AB$24","v":0},{"$f":"AC937 / Discounting!AC$24","v":0},{"$f":"AD937 / Discounting!AD$24","v":14600915.849624364},{"$f":"AE937 / Discounting!AE$24","v":31252288.121244472},{"$f":"AF937 / Discounting!AF$24","v":28411171.01931316},{"$f":"AG937 / Discounting!AG$24","v":25828337.29028469},{"$f":"AH937 / Discounting!AH$24","v":23480306.627531532},{"$f":"AI937 / Discounting!AI$24","v":21345733.297755927},{"$f":"AJ937 / Discounting!AJ$24","v":19405212.088869039},{"$f":"AK937 / Discounting!AK$24","v":17641101.898971841},{"$f":"AL937 / Discounting!AL$24","v":16037365.362701675},{"$f":"AM937 / Discounting!AM$24","v":14579423.057001526},{"$f":"AN937 / Discounting!AN$24","v":13254020.960910473},{"$f":"AO937 / Discounting!AO$24","v":12049109.964464065},{"$f":"AP937 / Discounting!AP$24","v":10953736.331330972},{"$f":"AQ937 / Discounting!AQ$24","v":29296393.843267817},{"$f":"AR937 / Discounting!AR$24","v":28174593.111872569},{"$f":"AS937 / Discounting!AS$24","v":25613772.520920318},{"$f":"AT937 / Discounting!AT$24","v":23285698.776221331},{"$f":"AU937 / Discounting!AU$24","v":21169219.056752145},{"$f":"AV937 / Discounting!AV$24","v":7180269.7895922866},{"$f":"AW937 / Discounting!AW$24","v":6527837.3110318426},{"$f":"AX937 / Discounting!AX$24","v":5735263.4261752423},{"$f":"AY937 / Discounting!AY$24","v":5259451.9339411771},{"$f":"AZ937 / Discounting!AZ$24","v":13145595.996527728},{"$f":"BA937 / Discounting!BA$24","v":11950743.305891449},{"$f":"BB937 / Discounting!BB$24","v":10864491.678142177},{"$f":"BC937 / Discounting!BC$24","v":9876970.6716419291},{"$f":"BD937 / Discounting!BD$24","v":8979206.8985951934},{"$f":"BE937 / Discounting!BE$24","v":8163042.5028654924},{"$f":"BF937 / Discounting!BF$24","v":7421061.0458369246},{"$f":"BG937 / Discounting!BG$24","v":6951643.0761269704},{"$f":"BH937 / Discounting!BH$24","v":2066597.1536551691},{"$f":"BI937 / Discounting!BI$24","v":429976.41691388382},{"$f":"BJ937 / Discounting!BJ$24","v":431113.69659288513},{"$f":"BK937 / Discounting!BK$24","v":391975.25394856097},{"$f":"BL937 / Discounting!BL$24","v":97442.260094665398},{"$f":"BM937 / Discounting!BM$24","v":0},{"$f":"BN937 / Discounting!BN$24","v":0},{"$f":"BO937 / Discounting!BO$24","v":0},{"$f":"BP937 / Discounting!BP$24","v":0},{"$f":"BQ937 / Discounting!BQ$24","v":0},{"$f":"BR937 / Discounting!BR$24","v":0},{"$f":"BS937 / Discounting!BS$24","v":0},{"$f":"BT937 / Discounting!BT$24","v":0},{"$f":"BU937 / Discounting!BU$24","v":0},{"$f":"BV937 / Discounting!BV$24","v":0},{"$f":"BW937 / Discounting!BW$24","v":0},{"$f":"BX937 / Discounting!BX$24","v":0},{"$f":"BY937 / Discounting!BY$24","v":0},{"$f":"BZ937 / Discounting!BZ$24","v":0},{"$f":"CA937 / Discounting!CA$24","v":0},{"$f":"CB937 / Discounting!CB$24","v":0},{"$f":"CC937 / Discounting!CC$24","v":0},{"$f":"CD937 / Discounting!CD$24","v":0},{"$f":"CE937 / Discounting!CE$24","v":0},{"$f":"CF937 / Discounting!CF$24","v":0},{"$f":"CG937 / Discounting!CG$24","v":0},{"$f":"CH937 / Discounting!CH$24","v":0},{"$f":"CI937 / Discounting!CI$24","v":0},{"$f":"CJ937 / Discounting!CJ$24","v":0},{"$f":"CK937 / Discounting!CK$24","v":0},{"$f":"CL937 / Discounting!CL$24","v":0},{"$f":"CM937 / Discounting!CM$24","v":0},{"$f":"CN937 / Discounting!CN$24","v":0},{"$f":"CO937 / Discounting!CO$24","v":0},{"$f":"CP937 / Discounting!CP$24","v":0},{"$f":"CQ937 / Discounting!CQ$24","v":0},{"$f":"CR937 / Discounting!CR$24","v":0},{"$f":"CS937 / Discounting!CS$24","v":0},{"$f":"CT937 / Discounting!CT$24","v":0},{"$f":"CU937 / Discounting!CU$24","v":0},{"$f":"CV937 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},187147831.90920347,null,{"$f":"J938 / Discounting!J$24","v":0},{"$f":"K938 / Discounting!K$24","v":0},{"$f":"L938 / Discounting!L$24","v":0},{"$f":"M938 / Discounting!M$24","v":0},{"$f":"N938 / Discounting!N$24","v":0},{"$f":"O938 / Discounting!O$24","v":0},{"$f":"P938 / Discounting!P$24","v":0},{"$f":"Q938 / Discounting!Q$24","v":0},{"$f":"R938 / Discounting!R$24","v":0},{"$f":"S938 / Discounting!S$24","v":0},{"$f":"T938 / Discounting!T$24","v":0},{"$f":"U938 / Discounting!U$24","v":0},{"$f":"V938 / Discounting!V$24","v":0},{"$f":"W938 / Discounting!W$24","v":0},{"$f":"X938 / Discounting!X$24","v":0},{"$f":"Y938 / Discounting!Y$24","v":0},{"$f":"Z938 / Discounting!Z$24","v":0},{"$f":"AA938 / Discounting!AA$24","v":0},{"$f":"AB938 / Discounting!AB$24","v":0},{"$f":"AC938 / Discounting!AC$24","v":0},{"$f":"AD938 / Discounting!AD$24","v":0},{"$f":"AE938 / Discounting!AE$24","v":0},{"$f":"AF938 / Discounting!AF$24","v":0},{"$f":"AG938 / Discounting!AG$24","v":0},{"$f":"AH938 / Discounting!AH$24","v":0},{"$f":"AI938 / Discounting!AI$24","v":0},{"$f":"AJ938 / Discounting!AJ$24","v":0},{"$f":"AK938 / Discounting!AK$24","v":0},{"$f":"AL938 / Discounting!AL$24","v":0},{"$f":"AM938 / Discounting!AM$24","v":1144981.7303051639},{"$f":"AN938 / Discounting!AN$24","v":12783250.675091559},{"$f":"AO938 / Discounting!AO$24","v":13322049.095706193},{"$f":"AP938 / Discounting!AP$24","v":16156003.024005223},{"$f":"AQ938 / Discounting!AQ$24","v":12478628.066202169},{"$f":"AR938 / Discounting!AR$24","v":14032441.753910784},{"$f":"AS938 / Discounting!AS$24","v":15413389.28438559},{"$f":"AT938 / Discounting!AT$24","v":14053313.755762534},{"$f":"AU938 / Discounting!AU$24","v":12775936.168603934},{"$f":"AV938 / Discounting!AV$24","v":13041813.58230684},{"$f":"AW938 / Discounting!AW$24","v":10225018.785466209},{"$f":"AX938 / Discounting!AX$24","v":7865250.3985162787},{"$f":"AY938 / Discounting!AY$24","v":5822170.9982682709},{"$f":"AZ938 / Discounting!AZ$24","v":3130753.1342959618},{"$f":"BA938 / Discounting!BA$24","v":3961215.0306698624},{"$f":"BB938 / Discounting!BB$24","v":4594933.287840277},{"$f":"BC938 / Discounting!BC$24","v":5079991.7735937331},{"$f":"BD938 / Discounting!BD$24","v":5418923.9244994633},{"$f":"BE938 / Discounting!BE$24","v":4926356.591205867},{"$f":"BF938 / Discounting!BF$24","v":4478561.3524226006},{"$f":"BG938 / Discounting!BG$24","v":4047204.724250291},{"$f":"BH938 / Discounting!BH$24","v":1436926.2318905301},{"$f":"BI938 / Discounting!BI$24","v":268051.20486992091},{"$f":"BJ938 / Discounting!BJ$24","v":271542.17552441283},{"$f":"BK938 / Discounting!BK$24","v":281352.08713192091},{"$f":"BL938 / Discounting!BL$24","v":137773.0724779162},{"$f":"BM938 / Discounting!BM$24","v":0},{"$f":"BN938 / Discounting!BN$24","v":0},{"$f":"BO938 / Discounting!BO$24","v":0},{"$f":"BP938 / Discounting!BP$24","v":0},{"$f":"BQ938 / Discounting!BQ$24","v":0},{"$f":"BR938 / Discounting!BR$24","v":0},{"$f":"BS938 / Discounting!BS$24","v":0},{"$f":"BT938 / Discounting!BT$24","v":0},{"$f":"BU938 / Discounting!BU$24","v":0},{"$f":"BV938 / Discounting!BV$24","v":0},{"$f":"BW938 / Discounting!BW$24","v":0},{"$f":"BX938 / Discounting!BX$24","v":0},{"$f":"BY938 / Discounting!BY$24","v":0},{"$f":"BZ938 / Discounting!BZ$24","v":0},{"$f":"CA938 / Discounting!CA$24","v":0},{"$f":"CB938 / Discounting!CB$24","v":0},{"$f":"CC938 / Discounting!CC$24","v":0},{"$f":"CD938 / Discounting!CD$24","v":0},{"$f":"CE938 / Discounting!CE$24","v":0},{"$f":"CF938 / Discounting!CF$24","v":0},{"$f":"CG938 / Discounting!CG$24","v":0},{"$f":"CH938 / Discounting!CH$24","v":0},{"$f":"CI938 / Discounting!CI$24","v":0},{"$f":"CJ938 / Discounting!CJ$24","v":0},{"$f":"CK938 / Discounting!CK$24","v":0},{"$f":"CL938 / Discounting!CL$24","v":0},{"$f":"CM938 / Discounting!CM$24","v":0},{"$f":"CN938 / Discounting!CN$24","v":0},{"$f":"CO938 / Discounting!CO$24","v":0},{"$f":"CP938 / Discounting!CP$24","v":0},{"$f":"CQ938 / Discounting!CQ$24","v":0},{"$f":"CR938 / Discounting!CR$24","v":0},{"$f":"CS938 / Discounting!CS$24","v":0},{"$f":"CT938 / Discounting!CT$24","v":0},{"$f":"CU938 / Discounting!CU$24","v":0},{"$f":"CV938 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J939 / Discounting!J$24","v":0},{"$f":"K939 / Discounting!K$24","v":0},{"$f":"L939 / Discounting!L$24","v":0},{"$f":"M939 / Discounting!M$24","v":0},{"$f":"N939 / Discounting!N$24","v":0},{"$f":"O939 / Discounting!O$24","v":0},{"$f":"P939 / Discounting!P$24","v":0},{"$f":"Q939 / Discounting!Q$24","v":0},{"$f":"R939 / Discounting!R$24","v":0},{"$f":"S939 / Discounting!S$24","v":0},{"$f":"T939 / Discounting!T$24","v":0},{"$f":"U939 / Discounting!U$24","v":0},{"$f":"V939 / Discounting!V$24","v":0},{"$f":"W939 / Discounting!W$24","v":0},{"$f":"X939 / Discounting!X$24","v":0},{"$f":"Y939 / Discounting!Y$24","v":0},{"$f":"Z939 / Discounting!Z$24","v":0},{"$f":"AA939 / Discounting!AA$24","v":0},{"$f":"AB939 / Discounting!AB$24","v":0},{"$f":"AC939 / Discounting!AC$24","v":0},{"$f":"AD939 / Discounting!AD$24","v":0},{"$f":"AE939 / Discounting!AE$24","v":0},{"$f":"AF939 / Discounting!AF$24","v":0},{"$f":"AG939 / Discounting!AG$24","v":0},{"$f":"AH939 / Discounting!AH$24","v":0},{"$f":"AI939 / Discounting!AI$24","v":0},{"$f":"AJ939 / Discounting!AJ$24","v":0},{"$f":"AK939 / Discounting!AK$24","v":0},{"$f":"AL939 / Discounting!AL$24","v":0},{"$f":"AM939 / Discounting!AM$24","v":0},{"$f":"AN939 / Discounting!AN$24","v":0},{"$f":"AO939 / Discounting!AO$24","v":0},{"$f":"AP939 / Discounting!AP$24","v":0},{"$f":"AQ939 / Discounting!AQ$24","v":0},{"$f":"AR939 / Discounting!AR$24","v":0},{"$f":"AS939 / Discounting!AS$24","v":0},{"$f":"AT939 / Discounting!AT$24","v":0},{"$f":"AU939 / Discounting!AU$24","v":0},{"$f":"AV939 / Discounting!AV$24","v":0},{"$f":"AW939 / Discounting!AW$24","v":0},{"$f":"AX939 / Discounting!AX$24","v":0},{"$f":"AY939 / Discounting!AY$24","v":0},{"$f":"AZ939 / Discounting!AZ$24","v":0},{"$f":"BA939 / Discounting!BA$24","v":0},{"$f":"BB939 / Discounting!BB$24","v":0},{"$f":"BC939 / Discounting!BC$24","v":0},{"$f":"BD939 / Discounting!BD$24","v":0},{"$f":"BE939 / Discounting!BE$24","v":0},{"$f":"BF939 / Discounting!BF$24","v":0},{"$f":"BG939 / Discounting!BG$24","v":0},{"$f":"BH939 / Discounting!BH$24","v":0},{"$f":"BI939 / Discounting!BI$24","v":0},{"$f":"BJ939 / Discounting!BJ$24","v":0},{"$f":"BK939 / Discounting!BK$24","v":0},{"$f":"BL939 / Discounting!BL$24","v":0},{"$f":"BM939 / Discounting!BM$24","v":0},{"$f":"BN939 / Discounting!BN$24","v":0},{"$f":"BO939 / Discounting!BO$24","v":0},{"$f":"BP939 / Discounting!BP$24","v":0},{"$f":"BQ939 / Discounting!BQ$24","v":0},{"$f":"BR939 / Discounting!BR$24","v":0},{"$f":"BS939 / Discounting!BS$24","v":0},{"$f":"BT939 / Discounting!BT$24","v":0},{"$f":"BU939 / Discounting!BU$24","v":0},{"$f":"BV939 / Discounting!BV$24","v":0},{"$f":"BW939 / Discounting!BW$24","v":0},{"$f":"BX939 / Discounting!BX$24","v":0},{"$f":"BY939 / Discounting!BY$24","v":0},{"$f":"BZ939 / Discounting!BZ$24","v":0},{"$f":"CA939 / Discounting!CA$24","v":0},{"$f":"CB939 / Discounting!CB$24","v":0},{"$f":"CC939 / Discounting!CC$24","v":0},{"$f":"CD939 / Discounting!CD$24","v":0},{"$f":"CE939 / Discounting!CE$24","v":0},{"$f":"CF939 / Discounting!CF$24","v":0},{"$f":"CG939 / Discounting!CG$24","v":0},{"$f":"CH939 / Discounting!CH$24","v":0},{"$f":"CI939 / Discounting!CI$24","v":0},{"$f":"CJ939 / Discounting!CJ$24","v":0},{"$f":"CK939 / Discounting!CK$24","v":0},{"$f":"CL939 / Discounting!CL$24","v":0},{"$f":"CM939 / Discounting!CM$24","v":0},{"$f":"CN939 / Discounting!CN$24","v":0},{"$f":"CO939 / Discounting!CO$24","v":0},{"$f":"CP939 / Discounting!CP$24","v":0},{"$f":"CQ939 / Discounting!CQ$24","v":0},{"$f":"CR939 / Discounting!CR$24","v":0},{"$f":"CS939 / Discounting!CS$24","v":0},{"$f":"CT939 / Discounting!CT$24","v":0},{"$f":"CU939 / Discounting!CU$24","v":0},{"$f":"CV939 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},49911819.992527544,null,{"$f":"J940 / Discounting!J$24","v":0},{"$f":"K940 / Discounting!K$24","v":0},{"$f":"L940 / Discounting!L$24","v":0},{"$f":"M940 / Discounting!M$24","v":0},{"$f":"N940 / Discounting!N$24","v":0},{"$f":"O940 / Discounting!O$24","v":0},{"$f":"P940 / Discounting!P$24","v":0},{"$f":"Q940 / Discounting!Q$24","v":0},{"$f":"R940 / Discounting!R$24","v":0},{"$f":"S940 / Discounting!S$24","v":0},{"$f":"T940 / Discounting!T$24","v":0},{"$f":"U940 / Discounting!U$24","v":0},{"$f":"V940 / Discounting!V$24","v":0},{"$f":"W940 / Discounting!W$24","v":0},{"$f":"X940 / Discounting!X$24","v":0},{"$f":"Y940 / Discounting!Y$24","v":0},{"$f":"Z940 / Discounting!Z$24","v":0},{"$f":"AA940 / Discounting!AA$24","v":0},{"$f":"AB940 / Discounting!AB$24","v":0},{"$f":"AC940 / Discounting!AC$24","v":0},{"$f":"AD940 / Discounting!AD$24","v":0},{"$f":"AE940 / Discounting!AE$24","v":0},{"$f":"AF940 / Discounting!AF$24","v":0},{"$f":"AG940 / Discounting!AG$24","v":0},{"$f":"AH940 / Discounting!AH$24","v":0},{"$f":"AI940 / Discounting!AI$24","v":0},{"$f":"AJ940 / Discounting!AJ$24","v":0},{"$f":"AK940 / Discounting!AK$24","v":0},{"$f":"AL940 / Discounting!AL$24","v":0},{"$f":"AM940 / Discounting!AM$24","v":0},{"$f":"AN940 / Discounting!AN$24","v":0},{"$f":"AO940 / Discounting!AO$24","v":0},{"$f":"AP940 / Discounting!AP$24","v":0},{"$f":"AQ940 / Discounting!AQ$24","v":0},{"$f":"AR940 / Discounting!AR$24","v":233525.55866348988},{"$f":"AS940 / Discounting!AS$24","v":5709979.4911202937},{"$f":"AT940 / Discounting!AT$24","v":5190972.0576936752},{"$f":"AU940 / Discounting!AU$24","v":4719138.244267581},{"$f":"AV940 / Discounting!AV$24","v":4479810.583963817},{"$f":"AW940 / Discounting!AW$24","v":4072612.8555012848},{"$f":"AX940 / Discounting!AX$24","v":3666343.170358032},{"$f":"AY940 / Discounting!AY$24","v":3341285.972328132},{"$f":"AZ940 / Discounting!AZ$24","v":2930426.4415993607},{"$f":"BA940 / Discounting!BA$24","v":2664060.4964081524},{"$f":"BB940 / Discounting!BB$24","v":2421905.6728403447},{"$f":"BC940 / Discounting!BC$24","v":2201761.3908953941},{"$f":"BD940 / Discounting!BD$24","v":2001627.0764294434},{"$f":"BE940 / Discounting!BE$24","v":1819683.9839011747},{"$f":"BF940 / Discounting!BF$24","v":1654278.6710411331},{"$f":"BG940 / Discounting!BG$24","v":1541023.7699428278},{"$f":"BH940 / Discounting!BH$24","v":564478.07340707863},{"$f":"BI940 / Discounting!BI$24","v":130290.52161330551},{"$f":"BJ940 / Discounting!BJ$24","v":127832.00587173314},{"$f":"BK940 / Discounting!BK$24","v":116223.4471335066},{"$f":"BL940 / Discounting!BL$24","v":324560.50754779112},{"$f":"BM940 / Discounting!BM$24","v":0},{"$f":"BN940 / Discounting!BN$24","v":0},{"$f":"BO940 / Discounting!BO$24","v":0},{"$f":"BP940 / Discounting!BP$24","v":0},{"$f":"BQ940 / Discounting!BQ$24","v":0},{"$f":"BR940 / Discounting!BR$24","v":0},{"$f":"BS940 / Discounting!BS$24","v":0},{"$f":"BT940 / Discounting!BT$24","v":0},{"$f":"BU940 / Discounting!BU$24","v":0},{"$f":"BV940 / Discounting!BV$24","v":0},{"$f":"BW940 / Discounting!BW$24","v":0},{"$f":"BX940 / Discounting!BX$24","v":0},{"$f":"BY940 / Discounting!BY$24","v":0},{"$f":"BZ940 / Discounting!BZ$24","v":0},{"$f":"CA940 / Discounting!CA$24","v":0},{"$f":"CB940 / Discounting!CB$24","v":0},{"$f":"CC940 / Discounting!CC$24","v":0},{"$f":"CD940 / Discounting!CD$24","v":0},{"$f":"CE940 / Discounting!CE$24","v":0},{"$f":"CF940 / Discounting!CF$24","v":0},{"$f":"CG940 / Discounting!CG$24","v":0},{"$f":"CH940 / Discounting!CH$24","v":0},{"$f":"CI940 / Discounting!CI$24","v":0},{"$f":"CJ940 / Discounting!CJ$24","v":0},{"$f":"CK940 / Discounting!CK$24","v":0},{"$f":"CL940 / Discounting!CL$24","v":0},{"$f":"CM940 / Discounting!CM$24","v":0},{"$f":"CN940 / Discounting!CN$24","v":0},{"$f":"CO940 / Discounting!CO$24","v":0},{"$f":"CP940 / Discounting!CP$24","v":0},{"$f":"CQ940 / Discounting!CQ$24","v":0},{"$f":"CR940 / Discounting!CR$24","v":0},{"$f":"CS940 / Discounting!CS$24","v":0},{"$f":"CT940 / Discounting!CT$24","v":0},{"$f":"CU940 / Discounting!CU$24","v":0},{"$f":"CV940 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},28511321.038614027,null,{"$f":"J941 / Discounting!J$24","v":0},{"$f":"K941 / Discounting!K$24","v":0},{"$f":"L941 / Discounting!L$24","v":0},{"$f":"M941 / Discounting!M$24","v":0},{"$f":"N941 / Discounting!N$24","v":0},{"$f":"O941 / Discounting!O$24","v":0},{"$f":"P941 / Discounting!P$24","v":0},{"$f":"Q941 / Discounting!Q$24","v":0},{"$f":"R941 / Discounting!R$24","v":0},{"$f":"S941 / Discounting!S$24","v":0},{"$f":"T941 / Discounting!T$24","v":0},{"$f":"U941 / Discounting!U$24","v":0},{"$f":"V941 / Discounting!V$24","v":0},{"$f":"W941 / Discounting!W$24","v":0},{"$f":"X941 / Discounting!X$24","v":0},{"$f":"Y941 / Discounting!Y$24","v":0},{"$f":"Z941 / Discounting!Z$24","v":0},{"$f":"AA941 / Discounting!AA$24","v":0},{"$f":"AB941 / Discounting!AB$24","v":0},{"$f":"AC941 / Discounting!AC$24","v":0},{"$f":"AD941 / Discounting!AD$24","v":0},{"$f":"AE941 / Discounting!AE$24","v":0},{"$f":"AF941 / Discounting!AF$24","v":0},{"$f":"AG941 / Discounting!AG$24","v":0},{"$f":"AH941 / Discounting!AH$24","v":0},{"$f":"AI941 / Discounting!AI$24","v":0},{"$f":"AJ941 / Discounting!AJ$24","v":0},{"$f":"AK941 / Discounting!AK$24","v":0},{"$f":"AL941 / Discounting!AL$24","v":0},{"$f":"AM941 / Discounting!AM$24","v":0},{"$f":"AN941 / Discounting!AN$24","v":0},{"$f":"AO941 / Discounting!AO$24","v":0},{"$f":"AP941 / Discounting!AP$24","v":0},{"$f":"AQ941 / Discounting!AQ$24","v":0},{"$f":"AR941 / Discounting!AR$24","v":0},{"$f":"AS941 / Discounting!AS$24","v":0},{"$f":"AT941 / Discounting!AT$24","v":2388089.8944523777},{"$f":"AU941 / Discounting!AU$24","v":2969630.8029804286},{"$f":"AV941 / Discounting!AV$24","v":2727648.1673367503},{"$f":"AW941 / Discounting!AW$24","v":2642849.6914045345},{"$f":"AX941 / Discounting!AX$24","v":2513183.8134706011},{"$f":"AY941 / Discounting!AY$24","v":2424940.2752684909},{"$f":"AZ941 / Discounting!AZ$24","v":2324308.4840098284},{"$f":"BA941 / Discounting!BA$24","v":2001532.9437003513},{"$f":"BB941 / Discounting!BB$24","v":1720221.776772283},{"$f":"BC941 / Discounting!BC$24","v":1473586.074446481},{"$f":"BD941 / Discounting!BD$24","v":1259571.976336553},{"$f":"BE941 / Discounting!BE$24","v":1145079.9263904707},{"$f":"BF941 / Discounting!BF$24","v":1040994.6686947598},{"$f":"BG941 / Discounting!BG$24","v":982200.92052351579},{"$f":"BH941 / Discounting!BH$24","v":364337.64287731773},{"$f":"BI941 / Discounting!BI$24","v":90456.34896498287},{"$f":"BJ941 / Discounting!BJ$24","v":87894.587732118525},{"$f":"BK941 / Discounting!BK$24","v":76465.893706963878},{"$f":"BL941 / Discounting!BL$24","v":278327.14954522031},{"$f":"BM941 / Discounting!BM$24","v":0},{"$f":"BN941 / Discounting!BN$24","v":0},{"$f":"BO941 / Discounting!BO$24","v":0},{"$f":"BP941 / Discounting!BP$24","v":0},{"$f":"BQ941 / Discounting!BQ$24","v":0},{"$f":"BR941 / Discounting!BR$24","v":0},{"$f":"BS941 / Discounting!BS$24","v":0},{"$f":"BT941 / Discounting!BT$24","v":0},{"$f":"BU941 / Discounting!BU$24","v":0},{"$f":"BV941 / Discounting!BV$24","v":0},{"$f":"BW941 / Discounting!BW$24","v":0},{"$f":"BX941 / Discounting!BX$24","v":0},{"$f":"BY941 / Discounting!BY$24","v":0},{"$f":"BZ941 / Discounting!BZ$24","v":0},{"$f":"CA941 / Discounting!CA$24","v":0},{"$f":"CB941 / Discounting!CB$24","v":0},{"$f":"CC941 / Discounting!CC$24","v":0},{"$f":"CD941 / Discounting!CD$24","v":0},{"$f":"CE941 / Discounting!CE$24","v":0},{"$f":"CF941 / Discounting!CF$24","v":0},{"$f":"CG941 / Discounting!CG$24","v":0},{"$f":"CH941 / Discounting!CH$24","v":0},{"$f":"CI941 / Discounting!CI$24","v":0},{"$f":"CJ941 / Discounting!CJ$24","v":0},{"$f":"CK941 / Discounting!CK$24","v":0},{"$f":"CL941 / Discounting!CL$24","v":0},{"$f":"CM941 / Discounting!CM$24","v":0},{"$f":"CN941 / Discounting!CN$24","v":0},{"$f":"CO941 / Discounting!CO$24","v":0},{"$f":"CP941 / Discounting!CP$24","v":0},{"$f":"CQ941 / Discounting!CQ$24","v":0},{"$f":"CR941 / Discounting!CR$24","v":0},{"$f":"CS941 / Discounting!CS$24","v":0},{"$f":"CT941 / Discounting!CT$24","v":0},{"$f":"CU941 / Discounting!CU$24","v":0},{"$f":"CV941 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},73688125.062718198,null,{"$f":"J942 / Discounting!J$24","v":0},{"$f":"K942 / Discounting!K$24","v":0},{"$f":"L942 / Discounting!L$24","v":0},{"$f":"M942 / Discounting!M$24","v":0},{"$f":"N942 / Discounting!N$24","v":0},{"$f":"O942 / Discounting!O$24","v":0},{"$f":"P942 / Discounting!P$24","v":0},{"$f":"Q942 / Discounting!Q$24","v":0},{"$f":"R942 / Discounting!R$24","v":0},{"$f":"S942 / Discounting!S$24","v":0},{"$f":"T942 / Discounting!T$24","v":0},{"$f":"U942 / Discounting!U$24","v":0},{"$f":"V942 / Discounting!V$24","v":0},{"$f":"W942 / Discounting!W$24","v":0},{"$f":"X942 / Discounting!X$24","v":0},{"$f":"Y942 / Discounting!Y$24","v":0},{"$f":"Z942 / Discounting!Z$24","v":0},{"$f":"AA942 / Discounting!AA$24","v":0},{"$f":"AB942 / Discounting!AB$24","v":0},{"$f":"AC942 / Discounting!AC$24","v":0},{"$f":"AD942 / Discounting!AD$24","v":13469529.51619288},{"$f":"AE942 / Discounting!AE$24","v":11451100.005742053},{"$f":"AF942 / Discounting!AF$24","v":9687386.8394696638},{"$f":"AG942 / Discounting!AG$24","v":8148450.8121891264},{"$f":"AH942 / Discounting!AH$24","v":6807750.8623957019},{"$f":"AI942 / Discounting!AI$24","v":5641765.4948279774},{"$f":"AJ942 / Discounting!AJ$24","v":4629655.9453865672},{"$f":"AK942 / Discounting!AK$24","v":3752966.5128000719},{"$f":"AL942 / Discounting!AL$24","v":2995357.981295126},{"$f":"AM942 / Discounting!AM$24","v":2342370.5038924739},{"$f":"AN942 / Discounting!AN$24","v":1781212.7127500549},{"$f":"AO942 / Discounting!AO$24","v":1300574.1764969537},{"$f":"AP942 / Discounting!AP$24","v":890458.63946245564},{"$f":"AQ942 / Discounting!AQ$24","v":542035.75830337056},{"$f":"AR942 / Discounting!AR$24","v":247509.30151373503},{"$f":"AS942 / Discounting!AS$24","v":0},{"$f":"AT942 / Discounting!AT$24","v":0},{"$f":"AU942 / Discounting!AU$24","v":0},{"$f":"AV942 / Discounting!AV$24","v":0},{"$f":"AW942 / Discounting!AW$24","v":0},{"$f":"AX942 / Discounting!AX$24","v":0},{"$f":"AY942 / Discounting!AY$24","v":0},{"$f":"AZ942 / Discounting!AZ$24","v":0},{"$f":"BA942 / Discounting!BA$24","v":0},{"$f":"BB942 / Discounting!BB$24","v":0},{"$f":"BC942 / Discounting!BC$24","v":0},{"$f":"BD942 / Discounting!BD$24","v":0},{"$f":"BE942 / Discounting!BE$24","v":0},{"$f":"BF942 / Discounting!BF$24","v":0},{"$f":"BG942 / Discounting!BG$24","v":0},{"$f":"BH942 / Discounting!BH$24","v":0},{"$f":"BI942 / Discounting!BI$24","v":0},{"$f":"BJ942 / Discounting!BJ$24","v":0},{"$f":"BK942 / Discounting!BK$24","v":0},{"$f":"BL942 / Discounting!BL$24","v":0},{"$f":"BM942 / Discounting!BM$24","v":0},{"$f":"BN942 / Discounting!BN$24","v":0},{"$f":"BO942 / Discounting!BO$24","v":0},{"$f":"BP942 / Discounting!BP$24","v":0},{"$f":"BQ942 / Discounting!BQ$24","v":0},{"$f":"BR942 / Discounting!BR$24","v":0},{"$f":"BS942 / Discounting!BS$24","v":0},{"$f":"BT942 / Discounting!BT$24","v":0},{"$f":"BU942 / Discounting!BU$24","v":0},{"$f":"BV942 / Discounting!BV$24","v":0},{"$f":"BW942 / Discounting!BW$24","v":0},{"$f":"BX942 / Discounting!BX$24","v":0},{"$f":"BY942 / Discounting!BY$24","v":0},{"$f":"BZ942 / Discounting!BZ$24","v":0},{"$f":"CA942 / Discounting!CA$24","v":0},{"$f":"CB942 / Discounting!CB$24","v":0},{"$f":"CC942 / Discounting!CC$24","v":0},{"$f":"CD942 / Discounting!CD$24","v":0},{"$f":"CE942 / Discounting!CE$24","v":0},{"$f":"CF942 / Discounting!CF$24","v":0},{"$f":"CG942 / Discounting!CG$24","v":0},{"$f":"CH942 / Discounting!CH$24","v":0},{"$f":"CI942 / Discounting!CI$24","v":0},{"$f":"CJ942 / Discounting!CJ$24","v":0},{"$f":"CK942 / Discounting!CK$24","v":0},{"$f":"CL942 / Discounting!CL$24","v":0},{"$f":"CM942 / Discounting!CM$24","v":0},{"$f":"CN942 / Discounting!CN$24","v":0},{"$f":"CO942 / Discounting!CO$24","v":0},{"$f":"CP942 / Discounting!CP$24","v":0},{"$f":"CQ942 / Discounting!CQ$24","v":0},{"$f":"CR942 / Discounting!CR$24","v":0},{"$f":"CS942 / Discounting!CS$24","v":0},{"$f":"CT942 / Discounting!CT$24","v":0},{"$f":"CU942 / Discounting!CU$24","v":0},{"$f":"CV942 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1090628190.1275039,null,{"$f":"SUM(J1004:J1015)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,133689.83957219243,119153.15469892375,106197.10757479834,94649.828498037707,710632.93695852906,633362.68891134497,564494.37514380109,503114.41634919879,448408.57072121103,41627142.054035515,66981484.442595415,60163205.216906719,54029899.52213221,48513115.192371793,43551237.890925668,39088806.272848085,35075896.047334008,31467565.96887647,29368341.226153404,38090107.167248808,36007319.015103027,36485086.00418745,50028802.424235925,49697151.59232828,53107612.168737397,50708144.498639531,46896494.925601311,32212690.702400964,27815738.421387993,23731441.041447923,20439318.584749658,24795421.10460731,23544564.834602077,22298332.488963302,21083478.493539713,19887264.179841973,18079200.632368442,16435520.681640502,15195084.155706624,5029575.1931237634,1066160.1610274327,1052168.5558832861,987461.36161219154,948347.67295176792,{"$f":"SUM(BM1004:BM1015)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC1004:CC1015)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J1018:CV1018)","v":-219578643.44923019},null,{"$f":"J945 / Discounting!J$24","v":-375000000},{"$f":"K945 / Discounting!K$24","v":-375000000},{"$f":"L945 / Discounting!L$24","v":-225000000},{"$f":"M945 / Discounting!M$24","v":-225000000},{"$f":"N945 / Discounting!N$24","v":-150000000},{"$f":"O945 / Discounting!O$24","v":-75000000},{"$f":"P945 / Discounting!P$24","v":-75000000},{"$f":"Q945 / Discounting!Q$24","v":0},{"$f":"R945 / Discounting!R$24","v":0},{"$f":"S945 / Discounting!S$24","v":0},{"$f":"T945 / Discounting!T$24","v":0},{"$f":"U945 / Discounting!U$24","v":0},{"$f":"V945 / Discounting!V$24","v":0},{"$f":"W945 / Discounting!W$24","v":0},{"$f":"X945 / Discounting!X$24","v":0},{"$f":"Y945 / Discounting!Y$24","v":0},{"$f":"Z945 / Discounting!Z$24","v":-115578838.62214029},{"$f":"AA945 / Discounting!AA$24","v":-430798241.24468738},{"$f":"AB945 / Discounting!AB$24","v":-508007716.17550635},{"$f":"AC945 / Discounting!AC$24","v":-592205852.78187799},{"$f":"AD945 / Discounting!AD$24","v":-123897395.33605391},{"$f":"AE945 / Discounting!AE$24","v":341526363.59677434},{"$f":"AF945 / Discounting!AF$24","v":310478512.36070395},{"$f":"AG945 / Discounting!AG$24","v":282253193.05518538},{"$f":"AH945 / Discounting!AH$24","v":256593811.86835033},{"$f":"AI945 / Discounting!AI$24","v":231061052.66738656},{"$f":"AJ945 / Discounting!AJ$24","v":210055502.42489687},{"$f":"AK945 / Discounting!AK$24","v":94251898.740152642},{"$f":"AL945 / Discounting!AL$24","v":85683544.309229672},{"$f":"AM945 / Discounting!AM$24","v":77894131.190208778},{"$f":"AN945 / Discounting!AN$24","v":69359688.77669099},{"$f":"AO945 / Discounting!AO$24","v":129106887.97255664},{"$f":"AP945 / Discounting!AP$24","v":118570854.98320226},{"$f":"AQ945 / Discounting!AQ$24","v":107791686.34836569},{"$f":"AR945 / Discounting!AR$24","v":97992442.13487789},{"$f":"AS945 / Discounting!AS$24","v":89084038.304434448},{"$f":"AT945 / Discounting!AT$24","v":80985489.367667675},{"$f":"AU945 / Discounting!AU$24","v":73623172.152425155},{"$f":"AV945 / Discounting!AV$24","v":33034715.522961423},{"$f":"AW945 / Discounting!AW$24","v":30031559.566328559},{"$f":"AX945 / Discounting!AX$24","v":26741162.564774007},{"$f":"AY945 / Discounting!AY$24","v":24437478.518612143},{"$f":"AZ945 / Discounting!AZ$24","v":45714197.460695758},{"$f":"BA945 / Discounting!BA$24","v":41558361.32790523},{"$f":"BB945 / Discounting!BB$24","v":37780328.479913846},{"$f":"BC945 / Discounting!BC$24","v":34345753.163558044},{"$f":"BD945 / Discounting!BD$24","v":31223411.966870945},{"$f":"BE945 / Discounting!BE$24","v":28384919.969882675},{"$f":"BF945 / Discounting!BF$24","v":25804472.69989334},{"$f":"BG945 / Discounting!BG$24","v":24034892.440418266},{"$f":"BH945 / Discounting!BH$24","v":8308613.9790196195},{"$f":"BI945 / Discounting!BI$24","v":1880267.301712278},{"$f":"BJ945 / Discounting!BJ$24","v":1843219.8454723528},{"$f":"BK945 / Discounting!BK$24","v":1675654.404974866},{"$f":"BL945 / Discounting!BL$24","v":-2201878.7550662546},{"$f":"BM945 / Discounting!BM$24","v":0},{"$f":"BN945 / Discounting!BN$24","v":0},{"$f":"BO945 / Discounting!BO$24","v":0},{"$f":"BP945 / Discounting!BP$24","v":0},{"$f":"BQ945 / Discounting!BQ$24","v":0},{"$f":"BR945 / Discounting!BR$24","v":0},{"$f":"BS945 / Discounting!BS$24","v":0},{"$f":"BT945 / Discounting!BT$24","v":0},{"$f":"BU945 / Discounting!BU$24","v":0},{"$f":"BV945 / Discounting!BV$24","v":0},{"$f":"BW945 / Discounting!BW$24","v":0},{"$f":"BX945 / Discounting!BX$24","v":0},{"$f":"BY945 / Discounting!BY$24","v":0},{"$f":"BZ945 / Discounting!BZ$24","v":0},{"$f":"CA945 / Discounting!CA$24","v":0},{"$f":"CB945 / Discounting!CB$24","v":0},{"$f":"CC945 / Discounting!CC$24","v":0},{"$f":"CD945 / Discounting!CD$24","v":0},{"$f":"CE945 / Discounting!CE$24","v":0},{"$f":"CF945 / Discounting!CF$24","v":0},{"$f":"CG945 / Discounting!CG$24","v":0},{"$f":"CH945 / Discounting!CH$24","v":0},{"$f":"CI945 / Discounting!CI$24","v":0},{"$f":"CJ945 / Discounting!CJ$24","v":0},{"$f":"CK945 / Discounting!CK$24","v":0},{"$f":"CL945 / Discounting!CL$24","v":0},{"$f":"CM945 / Discounting!CM$24","v":0},{"$f":"CN945 / Discounting!CN$24","v":0},{"$f":"CO945 / Discounting!CO$24","v":0},{"$f":"CP945 / Discounting!CP$24","v":0},{"$f":"CQ945 / Discounting!CQ$24","v":0},{"$f":"CR945 / Discounting!CR$24","v":0},{"$f":"CS945 / Discounting!CS$24","v":0},{"$f":"CT945 / Discounting!CT$24","v":0},{"$f":"CU945 / Discounting!CU$24","v":0},{"$f":"CV945 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H1016-H1015)/H1018","v":-4.631325019092384}]
[]
["Reconciliation (Real)"]
[]
[{"$nulls":4},"Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J1023:CV1023)","v":19278907146.478928},null,{"$f":"J172","v":-375000000},-375000000,-225000000,-225000000,-150000000,-75000000,-75000000,0,0,0,0,0,0,0,0,0,-204754962.92827758,-839503899.36344814,-1088959655.7874722,-1396390423.1637163,-321357934.97891903,974414573.55495608,974414573.55495608,974414573.55495608,974414573.55495608,965199359.27809501,965199359.27809501,476393421.48626542,476393421.48626542,476393421.48626542,466617302.7304287,955423240.52225828,{"$f":"AP172","v":965199359.27809501},965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,476393421.48626542,476393421.48626542,466617302.73042881,469061332.41938794,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,965199359.27809501,988910308.64955759,376041683.49376929,93609448.179148912,100941537.24602635,100941537.24602635,-145905461.33884758,0,0,0,0,0,0,0,0,0,{"$f":"BV172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4762197382.5833359,null,{"$f":"J802","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-1144481.4513010813,-62548529.517013744,-252951209.65073097,-327766367.16927755,-419974450.90307176,-504585186.48630047,161185318.52890933,174044354.88711989,186651253.2775228,199010957.5818392,201913100.46607268,213792862.38871408,78797906.465520382,90216362.754102707,94408323.622358084,16610554.432694674,161425027.34801483,{"$f":"AP802","v":148822221.27063441},5778820.4965016842,-28043911.578858256,389793998.07431042,360850741.24272722,350386583.20175481,354018571.13937891,377313933.28516471,394681998.03212333,418906207.57772303,441674373.76841223,418373205.24540031,395528922.37970227,372702236.37587303,350430715.01383638,350435150.49620652,350439499.00833392,363711947.57404029,148406854.42882246,40530471.454145759,43320894.904486671,41456796.528453395,165987822.70674962,0,0,0,0,0,0,0,0,0,{"$f":"BV802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2533789453.833252,null,{"$f":"J821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-143328474.04979432,-587652729.55441368,-762271759.05123055,-977473296.21460128,75257165.669214815,622123262.7628305,611552308.18060696,601237453.44062448,591175141.7640388,581361930.0563674,571794487.99669313,220305440.7299943,211219993.88834715,202370994.12688544,193755554.260261,527535052.63984126,{"$f":"AP821","v":519378506.77184367},511447511.5365746,503739612.92343229,0,0,0,-342164156.45428073,-342164156.45428067,-342164156.45428067,-342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,-171082078.22714034,0,0,0,0,0,0,0,0,0,{"$f":"BV821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1009289588.7502782,null,{"$f":"J874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP874","v":0},0,2300164.32580401,61865948.729066871,61866921.386002392,61867874.971233271,64603319.808264241,64604236.364618376,63975496.835361809,64133787.329195052,61872369.656606942,61873216.413002446,61874046.566331372,61874860.442144051,61875658.359607443,61876440.631630391,61877207.564986199,63405080.582251452,25547857.386962626,6486537.2173883179,7000553.5224850401,7001308.4934804346,21506702.163855556,0,0,0,0,0,0,0,0,0,{"$f":"BV874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Joint Venture Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},203652588.1667265,null,{"$f":"J784 + J856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP784 + AP856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,203652588.1667265,0,0,0,0,0,0,0,0,0,{"$f":"BV784 + BV856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},11177283309.478788,null,{"$f":"J943-J940","v":182849.16299921353},179263.8852933466,{"$f":"L943-L940","v":175748.9071503398},172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,1144481.4513010813,1122040.6385304718,1100039.8416965408,1078470.4330358244,1057323.9539566906,107970085.83816636,191105992.26321626,188817910.48722917,186525866.8368088,184228474.20907813,181924328.75565502,179612008.89268768,177290074.29075119,174957064.84381545,179614103.73702201,256251194.03747341,266463160.53440237,296998631.2356171,447973027.24501854,487203493.60771692,513539412.47471774,542481696.64936543,552944901.10510695,399935686.99290323,376639408.29076296,350123964.3172245,328185493.96675086,461652615.85307592,484952937.61969239,507796390.33206129,530622262.460078,552892985.90465117,552887768.15025806,552882652.70477474,561793280.49326587,202086971.67798427,46592439.507614851,50620088.819054633,52483432.224092543,41334680.184413984,0,0,0,0,0,0,0,0,0,{"$f":"BV943-BV940","v":0},0,0,0,0,0,0,{"$f":"CC943-CC940","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Reconciliation of Pre- and Post-Tax Cash Flows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4.76837158203125E-7,null,{"$f":"SUM(J1024:J1026) - J1027 + J1028 - J1023","v":0},{"$f":"SUM(K1024:K1026) - K1027 + K1028 - K1023","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA1024:AA1026) - AA1027 + AA1028 - AA1023","v":0},0,0,0,0,0,0,0,0,0,4.76837158203125E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW1024:BW1026) - BW1027 + BW1028 - BW1023","v":0},0,0,0,0,0,{"$f":"SUM(CC1024:CC1026) - CC1027 + CC1028 - CC1023","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Pre- and Post-Tax Cash Flows match",{"$f":"H1029","v":4.76837158203125E-7}]
[]
["Contribution to GDP"]
[]
[{"$nulls":4},"Output",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J1035:CV1035)","v":38999957488.973236},null,{"$f":"J161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,643886560.51333165,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,{"$f":"AP161","v":1287773121.0266633},1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,1287773121.0266633,499211104.93906689,127859828.4369,127859828.4369,127859828.4369,127859828.4369,0,0,0,0,0,0,0,0,0,{"$f":"BV161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},19721050342.494305,null,{"$f":"J170","v":375000000},375000000,225000000,225000000,150000000,75000000,75000000,0,0,0,0,0,0,0,0,0,204754962.92827758,839503899.36344814,1088959655.7874722,1396390423.1637163,965244495.49225068,313358547.47170722,313358547.47170722,313358547.47170722,313358547.47170722,322573761.74856836,322573761.74856836,811379699.54039788,811379699.54039788,811379699.54039788,821155818.29623461,332349880.50440496,{"$f":"AP170","v":322573761.74856836},322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,811379699.54039788,811379699.54039788,821155818.29623449,818711788.60727537,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,298862812.37710577,123169421.44529761,34250380.257751092,26918291.190873649,26918291.190873649,273765289.7757476,0,0,0,0,0,0,0,0,0,{"$f":"BV170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capex Sourced Locally",{"$f":"Inputs!C197","v":0.05},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},565944929.42898369,null,{"$f":"SUM(J163:J166) * $F$1037","v":18750000},18750000,11250000,11250000,7500000,3750000,3750000,0,0,0,0,0,0,0,0,0,10237748.146413879,41975194.968172409,54447982.789373614,69819521.158185825,41509840.759898253,2163159.3441567901,2163159.3441567901,2163159.3441567901,2163159.3441567901,2163159.3441567901,2163159.3441567901,26603456.233748272,26603456.233748272,26603456.233748272,27092262.1715401,2651965.28194862,{"$f":"SUM(AP163:AP166) * $F$1037","v":2163159.3441567901},2163159.3441567901,2163159.3441567901,2163159.3441567901,2163159.3441567901,2163159.3441567901,26603456.233748272,26603456.233748272,27092262.1715401,26970060.687092144,2163159.3441567901,2163159.3441567901,2163159.3441567901,2163159.3441567901,2163159.3441567901,2163159.3441567901,2163159.3441567901,977611.87558365916,855410.39113570179,488805.93779182958,122201.48444795739,122201.48444795739,12464551.413691655,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV163:BV166) * $F$1037","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Opex Sourced Locally",{"$f":"Inputs!C198","v":0.3},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2449512678.0599999,null,{"$f":"(J167 + J168) * $F$1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40514304.088285714,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,{"$f":"(AP167 + AP168) * $F$1038","v":81028608.176571429},81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,81028608.176571429,30768589.859143056,7100036.7480000006,7100036.7480000006,7100036.7480000006,7100036.7480000006,0,0,0,0,0,0,0,0,0,{"$f":"(BV167 + BV168) * $F$1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Local Inputs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3015457607.4889841,null,{"$f":"SUM(J1037:J1038)","v":18750000},{"$f":"SUM(K1037:K1038)","v":18750000},11250000,11250000,7500000,3750000,3750000,0,0,0,0,0,0,0,0,0,10237748.146413879,41975194.968172409,54447982.789373614,69819521.158185825,82024144.84818396,83191767.520728216,83191767.520728216,83191767.520728216,83191767.520728216,83191767.520728216,83191767.520728216,107632064.4103197,107632064.4103197,107632064.4103197,108120870.34811153,83680573.458520055,83191767.520728216,83191767.520728216,83191767.520728216,83191767.520728216,83191767.520728216,83191767.520728216,107632064.4103197,107632064.4103197,108120870.34811153,107998668.86366357,83191767.520728216,83191767.520728216,83191767.520728216,83191767.520728216,83191767.520728216,83191767.520728216,83191767.520728216,82006220.052155092,31624000.250278756,7588842.6857918305,7222238.2324479576,7222238.2324479576,19564588.161691654,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW1037:BW1038)","v":0},0,0,0,0,0,{"$f":"SUM(CC1037:CC1038)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Imported Inputs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},16705592735.005325,null,{"$f":"J1036 - J1039","v":356250000},{"$f":"K1036 - K1039","v":356250000},213750000,213750000,142500000,71250000,71250000,0,0,0,0,0,0,0,0,0,194517214.78186369,797528704.39527571,1034511672.9980986,1326570902.0055306,883220350.64406669,230166779.95097899,230166779.95097899,230166779.95097899,230166779.95097899,239381994.22784013,239381994.22784013,703747635.1300782,703747635.1300782,703747635.1300782,713034947.9481231,248669307.04588491,239381994.22784013,239381994.22784013,239381994.22784013,239381994.22784013,239381994.22784013,239381994.22784013,703747635.1300782,703747635.1300782,713034947.94812298,710713119.74361181,239381994.22784013,239381994.22784013,239381994.22784013,239381994.22784013,239381994.22784013,239381994.22784013,239381994.22784013,216856592.3249507,91545421.195018858,26661537.571959261,19696052.958425693,19696052.958425693,254200701.61405593,0,0,0,0,0,0,0,0,0,0,{"$f":"BW1036 - BW1039","v":0},0,0,0,0,0,{"$f":"CC1036 - CC1039","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Value Added",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},27438167911.456573,null,{"$f":"MAX(J1035 - J1040, 0)","v":0},{"$f":"MAX(K1035 - K1040, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1057606341.0756843,1057606341.0756843,1057606341.0756843,1057606341.0756843,1048391126.7988231,1048391126.7988231,584025485.89658511,584025485.89658511,584025485.89658511,574738173.07854021,1039103813.9807785,1048391126.7988231,1048391126.7988231,1048391126.7988231,1048391126.7988231,1048391126.7988231,1048391126.7988231,584025485.89658511,584025485.89658511,574738173.07854033,577060001.28305149,1048391126.7988231,1048391126.7988231,1048391126.7988231,1048391126.7988231,1048391126.7988231,1048391126.7988231,1048391126.7988231,1070916528.7017126,407665683.744048,101198290.86494075,108163775.47847432,108163775.47847432,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW1035 - BW1040, 0)","v":0},0,0,0,0,0,{"$f":"MAX(CC1035 - CC1040, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Error Checks"]
[]
[{"$nulls":4},"Production matches Reserves",{"$f":"F22","v":7.4505805969238281E-9}]
[{"$nulls":4},"Daily Production matches Annual Production",{"$f":"F23","v":0}]
[{"$nulls":4},"Gas allocation matches production",{"$f":"F38","v":0}]
[{"$nulls":4},"Tariffs and Tollings Fees are either netted or costed",{"$f":"F136","v":0}]
[{"$nulls":4},"Repeated Recoverable Cost entries match",{"$f":"F279","v":0}]
[{"$nulls":4},"Repeated APT Cost entries match",{"$f":"F536","v":0}]
[{"$nulls":4},"Depreciated and Undepreciated Capex matches Total Capex",{"$f":"H451","v":0}]
[{"$nulls":4},"Repeated CIT Income and Cost entries match",{"$f":"SUM(F679:F680)","v":0}]
[{"$nulls":4},"Cumulatives match Sum of Annual Totals",{"$f":"F908","v":-2.7823448181152344E-4}]
[{"$nulls":4},"Government Revenue entries match",{"$f":"F926","v":0}]
[{"$nulls":4},"Pre- and Post-Tax Cash Flows match",{"$f":"F1031","v":4.76837158203125E-7}]
[]
[{"$nulls":4},"All Error Checks",{"$f":"SUM(F1045:F1055)","v":-2.7775019407272339E-4}]

{"sheet":"Block 2 (wellhead)","index":9,"n_rows":873,"n_cols":100,"rows_kept":873,"cut":false,"hidden":true,"merged":[]}
["Block 2 (wellhead calculation)"]
[]
[{"$nulls":9},{"$f":"J4 - Inputs!$C$3","v":-10},{"$f":"K4 - Inputs!$C$3","v":-9},{"$f":"L4 - Inputs!$C$3","v":-8},{"$f":"M4 - Inputs!$C$3","v":-7},{"$f":"N4 - Inputs!$C$3","v":-6},{"$f":"O4 - Inputs!$C$3","v":-5},{"$f":"P4 - Inputs!$C$3","v":-4},{"$f":"Q4 - Inputs!$C$3","v":-3},{"$f":"R4 - Inputs!$C$3","v":-2},{"$f":"S4 - Inputs!$C$3","v":-1},{"$f":"T4 - Inputs!$C$3","v":0},{"$f":"U4 - Inputs!$C$3","v":1},{"$f":"V4 - Inputs!$C$3","v":2},{"$f":"W4 - Inputs!$C$3","v":3},{"$f":"X4 - Inputs!$C$3","v":4},{"$f":"Y4 - Inputs!$C$3","v":5},{"$f":"Z4 - Inputs!$C$3","v":6},{"$f":"AA4 - Inputs!$C$3","v":7},{"$f":"AB4 - Inputs!$C$3","v":8},{"$f":"AC4 - Inputs!$C$3","v":9},{"$f":"AD4 - Inputs!$C$3","v":10},{"$f":"AE4 - Inputs!$C$3","v":11},{"$f":"AF4 - Inputs!$C$3","v":12},{"$f":"AG4 - Inputs!$C$3","v":13},{"$f":"AH4 - Inputs!$C$3","v":14},{"$f":"AI4 - Inputs!$C$3","v":15},{"$f":"AJ4 - Inputs!$C$3","v":16},{"$f":"AK4 - Inputs!$C$3","v":17},{"$f":"AL4 - Inputs!$C$3","v":18},{"$f":"AM4 - Inputs!$C$3","v":19},{"$f":"AN4 - Inputs!$C$3","v":20},{"$f":"AO4 - Inputs!$C$3","v":21},{"$f":"AP4 - Inputs!$C$3","v":22},{"$f":"AQ4 - Inputs!$C$3","v":23},{"$f":"AR4 - Inputs!$C$3","v":24},{"$f":"AS4 - Inputs!$C$3","v":25},{"$f":"AT4 - Inputs!$C$3","v":26},{"$f":"AU4 - Inputs!$C$3","v":27},{"$f":"AV4 - Inputs!$C$3","v":28},{"$f":"AW4 - Inputs!$C$3","v":29},{"$f":"AX4 - Inputs!$C$3","v":30},{"$f":"AY4 - Inputs!$C$3","v":31},{"$f":"AZ4 - Inputs!$C$3","v":32},{"$f":"BA4 - Inputs!$C$3","v":33},{"$f":"BB4 - Inputs!$C$3","v":34},{"$f":"BC4 - Inputs!$C$3","v":35},{"$f":"BD4 - Inputs!$C$3","v":36},{"$f":"BE4 - Inputs!$C$3","v":37},{"$f":"BF4 - Inputs!$C$3","v":38},{"$f":"BG4 - Inputs!$C$3","v":39},{"$f":"BH4 - Inputs!$C$3","v":40},{"$f":"BI4 - Inputs!$C$3","v":41},{"$f":"BJ4 - Inputs!$C$3","v":42},{"$f":"BK4 - Inputs!$C$3","v":43},{"$f":"BL4 - Inputs!$C$3","v":44},{"$f":"BM4 - Inputs!$C$3","v":45},{"$f":"BN4 - Inputs!$C$3","v":46},{"$f":"BO4 - Inputs!$C$3","v":47},{"$f":"BP4 - Inputs!$C$3","v":48},{"$f":"BQ4 - Inputs!$C$3","v":49},{"$f":"BR4 - Inputs!$C$3","v":50},{"$f":"BS4 - Inputs!$C$3","v":51},{"$f":"BT4 - Inputs!$C$3","v":52},{"$f":"BU4 - Inputs!$C$3","v":53},{"$f":"BV4 - Inputs!$C$3","v":54},{"$f":"BW4 - Inputs!$C$3","v":55},{"$f":"BX4 - Inputs!$C$3","v":56},{"$f":"BY4 - Inputs!$C$3","v":57},{"$f":"BZ4 - Inputs!$C$3","v":58},{"$f":"CA4 - Inputs!$C$3","v":59},{"$f":"CB4 - Inputs!$C$3","v":60},{"$f":"CC4 - Inputs!$C$3","v":61},{"$f":"CD4 - Inputs!$C$3","v":62},{"$f":"CE4 - Inputs!$C$3","v":63},{"$f":"CF4 - Inputs!$C$3","v":64},{"$f":"CG4 - Inputs!$C$3","v":65},{"$f":"CH4 - Inputs!$C$3","v":66},{"$f":"CI4 - Inputs!$C$3","v":67},{"$f":"CJ4 - Inputs!$C$3","v":68},{"$f":"CK4 - Inputs!$C$3","v":69},{"$f":"CL4 - Inputs!$C$3","v":70},{"$f":"CM4 - Inputs!$C$3","v":71},{"$f":"CN4 - Inputs!$C$3","v":72},{"$f":"CO4 - Inputs!$C$3","v":73},{"$f":"CP4 - Inputs!$C$3","v":74},{"$f":"CQ4 - Inputs!$C$3","v":75},{"$f":"CR4 - Inputs!$C$3","v":76},{"$f":"CS4 - Inputs!$C$3","v":77},{"$f":"CT4 - Inputs!$C$3","v":78},{"$f":"CU4 - Inputs!$C$3","v":79},{"$f":"CV4 - Inputs!$C$3","v":80}]
[{"$nulls":5},"Constant","Unit","Total",null,2010,{"$f":"J4 + 1","v":2011},{"$f":"K4 + 1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BW4 + 1","v":2076},2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[{"$nulls":4},"Block is part of proposed offshore project",{"$f":"Inputs!D17","v":1}]
[]
["Production"]
[]
[{"$nulls":4},"Offshore production start",{"$f":"Inputs!C50","v":2030}]
[]
[{"$nulls":4},"Reserves",{"$f":"Inputs!D9","v":13148216.200000001},"mmcf"]
[{"$nulls":4},"Annual offshore production",null,"mmcf",{"$f":"SUM(J13:CV13)","v":13148216.199999994},null,{"$f":"'Demand & production'!J240","v":0},{"$f":"'Demand & production'!K240","v":0},{"$f":"'Demand & production'!L240","v":0},{"$f":"'Demand & production'!M240","v":0},{"$f":"'Demand & production'!N240","v":0},{"$f":"'Demand & production'!O240","v":0},{"$f":"'Demand & production'!P240","v":0},{"$f":"'Demand & production'!Q240","v":0},{"$f":"'Demand & production'!R240","v":0},{"$f":"'Demand & production'!S240","v":0},{"$f":"'Demand & production'!T240","v":0},{"$f":"'Demand & production'!U240","v":0},{"$f":"'Demand & production'!V240","v":0},{"$f":"'Demand & production'!W240","v":0},{"$f":"'Demand & production'!X240","v":0},{"$f":"'Demand & production'!Y240","v":0},{"$f":"'Demand & production'!Z240","v":0},{"$f":"'Demand & production'!AA240","v":0},{"$f":"'Demand & production'!AB240","v":0},{"$f":"'Demand & production'!AC240","v":0},{"$f":"'Demand & production'!AD240","v":217468.08420979985},{"$f":"'Demand & production'!AE240","v":434936.16841959971},{"$f":"'Demand & production'!AF240","v":434936.16841959971},{"$f":"'Demand & production'!AG240","v":434936.16841959971},{"$f":"'Demand & production'!AH240","v":434936.16841959971},{"$f":"'Demand & production'!AI240","v":434936.16841959971},{"$f":"'Demand & production'!AJ240","v":434936.16841959971},{"$f":"'Demand & production'!AK240","v":434936.16841959971},{"$f":"'Demand & production'!AL240","v":434936.16841959971},{"$f":"'Demand & production'!AM240","v":434936.16841959971},{"$f":"'Demand & production'!AN240","v":434936.16841959971},{"$f":"'Demand & production'!AO240","v":434936.16841959971},{"$f":"'Demand & production'!AP240","v":434936.16841959971},{"$f":"'Demand & production'!AQ240","v":434936.16841959971},{"$f":"'Demand & production'!AR240","v":434936.16841959971},{"$f":"'Demand & production'!AS240","v":434936.16841959971},{"$f":"'Demand & production'!AT240","v":434936.16841959971},{"$f":"'Demand & production'!AU240","v":434936.16841959971},{"$f":"'Demand & production'!AV240","v":434936.16841959971},{"$f":"'Demand & production'!AW240","v":434936.16841959971},{"$f":"'Demand & production'!AX240","v":434936.16841959971},{"$f":"'Demand & production'!AY240","v":434936.16841959971},{"$f":"'Demand & production'!AZ240","v":434936.16841959971},{"$f":"'Demand & production'!BA240","v":434936.16841959971},{"$f":"'Demand & production'!BB240","v":434936.16841959971},{"$f":"'Demand & production'!BC240","v":434936.16841959971},{"$f":"'Demand & production'!BD240","v":434936.16841959971},{"$f":"'Demand & production'!BE240","v":434936.16841959971},{"$f":"'Demand & production'!BF240","v":434936.16841959971},{"$f":"'Demand & production'!BG240","v":434936.16841959971},{"$f":"'Demand & production'!BH240","v":165156.14524499764},{"$f":"'Demand & production'!BI240","v":38110.771594202903},{"$f":"'Demand & production'!BJ240","v":38110.771594202903},{"$f":"'Demand & production'!BK240","v":38110.771594202903},{"$f":"'Demand & production'!BL240","v":38110.771594202903},{"$f":"'Demand & production'!BM240","v":0},{"$f":"'Demand & production'!BN240","v":0},{"$f":"'Demand & production'!BO240","v":0},{"$f":"'Demand & production'!BP240","v":0},{"$f":"'Demand & production'!BQ240","v":0},{"$f":"'Demand & production'!BR240","v":0},{"$f":"'Demand & production'!BS240","v":0},{"$f":"'Demand & production'!BT240","v":0},{"$f":"'Demand & production'!BU240","v":0},{"$f":"'Demand & production'!BV240","v":0},{"$f":"'Demand & production'!BW240","v":0},{"$f":"'Demand & production'!BX240","v":0},{"$f":"'Demand & production'!BY240","v":0},{"$f":"'Demand & production'!BZ240","v":0},{"$f":"'Demand & production'!CA240","v":0},{"$f":"'Demand & production'!CB240","v":0},{"$f":"'Demand & production'!CC240","v":0},{"$f":"'Demand & production'!CD240","v":0},{"$f":"'Demand & production'!CE240","v":0},{"$f":"'Demand & production'!CF240","v":0},{"$f":"'Demand & production'!CG240","v":0},{"$f":"'Demand & production'!CH240","v":0},{"$f":"'Demand & production'!CI240","v":0},{"$f":"'Demand & production'!CJ240","v":0},{"$f":"'Demand & production'!CK240","v":0},{"$f":"'Demand & production'!CL240","v":0},{"$f":"'Demand & production'!CM240","v":0},{"$f":"'Demand & production'!CN240","v":0},{"$f":"'Demand & production'!CO240","v":0},{"$f":"'Demand & production'!CP240","v":0},{"$f":"'Demand & production'!CQ240","v":0},{"$f":"'Demand & production'!CR240","v":0},{"$f":"'Demand & production'!CS240","v":0},{"$f":"'Demand & production'!CT240","v":0},{"$f":"'Demand & production'!CU240","v":0},{"$f":"'Demand & production'!CV240","v":0}]
[{"$nulls":4},"Daily offshore production",null,"mmcf",{"$f":"SUM(J14:CV14)","v":36022.510136986304},null,{"$f":"IFERROR(J13 / 365, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,595.80297043780786,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,452.48258971232229,104.41307286082987,104.41307286082987,104.41307286082987,104.41307286082987,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BV13 / 365, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Unused reserves",null,"mmcf",{"$f":"F12 - H13","v":0}]
[]
["Pricing"]
[]
[{"$nulls":4},"Price at the wellhead",{"$f":"Inputs!D365","v":3277.8449999999998},"$ / mmcf",null,null,{"$f":"$F20","v":3277.8449999999998},{"$f":"$F20","v":3277.8449999999998},3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,{"$f":"$F20","v":3277.8449999999998},3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998,3277.8449999999998]
[]
["Project pre-tax cash flow (real)"]
[]
[]
[null,null,"Revenues",null,null,"Cash flow active"]
[{"$nulls":4},"Revenues from hypothetical sale at wellhead",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J26:CV26)","v":43097814730.089012},null,{"$f":"J13 * J20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,712826672.48667133,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,{"$f":"AP13 * AP20","v":1425653344.9733427},1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,541356244.91058922,124921202.1162,124921202.1162,124921202.1162,124921202.1162,0,0,0,0,0,0,0,0,0,{"$f":"BV13 * BV20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,null,"Exploration capital expenditure"]
[{"$nulls":4},"Total exploration capital expenditure",{"$f":"Inputs!C155 * 10^6","v":1500000000},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual exploration capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J31:CV31)","v":1500000000},null,{"$f":"$F$30 * Inputs!D155","v":375000000},{"$f":"$F$30 * Inputs!E155","v":375000000},{"$f":"$F$30 * Inputs!F155","v":225000000},{"$f":"$F$30 * Inputs!G155","v":225000000},{"$f":"$F$30 * Inputs!H155","v":150000000},{"$f":"$F$30 * Inputs!I155","v":75000000},{"$f":"$F$30 * Inputs!J155","v":75000000},{"$f":"$F$30 * Inputs!K155","v":0},{"$f":"$F$30 * Inputs!L155","v":0},{"$f":"$F$30 * Inputs!M155","v":0},{"$f":"$F$30 * Inputs!N155","v":0},{"$f":"$F$30 * Inputs!O155","v":0},{"$f":"$F$30 * Inputs!P155","v":0},{"$f":"$F$30 * Inputs!Q155","v":0},{"$f":"$F$30 * Inputs!R155","v":0},{"$f":"$F$30 * Inputs!S155","v":0},{"$f":"$F$30 * Inputs!T155","v":0},{"$f":"$F$30 * Inputs!U155","v":0},{"$f":"$F$30 * Inputs!V155","v":0},{"$f":"$F$30 * Inputs!W155","v":0},{"$f":"$F$30 * Inputs!X155","v":0},{"$f":"$F$30 * Inputs!Y155","v":0},{"$f":"$F$30 * Inputs!Z155","v":0},{"$f":"$F$30 * Inputs!AA155","v":0},{"$f":"$F$30 * Inputs!AB155","v":0},{"$f":"$F$30 * Inputs!AC155","v":0},{"$f":"$F$30 * Inputs!AD155","v":0},{"$f":"$F$30 * Inputs!AE155","v":0},{"$f":"$F$30 * Inputs!AF155","v":0},{"$f":"$F$30 * Inputs!AG155","v":0},{"$f":"$F$30 * Inputs!AH155","v":0},{"$f":"$F$30 * Inputs!AI155","v":0},{"$f":"$F$30 * Inputs!AJ155","v":0},{"$f":"$F$30 * Inputs!AK155","v":0},{"$f":"$F$30 * Inputs!AL155","v":0},{"$f":"$F$30 * Inputs!AM155","v":0},{"$f":"$F$30 * Inputs!AN155","v":0},{"$f":"$F$30 * Inputs!AO155","v":0},{"$f":"$F$30 * Inputs!AP155","v":0},{"$f":"$F$30 * Inputs!AQ155","v":0},{"$f":"$F$30 * Inputs!AR155","v":0},{"$f":"$F$30 * Inputs!AS155","v":0},{"$f":"$F$30 * Inputs!AT155","v":0},{"$f":"$F$30 * Inputs!AU155","v":0},{"$f":"$F$30 * Inputs!AV155","v":0},{"$f":"$F$30 * Inputs!AW155","v":0},{"$f":"$F$30 * Inputs!AX155","v":0},{"$f":"$F$30 * Inputs!AY155","v":0},{"$f":"$F$30 * Inputs!AZ155","v":0},{"$f":"$F$30 * Inputs!BA155","v":0},{"$f":"$F$30 * Inputs!BB155","v":0},{"$f":"$F$30 * Inputs!BC155","v":0},{"$f":"$F$30 * Inputs!BD155","v":0},{"$f":"$F$30 * Inputs!BE155","v":0},{"$f":"$F$30 * Inputs!BF155","v":0},{"$f":"$F$30 * Inputs!BG155","v":0},{"$f":"$F$30 * Inputs!BH155","v":0},{"$f":"$F$30 * Inputs!BI155","v":0},{"$f":"$F$30 * Inputs!BJ155","v":0},{"$f":"$F$30 * Inputs!BK155","v":0},{"$f":"$F$30 * Inputs!BL155","v":0},{"$f":"$F$30 * Inputs!BM155","v":0},{"$f":"$F$30 * Inputs!BN155","v":0},{"$f":"$F$30 * Inputs!BO155","v":0},{"$f":"$F$30 * Inputs!BP155","v":0},{"$f":"$F$30 * Inputs!BQ155","v":0},{"$f":"$F$30 * Inputs!BR155","v":0},{"$f":"$F$30 * Inputs!BS155","v":0},{"$f":"$F$30 * Inputs!BT155","v":0},{"$f":"$F$30 * Inputs!BU155","v":0},{"$f":"$F$30 * Inputs!BV155","v":0},{"$f":"$F$30 * Inputs!BW155","v":0},{"$f":"$F$30 * Inputs!BX155","v":0},{"$f":"$F$30 * Inputs!BY155","v":0},{"$f":"$F$30 * Inputs!BZ155","v":0},{"$f":"$F$30 * Inputs!CA155","v":0},{"$f":"$F$30 * Inputs!CB155","v":0},{"$f":"$F$30 * Inputs!CC155","v":0},{"$f":"$F$30 * Inputs!CD155","v":0},{"$f":"$F$30 * Inputs!CE155","v":0},{"$f":"$F$30 * Inputs!CF155","v":0},{"$f":"$F$30 * Inputs!CG155","v":0},{"$f":"$F$30 * Inputs!CH155","v":0},{"$f":"$F$30 * Inputs!CI155","v":0},{"$f":"$F$30 * Inputs!CJ155","v":0},{"$f":"$F$30 * Inputs!CK155","v":0},{"$f":"$F$30 * Inputs!CL155","v":0},{"$f":"$F$30 * Inputs!CM155","v":0},{"$f":"$F$30 * Inputs!CN155","v":0},{"$f":"$F$30 * Inputs!CO155","v":0},{"$f":"$F$30 * Inputs!CP155","v":0}]
[]
[null,null,null,"Facility capital expenditure"]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!$C$160","v":180.33586465867984},{"$f":"Inputs!$C$3 & \" US$ / mmcf\"","v":"2020 US$ / mmcf"}]
[{"$nulls":4},"Total development capital expenditure",{"$f":"F34 * Inputs!$D$9","v":2371094937.1462617},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J36:CV36)","v":2371094937.1462617},null,{"$f":"$F$35 * Inputs!D160","v":0},{"$f":"$F$35 * Inputs!E160","v":0},{"$f":"$F$35 * Inputs!F160","v":0},{"$f":"$F$35 * Inputs!G160","v":0},{"$f":"$F$35 * Inputs!H160","v":0},{"$f":"$F$35 * Inputs!I160","v":0},{"$f":"$F$35 * Inputs!J160","v":0},{"$f":"$F$35 * Inputs!K160","v":0},{"$f":"$F$35 * Inputs!L160","v":0},{"$f":"$F$35 * Inputs!M160","v":0},{"$f":"$F$35 * Inputs!N160","v":0},{"$f":"$F$35 * Inputs!O160","v":0},{"$f":"$F$35 * Inputs!P160","v":0},{"$f":"$F$35 * Inputs!Q160","v":0},{"$f":"$F$35 * Inputs!R160","v":0},{"$f":"$F$35 * Inputs!S160","v":0},{"$f":"$F$35 * Inputs!T160","v":204754962.92827758},{"$f":"$F$35 * Inputs!U160","v":350697961.57161856},{"$f":"$F$35 * Inputs!V160","v":600153717.99564254},{"$f":"$F$35 * Inputs!W160","v":907584485.37188685},{"$f":"$F$35 * Inputs!X160","v":307903809.27883631},{"$f":"$F$35 * Inputs!Y160","v":0},{"$f":"$F$35 * Inputs!Z160","v":0},{"$f":"$F$35 * Inputs!AA160","v":0},{"$f":"$F$35 * Inputs!AB160","v":0},{"$f":"$F$35 * Inputs!AC160","v":0},{"$f":"$F$35 * Inputs!AD160","v":0},{"$f":"$F$35 * Inputs!AE160","v":0},{"$f":"$F$35 * Inputs!AF160","v":0},{"$f":"$F$35 * Inputs!AG160","v":0},{"$f":"$F$35 * Inputs!AH160","v":0},{"$f":"$F$35 * Inputs!AI160","v":0},{"$f":"$F$35 * Inputs!AJ160","v":0},{"$f":"$F$35 * Inputs!AK160","v":0},{"$f":"$F$35 * Inputs!AL160","v":0},{"$f":"$F$35 * Inputs!AM160","v":0},{"$f":"$F$35 * Inputs!AN160","v":0},{"$f":"$F$35 * Inputs!AO160","v":0},{"$f":"$F$35 * Inputs!AP160","v":0},{"$f":"$F$35 * Inputs!AQ160","v":0},{"$f":"$F$35 * Inputs!AR160","v":0},{"$f":"$F$35 * Inputs!AS160","v":0},{"$f":"$F$35 * Inputs!AT160","v":0},{"$f":"$F$35 * Inputs!AU160","v":0},{"$f":"$F$35 * Inputs!AV160","v":0},{"$f":"$F$35 * Inputs!AW160","v":0},{"$f":"$F$35 * Inputs!AX160","v":0},{"$f":"$F$35 * Inputs!AY160","v":0},{"$f":"$F$35 * Inputs!AZ160","v":0},{"$f":"$F$35 * Inputs!BA160","v":0},{"$f":"$F$35 * Inputs!BB160","v":0},{"$f":"$F$35 * Inputs!BC160","v":0},{"$f":"$F$35 * Inputs!BD160","v":0},{"$f":"$F$35 * Inputs!BE160","v":0},{"$f":"$F$35 * Inputs!BF160","v":0},{"$f":"$F$35 * Inputs!BG160","v":0},{"$f":"$F$35 * Inputs!BH160","v":0},{"$f":"$F$35 * Inputs!BI160","v":0},{"$f":"$F$35 * Inputs!BJ160","v":0},{"$f":"$F$35 * Inputs!BK160","v":0},{"$f":"$F$35 * Inputs!BL160","v":0},{"$f":"$F$35 * Inputs!BM160","v":0},{"$f":"$F$35 * Inputs!BN160","v":0},{"$f":"$F$35 * Inputs!BO160","v":0},{"$f":"$F$35 * Inputs!BP160","v":0},{"$f":"$F$35 * Inputs!BQ160","v":0},{"$f":"$F$35 * Inputs!BR160","v":0},{"$f":"$F$35 * Inputs!BS160","v":0},{"$f":"$F$35 * Inputs!BT160","v":0},{"$f":"$F$35 * Inputs!BU160","v":0},{"$f":"$F$35 * Inputs!BV160","v":0},{"$f":"$F$35 * Inputs!BW160","v":0},{"$f":"$F$35 * Inputs!BX160","v":0},{"$f":"$F$35 * Inputs!BY160","v":0},{"$f":"$F$35 * Inputs!BZ160","v":0},{"$f":"$F$35 * Inputs!CA160","v":0},{"$f":"$F$35 * Inputs!CB160","v":0},{"$f":"$F$35 * Inputs!CC160","v":0},{"$f":"$F$35 * Inputs!CD160","v":0},{"$f":"$F$35 * Inputs!CE160","v":0},{"$f":"$F$35 * Inputs!CF160","v":0},{"$f":"$F$35 * Inputs!CG160","v":0},{"$f":"$F$35 * Inputs!CH160","v":0},{"$f":"$F$35 * Inputs!CI160","v":0},{"$f":"$F$35 * Inputs!CJ160","v":0},{"$f":"$F$35 * Inputs!CK160","v":0},{"$f":"$F$35 * Inputs!CL160","v":0},{"$f":"$F$35 * Inputs!CM160","v":0},{"$f":"$F$35 * Inputs!CN160","v":0},{"$f":"$F$35 * Inputs!CO160","v":0},{"$f":"$F$35 * Inputs!CP160","v":0}]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!$C$182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J38:CV38)","v":829883228.0011915},null,{"$f":"IF(J13 > 1, $H$36 * $F$38, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,{"$f":"IF(AP13 > 1, $H$36 * $F$38, 0)","v":23710949.371462617},23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,23710949.371462617,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV13 > 1, $H$36 * $F$38, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Well capital expenditure"]
[{"$nulls":4},"Number of wells drilled",{"$f":"SUM(J41:CV41)","v":25},"wells",null,null,{"$f":"'Demand & production'!J1238","v":0},{"$f":"'Demand & production'!K1238","v":0},{"$f":"'Demand & production'!L1238","v":0},{"$f":"'Demand & production'!M1238","v":0},{"$f":"'Demand & production'!N1238","v":0},{"$f":"'Demand & production'!O1238","v":0},{"$f":"'Demand & production'!P1238","v":0},{"$f":"'Demand & production'!Q1238","v":0},{"$f":"'Demand & production'!R1238","v":0},{"$f":"'Demand & production'!S1238","v":0},{"$f":"'Demand & production'!T1238","v":0},{"$f":"'Demand & production'!U1238","v":0},{"$f":"'Demand & production'!V1238","v":0},{"$f":"'Demand & production'!W1238","v":0},{"$f":"'Demand & production'!X1238","v":0},{"$f":"'Demand & production'!Y1238","v":0},{"$f":"'Demand & production'!Z1238","v":0},{"$f":"'Demand & production'!AA1238","v":2},{"$f":"'Demand & production'!AB1238","v":2},{"$f":"'Demand & production'!AC1238","v":2},{"$f":"'Demand & production'!AD1238","v":2},{"$f":"'Demand & production'!AE1238","v":0},{"$f":"'Demand & production'!AF1238","v":0},{"$f":"'Demand & production'!AG1238","v":0},{"$f":"'Demand & production'!AH1238","v":0},{"$f":"'Demand & production'!AI1238","v":0},{"$f":"'Demand & production'!AJ1238","v":0},{"$f":"'Demand & production'!AK1238","v":2},{"$f":"'Demand & production'!AL1238","v":2},{"$f":"'Demand & production'!AM1238","v":2},{"$f":"'Demand & production'!AN1238","v":2},{"$f":"'Demand & production'!AO1238","v":0},{"$f":"'Demand & production'!AP1238","v":0},{"$f":"'Demand & production'!AQ1238","v":0},{"$f":"'Demand & production'!AR1238","v":0},{"$f":"'Demand & production'!AS1238","v":0},{"$f":"'Demand & production'!AT1238","v":0},{"$f":"'Demand & production'!AU1238","v":0},{"$f":"'Demand & production'!AV1238","v":2},{"$f":"'Demand & production'!AW1238","v":2},{"$f":"'Demand & production'!AX1238","v":2},{"$f":"'Demand & production'!AY1238","v":2},{"$f":"'Demand & production'!AZ1238","v":0},{"$f":"'Demand & production'!BA1238","v":0},{"$f":"'Demand & production'!BB1238","v":0},{"$f":"'Demand & production'!BC1238","v":0},{"$f":"'Demand & production'!BD1238","v":0},{"$f":"'Demand & production'!BE1238","v":0},{"$f":"'Demand & production'!BF1238","v":0},{"$f":"'Demand & production'!BG1238","v":0},{"$f":"'Demand & production'!BH1238","v":0},{"$f":"'Demand & production'!BI1238","v":0},{"$f":"'Demand & production'!BJ1238","v":0},{"$f":"'Demand & production'!BK1238","v":0},{"$f":"'Demand & production'!BL1238","v":1},{"$f":"'Demand & production'!BM1238","v":0},{"$f":"'Demand & production'!BN1238","v":0},{"$f":"'Demand & production'!BO1238","v":0},{"$f":"'Demand & production'!BP1238","v":0},{"$f":"'Demand & production'!BQ1238","v":0},{"$f":"'Demand & production'!BR1238","v":0},{"$f":"'Demand & production'!BS1238","v":0},{"$f":"'Demand & production'!BT1238","v":0},{"$f":"'Demand & production'!BU1238","v":0},{"$f":"'Demand & production'!BV1238","v":0},{"$f":"'Demand & production'!BW1238","v":0},{"$f":"'Demand & production'!BX1238","v":0},{"$f":"'Demand & production'!BY1238","v":0},{"$f":"'Demand & production'!BZ1238","v":0},{"$f":"'Demand & production'!CA1238","v":0},{"$f":"'Demand & production'!CB1238","v":0},{"$f":"'Demand & production'!CC1238","v":0},{"$f":"'Demand & production'!CD1238","v":0},{"$f":"'Demand & production'!CE1238","v":0},{"$f":"'Demand & production'!CF1238","v":0},{"$f":"'Demand & production'!CG1238","v":0},{"$f":"'Demand & production'!CH1238","v":0},{"$f":"'Demand & production'!CI1238","v":0},{"$f":"'Demand & production'!CJ1238","v":0},{"$f":"'Demand & production'!CK1238","v":0},{"$f":"'Demand & production'!CL1238","v":0},{"$f":"'Demand & production'!CM1238","v":0},{"$f":"'Demand & production'!CN1238","v":0},{"$f":"'Demand & production'!CO1238","v":0},{"$f":"'Demand & production'!CP1238","v":0},{"$f":"'Demand & production'!CQ1238","v":0},{"$f":"'Demand & production'!CR1238","v":0},{"$f":"'Demand & production'!CS1238","v":0},{"$f":"'Demand & production'!CT1238","v":0},{"$f":"'Demand & production'!CU1238","v":0},{"$f":"'Demand & production'!CV1238","v":0}]
[{"$nulls":4},"Number of wells in operation",{"$nulls":4},{"$f":"'Demand & production'!J1239","v":0},{"$f":"'Demand & production'!K1239","v":0},{"$f":"'Demand & production'!L1239","v":0},{"$f":"'Demand & production'!M1239","v":0},{"$f":"'Demand & production'!N1239","v":0},{"$f":"'Demand & production'!O1239","v":0},{"$f":"'Demand & production'!P1239","v":0},{"$f":"'Demand & production'!Q1239","v":0},{"$f":"'Demand & production'!R1239","v":0},{"$f":"'Demand & production'!S1239","v":0},{"$f":"'Demand & production'!T1239","v":0},{"$f":"'Demand & production'!U1239","v":0},{"$f":"'Demand & production'!V1239","v":0},{"$f":"'Demand & production'!W1239","v":0},{"$f":"'Demand & production'!X1239","v":0},{"$f":"'Demand & production'!Y1239","v":0},{"$f":"'Demand & production'!Z1239","v":0},{"$f":"'Demand & production'!AA1239","v":0},{"$f":"'Demand & production'!AB1239","v":0},{"$f":"'Demand & production'!AC1239","v":0},{"$f":"'Demand & production'!AD1239","v":4},{"$f":"'Demand & production'!AE1239","v":8},{"$f":"'Demand & production'!AF1239","v":8},{"$f":"'Demand & production'!AG1239","v":8},{"$f":"'Demand & production'!AH1239","v":8},{"$f":"'Demand & production'!AI1239","v":8},{"$f":"'Demand & production'!AJ1239","v":8},{"$f":"'Demand & production'!AK1239","v":8},{"$f":"'Demand & production'!AL1239","v":8},{"$f":"'Demand & production'!AM1239","v":8},{"$f":"'Demand & production'!AN1239","v":12},{"$f":"'Demand & production'!AO1239","v":12},{"$f":"'Demand & production'!AP1239","v":8},{"$f":"'Demand & production'!AQ1239","v":8},{"$f":"'Demand & production'!AR1239","v":8},{"$f":"'Demand & production'!AS1239","v":8},{"$f":"'Demand & production'!AT1239","v":8},{"$f":"'Demand & production'!AU1239","v":8},{"$f":"'Demand & production'!AV1239","v":8},{"$f":"'Demand & production'!AW1239","v":8},{"$f":"'Demand & production'!AX1239","v":12},{"$f":"'Demand & production'!AY1239","v":11},{"$f":"'Demand & production'!AZ1239","v":8},{"$f":"'Demand & production'!BA1239","v":8},{"$f":"'Demand & production'!BB1239","v":8},{"$f":"'Demand & production'!BC1239","v":8},{"$f":"'Demand & production'!BD1239","v":8},{"$f":"'Demand & production'!BE1239","v":8},{"$f":"'Demand & production'!BF1239","v":8},{"$f":"'Demand & production'!BG1239","v":8},{"$f":"'Demand & production'!BH1239","v":7},{"$f":"'Demand & production'!BI1239","v":4},{"$f":"'Demand & production'!BJ1239","v":1},{"$f":"'Demand & production'!BK1239","v":1},{"$f":"'Demand & production'!BL1239","v":2},{"$f":"'Demand & production'!BM1239","v":0},{"$f":"'Demand & production'!BN1239","v":0},{"$f":"'Demand & production'!BO1239","v":0},{"$f":"'Demand & production'!BP1239","v":0},{"$f":"'Demand & production'!BQ1239","v":0},{"$f":"'Demand & production'!BR1239","v":0},{"$f":"'Demand & production'!BS1239","v":0},{"$f":"'Demand & production'!BT1239","v":0},{"$f":"'Demand & production'!BU1239","v":0},{"$f":"'Demand & production'!BV1239","v":0},{"$f":"'Demand & production'!BW1239","v":0},{"$f":"'Demand & production'!BX1239","v":0},{"$f":"'Demand & production'!BY1239","v":0},{"$f":"'Demand & production'!BZ1239","v":0},{"$f":"'Demand & production'!CA1239","v":0},{"$f":"'Demand & production'!CB1239","v":0},{"$f":"'Demand & production'!CC1239","v":0},{"$f":"'Demand & production'!CD1239","v":0},{"$f":"'Demand & production'!CE1239","v":0},{"$f":"'Demand & production'!CF1239","v":0},{"$f":"'Demand & production'!CG1239","v":0},{"$f":"'Demand & production'!CH1239","v":0},{"$f":"'Demand & production'!CI1239","v":0},{"$f":"'Demand & production'!CJ1239","v":0},{"$f":"'Demand & production'!CK1239","v":0},{"$f":"'Demand & production'!CL1239","v":0},{"$f":"'Demand & production'!CM1239","v":0},{"$f":"'Demand & production'!CN1239","v":0},{"$f":"'Demand & production'!CO1239","v":0},{"$f":"'Demand & production'!CP1239","v":0},{"$f":"'Demand & production'!CQ1239","v":0},{"$f":"'Demand & production'!CR1239","v":0},{"$f":"'Demand & production'!CS1239","v":0},{"$f":"'Demand & production'!CT1239","v":0},{"$f":"'Demand & production'!CU1239","v":0},{"$f":"'Demand & production'!CV1239","v":0}]
[]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!$H$171","v":244402968.89591479},{"$f":"Inputs!$C$3 & \" US$ / well\"","v":"2020 US$ / well"}]
[{"$nulls":4},"Total development capital expenditure",{"$f":"F41 * F44","v":6110074222.3978701},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J46:CV46)","v":6110074222.397872},null,{"$f":"J41 * $F$44","v":0},{"$f":"K41 * $F$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,488805937.79182959,488805937.79182959,488805937.79182959,488805937.79182959,0,0,0,0,0,0,488805937.79182959,488805937.79182959,488805937.79182959,488805937.79182959,0,0,0,0,0,0,0,488805937.79182959,488805937.79182959,488805937.79182959,488805937.79182959,0,0,0,0,0,0,0,0,0,0,0,0,244402968.89591479,0,0,0,0,0,0,0,0,0,0,{"$f":"BW41 * $F$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!$C$182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J48:CV48)","v":650111897.26313365},null,{"$f":"IF(J13 > 0, (J42 * $F$44) * $F$48, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9776118.7558365911,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,29328356.267509777,29328356.267509777,{"$f":"IF(AP13 > 0, (AP42 * $F$44) * $F$48, 0)","v":19552237.511673182},19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,29328356.267509777,26884326.578550626,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,19552237.511673182,17108207.822714034,9776118.7558365911,2444029.6889591478,2444029.6889591478,4888059.3779182956,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV13 > 0, (BV42 * $F$44) * $F$48, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J50:CV50)","v":9961164284.8084564},null,{"$f":"J36 + J38 + J46 + J48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,204754962.92827758,839503899.36344814,1088959655.7874722,1396390423.1637163,830196815.19796515,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,532069124.67496538,532069124.67496538,532069124.67496538,541845243.43080199,53039305.638972394,{"$f":"AP36 + AP38 + AP46 + AP48","v":43263186.883135796},43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,532069124.67496538,532069124.67496538,541845243.43080199,539401213.74184287,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,40819157.194176652,33487068.127299208,26154979.060421765,26154979.060421765,273001977.64529568,0,0,0,0,0,0,0,0,0,{"$f":"BV36 + BV38 + BV46 + BV48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating expenditure"]
[{"$nulls":4},"Unit operating expenditure",{"$f":"Inputs!C186 * Inputs!I10","v":621},{"$f":"Inputs!C3 & \" US$ / mmcf\"","v":"2020 US$ / mmcf"}]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J54:CV54)","v":8165042260.2000027},null,{"$f":"$F$53 * J13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135047680.29428571,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,{"$f":"$F$53 * AP13","v":270095360.58857143},270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,102561966.19714352,23666789.160000004,23666789.160000004,23666789.160000004,23666789.160000004,0,0,0,0,0,0,0,0,0,{"$f":"$F$53 * BV13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Decommissioning"]
[{"$nulls":4},"Total decommissioning provision",{"$f":"Inputs!$C$194 * (H36 + H46)","v":848116915.95441341},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual decommissioning provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J58:CV58)","v":848116915.95441341},null,{"$f":"'Demand & production'!J1281 * J59","v":0},{"$f":"'Demand & production'!K1281 * K59","v":0},{"$f":"'Demand & production'!L1281 * L59","v":0},{"$f":"'Demand & production'!M1281 * M59","v":0},{"$f":"'Demand & production'!N1281 * N59","v":0},{"$f":"'Demand & production'!O1281 * O59","v":0},{"$f":"'Demand & production'!P1281 * P59","v":0},{"$f":"'Demand & production'!Q1281 * Q59","v":0},{"$f":"'Demand & production'!R1281 * R59","v":0},{"$f":"'Demand & production'!S1281 * S59","v":0},{"$f":"'Demand & production'!T1281 * T59","v":0},{"$f":"'Demand & production'!U1281 * U59","v":0},{"$f":"'Demand & production'!V1281 * V59","v":0},{"$f":"'Demand & production'!W1281 * W59","v":0},{"$f":"'Demand & production'!X1281 * X59","v":0},{"$f":"'Demand & production'!Y1281 * Y59","v":0},{"$f":"'Demand & production'!Z1281 * Z59","v":0},{"$f":"'Demand & production'!AA1281 * AA59","v":0},{"$f":"'Demand & production'!AB1281 * AB59","v":0},{"$f":"'Demand & production'!AC1281 * AC59","v":0},{"$f":"'Demand & production'!AD1281 * AD59","v":0},{"$f":"'Demand & production'!AE1281 * AE59","v":0},{"$f":"'Demand & production'!AF1281 * AF59","v":0},{"$f":"'Demand & production'!AG1281 * AG59","v":0},{"$f":"'Demand & production'!AH1281 * AH59","v":0},{"$f":"'Demand & production'!AI1281 * AI59","v":32961898.698822264},{"$f":"'Demand & production'!AJ1281 * AJ59","v":32961898.69882226},{"$f":"'Demand & production'!AK1281 * AK59","v":32961898.69882226},{"$f":"'Demand & production'!AL1281 * AL59","v":32961898.69882226},{"$f":"'Demand & production'!AM1281 * AM59","v":32961898.69882226},{"$f":"'Demand & production'!AN1281 * AN59","v":32961898.69882226},{"$f":"'Demand & production'!AO1281 * AO59","v":32961898.698822256},{"$f":"'Demand & production'!AP1281 * AP59","v":32961898.698822241},{"$f":"'Demand & production'!AQ1281 * AQ59","v":32961898.698822238},{"$f":"'Demand & production'!AR1281 * AR59","v":32961898.698822238},{"$f":"'Demand & production'!AS1281 * AS59","v":32961898.69882223},{"$f":"'Demand & production'!AT1281 * AT59","v":32961898.69882223},{"$f":"'Demand & production'!AU1281 * AU59","v":32961898.698822234},{"$f":"'Demand & production'!AV1281 * AV59","v":32961898.698822226},{"$f":"'Demand & production'!AW1281 * AW59","v":32961898.698822226},{"$f":"'Demand & production'!AX1281 * AX59","v":32961898.69882223},{"$f":"'Demand & production'!AY1281 * AY59","v":32961898.69882223},{"$f":"'Demand & production'!AZ1281 * AZ59","v":32961898.698822223},{"$f":"'Demand & production'!BA1281 * BA59","v":32961898.698822219},{"$f":"'Demand & production'!BB1281 * BB59","v":32961898.698822215},{"$f":"'Demand & production'!BC1281 * BC59","v":32961898.698822219},{"$f":"'Demand & production'!BD1281 * BD59","v":32961898.698822226},{"$f":"'Demand & production'!BE1281 * BE59","v":32961898.69882223},{"$f":"'Demand & production'!BF1281 * BF59","v":32961898.698822226},{"$f":"'Demand & production'!BG1281 * BG59","v":32961898.698822211},{"$f":"'Demand & production'!BH1281 * BH59","v":12516457.642128481},{"$f":"'Demand & production'!BI1281 * BI59","v":2888247.7104322105},{"$f":"'Demand & production'!BJ1281 * BJ59","v":2888247.71043221},{"$f":"'Demand & production'!BK1281 * BK59","v":2888247.7104322105},{"$f":"'Demand & production'!BL1281 * BL59","v":2888247.7104322105},{"$f":"'Demand & production'!BM1281 * BM59","v":0},{"$f":"'Demand & production'!BN1281 * BN59","v":0},{"$f":"'Demand & production'!BO1281 * BO59","v":0},{"$f":"'Demand & production'!BP1281 * BP59","v":0},{"$f":"'Demand & production'!BQ1281 * BQ59","v":0},{"$f":"'Demand & production'!BR1281 * BR59","v":0},{"$f":"'Demand & production'!BS1281 * BS59","v":0},{"$f":"'Demand & production'!BT1281 * BT59","v":0},{"$f":"'Demand & production'!BU1281 * BU59","v":0},{"$f":"'Demand & production'!BV1281 * BV59","v":0},{"$f":"'Demand & production'!BW1281 * BW59","v":0},{"$f":"'Demand & production'!BX1281 * BX59","v":0},{"$f":"'Demand & production'!BY1281 * BY59","v":0},{"$f":"'Demand & production'!BZ1281 * BZ59","v":0},{"$f":"'Demand & production'!CA1281 * CA59","v":0},{"$f":"'Demand & production'!CB1281 * CB59","v":0},{"$f":"'Demand & production'!CC1281 * CC59","v":0},{"$f":"'Demand & production'!CD1281 * CD59","v":0},{"$f":"'Demand & production'!CE1281 * CE59","v":0},{"$f":"'Demand & production'!CF1281 * CF59","v":0},{"$f":"'Demand & production'!CG1281 * CG59","v":0},{"$f":"'Demand & production'!CH1281 * CH59","v":0},{"$f":"'Demand & production'!CI1281 * CI59","v":0},{"$f":"'Demand & production'!CJ1281 * CJ59","v":0},{"$f":"'Demand & production'!CK1281 * CK59","v":0},{"$f":"'Demand & production'!CL1281 * CL59","v":0},{"$f":"'Demand & production'!CM1281 * CM59","v":0},{"$f":"'Demand & production'!CN1281 * CN59","v":0},{"$f":"'Demand & production'!CO1281 * CO59","v":0},{"$f":"'Demand & production'!CP1281 * CP59","v":0},{"$f":"'Demand & production'!CQ1281 * CQ59","v":0},{"$f":"'Demand & production'!CR1281 * CR59","v":0},{"$f":"'Demand & production'!CS1281 * CS59","v":0},{"$f":"'Demand & production'!CT1281 * CT59","v":0},{"$f":"'Demand & production'!CU1281 * CU59","v":0},{"$f":"'Demand & production'!CV1281 * CV59","v":0}]
[{"$nulls":4},"Remaining recommissioning balance",null,null,{"$f":"SUM(J59:CV59)","v":32570228113.662189},{"$f":"F57","v":848116915.95441341},{"$f":"I59 -I58","v":848116915.95441341},{"$f":"J59 -J58","v":848116915.95441341},848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,848116915.95441341,815155017.25559115,782193118.55676889,749231219.85794663,716269321.15912437,683307422.46030211,650345523.76147985,617383625.06265759,584421726.36383533,551459827.66501307,518497928.96619081,485536030.26736856,452574131.5685463,419612232.86972404,386650334.17090183,353688435.47207963,320726536.77325737,287764638.07443511,254802739.37561288,221840840.67679065,188878941.97796845,155917043.27914622,122955144.58032399,89993245.881501764,57031347.182679534,24069448.483857322,11552990.841728842,8664743.1312966309,5776495.4208644209,2888247.7104322105,0,0,0,0,0,0,0,0,0,0,{"$f":"BV59 -BV58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J61:CV61)","v":18974323460.962872},null,{"$f":"J50 + J54 + J58","v":0},{"$f":"K50 + K54 + K58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,204754962.92827758,839503899.36344814,1088959655.7874722,1396390423.1637163,965244495.49225092,313358547.47170722,313358547.47170722,313358547.47170722,313358547.47170722,346320446.17052948,346320446.17052948,835126383.96235907,835126383.96235907,835126383.96235907,844902502.71819568,356096564.92636609,346320446.17052948,346320446.17052948,346320446.17052948,346320446.17052948,346320446.17052948,346320446.17052948,835126383.96235907,835126383.96235907,844902502.71819568,842458473.02923656,346320446.17052943,346320446.17052943,346320446.17052943,346320446.17052943,346320446.17052943,346320446.17052948,346320446.17052943,346320446.17052943,155897581.03344864,60042104.997731425,52710015.930853978,52710015.930853978,299557014.51572794,0,0,0,0,0,0,0,0,0,0,{"$f":"BW50 + BW54 + BW58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Project pre-tax cash flow summary"]
[{"$nulls":4},"Revenues from hypothetical sale at wellhead",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J64:CV64)","v":43097814730.089012},null,{"$f":"J26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,712826672.48667133,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,{"$f":"AP26","v":1425653344.9733427},1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,1425653344.9733427,541356244.91058922,124921202.1162,124921202.1162,124921202.1162,124921202.1162,0,0,0,0,0,0,0,0,0,{"$f":"BV26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Exploration capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J66:CV66)","v":1500000000},null,{"$f":"J31","v":375000000},375000000,225000000,225000000,150000000,75000000,75000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},8481169159.5441351,null,{"$f":"J36 + J46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,204754962.92827758,839503899.36344814,1088959655.7874722,1396390423.1637163,796709747.07066584,0,0,0,0,0,0,488805937.79182959,488805937.79182959,488805937.79182959,488805937.79182959,0,{"$f":"AP36 + AP46","v":0},0,0,0,0,0,488805937.79182959,488805937.79182959,488805937.79182959,488805937.79182959,0,0,0,0,0,0,0,0,0,0,0,0,244402968.89591479,0,0,0,0,0,0,0,0,0,{"$f":"BV36 + BV46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1479995125.2643249,null,{"$f":"J38 + J48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33487068.127299208,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,53039305.638972394,53039305.638972394,{"$f":"AP38 + AP48","v":43263186.883135796},43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,53039305.638972394,50595275.950013243,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,43263186.883135796,40819157.194176652,33487068.127299208,26154979.060421765,26154979.060421765,28599008.749380913,0,0,0,0,0,0,0,0,0,{"$f":"BV38 + BV48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},8165042260.2000027,null,{"$f":"J54","v":0},{"$f":"K54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135047680.29428571,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,270095360.58857143,102561966.19714352,23666789.160000004,23666789.160000004,23666789.160000004,23666789.160000004,0,0,0,0,0,0,0,0,0,0,{"$f":"BW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},848116915.95441341,null,{"$f":"J58","v":0},{"$f":"K58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32961898.698822264,32961898.69882226,32961898.69882226,32961898.69882226,32961898.69882226,32961898.69882226,32961898.698822256,32961898.698822241,32961898.698822238,32961898.698822238,32961898.69882223,32961898.69882223,32961898.698822234,32961898.698822226,32961898.698822226,32961898.69882223,32961898.69882223,32961898.698822223,32961898.698822219,32961898.698822215,32961898.698822219,32961898.698822226,32961898.69882223,32961898.698822226,32961898.698822211,12516457.642128481,2888247.7104322105,2888247.71043221,2888247.7104322105,2888247.7104322105,0,0,0,0,0,0,0,0,0,0,{"$f":"BW58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},20474323460.962864,null,{"$f":"SUM(J66:J70)","v":375000000},{"$f":"SUM(K66:K70)","v":375000000},225000000,225000000,150000000,75000000,75000000,0,0,0,0,0,0,0,0,0,204754962.92827758,839503899.36344814,1088959655.7874722,1396390423.1637163,965244495.49225068,313358547.47170722,313358547.47170722,313358547.47170722,313358547.47170722,346320446.17052948,346320446.17052948,835126383.96235907,835126383.96235907,835126383.96235907,844902502.71819568,356096564.92636609,346320446.17052948,346320446.17052948,346320446.17052948,346320446.17052948,346320446.17052948,346320446.17052948,835126383.96235907,835126383.96235907,844902502.71819568,842458473.02923656,346320446.17052943,346320446.17052943,346320446.17052943,346320446.17052943,346320446.17052943,346320446.17052948,346320446.17052943,346320446.17052943,155897581.03344864,60042104.997731425,52710015.930853978,52710015.930853978,299557014.51572794,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW66:BW70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project pre-tax net cash flow NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J73:CV73)","v":22623491269.126125},null,{"$f":"J64 - J71","v":-375000000},-375000000,-225000000,-225000000,-150000000,-75000000,-75000000,0,0,0,0,0,0,0,0,0,-204754962.92827758,-839503899.36344814,-1088959655.7874722,-1396390423.1637163,-252417823.00557935,1112294797.5016356,1112294797.5016356,1112294797.5016356,1112294797.5016356,1079332898.8028131,1079332898.8028131,590526961.01098359,590526961.01098359,590526961.01098359,580750842.25514698,1069556780.0469766,1079332898.8028131,1079332898.8028131,1079332898.8028131,1079332898.8028131,1079332898.8028131,1079332898.8028131,590526961.01098359,590526961.01098359,580750842.25514698,583194871.9441061,1079332898.8028133,1079332898.8028133,1079332898.8028133,1079332898.8028133,1079332898.8028133,1079332898.8028131,1079332898.8028133,1079332898.8028133,385458663.87714058,64879097.118468575,72211186.185346022,72211186.185346022,-174635812.39952794,0,0,0,0,0,0,0,0,0,{"$f":"BV64 - BV71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Project pre-tax net cash flow NPV0 (investment decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J74:CV74)","v":24123491269.126129},null,{"$f":"J73 * Discounting!J$12","v":0},{"$f":"K73 * Discounting!K$12","v":0},{"$f":"L73 * Discounting!L$12","v":0},{"$f":"M73 * Discounting!M$12","v":0},{"$f":"N73 * Discounting!N$12","v":0},{"$f":"O73 * Discounting!O$12","v":0},{"$f":"P73 * Discounting!P$12","v":0},{"$f":"Q73 * Discounting!Q$12","v":0},{"$f":"R73 * Discounting!R$12","v":0},{"$f":"S73 * Discounting!S$12","v":0},{"$f":"T73 * Discounting!T$12","v":0},{"$f":"U73 * Discounting!U$12","v":0},{"$f":"V73 * Discounting!V$12","v":0},{"$f":"W73 * Discounting!W$12","v":0},{"$f":"X73 * Discounting!X$12","v":0},{"$f":"Y73 * Discounting!Y$12","v":0},{"$f":"Z73 * Discounting!Z$12","v":-204754962.92827758},{"$f":"AA73 * Discounting!AA$12","v":-839503899.36344814},{"$f":"AB73 * Discounting!AB$12","v":-1088959655.7874722},{"$f":"AC73 * Discounting!AC$12","v":-1396390423.1637163},{"$f":"AD73 * Discounting!AD$12","v":-252417823.00557935},{"$f":"AE73 * Discounting!AE$12","v":1112294797.5016356},{"$f":"AF73 * Discounting!AF$12","v":1112294797.5016356},{"$f":"AG73 * Discounting!AG$12","v":1112294797.5016356},{"$f":"AH73 * Discounting!AH$12","v":1112294797.5016356},{"$f":"AI73 * Discounting!AI$12","v":1079332898.8028131},{"$f":"AJ73 * Discounting!AJ$12","v":1079332898.8028131},{"$f":"AK73 * Discounting!AK$12","v":590526961.01098359},{"$f":"AL73 * Discounting!AL$12","v":590526961.01098359},{"$f":"AM73 * Discounting!AM$12","v":590526961.01098359},{"$f":"AN73 * Discounting!AN$12","v":580750842.25514698},{"$f":"AO73 * Discounting!AO$12","v":1069556780.0469766},{"$f":"AP73 * Discounting!AP$12","v":1079332898.8028131},{"$f":"AQ73 * Discounting!AQ$12","v":1079332898.8028131},{"$f":"AR73 * Discounting!AR$12","v":1079332898.8028131},{"$f":"AS73 * Discounting!AS$12","v":1079332898.8028131},{"$f":"AT73 * Discounting!AT$12","v":1079332898.8028131},{"$f":"AU73 * Discounting!AU$12","v":1079332898.8028131},{"$f":"AV73 * Discounting!AV$12","v":590526961.01098359},{"$f":"AW73 * Discounting!AW$12","v":590526961.01098359},{"$f":"AX73 * Discounting!AX$12","v":580750842.25514698},{"$f":"AY73 * Discounting!AY$12","v":583194871.9441061},{"$f":"AZ73 * Discounting!AZ$12","v":1079332898.8028133},{"$f":"BA73 * Discounting!BA$12","v":1079332898.8028133},{"$f":"BB73 * Discounting!BB$12","v":1079332898.8028133},{"$f":"BC73 * Discounting!BC$12","v":1079332898.8028133},{"$f":"BD73 * Discounting!BD$12","v":1079332898.8028133},{"$f":"BE73 * Discounting!BE$12","v":1079332898.8028131},{"$f":"BF73 * Discounting!BF$12","v":1079332898.8028133},{"$f":"BG73 * Discounting!BG$12","v":1079332898.8028133},{"$f":"BH73 * Discounting!BH$12","v":385458663.87714058},{"$f":"BI73 * Discounting!BI$12","v":64879097.118468575},{"$f":"BJ73 * Discounting!BJ$12","v":72211186.185346022},{"$f":"BK73 * Discounting!BK$12","v":72211186.185346022},{"$f":"BL73 * Discounting!BL$12","v":-174635812.39952794},{"$f":"BM73 * Discounting!BM$12","v":0},{"$f":"BN73 * Discounting!BN$12","v":0},{"$f":"BO73 * Discounting!BO$12","v":0},{"$f":"BP73 * Discounting!BP$12","v":0},{"$f":"BQ73 * Discounting!BQ$12","v":0},{"$f":"BR73 * Discounting!BR$12","v":0},{"$f":"BS73 * Discounting!BS$12","v":0},{"$f":"BT73 * Discounting!BT$12","v":0},{"$f":"BU73 * Discounting!BU$12","v":0},{"$f":"BV73 * Discounting!BV$12","v":0},{"$f":"BW73 * Discounting!BW$12","v":0},{"$f":"BX73 * Discounting!BX$12","v":0},{"$f":"BY73 * Discounting!BY$12","v":0},{"$f":"BZ73 * Discounting!BZ$12","v":0},{"$f":"CA73 * Discounting!CA$12","v":0},{"$f":"CB73 * Discounting!CB$12","v":0},{"$f":"CC73 * Discounting!CC$12","v":0},{"$f":"CD73 * Discounting!CD$12","v":0},{"$f":"CE73 * Discounting!CE$12","v":0},{"$f":"CF73 * Discounting!CF$12","v":0},{"$f":"CG73 * Discounting!CG$12","v":0},{"$f":"CH73 * Discounting!CH$12","v":0},{"$f":"CI73 * Discounting!CI$12","v":0},{"$f":"CJ73 * Discounting!CJ$12","v":0},{"$f":"CK73 * Discounting!CK$12","v":0},{"$f":"CL73 * Discounting!CL$12","v":0},{"$f":"CM73 * Discounting!CM$12","v":0},{"$f":"CN73 * Discounting!CN$12","v":0},{"$f":"CO73 * Discounting!CO$12","v":0},{"$f":"CP73 * Discounting!CP$12","v":0},{"$f":"CQ73 * Discounting!CQ$12","v":0},{"$f":"CR73 * Discounting!CR$12","v":0},{"$f":"CS73 * Discounting!CS$12","v":0},{"$f":"CT73 * Discounting!CT$12","v":0},{"$f":"CU73 * Discounting!CU$12","v":0},{"$f":"CV73 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Project pre-tax net cash flow NPV\"&Inputs!C344*100","v":"Project pre-tax net cash flow NPV13"}]
[{"$nulls":4},"Investment decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J77:CV77)","v":1367112090.7930593},null,{"$f":"J74 / Discounting!J$19","v":0},{"$f":"K74 / Discounting!K$19","v":0},{"$f":"L74 / Discounting!L$19","v":0},{"$f":"M74 / Discounting!M$19","v":0},{"$f":"N74 / Discounting!N$19","v":0},{"$f":"O74 / Discounting!O$19","v":0},{"$f":"P74 / Discounting!P$19","v":0},{"$f":"Q74 / Discounting!Q$19","v":0},{"$f":"R74 / Discounting!R$19","v":0},{"$f":"S74 / Discounting!S$19","v":0},{"$f":"T74 / Discounting!T$19","v":0},{"$f":"U74 / Discounting!U$19","v":0},{"$f":"V74 / Discounting!V$19","v":0},{"$f":"W74 / Discounting!W$19","v":0},{"$f":"X74 / Discounting!X$19","v":0},{"$f":"Y74 / Discounting!Y$19","v":0},{"$f":"Z74 / Discounting!Z$19","v":-181199082.23741379},{"$f":"AA74 / Discounting!AA$19","v":-657454694.46585345},{"$f":"AB74 / Discounting!AB$19","v":-754703666.1573714},{"$f":"AC74 / Discounting!AC$19","v":-856432397.67843711},{"$f":"AD74 / Discounting!AD$19","v":-137002281.4596284},{"$f":"AE74 / Discounting!AE$19","v":534255799.20752871},{"$f":"AF74 / Discounting!AF$19","v":472792742.6615299},{"$f":"AG74 / Discounting!AG$19","v":418400657.22259283},{"$f":"AH74 / Discounting!AH$19","v":370266068.33857775},{"$f":"AI74 / Discounting!AI$19","v":317958895.7365033},{"$f":"AJ74 / Discounting!AJ$19","v":281379553.74911797},{"$f":"AK74 / Discounting!AK$19","v":136238046.80724144},{"$f":"AL74 / Discounting!AL$19","v":120564643.19224906},{"$f":"AM74 / Discounting!AM$19","v":106694374.50641511},{"$f":"AN74 / Discounting!AN$19","v":92856689.459110081},{"$f":"AO74 / Discounting!AO$19","v":151338264.52332297},{"$f":"AP74 / Discounting!AP$19","v":135151812.90657049},{"$f":"AQ74 / Discounting!AQ$19","v":119603374.25360222},{"$f":"AR74 / Discounting!AR$19","v":105843694.02973649},{"$f":"AS74 / Discounting!AS$19","v":93666985.867023453},{"$f":"AT74 / Discounting!AT$19","v":82891137.935418993},{"$f":"AU74 / Discounting!AU$19","v":73354989.323379651},{"$f":"AV74 / Discounting!AV$19","v":35516939.080420382},{"$f":"AW74 / Discounting!AW$19","v":31430919.540195026},{"$f":"AX74 / Discounting!AX$19","v":27354498.76021985},{"$f":"AY74 / Discounting!AY$19","v":24309395.868380513},{"$f":"AZ74 / Discounting!AZ$19","v":39814149.310397781},{"$f":"BA74 / Discounting!BA$19","v":35233760.451679453},{"$f":"BB74 / Discounting!BB$19","v":31180318.983787131},{"$f":"BC74 / Discounting!BC$19","v":27593202.640519589},{"$f":"BD74 / Discounting!BD$19","v":24418763.398689903},{"$f":"BE74 / Discounting!BE$19","v":21609525.131583981},{"$f":"BF74 / Discounting!BF$19","v":19123473.567773443},{"$f":"BG74 / Discounting!BG$19","v":16923427.936082691},{"$f":"BH74 / Discounting!BH$19","v":5348503.5666201068},{"$f":"BI74 / Discounting!BI$19","v":796674.34512482292},{"$f":"BJ74 / Discounting!BJ$19","v":784697.140765875},{"$f":"BK74 / Discounting!BK$19","v":694422.24846537621},{"$f":"BL74 / Discounting!BL$19","v":-1486188.8988624681},{"$f":"BM74 / Discounting!BM$19","v":0},{"$f":"BN74 / Discounting!BN$19","v":0},{"$f":"BO74 / Discounting!BO$19","v":0},{"$f":"BP74 / Discounting!BP$19","v":0},{"$f":"BQ74 / Discounting!BQ$19","v":0},{"$f":"BR74 / Discounting!BR$19","v":0},{"$f":"BS74 / Discounting!BS$19","v":0},{"$f":"BT74 / Discounting!BT$19","v":0},{"$f":"BU74 / Discounting!BU$19","v":0},{"$f":"BV74 / Discounting!BV$19","v":0},{"$f":"BW74 / Discounting!BW$19","v":0},{"$f":"BX74 / Discounting!BX$19","v":0},{"$f":"BY74 / Discounting!BY$19","v":0},{"$f":"BZ74 / Discounting!BZ$19","v":0},{"$f":"CA74 / Discounting!CA$19","v":0},{"$f":"CB74 / Discounting!CB$19","v":0},{"$f":"CC74 / Discounting!CC$19","v":0},{"$f":"CD74 / Discounting!CD$19","v":0},{"$f":"CE74 / Discounting!CE$19","v":0},{"$f":"CF74 / Discounting!CF$19","v":0},{"$f":"CG74 / Discounting!CG$19","v":0},{"$f":"CH74 / Discounting!CH$19","v":0},{"$f":"CI74 / Discounting!CI$19","v":0},{"$f":"CJ74 / Discounting!CJ$19","v":0},{"$f":"CK74 / Discounting!CK$19","v":0},{"$f":"CL74 / Discounting!CL$19","v":0},{"$f":"CM74 / Discounting!CM$19","v":0},{"$f":"CN74 / Discounting!CN$19","v":0},{"$f":"CO74 / Discounting!CO$19","v":0},{"$f":"CP74 / Discounting!CP$19","v":0},{"$f":"CQ74 / Discounting!CQ$19","v":0},{"$f":"CR74 / Discounting!CR$19","v":0},{"$f":"CS74 / Discounting!CS$19","v":0},{"$f":"CT74 / Discounting!CT$19","v":0},{"$f":"CU74 / Discounting!CU$19","v":0},{"$f":"CV74 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J78:CV78)","v":-132887909.20694031},null,{"$f":"J73 / Discounting!J$19","v":-375000000},{"$f":"K73 / Discounting!K$19","v":-375000000},{"$f":"L73 / Discounting!L$19","v":-225000000},{"$f":"M73 / Discounting!M$19","v":-225000000},{"$f":"N73 / Discounting!N$19","v":-150000000},{"$f":"O73 / Discounting!O$19","v":-75000000},{"$f":"P73 / Discounting!P$19","v":-75000000},{"$f":"Q73 / Discounting!Q$19","v":0},{"$f":"R73 / Discounting!R$19","v":0},{"$f":"S73 / Discounting!S$19","v":0},{"$f":"T73 / Discounting!T$19","v":0},{"$f":"U73 / Discounting!U$19","v":0},{"$f":"V73 / Discounting!V$19","v":0},{"$f":"W73 / Discounting!W$19","v":0},{"$f":"X73 / Discounting!X$19","v":0},{"$f":"Y73 / Discounting!Y$19","v":0},{"$f":"Z73 / Discounting!Z$19","v":-181199082.23741379},{"$f":"AA73 / Discounting!AA$19","v":-657454694.46585345},{"$f":"AB73 / Discounting!AB$19","v":-754703666.1573714},{"$f":"AC73 / Discounting!AC$19","v":-856432397.67843711},{"$f":"AD73 / Discounting!AD$19","v":-137002281.4596284},{"$f":"AE73 / Discounting!AE$19","v":534255799.20752871},{"$f":"AF73 / Discounting!AF$19","v":472792742.6615299},{"$f":"AG73 / Discounting!AG$19","v":418400657.22259283},{"$f":"AH73 / Discounting!AH$19","v":370266068.33857775},{"$f":"AI73 / Discounting!AI$19","v":317958895.7365033},{"$f":"AJ73 / Discounting!AJ$19","v":281379553.74911797},{"$f":"AK73 / Discounting!AK$19","v":136238046.80724144},{"$f":"AL73 / Discounting!AL$19","v":120564643.19224906},{"$f":"AM73 / Discounting!AM$19","v":106694374.50641511},{"$f":"AN73 / Discounting!AN$19","v":92856689.459110081},{"$f":"AO73 / Discounting!AO$19","v":151338264.52332297},{"$f":"AP73 / Discounting!AP$19","v":135151812.90657049},{"$f":"AQ73 / Discounting!AQ$19","v":119603374.25360222},{"$f":"AR73 / Discounting!AR$19","v":105843694.02973649},{"$f":"AS73 / Discounting!AS$19","v":93666985.867023453},{"$f":"AT73 / Discounting!AT$19","v":82891137.935418993},{"$f":"AU73 / Discounting!AU$19","v":73354989.323379651},{"$f":"AV73 / Discounting!AV$19","v":35516939.080420382},{"$f":"AW73 / Discounting!AW$19","v":31430919.540195026},{"$f":"AX73 / Discounting!AX$19","v":27354498.76021985},{"$f":"AY73 / Discounting!AY$19","v":24309395.868380513},{"$f":"AZ73 / Discounting!AZ$19","v":39814149.310397781},{"$f":"BA73 / Discounting!BA$19","v":35233760.451679453},{"$f":"BB73 / Discounting!BB$19","v":31180318.983787131},{"$f":"BC73 / Discounting!BC$19","v":27593202.640519589},{"$f":"BD73 / Discounting!BD$19","v":24418763.398689903},{"$f":"BE73 / Discounting!BE$19","v":21609525.131583981},{"$f":"BF73 / Discounting!BF$19","v":19123473.567773443},{"$f":"BG73 / Discounting!BG$19","v":16923427.936082691},{"$f":"BH73 / Discounting!BH$19","v":5348503.5666201068},{"$f":"BI73 / Discounting!BI$19","v":796674.34512482292},{"$f":"BJ73 / Discounting!BJ$19","v":784697.140765875},{"$f":"BK73 / Discounting!BK$19","v":694422.24846537621},{"$f":"BL73 / Discounting!BL$19","v":-1486188.8988624681},{"$f":"BM73 / Discounting!BM$19","v":0},{"$f":"BN73 / Discounting!BN$19","v":0},{"$f":"BO73 / Discounting!BO$19","v":0},{"$f":"BP73 / Discounting!BP$19","v":0},{"$f":"BQ73 / Discounting!BQ$19","v":0},{"$f":"BR73 / Discounting!BR$19","v":0},{"$f":"BS73 / Discounting!BS$19","v":0},{"$f":"BT73 / Discounting!BT$19","v":0},{"$f":"BU73 / Discounting!BU$19","v":0},{"$f":"BV73 / Discounting!BV$19","v":0},{"$f":"BW73 / Discounting!BW$19","v":0},{"$f":"BX73 / Discounting!BX$19","v":0},{"$f":"BY73 / Discounting!BY$19","v":0},{"$f":"BZ73 / Discounting!BZ$19","v":0},{"$f":"CA73 / Discounting!CA$19","v":0},{"$f":"CB73 / Discounting!CB$19","v":0},{"$f":"CC73 / Discounting!CC$19","v":0},{"$f":"CD73 / Discounting!CD$19","v":0},{"$f":"CE73 / Discounting!CE$19","v":0},{"$f":"CF73 / Discounting!CF$19","v":0},{"$f":"CG73 / Discounting!CG$19","v":0},{"$f":"CH73 / Discounting!CH$19","v":0},{"$f":"CI73 / Discounting!CI$19","v":0},{"$f":"CJ73 / Discounting!CJ$19","v":0},{"$f":"CK73 / Discounting!CK$19","v":0},{"$f":"CL73 / Discounting!CL$19","v":0},{"$f":"CM73 / Discounting!CM$19","v":0},{"$f":"CN73 / Discounting!CN$19","v":0},{"$f":"CO73 / Discounting!CO$19","v":0},{"$f":"CP73 / Discounting!CP$19","v":0},{"$f":"CQ73 / Discounting!CQ$19","v":0},{"$f":"CR73 / Discounting!CR$19","v":0},{"$f":"CS73 / Discounting!CS$19","v":0},{"$f":"CT73 / Discounting!CT$19","v":0},{"$f":"CU73 / Discounting!CU$19","v":0},{"$f":"CV73 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J79:CV79)","v":-757986329.09708631},null,{"$f":"J73 / Discounting!J$20","v":-375000000},{"$f":"K73 / Discounting!K$20","v":-375000000},{"$f":"L73 / Discounting!L$20","v":-225000000},{"$f":"M73 / Discounting!M$20","v":-225000000},{"$f":"N73 / Discounting!N$20","v":-150000000},{"$f":"O73 / Discounting!O$20","v":-75000000},{"$f":"P73 / Discounting!P$20","v":-75000000},{"$f":"Q73 / Discounting!Q$20","v":0},{"$f":"R73 / Discounting!R$20","v":0},{"$f":"S73 / Discounting!S$20","v":0},{"$f":"T73 / Discounting!T$20","v":0},{"$f":"U73 / Discounting!U$20","v":0},{"$f":"V73 / Discounting!V$20","v":0},{"$f":"W73 / Discounting!W$20","v":0},{"$f":"X73 / Discounting!X$20","v":0},{"$f":"Y73 / Discounting!Y$20","v":0},{"$f":"Z73 / Discounting!Z$20","v":-98347602.278337553},{"$f":"AA73 / Discounting!AA$20","v":-356840067.89082366},{"$f":"AB73 / Discounting!AB$20","v":-409622913.54212403},{"$f":"AC73 / Discounting!AC$20","v":-464837193.35180277},{"$f":"AD73 / Discounting!AD$20","v":-74359349.516806349},{"$f":"AE73 / Discounting!AE$20","v":289972643.38521248},{"$f":"AF73 / Discounting!AF$20","v":256612958.74797568},{"$f":"AG73 / Discounting!AG$20","v":227091113.93626165},{"$f":"AH73 / Discounting!AH$20","v":200965587.55421388},{"$f":"AI73 / Discounting!AI$20","v":172575349.90039983},{"$f":"AJ73 / Discounting!AJ$20","v":152721548.58442464},{"$f":"AK73 / Discounting!AK$20","v":73944553.565788239},{"$f":"AL73 / Discounting!AL$20","v":65437658.022821456},{"$f":"AM73 / Discounting!AM$20","v":57909431.878603064},{"$f":"AN73 / Discounting!AN$20","v":50398890.827947259},{"$f":"AO73 / Discounting!AO$20","v":82140346.766946405},{"$f":"AP73 / Discounting!AP$20","v":73354989.323379651},{"$f":"AQ73 / Discounting!AQ$20","v":64915919.755203247},{"$f":"AR73 / Discounting!AR$20","v":57447716.597524993},{"$f":"AS73 / Discounting!AS$20","v":50838687.254446901},{"$f":"AT73 / Discounting!AT$20","v":44989988.720749475},{"$f":"AU73 / Discounting!AU$20","v":39814149.310397767},{"$f":"AV73 / Discounting!AV$20","v":19277171.582185276},{"$f":"AW73 / Discounting!AW$20","v":17059443.878040068},{"$f":"AX73 / Discounting!AX$20","v":14846925.996393921},{"$f":"AY73 / Discounting!AY$20","v":13194166.145707468},{"$f":"AZ73 / Discounting!AZ$20","v":21609525.131583989},{"$f":"BA73 / Discounting!BA$20","v":19123473.567773443},{"$f":"BB73 / Discounting!BB$20","v":16923427.936082691},{"$f":"BC73 / Discounting!BC$20","v":14976484.899188226},{"$f":"BD73 / Discounting!BD$20","v":13253526.459458608},{"$f":"BE73 / Discounting!BE$20","v":11728784.477396999},{"$f":"BF73 / Discounting!BF$20","v":10379455.28973186},{"$f":"BG73 / Discounting!BG$20","v":9185358.6634795237},{"$f":"BH73 / Discounting!BH$20","v":2902953.453511552},{"$f":"BI73 / Discounting!BI$20","v":432402.91657235153},{"$f":"BJ73 / Discounting!BJ$20","v":425902.16990103666},{"$f":"BK73 / Discounting!BK$20","v":376904.57513366081},{"$f":"BL73 / Discounting!BL$20","v":-806643.79162968416},{"$f":"BM73 / Discounting!BM$20","v":0},{"$f":"BN73 / Discounting!BN$20","v":0},{"$f":"BO73 / Discounting!BO$20","v":0},{"$f":"BP73 / Discounting!BP$20","v":0},{"$f":"BQ73 / Discounting!BQ$20","v":0},{"$f":"BR73 / Discounting!BR$20","v":0},{"$f":"BS73 / Discounting!BS$20","v":0},{"$f":"BT73 / Discounting!BT$20","v":0},{"$f":"BU73 / Discounting!BU$20","v":0},{"$f":"BV73 / Discounting!BV$20","v":0},{"$f":"BW73 / Discounting!BW$20","v":0},{"$f":"BX73 / Discounting!BX$20","v":0},{"$f":"BY73 / Discounting!BY$20","v":0},{"$f":"BZ73 / Discounting!BZ$20","v":0},{"$f":"CA73 / Discounting!CA$20","v":0},{"$f":"CB73 / Discounting!CB$20","v":0},{"$f":"CC73 / Discounting!CC$20","v":0},{"$f":"CD73 / Discounting!CD$20","v":0},{"$f":"CE73 / Discounting!CE$20","v":0},{"$f":"CF73 / Discounting!CF$20","v":0},{"$f":"CG73 / Discounting!CG$20","v":0},{"$f":"CH73 / Discounting!CH$20","v":0},{"$f":"CI73 / Discounting!CI$20","v":0},{"$f":"CJ73 / Discounting!CJ$20","v":0},{"$f":"CK73 / Discounting!CK$20","v":0},{"$f":"CL73 / Discounting!CL$20","v":0},{"$f":"CM73 / Discounting!CM$20","v":0},{"$f":"CN73 / Discounting!CN$20","v":0},{"$f":"CO73 / Discounting!CO$20","v":0},{"$f":"CP73 / Discounting!CP$20","v":0},{"$f":"CQ73 / Discounting!CQ$20","v":0},{"$f":"CR73 / Discounting!CR$20","v":0},{"$f":"CS73 / Discounting!CS$20","v":0},{"$f":"CT73 / Discounting!CT$20","v":0},{"$f":"CU73 / Discounting!CU$20","v":0},{"$f":"CV73 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Project pre-tax IRR"]
[{"$nulls":4},"Investment decision",null,"%",{"$f":"IFERROR(IRR(J82:CV82),\"Null\")","v":0.18785312042917313},null,{"$f":"J74","v":0},{"$f":"K74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-204754962.92827758,-839503899.36344814,-1088959655.7874722,-1396390423.1637163,-252417823.00557935,1112294797.5016356,1112294797.5016356,1112294797.5016356,1112294797.5016356,1079332898.8028131,1079332898.8028131,590526961.01098359,590526961.01098359,590526961.01098359,580750842.25514698,1069556780.0469766,1079332898.8028131,1079332898.8028131,1079332898.8028131,1079332898.8028131,1079332898.8028131,1079332898.8028131,590526961.01098359,590526961.01098359,580750842.25514698,583194871.9441061,1079332898.8028133,1079332898.8028133,1079332898.8028133,1079332898.8028133,1079332898.8028133,1079332898.8028131,1079332898.8028133,1079332898.8028133,385458663.87714058,64879097.118468575,72211186.185346022,72211186.185346022,-174635812.39952794,0,0,0,0,0,0,0,0,0,0,{"$f":"BW74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J83:CV83),\"Null\")","v":8.1393348592518677E-2},null,{"$f":"J73","v":-375000000},{"$f":"K73","v":-375000000},-225000000,-225000000,-150000000,-75000000,-75000000,0,0,0,0,0,0,0,0,0,-204754962.92827758,-839503899.36344814,-1088959655.7874722,-1396390423.1637163,-252417823.00557935,1112294797.5016356,1112294797.5016356,1112294797.5016356,1112294797.5016356,1079332898.8028131,1079332898.8028131,590526961.01098359,590526961.01098359,590526961.01098359,580750842.25514698,1069556780.0469766,1079332898.8028131,1079332898.8028131,1079332898.8028131,1079332898.8028131,1079332898.8028131,1079332898.8028131,590526961.01098359,590526961.01098359,580750842.25514698,583194871.9441061,1079332898.8028133,1079332898.8028133,1079332898.8028133,1079332898.8028133,1079332898.8028133,1079332898.8028131,1079332898.8028133,1079332898.8028133,385458663.87714058,64879097.118468575,72211186.185346022,72211186.185346022,-174635812.39952794,0,0,0,0,0,0,0,0,0,0,{"$f":"BW73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Inflation"]
[]
[{"$nulls":4},"Global inflation index",{"$f":"Inputs!C468","v":0.02},{"$f":"CONCATENATE(Inputs!C3,\" = 1.00\")","v":"2020 = 1.00"},null,{"$f":"1 * (1 + F87)^(J3 - 1)","v":0.80426303909328967},{"$f":"I87 * (1 + $F$87)","v":0.82034829987515545},0.83675526587265858,0.85349037119011173,0.87056017861391399,0.88797138218619232,0.90573080982991616,0.92384542602651454,0.94232233454704484,0.96116878123798577,0.9803921568627455,1.0000000000000004,1.0200000000000005,1.0404000000000004,1.0612080000000004,1.0824321600000004,1.1040808032000005,1.1261624192640005,1.1486856676492805,1.1716593810022662,1.1950925686223115,1.2189944199947578,1.2433743083946529,1.2682417945625459,1.293606630453797,1.319478763062873,1.3458683383241306,1.3727857050906132,1.4002414191924255,1.4282462475762741,1.4568111725277995,1.4859473959783556,1.5156663438979228,1.5459796707758813,1.576899264191399,1.608437249475227,1.6406059944647315,1.6734181143540261,1.7068864766411067,1.7410242061739289,1.7758446902974077,1.8113615841033559,1.847588815785423,1.8845405921011316,1.9222314039431543,1.9606760320220173,1.9998895526624578,2.0398873437157072,2.0806850905900216,2.1222987924018222,2.1647447682498586,2.2080396636148558,2.2522004568871528,2.2972444660248961,2.3431893553453942,2.3900531424523019,2.4378542053013481,2.4866112894073753,2.5363435151955227,2.587070385499433,2.6388117932094217,2.6915880290736101,2.7454197896550823,2.8003281854481838,2.8563347491571474,{"$f":"BU87 * (1 + $F$87)","v":2.9134614441402902},2.9717306730230959,3.0311652864835579,3.0917885922132289,3.1536243640574937,3.2166968513386438,3.2810307883654168,3.3466514041327251,3.4135844322153797,3.4818561208596872,3.5514932432768811,3.6225231081424187,3.6949735703052671,3.7688730417113723,3.8442505025456,3.9211355125965119,3.9995582228484423,4.0795493873054109,4.1611403750515192,4.2443631825525499,4.3292504462036012,4.4158354551276737,4.5041521642302271,4.5942352075148314,4.686119911665128,4.7798423098984308,4.8754391560963999]
[]
["Project pre-tax cash flow (nominal)"]
[]
[{"$nulls":4},"Revenues from hypothetical sale at wellhead",null,"US$",{"$f":"SUM(J91:CV91)","v":71987791791.035721},null,{"$f":"J64 * J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,868931736.18468308,1772620741.8167534,1808073156.6530886,1844234619.7861505,1881119312.1818736,1918741698.4255111,1957116532.3940213,1996258863.0419018,2036184040.3027401,2076907721.1087947,2118445875.5309708,2160814793.0415902,2204031088.902422,2248111710.6804709,2293073944.8940802,2338935423.7919617,2385714132.2678008,2433428414.913157,2482096983.2114205,2531738922.875649,2582373701.3331623,2634021175.3598251,2686701598.867022,2740435630.8443627,2795244343.4612498,2851149230.3304749,2908172214.9370847,2966335659.235827,3025662372.4205437,3086175619.8689542,1195336060.9081788,281347588.48099798,286974540.25061798,292714031.05563039,298568311.67674297,0,0,0,0,0,0,0,0,0,{"$f":"BV64 * BV87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Exploration capital expenditure",null,"US$",{"$f":"SUM(J93:CV93)","v":1279739135.8784974},null,{"$f":"J66 * J87","v":307630612.45318329},313783224.70224696,192035333.51777515,195876040.18813065,133195707.32792884,67929810.737243712,69288406.951988593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV66 * BV87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development capital expenditure",null,"US$",12023542384.108841,null,{"$f":"J67 * J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230587344.40761983,964326097.13447678,1275889796.2363906,1668815817.6183221,971184736.03457642,0,0,0,0,0,0,684446320.04331589,698135246.44418228,712097951.37306583,726339910.40052724,0,0,0,0,0,0,0,851022969.81712306,868043429.21346557,885404297.79773486,903112383.75368953,0,0,0,0,0,0,0,0,0,0,0,0,584136083.83435333,0,0,0,0,0,0,0,0,0,{"$f":"BV67 * BV87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,"US$",2543417838.8283877,null,{"$f":"J68 * J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40820549.189162038,53792335.069767587,54868181.771162942,55965545.406586207,57084856.314717934,58226553.441012293,59391084.509832539,60578906.200029194,61790484.324029781,63026294.01051037,78813618.098731145,80389890.460705772,66884007.414305702,68221687.562591821,69586121.313843653,70977843.74012053,72397400.614922941,73845348.627221406,75322255.599765837,76828700.711761162,96073360.681951091,93479265.976821661,81531231.824926645,83161856.46142517,84825093.590653673,86521595.462466761,88252027.371716112,90017067.919150442,91817409.277533457,93653757.463084117,90130318.120071739,75419590.136114493,60084380.905550934,61286068.523661956,68353150.732478723,0,0,0,0,0,0,0,0,0,{"$f":"BV68 * BV87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,"US$",13638356512.352837,null,{"$f":"J69 * J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164622368.7119703,335829632.17241937,342546224.81586778,349397149.31218517,356385092.29842889,363512794.1443975,370783050.02728546,378198711.0278312,385762685.24838781,393477938.95335555,401347497.73242271,409374447.68707114,417561936.64081258,425913175.37362885,434431438.88110149,443120067.65872347,451982469.01189792,461022118.39213592,470242560.75997865,479647411.9751783,489240360.21468186,499025167.41897547,509005670.76735502,519185784.18270218,529569499.86635619,540160889.86368334,550964107.6609571,561983389.81417632,573223057.6104598,584687518.76266909,226460889.34161901,53302353.35920392,54368400.42638801,55455768.434915774,56564883.803614087,0,0,0,0,0,0,0,0,0,{"$f":"BV69 * BV87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1475387729.8744049,null,{"$f":"J70 * J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44362375.829792239,45249623.346388079,46154615.813315846,47077708.129582167,48019262.292173803,48979647.53801728,49959240.48877763,50958425.298553161,51977593.804524221,53017145.680614702,54077488.594226986,55159038.366111524,56262219.133433759,57387463.516102426,58535212.78642448,59705917.042152978,60900035.382996038,62118036.090655953,63360396.812469065,64627604.748718441,65920156.843692817,67238559.980566695,68583331.180178046,69954997.803781599,71354097.759857208,27636834.921774961,6504912.8130386975,6635011.0692994706,6767711.2906854618,6903065.516499171,0,0,0,0,0,0,0,0,0,{"$f":"BV70 * BV87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,"US$",30960443601.042965,null,{"$f":"SUM(J93:J97)","v":307630612.45318329},313783224.70224696,192035333.51777515,195876040.18813065,133195707.32792884,67929810.737243712,69288406.951988593,0,0,0,0,0,0,0,0,0,230587344.40761983,964326097.13447678,1275889796.2363906,1668815817.6183221,1176627653.9357088,389621967.24218696,397414406.58703071,405362694.7187714,413469948.61314684,466101723.41520202,475423757.88350612,1169378553.0844922,1192766124.1461821,1216621446.6291056,1255480673.7696984,539723578.63655448,535404369.35367143,546112456.74074483,557034705.87555981,568175399.99307096,579538907.99293244,591129686.15279102,1453975249.6929698,1483054754.6868293,1530423935.7365208,1556516852.5324826,652654938.68293762,665708037.45659637,679022198.20572829,692602642.16984284,706454695.01323998,720583788.91350484,734995464.69177485,749695373.98561037,344228042.38346577,135226856.30835712,121087792.40123843,123509548.24926318,715957183.88694537,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV93:BV97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Financing (Nominal)"]
[]
[{"$nulls":4},"Debt Financing Amount",{"$f":"Inputs!C340","v":0.7},"US$",{"$f":"SUM(J102:CV102)","v":8416479668.8761902},null,{"$f":"J94 * $F$102","v":0},{"$f":"K94 * $F$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,161411141.08533388,675028267.99413371,893122857.36547339,1168171072.3328254,679829315.22420347,0,0,0,0,0,0,479112424.03032106,488694672.51092756,498468565.96114606,508437937.28036904,0,0,0,0,0,0,0,595716078.87198615,607630400.44942582,619783008.45841432,632178668.62758267,0,0,0,0,0,0,0,0,0,0,0,0,408895258.68404728,0,0,0,0,0,0,0,0,0,0,{"$f":"BW94 * $F$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Rate",{"$f":"(1 + Inputs!C341) * (1 + Inputs!C468) - 1","v":5.0599999999999978E-2}]
[{"$nulls":4},"Repayment Period",{"$f":"Inputs!C342","v":15},null,null,null,{"$f":"((J13>0)*1+I104)*(J13>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"((AP13>0)*1+AO104)*(AP13>0)","v":13},14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,0,0,0,0,0,0,0,0,0,{"$f":"((BV13>0)*1+BU104)*(BV13>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Interest",null,"US$",{"$f":"SUM(J106:CV106)","v":3795841841.5854731},null,{"$f":"IFERROR(-IPMT($F103,J104,$F104,$H102),0)","v":0},0,0,0,0,0,0,0,{"$f":"IFERROR(-IPMT($F103,R104,$F104,$H102),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,425873871.24513507,406226857.90151483,385585705.68270755,363900111.16162848,341117225.55778295,317181525.94238275,292034679.92644328,265615403.50209737,237859311.69067943,208698761.63360381,178062687.74364021,145876428.51484442,112061544.56907156,76535627.495642573,39212099.018298097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-IPMT($F103,BV104,$F104,$H102),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayment of Principal",null,"US$",{"$f":"SUM(J107:CV107)","v":8416479668.8761902},null,{"$f":"J108-J106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,388280896.11897576,407927909.462596,428569061.68140328,450254656.20248234,473037541.80632788,496973241.42172807,522120087.43766755,548539363.86201346,576295455.6734314,605456005.73050702,636092079.62047064,668278338.84926641,702093222.7950393,737619139.86846828,774942668.34581268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108-BV106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Payment to Lender (Principal and Interest)",null,"US$",{"$f":"SUM(J108:CV108)","v":12212321510.461662},null,{"$f":"(PMT($F103,$F104,$H102) * AND(J104>0,J104<=$F104) *-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PMT($F103,$F104,$H102) * AND(BV104>0,BV104<=$F104) *-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Fees and Bonuses (Nominal)"]
[]
[null,null,"Signature Bonus"]
[{"$nulls":4},"Exploration Start",{"$f":"Inputs!C48","v":2010}]
[{"$nulls":4},"Signature Bonus Amount",{"$f":"Inputs!C262","v":0}]
[{"$nulls":4},"Signature Bonus",null,"US$",{"$f":"SUM(J115:CV115)","v":0},null,{"$f":"IF(J$4 = $F$113, $F$114, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$4 = $F$113, $F$114, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$4 = $F$113, $F$114, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Surface Rent"]
[{"$nulls":4},"First Year of Development",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"Final Year of Production",{"$f":"'Demand & production'!F321","v":2064}]
[{"$nulls":4},"Development License Flag",{"$nulls":4},{"$f":" AND(J$4 >= $F$118, J4 <= $F$119) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AND(AP$4 >= $F$118, AP4 <= $F$119) * 1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":" AND(BV$4 >= $F$118, BV4 <= $F$119) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Acreage",{"$f":"Inputs!D15","v":5568},"km sq"]
[{"$nulls":4},"Surface Rent Amount",{"$f":"Inputs!C263","v":200},"US$"]
[{"$nulls":4},"Surface Rent",null,"US$",{"$f":"SUM(J123:CV123)","v":44544000},null,{"$f":"IF(J120 = 0, 0, $F$121 * $F$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV120 = 0, 0, $F$121 * $F$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Training Fees"]
[{"$nulls":4},"License Active Flag",null,"Flag",null,null,{"$f":"AND(J4>=Inputs!$C$48,J4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(K4>=Inputs!$C$48,K4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(L4>=Inputs!$C$48,L4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(M4>=Inputs!$C$48,M4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(N4>=Inputs!$C$48,N4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(O4>=Inputs!$C$48,O4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(P4>=Inputs!$C$48,P4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(Q4>=Inputs!$C$48,Q4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(R4>=Inputs!$C$48,R4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(S4>=Inputs!$C$48,S4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(T4>=Inputs!$C$48,T4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(U4>=Inputs!$C$48,U4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(V4>=Inputs!$C$48,V4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(W4>=Inputs!$C$48,W4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(X4>=Inputs!$C$48,X4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(Y4>=Inputs!$C$48,Y4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(Z4>=Inputs!$C$48,Z4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AA4>=Inputs!$C$48,AA4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AB4>=Inputs!$C$48,AB4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AC4>=Inputs!$C$48,AC4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AD4>=Inputs!$C$48,AD4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AE4>=Inputs!$C$48,AE4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AF4>=Inputs!$C$48,AF4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AG4>=Inputs!$C$48,AG4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AH4>=Inputs!$C$48,AH4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AI4>=Inputs!$C$48,AI4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AJ4>=Inputs!$C$48,AJ4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AK4>=Inputs!$C$48,AK4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AL4>=Inputs!$C$48,AL4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AM4>=Inputs!$C$48,AM4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AN4>=Inputs!$C$48,AN4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AO4>=Inputs!$C$48,AO4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AP4>=Inputs!$C$48,AP4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AQ4>=Inputs!$C$48,AQ4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AR4>=Inputs!$C$48,AR4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AS4>=Inputs!$C$48,AS4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AT4>=Inputs!$C$48,AT4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AU4>=Inputs!$C$48,AU4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AV4>=Inputs!$C$48,AV4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AW4>=Inputs!$C$48,AW4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AX4>=Inputs!$C$48,AX4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AY4>=Inputs!$C$48,AY4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(AZ4>=Inputs!$C$48,AZ4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BA4>=Inputs!$C$48,BA4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BB4>=Inputs!$C$48,BB4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BC4>=Inputs!$C$48,BC4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BD4>=Inputs!$C$48,BD4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BE4>=Inputs!$C$48,BE4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BF4>=Inputs!$C$48,BF4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BG4>=Inputs!$C$48,BG4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BH4>=Inputs!$C$48,BH4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BI4>=Inputs!$C$48,BI4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BJ4>=Inputs!$C$48,BJ4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BK4>=Inputs!$C$48,BK4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BL4>=Inputs!$C$48,BL4<='Demand & production'!$F$321) * 1","v":1},{"$f":"AND(BM4>=Inputs!$C$48,BM4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BN4>=Inputs!$C$48,BN4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BO4>=Inputs!$C$48,BO4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BP4>=Inputs!$C$48,BP4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BQ4>=Inputs!$C$48,BQ4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BR4>=Inputs!$C$48,BR4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BS4>=Inputs!$C$48,BS4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BT4>=Inputs!$C$48,BT4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BU4>=Inputs!$C$48,BU4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BV4>=Inputs!$C$48,BV4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BW4>=Inputs!$C$48,BW4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BX4>=Inputs!$C$48,BX4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BY4>=Inputs!$C$48,BY4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(BZ4>=Inputs!$C$48,BZ4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CA4>=Inputs!$C$48,CA4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CB4>=Inputs!$C$48,CB4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CC4>=Inputs!$C$48,CC4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CD4>=Inputs!$C$48,CD4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CE4>=Inputs!$C$48,CE4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CF4>=Inputs!$C$48,CF4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CG4>=Inputs!$C$48,CG4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CH4>=Inputs!$C$48,CH4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CI4>=Inputs!$C$48,CI4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CJ4>=Inputs!$C$48,CJ4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CK4>=Inputs!$C$48,CK4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CL4>=Inputs!$C$48,CL4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CM4>=Inputs!$C$48,CM4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CN4>=Inputs!$C$48,CN4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CO4>=Inputs!$C$48,CO4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CP4>=Inputs!$C$48,CP4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CQ4>=Inputs!$C$48,CQ4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CR4>=Inputs!$C$48,CR4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CS4>=Inputs!$C$48,CS4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CT4>=Inputs!$C$48,CT4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CU4>=Inputs!$C$48,CU4<='Demand & production'!$F$321) * 1","v":0},{"$f":"AND(CV4>=Inputs!$C$48,CV4<='Demand & production'!$F$321) * 1","v":0}]
[{"$nulls":4},"Training Fee Amount",{"$f":"Inputs!C264","v":150000},"US$"]
[{"$nulls":4},"Training Fees",null,"US$",{"$f":"SUM(J128:CV128)","v":8250000},null,{"$f":"J126 * $F$127","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,{"$f":"BV126 * $F$127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Production Bonus"]
[{"$nulls":4},"Production Start",{"$f":"Inputs!C50","v":2030}]
[{"$nulls":4},"Production Bonus Amount",{"$f":"Inputs!C265","v":0}]
[{"$nulls":4},"Production Bonus",null,"US$",{"$f":"SUM(J133:CV133)","v":0},null,{"$f":"IF(J$4 = $F$131, $F$132, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$4 = $F$131, $F$132, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$4 = $F$131, $F$132, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Fees and Bonuses",null,"US$",{"$f":"SUM(J135:CV135)","v":52794000},null,{"$f":"J115 + J123 + J128 + J133","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,{"$f":"AP115 + AP123 + AP128 + AP133","v":1263600},1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,0,0,0,0,0,0,0,0,0,{"$f":"BV115 + BV123 + BV128 + BV133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Royalty & Service Levy (Nominal)"]
[]
[{"$nulls":4},"Who pays Royalty (0 = Contractor, 1 = Government)",{"$f":"Inputs!C269","v":1}]
[{"$nulls":4},"Positive Royalty Flag",{"$f":"IF(OR(F139 = 0, Inputs!C216 = 2), 1, 0)","v":1}]
[]
[{"$nulls":4},"Royalty Payment Arrangement",{"$f":"IF(F139=0,\"Contractor Pay Royalties\", IF(F140=1,\"Government Pays Royalties from its Profit Share\",\"Government covers royalties by setting at 0%\"))","v":"Government Pays Royalties from its Profit Share"}]
[]
[{"$nulls":4},"Revenues",null,"US$",{"$f":"SUM(J144:CV144)","v":71987791791.035721},null,{"$f":"J91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,868931736.18468308,1772620741.8167534,1808073156.6530886,1844234619.7861505,1881119312.1818736,1918741698.4255111,1957116532.3940213,1996258863.0419018,2036184040.3027401,2076907721.1087947,2118445875.5309708,2160814793.0415902,{"$f":"AP91","v":2204031088.902422},2248111710.6804709,2293073944.8940802,2338935423.7919617,2385714132.2678008,2433428414.913157,2482096983.2114205,2531738922.875649,2582373701.3331623,2634021175.3598251,2686701598.867022,2740435630.8443627,2795244343.4612498,2851149230.3304749,2908172214.9370847,2966335659.235827,3025662372.4205437,3086175619.8689542,1195336060.9081788,281347588.48099798,286974540.25061798,292714031.05563039,298568311.67674297,0,0,0,0,0,0,0,0,0,{"$f":"BV91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Royalty",{"$f":"Inputs!C268 * F140","v":0.05},"US$",{"$f":"SUM(J146:CV146)","v":3599389589.5517855},null,{"$f":"MAX($F$146 * J144, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43446586.809234157,88631037.090837672,90403657.832654431,92211730.989307523,94055965.609093681,95937084.921275556,97855826.619701073,99812943.152095094,101809202.01513702,103845386.05543974,105922293.77654855,108040739.65207952,110201554.44512111,112405585.53402355,114653697.24470401,116946771.18959808,119285706.61339004,121671420.74565786,124104849.16057104,126586946.14378245,129118685.06665812,131701058.76799126,134335079.94335112,137021781.54221815,139762217.1730625,142557461.51652375,145408610.74685425,148316782.96179137,151283118.6210272,154308780.99344772,59766803.045408942,14067379.424049899,14348727.012530901,14635701.55278152,14928415.58383715,0,0,0,0,0,0,0,0,0,{"$f":"MAX($F$146 * BV144, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",{"$f":"Inputs!C266","v":3.0000000000000001E-3},"US$",{"$f":"SUM(J147:CV147)","v":215963375.37310711},null,{"$f":" MAX(J144 * $F$147, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2606795.2085540495,5317862.2254502606,5424219.4699592656,5532703.8593584513,5643357.9365456207,5756225.0952765336,5871349.5971820643,5988776.5891257059,6108552.1209082203,6230723.1633263845,6355337.6265929127,6482444.3791247709,{"$f":" MAX(AP144 * $F$147, 0)","v":6612093.2667072657},6744335.1320414133,6879221.8346822411,7016806.2713758852,7157142.3968034023,7300285.244739471,7446290.9496342614,7595216.768626947,7747121.1039994871,7902063.5260794759,8060104.7966010664,8221306.8925330881,8385733.0303837499,8553447.690991424,8724516.644811254,8899006.977707481,9076987.1172616314,9258526.8596068621,3586008.1827245364,844042.76544299396,860923.62075185392,878142.09316689114,895704.93503022892,0,0,0,0,0,0,0,0,0,{"$f":" MAX(BV144 * $F$147, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Government Profit Share (Nominal)"]
[]
[{"$nulls":4},"Profit Gas Arrangement Option ",{"$f":"IF(F139 = 0, 1, IF(F140 = 0, 1, 2))","v":2}]
[{"$nulls":4},"Surface Rents recoverable? (1 = Yes, 0 = No)",{"$f":"Inputs!C273","v":1}]
[{"$nulls":4},"Debt Financing Costs recoverable? (1 = Yes, 0 = No)",{"$f":"Inputs!C274","v":0}]
[]
[{"$nulls":4},"Government Profit Share Arrangement:",{"$f":"\"Cost Gas is derived from Revenue Net of Royalties, \"&\"Profit Gas is \"&IF(F151=1,\"also\",\"\")&\"derived from \"&IF(F151=1,\"Revenue Net of Royalties.\",\"Gross Revenues.\")&\" \"& F142&\".\"","v":"Cost Gas is derived from Revenue Net of Royalties, Profit Gas is derived from Gross Revenues. Government Pays Royalties from its Profit Share."}]
[]
[null,null,"Cost Gas"]
[{"$nulls":4},"Revenue Net of Royalty for Cost Gas calculation",null,"US$",{"$f":"SUM(J158:CV158)","v":68388402201.48391},null,{"$f":"MAX(J91, 0) - J146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,825485149.37544894,1683989704.7259157,1717669498.8204341,1752022888.7968431,1787063346.5727799,1822804613.5042355,1859260705.7743201,1896445919.8898067,1934374838.2876031,1973062335.053355,2012523581.7544222,2052774053.3895106,{"$f":"MAX(AP91, 0) - AP146","v":2093829534.4573009},2135706125.1464474,2178420247.6493759,2221988652.6023636,2266428425.6544108,2311756994.1674991,2357992134.0508494,2405151976.7318664,2453255016.2665043,2502320116.5918341,2552366518.9236708,2603413849.3021445,2655482126.2881875,2708591768.813951,2762763604.1902304,2818018876.2740355,2874379253.7995167,2931866838.8755064,1135569257.8627698,267280209.05694807,272625813.23808706,278078329.50284886,283639896.09290582,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV91, 0) - BV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cost Gas Limit",{"$f":"Inputs!C272","v":0.7},"US$",{"$f":"SUM(J159:CV159)","v":47871881541.038742},null,{"$f":"J158 * $F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,577839604.56281424,1178792793.308141,1202368649.1743038,1226416022.1577899,1250944342.6009459,1275963229.4529648,1301482494.0420239,1327512143.9228647,1354062386.8013222,1381143634.5373485,1408766507.2280955,1436941837.3726573,1465680674.1201105,1494994287.6025131,1524894173.354563,1555392056.8216543,1586499897.9580874,1618229895.9172492,1650594493.8355944,1683606383.7123063,1717278511.3865528,1751624081.6142838,1786656563.2465694,1822389694.5115011,1858837488.4017313,1896014238.1697655,1933934522.933161,1972613213.3918247,2012065477.6596615,2052306787.2128544,794898480.50393879,187096146.33986363,190838069.26666093,194654830.6519942,198547927.26503405,0,0,0,0,0,0,0,0,0,{"$f":"BV158 * $F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Recoverable Costs"]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",{"$f":"SUM(J162:CV162)","v":1279739135.8784974},null,{"$f":"J93","v":307630612.45318329},313783224.70224696,192035333.51777515,195876040.18813065,133195707.32792884,67929810.737243712,69288406.951988593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",12023542384.108841,null,{"$f":"J94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230587344.40761983,964326097.13447678,1275889796.2363906,1668815817.6183221,971184736.03457642,0,0,0,0,0,0,684446320.04331589,698135246.44418228,712097951.37306583,726339910.40052724,0,{"$f":"AP94","v":0},0,0,0,0,0,851022969.81712306,868043429.21346557,885404297.79773486,903112383.75368953,0,0,0,0,0,0,0,0,0,0,0,0,584136083.83435333,0,0,0,0,0,0,0,0,0,{"$f":"BV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",2543417838.8283877,null,{"$f":"J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40820549.189162038,53792335.069767587,54868181.771162942,55965545.406586207,57084856.314717934,58226553.441012293,59391084.509832539,60578906.200029194,61790484.324029781,63026294.01051037,78813618.098731145,80389890.460705772,{"$f":"AP95","v":66884007.414305702},68221687.562591821,69586121.313843653,70977843.74012053,72397400.614922941,73845348.627221406,75322255.599765837,76828700.711761162,96073360.681951091,93479265.976821661,81531231.824926645,83161856.46142517,84825093.590653673,86521595.462466761,88252027.371716112,90017067.919150442,91817409.277533457,93653757.463084117,90130318.120071739,75419590.136114493,60084380.905550934,61286068.523661956,68353150.732478723,0,0,0,0,0,0,0,0,0,{"$f":"BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",13638356512.352837,null,{"$f":"J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164622368.7119703,335829632.17241937,342546224.81586778,349397149.31218517,356385092.29842889,363512794.1443975,370783050.02728546,378198711.0278312,385762685.24838781,393477938.95335555,401347497.73242271,409374447.68707114,{"$f":"AP96","v":417561936.64081258},425913175.37362885,434431438.88110149,443120067.65872347,451982469.01189792,461022118.39213592,470242560.75997865,479647411.9751783,489240360.21468186,499025167.41897547,509005670.76735502,519185784.18270218,529569499.86635619,540160889.86368334,550964107.6609571,561983389.81417632,573223057.6104598,584687518.76266909,226460889.34161901,53302353.35920392,54368400.42638801,55455768.434915774,56564883.803614087,0,0,0,0,0,0,0,0,0,{"$f":"BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1475387729.8744049,null,{"$f":"J97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44362375.829792239,45249623.346388079,46154615.813315846,47077708.129582167,48019262.292173803,48979647.53801728,49959240.48877763,{"$f":"AP97","v":50958425.298553161},51977593.804524221,53017145.680614702,54077488.594226986,55159038.366111524,56262219.133433759,57387463.516102426,58535212.78642448,59705917.042152978,60900035.382996038,62118036.090655953,63360396.812469065,64627604.748718441,65920156.843692817,67238559.980566695,68583331.180178046,69954997.803781599,71354097.759857208,27636834.921774961,6504912.8130386975,6635011.0692994706,6767711.2906854618,6903065.516499171,0,0,0,0,0,0,0,0,0,{"$f":"BV97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",null,"US$",0,null,{"$f":"J106 * $F$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP106 * $F$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV106 * $F$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",44544000,null,{"$f":"J123 * $F$152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,{"$f":"AP123 * $F$152","v":1113600},1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,0,0,0,0,0,0,0,0,0,{"$f":"BV123 * $F$152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",8250000,null,{"$f":"J128","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"AP128","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,{"$f":"BV128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",215963375.37310711,null,{"$f":"J147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2606795.2085540495,5317862.2254502606,5424219.4699592656,5532703.8593584513,5643357.9365456207,5756225.0952765336,5871349.5971820643,5988776.5891257059,6108552.1209082203,6230723.1633263845,6355337.6265929127,6482444.3791247709,{"$f":"AP147","v":6612093.2667072657},6744335.1320414133,6879221.8346822411,7016806.2713758852,7157142.3968034023,7300285.244739471,7446290.9496342614,7595216.768626947,7747121.1039994871,7902063.5260794759,8060104.7966010664,8221306.8925330881,8385733.0303837499,8553447.690991424,8724516.644811254,8899006.977707481,9076987.1172616314,9258526.8596068621,3586008.1827245364,844042.76544299396,860923.62075185392,878142.09316689114,895704.93503022892,0,0,0,0,0,0,0,0,0,{"$f":"BV147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Recoverable Costs",null,"US$",31229200976.416073,null,{"$f":"SUM(J162:J170)","v":307780612.45318329},313933224.70224696,192185333.51777515,196026040.18813065,133345707.32792884,68079810.737243712,69438406.951988593,150000,150000,150000,150000,150000,150000,150000,150000,1263600,231850944.40761983,965589697.13447678,1277153396.2363906,1670079417.6183221,1180498049.1442628,396203429.46763724,404102226.05698997,412158998.57812983,420376906.54969245,473121548.51047856,482558707.48068815,1176630929.6736178,1200138276.2670903,1224115769.7924321,1263099611.3962913,547469623.01567924,543280062.62037873,554120391.87278628,565177527.71024203,576455806.26444685,587959650.38973582,599693571.39753044,1462685140.6426041,1491913571.4554563,1539434656.8405201,1565682516.058562,661978643.47953868,675192944.34912944,688671531.236112,702419689.86083424,716442811.65805125,730746395.89121234,745336051.80903649,760217500.84521723,349077650.5661903,137334499.07380012,123212316.02199028,125651290.34243007,718116488.82197559,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV162:BV170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost Gas Computations"]
[{"$nulls":4},"Opening Balance",null,"US$",{"$f":"SUM(J174:CV174)","v":78371156150.317276},null,{"$f":"I177","v":0},307780612.45318329,621713837.15543032,813899170.67320549,1009925210.8613361,1143270918.189265,1211350728.9265087,1280789135.8784974,1280939135.8784974,1281089135.8784974,1281239135.8784974,1281389135.8784974,1281539135.8784974,1281689135.8784974,1281839135.8784974,1281989135.8784974,1283252735.8784974,1515103680.2861171,2480693377.4205937,3757846773.6569843,5427926191.2753067,6030584635.8567543,5247995272.0162506,4449728848.8989363,3635471825.3192759,2804904389.2680225,2002062708.3255363,1183138921.7642004,1032257707.5149539,878333596.98072219,721305732.23580575,575638836.40400147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,{"$f":"BU177","v":519568561.55694151},519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151]
[{"$nulls":4},"Additions",null,"US$",{"$f":"SUM(J175:CV175)","v":31229200976.416073},null,{"$f":"J171","v":307780612.45318329},313933224.70224696,192185333.51777515,196026040.18813065,133345707.32792884,68079810.737243712,69438406.951988593,150000,150000,150000,150000,150000,150000,150000,150000,1263600,231850944.40761983,965589697.13447678,1277153396.2363906,1670079417.6183221,1180498049.1442628,396203429.46763724,404102226.05698997,412158998.57812983,420376906.54969245,473121548.51047856,482558707.48068815,1176630929.6736178,1200138276.2670903,1224115769.7924321,1263099611.3962913,547469623.01567924,{"$f":"AP171","v":543280062.62037873},554120391.87278628,565177527.71024203,576455806.26444685,587959650.38973582,599693571.39753044,1462685140.6426041,1491913571.4554563,1539434656.8405201,1565682516.058562,661978643.47953868,675192944.34912944,688671531.236112,702419689.86083424,716442811.65805125,730746395.89121234,745336051.80903649,760217500.84521723,349077650.5661903,137334499.07380012,123212316.02199028,125651290.34243007,718116488.82197559,0,0,0,0,0,0,0,0,0,{"$f":"BV171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs Recovered",null,"US$",{"$f":"SUM(J176:CV176)","v":30709632414.859127},null,{"$f":"MIN(J174 + J175, J159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,577839604.56281424,1178792793.308141,1202368649.1743038,1226416022.1577899,1250944342.6009459,1275963229.4529648,1301482494.0420239,1327512143.9228647,1354062386.8013222,1381143634.5373485,1408766507.2280955,1123108459.4196806,{"$f":"MIN(AP174 + AP175, AP159)","v":543280062.62037873},554120391.87278628,565177527.71024203,576455806.26444685,587959650.38973582,599693571.39753044,1462685140.6426041,1491913571.4554563,1539434656.8405201,1565682516.058562,661978643.47953868,675192944.34912944,688671531.236112,702419689.86083424,716442811.65805125,730746395.89121234,745336051.80903649,760217500.84521723,349077650.5661903,137334499.07380012,123212316.02199028,125651290.34243007,198547927.26503405,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV174 + BV175, BV159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Closing Balance",null,"US$",{"$f":"SUM(J177:CV177)","v":78890724711.874222},0,{"$f":"J174 + J175 - J176","v":307780612.45318329},621713837.15543032,813899170.67320549,1009925210.8613361,1143270918.189265,1211350728.9265087,1280789135.8784974,1280939135.8784974,1281089135.8784974,1281239135.8784974,1281389135.8784974,1281539135.8784974,1281689135.8784974,1281839135.8784974,1281989135.8784974,1283252735.8784974,1515103680.2861171,2480693377.4205937,3757846773.6569843,5427926191.2753067,6030584635.8567543,5247995272.0162506,4449728848.8989363,3635471825.3192759,2804904389.2680225,2002062708.3255363,1183138921.7642004,1032257707.5149539,878333596.98072219,721305732.23580575,575638836.40400147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,{"$f":"BV174 + BV175 - BV176","v":519568561.55694151},519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151,519568561.55694151]
[]
[{"$nulls":4},"Cost Gas",null,"US$",{"$f":"SUM(J179:CV179)","v":30709632414.859127},null,{"$f":"J176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,577839604.56281424,1178792793.308141,1202368649.1743038,1226416022.1577899,1250944342.6009459,1275963229.4529648,1301482494.0420239,1327512143.9228647,1354062386.8013222,1381143634.5373485,1408766507.2280955,1123108459.4196806,543280062.62037873,554120391.87278628,565177527.71024203,576455806.26444685,587959650.38973582,599693571.39753044,1462685140.6426041,1491913571.4554563,1539434656.8405201,1565682516.058562,661978643.47953868,675192944.34912944,688671531.236112,702419689.86083424,716442811.65805125,730746395.89121234,745336051.80903649,760217500.84521723,349077650.5661903,137334499.07380012,123212316.02199028,125651290.34243007,198547927.26503405,0,0,0,0,0,0,0,0,0,{"$f":"BV176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Profit Gas"]
[{"$nulls":4},"Revenue for Profit Gas calculation",null,"US$",{"$f":"SUM(J182:CV182)","v":71987791791.035721},null,{"$f":"MAX(J91, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,868931736.18468308,1772620741.8167534,1808073156.6530886,1844234619.7861505,1881119312.1818736,1918741698.4255111,1957116532.3940213,1996258863.0419018,2036184040.3027401,2076907721.1087947,2118445875.5309708,2160814793.0415902,{"$f":"MAX(AP91, 0)","v":2204031088.902422},2248111710.6804709,2293073944.8940802,2338935423.7919617,2385714132.2678008,2433428414.913157,2482096983.2114205,2531738922.875649,2582373701.3331623,2634021175.3598251,2686701598.867022,2740435630.8443627,2795244343.4612498,2851149230.3304749,2908172214.9370847,2966335659.235827,3025662372.4205437,3086175619.8689542,1195336060.9081788,281347588.48099798,286974540.25061798,292714031.05563039,298568311.67674297,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV91, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Profit Gas",null,"US$",{"$f":"SUM(J183:CV183)","v":41278159376.17659},null,{"$f":"IF($F$151 = 2, J182 - J179, J158 - J179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,291092131.62186885,593827948.50861239,605704507.4787848,617818597.62836051,630174969.58092761,642778468.97254634,655634038.35199738,668746719.11903715,682121653.50141788,695764086.57144618,709679368.30287528,1037706333.6219096,{"$f":"IF($F$151 = 2, AP182 - AP179, AP158 - AP179)","v":1660751026.2820432},1693991318.8076847,1727896417.1838381,1762479617.5275149,1797754481.8780651,1833734843.5156264,1019411842.5688164,1039825351.4201927,1042939044.4926422,1068338659.3012631,2024722955.3874834,2065242686.4952333,2106572812.2251377,2148729540.4696407,2191729403.2790337,2235589263.3446145,2280326320.6115074,2325958119.023737,846258410.34198856,144013089.40719786,163762224.22862768,167062740.71320033,100020384.41170892,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$151 = 2, BV182 - BV179, BV158 - BV179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Daily Production Rate",null,"mmcf",{"$f":"SUM(J185:CV185)","v":36022.510136986304},null,{"$f":"J14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,595.80297043780786,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,{"$f":"AP14","v":1191.6059408756157},1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,1191.6059408756157,452.48258971232229,104.41307286082987,104.41307286082987,104.41307286082987,104.41307286082987,0,0,0,0,0,0,0,0,0,{"$f":"BV14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tier 1",null,"mmcf",null,null,{"$f":"MIN(J185,Inputs!$C$222)","v":0},{"$f":"MIN(K185,Inputs!$C$222)","v":0},{"$f":"MIN(L185,Inputs!$C$222)","v":0},{"$f":"MIN(M185,Inputs!$C$222)","v":0},{"$f":"MIN(N185,Inputs!$C$222)","v":0},{"$f":"MIN(O185,Inputs!$C$222)","v":0},{"$f":"MIN(P185,Inputs!$C$222)","v":0},{"$f":"MIN(Q185,Inputs!$C$222)","v":0},{"$f":"MIN(R185,Inputs!$C$222)","v":0},{"$f":"MIN(S185,Inputs!$C$222)","v":0},{"$f":"MIN(T185,Inputs!$C$222)","v":0},{"$f":"MIN(U185,Inputs!$C$222)","v":0},{"$f":"MIN(V185,Inputs!$C$222)","v":0},{"$f":"MIN(W185,Inputs!$C$222)","v":0},{"$f":"MIN(X185,Inputs!$C$222)","v":0},{"$f":"MIN(Y185,Inputs!$C$222)","v":0},{"$f":"MIN(Z185,Inputs!$C$222)","v":0},{"$f":"MIN(AA185,Inputs!$C$222)","v":0},{"$f":"MIN(AB185,Inputs!$C$222)","v":0},{"$f":"MIN(AC185,Inputs!$C$222)","v":0},{"$f":"MIN(AD185,Inputs!$C$222)","v":0},{"$f":"MIN(AE185,Inputs!$C$222)","v":0},{"$f":"MIN(AF185,Inputs!$C$222)","v":0},{"$f":"MIN(AG185,Inputs!$C$222)","v":0},{"$f":"MIN(AH185,Inputs!$C$222)","v":0},{"$f":"MIN(AI185,Inputs!$C$222)","v":0},{"$f":"MIN(AJ185,Inputs!$C$222)","v":0},{"$f":"MIN(AK185,Inputs!$C$222)","v":0},{"$f":"MIN(AL185,Inputs!$C$222)","v":0},{"$f":"MIN(AM185,Inputs!$C$222)","v":0},{"$f":"MIN(AN185,Inputs!$C$222)","v":0},{"$f":"MIN(AO185,Inputs!$C$222)","v":0},{"$f":"MIN(AP185,Inputs!$C$222)","v":0},{"$f":"MIN(AQ185,Inputs!$C$222)","v":0},{"$f":"MIN(AR185,Inputs!$C$222)","v":0},{"$f":"MIN(AS185,Inputs!$C$222)","v":0},{"$f":"MIN(AT185,Inputs!$C$222)","v":0},{"$f":"MIN(AU185,Inputs!$C$222)","v":0},{"$f":"MIN(AV185,Inputs!$C$222)","v":0},{"$f":"MIN(AW185,Inputs!$C$222)","v":0},{"$f":"MIN(AX185,Inputs!$C$222)","v":0},{"$f":"MIN(AY185,Inputs!$C$222)","v":0},{"$f":"MIN(AZ185,Inputs!$C$222)","v":0},{"$f":"MIN(BA185,Inputs!$C$222)","v":0},{"$f":"MIN(BB185,Inputs!$C$222)","v":0},{"$f":"MIN(BC185,Inputs!$C$222)","v":0},{"$f":"MIN(BD185,Inputs!$C$222)","v":0},{"$f":"MIN(BE185,Inputs!$C$222)","v":0},{"$f":"MIN(BF185,Inputs!$C$222)","v":0},{"$f":"MIN(BG185,Inputs!$C$222)","v":0},{"$f":"MIN(BH185,Inputs!$C$222)","v":0},{"$f":"MIN(BI185,Inputs!$C$222)","v":0},{"$f":"MIN(BJ185,Inputs!$C$222)","v":0},{"$f":"MIN(BK185,Inputs!$C$222)","v":0},{"$f":"MIN(BL185,Inputs!$C$222)","v":0},{"$f":"MIN(BM185,Inputs!$C$222)","v":0},{"$f":"MIN(BN185,Inputs!$C$222)","v":0},{"$f":"MIN(BO185,Inputs!$C$222)","v":0},{"$f":"MIN(BP185,Inputs!$C$222)","v":0},{"$f":"MIN(BQ185,Inputs!$C$222)","v":0},{"$f":"MIN(BR185,Inputs!$C$222)","v":0},{"$f":"MIN(BS185,Inputs!$C$222)","v":0},{"$f":"MIN(BT185,Inputs!$C$222)","v":0},{"$f":"MIN(BU185,Inputs!$C$222)","v":0},{"$f":"MIN(BV185,Inputs!$C$222)","v":0},{"$f":"MIN(BW185,Inputs!$C$222)","v":0},{"$f":"MIN(BX185,Inputs!$C$222)","v":0},{"$f":"MIN(BY185,Inputs!$C$222)","v":0},{"$f":"MIN(BZ185,Inputs!$C$222)","v":0},{"$f":"MIN(CA185,Inputs!$C$222)","v":0},{"$f":"MIN(CB185,Inputs!$C$222)","v":0},{"$f":"MIN(CC185,Inputs!$C$222)","v":0},{"$f":"MIN(CD185,Inputs!$C$222)","v":0},{"$f":"MIN(CE185,Inputs!$C$222)","v":0},{"$f":"MIN(CF185,Inputs!$C$222)","v":0},{"$f":"MIN(CG185,Inputs!$C$222)","v":0},{"$f":"MIN(CH185,Inputs!$C$222)","v":0},{"$f":"MIN(CI185,Inputs!$C$222)","v":0},{"$f":"MIN(CJ185,Inputs!$C$222)","v":0},{"$f":"MIN(CK185,Inputs!$C$222)","v":0},{"$f":"MIN(CL185,Inputs!$C$222)","v":0},{"$f":"MIN(CM185,Inputs!$C$222)","v":0},{"$f":"MIN(CN185,Inputs!$C$222)","v":0},{"$f":"MIN(CO185,Inputs!$C$222)","v":0},{"$f":"MIN(CP185,Inputs!$C$222)","v":0},{"$f":"MIN(CQ185,Inputs!$C$222)","v":0},{"$f":"MIN(CR185,Inputs!$C$222)","v":0},{"$f":"MIN(CS185,Inputs!$C$222)","v":0},{"$f":"MIN(CT185,Inputs!$C$222)","v":0},{"$f":"MIN(CU185,Inputs!$C$222)","v":0},{"$f":"MIN(CV185,Inputs!$C$222)","v":0}]
[{"$nulls":4},"Tier 2",null,"mmcf",null,null,{"$f":"(J185>Inputs!$C$222)*(J185-Inputs!$C$222-J189-J190-J191-J192-J193)","v":0},{"$f":"(K185>Inputs!$C$222)*(K185-Inputs!$C$222-K189-K190-K191-K192-K193)","v":0},{"$f":"(L185>Inputs!$C$222)*(L185-Inputs!$C$222-L189-L190-L191-L192-L193)","v":0},{"$f":"(M185>Inputs!$C$222)*(M185-Inputs!$C$222-M189-M190-M191-M192-M193)","v":0},{"$f":"(N185>Inputs!$C$222)*(N185-Inputs!$C$222-N189-N190-N191-N192-N193)","v":0},{"$f":"(O185>Inputs!$C$222)*(O185-Inputs!$C$222-O189-O190-O191-O192-O193)","v":0},{"$f":"(P185>Inputs!$C$222)*(P185-Inputs!$C$222-P189-P190-P191-P192-P193)","v":0},{"$f":"(Q185>Inputs!$C$222)*(Q185-Inputs!$C$222-Q189-Q190-Q191-Q192-Q193)","v":0},{"$f":"(R185>Inputs!$C$222)*(R185-Inputs!$C$222-R189-R190-R191-R192-R193)","v":0},{"$f":"(S185>Inputs!$C$222)*(S185-Inputs!$C$222-S189-S190-S191-S192-S193)","v":0},{"$f":"(T185>Inputs!$C$222)*(T185-Inputs!$C$222-T189-T190-T191-T192-T193)","v":0},{"$f":"(U185>Inputs!$C$222)*(U185-Inputs!$C$222-U189-U190-U191-U192-U193)","v":0},{"$f":"(V185>Inputs!$C$222)*(V185-Inputs!$C$222-V189-V190-V191-V192-V193)","v":0},{"$f":"(W185>Inputs!$C$222)*(W185-Inputs!$C$222-W189-W190-W191-W192-W193)","v":0},{"$f":"(X185>Inputs!$C$222)*(X185-Inputs!$C$222-X189-X190-X191-X192-X193)","v":0},{"$f":"(Y185>Inputs!$C$222)*(Y185-Inputs!$C$222-Y189-Y190-Y191-Y192-Y193)","v":0},{"$f":"(Z185>Inputs!$C$222)*(Z185-Inputs!$C$222-Z189-Z190-Z191-Z192-Z193)","v":0},{"$f":"(AA185>Inputs!$C$222)*(AA185-Inputs!$C$222-AA189-AA190-AA191-AA192-AA193)","v":0},{"$f":"(AB185>Inputs!$C$222)*(AB185-Inputs!$C$222-AB189-AB190-AB191-AB192-AB193)","v":0},{"$f":"(AC185>Inputs!$C$222)*(AC185-Inputs!$C$222-AC189-AC190-AC191-AC192-AC193)","v":0},{"$f":"(AD185>Inputs!$C$222)*(AD185-Inputs!$C$222-AD189-AD190-AD191-AD192-AD193)","v":299.99},{"$f":"(AE185>Inputs!$C$222)*(AE185-Inputs!$C$222-AE189-AE190-AE191-AE192-AE193)","v":299.99},{"$f":"(AF185>Inputs!$C$222)*(AF185-Inputs!$C$222-AF189-AF190-AF191-AF192-AF193)","v":299.99},{"$f":"(AG185>Inputs!$C$222)*(AG185-Inputs!$C$222-AG189-AG190-AG191-AG192-AG193)","v":299.99},{"$f":"(AH185>Inputs!$C$222)*(AH185-Inputs!$C$222-AH189-AH190-AH191-AH192-AH193)","v":299.99},{"$f":"(AI185>Inputs!$C$222)*(AI185-Inputs!$C$222-AI189-AI190-AI191-AI192-AI193)","v":299.99},{"$f":"(AJ185>Inputs!$C$222)*(AJ185-Inputs!$C$222-AJ189-AJ190-AJ191-AJ192-AJ193)","v":299.99},{"$f":"(AK185>Inputs!$C$222)*(AK185-Inputs!$C$222-AK189-AK190-AK191-AK192-AK193)","v":299.99},{"$f":"(AL185>Inputs!$C$222)*(AL185-Inputs!$C$222-AL189-AL190-AL191-AL192-AL193)","v":299.99},{"$f":"(AM185>Inputs!$C$222)*(AM185-Inputs!$C$222-AM189-AM190-AM191-AM192-AM193)","v":299.99},{"$f":"(AN185>Inputs!$C$222)*(AN185-Inputs!$C$222-AN189-AN190-AN191-AN192-AN193)","v":299.99},{"$f":"(AO185>Inputs!$C$222)*(AO185-Inputs!$C$222-AO189-AO190-AO191-AO192-AO193)","v":299.99},{"$f":"(AP185>Inputs!$C$222)*(AP185-Inputs!$C$222-AP189-AP190-AP191-AP192-AP193)","v":299.99},{"$f":"(AQ185>Inputs!$C$222)*(AQ185-Inputs!$C$222-AQ189-AQ190-AQ191-AQ192-AQ193)","v":299.99},{"$f":"(AR185>Inputs!$C$222)*(AR185-Inputs!$C$222-AR189-AR190-AR191-AR192-AR193)","v":299.99},{"$f":"(AS185>Inputs!$C$222)*(AS185-Inputs!$C$222-AS189-AS190-AS191-AS192-AS193)","v":299.99},{"$f":"(AT185>Inputs!$C$222)*(AT185-Inputs!$C$222-AT189-AT190-AT191-AT192-AT193)","v":299.99},{"$f":"(AU185>Inputs!$C$222)*(AU185-Inputs!$C$222-AU189-AU190-AU191-AU192-AU193)","v":299.99},{"$f":"(AV185>Inputs!$C$222)*(AV185-Inputs!$C$222-AV189-AV190-AV191-AV192-AV193)","v":299.99},{"$f":"(AW185>Inputs!$C$222)*(AW185-Inputs!$C$222-AW189-AW190-AW191-AW192-AW193)","v":299.99},{"$f":"(AX185>Inputs!$C$222)*(AX185-Inputs!$C$222-AX189-AX190-AX191-AX192-AX193)","v":299.99},{"$f":"(AY185>Inputs!$C$222)*(AY185-Inputs!$C$222-AY189-AY190-AY191-AY192-AY193)","v":299.99},{"$f":"(AZ185>Inputs!$C$222)*(AZ185-Inputs!$C$222-AZ189-AZ190-AZ191-AZ192-AZ193)","v":299.99},{"$f":"(BA185>Inputs!$C$222)*(BA185-Inputs!$C$222-BA189-BA190-BA191-BA192-BA193)","v":299.99},{"$f":"(BB185>Inputs!$C$222)*(BB185-Inputs!$C$222-BB189-BB190-BB191-BB192-BB193)","v":299.99},{"$f":"(BC185>Inputs!$C$222)*(BC185-Inputs!$C$222-BC189-BC190-BC191-BC192-BC193)","v":299.99},{"$f":"(BD185>Inputs!$C$222)*(BD185-Inputs!$C$222-BD189-BD190-BD191-BD192-BD193)","v":299.99},{"$f":"(BE185>Inputs!$C$222)*(BE185-Inputs!$C$222-BE189-BE190-BE191-BE192-BE193)","v":299.99},{"$f":"(BF185>Inputs!$C$222)*(BF185-Inputs!$C$222-BF189-BF190-BF191-BF192-BF193)","v":299.99},{"$f":"(BG185>Inputs!$C$222)*(BG185-Inputs!$C$222-BG189-BG190-BG191-BG192-BG193)","v":299.99},{"$f":"(BH185>Inputs!$C$222)*(BH185-Inputs!$C$222-BH189-BH190-BH191-BH192-BH193)","v":299.99},{"$f":"(BI185>Inputs!$C$222)*(BI185-Inputs!$C$222-BI189-BI190-BI191-BI192-BI193)","v":104.41307286082987},{"$f":"(BJ185>Inputs!$C$222)*(BJ185-Inputs!$C$222-BJ189-BJ190-BJ191-BJ192-BJ193)","v":104.41307286082987},{"$f":"(BK185>Inputs!$C$222)*(BK185-Inputs!$C$222-BK189-BK190-BK191-BK192-BK193)","v":104.41307286082987},{"$f":"(BL185>Inputs!$C$222)*(BL185-Inputs!$C$222-BL189-BL190-BL191-BL192-BL193)","v":104.41307286082987},{"$f":"(BM185>Inputs!$C$222)*(BM185-Inputs!$C$222-BM189-BM190-BM191-BM192-BM193)","v":0},{"$f":"(BN185>Inputs!$C$222)*(BN185-Inputs!$C$222-BN189-BN190-BN191-BN192-BN193)","v":0},{"$f":"(BO185>Inputs!$C$222)*(BO185-Inputs!$C$222-BO189-BO190-BO191-BO192-BO193)","v":0},{"$f":"(BP185>Inputs!$C$222)*(BP185-Inputs!$C$222-BP189-BP190-BP191-BP192-BP193)","v":0},{"$f":"(BQ185>Inputs!$C$222)*(BQ185-Inputs!$C$222-BQ189-BQ190-BQ191-BQ192-BQ193)","v":0},{"$f":"(BR185>Inputs!$C$222)*(BR185-Inputs!$C$222-BR189-BR190-BR191-BR192-BR193)","v":0},{"$f":"(BS185>Inputs!$C$222)*(BS185-Inputs!$C$222-BS189-BS190-BS191-BS192-BS193)","v":0},{"$f":"(BT185>Inputs!$C$222)*(BT185-Inputs!$C$222-BT189-BT190-BT191-BT192-BT193)","v":0},{"$f":"(BU185>Inputs!$C$222)*(BU185-Inputs!$C$222-BU189-BU190-BU191-BU192-BU193)","v":0},{"$f":"(BV185>Inputs!$C$222)*(BV185-Inputs!$C$222-BV189-BV190-BV191-BV192-BV193)","v":0},{"$f":"(BW185>Inputs!$C$222)*(BW185-Inputs!$C$222-BW189-BW190-BW191-BW192-BW193)","v":0},{"$f":"(BX185>Inputs!$C$222)*(BX185-Inputs!$C$222-BX189-BX190-BX191-BX192-BX193)","v":0},{"$f":"(BY185>Inputs!$C$222)*(BY185-Inputs!$C$222-BY189-BY190-BY191-BY192-BY193)","v":0},{"$f":"(BZ185>Inputs!$C$222)*(BZ185-Inputs!$C$222-BZ189-BZ190-BZ191-BZ192-BZ193)","v":0},{"$f":"(CA185>Inputs!$C$222)*(CA185-Inputs!$C$222-CA189-CA190-CA191-CA192-CA193)","v":0},{"$f":"(CB185>Inputs!$C$222)*(CB185-Inputs!$C$222-CB189-CB190-CB191-CB192-CB193)","v":0},{"$f":"(CC185>Inputs!$C$222)*(CC185-Inputs!$C$222-CC189-CC190-CC191-CC192-CC193)","v":0},{"$f":"(CD185>Inputs!$C$222)*(CD185-Inputs!$C$222-CD189-CD190-CD191-CD192-CD193)","v":0},{"$f":"(CE185>Inputs!$C$222)*(CE185-Inputs!$C$222-CE189-CE190-CE191-CE192-CE193)","v":0},{"$f":"(CF185>Inputs!$C$222)*(CF185-Inputs!$C$222-CF189-CF190-CF191-CF192-CF193)","v":0},{"$f":"(CG185>Inputs!$C$222)*(CG185-Inputs!$C$222-CG189-CG190-CG191-CG192-CG193)","v":0},{"$f":"(CH185>Inputs!$C$222)*(CH185-Inputs!$C$222-CH189-CH190-CH191-CH192-CH193)","v":0},{"$f":"(CI185>Inputs!$C$222)*(CI185-Inputs!$C$222-CI189-CI190-CI191-CI192-CI193)","v":0},{"$f":"(CJ185>Inputs!$C$222)*(CJ185-Inputs!$C$222-CJ189-CJ190-CJ191-CJ192-CJ193)","v":0},{"$f":"(CK185>Inputs!$C$222)*(CK185-Inputs!$C$222-CK189-CK190-CK191-CK192-CK193)","v":0},{"$f":"(CL185>Inputs!$C$222)*(CL185-Inputs!$C$222-CL189-CL190-CL191-CL192-CL193)","v":0},{"$f":"(CM185>Inputs!$C$222)*(CM185-Inputs!$C$222-CM189-CM190-CM191-CM192-CM193)","v":0},{"$f":"(CN185>Inputs!$C$222)*(CN185-Inputs!$C$222-CN189-CN190-CN191-CN192-CN193)","v":0},{"$f":"(CO185>Inputs!$C$222)*(CO185-Inputs!$C$222-CO189-CO190-CO191-CO192-CO193)","v":0},{"$f":"(CP185>Inputs!$C$222)*(CP185-Inputs!$C$222-CP189-CP190-CP191-CP192-CP193)","v":0},{"$f":"(CQ185>Inputs!$C$222)*(CQ185-Inputs!$C$222-CQ189-CQ190-CQ191-CQ192-CQ193)","v":0},{"$f":"(CR185>Inputs!$C$222)*(CR185-Inputs!$C$222-CR189-CR190-CR191-CR192-CR193)","v":0},{"$f":"(CS185>Inputs!$C$222)*(CS185-Inputs!$C$222-CS189-CS190-CS191-CS192-CS193)","v":0},{"$f":"(CT185>Inputs!$C$222)*(CT185-Inputs!$C$222-CT189-CT190-CT191-CT192-CT193)","v":0},{"$f":"(CU185>Inputs!$C$222)*(CU185-Inputs!$C$222-CU189-CU190-CU191-CU192-CU193)","v":0},{"$f":"(CV185>Inputs!$C$222)*(CV185-Inputs!$C$222-CV189-CV190-CV191-CV192-CV193)","v":0}]
[{"$nulls":4},"Tier 3",null,"mmcf",null,null,{"$f":"(J185>Inputs!$C$223)*(J185-Inputs!$C$223-J190-J191-J192-J193)","v":0},{"$f":"(K185>Inputs!$C$223)*(K185-Inputs!$C$223-K190-K191-K192-K193)","v":0},{"$f":"(L185>Inputs!$C$223)*(L185-Inputs!$C$223-L190-L191-L192-L193)","v":0},{"$f":"(M185>Inputs!$C$223)*(M185-Inputs!$C$223-M190-M191-M192-M193)","v":0},{"$f":"(N185>Inputs!$C$223)*(N185-Inputs!$C$223-N190-N191-N192-N193)","v":0},{"$f":"(O185>Inputs!$C$223)*(O185-Inputs!$C$223-O190-O191-O192-O193)","v":0},{"$f":"(P185>Inputs!$C$223)*(P185-Inputs!$C$223-P190-P191-P192-P193)","v":0},{"$f":"(Q185>Inputs!$C$223)*(Q185-Inputs!$C$223-Q190-Q191-Q192-Q193)","v":0},{"$f":"(R185>Inputs!$C$223)*(R185-Inputs!$C$223-R190-R191-R192-R193)","v":0},{"$f":"(S185>Inputs!$C$223)*(S185-Inputs!$C$223-S190-S191-S192-S193)","v":0},{"$f":"(T185>Inputs!$C$223)*(T185-Inputs!$C$223-T190-T191-T192-T193)","v":0},{"$f":"(U185>Inputs!$C$223)*(U185-Inputs!$C$223-U190-U191-U192-U193)","v":0},{"$f":"(V185>Inputs!$C$223)*(V185-Inputs!$C$223-V190-V191-V192-V193)","v":0},{"$f":"(W185>Inputs!$C$223)*(W185-Inputs!$C$223-W190-W191-W192-W193)","v":0},{"$f":"(X185>Inputs!$C$223)*(X185-Inputs!$C$223-X190-X191-X192-X193)","v":0},{"$f":"(Y185>Inputs!$C$223)*(Y185-Inputs!$C$223-Y190-Y191-Y192-Y193)","v":0},{"$f":"(Z185>Inputs!$C$223)*(Z185-Inputs!$C$223-Z190-Z191-Z192-Z193)","v":0},{"$f":"(AA185>Inputs!$C$223)*(AA185-Inputs!$C$223-AA190-AA191-AA192-AA193)","v":0},{"$f":"(AB185>Inputs!$C$223)*(AB185-Inputs!$C$223-AB190-AB191-AB192-AB193)","v":0},{"$f":"(AC185>Inputs!$C$223)*(AC185-Inputs!$C$223-AC190-AC191-AC192-AC193)","v":0},{"$f":"(AD185>Inputs!$C$223)*(AD185-Inputs!$C$223-AD190-AD191-AD192-AD193)","v":295.81297043780785},{"$f":"(AE185>Inputs!$C$223)*(AE185-Inputs!$C$223-AE190-AE191-AE192-AE193)","v":300},{"$f":"(AF185>Inputs!$C$223)*(AF185-Inputs!$C$223-AF190-AF191-AF192-AF193)","v":300},{"$f":"(AG185>Inputs!$C$223)*(AG185-Inputs!$C$223-AG190-AG191-AG192-AG193)","v":300},{"$f":"(AH185>Inputs!$C$223)*(AH185-Inputs!$C$223-AH190-AH191-AH192-AH193)","v":300},{"$f":"(AI185>Inputs!$C$223)*(AI185-Inputs!$C$223-AI190-AI191-AI192-AI193)","v":300},{"$f":"(AJ185>Inputs!$C$223)*(AJ185-Inputs!$C$223-AJ190-AJ191-AJ192-AJ193)","v":300},{"$f":"(AK185>Inputs!$C$223)*(AK185-Inputs!$C$223-AK190-AK191-AK192-AK193)","v":300},{"$f":"(AL185>Inputs!$C$223)*(AL185-Inputs!$C$223-AL190-AL191-AL192-AL193)","v":300},{"$f":"(AM185>Inputs!$C$223)*(AM185-Inputs!$C$223-AM190-AM191-AM192-AM193)","v":300},{"$f":"(AN185>Inputs!$C$223)*(AN185-Inputs!$C$223-AN190-AN191-AN192-AN193)","v":300},{"$f":"(AO185>Inputs!$C$223)*(AO185-Inputs!$C$223-AO190-AO191-AO192-AO193)","v":300},{"$f":"(AP185>Inputs!$C$223)*(AP185-Inputs!$C$223-AP190-AP191-AP192-AP193)","v":300},{"$f":"(AQ185>Inputs!$C$223)*(AQ185-Inputs!$C$223-AQ190-AQ191-AQ192-AQ193)","v":300},{"$f":"(AR185>Inputs!$C$223)*(AR185-Inputs!$C$223-AR190-AR191-AR192-AR193)","v":300},{"$f":"(AS185>Inputs!$C$223)*(AS185-Inputs!$C$223-AS190-AS191-AS192-AS193)","v":300},{"$f":"(AT185>Inputs!$C$223)*(AT185-Inputs!$C$223-AT190-AT191-AT192-AT193)","v":300},{"$f":"(AU185>Inputs!$C$223)*(AU185-Inputs!$C$223-AU190-AU191-AU192-AU193)","v":300},{"$f":"(AV185>Inputs!$C$223)*(AV185-Inputs!$C$223-AV190-AV191-AV192-AV193)","v":300},{"$f":"(AW185>Inputs!$C$223)*(AW185-Inputs!$C$223-AW190-AW191-AW192-AW193)","v":300},{"$f":"(AX185>Inputs!$C$223)*(AX185-Inputs!$C$223-AX190-AX191-AX192-AX193)","v":300},{"$f":"(AY185>Inputs!$C$223)*(AY185-Inputs!$C$223-AY190-AY191-AY192-AY193)","v":300},{"$f":"(AZ185>Inputs!$C$223)*(AZ185-Inputs!$C$223-AZ190-AZ191-AZ192-AZ193)","v":300},{"$f":"(BA185>Inputs!$C$223)*(BA185-Inputs!$C$223-BA190-BA191-BA192-BA193)","v":300},{"$f":"(BB185>Inputs!$C$223)*(BB185-Inputs!$C$223-BB190-BB191-BB192-BB193)","v":300},{"$f":"(BC185>Inputs!$C$223)*(BC185-Inputs!$C$223-BC190-BC191-BC192-BC193)","v":300},{"$f":"(BD185>Inputs!$C$223)*(BD185-Inputs!$C$223-BD190-BD191-BD192-BD193)","v":300},{"$f":"(BE185>Inputs!$C$223)*(BE185-Inputs!$C$223-BE190-BE191-BE192-BE193)","v":300},{"$f":"(BF185>Inputs!$C$223)*(BF185-Inputs!$C$223-BF190-BF191-BF192-BF193)","v":300},{"$f":"(BG185>Inputs!$C$223)*(BG185-Inputs!$C$223-BG190-BG191-BG192-BG193)","v":300},{"$f":"(BH185>Inputs!$C$223)*(BH185-Inputs!$C$223-BH190-BH191-BH192-BH193)","v":152.49258971232229},{"$f":"(BI185>Inputs!$C$223)*(BI185-Inputs!$C$223-BI190-BI191-BI192-BI193)","v":0},{"$f":"(BJ185>Inputs!$C$223)*(BJ185-Inputs!$C$223-BJ190-BJ191-BJ192-BJ193)","v":0},{"$f":"(BK185>Inputs!$C$223)*(BK185-Inputs!$C$223-BK190-BK191-BK192-BK193)","v":0},{"$f":"(BL185>Inputs!$C$223)*(BL185-Inputs!$C$223-BL190-BL191-BL192-BL193)","v":0},{"$f":"(BM185>Inputs!$C$223)*(BM185-Inputs!$C$223-BM190-BM191-BM192-BM193)","v":0},{"$f":"(BN185>Inputs!$C$223)*(BN185-Inputs!$C$223-BN190-BN191-BN192-BN193)","v":0},{"$f":"(BO185>Inputs!$C$223)*(BO185-Inputs!$C$223-BO190-BO191-BO192-BO193)","v":0},{"$f":"(BP185>Inputs!$C$223)*(BP185-Inputs!$C$223-BP190-BP191-BP192-BP193)","v":0},{"$f":"(BQ185>Inputs!$C$223)*(BQ185-Inputs!$C$223-BQ190-BQ191-BQ192-BQ193)","v":0},{"$f":"(BR185>Inputs!$C$223)*(BR185-Inputs!$C$223-BR190-BR191-BR192-BR193)","v":0},{"$f":"(BS185>Inputs!$C$223)*(BS185-Inputs!$C$223-BS190-BS191-BS192-BS193)","v":0},{"$f":"(BT185>Inputs!$C$223)*(BT185-Inputs!$C$223-BT190-BT191-BT192-BT193)","v":0},{"$f":"(BU185>Inputs!$C$223)*(BU185-Inputs!$C$223-BU190-BU191-BU192-BU193)","v":0},{"$f":"(BV185>Inputs!$C$223)*(BV185-Inputs!$C$223-BV190-BV191-BV192-BV193)","v":0},{"$f":"(BW185>Inputs!$C$223)*(BW185-Inputs!$C$223-BW190-BW191-BW192-BW193)","v":0},{"$f":"(BX185>Inputs!$C$223)*(BX185-Inputs!$C$223-BX190-BX191-BX192-BX193)","v":0},{"$f":"(BY185>Inputs!$C$223)*(BY185-Inputs!$C$223-BY190-BY191-BY192-BY193)","v":0},{"$f":"(BZ185>Inputs!$C$223)*(BZ185-Inputs!$C$223-BZ190-BZ191-BZ192-BZ193)","v":0},{"$f":"(CA185>Inputs!$C$223)*(CA185-Inputs!$C$223-CA190-CA191-CA192-CA193)","v":0},{"$f":"(CB185>Inputs!$C$223)*(CB185-Inputs!$C$223-CB190-CB191-CB192-CB193)","v":0},{"$f":"(CC185>Inputs!$C$223)*(CC185-Inputs!$C$223-CC190-CC191-CC192-CC193)","v":0},{"$f":"(CD185>Inputs!$C$223)*(CD185-Inputs!$C$223-CD190-CD191-CD192-CD193)","v":0},{"$f":"(CE185>Inputs!$C$223)*(CE185-Inputs!$C$223-CE190-CE191-CE192-CE193)","v":0},{"$f":"(CF185>Inputs!$C$223)*(CF185-Inputs!$C$223-CF190-CF191-CF192-CF193)","v":0},{"$f":"(CG185>Inputs!$C$223)*(CG185-Inputs!$C$223-CG190-CG191-CG192-CG193)","v":0},{"$f":"(CH185>Inputs!$C$223)*(CH185-Inputs!$C$223-CH190-CH191-CH192-CH193)","v":0},{"$f":"(CI185>Inputs!$C$223)*(CI185-Inputs!$C$223-CI190-CI191-CI192-CI193)","v":0},{"$f":"(CJ185>Inputs!$C$223)*(CJ185-Inputs!$C$223-CJ190-CJ191-CJ192-CJ193)","v":0},{"$f":"(CK185>Inputs!$C$223)*(CK185-Inputs!$C$223-CK190-CK191-CK192-CK193)","v":0},{"$f":"(CL185>Inputs!$C$223)*(CL185-Inputs!$C$223-CL190-CL191-CL192-CL193)","v":0},{"$f":"(CM185>Inputs!$C$223)*(CM185-Inputs!$C$223-CM190-CM191-CM192-CM193)","v":0},{"$f":"(CN185>Inputs!$C$223)*(CN185-Inputs!$C$223-CN190-CN191-CN192-CN193)","v":0},{"$f":"(CO185>Inputs!$C$223)*(CO185-Inputs!$C$223-CO190-CO191-CO192-CO193)","v":0},{"$f":"(CP185>Inputs!$C$223)*(CP185-Inputs!$C$223-CP190-CP191-CP192-CP193)","v":0},{"$f":"(CQ185>Inputs!$C$223)*(CQ185-Inputs!$C$223-CQ190-CQ191-CQ192-CQ193)","v":0},{"$f":"(CR185>Inputs!$C$223)*(CR185-Inputs!$C$223-CR190-CR191-CR192-CR193)","v":0},{"$f":"(CS185>Inputs!$C$223)*(CS185-Inputs!$C$223-CS190-CS191-CS192-CS193)","v":0},{"$f":"(CT185>Inputs!$C$223)*(CT185-Inputs!$C$223-CT190-CT191-CT192-CT193)","v":0},{"$f":"(CU185>Inputs!$C$223)*(CU185-Inputs!$C$223-CU190-CU191-CU192-CU193)","v":0},{"$f":"(CV185>Inputs!$C$223)*(CV185-Inputs!$C$223-CV190-CV191-CV192-CV193)","v":0}]
[{"$nulls":4},"Tier 4",null,"mmcf",null,null,{"$f":"(J185>Inputs!$C$224)*(J185-Inputs!$C$224-J191-J192-J193)","v":0},{"$f":"(K185>Inputs!$C$224)*(K185-Inputs!$C$224-K191-K192-K193)","v":0},{"$f":"(L185>Inputs!$C$224)*(L185-Inputs!$C$224-L191-L192-L193)","v":0},{"$f":"(M185>Inputs!$C$224)*(M185-Inputs!$C$224-M191-M192-M193)","v":0},{"$f":"(N185>Inputs!$C$224)*(N185-Inputs!$C$224-N191-N192-N193)","v":0},{"$f":"(O185>Inputs!$C$224)*(O185-Inputs!$C$224-O191-O192-O193)","v":0},{"$f":"(P185>Inputs!$C$224)*(P185-Inputs!$C$224-P191-P192-P193)","v":0},{"$f":"(Q185>Inputs!$C$224)*(Q185-Inputs!$C$224-Q191-Q192-Q193)","v":0},{"$f":"(R185>Inputs!$C$224)*(R185-Inputs!$C$224-R191-R192-R193)","v":0},{"$f":"(S185>Inputs!$C$224)*(S185-Inputs!$C$224-S191-S192-S193)","v":0},{"$f":"(T185>Inputs!$C$224)*(T185-Inputs!$C$224-T191-T192-T193)","v":0},{"$f":"(U185>Inputs!$C$224)*(U185-Inputs!$C$224-U191-U192-U193)","v":0},{"$f":"(V185>Inputs!$C$224)*(V185-Inputs!$C$224-V191-V192-V193)","v":0},{"$f":"(W185>Inputs!$C$224)*(W185-Inputs!$C$224-W191-W192-W193)","v":0},{"$f":"(X185>Inputs!$C$224)*(X185-Inputs!$C$224-X191-X192-X193)","v":0},{"$f":"(Y185>Inputs!$C$224)*(Y185-Inputs!$C$224-Y191-Y192-Y193)","v":0},{"$f":"(Z185>Inputs!$C$224)*(Z185-Inputs!$C$224-Z191-Z192-Z193)","v":0},{"$f":"(AA185>Inputs!$C$224)*(AA185-Inputs!$C$224-AA191-AA192-AA193)","v":0},{"$f":"(AB185>Inputs!$C$224)*(AB185-Inputs!$C$224-AB191-AB192-AB193)","v":0},{"$f":"(AC185>Inputs!$C$224)*(AC185-Inputs!$C$224-AC191-AC192-AC193)","v":0},{"$f":"(AD185>Inputs!$C$224)*(AD185-Inputs!$C$224-AD191-AD192-AD193)","v":0},{"$f":"(AE185>Inputs!$C$224)*(AE185-Inputs!$C$224-AE191-AE192-AE193)","v":300},{"$f":"(AF185>Inputs!$C$224)*(AF185-Inputs!$C$224-AF191-AF192-AF193)","v":300},{"$f":"(AG185>Inputs!$C$224)*(AG185-Inputs!$C$224-AG191-AG192-AG193)","v":300},{"$f":"(AH185>Inputs!$C$224)*(AH185-Inputs!$C$224-AH191-AH192-AH193)","v":300},{"$f":"(AI185>Inputs!$C$224)*(AI185-Inputs!$C$224-AI191-AI192-AI193)","v":300},{"$f":"(AJ185>Inputs!$C$224)*(AJ185-Inputs!$C$224-AJ191-AJ192-AJ193)","v":300},{"$f":"(AK185>Inputs!$C$224)*(AK185-Inputs!$C$224-AK191-AK192-AK193)","v":300},{"$f":"(AL185>Inputs!$C$224)*(AL185-Inputs!$C$224-AL191-AL192-AL193)","v":300},{"$f":"(AM185>Inputs!$C$224)*(AM185-Inputs!$C$224-AM191-AM192-AM193)","v":300},{"$f":"(AN185>Inputs!$C$224)*(AN185-Inputs!$C$224-AN191-AN192-AN193)","v":300},{"$f":"(AO185>Inputs!$C$224)*(AO185-Inputs!$C$224-AO191-AO192-AO193)","v":300},{"$f":"(AP185>Inputs!$C$224)*(AP185-Inputs!$C$224-AP191-AP192-AP193)","v":300},{"$f":"(AQ185>Inputs!$C$224)*(AQ185-Inputs!$C$224-AQ191-AQ192-AQ193)","v":300},{"$f":"(AR185>Inputs!$C$224)*(AR185-Inputs!$C$224-AR191-AR192-AR193)","v":300},{"$f":"(AS185>Inputs!$C$224)*(AS185-Inputs!$C$224-AS191-AS192-AS193)","v":300},{"$f":"(AT185>Inputs!$C$224)*(AT185-Inputs!$C$224-AT191-AT192-AT193)","v":300},{"$f":"(AU185>Inputs!$C$224)*(AU185-Inputs!$C$224-AU191-AU192-AU193)","v":300},{"$f":"(AV185>Inputs!$C$224)*(AV185-Inputs!$C$224-AV191-AV192-AV193)","v":300},{"$f":"(AW185>Inputs!$C$224)*(AW185-Inputs!$C$224-AW191-AW192-AW193)","v":300},{"$f":"(AX185>Inputs!$C$224)*(AX185-Inputs!$C$224-AX191-AX192-AX193)","v":300},{"$f":"(AY185>Inputs!$C$224)*(AY185-Inputs!$C$224-AY191-AY192-AY193)","v":300},{"$f":"(AZ185>Inputs!$C$224)*(AZ185-Inputs!$C$224-AZ191-AZ192-AZ193)","v":300},{"$f":"(BA185>Inputs!$C$224)*(BA185-Inputs!$C$224-BA191-BA192-BA193)","v":300},{"$f":"(BB185>Inputs!$C$224)*(BB185-Inputs!$C$224-BB191-BB192-BB193)","v":300},{"$f":"(BC185>Inputs!$C$224)*(BC185-Inputs!$C$224-BC191-BC192-BC193)","v":300},{"$f":"(BD185>Inputs!$C$224)*(BD185-Inputs!$C$224-BD191-BD192-BD193)","v":300},{"$f":"(BE185>Inputs!$C$224)*(BE185-Inputs!$C$224-BE191-BE192-BE193)","v":300},{"$f":"(BF185>Inputs!$C$224)*(BF185-Inputs!$C$224-BF191-BF192-BF193)","v":300},{"$f":"(BG185>Inputs!$C$224)*(BG185-Inputs!$C$224-BG191-BG192-BG193)","v":300},{"$f":"(BH185>Inputs!$C$224)*(BH185-Inputs!$C$224-BH191-BH192-BH193)","v":0},{"$f":"(BI185>Inputs!$C$224)*(BI185-Inputs!$C$224-BI191-BI192-BI193)","v":0},{"$f":"(BJ185>Inputs!$C$224)*(BJ185-Inputs!$C$224-BJ191-BJ192-BJ193)","v":0},{"$f":"(BK185>Inputs!$C$224)*(BK185-Inputs!$C$224-BK191-BK192-BK193)","v":0},{"$f":"(BL185>Inputs!$C$224)*(BL185-Inputs!$C$224-BL191-BL192-BL193)","v":0},{"$f":"(BM185>Inputs!$C$224)*(BM185-Inputs!$C$224-BM191-BM192-BM193)","v":0},{"$f":"(BN185>Inputs!$C$224)*(BN185-Inputs!$C$224-BN191-BN192-BN193)","v":0},{"$f":"(BO185>Inputs!$C$224)*(BO185-Inputs!$C$224-BO191-BO192-BO193)","v":0},{"$f":"(BP185>Inputs!$C$224)*(BP185-Inputs!$C$224-BP191-BP192-BP193)","v":0},{"$f":"(BQ185>Inputs!$C$224)*(BQ185-Inputs!$C$224-BQ191-BQ192-BQ193)","v":0},{"$f":"(BR185>Inputs!$C$224)*(BR185-Inputs!$C$224-BR191-BR192-BR193)","v":0},{"$f":"(BS185>Inputs!$C$224)*(BS185-Inputs!$C$224-BS191-BS192-BS193)","v":0},{"$f":"(BT185>Inputs!$C$224)*(BT185-Inputs!$C$224-BT191-BT192-BT193)","v":0},{"$f":"(BU185>Inputs!$C$224)*(BU185-Inputs!$C$224-BU191-BU192-BU193)","v":0},{"$f":"(BV185>Inputs!$C$224)*(BV185-Inputs!$C$224-BV191-BV192-BV193)","v":0},{"$f":"(BW185>Inputs!$C$224)*(BW185-Inputs!$C$224-BW191-BW192-BW193)","v":0},{"$f":"(BX185>Inputs!$C$224)*(BX185-Inputs!$C$224-BX191-BX192-BX193)","v":0},{"$f":"(BY185>Inputs!$C$224)*(BY185-Inputs!$C$224-BY191-BY192-BY193)","v":0},{"$f":"(BZ185>Inputs!$C$224)*(BZ185-Inputs!$C$224-BZ191-BZ192-BZ193)","v":0},{"$f":"(CA185>Inputs!$C$224)*(CA185-Inputs!$C$224-CA191-CA192-CA193)","v":0},{"$f":"(CB185>Inputs!$C$224)*(CB185-Inputs!$C$224-CB191-CB192-CB193)","v":0},{"$f":"(CC185>Inputs!$C$224)*(CC185-Inputs!$C$224-CC191-CC192-CC193)","v":0},{"$f":"(CD185>Inputs!$C$224)*(CD185-Inputs!$C$224-CD191-CD192-CD193)","v":0},{"$f":"(CE185>Inputs!$C$224)*(CE185-Inputs!$C$224-CE191-CE192-CE193)","v":0},{"$f":"(CF185>Inputs!$C$224)*(CF185-Inputs!$C$224-CF191-CF192-CF193)","v":0},{"$f":"(CG185>Inputs!$C$224)*(CG185-Inputs!$C$224-CG191-CG192-CG193)","v":0},{"$f":"(CH185>Inputs!$C$224)*(CH185-Inputs!$C$224-CH191-CH192-CH193)","v":0},{"$f":"(CI185>Inputs!$C$224)*(CI185-Inputs!$C$224-CI191-CI192-CI193)","v":0},{"$f":"(CJ185>Inputs!$C$224)*(CJ185-Inputs!$C$224-CJ191-CJ192-CJ193)","v":0},{"$f":"(CK185>Inputs!$C$224)*(CK185-Inputs!$C$224-CK191-CK192-CK193)","v":0},{"$f":"(CL185>Inputs!$C$224)*(CL185-Inputs!$C$224-CL191-CL192-CL193)","v":0},{"$f":"(CM185>Inputs!$C$224)*(CM185-Inputs!$C$224-CM191-CM192-CM193)","v":0},{"$f":"(CN185>Inputs!$C$224)*(CN185-Inputs!$C$224-CN191-CN192-CN193)","v":0},{"$f":"(CO185>Inputs!$C$224)*(CO185-Inputs!$C$224-CO191-CO192-CO193)","v":0},{"$f":"(CP185>Inputs!$C$224)*(CP185-Inputs!$C$224-CP191-CP192-CP193)","v":0},{"$f":"(CQ185>Inputs!$C$224)*(CQ185-Inputs!$C$224-CQ191-CQ192-CQ193)","v":0},{"$f":"(CR185>Inputs!$C$224)*(CR185-Inputs!$C$224-CR191-CR192-CR193)","v":0},{"$f":"(CS185>Inputs!$C$224)*(CS185-Inputs!$C$224-CS191-CS192-CS193)","v":0},{"$f":"(CT185>Inputs!$C$224)*(CT185-Inputs!$C$224-CT191-CT192-CT193)","v":0},{"$f":"(CU185>Inputs!$C$224)*(CU185-Inputs!$C$224-CU191-CU192-CU193)","v":0},{"$f":"(CV185>Inputs!$C$224)*(CV185-Inputs!$C$224-CV191-CV192-CV193)","v":0}]
[{"$nulls":4},"Tier 5",null,"mmcf",null,null,{"$f":"(J185>Inputs!$C$225)*(J185-Inputs!$C$225-J192-J193)","v":0},{"$f":"(K185>Inputs!$C$225)*(K185-Inputs!$C$225-K192-K193)","v":0},{"$f":"(L185>Inputs!$C$225)*(L185-Inputs!$C$225-L192-L193)","v":0},{"$f":"(M185>Inputs!$C$225)*(M185-Inputs!$C$225-M192-M193)","v":0},{"$f":"(N185>Inputs!$C$225)*(N185-Inputs!$C$225-N192-N193)","v":0},{"$f":"(O185>Inputs!$C$225)*(O185-Inputs!$C$225-O192-O193)","v":0},{"$f":"(P185>Inputs!$C$225)*(P185-Inputs!$C$225-P192-P193)","v":0},{"$f":"(Q185>Inputs!$C$225)*(Q185-Inputs!$C$225-Q192-Q193)","v":0},{"$f":"(R185>Inputs!$C$225)*(R185-Inputs!$C$225-R192-R193)","v":0},{"$f":"(S185>Inputs!$C$225)*(S185-Inputs!$C$225-S192-S193)","v":0},{"$f":"(T185>Inputs!$C$225)*(T185-Inputs!$C$225-T192-T193)","v":0},{"$f":"(U185>Inputs!$C$225)*(U185-Inputs!$C$225-U192-U193)","v":0},{"$f":"(V185>Inputs!$C$225)*(V185-Inputs!$C$225-V192-V193)","v":0},{"$f":"(W185>Inputs!$C$225)*(W185-Inputs!$C$225-W192-W193)","v":0},{"$f":"(X185>Inputs!$C$225)*(X185-Inputs!$C$225-X192-X193)","v":0},{"$f":"(Y185>Inputs!$C$225)*(Y185-Inputs!$C$225-Y192-Y193)","v":0},{"$f":"(Z185>Inputs!$C$225)*(Z185-Inputs!$C$225-Z192-Z193)","v":0},{"$f":"(AA185>Inputs!$C$225)*(AA185-Inputs!$C$225-AA192-AA193)","v":0},{"$f":"(AB185>Inputs!$C$225)*(AB185-Inputs!$C$225-AB192-AB193)","v":0},{"$f":"(AC185>Inputs!$C$225)*(AC185-Inputs!$C$225-AC192-AC193)","v":0},{"$f":"(AD185>Inputs!$C$225)*(AD185-Inputs!$C$225-AD192-AD193)","v":0},{"$f":"(AE185>Inputs!$C$225)*(AE185-Inputs!$C$225-AE192-AE193)","v":291.61594087561571},{"$f":"(AF185>Inputs!$C$225)*(AF185-Inputs!$C$225-AF192-AF193)","v":291.61594087561571},{"$f":"(AG185>Inputs!$C$225)*(AG185-Inputs!$C$225-AG192-AG193)","v":291.61594087561571},{"$f":"(AH185>Inputs!$C$225)*(AH185-Inputs!$C$225-AH192-AH193)","v":291.61594087561571},{"$f":"(AI185>Inputs!$C$225)*(AI185-Inputs!$C$225-AI192-AI193)","v":291.61594087561571},{"$f":"(AJ185>Inputs!$C$225)*(AJ185-Inputs!$C$225-AJ192-AJ193)","v":291.61594087561571},{"$f":"(AK185>Inputs!$C$225)*(AK185-Inputs!$C$225-AK192-AK193)","v":291.61594087561571},{"$f":"(AL185>Inputs!$C$225)*(AL185-Inputs!$C$225-AL192-AL193)","v":291.61594087561571},{"$f":"(AM185>Inputs!$C$225)*(AM185-Inputs!$C$225-AM192-AM193)","v":291.61594087561571},{"$f":"(AN185>Inputs!$C$225)*(AN185-Inputs!$C$225-AN192-AN193)","v":291.61594087561571},{"$f":"(AO185>Inputs!$C$225)*(AO185-Inputs!$C$225-AO192-AO193)","v":291.61594087561571},{"$f":"(AP185>Inputs!$C$225)*(AP185-Inputs!$C$225-AP192-AP193)","v":291.61594087561571},{"$f":"(AQ185>Inputs!$C$225)*(AQ185-Inputs!$C$225-AQ192-AQ193)","v":291.61594087561571},{"$f":"(AR185>Inputs!$C$225)*(AR185-Inputs!$C$225-AR192-AR193)","v":291.61594087561571},{"$f":"(AS185>Inputs!$C$225)*(AS185-Inputs!$C$225-AS192-AS193)","v":291.61594087561571},{"$f":"(AT185>Inputs!$C$225)*(AT185-Inputs!$C$225-AT192-AT193)","v":291.61594087561571},{"$f":"(AU185>Inputs!$C$225)*(AU185-Inputs!$C$225-AU192-AU193)","v":291.61594087561571},{"$f":"(AV185>Inputs!$C$225)*(AV185-Inputs!$C$225-AV192-AV193)","v":291.61594087561571},{"$f":"(AW185>Inputs!$C$225)*(AW185-Inputs!$C$225-AW192-AW193)","v":291.61594087561571},{"$f":"(AX185>Inputs!$C$225)*(AX185-Inputs!$C$225-AX192-AX193)","v":291.61594087561571},{"$f":"(AY185>Inputs!$C$225)*(AY185-Inputs!$C$225-AY192-AY193)","v":291.61594087561571},{"$f":"(AZ185>Inputs!$C$225)*(AZ185-Inputs!$C$225-AZ192-AZ193)","v":291.61594087561571},{"$f":"(BA185>Inputs!$C$225)*(BA185-Inputs!$C$225-BA192-BA193)","v":291.61594087561571},{"$f":"(BB185>Inputs!$C$225)*(BB185-Inputs!$C$225-BB192-BB193)","v":291.61594087561571},{"$f":"(BC185>Inputs!$C$225)*(BC185-Inputs!$C$225-BC192-BC193)","v":291.61594087561571},{"$f":"(BD185>Inputs!$C$225)*(BD185-Inputs!$C$225-BD192-BD193)","v":291.61594087561571},{"$f":"(BE185>Inputs!$C$225)*(BE185-Inputs!$C$225-BE192-BE193)","v":291.61594087561571},{"$f":"(BF185>Inputs!$C$225)*(BF185-Inputs!$C$225-BF192-BF193)","v":291.61594087561571},{"$f":"(BG185>Inputs!$C$225)*(BG185-Inputs!$C$225-BG192-BG193)","v":291.61594087561571},{"$f":"(BH185>Inputs!$C$225)*(BH185-Inputs!$C$225-BH192-BH193)","v":0},{"$f":"(BI185>Inputs!$C$225)*(BI185-Inputs!$C$225-BI192-BI193)","v":0},{"$f":"(BJ185>Inputs!$C$225)*(BJ185-Inputs!$C$225-BJ192-BJ193)","v":0},{"$f":"(BK185>Inputs!$C$225)*(BK185-Inputs!$C$225-BK192-BK193)","v":0},{"$f":"(BL185>Inputs!$C$225)*(BL185-Inputs!$C$225-BL192-BL193)","v":0},{"$f":"(BM185>Inputs!$C$225)*(BM185-Inputs!$C$225-BM192-BM193)","v":0},{"$f":"(BN185>Inputs!$C$225)*(BN185-Inputs!$C$225-BN192-BN193)","v":0},{"$f":"(BO185>Inputs!$C$225)*(BO185-Inputs!$C$225-BO192-BO193)","v":0},{"$f":"(BP185>Inputs!$C$225)*(BP185-Inputs!$C$225-BP192-BP193)","v":0},{"$f":"(BQ185>Inputs!$C$225)*(BQ185-Inputs!$C$225-BQ192-BQ193)","v":0},{"$f":"(BR185>Inputs!$C$225)*(BR185-Inputs!$C$225-BR192-BR193)","v":0},{"$f":"(BS185>Inputs!$C$225)*(BS185-Inputs!$C$225-BS192-BS193)","v":0},{"$f":"(BT185>Inputs!$C$225)*(BT185-Inputs!$C$225-BT192-BT193)","v":0},{"$f":"(BU185>Inputs!$C$225)*(BU185-Inputs!$C$225-BU192-BU193)","v":0},{"$f":"(BV185>Inputs!$C$225)*(BV185-Inputs!$C$225-BV192-BV193)","v":0},{"$f":"(BW185>Inputs!$C$225)*(BW185-Inputs!$C$225-BW192-BW193)","v":0},{"$f":"(BX185>Inputs!$C$225)*(BX185-Inputs!$C$225-BX192-BX193)","v":0},{"$f":"(BY185>Inputs!$C$225)*(BY185-Inputs!$C$225-BY192-BY193)","v":0},{"$f":"(BZ185>Inputs!$C$225)*(BZ185-Inputs!$C$225-BZ192-BZ193)","v":0},{"$f":"(CA185>Inputs!$C$225)*(CA185-Inputs!$C$225-CA192-CA193)","v":0},{"$f":"(CB185>Inputs!$C$225)*(CB185-Inputs!$C$225-CB192-CB193)","v":0},{"$f":"(CC185>Inputs!$C$225)*(CC185-Inputs!$C$225-CC192-CC193)","v":0},{"$f":"(CD185>Inputs!$C$225)*(CD185-Inputs!$C$225-CD192-CD193)","v":0},{"$f":"(CE185>Inputs!$C$225)*(CE185-Inputs!$C$225-CE192-CE193)","v":0},{"$f":"(CF185>Inputs!$C$225)*(CF185-Inputs!$C$225-CF192-CF193)","v":0},{"$f":"(CG185>Inputs!$C$225)*(CG185-Inputs!$C$225-CG192-CG193)","v":0},{"$f":"(CH185>Inputs!$C$225)*(CH185-Inputs!$C$225-CH192-CH193)","v":0},{"$f":"(CI185>Inputs!$C$225)*(CI185-Inputs!$C$225-CI192-CI193)","v":0},{"$f":"(CJ185>Inputs!$C$225)*(CJ185-Inputs!$C$225-CJ192-CJ193)","v":0},{"$f":"(CK185>Inputs!$C$225)*(CK185-Inputs!$C$225-CK192-CK193)","v":0},{"$f":"(CL185>Inputs!$C$225)*(CL185-Inputs!$C$225-CL192-CL193)","v":0},{"$f":"(CM185>Inputs!$C$225)*(CM185-Inputs!$C$225-CM192-CM193)","v":0},{"$f":"(CN185>Inputs!$C$225)*(CN185-Inputs!$C$225-CN192-CN193)","v":0},{"$f":"(CO185>Inputs!$C$225)*(CO185-Inputs!$C$225-CO192-CO193)","v":0},{"$f":"(CP185>Inputs!$C$225)*(CP185-Inputs!$C$225-CP192-CP193)","v":0},{"$f":"(CQ185>Inputs!$C$225)*(CQ185-Inputs!$C$225-CQ192-CQ193)","v":0},{"$f":"(CR185>Inputs!$C$225)*(CR185-Inputs!$C$225-CR192-CR193)","v":0},{"$f":"(CS185>Inputs!$C$225)*(CS185-Inputs!$C$225-CS192-CS193)","v":0},{"$f":"(CT185>Inputs!$C$225)*(CT185-Inputs!$C$225-CT192-CT193)","v":0},{"$f":"(CU185>Inputs!$C$225)*(CU185-Inputs!$C$225-CU192-CU193)","v":0},{"$f":"(CV185>Inputs!$C$225)*(CV185-Inputs!$C$225-CV192-CV193)","v":0}]
[{"$nulls":4},"Tier 6",null,"mmcf",null,null,{"$f":"(J185>Inputs!$C$226)*(J185-Inputs!$C$226-J193)","v":0},{"$f":"(K185>Inputs!$C$226)*(K185-Inputs!$C$226-K193)","v":0},{"$f":"(L185>Inputs!$C$226)*(L185-Inputs!$C$226-L193)","v":0},{"$f":"(M185>Inputs!$C$226)*(M185-Inputs!$C$226-M193)","v":0},{"$f":"(N185>Inputs!$C$226)*(N185-Inputs!$C$226-N193)","v":0},{"$f":"(O185>Inputs!$C$226)*(O185-Inputs!$C$226-O193)","v":0},{"$f":"(P185>Inputs!$C$226)*(P185-Inputs!$C$226-P193)","v":0},{"$f":"(Q185>Inputs!$C$226)*(Q185-Inputs!$C$226-Q193)","v":0},{"$f":"(R185>Inputs!$C$226)*(R185-Inputs!$C$226-R193)","v":0},{"$f":"(S185>Inputs!$C$226)*(S185-Inputs!$C$226-S193)","v":0},{"$f":"(T185>Inputs!$C$226)*(T185-Inputs!$C$226-T193)","v":0},{"$f":"(U185>Inputs!$C$226)*(U185-Inputs!$C$226-U193)","v":0},{"$f":"(V185>Inputs!$C$226)*(V185-Inputs!$C$226-V193)","v":0},{"$f":"(W185>Inputs!$C$226)*(W185-Inputs!$C$226-W193)","v":0},{"$f":"(X185>Inputs!$C$226)*(X185-Inputs!$C$226-X193)","v":0},{"$f":"(Y185>Inputs!$C$226)*(Y185-Inputs!$C$226-Y193)","v":0},{"$f":"(Z185>Inputs!$C$226)*(Z185-Inputs!$C$226-Z193)","v":0},{"$f":"(AA185>Inputs!$C$226)*(AA185-Inputs!$C$226-AA193)","v":0},{"$f":"(AB185>Inputs!$C$226)*(AB185-Inputs!$C$226-AB193)","v":0},{"$f":"(AC185>Inputs!$C$226)*(AC185-Inputs!$C$226-AC193)","v":0},{"$f":"(AD185>Inputs!$C$226)*(AD185-Inputs!$C$226-AD193)","v":0},{"$f":"(AE185>Inputs!$C$226)*(AE185-Inputs!$C$226-AE193)","v":0},{"$f":"(AF185>Inputs!$C$226)*(AF185-Inputs!$C$226-AF193)","v":0},{"$f":"(AG185>Inputs!$C$226)*(AG185-Inputs!$C$226-AG193)","v":0},{"$f":"(AH185>Inputs!$C$226)*(AH185-Inputs!$C$226-AH193)","v":0},{"$f":"(AI185>Inputs!$C$226)*(AI185-Inputs!$C$226-AI193)","v":0},{"$f":"(AJ185>Inputs!$C$226)*(AJ185-Inputs!$C$226-AJ193)","v":0},{"$f":"(AK185>Inputs!$C$226)*(AK185-Inputs!$C$226-AK193)","v":0},{"$f":"(AL185>Inputs!$C$226)*(AL185-Inputs!$C$226-AL193)","v":0},{"$f":"(AM185>Inputs!$C$226)*(AM185-Inputs!$C$226-AM193)","v":0},{"$f":"(AN185>Inputs!$C$226)*(AN185-Inputs!$C$226-AN193)","v":0},{"$f":"(AO185>Inputs!$C$226)*(AO185-Inputs!$C$226-AO193)","v":0},{"$f":"(AP185>Inputs!$C$226)*(AP185-Inputs!$C$226-AP193)","v":0},{"$f":"(AQ185>Inputs!$C$226)*(AQ185-Inputs!$C$226-AQ193)","v":0},{"$f":"(AR185>Inputs!$C$226)*(AR185-Inputs!$C$226-AR193)","v":0},{"$f":"(AS185>Inputs!$C$226)*(AS185-Inputs!$C$226-AS193)","v":0},{"$f":"(AT185>Inputs!$C$226)*(AT185-Inputs!$C$226-AT193)","v":0},{"$f":"(AU185>Inputs!$C$226)*(AU185-Inputs!$C$226-AU193)","v":0},{"$f":"(AV185>Inputs!$C$226)*(AV185-Inputs!$C$226-AV193)","v":0},{"$f":"(AW185>Inputs!$C$226)*(AW185-Inputs!$C$226-AW193)","v":0},{"$f":"(AX185>Inputs!$C$226)*(AX185-Inputs!$C$226-AX193)","v":0},{"$f":"(AY185>Inputs!$C$226)*(AY185-Inputs!$C$226-AY193)","v":0},{"$f":"(AZ185>Inputs!$C$226)*(AZ185-Inputs!$C$226-AZ193)","v":0},{"$f":"(BA185>Inputs!$C$226)*(BA185-Inputs!$C$226-BA193)","v":0},{"$f":"(BB185>Inputs!$C$226)*(BB185-Inputs!$C$226-BB193)","v":0},{"$f":"(BC185>Inputs!$C$226)*(BC185-Inputs!$C$226-BC193)","v":0},{"$f":"(BD185>Inputs!$C$226)*(BD185-Inputs!$C$226-BD193)","v":0},{"$f":"(BE185>Inputs!$C$226)*(BE185-Inputs!$C$226-BE193)","v":0},{"$f":"(BF185>Inputs!$C$226)*(BF185-Inputs!$C$226-BF193)","v":0},{"$f":"(BG185>Inputs!$C$226)*(BG185-Inputs!$C$226-BG193)","v":0},{"$f":"(BH185>Inputs!$C$226)*(BH185-Inputs!$C$226-BH193)","v":0},{"$f":"(BI185>Inputs!$C$226)*(BI185-Inputs!$C$226-BI193)","v":0},{"$f":"(BJ185>Inputs!$C$226)*(BJ185-Inputs!$C$226-BJ193)","v":0},{"$f":"(BK185>Inputs!$C$226)*(BK185-Inputs!$C$226-BK193)","v":0},{"$f":"(BL185>Inputs!$C$226)*(BL185-Inputs!$C$226-BL193)","v":0},{"$f":"(BM185>Inputs!$C$226)*(BM185-Inputs!$C$226-BM193)","v":0},{"$f":"(BN185>Inputs!$C$226)*(BN185-Inputs!$C$226-BN193)","v":0},{"$f":"(BO185>Inputs!$C$226)*(BO185-Inputs!$C$226-BO193)","v":0},{"$f":"(BP185>Inputs!$C$226)*(BP185-Inputs!$C$226-BP193)","v":0},{"$f":"(BQ185>Inputs!$C$226)*(BQ185-Inputs!$C$226-BQ193)","v":0},{"$f":"(BR185>Inputs!$C$226)*(BR185-Inputs!$C$226-BR193)","v":0},{"$f":"(BS185>Inputs!$C$226)*(BS185-Inputs!$C$226-BS193)","v":0},{"$f":"(BT185>Inputs!$C$226)*(BT185-Inputs!$C$226-BT193)","v":0},{"$f":"(BU185>Inputs!$C$226)*(BU185-Inputs!$C$226-BU193)","v":0},{"$f":"(BV185>Inputs!$C$226)*(BV185-Inputs!$C$226-BV193)","v":0},{"$f":"(BW185>Inputs!$C$226)*(BW185-Inputs!$C$226-BW193)","v":0},{"$f":"(BX185>Inputs!$C$226)*(BX185-Inputs!$C$226-BX193)","v":0},{"$f":"(BY185>Inputs!$C$226)*(BY185-Inputs!$C$226-BY193)","v":0},{"$f":"(BZ185>Inputs!$C$226)*(BZ185-Inputs!$C$226-BZ193)","v":0},{"$f":"(CA185>Inputs!$C$226)*(CA185-Inputs!$C$226-CA193)","v":0},{"$f":"(CB185>Inputs!$C$226)*(CB185-Inputs!$C$226-CB193)","v":0},{"$f":"(CC185>Inputs!$C$226)*(CC185-Inputs!$C$226-CC193)","v":0},{"$f":"(CD185>Inputs!$C$226)*(CD185-Inputs!$C$226-CD193)","v":0},{"$f":"(CE185>Inputs!$C$226)*(CE185-Inputs!$C$226-CE193)","v":0},{"$f":"(CF185>Inputs!$C$226)*(CF185-Inputs!$C$226-CF193)","v":0},{"$f":"(CG185>Inputs!$C$226)*(CG185-Inputs!$C$226-CG193)","v":0},{"$f":"(CH185>Inputs!$C$226)*(CH185-Inputs!$C$226-CH193)","v":0},{"$f":"(CI185>Inputs!$C$226)*(CI185-Inputs!$C$226-CI193)","v":0},{"$f":"(CJ185>Inputs!$C$226)*(CJ185-Inputs!$C$226-CJ193)","v":0},{"$f":"(CK185>Inputs!$C$226)*(CK185-Inputs!$C$226-CK193)","v":0},{"$f":"(CL185>Inputs!$C$226)*(CL185-Inputs!$C$226-CL193)","v":0},{"$f":"(CM185>Inputs!$C$226)*(CM185-Inputs!$C$226-CM193)","v":0},{"$f":"(CN185>Inputs!$C$226)*(CN185-Inputs!$C$226-CN193)","v":0},{"$f":"(CO185>Inputs!$C$226)*(CO185-Inputs!$C$226-CO193)","v":0},{"$f":"(CP185>Inputs!$C$226)*(CP185-Inputs!$C$226-CP193)","v":0},{"$f":"(CQ185>Inputs!$C$226)*(CQ185-Inputs!$C$226-CQ193)","v":0},{"$f":"(CR185>Inputs!$C$226)*(CR185-Inputs!$C$226-CR193)","v":0},{"$f":"(CS185>Inputs!$C$226)*(CS185-Inputs!$C$226-CS193)","v":0},{"$f":"(CT185>Inputs!$C$226)*(CT185-Inputs!$C$226-CT193)","v":0},{"$f":"(CU185>Inputs!$C$226)*(CU185-Inputs!$C$226-CU193)","v":0},{"$f":"(CV185>Inputs!$C$226)*(CV185-Inputs!$C$226-CV193)","v":0}]
[{"$nulls":4},"Tier 7",null,"mmcf",null,null,{"$f":"(J185>Inputs!$C$227)*(J185-Inputs!$C$227)","v":0},{"$f":"(K185>Inputs!$C$227)*(K185-Inputs!$C$227)","v":0},{"$f":"(L185>Inputs!$C$227)*(L185-Inputs!$C$227)","v":0},{"$f":"(M185>Inputs!$C$227)*(M185-Inputs!$C$227)","v":0},{"$f":"(N185>Inputs!$C$227)*(N185-Inputs!$C$227)","v":0},{"$f":"(O185>Inputs!$C$227)*(O185-Inputs!$C$227)","v":0},{"$f":"(P185>Inputs!$C$227)*(P185-Inputs!$C$227)","v":0},{"$f":"(Q185>Inputs!$C$227)*(Q185-Inputs!$C$227)","v":0},{"$f":"(R185>Inputs!$C$227)*(R185-Inputs!$C$227)","v":0},{"$f":"(S185>Inputs!$C$227)*(S185-Inputs!$C$227)","v":0},{"$f":"(T185>Inputs!$C$227)*(T185-Inputs!$C$227)","v":0},{"$f":"(U185>Inputs!$C$227)*(U185-Inputs!$C$227)","v":0},{"$f":"(V185>Inputs!$C$227)*(V185-Inputs!$C$227)","v":0},{"$f":"(W185>Inputs!$C$227)*(W185-Inputs!$C$227)","v":0},{"$f":"(X185>Inputs!$C$227)*(X185-Inputs!$C$227)","v":0},{"$f":"(Y185>Inputs!$C$227)*(Y185-Inputs!$C$227)","v":0},{"$f":"(Z185>Inputs!$C$227)*(Z185-Inputs!$C$227)","v":0},{"$f":"(AA185>Inputs!$C$227)*(AA185-Inputs!$C$227)","v":0},{"$f":"(AB185>Inputs!$C$227)*(AB185-Inputs!$C$227)","v":0},{"$f":"(AC185>Inputs!$C$227)*(AC185-Inputs!$C$227)","v":0},{"$f":"(AD185>Inputs!$C$227)*(AD185-Inputs!$C$227)","v":0},{"$f":"(AE185>Inputs!$C$227)*(AE185-Inputs!$C$227)","v":0},{"$f":"(AF185>Inputs!$C$227)*(AF185-Inputs!$C$227)","v":0},{"$f":"(AG185>Inputs!$C$227)*(AG185-Inputs!$C$227)","v":0},{"$f":"(AH185>Inputs!$C$227)*(AH185-Inputs!$C$227)","v":0},{"$f":"(AI185>Inputs!$C$227)*(AI185-Inputs!$C$227)","v":0},{"$f":"(AJ185>Inputs!$C$227)*(AJ185-Inputs!$C$227)","v":0},{"$f":"(AK185>Inputs!$C$227)*(AK185-Inputs!$C$227)","v":0},{"$f":"(AL185>Inputs!$C$227)*(AL185-Inputs!$C$227)","v":0},{"$f":"(AM185>Inputs!$C$227)*(AM185-Inputs!$C$227)","v":0},{"$f":"(AN185>Inputs!$C$227)*(AN185-Inputs!$C$227)","v":0},{"$f":"(AO185>Inputs!$C$227)*(AO185-Inputs!$C$227)","v":0},{"$f":"(AP185>Inputs!$C$227)*(AP185-Inputs!$C$227)","v":0},{"$f":"(AQ185>Inputs!$C$227)*(AQ185-Inputs!$C$227)","v":0},{"$f":"(AR185>Inputs!$C$227)*(AR185-Inputs!$C$227)","v":0},{"$f":"(AS185>Inputs!$C$227)*(AS185-Inputs!$C$227)","v":0},{"$f":"(AT185>Inputs!$C$227)*(AT185-Inputs!$C$227)","v":0},{"$f":"(AU185>Inputs!$C$227)*(AU185-Inputs!$C$227)","v":0},{"$f":"(AV185>Inputs!$C$227)*(AV185-Inputs!$C$227)","v":0},{"$f":"(AW185>Inputs!$C$227)*(AW185-Inputs!$C$227)","v":0},{"$f":"(AX185>Inputs!$C$227)*(AX185-Inputs!$C$227)","v":0},{"$f":"(AY185>Inputs!$C$227)*(AY185-Inputs!$C$227)","v":0},{"$f":"(AZ185>Inputs!$C$227)*(AZ185-Inputs!$C$227)","v":0},{"$f":"(BA185>Inputs!$C$227)*(BA185-Inputs!$C$227)","v":0},{"$f":"(BB185>Inputs!$C$227)*(BB185-Inputs!$C$227)","v":0},{"$f":"(BC185>Inputs!$C$227)*(BC185-Inputs!$C$227)","v":0},{"$f":"(BD185>Inputs!$C$227)*(BD185-Inputs!$C$227)","v":0},{"$f":"(BE185>Inputs!$C$227)*(BE185-Inputs!$C$227)","v":0},{"$f":"(BF185>Inputs!$C$227)*(BF185-Inputs!$C$227)","v":0},{"$f":"(BG185>Inputs!$C$227)*(BG185-Inputs!$C$227)","v":0},{"$f":"(BH185>Inputs!$C$227)*(BH185-Inputs!$C$227)","v":0},{"$f":"(BI185>Inputs!$C$227)*(BI185-Inputs!$C$227)","v":0},{"$f":"(BJ185>Inputs!$C$227)*(BJ185-Inputs!$C$227)","v":0},{"$f":"(BK185>Inputs!$C$227)*(BK185-Inputs!$C$227)","v":0},{"$f":"(BL185>Inputs!$C$227)*(BL185-Inputs!$C$227)","v":0},{"$f":"(BM185>Inputs!$C$227)*(BM185-Inputs!$C$227)","v":0},{"$f":"(BN185>Inputs!$C$227)*(BN185-Inputs!$C$227)","v":0},{"$f":"(BO185>Inputs!$C$227)*(BO185-Inputs!$C$227)","v":0},{"$f":"(BP185>Inputs!$C$227)*(BP185-Inputs!$C$227)","v":0},{"$f":"(BQ185>Inputs!$C$227)*(BQ185-Inputs!$C$227)","v":0},{"$f":"(BR185>Inputs!$C$227)*(BR185-Inputs!$C$227)","v":0},{"$f":"(BS185>Inputs!$C$227)*(BS185-Inputs!$C$227)","v":0},{"$f":"(BT185>Inputs!$C$227)*(BT185-Inputs!$C$227)","v":0},{"$f":"(BU185>Inputs!$C$227)*(BU185-Inputs!$C$227)","v":0},{"$f":"(BV185>Inputs!$C$227)*(BV185-Inputs!$C$227)","v":0},{"$f":"(BW185>Inputs!$C$227)*(BW185-Inputs!$C$227)","v":0},{"$f":"(BX185>Inputs!$C$227)*(BX185-Inputs!$C$227)","v":0},{"$f":"(BY185>Inputs!$C$227)*(BY185-Inputs!$C$227)","v":0},{"$f":"(BZ185>Inputs!$C$227)*(BZ185-Inputs!$C$227)","v":0},{"$f":"(CA185>Inputs!$C$227)*(CA185-Inputs!$C$227)","v":0},{"$f":"(CB185>Inputs!$C$227)*(CB185-Inputs!$C$227)","v":0},{"$f":"(CC185>Inputs!$C$227)*(CC185-Inputs!$C$227)","v":0},{"$f":"(CD185>Inputs!$C$227)*(CD185-Inputs!$C$227)","v":0},{"$f":"(CE185>Inputs!$C$227)*(CE185-Inputs!$C$227)","v":0},{"$f":"(CF185>Inputs!$C$227)*(CF185-Inputs!$C$227)","v":0},{"$f":"(CG185>Inputs!$C$227)*(CG185-Inputs!$C$227)","v":0},{"$f":"(CH185>Inputs!$C$227)*(CH185-Inputs!$C$227)","v":0},{"$f":"(CI185>Inputs!$C$227)*(CI185-Inputs!$C$227)","v":0},{"$f":"(CJ185>Inputs!$C$227)*(CJ185-Inputs!$C$227)","v":0},{"$f":"(CK185>Inputs!$C$227)*(CK185-Inputs!$C$227)","v":0},{"$f":"(CL185>Inputs!$C$227)*(CL185-Inputs!$C$227)","v":0},{"$f":"(CM185>Inputs!$C$227)*(CM185-Inputs!$C$227)","v":0},{"$f":"(CN185>Inputs!$C$227)*(CN185-Inputs!$C$227)","v":0},{"$f":"(CO185>Inputs!$C$227)*(CO185-Inputs!$C$227)","v":0},{"$f":"(CP185>Inputs!$C$227)*(CP185-Inputs!$C$227)","v":0},{"$f":"(CQ185>Inputs!$C$227)*(CQ185-Inputs!$C$227)","v":0},{"$f":"(CR185>Inputs!$C$227)*(CR185-Inputs!$C$227)","v":0},{"$f":"(CS185>Inputs!$C$227)*(CS185-Inputs!$C$227)","v":0},{"$f":"(CT185>Inputs!$C$227)*(CT185-Inputs!$C$227)","v":0},{"$f":"(CU185>Inputs!$C$227)*(CU185-Inputs!$C$227)","v":0},{"$f":"(CV185>Inputs!$C$227)*(CV185-Inputs!$C$227)","v":0}]
[]
[{"$nulls":4},"Government Profit Gas Share (Pre Royalty Adjustment)",null,"%",{"$f":"IFERROR(AVERAGEIF(J195:CV195,\"<>0\"),0%)","v":0.34754320683781126},null,{"$f":"SUMPRODUCT(J187:J193,Inputs!$C$229:$C$235)/(IF(J185>0,J185,1))","v":0},{"$f":"SUMPRODUCT(K187:K193,Inputs!$C$229:$C$235)/(IF(K185>0,K185,1))","v":0},{"$f":"SUMPRODUCT(L187:L193,Inputs!$C$229:$C$235)/(IF(L185>0,L185,1))","v":0},{"$f":"SUMPRODUCT(M187:M193,Inputs!$C$229:$C$235)/(IF(M185>0,M185,1))","v":0},{"$f":"SUMPRODUCT(N187:N193,Inputs!$C$229:$C$235)/(IF(N185>0,N185,1))","v":0},{"$f":"SUMPRODUCT(O187:O193,Inputs!$C$229:$C$235)/(IF(O185>0,O185,1))","v":0},{"$f":"SUMPRODUCT(P187:P193,Inputs!$C$229:$C$235)/(IF(P185>0,P185,1))","v":0},{"$f":"SUMPRODUCT(Q187:Q193,Inputs!$C$229:$C$235)/(IF(Q185>0,Q185,1))","v":0},{"$f":"SUMPRODUCT(R187:R193,Inputs!$C$229:$C$235)/(IF(R185>0,R185,1))","v":0},{"$f":"SUMPRODUCT(S187:S193,Inputs!$C$229:$C$235)/(IF(S185>0,S185,1))","v":0},{"$f":"SUMPRODUCT(T187:T193,Inputs!$C$229:$C$235)/(IF(T185>0,T185,1))","v":0},{"$f":"SUMPRODUCT(U187:U193,Inputs!$C$229:$C$235)/(IF(U185>0,U185,1))","v":0},{"$f":"SUMPRODUCT(V187:V193,Inputs!$C$229:$C$235)/(IF(V185>0,V185,1))","v":0},{"$f":"SUMPRODUCT(W187:W193,Inputs!$C$229:$C$235)/(IF(W185>0,W185,1))","v":0},{"$f":"SUMPRODUCT(X187:X193,Inputs!$C$229:$C$235)/(IF(X185>0,X185,1))","v":0},{"$f":"SUMPRODUCT(Y187:Y193,Inputs!$C$229:$C$235)/(IF(Y185>0,Y185,1))","v":0},{"$f":"SUMPRODUCT(Z187:Z193,Inputs!$C$229:$C$235)/(IF(Z185>0,Z185,1))","v":0},{"$f":"SUMPRODUCT(AA187:AA193,Inputs!$C$229:$C$235)/(IF(AA185>0,AA185,1))","v":0},{"$f":"SUMPRODUCT(AB187:AB193,Inputs!$C$229:$C$235)/(IF(AB185>0,AB185,1))","v":0},{"$f":"SUMPRODUCT(AC187:AC193,Inputs!$C$229:$C$235)/(IF(AC185>0,AC185,1))","v":0},{"$f":"SUMPRODUCT(AD187:AD193,Inputs!$C$229:$C$235)/(IF(AD185>0,AD185,1))","v":0.32482473108689258},{"$f":"SUMPRODUCT(AE187:AE193,Inputs!$C$229:$C$235)/(IF(AE185>0,AE185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AF187:AF193,Inputs!$C$229:$C$235)/(IF(AF185>0,AF185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AG187:AG193,Inputs!$C$229:$C$235)/(IF(AG185>0,AG185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AH187:AH193,Inputs!$C$229:$C$235)/(IF(AH185>0,AH185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AI187:AI193,Inputs!$C$229:$C$235)/(IF(AI185>0,AI185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AJ187:AJ193,Inputs!$C$229:$C$235)/(IF(AJ185>0,AJ185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AK187:AK193,Inputs!$C$229:$C$235)/(IF(AK185>0,AK185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AL187:AL193,Inputs!$C$229:$C$235)/(IF(AL185>0,AL185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AM187:AM193,Inputs!$C$229:$C$235)/(IF(AM185>0,AM185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AN187:AN193,Inputs!$C$229:$C$235)/(IF(AN185>0,AN185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AO187:AO193,Inputs!$C$229:$C$235)/(IF(AO185>0,AO185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AP187:AP193,Inputs!$C$229:$C$235)/(IF(AP185>0,AP185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AQ187:AQ193,Inputs!$C$229:$C$235)/(IF(AQ185>0,AQ185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AR187:AR193,Inputs!$C$229:$C$235)/(IF(AR185>0,AR185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AS187:AS193,Inputs!$C$229:$C$235)/(IF(AS185>0,AS185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AT187:AT193,Inputs!$C$229:$C$235)/(IF(AT185>0,AT185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AU187:AU193,Inputs!$C$229:$C$235)/(IF(AU185>0,AU185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AV187:AV193,Inputs!$C$229:$C$235)/(IF(AV185>0,AV185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AW187:AW193,Inputs!$C$229:$C$235)/(IF(AW185>0,AW185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AX187:AX193,Inputs!$C$229:$C$235)/(IF(AX185>0,AX185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AY187:AY193,Inputs!$C$229:$C$235)/(IF(AY185>0,AY185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(AZ187:AZ193,Inputs!$C$229:$C$235)/(IF(AZ185>0,AZ185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BA187:BA193,Inputs!$C$229:$C$235)/(IF(BA185>0,BA185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BB187:BB193,Inputs!$C$229:$C$235)/(IF(BB185>0,BB185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BC187:BC193,Inputs!$C$229:$C$235)/(IF(BC185>0,BC185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BD187:BD193,Inputs!$C$229:$C$235)/(IF(BD185>0,BD185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BE187:BE193,Inputs!$C$229:$C$235)/(IF(BE185>0,BE185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BF187:BF193,Inputs!$C$229:$C$235)/(IF(BF185>0,BF185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BG187:BG193,Inputs!$C$229:$C$235)/(IF(BG185>0,BG185,1))","v":0.3559426499993591},{"$f":"SUMPRODUCT(BH187:BH193,Inputs!$C$229:$C$235)/(IF(BH185>0,BH185,1))","v":0.31685065825508041},{"$f":"SUMPRODUCT(BI187:BI193,Inputs!$C$229:$C$235)/(IF(BI185>0,BI185,1))","v":0.3},{"$f":"SUMPRODUCT(BJ187:BJ193,Inputs!$C$229:$C$235)/(IF(BJ185>0,BJ185,1))","v":0.3},{"$f":"SUMPRODUCT(BK187:BK193,Inputs!$C$229:$C$235)/(IF(BK185>0,BK185,1))","v":0.3},{"$f":"SUMPRODUCT(BL187:BL193,Inputs!$C$229:$C$235)/(IF(BL185>0,BL185,1))","v":0.3},{"$f":"SUMPRODUCT(BM187:BM193,Inputs!$C$229:$C$235)/(IF(BM185>0,BM185,1))","v":0},{"$f":"SUMPRODUCT(BN187:BN193,Inputs!$C$229:$C$235)/(IF(BN185>0,BN185,1))","v":0},{"$f":"SUMPRODUCT(BO187:BO193,Inputs!$C$229:$C$235)/(IF(BO185>0,BO185,1))","v":0},{"$f":"SUMPRODUCT(BP187:BP193,Inputs!$C$229:$C$235)/(IF(BP185>0,BP185,1))","v":0},{"$f":"SUMPRODUCT(BQ187:BQ193,Inputs!$C$229:$C$235)/(IF(BQ185>0,BQ185,1))","v":0},{"$f":"SUMPRODUCT(BR187:BR193,Inputs!$C$229:$C$235)/(IF(BR185>0,BR185,1))","v":0},{"$f":"SUMPRODUCT(BS187:BS193,Inputs!$C$229:$C$235)/(IF(BS185>0,BS185,1))","v":0},{"$f":"SUMPRODUCT(BT187:BT193,Inputs!$C$229:$C$235)/(IF(BT185>0,BT185,1))","v":0},{"$f":"SUMPRODUCT(BU187:BU193,Inputs!$C$229:$C$235)/(IF(BU185>0,BU185,1))","v":0},{"$f":"SUMPRODUCT(BV187:BV193,Inputs!$C$229:$C$235)/(IF(BV185>0,BV185,1))","v":0},{"$f":"SUMPRODUCT(BW187:BW193,Inputs!$C$229:$C$235)/(IF(BW185>0,BW185,1))","v":0},{"$f":"SUMPRODUCT(BX187:BX193,Inputs!$C$229:$C$235)/(IF(BX185>0,BX185,1))","v":0},{"$f":"SUMPRODUCT(BY187:BY193,Inputs!$C$229:$C$235)/(IF(BY185>0,BY185,1))","v":0},{"$f":"SUMPRODUCT(BZ187:BZ193,Inputs!$C$229:$C$235)/(IF(BZ185>0,BZ185,1))","v":0},{"$f":"SUMPRODUCT(CA187:CA193,Inputs!$C$229:$C$235)/(IF(CA185>0,CA185,1))","v":0},{"$f":"SUMPRODUCT(CB187:CB193,Inputs!$C$229:$C$235)/(IF(CB185>0,CB185,1))","v":0},{"$f":"SUMPRODUCT(CC187:CC193,Inputs!$C$229:$C$235)/(IF(CC185>0,CC185,1))","v":0},{"$f":"SUMPRODUCT(CD187:CD193,Inputs!$C$229:$C$235)/(IF(CD185>0,CD185,1))","v":0},{"$f":"SUMPRODUCT(CE187:CE193,Inputs!$C$229:$C$235)/(IF(CE185>0,CE185,1))","v":0},{"$f":"SUMPRODUCT(CF187:CF193,Inputs!$C$229:$C$235)/(IF(CF185>0,CF185,1))","v":0},{"$f":"SUMPRODUCT(CG187:CG193,Inputs!$C$229:$C$235)/(IF(CG185>0,CG185,1))","v":0},{"$f":"SUMPRODUCT(CH187:CH193,Inputs!$C$229:$C$235)/(IF(CH185>0,CH185,1))","v":0},{"$f":"SUMPRODUCT(CI187:CI193,Inputs!$C$229:$C$235)/(IF(CI185>0,CI185,1))","v":0},{"$f":"SUMPRODUCT(CJ187:CJ193,Inputs!$C$229:$C$235)/(IF(CJ185>0,CJ185,1))","v":0},{"$f":"SUMPRODUCT(CK187:CK193,Inputs!$C$229:$C$235)/(IF(CK185>0,CK185,1))","v":0},{"$f":"SUMPRODUCT(CL187:CL193,Inputs!$C$229:$C$235)/(IF(CL185>0,CL185,1))","v":0},{"$f":"SUMPRODUCT(CM187:CM193,Inputs!$C$229:$C$235)/(IF(CM185>0,CM185,1))","v":0},{"$f":"SUMPRODUCT(CN187:CN193,Inputs!$C$229:$C$235)/(IF(CN185>0,CN185,1))","v":0},{"$f":"SUMPRODUCT(CO187:CO193,Inputs!$C$229:$C$235)/(IF(CO185>0,CO185,1))","v":0},{"$f":"SUMPRODUCT(CP187:CP193,Inputs!$C$229:$C$235)/(IF(CP185>0,CP185,1))","v":0},{"$f":"SUMPRODUCT(CQ187:CQ193,Inputs!$C$229:$C$235)/(IF(CQ185>0,CQ185,1))","v":0},{"$f":"SUMPRODUCT(CR187:CR193,Inputs!$C$229:$C$235)/(IF(CR185>0,CR185,1))","v":0},{"$f":"SUMPRODUCT(CS187:CS193,Inputs!$C$229:$C$235)/(IF(CS185>0,CS185,1))","v":0},{"$f":"SUMPRODUCT(CT187:CT193,Inputs!$C$229:$C$235)/(IF(CT185>0,CT185,1))","v":0},{"$f":"SUMPRODUCT(CU187:CU193,Inputs!$C$229:$C$235)/(IF(CU185>0,CU185,1))","v":0},{"$f":"SUMPRODUCT(CV187:CV193,Inputs!$C$229:$C$235)/(IF(CV185>0,CV185,1))","v":0}]
[{"$nulls":4},"Joint Venture % Share",null,"%",{"$f":"IFERROR(AVERAGEIF(J196:CV196,\"<>0\"),0%)","v":0.65245679316218852},null,{"$f":"IF(J195 = 0, 0, 100% - J195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.67517526891310742,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.6440573500006409,0.68314934174491959,0.7,0.7,0.7,0.7,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV195 = 0, 0, 100% - BV195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Government Profit Gas (Pre Royalty Adjustment)",null,"US$",{"$f":"SUM(J198:CV198)","v":14618358222.874933},null,{"$f":"J195 * J183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94553923.375583887,211368693.63583845,215596067.50855529,219907988.85872638,224306148.63590088,228792271.60861897,233368117.04079139,238035479.38160715,242796188.96923929,247652112.74862406,252605155.0035966,369363942.31050152,591132121.28398573,602963759.09231639,615032029.6568135,627341665.63260055,639897494.32790327,652704439.59711218,362852152.68467396,370118191.12101823,371226487.28451055,380267293.48845404,720685254.25515497,735107954.72290897,749819109.20001781,764824486.76666903,780129971.88465321,795741566.70499718,811665393.42174804,827907696.67283368,268137534.37075701,43203926.822159357,49128667.268588305,50118822.213960096,30006115.323512677,0,0,0,0,0,0,0,0,0,{"$f":"BV195 * BV183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Royalty Payable by Government",null,"US$",{"$f":"SUM(J199:CV199)","v":3599389589.5517855},null,{"$f":"J146 * $F$139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43446586.809234157,88631037.090837672,90403657.832654431,92211730.989307523,94055965.609093681,95937084.921275556,97855826.619701073,99812943.152095094,101809202.01513702,103845386.05543974,105922293.77654855,108040739.65207952,{"$f":"AP146 * $F$139","v":110201554.44512111},112405585.53402355,114653697.24470401,116946771.18959808,119285706.61339004,121671420.74565786,124104849.16057104,126586946.14378245,129118685.06665812,131701058.76799126,134335079.94335112,137021781.54221815,139762217.1730625,142557461.51652375,145408610.74685425,148316782.96179137,151283118.6210272,154308780.99344772,59766803.045408942,14067379.424049899,14348727.012530901,14635701.55278152,14928415.58383715,0,0,0,0,0,0,0,0,0,{"$f":"BV146 * $F$139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Profit Gas (After Royalty Adjustment)",null,"US$",{"$f":"SUM(J200:CV200)","v":11018968633.323147},null,{"$f":"J198 - J199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51107336.56634973,122737656.54500078,125192409.67590086,127696257.86941886,130250183.0268072,132855186.68734342,135512290.4210903,138222536.22951204,140986986.95410228,143806726.69318432,146682861.22704804,261323202.65842199,480930566.83886462,490558173.55829287,500378332.41210949,510394894.44300246,520611787.71451324,531033018.85145432,238747303.52410293,243531244.97723579,242107802.21785241,248566234.7204628,586350174.31180382,598086173.18069077,610056892.02695537,622267025.25014532,634721361.13779902,647424783.74320579,660382274.80072081,673598915.6793859,208370731.32534808,29136547.398109458,34779940.256057404,35483120.661178574,15077699.739675527,0,0,0,0,0,0,0,0,0,{"$f":"BV198 - BV199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Joint Venture Profit Gas",null,"US$",{"$f":"SUM(J202:CV202)","v":26659801153.301651},null,{"$f":"J183 - J198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,196538208.24628496,382459254.87277395,390108439.97022951,397910608.76963413,405868820.94502676,413986197.36392736,422265921.31120598,430711239.73742998,439325464.53217858,448111973.82282209,457074213.29927868,668342391.31140804,1069618904.9980575,1091027559.7153683,1112864387.5270247,1135137951.8949144,1157856987.5501618,1181030403.9185143,656559689.8841424,669707160.29917455,671712557.20813155,688071365.81280899,1304037701.1323285,1330134731.7723243,1356753703.0251198,1383905053.7029717,1411599431.3943806,1439847696.6396174,1468660927.1897593,1498050422.3509033,578120875.97123158,100809162.58503851,114633556.96003938,116943918.49924023,70014269.088196248,0,0,0,0,0,0,0,0,0,{"$f":"BV183 - BV198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Joint Venture Profit plus Cost Gas ",null,"US$",{"$f":"SUM(J204:CV204)","v":57369433568.160774},null,{"$f":"J179 + J202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,774377812.8090992,1561252048.1809149,1592477089.1445332,1624326630.927424,1656813163.5459728,1689949426.8168921,1723748415.35323,1758223383.6602945,1793387851.3335009,1829255608.3601706,1865840720.5273743,1791450850.7310886,1612898967.6184363,1645147951.5881546,1678041915.2372668,1711593758.1593614,1745816637.9398975,1780723975.3160448,2119244830.5267465,2161620731.754631,2211147214.0486517,2253753881.8713713,1966016344.6118672,2005327676.1214538,2045425234.2612319,2086324743.5638061,2128042243.0524318,2170594092.5308299,2213996978.9987955,2258267923.1961203,927198526.53742194,238143661.65883863,237845872.98202968,242595208.8416703,268562196.3532303,0,0,0,0,0,0,0,0,0,{"$f":"BV179 + BV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TPDC Carried Interest Financing Arrangement (Nominal)"]
[]
[null,null,null,"Joint Venture Cash Flow"]
[{"$nulls":4},"Profit plus Cost Gas",null,"US$",{"$f":"SUM(J209:CV209)","v":57369433568.160774},null,{"$f":"J204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,774377812.8090992,1561252048.1809149,1592477089.1445332,1624326630.927424,1656813163.5459728,1689949426.8168921,1723748415.35323,1758223383.6602945,1793387851.3335009,1829255608.3601706,1865840720.5273743,1791450850.7310886,1612898967.6184363,1645147951.5881546,1678041915.2372668,1711593758.1593614,1745816637.9398975,1780723975.3160448,2119244830.5267465,2161620731.754631,2211147214.0486517,2253753881.8713713,1966016344.6118672,2005327676.1214538,2045425234.2612319,2086324743.5638061,2128042243.0524318,2170594092.5308299,2213996978.9987955,2258267923.1961203,927198526.53742194,238143661.65883863,237845872.98202968,242595208.8416703,268562196.3532303,0,0,0,0,0,0,0,0,0,{"$f":"BV204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",8416479668.8761902,null,{"$f":"J102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,161411141.08533388,675028267.99413371,893122857.36547339,1168171072.3328254,679829315.22420347,0,0,0,0,0,0,479112424.03032106,488694672.51092756,498468565.96114606,508437937.28036904,0,{"$f":"AP102","v":0},0,0,0,0,0,595716078.87198615,607630400.44942582,619783008.45841432,632178668.62758267,0,0,0,0,0,0,0,0,0,0,0,0,408895258.68404728,0,0,0,0,0,0,0,0,0,{"$f":"BV102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs",null,"US$",43441522486.877739,null,{"$f":"SUM(J212:J219)","v":307780612.45318329},313933224.70224696,192185333.51777515,196026040.18813065,133345707.32792884,68079810.737243712,69438406.951988593,150000,150000,150000,150000,150000,150000,150000,150000,1263600,231850944.40761983,965589697.13447678,1277153396.2363906,1670079417.6183221,1994652816.5083735,1210358196.831748,1218256993.4211009,1226313765.9422407,1234531673.9138033,1287276315.8745894,1296713474.844799,1990785697.0377288,2014293043.6312013,2038270537.156543,2077254378.760402,1361624390.3797901,1357434829.9844894,1368275159.236897,1379332295.074353,576455806.26444685,587959650.38973582,599693571.39753044,1462685140.6426041,1491913571.4554563,1539434656.8405201,1565682516.058562,661978643.47953868,675192944.34912944,688671531.236112,702419689.86083424,716442811.65805125,730746395.89121234,745336051.80903649,760217500.84521723,349077650.5661903,137334499.07380012,123212316.02199028,125651290.34243007,718116488.82197559,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV212:BV219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",1279739135.8784974,null,{"$f":"J93","v":307630612.45318329},313783224.70224696,192035333.51777515,195876040.18813065,133195707.32792884,67929810.737243712,69288406.951988593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",12023542384.108841,null,{"$f":"J94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230587344.40761983,964326097.13447678,1275889796.2363906,1668815817.6183221,971184736.03457642,0,0,0,0,0,0,684446320.04331589,698135246.44418228,712097951.37306583,726339910.40052724,0,{"$f":"AP94","v":0},0,0,0,0,0,851022969.81712306,868043429.21346557,885404297.79773486,903112383.75368953,0,0,0,0,0,0,0,0,0,0,0,0,584136083.83435333,0,0,0,0,0,0,0,0,0,{"$f":"BV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",2543417838.8283877,null,{"$f":"J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40820549.189162038,53792335.069767587,54868181.771162942,55965545.406586207,57084856.314717934,58226553.441012293,59391084.509832539,60578906.200029194,61790484.324029781,63026294.01051037,78813618.098731145,80389890.460705772,{"$f":"AP95","v":66884007.414305702},68221687.562591821,69586121.313843653,70977843.74012053,72397400.614922941,73845348.627221406,75322255.599765837,76828700.711761162,96073360.681951091,93479265.976821661,81531231.824926645,83161856.46142517,84825093.590653673,86521595.462466761,88252027.371716112,90017067.919150442,91817409.277533457,93653757.463084117,90130318.120071739,75419590.136114493,60084380.905550934,61286068.523661956,68353150.732478723,0,0,0,0,0,0,0,0,0,{"$f":"BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",13638356512.352837,null,{"$f":"J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164622368.7119703,335829632.17241937,342546224.81586778,349397149.31218517,356385092.29842889,363512794.1443975,370783050.02728546,378198711.0278312,385762685.24838781,393477938.95335555,401347497.73242271,409374447.68707114,{"$f":"AP96","v":417561936.64081258},425913175.37362885,434431438.88110149,443120067.65872347,451982469.01189792,461022118.39213592,470242560.75997865,479647411.9751783,489240360.21468186,499025167.41897547,509005670.76735502,519185784.18270218,529569499.86635619,540160889.86368334,550964107.6609571,561983389.81417632,573223057.6104598,584687518.76266909,226460889.34161901,53302353.35920392,54368400.42638801,55455768.434915774,56564883.803614087,0,0,0,0,0,0,0,0,0,{"$f":"BV96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1475387729.8744049,null,{"$f":"J97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44362375.829792239,45249623.346388079,46154615.813315846,47077708.129582167,48019262.292173803,48979647.53801728,49959240.48877763,{"$f":"AP97","v":50958425.298553161},51977593.804524221,53017145.680614702,54077488.594226986,55159038.366111524,56262219.133433759,57387463.516102426,58535212.78642448,59705917.042152978,60900035.382996038,62118036.090655953,63360396.812469065,64627604.748718441,65920156.843692817,67238559.980566695,68583331.180178046,69954997.803781599,71354097.759857208,27636834.921774961,6504912.8130386975,6635011.0692994706,6767711.2906854618,6903065.516499171,0,0,0,0,0,0,0,0,0,{"$f":"BV97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender: Principal and Interest",null,"US$",12212321510.461662,null,{"$f":"J108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,814154767.36411083,{"$f":"AP108","v":814154767.36411083},814154767.36411083,814154767.36411083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",52794000,null,{"$f":"J135","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,{"$f":"AP135","v":1263600},1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,1263600,0,0,0,0,0,0,0,0,0,{"$f":"BV135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",215963375.37310711,null,{"$f":"J147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2606795.2085540495,5317862.2254502606,5424219.4699592656,5532703.8593584513,5643357.9365456207,5756225.0952765336,5871349.5971820643,5988776.5891257059,6108552.1209082203,6230723.1633263845,6355337.6265929127,6482444.3791247709,{"$f":"AP147","v":6612093.2667072657},6744335.1320414133,6879221.8346822411,7016806.2713758852,7157142.3968034023,7300285.244739471,7446290.9496342614,7595216.768626947,7747121.1039994871,7902063.5260794759,8060104.7966010664,8221306.8925330881,8385733.0303837499,8553447.690991424,8724516.644811254,8899006.977707481,9076987.1172616314,9258526.8596068621,3586008.1827245364,844042.76544299396,860923.62075185392,878142.09316689114,895704.93503022892,0,0,0,0,0,0,0,0,0,{"$f":"BV147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Pre-Tax Net Cash Flow to Joint Venture",null,"US$",22344390750.159233,null,{"$f":"SUM(J209:J210) - J211","v":-307780612.45318329},-313933224.70224696,-192185333.51777515,-196026040.18813065,-133345707.32792884,-68079810.737243712,-69438406.951988593,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-1263600,-70439803.32228595,-290561429.14034307,-384030538.8709172,-501908345.28549671,-540445688.47507071,350893851.34916687,374220095.7234323,398012864.98518324,422281489.63216949,402673110.9423027,427034940.50843096,246550110.65288687,267789480.21322727,289453637.1647737,297024279.04734111,429826460.35129857,{"$f":"SUM(AP209:AP210) - AP211","v":255464137.6339469},276872792.35125756,298709620.1629138,1135137951.8949146,1157856987.5501618,1181030403.9185143,1252275768.7561285,1277337560.7486005,1291495565.6665456,1320250034.4403918,1304037701.1323285,1330134731.7723243,1356753703.0251198,1383905053.7029719,1411599431.3943806,1439847696.6396174,1468660927.189759,1498050422.350903,578120875.9712317,100809162.58503851,114633556.96003939,116943918.49924023,-40659033.784698009,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV209:BV210) - BV211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"TPDC Cash Flow"]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Carried Interest Equity Share",{"$f":"Inputs!D331 * (1 - Inputs!D332)","v":0.1}]
[{"$nulls":4},"Profit plus Cost Gas",null,"US$",{"$f":"SUM(J225:CV225)","v":5736943356.8160782},null,{"$f":"J209 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77437781.280909926,156125204.81809148,159247708.91445333,162432663.09274241,165681316.3545973,168994942.68168923,172374841.53532302,175822338.36602947,179338785.1333501,182925560.83601707,186584072.05273744,179145085.07310888,{"$f":"AP209 * $F$224 * (AP4 >= $F$223)","v":161289896.76184365},164514795.15881547,167804191.5237267,171159375.81593615,174581663.79398978,178072397.5316045,211924483.05267465,216162073.17546311,221114721.40486518,225375388.18713713,196601634.46118674,200532767.61214539,204542523.4261232,208632474.35638061,212804224.30524319,217059409.25308299,221399697.89987957,225826792.31961203,92719852.653742194,23814366.165883865,23784587.298202969,24259520.88416703,26856219.635323033,0,0,0,0,0,0,0,0,0,{"$f":"BV209 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,null,841647966.88761902,null,{"$f":"J210 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16141114.10853339,67502826.799413368,89312285.736547351,116817107.23328255,67982931.522420347,0,0,0,0,0,0,47911242.403032109,48869467.251092762,49846856.596114606,50843793.72803691,0,{"$f":"AP210 * $F$224 * (AP4 >= $F$223)","v":0},0,0,0,0,0,59571607.88719862,60763040.044942588,61978300.845841438,63217866.862758271,0,0,0,0,0,0,0,0,0,0,0,0,40889525.868404731,0,0,0,0,0,0,0,0,0,{"$f":"BV210 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs",null,"US$",4215953335.0999255,null,{"$f":"J211 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,23185094.440761983,96558969.71344769,127715339.62363906,167007941.76183224,199465281.65083736,121035819.6831748,121825699.3421101,122631376.59422408,123453167.39138034,128727631.58745895,129671347.4844799,199078569.7037729,201429304.36312014,203827053.71565431,207725437.87604022,136162439.03797901,{"$f":"AP211 * $F$224 * (AP4 >= $F$223)","v":135743482.99844894},136827515.92368969,137933229.50743529,57645580.62644469,58795965.038973585,59969357.139753044,146268514.06426042,149191357.14554563,153943465.68405202,156568251.60585621,66197864.347953871,67519294.43491295,68867153.123611197,70241968.986083433,71644281.165805131,73074639.589121237,74533605.180903658,76021750.084521726,34907765.056619033,13733449.907380013,12321231.602199029,12565129.034243008,71811648.882197559,0,0,0,0,0,0,0,0,0,{"$f":"BV211 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",0,null,{"$f":"J212 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP212 * $F$224 * (AP4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV212 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",1202354238.4108844,null,{"$f":"J213 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23058734.440761983,96432609.71344769,127588979.62363906,166881581.76183224,97118473.603457645,0,0,0,0,0,0,68444632.004331589,69813524.644418225,71209795.137306586,72633991.040052727,0,{"$f":"AP213 * $F$224 * (AP4 >= $F$223)","v":0},0,0,0,0,0,85102296.981712312,86804342.92134656,88540429.779773489,90311238.375368953,0,0,0,0,0,0,0,0,0,0,0,0,58413608.383435339,0,0,0,0,0,0,0,0,0,{"$f":"BV213 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",254341783.88283885,null,{"$f":"J214 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4082054.918916204,5379233.5069767591,5486818.1771162944,5596554.5406586211,5708485.6314717941,5822655.3441012297,5939108.4509832542,6057890.6200029198,6179048.4324029787,6302629.401051037,7881361.8098731153,8038989.0460705776,{"$f":"AP214 * $F$224 * (AP4 >= $F$223)","v":6688400.7414305704},6822168.7562591825,6958612.1313843653,7097784.374012053,7239740.0614922941,7384534.8627221407,7532225.5599765843,7682870.0711761164,9607336.0681951102,9347926.5976821668,8153123.182492665,8316185.6461425172,8482509.3590653669,8652159.5462466758,8825202.7371716108,9001706.7919150442,9181740.927753346,9365375.7463084124,9013031.8120071739,7541959.0136114499,6008438.0905550942,6128606.852366196,6835315.0732478723,0,0,0,0,0,0,0,0,0,{"$f":"BV214 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1363835651.2352836,null,{"$f":"J215 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16462236.87119703,33582963.217241935,34254622.481586777,34939714.93121852,35638509.229842894,36351279.414439753,37078305.002728544,37819871.102783121,38576268.524838783,39347793.895335555,40134749.773242272,40937444.768707119,{"$f":"AP215 * $F$224 * (AP4 >= $F$223)","v":41756193.664081261},42591317.537362888,43443143.888110153,44312006.765872352,45198246.901189797,46102211.839213595,47024256.075997867,47964741.197517835,48924036.021468192,49902516.741897553,50900567.076735504,51918578.418270223,52956949.986635625,54016088.986368336,55096410.766095713,56198338.981417634,57322305.761045985,58468751.876266912,22646088.934161901,5330235.3359203925,5436840.042638801,5545576.8434915775,5656488.3803614089,0,0,0,0,0,0,0,0,0,{"$f":"BV215 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",147538772.98744053,null,{"$f":"J216 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4436237.5829792237,4524962.3346388079,4615461.5813315846,4707770.8129582172,4801926.2292173803,4897964.7538017286,4995924.0488777636,{"$f":"AP216 * $F$224 * (AP4 >= $F$223)","v":5095842.5298553165},5197759.3804524224,5301714.568061471,5407748.8594226986,5515903.8366111526,5626221.9133433765,5738746.3516102433,5853521.2786424486,5970591.7042152984,6090003.5382996043,6211803.609065596,6336039.6812469065,6462760.4748718441,6592015.6843692819,6723855.9980566697,6858333.1180178048,6995499.7803781601,7135409.7759857215,2763683.4921774962,650491.28130386979,663501.10692994716,676771.12906854623,690306.55164991715,0,0,0,0,0,0,0,0,0,{"$f":"BV216 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender: Principal and Interest",null,"US$",1221232151.0461664,null,{"$f":"J217 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,{"$f":"AP217 * $F$224 * (AP4 >= $F$223)","v":81415476.736411095},81415476.736411095,81415476.736411095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV217 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",5054400,null,{"$f":"J218 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,{"$f":"AP218 * $F$224 * (AP4 >= $F$223)","v":126360},126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,0,0,0,0,0,0,0,0,0,{"$f":"BV218 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",21596337.537310712,null,{"$f":"J219 * $F$224 * (J4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260679.52085540496,531786.2225450261,542421.94699592656,553270.3859358452,564335.79365456209,575622.50952765334,587134.95971820643,598877.65891257057,610855.21209082205,623072.3163326385,635533.76265929127,648244.43791247718,{"$f":"AP219 * $F$224 * (AP4 >= $F$223)","v":661209.32667072664},674433.5132041414,687922.18346822413,701680.62713758857,715714.23968034028,730028.52447394712,744629.09496342624,759521.67686269479,774712.11039994878,790206.35260794766,806010.47966010671,822130.68925330881,838573.30303837499,855344.7690991424,872451.66448112542,889900.69777074817,907698.71172616316,925852.6859606863,358600.81827245367,84404.276544299399,86092.362075185403,87814.209316689114,89570.493503022895,0,0,0,0,0,0,0,0,0,{"$f":"BV219 * $F$224 * (BV4 >= $F$223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Pre-Tax Net Cash Flow to TPDC",null,"US$",2362637988.6037736,null,{"$f":"SUM(J225:J226) - J227","v":0},{"$f":"SUM(K225:K226) - K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-126360,-7043980.3322285935,-29056142.914034322,-38403053.887091711,-50190834.528549686,-54044568.847507089,35089385.134916678,37422009.57234323,39801286.498518333,42228148.96321696,40267311.094230279,42703494.05084312,24655011.065288663,26778948.021322727,28945363.716477364,29702427.904734135,42982646.035129875,25546413.763394713,27687279.23512578,29870962.01629141,113513795.18949145,115785698.75501619,118103040.39185145,125227576.87561285,127733756.07486007,129149556.56665459,132025003.4440392,130403770.11323287,133013473.17723244,135675370.30251199,138390505.37029719,141159943.13943806,143984769.66396177,146866092.7189759,149805042.23509032,57812087.597123161,10080916.258503852,11463355.69600394,11694391.849924022,-4065903.378469795,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW225:BW226) - BW227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Carried Interest Equity Contributions Required",null,"US$",{"$f":"SUM(J238:CV238)","v":182930843.88788119},null,{"$f":"-MIN(J236, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,7043980.3322285935,29056142.914034322,38403053.887091711,50190834.528549686,54044568.847507089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4065903.378469795,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BV236, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Total Equity Share",{"$f":"Inputs!D331","v":0.1}]
[{"$nulls":4},"TPDC Cost Gas Share before Carried Interest Repayments",null,"US$",{"$f":"SUM(J241:CV241)","v":3070963241.4859142},null,{"$f":"J179 * $F$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57783960.456281424,117879279.33081411,120236864.91743039,122641602.21577901,125094434.2600946,127596322.94529648,130148249.4042024,132751214.39228648,135406238.68013224,138114363.45373484,140876650.72280955,112310845.94196807,54328006.262037873,55412039.187278628,56517752.771024205,57645580.62644469,58795965.038973585,59969357.139753044,146268514.06426042,149191357.14554563,153943465.68405202,156568251.60585621,66197864.347953871,67519294.43491295,68867153.123611197,70241968.986083433,71644281.165805131,73074639.589121237,74533605.180903658,76021750.084521726,34907765.056619033,13733449.907380013,12321231.602199029,12565129.034243008,19854792.726503406,0,0,0,0,0,0,0,0,0,{"$f":"BV179 * $F$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Cost Gas Share available for Carry Repayments",null,null,{"$f":"SUM(J242:CV242)","v":1800474468.6121354},null,{"$f":"MIN(J236, J241) * (J236 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35089385.134916678,37422009.57234323,39801286.498518333,42228148.96321696,40267311.094230279,42703494.05084312,24655011.065288663,26778948.021322727,28945363.716477364,29702427.904734135,42982646.035129875,25546413.763394713,27687279.23512578,29870962.01629141,57645580.62644469,58795965.038973585,59969357.139753044,125227576.87561285,127733756.07486007,129149556.56665459,132025003.4440392,66197864.347953871,67519294.43491295,68867153.123611197,70241968.986083433,71644281.165805131,73074639.589121237,74533605.180903658,76021750.084521726,34907765.056619033,10080916.258503852,11463355.69600394,11694391.849924022,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV236, BV241) * (BV236 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Interest Rate",{"$f":"(1 + Inputs!D333) * (1 + Inputs!C468)- 1","v":6.5899999999999848E-2}]
[{"$nulls":4},"TPDC Carry Loan Opening Balance",null,null,{"$f":"SUM(J245:CV245)","v":1579799639.6961272},null,{"$f":"I250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,7178667.4562285934,36707884.555628374,77529988.034935996,132830048.77498795,195628117.83676675,173430625.66729295,147437694.3264243,117352551.8840173,82857936.089957058,48050962.984054938,8514027.393861033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4065903.378469795,4333846.4111109534,4619446.889603165,4923868.4396280125,5248351.3697994975,5594217.7250692835,5962876.6731513487,6355830.245912022,6774679.459117623,{"$f":"BU250","v":7221130.8354734732},7697003.3575311741,8204235.8787924778,8744895.0232049003,9321183.6052341014,9935449.6048190277,10590195.733776599,11288089.632632475,12031974.739422955,12824881.874750925,13670041.59029701,14570897.33109758,15531119.465216909,16554620.2379747,17645569.71165723,18808412.755655438,20047887.156253129,21369042.919850208,22777262.848268334,24278284.469969213,25878223.416540179,27583598.339690175,29401357.470275752,31338906.927566919,33404140.894093573,35605473.779014334,37951874.501051374]
[{"$nulls":4},"Additions to Carry Loan",null,"US$",{"$f":"SUM(J246:CV246)","v":182930843.88788119},null,{"$f":"J238","v":0},0,{"$f":"L238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,126360,7043980.3322285935,29056142.914034322,38403053.887091711,50190834.528549686,54044568.847507089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4065903.378469795,0,0,0,0,0,0,0,0,0,{"$f":"BV238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest on Balance",null,"US$",{"$f":"SUM(J247:CV247)","v":104108796.25597456},null,{"$f":"J245 * $F$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8327.1239999999816,473074.1853654632,2419049.592215904,5109226.2115022708,8753500.2142716851,12891892.9654429,11429078.231474578,9716144.0561113395,7733533.1691567227,5460337.9883281579,3166558.4606492133,561074.40525544074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267943.03264115885,285600.47849221114,304421.55002484785,324482.93017148529,345866.35526978609,368658.94808206492,392953.57276067295,418849.21320560126,446451.37635585031,{"$f":"BV245 * $F$244","v":475872.52205770079},507232.52126130322,540659.14441242302,576288.58202920156,614265.99958492583,654746.12895757239,697893.89885587629,743885.10679047846,792907.13532797084,845159.71554608399,900855.74080057081,960222.13411932834,1023500.7727577919,1090949.4736825302,1162843.0439982088,1239474.4005976904,1321155.7635970782,1408219.9284181255,1501021.6217008797,1599938.9465709673,1705374.9231499939,1817759.1305855783,1937549.4572911677,2065233.9665266552,2201332.8849207615,2346400.7220370392,2501028.5296192798]
[{"$nulls":4},"Balance before Cost Gas Repayments",null,null,{"$f":"SUM(J248:CV248)","v":1866839279.8399825},null,{"$f":"SUM(J245:J247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,7178667.4562285934,36707884.555628374,77529988.034935996,132830048.77498795,195628117.83676675,208520010.80220965,184859703.89876753,157153838.38253564,125086085.05317402,88318274.078285217,51217521.444704153,9075101.7991164736,0,0,0,0,{"$f":"SUM(AP245:AP247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4065903.378469795,4333846.4111109534,4619446.889603165,4923868.4396280125,5248351.3697994975,5594217.7250692835,5962876.6731513487,6355830.245912022,6774679.459117623,7221130.8354734732,7697003.3575311741,8204235.8787924778,8744895.0232049003,9321183.6052341014,9935449.6048190277,10590195.733776599,11288089.632632475,12031974.739422955,12824881.874750925,13670041.59029701,14570897.33109758,15531119.465216909,16554620.2379747,17645569.71165723,18808412.755655438,20047887.156253129,21369042.919850208,22777262.848268334,24278284.469969213,25878223.416540179,27583598.339690175,29401357.470275752,31338906.927566919,33404140.894093573,35605473.779014334,37951874.501051374,40452903.03067065]
[{"$nulls":4},"Repayments from Cost Gas",null,"US$",{"$f":"SUM(J249:CV249)","v":246586737.11318508},null,{"$f":"MIN(J248, J242) * (J248 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35089385.134916678,37422009.57234323,39801286.498518333,42228148.96321696,40267311.094230279,42703494.05084312,9075101.7991164736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV248, BV242) * (BV248 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Closing Balance",null,null,null,0,{"$f":"J248 - J249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,7178667.4562285934,36707884.555628374,77529988.034935996,132830048.77498795,195628117.83676675,173430625.66729295,147437694.3264243,117352551.8840173,82857936.089957058,48050962.984054938,8514027.393861033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4065903.378469795,4333846.4111109534,4619446.889603165,4923868.4396280125,5248351.3697994975,5594217.7250692835,5962876.6731513487,6355830.245912022,6774679.459117623,7221130.8354734732,{"$f":"BV248 - BV249","v":7697003.3575311741},8204235.8787924778,8744895.0232049003,9321183.6052341014,9935449.6048190277,10590195.733776599,11288089.632632475,12031974.739422955,12824881.874750925,13670041.59029701,14570897.33109758,15531119.465216909,16554620.2379747,17645569.71165723,18808412.755655438,20047887.156253129,21369042.919850208,22777262.848268334,24278284.469969213,25878223.416540179,27583598.339690175,29401357.470275752,31338906.927566919,33404140.894093573,35605473.779014334,37951874.501051374,40452903.03067065]
[]
["Joint Venture Profit Share (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!D331","v":0.9}]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!D331","v":0.1}]
[]
[null,null,"Cost Gas"]
[{"$nulls":4},"Joint Venture Cost Gas",null,"US$",{"$f":"SUM(J258:CV258)","v":30709632414.859127},null,{"$f":"J179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,577839604.56281424,1178792793.308141,1202368649.1743038,1226416022.1577899,1250944342.6009459,1275963229.4529648,1301482494.0420239,1327512143.9228647,1354062386.8013222,1381143634.5373485,1408766507.2280955,1123108459.4196806,543280062.62037873,554120391.87278628,565177527.71024203,576455806.26444685,587959650.38973582,599693571.39753044,1462685140.6426041,1491913571.4554563,1539434656.8405201,1565682516.058562,661978643.47953868,675192944.34912944,688671531.236112,702419689.86083424,716442811.65805125,730746395.89121234,745336051.80903649,760217500.84521723,349077650.5661903,137334499.07380012,123212316.02199028,125651290.34243007,198547927.26503405,0,0,0,0,0,0,0,0,0,{"$f":"BV179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Cost Gas Share before Carried Interest Repayments",null,"US$",{"$f":"SUM(J260:CV260)","v":3070963241.4859142},null,{"$f":"J241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57783960.456281424,117879279.33081411,120236864.91743039,122641602.21577901,125094434.2600946,127596322.94529648,130148249.4042024,132751214.39228648,135406238.68013224,138114363.45373484,140876650.72280955,112310845.94196807,54328006.262037873,55412039.187278628,56517752.771024205,57645580.62644469,58795965.038973585,59969357.139753044,146268514.06426042,149191357.14554563,153943465.68405202,156568251.60585621,66197864.347953871,67519294.43491295,68867153.123611197,70241968.986083433,71644281.165805131,73074639.589121237,74533605.180903658,76021750.084521726,34907765.056619033,13733449.907380013,12321231.602199029,12565129.034243008,19854792.726503406,0,0,0,0,0,0,0,0,0,{"$f":"BV241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Carry Loan Repayments from Cost Gas",null,"US$",{"$f":"SUM(J261:CV261)","v":246586737.11318508},null,{"$f":"J249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35089385.134916678,37422009.57234323,39801286.498518333,42228148.96321696,40267311.094230279,42703494.05084312,9075101.7991164736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Cost Gas net of Carried Loan Repayments",null,"US$",{"$f":"SUM(J262:CV262)","v":2824376504.3727293},null,{"$f":"J260 - J261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57783960.456281424,82789894.19589743,82814855.345087156,82840315.717260674,82866285.296877638,87329011.851066202,87444755.353359282,123676112.59317,135406238.68013224,138114363.45373484,140876650.72280955,112310845.94196807,54328006.262037873,55412039.187278628,56517752.771024205,57645580.62644469,58795965.038973585,59969357.139753044,146268514.06426042,149191357.14554563,153943465.68405202,156568251.60585621,66197864.347953871,67519294.43491295,68867153.123611197,70241968.986083433,71644281.165805131,73074639.589121237,74533605.180903658,76021750.084521726,34907765.056619033,13733449.907380013,12321231.602199029,12565129.034243008,19854792.726503406,0,0,0,0,0,0,0,0,0,{"$f":"BV260 - BV261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor Cost Gas",null,"US$",{"$f":"SUM(J264:CV264)","v":27885255910.486401},null,{"$f":"J258 - J262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520055644.10653281,1096002899.1122437,1119553793.8292167,1143575706.4405293,1168078057.3040683,1188634217.6018987,1214037738.6886647,1203836031.3296947,1218656148.1211901,1243029271.0836136,1267889856.505286,1010797613.4777125,488952056.35834086,498708352.68550766,508659774.93921781,518810225.63800216,529163685.35076225,539724214.25777745,1316416626.5783436,1342722214.3099105,1385491191.1564682,1409114264.4527059,595780779.13158476,607673649.91421652,619804378.11250079,632177720.87475085,644798530.49224615,657671756.30209112,670802446.62813282,684195750.76069546,314169885.50957125,123601049.1664201,110891084.41979125,113086161.30818707,178693134.53853065,0,0,0,0,0,0,0,0,0,{"$f":"BV258 - BV262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Profit Gas"]
[{"$nulls":4},"Joint Venture Profit Gas",null,"US$",{"$f":"SUM(J267:CV267)","v":26659801153.301651},null,{"$f":"J202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,196538208.24628496,382459254.87277395,390108439.97022951,397910608.76963413,405868820.94502676,413986197.36392736,422265921.31120598,430711239.73742998,439325464.53217858,448111973.82282209,457074213.29927868,668342391.31140804,1069618904.9980575,1091027559.7153683,1112864387.5270247,1135137951.8949144,1157856987.5501618,1181030403.9185143,656559689.8841424,669707160.29917455,671712557.20813155,688071365.81280899,1304037701.1323285,1330134731.7723243,1356753703.0251198,1383905053.7029717,1411599431.3943806,1439847696.6396174,1468660927.1897593,1498050422.3509033,578120875.97123158,100809162.58503851,114633556.96003938,116943918.49924023,70014269.088196248,0,0,0,0,0,0,0,0,0,{"$f":"BV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor Profit Gas",null,"US$",{"$f":"SUM(J269:CV269)","v":23993821037.971485},null,{"$f":"J267 * $F$254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176884387.42165646,344213329.38549656,351097595.97320658,358119547.89267075,365281938.85052407,372587577.62753463,380039329.18008542,387640115.76368701,395392918.07896072,403300776.4405399,411366791.96935081,601508152.18026721,962657014.4982518,981924803.74383152,1001577948.7743223,1021624156.705423,1042071288.7951456,1062927363.5266628,590903720.89572823,602736444.26925707,604541301.4873184,619264229.23152816,1173633931.0190957,1197121258.5950918,1221078332.7226079,1245514548.3326745,1270439488.2549427,1295862926.9756558,1321794834.4707835,1348245380.115813,520308788.37410843,90728246.326534659,103170201.26403545,105249526.64931621,63012842.179376625,0,0,0,0,0,0,0,0,0,{"$f":"BV267 * $F$254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Profit Gas",null,"US$",{"$f":"SUM(J270:CV270)","v":2665980115.3301654},null,{"$f":"J267 * $F$255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19653820.824628498,38245925.487277396,39010843.997022949,39791060.876963414,40586882.09450268,41398619.736392736,42226592.1311206,43071123.973742999,43932546.453217864,44811197.382282212,45707421.329927869,66834239.131140806,106961890.49980575,109102755.97153683,111286438.75270247,113513795.18949145,115785698.75501619,118103040.39185143,65655968.988414243,66970716.029917456,67171255.720813155,68807136.581280902,130403770.11323285,133013473.17723244,135675370.30251199,138390505.37029716,141159943.13943806,143984769.66396174,146866092.71897593,149805042.23509035,57812087.597123161,10080916.258503852,11463355.696003938,11694391.849924024,7001426.9088196252,0,0,0,0,0,0,0,0,0,{"$f":"BV267 * $F$255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Gas Share"]
[{"$nulls":4},"Joint Venture Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J273:CV273)","v":57369433568.160774},null,{"$f":"J267 + J258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,774377812.8090992,1561252048.1809149,1592477089.1445332,1624326630.927424,1656813163.5459728,1689949426.8168921,1723748415.35323,1758223383.6602945,1793387851.3335009,1829255608.3601706,1865840720.5273743,1791450850.7310886,1612898967.6184363,1645147951.5881546,1678041915.2372668,1711593758.1593614,1745816637.9398975,1780723975.3160448,2119244830.5267465,2161620731.754631,2211147214.0486517,2253753881.8713713,1966016344.6118672,2005327676.1214538,2045425234.2612319,2086324743.5638061,2128042243.0524318,2170594092.5308299,2213996978.9987955,2258267923.1961203,927198526.53742194,238143661.65883863,237845872.98202968,242595208.8416703,268562196.3532303,0,0,0,0,0,0,0,0,0,{"$f":"BV267 + BV258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J274:CV274)","v":51879076948.457909},null,{"$f":"J269 + J264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,696940031.5281893,1440216228.4977403,1470651389.8024232,1501695254.3332,1533359996.1545925,1561221795.2294333,1594077067.8687501,1591476147.0933819,1614049066.2001507,1646330047.5241535,1679256648.4746368,1612305765.6579797,1451609070.8565927,1480633156.4293392,1510237723.7135401,1540434382.3434253,1571234974.1459079,1602651577.7844403,1907320347.474072,1945458658.5791676,1990032492.6437864,2028378493.6842341,1769414710.1506805,1804794908.5093083,1840882710.8351088,1877692269.2074254,1915238018.7471888,1953534683.2777469,1992597281.0989163,2032441130.8765085,834478673.88367963,214329295.49295476,214061285.68382668,218335687.95750326,241705976.71790728,0,0,0,0,0,0,0,0,0,{"$f":"BV269 + BV264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J275:CV275)","v":5490356619.7028933},null,{"$f":"J270 + J262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77437781.280909926,121035819.68317482,121825699.3421101,122631376.5942241,123453167.39138031,128727631.58745894,129671347.48447987,166747236.56691301,179338785.1333501,182925560.83601707,186584072.05273741,179145085.07310888,161289896.76184362,164514795.15881544,167804191.52372667,171159375.81593615,174581663.79398978,178072397.53160447,211924483.05267465,216162073.17546308,221114721.40486518,225375388.18713713,196601634.46118671,200532767.61214539,204542523.4261232,208632474.35638058,212804224.30524319,217059409.25308299,221399697.89987957,225826792.31961209,92719852.653742194,23814366.165883865,23784587.298202969,24259520.88416703,26856219.635323033,0,0,0,0,0,0,0,0,0,{"$f":"BV270 + BV262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Capital Depreciation (Nominal)"]
[]
[{"$nulls":4},"Depreciation Flag",null,"Flag",null,null,{"$f":"(J4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(K4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(L4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(M4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(N4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(O4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(P4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(Q4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(R4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(S4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(T4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(U4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(V4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(W4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(X4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(Y4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(Z4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AA4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AB4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AC4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AD4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AE4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AF4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AG4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AH4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AI4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AJ4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AK4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AL4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AM4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AN4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AO4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AP4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AQ4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AR4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AS4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AT4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AU4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AV4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AW4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AX4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AY4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(AZ4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BA4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BB4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BC4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BD4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BE4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BF4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BG4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BH4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BI4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BJ4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BK4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BL4 <= 'Demand & production'!$F$321) * 1","v":1},{"$f":"(BM4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BN4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BO4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BP4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BQ4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BR4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BS4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BT4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BU4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BV4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BW4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BX4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BY4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(BZ4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CA4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CB4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CC4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CD4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CE4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CF4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CG4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CH4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CI4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CJ4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CK4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CL4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CM4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CN4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CO4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CP4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CQ4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CR4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CS4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CT4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CU4 <= 'Demand & production'!$F$321) * 1","v":0},{"$f":"(CV4 <= 'Demand & production'!$F$321) * 1","v":0}]
[]
[null,null,null,"Exploration Capital"]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",{"$f":"SUM(J282:CV282)","v":1279739135.8784974},null,{"$f":"J93","v":307630612.45318329},313783224.70224696,192035333.51777515,195876040.18813065,133195707.32792884,67929810.737243712,69288406.951988593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Depreciation year 1",{"$f":"1/Inputs!$C$302","v":0.2},"US$",{"$f":"SUM(J284:CV284)","v":255947827.1756995},null,{"$f":"J$282 * $F284 * J279","v":61526122.490636662},{"$f":"K$282 * $F284 * K279","v":62756644.940449394},38407066.703555033,39175208.037626132,26639141.465585768,13585962.147448743,13857681.39039772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F284 * BW279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 2",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F284:F$284))","v":0.2},"US$",255947827.1756995,null,null,{"$f":"J$282 * $F285 * K279","v":61526122.490636662},{"$f":"K$282 * $F285 * L279","v":62756644.940449394},38407066.703555033,39175208.037626132,26639141.465585768,13585962.147448743,13857681.39039772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F285 * BX279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 3",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F285))","v":0.2},"US$",255947827.1756995,null,null,null,{"$f":"J$282 * $F286 * L279","v":61526122.490636662},{"$f":"K$282 * $F286 * M279","v":62756644.940449394},38407066.703555033,39175208.037626132,26639141.465585768,13585962.147448743,13857681.39039772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F286 * BY279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 4",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F286))","v":0.2},"US$",255947827.1756995,{"$nulls":4},{"$f":"J$282 * $F287 * M279","v":61526122.490636662},{"$f":"K$282 * $F287 * N279","v":62756644.940449394},38407066.703555033,39175208.037626132,26639141.465585768,13585962.147448743,13857681.39039772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F287 * BZ279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 5",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F287))","v":0.19999999999999996},"US$",255947827.17569941,{"$nulls":5},{"$f":"J$282 * $F288 * N279","v":61526122.490636647},{"$f":"K$282 * $F288 * O279","v":62756644.940449379},38407066.703555018,39175208.037626117,26639141.465585761,13585962.147448739,13857681.390397716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F288 * CA279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 6",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F288))","v":0},"US$",0,{"$nulls":6},{"$f":"J$282 * $F289 * O279","v":0},{"$f":"K$282 * $F289 * P279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F289 * CB279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 7",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F289))","v":0},"US$",0,{"$nulls":7},{"$f":"J$282 * $F290 * P279","v":0},{"$f":"K$282 * $F290 * Q279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F290 * CC279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 8",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F290))","v":0},"US$",0,{"$nulls":8},{"$f":"J$282 * $F291 * Q279","v":0},{"$f":"K$282 * $F291 * R279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F291 * CD279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 9",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F291))","v":0},"US$",0,{"$nulls":9},{"$f":"J$282 * $F292 * R279","v":0},{"$f":"K$282 * $F292 * S279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F292 * CE279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 10",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F292))","v":0},"US$",0,{"$nulls":10},{"$f":"J$282 * $F293 * S279","v":0},{"$f":"K$282 * $F293 * T279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F293 * CF279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 11",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F293))","v":0},"US$",0,{"$nulls":11},{"$f":"J$282 * $F294 * T279","v":0},{"$f":"K$282 * $F294 * U279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F294 * CG279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 12",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F294))","v":0},"US$",0,{"$nulls":12},{"$f":"J$282 * $F295 * U279","v":0},{"$f":"K$282 * $F295 * V279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F295 * CH279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 13",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F295))","v":0},"US$",0,{"$nulls":13},{"$f":"J$282 * $F296 * V279","v":0},{"$f":"K$282 * $F296 * W279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F296 * CI279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 14",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F296))","v":0},"US$",0,{"$nulls":14},{"$f":"J$282 * $F297 * W279","v":0},{"$f":"K$282 * $F297 * X279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F297 * CJ279","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 15",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F297))","v":0},"US$",0,{"$nulls":15},{"$f":"J$282 * $F298 * X279","v":0},{"$f":"K$282 * $F298 * Y279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F298 * CK279","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 16",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F298))","v":0},"US$",0,{"$nulls":16},{"$f":"J$282 * $F299 * Y279","v":0},{"$f":"K$282 * $F299 * Z279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F299 * CL279","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 17",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F299))","v":0},"US$",0,{"$nulls":17},{"$f":"J$282 * $F300 *Z279","v":0},{"$f":"K$282 * $F300 *AA279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F300 *CM279","v":0},0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 18",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F300))","v":0},"US$",0,{"$nulls":18},{"$f":"J$282 * $F301 * AA279","v":0},{"$f":"K$282 * $F301 * AB279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F301 * CN279","v":0},0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 19",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F301))","v":0},"US$",0,{"$nulls":19},{"$f":"J$282 * $F302 * AB279","v":0},{"$f":"K$282 * $F302 * AC279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F302 * CO279","v":0},0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 20",{"$f":"MIN(1/Inputs!$C$302,1-SUM($F$284:F302))","v":0},"US$",0,{"$nulls":20},{"$f":"J$282 * $F303 *AC279","v":0},{"$f":"K$282 * $F303 *AD279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$282 * $F303 *CP279","v":0},0,0,0,0,0,0]
[{"$nulls":4},"Total Depreciable Exploration Capital",null,"US$",1279739135.8784974,null,{"$f":"SUM(J284:J303)","v":61526122.490636662},{"$f":"SUM(K284:K303)","v":124282767.43108606},162689834.13464111,201865042.1722672,228504183.63785297,180564023.29466504,131665059.74461338,93257993.041058347,54082785.003432222,27443643.537846461,13857681.390397716,0,0,0,0,0,0,0,0,{"$f":"SUM(AC284:AC303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW284:BW303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Development and Replacement Capital"]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",{"$f":"SUM(J307:CV307)","v":12023542384.108841},null,{"$f":"J94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230587344.40761983,964326097.13447678,1275889796.2363906,1668815817.6183221,971184736.03457642,0,0,0,0,0,0,684446320.04331589,698135246.44418228,712097951.37306583,726339910.40052724,0,{"$f":"AP94","v":0},0,0,0,0,0,851022969.81712306,868043429.21346557,885404297.79773486,903112383.75368953,0,0,0,0,0,0,0,0,0,0,0,0,584136083.83435333,0,0,0,0,0,0,0,0,0,{"$f":"BV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",{"$f":"SUM(J308:CV308)","v":2543417838.8283877},null,{"$f":"J95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40820549.189162038,53792335.069767587,54868181.771162942,55965545.406586207,57084856.314717934,58226553.441012293,59391084.509832539,60578906.200029194,61790484.324029781,63026294.01051037,78813618.098731145,80389890.460705772,{"$f":"AP95","v":66884007.414305702},68221687.562591821,69586121.313843653,70977843.74012053,72397400.614922941,73845348.627221406,75322255.599765837,76828700.711761162,96073360.681951091,93479265.976821661,81531231.824926645,83161856.46142517,84825093.590653673,86521595.462466761,88252027.371716112,90017067.919150442,91817409.277533457,93653757.463084117,90130318.120071739,75419590.136114493,60084380.905550934,61286068.523661956,68353150.732478723,0,0,0,0,0,0,0,0,0,{"$f":"BV95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Development and Replacement Capital Expenditure",null,"US$",{"$f":"SUM(J309:CV309)","v":14566960222.937233},null,{"$f":"SUM(J307:J308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230587344.40761983,964326097.13447678,1275889796.2363906,1668815817.6183221,1012005285.2237384,53792335.069767587,54868181.771162942,55965545.406586207,57084856.314717934,58226553.441012293,59391084.509832539,745025226.24334502,759925730.76821208,775124245.38357615,805153528.4992584,80389890.460705772,66884007.414305702,68221687.562591821,69586121.313843653,70977843.74012053,72397400.614922941,73845348.627221406,926345225.41688895,944872129.92522669,981477658.4796859,996591649.73051119,81531231.824926645,83161856.46142517,84825093.590653673,86521595.462466761,88252027.371716112,90017067.919150442,91817409.277533457,93653757.463084117,90130318.120071739,75419590.136114493,60084380.905550934,61286068.523661956,652489234.56683207,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV307:BV308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Depreciation year 1",{"$f":"1/Inputs!$C$303","v":0.2},"US$",{"$f":"SUM(J311:CV311)","v":2913392044.5874462},null,{"$f":"J$309 * $F311 * J279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46117468.881523967,192865219.42689538,255177959.24727812,333763163.52366447,202401057.04474771,10758467.013953518,10973636.354232589,11193109.081317242,11416971.262943588,11645310.688202459,11878216.901966508,149005045.248669,151985146.15364242,155024849.07671523,161030705.69985169,16077978.092141155,13376801.482861141,13644337.512518365,13917224.262768731,14195568.748024106,14479480.122984588,14769069.725444281,185269045.08337781,188974425.98504534,196295531.69593719,199318329.94610226,16306246.36498533,16632371.292285034,16965018.718130734,17304319.092493352,17650405.474343222,18003413.583830088,18363481.855506692,18730751.492616825,18026063.624014348,15083918.0272229,12016876.181110188,12257213.704732392,130497846.91336642,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F311 * BV279","v":0},0,0,0,0,0,0,{"$f":"CC$309 * $F311 * CC279","v":0},{"$f":"CD$309 * $F311 * CD279","v":0},{"$f":"CE$309 * $F311 * CE279","v":0},{"$f":"CF$309 * $F311 * CF279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 2",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F311))","v":0.2},"US$",2782894197.6740799,null,null,{"$f":"J$309 * $F312 * K279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46117468.881523967,192865219.42689538,255177959.24727812,333763163.52366447,202401057.04474771,10758467.013953518,10973636.354232589,11193109.081317242,11416971.262943588,11645310.688202459,11878216.901966508,149005045.248669,151985146.15364242,155024849.07671523,161030705.69985169,16077978.092141155,13376801.482861141,13644337.512518365,13917224.262768731,14195568.748024106,14479480.122984588,14769069.725444281,185269045.08337781,188974425.98504534,196295531.69593719,199318329.94610226,16306246.36498533,16632371.292285034,16965018.718130734,17304319.092493352,17650405.474343222,18003413.583830088,18363481.855506692,18730751.492616825,18026063.624014348,15083918.0272229,12016876.181110188,12257213.704732392,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F312 * BW279","v":0},0,0,0,0,0,0,{"$f":"CC$309 * $F312 * CD279","v":0},{"$f":"CD$309 * $F312 * CE279","v":0},0,{"$f":"CF$309 * $F312 * CG279","v":0},{"$f":"CG$309 * $F312 * CH279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 3",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F312))","v":0.2},"US$",2770636983.9693475,null,null,null,{"$f":"J$309 * $F313 * L279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46117468.881523967,192865219.42689538,255177959.24727812,333763163.52366447,202401057.04474771,10758467.013953518,10973636.354232589,11193109.081317242,11416971.262943588,11645310.688202459,11878216.901966508,149005045.248669,151985146.15364242,155024849.07671523,161030705.69985169,16077978.092141155,13376801.482861141,13644337.512518365,13917224.262768731,14195568.748024106,14479480.122984588,14769069.725444281,185269045.08337781,188974425.98504534,196295531.69593719,199318329.94610226,16306246.36498533,16632371.292285034,16965018.718130734,17304319.092493352,17650405.474343222,18003413.583830088,18363481.855506692,18730751.492616825,18026063.624014348,15083918.0272229,12016876.181110188,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F313 * BX279","v":0},0,0,0,0,0,0,0,0,{"$f":"CE$309 * $F313 * CG279","v":0},{"$f":"CF$309 * $F313 * CH279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 4",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F313))","v":0.2},"US$",2758620107.7882371,{"$nulls":4},{"$f":"J$309 * $F314 * M279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46117468.881523967,192865219.42689538,255177959.24727812,333763163.52366447,202401057.04474771,10758467.013953518,10973636.354232589,11193109.081317242,11416971.262943588,11645310.688202459,11878216.901966508,149005045.248669,151985146.15364242,155024849.07671523,161030705.69985169,16077978.092141155,13376801.482861141,13644337.512518365,13917224.262768731,14195568.748024106,14479480.122984588,14769069.725444281,185269045.08337781,188974425.98504534,196295531.69593719,199318329.94610226,16306246.36498533,16632371.292285034,16965018.718130734,17304319.092493352,17650405.474343222,18003413.583830088,18363481.855506692,18730751.492616825,18026063.624014348,15083918.0272229,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F314 * BY279","v":0},0,0,0,0,0,0,0,0,{"$f":"CE$309 * $F314 * CH279","v":0},{"$f":"CF$309 * $F314 * CI279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 5",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F314))","v":0.19999999999999996},"US$",2743536189.7610135,{"$nulls":5},{"$f":"J$309 * $F315 * N279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46117468.881523959,192865219.42689532,255177959.24727806,333763163.52366436,202401057.04474765,10758467.013953514,10973636.354232585,11193109.081317239,11416971.262943584,11645310.688202456,11878216.901966505,149005045.24866897,151985146.15364239,155024849.0767152,161030705.69985163,16077978.092141151,13376801.482861137,13644337.512518361,13917224.262768727,14195568.748024102,14479480.122984584,14769069.725444278,185269045.08337775,188974425.98504528,196295531.69593713,199318329.9461022,16306246.364985324,16632371.292285031,16965018.71813073,17304319.092493348,17650405.474343218,18003413.583830085,18363481.855506688,18730751.492616817,18026063.624014344,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F315 * BZ279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 6",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F315))","v":0},"US$",0,{"$nulls":6},{"$f":"J$309 * $F316 *O279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F316 *CA279","v":0},0,0,0,0,0,0,0,{"$f":"CD$309 * $F316 *CI279","v":0},{"$f":"CE$309 * $F316 *CJ279","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 7",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F316))","v":0},"US$",0,{"$nulls":7},{"$f":"J$309 * $F317 *P279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F317 *CB279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 8",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F317))","v":0},"US$",0,{"$nulls":8},{"$f":"J$309 * $F318 * Q279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F318 * CC279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 9",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F318))","v":0},"US$",0,{"$nulls":9},{"$f":"J$309 * $F319 * R279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F319 * CD279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 10",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F319))","v":0},"US$",0,{"$nulls":10},{"$f":"J$309 * $F320 * S279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F320 * CE279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 11",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F320))","v":0},"US$",0,{"$nulls":11},{"$f":"J$309 * $F321 *T279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F321 *CF279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 12",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F321))","v":0},"US$",0,{"$nulls":12},{"$f":"J$309 * $F322 *U279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F322 *CG279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 13",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F322))","v":0},"US$",0,{"$nulls":13},{"$f":"J$309 * $F323 *V279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F323 *CH279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 14",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F323))","v":0},"US$",0,{"$nulls":14},{"$f":"J$309 * $F324 * W279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F324 * CI279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 15",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F324))","v":0},"US$",0,{"$nulls":15},{"$f":"J$309 * $F325 *X279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F325 *CJ279","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 16",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F325))","v":0},"US$",0,{"$nulls":16},{"$f":"J$309 * $F326 * Y279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F326 * CK279","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 17",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F326))","v":0},"US$",0,{"$nulls":17},{"$f":"J$309 * $F327 *Z279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F327 *CL279","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 18",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F327))","v":0},"US$",0,{"$nulls":18},{"$f":"J$309 * $F328 *AA279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F328 *CM279","v":0},0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 19",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F328))","v":0},"US$",0,{"$nulls":19},{"$f":"J$309 * $F329 * AB279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F329 * CN279","v":0},0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 20",{"$f":"MIN(1/Inputs!$C$303,1-SUM($F$311:F329))","v":0},"US$",0,{"$nulls":20},{"$f":"J$309 * $F330 *AC279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$309 * $F330 *CO279","v":0},0,0,0,0,0,0,0]
[{"$nulls":4},"Total Depreciable Development and Replacement Capital",null,"US$",13969079523.780128,null,{"$f":"SUM(J311:J330)","v":0},{"$f":"SUM(K311:K330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,46117468.881523967,238982688.30841935,494160647.55569744,827923811.07936192,1030324868.1241096,994965866.25653911,813074283.1838764,569089433.01791549,246743240.75719458,55987494.400649391,57107244.288662381,195138653.18309882,335930690.25542396,479538568.06919563,628923963.08084476,633123724.27101946,497495480.50521159,359154671.86408758,218047047.05014104,71211910.098313481,69613412.129156917,71005680.371740073,242630387.94259951,417687589.6648761,599787552.61278915,784626402.43590689,786163579.0754478,617526905.28435516,445517498.0174405,266526285.41399664,84858360.942237675,86555528.161082432,88286638.72430408,90052371.498790175,90774116.030311167,88207628.583190858,82221091.180470943,76114823.029696643,187881918.45044625,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW311:BW330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Cumulative Capital Expenditure",null,"US$",{"$f":"SUM(J333:CV333)","v":997343288958.04846},null,{"$f":"(SUM($J$282:J282) + SUM($J$309:J309))","v":307630612.45318329},{"$f":"(SUM($J$282:K282) + SUM($J$309:K309))","v":621413837.15543032},{"$f":"(SUM($J$282:L282) + SUM($J$309:L309))","v":813449170.67320549},{"$f":"(SUM($J$282:M282) + SUM($J$309:M309))","v":1009325210.8613361},{"$f":"(SUM($J$282:N282) + SUM($J$309:N309))","v":1142520918.189265},{"$f":"(SUM($J$282:O282) + SUM($J$309:O309))","v":1210450728.9265087},{"$f":"(SUM($J$282:P282) + SUM($J$309:P309))","v":1279739135.8784974},{"$f":"(SUM($J$282:Q282) + SUM($J$309:Q309))","v":1279739135.8784974},{"$f":"(SUM($J$282:R282) + SUM($J$309:R309))","v":1279739135.8784974},{"$f":"(SUM($J$282:S282) + SUM($J$309:S309))","v":1279739135.8784974},{"$f":"(SUM($J$282:T282) + SUM($J$309:T309))","v":1279739135.8784974},{"$f":"(SUM($J$282:U282) + SUM($J$309:U309))","v":1279739135.8784974},{"$f":"(SUM($J$282:V282) + SUM($J$309:V309))","v":1279739135.8784974},{"$f":"(SUM($J$282:W282) + SUM($J$309:W309))","v":1279739135.8784974},{"$f":"(SUM($J$282:X282) + SUM($J$309:X309))","v":1279739135.8784974},{"$f":"(SUM($J$282:Y282) + SUM($J$309:Y309))","v":1279739135.8784974},{"$f":"(SUM($J$282:Z282) + SUM($J$309:Z309))","v":1510326480.2861171},{"$f":"(SUM($J$282:AA282) + SUM($J$309:AA309))","v":2474652577.4205942},{"$f":"(SUM($J$282:AB282) + SUM($J$309:AB309))","v":3750542373.6569843},{"$f":"(SUM($J$282:AC282) + SUM($J$309:AC309))","v":5419358191.2753067},{"$f":"(SUM($J$282:AD282) + SUM($J$309:AD309))","v":6431363476.4990454},{"$f":"(SUM($J$282:AE282) + SUM($J$309:AE309))","v":6485155811.5688133},{"$f":"(SUM($J$282:AF282) + SUM($J$309:AF309))","v":6540023993.3399763},{"$f":"(SUM($J$282:AG282) + SUM($J$309:AG309))","v":6595989538.746563},{"$f":"(SUM($J$282:AH282) + SUM($J$309:AH309))","v":6653074395.0612812},{"$f":"(SUM($J$282:AI282) + SUM($J$309:AI309))","v":6711300948.5022936},{"$f":"(SUM($J$282:AJ282) + SUM($J$309:AJ309))","v":6770692033.012126},{"$f":"(SUM($J$282:AK282) + SUM($J$309:AK309))","v":7515717259.2554712},{"$f":"(SUM($J$282:AL282) + SUM($J$309:AL309))","v":8275642990.0236835},{"$f":"(SUM($J$282:AM282) + SUM($J$309:AM309))","v":9050767235.4072609},{"$f":"(SUM($J$282:AN282) + SUM($J$309:AN309))","v":9855920763.9065189},{"$f":"(SUM($J$282:AO282) + SUM($J$309:AO309))","v":9936310654.3672256},{"$f":"(SUM($J$282:AP282) + SUM($J$309:AP309))","v":10003194661.781532},{"$f":"(SUM($J$282:AQ282) + SUM($J$309:AQ309))","v":10071416349.344124},{"$f":"(SUM($J$282:AR282) + SUM($J$309:AR309))","v":10141002470.657967},{"$f":"(SUM($J$282:AS282) + SUM($J$309:AS309))","v":10211980314.398087},{"$f":"(SUM($J$282:AT282) + SUM($J$309:AT309))","v":10284377715.01301},{"$f":"(SUM($J$282:AU282) + SUM($J$309:AU309))","v":10358223063.640232},{"$f":"(SUM($J$282:AV282) + SUM($J$309:AV309))","v":11284568289.057121},{"$f":"(SUM($J$282:AW282) + SUM($J$309:AW309))","v":12229440418.982347},{"$f":"(SUM($J$282:AX282) + SUM($J$309:AX309))","v":13210918077.462034},{"$f":"(SUM($J$282:AY282) + SUM($J$309:AY309))","v":14207509727.192545},{"$f":"(SUM($J$282:AZ282) + SUM($J$309:AZ309))","v":14289040959.017471},{"$f":"(SUM($J$282:BA282) + SUM($J$309:BA309))","v":14372202815.478897},{"$f":"(SUM($J$282:BB282) + SUM($J$309:BB309))","v":14457027909.069551},{"$f":"(SUM($J$282:BC282) + SUM($J$309:BC309))","v":14543549504.532019},{"$f":"(SUM($J$282:BD282) + SUM($J$309:BD309))","v":14631801531.903734},{"$f":"(SUM($J$282:BE282) + SUM($J$309:BE309))","v":14721818599.822886},{"$f":"(SUM($J$282:BF282) + SUM($J$309:BF309))","v":14813636009.100418},{"$f":"(SUM($J$282:BG282) + SUM($J$309:BG309))","v":14907289766.563501},{"$f":"(SUM($J$282:BH282) + SUM($J$309:BH309))","v":14997420084.683573},{"$f":"(SUM($J$282:BI282) + SUM($J$309:BI309))","v":15072839674.819687},{"$f":"(SUM($J$282:BJ282) + SUM($J$309:BJ309))","v":15132924055.725237},{"$f":"(SUM($J$282:BK282) + SUM($J$309:BK309))","v":15194210124.248899},{"$f":"(SUM($J$282:BL282) + SUM($J$309:BL309))","v":15846699358.815731},{"$f":"(SUM($J$282:BM282) + SUM($J$309:BM309))","v":15846699358.815731},{"$f":"(SUM($J$282:BN282) + SUM($J$309:BN309))","v":15846699358.815731},{"$f":"(SUM($J$282:BO282) + SUM($J$309:BO309))","v":15846699358.815731},{"$f":"(SUM($J$282:BP282) + SUM($J$309:BP309))","v":15846699358.815731},{"$f":"(SUM($J$282:BQ282) + SUM($J$309:BQ309))","v":15846699358.815731},{"$f":"(SUM($J$282:BR282) + SUM($J$309:BR309))","v":15846699358.815731},{"$f":"(SUM($J$282:BS282) + SUM($J$309:BS309))","v":15846699358.815731},{"$f":"(SUM($J$282:BT282) + SUM($J$309:BT309))","v":15846699358.815731},{"$f":"(SUM($J$282:BU282) + SUM($J$309:BU309))","v":15846699358.815731},{"$f":"(SUM($J$282:BV282) + SUM($J$309:BV309))","v":15846699358.815731},{"$f":"(SUM($J$282:BW282) + SUM($J$309:BW309))","v":15846699358.815731},{"$f":"(SUM($J$282:BX282) + SUM($J$309:BX309))","v":15846699358.815731},{"$f":"(SUM($J$282:BY282) + SUM($J$309:BY309))","v":15846699358.815731},{"$f":"(SUM($J$282:BZ282) + SUM($J$309:BZ309))","v":15846699358.815731},{"$f":"(SUM($J$282:CA282) + SUM($J$309:CA309))","v":15846699358.815731},{"$f":"(SUM($J$282:CB282) + SUM($J$309:CB309))","v":15846699358.815731},{"$f":"(SUM($J$282:CC282) + SUM($J$309:CC309))","v":15846699358.815731},{"$f":"(SUM($J$282:CD282) + SUM($J$309:CD309))","v":15846699358.815731},{"$f":"(SUM($J$282:CE282) + SUM($J$309:CE309))","v":15846699358.815731},{"$f":"(SUM($J$282:CF282) + SUM($J$309:CF309))","v":15846699358.815731},{"$f":"(SUM($J$282:CG282) + SUM($J$309:CG309))","v":15846699358.815731},{"$f":"(SUM($J$282:CH282) + SUM($J$309:CH309))","v":15846699358.815731},{"$f":"(SUM($J$282:CI282) + SUM($J$309:CI309))","v":15846699358.815731},{"$f":"(SUM($J$282:CJ282) + SUM($J$309:CJ309))","v":15846699358.815731},{"$f":"(SUM($J$282:CK282) + SUM($J$309:CK309))","v":15846699358.815731},{"$f":"(SUM($J$282:CL282) + SUM($J$309:CL309))","v":15846699358.815731},{"$f":"(SUM($J$282:CM282) + SUM($J$309:CM309))","v":15846699358.815731},{"$f":"(SUM($J$282:CN282) + SUM($J$309:CN309))","v":15846699358.815731},{"$f":"(SUM($J$282:CO282) + SUM($J$309:CO309))","v":15846699358.815731},{"$f":"(SUM($J$282:CP282) + SUM($J$309:CP309))","v":15846699358.815731},{"$f":"(SUM($J$282:CQ282) + SUM($J$309:CQ309))","v":15846699358.815731},{"$f":"(SUM($J$282:CR282) + SUM($J$309:CR309))","v":15846699358.815731},{"$f":"(SUM($J$282:CS282) + SUM($J$309:CS309))","v":15846699358.815731},{"$f":"(SUM($J$282:CT282) + SUM($J$309:CT309))","v":15846699358.815731},{"$f":"(SUM($J$282:CU282) + SUM($J$309:CU309))","v":15846699358.815731},{"$f":"(SUM($J$282:CV282) + SUM($J$309:CV309))","v":15846699358.815731}]
[{"$nulls":4},"Cumulative Depreciated Capital Expenditure",null,"US$",{"$f":"SUM(J334:CV334)","v":944957960669.53687},null,{"$f":"(SUM($J$304:J304) + SUM($J$331:J331))","v":61526122.490636662},{"$f":"(SUM($J$304:K304) + SUM($J$331:K331))","v":185808889.92172271},{"$f":"(SUM($J$304:L304) + SUM($J$331:L331))","v":348498724.05636382},{"$f":"(SUM($J$304:M304) + SUM($J$331:M331))","v":550363766.22863102},{"$f":"(SUM($J$304:N304) + SUM($J$331:N331))","v":778867949.86648393},{"$f":"(SUM($J$304:O304) + SUM($J$331:O331))","v":959431973.16114902},{"$f":"(SUM($J$304:P304) + SUM($J$331:P331))","v":1091097032.9057624},{"$f":"(SUM($J$304:Q304) + SUM($J$331:Q331))","v":1184355025.9468207},{"$f":"(SUM($J$304:R304) + SUM($J$331:R331))","v":1238437810.950253},{"$f":"(SUM($J$304:S304) + SUM($J$331:S331))","v":1265881454.4880996},{"$f":"(SUM($J$304:T304) + SUM($J$331:T331))","v":1279739135.8784974},{"$f":"(SUM($J$304:U304) + SUM($J$331:U331))","v":1279739135.8784974},{"$f":"(SUM($J$304:V304) + SUM($J$331:V331))","v":1279739135.8784974},{"$f":"(SUM($J$304:W304) + SUM($J$331:W331))","v":1279739135.8784974},{"$f":"(SUM($J$304:X304) + SUM($J$331:X331))","v":1279739135.8784974},{"$f":"(SUM($J$304:Y304) + SUM($J$331:Y331))","v":1279739135.8784974},{"$f":"(SUM($J$304:Z304) + SUM($J$331:Z331))","v":1325856604.7600212},{"$f":"(SUM($J$304:AA304) + SUM($J$331:AA331))","v":1564839293.0684407},{"$f":"(SUM($J$304:AB304) + SUM($J$331:AB331))","v":2058999940.6241381},{"$f":"(SUM($J$304:AC304) + SUM($J$331:AC331))","v":2886923751.7034998},{"$f":"(SUM($J$304:AD304) + SUM($J$331:AD331))","v":3917248619.82761},{"$f":"(SUM($J$304:AE304) + SUM($J$331:AE331))","v":4912214486.0841484},{"$f":"(SUM($J$304:AF304) + SUM($J$331:AF331))","v":5725288769.2680244},{"$f":"(SUM($J$304:AG304) + SUM($J$331:AG331))","v":6294378202.2859402},{"$f":"(SUM($J$304:AH304) + SUM($J$331:AH331))","v":6541121443.0431347},{"$f":"(SUM($J$304:AI304) + SUM($J$331:AI331))","v":6597108937.4437838},{"$f":"(SUM($J$304:AJ304) + SUM($J$331:AJ331))","v":6654216181.7324457},{"$f":"(SUM($J$304:AK304) + SUM($J$331:AK331))","v":6849354834.9155445},{"$f":"(SUM($J$304:AL304) + SUM($J$331:AL331))","v":7185285525.1709681},{"$f":"(SUM($J$304:AM304) + SUM($J$331:AM331))","v":7664824093.2401638},{"$f":"(SUM($J$304:AN304) + SUM($J$331:AN331))","v":8293748056.3210087},{"$f":"(SUM($J$304:AO304) + SUM($J$331:AO331))","v":8926871780.5920296},{"$f":"(SUM($J$304:AP304) + SUM($J$331:AP331))","v":9424367261.0972404},{"$f":"(SUM($J$304:AQ304) + SUM($J$331:AQ331))","v":9783521932.9613285},{"$f":"(SUM($J$304:AR304) + SUM($J$331:AR331))","v":10001568980.011469},{"$f":"(SUM($J$304:AS304) + SUM($J$331:AS331))","v":10072780890.109783},{"$f":"(SUM($J$304:AT304) + SUM($J$331:AT331))","v":10142394302.238939},{"$f":"(SUM($J$304:AU304) + SUM($J$331:AU331))","v":10213399982.61068},{"$f":"(SUM($J$304:AV304) + SUM($J$331:AV331))","v":10456030370.55328},{"$f":"(SUM($J$304:AW304) + SUM($J$331:AW331))","v":10873717960.218157},{"$f":"(SUM($J$304:AX304) + SUM($J$331:AX331))","v":11473505512.830946},{"$f":"(SUM($J$304:AY304) + SUM($J$331:AY331))","v":12258131915.266853},{"$f":"(SUM($J$304:AZ304) + SUM($J$331:AZ331))","v":13044295494.3423},{"$f":"(SUM($J$304:BA304) + SUM($J$331:BA331))","v":13661822399.626656},{"$f":"(SUM($J$304:BB304) + SUM($J$331:BB331))","v":14107339897.644096},{"$f":"(SUM($J$304:BC304) + SUM($J$331:BC331))","v":14373866183.058092},{"$f":"(SUM($J$304:BD304) + SUM($J$331:BD331))","v":14458724544.00033},{"$f":"(SUM($J$304:BE304) + SUM($J$331:BE331))","v":14545280072.161413},{"$f":"(SUM($J$304:BF304) + SUM($J$331:BF331))","v":14633566710.885717},{"$f":"(SUM($J$304:BG304) + SUM($J$331:BG331))","v":14723619082.384508},{"$f":"(SUM($J$304:BH304) + SUM($J$331:BH331))","v":14814393198.41482},{"$f":"(SUM($J$304:BI304) + SUM($J$331:BI331))","v":14902600826.998011},{"$f":"(SUM($J$304:BJ304) + SUM($J$331:BJ331))","v":14984821918.178482},{"$f":"(SUM($J$304:BK304) + SUM($J$331:BK331))","v":15060936741.208179},{"$f":"(SUM($J$304:BL304) + SUM($J$331:BL331))","v":15248818659.658627},{"$f":"(SUM($J$304:BM304) + SUM($J$331:BM331))","v":15248818659.658627},{"$f":"(SUM($J$304:BN304) + SUM($J$331:BN331))","v":15248818659.658627},{"$f":"(SUM($J$304:BO304) + SUM($J$331:BO331))","v":15248818659.658627},{"$f":"(SUM($J$304:BP304) + SUM($J$331:BP331))","v":15248818659.658627},{"$f":"(SUM($J$304:BQ304) + SUM($J$331:BQ331))","v":15248818659.658627},{"$f":"(SUM($J$304:BR304) + SUM($J$331:BR331))","v":15248818659.658627},{"$f":"(SUM($J$304:BS304) + SUM($J$331:BS331))","v":15248818659.658627},{"$f":"(SUM($J$304:BT304) + SUM($J$331:BT331))","v":15248818659.658627},{"$f":"(SUM($J$304:BU304) + SUM($J$331:BU331))","v":15248818659.658627},{"$f":"(SUM($J$304:BV304) + SUM($J$331:BV331))","v":15248818659.658627},{"$f":"(SUM($J$304:BW304) + SUM($J$331:BW331))","v":15248818659.658627},{"$f":"(SUM($J$304:BX304) + SUM($J$331:BX331))","v":15248818659.658627},{"$f":"(SUM($J$304:BY304) + SUM($J$331:BY331))","v":15248818659.658627},{"$f":"(SUM($J$304:BZ304) + SUM($J$331:BZ331))","v":15248818659.658627},{"$f":"(SUM($J$304:CA304) + SUM($J$331:CA331))","v":15248818659.658627},{"$f":"(SUM($J$304:CB304) + SUM($J$331:CB331))","v":15248818659.658627},{"$f":"(SUM($J$304:CC304) + SUM($J$331:CC331))","v":15248818659.658627},{"$f":"(SUM($J$304:CD304) + SUM($J$331:CD331))","v":15248818659.658627},{"$f":"(SUM($J$304:CE304) + SUM($J$331:CE331))","v":15248818659.658627},{"$f":"(SUM($J$304:CF304) + SUM($J$331:CF331))","v":15248818659.658627},{"$f":"(SUM($J$304:CG304) + SUM($J$331:CG331))","v":15248818659.658627},{"$f":"(SUM($J$304:CH304) + SUM($J$331:CH331))","v":15248818659.658627},{"$f":"(SUM($J$304:CI304) + SUM($J$331:CI331))","v":15248818659.658627},{"$f":"(SUM($J$304:CJ304) + SUM($J$331:CJ331))","v":15248818659.658627},{"$f":"(SUM($J$304:CK304) + SUM($J$331:CK331))","v":15248818659.658627},{"$f":"(SUM($J$304:CL304) + SUM($J$331:CL331))","v":15248818659.658627},{"$f":"(SUM($J$304:CM304) + SUM($J$331:CM331))","v":15248818659.658627},{"$f":"(SUM($J$304:CN304) + SUM($J$331:CN331))","v":15248818659.658627},{"$f":"(SUM($J$304:CO304) + SUM($J$331:CO331))","v":15248818659.658627},{"$f":"(SUM($J$304:CP304) + SUM($J$331:CP331))","v":15248818659.658627},{"$f":"(SUM($J$304:CQ304) + SUM($J$331:CQ331))","v":15248818659.658627},{"$f":"(SUM($J$304:CR304) + SUM($J$331:CR331))","v":15248818659.658627},{"$f":"(SUM($J$304:CS304) + SUM($J$331:CS331))","v":15248818659.658627},{"$f":"(SUM($J$304:CT304) + SUM($J$331:CT331))","v":15248818659.658627},{"$f":"(SUM($J$304:CU304) + SUM($J$331:CU331))","v":15248818659.658627},{"$f":"(SUM($J$304:CV304) + SUM($J$331:CV331))","v":15248818659.658627}]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F321","v":2064},"Flag"]
[{"$nulls":4},"Capital Expenditure not depreciated at end of project",null,"US$",{"$f":"SUM(J336:CV336)","v":597880699.15710449},null,{"$f":"(J333 - J334) * (J4 = $F$335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP333 - AP334) * (AP4 = $F$335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,597880699.15710449,0,0,0,0,0,0,0,0,0,{"$f":"(BV333 - BV334) * (BV4 = $F$335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Additional Profit Tax (Nominal)"]
[]
[{"$nulls":4},"APT Flag",{"$f":"Inputs!C291","v":0}]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!D331","v":0.9}]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!D331","v":0.1}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!D335","v":0}]
[]
[null,null,"Contractor Additional Profit Tax"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J349:CV349)","v":51879076948.457909},null,{"$f":"J274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,696940031.5281893,1440216228.4977403,1470651389.8024232,1501695254.3332,1533359996.1545925,1561221795.2294333,1594077067.8687501,1591476147.0933819,1614049066.2001507,1646330047.5241535,1679256648.4746368,1612305765.6579797,{"$f":"AP274","v":1451609070.8565927},1480633156.4293392,1510237723.7135401,1540434382.3434253,1571234974.1459079,1602651577.7844403,1907320347.474072,1945458658.5791676,1990032492.6437864,2028378493.6842341,1769414710.1506805,1804794908.5093083,1840882710.8351088,1877692269.2074254,1915238018.7471888,1953534683.2777469,1992597281.0989163,2032441130.8765085,834478673.88367963,214329295.49295476,214061285.68382668,218335687.95750326,241705976.71790728,0,0,0,0,0,0,0,0,0,{"$f":"BV274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J350:CV350)","v":538092629.24139404},null,{"$f":"J336 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP336 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,538092629.24139404,0,0,0,0,0,0,0,0,0,{"$f":"BV336 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J351:CV351)","v":52417169577.699303},null,{"$f":"SUM(J349:J350)","v":0},{"$f":"SUM(K349:K350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,696940031.5281893,1440216228.4977403,1470651389.8024232,1501695254.3332,1533359996.1545925,1561221795.2294333,1594077067.8687501,1591476147.0933819,1614049066.2001507,1646330047.5241535,1679256648.4746368,1612305765.6579797,1451609070.8565927,1480633156.4293392,1510237723.7135401,1540434382.3434253,1571234974.1459079,1602651577.7844403,1907320347.474072,1945458658.5791676,1990032492.6437864,2028378493.6842341,1769414710.1506805,1804794908.5093083,1840882710.8351088,1877692269.2074254,1915238018.7471888,1953534683.2777469,1992597281.0989163,2032441130.8765085,834478673.88367963,214329295.49295476,214061285.68382668,218335687.95750326,779798605.95930135,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW349:BW350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Surface Rent is Tax Deductible?",{"$f":"Inputs!C292","v":0}]
[]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",{"$f":"SUM(J356:CV356)","v":1279739135.8784974},null,{"$f":"J93","v":307630612.45318329},313783224.70224696,192035333.51777515,195876040.18813065,133195707.32792884,67929810.737243712,69288406.951988593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",10821188145.69796,null,{"$f":"J94 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,207528609.96685785,867893487.42102909,1148300816.6127515,1501934235.8564899,874066262.43111885,0,0,0,0,0,0,616001688.0389843,628321721.79976404,640888156.23575926,653705919.36047459,0,{"$f":"AP94 * $F$342","v":0},0,0,0,0,0,765920672.83541071,781239086.29211903,796863868.01796138,812801145.37832057,0,0,0,0,0,0,0,0,0,0,0,0,525722475.45091802,0,0,0,0,0,0,0,0,0,{"$f":"BV94 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",2289076054.9455485,null,{"$f":"J95 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36738494.270245835,48413101.562790826,49381363.594046652,50368990.865927584,51376370.683246143,52403898.096911065,53451976.058849283,54521015.580026276,55611435.891626805,56723664.609459333,70932256.288858026,72350901.414635196,{"$f":"AP95 * $F$342","v":60195606.672875136},61399518.80633264,62627509.182459287,63880059.366108477,65157660.553430647,66460813.764499269,67790030.039789259,69145830.64058505,86466024.613755986,84131339.379139498,73378108.642433986,74845670.815282658,76342584.231588304,77869435.916220084,79426824.634544507,81015361.127235398,82635668.349780113,84288381.7167757,81117286.308064565,67877631.122503042,54075942.81499584,55157461.671295762,61517835.659230851,0,0,0,0,0,0,0,0,0,{"$f":"BV95 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",12274520861.117552,null,{"$f":"J96 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148160131.84077328,302246668.95517743,308291602.33428103,314457434.38096666,320746583.06858599,327161514.72995776,333704745.02455693,340378839.92504811,347186416.72354907,354130145.05802,361212747.95918047,368437002.91836405,{"$f":"AP96 * $F$342","v":375805742.9767313},383321857.83626598,390988294.99299133,398808060.89285111,406784222.11070812,414919906.55292231,423218304.68398082,431682670.77766049,440316324.1932137,449122650.67707795,458105103.69061953,467267205.76443195,476612549.87972057,486144800.87731504,495867696.8948614,505785050.83275872,515900751.84941381,526218766.88640219,203814800.40745711,47972118.023283526,48931560.383749209,49910191.591424197,50908395.423252679,0,0,0,0,0,0,0,0,0,{"$f":"BV96 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1327848956.8869641,null,{"$f":"J97 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39926138.246813014,40724661.011749275,41539154.231984265,42369937.316623949,43217336.062956423,44081682.784215555,44963316.439899869,{"$f":"AP97 * $F$342","v":45862582.768697843},46779834.424071796,47715431.112553231,48669739.734804288,49643134.529500373,50635997.220090382,51648717.164492182,52681691.507782035,53735325.337937683,54810031.844696432,55906232.48159036,57024357.131222159,58164844.273846596,59328141.159323536,60514703.98251003,61724998.062160246,62959498.023403443,64218687.98387149,24873151.429597467,5854421.5317348279,5971509.9623695239,6090940.1616169158,6212758.9648492541,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",0,null,{"$f":"IF(J4 < $F$344, J123, J123 * $F$342 * $F$354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$344, AP123, AP123 * $F$342 * $F$354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$344, BV123, BV123 * $F$342 * $F$354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",7650000,null,{"$f":"IF(J4 < $F$344, J128, J128 * $F$342)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,{"$f":"IF(AP4 < $F$344, AP128, AP128 * $F$342)","v":135000},135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$344, BV128, BV128 * $F$342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",194367037.83579651,null,{"$f":"J147 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2346115.6876986446,4786076.0029052347,4881797.5229633395,4979433.4734226065,5079022.1428910587,5180602.5857488802,5284214.6374638584,5389898.9302131357,5497696.9088173984,5607650.8469937462,5719803.8639336219,5834199.9412122937,{"$f":"AP147 * $F$342","v":5950883.940036539},6069901.6188372718,6191299.6512140175,6315125.6442382969,6441428.1571230618,6570256.7202655245,6701661.8546708357,6835695.0917642526,6972408.9935995387,7111857.1734715281,7254094.3169409595,7399176.2032797793,7547159.7273453753,7698102.9218922816,7852064.9803301292,8009106.2799367327,8169288.4055354688,8332674.1736461762,3227407.3644520827,759638.48889869463,774831.25867666851,790327.88385020208,806134.4415272061,0,0,0,0,0,0,0,0,0,{"$f":"BV147 * $F$342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Deductible Costs ",null,"US$",28194390192.362309,null,{"$f":"SUM(J356:J363)","v":307780612.45318329},313933224.70224696,192185333.51777515,196026040.18813065,133345707.32792884,68079810.737243712,69438406.951988593,150000,150000,150000,150000,150000,150000,150000,150000,135000,207663609.96685785,868028487.42102909,1148435816.6127515,1502069235.8564899,1061446004.2298365,355580846.52087349,362689763.45129102,369940858.72031683,377336975.89472318,424807153.65943068,433300596.73261935,1057965596.706256,1079122208.6403811,1100701952.8131886,1135787410.2566621,491720420.71411139,{"$f":"SUM(AP356:AP363)","v":487949816.35834086},497706112.68550771,507657534.93921787,517807985.63800216,528161445.35076225,538721974.25777745,1315414386.5783436,1341719974.3099108,1384488951.1564684,1408112024.4527061,594778539.13158476,606671409.91421652,618802138.11250079,631175480.87475097,643796290.49224603,656669516.30209112,669800206.62813282,683193510.76069558,313167645.50957125,122598809.16642009,109888844.41979124,112083921.30818708,645302599.93977809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"First Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",null,null,{"$f":"I370 * (I370 < 0)","v":0},{"$f":"J370 * (J370 < 0)","v":-307780612.45318329},-689425571.89513063,-1033284531.2298346,-1456633168.2885287,-1910438172.6399338,-2398814381.3579631,-2995991952.208704,-3655260181.6946187,-4459567421.6674347,-5440822254.4342699,-6637953150.4098091,-8098452843.4999666,-9880262469.0699596,-12054070212.26535,-14706115658.963728,-17941596103.935749,-22096410856.768471,-27825649732.678562,-35095728490.480606,-44318857994.242828,-54433512725.677895,-65324250143.350159,-78587623548.536057,-94745146333.60112,-114433055506.73351,-138471913076.64487,-167774957482.37061,-204151937578.10504,-248530436987.72836,-302661505030.31769,-368703566898.76965,-448697766271.55511,-546447615596.79901,-665683163984.35107,-811130879872.13403,-988557047047.2981,-1204996523868.9084,-1469031829516.5417,-1791626926049.2854,-2185181111095.8591,-2665315411995.4609,-3251064536165.231,-3965124097950.5625,-4836253276001.0918,-5899006916148.6094,-7195541920912.9717,-8777289701785.5723,-10706996571011.424,-13061213019559.469,-15933330636242.436,-19438142065187.395,-23714441589042.293,-28931514566190.336,-35296341518985.57,-43061402157156.383,-52534910631730.789,-64092590970711.57,-78192960984268.109,-95395412400807.094,-116382403128984.66,-141986531817361.28,-173223568817180.75,-211332753956960.5,-257825959827491.81,{"$f":"BV370 * (BV370 < 0)","v":-314547670989540},-383748158607238.81,-468172753500831.31,-571170759271014.25,-696828326310637.5,-850130558098977.88,-1037159280880753,-1265334322674518.8,-1543707873662912.8,-1883323605868753.5,-2297654799159879,-2803138854975052.5,-3419829403069564,-4172191871744868,-5090074083528740,-6209890381905063,-7576066265924177,-9242800844427496,-1.1276217030201544E+16,-1.3756984776845884E+16,-1.6783521427751982E+16,-2.047589614185742E+16,-2.4980593293066052E+16,-3.0476323817540584E+16,-3.7181115057399512E+16,-4.5360960370027408E+16]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C293","v":0.2},"%",null,null,{"$f":"$F$368 + ((J87 - I87) / I87)","v":0.22},0.22000000000000003,0.21999999999999997,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.21999999999999997,0.21999999999999995,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.22,0.21999999999999997,0.22000000000000011,0.22000000000000011,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000006,{"$f":"$F$368 + ((AP87 - AO87) / AO87)","v":0.22000000000000006},0.22000000000000008,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000006,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000014,0.22000000000000011,0.22000000000000008,0.22,0.22000000000000003,0.21999999999999992,0.22000000000000014,0.22000000000000008,0.21999999999999995,0.22000000000000006,0.22000000000000011,0.21999999999999997,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.21999999999999995,{"$f":"$F$368 + ((BV87 - BU87) / BU87)","v":0.21999999999999997},0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000003,0.22,0.22000000000000006,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.21999999999999997,0.22000000000000003,0.22000000000000006,0.22000000000000008,0.22000000000000011,0.22,0.21999999999999995,0.22,0.22000000000000008,0.22000000000000011]
[{"$nulls":4},"C: Net Cash Flows",null,"US$",{"$f":"SUM(J369:CV369)","v":24222779385.336964},null,{"$f":"J351 - J364","v":-307780612.45318329},-313933224.70224696,-192185333.51777515,-196026040.18813065,-133345707.32792884,-68079810.737243712,-69438406.951988593,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-135000,-207663609.96685785,-868028487.42102909,-1148435816.6127515,-1502069235.8564899,-364505972.70164716,1084635381.9768667,1107961626.3511322,1131754395.6128831,1156023020.2598693,1136414641.5700026,1160776471.1361308,533510550.38712585,534926857.55976963,545628094.71096492,543469238.21797466,1120585344.9438684,963659254.4982518,982927043.7438314,1002580188.7743223,1022626396.7054231,1043073528.7951456,1063929603.5266628,591905960.89572835,603738684.26925683,605543541.48731804,620266469.23152804,1174636171.0190959,1198123498.5950918,1222080572.7226081,1246516788.3326745,1271441728.2549429,1296865166.9756558,1322797074.4707835,1349247620.1158128,521311028.37410837,91730486.326534674,104172441.26403545,106251766.64931618,134496006.01952326,0,0,0,0,0,0,0,0,0,{"$f":"BV351 - BV364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FANCP",null,"US$",null,0,{"$f":"J367 * (1 + J368) + J369","v":-307780612.45318329},{"$f":"K367 * (1 + K368) + K369","v":-689425571.89513063},{"$f":"L367 * (1 + L368) + L369","v":-1033284531.2298346},-1456633168.2885287,-1910438172.6399338,-2398814381.3579631,-2995991952.208704,-3655260181.6946187,-4459567421.6674347,-5440822254.4342699,-6637953150.4098091,-8098452843.4999666,-9880262469.0699596,-12054070212.26535,-14706115658.963728,-17941596103.935749,-22096410856.768471,-27825649732.678562,-35095728490.480606,-44318857994.242828,-54433512725.677895,-65324250143.350159,-78587623548.536057,-94745146333.60112,-114433055506.73351,-138471913076.64487,-167774957482.37061,-204151937578.10504,-248530436987.72836,-302661505030.31769,-368703566898.76965,-448697766271.55511,-546447615596.79901,-665683163984.35107,-811130879872.13403,-988557047047.2981,-1204996523868.9084,-1469031829516.5417,-1791626926049.2854,-2185181111095.8591,-2665315411995.4609,-3251064536165.231,-3965124097950.5625,-4836253276001.0918,-5899006916148.6094,-7195541920912.9717,-8777289701785.5723,-10706996571011.424,-13061213019559.469,-15933330636242.436,-19438142065187.395,-23714441589042.293,-28931514566190.336,-35296341518985.57,-43061402157156.383,-52534910631730.789,-64092590970711.57,-78192960984268.109,-95395412400807.094,-116382403128984.66,-141986531817361.28,-173223568817180.75,-211332753956960.5,-257825959827491.81,-314547670989540,-383748158607238.81,{"$f":"BX367 * (1 + BX368) + BX369","v":-468172753500831.31},-571170759271014.25,-696828326310637.5,-850130558098977.88,-1037159280880753,-1265334322674518.8,-1543707873662912.8,-1883323605868753.5,-2297654799159879,-2803138854975052.5,-3419829403069564,-4172191871744868,-5090074083528740,-6209890381905063,-7576066265924177,-9242800844427496,-1.1276217030201544E+16,-1.3756984776845884E+16,-1.6783521427751982E+16,-2.047589614185742E+16,-2.4980593293066052E+16,-3.0476323817540584E+16,-3.7181115057399512E+16,-4.5360960370027408E+16,-5.5340371651433448E+16]
[{"$nulls":4},"APT on FANCP",{"$f":"Inputs!C294","v":0.25},"US$",{"$f":"SUM(J371:CV371)","v":0},null,{"$f":"$F$371 * J370 * (J370>0) * $F$340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$371 * BV370 * (BV370>0) * $F$340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Second Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",null,null,{"$f":"I377 * (I377 < 0)","v":0},{"$f":"J377 * (J377 < 0)","v":-307780612.45318329},-720203633.14044893,-1142854129.2631676,-1704593490.8155119,-2383409115.2044048,-3214179842.8070583,-4312155799.4573059,-5692195655.2836437,-7513848264.9744101,-9918429709.766222,-13092477216.891413,-17282219926.296665,-22812680302.711594,-30112887999.5793,-39749162159.444679,-52469029050.46698,-69466781956.583267,-92564180670.110931,-123333154301.15918,-164301832913.3866,-217242925418.37198,-285676026170.27411,-375984392918.41064,-495167644256.68921,-652465267398.56995,-860117738324.54248,-1134194638117.2598,-1496603411764.3958,-1974981576671.4426,-2606430053111.5928,-3439944200869.085,-4539605759802.248,-5991315943684.4697,-7907554118619.7559,-10436968856389.305,-13775776264037.176,-18182981595000.273,-24000471775796.836,-31680030838090.93,-41817036967595.766,-55197883253684.93,-72860585628394.859,-96174798393310.203,-126949535755670.88,-167572165116912.81,-221194011437536.59,-291974823655820.06,-385405470360515.5,-508733898078806,-671527396216403.88,-886415641694624.75,-1170068555306418.3,-1544490388832031,-2038727207006514.3,-2691119778752592.5,-3552278107953422.5,-4689007102498518,-6189489375298043,-8170125975393416,-1.078456628751931E+16,-1.4235627499525488E+16,-1.8791028299373644E+16,-2.4804157355173208E+16,-3.2741487708828632E+16,{"$f":"BV377 * (BV377 < 0)","v":-4.3218763775653792E+16},-5.7048768183863E+16,-7.5304374002699168E+16,-9.9401773683562896E+16,-1.3121034126230302E+17,-1.7319765046624E+17,-2.286208986154368E+17,-3.0177958617237651E+17,-3.9834905374753702E+17,-5.258207509467488E+17,-6.9408339124970842E+17,-9.161900764496151E+17,-1.2093709009134917E+18,-1.5963695892058089E+18,-2.107207857751668E+18,-2.7815143722322017E+18,-3.6715989713465062E+18,-4.8465106421773875E+18,-6.3973940476741519E+18,-8.4445601429298811E+18,-1.1146819388667443E+19,-1.4713801593041025E+19,-1.9422218102814151E+19,-2.5637327895714677E+19,-3.3841272822343377E+19,-4.4670480125493256E+19]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C295","v":0.3},"%",null,null,{"$f":"$F$375 + ((J87 - I87) / I87)","v":0.31999999999999995},0.32,0.31999999999999995,0.32,0.32000000000000006,0.32,0.32000000000000006,0.32,0.32,0.32,0.32,0.32,0.31999999999999995,0.3199999999999999,0.32,0.32,0.32,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,{"$f":"$F$375 + ((AP87 - AO87) / AO87)","v":0.32},0.32000000000000006,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000012,0.32000000000000012,0.32000000000000006,0.32,0.32,0.3199999999999999,0.32000000000000012,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.31999999999999995,0.32,0.31999999999999995,0.32,0.31999999999999995,0.31999999999999995,{"$f":"$F$375 + ((BV87 - BU87) / BU87)","v":0.31999999999999995},0.31999999999999995,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32,0.31999999999999995,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006,0.32000000000000012,0.31999999999999995,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006]
[{"$nulls":4},"C: Net Cash Flows net of APT on FANCP",null,"US$",{"$f":"SUM(J376:CV376)","v":24222779385.336964},null,{"$f":"J351 - (J364 + J371)","v":-307780612.45318329},-313933224.70224696,-192185333.51777515,-196026040.18813065,-133345707.32792884,-68079810.737243712,-69438406.951988593,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-135000,-207663609.96685785,-868028487.42102909,-1148435816.6127515,-1502069235.8564899,-364505972.70164716,1084635381.9768667,1107961626.3511322,1131754395.6128831,1156023020.2598693,1136414641.5700026,1160776471.1361308,533510550.38712585,534926857.55976963,545628094.71096492,543469238.21797466,1120585344.9438684,963659254.4982518,982927043.7438314,1002580188.7743223,1022626396.7054231,1043073528.7951456,1063929603.5266628,591905960.89572835,603738684.26925683,605543541.48731804,620266469.23152804,1174636171.0190959,1198123498.5950918,1222080572.7226081,1246516788.3326745,1271441728.2549429,1296865166.9756558,1322797074.4707835,1349247620.1158128,521311028.37410837,91730486.326534674,104172441.26403545,106251766.64931618,134496006.01952326,0,0,0,0,0,0,0,0,0,{"$f":"BV351 - (BV364 + BV371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"SANCP",null,"US$",null,0,{"$f":"J374 * (1 + J375) + J376","v":-307780612.45318329},{"$f":"K374 * (1 + K375) + K376","v":-720203633.14044893},-1142854129.2631676,-1704593490.8155119,-2383409115.2044048,-3214179842.8070583,-4312155799.4573059,-5692195655.2836437,-7513848264.9744101,-9918429709.766222,-13092477216.891413,-17282219926.296665,-22812680302.711594,-30112887999.5793,-39749162159.444679,-52469029050.46698,-69466781956.583267,-92564180670.110931,-123333154301.15918,-164301832913.3866,-217242925418.37198,-285676026170.27411,-375984392918.41064,-495167644256.68921,-652465267398.56995,-860117738324.54248,-1134194638117.2598,-1496603411764.3958,-1974981576671.4426,-2606430053111.5928,-3439944200869.085,-4539605759802.248,-5991315943684.4697,-7907554118619.7559,-10436968856389.305,-13775776264037.176,-18182981595000.273,-24000471775796.836,-31680030838090.93,-41817036967595.766,-55197883253684.93,-72860585628394.859,-96174798393310.203,-126949535755670.88,-167572165116912.81,-221194011437536.59,-291974823655820.06,-385405470360515.5,-508733898078806,-671527396216403.88,-886415641694624.75,-1170068555306418.3,-1544490388832031,-2038727207006514.3,-2691119778752592.5,-3552278107953422.5,-4689007102498518,-6189489375298043,-8170125975393416,-1.078456628751931E+16,-1.4235627499525488E+16,-1.8791028299373644E+16,-2.4804157355173208E+16,-3.2741487708828632E+16,-4.3218763775653792E+16,{"$f":"BW374 * (1 + BW375) + BW376","v":-5.7048768183863E+16},-7.5304374002699168E+16,-9.9401773683562896E+16,-1.3121034126230302E+17,-1.7319765046624E+17,-2.286208986154368E+17,-3.0177958617237651E+17,-3.9834905374753702E+17,-5.258207509467488E+17,-6.9408339124970842E+17,-9.161900764496151E+17,-1.2093709009134917E+18,-1.5963695892058089E+18,-2.107207857751668E+18,-2.7815143722322017E+18,-3.6715989713465062E+18,-4.8465106421773875E+18,-6.3973940476741519E+18,-8.4445601429298811E+18,-1.1146819388667443E+19,-1.4713801593041025E+19,-1.9422218102814151E+19,-2.5637327895714677E+19,-3.3841272822343377E+19,-4.4670480125493256E+19,-5.8965033765651104E+19]
[{"$nulls":4},"APT on SANCP",{"$f":"Inputs!C296","v":0.35},"US$",{"$f":"SUM(J378:CV378)","v":0},null,{"$f":"$F$378 * J377 * (J377>0) * $F$340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$378 * BV377 * (BV377>0) * $F$340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor Additional Profit Tax",null,"US$",{"$f":"SUM(J380:CV380)","v":0},null,{"$f":"J371 + J378","v":0},{"$f":"K371 + K378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW371 + BW378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TPDC Additional Profit Tax"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Profit Gas plus Cost Gas",null,"US$",{"$f":"SUM(J384:CV384)","v":5490356619.7028933},null,{"$f":"J275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77437781.280909926,121035819.68317482,121825699.3421101,122631376.5942241,123453167.39138031,128727631.58745894,129671347.48447987,166747236.56691301,179338785.1333501,182925560.83601707,186584072.05273741,179145085.07310888,{"$f":"AP275","v":161289896.76184362},164514795.15881544,167804191.52372667,171159375.81593615,174581663.79398978,178072397.53160447,211924483.05267465,216162073.17546308,221114721.40486518,225375388.18713713,196601634.46118671,200532767.61214539,204542523.4261232,208632474.35638058,212804224.30524319,217059409.25308299,221399697.89987957,225826792.31961209,92719852.653742194,23814366.165883865,23784587.298202969,24259520.88416703,26856219.635323033,0,0,0,0,0,0,0,0,0,{"$f":"BV275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J385:CV385)","v":59788069.915710449},null,{"$f":"J336 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP336 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59788069.915710449,0,0,0,0,0,0,0,0,0,{"$f":"BV336 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J386:CV386)","v":5550144689.6186037},null,{"$f":"SUM(J384:J385)","v":0},{"$f":"SUM(K384:K385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77437781.280909926,121035819.68317482,121825699.3421101,122631376.5942241,123453167.39138031,128727631.58745894,129671347.48447987,166747236.56691301,179338785.1333501,182925560.83601707,186584072.05273741,179145085.07310888,161289896.76184362,164514795.15881544,167804191.52372667,171159375.81593615,174581663.79398978,178072397.53160447,211924483.05267465,216162073.17546308,221114721.40486518,225375388.18713713,196601634.46118671,200532767.61214539,204542523.4261232,208632474.35638058,212804224.30524319,217059409.25308299,221399697.89987957,225826792.31961209,92719852.653742194,23814366.165883865,23784587.298202969,24259520.88416703,86644289.551033482,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW384:BW385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",{"$f":"SUM(J389:CV389)","v":1202354238.4108844},null,{"$f":"J94 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23058734.440761983,96432609.71344769,127588979.62363906,166881581.76183224,97118473.603457645,0,0,0,0,0,0,68444632.004331589,69813524.644418225,71209795.137306586,72633991.040052727,0,{"$f":"AP94 * $F$343","v":0},0,0,0,0,0,85102296.981712312,86804342.92134656,88540429.779773489,90311238.375368953,0,0,0,0,0,0,0,0,0,0,0,0,58413608.383435339,0,0,0,0,0,0,0,0,0,{"$f":"BV94 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",254341783.88283885,null,{"$f":"J95 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4082054.918916204,5379233.5069767591,5486818.1771162944,5596554.5406586211,5708485.6314717941,5822655.3441012297,5939108.4509832542,6057890.6200029198,6179048.4324029787,6302629.401051037,7881361.8098731153,8038989.0460705776,{"$f":"AP95 * $F$343","v":6688400.7414305704},6822168.7562591825,6958612.1313843653,7097784.374012053,7239740.0614922941,7384534.8627221407,7532225.5599765843,7682870.0711761164,9607336.0681951102,9347926.5976821668,8153123.182492665,8316185.6461425172,8482509.3590653669,8652159.5462466758,8825202.7371716108,9001706.7919150442,9181740.927753346,9365375.7463084124,9013031.8120071739,7541959.0136114499,6008438.0905550942,6128606.852366196,6835315.0732478723,0,0,0,0,0,0,0,0,0,{"$f":"BV95 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1363835651.2352836,null,{"$f":"J96 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16462236.87119703,33582963.217241935,34254622.481586777,34939714.93121852,35638509.229842894,36351279.414439753,37078305.002728544,37819871.102783121,38576268.524838783,39347793.895335555,40134749.773242272,40937444.768707119,{"$f":"AP96 * $F$343","v":41756193.664081261},42591317.537362888,43443143.888110153,44312006.765872352,45198246.901189797,46102211.839213595,47024256.075997867,47964741.197517835,48924036.021468192,49902516.741897553,50900567.076735504,51918578.418270223,52956949.986635625,54016088.986368336,55096410.766095713,56198338.981417634,57322305.761045985,58468751.876266912,22646088.934161901,5330235.3359203925,5436840.042638801,5545576.8434915775,5656488.3803614089,0,0,0,0,0,0,0,0,0,{"$f":"BV96 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",147538772.98744053,null,{"$f":"J97 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4436237.5829792237,4524962.3346388079,4615461.5813315846,4707770.8129582172,4801926.2292173803,4897964.7538017286,4995924.0488777636,{"$f":"AP97 * $F$343","v":5095842.5298553165},5197759.3804524224,5301714.568061471,5407748.8594226986,5515903.8366111526,5626221.9133433765,5738746.3516102433,5853521.2786424486,5970591.7042152984,6090003.5382996043,6211803.609065596,6336039.6812469065,6462760.4748718441,6592015.6843692819,6723855.9980566697,6858333.1180178048,6995499.7803781601,7135409.7759857215,2763683.4921774962,650491.28130386979,663501.10692994716,676771.12906854623,690306.55164991715,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",0,null,{"$f":"IF(J4 < $F$344, 0, J123 * $F$343 * $F$354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP4 < $F$344, 0, AP123 * $F$343 * $F$354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$344, 0, BV123 * $F$343 * $F$354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",600000,null,{"$f":"IF(J4 < $F$344, 0, J128 * $F$343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"IF(AP4 < $F$344, 0, AP128 * $F$343)","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$344, 0, BV128 * $F$343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",21596337.537310712,null,{"$f":"J147 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260679.52085540496,531786.2225450261,542421.94699592656,553270.3859358452,564335.79365456209,575622.50952765334,587134.95971820643,598877.65891257057,610855.21209082205,623072.3163326385,635533.76265929127,648244.43791247718,{"$f":"AP147 * $F$343","v":661209.32667072664},674433.5132041414,687922.18346822413,701680.62713758857,715714.23968034028,730028.52447394712,744629.09496342624,759521.67686269479,774712.11039994878,790206.35260794766,806010.47966010671,822130.68925330881,838573.30303837499,855344.7690991424,872451.66448112542,889900.69777074817,907698.71172616316,925852.6859606863,358600.81827245367,84404.276544299399,86092.362075185403,87814.209316689114,89570.493503022895,0,0,0,0,0,0,0,0,0,{"$f":"BV147 * $F$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Deductible Costs",null,"US$",2990266784.0537591,null,{"$f":"SUM(J389:J395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,23073734.440761983,96447609.71344769,127603979.62363906,166896581.76183224,117938444.9144263,39508982.946763724,40298862.605699003,41104539.857812986,41926330.654969245,47200794.851047859,48144510.748068817,117551732.96736178,119902467.62670901,122300216.97924319,126198601.13962914,54635602.301567934,{"$f":"SUM(AP389:AP395)","v":54216646.262037881},55300679.187278636,56406392.771024212,57534220.62644469,58684605.038973585,59857997.139753066,146157154.06426042,149079997.14554563,153832105.68405205,156456891.60585618,66086504.347953871,67407934.434912965,68755793.123611212,70130608.986083448,71532921.165805116,72963279.589121222,74422245.180903643,75910390.084521726,34796405.056619026,13622089.907380011,12209871.602199027,12453769.03424301,71700288.882197559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"First Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",null,null,{"$f":"I402 * (I402 < 0)","v":0},{"$f":"J402 * (J402 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-23092034.440761983,-124619891.7311773,-279640247.53567541,-508057683.75535625,-660331037.81505108,-724077029.39795125,-801847139.12908936,-896726673.00107813,-1012479704.3249044,-1153698402.5399723,-1325985214.362355,-1568506457.9225221,-1854141561.1588356,-2201427360.7570057,-2625355909.2104392,-3078424726.4651947,-3648604915.7877316,-4342083881.2894964,-5185944536.4204826,-6213227179.2434978,-7464240099.9220505,-8988158521.5130501,-10899786067.257507,-13230656926.024244,-16074118834.028765,-19541506480.933811,-23710122776.626019,-28793224954.306511,-34991947713.951431,-42551674345.650452,-51771771398.554123,-63017464976.572075,-76734329818.698959,-93465965976.577637,-113970555043.82759,-139033884877.21115,-169609764834.50162,-206912107346.2421,-252417826961.74652,-307949748893.33075,-375698693649.86359,-458352406252.83356,-559189935628.45691,-682211721466.71741,-832298300189.39526,-1015403926231.0623,-1238792790001.896,-1511327203802.313,{"$f":"BV402 * (BV402 < 0)","v":-1843819188638.8218},-2249459410139.3623,-2744340480370.022,-3348095386051.4268,-4084676370982.7412,-4983305172598.9453,-6079632310570.7129,-7417151418896.2695,-9048924731053.4492,-11039688171885.207,-13468419569699.953,-16431471875033.943,-20046395687541.41,-24456602738800.52,-29837055341336.637,-36401207516430.695,-44409473170045.445,-54179557267455.445,-66099059866295.641,-80640853036880.688,-98381840704994.453,-120025845660093.25,-146431531705313.75,-178646468680482.78,-217948691790189,-265897403984030.63]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C293","v":0.2},"%",null,null,{"$f":"$F$400 + ((J87 - I87) / I87)","v":0.22},0.22000000000000003,0.21999999999999997,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.22000000000000003,0.21999999999999997,0.21999999999999995,0.22000000000000006,0.22000000000000003,0.22000000000000006,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.22,0.21999999999999997,0.22000000000000011,0.22000000000000011,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000006,{"$f":"$F$400 + ((AP87 - AO87) / AO87)","v":0.22000000000000006},0.22000000000000008,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000006,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000006,0.22000000000000006,0.22,0.22000000000000008,0.22000000000000014,0.22000000000000011,0.22000000000000008,0.22,0.22000000000000003,0.21999999999999992,0.22000000000000014,0.22000000000000008,0.21999999999999995,0.22000000000000006,0.22000000000000011,0.21999999999999997,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000003,0.21999999999999997,0.21999999999999995,{"$f":"$F$400 + ((BV87 - BU87) / BU87)","v":0.21999999999999997},0.21999999999999997,0.22000000000000003,0.21999999999999997,0.22000000000000008,0.22000000000000008,0.22000000000000006,0.22,0.22000000000000003,0.22,0.22000000000000006,0.22000000000000003,0.22,0.21999999999999997,0.22000000000000008,0.22,0.22000000000000006,0.21999999999999997,0.22000000000000003,0.22000000000000006,0.22000000000000008,0.22000000000000011,0.22,0.21999999999999995,0.22,0.22000000000000008,0.22000000000000011]
[{"$nulls":4},"C: Net Cash Flows",null,"US$",{"$f":"SUM(J401:CV401)","v":2559877905.564846},null,{"$f":"J386 - J396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-23073734.440761983,-96447609.71344769,-127603979.62363906,-166896581.76183224,-40500663.633516371,81526836.736411095,81526836.736411095,81526836.73641111,81526836.736411065,81526836.73641108,81526836.736411065,49195503.599551231,59436317.50664109,60625343.856773883,60385470.913108274,124509482.77154094,107073250.49980575,109214115.97153682,111397798.75270246,113625155.18949145,115897058.75501619,118214400.3918514,65767328.988414228,67082076.029917449,67282615.720813125,68918496.581280947,130515130.11323284,133124833.17723243,135786730.30251199,138501865.37029713,141271303.13943809,144096129.66396177,146977452.71897593,149916402.23509037,57923447.597123168,10192276.258503854,11574715.696003942,11805751.84992402,14944000.668835923,0,0,0,0,0,0,0,0,0,{"$f":"BV386 - BV396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"FANCP",null,"US$",null,0,{"$f":"J399 * (1 + J400) + J401","v":0},{"$f":"K399 * (1 + K400) + K401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-23092034.440761983,-124619891.7311773,-279640247.53567541,-508057683.75535625,-660331037.81505108,-724077029.39795125,-801847139.12908936,-896726673.00107813,-1012479704.3249044,-1153698402.5399723,-1325985214.362355,-1568506457.9225221,-1854141561.1588356,-2201427360.7570057,-2625355909.2104392,-3078424726.4651947,-3648604915.7877316,-4342083881.2894964,-5185944536.4204826,-6213227179.2434978,-7464240099.9220505,-8988158521.5130501,-10899786067.257507,-13230656926.024244,-16074118834.028765,-19541506480.933811,-23710122776.626019,-28793224954.306511,-34991947713.951431,-42551674345.650452,-51771771398.554123,-63017464976.572075,-76734329818.698959,-93465965976.577637,-113970555043.82759,-139033884877.21115,-169609764834.50162,-206912107346.2421,-252417826961.74652,-307949748893.33075,-375698693649.86359,-458352406252.83356,-559189935628.45691,-682211721466.71741,-832298300189.39526,-1015403926231.0623,-1238792790001.896,-1511327203802.313,-1843819188638.8218,{"$f":"BW399 * (1 + BW400) + BW401","v":-2249459410139.3623},-2744340480370.022,-3348095386051.4268,-4084676370982.7412,-4983305172598.9453,-6079632310570.7129,-7417151418896.2695,-9048924731053.4492,-11039688171885.207,-13468419569699.953,-16431471875033.943,-20046395687541.41,-24456602738800.52,-29837055341336.637,-36401207516430.695,-44409473170045.445,-54179557267455.445,-66099059866295.641,-80640853036880.688,-98381840704994.453,-120025845660093.25,-146431531705313.75,-178646468680482.78,-217948691790189,-265897403984030.63,-324394832860517.44]
[{"$nulls":4},"APT on FANCP",{"$f":"Inputs!C294","v":0.25},"US$",{"$f":"SUM(J403:CV403)","v":0},null,{"$f":"$F$403 * J402 * (J402>0) * $F$340 * $F$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$403 * BV402 * (BV402>0) * $F$340 * $F$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Second Accumulated Net Cash Position"]
[{"$nulls":4},"A: Previous Year's Balance (if negative)",null,"US$",null,null,{"$f":"I409 * (I409 < 0)","v":0},{"$f":"J409 * (J409 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-23093534.440761983,-126931075.17525351,-295152998.85497373,-556498540.25039756,-775078736.76404119,-941577095.7921232,-1161354929.7091913,-1451461670.4797215,-1834402568.2968214,-2339884553.4153934,-3007120773.7719078,-3920203917.7793674,-5115232853.9621239,-6691482023.3732281,-8772370799.9395523,-11455019973.148668,-15013553114.056437,-19708675994.582958,-25904054514.096806,-34079726803.418289,-44869342321.757126,-59109317464.327553,-77958531723.92395,-102838179799.5497,-135679114719.6848,-179027512933.40265,-236185801941.9783,-311632133730.23413,-411218629793.60651,-542670089462.19031,-716183246786.95178,-945217789629.11243,-1247540504857.7095,-1646603550009.9414,-2173458762565.5256,-2868955374310.2354,-3787009519373.8149,-4998840759821.5859,-6598454858963.8232,-8709960413832.2471,-11497147746258.566,-15176235025061.307,-20032630233080.922,-26443071907666.816,-34904854918120.195,-46074408491918.656,-60818219209332.617,-80280049356319.047,{"$f":"BV409 * (BV409 < 0)","v":-105969665150341.13},-139879957998450.27,-184641544557954.34,-243726838816499.72,-321719427237779.63,-424669643953869.13,-560563930019107.25,-739944387625221.5,-976726591665292.38,-1289279100998185.8,-1701848413317605.3,-2246439905579239,-2965300675364595,-3914196891481265,-5166739896755270,-6820096663716957,-9002527596106384,-1.1883336426860426E+16,-1.5686004083455764E+16,-2.0705525390161608E+16,-2.7331293515013324E+16,-3.6077307439817592E+16,-4.7622045820559216E+16,-6.286110048313816E+16,-8.2976652637742368E+16,-1.0952918148181994E+17]
[{"$nulls":4},"B: Cash Flow Threshold Plus USIGPPI (assumed to be inflation)",{"$f":"Inputs!C295","v":0.3},"%",null,null,{"$f":"$F$407 + ((J87 - I87) / I87)","v":0.31999999999999995},0.32,0.31999999999999995,0.32,0.32000000000000006,0.32,0.32000000000000006,0.32,0.32,0.32,0.32,0.32,0.31999999999999995,0.3199999999999999,0.32,0.32,0.32,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,{"$f":"$F$407 + ((AP87 - AO87) / AO87)","v":0.32},0.32000000000000006,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000012,0.32000000000000012,0.32000000000000006,0.32,0.32,0.3199999999999999,0.32000000000000012,0.32000000000000006,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.31999999999999995,0.32,0.31999999999999995,0.32,0.31999999999999995,0.31999999999999995,{"$f":"$F$407 + ((BV87 - BU87) / BU87)","v":0.31999999999999995},0.31999999999999995,0.32,0.31999999999999995,0.32000000000000006,0.32000000000000006,0.32000000000000006,0.31999999999999995,0.32,0.31999999999999995,0.32,0.32,0.31999999999999995,0.31999999999999995,0.32000000000000006,0.32,0.32,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006,0.32000000000000012,0.31999999999999995,0.31999999999999995,0.32,0.32000000000000006,0.32000000000000006]
[{"$nulls":4},"C: Net Cash Flows net of APT on FANCP",null,"US$",{"$f":"SUM(J408:CV408)","v":2559877905.564846},null,{"$f":"J386 - (J396 + J403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-23073734.440761983,-96447609.71344769,-127603979.62363906,-166896581.76183224,-40500663.633516371,81526836.736411095,81526836.736411095,81526836.73641111,81526836.736411065,81526836.73641108,81526836.736411065,49195503.599551231,59436317.50664109,60625343.856773883,60385470.913108274,124509482.77154094,107073250.49980575,109214115.97153682,111397798.75270246,113625155.18949145,115897058.75501619,118214400.3918514,65767328.988414228,67082076.029917449,67282615.720813125,68918496.581280947,130515130.11323284,133124833.17723243,135786730.30251199,138501865.37029713,141271303.13943809,144096129.66396177,146977452.71897593,149916402.23509037,57923447.597123168,10192276.258503854,11574715.696003942,11805751.84992402,14944000.668835923,0,0,0,0,0,0,0,0,0,{"$f":"BV386 - (BV396 + BV403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"SANCP",null,"US$",null,0,{"$f":"J406 * (1 + J407) + J408","v":0},{"$f":"K406 * (1 + K407) + K408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-15000,-23093534.440761983,-126931075.17525351,-295152998.85497373,-556498540.25039756,-775078736.76404119,-941577095.7921232,-1161354929.7091913,-1451461670.4797215,-1834402568.2968214,-2339884553.4153934,-3007120773.7719078,-3920203917.7793674,-5115232853.9621239,-6691482023.3732281,-8772370799.9395523,-11455019973.148668,-15013553114.056437,-19708675994.582958,-25904054514.096806,-34079726803.418289,-44869342321.757126,-59109317464.327553,-77958531723.92395,-102838179799.5497,-135679114719.6848,-179027512933.40265,-236185801941.9783,-311632133730.23413,-411218629793.60651,-542670089462.19031,-716183246786.95178,-945217789629.11243,-1247540504857.7095,-1646603550009.9414,-2173458762565.5256,-2868955374310.2354,-3787009519373.8149,-4998840759821.5859,-6598454858963.8232,-8709960413832.2471,-11497147746258.566,-15176235025061.307,-20032630233080.922,-26443071907666.816,-34904854918120.195,-46074408491918.656,-60818219209332.617,-80280049356319.047,-105969665150341.13,{"$f":"BW406 * (1 + BW407) + BW408","v":-139879957998450.27},-184641544557954.34,-243726838816499.72,-321719427237779.63,-424669643953869.13,-560563930019107.25,-739944387625221.5,-976726591665292.38,-1289279100998185.8,-1701848413317605.3,-2246439905579239,-2965300675364595,-3914196891481265,-5166739896755270,-6820096663716957,-9002527596106384,-1.1883336426860426E+16,-1.5686004083455764E+16,-2.0705525390161608E+16,-2.7331293515013324E+16,-3.6077307439817592E+16,-4.7622045820559216E+16,-6.286110048313816E+16,-8.2976652637742368E+16,-1.0952918148181994E+17,-1.4457851955600234E+17]
[{"$nulls":4},"APT on SANCP",{"$f":"Inputs!C296","v":0.35},"US$",{"$f":"SUM(J410:CV410)","v":0},null,{"$f":"$F$410 * J409 * (J409>0) * $F$340 * $F$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$410 * BV409 * (BV409>0) * $F$340 * $F$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Additional Profit Tax",null,"US$",{"$f":"SUM(J412:CV412)","v":0},null,{"$f":"J403 + J410","v":0},{"$f":"K403 + K410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW403 + BW410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Additional Profit Tax",null,"US$",{"$f":"SUM(J414:CV414)","v":0},null,{"$f":"J380 + J412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV380 + BV412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Corporate Income Tax (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!D331","v":0.9}]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!D331","v":0.1}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!D335","v":0}]
[]
[null,null,"Contractor Corporate Income Tax"]
[null,null,null,"Taxable Income"]
[{"$nulls":4},"Royalty is Included in Taxable Income?",{"$f":"Inputs!C299","v":0}]
[{"$nulls":4},"Cost Gas is Included in Taxable Income?",{"$f":"Inputs!C300","v":1}]
[{"$nulls":4},"APT is Tax Deductible?",{"$f":"Inputs!C301","v":0}]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Royalty",null,"US$",{"$f":"SUM(J430:CV430)","v":0},null,{"$f":"J146 * $F$418 * $F$425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP146 * $F$418 * $F$425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV146 * $F$418 * $F$425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cost Gas",null,"US$",{"$f":"SUM(J431:CV431)","v":27885255910.486401},null,{"$f":"J264 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520055644.10653281,1096002899.1122437,1119553793.8292167,1143575706.4405293,1168078057.3040683,1188634217.6018987,1214037738.6886647,1203836031.3296947,1218656148.1211901,1243029271.0836136,1267889856.505286,1010797613.4777125,{"$f":"AP264 * $F$426","v":488952056.35834086},498708352.68550766,508659774.93921781,518810225.63800216,529163685.35076225,539724214.25777745,1316416626.5783436,1342722214.3099105,1385491191.1564682,1409114264.4527059,595780779.13158476,607673649.91421652,619804378.11250079,632177720.87475085,644798530.49224615,657671756.30209112,670802446.62813282,684195750.76069546,314169885.50957125,123601049.1664201,110891084.41979125,113086161.30818707,178693134.53853065,0,0,0,0,0,0,0,0,0,{"$f":"BV264 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Profit Gas",null,"US$",{"$f":"SUM(J432:CV432)","v":23993821037.971485},null,{"$f":"J269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176884387.42165646,344213329.38549656,351097595.97320658,358119547.89267075,365281938.85052407,372587577.62753463,380039329.18008542,387640115.76368701,395392918.07896072,403300776.4405399,411366791.96935081,601508152.18026721,{"$f":"AP269","v":962657014.4982518},981924803.74383152,1001577948.7743223,1021624156.705423,1042071288.7951456,1062927363.5266628,590903720.89572823,602736444.26925707,604541301.4873184,619264229.23152816,1173633931.0190957,1197121258.5950918,1221078332.7226079,1245514548.3326745,1270439488.2549427,1295862926.9756558,1321794834.4707835,1348245380.115813,520308788.37410843,90728246.326534659,103170201.26403545,105249526.64931621,63012842.179376625,0,0,0,0,0,0,0,0,0,{"$f":"BV269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J433:CV433)","v":51879076948.457909},null,{"$f":"SUM(J430:J432)","v":0},{"$f":"SUM(K430:K432)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,696940031.5281893,1440216228.4977403,1470651389.8024232,1501695254.3332,1533359996.1545925,1561221795.2294333,1594077067.8687501,1591476147.0933819,1614049066.2001507,1646330047.5241535,1679256648.4746368,1612305765.6579797,1451609070.8565927,1480633156.4293392,1510237723.7135401,1540434382.3434253,1571234974.1459079,1602651577.7844403,1907320347.474072,1945458658.5791676,1990032492.6437864,2028378493.6842341,1769414710.1506805,1804794908.5093083,1840882710.8351088,1877692269.2074254,1915238018.7471888,1953534683.2777469,1992597281.0989163,2032441130.8765085,834478673.88367963,214329295.49295476,214061285.68382668,218335687.95750326,241705976.71790728,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW430:BW432)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Exploration Capital Expenditure (Depreciated)",null,"US$",{"$f":"SUM(J436:CV436)","v":1279739135.8784974},null,{"$f":"J304 * $F$426","v":61526122.490636662},124282767.43108606,162689834.13464111,201865042.1722672,228504183.63785297,180564023.29466504,131665059.74461338,93257993.041058347,54082785.003432222,27443643.537846461,13857681.390397716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP304 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV304 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development and Replacement Capital Expenditure (Depreciated)",null,"US$",12572171571.402117,null,{"$f":"J331 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41505721.993371569,215084419.47757742,444744582.80012769,745131429.97142577,927292381.31169868,895469279.63088524,731766854.86548877,512180489.71612394,222068916.68147513,50388744.960584454,51396519.859796144,175624787.86478895,302337621.22988158,431584711.26227605,566031566.77276027,569811351.84391749,{"$f":"AP331 * $F$418 * $F$426","v":447745932.45469046},323239204.67767882,196242342.34512693,64090719.088482134,62652070.916241229,63905112.334566064,218367349.14833957,375918830.69838852,539808797.35151029,706163762.19231617,707547221.16790307,555774214.75591969,400965748.21569645,239873656.87259698,76372524.848013908,77899975.34497419,79457974.851873681,81047134.348911166,81696704.427280053,79386865.72487177,73998982.062423855,68503340.726726979,169093726.60540164,0,0,0,0,0,0,0,0,0,{"$f":"BV331 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",12274520861.117552,null,{"$f":"J96 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148160131.84077328,302246668.95517743,308291602.33428103,314457434.38096666,320746583.06858599,327161514.72995776,333704745.02455693,340378839.92504811,347186416.72354907,354130145.05802,361212747.95918047,368437002.91836405,{"$f":"AP96 * $F$418 * $F$426","v":375805742.9767313},383321857.83626598,390988294.99299133,398808060.89285111,406784222.11070812,414919906.55292231,423218304.68398082,431682670.77766049,440316324.1932137,449122650.67707795,458105103.69061953,467267205.76443195,476612549.87972057,486144800.87731504,495867696.8948614,505785050.83275872,515900751.84941381,526218766.88640219,203814800.40745711,47972118.023283526,48931560.383749209,49910191.591424197,50908395.423252679,0,0,0,0,0,0,0,0,0,{"$f":"BV96 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1327848956.8869641,null,{"$f":"J97 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39926138.246813014,40724661.011749275,41539154.231984265,42369937.316623949,43217336.062956423,44081682.784215555,44963316.439899869,{"$f":"AP97 * $F$418 * $F$426","v":45862582.768697843},46779834.424071796,47715431.112553231,48669739.734804288,49643134.529500373,50635997.220090382,51648717.164492182,52681691.507782035,53735325.337937683,54810031.844696432,55906232.48159036,57024357.131222159,58164844.273846596,59328141.159323536,60514703.98251003,61724998.062160246,62959498.023403443,64218687.98387149,24873151.429597467,5854421.5317348279,5971509.9623695239,6090940.1616169158,6212758.9648492541,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",null,"US$",3416257657.4269261,null,{"$f":"IF(AND($F$426 = 0, $H$167 > 0), 0, J106 * $F$418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,383286484.12062156,365604172.11136335,347027135.11443681,327510100.04546565,307005503.00200468,285463373.34814447,262831211.93379897,239053863.15188763,214073380.52161148,187828885.47024342,160256418.96927619,131288785.66335998,{"$f":"IF(AND($F$426 = 0, $H$167 > 0), 0, AP106 * $F$418)","v":100855390.11216441},68882064.746078312,35290889.116468288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$426 = 0, $H$167 > 0), 0, BV106 * $F$418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",40089600,null,{"$f":"IF(AND($F$426 = 0, $H$168 > 0), 0, IF(J4 < $F$420, J123, J123 * $F$418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,{"$f":"IF(AND($F$426 = 0, $H$168 > 0), 0, IF(AP4 < $F$420, AP123, AP123 * $F$418))","v":1002240},1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,1002240,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$426 = 0, $H$168 > 0), 0, IF(BV4 < $F$420, BV123, BV123 * $F$418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",7650000,null,{"$f":"IF(J4 < $F$420, J128 * $F$426, J128 * $F$418 * $F$426)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,{"$f":"IF(AP4 < $F$420, AP128 * $F$426, AP128 * $F$418 * $F$426)","v":135000},135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$420, BV128 * $F$426, BV128 * $F$418 * $F$426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",194367037.83579651,null,{"$f":"J147 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2346115.6876986446,4786076.0029052347,4881797.5229633395,4979433.4734226065,5079022.1428910587,5180602.5857488802,5284214.6374638584,5389898.9302131357,5497696.9088173984,5607650.8469937462,5719803.8639336219,5834199.9412122937,{"$f":"AP147 * $F$418 * $F$426","v":5950883.940036539},6069901.6188372718,6191299.6512140175,6315125.6442382969,6441428.1571230618,6570256.7202655245,6701661.8546708357,6835695.0917642526,6972408.9935995387,7111857.1734715281,7254094.3169409595,7399176.2032797793,7547159.7273453753,7698102.9218922816,7852064.9803301292,8009106.2799367327,8169288.4055354688,8332674.1736461762,3227407.3644520827,759638.48889869463,774831.25867666851,790327.88385020208,806134.4415272061,0,0,0,0,0,0,0,0,0,{"$f":"BV147 * $F$418 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,null,{"$f":"J380 * $F$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP380 * $F$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV380 * $F$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Tax Deductible Costs",null,"US$",31112644820.547844,null,{"$f":"SUM(J436:J444)","v":61676122.490636662},124432767.43108606,162839834.13464111,202015042.1722672,228654183.63785297,180714023.29466504,131815059.74461338,93407993.041058347,54232785.003432222,27593643.537846461,14007681.390397716,150000,150000,150000,150000,1137240,42642961.993371569,216221659.47757742,445881822.80012769,746268669.97142577,1462222352.9607923,1569243436.7003312,1393104629.8371699,1160264697.6159787,856037264.89495695,709257613.8712486,695078592.46736515,803123784.10392213,912602292.70048344,1023505968.7004898,1138439460.3493662,1121471896.8067536,{"$f":"SUM(AP436:AP444)","v":977357772.25232053},829430103.30293214,677565497.21835387,519020885.36037582,526658095.7135728,537168512.82784426,701073272.85148346,868256128.07559514,1041970095.8762612,1218345541.887562,1229949891.6570539,1088602193.8548536,944427542.096609,794181941.83112788,641744230.70571554,654556370.51982999,667624753.13022637,680954503.39283109,314749303.62878674,135110283.76878881,130814123.66721927,126432040.3636183,228158255.43503079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J447:CV447)","v":20766432127.910042},null,{"$f":"J433 - J445","v":-61676122.490636662},-124432767.43108606,-162839834.13464111,-202015042.1722672,-228654183.63785297,-180714023.29466504,-131815059.74461338,-93407993.041058347,-54232785.003432222,-27593643.537846461,-14007681.390397716,-150000,-150000,-150000,-150000,-1137240,-42642961.993371569,-216221659.47757742,-445881822.80012769,-746268669.97142577,-765282321.432603,-129027208.20259094,77546759.965253353,341430556.71722126,677322731.25963557,851964181.3581847,898998475.40138495,788352362.98945975,701446773.49966729,622824078.82366371,540817188.12527061,490833868.85122609,474251298.60427213,651203053.12640703,832672226.49518621,1021413496.9830494,1044576878.4323351,1065483064.956596,1206247074.6225886,1077202530.5035725,948062396.7675252,810032951.79667211,539464818.49362659,716192714.65445471,896455168.73849976,1083510327.3762975,1273493788.0414734,1298978312.7579169,1324972527.9686899,1351486627.4836774,519729370.25489289,79219011.724165946,83247162.016607419,91903647.59388496,13547721.282876492,0,0,0,0,0,0,0,0,0,{"$f":"BV433 - BV445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Taxable income BEFORE carry forward",null,"US$",{"$f":"SUM(J449:CV449)","v":24394883147.666233},null,{"$f":"MAX(J447, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77546759.965253353,341430556.71722126,677322731.25963557,851964181.3581847,898998475.40138495,788352362.98945975,701446773.49966729,622824078.82366371,540817188.12527061,490833868.85122609,474251298.60427213,651203053.12640703,832672226.49518621,1021413496.9830494,1044576878.4323351,1065483064.956596,1206247074.6225886,1077202530.5035725,948062396.7675252,810032951.79667211,539464818.49362659,716192714.65445471,896455168.73849976,1083510327.3762975,1273493788.0414734,1298978312.7579169,1324972527.9686899,1351486627.4836774,519729370.25489289,79219011.724165946,83247162.016607419,91903647.59388496,13547721.282876492,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV447, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unlimited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C304","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J453:CV453)","v":20766432127.910042},null,{"$f":"J447","v":-61676122.490636662},-124432767.43108606,-162839834.13464111,-202015042.1722672,-228654183.63785297,-180714023.29466504,-131815059.74461338,-93407993.041058347,-54232785.003432222,-27593643.537846461,-14007681.390397716,-150000,-150000,-150000,-150000,-1137240,-42642961.993371569,-216221659.47757742,-445881822.80012769,-746268669.97142577,-765282321.432603,-129027208.20259094,77546759.965253353,341430556.71722126,677322731.25963557,851964181.3581847,898998475.40138495,788352362.98945975,701446773.49966729,622824078.82366371,540817188.12527061,490833868.85122609,474251298.60427213,651203053.12640703,832672226.49518621,1021413496.9830494,1044576878.4323351,1065483064.956596,1206247074.6225886,1077202530.5035725,948062396.7675252,810032951.79667211,539464818.49362659,716192714.65445471,896455168.73849976,1083510327.3762975,1273493788.0414734,1298978312.7579169,1324972527.9686899,1351486627.4836774,519729370.25489289,79219011.724165946,83247162.016607419,91903647.59388496,13547721.282876492,0,0,0,0,0,0,0,0,0,{"$f":"BV447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J456:CV456)","v":41835644322.277756},null,{"$f":"I459","v":0},{"$f":"J459","v":61676122.490636662},186108889.92172271,348948724.05636382,550963766.22863102,779617949.86648393,960331973.16114902,1092147032.9057624,1185555025.9468207,1239787810.950253,1267381454.4880996,1281389135.8784974,1281539135.8784974,1281689135.8784974,1281839135.8784974,1281989135.8784974,1283126375.8784974,1325769337.8718688,1541990997.3494463,1987872820.149574,2734141490.1209998,3499423811.5536027,3628451019.7561936,3550904259.7909403,3209473703.073719,2532150971.8140836,1680186790.4558988,781188315.05451381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",{"$f":"SUM(J457:CV457)","v":3628451019.7561936},null,{"$f":"-MIN(0, J453)","v":61676122.490636662},124432767.43108606,162839834.13464111,202015042.1722672,228654183.63785297,180714023.29466504,131815059.74461338,93407993.041058347,54232785.003432222,27593643.537846461,14007681.390397716,150000,150000,150000,150000,1137240,42642961.993371569,216221659.47757742,445881822.80012769,746268669.97142577,765282321.432603,129027208.20259094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",{"$f":"SUM(J458:CV458)","v":3628451019.7561936},null,{"$f":"MIN(J456,MAX(0,J453 * $F$452))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AD456,MAX(0,AD453 * $F$452))","v":0},0,77546759.965253353,341430556.71722126,677322731.25963557,851964181.3581847,898998475.40138495,781188315.05451381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV456,MAX(0,BV453 * $F$452))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",{"$f":"SUM(J459:CV459)","v":41835644322.277756},0,{"$f":"J456 + J457 - J458","v":61676122.490636662},{"$f":"K456 + K457 - K458","v":186108889.92172271},348948724.05636382,550963766.22863102,779617949.86648393,960331973.16114902,1092147032.9057624,1185555025.9468207,1239787810.950253,1267381454.4880996,1281389135.8784974,1281539135.8784974,1281689135.8784974,1281839135.8784974,1281989135.8784974,1283126375.8784974,1325769337.8718688,1541990997.3494463,1987872820.149574,2734141490.1209998,3499423811.5536027,3628451019.7561936,3550904259.7909403,3209473703.073719,2532150971.8140836,1680186790.4558988,781188315.05451381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW456 + BW457 - BW458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",{"$f":"SUM(J460:CV460)","v":20766432127.910042},null,{"$f":"J453 + J457 - J458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7164047.934945941,701446773.49966729,622824078.82366371,540817188.12527061,490833868.85122609,474251298.60427213,651203053.12640703,832672226.49518621,1021413496.9830494,1044576878.4323351,1065483064.956596,1206247074.6225886,1077202530.5035725,948062396.7675252,810032951.79667211,539464818.49362659,716192714.65445471,896455168.73849976,1083510327.3762975,1273493788.0414734,1298978312.7579169,1324972527.9686899,1351486627.4836774,519729370.25489289,79219011.724165946,83247162.016607419,91903647.59388496,13547721.282876492,0,0,0,0,0,0,0,0,0,{"$f":"BV453 + BV457 - BV458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Limited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C304","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J464:CV464)","v":20766432127.910042},null,{"$f":"J447","v":-61676122.490636662},-124432767.43108606,-162839834.13464111,-202015042.1722672,-228654183.63785297,-180714023.29466504,-131815059.74461338,-93407993.041058347,-54232785.003432222,-27593643.537846461,-14007681.390397716,-150000,-150000,-150000,-150000,-1137240,-42642961.993371569,-216221659.47757742,-445881822.80012769,-746268669.97142577,-765282321.432603,-129027208.20259094,77546759.965253353,341430556.71722126,677322731.25963557,851964181.3581847,898998475.40138495,788352362.98945975,701446773.49966729,622824078.82366371,540817188.12527061,490833868.85122609,474251298.60427213,651203053.12640703,832672226.49518621,1021413496.9830494,1044576878.4323351,1065483064.956596,1206247074.6225886,1077202530.5035725,948062396.7675252,810032951.79667211,539464818.49362659,716192714.65445471,896455168.73849976,1083510327.3762975,1273493788.0414734,1298978312.7579169,1324972527.9686899,1351486627.4836774,519729370.25489289,79219011.724165946,83247162.016607419,91903647.59388496,13547721.282876492,0,0,0,0,0,0,0,0,0,{"$f":"BV447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Maximum Carry Forward Period",{"$f":"Inputs!C306","v":0},"Years"]
[{"$nulls":4},"Time Counter",null,"Counter",{"$f":"SUM(J467:CV467)","v":4186},null,1,{"$f":"J467+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BV467+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91]
[]
[{"$nulls":4},"Losses Expiring"]
[{"$nulls":4},"Losses Due to Expire",null,"US$",{"$f":"SUM(J470:CV470)","v":0},null,{"$f":"IF($F466=0,0,SUMIF($J467:J467,J467-$F466,$J478:J478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:K467,K467-$F466,$J478:K478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:L467,L467-$F466,$J478:L478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:M467,M467-$F466,$J478:M478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:N467,N467-$F466,$J478:N478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:O467,O467-$F466,$J478:O478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:P467,P467-$F466,$J478:P478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:Q467,Q467-$F466,$J478:Q478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:R467,R467-$F466,$J478:R478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:S467,S467-$F466,$J478:S478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:T467,T467-$F466,$J478:T478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:U467,U467-$F466,$J478:U478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:V467,V467-$F466,$J478:V478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:W467,W467-$F466,$J478:W478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:X467,X467-$F466,$J478:X478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:Y467,Y467-$F466,$J478:Y478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:Z467,Z467-$F466,$J478:Z478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AA467,AA467-$F466,$J478:AA478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AB467,AB467-$F466,$J478:AB478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AC467,AC467-$F466,$J478:AC478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AD467,AD467-$F466,$J478:AD478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AE467,AE467-$F466,$J478:AE478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AF467,AF467-$F466,$J478:AF478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AG467,AG467-$F466,$J478:AG478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AH467,AH467-$F466,$J478:AH478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AI467,AI467-$F466,$J478:AI478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AJ467,AJ467-$F466,$J478:AJ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AK467,AK467-$F466,$J478:AK478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AL467,AL467-$F466,$J478:AL478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AM467,AM467-$F466,$J478:AM478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AN467,AN467-$F466,$J478:AN478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AO467,AO467-$F466,$J478:AO478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AP467,AP467-$F466,$J478:AP478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AQ467,AQ467-$F466,$J478:AQ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AR467,AR467-$F466,$J478:AR478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AS467,AS467-$F466,$J478:AS478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AT467,AT467-$F466,$J478:AT478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AU467,AU467-$F466,$J478:AU478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AV467,AV467-$F466,$J478:AV478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AW467,AW467-$F466,$J478:AW478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AX467,AX467-$F466,$J478:AX478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AY467,AY467-$F466,$J478:AY478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:AZ467,AZ467-$F466,$J478:AZ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BA467,BA467-$F466,$J478:BA478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BB467,BB467-$F466,$J478:BB478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BC467,BC467-$F466,$J478:BC478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BD467,BD467-$F466,$J478:BD478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BE467,BE467-$F466,$J478:BE478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BF467,BF467-$F466,$J478:BF478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BG467,BG467-$F466,$J478:BG478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BH467,BH467-$F466,$J478:BH478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BI467,BI467-$F466,$J478:BI478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BJ467,BJ467-$F466,$J478:BJ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BK467,BK467-$F466,$J478:BK478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BL467,BL467-$F466,$J478:BL478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BM467,BM467-$F466,$J478:BM478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BN467,BN467-$F466,$J478:BN478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BO467,BO467-$F466,$J478:BO478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BP467,BP467-$F466,$J478:BP478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BQ467,BQ467-$F466,$J478:BQ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BR467,BR467-$F466,$J478:BR478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BS467,BS467-$F466,$J478:BS478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BT467,BT467-$F466,$J478:BT478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BU467,BU467-$F466,$J478:BU478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BV467,BV467-$F466,$J478:BV478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BW467,BW467-$F466,$J478:BW478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BX467,BX467-$F466,$J478:BX478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BY467,BY467-$F466,$J478:BY478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:BZ467,BZ467-$F466,$J478:BZ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CA467,CA467-$F466,$J478:CA478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CB467,CB467-$F466,$J478:CB478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CC467,CC467-$F466,$J478:CC478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CD467,CD467-$F466,$J478:CD478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CE467,CE467-$F466,$J478:CE478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CF467,CF467-$F466,$J478:CF478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CG467,CG467-$F466,$J478:CG478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CH467,CH467-$F466,$J478:CH478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CI467,CI467-$F466,$J478:CI478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CJ467,CJ467-$F466,$J478:CJ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CK467,CK467-$F466,$J478:CK478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CL467,CL467-$F466,$J478:CL478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CM467,CM467-$F466,$J478:CM478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CN467,CN467-$F466,$J478:CN478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CO467,CO467-$F466,$J478:CO478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CP467,CP467-$F466,$J478:CP478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CQ467,CQ467-$F466,$J478:CQ478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CR467,CR467-$F466,$J478:CR478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CS467,CS467-$F466,$J478:CS478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CT467,CT467-$F466,$J478:CT478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CU467,CU467-$F466,$J478:CU478))","v":0},{"$f":"IF($F466=0,0,SUMIF($J467:CV467,CV467-$F466,$J478:CV478))","v":0}]
[{"$nulls":4},"Cumulative Losses Due to Expire",null,"US$",{"$f":"SUM(J471:CV471)","v":0},null,{"$f":"I471 + J470","v":0},{"$f":"J471 + K470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV471 + BW470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Losses Used Against Tax",null,"US$",{"$f":"SUM(J472:CV472)","v":3628451019.7561936},null,{"$f":"MIN(J477,MAX(0,J464))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77546759.965253353,341430556.71722126,677322731.25963557,851964181.3581847,898998475.40138495,781188315.05451381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV477,MAX(0,BV464))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Losses Used Against Tax",null,"US$",{"$f":"SUM(J473:CV473)","v":238609216322.98828},null,{"$f":"I473 + J472","v":0},{"$f":"J473 + K472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77546759.965253353,418977316.68247461,1096300047.9421101,1948264229.3002949,2847262704.7016797,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,{"$f":"BV473 + BW472","v":3628451019.7561936},3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936,3628451019.7561936]
[{"$nulls":4},"Losses Expired",null,"US$",{"$f":"SUM(J474:CV474)","v":0},null,{"$f":" MAX(0, J471 - J473 - SUM($I474:I474))","v":0},{"$f":" MAX(0, K471 - K473 - SUM($I474:J474))","v":0},{"$f":" MAX(0, L471 - L473 - SUM($I474:K474))","v":0},{"$f":" MAX(0, M471 - M473 - SUM($I474:L474))","v":0},{"$f":" MAX(0, N471 - N473 - SUM($I474:M474))","v":0},{"$f":" MAX(0, O471 - O473 - SUM($I474:N474))","v":0},{"$f":" MAX(0, P471 - P473 - SUM($I474:O474))","v":0},{"$f":" MAX(0, Q471 - Q473 - SUM($I474:P474))","v":0},{"$f":" MAX(0, R471 - R473 - SUM($I474:Q474))","v":0},{"$f":" MAX(0, S471 - S473 - SUM($I474:R474))","v":0},{"$f":" MAX(0, T471 - T473 - SUM($I474:S474))","v":0},{"$f":" MAX(0, U471 - U473 - SUM($I474:T474))","v":0},{"$f":" MAX(0, V471 - V473 - SUM($I474:U474))","v":0},{"$f":" MAX(0, W471 - W473 - SUM($I474:V474))","v":0},{"$f":" MAX(0, X471 - X473 - SUM($I474:W474))","v":0},{"$f":" MAX(0, Y471 - Y473 - SUM($I474:X474))","v":0},{"$f":" MAX(0, Z471 - Z473 - SUM($I474:Y474))","v":0},{"$f":" MAX(0, AA471 - AA473 - SUM($I474:Z474))","v":0},{"$f":" MAX(0, AB471 - AB473 - SUM($I474:AA474))","v":0},{"$f":" MAX(0, AC471 - AC473 - SUM($I474:AB474))","v":0},{"$f":" MAX(0, AD471 - AD473 - SUM($I474:AC474))","v":0},{"$f":" MAX(0, AE471 - AE473 - SUM($I474:AD474))","v":0},{"$f":" MAX(0, AF471 - AF473 - SUM($I474:AE474))","v":0},{"$f":" MAX(0, AG471 - AG473 - SUM($I474:AF474))","v":0},{"$f":" MAX(0, AH471 - AH473 - SUM($I474:AG474))","v":0},{"$f":" MAX(0, AI471 - AI473 - SUM($I474:AH474))","v":0},{"$f":" MAX(0, AJ471 - AJ473 - SUM($I474:AI474))","v":0},{"$f":" MAX(0, AK471 - AK473 - SUM($I474:AJ474))","v":0},{"$f":" MAX(0, AL471 - AL473 - SUM($I474:AK474))","v":0},{"$f":" MAX(0, AM471 - AM473 - SUM($I474:AL474))","v":0},{"$f":" MAX(0, AN471 - AN473 - SUM($I474:AM474))","v":0},{"$f":" MAX(0, AO471 - AO473 - SUM($I474:AN474))","v":0},{"$f":" MAX(0, AP471 - AP473 - SUM($I474:AO474))","v":0},{"$f":" MAX(0, AQ471 - AQ473 - SUM($I474:AP474))","v":0},{"$f":" MAX(0, AR471 - AR473 - SUM($I474:AQ474))","v":0},{"$f":" MAX(0, AS471 - AS473 - SUM($I474:AR474))","v":0},{"$f":" MAX(0, AT471 - AT473 - SUM($I474:AS474))","v":0},{"$f":" MAX(0, AU471 - AU473 - SUM($I474:AT474))","v":0},{"$f":" MAX(0, AV471 - AV473 - SUM($I474:AU474))","v":0},{"$f":" MAX(0, AW471 - AW473 - SUM($I474:AV474))","v":0},{"$f":" MAX(0, AX471 - AX473 - SUM($I474:AW474))","v":0},{"$f":" MAX(0, AY471 - AY473 - SUM($I474:AX474))","v":0},{"$f":" MAX(0, AZ471 - AZ473 - SUM($I474:AY474))","v":0},{"$f":" MAX(0, BA471 - BA473 - SUM($I474:AZ474))","v":0},{"$f":" MAX(0, BB471 - BB473 - SUM($I474:BA474))","v":0},{"$f":" MAX(0, BC471 - BC473 - SUM($I474:BB474))","v":0},{"$f":" MAX(0, BD471 - BD473 - SUM($I474:BC474))","v":0},{"$f":" MAX(0, BE471 - BE473 - SUM($I474:BD474))","v":0},{"$f":" MAX(0, BF471 - BF473 - SUM($I474:BE474))","v":0},{"$f":" MAX(0, BG471 - BG473 - SUM($I474:BF474))","v":0},{"$f":" MAX(0, BH471 - BH473 - SUM($I474:BG474))","v":0},{"$f":" MAX(0, BI471 - BI473 - SUM($I474:BH474))","v":0},{"$f":" MAX(0, BJ471 - BJ473 - SUM($I474:BI474))","v":0},{"$f":" MAX(0, BK471 - BK473 - SUM($I474:BJ474))","v":0},{"$f":" MAX(0, BL471 - BL473 - SUM($I474:BK474))","v":0},{"$f":" MAX(0, BM471 - BM473 - SUM($I474:BL474))","v":0},{"$f":" MAX(0, BN471 - BN473 - SUM($I474:BM474))","v":0},{"$f":" MAX(0, BO471 - BO473 - SUM($I474:BN474))","v":0},{"$f":" MAX(0, BP471 - BP473 - SUM($I474:BO474))","v":0},{"$f":" MAX(0, BQ471 - BQ473 - SUM($I474:BP474))","v":0},{"$f":" MAX(0, BR471 - BR473 - SUM($I474:BQ474))","v":0},{"$f":" MAX(0, BS471 - BS473 - SUM($I474:BR474))","v":0},{"$f":" MAX(0, BT471 - BT473 - SUM($I474:BS474))","v":0},{"$f":" MAX(0, BU471 - BU473 - SUM($I474:BT474))","v":0},{"$f":" MAX(0, BV471 - BV473 - SUM($I474:BU474))","v":0},{"$f":" MAX(0, BW471 - BW473 - SUM($I474:BV474))","v":0},{"$f":" MAX(0, BX471 - BX473 - SUM($I474:BW474))","v":0},{"$f":" MAX(0, BY471 - BY473 - SUM($I474:BX474))","v":0},{"$f":" MAX(0, BZ471 - BZ473 - SUM($I474:BY474))","v":0},{"$f":" MAX(0, CA471 - CA473 - SUM($I474:BZ474))","v":0},{"$f":" MAX(0, CB471 - CB473 - SUM($I474:CA474))","v":0},{"$f":" MAX(0, CC471 - CC473 - SUM($I474:CB474))","v":0},{"$f":" MAX(0, CD471 - CD473 - SUM($I474:CC474))","v":0},{"$f":" MAX(0, CE471 - CE473 - SUM($I474:CD474))","v":0},{"$f":" MAX(0, CF471 - CF473 - SUM($I474:CE474))","v":0},{"$f":" MAX(0, CG471 - CG473 - SUM($I474:CF474))","v":0},{"$f":" MAX(0, CH471 - CH473 - SUM($I474:CG474))","v":0},{"$f":" MAX(0, CI471 - CI473 - SUM($I474:CH474))","v":0},{"$f":" MAX(0, CJ471 - CJ473 - SUM($I474:CI474))","v":0},{"$f":" MAX(0, CK471 - CK473 - SUM($I474:CJ474))","v":0},{"$f":" MAX(0, CL471 - CL473 - SUM($I474:CK474))","v":0},{"$f":" MAX(0, CM471 - CM473 - SUM($I474:CL474))","v":0},{"$f":" MAX(0, CN471 - CN473 - SUM($I474:CM474))","v":0},{"$f":" MAX(0, CO471 - CO473 - SUM($I474:CN474))","v":0},{"$f":" MAX(0, CP471 - CP473 - SUM($I474:CO474))","v":0},{"$f":" MAX(0, CQ471 - CQ473 - SUM($I474:CP474))","v":0},{"$f":" MAX(0, CR471 - CR473 - SUM($I474:CQ474))","v":0},{"$f":" MAX(0, CS471 - CS473 - SUM($I474:CR474))","v":0},{"$f":" MAX(0, CT471 - CT473 - SUM($I474:CS474))","v":0},{"$f":" MAX(0, CU471 - CU473 - SUM($I474:CT474))","v":0},{"$f":" MAX(0, CV471 - CV473 - SUM($I474:CU474))","v":0}]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J477:CV477)","v":41835644322.277756},null,{"$f":"I481","v":0},{"$f":"J481","v":61676122.490636662},186108889.92172271,348948724.05636382,550963766.22863102,779617949.86648393,960331973.16114902,1092147032.9057624,1185555025.9468207,1239787810.950253,1267381454.4880996,1281389135.8784974,1281539135.8784974,1281689135.8784974,1281839135.8784974,1281989135.8784974,1283126375.8784974,1325769337.8718688,1541990997.3494463,1987872820.149574,2734141490.1209998,3499423811.5536027,3628451019.7561936,3550904259.7909403,3209473703.073719,2532150971.8140836,1680186790.4558988,781188315.05451381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",3628451019.7561936,null,{"$f":"-MIN(0, J464)","v":61676122.490636662},124432767.43108606,162839834.13464111,202015042.1722672,228654183.63785297,180714023.29466504,131815059.74461338,93407993.041058347,54232785.003432222,27593643.537846461,14007681.390397716,150000,150000,150000,150000,1137240,42642961.993371569,216221659.47757742,445881822.80012769,746268669.97142577,765282321.432603,129027208.20259094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",3628451019.7561936,null,{"$f":"MIN(J477,MAX(0,J464 * $F$463))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77546759.965253353,341430556.71722126,677322731.25963557,851964181.3581847,898998475.40138495,781188315.05451381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV477,MAX(0,BV464 * $F$463))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Expired",null,"US$",0,null,{"$f":"J474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",41835644322.277756,0,{"$f":"J477 + J478 - J479 - J480","v":61676122.490636662},186108889.92172271,348948724.05636382,550963766.22863102,779617949.86648393,960331973.16114902,1092147032.9057624,1185555025.9468207,1239787810.950253,1267381454.4880996,1281389135.8784974,1281539135.8784974,1281689135.8784974,1281839135.8784974,1281989135.8784974,1283126375.8784974,1325769337.8718688,1541990997.3494463,1987872820.149574,2734141490.1209998,3499423811.5536027,3628451019.7561936,3550904259.7909403,3209473703.073719,2532150971.8140836,1680186790.4558988,781188315.05451381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV477 + BV478 - BV479 - BV480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",20766432127.910042,null,{"$f":"J464 + J478 - J479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7164047.934945941,701446773.49966729,622824078.82366371,540817188.12527061,490833868.85122609,474251298.60427213,651203053.12640703,832672226.49518621,1021413496.9830494,1044576878.4323351,1065483064.956596,1206247074.6225886,1077202530.5035725,948062396.7675252,810032951.79667211,539464818.49362659,716192714.65445471,896455168.73849976,1083510327.3762975,1273493788.0414734,1298978312.7579169,1324972527.9686899,1351486627.4836774,519729370.25489289,79219011.724165946,83247162.016607419,91903647.59388496,13547721.282876492,0,0,0,0,0,0,0,0,0,{"$f":"BV464 + BV478 - BV479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax Payment"]
[{"$nulls":4},"Carry Forward Period Limit (1 = Yes, 0 = No)",{"$f":"Inputs!C305","v":0}]
[]
[{"$nulls":4},"Income Tax Rate",{"$f":"Inputs!C298","v":0.3}]
[{"$nulls":4},"Contractor Corporate Income Tax",null,"US$",{"$f":"SUM(J488:CV488)","v":6229929638.3730135},null,{"$f":"IF($F$485 = 1, J482, J460) * $F$487","v":0},{"$f":"IF($F$485 = 1, K482, K460) * $F$487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2149214.3804837824,210434032.04990017,186847223.64709911,162245156.43758118,147250160.65536782,142275389.58128163,195360915.93792209,249801667.94855586,306424049.09491479,313373063.52970052,319644919.48697877,361874122.38677657,323160759.15107173,284418719.03025752,243009885.53900161,161839445.54808798,214857814.39633641,268936550.6215499,325053098.21288925,382048136.41244203,389693493.82737505,397491758.39060694,405445988.24510318,155918811.07646787,23765703.517249782,24974148.604982223,27571094.278165486,4064316.3848629473,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$485 = 1, BW482, BW460) * $F$487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TPDC Corporate Income Tax"]
[null,null,null,"Taxable Income"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Royalty",null,"US$",{"$f":"SUM(J493:CV493)","v":0},null,{"$f":"J146 * $F$419 * $F$425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP146 * $F$419 * $F$425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV146 * $F$419 * $F$425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cost Gas",null,"US$",{"$f":"SUM(J494:CV494)","v":2824376504.3727293},null,{"$f":"J262 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57783960.456281424,82789894.19589743,82814855.345087156,82840315.717260674,82866285.296877638,87329011.851066202,87444755.353359282,123676112.59317,135406238.68013224,138114363.45373484,140876650.72280955,112310845.94196807,{"$f":"AP262 * $F$426","v":54328006.262037873},55412039.187278628,56517752.771024205,57645580.62644469,58795965.038973585,59969357.139753044,146268514.06426042,149191357.14554563,153943465.68405202,156568251.60585621,66197864.347953871,67519294.43491295,68867153.123611197,70241968.986083433,71644281.165805131,73074639.589121237,74533605.180903658,76021750.084521726,34907765.056619033,13733449.907380013,12321231.602199029,12565129.034243008,19854792.726503406,0,0,0,0,0,0,0,0,0,{"$f":"BV262 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Profit Gas",null,"US$",{"$f":"SUM(J495:CV495)","v":2665980115.3301654},null,{"$f":"J270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19653820.824628498,38245925.487277396,39010843.997022949,39791060.876963414,40586882.09450268,41398619.736392736,42226592.1311206,43071123.973742999,43932546.453217864,44811197.382282212,45707421.329927869,66834239.131140806,{"$f":"AP270","v":106961890.49980575},109102755.97153683,111286438.75270247,113513795.18949145,115785698.75501619,118103040.39185143,65655968.988414243,66970716.029917456,67171255.720813155,68807136.581280902,130403770.11323285,133013473.17723244,135675370.30251199,138390505.37029716,141159943.13943806,143984769.66396174,146866092.71897593,149805042.23509035,57812087.597123161,10080916.258503852,11463355.696003938,11694391.849924024,7001426.9088196252,0,0,0,0,0,0,0,0,0,{"$f":"BV270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J496:CV496)","v":5490356619.7028933},null,{"$f":"SUM(J493:J495)","v":0},{"$f":"SUM(K493:K495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77437781.280909926,121035819.68317482,121825699.3421101,122631376.5942241,123453167.39138031,128727631.58745894,129671347.48447987,166747236.56691301,179338785.1333501,182925560.83601707,186584072.05273741,179145085.07310888,161289896.76184362,164514795.15881544,167804191.52372667,171159375.81593615,174581663.79398978,178072397.53160447,211924483.05267465,216162073.17546308,221114721.40486518,225375388.18713713,196601634.46118671,200532767.61214539,204542523.4261232,208632474.35638058,212804224.30524319,217059409.25308299,221399697.89987957,225826792.31961209,92719852.653742194,23814366.165883865,23784587.298202969,24259520.88416703,26856219.635323033,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW493:BW495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Development and Replacement Capital Expenditure (Depreciated)",null,"US$",{"$f":"SUM(J499:CV499)","v":1396907952.3780122},null,{"$f":"J331 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4611746.8881523972,23898268.830841936,49416064.755569749,82792381.107936203,103032486.81241097,99496586.625653923,81307428.318387643,56908943.301791549,24674324.075719461,5598749.4400649397,5710724.4288662383,19513865.318309885,33593069.025542401,47953856.806919567,62892396.30808448,63312372.427101947,{"$f":"AP331 * $F$419 * $F$426","v":49749548.050521165},35915467.186408758,21804704.705014106,7121191.0098313484,6961341.2129156925,7100568.0371740079,24263038.794259951,41768758.966487616,59978755.26127892,78462640.243590698,78616357.907544777,61752690.528435521,44551749.801744051,26652628.541399665,8485836.0942237675,8655552.8161082435,8828663.8724304084,9005237.1498790178,9077411.6030311175,8820762.858319087,8222109.1180470949,7611482.3029696643,18788191.845044624,0,0,0,0,0,0,0,0,0,{"$f":"BV331 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1363835651.2352836,null,{"$f":"J96 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16462236.87119703,33582963.217241935,34254622.481586777,34939714.93121852,35638509.229842894,36351279.414439753,37078305.002728544,37819871.102783121,38576268.524838783,39347793.895335555,40134749.773242272,40937444.768707119,{"$f":"AP96 * $F$419 * $F$426","v":41756193.664081261},42591317.537362888,43443143.888110153,44312006.765872352,45198246.901189797,46102211.839213595,47024256.075997867,47964741.197517835,48924036.021468192,49902516.741897553,50900567.076735504,51918578.418270223,52956949.986635625,54016088.986368336,55096410.766095713,56198338.981417634,57322305.761045985,58468751.876266912,22646088.934161901,5330235.3359203925,5436840.042638801,5545576.8434915775,5656488.3803614089,0,0,0,0,0,0,0,0,0,{"$f":"BV96 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",147538772.98744053,null,{"$f":"J97 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4436237.5829792237,4524962.3346388079,4615461.5813315846,4707770.8129582172,4801926.2292173803,4897964.7538017286,4995924.0488777636,{"$f":"AP97 * $F$419 * $F$426","v":5095842.5298553165},5197759.3804524224,5301714.568061471,5407748.8594226986,5515903.8366111526,5626221.9133433765,5738746.3516102433,5853521.2786424486,5970591.7042152984,6090003.5382996043,6211803.609065596,6336039.6812469065,6462760.4748718441,6592015.6843692819,6723855.9980566697,6858333.1180178048,6995499.7803781601,7135409.7759857215,2763683.4921774962,650491.28130386979,663501.10692994716,676771.12906854623,690306.55164991715,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",null,"US$",379584184.15854716,null,{"$f":"IF(AND($F$426 = 0, $H$167 > 0), 0, J106 * $F$419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42587387.124513507,40622685.790151484,38558570.568270758,36390011.116162851,34111722.555778295,31718152.594238278,29203467.992644329,26561540.350209739,23785931.169067945,20869876.163360383,17806268.774364021,14587642.851484442,{"$f":"IF(AND($F$426 = 0, $H$167 > 0), 0, AP106 * $F$419)","v":11206154.456907157},7653562.7495642575,3921209.9018298099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$426 = 0, $H$167 > 0), 0, BV106 * $F$419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",4454400,null,{"$f":"IF(AND($F$426 = 0, $H$168 > 0), 0, IF(J4 < $F$420, 0, J123 * $F$419))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,{"$f":"IF(AND($F$426 = 0, $H$168 > 0), 0, IF(AP4 < $F$420, 0, AP123 * $F$419))","v":111360},111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,111360,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F$426 = 0, $H$168 > 0), 0, IF(BV4 < $F$420, 0, BV123 * $F$419))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",600000,null,{"$f":"IF(J4 < $F$420, 0, J128 * $F$419 * $F$426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"IF(AP4 < $F$420, 0, AP128 * $F$419 * $F$426)","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$420, 0, BV128 * $F$419 * $F$426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",21596337.537310712,null,{"$f":"J147 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260679.52085540496,531786.2225450261,542421.94699592656,553270.3859358452,564335.79365456209,575622.50952765334,587134.95971820643,598877.65891257057,610855.21209082205,623072.3163326385,635533.76265929127,648244.43791247718,{"$f":"AP147 * $F$419 * $F$426","v":661209.32667072664},674433.5132041414,687922.18346822413,701680.62713758857,715714.23968034028,730028.52447394712,744629.09496342624,759521.67686269479,774712.11039994878,790206.35260794766,806010.47966010671,822130.68925330881,838573.30303837499,855344.7690991424,872451.66448112542,889900.69777074817,907698.71172616316,925852.6859606863,358600.81827245367,84404.276544299399,86092.362075185403,87814.209316689114,89570.493503022895,0,0,0,0,0,0,0,0,0,{"$f":"BV147 * $F$419 * $F$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",{"$nulls":4},{"$f":"J412 * $F$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP412 * $F$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV412 * $F$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Tax Deductible Costs",null,"US$",{"$f":"SUM(J507:CV507)","v":3314517298.2965956},null,{"$f":"SUM(J499:J506)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,4738106.8881523972,24024628.830841936,49542424.755569749,82918741.107936203,162469150.3289769,174360381.85559237,154789403.3152411,128918299.73510876,95115251.654995203,78806401.541249841,77230954.718596131,89235976.011546895,101400254.74449816,113722885.41116554,126493273.37215181,124607988.53408375,108595308.02803561,92158900.366992474,75285055.246483758,57668987.262263983,58517566.190396987,59685390.314204931,77897030.316831499,96472903.119510606,115774455.09736237,135371726.87639579,136661099.07300597,120955799.31720597,104936393.56628989,88242437.981236428,71304914.522857264,72728485.61331442,74180528.125580713,75661611.488092333,34972144.847642973,15012253.752087647,14534902.629691029,14048004.484846476,25350917.270558972,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV499:BV506)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J509:CV509)","v":2175839321.4062991},null,{"$f":"J496 - J507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-126360,-4738106.8881523972,-24024628.830841936,-49542424.755569749,-82918741.107936203,-85031369.048066974,-53324562.172417551,-32963703.973131001,-6286923.1408846676,28337915.736385107,49921230.046209097,52440392.765883744,77511260.555366114,77938530.388851941,69202675.424851537,60090798.680585608,54537096.539025128,52694588.733808011,72355894.79182297,92519136.277242914,113490388.55367216,116064097.60359278,118387007.21739954,134027452.73584315,119689170.05595247,105340266.30750281,90003661.310741335,59940535.388180733,79576968.294939429,99606129.859833315,120390036.37514415,141499309.78238595,144330923.63976857,147219169.77429885,150165180.83151975,57747707.806099221,8802112.4137962181,9249684.6685119402,10211516.399320554,1505302.3647640608,0,0,0,0,0,0,0,0,0,{"$f":"BV496 - BV507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Taxable income BEFORE carry forward",null,"US$",{"$f":"SUM(J511:CV511)","v":2514796141.3232999},null,{"$f":"MAX(J509, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28337915.736385107,49921230.046209097,52440392.765883744,77511260.555366114,77938530.388851941,69202675.424851537,60090798.680585608,54537096.539025128,52694588.733808011,72355894.79182297,92519136.277242914,113490388.55367216,116064097.60359278,118387007.21739954,134027452.73584315,119689170.05595247,105340266.30750281,90003661.310741335,59940535.388180733,79576968.294939429,99606129.859833315,120390036.37514415,141499309.78238595,144330923.63976857,147219169.77429885,150165180.83151975,57747707.806099221,8802112.4137962181,9249684.6685119402,10211516.399320554,1505302.3647640608,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV509, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unlimited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C304","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J515:CV515)","v":2175839321.4062991},null,{"$f":"J509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-126360,-4738106.8881523972,-24024628.830841936,-49542424.755569749,-82918741.107936203,-85031369.048066974,-53324562.172417551,-32963703.973131001,-6286923.1408846676,28337915.736385107,49921230.046209097,52440392.765883744,77511260.555366114,77938530.388851941,69202675.424851537,60090798.680585608,54537096.539025128,52694588.733808011,72355894.79182297,92519136.277242914,113490388.55367216,116064097.60359278,118387007.21739954,134027452.73584315,119689170.05595247,105340266.30750281,90003661.310741335,59940535.388180733,79576968.294939429,99606129.859833315,120390036.37514415,141499309.78238595,144330923.63976857,147219169.77429885,150165180.83151975,57747707.806099221,8802112.4137962181,9249684.6685119402,10211516.399320554,1505302.3647640608,0,0,0,0,0,0,0,0,0,{"$f":"BV509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J518:CV518)","v":2454503615.711885},null,{"$f":"I521","v":0},{"$f":"J521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,4864466.8881523972,28889095.718994334,78431520.474564075,161350261.58250028,246381630.63056725,299706192.80298483,332669896.77611583,338956819.91700053,310618904.18061543,260697674.13440633,208257281.36852258,130746020.81315647,52807490.42430453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",{"$f":"SUM(J519:CV519)","v":338956819.91700053},null,{"$f":"-MIN(0, J515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,4738106.8881523972,24024628.830841936,49542424.755569749,82918741.107936203,85031369.048066974,53324562.172417551,32963703.973131001,6286923.1408846676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",{"$f":"SUM(J520:CV520)","v":338956819.91700053},null,{"$f":"MIN(J518,MAX(0,J515 * $F$514))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28337915.736385107,49921230.046209097,52440392.765883744,77511260.555366114,77938530.388851941,52807490.42430453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV518,MAX(0,BV515 * $F$514))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",{"$f":"SUM(J521:CV521)","v":2454503615.711885},0,{"$f":"J518 + J519 - J520","v":0},{"$f":"K518 + K519 - K520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,126360,4864466.8881523972,28889095.718994334,78431520.474564075,161350261.58250028,246381630.63056725,299706192.80298483,332669896.77611583,338956819.91700053,310618904.18061543,260697674.13440633,208257281.36852258,130746020.81315647,52807490.42430453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW518 + BW519 - BW520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",{"$f":"SUM(J522:CV522)","v":2175839321.4062991},null,{"$f":"J515 + J519 - J520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16395185.000547007,60090798.680585608,54537096.539025128,52694588.733808011,72355894.79182297,92519136.277242914,113490388.55367216,116064097.60359278,118387007.21739954,134027452.73584315,119689170.05595247,105340266.30750281,90003661.310741335,59940535.388180733,79576968.294939429,99606129.859833315,120390036.37514415,141499309.78238595,144330923.63976857,147219169.77429885,150165180.83151975,57747707.806099221,8802112.4137962181,9249684.6685119402,10211516.399320554,1505302.3647640608,0,0,0,0,0,0,0,0,0,{"$f":"BV515 + BV519 - BV520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Limited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C304","v":"100%"}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J526:CV526)","v":2175839321.4062991},null,{"$f":"J509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-126360,-4738106.8881523972,-24024628.830841936,-49542424.755569749,-82918741.107936203,-85031369.048066974,-53324562.172417551,-32963703.973131001,-6286923.1408846676,28337915.736385107,49921230.046209097,52440392.765883744,77511260.555366114,77938530.388851941,69202675.424851537,60090798.680585608,54537096.539025128,52694588.733808011,72355894.79182297,92519136.277242914,113490388.55367216,116064097.60359278,118387007.21739954,134027452.73584315,119689170.05595247,105340266.30750281,90003661.310741335,59940535.388180733,79576968.294939429,99606129.859833315,120390036.37514415,141499309.78238595,144330923.63976857,147219169.77429885,150165180.83151975,57747707.806099221,8802112.4137962181,9249684.6685119402,10211516.399320554,1505302.3647640608,0,0,0,0,0,0,0,0,0,{"$f":"BV509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Maximum Carry Forward Period",{"$f":"Inputs!C306","v":0},"Years"]
[{"$nulls":4},"Time Counter",null,"Counter",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[{"$nulls":4},"Losses Expiring"]
[{"$nulls":4},"Losses Due to Expire",null,"US$",{"$f":"SUM(J532:CV532)","v":0},null,{"$f":"IF($F528=0,0,SUMIF($J529:J529,J529-$F528,$J540:J540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:K529,K529-$F528,$J540:K540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:L529,L529-$F528,$J540:L540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:M529,M529-$F528,$J540:M540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:N529,N529-$F528,$J540:N540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:O529,O529-$F528,$J540:O540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:P529,P529-$F528,$J540:P540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:Q529,Q529-$F528,$J540:Q540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:R529,R529-$F528,$J540:R540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:S529,S529-$F528,$J540:S540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:T529,T529-$F528,$J540:T540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:U529,U529-$F528,$J540:U540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:V529,V529-$F528,$J540:V540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:W529,W529-$F528,$J540:W540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:X529,X529-$F528,$J540:X540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:Y529,Y529-$F528,$J540:Y540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:Z529,Z529-$F528,$J540:Z540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AA529,AA529-$F528,$J540:AA540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AB529,AB529-$F528,$J540:AB540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AC529,AC529-$F528,$J540:AC540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AD529,AD529-$F528,$J540:AD540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AE529,AE529-$F528,$J540:AE540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AF529,AF529-$F528,$J540:AF540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AG529,AG529-$F528,$J540:AG540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AH529,AH529-$F528,$J540:AH540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AI529,AI529-$F528,$J540:AI540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AJ529,AJ529-$F528,$J540:AJ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AK529,AK529-$F528,$J540:AK540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AL529,AL529-$F528,$J540:AL540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AM529,AM529-$F528,$J540:AM540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AN529,AN529-$F528,$J540:AN540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AO529,AO529-$F528,$J540:AO540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AP529,AP529-$F528,$J540:AP540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AQ529,AQ529-$F528,$J540:AQ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AR529,AR529-$F528,$J540:AR540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AS529,AS529-$F528,$J540:AS540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AT529,AT529-$F528,$J540:AT540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AU529,AU529-$F528,$J540:AU540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AV529,AV529-$F528,$J540:AV540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AW529,AW529-$F528,$J540:AW540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AX529,AX529-$F528,$J540:AX540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AY529,AY529-$F528,$J540:AY540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:AZ529,AZ529-$F528,$J540:AZ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BA529,BA529-$F528,$J540:BA540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BB529,BB529-$F528,$J540:BB540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BC529,BC529-$F528,$J540:BC540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BD529,BD529-$F528,$J540:BD540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BE529,BE529-$F528,$J540:BE540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BF529,BF529-$F528,$J540:BF540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BG529,BG529-$F528,$J540:BG540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BH529,BH529-$F528,$J540:BH540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BI529,BI529-$F528,$J540:BI540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BJ529,BJ529-$F528,$J540:BJ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BK529,BK529-$F528,$J540:BK540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BL529,BL529-$F528,$J540:BL540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BM529,BM529-$F528,$J540:BM540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BN529,BN529-$F528,$J540:BN540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BO529,BO529-$F528,$J540:BO540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BP529,BP529-$F528,$J540:BP540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BQ529,BQ529-$F528,$J540:BQ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BR529,BR529-$F528,$J540:BR540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BS529,BS529-$F528,$J540:BS540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BT529,BT529-$F528,$J540:BT540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BU529,BU529-$F528,$J540:BU540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BV529,BV529-$F528,$J540:BV540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BW529,BW529-$F528,$J540:BW540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BX529,BX529-$F528,$J540:BX540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BY529,BY529-$F528,$J540:BY540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:BZ529,BZ529-$F528,$J540:BZ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CA529,CA529-$F528,$J540:CA540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CB529,CB529-$F528,$J540:CB540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CC529,CC529-$F528,$J540:CC540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CD529,CD529-$F528,$J540:CD540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CE529,CE529-$F528,$J540:CE540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CF529,CF529-$F528,$J540:CF540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CG529,CG529-$F528,$J540:CG540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CH529,CH529-$F528,$J540:CH540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CI529,CI529-$F528,$J540:CI540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CJ529,CJ529-$F528,$J540:CJ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CK529,CK529-$F528,$J540:CK540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CL529,CL529-$F528,$J540:CL540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CM529,CM529-$F528,$J540:CM540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CN529,CN529-$F528,$J540:CN540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CO529,CO529-$F528,$J540:CO540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CP529,CP529-$F528,$J540:CP540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CQ529,CQ529-$F528,$J540:CQ540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CR529,CR529-$F528,$J540:CR540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CS529,CS529-$F528,$J540:CS540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CT529,CT529-$F528,$J540:CT540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CU529,CU529-$F528,$J540:CU540))","v":0},{"$f":"IF($F528=0,0,SUMIF($J529:CV529,CV529-$F528,$J540:CV540))","v":0}]
[{"$nulls":4},"Cumulative Losses Due to Expire",null,"US$",{"$f":"SUM(J533:CV533)","v":0},null,{"$f":"I533 + J532","v":0},{"$f":"J533 + K532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV533 + BW532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Losses Used Against Tax",null,"US$",{"$f":"SUM(J534:CV534)","v":338956819.91700053},null,{"$f":"MIN(J539,MAX(0,J526))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28337915.736385107,49921230.046209097,52440392.765883744,77511260.555366114,77938530.388851941,52807490.42430453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV539,MAX(0,BV526))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Losses Used Against Tax",null,"US$",{"$f":"SUM(J535:CV535)","v":21746979563.518009},null,{"$f":"I535 + J534","v":0},{"$f":"J535 + K534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28337915.736385107,78259145.782594204,130699538.54847795,208210799.10384405,286149329.49269599,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,{"$f":"BV535 + BW534","v":338956819.91700053},338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053,338956819.91700053]
[{"$nulls":4},"Losses Expired",null,"US$",{"$f":"SUM(J536:CV536)","v":0},null,{"$f":" MAX(0, J533 - J535 - SUM($I536:I536))","v":0},{"$f":" MAX(0, K533 - K535 - SUM($I536:J536))","v":0},{"$f":" MAX(0, L533 - L535 - SUM($I536:K536))","v":0},{"$f":" MAX(0, M533 - M535 - SUM($I536:L536))","v":0},{"$f":" MAX(0, N533 - N535 - SUM($I536:M536))","v":0},{"$f":" MAX(0, O533 - O535 - SUM($I536:N536))","v":0},{"$f":" MAX(0, P533 - P535 - SUM($I536:O536))","v":0},{"$f":" MAX(0, Q533 - Q535 - SUM($I536:P536))","v":0},{"$f":" MAX(0, R533 - R535 - SUM($I536:Q536))","v":0},{"$f":" MAX(0, S533 - S535 - SUM($I536:R536))","v":0},{"$f":" MAX(0, T533 - T535 - SUM($I536:S536))","v":0},{"$f":" MAX(0, U533 - U535 - SUM($I536:T536))","v":0},{"$f":" MAX(0, V533 - V535 - SUM($I536:U536))","v":0},{"$f":" MAX(0, W533 - W535 - SUM($I536:V536))","v":0},{"$f":" MAX(0, X533 - X535 - SUM($I536:W536))","v":0},{"$f":" MAX(0, Y533 - Y535 - SUM($I536:X536))","v":0},{"$f":" MAX(0, Z533 - Z535 - SUM($I536:Y536))","v":0},{"$f":" MAX(0, AA533 - AA535 - SUM($I536:Z536))","v":0},{"$f":" MAX(0, AB533 - AB535 - SUM($I536:AA536))","v":0},{"$f":" MAX(0, AC533 - AC535 - SUM($I536:AB536))","v":0},{"$f":" MAX(0, AD533 - AD535 - SUM($I536:AC536))","v":0},{"$f":" MAX(0, AE533 - AE535 - SUM($I536:AD536))","v":0},{"$f":" MAX(0, AF533 - AF535 - SUM($I536:AE536))","v":0},{"$f":" MAX(0, AG533 - AG535 - SUM($I536:AF536))","v":0},{"$f":" MAX(0, AH533 - AH535 - SUM($I536:AG536))","v":0},{"$f":" MAX(0, AI533 - AI535 - SUM($I536:AH536))","v":0},{"$f":" MAX(0, AJ533 - AJ535 - SUM($I536:AI536))","v":0},{"$f":" MAX(0, AK533 - AK535 - SUM($I536:AJ536))","v":0},{"$f":" MAX(0, AL533 - AL535 - SUM($I536:AK536))","v":0},{"$f":" MAX(0, AM533 - AM535 - SUM($I536:AL536))","v":0},{"$f":" MAX(0, AN533 - AN535 - SUM($I536:AM536))","v":0},{"$f":" MAX(0, AO533 - AO535 - SUM($I536:AN536))","v":0},{"$f":" MAX(0, AP533 - AP535 - SUM($I536:AO536))","v":0},{"$f":" MAX(0, AQ533 - AQ535 - SUM($I536:AP536))","v":0},{"$f":" MAX(0, AR533 - AR535 - SUM($I536:AQ536))","v":0},{"$f":" MAX(0, AS533 - AS535 - SUM($I536:AR536))","v":0},{"$f":" MAX(0, AT533 - AT535 - SUM($I536:AS536))","v":0},{"$f":" MAX(0, AU533 - AU535 - SUM($I536:AT536))","v":0},{"$f":" MAX(0, AV533 - AV535 - SUM($I536:AU536))","v":0},{"$f":" MAX(0, AW533 - AW535 - SUM($I536:AV536))","v":0},{"$f":" MAX(0, AX533 - AX535 - SUM($I536:AW536))","v":0},{"$f":" MAX(0, AY533 - AY535 - SUM($I536:AX536))","v":0},{"$f":" MAX(0, AZ533 - AZ535 - SUM($I536:AY536))","v":0},{"$f":" MAX(0, BA533 - BA535 - SUM($I536:AZ536))","v":0},{"$f":" MAX(0, BB533 - BB535 - SUM($I536:BA536))","v":0},{"$f":" MAX(0, BC533 - BC535 - SUM($I536:BB536))","v":0},{"$f":" MAX(0, BD533 - BD535 - SUM($I536:BC536))","v":0},{"$f":" MAX(0, BE533 - BE535 - SUM($I536:BD536))","v":0},{"$f":" MAX(0, BF533 - BF535 - SUM($I536:BE536))","v":0},{"$f":" MAX(0, BG533 - BG535 - SUM($I536:BF536))","v":0},{"$f":" MAX(0, BH533 - BH535 - SUM($I536:BG536))","v":0},{"$f":" MAX(0, BI533 - BI535 - SUM($I536:BH536))","v":0},{"$f":" MAX(0, BJ533 - BJ535 - SUM($I536:BI536))","v":0},{"$f":" MAX(0, BK533 - BK535 - SUM($I536:BJ536))","v":0},{"$f":" MAX(0, BL533 - BL535 - SUM($I536:BK536))","v":0},{"$f":" MAX(0, BM533 - BM535 - SUM($I536:BL536))","v":0},{"$f":" MAX(0, BN533 - BN535 - SUM($I536:BM536))","v":0},{"$f":" MAX(0, BO533 - BO535 - SUM($I536:BN536))","v":0},{"$f":" MAX(0, BP533 - BP535 - SUM($I536:BO536))","v":0},{"$f":" MAX(0, BQ533 - BQ535 - SUM($I536:BP536))","v":0},{"$f":" MAX(0, BR533 - BR535 - SUM($I536:BQ536))","v":0},{"$f":" MAX(0, BS533 - BS535 - SUM($I536:BR536))","v":0},{"$f":" MAX(0, BT533 - BT535 - SUM($I536:BS536))","v":0},{"$f":" MAX(0, BU533 - BU535 - SUM($I536:BT536))","v":0},{"$f":" MAX(0, BV533 - BV535 - SUM($I536:BU536))","v":0},{"$f":" MAX(0, BW533 - BW535 - SUM($I536:BV536))","v":0},{"$f":" MAX(0, BX533 - BX535 - SUM($I536:BW536))","v":0},{"$f":" MAX(0, BY533 - BY535 - SUM($I536:BX536))","v":0},{"$f":" MAX(0, BZ533 - BZ535 - SUM($I536:BY536))","v":0},{"$f":" MAX(0, CA533 - CA535 - SUM($I536:BZ536))","v":0},{"$f":" MAX(0, CB533 - CB535 - SUM($I536:CA536))","v":0},{"$f":" MAX(0, CC533 - CC535 - SUM($I536:CB536))","v":0},{"$f":" MAX(0, CD533 - CD535 - SUM($I536:CC536))","v":0},{"$f":" MAX(0, CE533 - CE535 - SUM($I536:CD536))","v":0},{"$f":" MAX(0, CF533 - CF535 - SUM($I536:CE536))","v":0},{"$f":" MAX(0, CG533 - CG535 - SUM($I536:CF536))","v":0},{"$f":" MAX(0, CH533 - CH535 - SUM($I536:CG536))","v":0},{"$f":" MAX(0, CI533 - CI535 - SUM($I536:CH536))","v":0},{"$f":" MAX(0, CJ533 - CJ535 - SUM($I536:CI536))","v":0},{"$f":" MAX(0, CK533 - CK535 - SUM($I536:CJ536))","v":0},{"$f":" MAX(0, CL533 - CL535 - SUM($I536:CK536))","v":0},{"$f":" MAX(0, CM533 - CM535 - SUM($I536:CL536))","v":0},{"$f":" MAX(0, CN533 - CN535 - SUM($I536:CM536))","v":0},{"$f":" MAX(0, CO533 - CO535 - SUM($I536:CN536))","v":0},{"$f":" MAX(0, CP533 - CP535 - SUM($I536:CO536))","v":0},{"$f":" MAX(0, CQ533 - CQ535 - SUM($I536:CP536))","v":0},{"$f":" MAX(0, CR533 - CR535 - SUM($I536:CQ536))","v":0},{"$f":" MAX(0, CS533 - CS535 - SUM($I536:CR536))","v":0},{"$f":" MAX(0, CT533 - CT535 - SUM($I536:CS536))","v":0},{"$f":" MAX(0, CU533 - CU535 - SUM($I536:CT536))","v":0},{"$f":" MAX(0, CV533 - CV535 - SUM($I536:CU536))","v":0}]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J539:CV539)","v":2454503615.711885},null,{"$f":"I543","v":0},{"$f":"J543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,4864466.8881523972,28889095.718994334,78431520.474564075,161350261.58250028,246381630.63056725,299706192.80298483,332669896.77611583,338956819.91700053,310618904.18061543,260697674.13440633,208257281.36852258,130746020.81315647,52807490.42430453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",338956819.91700053,null,{"$f":"-MIN(0, J526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,4738106.8881523972,24024628.830841936,49542424.755569749,82918741.107936203,85031369.048066974,53324562.172417551,32963703.973131001,6286923.1408846676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",338956819.91700053,null,{"$f":"MIN(J539,MAX(0,J526 * $F$525))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28337915.736385107,49921230.046209097,52440392.765883744,77511260.555366114,77938530.388851941,52807490.42430453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV539,MAX(0,BV526 * $F$525))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Expired",null,"US$",0,null,{"$f":"J536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",2454503615.711885,0,{"$f":"J539 + J540 - J541 - J542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,4864466.8881523972,28889095.718994334,78431520.474564075,161350261.58250028,246381630.63056725,299706192.80298483,332669896.77611583,338956819.91700053,310618904.18061543,260697674.13440633,208257281.36852258,130746020.81315647,52807490.42430453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV539 + BV540 - BV541 - BV542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",2175839321.4062991,null,{"$f":"J526 + J540 - J541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16395185.000547007,60090798.680585608,54537096.539025128,52694588.733808011,72355894.79182297,92519136.277242914,113490388.55367216,116064097.60359278,118387007.21739954,134027452.73584315,119689170.05595247,105340266.30750281,90003661.310741335,59940535.388180733,79576968.294939429,99606129.859833315,120390036.37514415,141499309.78238595,144330923.63976857,147219169.77429885,150165180.83151975,57747707.806099221,8802112.4137962181,9249684.6685119402,10211516.399320554,1505302.3647640608,0,0,0,0,0,0,0,0,0,{"$f":"BV526 + BV540 - BV541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax Payment"]
[{"$nulls":4},"Carry Forward Period Limit (1 = Yes, 0 = No)",{"$f":"Inputs!C305","v":0}]
[]
[{"$nulls":4},"Income Tax Rate",{"$f":"Inputs!C298","v":0.3}]
[{"$nulls":4},"TPDC Corporate Income Tax",null,"US$",{"$f":"SUM(J550:CV550)","v":0},null,{"$f":"IF($F$547 = 1, J544, J522) * $F$549 * $F$421","v":0},{"$f":"IF($F$547 = 1, K544, K522) * $F$549 * $F$421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$547 = 1, BW544, BW522) * $F$549 * $F$421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Corporate Income Tax",null,"US$",{"$f":"SUM(J552:CV552)","v":6229929638.3730135},null,{"$f":"J488 + J550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2149214.3804837824,210434032.04990017,186847223.64709911,162245156.43758118,147250160.65536782,142275389.58128163,195360915.93792209,249801667.94855586,306424049.09491479,313373063.52970052,319644919.48697877,361874122.38677657,323160759.15107173,284418719.03025752,243009885.53900161,161839445.54808798,214857814.39633641,268936550.6215499,325053098.21288925,382048136.41244203,389693493.82737505,397491758.39060694,405445988.24510318,155918811.07646787,23765703.517249782,24974148.604982223,27571094.278165486,4064316.3848629473,0,0,0,0,0,0,0,0,0,{"$f":"BV488 + BV550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Dividends from State Participation (Nominal)"]
[]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!D331","v":0.1}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!D335","v":0}]
[{"$nulls":4},"TPDC Covers Unpaid Company Loan (1 = Yes, 0 = No)",{"$f":"IF(Inputs!D334 = \"TPDC\", 1, 0)","v":0}]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F321","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV$4 = $F561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"TPDC Profit plus Cost Gas",null,"US$",{"$f":"SUM(J564:CV564)","v":5490356619.7028933},null,{"$f":"J275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77437781.280909926,121035819.68317482,121825699.3421101,122631376.5942241,123453167.39138031,128727631.58745894,129671347.48447987,166747236.56691301,179338785.1333501,182925560.83601707,186584072.05273741,179145085.07310888,{"$f":"AP275","v":161289896.76184362},164514795.15881544,167804191.52372667,171159375.81593615,174581663.79398978,178072397.53160447,211924483.05267465,216162073.17546308,221114721.40486518,225375388.18713713,196601634.46118671,200532767.61214539,204542523.4261232,208632474.35638058,212804224.30524319,217059409.25308299,221399697.89987957,225826792.31961209,92719852.653742194,23814366.165883865,23784587.298202969,24259520.88416703,26856219.635323033,0,0,0,0,0,0,0,0,0,{"$f":"BV275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",{"$f":"SUM(J565:CV565)","v":841647966.88761902},null,{"$f":"J102 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16141114.10853339,67502826.799413368,89312285.736547351,116817107.23328255,67982931.522420347,0,0,0,0,0,0,47911242.403032109,48869467.251092762,49846856.596114606,50843793.72803691,0,{"$f":"AP102 * $F$556","v":0},0,0,0,0,0,59571607.88719862,60763040.044942588,61978300.845841438,63217866.862758271,0,0,0,0,0,0,0,0,0,0,0,0,40889525.868404731,0,0,0,0,0,0,0,0,0,{"$f":"BV102 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry Loan from JV Partners",null,"US$",{"$f":"SUM(J566:CV566)","v":182930843.88788119},null,{"$f":"J246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,7043980.3322285935,29056142.914034322,38403053.887091711,50190834.528549686,54044568.847507089,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4065903.378469795,0,0,0,0,0,0,0,0,0,{"$f":"BV246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J567:CV567)","v":59788069.915710449},null,{"$f":"J336 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP336 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59788069.915710449,0,0,0,0,0,0,0,0,0,{"$f":"BV336 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J568:CV568)","v":6574723500.3941031},null,{"$f":"SUM(J564:J567)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,23185094.440761983,96558969.71344769,127715339.62363906,167007941.76183224,199465281.65083736,121035819.68317482,121825699.3421101,122631376.5942241,123453167.39138031,128727631.58745894,129671347.48447987,214658478.96994513,228208252.38444287,232772417.43213168,237427865.78077433,179145085.07310888,{"$f":"SUM(AP564:AP567)","v":161289896.76184362},164514795.15881544,167804191.52372667,171159375.81593615,174581663.79398978,178072397.53160447,271496090.93987328,276925113.2204057,283093022.25070661,288593255.04989541,196601634.46118671,200532767.61214539,204542523.4261232,208632474.35638058,212804224.30524319,217059409.25308299,221399697.89987957,225826792.31961209,92719852.653742194,23814366.165883865,23784587.298202969,24259520.88416703,131599718.79790801,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV564:BV567)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",{"$f":"SUM(J571:CV571)","v":1202354238.4108844},null,{"$f":"J94 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23058734.440761983,96432609.71344769,127588979.62363906,166881581.76183224,97118473.603457645,0,0,0,0,0,0,68444632.004331589,69813524.644418225,71209795.137306586,72633991.040052727,0,{"$f":"AP94 * $F$556","v":0},0,0,0,0,0,85102296.981712312,86804342.92134656,88540429.779773489,90311238.375368953,0,0,0,0,0,0,0,0,0,0,0,0,58413608.383435339,0,0,0,0,0,0,0,0,0,{"$f":"BV94 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",254341783.88283885,null,{"$f":"J95 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4082054.918916204,5379233.5069767591,5486818.1771162944,5596554.5406586211,5708485.6314717941,5822655.3441012297,5939108.4509832542,6057890.6200029198,6179048.4324029787,6302629.401051037,7881361.8098731153,8038989.0460705776,{"$f":"AP95 * $F$556","v":6688400.7414305704},6822168.7562591825,6958612.1313843653,7097784.374012053,7239740.0614922941,7384534.8627221407,7532225.5599765843,7682870.0711761164,9607336.0681951102,9347926.5976821668,8153123.182492665,8316185.6461425172,8482509.3590653669,8652159.5462466758,8825202.7371716108,9001706.7919150442,9181740.927753346,9365375.7463084124,9013031.8120071739,7541959.0136114499,6008438.0905550942,6128606.852366196,6835315.0732478723,0,0,0,0,0,0,0,0,0,{"$f":"BV95 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1363835651.2352836,null,{"$f":"J96 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16462236.87119703,33582963.217241935,34254622.481586777,34939714.93121852,35638509.229842894,36351279.414439753,37078305.002728544,37819871.102783121,38576268.524838783,39347793.895335555,40134749.773242272,40937444.768707119,{"$f":"AP96 * $F$556","v":41756193.664081261},42591317.537362888,43443143.888110153,44312006.765872352,45198246.901189797,46102211.839213595,47024256.075997867,47964741.197517835,48924036.021468192,49902516.741897553,50900567.076735504,51918578.418270223,52956949.986635625,54016088.986368336,55096410.766095713,56198338.981417634,57322305.761045985,58468751.876266912,22646088.934161901,5330235.3359203925,5436840.042638801,5545576.8434915775,5656488.3803614089,0,0,0,0,0,0,0,0,0,{"$f":"BV96 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",147538772.98744053,null,{"$f":"J97 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4436237.5829792237,4524962.3346388079,4615461.5813315846,4707770.8129582172,4801926.2292173803,4897964.7538017286,4995924.0488777636,{"$f":"AP97 * $F$556","v":5095842.5298553165},5197759.3804524224,5301714.568061471,5407748.8594226986,5515903.8366111526,5626221.9133433765,5738746.3516102433,5853521.2786424486,5970591.7042152984,6090003.5382996043,6211803.609065596,6336039.6812469065,6462760.4748718441,6592015.6843692819,6723855.9980566697,6858333.1180178048,6995499.7803781601,7135409.7759857215,2763683.4921774962,650491.28130386979,663501.10692994716,676771.12906854623,690306.55164991715,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,"US$",1221232151.0461664,null,{"$f":"J108 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,81415476.736411095,{"$f":"AP108 * $F$556","v":81415476.736411095},81415476.736411095,81415476.736411095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",5054400,null,{"$f":"IF(J4 < $F$557, 0, J135 * $F$556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,{"$f":"IF(AP4 < $F$557, 0, AP135 * $F$556)","v":126360},126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,126360,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$557, 0, BV135 * $F$556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",21596337.537310712,null,{"$f":"J147 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260679.52085540496,531786.2225450261,542421.94699592656,553270.3859358452,564335.79365456209,575622.50952765334,587134.95971820643,598877.65891257057,610855.21209082205,623072.3163326385,635533.76265929127,648244.43791247718,{"$f":"AP147 * $F$556","v":661209.32667072664},674433.5132041414,687922.18346822413,701680.62713758857,715714.23968034028,730028.52447394712,744629.09496342624,759521.67686269479,774712.11039994878,790206.35260794766,806010.47966010671,822130.68925330881,838573.30303837499,855344.7690991424,872451.66448112542,889900.69777074817,907698.71172616316,925852.6859606863,358600.81827245367,84404.276544299399,86092.362075185403,87814.209316689114,89570.493503022895,0,0,0,0,0,0,0,0,0,{"$f":"BV147 * $F$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",0,null,{"$f":"J550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,null,{"$f":"J412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan Balance",null,"US$",0,null,{"$f":"(J250 * J561) * $F$559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP250 * AP561) * $F$559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV250 * BV561) * $F$559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,"US$",4215953335.0999255,null,{"$f":"SUM(J571:J580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,23185094.440761983,96558969.71344769,127715339.62363906,167007941.76183224,199465281.65083739,121035819.68317482,121825699.3421101,122631376.59422408,123453167.39138034,128727631.58745895,129671347.48447992,199078569.70377287,201429304.36312011,203827053.71565428,207725437.87604022,136162439.03797901,{"$f":"SUM(AP571:AP580)","v":135743482.998449},136827515.92368972,137933229.50743532,57645580.62644469,58795965.038973585,59969357.139753066,146268514.06426042,149191357.14554563,153943465.68405205,156568251.60585618,66197864.347953871,67519294.434912965,68867153.123611212,70241968.986083448,71644281.165805116,73074639.589121222,74533605.180903643,76021750.084521726,34907765.056619026,13733449.907380011,12321231.602199027,12565129.03424301,71811648.882197559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Shareholder Returns and Dividends"]
[{"$nulls":4},"Net Shareholder Returns",null,"US$",{"$f":"SUM(J584:CV584)","v":2358770165.2941799},null,{"$f":"J568 - J581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15579909.26617226,26778948.021322757,28945363.716477394,29702427.904734105,42982646.035129875,25546413.763394624,27687279.235125721,29870962.01629135,113513795.18949145,115785698.75501619,118103040.3918514,125227576.87561285,127733756.07486007,129149556.56665456,132025003.44403923,130403770.11323284,133013473.17723243,135675370.30251199,138390505.37029713,141159943.13943809,143984769.66396177,146866092.71897593,149805042.23509037,57812087.597123168,10080916.258503854,11463355.696003942,11694391.84992402,59788069.915710449,0,0,0,0,0,0,0,0,0,{"$f":"BV568 - BV581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net Shareholder Returns",null,"US$",{"$f":"INDEX(J585:CV585,MATCH(1,$J$561:$CV$561,0))","v":2358770165.2941799},null,{"$f":"(I585) + (J584 * (J584 <> 0))","v":0},{"$f":"(J585) + (K584 * (K584 <> 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15579909.26617226,42358857.287495017,71304221.003972411,101006648.90870652,143989294.94383639,169535708.70723101,197222987.94235674,227093949.95864809,340607745.14813954,456393443.90315574,574496484.29500711,699724061.17061996,827457817.24548006,956607373.81213462,1088632377.2561738,1219036147.3694067,1352049620.5466392,1487724990.8491511,1626115496.2194483,1767275439.3588865,1911260209.0228481,2058126301.7418242,2207931343.9769144,2265743431.5740376,2275824347.8325415,2287287703.5285454,2298982095.3784695,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,{"$f":"(BV585) + (BW584 * (BW584 <> 0))","v":2358770165.2941799},2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799,2358770165.2941799]
[]
[{"$nulls":4},"Shareholder Loan Opening Balance",null,"US$",{"$f":"SUM(J587:CV587)","v":0},null,{"$f":"I590","v":0},{"$f":"J590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Equity Contributions",null,"US$",{"$f":"SUM(J588:CV588)","v":0},null,{"$f":"J584 * (J584 < 0)","v":0},{"$f":"K584 * (K584 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW584 * (BW584 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments",null,"US$",{"$f":"SUM(J589:CV589)","v":0},null,{"$f":"IF(J584 > 0,MIN(J584, -1 * J587), 0)","v":0},{"$f":"IF(K584 > 0,MIN(K584, -1 * K587), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW584 > 0,MIN(BW584, -1 * BW587), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Shareholder Loan Closing Balance",null,"US$",{"$f":"SUM(J590:CV590)","v":0},0,{"$f":"SUM(J587:J589)","v":0},{"$f":"SUM(K587:K589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW587:BW589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gross Dividend to Government",null,"US$",{"$f":"SUM(J592:CV592)","v":2358770165.2941799},null,{"$f":"(J584 - J589) * (J584 > 0)","v":0},{"$f":"(K584 - K589) * (K584 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15579909.26617226,26778948.021322757,28945363.716477394,29702427.904734105,42982646.035129875,25546413.763394624,27687279.235125721,29870962.01629135,113513795.18949145,115785698.75501619,118103040.3918514,125227576.87561285,127733756.07486007,129149556.56665456,132025003.44403923,130403770.11323284,133013473.17723243,135675370.30251199,138390505.37029713,141159943.13943809,143984769.66396177,146866092.71897593,149805042.23509037,57812087.597123168,10080916.258503854,11463355.696003942,11694391.84992402,59788069.915710449,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW584 - BW589) * (BW584 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Dividend Withholding Tax",{"$f":"Inputs!C308 - Inputs!C310","v":0.1},"US$",{"$f":"SUM(J593:CV593)","v":0},null,{"$f":"J592 * $F593 * $F$558","v":0},{"$f":"K592 * $F593 * $F$558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW592 * $F593 * $F$558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend to Government",null,"US$",{"$f":"SUM(J594:CV594)","v":2358770165.2941799},null,{"$f":"J592 - J593","v":0},{"$f":"K592 - K593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15579909.26617226,26778948.021322757,28945363.716477394,29702427.904734105,42982646.035129875,25546413.763394624,27687279.235125721,29870962.01629135,113513795.18949145,115785698.75501619,118103040.3918514,125227576.87561285,127733756.07486007,129149556.56665456,132025003.44403923,130403770.11323284,133013473.17723243,135675370.30251199,138390505.37029713,141159943.13943809,143984769.66396177,146866092.71897593,149805042.23509037,57812087.597123168,10080916.258503854,11463355.696003942,11694391.84992402,59788069.915710449,0,0,0,0,0,0,0,0,0,0,{"$f":"BW592 - BW593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Dividend Witholding Tax (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!D331","v":0.9}]
[{"$nulls":4},"Year that TPDC Takes Equity",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"Contractor Covers Unpaid Carry Loan  (1 = Yes, 0 = No)",{"$f":"IF(Inputs!D334 = \"TPDC\", 0, 1)","v":1}]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F321","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F602)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV$4 = $F602)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Contractor Profit plus Cost Gas",null,"US$",{"$f":"SUM(J605:CV605)","v":51879076948.457909},null,{"$f":"J274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,696940031.5281893,1440216228.4977403,1470651389.8024232,1501695254.3332,1533359996.1545925,1561221795.2294333,1594077067.8687501,1591476147.0933819,1614049066.2001507,1646330047.5241535,1679256648.4746368,1612305765.6579797,{"$f":"AP274","v":1451609070.8565927},1480633156.4293392,1510237723.7135401,1540434382.3434253,1571234974.1459079,1602651577.7844403,1907320347.474072,1945458658.5791676,1990032492.6437864,2028378493.6842341,1769414710.1506805,1804794908.5093083,1840882710.8351088,1877692269.2074254,1915238018.7471888,1953534683.2777469,1992597281.0989163,2032441130.8765085,834478673.88367963,214329295.49295476,214061285.68382668,218335687.95750326,241705976.71790728,0,0,0,0,0,0,0,0,0,{"$f":"BV274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",{"$f":"SUM(J606:CV606)","v":7574831701.9885702},null,{"$f":"J102 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,145270026.9768005,607525441.19472039,803810571.62892604,1051353965.0995429,611846383.70178318,0,0,0,0,0,0,431201181.62728894,439825205.25983483,448621709.36503148,457594143.55233216,0,{"$f":"AP102 * $F$598","v":0},0,0,0,0,0,536144470.98478752,546867360.4044832,557804707.61257291,568960801.76482439,0,0,0,0,0,0,0,0,0,0,0,0,368005732.81564254,0,0,0,0,0,0,0,0,0,{"$f":"BV102 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan by TPDC",null,"US$",{"$f":"SUM(J607:CV607)","v":0},null,{"$f":"J580","v":0},{"$f":"K580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J608:CV608)","v":538092629.24139404},null,{"$f":"J336 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP336 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,538092629.24139404,0,0,0,0,0,0,0,0,0,{"$f":"BV336 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J609:CV609)","v":59992001279.687874},null,{"$f":"SUM(J605:J608)","v":0},{"$f":"SUM(K605:K608)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,145270026.9768005,607525441.19472039,803810571.62892604,1051353965.0995429,1308786415.2299724,1440216228.4977403,1470651389.8024232,1501695254.3332,1533359996.1545925,1561221795.2294333,1594077067.8687501,2022677328.7206707,2053874271.4599855,2094951756.889185,2136850792.026969,1612305765.6579797,1451609070.8565927,1480633156.4293392,1510237723.7135401,1540434382.3434253,1571234974.1459079,1602651577.7844403,2443464818.4588594,2492326018.9836507,2547837200.2563591,2597339295.4490585,1769414710.1506805,1804794908.5093083,1840882710.8351088,1877692269.2074254,1915238018.7471888,1953534683.2777469,1992597281.0989163,2032441130.8765085,834478673.88367963,214329295.49295476,214061285.68382668,218335687.95750326,1147804338.7749438,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW605:BW608)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Carry Loan to TPDC",null,"US$",{"$f":"SUM(J612:CV612)","v":182930843.88788119},null,{"$f":"J246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,126360,7043980.3322285935,29056142.914034322,38403053.887091711,50190834.528549686,54044568.847507089,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4065903.378469795,0,0,0,0,0,0,0,0,0,{"$f":"BV246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Exploration Capital Expenditure",null,"US$",1279739135.8784974,null,{"$f":"J93","v":307630612.45318329},313783224.70224696,192035333.51777515,195876040.18813065,133195707.32792884,67929810.737243712,69288406.951988593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Development Capital Expenditure",null,"US$",10821188145.69796,null,{"$f":"J94 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,207528609.96685785,867893487.42102909,1148300816.6127515,1501934235.8564899,874066262.43111885,0,0,0,0,0,0,616001688.0389843,628321721.79976404,640888156.23575926,653705919.36047459,0,{"$f":"AP94 * $F$598","v":0},0,0,0,0,0,765920672.83541071,781239086.29211903,796863868.01796138,812801145.37832057,0,0,0,0,0,0,0,0,0,0,0,0,525722475.45091802,0,0,0,0,0,0,0,0,0,{"$f":"BV94 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement Capital Expenditure",null,"US$",2289076054.9455485,null,{"$f":"J95 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36738494.270245835,48413101.562790826,49381363.594046652,50368990.865927584,51376370.683246143,52403898.096911065,53451976.058849283,54521015.580026276,55611435.891626805,56723664.609459333,70932256.288858026,72350901.414635196,{"$f":"AP95 * $F$598","v":60195606.672875136},61399518.80633264,62627509.182459287,63880059.366108477,65157660.553430647,66460813.764499269,67790030.039789259,69145830.64058505,86466024.613755986,84131339.379139498,73378108.642433986,74845670.815282658,76342584.231588304,77869435.916220084,79426824.634544507,81015361.127235398,82635668.349780113,84288381.7167757,81117286.308064565,67877631.122503042,54075942.81499584,55157461.671295762,61517835.659230851,0,0,0,0,0,0,0,0,0,{"$f":"BV95 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",12274520861.117552,null,{"$f":"J96 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148160131.84077328,302246668.95517743,308291602.33428103,314457434.38096666,320746583.06858599,327161514.72995776,333704745.02455693,340378839.92504811,347186416.72354907,354130145.05802,361212747.95918047,368437002.91836405,{"$f":"AP96 * $F$598","v":375805742.9767313},383321857.83626598,390988294.99299133,398808060.89285111,406784222.11070812,414919906.55292231,423218304.68398082,431682670.77766049,440316324.1932137,449122650.67707795,458105103.69061953,467267205.76443195,476612549.87972057,486144800.87731504,495867696.8948614,505785050.83275872,515900751.84941381,526218766.88640219,203814800.40745711,47972118.023283526,48931560.383749209,49910191.591424197,50908395.423252679,0,0,0,0,0,0,0,0,0,{"$f":"BV96 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1327848956.8869641,null,{"$f":"J97 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39926138.246813014,40724661.011749275,41539154.231984265,42369937.316623949,43217336.062956423,44081682.784215555,44963316.439899869,{"$f":"AP97 * $F$598","v":45862582.768697843},46779834.424071796,47715431.112553231,48669739.734804288,49643134.529500373,50635997.220090382,51648717.164492182,52681691.507782035,53735325.337937683,54810031.844696432,55906232.48159036,57024357.131222159,58164844.273846596,59328141.159323536,60514703.98251003,61724998.062160246,62959498.023403443,64218687.98387149,24873151.429597467,5854421.5317348279,5971509.9623695239,6090940.1616169158,6212758.9648492541,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,"US$",10991089359.415493,null,{"$f":"J108 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,732739290.62769973,{"$f":"AP108 * $F$598","v":732739290.62769973},732739290.62769973,732739290.62769973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,"US$",47739600,null,{"$f":"IF(J4 < $F$599, J135, J135 * $F$598)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,{"$f":"IF(AP4 < $F$599, AP135, AP135 * $F$598)","v":1137240},1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,1137240,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV4 < $F$599, BV135, BV135 * $F$598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",194367037.83579651,null,{"$f":"J147 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2346115.6876986446,4786076.0029052347,4881797.5229633395,4979433.4734226065,5079022.1428910587,5180602.5857488802,5284214.6374638584,5389898.9302131357,5497696.9088173984,5607650.8469937462,5719803.8639336219,5834199.9412122937,{"$f":"AP147 * $F$598","v":5950883.940036539},6069901.6188372718,6191299.6512140175,6315125.6442382969,6441428.1571230618,6570256.7202655245,6701661.8546708357,6835695.0917642526,6972408.9935995387,7111857.1734715281,7254094.3169409595,7399176.2032797793,7547159.7273453753,7698102.9218922816,7852064.9803301292,8009106.2799367327,8169288.4055354688,8332674.1736461762,3227407.3644520827,759638.48889869463,774831.25867666851,790327.88385020208,806134.4415272061,0,0,0,0,0,0,0,0,0,{"$f":"BV147 * $F$598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",6229929638.3730135,null,{"$f":"J488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2149214.3804837824,210434032.04990017,186847223.64709911,162245156.43758118,147250160.65536782,{"$f":"AP488","v":142275389.58128163},195360915.93792209,249801667.94855586,306424049.09491479,313373063.52970052,319644919.48697877,361874122.38677657,323160759.15107173,284418719.03025752,243009885.53900161,161839445.54808798,214857814.39633641,268936550.6215499,325053098.21288925,382048136.41244203,389693493.82737505,397491758.39060694,405445988.24510318,155918811.07646787,23765703.517249782,24974148.604982223,27571094.278165486,4064316.3848629473,0,0,0,0,0,0,0,0,0,{"$f":"BV488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,null,{"$f":"J380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,"US$",45638429634.038689,null,{"$f":"SUM(J612:J622)","v":307780612.45318329},313933224.70224696,192185333.51777515,196026040.18813065,133345707.32792884,68079810.737243712,69438406.951988593,150000,150000,150000,150000,150000,150000,150000,150000,1263600,215709830.29908645,898086870.33506346,1187841110.4998431,1553262310.3850396,1849232103.7050436,1089322377.1485732,1096431294.0789907,1103682389.3480165,1111078506.522423,1158548684.2871306,1167042127.3603189,1793856341.7144399,2023297771.3179808,2021290707.0879872,2031774097.3219428,1372712111.9971788,{"$f":"SUM(AP612:AP622)","v":1363966736.5673223},1426808559.2511296,1491200733.5154736,825234274.73291695,842536748.88046277,859369133.74475622,1678290748.9651203,1665882973.4609826,1669909910.1867259,1652124149.9917078,757620224.67967272,822531464.31055295,888740928.73405075,957230819.08764029,1026846666.9046881,1047365250.1294662,1068294205.0187397,1089641739.0057988,470088696.58603913,147366752.68366987,135865233.02477345,140657255.58635256,654435059.70311069,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV612:BV622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Shareholder Returns and Dividends"]
[{"$nulls":4},"Net Shareholder Returns",null,"US$",{"$f":"SUM(J626:CV626)","v":14353571645.649147},null,{"$f":"J609 - J623","v":-307780612.45318329},-313933224.70224696,-192185333.51777515,-196026040.18813065,-133345707.32792884,-68079810.737243712,-69438406.951988593,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-1263600,-70439803.32228595,-290561429.14034307,-384030538.87091708,-501908345.28549671,-540445688.47507119,350893851.34916711,374220095.72343254,398012864.98518348,422281489.63216949,402673110.9423027,427034940.5084312,228820987.00623083,30576500.142004728,73661049.801197767,105076694.70502615,239593653.66080093,{"$f":"AP609 - AP623","v":87642334.289270401},53824597.178209543,19036990.198066473,715200107.61050832,728698225.26544511,743282444.03968406,765174069.49373913,826443045.52266812,877927290.06963325,945215145.45735073,1011794485.4710078,982263444.19875538,952141782.10105801,920461450.11978507,888391351.84250069,906169433.14828074,924303076.08017659,942799391.87070966,364389977.2976405,66962542.809284896,78196052.659053236,77678432.371150702,493369279.07183313,0,0,0,0,0,0,0,0,0,{"$f":"BV609 - BV623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net Shareholder Returns",null,"US$",{"$f":"INDEX(J627:CV627,MATCH(1,$J$602:$CV$602,0))","v":14353571645.649147},null,{"$f":"(I627) + (J626 * (J626 <> 0))","v":-307780612.45318329},{"$f":"(J627) + (K626 * (K626 <> 0))","v":-621713837.15543032},-813899170.67320549,-1009925210.8613361,-1143270918.189265,-1211350728.9265087,-1280789135.8784974,-1280939135.8784974,-1281089135.8784974,-1281239135.8784974,-1281389135.8784974,-1281539135.8784974,-1281689135.8784974,-1281839135.8784974,-1281989135.8784974,-1283252735.8784974,-1353692539.2007833,-1644253968.3411264,-2028284507.2120435,-2530192852.4975405,-3070638540.9726114,-2719744689.6234446,-2345524593.900012,-1947511728.9148285,-1525230239.2826591,-1122557128.3403563,-695522187.83192515,-466701200.82569432,-436124700.68368959,-362463650.88249183,-257386956.17746568,-17793302.516664743,69849031.772605658,123673628.9508152,142710619.14888167,857910726.75939,1586608952.0248351,2329891396.0645189,3095065465.5582581,3921508511.0809259,4799435801.1505594,5744650946.6079102,6756445432.0789185,7738708876.2776737,8690850658.3787308,9611312108.4985161,10499703460.341017,11405872893.489298,12330175969.569475,13272975361.440186,13637365338.737825,13704327881.54711,13782523934.206163,13860202366.577314,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,{"$f":"(BV627) + (BW626 * (BW626 <> 0))","v":14353571645.649147},14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147,14353571645.649147]
[]
[{"$nulls":4},"Shareholder Loan Opening Balance",null,"US$",{"$f":"SUM(J629:CV629)","v":-40447318224.247238},null,{"$f":"I632","v":0},{"$f":"J632","v":-307780612.45318329},-621713837.15543032,-813899170.67320549,-1009925210.8613361,-1143270918.189265,-1211350728.9265087,-1280789135.8784974,-1280939135.8784974,-1281089135.8784974,-1281239135.8784974,-1281389135.8784974,-1281539135.8784974,-1281689135.8784974,-1281839135.8784974,-1281989135.8784974,-1283252735.8784974,-1353692539.2007833,-1644253968.3411264,-2028284507.2120435,-2530192852.4975405,-3070638540.9726114,-2719744689.6234446,-2345524593.900012,-1947511728.9148285,-1525230239.2826591,-1122557128.3403563,-695522187.83192515,-466701200.82569432,-436124700.68368959,-362463650.88249183,-257386956.17746568,-17793302.516664743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Equity Contributions",null,"US$",{"$f":"SUM(J630:CV630)","v":-3070638540.9726114},null,{"$f":"J626 * (J626 < 0)","v":-307780612.45318329},-313933224.70224696,-192185333.51777515,-196026040.18813065,-133345707.32792884,-68079810.737243712,-69438406.951988593,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-150000,-1263600,-70439803.32228595,-290561429.14034307,-384030538.87091708,-501908345.28549671,-540445688.47507119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV626 * (BV626 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments",null,"US$",{"$f":"SUM(J631:CV631)","v":3070638540.9726124},null,{"$f":"IF(J626 > 0,MIN(J626, -1 * J629), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350893851.34916711,374220095.72343254,398012864.98518348,422281489.63216949,402673110.9423027,427034940.5084312,228820987.00623083,30576500.142004728,73661049.801197767,105076694.70502615,239593653.66080093,17793302.516664743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV626 > 0,MIN(BV626, -1 * BV629), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Shareholder Loan Closing Balance",null,"US$",{"$f":"SUM(J632:CV632)","v":-40447318224.247238},0,{"$f":"SUM(J629:J631)","v":-307780612.45318329},-621713837.15543032,-813899170.67320549,-1009925210.8613361,-1143270918.189265,-1211350728.9265087,-1280789135.8784974,-1280939135.8784974,-1281089135.8784974,-1281239135.8784974,-1281389135.8784974,-1281539135.8784974,-1281689135.8784974,-1281839135.8784974,-1281989135.8784974,-1283252735.8784974,-1353692539.2007833,-1644253968.3411264,-2028284507.2120435,-2530192852.4975405,-3070638540.9726114,-2719744689.6234446,-2345524593.900012,-1947511728.9148285,-1525230239.2826591,-1122557128.3403563,-695522187.83192515,-466701200.82569432,-436124700.68368959,-362463650.88249183,-257386956.17746568,-17793302.516664743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM629:BM631)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gross Dividend to Contractor",null,"US$",{"$f":"SUM(J634:CV634)","v":14353571645.649147},null,{"$f":"(J626 - J631) * (J626 > 0)","v":0},{"$f":"(K626 - K631) * (K626 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69849031.772605658,53824597.178209543,19036990.198066473,715200107.61050832,728698225.26544511,743282444.03968406,765174069.49373913,826443045.52266812,877927290.06963325,945215145.45735073,1011794485.4710078,982263444.19875538,952141782.10105801,920461450.11978507,888391351.84250069,906169433.14828074,924303076.08017659,942799391.87070966,364389977.2976405,66962542.809284896,78196052.659053236,77678432.371150702,493369279.07183313,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW626 - BW631) * (BW626 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Dividend Witholding Tax",{"$f":"Inputs!C308 - Inputs!C310","v":0.1},"US$",{"$f":"SUM(J635:CV635)","v":1435357164.5649149},null,{"$f":"J634 * $F$635","v":0},{"$f":"K634 * $F$635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6984903.1772605665,5382459.7178209545,1903699.0198066474,71520010.761050835,72869822.526544511,74328244.403968409,76517406.949373916,82644304.552266821,87792729.006963328,94521514.545735076,101179448.54710078,98226344.419875547,95214178.210105807,92046145.011978507,88839135.184250072,90616943.314828083,92430307.608017668,94279939.187070966,36438997.729764052,6696254.2809284898,7819605.2659053244,7767843.2371150702,49336927.907183319,0,0,0,0,0,0,0,0,0,0,{"$f":"BW634 * $F$635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Net Dividend to Contractor",null,"US$",{"$f":"SUM(J636:CV636)","v":12918214481.084234},null,{"$f":"J634 - J635","v":0},{"$f":"K634 - K635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,62864128.595345095,48442137.460388586,17133291.178259827,643680096.8494575,655828402.73890066,668954199.6357156,688656662.54436517,743798740.97040129,790134561.06266987,850693630.91161561,910615036.92390704,884037099.77887988,856927603.89095223,828415305.10780656,799552216.65825057,815552489.8334527,831872768.47215891,848519452.68363869,327950979.56787646,60266288.528356403,70376447.393147916,69910589.134035632,444032351.16464984,0,0,0,0,0,0,0,0,0,0,{"$f":"BW634 - BW635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Dividend Withholding Tax",null,"US$",{"$f":"SUM(J638:CV638)","v":1435357164.5649149},null,{"$f":"J593 + J635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP593 + AP635","v":6984903.1772605665},5382459.7178209545,1903699.0198066474,71520010.761050835,72869822.526544511,74328244.403968409,76517406.949373916,82644304.552266821,87792729.006963328,94521514.545735076,101179448.54710078,98226344.419875547,95214178.210105807,92046145.011978507,88839135.184250072,90616943.314828083,92430307.608017668,94279939.187070966,36438997.729764052,6696254.2809284898,7819605.2659053244,7767843.2371150702,49336927.907183319,0,0,0,0,0,0,0,0,0,{"$f":"BV593 + BV635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Interest Withholding Tax (Nominal)"]
[]
[{"$nulls":4},"Interest Payments",null,"US$",{"$f":"SUM(J642:CV642)","v":3795841841.5854731},null,{"$f":"J106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,425873871.24513507,406226857.90151483,385585705.68270755,363900111.16162848,341117225.55778295,317181525.94238275,292034679.92644328,265615403.50209737,237859311.69067943,208698761.63360381,178062687.74364021,145876428.51484442,{"$f":"AP106","v":112061544.56907156},76535627.495642573,39212099.018298097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",{"$f":"Inputs!C309 - Inputs!C310","v":0.1},"US$",{"$f":"SUM(J643:CV643)","v":379584184.15854716},null,{"$f":"J642 * $F$643","v":0},{"$f":"K642 * $F$643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42587387.124513507,40622685.790151484,38558570.568270758,36390011.116162851,34111722.555778295,31718152.594238278,29203467.992644329,26561540.350209739,23785931.169067945,20869876.163360383,17806268.774364021,14587642.851484442,11206154.456907157,7653562.7495642575,3921209.9018298099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW642 * $F$643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Contractor Return (Real)"]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Contractor Profit plus Cost Gas",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J648:CV648)","v":31417356755.501297},null,{"$f":"J605 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,571733569.97908688,1158312680.8830674,1159598584.5188885,1160859274.3579288,1162095244.7883604,1160010790.6345875,1161198766.8268516,1136572683.3100317,1130091585.3545444,1130091585.3545444,1130091585.3545444,1063760353.4241738,{"$f":"AP605 / AP$87","v":938957412.11659861},938952278.08897281,938947244.72855508,938942310.06147909,938937472.15258098,938932729.10464156,1095516271.8073835,1095511712.9377761,1098639007.3127639,1097851684.5058711,938910372.94023275,938906161.24939823,938902032.14073694,938897983.99499071,938894015.22465134,938890124.27333796,938886309.61518776,938882569.75425589,377927393.07840449,95164395.708003268,93181761.388344482,93178849.357362255,101129959.17316972,0,0,0,0,0,0,0,0,0,{"$f":"BV605 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J649:CV649)","v":5343136570.5128021},null,{"$f":"J606 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128995626.64481489,528887456.59897232,686044583.14610744,879725966.5931412,501927140.6545195,0,0,0,0,0,0,307947740.80885255,307947740.80885267,307947740.80885261,307947740.80885261,0,{"$f":"AP606 / AP$87","v":0},0,0,0,0,0,307947740.80885267,307947740.80885261,307947740.80885261,307947740.80885261,0,0,0,0,0,0,0,0,0,0,0,0,153973870.40442628,0,0,0,0,0,0,0,0,0,{"$f":"BV606 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan by TPDC",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J650:CV650)","v":0},null,{"$f":"J607 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP607 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV607 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J651:CV651)","v":225138353.48836085},null,{"$f":"J608 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP608 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,225138353.48836085,0,0,0,0,0,0,0,0,0,{"$f":"BV608 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J652:CV652)","v":36985631679.502464},null,{"$f":"SUM(J648:J651)","v":0},{"$f":"SUM(K648:K651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,128995626.64481489,528887456.59897232,686044583.14610744,879725966.5931412,1073660710.6336064,1158312680.8830674,1159598584.5188885,1160859274.3579288,1162095244.7883604,1160010790.6345875,1161198766.8268516,1444520424.1188841,1438039326.1633971,1438039326.1633971,1438039326.1633971,1063760353.4241738,938957412.11659861,938952278.08897281,938947244.72855508,938942310.06147909,938937472.15258098,938932729.10464156,1403464012.6162362,1403459453.7466288,1406586748.1216166,1405799425.3147237,938910372.94023275,938906161.24939823,938902032.14073694,938897983.99499071,938894015.22465134,938890124.27333796,938886309.61518776,938882569.75425589,377927393.07840449,95164395.708003268,93181761.388344482,93178849.357362255,480242183.06595683,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW648:BW651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Carry Loan to TPDC",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J655:CV655)","v":152475051.01714361},null,{"$f":"J612 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,114448.14513010813,6254852.9517013738,25295120.965073112,32776636.716927744,41997445.090307176,44335370.171538197,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP612 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1701176.9764658853,0,0,0,0,0,0,0,0,0,{"$f":"BV612 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},10465047856.32761,null,{"$f":"SUM(J613:J615) / J$87","v":375000000},375000000,225000000,225000000,150000000,75000000,75000000,0,0,0,0,0,0,0,0,0,184279466.63544983,755553509.42710328,980063690.20872498,1256751380.8473446,747177133.67816854,38936868.194822215,38936868.194822222,38936868.194822215,38936868.194822222,38936868.194822215,38936868.194822215,478862212.20746881,478862212.20746887,478862212.20746881,487660719.08772182,47735375.075075157,{"$f":"SUM(AP613:AP615) / AP$87","v":38936868.194822222},38936868.194822215,38936868.194822215,38936868.194822215,38936868.194822215,38936868.194822222,478862212.20746887,478862212.20746887,487660719.08772177,485461092.36765856,38936868.194822222,38936868.194822215,38936868.194822215,38936868.194822215,38936868.194822222,38936868.194822215,38936868.194822222,38936868.194822215,36737241.47475899,30138361.314569291,23539481.154379588,23539481.154379588,245701779.88076615,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV613:BV615) / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},7348538034.1800041,null,{"$f":"J616 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121542912.26485716,243085824.52971426,243085824.52971432,243085824.52971429,243085824.52971429,243085824.52971429,243085824.52971432,243085824.52971432,243085824.52971432,243085824.52971429,243085824.52971432,243085824.52971429,{"$f":"AP616 / AP$87","v":243085824.52971426},243085824.52971429,243085824.52971429,243085824.52971426,243085824.52971426,243085824.52971429,243085824.52971429,243085824.52971432,243085824.52971429,243085824.52971429,243085824.52971429,243085824.52971429,243085824.52971429,243085824.52971429,243085824.52971429,243085824.52971432,243085824.52971426,243085824.52971432,92305769.577429175,21300110.244000003,21300110.244000006,21300110.244000003,21300110.244000006,0,0,0,0,0,0,0,0,0,{"$f":"BV616 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},763305224.35897231,null,{"$f":"J617 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29665708.828940034,29665708.828940038,29665708.828940038,29665708.828940034,29665708.828940034,29665708.828940034,29665708.828940034,{"$f":"AP617 / AP$87","v":29665708.828940019},29665708.828940012,29665708.828940012,29665708.828940008,29665708.828940008,29665708.828940008,29665708.82894,29665708.828940004,29665708.828940008,29665708.828940004,29665708.828940004,29665708.828939997,29665708.828939997,29665708.828939997,29665708.828940004,29665708.828940008,29665708.828940004,29665708.828939993,11264811.877915634,2599422.9393889895,2599422.939388989,2599422.9393889895,2599422.9393889895,0,0,0,0,0,0,0,0,0,{"$f":"BV617 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},7878184895.2108402,null,{"$f":"J618 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,601101431.31816041,589315128.7432946,577759930.14048493,566431304.05929887,555324807.90127337,544436086.177719,533760868.80168521,523294969.41341686,513034283.738644,502974787.97906274,493112537.23437518,483443663.95526975,{"$f":"AP618 / AP$87","v":473964376.42673504},464670957.28111279,455559762.04030663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV618 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},31137062.436474577,null,{"$f":"J619 / J$87","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,1030033.3061709731,1009836.5746774246,990035.85752688686,970623.38973224198,951591.55856102158,932932.90055002109,914640.09857845202,896705.97899848246,879123.50882204156,861885.79296278569,844986.07153214281,828417.7171883753,812174.2325376228,796249.24758590467,780636.51724108309,765329.91886380687,750323.44986647728,{"$f":"AP619 / AP$87","v":735611.22535929142},721187.47584244248,707046.54494357109,693182.88719957951,679591.06588194077,666265.75086464779,653201.71653396834,640393.83973918459,627837.0977835143,615526.5664544258,603457.41809257423,591624.91969860217,580024.43107706099,568651.40301672637,557501.37550659443,546569.9759868572,535852.91763417376,525345.99768056243,515045.09576525731,504946.17231887975,495045.26697929384,485338.49703852332,475822.05592012097,0,0,0,0,0,0,0,0,0,{"$f":"BV619 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},116364099.77124028,null,{"$f":"J620 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1924632.0157140128,3849264.0314280256,3849264.0314280256,3849264.0314280256,3849264.0314280251,3849264.0314280251,3849264.0314280256,3849264.0314280256,3849264.0314280256,3849264.0314280256,3849264.0314280256,3849264.0314280251,{"$f":"AP620 / AP$87","v":3849264.0314280246},3849264.0314280256,3849264.0314280256,3849264.0314280251,3849264.0314280246,3849264.0314280256,3849264.0314280256,3849264.0314280256,3849264.0314280256,3849264.0314280251,3849264.0314280251,3849264.0314280256,3849264.0314280256,3849264.0314280246,3849264.0314280251,3849264.0314280256,3849264.0314280256,3849264.0314280251,1461661.8612585906,337287.24571374001,337287.24571374001,337287.24571374006,337287.24571374006,0,0,0,0,0,0,0,0,0,{"$f":"BV620 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3446402399.0769205,null,{"$f":"J621 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1534888.4492527861,147337360.35155392,128257681.68903415,109186339.21812429,97152095.016292602,{"$f":"AP621 / AP$87","v":92029275.850618288},123889280.92886078,155307064.68658122,186774917.39562339,187265251.18958029,187267825.86970365,207851287.25006664,181975800.53971428,157019295.05756187,131528121.11806187,85877399.630669817,111775207.68602027,137165215.58342275,162535524.91443604,187288841.01831403,187290953.15277591,187293023.87283668,187295053.99054319,70614135.083609849,10552215.032447519,10871349.990972867,11766481.533073289,1700512.9771686902,0,0,0,0,0,0,0,0,0,{"$f":"BV621 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J622 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP622 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV622 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},750336584.47890651,null,{"$f":"J635 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4518108.0380927976,3413318.6818252257,1183570.5871819078,43593654.419375166,43545496.431221411,43546097.189916871,43949651.405208431,46538024.976962402,48467809.948846683,51159388.787246644,53689185.030656591,51100166.305877484,48561912.654133268,46025614.209263332,43551000.724592619,43551493.55596707,43551976.723981246,43552450.418112762,16502872.810766699,2973205.2759564854,3403906.4546910003,3315072.7743768124,20642607.074653335,0,0,0,0,0,0,0,0,0,{"$f":"BV635 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},30951791206.858112,null,{"$f":"SUM(J655:J664)","v":375182849.16299921},375179263.88529336,225175748.90715033,225172302.8501474,150168924.36288959,75165612.120480001,75162364.824000001,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,1144481.4513010813,191544156.16182864,781838666.24970329,1013810950.315385,1299700417.496213,1517014412.3489885,876101725.59783757,864528592.87544799,853182384.32408547,842058650.45020068,860818737.83415556,850126952.10377812,1281105041.6927583,1416630902.9353352,1387476115.7828891,1367325722.8491676,905682254.88658631,{"$f":"SUM(AP655:AP664)","v":886785037.12570989},908232409.95254576,928295109.44391787,546599420.2871027,547028004.27158821,547017854.3953898,1007917149.9693602,984617228.95396721,970376458.5819962,945364926.22950387,455707707.66432357,479004664.49650085,501844818.2535376,524667456.1116206,546935008.70331776,546926682.26963449,546918519.09935665,546910515.9912411,229401537.78150418,68405548.224394917,62546603.296125486,63343194.387970947,294458719.39407688,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV655:BV664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Post-Tax Return"]
[{"$nulls":4},"Contractor Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J668:CV668)","v":6033840472.6443615},null,{"$f":"J652 - J665","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-1144481.4513010813,-62548529.517013744,-252951209.65073097,-327766367.16927755,-419974450.90307176,-443353701.7153821,282210955.2852298,295069991.64344049,307676890.03384328,320036594.33815968,299192052.80043197,311071814.72307348,163415382.42612576,21408423.228061914,50563210.380507946,70713603.314229488,158078098.53758752,{"$f":"AP652 - AP665","v":52172374.990888715},30719868.136427045,10652135.284637213,392342889.77437639,391909467.88099277,391914874.70925176,395546862.64687598,418842224.79266155,436210289.5396204,460434499.08521986,483202665.27590919,459901496.75289738,437057213.88719934,414230527.8833701,391959006.52133358,391963442.00370347,391967790.51583111,391972053.76301479,148525855.2969003,26758847.48360835,30635158.092218995,29835654.969391309,185783463.67187995,0,0,0,0,0,0,0,0,0,{"$f":"BV652 - BV665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J669:CV669)","v":7536236939.2621231},null,{"$f":"J668 * Discounting!J$12","v":0},{"$f":"K668 * Discounting!K$12","v":0},{"$f":"L668 * Discounting!L$12","v":0},{"$f":"M668 * Discounting!M$12","v":0},{"$f":"N668 * Discounting!N$12","v":0},{"$f":"O668 * Discounting!O$12","v":0},{"$f":"P668 * Discounting!P$12","v":0},{"$f":"Q668 * Discounting!Q$12","v":0},{"$f":"R668 * Discounting!R$12","v":0},{"$f":"S668 * Discounting!S$12","v":0},{"$f":"T668 * Discounting!T$12","v":0},{"$f":"U668 * Discounting!U$12","v":0},{"$f":"V668 * Discounting!V$12","v":0},{"$f":"W668 * Discounting!W$12","v":0},{"$f":"X668 * Discounting!X$12","v":0},{"$f":"Y668 * Discounting!Y$12","v":-1144481.4513010813},{"$f":"Z668 * Discounting!Z$12","v":-62548529.517013744},{"$f":"AA668 * Discounting!AA$12","v":-252951209.65073097},{"$f":"AB668 * Discounting!AB$12","v":-327766367.16927755},{"$f":"AC668 * Discounting!AC$12","v":-419974450.90307176},{"$f":"AD668 * Discounting!AD$12","v":-443353701.7153821},{"$f":"AE668 * Discounting!AE$12","v":282210955.2852298},{"$f":"AF668 * Discounting!AF$12","v":295069991.64344049},{"$f":"AG668 * Discounting!AG$12","v":307676890.03384328},{"$f":"AH668 * Discounting!AH$12","v":320036594.33815968},{"$f":"AI668 * Discounting!AI$12","v":299192052.80043197},{"$f":"AJ668 * Discounting!AJ$12","v":311071814.72307348},{"$f":"AK668 * Discounting!AK$12","v":163415382.42612576},{"$f":"AL668 * Discounting!AL$12","v":21408423.228061914},{"$f":"AM668 * Discounting!AM$12","v":50563210.380507946},{"$f":"AN668 * Discounting!AN$12","v":70713603.314229488},{"$f":"AO668 * Discounting!AO$12","v":158078098.53758752},{"$f":"AP668 * Discounting!AP$12","v":52172374.990888715},{"$f":"AQ668 * Discounting!AQ$12","v":30719868.136427045},{"$f":"AR668 * Discounting!AR$12","v":10652135.284637213},{"$f":"AS668 * Discounting!AS$12","v":392342889.77437639},{"$f":"AT668 * Discounting!AT$12","v":391909467.88099277},{"$f":"AU668 * Discounting!AU$12","v":391914874.70925176},{"$f":"AV668 * Discounting!AV$12","v":395546862.64687598},{"$f":"AW668 * Discounting!AW$12","v":418842224.79266155},{"$f":"AX668 * Discounting!AX$12","v":436210289.5396204},{"$f":"AY668 * Discounting!AY$12","v":460434499.08521986},{"$f":"AZ668 * Discounting!AZ$12","v":483202665.27590919},{"$f":"BA668 * Discounting!BA$12","v":459901496.75289738},{"$f":"BB668 * Discounting!BB$12","v":437057213.88719934},{"$f":"BC668 * Discounting!BC$12","v":414230527.8833701},{"$f":"BD668 * Discounting!BD$12","v":391959006.52133358},{"$f":"BE668 * Discounting!BE$12","v":391963442.00370347},{"$f":"BF668 * Discounting!BF$12","v":391967790.51583111},{"$f":"BG668 * Discounting!BG$12","v":391972053.76301479},{"$f":"BH668 * Discounting!BH$12","v":148525855.2969003},{"$f":"BI668 * Discounting!BI$12","v":26758847.48360835},{"$f":"BJ668 * Discounting!BJ$12","v":30635158.092218995},{"$f":"BK668 * Discounting!BK$12","v":29835654.969391309},{"$f":"BL668 * Discounting!BL$12","v":185783463.67187995},{"$f":"BM668 * Discounting!BM$12","v":0},{"$f":"BN668 * Discounting!BN$12","v":0},{"$f":"BO668 * Discounting!BO$12","v":0},{"$f":"BP668 * Discounting!BP$12","v":0},{"$f":"BQ668 * Discounting!BQ$12","v":0},{"$f":"BR668 * Discounting!BR$12","v":0},{"$f":"BS668 * Discounting!BS$12","v":0},{"$f":"BT668 * Discounting!BT$12","v":0},{"$f":"BU668 * Discounting!BU$12","v":0},{"$f":"BV668 * Discounting!BV$12","v":0},{"$f":"BW668 * Discounting!BW$12","v":0},{"$f":"BX668 * Discounting!BX$12","v":0},{"$f":"BY668 * Discounting!BY$12","v":0},{"$f":"BZ668 * Discounting!BZ$12","v":0},{"$f":"CA668 * Discounting!CA$12","v":0},{"$f":"CB668 * Discounting!CB$12","v":0},{"$f":"CC668 * Discounting!CC$12","v":0},{"$f":"CD668 * Discounting!CD$12","v":0},{"$f":"CE668 * Discounting!CE$12","v":0},{"$f":"CF668 * Discounting!CF$12","v":0},{"$f":"CG668 * Discounting!CG$12","v":0},{"$f":"CH668 * Discounting!CH$12","v":0},{"$f":"CI668 * Discounting!CI$12","v":0},{"$f":"CJ668 * Discounting!CJ$12","v":0},{"$f":"CK668 * Discounting!CK$12","v":0},{"$f":"CL668 * Discounting!CL$12","v":0},{"$f":"CM668 * Discounting!CM$12","v":0},{"$f":"CN668 * Discounting!CN$12","v":0},{"$f":"CO668 * Discounting!CO$12","v":0},{"$f":"CP668 * Discounting!CP$12","v":0},{"$f":"CQ668 * Discounting!CQ$12","v":0},{"$f":"CR668 * Discounting!CR$12","v":0},{"$f":"CS668 * Discounting!CS$12","v":0},{"$f":"CT668 * Discounting!CT$12","v":0},{"$f":"CU668 * Discounting!CU$12","v":0},{"$f":"CV668 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor Post-Tax Return NPV\"&Inputs!C344*100","v":"Contractor Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J672:CV672)","v":35428776.705595441},null,{"$f":"J669 / Discounting!J$19","v":0},{"$f":"K669 / Discounting!K$19","v":0},{"$f":"L669 / Discounting!L$19","v":0},{"$f":"M669 / Discounting!M$19","v":0},{"$f":"N669 / Discounting!N$19","v":0},{"$f":"O669 / Discounting!O$19","v":0},{"$f":"P669 / Discounting!P$19","v":0},{"$f":"Q669 / Discounting!Q$19","v":0},{"$f":"R669 / Discounting!R$19","v":0},{"$f":"S669 / Discounting!S$19","v":0},{"$f":"T669 / Discounting!T$19","v":0},{"$f":"U669 / Discounting!U$19","v":0},{"$f":"V669 / Discounting!V$19","v":0},{"$f":"W669 / Discounting!W$19","v":0},{"$f":"X669 / Discounting!X$19","v":0},{"$f":"Y669 / Discounting!Y$19","v":-1144481.4513010813},{"$f":"Z669 / Discounting!Z$19","v":-55352680.98850774},{"$f":"AA669 / Discounting!AA$19","v":-198097900.89335972},{"$f":"AB669 / Discounting!AB$19","v":-227158533.95583862},{"$f":"AC669 / Discounting!AC$19","v":-257578195.88571689},{"$f":"AD669 / Discounting!AD$19","v":-240634626.76815942},{"$f":"AE669 / Discounting!AE$19","v":135551150.46810141},{"$f":"AF669 / Discounting!AF$19","v":125422640.59812956},{"$f":"AG669 / Discounting!AG$19","v":115735696.41026227},{"$f":"AH669 / Discounting!AH$19","v":106535328.382568},{"$f":"AI669 / Discounting!AI$19","v":88138492.606943786},{"$f":"AJ669 / Discounting!AJ$19","v":81095692.077757865},{"$f":"AK669 / Discounting!AK$19","v":37700890.882067092},{"$f":"AL669 / Discounting!AL$19","v":4370840.0771085778},{"$f":"AM669 / Discounting!AM$19","v":9135586.4520540144},{"$f":"AN669 / Discounting!AN$19","v":11306451.279496033},{"$f":"AO669 / Discounting!AO$19","v":22367456.817743316},{"$f":"AP669 / Discounting!AP$19","v":6532915.9071136909},{"$f":"AQ669 / Discounting!AQ$19","v":3404139.62162905},{"$f":"AR669 / Discounting!AR$19","v":1044590.9219306405},{"$f":"AS669 / Discounting!AS$19","v":34048416.343359843},{"$f":"AT669 / Discounting!AT$19","v":30098055.749392085},{"$f":"AU669 / Discounting!AU$19","v":26635815.03154299},{"$f":"AV669 / Discounting!AV$19","v":23789961.765724026},{"$f":"AW669 / Discounting!AW$19","v":22292963.974001464},{"$f":"AX669 / Discounting!AX$19","v":20546356.468587518},{"$f":"AY669 / Discounting!AY$19","v":19192357.560364198},{"$f":"AZ669 / Discounting!AZ$19","v":17824253.373371799},{"$f":"BA669 / Discounting!BA$19","v":15013031.832842143},{"$f":"BB669 / Discounting!BB$19","v":12625931.590043953},{"$f":"BC669 / Discounting!BC$19","v":10589825.35272781},{"$f":"BD669 / Discounting!BD$19","v":8867657.2842783146},{"$f":"BE669 / Discounting!BE$19","v":7847573.1259893989},{"$f":"BF669 / Discounting!BF$19","v":6944832.0250983862},{"$f":"BG669 / Discounting!BG$19","v":6145935.8944534576},{"$f":"BH669 / Discounting!BH$19","v":2060898.2006018003},{"$f":"BI669 / Discounting!BI$19","v":328581.75039600331},{"$f":"BJ669 / Discounting!BJ$19","v":332903.00619314791},{"$f":"BK669 / Discounting!BK$19","v":286915.97109488212},{"$f":"BL669 / Discounting!BL$19","v":1581057.8455104604},{"$f":"BM669 / Discounting!BM$19","v":0},{"$f":"BN669 / Discounting!BN$19","v":0},{"$f":"BO669 / Discounting!BO$19","v":0},{"$f":"BP669 / Discounting!BP$19","v":0},{"$f":"BQ669 / Discounting!BQ$19","v":0},{"$f":"BR669 / Discounting!BR$19","v":0},{"$f":"BS669 / Discounting!BS$19","v":0},{"$f":"BT669 / Discounting!BT$19","v":0},{"$f":"BU669 / Discounting!BU$19","v":0},{"$f":"BV669 / Discounting!BV$19","v":0},{"$f":"BW669 / Discounting!BW$19","v":0},{"$f":"BX669 / Discounting!BX$19","v":0},{"$f":"BY669 / Discounting!BY$19","v":0},{"$f":"BZ669 / Discounting!BZ$19","v":0},{"$f":"CA669 / Discounting!CA$19","v":0},{"$f":"CB669 / Discounting!CB$19","v":0},{"$f":"CC669 / Discounting!CC$19","v":0},{"$f":"CD669 / Discounting!CD$19","v":0},{"$f":"CE669 / Discounting!CE$19","v":0},{"$f":"CF669 / Discounting!CF$19","v":0},{"$f":"CG669 / Discounting!CG$19","v":0},{"$f":"CH669 / Discounting!CH$19","v":0},{"$f":"CI669 / Discounting!CI$19","v":0},{"$f":"CJ669 / Discounting!CJ$19","v":0},{"$f":"CK669 / Discounting!CK$19","v":0},{"$f":"CL669 / Discounting!CL$19","v":0},{"$f":"CM669 / Discounting!CM$19","v":0},{"$f":"CN669 / Discounting!CN$19","v":0},{"$f":"CO669 / Discounting!CO$19","v":0},{"$f":"CP669 / Discounting!CP$19","v":0},{"$f":"CQ669 / Discounting!CQ$19","v":0},{"$f":"CR669 / Discounting!CR$19","v":0},{"$f":"CS669 / Discounting!CS$19","v":0},{"$f":"CT669 / Discounting!CT$19","v":0},{"$f":"CU669 / Discounting!CU$19","v":0},{"$f":"CV669 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J673:CV673)","v":-1466967689.9121649},null,{"$f":"J668 / Discounting!J$19","v":-375182849.16299921},{"$f":"K668 / Discounting!K$19","v":-375179263.88529336},{"$f":"L668 / Discounting!L$19","v":-225175748.90715033},{"$f":"M668 / Discounting!M$19","v":-225172302.8501474},{"$f":"N668 / Discounting!N$19","v":-150168924.36288959},{"$f":"O668 / Discounting!O$19","v":-75165612.120480001},{"$f":"P668 / Discounting!P$19","v":-75162364.824000001},{"$f":"Q668 / Discounting!Q$19","v":-159181.19999999995},{"$f":"R668 / Discounting!R$19","v":-156059.99999999994},{"$f":"S668 / Discounting!S$19","v":-152999.99999999994},{"$f":"T668 / Discounting!T$19","v":-149999.99999999994},{"$f":"U668 / Discounting!U$19","v":-147058.82352941169},{"$f":"V668 / Discounting!V$19","v":-144175.31718569776},{"$f":"W668 / Discounting!W$19","v":-141348.35018205663},{"$f":"X668 / Discounting!X$19","v":-138576.81390397708},{"$f":"Y668 / Discounting!Y$19","v":-1144481.4513010813},{"$f":"Z668 / Discounting!Z$19","v":-55352680.98850774},{"$f":"AA668 / Discounting!AA$19","v":-198097900.89335972},{"$f":"AB668 / Discounting!AB$19","v":-227158533.95583862},{"$f":"AC668 / Discounting!AC$19","v":-257578195.88571689},{"$f":"AD668 / Discounting!AD$19","v":-240634626.76815942},{"$f":"AE668 / Discounting!AE$19","v":135551150.46810141},{"$f":"AF668 / Discounting!AF$19","v":125422640.59812956},{"$f":"AG668 / Discounting!AG$19","v":115735696.41026227},{"$f":"AH668 / Discounting!AH$19","v":106535328.382568},{"$f":"AI668 / Discounting!AI$19","v":88138492.606943786},{"$f":"AJ668 / Discounting!AJ$19","v":81095692.077757865},{"$f":"AK668 / Discounting!AK$19","v":37700890.882067092},{"$f":"AL668 / Discounting!AL$19","v":4370840.0771085778},{"$f":"AM668 / Discounting!AM$19","v":9135586.4520540144},{"$f":"AN668 / Discounting!AN$19","v":11306451.279496033},{"$f":"AO668 / Discounting!AO$19","v":22367456.817743316},{"$f":"AP668 / Discounting!AP$19","v":6532915.9071136909},{"$f":"AQ668 / Discounting!AQ$19","v":3404139.62162905},{"$f":"AR668 / Discounting!AR$19","v":1044590.9219306405},{"$f":"AS668 / Discounting!AS$19","v":34048416.343359843},{"$f":"AT668 / Discounting!AT$19","v":30098055.749392085},{"$f":"AU668 / Discounting!AU$19","v":26635815.03154299},{"$f":"AV668 / Discounting!AV$19","v":23789961.765724026},{"$f":"AW668 / Discounting!AW$19","v":22292963.974001464},{"$f":"AX668 / Discounting!AX$19","v":20546356.468587518},{"$f":"AY668 / Discounting!AY$19","v":19192357.560364198},{"$f":"AZ668 / Discounting!AZ$19","v":17824253.373371799},{"$f":"BA668 / Discounting!BA$19","v":15013031.832842143},{"$f":"BB668 / Discounting!BB$19","v":12625931.590043953},{"$f":"BC668 / Discounting!BC$19","v":10589825.35272781},{"$f":"BD668 / Discounting!BD$19","v":8867657.2842783146},{"$f":"BE668 / Discounting!BE$19","v":7847573.1259893989},{"$f":"BF668 / Discounting!BF$19","v":6944832.0250983862},{"$f":"BG668 / Discounting!BG$19","v":6145935.8944534576},{"$f":"BH668 / Discounting!BH$19","v":2060898.2006018003},{"$f":"BI668 / Discounting!BI$19","v":328581.75039600331},{"$f":"BJ668 / Discounting!BJ$19","v":332903.00619314791},{"$f":"BK668 / Discounting!BK$19","v":286915.97109488212},{"$f":"BL668 / Discounting!BL$19","v":1581057.8455104604},{"$f":"BM668 / Discounting!BM$19","v":0},{"$f":"BN668 / Discounting!BN$19","v":0},{"$f":"BO668 / Discounting!BO$19","v":0},{"$f":"BP668 / Discounting!BP$19","v":0},{"$f":"BQ668 / Discounting!BQ$19","v":0},{"$f":"BR668 / Discounting!BR$19","v":0},{"$f":"BS668 / Discounting!BS$19","v":0},{"$f":"BT668 / Discounting!BT$19","v":0},{"$f":"BU668 / Discounting!BU$19","v":0},{"$f":"BV668 / Discounting!BV$19","v":0},{"$f":"BW668 / Discounting!BW$19","v":0},{"$f":"BX668 / Discounting!BX$19","v":0},{"$f":"BY668 / Discounting!BY$19","v":0},{"$f":"BZ668 / Discounting!BZ$19","v":0},{"$f":"CA668 / Discounting!CA$19","v":0},{"$f":"CB668 / Discounting!CB$19","v":0},{"$f":"CC668 / Discounting!CC$19","v":0},{"$f":"CD668 / Discounting!CD$19","v":0},{"$f":"CE668 / Discounting!CE$19","v":0},{"$f":"CF668 / Discounting!CF$19","v":0},{"$f":"CG668 / Discounting!CG$19","v":0},{"$f":"CH668 / Discounting!CH$19","v":0},{"$f":"CI668 / Discounting!CI$19","v":0},{"$f":"CJ668 / Discounting!CJ$19","v":0},{"$f":"CK668 / Discounting!CK$19","v":0},{"$f":"CL668 / Discounting!CL$19","v":0},{"$f":"CM668 / Discounting!CM$19","v":0},{"$f":"CN668 / Discounting!CN$19","v":0},{"$f":"CO668 / Discounting!CO$19","v":0},{"$f":"CP668 / Discounting!CP$19","v":0},{"$f":"CQ668 / Discounting!CQ$19","v":0},{"$f":"CR668 / Discounting!CR$19","v":0},{"$f":"CS668 / Discounting!CS$19","v":0},{"$f":"CT668 / Discounting!CT$19","v":0},{"$f":"CU668 / Discounting!CU$19","v":0},{"$f":"CV668 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J674:CV674)","v":-1483021990.9611866},null,{"$f":"J668 / Discounting!J$20","v":-375182849.16299921},{"$f":"K668 / Discounting!K$20","v":-375179263.88529336},{"$f":"L668 / Discounting!L$20","v":-225175748.90715033},{"$f":"M668 / Discounting!M$20","v":-225172302.8501474},{"$f":"N668 / Discounting!N$20","v":-150168924.36288959},{"$f":"O668 / Discounting!O$20","v":-75165612.120480001},{"$f":"P668 / Discounting!P$20","v":-75162364.824000001},{"$f":"Q668 / Discounting!Q$20","v":-159181.19999999995},{"$f":"R668 / Discounting!R$20","v":-156059.99999999994},{"$f":"S668 / Discounting!S$20","v":-152999.99999999994},{"$f":"T668 / Discounting!T$20","v":-149999.99999999994},{"$f":"U668 / Discounting!U$20","v":-130140.55179593957},{"$f":"V668 / Discounting!V$20","v":-112910.42147834426},{"$f":"W668 / Discounting!W$20","v":-97961.497031358915},{"$f":"X668 / Discounting!X$20","v":-84991.755189449003},{"$f":"Y668 / Discounting!Y$20","v":-621178.67926073098},{"$f":"Z668 / Discounting!Z$20","v":-30043217.590720359},{"$f":"AA668 / Discounting!AA$20","v":-107519604.01050504},{"$f":"AB668 / Discounting!AB$20","v":-123292551.35159953},{"$f":"AC668 / Discounting!AC$20","v":-139803125.11378512},{"$f":"AD668 / Discounting!AD$20","v":-130606834.6239374},{"$f":"AE668 / Discounting!AE$20","v":73571733.752718344},{"$f":"AF668 / Discounting!AF$20","v":68074384.383922622},{"$f":"AG668 / Discounting!AG$20","v":62816699.176485553},{"$f":"AH668 / Discounting!AH$20","v":57823108.014602832},{"$f":"AI668 / Discounting!AI$20","v":47838042.606432661},{"$f":"AJ668 / Discounting!AJ$20","v":44015492.641954839},{"$f":"AK668 / Discounting!AK$20","v":20462533.122272927},{"$f":"AL668 / Discounting!AL$20","v":2372316.8805152769},{"$f":"AM668 / Discounting!AM$20","v":4958430.3180342661},{"$f":"AN668 / Discounting!AN$20","v":6136688.7728401497},{"$f":"AO668 / Discounting!AO$20","v":12140159.430868793},{"$f":"AP668 / Discounting!AP$20","v":3545805.0196348066},{"$f":"AQ668 / Discounting!AQ$20","v":1847630.6031685704},{"$f":"AR668 / Discounting!AR$20","v":566962.10193267942},{"$f":"AS668 / Discounting!AS$20","v":18480116.275404565},{"$f":"AT668 / Discounting!AT$20","v":16336018.812247882},{"$f":"AU668 / Discounting!AU$20","v":14456853.261813423},{"$f":"AV668 / Discounting!AV$20","v":12912238.125393698},{"$f":"AW668 / Discounting!AW$20","v":12099727.699767046},{"$f":"AX668 / Discounting!AX$20","v":11151739.121912416},{"$f":"AY668 / Discounting!AY$20","v":10416842.761141805},{"$f":"AZ668 / Discounting!AZ$20","v":9674290.6201692335},{"$f":"BA668 / Discounting!BA$20","v":8148472.1967510842},{"$f":"BB668 / Discounting!BB$20","v":6852849.8217456713},{"$f":"BC668 / Discounting!BC$20","v":5747732.930691883},{"$f":"BD668 / Discounting!BD$20","v":4813009.1000799425},{"$f":"BE668 / Discounting!BE$20","v":4259348.2876129989},{"$f":"BF668 / Discounting!BF$20","v":3769376.5854693213},{"$f":"BG668 / Discounting!BG$20","v":3335767.7727302727},{"$f":"BH668 / Discounting!BH$20","v":1118572.975460012},{"$f":"BI668 / Discounting!BI$20","v":178341.00981552154},{"$f":"BJ668 / Discounting!BJ$20","v":180686.41433541701},{"$f":"BK668 / Discounting!BK$20","v":155726.49410867787},{"$f":"BL668 / Discounting!BL$20","v":858134.85504068364},{"$f":"BM668 / Discounting!BM$20","v":0},{"$f":"BN668 / Discounting!BN$20","v":0},{"$f":"BO668 / Discounting!BO$20","v":0},{"$f":"BP668 / Discounting!BP$20","v":0},{"$f":"BQ668 / Discounting!BQ$20","v":0},{"$f":"BR668 / Discounting!BR$20","v":0},{"$f":"BS668 / Discounting!BS$20","v":0},{"$f":"BT668 / Discounting!BT$20","v":0},{"$f":"BU668 / Discounting!BU$20","v":0},{"$f":"BV668 / Discounting!BV$20","v":0},{"$f":"BW668 / Discounting!BW$20","v":0},{"$f":"BX668 / Discounting!BX$20","v":0},{"$f":"BY668 / Discounting!BY$20","v":0},{"$f":"BZ668 / Discounting!BZ$20","v":0},{"$f":"CA668 / Discounting!CA$20","v":0},{"$f":"CB668 / Discounting!CB$20","v":0},{"$f":"CC668 / Discounting!CC$20","v":0},{"$f":"CD668 / Discounting!CD$20","v":0},{"$f":"CE668 / Discounting!CE$20","v":0},{"$f":"CF668 / Discounting!CF$20","v":0},{"$f":"CG668 / Discounting!CG$20","v":0},{"$f":"CH668 / Discounting!CH$20","v":0},{"$f":"CI668 / Discounting!CI$20","v":0},{"$f":"CJ668 / Discounting!CJ$20","v":0},{"$f":"CK668 / Discounting!CK$20","v":0},{"$f":"CL668 / Discounting!CL$20","v":0},{"$f":"CM668 / Discounting!CM$20","v":0},{"$f":"CN668 / Discounting!CN$20","v":0},{"$f":"CO668 / Discounting!CO$20","v":0},{"$f":"CP668 / Discounting!CP$20","v":0},{"$f":"CQ668 / Discounting!CQ$20","v":0},{"$f":"CR668 / Discounting!CR$20","v":0},{"$f":"CS668 / Discounting!CS$20","v":0},{"$f":"CT668 / Discounting!CT$20","v":0},{"$f":"CU668 / Discounting!CU$20","v":0},{"$f":"CV668 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J677:CV677), \"Null\")","v":0.13415657975588569},null,{"$f":"J669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1144481.4513010813,-62548529.517013744,-252951209.65073097,-327766367.16927755,-419974450.90307176,-443353701.7153821,282210955.2852298,295069991.64344049,307676890.03384328,320036594.33815968,299192052.80043197,311071814.72307348,163415382.42612576,21408423.228061914,50563210.380507946,70713603.314229488,158078098.53758752,52172374.990888715,30719868.136427045,10652135.284637213,392342889.77437639,391909467.88099277,391914874.70925176,395546862.64687598,418842224.79266155,436210289.5396204,460434499.08521986,483202665.27590919,459901496.75289738,437057213.88719934,414230527.8833701,391959006.52133358,391963442.00370347,391967790.51583111,391972053.76301479,148525855.2969003,26758847.48360835,30635158.092218995,29835654.969391309,185783463.67187995,0,0,0,0,0,0,0,0,0,{"$f":"BV669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J678:CV678), \"Null\")","v":4.0894597244781838E-2},null,{"$f":"J668","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-1144481.4513010813,-62548529.517013744,-252951209.65073097,-327766367.16927755,-419974450.90307176,-443353701.7153821,282210955.2852298,295069991.64344049,307676890.03384328,320036594.33815968,299192052.80043197,311071814.72307348,163415382.42612576,21408423.228061914,50563210.380507946,70713603.314229488,158078098.53758752,52172374.990888715,30719868.136427045,10652135.284637213,392342889.77437639,391909467.88099277,391914874.70925176,395546862.64687598,418842224.79266155,436210289.5396204,460434499.08521986,483202665.27590919,459901496.75289738,437057213.88719934,414230527.8833701,391959006.52133358,391963442.00370347,391967790.51583111,391972053.76301479,148525855.2969003,26758847.48360835,30635158.092218995,29835654.969391309,185783463.67187995,0,0,0,0,0,0,0,0,0,{"$f":"BV668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Lender Return (Real)"]
[]
[{"$nulls":4},"Loans Out",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J682:CV682)","v":5936818411.6808929},null,{"$f":"J102 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143328474.04979432,587652729.55441368,762271759.05123055,977473296.21460128,557696822.94946599,0,0,0,0,0,0,342164156.45428067,342164156.45428067,342164156.45428067,342164156.45428067,0,{"$f":"AP102 / AP$87","v":0},0,0,0,0,0,342164156.45428073,342164156.45428067,342164156.45428067,342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,171082078.22714034,0,0,0,0,0,0,0,0,0,{"$f":"BV102 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Payments Received",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J683:CV683)","v":2829309069.4234385},null,{"$f":"J106 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,349364906.23719716,326713247.29719001,304031697.53265184,281306621.80818629,258524225.70709366,235670545.8554258,212731440.05179381,189692577.19521555,166539427.00309932,143257249.51125836,119831084.34764126,96245739.771252006,{"$f":"AP106 / AP$87","v":72485781.467508689},48535521.091062494,24379004.546861582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV106 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Principal Payments Received",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J684:CV684)","v":5924229703.0330505},null,{"$f":"J107 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,318525573.00520337,328081340.19535953,337923780.40122026,348061493.81325686,358503338.62765449,369258438.78648412,380336191.95007867,391746277.70858097,403498666.03983843,415603626.02103359,428071734.80166453,440913886.84571445,{"$f":"AP107 / AP$87","v":454141303.45108587},467765542.55461836,481798508.83125687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV107 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J685:CV685)","v":282930906.94234377},null,{"$f":"J643 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34936490.623719715,32671324.729719002,30403169.753265187,28130662.180818632,25852422.570709366,23567054.585542582,21273144.005179383,18969257.719521556,16653942.700309934,14325724.951125838,11983108.434764126,9624573.9771251995,{"$f":"AP643 / AP$87","v":7248578.1467508692},4853552.1091062492,2437900.4546861583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV643 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J687:CV687)","v":2533789453.833252},null,{"$f":"-J682 + J683 + J684 - J685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-143328474.04979432,-587652729.55441368,-762271759.05123055,-977473296.21460128,75257165.669214815,622123262.7628305,611552308.18060696,601237453.44062448,591175141.7640388,581361930.0563674,571794487.99669313,220305440.7299943,211219993.88834715,202370994.12688544,193755554.260261,527535052.63984126,519378506.77184367,511447511.5365746,503739612.92343229,0,0,0,-342164156.45428073,-342164156.45428067,-342164156.45428067,-342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,-171082078.22714034,0,0,0,0,0,0,0,0,0,{"$f":"-BV682 + BV683 + BV684 - BV685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J688:CV688)","v":2533789453.833252},null,{"$f":"J687 * Discounting!J$12","v":0},{"$f":"K687 * Discounting!K$12","v":0},{"$f":"L687 * Discounting!L$12","v":0},{"$f":"M687 * Discounting!M$12","v":0},{"$f":"N687 * Discounting!N$12","v":0},{"$f":"O687 * Discounting!O$12","v":0},{"$f":"P687 * Discounting!P$12","v":0},{"$f":"Q687 * Discounting!Q$12","v":0},{"$f":"R687 * Discounting!R$12","v":0},{"$f":"S687 * Discounting!S$12","v":0},{"$f":"T687 * Discounting!T$12","v":0},{"$f":"U687 * Discounting!U$12","v":0},{"$f":"V687 * Discounting!V$12","v":0},{"$f":"W687 * Discounting!W$12","v":0},{"$f":"X687 * Discounting!X$12","v":0},{"$f":"Y687 * Discounting!Y$12","v":0},{"$f":"Z687 * Discounting!Z$12","v":-143328474.04979432},{"$f":"AA687 * Discounting!AA$12","v":-587652729.55441368},{"$f":"AB687 * Discounting!AB$12","v":-762271759.05123055},{"$f":"AC687 * Discounting!AC$12","v":-977473296.21460128},{"$f":"AD687 * Discounting!AD$12","v":75257165.669214815},{"$f":"AE687 * Discounting!AE$12","v":622123262.7628305},{"$f":"AF687 * Discounting!AF$12","v":611552308.18060696},{"$f":"AG687 * Discounting!AG$12","v":601237453.44062448},{"$f":"AH687 * Discounting!AH$12","v":591175141.7640388},{"$f":"AI687 * Discounting!AI$12","v":581361930.0563674},{"$f":"AJ687 * Discounting!AJ$12","v":571794487.99669313},{"$f":"AK687 * Discounting!AK$12","v":220305440.7299943},{"$f":"AL687 * Discounting!AL$12","v":211219993.88834715},{"$f":"AM687 * Discounting!AM$12","v":202370994.12688544},{"$f":"AN687 * Discounting!AN$12","v":193755554.260261},{"$f":"AO687 * Discounting!AO$12","v":527535052.63984126},{"$f":"AP687 * Discounting!AP$12","v":519378506.77184367},{"$f":"AQ687 * Discounting!AQ$12","v":511447511.5365746},{"$f":"AR687 * Discounting!AR$12","v":503739612.92343229},{"$f":"AS687 * Discounting!AS$12","v":0},{"$f":"AT687 * Discounting!AT$12","v":0},{"$f":"AU687 * Discounting!AU$12","v":0},{"$f":"AV687 * Discounting!AV$12","v":-342164156.45428073},{"$f":"AW687 * Discounting!AW$12","v":-342164156.45428067},{"$f":"AX687 * Discounting!AX$12","v":-342164156.45428067},{"$f":"AY687 * Discounting!AY$12","v":-342164156.45428067},{"$f":"AZ687 * Discounting!AZ$12","v":0},{"$f":"BA687 * Discounting!BA$12","v":0},{"$f":"BB687 * Discounting!BB$12","v":0},{"$f":"BC687 * Discounting!BC$12","v":0},{"$f":"BD687 * Discounting!BD$12","v":0},{"$f":"BE687 * Discounting!BE$12","v":0},{"$f":"BF687 * Discounting!BF$12","v":0},{"$f":"BG687 * Discounting!BG$12","v":0},{"$f":"BH687 * Discounting!BH$12","v":0},{"$f":"BI687 * Discounting!BI$12","v":0},{"$f":"BJ687 * Discounting!BJ$12","v":0},{"$f":"BK687 * Discounting!BK$12","v":0},{"$f":"BL687 * Discounting!BL$12","v":-171082078.22714034},{"$f":"BM687 * Discounting!BM$12","v":0},{"$f":"BN687 * Discounting!BN$12","v":0},{"$f":"BO687 * Discounting!BO$12","v":0},{"$f":"BP687 * Discounting!BP$12","v":0},{"$f":"BQ687 * Discounting!BQ$12","v":0},{"$f":"BR687 * Discounting!BR$12","v":0},{"$f":"BS687 * Discounting!BS$12","v":0},{"$f":"BT687 * Discounting!BT$12","v":0},{"$f":"BU687 * Discounting!BU$12","v":0},{"$f":"BV687 * Discounting!BV$12","v":0},{"$f":"BW687 * Discounting!BW$12","v":0},{"$f":"BX687 * Discounting!BX$12","v":0},{"$f":"BY687 * Discounting!BY$12","v":0},{"$f":"BZ687 * Discounting!BZ$12","v":0},{"$f":"CA687 * Discounting!CA$12","v":0},{"$f":"CB687 * Discounting!CB$12","v":0},{"$f":"CC687 * Discounting!CC$12","v":0},{"$f":"CD687 * Discounting!CD$12","v":0},{"$f":"CE687 * Discounting!CE$12","v":0},{"$f":"CF687 * Discounting!CF$12","v":0},{"$f":"CG687 * Discounting!CG$12","v":0},{"$f":"CH687 * Discounting!CH$12","v":0},{"$f":"CI687 * Discounting!CI$12","v":0},{"$f":"CJ687 * Discounting!CJ$12","v":0},{"$f":"CK687 * Discounting!CK$12","v":0},{"$f":"CL687 * Discounting!CL$12","v":0},{"$f":"CM687 * Discounting!CM$12","v":0},{"$f":"CN687 * Discounting!CN$12","v":0},{"$f":"CO687 * Discounting!CO$12","v":0},{"$f":"CP687 * Discounting!CP$12","v":0},{"$f":"CQ687 * Discounting!CQ$12","v":0},{"$f":"CR687 * Discounting!CR$12","v":0},{"$f":"CS687 * Discounting!CS$12","v":0},{"$f":"CT687 * Discounting!CT$12","v":0},{"$f":"CU687 * Discounting!CU$12","v":0},{"$f":"CV687 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Lender Post-Tax Return NPV\"&Inputs!C344*100","v":"Lender Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J691:CV691)","v":-35339745.909088187},null,{"$f":"J688 / Discounting!J$19","v":0},{"$f":"K688 / Discounting!K$19","v":0},{"$f":"L688 / Discounting!L$19","v":0},{"$f":"M688 / Discounting!M$19","v":0},{"$f":"N688 / Discounting!N$19","v":0},{"$f":"O688 / Discounting!O$19","v":0},{"$f":"P688 / Discounting!P$19","v":0},{"$f":"Q688 / Discounting!Q$19","v":0},{"$f":"R688 / Discounting!R$19","v":0},{"$f":"S688 / Discounting!S$19","v":0},{"$f":"T688 / Discounting!T$19","v":0},{"$f":"U688 / Discounting!U$19","v":0},{"$f":"V688 / Discounting!V$19","v":0},{"$f":"W688 / Discounting!W$19","v":0},{"$f":"X688 / Discounting!X$19","v":0},{"$f":"Y688 / Discounting!Y$19","v":0},{"$f":"Z688 / Discounting!Z$19","v":-126839357.56618968},{"$f":"AA688 / Discounting!AA$19","v":-460218286.12609744},{"$f":"AB688 / Discounting!AB$19","v":-528292566.31015992},{"$f":"AC688 / Discounting!AC$19","v":-599502678.37490594},{"$f":"AD688 / Discounting!AD$19","v":40846574.422122933},{"$f":"AE688 / Discounting!AE$19","v":298817329.45214343},{"$f":"AF688 / Discounting!AF$19","v":259946817.79968783},{"$f":"AG688 / Discounting!AG$19","v":226161397.34846276},{"$f":"AH688 / Discounting!AH$19","v":196793238.56601074},{"$f":"AI688 / Discounting!AI$19","v":171262450.63872141},{"$f":"AJ688 / Discounting!AJ$19","v":149065481.13855711},{"$f":"AK688 / Discounting!AK$19","v":50825762.289801143},{"$f":"AL688 / Discounting!AL$19","v":43123624.96476084},{"$f":"AM688 / Discounting!AM$19","v":36563693.213336363},{"$f":"AN688 / Discounting!AN$19","v":30979721.46378468},{"$f":"AO688 / Discounting!AO$19","v":74644227.24544543},{"$f":"AP688 / Discounting!AP$19","v":65035492.620285936},{"$f":"AQ688 / Discounting!AQ$19","v":56674681.371458858},{"$f":"AR688 / Discounting!AR$19","v":49398717.967427067},{"$f":"AS688 / Discounting!AS$19","v":0},{"$f":"AT688 / Discounting!AT$19","v":0},{"$f":"AU688 / Discounting!AU$19","v":0},{"$f":"AV688 / Discounting!AV$19","v":-20579286.472348012},{"$f":"AW688 / Discounting!AW$19","v":-18211757.940130983},{"$f":"AX688 / Discounting!AX$19","v":-16116599.947018569},{"$f":"AY688 / Discounting!AY$19","v":-14262477.829219973},{"$f":"AZ688 / Discounting!AZ$19","v":0},{"$f":"BA688 / Discounting!BA$19","v":0},{"$f":"BB688 / Discounting!BB$19","v":0},{"$f":"BC688 / Discounting!BC$19","v":0},{"$f":"BD688 / Discounting!BD$19","v":0},{"$f":"BE688 / Discounting!BE$19","v":0},{"$f":"BF688 / Discounting!BF$19","v":0},{"$f":"BG688 / Discounting!BG$19","v":0},{"$f":"BH688 / Discounting!BH$19","v":0},{"$f":"BI688 / Discounting!BI$19","v":0},{"$f":"BJ688 / Discounting!BJ$19","v":0},{"$f":"BK688 / Discounting!BK$19","v":0},{"$f":"BL688 / Discounting!BL$19","v":-1455945.8450240737},{"$f":"BM688 / Discounting!BM$19","v":0},{"$f":"BN688 / Discounting!BN$19","v":0},{"$f":"BO688 / Discounting!BO$19","v":0},{"$f":"BP688 / Discounting!BP$19","v":0},{"$f":"BQ688 / Discounting!BQ$19","v":0},{"$f":"BR688 / Discounting!BR$19","v":0},{"$f":"BS688 / Discounting!BS$19","v":0},{"$f":"BT688 / Discounting!BT$19","v":0},{"$f":"BU688 / Discounting!BU$19","v":0},{"$f":"BV688 / Discounting!BV$19","v":0},{"$f":"BW688 / Discounting!BW$19","v":0},{"$f":"BX688 / Discounting!BX$19","v":0},{"$f":"BY688 / Discounting!BY$19","v":0},{"$f":"BZ688 / Discounting!BZ$19","v":0},{"$f":"CA688 / Discounting!CA$19","v":0},{"$f":"CB688 / Discounting!CB$19","v":0},{"$f":"CC688 / Discounting!CC$19","v":0},{"$f":"CD688 / Discounting!CD$19","v":0},{"$f":"CE688 / Discounting!CE$19","v":0},{"$f":"CF688 / Discounting!CF$19","v":0},{"$f":"CG688 / Discounting!CG$19","v":0},{"$f":"CH688 / Discounting!CH$19","v":0},{"$f":"CI688 / Discounting!CI$19","v":0},{"$f":"CJ688 / Discounting!CJ$19","v":0},{"$f":"CK688 / Discounting!CK$19","v":0},{"$f":"CL688 / Discounting!CL$19","v":0},{"$f":"CM688 / Discounting!CM$19","v":0},{"$f":"CN688 / Discounting!CN$19","v":0},{"$f":"CO688 / Discounting!CO$19","v":0},{"$f":"CP688 / Discounting!CP$19","v":0},{"$f":"CQ688 / Discounting!CQ$19","v":0},{"$f":"CR688 / Discounting!CR$19","v":0},{"$f":"CS688 / Discounting!CS$19","v":0},{"$f":"CT688 / Discounting!CT$19","v":0},{"$f":"CU688 / Discounting!CU$19","v":0},{"$f":"CV688 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J692:CV692)","v":-35339745.909088187},null,{"$f":"J687 / Discounting!J$19","v":0},{"$f":"K687 / Discounting!K$19","v":0},{"$f":"L687 / Discounting!L$19","v":0},{"$f":"M687 / Discounting!M$19","v":0},{"$f":"N687 / Discounting!N$19","v":0},{"$f":"O687 / Discounting!O$19","v":0},{"$f":"P687 / Discounting!P$19","v":0},{"$f":"Q687 / Discounting!Q$19","v":0},{"$f":"R687 / Discounting!R$19","v":0},{"$f":"S687 / Discounting!S$19","v":0},{"$f":"T687 / Discounting!T$19","v":0},{"$f":"U687 / Discounting!U$19","v":0},{"$f":"V687 / Discounting!V$19","v":0},{"$f":"W687 / Discounting!W$19","v":0},{"$f":"X687 / Discounting!X$19","v":0},{"$f":"Y687 / Discounting!Y$19","v":0},{"$f":"Z687 / Discounting!Z$19","v":-126839357.56618968},{"$f":"AA687 / Discounting!AA$19","v":-460218286.12609744},{"$f":"AB687 / Discounting!AB$19","v":-528292566.31015992},{"$f":"AC687 / Discounting!AC$19","v":-599502678.37490594},{"$f":"AD687 / Discounting!AD$19","v":40846574.422122933},{"$f":"AE687 / Discounting!AE$19","v":298817329.45214343},{"$f":"AF687 / Discounting!AF$19","v":259946817.79968783},{"$f":"AG687 / Discounting!AG$19","v":226161397.34846276},{"$f":"AH687 / Discounting!AH$19","v":196793238.56601074},{"$f":"AI687 / Discounting!AI$19","v":171262450.63872141},{"$f":"AJ687 / Discounting!AJ$19","v":149065481.13855711},{"$f":"AK687 / Discounting!AK$19","v":50825762.289801143},{"$f":"AL687 / Discounting!AL$19","v":43123624.96476084},{"$f":"AM687 / Discounting!AM$19","v":36563693.213336363},{"$f":"AN687 / Discounting!AN$19","v":30979721.46378468},{"$f":"AO687 / Discounting!AO$19","v":74644227.24544543},{"$f":"AP687 / Discounting!AP$19","v":65035492.620285936},{"$f":"AQ687 / Discounting!AQ$19","v":56674681.371458858},{"$f":"AR687 / Discounting!AR$19","v":49398717.967427067},{"$f":"AS687 / Discounting!AS$19","v":0},{"$f":"AT687 / Discounting!AT$19","v":0},{"$f":"AU687 / Discounting!AU$19","v":0},{"$f":"AV687 / Discounting!AV$19","v":-20579286.472348012},{"$f":"AW687 / Discounting!AW$19","v":-18211757.940130983},{"$f":"AX687 / Discounting!AX$19","v":-16116599.947018569},{"$f":"AY687 / Discounting!AY$19","v":-14262477.829219973},{"$f":"AZ687 / Discounting!AZ$19","v":0},{"$f":"BA687 / Discounting!BA$19","v":0},{"$f":"BB687 / Discounting!BB$19","v":0},{"$f":"BC687 / Discounting!BC$19","v":0},{"$f":"BD687 / Discounting!BD$19","v":0},{"$f":"BE687 / Discounting!BE$19","v":0},{"$f":"BF687 / Discounting!BF$19","v":0},{"$f":"BG687 / Discounting!BG$19","v":0},{"$f":"BH687 / Discounting!BH$19","v":0},{"$f":"BI687 / Discounting!BI$19","v":0},{"$f":"BJ687 / Discounting!BJ$19","v":0},{"$f":"BK687 / Discounting!BK$19","v":0},{"$f":"BL687 / Discounting!BL$19","v":-1455945.8450240737},{"$f":"BM687 / Discounting!BM$19","v":0},{"$f":"BN687 / Discounting!BN$19","v":0},{"$f":"BO687 / Discounting!BO$19","v":0},{"$f":"BP687 / Discounting!BP$19","v":0},{"$f":"BQ687 / Discounting!BQ$19","v":0},{"$f":"BR687 / Discounting!BR$19","v":0},{"$f":"BS687 / Discounting!BS$19","v":0},{"$f":"BT687 / Discounting!BT$19","v":0},{"$f":"BU687 / Discounting!BU$19","v":0},{"$f":"BV687 / Discounting!BV$19","v":0},{"$f":"BW687 / Discounting!BW$19","v":0},{"$f":"BX687 / Discounting!BX$19","v":0},{"$f":"BY687 / Discounting!BY$19","v":0},{"$f":"BZ687 / Discounting!BZ$19","v":0},{"$f":"CA687 / Discounting!CA$19","v":0},{"$f":"CB687 / Discounting!CB$19","v":0},{"$f":"CC687 / Discounting!CC$19","v":0},{"$f":"CD687 / Discounting!CD$19","v":0},{"$f":"CE687 / Discounting!CE$19","v":0},{"$f":"CF687 / Discounting!CF$19","v":0},{"$f":"CG687 / Discounting!CG$19","v":0},{"$f":"CH687 / Discounting!CH$19","v":0},{"$f":"CI687 / Discounting!CI$19","v":0},{"$f":"CJ687 / Discounting!CJ$19","v":0},{"$f":"CK687 / Discounting!CK$19","v":0},{"$f":"CL687 / Discounting!CL$19","v":0},{"$f":"CM687 / Discounting!CM$19","v":0},{"$f":"CN687 / Discounting!CN$19","v":0},{"$f":"CO687 / Discounting!CO$19","v":0},{"$f":"CP687 / Discounting!CP$19","v":0},{"$f":"CQ687 / Discounting!CQ$19","v":0},{"$f":"CR687 / Discounting!CR$19","v":0},{"$f":"CS687 / Discounting!CS$19","v":0},{"$f":"CT687 / Discounting!CT$19","v":0},{"$f":"CU687 / Discounting!CU$19","v":0},{"$f":"CV687 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J693:CV693)","v":-19180998.227853671},null,{"$f":"J687 / Discounting!J$20","v":0},{"$f":"K687 / Discounting!K$20","v":0},{"$f":"L687 / Discounting!L$20","v":0},{"$f":"M687 / Discounting!M$20","v":0},{"$f":"N687 / Discounting!N$20","v":0},{"$f":"O687 / Discounting!O$20","v":0},{"$f":"P687 / Discounting!P$20","v":0},{"$f":"Q687 / Discounting!Q$20","v":0},{"$f":"R687 / Discounting!R$20","v":0},{"$f":"S687 / Discounting!S$20","v":0},{"$f":"T687 / Discounting!T$20","v":0},{"$f":"U687 / Discounting!U$20","v":0},{"$f":"V687 / Discounting!V$20","v":0},{"$f":"W687 / Discounting!W$20","v":0},{"$f":"X687 / Discounting!X$20","v":0},{"$f":"Y687 / Discounting!Y$20","v":0},{"$f":"Z687 / Discounting!Z$20","v":-68843321.594836295},{"$f":"AA687 / Discounting!AA$20","v":-249788047.52357656},{"$f":"AB687 / Discounting!AB$20","v":-286736039.47948682},{"$f":"AC687 / Discounting!AC$20","v":-325386035.34626192},{"$f":"AD687 / Discounting!AD$20","v":22169884.119148158},{"$f":"AE687 / Discounting!AE$20","v":162186074.60897148},{"$f":"AF687 / Discounting!AF$20","v":141088718.19221884},{"$f":"AG687 / Discounting!AG$20","v":122751345.55039749},{"$f":"AH687 / Discounting!AH$20","v":106811485.5692122},{"$f":"AI687 / Discounting!AI$20","v":92954396.747781113},{"$f":"AJ687 / Discounting!AJ$20","v":80906771.002490252},{"$f":"AK687 / Discounting!AK$20","v":27586187.487535652},{"$f":"AL687 / Discounting!AL$20","v":23405775.925937817},{"$f":"AM687 / Discounting!AM$20","v":19845307.788373917},{"$f":"AN687 / Discounting!AN$20","v":16814551.638964515},{"$f":"AO687 / Discounting!AO$20","v":40513896.002466254},{"$f":"AP687 / Discounting!AP$20","v":35298659.812279001},{"$f":"AQ687 / Discounting!AQ$20","v":30760746.433962151},{"$f":"AR687 / Discounting!AR$20","v":26811645.002455525},{"$f":"AS687 / Discounting!AS$20","v":0},{"$f":"AT687 / Discounting!AT$20","v":0},{"$f":"AU687 / Discounting!AU$20","v":0},{"$f":"AV687 / Discounting!AV$20","v":-11169612.208645923},{"$f":"AW687 / Discounting!AW$20","v":-9884612.5740229394},{"$f":"AX687 / Discounting!AX$20","v":-8747444.7557725143},{"$f":"AY687 / Discounting!AY$20","v":-7741101.5537809869},{"$f":"AZ687 / Discounting!AZ$20","v":0},{"$f":"BA687 / Discounting!BA$20","v":0},{"$f":"BB687 / Discounting!BB$20","v":0},{"$f":"BC687 / Discounting!BC$20","v":0},{"$f":"BD687 / Discounting!BD$20","v":0},{"$f":"BE687 / Discounting!BE$20","v":0},{"$f":"BF687 / Discounting!BF$20","v":0},{"$f":"BG687 / Discounting!BG$20","v":0},{"$f":"BH687 / Discounting!BH$20","v":0},{"$f":"BI687 / Discounting!BI$20","v":0},{"$f":"BJ687 / Discounting!BJ$20","v":0},{"$f":"BK687 / Discounting!BK$20","v":0},{"$f":"BL687 / Discounting!BL$20","v":-790229.07366392936},{"$f":"BM687 / Discounting!BM$20","v":0},{"$f":"BN687 / Discounting!BN$20","v":0},{"$f":"BO687 / Discounting!BO$20","v":0},{"$f":"BP687 / Discounting!BP$20","v":0},{"$f":"BQ687 / Discounting!BQ$20","v":0},{"$f":"BR687 / Discounting!BR$20","v":0},{"$f":"BS687 / Discounting!BS$20","v":0},{"$f":"BT687 / Discounting!BT$20","v":0},{"$f":"BU687 / Discounting!BU$20","v":0},{"$f":"BV687 / Discounting!BV$20","v":0},{"$f":"BW687 / Discounting!BW$20","v":0},{"$f":"BX687 / Discounting!BX$20","v":0},{"$f":"BY687 / Discounting!BY$20","v":0},{"$f":"BZ687 / Discounting!BZ$20","v":0},{"$f":"CA687 / Discounting!CA$20","v":0},{"$f":"CB687 / Discounting!CB$20","v":0},{"$f":"CC687 / Discounting!CC$20","v":0},{"$f":"CD687 / Discounting!CD$20","v":0},{"$f":"CE687 / Discounting!CE$20","v":0},{"$f":"CF687 / Discounting!CF$20","v":0},{"$f":"CG687 / Discounting!CG$20","v":0},{"$f":"CH687 / Discounting!CH$20","v":0},{"$f":"CI687 / Discounting!CI$20","v":0},{"$f":"CJ687 / Discounting!CJ$20","v":0},{"$f":"CK687 / Discounting!CK$20","v":0},{"$f":"CL687 / Discounting!CL$20","v":0},{"$f":"CM687 / Discounting!CM$20","v":0},{"$f":"CN687 / Discounting!CN$20","v":0},{"$f":"CO687 / Discounting!CO$20","v":0},{"$f":"CP687 / Discounting!CP$20","v":0},{"$f":"CQ687 / Discounting!CQ$20","v":0},{"$f":"CR687 / Discounting!CR$20","v":0},{"$f":"CS687 / Discounting!CS$20","v":0},{"$f":"CT687 / Discounting!CT$20","v":0},{"$f":"CU687 / Discounting!CU$20","v":0},{"$f":"CV687 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J696:CV696), \"Null\")","v":0.12624199969349914},null,{"$f":"J688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-143328474.04979432,-587652729.55441368,-762271759.05123055,-977473296.21460128,75257165.669214815,622123262.7628305,611552308.18060696,601237453.44062448,591175141.7640388,581361930.0563674,571794487.99669313,220305440.7299943,211219993.88834715,202370994.12688544,193755554.260261,527535052.63984126,519378506.77184367,511447511.5365746,503739612.92343229,0,0,0,-342164156.45428073,-342164156.45428067,-342164156.45428067,-342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,-171082078.22714034,0,0,0,0,0,0,0,0,0,{"$f":"BV688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J697:CV697), \"Null\")","v":0.12624199969349914},null,{"$f":"J687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-143328474.04979432,-587652729.55441368,-762271759.05123055,-977473296.21460128,75257165.669214815,622123262.7628305,611552308.18060696,601237453.44062448,591175141.7640388,581361930.0563674,571794487.99669313,220305440.7299943,211219993.88834715,202370994.12688544,193755554.260261,527535052.63984126,519378506.77184367,511447511.5365746,503739612.92343229,0,0,0,-342164156.45428073,-342164156.45428067,-342164156.45428067,-342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,-171082078.22714034,0,0,0,0,0,0,0,0,0,{"$f":"BV687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Contractor and Lender Return (Real)"]
[]
[{"$nulls":4},"Contractor Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J701:CV701)","v":6033840472.6443615},null,{"$f":"J668","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-1144481.4513010813,-62548529.517013744,-252951209.65073097,-327766367.16927755,-419974450.90307176,-443353701.7153821,282210955.2852298,295069991.64344049,307676890.03384328,320036594.33815968,299192052.80043197,311071814.72307348,163415382.42612576,21408423.228061914,50563210.380507946,70713603.314229488,158078098.53758752,52172374.990888715,30719868.136427045,10652135.284637213,392342889.77437639,391909467.88099277,391914874.70925176,395546862.64687598,418842224.79266155,436210289.5396204,460434499.08521986,483202665.27590919,459901496.75289738,437057213.88719934,414230527.8833701,391959006.52133358,391963442.00370347,391967790.51583111,391972053.76301479,148525855.2969003,26758847.48360835,30635158.092218995,29835654.969391309,185783463.67187995,0,0,0,0,0,0,0,0,0,{"$f":"BV668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J702:CV702)","v":2533789453.833252},null,{"$f":"J687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-143328474.04979432,-587652729.55441368,-762271759.05123055,-977473296.21460128,75257165.669214815,622123262.7628305,611552308.18060696,601237453.44062448,591175141.7640388,581361930.0563674,571794487.99669313,220305440.7299943,211219993.88834715,202370994.12688544,193755554.260261,527535052.63984126,519378506.77184367,511447511.5365746,503739612.92343229,0,0,0,-342164156.45428073,-342164156.45428067,-342164156.45428067,-342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,-171082078.22714034,0,0,0,0,0,0,0,0,0,{"$f":"BV687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J704:CV704)","v":8567629926.4776163},null,{"$f":"SUM(J701:J702)","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-1144481.4513010813,-205877003.56680804,-840603939.20514464,-1090038126.2205081,-1397447747.1176729,-368096536.04616725,904334218.0480603,906622299.82404745,908914343.47446775,911211736.10219848,880553982.85679936,882866302.71976662,383720823.15612006,232628417.11640906,252934204.50739339,264469157.57449049,685613151.17742872,571550881.76273239,542167379.67300165,514391748.2080695,392342889.77437639,391909467.88099277,391914874.70925176,53382706.192595243,76678068.338380873,94046133.085339725,118270342.63093919,483202665.27590919,459901496.75289738,437057213.88719934,414230527.8833701,391959006.52133358,391963442.00370347,391967790.51583111,391972053.76301479,148525855.2969003,26758847.48360835,30635158.092218995,29835654.969391309,14701385.44473961,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV701:BV702)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J705:CV705)","v":10070026393.095375},null,{"$f":"J704 * Discounting!J$12","v":0},{"$f":"K704 * Discounting!K$12","v":0},{"$f":"L704 * Discounting!L$12","v":0},{"$f":"M704 * Discounting!M$12","v":0},{"$f":"N704 * Discounting!N$12","v":0},{"$f":"O704 * Discounting!O$12","v":0},{"$f":"P704 * Discounting!P$12","v":0},{"$f":"Q704 * Discounting!Q$12","v":0},{"$f":"R704 * Discounting!R$12","v":0},{"$f":"S704 * Discounting!S$12","v":0},{"$f":"T704 * Discounting!T$12","v":0},{"$f":"U704 * Discounting!U$12","v":0},{"$f":"V704 * Discounting!V$12","v":0},{"$f":"W704 * Discounting!W$12","v":0},{"$f":"X704 * Discounting!X$12","v":0},{"$f":"Y704 * Discounting!Y$12","v":-1144481.4513010813},{"$f":"Z704 * Discounting!Z$12","v":-205877003.56680804},{"$f":"AA704 * Discounting!AA$12","v":-840603939.20514464},{"$f":"AB704 * Discounting!AB$12","v":-1090038126.2205081},{"$f":"AC704 * Discounting!AC$12","v":-1397447747.1176729},{"$f":"AD704 * Discounting!AD$12","v":-368096536.04616725},{"$f":"AE704 * Discounting!AE$12","v":904334218.0480603},{"$f":"AF704 * Discounting!AF$12","v":906622299.82404745},{"$f":"AG704 * Discounting!AG$12","v":908914343.47446775},{"$f":"AH704 * Discounting!AH$12","v":911211736.10219848},{"$f":"AI704 * Discounting!AI$12","v":880553982.85679936},{"$f":"AJ704 * Discounting!AJ$12","v":882866302.71976662},{"$f":"AK704 * Discounting!AK$12","v":383720823.15612006},{"$f":"AL704 * Discounting!AL$12","v":232628417.11640906},{"$f":"AM704 * Discounting!AM$12","v":252934204.50739339},{"$f":"AN704 * Discounting!AN$12","v":264469157.57449049},{"$f":"AO704 * Discounting!AO$12","v":685613151.17742872},{"$f":"AP704 * Discounting!AP$12","v":571550881.76273239},{"$f":"AQ704 * Discounting!AQ$12","v":542167379.67300165},{"$f":"AR704 * Discounting!AR$12","v":514391748.2080695},{"$f":"AS704 * Discounting!AS$12","v":392342889.77437639},{"$f":"AT704 * Discounting!AT$12","v":391909467.88099277},{"$f":"AU704 * Discounting!AU$12","v":391914874.70925176},{"$f":"AV704 * Discounting!AV$12","v":53382706.192595243},{"$f":"AW704 * Discounting!AW$12","v":76678068.338380873},{"$f":"AX704 * Discounting!AX$12","v":94046133.085339725},{"$f":"AY704 * Discounting!AY$12","v":118270342.63093919},{"$f":"AZ704 * Discounting!AZ$12","v":483202665.27590919},{"$f":"BA704 * Discounting!BA$12","v":459901496.75289738},{"$f":"BB704 * Discounting!BB$12","v":437057213.88719934},{"$f":"BC704 * Discounting!BC$12","v":414230527.8833701},{"$f":"BD704 * Discounting!BD$12","v":391959006.52133358},{"$f":"BE704 * Discounting!BE$12","v":391963442.00370347},{"$f":"BF704 * Discounting!BF$12","v":391967790.51583111},{"$f":"BG704 * Discounting!BG$12","v":391972053.76301479},{"$f":"BH704 * Discounting!BH$12","v":148525855.2969003},{"$f":"BI704 * Discounting!BI$12","v":26758847.48360835},{"$f":"BJ704 * Discounting!BJ$12","v":30635158.092218995},{"$f":"BK704 * Discounting!BK$12","v":29835654.969391309},{"$f":"BL704 * Discounting!BL$12","v":14701385.44473961},{"$f":"BM704 * Discounting!BM$12","v":0},{"$f":"BN704 * Discounting!BN$12","v":0},{"$f":"BO704 * Discounting!BO$12","v":0},{"$f":"BP704 * Discounting!BP$12","v":0},{"$f":"BQ704 * Discounting!BQ$12","v":0},{"$f":"BR704 * Discounting!BR$12","v":0},{"$f":"BS704 * Discounting!BS$12","v":0},{"$f":"BT704 * Discounting!BT$12","v":0},{"$f":"BU704 * Discounting!BU$12","v":0},{"$f":"BV704 * Discounting!BV$12","v":0},{"$f":"BW704 * Discounting!BW$12","v":0},{"$f":"BX704 * Discounting!BX$12","v":0},{"$f":"BY704 * Discounting!BY$12","v":0},{"$f":"BZ704 * Discounting!BZ$12","v":0},{"$f":"CA704 * Discounting!CA$12","v":0},{"$f":"CB704 * Discounting!CB$12","v":0},{"$f":"CC704 * Discounting!CC$12","v":0},{"$f":"CD704 * Discounting!CD$12","v":0},{"$f":"CE704 * Discounting!CE$12","v":0},{"$f":"CF704 * Discounting!CF$12","v":0},{"$f":"CG704 * Discounting!CG$12","v":0},{"$f":"CH704 * Discounting!CH$12","v":0},{"$f":"CI704 * Discounting!CI$12","v":0},{"$f":"CJ704 * Discounting!CJ$12","v":0},{"$f":"CK704 * Discounting!CK$12","v":0},{"$f":"CL704 * Discounting!CL$12","v":0},{"$f":"CM704 * Discounting!CM$12","v":0},{"$f":"CN704 * Discounting!CN$12","v":0},{"$f":"CO704 * Discounting!CO$12","v":0},{"$f":"CP704 * Discounting!CP$12","v":0},{"$f":"CQ704 * Discounting!CQ$12","v":0},{"$f":"CR704 * Discounting!CR$12","v":0},{"$f":"CS704 * Discounting!CS$12","v":0},{"$f":"CT704 * Discounting!CT$12","v":0},{"$f":"CU704 * Discounting!CU$12","v":0},{"$f":"CV704 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor and Lender Return NPV\"&Inputs!C344*100","v":"Contractor and Lender Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J708:CV708)","v":89030.796507098654},null,{"$f":"J705 / Discounting!J$19","v":0},{"$f":"K705 / Discounting!K$19","v":0},{"$f":"L705 / Discounting!L$19","v":0},{"$f":"M705 / Discounting!M$19","v":0},{"$f":"N705 / Discounting!N$19","v":0},{"$f":"O705 / Discounting!O$19","v":0},{"$f":"P705 / Discounting!P$19","v":0},{"$f":"Q705 / Discounting!Q$19","v":0},{"$f":"R705 / Discounting!R$19","v":0},{"$f":"S705 / Discounting!S$19","v":0},{"$f":"T705 / Discounting!T$19","v":0},{"$f":"U705 / Discounting!U$19","v":0},{"$f":"V705 / Discounting!V$19","v":0},{"$f":"W705 / Discounting!W$19","v":0},{"$f":"X705 / Discounting!X$19","v":0},{"$f":"Y705 / Discounting!Y$19","v":-1144481.4513010813},{"$f":"Z705 / Discounting!Z$19","v":-182192038.55469739},{"$f":"AA705 / Discounting!AA$19","v":-658316187.0194571},{"$f":"AB705 / Discounting!AB$19","v":-755451100.2659986},{"$f":"AC705 / Discounting!AC$19","v":-857080874.26062274},{"$f":"AD705 / Discounting!AD$19","v":-199788052.34603646},{"$f":"AE705 / Discounting!AE$19","v":434368479.92024487},{"$f":"AF705 / Discounting!AF$19","v":385369458.39781737},{"$f":"AG705 / Discounting!AG$19","v":341897093.75872505},{"$f":"AH705 / Discounting!AH$19","v":303328566.94857877},{"$f":"AI705 / Discounting!AI$19","v":259400943.24566516},{"$f":"AJ705 / Discounting!AJ$19","v":230161173.216315},{"$f":"AK705 / Discounting!AK$19","v":88526653.171868235},{"$f":"AL705 / Discounting!AL$19","v":47494465.041869417},{"$f":"AM705 / Discounting!AM$19","v":45699279.66539038},{"$f":"AN705 / Discounting!AN$19","v":42286172.743280716},{"$f":"AO705 / Discounting!AO$19","v":97011684.063188732},{"$f":"AP705 / Discounting!AP$19","v":71568408.527399629},{"$f":"AQ705 / Discounting!AQ$19","v":60078820.993087903},{"$f":"AR705 / Discounting!AR$19","v":50443308.889357708},{"$f":"AS705 / Discounting!AS$19","v":34048416.343359843},{"$f":"AT705 / Discounting!AT$19","v":30098055.749392085},{"$f":"AU705 / Discounting!AU$19","v":26635815.03154299},{"$f":"AV705 / Discounting!AV$19","v":3210675.2933760127},{"$f":"AW705 / Discounting!AW$19","v":4081206.0338704819},{"$f":"AX705 / Discounting!AX$19","v":4429756.5215689475},{"$f":"AY705 / Discounting!AY$19","v":4929879.7311442252},{"$f":"AZ705 / Discounting!AZ$19","v":17824253.373371799},{"$f":"BA705 / Discounting!BA$19","v":15013031.832842143},{"$f":"BB705 / Discounting!BB$19","v":12625931.590043953},{"$f":"BC705 / Discounting!BC$19","v":10589825.35272781},{"$f":"BD705 / Discounting!BD$19","v":8867657.2842783146},{"$f":"BE705 / Discounting!BE$19","v":7847573.1259893989},{"$f":"BF705 / Discounting!BF$19","v":6944832.0250983862},{"$f":"BG705 / Discounting!BG$19","v":6145935.8944534576},{"$f":"BH705 / Discounting!BH$19","v":2060898.2006018003},{"$f":"BI705 / Discounting!BI$19","v":328581.75039600331},{"$f":"BJ705 / Discounting!BJ$19","v":332903.00619314791},{"$f":"BK705 / Discounting!BK$19","v":286915.97109488212},{"$f":"BL705 / Discounting!BL$19","v":125112.00048638671},{"$f":"BM705 / Discounting!BM$19","v":0},{"$f":"BN705 / Discounting!BN$19","v":0},{"$f":"BO705 / Discounting!BO$19","v":0},{"$f":"BP705 / Discounting!BP$19","v":0},{"$f":"BQ705 / Discounting!BQ$19","v":0},{"$f":"BR705 / Discounting!BR$19","v":0},{"$f":"BS705 / Discounting!BS$19","v":0},{"$f":"BT705 / Discounting!BT$19","v":0},{"$f":"BU705 / Discounting!BU$19","v":0},{"$f":"BV705 / Discounting!BV$19","v":0},{"$f":"BW705 / Discounting!BW$19","v":0},{"$f":"BX705 / Discounting!BX$19","v":0},{"$f":"BY705 / Discounting!BY$19","v":0},{"$f":"BZ705 / Discounting!BZ$19","v":0},{"$f":"CA705 / Discounting!CA$19","v":0},{"$f":"CB705 / Discounting!CB$19","v":0},{"$f":"CC705 / Discounting!CC$19","v":0},{"$f":"CD705 / Discounting!CD$19","v":0},{"$f":"CE705 / Discounting!CE$19","v":0},{"$f":"CF705 / Discounting!CF$19","v":0},{"$f":"CG705 / Discounting!CG$19","v":0},{"$f":"CH705 / Discounting!CH$19","v":0},{"$f":"CI705 / Discounting!CI$19","v":0},{"$f":"CJ705 / Discounting!CJ$19","v":0},{"$f":"CK705 / Discounting!CK$19","v":0},{"$f":"CL705 / Discounting!CL$19","v":0},{"$f":"CM705 / Discounting!CM$19","v":0},{"$f":"CN705 / Discounting!CN$19","v":0},{"$f":"CO705 / Discounting!CO$19","v":0},{"$f":"CP705 / Discounting!CP$19","v":0},{"$f":"CQ705 / Discounting!CQ$19","v":0},{"$f":"CR705 / Discounting!CR$19","v":0},{"$f":"CS705 / Discounting!CS$19","v":0},{"$f":"CT705 / Discounting!CT$19","v":0},{"$f":"CU705 / Discounting!CU$19","v":0},{"$f":"CV705 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J709:CV709)","v":-1502307435.8212538},null,{"$f":"J704 / Discounting!J$19","v":-375182849.16299921},{"$f":"K704 / Discounting!K$19","v":-375179263.88529336},{"$f":"L704 / Discounting!L$19","v":-225175748.90715033},{"$f":"M704 / Discounting!M$19","v":-225172302.8501474},{"$f":"N704 / Discounting!N$19","v":-150168924.36288959},{"$f":"O704 / Discounting!O$19","v":-75165612.120480001},{"$f":"P704 / Discounting!P$19","v":-75162364.824000001},{"$f":"Q704 / Discounting!Q$19","v":-159181.19999999995},{"$f":"R704 / Discounting!R$19","v":-156059.99999999994},{"$f":"S704 / Discounting!S$19","v":-152999.99999999994},{"$f":"T704 / Discounting!T$19","v":-149999.99999999994},{"$f":"U704 / Discounting!U$19","v":-147058.82352941169},{"$f":"V704 / Discounting!V$19","v":-144175.31718569776},{"$f":"W704 / Discounting!W$19","v":-141348.35018205663},{"$f":"X704 / Discounting!X$19","v":-138576.81390397708},{"$f":"Y704 / Discounting!Y$19","v":-1144481.4513010813},{"$f":"Z704 / Discounting!Z$19","v":-182192038.55469739},{"$f":"AA704 / Discounting!AA$19","v":-658316187.0194571},{"$f":"AB704 / Discounting!AB$19","v":-755451100.2659986},{"$f":"AC704 / Discounting!AC$19","v":-857080874.26062274},{"$f":"AD704 / Discounting!AD$19","v":-199788052.34603646},{"$f":"AE704 / Discounting!AE$19","v":434368479.92024487},{"$f":"AF704 / Discounting!AF$19","v":385369458.39781737},{"$f":"AG704 / Discounting!AG$19","v":341897093.75872505},{"$f":"AH704 / Discounting!AH$19","v":303328566.94857877},{"$f":"AI704 / Discounting!AI$19","v":259400943.24566516},{"$f":"AJ704 / Discounting!AJ$19","v":230161173.216315},{"$f":"AK704 / Discounting!AK$19","v":88526653.171868235},{"$f":"AL704 / Discounting!AL$19","v":47494465.041869417},{"$f":"AM704 / Discounting!AM$19","v":45699279.66539038},{"$f":"AN704 / Discounting!AN$19","v":42286172.743280716},{"$f":"AO704 / Discounting!AO$19","v":97011684.063188732},{"$f":"AP704 / Discounting!AP$19","v":71568408.527399629},{"$f":"AQ704 / Discounting!AQ$19","v":60078820.993087903},{"$f":"AR704 / Discounting!AR$19","v":50443308.889357708},{"$f":"AS704 / Discounting!AS$19","v":34048416.343359843},{"$f":"AT704 / Discounting!AT$19","v":30098055.749392085},{"$f":"AU704 / Discounting!AU$19","v":26635815.03154299},{"$f":"AV704 / Discounting!AV$19","v":3210675.2933760127},{"$f":"AW704 / Discounting!AW$19","v":4081206.0338704819},{"$f":"AX704 / Discounting!AX$19","v":4429756.5215689475},{"$f":"AY704 / Discounting!AY$19","v":4929879.7311442252},{"$f":"AZ704 / Discounting!AZ$19","v":17824253.373371799},{"$f":"BA704 / Discounting!BA$19","v":15013031.832842143},{"$f":"BB704 / Discounting!BB$19","v":12625931.590043953},{"$f":"BC704 / Discounting!BC$19","v":10589825.35272781},{"$f":"BD704 / Discounting!BD$19","v":8867657.2842783146},{"$f":"BE704 / Discounting!BE$19","v":7847573.1259893989},{"$f":"BF704 / Discounting!BF$19","v":6944832.0250983862},{"$f":"BG704 / Discounting!BG$19","v":6145935.8944534576},{"$f":"BH704 / Discounting!BH$19","v":2060898.2006018003},{"$f":"BI704 / Discounting!BI$19","v":328581.75039600331},{"$f":"BJ704 / Discounting!BJ$19","v":332903.00619314791},{"$f":"BK704 / Discounting!BK$19","v":286915.97109488212},{"$f":"BL704 / Discounting!BL$19","v":125112.00048638671},{"$f":"BM704 / Discounting!BM$19","v":0},{"$f":"BN704 / Discounting!BN$19","v":0},{"$f":"BO704 / Discounting!BO$19","v":0},{"$f":"BP704 / Discounting!BP$19","v":0},{"$f":"BQ704 / Discounting!BQ$19","v":0},{"$f":"BR704 / Discounting!BR$19","v":0},{"$f":"BS704 / Discounting!BS$19","v":0},{"$f":"BT704 / Discounting!BT$19","v":0},{"$f":"BU704 / Discounting!BU$19","v":0},{"$f":"BV704 / Discounting!BV$19","v":0},{"$f":"BW704 / Discounting!BW$19","v":0},{"$f":"BX704 / Discounting!BX$19","v":0},{"$f":"BY704 / Discounting!BY$19","v":0},{"$f":"BZ704 / Discounting!BZ$19","v":0},{"$f":"CA704 / Discounting!CA$19","v":0},{"$f":"CB704 / Discounting!CB$19","v":0},{"$f":"CC704 / Discounting!CC$19","v":0},{"$f":"CD704 / Discounting!CD$19","v":0},{"$f":"CE704 / Discounting!CE$19","v":0},{"$f":"CF704 / Discounting!CF$19","v":0},{"$f":"CG704 / Discounting!CG$19","v":0},{"$f":"CH704 / Discounting!CH$19","v":0},{"$f":"CI704 / Discounting!CI$19","v":0},{"$f":"CJ704 / Discounting!CJ$19","v":0},{"$f":"CK704 / Discounting!CK$19","v":0},{"$f":"CL704 / Discounting!CL$19","v":0},{"$f":"CM704 / Discounting!CM$19","v":0},{"$f":"CN704 / Discounting!CN$19","v":0},{"$f":"CO704 / Discounting!CO$19","v":0},{"$f":"CP704 / Discounting!CP$19","v":0},{"$f":"CQ704 / Discounting!CQ$19","v":0},{"$f":"CR704 / Discounting!CR$19","v":0},{"$f":"CS704 / Discounting!CS$19","v":0},{"$f":"CT704 / Discounting!CT$19","v":0},{"$f":"CU704 / Discounting!CU$19","v":0},{"$f":"CV704 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J710:CV710)","v":-1502202989.1890404},null,{"$f":"J704 / Discounting!J$20","v":-375182849.16299921},{"$f":"K704 / Discounting!K$20","v":-375179263.88529336},{"$f":"L704 / Discounting!L$20","v":-225175748.90715033},{"$f":"M704 / Discounting!M$20","v":-225172302.8501474},{"$f":"N704 / Discounting!N$20","v":-150168924.36288959},{"$f":"O704 / Discounting!O$20","v":-75165612.120480001},{"$f":"P704 / Discounting!P$20","v":-75162364.824000001},{"$f":"Q704 / Discounting!Q$20","v":-159181.19999999995},{"$f":"R704 / Discounting!R$20","v":-156059.99999999994},{"$f":"S704 / Discounting!S$20","v":-152999.99999999994},{"$f":"T704 / Discounting!T$20","v":-149999.99999999994},{"$f":"U704 / Discounting!U$20","v":-130140.55179593957},{"$f":"V704 / Discounting!V$20","v":-112910.42147834426},{"$f":"W704 / Discounting!W$20","v":-97961.497031358915},{"$f":"X704 / Discounting!X$20","v":-84991.755189449003},{"$f":"Y704 / Discounting!Y$20","v":-621178.67926073098},{"$f":"Z704 / Discounting!Z$20","v":-98886539.18555665},{"$f":"AA704 / Discounting!AA$20","v":-357307651.53408158},{"$f":"AB704 / Discounting!AB$20","v":-410028590.83108634},{"$f":"AC704 / Discounting!AC$20","v":-465189160.46004701},{"$f":"AD704 / Discounting!AD$20","v":-108436950.50478923},{"$f":"AE704 / Discounting!AE$20","v":235757808.36168984},{"$f":"AF704 / Discounting!AF$20","v":209163102.57614148},{"$f":"AG704 / Discounting!AG$20","v":185568044.72688302},{"$f":"AH704 / Discounting!AH$20","v":164634593.58381504},{"$f":"AI704 / Discounting!AI$20","v":140792439.35421377},{"$f":"AJ704 / Discounting!AJ$20","v":124922263.64444509},{"$f":"AK704 / Discounting!AK$20","v":48048720.609808579},{"$f":"AL704 / Discounting!AL$20","v":25778092.806453094},{"$f":"AM704 / Discounting!AM$20","v":24803738.106408186},{"$f":"AN704 / Discounting!AN$20","v":22951240.411804665},{"$f":"AO704 / Discounting!AO$20","v":52654055.433335043},{"$f":"AP704 / Discounting!AP$20","v":38844464.831913814},{"$f":"AQ704 / Discounting!AQ$20","v":32608377.037130721},{"$f":"AR704 / Discounting!AR$20","v":27378607.104388207},{"$f":"AS704 / Discounting!AS$20","v":18480116.275404565},{"$f":"AT704 / Discounting!AT$20","v":16336018.812247882},{"$f":"AU704 / Discounting!AU$20","v":14456853.261813423},{"$f":"AV704 / Discounting!AV$20","v":1742625.9167477752},{"$f":"AW704 / Discounting!AW$20","v":2215115.1257441058},{"$f":"AX704 / Discounting!AX$20","v":2404294.3661399018},{"$f":"AY704 / Discounting!AY$20","v":2675741.2073608185},{"$f":"AZ704 / Discounting!AZ$20","v":9674290.6201692335},{"$f":"BA704 / Discounting!BA$20","v":8148472.1967510842},{"$f":"BB704 / Discounting!BB$20","v":6852849.8217456713},{"$f":"BC704 / Discounting!BC$20","v":5747732.930691883},{"$f":"BD704 / Discounting!BD$20","v":4813009.1000799425},{"$f":"BE704 / Discounting!BE$20","v":4259348.2876129989},{"$f":"BF704 / Discounting!BF$20","v":3769376.5854693213},{"$f":"BG704 / Discounting!BG$20","v":3335767.7727302727},{"$f":"BH704 / Discounting!BH$20","v":1118572.975460012},{"$f":"BI704 / Discounting!BI$20","v":178341.00981552154},{"$f":"BJ704 / Discounting!BJ$20","v":180686.41433541701},{"$f":"BK704 / Discounting!BK$20","v":155726.49410867787},{"$f":"BL704 / Discounting!BL$20","v":67905.781376754225},{"$f":"BM704 / Discounting!BM$20","v":0},{"$f":"BN704 / Discounting!BN$20","v":0},{"$f":"BO704 / Discounting!BO$20","v":0},{"$f":"BP704 / Discounting!BP$20","v":0},{"$f":"BQ704 / Discounting!BQ$20","v":0},{"$f":"BR704 / Discounting!BR$20","v":0},{"$f":"BS704 / Discounting!BS$20","v":0},{"$f":"BT704 / Discounting!BT$20","v":0},{"$f":"BU704 / Discounting!BU$20","v":0},{"$f":"BV704 / Discounting!BV$20","v":0},{"$f":"BW704 / Discounting!BW$20","v":0},{"$f":"BX704 / Discounting!BX$20","v":0},{"$f":"BY704 / Discounting!BY$20","v":0},{"$f":"BZ704 / Discounting!BZ$20","v":0},{"$f":"CA704 / Discounting!CA$20","v":0},{"$f":"CB704 / Discounting!CB$20","v":0},{"$f":"CC704 / Discounting!CC$20","v":0},{"$f":"CD704 / Discounting!CD$20","v":0},{"$f":"CE704 / Discounting!CE$20","v":0},{"$f":"CF704 / Discounting!CF$20","v":0},{"$f":"CG704 / Discounting!CG$20","v":0},{"$f":"CH704 / Discounting!CH$20","v":0},{"$f":"CI704 / Discounting!CI$20","v":0},{"$f":"CJ704 / Discounting!CJ$20","v":0},{"$f":"CK704 / Discounting!CK$20","v":0},{"$f":"CL704 / Discounting!CL$20","v":0},{"$f":"CM704 / Discounting!CM$20","v":0},{"$f":"CN704 / Discounting!CN$20","v":0},{"$f":"CO704 / Discounting!CO$20","v":0},{"$f":"CP704 / Discounting!CP$20","v":0},{"$f":"CQ704 / Discounting!CQ$20","v":0},{"$f":"CR704 / Discounting!CR$20","v":0},{"$f":"CS704 / Discounting!CS$20","v":0},{"$f":"CT704 / Discounting!CT$20","v":0},{"$f":"CU704 / Discounting!CU$20","v":0},{"$f":"CV704 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J713:CV713), \"Null\")","v":0.13000492306838418},null,{"$f":"J705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1144481.4513010813,-205877003.56680804,-840603939.20514464,-1090038126.2205081,-1397447747.1176729,-368096536.04616725,904334218.0480603,906622299.82404745,908914343.47446775,911211736.10219848,880553982.85679936,882866302.71976662,383720823.15612006,232628417.11640906,252934204.50739339,264469157.57449049,685613151.17742872,571550881.76273239,542167379.67300165,514391748.2080695,392342889.77437639,391909467.88099277,391914874.70925176,53382706.192595243,76678068.338380873,94046133.085339725,118270342.63093919,483202665.27590919,459901496.75289738,437057213.88719934,414230527.8833701,391959006.52133358,391963442.00370347,391967790.51583111,391972053.76301479,148525855.2969003,26758847.48360835,30635158.092218995,29835654.969391309,14701385.44473961,0,0,0,0,0,0,0,0,0,{"$f":"BV705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J714:CV714), \"Null\")","v":5.2821486869657708E-2},null,{"$f":"J704","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-1144481.4513010813,-205877003.56680804,-840603939.20514464,-1090038126.2205081,-1397447747.1176729,-368096536.04616725,904334218.0480603,906622299.82404745,908914343.47446775,911211736.10219848,880553982.85679936,882866302.71976662,383720823.15612006,232628417.11640906,252934204.50739339,264469157.57449049,685613151.17742872,571550881.76273239,542167379.67300165,514391748.2080695,392342889.77437639,391909467.88099277,391914874.70925176,53382706.192595243,76678068.338380873,94046133.085339725,118270342.63093919,483202665.27590919,459901496.75289738,437057213.88719934,414230527.8833701,391959006.52133358,391963442.00370347,391967790.51583111,391972053.76301479,148525855.2969003,26758847.48360835,30635158.092218995,29835654.969391309,14701385.44473961,0,0,0,0,0,0,0,0,0,{"$f":"BV704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TPDC Return (Real)"]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"TPDC Profit plus Cost Gas",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J719:CV719)","v":3281920830.7913613},null,{"$f":"J564 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63525952.219898552,97344636.177537516,96058732.541716442,94798042.702676177,93562072.272244498,95646526.426017299,94458550.233753115,119084633.75057332,125565731.70606051,125565731.7060605,125565731.70606048,118195594.82490823,{"$f":"AP564 / AP$87","v":104328601.34628874},104328030.89877474,104327471.63650613,104326923.34016435,104326385.79473123,104325858.78940462,121724030.20082037,121723523.65975291,122071000.81252933,121983520.50065234,104323374.77113697,104322906.80548871,104322448.01563744,104321998.22166562,104321557.24718347,104321124.91925977,104320701.06835419,104320285.52825068,41991932.564267173,10573821.745333698,10353529.043149387,10353205.484151362,11236662.130352192,0,0,0,0,0,0,0,0,0,{"$f":"BV564 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J720:CV720)","v":593681841.16808927},null,{"$f":"J565 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14332847.404979432,58765272.955441363,76227175.90512307,97747329.62146014,55769682.294946603,0,0,0,0,0,0,34216415.645428069,34216415.645428076,34216415.645428069,34216415.645428076,0,{"$f":"AP565 / AP$87","v":0},0,0,0,0,0,34216415.645428076,34216415.645428069,34216415.645428069,34216415.645428069,0,0,0,0,0,0,0,0,0,0,0,0,17108207.822714034,0,0,0,0,0,0,0,0,0,{"$f":"BV565 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry Loan from JV Partners",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J721:CV721)","v":152475051.01714361},null,{"$f":"J566 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,114448.14513010813,6254852.9517013738,25295120.965073112,32776636.716927744,41997445.090307176,44335370.171538197,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP566 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1701176.9764658853,0,0,0,0,0,0,0,0,0,{"$f":"BV566 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J722:CV722)","v":25015372.609817874},null,{"$f":"J567 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP567 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25015372.609817874,0,0,0,0,0,0,0,0,0,{"$f":"BV567 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J723:CV723)","v":4053093095.5864115},null,{"$f":"SUM(J719:J722)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,114448.14513010813,20587700.356680807,84060393.920514479,109003812.62205082,139744774.71176732,163631004.68638337,97344636.177537516,96058732.541716442,94798042.702676177,93562072.272244498,95646526.426017299,94458550.233753115,153301049.3960014,159782147.35148859,159782147.35148856,159782147.35148856,118195594.82490823,{"$f":"SUM(AP719:AP722)","v":104328601.34628874},104328030.89877474,104327471.63650613,104326923.34016435,104326385.79473123,104325858.78940462,155940445.84624845,155939939.30518097,156287416.45795739,156199936.1460804,104323374.77113697,104322906.80548871,104322448.01563744,104321998.22166562,104321557.24718347,104321124.91925977,104320701.06835419,104320285.52825068,41991932.564267173,10573821.745333698,10353529.043149387,10353205.484151362,55061419.539349988,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV719:BV722)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J726:CV726)","v":996116428.48084605},null,{"$f":"SUM(J571:J572) / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20475496.292827759,83950389.936344817,108895965.57874723,139639042.31637165,83019681.519796506,4326318.6883135801,4326318.6883135801,4326318.6883135801,4326318.6883135801,4326318.6883135801,4326318.6883135801,53206912.467496537,53206912.467496544,53206912.467496529,54184524.3430802,5303930.56389724,{"$f":"SUM(AP571:AP572) / AP$87","v":4326318.6883135792},4326318.6883135801,4326318.6883135792,4326318.6883135792,4326318.6883135801,4326318.6883135801,53206912.467496544,53206912.467496537,54184524.343080193,53940121.374184281,4326318.6883135801,4326318.6883135792,4326318.6883135792,4326318.6883135792,4326318.6883135801,4326318.6883135801,4326318.6883135801,4326318.6883135801,4081915.7194176652,3348706.8127299212,2615497.9060421768,2615497.9060421763,27300197.764529571,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV571:BV572) / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},816504226.02000058,null,{"$f":"J573 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13504768.029428571,27009536.058857139,27009536.058857143,27009536.058857147,27009536.058857147,27009536.058857147,27009536.058857143,27009536.058857147,27009536.058857143,27009536.058857143,27009536.058857147,27009536.058857147,{"$f":"AP573 / AP$87","v":27009536.058857143},27009536.058857143,27009536.058857147,27009536.058857143,27009536.058857143,27009536.058857143,27009536.058857143,27009536.058857147,27009536.058857147,27009536.058857143,27009536.058857143,27009536.058857147,27009536.058857147,27009536.058857143,27009536.058857143,27009536.058857147,27009536.058857143,27009536.058857147,10256196.619714353,2366678.9160000007,2366678.9160000007,2366678.9160000007,2366678.9160000007,0,0,0,0,0,0,0,0,0,{"$f":"BV573 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},84811691.595441386,null,{"$f":"J574 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3296189.869882226,3296189.869882226,3296189.869882226,3296189.8698822265,3296189.869882226,3296189.869882226,3296189.869882226,{"$f":"AP574 / AP$87","v":3296189.8698822246},3296189.8698822241,3296189.8698822241,3296189.8698822232,3296189.8698822232,3296189.8698822237,3296189.8698822227,3296189.8698822227,3296189.8698822232,3296189.8698822232,3296189.8698822227,3296189.8698822218,3296189.8698822218,3296189.8698822218,3296189.8698822227,3296189.8698822232,3296189.8698822223,3296189.8698822218,1251645.7642128482,288824.77104322106,288824.771043221,288824.77104322106,288824.77104322106,0,0,0,0,0,0,0,0,0,{"$f":"BV574 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender  - Principal and Interest",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},875353877.24564898,null,{"$f":"J575 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66789047.92424006,65479458.749254964,64195547.793387219,62936811.562144332,61702756.433474824,60492898.464191005,59306763.200187258,58143885.490379661,57003809.304293782,55886087.553229205,54790281.914930589,53715962.66169665,{"$f":"AP575 / AP$87","v":52662708.491859458},51630106.364568092,50617751.337811857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV575 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Fees and Bonuses",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3193399.5354126152,null,{"$f":"J576 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,114448.14513010813,112204.06385304718,110003.9841696541,107847.04330358244,105732.39539566907,103659.21117222456,101626.67761982801,99633.99766649805,97680.389869115723,95765.088106976196,93887.341281349203,92046.413020930588,90241.581393069209,88472.138620656086,86737.390804564784,85036.6576515341,83369.27220738637,{"$f":"AP576 / AP$87","v":81734.580595476829},80131.941760271395,78560.727215952342,77020.320799953275,75510.118431326744,74029.527873849744,72577.96850377426,71154.87108213162,69759.677531501584,68391.840717158426,67050.824232508254,65736.102188733581,64447.159008562332,63183.489224080709,61944.597278510497,60729.997331873026,59539.213070463746,58371.777520062496,57227.23286280637,56105.130257653305,55005.029664365982,53926.499670947036,52869.117324457882,0,0,0,0,0,0,0,0,0,{"$f":"BV576 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},12929344.419026705,null,{"$f":"J577 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,213848.00174600142,427696.00349200284,427696.00349200278,427696.00349200284,427696.00349200278,427696.00349200278,427696.00349200284,427696.00349200278,427696.00349200284,427696.00349200284,427696.00349200284,427696.00349200284,{"$f":"AP577 / AP$87","v":427696.00349200278},427696.0034920029,427696.00349200284,427696.00349200284,427696.00349200278,427696.00349200278,427696.00349200284,427696.00349200284,427696.0034920029,427696.00349200284,427696.00349200284,427696.00349200284,427696.00349200284,427696.00349200278,427696.00349200278,427696.00349200284,427696.00349200284,427696.00349200278,162406.87347317676,37476.360634860001,37476.360634860001,37476.360634860001,37476.360634860001,0,0,0,0,0,0,0,0,0,{"$f":"BV577 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J578 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP578 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV578 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J579 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP579 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV579 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J593 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP593 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV593 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan Balance",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J580 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP580 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV580 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2788908967.2963753,null,{"$f":"SUM(J726:J735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,114448.14513010813,20587700.356680807,84060393.920514464,109003812.62205081,139744774.71176732,163631004.68638337,97344636.177537516,96058732.541716442,94798042.702676162,93562072.272244528,95646526.426017314,94458550.23375313,142174461.47150064,141032615.84264234,139913159.34376165,139793264.84789371,89836684.430032641,{"$f":"SUM(AP726:AP735)","v":87804183.692999884},86769978.926873311,85756052.685572743,35136760.941344909,35135250.738976285,35133770.148418806,84012912.368231684,84011489.270810038,84987705.952843055,84741935.147132799,35126791.444777466,35125476.722733684,35124187.77955351,35122924.109769031,35121685.217823468,35120470.617876828,35119279.833615415,35118112.398065016,15809392.20968085,6097791.9906656565,5363482.9833846241,5362404.4533912046,30046046.929532111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Post-Tax Return"]
[{"$nulls":4},"TPDC Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J739:CV739)","v":1264184128.2900374},null,{"$f":"J723 - J736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11126587.924500763,18749531.508846253,19868988.007726908,19988882.503594846,28358910.394875586,16524417.653288856,17558051.971901432,18571418.950933382,69190162.398819447,69191135.055754945,69192088.640985817,71927533.478016764,71928450.034370929,71299710.505114332,71458000.998947605,69196583.32635951,69197430.082755029,69198260.236083925,69199074.111896589,69199872.029359996,69200654.301382944,69201421.234738767,69202173.130185664,26182540.354586326,4476029.7546680411,4990046.0597647633,4990801.0307601569,25015372.609817877,0,0,0,0,0,0,0,0,0,{"$f":"BV723 - BV736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J740:CV740)","v":1264184128.2900374},null,{"$f":"J739 * Discounting!J$12","v":0},{"$f":"K739 * Discounting!K$12","v":0},{"$f":"L739 * Discounting!L$12","v":0},{"$f":"M739 * Discounting!M$12","v":0},{"$f":"N739 * Discounting!N$12","v":0},{"$f":"O739 * Discounting!O$12","v":0},{"$f":"P739 * Discounting!P$12","v":0},{"$f":"Q739 * Discounting!Q$12","v":0},{"$f":"R739 * Discounting!R$12","v":0},{"$f":"S739 * Discounting!S$12","v":0},{"$f":"T739 * Discounting!T$12","v":0},{"$f":"U739 * Discounting!U$12","v":0},{"$f":"V739 * Discounting!V$12","v":0},{"$f":"W739 * Discounting!W$12","v":0},{"$f":"X739 * Discounting!X$12","v":0},{"$f":"Y739 * Discounting!Y$12","v":0},{"$f":"Z739 * Discounting!Z$12","v":0},{"$f":"AA739 * Discounting!AA$12","v":0},{"$f":"AB739 * Discounting!AB$12","v":0},{"$f":"AC739 * Discounting!AC$12","v":0},{"$f":"AD739 * Discounting!AD$12","v":0},{"$f":"AE739 * Discounting!AE$12","v":0},{"$f":"AF739 * Discounting!AF$12","v":0},{"$f":"AG739 * Discounting!AG$12","v":0},{"$f":"AH739 * Discounting!AH$12","v":0},{"$f":"AI739 * Discounting!AI$12","v":0},{"$f":"AJ739 * Discounting!AJ$12","v":0},{"$f":"AK739 * Discounting!AK$12","v":11126587.924500763},{"$f":"AL739 * Discounting!AL$12","v":18749531.508846253},{"$f":"AM739 * Discounting!AM$12","v":19868988.007726908},{"$f":"AN739 * Discounting!AN$12","v":19988882.503594846},{"$f":"AO739 * Discounting!AO$12","v":28358910.394875586},{"$f":"AP739 * Discounting!AP$12","v":16524417.653288856},{"$f":"AQ739 * Discounting!AQ$12","v":17558051.971901432},{"$f":"AR739 * Discounting!AR$12","v":18571418.950933382},{"$f":"AS739 * Discounting!AS$12","v":69190162.398819447},{"$f":"AT739 * Discounting!AT$12","v":69191135.055754945},{"$f":"AU739 * Discounting!AU$12","v":69192088.640985817},{"$f":"AV739 * Discounting!AV$12","v":71927533.478016764},{"$f":"AW739 * Discounting!AW$12","v":71928450.034370929},{"$f":"AX739 * Discounting!AX$12","v":71299710.505114332},{"$f":"AY739 * Discounting!AY$12","v":71458000.998947605},{"$f":"AZ739 * Discounting!AZ$12","v":69196583.32635951},{"$f":"BA739 * Discounting!BA$12","v":69197430.082755029},{"$f":"BB739 * Discounting!BB$12","v":69198260.236083925},{"$f":"BC739 * Discounting!BC$12","v":69199074.111896589},{"$f":"BD739 * Discounting!BD$12","v":69199872.029359996},{"$f":"BE739 * Discounting!BE$12","v":69200654.301382944},{"$f":"BF739 * Discounting!BF$12","v":69201421.234738767},{"$f":"BG739 * Discounting!BG$12","v":69202173.130185664},{"$f":"BH739 * Discounting!BH$12","v":26182540.354586326},{"$f":"BI739 * Discounting!BI$12","v":4476029.7546680411},{"$f":"BJ739 * Discounting!BJ$12","v":4990046.0597647633},{"$f":"BK739 * Discounting!BK$12","v":4990801.0307601569},{"$f":"BL739 * Discounting!BL$12","v":25015372.609817877},{"$f":"BM739 * Discounting!BM$12","v":0},{"$f":"BN739 * Discounting!BN$12","v":0},{"$f":"BO739 * Discounting!BO$12","v":0},{"$f":"BP739 * Discounting!BP$12","v":0},{"$f":"BQ739 * Discounting!BQ$12","v":0},{"$f":"BR739 * Discounting!BR$12","v":0},{"$f":"BS739 * Discounting!BS$12","v":0},{"$f":"BT739 * Discounting!BT$12","v":0},{"$f":"BU739 * Discounting!BU$12","v":0},{"$f":"BV739 * Discounting!BV$12","v":0},{"$f":"BW739 * Discounting!BW$12","v":0},{"$f":"BX739 * Discounting!BX$12","v":0},{"$f":"BY739 * Discounting!BY$12","v":0},{"$f":"BZ739 * Discounting!BZ$12","v":0},{"$f":"CA739 * Discounting!CA$12","v":0},{"$f":"CB739 * Discounting!CB$12","v":0},{"$f":"CC739 * Discounting!CC$12","v":0},{"$f":"CD739 * Discounting!CD$12","v":0},{"$f":"CE739 * Discounting!CE$12","v":0},{"$f":"CF739 * Discounting!CF$12","v":0},{"$f":"CG739 * Discounting!CG$12","v":0},{"$f":"CH739 * Discounting!CH$12","v":0},{"$f":"CI739 * Discounting!CI$12","v":0},{"$f":"CJ739 * Discounting!CJ$12","v":0},{"$f":"CK739 * Discounting!CK$12","v":0},{"$f":"CL739 * Discounting!CL$12","v":0},{"$f":"CM739 * Discounting!CM$12","v":0},{"$f":"CN739 * Discounting!CN$12","v":0},{"$f":"CO739 * Discounting!CO$12","v":0},{"$f":"CP739 * Discounting!CP$12","v":0},{"$f":"CQ739 * Discounting!CQ$12","v":0},{"$f":"CR739 * Discounting!CR$12","v":0},{"$f":"CS739 * Discounting!CS$12","v":0},{"$f":"CT739 * Discounting!CT$12","v":0},{"$f":"CU739 * Discounting!CU$12","v":0},{"$f":"CV739 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Post-Tax Return NPV\"&Inputs!C482*100","v":"TPDC Post-Tax Return NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J743:CV743)","v":123615542.92570837},null,{"$f":"J740 / Discounting!J$23","v":0},{"$f":"K740 / Discounting!K$23","v":0},{"$f":"L740 / Discounting!L$23","v":0},{"$f":"M740 / Discounting!M$23","v":0},{"$f":"N740 / Discounting!N$23","v":0},{"$f":"O740 / Discounting!O$23","v":0},{"$f":"P740 / Discounting!P$23","v":0},{"$f":"Q740 / Discounting!Q$23","v":0},{"$f":"R740 / Discounting!R$23","v":0},{"$f":"S740 / Discounting!S$23","v":0},{"$f":"T740 / Discounting!T$23","v":0},{"$f":"U740 / Discounting!U$23","v":0},{"$f":"V740 / Discounting!V$23","v":0},{"$f":"W740 / Discounting!W$23","v":0},{"$f":"X740 / Discounting!X$23","v":0},{"$f":"Y740 / Discounting!Y$23","v":0},{"$f":"Z740 / Discounting!Z$23","v":0},{"$f":"AA740 / Discounting!AA$23","v":0},{"$f":"AB740 / Discounting!AB$23","v":0},{"$f":"AC740 / Discounting!AC$23","v":0},{"$f":"AD740 / Discounting!AD$23","v":0},{"$f":"AE740 / Discounting!AE$23","v":0},{"$f":"AF740 / Discounting!AF$23","v":0},{"$f":"AG740 / Discounting!AG$23","v":0},{"$f":"AH740 / Discounting!AH$23","v":0},{"$f":"AI740 / Discounting!AI$23","v":0},{"$f":"AJ740 / Discounting!AJ$23","v":0},{"$f":"AK740 / Discounting!AK$23","v":3545273.8087098561},{"$f":"AL740 / Discounting!AL$23","v":5431071.4148634318},{"$f":"AM740 / Discounting!AM$23","v":5232125.5338671822},{"$f":"AN740 / Discounting!AN$23","v":4785179.5471349824},{"$f":"AO740 / Discounting!AO$23","v":6171725.1611870322},{"$f":"AP740 / Discounting!AP$23","v":3269267.9393824795},{"$f":"AQ740 / Discounting!AQ$23","v":3157969.9808292734},{"$f":"AR740 / Discounting!AR$23","v":3036575.3994653774},{"$f":"AS740 / Discounting!AS$23","v":10284676.762540195},{"$f":"AT740 / Discounting!AT$23","v":9349837.5834508277},{"$f":"AU740 / Discounting!AU$23","v":8499969.4926977325},{"$f":"AV740 / Discounting!AV$23","v":8032734.4335089764},{"$f":"AW740 / Discounting!AW$23","v":7302578.9025764763},{"$f":"AX740 / Discounting!AX$23","v":6580677.9508052273},{"$f":"AY740 / Discounting!AY$23","v":5995715.9363050088},{"$f":"AZ740 / Discounting!AZ$23","v":5278155.1475609401},{"$f":"BA740 / Discounting!BA$23","v":4798381.5783437071},{"$f":"BB740 / Discounting!BB$23","v":4362217.4035964785},{"$f":"BC740 / Discounting!BC$23","v":3965698.8271330977},{"$f":"BD740 / Discounting!BD$23","v":3605222.3223896176},{"$f":"BE740 / Discounting!BE$23","v":3277511.888848349},{"$f":"BF740 / Discounting!BF$23","v":2979589.2842581538},{"$f":"BG740 / Discounting!BG$23","v":2708746.9622210898},{"$f":"BH740 / Discounting!BH$23","v":931682.20592904813},{"$f":"BI740 / Discounting!BI$23","v":144795.91150008785},{"$f":"BJ740 / Discounting!BJ$23","v":146749.01790070607},{"$f":"BK740 / Discounting!BK$23","v":133428.38213773019},{"$f":"BL740 / Discounting!BL$23","v":607984.14656532952},{"$f":"BM740 / Discounting!BM$23","v":0},{"$f":"BN740 / Discounting!BN$23","v":0},{"$f":"BO740 / Discounting!BO$23","v":0},{"$f":"BP740 / Discounting!BP$23","v":0},{"$f":"BQ740 / Discounting!BQ$23","v":0},{"$f":"BR740 / Discounting!BR$23","v":0},{"$f":"BS740 / Discounting!BS$23","v":0},{"$f":"BT740 / Discounting!BT$23","v":0},{"$f":"BU740 / Discounting!BU$23","v":0},{"$f":"BV740 / Discounting!BV$23","v":0},{"$f":"BW740 / Discounting!BW$23","v":0},{"$f":"BX740 / Discounting!BX$23","v":0},{"$f":"BY740 / Discounting!BY$23","v":0},{"$f":"BZ740 / Discounting!BZ$23","v":0},{"$f":"CA740 / Discounting!CA$23","v":0},{"$f":"CB740 / Discounting!CB$23","v":0},{"$f":"CC740 / Discounting!CC$23","v":0},{"$f":"CD740 / Discounting!CD$23","v":0},{"$f":"CE740 / Discounting!CE$23","v":0},{"$f":"CF740 / Discounting!CF$23","v":0},{"$f":"CG740 / Discounting!CG$23","v":0},{"$f":"CH740 / Discounting!CH$23","v":0},{"$f":"CI740 / Discounting!CI$23","v":0},{"$f":"CJ740 / Discounting!CJ$23","v":0},{"$f":"CK740 / Discounting!CK$23","v":0},{"$f":"CL740 / Discounting!CL$23","v":0},{"$f":"CM740 / Discounting!CM$23","v":0},{"$f":"CN740 / Discounting!CN$23","v":0},{"$f":"CO740 / Discounting!CO$23","v":0},{"$f":"CP740 / Discounting!CP$23","v":0},{"$f":"CQ740 / Discounting!CQ$23","v":0},{"$f":"CR740 / Discounting!CR$23","v":0},{"$f":"CS740 / Discounting!CS$23","v":0},{"$f":"CT740 / Discounting!CT$23","v":0},{"$f":"CU740 / Discounting!CU$23","v":0},{"$f":"CV740 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J744:CV744)","v":123615542.92570837},null,{"$f":"J739 / Discounting!J$23","v":0},{"$f":"K739 / Discounting!K$23","v":0},{"$f":"L739 / Discounting!L$23","v":0},{"$f":"M739 / Discounting!M$23","v":0},{"$f":"N739 / Discounting!N$23","v":0},{"$f":"O739 / Discounting!O$23","v":0},{"$f":"P739 / Discounting!P$23","v":0},{"$f":"Q739 / Discounting!Q$23","v":0},{"$f":"R739 / Discounting!R$23","v":0},{"$f":"S739 / Discounting!S$23","v":0},{"$f":"T739 / Discounting!T$23","v":0},{"$f":"U739 / Discounting!U$23","v":0},{"$f":"V739 / Discounting!V$23","v":0},{"$f":"W739 / Discounting!W$23","v":0},{"$f":"X739 / Discounting!X$23","v":0},{"$f":"Y739 / Discounting!Y$23","v":0},{"$f":"Z739 / Discounting!Z$23","v":0},{"$f":"AA739 / Discounting!AA$23","v":0},{"$f":"AB739 / Discounting!AB$23","v":0},{"$f":"AC739 / Discounting!AC$23","v":0},{"$f":"AD739 / Discounting!AD$23","v":0},{"$f":"AE739 / Discounting!AE$23","v":0},{"$f":"AF739 / Discounting!AF$23","v":0},{"$f":"AG739 / Discounting!AG$23","v":0},{"$f":"AH739 / Discounting!AH$23","v":0},{"$f":"AI739 / Discounting!AI$23","v":0},{"$f":"AJ739 / Discounting!AJ$23","v":0},{"$f":"AK739 / Discounting!AK$23","v":3545273.8087098561},{"$f":"AL739 / Discounting!AL$23","v":5431071.4148634318},{"$f":"AM739 / Discounting!AM$23","v":5232125.5338671822},{"$f":"AN739 / Discounting!AN$23","v":4785179.5471349824},{"$f":"AO739 / Discounting!AO$23","v":6171725.1611870322},{"$f":"AP739 / Discounting!AP$23","v":3269267.9393824795},{"$f":"AQ739 / Discounting!AQ$23","v":3157969.9808292734},{"$f":"AR739 / Discounting!AR$23","v":3036575.3994653774},{"$f":"AS739 / Discounting!AS$23","v":10284676.762540195},{"$f":"AT739 / Discounting!AT$23","v":9349837.5834508277},{"$f":"AU739 / Discounting!AU$23","v":8499969.4926977325},{"$f":"AV739 / Discounting!AV$23","v":8032734.4335089764},{"$f":"AW739 / Discounting!AW$23","v":7302578.9025764763},{"$f":"AX739 / Discounting!AX$23","v":6580677.9508052273},{"$f":"AY739 / Discounting!AY$23","v":5995715.9363050088},{"$f":"AZ739 / Discounting!AZ$23","v":5278155.1475609401},{"$f":"BA739 / Discounting!BA$23","v":4798381.5783437071},{"$f":"BB739 / Discounting!BB$23","v":4362217.4035964785},{"$f":"BC739 / Discounting!BC$23","v":3965698.8271330977},{"$f":"BD739 / Discounting!BD$23","v":3605222.3223896176},{"$f":"BE739 / Discounting!BE$23","v":3277511.888848349},{"$f":"BF739 / Discounting!BF$23","v":2979589.2842581538},{"$f":"BG739 / Discounting!BG$23","v":2708746.9622210898},{"$f":"BH739 / Discounting!BH$23","v":931682.20592904813},{"$f":"BI739 / Discounting!BI$23","v":144795.91150008785},{"$f":"BJ739 / Discounting!BJ$23","v":146749.01790070607},{"$f":"BK739 / Discounting!BK$23","v":133428.38213773019},{"$f":"BL739 / Discounting!BL$23","v":607984.14656532952},{"$f":"BM739 / Discounting!BM$23","v":0},{"$f":"BN739 / Discounting!BN$23","v":0},{"$f":"BO739 / Discounting!BO$23","v":0},{"$f":"BP739 / Discounting!BP$23","v":0},{"$f":"BQ739 / Discounting!BQ$23","v":0},{"$f":"BR739 / Discounting!BR$23","v":0},{"$f":"BS739 / Discounting!BS$23","v":0},{"$f":"BT739 / Discounting!BT$23","v":0},{"$f":"BU739 / Discounting!BU$23","v":0},{"$f":"BV739 / Discounting!BV$23","v":0},{"$f":"BW739 / Discounting!BW$23","v":0},{"$f":"BX739 / Discounting!BX$23","v":0},{"$f":"BY739 / Discounting!BY$23","v":0},{"$f":"BZ739 / Discounting!BZ$23","v":0},{"$f":"CA739 / Discounting!CA$23","v":0},{"$f":"CB739 / Discounting!CB$23","v":0},{"$f":"CC739 / Discounting!CC$23","v":0},{"$f":"CD739 / Discounting!CD$23","v":0},{"$f":"CE739 / Discounting!CE$23","v":0},{"$f":"CF739 / Discounting!CF$23","v":0},{"$f":"CG739 / Discounting!CG$23","v":0},{"$f":"CH739 / Discounting!CH$23","v":0},{"$f":"CI739 / Discounting!CI$23","v":0},{"$f":"CJ739 / Discounting!CJ$23","v":0},{"$f":"CK739 / Discounting!CK$23","v":0},{"$f":"CL739 / Discounting!CL$23","v":0},{"$f":"CM739 / Discounting!CM$23","v":0},{"$f":"CN739 / Discounting!CN$23","v":0},{"$f":"CO739 / Discounting!CO$23","v":0},{"$f":"CP739 / Discounting!CP$23","v":0},{"$f":"CQ739 / Discounting!CQ$23","v":0},{"$f":"CR739 / Discounting!CR$23","v":0},{"$f":"CS739 / Discounting!CS$23","v":0},{"$f":"CT739 / Discounting!CT$23","v":0},{"$f":"CU739 / Discounting!CU$23","v":0},{"$f":"CV739 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J745:CV745)","v":76755526.464106619},null,{"$f":"J739 / Discounting!J$24","v":0},{"$f":"K739 / Discounting!K$24","v":0},{"$f":"L739 / Discounting!L$24","v":0},{"$f":"M739 / Discounting!M$24","v":0},{"$f":"N739 / Discounting!N$24","v":0},{"$f":"O739 / Discounting!O$24","v":0},{"$f":"P739 / Discounting!P$24","v":0},{"$f":"Q739 / Discounting!Q$24","v":0},{"$f":"R739 / Discounting!R$24","v":0},{"$f":"S739 / Discounting!S$24","v":0},{"$f":"T739 / Discounting!T$24","v":0},{"$f":"U739 / Discounting!U$24","v":0},{"$f":"V739 / Discounting!V$24","v":0},{"$f":"W739 / Discounting!W$24","v":0},{"$f":"X739 / Discounting!X$24","v":0},{"$f":"Y739 / Discounting!Y$24","v":0},{"$f":"Z739 / Discounting!Z$24","v":0},{"$f":"AA739 / Discounting!AA$24","v":0},{"$f":"AB739 / Discounting!AB$24","v":0},{"$f":"AC739 / Discounting!AC$24","v":0},{"$f":"AD739 / Discounting!AD$24","v":0},{"$f":"AE739 / Discounting!AE$24","v":0},{"$f":"AF739 / Discounting!AF$24","v":0},{"$f":"AG739 / Discounting!AG$24","v":0},{"$f":"AH739 / Discounting!AH$24","v":0},{"$f":"AI739 / Discounting!AI$24","v":0},{"$f":"AJ739 / Discounting!AJ$24","v":0},{"$f":"AK739 / Discounting!AK$24","v":2201336.1039110939},{"$f":"AL739 / Discounting!AL$24","v":3372268.0485457592},{"$f":"AM739 / Discounting!AM$24","v":3248738.3089003987},{"$f":"AN739 / Discounting!AN$24","v":2971220.0154826618},{"$f":"AO739 / Discounting!AO$24","v":3832155.7526417291},{"$f":"AP739 / Discounting!AP$24","v":2029958.1743562464},{"$f":"AQ739 / Discounting!AQ$24","v":1960850.8986776068},{"$f":"AR739 / Discounting!AR$24","v":1885474.4146049244},{"$f":"AS739 / Discounting!AS$24","v":6385975.102632205},{"$f":"AT739 / Discounting!AT$24","v":5805513.5227045007},{"$f":"AU739 / Discounting!AU$24","v":5277812.3033683309},{"$f":"AV739 / Discounting!AV$24","v":4987696.0922372257},{"$f":"AW739 / Discounting!AW$24","v":4534326.9539316576},{"$f":"AX739 / Discounting!AX$24","v":4086083.2598401899},{"$f":"AY739 / Discounting!AY$24","v":3722867.8718573656},{"$f":"AZ739 / Discounting!AZ$24","v":3277319.0775350281},{"$f":"BA739 / Discounting!BA$24","v":2979417.438167851},{"$f":"BB739 / Discounting!BB$24","v":2708593.801712797},{"$f":"BC739 / Discounting!BC$24","v":2462386.9625976225},{"$f":"BD739 / Discounting!BD$24","v":2238559.4143405608},{"$f":"BE739 / Discounting!BE$24","v":2035077.0183658269},{"$f":"BF739 / Discounting!BF$24","v":1850090.5205544536},{"$f":"BG739 / Discounting!BG$24","v":1681918.747614786},{"$f":"BH739 / Discounting!BH$24","v":578501.3479761366},{"$f":"BI739 / Discounting!BI$24","v":89906.868942190849},{"$f":"BJ739 / Discounting!BJ$24","v":91119.594352538028},{"$f":"BK739 / Discounting!BK$24","v":82848.52757060196},{"$f":"BL739 / Discounting!BL$24","v":377510.32068433554},{"$f":"BM739 / Discounting!BM$24","v":0},{"$f":"BN739 / Discounting!BN$24","v":0},{"$f":"BO739 / Discounting!BO$24","v":0},{"$f":"BP739 / Discounting!BP$24","v":0},{"$f":"BQ739 / Discounting!BQ$24","v":0},{"$f":"BR739 / Discounting!BR$24","v":0},{"$f":"BS739 / Discounting!BS$24","v":0},{"$f":"BT739 / Discounting!BT$24","v":0},{"$f":"BU739 / Discounting!BU$24","v":0},{"$f":"BV739 / Discounting!BV$24","v":0},{"$f":"BW739 / Discounting!BW$24","v":0},{"$f":"BX739 / Discounting!BX$24","v":0},{"$f":"BY739 / Discounting!BY$24","v":0},{"$f":"BZ739 / Discounting!BZ$24","v":0},{"$f":"CA739 / Discounting!CA$24","v":0},{"$f":"CB739 / Discounting!CB$24","v":0},{"$f":"CC739 / Discounting!CC$24","v":0},{"$f":"CD739 / Discounting!CD$24","v":0},{"$f":"CE739 / Discounting!CE$24","v":0},{"$f":"CF739 / Discounting!CF$24","v":0},{"$f":"CG739 / Discounting!CG$24","v":0},{"$f":"CH739 / Discounting!CH$24","v":0},{"$f":"CI739 / Discounting!CI$24","v":0},{"$f":"CJ739 / Discounting!CJ$24","v":0},{"$f":"CK739 / Discounting!CK$24","v":0},{"$f":"CL739 / Discounting!CL$24","v":0},{"$f":"CM739 / Discounting!CM$24","v":0},{"$f":"CN739 / Discounting!CN$24","v":0},{"$f":"CO739 / Discounting!CO$24","v":0},{"$f":"CP739 / Discounting!CP$24","v":0},{"$f":"CQ739 / Discounting!CQ$24","v":0},{"$f":"CR739 / Discounting!CR$24","v":0},{"$f":"CS739 / Discounting!CS$24","v":0},{"$f":"CT739 / Discounting!CT$24","v":0},{"$f":"CU739 / Discounting!CU$24","v":0},{"$f":"CV739 / Discounting!CV$24","v":0}]
[]
[null,null,null,"TPDC Fully Paid Equity Cash Costs"]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J748:CV748)","v":0},null,{"$f":"-J588 / J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP588 / AP87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV588 / BV87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J749:CV749)","v":0},null,{"$f":"J748 * Discounting!J$12","v":0},{"$f":"K748 * Discounting!K$12","v":0},{"$f":"L748 * Discounting!L$12","v":0},{"$f":"M748 * Discounting!M$12","v":0},{"$f":"N748 * Discounting!N$12","v":0},{"$f":"O748 * Discounting!O$12","v":0},{"$f":"P748 * Discounting!P$12","v":0},{"$f":"Q748 * Discounting!Q$12","v":0},{"$f":"R748 * Discounting!R$12","v":0},{"$f":"S748 * Discounting!S$12","v":0},{"$f":"T748 * Discounting!T$12","v":0},{"$f":"U748 * Discounting!U$12","v":0},{"$f":"V748 * Discounting!V$12","v":0},{"$f":"W748 * Discounting!W$12","v":0},{"$f":"X748 * Discounting!X$12","v":0},{"$f":"Y748 * Discounting!Y$12","v":0},{"$f":"Z748 * Discounting!Z$12","v":0},{"$f":"AA748 * Discounting!AA$12","v":0},{"$f":"AB748 * Discounting!AB$12","v":0},{"$f":"AC748 * Discounting!AC$12","v":0},{"$f":"AD748 * Discounting!AD$12","v":0},{"$f":"AE748 * Discounting!AE$12","v":0},{"$f":"AF748 * Discounting!AF$12","v":0},{"$f":"AG748 * Discounting!AG$12","v":0},{"$f":"AH748 * Discounting!AH$12","v":0},{"$f":"AI748 * Discounting!AI$12","v":0},{"$f":"AJ748 * Discounting!AJ$12","v":0},{"$f":"AK748 * Discounting!AK$12","v":0},{"$f":"AL748 * Discounting!AL$12","v":0},{"$f":"AM748 * Discounting!AM$12","v":0},{"$f":"AN748 * Discounting!AN$12","v":0},{"$f":"AO748 * Discounting!AO$12","v":0},{"$f":"AP748 * Discounting!AP$12","v":0},{"$f":"AQ748 * Discounting!AQ$12","v":0},{"$f":"AR748 * Discounting!AR$12","v":0},{"$f":"AS748 * Discounting!AS$12","v":0},{"$f":"AT748 * Discounting!AT$12","v":0},{"$f":"AU748 * Discounting!AU$12","v":0},{"$f":"AV748 * Discounting!AV$12","v":0},{"$f":"AW748 * Discounting!AW$12","v":0},{"$f":"AX748 * Discounting!AX$12","v":0},{"$f":"AY748 * Discounting!AY$12","v":0},{"$f":"AZ748 * Discounting!AZ$12","v":0},{"$f":"BA748 * Discounting!BA$12","v":0},{"$f":"BB748 * Discounting!BB$12","v":0},{"$f":"BC748 * Discounting!BC$12","v":0},{"$f":"BD748 * Discounting!BD$12","v":0},{"$f":"BE748 * Discounting!BE$12","v":0},{"$f":"BF748 * Discounting!BF$12","v":0},{"$f":"BG748 * Discounting!BG$12","v":0},{"$f":"BH748 * Discounting!BH$12","v":0},{"$f":"BI748 * Discounting!BI$12","v":0},{"$f":"BJ748 * Discounting!BJ$12","v":0},{"$f":"BK748 * Discounting!BK$12","v":0},{"$f":"BL748 * Discounting!BL$12","v":0},{"$f":"BM748 * Discounting!BM$12","v":0},{"$f":"BN748 * Discounting!BN$12","v":0},{"$f":"BO748 * Discounting!BO$12","v":0},{"$f":"BP748 * Discounting!BP$12","v":0},{"$f":"BQ748 * Discounting!BQ$12","v":0},{"$f":"BR748 * Discounting!BR$12","v":0},{"$f":"BS748 * Discounting!BS$12","v":0},{"$f":"BT748 * Discounting!BT$12","v":0},{"$f":"BU748 * Discounting!BU$12","v":0},{"$f":"BV748 * Discounting!BV$12","v":0},{"$f":"BW748 * Discounting!BW$12","v":0},{"$f":"BX748 * Discounting!BX$12","v":0},{"$f":"BY748 * Discounting!BY$12","v":0},{"$f":"BZ748 * Discounting!BZ$12","v":0},{"$f":"CA748 * Discounting!CA$12","v":0},{"$f":"CB748 * Discounting!CB$12","v":0},{"$f":"CC748 * Discounting!CC$12","v":0},{"$f":"CD748 * Discounting!CD$12","v":0},{"$f":"CE748 * Discounting!CE$12","v":0},{"$f":"CF748 * Discounting!CF$12","v":0},{"$f":"CG748 * Discounting!CG$12","v":0},{"$f":"CH748 * Discounting!CH$12","v":0},{"$f":"CI748 * Discounting!CI$12","v":0},{"$f":"CJ748 * Discounting!CJ$12","v":0},{"$f":"CK748 * Discounting!CK$12","v":0},{"$f":"CL748 * Discounting!CL$12","v":0},{"$f":"CM748 * Discounting!CM$12","v":0},{"$f":"CN748 * Discounting!CN$12","v":0},{"$f":"CO748 * Discounting!CO$12","v":0},{"$f":"CP748 * Discounting!CP$12","v":0},{"$f":"CQ748 * Discounting!CQ$12","v":0},{"$f":"CR748 * Discounting!CR$12","v":0},{"$f":"CS748 * Discounting!CS$12","v":0},{"$f":"CT748 * Discounting!CT$12","v":0},{"$f":"CU748 * Discounting!CU$12","v":0},{"$f":"CV748 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Equity Cash Costs NPV\"&Inputs!C482*100","v":"TPDC Equity Cash Costs NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J752:CV752)","v":0},null,{"$f":"J749 / Discounting!J$23","v":0},{"$f":"K749 / Discounting!K$23","v":0},{"$f":"L749 / Discounting!L$23","v":0},{"$f":"M749 / Discounting!M$23","v":0},{"$f":"N749 / Discounting!N$23","v":0},{"$f":"O749 / Discounting!O$23","v":0},{"$f":"P749 / Discounting!P$23","v":0},{"$f":"Q749 / Discounting!Q$23","v":0},{"$f":"R749 / Discounting!R$23","v":0},{"$f":"S749 / Discounting!S$23","v":0},{"$f":"T749 / Discounting!T$23","v":0},{"$f":"U749 / Discounting!U$23","v":0},{"$f":"V749 / Discounting!V$23","v":0},{"$f":"W749 / Discounting!W$23","v":0},{"$f":"X749 / Discounting!X$23","v":0},{"$f":"Y749 / Discounting!Y$23","v":0},{"$f":"Z749 / Discounting!Z$23","v":0},{"$f":"AA749 / Discounting!AA$23","v":0},{"$f":"AB749 / Discounting!AB$23","v":0},{"$f":"AC749 / Discounting!AC$23","v":0},{"$f":"AD749 / Discounting!AD$23","v":0},{"$f":"AE749 / Discounting!AE$23","v":0},{"$f":"AF749 / Discounting!AF$23","v":0},{"$f":"AG749 / Discounting!AG$23","v":0},{"$f":"AH749 / Discounting!AH$23","v":0},{"$f":"AI749 / Discounting!AI$23","v":0},{"$f":"AJ749 / Discounting!AJ$23","v":0},{"$f":"AK749 / Discounting!AK$23","v":0},{"$f":"AL749 / Discounting!AL$23","v":0},{"$f":"AM749 / Discounting!AM$23","v":0},{"$f":"AN749 / Discounting!AN$23","v":0},{"$f":"AO749 / Discounting!AO$23","v":0},{"$f":"AP749 / Discounting!AP$23","v":0},{"$f":"AQ749 / Discounting!AQ$23","v":0},{"$f":"AR749 / Discounting!AR$23","v":0},{"$f":"AS749 / Discounting!AS$23","v":0},{"$f":"AT749 / Discounting!AT$23","v":0},{"$f":"AU749 / Discounting!AU$23","v":0},{"$f":"AV749 / Discounting!AV$23","v":0},{"$f":"AW749 / Discounting!AW$23","v":0},{"$f":"AX749 / Discounting!AX$23","v":0},{"$f":"AY749 / Discounting!AY$23","v":0},{"$f":"AZ749 / Discounting!AZ$23","v":0},{"$f":"BA749 / Discounting!BA$23","v":0},{"$f":"BB749 / Discounting!BB$23","v":0},{"$f":"BC749 / Discounting!BC$23","v":0},{"$f":"BD749 / Discounting!BD$23","v":0},{"$f":"BE749 / Discounting!BE$23","v":0},{"$f":"BF749 / Discounting!BF$23","v":0},{"$f":"BG749 / Discounting!BG$23","v":0},{"$f":"BH749 / Discounting!BH$23","v":0},{"$f":"BI749 / Discounting!BI$23","v":0},{"$f":"BJ749 / Discounting!BJ$23","v":0},{"$f":"BK749 / Discounting!BK$23","v":0},{"$f":"BL749 / Discounting!BL$23","v":0},{"$f":"BM749 / Discounting!BM$23","v":0},{"$f":"BN749 / Discounting!BN$23","v":0},{"$f":"BO749 / Discounting!BO$23","v":0},{"$f":"BP749 / Discounting!BP$23","v":0},{"$f":"BQ749 / Discounting!BQ$23","v":0},{"$f":"BR749 / Discounting!BR$23","v":0},{"$f":"BS749 / Discounting!BS$23","v":0},{"$f":"BT749 / Discounting!BT$23","v":0},{"$f":"BU749 / Discounting!BU$23","v":0},{"$f":"BV749 / Discounting!BV$23","v":0},{"$f":"BW749 / Discounting!BW$23","v":0},{"$f":"BX749 / Discounting!BX$23","v":0},{"$f":"BY749 / Discounting!BY$23","v":0},{"$f":"BZ749 / Discounting!BZ$23","v":0},{"$f":"CA749 / Discounting!CA$23","v":0},{"$f":"CB749 / Discounting!CB$23","v":0},{"$f":"CC749 / Discounting!CC$23","v":0},{"$f":"CD749 / Discounting!CD$23","v":0},{"$f":"CE749 / Discounting!CE$23","v":0},{"$f":"CF749 / Discounting!CF$23","v":0},{"$f":"CG749 / Discounting!CG$23","v":0},{"$f":"CH749 / Discounting!CH$23","v":0},{"$f":"CI749 / Discounting!CI$23","v":0},{"$f":"CJ749 / Discounting!CJ$23","v":0},{"$f":"CK749 / Discounting!CK$23","v":0},{"$f":"CL749 / Discounting!CL$23","v":0},{"$f":"CM749 / Discounting!CM$23","v":0},{"$f":"CN749 / Discounting!CN$23","v":0},{"$f":"CO749 / Discounting!CO$23","v":0},{"$f":"CP749 / Discounting!CP$23","v":0},{"$f":"CQ749 / Discounting!CQ$23","v":0},{"$f":"CR749 / Discounting!CR$23","v":0},{"$f":"CS749 / Discounting!CS$23","v":0},{"$f":"CT749 / Discounting!CT$23","v":0},{"$f":"CU749 / Discounting!CU$23","v":0},{"$f":"CV749 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J753:CV753)","v":0},null,{"$f":"J748 / Discounting!J$23","v":0},{"$f":"K748 / Discounting!K$23","v":0},{"$f":"L748 / Discounting!L$23","v":0},{"$f":"M748 / Discounting!M$23","v":0},{"$f":"N748 / Discounting!N$23","v":0},{"$f":"O748 / Discounting!O$23","v":0},{"$f":"P748 / Discounting!P$23","v":0},{"$f":"Q748 / Discounting!Q$23","v":0},{"$f":"R748 / Discounting!R$23","v":0},{"$f":"S748 / Discounting!S$23","v":0},{"$f":"T748 / Discounting!T$23","v":0},{"$f":"U748 / Discounting!U$23","v":0},{"$f":"V748 / Discounting!V$23","v":0},{"$f":"W748 / Discounting!W$23","v":0},{"$f":"X748 / Discounting!X$23","v":0},{"$f":"Y748 / Discounting!Y$23","v":0},{"$f":"Z748 / Discounting!Z$23","v":0},{"$f":"AA748 / Discounting!AA$23","v":0},{"$f":"AB748 / Discounting!AB$23","v":0},{"$f":"AC748 / Discounting!AC$23","v":0},{"$f":"AD748 / Discounting!AD$23","v":0},{"$f":"AE748 / Discounting!AE$23","v":0},{"$f":"AF748 / Discounting!AF$23","v":0},{"$f":"AG748 / Discounting!AG$23","v":0},{"$f":"AH748 / Discounting!AH$23","v":0},{"$f":"AI748 / Discounting!AI$23","v":0},{"$f":"AJ748 / Discounting!AJ$23","v":0},{"$f":"AK748 / Discounting!AK$23","v":0},{"$f":"AL748 / Discounting!AL$23","v":0},{"$f":"AM748 / Discounting!AM$23","v":0},{"$f":"AN748 / Discounting!AN$23","v":0},{"$f":"AO748 / Discounting!AO$23","v":0},{"$f":"AP748 / Discounting!AP$23","v":0},{"$f":"AQ748 / Discounting!AQ$23","v":0},{"$f":"AR748 / Discounting!AR$23","v":0},{"$f":"AS748 / Discounting!AS$23","v":0},{"$f":"AT748 / Discounting!AT$23","v":0},{"$f":"AU748 / Discounting!AU$23","v":0},{"$f":"AV748 / Discounting!AV$23","v":0},{"$f":"AW748 / Discounting!AW$23","v":0},{"$f":"AX748 / Discounting!AX$23","v":0},{"$f":"AY748 / Discounting!AY$23","v":0},{"$f":"AZ748 / Discounting!AZ$23","v":0},{"$f":"BA748 / Discounting!BA$23","v":0},{"$f":"BB748 / Discounting!BB$23","v":0},{"$f":"BC748 / Discounting!BC$23","v":0},{"$f":"BD748 / Discounting!BD$23","v":0},{"$f":"BE748 / Discounting!BE$23","v":0},{"$f":"BF748 / Discounting!BF$23","v":0},{"$f":"BG748 / Discounting!BG$23","v":0},{"$f":"BH748 / Discounting!BH$23","v":0},{"$f":"BI748 / Discounting!BI$23","v":0},{"$f":"BJ748 / Discounting!BJ$23","v":0},{"$f":"BK748 / Discounting!BK$23","v":0},{"$f":"BL748 / Discounting!BL$23","v":0},{"$f":"BM748 / Discounting!BM$23","v":0},{"$f":"BN748 / Discounting!BN$23","v":0},{"$f":"BO748 / Discounting!BO$23","v":0},{"$f":"BP748 / Discounting!BP$23","v":0},{"$f":"BQ748 / Discounting!BQ$23","v":0},{"$f":"BR748 / Discounting!BR$23","v":0},{"$f":"BS748 / Discounting!BS$23","v":0},{"$f":"BT748 / Discounting!BT$23","v":0},{"$f":"BU748 / Discounting!BU$23","v":0},{"$f":"BV748 / Discounting!BV$23","v":0},{"$f":"BW748 / Discounting!BW$23","v":0},{"$f":"BX748 / Discounting!BX$23","v":0},{"$f":"BY748 / Discounting!BY$23","v":0},{"$f":"BZ748 / Discounting!BZ$23","v":0},{"$f":"CA748 / Discounting!CA$23","v":0},{"$f":"CB748 / Discounting!CB$23","v":0},{"$f":"CC748 / Discounting!CC$23","v":0},{"$f":"CD748 / Discounting!CD$23","v":0},{"$f":"CE748 / Discounting!CE$23","v":0},{"$f":"CF748 / Discounting!CF$23","v":0},{"$f":"CG748 / Discounting!CG$23","v":0},{"$f":"CH748 / Discounting!CH$23","v":0},{"$f":"CI748 / Discounting!CI$23","v":0},{"$f":"CJ748 / Discounting!CJ$23","v":0},{"$f":"CK748 / Discounting!CK$23","v":0},{"$f":"CL748 / Discounting!CL$23","v":0},{"$f":"CM748 / Discounting!CM$23","v":0},{"$f":"CN748 / Discounting!CN$23","v":0},{"$f":"CO748 / Discounting!CO$23","v":0},{"$f":"CP748 / Discounting!CP$23","v":0},{"$f":"CQ748 / Discounting!CQ$23","v":0},{"$f":"CR748 / Discounting!CR$23","v":0},{"$f":"CS748 / Discounting!CS$23","v":0},{"$f":"CT748 / Discounting!CT$23","v":0},{"$f":"CU748 / Discounting!CU$23","v":0},{"$f":"CV748 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J754:CV754)","v":0},null,{"$f":"J748 / Discounting!J$24","v":0},{"$f":"K748 / Discounting!K$24","v":0},{"$f":"L748 / Discounting!L$24","v":0},{"$f":"M748 / Discounting!M$24","v":0},{"$f":"N748 / Discounting!N$24","v":0},{"$f":"O748 / Discounting!O$24","v":0},{"$f":"P748 / Discounting!P$24","v":0},{"$f":"Q748 / Discounting!Q$24","v":0},{"$f":"R748 / Discounting!R$24","v":0},{"$f":"S748 / Discounting!S$24","v":0},{"$f":"T748 / Discounting!T$24","v":0},{"$f":"U748 / Discounting!U$24","v":0},{"$f":"V748 / Discounting!V$24","v":0},{"$f":"W748 / Discounting!W$24","v":0},{"$f":"X748 / Discounting!X$24","v":0},{"$f":"Y748 / Discounting!Y$24","v":0},{"$f":"Z748 / Discounting!Z$24","v":0},{"$f":"AA748 / Discounting!AA$24","v":0},{"$f":"AB748 / Discounting!AB$24","v":0},{"$f":"AC748 / Discounting!AC$24","v":0},{"$f":"AD748 / Discounting!AD$24","v":0},{"$f":"AE748 / Discounting!AE$24","v":0},{"$f":"AF748 / Discounting!AF$24","v":0},{"$f":"AG748 / Discounting!AG$24","v":0},{"$f":"AH748 / Discounting!AH$24","v":0},{"$f":"AI748 / Discounting!AI$24","v":0},{"$f":"AJ748 / Discounting!AJ$24","v":0},{"$f":"AK748 / Discounting!AK$24","v":0},{"$f":"AL748 / Discounting!AL$24","v":0},{"$f":"AM748 / Discounting!AM$24","v":0},{"$f":"AN748 / Discounting!AN$24","v":0},{"$f":"AO748 / Discounting!AO$24","v":0},{"$f":"AP748 / Discounting!AP$24","v":0},{"$f":"AQ748 / Discounting!AQ$24","v":0},{"$f":"AR748 / Discounting!AR$24","v":0},{"$f":"AS748 / Discounting!AS$24","v":0},{"$f":"AT748 / Discounting!AT$24","v":0},{"$f":"AU748 / Discounting!AU$24","v":0},{"$f":"AV748 / Discounting!AV$24","v":0},{"$f":"AW748 / Discounting!AW$24","v":0},{"$f":"AX748 / Discounting!AX$24","v":0},{"$f":"AY748 / Discounting!AY$24","v":0},{"$f":"AZ748 / Discounting!AZ$24","v":0},{"$f":"BA748 / Discounting!BA$24","v":0},{"$f":"BB748 / Discounting!BB$24","v":0},{"$f":"BC748 / Discounting!BC$24","v":0},{"$f":"BD748 / Discounting!BD$24","v":0},{"$f":"BE748 / Discounting!BE$24","v":0},{"$f":"BF748 / Discounting!BF$24","v":0},{"$f":"BG748 / Discounting!BG$24","v":0},{"$f":"BH748 / Discounting!BH$24","v":0},{"$f":"BI748 / Discounting!BI$24","v":0},{"$f":"BJ748 / Discounting!BJ$24","v":0},{"$f":"BK748 / Discounting!BK$24","v":0},{"$f":"BL748 / Discounting!BL$24","v":0},{"$f":"BM748 / Discounting!BM$24","v":0},{"$f":"BN748 / Discounting!BN$24","v":0},{"$f":"BO748 / Discounting!BO$24","v":0},{"$f":"BP748 / Discounting!BP$24","v":0},{"$f":"BQ748 / Discounting!BQ$24","v":0},{"$f":"BR748 / Discounting!BR$24","v":0},{"$f":"BS748 / Discounting!BS$24","v":0},{"$f":"BT748 / Discounting!BT$24","v":0},{"$f":"BU748 / Discounting!BU$24","v":0},{"$f":"BV748 / Discounting!BV$24","v":0},{"$f":"BW748 / Discounting!BW$24","v":0},{"$f":"BX748 / Discounting!BX$24","v":0},{"$f":"BY748 / Discounting!BY$24","v":0},{"$f":"BZ748 / Discounting!BZ$24","v":0},{"$f":"CA748 / Discounting!CA$24","v":0},{"$f":"CB748 / Discounting!CB$24","v":0},{"$f":"CC748 / Discounting!CC$24","v":0},{"$f":"CD748 / Discounting!CD$24","v":0},{"$f":"CE748 / Discounting!CE$24","v":0},{"$f":"CF748 / Discounting!CF$24","v":0},{"$f":"CG748 / Discounting!CG$24","v":0},{"$f":"CH748 / Discounting!CH$24","v":0},{"$f":"CI748 / Discounting!CI$24","v":0},{"$f":"CJ748 / Discounting!CJ$24","v":0},{"$f":"CK748 / Discounting!CK$24","v":0},{"$f":"CL748 / Discounting!CL$24","v":0},{"$f":"CM748 / Discounting!CM$24","v":0},{"$f":"CN748 / Discounting!CN$24","v":0},{"$f":"CO748 / Discounting!CO$24","v":0},{"$f":"CP748 / Discounting!CP$24","v":0},{"$f":"CQ748 / Discounting!CQ$24","v":0},{"$f":"CR748 / Discounting!CR$24","v":0},{"$f":"CS748 / Discounting!CS$24","v":0},{"$f":"CT748 / Discounting!CT$24","v":0},{"$f":"CU748 / Discounting!CU$24","v":0},{"$f":"CV748 / Discounting!CV$24","v":0}]
[]
["Government Revenues (Nominal)"]
[]
[{"$nulls":4},"Signature Bonus",null,"US$",{"$f":"SUM(J758:CV758)","v":0},null,{"$f":"J115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,"US$",44544000,null,{"$f":"J123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,{"$f":"AP123","v":1113600},1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,1113600,0,0,0,0,0,0,0,0,0,{"$f":"BV123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,"US$",8250000,null,{"$f":"J128","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"AP128","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,{"$f":"BV128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Production Bonus",null,"US$",0,null,{"$f":"J133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Royalty",null,"US$",3599389589.5517855,null,{"$f":"J146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43446586.809234157,88631037.090837672,90403657.832654431,92211730.989307523,94055965.609093681,95937084.921275556,97855826.619701073,99812943.152095094,101809202.01513702,103845386.05543974,105922293.77654855,108040739.65207952,{"$f":"AP146","v":110201554.44512111},112405585.53402355,114653697.24470401,116946771.18959808,119285706.61339004,121671420.74565786,124104849.16057104,126586946.14378245,129118685.06665812,131701058.76799126,134335079.94335112,137021781.54221815,139762217.1730625,142557461.51652375,145408610.74685425,148316782.96179137,151283118.6210272,154308780.99344772,59766803.045408942,14067379.424049899,14348727.012530901,14635701.55278152,14928415.58383715,0,0,0,0,0,0,0,0,0,{"$f":"BV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",215963375.37310711,null,{"$f":"J147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2606795.2085540495,5317862.2254502606,5424219.4699592656,5532703.8593584513,5643357.9365456207,5756225.0952765336,5871349.5971820643,5988776.5891257059,6108552.1209082203,6230723.1633263845,6355337.6265929127,6482444.3791247709,{"$f":"AP147","v":6612093.2667072657},6744335.1320414133,6879221.8346822411,7016806.2713758852,7157142.3968034023,7300285.244739471,7446290.9496342614,7595216.768626947,7747121.1039994871,7902063.5260794759,8060104.7966010664,8221306.8925330881,8385733.0303837499,8553447.690991424,8724516.644811254,8899006.977707481,9076987.1172616314,9258526.8596068621,3586008.1827245364,844042.76544299396,860923.62075185392,878142.09316689114,895704.93503022892,0,0,0,0,0,0,0,0,0,{"$f":"BV147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Profit Gas Share",null,"US$",11018968633.323147,null,{"$f":"J200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51107336.56634973,122737656.54500078,125192409.67590086,127696257.86941886,130250183.0268072,132855186.68734342,135512290.4210903,138222536.22951204,140986986.95410228,143806726.69318432,146682861.22704804,261323202.65842199,{"$f":"AP200","v":480930566.83886462},490558173.55829287,500378332.41210949,510394894.44300246,520611787.71451324,531033018.85145432,238747303.52410293,243531244.97723579,242107802.21785241,248566234.7204628,586350174.31180382,598086173.18069077,610056892.02695537,622267025.25014532,634721361.13779902,647424783.74320579,660382274.80072081,673598915.6793859,208370731.32534808,29136547.398109458,34779940.256057404,35483120.661178574,15077699.739675527,0,0,0,0,0,0,0,0,0,{"$f":"BV200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",6229929638.3730135,null,{"$f":"J552","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2149214.3804837824,210434032.04990017,186847223.64709911,162245156.43758118,147250160.65536782,{"$f":"AP552","v":142275389.58128163},195360915.93792209,249801667.94855586,306424049.09491479,313373063.52970052,319644919.48697877,361874122.38677657,323160759.15107173,284418719.03025752,243009885.53900161,161839445.54808798,214857814.39633641,268936550.6215499,325053098.21288925,382048136.41244203,389693493.82737505,397491758.39060694,405445988.24510318,155918811.07646787,23765703.517249782,24974148.604982223,27571094.278165486,4064316.3848629473,0,0,0,0,0,0,0,0,0,{"$f":"BV552","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,"US$",0,null,{"$f":"J414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividends from State Participation",null,"US$",2358770165.2941799,null,{"$f":"J594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15579909.26617226,26778948.021322757,28945363.716477394,29702427.904734105,42982646.035129875,{"$f":"AP594","v":25546413.763394624},27687279.235125721,29870962.01629135,113513795.18949145,115785698.75501619,118103040.3918514,125227576.87561285,127733756.07486007,129149556.56665456,132025003.44403923,130403770.11323284,133013473.17723243,135675370.30251199,138390505.37029713,141159943.13943809,143984769.66396177,146866092.71897593,149805042.23509037,57812087.597123168,10080916.258503854,11463355.696003942,11694391.84992402,59788069.915710449,0,0,0,0,0,0,0,0,0,{"$f":"BV594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,"US$",1435357164.5649149,null,{"$f":"J638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP638","v":6984903.1772605665},5382459.7178209545,1903699.0198066474,71520010.761050835,72869822.526544511,74328244.403968409,76517406.949373916,82644304.552266821,87792729.006963328,94521514.545735076,101179448.54710078,98226344.419875547,95214178.210105807,92046145.011978507,88839135.184250072,90616943.314828083,92430307.608017668,94279939.187070966,36438997.729764052,6696254.2809284898,7819605.2659053244,7767843.2371150702,49336927.907183319,0,0,0,0,0,0,0,0,0,{"$f":"BV638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,"US$",379584184.15854716,null,{"$f":"J643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42587387.124513507,40622685.790151484,38558570.568270758,36390011.116162851,34111722.555778295,31718152.594238278,29203467.992644329,26561540.350209739,23785931.169067945,20869876.163360383,17806268.774364021,14587642.851484442,{"$f":"AP643","v":11206154.456907157},7653562.7495642575,3921209.9018298099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Government Revenues",null,"US$",25290756750.638691,null,{"$f":"SUM(J758:J769)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,1263600,1263600,1263600,1263600,1263600,141011705.70865145,258572841.6514402,260842457.5467853,263094303.83424765,265324829.12822482,267530249.29813379,269706534.63061774,289578519.96759862,511167252.33043832,491808899.4388873,469977945.74686885,581930436.23160839,785020675.52953696,847055911.86479092,908672390.3779794,1127079926.9494336,1150346821.5359678,1173344529.1246502,935181149.8460716,912515827.66784382,881598212.99238539,858989360.54330945,1123431623.2601776,1190690493.6088865,1259294541.3645694,1330131283.0528255,1402165303.2655947,1430199380.4888699,1458794139.2566102,1487960793.1997046,523157038.95683664,85854443.644284472,95510300.456231654,99293893.672331557,145354734.46629962,{"$f":"SUM(BM758:BM769)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Government Revenues (Real)"]
[]
[null,null,"Undiscounted"]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J775:CV775)","v":0},null,{"$f":"J758 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP758 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV758 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},28143160.198128276,null,{"$f":"J759 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1008621.829826594,988844.93120254297,969455.81490445393,950446.87735730771,931810.66407579195,913539.86674097239,895627.32033428666,878066.00032773206,860849.01992914907,843969.6273815186,827421.20331521425,811197.25815217081,795291.42956095177,779697.47996171738,764409.29408011516,749420.8765491324,734726.34955797298,{"$f":"AP759 / AP$87","v":720319.95054703229},706196.02994807076,692349.04896869685,678773.57742029103,665464.29158852063,652415.97214560839,639623.50210353767,627081.86480738979,614786.1419680292,602731.51173336199,590913.24679741368,579326.71254648396,567967.36524165096,556830.75023691263,545912.50023226719,535208.33356104628,524714.05251082964,514425.54167728394,504338.76635027834,494449.77093164547,484754.6773839661,475249.68370977067,465931.06246055948,0,0,0,0,0,0,0,0,0,{"$f":"BV759 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6187301.7737589153,null,{"$f":"J760 / J$87","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,135859.62147448733,133195.70732792874,130584.02679208701,128023.55567851667,125513.28988089869,123052.24498127322,120639.45586399337,118273.9763372484,115954.87876200821,113681.25368824335,111452.20949827778,109266.87205713509,107124.38436974026,105023.9062448434,102964.61396553274,100945.69996620857,98966.372515890747,{"$f":"AP760 / AP$87","v":97025.855407736031},95123.387654643157,93258.223190826626,91429.630579241784,89636.892724746853,87879.306592889072,86156.18293420496,84466.846013926421,82810.633346986695,81186.895438222244,79594.995527668871,78034.309340851818,76504.224843972377,75004.142003894478,73533.472552837717,72091.639757684025,70678.078193807873,69292.233523341041,67933.562277785342,66601.531644887596,65295.619259693711,64015.312999699709,62760.110784019329,0,0,0,0,0,0,0,0,0,{"$f":"BV760 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J761 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP761 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV761 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2154890736.5044513,null,{"$f":"J762 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35641333.624333568,71282667.248667136,71282667.248667136,71282667.248667136,71282667.248667136,71282667.248667136,71282667.248667136,71282667.248667136,71282667.248667151,71282667.248667136,71282667.248667136,71282667.248667136,{"$f":"AP762 / AP$87","v":71282667.248667136},71282667.248667136,71282667.248667136,71282667.248667136,71282667.248667136,71282667.248667136,71282667.248667151,71282667.248667136,71282667.248667151,71282667.248667136,71282667.248667151,71282667.248667151,71282667.248667136,71282667.248667136,71282667.248667136,71282667.248667151,71282667.248667151,71282667.248667136,27067812.245529458,6246060.1058099996,6246060.1058100006,6246060.1058100006,6246060.1058100006,0,0,0,0,0,0,0,0,0,{"$f":"BV762 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},129293444.19026694,null,{"$f":"J763 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2138480.0174600142,4276960.0349200284,4276960.0349200284,4276960.0349200284,4276960.0349200275,4276960.0349200284,4276960.0349200284,4276960.0349200284,4276960.0349200284,4276960.0349200284,4276960.0349200284,4276960.0349200284,{"$f":"AP763 / AP$87","v":4276960.0349200275},4276960.0349200284,4276960.0349200284,4276960.0349200275,4276960.0349200275,4276960.0349200275,4276960.0349200284,4276960.0349200284,4276960.0349200284,4276960.0349200284,4276960.0349200284,4276960.0349200284,4276960.0349200284,4276960.0349200275,4276960.0349200275,4276960.0349200284,4276960.0349200284,4276960.0349200275,1624068.7347317676,374763.60634860001,374763.60634860001,374763.60634860001,374763.60634860001,0,0,0,0,0,0,0,0,0,{"$f":"BV763 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6243646407.2918787,null,{"$f":"J764 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41925816.663352333,98713360.664070651,98713360.664070711,98713360.664070681,98713360.664070651,98713360.664070696,98713360.664070711,98713360.664070651,98713360.664070651,98713360.664070651,98713360.664070666,172414729.47559336,{"$f":"AP764 / AP$87","v":311084664.26178801},311090368.73692805,311095961.35961425,311101444.32303214,311106819.77736336,311112089.83062929,137130375.71647179,137135441.12714645,133660669.59938231,134535472.71815214,311136930.0133059,311141609.66978866,311146197.56830114,311150695.50801927,311155105.25284094,311159428.53207785,311163667.04113376,311167822.44216883,94369107.022388071,12936924.55705303,15139851.578896124,15143087.168876387,6308520.7068681037,0,0,0,0,0,0,0,0,0,{"$f":"BV764 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3446402399.0769205,null,{"$f":"J765 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1534888.4492527861,147337360.35155392,128257681.68903415,109186339.21812429,97152095.016292602,{"$f":"AP765 / AP$87","v":92029275.850618288},123889280.92886078,155307064.68658122,186774917.39562339,187265251.18958029,187267825.86970365,207851287.25006664,181975800.53971428,157019295.05756187,131528121.11806187,85877399.630669817,111775207.68602027,137165215.58342275,162535524.91443604,187288841.01831403,187290953.15277591,187293023.87283668,187295053.99054319,70614135.083609849,10552215.032447519,10871349.990972867,11766481.533073289,1700512.9771686902,0,0,0,0,0,0,0,0,0,{"$f":"BV765 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J766 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP766 / AP$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV766 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1264184128.2900376,null,{"$f":"J767 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11126587.924500769,18749531.508846238,19868988.007726889,19988882.503594868,28358910.394875586,{"$f":"AP767 / AP$87","v":16524417.653288828},17558051.971901439,18571418.950933352,69190162.398819447,69191135.055754945,69192088.640985802,71927533.478016779,71928450.034370959,71299710.505114317,71458000.998947635,69196583.32635951,69197430.082755014,69198260.23608394,69199074.111896589,69199872.029360026,69200654.301382959,69201421.234738782,69202173.130185679,26182540.354586322,4476029.7546680421,4990046.0597647643,4990801.0307601569,25015372.609817874,0,0,0,0,0,0,0,0,0,{"$f":"BV767 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},750336584.47890651,null,{"$f":"J768 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP768 / AP$87","v":4518108.0380927976},3413318.6818252257,1183570.5871819078,43593654.419375166,43545496.431221411,43546097.189916871,43949651.405208431,46538024.976962402,48467809.948846683,51159388.787246644,53689185.030656591,51100166.305877484,48561912.654133268,46025614.209263332,43551000.724592619,43551493.55596707,43551976.723981246,43552450.418112762,16502872.810766699,2973205.2759564854,3403906.4546910003,3315072.7743768124,20642607.074653335,0,0,0,0,0,0,0,0,0,{"$f":"BV768 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},282930906.94234377,null,{"$f":"J769 / J$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34936490.623719715,32671324.729719002,30403169.753265187,28130662.180818632,25852422.570709366,23567054.585542582,21273144.005179383,18969257.719521556,16653942.700309934,14325724.951125838,11983108.434764126,9624573.9771251995,{"$f":"AP769 / AP$87","v":7248578.1467508692},4853552.1091062492,2437900.4546861583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV769 / BV$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},14306015068.746689,null,{"$f":"SUM(J775:J786)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,1144481.4513010813,1122040.6385304718,1100039.8416965408,1078470.4330358244,1057323.9539566906,115678713.04058787,207960579.4535751,205672497.67758805,203380454.02716762,201083061.39943695,198778915.94601393,196466596.08304656,206806137.85486361,357898543.89457446,337592756.5035904,316281684.68065649,383943628.86954784,507782017.04008073,537165519.12981164,564941150.59474361,686990009.0284369,687423430.9218204,687418024.09356129,537144254.81838858,513848892.67260253,486704709.16980737,464924529.31316704,596130233.52690411,619431402.04991591,642275684.91561401,665102370.91944325,687373892.28147984,687369456.7991097,687365108.2869823,687360845.03979826,236932808.58024022,38120249.634860203,41576028.09312702,42375531.215954714,{"$f":"SUM(BL775:BL786)","v":60816528.253911182},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CB775:CB786)","v":0},{"$f":"SUM(CC775:CC786)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},{"$f":"E73","v":"Project pre-tax net cash flow NPV0"},null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J789:CV789)","v":22623491269.126125},null,{"$f":"J73","v":-375000000},-375000000,-225000000,-225000000,-150000000,-75000000,-75000000,0,0,0,0,0,0,0,0,0,-204754962.92827758,-839503899.36344814,-1088959655.7874722,-1396390423.1637163,-252417823.00557935,1112294797.5016356,1112294797.5016356,1112294797.5016356,1112294797.5016356,1079332898.8028131,1079332898.8028131,590526961.01098359,590526961.01098359,590526961.01098359,580750842.25514698,1069556780.0469766,{"$f":"AP73","v":1079332898.8028131},1079332898.8028131,1079332898.8028131,1079332898.8028131,1079332898.8028131,1079332898.8028131,590526961.01098359,590526961.01098359,580750842.25514698,583194871.9441061,1079332898.8028133,1079332898.8028133,1079332898.8028133,1079332898.8028133,1079332898.8028133,1079332898.8028131,1079332898.8028133,1079332898.8028133,385458663.87714058,64879097.118468575,72211186.185346022,72211186.185346022,-174635812.39952794,0,0,0,0,0,0,0,0,0,{"$f":"BV73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H787-H786)/H789","v":0.61984615879961003}]
[]
[null,null,null,"Investment Decision"]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J793:CV793)","v":0},null,{"$f":"J775 * Discounting!J$12","v":0},{"$f":"K775 * Discounting!K$12","v":0},{"$f":"L775 * Discounting!L$12","v":0},{"$f":"M775 * Discounting!M$12","v":0},{"$f":"N775 * Discounting!N$12","v":0},{"$f":"O775 * Discounting!O$12","v":0},{"$f":"P775 * Discounting!P$12","v":0},{"$f":"Q775 * Discounting!Q$12","v":0},{"$f":"R775 * Discounting!R$12","v":0},{"$f":"S775 * Discounting!S$12","v":0},{"$f":"T775 * Discounting!T$12","v":0},{"$f":"U775 * Discounting!U$12","v":0},{"$f":"V775 * Discounting!V$12","v":0},{"$f":"W775 * Discounting!W$12","v":0},{"$f":"X775 * Discounting!X$12","v":0},{"$f":"Y775 * Discounting!Y$12","v":0},{"$f":"Z775 * Discounting!Z$12","v":0},{"$f":"AA775 * Discounting!AA$12","v":0},{"$f":"AB775 * Discounting!AB$12","v":0},{"$f":"AC775 * Discounting!AC$12","v":0},{"$f":"AD775 * Discounting!AD$12","v":0},{"$f":"AE775 * Discounting!AE$12","v":0},{"$f":"AF775 * Discounting!AF$12","v":0},{"$f":"AG775 * Discounting!AG$12","v":0},{"$f":"AH775 * Discounting!AH$12","v":0},{"$f":"AI775 * Discounting!AI$12","v":0},{"$f":"AJ775 * Discounting!AJ$12","v":0},{"$f":"AK775 * Discounting!AK$12","v":0},{"$f":"AL775 * Discounting!AL$12","v":0},{"$f":"AM775 * Discounting!AM$12","v":0},{"$f":"AN775 * Discounting!AN$12","v":0},{"$f":"AO775 * Discounting!AO$12","v":0},{"$f":"AP775 * Discounting!AP$12","v":0},{"$f":"AQ775 * Discounting!AQ$12","v":0},{"$f":"AR775 * Discounting!AR$12","v":0},{"$f":"AS775 * Discounting!AS$12","v":0},{"$f":"AT775 * Discounting!AT$12","v":0},{"$f":"AU775 * Discounting!AU$12","v":0},{"$f":"AV775 * Discounting!AV$12","v":0},{"$f":"AW775 * Discounting!AW$12","v":0},{"$f":"AX775 * Discounting!AX$12","v":0},{"$f":"AY775 * Discounting!AY$12","v":0},{"$f":"AZ775 * Discounting!AZ$12","v":0},{"$f":"BA775 * Discounting!BA$12","v":0},{"$f":"BB775 * Discounting!BB$12","v":0},{"$f":"BC775 * Discounting!BC$12","v":0},{"$f":"BD775 * Discounting!BD$12","v":0},{"$f":"BE775 * Discounting!BE$12","v":0},{"$f":"BF775 * Discounting!BF$12","v":0},{"$f":"BG775 * Discounting!BG$12","v":0},{"$f":"BH775 * Discounting!BH$12","v":0},{"$f":"BI775 * Discounting!BI$12","v":0},{"$f":"BJ775 * Discounting!BJ$12","v":0},{"$f":"BK775 * Discounting!BK$12","v":0},{"$f":"BL775 * Discounting!BL$12","v":0},{"$f":"BM775 * Discounting!BM$12","v":0},{"$f":"BN775 * Discounting!BN$12","v":0},{"$f":"BO775 * Discounting!BO$12","v":0},{"$f":"BP775 * Discounting!BP$12","v":0},{"$f":"BQ775 * Discounting!BQ$12","v":0},{"$f":"BR775 * Discounting!BR$12","v":0},{"$f":"BS775 * Discounting!BS$12","v":0},{"$f":"BT775 * Discounting!BT$12","v":0},{"$f":"BU775 * Discounting!BU$12","v":0},{"$f":"BV775 * Discounting!BV$12","v":0},{"$f":"BW775 * Discounting!BW$12","v":0},{"$f":"BX775 * Discounting!BX$12","v":0},{"$f":"BY775 * Discounting!BY$12","v":0},{"$f":"BZ775 * Discounting!BZ$12","v":0},{"$f":"CA775 * Discounting!CA$12","v":0},{"$f":"CB775 * Discounting!CB$12","v":0},{"$f":"CC775 * Discounting!CC$12","v":0},{"$f":"CD775 * Discounting!CD$12","v":0},{"$f":"CE775 * Discounting!CE$12","v":0},{"$f":"CF775 * Discounting!CF$12","v":0},{"$f":"CG775 * Discounting!CG$12","v":0},{"$f":"CH775 * Discounting!CH$12","v":0},{"$f":"CI775 * Discounting!CI$12","v":0},{"$f":"CJ775 * Discounting!CJ$12","v":0},{"$f":"CK775 * Discounting!CK$12","v":0},{"$f":"CL775 * Discounting!CL$12","v":0},{"$f":"CM775 * Discounting!CM$12","v":0},{"$f":"CN775 * Discounting!CN$12","v":0},{"$f":"CO775 * Discounting!CO$12","v":0},{"$f":"CP775 * Discounting!CP$12","v":0},{"$f":"CQ775 * Discounting!CQ$12","v":0},{"$f":"CR775 * Discounting!CR$12","v":0},{"$f":"CS775 * Discounting!CS$12","v":0},{"$f":"CT775 * Discounting!CT$12","v":0},{"$f":"CU775 * Discounting!CU$12","v":0},{"$f":"CV775 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},28143160.198128276,null,{"$f":"J776 * Discounting!J$12","v":0},{"$f":"K776 * Discounting!K$12","v":0},{"$f":"L776 * Discounting!L$12","v":0},{"$f":"M776 * Discounting!M$12","v":0},{"$f":"N776 * Discounting!N$12","v":0},{"$f":"O776 * Discounting!O$12","v":0},{"$f":"P776 * Discounting!P$12","v":0},{"$f":"Q776 * Discounting!Q$12","v":0},{"$f":"R776 * Discounting!R$12","v":0},{"$f":"S776 * Discounting!S$12","v":0},{"$f":"T776 * Discounting!T$12","v":0},{"$f":"U776 * Discounting!U$12","v":0},{"$f":"V776 * Discounting!V$12","v":0},{"$f":"W776 * Discounting!W$12","v":0},{"$f":"X776 * Discounting!X$12","v":0},{"$f":"Y776 * Discounting!Y$12","v":1008621.829826594},{"$f":"Z776 * Discounting!Z$12","v":988844.93120254297},{"$f":"AA776 * Discounting!AA$12","v":969455.81490445393},{"$f":"AB776 * Discounting!AB$12","v":950446.87735730771},{"$f":"AC776 * Discounting!AC$12","v":931810.66407579195},{"$f":"AD776 * Discounting!AD$12","v":913539.86674097239},{"$f":"AE776 * Discounting!AE$12","v":895627.32033428666},{"$f":"AF776 * Discounting!AF$12","v":878066.00032773206},{"$f":"AG776 * Discounting!AG$12","v":860849.01992914907},{"$f":"AH776 * Discounting!AH$12","v":843969.6273815186},{"$f":"AI776 * Discounting!AI$12","v":827421.20331521425},{"$f":"AJ776 * Discounting!AJ$12","v":811197.25815217081},{"$f":"AK776 * Discounting!AK$12","v":795291.42956095177},{"$f":"AL776 * Discounting!AL$12","v":779697.47996171738},{"$f":"AM776 * Discounting!AM$12","v":764409.29408011516},{"$f":"AN776 * Discounting!AN$12","v":749420.8765491324},{"$f":"AO776 * Discounting!AO$12","v":734726.34955797298},{"$f":"AP776 * Discounting!AP$12","v":720319.95054703229},{"$f":"AQ776 * Discounting!AQ$12","v":706196.02994807076},{"$f":"AR776 * Discounting!AR$12","v":692349.04896869685},{"$f":"AS776 * Discounting!AS$12","v":678773.57742029103},{"$f":"AT776 * Discounting!AT$12","v":665464.29158852063},{"$f":"AU776 * Discounting!AU$12","v":652415.97214560839},{"$f":"AV776 * Discounting!AV$12","v":639623.50210353767},{"$f":"AW776 * Discounting!AW$12","v":627081.86480738979},{"$f":"AX776 * Discounting!AX$12","v":614786.1419680292},{"$f":"AY776 * Discounting!AY$12","v":602731.51173336199},{"$f":"AZ776 * Discounting!AZ$12","v":590913.24679741368},{"$f":"BA776 * Discounting!BA$12","v":579326.71254648396},{"$f":"BB776 * Discounting!BB$12","v":567967.36524165096},{"$f":"BC776 * Discounting!BC$12","v":556830.75023691263},{"$f":"BD776 * Discounting!BD$12","v":545912.50023226719},{"$f":"BE776 * Discounting!BE$12","v":535208.33356104628},{"$f":"BF776 * Discounting!BF$12","v":524714.05251082964},{"$f":"BG776 * Discounting!BG$12","v":514425.54167728394},{"$f":"BH776 * Discounting!BH$12","v":504338.76635027834},{"$f":"BI776 * Discounting!BI$12","v":494449.77093164547},{"$f":"BJ776 * Discounting!BJ$12","v":484754.6773839661},{"$f":"BK776 * Discounting!BK$12","v":475249.68370977067},{"$f":"BL776 * Discounting!BL$12","v":465931.06246055948},{"$f":"BM776 * Discounting!BM$12","v":0},{"$f":"BN776 * Discounting!BN$12","v":0},{"$f":"BO776 * Discounting!BO$12","v":0},{"$f":"BP776 * Discounting!BP$12","v":0},{"$f":"BQ776 * Discounting!BQ$12","v":0},{"$f":"BR776 * Discounting!BR$12","v":0},{"$f":"BS776 * Discounting!BS$12","v":0},{"$f":"BT776 * Discounting!BT$12","v":0},{"$f":"BU776 * Discounting!BU$12","v":0},{"$f":"BV776 * Discounting!BV$12","v":0},{"$f":"BW776 * Discounting!BW$12","v":0},{"$f":"BX776 * Discounting!BX$12","v":0},{"$f":"BY776 * Discounting!BY$12","v":0},{"$f":"BZ776 * Discounting!BZ$12","v":0},{"$f":"CA776 * Discounting!CA$12","v":0},{"$f":"CB776 * Discounting!CB$12","v":0},{"$f":"CC776 * Discounting!CC$12","v":0},{"$f":"CD776 * Discounting!CD$12","v":0},{"$f":"CE776 * Discounting!CE$12","v":0},{"$f":"CF776 * Discounting!CF$12","v":0},{"$f":"CG776 * Discounting!CG$12","v":0},{"$f":"CH776 * Discounting!CH$12","v":0},{"$f":"CI776 * Discounting!CI$12","v":0},{"$f":"CJ776 * Discounting!CJ$12","v":0},{"$f":"CK776 * Discounting!CK$12","v":0},{"$f":"CL776 * Discounting!CL$12","v":0},{"$f":"CM776 * Discounting!CM$12","v":0},{"$f":"CN776 * Discounting!CN$12","v":0},{"$f":"CO776 * Discounting!CO$12","v":0},{"$f":"CP776 * Discounting!CP$12","v":0},{"$f":"CQ776 * Discounting!CQ$12","v":0},{"$f":"CR776 * Discounting!CR$12","v":0},{"$f":"CS776 * Discounting!CS$12","v":0},{"$f":"CT776 * Discounting!CT$12","v":0},{"$f":"CU776 * Discounting!CU$12","v":0},{"$f":"CV776 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3790835.1559978812,null,{"$f":"J777 * Discounting!J$12","v":0},{"$f":"K777 * Discounting!K$12","v":0},{"$f":"L777 * Discounting!L$12","v":0},{"$f":"M777 * Discounting!M$12","v":0},{"$f":"N777 * Discounting!N$12","v":0},{"$f":"O777 * Discounting!O$12","v":0},{"$f":"P777 * Discounting!P$12","v":0},{"$f":"Q777 * Discounting!Q$12","v":0},{"$f":"R777 * Discounting!R$12","v":0},{"$f":"S777 * Discounting!S$12","v":0},{"$f":"T777 * Discounting!T$12","v":0},{"$f":"U777 * Discounting!U$12","v":0},{"$f":"V777 * Discounting!V$12","v":0},{"$f":"W777 * Discounting!W$12","v":0},{"$f":"X777 * Discounting!X$12","v":0},{"$f":"Y777 * Discounting!Y$12","v":135859.62147448733},{"$f":"Z777 * Discounting!Z$12","v":133195.70732792874},{"$f":"AA777 * Discounting!AA$12","v":130584.02679208701},{"$f":"AB777 * Discounting!AB$12","v":128023.55567851667},{"$f":"AC777 * Discounting!AC$12","v":125513.28988089869},{"$f":"AD777 * Discounting!AD$12","v":123052.24498127322},{"$f":"AE777 * Discounting!AE$12","v":120639.45586399337},{"$f":"AF777 * Discounting!AF$12","v":118273.9763372484},{"$f":"AG777 * Discounting!AG$12","v":115954.87876200821},{"$f":"AH777 * Discounting!AH$12","v":113681.25368824335},{"$f":"AI777 * Discounting!AI$12","v":111452.20949827778},{"$f":"AJ777 * Discounting!AJ$12","v":109266.87205713509},{"$f":"AK777 * Discounting!AK$12","v":107124.38436974026},{"$f":"AL777 * Discounting!AL$12","v":105023.9062448434},{"$f":"AM777 * Discounting!AM$12","v":102964.61396553274},{"$f":"AN777 * Discounting!AN$12","v":100945.69996620857},{"$f":"AO777 * Discounting!AO$12","v":98966.372515890747},{"$f":"AP777 * Discounting!AP$12","v":97025.855407736031},{"$f":"AQ777 * Discounting!AQ$12","v":95123.387654643157},{"$f":"AR777 * Discounting!AR$12","v":93258.223190826626},{"$f":"AS777 * Discounting!AS$12","v":91429.630579241784},{"$f":"AT777 * Discounting!AT$12","v":89636.892724746853},{"$f":"AU777 * Discounting!AU$12","v":87879.306592889072},{"$f":"AV777 * Discounting!AV$12","v":86156.18293420496},{"$f":"AW777 * Discounting!AW$12","v":84466.846013926421},{"$f":"AX777 * Discounting!AX$12","v":82810.633346986695},{"$f":"AY777 * Discounting!AY$12","v":81186.895438222244},{"$f":"AZ777 * Discounting!AZ$12","v":79594.995527668871},{"$f":"BA777 * Discounting!BA$12","v":78034.309340851818},{"$f":"BB777 * Discounting!BB$12","v":76504.224843972377},{"$f":"BC777 * Discounting!BC$12","v":75004.142003894478},{"$f":"BD777 * Discounting!BD$12","v":73533.472552837717},{"$f":"BE777 * Discounting!BE$12","v":72091.639757684025},{"$f":"BF777 * Discounting!BF$12","v":70678.078193807873},{"$f":"BG777 * Discounting!BG$12","v":69292.233523341041},{"$f":"BH777 * Discounting!BH$12","v":67933.562277785342},{"$f":"BI777 * Discounting!BI$12","v":66601.531644887596},{"$f":"BJ777 * Discounting!BJ$12","v":65295.619259693711},{"$f":"BK777 * Discounting!BK$12","v":64015.312999699709},{"$f":"BL777 * Discounting!BL$12","v":62760.110784019329},{"$f":"BM777 * Discounting!BM$12","v":0},{"$f":"BN777 * Discounting!BN$12","v":0},{"$f":"BO777 * Discounting!BO$12","v":0},{"$f":"BP777 * Discounting!BP$12","v":0},{"$f":"BQ777 * Discounting!BQ$12","v":0},{"$f":"BR777 * Discounting!BR$12","v":0},{"$f":"BS777 * Discounting!BS$12","v":0},{"$f":"BT777 * Discounting!BT$12","v":0},{"$f":"BU777 * Discounting!BU$12","v":0},{"$f":"BV777 * Discounting!BV$12","v":0},{"$f":"BW777 * Discounting!BW$12","v":0},{"$f":"BX777 * Discounting!BX$12","v":0},{"$f":"BY777 * Discounting!BY$12","v":0},{"$f":"BZ777 * Discounting!BZ$12","v":0},{"$f":"CA777 * Discounting!CA$12","v":0},{"$f":"CB777 * Discounting!CB$12","v":0},{"$f":"CC777 * Discounting!CC$12","v":0},{"$f":"CD777 * Discounting!CD$12","v":0},{"$f":"CE777 * Discounting!CE$12","v":0},{"$f":"CF777 * Discounting!CF$12","v":0},{"$f":"CG777 * Discounting!CG$12","v":0},{"$f":"CH777 * Discounting!CH$12","v":0},{"$f":"CI777 * Discounting!CI$12","v":0},{"$f":"CJ777 * Discounting!CJ$12","v":0},{"$f":"CK777 * Discounting!CK$12","v":0},{"$f":"CL777 * Discounting!CL$12","v":0},{"$f":"CM777 * Discounting!CM$12","v":0},{"$f":"CN777 * Discounting!CN$12","v":0},{"$f":"CO777 * Discounting!CO$12","v":0},{"$f":"CP777 * Discounting!CP$12","v":0},{"$f":"CQ777 * Discounting!CQ$12","v":0},{"$f":"CR777 * Discounting!CR$12","v":0},{"$f":"CS777 * Discounting!CS$12","v":0},{"$f":"CT777 * Discounting!CT$12","v":0},{"$f":"CU777 * Discounting!CU$12","v":0},{"$f":"CV777 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J778 * Discounting!J$12","v":0},{"$f":"K778 * Discounting!K$12","v":0},{"$f":"L778 * Discounting!L$12","v":0},{"$f":"M778 * Discounting!M$12","v":0},{"$f":"N778 * Discounting!N$12","v":0},{"$f":"O778 * Discounting!O$12","v":0},{"$f":"P778 * Discounting!P$12","v":0},{"$f":"Q778 * Discounting!Q$12","v":0},{"$f":"R778 * Discounting!R$12","v":0},{"$f":"S778 * Discounting!S$12","v":0},{"$f":"T778 * Discounting!T$12","v":0},{"$f":"U778 * Discounting!U$12","v":0},{"$f":"V778 * Discounting!V$12","v":0},{"$f":"W778 * Discounting!W$12","v":0},{"$f":"X778 * Discounting!X$12","v":0},{"$f":"Y778 * Discounting!Y$12","v":0},{"$f":"Z778 * Discounting!Z$12","v":0},{"$f":"AA778 * Discounting!AA$12","v":0},{"$f":"AB778 * Discounting!AB$12","v":0},{"$f":"AC778 * Discounting!AC$12","v":0},{"$f":"AD778 * Discounting!AD$12","v":0},{"$f":"AE778 * Discounting!AE$12","v":0},{"$f":"AF778 * Discounting!AF$12","v":0},{"$f":"AG778 * Discounting!AG$12","v":0},{"$f":"AH778 * Discounting!AH$12","v":0},{"$f":"AI778 * Discounting!AI$12","v":0},{"$f":"AJ778 * Discounting!AJ$12","v":0},{"$f":"AK778 * Discounting!AK$12","v":0},{"$f":"AL778 * Discounting!AL$12","v":0},{"$f":"AM778 * Discounting!AM$12","v":0},{"$f":"AN778 * Discounting!AN$12","v":0},{"$f":"AO778 * Discounting!AO$12","v":0},{"$f":"AP778 * Discounting!AP$12","v":0},{"$f":"AQ778 * Discounting!AQ$12","v":0},{"$f":"AR778 * Discounting!AR$12","v":0},{"$f":"AS778 * Discounting!AS$12","v":0},{"$f":"AT778 * Discounting!AT$12","v":0},{"$f":"AU778 * Discounting!AU$12","v":0},{"$f":"AV778 * Discounting!AV$12","v":0},{"$f":"AW778 * Discounting!AW$12","v":0},{"$f":"AX778 * Discounting!AX$12","v":0},{"$f":"AY778 * Discounting!AY$12","v":0},{"$f":"AZ778 * Discounting!AZ$12","v":0},{"$f":"BA778 * Discounting!BA$12","v":0},{"$f":"BB778 * Discounting!BB$12","v":0},{"$f":"BC778 * Discounting!BC$12","v":0},{"$f":"BD778 * Discounting!BD$12","v":0},{"$f":"BE778 * Discounting!BE$12","v":0},{"$f":"BF778 * Discounting!BF$12","v":0},{"$f":"BG778 * Discounting!BG$12","v":0},{"$f":"BH778 * Discounting!BH$12","v":0},{"$f":"BI778 * Discounting!BI$12","v":0},{"$f":"BJ778 * Discounting!BJ$12","v":0},{"$f":"BK778 * Discounting!BK$12","v":0},{"$f":"BL778 * Discounting!BL$12","v":0},{"$f":"BM778 * Discounting!BM$12","v":0},{"$f":"BN778 * Discounting!BN$12","v":0},{"$f":"BO778 * Discounting!BO$12","v":0},{"$f":"BP778 * Discounting!BP$12","v":0},{"$f":"BQ778 * Discounting!BQ$12","v":0},{"$f":"BR778 * Discounting!BR$12","v":0},{"$f":"BS778 * Discounting!BS$12","v":0},{"$f":"BT778 * Discounting!BT$12","v":0},{"$f":"BU778 * Discounting!BU$12","v":0},{"$f":"BV778 * Discounting!BV$12","v":0},{"$f":"BW778 * Discounting!BW$12","v":0},{"$f":"BX778 * Discounting!BX$12","v":0},{"$f":"BY778 * Discounting!BY$12","v":0},{"$f":"BZ778 * Discounting!BZ$12","v":0},{"$f":"CA778 * Discounting!CA$12","v":0},{"$f":"CB778 * Discounting!CB$12","v":0},{"$f":"CC778 * Discounting!CC$12","v":0},{"$f":"CD778 * Discounting!CD$12","v":0},{"$f":"CE778 * Discounting!CE$12","v":0},{"$f":"CF778 * Discounting!CF$12","v":0},{"$f":"CG778 * Discounting!CG$12","v":0},{"$f":"CH778 * Discounting!CH$12","v":0},{"$f":"CI778 * Discounting!CI$12","v":0},{"$f":"CJ778 * Discounting!CJ$12","v":0},{"$f":"CK778 * Discounting!CK$12","v":0},{"$f":"CL778 * Discounting!CL$12","v":0},{"$f":"CM778 * Discounting!CM$12","v":0},{"$f":"CN778 * Discounting!CN$12","v":0},{"$f":"CO778 * Discounting!CO$12","v":0},{"$f":"CP778 * Discounting!CP$12","v":0},{"$f":"CQ778 * Discounting!CQ$12","v":0},{"$f":"CR778 * Discounting!CR$12","v":0},{"$f":"CS778 * Discounting!CS$12","v":0},{"$f":"CT778 * Discounting!CT$12","v":0},{"$f":"CU778 * Discounting!CU$12","v":0},{"$f":"CV778 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2154890736.5044513,null,{"$f":"J779 * Discounting!J$12","v":0},{"$f":"K779 * Discounting!K$12","v":0},{"$f":"L779 * Discounting!L$12","v":0},{"$f":"M779 * Discounting!M$12","v":0},{"$f":"N779 * Discounting!N$12","v":0},{"$f":"O779 * Discounting!O$12","v":0},{"$f":"P779 * Discounting!P$12","v":0},{"$f":"Q779 * Discounting!Q$12","v":0},{"$f":"R779 * Discounting!R$12","v":0},{"$f":"S779 * Discounting!S$12","v":0},{"$f":"T779 * Discounting!T$12","v":0},{"$f":"U779 * Discounting!U$12","v":0},{"$f":"V779 * Discounting!V$12","v":0},{"$f":"W779 * Discounting!W$12","v":0},{"$f":"X779 * Discounting!X$12","v":0},{"$f":"Y779 * Discounting!Y$12","v":0},{"$f":"Z779 * Discounting!Z$12","v":0},{"$f":"AA779 * Discounting!AA$12","v":0},{"$f":"AB779 * Discounting!AB$12","v":0},{"$f":"AC779 * Discounting!AC$12","v":0},{"$f":"AD779 * Discounting!AD$12","v":35641333.624333568},{"$f":"AE779 * Discounting!AE$12","v":71282667.248667136},{"$f":"AF779 * Discounting!AF$12","v":71282667.248667136},{"$f":"AG779 * Discounting!AG$12","v":71282667.248667136},{"$f":"AH779 * Discounting!AH$12","v":71282667.248667136},{"$f":"AI779 * Discounting!AI$12","v":71282667.248667136},{"$f":"AJ779 * Discounting!AJ$12","v":71282667.248667136},{"$f":"AK779 * Discounting!AK$12","v":71282667.248667136},{"$f":"AL779 * Discounting!AL$12","v":71282667.248667151},{"$f":"AM779 * Discounting!AM$12","v":71282667.248667136},{"$f":"AN779 * Discounting!AN$12","v":71282667.248667136},{"$f":"AO779 * Discounting!AO$12","v":71282667.248667136},{"$f":"AP779 * Discounting!AP$12","v":71282667.248667136},{"$f":"AQ779 * Discounting!AQ$12","v":71282667.248667136},{"$f":"AR779 * Discounting!AR$12","v":71282667.248667136},{"$f":"AS779 * Discounting!AS$12","v":71282667.248667136},{"$f":"AT779 * Discounting!AT$12","v":71282667.248667136},{"$f":"AU779 * Discounting!AU$12","v":71282667.248667136},{"$f":"AV779 * Discounting!AV$12","v":71282667.248667151},{"$f":"AW779 * Discounting!AW$12","v":71282667.248667136},{"$f":"AX779 * Discounting!AX$12","v":71282667.248667151},{"$f":"AY779 * Discounting!AY$12","v":71282667.248667136},{"$f":"AZ779 * Discounting!AZ$12","v":71282667.248667151},{"$f":"BA779 * Discounting!BA$12","v":71282667.248667151},{"$f":"BB779 * Discounting!BB$12","v":71282667.248667136},{"$f":"BC779 * Discounting!BC$12","v":71282667.248667136},{"$f":"BD779 * Discounting!BD$12","v":71282667.248667136},{"$f":"BE779 * Discounting!BE$12","v":71282667.248667151},{"$f":"BF779 * Discounting!BF$12","v":71282667.248667151},{"$f":"BG779 * Discounting!BG$12","v":71282667.248667136},{"$f":"BH779 * Discounting!BH$12","v":27067812.245529458},{"$f":"BI779 * Discounting!BI$12","v":6246060.1058099996},{"$f":"BJ779 * Discounting!BJ$12","v":6246060.1058100006},{"$f":"BK779 * Discounting!BK$12","v":6246060.1058100006},{"$f":"BL779 * Discounting!BL$12","v":6246060.1058100006},{"$f":"BM779 * Discounting!BM$12","v":0},{"$f":"BN779 * Discounting!BN$12","v":0},{"$f":"BO779 * Discounting!BO$12","v":0},{"$f":"BP779 * Discounting!BP$12","v":0},{"$f":"BQ779 * Discounting!BQ$12","v":0},{"$f":"BR779 * Discounting!BR$12","v":0},{"$f":"BS779 * Discounting!BS$12","v":0},{"$f":"BT779 * Discounting!BT$12","v":0},{"$f":"BU779 * Discounting!BU$12","v":0},{"$f":"BV779 * Discounting!BV$12","v":0},{"$f":"BW779 * Discounting!BW$12","v":0},{"$f":"BX779 * Discounting!BX$12","v":0},{"$f":"BY779 * Discounting!BY$12","v":0},{"$f":"BZ779 * Discounting!BZ$12","v":0},{"$f":"CA779 * Discounting!CA$12","v":0},{"$f":"CB779 * Discounting!CB$12","v":0},{"$f":"CC779 * Discounting!CC$12","v":0},{"$f":"CD779 * Discounting!CD$12","v":0},{"$f":"CE779 * Discounting!CE$12","v":0},{"$f":"CF779 * Discounting!CF$12","v":0},{"$f":"CG779 * Discounting!CG$12","v":0},{"$f":"CH779 * Discounting!CH$12","v":0},{"$f":"CI779 * Discounting!CI$12","v":0},{"$f":"CJ779 * Discounting!CJ$12","v":0},{"$f":"CK779 * Discounting!CK$12","v":0},{"$f":"CL779 * Discounting!CL$12","v":0},{"$f":"CM779 * Discounting!CM$12","v":0},{"$f":"CN779 * Discounting!CN$12","v":0},{"$f":"CO779 * Discounting!CO$12","v":0},{"$f":"CP779 * Discounting!CP$12","v":0},{"$f":"CQ779 * Discounting!CQ$12","v":0},{"$f":"CR779 * Discounting!CR$12","v":0},{"$f":"CS779 * Discounting!CS$12","v":0},{"$f":"CT779 * Discounting!CT$12","v":0},{"$f":"CU779 * Discounting!CU$12","v":0},{"$f":"CV779 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},129293444.19026694,null,{"$f":"J780 * Discounting!J$12","v":0},{"$f":"K780 * Discounting!K$12","v":0},{"$f":"L780 * Discounting!L$12","v":0},{"$f":"M780 * Discounting!M$12","v":0},{"$f":"N780 * Discounting!N$12","v":0},{"$f":"O780 * Discounting!O$12","v":0},{"$f":"P780 * Discounting!P$12","v":0},{"$f":"Q780 * Discounting!Q$12","v":0},{"$f":"R780 * Discounting!R$12","v":0},{"$f":"S780 * Discounting!S$12","v":0},{"$f":"T780 * Discounting!T$12","v":0},{"$f":"U780 * Discounting!U$12","v":0},{"$f":"V780 * Discounting!V$12","v":0},{"$f":"W780 * Discounting!W$12","v":0},{"$f":"X780 * Discounting!X$12","v":0},{"$f":"Y780 * Discounting!Y$12","v":0},{"$f":"Z780 * Discounting!Z$12","v":0},{"$f":"AA780 * Discounting!AA$12","v":0},{"$f":"AB780 * Discounting!AB$12","v":0},{"$f":"AC780 * Discounting!AC$12","v":0},{"$f":"AD780 * Discounting!AD$12","v":2138480.0174600142},{"$f":"AE780 * Discounting!AE$12","v":4276960.0349200284},{"$f":"AF780 * Discounting!AF$12","v":4276960.0349200284},{"$f":"AG780 * Discounting!AG$12","v":4276960.0349200284},{"$f":"AH780 * Discounting!AH$12","v":4276960.0349200275},{"$f":"AI780 * Discounting!AI$12","v":4276960.0349200284},{"$f":"AJ780 * Discounting!AJ$12","v":4276960.0349200284},{"$f":"AK780 * Discounting!AK$12","v":4276960.0349200284},{"$f":"AL780 * Discounting!AL$12","v":4276960.0349200284},{"$f":"AM780 * Discounting!AM$12","v":4276960.0349200284},{"$f":"AN780 * Discounting!AN$12","v":4276960.0349200284},{"$f":"AO780 * Discounting!AO$12","v":4276960.0349200284},{"$f":"AP780 * Discounting!AP$12","v":4276960.0349200275},{"$f":"AQ780 * Discounting!AQ$12","v":4276960.0349200284},{"$f":"AR780 * Discounting!AR$12","v":4276960.0349200284},{"$f":"AS780 * Discounting!AS$12","v":4276960.0349200275},{"$f":"AT780 * Discounting!AT$12","v":4276960.0349200275},{"$f":"AU780 * Discounting!AU$12","v":4276960.0349200275},{"$f":"AV780 * Discounting!AV$12","v":4276960.0349200284},{"$f":"AW780 * Discounting!AW$12","v":4276960.0349200284},{"$f":"AX780 * Discounting!AX$12","v":4276960.0349200284},{"$f":"AY780 * Discounting!AY$12","v":4276960.0349200284},{"$f":"AZ780 * Discounting!AZ$12","v":4276960.0349200284},{"$f":"BA780 * Discounting!BA$12","v":4276960.0349200284},{"$f":"BB780 * Discounting!BB$12","v":4276960.0349200284},{"$f":"BC780 * Discounting!BC$12","v":4276960.0349200275},{"$f":"BD780 * Discounting!BD$12","v":4276960.0349200275},{"$f":"BE780 * Discounting!BE$12","v":4276960.0349200284},{"$f":"BF780 * Discounting!BF$12","v":4276960.0349200284},{"$f":"BG780 * Discounting!BG$12","v":4276960.0349200275},{"$f":"BH780 * Discounting!BH$12","v":1624068.7347317676},{"$f":"BI780 * Discounting!BI$12","v":374763.60634860001},{"$f":"BJ780 * Discounting!BJ$12","v":374763.60634860001},{"$f":"BK780 * Discounting!BK$12","v":374763.60634860001},{"$f":"BL780 * Discounting!BL$12","v":374763.60634860001},{"$f":"BM780 * Discounting!BM$12","v":0},{"$f":"BN780 * Discounting!BN$12","v":0},{"$f":"BO780 * Discounting!BO$12","v":0},{"$f":"BP780 * Discounting!BP$12","v":0},{"$f":"BQ780 * Discounting!BQ$12","v":0},{"$f":"BR780 * Discounting!BR$12","v":0},{"$f":"BS780 * Discounting!BS$12","v":0},{"$f":"BT780 * Discounting!BT$12","v":0},{"$f":"BU780 * Discounting!BU$12","v":0},{"$f":"BV780 * Discounting!BV$12","v":0},{"$f":"BW780 * Discounting!BW$12","v":0},{"$f":"BX780 * Discounting!BX$12","v":0},{"$f":"BY780 * Discounting!BY$12","v":0},{"$f":"BZ780 * Discounting!BZ$12","v":0},{"$f":"CA780 * Discounting!CA$12","v":0},{"$f":"CB780 * Discounting!CB$12","v":0},{"$f":"CC780 * Discounting!CC$12","v":0},{"$f":"CD780 * Discounting!CD$12","v":0},{"$f":"CE780 * Discounting!CE$12","v":0},{"$f":"CF780 * Discounting!CF$12","v":0},{"$f":"CG780 * Discounting!CG$12","v":0},{"$f":"CH780 * Discounting!CH$12","v":0},{"$f":"CI780 * Discounting!CI$12","v":0},{"$f":"CJ780 * Discounting!CJ$12","v":0},{"$f":"CK780 * Discounting!CK$12","v":0},{"$f":"CL780 * Discounting!CL$12","v":0},{"$f":"CM780 * Discounting!CM$12","v":0},{"$f":"CN780 * Discounting!CN$12","v":0},{"$f":"CO780 * Discounting!CO$12","v":0},{"$f":"CP780 * Discounting!CP$12","v":0},{"$f":"CQ780 * Discounting!CQ$12","v":0},{"$f":"CR780 * Discounting!CR$12","v":0},{"$f":"CS780 * Discounting!CS$12","v":0},{"$f":"CT780 * Discounting!CT$12","v":0},{"$f":"CU780 * Discounting!CU$12","v":0},{"$f":"CV780 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6243646407.2918787,null,{"$f":"J781 * Discounting!J$12","v":0},{"$f":"K781 * Discounting!K$12","v":0},{"$f":"L781 * Discounting!L$12","v":0},{"$f":"M781 * Discounting!M$12","v":0},{"$f":"N781 * Discounting!N$12","v":0},{"$f":"O781 * Discounting!O$12","v":0},{"$f":"P781 * Discounting!P$12","v":0},{"$f":"Q781 * Discounting!Q$12","v":0},{"$f":"R781 * Discounting!R$12","v":0},{"$f":"S781 * Discounting!S$12","v":0},{"$f":"T781 * Discounting!T$12","v":0},{"$f":"U781 * Discounting!U$12","v":0},{"$f":"V781 * Discounting!V$12","v":0},{"$f":"W781 * Discounting!W$12","v":0},{"$f":"X781 * Discounting!X$12","v":0},{"$f":"Y781 * Discounting!Y$12","v":0},{"$f":"Z781 * Discounting!Z$12","v":0},{"$f":"AA781 * Discounting!AA$12","v":0},{"$f":"AB781 * Discounting!AB$12","v":0},{"$f":"AC781 * Discounting!AC$12","v":0},{"$f":"AD781 * Discounting!AD$12","v":41925816.663352333},{"$f":"AE781 * Discounting!AE$12","v":98713360.664070651},{"$f":"AF781 * Discounting!AF$12","v":98713360.664070711},{"$f":"AG781 * Discounting!AG$12","v":98713360.664070681},{"$f":"AH781 * Discounting!AH$12","v":98713360.664070651},{"$f":"AI781 * Discounting!AI$12","v":98713360.664070696},{"$f":"AJ781 * Discounting!AJ$12","v":98713360.664070711},{"$f":"AK781 * Discounting!AK$12","v":98713360.664070651},{"$f":"AL781 * Discounting!AL$12","v":98713360.664070651},{"$f":"AM781 * Discounting!AM$12","v":98713360.664070651},{"$f":"AN781 * Discounting!AN$12","v":98713360.664070666},{"$f":"AO781 * Discounting!AO$12","v":172414729.47559336},{"$f":"AP781 * Discounting!AP$12","v":311084664.26178801},{"$f":"AQ781 * Discounting!AQ$12","v":311090368.73692805},{"$f":"AR781 * Discounting!AR$12","v":311095961.35961425},{"$f":"AS781 * Discounting!AS$12","v":311101444.32303214},{"$f":"AT781 * Discounting!AT$12","v":311106819.77736336},{"$f":"AU781 * Discounting!AU$12","v":311112089.83062929},{"$f":"AV781 * Discounting!AV$12","v":137130375.71647179},{"$f":"AW781 * Discounting!AW$12","v":137135441.12714645},{"$f":"AX781 * Discounting!AX$12","v":133660669.59938231},{"$f":"AY781 * Discounting!AY$12","v":134535472.71815214},{"$f":"AZ781 * Discounting!AZ$12","v":311136930.0133059},{"$f":"BA781 * Discounting!BA$12","v":311141609.66978866},{"$f":"BB781 * Discounting!BB$12","v":311146197.56830114},{"$f":"BC781 * Discounting!BC$12","v":311150695.50801927},{"$f":"BD781 * Discounting!BD$12","v":311155105.25284094},{"$f":"BE781 * Discounting!BE$12","v":311159428.53207785},{"$f":"BF781 * Discounting!BF$12","v":311163667.04113376},{"$f":"BG781 * Discounting!BG$12","v":311167822.44216883},{"$f":"BH781 * Discounting!BH$12","v":94369107.022388071},{"$f":"BI781 * Discounting!BI$12","v":12936924.55705303},{"$f":"BJ781 * Discounting!BJ$12","v":15139851.578896124},{"$f":"BK781 * Discounting!BK$12","v":15143087.168876387},{"$f":"BL781 * Discounting!BL$12","v":6308520.7068681037},{"$f":"BM781 * Discounting!BM$12","v":0},{"$f":"BN781 * Discounting!BN$12","v":0},{"$f":"BO781 * Discounting!BO$12","v":0},{"$f":"BP781 * Discounting!BP$12","v":0},{"$f":"BQ781 * Discounting!BQ$12","v":0},{"$f":"BR781 * Discounting!BR$12","v":0},{"$f":"BS781 * Discounting!BS$12","v":0},{"$f":"BT781 * Discounting!BT$12","v":0},{"$f":"BU781 * Discounting!BU$12","v":0},{"$f":"BV781 * Discounting!BV$12","v":0},{"$f":"BW781 * Discounting!BW$12","v":0},{"$f":"BX781 * Discounting!BX$12","v":0},{"$f":"BY781 * Discounting!BY$12","v":0},{"$f":"BZ781 * Discounting!BZ$12","v":0},{"$f":"CA781 * Discounting!CA$12","v":0},{"$f":"CB781 * Discounting!CB$12","v":0},{"$f":"CC781 * Discounting!CC$12","v":0},{"$f":"CD781 * Discounting!CD$12","v":0},{"$f":"CE781 * Discounting!CE$12","v":0},{"$f":"CF781 * Discounting!CF$12","v":0},{"$f":"CG781 * Discounting!CG$12","v":0},{"$f":"CH781 * Discounting!CH$12","v":0},{"$f":"CI781 * Discounting!CI$12","v":0},{"$f":"CJ781 * Discounting!CJ$12","v":0},{"$f":"CK781 * Discounting!CK$12","v":0},{"$f":"CL781 * Discounting!CL$12","v":0},{"$f":"CM781 * Discounting!CM$12","v":0},{"$f":"CN781 * Discounting!CN$12","v":0},{"$f":"CO781 * Discounting!CO$12","v":0},{"$f":"CP781 * Discounting!CP$12","v":0},{"$f":"CQ781 * Discounting!CQ$12","v":0},{"$f":"CR781 * Discounting!CR$12","v":0},{"$f":"CS781 * Discounting!CS$12","v":0},{"$f":"CT781 * Discounting!CT$12","v":0},{"$f":"CU781 * Discounting!CU$12","v":0},{"$f":"CV781 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3446402399.0769205,null,{"$f":"J782 * Discounting!J$12","v":0},{"$f":"K782 * Discounting!K$12","v":0},{"$f":"L782 * Discounting!L$12","v":0},{"$f":"M782 * Discounting!M$12","v":0},{"$f":"N782 * Discounting!N$12","v":0},{"$f":"O782 * Discounting!O$12","v":0},{"$f":"P782 * Discounting!P$12","v":0},{"$f":"Q782 * Discounting!Q$12","v":0},{"$f":"R782 * Discounting!R$12","v":0},{"$f":"S782 * Discounting!S$12","v":0},{"$f":"T782 * Discounting!T$12","v":0},{"$f":"U782 * Discounting!U$12","v":0},{"$f":"V782 * Discounting!V$12","v":0},{"$f":"W782 * Discounting!W$12","v":0},{"$f":"X782 * Discounting!X$12","v":0},{"$f":"Y782 * Discounting!Y$12","v":0},{"$f":"Z782 * Discounting!Z$12","v":0},{"$f":"AA782 * Discounting!AA$12","v":0},{"$f":"AB782 * Discounting!AB$12","v":0},{"$f":"AC782 * Discounting!AC$12","v":0},{"$f":"AD782 * Discounting!AD$12","v":0},{"$f":"AE782 * Discounting!AE$12","v":0},{"$f":"AF782 * Discounting!AF$12","v":0},{"$f":"AG782 * Discounting!AG$12","v":0},{"$f":"AH782 * Discounting!AH$12","v":0},{"$f":"AI782 * Discounting!AI$12","v":0},{"$f":"AJ782 * Discounting!AJ$12","v":0},{"$f":"AK782 * Discounting!AK$12","v":1534888.4492527861},{"$f":"AL782 * Discounting!AL$12","v":147337360.35155392},{"$f":"AM782 * Discounting!AM$12","v":128257681.68903415},{"$f":"AN782 * Discounting!AN$12","v":109186339.21812429},{"$f":"AO782 * Discounting!AO$12","v":97152095.016292602},{"$f":"AP782 * Discounting!AP$12","v":92029275.850618288},{"$f":"AQ782 * Discounting!AQ$12","v":123889280.92886078},{"$f":"AR782 * Discounting!AR$12","v":155307064.68658122},{"$f":"AS782 * Discounting!AS$12","v":186774917.39562339},{"$f":"AT782 * Discounting!AT$12","v":187265251.18958029},{"$f":"AU782 * Discounting!AU$12","v":187267825.86970365},{"$f":"AV782 * Discounting!AV$12","v":207851287.25006664},{"$f":"AW782 * Discounting!AW$12","v":181975800.53971428},{"$f":"AX782 * Discounting!AX$12","v":157019295.05756187},{"$f":"AY782 * Discounting!AY$12","v":131528121.11806187},{"$f":"AZ782 * Discounting!AZ$12","v":85877399.630669817},{"$f":"BA782 * Discounting!BA$12","v":111775207.68602027},{"$f":"BB782 * Discounting!BB$12","v":137165215.58342275},{"$f":"BC782 * Discounting!BC$12","v":162535524.91443604},{"$f":"BD782 * Discounting!BD$12","v":187288841.01831403},{"$f":"BE782 * Discounting!BE$12","v":187290953.15277591},{"$f":"BF782 * Discounting!BF$12","v":187293023.87283668},{"$f":"BG782 * Discounting!BG$12","v":187295053.99054319},{"$f":"BH782 * Discounting!BH$12","v":70614135.083609849},{"$f":"BI782 * Discounting!BI$12","v":10552215.032447519},{"$f":"BJ782 * Discounting!BJ$12","v":10871349.990972867},{"$f":"BK782 * Discounting!BK$12","v":11766481.533073289},{"$f":"BL782 * Discounting!BL$12","v":1700512.9771686902},{"$f":"BM782 * Discounting!BM$12","v":0},{"$f":"BN782 * Discounting!BN$12","v":0},{"$f":"BO782 * Discounting!BO$12","v":0},{"$f":"BP782 * Discounting!BP$12","v":0},{"$f":"BQ782 * Discounting!BQ$12","v":0},{"$f":"BR782 * Discounting!BR$12","v":0},{"$f":"BS782 * Discounting!BS$12","v":0},{"$f":"BT782 * Discounting!BT$12","v":0},{"$f":"BU782 * Discounting!BU$12","v":0},{"$f":"BV782 * Discounting!BV$12","v":0},{"$f":"BW782 * Discounting!BW$12","v":0},{"$f":"BX782 * Discounting!BX$12","v":0},{"$f":"BY782 * Discounting!BY$12","v":0},{"$f":"BZ782 * Discounting!BZ$12","v":0},{"$f":"CA782 * Discounting!CA$12","v":0},{"$f":"CB782 * Discounting!CB$12","v":0},{"$f":"CC782 * Discounting!CC$12","v":0},{"$f":"CD782 * Discounting!CD$12","v":0},{"$f":"CE782 * Discounting!CE$12","v":0},{"$f":"CF782 * Discounting!CF$12","v":0},{"$f":"CG782 * Discounting!CG$12","v":0},{"$f":"CH782 * Discounting!CH$12","v":0},{"$f":"CI782 * Discounting!CI$12","v":0},{"$f":"CJ782 * Discounting!CJ$12","v":0},{"$f":"CK782 * Discounting!CK$12","v":0},{"$f":"CL782 * Discounting!CL$12","v":0},{"$f":"CM782 * Discounting!CM$12","v":0},{"$f":"CN782 * Discounting!CN$12","v":0},{"$f":"CO782 * Discounting!CO$12","v":0},{"$f":"CP782 * Discounting!CP$12","v":0},{"$f":"CQ782 * Discounting!CQ$12","v":0},{"$f":"CR782 * Discounting!CR$12","v":0},{"$f":"CS782 * Discounting!CS$12","v":0},{"$f":"CT782 * Discounting!CT$12","v":0},{"$f":"CU782 * Discounting!CU$12","v":0},{"$f":"CV782 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J783 * Discounting!J$12","v":0},{"$f":"K783 * Discounting!K$12","v":0},{"$f":"L783 * Discounting!L$12","v":0},{"$f":"M783 * Discounting!M$12","v":0},{"$f":"N783 * Discounting!N$12","v":0},{"$f":"O783 * Discounting!O$12","v":0},{"$f":"P783 * Discounting!P$12","v":0},{"$f":"Q783 * Discounting!Q$12","v":0},{"$f":"R783 * Discounting!R$12","v":0},{"$f":"S783 * Discounting!S$12","v":0},{"$f":"T783 * Discounting!T$12","v":0},{"$f":"U783 * Discounting!U$12","v":0},{"$f":"V783 * Discounting!V$12","v":0},{"$f":"W783 * Discounting!W$12","v":0},{"$f":"X783 * Discounting!X$12","v":0},{"$f":"Y783 * Discounting!Y$12","v":0},{"$f":"Z783 * Discounting!Z$12","v":0},{"$f":"AA783 * Discounting!AA$12","v":0},{"$f":"AB783 * Discounting!AB$12","v":0},{"$f":"AC783 * Discounting!AC$12","v":0},{"$f":"AD783 * Discounting!AD$12","v":0},{"$f":"AE783 * Discounting!AE$12","v":0},{"$f":"AF783 * Discounting!AF$12","v":0},{"$f":"AG783 * Discounting!AG$12","v":0},{"$f":"AH783 * Discounting!AH$12","v":0},{"$f":"AI783 * Discounting!AI$12","v":0},{"$f":"AJ783 * Discounting!AJ$12","v":0},{"$f":"AK783 * Discounting!AK$12","v":0},{"$f":"AL783 * Discounting!AL$12","v":0},{"$f":"AM783 * Discounting!AM$12","v":0},{"$f":"AN783 * Discounting!AN$12","v":0},{"$f":"AO783 * Discounting!AO$12","v":0},{"$f":"AP783 * Discounting!AP$12","v":0},{"$f":"AQ783 * Discounting!AQ$12","v":0},{"$f":"AR783 * Discounting!AR$12","v":0},{"$f":"AS783 * Discounting!AS$12","v":0},{"$f":"AT783 * Discounting!AT$12","v":0},{"$f":"AU783 * Discounting!AU$12","v":0},{"$f":"AV783 * Discounting!AV$12","v":0},{"$f":"AW783 * Discounting!AW$12","v":0},{"$f":"AX783 * Discounting!AX$12","v":0},{"$f":"AY783 * Discounting!AY$12","v":0},{"$f":"AZ783 * Discounting!AZ$12","v":0},{"$f":"BA783 * Discounting!BA$12","v":0},{"$f":"BB783 * Discounting!BB$12","v":0},{"$f":"BC783 * Discounting!BC$12","v":0},{"$f":"BD783 * Discounting!BD$12","v":0},{"$f":"BE783 * Discounting!BE$12","v":0},{"$f":"BF783 * Discounting!BF$12","v":0},{"$f":"BG783 * Discounting!BG$12","v":0},{"$f":"BH783 * Discounting!BH$12","v":0},{"$f":"BI783 * Discounting!BI$12","v":0},{"$f":"BJ783 * Discounting!BJ$12","v":0},{"$f":"BK783 * Discounting!BK$12","v":0},{"$f":"BL783 * Discounting!BL$12","v":0},{"$f":"BM783 * Discounting!BM$12","v":0},{"$f":"BN783 * Discounting!BN$12","v":0},{"$f":"BO783 * Discounting!BO$12","v":0},{"$f":"BP783 * Discounting!BP$12","v":0},{"$f":"BQ783 * Discounting!BQ$12","v":0},{"$f":"BR783 * Discounting!BR$12","v":0},{"$f":"BS783 * Discounting!BS$12","v":0},{"$f":"BT783 * Discounting!BT$12","v":0},{"$f":"BU783 * Discounting!BU$12","v":0},{"$f":"BV783 * Discounting!BV$12","v":0},{"$f":"BW783 * Discounting!BW$12","v":0},{"$f":"BX783 * Discounting!BX$12","v":0},{"$f":"BY783 * Discounting!BY$12","v":0},{"$f":"BZ783 * Discounting!BZ$12","v":0},{"$f":"CA783 * Discounting!CA$12","v":0},{"$f":"CB783 * Discounting!CB$12","v":0},{"$f":"CC783 * Discounting!CC$12","v":0},{"$f":"CD783 * Discounting!CD$12","v":0},{"$f":"CE783 * Discounting!CE$12","v":0},{"$f":"CF783 * Discounting!CF$12","v":0},{"$f":"CG783 * Discounting!CG$12","v":0},{"$f":"CH783 * Discounting!CH$12","v":0},{"$f":"CI783 * Discounting!CI$12","v":0},{"$f":"CJ783 * Discounting!CJ$12","v":0},{"$f":"CK783 * Discounting!CK$12","v":0},{"$f":"CL783 * Discounting!CL$12","v":0},{"$f":"CM783 * Discounting!CM$12","v":0},{"$f":"CN783 * Discounting!CN$12","v":0},{"$f":"CO783 * Discounting!CO$12","v":0},{"$f":"CP783 * Discounting!CP$12","v":0},{"$f":"CQ783 * Discounting!CQ$12","v":0},{"$f":"CR783 * Discounting!CR$12","v":0},{"$f":"CS783 * Discounting!CS$12","v":0},{"$f":"CT783 * Discounting!CT$12","v":0},{"$f":"CU783 * Discounting!CU$12","v":0},{"$f":"CV783 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1264184128.2900376,null,{"$f":"J784 * Discounting!J$12","v":0},{"$f":"K784 * Discounting!K$12","v":0},{"$f":"L784 * Discounting!L$12","v":0},{"$f":"M784 * Discounting!M$12","v":0},{"$f":"N784 * Discounting!N$12","v":0},{"$f":"O784 * Discounting!O$12","v":0},{"$f":"P784 * Discounting!P$12","v":0},{"$f":"Q784 * Discounting!Q$12","v":0},{"$f":"R784 * Discounting!R$12","v":0},{"$f":"S784 * Discounting!S$12","v":0},{"$f":"T784 * Discounting!T$12","v":0},{"$f":"U784 * Discounting!U$12","v":0},{"$f":"V784 * Discounting!V$12","v":0},{"$f":"W784 * Discounting!W$12","v":0},{"$f":"X784 * Discounting!X$12","v":0},{"$f":"Y784 * Discounting!Y$12","v":0},{"$f":"Z784 * Discounting!Z$12","v":0},{"$f":"AA784 * Discounting!AA$12","v":0},{"$f":"AB784 * Discounting!AB$12","v":0},{"$f":"AC784 * Discounting!AC$12","v":0},{"$f":"AD784 * Discounting!AD$12","v":0},{"$f":"AE784 * Discounting!AE$12","v":0},{"$f":"AF784 * Discounting!AF$12","v":0},{"$f":"AG784 * Discounting!AG$12","v":0},{"$f":"AH784 * Discounting!AH$12","v":0},{"$f":"AI784 * Discounting!AI$12","v":0},{"$f":"AJ784 * Discounting!AJ$12","v":0},{"$f":"AK784 * Discounting!AK$12","v":11126587.924500769},{"$f":"AL784 * Discounting!AL$12","v":18749531.508846238},{"$f":"AM784 * Discounting!AM$12","v":19868988.007726889},{"$f":"AN784 * Discounting!AN$12","v":19988882.503594868},{"$f":"AO784 * Discounting!AO$12","v":28358910.394875586},{"$f":"AP784 * Discounting!AP$12","v":16524417.653288828},{"$f":"AQ784 * Discounting!AQ$12","v":17558051.971901439},{"$f":"AR784 * Discounting!AR$12","v":18571418.950933352},{"$f":"AS784 * Discounting!AS$12","v":69190162.398819447},{"$f":"AT784 * Discounting!AT$12","v":69191135.055754945},{"$f":"AU784 * Discounting!AU$12","v":69192088.640985802},{"$f":"AV784 * Discounting!AV$12","v":71927533.478016779},{"$f":"AW784 * Discounting!AW$12","v":71928450.034370959},{"$f":"AX784 * Discounting!AX$12","v":71299710.505114317},{"$f":"AY784 * Discounting!AY$12","v":71458000.998947635},{"$f":"AZ784 * Discounting!AZ$12","v":69196583.32635951},{"$f":"BA784 * Discounting!BA$12","v":69197430.082755014},{"$f":"BB784 * Discounting!BB$12","v":69198260.23608394},{"$f":"BC784 * Discounting!BC$12","v":69199074.111896589},{"$f":"BD784 * Discounting!BD$12","v":69199872.029360026},{"$f":"BE784 * Discounting!BE$12","v":69200654.301382959},{"$f":"BF784 * Discounting!BF$12","v":69201421.234738782},{"$f":"BG784 * Discounting!BG$12","v":69202173.130185679},{"$f":"BH784 * Discounting!BH$12","v":26182540.354586322},{"$f":"BI784 * Discounting!BI$12","v":4476029.7546680421},{"$f":"BJ784 * Discounting!BJ$12","v":4990046.0597647643},{"$f":"BK784 * Discounting!BK$12","v":4990801.0307601569},{"$f":"BL784 * Discounting!BL$12","v":25015372.609817874},{"$f":"BM784 * Discounting!BM$12","v":0},{"$f":"BN784 * Discounting!BN$12","v":0},{"$f":"BO784 * Discounting!BO$12","v":0},{"$f":"BP784 * Discounting!BP$12","v":0},{"$f":"BQ784 * Discounting!BQ$12","v":0},{"$f":"BR784 * Discounting!BR$12","v":0},{"$f":"BS784 * Discounting!BS$12","v":0},{"$f":"BT784 * Discounting!BT$12","v":0},{"$f":"BU784 * Discounting!BU$12","v":0},{"$f":"BV784 * Discounting!BV$12","v":0},{"$f":"BW784 * Discounting!BW$12","v":0},{"$f":"BX784 * Discounting!BX$12","v":0},{"$f":"BY784 * Discounting!BY$12","v":0},{"$f":"BZ784 * Discounting!BZ$12","v":0},{"$f":"CA784 * Discounting!CA$12","v":0},{"$f":"CB784 * Discounting!CB$12","v":0},{"$f":"CC784 * Discounting!CC$12","v":0},{"$f":"CD784 * Discounting!CD$12","v":0},{"$f":"CE784 * Discounting!CE$12","v":0},{"$f":"CF784 * Discounting!CF$12","v":0},{"$f":"CG784 * Discounting!CG$12","v":0},{"$f":"CH784 * Discounting!CH$12","v":0},{"$f":"CI784 * Discounting!CI$12","v":0},{"$f":"CJ784 * Discounting!CJ$12","v":0},{"$f":"CK784 * Discounting!CK$12","v":0},{"$f":"CL784 * Discounting!CL$12","v":0},{"$f":"CM784 * Discounting!CM$12","v":0},{"$f":"CN784 * Discounting!CN$12","v":0},{"$f":"CO784 * Discounting!CO$12","v":0},{"$f":"CP784 * Discounting!CP$12","v":0},{"$f":"CQ784 * Discounting!CQ$12","v":0},{"$f":"CR784 * Discounting!CR$12","v":0},{"$f":"CS784 * Discounting!CS$12","v":0},{"$f":"CT784 * Discounting!CT$12","v":0},{"$f":"CU784 * Discounting!CU$12","v":0},{"$f":"CV784 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},750336584.47890651,null,{"$f":"J785 * Discounting!J$12","v":0},{"$f":"K785 * Discounting!K$12","v":0},{"$f":"L785 * Discounting!L$12","v":0},{"$f":"M785 * Discounting!M$12","v":0},{"$f":"N785 * Discounting!N$12","v":0},{"$f":"O785 * Discounting!O$12","v":0},{"$f":"P785 * Discounting!P$12","v":0},{"$f":"Q785 * Discounting!Q$12","v":0},{"$f":"R785 * Discounting!R$12","v":0},{"$f":"S785 * Discounting!S$12","v":0},{"$f":"T785 * Discounting!T$12","v":0},{"$f":"U785 * Discounting!U$12","v":0},{"$f":"V785 * Discounting!V$12","v":0},{"$f":"W785 * Discounting!W$12","v":0},{"$f":"X785 * Discounting!X$12","v":0},{"$f":"Y785 * Discounting!Y$12","v":0},{"$f":"Z785 * Discounting!Z$12","v":0},{"$f":"AA785 * Discounting!AA$12","v":0},{"$f":"AB785 * Discounting!AB$12","v":0},{"$f":"AC785 * Discounting!AC$12","v":0},{"$f":"AD785 * Discounting!AD$12","v":0},{"$f":"AE785 * Discounting!AE$12","v":0},{"$f":"AF785 * Discounting!AF$12","v":0},{"$f":"AG785 * Discounting!AG$12","v":0},{"$f":"AH785 * Discounting!AH$12","v":0},{"$f":"AI785 * Discounting!AI$12","v":0},{"$f":"AJ785 * Discounting!AJ$12","v":0},{"$f":"AK785 * Discounting!AK$12","v":0},{"$f":"AL785 * Discounting!AL$12","v":0},{"$f":"AM785 * Discounting!AM$12","v":0},{"$f":"AN785 * Discounting!AN$12","v":0},{"$f":"AO785 * Discounting!AO$12","v":0},{"$f":"AP785 * Discounting!AP$12","v":4518108.0380927976},{"$f":"AQ785 * Discounting!AQ$12","v":3413318.6818252257},{"$f":"AR785 * Discounting!AR$12","v":1183570.5871819078},{"$f":"AS785 * Discounting!AS$12","v":43593654.419375166},{"$f":"AT785 * Discounting!AT$12","v":43545496.431221411},{"$f":"AU785 * Discounting!AU$12","v":43546097.189916871},{"$f":"AV785 * Discounting!AV$12","v":43949651.405208431},{"$f":"AW785 * Discounting!AW$12","v":46538024.976962402},{"$f":"AX785 * Discounting!AX$12","v":48467809.948846683},{"$f":"AY785 * Discounting!AY$12","v":51159388.787246644},{"$f":"AZ785 * Discounting!AZ$12","v":53689185.030656591},{"$f":"BA785 * Discounting!BA$12","v":51100166.305877484},{"$f":"BB785 * Discounting!BB$12","v":48561912.654133268},{"$f":"BC785 * Discounting!BC$12","v":46025614.209263332},{"$f":"BD785 * Discounting!BD$12","v":43551000.724592619},{"$f":"BE785 * Discounting!BE$12","v":43551493.55596707},{"$f":"BF785 * Discounting!BF$12","v":43551976.723981246},{"$f":"BG785 * Discounting!BG$12","v":43552450.418112762},{"$f":"BH785 * Discounting!BH$12","v":16502872.810766699},{"$f":"BI785 * Discounting!BI$12","v":2973205.2759564854},{"$f":"BJ785 * Discounting!BJ$12","v":3403906.4546910003},{"$f":"BK785 * Discounting!BK$12","v":3315072.7743768124},{"$f":"BL785 * Discounting!BL$12","v":20642607.074653335},{"$f":"BM785 * Discounting!BM$12","v":0},{"$f":"BN785 * Discounting!BN$12","v":0},{"$f":"BO785 * Discounting!BO$12","v":0},{"$f":"BP785 * Discounting!BP$12","v":0},{"$f":"BQ785 * Discounting!BQ$12","v":0},{"$f":"BR785 * Discounting!BR$12","v":0},{"$f":"BS785 * Discounting!BS$12","v":0},{"$f":"BT785 * Discounting!BT$12","v":0},{"$f":"BU785 * Discounting!BU$12","v":0},{"$f":"BV785 * Discounting!BV$12","v":0},{"$f":"BW785 * Discounting!BW$12","v":0},{"$f":"BX785 * Discounting!BX$12","v":0},{"$f":"BY785 * Discounting!BY$12","v":0},{"$f":"BZ785 * Discounting!BZ$12","v":0},{"$f":"CA785 * Discounting!CA$12","v":0},{"$f":"CB785 * Discounting!CB$12","v":0},{"$f":"CC785 * Discounting!CC$12","v":0},{"$f":"CD785 * Discounting!CD$12","v":0},{"$f":"CE785 * Discounting!CE$12","v":0},{"$f":"CF785 * Discounting!CF$12","v":0},{"$f":"CG785 * Discounting!CG$12","v":0},{"$f":"CH785 * Discounting!CH$12","v":0},{"$f":"CI785 * Discounting!CI$12","v":0},{"$f":"CJ785 * Discounting!CJ$12","v":0},{"$f":"CK785 * Discounting!CK$12","v":0},{"$f":"CL785 * Discounting!CL$12","v":0},{"$f":"CM785 * Discounting!CM$12","v":0},{"$f":"CN785 * Discounting!CN$12","v":0},{"$f":"CO785 * Discounting!CO$12","v":0},{"$f":"CP785 * Discounting!CP$12","v":0},{"$f":"CQ785 * Discounting!CQ$12","v":0},{"$f":"CR785 * Discounting!CR$12","v":0},{"$f":"CS785 * Discounting!CS$12","v":0},{"$f":"CT785 * Discounting!CT$12","v":0},{"$f":"CU785 * Discounting!CU$12","v":0},{"$f":"CV785 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},282930906.94234377,null,{"$f":"J786 * Discounting!J$12","v":0},{"$f":"K786 * Discounting!K$12","v":0},{"$f":"L786 * Discounting!L$12","v":0},{"$f":"M786 * Discounting!M$12","v":0},{"$f":"N786 * Discounting!N$12","v":0},{"$f":"O786 * Discounting!O$12","v":0},{"$f":"P786 * Discounting!P$12","v":0},{"$f":"Q786 * Discounting!Q$12","v":0},{"$f":"R786 * Discounting!R$12","v":0},{"$f":"S786 * Discounting!S$12","v":0},{"$f":"T786 * Discounting!T$12","v":0},{"$f":"U786 * Discounting!U$12","v":0},{"$f":"V786 * Discounting!V$12","v":0},{"$f":"W786 * Discounting!W$12","v":0},{"$f":"X786 * Discounting!X$12","v":0},{"$f":"Y786 * Discounting!Y$12","v":0},{"$f":"Z786 * Discounting!Z$12","v":0},{"$f":"AA786 * Discounting!AA$12","v":0},{"$f":"AB786 * Discounting!AB$12","v":0},{"$f":"AC786 * Discounting!AC$12","v":0},{"$f":"AD786 * Discounting!AD$12","v":34936490.623719715},{"$f":"AE786 * Discounting!AE$12","v":32671324.729719002},{"$f":"AF786 * Discounting!AF$12","v":30403169.753265187},{"$f":"AG786 * Discounting!AG$12","v":28130662.180818632},{"$f":"AH786 * Discounting!AH$12","v":25852422.570709366},{"$f":"AI786 * Discounting!AI$12","v":23567054.585542582},{"$f":"AJ786 * Discounting!AJ$12","v":21273144.005179383},{"$f":"AK786 * Discounting!AK$12","v":18969257.719521556},{"$f":"AL786 * Discounting!AL$12","v":16653942.700309934},{"$f":"AM786 * Discounting!AM$12","v":14325724.951125838},{"$f":"AN786 * Discounting!AN$12","v":11983108.434764126},{"$f":"AO786 * Discounting!AO$12","v":9624573.9771251995},{"$f":"AP786 * Discounting!AP$12","v":7248578.1467508692},{"$f":"AQ786 * Discounting!AQ$12","v":4853552.1091062492},{"$f":"AR786 * Discounting!AR$12","v":2437900.4546861583},{"$f":"AS786 * Discounting!AS$12","v":0},{"$f":"AT786 * Discounting!AT$12","v":0},{"$f":"AU786 * Discounting!AU$12","v":0},{"$f":"AV786 * Discounting!AV$12","v":0},{"$f":"AW786 * Discounting!AW$12","v":0},{"$f":"AX786 * Discounting!AX$12","v":0},{"$f":"AY786 * Discounting!AY$12","v":0},{"$f":"AZ786 * Discounting!AZ$12","v":0},{"$f":"BA786 * Discounting!BA$12","v":0},{"$f":"BB786 * Discounting!BB$12","v":0},{"$f":"BC786 * Discounting!BC$12","v":0},{"$f":"BD786 * Discounting!BD$12","v":0},{"$f":"BE786 * Discounting!BE$12","v":0},{"$f":"BF786 * Discounting!BF$12","v":0},{"$f":"BG786 * Discounting!BG$12","v":0},{"$f":"BH786 * Discounting!BH$12","v":0},{"$f":"BI786 * Discounting!BI$12","v":0},{"$f":"BJ786 * Discounting!BJ$12","v":0},{"$f":"BK786 * Discounting!BK$12","v":0},{"$f":"BL786 * Discounting!BL$12","v":0},{"$f":"BM786 * Discounting!BM$12","v":0},{"$f":"BN786 * Discounting!BN$12","v":0},{"$f":"BO786 * Discounting!BO$12","v":0},{"$f":"BP786 * Discounting!BP$12","v":0},{"$f":"BQ786 * Discounting!BQ$12","v":0},{"$f":"BR786 * Discounting!BR$12","v":0},{"$f":"BS786 * Discounting!BS$12","v":0},{"$f":"BT786 * Discounting!BT$12","v":0},{"$f":"BU786 * Discounting!BU$12","v":0},{"$f":"BV786 * Discounting!BV$12","v":0},{"$f":"BW786 * Discounting!BW$12","v":0},{"$f":"BX786 * Discounting!BX$12","v":0},{"$f":"BY786 * Discounting!BY$12","v":0},{"$f":"BZ786 * Discounting!BZ$12","v":0},{"$f":"CA786 * Discounting!CA$12","v":0},{"$f":"CB786 * Discounting!CB$12","v":0},{"$f":"CC786 * Discounting!CC$12","v":0},{"$f":"CD786 * Discounting!CD$12","v":0},{"$f":"CE786 * Discounting!CE$12","v":0},{"$f":"CF786 * Discounting!CF$12","v":0},{"$f":"CG786 * Discounting!CG$12","v":0},{"$f":"CH786 * Discounting!CH$12","v":0},{"$f":"CI786 * Discounting!CI$12","v":0},{"$f":"CJ786 * Discounting!CJ$12","v":0},{"$f":"CK786 * Discounting!CK$12","v":0},{"$f":"CL786 * Discounting!CL$12","v":0},{"$f":"CM786 * Discounting!CM$12","v":0},{"$f":"CN786 * Discounting!CN$12","v":0},{"$f":"CO786 * Discounting!CO$12","v":0},{"$f":"CP786 * Discounting!CP$12","v":0},{"$f":"CQ786 * Discounting!CQ$12","v":0},{"$f":"CR786 * Discounting!CR$12","v":0},{"$f":"CS786 * Discounting!CS$12","v":0},{"$f":"CT786 * Discounting!CT$12","v":0},{"$f":"CU786 * Discounting!CU$12","v":0},{"$f":"CV786 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},14303618602.128929,null,{"$f":"SUM(J793:J804)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1144481.4513010813,1122040.6385304718,1100039.8416965408,1078470.4330358244,1057323.9539566906,115678713.04058787,207960579.4535751,205672497.67758805,203380454.02716762,201083061.39943695,198778915.94601393,196466596.08304656,206806137.85486361,357898543.89457446,337592756.5035904,316281684.68065649,383943628.86954784,507782017.04008073,537165519.12981164,564941150.59474361,686990009.0284369,687423430.9218204,687418024.09356129,537144254.81838858,513848892.67260253,486704709.16980737,464924529.31316704,596130233.52690411,619431402.04991591,642275684.91561401,665102370.91944325,687373892.28147984,687369456.7991097,687365108.2869823,687360845.03979826,236932808.58024022,38120249.634860203,41576028.09312702,42375531.215954714,60816528.253911182,{"$f":"SUM(BM793:BM804)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J807:CV807)","v":24123491269.126129},null,{"$f":"J789 * Discounting!J$12","v":0},{"$f":"K789 * Discounting!K$12","v":0},{"$f":"L789 * Discounting!L$12","v":0},{"$f":"M789 * Discounting!M$12","v":0},{"$f":"N789 * Discounting!N$12","v":0},{"$f":"O789 * Discounting!O$12","v":0},{"$f":"P789 * Discounting!P$12","v":0},{"$f":"Q789 * Discounting!Q$12","v":0},{"$f":"R789 * Discounting!R$12","v":0},{"$f":"S789 * Discounting!S$12","v":0},{"$f":"T789 * Discounting!T$12","v":0},{"$f":"U789 * Discounting!U$12","v":0},{"$f":"V789 * Discounting!V$12","v":0},{"$f":"W789 * Discounting!W$12","v":0},{"$f":"X789 * Discounting!X$12","v":0},{"$f":"Y789 * Discounting!Y$12","v":0},{"$f":"Z789 * Discounting!Z$12","v":-204754962.92827758},{"$f":"AA789 * Discounting!AA$12","v":-839503899.36344814},{"$f":"AB789 * Discounting!AB$12","v":-1088959655.7874722},{"$f":"AC789 * Discounting!AC$12","v":-1396390423.1637163},{"$f":"AD789 * Discounting!AD$12","v":-252417823.00557935},{"$f":"AE789 * Discounting!AE$12","v":1112294797.5016356},{"$f":"AF789 * Discounting!AF$12","v":1112294797.5016356},{"$f":"AG789 * Discounting!AG$12","v":1112294797.5016356},{"$f":"AH789 * Discounting!AH$12","v":1112294797.5016356},{"$f":"AI789 * Discounting!AI$12","v":1079332898.8028131},{"$f":"AJ789 * Discounting!AJ$12","v":1079332898.8028131},{"$f":"AK789 * Discounting!AK$12","v":590526961.01098359},{"$f":"AL789 * Discounting!AL$12","v":590526961.01098359},{"$f":"AM789 * Discounting!AM$12","v":590526961.01098359},{"$f":"AN789 * Discounting!AN$12","v":580750842.25514698},{"$f":"AO789 * Discounting!AO$12","v":1069556780.0469766},{"$f":"AP789 * Discounting!AP$12","v":1079332898.8028131},{"$f":"AQ789 * Discounting!AQ$12","v":1079332898.8028131},{"$f":"AR789 * Discounting!AR$12","v":1079332898.8028131},{"$f":"AS789 * Discounting!AS$12","v":1079332898.8028131},{"$f":"AT789 * Discounting!AT$12","v":1079332898.8028131},{"$f":"AU789 * Discounting!AU$12","v":1079332898.8028131},{"$f":"AV789 * Discounting!AV$12","v":590526961.01098359},{"$f":"AW789 * Discounting!AW$12","v":590526961.01098359},{"$f":"AX789 * Discounting!AX$12","v":580750842.25514698},{"$f":"AY789 * Discounting!AY$12","v":583194871.9441061},{"$f":"AZ789 * Discounting!AZ$12","v":1079332898.8028133},{"$f":"BA789 * Discounting!BA$12","v":1079332898.8028133},{"$f":"BB789 * Discounting!BB$12","v":1079332898.8028133},{"$f":"BC789 * Discounting!BC$12","v":1079332898.8028133},{"$f":"BD789 * Discounting!BD$12","v":1079332898.8028133},{"$f":"BE789 * Discounting!BE$12","v":1079332898.8028131},{"$f":"BF789 * Discounting!BF$12","v":1079332898.8028133},{"$f":"BG789 * Discounting!BG$12","v":1079332898.8028133},{"$f":"BH789 * Discounting!BH$12","v":385458663.87714058},{"$f":"BI789 * Discounting!BI$12","v":64879097.118468575},{"$f":"BJ789 * Discounting!BJ$12","v":72211186.185346022},{"$f":"BK789 * Discounting!BK$12","v":72211186.185346022},{"$f":"BL789 * Discounting!BL$12","v":-174635812.39952794},{"$f":"BM789 * Discounting!BM$12","v":0},{"$f":"BN789 * Discounting!BN$12","v":0},{"$f":"BO789 * Discounting!BO$12","v":0},{"$f":"BP789 * Discounting!BP$12","v":0},{"$f":"BQ789 * Discounting!BQ$12","v":0},{"$f":"BR789 * Discounting!BR$12","v":0},{"$f":"BS789 * Discounting!BS$12","v":0},{"$f":"BT789 * Discounting!BT$12","v":0},{"$f":"BU789 * Discounting!BU$12","v":0},{"$f":"BV789 * Discounting!BV$12","v":0},{"$f":"BW789 * Discounting!BW$12","v":0},{"$f":"BX789 * Discounting!BX$12","v":0},{"$f":"BY789 * Discounting!BY$12","v":0},{"$f":"BZ789 * Discounting!BZ$12","v":0},{"$f":"CA789 * Discounting!CA$12","v":0},{"$f":"CB789 * Discounting!CB$12","v":0},{"$f":"CC789 * Discounting!CC$12","v":0},{"$f":"CD789 * Discounting!CD$12","v":0},{"$f":"CE789 * Discounting!CE$12","v":0},{"$f":"CF789 * Discounting!CF$12","v":0},{"$f":"CG789 * Discounting!CG$12","v":0},{"$f":"CH789 * Discounting!CH$12","v":0},{"$f":"CI789 * Discounting!CI$12","v":0},{"$f":"CJ789 * Discounting!CJ$12","v":0},{"$f":"CK789 * Discounting!CK$12","v":0},{"$f":"CL789 * Discounting!CL$12","v":0},{"$f":"CM789 * Discounting!CM$12","v":0},{"$f":"CN789 * Discounting!CN$12","v":0},{"$f":"CO789 * Discounting!CO$12","v":0},{"$f":"CP789 * Discounting!CP$12","v":0},{"$f":"CQ789 * Discounting!CQ$12","v":0},{"$f":"CR789 * Discounting!CR$12","v":0},{"$f":"CS789 * Discounting!CS$12","v":0},{"$f":"CT789 * Discounting!CT$12","v":0},{"$f":"CU789 * Discounting!CU$12","v":0},{"$f":"CV789 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,null,{"$f":"(H805-H804)/H807","v":0.58120474929475174}]
[]
[null,null,"Discounted"]
[null,null,null,{"$f":"\"Investment Decision: NPV\"&Inputs!C482*100","v":"Investment Decision: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J812:CV812)","v":0},null,{"$f":"J793 / Discounting!J$23","v":0},{"$f":"K793 / Discounting!K$23","v":0},{"$f":"L793 / Discounting!L$23","v":0},{"$f":"M793 / Discounting!M$23","v":0},{"$f":"N793 / Discounting!N$23","v":0},{"$f":"O793 / Discounting!O$23","v":0},{"$f":"P793 / Discounting!P$23","v":0},{"$f":"Q793 / Discounting!Q$23","v":0},{"$f":"R793 / Discounting!R$23","v":0},{"$f":"S793 / Discounting!S$23","v":0},{"$f":"T793 / Discounting!T$23","v":0},{"$f":"U793 / Discounting!U$23","v":0},{"$f":"V793 / Discounting!V$23","v":0},{"$f":"W793 / Discounting!W$23","v":0},{"$f":"X793 / Discounting!X$23","v":0},{"$f":"Y793 / Discounting!Y$23","v":0},{"$f":"Z793 / Discounting!Z$23","v":0},{"$f":"AA793 / Discounting!AA$23","v":0},{"$f":"AB793 / Discounting!AB$23","v":0},{"$f":"AC793 / Discounting!AC$23","v":0},{"$f":"AD793 / Discounting!AD$23","v":0},{"$f":"AE793 / Discounting!AE$23","v":0},{"$f":"AF793 / Discounting!AF$23","v":0},{"$f":"AG793 / Discounting!AG$23","v":0},{"$f":"AH793 / Discounting!AH$23","v":0},{"$f":"AI793 / Discounting!AI$23","v":0},{"$f":"AJ793 / Discounting!AJ$23","v":0},{"$f":"AK793 / Discounting!AK$23","v":0},{"$f":"AL793 / Discounting!AL$23","v":0},{"$f":"AM793 / Discounting!AM$23","v":0},{"$f":"AN793 / Discounting!AN$23","v":0},{"$f":"AO793 / Discounting!AO$23","v":0},{"$f":"AP793 / Discounting!AP$23","v":0},{"$f":"AQ793 / Discounting!AQ$23","v":0},{"$f":"AR793 / Discounting!AR$23","v":0},{"$f":"AS793 / Discounting!AS$23","v":0},{"$f":"AT793 / Discounting!AT$23","v":0},{"$f":"AU793 / Discounting!AU$23","v":0},{"$f":"AV793 / Discounting!AV$23","v":0},{"$f":"AW793 / Discounting!AW$23","v":0},{"$f":"AX793 / Discounting!AX$23","v":0},{"$f":"AY793 / Discounting!AY$23","v":0},{"$f":"AZ793 / Discounting!AZ$23","v":0},{"$f":"BA793 / Discounting!BA$23","v":0},{"$f":"BB793 / Discounting!BB$23","v":0},{"$f":"BC793 / Discounting!BC$23","v":0},{"$f":"BD793 / Discounting!BD$23","v":0},{"$f":"BE793 / Discounting!BE$23","v":0},{"$f":"BF793 / Discounting!BF$23","v":0},{"$f":"BG793 / Discounting!BG$23","v":0},{"$f":"BH793 / Discounting!BH$23","v":0},{"$f":"BI793 / Discounting!BI$23","v":0},{"$f":"BJ793 / Discounting!BJ$23","v":0},{"$f":"BK793 / Discounting!BK$23","v":0},{"$f":"BL793 / Discounting!BL$23","v":0},{"$f":"BM793 / Discounting!BM$23","v":0},{"$f":"BN793 / Discounting!BN$23","v":0},{"$f":"BO793 / Discounting!BO$23","v":0},{"$f":"BP793 / Discounting!BP$23","v":0},{"$f":"BQ793 / Discounting!BQ$23","v":0},{"$f":"BR793 / Discounting!BR$23","v":0},{"$f":"BS793 / Discounting!BS$23","v":0},{"$f":"BT793 / Discounting!BT$23","v":0},{"$f":"BU793 / Discounting!BU$23","v":0},{"$f":"BV793 / Discounting!BV$23","v":0},{"$f":"BW793 / Discounting!BW$23","v":0},{"$f":"BX793 / Discounting!BX$23","v":0},{"$f":"BY793 / Discounting!BY$23","v":0},{"$f":"BZ793 / Discounting!BZ$23","v":0},{"$f":"CA793 / Discounting!CA$23","v":0},{"$f":"CB793 / Discounting!CB$23","v":0},{"$f":"CC793 / Discounting!CC$23","v":0},{"$f":"CD793 / Discounting!CD$23","v":0},{"$f":"CE793 / Discounting!CE$23","v":0},{"$f":"CF793 / Discounting!CF$23","v":0},{"$f":"CG793 / Discounting!CG$23","v":0},{"$f":"CH793 / Discounting!CH$23","v":0},{"$f":"CI793 / Discounting!CI$23","v":0},{"$f":"CJ793 / Discounting!CJ$23","v":0},{"$f":"CK793 / Discounting!CK$23","v":0},{"$f":"CL793 / Discounting!CL$23","v":0},{"$f":"CM793 / Discounting!CM$23","v":0},{"$f":"CN793 / Discounting!CN$23","v":0},{"$f":"CO793 / Discounting!CO$23","v":0},{"$f":"CP793 / Discounting!CP$23","v":0},{"$f":"CQ793 / Discounting!CQ$23","v":0},{"$f":"CR793 / Discounting!CR$23","v":0},{"$f":"CS793 / Discounting!CS$23","v":0},{"$f":"CT793 / Discounting!CT$23","v":0},{"$f":"CU793 / Discounting!CU$23","v":0},{"$f":"CV793 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},9183192.6916525327,null,{"$f":"J794 / Discounting!J$23","v":0},{"$f":"K794 / Discounting!K$23","v":0},{"$f":"L794 / Discounting!L$23","v":0},{"$f":"M794 / Discounting!M$23","v":0},{"$f":"N794 / Discounting!N$23","v":0},{"$f":"O794 / Discounting!O$23","v":0},{"$f":"P794 / Discounting!P$23","v":0},{"$f":"Q794 / Discounting!Q$23","v":0},{"$f":"R794 / Discounting!R$23","v":0},{"$f":"S794 / Discounting!S$23","v":0},{"$f":"T794 / Discounting!T$23","v":0},{"$f":"U794 / Discounting!U$23","v":0},{"$f":"V794 / Discounting!V$23","v":0},{"$f":"W794 / Discounting!W$23","v":0},{"$f":"X794 / Discounting!X$23","v":0},{"$f":"Y794 / Discounting!Y$23","v":1008621.829826594},{"$f":"Z794 / Discounting!Z$23","v":898949.93745685718},{"$f":"AA794 / Discounting!AA$23","v":801203.15281359816},{"$f":"AB794 / Discounting!AB$23","v":714084.80642923177},{"$f":"AC794 / Discounting!AC$23","v":636439.22141642752},{"$f":"AD794 / Discounting!AD$23","v":567236.38272408862},{"$f":"AE794 / Discounting!AE$23","v":505558.27337262797},{"$f":"AF794 / Discounting!AF$23","v":450586.69641054177},{"$f":"AG794 / Discounting!AG$23","v":401592.42104326363},{"$f":"AH794 / Discounting!AH$23","v":357925.50895121531},{"$f":"AI794 / Discounting!AI$23","v":319006.69246988877},{"$f":"AJ794 / Discounting!AJ$23","v":284319.69025836786},{"$f":"AK794 / Discounting!AK$23","v":253404.35851904441},{"$f":"AL794 / Discounting!AL$23","v":225850.58691536932},{"$f":"AM794 / Discounting!AM$23","v":201292.85821334165},{"$f":"AN794 / Discounting!AN$23","v":179405.39947713158},{"$f":"AO794 / Discounting!AO$23","v":159897.86049655222},{"$f":"AP794 / Discounting!AP$23","v":142511.46211813923},{"$f":"AQ794 / Discounting!AQ$23","v":127015.56338515079},{"$f":"AR794 / Discounting!AR$23","v":113204.60194754972},{"$f":"AS794 / Discounting!AS$23","v":100895.36715467888},{"$f":"AT794 / Discounting!AT$23","v":89924.569656576539},{"$f":"AU794 / Discounting!AU$23","v":80146.675273241111},{"$f":"AV794 / Discounting!AV$23","v":71431.974396828082},{"$f":"AW794 / Discounting!AW$23","v":63664.861316246053},{"$f":"AX794 / Discounting!AX$23","v":56742.300638365465},{"$f":"AY794 / Discounting!AY$23","v":50572.460462001305},{"$f":"AZ794 / Discounting!AZ$23","v":45073.494172906685},{"$f":"BA794 / Discounting!BA$23","v":40172.454699560316},{"$f":"BB794 / Discounting!BB$23","v":35804.3268267026},{"$f":"BC794 / Discounting!BC$23","v":31911.164729681452},{"$f":"BD794 / Discounting!BD$23","v":28441.323288486139},{"$f":"BE794 / Discounting!BE$23","v":25348.772984390496},{"$f":"BF794 / Discounting!BF$23","v":22592.489290900616},{"$f":"BG794 / Discounting!BG$23","v":20135.908458913204},{"$f":"BH794 / Discounting!BH$23","v":17946.442476749733},{"$f":"BI794 / Discounting!BI$23","v":15995.046770721689},{"$f":"BJ794 / Discounting!BJ$23","v":14255.834911516655},{"$f":"BK794 / Discounting!BK$23","v":12705.735215255485},{"$f":"BL794 / Discounting!BL$23","v":11324.184683828416},{"$f":"BM794 / Discounting!BM$23","v":0},{"$f":"BN794 / Discounting!BN$23","v":0},{"$f":"BO794 / Discounting!BO$23","v":0},{"$f":"BP794 / Discounting!BP$23","v":0},{"$f":"BQ794 / Discounting!BQ$23","v":0},{"$f":"BR794 / Discounting!BR$23","v":0},{"$f":"BS794 / Discounting!BS$23","v":0},{"$f":"BT794 / Discounting!BT$23","v":0},{"$f":"BU794 / Discounting!BU$23","v":0},{"$f":"BV794 / Discounting!BV$23","v":0},{"$f":"BW794 / Discounting!BW$23","v":0},{"$f":"BX794 / Discounting!BX$23","v":0},{"$f":"BY794 / Discounting!BY$23","v":0},{"$f":"BZ794 / Discounting!BZ$23","v":0},{"$f":"CA794 / Discounting!CA$23","v":0},{"$f":"CB794 / Discounting!CB$23","v":0},{"$f":"CC794 / Discounting!CC$23","v":0},{"$f":"CD794 / Discounting!CD$23","v":0},{"$f":"CE794 / Discounting!CE$23","v":0},{"$f":"CF794 / Discounting!CF$23","v":0},{"$f":"CG794 / Discounting!CG$23","v":0},{"$f":"CH794 / Discounting!CH$23","v":0},{"$f":"CI794 / Discounting!CI$23","v":0},{"$f":"CJ794 / Discounting!CJ$23","v":0},{"$f":"CK794 / Discounting!CK$23","v":0},{"$f":"CL794 / Discounting!CL$23","v":0},{"$f":"CM794 / Discounting!CM$23","v":0},{"$f":"CN794 / Discounting!CN$23","v":0},{"$f":"CO794 / Discounting!CO$23","v":0},{"$f":"CP794 / Discounting!CP$23","v":0},{"$f":"CQ794 / Discounting!CQ$23","v":0},{"$f":"CR794 / Discounting!CR$23","v":0},{"$f":"CS794 / Discounting!CS$23","v":0},{"$f":"CT794 / Discounting!CT$23","v":0},{"$f":"CU794 / Discounting!CU$23","v":0},{"$f":"CV794 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1236960.2224747485,null,{"$f":"J795 / Discounting!J$23","v":0},{"$f":"K795 / Discounting!K$23","v":0},{"$f":"L795 / Discounting!L$23","v":0},{"$f":"M795 / Discounting!M$23","v":0},{"$f":"N795 / Discounting!N$23","v":0},{"$f":"O795 / Discounting!O$23","v":0},{"$f":"P795 / Discounting!P$23","v":0},{"$f":"Q795 / Discounting!Q$23","v":0},{"$f":"R795 / Discounting!R$23","v":0},{"$f":"S795 / Discounting!S$23","v":0},{"$f":"T795 / Discounting!T$23","v":0},{"$f":"U795 / Discounting!U$23","v":0},{"$f":"V795 / Discounting!V$23","v":0},{"$f":"W795 / Discounting!W$23","v":0},{"$f":"X795 / Discounting!X$23","v":0},{"$f":"Y795 / Discounting!Y$23","v":135859.62147448733},{"$f":"Z795 / Discounting!Z$23","v":121087.00666175339},{"$f":"AA795 / Discounting!AA$23","v":107920.68329924544},{"$f":"AB795 / Discounting!AB$23","v":96185.992245316782},{"$f":"AC795 / Discounting!AC$23","v":85727.265815790335},{"$f":"AD795 / Discounting!AD$23","v":76405.762759171426},{"$f":"AE795 / Discounting!AE$23","v":68097.827771097524},{"$f":"AF795 / Discounting!AF$23","v":60693.251132885482},{"$f":"AG795 / Discounting!AG$23","v":54093.80671380167},{"$f":"AH795 / Discounting!AH$23","v":48211.948942782234},{"$f":"AI795 / Discounting!AI$23","v":42969.651464155279},{"$f":"AJ795 / Discounting!AJ$23","v":38297.37207143964},{"$f":"AK795 / Discounting!AK$23","v":34133.130188448871},{"$f":"AL795 / Discounting!AL$23","v":30421.6846599366},{"$f":"AM795 / Discounting!AM$23","v":27113.800944685026},{"$f":"AN795 / Discounting!AN$23","v":24165.597989915354},{"$f":"AO795 / Discounting!AO$23","v":21537.966122919206},{"$f":"AP795 / Discounting!AP$23","v":19196.048237895906},{"$f":"AQ795 / Discounting!AQ$23","v":17108.777395629149},{"$f":"AR795 / Discounting!AR$23","v":15248.464701986763},{"$f":"AS795 / Discounting!AS$23","v":13590.431998205668},{"$f":"AT795 / Discounting!AT$23","v":12112.684490379383},{"$f":"AU795 / Discounting!AU$23","v":10795.618975382695},{"$f":"AV795 / Discounting!AV$23","v":9621.7637926761963},{"$f":"AW795 / Discounting!AW$23","v":8575.5470522960732},{"$f":"AX795 / Discounting!AX$23","v":7643.090064435004},{"$f":"AY795 / Discounting!AY$23","v":6812.0232303342273},{"$f":"AZ795 / Discounting!AZ$23","v":6071.3219521695428},{"$f":"BA795 / Discounting!BA$23","v":5411.1603851778436},{"$f":"BB795 / Discounting!BB$23","v":4822.7810919588628},{"$f":"BC795 / Discounting!BC$23","v":4298.3788698385579},{"$f":"BD795 / Discounting!BD$23","v":3830.9972101947924},{"$f":"BE795 / Discounting!BE$23","v":3414.4360162163921},{"$f":"BF795 / Discounting!BF$23","v":3043.1693549165702},{"$f":"BG795 / Discounting!BG$23","v":2712.2721523320583},{"$f":"BH795 / Discounting!BH$23","v":2417.3548594759882},{"$f":"BI795 / Discounting!BI$23","v":2154.5052223493658},{"$f":"BJ795 / Discounting!BJ$23","v":1920.2363835555839},{"$f":"BK795 / Discounting!BK$23","v":1711.4406270548873},{"$f":"BL795 / Discounting!BL$23","v":1525.3481524553363},{"$f":"BM795 / Discounting!BM$23","v":0},{"$f":"BN795 / Discounting!BN$23","v":0},{"$f":"BO795 / Discounting!BO$23","v":0},{"$f":"BP795 / Discounting!BP$23","v":0},{"$f":"BQ795 / Discounting!BQ$23","v":0},{"$f":"BR795 / Discounting!BR$23","v":0},{"$f":"BS795 / Discounting!BS$23","v":0},{"$f":"BT795 / Discounting!BT$23","v":0},{"$f":"BU795 / Discounting!BU$23","v":0},{"$f":"BV795 / Discounting!BV$23","v":0},{"$f":"BW795 / Discounting!BW$23","v":0},{"$f":"BX795 / Discounting!BX$23","v":0},{"$f":"BY795 / Discounting!BY$23","v":0},{"$f":"BZ795 / Discounting!BZ$23","v":0},{"$f":"CA795 / Discounting!CA$23","v":0},{"$f":"CB795 / Discounting!CB$23","v":0},{"$f":"CC795 / Discounting!CC$23","v":0},{"$f":"CD795 / Discounting!CD$23","v":0},{"$f":"CE795 / Discounting!CE$23","v":0},{"$f":"CF795 / Discounting!CF$23","v":0},{"$f":"CG795 / Discounting!CG$23","v":0},{"$f":"CH795 / Discounting!CH$23","v":0},{"$f":"CI795 / Discounting!CI$23","v":0},{"$f":"CJ795 / Discounting!CJ$23","v":0},{"$f":"CK795 / Discounting!CK$23","v":0},{"$f":"CL795 / Discounting!CL$23","v":0},{"$f":"CM795 / Discounting!CM$23","v":0},{"$f":"CN795 / Discounting!CN$23","v":0},{"$f":"CO795 / Discounting!CO$23","v":0},{"$f":"CP795 / Discounting!CP$23","v":0},{"$f":"CQ795 / Discounting!CQ$23","v":0},{"$f":"CR795 / Discounting!CR$23","v":0},{"$f":"CS795 / Discounting!CS$23","v":0},{"$f":"CT795 / Discounting!CT$23","v":0},{"$f":"CU795 / Discounting!CU$23","v":0},{"$f":"CV795 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J796 / Discounting!J$23","v":0},{"$f":"K796 / Discounting!K$23","v":0},{"$f":"L796 / Discounting!L$23","v":0},{"$f":"M796 / Discounting!M$23","v":0},{"$f":"N796 / Discounting!N$23","v":0},{"$f":"O796 / Discounting!O$23","v":0},{"$f":"P796 / Discounting!P$23","v":0},{"$f":"Q796 / Discounting!Q$23","v":0},{"$f":"R796 / Discounting!R$23","v":0},{"$f":"S796 / Discounting!S$23","v":0},{"$f":"T796 / Discounting!T$23","v":0},{"$f":"U796 / Discounting!U$23","v":0},{"$f":"V796 / Discounting!V$23","v":0},{"$f":"W796 / Discounting!W$23","v":0},{"$f":"X796 / Discounting!X$23","v":0},{"$f":"Y796 / Discounting!Y$23","v":0},{"$f":"Z796 / Discounting!Z$23","v":0},{"$f":"AA796 / Discounting!AA$23","v":0},{"$f":"AB796 / Discounting!AB$23","v":0},{"$f":"AC796 / Discounting!AC$23","v":0},{"$f":"AD796 / Discounting!AD$23","v":0},{"$f":"AE796 / Discounting!AE$23","v":0},{"$f":"AF796 / Discounting!AF$23","v":0},{"$f":"AG796 / Discounting!AG$23","v":0},{"$f":"AH796 / Discounting!AH$23","v":0},{"$f":"AI796 / Discounting!AI$23","v":0},{"$f":"AJ796 / Discounting!AJ$23","v":0},{"$f":"AK796 / Discounting!AK$23","v":0},{"$f":"AL796 / Discounting!AL$23","v":0},{"$f":"AM796 / Discounting!AM$23","v":0},{"$f":"AN796 / Discounting!AN$23","v":0},{"$f":"AO796 / Discounting!AO$23","v":0},{"$f":"AP796 / Discounting!AP$23","v":0},{"$f":"AQ796 / Discounting!AQ$23","v":0},{"$f":"AR796 / Discounting!AR$23","v":0},{"$f":"AS796 / Discounting!AS$23","v":0},{"$f":"AT796 / Discounting!AT$23","v":0},{"$f":"AU796 / Discounting!AU$23","v":0},{"$f":"AV796 / Discounting!AV$23","v":0},{"$f":"AW796 / Discounting!AW$23","v":0},{"$f":"AX796 / Discounting!AX$23","v":0},{"$f":"AY796 / Discounting!AY$23","v":0},{"$f":"AZ796 / Discounting!AZ$23","v":0},{"$f":"BA796 / Discounting!BA$23","v":0},{"$f":"BB796 / Discounting!BB$23","v":0},{"$f":"BC796 / Discounting!BC$23","v":0},{"$f":"BD796 / Discounting!BD$23","v":0},{"$f":"BE796 / Discounting!BE$23","v":0},{"$f":"BF796 / Discounting!BF$23","v":0},{"$f":"BG796 / Discounting!BG$23","v":0},{"$f":"BH796 / Discounting!BH$23","v":0},{"$f":"BI796 / Discounting!BI$23","v":0},{"$f":"BJ796 / Discounting!BJ$23","v":0},{"$f":"BK796 / Discounting!BK$23","v":0},{"$f":"BL796 / Discounting!BL$23","v":0},{"$f":"BM796 / Discounting!BM$23","v":0},{"$f":"BN796 / Discounting!BN$23","v":0},{"$f":"BO796 / Discounting!BO$23","v":0},{"$f":"BP796 / Discounting!BP$23","v":0},{"$f":"BQ796 / Discounting!BQ$23","v":0},{"$f":"BR796 / Discounting!BR$23","v":0},{"$f":"BS796 / Discounting!BS$23","v":0},{"$f":"BT796 / Discounting!BT$23","v":0},{"$f":"BU796 / Discounting!BU$23","v":0},{"$f":"BV796 / Discounting!BV$23","v":0},{"$f":"BW796 / Discounting!BW$23","v":0},{"$f":"BX796 / Discounting!BX$23","v":0},{"$f":"BY796 / Discounting!BY$23","v":0},{"$f":"BZ796 / Discounting!BZ$23","v":0},{"$f":"CA796 / Discounting!CA$23","v":0},{"$f":"CB796 / Discounting!CB$23","v":0},{"$f":"CC796 / Discounting!CC$23","v":0},{"$f":"CD796 / Discounting!CD$23","v":0},{"$f":"CE796 / Discounting!CE$23","v":0},{"$f":"CF796 / Discounting!CF$23","v":0},{"$f":"CG796 / Discounting!CG$23","v":0},{"$f":"CH796 / Discounting!CH$23","v":0},{"$f":"CI796 / Discounting!CI$23","v":0},{"$f":"CJ796 / Discounting!CJ$23","v":0},{"$f":"CK796 / Discounting!CK$23","v":0},{"$f":"CL796 / Discounting!CL$23","v":0},{"$f":"CM796 / Discounting!CM$23","v":0},{"$f":"CN796 / Discounting!CN$23","v":0},{"$f":"CO796 / Discounting!CO$23","v":0},{"$f":"CP796 / Discounting!CP$23","v":0},{"$f":"CQ796 / Discounting!CQ$23","v":0},{"$f":"CR796 / Discounting!CR$23","v":0},{"$f":"CS796 / Discounting!CS$23","v":0},{"$f":"CT796 / Discounting!CT$23","v":0},{"$f":"CU796 / Discounting!CU$23","v":0},{"$f":"CV796 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},438505636.8336435,null,{"$f":"J797 / Discounting!J$23","v":0},{"$f":"K797 / Discounting!K$23","v":0},{"$f":"L797 / Discounting!L$23","v":0},{"$f":"M797 / Discounting!M$23","v":0},{"$f":"N797 / Discounting!N$23","v":0},{"$f":"O797 / Discounting!O$23","v":0},{"$f":"P797 / Discounting!P$23","v":0},{"$f":"Q797 / Discounting!Q$23","v":0},{"$f":"R797 / Discounting!R$23","v":0},{"$f":"S797 / Discounting!S$23","v":0},{"$f":"T797 / Discounting!T$23","v":0},{"$f":"U797 / Discounting!U$23","v":0},{"$f":"V797 / Discounting!V$23","v":0},{"$f":"W797 / Discounting!W$23","v":0},{"$f":"X797 / Discounting!X$23","v":0},{"$f":"Y797 / Discounting!Y$23","v":0},{"$f":"Z797 / Discounting!Z$23","v":0},{"$f":"AA797 / Discounting!AA$23","v":0},{"$f":"AB797 / Discounting!AB$23","v":0},{"$f":"AC797 / Discounting!AC$23","v":0},{"$f":"AD797 / Discounting!AD$23","v":22130464.029613942},{"$f":"AE797 / Discounting!AE$23","v":40237207.326570801},{"$f":"AF797 / Discounting!AF$23","v":36579279.387791634},{"$f":"AG797 / Discounting!AG$23","v":33253890.352537848},{"$f":"AH797 / Discounting!AH$23","v":30230809.411398042},{"$f":"AI797 / Discounting!AI$23","v":27482554.010361854},{"$f":"AJ797 / Discounting!AJ$23","v":24984140.009419862},{"$f":"AK797 / Discounting!AK$23","v":22712854.554018054},{"$f":"AL797 / Discounting!AL$23","v":20648049.594561871},{"$f":"AM797 / Discounting!AM$23","v":18770954.176874422},{"$f":"AN797 / Discounting!AN$23","v":17064503.797158565},{"$f":"AO797 / Discounting!AO$23","v":15513185.270144152},{"$f":"AP797 / Discounting!AP$23","v":14102895.700131046},{"$f":"AQ797 / Discounting!AQ$23","v":12820814.272846404},{"$f":"AR797 / Discounting!AR$23","v":11655285.70258764},{"$f":"AS797 / Discounting!AS$23","v":10595714.275079671},{"$f":"AT797 / Discounting!AT$23","v":9632467.5227997005},{"$f":"AU797 / Discounting!AU$23","v":8756788.6570906378},{"$f":"AV797 / Discounting!AV$23","v":7960716.9609914888},{"$f":"AW797 / Discounting!AW$23","v":7237015.4190831706},{"$f":"AX797 / Discounting!AX$23","v":6579104.9264392471},{"$f":"AY797 / Discounting!AY$23","v":5981004.4785811324},{"$f":"AZ797 / Discounting!AZ$23","v":5437276.7987101208},{"$f":"BA797 / Discounting!BA$23","v":4942978.9079182912},{"$f":"BB797 / Discounting!BB$23","v":4493617.1890166271},{"$f":"BC797 / Discounting!BC$23","v":4085106.5354696605},{"$f":"BD797 / Discounting!BD$23","v":3713733.2140633278},{"$f":"BE797 / Discounting!BE$23","v":3376121.1036939346},{"$f":"BF797 / Discounting!BF$23","v":3069201.0033581224},{"$f":"BG797 / Discounting!BG$23","v":2790182.7303255647},{"$f":"BH797 / Discounting!BH$23","v":963183.8118477572},{"$f":"BI797 / Discounting!BI$23","v":202054.94955923676},{"$f":"BJ797 / Discounting!BJ$23","v":183686.31778112435},{"$f":"BK797 / Discounting!BK$23","v":166987.56161920395},{"$f":"BL797 / Discounting!BL$23","v":151806.87419927632},{"$f":"BM797 / Discounting!BM$23","v":0},{"$f":"BN797 / Discounting!BN$23","v":0},{"$f":"BO797 / Discounting!BO$23","v":0},{"$f":"BP797 / Discounting!BP$23","v":0},{"$f":"BQ797 / Discounting!BQ$23","v":0},{"$f":"BR797 / Discounting!BR$23","v":0},{"$f":"BS797 / Discounting!BS$23","v":0},{"$f":"BT797 / Discounting!BT$23","v":0},{"$f":"BU797 / Discounting!BU$23","v":0},{"$f":"BV797 / Discounting!BV$23","v":0},{"$f":"BW797 / Discounting!BW$23","v":0},{"$f":"BX797 / Discounting!BX$23","v":0},{"$f":"BY797 / Discounting!BY$23","v":0},{"$f":"BZ797 / Discounting!BZ$23","v":0},{"$f":"CA797 / Discounting!CA$23","v":0},{"$f":"CB797 / Discounting!CB$23","v":0},{"$f":"CC797 / Discounting!CC$23","v":0},{"$f":"CD797 / Discounting!CD$23","v":0},{"$f":"CE797 / Discounting!CE$23","v":0},{"$f":"CF797 / Discounting!CF$23","v":0},{"$f":"CG797 / Discounting!CG$23","v":0},{"$f":"CH797 / Discounting!CH$23","v":0},{"$f":"CI797 / Discounting!CI$23","v":0},{"$f":"CJ797 / Discounting!CJ$23","v":0},{"$f":"CK797 / Discounting!CK$23","v":0},{"$f":"CL797 / Discounting!CL$23","v":0},{"$f":"CM797 / Discounting!CM$23","v":0},{"$f":"CN797 / Discounting!CN$23","v":0},{"$f":"CO797 / Discounting!CO$23","v":0},{"$f":"CP797 / Discounting!CP$23","v":0},{"$f":"CQ797 / Discounting!CQ$23","v":0},{"$f":"CR797 / Discounting!CR$23","v":0},{"$f":"CS797 / Discounting!CS$23","v":0},{"$f":"CT797 / Discounting!CT$23","v":0},{"$f":"CU797 / Discounting!CU$23","v":0},{"$f":"CV797 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},26310338.210018609,null,{"$f":"J798 / Discounting!J$23","v":0},{"$f":"K798 / Discounting!K$23","v":0},{"$f":"L798 / Discounting!L$23","v":0},{"$f":"M798 / Discounting!M$23","v":0},{"$f":"N798 / Discounting!N$23","v":0},{"$f":"O798 / Discounting!O$23","v":0},{"$f":"P798 / Discounting!P$23","v":0},{"$f":"Q798 / Discounting!Q$23","v":0},{"$f":"R798 / Discounting!R$23","v":0},{"$f":"S798 / Discounting!S$23","v":0},{"$f":"T798 / Discounting!T$23","v":0},{"$f":"U798 / Discounting!U$23","v":0},{"$f":"V798 / Discounting!V$23","v":0},{"$f":"W798 / Discounting!W$23","v":0},{"$f":"X798 / Discounting!X$23","v":0},{"$f":"Y798 / Discounting!Y$23","v":0},{"$f":"Z798 / Discounting!Z$23","v":0},{"$f":"AA798 / Discounting!AA$23","v":0},{"$f":"AB798 / Discounting!AB$23","v":0},{"$f":"AC798 / Discounting!AC$23","v":0},{"$f":"AD798 / Discounting!AD$23","v":1327827.8417768367},{"$f":"AE798 / Discounting!AE$23","v":2414232.4395942483},{"$f":"AF798 / Discounting!AF$23","v":2194756.763267498},{"$f":"AG798 / Discounting!AG$23","v":1995233.4211522709},{"$f":"AH798 / Discounting!AH$23","v":1813848.5646838821},{"$f":"AI798 / Discounting!AI$23","v":1648953.2406217114},{"$f":"AJ798 / Discounting!AJ$23","v":1499048.4005651919},{"$f":"AK798 / Discounting!AK$23","v":1362771.2732410834},{"$f":"AL798 / Discounting!AL$23","v":1238882.9756737121},{"$f":"AM798 / Discounting!AM$23","v":1126257.2506124654},{"$f":"AN798 / Discounting!AN$23","v":1023870.2278295141},{"$f":"AO798 / Discounting!AO$23","v":930791.11620864912},{"$f":"AP798 / Discounting!AP$23","v":846173.74200786266},{"$f":"AQ798 / Discounting!AQ$23","v":769248.85637078434},{"$f":"AR798 / Discounting!AR$23","v":699317.14215525845},{"$f":"AS798 / Discounting!AS$23","v":635742.85650478024},{"$f":"AT798 / Discounting!AT$23","v":577948.05136798194},{"$f":"AU798 / Discounting!AU$23","v":525407.31942543818},{"$f":"AV798 / Discounting!AV$23","v":477643.0176594893},{"$f":"AW798 / Discounting!AW$23","v":434220.92514499021},{"$f":"AX798 / Discounting!AX$23","v":394746.29558635474},{"$f":"AY798 / Discounting!AY$23","v":358860.26871486794},{"$f":"AZ798 / Discounting!AZ$23","v":326236.60792260722},{"$f":"BA798 / Discounting!BA$23","v":296578.73447509744},{"$f":"BB798 / Discounting!BB$23","v":269617.03134099761},{"$f":"BC798 / Discounting!BC$23","v":245106.39212817958},{"$f":"BD798 / Discounting!BD$23","v":222823.99284379961},{"$f":"BE798 / Discounting!BE$23","v":202567.26622163606},{"$f":"BF798 / Discounting!BF$23","v":184152.0602014873},{"$f":"BG798 / Discounting!BG$23","v":167410.96381953388},{"$f":"BH798 / Discounting!BH$23","v":57791.028710865437},{"$f":"BI798 / Discounting!BI$23","v":12123.296973554206},{"$f":"BJ798 / Discounting!BJ$23","v":11021.17906686746},{"$f":"BK798 / Discounting!BK$23","v":10019.253697152237},{"$f":"BL798 / Discounting!BL$23","v":9108.4124519565776},{"$f":"BM798 / Discounting!BM$23","v":0},{"$f":"BN798 / Discounting!BN$23","v":0},{"$f":"BO798 / Discounting!BO$23","v":0},{"$f":"BP798 / Discounting!BP$23","v":0},{"$f":"BQ798 / Discounting!BQ$23","v":0},{"$f":"BR798 / Discounting!BR$23","v":0},{"$f":"BS798 / Discounting!BS$23","v":0},{"$f":"BT798 / Discounting!BT$23","v":0},{"$f":"BU798 / Discounting!BU$23","v":0},{"$f":"BV798 / Discounting!BV$23","v":0},{"$f":"BW798 / Discounting!BW$23","v":0},{"$f":"BX798 / Discounting!BX$23","v":0},{"$f":"BY798 / Discounting!BY$23","v":0},{"$f":"BZ798 / Discounting!BZ$23","v":0},{"$f":"CA798 / Discounting!CA$23","v":0},{"$f":"CB798 / Discounting!CB$23","v":0},{"$f":"CC798 / Discounting!CC$23","v":0},{"$f":"CD798 / Discounting!CD$23","v":0},{"$f":"CE798 / Discounting!CE$23","v":0},{"$f":"CF798 / Discounting!CF$23","v":0},{"$f":"CG798 / Discounting!CG$23","v":0},{"$f":"CH798 / Discounting!CH$23","v":0},{"$f":"CI798 / Discounting!CI$23","v":0},{"$f":"CJ798 / Discounting!CJ$23","v":0},{"$f":"CK798 / Discounting!CK$23","v":0},{"$f":"CL798 / Discounting!CL$23","v":0},{"$f":"CM798 / Discounting!CM$23","v":0},{"$f":"CN798 / Discounting!CN$23","v":0},{"$f":"CO798 / Discounting!CO$23","v":0},{"$f":"CP798 / Discounting!CP$23","v":0},{"$f":"CQ798 / Discounting!CQ$23","v":0},{"$f":"CR798 / Discounting!CR$23","v":0},{"$f":"CS798 / Discounting!CS$23","v":0},{"$f":"CT798 / Discounting!CT$23","v":0},{"$f":"CU798 / Discounting!CU$23","v":0},{"$f":"CV798 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},931964970.30654299,null,{"$f":"J799 / Discounting!J$23","v":0},{"$f":"K799 / Discounting!K$23","v":0},{"$f":"L799 / Discounting!L$23","v":0},{"$f":"M799 / Discounting!M$23","v":0},{"$f":"N799 / Discounting!N$23","v":0},{"$f":"O799 / Discounting!O$23","v":0},{"$f":"P799 / Discounting!P$23","v":0},{"$f":"Q799 / Discounting!Q$23","v":0},{"$f":"R799 / Discounting!R$23","v":0},{"$f":"S799 / Discounting!S$23","v":0},{"$f":"T799 / Discounting!T$23","v":0},{"$f":"U799 / Discounting!U$23","v":0},{"$f":"V799 / Discounting!V$23","v":0},{"$f":"W799 / Discounting!W$23","v":0},{"$f":"X799 / Discounting!X$23","v":0},{"$f":"Y799 / Discounting!Y$23","v":0},{"$f":"Z799 / Discounting!Z$23","v":0},{"$f":"AA799 / Discounting!AA$23","v":0},{"$f":"AB799 / Discounting!AB$23","v":0},{"$f":"AC799 / Discounting!AC$23","v":0},{"$f":"AD799 / Discounting!AD$23","v":26032633.552944291},{"$f":"AE799 / Discounting!AE$23","v":55721118.642863885},{"$f":"AF799 / Discounting!AF$23","v":50655562.402603559},{"$f":"AG799 / Discounting!AG$23","v":46050511.275094129},{"$f":"AH799 / Discounting!AH$23","v":41864101.159176469},{"$f":"AI799 / Discounting!AI$23","v":38058273.781069532},{"$f":"AJ799 / Discounting!AJ$23","v":34598430.710063212},{"$f":"AK799 / Discounting!AK$23","v":31453118.827330168},{"$f":"AL799 / Discounting!AL$23","v":28593744.388481967},{"$f":"AM799 / Discounting!AM$23","v":25994313.080438152},{"$f":"AN799 / Discounting!AN$23","v":23631193.709489234},{"$f":"AO799 / Discounting!AO$23","v":37522468.573265627},{"$f":"AP799 / Discounting!AP$23","v":61546442.400783107},{"$f":"AQ799 / Discounting!AQ$23","v":55952337.273434937},{"$f":"AR799 / Discounting!AR$23","v":50866675.596166998},{"$f":"AS799 / Discounting!AS$23","v":46243247.367726572},{"$f":"AT799 / Discounting!AT$23","v":42040042.17705512},{"$f":"AU799 / Discounting!AU$23","v":38218867.565783441},{"$f":"AV799 / Discounting!AV$23","v":15314467.737648584},{"$f":"AW799 / Discounting!AW$23","v":13922757.666710183},{"$f":"AX799 / Discounting!AX$23","v":12336344.91768975},{"$f":"AY799 / Discounting!AY$23","v":11288259.767950017},{"$f":"AZ799 / Discounting!AZ$23","v":23732804.566384617},{"$f":"BA799 / Discounting!BA$23","v":21575601.381586462},{"$f":"BB799 / Discounting!BB$23","v":19614472.292578597},{"$f":"BC799 / Discounting!BC$23","v":17831596.218216807},{"$f":"BD799 / Discounting!BD$23","v":16210771.758466329},{"$f":"BE799 / Discounting!BE$23","v":14737269.996026071},{"$f":"BF799 / Discounting!BF$23","v":13397700.674690979},{"$f":"BG799 / Discounting!BG$23","v":12179890.538921794},{"$f":"BH799 / Discounting!BH$23","v":3358039.9996126378},{"$f":"BI799 / Discounting!BI$23","v":418498.95686971099},{"$f":"BJ799 / Discounting!BJ$23","v":445238.04465047293},{"$f":"BK799 / Discounting!BK$23","v":404848.36182821123},{"$f":"BL799 / Discounting!BL$23","v":153324.94294126914},{"$f":"BM799 / Discounting!BM$23","v":0},{"$f":"BN799 / Discounting!BN$23","v":0},{"$f":"BO799 / Discounting!BO$23","v":0},{"$f":"BP799 / Discounting!BP$23","v":0},{"$f":"BQ799 / Discounting!BQ$23","v":0},{"$f":"BR799 / Discounting!BR$23","v":0},{"$f":"BS799 / Discounting!BS$23","v":0},{"$f":"BT799 / Discounting!BT$23","v":0},{"$f":"BU799 / Discounting!BU$23","v":0},{"$f":"BV799 / Discounting!BV$23","v":0},{"$f":"BW799 / Discounting!BW$23","v":0},{"$f":"BX799 / Discounting!BX$23","v":0},{"$f":"BY799 / Discounting!BY$23","v":0},{"$f":"BZ799 / Discounting!BZ$23","v":0},{"$f":"CA799 / Discounting!CA$23","v":0},{"$f":"CB799 / Discounting!CB$23","v":0},{"$f":"CC799 / Discounting!CC$23","v":0},{"$f":"CD799 / Discounting!CD$23","v":0},{"$f":"CE799 / Discounting!CE$23","v":0},{"$f":"CF799 / Discounting!CF$23","v":0},{"$f":"CG799 / Discounting!CG$23","v":0},{"$f":"CH799 / Discounting!CH$23","v":0},{"$f":"CI799 / Discounting!CI$23","v":0},{"$f":"CJ799 / Discounting!CJ$23","v":0},{"$f":"CK799 / Discounting!CK$23","v":0},{"$f":"CL799 / Discounting!CL$23","v":0},{"$f":"CM799 / Discounting!CM$23","v":0},{"$f":"CN799 / Discounting!CN$23","v":0},{"$f":"CO799 / Discounting!CO$23","v":0},{"$f":"CP799 / Discounting!CP$23","v":0},{"$f":"CQ799 / Discounting!CQ$23","v":0},{"$f":"CR799 / Discounting!CR$23","v":0},{"$f":"CS799 / Discounting!CS$23","v":0},{"$f":"CT799 / Discounting!CT$23","v":0},{"$f":"CU799 / Discounting!CU$23","v":0},{"$f":"CV799 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},403212371.81125295,null,{"$f":"J800 / Discounting!J$23","v":0},{"$f":"K800 / Discounting!K$23","v":0},{"$f":"L800 / Discounting!L$23","v":0},{"$f":"M800 / Discounting!M$23","v":0},{"$f":"N800 / Discounting!N$23","v":0},{"$f":"O800 / Discounting!O$23","v":0},{"$f":"P800 / Discounting!P$23","v":0},{"$f":"Q800 / Discounting!Q$23","v":0},{"$f":"R800 / Discounting!R$23","v":0},{"$f":"S800 / Discounting!S$23","v":0},{"$f":"T800 / Discounting!T$23","v":0},{"$f":"U800 / Discounting!U$23","v":0},{"$f":"V800 / Discounting!V$23","v":0},{"$f":"W800 / Discounting!W$23","v":0},{"$f":"X800 / Discounting!X$23","v":0},{"$f":"Y800 / Discounting!Y$23","v":0},{"$f":"Z800 / Discounting!Z$23","v":0},{"$f":"AA800 / Discounting!AA$23","v":0},{"$f":"AB800 / Discounting!AB$23","v":0},{"$f":"AC800 / Discounting!AC$23","v":0},{"$f":"AD800 / Discounting!AD$23","v":0},{"$f":"AE800 / Discounting!AE$23","v":0},{"$f":"AF800 / Discounting!AF$23","v":0},{"$f":"AG800 / Discounting!AG$23","v":0},{"$f":"AH800 / Discounting!AH$23","v":0},{"$f":"AI800 / Discounting!AI$23","v":0},{"$f":"AJ800 / Discounting!AJ$23","v":0},{"$f":"AK800 / Discounting!AK$23","v":489062.76167959621},{"$f":"AL800 / Discounting!AL$23","v":42678385.098273702},{"$f":"AM800 / Discounting!AM$23","v":33774256.193563268},{"$f":"AN800 / Discounting!AN$23","v":26138341.508543424},{"$f":"AO800 / Discounting!AO$23","v":21143126.478598151},{"$f":"AP800 / Discounting!AP$23","v":18207501.609784763},{"$f":"AQ800 / Discounting!AQ$23","v":22282576.150587518},{"$f":"AR800 / Discounting!AR$23","v":25393946.108073145},{"$f":"AS800 / Discounting!AS$23","v":27762901.345595166},{"$f":"AT800 / Discounting!AT$23","v":25305260.308792509},{"$f":"AU800 / Discounting!AU$23","v":23005098.387988675},{"$f":"AV800 / Discounting!AV$23","v":23212448.855250407},{"$f":"AW800 / Discounting!AW$23","v":18475201.970371567},{"$f":"AX800 / Discounting!AX$23","v":14492252.570396613},{"$f":"AY800 / Discounting!AY$23","v":11035926.569950271},{"$f":"AZ800 / Discounting!AZ$23","v":6550529.1898870263},{"$f":"BA800 / Discounting!BA$23","v":7750867.2913823295},{"$f":"BB800 / Discounting!BB$23","v":8646814.0751616564},{"$f":"BC800 / Discounting!BC$23","v":9314675.7928922717},{"$f":"BD800 / Discounting!BD$23","v":9757502.2983745653},{"$f":"BE800 / Discounting!BE$23","v":8870556.6707292646},{"$f":"BF800 / Discounting!BF$23","v":8064231.5864413092},{"$f":"BG800 / Discounting!BG$23","v":7331199.0879462967},{"$f":"BH800 / Discounting!BH$23","v":2512740.6375961211},{"$f":"BI800 / Discounting!BI$23","v":341355.54893814225},{"$f":"BJ800 / Discounting!BJ$23","v":319708.45866407198},{"$f":"BK800 / Discounting!BK$23","v":314575.27253341972},{"$f":"BL800 / Discounting!BL$23","v":41329.983257630993},{"$f":"BM800 / Discounting!BM$23","v":0},{"$f":"BN800 / Discounting!BN$23","v":0},{"$f":"BO800 / Discounting!BO$23","v":0},{"$f":"BP800 / Discounting!BP$23","v":0},{"$f":"BQ800 / Discounting!BQ$23","v":0},{"$f":"BR800 / Discounting!BR$23","v":0},{"$f":"BS800 / Discounting!BS$23","v":0},{"$f":"BT800 / Discounting!BT$23","v":0},{"$f":"BU800 / Discounting!BU$23","v":0},{"$f":"BV800 / Discounting!BV$23","v":0},{"$f":"BW800 / Discounting!BW$23","v":0},{"$f":"BX800 / Discounting!BX$23","v":0},{"$f":"BY800 / Discounting!BY$23","v":0},{"$f":"BZ800 / Discounting!BZ$23","v":0},{"$f":"CA800 / Discounting!CA$23","v":0},{"$f":"CB800 / Discounting!CB$23","v":0},{"$f":"CC800 / Discounting!CC$23","v":0},{"$f":"CD800 / Discounting!CD$23","v":0},{"$f":"CE800 / Discounting!CE$23","v":0},{"$f":"CF800 / Discounting!CF$23","v":0},{"$f":"CG800 / Discounting!CG$23","v":0},{"$f":"CH800 / Discounting!CH$23","v":0},{"$f":"CI800 / Discounting!CI$23","v":0},{"$f":"CJ800 / Discounting!CJ$23","v":0},{"$f":"CK800 / Discounting!CK$23","v":0},{"$f":"CL800 / Discounting!CL$23","v":0},{"$f":"CM800 / Discounting!CM$23","v":0},{"$f":"CN800 / Discounting!CN$23","v":0},{"$f":"CO800 / Discounting!CO$23","v":0},{"$f":"CP800 / Discounting!CP$23","v":0},{"$f":"CQ800 / Discounting!CQ$23","v":0},{"$f":"CR800 / Discounting!CR$23","v":0},{"$f":"CS800 / Discounting!CS$23","v":0},{"$f":"CT800 / Discounting!CT$23","v":0},{"$f":"CU800 / Discounting!CU$23","v":0},{"$f":"CV800 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J801 / Discounting!J$23","v":0},{"$f":"K801 / Discounting!K$23","v":0},{"$f":"L801 / Discounting!L$23","v":0},{"$f":"M801 / Discounting!M$23","v":0},{"$f":"N801 / Discounting!N$23","v":0},{"$f":"O801 / Discounting!O$23","v":0},{"$f":"P801 / Discounting!P$23","v":0},{"$f":"Q801 / Discounting!Q$23","v":0},{"$f":"R801 / Discounting!R$23","v":0},{"$f":"S801 / Discounting!S$23","v":0},{"$f":"T801 / Discounting!T$23","v":0},{"$f":"U801 / Discounting!U$23","v":0},{"$f":"V801 / Discounting!V$23","v":0},{"$f":"W801 / Discounting!W$23","v":0},{"$f":"X801 / Discounting!X$23","v":0},{"$f":"Y801 / Discounting!Y$23","v":0},{"$f":"Z801 / Discounting!Z$23","v":0},{"$f":"AA801 / Discounting!AA$23","v":0},{"$f":"AB801 / Discounting!AB$23","v":0},{"$f":"AC801 / Discounting!AC$23","v":0},{"$f":"AD801 / Discounting!AD$23","v":0},{"$f":"AE801 / Discounting!AE$23","v":0},{"$f":"AF801 / Discounting!AF$23","v":0},{"$f":"AG801 / Discounting!AG$23","v":0},{"$f":"AH801 / Discounting!AH$23","v":0},{"$f":"AI801 / Discounting!AI$23","v":0},{"$f":"AJ801 / Discounting!AJ$23","v":0},{"$f":"AK801 / Discounting!AK$23","v":0},{"$f":"AL801 / Discounting!AL$23","v":0},{"$f":"AM801 / Discounting!AM$23","v":0},{"$f":"AN801 / Discounting!AN$23","v":0},{"$f":"AO801 / Discounting!AO$23","v":0},{"$f":"AP801 / Discounting!AP$23","v":0},{"$f":"AQ801 / Discounting!AQ$23","v":0},{"$f":"AR801 / Discounting!AR$23","v":0},{"$f":"AS801 / Discounting!AS$23","v":0},{"$f":"AT801 / Discounting!AT$23","v":0},{"$f":"AU801 / Discounting!AU$23","v":0},{"$f":"AV801 / Discounting!AV$23","v":0},{"$f":"AW801 / Discounting!AW$23","v":0},{"$f":"AX801 / Discounting!AX$23","v":0},{"$f":"AY801 / Discounting!AY$23","v":0},{"$f":"AZ801 / Discounting!AZ$23","v":0},{"$f":"BA801 / Discounting!BA$23","v":0},{"$f":"BB801 / Discounting!BB$23","v":0},{"$f":"BC801 / Discounting!BC$23","v":0},{"$f":"BD801 / Discounting!BD$23","v":0},{"$f":"BE801 / Discounting!BE$23","v":0},{"$f":"BF801 / Discounting!BF$23","v":0},{"$f":"BG801 / Discounting!BG$23","v":0},{"$f":"BH801 / Discounting!BH$23","v":0},{"$f":"BI801 / Discounting!BI$23","v":0},{"$f":"BJ801 / Discounting!BJ$23","v":0},{"$f":"BK801 / Discounting!BK$23","v":0},{"$f":"BL801 / Discounting!BL$23","v":0},{"$f":"BM801 / Discounting!BM$23","v":0},{"$f":"BN801 / Discounting!BN$23","v":0},{"$f":"BO801 / Discounting!BO$23","v":0},{"$f":"BP801 / Discounting!BP$23","v":0},{"$f":"BQ801 / Discounting!BQ$23","v":0},{"$f":"BR801 / Discounting!BR$23","v":0},{"$f":"BS801 / Discounting!BS$23","v":0},{"$f":"BT801 / Discounting!BT$23","v":0},{"$f":"BU801 / Discounting!BU$23","v":0},{"$f":"BV801 / Discounting!BV$23","v":0},{"$f":"BW801 / Discounting!BW$23","v":0},{"$f":"BX801 / Discounting!BX$23","v":0},{"$f":"BY801 / Discounting!BY$23","v":0},{"$f":"BZ801 / Discounting!BZ$23","v":0},{"$f":"CA801 / Discounting!CA$23","v":0},{"$f":"CB801 / Discounting!CB$23","v":0},{"$f":"CC801 / Discounting!CC$23","v":0},{"$f":"CD801 / Discounting!CD$23","v":0},{"$f":"CE801 / Discounting!CE$23","v":0},{"$f":"CF801 / Discounting!CF$23","v":0},{"$f":"CG801 / Discounting!CG$23","v":0},{"$f":"CH801 / Discounting!CH$23","v":0},{"$f":"CI801 / Discounting!CI$23","v":0},{"$f":"CJ801 / Discounting!CJ$23","v":0},{"$f":"CK801 / Discounting!CK$23","v":0},{"$f":"CL801 / Discounting!CL$23","v":0},{"$f":"CM801 / Discounting!CM$23","v":0},{"$f":"CN801 / Discounting!CN$23","v":0},{"$f":"CO801 / Discounting!CO$23","v":0},{"$f":"CP801 / Discounting!CP$23","v":0},{"$f":"CQ801 / Discounting!CQ$23","v":0},{"$f":"CR801 / Discounting!CR$23","v":0},{"$f":"CS801 / Discounting!CS$23","v":0},{"$f":"CT801 / Discounting!CT$23","v":0},{"$f":"CU801 / Discounting!CU$23","v":0},{"$f":"CV801 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},123615542.92570838,null,{"$f":"J802 / Discounting!J$23","v":0},{"$f":"K802 / Discounting!K$23","v":0},{"$f":"L802 / Discounting!L$23","v":0},{"$f":"M802 / Discounting!M$23","v":0},{"$f":"N802 / Discounting!N$23","v":0},{"$f":"O802 / Discounting!O$23","v":0},{"$f":"P802 / Discounting!P$23","v":0},{"$f":"Q802 / Discounting!Q$23","v":0},{"$f":"R802 / Discounting!R$23","v":0},{"$f":"S802 / Discounting!S$23","v":0},{"$f":"T802 / Discounting!T$23","v":0},{"$f":"U802 / Discounting!U$23","v":0},{"$f":"V802 / Discounting!V$23","v":0},{"$f":"W802 / Discounting!W$23","v":0},{"$f":"X802 / Discounting!X$23","v":0},{"$f":"Y802 / Discounting!Y$23","v":0},{"$f":"Z802 / Discounting!Z$23","v":0},{"$f":"AA802 / Discounting!AA$23","v":0},{"$f":"AB802 / Discounting!AB$23","v":0},{"$f":"AC802 / Discounting!AC$23","v":0},{"$f":"AD802 / Discounting!AD$23","v":0},{"$f":"AE802 / Discounting!AE$23","v":0},{"$f":"AF802 / Discounting!AF$23","v":0},{"$f":"AG802 / Discounting!AG$23","v":0},{"$f":"AH802 / Discounting!AH$23","v":0},{"$f":"AI802 / Discounting!AI$23","v":0},{"$f":"AJ802 / Discounting!AJ$23","v":0},{"$f":"AK802 / Discounting!AK$23","v":3545273.808709858},{"$f":"AL802 / Discounting!AL$23","v":5431071.4148634272},{"$f":"AM802 / Discounting!AM$23","v":5232125.5338671766},{"$f":"AN802 / Discounting!AN$23","v":4785179.547134988},{"$f":"AO802 / Discounting!AO$23","v":6171725.1611870322},{"$f":"AP802 / Discounting!AP$23","v":3269267.9393824739},{"$f":"AQ802 / Discounting!AQ$23","v":3157969.9808292747},{"$f":"AR802 / Discounting!AR$23","v":3036575.3994653728},{"$f":"AS802 / Discounting!AS$23","v":10284676.762540195},{"$f":"AT802 / Discounting!AT$23","v":9349837.5834508277},{"$f":"AU802 / Discounting!AU$23","v":8499969.4926977307},{"$f":"AV802 / Discounting!AV$23","v":8032734.4335089782},{"$f":"AW802 / Discounting!AW$23","v":7302578.9025764791},{"$f":"AX802 / Discounting!AX$23","v":6580677.9508052254},{"$f":"AY802 / Discounting!AY$23","v":5995715.9363050107},{"$f":"AZ802 / Discounting!AZ$23","v":5278155.1475609401},{"$f":"BA802 / Discounting!BA$23","v":4798381.5783437062},{"$f":"BB802 / Discounting!BB$23","v":4362217.4035964794},{"$f":"BC802 / Discounting!BC$23","v":3965698.8271330977},{"$f":"BD802 / Discounting!BD$23","v":3605222.322389619},{"$f":"BE802 / Discounting!BE$23","v":3277511.8888483499},{"$f":"BF802 / Discounting!BF$23","v":2979589.2842581542},{"$f":"BG802 / Discounting!BG$23","v":2708746.9622210902},{"$f":"BH802 / Discounting!BH$23","v":931682.20592904789},{"$f":"BI802 / Discounting!BI$23","v":144795.91150008788},{"$f":"BJ802 / Discounting!BJ$23","v":146749.01790070609},{"$f":"BK802 / Discounting!BK$23","v":133428.38213773019},{"$f":"BL802 / Discounting!BL$23","v":607984.1465653294},{"$f":"BM802 / Discounting!BM$23","v":0},{"$f":"BN802 / Discounting!BN$23","v":0},{"$f":"BO802 / Discounting!BO$23","v":0},{"$f":"BP802 / Discounting!BP$23","v":0},{"$f":"BQ802 / Discounting!BQ$23","v":0},{"$f":"BR802 / Discounting!BR$23","v":0},{"$f":"BS802 / Discounting!BS$23","v":0},{"$f":"BT802 / Discounting!BT$23","v":0},{"$f":"BU802 / Discounting!BU$23","v":0},{"$f":"BV802 / Discounting!BV$23","v":0},{"$f":"BW802 / Discounting!BW$23","v":0},{"$f":"BX802 / Discounting!BX$23","v":0},{"$f":"BY802 / Discounting!BY$23","v":0},{"$f":"BZ802 / Discounting!BZ$23","v":0},{"$f":"CA802 / Discounting!CA$23","v":0},{"$f":"CB802 / Discounting!CB$23","v":0},{"$f":"CC802 / Discounting!CC$23","v":0},{"$f":"CD802 / Discounting!CD$23","v":0},{"$f":"CE802 / Discounting!CE$23","v":0},{"$f":"CF802 / Discounting!CF$23","v":0},{"$f":"CG802 / Discounting!CG$23","v":0},{"$f":"CH802 / Discounting!CH$23","v":0},{"$f":"CI802 / Discounting!CI$23","v":0},{"$f":"CJ802 / Discounting!CJ$23","v":0},{"$f":"CK802 / Discounting!CK$23","v":0},{"$f":"CL802 / Discounting!CL$23","v":0},{"$f":"CM802 / Discounting!CM$23","v":0},{"$f":"CN802 / Discounting!CN$23","v":0},{"$f":"CO802 / Discounting!CO$23","v":0},{"$f":"CP802 / Discounting!CP$23","v":0},{"$f":"CQ802 / Discounting!CQ$23","v":0},{"$f":"CR802 / Discounting!CR$23","v":0},{"$f":"CS802 / Discounting!CS$23","v":0},{"$f":"CT802 / Discounting!CT$23","v":0},{"$f":"CU802 / Discounting!CU$23","v":0},{"$f":"CV802 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},60437177.219901517,null,{"$f":"J803 / Discounting!J$23","v":0},{"$f":"K803 / Discounting!K$23","v":0},{"$f":"L803 / Discounting!L$23","v":0},{"$f":"M803 / Discounting!M$23","v":0},{"$f":"N803 / Discounting!N$23","v":0},{"$f":"O803 / Discounting!O$23","v":0},{"$f":"P803 / Discounting!P$23","v":0},{"$f":"Q803 / Discounting!Q$23","v":0},{"$f":"R803 / Discounting!R$23","v":0},{"$f":"S803 / Discounting!S$23","v":0},{"$f":"T803 / Discounting!T$23","v":0},{"$f":"U803 / Discounting!U$23","v":0},{"$f":"V803 / Discounting!V$23","v":0},{"$f":"W803 / Discounting!W$23","v":0},{"$f":"X803 / Discounting!X$23","v":0},{"$f":"Y803 / Discounting!Y$23","v":0},{"$f":"Z803 / Discounting!Z$23","v":0},{"$f":"AA803 / Discounting!AA$23","v":0},{"$f":"AB803 / Discounting!AB$23","v":0},{"$f":"AC803 / Discounting!AC$23","v":0},{"$f":"AD803 / Discounting!AD$23","v":0},{"$f":"AE803 / Discounting!AE$23","v":0},{"$f":"AF803 / Discounting!AF$23","v":0},{"$f":"AG803 / Discounting!AG$23","v":0},{"$f":"AH803 / Discounting!AH$23","v":0},{"$f":"AI803 / Discounting!AI$23","v":0},{"$f":"AJ803 / Discounting!AJ$23","v":0},{"$f":"AK803 / Discounting!AK$23","v":0},{"$f":"AL803 / Discounting!AL$23","v":0},{"$f":"AM803 / Discounting!AM$23","v":0},{"$f":"AN803 / Discounting!AN$23","v":0},{"$f":"AO803 / Discounting!AO$23","v":0},{"$f":"AP803 / Discounting!AP$23","v":893883.5888515081},{"$f":"AQ803 / Discounting!AQ$23","v":613915.36768759729},{"$f":"AR803 / Discounting!AR$23","v":193523.24871152305},{"$f":"AS803 / Discounting!AS$23","v":6479918.9517266601},{"$f":"AT803 / Discounting!AT$23","v":5884327.7942264928},{"$f":"AU803 / Discounting!AU$23","v":5349462.7046290925},{"$f":"AV803 / Discounting!AV$23","v":4908216.1046330389},{"$f":"AW803 / Discounting!AW$23","v":4724800.8152816715},{"$f":"AX803 / Discounting!AX$23","v":4473384.8986850409},{"$f":"AY803 / Discounting!AY$23","v":4292551.6856794795},{"$f":"AZ803 / Discounting!AZ$23","v":4095286.7138161445},{"$f":"BA803 / Discounting!BA$23","v":3543456.6913711024},{"$f":"BB803 / Discounting!BB$23","v":3061314.2557206657},{"$f":"BC803 / Discounting!BC$23","v":2637661.3651305614},{"$f":"BD803 / Discounting!BD$23","v":2268949.8603132004},{"$f":"BE803 / Discounting!BE$23","v":2062705.0328905883},{"$f":"BF803 / Discounting!BF$23","v":1875207.1971882083},{"$f":"BG803 / Discounting!BG$23","v":1704752.3572043506},{"$f":"BH803 / Discounting!BH$23","v":587239.92157653079},{"$f":"BI803 / Discounting!BI$23","v":96180.765456264839},{"$f":"BJ803 / Discounting!BJ$23","v":100103.27024422826},{"$f":"BK803 / Discounting!BK$23","v":88628.016670615223},{"$f":"BL803 / Discounting!BL$23","v":501706.61220696138},{"$f":"BM803 / Discounting!BM$23","v":0},{"$f":"BN803 / Discounting!BN$23","v":0},{"$f":"BO803 / Discounting!BO$23","v":0},{"$f":"BP803 / Discounting!BP$23","v":0},{"$f":"BQ803 / Discounting!BQ$23","v":0},{"$f":"BR803 / Discounting!BR$23","v":0},{"$f":"BS803 / Discounting!BS$23","v":0},{"$f":"BT803 / Discounting!BT$23","v":0},{"$f":"BU803 / Discounting!BU$23","v":0},{"$f":"BV803 / Discounting!BV$23","v":0},{"$f":"BW803 / Discounting!BW$23","v":0},{"$f":"BX803 / Discounting!BX$23","v":0},{"$f":"BY803 / Discounting!BY$23","v":0},{"$f":"BZ803 / Discounting!BZ$23","v":0},{"$f":"CA803 / Discounting!CA$23","v":0},{"$f":"CB803 / Discounting!CB$23","v":0},{"$f":"CC803 / Discounting!CC$23","v":0},{"$f":"CD803 / Discounting!CD$23","v":0},{"$f":"CE803 / Discounting!CE$23","v":0},{"$f":"CF803 / Discounting!CF$23","v":0},{"$f":"CG803 / Discounting!CG$23","v":0},{"$f":"CH803 / Discounting!CH$23","v":0},{"$f":"CI803 / Discounting!CI$23","v":0},{"$f":"CJ803 / Discounting!CJ$23","v":0},{"$f":"CK803 / Discounting!CK$23","v":0},{"$f":"CL803 / Discounting!CL$23","v":0},{"$f":"CM803 / Discounting!CM$23","v":0},{"$f":"CN803 / Discounting!CN$23","v":0},{"$f":"CO803 / Discounting!CO$23","v":0},{"$f":"CP803 / Discounting!CP$23","v":0},{"$f":"CQ803 / Discounting!CQ$23","v":0},{"$f":"CR803 / Discounting!CR$23","v":0},{"$f":"CS803 / Discounting!CS$23","v":0},{"$f":"CT803 / Discounting!CT$23","v":0},{"$f":"CU803 / Discounting!CU$23","v":0},{"$f":"CV803 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},118675462.29475836,null,{"$f":"J804 / Discounting!J$23","v":0},{"$f":"K804 / Discounting!K$23","v":0},{"$f":"L804 / Discounting!L$23","v":0},{"$f":"M804 / Discounting!M$23","v":0},{"$f":"N804 / Discounting!N$23","v":0},{"$f":"O804 / Discounting!O$23","v":0},{"$f":"P804 / Discounting!P$23","v":0},{"$f":"Q804 / Discounting!Q$23","v":0},{"$f":"R804 / Discounting!R$23","v":0},{"$f":"S804 / Discounting!S$23","v":0},{"$f":"T804 / Discounting!T$23","v":0},{"$f":"U804 / Discounting!U$23","v":0},{"$f":"V804 / Discounting!V$23","v":0},{"$f":"W804 / Discounting!W$23","v":0},{"$f":"X804 / Discounting!X$23","v":0},{"$f":"Y804 / Discounting!Y$23","v":0},{"$f":"Z804 / Discounting!Z$23","v":0},{"$f":"AA804 / Discounting!AA$23","v":0},{"$f":"AB804 / Discounting!AB$23","v":0},{"$f":"AC804 / Discounting!AC$23","v":0},{"$f":"AD804 / Discounting!AD$23","v":21692811.981123805},{"$f":"AE804 / Discounting!AE$23","v":18442111.070247643},{"$f":"AF804 / Discounting!AF$23","v":15601633.378834292},{"$f":"AG804 / Discounting!AG$23","v":13123161.517538717},{"$f":"AH804 / Discounting!AH$23","v":10963950.841396907},{"$f":"AI804 / Discounting!AI$23","v":9086119.7470754087},{"$f":"AJ804 / Discounting!AJ$23","v":7456107.1966045229},{"$f":"AK804 / Discounting!AK$23","v":6044190.0985296452},{"$f":"AL804 / Discounting!AL$23","v":4824053.982455614},{"$f":"AM804 / Discounting!AM$23","v":3772411.1202238691},{"$f":"AN804 / Discounting!AN$23","v":2868660.8860110915},{"$f":"AO804 / Discounting!AO$23","v":2094587.7169901095},{"$f":"AP804 / Discounting!AP$23","v":1434092.5434406798},{"$f":"AQ804 / Discounting!AQ$23","v":872954.00910516153},{"$f":"AR804 / Discounting!AR$23","v":398616.2051808855},{"$f":"AS804 / Discounting!AS$23","v":0},{"$f":"AT804 / Discounting!AT$23","v":0},{"$f":"AU804 / Discounting!AU$23","v":0},{"$f":"AV804 / Discounting!AV$23","v":0},{"$f":"AW804 / Discounting!AW$23","v":0},{"$f":"AX804 / Discounting!AX$23","v":0},{"$f":"AY804 / Discounting!AY$23","v":0},{"$f":"AZ804 / Discounting!AZ$23","v":0},{"$f":"BA804 / Discounting!BA$23","v":0},{"$f":"BB804 / Discounting!BB$23","v":0},{"$f":"BC804 / Discounting!BC$23","v":0},{"$f":"BD804 / Discounting!BD$23","v":0},{"$f":"BE804 / Discounting!BE$23","v":0},{"$f":"BF804 / Discounting!BF$23","v":0},{"$f":"BG804 / Discounting!BG$23","v":0},{"$f":"BH804 / Discounting!BH$23","v":0},{"$f":"BI804 / Discounting!BI$23","v":0},{"$f":"BJ804 / Discounting!BJ$23","v":0},{"$f":"BK804 / Discounting!BK$23","v":0},{"$f":"BL804 / Discounting!BL$23","v":0},{"$f":"BM804 / Discounting!BM$23","v":0},{"$f":"BN804 / Discounting!BN$23","v":0},{"$f":"BO804 / Discounting!BO$23","v":0},{"$f":"BP804 / Discounting!BP$23","v":0},{"$f":"BQ804 / Discounting!BQ$23","v":0},{"$f":"BR804 / Discounting!BR$23","v":0},{"$f":"BS804 / Discounting!BS$23","v":0},{"$f":"BT804 / Discounting!BT$23","v":0},{"$f":"BU804 / Discounting!BU$23","v":0},{"$f":"BV804 / Discounting!BV$23","v":0},{"$f":"BW804 / Discounting!BW$23","v":0},{"$f":"BX804 / Discounting!BX$23","v":0},{"$f":"BY804 / Discounting!BY$23","v":0},{"$f":"BZ804 / Discounting!BZ$23","v":0},{"$f":"CA804 / Discounting!CA$23","v":0},{"$f":"CB804 / Discounting!CB$23","v":0},{"$f":"CC804 / Discounting!CC$23","v":0},{"$f":"CD804 / Discounting!CD$23","v":0},{"$f":"CE804 / Discounting!CE$23","v":0},{"$f":"CF804 / Discounting!CF$23","v":0},{"$f":"CG804 / Discounting!CG$23","v":0},{"$f":"CH804 / Discounting!CH$23","v":0},{"$f":"CI804 / Discounting!CI$23","v":0},{"$f":"CJ804 / Discounting!CJ$23","v":0},{"$f":"CK804 / Discounting!CK$23","v":0},{"$f":"CL804 / Discounting!CL$23","v":0},{"$f":"CM804 / Discounting!CM$23","v":0},{"$f":"CN804 / Discounting!CN$23","v":0},{"$f":"CO804 / Discounting!CO$23","v":0},{"$f":"CP804 / Discounting!CP$23","v":0},{"$f":"CQ804 / Discounting!CQ$23","v":0},{"$f":"CR804 / Discounting!CR$23","v":0},{"$f":"CS804 / Discounting!CS$23","v":0},{"$f":"CT804 / Discounting!CT$23","v":0},{"$f":"CU804 / Discounting!CU$23","v":0},{"$f":"CV804 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2113141652.5159533,null,{"$f":"SUM(J812:J823)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1144481.4513010813,1020036.9441186106,909123.83611284359,810270.79867454851,722166.4872322178,71827379.550942138,117388325.58042032,105542511.88004041,94878482.794080034,85278847.434549302,76637877.123062551,68860343.378982589,65894808.812215902,103670459.72588558,88898724.014737383,75715320.673633873,83557320.143013194,100461965.0347375,96613940.251642451,92372392.468990356,102116687.35832593,92891920.691839591,84446536.421863645,59987280.847881489,52168816.107536599,44920896.95030503,39009703.190873116,45471433.84040653,42953448.200161725,40488679.355333693,38116054.674570091,35811275.76694952,32555495.167410452,29595717.464784078,26905030.821049877,8431041.4026091862,1233158.981290068,1222682.3596025433,1132904.024328643,1478110.5044587078,{"$f":"SUM(BM812:BM823)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Net Cash Flow Before Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J826:CV826)","v":2811847933.0896583},null,{"$f":"J807 / Discounting!J$23","v":0},{"$f":"K807 / Discounting!K$23","v":0},{"$f":"L807 / Discounting!L$23","v":0},{"$f":"M807 / Discounting!M$23","v":0},{"$f":"N807 / Discounting!N$23","v":0},{"$f":"O807 / Discounting!O$23","v":0},{"$f":"P807 / Discounting!P$23","v":0},{"$f":"Q807 / Discounting!Q$23","v":0},{"$f":"R807 / Discounting!R$23","v":0},{"$f":"S807 / Discounting!S$23","v":0},{"$f":"T807 / Discounting!T$23","v":0},{"$f":"U807 / Discounting!U$23","v":0},{"$f":"V807 / Discounting!V$23","v":0},{"$f":"W807 / Discounting!W$23","v":0},{"$f":"X807 / Discounting!X$23","v":0},{"$f":"Y807 / Discounting!Y$23","v":0},{"$f":"Z807 / Discounting!Z$23","v":-186140875.38934323},{"$f":"AA807 / Discounting!AA$23","v":-693804875.50698185},{"$f":"AB807 / Discounting!AB$23","v":-818151506.97781515},{"$f":"AC807 / Discounting!AC$23","v":-953753447.96374273},{"$f":"AD807 / Discounting!AD$23","v":-156731608.62433591},{"$f":"AE807 / Discounting!AE$23","v":627861415.72411835},{"$f":"AF807 / Discounting!AF$23","v":570783105.20374393},{"$f":"AG807 / Discounting!AG$23","v":518893732.00340354},{"$f":"AH807 / Discounting!AH$23","v":471721574.54854864},{"$f":"AI807 / Discounting!AI$23","v":416129556.19394809},{"$f":"AJ807 / Discounting!AJ$23","v":378299596.53995275},{"$f":"AK807 / Discounting!AK$23","v":188160088.46694148},{"$f":"AL807 / Discounting!AL$23","v":171054625.87903771},{"$f":"AM807 / Discounting!AM$23","v":155504205.34457973},{"$f":"AN807 / Discounting!AN$23","v":139027134.30032733},{"$f":"AO807 / Discounting!AO$23","v":232766717.72011745},{"$f":"AP807 / Discounting!AP$23","v":213540259.99666545},{"$f":"AQ807 / Discounting!AQ$23","v":194127509.08787769},{"$f":"AR807 / Discounting!AR$23","v":176479553.71625242},{"$f":"AS807 / Discounting!AS$23","v":160435957.92386582},{"$f":"AT807 / Discounting!AT$23","v":145850870.83987802},{"$f":"AU807 / Discounting!AU$23","v":132591700.76352546},{"$f":"AV807 / Discounting!AV$23","v":65948963.133542076},{"$f":"AW807 / Discounting!AW$23","v":59953602.84867461},{"$f":"AX807 / Discounting!AX$23","v":53600978.67810946},{"$f":"AY807 / Discounting!AY$23","v":48933229.852569379},{"$f":"AZ807 / Discounting!AZ$23","v":82329014.264751822},{"$f":"BA807 / Discounting!BA$23","v":74844558.422501653},{"$f":"BB807 / Discounting!BB$23","v":68040507.656819671},{"$f":"BC807 / Discounting!BC$23","v":61855006.960745156},{"$f":"BD807 / Discounting!BD$23","v":56231824.509768322},{"$f":"BE807 / Discounting!BE$23","v":51119840.463425733},{"$f":"BF807 / Discounting!BF$23","v":46472582.239477947},{"$f":"BG807 / Discounting!BG$23","v":42247802.035889037},{"$f":"BH807 / Discounting!BH$23","v":13716200.696797965},{"$f":"BI807 / Discounting!BI$23","v":2098785.8703964516},{"$f":"BJ807 / Discounting!BJ$23","v":2123611.7918005977},{"$f":"BK807 / Discounting!BK$23","v":1930556.1743641798},{"$f":"BL807 / Discounting!BL$23","v":-4244422.300541658},{"$f":"BM807 / Discounting!BM$23","v":0},{"$f":"BN807 / Discounting!BN$23","v":0},{"$f":"BO807 / Discounting!BO$23","v":0},{"$f":"BP807 / Discounting!BP$23","v":0},{"$f":"BQ807 / Discounting!BQ$23","v":0},{"$f":"BR807 / Discounting!BR$23","v":0},{"$f":"BS807 / Discounting!BS$23","v":0},{"$f":"BT807 / Discounting!BT$23","v":0},{"$f":"BU807 / Discounting!BU$23","v":0},{"$f":"BV807 / Discounting!BV$23","v":0},{"$f":"BW807 / Discounting!BW$23","v":0},{"$f":"BX807 / Discounting!BX$23","v":0},{"$f":"BY807 / Discounting!BY$23","v":0},{"$f":"BZ807 / Discounting!BZ$23","v":0},{"$f":"CA807 / Discounting!CA$23","v":0},{"$f":"CB807 / Discounting!CB$23","v":0},{"$f":"CC807 / Discounting!CC$23","v":0},{"$f":"CD807 / Discounting!CD$23","v":0},{"$f":"CE807 / Discounting!CE$23","v":0},{"$f":"CF807 / Discounting!CF$23","v":0},{"$f":"CG807 / Discounting!CG$23","v":0},{"$f":"CH807 / Discounting!CH$23","v":0},{"$f":"CI807 / Discounting!CI$23","v":0},{"$f":"CJ807 / Discounting!CJ$23","v":0},{"$f":"CK807 / Discounting!CK$23","v":0},{"$f":"CL807 / Discounting!CL$23","v":0},{"$f":"CM807 / Discounting!CM$23","v":0},{"$f":"CN807 / Discounting!CN$23","v":0},{"$f":"CO807 / Discounting!CO$23","v":0},{"$f":"CP807 / Discounting!CP$23","v":0},{"$f":"CQ807 / Discounting!CQ$23","v":0},{"$f":"CR807 / Discounting!CR$23","v":0},{"$f":"CS807 / Discounting!CS$23","v":0},{"$f":"CT807 / Discounting!CT$23","v":0},{"$f":"CU807 / Discounting!CU$23","v":0},{"$f":"CV807 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H824-H823)/H826","v":0.70930798452876354}]
[]
[null,null,null,{"$f":"\"FID Forward:\"&\" NPV\"&Inputs!C482*100","v":"FID Forward: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J830:CV830)","v":0},null,{"$f":"J775/Discounting!J$23","v":0},{"$f":"K775/Discounting!K$23","v":0},{"$f":"L775/Discounting!L$23","v":0},{"$f":"M775/Discounting!M$23","v":0},{"$f":"N775/Discounting!N$23","v":0},{"$f":"O775/Discounting!O$23","v":0},{"$f":"P775/Discounting!P$23","v":0},{"$f":"Q775/Discounting!Q$23","v":0},{"$f":"R775/Discounting!R$23","v":0},{"$f":"S775/Discounting!S$23","v":0},{"$f":"T775/Discounting!T$23","v":0},{"$f":"U775/Discounting!U$23","v":0},{"$f":"V775/Discounting!V$23","v":0},{"$f":"W775/Discounting!W$23","v":0},{"$f":"X775/Discounting!X$23","v":0},{"$f":"Y775/Discounting!Y$23","v":0},{"$f":"Z775/Discounting!Z$23","v":0},{"$f":"AA775/Discounting!AA$23","v":0},{"$f":"AB775/Discounting!AB$23","v":0},{"$f":"AC775/Discounting!AC$23","v":0},{"$f":"AD775/Discounting!AD$23","v":0},{"$f":"AE775/Discounting!AE$23","v":0},{"$f":"AF775/Discounting!AF$23","v":0},{"$f":"AG775/Discounting!AG$23","v":0},{"$f":"AH775/Discounting!AH$23","v":0},{"$f":"AI775/Discounting!AI$23","v":0},{"$f":"AJ775/Discounting!AJ$23","v":0},{"$f":"AK775/Discounting!AK$23","v":0},{"$f":"AL775/Discounting!AL$23","v":0},{"$f":"AM775/Discounting!AM$23","v":0},{"$f":"AN775/Discounting!AN$23","v":0},{"$f":"AO775/Discounting!AO$23","v":0},{"$f":"AP775/Discounting!AP$23","v":0},{"$f":"AQ775/Discounting!AQ$23","v":0},{"$f":"AR775/Discounting!AR$23","v":0},{"$f":"AS775/Discounting!AS$23","v":0},{"$f":"AT775/Discounting!AT$23","v":0},{"$f":"AU775/Discounting!AU$23","v":0},{"$f":"AV775/Discounting!AV$23","v":0},{"$f":"AW775/Discounting!AW$23","v":0},{"$f":"AX775/Discounting!AX$23","v":0},{"$f":"AY775/Discounting!AY$23","v":0},{"$f":"AZ775/Discounting!AZ$23","v":0},{"$f":"BA775/Discounting!BA$23","v":0},{"$f":"BB775/Discounting!BB$23","v":0},{"$f":"BC775/Discounting!BC$23","v":0},{"$f":"BD775/Discounting!BD$23","v":0},{"$f":"BE775/Discounting!BE$23","v":0},{"$f":"BF775/Discounting!BF$23","v":0},{"$f":"BG775/Discounting!BG$23","v":0},{"$f":"BH775/Discounting!BH$23","v":0},{"$f":"BI775/Discounting!BI$23","v":0},{"$f":"BJ775/Discounting!BJ$23","v":0},{"$f":"BK775/Discounting!BK$23","v":0},{"$f":"BL775/Discounting!BL$23","v":0},{"$f":"BM775/Discounting!BM$23","v":0},{"$f":"BN775/Discounting!BN$23","v":0},{"$f":"BO775/Discounting!BO$23","v":0},{"$f":"BP775/Discounting!BP$23","v":0},{"$f":"BQ775/Discounting!BQ$23","v":0},{"$f":"BR775/Discounting!BR$23","v":0},{"$f":"BS775/Discounting!BS$23","v":0},{"$f":"BT775/Discounting!BT$23","v":0},{"$f":"BU775/Discounting!BU$23","v":0},{"$f":"BV775/Discounting!BV$23","v":0},{"$f":"BW775/Discounting!BW$23","v":0},{"$f":"BX775/Discounting!BX$23","v":0},{"$f":"BY775/Discounting!BY$23","v":0},{"$f":"BZ775/Discounting!BZ$23","v":0},{"$f":"CA775/Discounting!CA$23","v":0},{"$f":"CB775/Discounting!CB$23","v":0},{"$f":"CC775/Discounting!CC$23","v":0},{"$f":"CD775/Discounting!CD$23","v":0},{"$f":"CE775/Discounting!CE$23","v":0},{"$f":"CF775/Discounting!CF$23","v":0},{"$f":"CG775/Discounting!CG$23","v":0},{"$f":"CH775/Discounting!CH$23","v":0},{"$f":"CI775/Discounting!CI$23","v":0},{"$f":"CJ775/Discounting!CJ$23","v":0},{"$f":"CK775/Discounting!CK$23","v":0},{"$f":"CL775/Discounting!CL$23","v":0},{"$f":"CM775/Discounting!CM$23","v":0},{"$f":"CN775/Discounting!CN$23","v":0},{"$f":"CO775/Discounting!CO$23","v":0},{"$f":"CP775/Discounting!CP$23","v":0},{"$f":"CQ775/Discounting!CQ$23","v":0},{"$f":"CR775/Discounting!CR$23","v":0},{"$f":"CS775/Discounting!CS$23","v":0},{"$f":"CT775/Discounting!CT$23","v":0},{"$f":"CU775/Discounting!CU$23","v":0},{"$f":"CV775/Discounting!CV$23","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},9183192.6916525327,null,{"$f":"J776/Discounting!J$23","v":0},{"$f":"K776/Discounting!K$23","v":0},{"$f":"L776/Discounting!L$23","v":0},{"$f":"M776/Discounting!M$23","v":0},{"$f":"N776/Discounting!N$23","v":0},{"$f":"O776/Discounting!O$23","v":0},{"$f":"P776/Discounting!P$23","v":0},{"$f":"Q776/Discounting!Q$23","v":0},{"$f":"R776/Discounting!R$23","v":0},{"$f":"S776/Discounting!S$23","v":0},{"$f":"T776/Discounting!T$23","v":0},{"$f":"U776/Discounting!U$23","v":0},{"$f":"V776/Discounting!V$23","v":0},{"$f":"W776/Discounting!W$23","v":0},{"$f":"X776/Discounting!X$23","v":0},{"$f":"Y776/Discounting!Y$23","v":1008621.829826594},{"$f":"Z776/Discounting!Z$23","v":898949.93745685718},{"$f":"AA776/Discounting!AA$23","v":801203.15281359816},{"$f":"AB776/Discounting!AB$23","v":714084.80642923177},{"$f":"AC776/Discounting!AC$23","v":636439.22141642752},{"$f":"AD776/Discounting!AD$23","v":567236.38272408862},{"$f":"AE776/Discounting!AE$23","v":505558.27337262797},{"$f":"AF776/Discounting!AF$23","v":450586.69641054177},{"$f":"AG776/Discounting!AG$23","v":401592.42104326363},{"$f":"AH776/Discounting!AH$23","v":357925.50895121531},{"$f":"AI776/Discounting!AI$23","v":319006.69246988877},{"$f":"AJ776/Discounting!AJ$23","v":284319.69025836786},{"$f":"AK776/Discounting!AK$23","v":253404.35851904441},{"$f":"AL776/Discounting!AL$23","v":225850.58691536932},{"$f":"AM776/Discounting!AM$23","v":201292.85821334165},{"$f":"AN776/Discounting!AN$23","v":179405.39947713158},{"$f":"AO776/Discounting!AO$23","v":159897.86049655222},{"$f":"AP776/Discounting!AP$23","v":142511.46211813923},{"$f":"AQ776/Discounting!AQ$23","v":127015.56338515079},{"$f":"AR776/Discounting!AR$23","v":113204.60194754972},{"$f":"AS776/Discounting!AS$23","v":100895.36715467888},{"$f":"AT776/Discounting!AT$23","v":89924.569656576539},{"$f":"AU776/Discounting!AU$23","v":80146.675273241111},{"$f":"AV776/Discounting!AV$23","v":71431.974396828082},{"$f":"AW776/Discounting!AW$23","v":63664.861316246053},{"$f":"AX776/Discounting!AX$23","v":56742.300638365465},{"$f":"AY776/Discounting!AY$23","v":50572.460462001305},{"$f":"AZ776/Discounting!AZ$23","v":45073.494172906685},{"$f":"BA776/Discounting!BA$23","v":40172.454699560316},{"$f":"BB776/Discounting!BB$23","v":35804.3268267026},{"$f":"BC776/Discounting!BC$23","v":31911.164729681452},{"$f":"BD776/Discounting!BD$23","v":28441.323288486139},{"$f":"BE776/Discounting!BE$23","v":25348.772984390496},{"$f":"BF776/Discounting!BF$23","v":22592.489290900616},{"$f":"BG776/Discounting!BG$23","v":20135.908458913204},{"$f":"BH776/Discounting!BH$23","v":17946.442476749733},{"$f":"BI776/Discounting!BI$23","v":15995.046770721689},{"$f":"BJ776/Discounting!BJ$23","v":14255.834911516655},{"$f":"BK776/Discounting!BK$23","v":12705.735215255485},{"$f":"BL776/Discounting!BL$23","v":11324.184683828416},{"$f":"BM776/Discounting!BM$23","v":0},{"$f":"BN776/Discounting!BN$23","v":0},{"$f":"BO776/Discounting!BO$23","v":0},{"$f":"BP776/Discounting!BP$23","v":0},{"$f":"BQ776/Discounting!BQ$23","v":0},{"$f":"BR776/Discounting!BR$23","v":0},{"$f":"BS776/Discounting!BS$23","v":0},{"$f":"BT776/Discounting!BT$23","v":0},{"$f":"BU776/Discounting!BU$23","v":0},{"$f":"BV776/Discounting!BV$23","v":0},{"$f":"BW776/Discounting!BW$23","v":0},{"$f":"BX776/Discounting!BX$23","v":0},{"$f":"BY776/Discounting!BY$23","v":0},{"$f":"BZ776/Discounting!BZ$23","v":0},{"$f":"CA776/Discounting!CA$23","v":0},{"$f":"CB776/Discounting!CB$23","v":0},{"$f":"CC776/Discounting!CC$23","v":0},{"$f":"CD776/Discounting!CD$23","v":0},{"$f":"CE776/Discounting!CE$23","v":0},{"$f":"CF776/Discounting!CF$23","v":0},{"$f":"CG776/Discounting!CG$23","v":0},{"$f":"CH776/Discounting!CH$23","v":0},{"$f":"CI776/Discounting!CI$23","v":0},{"$f":"CJ776/Discounting!CJ$23","v":0},{"$f":"CK776/Discounting!CK$23","v":0},{"$f":"CL776/Discounting!CL$23","v":0},{"$f":"CM776/Discounting!CM$23","v":0},{"$f":"CN776/Discounting!CN$23","v":0},{"$f":"CO776/Discounting!CO$23","v":0},{"$f":"CP776/Discounting!CP$23","v":0},{"$f":"CQ776/Discounting!CQ$23","v":0},{"$f":"CR776/Discounting!CR$23","v":0},{"$f":"CS776/Discounting!CS$23","v":0},{"$f":"CT776/Discounting!CT$23","v":0},{"$f":"CU776/Discounting!CU$23","v":0},{"$f":"CV776/Discounting!CV$23","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3633426.8402357837,null,{"$f":"J777/Discounting!J$23","v":182849.16299921353},{"$f":"K777/Discounting!K$23","v":179263.8852933466},{"$f":"L777/Discounting!L$23","v":175748.9071503398},{"$f":"M777/Discounting!M$23","v":172302.85014739196},{"$f":"N777/Discounting!N$23","v":168924.36288959996},{"$f":"O777/Discounting!O$23","v":165612.12047999995},{"$f":"P777/Discounting!P$23","v":162364.82399999994},{"$f":"Q777/Discounting!Q$23","v":159181.19999999995},{"$f":"R777/Discounting!R$23","v":156059.99999999994},{"$f":"S777/Discounting!S$23","v":152999.99999999994},{"$f":"T777/Discounting!T$23","v":149999.99999999994},{"$f":"U777/Discounting!U$23","v":147058.82352941169},{"$f":"V777/Discounting!V$23","v":144175.31718569776},{"$f":"W777/Discounting!W$23","v":141348.35018205663},{"$f":"X777/Discounting!X$23","v":138576.81390397708},{"$f":"Y777/Discounting!Y$23","v":135859.62147448733},{"$f":"Z777/Discounting!Z$23","v":121087.00666175339},{"$f":"AA777/Discounting!AA$23","v":107920.68329924544},{"$f":"AB777/Discounting!AB$23","v":96185.992245316782},{"$f":"AC777/Discounting!AC$23","v":85727.265815790335},{"$f":"AD777/Discounting!AD$23","v":76405.762759171426},{"$f":"AE777/Discounting!AE$23","v":68097.827771097524},{"$f":"AF777/Discounting!AF$23","v":60693.251132885482},{"$f":"AG777/Discounting!AG$23","v":54093.80671380167},{"$f":"AH777/Discounting!AH$23","v":48211.948942782234},{"$f":"AI777/Discounting!AI$23","v":42969.651464155279},{"$f":"AJ777/Discounting!AJ$23","v":38297.37207143964},{"$f":"AK777/Discounting!AK$23","v":34133.130188448871},{"$f":"AL777/Discounting!AL$23","v":30421.6846599366},{"$f":"AM777/Discounting!AM$23","v":27113.800944685026},{"$f":"AN777/Discounting!AN$23","v":24165.597989915354},{"$f":"AO777/Discounting!AO$23","v":21537.966122919206},{"$f":"AP777/Discounting!AP$23","v":19196.048237895906},{"$f":"AQ777/Discounting!AQ$23","v":17108.777395629149},{"$f":"AR777/Discounting!AR$23","v":15248.464701986763},{"$f":"AS777/Discounting!AS$23","v":13590.431998205668},{"$f":"AT777/Discounting!AT$23","v":12112.684490379383},{"$f":"AU777/Discounting!AU$23","v":10795.618975382695},{"$f":"AV777/Discounting!AV$23","v":9621.7637926761963},{"$f":"AW777/Discounting!AW$23","v":8575.5470522960732},{"$f":"AX777/Discounting!AX$23","v":7643.090064435004},{"$f":"AY777/Discounting!AY$23","v":6812.0232303342273},{"$f":"AZ777/Discounting!AZ$23","v":6071.3219521695428},{"$f":"BA777/Discounting!BA$23","v":5411.1603851778436},{"$f":"BB777/Discounting!BB$23","v":4822.7810919588628},{"$f":"BC777/Discounting!BC$23","v":4298.3788698385579},{"$f":"BD777/Discounting!BD$23","v":3830.9972101947924},{"$f":"BE777/Discounting!BE$23","v":3414.4360162163921},{"$f":"BF777/Discounting!BF$23","v":3043.1693549165702},{"$f":"BG777/Discounting!BG$23","v":2712.2721523320583},{"$f":"BH777/Discounting!BH$23","v":2417.3548594759882},{"$f":"BI777/Discounting!BI$23","v":2154.5052223493658},{"$f":"BJ777/Discounting!BJ$23","v":1920.2363835555839},{"$f":"BK777/Discounting!BK$23","v":1711.4406270548873},{"$f":"BL777/Discounting!BL$23","v":1525.3481524553363},{"$f":"BM777/Discounting!BM$23","v":0},{"$f":"BN777/Discounting!BN$23","v":0},{"$f":"BO777/Discounting!BO$23","v":0},{"$f":"BP777/Discounting!BP$23","v":0},{"$f":"BQ777/Discounting!BQ$23","v":0},{"$f":"BR777/Discounting!BR$23","v":0},{"$f":"BS777/Discounting!BS$23","v":0},{"$f":"BT777/Discounting!BT$23","v":0},{"$f":"BU777/Discounting!BU$23","v":0},{"$f":"BV777/Discounting!BV$23","v":0},{"$f":"BW777/Discounting!BW$23","v":0},{"$f":"BX777/Discounting!BX$23","v":0},{"$f":"BY777/Discounting!BY$23","v":0},{"$f":"BZ777/Discounting!BZ$23","v":0},{"$f":"CA777/Discounting!CA$23","v":0},{"$f":"CB777/Discounting!CB$23","v":0},{"$f":"CC777/Discounting!CC$23","v":0},{"$f":"CD777/Discounting!CD$23","v":0},{"$f":"CE777/Discounting!CE$23","v":0},{"$f":"CF777/Discounting!CF$23","v":0},{"$f":"CG777/Discounting!CG$23","v":0},{"$f":"CH777/Discounting!CH$23","v":0},{"$f":"CI777/Discounting!CI$23","v":0},{"$f":"CJ777/Discounting!CJ$23","v":0},{"$f":"CK777/Discounting!CK$23","v":0},{"$f":"CL777/Discounting!CL$23","v":0},{"$f":"CM777/Discounting!CM$23","v":0},{"$f":"CN777/Discounting!CN$23","v":0},{"$f":"CO777/Discounting!CO$23","v":0},{"$f":"CP777/Discounting!CP$23","v":0},{"$f":"CQ777/Discounting!CQ$23","v":0},{"$f":"CR777/Discounting!CR$23","v":0},{"$f":"CS777/Discounting!CS$23","v":0},{"$f":"CT777/Discounting!CT$23","v":0},{"$f":"CU777/Discounting!CU$23","v":0},{"$f":"CV777/Discounting!CV$23","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J778/Discounting!J$23","v":0},{"$f":"K778/Discounting!K$23","v":0},{"$f":"L778/Discounting!L$23","v":0},{"$f":"M778/Discounting!M$23","v":0},{"$f":"N778/Discounting!N$23","v":0},{"$f":"O778/Discounting!O$23","v":0},{"$f":"P778/Discounting!P$23","v":0},{"$f":"Q778/Discounting!Q$23","v":0},{"$f":"R778/Discounting!R$23","v":0},{"$f":"S778/Discounting!S$23","v":0},{"$f":"T778/Discounting!T$23","v":0},{"$f":"U778/Discounting!U$23","v":0},{"$f":"V778/Discounting!V$23","v":0},{"$f":"W778/Discounting!W$23","v":0},{"$f":"X778/Discounting!X$23","v":0},{"$f":"Y778/Discounting!Y$23","v":0},{"$f":"Z778/Discounting!Z$23","v":0},{"$f":"AA778/Discounting!AA$23","v":0},{"$f":"AB778/Discounting!AB$23","v":0},{"$f":"AC778/Discounting!AC$23","v":0},{"$f":"AD778/Discounting!AD$23","v":0},{"$f":"AE778/Discounting!AE$23","v":0},{"$f":"AF778/Discounting!AF$23","v":0},{"$f":"AG778/Discounting!AG$23","v":0},{"$f":"AH778/Discounting!AH$23","v":0},{"$f":"AI778/Discounting!AI$23","v":0},{"$f":"AJ778/Discounting!AJ$23","v":0},{"$f":"AK778/Discounting!AK$23","v":0},{"$f":"AL778/Discounting!AL$23","v":0},{"$f":"AM778/Discounting!AM$23","v":0},{"$f":"AN778/Discounting!AN$23","v":0},{"$f":"AO778/Discounting!AO$23","v":0},{"$f":"AP778/Discounting!AP$23","v":0},{"$f":"AQ778/Discounting!AQ$23","v":0},{"$f":"AR778/Discounting!AR$23","v":0},{"$f":"AS778/Discounting!AS$23","v":0},{"$f":"AT778/Discounting!AT$23","v":0},{"$f":"AU778/Discounting!AU$23","v":0},{"$f":"AV778/Discounting!AV$23","v":0},{"$f":"AW778/Discounting!AW$23","v":0},{"$f":"AX778/Discounting!AX$23","v":0},{"$f":"AY778/Discounting!AY$23","v":0},{"$f":"AZ778/Discounting!AZ$23","v":0},{"$f":"BA778/Discounting!BA$23","v":0},{"$f":"BB778/Discounting!BB$23","v":0},{"$f":"BC778/Discounting!BC$23","v":0},{"$f":"BD778/Discounting!BD$23","v":0},{"$f":"BE778/Discounting!BE$23","v":0},{"$f":"BF778/Discounting!BF$23","v":0},{"$f":"BG778/Discounting!BG$23","v":0},{"$f":"BH778/Discounting!BH$23","v":0},{"$f":"BI778/Discounting!BI$23","v":0},{"$f":"BJ778/Discounting!BJ$23","v":0},{"$f":"BK778/Discounting!BK$23","v":0},{"$f":"BL778/Discounting!BL$23","v":0},{"$f":"BM778/Discounting!BM$23","v":0},{"$f":"BN778/Discounting!BN$23","v":0},{"$f":"BO778/Discounting!BO$23","v":0},{"$f":"BP778/Discounting!BP$23","v":0},{"$f":"BQ778/Discounting!BQ$23","v":0},{"$f":"BR778/Discounting!BR$23","v":0},{"$f":"BS778/Discounting!BS$23","v":0},{"$f":"BT778/Discounting!BT$23","v":0},{"$f":"BU778/Discounting!BU$23","v":0},{"$f":"BV778/Discounting!BV$23","v":0},{"$f":"BW778/Discounting!BW$23","v":0},{"$f":"BX778/Discounting!BX$23","v":0},{"$f":"BY778/Discounting!BY$23","v":0},{"$f":"BZ778/Discounting!BZ$23","v":0},{"$f":"CA778/Discounting!CA$23","v":0},{"$f":"CB778/Discounting!CB$23","v":0},{"$f":"CC778/Discounting!CC$23","v":0},{"$f":"CD778/Discounting!CD$23","v":0},{"$f":"CE778/Discounting!CE$23","v":0},{"$f":"CF778/Discounting!CF$23","v":0},{"$f":"CG778/Discounting!CG$23","v":0},{"$f":"CH778/Discounting!CH$23","v":0},{"$f":"CI778/Discounting!CI$23","v":0},{"$f":"CJ778/Discounting!CJ$23","v":0},{"$f":"CK778/Discounting!CK$23","v":0},{"$f":"CL778/Discounting!CL$23","v":0},{"$f":"CM778/Discounting!CM$23","v":0},{"$f":"CN778/Discounting!CN$23","v":0},{"$f":"CO778/Discounting!CO$23","v":0},{"$f":"CP778/Discounting!CP$23","v":0},{"$f":"CQ778/Discounting!CQ$23","v":0},{"$f":"CR778/Discounting!CR$23","v":0},{"$f":"CS778/Discounting!CS$23","v":0},{"$f":"CT778/Discounting!CT$23","v":0},{"$f":"CU778/Discounting!CU$23","v":0},{"$f":"CV778/Discounting!CV$23","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},438505636.8336435,null,{"$f":"J779/Discounting!J$23","v":0},{"$f":"K779/Discounting!K$23","v":0},{"$f":"L779/Discounting!L$23","v":0},{"$f":"M779/Discounting!M$23","v":0},{"$f":"N779/Discounting!N$23","v":0},{"$f":"O779/Discounting!O$23","v":0},{"$f":"P779/Discounting!P$23","v":0},{"$f":"Q779/Discounting!Q$23","v":0},{"$f":"R779/Discounting!R$23","v":0},{"$f":"S779/Discounting!S$23","v":0},{"$f":"T779/Discounting!T$23","v":0},{"$f":"U779/Discounting!U$23","v":0},{"$f":"V779/Discounting!V$23","v":0},{"$f":"W779/Discounting!W$23","v":0},{"$f":"X779/Discounting!X$23","v":0},{"$f":"Y779/Discounting!Y$23","v":0},{"$f":"Z779/Discounting!Z$23","v":0},{"$f":"AA779/Discounting!AA$23","v":0},{"$f":"AB779/Discounting!AB$23","v":0},{"$f":"AC779/Discounting!AC$23","v":0},{"$f":"AD779/Discounting!AD$23","v":22130464.029613942},{"$f":"AE779/Discounting!AE$23","v":40237207.326570801},{"$f":"AF779/Discounting!AF$23","v":36579279.387791634},{"$f":"AG779/Discounting!AG$23","v":33253890.352537848},{"$f":"AH779/Discounting!AH$23","v":30230809.411398042},{"$f":"AI779/Discounting!AI$23","v":27482554.010361854},{"$f":"AJ779/Discounting!AJ$23","v":24984140.009419862},{"$f":"AK779/Discounting!AK$23","v":22712854.554018054},{"$f":"AL779/Discounting!AL$23","v":20648049.594561871},{"$f":"AM779/Discounting!AM$23","v":18770954.176874422},{"$f":"AN779/Discounting!AN$23","v":17064503.797158565},{"$f":"AO779/Discounting!AO$23","v":15513185.270144152},{"$f":"AP779/Discounting!AP$23","v":14102895.700131046},{"$f":"AQ779/Discounting!AQ$23","v":12820814.272846404},{"$f":"AR779/Discounting!AR$23","v":11655285.70258764},{"$f":"AS779/Discounting!AS$23","v":10595714.275079671},{"$f":"AT779/Discounting!AT$23","v":9632467.5227997005},{"$f":"AU779/Discounting!AU$23","v":8756788.6570906378},{"$f":"AV779/Discounting!AV$23","v":7960716.9609914888},{"$f":"AW779/Discounting!AW$23","v":7237015.4190831706},{"$f":"AX779/Discounting!AX$23","v":6579104.9264392471},{"$f":"AY779/Discounting!AY$23","v":5981004.4785811324},{"$f":"AZ779/Discounting!AZ$23","v":5437276.7987101208},{"$f":"BA779/Discounting!BA$23","v":4942978.9079182912},{"$f":"BB779/Discounting!BB$23","v":4493617.1890166271},{"$f":"BC779/Discounting!BC$23","v":4085106.5354696605},{"$f":"BD779/Discounting!BD$23","v":3713733.2140633278},{"$f":"BE779/Discounting!BE$23","v":3376121.1036939346},{"$f":"BF779/Discounting!BF$23","v":3069201.0033581224},{"$f":"BG779/Discounting!BG$23","v":2790182.7303255647},{"$f":"BH779/Discounting!BH$23","v":963183.8118477572},{"$f":"BI779/Discounting!BI$23","v":202054.94955923676},{"$f":"BJ779/Discounting!BJ$23","v":183686.31778112435},{"$f":"BK779/Discounting!BK$23","v":166987.56161920395},{"$f":"BL779/Discounting!BL$23","v":151806.87419927632},{"$f":"BM779/Discounting!BM$23","v":0},{"$f":"BN779/Discounting!BN$23","v":0},{"$f":"BO779/Discounting!BO$23","v":0},{"$f":"BP779/Discounting!BP$23","v":0},{"$f":"BQ779/Discounting!BQ$23","v":0},{"$f":"BR779/Discounting!BR$23","v":0},{"$f":"BS779/Discounting!BS$23","v":0},{"$f":"BT779/Discounting!BT$23","v":0},{"$f":"BU779/Discounting!BU$23","v":0},{"$f":"BV779/Discounting!BV$23","v":0},{"$f":"BW779/Discounting!BW$23","v":0},{"$f":"BX779/Discounting!BX$23","v":0},{"$f":"BY779/Discounting!BY$23","v":0},{"$f":"BZ779/Discounting!BZ$23","v":0},{"$f":"CA779/Discounting!CA$23","v":0},{"$f":"CB779/Discounting!CB$23","v":0},{"$f":"CC779/Discounting!CC$23","v":0},{"$f":"CD779/Discounting!CD$23","v":0},{"$f":"CE779/Discounting!CE$23","v":0},{"$f":"CF779/Discounting!CF$23","v":0},{"$f":"CG779/Discounting!CG$23","v":0},{"$f":"CH779/Discounting!CH$23","v":0},{"$f":"CI779/Discounting!CI$23","v":0},{"$f":"CJ779/Discounting!CJ$23","v":0},{"$f":"CK779/Discounting!CK$23","v":0},{"$f":"CL779/Discounting!CL$23","v":0},{"$f":"CM779/Discounting!CM$23","v":0},{"$f":"CN779/Discounting!CN$23","v":0},{"$f":"CO779/Discounting!CO$23","v":0},{"$f":"CP779/Discounting!CP$23","v":0},{"$f":"CQ779/Discounting!CQ$23","v":0},{"$f":"CR779/Discounting!CR$23","v":0},{"$f":"CS779/Discounting!CS$23","v":0},{"$f":"CT779/Discounting!CT$23","v":0},{"$f":"CU779/Discounting!CU$23","v":0},{"$f":"CV779/Discounting!CV$23","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},26310338.210018609,null,{"$f":"J780/Discounting!J$23","v":0},{"$f":"K780/Discounting!K$23","v":0},{"$f":"L780/Discounting!L$23","v":0},{"$f":"M780/Discounting!M$23","v":0},{"$f":"N780/Discounting!N$23","v":0},{"$f":"O780/Discounting!O$23","v":0},{"$f":"P780/Discounting!P$23","v":0},{"$f":"Q780/Discounting!Q$23","v":0},{"$f":"R780/Discounting!R$23","v":0},{"$f":"S780/Discounting!S$23","v":0},{"$f":"T780/Discounting!T$23","v":0},{"$f":"U780/Discounting!U$23","v":0},{"$f":"V780/Discounting!V$23","v":0},{"$f":"W780/Discounting!W$23","v":0},{"$f":"X780/Discounting!X$23","v":0},{"$f":"Y780/Discounting!Y$23","v":0},{"$f":"Z780/Discounting!Z$23","v":0},{"$f":"AA780/Discounting!AA$23","v":0},{"$f":"AB780/Discounting!AB$23","v":0},{"$f":"AC780/Discounting!AC$23","v":0},{"$f":"AD780/Discounting!AD$23","v":1327827.8417768367},{"$f":"AE780/Discounting!AE$23","v":2414232.4395942483},{"$f":"AF780/Discounting!AF$23","v":2194756.763267498},{"$f":"AG780/Discounting!AG$23","v":1995233.4211522709},{"$f":"AH780/Discounting!AH$23","v":1813848.5646838821},{"$f":"AI780/Discounting!AI$23","v":1648953.2406217114},{"$f":"AJ780/Discounting!AJ$23","v":1499048.4005651919},{"$f":"AK780/Discounting!AK$23","v":1362771.2732410834},{"$f":"AL780/Discounting!AL$23","v":1238882.9756737121},{"$f":"AM780/Discounting!AM$23","v":1126257.2506124654},{"$f":"AN780/Discounting!AN$23","v":1023870.2278295141},{"$f":"AO780/Discounting!AO$23","v":930791.11620864912},{"$f":"AP780/Discounting!AP$23","v":846173.74200786266},{"$f":"AQ780/Discounting!AQ$23","v":769248.85637078434},{"$f":"AR780/Discounting!AR$23","v":699317.14215525845},{"$f":"AS780/Discounting!AS$23","v":635742.85650478024},{"$f":"AT780/Discounting!AT$23","v":577948.05136798194},{"$f":"AU780/Discounting!AU$23","v":525407.31942543818},{"$f":"AV780/Discounting!AV$23","v":477643.0176594893},{"$f":"AW780/Discounting!AW$23","v":434220.92514499021},{"$f":"AX780/Discounting!AX$23","v":394746.29558635474},{"$f":"AY780/Discounting!AY$23","v":358860.26871486794},{"$f":"AZ780/Discounting!AZ$23","v":326236.60792260722},{"$f":"BA780/Discounting!BA$23","v":296578.73447509744},{"$f":"BB780/Discounting!BB$23","v":269617.03134099761},{"$f":"BC780/Discounting!BC$23","v":245106.39212817958},{"$f":"BD780/Discounting!BD$23","v":222823.99284379961},{"$f":"BE780/Discounting!BE$23","v":202567.26622163606},{"$f":"BF780/Discounting!BF$23","v":184152.0602014873},{"$f":"BG780/Discounting!BG$23","v":167410.96381953388},{"$f":"BH780/Discounting!BH$23","v":57791.028710865437},{"$f":"BI780/Discounting!BI$23","v":12123.296973554206},{"$f":"BJ780/Discounting!BJ$23","v":11021.17906686746},{"$f":"BK780/Discounting!BK$23","v":10019.253697152237},{"$f":"BL780/Discounting!BL$23","v":9108.4124519565776},{"$f":"BM780/Discounting!BM$23","v":0},{"$f":"BN780/Discounting!BN$23","v":0},{"$f":"BO780/Discounting!BO$23","v":0},{"$f":"BP780/Discounting!BP$23","v":0},{"$f":"BQ780/Discounting!BQ$23","v":0},{"$f":"BR780/Discounting!BR$23","v":0},{"$f":"BS780/Discounting!BS$23","v":0},{"$f":"BT780/Discounting!BT$23","v":0},{"$f":"BU780/Discounting!BU$23","v":0},{"$f":"BV780/Discounting!BV$23","v":0},{"$f":"BW780/Discounting!BW$23","v":0},{"$f":"BX780/Discounting!BX$23","v":0},{"$f":"BY780/Discounting!BY$23","v":0},{"$f":"BZ780/Discounting!BZ$23","v":0},{"$f":"CA780/Discounting!CA$23","v":0},{"$f":"CB780/Discounting!CB$23","v":0},{"$f":"CC780/Discounting!CC$23","v":0},{"$f":"CD780/Discounting!CD$23","v":0},{"$f":"CE780/Discounting!CE$23","v":0},{"$f":"CF780/Discounting!CF$23","v":0},{"$f":"CG780/Discounting!CG$23","v":0},{"$f":"CH780/Discounting!CH$23","v":0},{"$f":"CI780/Discounting!CI$23","v":0},{"$f":"CJ780/Discounting!CJ$23","v":0},{"$f":"CK780/Discounting!CK$23","v":0},{"$f":"CL780/Discounting!CL$23","v":0},{"$f":"CM780/Discounting!CM$23","v":0},{"$f":"CN780/Discounting!CN$23","v":0},{"$f":"CO780/Discounting!CO$23","v":0},{"$f":"CP780/Discounting!CP$23","v":0},{"$f":"CQ780/Discounting!CQ$23","v":0},{"$f":"CR780/Discounting!CR$23","v":0},{"$f":"CS780/Discounting!CS$23","v":0},{"$f":"CT780/Discounting!CT$23","v":0},{"$f":"CU780/Discounting!CU$23","v":0},{"$f":"CV780/Discounting!CV$23","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},931964970.30654299,null,{"$f":"J781/Discounting!J$23","v":0},{"$f":"K781/Discounting!K$23","v":0},{"$f":"L781/Discounting!L$23","v":0},{"$f":"M781/Discounting!M$23","v":0},{"$f":"N781/Discounting!N$23","v":0},{"$f":"O781/Discounting!O$23","v":0},{"$f":"P781/Discounting!P$23","v":0},{"$f":"Q781/Discounting!Q$23","v":0},{"$f":"R781/Discounting!R$23","v":0},{"$f":"S781/Discounting!S$23","v":0},{"$f":"T781/Discounting!T$23","v":0},{"$f":"U781/Discounting!U$23","v":0},{"$f":"V781/Discounting!V$23","v":0},{"$f":"W781/Discounting!W$23","v":0},{"$f":"X781/Discounting!X$23","v":0},{"$f":"Y781/Discounting!Y$23","v":0},{"$f":"Z781/Discounting!Z$23","v":0},{"$f":"AA781/Discounting!AA$23","v":0},{"$f":"AB781/Discounting!AB$23","v":0},{"$f":"AC781/Discounting!AC$23","v":0},{"$f":"AD781/Discounting!AD$23","v":26032633.552944291},{"$f":"AE781/Discounting!AE$23","v":55721118.642863885},{"$f":"AF781/Discounting!AF$23","v":50655562.402603559},{"$f":"AG781/Discounting!AG$23","v":46050511.275094129},{"$f":"AH781/Discounting!AH$23","v":41864101.159176469},{"$f":"AI781/Discounting!AI$23","v":38058273.781069532},{"$f":"AJ781/Discounting!AJ$23","v":34598430.710063212},{"$f":"AK781/Discounting!AK$23","v":31453118.827330168},{"$f":"AL781/Discounting!AL$23","v":28593744.388481967},{"$f":"AM781/Discounting!AM$23","v":25994313.080438152},{"$f":"AN781/Discounting!AN$23","v":23631193.709489234},{"$f":"AO781/Discounting!AO$23","v":37522468.573265627},{"$f":"AP781/Discounting!AP$23","v":61546442.400783107},{"$f":"AQ781/Discounting!AQ$23","v":55952337.273434937},{"$f":"AR781/Discounting!AR$23","v":50866675.596166998},{"$f":"AS781/Discounting!AS$23","v":46243247.367726572},{"$f":"AT781/Discounting!AT$23","v":42040042.17705512},{"$f":"AU781/Discounting!AU$23","v":38218867.565783441},{"$f":"AV781/Discounting!AV$23","v":15314467.737648584},{"$f":"AW781/Discounting!AW$23","v":13922757.666710183},{"$f":"AX781/Discounting!AX$23","v":12336344.91768975},{"$f":"AY781/Discounting!AY$23","v":11288259.767950017},{"$f":"AZ781/Discounting!AZ$23","v":23732804.566384617},{"$f":"BA781/Discounting!BA$23","v":21575601.381586462},{"$f":"BB781/Discounting!BB$23","v":19614472.292578597},{"$f":"BC781/Discounting!BC$23","v":17831596.218216807},{"$f":"BD781/Discounting!BD$23","v":16210771.758466329},{"$f":"BE781/Discounting!BE$23","v":14737269.996026071},{"$f":"BF781/Discounting!BF$23","v":13397700.674690979},{"$f":"BG781/Discounting!BG$23","v":12179890.538921794},{"$f":"BH781/Discounting!BH$23","v":3358039.9996126378},{"$f":"BI781/Discounting!BI$23","v":418498.95686971099},{"$f":"BJ781/Discounting!BJ$23","v":445238.04465047293},{"$f":"BK781/Discounting!BK$23","v":404848.36182821123},{"$f":"BL781/Discounting!BL$23","v":153324.94294126914},{"$f":"BM781/Discounting!BM$23","v":0},{"$f":"BN781/Discounting!BN$23","v":0},{"$f":"BO781/Discounting!BO$23","v":0},{"$f":"BP781/Discounting!BP$23","v":0},{"$f":"BQ781/Discounting!BQ$23","v":0},{"$f":"BR781/Discounting!BR$23","v":0},{"$f":"BS781/Discounting!BS$23","v":0},{"$f":"BT781/Discounting!BT$23","v":0},{"$f":"BU781/Discounting!BU$23","v":0},{"$f":"BV781/Discounting!BV$23","v":0},{"$f":"BW781/Discounting!BW$23","v":0},{"$f":"BX781/Discounting!BX$23","v":0},{"$f":"BY781/Discounting!BY$23","v":0},{"$f":"BZ781/Discounting!BZ$23","v":0},{"$f":"CA781/Discounting!CA$23","v":0},{"$f":"CB781/Discounting!CB$23","v":0},{"$f":"CC781/Discounting!CC$23","v":0},{"$f":"CD781/Discounting!CD$23","v":0},{"$f":"CE781/Discounting!CE$23","v":0},{"$f":"CF781/Discounting!CF$23","v":0},{"$f":"CG781/Discounting!CG$23","v":0},{"$f":"CH781/Discounting!CH$23","v":0},{"$f":"CI781/Discounting!CI$23","v":0},{"$f":"CJ781/Discounting!CJ$23","v":0},{"$f":"CK781/Discounting!CK$23","v":0},{"$f":"CL781/Discounting!CL$23","v":0},{"$f":"CM781/Discounting!CM$23","v":0},{"$f":"CN781/Discounting!CN$23","v":0},{"$f":"CO781/Discounting!CO$23","v":0},{"$f":"CP781/Discounting!CP$23","v":0},{"$f":"CQ781/Discounting!CQ$23","v":0},{"$f":"CR781/Discounting!CR$23","v":0},{"$f":"CS781/Discounting!CS$23","v":0},{"$f":"CT781/Discounting!CT$23","v":0},{"$f":"CU781/Discounting!CU$23","v":0},{"$f":"CV781/Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},403212371.81125295,null,{"$f":"J782/Discounting!J$23","v":0},{"$f":"K782/Discounting!K$23","v":0},{"$f":"L782/Discounting!L$23","v":0},{"$f":"M782/Discounting!M$23","v":0},{"$f":"N782/Discounting!N$23","v":0},{"$f":"O782/Discounting!O$23","v":0},{"$f":"P782/Discounting!P$23","v":0},{"$f":"Q782/Discounting!Q$23","v":0},{"$f":"R782/Discounting!R$23","v":0},{"$f":"S782/Discounting!S$23","v":0},{"$f":"T782/Discounting!T$23","v":0},{"$f":"U782/Discounting!U$23","v":0},{"$f":"V782/Discounting!V$23","v":0},{"$f":"W782/Discounting!W$23","v":0},{"$f":"X782/Discounting!X$23","v":0},{"$f":"Y782/Discounting!Y$23","v":0},{"$f":"Z782/Discounting!Z$23","v":0},{"$f":"AA782/Discounting!AA$23","v":0},{"$f":"AB782/Discounting!AB$23","v":0},{"$f":"AC782/Discounting!AC$23","v":0},{"$f":"AD782/Discounting!AD$23","v":0},{"$f":"AE782/Discounting!AE$23","v":0},{"$f":"AF782/Discounting!AF$23","v":0},{"$f":"AG782/Discounting!AG$23","v":0},{"$f":"AH782/Discounting!AH$23","v":0},{"$f":"AI782/Discounting!AI$23","v":0},{"$f":"AJ782/Discounting!AJ$23","v":0},{"$f":"AK782/Discounting!AK$23","v":489062.76167959621},{"$f":"AL782/Discounting!AL$23","v":42678385.098273702},{"$f":"AM782/Discounting!AM$23","v":33774256.193563268},{"$f":"AN782/Discounting!AN$23","v":26138341.508543424},{"$f":"AO782/Discounting!AO$23","v":21143126.478598151},{"$f":"AP782/Discounting!AP$23","v":18207501.609784763},{"$f":"AQ782/Discounting!AQ$23","v":22282576.150587518},{"$f":"AR782/Discounting!AR$23","v":25393946.108073145},{"$f":"AS782/Discounting!AS$23","v":27762901.345595166},{"$f":"AT782/Discounting!AT$23","v":25305260.308792509},{"$f":"AU782/Discounting!AU$23","v":23005098.387988675},{"$f":"AV782/Discounting!AV$23","v":23212448.855250407},{"$f":"AW782/Discounting!AW$23","v":18475201.970371567},{"$f":"AX782/Discounting!AX$23","v":14492252.570396613},{"$f":"AY782/Discounting!AY$23","v":11035926.569950271},{"$f":"AZ782/Discounting!AZ$23","v":6550529.1898870263},{"$f":"BA782/Discounting!BA$23","v":7750867.2913823295},{"$f":"BB782/Discounting!BB$23","v":8646814.0751616564},{"$f":"BC782/Discounting!BC$23","v":9314675.7928922717},{"$f":"BD782/Discounting!BD$23","v":9757502.2983745653},{"$f":"BE782/Discounting!BE$23","v":8870556.6707292646},{"$f":"BF782/Discounting!BF$23","v":8064231.5864413092},{"$f":"BG782/Discounting!BG$23","v":7331199.0879462967},{"$f":"BH782/Discounting!BH$23","v":2512740.6375961211},{"$f":"BI782/Discounting!BI$23","v":341355.54893814225},{"$f":"BJ782/Discounting!BJ$23","v":319708.45866407198},{"$f":"BK782/Discounting!BK$23","v":314575.27253341972},{"$f":"BL782/Discounting!BL$23","v":41329.983257630993},{"$f":"BM782/Discounting!BM$23","v":0},{"$f":"BN782/Discounting!BN$23","v":0},{"$f":"BO782/Discounting!BO$23","v":0},{"$f":"BP782/Discounting!BP$23","v":0},{"$f":"BQ782/Discounting!BQ$23","v":0},{"$f":"BR782/Discounting!BR$23","v":0},{"$f":"BS782/Discounting!BS$23","v":0},{"$f":"BT782/Discounting!BT$23","v":0},{"$f":"BU782/Discounting!BU$23","v":0},{"$f":"BV782/Discounting!BV$23","v":0},{"$f":"BW782/Discounting!BW$23","v":0},{"$f":"BX782/Discounting!BX$23","v":0},{"$f":"BY782/Discounting!BY$23","v":0},{"$f":"BZ782/Discounting!BZ$23","v":0},{"$f":"CA782/Discounting!CA$23","v":0},{"$f":"CB782/Discounting!CB$23","v":0},{"$f":"CC782/Discounting!CC$23","v":0},{"$f":"CD782/Discounting!CD$23","v":0},{"$f":"CE782/Discounting!CE$23","v":0},{"$f":"CF782/Discounting!CF$23","v":0},{"$f":"CG782/Discounting!CG$23","v":0},{"$f":"CH782/Discounting!CH$23","v":0},{"$f":"CI782/Discounting!CI$23","v":0},{"$f":"CJ782/Discounting!CJ$23","v":0},{"$f":"CK782/Discounting!CK$23","v":0},{"$f":"CL782/Discounting!CL$23","v":0},{"$f":"CM782/Discounting!CM$23","v":0},{"$f":"CN782/Discounting!CN$23","v":0},{"$f":"CO782/Discounting!CO$23","v":0},{"$f":"CP782/Discounting!CP$23","v":0},{"$f":"CQ782/Discounting!CQ$23","v":0},{"$f":"CR782/Discounting!CR$23","v":0},{"$f":"CS782/Discounting!CS$23","v":0},{"$f":"CT782/Discounting!CT$23","v":0},{"$f":"CU782/Discounting!CU$23","v":0},{"$f":"CV782/Discounting!CV$23","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J783/Discounting!J$23","v":0},{"$f":"K783/Discounting!K$23","v":0},{"$f":"L783/Discounting!L$23","v":0},{"$f":"M783/Discounting!M$23","v":0},{"$f":"N783/Discounting!N$23","v":0},{"$f":"O783/Discounting!O$23","v":0},{"$f":"P783/Discounting!P$23","v":0},{"$f":"Q783/Discounting!Q$23","v":0},{"$f":"R783/Discounting!R$23","v":0},{"$f":"S783/Discounting!S$23","v":0},{"$f":"T783/Discounting!T$23","v":0},{"$f":"U783/Discounting!U$23","v":0},{"$f":"V783/Discounting!V$23","v":0},{"$f":"W783/Discounting!W$23","v":0},{"$f":"X783/Discounting!X$23","v":0},{"$f":"Y783/Discounting!Y$23","v":0},{"$f":"Z783/Discounting!Z$23","v":0},{"$f":"AA783/Discounting!AA$23","v":0},{"$f":"AB783/Discounting!AB$23","v":0},{"$f":"AC783/Discounting!AC$23","v":0},{"$f":"AD783/Discounting!AD$23","v":0},{"$f":"AE783/Discounting!AE$23","v":0},{"$f":"AF783/Discounting!AF$23","v":0},{"$f":"AG783/Discounting!AG$23","v":0},{"$f":"AH783/Discounting!AH$23","v":0},{"$f":"AI783/Discounting!AI$23","v":0},{"$f":"AJ783/Discounting!AJ$23","v":0},{"$f":"AK783/Discounting!AK$23","v":0},{"$f":"AL783/Discounting!AL$23","v":0},{"$f":"AM783/Discounting!AM$23","v":0},{"$f":"AN783/Discounting!AN$23","v":0},{"$f":"AO783/Discounting!AO$23","v":0},{"$f":"AP783/Discounting!AP$23","v":0},{"$f":"AQ783/Discounting!AQ$23","v":0},{"$f":"AR783/Discounting!AR$23","v":0},{"$f":"AS783/Discounting!AS$23","v":0},{"$f":"AT783/Discounting!AT$23","v":0},{"$f":"AU783/Discounting!AU$23","v":0},{"$f":"AV783/Discounting!AV$23","v":0},{"$f":"AW783/Discounting!AW$23","v":0},{"$f":"AX783/Discounting!AX$23","v":0},{"$f":"AY783/Discounting!AY$23","v":0},{"$f":"AZ783/Discounting!AZ$23","v":0},{"$f":"BA783/Discounting!BA$23","v":0},{"$f":"BB783/Discounting!BB$23","v":0},{"$f":"BC783/Discounting!BC$23","v":0},{"$f":"BD783/Discounting!BD$23","v":0},{"$f":"BE783/Discounting!BE$23","v":0},{"$f":"BF783/Discounting!BF$23","v":0},{"$f":"BG783/Discounting!BG$23","v":0},{"$f":"BH783/Discounting!BH$23","v":0},{"$f":"BI783/Discounting!BI$23","v":0},{"$f":"BJ783/Discounting!BJ$23","v":0},{"$f":"BK783/Discounting!BK$23","v":0},{"$f":"BL783/Discounting!BL$23","v":0},{"$f":"BM783/Discounting!BM$23","v":0},{"$f":"BN783/Discounting!BN$23","v":0},{"$f":"BO783/Discounting!BO$23","v":0},{"$f":"BP783/Discounting!BP$23","v":0},{"$f":"BQ783/Discounting!BQ$23","v":0},{"$f":"BR783/Discounting!BR$23","v":0},{"$f":"BS783/Discounting!BS$23","v":0},{"$f":"BT783/Discounting!BT$23","v":0},{"$f":"BU783/Discounting!BU$23","v":0},{"$f":"BV783/Discounting!BV$23","v":0},{"$f":"BW783/Discounting!BW$23","v":0},{"$f":"BX783/Discounting!BX$23","v":0},{"$f":"BY783/Discounting!BY$23","v":0},{"$f":"BZ783/Discounting!BZ$23","v":0},{"$f":"CA783/Discounting!CA$23","v":0},{"$f":"CB783/Discounting!CB$23","v":0},{"$f":"CC783/Discounting!CC$23","v":0},{"$f":"CD783/Discounting!CD$23","v":0},{"$f":"CE783/Discounting!CE$23","v":0},{"$f":"CF783/Discounting!CF$23","v":0},{"$f":"CG783/Discounting!CG$23","v":0},{"$f":"CH783/Discounting!CH$23","v":0},{"$f":"CI783/Discounting!CI$23","v":0},{"$f":"CJ783/Discounting!CJ$23","v":0},{"$f":"CK783/Discounting!CK$23","v":0},{"$f":"CL783/Discounting!CL$23","v":0},{"$f":"CM783/Discounting!CM$23","v":0},{"$f":"CN783/Discounting!CN$23","v":0},{"$f":"CO783/Discounting!CO$23","v":0},{"$f":"CP783/Discounting!CP$23","v":0},{"$f":"CQ783/Discounting!CQ$23","v":0},{"$f":"CR783/Discounting!CR$23","v":0},{"$f":"CS783/Discounting!CS$23","v":0},{"$f":"CT783/Discounting!CT$23","v":0},{"$f":"CU783/Discounting!CU$23","v":0},{"$f":"CV783/Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},123615542.92570838,null,{"$f":"J784/Discounting!J$23","v":0},{"$f":"K784/Discounting!K$23","v":0},{"$f":"L784/Discounting!L$23","v":0},{"$f":"M784/Discounting!M$23","v":0},{"$f":"N784/Discounting!N$23","v":0},{"$f":"O784/Discounting!O$23","v":0},{"$f":"P784/Discounting!P$23","v":0},{"$f":"Q784/Discounting!Q$23","v":0},{"$f":"R784/Discounting!R$23","v":0},{"$f":"S784/Discounting!S$23","v":0},{"$f":"T784/Discounting!T$23","v":0},{"$f":"U784/Discounting!U$23","v":0},{"$f":"V784/Discounting!V$23","v":0},{"$f":"W784/Discounting!W$23","v":0},{"$f":"X784/Discounting!X$23","v":0},{"$f":"Y784/Discounting!Y$23","v":0},{"$f":"Z784/Discounting!Z$23","v":0},{"$f":"AA784/Discounting!AA$23","v":0},{"$f":"AB784/Discounting!AB$23","v":0},{"$f":"AC784/Discounting!AC$23","v":0},{"$f":"AD784/Discounting!AD$23","v":0},{"$f":"AE784/Discounting!AE$23","v":0},{"$f":"AF784/Discounting!AF$23","v":0},{"$f":"AG784/Discounting!AG$23","v":0},{"$f":"AH784/Discounting!AH$23","v":0},{"$f":"AI784/Discounting!AI$23","v":0},{"$f":"AJ784/Discounting!AJ$23","v":0},{"$f":"AK784/Discounting!AK$23","v":3545273.808709858},{"$f":"AL784/Discounting!AL$23","v":5431071.4148634272},{"$f":"AM784/Discounting!AM$23","v":5232125.5338671766},{"$f":"AN784/Discounting!AN$23","v":4785179.547134988},{"$f":"AO784/Discounting!AO$23","v":6171725.1611870322},{"$f":"AP784/Discounting!AP$23","v":3269267.9393824739},{"$f":"AQ784/Discounting!AQ$23","v":3157969.9808292747},{"$f":"AR784/Discounting!AR$23","v":3036575.3994653728},{"$f":"AS784/Discounting!AS$23","v":10284676.762540195},{"$f":"AT784/Discounting!AT$23","v":9349837.5834508277},{"$f":"AU784/Discounting!AU$23","v":8499969.4926977307},{"$f":"AV784/Discounting!AV$23","v":8032734.4335089782},{"$f":"AW784/Discounting!AW$23","v":7302578.9025764791},{"$f":"AX784/Discounting!AX$23","v":6580677.9508052254},{"$f":"AY784/Discounting!AY$23","v":5995715.9363050107},{"$f":"AZ784/Discounting!AZ$23","v":5278155.1475609401},{"$f":"BA784/Discounting!BA$23","v":4798381.5783437062},{"$f":"BB784/Discounting!BB$23","v":4362217.4035964794},{"$f":"BC784/Discounting!BC$23","v":3965698.8271330977},{"$f":"BD784/Discounting!BD$23","v":3605222.322389619},{"$f":"BE784/Discounting!BE$23","v":3277511.8888483499},{"$f":"BF784/Discounting!BF$23","v":2979589.2842581542},{"$f":"BG784/Discounting!BG$23","v":2708746.9622210902},{"$f":"BH784/Discounting!BH$23","v":931682.20592904789},{"$f":"BI784/Discounting!BI$23","v":144795.91150008788},{"$f":"BJ784/Discounting!BJ$23","v":146749.01790070609},{"$f":"BK784/Discounting!BK$23","v":133428.38213773019},{"$f":"BL784/Discounting!BL$23","v":607984.1465653294},{"$f":"BM784/Discounting!BM$23","v":0},{"$f":"BN784/Discounting!BN$23","v":0},{"$f":"BO784/Discounting!BO$23","v":0},{"$f":"BP784/Discounting!BP$23","v":0},{"$f":"BQ784/Discounting!BQ$23","v":0},{"$f":"BR784/Discounting!BR$23","v":0},{"$f":"BS784/Discounting!BS$23","v":0},{"$f":"BT784/Discounting!BT$23","v":0},{"$f":"BU784/Discounting!BU$23","v":0},{"$f":"BV784/Discounting!BV$23","v":0},{"$f":"BW784/Discounting!BW$23","v":0},{"$f":"BX784/Discounting!BX$23","v":0},{"$f":"BY784/Discounting!BY$23","v":0},{"$f":"BZ784/Discounting!BZ$23","v":0},{"$f":"CA784/Discounting!CA$23","v":0},{"$f":"CB784/Discounting!CB$23","v":0},{"$f":"CC784/Discounting!CC$23","v":0},{"$f":"CD784/Discounting!CD$23","v":0},{"$f":"CE784/Discounting!CE$23","v":0},{"$f":"CF784/Discounting!CF$23","v":0},{"$f":"CG784/Discounting!CG$23","v":0},{"$f":"CH784/Discounting!CH$23","v":0},{"$f":"CI784/Discounting!CI$23","v":0},{"$f":"CJ784/Discounting!CJ$23","v":0},{"$f":"CK784/Discounting!CK$23","v":0},{"$f":"CL784/Discounting!CL$23","v":0},{"$f":"CM784/Discounting!CM$23","v":0},{"$f":"CN784/Discounting!CN$23","v":0},{"$f":"CO784/Discounting!CO$23","v":0},{"$f":"CP784/Discounting!CP$23","v":0},{"$f":"CQ784/Discounting!CQ$23","v":0},{"$f":"CR784/Discounting!CR$23","v":0},{"$f":"CS784/Discounting!CS$23","v":0},{"$f":"CT784/Discounting!CT$23","v":0},{"$f":"CU784/Discounting!CU$23","v":0},{"$f":"CV784/Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},60437177.219901517,null,{"$f":"J785/Discounting!J$23","v":0},{"$f":"K785/Discounting!K$23","v":0},{"$f":"L785/Discounting!L$23","v":0},{"$f":"M785/Discounting!M$23","v":0},{"$f":"N785/Discounting!N$23","v":0},{"$f":"O785/Discounting!O$23","v":0},{"$f":"P785/Discounting!P$23","v":0},{"$f":"Q785/Discounting!Q$23","v":0},{"$f":"R785/Discounting!R$23","v":0},{"$f":"S785/Discounting!S$23","v":0},{"$f":"T785/Discounting!T$23","v":0},{"$f":"U785/Discounting!U$23","v":0},{"$f":"V785/Discounting!V$23","v":0},{"$f":"W785/Discounting!W$23","v":0},{"$f":"X785/Discounting!X$23","v":0},{"$f":"Y785/Discounting!Y$23","v":0},{"$f":"Z785/Discounting!Z$23","v":0},{"$f":"AA785/Discounting!AA$23","v":0},{"$f":"AB785/Discounting!AB$23","v":0},{"$f":"AC785/Discounting!AC$23","v":0},{"$f":"AD785/Discounting!AD$23","v":0},{"$f":"AE785/Discounting!AE$23","v":0},{"$f":"AF785/Discounting!AF$23","v":0},{"$f":"AG785/Discounting!AG$23","v":0},{"$f":"AH785/Discounting!AH$23","v":0},{"$f":"AI785/Discounting!AI$23","v":0},{"$f":"AJ785/Discounting!AJ$23","v":0},{"$f":"AK785/Discounting!AK$23","v":0},{"$f":"AL785/Discounting!AL$23","v":0},{"$f":"AM785/Discounting!AM$23","v":0},{"$f":"AN785/Discounting!AN$23","v":0},{"$f":"AO785/Discounting!AO$23","v":0},{"$f":"AP785/Discounting!AP$23","v":893883.5888515081},{"$f":"AQ785/Discounting!AQ$23","v":613915.36768759729},{"$f":"AR785/Discounting!AR$23","v":193523.24871152305},{"$f":"AS785/Discounting!AS$23","v":6479918.9517266601},{"$f":"AT785/Discounting!AT$23","v":5884327.7942264928},{"$f":"AU785/Discounting!AU$23","v":5349462.7046290925},{"$f":"AV785/Discounting!AV$23","v":4908216.1046330389},{"$f":"AW785/Discounting!AW$23","v":4724800.8152816715},{"$f":"AX785/Discounting!AX$23","v":4473384.8986850409},{"$f":"AY785/Discounting!AY$23","v":4292551.6856794795},{"$f":"AZ785/Discounting!AZ$23","v":4095286.7138161445},{"$f":"BA785/Discounting!BA$23","v":3543456.6913711024},{"$f":"BB785/Discounting!BB$23","v":3061314.2557206657},{"$f":"BC785/Discounting!BC$23","v":2637661.3651305614},{"$f":"BD785/Discounting!BD$23","v":2268949.8603132004},{"$f":"BE785/Discounting!BE$23","v":2062705.0328905883},{"$f":"BF785/Discounting!BF$23","v":1875207.1971882083},{"$f":"BG785/Discounting!BG$23","v":1704752.3572043506},{"$f":"BH785/Discounting!BH$23","v":587239.92157653079},{"$f":"BI785/Discounting!BI$23","v":96180.765456264839},{"$f":"BJ785/Discounting!BJ$23","v":100103.27024422826},{"$f":"BK785/Discounting!BK$23","v":88628.016670615223},{"$f":"BL785/Discounting!BL$23","v":501706.61220696138},{"$f":"BM785/Discounting!BM$23","v":0},{"$f":"BN785/Discounting!BN$23","v":0},{"$f":"BO785/Discounting!BO$23","v":0},{"$f":"BP785/Discounting!BP$23","v":0},{"$f":"BQ785/Discounting!BQ$23","v":0},{"$f":"BR785/Discounting!BR$23","v":0},{"$f":"BS785/Discounting!BS$23","v":0},{"$f":"BT785/Discounting!BT$23","v":0},{"$f":"BU785/Discounting!BU$23","v":0},{"$f":"BV785/Discounting!BV$23","v":0},{"$f":"BW785/Discounting!BW$23","v":0},{"$f":"BX785/Discounting!BX$23","v":0},{"$f":"BY785/Discounting!BY$23","v":0},{"$f":"BZ785/Discounting!BZ$23","v":0},{"$f":"CA785/Discounting!CA$23","v":0},{"$f":"CB785/Discounting!CB$23","v":0},{"$f":"CC785/Discounting!CC$23","v":0},{"$f":"CD785/Discounting!CD$23","v":0},{"$f":"CE785/Discounting!CE$23","v":0},{"$f":"CF785/Discounting!CF$23","v":0},{"$f":"CG785/Discounting!CG$23","v":0},{"$f":"CH785/Discounting!CH$23","v":0},{"$f":"CI785/Discounting!CI$23","v":0},{"$f":"CJ785/Discounting!CJ$23","v":0},{"$f":"CK785/Discounting!CK$23","v":0},{"$f":"CL785/Discounting!CL$23","v":0},{"$f":"CM785/Discounting!CM$23","v":0},{"$f":"CN785/Discounting!CN$23","v":0},{"$f":"CO785/Discounting!CO$23","v":0},{"$f":"CP785/Discounting!CP$23","v":0},{"$f":"CQ785/Discounting!CQ$23","v":0},{"$f":"CR785/Discounting!CR$23","v":0},{"$f":"CS785/Discounting!CS$23","v":0},{"$f":"CT785/Discounting!CT$23","v":0},{"$f":"CU785/Discounting!CU$23","v":0},{"$f":"CV785/Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},118675462.29475836,null,{"$f":"J786/Discounting!J$23","v":0},{"$f":"K786/Discounting!K$23","v":0},{"$f":"L786/Discounting!L$23","v":0},{"$f":"M786/Discounting!M$23","v":0},{"$f":"N786/Discounting!N$23","v":0},{"$f":"O786/Discounting!O$23","v":0},{"$f":"P786/Discounting!P$23","v":0},{"$f":"Q786/Discounting!Q$23","v":0},{"$f":"R786/Discounting!R$23","v":0},{"$f":"S786/Discounting!S$23","v":0},{"$f":"T786/Discounting!T$23","v":0},{"$f":"U786/Discounting!U$23","v":0},{"$f":"V786/Discounting!V$23","v":0},{"$f":"W786/Discounting!W$23","v":0},{"$f":"X786/Discounting!X$23","v":0},{"$f":"Y786/Discounting!Y$23","v":0},{"$f":"Z786/Discounting!Z$23","v":0},{"$f":"AA786/Discounting!AA$23","v":0},{"$f":"AB786/Discounting!AB$23","v":0},{"$f":"AC786/Discounting!AC$23","v":0},{"$f":"AD786/Discounting!AD$23","v":21692811.981123805},{"$f":"AE786/Discounting!AE$23","v":18442111.070247643},{"$f":"AF786/Discounting!AF$23","v":15601633.378834292},{"$f":"AG786/Discounting!AG$23","v":13123161.517538717},{"$f":"AH786/Discounting!AH$23","v":10963950.841396907},{"$f":"AI786/Discounting!AI$23","v":9086119.7470754087},{"$f":"AJ786/Discounting!AJ$23","v":7456107.1966045229},{"$f":"AK786/Discounting!AK$23","v":6044190.0985296452},{"$f":"AL786/Discounting!AL$23","v":4824053.982455614},{"$f":"AM786/Discounting!AM$23","v":3772411.1202238691},{"$f":"AN786/Discounting!AN$23","v":2868660.8860110915},{"$f":"AO786/Discounting!AO$23","v":2094587.7169901095},{"$f":"AP786/Discounting!AP$23","v":1434092.5434406798},{"$f":"AQ786/Discounting!AQ$23","v":872954.00910516153},{"$f":"AR786/Discounting!AR$23","v":398616.2051808855},{"$f":"AS786/Discounting!AS$23","v":0},{"$f":"AT786/Discounting!AT$23","v":0},{"$f":"AU786/Discounting!AU$23","v":0},{"$f":"AV786/Discounting!AV$23","v":0},{"$f":"AW786/Discounting!AW$23","v":0},{"$f":"AX786/Discounting!AX$23","v":0},{"$f":"AY786/Discounting!AY$23","v":0},{"$f":"AZ786/Discounting!AZ$23","v":0},{"$f":"BA786/Discounting!BA$23","v":0},{"$f":"BB786/Discounting!BB$23","v":0},{"$f":"BC786/Discounting!BC$23","v":0},{"$f":"BD786/Discounting!BD$23","v":0},{"$f":"BE786/Discounting!BE$23","v":0},{"$f":"BF786/Discounting!BF$23","v":0},{"$f":"BG786/Discounting!BG$23","v":0},{"$f":"BH786/Discounting!BH$23","v":0},{"$f":"BI786/Discounting!BI$23","v":0},{"$f":"BJ786/Discounting!BJ$23","v":0},{"$f":"BK786/Discounting!BK$23","v":0},{"$f":"BL786/Discounting!BL$23","v":0},{"$f":"BM786/Discounting!BM$23","v":0},{"$f":"BN786/Discounting!BN$23","v":0},{"$f":"BO786/Discounting!BO$23","v":0},{"$f":"BP786/Discounting!BP$23","v":0},{"$f":"BQ786/Discounting!BQ$23","v":0},{"$f":"BR786/Discounting!BR$23","v":0},{"$f":"BS786/Discounting!BS$23","v":0},{"$f":"BT786/Discounting!BT$23","v":0},{"$f":"BU786/Discounting!BU$23","v":0},{"$f":"BV786/Discounting!BV$23","v":0},{"$f":"BW786/Discounting!BW$23","v":0},{"$f":"BX786/Discounting!BX$23","v":0},{"$f":"BY786/Discounting!BY$23","v":0},{"$f":"BZ786/Discounting!BZ$23","v":0},{"$f":"CA786/Discounting!CA$23","v":0},{"$f":"CB786/Discounting!CB$23","v":0},{"$f":"CC786/Discounting!CC$23","v":0},{"$f":"CD786/Discounting!CD$23","v":0},{"$f":"CE786/Discounting!CE$23","v":0},{"$f":"CF786/Discounting!CF$23","v":0},{"$f":"CG786/Discounting!CG$23","v":0},{"$f":"CH786/Discounting!CH$23","v":0},{"$f":"CI786/Discounting!CI$23","v":0},{"$f":"CJ786/Discounting!CJ$23","v":0},{"$f":"CK786/Discounting!CK$23","v":0},{"$f":"CL786/Discounting!CL$23","v":0},{"$f":"CM786/Discounting!CM$23","v":0},{"$f":"CN786/Discounting!CN$23","v":0},{"$f":"CO786/Discounting!CO$23","v":0},{"$f":"CP786/Discounting!CP$23","v":0},{"$f":"CQ786/Discounting!CQ$23","v":0},{"$f":"CR786/Discounting!CR$23","v":0},{"$f":"CS786/Discounting!CS$23","v":0},{"$f":"CT786/Discounting!CT$23","v":0},{"$f":"CU786/Discounting!CU$23","v":0},{"$f":"CV786/Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2115538119.1337144,null,{"$f":"SUM(J830:J841)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,1144481.4513010813,1020036.9441186106,909123.83611284359,810270.79867454851,722166.4872322178,71827379.550942138,117388325.58042032,105542511.88004041,94878482.794080034,85278847.434549302,76637877.123062551,68860343.378982589,65894808.812215902,103670459.72588558,88898724.014737383,75715320.673633873,83557320.143013194,100461965.0347375,96613940.251642451,92372392.468990356,102116687.35832593,92891920.691839591,84446536.421863645,59987280.847881489,52168816.107536599,44920896.95030503,39009703.190873116,45471433.84040653,42953448.200161725,40488679.355333693,38116054.674570091,35811275.76694952,32555495.167410452,29595717.464784078,26905030.821049877,8431041.4026091862,1233158.981290068,1222682.3596025433,1132904.024328643,1478110.5044587078,{"$f":"SUM(BM830:BM841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J844:CV844)","v":1311847933.0896566},null,{"$f":"J789 / Discounting!J$23","v":-375000000},{"$f":"K789 / Discounting!K$23","v":-375000000},{"$f":"L789 / Discounting!L$23","v":-225000000},{"$f":"M789 / Discounting!M$23","v":-225000000},{"$f":"N789 / Discounting!N$23","v":-150000000},{"$f":"O789 / Discounting!O$23","v":-75000000},{"$f":"P789 / Discounting!P$23","v":-75000000},{"$f":"Q789 / Discounting!Q$23","v":0},{"$f":"R789 / Discounting!R$23","v":0},{"$f":"S789 / Discounting!S$23","v":0},{"$f":"T789 / Discounting!T$23","v":0},{"$f":"U789 / Discounting!U$23","v":0},{"$f":"V789 / Discounting!V$23","v":0},{"$f":"W789 / Discounting!W$23","v":0},{"$f":"X789 / Discounting!X$23","v":0},{"$f":"Y789 / Discounting!Y$23","v":0},{"$f":"Z789 / Discounting!Z$23","v":-186140875.38934323},{"$f":"AA789 / Discounting!AA$23","v":-693804875.50698185},{"$f":"AB789 / Discounting!AB$23","v":-818151506.97781515},{"$f":"AC789 / Discounting!AC$23","v":-953753447.96374273},{"$f":"AD789 / Discounting!AD$23","v":-156731608.62433591},{"$f":"AE789 / Discounting!AE$23","v":627861415.72411835},{"$f":"AF789 / Discounting!AF$23","v":570783105.20374393},{"$f":"AG789 / Discounting!AG$23","v":518893732.00340354},{"$f":"AH789 / Discounting!AH$23","v":471721574.54854864},{"$f":"AI789 / Discounting!AI$23","v":416129556.19394809},{"$f":"AJ789 / Discounting!AJ$23","v":378299596.53995275},{"$f":"AK789 / Discounting!AK$23","v":188160088.46694148},{"$f":"AL789 / Discounting!AL$23","v":171054625.87903771},{"$f":"AM789 / Discounting!AM$23","v":155504205.34457973},{"$f":"AN789 / Discounting!AN$23","v":139027134.30032733},{"$f":"AO789 / Discounting!AO$23","v":232766717.72011745},{"$f":"AP789 / Discounting!AP$23","v":213540259.99666545},{"$f":"AQ789 / Discounting!AQ$23","v":194127509.08787769},{"$f":"AR789 / Discounting!AR$23","v":176479553.71625242},{"$f":"AS789 / Discounting!AS$23","v":160435957.92386582},{"$f":"AT789 / Discounting!AT$23","v":145850870.83987802},{"$f":"AU789 / Discounting!AU$23","v":132591700.76352546},{"$f":"AV789 / Discounting!AV$23","v":65948963.133542076},{"$f":"AW789 / Discounting!AW$23","v":59953602.84867461},{"$f":"AX789 / Discounting!AX$23","v":53600978.67810946},{"$f":"AY789 / Discounting!AY$23","v":48933229.852569379},{"$f":"AZ789 / Discounting!AZ$23","v":82329014.264751822},{"$f":"BA789 / Discounting!BA$23","v":74844558.422501653},{"$f":"BB789 / Discounting!BB$23","v":68040507.656819671},{"$f":"BC789 / Discounting!BC$23","v":61855006.960745156},{"$f":"BD789 / Discounting!BD$23","v":56231824.509768322},{"$f":"BE789 / Discounting!BE$23","v":51119840.463425733},{"$f":"BF789 / Discounting!BF$23","v":46472582.239477947},{"$f":"BG789 / Discounting!BG$23","v":42247802.035889037},{"$f":"BH789 / Discounting!BH$23","v":13716200.696797965},{"$f":"BI789 / Discounting!BI$23","v":2098785.8703964516},{"$f":"BJ789 / Discounting!BJ$23","v":2123611.7918005977},{"$f":"BK789 / Discounting!BK$23","v":1930556.1743641798},{"$f":"BL789 / Discounting!BL$23","v":-4244422.300541658},{"$f":"BM789 / Discounting!BM$23","v":0},{"$f":"BN789 / Discounting!BN$23","v":0},{"$f":"BO789 / Discounting!BO$23","v":0},{"$f":"BP789 / Discounting!BP$23","v":0},{"$f":"BQ789 / Discounting!BQ$23","v":0},{"$f":"BR789 / Discounting!BR$23","v":0},{"$f":"BS789 / Discounting!BS$23","v":0},{"$f":"BT789 / Discounting!BT$23","v":0},{"$f":"BU789 / Discounting!BU$23","v":0},{"$f":"BV789 / Discounting!BV$23","v":0},{"$f":"BW789 / Discounting!BW$23","v":0},{"$f":"BX789 / Discounting!BX$23","v":0},{"$f":"BY789 / Discounting!BY$23","v":0},{"$f":"BZ789 / Discounting!BZ$23","v":0},{"$f":"CA789 / Discounting!CA$23","v":0},{"$f":"CB789 / Discounting!CB$23","v":0},{"$f":"CC789 / Discounting!CC$23","v":0},{"$f":"CD789 / Discounting!CD$23","v":0},{"$f":"CE789 / Discounting!CE$23","v":0},{"$f":"CF789 / Discounting!CF$23","v":0},{"$f":"CG789 / Discounting!CG$23","v":0},{"$f":"CH789 / Discounting!CH$23","v":0},{"$f":"CI789 / Discounting!CI$23","v":0},{"$f":"CJ789 / Discounting!CJ$23","v":0},{"$f":"CK789 / Discounting!CK$23","v":0},{"$f":"CL789 / Discounting!CL$23","v":0},{"$f":"CM789 / Discounting!CM$23","v":0},{"$f":"CN789 / Discounting!CN$23","v":0},{"$f":"CO789 / Discounting!CO$23","v":0},{"$f":"CP789 / Discounting!CP$23","v":0},{"$f":"CQ789 / Discounting!CQ$23","v":0},{"$f":"CR789 / Discounting!CR$23","v":0},{"$f":"CS789 / Discounting!CS$23","v":0},{"$f":"CT789 / Discounting!CT$23","v":0},{"$f":"CU789 / Discounting!CU$23","v":0},{"$f":"CV789 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,null,{"$f":"(H842-H841)/H844","v":1.522175403467654}]
[]
[null,null,null,{"$f":"\"Point Forward:\"&\" NPV\"&Inputs!C482*100","v":"Point Forward: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J848:CV848)","v":0},null,{"$f":"J775 / Discounting!J$24","v":0},{"$f":"K775 / Discounting!K$24","v":0},{"$f":"L775 / Discounting!L$24","v":0},{"$f":"M775 / Discounting!M$24","v":0},{"$f":"N775 / Discounting!N$24","v":0},{"$f":"O775 / Discounting!O$24","v":0},{"$f":"P775 / Discounting!P$24","v":0},{"$f":"Q775 / Discounting!Q$24","v":0},{"$f":"R775 / Discounting!R$24","v":0},{"$f":"S775 / Discounting!S$24","v":0},{"$f":"T775 / Discounting!T$24","v":0},{"$f":"U775 / Discounting!U$24","v":0},{"$f":"V775 / Discounting!V$24","v":0},{"$f":"W775 / Discounting!W$24","v":0},{"$f":"X775 / Discounting!X$24","v":0},{"$f":"Y775 / Discounting!Y$24","v":0},{"$f":"Z775 / Discounting!Z$24","v":0},{"$f":"AA775 / Discounting!AA$24","v":0},{"$f":"AB775 / Discounting!AB$24","v":0},{"$f":"AC775 / Discounting!AC$24","v":0},{"$f":"AD775 / Discounting!AD$24","v":0},{"$f":"AE775 / Discounting!AE$24","v":0},{"$f":"AF775 / Discounting!AF$24","v":0},{"$f":"AG775 / Discounting!AG$24","v":0},{"$f":"AH775 / Discounting!AH$24","v":0},{"$f":"AI775 / Discounting!AI$24","v":0},{"$f":"AJ775 / Discounting!AJ$24","v":0},{"$f":"AK775 / Discounting!AK$24","v":0},{"$f":"AL775 / Discounting!AL$24","v":0},{"$f":"AM775 / Discounting!AM$24","v":0},{"$f":"AN775 / Discounting!AN$24","v":0},{"$f":"AO775 / Discounting!AO$24","v":0},{"$f":"AP775 / Discounting!AP$24","v":0},{"$f":"AQ775 / Discounting!AQ$24","v":0},{"$f":"AR775 / Discounting!AR$24","v":0},{"$f":"AS775 / Discounting!AS$24","v":0},{"$f":"AT775 / Discounting!AT$24","v":0},{"$f":"AU775 / Discounting!AU$24","v":0},{"$f":"AV775 / Discounting!AV$24","v":0},{"$f":"AW775 / Discounting!AW$24","v":0},{"$f":"AX775 / Discounting!AX$24","v":0},{"$f":"AY775 / Discounting!AY$24","v":0},{"$f":"AZ775 / Discounting!AZ$24","v":0},{"$f":"BA775 / Discounting!BA$24","v":0},{"$f":"BB775 / Discounting!BB$24","v":0},{"$f":"BC775 / Discounting!BC$24","v":0},{"$f":"BD775 / Discounting!BD$24","v":0},{"$f":"BE775 / Discounting!BE$24","v":0},{"$f":"BF775 / Discounting!BF$24","v":0},{"$f":"BG775 / Discounting!BG$24","v":0},{"$f":"BH775 / Discounting!BH$24","v":0},{"$f":"BI775 / Discounting!BI$24","v":0},{"$f":"BJ775 / Discounting!BJ$24","v":0},{"$f":"BK775 / Discounting!BK$24","v":0},{"$f":"BL775 / Discounting!BL$24","v":0},{"$f":"BM775 / Discounting!BM$24","v":0},{"$f":"BN775 / Discounting!BN$24","v":0},{"$f":"BO775 / Discounting!BO$24","v":0},{"$f":"BP775 / Discounting!BP$24","v":0},{"$f":"BQ775 / Discounting!BQ$24","v":0},{"$f":"BR775 / Discounting!BR$24","v":0},{"$f":"BS775 / Discounting!BS$24","v":0},{"$f":"BT775 / Discounting!BT$24","v":0},{"$f":"BU775 / Discounting!BU$24","v":0},{"$f":"BV775 / Discounting!BV$24","v":0},{"$f":"BW775 / Discounting!BW$24","v":0},{"$f":"BX775 / Discounting!BX$24","v":0},{"$f":"BY775 / Discounting!BY$24","v":0},{"$f":"BZ775 / Discounting!BZ$24","v":0},{"$f":"CA775 / Discounting!CA$24","v":0},{"$f":"CB775 / Discounting!CB$24","v":0},{"$f":"CC775 / Discounting!CC$24","v":0},{"$f":"CD775 / Discounting!CD$24","v":0},{"$f":"CE775 / Discounting!CE$24","v":0},{"$f":"CF775 / Discounting!CF$24","v":0},{"$f":"CG775 / Discounting!CG$24","v":0},{"$f":"CH775 / Discounting!CH$24","v":0},{"$f":"CI775 / Discounting!CI$24","v":0},{"$f":"CJ775 / Discounting!CJ$24","v":0},{"$f":"CK775 / Discounting!CK$24","v":0},{"$f":"CL775 / Discounting!CL$24","v":0},{"$f":"CM775 / Discounting!CM$24","v":0},{"$f":"CN775 / Discounting!CN$24","v":0},{"$f":"CO775 / Discounting!CO$24","v":0},{"$f":"CP775 / Discounting!CP$24","v":0},{"$f":"CQ775 / Discounting!CQ$24","v":0},{"$f":"CR775 / Discounting!CR$24","v":0},{"$f":"CS775 / Discounting!CS$24","v":0},{"$f":"CT775 / Discounting!CT$24","v":0},{"$f":"CU775 / Discounting!CU$24","v":0},{"$f":"CV775 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5702040.1560080498,null,{"$f":"J776 / Discounting!J$24","v":0},{"$f":"K776 / Discounting!K$24","v":0},{"$f":"L776 / Discounting!L$24","v":0},{"$f":"M776 / Discounting!M$24","v":0},{"$f":"N776 / Discounting!N$24","v":0},{"$f":"O776 / Discounting!O$24","v":0},{"$f":"P776 / Discounting!P$24","v":0},{"$f":"Q776 / Discounting!Q$24","v":0},{"$f":"R776 / Discounting!R$24","v":0},{"$f":"S776 / Discounting!S$24","v":0},{"$f":"T776 / Discounting!T$24","v":0},{"$f":"U776 / Discounting!U$24","v":0},{"$f":"V776 / Discounting!V$24","v":0},{"$f":"W776 / Discounting!W$24","v":0},{"$f":"X776 / Discounting!X$24","v":0},{"$f":"Y776 / Discounting!Y$24","v":626274.80104227446},{"$f":"Z776 / Discounting!Z$24","v":558177.18452965631},{"$f":"AA776 / Discounting!AA$24","v":497484.12168418558},{"$f":"AB776 / Discounting!AB$24","v":443390.4827844791},{"$f":"AC776 / Discounting!AC$24","v":395178.68340862665},{"$f":"AD776 / Discounting!AD$24","v":352209.16524833028},{"$f":"AE776 / Discounting!AE$24","v":313911.91198603407},{"$f":"AF776 / Discounting!AF$24","v":279778.88768808742},{"$f":"AG776 / Discounting!AG$24","v":249357.29740471244},{"$f":"AH776 / Discounting!AH$24","v":222243.58057460998},{"$f":"AI776 / Discounting!AI$24","v":198078.05755312831},{"$f":"AJ776 / Discounting!AJ$24","v":176540.15824699492},{"$f":"AK776 / Discounting!AK$24","v":157344.16956060153},{"$f":"AL776 / Discounting!AL$24","v":140235.44524117783},{"$f":"AM776 / Discounting!AM$24","v":124987.02784418702},{"$f":"AN776 / Discounting!AN$24","v":111396.63800729677},{"$f":"AO776 / Discounting!AO$24","v":99283.991093847391},{"$f":"AP776 / Discounting!AP$24","v":88488.405609489651},{"$f":"AQ776 / Discounting!AQ$24","v":78866.671666211783},{"$f":"AR776 / Discounting!AR$24","v":70291.151217657563},{"$f":"AS776 / Discounting!AS$24","v":62648.08486422243},{"$f":"AT776 / Discounting!AT$24","v":55836.082766686653},{"$f":"AU776 / Discounting!AU$24","v":49764.77964945334},{"$f":"AV776 / Discounting!AV$24","v":44353.63605120618},{"$f":"AW776 / Discounting!AW$24","v":39530.869920861114},{"$f":"AX776 / Discounting!AX$24","v":35232.504385794215},{"$f":"AY776 / Discounting!AY$24","v":31401.519060422652},{"$f":"AZ776 / Discounting!AZ$24","v":27987.09363674033},{"$f":"BA776 / Discounting!BA$24","v":24943.933722584959},{"$f":"BB776 / Discounting!BB$24","v":22231.669984478573},{"$f":"BC776 / Discounting!BC$24","v":19814.322624312452},{"$f":"BD776 / Discounting!BD$24","v":17659.824085839969},{"$f":"BE776 / Discounting!BE$24","v":15739.593659393911},{"$f":"BF776 / Discounting!BF$24","v":14028.158341705803},{"$f":"BG776 / Discounting!BG$24","v":12502.814921306417},{"$f":"BH776 / Discounting!BH$24","v":11143.328806868463},{"$f":"BI776 / Discounting!BI$24","v":9931.6656032695755},{"$f":"BJ776 / Discounting!BJ$24","v":8851.7518745718116},{"$f":"BK776 / Discounting!BK$24","v":7889.2619202957321},{"$f":"BL776 / Discounting!BL$24","v":7031.4277364489581},{"$f":"BM776 / Discounting!BM$24","v":0},{"$f":"BN776 / Discounting!BN$24","v":0},{"$f":"BO776 / Discounting!BO$24","v":0},{"$f":"BP776 / Discounting!BP$24","v":0},{"$f":"BQ776 / Discounting!BQ$24","v":0},{"$f":"BR776 / Discounting!BR$24","v":0},{"$f":"BS776 / Discounting!BS$24","v":0},{"$f":"BT776 / Discounting!BT$24","v":0},{"$f":"BU776 / Discounting!BU$24","v":0},{"$f":"BV776 / Discounting!BV$24","v":0},{"$f":"BW776 / Discounting!BW$24","v":0},{"$f":"BX776 / Discounting!BX$24","v":0},{"$f":"BY776 / Discounting!BY$24","v":0},{"$f":"BZ776 / Discounting!BZ$24","v":0},{"$f":"CA776 / Discounting!CA$24","v":0},{"$f":"CB776 / Discounting!CB$24","v":0},{"$f":"CC776 / Discounting!CC$24","v":0},{"$f":"CD776 / Discounting!CD$24","v":0},{"$f":"CE776 / Discounting!CE$24","v":0},{"$f":"CF776 / Discounting!CF$24","v":0},{"$f":"CG776 / Discounting!CG$24","v":0},{"$f":"CH776 / Discounting!CH$24","v":0},{"$f":"CI776 / Discounting!CI$24","v":0},{"$f":"CJ776 / Discounting!CJ$24","v":0},{"$f":"CK776 / Discounting!CK$24","v":0},{"$f":"CL776 / Discounting!CL$24","v":0},{"$f":"CM776 / Discounting!CM$24","v":0},{"$f":"CN776 / Discounting!CN$24","v":0},{"$f":"CO776 / Discounting!CO$24","v":0},{"$f":"CP776 / Discounting!CP$24","v":0},{"$f":"CQ776 / Discounting!CQ$24","v":0},{"$f":"CR776 / Discounting!CR$24","v":0},{"$f":"CS776 / Discounting!CS$24","v":0},{"$f":"CT776 / Discounting!CT$24","v":0},{"$f":"CU776 / Discounting!CU$24","v":0},{"$f":"CV776 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3047052.2212144118,null,{"$f":"J777 / Discounting!J$24","v":182849.16299921353},{"$f":"K777 / Discounting!K$24","v":179263.8852933466},{"$f":"L777 / Discounting!L$24","v":175748.9071503398},{"$f":"M777 / Discounting!M$24","v":172302.85014739196},{"$f":"N777 / Discounting!N$24","v":168924.36288959996},{"$f":"O777 / Discounting!O$24","v":165612.12047999995},{"$f":"P777 / Discounting!P$24","v":162364.82399999994},{"$f":"Q777 / Discounting!Q$24","v":159181.19999999995},{"$f":"R777 / Discounting!R$24","v":156059.99999999994},{"$f":"S777 / Discounting!S$24","v":152999.99999999994},{"$f":"T777 / Discounting!T$24","v":149999.99999999994},{"$f":"U777 / Discounting!U$24","v":133689.83957219243},{"$f":"V777 / Discounting!V$24","v":119153.15469892375},{"$f":"W777 / Discounting!W$24","v":106197.10757479834},{"$f":"X777 / Discounting!X$24","v":94649.828498037707},{"$f":"Y777 / Discounting!Y$24","v":84358.135916254643},{"$f":"Z777 / Discounting!Z$24","v":75185.504381688617},{"$f":"AA777 / Discounting!AA$24","v":67010.253459615516},{"$f":"AB777 / Discounting!AB$24","v":59723.933564719708},{"$f":"AC777 / Discounting!AC$24","v":53229.887312584404},{"$f":"AD777 / Discounting!AD$24","v":47441.967301768622},{"$f":"AE777 / Discounting!AE$24","v":42283.393317084337},{"$f":"AF777 / Discounting!AF$24","v":37685.733794192805},{"$f":"AG777 / Discounting!AG$24","v":33587.998034039927},{"$f":"AH777 / Discounting!AH$24","v":29935.827124812768},{"$f":"AI777 / Discounting!AI$24","v":26680.772838514051},{"$f":"AJ777 / Discounting!AJ$24","v":23779.654936287036},{"$f":"AK777 / Discounting!AK$24","v":21193.98835676206},{"$f":"AL777 / Discounting!AL$24","v":18889.472688736238},{"$f":"AM777 / Discounting!AM$24","v":16835.537155736394},{"$f":"AN777 / Discounting!AN$24","v":15004.935076413898},{"$f":"AO777 / Discounting!AO$24","v":13373.382421046254},{"$f":"AP777 / Discounting!AP$24","v":11919.235669381687},{"$f":"AQ777 / Discounting!AQ$24","v":10623.204696418614},{"$f":"AR777 / Discounting!AR$24","v":9468.0968773784443},{"$f":"AS777 / Discounting!AS$24","v":8438.5890172713389},{"$f":"AT777 / Discounting!AT$24","v":7521.0240795644741},{"$f":"AU777 / Discounting!AU$24","v":6703.2300174371421},{"$f":"AV777 / Discounting!AV$24","v":5974.3583043111767},{"$f":"AW777 / Discounting!AW$24","v":5324.7400216677142},{"$f":"AX777 / Discounting!AX$24","v":4745.7575950692644},{"$f":"AY777 / Discounting!AY$24","v":4229.7304768888271},{"$f":"AZ777 / Discounting!AZ$24","v":3769.8132592592042},{"$f":"BA777 / Discounting!BA$24","v":3359.9048656499135},{"$f":"BB777 / Discounting!BB$24","v":2994.5676164437732},{"$f":"BC777 / Discounting!BC$24","v":2668.9550948696728},{"$f":"BD777 / Discounting!BD$24","v":2378.7478563900822},{"$f":"BE777 / Discounting!BE$24","v":2120.0961286899123},{"$f":"BF777 / Discounting!BF$24","v":1889.5687421478722},{"$f":"BG777 / Discounting!BG$24","v":1684.1076133225238},{"$f":"BH777 / Discounting!BH$24","v":1500.9871776493083},{"$f":"BI777 / Discounting!BI$24","v":1337.778233199027},{"$f":"BJ777 / Discounting!BJ$24","v":1192.31571586366},{"$f":"BK777 / Discounting!BK$24","v":1062.6699784881105},{"$f":"BL777 / Discounting!BL$24","v":947.121192948405},{"$f":"BM777 / Discounting!BM$24","v":0},{"$f":"BN777 / Discounting!BN$24","v":0},{"$f":"BO777 / Discounting!BO$24","v":0},{"$f":"BP777 / Discounting!BP$24","v":0},{"$f":"BQ777 / Discounting!BQ$24","v":0},{"$f":"BR777 / Discounting!BR$24","v":0},{"$f":"BS777 / Discounting!BS$24","v":0},{"$f":"BT777 / Discounting!BT$24","v":0},{"$f":"BU777 / Discounting!BU$24","v":0},{"$f":"BV777 / Discounting!BV$24","v":0},{"$f":"BW777 / Discounting!BW$24","v":0},{"$f":"BX777 / Discounting!BX$24","v":0},{"$f":"BY777 / Discounting!BY$24","v":0},{"$f":"BZ777 / Discounting!BZ$24","v":0},{"$f":"CA777 / Discounting!CA$24","v":0},{"$f":"CB777 / Discounting!CB$24","v":0},{"$f":"CC777 / Discounting!CC$24","v":0},{"$f":"CD777 / Discounting!CD$24","v":0},{"$f":"CE777 / Discounting!CE$24","v":0},{"$f":"CF777 / Discounting!CF$24","v":0},{"$f":"CG777 / Discounting!CG$24","v":0},{"$f":"CH777 / Discounting!CH$24","v":0},{"$f":"CI777 / Discounting!CI$24","v":0},{"$f":"CJ777 / Discounting!CJ$24","v":0},{"$f":"CK777 / Discounting!CK$24","v":0},{"$f":"CL777 / Discounting!CL$24","v":0},{"$f":"CM777 / Discounting!CM$24","v":0},{"$f":"CN777 / Discounting!CN$24","v":0},{"$f":"CO777 / Discounting!CO$24","v":0},{"$f":"CP777 / Discounting!CP$24","v":0},{"$f":"CQ777 / Discounting!CQ$24","v":0},{"$f":"CR777 / Discounting!CR$24","v":0},{"$f":"CS777 / Discounting!CS$24","v":0},{"$f":"CT777 / Discounting!CT$24","v":0},{"$f":"CU777 / Discounting!CU$24","v":0},{"$f":"CV777 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J778 / Discounting!J$24","v":0},{"$f":"K778 / Discounting!K$24","v":0},{"$f":"L778 / Discounting!L$24","v":0},{"$f":"M778 / Discounting!M$24","v":0},{"$f":"N778 / Discounting!N$24","v":0},{"$f":"O778 / Discounting!O$24","v":0},{"$f":"P778 / Discounting!P$24","v":0},{"$f":"Q778 / Discounting!Q$24","v":0},{"$f":"R778 / Discounting!R$24","v":0},{"$f":"S778 / Discounting!S$24","v":0},{"$f":"T778 / Discounting!T$24","v":0},{"$f":"U778 / Discounting!U$24","v":0},{"$f":"V778 / Discounting!V$24","v":0},{"$f":"W778 / Discounting!W$24","v":0},{"$f":"X778 / Discounting!X$24","v":0},{"$f":"Y778 / Discounting!Y$24","v":0},{"$f":"Z778 / Discounting!Z$24","v":0},{"$f":"AA778 / Discounting!AA$24","v":0},{"$f":"AB778 / Discounting!AB$24","v":0},{"$f":"AC778 / Discounting!AC$24","v":0},{"$f":"AD778 / Discounting!AD$24","v":0},{"$f":"AE778 / Discounting!AE$24","v":0},{"$f":"AF778 / Discounting!AF$24","v":0},{"$f":"AG778 / Discounting!AG$24","v":0},{"$f":"AH778 / Discounting!AH$24","v":0},{"$f":"AI778 / Discounting!AI$24","v":0},{"$f":"AJ778 / Discounting!AJ$24","v":0},{"$f":"AK778 / Discounting!AK$24","v":0},{"$f":"AL778 / Discounting!AL$24","v":0},{"$f":"AM778 / Discounting!AM$24","v":0},{"$f":"AN778 / Discounting!AN$24","v":0},{"$f":"AO778 / Discounting!AO$24","v":0},{"$f":"AP778 / Discounting!AP$24","v":0},{"$f":"AQ778 / Discounting!AQ$24","v":0},{"$f":"AR778 / Discounting!AR$24","v":0},{"$f":"AS778 / Discounting!AS$24","v":0},{"$f":"AT778 / Discounting!AT$24","v":0},{"$f":"AU778 / Discounting!AU$24","v":0},{"$f":"AV778 / Discounting!AV$24","v":0},{"$f":"AW778 / Discounting!AW$24","v":0},{"$f":"AX778 / Discounting!AX$24","v":0},{"$f":"AY778 / Discounting!AY$24","v":0},{"$f":"AZ778 / Discounting!AZ$24","v":0},{"$f":"BA778 / Discounting!BA$24","v":0},{"$f":"BB778 / Discounting!BB$24","v":0},{"$f":"BC778 / Discounting!BC$24","v":0},{"$f":"BD778 / Discounting!BD$24","v":0},{"$f":"BE778 / Discounting!BE$24","v":0},{"$f":"BF778 / Discounting!BF$24","v":0},{"$f":"BG778 / Discounting!BG$24","v":0},{"$f":"BH778 / Discounting!BH$24","v":0},{"$f":"BI778 / Discounting!BI$24","v":0},{"$f":"BJ778 / Discounting!BJ$24","v":0},{"$f":"BK778 / Discounting!BK$24","v":0},{"$f":"BL778 / Discounting!BL$24","v":0},{"$f":"BM778 / Discounting!BM$24","v":0},{"$f":"BN778 / Discounting!BN$24","v":0},{"$f":"BO778 / Discounting!BO$24","v":0},{"$f":"BP778 / Discounting!BP$24","v":0},{"$f":"BQ778 / Discounting!BQ$24","v":0},{"$f":"BR778 / Discounting!BR$24","v":0},{"$f":"BS778 / Discounting!BS$24","v":0},{"$f":"BT778 / Discounting!BT$24","v":0},{"$f":"BU778 / Discounting!BU$24","v":0},{"$f":"BV778 / Discounting!BV$24","v":0},{"$f":"BW778 / Discounting!BW$24","v":0},{"$f":"BX778 / Discounting!BX$24","v":0},{"$f":"BY778 / Discounting!BY$24","v":0},{"$f":"BZ778 / Discounting!BZ$24","v":0},{"$f":"CA778 / Discounting!CA$24","v":0},{"$f":"CB778 / Discounting!CB$24","v":0},{"$f":"CC778 / Discounting!CC$24","v":0},{"$f":"CD778 / Discounting!CD$24","v":0},{"$f":"CE778 / Discounting!CE$24","v":0},{"$f":"CF778 / Discounting!CF$24","v":0},{"$f":"CG778 / Discounting!CG$24","v":0},{"$f":"CH778 / Discounting!CH$24","v":0},{"$f":"CI778 / Discounting!CI$24","v":0},{"$f":"CJ778 / Discounting!CJ$24","v":0},{"$f":"CK778 / Discounting!CK$24","v":0},{"$f":"CL778 / Discounting!CL$24","v":0},{"$f":"CM778 / Discounting!CM$24","v":0},{"$f":"CN778 / Discounting!CN$24","v":0},{"$f":"CO778 / Discounting!CO$24","v":0},{"$f":"CP778 / Discounting!CP$24","v":0},{"$f":"CQ778 / Discounting!CQ$24","v":0},{"$f":"CR778 / Discounting!CR$24","v":0},{"$f":"CS778 / Discounting!CS$24","v":0},{"$f":"CT778 / Discounting!CT$24","v":0},{"$f":"CU778 / Discounting!CU$24","v":0},{"$f":"CV778 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},272277500.19164324,null,{"$f":"J779 / Discounting!J$24","v":0},{"$f":"K779 / Discounting!K$24","v":0},{"$f":"L779 / Discounting!L$24","v":0},{"$f":"M779 / Discounting!M$24","v":0},{"$f":"N779 / Discounting!N$24","v":0},{"$f":"O779 / Discounting!O$24","v":0},{"$f":"P779 / Discounting!P$24","v":0},{"$f":"Q779 / Discounting!Q$24","v":0},{"$f":"R779 / Discounting!R$24","v":0},{"$f":"S779 / Discounting!S$24","v":0},{"$f":"T779 / Discounting!T$24","v":0},{"$f":"U779 / Discounting!U$24","v":0},{"$f":"V779 / Discounting!V$24","v":0},{"$f":"W779 / Discounting!W$24","v":0},{"$f":"X779 / Discounting!X$24","v":0},{"$f":"Y779 / Discounting!Y$24","v":0},{"$f":"Z779 / Discounting!Z$24","v":0},{"$f":"AA779 / Discounting!AA$24","v":0},{"$f":"AB779 / Discounting!AB$24","v":0},{"$f":"AC779 / Discounting!AC$24","v":0},{"$f":"AD779 / Discounting!AD$24","v":13741277.005180927},{"$f":"AE779 / Discounting!AE$24","v":24984140.009419862},{"$f":"AF779 / Discounting!AF$24","v":22712854.554018054},{"$f":"AG779 / Discounting!AG$24","v":20648049.594561867},{"$f":"AH779 / Discounting!AH$24","v":18770954.176874422},{"$f":"AI779 / Discounting!AI$24","v":17064503.797158565},{"$f":"AJ779 / Discounting!AJ$24","v":15513185.270144152},{"$f":"AK779 / Discounting!AK$24","v":14102895.700131046},{"$f":"AL779 / Discounting!AL$24","v":12820814.272846408},{"$f":"AM779 / Discounting!AM$24","v":11655285.70258764},{"$f":"AN779 / Discounting!AN$24","v":10595714.275079671},{"$f":"AO779 / Discounting!AO$24","v":9632467.5227997005},{"$f":"AP779 / Discounting!AP$24","v":8756788.6570906378},{"$f":"AQ779 / Discounting!AQ$24","v":7960716.9609914878},{"$f":"AR779 / Discounting!AR$24","v":7237015.4190831706},{"$f":"AS779 / Discounting!AS$24","v":6579104.9264392452},{"$f":"AT779 / Discounting!AT$24","v":5981004.4785811324},{"$f":"AU779 / Discounting!AU$24","v":5437276.7987101199},{"$f":"AV779 / Discounting!AV$24","v":4942978.9079182912},{"$f":"AW779 / Discounting!AW$24","v":4493617.1890166271},{"$f":"AX779 / Discounting!AX$24","v":4085106.5354696615},{"$f":"AY779 / Discounting!AY$24","v":3713733.2140633278},{"$f":"AZ779 / Discounting!AZ$24","v":3376121.1036939346},{"$f":"BA779 / Discounting!BA$24","v":3069201.0033581224},{"$f":"BB779 / Discounting!BB$24","v":2790182.7303255647},{"$f":"BC779 / Discounting!BC$24","v":2536529.7548414227},{"$f":"BD779 / Discounting!BD$24","v":2305936.1407649294},{"$f":"BE779 / Discounting!BE$24","v":2096305.5825135724},{"$f":"BF779 / Discounting!BF$24","v":1905732.3477396113},{"$f":"BG779 / Discounting!BG$24","v":1732483.9524905554},{"$f":"BH779 / Discounting!BH$24","v":598061.36680166959},{"$f":"BI779 / Discounting!BI$24","v":125460.22661097212},{"$f":"BJ779 / Discounting!BJ$24","v":114054.75146452012},{"$f":"BK779 / Discounting!BK$24","v":103686.13769501829},{"$f":"BL779 / Discounting!BL$24","v":94260.125177289345},{"$f":"BM779 / Discounting!BM$24","v":0},{"$f":"BN779 / Discounting!BN$24","v":0},{"$f":"BO779 / Discounting!BO$24","v":0},{"$f":"BP779 / Discounting!BP$24","v":0},{"$f":"BQ779 / Discounting!BQ$24","v":0},{"$f":"BR779 / Discounting!BR$24","v":0},{"$f":"BS779 / Discounting!BS$24","v":0},{"$f":"BT779 / Discounting!BT$24","v":0},{"$f":"BU779 / Discounting!BU$24","v":0},{"$f":"BV779 / Discounting!BV$24","v":0},{"$f":"BW779 / Discounting!BW$24","v":0},{"$f":"BX779 / Discounting!BX$24","v":0},{"$f":"BY779 / Discounting!BY$24","v":0},{"$f":"BZ779 / Discounting!BZ$24","v":0},{"$f":"CA779 / Discounting!CA$24","v":0},{"$f":"CB779 / Discounting!CB$24","v":0},{"$f":"CC779 / Discounting!CC$24","v":0},{"$f":"CD779 / Discounting!CD$24","v":0},{"$f":"CE779 / Discounting!CE$24","v":0},{"$f":"CF779 / Discounting!CF$24","v":0},{"$f":"CG779 / Discounting!CG$24","v":0},{"$f":"CH779 / Discounting!CH$24","v":0},{"$f":"CI779 / Discounting!CI$24","v":0},{"$f":"CJ779 / Discounting!CJ$24","v":0},{"$f":"CK779 / Discounting!CK$24","v":0},{"$f":"CL779 / Discounting!CL$24","v":0},{"$f":"CM779 / Discounting!CM$24","v":0},{"$f":"CN779 / Discounting!CN$24","v":0},{"$f":"CO779 / Discounting!CO$24","v":0},{"$f":"CP779 / Discounting!CP$24","v":0},{"$f":"CQ779 / Discounting!CQ$24","v":0},{"$f":"CR779 / Discounting!CR$24","v":0},{"$f":"CS779 / Discounting!CS$24","v":0},{"$f":"CT779 / Discounting!CT$24","v":0},{"$f":"CU779 / Discounting!CU$24","v":0},{"$f":"CV779 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},16336650.011498593,null,{"$f":"J780 / Discounting!J$24","v":0},{"$f":"K780 / Discounting!K$24","v":0},{"$f":"L780 / Discounting!L$24","v":0},{"$f":"M780 / Discounting!M$24","v":0},{"$f":"N780 / Discounting!N$24","v":0},{"$f":"O780 / Discounting!O$24","v":0},{"$f":"P780 / Discounting!P$24","v":0},{"$f":"Q780 / Discounting!Q$24","v":0},{"$f":"R780 / Discounting!R$24","v":0},{"$f":"S780 / Discounting!S$24","v":0},{"$f":"T780 / Discounting!T$24","v":0},{"$f":"U780 / Discounting!U$24","v":0},{"$f":"V780 / Discounting!V$24","v":0},{"$f":"W780 / Discounting!W$24","v":0},{"$f":"X780 / Discounting!X$24","v":0},{"$f":"Y780 / Discounting!Y$24","v":0},{"$f":"Z780 / Discounting!Z$24","v":0},{"$f":"AA780 / Discounting!AA$24","v":0},{"$f":"AB780 / Discounting!AB$24","v":0},{"$f":"AC780 / Discounting!AC$24","v":0},{"$f":"AD780 / Discounting!AD$24","v":824476.62031085568},{"$f":"AE780 / Discounting!AE$24","v":1499048.4005651919},{"$f":"AF780 / Discounting!AF$24","v":1362771.2732410834},{"$f":"AG780 / Discounting!AG$24","v":1238882.9756737121},{"$f":"AH780 / Discounting!AH$24","v":1126257.2506124652},{"$f":"AI780 / Discounting!AI$24","v":1023870.2278295141},{"$f":"AJ780 / Discounting!AJ$24","v":930791.11620864912},{"$f":"AK780 / Discounting!AK$24","v":846173.74200786278},{"$f":"AL780 / Discounting!AL$24","v":769248.85637078434},{"$f":"AM780 / Discounting!AM$24","v":699317.14215525845},{"$f":"AN780 / Discounting!AN$24","v":635742.85650478036},{"$f":"AO780 / Discounting!AO$24","v":577948.05136798206},{"$f":"AP780 / Discounting!AP$24","v":525407.31942543818},{"$f":"AQ780 / Discounting!AQ$24","v":477643.0176594893},{"$f":"AR780 / Discounting!AR$24","v":434220.92514499021},{"$f":"AS780 / Discounting!AS$24","v":394746.29558635468},{"$f":"AT780 / Discounting!AT$24","v":358860.26871486788},{"$f":"AU780 / Discounting!AU$24","v":326236.60792260716},{"$f":"AV780 / Discounting!AV$24","v":296578.73447509744},{"$f":"AW780 / Discounting!AW$24","v":269617.03134099761},{"$f":"AX780 / Discounting!AX$24","v":245106.39212817964},{"$f":"AY780 / Discounting!AY$24","v":222823.99284379967},{"$f":"AZ780 / Discounting!AZ$24","v":202567.26622163606},{"$f":"BA780 / Discounting!BA$24","v":184152.0602014873},{"$f":"BB780 / Discounting!BB$24","v":167410.96381953391},{"$f":"BC780 / Discounting!BC$24","v":152191.78529048534},{"$f":"BD780 / Discounting!BD$24","v":138356.16844589575},{"$f":"BE780 / Discounting!BE$24","v":125778.33495081433},{"$f":"BF780 / Discounting!BF$24","v":114343.94086437667},{"$f":"BG780 / Discounting!BG$24","v":103949.03714943329},{"$f":"BH780 / Discounting!BH$24","v":35883.682008100179},{"$f":"BI780 / Discounting!BI$24","v":7527.6135966583279},{"$f":"BJ780 / Discounting!BJ$24","v":6843.285087871207},{"$f":"BK780 / Discounting!BK$24","v":6221.1682617010965},{"$f":"BL780 / Discounting!BL$24","v":5655.6075106373601},{"$f":"BM780 / Discounting!BM$24","v":0},{"$f":"BN780 / Discounting!BN$24","v":0},{"$f":"BO780 / Discounting!BO$24","v":0},{"$f":"BP780 / Discounting!BP$24","v":0},{"$f":"BQ780 / Discounting!BQ$24","v":0},{"$f":"BR780 / Discounting!BR$24","v":0},{"$f":"BS780 / Discounting!BS$24","v":0},{"$f":"BT780 / Discounting!BT$24","v":0},{"$f":"BU780 / Discounting!BU$24","v":0},{"$f":"BV780 / Discounting!BV$24","v":0},{"$f":"BW780 / Discounting!BW$24","v":0},{"$f":"BX780 / Discounting!BX$24","v":0},{"$f":"BY780 / Discounting!BY$24","v":0},{"$f":"BZ780 / Discounting!BZ$24","v":0},{"$f":"CA780 / Discounting!CA$24","v":0},{"$f":"CB780 / Discounting!CB$24","v":0},{"$f":"CC780 / Discounting!CC$24","v":0},{"$f":"CD780 / Discounting!CD$24","v":0},{"$f":"CE780 / Discounting!CE$24","v":0},{"$f":"CF780 / Discounting!CF$24","v":0},{"$f":"CG780 / Discounting!CG$24","v":0},{"$f":"CH780 / Discounting!CH$24","v":0},{"$f":"CI780 / Discounting!CI$24","v":0},{"$f":"CJ780 / Discounting!CJ$24","v":0},{"$f":"CK780 / Discounting!CK$24","v":0},{"$f":"CL780 / Discounting!CL$24","v":0},{"$f":"CM780 / Discounting!CM$24","v":0},{"$f":"CN780 / Discounting!CN$24","v":0},{"$f":"CO780 / Discounting!CO$24","v":0},{"$f":"CP780 / Discounting!CP$24","v":0},{"$f":"CQ780 / Discounting!CQ$24","v":0},{"$f":"CR780 / Discounting!CR$24","v":0},{"$f":"CS780 / Discounting!CS$24","v":0},{"$f":"CT780 / Discounting!CT$24","v":0},{"$f":"CU780 / Discounting!CU$24","v":0},{"$f":"CV780 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},578676922.4075247,null,{"$f":"J781 / Discounting!J$24","v":0},{"$f":"K781 / Discounting!K$24","v":0},{"$f":"L781 / Discounting!L$24","v":0},{"$f":"M781 / Discounting!M$24","v":0},{"$f":"N781 / Discounting!N$24","v":0},{"$f":"O781 / Discounting!O$24","v":0},{"$f":"P781 / Discounting!P$24","v":0},{"$f":"Q781 / Discounting!Q$24","v":0},{"$f":"R781 / Discounting!R$24","v":0},{"$f":"S781 / Discounting!S$24","v":0},{"$f":"T781 / Discounting!T$24","v":0},{"$f":"U781 / Discounting!U$24","v":0},{"$f":"V781 / Discounting!V$24","v":0},{"$f":"W781 / Discounting!W$24","v":0},{"$f":"X781 / Discounting!X$24","v":0},{"$f":"Y781 / Discounting!Y$24","v":0},{"$f":"Z781 / Discounting!Z$24","v":0},{"$f":"AA781 / Discounting!AA$24","v":0},{"$f":"AB781 / Discounting!AB$24","v":0},{"$f":"AC781 / Discounting!AC$24","v":0},{"$f":"AD781 / Discounting!AD$24","v":16164217.268408319},{"$f":"AE781 / Discounting!AE$24","v":34598430.710063189},{"$f":"AF781 / Discounting!AF$24","v":31453118.827330187},{"$f":"AG781 / Discounting!AG$24","v":28593744.388481975},{"$f":"AH781 / Discounting!AH$24","v":25994313.080438152},{"$f":"AI781 / Discounting!AI$24","v":23631193.709489238},{"$f":"AJ781 / Discounting!AJ$24","v":21482903.372262947},{"$f":"AK781 / Discounting!AK$24","v":19529912.15660267},{"$f":"AL781 / Discounting!AL$24","v":17754465.596911516},{"$f":"AM781 / Discounting!AM$24","v":16140423.269919557},{"$f":"AN781 / Discounting!AN$24","v":14673112.063563235},{"$f":"AO781 / Discounting!AO$24","v":23298500.830957655},{"$f":"AP781 / Discounting!AP$24","v":38215498.445078321},{"$f":"AQ781 / Discounting!AQ$24","v":34741999.288073294},{"$f":"AR781 / Discounting!AR$24","v":31584203.51079284},{"$f":"AS781 / Discounting!AS$24","v":28713418.338120569},{"$f":"AT781 / Discounting!AT$24","v":26103558.610039748},{"$f":"AU781 / Discounting!AU$24","v":23730909.814768881},{"$f":"AV781 / Discounting!AV$24","v":9509079.5696075037},{"$f":"AW781 / Discounting!AW$24","v":8644937.1110456791},{"$f":"AX781 / Discounting!AX$24","v":7659899.6080060015},{"$f":"AY781 / Discounting!AY$24","v":7009121.1901509548},{"$f":"AZ781 / Discounting!AZ$24","v":14736204.411263891},{"$f":"BA781 / Discounting!BA$24","v":13396750.955651598},{"$f":"BB781 / Discounting!BB$24","v":12179044.08701504},{"$f":"BC781 / Discounting!BC$24","v":11072018.316071805},{"$f":"BD781 / Discounting!BD$24","v":10065613.848076897},{"$f":"BE781 / Discounting!BE$24","v":9150685.1842124946},{"$f":"BF781 / Discounting!BF$24","v":8318918.0288796565},{"$f":"BG781 / Discounting!BG$24","v":7562753.7481430043},{"$f":"BH781 / Discounting!BH$24","v":2085078.6394450434},{"$f":"BI781 / Discounting!BI$24","v":259854.92599841717},{"$f":"BJ781 / Discounting!BJ$24","v":276457.7957606428},{"$f":"BK781 / Discounting!BK$24","v":251378.98046470439},{"$f":"BL781 / Discounting!BL$24","v":95202.726429062284},{"$f":"BM781 / Discounting!BM$24","v":0},{"$f":"BN781 / Discounting!BN$24","v":0},{"$f":"BO781 / Discounting!BO$24","v":0},{"$f":"BP781 / Discounting!BP$24","v":0},{"$f":"BQ781 / Discounting!BQ$24","v":0},{"$f":"BR781 / Discounting!BR$24","v":0},{"$f":"BS781 / Discounting!BS$24","v":0},{"$f":"BT781 / Discounting!BT$24","v":0},{"$f":"BU781 / Discounting!BU$24","v":0},{"$f":"BV781 / Discounting!BV$24","v":0},{"$f":"BW781 / Discounting!BW$24","v":0},{"$f":"BX781 / Discounting!BX$24","v":0},{"$f":"BY781 / Discounting!BY$24","v":0},{"$f":"BZ781 / Discounting!BZ$24","v":0},{"$f":"CA781 / Discounting!CA$24","v":0},{"$f":"CB781 / Discounting!CB$24","v":0},{"$f":"CC781 / Discounting!CC$24","v":0},{"$f":"CD781 / Discounting!CD$24","v":0},{"$f":"CE781 / Discounting!CE$24","v":0},{"$f":"CF781 / Discounting!CF$24","v":0},{"$f":"CG781 / Discounting!CG$24","v":0},{"$f":"CH781 / Discounting!CH$24","v":0},{"$f":"CI781 / Discounting!CI$24","v":0},{"$f":"CJ781 / Discounting!CJ$24","v":0},{"$f":"CK781 / Discounting!CK$24","v":0},{"$f":"CL781 / Discounting!CL$24","v":0},{"$f":"CM781 / Discounting!CM$24","v":0},{"$f":"CN781 / Discounting!CN$24","v":0},{"$f":"CO781 / Discounting!CO$24","v":0},{"$f":"CP781 / Discounting!CP$24","v":0},{"$f":"CQ781 / Discounting!CQ$24","v":0},{"$f":"CR781 / Discounting!CR$24","v":0},{"$f":"CS781 / Discounting!CS$24","v":0},{"$f":"CT781 / Discounting!CT$24","v":0},{"$f":"CU781 / Discounting!CU$24","v":0},{"$f":"CV781 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},250363159.37886298,null,{"$f":"J782 / Discounting!J$24","v":0},{"$f":"K782 / Discounting!K$24","v":0},{"$f":"L782 / Discounting!L$24","v":0},{"$f":"M782 / Discounting!M$24","v":0},{"$f":"N782 / Discounting!N$24","v":0},{"$f":"O782 / Discounting!O$24","v":0},{"$f":"P782 / Discounting!P$24","v":0},{"$f":"Q782 / Discounting!Q$24","v":0},{"$f":"R782 / Discounting!R$24","v":0},{"$f":"S782 / Discounting!S$24","v":0},{"$f":"T782 / Discounting!T$24","v":0},{"$f":"U782 / Discounting!U$24","v":0},{"$f":"V782 / Discounting!V$24","v":0},{"$f":"W782 / Discounting!W$24","v":0},{"$f":"X782 / Discounting!X$24","v":0},{"$f":"Y782 / Discounting!Y$24","v":0},{"$f":"Z782 / Discounting!Z$24","v":0},{"$f":"AA782 / Discounting!AA$24","v":0},{"$f":"AB782 / Discounting!AB$24","v":0},{"$f":"AC782 / Discounting!AC$24","v":0},{"$f":"AD782 / Discounting!AD$24","v":0},{"$f":"AE782 / Discounting!AE$24","v":0},{"$f":"AF782 / Discounting!AF$24","v":0},{"$f":"AG782 / Discounting!AG$24","v":0},{"$f":"AH782 / Discounting!AH$24","v":0},{"$f":"AI782 / Discounting!AI$24","v":0},{"$f":"AJ782 / Discounting!AJ$24","v":0},{"$f":"AK782 / Discounting!AK$24","v":303669.49704105913},{"$f":"AL782 / Discounting!AL$24","v":26499919.341248237},{"$f":"AM782 / Discounting!AM$24","v":20971155.841046169},{"$f":"AN782 / Discounting!AN$24","v":16229853.592056815},{"$f":"AO782 / Discounting!AO$24","v":13128218.066698216},{"$f":"AP782 / Discounting!AP$24","v":11305425.98914925},{"$f":"AQ782 / Discounting!AQ$24","v":13835726.664589174},{"$f":"AR782 / Discounting!AR$24","v":15767642.615117656},{"$f":"AS782 / Discounting!AS$24","v":17238577.435467746},{"$f":"AT782 / Discounting!AT$24","v":15712575.711291768},{"$f":"AU782 / Discounting!AU$24","v":14284356.128175963},{"$f":"AV782 / Discounting!AV$24","v":14413104.454645051},{"$f":"AW782 / Discounting!AW$24","v":11471646.851228219},{"$f":"AX782 / Discounting!AX$24","v":8998548.6401181035},{"$f":"AY782 / Discounting!AY$24","v":6852442.1269972036},{"$f":"AZ782 / Discounting!AZ$24","v":4067363.2513222671},{"$f":"BA782 / Discounting!BA$24","v":4812678.7734210445},{"$f":"BB782 / Discounting!BB$24","v":5368991.2357958984},{"$f":"BC782 / Discounting!BC$24","v":5783680.8171897531},{"$f":"BD782 / Discounting!BD$24","v":6058641.2368594809},{"$f":"BE782 / Discounting!BE$24","v":5507917.7842604276},{"$f":"BF782 / Discounting!BF$24","v":5007253.346108567},{"$f":"BG782 / Discounting!BG$24","v":4552097.8372976854},{"$f":"BH782 / Discounting!BH$24","v":1560214.2412006881},{"$f":"BI782 / Discounting!BI$24","v":211954.93908025543},{"$f":"BJ782 / Discounting!BJ$24","v":198513.79914689873},{"$f":"BK782 / Discounting!BK$24","v":195326.49442314522},{"$f":"BL782 / Discounting!BL$24","v":25662.667886340958},{"$f":"BM782 / Discounting!BM$24","v":0},{"$f":"BN782 / Discounting!BN$24","v":0},{"$f":"BO782 / Discounting!BO$24","v":0},{"$f":"BP782 / Discounting!BP$24","v":0},{"$f":"BQ782 / Discounting!BQ$24","v":0},{"$f":"BR782 / Discounting!BR$24","v":0},{"$f":"BS782 / Discounting!BS$24","v":0},{"$f":"BT782 / Discounting!BT$24","v":0},{"$f":"BU782 / Discounting!BU$24","v":0},{"$f":"BV782 / Discounting!BV$24","v":0},{"$f":"BW782 / Discounting!BW$24","v":0},{"$f":"BX782 / Discounting!BX$24","v":0},{"$f":"BY782 / Discounting!BY$24","v":0},{"$f":"BZ782 / Discounting!BZ$24","v":0},{"$f":"CA782 / Discounting!CA$24","v":0},{"$f":"CB782 / Discounting!CB$24","v":0},{"$f":"CC782 / Discounting!CC$24","v":0},{"$f":"CD782 / Discounting!CD$24","v":0},{"$f":"CE782 / Discounting!CE$24","v":0},{"$f":"CF782 / Discounting!CF$24","v":0},{"$f":"CG782 / Discounting!CG$24","v":0},{"$f":"CH782 / Discounting!CH$24","v":0},{"$f":"CI782 / Discounting!CI$24","v":0},{"$f":"CJ782 / Discounting!CJ$24","v":0},{"$f":"CK782 / Discounting!CK$24","v":0},{"$f":"CL782 / Discounting!CL$24","v":0},{"$f":"CM782 / Discounting!CM$24","v":0},{"$f":"CN782 / Discounting!CN$24","v":0},{"$f":"CO782 / Discounting!CO$24","v":0},{"$f":"CP782 / Discounting!CP$24","v":0},{"$f":"CQ782 / Discounting!CQ$24","v":0},{"$f":"CR782 / Discounting!CR$24","v":0},{"$f":"CS782 / Discounting!CS$24","v":0},{"$f":"CT782 / Discounting!CT$24","v":0},{"$f":"CU782 / Discounting!CU$24","v":0},{"$f":"CV782 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J783 / Discounting!J$24","v":0},{"$f":"K783 / Discounting!K$24","v":0},{"$f":"L783 / Discounting!L$24","v":0},{"$f":"M783 / Discounting!M$24","v":0},{"$f":"N783 / Discounting!N$24","v":0},{"$f":"O783 / Discounting!O$24","v":0},{"$f":"P783 / Discounting!P$24","v":0},{"$f":"Q783 / Discounting!Q$24","v":0},{"$f":"R783 / Discounting!R$24","v":0},{"$f":"S783 / Discounting!S$24","v":0},{"$f":"T783 / Discounting!T$24","v":0},{"$f":"U783 / Discounting!U$24","v":0},{"$f":"V783 / Discounting!V$24","v":0},{"$f":"W783 / Discounting!W$24","v":0},{"$f":"X783 / Discounting!X$24","v":0},{"$f":"Y783 / Discounting!Y$24","v":0},{"$f":"Z783 / Discounting!Z$24","v":0},{"$f":"AA783 / Discounting!AA$24","v":0},{"$f":"AB783 / Discounting!AB$24","v":0},{"$f":"AC783 / Discounting!AC$24","v":0},{"$f":"AD783 / Discounting!AD$24","v":0},{"$f":"AE783 / Discounting!AE$24","v":0},{"$f":"AF783 / Discounting!AF$24","v":0},{"$f":"AG783 / Discounting!AG$24","v":0},{"$f":"AH783 / Discounting!AH$24","v":0},{"$f":"AI783 / Discounting!AI$24","v":0},{"$f":"AJ783 / Discounting!AJ$24","v":0},{"$f":"AK783 / Discounting!AK$24","v":0},{"$f":"AL783 / Discounting!AL$24","v":0},{"$f":"AM783 / Discounting!AM$24","v":0},{"$f":"AN783 / Discounting!AN$24","v":0},{"$f":"AO783 / Discounting!AO$24","v":0},{"$f":"AP783 / Discounting!AP$24","v":0},{"$f":"AQ783 / Discounting!AQ$24","v":0},{"$f":"AR783 / Discounting!AR$24","v":0},{"$f":"AS783 / Discounting!AS$24","v":0},{"$f":"AT783 / Discounting!AT$24","v":0},{"$f":"AU783 / Discounting!AU$24","v":0},{"$f":"AV783 / Discounting!AV$24","v":0},{"$f":"AW783 / Discounting!AW$24","v":0},{"$f":"AX783 / Discounting!AX$24","v":0},{"$f":"AY783 / Discounting!AY$24","v":0},{"$f":"AZ783 / Discounting!AZ$24","v":0},{"$f":"BA783 / Discounting!BA$24","v":0},{"$f":"BB783 / Discounting!BB$24","v":0},{"$f":"BC783 / Discounting!BC$24","v":0},{"$f":"BD783 / Discounting!BD$24","v":0},{"$f":"BE783 / Discounting!BE$24","v":0},{"$f":"BF783 / Discounting!BF$24","v":0},{"$f":"BG783 / Discounting!BG$24","v":0},{"$f":"BH783 / Discounting!BH$24","v":0},{"$f":"BI783 / Discounting!BI$24","v":0},{"$f":"BJ783 / Discounting!BJ$24","v":0},{"$f":"BK783 / Discounting!BK$24","v":0},{"$f":"BL783 / Discounting!BL$24","v":0},{"$f":"BM783 / Discounting!BM$24","v":0},{"$f":"BN783 / Discounting!BN$24","v":0},{"$f":"BO783 / Discounting!BO$24","v":0},{"$f":"BP783 / Discounting!BP$24","v":0},{"$f":"BQ783 / Discounting!BQ$24","v":0},{"$f":"BR783 / Discounting!BR$24","v":0},{"$f":"BS783 / Discounting!BS$24","v":0},{"$f":"BT783 / Discounting!BT$24","v":0},{"$f":"BU783 / Discounting!BU$24","v":0},{"$f":"BV783 / Discounting!BV$24","v":0},{"$f":"BW783 / Discounting!BW$24","v":0},{"$f":"BX783 / Discounting!BX$24","v":0},{"$f":"BY783 / Discounting!BY$24","v":0},{"$f":"BZ783 / Discounting!BZ$24","v":0},{"$f":"CA783 / Discounting!CA$24","v":0},{"$f":"CB783 / Discounting!CB$24","v":0},{"$f":"CC783 / Discounting!CC$24","v":0},{"$f":"CD783 / Discounting!CD$24","v":0},{"$f":"CE783 / Discounting!CE$24","v":0},{"$f":"CF783 / Discounting!CF$24","v":0},{"$f":"CG783 / Discounting!CG$24","v":0},{"$f":"CH783 / Discounting!CH$24","v":0},{"$f":"CI783 / Discounting!CI$24","v":0},{"$f":"CJ783 / Discounting!CJ$24","v":0},{"$f":"CK783 / Discounting!CK$24","v":0},{"$f":"CL783 / Discounting!CL$24","v":0},{"$f":"CM783 / Discounting!CM$24","v":0},{"$f":"CN783 / Discounting!CN$24","v":0},{"$f":"CO783 / Discounting!CO$24","v":0},{"$f":"CP783 / Discounting!CP$24","v":0},{"$f":"CQ783 / Discounting!CQ$24","v":0},{"$f":"CR783 / Discounting!CR$24","v":0},{"$f":"CS783 / Discounting!CS$24","v":0},{"$f":"CT783 / Discounting!CT$24","v":0},{"$f":"CU783 / Discounting!CU$24","v":0},{"$f":"CV783 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},76755526.464106604,null,{"$f":"J784 / Discounting!J$24","v":0},{"$f":"K784 / Discounting!K$24","v":0},{"$f":"L784 / Discounting!L$24","v":0},{"$f":"M784 / Discounting!M$24","v":0},{"$f":"N784 / Discounting!N$24","v":0},{"$f":"O784 / Discounting!O$24","v":0},{"$f":"P784 / Discounting!P$24","v":0},{"$f":"Q784 / Discounting!Q$24","v":0},{"$f":"R784 / Discounting!R$24","v":0},{"$f":"S784 / Discounting!S$24","v":0},{"$f":"T784 / Discounting!T$24","v":0},{"$f":"U784 / Discounting!U$24","v":0},{"$f":"V784 / Discounting!V$24","v":0},{"$f":"W784 / Discounting!W$24","v":0},{"$f":"X784 / Discounting!X$24","v":0},{"$f":"Y784 / Discounting!Y$24","v":0},{"$f":"Z784 / Discounting!Z$24","v":0},{"$f":"AA784 / Discounting!AA$24","v":0},{"$f":"AB784 / Discounting!AB$24","v":0},{"$f":"AC784 / Discounting!AC$24","v":0},{"$f":"AD784 / Discounting!AD$24","v":0},{"$f":"AE784 / Discounting!AE$24","v":0},{"$f":"AF784 / Discounting!AF$24","v":0},{"$f":"AG784 / Discounting!AG$24","v":0},{"$f":"AH784 / Discounting!AH$24","v":0},{"$f":"AI784 / Discounting!AI$24","v":0},{"$f":"AJ784 / Discounting!AJ$24","v":0},{"$f":"AK784 / Discounting!AK$24","v":2201336.1039110948},{"$f":"AL784 / Discounting!AL$24","v":3372268.0485457568},{"$f":"AM784 / Discounting!AM$24","v":3248738.3089003954},{"$f":"AN784 / Discounting!AN$24","v":2971220.015482665},{"$f":"AO784 / Discounting!AO$24","v":3832155.7526417291},{"$f":"AP784 / Discounting!AP$24","v":2029958.1743562431},{"$f":"AQ784 / Discounting!AQ$24","v":1960850.8986776075},{"$f":"AR784 / Discounting!AR$24","v":1885474.4146049214},{"$f":"AS784 / Discounting!AS$24","v":6385975.102632205},{"$f":"AT784 / Discounting!AT$24","v":5805513.5227045007},{"$f":"AU784 / Discounting!AU$24","v":5277812.30336833},{"$f":"AV784 / Discounting!AV$24","v":4987696.0922372267},{"$f":"AW784 / Discounting!AW$24","v":4534326.9539316595},{"$f":"AX784 / Discounting!AX$24","v":4086083.259840189},{"$f":"AY784 / Discounting!AY$24","v":3722867.8718573675},{"$f":"AZ784 / Discounting!AZ$24","v":3277319.0775350281},{"$f":"BA784 / Discounting!BA$24","v":2979417.43816785},{"$f":"BB784 / Discounting!BB$24","v":2708593.801712798},{"$f":"BC784 / Discounting!BC$24","v":2462386.9625976225},{"$f":"BD784 / Discounting!BD$24","v":2238559.4143405617},{"$f":"BE784 / Discounting!BE$24","v":2035077.0183658274},{"$f":"BF784 / Discounting!BF$24","v":1850090.5205544538},{"$f":"BG784 / Discounting!BG$24","v":1681918.7476147865},{"$f":"BH784 / Discounting!BH$24","v":578501.3479761366},{"$f":"BI784 / Discounting!BI$24","v":89906.868942190878},{"$f":"BJ784 / Discounting!BJ$24","v":91119.594352538043},{"$f":"BK784 / Discounting!BK$24","v":82848.52757060196},{"$f":"BL784 / Discounting!BL$24","v":377510.32068433549},{"$f":"BM784 / Discounting!BM$24","v":0},{"$f":"BN784 / Discounting!BN$24","v":0},{"$f":"BO784 / Discounting!BO$24","v":0},{"$f":"BP784 / Discounting!BP$24","v":0},{"$f":"BQ784 / Discounting!BQ$24","v":0},{"$f":"BR784 / Discounting!BR$24","v":0},{"$f":"BS784 / Discounting!BS$24","v":0},{"$f":"BT784 / Discounting!BT$24","v":0},{"$f":"BU784 / Discounting!BU$24","v":0},{"$f":"BV784 / Discounting!BV$24","v":0},{"$f":"BW784 / Discounting!BW$24","v":0},{"$f":"BX784 / Discounting!BX$24","v":0},{"$f":"BY784 / Discounting!BY$24","v":0},{"$f":"BZ784 / Discounting!BZ$24","v":0},{"$f":"CA784 / Discounting!CA$24","v":0},{"$f":"CB784 / Discounting!CB$24","v":0},{"$f":"CC784 / Discounting!CC$24","v":0},{"$f":"CD784 / Discounting!CD$24","v":0},{"$f":"CE784 / Discounting!CE$24","v":0},{"$f":"CF784 / Discounting!CF$24","v":0},{"$f":"CG784 / Discounting!CG$24","v":0},{"$f":"CH784 / Discounting!CH$24","v":0},{"$f":"CI784 / Discounting!CI$24","v":0},{"$f":"CJ784 / Discounting!CJ$24","v":0},{"$f":"CK784 / Discounting!CK$24","v":0},{"$f":"CL784 / Discounting!CL$24","v":0},{"$f":"CM784 / Discounting!CM$24","v":0},{"$f":"CN784 / Discounting!CN$24","v":0},{"$f":"CO784 / Discounting!CO$24","v":0},{"$f":"CP784 / Discounting!CP$24","v":0},{"$f":"CQ784 / Discounting!CQ$24","v":0},{"$f":"CR784 / Discounting!CR$24","v":0},{"$f":"CS784 / Discounting!CS$24","v":0},{"$f":"CT784 / Discounting!CT$24","v":0},{"$f":"CU784 / Discounting!CU$24","v":0},{"$f":"CV784 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},37526732.041341886,null,{"$f":"J785 / Discounting!J$24","v":0},{"$f":"K785 / Discounting!K$24","v":0},{"$f":"L785 / Discounting!L$24","v":0},{"$f":"M785 / Discounting!M$24","v":0},{"$f":"N785 / Discounting!N$24","v":0},{"$f":"O785 / Discounting!O$24","v":0},{"$f":"P785 / Discounting!P$24","v":0},{"$f":"Q785 / Discounting!Q$24","v":0},{"$f":"R785 / Discounting!R$24","v":0},{"$f":"S785 / Discounting!S$24","v":0},{"$f":"T785 / Discounting!T$24","v":0},{"$f":"U785 / Discounting!U$24","v":0},{"$f":"V785 / Discounting!V$24","v":0},{"$f":"W785 / Discounting!W$24","v":0},{"$f":"X785 / Discounting!X$24","v":0},{"$f":"Y785 / Discounting!Y$24","v":0},{"$f":"Z785 / Discounting!Z$24","v":0},{"$f":"AA785 / Discounting!AA$24","v":0},{"$f":"AB785 / Discounting!AB$24","v":0},{"$f":"AC785 / Discounting!AC$24","v":0},{"$f":"AD785 / Discounting!AD$24","v":0},{"$f":"AE785 / Discounting!AE$24","v":0},{"$f":"AF785 / Discounting!AF$24","v":0},{"$f":"AG785 / Discounting!AG$24","v":0},{"$f":"AH785 / Discounting!AH$24","v":0},{"$f":"AI785 / Discounting!AI$24","v":0},{"$f":"AJ785 / Discounting!AJ$24","v":0},{"$f":"AK785 / Discounting!AK$24","v":0},{"$f":"AL785 / Discounting!AL$24","v":0},{"$f":"AM785 / Discounting!AM$24","v":0},{"$f":"AN785 / Discounting!AN$24","v":0},{"$f":"AO785 / Discounting!AO$24","v":0},{"$f":"AP785 / Discounting!AP$24","v":555031.38065054407},{"$f":"AQ785 / Discounting!AQ$24","v":381193.14235093049},{"$f":"AR785 / Discounting!AR$24","v":120162.7116326648},{"$f":"AS785 / Discounting!AS$24","v":4023519.8488222104},{"$f":"AT785 / Discounting!AT$24","v":3653704.599304873},{"$f":"AU785 / Discounting!AU$24","v":3321595.4602139019},{"$f":"AV785 / Discounting!AV$24","v":3047616.0375489988},{"$f":"AW785 / Discounting!AW$24","v":2933729.5734156696},{"$f":"AX785 / Discounting!AX$24","v":2777620.0698443591},{"$f":"AY785 / Discounting!AY$24","v":2665336.871971908},{"$f":"AZ785 / Discounting!AZ$24","v":2542850.8446492995},{"$f":"BA785 / Discounting!BA$24","v":2200207.8170089605},{"$f":"BB785 / Discounting!BB$24","v":1900835.297961928},{"$f":"BC785 / Discounting!BC$24","v":1637780.1846188852},{"$f":"BD785 / Discounting!BD$24","v":1408839.3492205574},{"$f":"BE785 / Discounting!BE$24","v":1280777.5381032019},{"$f":"BF785 / Discounting!BF$24","v":1164356.1338881522},{"$f":"BG785 / Discounting!BG$24","v":1058517.0891235385},{"$f":"BH785 / Discounting!BH$24","v":364629.78905845393},{"$f":"BI785 / Discounting!BI$24","v":59720.688139946236},{"$f":"BJ785 / Discounting!BJ$24","v":62156.255002594349},{"$f":"BK785 / Discounting!BK$24","v":55031.025371227239},{"$f":"BL785 / Discounting!BL$24","v":311520.33343907283},{"$f":"BM785 / Discounting!BM$24","v":0},{"$f":"BN785 / Discounting!BN$24","v":0},{"$f":"BO785 / Discounting!BO$24","v":0},{"$f":"BP785 / Discounting!BP$24","v":0},{"$f":"BQ785 / Discounting!BQ$24","v":0},{"$f":"BR785 / Discounting!BR$24","v":0},{"$f":"BS785 / Discounting!BS$24","v":0},{"$f":"BT785 / Discounting!BT$24","v":0},{"$f":"BU785 / Discounting!BU$24","v":0},{"$f":"BV785 / Discounting!BV$24","v":0},{"$f":"BW785 / Discounting!BW$24","v":0},{"$f":"BX785 / Discounting!BX$24","v":0},{"$f":"BY785 / Discounting!BY$24","v":0},{"$f":"BZ785 / Discounting!BZ$24","v":0},{"$f":"CA785 / Discounting!CA$24","v":0},{"$f":"CB785 / Discounting!CB$24","v":0},{"$f":"CC785 / Discounting!CC$24","v":0},{"$f":"CD785 / Discounting!CD$24","v":0},{"$f":"CE785 / Discounting!CE$24","v":0},{"$f":"CF785 / Discounting!CF$24","v":0},{"$f":"CG785 / Discounting!CG$24","v":0},{"$f":"CH785 / Discounting!CH$24","v":0},{"$f":"CI785 / Discounting!CI$24","v":0},{"$f":"CJ785 / Discounting!CJ$24","v":0},{"$f":"CK785 / Discounting!CK$24","v":0},{"$f":"CL785 / Discounting!CL$24","v":0},{"$f":"CM785 / Discounting!CM$24","v":0},{"$f":"CN785 / Discounting!CN$24","v":0},{"$f":"CO785 / Discounting!CO$24","v":0},{"$f":"CP785 / Discounting!CP$24","v":0},{"$f":"CQ785 / Discounting!CQ$24","v":0},{"$f":"CR785 / Discounting!CR$24","v":0},{"$f":"CS785 / Discounting!CS$24","v":0},{"$f":"CT785 / Discounting!CT$24","v":0},{"$f":"CU785 / Discounting!CU$24","v":0},{"$f":"CV785 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},73688125.062718198,null,{"$f":"J786 / Discounting!J$24","v":0},{"$f":"K786 / Discounting!K$24","v":0},{"$f":"L786 / Discounting!L$24","v":0},{"$f":"M786 / Discounting!M$24","v":0},{"$f":"N786 / Discounting!N$24","v":0},{"$f":"O786 / Discounting!O$24","v":0},{"$f":"P786 / Discounting!P$24","v":0},{"$f":"Q786 / Discounting!Q$24","v":0},{"$f":"R786 / Discounting!R$24","v":0},{"$f":"S786 / Discounting!S$24","v":0},{"$f":"T786 / Discounting!T$24","v":0},{"$f":"U786 / Discounting!U$24","v":0},{"$f":"V786 / Discounting!V$24","v":0},{"$f":"W786 / Discounting!W$24","v":0},{"$f":"X786 / Discounting!X$24","v":0},{"$f":"Y786 / Discounting!Y$24","v":0},{"$f":"Z786 / Discounting!Z$24","v":0},{"$f":"AA786 / Discounting!AA$24","v":0},{"$f":"AB786 / Discounting!AB$24","v":0},{"$f":"AC786 / Discounting!AC$24","v":0},{"$f":"AD786 / Discounting!AD$24","v":13469529.51619288},{"$f":"AE786 / Discounting!AE$24","v":11451100.005742053},{"$f":"AF786 / Discounting!AF$24","v":9687386.8394696638},{"$f":"AG786 / Discounting!AG$24","v":8148450.8121891264},{"$f":"AH786 / Discounting!AH$24","v":6807750.8623957019},{"$f":"AI786 / Discounting!AI$24","v":5641765.4948279774},{"$f":"AJ786 / Discounting!AJ$24","v":4629655.9453865672},{"$f":"AK786 / Discounting!AK$24","v":3752966.5128000719},{"$f":"AL786 / Discounting!AL$24","v":2995357.981295126},{"$f":"AM786 / Discounting!AM$24","v":2342370.5038924739},{"$f":"AN786 / Discounting!AN$24","v":1781212.7127500549},{"$f":"AO786 / Discounting!AO$24","v":1300574.1764969537},{"$f":"AP786 / Discounting!AP$24","v":890458.63946245564},{"$f":"AQ786 / Discounting!AQ$24","v":542035.75830337056},{"$f":"AR786 / Discounting!AR$24","v":247509.30151373503},{"$f":"AS786 / Discounting!AS$24","v":0},{"$f":"AT786 / Discounting!AT$24","v":0},{"$f":"AU786 / Discounting!AU$24","v":0},{"$f":"AV786 / Discounting!AV$24","v":0},{"$f":"AW786 / Discounting!AW$24","v":0},{"$f":"AX786 / Discounting!AX$24","v":0},{"$f":"AY786 / Discounting!AY$24","v":0},{"$f":"AZ786 / Discounting!AZ$24","v":0},{"$f":"BA786 / Discounting!BA$24","v":0},{"$f":"BB786 / Discounting!BB$24","v":0},{"$f":"BC786 / Discounting!BC$24","v":0},{"$f":"BD786 / Discounting!BD$24","v":0},{"$f":"BE786 / Discounting!BE$24","v":0},{"$f":"BF786 / Discounting!BF$24","v":0},{"$f":"BG786 / Discounting!BG$24","v":0},{"$f":"BH786 / Discounting!BH$24","v":0},{"$f":"BI786 / Discounting!BI$24","v":0},{"$f":"BJ786 / Discounting!BJ$24","v":0},{"$f":"BK786 / Discounting!BK$24","v":0},{"$f":"BL786 / Discounting!BL$24","v":0},{"$f":"BM786 / Discounting!BM$24","v":0},{"$f":"BN786 / Discounting!BN$24","v":0},{"$f":"BO786 / Discounting!BO$24","v":0},{"$f":"BP786 / Discounting!BP$24","v":0},{"$f":"BQ786 / Discounting!BQ$24","v":0},{"$f":"BR786 / Discounting!BR$24","v":0},{"$f":"BS786 / Discounting!BS$24","v":0},{"$f":"BT786 / Discounting!BT$24","v":0},{"$f":"BU786 / Discounting!BU$24","v":0},{"$f":"BV786 / Discounting!BV$24","v":0},{"$f":"BW786 / Discounting!BW$24","v":0},{"$f":"BX786 / Discounting!BX$24","v":0},{"$f":"BY786 / Discounting!BY$24","v":0},{"$f":"BZ786 / Discounting!BZ$24","v":0},{"$f":"CA786 / Discounting!CA$24","v":0},{"$f":"CB786 / Discounting!CB$24","v":0},{"$f":"CC786 / Discounting!CC$24","v":0},{"$f":"CD786 / Discounting!CD$24","v":0},{"$f":"CE786 / Discounting!CE$24","v":0},{"$f":"CF786 / Discounting!CF$24","v":0},{"$f":"CG786 / Discounting!CG$24","v":0},{"$f":"CH786 / Discounting!CH$24","v":0},{"$f":"CI786 / Discounting!CI$24","v":0},{"$f":"CJ786 / Discounting!CJ$24","v":0},{"$f":"CK786 / Discounting!CK$24","v":0},{"$f":"CL786 / Discounting!CL$24","v":0},{"$f":"CM786 / Discounting!CM$24","v":0},{"$f":"CN786 / Discounting!CN$24","v":0},{"$f":"CO786 / Discounting!CO$24","v":0},{"$f":"CP786 / Discounting!CP$24","v":0},{"$f":"CQ786 / Discounting!CQ$24","v":0},{"$f":"CR786 / Discounting!CR$24","v":0},{"$f":"CS786 / Discounting!CS$24","v":0},{"$f":"CT786 / Discounting!CT$24","v":0},{"$f":"CU786 / Discounting!CU$24","v":0},{"$f":"CV786 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1314373707.9349184,null,{"$f":"SUM(J848:J859)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,133689.83957219243,119153.15469892375,106197.10757479834,94649.828498037707,710632.93695852906,633362.68891134497,564494.37514380109,503114.41634919879,448408.57072121103,44599151.542643085,72888914.431093425,65533596.115541272,58912073.066345431,52951454.778020158,47586092.059696935,42756855.517185591,40915491.870411173,64371199.015147738,55199113.333501413,47013257.088520937,51882521.774477132,62378976.24649176,59989655.607007988,57355988.145985007,63406428.62094982,57678574.297483131,52434655.122826695,37247381.790787682,32392730.319921382,27892342.767387357,24221956.517421875,28234182.861582056,26670711.886397298,25140284.354231685,23667071.098329157,22235984.729650557,20214401.132194418,18376612.045118671,16705907.334353631,5235013.3824746106,765694.70620490878,759189.54840550059,703444.26568518206,917790.33005613566,{"$f":"SUM(BM848:BM859)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J862:CV862)","v":245936338.85517985},null,{"$f":"J789 / Discounting!J$24","v":-375000000},{"$f":"K789 / Discounting!K$24","v":-375000000},{"$f":"L789 / Discounting!L$24","v":-225000000},{"$f":"M789 / Discounting!M$24","v":-225000000},{"$f":"N789 / Discounting!N$24","v":-150000000},{"$f":"O789 / Discounting!O$24","v":-75000000},{"$f":"P789 / Discounting!P$24","v":-75000000},{"$f":"Q789 / Discounting!Q$24","v":0},{"$f":"R789 / Discounting!R$24","v":0},{"$f":"S789 / Discounting!S$24","v":0},{"$f":"T789 / Discounting!T$24","v":0},{"$f":"U789 / Discounting!U$24","v":0},{"$f":"V789 / Discounting!V$24","v":0},{"$f":"W789 / Discounting!W$24","v":0},{"$f":"X789 / Discounting!X$24","v":0},{"$f":"Y789 / Discounting!Y$24","v":0},{"$f":"Z789 / Discounting!Z$24","v":-115578838.62214029},{"$f":"AA789 / Discounting!AA$24","v":-430798241.24468738},{"$f":"AB789 / Discounting!AB$24","v":-508007716.17550635},{"$f":"AC789 / Discounting!AC$24","v":-592205852.78187799},{"$f":"AD789 / Discounting!AD$24","v":-97317997.792212307},{"$f":"AE789 / Discounting!AE$24","v":389852540.94921368},{"$f":"AF789 / Discounting!AF$24","v":354411400.86292148},{"$f":"AG789 / Discounting!AG$24","v":322192182.60265589},{"$f":"AH789 / Discounting!AH$24","v":292901984.18423259},{"$f":"AI789 / Discounting!AI$24","v":258383714.59596521},{"$f":"AJ789 / Discounting!AJ$24","v":234894285.99633202},{"$f":"AK789 / Discounting!AK$24","v":116832611.07782097},{"$f":"AL789 / Discounting!AL$24","v":106211464.61620088},{"$f":"AM789 / Discounting!AM$24","v":96555876.923818976},{"$f":"AN789 / Discounting!AN$24","v":86324912.170882091},{"$f":"AO789 / Discounting!AO$24","v":144529818.33091217},{"$f":"AP789 / Discounting!AP$24","v":132591700.76352546},{"$f":"AQ789 / Discounting!AQ$24","v":120537909.78502314},{"$f":"AR789 / Discounting!AR$24","v":109579917.98638466},{"$f":"AS789 / Discounting!AS$24","v":99618107.260349691},{"$f":"AT789 / Discounting!AT$24","v":90561915.691226989},{"$f":"AU789 / Discounting!AU$24","v":82329014.264751807},{"$f":"AV789 / Discounting!AV$24","v":40949117.443258382},{"$f":"AW789 / Discounting!AW$24","v":37226470.402962163},{"$f":"AX789 / Discounting!AX$24","v":33281990.598077279},{"$f":"AY789 / Discounting!AY$24","v":30383685.821615119},{"$f":"AZ789 / Discounting!AZ$24","v":51119840.463425741},{"$f":"BA789 / Discounting!BA$24","v":46472582.239477947},{"$f":"BB789 / Discounting!BB$24","v":42247802.035889037},{"$f":"BC789 / Discounting!BC$24","v":38407092.759899125},{"$f":"BD789 / Discounting!BD$24","v":34915538.872635566},{"$f":"BE789 / Discounting!BE$24","v":31741398.97512323},{"$f":"BF789 / Discounting!BF$24","v":28855817.250112034},{"$f":"BG789 / Discounting!BG$24","v":26232561.136465482},{"$f":"BH789 / Discounting!BH$24","v":8516681.4840006959},{"$f":"BI789 / Discounting!BI$24","v":1303180.8994644249},{"$f":"BJ789 / Discounting!BJ$24","v":1318595.8434288499},{"$f":"BK789 / Discounting!BK$24","v":1198723.4940262272},{"$f":"BL789 / Discounting!BL$24","v":-2635452.3104741084},{"$f":"BM789 / Discounting!BM$24","v":0},{"$f":"BN789 / Discounting!BN$24","v":0},{"$f":"BO789 / Discounting!BO$24","v":0},{"$f":"BP789 / Discounting!BP$24","v":0},{"$f":"BQ789 / Discounting!BQ$24","v":0},{"$f":"BR789 / Discounting!BR$24","v":0},{"$f":"BS789 / Discounting!BS$24","v":0},{"$f":"BT789 / Discounting!BT$24","v":0},{"$f":"BU789 / Discounting!BU$24","v":0},{"$f":"BV789 / Discounting!BV$24","v":0},{"$f":"BW789 / Discounting!BW$24","v":0},{"$f":"BX789 / Discounting!BX$24","v":0},{"$f":"BY789 / Discounting!BY$24","v":0},{"$f":"BZ789 / Discounting!BZ$24","v":0},{"$f":"CA789 / Discounting!CA$24","v":0},{"$f":"CB789 / Discounting!CB$24","v":0},{"$f":"CC789 / Discounting!CC$24","v":0},{"$f":"CD789 / Discounting!CD$24","v":0},{"$f":"CE789 / Discounting!CE$24","v":0},{"$f":"CF789 / Discounting!CF$24","v":0},{"$f":"CG789 / Discounting!CG$24","v":0},{"$f":"CH789 / Discounting!CH$24","v":0},{"$f":"CI789 / Discounting!CI$24","v":0},{"$f":"CJ789 / Discounting!CJ$24","v":0},{"$f":"CK789 / Discounting!CK$24","v":0},{"$f":"CL789 / Discounting!CL$24","v":0},{"$f":"CM789 / Discounting!CM$24","v":0},{"$f":"CN789 / Discounting!CN$24","v":0},{"$f":"CO789 / Discounting!CO$24","v":0},{"$f":"CP789 / Discounting!CP$24","v":0},{"$f":"CQ789 / Discounting!CQ$24","v":0},{"$f":"CR789 / Discounting!CR$24","v":0},{"$f":"CS789 / Discounting!CS$24","v":0},{"$f":"CT789 / Discounting!CT$24","v":0},{"$f":"CU789 / Discounting!CU$24","v":0},{"$f":"CV789 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H860-H859)/H862","v":5.0447428332369402}]
[]
["Reconciliation (Real)"]
[]
[{"$nulls":4},"Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J867:CV867)","v":22623491269.126125},null,{"$f":"J73","v":-375000000},-375000000,-225000000,-225000000,-150000000,-75000000,-75000000,0,0,0,0,0,0,0,0,0,-204754962.92827758,-839503899.36344814,-1088959655.7874722,-1396390423.1637163,-252417823.00557935,1112294797.5016356,1112294797.5016356,1112294797.5016356,1112294797.5016356,1079332898.8028131,1079332898.8028131,590526961.01098359,590526961.01098359,590526961.01098359,580750842.25514698,1069556780.0469766,{"$f":"AP73","v":1079332898.8028131},1079332898.8028131,1079332898.8028131,1079332898.8028131,1079332898.8028131,1079332898.8028131,590526961.01098359,590526961.01098359,580750842.25514698,583194871.9441061,1079332898.8028133,1079332898.8028133,1079332898.8028133,1079332898.8028133,1079332898.8028133,1079332898.8028131,1079332898.8028133,1079332898.8028133,385458663.87714058,64879097.118468575,72211186.185346022,72211186.185346022,-174635812.39952794,0,0,0,0,0,0,0,0,0,{"$f":"BV73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6033840472.6443615,null,{"$f":"J668","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-1144481.4513010813,-62548529.517013744,-252951209.65073097,-327766367.16927755,-419974450.90307176,-443353701.7153821,282210955.2852298,295069991.64344049,307676890.03384328,320036594.33815968,299192052.80043197,311071814.72307348,163415382.42612576,21408423.228061914,50563210.380507946,70713603.314229488,158078098.53758752,{"$f":"AP668","v":52172374.990888715},30719868.136427045,10652135.284637213,392342889.77437639,391909467.88099277,391914874.70925176,395546862.64687598,418842224.79266155,436210289.5396204,460434499.08521986,483202665.27590919,459901496.75289738,437057213.88719934,414230527.8833701,391959006.52133358,391963442.00370347,391967790.51583111,391972053.76301479,148525855.2969003,26758847.48360835,30635158.092218995,29835654.969391309,185783463.67187995,0,0,0,0,0,0,0,0,0,{"$f":"BV668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2533789453.833252,null,{"$f":"J687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-143328474.04979432,-587652729.55441368,-762271759.05123055,-977473296.21460128,75257165.669214815,622123262.7628305,611552308.18060696,601237453.44062448,591175141.7640388,581361930.0563674,571794487.99669313,220305440.7299943,211219993.88834715,202370994.12688544,193755554.260261,527535052.63984126,{"$f":"AP687","v":519378506.77184367},511447511.5365746,503739612.92343229,0,0,0,-342164156.45428073,-342164156.45428067,-342164156.45428067,-342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,-171082078.22714034,0,0,0,0,0,0,0,0,0,{"$f":"BV687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1264184128.2900374,null,{"$f":"J739","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11126587.924500763,18749531.508846253,19868988.007726908,19988882.503594846,28358910.394875586,{"$f":"AP739","v":16524417.653288856},17558051.971901432,18571418.950933382,69190162.398819447,69191135.055754945,69192088.640985817,71927533.478016764,71928450.034370929,71299710.505114332,71458000.998947605,69196583.32635951,69197430.082755029,69198260.236083925,69199074.111896589,69199872.029359996,69200654.301382944,69201421.234738767,69202173.130185664,26182540.354586326,4476029.7546680411,4990046.0597647633,4990801.0307601569,25015372.609817877,0,0,0,0,0,0,0,0,0,{"$f":"BV739","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Joint Venture Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},250153726.09817871,null,{"$f":"J651 + J722","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP651 + AP722","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250153726.09817871,0,0,0,0,0,0,0,0,0,{"$f":"BV651 + BV722","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},13041830940.456652,null,{"$f":"J787-J784","v":182849.16299921353},{"$f":"K787-K784","v":179263.8852933466},175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,1144481.4513010813,1122040.6385304718,1100039.8416965408,1078470.4330358244,1057323.9539566906,115678713.04058787,207960579.4535751,205672497.67758805,203380454.02716762,201083061.39943695,198778915.94601393,196466596.08304656,195679549.93036285,339149012.38572824,317723768.4958635,296292802.17706162,355584718.47467226,491257599.38679188,519607467.15791023,546369731.64381027,617799846.62961745,618232295.8660655,618225935.45257545,465216721.34037179,441920442.63823158,415404998.66469306,393466528.31421942,526933650.2005446,550233971.96716094,573077424.67953002,595903296.80754662,618174020.25211978,618168802.49772668,618163687.05224347,618158671.90961254,210750268.22565389,33644219.880192161,36585982.033362255,37384730.185194559,35801155.644093305,0,0,0,0,0,0,0,0,0,0,{"$f":"BW787-BW784","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Reconciliation of Pre- and Post-Tax Cash Flows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"SUM(J868:J870) - J871 + J872 - J867","v":0},{"$f":"SUM(K868:K870) - K871 + K872 - K867","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW868:BW870) - BW871 + BW872 - BW867","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":" Block 2 LNG & DSO plants","index":10,"n_rows":749,"n_cols":100,"rows_kept":749,"cut":false,"hidden":false,"merged":[]}
[" Block 2 LNG & DSO plants"]
[]
[{"$nulls":9},{"$f":"J4 - Inputs!$C$3","v":-10},{"$f":"K4 - Inputs!$C$3","v":-9},{"$f":"L4 - Inputs!$C$3","v":-8},{"$f":"M4 - Inputs!$C$3","v":-7},{"$f":"N4 - Inputs!$C$3","v":-6},{"$f":"O4 - Inputs!$C$3","v":-5},{"$f":"P4 - Inputs!$C$3","v":-4},{"$f":"Q4 - Inputs!$C$3","v":-3},{"$f":"R4 - Inputs!$C$3","v":-2},{"$f":"S4 - Inputs!$C$3","v":-1},{"$f":"T4 - Inputs!$C$3","v":0},{"$f":"U4 - Inputs!$C$3","v":1},{"$f":"V4 - Inputs!$C$3","v":2},{"$f":"W4 - Inputs!$C$3","v":3},{"$f":"X4 - Inputs!$C$3","v":4},{"$f":"Y4 - Inputs!$C$3","v":5},{"$f":"Z4 - Inputs!$C$3","v":6},{"$f":"AA4 - Inputs!$C$3","v":7},{"$f":"AB4 - Inputs!$C$3","v":8},{"$f":"AC4 - Inputs!$C$3","v":9},{"$f":"AD4 - Inputs!$C$3","v":10},{"$f":"AE4 - Inputs!$C$3","v":11},{"$f":"AF4 - Inputs!$C$3","v":12},{"$f":"AG4 - Inputs!$C$3","v":13},{"$f":"AH4 - Inputs!$C$3","v":14},{"$f":"AI4 - Inputs!$C$3","v":15},{"$f":"AJ4 - Inputs!$C$3","v":16},{"$f":"AK4 - Inputs!$C$3","v":17},{"$f":"AL4 - Inputs!$C$3","v":18},{"$f":"AM4 - Inputs!$C$3","v":19},{"$f":"AN4 - Inputs!$C$3","v":20},{"$f":"AO4 - Inputs!$C$3","v":21},{"$f":"AP4 - Inputs!$C$3","v":22},{"$f":"AQ4 - Inputs!$C$3","v":23},{"$f":"AR4 - Inputs!$C$3","v":24},{"$f":"AS4 - Inputs!$C$3","v":25},{"$f":"AT4 - Inputs!$C$3","v":26},{"$f":"AU4 - Inputs!$C$3","v":27},{"$f":"AV4 - Inputs!$C$3","v":28},{"$f":"AW4 - Inputs!$C$3","v":29},{"$f":"AX4 - Inputs!$C$3","v":30},{"$f":"AY4 - Inputs!$C$3","v":31},{"$f":"AZ4 - Inputs!$C$3","v":32},{"$f":"BA4 - Inputs!$C$3","v":33},{"$f":"BB4 - Inputs!$C$3","v":34},{"$f":"BC4 - Inputs!$C$3","v":35},{"$f":"BD4 - Inputs!$C$3","v":36},{"$f":"BE4 - Inputs!$C$3","v":37},{"$f":"BF4 - Inputs!$C$3","v":38},{"$f":"BG4 - Inputs!$C$3","v":39},{"$f":"BH4 - Inputs!$C$3","v":40},{"$f":"BI4 - Inputs!$C$3","v":41},{"$f":"BJ4 - Inputs!$C$3","v":42},{"$f":"BK4 - Inputs!$C$3","v":43},{"$f":"BL4 - Inputs!$C$3","v":44},{"$f":"BM4 - Inputs!$C$3","v":45},{"$f":"BN4 - Inputs!$C$3","v":46},{"$f":"BO4 - Inputs!$C$3","v":47},{"$f":"BP4 - Inputs!$C$3","v":48},{"$f":"BQ4 - Inputs!$C$3","v":49},{"$f":"BR4 - Inputs!$C$3","v":50},{"$f":"BS4 - Inputs!$C$3","v":51},{"$f":"BT4 - Inputs!$C$3","v":52},{"$f":"BU4 - Inputs!$C$3","v":53},{"$f":"BV4 - Inputs!$C$3","v":54},{"$f":"BW4 - Inputs!$C$3","v":55},{"$f":"BX4 - Inputs!$C$3","v":56},{"$f":"BY4 - Inputs!$C$3","v":57},{"$f":"BZ4 - Inputs!$C$3","v":58},{"$f":"CA4 - Inputs!$C$3","v":59},{"$f":"CB4 - Inputs!$C$3","v":60},{"$f":"CC4 - Inputs!$C$3","v":61},{"$f":"CD4 - Inputs!$C$3","v":62},{"$f":"CE4 - Inputs!$C$3","v":63},{"$f":"CF4 - Inputs!$C$3","v":64},{"$f":"CG4 - Inputs!$C$3","v":65},{"$f":"CH4 - Inputs!$C$3","v":66},{"$f":"CI4 - Inputs!$C$3","v":67},{"$f":"CJ4 - Inputs!$C$3","v":68},{"$f":"CK4 - Inputs!$C$3","v":69},{"$f":"CL4 - Inputs!$C$3","v":70},{"$f":"CM4 - Inputs!$C$3","v":71},{"$f":"CN4 - Inputs!$C$3","v":72},{"$f":"CO4 - Inputs!$C$3","v":73},{"$f":"CP4 - Inputs!$C$3","v":74},{"$f":"CQ4 - Inputs!$C$3","v":75},{"$f":"CR4 - Inputs!$C$3","v":76},{"$f":"CS4 - Inputs!$C$3","v":77},{"$f":"CT4 - Inputs!$C$3","v":78},{"$f":"CU4 - Inputs!$C$3","v":79},{"$f":"CV4 - Inputs!$C$3","v":80}]
[{"$nulls":5},"Constant","Unit","Total",null,2010,{"$f":"J4 + 1","v":2011},{"$f":"K4 + 1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BW4 + 1","v":2076},2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Production"]
[]
[{"$nulls":4},"Total raw gas received from offshore for LNG plant",null,"mmcf",{"$f":"SUM(J7:CV7)","v":11833394.580000002},null,{"$f":"'Demand & production'!J239","v":0},{"$f":"'Demand & production'!K239","v":0},{"$f":"'Demand & production'!L239","v":0},{"$f":"'Demand & production'!M239","v":0},{"$f":"'Demand & production'!N239","v":0},{"$f":"'Demand & production'!O239","v":0},{"$f":"'Demand & production'!P239","v":0},{"$f":"'Demand & production'!Q239","v":0},{"$f":"'Demand & production'!R239","v":0},{"$f":"'Demand & production'!S239","v":0},{"$f":"'Demand & production'!T239","v":0},{"$f":"'Demand & production'!U239","v":0},{"$f":"'Demand & production'!V239","v":0},{"$f":"'Demand & production'!W239","v":0},{"$f":"'Demand & production'!X239","v":0},{"$f":"'Demand & production'!Y239","v":0},{"$f":"'Demand & production'!Z239","v":0},{"$f":"'Demand & production'!AA239","v":0},{"$f":"'Demand & production'!AB239","v":0},{"$f":"'Demand & production'!AC239","v":0},{"$f":"'Demand & production'!AD239","v":198412.6984126984},{"$f":"'Demand & production'!AE239","v":396825.39682539681},{"$f":"'Demand & production'!AF239","v":396825.39682539681},{"$f":"'Demand & production'!AG239","v":396825.39682539681},{"$f":"'Demand & production'!AH239","v":396825.39682539681},{"$f":"'Demand & production'!AI239","v":396825.39682539681},{"$f":"'Demand & production'!AJ239","v":396825.39682539681},{"$f":"'Demand & production'!AK239","v":396825.39682539681},{"$f":"'Demand & production'!AL239","v":396825.39682539681},{"$f":"'Demand & production'!AM239","v":396825.39682539681},{"$f":"'Demand & production'!AN239","v":396825.39682539681},{"$f":"'Demand & production'!AO239","v":396825.39682539681},{"$f":"'Demand & production'!AP239","v":396825.39682539681},{"$f":"'Demand & production'!AQ239","v":396825.39682539681},{"$f":"'Demand & production'!AR239","v":396825.39682539681},{"$f":"'Demand & production'!AS239","v":396825.39682539681},{"$f":"'Demand & production'!AT239","v":396825.39682539681},{"$f":"'Demand & production'!AU239","v":396825.39682539681},{"$f":"'Demand & production'!AV239","v":396825.39682539681},{"$f":"'Demand & production'!AW239","v":396825.39682539681},{"$f":"'Demand & production'!AX239","v":396825.39682539681},{"$f":"'Demand & production'!AY239","v":396825.39682539681},{"$f":"'Demand & production'!AZ239","v":396825.39682539681},{"$f":"'Demand & production'!BA239","v":396825.39682539681},{"$f":"'Demand & production'!BB239","v":396825.39682539681},{"$f":"'Demand & production'!BC239","v":396825.39682539681},{"$f":"'Demand & production'!BD239","v":396825.39682539681},{"$f":"'Demand & production'!BE239","v":396825.39682539681},{"$f":"'Demand & production'!BF239","v":396825.39682539681},{"$f":"'Demand & production'!BG239","v":396825.39682539681},{"$f":"'Demand & production'!BH239","v":127045.37365079473},{"$f":"'Demand & production'!BI239","v":0},{"$f":"'Demand & production'!BJ239","v":0},{"$f":"'Demand & production'!BK239","v":0},{"$f":"'Demand & production'!BL239","v":0},{"$f":"'Demand & production'!BM239","v":0},{"$f":"'Demand & production'!BN239","v":0},{"$f":"'Demand & production'!BO239","v":0},{"$f":"'Demand & production'!BP239","v":0},{"$f":"'Demand & production'!BQ239","v":0},{"$f":"'Demand & production'!BR239","v":0},{"$f":"'Demand & production'!BS239","v":0},{"$f":"'Demand & production'!BT239","v":0},{"$f":"'Demand & production'!BU239","v":0},{"$f":"'Demand & production'!BV239","v":0},{"$f":"'Demand & production'!BW239","v":0},{"$f":"'Demand & production'!BX239","v":0},{"$f":"'Demand & production'!BY239","v":0},{"$f":"'Demand & production'!BZ239","v":0},{"$f":"'Demand & production'!CA239","v":0},{"$f":"'Demand & production'!CB239","v":0},{"$f":"'Demand & production'!CC239","v":0},{"$f":"'Demand & production'!CD239","v":0},{"$f":"'Demand & production'!CE239","v":0},{"$f":"'Demand & production'!CF239","v":0},{"$f":"'Demand & production'!CG239","v":0},{"$f":"'Demand & production'!CH239","v":0},{"$f":"'Demand & production'!CI239","v":0},{"$f":"'Demand & production'!CJ239","v":0},{"$f":"'Demand & production'!CK239","v":0},{"$f":"'Demand & production'!CL239","v":0},{"$f":"'Demand & production'!CM239","v":0},{"$f":"'Demand & production'!CN239","v":0},{"$f":"'Demand & production'!CO239","v":0},{"$f":"'Demand & production'!CP239","v":0},{"$f":"'Demand & production'!CQ239","v":0},{"$f":"'Demand & production'!CR239","v":0},{"$f":"'Demand & production'!CS239","v":0},{"$f":"'Demand & production'!CT239","v":0},{"$f":"'Demand & production'!CU239","v":0},{"$f":"'Demand & production'!CV239","v":0}]
[{"$nulls":4},"Gas received",null,"mmcf",{"$f":"SUM(J8:CV8)","v":11833394.580000002},null,{"$f":"'Demand & production'!J233","v":0},{"$f":"'Demand & production'!K233","v":0},{"$f":"'Demand & production'!L233","v":0},{"$f":"'Demand & production'!M233","v":0},{"$f":"'Demand & production'!N233","v":0},{"$f":"'Demand & production'!O233","v":0},{"$f":"'Demand & production'!P233","v":0},{"$f":"'Demand & production'!Q233","v":0},{"$f":"'Demand & production'!R233","v":0},{"$f":"'Demand & production'!S233","v":0},{"$f":"'Demand & production'!T233","v":0},{"$f":"'Demand & production'!U233","v":0},{"$f":"'Demand & production'!V233","v":0},{"$f":"'Demand & production'!W233","v":0},{"$f":"'Demand & production'!X233","v":0},{"$f":"'Demand & production'!Y233","v":0},{"$f":"'Demand & production'!Z233","v":0},{"$f":"'Demand & production'!AA233","v":0},{"$f":"'Demand & production'!AB233","v":0},{"$f":"'Demand & production'!AC233","v":0},{"$f":"'Demand & production'!AD233","v":198412.6984126984},{"$f":"'Demand & production'!AE233","v":396825.39682539681},{"$f":"'Demand & production'!AF233","v":396825.39682539681},{"$f":"'Demand & production'!AG233","v":396825.39682539681},{"$f":"'Demand & production'!AH233","v":396825.39682539681},{"$f":"'Demand & production'!AI233","v":396825.39682539681},{"$f":"'Demand & production'!AJ233","v":396825.39682539681},{"$f":"'Demand & production'!AK233","v":396825.39682539681},{"$f":"'Demand & production'!AL233","v":396825.39682539681},{"$f":"'Demand & production'!AM233","v":396825.39682539681},{"$f":"'Demand & production'!AN233","v":396825.39682539681},{"$f":"'Demand & production'!AO233","v":396825.39682539681},{"$f":"'Demand & production'!AP233","v":396825.39682539681},{"$f":"'Demand & production'!AQ233","v":396825.39682539681},{"$f":"'Demand & production'!AR233","v":396825.39682539681},{"$f":"'Demand & production'!AS233","v":396825.39682539681},{"$f":"'Demand & production'!AT233","v":396825.39682539681},{"$f":"'Demand & production'!AU233","v":396825.39682539681},{"$f":"'Demand & production'!AV233","v":396825.39682539681},{"$f":"'Demand & production'!AW233","v":396825.39682539681},{"$f":"'Demand & production'!AX233","v":396825.39682539681},{"$f":"'Demand & production'!AY233","v":396825.39682539681},{"$f":"'Demand & production'!AZ233","v":396825.39682539681},{"$f":"'Demand & production'!BA233","v":396825.39682539681},{"$f":"'Demand & production'!BB233","v":396825.39682539681},{"$f":"'Demand & production'!BC233","v":396825.39682539681},{"$f":"'Demand & production'!BD233","v":396825.39682539681},{"$f":"'Demand & production'!BE233","v":396825.39682539681},{"$f":"'Demand & production'!BF233","v":396825.39682539681},{"$f":"'Demand & production'!BG233","v":396825.39682539681},{"$f":"'Demand & production'!BH233","v":127045.37365079473},{"$f":"'Demand & production'!BI233","v":0},{"$f":"'Demand & production'!BJ233","v":0},{"$f":"'Demand & production'!BK233","v":0},{"$f":"'Demand & production'!BL233","v":0},{"$f":"'Demand & production'!BM233","v":0},{"$f":"'Demand & production'!BN233","v":0},{"$f":"'Demand & production'!BO233","v":0},{"$f":"'Demand & production'!BP233","v":0},{"$f":"'Demand & production'!BQ233","v":0},{"$f":"'Demand & production'!BR233","v":0},{"$f":"'Demand & production'!BS233","v":0},{"$f":"'Demand & production'!BT233","v":0},{"$f":"'Demand & production'!BU233","v":0},{"$f":"'Demand & production'!BV233","v":0},{"$f":"'Demand & production'!BW233","v":0},{"$f":"'Demand & production'!BX233","v":0},{"$f":"'Demand & production'!BY233","v":0},{"$f":"'Demand & production'!BZ233","v":0},{"$f":"'Demand & production'!CA233","v":0},{"$f":"'Demand & production'!CB233","v":0},{"$f":"'Demand & production'!CC233","v":0},{"$f":"'Demand & production'!CD233","v":0},{"$f":"'Demand & production'!CE233","v":0},{"$f":"'Demand & production'!CF233","v":0},{"$f":"'Demand & production'!CG233","v":0},{"$f":"'Demand & production'!CH233","v":0},{"$f":"'Demand & production'!CI233","v":0},{"$f":"'Demand & production'!CJ233","v":0},{"$f":"'Demand & production'!CK233","v":0},{"$f":"'Demand & production'!CL233","v":0},{"$f":"'Demand & production'!CM233","v":0},{"$f":"'Demand & production'!CN233","v":0},{"$f":"'Demand & production'!CO233","v":0},{"$f":"'Demand & production'!CP233","v":0},{"$f":"'Demand & production'!CQ233","v":0},{"$f":"'Demand & production'!CR233","v":0},{"$f":"'Demand & production'!CS233","v":0},{"$f":"'Demand & production'!CT233","v":0},{"$f":"'Demand & production'!CU233","v":0},{"$f":"'Demand & production'!CV233","v":0}]
[{"$nulls":4},"LNG plant capacity",null,"mt",null,null,{"$f":"SUM(Inputs!$C$140:C140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:D140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:E140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:F140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:G140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:H140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:I140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:J140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:K140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:L140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:M140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:N140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:O140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:P140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:Q140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:R140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:S140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:T140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:U140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:V140) * 1000000","v":0},{"$f":"SUM(Inputs!$C$140:W140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:X140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:Y140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:Z140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AA140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AB140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AC140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AD140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AE140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AF140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AG140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AH140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AI140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AJ140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AK140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AL140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AM140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AN140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AO140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AP140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AQ140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AR140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AS140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AT140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AU140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AV140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AW140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AX140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AY140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:AZ140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BA140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BB140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BC140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BD140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BE140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BF140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BG140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BH140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BI140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BJ140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BK140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BL140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BM140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BN140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BO140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BP140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BQ140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BR140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BS140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BT140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BU140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BV140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BW140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BX140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BY140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:BZ140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:CA140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:CB140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:CC140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:CD140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:CE140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:CF140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:CG140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:CH140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:CI140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:CJ140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:CK140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:CL140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:CM140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:CN140) * 1000000","v":7500000},{"$f":"SUM(Inputs!$C$140:CO140) * 1000000","v":7500000}]
[{"$nulls":4},"LNG processing loss",{"$f":"Inputs!C92","v":0.1},"mmcf / mt"]
[{"$nulls":4},"LNG produced",null,"mt",{"$f":"SUM(J11:CV11)","v":223651157.56200001},null,{"$f":"(J8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(K8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(L8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(M8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(N8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(O8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(P8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(Q8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(R8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(S8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(T8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(U8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(V8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(W8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(X8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(Y8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(Z8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(AA8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(AB8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(AC8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(AD8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":3750000},{"$f":"(AE8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AF8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AG8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AH8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AI8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AJ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AK8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AL8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AM8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AN8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AO8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AP8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AQ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AR8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AS8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AT8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AU8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AV8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AW8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AX8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AY8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(AZ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(BA8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(BB8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(BC8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(BD8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(BE8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(BF8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(BG8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":7500000},{"$f":"(BH8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":2401157.5620000204},{"$f":"(BI8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BJ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BK8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BL8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BM8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BN8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BO8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BP8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BQ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BR8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BS8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BT8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BU8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BV8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BW8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BX8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BY8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(BZ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CA8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CB8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CC8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CD8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CE8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CF8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CG8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CH8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CI8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CJ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CK8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CL8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CM8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CN8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CO8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CP8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CQ8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CR8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CS8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CT8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CU8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0},{"$f":"(CV8 * (100% - $F$10)) * (Inputs!$I$11 * 1000000)","v":0}]
[]
[{"$nulls":4},"Total raw gas received from offshore for DSO plant",null,"mmcf",{"$f":"SUM(J13:CV13)","v":1314821.6199999989},null,{"$f":"'Demand & production'!J238","v":0},{"$f":"'Demand & production'!K238","v":0},{"$f":"'Demand & production'!L238","v":0},{"$f":"'Demand & production'!M238","v":0},{"$f":"'Demand & production'!N238","v":0},{"$f":"'Demand & production'!O238","v":0},{"$f":"'Demand & production'!P238","v":0},{"$f":"'Demand & production'!Q238","v":0},{"$f":"'Demand & production'!R238","v":0},{"$f":"'Demand & production'!S238","v":0},{"$f":"'Demand & production'!T238","v":0},{"$f":"'Demand & production'!U238","v":0},{"$f":"'Demand & production'!V238","v":0},{"$f":"'Demand & production'!W238","v":0},{"$f":"'Demand & production'!X238","v":0},{"$f":"'Demand & production'!Y238","v":0},{"$f":"'Demand & production'!Z238","v":0},{"$f":"'Demand & production'!AA238","v":0},{"$f":"'Demand & production'!AB238","v":0},{"$f":"'Demand & production'!AC238","v":0},{"$f":"'Demand & production'!AD238","v":19055.385797101451},{"$f":"'Demand & production'!AE238","v":38110.771594202903},{"$f":"'Demand & production'!AF238","v":38110.771594202903},{"$f":"'Demand & production'!AG238","v":38110.771594202903},{"$f":"'Demand & production'!AH238","v":38110.771594202903},{"$f":"'Demand & production'!AI238","v":38110.771594202903},{"$f":"'Demand & production'!AJ238","v":38110.771594202903},{"$f":"'Demand & production'!AK238","v":38110.771594202903},{"$f":"'Demand & production'!AL238","v":38110.771594202903},{"$f":"'Demand & production'!AM238","v":38110.771594202903},{"$f":"'Demand & production'!AN238","v":38110.771594202903},{"$f":"'Demand & production'!AO238","v":38110.771594202903},{"$f":"'Demand & production'!AP238","v":38110.771594202903},{"$f":"'Demand & production'!AQ238","v":38110.771594202903},{"$f":"'Demand & production'!AR238","v":38110.771594202903},{"$f":"'Demand & production'!AS238","v":38110.771594202903},{"$f":"'Demand & production'!AT238","v":38110.771594202903},{"$f":"'Demand & production'!AU238","v":38110.771594202903},{"$f":"'Demand & production'!AV238","v":38110.771594202903},{"$f":"'Demand & production'!AW238","v":38110.771594202903},{"$f":"'Demand & production'!AX238","v":38110.771594202903},{"$f":"'Demand & production'!AY238","v":38110.771594202903},{"$f":"'Demand & production'!AZ238","v":38110.771594202903},{"$f":"'Demand & production'!BA238","v":38110.771594202903},{"$f":"'Demand & production'!BB238","v":38110.771594202903},{"$f":"'Demand & production'!BC238","v":38110.771594202903},{"$f":"'Demand & production'!BD238","v":38110.771594202903},{"$f":"'Demand & production'!BE238","v":38110.771594202903},{"$f":"'Demand & production'!BF238","v":38110.771594202903},{"$f":"'Demand & production'!BG238","v":38110.771594202903},{"$f":"'Demand & production'!BH238","v":38110.771594202903},{"$f":"'Demand & production'!BI238","v":38110.771594202903},{"$f":"'Demand & production'!BJ238","v":38110.771594202903},{"$f":"'Demand & production'!BK238","v":38110.771594202903},{"$f":"'Demand & production'!BL238","v":38110.771594202903},{"$f":"'Demand & production'!BM238","v":0},{"$f":"'Demand & production'!BN238","v":0},{"$f":"'Demand & production'!BO238","v":0},{"$f":"'Demand & production'!BP238","v":0},{"$f":"'Demand & production'!BQ238","v":0},{"$f":"'Demand & production'!BR238","v":0},{"$f":"'Demand & production'!BS238","v":0},{"$f":"'Demand & production'!BT238","v":0},{"$f":"'Demand & production'!BU238","v":0},{"$f":"'Demand & production'!BV238","v":0},{"$f":"'Demand & production'!BW238","v":0},{"$f":"'Demand & production'!BX238","v":0},{"$f":"'Demand & production'!BY238","v":0},{"$f":"'Demand & production'!BZ238","v":0},{"$f":"'Demand & production'!CA238","v":0},{"$f":"'Demand & production'!CB238","v":0},{"$f":"'Demand & production'!CC238","v":0},{"$f":"'Demand & production'!CD238","v":0},{"$f":"'Demand & production'!CE238","v":0},{"$f":"'Demand & production'!CF238","v":0},{"$f":"'Demand & production'!CG238","v":0},{"$f":"'Demand & production'!CH238","v":0},{"$f":"'Demand & production'!CI238","v":0},{"$f":"'Demand & production'!CJ238","v":0},{"$f":"'Demand & production'!CK238","v":0},{"$f":"'Demand & production'!CL238","v":0},{"$f":"'Demand & production'!CM238","v":0},{"$f":"'Demand & production'!CN238","v":0},{"$f":"'Demand & production'!CO238","v":0},{"$f":"'Demand & production'!CP238","v":0},{"$f":"'Demand & production'!CQ238","v":0},{"$f":"'Demand & production'!CR238","v":0},{"$f":"'Demand & production'!CS238","v":0},{"$f":"'Demand & production'!CT238","v":0},{"$f":"'Demand & production'!CU238","v":0},{"$f":"'Demand & production'!CV238","v":0}]
[{"$nulls":4},"Gas received",null,"mmcf",{"$f":"SUM(J14:CV14)","v":1314821.6199999989},null,{"$f":"'Demand & production'!J227","v":0},{"$f":"'Demand & production'!K227","v":0},{"$f":"'Demand & production'!L227","v":0},{"$f":"'Demand & production'!M227","v":0},{"$f":"'Demand & production'!N227","v":0},{"$f":"'Demand & production'!O227","v":0},{"$f":"'Demand & production'!P227","v":0},{"$f":"'Demand & production'!Q227","v":0},{"$f":"'Demand & production'!R227","v":0},{"$f":"'Demand & production'!S227","v":0},{"$f":"'Demand & production'!T227","v":0},{"$f":"'Demand & production'!U227","v":0},{"$f":"'Demand & production'!V227","v":0},{"$f":"'Demand & production'!W227","v":0},{"$f":"'Demand & production'!X227","v":0},{"$f":"'Demand & production'!Y227","v":0},{"$f":"'Demand & production'!Z227","v":0},{"$f":"'Demand & production'!AA227","v":0},{"$f":"'Demand & production'!AB227","v":0},{"$f":"'Demand & production'!AC227","v":0},{"$f":"'Demand & production'!AD227","v":19055.385797101451},{"$f":"'Demand & production'!AE227","v":38110.771594202903},{"$f":"'Demand & production'!AF227","v":38110.771594202903},{"$f":"'Demand & production'!AG227","v":38110.771594202903},{"$f":"'Demand & production'!AH227","v":38110.771594202903},{"$f":"'Demand & production'!AI227","v":38110.771594202903},{"$f":"'Demand & production'!AJ227","v":38110.771594202903},{"$f":"'Demand & production'!AK227","v":38110.771594202903},{"$f":"'Demand & production'!AL227","v":38110.771594202903},{"$f":"'Demand & production'!AM227","v":38110.771594202903},{"$f":"'Demand & production'!AN227","v":38110.771594202903},{"$f":"'Demand & production'!AO227","v":38110.771594202903},{"$f":"'Demand & production'!AP227","v":38110.771594202903},{"$f":"'Demand & production'!AQ227","v":38110.771594202903},{"$f":"'Demand & production'!AR227","v":38110.771594202903},{"$f":"'Demand & production'!AS227","v":38110.771594202903},{"$f":"'Demand & production'!AT227","v":38110.771594202903},{"$f":"'Demand & production'!AU227","v":38110.771594202903},{"$f":"'Demand & production'!AV227","v":38110.771594202903},{"$f":"'Demand & production'!AW227","v":38110.771594202903},{"$f":"'Demand & production'!AX227","v":38110.771594202903},{"$f":"'Demand & production'!AY227","v":38110.771594202903},{"$f":"'Demand & production'!AZ227","v":38110.771594202903},{"$f":"'Demand & production'!BA227","v":38110.771594202903},{"$f":"'Demand & production'!BB227","v":38110.771594202903},{"$f":"'Demand & production'!BC227","v":38110.771594202903},{"$f":"'Demand & production'!BD227","v":38110.771594202903},{"$f":"'Demand & production'!BE227","v":38110.771594202903},{"$f":"'Demand & production'!BF227","v":38110.771594202903},{"$f":"'Demand & production'!BG227","v":38110.771594202903},{"$f":"'Demand & production'!BH227","v":38110.771594202903},{"$f":"'Demand & production'!BI227","v":38110.771594202903},{"$f":"'Demand & production'!BJ227","v":38110.771594202903},{"$f":"'Demand & production'!BK227","v":38110.771594202903},{"$f":"'Demand & production'!BL227","v":38110.771594202903},{"$f":"'Demand & production'!BM227","v":0},{"$f":"'Demand & production'!BN227","v":0},{"$f":"'Demand & production'!BO227","v":0},{"$f":"'Demand & production'!BP227","v":0},{"$f":"'Demand & production'!BQ227","v":0},{"$f":"'Demand & production'!BR227","v":0},{"$f":"'Demand & production'!BS227","v":0},{"$f":"'Demand & production'!BT227","v":0},{"$f":"'Demand & production'!BU227","v":0},{"$f":"'Demand & production'!BV227","v":0},{"$f":"'Demand & production'!BW227","v":0},{"$f":"'Demand & production'!BX227","v":0},{"$f":"'Demand & production'!BY227","v":0},{"$f":"'Demand & production'!BZ227","v":0},{"$f":"'Demand & production'!CA227","v":0},{"$f":"'Demand & production'!CB227","v":0},{"$f":"'Demand & production'!CC227","v":0},{"$f":"'Demand & production'!CD227","v":0},{"$f":"'Demand & production'!CE227","v":0},{"$f":"'Demand & production'!CF227","v":0},{"$f":"'Demand & production'!CG227","v":0},{"$f":"'Demand & production'!CH227","v":0},{"$f":"'Demand & production'!CI227","v":0},{"$f":"'Demand & production'!CJ227","v":0},{"$f":"'Demand & production'!CK227","v":0},{"$f":"'Demand & production'!CL227","v":0},{"$f":"'Demand & production'!CM227","v":0},{"$f":"'Demand & production'!CN227","v":0},{"$f":"'Demand & production'!CO227","v":0},{"$f":"'Demand & production'!CP227","v":0},{"$f":"'Demand & production'!CQ227","v":0},{"$f":"'Demand & production'!CR227","v":0},{"$f":"'Demand & production'!CS227","v":0},{"$f":"'Demand & production'!CT227","v":0},{"$f":"'Demand & production'!CU227","v":0},{"$f":"'Demand & production'!CV227","v":0}]
[]
["Gas under take or pay contract"]
[]
[{"$nulls":4},"DSO under take or pay contract",null,"mmcf",{"$f":"SUM(J18:CV18)","v":1314821.6199999989},null,{"$f":"'Demand & production'!J191","v":0},{"$f":"'Demand & production'!K191","v":0},{"$f":"'Demand & production'!L191","v":0},{"$f":"'Demand & production'!M191","v":0},{"$f":"'Demand & production'!N191","v":0},{"$f":"'Demand & production'!O191","v":0},{"$f":"'Demand & production'!P191","v":0},{"$f":"'Demand & production'!Q191","v":0},{"$f":"'Demand & production'!R191","v":0},{"$f":"'Demand & production'!S191","v":0},{"$f":"'Demand & production'!T191","v":0},{"$f":"'Demand & production'!U191","v":0},{"$f":"'Demand & production'!V191","v":0},{"$f":"'Demand & production'!W191","v":0},{"$f":"'Demand & production'!X191","v":0},{"$f":"'Demand & production'!Y191","v":0},{"$f":"'Demand & production'!Z191","v":0},{"$f":"'Demand & production'!AA191","v":0},{"$f":"'Demand & production'!AB191","v":0},{"$f":"'Demand & production'!AC191","v":0},{"$f":"'Demand & production'!AD191","v":19055.385797101451},{"$f":"'Demand & production'!AE191","v":38110.771594202903},{"$f":"'Demand & production'!AF191","v":38110.771594202903},{"$f":"'Demand & production'!AG191","v":38110.771594202903},{"$f":"'Demand & production'!AH191","v":38110.771594202903},{"$f":"'Demand & production'!AI191","v":38110.771594202903},{"$f":"'Demand & production'!AJ191","v":38110.771594202903},{"$f":"'Demand & production'!AK191","v":38110.771594202903},{"$f":"'Demand & production'!AL191","v":38110.771594202903},{"$f":"'Demand & production'!AM191","v":38110.771594202903},{"$f":"'Demand & production'!AN191","v":38110.771594202903},{"$f":"'Demand & production'!AO191","v":38110.771594202903},{"$f":"'Demand & production'!AP191","v":38110.771594202903},{"$f":"'Demand & production'!AQ191","v":38110.771594202903},{"$f":"'Demand & production'!AR191","v":38110.771594202903},{"$f":"'Demand & production'!AS191","v":38110.771594202903},{"$f":"'Demand & production'!AT191","v":38110.771594202903},{"$f":"'Demand & production'!AU191","v":38110.771594202903},{"$f":"'Demand & production'!AV191","v":38110.771594202903},{"$f":"'Demand & production'!AW191","v":38110.771594202903},{"$f":"'Demand & production'!AX191","v":38110.771594202903},{"$f":"'Demand & production'!AY191","v":38110.771594202903},{"$f":"'Demand & production'!AZ191","v":38110.771594202903},{"$f":"'Demand & production'!BA191","v":38110.771594202903},{"$f":"'Demand & production'!BB191","v":38110.771594202903},{"$f":"'Demand & production'!BC191","v":38110.771594202903},{"$f":"'Demand & production'!BD191","v":38110.771594202903},{"$f":"'Demand & production'!BE191","v":38110.771594202903},{"$f":"'Demand & production'!BF191","v":38110.771594202903},{"$f":"'Demand & production'!BG191","v":38110.771594202903},{"$f":"'Demand & production'!BH191","v":38110.771594202903},{"$f":"'Demand & production'!BI191","v":38110.771594202903},{"$f":"'Demand & production'!BJ191","v":38110.771594202903},{"$f":"'Demand & production'!BK191","v":38110.771594202903},{"$f":"'Demand & production'!BL191","v":38110.771594202903},{"$f":"'Demand & production'!BM191","v":0},{"$f":"'Demand & production'!BN191","v":0},{"$f":"'Demand & production'!BO191","v":0},{"$f":"'Demand & production'!BP191","v":0},{"$f":"'Demand & production'!BQ191","v":0},{"$f":"'Demand & production'!BR191","v":0},{"$f":"'Demand & production'!BS191","v":0},{"$f":"'Demand & production'!BT191","v":0},{"$f":"'Demand & production'!BU191","v":0},{"$f":"'Demand & production'!BV191","v":0},{"$f":"'Demand & production'!BW191","v":0},{"$f":"'Demand & production'!BX191","v":0},{"$f":"'Demand & production'!BY191","v":0},{"$f":"'Demand & production'!BZ191","v":0},{"$f":"'Demand & production'!CA191","v":0},{"$f":"'Demand & production'!CB191","v":0},{"$f":"'Demand & production'!CC191","v":0},{"$f":"'Demand & production'!CD191","v":0},{"$f":"'Demand & production'!CE191","v":0},{"$f":"'Demand & production'!CF191","v":0},{"$f":"'Demand & production'!CG191","v":0},{"$f":"'Demand & production'!CH191","v":0},{"$f":"'Demand & production'!CI191","v":0},{"$f":"'Demand & production'!CJ191","v":0},{"$f":"'Demand & production'!CK191","v":0},{"$f":"'Demand & production'!CL191","v":0},{"$f":"'Demand & production'!CM191","v":0},{"$f":"'Demand & production'!CN191","v":0},{"$f":"'Demand & production'!CO191","v":0},{"$f":"'Demand & production'!CP191","v":0},{"$f":"'Demand & production'!CQ191","v":0},{"$f":"'Demand & production'!CR191","v":0},{"$f":"'Demand & production'!CS191","v":0},{"$f":"'Demand & production'!CT191","v":0},{"$f":"'Demand & production'!CU191","v":0},{"$f":"'Demand & production'!CV191","v":0}]
[{"$nulls":4},"   O/w unused",null,"mmcf",{"$f":"SUM(J19:CV19)","v":0},null,{"$f":"'Demand & production'!J256","v":0},{"$f":"'Demand & production'!K256","v":0},{"$f":"'Demand & production'!L256","v":0},{"$f":"'Demand & production'!M256","v":0},{"$f":"'Demand & production'!N256","v":0},{"$f":"'Demand & production'!O256","v":0},{"$f":"'Demand & production'!P256","v":0},{"$f":"'Demand & production'!Q256","v":0},{"$f":"'Demand & production'!R256","v":0},{"$f":"'Demand & production'!S256","v":0},{"$f":"'Demand & production'!T256","v":0},{"$f":"'Demand & production'!U256","v":0},{"$f":"'Demand & production'!V256","v":0},{"$f":"'Demand & production'!W256","v":0},{"$f":"'Demand & production'!X256","v":0},{"$f":"'Demand & production'!Y256","v":0},{"$f":"'Demand & production'!Z256","v":0},{"$f":"'Demand & production'!AA256","v":0},{"$f":"'Demand & production'!AB256","v":0},{"$f":"'Demand & production'!AC256","v":0},{"$f":"'Demand & production'!AD256","v":0},{"$f":"'Demand & production'!AE256","v":0},{"$f":"'Demand & production'!AF256","v":0},{"$f":"'Demand & production'!AG256","v":0},{"$f":"'Demand & production'!AH256","v":0},{"$f":"'Demand & production'!AI256","v":0},{"$f":"'Demand & production'!AJ256","v":0},{"$f":"'Demand & production'!AK256","v":0},{"$f":"'Demand & production'!AL256","v":0},{"$f":"'Demand & production'!AM256","v":0},{"$f":"'Demand & production'!AN256","v":0},{"$f":"'Demand & production'!AO256","v":0},{"$f":"'Demand & production'!AP256","v":0},{"$f":"'Demand & production'!AQ256","v":0},{"$f":"'Demand & production'!AR256","v":0},{"$f":"'Demand & production'!AS256","v":0},{"$f":"'Demand & production'!AT256","v":0},{"$f":"'Demand & production'!AU256","v":0},{"$f":"'Demand & production'!AV256","v":0},{"$f":"'Demand & production'!AW256","v":0},{"$f":"'Demand & production'!AX256","v":0},{"$f":"'Demand & production'!AY256","v":0},{"$f":"'Demand & production'!AZ256","v":0},{"$f":"'Demand & production'!BA256","v":0},{"$f":"'Demand & production'!BB256","v":0},{"$f":"'Demand & production'!BC256","v":0},{"$f":"'Demand & production'!BD256","v":0},{"$f":"'Demand & production'!BE256","v":0},{"$f":"'Demand & production'!BF256","v":0},{"$f":"'Demand & production'!BG256","v":0},{"$f":"'Demand & production'!BH256","v":0},{"$f":"'Demand & production'!BI256","v":0},{"$f":"'Demand & production'!BJ256","v":0},{"$f":"'Demand & production'!BK256","v":0},{"$f":"'Demand & production'!BL256","v":0},{"$f":"'Demand & production'!BM256","v":0},{"$f":"'Demand & production'!BN256","v":0},{"$f":"'Demand & production'!BO256","v":0},{"$f":"'Demand & production'!BP256","v":0},{"$f":"'Demand & production'!BQ256","v":0},{"$f":"'Demand & production'!BR256","v":0},{"$f":"'Demand & production'!BS256","v":0},{"$f":"'Demand & production'!BT256","v":0},{"$f":"'Demand & production'!BU256","v":0},{"$f":"'Demand & production'!BV256","v":0},{"$f":"'Demand & production'!BW256","v":0},{"$f":"'Demand & production'!BX256","v":0},{"$f":"'Demand & production'!BY256","v":0},{"$f":"'Demand & production'!BZ256","v":0},{"$f":"'Demand & production'!CA256","v":0},{"$f":"'Demand & production'!CB256","v":0},{"$f":"'Demand & production'!CC256","v":0},{"$f":"'Demand & production'!CD256","v":0},{"$f":"'Demand & production'!CE256","v":0},{"$f":"'Demand & production'!CF256","v":0},{"$f":"'Demand & production'!CG256","v":0},{"$f":"'Demand & production'!CH256","v":0},{"$f":"'Demand & production'!CI256","v":0},{"$f":"'Demand & production'!CJ256","v":0},{"$f":"'Demand & production'!CK256","v":0},{"$f":"'Demand & production'!CL256","v":0},{"$f":"'Demand & production'!CM256","v":0},{"$f":"'Demand & production'!CN256","v":0},{"$f":"'Demand & production'!CO256","v":0},{"$f":"'Demand & production'!CP256","v":0},{"$f":"'Demand & production'!CQ256","v":0},{"$f":"'Demand & production'!CR256","v":0},{"$f":"'Demand & production'!CS256","v":0},{"$f":"'Demand & production'!CT256","v":0},{"$f":"'Demand & production'!CU256","v":0},{"$f":"'Demand & production'!CV256","v":0}]
[{"$nulls":4},"DSO in excess of take or pay contract",null,"mmcf",{"$f":"SUM(J20:CV20)","v":0},null,{"$f":"MAX(SUM($J$14:J14) - SUM($J$18:J18) - SUM($I$20:I20), 0)","v":0},{"$f":"MAX(SUM($J$14:K14) - SUM($J$18:K18) - SUM($I$20:J20), 0)","v":0},{"$f":"MAX(SUM($J$14:L14) - SUM($J$18:L18) - SUM($I$20:K20), 0)","v":0},{"$f":"MAX(SUM($J$14:M14) - SUM($J$18:M18) - SUM($I$20:L20), 0)","v":0},{"$f":"MAX(SUM($J$14:N14) - SUM($J$18:N18) - SUM($I$20:M20), 0)","v":0},{"$f":"MAX(SUM($J$14:O14) - SUM($J$18:O18) - SUM($I$20:N20), 0)","v":0},{"$f":"MAX(SUM($J$14:P14) - SUM($J$18:P18) - SUM($I$20:O20), 0)","v":0},{"$f":"MAX(SUM($J$14:Q14) - SUM($J$18:Q18) - SUM($I$20:P20), 0)","v":0},{"$f":"MAX(SUM($J$14:R14) - SUM($J$18:R18) - SUM($I$20:Q20), 0)","v":0},{"$f":"MAX(SUM($J$14:S14) - SUM($J$18:S18) - SUM($I$20:R20), 0)","v":0},{"$f":"MAX(SUM($J$14:T14) - SUM($J$18:T18) - SUM($I$20:S20), 0)","v":0},{"$f":"MAX(SUM($J$14:U14) - SUM($J$18:U18) - SUM($I$20:T20), 0)","v":0},{"$f":"MAX(SUM($J$14:V14) - SUM($J$18:V18) - SUM($I$20:U20), 0)","v":0},{"$f":"MAX(SUM($J$14:W14) - SUM($J$18:W18) - SUM($I$20:V20), 0)","v":0},{"$f":"MAX(SUM($J$14:X14) - SUM($J$18:X18) - SUM($I$20:W20), 0)","v":0},{"$f":"MAX(SUM($J$14:Y14) - SUM($J$18:Y18) - SUM($I$20:X20), 0)","v":0},{"$f":"MAX(SUM($J$14:Z14) - SUM($J$18:Z18) - SUM($I$20:Y20), 0)","v":0},{"$f":"MAX(SUM($J$14:AA14) - SUM($J$18:AA18) - SUM($I$20:Z20), 0)","v":0},{"$f":"MAX(SUM($J$14:AB14) - SUM($J$18:AB18) - SUM($I$20:AA20), 0)","v":0},{"$f":"MAX(SUM($J$14:AC14) - SUM($J$18:AC18) - SUM($I$20:AB20), 0)","v":0},{"$f":"MAX(SUM($J$14:AD14) - SUM($J$18:AD18) - SUM($I$20:AC20), 0)","v":0},{"$f":"MAX(SUM($J$14:AE14) - SUM($J$18:AE18) - SUM($I$20:AD20), 0)","v":0},{"$f":"MAX(SUM($J$14:AF14) - SUM($J$18:AF18) - SUM($I$20:AE20), 0)","v":0},{"$f":"MAX(SUM($J$14:AG14) - SUM($J$18:AG18) - SUM($I$20:AF20), 0)","v":0},{"$f":"MAX(SUM($J$14:AH14) - SUM($J$18:AH18) - SUM($I$20:AG20), 0)","v":0},{"$f":"MAX(SUM($J$14:AI14) - SUM($J$18:AI18) - SUM($I$20:AH20), 0)","v":0},{"$f":"MAX(SUM($J$14:AJ14) - SUM($J$18:AJ18) - SUM($I$20:AI20), 0)","v":0},{"$f":"MAX(SUM($J$14:AK14) - SUM($J$18:AK18) - SUM($I$20:AJ20), 0)","v":0},{"$f":"MAX(SUM($J$14:AL14) - SUM($J$18:AL18) - SUM($I$20:AK20), 0)","v":0},{"$f":"MAX(SUM($J$14:AM14) - SUM($J$18:AM18) - SUM($I$20:AL20), 0)","v":0},{"$f":"MAX(SUM($J$14:AN14) - SUM($J$18:AN18) - SUM($I$20:AM20), 0)","v":0},{"$f":"MAX(SUM($J$14:AO14) - SUM($J$18:AO18) - SUM($I$20:AN20), 0)","v":0},{"$f":"MAX(SUM($J$14:AP14) - SUM($J$18:AP18) - SUM($I$20:AO20), 0)","v":0},{"$f":"MAX(SUM($J$14:AQ14) - SUM($J$18:AQ18) - SUM($I$20:AP20), 0)","v":0},{"$f":"MAX(SUM($J$14:AR14) - SUM($J$18:AR18) - SUM($I$20:AQ20), 0)","v":0},{"$f":"MAX(SUM($J$14:AS14) - SUM($J$18:AS18) - SUM($I$20:AR20), 0)","v":0},{"$f":"MAX(SUM($J$14:AT14) - SUM($J$18:AT18) - SUM($I$20:AS20), 0)","v":0},{"$f":"MAX(SUM($J$14:AU14) - SUM($J$18:AU18) - SUM($I$20:AT20), 0)","v":0},{"$f":"MAX(SUM($J$14:AV14) - SUM($J$18:AV18) - SUM($I$20:AU20), 0)","v":0},{"$f":"MAX(SUM($J$14:AW14) - SUM($J$18:AW18) - SUM($I$20:AV20), 0)","v":0},{"$f":"MAX(SUM($J$14:AX14) - SUM($J$18:AX18) - SUM($I$20:AW20), 0)","v":0},{"$f":"MAX(SUM($J$14:AY14) - SUM($J$18:AY18) - SUM($I$20:AX20), 0)","v":0},{"$f":"MAX(SUM($J$14:AZ14) - SUM($J$18:AZ18) - SUM($I$20:AY20), 0)","v":0},{"$f":"MAX(SUM($J$14:BA14) - SUM($J$18:BA18) - SUM($I$20:AZ20), 0)","v":0},{"$f":"MAX(SUM($J$14:BB14) - SUM($J$18:BB18) - SUM($I$20:BA20), 0)","v":0},{"$f":"MAX(SUM($J$14:BC14) - SUM($J$18:BC18) - SUM($I$20:BB20), 0)","v":0},{"$f":"MAX(SUM($J$14:BD14) - SUM($J$18:BD18) - SUM($I$20:BC20), 0)","v":0},{"$f":"MAX(SUM($J$14:BE14) - SUM($J$18:BE18) - SUM($I$20:BD20), 0)","v":0},{"$f":"MAX(SUM($J$14:BF14) - SUM($J$18:BF18) - SUM($I$20:BE20), 0)","v":0},{"$f":"MAX(SUM($J$14:BG14) - SUM($J$18:BG18) - SUM($I$20:BF20), 0)","v":0},{"$f":"MAX(SUM($J$14:BH14) - SUM($J$18:BH18) - SUM($I$20:BG20), 0)","v":0},{"$f":"MAX(SUM($J$14:BI14) - SUM($J$18:BI18) - SUM($I$20:BH20), 0)","v":0},{"$f":"MAX(SUM($J$14:BJ14) - SUM($J$18:BJ18) - SUM($I$20:BI20), 0)","v":0},{"$f":"MAX(SUM($J$14:BK14) - SUM($J$18:BK18) - SUM($I$20:BJ20), 0)","v":0},{"$f":"MAX(SUM($J$14:BL14) - SUM($J$18:BL18) - SUM($I$20:BK20), 0)","v":0},{"$f":"MAX(SUM($J$14:BM14) - SUM($J$18:BM18) - SUM($I$20:BL20), 0)","v":0},{"$f":"MAX(SUM($J$14:BN14) - SUM($J$18:BN18) - SUM($I$20:BM20), 0)","v":0},{"$f":"MAX(SUM($J$14:BO14) - SUM($J$18:BO18) - SUM($I$20:BN20), 0)","v":0},{"$f":"MAX(SUM($J$14:BP14) - SUM($J$18:BP18) - SUM($I$20:BO20), 0)","v":0},{"$f":"MAX(SUM($J$14:BQ14) - SUM($J$18:BQ18) - SUM($I$20:BP20), 0)","v":0},{"$f":"MAX(SUM($J$14:BR14) - SUM($J$18:BR18) - SUM($I$20:BQ20), 0)","v":0},{"$f":"MAX(SUM($J$14:BS14) - SUM($J$18:BS18) - SUM($I$20:BR20), 0)","v":0},{"$f":"MAX(SUM($J$14:BT14) - SUM($J$18:BT18) - SUM($I$20:BS20), 0)","v":0},{"$f":"MAX(SUM($J$14:BU14) - SUM($J$18:BU18) - SUM($I$20:BT20), 0)","v":0},{"$f":"MAX(SUM($J$14:BV14) - SUM($J$18:BV18) - SUM($I$20:BU20), 0)","v":0},{"$f":"MAX(SUM($J$14:BW14) - SUM($J$18:BW18) - SUM($I$20:BV20), 0)","v":0},{"$f":"MAX(SUM($J$14:BX14) - SUM($J$18:BX18) - SUM($I$20:BW20), 0)","v":0},{"$f":"MAX(SUM($J$14:BY14) - SUM($J$18:BY18) - SUM($I$20:BX20), 0)","v":0},{"$f":"MAX(SUM($J$14:BZ14) - SUM($J$18:BZ18) - SUM($I$20:BY20), 0)","v":0},{"$f":"MAX(SUM($J$14:CA14) - SUM($J$18:CA18) - SUM($I$20:BZ20), 0)","v":0},{"$f":"MAX(SUM($J$14:CB14) - SUM($J$18:CB18) - SUM($I$20:CA20), 0)","v":0},{"$f":"MAX(SUM($J$14:CC14) - SUM($J$18:CC18) - SUM($I$20:CB20), 0)","v":0},{"$f":"MAX(SUM($J$14:CD14) - SUM($J$18:CD18) - SUM($I$20:CC20), 0)","v":0},{"$f":"MAX(SUM($J$14:CE14) - SUM($J$18:CE18) - SUM($I$20:CD20), 0)","v":0},{"$f":"MAX(SUM($J$14:CF14) - SUM($J$18:CF18) - SUM($I$20:CE20), 0)","v":0},{"$f":"MAX(SUM($J$14:CG14) - SUM($J$18:CG18) - SUM($I$20:CF20), 0)","v":0},{"$f":"MAX(SUM($J$14:CH14) - SUM($J$18:CH18) - SUM($I$20:CG20), 0)","v":0},{"$f":"MAX(SUM($J$14:CI14) - SUM($J$18:CI18) - SUM($I$20:CH20), 0)","v":0},{"$f":"MAX(SUM($J$14:CJ14) - SUM($J$18:CJ18) - SUM($I$20:CI20), 0)","v":0},{"$f":"MAX(SUM($J$14:CK14) - SUM($J$18:CK18) - SUM($I$20:CJ20), 0)","v":0},{"$f":"MAX(SUM($J$14:CL14) - SUM($J$18:CL18) - SUM($I$20:CK20), 0)","v":0},{"$f":"MAX(SUM($J$14:CM14) - SUM($J$18:CM18) - SUM($I$20:CL20), 0)","v":0},{"$f":"MAX(SUM($J$14:CN14) - SUM($J$18:CN18) - SUM($I$20:CM20), 0)","v":0},{"$f":"MAX(SUM($J$14:CO14) - SUM($J$18:CO18) - SUM($I$20:CN20), 0)","v":0},{"$f":"MAX(SUM($J$14:CP14) - SUM($J$18:CP18) - SUM($I$20:CO20), 0)","v":0},{"$f":"MAX(SUM($J$14:CQ14) - SUM($J$18:CQ18) - SUM($I$20:CP20), 0)","v":0},{"$f":"MAX(SUM($J$14:CR14) - SUM($J$18:CR18) - SUM($I$20:CQ20), 0)","v":0},{"$f":"MAX(SUM($J$14:CS14) - SUM($J$18:CS18) - SUM($I$20:CR20), 0)","v":0},{"$f":"MAX(SUM($J$14:CT14) - SUM($J$18:CT18) - SUM($I$20:CS20), 0)","v":0},{"$f":"MAX(SUM($J$14:CU14) - SUM($J$18:CU18) - SUM($I$20:CT20), 0)","v":0},{"$f":"MAX(SUM($J$14:CV14) - SUM($J$18:CV18) - SUM($I$20:CU20), 0)","v":0}]
[]
["Pricing"]
[]
[{"$nulls":4},"LNG plant tolling fee",{"$f":"Inputs!D375","v":5162.5800000000008},"US$ / mmcf",null,null,{"$f":"$F$24","v":5162.5800000000008},5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,{"$f":"$F$24","v":5162.5800000000008},5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008,5162.5800000000008]
[{"$nulls":4},"DSO processing tariff",{"$f":"Inputs!F375","v":785.0474999999999},"US$ / mmcf",null,null,{"$f":"$F$25","v":785.0474999999999},{"$f":"$F$25","v":785.0474999999999},785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,{"$f":"$F$25","v":785.0474999999999},785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999,785.0474999999999]
[]
["Project pre-tax cash flow (real)"]
[]
[null,null,"LNG plant"]
[]
[null,null,"Revenues"]
[{"$nulls":4},"Tolling fee revenues",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J32:CV32)","v":61090846190.816444},null,{"$f":"J8 * J24","v":0},{"$f":"K8 * K24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1024321428.5714287,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,655881905.10211992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8 * BW24","v":0},0,0,0,0,0,{"$f":"CC8 * CC24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,null,"Facility capital expenditure"]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!$C$163","v":0},{"$f":"Inputs!$C$3 & \" US$ / mmpta\"","v":"2020 US$ / mmpta"}]
[{"$nulls":4},"Total development capital expenditure",{"$f":"$F$36 * SUM(Inputs!$C$140:$CP$140) * 10^6","v":0},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J38:CV38)","v":0},null,{"$f":"$F$37 * Inputs!D163","v":0},{"$f":"$F$37 * Inputs!E163","v":0},{"$f":"$F$37 * Inputs!F163","v":0},{"$f":"$F$37 * Inputs!G163","v":0},{"$f":"$F$37 * Inputs!H163","v":0},{"$f":"$F$37 * Inputs!I163","v":0},{"$f":"$F$37 * Inputs!J163","v":0},{"$f":"$F$37 * Inputs!K163","v":0},{"$f":"$F$37 * Inputs!L163","v":0},{"$f":"$F$37 * Inputs!M163","v":0},{"$f":"$F$37 * Inputs!N163","v":0},{"$f":"$F$37 * Inputs!O163","v":0},{"$f":"$F$37 * Inputs!P163","v":0},{"$f":"$F$37 * Inputs!Q163","v":0},{"$f":"$F$37 * Inputs!R163","v":0},{"$f":"$F$37 * Inputs!S163","v":0},{"$f":"$F$37 * Inputs!T163","v":0},{"$f":"$F$37 * Inputs!U163","v":0},{"$f":"$F$37 * Inputs!V163","v":0},{"$f":"$F$37 * Inputs!W163","v":0},{"$f":"$F$37 * Inputs!X163","v":0},{"$f":"$F$37 * Inputs!Y163","v":0},{"$f":"$F$37 * Inputs!Z163","v":0},{"$f":"$F$37 * Inputs!AA163","v":0},{"$f":"$F$37 * Inputs!AB163","v":0},{"$f":"$F$37 * Inputs!AC163","v":0},{"$f":"$F$37 * Inputs!AD163","v":0},{"$f":"$F$37 * Inputs!AE163","v":0},{"$f":"$F$37 * Inputs!AF163","v":0},{"$f":"$F$37 * Inputs!AG163","v":0},{"$f":"$F$37 * Inputs!AH163","v":0},{"$f":"$F$37 * Inputs!AI163","v":0},{"$f":"$F$37 * Inputs!AJ163","v":0},{"$f":"$F$37 * Inputs!AK163","v":0},{"$f":"$F$37 * Inputs!AL163","v":0},{"$f":"$F$37 * Inputs!AM163","v":0},{"$f":"$F$37 * Inputs!AN163","v":0},{"$f":"$F$37 * Inputs!AO163","v":0},{"$f":"$F$37 * Inputs!AP163","v":0},{"$f":"$F$37 * Inputs!AQ163","v":0},{"$f":"$F$37 * Inputs!AR163","v":0},{"$f":"$F$37 * Inputs!AS163","v":0},{"$f":"$F$37 * Inputs!AT163","v":0},{"$f":"$F$37 * Inputs!AU163","v":0},{"$f":"$F$37 * Inputs!AV163","v":0},{"$f":"$F$37 * Inputs!AW163","v":0},{"$f":"$F$37 * Inputs!AX163","v":0},{"$f":"$F$37 * Inputs!AY163","v":0},{"$f":"$F$37 * Inputs!AZ163","v":0},{"$f":"$F$37 * Inputs!BA163","v":0},{"$f":"$F$37 * Inputs!BB163","v":0},{"$f":"$F$37 * Inputs!BC163","v":0},{"$f":"$F$37 * Inputs!BD163","v":0},{"$f":"$F$37 * Inputs!BE163","v":0},{"$f":"$F$37 * Inputs!BF163","v":0},{"$f":"$F$37 * Inputs!BG163","v":0},{"$f":"$F$37 * Inputs!BH163","v":0},{"$f":"$F$37 * Inputs!BI163","v":0},{"$f":"$F$37 * Inputs!BJ163","v":0},{"$f":"$F$37 * Inputs!BK163","v":0},{"$f":"$F$37 * Inputs!BL163","v":0},{"$f":"$F$37 * Inputs!BM163","v":0},{"$f":"$F$37 * Inputs!BN163","v":0},{"$f":"$F$37 * Inputs!BO163","v":0},{"$f":"$F$37 * Inputs!BP163","v":0},{"$f":"$F$37 * Inputs!BQ163","v":0},{"$f":"$F$37 * Inputs!BR163","v":0},{"$f":"$F$37 * Inputs!BS163","v":0},{"$f":"$F$37 * Inputs!BT163","v":0},{"$f":"$F$37 * Inputs!BU163","v":0},{"$f":"$F$37 * Inputs!BV163","v":0},{"$f":"$F$37 * Inputs!BW163","v":0},{"$f":"$F$37 * Inputs!BX163","v":0},{"$f":"$F$37 * Inputs!BY163","v":0},{"$f":"$F$37 * Inputs!BZ163","v":0},{"$f":"$F$37 * Inputs!CA163","v":0},{"$f":"$F$37 * Inputs!CB163","v":0},{"$f":"$F$37 * Inputs!CC163","v":0},{"$f":"$F$37 * Inputs!CD163","v":0},{"$f":"$F$37 * Inputs!CE163","v":0},{"$f":"$F$37 * Inputs!CF163","v":0},{"$f":"$F$37 * Inputs!CG163","v":0},{"$f":"$F$37 * Inputs!CH163","v":0},{"$f":"$F$37 * Inputs!CI163","v":0},{"$f":"$F$37 * Inputs!CJ163","v":0},{"$f":"$F$37 * Inputs!CK163","v":0},{"$f":"$F$37 * Inputs!CL163","v":0},{"$f":"$F$37 * Inputs!CM163","v":0},{"$f":"$F$37 * Inputs!CN163","v":0},{"$f":"$F$37 * Inputs!CO163","v":0},{"$f":"$F$37 * Inputs!CP163","v":0}]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!$C$182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J40:CV40)","v":0},null,{"$f":"IF(AND(J4 >= 'Demand & production'!$F$302, J4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(K4 >= 'Demand & production'!$F$302, K4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(L4 >= 'Demand & production'!$F$302, L4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(M4 >= 'Demand & production'!$F$302, M4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(N4 >= 'Demand & production'!$F$302, N4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(O4 >= 'Demand & production'!$F$302, O4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(P4 >= 'Demand & production'!$F$302, P4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(Q4 >= 'Demand & production'!$F$302, Q4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(R4 >= 'Demand & production'!$F$302, R4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(S4 >= 'Demand & production'!$F$302, S4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(T4 >= 'Demand & production'!$F$302, T4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(U4 >= 'Demand & production'!$F$302, U4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(V4 >= 'Demand & production'!$F$302, V4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(W4 >= 'Demand & production'!$F$302, W4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(X4 >= 'Demand & production'!$F$302, X4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(Y4 >= 'Demand & production'!$F$302, Y4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(Z4 >= 'Demand & production'!$F$302, Z4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AA4 >= 'Demand & production'!$F$302, AA4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AB4 >= 'Demand & production'!$F$302, AB4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AC4 >= 'Demand & production'!$F$302, AC4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AD4 >= 'Demand & production'!$F$302, AD4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AE4 >= 'Demand & production'!$F$302, AE4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AF4 >= 'Demand & production'!$F$302, AF4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AG4 >= 'Demand & production'!$F$302, AG4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AH4 >= 'Demand & production'!$F$302, AH4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AI4 >= 'Demand & production'!$F$302, AI4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AJ4 >= 'Demand & production'!$F$302, AJ4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AK4 >= 'Demand & production'!$F$302, AK4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AL4 >= 'Demand & production'!$F$302, AL4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AM4 >= 'Demand & production'!$F$302, AM4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AN4 >= 'Demand & production'!$F$302, AN4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AO4 >= 'Demand & production'!$F$302, AO4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AP4 >= 'Demand & production'!$F$302, AP4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AQ4 >= 'Demand & production'!$F$302, AQ4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AR4 >= 'Demand & production'!$F$302, AR4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AS4 >= 'Demand & production'!$F$302, AS4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AT4 >= 'Demand & production'!$F$302, AT4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AU4 >= 'Demand & production'!$F$302, AU4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AV4 >= 'Demand & production'!$F$302, AV4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AW4 >= 'Demand & production'!$F$302, AW4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AX4 >= 'Demand & production'!$F$302, AX4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AY4 >= 'Demand & production'!$F$302, AY4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(AZ4 >= 'Demand & production'!$F$302, AZ4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BA4 >= 'Demand & production'!$F$302, BA4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BB4 >= 'Demand & production'!$F$302, BB4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BC4 >= 'Demand & production'!$F$302, BC4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BD4 >= 'Demand & production'!$F$302, BD4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BE4 >= 'Demand & production'!$F$302, BE4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BF4 >= 'Demand & production'!$F$302, BF4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BG4 >= 'Demand & production'!$F$302, BG4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BH4 >= 'Demand & production'!$F$302, BH4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BI4 >= 'Demand & production'!$F$302, BI4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BJ4 >= 'Demand & production'!$F$302, BJ4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BK4 >= 'Demand & production'!$F$302, BK4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BL4 >= 'Demand & production'!$F$302, BL4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BM4 >= 'Demand & production'!$F$302, BM4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BN4 >= 'Demand & production'!$F$302, BN4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BO4 >= 'Demand & production'!$F$302, BO4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BP4 >= 'Demand & production'!$F$302, BP4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BQ4 >= 'Demand & production'!$F$302, BQ4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BR4 >= 'Demand & production'!$F$302, BR4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BS4 >= 'Demand & production'!$F$302, BS4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BT4 >= 'Demand & production'!$F$302, BT4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BU4 >= 'Demand & production'!$F$302, BU4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BV4 >= 'Demand & production'!$F$302, BV4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BW4 >= 'Demand & production'!$F$302, BW4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BX4 >= 'Demand & production'!$F$302, BX4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BY4 >= 'Demand & production'!$F$302, BY4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(BZ4 >= 'Demand & production'!$F$302, BZ4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CA4 >= 'Demand & production'!$F$302, CA4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CB4 >= 'Demand & production'!$F$302, CB4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CC4 >= 'Demand & production'!$F$302, CC4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CD4 >= 'Demand & production'!$F$302, CD4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CE4 >= 'Demand & production'!$F$302, CE4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CF4 >= 'Demand & production'!$F$302, CF4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CG4 >= 'Demand & production'!$F$302, CG4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CH4 >= 'Demand & production'!$F$302, CH4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CI4 >= 'Demand & production'!$F$302, CI4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CJ4 >= 'Demand & production'!$F$302, CJ4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CK4 >= 'Demand & production'!$F$302, CK4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CL4 >= 'Demand & production'!$F$302, CL4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CM4 >= 'Demand & production'!$F$302, CM4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CN4 >= 'Demand & production'!$F$302, CN4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CO4 >= 'Demand & production'!$F$302, CO4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CP4 >= 'Demand & production'!$F$302, CP4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CQ4 >= 'Demand & production'!$F$302, CQ4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CR4 >= 'Demand & production'!$F$302, CR4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CS4 >= 'Demand & production'!$F$302, CS4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CT4 >= 'Demand & production'!$F$302, CT4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CU4 >= 'Demand & production'!$F$302, CU4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0},{"$f":"IF(AND(CV4 >= 'Demand & production'!$F$302, CV4 < ('Demand & production'!$F$322 - 5)), $H$38 * $F$40, 0)","v":0}]
[]
[null,null,null,"Train capital expenditure"]
[{"$nulls":4},"Train capacity starting operation",null,"mmtpa",{"$f":"SUM(J43:CV43)","v":7.5},null,{"$f":"Inputs!C140","v":0},{"$f":"Inputs!D140","v":0},{"$f":"Inputs!E140","v":0},{"$f":"Inputs!F140","v":0},{"$f":"Inputs!G140","v":0},{"$f":"Inputs!H140","v":0},{"$f":"Inputs!I140","v":0},{"$f":"Inputs!J140","v":0},{"$f":"Inputs!K140","v":0},{"$f":"Inputs!L140","v":0},{"$f":"Inputs!M140","v":0},{"$f":"Inputs!N140","v":0},{"$f":"Inputs!O140","v":0},{"$f":"Inputs!P140","v":0},{"$f":"Inputs!Q140","v":0},{"$f":"Inputs!R140","v":0},{"$f":"Inputs!S140","v":0},{"$f":"Inputs!T140","v":0},{"$f":"Inputs!U140","v":0},{"$f":"Inputs!V140","v":0},{"$f":"Inputs!W140","v":7.5},{"$f":"Inputs!X140","v":0},{"$f":"Inputs!Y140","v":0},{"$f":"Inputs!Z140","v":0},{"$f":"Inputs!AA140","v":0},{"$f":"Inputs!AB140","v":0},{"$f":"Inputs!AC140","v":0},{"$f":"Inputs!AD140","v":0},{"$f":"Inputs!AE140","v":0},{"$f":"Inputs!AF140","v":0},{"$f":"Inputs!AG140","v":0},{"$f":"Inputs!AH140","v":0},{"$f":"Inputs!AI140","v":0},{"$f":"Inputs!AJ140","v":0},{"$f":"Inputs!AK140","v":0},{"$f":"Inputs!AL140","v":0},{"$f":"Inputs!AM140","v":0},{"$f":"Inputs!AN140","v":0},{"$f":"Inputs!AO140","v":0},{"$f":"Inputs!AP140","v":0},{"$f":"Inputs!AQ140","v":0},{"$f":"Inputs!AR140","v":0},{"$f":"Inputs!AS140","v":0},{"$f":"Inputs!AT140","v":0},{"$f":"Inputs!AU140","v":0},{"$f":"Inputs!AV140","v":0},{"$f":"Inputs!AW140","v":0},{"$f":"Inputs!AX140","v":0},{"$f":"Inputs!AY140","v":0},{"$f":"Inputs!AZ140","v":0},{"$f":"Inputs!BA140","v":0},{"$f":"Inputs!BB140","v":0},{"$f":"Inputs!BC140","v":0},{"$f":"Inputs!BD140","v":0},{"$f":"Inputs!BE140","v":0},{"$f":"Inputs!BF140","v":0},{"$f":"Inputs!BG140","v":0},{"$f":"Inputs!BH140","v":0},{"$f":"Inputs!BI140","v":0},{"$f":"Inputs!BJ140","v":0},{"$f":"Inputs!BK140","v":0},{"$f":"Inputs!BL140","v":0},{"$f":"Inputs!BM140","v":0},{"$f":"Inputs!BN140","v":0},{"$f":"Inputs!BO140","v":0},{"$f":"Inputs!BP140","v":0},{"$f":"Inputs!BQ140","v":0},{"$f":"Inputs!BR140","v":0},{"$f":"Inputs!BS140","v":0},{"$f":"Inputs!BT140","v":0},{"$f":"Inputs!BU140","v":0},{"$f":"Inputs!BV140","v":0},{"$f":"Inputs!BW140","v":0},{"$f":"Inputs!BX140","v":0},{"$f":"Inputs!BY140","v":0},{"$f":"Inputs!BZ140","v":0},{"$f":"Inputs!CA140","v":0},{"$f":"Inputs!CB140","v":0},{"$f":"Inputs!CC140","v":0},{"$f":"Inputs!CD140","v":0},{"$f":"Inputs!CE140","v":0},{"$f":"Inputs!CF140","v":0},{"$f":"Inputs!CG140","v":0},{"$f":"Inputs!CH140","v":0},{"$f":"Inputs!CI140","v":0},{"$f":"Inputs!CJ140","v":0},{"$f":"Inputs!CK140","v":0},{"$f":"Inputs!CL140","v":0},{"$f":"Inputs!CM140","v":0},{"$f":"Inputs!CN140","v":0},{"$f":"Inputs!CO140","v":0}]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!C177","v":1000000000},{"$f":"Inputs!$C$3 & \" US$ / mmtpa\"","v":"2020 US$ / mmtpa"}]
[{"$nulls":4},"Total development capital expenditure for trains starting operation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J45:CV45)","v":7500000000},null,{"$f":"J43 * $F$44","v":0},{"$f":"K43 * $F$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7500000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW43 * $F$44","v":0},0,0,0,0,0,{"$f":"CC43 * $F$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"5 years before start up",{"$f":"Inputs!$D$177","v":7.9142436077457162E-2},"US$",{"$f":"SUM(J47:CV47)","v":593568270.58092868},{"$nulls":11},{"$f":"Y45 * $F$47","v":0},{"$f":"Z45 * $F$47","v":0},0,0,0,593568270.58092868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL45 * $F$47","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"4 years before start up",{"$f":"Inputs!$E$177","v":0.13162828627448961},"US$",987212147.05867207,{"$nulls":12},{"$f":"Y45 * $F$48","v":0},{"$f":"Z45 * $F$48","v":0},0,0,0,987212147.05867207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL45 * $F$48","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"3 years before start up",{"$f":"Inputs!$F$177","v":0.20374675679255946},"US$",1528100675.944196,{"$nulls":13},{"$f":"Y45 * $F$49","v":0},{"$f":"Z45 * $F$49","v":0},0,0,0,1528100675.944196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL45 * $F$49","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"2 years before start up",{"$f":"Inputs!$G$177","v":0.24847158508989123},"US$",1863536888.1741843,{"$nulls":14},{"$f":"Y45 * $F$50","v":0},{"$f":"Z45 * $F$50","v":0},0,0,0,1863536888.1741843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL45 * $F$50","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"1 years before start up",{"$f":"Inputs!$H$177","v":0.24241135868975419},"US$",1818085190.1731565,{"$nulls":15},{"$f":"Y45 * $F$51","v":0},{"$f":"Z45 * $F$51","v":0},0,0,0,1818085190.1731565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL45 * $F$51","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Start up",{"$f":"Inputs!$I$177","v":9.4599577075848207E-2},"US$",709496828.0688616,{"$nulls":16},{"$f":"Y45 * $F$52","v":0},{"$f":"Z45 * $F$52","v":0},0,0,0,709496828.0688616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL45 * $F$52","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J54:CV54)","v":7499999999.999999},null,{"$f":"SUM(J47:J52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,593568270.58092868,987212147.05867207,1528100675.944196,1863536888.1741843,1818085190.1731565,709496828.0688616,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP47:AP52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV47:BV52)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC47:CC52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!$C$182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J56:CV56)","v":1874999999.9999998},null,{"$f":"IF(AND(J4 >= 'Demand & production'!$F$302, J4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(K4 >= 'Demand & production'!$F$302, K4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(L4 >= 'Demand & production'!$F$302, L4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(M4 >= 'Demand & production'!$F$302, M4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(N4 >= 'Demand & production'!$F$302, N4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(O4 >= 'Demand & production'!$F$302, O4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(P4 >= 'Demand & production'!$F$302, P4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(Q4 >= 'Demand & production'!$F$302, Q4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(R4 >= 'Demand & production'!$F$302, R4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(S4 >= 'Demand & production'!$F$302, S4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(T4 >= 'Demand & production'!$F$302, T4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(U4 >= 'Demand & production'!$F$302, U4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(V4 >= 'Demand & production'!$F$302, V4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(W4 >= 'Demand & production'!$F$302, W4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(X4 >= 'Demand & production'!$F$302, X4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(Y4 >= 'Demand & production'!$F$302, Y4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(Z4 >= 'Demand & production'!$F$302, Z4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(AA4 >= 'Demand & production'!$F$302, AA4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(AB4 >= 'Demand & production'!$F$302, AB4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(AC4 >= 'Demand & production'!$F$302, AC4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(AD4 >= 'Demand & production'!$F$302, AD4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AE4 >= 'Demand & production'!$F$302, AE4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AF4 >= 'Demand & production'!$F$302, AF4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AG4 >= 'Demand & production'!$F$302, AG4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AH4 >= 'Demand & production'!$F$302, AH4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AI4 >= 'Demand & production'!$F$302, AI4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AJ4 >= 'Demand & production'!$F$302, AJ4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AK4 >= 'Demand & production'!$F$302, AK4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AL4 >= 'Demand & production'!$F$302, AL4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AM4 >= 'Demand & production'!$F$302, AM4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AN4 >= 'Demand & production'!$F$302, AN4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AO4 >= 'Demand & production'!$F$302, AO4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AP4 >= 'Demand & production'!$F$302, AP4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AQ4 >= 'Demand & production'!$F$302, AQ4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AR4 >= 'Demand & production'!$F$302, AR4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AS4 >= 'Demand & production'!$F$302, AS4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AT4 >= 'Demand & production'!$F$302, AT4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AU4 >= 'Demand & production'!$F$302, AU4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AV4 >= 'Demand & production'!$F$302, AV4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AW4 >= 'Demand & production'!$F$302, AW4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AX4 >= 'Demand & production'!$F$302, AX4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AY4 >= 'Demand & production'!$F$302, AY4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(AZ4 >= 'Demand & production'!$F$302, AZ4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(BA4 >= 'Demand & production'!$F$302, BA4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(BB4 >= 'Demand & production'!$F$302, BB4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":74999999.999999985},{"$f":"IF(AND(BC4 >= 'Demand & production'!$F$302, BC4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BD4 >= 'Demand & production'!$F$302, BD4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BE4 >= 'Demand & production'!$F$302, BE4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BF4 >= 'Demand & production'!$F$302, BF4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BG4 >= 'Demand & production'!$F$302, BG4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BH4 >= 'Demand & production'!$F$302, BH4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BI4 >= 'Demand & production'!$F$302, BI4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BJ4 >= 'Demand & production'!$F$302, BJ4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BK4 >= 'Demand & production'!$F$302, BK4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BL4 >= 'Demand & production'!$F$302, BL4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BM4 >= 'Demand & production'!$F$302, BM4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BN4 >= 'Demand & production'!$F$302, BN4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BO4 >= 'Demand & production'!$F$302, BO4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BP4 >= 'Demand & production'!$F$302, BP4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BQ4 >= 'Demand & production'!$F$302, BQ4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BR4 >= 'Demand & production'!$F$302, BR4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BS4 >= 'Demand & production'!$F$302, BS4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BT4 >= 'Demand & production'!$F$302, BT4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BU4 >= 'Demand & production'!$F$302, BU4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BV4 >= 'Demand & production'!$F$302, BV4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BW4 >= 'Demand & production'!$F$302, BW4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BX4 >= 'Demand & production'!$F$302, BX4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BY4 >= 'Demand & production'!$F$302, BY4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(BZ4 >= 'Demand & production'!$F$302, BZ4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CA4 >= 'Demand & production'!$F$302, CA4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CB4 >= 'Demand & production'!$F$302, CB4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CC4 >= 'Demand & production'!$F$302, CC4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CD4 >= 'Demand & production'!$F$302, CD4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CE4 >= 'Demand & production'!$F$302, CE4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CF4 >= 'Demand & production'!$F$302, CF4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CG4 >= 'Demand & production'!$F$302, CG4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CH4 >= 'Demand & production'!$F$302, CH4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CI4 >= 'Demand & production'!$F$302, CI4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CJ4 >= 'Demand & production'!$F$302, CJ4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CK4 >= 'Demand & production'!$F$302, CK4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CL4 >= 'Demand & production'!$F$302, CL4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CM4 >= 'Demand & production'!$F$302, CM4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CN4 >= 'Demand & production'!$F$302, CN4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CO4 >= 'Demand & production'!$F$302, CO4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CP4 >= 'Demand & production'!$F$302, CP4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CQ4 >= 'Demand & production'!$F$302, CQ4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CR4 >= 'Demand & production'!$F$302, CR4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CS4 >= 'Demand & production'!$F$302, CS4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CT4 >= 'Demand & production'!$F$302, CT4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CU4 >= 'Demand & production'!$F$302, CU4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0},{"$f":"IF(AND(CV4 >= 'Demand & production'!$F$302, CV4 < ('Demand & production'!$F$322 - 5)), $H$54 * $F$56, 0)","v":0}]
[]
[{"$nulls":4},"Total capital expenditure",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J58:CV58)","v":9374999999.9999981},null,{"$f":"J38 + J40 + J54 + J56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,593568270.58092868,987212147.05867207,1528100675.944196,1863536888.1741843,1818085190.1731565,784496828.0688616,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,{"$f":"AP38 + AP40 + AP54 + AP56","v":74999999.999999985},74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV38 + BV40 + BV54 + BV56","v":0},0,0,0,0,0,0,{"$f":"CC38 + CC40 + CC54 + CC56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating expenditure"]
[{"$nulls":4},"Unit operating expenditure",{"$f":"Inputs!C190 / (Inputs!I13 * 1000000)","v":26.737967914438507},{"$f":"Inputs!C3 & \" US$ / mt\"","v":"2020 US$ / mt"}]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J62:CV62)","v":6216577540.1069527},null,{"$f":"$F$61 * J9 * 'Demand & production'!J312","v":0},{"$f":"$F$61 * K9 * 'Demand & production'!K312","v":0},{"$f":"$F$61 * L9 * 'Demand & production'!L312","v":0},{"$f":"$F$61 * M9 * 'Demand & production'!M312","v":0},{"$f":"$F$61 * N9 * 'Demand & production'!N312","v":0},{"$f":"$F$61 * O9 * 'Demand & production'!O312","v":0},{"$f":"$F$61 * P9 * 'Demand & production'!P312","v":0},{"$f":"$F$61 * Q9 * 'Demand & production'!Q312","v":0},{"$f":"$F$61 * R9 * 'Demand & production'!R312","v":0},{"$f":"$F$61 * S9 * 'Demand & production'!S312","v":0},{"$f":"$F$61 * T9 * 'Demand & production'!T312","v":0},{"$f":"$F$61 * U9 * 'Demand & production'!U312","v":0},{"$f":"$F$61 * V9 * 'Demand & production'!V312","v":0},{"$f":"$F$61 * W9 * 'Demand & production'!W312","v":0},{"$f":"$F$61 * X9 * 'Demand & production'!X312","v":0},{"$f":"$F$61 * Y9 * 'Demand & production'!Y312","v":0},{"$f":"$F$61 * Z9 * 'Demand & production'!Z312","v":0},{"$f":"$F$61 * AA9 * 'Demand & production'!AA312","v":0},{"$f":"$F$61 * AB9 * 'Demand & production'!AB312","v":0},{"$f":"$F$61 * AC9 * 'Demand & production'!AC312","v":0},{"$f":"$F$61 * AD9 * 'Demand & production'!AD312","v":200534759.35828879},{"$f":"$F$61 * AE9 * 'Demand & production'!AE312","v":200534759.35828879},{"$f":"$F$61 * AF9 * 'Demand & production'!AF312","v":200534759.35828879},{"$f":"$F$61 * AG9 * 'Demand & production'!AG312","v":200534759.35828879},{"$f":"$F$61 * AH9 * 'Demand & production'!AH312","v":200534759.35828879},{"$f":"$F$61 * AI9 * 'Demand & production'!AI312","v":200534759.35828879},{"$f":"$F$61 * AJ9 * 'Demand & production'!AJ312","v":200534759.35828879},{"$f":"$F$61 * AK9 * 'Demand & production'!AK312","v":200534759.35828879},{"$f":"$F$61 * AL9 * 'Demand & production'!AL312","v":200534759.35828879},{"$f":"$F$61 * AM9 * 'Demand & production'!AM312","v":200534759.35828879},{"$f":"$F$61 * AN9 * 'Demand & production'!AN312","v":200534759.35828879},{"$f":"$F$61 * AO9 * 'Demand & production'!AO312","v":200534759.35828879},{"$f":"$F$61 * AP9 * 'Demand & production'!AP312","v":200534759.35828879},{"$f":"$F$61 * AQ9 * 'Demand & production'!AQ312","v":200534759.35828879},{"$f":"$F$61 * AR9 * 'Demand & production'!AR312","v":200534759.35828879},{"$f":"$F$61 * AS9 * 'Demand & production'!AS312","v":200534759.35828879},{"$f":"$F$61 * AT9 * 'Demand & production'!AT312","v":200534759.35828879},{"$f":"$F$61 * AU9 * 'Demand & production'!AU312","v":200534759.35828879},{"$f":"$F$61 * AV9 * 'Demand & production'!AV312","v":200534759.35828879},{"$f":"$F$61 * AW9 * 'Demand & production'!AW312","v":200534759.35828879},{"$f":"$F$61 * AX9 * 'Demand & production'!AX312","v":200534759.35828879},{"$f":"$F$61 * AY9 * 'Demand & production'!AY312","v":200534759.35828879},{"$f":"$F$61 * AZ9 * 'Demand & production'!AZ312","v":200534759.35828879},{"$f":"$F$61 * BA9 * 'Demand & production'!BA312","v":200534759.35828879},{"$f":"$F$61 * BB9 * 'Demand & production'!BB312","v":200534759.35828879},{"$f":"$F$61 * BC9 * 'Demand & production'!BC312","v":200534759.35828879},{"$f":"$F$61 * BD9 * 'Demand & production'!BD312","v":200534759.35828879},{"$f":"$F$61 * BE9 * 'Demand & production'!BE312","v":200534759.35828879},{"$f":"$F$61 * BF9 * 'Demand & production'!BF312","v":200534759.35828879},{"$f":"$F$61 * BG9 * 'Demand & production'!BG312","v":200534759.35828879},{"$f":"$F$61 * BH9 * 'Demand & production'!BH312","v":200534759.35828879},{"$f":"$F$61 * BI9 * 'Demand & production'!BI312","v":0},{"$f":"$F$61 * BJ9 * 'Demand & production'!BJ312","v":0},{"$f":"$F$61 * BK9 * 'Demand & production'!BK312","v":0},{"$f":"$F$61 * BL9 * 'Demand & production'!BL312","v":0},{"$f":"$F$61 * BM9 * 'Demand & production'!BM312","v":0},{"$f":"$F$61 * BN9 * 'Demand & production'!BN312","v":0},{"$f":"$F$61 * BO9 * 'Demand & production'!BO312","v":0},{"$f":"$F$61 * BP9 * 'Demand & production'!BP312","v":0},{"$f":"$F$61 * BQ9 * 'Demand & production'!BQ312","v":0},{"$f":"$F$61 * BR9 * 'Demand & production'!BR312","v":0},{"$f":"$F$61 * BS9 * 'Demand & production'!BS312","v":0},{"$f":"$F$61 * BT9 * 'Demand & production'!BT312","v":0},{"$f":"$F$61 * BU9 * 'Demand & production'!BU312","v":0},{"$f":"$F$61 * BV9 * 'Demand & production'!BV312","v":0},{"$f":"$F$61 * BW9 * 'Demand & production'!BW312","v":0},{"$f":"$F$61 * BX9 * 'Demand & production'!BX312","v":0},{"$f":"$F$61 * BY9 * 'Demand & production'!BY312","v":0},{"$f":"$F$61 * BZ9 * 'Demand & production'!BZ312","v":0},{"$f":"$F$61 * CA9 * 'Demand & production'!CA312","v":0},{"$f":"$F$61 * CB9 * 'Demand & production'!CB312","v":0},{"$f":"$F$61 * CC9 * 'Demand & production'!CC312","v":0},{"$f":"$F$61 * CD9 * 'Demand & production'!CD312","v":0},{"$f":"$F$61 * CE9 * 'Demand & production'!CE312","v":0},{"$f":"$F$61 * CF9 * 'Demand & production'!CF312","v":0},{"$f":"$F$61 * CG9 * 'Demand & production'!CG312","v":0},{"$f":"$F$61 * CH9 * 'Demand & production'!CH312","v":0},{"$f":"$F$61 * CI9 * 'Demand & production'!CI312","v":0},{"$f":"$F$61 * CJ9 * 'Demand & production'!CJ312","v":0},{"$f":"$F$61 * CK9 * 'Demand & production'!CK312","v":0},{"$f":"$F$61 * CL9 * 'Demand & production'!CL312","v":0},{"$f":"$F$61 * CM9 * 'Demand & production'!CM312","v":0},{"$f":"$F$61 * CN9 * 'Demand & production'!CN312","v":0},{"$f":"$F$61 * CO9 * 'Demand & production'!CO312","v":0},{"$f":"$F$61 * CP9 * 'Demand & production'!CP312","v":0},{"$f":"$F$61 * CQ9 * 'Demand & production'!CQ312","v":0},{"$f":"$F$61 * CR9 * 'Demand & production'!CR312","v":0},{"$f":"$F$61 * CS9 * 'Demand & production'!CS312","v":0},{"$f":"$F$61 * CT9 * 'Demand & production'!CT312","v":0},{"$f":"$F$61 * CU9 * 'Demand & production'!CU312","v":0},{"$f":"$F$61 * CV9 * 'Demand & production'!CV312","v":0}]
[]
[null,null,null,"Decommissioning"]
[{"$nulls":4},"Total decommissioning provision",{"$f":"Inputs!$C$194 * (H38 + H54)","v":750000000},{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual decommissioning provision",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J66:CV66)","v":750000000},null,{"$f":"'Demand & production'!J1282 * J67","v":0},{"$f":"'Demand & production'!K1282 * K67","v":0},{"$f":"'Demand & production'!L1282 * L67","v":0},{"$f":"'Demand & production'!M1282 * M67","v":0},{"$f":"'Demand & production'!N1282 * N67","v":0},{"$f":"'Demand & production'!O1282 * O67","v":0},{"$f":"'Demand & production'!P1282 * P67","v":0},{"$f":"'Demand & production'!Q1282 * Q67","v":0},{"$f":"'Demand & production'!R1282 * R67","v":0},{"$f":"'Demand & production'!S1282 * S67","v":0},{"$f":"'Demand & production'!T1282 * T67","v":0},{"$f":"'Demand & production'!U1282 * U67","v":0},{"$f":"'Demand & production'!V1282 * V67","v":0},{"$f":"'Demand & production'!W1282 * W67","v":0},{"$f":"'Demand & production'!X1282 * X67","v":0},{"$f":"'Demand & production'!Y1282 * Y67","v":0},{"$f":"'Demand & production'!Z1282 * Z67","v":0},{"$f":"'Demand & production'!AA1282 * AA67","v":0},{"$f":"'Demand & production'!AB1282 * AB67","v":0},{"$f":"'Demand & production'!AC1282 * AC67","v":0},{"$f":"'Demand & production'!AD1282 * AD67","v":0},{"$f":"'Demand & production'!AE1282 * AE67","v":0},{"$f":"'Demand & production'!AF1282 * AF67","v":0},{"$f":"'Demand & production'!AG1282 * AG67","v":0},{"$f":"'Demand & production'!AH1282 * AH67","v":0},{"$f":"'Demand & production'!AI1282 * AI67","v":29620672.523618069},{"$f":"'Demand & production'!AJ1282 * AJ67","v":29620672.523618072},{"$f":"'Demand & production'!AK1282 * AK67","v":29620672.523618072},{"$f":"'Demand & production'!AL1282 * AL67","v":29620672.523618072},{"$f":"'Demand & production'!AM1282 * AM67","v":29620672.523618072},{"$f":"'Demand & production'!AN1282 * AN67","v":29620672.523618069},{"$f":"'Demand & production'!AO1282 * AO67","v":29620672.523618069},{"$f":"'Demand & production'!AP1282 * AP67","v":29620672.523618065},{"$f":"'Demand & production'!AQ1282 * AQ67","v":29620672.523618065},{"$f":"'Demand & production'!AR1282 * AR67","v":29620672.523618065},{"$f":"'Demand & production'!AS1282 * AS67","v":29620672.523618061},{"$f":"'Demand & production'!AT1282 * AT67","v":29620672.523618061},{"$f":"'Demand & production'!AU1282 * AU67","v":29620672.523618065},{"$f":"'Demand & production'!AV1282 * AV67","v":29620672.523618061},{"$f":"'Demand & production'!AW1282 * AW67","v":29620672.523618065},{"$f":"'Demand & production'!AX1282 * AX67","v":29620672.523618065},{"$f":"'Demand & production'!AY1282 * AY67","v":29620672.523618069},{"$f":"'Demand & production'!AZ1282 * AZ67","v":29620672.523618069},{"$f":"'Demand & production'!BA1282 * BA67","v":29620672.523618069},{"$f":"'Demand & production'!BB1282 * BB67","v":29620672.523618069},{"$f":"'Demand & production'!BC1282 * BC67","v":29620672.523618072},{"$f":"'Demand & production'!BD1282 * BD67","v":29620672.523618072},{"$f":"'Demand & production'!BE1282 * BE67","v":29620672.52361808},{"$f":"'Demand & production'!BF1282 * BF67","v":29620672.52361808},{"$f":"'Demand & production'!BG1282 * BG67","v":29620672.523618076},{"$f":"'Demand & production'!BH1282 * BH67","v":9483186.9095482416},{"$f":"'Demand & production'!BI1282 * BI67","v":0},{"$f":"'Demand & production'!BJ1282 * BJ67","v":0},{"$f":"'Demand & production'!BK1282 * BK67","v":0},{"$f":"'Demand & production'!BL1282 * BL67","v":0},{"$f":"'Demand & production'!BM1282 * BM67","v":0},{"$f":"'Demand & production'!BN1282 * BN67","v":0},{"$f":"'Demand & production'!BO1282 * BO67","v":0},{"$f":"'Demand & production'!BP1282 * BP67","v":0},{"$f":"'Demand & production'!BQ1282 * BQ67","v":0},{"$f":"'Demand & production'!BR1282 * BR67","v":0},{"$f":"'Demand & production'!BS1282 * BS67","v":0},{"$f":"'Demand & production'!BT1282 * BT67","v":0},{"$f":"'Demand & production'!BU1282 * BU67","v":0},{"$f":"'Demand & production'!BV1282 * BV67","v":0},{"$f":"'Demand & production'!BW1282 * BW67","v":0},{"$f":"'Demand & production'!BX1282 * BX67","v":0},{"$f":"'Demand & production'!BY1282 * BY67","v":0},{"$f":"'Demand & production'!BZ1282 * BZ67","v":0},{"$f":"'Demand & production'!CA1282 * CA67","v":0},{"$f":"'Demand & production'!CB1282 * CB67","v":0},{"$f":"'Demand & production'!CC1282 * CC67","v":0},{"$f":"'Demand & production'!CD1282 * CD67","v":0},{"$f":"'Demand & production'!CE1282 * CE67","v":0},{"$f":"'Demand & production'!CF1282 * CF67","v":0},{"$f":"'Demand & production'!CG1282 * CG67","v":0},{"$f":"'Demand & production'!CH1282 * CH67","v":0},{"$f":"'Demand & production'!CI1282 * CI67","v":0},{"$f":"'Demand & production'!CJ1282 * CJ67","v":0},{"$f":"'Demand & production'!CK1282 * CK67","v":0},{"$f":"'Demand & production'!CL1282 * CL67","v":0},{"$f":"'Demand & production'!CM1282 * CM67","v":0},{"$f":"'Demand & production'!CN1282 * CN67","v":0},{"$f":"'Demand & production'!CO1282 * CO67","v":0},{"$f":"'Demand & production'!CP1282 * CP67","v":0},{"$f":"'Demand & production'!CQ1282 * CQ67","v":0},{"$f":"'Demand & production'!CR1282 * CR67","v":0},{"$f":"'Demand & production'!CS1282 * CS67","v":0},{"$f":"'Demand & production'!CT1282 * CT67","v":0},{"$f":"'Demand & production'!CU1282 * CU67","v":0},{"$f":"'Demand & production'!CV1282 * CV67","v":0}]
[{"$nulls":4},"Remaining decommissioning balance",null,null,null,{"$f":"F65","v":750000000},{"$f":"I67 - I66","v":750000000},{"$f":"J67 - J66","v":750000000},750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,750000000,720379327.4763819,690758654.9527638,661137982.42914569,631517309.90552759,601896637.38190949,572275964.85829139,542655292.33467329,513034619.81105524,483413947.2874372,453793274.76381916,424172602.24020112,394551929.71658307,364931257.19296503,335310584.66934699,305689912.14572895,276069239.6221109,246448567.09849283,216827894.57487476,187207222.05125669,157586549.52763861,127965877.00402054,98345204.48040247,68724531.956784397,39103859.433166318,9483186.9095482416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV67 - BV66","v":0},0,0,0,0,0,{"$f":"CB67 - CB66","v":0},{"$f":"CC67 - CC66","v":0},{"$f":"CD67 - CD66","v":0},{"$f":"CE67 - CE66","v":0},{"$f":"CF67 - CF66","v":0},{"$f":"CG67 - CG66","v":0},{"$f":"CH67 - CH66","v":0},{"$f":"CI67 - CI66","v":0},{"$f":"CJ67 - CJ66","v":0},{"$f":"CK67 - CK66","v":0},{"$f":"CL67 - CL66","v":0},{"$f":"CM67 - CM66","v":0},{"$f":"CN67 - CN66","v":0},{"$f":"CO67 - CO66","v":0},{"$f":"CP67 - CP66","v":0},{"$f":"CQ67 - CQ66","v":0},{"$f":"CR67 - CR66","v":0},{"$f":"CS67 - CS66","v":0},{"$f":"CT67 - CT66","v":0},{"$f":"CU67 - CU66","v":0}]
[]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J69:CV69)","v":16341577540.106943},null,{"$f":"J58 + J62 + J66","v":0},{"$f":"K58 + K62 + K66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,593568270.58092868,987212147.05867207,1528100675.944196,1863536888.1741843,1818085190.1731565,985031587.42715037,275534759.35828876,275534759.35828876,275534759.35828876,275534759.35828876,305155431.88190681,305155431.88190687,305155431.88190687,305155431.88190687,305155431.88190687,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,230155431.88190687,230155431.88190687,230155431.88190687,230155431.88190687,230155431.88190687,210017946.26783705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW58 + BW62 + BW66","v":0},0,0,0,0,0,{"$f":"CC58 + CC62 + CC66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"LNG plant pre-tax cash flow summary"]
[{"$nulls":4},"Revenues",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J72:CV72)","v":61090846190.816444},null,{"$f":"J32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1024321428.5714287,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,{"$f":"AP32","v":2048642857.1428573},2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,655881905.10211992,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV32","v":0},0,0,0,0,0,0,{"$f":"CC32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Development capital expenditure",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J74:CV74)","v":7499999999.999999},null,{"$f":"J38 + J54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,593568270.58092868,987212147.05867207,1528100675.944196,1863536888.1741843,1818085190.1731565,709496828.0688616,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP38 + AP54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV38 + BV54","v":0},0,0,0,0,0,0,{"$f":"CC38 + CC54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J75:CV75)","v":1874999999.9999998},null,{"$f":"J40 + J56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,{"$f":"AP40 + AP56","v":74999999.999999985},74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,74999999.999999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV40 + BV56","v":0},0,0,0,0,0,0,{"$f":"CC40 + CC56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J76:CV76)","v":6216577540.1069527},null,{"$f":"J62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,200534759.35828879,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV62","v":0},0,0,0,0,0,0,{"$f":"CC62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J77:CV77)","v":750000000},null,{"$f":"J66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29620672.523618069,29620672.523618072,29620672.523618072,29620672.523618072,29620672.523618072,29620672.523618069,29620672.523618069,29620672.523618065,29620672.523618065,29620672.523618065,29620672.523618061,29620672.523618061,29620672.523618065,29620672.523618061,29620672.523618065,29620672.523618065,29620672.523618069,29620672.523618069,29620672.523618069,29620672.523618069,29620672.523618072,29620672.523618072,29620672.52361808,29620672.52361808,29620672.523618076,9483186.9095482416,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV66","v":0},0,0,0,0,0,0,{"$f":"CC66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J78:CV78)","v":16341577540.106943},null,{"$f":"SUM(J74:J77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,593568270.58092868,987212147.05867207,1528100675.944196,1863536888.1741843,1818085190.1731565,985031587.42715037,275534759.35828876,275534759.35828876,275534759.35828876,275534759.35828876,305155431.88190681,305155431.88190687,305155431.88190687,305155431.88190687,305155431.88190687,305155431.88190681,305155431.88190681,{"$f":"SUM(AP74:AP77)","v":305155431.88190681},305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,230155431.88190687,230155431.88190687,230155431.88190687,230155431.88190687,230155431.88190687,210017946.26783705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC74:CC77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"LNG plant pre-tax net cash flow NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J80:CV80)","v":44749268650.709457},null,{"$f":"J72 - J78","v":0},{"$f":"K72 - K78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-593568270.58092868,-987212147.05867207,-1528100675.944196,-1863536888.1741843,-1818085190.1731565,39289841.144278288,1773108097.7845685,1773108097.7845685,1773108097.7845685,1773108097.7845685,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1818487425.2609506,1818487425.2609506,1818487425.2609506,1818487425.2609506,1818487425.2609506,445863958.83428288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW72 - BW78","v":0},0,0,0,0,0,{"$f":"CC72 - CC78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG plant pre-tax net cash flow NPV0 (investment decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J81:CV81)","v":44749268650.709457},null,{"$f":"J80 * Discounting!J$12","v":0},{"$f":"K80 * Discounting!K$12","v":0},{"$f":"L80 * Discounting!L$12","v":0},{"$f":"M80 * Discounting!M$12","v":0},{"$f":"N80 * Discounting!N$12","v":0},{"$f":"O80 * Discounting!O$12","v":0},{"$f":"P80 * Discounting!P$12","v":0},{"$f":"Q80 * Discounting!Q$12","v":0},{"$f":"R80 * Discounting!R$12","v":0},{"$f":"S80 * Discounting!S$12","v":0},{"$f":"T80 * Discounting!T$12","v":0},{"$f":"U80 * Discounting!U$12","v":0},{"$f":"V80 * Discounting!V$12","v":0},{"$f":"W80 * Discounting!W$12","v":0},{"$f":"X80 * Discounting!X$12","v":0},{"$f":"Y80 * Discounting!Y$12","v":-593568270.58092868},{"$f":"Z80 * Discounting!Z$12","v":-987212147.05867207},{"$f":"AA80 * Discounting!AA$12","v":-1528100675.944196},{"$f":"AB80 * Discounting!AB$12","v":-1863536888.1741843},{"$f":"AC80 * Discounting!AC$12","v":-1818085190.1731565},{"$f":"AD80 * Discounting!AD$12","v":39289841.144278288},{"$f":"AE80 * Discounting!AE$12","v":1773108097.7845685},{"$f":"AF80 * Discounting!AF$12","v":1773108097.7845685},{"$f":"AG80 * Discounting!AG$12","v":1773108097.7845685},{"$f":"AH80 * Discounting!AH$12","v":1773108097.7845685},{"$f":"AI80 * Discounting!AI$12","v":1743487425.2609506},{"$f":"AJ80 * Discounting!AJ$12","v":1743487425.2609506},{"$f":"AK80 * Discounting!AK$12","v":1743487425.2609506},{"$f":"AL80 * Discounting!AL$12","v":1743487425.2609506},{"$f":"AM80 * Discounting!AM$12","v":1743487425.2609506},{"$f":"AN80 * Discounting!AN$12","v":1743487425.2609506},{"$f":"AO80 * Discounting!AO$12","v":1743487425.2609506},{"$f":"AP80 * Discounting!AP$12","v":1743487425.2609506},{"$f":"AQ80 * Discounting!AQ$12","v":1743487425.2609506},{"$f":"AR80 * Discounting!AR$12","v":1743487425.2609506},{"$f":"AS80 * Discounting!AS$12","v":1743487425.2609506},{"$f":"AT80 * Discounting!AT$12","v":1743487425.2609506},{"$f":"AU80 * Discounting!AU$12","v":1743487425.2609506},{"$f":"AV80 * Discounting!AV$12","v":1743487425.2609506},{"$f":"AW80 * Discounting!AW$12","v":1743487425.2609506},{"$f":"AX80 * Discounting!AX$12","v":1743487425.2609506},{"$f":"AY80 * Discounting!AY$12","v":1743487425.2609506},{"$f":"AZ80 * Discounting!AZ$12","v":1743487425.2609506},{"$f":"BA80 * Discounting!BA$12","v":1743487425.2609506},{"$f":"BB80 * Discounting!BB$12","v":1743487425.2609506},{"$f":"BC80 * Discounting!BC$12","v":1818487425.2609506},{"$f":"BD80 * Discounting!BD$12","v":1818487425.2609506},{"$f":"BE80 * Discounting!BE$12","v":1818487425.2609506},{"$f":"BF80 * Discounting!BF$12","v":1818487425.2609506},{"$f":"BG80 * Discounting!BG$12","v":1818487425.2609506},{"$f":"BH80 * Discounting!BH$12","v":445863958.83428288},{"$f":"BI80 * Discounting!BI$12","v":0},{"$f":"BJ80 * Discounting!BJ$12","v":0},{"$f":"BK80 * Discounting!BK$12","v":0},{"$f":"BL80 * Discounting!BL$12","v":0},{"$f":"BM80 * Discounting!BM$12","v":0},{"$f":"BN80 * Discounting!BN$12","v":0},{"$f":"BO80 * Discounting!BO$12","v":0},{"$f":"BP80 * Discounting!BP$12","v":0},{"$f":"BQ80 * Discounting!BQ$12","v":0},{"$f":"BR80 * Discounting!BR$12","v":0},{"$f":"BS80 * Discounting!BS$12","v":0},{"$f":"BT80 * Discounting!BT$12","v":0},{"$f":"BU80 * Discounting!BU$12","v":0},{"$f":"BV80 * Discounting!BV$12","v":0},{"$f":"BW80 * Discounting!BW$12","v":0},{"$f":"BX80 * Discounting!BX$12","v":0},{"$f":"BY80 * Discounting!BY$12","v":0},{"$f":"BZ80 * Discounting!BZ$12","v":0},{"$f":"CA80 * Discounting!CA$12","v":0},{"$f":"CB80 * Discounting!CB$12","v":0},{"$f":"CC80 * Discounting!CC$12","v":0},{"$f":"CD80 * Discounting!CD$12","v":0},{"$f":"CE80 * Discounting!CE$12","v":0},{"$f":"CF80 * Discounting!CF$12","v":0},{"$f":"CG80 * Discounting!CG$12","v":0},{"$f":"CH80 * Discounting!CH$12","v":0},{"$f":"CI80 * Discounting!CI$12","v":0},{"$f":"CJ80 * Discounting!CJ$12","v":0},{"$f":"CK80 * Discounting!CK$12","v":0},{"$f":"CL80 * Discounting!CL$12","v":0},{"$f":"CM80 * Discounting!CM$12","v":0},{"$f":"CN80 * Discounting!CN$12","v":0},{"$f":"CO80 * Discounting!CO$12","v":0},{"$f":"CP80 * Discounting!CP$12","v":0},{"$f":"CQ80 * Discounting!CQ$12","v":0},{"$f":"CR80 * Discounting!CR$12","v":0},{"$f":"CS80 * Discounting!CS$12","v":0},{"$f":"CT80 * Discounting!CT$12","v":0},{"$f":"CU80 * Discounting!CU$12","v":0},{"$f":"CV80 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"LNG plant pre-tax net cash flow NPV\"&Inputs!C344*100","v":"LNG plant pre-tax net cash flow NPV13"}]
[{"$nulls":4},"Investment decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J84:CV84)","v":2081336166.2240255},null,{"$f":"J81 / Discounting!J$19","v":0},{"$f":"K81 / Discounting!K$19","v":0},{"$f":"L81 / Discounting!L$19","v":0},{"$f":"M81 / Discounting!M$19","v":0},{"$f":"N81 / Discounting!N$19","v":0},{"$f":"O81 / Discounting!O$19","v":0},{"$f":"P81 / Discounting!P$19","v":0},{"$f":"Q81 / Discounting!Q$19","v":0},{"$f":"R81 / Discounting!R$19","v":0},{"$f":"S81 / Discounting!S$19","v":0},{"$f":"T81 / Discounting!T$19","v":0},{"$f":"U81 / Discounting!U$19","v":0},{"$f":"V81 / Discounting!V$19","v":0},{"$f":"W81 / Discounting!W$19","v":0},{"$f":"X81 / Discounting!X$19","v":0},{"$f":"Y81 / Discounting!Y$19","v":-593568270.58092868},{"$f":"Z81 / Discounting!Z$19","v":-873639068.19351518},{"$f":"AA81 / Discounting!AA$19","v":-1196726976.226953},{"$f":"AB81 / Discounting!AB$19","v":-1291524542.7595906},{"$f":"AC81 / Discounting!AC$19","v":-1115065695.6497183},{"$f":"AD81 / Discounting!AD$19","v":21324951.664896987},{"$f":"AE81 / Discounting!AE$19","v":851656670.50766075},{"$f":"AF81 / Discounting!AF$19","v":753678469.475806},{"$f":"AG81 / Discounting!AG$19","v":666972096.8812443},{"$f":"AH81 / Discounting!AH$19","v":590240793.70021629},{"$f":"AI81 / Discounting!AI$19","v":513611080.58629513},{"$f":"AJ81 / Discounting!AJ$19","v":454523080.16486299},{"$f":"AK81 / Discounting!AK$19","v":402232814.30518848},{"$f":"AL81 / Discounting!AL$19","v":355958242.74795443},{"$f":"AM81 / Discounting!AM$19","v":315007294.46721637},{"$f":"AN81 / Discounting!AN$19","v":278767517.22762513},{"$f":"AO81 / Discounting!AO$19","v":246696917.90055323},{"$f":"AP81 / Discounting!AP$19","v":218315856.54916218},{"$f":"AQ81 / Discounting!AQ$19","v":193199873.05235595},{"$f":"AR81 / Discounting!AR$19","v":170973338.98438579},{"$f":"AS81 / Discounting!AS$19","v":151303839.80919099},{"$f":"AT81 / Discounting!AT$19","v":133897203.3709655},{"$f":"AU81 / Discounting!AU$19","v":118493100.32828806},{"$f":"AV81 / Discounting!AV$19","v":104861150.7329983},{"$f":"AW81 / Discounting!AW$19","v":92797478.524777263},{"$f":"AX81 / Discounting!AX$19","v":82121662.41130732},{"$f":"AY81 / Discounting!AY$19","v":72674037.532130376},{"$f":"AZ81 / Discounting!AZ$19","v":64313307.550557859},{"$f":"BA81 / Discounting!BA$19","v":56914431.46067068},{"$f":"BB81 / Discounting!BB$19","v":50366753.505018301},{"$f":"BC81 / Discounting!BC$19","v":46489727.201050773},{"$f":"BD81 / Discounting!BD$19","v":41141351.505354665},{"$f":"BE81 / Discounting!BE$19","v":36408275.668455459},{"$f":"BF81 / Discounting!BF$19","v":32219712.980934039},{"$f":"BG81 / Discounting!BG$19","v":28513020.337109771},{"$f":"BH81 / Discounting!BH$19","v":6186668.5004974045},{"$f":"BI81 / Discounting!BI$19","v":0},{"$f":"BJ81 / Discounting!BJ$19","v":0},{"$f":"BK81 / Discounting!BK$19","v":0},{"$f":"BL81 / Discounting!BL$19","v":0},{"$f":"BM81 / Discounting!BM$19","v":0},{"$f":"BN81 / Discounting!BN$19","v":0},{"$f":"BO81 / Discounting!BO$19","v":0},{"$f":"BP81 / Discounting!BP$19","v":0},{"$f":"BQ81 / Discounting!BQ$19","v":0},{"$f":"BR81 / Discounting!BR$19","v":0},{"$f":"BS81 / Discounting!BS$19","v":0},{"$f":"BT81 / Discounting!BT$19","v":0},{"$f":"BU81 / Discounting!BU$19","v":0},{"$f":"BV81 / Discounting!BV$19","v":0},{"$f":"BW81 / Discounting!BW$19","v":0},{"$f":"BX81 / Discounting!BX$19","v":0},{"$f":"BY81 / Discounting!BY$19","v":0},{"$f":"BZ81 / Discounting!BZ$19","v":0},{"$f":"CA81 / Discounting!CA$19","v":0},{"$f":"CB81 / Discounting!CB$19","v":0},{"$f":"CC81 / Discounting!CC$19","v":0},{"$f":"CD81 / Discounting!CD$19","v":0},{"$f":"CE81 / Discounting!CE$19","v":0},{"$f":"CF81 / Discounting!CF$19","v":0},{"$f":"CG81 / Discounting!CG$19","v":0},{"$f":"CH81 / Discounting!CH$19","v":0},{"$f":"CI81 / Discounting!CI$19","v":0},{"$f":"CJ81 / Discounting!CJ$19","v":0},{"$f":"CK81 / Discounting!CK$19","v":0},{"$f":"CL81 / Discounting!CL$19","v":0},{"$f":"CM81 / Discounting!CM$19","v":0},{"$f":"CN81 / Discounting!CN$19","v":0},{"$f":"CO81 / Discounting!CO$19","v":0},{"$f":"CP81 / Discounting!CP$19","v":0},{"$f":"CQ81 / Discounting!CQ$19","v":0},{"$f":"CR81 / Discounting!CR$19","v":0},{"$f":"CS81 / Discounting!CS$19","v":0},{"$f":"CT81 / Discounting!CT$19","v":0},{"$f":"CU81 / Discounting!CU$19","v":0},{"$f":"CV81 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J85:CV85)","v":2081336166.2240255},null,{"$f":"J80 / Discounting!J$19","v":0},{"$f":"K80 / Discounting!K$19","v":0},{"$f":"L80 / Discounting!L$19","v":0},{"$f":"M80 / Discounting!M$19","v":0},{"$f":"N80 / Discounting!N$19","v":0},{"$f":"O80 / Discounting!O$19","v":0},{"$f":"P80 / Discounting!P$19","v":0},{"$f":"Q80 / Discounting!Q$19","v":0},{"$f":"R80 / Discounting!R$19","v":0},{"$f":"S80 / Discounting!S$19","v":0},{"$f":"T80 / Discounting!T$19","v":0},{"$f":"U80 / Discounting!U$19","v":0},{"$f":"V80 / Discounting!V$19","v":0},{"$f":"W80 / Discounting!W$19","v":0},{"$f":"X80 / Discounting!X$19","v":0},{"$f":"Y80 / Discounting!Y$19","v":-593568270.58092868},{"$f":"Z80 / Discounting!Z$19","v":-873639068.19351518},{"$f":"AA80 / Discounting!AA$19","v":-1196726976.226953},{"$f":"AB80 / Discounting!AB$19","v":-1291524542.7595906},{"$f":"AC80 / Discounting!AC$19","v":-1115065695.6497183},{"$f":"AD80 / Discounting!AD$19","v":21324951.664896987},{"$f":"AE80 / Discounting!AE$19","v":851656670.50766075},{"$f":"AF80 / Discounting!AF$19","v":753678469.475806},{"$f":"AG80 / Discounting!AG$19","v":666972096.8812443},{"$f":"AH80 / Discounting!AH$19","v":590240793.70021629},{"$f":"AI80 / Discounting!AI$19","v":513611080.58629513},{"$f":"AJ80 / Discounting!AJ$19","v":454523080.16486299},{"$f":"AK80 / Discounting!AK$19","v":402232814.30518848},{"$f":"AL80 / Discounting!AL$19","v":355958242.74795443},{"$f":"AM80 / Discounting!AM$19","v":315007294.46721637},{"$f":"AN80 / Discounting!AN$19","v":278767517.22762513},{"$f":"AO80 / Discounting!AO$19","v":246696917.90055323},{"$f":"AP80 / Discounting!AP$19","v":218315856.54916218},{"$f":"AQ80 / Discounting!AQ$19","v":193199873.05235595},{"$f":"AR80 / Discounting!AR$19","v":170973338.98438579},{"$f":"AS80 / Discounting!AS$19","v":151303839.80919099},{"$f":"AT80 / Discounting!AT$19","v":133897203.3709655},{"$f":"AU80 / Discounting!AU$19","v":118493100.32828806},{"$f":"AV80 / Discounting!AV$19","v":104861150.7329983},{"$f":"AW80 / Discounting!AW$19","v":92797478.524777263},{"$f":"AX80 / Discounting!AX$19","v":82121662.41130732},{"$f":"AY80 / Discounting!AY$19","v":72674037.532130376},{"$f":"AZ80 / Discounting!AZ$19","v":64313307.550557859},{"$f":"BA80 / Discounting!BA$19","v":56914431.46067068},{"$f":"BB80 / Discounting!BB$19","v":50366753.505018301},{"$f":"BC80 / Discounting!BC$19","v":46489727.201050773},{"$f":"BD80 / Discounting!BD$19","v":41141351.505354665},{"$f":"BE80 / Discounting!BE$19","v":36408275.668455459},{"$f":"BF80 / Discounting!BF$19","v":32219712.980934039},{"$f":"BG80 / Discounting!BG$19","v":28513020.337109771},{"$f":"BH80 / Discounting!BH$19","v":6186668.5004974045},{"$f":"BI80 / Discounting!BI$19","v":0},{"$f":"BJ80 / Discounting!BJ$19","v":0},{"$f":"BK80 / Discounting!BK$19","v":0},{"$f":"BL80 / Discounting!BL$19","v":0},{"$f":"BM80 / Discounting!BM$19","v":0},{"$f":"BN80 / Discounting!BN$19","v":0},{"$f":"BO80 / Discounting!BO$19","v":0},{"$f":"BP80 / Discounting!BP$19","v":0},{"$f":"BQ80 / Discounting!BQ$19","v":0},{"$f":"BR80 / Discounting!BR$19","v":0},{"$f":"BS80 / Discounting!BS$19","v":0},{"$f":"BT80 / Discounting!BT$19","v":0},{"$f":"BU80 / Discounting!BU$19","v":0},{"$f":"BV80 / Discounting!BV$19","v":0},{"$f":"BW80 / Discounting!BW$19","v":0},{"$f":"BX80 / Discounting!BX$19","v":0},{"$f":"BY80 / Discounting!BY$19","v":0},{"$f":"BZ80 / Discounting!BZ$19","v":0},{"$f":"CA80 / Discounting!CA$19","v":0},{"$f":"CB80 / Discounting!CB$19","v":0},{"$f":"CC80 / Discounting!CC$19","v":0},{"$f":"CD80 / Discounting!CD$19","v":0},{"$f":"CE80 / Discounting!CE$19","v":0},{"$f":"CF80 / Discounting!CF$19","v":0},{"$f":"CG80 / Discounting!CG$19","v":0},{"$f":"CH80 / Discounting!CH$19","v":0},{"$f":"CI80 / Discounting!CI$19","v":0},{"$f":"CJ80 / Discounting!CJ$19","v":0},{"$f":"CK80 / Discounting!CK$19","v":0},{"$f":"CL80 / Discounting!CL$19","v":0},{"$f":"CM80 / Discounting!CM$19","v":0},{"$f":"CN80 / Discounting!CN$19","v":0},{"$f":"CO80 / Discounting!CO$19","v":0},{"$f":"CP80 / Discounting!CP$19","v":0},{"$f":"CQ80 / Discounting!CQ$19","v":0},{"$f":"CR80 / Discounting!CR$19","v":0},{"$f":"CS80 / Discounting!CS$19","v":0},{"$f":"CT80 / Discounting!CT$19","v":0},{"$f":"CU80 / Discounting!CU$19","v":0},{"$f":"CV80 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J86:CV86)","v":1129665884.3730891},null,{"$f":"J80 / Discounting!J$20","v":0},{"$f":"K80 / Discounting!K$20","v":0},{"$f":"L80 / Discounting!L$20","v":0},{"$f":"M80 / Discounting!M$20","v":0},{"$f":"N80 / Discounting!N$20","v":0},{"$f":"O80 / Discounting!O$20","v":0},{"$f":"P80 / Discounting!P$20","v":0},{"$f":"Q80 / Discounting!Q$20","v":0},{"$f":"R80 / Discounting!R$20","v":0},{"$f":"S80 / Discounting!S$20","v":0},{"$f":"T80 / Discounting!T$20","v":0},{"$f":"U80 / Discounting!U$20","v":0},{"$f":"V80 / Discounting!V$20","v":0},{"$f":"W80 / Discounting!W$20","v":0},{"$f":"X80 / Discounting!X$20","v":0},{"$f":"Y80 / Discounting!Y$20","v":-322165076.55180824},{"$f":"Z80 / Discounting!Z$20","v":-474176284.73933023},{"$f":"AA80 / Discounting!AA$20","v":-649535457.02575469},{"$f":"AB80 / Discounting!AB$20","v":-700987778.16991246},{"$f":"AC80 / Discounting!AC$20","v":-605212985.60602164},{"$f":"AD80 / Discounting!AD$20","v":11574329.400830822},{"$f":"AE80 / Discounting!AE$20","v":462245119.97824132},{"$f":"AF80 / Discounting!AF$20","v":409066477.85685074},{"$f":"AG80 / Discounting!AG$20","v":362005732.61668211},{"$f":"AH80 / Discounting!AH$20","v":320359055.41299307},{"$f":"AI80 / Discounting!AI$20","v":278767517.22762513},{"$f":"AJ80 / Discounting!AJ$20","v":246696917.90055323},{"$f":"AK80 / Discounting!AK$20","v":218315856.54916218},{"$f":"AL80 / Discounting!AL$20","v":193199873.05235595},{"$f":"AM80 / Discounting!AM$20","v":170973338.98438579},{"$f":"AN80 / Discounting!AN$20","v":151303839.80919099},{"$f":"AO80 / Discounting!AO$20","v":133897203.3709655},{"$f":"AP80 / Discounting!AP$20","v":118493100.32828806},{"$f":"AQ80 / Discounting!AQ$20","v":104861150.7329983},{"$f":"AR80 / Discounting!AR$20","v":92797478.524777263},{"$f":"AS80 / Discounting!AS$20","v":82121662.41130732},{"$f":"AT80 / Discounting!AT$20","v":72674037.532130376},{"$f":"AU80 / Discounting!AU$20","v":64313307.550557859},{"$f":"AV80 / Discounting!AV$20","v":56914431.46067068},{"$f":"AW80 / Discounting!AW$20","v":50366753.505018301},{"$f":"AX80 / Discounting!AX$20","v":44572348.23452948},{"$f":"AY80 / Discounting!AY$20","v":39444555.959760606},{"$f":"AZ80 / Discounting!AZ$20","v":34906686.690053634},{"$f":"BA80 / Discounting!BA$20","v":30890873.177038617},{"$f":"BB80 / Discounting!BB$20","v":27337055.908883732},{"$f":"BC80 / Discounting!BC$20","v":25232761.360274136},{"$f":"BD80 / Discounting!BD$20","v":22329877.309977118},{"$f":"BE80 / Discounting!BE$20","v":19760953.371661168},{"$f":"BF80 / Discounting!BF$20","v":17487569.355452362},{"$f":"BG80 / Discounting!BG$20","v":15475725.093320677},{"$f":"BH80 / Discounting!BH$20","v":3357875.7993797762},{"$f":"BI80 / Discounting!BI$20","v":0},{"$f":"BJ80 / Discounting!BJ$20","v":0},{"$f":"BK80 / Discounting!BK$20","v":0},{"$f":"BL80 / Discounting!BL$20","v":0},{"$f":"BM80 / Discounting!BM$20","v":0},{"$f":"BN80 / Discounting!BN$20","v":0},{"$f":"BO80 / Discounting!BO$20","v":0},{"$f":"BP80 / Discounting!BP$20","v":0},{"$f":"BQ80 / Discounting!BQ$20","v":0},{"$f":"BR80 / Discounting!BR$20","v":0},{"$f":"BS80 / Discounting!BS$20","v":0},{"$f":"BT80 / Discounting!BT$20","v":0},{"$f":"BU80 / Discounting!BU$20","v":0},{"$f":"BV80 / Discounting!BV$20","v":0},{"$f":"BW80 / Discounting!BW$20","v":0},{"$f":"BX80 / Discounting!BX$20","v":0},{"$f":"BY80 / Discounting!BY$20","v":0},{"$f":"BZ80 / Discounting!BZ$20","v":0},{"$f":"CA80 / Discounting!CA$20","v":0},{"$f":"CB80 / Discounting!CB$20","v":0},{"$f":"CC80 / Discounting!CC$20","v":0},{"$f":"CD80 / Discounting!CD$20","v":0},{"$f":"CE80 / Discounting!CE$20","v":0},{"$f":"CF80 / Discounting!CF$20","v":0},{"$f":"CG80 / Discounting!CG$20","v":0},{"$f":"CH80 / Discounting!CH$20","v":0},{"$f":"CI80 / Discounting!CI$20","v":0},{"$f":"CJ80 / Discounting!CJ$20","v":0},{"$f":"CK80 / Discounting!CK$20","v":0},{"$f":"CL80 / Discounting!CL$20","v":0},{"$f":"CM80 / Discounting!CM$20","v":0},{"$f":"CN80 / Discounting!CN$20","v":0},{"$f":"CO80 / Discounting!CO$20","v":0},{"$f":"CP80 / Discounting!CP$20","v":0},{"$f":"CQ80 / Discounting!CQ$20","v":0},{"$f":"CR80 / Discounting!CR$20","v":0},{"$f":"CS80 / Discounting!CS$20","v":0},{"$f":"CT80 / Discounting!CT$20","v":0},{"$f":"CU80 / Discounting!CU$20","v":0},{"$f":"CV80 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"LNG plant pre-tax IRR"]
[{"$nulls":4},"Investment decision",null,"%",{"$f":"IFERROR(IRR(J89:CV89),\"Null\")","v":0.17001222415220085},null,{"$f":"J81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-593568270.58092868,-987212147.05867207,-1528100675.944196,-1863536888.1741843,-1818085190.1731565,39289841.144278288,1773108097.7845685,1773108097.7845685,1773108097.7845685,1773108097.7845685,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1818487425.2609506,1818487425.2609506,1818487425.2609506,1818487425.2609506,1818487425.2609506,445863958.83428288,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV81","v":0},0,0,0,0,0,0,{"$f":"CC81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J90:CV90),\"Null\")","v":0.17001222415220085},null,{"$f":"J80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-593568270.58092868,-987212147.05867207,-1528100675.944196,-1863536888.1741843,-1818085190.1731565,39289841.144278288,1773108097.7845685,1773108097.7845685,1773108097.7845685,1773108097.7845685,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1743487425.2609506,1818487425.2609506,1818487425.2609506,1818487425.2609506,1818487425.2609506,1818487425.2609506,445863958.83428288,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV80","v":0},0,0,0,0,0,0,{"$f":"CC80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"DSO processing plant"]
[]
[null,null,"Revenues"]
[{"$nulls":4},"Offshore production years until take or pay penalty not paid",{"$f":"Inputs!C145","v":100},"years"]
[{"$nulls":4},"Offshore production years until take or pay penalty restarts",{"$f":"Inputs!C146","v":100},"years"]
[{"$nulls":4},"Take or pay penalty being paid",null,"Flag",null,null,{"$f":"IF(OR('Demand & production'!J343 <= $F$95, 'Demand & production'!J343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!K343 <= $F$95, 'Demand & production'!K343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!L343 <= $F$95, 'Demand & production'!L343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!M343 <= $F$95, 'Demand & production'!M343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!N343 <= $F$95, 'Demand & production'!N343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!O343 <= $F$95, 'Demand & production'!O343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!P343 <= $F$95, 'Demand & production'!P343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!Q343 <= $F$95, 'Demand & production'!Q343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!R343 <= $F$95, 'Demand & production'!R343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!S343 <= $F$95, 'Demand & production'!S343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!T343 <= $F$95, 'Demand & production'!T343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!U343 <= $F$95, 'Demand & production'!U343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!V343 <= $F$95, 'Demand & production'!V343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!W343 <= $F$95, 'Demand & production'!W343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!X343 <= $F$95, 'Demand & production'!X343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!Y343 <= $F$95, 'Demand & production'!Y343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!Z343 <= $F$95, 'Demand & production'!Z343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AA343 <= $F$95, 'Demand & production'!AA343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AB343 <= $F$95, 'Demand & production'!AB343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AC343 <= $F$95, 'Demand & production'!AC343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AD343 <= $F$95, 'Demand & production'!AD343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AE343 <= $F$95, 'Demand & production'!AE343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AF343 <= $F$95, 'Demand & production'!AF343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AG343 <= $F$95, 'Demand & production'!AG343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AH343 <= $F$95, 'Demand & production'!AH343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AI343 <= $F$95, 'Demand & production'!AI343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AJ343 <= $F$95, 'Demand & production'!AJ343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AK343 <= $F$95, 'Demand & production'!AK343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AL343 <= $F$95, 'Demand & production'!AL343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AM343 <= $F$95, 'Demand & production'!AM343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AN343 <= $F$95, 'Demand & production'!AN343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AO343 <= $F$95, 'Demand & production'!AO343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AP343 <= $F$95, 'Demand & production'!AP343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AQ343 <= $F$95, 'Demand & production'!AQ343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AR343 <= $F$95, 'Demand & production'!AR343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AS343 <= $F$95, 'Demand & production'!AS343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AT343 <= $F$95, 'Demand & production'!AT343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AU343 <= $F$95, 'Demand & production'!AU343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AV343 <= $F$95, 'Demand & production'!AV343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AW343 <= $F$95, 'Demand & production'!AW343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AX343 <= $F$95, 'Demand & production'!AX343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AY343 <= $F$95, 'Demand & production'!AY343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!AZ343 <= $F$95, 'Demand & production'!AZ343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BA343 <= $F$95, 'Demand & production'!BA343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BB343 <= $F$95, 'Demand & production'!BB343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BC343 <= $F$95, 'Demand & production'!BC343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BD343 <= $F$95, 'Demand & production'!BD343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BE343 <= $F$95, 'Demand & production'!BE343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BF343 <= $F$95, 'Demand & production'!BF343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BG343 <= $F$95, 'Demand & production'!BG343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BH343 <= $F$95, 'Demand & production'!BH343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BI343 <= $F$95, 'Demand & production'!BI343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BJ343 <= $F$95, 'Demand & production'!BJ343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BK343 <= $F$95, 'Demand & production'!BK343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BL343 <= $F$95, 'Demand & production'!BL343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BM343 <= $F$95, 'Demand & production'!BM343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BN343 <= $F$95, 'Demand & production'!BN343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BO343 <= $F$95, 'Demand & production'!BO343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BP343 <= $F$95, 'Demand & production'!BP343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BQ343 <= $F$95, 'Demand & production'!BQ343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BR343 <= $F$95, 'Demand & production'!BR343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BS343 <= $F$95, 'Demand & production'!BS343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BT343 <= $F$95, 'Demand & production'!BT343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BU343 <= $F$95, 'Demand & production'!BU343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BV343 <= $F$95, 'Demand & production'!BV343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BW343 <= $F$95, 'Demand & production'!BW343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BX343 <= $F$95, 'Demand & production'!BX343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BY343 <= $F$95, 'Demand & production'!BY343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!BZ343 <= $F$95, 'Demand & production'!BZ343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CA343 <= $F$95, 'Demand & production'!CA343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CB343 <= $F$95, 'Demand & production'!CB343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CC343 <= $F$95, 'Demand & production'!CC343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CD343 <= $F$95, 'Demand & production'!CD343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CE343 <= $F$95, 'Demand & production'!CE343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CF343 <= $F$95, 'Demand & production'!CF343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CG343 <= $F$95, 'Demand & production'!CG343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CH343 <= $F$95, 'Demand & production'!CH343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CI343 <= $F$95, 'Demand & production'!CI343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CJ343 <= $F$95, 'Demand & production'!CJ343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CK343 <= $F$95, 'Demand & production'!CK343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CL343 <= $F$95, 'Demand & production'!CL343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CM343 <= $F$95, 'Demand & production'!CM343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CN343 <= $F$95, 'Demand & production'!CN343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CO343 <= $F$95, 'Demand & production'!CO343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CP343 <= $F$95, 'Demand & production'!CP343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CQ343 <= $F$95, 'Demand & production'!CQ343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CR343 <= $F$95, 'Demand & production'!CR343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CS343 <= $F$95, 'Demand & production'!CS343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CT343 <= $F$95, 'Demand & production'!CT343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CU343 <= $F$95, 'Demand & production'!CU343 > $F$96), 1, 0)","v":1},{"$f":"IF(OR('Demand & production'!CV343 <= $F$95, 'Demand & production'!CV343 > $F$96), 1, 0)","v":1}]
[]
[{"$nulls":4},"Processing tariff from DSO take or pay",null,{"$f":"Inputs!C19 & \" US$\"","v":" US$"},{"$f":"SUM(J99:CV99)","v":1032197425.7269495},null,{"$f":"IF(J97 = 1, J18, MIN(J14, J18)) * J25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14959382.981550001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,{"$f":"IF(AP97 = 1, AP18, MIN(AP14, AP18)) * AP25","v":29918765.963100001},29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV97 = 1, BV18, MIN(BV14, BV18)) * BV25","v":0},0,0,0,0,0,0,{"$f":"IF(CC97 = 1, CC18, MIN(CC14, CC18)) * CC25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Processing in excess of take or pay",null,"mmcf",{"$f":"SUM(J101:CV101)","v":0},null,{"$f":"J20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV20","v":0},0,0,0,0,0,0,{"$f":"CC20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Processing paid for but not used at start of year",null,"mmcf",{"$f":"SUM(J103:CV103)","v":0},null,{"$f":"I107","v":0},{"$f":"J107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV107","v":0},0,0,0,0,0,{"$f":"CB107","v":0},{"$f":"CC107","v":0},{"$f":"CD107","v":0},{"$f":"CE107","v":0},{"$f":"CF107","v":0},{"$f":"CG107","v":0},{"$f":"CH107","v":0},{"$f":"CI107","v":0},{"$f":"CJ107","v":0},{"$f":"CK107","v":0},{"$f":"CL107","v":0},{"$f":"CM107","v":0},{"$f":"CN107","v":0},{"$f":"CO107","v":0},{"$f":"CP107","v":0},{"$f":"CQ107","v":0},{"$f":"CR107","v":0},{"$f":"CS107","v":0},{"$f":"CT107","v":0},{"$f":"CU107","v":0}]
[{"$nulls":4},"Processing in excess of take or pay covered by previous payments",null,"mmcf",{"$f":"SUM(J104:CV104)","v":0},null,{"$f":"MIN(J103, J101)","v":0},{"$f":"MIN(K103, K101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW103, BW101)","v":0},0,0,0,0,0,{"$f":"MIN(CC103, CC101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Processing in excess of take or pay needing to be paid for",null,"mmcf",{"$f":"SUM(J105:CV105)","v":0},null,{"$f":"J101 - J104","v":0},{"$f":"K101 - K104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW101 - BW104","v":0},0,0,0,0,0,{"$f":"CC101 - CC104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Processing paid for but not used this year",null,"mmcf",{"$f":"SUM(J106:CV106)","v":0},null,{"$f":"J97 * J19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP97 * AP19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * BV19","v":0},0,0,0,0,0,0,{"$f":"CC97 * CC19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Processing paid for but not used at end of year",null,"mmcf",{"$f":"SUM(J107:CV107)","v":0},0,{"$f":"J103 - J104 + J106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV103 - BV104 + BV106","v":0},0,0,0,0,0,0,{"$f":"CC103 - CC104 + CC106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Processing tariff in excess of take or pay",null,{"$f":"Inputs!C19 & \" US$\"","v":" US$"},{"$f":"SUM(J109:CV109)","v":0},null,{"$f":"J105 * J25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP105 * AP25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV105 * BV25","v":0},0,0,0,0,0,0,{"$f":"CC105 * CC25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"NGL processing tariff",null,{"$f":"Inputs!C21 & \" US$\"","v":" US$"},{"$f":"SUM(J111:CV111)","v":0},null,{"$f":"(J13 - J14) * J25","v":0},{"$f":"(K13 - K14) * K25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW13 - BW14) * BW25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total processing tariff revenues",null,{"$f":"Inputs!C19 & \" US$\"","v":" US$"},{"$f":"SUM(J113:CV113)","v":1032197425.7269495},null,{"$f":"J99 + J109 + J111","v":0},{"$f":"K99 + K109 + K111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14959382.981550001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,0,0,0,0,0,0,0,0,0,0,{"$f":"BW99 + BW109 + BW111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"   O/w take or pay penalty",null,{"$f":"Inputs!C19 & \" US$\"","v":" US$"},{"$f":"SUM(J114:CV114)","v":0},null,{"$f":"J97 * J106 * J25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP97 * AP106 * AP25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV97 * BV106 * BV25","v":0},0,0,0,0,0,0,{"$f":"CC97 * CC106 * CC25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,null,"Facility capital expenditure"]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!$C$166","v":0},{"$f":"Inputs!$C$3 & \" US$ / mmcf\"","v":"2020 US$ / mmcf"}]
[{"$nulls":4},"Total development capital expenditure",{"$f":"$F$118 * SUM(Inputs!$C$132:$CP$132)","v":0},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J120:CV120)","v":0},null,{"$f":"$F$119 * Inputs!D166","v":0},{"$f":"$F$119 * Inputs!E166","v":0},{"$f":"$F$119 * Inputs!F166","v":0},{"$f":"$F$119 * Inputs!G166","v":0},{"$f":"$F$119 * Inputs!H166","v":0},{"$f":"$F$119 * Inputs!I166","v":0},{"$f":"$F$119 * Inputs!J166","v":0},{"$f":"$F$119 * Inputs!K166","v":0},{"$f":"$F$119 * Inputs!L166","v":0},{"$f":"$F$119 * Inputs!M166","v":0},{"$f":"$F$119 * Inputs!N166","v":0},{"$f":"$F$119 * Inputs!O166","v":0},{"$f":"$F$119 * Inputs!P166","v":0},{"$f":"$F$119 * Inputs!Q166","v":0},{"$f":"$F$119 * Inputs!R166","v":0},{"$f":"$F$119 * Inputs!S166","v":0},{"$f":"$F$119 * Inputs!T166","v":0},{"$f":"$F$119 * Inputs!U166","v":0},{"$f":"$F$119 * Inputs!V166","v":0},{"$f":"$F$119 * Inputs!W166","v":0},{"$f":"$F$119 * Inputs!X166","v":0},{"$f":"$F$119 * Inputs!Y166","v":0},{"$f":"$F$119 * Inputs!Z166","v":0},{"$f":"$F$119 * Inputs!AA166","v":0},{"$f":"$F$119 * Inputs!AB166","v":0},{"$f":"$F$119 * Inputs!AC166","v":0},{"$f":"$F$119 * Inputs!AD166","v":0},{"$f":"$F$119 * Inputs!AE166","v":0},{"$f":"$F$119 * Inputs!AF166","v":0},{"$f":"$F$119 * Inputs!AG166","v":0},{"$f":"$F$119 * Inputs!AH166","v":0},{"$f":"$F$119 * Inputs!AI166","v":0},{"$f":"$F$119 * Inputs!AJ166","v":0},{"$f":"$F$119 * Inputs!AK166","v":0},{"$f":"$F$119 * Inputs!AL166","v":0},{"$f":"$F$119 * Inputs!AM166","v":0},{"$f":"$F$119 * Inputs!AN166","v":0},{"$f":"$F$119 * Inputs!AO166","v":0},{"$f":"$F$119 * Inputs!AP166","v":0},{"$f":"$F$119 * Inputs!AQ166","v":0},{"$f":"$F$119 * Inputs!AR166","v":0},{"$f":"$F$119 * Inputs!AS166","v":0},{"$f":"$F$119 * Inputs!AT166","v":0},{"$f":"$F$119 * Inputs!AU166","v":0},{"$f":"$F$119 * Inputs!AV166","v":0},{"$f":"$F$119 * Inputs!AW166","v":0},{"$f":"$F$119 * Inputs!AX166","v":0},{"$f":"$F$119 * Inputs!AY166","v":0},{"$f":"$F$119 * Inputs!AZ166","v":0},{"$f":"$F$119 * Inputs!BA166","v":0},{"$f":"$F$119 * Inputs!BB166","v":0},{"$f":"$F$119 * Inputs!BC166","v":0},{"$f":"$F$119 * Inputs!BD166","v":0},{"$f":"$F$119 * Inputs!BE166","v":0},{"$f":"$F$119 * Inputs!BF166","v":0},{"$f":"$F$119 * Inputs!BG166","v":0},{"$f":"$F$119 * Inputs!BH166","v":0},{"$f":"$F$119 * Inputs!BI166","v":0},{"$f":"$F$119 * Inputs!BJ166","v":0},{"$f":"$F$119 * Inputs!BK166","v":0},{"$f":"$F$119 * Inputs!BL166","v":0},{"$f":"$F$119 * Inputs!BM166","v":0},{"$f":"$F$119 * Inputs!BN166","v":0},{"$f":"$F$119 * Inputs!BO166","v":0},{"$f":"$F$119 * Inputs!BP166","v":0},{"$f":"$F$119 * Inputs!BQ166","v":0},{"$f":"$F$119 * Inputs!BR166","v":0},{"$f":"$F$119 * Inputs!BS166","v":0},{"$f":"$F$119 * Inputs!BT166","v":0},{"$f":"$F$119 * Inputs!BU166","v":0},{"$f":"$F$119 * Inputs!BV166","v":0},{"$f":"$F$119 * Inputs!BW166","v":0},{"$f":"$F$119 * Inputs!BX166","v":0},{"$f":"$F$119 * Inputs!BY166","v":0},{"$f":"$F$119 * Inputs!BZ166","v":0},{"$f":"$F$119 * Inputs!CA166","v":0},{"$f":"$F$119 * Inputs!CB166","v":0},{"$f":"$F$119 * Inputs!CC166","v":0},{"$f":"$F$119 * Inputs!CD166","v":0},{"$f":"$F$119 * Inputs!CE166","v":0},{"$f":"$F$119 * Inputs!CF166","v":0},{"$f":"$F$119 * Inputs!CG166","v":0},{"$f":"$F$119 * Inputs!CH166","v":0},{"$f":"$F$119 * Inputs!CI166","v":0},{"$f":"$F$119 * Inputs!CJ166","v":0},{"$f":"$F$119 * Inputs!CK166","v":0},{"$f":"$F$119 * Inputs!CL166","v":0},{"$f":"$F$119 * Inputs!CM166","v":0},{"$f":"$F$119 * Inputs!CN166","v":0},{"$f":"$F$119 * Inputs!CO166","v":0},{"$f":"$F$119 * Inputs!CP166","v":0}]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!$C$182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J122:CV122)","v":0},null,{"$f":"IF(AND(J4 >= 'Demand & production'!$F$303, J4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(K4 >= 'Demand & production'!$F$303, K4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(L4 >= 'Demand & production'!$F$303, L4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(M4 >= 'Demand & production'!$F$303, M4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(N4 >= 'Demand & production'!$F$303, N4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(O4 >= 'Demand & production'!$F$303, O4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(P4 >= 'Demand & production'!$F$303, P4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(Q4 >= 'Demand & production'!$F$303, Q4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(R4 >= 'Demand & production'!$F$303, R4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(S4 >= 'Demand & production'!$F$303, S4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(T4 >= 'Demand & production'!$F$303, T4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(U4 >= 'Demand & production'!$F$303, U4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(V4 >= 'Demand & production'!$F$303, V4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(W4 >= 'Demand & production'!$F$303, W4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(X4 >= 'Demand & production'!$F$303, X4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(Y4 >= 'Demand & production'!$F$303, Y4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(Z4 >= 'Demand & production'!$F$303, Z4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AA4 >= 'Demand & production'!$F$303, AA4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AB4 >= 'Demand & production'!$F$303, AB4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AC4 >= 'Demand & production'!$F$303, AC4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AD4 >= 'Demand & production'!$F$303, AD4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AE4 >= 'Demand & production'!$F$303, AE4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AF4 >= 'Demand & production'!$F$303, AF4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AG4 >= 'Demand & production'!$F$303, AG4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AH4 >= 'Demand & production'!$F$303, AH4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AI4 >= 'Demand & production'!$F$303, AI4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AJ4 >= 'Demand & production'!$F$303, AJ4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AK4 >= 'Demand & production'!$F$303, AK4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AL4 >= 'Demand & production'!$F$303, AL4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AM4 >= 'Demand & production'!$F$303, AM4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AN4 >= 'Demand & production'!$F$303, AN4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AO4 >= 'Demand & production'!$F$303, AO4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AP4 >= 'Demand & production'!$F$303, AP4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AQ4 >= 'Demand & production'!$F$303, AQ4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AR4 >= 'Demand & production'!$F$303, AR4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AS4 >= 'Demand & production'!$F$303, AS4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AT4 >= 'Demand & production'!$F$303, AT4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AU4 >= 'Demand & production'!$F$303, AU4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AV4 >= 'Demand & production'!$F$303, AV4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AW4 >= 'Demand & production'!$F$303, AW4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AX4 >= 'Demand & production'!$F$303, AX4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AY4 >= 'Demand & production'!$F$303, AY4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(AZ4 >= 'Demand & production'!$F$303, AZ4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BA4 >= 'Demand & production'!$F$303, BA4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BB4 >= 'Demand & production'!$F$303, BB4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BC4 >= 'Demand & production'!$F$303, BC4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BD4 >= 'Demand & production'!$F$303, BD4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BE4 >= 'Demand & production'!$F$303, BE4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BF4 >= 'Demand & production'!$F$303, BF4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BG4 >= 'Demand & production'!$F$303, BG4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BH4 >= 'Demand & production'!$F$303, BH4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BI4 >= 'Demand & production'!$F$303, BI4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BJ4 >= 'Demand & production'!$F$303, BJ4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BK4 >= 'Demand & production'!$F$303, BK4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BL4 >= 'Demand & production'!$F$303, BL4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BM4 >= 'Demand & production'!$F$303, BM4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BN4 >= 'Demand & production'!$F$303, BN4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BO4 >= 'Demand & production'!$F$303, BO4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BP4 >= 'Demand & production'!$F$303, BP4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BQ4 >= 'Demand & production'!$F$303, BQ4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BR4 >= 'Demand & production'!$F$303, BR4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BS4 >= 'Demand & production'!$F$303, BS4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BT4 >= 'Demand & production'!$F$303, BT4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BU4 >= 'Demand & production'!$F$303, BU4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BV4 >= 'Demand & production'!$F$303, BV4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BW4 >= 'Demand & production'!$F$303, BW4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BX4 >= 'Demand & production'!$F$303, BX4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BY4 >= 'Demand & production'!$F$303, BY4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(BZ4 >= 'Demand & production'!$F$303, BZ4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CA4 >= 'Demand & production'!$F$303, CA4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CB4 >= 'Demand & production'!$F$303, CB4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CC4 >= 'Demand & production'!$F$303, CC4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CD4 >= 'Demand & production'!$F$303, CD4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CE4 >= 'Demand & production'!$F$303, CE4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CF4 >= 'Demand & production'!$F$303, CF4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CG4 >= 'Demand & production'!$F$303, CG4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CH4 >= 'Demand & production'!$F$303, CH4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CI4 >= 'Demand & production'!$F$303, CI4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CJ4 >= 'Demand & production'!$F$303, CJ4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CK4 >= 'Demand & production'!$F$303, CK4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CL4 >= 'Demand & production'!$F$303, CL4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CM4 >= 'Demand & production'!$F$303, CM4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CN4 >= 'Demand & production'!$F$303, CN4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CO4 >= 'Demand & production'!$F$303, CO4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CP4 >= 'Demand & production'!$F$303, CP4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CQ4 >= 'Demand & production'!$F$303, CQ4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CR4 >= 'Demand & production'!$F$303, CR4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CS4 >= 'Demand & production'!$F$303, CS4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CT4 >= 'Demand & production'!$F$303, CT4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CU4 >= 'Demand & production'!$F$303, CU4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0},{"$f":"IF(AND(CV4 >= 'Demand & production'!$F$303, CV4 < ('Demand & production'!$F$323 - 5)), $H$120 * $F$122, 0)","v":0}]
[]
[null,null,null,"Train capital expenditure"]
[{"$nulls":4},"Train capacity starting operation",null,"mmcf",{"$f":"SUM(J125:CV125)","v":39000},null,{"$f":"Inputs!C132","v":0},{"$f":"Inputs!D132","v":0},{"$f":"Inputs!E132","v":0},{"$f":"Inputs!F132","v":0},{"$f":"Inputs!G132","v":0},{"$f":"Inputs!H132","v":0},{"$f":"Inputs!I132","v":0},{"$f":"Inputs!J132","v":0},{"$f":"Inputs!K132","v":0},{"$f":"Inputs!L132","v":0},{"$f":"Inputs!M132","v":0},{"$f":"Inputs!N132","v":0},{"$f":"Inputs!O132","v":0},{"$f":"Inputs!P132","v":0},{"$f":"Inputs!Q132","v":0},{"$f":"Inputs!R132","v":0},{"$f":"Inputs!S132","v":0},{"$f":"Inputs!T132","v":0},{"$f":"Inputs!U132","v":0},{"$f":"Inputs!V132","v":0},{"$f":"Inputs!W132","v":39000},{"$f":"Inputs!X132","v":0},{"$f":"Inputs!Y132","v":0},{"$f":"Inputs!Z132","v":0},{"$f":"Inputs!AA132","v":0},{"$f":"Inputs!AB132","v":0},{"$f":"Inputs!AC132","v":0},{"$f":"Inputs!AD132","v":0},{"$f":"Inputs!AE132","v":0},{"$f":"Inputs!AF132","v":0},{"$f":"Inputs!AG132","v":0},{"$f":"Inputs!AH132","v":0},{"$f":"Inputs!AI132","v":0},{"$f":"Inputs!AJ132","v":0},{"$f":"Inputs!AK132","v":0},{"$f":"Inputs!AL132","v":0},{"$f":"Inputs!AM132","v":0},{"$f":"Inputs!AN132","v":0},{"$f":"Inputs!AO132","v":0},{"$f":"Inputs!AP132","v":0},{"$f":"Inputs!AQ132","v":0},{"$f":"Inputs!AR132","v":0},{"$f":"Inputs!AS132","v":0},{"$f":"Inputs!AT132","v":0},{"$f":"Inputs!AU132","v":0},{"$f":"Inputs!AV132","v":0},{"$f":"Inputs!AW132","v":0},{"$f":"Inputs!AX132","v":0},{"$f":"Inputs!AY132","v":0},{"$f":"Inputs!AZ132","v":0},{"$f":"Inputs!BA132","v":0},{"$f":"Inputs!BB132","v":0},{"$f":"Inputs!BC132","v":0},{"$f":"Inputs!BD132","v":0},{"$f":"Inputs!BE132","v":0},{"$f":"Inputs!BF132","v":0},{"$f":"Inputs!BG132","v":0},{"$f":"Inputs!BH132","v":0},{"$f":"Inputs!BI132","v":0},{"$f":"Inputs!BJ132","v":0},{"$f":"Inputs!BK132","v":0},{"$f":"Inputs!BL132","v":0},{"$f":"Inputs!BM132","v":0},{"$f":"Inputs!BN132","v":0},{"$f":"Inputs!BO132","v":0},{"$f":"Inputs!BP132","v":0},{"$f":"Inputs!BQ132","v":0},{"$f":"Inputs!BR132","v":0},{"$f":"Inputs!BS132","v":0},{"$f":"Inputs!BT132","v":0},{"$f":"Inputs!BU132","v":0},{"$f":"Inputs!BV132","v":0},{"$f":"Inputs!BW132","v":0},{"$f":"Inputs!BX132","v":0},{"$f":"Inputs!BY132","v":0},{"$f":"Inputs!BZ132","v":0},{"$f":"Inputs!CA132","v":0},{"$f":"Inputs!CB132","v":0},{"$f":"Inputs!CC132","v":0},{"$f":"Inputs!CD132","v":0},{"$f":"Inputs!CE132","v":0},{"$f":"Inputs!CF132","v":0},{"$f":"Inputs!CG132","v":0},{"$f":"Inputs!CH132","v":0},{"$f":"Inputs!CI132","v":0},{"$f":"Inputs!CJ132","v":0},{"$f":"Inputs!CK132","v":0},{"$f":"Inputs!CL132","v":0},{"$f":"Inputs!CM132","v":0},{"$f":"Inputs!CN132","v":0},{"$f":"Inputs!CO132","v":0}]
[{"$nulls":4},"Unit development capital expenditure",{"$f":"Inputs!$C$180","v":2737},{"$f":"Inputs!$C$3 & \" US$ / mmcf\"","v":"2020 US$ / mmcf"}]
[{"$nulls":4},"Total development capital expenditure for trains starting operation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J127:CV127)","v":106743000},null,{"$f":"J125 * $F$126","v":0},{"$f":"K125 * $F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106743000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW125 * $F$126","v":0},0,0,0,0,0,{"$f":"CC125 * $F$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"5 years before start up",{"$f":"Inputs!$D$180","v":7.9142436077457162E-2},"US$",{"$f":"SUM(J129:CV129)","v":8447901.0542160105},{"$nulls":11},{"$f":"Y127 * $F$129","v":0},{"$f":"Z127 * $F$129","v":0},0,0,0,8447901.0542160105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL127 * $F$129","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"4 years before start up",{"$f":"Inputs!$E$180","v":0.13162828627448961},"US$",14050398.161797844,{"$nulls":12},{"$f":"Y127 * $F$130","v":0},{"$f":"Z127 * $F$130","v":0},0,0,0,14050398.161797844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL127 * $F$130","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"3 years before start up",{"$f":"Inputs!$F$180","v":0.20374675679255946},"US$",21748540.060308173,{"$nulls":13},{"$f":"Y127 * $F$131","v":0},{"$f":"Z127 * $F$131","v":0},0,0,0,21748540.060308173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL127 * $F$131","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"2 years before start up",{"$f":"Inputs!$G$180","v":0.24847158508989123},"US$",26522602.407250259,{"$nulls":14},{"$f":"Y127 * $F$132","v":0},{"$f":"Z127 * $F$132","v":0},0,0,0,26522602.407250259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL127 * $F$132","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"1 years before start up",{"$f":"Inputs!$H$180","v":0.24241135868975419},"US$",25875715.660620432,{"$nulls":15},{"$f":"Y127 * $F$133","v":0},{"$f":"Z127 * $F$133","v":0},0,0,0,25875715.660620432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL127 * $F$133","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Start up",{"$f":"Inputs!$I$180","v":9.4599577075848207E-2},"US$",10097842.655807266,{"$nulls":16},{"$f":"Y127 * $F$134","v":0},{"$f":"Z127 * $F$134","v":0},0,0,0,10097842.655807266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL127 * $F$134","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Annual development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J136:CV136)","v":106743000},null,{"$f":"SUM(J129:J134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8447901.0542160105,14050398.161797844,21748540.060308173,26522602.407250259,25875715.660620432,10097842.655807266,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP129:AP134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV129:BV134)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC129:CC134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Annual replacement capital expenditure",{"$f":"Inputs!$C$182","v":0.01},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J138:CV138)","v":30955470},null,{"$f":"IF(AND(J4 >= 'Demand & production'!$F$303, J4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(K4 >= 'Demand & production'!$F$303, K4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(L4 >= 'Demand & production'!$F$303, L4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(M4 >= 'Demand & production'!$F$303, M4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(N4 >= 'Demand & production'!$F$303, N4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(O4 >= 'Demand & production'!$F$303, O4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(P4 >= 'Demand & production'!$F$303, P4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(Q4 >= 'Demand & production'!$F$303, Q4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(R4 >= 'Demand & production'!$F$303, R4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(S4 >= 'Demand & production'!$F$303, S4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(T4 >= 'Demand & production'!$F$303, T4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(U4 >= 'Demand & production'!$F$303, U4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(V4 >= 'Demand & production'!$F$303, V4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(W4 >= 'Demand & production'!$F$303, W4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(X4 >= 'Demand & production'!$F$303, X4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(Y4 >= 'Demand & production'!$F$303, Y4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(Z4 >= 'Demand & production'!$F$303, Z4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(AA4 >= 'Demand & production'!$F$303, AA4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(AB4 >= 'Demand & production'!$F$303, AB4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(AC4 >= 'Demand & production'!$F$303, AC4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(AD4 >= 'Demand & production'!$F$303, AD4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AE4 >= 'Demand & production'!$F$303, AE4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AF4 >= 'Demand & production'!$F$303, AF4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AG4 >= 'Demand & production'!$F$303, AG4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AH4 >= 'Demand & production'!$F$303, AH4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AI4 >= 'Demand & production'!$F$303, AI4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AJ4 >= 'Demand & production'!$F$303, AJ4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AK4 >= 'Demand & production'!$F$303, AK4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AL4 >= 'Demand & production'!$F$303, AL4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AM4 >= 'Demand & production'!$F$303, AM4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AN4 >= 'Demand & production'!$F$303, AN4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AO4 >= 'Demand & production'!$F$303, AO4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AP4 >= 'Demand & production'!$F$303, AP4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AQ4 >= 'Demand & production'!$F$303, AQ4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AR4 >= 'Demand & production'!$F$303, AR4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AS4 >= 'Demand & production'!$F$303, AS4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AT4 >= 'Demand & production'!$F$303, AT4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AU4 >= 'Demand & production'!$F$303, AU4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AV4 >= 'Demand & production'!$F$303, AV4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AW4 >= 'Demand & production'!$F$303, AW4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AX4 >= 'Demand & production'!$F$303, AX4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AY4 >= 'Demand & production'!$F$303, AY4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(AZ4 >= 'Demand & production'!$F$303, AZ4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(BA4 >= 'Demand & production'!$F$303, BA4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(BB4 >= 'Demand & production'!$F$303, BB4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(BC4 >= 'Demand & production'!$F$303, BC4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(BD4 >= 'Demand & production'!$F$303, BD4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(BE4 >= 'Demand & production'!$F$303, BE4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(BF4 >= 'Demand & production'!$F$303, BF4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":1067430},{"$f":"IF(AND(BG4 >= 'Demand & production'!$F$303, BG4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BH4 >= 'Demand & production'!$F$303, BH4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BI4 >= 'Demand & production'!$F$303, BI4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BJ4 >= 'Demand & production'!$F$303, BJ4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BK4 >= 'Demand & production'!$F$303, BK4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BL4 >= 'Demand & production'!$F$303, BL4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BM4 >= 'Demand & production'!$F$303, BM4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BN4 >= 'Demand & production'!$F$303, BN4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BO4 >= 'Demand & production'!$F$303, BO4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BP4 >= 'Demand & production'!$F$303, BP4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BQ4 >= 'Demand & production'!$F$303, BQ4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BR4 >= 'Demand & production'!$F$303, BR4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BS4 >= 'Demand & production'!$F$303, BS4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BT4 >= 'Demand & production'!$F$303, BT4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BU4 >= 'Demand & production'!$F$303, BU4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BV4 >= 'Demand & production'!$F$303, BV4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BW4 >= 'Demand & production'!$F$303, BW4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BX4 >= 'Demand & production'!$F$303, BX4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BY4 >= 'Demand & production'!$F$303, BY4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(BZ4 >= 'Demand & production'!$F$303, BZ4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CA4 >= 'Demand & production'!$F$303, CA4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CB4 >= 'Demand & production'!$F$303, CB4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CC4 >= 'Demand & production'!$F$303, CC4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CD4 >= 'Demand & production'!$F$303, CD4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CE4 >= 'Demand & production'!$F$303, CE4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CF4 >= 'Demand & production'!$F$303, CF4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CG4 >= 'Demand & production'!$F$303, CG4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CH4 >= 'Demand & production'!$F$303, CH4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CI4 >= 'Demand & production'!$F$303, CI4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CJ4 >= 'Demand & production'!$F$303, CJ4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CK4 >= 'Demand & production'!$F$303, CK4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CL4 >= 'Demand & production'!$F$303, CL4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CM4 >= 'Demand & production'!$F$303, CM4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CN4 >= 'Demand & production'!$F$303, CN4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CO4 >= 'Demand & production'!$F$303, CO4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CP4 >= 'Demand & production'!$F$303, CP4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CQ4 >= 'Demand & production'!$F$303, CQ4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CR4 >= 'Demand & production'!$F$303, CR4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CS4 >= 'Demand & production'!$F$303, CS4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CT4 >= 'Demand & production'!$F$303, CT4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CU4 >= 'Demand & production'!$F$303, CU4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0},{"$f":"IF(AND(CV4 >= 'Demand & production'!$F$303, CV4 < ('Demand & production'!$F$323 - 5)), $H$136 * $F$138, 0)","v":0}]
[]
[{"$nulls":4},"Total capital expenditure",null,{"$f":"Inputs!C3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J140:CV140)","v":137698470},null,{"$f":"J120 + J122 + J136 + J138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8447901.0542160105,14050398.161797844,21748540.060308173,26522602.407250259,25875715.660620432,11165272.655807266,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,{"$f":"AP120 + AP122 + AP136 + AP138","v":1067430},1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV120 + BV122 + BV136 + BV138","v":0},0,0,0,0,0,0,{"$f":"CC120 + CC122 + CC136 + CC138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating expenditure"]
[{"$nulls":4},"Unit operating expenditure",{"$f":"Inputs!C188 * Inputs!I10","v":103.5},{"$f":"Inputs!C3 & \" US$ / mmcf\"","v":"2020 US$ / mmcf"}]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J144:CV144)","v":136084037.66999999},null,{"$f":"J13 * $F$143","v":0},{"$f":"K13 * $F$143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1972232.4300000002,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,0,0,0,0,0,0,0,0,0,0,{"$f":"BW13 * $F$143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Decommissioning"]
[{"$nulls":4},"Total decommissioning provision",{"$f":"Inputs!C194 * H140","v":13769847},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"}]
[{"$nulls":4},"Annual decommissioning provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J148:CV148)","v":13769847.000000004},null,{"$f":"'Demand & production'!J1283 * J149","v":0},{"$f":"'Demand & production'!K1283 * K149","v":0},{"$f":"'Demand & production'!L1283 * L149","v":0},{"$f":"'Demand & production'!M1283 * M149","v":0},{"$f":"'Demand & production'!N1283 * N149","v":0},{"$f":"'Demand & production'!O1283 * O149","v":0},{"$f":"'Demand & production'!P1283 * P149","v":0},{"$f":"'Demand & production'!Q1283 * Q149","v":0},{"$f":"'Demand & production'!R1283 * R149","v":0},{"$f":"'Demand & production'!S1283 * S149","v":0},{"$f":"'Demand & production'!T1283 * T149","v":0},{"$f":"'Demand & production'!U1283 * U149","v":0},{"$f":"'Demand & production'!V1283 * V149","v":0},{"$f":"'Demand & production'!W1283 * W149","v":0},{"$f":"'Demand & production'!X1283 * X149","v":0},{"$f":"'Demand & production'!Y1283 * Y149","v":0},{"$f":"'Demand & production'!Z1283 * Z149","v":0},{"$f":"'Demand & production'!AA1283 * AA149","v":0},{"$f":"'Demand & production'!AB1283 * AB149","v":0},{"$f":"'Demand & production'!AC1283 * AC149","v":0},{"$f":"'Demand & production'!AD1283 * AD149","v":0},{"$f":"'Demand & production'!AE1283 * AE149","v":0},{"$f":"'Demand & production'!AF1283 * AF149","v":0},{"$f":"'Demand & production'!AG1283 * AG149","v":0},{"$f":"'Demand & production'!AH1283 * AH149","v":0},{"$f":"'Demand & production'!AI1283 * AI149","v":458994.90000000026},{"$f":"'Demand & production'!AJ1283 * AJ149","v":458994.90000000026},{"$f":"'Demand & production'!AK1283 * AK149","v":458994.90000000031},{"$f":"'Demand & production'!AL1283 * AL149","v":458994.90000000026},{"$f":"'Demand & production'!AM1283 * AM149","v":458994.9000000002},{"$f":"'Demand & production'!AN1283 * AN149","v":458994.9000000002},{"$f":"'Demand & production'!AO1283 * AO149","v":458994.90000000014},{"$f":"'Demand & production'!AP1283 * AP149","v":458994.90000000008},{"$f":"'Demand & production'!AQ1283 * AQ149","v":458994.90000000008},{"$f":"'Demand & production'!AR1283 * AR149","v":458994.9},{"$f":"'Demand & production'!AS1283 * AS149","v":458994.89999999997},{"$f":"'Demand & production'!AT1283 * AT149","v":458994.89999999991},{"$f":"'Demand & production'!AU1283 * AU149","v":458994.89999999985},{"$f":"'Demand & production'!AV1283 * AV149","v":458994.89999999979},{"$f":"'Demand & production'!AW1283 * AW149","v":458994.89999999979},{"$f":"'Demand & production'!AX1283 * AX149","v":458994.89999999979},{"$f":"'Demand & production'!AY1283 * AY149","v":458994.89999999979},{"$f":"'Demand & production'!AZ1283 * AZ149","v":458994.89999999991},{"$f":"'Demand & production'!BA1283 * BA149","v":458994.89999999991},{"$f":"'Demand & production'!BB1283 * BB149","v":458994.89999999985},{"$f":"'Demand & production'!BC1283 * BC149","v":458994.89999999991},{"$f":"'Demand & production'!BD1283 * BD149","v":458994.89999999991},{"$f":"'Demand & production'!BE1283 * BE149","v":458994.89999999991},{"$f":"'Demand & production'!BF1283 * BF149","v":458994.89999999991},{"$f":"'Demand & production'!BG1283 * BG149","v":458994.89999999991},{"$f":"'Demand & production'!BH1283 * BH149","v":458994.89999999991},{"$f":"'Demand & production'!BI1283 * BI149","v":458994.89999999991},{"$f":"'Demand & production'!BJ1283 * BJ149","v":458994.89999999991},{"$f":"'Demand & production'!BK1283 * BK149","v":458994.89999999991},{"$f":"'Demand & production'!BL1283 * BL149","v":458994.89999999991},{"$f":"'Demand & production'!BM1283 * BM149","v":0},{"$f":"'Demand & production'!BN1283 * BN149","v":0},{"$f":"'Demand & production'!BO1283 * BO149","v":0},{"$f":"'Demand & production'!BP1283 * BP149","v":0},{"$f":"'Demand & production'!BQ1283 * BQ149","v":0},{"$f":"'Demand & production'!BR1283 * BR149","v":0},{"$f":"'Demand & production'!BS1283 * BS149","v":0},{"$f":"'Demand & production'!BT1283 * BT149","v":0},{"$f":"'Demand & production'!BU1283 * BU149","v":0},{"$f":"'Demand & production'!BV1283 * BV149","v":0},{"$f":"'Demand & production'!BW1283 * BW149","v":0},{"$f":"'Demand & production'!BX1283 * BX149","v":0},{"$f":"'Demand & production'!BY1283 * BY149","v":0},{"$f":"'Demand & production'!BZ1283 * BZ149","v":0},{"$f":"'Demand & production'!CA1283 * CA149","v":0},{"$f":"'Demand & production'!CB1283 * CB149","v":0},{"$f":"'Demand & production'!CC1283 * CC149","v":0},{"$f":"'Demand & production'!CD1283 * CD149","v":0},{"$f":"'Demand & production'!CE1283 * CE149","v":0},{"$f":"'Demand & production'!CF1283 * CF149","v":0},{"$f":"'Demand & production'!CG1283 * CG149","v":0},{"$f":"'Demand & production'!CH1283 * CH149","v":0},{"$f":"'Demand & production'!CI1283 * CI149","v":0},{"$f":"'Demand & production'!CJ1283 * CJ149","v":0},{"$f":"'Demand & production'!CK1283 * CK149","v":0},{"$f":"'Demand & production'!CL1283 * CL149","v":0},{"$f":"'Demand & production'!CM1283 * CM149","v":0},{"$f":"'Demand & production'!CN1283 * CN149","v":0},{"$f":"'Demand & production'!CO1283 * CO149","v":0},{"$f":"'Demand & production'!CP1283 * CP149","v":0},{"$f":"'Demand & production'!CQ1283 * CQ149","v":0},{"$f":"'Demand & production'!CR1283 * CR149","v":0},{"$f":"'Demand & production'!CS1283 * CS149","v":0},{"$f":"'Demand & production'!CT1283 * CT149","v":0},{"$f":"'Demand & production'!CU1283 * CU149","v":0},{"$f":"'Demand & production'!CV1283 * CV149","v":0}]
[{"$nulls":4},"Remaining decommissioning balance",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},null,{"$f":"F147","v":13769847},{"$f":"I149 - I148","v":13769847},{"$f":"J149 - J148","v":13769847},13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13769847,13310852.1,12851857.199999999,12392862.299999999,11933867.399999999,11474872.499999998,11015877.599999998,10556882.699999997,10097887.799999997,9638892.8999999966,9179897.9999999963,8720903.0999999959,8261908.1999999955,7802913.2999999961,7343918.3999999966,6884923.4999999972,6425928.5999999978,5966933.6999999983,5507938.7999999989,5048943.8999999985,4589948.9999999991,4130954.0999999992,3671959.1999999993,3212964.2999999993,2753969.3999999994,2294974.4999999995,1835979.5999999996,1376984.6999999997,917989.79999999981,458994.89999999991,0,0,0,0,0,0,0,0,0,0,{"$f":"BV149 - BV148","v":0},0,0,0,0,0,{"$f":"CB149 - CB148","v":0},{"$f":"CC149 - CC148","v":0},{"$f":"CD149 - CD148","v":0},{"$f":"CE149 - CE148","v":0},{"$f":"CF149 - CF148","v":0},{"$f":"CG149 - CG148","v":0},{"$f":"CH149 - CH148","v":0},{"$f":"CI149 - CI148","v":0},{"$f":"CJ149 - CJ148","v":0},{"$f":"CK149 - CK148","v":0},{"$f":"CL149 - CL148","v":0},{"$f":"CM149 - CM148","v":0},{"$f":"CN149 - CN148","v":0},{"$f":"CO149 - CO148","v":0},{"$f":"CP149 - CP148","v":0},{"$f":"CQ149 - CQ148","v":0},{"$f":"CR149 - CR148","v":0},{"$f":"CS149 - CS148","v":0},{"$f":"CT149 - CT148","v":0},{"$f":"CU149 - CU148","v":0}]
[]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J151:CV151)","v":287552354.66999972},null,{"$f":"J140 + J144 + J148","v":0},{"$f":"K140 + K144 + K148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8447901.0542160105,14050398.161797844,21748540.060308173,26522602.407250259,25875715.660620432,13137505.085807266,5011894.8600000003,5011894.8600000003,5011894.8600000003,5011894.8600000003,5470889.7600000007,5470889.7600000007,5470889.7600000007,5470889.7600000007,5470889.7600000007,5470889.7600000007,5470889.7600000007,5470889.7600000007,5470889.7600000007,5470889.7600000007,5470889.7600000007,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,4403459.76,4403459.76,4403459.76,4403459.76,4403459.76,4403459.76,0,0,0,0,0,0,0,0,0,0,{"$f":"BW140 + BW144 + BW148","v":0},0,0,0,0,0,{"$f":"CC140 + CC144 + CC148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"DSO plant pre-tax cash flow summary"]
[{"$nulls":4},"Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J154:CV154)","v":1032197425.7269495},null,{"$f":"J113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14959382.981550001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,{"$f":"AP113","v":29918765.963100001},29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,0,0,0,0,0,0,0,0,0,{"$f":"BV113","v":0},0,0,0,0,0,0,{"$f":"CC113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J156:CV156)","v":106743000},null,{"$f":"J120 + J136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8447901.0542160105,14050398.161797844,21748540.060308173,26522602.407250259,25875715.660620432,10097842.655807266,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP120 + AP136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV120 + BV136","v":0},0,0,0,0,0,0,{"$f":"CC120 + CC136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J157:CV157)","v":30955470},null,{"$f":"J122 + J138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,{"$f":"AP122 + AP138","v":1067430},1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,1067430,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV122 + BV138","v":0},0,0,0,0,0,0,{"$f":"CC122 + CC138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J158:CV158)","v":136084037.66999999},null,{"$f":"J144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1972232.4300000002,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,0,0,0,0,0,0,0,0,0,{"$f":"BV144","v":0},0,0,0,0,0,0,{"$f":"CC144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J159:CV159)","v":13769847.000000004},null,{"$f":"J148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,458994.90000000026,458994.90000000026,458994.90000000031,458994.90000000026,458994.9000000002,458994.9000000002,458994.90000000014,458994.90000000008,458994.90000000008,458994.9,458994.89999999997,458994.89999999991,458994.89999999985,458994.89999999979,458994.89999999979,458994.89999999979,458994.89999999979,458994.89999999991,458994.89999999991,458994.89999999985,458994.89999999991,458994.89999999991,458994.89999999991,458994.89999999991,458994.89999999991,458994.89999999991,458994.89999999991,458994.89999999991,458994.89999999991,458994.89999999991,0,0,0,0,0,0,0,0,0,{"$f":"BV148","v":0},0,0,0,0,0,0,{"$f":"CC148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J160:CV160)","v":287552354.66999972},null,{"$f":"SUM(J156:J159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8447901.0542160105,14050398.161797844,21748540.060308173,26522602.407250259,25875715.660620432,13137505.085807266,5011894.8600000003,5011894.8600000003,5011894.8600000003,5011894.8600000003,5470889.7600000007,5470889.7600000007,5470889.7600000007,5470889.7600000007,5470889.7600000007,5470889.7600000007,5470889.7600000007,{"$f":"SUM(AP156:AP159)","v":5470889.7600000007},5470889.7600000007,5470889.7600000007,5470889.7600000007,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,5470889.7599999998,4403459.76,4403459.76,4403459.76,4403459.76,4403459.76,4403459.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC156:CC159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"DSO plant pre-tax net cash flow NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J162:CV162)","v":744645071.05694997},null,{"$f":"J154 - J160","v":0},{"$f":"K154 - K160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-8447901.0542160105,-14050398.161797844,-21748540.060308173,-26522602.407250259,-25875715.660620432,1821877.8957427349,24906871.103100002,24906871.103100002,24906871.103100002,24906871.103100002,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,25515306.203100003,25515306.203100003,25515306.203100003,25515306.203100003,25515306.203100003,25515306.203100003,0,0,0,0,0,0,0,0,0,0,{"$f":"BW154 - BW160","v":0},0,0,0,0,0,{"$f":"CC154 - CC160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO plant pre-tax net cash flow NPV0 (investment decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J163:CV163)","v":744645071.05694997},null,{"$f":"J162 * Discounting!J$12","v":0},{"$f":"K162 * Discounting!K$12","v":0},{"$f":"L162 * Discounting!L$12","v":0},{"$f":"M162 * Discounting!M$12","v":0},{"$f":"N162 * Discounting!N$12","v":0},{"$f":"O162 * Discounting!O$12","v":0},{"$f":"P162 * Discounting!P$12","v":0},{"$f":"Q162 * Discounting!Q$12","v":0},{"$f":"R162 * Discounting!R$12","v":0},{"$f":"S162 * Discounting!S$12","v":0},{"$f":"T162 * Discounting!T$12","v":0},{"$f":"U162 * Discounting!U$12","v":0},{"$f":"V162 * Discounting!V$12","v":0},{"$f":"W162 * Discounting!W$12","v":0},{"$f":"X162 * Discounting!X$12","v":0},{"$f":"Y162 * Discounting!Y$12","v":-8447901.0542160105},{"$f":"Z162 * Discounting!Z$12","v":-14050398.161797844},{"$f":"AA162 * Discounting!AA$12","v":-21748540.060308173},{"$f":"AB162 * Discounting!AB$12","v":-26522602.407250259},{"$f":"AC162 * Discounting!AC$12","v":-25875715.660620432},{"$f":"AD162 * Discounting!AD$12","v":1821877.8957427349},{"$f":"AE162 * Discounting!AE$12","v":24906871.103100002},{"$f":"AF162 * Discounting!AF$12","v":24906871.103100002},{"$f":"AG162 * Discounting!AG$12","v":24906871.103100002},{"$f":"AH162 * Discounting!AH$12","v":24906871.103100002},{"$f":"AI162 * Discounting!AI$12","v":24447876.2031},{"$f":"AJ162 * Discounting!AJ$12","v":24447876.2031},{"$f":"AK162 * Discounting!AK$12","v":24447876.2031},{"$f":"AL162 * Discounting!AL$12","v":24447876.2031},{"$f":"AM162 * Discounting!AM$12","v":24447876.2031},{"$f":"AN162 * Discounting!AN$12","v":24447876.2031},{"$f":"AO162 * Discounting!AO$12","v":24447876.2031},{"$f":"AP162 * Discounting!AP$12","v":24447876.2031},{"$f":"AQ162 * Discounting!AQ$12","v":24447876.2031},{"$f":"AR162 * Discounting!AR$12","v":24447876.2031},{"$f":"AS162 * Discounting!AS$12","v":24447876.2031},{"$f":"AT162 * Discounting!AT$12","v":24447876.203100003},{"$f":"AU162 * Discounting!AU$12","v":24447876.203100003},{"$f":"AV162 * Discounting!AV$12","v":24447876.203100003},{"$f":"AW162 * Discounting!AW$12","v":24447876.203100003},{"$f":"AX162 * Discounting!AX$12","v":24447876.203100003},{"$f":"AY162 * Discounting!AY$12","v":24447876.203100003},{"$f":"AZ162 * Discounting!AZ$12","v":24447876.203100003},{"$f":"BA162 * Discounting!BA$12","v":24447876.203100003},{"$f":"BB162 * Discounting!BB$12","v":24447876.203100003},{"$f":"BC162 * Discounting!BC$12","v":24447876.203100003},{"$f":"BD162 * Discounting!BD$12","v":24447876.203100003},{"$f":"BE162 * Discounting!BE$12","v":24447876.203100003},{"$f":"BF162 * Discounting!BF$12","v":24447876.203100003},{"$f":"BG162 * Discounting!BG$12","v":25515306.203100003},{"$f":"BH162 * Discounting!BH$12","v":25515306.203100003},{"$f":"BI162 * Discounting!BI$12","v":25515306.203100003},{"$f":"BJ162 * Discounting!BJ$12","v":25515306.203100003},{"$f":"BK162 * Discounting!BK$12","v":25515306.203100003},{"$f":"BL162 * Discounting!BL$12","v":25515306.203100003},{"$f":"BM162 * Discounting!BM$12","v":0},{"$f":"BN162 * Discounting!BN$12","v":0},{"$f":"BO162 * Discounting!BO$12","v":0},{"$f":"BP162 * Discounting!BP$12","v":0},{"$f":"BQ162 * Discounting!BQ$12","v":0},{"$f":"BR162 * Discounting!BR$12","v":0},{"$f":"BS162 * Discounting!BS$12","v":0},{"$f":"BT162 * Discounting!BT$12","v":0},{"$f":"BU162 * Discounting!BU$12","v":0},{"$f":"BV162 * Discounting!BV$12","v":0},{"$f":"BW162 * Discounting!BW$12","v":0},{"$f":"BX162 * Discounting!BX$12","v":0},{"$f":"BY162 * Discounting!BY$12","v":0},{"$f":"BZ162 * Discounting!BZ$12","v":0},{"$f":"CA162 * Discounting!CA$12","v":0},{"$f":"CB162 * Discounting!CB$12","v":0},{"$f":"CC162 * Discounting!CC$12","v":0},{"$f":"CD162 * Discounting!CD$12","v":0},{"$f":"CE162 * Discounting!CE$12","v":0},{"$f":"CF162 * Discounting!CF$12","v":0},{"$f":"CG162 * Discounting!CG$12","v":0},{"$f":"CH162 * Discounting!CH$12","v":0},{"$f":"CI162 * Discounting!CI$12","v":0},{"$f":"CJ162 * Discounting!CJ$12","v":0},{"$f":"CK162 * Discounting!CK$12","v":0},{"$f":"CL162 * Discounting!CL$12","v":0},{"$f":"CM162 * Discounting!CM$12","v":0},{"$f":"CN162 * Discounting!CN$12","v":0},{"$f":"CO162 * Discounting!CO$12","v":0},{"$f":"CP162 * Discounting!CP$12","v":0},{"$f":"CQ162 * Discounting!CQ$12","v":0},{"$f":"CR162 * Discounting!CR$12","v":0},{"$f":"CS162 * Discounting!CS$12","v":0},{"$f":"CT162 * Discounting!CT$12","v":0},{"$f":"CU162 * Discounting!CU$12","v":0},{"$f":"CV162 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"DSO plant pre-tax net cash flow NPV\"&Inputs!C344*100","v":"DSO plant pre-tax net cash flow NPV13"}]
[{"$nulls":4},"Investment decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J166:CV166)","v":30111040.038412444},null,{"$f":"J163 / Discounting!J$19","v":0},{"$f":"K163 / Discounting!K$19","v":0},{"$f":"L163 / Discounting!L$19","v":0},{"$f":"M163 / Discounting!M$19","v":0},{"$f":"N163 / Discounting!N$19","v":0},{"$f":"O163 / Discounting!O$19","v":0},{"$f":"P163 / Discounting!P$19","v":0},{"$f":"Q163 / Discounting!Q$19","v":0},{"$f":"R163 / Discounting!R$19","v":0},{"$f":"S163 / Discounting!S$19","v":0},{"$f":"T163 / Discounting!T$19","v":0},{"$f":"U163 / Discounting!U$19","v":0},{"$f":"V163 / Discounting!V$19","v":0},{"$f":"W163 / Discounting!W$19","v":0},{"$f":"X163 / Discounting!X$19","v":0},{"$f":"Y163 / Discounting!Y$19","v":-8447901.0542160105},{"$f":"Z163 / Discounting!Z$19","v":-12433980.674157385},{"$f":"AA163 / Discounting!AA$19","v":-17032297.016452484},{"$f":"AB163 / Discounting!AB$19","v":-18381493.902371597},{"$f":"AC163 / Discounting!AC$19","v":-15870061.006765049},{"$f":"AD163 / Discounting!AD$19","v":988842.33009213686},{"$f":"AE163 / Discounting!AE$19","v":11963231.651208032},{"$f":"AF163 / Discounting!AF$19","v":10586930.664785869},{"$f":"AG163 / Discounting!AG$19","v":9368965.1900759898},{"$f":"AH163 / Discounting!AH$19","v":8291119.637235391},{"$f":"AI163 / Discounting!AI$19","v":7202059.4658632427},{"$f":"AJ163 / Discounting!AJ$19","v":6373503.9520913651},{"$f":"AK163 / Discounting!AK$19","v":5640268.9841516512},{"$f":"AL163 / Discounting!AL$19","v":4991388.4815501338},{"$f":"AM163 / Discounting!AM$19","v":4417157.948274455},{"$f":"AN163 / Discounting!AN$19","v":3908989.334756155},{"$f":"AO163 / Discounting!AO$19","v":3459282.5971293412},{"$f":"AP163 / Discounting!AP$19","v":3061312.0328578246},{"$f":"AQ163 / Discounting!AQ$19","v":2709125.6927945353},{"$f":"AR163 / Discounting!AR$19","v":2397456.3653048989},{"$f":"AS163 / Discounting!AS$19","v":2121642.8011547779},{"$f":"AT163 / Discounting!AT$19","v":1877560.0010219279},{"$f":"AU163 / Discounting!AU$19","v":1661557.523028255},{"$f":"AV163 / Discounting!AV$19","v":1470404.887635624},{"$f":"AW163 / Discounting!AW$19","v":1301243.2633943576},{"$f":"AX163 / Discounting!AX$19","v":1151542.7109684581},{"$f":"AY163 / Discounting!AY$19","v":1019064.3459897861},{"$f":"AZ163 / Discounting!AZ$19","v":901826.85485821788},{"$f":"BA163 / Discounting!BA$19","v":798076.86270638753},{"$f":"BB163 / Discounting!BB$19","v":706262.71035963506},{"$f":"BC163 / Discounting!BC$19","v":625011.24810587184},{"$f":"BD163 / Discounting!BD$19","v":553107.29920873616},{"$f":"BE163 / Discounting!BE$19","v":489475.48602543032},{"$f":"BF163 / Discounting!BF$19","v":433164.14692515961},{"$f":"BG163 / Discounting!BG$19","v":400067.89960187685},{"$f":"BH163 / Discounting!BH$19","v":354042.38902820967},{"$f":"BI163 / Discounting!BI$19","v":313311.84869753069},{"$f":"BJ163 / Discounting!BJ$19","v":277267.12274117768},{"$f":"BK163 / Discounting!BK$19","v":245369.13516918381},{"$f":"BL163 / Discounting!BL$19","v":217140.82758334852},{"$f":"BM163 / Discounting!BM$19","v":0},{"$f":"BN163 / Discounting!BN$19","v":0},{"$f":"BO163 / Discounting!BO$19","v":0},{"$f":"BP163 / Discounting!BP$19","v":0},{"$f":"BQ163 / Discounting!BQ$19","v":0},{"$f":"BR163 / Discounting!BR$19","v":0},{"$f":"BS163 / Discounting!BS$19","v":0},{"$f":"BT163 / Discounting!BT$19","v":0},{"$f":"BU163 / Discounting!BU$19","v":0},{"$f":"BV163 / Discounting!BV$19","v":0},{"$f":"BW163 / Discounting!BW$19","v":0},{"$f":"BX163 / Discounting!BX$19","v":0},{"$f":"BY163 / Discounting!BY$19","v":0},{"$f":"BZ163 / Discounting!BZ$19","v":0},{"$f":"CA163 / Discounting!CA$19","v":0},{"$f":"CB163 / Discounting!CB$19","v":0},{"$f":"CC163 / Discounting!CC$19","v":0},{"$f":"CD163 / Discounting!CD$19","v":0},{"$f":"CE163 / Discounting!CE$19","v":0},{"$f":"CF163 / Discounting!CF$19","v":0},{"$f":"CG163 / Discounting!CG$19","v":0},{"$f":"CH163 / Discounting!CH$19","v":0},{"$f":"CI163 / Discounting!CI$19","v":0},{"$f":"CJ163 / Discounting!CJ$19","v":0},{"$f":"CK163 / Discounting!CK$19","v":0},{"$f":"CL163 / Discounting!CL$19","v":0},{"$f":"CM163 / Discounting!CM$19","v":0},{"$f":"CN163 / Discounting!CN$19","v":0},{"$f":"CO163 / Discounting!CO$19","v":0},{"$f":"CP163 / Discounting!CP$19","v":0},{"$f":"CQ163 / Discounting!CQ$19","v":0},{"$f":"CR163 / Discounting!CR$19","v":0},{"$f":"CS163 / Discounting!CS$19","v":0},{"$f":"CT163 / Discounting!CT$19","v":0},{"$f":"CU163 / Discounting!CU$19","v":0},{"$f":"CV163 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J167:CV167)","v":30111040.038412444},null,{"$f":"J162 / Discounting!J$19","v":0},{"$f":"K162 / Discounting!K$19","v":0},{"$f":"L162 / Discounting!L$19","v":0},{"$f":"M162 / Discounting!M$19","v":0},{"$f":"N162 / Discounting!N$19","v":0},{"$f":"O162 / Discounting!O$19","v":0},{"$f":"P162 / Discounting!P$19","v":0},{"$f":"Q162 / Discounting!Q$19","v":0},{"$f":"R162 / Discounting!R$19","v":0},{"$f":"S162 / Discounting!S$19","v":0},{"$f":"T162 / Discounting!T$19","v":0},{"$f":"U162 / Discounting!U$19","v":0},{"$f":"V162 / Discounting!V$19","v":0},{"$f":"W162 / Discounting!W$19","v":0},{"$f":"X162 / Discounting!X$19","v":0},{"$f":"Y162 / Discounting!Y$19","v":-8447901.0542160105},{"$f":"Z162 / Discounting!Z$19","v":-12433980.674157385},{"$f":"AA162 / Discounting!AA$19","v":-17032297.016452484},{"$f":"AB162 / Discounting!AB$19","v":-18381493.902371597},{"$f":"AC162 / Discounting!AC$19","v":-15870061.006765049},{"$f":"AD162 / Discounting!AD$19","v":988842.33009213686},{"$f":"AE162 / Discounting!AE$19","v":11963231.651208032},{"$f":"AF162 / Discounting!AF$19","v":10586930.664785869},{"$f":"AG162 / Discounting!AG$19","v":9368965.1900759898},{"$f":"AH162 / Discounting!AH$19","v":8291119.637235391},{"$f":"AI162 / Discounting!AI$19","v":7202059.4658632427},{"$f":"AJ162 / Discounting!AJ$19","v":6373503.9520913651},{"$f":"AK162 / Discounting!AK$19","v":5640268.9841516512},{"$f":"AL162 / Discounting!AL$19","v":4991388.4815501338},{"$f":"AM162 / Discounting!AM$19","v":4417157.948274455},{"$f":"AN162 / Discounting!AN$19","v":3908989.334756155},{"$f":"AO162 / Discounting!AO$19","v":3459282.5971293412},{"$f":"AP162 / Discounting!AP$19","v":3061312.0328578246},{"$f":"AQ162 / Discounting!AQ$19","v":2709125.6927945353},{"$f":"AR162 / Discounting!AR$19","v":2397456.3653048989},{"$f":"AS162 / Discounting!AS$19","v":2121642.8011547779},{"$f":"AT162 / Discounting!AT$19","v":1877560.0010219279},{"$f":"AU162 / Discounting!AU$19","v":1661557.523028255},{"$f":"AV162 / Discounting!AV$19","v":1470404.887635624},{"$f":"AW162 / Discounting!AW$19","v":1301243.2633943576},{"$f":"AX162 / Discounting!AX$19","v":1151542.7109684581},{"$f":"AY162 / Discounting!AY$19","v":1019064.3459897861},{"$f":"AZ162 / Discounting!AZ$19","v":901826.85485821788},{"$f":"BA162 / Discounting!BA$19","v":798076.86270638753},{"$f":"BB162 / Discounting!BB$19","v":706262.71035963506},{"$f":"BC162 / Discounting!BC$19","v":625011.24810587184},{"$f":"BD162 / Discounting!BD$19","v":553107.29920873616},{"$f":"BE162 / Discounting!BE$19","v":489475.48602543032},{"$f":"BF162 / Discounting!BF$19","v":433164.14692515961},{"$f":"BG162 / Discounting!BG$19","v":400067.89960187685},{"$f":"BH162 / Discounting!BH$19","v":354042.38902820967},{"$f":"BI162 / Discounting!BI$19","v":313311.84869753069},{"$f":"BJ162 / Discounting!BJ$19","v":277267.12274117768},{"$f":"BK162 / Discounting!BK$19","v":245369.13516918381},{"$f":"BL162 / Discounting!BL$19","v":217140.82758334852},{"$f":"BM162 / Discounting!BM$19","v":0},{"$f":"BN162 / Discounting!BN$19","v":0},{"$f":"BO162 / Discounting!BO$19","v":0},{"$f":"BP162 / Discounting!BP$19","v":0},{"$f":"BQ162 / Discounting!BQ$19","v":0},{"$f":"BR162 / Discounting!BR$19","v":0},{"$f":"BS162 / Discounting!BS$19","v":0},{"$f":"BT162 / Discounting!BT$19","v":0},{"$f":"BU162 / Discounting!BU$19","v":0},{"$f":"BV162 / Discounting!BV$19","v":0},{"$f":"BW162 / Discounting!BW$19","v":0},{"$f":"BX162 / Discounting!BX$19","v":0},{"$f":"BY162 / Discounting!BY$19","v":0},{"$f":"BZ162 / Discounting!BZ$19","v":0},{"$f":"CA162 / Discounting!CA$19","v":0},{"$f":"CB162 / Discounting!CB$19","v":0},{"$f":"CC162 / Discounting!CC$19","v":0},{"$f":"CD162 / Discounting!CD$19","v":0},{"$f":"CE162 / Discounting!CE$19","v":0},{"$f":"CF162 / Discounting!CF$19","v":0},{"$f":"CG162 / Discounting!CG$19","v":0},{"$f":"CH162 / Discounting!CH$19","v":0},{"$f":"CI162 / Discounting!CI$19","v":0},{"$f":"CJ162 / Discounting!CJ$19","v":0},{"$f":"CK162 / Discounting!CK$19","v":0},{"$f":"CL162 / Discounting!CL$19","v":0},{"$f":"CM162 / Discounting!CM$19","v":0},{"$f":"CN162 / Discounting!CN$19","v":0},{"$f":"CO162 / Discounting!CO$19","v":0},{"$f":"CP162 / Discounting!CP$19","v":0},{"$f":"CQ162 / Discounting!CQ$19","v":0},{"$f":"CR162 / Discounting!CR$19","v":0},{"$f":"CS162 / Discounting!CS$19","v":0},{"$f":"CT162 / Discounting!CT$19","v":0},{"$f":"CU162 / Discounting!CU$19","v":0},{"$f":"CV162 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J168:CV168)","v":16343066.164125567},null,{"$f":"J162 / Discounting!J$20","v":0},{"$f":"K162 / Discounting!K$20","v":0},{"$f":"L162 / Discounting!L$20","v":0},{"$f":"M162 / Discounting!M$20","v":0},{"$f":"N162 / Discounting!N$20","v":0},{"$f":"O162 / Discounting!O$20","v":0},{"$f":"P162 / Discounting!P$20","v":0},{"$f":"Q162 / Discounting!Q$20","v":0},{"$f":"R162 / Discounting!R$20","v":0},{"$f":"S162 / Discounting!S$20","v":0},{"$f":"T162 / Discounting!T$20","v":0},{"$f":"U162 / Discounting!U$20","v":0},{"$f":"V162 / Discounting!V$20","v":0},{"$f":"W162 / Discounting!W$20","v":0},{"$f":"X162 / Discounting!X$20","v":0},{"$f":"Y162 / Discounting!Y$20","v":-4585182.2355159558},{"$f":"Z162 / Discounting!Z$20","v":-6748666.5549240438},{"$f":"AA162 / Discounting!AA$20","v":-9244448.4385733511},{"$f":"AB162 / Discounting!AB$20","v":-9976738.4540254604},{"$f":"AC162 / Discounting!AC$20","v":-8613633.2963391431},{"$f":"AD162 / Discounting!AD$20","v":536703.99979435385},{"$f":"AE162 / Discounting!AE$20","v":6493162.8453562474},{"$f":"AF162 / Discounting!AF$20","v":5746161.8100497769},{"$f":"AG162 / Discounting!AG$20","v":5085098.9469467048},{"$f":"AH162 / Discounting!AH$20","v":4500087.5636696508},{"$f":"AI162 / Discounting!AI$20","v":3908989.334756155},{"$f":"AJ162 / Discounting!AJ$20","v":3459282.5971293412},{"$f":"AK162 / Discounting!AK$20","v":3061312.0328578246},{"$f":"AL162 / Discounting!AL$20","v":2709125.6927945353},{"$f":"AM162 / Discounting!AM$20","v":2397456.3653048989},{"$f":"AN162 / Discounting!AN$20","v":2121642.8011547779},{"$f":"AO162 / Discounting!AO$20","v":1877560.0010219277},{"$f":"AP162 / Discounting!AP$20","v":1661557.5230282547},{"$f":"AQ162 / Discounting!AQ$20","v":1470404.8876356238},{"$f":"AR162 / Discounting!AR$20","v":1301243.2633943574},{"$f":"AS162 / Discounting!AS$20","v":1151542.7109684581},{"$f":"AT162 / Discounting!AT$20","v":1019064.3459897861},{"$f":"AU162 / Discounting!AU$20","v":901826.85485821788},{"$f":"AV162 / Discounting!AV$20","v":798076.86270638753},{"$f":"AW162 / Discounting!AW$20","v":706262.71035963506},{"$f":"AX162 / Discounting!AX$20","v":625011.24810587184},{"$f":"AY162 / Discounting!AY$20","v":553107.29920873616},{"$f":"AZ162 / Discounting!AZ$20","v":489475.48602543032},{"$f":"BA162 / Discounting!BA$20","v":433164.14692515961},{"$f":"BB162 / Discounting!BB$20","v":383331.10347359255},{"$f":"BC162 / Discounting!BC$20","v":339231.06502087845},{"$f":"BD162 / Discounting!BD$20","v":300204.48231936147},{"$f":"BE162 / Discounting!BE$20","v":265667.68346846156},{"$f":"BF162 / Discounting!BF$20","v":235104.14466235539},{"$f":"BG162 / Discounting!BG$20","v":217140.82758334852},{"$f":"BH162 / Discounting!BH$20","v":192160.02441004297},{"$f":"BI162 / Discounting!BI$20","v":170053.1189469407},{"$f":"BJ162 / Discounting!BJ$20","v":150489.48579375286},{"$f":"BK162 / Discounting!BK$20","v":133176.53610066627},{"$f":"BL162 / Discounting!BL$20","v":117855.34168200554},{"$f":"BM162 / Discounting!BM$20","v":0},{"$f":"BN162 / Discounting!BN$20","v":0},{"$f":"BO162 / Discounting!BO$20","v":0},{"$f":"BP162 / Discounting!BP$20","v":0},{"$f":"BQ162 / Discounting!BQ$20","v":0},{"$f":"BR162 / Discounting!BR$20","v":0},{"$f":"BS162 / Discounting!BS$20","v":0},{"$f":"BT162 / Discounting!BT$20","v":0},{"$f":"BU162 / Discounting!BU$20","v":0},{"$f":"BV162 / Discounting!BV$20","v":0},{"$f":"BW162 / Discounting!BW$20","v":0},{"$f":"BX162 / Discounting!BX$20","v":0},{"$f":"BY162 / Discounting!BY$20","v":0},{"$f":"BZ162 / Discounting!BZ$20","v":0},{"$f":"CA162 / Discounting!CA$20","v":0},{"$f":"CB162 / Discounting!CB$20","v":0},{"$f":"CC162 / Discounting!CC$20","v":0},{"$f":"CD162 / Discounting!CD$20","v":0},{"$f":"CE162 / Discounting!CE$20","v":0},{"$f":"CF162 / Discounting!CF$20","v":0},{"$f":"CG162 / Discounting!CG$20","v":0},{"$f":"CH162 / Discounting!CH$20","v":0},{"$f":"CI162 / Discounting!CI$20","v":0},{"$f":"CJ162 / Discounting!CJ$20","v":0},{"$f":"CK162 / Discounting!CK$20","v":0},{"$f":"CL162 / Discounting!CL$20","v":0},{"$f":"CM162 / Discounting!CM$20","v":0},{"$f":"CN162 / Discounting!CN$20","v":0},{"$f":"CO162 / Discounting!CO$20","v":0},{"$f":"CP162 / Discounting!CP$20","v":0},{"$f":"CQ162 / Discounting!CQ$20","v":0},{"$f":"CR162 / Discounting!CR$20","v":0},{"$f":"CS162 / Discounting!CS$20","v":0},{"$f":"CT162 / Discounting!CT$20","v":0},{"$f":"CU162 / Discounting!CU$20","v":0},{"$f":"CV162 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"DSO pre-tax IRR"]
[{"$nulls":4},"Investment decision",null,"%",{"$f":"IFERROR(IRR(J171:CV171),\"Null\")","v":0.16998609764066197},null,{"$f":"J163","v":0},{"$f":"K163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-8447901.0542160105,-14050398.161797844,-21748540.060308173,-26522602.407250259,-25875715.660620432,1821877.8957427349,24906871.103100002,24906871.103100002,24906871.103100002,24906871.103100002,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,25515306.203100003,25515306.203100003,25515306.203100003,25515306.203100003,25515306.203100003,25515306.203100003,0,0,0,0,0,0,0,0,0,0,{"$f":"BW163","v":0},0,0,0,0,0,{"$f":"CC163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J172:CV172),\"Null\")","v":0.16998609764066197},null,{"$f":"J162","v":0},{"$f":"K162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-8447901.0542160105,-14050398.161797844,-21748540.060308173,-26522602.407250259,-25875715.660620432,1821877.8957427349,24906871.103100002,24906871.103100002,24906871.103100002,24906871.103100002,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.2031,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,24447876.203100003,25515306.203100003,25515306.203100003,25515306.203100003,25515306.203100003,25515306.203100003,25515306.203100003,0,0,0,0,0,0,0,0,0,0,{"$f":"BW162","v":0},0,0,0,0,0,{"$f":"CC162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Overall project"]
[]
[{"$nulls":4},"LNG plant revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J176:CV176)","v":61090846190.816444},null,{"$f":"J72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1024321428.5714287,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,{"$f":"AP72","v":2048642857.1428573},2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,2048642857.1428573,655881905.10211992,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV72","v":0},0,0,0,0,0,0,{"$f":"CC72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO plant revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J177:CV177)","v":1032197425.7269495},null,{"$f":"J154","v":0},{"$f":"K154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14959382.981550001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,0,0,0,0,0,0,0,0,0,0,{"$f":"BW154","v":0},0,0,0,0,0,{"$f":"CC154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J178:CV178)","v":62123043616.54335},null,{"$f":"SUM(J176:J177)","v":0},{"$f":"SUM(K176:K177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1039280811.5529786,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,685800671.06521988,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW176:BW177)","v":0},0,0,0,0,0,{"$f":"SUM(CC176:CC177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Development capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J180:CV180)","v":7606742999.9999981},null,{"$f":"J74 + J156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,602016171.63514471,1001262545.22047,1549849216.0045042,1890059490.5814345,1843960905.833777,719594670.72466886,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP74 + AP156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV74 + BV156","v":0},0,0,0,0,0,0,{"$f":"CC74 + CC156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J181:CV181)","v":1905955469.9999998},null,{"$f":"J75 + J157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,{"$f":"AP75 + AP157","v":76067429.999999985},76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,76067429.999999985,1067430,1067430,1067430,1067430,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV75 + BV157","v":0},0,0,0,0,0,0,{"$f":"CC75 + CC157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J182:CV182)","v":6352661577.7769489},null,{"$f":"J76 + J158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,202506991.7882888,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,{"$f":"AP76 + AP158","v":204479224.21828881},204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,204479224.21828881,3944464.8600000003,3944464.8600000003,3944464.8600000003,3944464.8600000003,0,0,0,0,0,0,0,0,0,{"$f":"BV76 + BV158","v":0},0,0,0,0,0,0,{"$f":"CC76 + CC158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J183:CV183)","v":763769847},null,{"$f":"J77 + J159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30079667.423618067,30079667.423618071,30079667.423618071,30079667.423618071,30079667.423618071,30079667.423618067,30079667.423618067,{"$f":"AP77 + AP159","v":30079667.423618063},30079667.423618063,30079667.423618063,30079667.42361806,30079667.42361806,30079667.423618063,30079667.42361806,30079667.423618063,30079667.423618063,30079667.423618067,30079667.423618067,30079667.423618067,30079667.423618067,30079667.423618071,30079667.423618071,30079667.423618078,30079667.423618078,30079667.423618075,9942181.809548242,458994.89999999991,458994.89999999991,458994.89999999991,458994.89999999991,0,0,0,0,0,0,0,0,0,{"$f":"BV77 + BV159","v":0},0,0,0,0,0,0,{"$f":"CC77 + CC159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J184:CV184)","v":16629129894.776949},null,{"$f":"SUM(J180:J183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,602016171.63514471,1001262545.22047,1549849216.0045042,1890059490.5814345,1843960905.833777,998169092.51295769,280546654.21828878,280546654.21828878,280546654.21828878,280546654.21828878,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,{"$f":"SUM(AP180:AP183)","v":310626321.64190686},310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,235626321.64190689,235626321.64190689,235626321.64190689,235626321.64190689,234558891.64190689,214421406.02783704,4403459.76,4403459.76,4403459.76,4403459.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC180:CC183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project pre-tax net cash flow NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J186:CV186)","v":45493913721.766418},null,{"$f":"J178 - J184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-602016171.63514471,-1001262545.22047,-1549849216.0045042,-1890059490.5814345,-1843960905.833777,41111719.040020943,1798014968.8876686,1798014968.8876686,1798014968.8876686,1798014968.8876686,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1842935301.4640503,1842935301.4640503,1842935301.4640503,1842935301.4640503,1844002731.4640503,471379265.03738284,25515306.203100003,25515306.203100003,25515306.203100003,25515306.203100003,0,0,0,0,0,0,0,0,0,{"$f":"BV178 - BV184","v":0},0,0,0,0,0,0,{"$f":"CC178 - CC184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Project plant pre-tax net cash flow NPV0 (investment decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J187:CV187)","v":45493913721.766418},null,{"$f":"J186 * Discounting!J$12","v":0},{"$f":"K186 * Discounting!K$12","v":0},{"$f":"L186 * Discounting!L$12","v":0},{"$f":"M186 * Discounting!M$12","v":0},{"$f":"N186 * Discounting!N$12","v":0},{"$f":"O186 * Discounting!O$12","v":0},{"$f":"P186 * Discounting!P$12","v":0},{"$f":"Q186 * Discounting!Q$12","v":0},{"$f":"R186 * Discounting!R$12","v":0},{"$f":"S186 * Discounting!S$12","v":0},{"$f":"T186 * Discounting!T$12","v":0},{"$f":"U186 * Discounting!U$12","v":0},{"$f":"V186 * Discounting!V$12","v":0},{"$f":"W186 * Discounting!W$12","v":0},{"$f":"X186 * Discounting!X$12","v":0},{"$f":"Y186 * Discounting!Y$12","v":-602016171.63514471},{"$f":"Z186 * Discounting!Z$12","v":-1001262545.22047},{"$f":"AA186 * Discounting!AA$12","v":-1549849216.0045042},{"$f":"AB186 * Discounting!AB$12","v":-1890059490.5814345},{"$f":"AC186 * Discounting!AC$12","v":-1843960905.833777},{"$f":"AD186 * Discounting!AD$12","v":41111719.040020943},{"$f":"AE186 * Discounting!AE$12","v":1798014968.8876686},{"$f":"AF186 * Discounting!AF$12","v":1798014968.8876686},{"$f":"AG186 * Discounting!AG$12","v":1798014968.8876686},{"$f":"AH186 * Discounting!AH$12","v":1798014968.8876686},{"$f":"AI186 * Discounting!AI$12","v":1767935301.4640503},{"$f":"AJ186 * Discounting!AJ$12","v":1767935301.4640503},{"$f":"AK186 * Discounting!AK$12","v":1767935301.4640503},{"$f":"AL186 * Discounting!AL$12","v":1767935301.4640503},{"$f":"AM186 * Discounting!AM$12","v":1767935301.4640503},{"$f":"AN186 * Discounting!AN$12","v":1767935301.4640503},{"$f":"AO186 * Discounting!AO$12","v":1767935301.4640503},{"$f":"AP186 * Discounting!AP$12","v":1767935301.4640503},{"$f":"AQ186 * Discounting!AQ$12","v":1767935301.4640503},{"$f":"AR186 * Discounting!AR$12","v":1767935301.4640503},{"$f":"AS186 * Discounting!AS$12","v":1767935301.4640503},{"$f":"AT186 * Discounting!AT$12","v":1767935301.4640503},{"$f":"AU186 * Discounting!AU$12","v":1767935301.4640503},{"$f":"AV186 * Discounting!AV$12","v":1767935301.4640503},{"$f":"AW186 * Discounting!AW$12","v":1767935301.4640503},{"$f":"AX186 * Discounting!AX$12","v":1767935301.4640503},{"$f":"AY186 * Discounting!AY$12","v":1767935301.4640503},{"$f":"AZ186 * Discounting!AZ$12","v":1767935301.4640503},{"$f":"BA186 * Discounting!BA$12","v":1767935301.4640503},{"$f":"BB186 * Discounting!BB$12","v":1767935301.4640503},{"$f":"BC186 * Discounting!BC$12","v":1842935301.4640503},{"$f":"BD186 * Discounting!BD$12","v":1842935301.4640503},{"$f":"BE186 * Discounting!BE$12","v":1842935301.4640503},{"$f":"BF186 * Discounting!BF$12","v":1842935301.4640503},{"$f":"BG186 * Discounting!BG$12","v":1844002731.4640503},{"$f":"BH186 * Discounting!BH$12","v":471379265.03738284},{"$f":"BI186 * Discounting!BI$12","v":25515306.203100003},{"$f":"BJ186 * Discounting!BJ$12","v":25515306.203100003},{"$f":"BK186 * Discounting!BK$12","v":25515306.203100003},{"$f":"BL186 * Discounting!BL$12","v":25515306.203100003},{"$f":"BM186 * Discounting!BM$12","v":0},{"$f":"BN186 * Discounting!BN$12","v":0},{"$f":"BO186 * Discounting!BO$12","v":0},{"$f":"BP186 * Discounting!BP$12","v":0},{"$f":"BQ186 * Discounting!BQ$12","v":0},{"$f":"BR186 * Discounting!BR$12","v":0},{"$f":"BS186 * Discounting!BS$12","v":0},{"$f":"BT186 * Discounting!BT$12","v":0},{"$f":"BU186 * Discounting!BU$12","v":0},{"$f":"BV186 * Discounting!BV$12","v":0},{"$f":"BW186 * Discounting!BW$12","v":0},{"$f":"BX186 * Discounting!BX$12","v":0},{"$f":"BY186 * Discounting!BY$12","v":0},{"$f":"BZ186 * Discounting!BZ$12","v":0},{"$f":"CA186 * Discounting!CA$12","v":0},{"$f":"CB186 * Discounting!CB$12","v":0},{"$f":"CC186 * Discounting!CC$12","v":0},{"$f":"CD186 * Discounting!CD$12","v":0},{"$f":"CE186 * Discounting!CE$12","v":0},{"$f":"CF186 * Discounting!CF$12","v":0},{"$f":"CG186 * Discounting!CG$12","v":0},{"$f":"CH186 * Discounting!CH$12","v":0},{"$f":"CI186 * Discounting!CI$12","v":0},{"$f":"CJ186 * Discounting!CJ$12","v":0},{"$f":"CK186 * Discounting!CK$12","v":0},{"$f":"CL186 * Discounting!CL$12","v":0},{"$f":"CM186 * Discounting!CM$12","v":0},{"$f":"CN186 * Discounting!CN$12","v":0},{"$f":"CO186 * Discounting!CO$12","v":0},{"$f":"CP186 * Discounting!CP$12","v":0},{"$f":"CQ186 * Discounting!CQ$12","v":0},{"$f":"CR186 * Discounting!CR$12","v":0},{"$f":"CS186 * Discounting!CS$12","v":0},{"$f":"CT186 * Discounting!CT$12","v":0},{"$f":"CU186 * Discounting!CU$12","v":0},{"$f":"CV186 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Project pre-tax net cash flow NPV\"&Inputs!C344*100","v":"Project pre-tax net cash flow NPV13"}]
[{"$nulls":4},"Investment decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J190:CV190)","v":2111447206.2624366},null,{"$f":"J187 / Discounting!J$19","v":0},{"$f":"K187 / Discounting!K$19","v":0},{"$f":"L187 / Discounting!L$19","v":0},{"$f":"M187 / Discounting!M$19","v":0},{"$f":"N187 / Discounting!N$19","v":0},{"$f":"O187 / Discounting!O$19","v":0},{"$f":"P187 / Discounting!P$19","v":0},{"$f":"Q187 / Discounting!Q$19","v":0},{"$f":"R187 / Discounting!R$19","v":0},{"$f":"S187 / Discounting!S$19","v":0},{"$f":"T187 / Discounting!T$19","v":0},{"$f":"U187 / Discounting!U$19","v":0},{"$f":"V187 / Discounting!V$19","v":0},{"$f":"W187 / Discounting!W$19","v":0},{"$f":"X187 / Discounting!X$19","v":0},{"$f":"Y187 / Discounting!Y$19","v":-602016171.63514471},{"$f":"Z187 / Discounting!Z$19","v":-886073048.86767256},{"$f":"AA187 / Discounting!AA$19","v":-1213759273.2434056},{"$f":"AB187 / Discounting!AB$19","v":-1309906036.6619623},{"$f":"AC187 / Discounting!AC$19","v":-1130935756.6564832},{"$f":"AD187 / Discounting!AD$19","v":22313793.994989078},{"$f":"AE187 / Discounting!AE$19","v":863619902.15886879},{"$f":"AF187 / Discounting!AF$19","v":764265400.14059198},{"$f":"AG187 / Discounting!AG$19","v":676341062.0713203},{"$f":"AH187 / Discounting!AH$19","v":598531913.3374517},{"$f":"AI187 / Discounting!AI$19","v":520813140.0521583},{"$f":"AJ187 / Discounting!AJ$19","v":460896584.11695427},{"$f":"AK187 / Discounting!AK$19","v":407873083.28934008},{"$f":"AL187 / Discounting!AL$19","v":360949631.22950453},{"$f":"AM187 / Discounting!AM$19","v":319424452.41549075},{"$f":"AN187 / Discounting!AN$19","v":282676506.56238121},{"$f":"AO187 / Discounting!AO$19","v":250156200.49768251},{"$f":"AP187 / Discounting!AP$19","v":221377168.58201995},{"$f":"AQ187 / Discounting!AQ$19","v":195908998.74515045},{"$f":"AR187 / Discounting!AR$19","v":173370795.34969068},{"$f":"AS187 / Discounting!AS$19","v":153425482.61034572},{"$f":"AT187 / Discounting!AT$19","v":135774763.3719874},{"$f":"AU187 / Discounting!AU$19","v":120154657.85131629},{"$f":"AV187 / Discounting!AV$19","v":106331555.62063392},{"$f":"AW187 / Discounting!AW$19","v":94098721.788171604},{"$f":"AX187 / Discounting!AX$19","v":83273205.122275755},{"$f":"AY187 / Discounting!AY$19","v":73693101.878120139},{"$f":"AZ187 / Discounting!AZ$19","v":65215134.405416064},{"$f":"BA187 / Discounting!BA$19","v":57712508.323377058},{"$f":"BB187 / Discounting!BB$19","v":51073016.215377934},{"$f":"BC187 / Discounting!BC$19","v":47114738.449156635},{"$f":"BD187 / Discounting!BD$19","v":41694458.804563396},{"$f":"BE187 / Discounting!BE$19","v":36897751.154480889},{"$f":"BF187 / Discounting!BF$19","v":32652877.127859194},{"$f":"BG187 / Discounting!BG$19","v":28913088.236711644},{"$f":"BH187 / Discounting!BH$19","v":6540710.8895256137},{"$f":"BI187 / Discounting!BI$19","v":313311.84869753069},{"$f":"BJ187 / Discounting!BJ$19","v":277267.12274117768},{"$f":"BK187 / Discounting!BK$19","v":245369.13516918381},{"$f":"BL187 / Discounting!BL$19","v":217140.82758334852},{"$f":"BM187 / Discounting!BM$19","v":0},{"$f":"BN187 / Discounting!BN$19","v":0},{"$f":"BO187 / Discounting!BO$19","v":0},{"$f":"BP187 / Discounting!BP$19","v":0},{"$f":"BQ187 / Discounting!BQ$19","v":0},{"$f":"BR187 / Discounting!BR$19","v":0},{"$f":"BS187 / Discounting!BS$19","v":0},{"$f":"BT187 / Discounting!BT$19","v":0},{"$f":"BU187 / Discounting!BU$19","v":0},{"$f":"BV187 / Discounting!BV$19","v":0},{"$f":"BW187 / Discounting!BW$19","v":0},{"$f":"BX187 / Discounting!BX$19","v":0},{"$f":"BY187 / Discounting!BY$19","v":0},{"$f":"BZ187 / Discounting!BZ$19","v":0},{"$f":"CA187 / Discounting!CA$19","v":0},{"$f":"CB187 / Discounting!CB$19","v":0},{"$f":"CC187 / Discounting!CC$19","v":0},{"$f":"CD187 / Discounting!CD$19","v":0},{"$f":"CE187 / Discounting!CE$19","v":0},{"$f":"CF187 / Discounting!CF$19","v":0},{"$f":"CG187 / Discounting!CG$19","v":0},{"$f":"CH187 / Discounting!CH$19","v":0},{"$f":"CI187 / Discounting!CI$19","v":0},{"$f":"CJ187 / Discounting!CJ$19","v":0},{"$f":"CK187 / Discounting!CK$19","v":0},{"$f":"CL187 / Discounting!CL$19","v":0},{"$f":"CM187 / Discounting!CM$19","v":0},{"$f":"CN187 / Discounting!CN$19","v":0},{"$f":"CO187 / Discounting!CO$19","v":0},{"$f":"CP187 / Discounting!CP$19","v":0},{"$f":"CQ187 / Discounting!CQ$19","v":0},{"$f":"CR187 / Discounting!CR$19","v":0},{"$f":"CS187 / Discounting!CS$19","v":0},{"$f":"CT187 / Discounting!CT$19","v":0},{"$f":"CU187 / Discounting!CU$19","v":0},{"$f":"CV187 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J191:CV191)","v":2111447206.2624366},null,{"$f":"J186 / Discounting!J$19","v":0},{"$f":"K186 / Discounting!K$19","v":0},{"$f":"L186 / Discounting!L$19","v":0},{"$f":"M186 / Discounting!M$19","v":0},{"$f":"N186 / Discounting!N$19","v":0},{"$f":"O186 / Discounting!O$19","v":0},{"$f":"P186 / Discounting!P$19","v":0},{"$f":"Q186 / Discounting!Q$19","v":0},{"$f":"R186 / Discounting!R$19","v":0},{"$f":"S186 / Discounting!S$19","v":0},{"$f":"T186 / Discounting!T$19","v":0},{"$f":"U186 / Discounting!U$19","v":0},{"$f":"V186 / Discounting!V$19","v":0},{"$f":"W186 / Discounting!W$19","v":0},{"$f":"X186 / Discounting!X$19","v":0},{"$f":"Y186 / Discounting!Y$19","v":-602016171.63514471},{"$f":"Z186 / Discounting!Z$19","v":-886073048.86767256},{"$f":"AA186 / Discounting!AA$19","v":-1213759273.2434056},{"$f":"AB186 / Discounting!AB$19","v":-1309906036.6619623},{"$f":"AC186 / Discounting!AC$19","v":-1130935756.6564832},{"$f":"AD186 / Discounting!AD$19","v":22313793.994989078},{"$f":"AE186 / Discounting!AE$19","v":863619902.15886879},{"$f":"AF186 / Discounting!AF$19","v":764265400.14059198},{"$f":"AG186 / Discounting!AG$19","v":676341062.0713203},{"$f":"AH186 / Discounting!AH$19","v":598531913.3374517},{"$f":"AI186 / Discounting!AI$19","v":520813140.0521583},{"$f":"AJ186 / Discounting!AJ$19","v":460896584.11695427},{"$f":"AK186 / Discounting!AK$19","v":407873083.28934008},{"$f":"AL186 / Discounting!AL$19","v":360949631.22950453},{"$f":"AM186 / Discounting!AM$19","v":319424452.41549075},{"$f":"AN186 / Discounting!AN$19","v":282676506.56238121},{"$f":"AO186 / Discounting!AO$19","v":250156200.49768251},{"$f":"AP186 / Discounting!AP$19","v":221377168.58201995},{"$f":"AQ186 / Discounting!AQ$19","v":195908998.74515045},{"$f":"AR186 / Discounting!AR$19","v":173370795.34969068},{"$f":"AS186 / Discounting!AS$19","v":153425482.61034572},{"$f":"AT186 / Discounting!AT$19","v":135774763.3719874},{"$f":"AU186 / Discounting!AU$19","v":120154657.85131629},{"$f":"AV186 / Discounting!AV$19","v":106331555.62063392},{"$f":"AW186 / Discounting!AW$19","v":94098721.788171604},{"$f":"AX186 / Discounting!AX$19","v":83273205.122275755},{"$f":"AY186 / Discounting!AY$19","v":73693101.878120139},{"$f":"AZ186 / Discounting!AZ$19","v":65215134.405416064},{"$f":"BA186 / Discounting!BA$19","v":57712508.323377058},{"$f":"BB186 / Discounting!BB$19","v":51073016.215377934},{"$f":"BC186 / Discounting!BC$19","v":47114738.449156635},{"$f":"BD186 / Discounting!BD$19","v":41694458.804563396},{"$f":"BE186 / Discounting!BE$19","v":36897751.154480889},{"$f":"BF186 / Discounting!BF$19","v":32652877.127859194},{"$f":"BG186 / Discounting!BG$19","v":28913088.236711644},{"$f":"BH186 / Discounting!BH$19","v":6540710.8895256137},{"$f":"BI186 / Discounting!BI$19","v":313311.84869753069},{"$f":"BJ186 / Discounting!BJ$19","v":277267.12274117768},{"$f":"BK186 / Discounting!BK$19","v":245369.13516918381},{"$f":"BL186 / Discounting!BL$19","v":217140.82758334852},{"$f":"BM186 / Discounting!BM$19","v":0},{"$f":"BN186 / Discounting!BN$19","v":0},{"$f":"BO186 / Discounting!BO$19","v":0},{"$f":"BP186 / Discounting!BP$19","v":0},{"$f":"BQ186 / Discounting!BQ$19","v":0},{"$f":"BR186 / Discounting!BR$19","v":0},{"$f":"BS186 / Discounting!BS$19","v":0},{"$f":"BT186 / Discounting!BT$19","v":0},{"$f":"BU186 / Discounting!BU$19","v":0},{"$f":"BV186 / Discounting!BV$19","v":0},{"$f":"BW186 / Discounting!BW$19","v":0},{"$f":"BX186 / Discounting!BX$19","v":0},{"$f":"BY186 / Discounting!BY$19","v":0},{"$f":"BZ186 / Discounting!BZ$19","v":0},{"$f":"CA186 / Discounting!CA$19","v":0},{"$f":"CB186 / Discounting!CB$19","v":0},{"$f":"CC186 / Discounting!CC$19","v":0},{"$f":"CD186 / Discounting!CD$19","v":0},{"$f":"CE186 / Discounting!CE$19","v":0},{"$f":"CF186 / Discounting!CF$19","v":0},{"$f":"CG186 / Discounting!CG$19","v":0},{"$f":"CH186 / Discounting!CH$19","v":0},{"$f":"CI186 / Discounting!CI$19","v":0},{"$f":"CJ186 / Discounting!CJ$19","v":0},{"$f":"CK186 / Discounting!CK$19","v":0},{"$f":"CL186 / Discounting!CL$19","v":0},{"$f":"CM186 / Discounting!CM$19","v":0},{"$f":"CN186 / Discounting!CN$19","v":0},{"$f":"CO186 / Discounting!CO$19","v":0},{"$f":"CP186 / Discounting!CP$19","v":0},{"$f":"CQ186 / Discounting!CQ$19","v":0},{"$f":"CR186 / Discounting!CR$19","v":0},{"$f":"CS186 / Discounting!CS$19","v":0},{"$f":"CT186 / Discounting!CT$19","v":0},{"$f":"CU186 / Discounting!CU$19","v":0},{"$f":"CV186 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J192:CV192)","v":1146008950.5372133},null,{"$f":"J186 / Discounting!J$20","v":0},{"$f":"K186 / Discounting!K$20","v":0},{"$f":"L186 / Discounting!L$20","v":0},{"$f":"M186 / Discounting!M$20","v":0},{"$f":"N186 / Discounting!N$20","v":0},{"$f":"O186 / Discounting!O$20","v":0},{"$f":"P186 / Discounting!P$20","v":0},{"$f":"Q186 / Discounting!Q$20","v":0},{"$f":"R186 / Discounting!R$20","v":0},{"$f":"S186 / Discounting!S$20","v":0},{"$f":"T186 / Discounting!T$20","v":0},{"$f":"U186 / Discounting!U$20","v":0},{"$f":"V186 / Discounting!V$20","v":0},{"$f":"W186 / Discounting!W$20","v":0},{"$f":"X186 / Discounting!X$20","v":0},{"$f":"Y186 / Discounting!Y$20","v":-326750258.78732419},{"$f":"Z186 / Discounting!Z$20","v":-480924951.2942543},{"$f":"AA186 / Discounting!AA$20","v":-658779905.46432805},{"$f":"AB186 / Discounting!AB$20","v":-710964516.62393785},{"$f":"AC186 / Discounting!AC$20","v":-613826618.9023608},{"$f":"AD186 / Discounting!AD$20","v":12111033.400625153},{"$f":"AE186 / Discounting!AE$20","v":468738282.82359761},{"$f":"AF186 / Discounting!AF$20","v":414812639.66690052},{"$f":"AG186 / Discounting!AG$20","v":367090831.56362879},{"$f":"AH186 / Discounting!AH$20","v":324859142.9766627},{"$f":"AI186 / Discounting!AI$20","v":282676506.56238121},{"$f":"AJ186 / Discounting!AJ$20","v":250156200.49768251},{"$f":"AK186 / Discounting!AK$20","v":221377168.58201995},{"$f":"AL186 / Discounting!AL$20","v":195908998.74515045},{"$f":"AM186 / Discounting!AM$20","v":173370795.34969068},{"$f":"AN186 / Discounting!AN$20","v":153425482.61034572},{"$f":"AO186 / Discounting!AO$20","v":135774763.3719874},{"$f":"AP186 / Discounting!AP$20","v":120154657.85131629},{"$f":"AQ186 / Discounting!AQ$20","v":106331555.62063392},{"$f":"AR186 / Discounting!AR$20","v":94098721.788171604},{"$f":"AS186 / Discounting!AS$20","v":83273205.122275755},{"$f":"AT186 / Discounting!AT$20","v":73693101.878120139},{"$f":"AU186 / Discounting!AU$20","v":65215134.405416064},{"$f":"AV186 / Discounting!AV$20","v":57712508.323377058},{"$f":"AW186 / Discounting!AW$20","v":51073016.215377934},{"$f":"AX186 / Discounting!AX$20","v":45197359.482635342},{"$f":"AY186 / Discounting!AY$20","v":39997663.258969337},{"$f":"AZ186 / Discounting!AZ$20","v":35396162.176079057},{"$f":"BA186 / Discounting!BA$20","v":31324037.323963773},{"$f":"BB186 / Discounting!BB$20","v":27720387.012357321},{"$f":"BC186 / Discounting!BC$20","v":25571992.425295014},{"$f":"BD186 / Discounting!BD$20","v":22630081.792296473},{"$f":"BE186 / Discounting!BE$20","v":20026621.055129625},{"$f":"BF186 / Discounting!BF$20","v":17722673.500114717},{"$f":"BG186 / Discounting!BG$20","v":15692865.920904024},{"$f":"BH186 / Discounting!BH$20","v":3550035.8237898191},{"$f":"BI186 / Discounting!BI$20","v":170053.1189469407},{"$f":"BJ186 / Discounting!BJ$20","v":150489.48579375286},{"$f":"BK186 / Discounting!BK$20","v":133176.53610066627},{"$f":"BL186 / Discounting!BL$20","v":117855.34168200554},{"$f":"BM186 / Discounting!BM$20","v":0},{"$f":"BN186 / Discounting!BN$20","v":0},{"$f":"BO186 / Discounting!BO$20","v":0},{"$f":"BP186 / Discounting!BP$20","v":0},{"$f":"BQ186 / Discounting!BQ$20","v":0},{"$f":"BR186 / Discounting!BR$20","v":0},{"$f":"BS186 / Discounting!BS$20","v":0},{"$f":"BT186 / Discounting!BT$20","v":0},{"$f":"BU186 / Discounting!BU$20","v":0},{"$f":"BV186 / Discounting!BV$20","v":0},{"$f":"BW186 / Discounting!BW$20","v":0},{"$f":"BX186 / Discounting!BX$20","v":0},{"$f":"BY186 / Discounting!BY$20","v":0},{"$f":"BZ186 / Discounting!BZ$20","v":0},{"$f":"CA186 / Discounting!CA$20","v":0},{"$f":"CB186 / Discounting!CB$20","v":0},{"$f":"CC186 / Discounting!CC$20","v":0},{"$f":"CD186 / Discounting!CD$20","v":0},{"$f":"CE186 / Discounting!CE$20","v":0},{"$f":"CF186 / Discounting!CF$20","v":0},{"$f":"CG186 / Discounting!CG$20","v":0},{"$f":"CH186 / Discounting!CH$20","v":0},{"$f":"CI186 / Discounting!CI$20","v":0},{"$f":"CJ186 / Discounting!CJ$20","v":0},{"$f":"CK186 / Discounting!CK$20","v":0},{"$f":"CL186 / Discounting!CL$20","v":0},{"$f":"CM186 / Discounting!CM$20","v":0},{"$f":"CN186 / Discounting!CN$20","v":0},{"$f":"CO186 / Discounting!CO$20","v":0},{"$f":"CP186 / Discounting!CP$20","v":0},{"$f":"CQ186 / Discounting!CQ$20","v":0},{"$f":"CR186 / Discounting!CR$20","v":0},{"$f":"CS186 / Discounting!CS$20","v":0},{"$f":"CT186 / Discounting!CT$20","v":0},{"$f":"CU186 / Discounting!CU$20","v":0},{"$f":"CV186 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Project pre-tax IRR"]
[{"$nulls":4},"Investment decision",null,"%",{"$f":"IFERROR(IRR(J195:CV195),\"Null\")","v":0.17001185484294012},null,{"$f":"J187","v":0},{"$f":"K187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-602016171.63514471,-1001262545.22047,-1549849216.0045042,-1890059490.5814345,-1843960905.833777,41111719.040020943,1798014968.8876686,1798014968.8876686,1798014968.8876686,1798014968.8876686,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1842935301.4640503,1842935301.4640503,1842935301.4640503,1842935301.4640503,1844002731.4640503,471379265.03738284,25515306.203100003,25515306.203100003,25515306.203100003,25515306.203100003,0,0,0,0,0,0,0,0,0,0,{"$f":"BW187","v":0},0,0,0,0,0,{"$f":"CC187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J196:CV196),\"Null\")","v":0.17001185484294012},null,{"$f":"J186","v":0},{"$f":"K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-602016171.63514471,-1001262545.22047,-1549849216.0045042,-1890059490.5814345,-1843960905.833777,41111719.040020943,1798014968.8876686,1798014968.8876686,1798014968.8876686,1798014968.8876686,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1842935301.4640503,1842935301.4640503,1842935301.4640503,1842935301.4640503,1844002731.4640503,471379265.03738284,25515306.203100003,25515306.203100003,25515306.203100003,25515306.203100003,0,0,0,0,0,0,0,0,0,0,{"$f":"BW186","v":0},0,0,0,0,0,{"$f":"CC186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Inflation"]
[]
[{"$nulls":4},"Global inflation index",{"$f":"Inputs!C468","v":0.02},{"$f":"CONCATENATE(Inputs!C3,\" = 1.00\")","v":"2020 = 1.00"},null,{"$f":"1 * (1 + F201)^(J3 - 1)","v":0.80426303909328967},{"$f":"I201 * (1 + $F$201)","v":0.82034829987515545},{"$f":"J201 * (1 + $F$201)","v":0.83675526587265858},0.85349037119011173,0.87056017861391399,0.88797138218619232,0.90573080982991616,0.92384542602651454,0.94232233454704484,0.96116878123798577,0.9803921568627455,1.0000000000000004,1.0200000000000005,1.0404000000000004,1.0612080000000004,1.0824321600000004,1.1040808032000005,1.1261624192640005,1.1486856676492805,1.1716593810022662,1.1950925686223115,1.2189944199947578,1.2433743083946529,1.2682417945625459,1.293606630453797,1.319478763062873,1.3458683383241306,1.3727857050906132,1.4002414191924255,1.4282462475762741,1.4568111725277995,1.4859473959783556,1.5156663438979228,1.5459796707758813,1.576899264191399,1.608437249475227,1.6406059944647315,1.6734181143540261,1.7068864766411067,1.7410242061739289,1.7758446902974077,1.8113615841033559,1.847588815785423,1.8845405921011316,1.9222314039431543,1.9606760320220173,1.9998895526624578,2.0398873437157072,2.0806850905900216,2.1222987924018222,2.1647447682498586,2.2080396636148558,2.2522004568871528,2.2972444660248961,2.3431893553453942,2.3900531424523019,2.4378542053013481,2.4866112894073753,2.5363435151955227,2.587070385499433,2.6388117932094217,2.6915880290736101,2.7454197896550823,2.8003281854481838,2.8563347491571474,2.9134614441402902,{"$f":"BV201 * (1 + $F$201)","v":2.9717306730230959},3.0311652864835579,3.0917885922132289,3.1536243640574937,3.2166968513386438,3.2810307883654168,{"$f":"CB201 * (1 + $F$201)","v":3.3466514041327251},{"$f":"CC201 * (1 + $F$201)","v":3.4135844322153797},{"$f":"CD201 * (1 + $F$201)","v":3.4818561208596872},{"$f":"CE201 * (1 + $F$201)","v":3.5514932432768811},{"$f":"CF201 * (1 + $F$201)","v":3.6225231081424187},{"$f":"CG201 * (1 + $F$201)","v":3.6949735703052671},{"$f":"CH201 * (1 + $F$201)","v":3.7688730417113723},{"$f":"CI201 * (1 + $F$201)","v":3.8442505025456},{"$f":"CJ201 * (1 + $F$201)","v":3.9211355125965119},{"$f":"CK201 * (1 + $F$201)","v":3.9995582228484423},{"$f":"CL201 * (1 + $F$201)","v":4.0795493873054109},{"$f":"CM201 * (1 + $F$201)","v":4.1611403750515192},{"$f":"CN201 * (1 + $F$201)","v":4.2443631825525499},{"$f":"CO201 * (1 + $F$201)","v":4.3292504462036012},{"$f":"CP201 * (1 + $F$201)","v":4.4158354551276737},{"$f":"CQ201 * (1 + $F$201)","v":4.5041521642302271},{"$f":"CR201 * (1 + $F$201)","v":4.5942352075148314},{"$f":"CS201 * (1 + $F$201)","v":4.686119911665128},{"$f":"CT201 * (1 + $F$201)","v":4.7798423098984308},{"$f":"CU201 * (1 + $F$201)","v":4.8754391560963999}]
[]
["Project pre-tax cash flow (nominal)"]
[]
[{"$nulls":4},"LNG plant revenues",null,"US$",{"$f":"SUM(J205:CV205)","v":101509594842.07448},null,{"$f":"J176 * J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1248642105.7096305,2547229895.647646,2598174493.5605989,2650137983.4318109,2703140743.1004477,2757203557.9624567,2812347629.1217055,2868594581.7041402,2925966473.338223,2984485802.804987,3044175518.8610873,3105059029.2383089,3167160209.8230753,3230503414.019537,3295113482.2999277,3361015751.9459262,3428236066.9848447,3496800788.324542,3566736804.091033,3638071540.1728539,3710832970.9763112,3785049630.3958373,3860750623.0037541,3937965635.4638295,4016724948.1731062,4097059447.1365685,4179000636.0793004,4262580648.8008866,4347832261.7769051,4434788907.0124426,1448213261.1127558,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV176 * BV201","v":0},0,0,0,0,0,0,{"$f":"CC176 * CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"DSO plant revenues",null,"US$",{"$f":"SUM(J206:CV206)","v":1805103628.5400319},null,{"$f":"J177 * J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18235404.381073993,37200224.937390946,37944229.436138764,38703114.024861544,39477176.305358775,40266719.831465952,41072054.228095271,41893495.312657177,42731365.218910329,43585992.523288533,44457712.373754308,45346866.621229395,46253803.953653984,47178880.032727063,48122457.633381605,49084906.786049239,50066604.921770222,51067937.020205632,52089295.760609746,53131081.675821945,54193703.309338383,55277577.375525154,56383128.923035659,57510791.501496375,58661007.331526302,59834227.478156827,61030912.027719975,62251530.268274382,63496560.873639874,64766492.091112673,66061821.932934925,67383058.371593624,68730719.5390255,70105333.929806009,71507440.608402133,0,0,0,0,0,0,0,0,0,{"$f":"BV177 * BV201","v":0},0,0,0,0,0,0,{"$f":"CC177 * CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total revenues",null,"US$",{"$f":"SUM(J207:CV207)","v":103314698470.61456},null,{"$f":"SUM(J205:J206)","v":0},{"$f":"SUM(K205:K206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1266877510.0907044,2584430120.5850368,2636118722.9967375,2688841097.4566722,2742617919.4058065,2797470277.7939224,2853419683.3498006,2910488077.0167975,2968697838.5571332,3028071795.3282757,3088633231.2348418,3150405895.8595381,3213414013.7767291,3277682294.0522642,3343235939.9333096,3410100658.7319756,3478302671.9066148,3547868725.3447475,3618826099.8516426,3691202621.8486757,3765026674.2856498,3840327207.7713623,3917133751.9267898,3995476426.9653258,4075385955.5046325,4156893674.6147256,4240031548.1070204,4324832179.0691614,4411328822.6505451,4499555399.1035557,1514275083.0456908,67383058.371593624,68730719.5390255,70105333.929806009,71507440.608402133,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW205:BW206)","v":0},0,0,0,0,0,{"$f":"SUM(CC205:CC206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Development capital expenditure",null,"US$",{"$f":"SUM(J209:CV209)","v":8867940126.4595337},null,{"$f":"J180 * J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,664674498.31831992,1127584250.2439151,1780289581.4418478,2214505932.7921019,2203703975.3920126,877181888.27133644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV180 * BV201","v":0},0,0,0,0,0,0,{"$f":"CC180 * CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Replacement capital expenditure",null,"US$",{"$f":"SUM(J210:CV210)","v":2978832862.2157655},null,{"$f":"J181 * J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92725772.713341817,94580288.167608649,96471893.930960819,98401331.809580058,100369358.44577166,102376745.6146871,104424280.52698083,106512766.13752046,108643021.46027088,110815881.88947628,113032199.52726582,115292843.51781115,117598700.38816737,119950674.39593072,122349687.88384935,124796681.64152633,127292615.27435686,129838467.579844,132435236.93144087,135083941.67006972,137785620.50347111,140541332.91354054,143352159.57181135,146219202.76324758,149143586.81851253,2134742.1051984872,2177436.9473024574,2220985.6862485069,2265405.3999734772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV181 * BV201","v":0},0,0,0,0,0,0,{"$f":"CC181 * CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating expenditure",null,"US$",{"$f":"SUM(J211:CV211)","v":10597669538.080717},null,{"$f":"J182 * J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,246854892.99984828,254244213.99349001,259329098.27335981,264515680.23882702,269805993.84360361,275202113.72047567,280706155.99488521,286320279.11478293,292046684.69707859,297887618.39102012,303845370.75884056,309922278.17401737,316120723.73749775,322443138.21224773,328892000.9764927,335469840.99602252,342179237.81594294,349022822.57226187,356003279.02370709,363123344.60418129,370385811.49626493,377793527.72619021,385349398.28071404,393056386.24632835,400917513.97125489,408935864.25068003,417114581.53569365,425456873.16640759,433966010.62973577,442645330.84233052,451498237.45917708,8883725.5598673206,9061400.0710646678,9242628.072485961,9427480.6339356806,0,0,0,0,0,0,0,0,0,{"$f":"BV182 * BV201","v":0},0,0,0,0,0,0,{"$f":"CC182 * CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",{"$f":"SUM(J212:CV212)","v":1322904774.3090024},null,{"$f":"J183 * J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40483272.01276733,41292937.453022681,42118796.202083133,42961172.126124799,43820395.568647295,44696803.48002024,45590739.549620643,46502554.340613052,47432605.427425317,48381257.535973825,49348882.686693296,50335860.34042716,51342577.547235712,52369429.098180421,53416817.680144042,54485154.033746928,55574857.114421867,56686354.256710313,57820081.341844521,58976482.96868141,60156012.628055051,61359132.880616158,62586315.538228504,63838041.848993078,65114802.685972929,21952731.778352641,1033748.5234888728,1054423.4939586504,1075511.9638378234,1097022.2031145799,0,0,0,0,0,0,0,0,0,{"$f":"BV183 * BV201","v":0},0,0,0,0,0,0,{"$f":"CC183 * CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total costs",null,"US$",{"$f":"SUM(J213:CV213)","v":23767347301.065018},null,{"$f":"SUM(J209:J212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,664674498.31831992,1127584250.2439151,1780289581.4418478,2214505932.7921019,2203703975.3920126,1216762553.9845266,348824502.16109866,355800992.20432061,362917012.04840708,370175352.28937531,418062131.34793007,426423373.97488868,434951841.45438647,443650878.28347427,452523895.84914374,461574373.76612657,470805861.24144912,{"$f":"SUM(AP209:AP212)","v":480221978.4662782},489826418.03560376,499622946.39631587,509615405.32424217,519807713.43072695,530203867.6993416,540807945.05332839,551624103.95439506,562656586.03348303,573909717.75415266,585387912.10923564,597095670.35142052,609037583.75844884,471226618.98393357,480651151.36361229,490264174.39088458,500069457.87870228,507760133.52830344,473450969.2375297,9917474.0833561942,10115823.565023318,10318140.036323784,10524502.837050261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC209:CC212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Financing (Nominal)"]
[]
[{"$nulls":4},"Debt Financing Amount",{"$f":"Inputs!D340","v":0.7},"US$",{"$f":"SUM(J217:CV217)","v":6207558088.5216722},null,{"$f":"J209 * $F217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W209 * $F217","v":0},0,465272148.82282394,789308975.17074049,1246202707.0092933,1550154152.9544711,1542592782.7744088,614027321.78993547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV209 * $F217","v":0},0,0,0,0,0,0,{"$f":"CC209 * $F217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Rate",{"$f":"(1 + Inputs!D341) * (1 + Inputs!C468) - 1","v":5.0599999999999978E-2}]
[{"$nulls":4},"Repayment Period",{"$f":"Inputs!D342","v":15},null,null,null,{"$f":"((J11>0)*1+I219)*(J11>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"((AP11>0)*1+AO219)*(AP11>0)","v":13},14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((BV11>0)*1+BU219)*(BV11>0)","v":0},0,0,0,0,0,0,{"$f":"((CC11>0)*1+CB219)*(CC11>0)","v":0},{"$f":"((CD11>0)*1+CC219)*(CD11>0)","v":0},{"$f":"((CE11>0)*1+CD219)*(CE11>0)","v":0},{"$f":"((CF11>0)*1+CE219)*(CF11>0)","v":0},{"$f":"((CG11>0)*1+CF219)*(CG11>0)","v":0},{"$f":"((CH11>0)*1+CG219)*(CH11>0)","v":0},{"$f":"((CI11>0)*1+CH219)*(CI11>0)","v":0},{"$f":"((CJ11>0)*1+CI219)*(CJ11>0)","v":0},{"$f":"((CK11>0)*1+CJ219)*(CK11>0)","v":0},{"$f":"((CL11>0)*1+CK219)*(CL11>0)","v":0},{"$f":"((CM11>0)*1+CL219)*(CM11>0)","v":0},{"$f":"((CN11>0)*1+CM219)*(CN11>0)","v":0},{"$f":"((CO11>0)*1+CN219)*(CO11>0)","v":0},{"$f":"((CP11>0)*1+CO219)*(CP11>0)","v":0},{"$f":"((CQ11>0)*1+CP219)*(CQ11>0)","v":0},{"$f":"((CR11>0)*1+CQ219)*(CR11>0)","v":0},{"$f":"((CS11>0)*1+CR219)*(CS11>0)","v":0},{"$f":"((CT11>0)*1+CS219)*(CT11>0)","v":0},{"$f":"((CU11>0)*1+CT219)*(CU11>0)","v":0},{"$f":"((CV11>0)*1+CU219)*(CV11>0)","v":0}]
[]
[{"$nulls":4},"Interest",null,"US$",{"$f":"SUM(J221:CV221)","v":2799615712.685389},null,{"$f":"IFERROR(-IPMT($F218,J219,$F219,$H217),0)","v":0},{"$f":"IFERROR(-IPMT($F218,K219,$F219,$H217),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,314102439.2791965,299611823.08398533,284387981.70929652,268393813.96104845,251590341.32473904,233936612.97303236,215389605.96672931,195904120.40590733,175432669.27570772,153925362.71832007,131329786.44912863,107590874.02071603,82650772.623425797,56448702.095432669,28920806.798723083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-IPMT($F218,BW219,$F219,$H217),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayment of Principal",null,"US$",{"$f":"SUM(J222:CV222)","v":6207558088.5216732},null,{"$f":"J223 - J221","v":0},{"$f":"K223 - K221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,286375814.13460755,300866430.32981873,316090271.70450753,332084439.45275557,348887912.08906502,366541640.4407717,385088647.44707477,404574133.00789672,425045584.13809633,446552890.69548398,469148466.96467543,492887379.39308804,517827480.79037827,544029551.31837142,571557446.61508095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW223 - BW221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Payment to Lender (Principal and Interest)",null,"US$",{"$f":"SUM(J223:CV223)","v":9007173801.2070618},null,{"$f":"(PMT($F218,$F219,$H217) * AND(J219>0,J219<=$F219) *-1)","v":0},{"$f":"(PMT($F218,$F219,$H217) * AND(K219>0,K219<=$F219) *-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PMT($F218,$F219,$H217) * AND(BW219>0,BW219<=$F219) *-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Service Levy (Nominal)"]
[]
[{"$nulls":4},"Revenues",null,"US$",{"$f":"SUM(J227:CV227)","v":103314698470.61456},null,{"$f":"J207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1266877510.0907044,2584430120.5850368,2636118722.9967375,2688841097.4566722,2742617919.4058065,2797470277.7939224,2853419683.3498006,2910488077.0167975,2968697838.5571332,3028071795.3282757,3088633231.2348418,3150405895.8595381,3213414013.7767291,3277682294.0522642,3343235939.9333096,3410100658.7319756,3478302671.9066148,3547868725.3447475,3618826099.8516426,3691202621.8486757,3765026674.2856498,3840327207.7713623,3917133751.9267898,3995476426.9653258,4075385955.5046325,4156893674.6147256,4240031548.1070204,4324832179.0691614,4411328822.6505451,4499555399.1035557,1514275083.0456908,67383058.371593624,68730719.5390255,70105333.929806009,71507440.608402133,0,0,0,0,0,0,0,0,0,{"$f":"BV207","v":0},0,0,0,0,0,0,{"$f":"CC207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Service Levy",{"$f":"Inputs!C316","v":3.0000000000000001E-3},"US$",{"$f":"SUM(J229:CV229)","v":309944095.41184354},null,{"$f":" MAX(J227 * $F$229, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3800632.5302721136,7753290.3617551103,7908356.1689902125,8066523.2923700167,8227853.7582174195,8392410.8333817683,8560259.0500494018,8731464.2310503926,8906093.5156714004,9084215.3859848268,9265899.693704525,9451217.6875786148,9640242.0413301867,9833046.882156793,10029707.819799928,10230301.976195928,10434908.015719844,10643606.176034244,10856478.299554927,11073607.865546027,11295080.022856949,11520981.623314086,11751401.255780369,11986429.280895978,12226157.866513899,12470681.023844177,12720094.644321062,12974496.537207484,13233986.467951635,13498666.197310667,4542825.2491370728,202149.17511478087,206192.15861707649,210316.00178941802,214522.3218252064,0,0,0,0,0,0,0,0,0,{"$f":" MAX(BV227 * $F$229, 0)","v":0},0,0,0,0,0,0,{"$f":" MAX(CC227 * $F$229, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Revenue Net of Service Levy",null,"US$",{"$f":"SUM(J230:CV230)","v":103004754375.20265},null,{"$f":"J227 - J229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1263076877.5604324,2576676830.2232819,2628210366.8277473,2680774574.1643023,2734390065.6475892,2789077866.9605408,2844859424.2997513,2901756612.7857471,2959791745.0414619,3018987579.9422908,3079367331.5411372,3140954678.1719594,3203773771.7353988,3267849247.1701074,3333206232.1135097,3399870356.7557797,3467867763.8908949,3537225119.1687131,3607969621.5520878,3680129013.9831295,3753731594.2627931,3828806226.1480484,3905382350.6710095,3983489997.6844296,4063159797.6381187,4144422993.5908813,4227311453.4626994,4311857682.5319538,4398094836.1825933,4486056732.9062452,1509732257.7965536,67180909.196478844,68524527.380408421,69895017.928016588,71292918.286576927,0,0,0,0,0,0,0,0,0,{"$f":"BV227 - BV229","v":0},0,0,0,0,0,0,{"$f":"CC227 - CC229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Revenue Net of Service Levy matches",{"$f":"H207 - (H229 + H230)","v":0}]
[]
["TPDC Carried Interest Financing Arrangement (Nominal)"]
[]
[null,null,null,"Joint Venture Cash Flow"]
[{"$nulls":4},"Revenues",null,"US$",{"$f":"SUM(J237:CV237)","v":103314698470.61456},null,{"$f":"J207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1266877510.0907044,2584430120.5850368,2636118722.9967375,2688841097.4566722,2742617919.4058065,2797470277.7939224,2853419683.3498006,2910488077.0167975,2968697838.5571332,3028071795.3282757,3088633231.2348418,3150405895.8595381,3213414013.7767291,3277682294.0522642,3343235939.9333096,3410100658.7319756,3478302671.9066148,3547868725.3447475,3618826099.8516426,3691202621.8486757,3765026674.2856498,3840327207.7713623,3917133751.9267898,3995476426.9653258,4075385955.5046325,4156893674.6147256,4240031548.1070204,4324832179.0691614,4411328822.6505451,4499555399.1035557,1514275083.0456908,67383058.371593624,68730719.5390255,70105333.929806009,71507440.608402133,0,0,0,0,0,0,0,0,0,{"$f":"BV207","v":0},0,0,0,0,0,0,{"$f":"CC207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",6207558088.5216722,null,{"$f":"J217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,465272148.82282394,789308975.17074049,1246202707.0092933,1550154152.9544711,1542592782.7744088,614027321.78993547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV217","v":0},0,0,0,0,0,0,{"$f":"CC217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs",null,"US$",33084465197.683926,null,{"$f":"SUM(J240:J244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,664674498.31831992,1127584250.2439151,1780289581.4418478,2214505932.7921019,2203703975.3920126,1821041439.9286027,957056045.93665791,964187601.78711498,971461788.75458109,978881459.46139681,1026932795.5951159,1035461886.4387422,1044161559.0992409,1053035225.2129496,1062086364.6489326,1071318526.8736352,1080735332.3428319,1090340473.9214122,1100137718.3315647,1110130907.6299198,519845707.30043811,530242621.44644678,540847473.87537587,551664423.35288334,562697711.81994104,573951666.05633998,585430699.3774668,597139313.36501598,609082099.63231647,621263741.62496269,483697300.00777775,493371246.00793338,503238670.92809206,513303444.34665394,521258799.72561413,477993794.48666674,10119623.258470975,10322015.723640395,10528456.038113201,10739025.158875467,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV240:BV244)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC240:CC244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,"US$",11846772988.675299,null,{"$f":"SUM(J209:J210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,664674498.31831992,1127584250.2439151,1780289581.4418478,2214505932.7921019,2203703975.3920126,969907660.98467827,94580288.167608649,96471893.930960819,98401331.809580058,100369358.44577166,102376745.6146871,104424280.52698083,106512766.13752046,108643021.46027088,110815881.88947628,113032199.52726582,115292843.51781115,117598700.38816737,119950674.39593072,122349687.88384935,124796681.64152633,127292615.27435686,129838467.579844,132435236.93144087,135083941.67006972,137785620.50347111,140541332.91354054,143352159.57181135,146219202.76324758,149143586.81851253,2134742.1051984872,2177436.9473024574,2220985.6862485069,2265405.3999734772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV209:BV210)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC209:CC210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",10597669538.080717,null,{"$f":"J211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,246854892.99984828,254244213.99349001,259329098.27335981,264515680.23882702,269805993.84360361,275202113.72047567,280706155.99488521,286320279.11478293,292046684.69707859,297887618.39102012,303845370.75884056,309922278.17401737,316120723.73749775,322443138.21224773,328892000.9764927,335469840.99602252,342179237.81594294,349022822.57226187,356003279.02370709,363123344.60418129,370385811.49626493,377793527.72619021,385349398.28071404,393056386.24632835,400917513.97125489,408935864.25068003,417114581.53569365,425456873.16640759,433966010.62973577,442645330.84233052,451498237.45917708,8883725.5598673206,9061400.0710646678,9242628.072485961,9427480.6339356806,0,0,0,0,0,0,0,0,0,{"$f":"BV211","v":0},0,0,0,0,0,0,{"$f":"CC211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decomissioning",null,"US$",1322904774.3090024,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40483272.01276733,41292937.453022681,42118796.202083133,42961172.126124799,43820395.568647295,44696803.48002024,45590739.549620643,46502554.340613052,47432605.427425317,48381257.535973825,49348882.686693296,50335860.34042716,51342577.547235712,52369429.098180421,53416817.680144042,54485154.033746928,55574857.114421867,56686354.256710313,57820081.341844521,58976482.96868141,60156012.628055051,61359132.880616158,62586315.538228504,63838041.848993078,65114802.685972929,21952731.778352641,1033748.5234888728,1054423.4939586504,1075511.9638378234,1097022.2031145799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender: Principal and Interest",null,"US$",9007173801.2070618,null,{"$f":"J223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,600478253.41380405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV223","v":0},0,0,0,0,0,0,{"$f":"CC223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",309944095.41184354,null,{"$f":"J229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3800632.5302721136,7753290.3617551103,7908356.1689902125,8066523.2923700167,8227853.7582174195,8392410.8333817683,8560259.0500494018,8731464.2310503926,8906093.5156714004,9084215.3859848268,9265899.693704525,9451217.6875786148,9640242.0413301867,9833046.882156793,10029707.819799928,10230301.976195928,10434908.015719844,10643606.176034244,10856478.299554927,11073607.865546027,11295080.022856949,11520981.623314086,11751401.255780369,11986429.280895978,12226157.866513899,12470681.023844177,12720094.644321062,12974496.537207484,13233986.467951635,13498666.197310667,4542825.2491370728,202149.17511478087,206192.15861707649,210316.00178941802,214522.3218252064,0,0,0,0,0,0,0,0,0,{"$f":"BV229","v":0},0,0,0,0,0,0,{"$f":"CC229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Pre-Tax Net Cash Flow to Joint Venture",null,"US$",76437791361.452271,null,{"$f":"SUM(J237:J238) - J239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-199402349.49549598,-338275275.0731746,-534086874.43255448,-664351779.83763075,-661111192.61760378,59863391.952037334,1627374074.6483788,1671931121.2096224,1717379308.7020912,1763736459.9444098,1770537482.1988065,1817957796.9110584,1866326517.9175568,1915662613.3441834,1965985430.6793432,2017314704.3612065,2069670563.5167062,{"$f":"SUM(AP237:AP238) - AP239","v":2123073539.8553169},2177544575.7206993,2233105032.3033895,2890254951.4315376,2948060050.4601679,3007021251.4693718,3067161676.4987593,3128504910.0287347,3191075008.22931,3254896508.3938956,3319994438.5617738,3386394327.3330092,3454122213.8796697,3673196374.6069479,3746660302.0990868,3821593508.1410694,3898025378.3038912,3978296599.3779416,1036281288.5590241,57263435.113122649,58408703.815385103,59576877.89169281,60768415.449526668,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV237:BV238) - BV239","v":0},0,0,0,0,0,0,{"$f":"SUM(CC237:CC238) - CC239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"TPDC Cash Flow"]
[{"$nulls":4},"TPDC Carried Interest Equity Share",{"$f":"Inputs!E331 * (1 - Inputs!E332)","v":0.1}]
[{"$nulls":4},"Revenues",null,"US$",{"$f":"SUM(J249:CV249)","v":10331469847.061455},null,{"$f":"J237 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126687751.00907046,258443012.05850369,263611872.29967377,268884109.74566722,274261791.94058067,279747027.77939224,285341968.33498007,291048807.70167977,296869783.85571331,302807179.53282756,308863323.12348419,315040589.58595383,321341401.37767291,327768229.40522647,334323593.99333096,341010065.87319756,347830267.19066149,354786872.53447479,361882609.98516428,369120262.18486762,376502667.42856503,384032720.77713627,391713375.19267899,399547642.69653261,407538595.55046326,415689367.46147257,424003154.81070209,432483217.90691614,441132882.26505452,449955539.91035557,151427508.3045691,6738305.8371593626,6873071.95390255,7010533.3929806016,7150744.0608402137,0,0,0,0,0,0,0,0,0,{"$f":"BV237 * $F$248","v":0},0,0,0,0,0,0,{"$f":"CC237 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",620755808.85216737,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46527214.882282399,78930897.517074049,124620270.70092934,155015415.29544711,154259278.27744088,61402732.178993553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC238 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Costs",null,"US$",3308446519.7683916,null,{"$f":"SUM(J252:J256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,66467449.831831992,112758425.02439152,178028958.1441848,221450593.27921021,220370397.53920126,182104143.99286026,95705604.593665794,96418760.178711504,97146178.875458106,97888145.946139678,102693279.5595116,103546188.64387421,104416155.9099241,105303522.52129497,106208636.46489327,107131852.68736354,108073533.23428319,109034047.39214124,110013771.83315647,111013090.76299198,51984570.730043814,53024262.144644685,54084747.387537584,55166442.335288338,56269771.18199411,57395166.605633996,58543069.937746674,59713931.336501613,60908209.963231638,62126374.162496269,48369730.000777781,49337124.600793339,50323867.092809223,51330344.434665397,52125879.972561419,47799379.448666677,1011962.3258470974,1032201.5723640395,1052845.6038113202,1073902.5158875468,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV252:BV256)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC252:CC256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,"US$",1184677298.8675299,null,{"$f":"J240 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,66467449.831831992,112758425.02439152,178028958.1441848,221450593.27921021,220370397.53920126,96990766.098467827,9458028.816760866,9647189.3930960819,9840133.1809580065,10036935.844577167,10237674.561468711,10442428.052698083,10651276.613752047,10864302.146027088,11081588.188947629,11303219.952726582,11529284.351781115,11759870.038816737,11995067.439593073,12234968.788384937,12479668.164152633,12729261.527435686,12983846.7579844,13243523.693144089,13508394.167006973,13778562.050347112,14054133.291354055,14335215.957181135,14621920.276324758,14914358.681851253,213474.21051984874,217743.69473024574,222098.56862485071,226540.53999734775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV240 * $F$248","v":0},0,0,0,0,0,0,{"$f":"CC240 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1059766953.8080713,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24685489.299984828,25424421.399349004,25932909.827335984,26451568.023882702,26980599.384360362,27520211.37204757,28070615.599488523,28632027.911478296,29204668.469707862,29788761.839102015,30384537.075884059,30992227.817401737,31612072.373749778,32244313.821224775,32889200.097649273,33546984.099602252,34217923.781594299,34902282.257226191,35600327.902370714,36312334.460418127,37038581.149626493,37779352.772619024,38534939.828071408,39305638.624632835,40091751.39712549,40893586.425068006,41711458.153569371,42545687.316640764,43396601.062973581,44264533.084233053,45149823.745917708,888372.55598673213,906140.0071064668,924262.8072485961,942748.06339356815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC241 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decomissioning",null,"US$",132290477.43090023,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4048327.2012767331,4129293.7453022683,4211879.6202083137,4296117.2126124799,4382039.5568647301,4469680.348002024,4559073.9549620645,4650255.4340613056,4743260.5427425317,4838125.7535973825,4934888.2686693296,5033586.034042716,5134257.7547235712,5236942.9098180421,5341681.7680144049,5448515.4033746934,5557485.7114421874,5668635.4256710317,5782008.1341844527,5897648.2968681417,6015601.2628055057,6135913.288061616,6258631.5538228508,6383804.1848993078,6511480.2685972936,2195273.1778352642,103374.85234888729,105442.34939586505,107551.19638378234,109702.22031145799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC242 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender: Principal and Interest",null,"US$",900717380.12070584,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU243 * $F$248","v":0},0,0,0,0,0,0,0,{"$f":"CC243 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",30994409.541184355,null,{"$f":"J244 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380063.25302721141,775329.03617551108,790835.61689902132,806652.32923700172,822785.375821742,839241.08333817683,856025.90500494023,873146.42310503928,890609.35156714008,908421.53859848273,926589.96937045257,945121.76875786157,964024.20413301873,983304.68821567937,1002970.7819799929,1023030.1976195928,1043490.8015719844,1064360.6176034245,1085647.8299554929,1107360.7865546027,1129508.0022856949,1152098.1623314086,1175140.125578037,1198642.928089598,1222615.7866513899,1247068.1023844178,1272009.4644321064,1297449.6537207486,1323398.6467951636,1349866.6197310667,454282.52491370728,20214.917511478088,20619.215861707649,21031.600178941804,21452.232182520642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC244 * $F$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Pre-Tax Net Cash Flow to TPDC",null,"US$",7643779136.1452265,null,{"$f":"SUM(J249:J250) - J251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19940234.949549593,-33827527.507317469,-53408687.443255454,-66435177.983763099,-66111119.261760384,5986339.1952037513,162737407.46483791,167193112.12096226,171737930.8702091,176373645.99444097,177053748.21988064,181795779.69110584,186632651.79175568,191566261.33441836,196598543.06793427,201731470.43612066,206967056.35167062,{"$f":"SUM(AP249:AP250) - AP251","v":212307353.98553169},217754457.57207,223310503.23033899,289025495.14315373,294806005.04601681,300702125.14693719,306716167.64987594,312850491.00287354,319107500.82293105,325489650.83938956,331999443.85617739,338639432.73330098,345412221.38796699,367319637.46069479,374666030.20990872,382159350.81410694,389802537.83038914,397829659.93779415,103628128.85590242,5726343.5113122649,5840870.3815385103,5957687.7891692817,6076841.5449526664,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV249:BV250) - BV251","v":0},0,0,0,0,0,0,{"$f":"SUM(CC249:CC250) - CC251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Carried Interest Equity Contributions Required",null,"US$",{"$f":"SUM(J259:CV259)","v":239722747.14564601},null,{"$f":"-MIN(J257, 0)","v":0},{"$f":"-MIN(K257, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,19940234.949549593,33827527.507317469,53408687.443255454,66435177.983763099,66111119.261760384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BW257, 0)","v":0},0,0,0,0,0,{"$f":"-MIN(CC257, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Revenue Available for Carry Loan Repayments",null,"US$",{"$f":"SUM(J261:CV261)","v":7883501883.2908735},null,{"$f":"MAX(0, J249 - (J251 - J250))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5986339.1952037513,162737407.46483791,167193112.12096226,171737930.8702091,176373645.99444097,177053748.21988064,181795779.69110584,186632651.79175568,191566261.33441836,196598543.06793427,201731470.43612066,206967056.35167062,212307353.98553169,217754457.57207,223310503.23033899,289025495.14315373,294806005.04601681,300702125.14693719,306716167.64987594,312850491.00287354,319107500.82293105,325489650.83938956,331999443.85617739,338639432.73330098,345412221.38796699,367319637.46069479,374666030.20990872,382159350.81410694,389802537.83038914,397829659.93779415,103628128.85590242,5726343.5113122649,5840870.3815385103,5957687.7891692817,6076841.5449526664,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0, BV249 - (BV251 - BV250))","v":0},0,0,0,0,0,0,{"$f":"MAX(0, CC249 - (CC251 - CC250))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Interest Rate",{"$f":"(1 + Inputs!E333) * (1 + Inputs!C468) - 1","v":6.5899999999999848E-2}]
[{"$nulls":4},"TPDC Carry Loan Opening Balance",null,null,{"$f":"SUM(J264:CV264)","v":1044311457.1739497},null,{"$f":"I269","v":0},{"$f":"J269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,19940234.949549593,55081823.940042377,112120403.58094661,185944316.16069409,264309165.8574442,275740800.69224596,131174711.99302703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV269","v":0},0,0,0,0,0,{"$f":"CB269","v":0},{"$f":"CC269","v":0},{"$f":"CD269","v":0},{"$f":"CE269","v":0},{"$f":"CF269","v":0},{"$f":"CG269","v":0},{"$f":"CH269","v":0},{"$f":"CI269","v":0},{"$f":"CJ269","v":0},{"$f":"CK269","v":0},{"$f":"CL269","v":0},{"$f":"CM269","v":0},{"$f":"CN269","v":0},{"$f":"CO269","v":0},{"$f":"CP269","v":0},{"$f":"CQ269","v":0},{"$f":"CR269","v":0},{"$f":"CS269","v":0},{"$f":"CT269","v":0},{"$f":"CU269","v":0}]
[{"$nulls":4},"Additions to Carry Loan",null,"US$",{"$f":"SUM(J265:CV265)","v":239722747.14564601},null,{"$f":"J259","v":0},{"$f":"K259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,19940234.949549593,33827527.507317469,53408687.443255454,66435177.983763099,66111119.261760384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW259","v":0},0,0,0,0,0,{"$f":"CC259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest on Balance",null,"US$",{"$f":"SUM(J266:CV266)","v":68820125.027763128},null,{"$f":"J264 * $F263","v":0},{"$f":"K264 * $F263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1314061.4831753152,3629892.1976487841,7388734.5959843649,12253730.434989713,17417974.030005533,18171318.765618965,8644413.5203404613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW264 * $F263","v":0},0,0,0,0,0,{"$f":"CC264 * $F263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Balance before Repayments from Revenue Share",null,null,{"$f":"SUM(J267:CV267)","v":1352854329.3473589},null,{"$f":"SUM(J264:J266)","v":0},{"$f":"SUM(K264:K266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,19940234.949549593,55081823.940042377,112120403.58094661,185944316.16069409,264309165.8574442,281727139.88744974,293912119.45786494,139819125.5133675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW264:BW266)","v":0},0,0,0,0,0,{"$f":"SUM(CC264:CC266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments from Revenue Share",null,"US$",{"$f":"SUM(J268:CV268)","v":308542872.17340916},null,{"$f":"MIN(J267, J261) * (J267 > 0)","v":0},{"$f":"MIN(K267, K261) * (K267 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AB267, AB261) * (AB267 > 0)","v":0},0,5986339.1952037513,162737407.46483791,139819125.5133675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW267, BW261) * (BW267 > 0)","v":0},0,0,0,0,0,{"$f":"MIN(CC267, CC261) * (CC267 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Closing Balance",null,null,null,0,{"$f":"J267 - J268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,19940234.949549593,55081823.940042377,112120403.58094661,185944316.16069409,264309165.8574442,275740800.69224596,131174711.99302703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV267 - BV268","v":0},0,0,0,0,0,0,{"$f":"CC267 - CC268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Joint Venture Revenue Split (Nominal)"]
[]
[{"$nulls":4},"TPDC Revenue Share Before Carried Interest Repayments",{"$f":"Inputs!E331","v":0.1},"US$",{"$f":"SUM(J273:CV273)","v":10331469847.061455},null,{"$f":"J237 * $F$273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126687751.00907046,258443012.05850369,263611872.29967377,268884109.74566722,274261791.94058067,279747027.77939224,285341968.33498007,291048807.70167977,296869783.85571331,302807179.53282756,308863323.12348419,315040589.58595383,321341401.37767291,327768229.40522647,334323593.99333096,341010065.87319756,347830267.19066149,354786872.53447479,361882609.98516428,369120262.18486762,376502667.42856503,384032720.77713627,391713375.19267899,399547642.69653261,407538595.55046326,415689367.46147257,424003154.81070209,432483217.90691614,441132882.26505452,449955539.91035557,151427508.3045691,6738305.8371593626,6873071.95390255,7010533.3929806016,7150744.0608402137,0,0,0,0,0,0,0,0,0,{"$f":"BV237 * $F$273","v":0},0,0,0,0,0,0,{"$f":"CC237 * $F$273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Revenue Total",null,"US$",{"$f":"SUM(J275:CV275)","v":103314698470.61456},null,{"$f":"J207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1266877510.0907044,2584430120.5850368,2636118722.9967375,2688841097.4566722,2742617919.4058065,2797470277.7939224,2853419683.3498006,2910488077.0167975,2968697838.5571332,3028071795.3282757,3088633231.2348418,3150405895.8595381,3213414013.7767291,3277682294.0522642,3343235939.9333096,3410100658.7319756,3478302671.9066148,3547868725.3447475,3618826099.8516426,3691202621.8486757,3765026674.2856498,3840327207.7713623,3917133751.9267898,3995476426.9653258,4075385955.5046325,4156893674.6147256,4240031548.1070204,4324832179.0691614,4411328822.6505451,4499555399.1035557,1514275083.0456908,67383058.371593624,68730719.5390255,70105333.929806009,71507440.608402133,0,0,0,0,0,0,0,0,0,{"$f":"BV207","v":0},0,0,0,0,0,0,{"$f":"CC207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Revenue Share After Carried Interest Repayments",null,"US$",{"$f":"SUM(J276:CV276)","v":10022926974.888046},null,{"$f":"J273 - J268","v":0},{"$f":"K273 - K268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120701411.8138667,95705604.593665779,123792746.78630626,268884109.74566722,274261791.94058067,279747027.77939224,285341968.33498007,291048807.70167977,296869783.85571331,302807179.53282756,308863323.12348419,315040589.58595383,321341401.37767291,327768229.40522647,334323593.99333096,341010065.87319756,347830267.19066149,354786872.53447479,361882609.98516428,369120262.18486762,376502667.42856503,384032720.77713627,391713375.19267899,399547642.69653261,407538595.55046326,415689367.46147257,424003154.81070209,432483217.90691614,441132882.26505452,449955539.91035557,151427508.3045691,6738305.8371593626,6873071.95390255,7010533.3929806016,7150744.0608402137,0,0,0,0,0,0,0,0,0,0,{"$f":"BW273 - BW268","v":0},0,0,0,0,0,{"$f":"CC273 - CC268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Revenue Share",null,"US$",{"$f":"SUM(J277:CV277)","v":93291771495.726471},null,{"$f":"J275 - J276","v":0},{"$f":"K275 - K276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1146176098.2768378,2488724515.9913712,2512325976.2104311,2419956987.7110052,2468356127.4652257,2517723250.0145302,2568077715.0148206,2619439269.3151178,2671828054.7014198,2725264615.7954483,2779769908.1113577,2835365306.2735844,2892072612.3990564,2949914064.6470375,3008912345.9399786,3069090592.858778,3130472404.7159534,3193081852.8102727,3256943489.8664784,3322082359.6638079,3388524006.8570848,3456294486.994226,3525420376.7341108,3595928784.2687931,3667847359.9541693,3741204307.1532531,3816028393.2963181,3892348961.1622453,3970195940.3854904,4049599859.1932001,1362847574.7411218,60644752.534434259,61857647.58512295,63094800.536825404,64356696.547561921,0,0,0,0,0,0,0,0,0,0,{"$f":"BW275 - BW276","v":0},0,0,0,0,0,{"$f":"CC275 - CC276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Capital Depreciation (Nominal)"]
[]
[{"$nulls":4},"Depreciation Flag",null,"Flag",null,null,{"$f":"(J4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(K4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(L4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(M4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(N4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(O4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(P4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(Q4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(R4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(S4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(T4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(U4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(V4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(W4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(X4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(Y4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(Z4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AA4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AB4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AC4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AD4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AE4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AF4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AG4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AH4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AI4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AJ4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AK4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AL4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AM4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AN4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AO4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AP4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AQ4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AR4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AS4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AT4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AU4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AV4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AW4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AX4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AY4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(AZ4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(BA4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(BB4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(BC4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(BD4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(BE4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(BF4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(BG4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(BH4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(BI4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(BJ4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(BK4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(BL4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":1},{"$f":"(BM4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(BN4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(BO4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(BP4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(BQ4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(BR4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(BS4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(BT4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(BU4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(BV4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(BW4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(BX4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(BY4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(BZ4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CA4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CB4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CC4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CD4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CE4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CF4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CG4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CH4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CI4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CJ4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CK4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CL4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CM4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CN4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CO4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CP4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CQ4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CR4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CS4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CT4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CU4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0},{"$f":"(CV4 <= MAX('Demand & production'!$F$322, 'Demand & production'!$F$323)) * 1","v":0}]
[]
[{"$nulls":4},"Capital Expenditure",null,"US$",{"$f":"SUM(J283:CV283)","v":11846772988.675299},null,{"$f":"SUM(J209:J210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,664674498.31831992,1127584250.2439151,1780289581.4418478,2214505932.7921019,2203703975.3920126,969907660.98467827,94580288.167608649,96471893.930960819,98401331.809580058,100369358.44577166,102376745.6146871,104424280.52698083,106512766.13752046,108643021.46027088,110815881.88947628,113032199.52726582,115292843.51781115,117598700.38816737,119950674.39593072,122349687.88384935,124796681.64152633,127292615.27435686,129838467.579844,132435236.93144087,135083941.67006972,137785620.50347111,140541332.91354054,143352159.57181135,146219202.76324758,149143586.81851253,2134742.1051984872,2177436.9473024574,2220985.6862485069,2265405.3999734772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV209:BV210)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC209:CC210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Depreciation year 1",{"$f":"1/Inputs!$C$319","v":0.2},"US$",{"$f":"SUM(J285:CV285)","v":2369354597.7350597},null,{"$f":"J$283 * $F285 * J281","v":0},{"$f":"K$283 * $F285 * K281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,132934899.66366398,225516850.04878303,356057916.2883696,442901186.55842042,440740795.07840252,193981532.19693565,18916057.633521732,19294378.786192164,19680266.361916013,20073871.689154334,20475349.122937422,20884856.105396166,21302553.227504093,21728604.292054176,22163176.377895258,22606439.905453164,23058568.70356223,23519740.077633474,23990134.879186146,24469937.576769873,24959336.328305267,25458523.054871373,25967693.5159688,26487047.386288177,27016788.334013946,27557124.100694224,28108266.582708109,28670431.91436227,29243840.552649517,29828717.363702506,426948.42103969748,435487.38946049148,444197.13724970142,453081.07999469549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$283 * $F285 * BW281","v":0},0,0,0,0,0,{"$f":"CC$283 * $F285 * CC281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Depreciation year 2",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F285))","v":0.2},"US$",2369354597.7350597,null,null,{"$f":"J$283 * $F286 * K281","v":0},{"$f":"K$283 * $F286 * L281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,132934899.66366398,225516850.04878303,356057916.2883696,442901186.55842042,440740795.07840252,193981532.19693565,18916057.633521732,19294378.786192164,19680266.361916013,20073871.689154334,20475349.122937422,20884856.105396166,21302553.227504093,21728604.292054176,22163176.377895258,22606439.905453164,23058568.70356223,23519740.077633474,23990134.879186146,24469937.576769873,24959336.328305267,25458523.054871373,25967693.5159688,26487047.386288177,27016788.334013946,27557124.100694224,28108266.582708109,28670431.91436227,29243840.552649517,29828717.363702506,426948.42103969748,435487.38946049148,444197.13724970142,453081.07999469549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$283 * $F286 * BX281","v":0},0,0,0,0,{"$f":"CB$283 * $F286 * CC281","v":0},{"$f":"CC$283 * $F286 * CD281","v":0},{"$f":"CD$283 * $F286 * CE281","v":0},{"$f":"CE$283 * $F286 * CF281","v":0},{"$f":"CF$283 * $F286 * CG281","v":0},{"$f":"CG$283 * $F286 * CH281","v":0},{"$f":"CH$283 * $F286 * CI281","v":0},{"$f":"CI$283 * $F286 * CJ281","v":0},{"$f":"CJ$283 * $F286 * CK281","v":0},{"$f":"CK$283 * $F286 * CL281","v":0},{"$f":"CL$283 * $F286 * CM281","v":0},{"$f":"CM$283 * $F286 * CN281","v":0},{"$f":"CN$283 * $F286 * CO281","v":0},{"$f":"CO$283 * $F286 * CP281","v":0},{"$f":"CP$283 * $F286 * CQ281","v":0},{"$f":"CQ$283 * $F286 * CR281","v":0},{"$f":"CR$283 * $F286 * CS281","v":0},{"$f":"CS$283 * $F286 * CT281","v":0},{"$f":"CT$283 * $F286 * CU281","v":0},{"$f":"CU$283 * $F286 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 3",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F286))","v":0.2},"US$",2369354597.7350597,null,null,null,{"$f":"J$283 * $F287 *L281","v":0},{"$f":"K$283 * $F287 *M281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,132934899.66366398,225516850.04878303,356057916.2883696,442901186.55842042,440740795.07840252,193981532.19693565,18916057.633521732,19294378.786192164,19680266.361916013,20073871.689154334,20475349.122937422,20884856.105396166,21302553.227504093,21728604.292054176,22163176.377895258,22606439.905453164,23058568.70356223,23519740.077633474,23990134.879186146,24469937.576769873,24959336.328305267,25458523.054871373,25967693.5159688,26487047.386288177,27016788.334013946,27557124.100694224,28108266.582708109,28670431.91436227,29243840.552649517,29828717.363702506,426948.42103969748,435487.38946049148,444197.13724970142,453081.07999469549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$283 * $F287 *BY281","v":0},0,0,0,{"$f":"CA$283 * $F287 *CC281","v":0},{"$f":"CB$283 * $F287 *CD281","v":0},{"$f":"CC$283 * $F287 *CE281","v":0},{"$f":"CD$283 * $F287 *CF281","v":0},{"$f":"CE$283 * $F287 *CG281","v":0},{"$f":"CF$283 * $F287 *CH281","v":0},{"$f":"CG$283 * $F287 *CI281","v":0},{"$f":"CH$283 * $F287 *CJ281","v":0},{"$f":"CI$283 * $F287 *CK281","v":0},{"$f":"CJ$283 * $F287 *CL281","v":0},{"$f":"CK$283 * $F287 *CM281","v":0},{"$f":"CL$283 * $F287 *CN281","v":0},{"$f":"CM$283 * $F287 *CO281","v":0},{"$f":"CN$283 * $F287 *CP281","v":0},{"$f":"CO$283 * $F287 *CQ281","v":0},{"$f":"CP$283 * $F287 *CR281","v":0},{"$f":"CQ$283 * $F287 *CS281","v":0},{"$f":"CR$283 * $F287 *CT281","v":0},{"$f":"CS$283 * $F287 *CU281","v":0},{"$f":"CT$283 * $F287 *CV281","v":0}]
[{"$nulls":4},"Depreciation year 4",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F287))","v":0.2},"US$",2369354597.7350597,{"$nulls":4},{"$f":"J$283 * $F288 * M281","v":0},{"$f":"K$283 * $F288 * N281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,132934899.66366398,225516850.04878303,356057916.2883696,442901186.55842042,440740795.07840252,193981532.19693565,18916057.633521732,19294378.786192164,19680266.361916013,20073871.689154334,20475349.122937422,20884856.105396166,21302553.227504093,21728604.292054176,22163176.377895258,22606439.905453164,23058568.70356223,23519740.077633474,23990134.879186146,24469937.576769873,24959336.328305267,25458523.054871373,25967693.5159688,26487047.386288177,27016788.334013946,27557124.100694224,28108266.582708109,28670431.91436227,29243840.552649517,29828717.363702506,426948.42103969748,435487.38946049148,444197.13724970142,453081.07999469549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$283 * $F288 * BZ281","v":0},0,0,{"$f":"BZ$283 * $F288 * CC281","v":0},{"$f":"CA$283 * $F288 * CD281","v":0},{"$f":"CB$283 * $F288 * CE281","v":0},{"$f":"CC$283 * $F288 * CF281","v":0},{"$f":"CD$283 * $F288 * CG281","v":0},{"$f":"CE$283 * $F288 * CH281","v":0},{"$f":"CF$283 * $F288 * CI281","v":0},{"$f":"CG$283 * $F288 * CJ281","v":0},{"$f":"CH$283 * $F288 * CK281","v":0},{"$f":"CI$283 * $F288 * CL281","v":0},{"$f":"CJ$283 * $F288 * CM281","v":0},{"$f":"CK$283 * $F288 * CN281","v":0},{"$f":"CL$283 * $F288 * CO281","v":0},{"$f":"CM$283 * $F288 * CP281","v":0},{"$f":"CN$283 * $F288 * CQ281","v":0},{"$f":"CO$283 * $F288 * CR281","v":0},{"$f":"CP$283 * $F288 * CS281","v":0},{"$f":"CQ$283 * $F288 * CT281","v":0},{"$f":"CR$283 * $F288 * CU281","v":0},{"$f":"CS$283 * $F288 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 5",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F288))","v":0.19999999999999996},"US$",2369354597.7350593,{"$nulls":5},{"$f":"J$283 * $F289 * N281","v":0},{"$f":"K$283 * $F289 * O281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,132934899.66366395,225516850.04878297,356057916.28836948,442901186.5584203,440740795.0784024,193981532.19693562,18916057.633521724,19294378.78619216,19680266.361916006,20073871.689154327,20475349.122937415,20884856.105396163,21302553.227504089,21728604.292054173,22163176.377895251,22606439.905453157,23058568.703562226,23519740.077633467,23990134.879186139,24469937.576769866,24959336.328305259,25458523.054871365,25967693.515968792,26487047.38628817,27016788.334013939,27557124.100694217,28108266.582708102,28670431.914362263,29243840.552649509,29828717.363702498,426948.42103969736,435487.38946049137,444197.13724970131,453081.07999469532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$283 * $F289 * CA281","v":0},0,{"$f":"BY$283 * $F289 * CC281","v":0},{"$f":"BZ$283 * $F289 * CD281","v":0},{"$f":"CA$283 * $F289 * CE281","v":0},{"$f":"CB$283 * $F289 * CF281","v":0},{"$f":"CC$283 * $F289 * CG281","v":0},{"$f":"CD$283 * $F289 * CH281","v":0},{"$f":"CE$283 * $F289 * CI281","v":0},{"$f":"CF$283 * $F289 * CJ281","v":0},{"$f":"CG$283 * $F289 * CK281","v":0},{"$f":"CH$283 * $F289 * CL281","v":0},{"$f":"CI$283 * $F289 * CM281","v":0},{"$f":"CJ$283 * $F289 * CN281","v":0},{"$f":"CK$283 * $F289 * CO281","v":0},{"$f":"CL$283 * $F289 * CP281","v":0},{"$f":"CM$283 * $F289 * CQ281","v":0},{"$f":"CN$283 * $F289 * CR281","v":0},{"$f":"CO$283 * $F289 * CS281","v":0},{"$f":"CP$283 * $F289 * CT281","v":0},{"$f":"CQ$283 * $F289 * CU281","v":0},{"$f":"CR$283 * $F289 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 6",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F289))","v":0},"US$",0,{"$nulls":6},{"$f":"J$283 * $F290 * O281","v":0},{"$f":"K$283 * $F290 * P281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$283 * $F290 * CB281","v":0},{"$f":"BX$283 * $F290 * CC281","v":0},{"$f":"BY$283 * $F290 * CD281","v":0},{"$f":"BZ$283 * $F290 * CE281","v":0},{"$f":"CA$283 * $F290 * CF281","v":0},{"$f":"CB$283 * $F290 * CG281","v":0},{"$f":"CC$283 * $F290 * CH281","v":0},{"$f":"CD$283 * $F290 * CI281","v":0},{"$f":"CE$283 * $F290 * CJ281","v":0},{"$f":"CF$283 * $F290 * CK281","v":0},{"$f":"CG$283 * $F290 * CL281","v":0},{"$f":"CH$283 * $F290 * CM281","v":0},{"$f":"CI$283 * $F290 * CN281","v":0},{"$f":"CJ$283 * $F290 * CO281","v":0},{"$f":"CK$283 * $F290 * CP281","v":0},{"$f":"CL$283 * $F290 * CQ281","v":0},{"$f":"CM$283 * $F290 * CR281","v":0},{"$f":"CN$283 * $F290 * CS281","v":0},{"$f":"CO$283 * $F290 * CT281","v":0},{"$f":"CP$283 * $F290 * CU281","v":0},{"$f":"CQ$283 * $F290 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 7",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F290))","v":0},"US$",0,{"$nulls":7},{"$f":"J$283 * $F291 * P281","v":0},{"$f":"K$283 * $F291 * Q281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$283 * $F291 * CC281","v":0},{"$f":"BX$283 * $F291 * CD281","v":0},{"$f":"BY$283 * $F291 * CE281","v":0},{"$f":"BZ$283 * $F291 * CF281","v":0},{"$f":"CA$283 * $F291 * CG281","v":0},{"$f":"CB$283 * $F291 * CH281","v":0},{"$f":"CC$283 * $F291 * CI281","v":0},{"$f":"CD$283 * $F291 * CJ281","v":0},{"$f":"CE$283 * $F291 * CK281","v":0},{"$f":"CF$283 * $F291 * CL281","v":0},{"$f":"CG$283 * $F291 * CM281","v":0},{"$f":"CH$283 * $F291 * CN281","v":0},{"$f":"CI$283 * $F291 * CO281","v":0},{"$f":"CJ$283 * $F291 * CP281","v":0},{"$f":"CK$283 * $F291 * CQ281","v":0},{"$f":"CL$283 * $F291 * CR281","v":0},{"$f":"CM$283 * $F291 * CS281","v":0},{"$f":"CN$283 * $F291 * CT281","v":0},{"$f":"CO$283 * $F291 * CU281","v":0},{"$f":"CP$283 * $F291 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 8",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F291))","v":0},"US$",0,{"$nulls":8},{"$f":"J$283 * $F292 * Q281","v":0},{"$f":"K$283 * $F292 * R281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$283 * $F292 * CC281","v":0},{"$f":"BW$283 * $F292 * CD281","v":0},{"$f":"BX$283 * $F292 * CE281","v":0},{"$f":"BY$283 * $F292 * CF281","v":0},{"$f":"BZ$283 * $F292 * CG281","v":0},{"$f":"CA$283 * $F292 * CH281","v":0},{"$f":"CB$283 * $F292 * CI281","v":0},{"$f":"CC$283 * $F292 * CJ281","v":0},{"$f":"CD$283 * $F292 * CK281","v":0},{"$f":"CE$283 * $F292 * CL281","v":0},{"$f":"CF$283 * $F292 * CM281","v":0},{"$f":"CG$283 * $F292 * CN281","v":0},{"$f":"CH$283 * $F292 * CO281","v":0},{"$f":"CI$283 * $F292 * CP281","v":0},{"$f":"CJ$283 * $F292 * CQ281","v":0},{"$f":"CK$283 * $F292 * CR281","v":0},{"$f":"CL$283 * $F292 * CS281","v":0},{"$f":"CM$283 * $F292 * CT281","v":0},{"$f":"CN$283 * $F292 * CU281","v":0},{"$f":"CO$283 * $F292 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 9",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F292))","v":0},"US$",0,{"$nulls":9},{"$f":"J$283 * $F293 * R281","v":0},{"$f":"K$283 * $F293 * S281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$283 * $F293 * CB281","v":0},{"$f":"BU$283 * $F293 * CC281","v":0},0,{"$f":"BW$283 * $F293 * CE281","v":0},0,{"$f":"BY$283 * $F293 * CG281","v":0},0,{"$f":"CA$283 * $F293 * CI281","v":0},0,{"$f":"CC$283 * $F293 * CK281","v":0},0,{"$f":"CE$283 * $F293 * CM281","v":0},0,{"$f":"CG$283 * $F293 * CO281","v":0},0,{"$f":"CI$283 * $F293 * CQ281","v":0},0,{"$f":"CK$283 * $F293 * CS281","v":0},0,{"$f":"CM$283 * $F293 * CU281","v":0},0]
[{"$nulls":4},"Depreciation year 10",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F293))","v":0},"US$",0,{"$nulls":10},{"$f":"J$283 * $F294 * S281","v":0},{"$f":"K$283 * $F294 * T281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$283 * $F294 * CC281","v":0},{"$f":"BU$283 * $F294 * CD281","v":0},{"$f":"BV$283 * $F294 * CE281","v":0},{"$f":"BW$283 * $F294 * CF281","v":0},{"$f":"BX$283 * $F294 * CG281","v":0},{"$f":"BY$283 * $F294 * CH281","v":0},{"$f":"BZ$283 * $F294 * CI281","v":0},{"$f":"CA$283 * $F294 * CJ281","v":0},{"$f":"CB$283 * $F294 * CK281","v":0},{"$f":"CC$283 * $F294 * CL281","v":0},{"$f":"CD$283 * $F294 * CM281","v":0},{"$f":"CE$283 * $F294 * CN281","v":0},{"$f":"CF$283 * $F294 * CO281","v":0},{"$f":"CG$283 * $F294 * CP281","v":0},{"$f":"CH$283 * $F294 * CQ281","v":0},{"$f":"CI$283 * $F294 * CR281","v":0},{"$f":"CJ$283 * $F294 * CS281","v":0},{"$f":"CK$283 * $F294 * CT281","v":0},{"$f":"CL$283 * $F294 * CU281","v":0},{"$f":"CM$283 * $F294 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 11",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F294))","v":0},"US$",0,{"$nulls":11},{"$f":"J$283 * $F295 * T281","v":0},{"$f":"K$283 * $F295 * U281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS$283 * $F295 * CC281","v":0},{"$f":"BT$283 * $F295 * CD281","v":0},{"$f":"BU$283 * $F295 * CE281","v":0},{"$f":"BV$283 * $F295 * CF281","v":0},{"$f":"BW$283 * $F295 * CG281","v":0},{"$f":"BX$283 * $F295 * CH281","v":0},{"$f":"BY$283 * $F295 * CI281","v":0},{"$f":"BZ$283 * $F295 * CJ281","v":0},{"$f":"CA$283 * $F295 * CK281","v":0},{"$f":"CB$283 * $F295 * CL281","v":0},{"$f":"CC$283 * $F295 * CM281","v":0},{"$f":"CD$283 * $F295 * CN281","v":0},{"$f":"CE$283 * $F295 * CO281","v":0},{"$f":"CF$283 * $F295 * CP281","v":0},{"$f":"CG$283 * $F295 * CQ281","v":0},{"$f":"CH$283 * $F295 * CR281","v":0},{"$f":"CI$283 * $F295 * CS281","v":0},{"$f":"CJ$283 * $F295 * CT281","v":0},{"$f":"CK$283 * $F295 * CU281","v":0},{"$f":"CL$283 * $F295 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 12",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F295))","v":0},"US$",0,{"$nulls":12},{"$f":"J$283 * $F296 * U281","v":0},{"$f":"K$283 * $F296 * V281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$283 * $F296 * CC281","v":0},{"$f":"BS$283 * $F296 * CD281","v":0},{"$f":"BT$283 * $F296 * CE281","v":0},{"$f":"BU$283 * $F296 * CF281","v":0},{"$f":"BV$283 * $F296 * CG281","v":0},{"$f":"BW$283 * $F296 * CH281","v":0},{"$f":"BX$283 * $F296 * CI281","v":0},{"$f":"BY$283 * $F296 * CJ281","v":0},{"$f":"BZ$283 * $F296 * CK281","v":0},{"$f":"CA$283 * $F296 * CL281","v":0},{"$f":"CB$283 * $F296 * CM281","v":0},{"$f":"CC$283 * $F296 * CN281","v":0},{"$f":"CD$283 * $F296 * CO281","v":0},{"$f":"CE$283 * $F296 * CP281","v":0},{"$f":"CF$283 * $F296 * CQ281","v":0},{"$f":"CG$283 * $F296 * CR281","v":0},{"$f":"CH$283 * $F296 * CS281","v":0},{"$f":"CI$283 * $F296 * CT281","v":0},{"$f":"CJ$283 * $F296 * CU281","v":0},{"$f":"CK$283 * $F296 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 13",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F296))","v":0},"US$",0,{"$nulls":13},{"$f":"J$283 * $F297 * V281","v":0},{"$f":"K$283 * $F297 * W281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$283 * $F297 * CC281","v":0},{"$f":"BR$283 * $F297 * CD281","v":0},{"$f":"BS$283 * $F297 * CE281","v":0},{"$f":"BT$283 * $F297 * CF281","v":0},{"$f":"BU$283 * $F297 * CG281","v":0},{"$f":"BV$283 * $F297 * CH281","v":0},{"$f":"BW$283 * $F297 * CI281","v":0},{"$f":"BX$283 * $F297 * CJ281","v":0},{"$f":"BY$283 * $F297 * CK281","v":0},{"$f":"BZ$283 * $F297 * CL281","v":0},{"$f":"CA$283 * $F297 * CM281","v":0},{"$f":"CB$283 * $F297 * CN281","v":0},{"$f":"CC$283 * $F297 * CO281","v":0},{"$f":"CD$283 * $F297 * CP281","v":0},{"$f":"CE$283 * $F297 * CQ281","v":0},{"$f":"CF$283 * $F297 * CR281","v":0},{"$f":"CG$283 * $F297 * CS281","v":0},{"$f":"CH$283 * $F297 * CT281","v":0},{"$f":"CI$283 * $F297 * CU281","v":0},{"$f":"CJ$283 * $F297 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 14",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F297))","v":0},"US$",0,{"$nulls":14},{"$f":"J$283 * $F298 * W281","v":0},{"$f":"K$283 * $F298 * X281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$283 * $F298 * CC281","v":0},{"$f":"BQ$283 * $F298 * CD281","v":0},{"$f":"BR$283 * $F298 * CE281","v":0},{"$f":"BS$283 * $F298 * CF281","v":0},{"$f":"BT$283 * $F298 * CG281","v":0},{"$f":"BU$283 * $F298 * CH281","v":0},{"$f":"BV$283 * $F298 * CI281","v":0},{"$f":"BW$283 * $F298 * CJ281","v":0},{"$f":"BX$283 * $F298 * CK281","v":0},{"$f":"BY$283 * $F298 * CL281","v":0},{"$f":"BZ$283 * $F298 * CM281","v":0},{"$f":"CA$283 * $F298 * CN281","v":0},{"$f":"CB$283 * $F298 * CO281","v":0},{"$f":"CC$283 * $F298 * CP281","v":0},{"$f":"CD$283 * $F298 * CQ281","v":0},{"$f":"CE$283 * $F298 * CR281","v":0},{"$f":"CF$283 * $F298 * CS281","v":0},{"$f":"CG$283 * $F298 * CT281","v":0},{"$f":"CH$283 * $F298 * CU281","v":0},{"$f":"CI$283 * $F298 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 15",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F298))","v":0},"US$",0,{"$nulls":15},{"$f":"J$283 * $F299 * X281","v":0},{"$f":"K$283 * $F299 * Y281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO$283 * $F299 * CC281","v":0},{"$f":"BP$283 * $F299 * CD281","v":0},{"$f":"BQ$283 * $F299 * CE281","v":0},{"$f":"BR$283 * $F299 * CF281","v":0},{"$f":"BS$283 * $F299 * CG281","v":0},{"$f":"BT$283 * $F299 * CH281","v":0},{"$f":"BU$283 * $F299 * CI281","v":0},{"$f":"BV$283 * $F299 * CJ281","v":0},{"$f":"BW$283 * $F299 * CK281","v":0},{"$f":"BX$283 * $F299 * CL281","v":0},{"$f":"BY$283 * $F299 * CM281","v":0},{"$f":"BZ$283 * $F299 * CN281","v":0},{"$f":"CA$283 * $F299 * CO281","v":0},{"$f":"CB$283 * $F299 * CP281","v":0},{"$f":"CC$283 * $F299 * CQ281","v":0},{"$f":"CD$283 * $F299 * CR281","v":0},{"$f":"CE$283 * $F299 * CS281","v":0},{"$f":"CF$283 * $F299 * CT281","v":0},{"$f":"CG$283 * $F299 * CU281","v":0},{"$f":"CH$283 * $F299 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 16",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F299))","v":0},"US$",0,{"$nulls":16},{"$f":"J$283 * $F300 * Y281","v":0},{"$f":"K$283 * $F300 * Z281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN$283 * $F300 * CC281","v":0},{"$f":"BO$283 * $F300 * CD281","v":0},{"$f":"BP$283 * $F300 * CE281","v":0},{"$f":"BQ$283 * $F300 * CF281","v":0},{"$f":"BR$283 * $F300 * CG281","v":0},{"$f":"BS$283 * $F300 * CH281","v":0},{"$f":"BT$283 * $F300 * CI281","v":0},{"$f":"BU$283 * $F300 * CJ281","v":0},{"$f":"BV$283 * $F300 * CK281","v":0},{"$f":"BW$283 * $F300 * CL281","v":0},{"$f":"BX$283 * $F300 * CM281","v":0},{"$f":"BY$283 * $F300 * CN281","v":0},{"$f":"BZ$283 * $F300 * CO281","v":0},{"$f":"CA$283 * $F300 * CP281","v":0},{"$f":"CB$283 * $F300 * CQ281","v":0},{"$f":"CC$283 * $F300 * CR281","v":0},{"$f":"CD$283 * $F300 * CS281","v":0},{"$f":"CE$283 * $F300 * CT281","v":0},{"$f":"CF$283 * $F300 * CU281","v":0},{"$f":"CG$283 * $F300 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 17",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F300))","v":0},"US$",0,{"$nulls":17},{"$f":"J$283 * $F301 * Z281","v":0},{"$f":"K$283 * $F301 * AA281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM$283 * $F301 * CC281","v":0},{"$f":"BN$283 * $F301 * CD281","v":0},{"$f":"BO$283 * $F301 * CE281","v":0},{"$f":"BP$283 * $F301 * CF281","v":0},{"$f":"BQ$283 * $F301 * CG281","v":0},{"$f":"BR$283 * $F301 * CH281","v":0},{"$f":"BS$283 * $F301 * CI281","v":0},{"$f":"BT$283 * $F301 * CJ281","v":0},{"$f":"BU$283 * $F301 * CK281","v":0},{"$f":"BV$283 * $F301 * CL281","v":0},{"$f":"BW$283 * $F301 * CM281","v":0},{"$f":"BX$283 * $F301 * CN281","v":0},{"$f":"BY$283 * $F301 * CO281","v":0},{"$f":"BZ$283 * $F301 * CP281","v":0},{"$f":"CA$283 * $F301 * CQ281","v":0},{"$f":"CB$283 * $F301 * CR281","v":0},{"$f":"CC$283 * $F301 * CS281","v":0},{"$f":"CD$283 * $F301 * CT281","v":0},{"$f":"CE$283 * $F301 * CU281","v":0},{"$f":"CF$283 * $F301 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 18",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F301))","v":0},"US$",0,{"$nulls":18},{"$f":"J$283 * $F302 * AA281","v":0},{"$f":"K$283 * $F302 * AB281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL$283 * $F302 * CC281","v":0},{"$f":"BM$283 * $F302 * CD281","v":0},{"$f":"BN$283 * $F302 * CE281","v":0},{"$f":"BO$283 * $F302 * CF281","v":0},{"$f":"BP$283 * $F302 * CG281","v":0},{"$f":"BQ$283 * $F302 * CH281","v":0},{"$f":"BR$283 * $F302 * CI281","v":0},{"$f":"BS$283 * $F302 * CJ281","v":0},{"$f":"BT$283 * $F302 * CK281","v":0},{"$f":"BU$283 * $F302 * CL281","v":0},{"$f":"BV$283 * $F302 * CM281","v":0},{"$f":"BW$283 * $F302 * CN281","v":0},{"$f":"BX$283 * $F302 * CO281","v":0},{"$f":"BY$283 * $F302 * CP281","v":0},{"$f":"BZ$283 * $F302 * CQ281","v":0},{"$f":"CA$283 * $F302 * CR281","v":0},{"$f":"CB$283 * $F302 * CS281","v":0},{"$f":"CC$283 * $F302 * CT281","v":0},{"$f":"CD$283 * $F302 * CU281","v":0},{"$f":"CE$283 * $F302 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 19",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F302))","v":0},"US$",0,{"$nulls":19},{"$f":"J$283 * $F303 * AB281","v":0},{"$f":"K$283 * $F303 * AC281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK$283 * $F303 * CC281","v":0},{"$f":"BL$283 * $F303 * CD281","v":0},{"$f":"BM$283 * $F303 * CE281","v":0},{"$f":"BN$283 * $F303 * CF281","v":0},{"$f":"BO$283 * $F303 * CG281","v":0},{"$f":"BP$283 * $F303 * CH281","v":0},{"$f":"BQ$283 * $F303 * CI281","v":0},{"$f":"BR$283 * $F303 * CJ281","v":0},{"$f":"BS$283 * $F303 * CK281","v":0},{"$f":"BT$283 * $F303 * CL281","v":0},{"$f":"BU$283 * $F303 * CM281","v":0},{"$f":"BV$283 * $F303 * CN281","v":0},{"$f":"BW$283 * $F303 * CO281","v":0},{"$f":"BX$283 * $F303 * CP281","v":0},{"$f":"BY$283 * $F303 * CQ281","v":0},{"$f":"BZ$283 * $F303 * CR281","v":0},{"$f":"CA$283 * $F303 * CS281","v":0},{"$f":"CB$283 * $F303 * CT281","v":0},{"$f":"CC$283 * $F303 * CU281","v":0},{"$f":"CD$283 * $F303 * CV281","v":0}]
[{"$nulls":4},"Depreciation year 20",{"$f":"MIN(1/Inputs!$C$319,1-SUM($F$285:F303))","v":0},"US$",0,{"$nulls":20},{"$f":"J$283 * $F304 * AC281","v":0},{"$f":"K$283 * $F304 * AD281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$283 * $F304 * CC281","v":0},{"$f":"BK$283 * $F304 * CD281","v":0},{"$f":"BL$283 * $F304 * CE281","v":0},{"$f":"BM$283 * $F304 * CF281","v":0},{"$f":"BN$283 * $F304 * CG281","v":0},{"$f":"BO$283 * $F304 * CH281","v":0},{"$f":"BP$283 * $F304 * CI281","v":0},{"$f":"BQ$283 * $F304 * CJ281","v":0},{"$f":"BR$283 * $F304 * CK281","v":0},{"$f":"BS$283 * $F304 * CL281","v":0},{"$f":"BT$283 * $F304 * CM281","v":0},{"$f":"BU$283 * $F304 * CN281","v":0},{"$f":"BV$283 * $F304 * CO281","v":0},{"$f":"BW$283 * $F304 * CP281","v":0},{"$f":"BX$283 * $F304 * CQ281","v":0},{"$f":"BY$283 * $F304 * CR281","v":0},{"$f":"BZ$283 * $F304 * CS281","v":0},{"$f":"CA$283 * $F304 * CT281","v":0},{"$f":"CB$283 * $F304 * CU281","v":0},{"$f":"CC$283 * $F304 * CV281","v":0}]
[{"$nulls":4},"Total Depreciable Capital",null,"US$",11846772988.675299,null,{"$f":"SUM(J285:J304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,132934899.66366398,358451749.71244705,714509666.00081658,1157410852.559237,1598151647.6376395,1659198280.1709113,1452597487.7556498,1115833950.2534723,692613030.05696797,271946106.66771984,98439923.593721643,100408722.0655961,102416896.50690803,104465234.43704619,106554539.12578711,108685629.90830286,110859342.50646891,113076529.35659829,115338059.94373026,117644821.14260489,119997717.56545699,122397671.91676614,124845625.35510145,127342537.86220348,129889388.61944754,132487176.39183651,135136919.91967323,137839658.31806672,140596451.48442805,143408380.51411662,116278204.83446209,88605425.641214475,60379190.864101902,31588431.391447086,1759714.0277445856,1332765.6067048884,897278.2172443968,453081.07999469532,0,0,{"$f":"SUM(BM285:BM304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC285:CC304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Cumulative Capital Expenditure",null,"US$",{"$f":"SUM(J307:CV307)","v":395524644505.84241},null,{"$f":"SUM($J283:J283) * J281","v":0},{"$f":"SUM($J283:K283) * K281","v":0},{"$f":"SUM($J283:L283) * L281","v":0},{"$f":"SUM($J283:M283) * M281","v":0},{"$f":"SUM($J283:N283) * N281","v":0},{"$f":"SUM($J283:O283) * O281","v":0},{"$f":"SUM($J283:P283) * P281","v":0},{"$f":"SUM($J283:Q283) * Q281","v":0},{"$f":"SUM($J283:R283) * R281","v":0},{"$f":"SUM($J283:S283) * S281","v":0},{"$f":"SUM($J283:T283) * T281","v":0},{"$f":"SUM($J283:U283) * U281","v":0},{"$f":"SUM($J283:V283) * V281","v":0},{"$f":"SUM($J283:W283) * W281","v":0},{"$f":"SUM($J283:X283) * X281","v":0},{"$f":"SUM($J283:Y283) * Y281","v":664674498.31831992},{"$f":"SUM($J283:Z283) * Z281","v":1792258748.5622349},{"$f":"SUM($J283:AA283) * AA281","v":3572548330.0040827},{"$f":"SUM($J283:AB283) * AB281","v":5787054262.7961845},{"$f":"SUM($J283:AC283) * AC281","v":7990758238.1881971},{"$f":"SUM($J283:AD283) * AD281","v":8960665899.1728745},{"$f":"SUM($J283:AE283) * AE281","v":9055246187.3404827},{"$f":"SUM($J283:AF283) * AF281","v":9151718081.2714443},{"$f":"SUM($J283:AG283) * AG281","v":9250119413.0810242},{"$f":"SUM($J283:AH283) * AH281","v":9350488771.5267963},{"$f":"SUM($J283:AI283) * AI281","v":9452865517.1414833},{"$f":"SUM($J283:AJ283) * AJ281","v":9557289797.6684647},{"$f":"SUM($J283:AK283) * AK281","v":9663802563.8059845},{"$f":"SUM($J283:AL283) * AL281","v":9772445585.2662544},{"$f":"SUM($J283:AM283) * AM281","v":9883261467.1557312},{"$f":"SUM($J283:AN283) * AN281","v":9996293666.6829967},{"$f":"SUM($J283:AO283) * AO281","v":10111586510.200808},{"$f":"SUM($J283:AP283) * AP281","v":10229185210.588974},{"$f":"SUM($J283:AQ283) * AQ281","v":10349135884.984905},{"$f":"SUM($J283:AR283) * AR281","v":10471485572.868755},{"$f":"SUM($J283:AS283) * AS281","v":10596282254.510283},{"$f":"SUM($J283:AT283) * AT281","v":10723574869.784639},{"$f":"SUM($J283:AU283) * AU281","v":10853413337.364483},{"$f":"SUM($J283:AV283) * AV281","v":10985848574.295923},{"$f":"SUM($J283:AW283) * AW281","v":11120932515.965994},{"$f":"SUM($J283:AX283) * AX281","v":11258718136.469465},{"$f":"SUM($J283:AY283) * AY281","v":11399259469.383005},{"$f":"SUM($J283:AZ283) * AZ281","v":11542611628.954817},{"$f":"SUM($J283:BA283) * BA281","v":11688830831.718065},{"$f":"SUM($J283:BB283) * BB281","v":11837974418.536577},{"$f":"SUM($J283:BC283) * BC281","v":11840109160.641775},{"$f":"SUM($J283:BD283) * BD281","v":11842286597.589077},{"$f":"SUM($J283:BE283) * BE281","v":11844507583.275326},{"$f":"SUM($J283:BF283) * BF281","v":11846772988.675299},{"$f":"SUM($J283:BG283) * BG281","v":11846772988.675299},{"$f":"SUM($J283:BH283) * BH281","v":11846772988.675299},{"$f":"SUM($J283:BI283) * BI281","v":11846772988.675299},{"$f":"SUM($J283:BJ283) * BJ281","v":11846772988.675299},{"$f":"SUM($J283:BK283) * BK281","v":11846772988.675299},{"$f":"SUM($J283:BL283) * BL281","v":11846772988.675299},{"$f":"SUM($J283:BM283) * BM281","v":0},{"$f":"SUM($J283:BN283) * BN281","v":0},{"$f":"SUM($J283:BO283) * BO281","v":0},{"$f":"SUM($J283:BP283) * BP281","v":0},{"$f":"SUM($J283:BQ283) * BQ281","v":0},{"$f":"SUM($J283:BR283) * BR281","v":0},{"$f":"SUM($J283:BS283) * BS281","v":0},{"$f":"SUM($J283:BT283) * BT281","v":0},{"$f":"SUM($J283:BU283) * BU281","v":0},{"$f":"SUM($J283:BV283) * BV281","v":0},{"$f":"SUM($J283:BW283) * BW281","v":0},{"$f":"SUM($J283:BX283) * BX281","v":0},{"$f":"SUM($J283:BY283) * BY281","v":0},{"$f":"SUM($J283:BZ283) * BZ281","v":0},{"$f":"SUM($J283:CA283) * CA281","v":0},{"$f":"SUM($J283:CB283) * CB281","v":0},{"$f":"SUM($J283:CC283) * CC281","v":0},{"$f":"SUM($J283:CD283) * CD281","v":0},{"$f":"SUM($J283:CE283) * CE281","v":0},{"$f":"SUM($J283:CF283) * CF281","v":0},{"$f":"SUM($J283:CG283) * CG281","v":0},{"$f":"SUM($J283:CH283) * CH281","v":0},{"$f":"SUM($J283:CI283) * CI281","v":0},{"$f":"SUM($J283:CJ283) * CJ281","v":0},{"$f":"SUM($J283:CK283) * CK281","v":0},{"$f":"SUM($J283:CL283) * CL281","v":0},{"$f":"SUM($J283:CM283) * CM281","v":0},{"$f":"SUM($J283:CN283) * CN281","v":0},{"$f":"SUM($J283:CO283) * CO281","v":0},{"$f":"SUM($J283:CP283) * CP281","v":0},{"$f":"SUM($J283:CQ283) * CQ281","v":0},{"$f":"SUM($J283:CR283) * CR281","v":0},{"$f":"SUM($J283:CS283) * CS281","v":0},{"$f":"SUM($J283:CT283) * CT281","v":0},{"$f":"SUM($J283:CU283) * CU281","v":0},{"$f":"SUM($J283:CV283) * CV281","v":0}]
[{"$nulls":4},"Cumulative Depreciated Capital Expenditure",null,"US$",{"$f":"SUM(J308:CV308)","v":371831098528.49188},null,{"$f":"SUM($J305:J305) * J281","v":0},{"$f":"SUM($J305:K305) * K281","v":0},{"$f":"SUM($J305:L305) * L281","v":0},{"$f":"SUM($J305:M305) * M281","v":0},{"$f":"SUM($J305:N305) * N281","v":0},{"$f":"SUM($J305:O305) * O281","v":0},{"$f":"SUM($J305:P305) * P281","v":0},{"$f":"SUM($J305:Q305) * Q281","v":0},{"$f":"SUM($J305:R305) * R281","v":0},{"$f":"SUM($J305:S305) * S281","v":0},{"$f":"SUM($J305:T305) * T281","v":0},{"$f":"SUM($J305:U305) * U281","v":0},{"$f":"SUM($J305:V305) * V281","v":0},{"$f":"SUM($J305:W305) * W281","v":0},{"$f":"SUM($J305:X305) * X281","v":0},{"$f":"SUM($J305:Y305) * Y281","v":132934899.66366398},{"$f":"SUM($J305:Z305) * Z281","v":491386649.37611103},{"$f":"SUM($J305:AA305) * AA281","v":1205896315.3769276},{"$f":"SUM($J305:AB305) * AB281","v":2363307167.9361649},{"$f":"SUM($J305:AC305) * AC281","v":3961458815.5738044},{"$f":"SUM($J305:AD305) * AD281","v":5620657095.7447157},{"$f":"SUM($J305:AE305) * AE281","v":7073254583.5003653},{"$f":"SUM($J305:AF305) * AF281","v":8189088533.7538376},{"$f":"SUM($J305:AG305) * AG281","v":8881701563.8108063},{"$f":"SUM($J305:AH305) * AH281","v":9153647670.4785271},{"$f":"SUM($J305:AI305) * AI281","v":9252087594.0722485},{"$f":"SUM($J305:AJ305) * AJ281","v":9352496316.1378441},{"$f":"SUM($J305:AK305) * AK281","v":9454913212.6447525},{"$f":"SUM($J305:AL305) * AL281","v":9559378447.0817986},{"$f":"SUM($J305:AM305) * AM281","v":9665932986.2075863},{"$f":"SUM($J305:AN305) * AN281","v":9774618616.1158886},{"$f":"SUM($J305:AO305) * AO281","v":9885477958.6223583},{"$f":"SUM($J305:AP305) * AP281","v":9998554487.9789562},{"$f":"SUM($J305:AQ305) * AQ281","v":10113892547.922686},{"$f":"SUM($J305:AR305) * AR281","v":10231537369.06529},{"$f":"SUM($J305:AS305) * AS281","v":10351535086.630747},{"$f":"SUM($J305:AT305) * AT281","v":10473932758.547512},{"$f":"SUM($J305:AU305) * AU281","v":10598778383.902613},{"$f":"SUM($J305:AV305) * AV281","v":10726120921.764816},{"$f":"SUM($J305:AW305) * AW281","v":10856010310.384264},{"$f":"SUM($J305:AX305) * AX281","v":10988497486.7761},{"$f":"SUM($J305:AY305) * AY281","v":11123634406.695774},{"$f":"SUM($J305:AZ305) * AZ281","v":11261474065.013842},{"$f":"SUM($J305:BA305) * BA281","v":11402070516.49827},{"$f":"SUM($J305:BB305) * BB281","v":11545478897.012386},{"$f":"SUM($J305:BC305) * BC281","v":11661757101.846848},{"$f":"SUM($J305:BD305) * BD281","v":11750362527.488062},{"$f":"SUM($J305:BE305) * BE281","v":11810741718.352163},{"$f":"SUM($J305:BF305) * BF281","v":11842330149.74361},{"$f":"SUM($J305:BG305) * BG281","v":11844089863.771355},{"$f":"SUM($J305:BH305) * BH281","v":11845422629.378059},{"$f":"SUM($J305:BI305) * BI281","v":11846319907.595304},{"$f":"SUM($J305:BJ305) * BJ281","v":11846772988.675299},{"$f":"SUM($J305:BK305) * BK281","v":11846772988.675299},{"$f":"SUM($J305:BL305) * BL281","v":11846772988.675299},{"$f":"SUM($J305:BM305) * BM281","v":0},{"$f":"SUM($J305:BN305) * BN281","v":0},{"$f":"SUM($J305:BO305) * BO281","v":0},{"$f":"SUM($J305:BP305) * BP281","v":0},{"$f":"SUM($J305:BQ305) * BQ281","v":0},{"$f":"SUM($J305:BR305) * BR281","v":0},{"$f":"SUM($J305:BS305) * BS281","v":0},{"$f":"SUM($J305:BT305) * BT281","v":0},{"$f":"SUM($J305:BU305) * BU281","v":0},{"$f":"SUM($J305:BV305) * BV281","v":0},{"$f":"SUM($J305:BW305) * BW281","v":0},{"$f":"SUM($J305:BX305) * BX281","v":0},{"$f":"SUM($J305:BY305) * BY281","v":0},{"$f":"SUM($J305:BZ305) * BZ281","v":0},{"$f":"SUM($J305:CA305) * CA281","v":0},{"$f":"SUM($J305:CB305) * CB281","v":0},{"$f":"SUM($J305:CC305) * CC281","v":0},{"$f":"SUM($J305:CD305) * CD281","v":0},{"$f":"SUM($J305:CE305) * CE281","v":0},{"$f":"SUM($J305:CF305) * CF281","v":0},{"$f":"SUM($J305:CG305) * CG281","v":0},{"$f":"SUM($J305:CH305) * CH281","v":0},{"$f":"SUM($J305:CI305) * CI281","v":0},{"$f":"SUM($J305:CJ305) * CJ281","v":0},{"$f":"SUM($J305:CK305) * CK281","v":0},{"$f":"SUM($J305:CL305) * CL281","v":0},{"$f":"SUM($J305:CM305) * CM281","v":0},{"$f":"SUM($J305:CN305) * CN281","v":0},{"$f":"SUM($J305:CO305) * CO281","v":0},{"$f":"SUM($J305:CP305) * CP281","v":0},{"$f":"SUM($J305:CQ305) * CQ281","v":0},{"$f":"SUM($J305:CR305) * CR281","v":0},{"$f":"SUM($J305:CS305) * CS281","v":0},{"$f":"SUM($J305:CT305) * CT281","v":0},{"$f":"SUM($J305:CU305) * CU281","v":0},{"$f":"SUM($J305:CV305) * CV281","v":0}]
[{"$nulls":4},"Last Year of Project",{"$f":"MAX('Demand & production'!F322, 'Demand & production'!F323)","v":2064},"Flag"]
[{"$nulls":4},"Capital Expenditure not depreciated at end of project",null,"US$",{"$f":"SUM(J310:CV310)","v":0},null,{"$f":"(J307 - J308) * (J4 = $F$309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP307 - AP308) * (AP4 = $F$309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV307 - BV308) * (BV4 = $F$309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Depreciated and Undepreciated Capex matches Total Capex",null,null,{"$f":"H283 - (H305 + H310)","v":0}]
[]
["Corporate Income Tax (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!E331","v":0.9}]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!F331","v":0}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!E335","v":0}]
[]
[null,null,"Contractor Corporate Income Tax"]
[null,null,null,"Taxable Income"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Revenues",null,"US$",{"$f":"SUM(J323:CV323)","v":93291771495.726471},null,{"$f":"J277","v":0},{"$f":"K277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1146176098.2768378,2488724515.9913712,2512325976.2104311,2419956987.7110052,2468356127.4652257,2517723250.0145302,2568077715.0148206,2619439269.3151178,2671828054.7014198,2725264615.7954483,2779769908.1113577,2835365306.2735844,2892072612.3990564,2949914064.6470375,3008912345.9399786,3069090592.858778,3130472404.7159534,3193081852.8102727,3256943489.8664784,3322082359.6638079,3388524006.8570848,3456294486.994226,3525420376.7341108,3595928784.2687931,3667847359.9541693,3741204307.1532531,3816028393.2963181,3892348961.1622453,3970195940.3854904,4049599859.1932001,1362847574.7411218,60644752.534434259,61857647.58512295,63094800.536825404,64356696.547561921,0,0,0,0,0,0,0,0,0,0,{"$f":"BW277","v":0},0,0,0,0,0,{"$f":"CC277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Capital Expenditure (Depreciated)",null,"US$",{"$f":"SUM(J326:CV326)","v":10662095689.80777},null,{"$f":"J305 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,119641409.69729759,322606574.74120235,643058699.4007349,1041669767.3033134,1438336482.8738756,1493278452.1538203,1307337738.9800849,1004250555.2281251,623351727.0512712,244751496.00094786,88595931.234349474,90367849.85903649,92175206.856217235,94018710.993341565,95899085.213208407,97817066.917472571,99773408.255822018,101768876.42093846,103804253.94935724,105880339.02834441,107997945.80891129,110157904.72508952,112361062.81959131,114608284.07598314,116900449.75750279,119238458.75265285,121623227.92770591,124055692.48626004,126536806.33598524,129067542.46270496,104650384.35101588,79744883.077093035,54341271.777691714,28429588.252302378,1583742.6249701271,1199489.0460343997,807550.39551995718,407772.97199522582,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV305 * $F$316","v":0},0,0,0,0,0,0,{"$f":"CC305 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",9537902584.2726421,null,{"$f":"J211 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,222169403.69986346,228819792.59414101,233396188.44602382,238064112.21494433,242825394.45924327,247681902.3484281,252635540.39539668,257688251.20330465,262842016.22737074,268098856.55191812,273460833.68295652,278930050.35661566,284508651.36374795,290198824.39102298,296002800.87884343,301922856.8964203,307961314.03434867,314120540.3150357,320402951.1213364,326811010.14376318,333347230.34663844,340014174.9535712,346814458.45264262,353750747.62169552,360825762.5741294,368042277.82561201,375403123.3821243,382911185.84976685,390569409.56676221,398380797.75809747,406348413.7132594,7995353.0038805883,8155260.0639582016,8318365.2652373649,8484732.570542112,0,0,0,0,0,0,0,0,0,{"$f":"BV211 * $F$316","v":0},0,0,0,0,0,0,{"$f":"CC211 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1190614296.8781018,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36434944.811490595,37163643.707720414,37906916.581874818,38665054.913512319,39438356.011782564,40227123.132018216,41031665.594658583,41852298.906551749,42689344.884682789,43543131.782376446,44413994.418023966,45302274.306384444,46208319.792512141,47132486.188362382,48075135.912129641,49036638.630372234,50017371.402979679,51017718.83103928,52038073.207660072,53078834.671813272,54140411.365249544,55223219.592554547,56327683.984405652,57454237.66409377,58603322.417375639,19757458.600517377,930373.67113998556,948981.1445627854,967960.76745404105,987319.98280312191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC212 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",null,"US$",2519654141.4168501,null,{"$f":"J221 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,282692195.35127687,269650640.77558678,255949183.53836688,241554432.56494361,226431307.19226515,210542951.67572913,193850645.37005639,176313708.3653166,157889402.34813696,138532826.44648808,118196807.80421577,96831786.618644431,74385695.361083224,50803831.885889404,26028726.118850775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV221 * $F$316","v":0},0,0,0,0,0,0,{"$f":"CC221 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",278949685.87065923,null,{"$f":"J229 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3420569.2772449022,6977961.3255795995,7117520.5520911915,7259870.9631330147,7405068.3823956773,7553169.7500435915,7704233.1450444618,7858317.8079453539,8015484.1641042605,8175793.8473863443,8339309.7243340723,8506095.9188207537,8676217.8371971678,8849742.1939411145,9026737.037819935,9207271.7785763349,9391417.2141478602,9579245.5584308188,9770830.4695994351,9966247.0789914243,10165572.020571254,10368883.460982678,10576261.130202333,10787786.35280638,11003542.079862509,11223612.921459759,11448085.179888956,11677046.883486737,11910587.821156472,12148799.577579601,4088542.7242233655,181934.25760330277,185572.94275536886,189284.40161047623,193070.08964268575,0,0,0,0,0,0,0,0,0,{"$f":"BV229 * $F$316","v":0},0,0,0,0,0,0,{"$f":"CC229 * $F$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Tax Deductible Costs",null,"US$",24189216398.246021,null,{"$f":"SUM(J326:J330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,119641409.69729759,322606574.74120235,643058699.4007349,1041669767.3033134,1438336482.8738756,2001560620.4822054,1812786133.6753924,1500713447.764607,1110230142.7942922,721413266.03485191,590808899.82004094,581721912.47725439,571942400.81465876,561430668.64646578,550144918.07078362,538041141.26099718,525073006.74456137,{"$f":"SUM(AP326:AP330)","v":511191739.88951856},496345997.30489349,480481734.84623498,463542068.90193182,472812910.27997047,482269168.48556989,491914551.85528129,501752842.89238703,511787899.75023478,522023657.74523944,532464130.90014428,543113413.51814723,553975681.78851008,538056686.46333718,521819311.23166084,505257188.49535096,488363823.30431485,470716662.37802285,431393904.08403456,9915211.3281438332,9697587.1232715808,9475610.434301883,9665122.6429879181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC326:CC330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J333:CV333)","v":69102555097.480438},null,{"$f":"J323 - J331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-119641409.69729759,-322606574.74120235,-643058699.4007349,-1041669767.3033134,-1438336482.8738756,-855384522.20536757,675938382.31597877,1011612528.4458241,1309726844.916713,1746942861.4303737,1926914350.1944892,1986355802.5375662,2047496868.5004592,2110397386.0549541,2175119697.7246647,2241728766.8503604,2310292299.5290232,2380880872.5095377,2453568067.342144,2528430611.0937438,2605548523.9568462,2657659494.4359827,2710812684.3247027,2765028938.0111971,2820329516.771421,2876736107.1068501,2934270829.2489867,2992956245.8339667,3052815370.7506456,3113871678.165659,3203147620.6899157,3294209082.0646572,3387091772.6668944,3481832117.0811758,3578883196.8151774,931453670.65708721,50729541.206290424,52160060.461851373,53619190.102523521,54691573.904574007,0,0,0,0,0,0,0,0,0,{"$f":"BV323 - BV331","v":0},0,0,0,0,0,0,{"$f":"CC323 - CC331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Taxable income BEFORE carry forward",null,"US$",{"$f":"SUM(J335:CV335)","v":73523252553.702225},null,{"$f":"MAX(J333, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,675938382.31597877,1011612528.4458241,1309726844.916713,1746942861.4303737,1926914350.1944892,1986355802.5375662,2047496868.5004592,2110397386.0549541,2175119697.7246647,2241728766.8503604,2310292299.5290232,2380880872.5095377,2453568067.342144,2528430611.0937438,2605548523.9568462,2657659494.4359827,2710812684.3247027,2765028938.0111971,2820329516.771421,2876736107.1068501,2934270829.2489867,2992956245.8339667,3052815370.7506456,3113871678.165659,3203147620.6899157,3294209082.0646572,3387091772.6668944,3481832117.0811758,3578883196.8151774,931453670.65708721,50729541.206290424,52160060.461851373,53619190.102523521,54691573.904574007,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV333, 0)","v":0},0,0,0,0,0,0,{"$f":"MAX(CC333, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unlimited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C320","v":0.7}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J339:CV339)","v":69102555097.480438},null,{"$f":"J333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-119641409.69729759,-322606574.74120235,-643058699.4007349,-1041669767.3033134,-1438336482.8738756,-855384522.20536757,675938382.31597877,1011612528.4458241,1309726844.916713,1746942861.4303737,1926914350.1944892,1986355802.5375662,2047496868.5004592,2110397386.0549541,2175119697.7246647,2241728766.8503604,2310292299.5290232,2380880872.5095377,2453568067.342144,2528430611.0937438,2605548523.9568462,2657659494.4359827,2710812684.3247027,2765028938.0111971,2820329516.771421,2876736107.1068501,2934270829.2489867,2992956245.8339667,3052815370.7506456,3113871678.165659,3203147620.6899157,3294209082.0646572,3387091772.6668944,3481832117.0811758,3578883196.8151774,931453670.65708721,50729541.206290424,52160060.461851373,53619190.102523521,54691573.904574007,0,0,0,0,0,0,0,0,0,{"$f":"BV333","v":0},0,0,0,0,0,0,{"$f":"CC333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J342:CV342)","v":22369481378.137329},null,{"$f":"I345","v":0},{"$f":"J345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,119641409.69729759,442247984.43849993,1085306683.8392348,2126976451.1425481,3565312934.0164237,4420697456.2217913,3947540588.600606,3239411818.688529,2322603027.24683,1099743024.2455685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV345","v":0},0,0,0,0,0,{"$f":"CB345","v":0},{"$f":"CC345","v":0},{"$f":"CD345","v":0},{"$f":"CE345","v":0},{"$f":"CF345","v":0},{"$f":"CG345","v":0},{"$f":"CH345","v":0},{"$f":"CI345","v":0},{"$f":"CJ345","v":0},{"$f":"CK345","v":0},{"$f":"CL345","v":0},{"$f":"CM345","v":0},{"$f":"CN345","v":0},{"$f":"CO345","v":0},{"$f":"CP345","v":0},{"$f":"CQ345","v":0},{"$f":"CR345","v":0},{"$f":"CS345","v":0},{"$f":"CT345","v":0},{"$f":"CU345","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",{"$f":"SUM(J343:CV343)","v":4420697456.2217913},null,{"$f":"-MIN(0, J339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,119641409.69729759,322606574.74120235,643058699.4007349,1041669767.3033134,1438336482.8738756,855384522.20536757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV339)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",{"$f":"SUM(J344:CV344)","v":4420697456.2217913},null,{"$f":"MIN(J342,MAX(0,J339 * $F$338))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,473156867.62118512,708128769.91207683,916808791.44169903,1222860003.0012615,1099743024.2455685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV342,MAX(0,BV339 * $F$338))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC342,MAX(0,CC339 * $F$338))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",{"$f":"SUM(J345:CV345)","v":22369481378.137329},0,{"$f":"J342 + J343 - J344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,119641409.69729759,442247984.43849993,1085306683.8392348,2126976451.1425481,3565312934.0164237,4420697456.2217913,3947540588.600606,3239411818.688529,2322603027.24683,1099743024.2455685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV342 + BV343 - BV344","v":0},0,0,0,0,0,0,{"$f":"CC342 + CC343 - CC344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",{"$f":"SUM(J346:CV346)","v":69102555097.480438},null,{"$f":"J339 + J343 - J344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,202781514.69479364,303483758.53374732,392918053.47501397,524082858.4291122,827171325.94892073,1986355802.5375662,2047496868.5004592,2110397386.0549541,2175119697.7246647,2241728766.8503604,2310292299.5290232,2380880872.5095377,2453568067.342144,2528430611.0937438,2605548523.9568462,2657659494.4359827,2710812684.3247027,2765028938.0111971,2820329516.771421,2876736107.1068501,2934270829.2489867,2992956245.8339667,3052815370.7506456,3113871678.165659,3203147620.6899157,3294209082.0646572,3387091772.6668944,3481832117.0811758,3578883196.8151774,931453670.65708721,50729541.206290424,52160060.461851373,53619190.102523521,54691573.904574007,0,0,0,0,0,0,0,0,0,{"$f":"BV339 + BV343 - BV344","v":0},0,0,0,0,0,0,{"$f":"CC339 + CC343 - CC344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Limited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C320","v":0.7}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J350:CV350)","v":69102555097.480438},null,{"$f":"J333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-119641409.69729759,-322606574.74120235,-643058699.4007349,-1041669767.3033134,-1438336482.8738756,-855384522.20536757,675938382.31597877,1011612528.4458241,1309726844.916713,1746942861.4303737,1926914350.1944892,1986355802.5375662,2047496868.5004592,2110397386.0549541,2175119697.7246647,2241728766.8503604,2310292299.5290232,2380880872.5095377,2453568067.342144,2528430611.0937438,2605548523.9568462,2657659494.4359827,2710812684.3247027,2765028938.0111971,2820329516.771421,2876736107.1068501,2934270829.2489867,2992956245.8339667,3052815370.7506456,3113871678.165659,3203147620.6899157,3294209082.0646572,3387091772.6668944,3481832117.0811758,3578883196.8151774,931453670.65708721,50729541.206290424,52160060.461851373,53619190.102523521,54691573.904574007,0,0,0,0,0,0,0,0,0,{"$f":"BV333","v":0},0,0,0,0,0,0,{"$f":"CC333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Maximum Carry Forward Period",{"$f":"Inputs!C322","v":0},"Years"]
[{"$nulls":4},"Time Counter",null,"Counter",null,null,1,{"$f":"J353+1","v":2},{"$f":"K353+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BW353+1","v":67},68,69,70,71,{"$f":"CB353+1","v":72},{"$f":"CC353+1","v":73},{"$f":"CD353+1","v":74},{"$f":"CE353+1","v":75},{"$f":"CF353+1","v":76},{"$f":"CG353+1","v":77},{"$f":"CH353+1","v":78},{"$f":"CI353+1","v":79},{"$f":"CJ353+1","v":80},{"$f":"CK353+1","v":81},{"$f":"CL353+1","v":82},{"$f":"CM353+1","v":83},{"$f":"CN353+1","v":84},{"$f":"CO353+1","v":85},{"$f":"CP353+1","v":86},{"$f":"CQ353+1","v":87},{"$f":"CR353+1","v":88},{"$f":"CS353+1","v":89},{"$f":"CT353+1","v":90},{"$f":"CU353+1","v":91}]
[]
[{"$nulls":4},"Losses Expiring"]
[{"$nulls":4},"Losses Due to Expire",null,"US$",{"$f":"SUM(J356:CV356)","v":0},null,{"$f":"IF($F352=0,0,SUMIF($J353:J353,J353-$F352,$J364:J364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:K353,K353-$F352,$J364:K364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:L353,L353-$F352,$J364:L364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:M353,M353-$F352,$J364:M364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:N353,N353-$F352,$J364:N364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:O353,O353-$F352,$J364:O364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:P353,P353-$F352,$J364:P364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:Q353,Q353-$F352,$J364:Q364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:R353,R353-$F352,$J364:R364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:S353,S353-$F352,$J364:S364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:T353,T353-$F352,$J364:T364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:U353,U353-$F352,$J364:U364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:V353,V353-$F352,$J364:V364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:W353,W353-$F352,$J364:W364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:X353,X353-$F352,$J364:X364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:Y353,Y353-$F352,$J364:Y364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:Z353,Z353-$F352,$J364:Z364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AA353,AA353-$F352,$J364:AA364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AB353,AB353-$F352,$J364:AB364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AC353,AC353-$F352,$J364:AC364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AD353,AD353-$F352,$J364:AD364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AE353,AE353-$F352,$J364:AE364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AF353,AF353-$F352,$J364:AF364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AG353,AG353-$F352,$J364:AG364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AH353,AH353-$F352,$J364:AH364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AI353,AI353-$F352,$J364:AI364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AJ353,AJ353-$F352,$J364:AJ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AK353,AK353-$F352,$J364:AK364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AL353,AL353-$F352,$J364:AL364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AM353,AM353-$F352,$J364:AM364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AN353,AN353-$F352,$J364:AN364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AO353,AO353-$F352,$J364:AO364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AP353,AP353-$F352,$J364:AP364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AQ353,AQ353-$F352,$J364:AQ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AR353,AR353-$F352,$J364:AR364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AS353,AS353-$F352,$J364:AS364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AT353,AT353-$F352,$J364:AT364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AU353,AU353-$F352,$J364:AU364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AV353,AV353-$F352,$J364:AV364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AW353,AW353-$F352,$J364:AW364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AX353,AX353-$F352,$J364:AX364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AY353,AY353-$F352,$J364:AY364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:AZ353,AZ353-$F352,$J364:AZ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BA353,BA353-$F352,$J364:BA364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BB353,BB353-$F352,$J364:BB364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BC353,BC353-$F352,$J364:BC364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BD353,BD353-$F352,$J364:BD364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BE353,BE353-$F352,$J364:BE364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BF353,BF353-$F352,$J364:BF364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BG353,BG353-$F352,$J364:BG364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BH353,BH353-$F352,$J364:BH364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BI353,BI353-$F352,$J364:BI364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BJ353,BJ353-$F352,$J364:BJ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BK353,BK353-$F352,$J364:BK364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BL353,BL353-$F352,$J364:BL364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BM353,BM353-$F352,$J364:BM364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BN353,BN353-$F352,$J364:BN364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BO353,BO353-$F352,$J364:BO364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BP353,BP353-$F352,$J364:BP364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BQ353,BQ353-$F352,$J364:BQ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BR353,BR353-$F352,$J364:BR364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BS353,BS353-$F352,$J364:BS364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BT353,BT353-$F352,$J364:BT364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BU353,BU353-$F352,$J364:BU364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BV353,BV353-$F352,$J364:BV364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BW353,BW353-$F352,$J364:BW364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BX353,BX353-$F352,$J364:BX364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BY353,BY353-$F352,$J364:BY364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:BZ353,BZ353-$F352,$J364:BZ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CA353,CA353-$F352,$J364:CA364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CB353,CB353-$F352,$J364:CB364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CC353,CC353-$F352,$J364:CC364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CD353,CD353-$F352,$J364:CD364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CE353,CE353-$F352,$J364:CE364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CF353,CF353-$F352,$J364:CF364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CG353,CG353-$F352,$J364:CG364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CH353,CH353-$F352,$J364:CH364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CI353,CI353-$F352,$J364:CI364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CJ353,CJ353-$F352,$J364:CJ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CK353,CK353-$F352,$J364:CK364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CL353,CL353-$F352,$J364:CL364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CM353,CM353-$F352,$J364:CM364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CN353,CN353-$F352,$J364:CN364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CO353,CO353-$F352,$J364:CO364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CP353,CP353-$F352,$J364:CP364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CQ353,CQ353-$F352,$J364:CQ364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CR353,CR353-$F352,$J364:CR364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CS353,CS353-$F352,$J364:CS364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CT353,CT353-$F352,$J364:CT364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CU353,CU353-$F352,$J364:CU364))","v":0},{"$f":"IF($F352=0,0,SUMIF($J353:CV353,CV353-$F352,$J364:CV364))","v":0}]
[{"$nulls":4},"Cumulative Losses Due to Expire",null,"US$",{"$f":"SUM(J357:CV357)","v":0},null,{"$f":"I357 + J356","v":0},{"$f":"J357 + K356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV357 + BW356","v":0},0,0,0,0,0,{"$f":"CB357 + CC356","v":0},{"$f":"CC357 + CD356","v":0},{"$f":"CD357 + CE356","v":0},{"$f":"CE357 + CF356","v":0},{"$f":"CF357 + CG356","v":0},{"$f":"CG357 + CH356","v":0},{"$f":"CH357 + CI356","v":0},{"$f":"CI357 + CJ356","v":0},{"$f":"CJ357 + CK356","v":0},{"$f":"CK357 + CL356","v":0},{"$f":"CL357 + CM356","v":0},{"$f":"CM357 + CN356","v":0},{"$f":"CN357 + CO356","v":0},{"$f":"CO357 + CP356","v":0},{"$f":"CP357 + CQ356","v":0},{"$f":"CQ357 + CR356","v":0},{"$f":"CR357 + CS356","v":0},{"$f":"CS357 + CT356","v":0},{"$f":"CT357 + CU356","v":0},{"$f":"CU357 + CV356","v":0}]
[{"$nulls":4},"Losses Used Against Tax",null,"US$",{"$f":"SUM(J358:CV358)","v":5843963641.3544579},null,{"$f":"MIN(J363,MAX(0,J350))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,675938382.31597877,1011612528.4458241,1309726844.916713,1746942861.4303737,1099743024.2455685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV363,MAX(0,BV350))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC363,MAX(0,CC350))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Losses Used Against Tax",null,"US$",{"$f":"SUM(J359:CV359)","v":395806587995.25903},null,{"$f":"I359 + J358","v":0},{"$f":"J359 + K358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,675938382.31597877,1687550910.7618029,2997277755.6785159,4744220617.1088896,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,{"$f":"BV359 + BW358","v":5843963641.3544579},5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,5843963641.3544579,{"$f":"CB359 + CC358","v":5843963641.3544579},{"$f":"CC359 + CD358","v":5843963641.3544579},{"$f":"CD359 + CE358","v":5843963641.3544579},{"$f":"CE359 + CF358","v":5843963641.3544579},{"$f":"CF359 + CG358","v":5843963641.3544579},{"$f":"CG359 + CH358","v":5843963641.3544579},{"$f":"CH359 + CI358","v":5843963641.3544579},{"$f":"CI359 + CJ358","v":5843963641.3544579},{"$f":"CJ359 + CK358","v":5843963641.3544579},{"$f":"CK359 + CL358","v":5843963641.3544579},{"$f":"CL359 + CM358","v":5843963641.3544579},{"$f":"CM359 + CN358","v":5843963641.3544579},{"$f":"CN359 + CO358","v":5843963641.3544579},{"$f":"CO359 + CP358","v":5843963641.3544579},{"$f":"CP359 + CQ358","v":5843963641.3544579},{"$f":"CQ359 + CR358","v":5843963641.3544579},{"$f":"CR359 + CS358","v":5843963641.3544579},{"$f":"CS359 + CT358","v":5843963641.3544579},{"$f":"CT359 + CU358","v":5843963641.3544579},{"$f":"CU359 + CV358","v":5843963641.3544579}]
[{"$nulls":4},"Losses Expired",null,"US$",{"$f":"SUM(J360:CV360)","v":0},null,{"$f":" MAX(0, J357 - J359 - SUM($I360:I360))","v":0},{"$f":" MAX(0, K357 - K359 - SUM($I360:J360))","v":0},{"$f":" MAX(0, L357 - L359 - SUM($I360:K360))","v":0},{"$f":" MAX(0, M357 - M359 - SUM($I360:L360))","v":0},{"$f":" MAX(0, N357 - N359 - SUM($I360:M360))","v":0},{"$f":" MAX(0, O357 - O359 - SUM($I360:N360))","v":0},{"$f":" MAX(0, P357 - P359 - SUM($I360:O360))","v":0},{"$f":" MAX(0, Q357 - Q359 - SUM($I360:P360))","v":0},{"$f":" MAX(0, R357 - R359 - SUM($I360:Q360))","v":0},{"$f":" MAX(0, S357 - S359 - SUM($I360:R360))","v":0},{"$f":" MAX(0, T357 - T359 - SUM($I360:S360))","v":0},{"$f":" MAX(0, U357 - U359 - SUM($I360:T360))","v":0},{"$f":" MAX(0, V357 - V359 - SUM($I360:U360))","v":0},{"$f":" MAX(0, W357 - W359 - SUM($I360:V360))","v":0},{"$f":" MAX(0, X357 - X359 - SUM($I360:W360))","v":0},{"$f":" MAX(0, Y357 - Y359 - SUM($I360:X360))","v":0},{"$f":" MAX(0, Z357 - Z359 - SUM($I360:Y360))","v":0},{"$f":" MAX(0, AA357 - AA359 - SUM($I360:Z360))","v":0},{"$f":" MAX(0, AB357 - AB359 - SUM($I360:AA360))","v":0},{"$f":" MAX(0, AC357 - AC359 - SUM($I360:AB360))","v":0},{"$f":" MAX(0, AD357 - AD359 - SUM($I360:AC360))","v":0},{"$f":" MAX(0, AE357 - AE359 - SUM($I360:AD360))","v":0},{"$f":" MAX(0, AF357 - AF359 - SUM($I360:AE360))","v":0},{"$f":" MAX(0, AG357 - AG359 - SUM($I360:AF360))","v":0},{"$f":" MAX(0, AH357 - AH359 - SUM($I360:AG360))","v":0},{"$f":" MAX(0, AI357 - AI359 - SUM($I360:AH360))","v":0},{"$f":" MAX(0, AJ357 - AJ359 - SUM($I360:AI360))","v":0},{"$f":" MAX(0, AK357 - AK359 - SUM($I360:AJ360))","v":0},{"$f":" MAX(0, AL357 - AL359 - SUM($I360:AK360))","v":0},{"$f":" MAX(0, AM357 - AM359 - SUM($I360:AL360))","v":0},{"$f":" MAX(0, AN357 - AN359 - SUM($I360:AM360))","v":0},{"$f":" MAX(0, AO357 - AO359 - SUM($I360:AN360))","v":0},{"$f":" MAX(0, AP357 - AP359 - SUM($I360:AO360))","v":0},{"$f":" MAX(0, AQ357 - AQ359 - SUM($I360:AP360))","v":0},{"$f":" MAX(0, AR357 - AR359 - SUM($I360:AQ360))","v":0},{"$f":" MAX(0, AS357 - AS359 - SUM($I360:AR360))","v":0},{"$f":" MAX(0, AT357 - AT359 - SUM($I360:AS360))","v":0},{"$f":" MAX(0, AU357 - AU359 - SUM($I360:AT360))","v":0},{"$f":" MAX(0, AV357 - AV359 - SUM($I360:AU360))","v":0},{"$f":" MAX(0, AW357 - AW359 - SUM($I360:AV360))","v":0},{"$f":" MAX(0, AX357 - AX359 - SUM($I360:AW360))","v":0},{"$f":" MAX(0, AY357 - AY359 - SUM($I360:AX360))","v":0},{"$f":" MAX(0, AZ357 - AZ359 - SUM($I360:AY360))","v":0},{"$f":" MAX(0, BA357 - BA359 - SUM($I360:AZ360))","v":0},{"$f":" MAX(0, BB357 - BB359 - SUM($I360:BA360))","v":0},{"$f":" MAX(0, BC357 - BC359 - SUM($I360:BB360))","v":0},{"$f":" MAX(0, BD357 - BD359 - SUM($I360:BC360))","v":0},{"$f":" MAX(0, BE357 - BE359 - SUM($I360:BD360))","v":0},{"$f":" MAX(0, BF357 - BF359 - SUM($I360:BE360))","v":0},{"$f":" MAX(0, BG357 - BG359 - SUM($I360:BF360))","v":0},{"$f":" MAX(0, BH357 - BH359 - SUM($I360:BG360))","v":0},{"$f":" MAX(0, BI357 - BI359 - SUM($I360:BH360))","v":0},{"$f":" MAX(0, BJ357 - BJ359 - SUM($I360:BI360))","v":0},{"$f":" MAX(0, BK357 - BK359 - SUM($I360:BJ360))","v":0},{"$f":" MAX(0, BL357 - BL359 - SUM($I360:BK360))","v":0},{"$f":" MAX(0, BM357 - BM359 - SUM($I360:BL360))","v":0},{"$f":" MAX(0, BN357 - BN359 - SUM($I360:BM360))","v":0},{"$f":" MAX(0, BO357 - BO359 - SUM($I360:BN360))","v":0},{"$f":" MAX(0, BP357 - BP359 - SUM($I360:BO360))","v":0},{"$f":" MAX(0, BQ357 - BQ359 - SUM($I360:BP360))","v":0},{"$f":" MAX(0, BR357 - BR359 - SUM($I360:BQ360))","v":0},{"$f":" MAX(0, BS357 - BS359 - SUM($I360:BR360))","v":0},{"$f":" MAX(0, BT357 - BT359 - SUM($I360:BS360))","v":0},{"$f":" MAX(0, BU357 - BU359 - SUM($I360:BT360))","v":0},{"$f":" MAX(0, BV357 - BV359 - SUM($I360:BU360))","v":0},{"$f":" MAX(0, BW357 - BW359 - SUM($I360:BV360))","v":0},{"$f":" MAX(0, BX357 - BX359 - SUM($I360:BW360))","v":0},{"$f":" MAX(0, BY357 - BY359 - SUM($I360:BX360))","v":0},{"$f":" MAX(0, BZ357 - BZ359 - SUM($I360:BY360))","v":0},{"$f":" MAX(0, CA357 - CA359 - SUM($I360:BZ360))","v":0},{"$f":" MAX(0, CB357 - CB359 - SUM($I360:CA360))","v":0},{"$f":" MAX(0, CC357 - CC359 - SUM($I360:CB360))","v":0},{"$f":" MAX(0, CD357 - CD359 - SUM($I360:CC360))","v":0},{"$f":" MAX(0, CE357 - CE359 - SUM($I360:CD360))","v":0},{"$f":" MAX(0, CF357 - CF359 - SUM($I360:CE360))","v":0},{"$f":" MAX(0, CG357 - CG359 - SUM($I360:CF360))","v":0},{"$f":" MAX(0, CH357 - CH359 - SUM($I360:CG360))","v":0},{"$f":" MAX(0, CI357 - CI359 - SUM($I360:CH360))","v":0},{"$f":" MAX(0, CJ357 - CJ359 - SUM($I360:CI360))","v":0},{"$f":" MAX(0, CK357 - CK359 - SUM($I360:CJ360))","v":0},{"$f":" MAX(0, CL357 - CL359 - SUM($I360:CK360))","v":0},{"$f":" MAX(0, CM357 - CM359 - SUM($I360:CL360))","v":0},{"$f":" MAX(0, CN357 - CN359 - SUM($I360:CM360))","v":0},{"$f":" MAX(0, CO357 - CO359 - SUM($I360:CN360))","v":0},{"$f":" MAX(0, CP357 - CP359 - SUM($I360:CO360))","v":0},{"$f":" MAX(0, CQ357 - CQ359 - SUM($I360:CP360))","v":0},{"$f":" MAX(0, CR357 - CR359 - SUM($I360:CQ360))","v":0},{"$f":" MAX(0, CS357 - CS359 - SUM($I360:CR360))","v":0},{"$f":" MAX(0, CT357 - CT359 - SUM($I360:CS360))","v":0},{"$f":" MAX(0, CU357 - CU359 - SUM($I360:CT360))","v":0},{"$f":" MAX(0, CV357 - CV359 - SUM($I360:CU360))","v":0}]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J363:CV363)","v":22369481378.137329},null,{"$f":"I367","v":0},{"$f":"J367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,119641409.69729759,442247984.43849993,1085306683.8392348,2126976451.1425481,3565312934.0164237,4420697456.2217913,3947540588.600606,3239411818.688529,2322603027.24683,1099743024.2455685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV367","v":0},0,0,0,0,0,{"$f":"CB367","v":0},{"$f":"CC367","v":0},{"$f":"CD367","v":0},{"$f":"CE367","v":0},{"$f":"CF367","v":0},{"$f":"CG367","v":0},{"$f":"CH367","v":0},{"$f":"CI367","v":0},{"$f":"CJ367","v":0},{"$f":"CK367","v":0},{"$f":"CL367","v":0},{"$f":"CM367","v":0},{"$f":"CN367","v":0},{"$f":"CO367","v":0},{"$f":"CP367","v":0},{"$f":"CQ367","v":0},{"$f":"CR367","v":0},{"$f":"CS367","v":0},{"$f":"CT367","v":0},{"$f":"CU367","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",4420697456.2217913,null,{"$f":"-MIN(0, J350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,119641409.69729759,322606574.74120235,643058699.4007349,1041669767.3033134,1438336482.8738756,855384522.20536757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV350)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",4420697456.2217913,null,{"$f":"MIN(J363,MAX(0,J350 * $F$349))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,473156867.62118512,708128769.91207683,916808791.44169903,1222860003.0012615,1099743024.2455685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV363,MAX(0,BV350 * $F$349))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC363,MAX(0,CC350 * $F$349))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Expired",null,"US$",0,null,{"$f":"J360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV360","v":0},0,0,0,0,0,0,{"$f":"CC360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",22369481378.137329,0,{"$f":"J363 + J364 - J365 - J366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,119641409.69729759,442247984.43849993,1085306683.8392348,2126976451.1425481,3565312934.0164237,4420697456.2217913,3947540588.600606,3239411818.688529,2322603027.24683,1099743024.2455685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV363 + BV364 - BV365 - BV366","v":0},0,0,0,0,0,0,{"$f":"CC363 + CC364 - CC365 - CC366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",69102555097.480438,null,{"$f":"J350 + J364 - J365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,202781514.69479364,303483758.53374732,392918053.47501397,524082858.4291122,827171325.94892073,1986355802.5375662,2047496868.5004592,2110397386.0549541,2175119697.7246647,2241728766.8503604,2310292299.5290232,2380880872.5095377,2453568067.342144,2528430611.0937438,2605548523.9568462,2657659494.4359827,2710812684.3247027,2765028938.0111971,2820329516.771421,2876736107.1068501,2934270829.2489867,2992956245.8339667,3052815370.7506456,3113871678.165659,3203147620.6899157,3294209082.0646572,3387091772.6668944,3481832117.0811758,3578883196.8151774,931453670.65708721,50729541.206290424,52160060.461851373,53619190.102523521,54691573.904574007,0,0,0,0,0,0,0,0,0,{"$f":"BV350 + BV364 - BV365","v":0},0,0,0,0,0,0,{"$f":"CC350 + CC364 - CC365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax Payment"]
[{"$nulls":4},"Carry Forward Period Limit (1 = Yes, 0 = No)",{"$f":"Inputs!C321","v":0}]
[]
[{"$nulls":4},"Income Tax Rate",{"$f":"Inputs!C318","v":0.3}]
[{"$nulls":4},"Contractor Corporate Income Tax",null,"US$",{"$f":"SUM(J374:CV374)","v":20730766529.244125},null,{"$f":"IF($F$371 = 1, J368, J346) * $F$373","v":0},{"$f":"IF($F$371 = 1, K368, K346) * $F$373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60834454.408438087,91045127.560124189,117875416.04250419,157224857.52873364,248151397.78467619,595906740.76126981,614249060.55013776,633119215.81648624,652535909.31739938,672518630.05510807,693087689.85870695,714264261.75286126,736070420.20264316,758529183.32812309,781664557.1870538,797297848.33079481,813243805.29741085,829508681.40335906,846098855.03142631,863020832.13205504,880281248.77469599,897886873.75019002,915844611.22519362,934161503.44969761,960944286.20697463,988262724.61939716,1016127531.8000683,1044549635.1243527,1073664959.0445532,279436101.19712615,15218862.361887127,15648018.138555411,16085757.030757055,16407472.171372201,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$371 = 1, BW368, BW346) * $F$373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TPDC Corporate Income Tax"]
[null,null,null,"Taxable Income"]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Revenues",null,"US$",{"$f":"SUM(J379:CV379)","v":10022926974.888046},null,{"$f":"J276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120701411.8138667,95705604.593665779,123792746.78630626,268884109.74566722,274261791.94058067,279747027.77939224,285341968.33498007,291048807.70167977,296869783.85571331,302807179.53282756,308863323.12348419,315040589.58595383,321341401.37767291,327768229.40522647,334323593.99333096,341010065.87319756,347830267.19066149,354786872.53447479,361882609.98516428,369120262.18486762,376502667.42856503,384032720.77713627,391713375.19267899,399547642.69653261,407538595.55046326,415689367.46147257,424003154.81070209,432483217.90691614,441132882.26505452,449955539.91035557,151427508.3045691,6738305.8371593626,6873071.95390255,7010533.3929806016,7150744.0608402137,0,0,0,0,0,0,0,0,0,{"$f":"BV276","v":0},0,0,0,0,0,0,{"$f":"CC276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Tax Deductible Costs"]
[{"$nulls":4},"Capital Expenditure (Depreciated)",null,"US$",{"$f":"SUM(J382:CV382)","v":0},null,{"$f":"J305 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV305 * $F$317","v":0},0,0,0,0,0,0,{"$f":"CC305 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",0,null,{"$f":"J211 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV211 * $F$317","v":0},0,0,0,0,0,0,{"$f":"CC211 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC212 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Costs",null,"US$",0,null,{"$f":"J221 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV221 * $F$317","v":0},0,0,0,0,0,0,{"$f":"CC221 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",0,null,{"$f":"J229 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV229 * $F$317","v":0},0,0,0,0,0,0,{"$f":"CC229 * $F$317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Tax Deductible Costs",null,"US$",0,null,{"$f":"SUM(J382:J386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP382:AP386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC382:CC386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J389:CV389)","v":10022926974.888046},null,{"$f":"J379 - J387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120701411.8138667,95705604.593665779,123792746.78630626,268884109.74566722,274261791.94058067,279747027.77939224,285341968.33498007,291048807.70167977,296869783.85571331,302807179.53282756,308863323.12348419,315040589.58595383,321341401.37767291,327768229.40522647,334323593.99333096,341010065.87319756,347830267.19066149,354786872.53447479,361882609.98516428,369120262.18486762,376502667.42856503,384032720.77713627,391713375.19267899,399547642.69653261,407538595.55046326,415689367.46147257,424003154.81070209,432483217.90691614,441132882.26505452,449955539.91035557,151427508.3045691,6738305.8371593626,6873071.95390255,7010533.3929806016,7150744.0608402137,0,0,0,0,0,0,0,0,0,{"$f":"BV379 - BV387","v":0},0,0,0,0,0,0,{"$f":"CC379 - CC387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Taxable income BEFORE carry forward",null,"US$",{"$f":"SUM(J391:CV391)","v":10022926974.888046},null,{"$f":"MAX(J389, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120701411.8138667,95705604.593665779,123792746.78630626,268884109.74566722,274261791.94058067,279747027.77939224,285341968.33498007,291048807.70167977,296869783.85571331,302807179.53282756,308863323.12348419,315040589.58595383,321341401.37767291,327768229.40522647,334323593.99333096,341010065.87319756,347830267.19066149,354786872.53447479,361882609.98516428,369120262.18486762,376502667.42856503,384032720.77713627,391713375.19267899,399547642.69653261,407538595.55046326,415689367.46147257,424003154.81070209,432483217.90691614,441132882.26505452,449955539.91035557,151427508.3045691,6738305.8371593626,6873071.95390255,7010533.3929806016,7150744.0608402137,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV389, 0)","v":0},0,0,0,0,0,0,{"$f":"MAX(CC389, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unlimited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C320","v":0.7}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J395:CV395)","v":10022926974.888046},null,{"$f":"J389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120701411.8138667,95705604.593665779,123792746.78630626,268884109.74566722,274261791.94058067,279747027.77939224,285341968.33498007,291048807.70167977,296869783.85571331,302807179.53282756,308863323.12348419,315040589.58595383,321341401.37767291,327768229.40522647,334323593.99333096,341010065.87319756,347830267.19066149,354786872.53447479,361882609.98516428,369120262.18486762,376502667.42856503,384032720.77713627,391713375.19267899,399547642.69653261,407538595.55046326,415689367.46147257,424003154.81070209,432483217.90691614,441132882.26505452,449955539.91035557,151427508.3045691,6738305.8371593626,6873071.95390255,7010533.3929806016,7150744.0608402137,0,0,0,0,0,0,0,0,0,{"$f":"BV389","v":0},0,0,0,0,0,0,{"$f":"CC389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J398:CV398)","v":0},null,{"$f":"I401","v":0},{"$f":"J401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV401","v":0},0,0,0,0,0,{"$f":"CB401","v":0},{"$f":"CC401","v":0},{"$f":"CD401","v":0},{"$f":"CE401","v":0},{"$f":"CF401","v":0},{"$f":"CG401","v":0},{"$f":"CH401","v":0},{"$f":"CI401","v":0},{"$f":"CJ401","v":0},{"$f":"CK401","v":0},{"$f":"CL401","v":0},{"$f":"CM401","v":0},{"$f":"CN401","v":0},{"$f":"CO401","v":0},{"$f":"CP401","v":0},{"$f":"CQ401","v":0},{"$f":"CR401","v":0},{"$f":"CS401","v":0},{"$f":"CT401","v":0},{"$f":"CU401","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",{"$f":"SUM(J399:CV399)","v":0},null,{"$f":"-MIN(0, J395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV395)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",{"$f":"SUM(J400:CV400)","v":0},null,{"$f":"MIN(J398,MAX(0,J395 * $F$394))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV398,MAX(0,BV395 * $F$394))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC398,MAX(0,CC395 * $F$394))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",{"$f":"SUM(J401:CV401)","v":0},0,{"$f":"J398 + J399 - J400","v":0},{"$f":"K398 + K399 - K400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW398 + BW399 - BW400","v":0},0,0,0,0,0,{"$f":"CC398 + CC399 - CC400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",{"$f":"SUM(J402:CV402)","v":10022926974.888046},null,{"$f":"J395 + J399 - J400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120701411.8138667,95705604.593665779,123792746.78630626,268884109.74566722,274261791.94058067,279747027.77939224,285341968.33498007,291048807.70167977,296869783.85571331,302807179.53282756,308863323.12348419,315040589.58595383,321341401.37767291,327768229.40522647,334323593.99333096,341010065.87319756,347830267.19066149,354786872.53447479,361882609.98516428,369120262.18486762,376502667.42856503,384032720.77713627,391713375.19267899,399547642.69653261,407538595.55046326,415689367.46147257,424003154.81070209,432483217.90691614,441132882.26505452,449955539.91035557,151427508.3045691,6738305.8371593626,6873071.95390255,7010533.3929806016,7150744.0608402137,0,0,0,0,0,0,0,0,0,{"$f":"BV395 + BV399 - BV400","v":0},0,0,0,0,0,0,{"$f":"CC395 + CC399 - CC400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Limited Period Loss Carry Forward"]
[{"$nulls":4},"Maximum Carried Loss Quantity",{"$f":"Inputs!C320","v":0.7}]
[{"$nulls":4},"Income Minus Tax Deductible Items",null,"US$",{"$f":"SUM(J406:CV406)","v":10022926974.888046},null,{"$f":"J389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120701411.8138667,95705604.593665779,123792746.78630626,268884109.74566722,274261791.94058067,279747027.77939224,285341968.33498007,291048807.70167977,296869783.85571331,302807179.53282756,308863323.12348419,315040589.58595383,321341401.37767291,327768229.40522647,334323593.99333096,341010065.87319756,347830267.19066149,354786872.53447479,361882609.98516428,369120262.18486762,376502667.42856503,384032720.77713627,391713375.19267899,399547642.69653261,407538595.55046326,415689367.46147257,424003154.81070209,432483217.90691614,441132882.26505452,449955539.91035557,151427508.3045691,6738305.8371593626,6873071.95390255,7010533.3929806016,7150744.0608402137,0,0,0,0,0,0,0,0,0,{"$f":"BV389","v":0},0,0,0,0,0,0,{"$f":"CC389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Maximum Carry Forward Period",{"$f":"Inputs!C322","v":0},"Years"]
[{"$nulls":4},"Time Counter",null,"Counter",null,null,1,{"$f":"J409+1","v":2},{"$f":"K409+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BW409+1","v":67},68,69,70,71,{"$f":"CB409+1","v":72},{"$f":"CC409+1","v":73},{"$f":"CD409+1","v":74},{"$f":"CE409+1","v":75},{"$f":"CF409+1","v":76},{"$f":"CG409+1","v":77},{"$f":"CH409+1","v":78},{"$f":"CI409+1","v":79},{"$f":"CJ409+1","v":80},{"$f":"CK409+1","v":81},{"$f":"CL409+1","v":82},{"$f":"CM409+1","v":83},{"$f":"CN409+1","v":84},{"$f":"CO409+1","v":85},{"$f":"CP409+1","v":86},{"$f":"CQ409+1","v":87},{"$f":"CR409+1","v":88},{"$f":"CS409+1","v":89},{"$f":"CT409+1","v":90},{"$f":"CU409+1","v":91}]
[]
[{"$nulls":4},"Losses Expiring"]
[{"$nulls":4},"Losses Due to Expire",null,"US$",{"$f":"SUM(J412:CV412)","v":0},null,{"$f":"IF($F408=0,0,SUMIF($J409:J409,J409-$F408,$J420:J420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:K409,K409-$F408,$J420:K420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:L409,L409-$F408,$J420:L420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:M409,M409-$F408,$J420:M420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:N409,N409-$F408,$J420:N420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:O409,O409-$F408,$J420:O420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:P409,P409-$F408,$J420:P420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:Q409,Q409-$F408,$J420:Q420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:R409,R409-$F408,$J420:R420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:S409,S409-$F408,$J420:S420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:T409,T409-$F408,$J420:T420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:U409,U409-$F408,$J420:U420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:V409,V409-$F408,$J420:V420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:W409,W409-$F408,$J420:W420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:X409,X409-$F408,$J420:X420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:Y409,Y409-$F408,$J420:Y420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:Z409,Z409-$F408,$J420:Z420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AA409,AA409-$F408,$J420:AA420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AB409,AB409-$F408,$J420:AB420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AC409,AC409-$F408,$J420:AC420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AD409,AD409-$F408,$J420:AD420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AE409,AE409-$F408,$J420:AE420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AF409,AF409-$F408,$J420:AF420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AG409,AG409-$F408,$J420:AG420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AH409,AH409-$F408,$J420:AH420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AI409,AI409-$F408,$J420:AI420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AJ409,AJ409-$F408,$J420:AJ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AK409,AK409-$F408,$J420:AK420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AL409,AL409-$F408,$J420:AL420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AM409,AM409-$F408,$J420:AM420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AN409,AN409-$F408,$J420:AN420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AO409,AO409-$F408,$J420:AO420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AP409,AP409-$F408,$J420:AP420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AQ409,AQ409-$F408,$J420:AQ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AR409,AR409-$F408,$J420:AR420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AS409,AS409-$F408,$J420:AS420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AT409,AT409-$F408,$J420:AT420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AU409,AU409-$F408,$J420:AU420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AV409,AV409-$F408,$J420:AV420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AW409,AW409-$F408,$J420:AW420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AX409,AX409-$F408,$J420:AX420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AY409,AY409-$F408,$J420:AY420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:AZ409,AZ409-$F408,$J420:AZ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BA409,BA409-$F408,$J420:BA420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BB409,BB409-$F408,$J420:BB420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BC409,BC409-$F408,$J420:BC420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BD409,BD409-$F408,$J420:BD420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BE409,BE409-$F408,$J420:BE420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BF409,BF409-$F408,$J420:BF420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BG409,BG409-$F408,$J420:BG420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BH409,BH409-$F408,$J420:BH420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BI409,BI409-$F408,$J420:BI420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BJ409,BJ409-$F408,$J420:BJ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BK409,BK409-$F408,$J420:BK420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BL409,BL409-$F408,$J420:BL420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BM409,BM409-$F408,$J420:BM420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BN409,BN409-$F408,$J420:BN420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BO409,BO409-$F408,$J420:BO420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BP409,BP409-$F408,$J420:BP420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BQ409,BQ409-$F408,$J420:BQ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BR409,BR409-$F408,$J420:BR420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BS409,BS409-$F408,$J420:BS420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BT409,BT409-$F408,$J420:BT420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BU409,BU409-$F408,$J420:BU420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BV409,BV409-$F408,$J420:BV420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BW409,BW409-$F408,$J420:BW420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BX409,BX409-$F408,$J420:BX420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BY409,BY409-$F408,$J420:BY420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:BZ409,BZ409-$F408,$J420:BZ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CA409,CA409-$F408,$J420:CA420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CB409,CB409-$F408,$J420:CB420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CC409,CC409-$F408,$J420:CC420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CD409,CD409-$F408,$J420:CD420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CE409,CE409-$F408,$J420:CE420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CF409,CF409-$F408,$J420:CF420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CG409,CG409-$F408,$J420:CG420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CH409,CH409-$F408,$J420:CH420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CI409,CI409-$F408,$J420:CI420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CJ409,CJ409-$F408,$J420:CJ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CK409,CK409-$F408,$J420:CK420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CL409,CL409-$F408,$J420:CL420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CM409,CM409-$F408,$J420:CM420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CN409,CN409-$F408,$J420:CN420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CO409,CO409-$F408,$J420:CO420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CP409,CP409-$F408,$J420:CP420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CQ409,CQ409-$F408,$J420:CQ420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CR409,CR409-$F408,$J420:CR420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CS409,CS409-$F408,$J420:CS420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CT409,CT409-$F408,$J420:CT420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CU409,CU409-$F408,$J420:CU420))","v":0},{"$f":"IF($F408=0,0,SUMIF($J409:CV409,CV409-$F408,$J420:CV420))","v":0}]
[{"$nulls":4},"Cumulative Losses Due to Expire",null,"US$",{"$f":"SUM(J413:CV413)","v":0},null,{"$f":"I413 + J412","v":0},{"$f":"J413 + K412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV413 + BW412","v":0},0,0,0,0,0,{"$f":"CB413 + CC412","v":0},{"$f":"CC413 + CD412","v":0},{"$f":"CD413 + CE412","v":0},{"$f":"CE413 + CF412","v":0},{"$f":"CF413 + CG412","v":0},{"$f":"CG413 + CH412","v":0},{"$f":"CH413 + CI412","v":0},{"$f":"CI413 + CJ412","v":0},{"$f":"CJ413 + CK412","v":0},{"$f":"CK413 + CL412","v":0},{"$f":"CL413 + CM412","v":0},{"$f":"CM413 + CN412","v":0},{"$f":"CN413 + CO412","v":0},{"$f":"CO413 + CP412","v":0},{"$f":"CP413 + CQ412","v":0},{"$f":"CQ413 + CR412","v":0},{"$f":"CR413 + CS412","v":0},{"$f":"CS413 + CT412","v":0},{"$f":"CT413 + CU412","v":0},{"$f":"CU413 + CV412","v":0}]
[{"$nulls":4},"Losses Used Against Tax",null,"US$",{"$f":"SUM(J414:CV414)","v":0},null,{"$f":"MIN(J419,MAX(0,J406))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV419,MAX(0,BV406))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC419,MAX(0,CC406))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Losses Used Against Tax",null,"US$",{"$f":"SUM(J415:CV415)","v":0},null,{"$f":"I415 + J414","v":0},{"$f":"J415 + K414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV415 + BW414","v":0},0,0,0,0,0,{"$f":"CB415 + CC414","v":0},{"$f":"CC415 + CD414","v":0},{"$f":"CD415 + CE414","v":0},{"$f":"CE415 + CF414","v":0},{"$f":"CF415 + CG414","v":0},{"$f":"CG415 + CH414","v":0},{"$f":"CH415 + CI414","v":0},{"$f":"CI415 + CJ414","v":0},{"$f":"CJ415 + CK414","v":0},{"$f":"CK415 + CL414","v":0},{"$f":"CL415 + CM414","v":0},{"$f":"CM415 + CN414","v":0},{"$f":"CN415 + CO414","v":0},{"$f":"CO415 + CP414","v":0},{"$f":"CP415 + CQ414","v":0},{"$f":"CQ415 + CR414","v":0},{"$f":"CR415 + CS414","v":0},{"$f":"CS415 + CT414","v":0},{"$f":"CT415 + CU414","v":0},{"$f":"CU415 + CV414","v":0}]
[{"$nulls":4},"Losses Expired",null,"US$",{"$f":"SUM(J416:CV416)","v":0},null,{"$f":" MAX(0, J413 - J415 - SUM($I416:I416))","v":0},{"$f":" MAX(0, K413 - K415 - SUM($I416:J416))","v":0},{"$f":" MAX(0, L413 - L415 - SUM($I416:K416))","v":0},{"$f":" MAX(0, M413 - M415 - SUM($I416:L416))","v":0},{"$f":" MAX(0, N413 - N415 - SUM($I416:M416))","v":0},{"$f":" MAX(0, O413 - O415 - SUM($I416:N416))","v":0},{"$f":" MAX(0, P413 - P415 - SUM($I416:O416))","v":0},{"$f":" MAX(0, Q413 - Q415 - SUM($I416:P416))","v":0},{"$f":" MAX(0, R413 - R415 - SUM($I416:Q416))","v":0},{"$f":" MAX(0, S413 - S415 - SUM($I416:R416))","v":0},{"$f":" MAX(0, T413 - T415 - SUM($I416:S416))","v":0},{"$f":" MAX(0, U413 - U415 - SUM($I416:T416))","v":0},{"$f":" MAX(0, V413 - V415 - SUM($I416:U416))","v":0},{"$f":" MAX(0, W413 - W415 - SUM($I416:V416))","v":0},{"$f":" MAX(0, X413 - X415 - SUM($I416:W416))","v":0},{"$f":" MAX(0, Y413 - Y415 - SUM($I416:X416))","v":0},{"$f":" MAX(0, Z413 - Z415 - SUM($I416:Y416))","v":0},{"$f":" MAX(0, AA413 - AA415 - SUM($I416:Z416))","v":0},{"$f":" MAX(0, AB413 - AB415 - SUM($I416:AA416))","v":0},{"$f":" MAX(0, AC413 - AC415 - SUM($I416:AB416))","v":0},{"$f":" MAX(0, AD413 - AD415 - SUM($I416:AC416))","v":0},{"$f":" MAX(0, AE413 - AE415 - SUM($I416:AD416))","v":0},{"$f":" MAX(0, AF413 - AF415 - SUM($I416:AE416))","v":0},{"$f":" MAX(0, AG413 - AG415 - SUM($I416:AF416))","v":0},{"$f":" MAX(0, AH413 - AH415 - SUM($I416:AG416))","v":0},{"$f":" MAX(0, AI413 - AI415 - SUM($I416:AH416))","v":0},{"$f":" MAX(0, AJ413 - AJ415 - SUM($I416:AI416))","v":0},{"$f":" MAX(0, AK413 - AK415 - SUM($I416:AJ416))","v":0},{"$f":" MAX(0, AL413 - AL415 - SUM($I416:AK416))","v":0},{"$f":" MAX(0, AM413 - AM415 - SUM($I416:AL416))","v":0},{"$f":" MAX(0, AN413 - AN415 - SUM($I416:AM416))","v":0},{"$f":" MAX(0, AO413 - AO415 - SUM($I416:AN416))","v":0},{"$f":" MAX(0, AP413 - AP415 - SUM($I416:AO416))","v":0},{"$f":" MAX(0, AQ413 - AQ415 - SUM($I416:AP416))","v":0},{"$f":" MAX(0, AR413 - AR415 - SUM($I416:AQ416))","v":0},{"$f":" MAX(0, AS413 - AS415 - SUM($I416:AR416))","v":0},{"$f":" MAX(0, AT413 - AT415 - SUM($I416:AS416))","v":0},{"$f":" MAX(0, AU413 - AU415 - SUM($I416:AT416))","v":0},{"$f":" MAX(0, AV413 - AV415 - SUM($I416:AU416))","v":0},{"$f":" MAX(0, AW413 - AW415 - SUM($I416:AV416))","v":0},{"$f":" MAX(0, AX413 - AX415 - SUM($I416:AW416))","v":0},{"$f":" MAX(0, AY413 - AY415 - SUM($I416:AX416))","v":0},{"$f":" MAX(0, AZ413 - AZ415 - SUM($I416:AY416))","v":0},{"$f":" MAX(0, BA413 - BA415 - SUM($I416:AZ416))","v":0},{"$f":" MAX(0, BB413 - BB415 - SUM($I416:BA416))","v":0},{"$f":" MAX(0, BC413 - BC415 - SUM($I416:BB416))","v":0},{"$f":" MAX(0, BD413 - BD415 - SUM($I416:BC416))","v":0},{"$f":" MAX(0, BE413 - BE415 - SUM($I416:BD416))","v":0},{"$f":" MAX(0, BF413 - BF415 - SUM($I416:BE416))","v":0},{"$f":" MAX(0, BG413 - BG415 - SUM($I416:BF416))","v":0},{"$f":" MAX(0, BH413 - BH415 - SUM($I416:BG416))","v":0},{"$f":" MAX(0, BI413 - BI415 - SUM($I416:BH416))","v":0},{"$f":" MAX(0, BJ413 - BJ415 - SUM($I416:BI416))","v":0},{"$f":" MAX(0, BK413 - BK415 - SUM($I416:BJ416))","v":0},{"$f":" MAX(0, BL413 - BL415 - SUM($I416:BK416))","v":0},{"$f":" MAX(0, BM413 - BM415 - SUM($I416:BL416))","v":0},{"$f":" MAX(0, BN413 - BN415 - SUM($I416:BM416))","v":0},{"$f":" MAX(0, BO413 - BO415 - SUM($I416:BN416))","v":0},{"$f":" MAX(0, BP413 - BP415 - SUM($I416:BO416))","v":0},{"$f":" MAX(0, BQ413 - BQ415 - SUM($I416:BP416))","v":0},{"$f":" MAX(0, BR413 - BR415 - SUM($I416:BQ416))","v":0},{"$f":" MAX(0, BS413 - BS415 - SUM($I416:BR416))","v":0},{"$f":" MAX(0, BT413 - BT415 - SUM($I416:BS416))","v":0},{"$f":" MAX(0, BU413 - BU415 - SUM($I416:BT416))","v":0},{"$f":" MAX(0, BV413 - BV415 - SUM($I416:BU416))","v":0},{"$f":" MAX(0, BW413 - BW415 - SUM($I416:BV416))","v":0},{"$f":" MAX(0, BX413 - BX415 - SUM($I416:BW416))","v":0},{"$f":" MAX(0, BY413 - BY415 - SUM($I416:BX416))","v":0},{"$f":" MAX(0, BZ413 - BZ415 - SUM($I416:BY416))","v":0},{"$f":" MAX(0, CA413 - CA415 - SUM($I416:BZ416))","v":0},{"$f":" MAX(0, CB413 - CB415 - SUM($I416:CA416))","v":0},{"$f":" MAX(0, CC413 - CC415 - SUM($I416:CB416))","v":0},{"$f":" MAX(0, CD413 - CD415 - SUM($I416:CC416))","v":0},{"$f":" MAX(0, CE413 - CE415 - SUM($I416:CD416))","v":0},{"$f":" MAX(0, CF413 - CF415 - SUM($I416:CE416))","v":0},{"$f":" MAX(0, CG413 - CG415 - SUM($I416:CF416))","v":0},{"$f":" MAX(0, CH413 - CH415 - SUM($I416:CG416))","v":0},{"$f":" MAX(0, CI413 - CI415 - SUM($I416:CH416))","v":0},{"$f":" MAX(0, CJ413 - CJ415 - SUM($I416:CI416))","v":0},{"$f":" MAX(0, CK413 - CK415 - SUM($I416:CJ416))","v":0},{"$f":" MAX(0, CL413 - CL415 - SUM($I416:CK416))","v":0},{"$f":" MAX(0, CM413 - CM415 - SUM($I416:CL416))","v":0},{"$f":" MAX(0, CN413 - CN415 - SUM($I416:CM416))","v":0},{"$f":" MAX(0, CO413 - CO415 - SUM($I416:CN416))","v":0},{"$f":" MAX(0, CP413 - CP415 - SUM($I416:CO416))","v":0},{"$f":" MAX(0, CQ413 - CQ415 - SUM($I416:CP416))","v":0},{"$f":" MAX(0, CR413 - CR415 - SUM($I416:CQ416))","v":0},{"$f":" MAX(0, CS413 - CS415 - SUM($I416:CR416))","v":0},{"$f":" MAX(0, CT413 - CT415 - SUM($I416:CS416))","v":0},{"$f":" MAX(0, CU413 - CU415 - SUM($I416:CT416))","v":0},{"$f":" MAX(0, CV413 - CV415 - SUM($I416:CU416))","v":0}]
[]
[{"$nulls":4},"Carried Losses Balance"]
[{"$nulls":4},"Carry forward balance - Beginning of period",null,"US$",{"$f":"SUM(J419:CV419)","v":0},null,{"$f":"I423","v":0},{"$f":"J423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV423","v":0},0,0,0,0,0,{"$f":"CB423","v":0},{"$f":"CC423","v":0},{"$f":"CD423","v":0},{"$f":"CE423","v":0},{"$f":"CF423","v":0},{"$f":"CG423","v":0},{"$f":"CH423","v":0},{"$f":"CI423","v":0},{"$f":"CJ423","v":0},{"$f":"CK423","v":0},{"$f":"CL423","v":0},{"$f":"CM423","v":0},{"$f":"CN423","v":0},{"$f":"CO423","v":0},{"$f":"CP423","v":0},{"$f":"CQ423","v":0},{"$f":"CR423","v":0},{"$f":"CS423","v":0},{"$f":"CT423","v":0},{"$f":"CU423","v":0}]
[{"$nulls":4},"Plus: Addition to carry forward balance",null,"US$",0,null,{"$f":"-MIN(0, J406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(0, BV406)","v":0},0,0,0,0,0,0,{"$f":"-MIN(0, CC406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Used Against Tax",null,"US$",0,null,{"$f":"MIN(J419,MAX(0,J406 * $F$405))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV419,MAX(0,BV406 * $F$405))","v":0},0,0,0,0,0,0,{"$f":"MIN(CC419,MAX(0,CC406 * $F$405))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Less: Losses Expired",null,"US$",0,null,{"$f":"J416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV416","v":0},0,0,0,0,0,0,{"$f":"CC416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry forward balance - End of period",null,"US$",0,0,{"$f":"J419 + J420 - J421 - J422","v":0},{"$f":"K419 + K420 - K421 - K422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW419 + BW420 - BW421 - BW422","v":0},0,0,0,0,0,{"$f":"CC419 + CC420 - CC421 - CC422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Taxable income AFTER carry forward",null,"US$",10022926974.888046,null,{"$f":"J406 + J420 - J421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120701411.8138667,95705604.593665779,123792746.78630626,268884109.74566722,274261791.94058067,279747027.77939224,285341968.33498007,291048807.70167977,296869783.85571331,302807179.53282756,308863323.12348419,315040589.58595383,321341401.37767291,327768229.40522647,334323593.99333096,341010065.87319756,347830267.19066149,354786872.53447479,361882609.98516428,369120262.18486762,376502667.42856503,384032720.77713627,391713375.19267899,399547642.69653261,407538595.55046326,415689367.46147257,424003154.81070209,432483217.90691614,441132882.26505452,449955539.91035557,151427508.3045691,6738305.8371593626,6873071.95390255,7010533.3929806016,7150744.0608402137,0,0,0,0,0,0,0,0,0,{"$f":"BV406 + BV420 - BV421","v":0},0,0,0,0,0,0,{"$f":"CC406 + CC420 - CC421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax Payment"]
[{"$nulls":4},"Carry Forward Period Limit (1 = Yes, 0 = No)",{"$f":"Inputs!C321","v":0}]
[]
[{"$nulls":4},"Income Tax Rate",{"$f":"Inputs!C318","v":0.3}]
[{"$nulls":4},"TPDC Corporate Income Tax",null,"US$",{"$f":"SUM(J430:CV430)","v":0},null,{"$f":"IF($F$427 = 1, J424, J402) * $F$429 * $F$318","v":0},{"$f":"IF($F$427 = 1, K424, K402) * $F$429 * $F$318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$427 = 1, BW424, BW402) * $F$429 * $F$318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Corporate Income Tax",null,"US$",{"$f":"SUM(J432:CV432)","v":20730766529.244125},null,{"$f":"J374 + J430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60834454.408438087,91045127.560124189,117875416.04250419,157224857.52873364,248151397.78467619,595906740.76126981,614249060.55013776,633119215.81648624,652535909.31739938,672518630.05510807,693087689.85870695,714264261.75286126,736070420.20264316,758529183.32812309,781664557.1870538,797297848.33079481,813243805.29741085,829508681.40335906,846098855.03142631,863020832.13205504,880281248.77469599,897886873.75019002,915844611.22519362,934161503.44969761,960944286.20697463,988262724.61939716,1016127531.8000683,1044549635.1243527,1073664959.0445532,279436101.19712615,15218862.361887127,15648018.138555411,16085757.030757055,16407472.171372201,0,0,0,0,0,0,0,0,0,{"$f":"BV374 + BV430","v":0},0,0,0,0,0,0,{"$f":"CC374 + CC430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Repeated CIT Income entries match",{"$f":"H275 - (H323 + H379)","v":0}]
[{"$nulls":4},"Error Check: Repeated CIT Cost entries match",{"$f":"((SUM(H211:H212) + H221 + H229 + H305) * (F316 + F317)) - (H331 + H387)","v":0}]
[]
["Dividends from State Participation (Nominal)"]
[]
[{"$nulls":4},"TPDC Equity Share",{"$f":"Inputs!E331","v":0.1}]
[{"$nulls":4},"TPDC Pays Tax? (1 = Yes, 0 = No)",{"$f":"Inputs!E335","v":0}]
[{"$nulls":4},"TPDC Covers Unpaid Company Loan (1 = Yes, 0 = No)",{"$f":"IF(Inputs!E334 = \"TPDC\", 1, 0)","v":0}]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"MAX('Demand & production'!F322, 'Demand & production'!F323)","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F443)","v":0},{"$f":"1 * (K$4 = $F443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BW$4 = $F443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"TPDC Share of Revenues",null,"US$",{"$f":"SUM(J446:CV446)","v":10022926974.888046},null,{"$f":"J276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120701411.8138667,95705604.593665779,123792746.78630626,268884109.74566722,274261791.94058067,279747027.77939224,285341968.33498007,291048807.70167977,296869783.85571331,302807179.53282756,308863323.12348419,315040589.58595383,321341401.37767291,327768229.40522647,334323593.99333096,341010065.87319756,347830267.19066149,354786872.53447479,361882609.98516428,369120262.18486762,376502667.42856503,384032720.77713627,391713375.19267899,399547642.69653261,407538595.55046326,415689367.46147257,424003154.81070209,432483217.90691614,441132882.26505452,449955539.91035557,151427508.3045691,6738305.8371593626,6873071.95390255,7010533.3929806016,7150744.0608402137,0,0,0,0,0,0,0,0,0,{"$f":"BV276","v":0},0,0,0,0,0,0,{"$f":"CC276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",620755808.85216737,null,{"$f":"J217 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,46527214.882282399,78930897.517074049,124620270.70092934,155015415.29544711,154259278.27744088,61402732.178993553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV217 * $F$439","v":0},0,0,0,0,0,0,{"$f":"CC217 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry Loan from JV Partners",null,"US$",239722747.14564601,null,{"$f":"J265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,19940234.949549593,33827527.507317469,53408687.443255454,66435177.983763099,66111119.261760384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV265","v":0},0,0,0,0,0,0,{"$f":"CC265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Write Off of Carry Loan",null,"US$",0,null,{"$f":"(J269 * J443) * (1 - $F$441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV269 * BV443) * (1 - $F$441)","v":0},0,0,0,0,0,0,{"$f":"(CC269 * CC443) * (1 - $F$441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",0,null,{"$f":"J310 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV310 * $F$439","v":0},0,0,0,0,0,0,{"$f":"CC310 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",10883405530.885857,null,{"$f":"SUM(J446:J450)","v":0},{"$f":"SUM(K446:K450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,66467449.831831992,112758425.02439152,178028958.1441848,221450593.27921021,220370397.53920126,182104143.99286026,95705604.593665779,123792746.78630626,268884109.74566722,274261791.94058067,279747027.77939224,285341968.33498007,291048807.70167977,296869783.85571331,302807179.53282756,308863323.12348419,315040589.58595383,321341401.37767291,327768229.40522647,334323593.99333096,341010065.87319756,347830267.19066149,354786872.53447479,361882609.98516428,369120262.18486762,376502667.42856503,384032720.77713627,391713375.19267899,399547642.69653261,407538595.55046326,415689367.46147257,424003154.81070209,432483217.90691614,441132882.26505452,449955539.91035557,151427508.3045691,6738305.8371593626,6873071.95390255,7010533.3929806016,7150744.0608402137,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW446:BW450)","v":0},0,0,0,0,0,{"$f":"SUM(CC446:CC450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Capital Expenditure",null,"US$",{"$f":"SUM(J454:CV454)","v":1184677298.8675299},null,{"$f":"SUM(J209:J210) * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,66467449.831831992,112758425.02439152,178028958.1441848,221450593.27921021,220370397.53920126,96990766.098467827,9458028.816760866,9647189.3930960819,9840133.1809580065,10036935.844577167,10237674.561468711,10442428.052698083,10651276.613752047,10864302.146027088,11081588.188947629,11303219.952726582,11529284.351781115,{"$f":"SUM(AP209:AP210) * $F$439","v":11759870.038816737},11995067.439593073,12234968.788384937,12479668.164152633,12729261.527435686,12983846.7579844,13243523.693144089,13508394.167006973,13778562.050347112,14054133.291354055,14335215.957181135,14621920.276324758,14914358.681851253,213474.21051984874,217743.69473024574,222098.56862485071,226540.53999734775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV209:BV210) * $F$439","v":0},0,0,0,0,0,0,{"$f":"SUM(CC209:CC210) * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",1059766953.8080713,null,{"$f":"J211 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24685489.299984828,25424421.399349004,25932909.827335984,26451568.023882702,26980599.384360362,27520211.37204757,28070615.599488523,28632027.911478296,29204668.469707862,29788761.839102015,30384537.075884059,30992227.817401737,31612072.373749778,32244313.821224775,32889200.097649273,33546984.099602252,34217923.781594299,34902282.257226191,35600327.902370714,36312334.460418127,37038581.149626493,37779352.772619024,38534939.828071408,39305638.624632835,40091751.39712549,40893586.425068006,41711458.153569371,42545687.316640764,43396601.062973581,44264533.084233053,45149823.745917708,888372.55598673213,906140.0071064668,924262.8072485961,942748.06339356815,0,0,0,0,0,0,0,0,0,{"$f":"BV211 * $F$439","v":0},0,0,0,0,0,0,{"$f":"CC211 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",132290477.43090023,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4048327.2012767331,4129293.7453022683,4211879.6202083137,4296117.2126124799,4382039.5568647301,4469680.348002024,4559073.9549620645,4650255.4340613056,4743260.5427425317,4838125.7535973825,4934888.2686693296,5033586.034042716,5134257.7547235712,5236942.9098180421,5341681.7680144049,5448515.4033746934,5557485.7114421874,5668635.4256710317,5782008.1341844527,5897648.2968681417,6015601.2628055057,6135913.288061616,6258631.5538228508,6383804.1848993078,6511480.2685972936,2195273.1778352642,103374.85234888729,105442.34939586505,107551.19638378234,109702.22031145799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC212 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender - Principal and Interest",null,"US$",900717380.12070584,null,{"$f":"J223 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,60047825.34138041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV223 * $F$439","v":0},0,0,0,0,0,0,{"$f":"CC223 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",30994409.541184355,null,{"$f":"J229 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380063.25302721141,775329.03617551108,790835.61689902132,806652.32923700172,822785.375821742,839241.08333817683,856025.90500494023,873146.42310503928,890609.35156714008,908421.53859848273,926589.96937045257,945121.76875786157,964024.20413301873,983304.68821567937,1002970.7819799929,1023030.1976195928,1043490.8015719844,1064360.6176034245,1085647.8299554929,1107360.7865546027,1129508.0022856949,1152098.1623314086,1175140.125578037,1198642.928089598,1222615.7866513899,1247068.1023844178,1272009.4644321064,1297449.6537207486,1323398.6467951636,1349866.6197310667,454282.52491370728,20214.917511478088,20619.215861707649,21031.600178941804,21452.232182520642,0,0,0,0,0,0,0,0,0,{"$f":"BV229 * $F$439","v":0},0,0,0,0,0,0,{"$f":"CC229 * $F$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",0,null,{"$f":"J430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV430","v":0},0,0,0,0,0,0,{"$f":"CC430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan Balance",null,"US$",0,null,{"$f":"(J269 * J443) * $F$441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV269 * BV443) * $F$441","v":0},0,0,0,0,0,0,{"$f":"(CC269 * CC443) * $F$441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,"US$",3308446519.7683916,null,{"$f":"SUM(J454:J460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,66467449.831831992,112758425.02439152,178028958.1441848,221450593.27921021,220370397.53920126,182104143.99286026,95705604.593665794,96418760.178711504,97146178.875458106,97888145.946139678,102693279.5595116,103546188.64387421,104416155.9099241,105303522.52129497,106208636.46489327,107131852.68736354,108073533.23428319,109034047.39214124,110013771.83315647,111013090.76299198,51984570.730043814,53024262.144644685,54084747.387537584,55166442.335288338,56269771.18199411,57395166.605633996,58543069.937746674,59713931.336501613,60908209.963231638,62126374.162496269,48369730.000777781,49337124.600793339,50323867.092809223,51330344.434665397,52125879.972561419,47799379.448666677,1011962.3258470974,1032201.5723640395,1052845.6038113202,1073902.5158875468,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV454:BV460)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC454:CC460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Shareholder Returns and Dividends"]
[{"$nulls":4},"Net Shareholder Returns",null,"US$",{"$f":"SUM(J464:CV464)","v":7574959011.1174631},null,{"$f":"J451 - J461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27373986.607594758,171737930.8702091,176373645.99444097,177053748.21988064,181795779.69110584,186632651.79175568,191566261.33441836,196598543.06793427,201731470.43612066,206967056.35167062,212307353.98553169,217754457.57207,223310503.23033899,289025495.14315373,294806005.04601681,300702125.14693719,306716167.64987594,312850491.00287354,319107500.82293105,325489650.83938956,331999443.85617739,338639432.73330098,345412221.38796699,367319637.46069479,374666030.20990872,382159350.81410694,389802537.83038914,397829659.93779415,103628128.85590242,5726343.5113122649,5840870.3815385103,5957687.7891692817,6076841.5449526664,0,0,0,0,0,0,0,0,0,{"$f":"BV451 - BV461","v":0},0,0,0,0,0,0,{"$f":"CC451 - CC461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net Shareholder Returns",null,"US$",{"$f":"INDEX(J465:CV465,MATCH(1,J443:CV443,0))","v":7574959011.1174631},0,{"$f":"I465 + J464","v":0},{"$f":"J465 + K464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27373986.607594758,199111917.47780386,375485563.47224486,552539311.69212556,734335091.3832314,920967743.17498708,1112534004.5094054,1309132547.5773396,1510864018.0134604,1717831074.3651309,1930138428.3506627,2147892885.9227328,2371203389.1530719,2660228884.2962255,2955034889.3422422,3255737014.4891796,3562453182.1390557,3875303673.1419291,4194411173.96486,4519900824.8042498,4851900268.6604271,5190539701.3937283,5535951922.7816954,5903271560.2423897,6277937590.4522982,6660096941.2664051,7049899479.0967941,7447729139.0345879,7551357267.8904905,7557083611.401803,7562924481.7833414,7568882169.5725107,7574959011.1174631,7574959011.1174631,7574959011.1174631,7574959011.1174631,7574959011.1174631,7574959011.1174631,7574959011.1174631,7574959011.1174631,7574959011.1174631,7574959011.1174631,7574959011.1174631,{"$f":"BV465 + BW464","v":7574959011.1174631},7574959011.1174631,7574959011.1174631,7574959011.1174631,7574959011.1174631,7574959011.1174631,{"$f":"CB465 + CC464","v":7574959011.1174631},{"$f":"CC465 + CD464","v":7574959011.1174631},{"$f":"CD465 + CE464","v":7574959011.1174631},{"$f":"CE465 + CF464","v":7574959011.1174631},{"$f":"CF465 + CG464","v":7574959011.1174631},{"$f":"CG465 + CH464","v":7574959011.1174631},{"$f":"CH465 + CI464","v":7574959011.1174631},{"$f":"CI465 + CJ464","v":7574959011.1174631},{"$f":"CJ465 + CK464","v":7574959011.1174631},{"$f":"CK465 + CL464","v":7574959011.1174631},{"$f":"CL465 + CM464","v":7574959011.1174631},{"$f":"CM465 + CN464","v":7574959011.1174631},{"$f":"CN465 + CO464","v":7574959011.1174631},{"$f":"CO465 + CP464","v":7574959011.1174631},{"$f":"CP465 + CQ464","v":7574959011.1174631},{"$f":"CQ465 + CR464","v":7574959011.1174631},{"$f":"CR465 + CS464","v":7574959011.1174631},{"$f":"CS465 + CT464","v":7574959011.1174631},{"$f":"CT465 + CU464","v":7574959011.1174631},{"$f":"CU465 + CV464","v":7574959011.1174631}]
[{"$nulls":8},0]
[{"$nulls":4},"Shareholder Loan Opening Balance",null,"US$",null,null,{"$f":"I470","v":0},{"$f":"J470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV470","v":0},0,0,0,0,0,{"$f":"CB470","v":0},{"$f":"CC470","v":0},{"$f":"CD470","v":0},{"$f":"CE470","v":0},{"$f":"CF470","v":0},{"$f":"CG470","v":0},{"$f":"CH470","v":0},{"$f":"CI470","v":0},{"$f":"CJ470","v":0},{"$f":"CK470","v":0},{"$f":"CL470","v":0},{"$f":"CM470","v":0},{"$f":"CN470","v":0},{"$f":"CO470","v":0},{"$f":"CP470","v":0},{"$f":"CQ470","v":0},{"$f":"CR470","v":0},{"$f":"CS470","v":0},{"$f":"CT470","v":0},{"$f":"CU470","v":0}]
[{"$nulls":4},"Equity Contributions",null,"US$",{"$f":"SUM(J468:CV468)","v":0},null,{"$f":"J464 * (J464 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV464 * (BV464 < 0)","v":0},0,0,0,0,0,0,{"$f":"CC464 * (CC464 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments",null,"US$",{"$f":"SUM(J469:CV469)","v":0},null,{"$f":"IF(J464 > 0, MIN(J464, -1 * J467), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV464 > 0, MIN(BV464, -1 * BV467), 0)","v":0},0,0,0,0,0,0,{"$f":"IF(CC464 > 0, MIN(CC464, -1 * CC467), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Shareholder Loan Closing Balance",null,"US$",null,0,{"$f":"SUM(J467:J469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM467:BM469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC467:CC469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gross Dividend to Government",null,"US$",{"$f":"SUM(J472:CV472)","v":7574959011.1174631},null,{"$f":"(J464 - J469) * (J464 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27373986.607594758,171737930.8702091,176373645.99444097,177053748.21988064,181795779.69110584,186632651.79175568,191566261.33441836,196598543.06793427,201731470.43612066,206967056.35167062,212307353.98553169,217754457.57207,223310503.23033899,289025495.14315373,294806005.04601681,300702125.14693719,306716167.64987594,312850491.00287354,319107500.82293105,325489650.83938956,331999443.85617739,338639432.73330098,345412221.38796699,367319637.46069479,374666030.20990872,382159350.81410694,389802537.83038914,397829659.93779415,103628128.85590242,5726343.5113122649,5840870.3815385103,5957687.7891692817,6076841.5449526664,0,0,0,0,0,0,0,0,0,{"$f":"(BV464 - BV469) * (BV464 > 0)","v":0},0,0,0,0,0,0,{"$f":"(CC464 - CC469) * (CC464 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Dividend Withholding Tax",{"$f":"Inputs!C324","v":0.1},"US$",{"$f":"SUM(J473:CV473)","v":0},null,{"$f":"J472 * $F473 * $F$440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV472 * $F473 * $F$440","v":0},0,0,0,0,0,0,{"$f":"CC472 * $F473 * $F$440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend to Government",null,"US$",{"$f":"SUM(J474:CV474)","v":7574959011.1174631},null,{"$f":"J472 - J473","v":0},{"$f":"K472 - K473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27373986.607594758,171737930.8702091,176373645.99444097,177053748.21988064,181795779.69110584,186632651.79175568,191566261.33441836,196598543.06793427,201731470.43612066,206967056.35167062,212307353.98553169,217754457.57207,223310503.23033899,289025495.14315373,294806005.04601681,300702125.14693719,306716167.64987594,312850491.00287354,319107500.82293105,325489650.83938956,331999443.85617739,338639432.73330098,345412221.38796699,367319637.46069479,374666030.20990872,382159350.81410694,389802537.83038914,397829659.93779415,103628128.85590242,5726343.5113122649,5840870.3815385103,5957687.7891692817,6076841.5449526664,0,0,0,0,0,0,0,0,0,0,{"$f":"BW472 - BW473","v":0},0,0,0,0,0,{"$f":"CC472 - CC473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Dividend Withholding Tax (Nominal)"]
[]
[{"$nulls":4},"Contractor Equity Share",{"$f":"1 - Inputs!E331","v":0.9}]
[{"$nulls":4},"Contractor Covers Unpaid Company Loan  (1 = Yes, 0 = No)",{"$f":"IF(Inputs!E334 = \"TPDC\", 0, 1)","v":1}]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"MAX('Demand & production'!F322, 'Demand & production'!F323)","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV$4 = $F481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Contractor Share of Revenues",null,"US$",{"$f":"SUM(J484:CV484)","v":93291771495.726471},null,{"$f":"J277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1146176098.2768378,2488724515.9913712,2512325976.2104311,2419956987.7110052,2468356127.4652257,2517723250.0145302,2568077715.0148206,2619439269.3151178,2671828054.7014198,2725264615.7954483,2779769908.1113577,2835365306.2735844,2892072612.3990564,2949914064.6470375,3008912345.9399786,3069090592.858778,3130472404.7159534,3193081852.8102727,3256943489.8664784,3322082359.6638079,3388524006.8570848,3456294486.994226,3525420376.7341108,3595928784.2687931,3667847359.9541693,3741204307.1532531,3816028393.2963181,3892348961.1622453,3970195940.3854904,4049599859.1932001,1362847574.7411218,60644752.534434259,61857647.58512295,63094800.536825404,64356696.547561921,0,0,0,0,0,0,0,0,0,{"$f":"BV277","v":0},0,0,0,0,0,0,{"$f":"CC277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,"US$",{"$f":"SUM(J485:CV485)","v":5586802279.6695061},null,{"$f":"J217 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,418744933.94054157,710378077.6536665,1121582436.3083639,1395138737.659024,1388333504.496968,552624589.61094189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV217 * $F$478","v":0},0,0,0,0,0,0,{"$f":"CC217 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan by TPDC",null,"US$",{"$f":"SUM(J486:CV486)","v":0},null,{"$f":"J460","v":0},{"$f":"K460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW460","v":0},0,0,0,0,0,{"$f":"CC460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,"US$",{"$f":"SUM(J487:CV487)","v":0},null,{"$f":"J310 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV310 * $F$478","v":0},0,0,0,0,0,0,{"$f":"CC310 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,"US$",{"$f":"SUM(J488:CV488)","v":98878573775.395996},null,{"$f":"SUM(J483:J487)","v":0},{"$f":"SUM(K483:K487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,418744933.94054157,710378077.6536665,1121582436.3083639,1395138737.659024,1388333504.496968,1698800687.8877797,2488724515.9913712,2512325976.2104311,2419956987.7110052,2468356127.4652257,2517723250.0145302,2568077715.0148206,2619439269.3151178,2671828054.7014198,2725264615.7954483,2779769908.1113577,2835365306.2735844,2892072612.3990564,2949914064.6470375,3008912345.9399786,3069090592.858778,3130472404.7159534,3193081852.8102727,3256943489.8664784,3322082359.6638079,3388524006.8570848,3456294486.994226,3525420376.7341108,3595928784.2687931,3667847359.9541693,3741204307.1532531,3816028393.2963181,3892348961.1622453,3970195940.3854904,4049599859.1932001,1362847574.7411218,60644752.534434259,61857647.58512295,63094800.536825404,64356696.547561921,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW483:BW487)","v":0},0,0,0,0,0,{"$f":"SUM(CC483:CC487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Carry Loan to TPDC",null,"US$",{"$f":"SUM(J491:CV491)","v":239722747.14564601},null,{"$f":"J265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,19940234.949549593,33827527.507317469,53408687.443255454,66435177.983763099,66111119.261760384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV265","v":0},0,0,0,0,0,0,{"$f":"CC265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,"US$",10662095689.807772,null,{"$f":"SUM(J209:J210) * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,598207048.48648798,1014825825.2195235,1602260623.297663,1993055339.5128918,1983333577.8528113,872916894.88621044,85122259.350847781,86824704.537864745,88561198.628622055,90332422.601194501,92139071.053218395,93981852.474282756,95861489.523768425,97778719.314243793,99734293.700528651,101728979.57453924,103763559.16603003,{"$f":"SUM(AP209:AP210) * $F$478","v":105838830.34935063},107955606.95633765,110114719.09546442,112317013.47737369,114563353.74692117,116854620.8218596,119191713.23829679,121575547.50306275,124007058.453124,126487199.6221865,129016943.61463022,131597282.48692283,134229228.13666129,1921267.8946786385,1959693.2525722117,1998887.1176236563,2038864.8599761296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV209:BV210) * $F$478","v":0},0,0,0,0,0,0,{"$f":"SUM(CC209:CC210) * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,"US$",9537902584.2726421,null,{"$f":"J211 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,222169403.69986346,228819792.59414101,233396188.44602382,238064112.21494433,242825394.45924327,247681902.3484281,252635540.39539668,257688251.20330465,262842016.22737074,268098856.55191812,273460833.68295652,278930050.35661566,284508651.36374795,290198824.39102298,296002800.87884343,301922856.8964203,307961314.03434867,314120540.3150357,320402951.1213364,326811010.14376318,333347230.34663844,340014174.9535712,346814458.45264262,353750747.62169552,360825762.5741294,368042277.82561201,375403123.3821243,382911185.84976685,390569409.56676221,398380797.75809747,406348413.7132594,7995353.0038805883,8155260.0639582016,8318365.2652373649,8484732.570542112,0,0,0,0,0,0,0,0,0,{"$f":"BV211 * $F$478","v":0},0,0,0,0,0,0,{"$f":"CC211 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,"US$",1190614296.8781018,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36434944.811490595,37163643.707720414,37906916.581874818,38665054.913512319,39438356.011782564,40227123.132018216,41031665.594658583,41852298.906551749,42689344.884682789,43543131.782376446,44413994.418023966,45302274.306384444,46208319.792512141,47132486.188362382,48075135.912129641,49036638.630372234,50017371.402979679,51017718.83103928,52038073.207660072,53078834.671813272,54140411.365249544,55223219.592554547,56327683.984405652,57454237.66409377,58603322.417375639,19757458.600517377,930373.67113998556,948981.1445627854,967960.76745404105,987319.98280312191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC212 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender - Principal and Interest",null,"US$",8106456421.0863581,null,{"$f":"J223 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,540430428.0724237,540430428.0724237,540430428.0724237,540430428.0724237,540430428.0724237,540430428.0724237,540430428.0724237,540430428.0724237,540430428.0724237,540430428.0724237,540430428.0724237,540430428.0724237,540430428.0724237,540430428.0724237,540430428.0724237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV223 * $F$478","v":0},0,0,0,0,0,0,{"$f":"CC223 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,"US$",278949685.87065923,null,{"$f":"J229 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3420569.2772449022,6977961.3255795995,7117520.5520911915,7259870.9631330147,7405068.3823956773,7553169.7500435915,7704233.1450444618,7858317.8079453539,8015484.1641042605,8175793.8473863443,8339309.7243340723,8506095.9188207537,8676217.8371971678,8849742.1939411145,9026737.037819935,9207271.7785763349,9391417.2141478602,9579245.5584308188,9770830.4695994351,9966247.0789914243,10165572.020571254,10368883.460982678,10576261.130202333,10787786.35280638,11003542.079862509,11223612.921459759,11448085.179888956,11677046.883486737,11910587.821156472,12148799.577579601,4088542.7242233655,181934.25760330277,185572.94275536886,189284.40161047623,193070.08964268575,0,0,0,0,0,0,0,0,0,{"$f":"BV229 * $F$478","v":0},0,0,0,0,0,0,{"$f":"CC229 * $F$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",20730766529.244125,null,{"$f":"J374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60834454.408438087,91045127.560124189,117875416.04250419,157224857.52873364,248151397.78467619,595906740.76126981,614249060.55013776,633119215.81648624,652535909.31739938,672518630.05510807,693087689.85870695,714264261.75286126,736070420.20264316,758529183.32812309,781664557.1870538,797297848.33079481,813243805.29741085,829508681.40335906,846098855.03142631,863020832.13205504,880281248.77469599,897886873.75019002,915844611.22519362,934161503.44969761,960944286.20697463,988262724.61939716,1016127531.8000683,1044549635.1243527,1073664959.0445532,279436101.19712615,15218862.361887127,15648018.138555411,16085757.030757055,16407472.171372201,0,0,0,0,0,0,0,0,0,{"$f":"BV374","v":0},0,0,0,0,0,0,{"$f":"CC374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Write Off of Outstanding Carry Loan",null,"US$",0,null,{"$f":"(J269 * J481) * $F$479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV269 * BV481) * $F$479","v":0},0,0,0,0,0,0,{"$f":"(CC269 * CC481) * $F$479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,"US$",50746507954.305298,null,{"$f":"SUM(J491:J498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,618147283.43603754,1048653352.726841,1655669310.7409184,2059490517.496655,2049444697.1145718,1638937295.9357424,922184895.75143015,958813969.16852772,992191025.92162728,1038218171.0439907,1172390913.8202806,1527822438.5561378,1553994463.7394547,1580850918.508141,1608413637.5014386,1636705304.2413797,1665749488.9672556,1695570688.2821326,1726194366.7010512,1757647000.1950512,1249525693.757448,1274516207.632597,1300006531.785249,1326006662.420954,1352526795.6693733,1379577331.5827608,1407168878.214416,1435312255.7787044,1464018500.8942785,1493298870.9121642,1396271856.2139745,1432296846.0265372,1469042335.6353512,1506522735.0363412,1542797878.797606,709630516.23512626,24326523.294511005,24937832.289831765,25561367.465058938,26072594.814360119,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV491:BV498)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC491:CC498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Shareholder Returns and Dividends"]
[{"$nulls":4},"Net Shareholder Returns",null,"US$",{"$f":"ROUND(SUM(J502:CV502),5)","v":48132065821.090698},null,{"$f":"J488 - J499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-199402349.49549598,-338275275.07317448,-534086874.43255448,-664351779.83763099,-661111192.61760378,59863391.952037334,1566539620.2399411,1553512007.0419035,1427765961.7893779,1430137956.4212351,1345332336.1942496,1040255276.4586828,1065444805.5756631,1090977136.1932788,1116850978.2940097,1143064603.869978,1169615817.3063288,1196501924.1169238,1223719697.9459863,1251265345.7449274,1819564899.10133,1855956197.0833564,1893075321.0250237,1930936827.4455245,1969555563.9944346,2008946675.2743239,2049125608.77981,2090108120.9554064,2131910283.3745146,2174548489.0420051,2344932450.9392786,2383731547.2697811,2423306625.5268941,2463673205.3491492,2506801980.3955941,653217058.50599551,36318229.239923254,36919815.295291185,37533433.071766466,38284101.733201802,0,0,0,0,0,0,0,0,0,{"$f":"BV488 - BV499","v":0},0,0,0,0,0,0,{"$f":"CC488 - CC499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net Shareholder Returns",null,"US$",{"$f":"INDEX(J503:CV503,MATCH(1,$J$481:$CV$481,0))","v":48132065821.090668},0,{"$f":"I503 + J502","v":0},{"$f":"J503 + K502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-199402349.49549598,-537677624.56867051,-1071764499.001225,-1736116278.838856,-2397227471.45646,-2337364079.5044227,-770824459.26448154,782687547.77742195,2210453509.5668001,3640591465.9880352,4985923802.1822853,6026179078.6409683,7091623884.2166309,8182601020.4099102,9299451998.7039204,10442516602.573898,11612132419.880226,12808634343.99715,14032354041.943136,15283619387.688065,17103184286.789394,18959140483.872749,20852215804.897774,22783152632.3433,24752708196.337734,26761654871.612057,28810780480.391869,30900888601.347275,33032798884.72179,35207347373.763794,37552279824.703072,39936011371.972855,42359317997.499748,44822991202.8489,47329793183.244492,47983010241.750488,48019328470.99041,48056248286.285698,48093781719.357468,48132065821.090668,48132065821.090668,48132065821.090668,48132065821.090668,48132065821.090668,48132065821.090668,48132065821.090668,48132065821.090668,48132065821.090668,48132065821.090668,48132065821.090668,{"$f":"BV503 + BW502","v":48132065821.090668},48132065821.090668,48132065821.090668,48132065821.090668,48132065821.090668,48132065821.090668,{"$f":"CB503 + CC502","v":48132065821.090668},{"$f":"CC503 + CD502","v":48132065821.090668},{"$f":"CD503 + CE502","v":48132065821.090668},{"$f":"CE503 + CF502","v":48132065821.090668},{"$f":"CF503 + CG502","v":48132065821.090668},{"$f":"CG503 + CH502","v":48132065821.090668},{"$f":"CH503 + CI502","v":48132065821.090668},{"$f":"CI503 + CJ502","v":48132065821.090668},{"$f":"CJ503 + CK502","v":48132065821.090668},{"$f":"CK503 + CL502","v":48132065821.090668},{"$f":"CL503 + CM502","v":48132065821.090668},{"$f":"CM503 + CN502","v":48132065821.090668},{"$f":"CN503 + CO502","v":48132065821.090668},{"$f":"CO503 + CP502","v":48132065821.090668},{"$f":"CP503 + CQ502","v":48132065821.090668},{"$f":"CQ503 + CR502","v":48132065821.090668},{"$f":"CR503 + CS502","v":48132065821.090668},{"$f":"CS503 + CT502","v":48132065821.090668},{"$f":"CT503 + CU502","v":48132065821.090668},{"$f":"CU503 + CV502","v":48132065821.090668}]
[]
[{"$nulls":4},"Shareholder Loan Opening Balance",null,"US$",null,null,{"$f":"I508","v":0},{"$f":"J508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-199402349.49549598,-537677624.56867051,-1071764499.001225,-1736116278.838856,-2397227471.45646,-2337364079.5044227,-770824459.26448154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV508","v":0},0,0,0,0,0,{"$f":"CB508","v":0},{"$f":"CC508","v":0},{"$f":"CD508","v":0},{"$f":"CE508","v":0},{"$f":"CF508","v":0},{"$f":"CG508","v":0},{"$f":"CH508","v":0},{"$f":"CI508","v":0},{"$f":"CJ508","v":0},{"$f":"CK508","v":0},{"$f":"CL508","v":0},{"$f":"CM508","v":0},{"$f":"CN508","v":0},{"$f":"CO508","v":0},{"$f":"CP508","v":0},{"$f":"CQ508","v":0},{"$f":"CR508","v":0},{"$f":"CS508","v":0},{"$f":"CT508","v":0},{"$f":"CU508","v":0}]
[{"$nulls":4},"Equity Contributions",null,"US$",{"$f":"SUM(J506:CV506)","v":-2397227471.45646},null,{"$f":"J502 * (J502 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-199402349.49549598,-338275275.07317448,-534086874.43255448,-664351779.83763099,-661111192.61760378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV502 * (BV502 < 0)","v":0},0,0,0,0,0,0,{"$f":"CC502 * (CC502 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Repayments",null,"US$",{"$f":"SUM(J507:CV507)","v":2397227471.45646},null,{"$f":"IF(J502 > 0, MIN(J502, -1 * J505), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AD502 > 0, MIN(AD502, -1 * AD505), 0)","v":59863391.952037334},1566539620.2399411,770824459.26448154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV502 > 0, MIN(BV502, -1 * BV505), 0)","v":0},0,0,0,0,0,0,{"$f":"IF(CC502 > 0, MIN(CC502, -1 * CC505), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Shareholder Loan Closing Balance",null,"US$",null,0,{"$f":"SUM(J505:J507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-199402349.49549598,-537677624.56867051,-1071764499.001225,-1736116278.838856,-2397227471.45646,-2337364079.5044227,-770824459.26448154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BM505:BM507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC505:CC507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Gross Dividend to Contractor",null,"US$",{"$f":"SUM(J510:CV510)","v":48132065821.090668},null,{"$f":"(J502 - J507) * (J502 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,782687547.77742195,1427765961.7893779,1430137956.4212351,1345332336.1942496,1040255276.4586828,1065444805.5756631,1090977136.1932788,1116850978.2940097,1143064603.869978,1169615817.3063288,1196501924.1169238,1223719697.9459863,1251265345.7449274,1819564899.10133,1855956197.0833564,1893075321.0250237,1930936827.4455245,1969555563.9944346,2008946675.2743239,2049125608.77981,2090108120.9554064,2131910283.3745146,2174548489.0420051,2344932450.9392786,2383731547.2697811,2423306625.5268941,2463673205.3491492,2506801980.3955941,653217058.50599551,36318229.239923254,36919815.295291185,37533433.071766466,38284101.733201802,0,0,0,0,0,0,0,0,0,{"$f":"(BV502 - BV507) * (BV502 > 0)","v":0},0,0,0,0,0,0,{"$f":"(CC502 - CC507) * (CC502 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Dividend Witholding Tax",{"$f":"Inputs!C324 - Inputs!C326","v":0.1},"US$",{"$f":"SUM(J511:CV511)","v":4813206582.109067},null,{"$f":"J510 * $F511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78268754.777742192,142776596.17893779,143013795.64212352,134533233.61942497,104025527.64586829,106544480.55756631,109097713.61932789,111685097.82940097,114306460.3869978,116961581.73063289,119650192.41169238,122371969.79459864,125126534.57449275,181956489.910133,185595619.70833564,189307532.10250238,193093682.74455246,196955556.39944348,200894667.52743241,204912560.87798101,209010812.09554064,213191028.33745146,217454848.90420052,234493245.09392786,238373154.72697812,242330662.55268943,246367320.53491494,250680198.03955942,65321705.850599557,3631822.9239923256,3691981.5295291189,3753343.3071766468,3828410.1733201803,0,0,0,0,0,0,0,0,0,{"$f":"BV510 * $F511","v":0},0,0,0,0,0,0,{"$f":"CC510 * $F511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Net Dividend to Contractor",null,"US$",{"$f":"SUM(J512:CV512)","v":43318859238.981598},null,{"$f":"J510 - J511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,704418792.9996798,1284989365.6104403,1287124160.7791116,1210799102.5748246,936229748.81281447,958900325.0180968,981879422.57395089,1005165880.4646087,1028758143.4829801,1052654235.5756959,1076851731.7052314,1101347728.1513877,1126138811.1704347,1637608409.1911969,1670360577.3750207,1703767788.9225214,1737843144.7009721,1772600007.5949912,1808052007.7468915,1844213047.901829,1881097308.8598657,1918719255.0370631,1957093640.1378045,2110439205.8453507,2145358392.542803,2180975962.9742045,2217305884.8142343,2256121782.3560348,587895352.65539598,32686406.315930929,33227833.765762068,33780089.764589816,34455691.55988162,0,0,0,0,0,0,0,0,0,{"$f":"BV510 - BV511","v":0},0,0,0,0,0,0,{"$f":"CC510 - CC511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total Dividend Withholding Tax",null,"US$",{"$f":"SUM(J514:CV514)","v":4813206582.109067},null,{"$f":"J473 + J511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78268754.777742192,142776596.17893779,143013795.64212352,134533233.61942497,104025527.64586829,106544480.55756631,109097713.61932789,111685097.82940097,114306460.3869978,116961581.73063289,119650192.41169238,122371969.79459864,125126534.57449275,181956489.910133,185595619.70833564,189307532.10250238,193093682.74455246,196955556.39944348,200894667.52743241,204912560.87798101,209010812.09554064,213191028.33745146,217454848.90420052,234493245.09392786,238373154.72697812,242330662.55268943,246367320.53491494,250680198.03955942,65321705.850599557,3631822.9239923256,3691981.5295291189,3753343.3071766468,3828410.1733201803,0,0,0,0,0,0,0,0,0,{"$f":"BV473 + BV511","v":0},0,0,0,0,0,0,{"$f":"CC473 + CC511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Interest Withholding Tax (Nominal)"]
[]
[{"$nulls":4},"Interest Payments",null,"US$",{"$f":"SUM(J518:CV518)","v":2799615712.685389},null,{"$f":"J221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,314102439.2791965,299611823.08398533,284387981.70929652,268393813.96104845,251590341.32473904,233936612.97303236,215389605.96672931,195904120.40590733,175432669.27570772,153925362.71832007,131329786.44912863,107590874.02071603,82650772.623425797,56448702.095432669,28920806.798723083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV221","v":0},0,0,0,0,0,0,{"$f":"CC221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",{"$f":"Inputs!C325 - Inputs!C326","v":0.1},"US$",{"$f":"SUM(J519:CV519)","v":279961571.26853895},null,{"$f":"J518 * $F519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31410243.927919652,29961182.308398534,28438798.170929655,26839381.396104846,25159034.132473905,23393661.297303237,21538960.596672934,19590412.040590733,17543266.927570771,15392536.271832008,13132978.644912863,10759087.402071603,8265077.2623425797,5644870.2095432673,2892080.6798723084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV518 * $F519","v":0},0,0,0,0,0,0,{"$f":"CC518 * $F519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Contractor Return (Real)"]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"Contractor Share of Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J524:CV524)","v":56156780246.255226},null,{"$f":"J484 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,940263613.5789423,2001589142.6971951,1980951887.0784466,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953613,1870705460.795362,1870705460.7953615,1870705460.7953618,1870705460.7953618,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953618,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953618,1870705460.7953618,1870705460.7953615,1870705460.7953618,1870705460.7953618,1870705460.7953618,617220603.95869803,26926889.366790004,26926889.36679,26926889.366789997,26926889.366790004,0,0,0,0,0,0,0,0,0,{"$f":"BV484 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC484 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J525:CV525)","v":4792248089.999999},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,379270188.1301412,630795403.48889601,976405006.08283746,1190737479.0663035,1161695370.6752794,453344642.55654132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC485 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan by TPDC",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J526:CV526)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC486 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J527:CV527)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU487 / BU$201","v":0},0,0,0,0,0,0,0,{"$f":"CC487 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J528:CV528)","v":60949028336.255226},null,{"$f":"SUM(J524:J527)","v":0},{"$f":"SUM(K524:K527)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,379270188.1301412,630795403.48889601,976405006.08283746,1190737479.0663035,1161695370.6752794,1393608256.1354837,2001589142.6971951,1980951887.0784466,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953613,1870705460.795362,1870705460.7953615,1870705460.7953618,1870705460.7953618,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953618,1870705460.7953615,1870705460.7953615,1870705460.7953615,1870705460.7953618,1870705460.7953618,1870705460.7953615,1870705460.7953618,1870705460.7953618,1870705460.7953618,617220603.95869803,26926889.366790004,26926889.36679,26926889.366789997,26926889.366790004,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW524:BW527)","v":0},0,0,0,0,0,{"$f":"SUM(CC524:CC527)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Carry Loan to TPDC",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J531:CV531)","v":206614449.87825996},null,{"$f":"J491 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,18060485.149054337,30037876.356614109,46495476.480135143,56701784.717443064,55318827.175013311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV491 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC491 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},8561428622.999999,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,541814554.47163033,901136290.69842291,1394864294.4040537,1701053541.5232909,1659564815.2503991,716095890.65220201,68460686.999999985,68460686.999999985,68460687,68460686.999999985,68460686.999999985,68460686.999999985,68460687,68460686.999999985,68460686.999999985,68460686.999999985,68460686.999999985,68460686.999999985,68460686.999999985,68460687,68460686.999999985,68460686.999999985,68460686.999999985,68460686.999999985,68460687,68460686.999999985,68460687,68460686.999999985,68460686.999999985,68460686.999999985,960687,960687,960687.00000000012,960687.00000000012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC492 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5717395419.9992599,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,182256292.60945994,184031301.79645991,184031301.79645991,184031301.79645994,184031301.79645994,184031301.79645991,184031301.79645994,184031301.79645994,184031301.79645994,184031301.79645994,184031301.79645994,184031301.79645994,184031301.79645991,184031301.79645994,184031301.79645994,184031301.79645994,184031301.79645991,184031301.79645994,184031301.79645994,184031301.79645994,184031301.79645994,184031301.79645994,184031301.79645991,184031301.79645994,184031301.79645991,184031301.79645991,184031301.79645994,184031301.79645994,184031301.79645994,184031301.79645994,184031301.79645994,3550018.3740000008,3550018.3740000008,3550018.3740000003,3550018.3740000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC493 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},687392862.29999983,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27071700.681256261,27071700.681256264,27071700.681256261,27071700.681256264,27071700.681256264,27071700.681256261,27071700.681256261,27071700.681256257,27071700.681256257,27071700.681256257,27071700.681256253,27071700.681256253,27071700.681256257,27071700.681256253,27071700.681256257,27071700.681256257,27071700.681256257,27071700.681256261,27071700.681256261,27071700.681256261,27071700.681256264,27071700.681256264,27071700.681256268,27071700.681256272,27071700.681256268,8947963.6285934187,413095.40999999992,413095.41,413095.40999999992,413095.40999999992,0,0,0,0,0,0,0,0,{"$f":"BU494 / BU$201","v":0},0,0,0,0,0,0,0,{"$f":"CC494 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender - Principal and Interest",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5810539832.9400654,null,{"$f":"J495 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,443341182.87001497,434648218.50001466,426125704.41177911,417770298.44292063,409578723.96364766,401547768.59181142,393674282.93314844,385955179.34622395,378387430.73159206,370968069.34469813,363694185.63205695,356562927.09025192,349571497.14730579,342717154.06598604,335997209.86861372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC495 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},167732217.76466709,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2806058.1911930428,5612116.3823860846,5612116.3823860846,5612116.3823860837,5612116.3823860846,5612116.3823860856,5612116.3823860846,5612116.3823860856,5612116.3823860856,5612116.3823860846,5612116.3823860846,5612116.3823860846,5612116.3823860837,5612116.3823860856,5612116.3823860846,5612116.3823860856,5612116.3823860846,5612116.3823860856,5612116.3823860846,5612116.3823860846,5612116.3823860856,5612116.3823860846,5612116.3823860846,5612116.3823860846,5612116.3823860856,5612116.3823860846,5612116.3823860856,5612116.3823860856,5612116.3823860856,5612116.3823860846,1851661.8118760942,80780.668100370007,80780.668100370007,80780.668100369992,80780.668100370007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC496 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},11949423383.577402,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,48926903.184112556,71788461.751119271,91121530.508199021,119156792.76547924,184380143.82125464,434085770.67164022,438673683.07416546,443284354.42479616,447920720.01009274,452585759.00819039,457282496.67156631,462014006.55830956,466783412.81368071,471593892.50379699,476448678.0033263,476448678.0033263,476448678.00332636,476448678.0033263,476448678.0033263,476448678.00332642,476448678.0033263,476448678.00332636,476448678.00332624,476448678.0033263,480498678.0033263,484469266.2386204,488361999.8026343,492178405.25754982,495977620.45295721,126553931.88890997,6757330.2879627617,6811646.896959302,6864898.4744068878,6864898.4744068906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC497 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2799783747.2229848,null,{"$f":"J511 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61714379.003523849,110370952.66653958,108386583.8887389,99960174.252219334,75776960.133047059,76090079.251487017,76385786.977887109,76664086.558046877,76924971.02950123,77168423.117344111,77394415.122964397,77602908.805559263,77793855.256284863,110908097.6931933,110908097.6931933,110908097.6931933,110908097.69319332,110908097.69319329,110908097.69319332,110908097.6931933,110908097.6931933,110908097.6931933,110908097.69319332,117253097.69319332,116856038.86966389,116466765.51326253,116085124.96777096,115801272.14823021,29583574.483285867,1612566.4626726871,1607134.8017730333,1601809.6440282741,1601809.6440282743,0,0,0,0,0,0,0,0,0,{"$f":"BV511 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC511 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Write Off of Outstanding Carry Loan",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J498 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV498 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC498 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},35900310536.682625,null,{"$f":"SUM(J531:J539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,559875039.62068462,931174167.05503702,1441359770.8841889,1757755326.2407339,1714883642.4254124,1344499424.32287,741679226.86297321,817732650.34526825,877366886.79650521,895226205.79671168,971063892.52538764,1188712819.5979381,1185894747.5319788,1183233377.9943776,1180728681.7729402,1178380721.5298507,1176189652.7392647,1174155724.6886821,1172279281.5453281,1170560763.4887979,872532581.55662191,872532581.55662191,872532581.55662191,872532581.55662191,872532581.55662191,872532581.55662191,872532581.55662191,872532581.55662191,872532581.55662179,872532581.55662191,815427581.55662191,819001110.96838665,822504571.17599916,825939336.08542311,828494011.46128976,350968433.60912526,12413791.202735819,12462676.150832707,12510602.570535531,12510602.570535535,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV531:BV539)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC531:CC539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Post-Tax Return"]
[{"$nulls":4},"Contractor Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J543:CV543)","v":25048717799.572559},null,{"$f":"J528 - J540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-180604851.49054343,-300378763.56614101,-464954764.80135143,-567017847.17443037,-553188271.75013304,49108831.812613726,1259909915.8342218,1163219236.7331784,993338573.99885631,975479254.99864984,899641568.26997387,681992641.19742322,684810713.26338315,687472082.80098391,689976779.0224216,692324739.26551104,694515808.05609679,696549736.10667944,698426179.25003338,700144697.30656362,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873985,998172879.23873961,998172879.23873961,998172879.23873973,998172879.23873985,1055277879.2387398,1051704349.8269749,1048200889.6193626,1044766124.7099386,1042211449.334072,266252170.34957278,14513098.164054185,14464213.215957293,14416286.796254465,14416286.796254469,0,0,0,0,0,0,0,0,0,{"$f":"BV528 - BV540","v":0},0,0,0,0,0,0,{"$f":"CC528 - CC540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J544:CV544)","v":25048717799.572559},null,{"$f":"J543 * Discounting!J$12","v":0},{"$f":"K543 * Discounting!K$12","v":0},{"$f":"L543 * Discounting!L$12","v":0},{"$f":"M543 * Discounting!M$12","v":0},{"$f":"N543 * Discounting!N$12","v":0},{"$f":"O543 * Discounting!O$12","v":0},{"$f":"P543 * Discounting!P$12","v":0},{"$f":"Q543 * Discounting!Q$12","v":0},{"$f":"R543 * Discounting!R$12","v":0},{"$f":"S543 * Discounting!S$12","v":0},{"$f":"T543 * Discounting!T$12","v":0},{"$f":"U543 * Discounting!U$12","v":0},{"$f":"V543 * Discounting!V$12","v":0},{"$f":"W543 * Discounting!W$12","v":0},{"$f":"X543 * Discounting!X$12","v":0},{"$f":"Y543 * Discounting!Y$12","v":-180604851.49054343},{"$f":"Z543 * Discounting!Z$12","v":-300378763.56614101},{"$f":"AA543 * Discounting!AA$12","v":-464954764.80135143},{"$f":"AB543 * Discounting!AB$12","v":-567017847.17443037},{"$f":"AC543 * Discounting!AC$12","v":-553188271.75013304},{"$f":"AD543 * Discounting!AD$12","v":49108831.812613726},{"$f":"AE543 * Discounting!AE$12","v":1259909915.8342218},{"$f":"AF543 * Discounting!AF$12","v":1163219236.7331784},{"$f":"AG543 * Discounting!AG$12","v":993338573.99885631},{"$f":"AH543 * Discounting!AH$12","v":975479254.99864984},{"$f":"AI543 * Discounting!AI$12","v":899641568.26997387},{"$f":"AJ543 * Discounting!AJ$12","v":681992641.19742322},{"$f":"AK543 * Discounting!AK$12","v":684810713.26338315},{"$f":"AL543 * Discounting!AL$12","v":687472082.80098391},{"$f":"AM543 * Discounting!AM$12","v":689976779.0224216},{"$f":"AN543 * Discounting!AN$12","v":692324739.26551104},{"$f":"AO543 * Discounting!AO$12","v":694515808.05609679},{"$f":"AP543 * Discounting!AP$12","v":696549736.10667944},{"$f":"AQ543 * Discounting!AQ$12","v":698426179.25003338},{"$f":"AR543 * Discounting!AR$12","v":700144697.30656362},{"$f":"AS543 * Discounting!AS$12","v":998172879.23873961},{"$f":"AT543 * Discounting!AT$12","v":998172879.23873961},{"$f":"AU543 * Discounting!AU$12","v":998172879.23873961},{"$f":"AV543 * Discounting!AV$12","v":998172879.23873961},{"$f":"AW543 * Discounting!AW$12","v":998172879.23873961},{"$f":"AX543 * Discounting!AX$12","v":998172879.23873985},{"$f":"AY543 * Discounting!AY$12","v":998172879.23873961},{"$f":"AZ543 * Discounting!AZ$12","v":998172879.23873961},{"$f":"BA543 * Discounting!BA$12","v":998172879.23873973},{"$f":"BB543 * Discounting!BB$12","v":998172879.23873985},{"$f":"BC543 * Discounting!BC$12","v":1055277879.2387398},{"$f":"BD543 * Discounting!BD$12","v":1051704349.8269749},{"$f":"BE543 * Discounting!BE$12","v":1048200889.6193626},{"$f":"BF543 * Discounting!BF$12","v":1044766124.7099386},{"$f":"BG543 * Discounting!BG$12","v":1042211449.334072},{"$f":"BH543 * Discounting!BH$12","v":266252170.34957278},{"$f":"BI543 * Discounting!BI$12","v":14513098.164054185},{"$f":"BJ543 * Discounting!BJ$12","v":14464213.215957293},{"$f":"BK543 * Discounting!BK$12","v":14416286.796254465},{"$f":"BL543 * Discounting!BL$12","v":14416286.796254469},{"$f":"BM543 * Discounting!BM$12","v":0},{"$f":"BN543 * Discounting!BN$12","v":0},{"$f":"BO543 * Discounting!BO$12","v":0},{"$f":"BP543 * Discounting!BP$12","v":0},{"$f":"BQ543 * Discounting!BQ$12","v":0},{"$f":"BR543 * Discounting!BR$12","v":0},{"$f":"BS543 * Discounting!BS$12","v":0},{"$f":"BT543 * Discounting!BT$12","v":0},{"$f":"BU543 * Discounting!BU$12","v":0},{"$f":"BV543 * Discounting!BV$12","v":0},{"$f":"BW543 * Discounting!BW$12","v":0},{"$f":"BX543 * Discounting!BX$12","v":0},{"$f":"BY543 * Discounting!BY$12","v":0},{"$f":"BZ543 * Discounting!BZ$12","v":0},{"$f":"CA543 * Discounting!CA$12","v":0},{"$f":"CB543 * Discounting!CB$12","v":0},{"$f":"CC543 * Discounting!CC$12","v":0},{"$f":"CD543 * Discounting!CD$12","v":0},{"$f":"CE543 * Discounting!CE$12","v":0},{"$f":"CF543 * Discounting!CF$12","v":0},{"$f":"CG543 * Discounting!CG$12","v":0},{"$f":"CH543 * Discounting!CH$12","v":0},{"$f":"CI543 * Discounting!CI$12","v":0},{"$f":"CJ543 * Discounting!CJ$12","v":0},{"$f":"CK543 * Discounting!CK$12","v":0},{"$f":"CL543 * Discounting!CL$12","v":0},{"$f":"CM543 * Discounting!CM$12","v":0},{"$f":"CN543 * Discounting!CN$12","v":0},{"$f":"CO543 * Discounting!CO$12","v":0},{"$f":"CP543 * Discounting!CP$12","v":0},{"$f":"CQ543 * Discounting!CQ$12","v":0},{"$f":"CR543 * Discounting!CR$12","v":0},{"$f":"CS543 * Discounting!CS$12","v":0},{"$f":"CT543 * Discounting!CT$12","v":0},{"$f":"CU543 * Discounting!CU$12","v":0},{"$f":"CV543 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor Post-Tax Return NPV\"&Inputs!C344*100","v":"Contractor Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J547:CV547)","v":2231938022.9309306},null,{"$f":"J544 / Discounting!J$19","v":0},{"$f":"K544 / Discounting!K$19","v":0},{"$f":"L544 / Discounting!L$19","v":0},{"$f":"M544 / Discounting!M$19","v":0},{"$f":"N544 / Discounting!N$19","v":0},{"$f":"O544 / Discounting!O$19","v":0},{"$f":"P544 / Discounting!P$19","v":0},{"$f":"Q544 / Discounting!Q$19","v":0},{"$f":"R544 / Discounting!R$19","v":0},{"$f":"S544 / Discounting!S$19","v":0},{"$f":"T544 / Discounting!T$19","v":0},{"$f":"U544 / Discounting!U$19","v":0},{"$f":"V544 / Discounting!V$19","v":0},{"$f":"W544 / Discounting!W$19","v":0},{"$f":"X544 / Discounting!X$19","v":0},{"$f":"Y544 / Discounting!Y$19","v":-180604851.49054343},{"$f":"Z544 / Discounting!Z$19","v":-265821914.6603018},{"$f":"AA544 / Discounting!AA$19","v":-364127781.97302181},{"$f":"AB544 / Discounting!AB$19","v":-392971810.99858868},{"$f":"AC544 / Discounting!AC$19","v":-339280726.99694496},{"$f":"AD544 / Discounting!AD$19","v":26654306.41162191},{"$f":"AE544 / Discounting!AE$19","v":605158075.47190535},{"$f":"AF544 / Discounting!AF$19","v":494438717.58370078},{"$f":"AG544 / Discounting!AG$19","v":373654100.63878638},{"$f":"AH544 / Discounting!AH$19","v":324722249.268332},{"$f":"AI544 / Discounting!AI$19","v":265023923.50224859},{"$f":"AJ544 / Discounting!AJ$19","v":177793881.06594896},{"$f":"AK544 / Discounting!AK$19","v":157989863.57532606},{"$f":"AL544 / Discounting!AL$19","v":140357395.74977899},{"$f":"AM544 / Discounting!AM$19","v":124662624.60856387},{"$f":"AN544 / Discounting!AN$19","v":110696323.86446558},{"$f":"AO544 / Discounting!AO$19","v":98271376.551515609},{"$f":"AP544 / Discounting!AP$19","v":87220504.182565212},{"$f":"AQ544 / Discounting!AQ$19","v":77394219.890833095},{"$f":"AR544 / Discounting!AR$19","v":68658984.823362678},{"$f":"AS544 / Discounting!AS$19","v":86623733.119045973},{"$f":"AT544 / Discounting!AT$19","v":76658170.901810601},{"$f":"AU544 / Discounting!AU$19","v":67839089.293637708},{"$f":"AV544 / Discounting!AV$19","v":60034592.295254625},{"$f":"AW544 / Discounting!AW$19","v":53127957.783411175},{"$f":"AX544 / Discounting!AX$19","v":47015891.843726717},{"$f":"AY544 / Discounting!AY$19","v":41606983.93250151},{"$f":"AZ544 / Discounting!AZ$19","v":36820339.763275675},{"$f":"BA544 / Discounting!BA$19","v":32584371.471925385},{"$f":"BB544 / Discounting!BB$19","v":28835726.966305658},{"$f":"BC544 / Discounting!BC$19","v":26978234.79316742},{"$f":"BD544 / Discounting!BD$19","v":23793696.747577503},{"$f":"BE544 / Discounting!BE$19","v":20986225.373379},{"$f":"BF544 / Discounting!BF$19","v":18511024.163681801},{"$f":"BG544 / Discounting!BG$19","v":16341381.214756958},{"$f":"BH544 / Discounting!BH$19","v":3694431.637393238},{"$f":"BI544 / Discounting!BI$19","v":178211.68125178519},{"$f":"BJ544 / Discounting!BJ$19","v":157178.23447543583},{"$f":"BK544 / Discounting!BK$19","v":138634.89606556683},{"$f":"BL544 / Discounting!BL$19","v":122685.74873059016},{"$f":"BM544 / Discounting!BM$19","v":0},{"$f":"BN544 / Discounting!BN$19","v":0},{"$f":"BO544 / Discounting!BO$19","v":0},{"$f":"BP544 / Discounting!BP$19","v":0},{"$f":"BQ544 / Discounting!BQ$19","v":0},{"$f":"BR544 / Discounting!BR$19","v":0},{"$f":"BS544 / Discounting!BS$19","v":0},{"$f":"BT544 / Discounting!BT$19","v":0},{"$f":"BU544 / Discounting!BU$19","v":0},{"$f":"BV544 / Discounting!BV$19","v":0},{"$f":"BW544 / Discounting!BW$19","v":0},{"$f":"BX544 / Discounting!BX$19","v":0},{"$f":"BY544 / Discounting!BY$19","v":0},{"$f":"BZ544 / Discounting!BZ$19","v":0},{"$f":"CA544 / Discounting!CA$19","v":0},{"$f":"CB544 / Discounting!CB$19","v":0},{"$f":"CC544 / Discounting!CC$19","v":0},{"$f":"CD544 / Discounting!CD$19","v":0},{"$f":"CE544 / Discounting!CE$19","v":0},{"$f":"CF544 / Discounting!CF$19","v":0},{"$f":"CG544 / Discounting!CG$19","v":0},{"$f":"CH544 / Discounting!CH$19","v":0},{"$f":"CI544 / Discounting!CI$19","v":0},{"$f":"CJ544 / Discounting!CJ$19","v":0},{"$f":"CK544 / Discounting!CK$19","v":0},{"$f":"CL544 / Discounting!CL$19","v":0},{"$f":"CM544 / Discounting!CM$19","v":0},{"$f":"CN544 / Discounting!CN$19","v":0},{"$f":"CO544 / Discounting!CO$19","v":0},{"$f":"CP544 / Discounting!CP$19","v":0},{"$f":"CQ544 / Discounting!CQ$19","v":0},{"$f":"CR544 / Discounting!CR$19","v":0},{"$f":"CS544 / Discounting!CS$19","v":0},{"$f":"CT544 / Discounting!CT$19","v":0},{"$f":"CU544 / Discounting!CU$19","v":0},{"$f":"CV544 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J548:CV548)","v":2231938022.9309306},null,{"$f":"J543 / Discounting!J$19","v":0},{"$f":"K543 / Discounting!K$19","v":0},{"$f":"L543 / Discounting!L$19","v":0},{"$f":"M543 / Discounting!M$19","v":0},{"$f":"N543 / Discounting!N$19","v":0},{"$f":"O543 / Discounting!O$19","v":0},{"$f":"P543 / Discounting!P$19","v":0},{"$f":"Q543 / Discounting!Q$19","v":0},{"$f":"R543 / Discounting!R$19","v":0},{"$f":"S543 / Discounting!S$19","v":0},{"$f":"T543 / Discounting!T$19","v":0},{"$f":"U543 / Discounting!U$19","v":0},{"$f":"V543 / Discounting!V$19","v":0},{"$f":"W543 / Discounting!W$19","v":0},{"$f":"X543 / Discounting!X$19","v":0},{"$f":"Y543 / Discounting!Y$19","v":-180604851.49054343},{"$f":"Z543 / Discounting!Z$19","v":-265821914.6603018},{"$f":"AA543 / Discounting!AA$19","v":-364127781.97302181},{"$f":"AB543 / Discounting!AB$19","v":-392971810.99858868},{"$f":"AC543 / Discounting!AC$19","v":-339280726.99694496},{"$f":"AD543 / Discounting!AD$19","v":26654306.41162191},{"$f":"AE543 / Discounting!AE$19","v":605158075.47190535},{"$f":"AF543 / Discounting!AF$19","v":494438717.58370078},{"$f":"AG543 / Discounting!AG$19","v":373654100.63878638},{"$f":"AH543 / Discounting!AH$19","v":324722249.268332},{"$f":"AI543 / Discounting!AI$19","v":265023923.50224859},{"$f":"AJ543 / Discounting!AJ$19","v":177793881.06594896},{"$f":"AK543 / Discounting!AK$19","v":157989863.57532606},{"$f":"AL543 / Discounting!AL$19","v":140357395.74977899},{"$f":"AM543 / Discounting!AM$19","v":124662624.60856387},{"$f":"AN543 / Discounting!AN$19","v":110696323.86446558},{"$f":"AO543 / Discounting!AO$19","v":98271376.551515609},{"$f":"AP543 / Discounting!AP$19","v":87220504.182565212},{"$f":"AQ543 / Discounting!AQ$19","v":77394219.890833095},{"$f":"AR543 / Discounting!AR$19","v":68658984.823362678},{"$f":"AS543 / Discounting!AS$19","v":86623733.119045973},{"$f":"AT543 / Discounting!AT$19","v":76658170.901810601},{"$f":"AU543 / Discounting!AU$19","v":67839089.293637708},{"$f":"AV543 / Discounting!AV$19","v":60034592.295254625},{"$f":"AW543 / Discounting!AW$19","v":53127957.783411175},{"$f":"AX543 / Discounting!AX$19","v":47015891.843726717},{"$f":"AY543 / Discounting!AY$19","v":41606983.93250151},{"$f":"AZ543 / Discounting!AZ$19","v":36820339.763275675},{"$f":"BA543 / Discounting!BA$19","v":32584371.471925385},{"$f":"BB543 / Discounting!BB$19","v":28835726.966305658},{"$f":"BC543 / Discounting!BC$19","v":26978234.79316742},{"$f":"BD543 / Discounting!BD$19","v":23793696.747577503},{"$f":"BE543 / Discounting!BE$19","v":20986225.373379},{"$f":"BF543 / Discounting!BF$19","v":18511024.163681801},{"$f":"BG543 / Discounting!BG$19","v":16341381.214756958},{"$f":"BH543 / Discounting!BH$19","v":3694431.637393238},{"$f":"BI543 / Discounting!BI$19","v":178211.68125178519},{"$f":"BJ543 / Discounting!BJ$19","v":157178.23447543583},{"$f":"BK543 / Discounting!BK$19","v":138634.89606556683},{"$f":"BL543 / Discounting!BL$19","v":122685.74873059016},{"$f":"BM543 / Discounting!BM$19","v":0},{"$f":"BN543 / Discounting!BN$19","v":0},{"$f":"BO543 / Discounting!BO$19","v":0},{"$f":"BP543 / Discounting!BP$19","v":0},{"$f":"BQ543 / Discounting!BQ$19","v":0},{"$f":"BR543 / Discounting!BR$19","v":0},{"$f":"BS543 / Discounting!BS$19","v":0},{"$f":"BT543 / Discounting!BT$19","v":0},{"$f":"BU543 / Discounting!BU$19","v":0},{"$f":"BV543 / Discounting!BV$19","v":0},{"$f":"BW543 / Discounting!BW$19","v":0},{"$f":"BX543 / Discounting!BX$19","v":0},{"$f":"BY543 / Discounting!BY$19","v":0},{"$f":"BZ543 / Discounting!BZ$19","v":0},{"$f":"CA543 / Discounting!CA$19","v":0},{"$f":"CB543 / Discounting!CB$19","v":0},{"$f":"CC543 / Discounting!CC$19","v":0},{"$f":"CD543 / Discounting!CD$19","v":0},{"$f":"CE543 / Discounting!CE$19","v":0},{"$f":"CF543 / Discounting!CF$19","v":0},{"$f":"CG543 / Discounting!CG$19","v":0},{"$f":"CH543 / Discounting!CH$19","v":0},{"$f":"CI543 / Discounting!CI$19","v":0},{"$f":"CJ543 / Discounting!CJ$19","v":0},{"$f":"CK543 / Discounting!CK$19","v":0},{"$f":"CL543 / Discounting!CL$19","v":0},{"$f":"CM543 / Discounting!CM$19","v":0},{"$f":"CN543 / Discounting!CN$19","v":0},{"$f":"CO543 / Discounting!CO$19","v":0},{"$f":"CP543 / Discounting!CP$19","v":0},{"$f":"CQ543 / Discounting!CQ$19","v":0},{"$f":"CR543 / Discounting!CR$19","v":0},{"$f":"CS543 / Discounting!CS$19","v":0},{"$f":"CT543 / Discounting!CT$19","v":0},{"$f":"CU543 / Discounting!CU$19","v":0},{"$f":"CV543 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J549:CV549)","v":1211406538.4807265},null,{"$f":"J543 / Discounting!J$20","v":0},{"$f":"K543 / Discounting!K$20","v":0},{"$f":"L543 / Discounting!L$20","v":0},{"$f":"M543 / Discounting!M$20","v":0},{"$f":"N543 / Discounting!N$20","v":0},{"$f":"O543 / Discounting!O$20","v":0},{"$f":"P543 / Discounting!P$20","v":0},{"$f":"Q543 / Discounting!Q$20","v":0},{"$f":"R543 / Discounting!R$20","v":0},{"$f":"S543 / Discounting!S$20","v":0},{"$f":"T543 / Discounting!T$20","v":0},{"$f":"U543 / Discounting!U$20","v":0},{"$f":"V543 / Discounting!V$20","v":0},{"$f":"W543 / Discounting!W$20","v":0},{"$f":"X543 / Discounting!X$20","v":0},{"$f":"Y543 / Discounting!Y$20","v":-98025077.636197269},{"$f":"Z543 / Discounting!Z$20","v":-144277485.38827631},{"$f":"AA543 / Discounting!AA$20","v":-197633971.6392985},{"$f":"AB543 / Discounting!AB$20","v":-213289354.98718137},{"$f":"AC543 / Discounting!AC$20","v":-184147985.67070821},{"$f":"AD543 / Discounting!AD$20","v":14466889.6420816},{"$f":"AE543 / Discounting!AE$20","v":328455558.31268078},{"$f":"AF543 / Discounting!AF$20","v":268361526.71137878},{"$f":"AG543 / Discounting!AG$20","v":202804475.74863917},{"$f":"AH543 / Discounting!AH$20","v":176246227.23047686},{"$f":"AI543 / Discounting!AI$20","v":143844367.75840315},{"$f":"AJ543 / Discounting!AJ$20","v":96499395.50844802},{"$f":"AK543 / Discounting!AK$20","v":85750568.242705584},{"$f":"AL543 / Discounting!AL$20","v":76180371.134199321},{"$f":"AM543 / Discounting!AM$20","v":67661878.154067397},{"$f":"AN543 / Discounting!AN$20","v":60081529.656051569},{"$f":"AO543 / Discounting!AO$20","v":53337766.047678322},{"$f":"AP543 / Discounting!AP$20","v":47339795.267968729},{"$f":"AQ543 / Discounting!AQ$20","v":42006481.834675819},{"$f":"AR543 / Discounting!AR$20","v":37265346.208515443},{"$f":"AS543 / Discounting!AS$20","v":47015891.843726702},{"$f":"AT543 / Discounting!AT$20","v":41606983.93250151},{"$f":"AU543 / Discounting!AU$20","v":36820339.763275675},{"$f":"AV543 / Discounting!AV$20","v":32584371.471925382},{"$f":"AW543 / Discounting!AW$20","v":28835726.966305651},{"$f":"AX543 / Discounting!AX$20","v":25518342.44805811},{"$f":"AY543 / Discounting!AY$20","v":22582603.936334606},{"$f":"AZ543 / Discounting!AZ$20","v":19984605.253393456},{"$f":"BA543 / Discounting!BA$20","v":17685491.374684479},{"$f":"BB543 / Discounting!BB$20","v":15650877.32272963},{"$f":"BC543 / Discounting!BC$20","v":14642704.989717644},{"$f":"BD543 / Discounting!BD$20","v":12914265.323905451},{"$f":"BE543 / Discounting!BE$20","v":11390482.340525189},{"$f":"BF543 / Discounting!BF$20","v":10047042.290364182},{"$f":"BG543 / Discounting!BG$20","v":8869447.0222640783},{"$f":"BH543 / Discounting!BH$20","v":2005189.4790658921},{"$f":"BI543 / Discounting!BI$20","v":96726.160710573065},{"$f":"BJ543 / Discounting!BJ$20","v":85310.04848439389},{"$f":"BK543 / Discounting!BK$20","v":75245.467315837261},{"$f":"BL543 / Discounting!BL$20","v":66588.909129059553},{"$f":"BM543 / Discounting!BM$20","v":0},{"$f":"BN543 / Discounting!BN$20","v":0},{"$f":"BO543 / Discounting!BO$20","v":0},{"$f":"BP543 / Discounting!BP$20","v":0},{"$f":"BQ543 / Discounting!BQ$20","v":0},{"$f":"BR543 / Discounting!BR$20","v":0},{"$f":"BS543 / Discounting!BS$20","v":0},{"$f":"BT543 / Discounting!BT$20","v":0},{"$f":"BU543 / Discounting!BU$20","v":0},{"$f":"BV543 / Discounting!BV$20","v":0},{"$f":"BW543 / Discounting!BW$20","v":0},{"$f":"BX543 / Discounting!BX$20","v":0},{"$f":"BY543 / Discounting!BY$20","v":0},{"$f":"BZ543 / Discounting!BZ$20","v":0},{"$f":"CA543 / Discounting!CA$20","v":0},{"$f":"CB543 / Discounting!CB$20","v":0},{"$f":"CC543 / Discounting!CC$20","v":0},{"$f":"CD543 / Discounting!CD$20","v":0},{"$f":"CE543 / Discounting!CE$20","v":0},{"$f":"CF543 / Discounting!CF$20","v":0},{"$f":"CG543 / Discounting!CG$20","v":0},{"$f":"CH543 / Discounting!CH$20","v":0},{"$f":"CI543 / Discounting!CI$20","v":0},{"$f":"CJ543 / Discounting!CJ$20","v":0},{"$f":"CK543 / Discounting!CK$20","v":0},{"$f":"CL543 / Discounting!CL$20","v":0},{"$f":"CM543 / Discounting!CM$20","v":0},{"$f":"CN543 / Discounting!CN$20","v":0},{"$f":"CO543 / Discounting!CO$20","v":0},{"$f":"CP543 / Discounting!CP$20","v":0},{"$f":"CQ543 / Discounting!CQ$20","v":0},{"$f":"CR543 / Discounting!CR$20","v":0},{"$f":"CS543 / Discounting!CS$20","v":0},{"$f":"CT543 / Discounting!CT$20","v":0},{"$f":"CU543 / Discounting!CU$20","v":0},{"$f":"CV543 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J552:CV552), \"Null\")","v":0.25848724303523674},null,{"$f":"J544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-180604851.49054343,-300378763.56614101,-464954764.80135143,-567017847.17443037,-553188271.75013304,49108831.812613726,1259909915.8342218,1163219236.7331784,993338573.99885631,975479254.99864984,899641568.26997387,681992641.19742322,684810713.26338315,687472082.80098391,689976779.0224216,692324739.26551104,694515808.05609679,696549736.10667944,698426179.25003338,700144697.30656362,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873985,998172879.23873961,998172879.23873961,998172879.23873973,998172879.23873985,1055277879.2387398,1051704349.8269749,1048200889.6193626,1044766124.7099386,1042211449.334072,266252170.34957278,14513098.164054185,14464213.215957293,14416286.796254465,14416286.796254469,0,0,0,0,0,0,0,0,0,{"$f":"BV544","v":0},0,0,0,0,0,0,{"$f":"CC544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J553:CV553), \"Null\")","v":0.25848724303523674},null,{"$f":"J543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-180604851.49054343,-300378763.56614101,-464954764.80135143,-567017847.17443037,-553188271.75013304,49108831.812613726,1259909915.8342218,1163219236.7331784,993338573.99885631,975479254.99864984,899641568.26997387,681992641.19742322,684810713.26338315,687472082.80098391,689976779.0224216,692324739.26551104,694515808.05609679,696549736.10667944,698426179.25003338,700144697.30656362,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873985,998172879.23873961,998172879.23873961,998172879.23873973,998172879.23873985,1055277879.2387398,1051704349.8269749,1048200889.6193626,1044766124.7099386,1042211449.334072,266252170.34957278,14513098.164054185,14464213.215957293,14416286.796254465,14416286.796254469,0,0,0,0,0,0,0,0,0,{"$f":"BV543","v":0},0,0,0,0,0,0,{"$f":"CC543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Lender Return (Real)"]
[]
[{"$nulls":4},"Loans Out",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J557:CV557)","v":5324720099.9999981},null,{"$f":"J217 / J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,421411320.14460129,700883781.65432882,1084894451.2031529,1323041643.4070039,1290772634.0836437,503716269.50726819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV217 / BV201","v":0},0,0,0,0,0,0,{"$f":"CC217 / CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Payments Received",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J558:CV558)","v":2086751360.4024785},null,{"$f":"J221 / J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257673402.04932791,240966715.38180691,224237982.79522112,207477147.72217575,190674036.11766261,173818349.32258621,156899656.78402233,139907388.62652197,122830828.06863031,105659103.67864288,88381181.463466555,70985856.784296364,53461746.092654526,35797278.48016873,17980687.035293955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV221 / BV201","v":0},0,0,0,0,0,0,{"$f":"CC221 / CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Principal Payments Received",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J559:CV559)","v":4369404009.5309267},null,{"$f":"J222 / J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,234927912.25068864,241975749.61820933,249235022.10675561,256712072.7699582,264413434.95305693,272345838.00164866,280516213.14169812,288931699.53594899,297599650.52202749,306527640.03768831,315723469.23881894,325195173.31598347,334951028.51546299,344999559.37092686,355349546.15205461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV222 / BV201","v":0},0,0,0,0,0,0,{"$f":"CC222 / CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J560:CV560)","v":208675136.04024783},null,{"$f":"J519 / J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25767340.204932794,24096671.53818069,22423798.279522114,20747714.772217575,19067403.61176626,17381834.932258621,15689965.678402236,13990738.862652197,12283082.80686303,10565910.367864288,8838118.1463466547,7098585.6784296362,5346174.6092654523,3579727.848016873,1798068.7035293956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV519 / BV201","v":0},0,0,0,0,0,0,{"$f":"CC519 / CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J562:CV562)","v":922760133.89315951},null,{"$f":"-J557 + J558 + J559 - J560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-421411320.14460129,-700883781.65432882,-1084894451.2031529,-1323041643.4070039,-1290772634.0836437,-36882295.412184432,458845793.4618355,451049206.62245458,443441505.7199164,436020067.45895326,428782352.39197624,421725904.24731821,414848349.29981875,408147395.78379482,401620833.34846687,395266532.5559389,389082444.42185014,383066599.99885207,377217110.0030787,371532164.48381913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV557 + BV558 + BV559 - BV560","v":0},0,0,0,0,0,0,{"$f":"-CC557 + CC558 + CC559 - CC560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J563:CV563)","v":922760133.89315951},null,{"$f":"J562 * Discounting!J$12","v":0},{"$f":"K562 * Discounting!K$12","v":0},{"$f":"L562 * Discounting!L$12","v":0},{"$f":"M562 * Discounting!M$12","v":0},{"$f":"N562 * Discounting!N$12","v":0},{"$f":"O562 * Discounting!O$12","v":0},{"$f":"P562 * Discounting!P$12","v":0},{"$f":"Q562 * Discounting!Q$12","v":0},{"$f":"R562 * Discounting!R$12","v":0},{"$f":"S562 * Discounting!S$12","v":0},{"$f":"T562 * Discounting!T$12","v":0},{"$f":"U562 * Discounting!U$12","v":0},{"$f":"V562 * Discounting!V$12","v":0},{"$f":"W562 * Discounting!W$12","v":0},{"$f":"X562 * Discounting!X$12","v":0},{"$f":"Y562 * Discounting!Y$12","v":-421411320.14460129},{"$f":"Z562 * Discounting!Z$12","v":-700883781.65432882},{"$f":"AA562 * Discounting!AA$12","v":-1084894451.2031529},{"$f":"AB562 * Discounting!AB$12","v":-1323041643.4070039},{"$f":"AC562 * Discounting!AC$12","v":-1290772634.0836437},{"$f":"AD562 * Discounting!AD$12","v":-36882295.412184432},{"$f":"AE562 * Discounting!AE$12","v":458845793.4618355},{"$f":"AF562 * Discounting!AF$12","v":451049206.62245458},{"$f":"AG562 * Discounting!AG$12","v":443441505.7199164},{"$f":"AH562 * Discounting!AH$12","v":436020067.45895326},{"$f":"AI562 * Discounting!AI$12","v":428782352.39197624},{"$f":"AJ562 * Discounting!AJ$12","v":421725904.24731821},{"$f":"AK562 * Discounting!AK$12","v":414848349.29981875},{"$f":"AL562 * Discounting!AL$12","v":408147395.78379482},{"$f":"AM562 * Discounting!AM$12","v":401620833.34846687},{"$f":"AN562 * Discounting!AN$12","v":395266532.5559389},{"$f":"AO562 * Discounting!AO$12","v":389082444.42185014},{"$f":"AP562 * Discounting!AP$12","v":383066599.99885207},{"$f":"AQ562 * Discounting!AQ$12","v":377217110.0030787},{"$f":"AR562 * Discounting!AR$12","v":371532164.48381913},{"$f":"AS562 * Discounting!AS$12","v":0},{"$f":"AT562 * Discounting!AT$12","v":0},{"$f":"AU562 * Discounting!AU$12","v":0},{"$f":"AV562 * Discounting!AV$12","v":0},{"$f":"AW562 * Discounting!AW$12","v":0},{"$f":"AX562 * Discounting!AX$12","v":0},{"$f":"AY562 * Discounting!AY$12","v":0},{"$f":"AZ562 * Discounting!AZ$12","v":0},{"$f":"BA562 * Discounting!BA$12","v":0},{"$f":"BB562 * Discounting!BB$12","v":0},{"$f":"BC562 * Discounting!BC$12","v":0},{"$f":"BD562 * Discounting!BD$12","v":0},{"$f":"BE562 * Discounting!BE$12","v":0},{"$f":"BF562 * Discounting!BF$12","v":0},{"$f":"BG562 * Discounting!BG$12","v":0},{"$f":"BH562 * Discounting!BH$12","v":0},{"$f":"BI562 * Discounting!BI$12","v":0},{"$f":"BJ562 * Discounting!BJ$12","v":0},{"$f":"BK562 * Discounting!BK$12","v":0},{"$f":"BL562 * Discounting!BL$12","v":0},{"$f":"BM562 * Discounting!BM$12","v":0},{"$f":"BN562 * Discounting!BN$12","v":0},{"$f":"BO562 * Discounting!BO$12","v":0},{"$f":"BP562 * Discounting!BP$12","v":0},{"$f":"BQ562 * Discounting!BQ$12","v":0},{"$f":"BR562 * Discounting!BR$12","v":0},{"$f":"BS562 * Discounting!BS$12","v":0},{"$f":"BT562 * Discounting!BT$12","v":0},{"$f":"BU562 * Discounting!BU$12","v":0},{"$f":"BV562 * Discounting!BV$12","v":0},{"$f":"BW562 * Discounting!BW$12","v":0},{"$f":"BX562 * Discounting!BX$12","v":0},{"$f":"BY562 * Discounting!BY$12","v":0},{"$f":"BZ562 * Discounting!BZ$12","v":0},{"$f":"CA562 * Discounting!CA$12","v":0},{"$f":"CB562 * Discounting!CB$12","v":0},{"$f":"CC562 * Discounting!CC$12","v":0},{"$f":"CD562 * Discounting!CD$12","v":0},{"$f":"CE562 * Discounting!CE$12","v":0},{"$f":"CF562 * Discounting!CF$12","v":0},{"$f":"CG562 * Discounting!CG$12","v":0},{"$f":"CH562 * Discounting!CH$12","v":0},{"$f":"CI562 * Discounting!CI$12","v":0},{"$f":"CJ562 * Discounting!CJ$12","v":0},{"$f":"CK562 * Discounting!CK$12","v":0},{"$f":"CL562 * Discounting!CL$12","v":0},{"$f":"CM562 * Discounting!CM$12","v":0},{"$f":"CN562 * Discounting!CN$12","v":0},{"$f":"CO562 * Discounting!CO$12","v":0},{"$f":"CP562 * Discounting!CP$12","v":0},{"$f":"CQ562 * Discounting!CQ$12","v":0},{"$f":"CR562 * Discounting!CR$12","v":0},{"$f":"CS562 * Discounting!CS$12","v":0},{"$f":"CT562 * Discounting!CT$12","v":0},{"$f":"CU562 * Discounting!CU$12","v":0},{"$f":"CV562 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Lender Post-Tax Return NPV\"&Inputs!C344*100","v":"Lender Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J566:CV566)","v":-2163524601.1652341},null,{"$f":"J563 / Discounting!J$19","v":0},{"$f":"K563 / Discounting!K$19","v":0},{"$f":"L563 / Discounting!L$19","v":0},{"$f":"M563 / Discounting!M$19","v":0},{"$f":"N563 / Discounting!N$19","v":0},{"$f":"O563 / Discounting!O$19","v":0},{"$f":"P563 / Discounting!P$19","v":0},{"$f":"Q563 / Discounting!Q$19","v":0},{"$f":"R563 / Discounting!R$19","v":0},{"$f":"S563 / Discounting!S$19","v":0},{"$f":"T563 / Discounting!T$19","v":0},{"$f":"U563 / Discounting!U$19","v":0},{"$f":"V563 / Discounting!V$19","v":0},{"$f":"W563 / Discounting!W$19","v":0},{"$f":"X563 / Discounting!X$19","v":0},{"$f":"Y563 / Discounting!Y$19","v":-421411320.14460129},{"$f":"Z563 / Discounting!Z$19","v":-620251134.20737064},{"$f":"AA563 / Discounting!AA$19","v":-849631491.27038383},{"$f":"AB563 / Discounting!AB$19","v":-916934225.66337335},{"$f":"AC563 / Discounting!AC$19","v":-791655029.65953815},{"$f":"AD563 / Discounting!AD$19","v":-20018232.297429979},{"$f":"AE563 / Discounting!AE$19","v":220392135.83447972},{"$f":"AF563 / Discounting!AF$19","v":191723266.12812716},{"$f":"AG563 / Discounting!AG$19","v":166804895.47350991},{"$f":"AH563 / Discounting!AH$19","v":145144467.50750956},{"$f":"AI563 / Discounting!AI$19","v":126314284.89678653},{"$f":"AJ563 / Discounting!AJ$19","v":109942953.5347027},{"$f":"AK563 / Discounting!AK$19","v":95707956.725729138},{"$f":"AL563 / Discounting!AL$19","v":83329209.996228486},{"$f":"AM563 / Discounting!AM$19","v":72563466.923676759},{"$f":"AN563 / Discounting!AN$19","v":63199463.516233504},{"$f":"AO563 / Discounting!AO$19","v":55053703.54691112},{"$f":"AP563 / Discounting!AP$19","v":47966800.151488163},{"$f":"AQ563 / Discounting!AQ$19","v":41800300.197096966},{"$f":"AR563 / Discounting!AR$19","v":36433927.644982658},{"$f":"AS563 / Discounting!AS$19","v":0},{"$f":"AT563 / Discounting!AT$19","v":0},{"$f":"AU563 / Discounting!AU$19","v":0},{"$f":"AV563 / Discounting!AV$19","v":0},{"$f":"AW563 / Discounting!AW$19","v":0},{"$f":"AX563 / Discounting!AX$19","v":0},{"$f":"AY563 / Discounting!AY$19","v":0},{"$f":"AZ563 / Discounting!AZ$19","v":0},{"$f":"BA563 / Discounting!BA$19","v":0},{"$f":"BB563 / Discounting!BB$19","v":0},{"$f":"BC563 / Discounting!BC$19","v":0},{"$f":"BD563 / Discounting!BD$19","v":0},{"$f":"BE563 / Discounting!BE$19","v":0},{"$f":"BF563 / Discounting!BF$19","v":0},{"$f":"BG563 / Discounting!BG$19","v":0},{"$f":"BH563 / Discounting!BH$19","v":0},{"$f":"BI563 / Discounting!BI$19","v":0},{"$f":"BJ563 / Discounting!BJ$19","v":0},{"$f":"BK563 / Discounting!BK$19","v":0},{"$f":"BL563 / Discounting!BL$19","v":0},{"$f":"BM563 / Discounting!BM$19","v":0},{"$f":"BN563 / Discounting!BN$19","v":0},{"$f":"BO563 / Discounting!BO$19","v":0},{"$f":"BP563 / Discounting!BP$19","v":0},{"$f":"BQ563 / Discounting!BQ$19","v":0},{"$f":"BR563 / Discounting!BR$19","v":0},{"$f":"BS563 / Discounting!BS$19","v":0},{"$f":"BT563 / Discounting!BT$19","v":0},{"$f":"BU563 / Discounting!BU$19","v":0},{"$f":"BV563 / Discounting!BV$19","v":0},{"$f":"BW563 / Discounting!BW$19","v":0},{"$f":"BX563 / Discounting!BX$19","v":0},{"$f":"BY563 / Discounting!BY$19","v":0},{"$f":"BZ563 / Discounting!BZ$19","v":0},{"$f":"CA563 / Discounting!CA$19","v":0},{"$f":"CB563 / Discounting!CB$19","v":0},{"$f":"CC563 / Discounting!CC$19","v":0},{"$f":"CD563 / Discounting!CD$19","v":0},{"$f":"CE563 / Discounting!CE$19","v":0},{"$f":"CF563 / Discounting!CF$19","v":0},{"$f":"CG563 / Discounting!CG$19","v":0},{"$f":"CH563 / Discounting!CH$19","v":0},{"$f":"CI563 / Discounting!CI$19","v":0},{"$f":"CJ563 / Discounting!CJ$19","v":0},{"$f":"CK563 / Discounting!CK$19","v":0},{"$f":"CL563 / Discounting!CL$19","v":0},{"$f":"CM563 / Discounting!CM$19","v":0},{"$f":"CN563 / Discounting!CN$19","v":0},{"$f":"CO563 / Discounting!CO$19","v":0},{"$f":"CP563 / Discounting!CP$19","v":0},{"$f":"CQ563 / Discounting!CQ$19","v":0},{"$f":"CR563 / Discounting!CR$19","v":0},{"$f":"CS563 / Discounting!CS$19","v":0},{"$f":"CT563 / Discounting!CT$19","v":0},{"$f":"CU563 / Discounting!CU$19","v":0},{"$f":"CV563 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J567:CV567)","v":-2163524601.1652341},null,{"$f":"J562 / Discounting!J$19","v":0},{"$f":"K562 / Discounting!K$19","v":0},{"$f":"L562 / Discounting!L$19","v":0},{"$f":"M562 / Discounting!M$19","v":0},{"$f":"N562 / Discounting!N$19","v":0},{"$f":"O562 / Discounting!O$19","v":0},{"$f":"P562 / Discounting!P$19","v":0},{"$f":"Q562 / Discounting!Q$19","v":0},{"$f":"R562 / Discounting!R$19","v":0},{"$f":"S562 / Discounting!S$19","v":0},{"$f":"T562 / Discounting!T$19","v":0},{"$f":"U562 / Discounting!U$19","v":0},{"$f":"V562 / Discounting!V$19","v":0},{"$f":"W562 / Discounting!W$19","v":0},{"$f":"X562 / Discounting!X$19","v":0},{"$f":"Y562 / Discounting!Y$19","v":-421411320.14460129},{"$f":"Z562 / Discounting!Z$19","v":-620251134.20737064},{"$f":"AA562 / Discounting!AA$19","v":-849631491.27038383},{"$f":"AB562 / Discounting!AB$19","v":-916934225.66337335},{"$f":"AC562 / Discounting!AC$19","v":-791655029.65953815},{"$f":"AD562 / Discounting!AD$19","v":-20018232.297429979},{"$f":"AE562 / Discounting!AE$19","v":220392135.83447972},{"$f":"AF562 / Discounting!AF$19","v":191723266.12812716},{"$f":"AG562 / Discounting!AG$19","v":166804895.47350991},{"$f":"AH562 / Discounting!AH$19","v":145144467.50750956},{"$f":"AI562 / Discounting!AI$19","v":126314284.89678653},{"$f":"AJ562 / Discounting!AJ$19","v":109942953.5347027},{"$f":"AK562 / Discounting!AK$19","v":95707956.725729138},{"$f":"AL562 / Discounting!AL$19","v":83329209.996228486},{"$f":"AM562 / Discounting!AM$19","v":72563466.923676759},{"$f":"AN562 / Discounting!AN$19","v":63199463.516233504},{"$f":"AO562 / Discounting!AO$19","v":55053703.54691112},{"$f":"AP562 / Discounting!AP$19","v":47966800.151488163},{"$f":"AQ562 / Discounting!AQ$19","v":41800300.197096966},{"$f":"AR562 / Discounting!AR$19","v":36433927.644982658},{"$f":"AS562 / Discounting!AS$19","v":0},{"$f":"AT562 / Discounting!AT$19","v":0},{"$f":"AU562 / Discounting!AU$19","v":0},{"$f":"AV562 / Discounting!AV$19","v":0},{"$f":"AW562 / Discounting!AW$19","v":0},{"$f":"AX562 / Discounting!AX$19","v":0},{"$f":"AY562 / Discounting!AY$19","v":0},{"$f":"AZ562 / Discounting!AZ$19","v":0},{"$f":"BA562 / Discounting!BA$19","v":0},{"$f":"BB562 / Discounting!BB$19","v":0},{"$f":"BC562 / Discounting!BC$19","v":0},{"$f":"BD562 / Discounting!BD$19","v":0},{"$f":"BE562 / Discounting!BE$19","v":0},{"$f":"BF562 / Discounting!BF$19","v":0},{"$f":"BG562 / Discounting!BG$19","v":0},{"$f":"BH562 / Discounting!BH$19","v":0},{"$f":"BI562 / Discounting!BI$19","v":0},{"$f":"BJ562 / Discounting!BJ$19","v":0},{"$f":"BK562 / Discounting!BK$19","v":0},{"$f":"BL562 / Discounting!BL$19","v":0},{"$f":"BM562 / Discounting!BM$19","v":0},{"$f":"BN562 / Discounting!BN$19","v":0},{"$f":"BO562 / Discounting!BO$19","v":0},{"$f":"BP562 / Discounting!BP$19","v":0},{"$f":"BQ562 / Discounting!BQ$19","v":0},{"$f":"BR562 / Discounting!BR$19","v":0},{"$f":"BS562 / Discounting!BS$19","v":0},{"$f":"BT562 / Discounting!BT$19","v":0},{"$f":"BU562 / Discounting!BU$19","v":0},{"$f":"BV562 / Discounting!BV$19","v":0},{"$f":"BW562 / Discounting!BW$19","v":0},{"$f":"BX562 / Discounting!BX$19","v":0},{"$f":"BY562 / Discounting!BY$19","v":0},{"$f":"BZ562 / Discounting!BZ$19","v":0},{"$f":"CA562 / Discounting!CA$19","v":0},{"$f":"CB562 / Discounting!CB$19","v":0},{"$f":"CC562 / Discounting!CC$19","v":0},{"$f":"CD562 / Discounting!CD$19","v":0},{"$f":"CE562 / Discounting!CE$19","v":0},{"$f":"CF562 / Discounting!CF$19","v":0},{"$f":"CG562 / Discounting!CG$19","v":0},{"$f":"CH562 / Discounting!CH$19","v":0},{"$f":"CI562 / Discounting!CI$19","v":0},{"$f":"CJ562 / Discounting!CJ$19","v":0},{"$f":"CK562 / Discounting!CK$19","v":0},{"$f":"CL562 / Discounting!CL$19","v":0},{"$f":"CM562 / Discounting!CM$19","v":0},{"$f":"CN562 / Discounting!CN$19","v":0},{"$f":"CO562 / Discounting!CO$19","v":0},{"$f":"CP562 / Discounting!CP$19","v":0},{"$f":"CQ562 / Discounting!CQ$19","v":0},{"$f":"CR562 / Discounting!CR$19","v":0},{"$f":"CS562 / Discounting!CS$19","v":0},{"$f":"CT562 / Discounting!CT$19","v":0},{"$f":"CU562 / Discounting!CU$19","v":0},{"$f":"CV562 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J568:CV568)","v":-1174274474.0616758},null,{"$f":"J562 / Discounting!J$20","v":0},{"$f":"K562 / Discounting!K$20","v":0},{"$f":"L562 / Discounting!L$20","v":0},{"$f":"M562 / Discounting!M$20","v":0},{"$f":"N562 / Discounting!N$20","v":0},{"$f":"O562 / Discounting!O$20","v":0},{"$f":"P562 / Discounting!P$20","v":0},{"$f":"Q562 / Discounting!Q$20","v":0},{"$f":"R562 / Discounting!R$20","v":0},{"$f":"S562 / Discounting!S$20","v":0},{"$f":"T562 / Discounting!T$20","v":0},{"$f":"U562 / Discounting!U$20","v":0},{"$f":"V562 / Discounting!V$20","v":0},{"$f":"W562 / Discounting!W$20","v":0},{"$f":"X562 / Discounting!X$20","v":0},{"$f":"Y562 / Discounting!Y$20","v":-228725181.15112695},{"$f":"Z562 / Discounting!Z$20","v":-336647465.90597796},{"$f":"AA562 / Discounting!AA$20","v":-461145933.82502961},{"$f":"AB562 / Discounting!AB$20","v":-497675161.63675642},{"$f":"AC562 / Discounting!AC$20","v":-429678633.2316525},{"$f":"AD562 / Discounting!AD$20","v":-10865094.480575189},{"$f":"AE562 / Discounting!AE$20","v":119620021.54030398},{"$f":"AF562 / Discounting!AF$20","v":104059707.65330753},{"$f":"AG562 / Discounting!AG$20","v":90535014.391596928},{"$f":"AH562 / Discounting!AH$20","v":78778601.89504993},{"$f":"AI562 / Discounting!AI$20","v":68558333.186395943},{"$f":"AJ562 / Discounting!AJ$20","v":59672630.42408558},{"$f":"AK562 / Discounting!AK$20","v":51946444.467094734},{"$f":"AL562 / Discounting!AL$20","v":45227756.684437588},{"$f":"AM562 / Discounting!AM$20","v":39384542.663392894},{"$f":"AN562 / Discounting!AN$20","v":34302136.773270383},{"$f":"AO562 / Discounting!AO$20","v":29880944.613654096},{"$f":"AP562 / Discounting!AP$20","v":26034457.380320057},{"$f":"AQ562 / Discounting!AQ$20","v":22687528.259734087},{"$f":"AR562 / Discounting!AR$20","v":19774876.23679933},{"$f":"AS562 / Discounting!AS$20","v":0},{"$f":"AT562 / Discounting!AT$20","v":0},{"$f":"AU562 / Discounting!AU$20","v":0},{"$f":"AV562 / Discounting!AV$20","v":0},{"$f":"AW562 / Discounting!AW$20","v":0},{"$f":"AX562 / Discounting!AX$20","v":0},{"$f":"AY562 / Discounting!AY$20","v":0},{"$f":"AZ562 / Discounting!AZ$20","v":0},{"$f":"BA562 / Discounting!BA$20","v":0},{"$f":"BB562 / Discounting!BB$20","v":0},{"$f":"BC562 / Discounting!BC$20","v":0},{"$f":"BD562 / Discounting!BD$20","v":0},{"$f":"BE562 / Discounting!BE$20","v":0},{"$f":"BF562 / Discounting!BF$20","v":0},{"$f":"BG562 / Discounting!BG$20","v":0},{"$f":"BH562 / Discounting!BH$20","v":0},{"$f":"BI562 / Discounting!BI$20","v":0},{"$f":"BJ562 / Discounting!BJ$20","v":0},{"$f":"BK562 / Discounting!BK$20","v":0},{"$f":"BL562 / Discounting!BL$20","v":0},{"$f":"BM562 / Discounting!BM$20","v":0},{"$f":"BN562 / Discounting!BN$20","v":0},{"$f":"BO562 / Discounting!BO$20","v":0},{"$f":"BP562 / Discounting!BP$20","v":0},{"$f":"BQ562 / Discounting!BQ$20","v":0},{"$f":"BR562 / Discounting!BR$20","v":0},{"$f":"BS562 / Discounting!BS$20","v":0},{"$f":"BT562 / Discounting!BT$20","v":0},{"$f":"BU562 / Discounting!BU$20","v":0},{"$f":"BV562 / Discounting!BV$20","v":0},{"$f":"BW562 / Discounting!BW$20","v":0},{"$f":"BX562 / Discounting!BX$20","v":0},{"$f":"BY562 / Discounting!BY$20","v":0},{"$f":"BZ562 / Discounting!BZ$20","v":0},{"$f":"CA562 / Discounting!CA$20","v":0},{"$f":"CB562 / Discounting!CB$20","v":0},{"$f":"CC562 / Discounting!CC$20","v":0},{"$f":"CD562 / Discounting!CD$20","v":0},{"$f":"CE562 / Discounting!CE$20","v":0},{"$f":"CF562 / Discounting!CF$20","v":0},{"$f":"CG562 / Discounting!CG$20","v":0},{"$f":"CH562 / Discounting!CH$20","v":0},{"$f":"CI562 / Discounting!CI$20","v":0},{"$f":"CJ562 / Discounting!CJ$20","v":0},{"$f":"CK562 / Discounting!CK$20","v":0},{"$f":"CL562 / Discounting!CL$20","v":0},{"$f":"CM562 / Discounting!CM$20","v":0},{"$f":"CN562 / Discounting!CN$20","v":0},{"$f":"CO562 / Discounting!CO$20","v":0},{"$f":"CP562 / Discounting!CP$20","v":0},{"$f":"CQ562 / Discounting!CQ$20","v":0},{"$f":"CR562 / Discounting!CR$20","v":0},{"$f":"CS562 / Discounting!CS$20","v":0},{"$f":"CT562 / Discounting!CT$20","v":0},{"$f":"CU562 / Discounting!CU$20","v":0},{"$f":"CV562 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J571:CV571), \"Null\")","v":1.8289966638300292E-2},null,{"$f":"J563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-421411320.14460129,-700883781.65432882,-1084894451.2031529,-1323041643.4070039,-1290772634.0836437,-36882295.412184432,458845793.4618355,451049206.62245458,443441505.7199164,436020067.45895326,428782352.39197624,421725904.24731821,414848349.29981875,408147395.78379482,401620833.34846687,395266532.5559389,389082444.42185014,383066599.99885207,377217110.0030787,371532164.48381913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV563","v":0},0,0,0,0,0,0,{"$f":"CC563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J572:CV572), \"Null\")","v":1.8289966638300292E-2},null,{"$f":"J562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-421411320.14460129,-700883781.65432882,-1084894451.2031529,-1323041643.4070039,-1290772634.0836437,-36882295.412184432,458845793.4618355,451049206.62245458,443441505.7199164,436020067.45895326,428782352.39197624,421725904.24731821,414848349.29981875,408147395.78379482,401620833.34846687,395266532.5559389,389082444.42185014,383066599.99885207,377217110.0030787,371532164.48381913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV562","v":0},0,0,0,0,0,0,{"$f":"CC562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Contractor and Lender Return (Real)"]
[]
[{"$nulls":4},"Contractor Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J576:CV576)","v":25048717799.572559},null,{"$f":"J543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-180604851.49054343,-300378763.56614101,-464954764.80135143,-567017847.17443037,-553188271.75013304,49108831.812613726,1259909915.8342218,1163219236.7331784,993338573.99885631,975479254.99864984,899641568.26997387,681992641.19742322,684810713.26338315,687472082.80098391,689976779.0224216,692324739.26551104,694515808.05609679,696549736.10667944,698426179.25003338,700144697.30656362,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873985,998172879.23873961,998172879.23873961,998172879.23873973,998172879.23873985,1055277879.2387398,1051704349.8269749,1048200889.6193626,1044766124.7099386,1042211449.334072,266252170.34957278,14513098.164054185,14464213.215957293,14416286.796254465,14416286.796254469,0,0,0,0,0,0,0,0,0,{"$f":"BV543","v":0},0,0,0,0,0,0,{"$f":"CC543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J577:CV577)","v":922760133.89315951},null,{"$f":"J562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-421411320.14460129,-700883781.65432882,-1084894451.2031529,-1323041643.4070039,-1290772634.0836437,-36882295.412184432,458845793.4618355,451049206.62245458,443441505.7199164,436020067.45895326,428782352.39197624,421725904.24731821,414848349.29981875,408147395.78379482,401620833.34846687,395266532.5559389,389082444.42185014,383066599.99885207,377217110.0030787,371532164.48381913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV562","v":0},0,0,0,0,0,0,{"$f":"CC562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J579:CV579)","v":25971477933.465717},null,{"$f":"SUM(J576:J577)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-602016171.63514471,-1001262545.2204698,-1549849216.0045042,-1890059490.5814342,-1843960905.8337767,12226536.400429294,1718755709.2960572,1614268443.355633,1436780079.7187726,1411499322.457603,1328423920.6619501,1103718545.4447415,1099659062.5632019,1095619478.5847788,1091597612.3708885,1087591271.82145,1083598252.477947,1079616336.1055315,1075643289.2531121,1071676861.7903827,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873985,998172879.23873961,998172879.23873961,998172879.23873973,998172879.23873985,1055277879.2387398,1051704349.8269749,1048200889.6193626,1044766124.7099386,1042211449.334072,266252170.34957278,14513098.164054185,14464213.215957293,14416286.796254465,14416286.796254469,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV576:BV577)","v":0},0,0,0,0,0,0,{"$f":"SUM(CC576:CC577)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J580:CV580)","v":25971477933.465717},null,{"$f":"J579 * Discounting!J$12","v":0},{"$f":"K579 * Discounting!K$12","v":0},{"$f":"L579 * Discounting!L$12","v":0},{"$f":"M579 * Discounting!M$12","v":0},{"$f":"N579 * Discounting!N$12","v":0},{"$f":"O579 * Discounting!O$12","v":0},{"$f":"P579 * Discounting!P$12","v":0},{"$f":"Q579 * Discounting!Q$12","v":0},{"$f":"R579 * Discounting!R$12","v":0},{"$f":"S579 * Discounting!S$12","v":0},{"$f":"T579 * Discounting!T$12","v":0},{"$f":"U579 * Discounting!U$12","v":0},{"$f":"V579 * Discounting!V$12","v":0},{"$f":"W579 * Discounting!W$12","v":0},{"$f":"X579 * Discounting!X$12","v":0},{"$f":"Y579 * Discounting!Y$12","v":-602016171.63514471},{"$f":"Z579 * Discounting!Z$12","v":-1001262545.2204698},{"$f":"AA579 * Discounting!AA$12","v":-1549849216.0045042},{"$f":"AB579 * Discounting!AB$12","v":-1890059490.5814342},{"$f":"AC579 * Discounting!AC$12","v":-1843960905.8337767},{"$f":"AD579 * Discounting!AD$12","v":12226536.400429294},{"$f":"AE579 * Discounting!AE$12","v":1718755709.2960572},{"$f":"AF579 * Discounting!AF$12","v":1614268443.355633},{"$f":"AG579 * Discounting!AG$12","v":1436780079.7187726},{"$f":"AH579 * Discounting!AH$12","v":1411499322.457603},{"$f":"AI579 * Discounting!AI$12","v":1328423920.6619501},{"$f":"AJ579 * Discounting!AJ$12","v":1103718545.4447415},{"$f":"AK579 * Discounting!AK$12","v":1099659062.5632019},{"$f":"AL579 * Discounting!AL$12","v":1095619478.5847788},{"$f":"AM579 * Discounting!AM$12","v":1091597612.3708885},{"$f":"AN579 * Discounting!AN$12","v":1087591271.82145},{"$f":"AO579 * Discounting!AO$12","v":1083598252.477947},{"$f":"AP579 * Discounting!AP$12","v":1079616336.1055315},{"$f":"AQ579 * Discounting!AQ$12","v":1075643289.2531121},{"$f":"AR579 * Discounting!AR$12","v":1071676861.7903827},{"$f":"AS579 * Discounting!AS$12","v":998172879.23873961},{"$f":"AT579 * Discounting!AT$12","v":998172879.23873961},{"$f":"AU579 * Discounting!AU$12","v":998172879.23873961},{"$f":"AV579 * Discounting!AV$12","v":998172879.23873961},{"$f":"AW579 * Discounting!AW$12","v":998172879.23873961},{"$f":"AX579 * Discounting!AX$12","v":998172879.23873985},{"$f":"AY579 * Discounting!AY$12","v":998172879.23873961},{"$f":"AZ579 * Discounting!AZ$12","v":998172879.23873961},{"$f":"BA579 * Discounting!BA$12","v":998172879.23873973},{"$f":"BB579 * Discounting!BB$12","v":998172879.23873985},{"$f":"BC579 * Discounting!BC$12","v":1055277879.2387398},{"$f":"BD579 * Discounting!BD$12","v":1051704349.8269749},{"$f":"BE579 * Discounting!BE$12","v":1048200889.6193626},{"$f":"BF579 * Discounting!BF$12","v":1044766124.7099386},{"$f":"BG579 * Discounting!BG$12","v":1042211449.334072},{"$f":"BH579 * Discounting!BH$12","v":266252170.34957278},{"$f":"BI579 * Discounting!BI$12","v":14513098.164054185},{"$f":"BJ579 * Discounting!BJ$12","v":14464213.215957293},{"$f":"BK579 * Discounting!BK$12","v":14416286.796254465},{"$f":"BL579 * Discounting!BL$12","v":14416286.796254469},{"$f":"BM579 * Discounting!BM$12","v":0},{"$f":"BN579 * Discounting!BN$12","v":0},{"$f":"BO579 * Discounting!BO$12","v":0},{"$f":"BP579 * Discounting!BP$12","v":0},{"$f":"BQ579 * Discounting!BQ$12","v":0},{"$f":"BR579 * Discounting!BR$12","v":0},{"$f":"BS579 * Discounting!BS$12","v":0},{"$f":"BT579 * Discounting!BT$12","v":0},{"$f":"BU579 * Discounting!BU$12","v":0},{"$f":"BV579 * Discounting!BV$12","v":0},{"$f":"BW579 * Discounting!BW$12","v":0},{"$f":"BX579 * Discounting!BX$12","v":0},{"$f":"BY579 * Discounting!BY$12","v":0},{"$f":"BZ579 * Discounting!BZ$12","v":0},{"$f":"CA579 * Discounting!CA$12","v":0},{"$f":"CB579 * Discounting!CB$12","v":0},{"$f":"CC579 * Discounting!CC$12","v":0},{"$f":"CD579 * Discounting!CD$12","v":0},{"$f":"CE579 * Discounting!CE$12","v":0},{"$f":"CF579 * Discounting!CF$12","v":0},{"$f":"CG579 * Discounting!CG$12","v":0},{"$f":"CH579 * Discounting!CH$12","v":0},{"$f":"CI579 * Discounting!CI$12","v":0},{"$f":"CJ579 * Discounting!CJ$12","v":0},{"$f":"CK579 * Discounting!CK$12","v":0},{"$f":"CL579 * Discounting!CL$12","v":0},{"$f":"CM579 * Discounting!CM$12","v":0},{"$f":"CN579 * Discounting!CN$12","v":0},{"$f":"CO579 * Discounting!CO$12","v":0},{"$f":"CP579 * Discounting!CP$12","v":0},{"$f":"CQ579 * Discounting!CQ$12","v":0},{"$f":"CR579 * Discounting!CR$12","v":0},{"$f":"CS579 * Discounting!CS$12","v":0},{"$f":"CT579 * Discounting!CT$12","v":0},{"$f":"CU579 * Discounting!CU$12","v":0},{"$f":"CV579 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor and Lender Post-Tax Return NPV\"&Inputs!C344*100","v":"Contractor and Lender Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J583:CV583)","v":68413421.765694305},null,{"$f":"J580 / Discounting!J$19","v":0},{"$f":"K580 / Discounting!K$19","v":0},{"$f":"L580 / Discounting!L$19","v":0},{"$f":"M580 / Discounting!M$19","v":0},{"$f":"N580 / Discounting!N$19","v":0},{"$f":"O580 / Discounting!O$19","v":0},{"$f":"P580 / Discounting!P$19","v":0},{"$f":"Q580 / Discounting!Q$19","v":0},{"$f":"R580 / Discounting!R$19","v":0},{"$f":"S580 / Discounting!S$19","v":0},{"$f":"T580 / Discounting!T$19","v":0},{"$f":"U580 / Discounting!U$19","v":0},{"$f":"V580 / Discounting!V$19","v":0},{"$f":"W580 / Discounting!W$19","v":0},{"$f":"X580 / Discounting!X$19","v":0},{"$f":"Y580 / Discounting!Y$19","v":-602016171.63514471},{"$f":"Z580 / Discounting!Z$19","v":-886073048.86767244},{"$f":"AA580 / Discounting!AA$19","v":-1213759273.2434056},{"$f":"AB580 / Discounting!AB$19","v":-1309906036.661962},{"$f":"AC580 / Discounting!AC$19","v":-1130935756.6564832},{"$f":"AD580 / Discounting!AD$19","v":6636074.1141919317},{"$f":"AE580 / Discounting!AE$19","v":825550211.30638504},{"$f":"AF580 / Discounting!AF$19","v":686161983.71182799},{"$f":"AG580 / Discounting!AG$19","v":540458996.11229622},{"$f":"AH580 / Discounting!AH$19","v":469866716.77584153},{"$f":"AI580 / Discounting!AI$19","v":391338208.3990351},{"$f":"AJ580 / Discounting!AJ$19","v":287736834.60065168},{"$f":"AK580 / Discounting!AK$19","v":253697820.30105519},{"$f":"AL580 / Discounting!AL$19","v":223686605.74600747},{"$f":"AM580 / Discounting!AM$19","v":197226091.53224063},{"$f":"AN580 / Discounting!AN$19","v":173895787.3806991},{"$f":"AO580 / Discounting!AO$19","v":153325080.09842673},{"$f":"AP580 / Discounting!AP$19","v":135187304.33405337},{"$f":"AQ580 / Discounting!AQ$19","v":119194520.08793005},{"$f":"AR580 / Discounting!AR$19","v":105092912.46834534},{"$f":"AS580 / Discounting!AS$19","v":86623733.119045973},{"$f":"AT580 / Discounting!AT$19","v":76658170.901810601},{"$f":"AU580 / Discounting!AU$19","v":67839089.293637708},{"$f":"AV580 / Discounting!AV$19","v":60034592.295254625},{"$f":"AW580 / Discounting!AW$19","v":53127957.783411175},{"$f":"AX580 / Discounting!AX$19","v":47015891.843726717},{"$f":"AY580 / Discounting!AY$19","v":41606983.93250151},{"$f":"AZ580 / Discounting!AZ$19","v":36820339.763275675},{"$f":"BA580 / Discounting!BA$19","v":32584371.471925385},{"$f":"BB580 / Discounting!BB$19","v":28835726.966305658},{"$f":"BC580 / Discounting!BC$19","v":26978234.79316742},{"$f":"BD580 / Discounting!BD$19","v":23793696.747577503},{"$f":"BE580 / Discounting!BE$19","v":20986225.373379},{"$f":"BF580 / Discounting!BF$19","v":18511024.163681801},{"$f":"BG580 / Discounting!BG$19","v":16341381.214756958},{"$f":"BH580 / Discounting!BH$19","v":3694431.637393238},{"$f":"BI580 / Discounting!BI$19","v":178211.68125178519},{"$f":"BJ580 / Discounting!BJ$19","v":157178.23447543583},{"$f":"BK580 / Discounting!BK$19","v":138634.89606556683},{"$f":"BL580 / Discounting!BL$19","v":122685.74873059016},{"$f":"BM580 / Discounting!BM$19","v":0},{"$f":"BN580 / Discounting!BN$19","v":0},{"$f":"BO580 / Discounting!BO$19","v":0},{"$f":"BP580 / Discounting!BP$19","v":0},{"$f":"BQ580 / Discounting!BQ$19","v":0},{"$f":"BR580 / Discounting!BR$19","v":0},{"$f":"BS580 / Discounting!BS$19","v":0},{"$f":"BT580 / Discounting!BT$19","v":0},{"$f":"BU580 / Discounting!BU$19","v":0},{"$f":"BV580 / Discounting!BV$19","v":0},{"$f":"BW580 / Discounting!BW$19","v":0},{"$f":"BX580 / Discounting!BX$19","v":0},{"$f":"BY580 / Discounting!BY$19","v":0},{"$f":"BZ580 / Discounting!BZ$19","v":0},{"$f":"CA580 / Discounting!CA$19","v":0},{"$f":"CB580 / Discounting!CB$19","v":0},{"$f":"CC580 / Discounting!CC$19","v":0},{"$f":"CD580 / Discounting!CD$19","v":0},{"$f":"CE580 / Discounting!CE$19","v":0},{"$f":"CF580 / Discounting!CF$19","v":0},{"$f":"CG580 / Discounting!CG$19","v":0},{"$f":"CH580 / Discounting!CH$19","v":0},{"$f":"CI580 / Discounting!CI$19","v":0},{"$f":"CJ580 / Discounting!CJ$19","v":0},{"$f":"CK580 / Discounting!CK$19","v":0},{"$f":"CL580 / Discounting!CL$19","v":0},{"$f":"CM580 / Discounting!CM$19","v":0},{"$f":"CN580 / Discounting!CN$19","v":0},{"$f":"CO580 / Discounting!CO$19","v":0},{"$f":"CP580 / Discounting!CP$19","v":0},{"$f":"CQ580 / Discounting!CQ$19","v":0},{"$f":"CR580 / Discounting!CR$19","v":0},{"$f":"CS580 / Discounting!CS$19","v":0},{"$f":"CT580 / Discounting!CT$19","v":0},{"$f":"CU580 / Discounting!CU$19","v":0},{"$f":"CV580 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J584:CV584)","v":68413421.765694305},null,{"$f":"J579 / Discounting!J$19","v":0},{"$f":"K579 / Discounting!K$19","v":0},{"$f":"L579 / Discounting!L$19","v":0},{"$f":"M579 / Discounting!M$19","v":0},{"$f":"N579 / Discounting!N$19","v":0},{"$f":"O579 / Discounting!O$19","v":0},{"$f":"P579 / Discounting!P$19","v":0},{"$f":"Q579 / Discounting!Q$19","v":0},{"$f":"R579 / Discounting!R$19","v":0},{"$f":"S579 / Discounting!S$19","v":0},{"$f":"T579 / Discounting!T$19","v":0},{"$f":"U579 / Discounting!U$19","v":0},{"$f":"V579 / Discounting!V$19","v":0},{"$f":"W579 / Discounting!W$19","v":0},{"$f":"X579 / Discounting!X$19","v":0},{"$f":"Y579 / Discounting!Y$19","v":-602016171.63514471},{"$f":"Z579 / Discounting!Z$19","v":-886073048.86767244},{"$f":"AA579 / Discounting!AA$19","v":-1213759273.2434056},{"$f":"AB579 / Discounting!AB$19","v":-1309906036.661962},{"$f":"AC579 / Discounting!AC$19","v":-1130935756.6564832},{"$f":"AD579 / Discounting!AD$19","v":6636074.1141919317},{"$f":"AE579 / Discounting!AE$19","v":825550211.30638504},{"$f":"AF579 / Discounting!AF$19","v":686161983.71182799},{"$f":"AG579 / Discounting!AG$19","v":540458996.11229622},{"$f":"AH579 / Discounting!AH$19","v":469866716.77584153},{"$f":"AI579 / Discounting!AI$19","v":391338208.3990351},{"$f":"AJ579 / Discounting!AJ$19","v":287736834.60065168},{"$f":"AK579 / Discounting!AK$19","v":253697820.30105519},{"$f":"AL579 / Discounting!AL$19","v":223686605.74600747},{"$f":"AM579 / Discounting!AM$19","v":197226091.53224063},{"$f":"AN579 / Discounting!AN$19","v":173895787.3806991},{"$f":"AO579 / Discounting!AO$19","v":153325080.09842673},{"$f":"AP579 / Discounting!AP$19","v":135187304.33405337},{"$f":"AQ579 / Discounting!AQ$19","v":119194520.08793005},{"$f":"AR579 / Discounting!AR$19","v":105092912.46834534},{"$f":"AS579 / Discounting!AS$19","v":86623733.119045973},{"$f":"AT579 / Discounting!AT$19","v":76658170.901810601},{"$f":"AU579 / Discounting!AU$19","v":67839089.293637708},{"$f":"AV579 / Discounting!AV$19","v":60034592.295254625},{"$f":"AW579 / Discounting!AW$19","v":53127957.783411175},{"$f":"AX579 / Discounting!AX$19","v":47015891.843726717},{"$f":"AY579 / Discounting!AY$19","v":41606983.93250151},{"$f":"AZ579 / Discounting!AZ$19","v":36820339.763275675},{"$f":"BA579 / Discounting!BA$19","v":32584371.471925385},{"$f":"BB579 / Discounting!BB$19","v":28835726.966305658},{"$f":"BC579 / Discounting!BC$19","v":26978234.79316742},{"$f":"BD579 / Discounting!BD$19","v":23793696.747577503},{"$f":"BE579 / Discounting!BE$19","v":20986225.373379},{"$f":"BF579 / Discounting!BF$19","v":18511024.163681801},{"$f":"BG579 / Discounting!BG$19","v":16341381.214756958},{"$f":"BH579 / Discounting!BH$19","v":3694431.637393238},{"$f":"BI579 / Discounting!BI$19","v":178211.68125178519},{"$f":"BJ579 / Discounting!BJ$19","v":157178.23447543583},{"$f":"BK579 / Discounting!BK$19","v":138634.89606556683},{"$f":"BL579 / Discounting!BL$19","v":122685.74873059016},{"$f":"BM579 / Discounting!BM$19","v":0},{"$f":"BN579 / Discounting!BN$19","v":0},{"$f":"BO579 / Discounting!BO$19","v":0},{"$f":"BP579 / Discounting!BP$19","v":0},{"$f":"BQ579 / Discounting!BQ$19","v":0},{"$f":"BR579 / Discounting!BR$19","v":0},{"$f":"BS579 / Discounting!BS$19","v":0},{"$f":"BT579 / Discounting!BT$19","v":0},{"$f":"BU579 / Discounting!BU$19","v":0},{"$f":"BV579 / Discounting!BV$19","v":0},{"$f":"BW579 / Discounting!BW$19","v":0},{"$f":"BX579 / Discounting!BX$19","v":0},{"$f":"BY579 / Discounting!BY$19","v":0},{"$f":"BZ579 / Discounting!BZ$19","v":0},{"$f":"CA579 / Discounting!CA$19","v":0},{"$f":"CB579 / Discounting!CB$19","v":0},{"$f":"CC579 / Discounting!CC$19","v":0},{"$f":"CD579 / Discounting!CD$19","v":0},{"$f":"CE579 / Discounting!CE$19","v":0},{"$f":"CF579 / Discounting!CF$19","v":0},{"$f":"CG579 / Discounting!CG$19","v":0},{"$f":"CH579 / Discounting!CH$19","v":0},{"$f":"CI579 / Discounting!CI$19","v":0},{"$f":"CJ579 / Discounting!CJ$19","v":0},{"$f":"CK579 / Discounting!CK$19","v":0},{"$f":"CL579 / Discounting!CL$19","v":0},{"$f":"CM579 / Discounting!CM$19","v":0},{"$f":"CN579 / Discounting!CN$19","v":0},{"$f":"CO579 / Discounting!CO$19","v":0},{"$f":"CP579 / Discounting!CP$19","v":0},{"$f":"CQ579 / Discounting!CQ$19","v":0},{"$f":"CR579 / Discounting!CR$19","v":0},{"$f":"CS579 / Discounting!CS$19","v":0},{"$f":"CT579 / Discounting!CT$19","v":0},{"$f":"CU579 / Discounting!CU$19","v":0},{"$f":"CV579 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J585:CV585)","v":37132064.419050314},null,{"$f":"J579 / Discounting!J$20","v":0},{"$f":"K579 / Discounting!K$20","v":0},{"$f":"L579 / Discounting!L$20","v":0},{"$f":"M579 / Discounting!M$20","v":0},{"$f":"N579 / Discounting!N$20","v":0},{"$f":"O579 / Discounting!O$20","v":0},{"$f":"P579 / Discounting!P$20","v":0},{"$f":"Q579 / Discounting!Q$20","v":0},{"$f":"R579 / Discounting!R$20","v":0},{"$f":"S579 / Discounting!S$20","v":0},{"$f":"T579 / Discounting!T$20","v":0},{"$f":"U579 / Discounting!U$20","v":0},{"$f":"V579 / Discounting!V$20","v":0},{"$f":"W579 / Discounting!W$20","v":0},{"$f":"X579 / Discounting!X$20","v":0},{"$f":"Y579 / Discounting!Y$20","v":-326750258.78732419},{"$f":"Z579 / Discounting!Z$20","v":-480924951.29425424},{"$f":"AA579 / Discounting!AA$20","v":-658779905.46432805},{"$f":"AB579 / Discounting!AB$20","v":-710964516.62393785},{"$f":"AC579 / Discounting!AC$20","v":-613826618.90236068},{"$f":"AD579 / Discounting!AD$20","v":3601795.1615064102},{"$f":"AE579 / Discounting!AE$20","v":448075579.85298473},{"$f":"AF579 / Discounting!AF$20","v":372421234.36468631},{"$f":"AG579 / Discounting!AG$20","v":293339490.14023608},{"$f":"AH579 / Discounting!AH$20","v":255024829.12552676},{"$f":"AI579 / Discounting!AI$20","v":212402700.9447991},{"$f":"AJ579 / Discounting!AJ$20","v":156172025.93253359},{"$f":"AK579 / Discounting!AK$20","v":137697012.7098003},{"$f":"AL579 / Discounting!AL$20","v":121408127.81863691},{"$f":"AM579 / Discounting!AM$20","v":107046420.8174603},{"$f":"AN579 / Discounting!AN$20","v":94383666.42932196},{"$f":"AO579 / Discounting!AO$20","v":83218710.661332428},{"$f":"AP579 / Discounting!AP$20","v":73374252.648288786},{"$f":"AQ579 / Discounting!AQ$20","v":64694010.094409905},{"$f":"AR579 / Discounting!AR$20","v":57040222.445314772},{"$f":"AS579 / Discounting!AS$20","v":47015891.843726702},{"$f":"AT579 / Discounting!AT$20","v":41606983.93250151},{"$f":"AU579 / Discounting!AU$20","v":36820339.763275675},{"$f":"AV579 / Discounting!AV$20","v":32584371.471925382},{"$f":"AW579 / Discounting!AW$20","v":28835726.966305651},{"$f":"AX579 / Discounting!AX$20","v":25518342.44805811},{"$f":"AY579 / Discounting!AY$20","v":22582603.936334606},{"$f":"AZ579 / Discounting!AZ$20","v":19984605.253393456},{"$f":"BA579 / Discounting!BA$20","v":17685491.374684479},{"$f":"BB579 / Discounting!BB$20","v":15650877.32272963},{"$f":"BC579 / Discounting!BC$20","v":14642704.989717644},{"$f":"BD579 / Discounting!BD$20","v":12914265.323905451},{"$f":"BE579 / Discounting!BE$20","v":11390482.340525189},{"$f":"BF579 / Discounting!BF$20","v":10047042.290364182},{"$f":"BG579 / Discounting!BG$20","v":8869447.0222640783},{"$f":"BH579 / Discounting!BH$20","v":2005189.4790658921},{"$f":"BI579 / Discounting!BI$20","v":96726.160710573065},{"$f":"BJ579 / Discounting!BJ$20","v":85310.04848439389},{"$f":"BK579 / Discounting!BK$20","v":75245.467315837261},{"$f":"BL579 / Discounting!BL$20","v":66588.909129059553},{"$f":"BM579 / Discounting!BM$20","v":0},{"$f":"BN579 / Discounting!BN$20","v":0},{"$f":"BO579 / Discounting!BO$20","v":0},{"$f":"BP579 / Discounting!BP$20","v":0},{"$f":"BQ579 / Discounting!BQ$20","v":0},{"$f":"BR579 / Discounting!BR$20","v":0},{"$f":"BS579 / Discounting!BS$20","v":0},{"$f":"BT579 / Discounting!BT$20","v":0},{"$f":"BU579 / Discounting!BU$20","v":0},{"$f":"BV579 / Discounting!BV$20","v":0},{"$f":"BW579 / Discounting!BW$20","v":0},{"$f":"BX579 / Discounting!BX$20","v":0},{"$f":"BY579 / Discounting!BY$20","v":0},{"$f":"BZ579 / Discounting!BZ$20","v":0},{"$f":"CA579 / Discounting!CA$20","v":0},{"$f":"CB579 / Discounting!CB$20","v":0},{"$f":"CC579 / Discounting!CC$20","v":0},{"$f":"CD579 / Discounting!CD$20","v":0},{"$f":"CE579 / Discounting!CE$20","v":0},{"$f":"CF579 / Discounting!CF$20","v":0},{"$f":"CG579 / Discounting!CG$20","v":0},{"$f":"CH579 / Discounting!CH$20","v":0},{"$f":"CI579 / Discounting!CI$20","v":0},{"$f":"CJ579 / Discounting!CJ$20","v":0},{"$f":"CK579 / Discounting!CK$20","v":0},{"$f":"CL579 / Discounting!CL$20","v":0},{"$f":"CM579 / Discounting!CM$20","v":0},{"$f":"CN579 / Discounting!CN$20","v":0},{"$f":"CO579 / Discounting!CO$20","v":0},{"$f":"CP579 / Discounting!CP$20","v":0},{"$f":"CQ579 / Discounting!CQ$20","v":0},{"$f":"CR579 / Discounting!CR$20","v":0},{"$f":"CS579 / Discounting!CS$20","v":0},{"$f":"CT579 / Discounting!CT$20","v":0},{"$f":"CU579 / Discounting!CU$20","v":0},{"$f":"CV579 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,"%",{"$f":"IFERROR(IRR(J588:CV588), \"Null\")","v":0.13156974771587282},null,{"$f":"J580","v":0},{"$f":"K580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-602016171.63514471,-1001262545.2204698,-1549849216.0045042,-1890059490.5814342,-1843960905.8337767,12226536.400429294,1718755709.2960572,1614268443.355633,1436780079.7187726,1411499322.457603,1328423920.6619501,1103718545.4447415,1099659062.5632019,1095619478.5847788,1091597612.3708885,1087591271.82145,1083598252.477947,1079616336.1055315,1075643289.2531121,1071676861.7903827,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873985,998172879.23873961,998172879.23873961,998172879.23873973,998172879.23873985,1055277879.2387398,1051704349.8269749,1048200889.6193626,1044766124.7099386,1042211449.334072,266252170.34957278,14513098.164054185,14464213.215957293,14416286.796254465,14416286.796254469,0,0,0,0,0,0,0,0,0,0,{"$f":"BW580","v":0},0,0,0,0,0,{"$f":"CC580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,"%",{"$f":"IFERROR(IRR(J589:CV589), \"Null\")","v":0.13156974771587282},null,{"$f":"J579","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-602016171.63514471,-1001262545.2204698,-1549849216.0045042,-1890059490.5814342,-1843960905.8337767,12226536.400429294,1718755709.2960572,1614268443.355633,1436780079.7187726,1411499322.457603,1328423920.6619501,1103718545.4447415,1099659062.5632019,1095619478.5847788,1091597612.3708885,1087591271.82145,1083598252.477947,1079616336.1055315,1075643289.2531121,1071676861.7903827,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873985,998172879.23873961,998172879.23873961,998172879.23873973,998172879.23873985,1055277879.2387398,1051704349.8269749,1048200889.6193626,1044766124.7099386,1042211449.334072,266252170.34957278,14513098.164054185,14464213.215957293,14416286.796254465,14416286.796254469,0,0,0,0,0,0,0,0,0,{"$f":"BV579","v":0},0,0,0,0,0,0,{"$f":"CC579","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TPDC Return (Real)"]
[]
[{"$nulls":4},"Income"]
[{"$nulls":4},"TPDC Share of Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J594:CV594)","v":5966263370.2881517},null,{"$f":"J446 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99017197.974036485,76972480.408762291,97609736.027510464,207856162.31059569,207856162.31059575,207856162.31059572,207856162.31059572,207856162.31059578,207856162.31059572,207856162.31059572,207856162.31059578,207856162.31059572,207856162.31059572,207856162.31059575,207856162.31059572,207856162.31059572,207856162.31059572,207856162.31059575,207856162.31059575,207856162.31059575,207856162.31059578,207856162.31059575,207856162.31059572,207856162.31059575,207856162.31059575,207856162.31059575,207856162.31059575,207856162.31059575,207856162.31059575,207856162.31059575,68580067.106522009,2991876.5963100004,2991876.5963100004,2991876.5963100004,2991876.5963100004,0,0,0,0,0,0,0,0,0,{"$f":"BV446 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC446 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Debt Financing Inflows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},532472009.99999988,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42141132.014460132,70088378.165432885,108489445.12031528,132304164.34070039,129077263.40836437,50371626.950726822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC447 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Carry Loan from JV Partners",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},206614449.87825996,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18060485.149054337,30037876.356614109,46495476.480135143,56701784.717443064,55318827.175013311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC448 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Write Off of Carry Loan",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU449 / BU$201","v":0},0,0,0,0,0,0,0,{"$f":"CC449 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J450 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC450 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Income",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6705349830.1664104,null,{"$f":"SUM(J594:J598)","v":0},{"$f":"SUM(K594:K598)","v":0},{"$f":"SUM(L594:L598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,60201617.163514465,100126254.522047,154984921.60045043,189005949.05814344,184396090.58337769,149388824.92476332,76972480.408762291,97609736.027510464,207856162.31059569,207856162.31059575,207856162.31059572,207856162.31059572,207856162.31059578,207856162.31059572,207856162.31059572,207856162.31059578,207856162.31059572,207856162.31059572,207856162.31059575,207856162.31059572,207856162.31059572,207856162.31059572,207856162.31059575,207856162.31059575,207856162.31059575,207856162.31059578,207856162.31059575,207856162.31059572,207856162.31059575,207856162.31059575,207856162.31059575,207856162.31059575,207856162.31059575,207856162.31059575,207856162.31059575,68580067.106522009,2991876.5963100004,2991876.5963100004,2991876.5963100004,2991876.5963100004,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX594:BX598)","v":0},0,0,0,0,{"$f":"SUM(CC594:CC598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J602:CV602)","v":951269846.99999988},null,{"$f":"J454 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,60201617.163514473,100126254.522047,154984921.60045043,189005949.05814344,184396090.58337769,79566210.07246688,7606742.9999999991,7606742.9999999981,7606743,7606742.9999999991,7606742.9999999991,7606742.9999999981,7606742.9999999991,7606742.9999999991,7606742.9999999991,7606742.9999999981,7606742.9999999991,7606742.9999999981,7606742.9999999981,7606743,7606742.9999999991,7606742.9999999991,7606742.9999999991,7606742.9999999991,7606743,7606742.9999999991,7606742.9999999991,7606742.9999999991,7606742.9999999981,7606742.9999999981,106743,106743,106743.00000000001,106743.00000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV454 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC454 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},635266157.77769494,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20250699.17882888,20447922.421828885,20447922.421828885,20447922.421828881,20447922.421828885,20447922.421828881,20447922.421828885,20447922.421828885,20447922.421828885,20447922.421828881,20447922.421828885,20447922.421828881,20447922.421828885,20447922.421828881,20447922.421828885,20447922.421828881,20447922.421828881,20447922.421828885,20447922.421828885,20447922.421828881,20447922.421828881,20447922.421828881,20447922.421828885,20447922.421828881,20447922.421828881,20447922.421828885,20447922.421828881,20447922.421828885,20447922.421828885,20447922.421828885,20447922.421828881,394446.48600000009,394446.48600000009,394446.48600000003,394446.48600000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC455 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},76376984.699999988,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3007966.7423618068,3007966.7423618073,3007966.7423618073,3007966.7423618068,3007966.7423618077,3007966.7423618068,3007966.7423618068,3007966.7423618063,3007966.7423618063,3007966.7423618063,3007966.7423618059,3007966.7423618059,3007966.7423618063,3007966.7423618059,3007966.7423618068,3007966.7423618068,3007966.7423618068,3007966.7423618073,3007966.7423618073,3007966.7423618073,3007966.7423618073,3007966.7423618073,3007966.7423618082,3007966.7423618077,3007966.7423618077,994218.18095482432,45899.49,45899.49,45899.489999999991,45899.489999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC456 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Payment to Lender - Principal and Interest",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},645615536.99334049,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49260131.430001661,48294246.500001624,47347300.490197673,46418922.049213402,45508747.107071958,44616418.732423484,43741586.992572047,42883908.816247098,42043047.859065786,41218674.371633127,40410465.070228547,39618103.01002799,38841277.460811749,38079683.785109557,37333023.318734862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU457 / BU$201","v":0},0,0,0,0,0,0,0,{"$f":"CC457 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},18636913.08496302,null,{"$f":"J458 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311784.24346589367,623568.48693178722,623568.48693178722,623568.48693178711,623568.48693178734,623568.48693178722,623568.48693178711,623568.48693178734,623568.48693178734,623568.48693178722,623568.48693178734,623568.48693178722,623568.48693178711,623568.48693178722,623568.48693178722,623568.48693178722,623568.48693178711,623568.48693178734,623568.48693178722,623568.48693178722,623568.48693178722,623568.48693178711,623568.48693178722,623568.48693178734,623568.48693178734,623568.48693178734,623568.48693178734,623568.48693178734,623568.48693178734,623568.48693178722,205740.20131956603,8975.6297889300022,8975.6297889300004,8975.6297889300004,8975.6297889300022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC458 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC459 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J473 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV473 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC473 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Final Year Clearing of Carry Loan Balance",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J460 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV460 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC460 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2327165439.5559993,null,{"$f":"SUM(J602:J609)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,60201617.163514473,100126254.522047,154984921.60045043,189005949.05814344,184396090.58337769,149388824.92476332,76972480.408762291,76025534.39895834,75097155.957974061,74186981.015832633,76302619.38354595,75427787.64369452,74570109.467369571,73729248.510188267,72904875.022755608,72096665.721351013,71304303.66115047,{"$f":"SUM(AP602:AP609)","v":70527478.11193423},69765884.43623203,69019223.969857335,31686200.651122473,31686200.651122473,31686200.651122477,31686200.651122477,31686200.651122473,31686200.651122473,31686200.651122473,31686200.651122477,31686200.651122473,31686200.651122473,24186200.651122477,24186200.651122473,24186200.651122481,24186200.651122477,24079457.651122477,21647880.804103274,449321.60578893009,449321.60578893009,449321.60578893003,449321.60578893009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC602:CC609)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Post-Tax Return"]
[{"$nulls":4},"TPDC Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J613:CV613)","v":4378184390.6104202},null,{"$f":"J599 - J610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21584201.628552124,132759006.35262163,133669181.29476312,131553542.92704977,132428374.6669012,133286052.84322621,134126913.80040745,134951287.28784013,135759496.58924478,136551858.64944524,137328684.19866151,138090277.87436372,138836938.34073839,176169961.65947324,176169961.65947324,176169961.65947327,176169961.65947327,176169961.65947327,176169961.6594733,176169961.65947327,176169961.65947324,176169961.65947327,176169961.65947327,183669961.65947327,183669961.65947327,183669961.65947327,183669961.65947327,183776704.65947327,46932186.302418739,2542554.9905210705,2542554.9905210705,2542554.9905210705,2542554.9905210705,0,0,0,0,0,0,0,0,0,{"$f":"BV599 - BV610","v":0},0,0,0,0,0,0,{"$f":"CC599 - CC610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J614:CV614)","v":4378184390.6104202},null,{"$f":"J613 * Discounting!J$12","v":0},{"$f":"K613 * Discounting!K$12","v":0},{"$f":"L613 * Discounting!L$12","v":0},{"$f":"M613 * Discounting!M$12","v":0},{"$f":"N613 * Discounting!N$12","v":0},{"$f":"O613 * Discounting!O$12","v":0},{"$f":"P613 * Discounting!P$12","v":0},{"$f":"Q613 * Discounting!Q$12","v":0},{"$f":"R613 * Discounting!R$12","v":0},{"$f":"S613 * Discounting!S$12","v":0},{"$f":"T613 * Discounting!T$12","v":0},{"$f":"U613 * Discounting!U$12","v":0},{"$f":"V613 * Discounting!V$12","v":0},{"$f":"W613 * Discounting!W$12","v":0},{"$f":"X613 * Discounting!X$12","v":0},{"$f":"Y613 * Discounting!Y$12","v":0},{"$f":"Z613 * Discounting!Z$12","v":0},{"$f":"AA613 * Discounting!AA$12","v":0},{"$f":"AB613 * Discounting!AB$12","v":0},{"$f":"AC613 * Discounting!AC$12","v":0},{"$f":"AD613 * Discounting!AD$12","v":0},{"$f":"AE613 * Discounting!AE$12","v":0},{"$f":"AF613 * Discounting!AF$12","v":21584201.628552124},{"$f":"AG613 * Discounting!AG$12","v":132759006.35262163},{"$f":"AH613 * Discounting!AH$12","v":133669181.29476312},{"$f":"AI613 * Discounting!AI$12","v":131553542.92704977},{"$f":"AJ613 * Discounting!AJ$12","v":132428374.6669012},{"$f":"AK613 * Discounting!AK$12","v":133286052.84322621},{"$f":"AL613 * Discounting!AL$12","v":134126913.80040745},{"$f":"AM613 * Discounting!AM$12","v":134951287.28784013},{"$f":"AN613 * Discounting!AN$12","v":135759496.58924478},{"$f":"AO613 * Discounting!AO$12","v":136551858.64944524},{"$f":"AP613 * Discounting!AP$12","v":137328684.19866151},{"$f":"AQ613 * Discounting!AQ$12","v":138090277.87436372},{"$f":"AR613 * Discounting!AR$12","v":138836938.34073839},{"$f":"AS613 * Discounting!AS$12","v":176169961.65947324},{"$f":"AT613 * Discounting!AT$12","v":176169961.65947324},{"$f":"AU613 * Discounting!AU$12","v":176169961.65947327},{"$f":"AV613 * Discounting!AV$12","v":176169961.65947327},{"$f":"AW613 * Discounting!AW$12","v":176169961.65947327},{"$f":"AX613 * Discounting!AX$12","v":176169961.6594733},{"$f":"AY613 * Discounting!AY$12","v":176169961.65947327},{"$f":"AZ613 * Discounting!AZ$12","v":176169961.65947324},{"$f":"BA613 * Discounting!BA$12","v":176169961.65947327},{"$f":"BB613 * Discounting!BB$12","v":176169961.65947327},{"$f":"BC613 * Discounting!BC$12","v":183669961.65947327},{"$f":"BD613 * Discounting!BD$12","v":183669961.65947327},{"$f":"BE613 * Discounting!BE$12","v":183669961.65947327},{"$f":"BF613 * Discounting!BF$12","v":183669961.65947327},{"$f":"BG613 * Discounting!BG$12","v":183776704.65947327},{"$f":"BH613 * Discounting!BH$12","v":46932186.302418739},{"$f":"BI613 * Discounting!BI$12","v":2542554.9905210705},{"$f":"BJ613 * Discounting!BJ$12","v":2542554.9905210705},{"$f":"BK613 * Discounting!BK$12","v":2542554.9905210705},{"$f":"BL613 * Discounting!BL$12","v":2542554.9905210705},{"$f":"BM613 * Discounting!BM$12","v":0},{"$f":"BN613 * Discounting!BN$12","v":0},{"$f":"BO613 * Discounting!BO$12","v":0},{"$f":"BP613 * Discounting!BP$12","v":0},{"$f":"BQ613 * Discounting!BQ$12","v":0},{"$f":"BR613 * Discounting!BR$12","v":0},{"$f":"BS613 * Discounting!BS$12","v":0},{"$f":"BT613 * Discounting!BT$12","v":0},{"$f":"BU613 * Discounting!BU$12","v":0},{"$f":"BV613 * Discounting!BV$12","v":0},{"$f":"BW613 * Discounting!BW$12","v":0},{"$f":"BX613 * Discounting!BX$12","v":0},{"$f":"BY613 * Discounting!BY$12","v":0},{"$f":"BZ613 * Discounting!BZ$12","v":0},{"$f":"CA613 * Discounting!CA$12","v":0},{"$f":"CB613 * Discounting!CB$12","v":0},{"$f":"CC613 * Discounting!CC$12","v":0},{"$f":"CD613 * Discounting!CD$12","v":0},{"$f":"CE613 * Discounting!CE$12","v":0},{"$f":"CF613 * Discounting!CF$12","v":0},{"$f":"CG613 * Discounting!CG$12","v":0},{"$f":"CH613 * Discounting!CH$12","v":0},{"$f":"CI613 * Discounting!CI$12","v":0},{"$f":"CJ613 * Discounting!CJ$12","v":0},{"$f":"CK613 * Discounting!CK$12","v":0},{"$f":"CL613 * Discounting!CL$12","v":0},{"$f":"CM613 * Discounting!CM$12","v":0},{"$f":"CN613 * Discounting!CN$12","v":0},{"$f":"CO613 * Discounting!CO$12","v":0},{"$f":"CP613 * Discounting!CP$12","v":0},{"$f":"CQ613 * Discounting!CQ$12","v":0},{"$f":"CR613 * Discounting!CR$12","v":0},{"$f":"CS613 * Discounting!CS$12","v":0},{"$f":"CT613 * Discounting!CT$12","v":0},{"$f":"CU613 * Discounting!CU$12","v":0},{"$f":"CV613 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Post-Tax Return NPV\"&Inputs!C482*100","v":"TPDC Post-Tax Return NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J617:CV617)","v":703463340.21276987},null,{"$f":"J614 / Discounting!J$23","v":0},{"$f":"K614 / Discounting!K$23","v":0},{"$f":"L614 / Discounting!L$23","v":0},{"$f":"M614 / Discounting!M$23","v":0},{"$f":"N614 / Discounting!N$23","v":0},{"$f":"O614 / Discounting!O$23","v":0},{"$f":"P614 / Discounting!P$23","v":0},{"$f":"Q614 / Discounting!Q$23","v":0},{"$f":"R614 / Discounting!R$23","v":0},{"$f":"S614 / Discounting!S$23","v":0},{"$f":"T614 / Discounting!T$23","v":0},{"$f":"U614 / Discounting!U$23","v":0},{"$f":"V614 / Discounting!V$23","v":0},{"$f":"W614 / Discounting!W$23","v":0},{"$f":"X614 / Discounting!X$23","v":0},{"$f":"Y614 / Discounting!Y$23","v":0},{"$f":"Z614 / Discounting!Z$23","v":0},{"$f":"AA614 / Discounting!AA$23","v":0},{"$f":"AB614 / Discounting!AB$23","v":0},{"$f":"AC614 / Discounting!AC$23","v":0},{"$f":"AD614 / Discounting!AD$23","v":0},{"$f":"AE614 / Discounting!AE$23","v":0},{"$f":"AF614 / Discounting!AF$23","v":11076108.291219955},{"$f":"AG614 / Discounting!AG$23","v":61933056.252808824},{"$f":"AH614 / Discounting!AH$23","v":56688781.436908901},{"$f":"AI614 / Discounting!AI$23","v":50719585.676203832},{"$f":"AJ614 / Discounting!AJ$23","v":46415337.438985005},{"$f":"AK614 / Discounting!AK$23","v":42469044.006822951},{"$f":"AL614 / Discounting!AL$23","v":38851789.291991197},{"$f":"AM614 / Discounting!AM$23","v":35536891.751727045},{"$f":"AN614 / Discounting!AN$23","v":32499744.10982525},{"$f":"AO614 / Discounting!AO$23","v":29717662.988417279},{"$f":"AP614 / Discounting!AP$23","v":27169748.055775385},{"$f":"AQ614 / Discounting!AQ$23","v":24836750.276710115},{"$f":"AR614 / Discounting!AR$23","v":22700948.840604827},{"$f":"AS614 / Discounting!AS$23","v":26186542.249938358},{"$f":"AT614 / Discounting!AT$23","v":23805947.499943957},{"$f":"AU614 / Discounting!AU$23","v":21641770.45449451},{"$f":"AV614 / Discounting!AV$23","v":19674336.77681319},{"$f":"AW614 / Discounting!AW$23","v":17885760.706193808},{"$f":"AX614 / Discounting!AX$23","v":16259782.460176192},{"$f":"AY614 / Discounting!AY$23","v":14781620.418341989},{"$f":"AZ614 / Discounting!AZ$23","v":13437836.74394726},{"$f":"BA614 / Discounting!BA$23","v":12216215.221770238},{"$f":"BB614 / Discounting!BB$23","v":11105650.201609306},{"$f":"BC614 / Discounting!BC$23","v":10525859.7875854},{"$f":"BD614 / Discounting!BD$23","v":9568963.4432594553},{"$f":"BE614 / Discounting!BE$23","v":8699057.6756904125},{"$f":"BF614 / Discounting!BF$23","v":7908234.2506276472},{"$f":"BG614 / Discounting!BG$23","v":7193482.053473413},{"$f":"BH614 / Discounting!BH$23","v":1670039.7391214638},{"$f":"BI614 / Discounting!BI$23","v":82249.580000591188},{"$f":"BJ614 / Discounting!BJ$23","v":74772.34545508289},{"$f":"BK614 / Discounting!BK$23","v":67974.859504620807},{"$f":"BL614 / Discounting!BL$23","v":61795.326822382551},{"$f":"BM614 / Discounting!BM$23","v":0},{"$f":"BN614 / Discounting!BN$23","v":0},{"$f":"BO614 / Discounting!BO$23","v":0},{"$f":"BP614 / Discounting!BP$23","v":0},{"$f":"BQ614 / Discounting!BQ$23","v":0},{"$f":"BR614 / Discounting!BR$23","v":0},{"$f":"BS614 / Discounting!BS$23","v":0},{"$f":"BT614 / Discounting!BT$23","v":0},{"$f":"BU614 / Discounting!BU$23","v":0},{"$f":"BV614 / Discounting!BV$23","v":0},{"$f":"BW614 / Discounting!BW$23","v":0},{"$f":"BX614 / Discounting!BX$23","v":0},{"$f":"BY614 / Discounting!BY$23","v":0},{"$f":"BZ614 / Discounting!BZ$23","v":0},{"$f":"CA614 / Discounting!CA$23","v":0},{"$f":"CB614 / Discounting!CB$23","v":0},{"$f":"CC614 / Discounting!CC$23","v":0},{"$f":"CD614 / Discounting!CD$23","v":0},{"$f":"CE614 / Discounting!CE$23","v":0},{"$f":"CF614 / Discounting!CF$23","v":0},{"$f":"CG614 / Discounting!CG$23","v":0},{"$f":"CH614 / Discounting!CH$23","v":0},{"$f":"CI614 / Discounting!CI$23","v":0},{"$f":"CJ614 / Discounting!CJ$23","v":0},{"$f":"CK614 / Discounting!CK$23","v":0},{"$f":"CL614 / Discounting!CL$23","v":0},{"$f":"CM614 / Discounting!CM$23","v":0},{"$f":"CN614 / Discounting!CN$23","v":0},{"$f":"CO614 / Discounting!CO$23","v":0},{"$f":"CP614 / Discounting!CP$23","v":0},{"$f":"CQ614 / Discounting!CQ$23","v":0},{"$f":"CR614 / Discounting!CR$23","v":0},{"$f":"CS614 / Discounting!CS$23","v":0},{"$f":"CT614 / Discounting!CT$23","v":0},{"$f":"CU614 / Discounting!CU$23","v":0},{"$f":"CV614 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J618:CV618)","v":703463340.21276987},null,{"$f":"J613 / Discounting!J$23","v":0},{"$f":"K613 / Discounting!K$23","v":0},{"$f":"L613 / Discounting!L$23","v":0},{"$f":"M613 / Discounting!M$23","v":0},{"$f":"N613 / Discounting!N$23","v":0},{"$f":"O613 / Discounting!O$23","v":0},{"$f":"P613 / Discounting!P$23","v":0},{"$f":"Q613 / Discounting!Q$23","v":0},{"$f":"R613 / Discounting!R$23","v":0},{"$f":"S613 / Discounting!S$23","v":0},{"$f":"T613 / Discounting!T$23","v":0},{"$f":"U613 / Discounting!U$23","v":0},{"$f":"V613 / Discounting!V$23","v":0},{"$f":"W613 / Discounting!W$23","v":0},{"$f":"X613 / Discounting!X$23","v":0},{"$f":"Y613 / Discounting!Y$23","v":0},{"$f":"Z613 / Discounting!Z$23","v":0},{"$f":"AA613 / Discounting!AA$23","v":0},{"$f":"AB613 / Discounting!AB$23","v":0},{"$f":"AC613 / Discounting!AC$23","v":0},{"$f":"AD613 / Discounting!AD$23","v":0},{"$f":"AE613 / Discounting!AE$23","v":0},{"$f":"AF613 / Discounting!AF$23","v":11076108.291219955},{"$f":"AG613 / Discounting!AG$23","v":61933056.252808824},{"$f":"AH613 / Discounting!AH$23","v":56688781.436908901},{"$f":"AI613 / Discounting!AI$23","v":50719585.676203832},{"$f":"AJ613 / Discounting!AJ$23","v":46415337.438985005},{"$f":"AK613 / Discounting!AK$23","v":42469044.006822951},{"$f":"AL613 / Discounting!AL$23","v":38851789.291991197},{"$f":"AM613 / Discounting!AM$23","v":35536891.751727045},{"$f":"AN613 / Discounting!AN$23","v":32499744.10982525},{"$f":"AO613 / Discounting!AO$23","v":29717662.988417279},{"$f":"AP613 / Discounting!AP$23","v":27169748.055775385},{"$f":"AQ613 / Discounting!AQ$23","v":24836750.276710115},{"$f":"AR613 / Discounting!AR$23","v":22700948.840604827},{"$f":"AS613 / Discounting!AS$23","v":26186542.249938358},{"$f":"AT613 / Discounting!AT$23","v":23805947.499943957},{"$f":"AU613 / Discounting!AU$23","v":21641770.45449451},{"$f":"AV613 / Discounting!AV$23","v":19674336.77681319},{"$f":"AW613 / Discounting!AW$23","v":17885760.706193808},{"$f":"AX613 / Discounting!AX$23","v":16259782.460176192},{"$f":"AY613 / Discounting!AY$23","v":14781620.418341989},{"$f":"AZ613 / Discounting!AZ$23","v":13437836.74394726},{"$f":"BA613 / Discounting!BA$23","v":12216215.221770238},{"$f":"BB613 / Discounting!BB$23","v":11105650.201609306},{"$f":"BC613 / Discounting!BC$23","v":10525859.7875854},{"$f":"BD613 / Discounting!BD$23","v":9568963.4432594553},{"$f":"BE613 / Discounting!BE$23","v":8699057.6756904125},{"$f":"BF613 / Discounting!BF$23","v":7908234.2506276472},{"$f":"BG613 / Discounting!BG$23","v":7193482.053473413},{"$f":"BH613 / Discounting!BH$23","v":1670039.7391214638},{"$f":"BI613 / Discounting!BI$23","v":82249.580000591188},{"$f":"BJ613 / Discounting!BJ$23","v":74772.34545508289},{"$f":"BK613 / Discounting!BK$23","v":67974.859504620807},{"$f":"BL613 / Discounting!BL$23","v":61795.326822382551},{"$f":"BM613 / Discounting!BM$23","v":0},{"$f":"BN613 / Discounting!BN$23","v":0},{"$f":"BO613 / Discounting!BO$23","v":0},{"$f":"BP613 / Discounting!BP$23","v":0},{"$f":"BQ613 / Discounting!BQ$23","v":0},{"$f":"BR613 / Discounting!BR$23","v":0},{"$f":"BS613 / Discounting!BS$23","v":0},{"$f":"BT613 / Discounting!BT$23","v":0},{"$f":"BU613 / Discounting!BU$23","v":0},{"$f":"BV613 / Discounting!BV$23","v":0},{"$f":"BW613 / Discounting!BW$23","v":0},{"$f":"BX613 / Discounting!BX$23","v":0},{"$f":"BY613 / Discounting!BY$23","v":0},{"$f":"BZ613 / Discounting!BZ$23","v":0},{"$f":"CA613 / Discounting!CA$23","v":0},{"$f":"CB613 / Discounting!CB$23","v":0},{"$f":"CC613 / Discounting!CC$23","v":0},{"$f":"CD613 / Discounting!CD$23","v":0},{"$f":"CE613 / Discounting!CE$23","v":0},{"$f":"CF613 / Discounting!CF$23","v":0},{"$f":"CG613 / Discounting!CG$23","v":0},{"$f":"CH613 / Discounting!CH$23","v":0},{"$f":"CI613 / Discounting!CI$23","v":0},{"$f":"CJ613 / Discounting!CJ$23","v":0},{"$f":"CK613 / Discounting!CK$23","v":0},{"$f":"CL613 / Discounting!CL$23","v":0},{"$f":"CM613 / Discounting!CM$23","v":0},{"$f":"CN613 / Discounting!CN$23","v":0},{"$f":"CO613 / Discounting!CO$23","v":0},{"$f":"CP613 / Discounting!CP$23","v":0},{"$f":"CQ613 / Discounting!CQ$23","v":0},{"$f":"CR613 / Discounting!CR$23","v":0},{"$f":"CS613 / Discounting!CS$23","v":0},{"$f":"CT613 / Discounting!CT$23","v":0},{"$f":"CU613 / Discounting!CU$23","v":0},{"$f":"CV613 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J619:CV619)","v":436795387.92852563},null,{"$f":"J613 / Discounting!J$24","v":0},{"$f":"K613 / Discounting!K$24","v":0},{"$f":"L613 / Discounting!L$24","v":0},{"$f":"M613 / Discounting!M$24","v":0},{"$f":"N613 / Discounting!N$24","v":0},{"$f":"O613 / Discounting!O$24","v":0},{"$f":"P613 / Discounting!P$24","v":0},{"$f":"Q613 / Discounting!Q$24","v":0},{"$f":"R613 / Discounting!R$24","v":0},{"$f":"S613 / Discounting!S$24","v":0},{"$f":"T613 / Discounting!T$24","v":0},{"$f":"U613 / Discounting!U$24","v":0},{"$f":"V613 / Discounting!V$24","v":0},{"$f":"W613 / Discounting!W$24","v":0},{"$f":"X613 / Discounting!X$24","v":0},{"$f":"Y613 / Discounting!Y$24","v":0},{"$f":"Z613 / Discounting!Z$24","v":0},{"$f":"AA613 / Discounting!AA$24","v":0},{"$f":"AB613 / Discounting!AB$24","v":0},{"$f":"AC613 / Discounting!AC$24","v":0},{"$f":"AD613 / Discounting!AD$24","v":0},{"$f":"AE613 / Discounting!AE$24","v":0},{"$f":"AF613 / Discounting!AF$24","v":6877391.8145307712},{"$f":"AG613 / Discounting!AG$24","v":38455555.229591124},{"$f":"AH613 / Discounting!AH$24","v":35199273.172416739},{"$f":"AI613 / Discounting!AI$24","v":31492872.24308065},{"$f":"AJ613 / Discounting!AJ$24","v":28820272.732851703},{"$f":"AK613 / Discounting!AK$24","v":26369934.993773986},{"$f":"AL613 / Discounting!AL$24","v":24123904.410398688},{"$f":"AM613 / Discounting!AM$24","v":22065613.843892332},{"$f":"AN613 / Discounting!AN$24","v":20179784.111756675},{"$f":"AO613 / Discounting!AO$24","v":18452330.620994139},{"$f":"AP613 / Discounting!AP$24","v":16870275.909975957},{"$f":"AQ613 / Discounting!AQ$24","v":15421667.842304677},{"$f":"AR613 / Discounting!AR$24","v":14095503.188806539},{"$f":"AS613 / Discounting!AS$24","v":16259782.460176187},{"$f":"AT613 / Discounting!AT$24","v":14781620.418341987},{"$f":"AU613 / Discounting!AU$24","v":13437836.743947262},{"$f":"AV613 / Discounting!AV$24","v":12216215.221770238},{"$f":"AW613 / Discounting!AW$24","v":11105650.201609306},{"$f":"AX613 / Discounting!AX$24","v":10096045.637826642},{"$f":"AY613 / Discounting!AY$24","v":9178223.3071151283},{"$f":"AZ613 / Discounting!AZ$24","v":8343839.3701046593},{"$f":"BA613 / Discounting!BA$24","v":7585308.5182769634},{"$f":"BB613 / Discounting!BB$24","v":6895735.0166154215},{"$f":"BC613 / Discounting!BC$24","v":6535730.7856426835},{"$f":"BD613 / Discounting!BD$24","v":5941573.4414933482},{"$f":"BE613 / Discounting!BE$24","v":5401430.4013575884},{"$f":"BF613 / Discounting!BF$24","v":4910391.2739614444},{"$f":"BG613 / Discounting!BG$24","v":4466586.394044999},{"$f":"BH613 / Discounting!BH$24","v":1036963.2843766654},{"$f":"BI613 / Discounting!BI$24","v":51070.518035026893},{"$f":"BJ613 / Discounting!BJ$24","v":46427.743668206262},{"$f":"BK613 / Discounting!BK$24","v":42207.039698369328},{"$f":"BL613 / Discounting!BL$24","v":38370.036089426656},{"$f":"BM613 / Discounting!BM$24","v":0},{"$f":"BN613 / Discounting!BN$24","v":0},{"$f":"BO613 / Discounting!BO$24","v":0},{"$f":"BP613 / Discounting!BP$24","v":0},{"$f":"BQ613 / Discounting!BQ$24","v":0},{"$f":"BR613 / Discounting!BR$24","v":0},{"$f":"BS613 / Discounting!BS$24","v":0},{"$f":"BT613 / Discounting!BT$24","v":0},{"$f":"BU613 / Discounting!BU$24","v":0},{"$f":"BV613 / Discounting!BV$24","v":0},{"$f":"BW613 / Discounting!BW$24","v":0},{"$f":"BX613 / Discounting!BX$24","v":0},{"$f":"BY613 / Discounting!BY$24","v":0},{"$f":"BZ613 / Discounting!BZ$24","v":0},{"$f":"CA613 / Discounting!CA$24","v":0},{"$f":"CB613 / Discounting!CB$24","v":0},{"$f":"CC613 / Discounting!CC$24","v":0},{"$f":"CD613 / Discounting!CD$24","v":0},{"$f":"CE613 / Discounting!CE$24","v":0},{"$f":"CF613 / Discounting!CF$24","v":0},{"$f":"CG613 / Discounting!CG$24","v":0},{"$f":"CH613 / Discounting!CH$24","v":0},{"$f":"CI613 / Discounting!CI$24","v":0},{"$f":"CJ613 / Discounting!CJ$24","v":0},{"$f":"CK613 / Discounting!CK$24","v":0},{"$f":"CL613 / Discounting!CL$24","v":0},{"$f":"CM613 / Discounting!CM$24","v":0},{"$f":"CN613 / Discounting!CN$24","v":0},{"$f":"CO613 / Discounting!CO$24","v":0},{"$f":"CP613 / Discounting!CP$24","v":0},{"$f":"CQ613 / Discounting!CQ$24","v":0},{"$f":"CR613 / Discounting!CR$24","v":0},{"$f":"CS613 / Discounting!CS$24","v":0},{"$f":"CT613 / Discounting!CT$24","v":0},{"$f":"CU613 / Discounting!CU$24","v":0},{"$f":"CV613 / Discounting!CV$24","v":0}]
[]
[null,null,null,"TPDC Fully Paid Equity Cash Costs"]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J622:CV622)","v":0},null,{"$f":"-J468 / J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV468 / BV201","v":0},0,0,0,0,0,0,{"$f":"-CC468 / CC201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J623:CV623)","v":0},null,{"$f":"J622 * Discounting!J$12","v":0},{"$f":"K622 * Discounting!K$12","v":0},{"$f":"L622 * Discounting!L$12","v":0},{"$f":"M622 * Discounting!M$12","v":0},{"$f":"N622 * Discounting!N$12","v":0},{"$f":"O622 * Discounting!O$12","v":0},{"$f":"P622 * Discounting!P$12","v":0},{"$f":"Q622 * Discounting!Q$12","v":0},{"$f":"R622 * Discounting!R$12","v":0},{"$f":"S622 * Discounting!S$12","v":0},{"$f":"T622 * Discounting!T$12","v":0},{"$f":"U622 * Discounting!U$12","v":0},{"$f":"V622 * Discounting!V$12","v":0},{"$f":"W622 * Discounting!W$12","v":0},{"$f":"X622 * Discounting!X$12","v":0},{"$f":"Y622 * Discounting!Y$12","v":0},{"$f":"Z622 * Discounting!Z$12","v":0},{"$f":"AA622 * Discounting!AA$12","v":0},{"$f":"AB622 * Discounting!AB$12","v":0},{"$f":"AC622 * Discounting!AC$12","v":0},{"$f":"AD622 * Discounting!AD$12","v":0},{"$f":"AE622 * Discounting!AE$12","v":0},{"$f":"AF622 * Discounting!AF$12","v":0},{"$f":"AG622 * Discounting!AG$12","v":0},{"$f":"AH622 * Discounting!AH$12","v":0},{"$f":"AI622 * Discounting!AI$12","v":0},{"$f":"AJ622 * Discounting!AJ$12","v":0},{"$f":"AK622 * Discounting!AK$12","v":0},{"$f":"AL622 * Discounting!AL$12","v":0},{"$f":"AM622 * Discounting!AM$12","v":0},{"$f":"AN622 * Discounting!AN$12","v":0},{"$f":"AO622 * Discounting!AO$12","v":0},{"$f":"AP622 * Discounting!AP$12","v":0},{"$f":"AQ622 * Discounting!AQ$12","v":0},{"$f":"AR622 * Discounting!AR$12","v":0},{"$f":"AS622 * Discounting!AS$12","v":0},{"$f":"AT622 * Discounting!AT$12","v":0},{"$f":"AU622 * Discounting!AU$12","v":0},{"$f":"AV622 * Discounting!AV$12","v":0},{"$f":"AW622 * Discounting!AW$12","v":0},{"$f":"AX622 * Discounting!AX$12","v":0},{"$f":"AY622 * Discounting!AY$12","v":0},{"$f":"AZ622 * Discounting!AZ$12","v":0},{"$f":"BA622 * Discounting!BA$12","v":0},{"$f":"BB622 * Discounting!BB$12","v":0},{"$f":"BC622 * Discounting!BC$12","v":0},{"$f":"BD622 * Discounting!BD$12","v":0},{"$f":"BE622 * Discounting!BE$12","v":0},{"$f":"BF622 * Discounting!BF$12","v":0},{"$f":"BG622 * Discounting!BG$12","v":0},{"$f":"BH622 * Discounting!BH$12","v":0},{"$f":"BI622 * Discounting!BI$12","v":0},{"$f":"BJ622 * Discounting!BJ$12","v":0},{"$f":"BK622 * Discounting!BK$12","v":0},{"$f":"BL622 * Discounting!BL$12","v":0},{"$f":"BM622 * Discounting!BM$12","v":0},{"$f":"BN622 * Discounting!BN$12","v":0},{"$f":"BO622 * Discounting!BO$12","v":0},{"$f":"BP622 * Discounting!BP$12","v":0},{"$f":"BQ622 * Discounting!BQ$12","v":0},{"$f":"BR622 * Discounting!BR$12","v":0},{"$f":"BS622 * Discounting!BS$12","v":0},{"$f":"BT622 * Discounting!BT$12","v":0},{"$f":"BU622 * Discounting!BU$12","v":0},{"$f":"BV622 * Discounting!BV$12","v":0},{"$f":"BW622 * Discounting!BW$12","v":0},{"$f":"BX622 * Discounting!BX$12","v":0},{"$f":"BY622 * Discounting!BY$12","v":0},{"$f":"BZ622 * Discounting!BZ$12","v":0},{"$f":"CA622 * Discounting!CA$12","v":0},{"$f":"CB622 * Discounting!CB$12","v":0},{"$f":"CC622 * Discounting!CC$12","v":0},{"$f":"CD622 * Discounting!CD$12","v":0},{"$f":"CE622 * Discounting!CE$12","v":0},{"$f":"CF622 * Discounting!CF$12","v":0},{"$f":"CG622 * Discounting!CG$12","v":0},{"$f":"CH622 * Discounting!CH$12","v":0},{"$f":"CI622 * Discounting!CI$12","v":0},{"$f":"CJ622 * Discounting!CJ$12","v":0},{"$f":"CK622 * Discounting!CK$12","v":0},{"$f":"CL622 * Discounting!CL$12","v":0},{"$f":"CM622 * Discounting!CM$12","v":0},{"$f":"CN622 * Discounting!CN$12","v":0},{"$f":"CO622 * Discounting!CO$12","v":0},{"$f":"CP622 * Discounting!CP$12","v":0},{"$f":"CQ622 * Discounting!CQ$12","v":0},{"$f":"CR622 * Discounting!CR$12","v":0},{"$f":"CS622 * Discounting!CS$12","v":0},{"$f":"CT622 * Discounting!CT$12","v":0},{"$f":"CU622 * Discounting!CU$12","v":0},{"$f":"CV622 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Equity Cash Costs NPV\"&Inputs!C482*100","v":"TPDC Equity Cash Costs NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J626:CV626)","v":0},null,{"$f":"J623 / Discounting!J$23","v":0},{"$f":"K623 / Discounting!K$23","v":0},{"$f":"L623 / Discounting!L$23","v":0},{"$f":"M623 / Discounting!M$23","v":0},{"$f":"N623 / Discounting!N$23","v":0},{"$f":"O623 / Discounting!O$23","v":0},{"$f":"P623 / Discounting!P$23","v":0},{"$f":"Q623 / Discounting!Q$23","v":0},{"$f":"R623 / Discounting!R$23","v":0},{"$f":"S623 / Discounting!S$23","v":0},{"$f":"T623 / Discounting!T$23","v":0},{"$f":"U623 / Discounting!U$23","v":0},{"$f":"V623 / Discounting!V$23","v":0},{"$f":"W623 / Discounting!W$23","v":0},{"$f":"X623 / Discounting!X$23","v":0},{"$f":"Y623 / Discounting!Y$23","v":0},{"$f":"Z623 / Discounting!Z$23","v":0},{"$f":"AA623 / Discounting!AA$23","v":0},{"$f":"AB623 / Discounting!AB$23","v":0},{"$f":"AC623 / Discounting!AC$23","v":0},{"$f":"AD623 / Discounting!AD$23","v":0},{"$f":"AE623 / Discounting!AE$23","v":0},{"$f":"AF623 / Discounting!AF$23","v":0},{"$f":"AG623 / Discounting!AG$23","v":0},{"$f":"AH623 / Discounting!AH$23","v":0},{"$f":"AI623 / Discounting!AI$23","v":0},{"$f":"AJ623 / Discounting!AJ$23","v":0},{"$f":"AK623 / Discounting!AK$23","v":0},{"$f":"AL623 / Discounting!AL$23","v":0},{"$f":"AM623 / Discounting!AM$23","v":0},{"$f":"AN623 / Discounting!AN$23","v":0},{"$f":"AO623 / Discounting!AO$23","v":0},{"$f":"AP623 / Discounting!AP$23","v":0},{"$f":"AQ623 / Discounting!AQ$23","v":0},{"$f":"AR623 / Discounting!AR$23","v":0},{"$f":"AS623 / Discounting!AS$23","v":0},{"$f":"AT623 / Discounting!AT$23","v":0},{"$f":"AU623 / Discounting!AU$23","v":0},{"$f":"AV623 / Discounting!AV$23","v":0},{"$f":"AW623 / Discounting!AW$23","v":0},{"$f":"AX623 / Discounting!AX$23","v":0},{"$f":"AY623 / Discounting!AY$23","v":0},{"$f":"AZ623 / Discounting!AZ$23","v":0},{"$f":"BA623 / Discounting!BA$23","v":0},{"$f":"BB623 / Discounting!BB$23","v":0},{"$f":"BC623 / Discounting!BC$23","v":0},{"$f":"BD623 / Discounting!BD$23","v":0},{"$f":"BE623 / Discounting!BE$23","v":0},{"$f":"BF623 / Discounting!BF$23","v":0},{"$f":"BG623 / Discounting!BG$23","v":0},{"$f":"BH623 / Discounting!BH$23","v":0},{"$f":"BI623 / Discounting!BI$23","v":0},{"$f":"BJ623 / Discounting!BJ$23","v":0},{"$f":"BK623 / Discounting!BK$23","v":0},{"$f":"BL623 / Discounting!BL$23","v":0},{"$f":"BM623 / Discounting!BM$23","v":0},{"$f":"BN623 / Discounting!BN$23","v":0},{"$f":"BO623 / Discounting!BO$23","v":0},{"$f":"BP623 / Discounting!BP$23","v":0},{"$f":"BQ623 / Discounting!BQ$23","v":0},{"$f":"BR623 / Discounting!BR$23","v":0},{"$f":"BS623 / Discounting!BS$23","v":0},{"$f":"BT623 / Discounting!BT$23","v":0},{"$f":"BU623 / Discounting!BU$23","v":0},{"$f":"BV623 / Discounting!BV$23","v":0},{"$f":"BW623 / Discounting!BW$23","v":0},{"$f":"BX623 / Discounting!BX$23","v":0},{"$f":"BY623 / Discounting!BY$23","v":0},{"$f":"BZ623 / Discounting!BZ$23","v":0},{"$f":"CA623 / Discounting!CA$23","v":0},{"$f":"CB623 / Discounting!CB$23","v":0},{"$f":"CC623 / Discounting!CC$23","v":0},{"$f":"CD623 / Discounting!CD$23","v":0},{"$f":"CE623 / Discounting!CE$23","v":0},{"$f":"CF623 / Discounting!CF$23","v":0},{"$f":"CG623 / Discounting!CG$23","v":0},{"$f":"CH623 / Discounting!CH$23","v":0},{"$f":"CI623 / Discounting!CI$23","v":0},{"$f":"CJ623 / Discounting!CJ$23","v":0},{"$f":"CK623 / Discounting!CK$23","v":0},{"$f":"CL623 / Discounting!CL$23","v":0},{"$f":"CM623 / Discounting!CM$23","v":0},{"$f":"CN623 / Discounting!CN$23","v":0},{"$f":"CO623 / Discounting!CO$23","v":0},{"$f":"CP623 / Discounting!CP$23","v":0},{"$f":"CQ623 / Discounting!CQ$23","v":0},{"$f":"CR623 / Discounting!CR$23","v":0},{"$f":"CS623 / Discounting!CS$23","v":0},{"$f":"CT623 / Discounting!CT$23","v":0},{"$f":"CU623 / Discounting!CU$23","v":0},{"$f":"CV623 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J627:CV627)","v":0},null,{"$f":"J622 / Discounting!J$23","v":0},{"$f":"K622 / Discounting!K$23","v":0},{"$f":"L622 / Discounting!L$23","v":0},{"$f":"M622 / Discounting!M$23","v":0},{"$f":"N622 / Discounting!N$23","v":0},{"$f":"O622 / Discounting!O$23","v":0},{"$f":"P622 / Discounting!P$23","v":0},{"$f":"Q622 / Discounting!Q$23","v":0},{"$f":"R622 / Discounting!R$23","v":0},{"$f":"S622 / Discounting!S$23","v":0},{"$f":"T622 / Discounting!T$23","v":0},{"$f":"U622 / Discounting!U$23","v":0},{"$f":"V622 / Discounting!V$23","v":0},{"$f":"W622 / Discounting!W$23","v":0},{"$f":"X622 / Discounting!X$23","v":0},{"$f":"Y622 / Discounting!Y$23","v":0},{"$f":"Z622 / Discounting!Z$23","v":0},{"$f":"AA622 / Discounting!AA$23","v":0},{"$f":"AB622 / Discounting!AB$23","v":0},{"$f":"AC622 / Discounting!AC$23","v":0},{"$f":"AD622 / Discounting!AD$23","v":0},{"$f":"AE622 / Discounting!AE$23","v":0},{"$f":"AF622 / Discounting!AF$23","v":0},{"$f":"AG622 / Discounting!AG$23","v":0},{"$f":"AH622 / Discounting!AH$23","v":0},{"$f":"AI622 / Discounting!AI$23","v":0},{"$f":"AJ622 / Discounting!AJ$23","v":0},{"$f":"AK622 / Discounting!AK$23","v":0},{"$f":"AL622 / Discounting!AL$23","v":0},{"$f":"AM622 / Discounting!AM$23","v":0},{"$f":"AN622 / Discounting!AN$23","v":0},{"$f":"AO622 / Discounting!AO$23","v":0},{"$f":"AP622 / Discounting!AP$23","v":0},{"$f":"AQ622 / Discounting!AQ$23","v":0},{"$f":"AR622 / Discounting!AR$23","v":0},{"$f":"AS622 / Discounting!AS$23","v":0},{"$f":"AT622 / Discounting!AT$23","v":0},{"$f":"AU622 / Discounting!AU$23","v":0},{"$f":"AV622 / Discounting!AV$23","v":0},{"$f":"AW622 / Discounting!AW$23","v":0},{"$f":"AX622 / Discounting!AX$23","v":0},{"$f":"AY622 / Discounting!AY$23","v":0},{"$f":"AZ622 / Discounting!AZ$23","v":0},{"$f":"BA622 / Discounting!BA$23","v":0},{"$f":"BB622 / Discounting!BB$23","v":0},{"$f":"BC622 / Discounting!BC$23","v":0},{"$f":"BD622 / Discounting!BD$23","v":0},{"$f":"BE622 / Discounting!BE$23","v":0},{"$f":"BF622 / Discounting!BF$23","v":0},{"$f":"BG622 / Discounting!BG$23","v":0},{"$f":"BH622 / Discounting!BH$23","v":0},{"$f":"BI622 / Discounting!BI$23","v":0},{"$f":"BJ622 / Discounting!BJ$23","v":0},{"$f":"BK622 / Discounting!BK$23","v":0},{"$f":"BL622 / Discounting!BL$23","v":0},{"$f":"BM622 / Discounting!BM$23","v":0},{"$f":"BN622 / Discounting!BN$23","v":0},{"$f":"BO622 / Discounting!BO$23","v":0},{"$f":"BP622 / Discounting!BP$23","v":0},{"$f":"BQ622 / Discounting!BQ$23","v":0},{"$f":"BR622 / Discounting!BR$23","v":0},{"$f":"BS622 / Discounting!BS$23","v":0},{"$f":"BT622 / Discounting!BT$23","v":0},{"$f":"BU622 / Discounting!BU$23","v":0},{"$f":"BV622 / Discounting!BV$23","v":0},{"$f":"BW622 / Discounting!BW$23","v":0},{"$f":"BX622 / Discounting!BX$23","v":0},{"$f":"BY622 / Discounting!BY$23","v":0},{"$f":"BZ622 / Discounting!BZ$23","v":0},{"$f":"CA622 / Discounting!CA$23","v":0},{"$f":"CB622 / Discounting!CB$23","v":0},{"$f":"CC622 / Discounting!CC$23","v":0},{"$f":"CD622 / Discounting!CD$23","v":0},{"$f":"CE622 / Discounting!CE$23","v":0},{"$f":"CF622 / Discounting!CF$23","v":0},{"$f":"CG622 / Discounting!CG$23","v":0},{"$f":"CH622 / Discounting!CH$23","v":0},{"$f":"CI622 / Discounting!CI$23","v":0},{"$f":"CJ622 / Discounting!CJ$23","v":0},{"$f":"CK622 / Discounting!CK$23","v":0},{"$f":"CL622 / Discounting!CL$23","v":0},{"$f":"CM622 / Discounting!CM$23","v":0},{"$f":"CN622 / Discounting!CN$23","v":0},{"$f":"CO622 / Discounting!CO$23","v":0},{"$f":"CP622 / Discounting!CP$23","v":0},{"$f":"CQ622 / Discounting!CQ$23","v":0},{"$f":"CR622 / Discounting!CR$23","v":0},{"$f":"CS622 / Discounting!CS$23","v":0},{"$f":"CT622 / Discounting!CT$23","v":0},{"$f":"CU622 / Discounting!CU$23","v":0},{"$f":"CV622 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J628:CV628)","v":0},null,{"$f":"J622 / Discounting!J$24","v":0},{"$f":"K622 / Discounting!K$24","v":0},{"$f":"L622 / Discounting!L$24","v":0},{"$f":"M622 / Discounting!M$24","v":0},{"$f":"N622 / Discounting!N$24","v":0},{"$f":"O622 / Discounting!O$24","v":0},{"$f":"P622 / Discounting!P$24","v":0},{"$f":"Q622 / Discounting!Q$24","v":0},{"$f":"R622 / Discounting!R$24","v":0},{"$f":"S622 / Discounting!S$24","v":0},{"$f":"T622 / Discounting!T$24","v":0},{"$f":"U622 / Discounting!U$24","v":0},{"$f":"V622 / Discounting!V$24","v":0},{"$f":"W622 / Discounting!W$24","v":0},{"$f":"X622 / Discounting!X$24","v":0},{"$f":"Y622 / Discounting!Y$24","v":0},{"$f":"Z622 / Discounting!Z$24","v":0},{"$f":"AA622 / Discounting!AA$24","v":0},{"$f":"AB622 / Discounting!AB$24","v":0},{"$f":"AC622 / Discounting!AC$24","v":0},{"$f":"AD622 / Discounting!AD$24","v":0},{"$f":"AE622 / Discounting!AE$24","v":0},{"$f":"AF622 / Discounting!AF$24","v":0},{"$f":"AG622 / Discounting!AG$24","v":0},{"$f":"AH622 / Discounting!AH$24","v":0},{"$f":"AI622 / Discounting!AI$24","v":0},{"$f":"AJ622 / Discounting!AJ$24","v":0},{"$f":"AK622 / Discounting!AK$24","v":0},{"$f":"AL622 / Discounting!AL$24","v":0},{"$f":"AM622 / Discounting!AM$24","v":0},{"$f":"AN622 / Discounting!AN$24","v":0},{"$f":"AO622 / Discounting!AO$24","v":0},{"$f":"AP622 / Discounting!AP$24","v":0},{"$f":"AQ622 / Discounting!AQ$24","v":0},{"$f":"AR622 / Discounting!AR$24","v":0},{"$f":"AS622 / Discounting!AS$24","v":0},{"$f":"AT622 / Discounting!AT$24","v":0},{"$f":"AU622 / Discounting!AU$24","v":0},{"$f":"AV622 / Discounting!AV$24","v":0},{"$f":"AW622 / Discounting!AW$24","v":0},{"$f":"AX622 / Discounting!AX$24","v":0},{"$f":"AY622 / Discounting!AY$24","v":0},{"$f":"AZ622 / Discounting!AZ$24","v":0},{"$f":"BA622 / Discounting!BA$24","v":0},{"$f":"BB622 / Discounting!BB$24","v":0},{"$f":"BC622 / Discounting!BC$24","v":0},{"$f":"BD622 / Discounting!BD$24","v":0},{"$f":"BE622 / Discounting!BE$24","v":0},{"$f":"BF622 / Discounting!BF$24","v":0},{"$f":"BG622 / Discounting!BG$24","v":0},{"$f":"BH622 / Discounting!BH$24","v":0},{"$f":"BI622 / Discounting!BI$24","v":0},{"$f":"BJ622 / Discounting!BJ$24","v":0},{"$f":"BK622 / Discounting!BK$24","v":0},{"$f":"BL622 / Discounting!BL$24","v":0},{"$f":"BM622 / Discounting!BM$24","v":0},{"$f":"BN622 / Discounting!BN$24","v":0},{"$f":"BO622 / Discounting!BO$24","v":0},{"$f":"BP622 / Discounting!BP$24","v":0},{"$f":"BQ622 / Discounting!BQ$24","v":0},{"$f":"BR622 / Discounting!BR$24","v":0},{"$f":"BS622 / Discounting!BS$24","v":0},{"$f":"BT622 / Discounting!BT$24","v":0},{"$f":"BU622 / Discounting!BU$24","v":0},{"$f":"BV622 / Discounting!BV$24","v":0},{"$f":"BW622 / Discounting!BW$24","v":0},{"$f":"BX622 / Discounting!BX$24","v":0},{"$f":"BY622 / Discounting!BY$24","v":0},{"$f":"BZ622 / Discounting!BZ$24","v":0},{"$f":"CA622 / Discounting!CA$24","v":0},{"$f":"CB622 / Discounting!CB$24","v":0},{"$f":"CC622 / Discounting!CC$24","v":0},{"$f":"CD622 / Discounting!CD$24","v":0},{"$f":"CE622 / Discounting!CE$24","v":0},{"$f":"CF622 / Discounting!CF$24","v":0},{"$f":"CG622 / Discounting!CG$24","v":0},{"$f":"CH622 / Discounting!CH$24","v":0},{"$f":"CI622 / Discounting!CI$24","v":0},{"$f":"CJ622 / Discounting!CJ$24","v":0},{"$f":"CK622 / Discounting!CK$24","v":0},{"$f":"CL622 / Discounting!CL$24","v":0},{"$f":"CM622 / Discounting!CM$24","v":0},{"$f":"CN622 / Discounting!CN$24","v":0},{"$f":"CO622 / Discounting!CO$24","v":0},{"$f":"CP622 / Discounting!CP$24","v":0},{"$f":"CQ622 / Discounting!CQ$24","v":0},{"$f":"CR622 / Discounting!CR$24","v":0},{"$f":"CS622 / Discounting!CS$24","v":0},{"$f":"CT622 / Discounting!CT$24","v":0},{"$f":"CU622 / Discounting!CU$24","v":0},{"$f":"CV622 / Discounting!CV$24","v":0}]
[]
["Payback Periods"]
[]
[{"$nulls":4},"Last Year of Project",{"$f":"MAX('Demand & production'!F322, 'Demand & production'!F323)","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F632)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV$4 = $F632)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative prodution years",{"$nulls":4},{"$f":"(I633 + 'Demand & production'!J312) * (J4 <= $F$632)","v":0},{"$f":"(J633 + 'Demand & production'!K312) * (K4 <= $F$632)","v":0},{"$f":"(K633 + 'Demand & production'!L312) * (L4 <= $F$632)","v":0},{"$f":"(L633 + 'Demand & production'!M312) * (M4 <= $F$632)","v":0},{"$f":"(M633 + 'Demand & production'!N312) * (N4 <= $F$632)","v":0},{"$f":"(N633 + 'Demand & production'!O312) * (O4 <= $F$632)","v":0},{"$f":"(O633 + 'Demand & production'!P312) * (P4 <= $F$632)","v":0},{"$f":"(P633 + 'Demand & production'!Q312) * (Q4 <= $F$632)","v":0},{"$f":"(Q633 + 'Demand & production'!R312) * (R4 <= $F$632)","v":0},{"$f":"(R633 + 'Demand & production'!S312) * (S4 <= $F$632)","v":0},{"$f":"(S633 + 'Demand & production'!T312) * (T4 <= $F$632)","v":0},{"$f":"(T633 + 'Demand & production'!U312) * (U4 <= $F$632)","v":0},{"$f":"(U633 + 'Demand & production'!V312) * (V4 <= $F$632)","v":0},{"$f":"(V633 + 'Demand & production'!W312) * (W4 <= $F$632)","v":0},{"$f":"(W633 + 'Demand & production'!X312) * (X4 <= $F$632)","v":0},{"$f":"(X633 + 'Demand & production'!Y312) * (Y4 <= $F$632)","v":0},{"$f":"(Y633 + 'Demand & production'!Z312) * (Z4 <= $F$632)","v":0},{"$f":"(Z633 + 'Demand & production'!AA312) * (AA4 <= $F$632)","v":0},{"$f":"(AA633 + 'Demand & production'!AB312) * (AB4 <= $F$632)","v":0},{"$f":"(AB633 + 'Demand & production'!AC312) * (AC4 <= $F$632)","v":0},{"$f":"(AC633 + 'Demand & production'!AD312) * (AD4 <= $F$632)","v":1},{"$f":"(AD633 + 'Demand & production'!AE312) * (AE4 <= $F$632)","v":2},{"$f":"(AE633 + 'Demand & production'!AF312) * (AF4 <= $F$632)","v":3},{"$f":"(AF633 + 'Demand & production'!AG312) * (AG4 <= $F$632)","v":4},{"$f":"(AG633 + 'Demand & production'!AH312) * (AH4 <= $F$632)","v":5},{"$f":"(AH633 + 'Demand & production'!AI312) * (AI4 <= $F$632)","v":6},{"$f":"(AI633 + 'Demand & production'!AJ312) * (AJ4 <= $F$632)","v":7},{"$f":"(AJ633 + 'Demand & production'!AK312) * (AK4 <= $F$632)","v":8},{"$f":"(AK633 + 'Demand & production'!AL312) * (AL4 <= $F$632)","v":9},{"$f":"(AL633 + 'Demand & production'!AM312) * (AM4 <= $F$632)","v":10},{"$f":"(AM633 + 'Demand & production'!AN312) * (AN4 <= $F$632)","v":11},{"$f":"(AN633 + 'Demand & production'!AO312) * (AO4 <= $F$632)","v":12},{"$f":"(AO633 + 'Demand & production'!AP312) * (AP4 <= $F$632)","v":13},{"$f":"(AP633 + 'Demand & production'!AQ312) * (AQ4 <= $F$632)","v":14},{"$f":"(AQ633 + 'Demand & production'!AR312) * (AR4 <= $F$632)","v":15},{"$f":"(AR633 + 'Demand & production'!AS312) * (AS4 <= $F$632)","v":16},{"$f":"(AS633 + 'Demand & production'!AT312) * (AT4 <= $F$632)","v":17},{"$f":"(AT633 + 'Demand & production'!AU312) * (AU4 <= $F$632)","v":18},{"$f":"(AU633 + 'Demand & production'!AV312) * (AV4 <= $F$632)","v":19},{"$f":"(AV633 + 'Demand & production'!AW312) * (AW4 <= $F$632)","v":20},{"$f":"(AW633 + 'Demand & production'!AX312) * (AX4 <= $F$632)","v":21},{"$f":"(AX633 + 'Demand & production'!AY312) * (AY4 <= $F$632)","v":22},{"$f":"(AY633 + 'Demand & production'!AZ312) * (AZ4 <= $F$632)","v":23},{"$f":"(AZ633 + 'Demand & production'!BA312) * (BA4 <= $F$632)","v":24},{"$f":"(BA633 + 'Demand & production'!BB312) * (BB4 <= $F$632)","v":25},{"$f":"(BB633 + 'Demand & production'!BC312) * (BC4 <= $F$632)","v":26},{"$f":"(BC633 + 'Demand & production'!BD312) * (BD4 <= $F$632)","v":27},{"$f":"(BD633 + 'Demand & production'!BE312) * (BE4 <= $F$632)","v":28},{"$f":"(BE633 + 'Demand & production'!BF312) * (BF4 <= $F$632)","v":29},{"$f":"(BF633 + 'Demand & production'!BG312) * (BG4 <= $F$632)","v":30},{"$f":"(BG633 + 'Demand & production'!BH312) * (BH4 <= $F$632)","v":31},{"$f":"(BH633 + 'Demand & production'!BI312) * (BI4 <= $F$632)","v":31},{"$f":"(BI633 + 'Demand & production'!BJ312) * (BJ4 <= $F$632)","v":31},{"$f":"(BJ633 + 'Demand & production'!BK312) * (BK4 <= $F$632)","v":31},{"$f":"(BK633 + 'Demand & production'!BL312) * (BL4 <= $F$632)","v":31},{"$f":"(BL633 + 'Demand & production'!BM312) * (BM4 <= $F$632)","v":0},{"$f":"(BM633 + 'Demand & production'!BN312) * (BN4 <= $F$632)","v":0},{"$f":"(BN633 + 'Demand & production'!BO312) * (BO4 <= $F$632)","v":0},{"$f":"(BO633 + 'Demand & production'!BP312) * (BP4 <= $F$632)","v":0},{"$f":"(BP633 + 'Demand & production'!BQ312) * (BQ4 <= $F$632)","v":0},{"$f":"(BQ633 + 'Demand & production'!BR312) * (BR4 <= $F$632)","v":0},{"$f":"(BR633 + 'Demand & production'!BS312) * (BS4 <= $F$632)","v":0},{"$f":"(BS633 + 'Demand & production'!BT312) * (BT4 <= $F$632)","v":0},{"$f":"(BT633 + 'Demand & production'!BU312) * (BU4 <= $F$632)","v":0},{"$f":"(BU633 + 'Demand & production'!BV312) * (BV4 <= $F$632)","v":0},{"$f":"(BV633 + 'Demand & production'!BW312) * (BW4 <= $F$632)","v":0},{"$f":"(BW633 + 'Demand & production'!BX312) * (BX4 <= $F$632)","v":0},{"$f":"(BX633 + 'Demand & production'!BY312) * (BY4 <= $F$632)","v":0},{"$f":"(BY633 + 'Demand & production'!BZ312) * (BZ4 <= $F$632)","v":0},{"$f":"(BZ633 + 'Demand & production'!CA312) * (CA4 <= $F$632)","v":0},{"$f":"(CA633 + 'Demand & production'!CB312) * (CB4 <= $F$632)","v":0},{"$f":"(CB633 + 'Demand & production'!CC312) * (CC4 <= $F$632)","v":0},{"$f":"(CC633 + 'Demand & production'!CD312) * (CD4 <= $F$632)","v":0},{"$f":"(CD633 + 'Demand & production'!CE312) * (CE4 <= $F$632)","v":0},{"$f":"(CE633 + 'Demand & production'!CF312) * (CF4 <= $F$632)","v":0},{"$f":"(CF633 + 'Demand & production'!CG312) * (CG4 <= $F$632)","v":0},{"$f":"(CG633 + 'Demand & production'!CH312) * (CH4 <= $F$632)","v":0},{"$f":"(CH633 + 'Demand & production'!CI312) * (CI4 <= $F$632)","v":0},{"$f":"(CI633 + 'Demand & production'!CJ312) * (CJ4 <= $F$632)","v":0},{"$f":"(CJ633 + 'Demand & production'!CK312) * (CK4 <= $F$632)","v":0},{"$f":"(CK633 + 'Demand & production'!CL312) * (CL4 <= $F$632)","v":0},{"$f":"(CL633 + 'Demand & production'!CM312) * (CM4 <= $F$632)","v":0},{"$f":"(CM633 + 'Demand & production'!CN312) * (CN4 <= $F$632)","v":0},{"$f":"(CN633 + 'Demand & production'!CO312) * (CO4 <= $F$632)","v":0},{"$f":"(CO633 + 'Demand & production'!CP312) * (CP4 <= $F$632)","v":0},{"$f":"(CP633 + 'Demand & production'!CQ312) * (CQ4 <= $F$632)","v":0},{"$f":"(CQ633 + 'Demand & production'!CR312) * (CR4 <= $F$632)","v":0},{"$f":"(CR633 + 'Demand & production'!CS312) * (CS4 <= $F$632)","v":0},{"$f":"(CS633 + 'Demand & production'!CT312) * (CT4 <= $F$632)","v":0},{"$f":"(CT633 + 'Demand & production'!CU312) * (CU4 <= $F$632)","v":0},{"$f":"(CU633 + 'Demand & production'!CV312) * (CV4 <= $F$632)","v":0}]
[]
[null,null,"Contractor Payback Period"]
[{"$nulls":4},"Contractor Net Cash Flow",null,"US$",{"$f":"SUM(J636:CV636)","v":25048717799.572559},null,{"$f":"J543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-180604851.49054343,-300378763.56614101,-464954764.80135143,-567017847.17443037,-553188271.75013304,49108831.812613726,1259909915.8342218,1163219236.7331784,993338573.99885631,975479254.99864984,899641568.26997387,681992641.19742322,684810713.26338315,687472082.80098391,689976779.0224216,692324739.26551104,694515808.05609679,696549736.10667944,698426179.25003338,700144697.30656362,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873985,998172879.23873961,998172879.23873961,998172879.23873973,998172879.23873985,1055277879.2387398,1051704349.8269749,1048200889.6193626,1044766124.7099386,1042211449.334072,266252170.34957278,14513098.164054185,14464213.215957293,14416286.796254465,14416286.796254469,0,0,0,0,0,0,0,0,0,{"$f":"BV543","v":0},0,0,0,0,0,0,{"$f":"CC543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Cumulative Net Cash Flow",null,"US$",{"$f":"INDEX(J637:CV637,MATCH(1,J632:CV632,0))","v":25048717799.572559},0,{"$f":"I637 + J636","v":0},{"$f":"J637 + K636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-180604851.49054343,-480983615.05668443,-945938379.8580358,-1512956227.0324662,-2066144498.7825992,-2017035666.9699855,-757125751.13576365,406093485.59741473,1399432059.596271,2374911314.5949211,3274552882.8648949,3956545524.0623178,4641356237.3257008,5328828320.1266842,6018805099.149106,6711129838.4146175,7405645646.4707146,8102195382.5773945,8800621561.8274269,9500766259.1339912,10498939138.37273,11497112017.611469,12495284896.850208,13493457776.088947,14491630655.327686,15489803534.566425,16487976413.805164,17486149293.043903,18484322172.282642,19482495051.521381,20537772930.76012,21589477280.587097,22637678170.206459,23682444294.916397,24724655744.250469,24990907914.60004,25005421012.764095,25019885225.980053,25034301512.776306,25048717799.572559,25048717799.572559,25048717799.572559,25048717799.572559,25048717799.572559,25048717799.572559,25048717799.572559,25048717799.572559,25048717799.572559,25048717799.572559,25048717799.572559,{"$f":"BV637 + BW636","v":25048717799.572559},25048717799.572559,25048717799.572559,25048717799.572559,25048717799.572559,25048717799.572559,{"$f":"CB637 + CC636","v":25048717799.572559},{"$f":"CC637 + CD636","v":25048717799.572559},{"$f":"CD637 + CE636","v":25048717799.572559},{"$f":"CE637 + CF636","v":25048717799.572559},{"$f":"CF637 + CG636","v":25048717799.572559},{"$f":"CG637 + CH636","v":25048717799.572559},{"$f":"CH637 + CI636","v":25048717799.572559},{"$f":"CI637 + CJ636","v":25048717799.572559},{"$f":"CJ637 + CK636","v":25048717799.572559},{"$f":"CK637 + CL636","v":25048717799.572559},{"$f":"CL637 + CM636","v":25048717799.572559},{"$f":"CM637 + CN636","v":25048717799.572559},{"$f":"CN637 + CO636","v":25048717799.572559},{"$f":"CO637 + CP636","v":25048717799.572559},{"$f":"CP637 + CQ636","v":25048717799.572559},{"$f":"CQ637 + CR636","v":25048717799.572559},{"$f":"CR637 + CS636","v":25048717799.572559},{"$f":"CS637 + CT636","v":25048717799.572559},{"$f":"CT637 + CU636","v":25048717799.572559},{"$f":"CU637 + CV636","v":25048717799.572559}]
[{"$nulls":4},"Error Check: Cumulative is same as sum of annual totals",{"$f":"H636 - H637","v":0}]
[{"$nulls":4},"Contractor payback",null,null,{"$f":"SUM(J639:CV639)","v":3.6508882652784349},null,{"$f":" IFERROR(AND(J637 > 0, I637 < 0 ) * (ABS(I637 / J636) + J633), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6508882652784349,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(AP637 > 0, AO637 < 0 ) * (ABS(AO637 / AP636) + AP633), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(BV637 > 0, BU637 < 0 ) * (ABS(BU637 / BV636) + BV633), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TPDC Payback Period"]
[{"$nulls":4},"Net TPDC Return",null,"US$",{"$f":"SUM(J642:CV642)","v":4378184390.6104202},null,{"$f":"J613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21584201.628552124,132759006.35262163,133669181.29476312,131553542.92704977,132428374.6669012,133286052.84322621,134126913.80040745,134951287.28784013,135759496.58924478,136551858.64944524,{"$f":"AP613","v":137328684.19866151},138090277.87436372,138836938.34073839,176169961.65947324,176169961.65947324,176169961.65947327,176169961.65947327,176169961.65947327,176169961.6594733,176169961.65947327,176169961.65947324,176169961.65947327,176169961.65947327,183669961.65947327,183669961.65947327,183669961.65947327,183669961.65947327,183776704.65947327,46932186.302418739,2542554.9905210705,2542554.9905210705,2542554.9905210705,2542554.9905210705,0,0,0,0,0,0,0,0,0,{"$f":"BV613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net TPDC Return",null,"US$",{"$f":"INDEX(J643:CV643,MATCH(1,J632:CV632,0))","v":4378184390.6104202},null,{"$f":"I643 + J642","v":0},{"$f":"J643 + K642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21584201.628552124,154343207.98117375,288012389.27593684,419565932.2029866,551994306.86988783,685280359.71311402,819407273.51352143,954358560.80136156,1090118057.3906064,1226669916.0400517,1363998600.2387133,1502088878.1130769,1640925816.4538152,1817095778.1132884,1993265739.7727616,2169435701.4322348,2345605663.0917082,2521775624.7511816,2697945586.410655,2874115548.0701284,3050285509.7296019,3226455471.3890753,3402625433.0485487,3586295394.7080221,3769965356.3674955,3953635318.026969,4137305279.6864424,4321081984.3459158,4368014170.6483345,4370556725.6388559,4373099280.6293774,4375641835.6198988,4378184390.6104202,4378184390.6104202,4378184390.6104202,4378184390.6104202,4378184390.6104202,4378184390.6104202,4378184390.6104202,4378184390.6104202,4378184390.6104202,4378184390.6104202,4378184390.6104202,{"$f":"BV643 + BW642","v":4378184390.6104202},4378184390.6104202,4378184390.6104202,4378184390.6104202,4378184390.6104202,4378184390.6104202,{"$f":"CB643 + CC642","v":4378184390.6104202},{"$f":"CC643 + CD642","v":4378184390.6104202},{"$f":"CD643 + CE642","v":4378184390.6104202},{"$f":"CE643 + CF642","v":4378184390.6104202},{"$f":"CF643 + CG642","v":4378184390.6104202},{"$f":"CG643 + CH642","v":4378184390.6104202},{"$f":"CH643 + CI642","v":4378184390.6104202},{"$f":"CI643 + CJ642","v":4378184390.6104202},{"$f":"CJ643 + CK642","v":4378184390.6104202},{"$f":"CK643 + CL642","v":4378184390.6104202},{"$f":"CL643 + CM642","v":4378184390.6104202},{"$f":"CM643 + CN642","v":4378184390.6104202},{"$f":"CN643 + CO642","v":4378184390.6104202},{"$f":"CO643 + CP642","v":4378184390.6104202},{"$f":"CP643 + CQ642","v":4378184390.6104202},{"$f":"CQ643 + CR642","v":4378184390.6104202},{"$f":"CR643 + CS642","v":4378184390.6104202},{"$f":"CS643 + CT642","v":4378184390.6104202},{"$f":"CT643 + CU642","v":4378184390.6104202},{"$f":"CU643 + CV642","v":4378184390.6104202}]
[{"$nulls":4},"Error Check: Cumulative is same as sum of annual totals",{"$f":"H642 - H643","v":0}]
[{"$nulls":4},"TPDC payback",null,null,{"$f":"IF(Inputs!E332 = 0, \"N/A\", SUM(J645:CV645))","v":"N/A"},null,{"$f":" IFERROR(AND(J643 > 0, I643 < 0 ) * (ABS(I643 / J642) + J639), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(AP643 > 0, AO643 < 0 ) * (ABS(AO643 / AP642) + AP639), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(BV643 > 0, BU643 < 0 ) * (ABS(BU643 / BV642) + BV639), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Cumulatives match Sum of Annual Totals",{"$f":"F638 + F644","v":0}]
[]
["Government Revenue (Nominal)"]
[]
[{"$nulls":4},"Service Levy",null,"US$",{"$f":"SUM(J651:CV651)","v":309944095.41184354},{"$f":"H229 - H651","v":0},{"$f":"J229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3800632.5302721136,7753290.3617551103,7908356.1689902125,8066523.2923700167,8227853.7582174195,8392410.8333817683,8560259.0500494018,8731464.2310503926,8906093.5156714004,9084215.3859848268,9265899.693704525,9451217.6875786148,{"$f":"AP229","v":9640242.0413301867},9833046.882156793,10029707.819799928,10230301.976195928,10434908.015719844,10643606.176034244,10856478.299554927,11073607.865546027,11295080.022856949,11520981.623314086,11751401.255780369,11986429.280895978,12226157.866513899,12470681.023844177,12720094.644321062,12974496.537207484,13233986.467951635,13498666.197310667,4542825.2491370728,202149.17511478087,206192.15861707649,210316.00178941802,214522.3218252064,0,0,0,0,0,0,0,0,0,{"$f":"BV229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,"US$",{"$f":"SUM(J652:CV652)","v":20730766529.244125},{"$f":"H374 - H652","v":0},{"$f":"J432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60834454.408438087,91045127.560124189,117875416.04250419,157224857.52873364,248151397.78467619,595906740.76126981,614249060.55013776,633119215.81648624,652535909.31739938,672518630.05510807,693087689.85870695,{"$f":"AP432","v":714264261.75286126},736070420.20264316,758529183.32812309,781664557.1870538,797297848.33079481,813243805.29741085,829508681.40335906,846098855.03142631,863020832.13205504,880281248.77469599,897886873.75019002,915844611.22519362,934161503.44969761,960944286.20697463,988262724.61939716,1016127531.8000683,1044549635.1243527,1073664959.0445532,279436101.19712615,15218862.361887127,15648018.138555411,16085757.030757055,16407472.171372201,0,0,0,0,0,0,0,0,0,{"$f":"BV432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividends from State Participation",null,"US$",{"$f":"SUM(J653:CV653)","v":7574959011.1174631},{"$f":"H474 - H653","v":0},{"$f":"J474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27373986.607594758,171737930.8702091,176373645.99444097,177053748.21988064,181795779.69110584,186632651.79175568,191566261.33441836,196598543.06793427,201731470.43612066,206967056.35167062,{"$f":"AP474","v":212307353.98553169},217754457.57207,223310503.23033899,289025495.14315373,294806005.04601681,300702125.14693719,306716167.64987594,312850491.00287354,319107500.82293105,325489650.83938956,331999443.85617739,338639432.73330098,345412221.38796699,367319637.46069479,374666030.20990872,382159350.81410694,389802537.83038914,397829659.93779415,103628128.85590242,5726343.5113122649,5840870.3815385103,5957687.7891692817,6076841.5449526664,0,0,0,0,0,0,0,0,0,{"$f":"BV474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,"US$",{"$f":"SUM(J654:CV654)","v":4813206582.109067},{"$f":"H514 - H654","v":0},{"$f":"J514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78268754.777742192,142776596.17893779,143013795.64212352,134533233.61942497,104025527.64586829,106544480.55756631,109097713.61932789,111685097.82940097,114306460.3869978,116961581.73063289,{"$f":"AP514","v":119650192.41169238},122371969.79459864,125126534.57449275,181956489.910133,185595619.70833564,189307532.10250238,193093682.74455246,196955556.39944348,200894667.52743241,204912560.87798101,209010812.09554064,213191028.33745146,217454848.90420052,234493245.09392786,238373154.72697812,242330662.55268943,246367320.53491494,250680198.03955942,65321705.850599557,3631822.9239923256,3691981.5295291189,3753343.3071766468,3828410.1733201803,0,0,0,0,0,0,0,0,0,{"$f":"BV514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,"US$",{"$f":"SUM(J655:CV655)","v":279961571.26853895},{"$f":"H519 - H655","v":0},{"$f":"J519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31410243.927919652,29961182.308398534,28438798.170929655,26839381.396104846,25159034.132473905,23393661.297303237,21538960.596672934,19590412.040590733,17543266.927570771,15392536.271832008,13132978.644912863,10759087.402071603,{"$f":"AP519","v":8265077.2623425797},5644870.2095432673,2892080.6798723084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Government Revenues",null,"US$",null,null,{"$f":"SUM(J651:J655)","v":0},{"$f":"SUM(K651:K655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35210876.458191767,98548927.078591719,233035023.28538102,467295847.78012598,509999187.05598944,591524451.75466681,911827267.74496627,935748069.17110085,960232551.21347463,985296301.87255144,1010955439.2168438,1037226633.0306606,1064127127.4537581,1091674764.6610119,1119888009.632627,1262876844.2165365,1288134381.100867,1313897068.7228847,1340175010.0973423,1366978510.2992892,1394318080.5052755,1422204442.1153805,1450648530.9576883,1479661501.5768421,1509254731.6083789,1575227849.7854414,1614022004.2006052,1653592041.704072,1693953479.9576085,1735673483.2192173,452928761.15276515,24779177.972306497,25387062.208240114,26007104.128892399,26527246.211470254,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW651:BW655)","v":0},0,0,0,0,0,{"$f":"SUM(CC651:CC655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Government Revenue entries match",{"$f":"SUM(I651:I655)","v":0}]
[]
["Government Revenue (Real)"]
[]
[null,null,"Undiscounted"]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J663:CV663)","v":186369130.84963},null,{"$f":"J651 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3117842.4346589362,6235684.8693178715,6235684.8693178715,6235684.8693178715,6235684.8693178724,6235684.8693178724,6235684.8693178715,6235684.8693178724,6235684.8693178724,6235684.8693178715,6235684.8693178724,6235684.8693178715,6235684.8693178715,6235684.8693178724,6235684.8693178715,6235684.8693178724,6235684.8693178715,6235684.8693178724,6235684.8693178715,6235684.8693178715,6235684.8693178724,6235684.8693178715,6235684.8693178715,6235684.8693178724,6235684.8693178724,6235684.8693178724,6235684.8693178724,6235684.8693178724,6235684.8693178724,6235684.8693178724,2057402.0131956602,89756.297889300011,89756.297889300011,89756.297889299996,89756.297889300011,0,0,0,0,0,0,0,0,0,{"$f":"BV651 / BV$201","v":0},0,0,0,0,0,0,{"$f":"CC651 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},11949423383.577402,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,48926903.184112556,71788461.751119271,91121530.508199021,119156792.76547924,184380143.82125464,434085770.67164022,438673683.07416546,443284354.42479616,447920720.01009274,452585759.00819039,457282496.67156631,462014006.55830956,466783412.81368071,471593892.50379699,476448678.0033263,476448678.0033263,476448678.00332636,476448678.0033263,476448678.0033263,476448678.00332642,476448678.0033263,476448678.00332636,476448678.00332624,476448678.0033263,480498678.0033263,484469266.2386204,488361999.8026343,492178405.25754982,495977620.45295721,126553931.88890997,6757330.2879627617,6811646.896959302,6864898.4744068878,6864898.4744068906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC652 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4378184390.6104202,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21584201.628552113,132759006.35262163,133669181.29476312,131553542.92704976,132428374.66690119,133286052.84322619,134126913.80040748,134951287.28784013,135759496.58924472,136551858.64944524,137328684.19866151,138090277.87436372,138836938.34073842,176169961.65947324,176169961.65947327,176169961.65947327,176169961.65947327,176169961.6594733,176169961.6594733,176169961.65947324,176169961.65947327,176169961.65947327,176169961.65947327,183669961.65947327,183669961.65947327,183669961.65947327,183669961.6594733,183776704.65947327,46932186.302418739,2542554.9905210705,2542554.9905210701,2542554.9905210705,2542554.9905210701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC653 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2799783747.2229848,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61714379.003523849,110370952.66653958,108386583.8887389,99960174.252219334,75776960.133047059,76090079.251487017,76385786.977887109,76664086.558046877,76924971.02950123,77168423.117344111,77394415.122964397,77602908.805559263,77793855.256284863,110908097.6931933,110908097.6931933,110908097.6931933,110908097.69319332,110908097.69319329,110908097.69319332,110908097.6931933,110908097.6931933,110908097.6931933,110908097.69319332,117253097.69319332,116856038.86966389,116466765.51326253,116085124.96777096,115801272.14823021,29583574.483285867,1612566.4626726871,1607134.8017730333,1601809.6440282741,1601809.6440282743,0,0,0,0,0,0,0,0,{"$f":"BU654 / BU$201","v":0},0,0,0,0,0,0,0,{"$f":"CC654 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},208675136.04024783,null,{"$f":"J655 / J$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25767340.204932794,24096671.53818069,22423798.279522114,20747714.772217575,19067403.61176626,17381834.932258621,15689965.678402236,13990738.862652197,12283082.80686303,10565910.367864288,8838118.1463466547,7098585.6784296362,5346174.6092654523,3579727.848016873,1798068.7035293956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC655 / CC$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},19522435788.300686,null,{"$f":"SUM(J663:J667)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28885182.639591731,79259259.591611117,183746525.53203523,361234889.16889566,386515646.43006545,439511380.80210018,664216756.01930857,668276238.90084875,672315822.87927175,676337689.09316194,680344029.64260089,684337048.98610318,688318965.35851872,692292012.21093845,696258439.67366755,769762422.22531068,769762422.2253108,769762422.2253108,769762422.2253108,769762422.2253108,769762422.22531092,769762422.22531068,769762422.2253108,769762422.22531068,769762422.2253108,787657422.2253108,791230951.63707542,794734411.84468794,798169176.75411189,801791282.12997854,205127094.68781024,11002208.039045818,11051092.987142706,11099019.406845532,11099019.406845534,{"$f":"SUM(BM663:BM667)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC663:CC667)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J670:CV670)","v":45493913721.766418},null,{"$f":"J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-602016171.63514471,-1001262545.22047,-1549849216.0045042,-1890059490.5814345,-1843960905.833777,41111719.040020943,1798014968.8876686,1798014968.8876686,1798014968.8876686,1798014968.8876686,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,{"$f":"AP186","v":1767935301.4640503},1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1842935301.4640503,1842935301.4640503,1842935301.4640503,1842935301.4640503,1844002731.4640503,471379265.03738284,25515306.203100003,25515306.203100003,25515306.203100003,25515306.203100003,0,0,0,0,0,0,0,0,0,{"$f":"BV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H668-H667)/H670","v":0.42453504375069473}]
[]
[null,null,null,"Investment Decision"]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J674:CV674)","v":186369130.84963},null,{"$f":"J663 * Discounting!J$12","v":0},{"$f":"K663 * Discounting!K$12","v":0},{"$f":"L663 * Discounting!L$12","v":0},{"$f":"M663 * Discounting!M$12","v":0},{"$f":"N663 * Discounting!N$12","v":0},{"$f":"O663 * Discounting!O$12","v":0},{"$f":"P663 * Discounting!P$12","v":0},{"$f":"Q663 * Discounting!Q$12","v":0},{"$f":"R663 * Discounting!R$12","v":0},{"$f":"S663 * Discounting!S$12","v":0},{"$f":"T663 * Discounting!T$12","v":0},{"$f":"U663 * Discounting!U$12","v":0},{"$f":"V663 * Discounting!V$12","v":0},{"$f":"W663 * Discounting!W$12","v":0},{"$f":"X663 * Discounting!X$12","v":0},{"$f":"Y663 * Discounting!Y$12","v":0},{"$f":"Z663 * Discounting!Z$12","v":0},{"$f":"AA663 * Discounting!AA$12","v":0},{"$f":"AB663 * Discounting!AB$12","v":0},{"$f":"AC663 * Discounting!AC$12","v":0},{"$f":"AD663 * Discounting!AD$12","v":3117842.4346589362},{"$f":"AE663 * Discounting!AE$12","v":6235684.8693178715},{"$f":"AF663 * Discounting!AF$12","v":6235684.8693178715},{"$f":"AG663 * Discounting!AG$12","v":6235684.8693178715},{"$f":"AH663 * Discounting!AH$12","v":6235684.8693178724},{"$f":"AI663 * Discounting!AI$12","v":6235684.8693178724},{"$f":"AJ663 * Discounting!AJ$12","v":6235684.8693178715},{"$f":"AK663 * Discounting!AK$12","v":6235684.8693178724},{"$f":"AL663 * Discounting!AL$12","v":6235684.8693178724},{"$f":"AM663 * Discounting!AM$12","v":6235684.8693178715},{"$f":"AN663 * Discounting!AN$12","v":6235684.8693178724},{"$f":"AO663 * Discounting!AO$12","v":6235684.8693178715},{"$f":"AP663 * Discounting!AP$12","v":6235684.8693178715},{"$f":"AQ663 * Discounting!AQ$12","v":6235684.8693178724},{"$f":"AR663 * Discounting!AR$12","v":6235684.8693178715},{"$f":"AS663 * Discounting!AS$12","v":6235684.8693178724},{"$f":"AT663 * Discounting!AT$12","v":6235684.8693178715},{"$f":"AU663 * Discounting!AU$12","v":6235684.8693178724},{"$f":"AV663 * Discounting!AV$12","v":6235684.8693178715},{"$f":"AW663 * Discounting!AW$12","v":6235684.8693178715},{"$f":"AX663 * Discounting!AX$12","v":6235684.8693178724},{"$f":"AY663 * Discounting!AY$12","v":6235684.8693178715},{"$f":"AZ663 * Discounting!AZ$12","v":6235684.8693178715},{"$f":"BA663 * Discounting!BA$12","v":6235684.8693178724},{"$f":"BB663 * Discounting!BB$12","v":6235684.8693178724},{"$f":"BC663 * Discounting!BC$12","v":6235684.8693178724},{"$f":"BD663 * Discounting!BD$12","v":6235684.8693178724},{"$f":"BE663 * Discounting!BE$12","v":6235684.8693178724},{"$f":"BF663 * Discounting!BF$12","v":6235684.8693178724},{"$f":"BG663 * Discounting!BG$12","v":6235684.8693178724},{"$f":"BH663 * Discounting!BH$12","v":2057402.0131956602},{"$f":"BI663 * Discounting!BI$12","v":89756.297889300011},{"$f":"BJ663 * Discounting!BJ$12","v":89756.297889300011},{"$f":"BK663 * Discounting!BK$12","v":89756.297889299996},{"$f":"BL663 * Discounting!BL$12","v":89756.297889300011},{"$f":"BM663 * Discounting!BM$12","v":0},{"$f":"BN663 * Discounting!BN$12","v":0},{"$f":"BO663 * Discounting!BO$12","v":0},{"$f":"BP663 * Discounting!BP$12","v":0},{"$f":"BQ663 * Discounting!BQ$12","v":0},{"$f":"BR663 * Discounting!BR$12","v":0},{"$f":"BS663 * Discounting!BS$12","v":0},{"$f":"BT663 * Discounting!BT$12","v":0},{"$f":"BU663 * Discounting!BU$12","v":0},{"$f":"BV663 * Discounting!BV$12","v":0},{"$f":"BW663 * Discounting!BW$12","v":0},{"$f":"BX663 * Discounting!BX$12","v":0},{"$f":"BY663 * Discounting!BY$12","v":0},{"$f":"BZ663 * Discounting!BZ$12","v":0},{"$f":"CA663 * Discounting!CA$12","v":0},{"$f":"CB663 * Discounting!CB$12","v":0},{"$f":"CC663 * Discounting!CC$12","v":0},{"$f":"CD663 * Discounting!CD$12","v":0},{"$f":"CE663 * Discounting!CE$12","v":0},{"$f":"CF663 * Discounting!CF$12","v":0},{"$f":"CG663 * Discounting!CG$12","v":0},{"$f":"CH663 * Discounting!CH$12","v":0},{"$f":"CI663 * Discounting!CI$12","v":0},{"$f":"CJ663 * Discounting!CJ$12","v":0},{"$f":"CK663 * Discounting!CK$12","v":0},{"$f":"CL663 * Discounting!CL$12","v":0},{"$f":"CM663 * Discounting!CM$12","v":0},{"$f":"CN663 * Discounting!CN$12","v":0},{"$f":"CO663 * Discounting!CO$12","v":0},{"$f":"CP663 * Discounting!CP$12","v":0},{"$f":"CQ663 * Discounting!CQ$12","v":0},{"$f":"CR663 * Discounting!CR$12","v":0},{"$f":"CS663 * Discounting!CS$12","v":0},{"$f":"CT663 * Discounting!CT$12","v":0},{"$f":"CU663 * Discounting!CU$12","v":0},{"$f":"CV663 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},11949423383.577402,null,{"$f":"J664 * Discounting!J$12","v":0},{"$f":"K664 * Discounting!K$12","v":0},{"$f":"L664 * Discounting!L$12","v":0},{"$f":"M664 * Discounting!M$12","v":0},{"$f":"N664 * Discounting!N$12","v":0},{"$f":"O664 * Discounting!O$12","v":0},{"$f":"P664 * Discounting!P$12","v":0},{"$f":"Q664 * Discounting!Q$12","v":0},{"$f":"R664 * Discounting!R$12","v":0},{"$f":"S664 * Discounting!S$12","v":0},{"$f":"T664 * Discounting!T$12","v":0},{"$f":"U664 * Discounting!U$12","v":0},{"$f":"V664 * Discounting!V$12","v":0},{"$f":"W664 * Discounting!W$12","v":0},{"$f":"X664 * Discounting!X$12","v":0},{"$f":"Y664 * Discounting!Y$12","v":0},{"$f":"Z664 * Discounting!Z$12","v":0},{"$f":"AA664 * Discounting!AA$12","v":0},{"$f":"AB664 * Discounting!AB$12","v":0},{"$f":"AC664 * Discounting!AC$12","v":0},{"$f":"AD664 * Discounting!AD$12","v":0},{"$f":"AE664 * Discounting!AE$12","v":48926903.184112556},{"$f":"AF664 * Discounting!AF$12","v":71788461.751119271},{"$f":"AG664 * Discounting!AG$12","v":91121530.508199021},{"$f":"AH664 * Discounting!AH$12","v":119156792.76547924},{"$f":"AI664 * Discounting!AI$12","v":184380143.82125464},{"$f":"AJ664 * Discounting!AJ$12","v":434085770.67164022},{"$f":"AK664 * Discounting!AK$12","v":438673683.07416546},{"$f":"AL664 * Discounting!AL$12","v":443284354.42479616},{"$f":"AM664 * Discounting!AM$12","v":447920720.01009274},{"$f":"AN664 * Discounting!AN$12","v":452585759.00819039},{"$f":"AO664 * Discounting!AO$12","v":457282496.67156631},{"$f":"AP664 * Discounting!AP$12","v":462014006.55830956},{"$f":"AQ664 * Discounting!AQ$12","v":466783412.81368071},{"$f":"AR664 * Discounting!AR$12","v":471593892.50379699},{"$f":"AS664 * Discounting!AS$12","v":476448678.0033263},{"$f":"AT664 * Discounting!AT$12","v":476448678.0033263},{"$f":"AU664 * Discounting!AU$12","v":476448678.00332636},{"$f":"AV664 * Discounting!AV$12","v":476448678.0033263},{"$f":"AW664 * Discounting!AW$12","v":476448678.0033263},{"$f":"AX664 * Discounting!AX$12","v":476448678.00332642},{"$f":"AY664 * Discounting!AY$12","v":476448678.0033263},{"$f":"AZ664 * Discounting!AZ$12","v":476448678.00332636},{"$f":"BA664 * Discounting!BA$12","v":476448678.00332624},{"$f":"BB664 * Discounting!BB$12","v":476448678.0033263},{"$f":"BC664 * Discounting!BC$12","v":480498678.0033263},{"$f":"BD664 * Discounting!BD$12","v":484469266.2386204},{"$f":"BE664 * Discounting!BE$12","v":488361999.8026343},{"$f":"BF664 * Discounting!BF$12","v":492178405.25754982},{"$f":"BG664 * Discounting!BG$12","v":495977620.45295721},{"$f":"BH664 * Discounting!BH$12","v":126553931.88890997},{"$f":"BI664 * Discounting!BI$12","v":6757330.2879627617},{"$f":"BJ664 * Discounting!BJ$12","v":6811646.896959302},{"$f":"BK664 * Discounting!BK$12","v":6864898.4744068878},{"$f":"BL664 * Discounting!BL$12","v":6864898.4744068906},{"$f":"BM664 * Discounting!BM$12","v":0},{"$f":"BN664 * Discounting!BN$12","v":0},{"$f":"BO664 * Discounting!BO$12","v":0},{"$f":"BP664 * Discounting!BP$12","v":0},{"$f":"BQ664 * Discounting!BQ$12","v":0},{"$f":"BR664 * Discounting!BR$12","v":0},{"$f":"BS664 * Discounting!BS$12","v":0},{"$f":"BT664 * Discounting!BT$12","v":0},{"$f":"BU664 * Discounting!BU$12","v":0},{"$f":"BV664 * Discounting!BV$12","v":0},{"$f":"BW664 * Discounting!BW$12","v":0},{"$f":"BX664 * Discounting!BX$12","v":0},{"$f":"BY664 * Discounting!BY$12","v":0},{"$f":"BZ664 * Discounting!BZ$12","v":0},{"$f":"CA664 * Discounting!CA$12","v":0},{"$f":"CB664 * Discounting!CB$12","v":0},{"$f":"CC664 * Discounting!CC$12","v":0},{"$f":"CD664 * Discounting!CD$12","v":0},{"$f":"CE664 * Discounting!CE$12","v":0},{"$f":"CF664 * Discounting!CF$12","v":0},{"$f":"CG664 * Discounting!CG$12","v":0},{"$f":"CH664 * Discounting!CH$12","v":0},{"$f":"CI664 * Discounting!CI$12","v":0},{"$f":"CJ664 * Discounting!CJ$12","v":0},{"$f":"CK664 * Discounting!CK$12","v":0},{"$f":"CL664 * Discounting!CL$12","v":0},{"$f":"CM664 * Discounting!CM$12","v":0},{"$f":"CN664 * Discounting!CN$12","v":0},{"$f":"CO664 * Discounting!CO$12","v":0},{"$f":"CP664 * Discounting!CP$12","v":0},{"$f":"CQ664 * Discounting!CQ$12","v":0},{"$f":"CR664 * Discounting!CR$12","v":0},{"$f":"CS664 * Discounting!CS$12","v":0},{"$f":"CT664 * Discounting!CT$12","v":0},{"$f":"CU664 * Discounting!CU$12","v":0},{"$f":"CV664 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4378184390.6104202,null,{"$f":"J665 * Discounting!J$12","v":0},{"$f":"K665 * Discounting!K$12","v":0},{"$f":"L665 * Discounting!L$12","v":0},{"$f":"M665 * Discounting!M$12","v":0},{"$f":"N665 * Discounting!N$12","v":0},{"$f":"O665 * Discounting!O$12","v":0},{"$f":"P665 * Discounting!P$12","v":0},{"$f":"Q665 * Discounting!Q$12","v":0},{"$f":"R665 * Discounting!R$12","v":0},{"$f":"S665 * Discounting!S$12","v":0},{"$f":"T665 * Discounting!T$12","v":0},{"$f":"U665 * Discounting!U$12","v":0},{"$f":"V665 * Discounting!V$12","v":0},{"$f":"W665 * Discounting!W$12","v":0},{"$f":"X665 * Discounting!X$12","v":0},{"$f":"Y665 * Discounting!Y$12","v":0},{"$f":"Z665 * Discounting!Z$12","v":0},{"$f":"AA665 * Discounting!AA$12","v":0},{"$f":"AB665 * Discounting!AB$12","v":0},{"$f":"AC665 * Discounting!AC$12","v":0},{"$f":"AD665 * Discounting!AD$12","v":0},{"$f":"AE665 * Discounting!AE$12","v":0},{"$f":"AF665 * Discounting!AF$12","v":21584201.628552113},{"$f":"AG665 * Discounting!AG$12","v":132759006.35262163},{"$f":"AH665 * Discounting!AH$12","v":133669181.29476312},{"$f":"AI665 * Discounting!AI$12","v":131553542.92704976},{"$f":"AJ665 * Discounting!AJ$12","v":132428374.66690119},{"$f":"AK665 * Discounting!AK$12","v":133286052.84322619},{"$f":"AL665 * Discounting!AL$12","v":134126913.80040748},{"$f":"AM665 * Discounting!AM$12","v":134951287.28784013},{"$f":"AN665 * Discounting!AN$12","v":135759496.58924472},{"$f":"AO665 * Discounting!AO$12","v":136551858.64944524},{"$f":"AP665 * Discounting!AP$12","v":137328684.19866151},{"$f":"AQ665 * Discounting!AQ$12","v":138090277.87436372},{"$f":"AR665 * Discounting!AR$12","v":138836938.34073842},{"$f":"AS665 * Discounting!AS$12","v":176169961.65947324},{"$f":"AT665 * Discounting!AT$12","v":176169961.65947327},{"$f":"AU665 * Discounting!AU$12","v":176169961.65947327},{"$f":"AV665 * Discounting!AV$12","v":176169961.65947327},{"$f":"AW665 * Discounting!AW$12","v":176169961.6594733},{"$f":"AX665 * Discounting!AX$12","v":176169961.6594733},{"$f":"AY665 * Discounting!AY$12","v":176169961.65947324},{"$f":"AZ665 * Discounting!AZ$12","v":176169961.65947327},{"$f":"BA665 * Discounting!BA$12","v":176169961.65947327},{"$f":"BB665 * Discounting!BB$12","v":176169961.65947327},{"$f":"BC665 * Discounting!BC$12","v":183669961.65947327},{"$f":"BD665 * Discounting!BD$12","v":183669961.65947327},{"$f":"BE665 * Discounting!BE$12","v":183669961.65947327},{"$f":"BF665 * Discounting!BF$12","v":183669961.6594733},{"$f":"BG665 * Discounting!BG$12","v":183776704.65947327},{"$f":"BH665 * Discounting!BH$12","v":46932186.302418739},{"$f":"BI665 * Discounting!BI$12","v":2542554.9905210705},{"$f":"BJ665 * Discounting!BJ$12","v":2542554.9905210701},{"$f":"BK665 * Discounting!BK$12","v":2542554.9905210705},{"$f":"BL665 * Discounting!BL$12","v":2542554.9905210701},{"$f":"BM665 * Discounting!BM$12","v":0},{"$f":"BN665 * Discounting!BN$12","v":0},{"$f":"BO665 * Discounting!BO$12","v":0},{"$f":"BP665 * Discounting!BP$12","v":0},{"$f":"BQ665 * Discounting!BQ$12","v":0},{"$f":"BR665 * Discounting!BR$12","v":0},{"$f":"BS665 * Discounting!BS$12","v":0},{"$f":"BT665 * Discounting!BT$12","v":0},{"$f":"BU665 * Discounting!BU$12","v":0},{"$f":"BV665 * Discounting!BV$12","v":0},{"$f":"BW665 * Discounting!BW$12","v":0},{"$f":"BX665 * Discounting!BX$12","v":0},{"$f":"BY665 * Discounting!BY$12","v":0},{"$f":"BZ665 * Discounting!BZ$12","v":0},{"$f":"CA665 * Discounting!CA$12","v":0},{"$f":"CB665 * Discounting!CB$12","v":0},{"$f":"CC665 * Discounting!CC$12","v":0},{"$f":"CD665 * Discounting!CD$12","v":0},{"$f":"CE665 * Discounting!CE$12","v":0},{"$f":"CF665 * Discounting!CF$12","v":0},{"$f":"CG665 * Discounting!CG$12","v":0},{"$f":"CH665 * Discounting!CH$12","v":0},{"$f":"CI665 * Discounting!CI$12","v":0},{"$f":"CJ665 * Discounting!CJ$12","v":0},{"$f":"CK665 * Discounting!CK$12","v":0},{"$f":"CL665 * Discounting!CL$12","v":0},{"$f":"CM665 * Discounting!CM$12","v":0},{"$f":"CN665 * Discounting!CN$12","v":0},{"$f":"CO665 * Discounting!CO$12","v":0},{"$f":"CP665 * Discounting!CP$12","v":0},{"$f":"CQ665 * Discounting!CQ$12","v":0},{"$f":"CR665 * Discounting!CR$12","v":0},{"$f":"CS665 * Discounting!CS$12","v":0},{"$f":"CT665 * Discounting!CT$12","v":0},{"$f":"CU665 * Discounting!CU$12","v":0},{"$f":"CV665 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2799783747.2229848,null,{"$f":"J666 * Discounting!J$12","v":0},{"$f":"K666 * Discounting!K$12","v":0},{"$f":"L666 * Discounting!L$12","v":0},{"$f":"M666 * Discounting!M$12","v":0},{"$f":"N666 * Discounting!N$12","v":0},{"$f":"O666 * Discounting!O$12","v":0},{"$f":"P666 * Discounting!P$12","v":0},{"$f":"Q666 * Discounting!Q$12","v":0},{"$f":"R666 * Discounting!R$12","v":0},{"$f":"S666 * Discounting!S$12","v":0},{"$f":"T666 * Discounting!T$12","v":0},{"$f":"U666 * Discounting!U$12","v":0},{"$f":"V666 * Discounting!V$12","v":0},{"$f":"W666 * Discounting!W$12","v":0},{"$f":"X666 * Discounting!X$12","v":0},{"$f":"Y666 * Discounting!Y$12","v":0},{"$f":"Z666 * Discounting!Z$12","v":0},{"$f":"AA666 * Discounting!AA$12","v":0},{"$f":"AB666 * Discounting!AB$12","v":0},{"$f":"AC666 * Discounting!AC$12","v":0},{"$f":"AD666 * Discounting!AD$12","v":0},{"$f":"AE666 * Discounting!AE$12","v":0},{"$f":"AF666 * Discounting!AF$12","v":61714379.003523849},{"$f":"AG666 * Discounting!AG$12","v":110370952.66653958},{"$f":"AH666 * Discounting!AH$12","v":108386583.8887389},{"$f":"AI666 * Discounting!AI$12","v":99960174.252219334},{"$f":"AJ666 * Discounting!AJ$12","v":75776960.133047059},{"$f":"AK666 * Discounting!AK$12","v":76090079.251487017},{"$f":"AL666 * Discounting!AL$12","v":76385786.977887109},{"$f":"AM666 * Discounting!AM$12","v":76664086.558046877},{"$f":"AN666 * Discounting!AN$12","v":76924971.02950123},{"$f":"AO666 * Discounting!AO$12","v":77168423.117344111},{"$f":"AP666 * Discounting!AP$12","v":77394415.122964397},{"$f":"AQ666 * Discounting!AQ$12","v":77602908.805559263},{"$f":"AR666 * Discounting!AR$12","v":77793855.256284863},{"$f":"AS666 * Discounting!AS$12","v":110908097.6931933},{"$f":"AT666 * Discounting!AT$12","v":110908097.6931933},{"$f":"AU666 * Discounting!AU$12","v":110908097.6931933},{"$f":"AV666 * Discounting!AV$12","v":110908097.69319332},{"$f":"AW666 * Discounting!AW$12","v":110908097.69319329},{"$f":"AX666 * Discounting!AX$12","v":110908097.69319332},{"$f":"AY666 * Discounting!AY$12","v":110908097.6931933},{"$f":"AZ666 * Discounting!AZ$12","v":110908097.6931933},{"$f":"BA666 * Discounting!BA$12","v":110908097.6931933},{"$f":"BB666 * Discounting!BB$12","v":110908097.69319332},{"$f":"BC666 * Discounting!BC$12","v":117253097.69319332},{"$f":"BD666 * Discounting!BD$12","v":116856038.86966389},{"$f":"BE666 * Discounting!BE$12","v":116466765.51326253},{"$f":"BF666 * Discounting!BF$12","v":116085124.96777096},{"$f":"BG666 * Discounting!BG$12","v":115801272.14823021},{"$f":"BH666 * Discounting!BH$12","v":29583574.483285867},{"$f":"BI666 * Discounting!BI$12","v":1612566.4626726871},{"$f":"BJ666 * Discounting!BJ$12","v":1607134.8017730333},{"$f":"BK666 * Discounting!BK$12","v":1601809.6440282741},{"$f":"BL666 * Discounting!BL$12","v":1601809.6440282743},{"$f":"BM666 * Discounting!BM$12","v":0},{"$f":"BN666 * Discounting!BN$12","v":0},{"$f":"BO666 * Discounting!BO$12","v":0},{"$f":"BP666 * Discounting!BP$12","v":0},{"$f":"BQ666 * Discounting!BQ$12","v":0},{"$f":"BR666 * Discounting!BR$12","v":0},{"$f":"BS666 * Discounting!BS$12","v":0},{"$f":"BT666 * Discounting!BT$12","v":0},{"$f":"BU666 * Discounting!BU$12","v":0},{"$f":"BV666 * Discounting!BV$12","v":0},{"$f":"BW666 * Discounting!BW$12","v":0},{"$f":"BX666 * Discounting!BX$12","v":0},{"$f":"BY666 * Discounting!BY$12","v":0},{"$f":"BZ666 * Discounting!BZ$12","v":0},{"$f":"CA666 * Discounting!CA$12","v":0},{"$f":"CB666 * Discounting!CB$12","v":0},{"$f":"CC666 * Discounting!CC$12","v":0},{"$f":"CD666 * Discounting!CD$12","v":0},{"$f":"CE666 * Discounting!CE$12","v":0},{"$f":"CF666 * Discounting!CF$12","v":0},{"$f":"CG666 * Discounting!CG$12","v":0},{"$f":"CH666 * Discounting!CH$12","v":0},{"$f":"CI666 * Discounting!CI$12","v":0},{"$f":"CJ666 * Discounting!CJ$12","v":0},{"$f":"CK666 * Discounting!CK$12","v":0},{"$f":"CL666 * Discounting!CL$12","v":0},{"$f":"CM666 * Discounting!CM$12","v":0},{"$f":"CN666 * Discounting!CN$12","v":0},{"$f":"CO666 * Discounting!CO$12","v":0},{"$f":"CP666 * Discounting!CP$12","v":0},{"$f":"CQ666 * Discounting!CQ$12","v":0},{"$f":"CR666 * Discounting!CR$12","v":0},{"$f":"CS666 * Discounting!CS$12","v":0},{"$f":"CT666 * Discounting!CT$12","v":0},{"$f":"CU666 * Discounting!CU$12","v":0},{"$f":"CV666 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},208675136.04024783,null,{"$f":"J667 * Discounting!J$12","v":0},{"$f":"K667 * Discounting!K$12","v":0},{"$f":"L667 * Discounting!L$12","v":0},{"$f":"M667 * Discounting!M$12","v":0},{"$f":"N667 * Discounting!N$12","v":0},{"$f":"O667 * Discounting!O$12","v":0},{"$f":"P667 * Discounting!P$12","v":0},{"$f":"Q667 * Discounting!Q$12","v":0},{"$f":"R667 * Discounting!R$12","v":0},{"$f":"S667 * Discounting!S$12","v":0},{"$f":"T667 * Discounting!T$12","v":0},{"$f":"U667 * Discounting!U$12","v":0},{"$f":"V667 * Discounting!V$12","v":0},{"$f":"W667 * Discounting!W$12","v":0},{"$f":"X667 * Discounting!X$12","v":0},{"$f":"Y667 * Discounting!Y$12","v":0},{"$f":"Z667 * Discounting!Z$12","v":0},{"$f":"AA667 * Discounting!AA$12","v":0},{"$f":"AB667 * Discounting!AB$12","v":0},{"$f":"AC667 * Discounting!AC$12","v":0},{"$f":"AD667 * Discounting!AD$12","v":25767340.204932794},{"$f":"AE667 * Discounting!AE$12","v":24096671.53818069},{"$f":"AF667 * Discounting!AF$12","v":22423798.279522114},{"$f":"AG667 * Discounting!AG$12","v":20747714.772217575},{"$f":"AH667 * Discounting!AH$12","v":19067403.61176626},{"$f":"AI667 * Discounting!AI$12","v":17381834.932258621},{"$f":"AJ667 * Discounting!AJ$12","v":15689965.678402236},{"$f":"AK667 * Discounting!AK$12","v":13990738.862652197},{"$f":"AL667 * Discounting!AL$12","v":12283082.80686303},{"$f":"AM667 * Discounting!AM$12","v":10565910.367864288},{"$f":"AN667 * Discounting!AN$12","v":8838118.1463466547},{"$f":"AO667 * Discounting!AO$12","v":7098585.6784296362},{"$f":"AP667 * Discounting!AP$12","v":5346174.6092654523},{"$f":"AQ667 * Discounting!AQ$12","v":3579727.848016873},{"$f":"AR667 * Discounting!AR$12","v":1798068.7035293956},{"$f":"AS667 * Discounting!AS$12","v":0},{"$f":"AT667 * Discounting!AT$12","v":0},{"$f":"AU667 * Discounting!AU$12","v":0},{"$f":"AV667 * Discounting!AV$12","v":0},{"$f":"AW667 * Discounting!AW$12","v":0},{"$f":"AX667 * Discounting!AX$12","v":0},{"$f":"AY667 * Discounting!AY$12","v":0},{"$f":"AZ667 * Discounting!AZ$12","v":0},{"$f":"BA667 * Discounting!BA$12","v":0},{"$f":"BB667 * Discounting!BB$12","v":0},{"$f":"BC667 * Discounting!BC$12","v":0},{"$f":"BD667 * Discounting!BD$12","v":0},{"$f":"BE667 * Discounting!BE$12","v":0},{"$f":"BF667 * Discounting!BF$12","v":0},{"$f":"BG667 * Discounting!BG$12","v":0},{"$f":"BH667 * Discounting!BH$12","v":0},{"$f":"BI667 * Discounting!BI$12","v":0},{"$f":"BJ667 * Discounting!BJ$12","v":0},{"$f":"BK667 * Discounting!BK$12","v":0},{"$f":"BL667 * Discounting!BL$12","v":0},{"$f":"BM667 * Discounting!BM$12","v":0},{"$f":"BN667 * Discounting!BN$12","v":0},{"$f":"BO667 * Discounting!BO$12","v":0},{"$f":"BP667 * Discounting!BP$12","v":0},{"$f":"BQ667 * Discounting!BQ$12","v":0},{"$f":"BR667 * Discounting!BR$12","v":0},{"$f":"BS667 * Discounting!BS$12","v":0},{"$f":"BT667 * Discounting!BT$12","v":0},{"$f":"BU667 * Discounting!BU$12","v":0},{"$f":"BV667 * Discounting!BV$12","v":0},{"$f":"BW667 * Discounting!BW$12","v":0},{"$f":"BX667 * Discounting!BX$12","v":0},{"$f":"BY667 * Discounting!BY$12","v":0},{"$f":"BZ667 * Discounting!BZ$12","v":0},{"$f":"CA667 * Discounting!CA$12","v":0},{"$f":"CB667 * Discounting!CB$12","v":0},{"$f":"CC667 * Discounting!CC$12","v":0},{"$f":"CD667 * Discounting!CD$12","v":0},{"$f":"CE667 * Discounting!CE$12","v":0},{"$f":"CF667 * Discounting!CF$12","v":0},{"$f":"CG667 * Discounting!CG$12","v":0},{"$f":"CH667 * Discounting!CH$12","v":0},{"$f":"CI667 * Discounting!CI$12","v":0},{"$f":"CJ667 * Discounting!CJ$12","v":0},{"$f":"CK667 * Discounting!CK$12","v":0},{"$f":"CL667 * Discounting!CL$12","v":0},{"$f":"CM667 * Discounting!CM$12","v":0},{"$f":"CN667 * Discounting!CN$12","v":0},{"$f":"CO667 * Discounting!CO$12","v":0},{"$f":"CP667 * Discounting!CP$12","v":0},{"$f":"CQ667 * Discounting!CQ$12","v":0},{"$f":"CR667 * Discounting!CR$12","v":0},{"$f":"CS667 * Discounting!CS$12","v":0},{"$f":"CT667 * Discounting!CT$12","v":0},{"$f":"CU667 * Discounting!CU$12","v":0},{"$f":"CV667 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},19522435788.300686,null,{"$f":"SUM(J674:J678)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28885182.639591731,79259259.591611117,183746525.53203523,361234889.16889566,386515646.43006545,439511380.80210018,664216756.01930857,668276238.90084875,672315822.87927175,676337689.09316194,680344029.64260089,684337048.98610318,688318965.35851872,692292012.21093845,696258439.67366755,769762422.22531068,769762422.2253108,769762422.2253108,769762422.2253108,769762422.2253108,769762422.22531092,769762422.22531068,769762422.2253108,769762422.22531068,769762422.2253108,787657422.2253108,791230951.63707542,794734411.84468794,798169176.75411189,801791282.12997854,205127094.68781024,11002208.039045818,11051092.987142706,11099019.406845532,11099019.406845534,{"$f":"SUM(BM674:BM678)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC674:CC678)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J681:CV681)","v":45493913721.766418},null,{"$f":"J670 * Discounting!J$12","v":0},{"$f":"K670 * Discounting!K$12","v":0},{"$f":"L670 * Discounting!L$12","v":0},{"$f":"M670 * Discounting!M$12","v":0},{"$f":"N670 * Discounting!N$12","v":0},{"$f":"O670 * Discounting!O$12","v":0},{"$f":"P670 * Discounting!P$12","v":0},{"$f":"Q670 * Discounting!Q$12","v":0},{"$f":"R670 * Discounting!R$12","v":0},{"$f":"S670 * Discounting!S$12","v":0},{"$f":"T670 * Discounting!T$12","v":0},{"$f":"U670 * Discounting!U$12","v":0},{"$f":"V670 * Discounting!V$12","v":0},{"$f":"W670 * Discounting!W$12","v":0},{"$f":"X670 * Discounting!X$12","v":0},{"$f":"Y670 * Discounting!Y$12","v":-602016171.63514471},{"$f":"Z670 * Discounting!Z$12","v":-1001262545.22047},{"$f":"AA670 * Discounting!AA$12","v":-1549849216.0045042},{"$f":"AB670 * Discounting!AB$12","v":-1890059490.5814345},{"$f":"AC670 * Discounting!AC$12","v":-1843960905.833777},{"$f":"AD670 * Discounting!AD$12","v":41111719.040020943},{"$f":"AE670 * Discounting!AE$12","v":1798014968.8876686},{"$f":"AF670 * Discounting!AF$12","v":1798014968.8876686},{"$f":"AG670 * Discounting!AG$12","v":1798014968.8876686},{"$f":"AH670 * Discounting!AH$12","v":1798014968.8876686},{"$f":"AI670 * Discounting!AI$12","v":1767935301.4640503},{"$f":"AJ670 * Discounting!AJ$12","v":1767935301.4640503},{"$f":"AK670 * Discounting!AK$12","v":1767935301.4640503},{"$f":"AL670 * Discounting!AL$12","v":1767935301.4640503},{"$f":"AM670 * Discounting!AM$12","v":1767935301.4640503},{"$f":"AN670 * Discounting!AN$12","v":1767935301.4640503},{"$f":"AO670 * Discounting!AO$12","v":1767935301.4640503},{"$f":"AP670 * Discounting!AP$12","v":1767935301.4640503},{"$f":"AQ670 * Discounting!AQ$12","v":1767935301.4640503},{"$f":"AR670 * Discounting!AR$12","v":1767935301.4640503},{"$f":"AS670 * Discounting!AS$12","v":1767935301.4640503},{"$f":"AT670 * Discounting!AT$12","v":1767935301.4640503},{"$f":"AU670 * Discounting!AU$12","v":1767935301.4640503},{"$f":"AV670 * Discounting!AV$12","v":1767935301.4640503},{"$f":"AW670 * Discounting!AW$12","v":1767935301.4640503},{"$f":"AX670 * Discounting!AX$12","v":1767935301.4640503},{"$f":"AY670 * Discounting!AY$12","v":1767935301.4640503},{"$f":"AZ670 * Discounting!AZ$12","v":1767935301.4640503},{"$f":"BA670 * Discounting!BA$12","v":1767935301.4640503},{"$f":"BB670 * Discounting!BB$12","v":1767935301.4640503},{"$f":"BC670 * Discounting!BC$12","v":1842935301.4640503},{"$f":"BD670 * Discounting!BD$12","v":1842935301.4640503},{"$f":"BE670 * Discounting!BE$12","v":1842935301.4640503},{"$f":"BF670 * Discounting!BF$12","v":1842935301.4640503},{"$f":"BG670 * Discounting!BG$12","v":1844002731.4640503},{"$f":"BH670 * Discounting!BH$12","v":471379265.03738284},{"$f":"BI670 * Discounting!BI$12","v":25515306.203100003},{"$f":"BJ670 * Discounting!BJ$12","v":25515306.203100003},{"$f":"BK670 * Discounting!BK$12","v":25515306.203100003},{"$f":"BL670 * Discounting!BL$12","v":25515306.203100003},{"$f":"BM670 * Discounting!BM$12","v":0},{"$f":"BN670 * Discounting!BN$12","v":0},{"$f":"BO670 * Discounting!BO$12","v":0},{"$f":"BP670 * Discounting!BP$12","v":0},{"$f":"BQ670 * Discounting!BQ$12","v":0},{"$f":"BR670 * Discounting!BR$12","v":0},{"$f":"BS670 * Discounting!BS$12","v":0},{"$f":"BT670 * Discounting!BT$12","v":0},{"$f":"BU670 * Discounting!BU$12","v":0},{"$f":"BV670 * Discounting!BV$12","v":0},{"$f":"BW670 * Discounting!BW$12","v":0},{"$f":"BX670 * Discounting!BX$12","v":0},{"$f":"BY670 * Discounting!BY$12","v":0},{"$f":"BZ670 * Discounting!BZ$12","v":0},{"$f":"CA670 * Discounting!CA$12","v":0},{"$f":"CB670 * Discounting!CB$12","v":0},{"$f":"CC670 * Discounting!CC$12","v":0},{"$f":"CD670 * Discounting!CD$12","v":0},{"$f":"CE670 * Discounting!CE$12","v":0},{"$f":"CF670 * Discounting!CF$12","v":0},{"$f":"CG670 * Discounting!CG$12","v":0},{"$f":"CH670 * Discounting!CH$12","v":0},{"$f":"CI670 * Discounting!CI$12","v":0},{"$f":"CJ670 * Discounting!CJ$12","v":0},{"$f":"CK670 * Discounting!CK$12","v":0},{"$f":"CL670 * Discounting!CL$12","v":0},{"$f":"CM670 * Discounting!CM$12","v":0},{"$f":"CN670 * Discounting!CN$12","v":0},{"$f":"CO670 * Discounting!CO$12","v":0},{"$f":"CP670 * Discounting!CP$12","v":0},{"$f":"CQ670 * Discounting!CQ$12","v":0},{"$f":"CR670 * Discounting!CR$12","v":0},{"$f":"CS670 * Discounting!CS$12","v":0},{"$f":"CT670 * Discounting!CT$12","v":0},{"$f":"CU670 * Discounting!CU$12","v":0},{"$f":"CV670 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H679-H678)/H681","v":0.42453504375069473}]
[]
[null,null,"Discounted"]
[null,null,null,{"$f":"\"Investment Decision: NPV\"&Inputs!C482*100","v":"Investment Decision: NPV10"}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J686:CV686)","v":38297163.109996632},null,{"$f":"J674 / Discounting!J$23","v":0},{"$f":"K674 / Discounting!K$23","v":0},{"$f":"L674 / Discounting!L$23","v":0},{"$f":"M674 / Discounting!M$23","v":0},{"$f":"N674 / Discounting!N$23","v":0},{"$f":"O674 / Discounting!O$23","v":0},{"$f":"P674 / Discounting!P$23","v":0},{"$f":"Q674 / Discounting!Q$23","v":0},{"$f":"R674 / Discounting!R$23","v":0},{"$f":"S674 / Discounting!S$23","v":0},{"$f":"T674 / Discounting!T$23","v":0},{"$f":"U674 / Discounting!U$23","v":0},{"$f":"V674 / Discounting!V$23","v":0},{"$f":"W674 / Discounting!W$23","v":0},{"$f":"X674 / Discounting!X$23","v":0},{"$f":"Y674 / Discounting!Y$23","v":0},{"$f":"Z674 / Discounting!Z$23","v":0},{"$f":"AA674 / Discounting!AA$23","v":0},{"$f":"AB674 / Discounting!AB$23","v":0},{"$f":"AC674 / Discounting!AC$23","v":0},{"$f":"AD674 / Discounting!AD$23","v":1935934.8496184032},{"$f":"AE674 / Discounting!AE$23","v":3519881.5447607324},{"$f":"AF674 / Discounting!AF$23","v":3199892.313418847},{"$f":"AG674 / Discounting!AG$23","v":2908993.012198952},{"$f":"AH674 / Discounting!AH$23","v":2644539.1019990477},{"$f":"AI674 / Discounting!AI$23","v":2404126.4563627704},{"$f":"AJ674 / Discounting!AJ$23","v":2185569.505784336},{"$f":"AK674 / Discounting!AK$23","v":1986881.3688948511},{"$f":"AL674 / Discounting!AL$23","v":1806255.7899044098},{"$f":"AM674 / Discounting!AM$23","v":1642050.7180949177},{"$f":"AN674 / Discounting!AN$23","v":1492773.380086289},{"$f":"AO674 / Discounting!AO$23","v":1357066.7091693534},{"$f":"AP674 / Discounting!AP$23","v":1233697.0083357759},{"$f":"AQ674 / Discounting!AQ$23","v":1121542.7348507054},{"$f":"AR674 / Discounting!AR$23","v":1019584.304409732},{"$f":"AS674 / Discounting!AS$23","v":926894.82219066552},{"$f":"AT674 / Discounting!AT$23","v":842631.65653696842},{"$f":"AU674 / Discounting!AU$23","v":766028.77866997139},{"$f":"AV674 / Discounting!AV$23","v":696389.79879088292},{"$f":"AW674 / Discounting!AW$23","v":633081.63526443904},{"$f":"AX674 / Discounting!AX$23","v":575528.75933130831},{"$f":"AY674 / Discounting!AY$23","v":523207.96302846196},{"$f":"AZ674 / Discounting!AZ$23","v":475643.60275314719},{"$f":"BA674 / Discounting!BA$23","v":432403.27523013385},{"$f":"BB674 / Discounting!BB$23","v":393093.88657284889},{"$f":"BC674 / Discounting!BC$23","v":357358.07870258985},{"$f":"BD674 / Discounting!BD$23","v":324870.98063871806},{"$f":"BE674 / Discounting!BE$23","v":295337.25512610731},{"$f":"BF674 / Discounting!BF$23","v":268488.41375100665},{"$f":"BG674 / Discounting!BG$23","v":244080.37613727874},{"$f":"BH674 / Discounting!BH$23","v":73210.804611678119},{"$f":"BI674 / Discounting!BI$23","v":2903.543023189412},{"$f":"BJ674 / Discounting!BJ$23","v":2639.5845665358288},{"$f":"BK674 / Discounting!BK$23","v":2399.6223332143895},{"$f":"BL674 / Discounting!BL$23","v":2181.4748483767175},{"$f":"BM674 / Discounting!BM$23","v":0},{"$f":"BN674 / Discounting!BN$23","v":0},{"$f":"BO674 / Discounting!BO$23","v":0},{"$f":"BP674 / Discounting!BP$23","v":0},{"$f":"BQ674 / Discounting!BQ$23","v":0},{"$f":"BR674 / Discounting!BR$23","v":0},{"$f":"BS674 / Discounting!BS$23","v":0},{"$f":"BT674 / Discounting!BT$23","v":0},{"$f":"BU674 / Discounting!BU$23","v":0},{"$f":"BV674 / Discounting!BV$23","v":0},{"$f":"BW674 / Discounting!BW$23","v":0},{"$f":"BX674 / Discounting!BX$23","v":0},{"$f":"BY674 / Discounting!BY$23","v":0},{"$f":"BZ674 / Discounting!BZ$23","v":0},{"$f":"CA674 / Discounting!CA$23","v":0},{"$f":"CB674 / Discounting!CB$23","v":0},{"$f":"CC674 / Discounting!CC$23","v":0},{"$f":"CD674 / Discounting!CD$23","v":0},{"$f":"CE674 / Discounting!CE$23","v":0},{"$f":"CF674 / Discounting!CF$23","v":0},{"$f":"CG674 / Discounting!CG$23","v":0},{"$f":"CH674 / Discounting!CH$23","v":0},{"$f":"CI674 / Discounting!CI$23","v":0},{"$f":"CJ674 / Discounting!CJ$23","v":0},{"$f":"CK674 / Discounting!CK$23","v":0},{"$f":"CL674 / Discounting!CL$23","v":0},{"$f":"CM674 / Discounting!CM$23","v":0},{"$f":"CN674 / Discounting!CN$23","v":0},{"$f":"CO674 / Discounting!CO$23","v":0},{"$f":"CP674 / Discounting!CP$23","v":0},{"$f":"CQ674 / Discounting!CQ$23","v":0},{"$f":"CR674 / Discounting!CR$23","v":0},{"$f":"CS674 / Discounting!CS$23","v":0},{"$f":"CT674 / Discounting!CT$23","v":0},{"$f":"CU674 / Discounting!CU$23","v":0},{"$f":"CV674 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1827661949.8057549,null,{"$f":"J675 / Discounting!J$23","v":0},{"$f":"K675 / Discounting!K$23","v":0},{"$f":"L675 / Discounting!L$23","v":0},{"$f":"M675 / Discounting!M$23","v":0},{"$f":"N675 / Discounting!N$23","v":0},{"$f":"O675 / Discounting!O$23","v":0},{"$f":"P675 / Discounting!P$23","v":0},{"$f":"Q675 / Discounting!Q$23","v":0},{"$f":"R675 / Discounting!R$23","v":0},{"$f":"S675 / Discounting!S$23","v":0},{"$f":"T675 / Discounting!T$23","v":0},{"$f":"U675 / Discounting!U$23","v":0},{"$f":"V675 / Discounting!V$23","v":0},{"$f":"W675 / Discounting!W$23","v":0},{"$f":"X675 / Discounting!X$23","v":0},{"$f":"Y675 / Discounting!Y$23","v":0},{"$f":"Z675 / Discounting!Z$23","v":0},{"$f":"AA675 / Discounting!AA$23","v":0},{"$f":"AB675 / Discounting!AB$23","v":0},{"$f":"AC675 / Discounting!AC$23","v":0},{"$f":"AD675 / Discounting!AD$23","v":0},{"$f":"AE675 / Discounting!AE$23","v":27617961.325696673},{"$f":"AF675 / Discounting!AF$23","v":36838831.942881405},{"$f":"AG675 / Discounting!AG$23","v":42508866.478081189},{"$f":"AH675 / Discounting!AH$23","v":50534112.024743445},{"$f":"AI675 / Discounting!AI$23","v":71086527.154336601},{"$f":"AJ675 / Discounting!AJ$23","v":152144414.47208852},{"$f":"AK675 / Discounting!AK$23","v":139774954.34593511},{"$f":"AL675 / Discounting!AL$23","v":128403687.5714366},{"$f":"AM675 / Discounting!AM$23","v":117951525.02994004},{"$f":"AN675 / Discounting!AN$23","v":108345432.36426897},{"$f":"AO675 / Discounting!AO$23","v":99517994.562594429},{"$f":"AP675 / Discounting!AP$23","v":91407008.154753551},{"$f":"AQ675 / Discounting!AQ$23","v":83955099.778361529},{"$f":"AR675 / Discounting!AR$23","v":77109369.849371538},{"$f":"AS675 / Discounting!AS$23","v":70821060.065721333},{"$f":"AT675 / Discounting!AT$23","v":64382781.877928488},{"$f":"AU675 / Discounting!AU$23","v":58529801.707207717},{"$f":"AV675 / Discounting!AV$23","v":53208910.642916098},{"$f":"AW675 / Discounting!AW$23","v":48371736.948105544},{"$f":"AX675 / Discounting!AX$23","v":43974306.316459596},{"$f":"AY675 / Discounting!AY$23","v":39976642.105872348},{"$f":"AZ675 / Discounting!AZ$23","v":36342401.914429411},{"$f":"BA675 / Discounting!BA$23","v":33038547.194935814},{"$f":"BB675 / Discounting!BB$23","v":30035042.904487103},{"$f":"BC675 / Discounting!BC$23","v":27536684.099494368},{"$f":"BD675 / Discounting!BD$23","v":25240211.6063761},{"$f":"BE675 / Discounting!BE$23","v":23130016.277648136},{"$f":"BF675 / Discounting!BF$23","v":21191609.59533143},{"$f":"BG675 / Discounting!BG$23","v":19413810.462341879},{"$f":"BH675 / Discounting!BH$23","v":4503308.1142793121},{"$f":"BI675 / Discounting!BI$23","v":218594.12291268009},{"$f":"BJ675 / Discounting!BJ$23","v":200319.29173461217},{"$f":"BK675 / Discounting!BK$23","v":183532.12066247611},{"$f":"BL675 / Discounting!BL$23","v":166847.3824204329},{"$f":"BM675 / Discounting!BM$23","v":0},{"$f":"BN675 / Discounting!BN$23","v":0},{"$f":"BO675 / Discounting!BO$23","v":0},{"$f":"BP675 / Discounting!BP$23","v":0},{"$f":"BQ675 / Discounting!BQ$23","v":0},{"$f":"BR675 / Discounting!BR$23","v":0},{"$f":"BS675 / Discounting!BS$23","v":0},{"$f":"BT675 / Discounting!BT$23","v":0},{"$f":"BU675 / Discounting!BU$23","v":0},{"$f":"BV675 / Discounting!BV$23","v":0},{"$f":"BW675 / Discounting!BW$23","v":0},{"$f":"BX675 / Discounting!BX$23","v":0},{"$f":"BY675 / Discounting!BY$23","v":0},{"$f":"BZ675 / Discounting!BZ$23","v":0},{"$f":"CA675 / Discounting!CA$23","v":0},{"$f":"CB675 / Discounting!CB$23","v":0},{"$f":"CC675 / Discounting!CC$23","v":0},{"$f":"CD675 / Discounting!CD$23","v":0},{"$f":"CE675 / Discounting!CE$23","v":0},{"$f":"CF675 / Discounting!CF$23","v":0},{"$f":"CG675 / Discounting!CG$23","v":0},{"$f":"CH675 / Discounting!CH$23","v":0},{"$f":"CI675 / Discounting!CI$23","v":0},{"$f":"CJ675 / Discounting!CJ$23","v":0},{"$f":"CK675 / Discounting!CK$23","v":0},{"$f":"CL675 / Discounting!CL$23","v":0},{"$f":"CM675 / Discounting!CM$23","v":0},{"$f":"CN675 / Discounting!CN$23","v":0},{"$f":"CO675 / Discounting!CO$23","v":0},{"$f":"CP675 / Discounting!CP$23","v":0},{"$f":"CQ675 / Discounting!CQ$23","v":0},{"$f":"CR675 / Discounting!CR$23","v":0},{"$f":"CS675 / Discounting!CS$23","v":0},{"$f":"CT675 / Discounting!CT$23","v":0},{"$f":"CU675 / Discounting!CU$23","v":0},{"$f":"CV675 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},703463340.21276987,null,{"$f":"J676 / Discounting!J$23","v":0},{"$f":"K676 / Discounting!K$23","v":0},{"$f":"L676 / Discounting!L$23","v":0},{"$f":"M676 / Discounting!M$23","v":0},{"$f":"N676 / Discounting!N$23","v":0},{"$f":"O676 / Discounting!O$23","v":0},{"$f":"P676 / Discounting!P$23","v":0},{"$f":"Q676 / Discounting!Q$23","v":0},{"$f":"R676 / Discounting!R$23","v":0},{"$f":"S676 / Discounting!S$23","v":0},{"$f":"T676 / Discounting!T$23","v":0},{"$f":"U676 / Discounting!U$23","v":0},{"$f":"V676 / Discounting!V$23","v":0},{"$f":"W676 / Discounting!W$23","v":0},{"$f":"X676 / Discounting!X$23","v":0},{"$f":"Y676 / Discounting!Y$23","v":0},{"$f":"Z676 / Discounting!Z$23","v":0},{"$f":"AA676 / Discounting!AA$23","v":0},{"$f":"AB676 / Discounting!AB$23","v":0},{"$f":"AC676 / Discounting!AC$23","v":0},{"$f":"AD676 / Discounting!AD$23","v":0},{"$f":"AE676 / Discounting!AE$23","v":0},{"$f":"AF676 / Discounting!AF$23","v":11076108.29121995},{"$f":"AG676 / Discounting!AG$23","v":61933056.252808824},{"$f":"AH676 / Discounting!AH$23","v":56688781.436908901},{"$f":"AI676 / Discounting!AI$23","v":50719585.676203825},{"$f":"AJ676 / Discounting!AJ$23","v":46415337.438985005},{"$f":"AK676 / Discounting!AK$23","v":42469044.006822944},{"$f":"AL676 / Discounting!AL$23","v":38851789.291991204},{"$f":"AM676 / Discounting!AM$23","v":35536891.751727045},{"$f":"AN676 / Discounting!AN$23","v":32499744.109825235},{"$f":"AO676 / Discounting!AO$23","v":29717662.988417279},{"$f":"AP676 / Discounting!AP$23","v":27169748.055775385},{"$f":"AQ676 / Discounting!AQ$23","v":24836750.276710115},{"$f":"AR676 / Discounting!AR$23","v":22700948.840604831},{"$f":"AS676 / Discounting!AS$23","v":26186542.249938358},{"$f":"AT676 / Discounting!AT$23","v":23805947.499943964},{"$f":"AU676 / Discounting!AU$23","v":21641770.45449451},{"$f":"AV676 / Discounting!AV$23","v":19674336.77681319},{"$f":"AW676 / Discounting!AW$23","v":17885760.706193812},{"$f":"AX676 / Discounting!AX$23","v":16259782.460176192},{"$f":"AY676 / Discounting!AY$23","v":14781620.418341987},{"$f":"AZ676 / Discounting!AZ$23","v":13437836.743947262},{"$f":"BA676 / Discounting!BA$23","v":12216215.221770238},{"$f":"BB676 / Discounting!BB$23","v":11105650.201609306},{"$f":"BC676 / Discounting!BC$23","v":10525859.7875854},{"$f":"BD676 / Discounting!BD$23","v":9568963.4432594553},{"$f":"BE676 / Discounting!BE$23","v":8699057.6756904125},{"$f":"BF676 / Discounting!BF$23","v":7908234.250627649},{"$f":"BG676 / Discounting!BG$23","v":7193482.053473413},{"$f":"BH676 / Discounting!BH$23","v":1670039.7391214638},{"$f":"BI676 / Discounting!BI$23","v":82249.580000591188},{"$f":"BJ676 / Discounting!BJ$23","v":74772.345455082876},{"$f":"BK676 / Discounting!BK$23","v":67974.859504620807},{"$f":"BL676 / Discounting!BL$23","v":61795.326822382543},{"$f":"BM676 / Discounting!BM$23","v":0},{"$f":"BN676 / Discounting!BN$23","v":0},{"$f":"BO676 / Discounting!BO$23","v":0},{"$f":"BP676 / Discounting!BP$23","v":0},{"$f":"BQ676 / Discounting!BQ$23","v":0},{"$f":"BR676 / Discounting!BR$23","v":0},{"$f":"BS676 / Discounting!BS$23","v":0},{"$f":"BT676 / Discounting!BT$23","v":0},{"$f":"BU676 / Discounting!BU$23","v":0},{"$f":"BV676 / Discounting!BV$23","v":0},{"$f":"BW676 / Discounting!BW$23","v":0},{"$f":"BX676 / Discounting!BX$23","v":0},{"$f":"BY676 / Discounting!BY$23","v":0},{"$f":"BZ676 / Discounting!BZ$23","v":0},{"$f":"CA676 / Discounting!CA$23","v":0},{"$f":"CB676 / Discounting!CB$23","v":0},{"$f":"CC676 / Discounting!CC$23","v":0},{"$f":"CD676 / Discounting!CD$23","v":0},{"$f":"CE676 / Discounting!CE$23","v":0},{"$f":"CF676 / Discounting!CF$23","v":0},{"$f":"CG676 / Discounting!CG$23","v":0},{"$f":"CH676 / Discounting!CH$23","v":0},{"$f":"CI676 / Discounting!CI$23","v":0},{"$f":"CJ676 / Discounting!CJ$23","v":0},{"$f":"CK676 / Discounting!CK$23","v":0},{"$f":"CL676 / Discounting!CL$23","v":0},{"$f":"CM676 / Discounting!CM$23","v":0},{"$f":"CN676 / Discounting!CN$23","v":0},{"$f":"CO676 / Discounting!CO$23","v":0},{"$f":"CP676 / Discounting!CP$23","v":0},{"$f":"CQ676 / Discounting!CQ$23","v":0},{"$f":"CR676 / Discounting!CR$23","v":0},{"$f":"CS676 / Discounting!CS$23","v":0},{"$f":"CT676 / Discounting!CT$23","v":0},{"$f":"CU676 / Discounting!CU$23","v":0},{"$f":"CV676 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},478497227.67290241,null,{"$f":"J677 / Discounting!J$23","v":0},{"$f":"K677 / Discounting!K$23","v":0},{"$f":"L677 / Discounting!L$23","v":0},{"$f":"M677 / Discounting!M$23","v":0},{"$f":"N677 / Discounting!N$23","v":0},{"$f":"O677 / Discounting!O$23","v":0},{"$f":"P677 / Discounting!P$23","v":0},{"$f":"Q677 / Discounting!Q$23","v":0},{"$f":"R677 / Discounting!R$23","v":0},{"$f":"S677 / Discounting!S$23","v":0},{"$f":"T677 / Discounting!T$23","v":0},{"$f":"U677 / Discounting!U$23","v":0},{"$f":"V677 / Discounting!V$23","v":0},{"$f":"W677 / Discounting!W$23","v":0},{"$f":"X677 / Discounting!X$23","v":0},{"$f":"Y677 / Discounting!Y$23","v":0},{"$f":"Z677 / Discounting!Z$23","v":0},{"$f":"AA677 / Discounting!AA$23","v":0},{"$f":"AB677 / Discounting!AB$23","v":0},{"$f":"AC677 / Discounting!AC$23","v":0},{"$f":"AD677 / Discounting!AD$23","v":0},{"$f":"AE677 / Discounting!AE$23","v":0},{"$f":"AF677 / Discounting!AF$23","v":31669234.597224914},{"$f":"AG677 / Discounting!AG$23","v":51488863.979719833},{"$f":"AH677 / Discounting!AH$23","v":45966492.090743676},{"$f":"AI677 / Discounting!AI$23","v":38538974.393149793},{"$f":"AJ677 / Discounting!AJ$23","v":26559362.247877657},{"$f":"AK677 / Discounting!AK$23","v":24244644.171547137},{"$f":"AL677 / Discounting!AL$23","v":22126241.605648424},{"$f":"AM677 / Discounting!AM$23","v":20188050.073560346},{"$f":"AN677 / Discounting!AN$23","v":18415226.462415818},{"$f":"AO677 / Discounting!AO$23","v":16794097.233316116},{"$f":"AP677 / Discounting!AP$23","v":15312072.434722492},{"$f":"AQ677 / Discounting!AQ$23","v":13957565.271202948},{"$f":"AR677 / Discounting!AR$23","v":12719916.971607193},{"$f":"AS677 / Discounting!AS$23","v":16485782.018372389},{"$f":"AT677 / Discounting!AT$23","v":14987074.562156716},{"$f":"AU677 / Discounting!AU$23","v":13624613.238324286},{"$f":"AV677 / Discounting!AV$23","v":12386012.034840262},{"$f":"AW677 / Discounting!AW$23","v":11260010.94076387},{"$f":"AX677 / Discounting!AX$23","v":10236373.582512612},{"$f":"AY677 / Discounting!AY$23","v":9305794.1659205556},{"$f":"AZ677 / Discounting!AZ$23","v":8459812.8781095948},{"$f":"BA677 / Discounting!BA$23","v":7690738.9800996315},{"$f":"BB677 / Discounting!BB$23","v":6991580.8909996646},{"$f":"BC677 / Discounting!BC$23","v":6719605.3988774233},{"$f":"BD677 / Discounting!BD$23","v":6088045.938295899},{"$f":"BE677 / Discounting!BE$23","v":5516150.280356559},{"$f":"BF677 / Discounting!BF$23","v":4998249.8660317399},{"$f":"BG677 / Discounting!BG$23","v":4532752.8018918838},{"$f":"BH677 / Discounting!BH$23","v":1052704.9537813861},{"$f":"BI677 / Discounting!BI$23","v":52165.209709264054},{"$f":"BJ677 / Discounting!BJ$23","v":47263.181736113394},{"$f":"BK677 / Discounting!BK$23","v":42824.1614879111},{"$f":"BL677 / Discounting!BL$23","v":38931.055898101004},{"$f":"BM677 / Discounting!BM$23","v":0},{"$f":"BN677 / Discounting!BN$23","v":0},{"$f":"BO677 / Discounting!BO$23","v":0},{"$f":"BP677 / Discounting!BP$23","v":0},{"$f":"BQ677 / Discounting!BQ$23","v":0},{"$f":"BR677 / Discounting!BR$23","v":0},{"$f":"BS677 / Discounting!BS$23","v":0},{"$f":"BT677 / Discounting!BT$23","v":0},{"$f":"BU677 / Discounting!BU$23","v":0},{"$f":"BV677 / Discounting!BV$23","v":0},{"$f":"BW677 / Discounting!BW$23","v":0},{"$f":"BX677 / Discounting!BX$23","v":0},{"$f":"BY677 / Discounting!BY$23","v":0},{"$f":"BZ677 / Discounting!BZ$23","v":0},{"$f":"CA677 / Discounting!CA$23","v":0},{"$f":"CB677 / Discounting!CB$23","v":0},{"$f":"CC677 / Discounting!CC$23","v":0},{"$f":"CD677 / Discounting!CD$23","v":0},{"$f":"CE677 / Discounting!CE$23","v":0},{"$f":"CF677 / Discounting!CF$23","v":0},{"$f":"CG677 / Discounting!CG$23","v":0},{"$f":"CH677 / Discounting!CH$23","v":0},{"$f":"CI677 / Discounting!CI$23","v":0},{"$f":"CJ677 / Discounting!CJ$23","v":0},{"$f":"CK677 / Discounting!CK$23","v":0},{"$f":"CL677 / Discounting!CL$23","v":0},{"$f":"CM677 / Discounting!CM$23","v":0},{"$f":"CN677 / Discounting!CN$23","v":0},{"$f":"CO677 / Discounting!CO$23","v":0},{"$f":"CP677 / Discounting!CP$23","v":0},{"$f":"CQ677 / Discounting!CQ$23","v":0},{"$f":"CR677 / Discounting!CR$23","v":0},{"$f":"CS677 / Discounting!CS$23","v":0},{"$f":"CT677 / Discounting!CT$23","v":0},{"$f":"CU677 / Discounting!CU$23","v":0},{"$f":"CV677 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},87528854.682689637,null,{"$f":"J678 / Discounting!J$23","v":0},{"$f":"K678 / Discounting!K$23","v":0},{"$f":"L678 / Discounting!L$23","v":0},{"$f":"M678 / Discounting!M$23","v":0},{"$f":"N678 / Discounting!N$23","v":0},{"$f":"O678 / Discounting!O$23","v":0},{"$f":"P678 / Discounting!P$23","v":0},{"$f":"Q678 / Discounting!Q$23","v":0},{"$f":"R678 / Discounting!R$23","v":0},{"$f":"S678 / Discounting!S$23","v":0},{"$f":"T678 / Discounting!T$23","v":0},{"$f":"U678 / Discounting!U$23","v":0},{"$f":"V678 / Discounting!V$23","v":0},{"$f":"W678 / Discounting!W$23","v":0},{"$f":"X678 / Discounting!X$23","v":0},{"$f":"Y678 / Discounting!Y$23","v":0},{"$f":"Z678 / Discounting!Z$23","v":0},{"$f":"AA678 / Discounting!AA$23","v":0},{"$f":"AB678 / Discounting!AB$23","v":0},{"$f":"AC678 / Discounting!AC$23","v":0},{"$f":"AD678 / Discounting!AD$23","v":15999490.971762225},{"$f":"AE678 / Discounting!AE$23","v":13601942.884371849},{"$f":"AF678 / Discounting!AF$23","v":11506954.12870452},{"$f":"AG678 / Discounting!AG$23","v":9678962.0637260005},{"$f":"AH678 / Discounting!AH$23","v":8086440.460296982},{"$f":"AI678 / Discounting!AI$23","v":6701449.8161041252},{"$f":"AJ678 / Discounting!AJ$23","v":5499237.2533524055},{"$f":"AK678 / Discounting!AK$23","v":4457880.5641789325},{"$f":"AL678 / Discounting!AL$23","v":3557971.5625043521},{"$f":"AM678 / Discounting!AM$23","v":2782334.4300553147},{"$f":"AN678 / Discounting!AN$23","v":2115775.215620717},{"$f":"AO678 / Discounting!AO$23","v":1544859.0665289667},{"$f":"AP678 / Discounting!AP$23","v":1057712.1454524319},{"$f":"AQ678 / Discounting!AQ$23","v":643845.5189486281},{"$f":"AR678 / Discounting!AR$23","v":293998.60108220513},{"$f":"AS678 / Discounting!AS$23","v":0},{"$f":"AT678 / Discounting!AT$23","v":0},{"$f":"AU678 / Discounting!AU$23","v":0},{"$f":"AV678 / Discounting!AV$23","v":0},{"$f":"AW678 / Discounting!AW$23","v":0},{"$f":"AX678 / Discounting!AX$23","v":0},{"$f":"AY678 / Discounting!AY$23","v":0},{"$f":"AZ678 / Discounting!AZ$23","v":0},{"$f":"BA678 / Discounting!BA$23","v":0},{"$f":"BB678 / Discounting!BB$23","v":0},{"$f":"BC678 / Discounting!BC$23","v":0},{"$f":"BD678 / Discounting!BD$23","v":0},{"$f":"BE678 / Discounting!BE$23","v":0},{"$f":"BF678 / Discounting!BF$23","v":0},{"$f":"BG678 / Discounting!BG$23","v":0},{"$f":"BH678 / Discounting!BH$23","v":0},{"$f":"BI678 / Discounting!BI$23","v":0},{"$f":"BJ678 / Discounting!BJ$23","v":0},{"$f":"BK678 / Discounting!BK$23","v":0},{"$f":"BL678 / Discounting!BL$23","v":0},{"$f":"BM678 / Discounting!BM$23","v":0},{"$f":"BN678 / Discounting!BN$23","v":0},{"$f":"BO678 / Discounting!BO$23","v":0},{"$f":"BP678 / Discounting!BP$23","v":0},{"$f":"BQ678 / Discounting!BQ$23","v":0},{"$f":"BR678 / Discounting!BR$23","v":0},{"$f":"BS678 / Discounting!BS$23","v":0},{"$f":"BT678 / Discounting!BT$23","v":0},{"$f":"BU678 / Discounting!BU$23","v":0},{"$f":"BV678 / Discounting!BV$23","v":0},{"$f":"BW678 / Discounting!BW$23","v":0},{"$f":"BX678 / Discounting!BX$23","v":0},{"$f":"BY678 / Discounting!BY$23","v":0},{"$f":"BZ678 / Discounting!BZ$23","v":0},{"$f":"CA678 / Discounting!CA$23","v":0},{"$f":"CB678 / Discounting!CB$23","v":0},{"$f":"CC678 / Discounting!CC$23","v":0},{"$f":"CD678 / Discounting!CD$23","v":0},{"$f":"CE678 / Discounting!CE$23","v":0},{"$f":"CF678 / Discounting!CF$23","v":0},{"$f":"CG678 / Discounting!CG$23","v":0},{"$f":"CH678 / Discounting!CH$23","v":0},{"$f":"CI678 / Discounting!CI$23","v":0},{"$f":"CJ678 / Discounting!CJ$23","v":0},{"$f":"CK678 / Discounting!CK$23","v":0},{"$f":"CL678 / Discounting!CL$23","v":0},{"$f":"CM678 / Discounting!CM$23","v":0},{"$f":"CN678 / Discounting!CN$23","v":0},{"$f":"CO678 / Discounting!CO$23","v":0},{"$f":"CP678 / Discounting!CP$23","v":0},{"$f":"CQ678 / Discounting!CQ$23","v":0},{"$f":"CR678 / Discounting!CR$23","v":0},{"$f":"CS678 / Discounting!CS$23","v":0},{"$f":"CT678 / Discounting!CT$23","v":0},{"$f":"CU678 / Discounting!CU$23","v":0},{"$f":"CV678 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3135448535.4841127,null,{"$f":"SUM(J686:J690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17935425.82138063,44739785.754829258,94291021.27344963,168518741.78653479,163920365.11469203,169450663.49615711,232803920.9180879,212933404.45737898,194745945.82148501,178100852.00337768,162868951.53221703,148931680.56002617,136180237.79903963,124514803.58007394,113843818.56707549,114420279.15622275,104018435.59656614,94562214.178696483,85965649.25336042,78150590.230327666,71045991.118479714,64587264.653163351,58715695.139239416,53377904.672035813,48525367.883668922,45139507.364659786,41222091.968570173,37640561.488821216,34366582.125741825,31384125.693844453,7299263.6117938403,355912.45564572472,324994.40349234425,296730.7639882224,269755.23998929316,{"$f":"SUM(BM686:BM690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC686:CC690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J693:CV693)","v":4935218375.6799393},null,{"$f":"J681 / Discounting!J$23","v":0},{"$f":"K681 / Discounting!K$23","v":0},{"$f":"L681 / Discounting!L$23","v":0},{"$f":"M681 / Discounting!M$23","v":0},{"$f":"N681 / Discounting!N$23","v":0},{"$f":"O681 / Discounting!O$23","v":0},{"$f":"P681 / Discounting!P$23","v":0},{"$f":"Q681 / Discounting!Q$23","v":0},{"$f":"R681 / Discounting!R$23","v":0},{"$f":"S681 / Discounting!S$23","v":0},{"$f":"T681 / Discounting!T$23","v":0},{"$f":"U681 / Discounting!U$23","v":0},{"$f":"V681 / Discounting!V$23","v":0},{"$f":"W681 / Discounting!W$23","v":0},{"$f":"X681 / Discounting!X$23","v":0},{"$f":"Y681 / Discounting!Y$23","v":-602016171.63514471},{"$f":"Z681 / Discounting!Z$23","v":-910238677.47315443},{"$f":"AA681 / Discounting!AA$23","v":-1280867120.6648793},{"$f":"AB681 / Discounting!AB$23","v":-1420029669.8583276},{"$f":"AC681 / Discounting!AC$23","v":-1259450109.8516333},{"$f":"AD681 / Discounting!AD$23","v":25527142.979566053},{"$f":"AE681 / Discounting!AE$23","v":1014932575.783542},{"$f":"AF681 / Discounting!AF$23","v":922665977.98503816},{"$f":"AG681 / Discounting!AG$23","v":838787252.71367097},{"$f":"AH681 / Discounting!AH$23","v":762533866.10333717},{"$f":"AI681 / Discounting!AI$23","v":681615591.62504017},{"$f":"AJ681 / Discounting!AJ$23","v":619650537.8409456},{"$f":"AK681 / Discounting!AK$23","v":563318670.76449585},{"$f":"AL681 / Discounting!AL$23","v":512107882.51317805},{"$f":"AM681 / Discounting!AM$23","v":465552620.4665255},{"$f":"AN681 / Discounting!AN$23","v":423229654.96956861},{"$f":"AO681 / Discounting!AO$23","v":384754231.79051691},{"$f":"AP681 / Discounting!AP$23","v":349776574.3550154},{"$f":"AQ681 / Discounting!AQ$23","v":317978703.9591049},{"$f":"AR681 / Discounting!AR$23","v":289071549.05373168},{"$f":"AS681 / Discounting!AS$23","v":262792317.32157424},{"$f":"AT681 / Discounting!AT$23","v":238902106.65597656},{"$f":"AU681 / Discounting!AU$23","v":217183733.32361504},{"$f":"AV681 / Discounting!AV$23","v":197439757.56692275},{"$f":"AW681 / Discounting!AW$23","v":179490688.6972025},{"$f":"AX681 / Discounting!AX$23","v":163173353.36109316},{"$f":"AY681 / Discounting!AY$23","v":148339412.14644834},{"$f":"AZ681 / Discounting!AZ$23","v":134854011.04222575},{"$f":"BA681 / Discounting!BA$23","v":122594555.49293248},{"$f":"BB681 / Discounting!BB$23","v":111449595.90266588},{"$f":"BC681 / Discounting!BC$23","v":105615955.95455657},{"$f":"BD681 / Discounting!BD$23","v":96014505.41323325},{"$f":"BE681 / Discounting!BE$23","v":87285914.012030229},{"$f":"BF681 / Discounting!BF$23","v":79350830.920027465},{"$f":"BG681 / Discounting!BG$23","v":72178900.910871401},{"$f":"BH681 / Discounting!BH$23","v":16773608.195826309},{"$f":"BI681 / Discounting!BI$23","v":825399.34302910126},{"$f":"BJ681 / Discounting!BJ$23","v":750363.03911736468},{"$f":"BK681 / Discounting!BK$23","v":682148.21737942251},{"$f":"BL681 / Discounting!BL$23","v":620134.7430722022},{"$f":"BM681 / Discounting!BM$23","v":0},{"$f":"BN681 / Discounting!BN$23","v":0},{"$f":"BO681 / Discounting!BO$23","v":0},{"$f":"BP681 / Discounting!BP$23","v":0},{"$f":"BQ681 / Discounting!BQ$23","v":0},{"$f":"BR681 / Discounting!BR$23","v":0},{"$f":"BS681 / Discounting!BS$23","v":0},{"$f":"BT681 / Discounting!BT$23","v":0},{"$f":"BU681 / Discounting!BU$23","v":0},{"$f":"BV681 / Discounting!BV$23","v":0},{"$f":"BW681 / Discounting!BW$23","v":0},{"$f":"BX681 / Discounting!BX$23","v":0},{"$f":"BY681 / Discounting!BY$23","v":0},{"$f":"BZ681 / Discounting!BZ$23","v":0},{"$f":"CA681 / Discounting!CA$23","v":0},{"$f":"CB681 / Discounting!CB$23","v":0},{"$f":"CC681 / Discounting!CC$23","v":0},{"$f":"CD681 / Discounting!CD$23","v":0},{"$f":"CE681 / Discounting!CE$23","v":0},{"$f":"CF681 / Discounting!CF$23","v":0},{"$f":"CG681 / Discounting!CG$23","v":0},{"$f":"CH681 / Discounting!CH$23","v":0},{"$f":"CI681 / Discounting!CI$23","v":0},{"$f":"CJ681 / Discounting!CJ$23","v":0},{"$f":"CK681 / Discounting!CK$23","v":0},{"$f":"CL681 / Discounting!CL$23","v":0},{"$f":"CM681 / Discounting!CM$23","v":0},{"$f":"CN681 / Discounting!CN$23","v":0},{"$f":"CO681 / Discounting!CO$23","v":0},{"$f":"CP681 / Discounting!CP$23","v":0},{"$f":"CQ681 / Discounting!CQ$23","v":0},{"$f":"CR681 / Discounting!CR$23","v":0},{"$f":"CS681 / Discounting!CS$23","v":0},{"$f":"CT681 / Discounting!CT$23","v":0},{"$f":"CU681 / Discounting!CU$23","v":0},{"$f":"CV681 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":" (H691 - H690)/ H693","v":0.61758557550789273}]
[]
[null,null,null,{"$f":"\"FID Forward:\"&\" NPV\"&Inputs!C482*100","v":"FID Forward: NPV10"}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J697:CV697)","v":38297163.109996632},null,{"$f":"J663 / Discounting!J$23","v":0},{"$f":"K663 / Discounting!K$23","v":0},{"$f":"L663 / Discounting!L$23","v":0},{"$f":"M663 / Discounting!M$23","v":0},{"$f":"N663 / Discounting!N$23","v":0},{"$f":"O663 / Discounting!O$23","v":0},{"$f":"P663 / Discounting!P$23","v":0},{"$f":"Q663 / Discounting!Q$23","v":0},{"$f":"R663 / Discounting!R$23","v":0},{"$f":"S663 / Discounting!S$23","v":0},{"$f":"T663 / Discounting!T$23","v":0},{"$f":"U663 / Discounting!U$23","v":0},{"$f":"V663 / Discounting!V$23","v":0},{"$f":"W663 / Discounting!W$23","v":0},{"$f":"X663 / Discounting!X$23","v":0},{"$f":"Y663 / Discounting!Y$23","v":0},{"$f":"Z663 / Discounting!Z$23","v":0},{"$f":"AA663 / Discounting!AA$23","v":0},{"$f":"AB663 / Discounting!AB$23","v":0},{"$f":"AC663 / Discounting!AC$23","v":0},{"$f":"AD663 / Discounting!AD$23","v":1935934.8496184032},{"$f":"AE663 / Discounting!AE$23","v":3519881.5447607324},{"$f":"AF663 / Discounting!AF$23","v":3199892.313418847},{"$f":"AG663 / Discounting!AG$23","v":2908993.012198952},{"$f":"AH663 / Discounting!AH$23","v":2644539.1019990477},{"$f":"AI663 / Discounting!AI$23","v":2404126.4563627704},{"$f":"AJ663 / Discounting!AJ$23","v":2185569.505784336},{"$f":"AK663 / Discounting!AK$23","v":1986881.3688948511},{"$f":"AL663 / Discounting!AL$23","v":1806255.7899044098},{"$f":"AM663 / Discounting!AM$23","v":1642050.7180949177},{"$f":"AN663 / Discounting!AN$23","v":1492773.380086289},{"$f":"AO663 / Discounting!AO$23","v":1357066.7091693534},{"$f":"AP663 / Discounting!AP$23","v":1233697.0083357759},{"$f":"AQ663 / Discounting!AQ$23","v":1121542.7348507054},{"$f":"AR663 / Discounting!AR$23","v":1019584.304409732},{"$f":"AS663 / Discounting!AS$23","v":926894.82219066552},{"$f":"AT663 / Discounting!AT$23","v":842631.65653696842},{"$f":"AU663 / Discounting!AU$23","v":766028.77866997139},{"$f":"AV663 / Discounting!AV$23","v":696389.79879088292},{"$f":"AW663 / Discounting!AW$23","v":633081.63526443904},{"$f":"AX663 / Discounting!AX$23","v":575528.75933130831},{"$f":"AY663 / Discounting!AY$23","v":523207.96302846196},{"$f":"AZ663 / Discounting!AZ$23","v":475643.60275314719},{"$f":"BA663 / Discounting!BA$23","v":432403.27523013385},{"$f":"BB663 / Discounting!BB$23","v":393093.88657284889},{"$f":"BC663 / Discounting!BC$23","v":357358.07870258985},{"$f":"BD663 / Discounting!BD$23","v":324870.98063871806},{"$f":"BE663 / Discounting!BE$23","v":295337.25512610731},{"$f":"BF663 / Discounting!BF$23","v":268488.41375100665},{"$f":"BG663 / Discounting!BG$23","v":244080.37613727874},{"$f":"BH663 / Discounting!BH$23","v":73210.804611678119},{"$f":"BI663 / Discounting!BI$23","v":2903.543023189412},{"$f":"BJ663 / Discounting!BJ$23","v":2639.5845665358288},{"$f":"BK663 / Discounting!BK$23","v":2399.6223332143895},{"$f":"BL663 / Discounting!BL$23","v":2181.4748483767175},{"$f":"BM663 / Discounting!BM$23","v":0},{"$f":"BN663 / Discounting!BN$23","v":0},{"$f":"BO663 / Discounting!BO$23","v":0},{"$f":"BP663 / Discounting!BP$23","v":0},{"$f":"BQ663 / Discounting!BQ$23","v":0},{"$f":"BR663 / Discounting!BR$23","v":0},{"$f":"BS663 / Discounting!BS$23","v":0},{"$f":"BT663 / Discounting!BT$23","v":0},{"$f":"BU663 / Discounting!BU$23","v":0},{"$f":"BV663 / Discounting!BV$23","v":0},{"$f":"BW663 / Discounting!BW$23","v":0},{"$f":"BX663 / Discounting!BX$23","v":0},{"$f":"BY663 / Discounting!BY$23","v":0},{"$f":"BZ663 / Discounting!BZ$23","v":0},{"$f":"CA663 / Discounting!CA$23","v":0},{"$f":"CB663 / Discounting!CB$23","v":0},{"$f":"CC663 / Discounting!CC$23","v":0},{"$f":"CD663 / Discounting!CD$23","v":0},{"$f":"CE663 / Discounting!CE$23","v":0},{"$f":"CF663 / Discounting!CF$23","v":0},{"$f":"CG663 / Discounting!CG$23","v":0},{"$f":"CH663 / Discounting!CH$23","v":0},{"$f":"CI663 / Discounting!CI$23","v":0},{"$f":"CJ663 / Discounting!CJ$23","v":0},{"$f":"CK663 / Discounting!CK$23","v":0},{"$f":"CL663 / Discounting!CL$23","v":0},{"$f":"CM663 / Discounting!CM$23","v":0},{"$f":"CN663 / Discounting!CN$23","v":0},{"$f":"CO663 / Discounting!CO$23","v":0},{"$f":"CP663 / Discounting!CP$23","v":0},{"$f":"CQ663 / Discounting!CQ$23","v":0},{"$f":"CR663 / Discounting!CR$23","v":0},{"$f":"CS663 / Discounting!CS$23","v":0},{"$f":"CT663 / Discounting!CT$23","v":0},{"$f":"CU663 / Discounting!CU$23","v":0},{"$f":"CV663 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1827661949.8057549,null,{"$f":"J664 / Discounting!J$23","v":0},{"$f":"K664 / Discounting!K$23","v":0},{"$f":"L664 / Discounting!L$23","v":0},{"$f":"M664 / Discounting!M$23","v":0},{"$f":"N664 / Discounting!N$23","v":0},{"$f":"O664 / Discounting!O$23","v":0},{"$f":"P664 / Discounting!P$23","v":0},{"$f":"Q664 / Discounting!Q$23","v":0},{"$f":"R664 / Discounting!R$23","v":0},{"$f":"S664 / Discounting!S$23","v":0},{"$f":"T664 / Discounting!T$23","v":0},{"$f":"U664 / Discounting!U$23","v":0},{"$f":"V664 / Discounting!V$23","v":0},{"$f":"W664 / Discounting!W$23","v":0},{"$f":"X664 / Discounting!X$23","v":0},{"$f":"Y664 / Discounting!Y$23","v":0},{"$f":"Z664 / Discounting!Z$23","v":0},{"$f":"AA664 / Discounting!AA$23","v":0},{"$f":"AB664 / Discounting!AB$23","v":0},{"$f":"AC664 / Discounting!AC$23","v":0},{"$f":"AD664 / Discounting!AD$23","v":0},{"$f":"AE664 / Discounting!AE$23","v":27617961.325696673},{"$f":"AF664 / Discounting!AF$23","v":36838831.942881405},{"$f":"AG664 / Discounting!AG$23","v":42508866.478081189},{"$f":"AH664 / Discounting!AH$23","v":50534112.024743445},{"$f":"AI664 / Discounting!AI$23","v":71086527.154336601},{"$f":"AJ664 / Discounting!AJ$23","v":152144414.47208852},{"$f":"AK664 / Discounting!AK$23","v":139774954.34593511},{"$f":"AL664 / Discounting!AL$23","v":128403687.5714366},{"$f":"AM664 / Discounting!AM$23","v":117951525.02994004},{"$f":"AN664 / Discounting!AN$23","v":108345432.36426897},{"$f":"AO664 / Discounting!AO$23","v":99517994.562594429},{"$f":"AP664 / Discounting!AP$23","v":91407008.154753551},{"$f":"AQ664 / Discounting!AQ$23","v":83955099.778361529},{"$f":"AR664 / Discounting!AR$23","v":77109369.849371538},{"$f":"AS664 / Discounting!AS$23","v":70821060.065721333},{"$f":"AT664 / Discounting!AT$23","v":64382781.877928488},{"$f":"AU664 / Discounting!AU$23","v":58529801.707207717},{"$f":"AV664 / Discounting!AV$23","v":53208910.642916098},{"$f":"AW664 / Discounting!AW$23","v":48371736.948105544},{"$f":"AX664 / Discounting!AX$23","v":43974306.316459596},{"$f":"AY664 / Discounting!AY$23","v":39976642.105872348},{"$f":"AZ664 / Discounting!AZ$23","v":36342401.914429411},{"$f":"BA664 / Discounting!BA$23","v":33038547.194935814},{"$f":"BB664 / Discounting!BB$23","v":30035042.904487103},{"$f":"BC664 / Discounting!BC$23","v":27536684.099494368},{"$f":"BD664 / Discounting!BD$23","v":25240211.6063761},{"$f":"BE664 / Discounting!BE$23","v":23130016.277648136},{"$f":"BF664 / Discounting!BF$23","v":21191609.59533143},{"$f":"BG664 / Discounting!BG$23","v":19413810.462341879},{"$f":"BH664 / Discounting!BH$23","v":4503308.1142793121},{"$f":"BI664 / Discounting!BI$23","v":218594.12291268009},{"$f":"BJ664 / Discounting!BJ$23","v":200319.29173461217},{"$f":"BK664 / Discounting!BK$23","v":183532.12066247611},{"$f":"BL664 / Discounting!BL$23","v":166847.3824204329},{"$f":"BM664 / Discounting!BM$23","v":0},{"$f":"BN664 / Discounting!BN$23","v":0},{"$f":"BO664 / Discounting!BO$23","v":0},{"$f":"BP664 / Discounting!BP$23","v":0},{"$f":"BQ664 / Discounting!BQ$23","v":0},{"$f":"BR664 / Discounting!BR$23","v":0},{"$f":"BS664 / Discounting!BS$23","v":0},{"$f":"BT664 / Discounting!BT$23","v":0},{"$f":"BU664 / Discounting!BU$23","v":0},{"$f":"BV664 / Discounting!BV$23","v":0},{"$f":"BW664 / Discounting!BW$23","v":0},{"$f":"BX664 / Discounting!BX$23","v":0},{"$f":"BY664 / Discounting!BY$23","v":0},{"$f":"BZ664 / Discounting!BZ$23","v":0},{"$f":"CA664 / Discounting!CA$23","v":0},{"$f":"CB664 / Discounting!CB$23","v":0},{"$f":"CC664 / Discounting!CC$23","v":0},{"$f":"CD664 / Discounting!CD$23","v":0},{"$f":"CE664 / Discounting!CE$23","v":0},{"$f":"CF664 / Discounting!CF$23","v":0},{"$f":"CG664 / Discounting!CG$23","v":0},{"$f":"CH664 / Discounting!CH$23","v":0},{"$f":"CI664 / Discounting!CI$23","v":0},{"$f":"CJ664 / Discounting!CJ$23","v":0},{"$f":"CK664 / Discounting!CK$23","v":0},{"$f":"CL664 / Discounting!CL$23","v":0},{"$f":"CM664 / Discounting!CM$23","v":0},{"$f":"CN664 / Discounting!CN$23","v":0},{"$f":"CO664 / Discounting!CO$23","v":0},{"$f":"CP664 / Discounting!CP$23","v":0},{"$f":"CQ664 / Discounting!CQ$23","v":0},{"$f":"CR664 / Discounting!CR$23","v":0},{"$f":"CS664 / Discounting!CS$23","v":0},{"$f":"CT664 / Discounting!CT$23","v":0},{"$f":"CU664 / Discounting!CU$23","v":0},{"$f":"CV664 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},703463340.21276987,null,{"$f":"J665 / Discounting!J$23","v":0},{"$f":"K665 / Discounting!K$23","v":0},{"$f":"L665 / Discounting!L$23","v":0},{"$f":"M665 / Discounting!M$23","v":0},{"$f":"N665 / Discounting!N$23","v":0},{"$f":"O665 / Discounting!O$23","v":0},{"$f":"P665 / Discounting!P$23","v":0},{"$f":"Q665 / Discounting!Q$23","v":0},{"$f":"R665 / Discounting!R$23","v":0},{"$f":"S665 / Discounting!S$23","v":0},{"$f":"T665 / Discounting!T$23","v":0},{"$f":"U665 / Discounting!U$23","v":0},{"$f":"V665 / Discounting!V$23","v":0},{"$f":"W665 / Discounting!W$23","v":0},{"$f":"X665 / Discounting!X$23","v":0},{"$f":"Y665 / Discounting!Y$23","v":0},{"$f":"Z665 / Discounting!Z$23","v":0},{"$f":"AA665 / Discounting!AA$23","v":0},{"$f":"AB665 / Discounting!AB$23","v":0},{"$f":"AC665 / Discounting!AC$23","v":0},{"$f":"AD665 / Discounting!AD$23","v":0},{"$f":"AE665 / Discounting!AE$23","v":0},{"$f":"AF665 / Discounting!AF$23","v":11076108.29121995},{"$f":"AG665 / Discounting!AG$23","v":61933056.252808824},{"$f":"AH665 / Discounting!AH$23","v":56688781.436908901},{"$f":"AI665 / Discounting!AI$23","v":50719585.676203825},{"$f":"AJ665 / Discounting!AJ$23","v":46415337.438985005},{"$f":"AK665 / Discounting!AK$23","v":42469044.006822944},{"$f":"AL665 / Discounting!AL$23","v":38851789.291991204},{"$f":"AM665 / Discounting!AM$23","v":35536891.751727045},{"$f":"AN665 / Discounting!AN$23","v":32499744.109825235},{"$f":"AO665 / Discounting!AO$23","v":29717662.988417279},{"$f":"AP665 / Discounting!AP$23","v":27169748.055775385},{"$f":"AQ665 / Discounting!AQ$23","v":24836750.276710115},{"$f":"AR665 / Discounting!AR$23","v":22700948.840604831},{"$f":"AS665 / Discounting!AS$23","v":26186542.249938358},{"$f":"AT665 / Discounting!AT$23","v":23805947.499943964},{"$f":"AU665 / Discounting!AU$23","v":21641770.45449451},{"$f":"AV665 / Discounting!AV$23","v":19674336.77681319},{"$f":"AW665 / Discounting!AW$23","v":17885760.706193812},{"$f":"AX665 / Discounting!AX$23","v":16259782.460176192},{"$f":"AY665 / Discounting!AY$23","v":14781620.418341987},{"$f":"AZ665 / Discounting!AZ$23","v":13437836.743947262},{"$f":"BA665 / Discounting!BA$23","v":12216215.221770238},{"$f":"BB665 / Discounting!BB$23","v":11105650.201609306},{"$f":"BC665 / Discounting!BC$23","v":10525859.7875854},{"$f":"BD665 / Discounting!BD$23","v":9568963.4432594553},{"$f":"BE665 / Discounting!BE$23","v":8699057.6756904125},{"$f":"BF665 / Discounting!BF$23","v":7908234.250627649},{"$f":"BG665 / Discounting!BG$23","v":7193482.053473413},{"$f":"BH665 / Discounting!BH$23","v":1670039.7391214638},{"$f":"BI665 / Discounting!BI$23","v":82249.580000591188},{"$f":"BJ665 / Discounting!BJ$23","v":74772.345455082876},{"$f":"BK665 / Discounting!BK$23","v":67974.859504620807},{"$f":"BL665 / Discounting!BL$23","v":61795.326822382543},{"$f":"BM665 / Discounting!BM$23","v":0},{"$f":"BN665 / Discounting!BN$23","v":0},{"$f":"BO665 / Discounting!BO$23","v":0},{"$f":"BP665 / Discounting!BP$23","v":0},{"$f":"BQ665 / Discounting!BQ$23","v":0},{"$f":"BR665 / Discounting!BR$23","v":0},{"$f":"BS665 / Discounting!BS$23","v":0},{"$f":"BT665 / Discounting!BT$23","v":0},{"$f":"BU665 / Discounting!BU$23","v":0},{"$f":"BV665 / Discounting!BV$23","v":0},{"$f":"BW665 / Discounting!BW$23","v":0},{"$f":"BX665 / Discounting!BX$23","v":0},{"$f":"BY665 / Discounting!BY$23","v":0},{"$f":"BZ665 / Discounting!BZ$23","v":0},{"$f":"CA665 / Discounting!CA$23","v":0},{"$f":"CB665 / Discounting!CB$23","v":0},{"$f":"CC665 / Discounting!CC$23","v":0},{"$f":"CD665 / Discounting!CD$23","v":0},{"$f":"CE665 / Discounting!CE$23","v":0},{"$f":"CF665 / Discounting!CF$23","v":0},{"$f":"CG665 / Discounting!CG$23","v":0},{"$f":"CH665 / Discounting!CH$23","v":0},{"$f":"CI665 / Discounting!CI$23","v":0},{"$f":"CJ665 / Discounting!CJ$23","v":0},{"$f":"CK665 / Discounting!CK$23","v":0},{"$f":"CL665 / Discounting!CL$23","v":0},{"$f":"CM665 / Discounting!CM$23","v":0},{"$f":"CN665 / Discounting!CN$23","v":0},{"$f":"CO665 / Discounting!CO$23","v":0},{"$f":"CP665 / Discounting!CP$23","v":0},{"$f":"CQ665 / Discounting!CQ$23","v":0},{"$f":"CR665 / Discounting!CR$23","v":0},{"$f":"CS665 / Discounting!CS$23","v":0},{"$f":"CT665 / Discounting!CT$23","v":0},{"$f":"CU665 / Discounting!CU$23","v":0},{"$f":"CV665 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},478497227.67290241,null,{"$f":"J666 / Discounting!J$23","v":0},{"$f":"K666 / Discounting!K$23","v":0},{"$f":"L666 / Discounting!L$23","v":0},{"$f":"M666 / Discounting!M$23","v":0},{"$f":"N666 / Discounting!N$23","v":0},{"$f":"O666 / Discounting!O$23","v":0},{"$f":"P666 / Discounting!P$23","v":0},{"$f":"Q666 / Discounting!Q$23","v":0},{"$f":"R666 / Discounting!R$23","v":0},{"$f":"S666 / Discounting!S$23","v":0},{"$f":"T666 / Discounting!T$23","v":0},{"$f":"U666 / Discounting!U$23","v":0},{"$f":"V666 / Discounting!V$23","v":0},{"$f":"W666 / Discounting!W$23","v":0},{"$f":"X666 / Discounting!X$23","v":0},{"$f":"Y666 / Discounting!Y$23","v":0},{"$f":"Z666 / Discounting!Z$23","v":0},{"$f":"AA666 / Discounting!AA$23","v":0},{"$f":"AB666 / Discounting!AB$23","v":0},{"$f":"AC666 / Discounting!AC$23","v":0},{"$f":"AD666 / Discounting!AD$23","v":0},{"$f":"AE666 / Discounting!AE$23","v":0},{"$f":"AF666 / Discounting!AF$23","v":31669234.597224914},{"$f":"AG666 / Discounting!AG$23","v":51488863.979719833},{"$f":"AH666 / Discounting!AH$23","v":45966492.090743676},{"$f":"AI666 / Discounting!AI$23","v":38538974.393149793},{"$f":"AJ666 / Discounting!AJ$23","v":26559362.247877657},{"$f":"AK666 / Discounting!AK$23","v":24244644.171547137},{"$f":"AL666 / Discounting!AL$23","v":22126241.605648424},{"$f":"AM666 / Discounting!AM$23","v":20188050.073560346},{"$f":"AN666 / Discounting!AN$23","v":18415226.462415818},{"$f":"AO666 / Discounting!AO$23","v":16794097.233316116},{"$f":"AP666 / Discounting!AP$23","v":15312072.434722492},{"$f":"AQ666 / Discounting!AQ$23","v":13957565.271202948},{"$f":"AR666 / Discounting!AR$23","v":12719916.971607193},{"$f":"AS666 / Discounting!AS$23","v":16485782.018372389},{"$f":"AT666 / Discounting!AT$23","v":14987074.562156716},{"$f":"AU666 / Discounting!AU$23","v":13624613.238324286},{"$f":"AV666 / Discounting!AV$23","v":12386012.034840262},{"$f":"AW666 / Discounting!AW$23","v":11260010.94076387},{"$f":"AX666 / Discounting!AX$23","v":10236373.582512612},{"$f":"AY666 / Discounting!AY$23","v":9305794.1659205556},{"$f":"AZ666 / Discounting!AZ$23","v":8459812.8781095948},{"$f":"BA666 / Discounting!BA$23","v":7690738.9800996315},{"$f":"BB666 / Discounting!BB$23","v":6991580.8909996646},{"$f":"BC666 / Discounting!BC$23","v":6719605.3988774233},{"$f":"BD666 / Discounting!BD$23","v":6088045.938295899},{"$f":"BE666 / Discounting!BE$23","v":5516150.280356559},{"$f":"BF666 / Discounting!BF$23","v":4998249.8660317399},{"$f":"BG666 / Discounting!BG$23","v":4532752.8018918838},{"$f":"BH666 / Discounting!BH$23","v":1052704.9537813861},{"$f":"BI666 / Discounting!BI$23","v":52165.209709264054},{"$f":"BJ666 / Discounting!BJ$23","v":47263.181736113394},{"$f":"BK666 / Discounting!BK$23","v":42824.1614879111},{"$f":"BL666 / Discounting!BL$23","v":38931.055898101004},{"$f":"BM666 / Discounting!BM$23","v":0},{"$f":"BN666 / Discounting!BN$23","v":0},{"$f":"BO666 / Discounting!BO$23","v":0},{"$f":"BP666 / Discounting!BP$23","v":0},{"$f":"BQ666 / Discounting!BQ$23","v":0},{"$f":"BR666 / Discounting!BR$23","v":0},{"$f":"BS666 / Discounting!BS$23","v":0},{"$f":"BT666 / Discounting!BT$23","v":0},{"$f":"BU666 / Discounting!BU$23","v":0},{"$f":"BV666 / Discounting!BV$23","v":0},{"$f":"BW666 / Discounting!BW$23","v":0},{"$f":"BX666 / Discounting!BX$23","v":0},{"$f":"BY666 / Discounting!BY$23","v":0},{"$f":"BZ666 / Discounting!BZ$23","v":0},{"$f":"CA666 / Discounting!CA$23","v":0},{"$f":"CB666 / Discounting!CB$23","v":0},{"$f":"CC666 / Discounting!CC$23","v":0},{"$f":"CD666 / Discounting!CD$23","v":0},{"$f":"CE666 / Discounting!CE$23","v":0},{"$f":"CF666 / Discounting!CF$23","v":0},{"$f":"CG666 / Discounting!CG$23","v":0},{"$f":"CH666 / Discounting!CH$23","v":0},{"$f":"CI666 / Discounting!CI$23","v":0},{"$f":"CJ666 / Discounting!CJ$23","v":0},{"$f":"CK666 / Discounting!CK$23","v":0},{"$f":"CL666 / Discounting!CL$23","v":0},{"$f":"CM666 / Discounting!CM$23","v":0},{"$f":"CN666 / Discounting!CN$23","v":0},{"$f":"CO666 / Discounting!CO$23","v":0},{"$f":"CP666 / Discounting!CP$23","v":0},{"$f":"CQ666 / Discounting!CQ$23","v":0},{"$f":"CR666 / Discounting!CR$23","v":0},{"$f":"CS666 / Discounting!CS$23","v":0},{"$f":"CT666 / Discounting!CT$23","v":0},{"$f":"CU666 / Discounting!CU$23","v":0},{"$f":"CV666 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},87528854.682689637,null,{"$f":"J667 / Discounting!J$23","v":0},{"$f":"K667 / Discounting!K$23","v":0},{"$f":"L667 / Discounting!L$23","v":0},{"$f":"M667 / Discounting!M$23","v":0},{"$f":"N667 / Discounting!N$23","v":0},{"$f":"O667 / Discounting!O$23","v":0},{"$f":"P667 / Discounting!P$23","v":0},{"$f":"Q667 / Discounting!Q$23","v":0},{"$f":"R667 / Discounting!R$23","v":0},{"$f":"S667 / Discounting!S$23","v":0},{"$f":"T667 / Discounting!T$23","v":0},{"$f":"U667 / Discounting!U$23","v":0},{"$f":"V667 / Discounting!V$23","v":0},{"$f":"W667 / Discounting!W$23","v":0},{"$f":"X667 / Discounting!X$23","v":0},{"$f":"Y667 / Discounting!Y$23","v":0},{"$f":"Z667 / Discounting!Z$23","v":0},{"$f":"AA667 / Discounting!AA$23","v":0},{"$f":"AB667 / Discounting!AB$23","v":0},{"$f":"AC667 / Discounting!AC$23","v":0},{"$f":"AD667 / Discounting!AD$23","v":15999490.971762225},{"$f":"AE667 / Discounting!AE$23","v":13601942.884371849},{"$f":"AF667 / Discounting!AF$23","v":11506954.12870452},{"$f":"AG667 / Discounting!AG$23","v":9678962.0637260005},{"$f":"AH667 / Discounting!AH$23","v":8086440.460296982},{"$f":"AI667 / Discounting!AI$23","v":6701449.8161041252},{"$f":"AJ667 / Discounting!AJ$23","v":5499237.2533524055},{"$f":"AK667 / Discounting!AK$23","v":4457880.5641789325},{"$f":"AL667 / Discounting!AL$23","v":3557971.5625043521},{"$f":"AM667 / Discounting!AM$23","v":2782334.4300553147},{"$f":"AN667 / Discounting!AN$23","v":2115775.215620717},{"$f":"AO667 / Discounting!AO$23","v":1544859.0665289667},{"$f":"AP667 / Discounting!AP$23","v":1057712.1454524319},{"$f":"AQ667 / Discounting!AQ$23","v":643845.5189486281},{"$f":"AR667 / Discounting!AR$23","v":293998.60108220513},{"$f":"AS667 / Discounting!AS$23","v":0},{"$f":"AT667 / Discounting!AT$23","v":0},{"$f":"AU667 / Discounting!AU$23","v":0},{"$f":"AV667 / Discounting!AV$23","v":0},{"$f":"AW667 / Discounting!AW$23","v":0},{"$f":"AX667 / Discounting!AX$23","v":0},{"$f":"AY667 / Discounting!AY$23","v":0},{"$f":"AZ667 / Discounting!AZ$23","v":0},{"$f":"BA667 / Discounting!BA$23","v":0},{"$f":"BB667 / Discounting!BB$23","v":0},{"$f":"BC667 / Discounting!BC$23","v":0},{"$f":"BD667 / Discounting!BD$23","v":0},{"$f":"BE667 / Discounting!BE$23","v":0},{"$f":"BF667 / Discounting!BF$23","v":0},{"$f":"BG667 / Discounting!BG$23","v":0},{"$f":"BH667 / Discounting!BH$23","v":0},{"$f":"BI667 / Discounting!BI$23","v":0},{"$f":"BJ667 / Discounting!BJ$23","v":0},{"$f":"BK667 / Discounting!BK$23","v":0},{"$f":"BL667 / Discounting!BL$23","v":0},{"$f":"BM667 / Discounting!BM$23","v":0},{"$f":"BN667 / Discounting!BN$23","v":0},{"$f":"BO667 / Discounting!BO$23","v":0},{"$f":"BP667 / Discounting!BP$23","v":0},{"$f":"BQ667 / Discounting!BQ$23","v":0},{"$f":"BR667 / Discounting!BR$23","v":0},{"$f":"BS667 / Discounting!BS$23","v":0},{"$f":"BT667 / Discounting!BT$23","v":0},{"$f":"BU667 / Discounting!BU$23","v":0},{"$f":"BV667 / Discounting!BV$23","v":0},{"$f":"BW667 / Discounting!BW$23","v":0},{"$f":"BX667 / Discounting!BX$23","v":0},{"$f":"BY667 / Discounting!BY$23","v":0},{"$f":"BZ667 / Discounting!BZ$23","v":0},{"$f":"CA667 / Discounting!CA$23","v":0},{"$f":"CB667 / Discounting!CB$23","v":0},{"$f":"CC667 / Discounting!CC$23","v":0},{"$f":"CD667 / Discounting!CD$23","v":0},{"$f":"CE667 / Discounting!CE$23","v":0},{"$f":"CF667 / Discounting!CF$23","v":0},{"$f":"CG667 / Discounting!CG$23","v":0},{"$f":"CH667 / Discounting!CH$23","v":0},{"$f":"CI667 / Discounting!CI$23","v":0},{"$f":"CJ667 / Discounting!CJ$23","v":0},{"$f":"CK667 / Discounting!CK$23","v":0},{"$f":"CL667 / Discounting!CL$23","v":0},{"$f":"CM667 / Discounting!CM$23","v":0},{"$f":"CN667 / Discounting!CN$23","v":0},{"$f":"CO667 / Discounting!CO$23","v":0},{"$f":"CP667 / Discounting!CP$23","v":0},{"$f":"CQ667 / Discounting!CQ$23","v":0},{"$f":"CR667 / Discounting!CR$23","v":0},{"$f":"CS667 / Discounting!CS$23","v":0},{"$f":"CT667 / Discounting!CT$23","v":0},{"$f":"CU667 / Discounting!CU$23","v":0},{"$f":"CV667 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3135448535.4841127,null,{"$f":"SUM(J697:J701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17935425.82138063,44739785.754829258,{"$f":"SUM(AF697:AF701)","v":94291021.27344963},168518741.78653479,163920365.11469203,169450663.49615711,232803920.9180879,212933404.45737898,194745945.82148501,178100852.00337768,162868951.53221703,148931680.56002617,136180237.79903963,124514803.58007394,113843818.56707549,114420279.15622275,104018435.59656614,94562214.178696483,85965649.25336042,78150590.230327666,71045991.118479714,64587264.653163351,58715695.139239416,53377904.672035813,48525367.883668922,45139507.364659786,41222091.968570173,37640561.488821216,34366582.125741825,31384125.693844453,7299263.6117938403,355912.45564572472,324994.40349234425,296730.7639882224,269755.23998929316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC697:CC701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J704:CV704)","v":4935218375.6799393},null,{"$f":"J670 / Discounting!J$23","v":0},{"$f":"K670 / Discounting!K$23","v":0},{"$f":"L670 / Discounting!L$23","v":0},{"$f":"M670 / Discounting!M$23","v":0},{"$f":"N670 / Discounting!N$23","v":0},{"$f":"O670 / Discounting!O$23","v":0},{"$f":"P670 / Discounting!P$23","v":0},{"$f":"Q670 / Discounting!Q$23","v":0},{"$f":"R670 / Discounting!R$23","v":0},{"$f":"S670 / Discounting!S$23","v":0},{"$f":"T670 / Discounting!T$23","v":0},{"$f":"U670 / Discounting!U$23","v":0},{"$f":"V670 / Discounting!V$23","v":0},{"$f":"W670 / Discounting!W$23","v":0},{"$f":"X670 / Discounting!X$23","v":0},{"$f":"Y670 / Discounting!Y$23","v":-602016171.63514471},{"$f":"Z670 / Discounting!Z$23","v":-910238677.47315443},{"$f":"AA670 / Discounting!AA$23","v":-1280867120.6648793},{"$f":"AB670 / Discounting!AB$23","v":-1420029669.8583276},{"$f":"AC670 / Discounting!AC$23","v":-1259450109.8516333},{"$f":"AD670 / Discounting!AD$23","v":25527142.979566053},{"$f":"AE670 / Discounting!AE$23","v":1014932575.783542},{"$f":"AF670 / Discounting!AF$23","v":922665977.98503816},{"$f":"AG670 / Discounting!AG$23","v":838787252.71367097},{"$f":"AH670 / Discounting!AH$23","v":762533866.10333717},{"$f":"AI670 / Discounting!AI$23","v":681615591.62504017},{"$f":"AJ670 / Discounting!AJ$23","v":619650537.8409456},{"$f":"AK670 / Discounting!AK$23","v":563318670.76449585},{"$f":"AL670 / Discounting!AL$23","v":512107882.51317805},{"$f":"AM670 / Discounting!AM$23","v":465552620.4665255},{"$f":"AN670 / Discounting!AN$23","v":423229654.96956861},{"$f":"AO670 / Discounting!AO$23","v":384754231.79051691},{"$f":"AP670 / Discounting!AP$23","v":349776574.3550154},{"$f":"AQ670 / Discounting!AQ$23","v":317978703.9591049},{"$f":"AR670 / Discounting!AR$23","v":289071549.05373168},{"$f":"AS670 / Discounting!AS$23","v":262792317.32157424},{"$f":"AT670 / Discounting!AT$23","v":238902106.65597656},{"$f":"AU670 / Discounting!AU$23","v":217183733.32361504},{"$f":"AV670 / Discounting!AV$23","v":197439757.56692275},{"$f":"AW670 / Discounting!AW$23","v":179490688.6972025},{"$f":"AX670 / Discounting!AX$23","v":163173353.36109316},{"$f":"AY670 / Discounting!AY$23","v":148339412.14644834},{"$f":"AZ670 / Discounting!AZ$23","v":134854011.04222575},{"$f":"BA670 / Discounting!BA$23","v":122594555.49293248},{"$f":"BB670 / Discounting!BB$23","v":111449595.90266588},{"$f":"BC670 / Discounting!BC$23","v":105615955.95455657},{"$f":"BD670 / Discounting!BD$23","v":96014505.41323325},{"$f":"BE670 / Discounting!BE$23","v":87285914.012030229},{"$f":"BF670 / Discounting!BF$23","v":79350830.920027465},{"$f":"BG670 / Discounting!BG$23","v":72178900.910871401},{"$f":"BH670 / Discounting!BH$23","v":16773608.195826309},{"$f":"BI670 / Discounting!BI$23","v":825399.34302910126},{"$f":"BJ670 / Discounting!BJ$23","v":750363.03911736468},{"$f":"BK670 / Discounting!BK$23","v":682148.21737942251},{"$f":"BL670 / Discounting!BL$23","v":620134.7430722022},{"$f":"BM670 / Discounting!BM$23","v":0},{"$f":"BN670 / Discounting!BN$23","v":0},{"$f":"BO670 / Discounting!BO$23","v":0},{"$f":"BP670 / Discounting!BP$23","v":0},{"$f":"BQ670 / Discounting!BQ$23","v":0},{"$f":"BR670 / Discounting!BR$23","v":0},{"$f":"BS670 / Discounting!BS$23","v":0},{"$f":"BT670 / Discounting!BT$23","v":0},{"$f":"BU670 / Discounting!BU$23","v":0},{"$f":"BV670 / Discounting!BV$23","v":0},{"$f":"BW670 / Discounting!BW$23","v":0},{"$f":"BX670 / Discounting!BX$23","v":0},{"$f":"BY670 / Discounting!BY$23","v":0},{"$f":"BZ670 / Discounting!BZ$23","v":0},{"$f":"CA670 / Discounting!CA$23","v":0},{"$f":"CB670 / Discounting!CB$23","v":0},{"$f":"CC670 / Discounting!CC$23","v":0},{"$f":"CD670 / Discounting!CD$23","v":0},{"$f":"CE670 / Discounting!CE$23","v":0},{"$f":"CF670 / Discounting!CF$23","v":0},{"$f":"CG670 / Discounting!CG$23","v":0},{"$f":"CH670 / Discounting!CH$23","v":0},{"$f":"CI670 / Discounting!CI$23","v":0},{"$f":"CJ670 / Discounting!CJ$23","v":0},{"$f":"CK670 / Discounting!CK$23","v":0},{"$f":"CL670 / Discounting!CL$23","v":0},{"$f":"CM670 / Discounting!CM$23","v":0},{"$f":"CN670 / Discounting!CN$23","v":0},{"$f":"CO670 / Discounting!CO$23","v":0},{"$f":"CP670 / Discounting!CP$23","v":0},{"$f":"CQ670 / Discounting!CQ$23","v":0},{"$f":"CR670 / Discounting!CR$23","v":0},{"$f":"CS670 / Discounting!CS$23","v":0},{"$f":"CT670 / Discounting!CT$23","v":0},{"$f":"CU670 / Discounting!CU$23","v":0},{"$f":"CV670 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H702-H701)/H704","v":0.61758557550789273}]
[]
[null,null,null,{"$f":"\"Point Forward:\"&\" NPV\"&Inputs!C482*100","v":"Point Forward: NPV10"}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J708:CV708)","v":23779525.187671378},null,{"$f":"J663 / Discounting!J$24","v":0},{"$f":"K663 / Discounting!K$24","v":0},{"$f":"L663 / Discounting!L$24","v":0},{"$f":"M663 / Discounting!M$24","v":0},{"$f":"N663 / Discounting!N$24","v":0},{"$f":"O663 / Discounting!O$24","v":0},{"$f":"P663 / Discounting!P$24","v":0},{"$f":"Q663 / Discounting!Q$24","v":0},{"$f":"R663 / Discounting!R$24","v":0},{"$f":"S663 / Discounting!S$24","v":0},{"$f":"T663 / Discounting!T$24","v":0},{"$f":"U663 / Discounting!U$24","v":0},{"$f":"V663 / Discounting!V$24","v":0},{"$f":"W663 / Discounting!W$24","v":0},{"$f":"X663 / Discounting!X$24","v":0},{"$f":"Y663 / Discounting!Y$24","v":0},{"$f":"Z663 / Discounting!Z$24","v":0},{"$f":"AA663 / Discounting!AA$24","v":0},{"$f":"AB663 / Discounting!AB$24","v":0},{"$f":"AC663 / Discounting!AC$24","v":0},{"$f":"AD663 / Discounting!AD$24","v":1202063.2281813852},{"$f":"AE663 / Discounting!AE$24","v":2185569.505784336},{"$f":"AF663 / Discounting!AF$24","v":1986881.3688948506},{"$f":"AG663 / Discounting!AG$24","v":1806255.7899044096},{"$f":"AH663 / Discounting!AH$24","v":1642050.7180949179},{"$f":"AI663 / Discounting!AI$24","v":1492773.380086289},{"$f":"AJ663 / Discounting!AJ$24","v":1357066.7091693534},{"$f":"AK663 / Discounting!AK$24","v":1233697.0083357759},{"$f":"AL663 / Discounting!AL$24","v":1121542.7348507054},{"$f":"AM663 / Discounting!AM$24","v":1019584.304409732},{"$f":"AN663 / Discounting!AN$24","v":926894.82219066552},{"$f":"AO663 / Discounting!AO$24","v":842631.65653696842},{"$f":"AP663 / Discounting!AP$24","v":766028.77866997127},{"$f":"AQ663 / Discounting!AQ$24","v":696389.79879088304},{"$f":"AR663 / Discounting!AR$24","v":633081.63526443904},{"$f":"AS663 / Discounting!AS$24","v":575528.75933130831},{"$f":"AT663 / Discounting!AT$24","v":523207.96302846196},{"$f":"AU663 / Discounting!AU$24","v":475643.60275314731},{"$f":"AV663 / Discounting!AV$24","v":432403.27523013379},{"$f":"AW663 / Discounting!AW$24","v":393093.88657284883},{"$f":"AX663 / Discounting!AX$24","v":357358.07870258985},{"$f":"AY663 / Discounting!AY$24","v":324870.980638718},{"$f":"AZ663 / Discounting!AZ$24","v":295337.25512610731},{"$f":"BA663 / Discounting!BA$24","v":268488.41375100665},{"$f":"BB663 / Discounting!BB$24","v":244080.37613727874},{"$f":"BC663 / Discounting!BC$24","v":221891.25103388977},{"$f":"BD663 / Discounting!BD$24","v":201719.31912171794},{"$f":"BE663 / Discounting!BE$24","v":183381.19920156174},{"$f":"BF663 / Discounting!BF$24","v":166710.18109232886},{"$f":"BG663 / Discounting!BG$24","v":151554.71008393532},{"$f":"BH663 / Discounting!BH$24","v":45458.14966170847},{"$f":"BI663 / Discounting!BI$24","v":1802.8717755179482},{"$f":"BJ663 / Discounting!BJ$24","v":1638.9743413799529},{"$f":"BK663 / Discounting!BK$24","v":1489.9766739817751},{"$f":"BL663 / Discounting!BL$24","v":1354.524249074341},{"$f":"BM663 / Discounting!BM$24","v":0},{"$f":"BN663 / Discounting!BN$24","v":0},{"$f":"BO663 / Discounting!BO$24","v":0},{"$f":"BP663 / Discounting!BP$24","v":0},{"$f":"BQ663 / Discounting!BQ$24","v":0},{"$f":"BR663 / Discounting!BR$24","v":0},{"$f":"BS663 / Discounting!BS$24","v":0},{"$f":"BT663 / Discounting!BT$24","v":0},{"$f":"BU663 / Discounting!BU$24","v":0},{"$f":"BV663 / Discounting!BV$24","v":0},{"$f":"BW663 / Discounting!BW$24","v":0},{"$f":"BX663 / Discounting!BX$24","v":0},{"$f":"BY663 / Discounting!BY$24","v":0},{"$f":"BZ663 / Discounting!BZ$24","v":0},{"$f":"CA663 / Discounting!CA$24","v":0},{"$f":"CB663 / Discounting!CB$24","v":0},{"$f":"CC663 / Discounting!CC$24","v":0},{"$f":"CD663 / Discounting!CD$24","v":0},{"$f":"CE663 / Discounting!CE$24","v":0},{"$f":"CF663 / Discounting!CF$24","v":0},{"$f":"CG663 / Discounting!CG$24","v":0},{"$f":"CH663 / Discounting!CH$24","v":0},{"$f":"CI663 / Discounting!CI$24","v":0},{"$f":"CJ663 / Discounting!CJ$24","v":0},{"$f":"CK663 / Discounting!CK$24","v":0},{"$f":"CL663 / Discounting!CL$24","v":0},{"$f":"CM663 / Discounting!CM$24","v":0},{"$f":"CN663 / Discounting!CN$24","v":0},{"$f":"CO663 / Discounting!CO$24","v":0},{"$f":"CP663 / Discounting!CP$24","v":0},{"$f":"CQ663 / Discounting!CQ$24","v":0},{"$f":"CR663 / Discounting!CR$24","v":0},{"$f":"CS663 / Discounting!CS$24","v":0},{"$f":"CT663 / Discounting!CT$24","v":0},{"$f":"CU663 / Discounting!CU$24","v":0},{"$f":"CV663 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1134834275.9782643,null,{"$f":"J664 / Discounting!J$24","v":0},{"$f":"K664 / Discounting!K$24","v":0},{"$f":"L664 / Discounting!L$24","v":0},{"$f":"M664 / Discounting!M$24","v":0},{"$f":"N664 / Discounting!N$24","v":0},{"$f":"O664 / Discounting!O$24","v":0},{"$f":"P664 / Discounting!P$24","v":0},{"$f":"Q664 / Discounting!Q$24","v":0},{"$f":"R664 / Discounting!R$24","v":0},{"$f":"S664 / Discounting!S$24","v":0},{"$f":"T664 / Discounting!T$24","v":0},{"$f":"U664 / Discounting!U$24","v":0},{"$f":"V664 / Discounting!V$24","v":0},{"$f":"W664 / Discounting!W$24","v":0},{"$f":"X664 / Discounting!X$24","v":0},{"$f":"Y664 / Discounting!Y$24","v":0},{"$f":"Z664 / Discounting!Z$24","v":0},{"$f":"AA664 / Discounting!AA$24","v":0},{"$f":"AB664 / Discounting!AB$24","v":0},{"$f":"AC664 / Discounting!AC$24","v":0},{"$f":"AD664 / Discounting!AD$24","v":0},{"$f":"AE664 / Discounting!AE$24","v":17148581.08654815},{"$f":"AF664 / Discounting!AF$24","v":22874016.269927781},{"$f":"AG664 / Discounting!AG$24","v":26394661.615315132},{"$f":"AH664 / Discounting!AH$24","v":31377707.698023248},{"$f":"AI664 / Discounting!AI$24","v":44139140.492351227},{"$f":"AJ664 / Discounting!AJ$24","v":94469711.130069643},{"$f":"AK664 / Discounting!AK$24","v":86789249.583011016},{"$f":"AL664 / Discounting!AL$24","v":79728587.572530806},{"$f":"AM664 / Discounting!AM$24","v":73238616.978435412},{"$f":"AN664 / Discounting!AN$24","v":67273989.211038098},{"$f":"AO664 / Discounting!AO$24","v":61792844.851999924},{"$f":"AP664 / Discounting!AP$24","v":56756560.440328546},{"$f":"AQ664 / Discounting!AQ$24","v":52129511.631943606},{"$f":"AR664 / Discounting!AR$24","v":47878851.947129488},{"$f":"AS664 / Discounting!AS$24","v":43974306.316459581},{"$f":"AT664 / Discounting!AT$24","v":39976642.105872348},{"$f":"AU664 / Discounting!AU$24","v":36342401.914429411},{"$f":"AV664 / Discounting!AV$24","v":33038547.194935817},{"$f":"AW664 / Discounting!AW$24","v":30035042.904487103},{"$f":"AX664 / Discounting!AX$24","v":27304584.458624642},{"$f":"AY664 / Discounting!AY$24","v":24822349.507840578},{"$f":"AZ664 / Discounting!AZ$24","v":22565772.279855072},{"$f":"BA664 / Discounting!BA$24","v":20514338.436231878},{"$f":"BB664 / Discounting!BB$24","v":18649398.578392617},{"$f":"BC664 / Discounting!BC$24","v":17098114.323720038},{"$f":"BD664 / Discounting!BD$24","v":15672185.584924087},{"$f":"BE664 / Discounting!BE$24","v":14361920.309497071},{"$f":"BF664 / Discounting!BF$24","v":13158322.267686278},{"$f":"BG664 / Discounting!BG$24","v":12054448.877896985},{"$f":"BH664 / Discounting!BH$24","v":2796200.0324613387},{"$f":"BI664 / Discounting!BI$24","v":135729.75201189687},{"$f":"BJ664 / Discounting!BJ$24","v":124382.51965812822},{"$f":"BK664 / Discounting!BK$24","v":113959.00718559715},{"$f":"BL664 / Discounting!BL$24","v":103599.09744145197},{"$f":"BM664 / Discounting!BM$24","v":0},{"$f":"BN664 / Discounting!BN$24","v":0},{"$f":"BO664 / Discounting!BO$24","v":0},{"$f":"BP664 / Discounting!BP$24","v":0},{"$f":"BQ664 / Discounting!BQ$24","v":0},{"$f":"BR664 / Discounting!BR$24","v":0},{"$f":"BS664 / Discounting!BS$24","v":0},{"$f":"BT664 / Discounting!BT$24","v":0},{"$f":"BU664 / Discounting!BU$24","v":0},{"$f":"BV664 / Discounting!BV$24","v":0},{"$f":"BW664 / Discounting!BW$24","v":0},{"$f":"BX664 / Discounting!BX$24","v":0},{"$f":"BY664 / Discounting!BY$24","v":0},{"$f":"BZ664 / Discounting!BZ$24","v":0},{"$f":"CA664 / Discounting!CA$24","v":0},{"$f":"CB664 / Discounting!CB$24","v":0},{"$f":"CC664 / Discounting!CC$24","v":0},{"$f":"CD664 / Discounting!CD$24","v":0},{"$f":"CE664 / Discounting!CE$24","v":0},{"$f":"CF664 / Discounting!CF$24","v":0},{"$f":"CG664 / Discounting!CG$24","v":0},{"$f":"CH664 / Discounting!CH$24","v":0},{"$f":"CI664 / Discounting!CI$24","v":0},{"$f":"CJ664 / Discounting!CJ$24","v":0},{"$f":"CK664 / Discounting!CK$24","v":0},{"$f":"CL664 / Discounting!CL$24","v":0},{"$f":"CM664 / Discounting!CM$24","v":0},{"$f":"CN664 / Discounting!CN$24","v":0},{"$f":"CO664 / Discounting!CO$24","v":0},{"$f":"CP664 / Discounting!CP$24","v":0},{"$f":"CQ664 / Discounting!CQ$24","v":0},{"$f":"CR664 / Discounting!CR$24","v":0},{"$f":"CS664 / Discounting!CS$24","v":0},{"$f":"CT664 / Discounting!CT$24","v":0},{"$f":"CU664 / Discounting!CU$24","v":0},{"$f":"CV664 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},436795387.92852551,null,{"$f":"J665 / Discounting!J$24","v":0},{"$f":"K665 / Discounting!K$24","v":0},{"$f":"L665 / Discounting!L$24","v":0},{"$f":"M665 / Discounting!M$24","v":0},{"$f":"N665 / Discounting!N$24","v":0},{"$f":"O665 / Discounting!O$24","v":0},{"$f":"P665 / Discounting!P$24","v":0},{"$f":"Q665 / Discounting!Q$24","v":0},{"$f":"R665 / Discounting!R$24","v":0},{"$f":"S665 / Discounting!S$24","v":0},{"$f":"T665 / Discounting!T$24","v":0},{"$f":"U665 / Discounting!U$24","v":0},{"$f":"V665 / Discounting!V$24","v":0},{"$f":"W665 / Discounting!W$24","v":0},{"$f":"X665 / Discounting!X$24","v":0},{"$f":"Y665 / Discounting!Y$24","v":0},{"$f":"Z665 / Discounting!Z$24","v":0},{"$f":"AA665 / Discounting!AA$24","v":0},{"$f":"AB665 / Discounting!AB$24","v":0},{"$f":"AC665 / Discounting!AC$24","v":0},{"$f":"AD665 / Discounting!AD$24","v":0},{"$f":"AE665 / Discounting!AE$24","v":0},{"$f":"AF665 / Discounting!AF$24","v":6877391.8145307675},{"$f":"AG665 / Discounting!AG$24","v":38455555.229591124},{"$f":"AH665 / Discounting!AH$24","v":35199273.172416739},{"$f":"AI665 / Discounting!AI$24","v":31492872.243080646},{"$f":"AJ665 / Discounting!AJ$24","v":28820272.732851699},{"$f":"AK665 / Discounting!AK$24","v":26369934.993773982},{"$f":"AL665 / Discounting!AL$24","v":24123904.410398696},{"$f":"AM665 / Discounting!AM$24","v":22065613.843892332},{"$f":"AN665 / Discounting!AN$24","v":20179784.111756667},{"$f":"AO665 / Discounting!AO$24","v":18452330.620994139},{"$f":"AP665 / Discounting!AP$24","v":16870275.909975957},{"$f":"AQ665 / Discounting!AQ$24","v":15421667.842304677},{"$f":"AR665 / Discounting!AR$24","v":14095503.188806541},{"$f":"AS665 / Discounting!AS$24","v":16259782.460176187},{"$f":"AT665 / Discounting!AT$24","v":14781620.418341989},{"$f":"AU665 / Discounting!AU$24","v":13437836.743947262},{"$f":"AV665 / Discounting!AV$24","v":12216215.221770238},{"$f":"AW665 / Discounting!AW$24","v":11105650.201609308},{"$f":"AX665 / Discounting!AX$24","v":10096045.637826642},{"$f":"AY665 / Discounting!AY$24","v":9178223.3071151264},{"$f":"AZ665 / Discounting!AZ$24","v":8343839.3701046612},{"$f":"BA665 / Discounting!BA$24","v":7585308.5182769634},{"$f":"BB665 / Discounting!BB$24","v":6895735.0166154215},{"$f":"BC665 / Discounting!BC$24","v":6535730.7856426835},{"$f":"BD665 / Discounting!BD$24","v":5941573.4414933482},{"$f":"BE665 / Discounting!BE$24","v":5401430.4013575884},{"$f":"BF665 / Discounting!BF$24","v":4910391.2739614444},{"$f":"BG665 / Discounting!BG$24","v":4466586.394044999},{"$f":"BH665 / Discounting!BH$24","v":1036963.2843766654},{"$f":"BI665 / Discounting!BI$24","v":51070.518035026893},{"$f":"BJ665 / Discounting!BJ$24","v":46427.743668206254},{"$f":"BK665 / Discounting!BK$24","v":42207.039698369328},{"$f":"BL665 / Discounting!BL$24","v":38370.036089426649},{"$f":"BM665 / Discounting!BM$24","v":0},{"$f":"BN665 / Discounting!BN$24","v":0},{"$f":"BO665 / Discounting!BO$24","v":0},{"$f":"BP665 / Discounting!BP$24","v":0},{"$f":"BQ665 / Discounting!BQ$24","v":0},{"$f":"BR665 / Discounting!BR$24","v":0},{"$f":"BS665 / Discounting!BS$24","v":0},{"$f":"BT665 / Discounting!BT$24","v":0},{"$f":"BU665 / Discounting!BU$24","v":0},{"$f":"BV665 / Discounting!BV$24","v":0},{"$f":"BW665 / Discounting!BW$24","v":0},{"$f":"BX665 / Discounting!BX$24","v":0},{"$f":"BY665 / Discounting!BY$24","v":0},{"$f":"BZ665 / Discounting!BZ$24","v":0},{"$f":"CA665 / Discounting!CA$24","v":0},{"$f":"CB665 / Discounting!CB$24","v":0},{"$f":"CC665 / Discounting!CC$24","v":0},{"$f":"CD665 / Discounting!CD$24","v":0},{"$f":"CE665 / Discounting!CE$24","v":0},{"$f":"CF665 / Discounting!CF$24","v":0},{"$f":"CG665 / Discounting!CG$24","v":0},{"$f":"CH665 / Discounting!CH$24","v":0},{"$f":"CI665 / Discounting!CI$24","v":0},{"$f":"CJ665 / Discounting!CJ$24","v":0},{"$f":"CK665 / Discounting!CK$24","v":0},{"$f":"CL665 / Discounting!CL$24","v":0},{"$f":"CM665 / Discounting!CM$24","v":0},{"$f":"CN665 / Discounting!CN$24","v":0},{"$f":"CO665 / Discounting!CO$24","v":0},{"$f":"CP665 / Discounting!CP$24","v":0},{"$f":"CQ665 / Discounting!CQ$24","v":0},{"$f":"CR665 / Discounting!CR$24","v":0},{"$f":"CS665 / Discounting!CS$24","v":0},{"$f":"CT665 / Discounting!CT$24","v":0},{"$f":"CU665 / Discounting!CU$24","v":0},{"$f":"CV665 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},297109131.68679619,null,{"$f":"J666 / Discounting!J$24","v":0},{"$f":"K666 / Discounting!K$24","v":0},{"$f":"L666 / Discounting!L$24","v":0},{"$f":"M666 / Discounting!M$24","v":0},{"$f":"N666 / Discounting!N$24","v":0},{"$f":"O666 / Discounting!O$24","v":0},{"$f":"P666 / Discounting!P$24","v":0},{"$f":"Q666 / Discounting!Q$24","v":0},{"$f":"R666 / Discounting!R$24","v":0},{"$f":"S666 / Discounting!S$24","v":0},{"$f":"T666 / Discounting!T$24","v":0},{"$f":"U666 / Discounting!U$24","v":0},{"$f":"V666 / Discounting!V$24","v":0},{"$f":"W666 / Discounting!W$24","v":0},{"$f":"X666 / Discounting!X$24","v":0},{"$f":"Y666 / Discounting!Y$24","v":0},{"$f":"Z666 / Discounting!Z$24","v":0},{"$f":"AA666 / Discounting!AA$24","v":0},{"$f":"AB666 / Discounting!AB$24","v":0},{"$f":"AC666 / Discounting!AC$24","v":0},{"$f":"AD666 / Discounting!AD$24","v":0},{"$f":"AE666 / Discounting!AE$24","v":0},{"$f":"AF666 / Discounting!AF$24","v":19664103.046379659},{"$f":"AG666 / Discounting!AG$24","v":31970533.545100499},{"$f":"AH666 / Discounting!AH$24","v":28541575.085372742},{"$f":"AI666 / Discounting!AI$24","v":23929670.969537463},{"$f":"AJ666 / Discounting!AJ$24","v":16491274.346559567},{"$f":"AK666 / Discounting!AK$24","v":15054016.53609548},{"$f":"AL666 / Discounting!AL$24","v":13738655.212105744},{"$f":"AM666 / Discounting!AM$24","v":12535190.761659564},{"$f":"AN666 / Discounting!AN$24","v":11434406.779477194},{"$f":"AO666 / Discounting!AO$24","v":10427813.073694738},{"$f":"AP666 / Discounting!AP$24","v":9507592.2749455068},{"$f":"AQ666 / Discounting!AQ$24","v":8666549.8948798478},{"$f":"AR666 / Discounting!AR$24","v":7898067.6752129383},{"$f":"AS666 / Discounting!AS$24","v":10236373.582512612},{"$f":"AT666 / Discounting!AT$24","v":9305794.1659205556},{"$f":"AU666 / Discounting!AU$24","v":8459812.8781095948},{"$f":"AV666 / Discounting!AV$24","v":7690738.9800996324},{"$f":"AW666 / Discounting!AW$24","v":6991580.8909996627},{"$f":"AX666 / Discounting!AX$24","v":6355982.6281815125},{"$f":"AY666 / Discounting!AY$24","v":5778166.0256195562},{"$f":"AZ666 / Discounting!AZ$24","v":5252878.2051086873},{"$f":"BA666 / Discounting!BA$24","v":4775343.8228260791},{"$f":"BB666 / Discounting!BB$24","v":4341221.6571146175},{"$f":"BC666 / Discounting!BC$24","v":4172346.2747064107},{"$f":"BD666 / Discounting!BD$24","v":3780197.5388516039},{"$f":"BE666 / Discounting!BE$24","v":3425095.3302721228},{"$f":"BF666 / Discounting!BF$24","v":3103519.9197966722},{"$f":"BG666 / Discounting!BG$24","v":2814482.8668508003},{"$f":"BH666 / Discounting!BH$24","v":653646.95269286493},{"$f":"BI666 / Discounting!BI$24","v":32390.491030334517},{"$f":"BJ666 / Discounting!BJ$24","v":29346.717335572816},{"$f":"BK666 / Discounting!BK$24","v":26590.435009972673},{"$f":"BL666 / Discounting!BL$24","v":24173.122736338795},{"$f":"BM666 / Discounting!BM$24","v":0},{"$f":"BN666 / Discounting!BN$24","v":0},{"$f":"BO666 / Discounting!BO$24","v":0},{"$f":"BP666 / Discounting!BP$24","v":0},{"$f":"BQ666 / Discounting!BQ$24","v":0},{"$f":"BR666 / Discounting!BR$24","v":0},{"$f":"BS666 / Discounting!BS$24","v":0},{"$f":"BT666 / Discounting!BT$24","v":0},{"$f":"BU666 / Discounting!BU$24","v":0},{"$f":"BV666 / Discounting!BV$24","v":0},{"$f":"BW666 / Discounting!BW$24","v":0},{"$f":"BX666 / Discounting!BX$24","v":0},{"$f":"BY666 / Discounting!BY$24","v":0},{"$f":"BZ666 / Discounting!BZ$24","v":0},{"$f":"CA666 / Discounting!CA$24","v":0},{"$f":"CB666 / Discounting!CB$24","v":0},{"$f":"CC666 / Discounting!CC$24","v":0},{"$f":"CD666 / Discounting!CD$24","v":0},{"$f":"CE666 / Discounting!CE$24","v":0},{"$f":"CF666 / Discounting!CF$24","v":0},{"$f":"CG666 / Discounting!CG$24","v":0},{"$f":"CH666 / Discounting!CH$24","v":0},{"$f":"CI666 / Discounting!CI$24","v":0},{"$f":"CJ666 / Discounting!CJ$24","v":0},{"$f":"CK666 / Discounting!CK$24","v":0},{"$f":"CL666 / Discounting!CL$24","v":0},{"$f":"CM666 / Discounting!CM$24","v":0},{"$f":"CN666 / Discounting!CN$24","v":0},{"$f":"CO666 / Discounting!CO$24","v":0},{"$f":"CP666 / Discounting!CP$24","v":0},{"$f":"CQ666 / Discounting!CQ$24","v":0},{"$f":"CR666 / Discounting!CR$24","v":0},{"$f":"CS666 / Discounting!CS$24","v":0},{"$f":"CT666 / Discounting!CT$24","v":0},{"$f":"CU666 / Discounting!CU$24","v":0},{"$f":"CV666 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},54348532.255428173,null,{"$f":"J667 / Discounting!J$24","v":0},{"$f":"K667 / Discounting!K$24","v":0},{"$f":"L667 / Discounting!L$24","v":0},{"$f":"M667 / Discounting!M$24","v":0},{"$f":"N667 / Discounting!N$24","v":0},{"$f":"O667 / Discounting!O$24","v":0},{"$f":"P667 / Discounting!P$24","v":0},{"$f":"Q667 / Discounting!Q$24","v":0},{"$f":"R667 / Discounting!R$24","v":0},{"$f":"S667 / Discounting!S$24","v":0},{"$f":"T667 / Discounting!T$24","v":0},{"$f":"U667 / Discounting!U$24","v":0},{"$f":"V667 / Discounting!V$24","v":0},{"$f":"W667 / Discounting!W$24","v":0},{"$f":"X667 / Discounting!X$24","v":0},{"$f":"Y667 / Discounting!Y$24","v":0},{"$f":"Z667 / Discounting!Z$24","v":0},{"$f":"AA667 / Discounting!AA$24","v":0},{"$f":"AB667 / Discounting!AB$24","v":0},{"$f":"AC667 / Discounting!AC$24","v":0},{"$f":"AD667 / Discounting!AD$24","v":9934425.1024596058},{"$f":"AE667 / Discounting!AE$24","v":8445736.3719392251},{"$f":"AF667 / Discounting!AF$24","v":7144913.181976215},{"$f":"AG667 / Discounting!AG$24","v":6009873.9304481158},{"$f":"AH667 / Discounting!AH$24","v":5021043.3094466832},{"$f":"AI667 / Discounting!AI$24","v":4161073.0862299036},{"$f":"AJ667 / Discounting!AJ$24","v":3414593.6711677695},{"$f":"AK667 / Discounting!AK$24","v":2767993.0979496753},{"$f":"AL667 / Discounting!AL$24","v":2209220.4099970516},{"$f":"AM667 / Discounting!AM$24","v":1727610.7755029863},{"$f":"AN667 / Discounting!AN$24","v":1313729.9461789846},{"$f":"AO667 / Discounting!AO$24","v":959235.9355290971},{"$f":"AP667 / Discounting!AP$24","v":656756.02477006149},{"$f":"AQ667 / Discounting!AQ$24","v":399777.4114712904},{"$f":"AR667 / Discounting!AR$24","v":182550.00036150354},{"$f":"AS667 / Discounting!AS$24","v":0},{"$f":"AT667 / Discounting!AT$24","v":0},{"$f":"AU667 / Discounting!AU$24","v":0},{"$f":"AV667 / Discounting!AV$24","v":0},{"$f":"AW667 / Discounting!AW$24","v":0},{"$f":"AX667 / Discounting!AX$24","v":0},{"$f":"AY667 / Discounting!AY$24","v":0},{"$f":"AZ667 / Discounting!AZ$24","v":0},{"$f":"BA667 / Discounting!BA$24","v":0},{"$f":"BB667 / Discounting!BB$24","v":0},{"$f":"BC667 / Discounting!BC$24","v":0},{"$f":"BD667 / Discounting!BD$24","v":0},{"$f":"BE667 / Discounting!BE$24","v":0},{"$f":"BF667 / Discounting!BF$24","v":0},{"$f":"BG667 / Discounting!BG$24","v":0},{"$f":"BH667 / Discounting!BH$24","v":0},{"$f":"BI667 / Discounting!BI$24","v":0},{"$f":"BJ667 / Discounting!BJ$24","v":0},{"$f":"BK667 / Discounting!BK$24","v":0},{"$f":"BL667 / Discounting!BL$24","v":0},{"$f":"BM667 / Discounting!BM$24","v":0},{"$f":"BN667 / Discounting!BN$24","v":0},{"$f":"BO667 / Discounting!BO$24","v":0},{"$f":"BP667 / Discounting!BP$24","v":0},{"$f":"BQ667 / Discounting!BQ$24","v":0},{"$f":"BR667 / Discounting!BR$24","v":0},{"$f":"BS667 / Discounting!BS$24","v":0},{"$f":"BT667 / Discounting!BT$24","v":0},{"$f":"BU667 / Discounting!BU$24","v":0},{"$f":"BV667 / Discounting!BV$24","v":0},{"$f":"BW667 / Discounting!BW$24","v":0},{"$f":"BX667 / Discounting!BX$24","v":0},{"$f":"BY667 / Discounting!BY$24","v":0},{"$f":"BZ667 / Discounting!BZ$24","v":0},{"$f":"CA667 / Discounting!CA$24","v":0},{"$f":"CB667 / Discounting!CB$24","v":0},{"$f":"CC667 / Discounting!CC$24","v":0},{"$f":"CD667 / Discounting!CD$24","v":0},{"$f":"CE667 / Discounting!CE$24","v":0},{"$f":"CF667 / Discounting!CF$24","v":0},{"$f":"CG667 / Discounting!CG$24","v":0},{"$f":"CH667 / Discounting!CH$24","v":0},{"$f":"CI667 / Discounting!CI$24","v":0},{"$f":"CJ667 / Discounting!CJ$24","v":0},{"$f":"CK667 / Discounting!CK$24","v":0},{"$f":"CL667 / Discounting!CL$24","v":0},{"$f":"CM667 / Discounting!CM$24","v":0},{"$f":"CN667 / Discounting!CN$24","v":0},{"$f":"CO667 / Discounting!CO$24","v":0},{"$f":"CP667 / Discounting!CP$24","v":0},{"$f":"CQ667 / Discounting!CQ$24","v":0},{"$f":"CR667 / Discounting!CR$24","v":0},{"$f":"CS667 / Discounting!CS$24","v":0},{"$f":"CT667 / Discounting!CT$24","v":0},{"$f":"CU667 / Discounting!CU$24","v":0},{"$f":"CV667 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1946866853.036685,null,{"$f":"SUM(J708:J712)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11136488.33064099,27779886.964271709,{"$f":"SUM(AF708:AF712)","v":58547305.681709275},104636880.11035928,101781649.98335433,105215530.17128552,144552918.58981803,132214891.21916592,120921910.339883,110586616.66390002,101128804.87064162,92474856.13875486,84557213.428690046,77313896.579390302,70688054.446774915,71045991.118479684,64587264.653163351,58715695.139239416,53377904.672035821,48525367.883668922,44113970.803335384,40103609.821213983,36457827.110194527,33143479.191085927,30130435.628259934,28028082.635103025,25595675.884390756,23371827.240328345,21338943.642536722,19487072.848876718,4532268.4191925777,220993.63285277624,201795.95500328724,184246.4585679209,167496.78051629176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC708:CC712)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J715:CV715)","v":3064382323.4130411},null,{"$f":"J670 / Discounting!J$24","v":0},{"$f":"K670 / Discounting!K$24","v":0},{"$f":"L670 / Discounting!L$24","v":0},{"$f":"M670 / Discounting!M$24","v":0},{"$f":"N670 / Discounting!N$24","v":0},{"$f":"O670 / Discounting!O$24","v":0},{"$f":"P670 / Discounting!P$24","v":0},{"$f":"Q670 / Discounting!Q$24","v":0},{"$f":"R670 / Discounting!R$24","v":0},{"$f":"S670 / Discounting!S$24","v":0},{"$f":"T670 / Discounting!T$24","v":0},{"$f":"U670 / Discounting!U$24","v":0},{"$f":"V670 / Discounting!V$24","v":0},{"$f":"W670 / Discounting!W$24","v":0},{"$f":"X670 / Discounting!X$24","v":0},{"$f":"Y670 / Discounting!Y$24","v":-373804677.79470134},{"$f":"Z670 / Discounting!Z$24","v":-565186603.91624641},{"$f":"AA670 / Discounting!AA$24","v":-795317707.22620702},{"$f":"AB670 / Discounting!AB$24","v":-881726701.39168763},{"$f":"AC670 / Discounting!AC$24","v":-782019428.53607416},{"$f":"AD670 / Discounting!AD$24","v":15850347.392792372},{"$f":"AE670 / Discounting!AE$24","v":630193277.77135289},{"$f":"AF670 / Discounting!AF$24","v":572902979.79213893},{"$f":"AG670 / Discounting!AG$24","v":520820890.72012627},{"$f":"AH670 / Discounting!AH$24","v":473473537.0182966},{"$f":"AI670 / Discounting!AI$24","v":423229654.96956861},{"$f":"AJ670 / Discounting!AJ$24","v":384754231.79051691},{"$f":"AK670 / Discounting!AK$24","v":349776574.3550154},{"$f":"AL670 / Discounting!AL$24","v":317978703.9591049},{"$f":"AM670 / Discounting!AM$24","v":289071549.05373168},{"$f":"AN670 / Discounting!AN$24","v":262792317.32157424},{"$f":"AO670 / Discounting!AO$24","v":238902106.65597656},{"$f":"AP670 / Discounting!AP$24","v":217183733.32361504},{"$f":"AQ670 / Discounting!AQ$24","v":197439757.56692275},{"$f":"AR670 / Discounting!AR$24","v":179490688.6972025},{"$f":"AS670 / Discounting!AS$24","v":163173353.36109316},{"$f":"AT670 / Discounting!AT$24","v":148339412.14644834},{"$f":"AU670 / Discounting!AU$24","v":134854011.04222575},{"$f":"AV670 / Discounting!AV$24","v":122594555.49293248},{"$f":"AW670 / Discounting!AW$24","v":111449595.90266588},{"$f":"AX670 / Discounting!AX$24","v":101317814.45696898},{"$f":"AY670 / Discounting!AY$24","v":92107104.051789984},{"$f":"AZ670 / Discounting!AZ$24","v":83733730.956172705},{"$f":"BA670 / Discounting!BA$24","v":76121573.596520633},{"$f":"BB670 / Discounting!BB$24","v":69201430.542291477},{"$f":"BC670 / Discounting!BC$24","v":65579199.107460707},{"$f":"BD670 / Discounting!BD$24","v":59617453.734055184},{"$f":"BE670 / Discounting!BE$24","v":54197685.212777436},{"$f":"BF670 / Discounting!BF$24","v":49270622.920706764},{"$f":"BG670 / Discounting!BG$24","v":44817418.650533915},{"$f":"BH670 / Discounting!BH$24","v":10415090.993428357},{"$f":"BI670 / Discounting!BI$24","v":512508.05212578684},{"$f":"BJ670 / Discounting!BJ$24","v":465916.41102344258},{"$f":"BK670 / Discounting!BK$24","v":423560.37365767505},{"$f":"BL670 / Discounting!BL$24","v":385054.88514334091},{"$f":"BM670 / Discounting!BM$24","v":0},{"$f":"BN670 / Discounting!BN$24","v":0},{"$f":"BO670 / Discounting!BO$24","v":0},{"$f":"BP670 / Discounting!BP$24","v":0},{"$f":"BQ670 / Discounting!BQ$24","v":0},{"$f":"BR670 / Discounting!BR$24","v":0},{"$f":"BS670 / Discounting!BS$24","v":0},{"$f":"BT670 / Discounting!BT$24","v":0},{"$f":"BU670 / Discounting!BU$24","v":0},{"$f":"BV670 / Discounting!BV$24","v":0},{"$f":"BW670 / Discounting!BW$24","v":0},{"$f":"BX670 / Discounting!BX$24","v":0},{"$f":"BY670 / Discounting!BY$24","v":0},{"$f":"BZ670 / Discounting!BZ$24","v":0},{"$f":"CA670 / Discounting!CA$24","v":0},{"$f":"CB670 / Discounting!CB$24","v":0},{"$f":"CC670 / Discounting!CC$24","v":0},{"$f":"CD670 / Discounting!CD$24","v":0},{"$f":"CE670 / Discounting!CE$24","v":0},{"$f":"CF670 / Discounting!CF$24","v":0},{"$f":"CG670 / Discounting!CG$24","v":0},{"$f":"CH670 / Discounting!CH$24","v":0},{"$f":"CI670 / Discounting!CI$24","v":0},{"$f":"CJ670 / Discounting!CJ$24","v":0},{"$f":"CK670 / Discounting!CK$24","v":0},{"$f":"CL670 / Discounting!CL$24","v":0},{"$f":"CM670 / Discounting!CM$24","v":0},{"$f":"CN670 / Discounting!CN$24","v":0},{"$f":"CO670 / Discounting!CO$24","v":0},{"$f":"CP670 / Discounting!CP$24","v":0},{"$f":"CQ670 / Discounting!CQ$24","v":0},{"$f":"CR670 / Discounting!CR$24","v":0},{"$f":"CS670 / Discounting!CS$24","v":0},{"$f":"CT670 / Discounting!CT$24","v":0},{"$f":"CU670 / Discounting!CU$24","v":0},{"$f":"CV670 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Average Effective Tax Rate (AETR)",null,"%",{"$f":"(H713-H712)/H715","v":0.61758557550789284}]
[]
["Reconciliation (Real)"]
[]
[{"$nulls":4},"Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J720:CV720)","v":45493913721.766418},null,{"$f":"J186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-602016171.63514471,-1001262545.22047,-1549849216.0045042,-1890059490.5814345,-1843960905.833777,41111719.040020943,1798014968.8876686,1798014968.8876686,1798014968.8876686,1798014968.8876686,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,{"$f":"AP186","v":1767935301.4640503},1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1767935301.4640503,1842935301.4640503,1842935301.4640503,1842935301.4640503,1842935301.4640503,1844002731.4640503,471379265.03738284,25515306.203100003,25515306.203100003,25515306.203100003,25515306.203100003,0,0,0,0,0,0,0,0,0,{"$f":"BV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},25048717799.572559,null,{"$f":"J543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-180604851.49054343,-300378763.56614101,-464954764.80135143,-567017847.17443037,-553188271.75013304,49108831.812613726,1259909915.8342218,1163219236.7331784,993338573.99885631,975479254.99864984,899641568.26997387,681992641.19742322,684810713.26338315,687472082.80098391,689976779.0224216,692324739.26551104,694515808.05609679,{"$f":"AP543","v":696549736.10667944},698426179.25003338,700144697.30656362,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873961,998172879.23873985,998172879.23873961,998172879.23873961,998172879.23873973,998172879.23873985,1055277879.2387398,1051704349.8269749,1048200889.6193626,1044766124.7099386,1042211449.334072,266252170.34957278,14513098.164054185,14464213.215957293,14416286.796254465,14416286.796254469,0,0,0,0,0,0,0,0,0,{"$f":"BV543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},922760133.89315951,null,{"$f":"J562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-421411320.14460129,-700883781.65432882,-1084894451.2031529,-1323041643.4070039,-1290772634.0836437,-36882295.412184432,458845793.4618355,451049206.62245458,443441505.7199164,436020067.45895326,428782352.39197624,421725904.24731821,414848349.29981875,408147395.78379482,401620833.34846687,395266532.5559389,389082444.42185014,{"$f":"AP562","v":383066599.99885207},377217110.0030787,371532164.48381913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4378184390.6104202,null,{"$f":"J613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21584201.628552124,132759006.35262163,133669181.29476312,131553542.92704977,132428374.6669012,133286052.84322621,134126913.80040745,134951287.28784013,135759496.58924478,136551858.64944524,{"$f":"AP613","v":137328684.19866151},138090277.87436372,138836938.34073839,176169961.65947324,176169961.65947324,176169961.65947327,176169961.65947327,176169961.65947327,176169961.6594733,176169961.65947327,176169961.65947324,176169961.65947327,176169961.65947327,183669961.65947327,183669961.65947327,183669961.65947327,183669961.65947327,183776704.65947327,46932186.302418739,2542554.9905210705,2542554.9905210705,2542554.9905210705,2542554.9905210705,0,0,0,0,0,0,0,0,0,{"$f":"BV613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Joint Venture Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J527 + J598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP527 + AP598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV527 + BV598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},15144251397.690268,null,{"$f":"J668-J665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28885182.639591731,79259259.591611117,162162323.90348312,228475882.81627405,252846465.13530234,307957837.87505043,531788381.3524074,534990186.05762255,538188909.07886422,541386401.80532181,544584533.05335617,547785190.336658,550990281.15985727,554201734.33657479,557421501.33292913,593592460.56583738,593592460.5658375,593592460.5658375,593592460.5658375,593592460.5658375,593592460.56583762,593592460.56583738,593592460.5658375,593592460.56583738,593592460.5658375,603987460.5658375,607560989.97760212,611064450.18521464,614499215.09463859,618014577.47050524,158194908.3853915,8459653.0485247485,8508537.9966216367,8556464.4163244627,8556464.4163244646,0,0,0,0,0,0,0,0,0,{"$f":"BV668-BV665","v":0},0,0,0,0,0,0,{"$f":"CC668-CC665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Reconciliation of Pre- and Post-Tax Cash Flows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},8.1956386566162109E-8,null,{"$f":"SUM(J721:J723) - J724 + J725 - J720","v":0},{"$f":"SUM(K721:K723) - K724 + K725 - K720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1956386566162109E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW721:BW723) - BW724 + BW725 - BW720","v":0},0,0,0,0,0,{"$f":"SUM(CC721:CC723) - CC724 + CC725 - CC720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Pre- and Post-Tax Cash Flows match",{"$f":"H726","v":8.1956386566162109E-8}]
[]
["Contribution to GDP"]
[]
[{"$nulls":4},"Output",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J732:CV732)","v":62123043616.54335},null,{"$f":"J178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1039280811.5529786,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,{"$f":"AP178","v":2078561623.1059573},2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,2078561623.1059573,685800671.06521988,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,0,0,0,0,0,0,0,0,0,{"$f":"BV178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Costs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},16341577540.106943,null,{"$f":"J78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,593568270.58092868,987212147.05867207,1528100675.944196,1863536888.1741843,1818085190.1731565,985031587.42715037,275534759.35828876,275534759.35828876,275534759.35828876,275534759.35828876,305155431.88190681,305155431.88190687,305155431.88190687,305155431.88190687,305155431.88190687,305155431.88190681,305155431.88190681,{"$f":"AP78","v":305155431.88190681},305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,305155431.88190681,230155431.88190687,230155431.88190687,230155431.88190687,230155431.88190687,230155431.88190687,210017946.26783705,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capex Sourced Locally",{"$f":"Inputs!C197","v":0.05},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},375000000,null,{"$f":"J74 * $F$734","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,29678413.529046435,49360607.352933608,76405033.797209799,93176844.408709228,90904259.508657828,35474841.403443083,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP74 * $F$734","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV74 * $F$734","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Opex Sourced Locally",{"$f":"Inputs!C198","v":0.3},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2089973262.0320864,null,{"$f":"(J76 + J77) * $F$735","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60160427.807486638,60160427.807486638,60160427.807486638,60160427.807486638,60160427.807486638,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,{"$f":"(AP76 + AP77) * $F$735","v":69046629.564572051},69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,63005383.880351111,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV76 + BV77) * $F$735","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Local Inputs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2464973262.0320859,null,{"$f":"SUM(J734:J735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,29678413.529046435,49360607.352933608,76405033.797209799,93176844.408709228,90904259.508657828,95635269.210929722,60160427.807486638,60160427.807486638,60160427.807486638,60160427.807486638,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,69046629.564572051,63005383.880351111,0,0,0,0,{"$f":"SUM(BM734:BM735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC734:CC735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Imported Inputs",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},13876604278.074873,null,{"$f":"J733 - J736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,563889857.05188227,937851539.70573843,1451695642.1469862,1770360043.765475,1727180930.6644986,889396318.21622062,215374331.55080211,215374331.55080211,215374331.55080211,215374331.55080211,236108802.31733477,236108802.31733483,236108802.31733483,236108802.31733483,236108802.31733483,236108802.31733477,236108802.31733477,236108802.31733477,236108802.31733477,236108802.31733477,236108802.31733477,236108802.31733477,236108802.31733477,236108802.31733477,236108802.31733477,236108802.31733477,236108802.31733477,236108802.31733477,236108802.31733477,236108802.31733477,161108802.31733483,161108802.31733483,161108802.31733483,161108802.31733483,161108802.31733483,147012562.38748592,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV733 - BV736","v":0},0,0,0,0,0,0,{"$f":"CC733 - CC736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Value Added",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},54697417351.803047,null,{"$f":"MAX(J732 - J737, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,149884493.33675802,1863187291.5551553,1863187291.5551553,1863187291.5551553,1863187291.5551553,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1842452820.7886224,1917452820.7886224,1917452820.7886224,1917452820.7886224,1917452820.7886224,1917452820.7886224,538788108.6777339,29918765.963100001,29918765.963100001,29918765.963100001,29918765.963100001,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV732 - BV737, 0)","v":0},0,0,0,0,0,0,{"$f":"MAX(CC732 - CC737, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Error Checks"]
[]
[{"$nulls":4},"Revenue Net of Service Levy matches",{"$f":"F232","v":0}]
[{"$nulls":4},"Depreciated and Undepreciated Capex matches Total Capex",{"$f":"H312","v":0}]
[{"$nulls":4},"Repeated CIT Income and Cost entries match",{"$f":"SUM(F434:F435)","v":0}]
[{"$nulls":4},"Cumulatives match Sum of Annual Totals",{"$f":"F647","v":0}]
[{"$nulls":4},"Government Revenue entries match",{"$f":"F658","v":0}]
[{"$nulls":4},"Pre- and Post-Tax Cash Flows match",{"$f":"F728","v":8.1956386566162109E-8}]
[]
[{"$nulls":4},"All Error Checks",{"$f":"SUM(F742:F747)","v":8.1956386566162109E-8}]

{"sheet":"Offshore project","index":11,"n_rows":779,"n_cols":100,"rows_kept":779,"cut":false,"hidden":false,"merged":[]}
["Offshore project"]
[]
[{"$nulls":9},{"$f":"J4 - Inputs!$C$3","v":-10},{"$f":"K4 - Inputs!$C$3","v":-9},{"$f":"L4 - Inputs!$C$3","v":-8},{"$f":"M4 - Inputs!$C$3","v":-7},{"$f":"N4 - Inputs!$C$3","v":-6},{"$f":"O4 - Inputs!$C$3","v":-5},{"$f":"P4 - Inputs!$C$3","v":-4},{"$f":"Q4 - Inputs!$C$3","v":-3},{"$f":"R4 - Inputs!$C$3","v":-2},{"$f":"S4 - Inputs!$C$3","v":-1},{"$f":"T4 - Inputs!$C$3","v":0},{"$f":"U4 - Inputs!$C$3","v":1},{"$f":"V4 - Inputs!$C$3","v":2},{"$f":"W4 - Inputs!$C$3","v":3},{"$f":"X4 - Inputs!$C$3","v":4},{"$f":"Y4 - Inputs!$C$3","v":5},{"$f":"Z4 - Inputs!$C$3","v":6},{"$f":"AA4 - Inputs!$C$3","v":7},{"$f":"AB4 - Inputs!$C$3","v":8},{"$f":"AC4 - Inputs!$C$3","v":9},{"$f":"AD4 - Inputs!$C$3","v":10},{"$f":"AE4 - Inputs!$C$3","v":11},{"$f":"AF4 - Inputs!$C$3","v":12},{"$f":"AG4 - Inputs!$C$3","v":13},{"$f":"AH4 - Inputs!$C$3","v":14},{"$f":"AI4 - Inputs!$C$3","v":15},{"$f":"AJ4 - Inputs!$C$3","v":16},{"$f":"AK4 - Inputs!$C$3","v":17},{"$f":"AL4 - Inputs!$C$3","v":18},{"$f":"AM4 - Inputs!$C$3","v":19},{"$f":"AN4 - Inputs!$C$3","v":20},{"$f":"AO4 - Inputs!$C$3","v":21},{"$f":"AP4 - Inputs!$C$3","v":22},{"$f":"AQ4 - Inputs!$C$3","v":23},{"$f":"AR4 - Inputs!$C$3","v":24},{"$f":"AS4 - Inputs!$C$3","v":25},{"$f":"AT4 - Inputs!$C$3","v":26},{"$f":"AU4 - Inputs!$C$3","v":27},{"$f":"AV4 - Inputs!$C$3","v":28},{"$f":"AW4 - Inputs!$C$3","v":29},{"$f":"AX4 - Inputs!$C$3","v":30},{"$f":"AY4 - Inputs!$C$3","v":31},{"$f":"AZ4 - Inputs!$C$3","v":32},{"$f":"BA4 - Inputs!$C$3","v":33},{"$f":"BB4 - Inputs!$C$3","v":34},{"$f":"BC4 - Inputs!$C$3","v":35},{"$f":"BD4 - Inputs!$C$3","v":36},{"$f":"BE4 - Inputs!$C$3","v":37},{"$f":"BF4 - Inputs!$C$3","v":38},{"$f":"BG4 - Inputs!$C$3","v":39},{"$f":"BH4 - Inputs!$C$3","v":40},{"$f":"BI4 - Inputs!$C$3","v":41},{"$f":"BJ4 - Inputs!$C$3","v":42},{"$f":"BK4 - Inputs!$C$3","v":43},{"$f":"BL4 - Inputs!$C$3","v":44},{"$f":"BM4 - Inputs!$C$3","v":45},{"$f":"BN4 - Inputs!$C$3","v":46},{"$f":"BO4 - Inputs!$C$3","v":47},{"$f":"BP4 - Inputs!$C$3","v":48},{"$f":"BQ4 - Inputs!$C$3","v":49},{"$f":"BR4 - Inputs!$C$3","v":50},{"$f":"BS4 - Inputs!$C$3","v":51},{"$f":"BT4 - Inputs!$C$3","v":52},{"$f":"BU4 - Inputs!$C$3","v":53},{"$f":"BV4 - Inputs!$C$3","v":54},{"$f":"BW4 - Inputs!$C$3","v":55},{"$f":"BX4 - Inputs!$C$3","v":56},{"$f":"BY4 - Inputs!$C$3","v":57},{"$f":"BZ4 - Inputs!$C$3","v":58},{"$f":"CA4 - Inputs!$C$3","v":59},{"$f":"CB4 - Inputs!$C$3","v":60},{"$f":"CC4 - Inputs!$C$3","v":61},{"$f":"CD4 - Inputs!$C$3","v":62},{"$f":"CE4 - Inputs!$C$3","v":63},{"$f":"CF4 - Inputs!$C$3","v":64},{"$f":"CG4 - Inputs!$C$3","v":65},{"$f":"CH4 - Inputs!$C$3","v":66},{"$f":"CI4 - Inputs!$C$3","v":67},{"$f":"CJ4 - Inputs!$C$3","v":68},{"$f":"CK4 - Inputs!$C$3","v":69},{"$f":"CL4 - Inputs!$C$3","v":70},{"$f":"CM4 - Inputs!$C$3","v":71},{"$f":"CN4 - Inputs!$C$3","v":72},{"$f":"CO4 - Inputs!$C$3","v":73},{"$f":"CP4 - Inputs!$C$3","v":74},{"$f":"CQ4 - Inputs!$C$3","v":75},{"$f":"CR4 - Inputs!$C$3","v":76},{"$f":"CS4 - Inputs!$C$3","v":77},{"$f":"CT4 - Inputs!$C$3","v":78},{"$f":"CU4 - Inputs!$C$3","v":79},{"$f":"CV4 - Inputs!$C$3","v":80}]
[{"$nulls":5},"Constant","Unit","Total",null,2010,{"$f":"J4 + 1","v":2011},{"$f":"K4 + 1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BW4 + 1","v":2076},2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Blocks Part of Proposed Offshore Project"]
[]
[{"$nulls":4},"Blocks 1 and 4",{"$f":"Inputs!C17","v":1}]
[{"$nulls":4},"Block 2",{"$f":"Inputs!D17","v":1}]
[]
["Commercial Structure"]
[]
[{"$nulls":4},"Offshore project value chain segmentation",{"$f":"Inputs!C202","v":"Segmented"}]
[]
["Project Pre-Tax Cash Flow"]
[]
[null,"Blocks 1 and 4 Project"]
[]
[{"$nulls":4},"Revenues","Component active"]
[{"$nulls":4},"Blocks",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J19:CV19)","v":48253980189.163383},{"$f":"(F7 * 'Blocks 1&4'!H161) - 'Offshore project'!H19","v":0},{"$f":"$F$7 * 'Blocks 1&4'!J161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!K161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!L161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!M161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!N161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!O161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!P161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Q161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!R161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!S161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!T161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!U161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!V161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!W161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!X161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Y161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Z161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AA161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AB161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AC161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AD161","v":709098867.26073611},{"$f":"$F$7 * 'Blocks 1&4'!AE161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AF161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AG161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AH161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AI161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AJ161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AK161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AL161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AM161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AN161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AO161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AP161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AQ161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AR161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AS161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AT161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AU161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AV161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AW161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AX161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AY161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!AZ161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!BA161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!BB161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!BC161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!BD161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!BE161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!BF161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!BG161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!BH161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!BI161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!BJ161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!BK161","v":1418197734.5214722},{"$f":"$F$7 * 'Blocks 1&4'!BL161","v":744356082.69408202},{"$f":"$F$7 * 'Blocks 1&4'!BM161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU161","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV161","v":0}]
[{"$nulls":4},"LNG and DSO plants",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J20:CV20)","v":65491360585.584068},{"$f":"(' Blocks 1&4 LNG & DSO plants'!H178 * F20) - 'Offshore project'!H20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!J178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD178 * $F$20","v":963314690.99516094},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK178 * $F$20","v":1926629381.9903219},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL178 * $F$20","v":949276288.9083401},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU178 * $F$20","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV178 * $F$20","v":0}]
[{"$nulls":4},"Total",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J21:CV21)","v":113745340774.74754},null,{"$f":"SUM(J19:J20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1672413558.255897,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,{"$f":"SUM(AP19:AP20)","v":3344827116.5117941},3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,3344827116.5117941,1693632371.6024222,0,0,0,0,0,{"$f":"SUM(BR19:BR20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE19:CE20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs","Component active"]
[{"$nulls":4},"Blocks",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J24:CV24)","v":21578597571.154381},{"$f":"(F7 * 'Blocks 1&4'!H170) - 'Offshore project'!H24","v":0},{"$f":"SUM(J25:J28)","v":450000000},450000000,270000000,270000000,180000000,90000000,90000000,0,0,0,0,0,0,0,0,0,191706532.00480512,802112984.42666698,1035671659.9711344,1323510769.7167687,933145791.18912768,554512872.91066217,317630887.22101045,317630887.22101045,317630887.22101045,325150718.32643884,325150718.32643884,325150718.32643884,798914689.7057426,798914689.7057426,808389969.13332868,798914689.7057426,562032704.01609063,332257177.89712846,325150718.3264389,325150718.3264389,325150718.3264389,325150718.3264389,798914689.7057426,798914689.7057426,806021149.27643204,798914689.7057426,325150718.3264389,329888358.04023194,325150718.3264389,325150718.3264389,325150718.3264389,325150718.3264389,325150718.3264389,776714769.32512236,305319617.80271518,298213158.23202562,298213158.23202562,295844338.3751291,151702422.46379408,{"$f":"SUM(BM25:BM28)","v":0},0,0,0,0,{"$f":"SUM(BR25:BR28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE25:CE28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J25:CV25)","v":12030819484.048187},null,{"$f":"$F$7 * SUM('Blocks 1&4'!J163:J166)","v":450000000},{"$f":"$F$7 * SUM('Blocks 1&4'!K163:K166)","v":450000000},{"$f":"$F$7 * SUM('Blocks 1&4'!L163:L166)","v":270000000},{"$f":"$F$7 * SUM('Blocks 1&4'!M163:M166)","v":270000000},{"$f":"$F$7 * SUM('Blocks 1&4'!N163:N166)","v":180000000},{"$f":"$F$7 * SUM('Blocks 1&4'!O163:O166)","v":90000000},{"$f":"$F$7 * SUM('Blocks 1&4'!P163:P166)","v":90000000},{"$f":"$F$7 * SUM('Blocks 1&4'!Q163:Q166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!R163:R166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!S163:S166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!T163:T166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!U163:U166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!V163:V166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!W163:W166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!X163:X166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!Y163:Y166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!Z163:Z166)","v":191706532.00480512},{"$f":"$F$7 * SUM('Blocks 1&4'!AA163:AA166)","v":802112984.42666698},{"$f":"$F$7 * SUM('Blocks 1&4'!AB163:AB166)","v":1035671659.9711344},{"$f":"$F$7 * SUM('Blocks 1&4'!AC163:AC166)","v":1323510769.7167687},{"$f":"$F$7 * SUM('Blocks 1&4'!AD163:AD166)","v":796089997.12496698},{"$f":"$F$7 * SUM('Blocks 1&4'!AE163:AE166)","v":280401284.78234071},{"$f":"$F$7 * SUM('Blocks 1&4'!AF163:AF166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!AG163:AG166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!AH163:AH166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!AI163:AI166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!AJ163:AJ166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!AK163:AK166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!AL163:AL166)","v":517283270.47199255},{"$f":"$F$7 * SUM('Blocks 1&4'!AM163:AM166)","v":517283270.47199255},{"$f":"$F$7 * SUM('Blocks 1&4'!AN163:AN166)","v":526758549.89957863},{"$f":"$F$7 * SUM('Blocks 1&4'!AO163:AO166)","v":517283270.47199255},{"$f":"$F$7 * SUM('Blocks 1&4'!AP163:AP166)","v":280401284.78234071},{"$f":"$F$7 * SUM('Blocks 1&4'!AQ163:AQ166)","v":50625758.663378462},{"$f":"$F$7 * SUM('Blocks 1&4'!AR163:AR166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!AS163:AS166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!AT163:AT166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!AU163:AU166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!AV163:AV166)","v":517283270.47199255},{"$f":"$F$7 * SUM('Blocks 1&4'!AW163:AW166)","v":517283270.47199255},{"$f":"$F$7 * SUM('Blocks 1&4'!AX163:AX166)","v":524389730.04268211},{"$f":"$F$7 * SUM('Blocks 1&4'!AY163:AY166)","v":517283270.47199255},{"$f":"$F$7 * SUM('Blocks 1&4'!AZ163:AZ166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!BA163:BA166)","v":48256938.806481943},{"$f":"$F$7 * SUM('Blocks 1&4'!BB163:BB166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!BC163:BC166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!BD163:BD166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!BE163:BE166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!BF163:BF166)","v":43519299.092688903},{"$f":"$F$7 * SUM('Blocks 1&4'!BG163:BG166)","v":495083350.09137231},{"$f":"$F$7 * SUM('Blocks 1&4'!BH163:BH166)","v":23688198.568965182},{"$f":"$F$7 * SUM('Blocks 1&4'!BI163:BI166)","v":16581738.998275628},{"$f":"$F$7 * SUM('Blocks 1&4'!BJ163:BJ166)","v":16581738.998275628},{"$f":"$F$7 * SUM('Blocks 1&4'!BK163:BK166)","v":14212919.141379109},{"$f":"$F$7 * SUM('Blocks 1&4'!BL163:BL166)","v":4737639.7137930365},{"$f":"$F$7 * SUM('Blocks 1&4'!BM163:BM166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!BN163:BN166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!BO163:BO166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!BP163:BP166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!BQ163:BQ166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!BR163:BR166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!BS163:BS166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!BT163:BT166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!BU163:BU166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!BV163:BV166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!BW163:BW166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!BX163:BX166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!BY163:BY166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!BZ163:BZ166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CA163:CA166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CB163:CB166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CC163:CC166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CD163:CD166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CE163:CE166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CF163:CF166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CG163:CG166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CH163:CH166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CI163:CI166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CJ163:CJ166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CK163:CK166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CL163:CL166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CM163:CM166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CN163:CN166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CO163:CO166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CP163:CP166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CQ163:CQ166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CR163:CR166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CS163:CS166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CT163:CT166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CU163:CU166)","v":0},{"$f":"$F$7 * SUM('Blocks 1&4'!CV163:CV166)","v":0}]
[{"$nulls":4},"Tariffs & Tolling Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J26:CV26)","v":0},null,{"$f":"$F$7 * 'Blocks 1&4'!J167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!K167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!L167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!M167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!N167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!O167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!P167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Q167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!R167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!S167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!T167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!U167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!V167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!W167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!X167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Y167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Z167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AA167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AB167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AC167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AD167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AE167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AF167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AG167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AH167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AI167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AJ167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AK167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AL167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AM167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AN167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AO167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AP167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AQ167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AR167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AS167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AT167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AU167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AV167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AW167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AX167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AY167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AZ167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BA167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BB167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BC167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BD167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BE167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BF167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BG167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BH167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BI167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BJ167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BK167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BL167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BM167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU167","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV167","v":0}]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J27:CV27)","v":9325778883.2999954},null,{"$f":"$F$7 * 'Blocks 1&4'!J168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!K168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!L168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!M168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!N168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!O168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!P168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Q168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!R168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!S168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!T168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!U168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!V168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!W168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!X168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Y168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Z168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AA168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AB168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AC168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AD168","v":137055794.06416076},{"$f":"$F$7 * 'Blocks 1&4'!AE168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AF168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AG168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AH168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AI168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AJ168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AK168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AL168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AM168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AN168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AO168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AP168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AQ168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AR168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AS168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AT168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AU168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AV168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AW168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AX168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AY168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!AZ168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!BA168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!BB168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!BC168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!BD168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!BE168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!BF168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!BG168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!BH168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!BI168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!BJ168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!BK168","v":274111588.12832153},{"$f":"$F$7 * 'Blocks 1&4'!BL168","v":143040681.00122303},{"$f":"$F$7 * 'Blocks 1&4'!BM168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU168","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV168","v":0}]
[{"$nulls":4},"Decommissioning Provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J28:CV28)","v":221999203.80620241},null,{"$f":"$F$7 * 'Blocks 1&4'!J169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!K169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!L169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!M169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!N169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!O169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!P169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Q169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!R169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!S169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!T169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!U169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!V169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!W169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!X169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Y169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Z169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AA169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AB169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AC169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AD169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AE169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AF169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AG169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AH169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AI169","v":7519831.1054284247},{"$f":"$F$7 * 'Blocks 1&4'!AJ169","v":7519831.1054284265},{"$f":"$F$7 * 'Blocks 1&4'!AK169","v":7519831.1054284265},{"$f":"$F$7 * 'Blocks 1&4'!AL169","v":7519831.1054284275},{"$f":"$F$7 * 'Blocks 1&4'!AM169","v":7519831.1054284275},{"$f":"$F$7 * 'Blocks 1&4'!AN169","v":7519831.1054284275},{"$f":"$F$7 * 'Blocks 1&4'!AO169","v":7519831.1054284284},{"$f":"$F$7 * 'Blocks 1&4'!AP169","v":7519831.1054284293},{"$f":"$F$7 * 'Blocks 1&4'!AQ169","v":7519831.1054284303},{"$f":"$F$7 * 'Blocks 1&4'!AR169","v":7519831.1054284312},{"$f":"$F$7 * 'Blocks 1&4'!AS169","v":7519831.1054284321},{"$f":"$F$7 * 'Blocks 1&4'!AT169","v":7519831.105428433},{"$f":"$F$7 * 'Blocks 1&4'!AU169","v":7519831.105428433},{"$f":"$F$7 * 'Blocks 1&4'!AV169","v":7519831.105428433},{"$f":"$F$7 * 'Blocks 1&4'!AW169","v":7519831.105428433},{"$f":"$F$7 * 'Blocks 1&4'!AX169","v":7519831.105428434},{"$f":"$F$7 * 'Blocks 1&4'!AY169","v":7519831.105428434},{"$f":"$F$7 * 'Blocks 1&4'!AZ169","v":7519831.105428434},{"$f":"$F$7 * 'Blocks 1&4'!BA169","v":7519831.1054284349},{"$f":"$F$7 * 'Blocks 1&4'!BB169","v":7519831.1054284358},{"$f":"$F$7 * 'Blocks 1&4'!BC169","v":7519831.105428434},{"$f":"$F$7 * 'Blocks 1&4'!BD169","v":7519831.1054284349},{"$f":"$F$7 * 'Blocks 1&4'!BE169","v":7519831.105428434},{"$f":"$F$7 * 'Blocks 1&4'!BF169","v":7519831.105428434},{"$f":"$F$7 * 'Blocks 1&4'!BG169","v":7519831.105428433},{"$f":"$F$7 * 'Blocks 1&4'!BH169","v":7519831.1054284321},{"$f":"$F$7 * 'Blocks 1&4'!BI169","v":7519831.1054284312},{"$f":"$F$7 * 'Blocks 1&4'!BJ169","v":7519831.1054284321},{"$f":"$F$7 * 'Blocks 1&4'!BK169","v":7519831.105428434},{"$f":"$F$7 * 'Blocks 1&4'!BL169","v":3924101.7487780051},{"$f":"$F$7 * 'Blocks 1&4'!BM169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU169","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV169","v":0}]
[]
[{"$nulls":4},"LNG and DSO plants",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J30:CV30)","v":16507540222.675957},{"$f":"(' Blocks 1&4 LNG & DSO plants'!H184 * F30) - 'Offshore project'!H30","v":0},{"$f":"SUM(J31:J33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,560712050.81606412,932566269.12695885,1443514598.6214945,1760383164.2093606,1717447387.3790288,929814597.76466143,261167890.43406951,261167890.43406951,261167890.43406951,261167890.43406951,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,{"$f":"SUM(AP31:AP33)","v":285190489.0087558},285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,285190489.0087558,214342019.00875583,214342019.00875583,214342019.00875583,214342019.00875583,214342019.00875583,202148761.76816759,0,0,0,0,0,{"$f":"SUM(BR31:BR33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE31:CE33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J31:CV31)","v":9139452629.9999981},null,{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!J180:J181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!K180:K181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!L180:L181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!M180:M181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!N180:N181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!O180:O181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!P180:P181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!Q180:Q181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!R180:R181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!S180:S181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!T180:T181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!U180:U181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!V180:V181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!W180:W181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!X180:X181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!Y180:Y181) * $F$30","v":560712050.81606412},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!Z180:Z181) * $F$30","v":932566269.12695885},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AA180:AA181) * $F$30","v":1443514598.6214945},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AB180:AB181) * $F$30","v":1760383164.2093606},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AC180:AC181) * $F$30","v":1717447387.3790288},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AD180:AD181) * $F$30","v":741071999.84709191},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AE180:AE181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AF180:AF181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AG180:AG181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AH180:AH181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AI180:AI181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AJ180:AJ181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AK180:AK181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AL180:AL181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AM180:AM181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AN180:AN181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AO180:AO181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AP180:AP181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AQ180:AQ181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AR180:AR181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AS180:AS181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AT180:AT181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AU180:AU181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AV180:AV181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AW180:AW181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AX180:AX181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AY180:AY181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!AZ180:AZ181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BA180:BA181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BB180:BB181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BC180:BC181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BD180:BD181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BE180:BE181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BF180:BF181) * $F$30","v":70848469.999999985},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BG180:BG181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BH180:BH181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BI180:BI181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BJ180:BJ181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BK180:BK181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BL180:BL181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BM180:BM181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BN180:BN181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BO180:BO181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BP180:BP181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BQ180:BQ181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BR180:BR181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BS180:BS181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BT180:BT181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BU180:BU181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BV180:BV181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BW180:BW181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BX180:BX181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BY180:BY181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!BZ180:BZ181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CA180:CA181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CB180:CB181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CC180:CC181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CD180:CD181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CE180:CE181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CF180:CF181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CG180:CG181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CH180:CH181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CI180:CI181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CJ180:CJ181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CK180:CK181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CL180:CL181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CM180:CM181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CN180:CN181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CO180:CO181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CP180:CP181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CQ180:CQ181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CR180:CR181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CS180:CS181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CT180:CT181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CU180:CU181) * $F$30","v":0},{"$f":"SUM(' Blocks 1&4 LNG & DSO plants'!CV180:CV181) * $F$30","v":0}]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J32:CV32)","v":6659602892.6759367},null,{"$f":"' Blocks 1&4 LNG & DSO plants'!J182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD182 * $F$30","v":188742597.91756955},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL182 * $F$30","v":190319420.43406954},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU182 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV182 * $F$30","v":0}]
[{"$nulls":4},"Decommissioning Provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J33:CV33)","v":708484700.00000024},null,{"$f":"' Blocks 1&4 LNG & DSO plants'!J183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI183 * $F$30","v":24022598.574686259},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ183 * $F$30","v":24022598.574686263},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK183 * $F$30","v":24022598.574686266},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL183 * $F$30","v":24022598.57468627},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM183 * $F$30","v":24022598.57468627},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN183 * $F$30","v":24022598.574686274},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO183 * $F$30","v":24022598.574686278},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP183 * $F$30","v":24022598.574686278},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ183 * $F$30","v":24022598.574686281},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR183 * $F$30","v":24022598.574686278},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS183 * $F$30","v":24022598.574686278},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT183 * $F$30","v":24022598.574686278},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU183 * $F$30","v":24022598.574686278},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV183 * $F$30","v":24022598.574686281},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW183 * $F$30","v":24022598.574686278},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX183 * $F$30","v":24022598.574686278},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY183 * $F$30","v":24022598.574686278},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ183 * $F$30","v":24022598.574686278},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA183 * $F$30","v":24022598.574686285},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB183 * $F$30","v":24022598.574686285},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC183 * $F$30","v":24022598.574686281},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD183 * $F$30","v":24022598.574686285},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE183 * $F$30","v":24022598.574686285},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF183 * $F$30","v":24022598.574686285},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG183 * $F$30","v":24022598.574686285},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH183 * $F$30","v":24022598.574686289},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI183 * $F$30","v":24022598.574686289},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ183 * $F$30","v":24022598.574686289},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK183 * $F$30","v":24022598.574686285},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL183 * $F$30","v":11829341.334098039},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU183 * $F$30","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV183 * $F$30","v":0}]
[]
[{"$nulls":4},"Total",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J35:CV35)","v":38086137793.830299},null,{"$f":"SUM(J36:J39)","v":450000000},{"$f":"SUM(K36:K39)","v":450000000},270000000,270000000,180000000,90000000,90000000,0,0,0,0,0,0,0,0,560712050.81606412,1124272801.1317639,2245627583.0481615,2796054824.1804953,3040958157.0957975,1862960388.9537892,815680763.34473181,578798777.65507996,578798777.65507996,578798777.65507996,610341207.33519459,610341207.33519471,610341207.33519471,1084105178.7144983,1084105178.7144983,1093580458.1420844,1084105178.7144983,847223193.02484655,617447666.90588427,610341207.33519471,610341207.33519471,610341207.33519471,610341207.33519471,1084105178.7144983,1084105178.7144983,1091211638.2851877,1084105178.7144983,610341207.33519471,615078847.04898775,610341207.33519471,610341207.33519471,610341207.33519471,610341207.33519471,610341207.33519471,991056788.33387804,519661636.81147099,512555177.24078143,512555177.24078143,510186357.38388491,353851184.23196167,0,0,0,0,0,{"$f":"SUM(BR36:BR39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE36:CE39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J36:CV36)","v":21170272114.048195},null,{"$f":"J25 + J31","v":450000000},{"$f":"K25 + K31","v":450000000},270000000,270000000,180000000,90000000,90000000,0,0,0,0,0,0,0,0,560712050.81606412,1124272801.1317639,2245627583.0481615,2796054824.1804953,3040958157.0957975,1537161996.9720588,351249754.78234071,114367769.09268889,114367769.09268889,114367769.09268889,114367769.09268889,114367769.09268889,114367769.09268889,588131740.47199249,588131740.47199249,597607019.89957857,588131740.47199249,351249754.78234071,121474228.66337845,114367769.09268889,114367769.09268889,114367769.09268889,114367769.09268889,588131740.47199249,588131740.47199249,595238200.04268205,588131740.47199249,114367769.09268889,119105408.80648193,114367769.09268889,114367769.09268889,114367769.09268889,114367769.09268889,114367769.09268889,495083350.09137231,23688198.568965182,16581738.998275628,16581738.998275628,14212919.141379109,4737639.7137930365,0,0,0,0,0,{"$f":"BR25 + BR31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE25 + CE31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs & Tolling Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J37:CV37)","v":0},null,{"$f":"J26","v":0},{"$f":"K26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J38:CV38)","v":15985381775.975935},null,{"$f":"J27 + J32","v":0},{"$f":"K27 + K32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325798391.98173034,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,464431008.56239104,333360101.4352926,0,0,0,0,0,{"$f":"BR27 + BR32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE27 + CE32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning Provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J39:CV39)","v":930483903.80620277},null,{"$f":"J28 + J33","v":0},{"$f":"K28 + K33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31542429.680114683,31542429.68011469,31542429.680114694,31542429.680114698,31542429.680114698,31542429.680114701,31542429.680114705,31542429.680114709,31542429.680114713,31542429.680114709,31542429.680114709,31542429.680114709,31542429.680114709,31542429.680114716,31542429.680114709,31542429.680114713,31542429.680114713,31542429.680114713,31542429.68011472,31542429.68011472,31542429.680114716,31542429.68011472,31542429.68011472,31542429.68011472,31542429.680114716,31542429.68011472,31542429.68011472,31542429.68011472,31542429.68011472,15753443.082876045,0,0,0,0,0,{"$f":"BR28 + BR33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE28 + CE33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow"]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J42:CV42)","v":75659202980.917206},null,{"$f":"J21 - J35","v":-450000000},-450000000,-270000000,-270000000,-180000000,-90000000,-90000000,0,0,0,0,0,0,0,0,-560712050.81606412,-1124272801.1317639,-2245627583.0481615,-2796054824.1804953,-3040958157.0957975,-190546830.69789219,2529146353.1670623,2766028338.8567142,2766028338.8567142,2766028338.8567142,2734485909.1765995,2734485909.1765995,2734485909.1765995,2260721937.7972956,2260721937.7972956,2251246658.36971,2260721937.7972956,{"$f":"AP21 - AP35","v":2497603923.4869475},2727379449.6059098,2734485909.1765995,2734485909.1765995,2734485909.1765995,2734485909.1765995,2260721937.7972956,2260721937.7972956,2253615478.2266064,2260721937.7972956,2734485909.1765995,2729748269.4628062,2734485909.1765995,2734485909.1765995,2734485909.1765995,2734485909.1765995,2734485909.1765995,2353770328.177916,2825165479.7003231,2832271939.2710128,2832271939.2710128,2834640759.1279092,1339781187.3704605,0,0,0,0,0,{"$f":"BR21 - BR35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE21 - CE35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J43:CV43)","v":77459202980.917206},null,{"$f":"J42 * Discounting!J$12","v":0},{"$f":"K42 * Discounting!K$12","v":0},{"$f":"L42 * Discounting!L$12","v":0},{"$f":"M42 * Discounting!M$12","v":0},{"$f":"N42 * Discounting!N$12","v":0},{"$f":"O42 * Discounting!O$12","v":0},{"$f":"P42 * Discounting!P$12","v":0},{"$f":"Q42 * Discounting!Q$12","v":0},{"$f":"R42 * Discounting!R$12","v":0},{"$f":"S42 * Discounting!S$12","v":0},{"$f":"T42 * Discounting!T$12","v":0},{"$f":"U42 * Discounting!U$12","v":0},{"$f":"V42 * Discounting!V$12","v":0},{"$f":"W42 * Discounting!W$12","v":0},{"$f":"X42 * Discounting!X$12","v":0},{"$f":"Y42 * Discounting!Y$12","v":-560712050.81606412},{"$f":"Z42 * Discounting!Z$12","v":-1124272801.1317639},{"$f":"AA42 * Discounting!AA$12","v":-2245627583.0481615},{"$f":"AB42 * Discounting!AB$12","v":-2796054824.1804953},{"$f":"AC42 * Discounting!AC$12","v":-3040958157.0957975},{"$f":"AD42 * Discounting!AD$12","v":-190546830.69789219},{"$f":"AE42 * Discounting!AE$12","v":2529146353.1670623},{"$f":"AF42 * Discounting!AF$12","v":2766028338.8567142},{"$f":"AG42 * Discounting!AG$12","v":2766028338.8567142},{"$f":"AH42 * Discounting!AH$12","v":2766028338.8567142},{"$f":"AI42 * Discounting!AI$12","v":2734485909.1765995},{"$f":"AJ42 * Discounting!AJ$12","v":2734485909.1765995},{"$f":"AK42 * Discounting!AK$12","v":2734485909.1765995},{"$f":"AL42 * Discounting!AL$12","v":2260721937.7972956},{"$f":"AM42 * Discounting!AM$12","v":2260721937.7972956},{"$f":"AN42 * Discounting!AN$12","v":2251246658.36971},{"$f":"AO42 * Discounting!AO$12","v":2260721937.7972956},{"$f":"AP42 * Discounting!AP$12","v":2497603923.4869475},{"$f":"AQ42 * Discounting!AQ$12","v":2727379449.6059098},{"$f":"AR42 * Discounting!AR$12","v":2734485909.1765995},{"$f":"AS42 * Discounting!AS$12","v":2734485909.1765995},{"$f":"AT42 * Discounting!AT$12","v":2734485909.1765995},{"$f":"AU42 * Discounting!AU$12","v":2734485909.1765995},{"$f":"AV42 * Discounting!AV$12","v":2260721937.7972956},{"$f":"AW42 * Discounting!AW$12","v":2260721937.7972956},{"$f":"AX42 * Discounting!AX$12","v":2253615478.2266064},{"$f":"AY42 * Discounting!AY$12","v":2260721937.7972956},{"$f":"AZ42 * Discounting!AZ$12","v":2734485909.1765995},{"$f":"BA42 * Discounting!BA$12","v":2729748269.4628062},{"$f":"BB42 * Discounting!BB$12","v":2734485909.1765995},{"$f":"BC42 * Discounting!BC$12","v":2734485909.1765995},{"$f":"BD42 * Discounting!BD$12","v":2734485909.1765995},{"$f":"BE42 * Discounting!BE$12","v":2734485909.1765995},{"$f":"BF42 * Discounting!BF$12","v":2734485909.1765995},{"$f":"BG42 * Discounting!BG$12","v":2353770328.177916},{"$f":"BH42 * Discounting!BH$12","v":2825165479.7003231},{"$f":"BI42 * Discounting!BI$12","v":2832271939.2710128},{"$f":"BJ42 * Discounting!BJ$12","v":2832271939.2710128},{"$f":"BK42 * Discounting!BK$12","v":2834640759.1279092},{"$f":"BL42 * Discounting!BL$12","v":1339781187.3704605},{"$f":"BM42 * Discounting!BM$12","v":0},{"$f":"BN42 * Discounting!BN$12","v":0},{"$f":"BO42 * Discounting!BO$12","v":0},{"$f":"BP42 * Discounting!BP$12","v":0},{"$f":"BQ42 * Discounting!BQ$12","v":0},{"$f":"BR42 * Discounting!BR$12","v":0},{"$f":"BS42 * Discounting!BS$12","v":0},{"$f":"BT42 * Discounting!BT$12","v":0},{"$f":"BU42 * Discounting!BU$12","v":0},{"$f":"BV42 * Discounting!BV$12","v":0},{"$f":"BW42 * Discounting!BW$12","v":0},{"$f":"BX42 * Discounting!BX$12","v":0},{"$f":"BY42 * Discounting!BY$12","v":0},{"$f":"BZ42 * Discounting!BZ$12","v":0},{"$f":"CA42 * Discounting!CA$12","v":0},{"$f":"CB42 * Discounting!CB$12","v":0},{"$f":"CC42 * Discounting!CC$12","v":0},{"$f":"CD42 * Discounting!CD$12","v":0},{"$f":"CE42 * Discounting!CE$12","v":0},{"$f":"CF42 * Discounting!CF$12","v":0},{"$f":"CG42 * Discounting!CG$12","v":0},{"$f":"CH42 * Discounting!CH$12","v":0},{"$f":"CI42 * Discounting!CI$12","v":0},{"$f":"CJ42 * Discounting!CJ$12","v":0},{"$f":"CK42 * Discounting!CK$12","v":0},{"$f":"CL42 * Discounting!CL$12","v":0},{"$f":"CM42 * Discounting!CM$12","v":0},{"$f":"CN42 * Discounting!CN$12","v":0},{"$f":"CO42 * Discounting!CO$12","v":0},{"$f":"CP42 * Discounting!CP$12","v":0},{"$f":"CQ42 * Discounting!CQ$12","v":0},{"$f":"CR42 * Discounting!CR$12","v":0},{"$f":"CS42 * Discounting!CS$12","v":0},{"$f":"CT42 * Discounting!CT$12","v":0},{"$f":"CU42 * Discounting!CU$12","v":0},{"$f":"CV42 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Project Pre-Tax Net Cash Flow NPV\"&Inputs!C344*100","v":"Project Pre-Tax Net Cash Flow NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J46:CV46)","v":3487528457.6818175},null,{"$f":"J43 / Discounting!J$19","v":0},{"$f":"K43 / Discounting!K$19","v":0},{"$f":"L43 / Discounting!L$19","v":0},{"$f":"M43 / Discounting!M$19","v":0},{"$f":"N43 / Discounting!N$19","v":0},{"$f":"O43 / Discounting!O$19","v":0},{"$f":"P43 / Discounting!P$19","v":0},{"$f":"Q43 / Discounting!Q$19","v":0},{"$f":"R43 / Discounting!R$19","v":0},{"$f":"S43 / Discounting!S$19","v":0},{"$f":"T43 / Discounting!T$19","v":0},{"$f":"U43 / Discounting!U$19","v":0},{"$f":"V43 / Discounting!V$19","v":0},{"$f":"W43 / Discounting!W$19","v":0},{"$f":"X43 / Discounting!X$19","v":0},{"$f":"Y43 / Discounting!Y$19","v":-560712050.81606412},{"$f":"Z43 / Discounting!Z$19","v":-994931682.41749024},{"$f":"AA43 / Discounting!AA$19","v":-1758655793.7568815},{"$f":"AB43 / Discounting!AB$19","v":-1937806249.6356263},{"$f":"AC43 / Discounting!AC$19","v":-1865076587.8362172},{"$f":"AD43 / Discounting!AD$19","v":-103421185.63448574},{"$f":"AE43 / Discounting!AE$19","v":1214795852.0161006},{"$f":"AF43 / Discounting!AF$19","v":1175729786.3345068},{"$f":"AG43 / Discounting!AG$19","v":1040468837.4641653},{"$f":"AH43 / Discounting!AH$19","v":920768882.71165085},{"$f":"AI43 / Discounting!AI$19","v":805547686.95850098},{"$f":"AJ43 / Discounting!AJ$19","v":712874059.25531065},{"$f":"AK43 / Discounting!AK$19","v":630861999.34098279},{"$f":"AL43 / Discounting!AL$19","v":461559169.66228276},{"$f":"AM43 / Discounting!AM$19","v":408459442.1790114},{"$f":"AN43 / Discounting!AN$19","v":359953523.3394537},{"$f":"AO43 / Discounting!AO$19","v":319883657.43520355},{"$f":"AP43 / Discounting!AP$19","v":312744750.53640842},{"$f":"AQ43 / Discounting!AQ$19","v":302227223.31972069},{"$f":"AR43 / Discounting!AR$19","v":268154607.55485633},{"$f":"AS43 / Discounting!AS$19","v":237304962.43792599},{"$f":"AT43 / Discounting!AT$19","v":210004391.53798762},{"$f":"AU43 / Discounting!AU$19","v":185844594.281405},{"$f":"AV43 / Discounting!AV$19","v":135969953.35327801},{"$f":"AW43 / Discounting!AW$19","v":120327392.34803364},{"$f":"AX43 / Discounting!AX$19","v":106149689.88383867},{"$f":"AY43 / Discounting!AY$19","v":94233998.236380026},{"$f":"AZ43 / Discounting!AZ$19","v":100869000.09801885},{"$f":"BA43 / Discounting!BA$19","v":89109946.269886047},{"$f":"BB43 / Discounting!BB$19","v":78995222.881994575},{"$f":"BC43 / Discounting!BC$19","v":69907276.886720881},{"$f":"BD43 / Discounting!BD$19","v":61864846.802407861},{"$f":"BE43 / Discounting!BE$19","v":54747652.037529089},{"$f":"BF43 / Discounting!BF$19","v":48449249.590733707},{"$f":"BG43 / Discounting!BG$19","v":36906002.375348739},{"$f":"BH43 / Discounting!BH$19","v":39201110.418639883},{"$f":"BI43 / Discounting!BI$19","v":34778510.994288124},{"$f":"BJ43 / Discounting!BJ$19","v":30777443.357777104},{"$f":"BK43 / Discounting!BK$19","v":27259455.404773049},{"$f":"BL43 / Discounting!BL$19","v":11401830.473462138},{"$f":"BM43 / Discounting!BM$19","v":0},{"$f":"BN43 / Discounting!BN$19","v":0},{"$f":"BO43 / Discounting!BO$19","v":0},{"$f":"BP43 / Discounting!BP$19","v":0},{"$f":"BQ43 / Discounting!BQ$19","v":0},{"$f":"BR43 / Discounting!BR$19","v":0},{"$f":"BS43 / Discounting!BS$19","v":0},{"$f":"BT43 / Discounting!BT$19","v":0},{"$f":"BU43 / Discounting!BU$19","v":0},{"$f":"BV43 / Discounting!BV$19","v":0},{"$f":"BW43 / Discounting!BW$19","v":0},{"$f":"BX43 / Discounting!BX$19","v":0},{"$f":"BY43 / Discounting!BY$19","v":0},{"$f":"BZ43 / Discounting!BZ$19","v":0},{"$f":"CA43 / Discounting!CA$19","v":0},{"$f":"CB43 / Discounting!CB$19","v":0},{"$f":"CC43 / Discounting!CC$19","v":0},{"$f":"CD43 / Discounting!CD$19","v":0},{"$f":"CE43 / Discounting!CE$19","v":0},{"$f":"CF43 / Discounting!CF$19","v":0},{"$f":"CG43 / Discounting!CG$19","v":0},{"$f":"CH43 / Discounting!CH$19","v":0},{"$f":"CI43 / Discounting!CI$19","v":0},{"$f":"CJ43 / Discounting!CJ$19","v":0},{"$f":"CK43 / Discounting!CK$19","v":0},{"$f":"CL43 / Discounting!CL$19","v":0},{"$f":"CM43 / Discounting!CM$19","v":0},{"$f":"CN43 / Discounting!CN$19","v":0},{"$f":"CO43 / Discounting!CO$19","v":0},{"$f":"CP43 / Discounting!CP$19","v":0},{"$f":"CQ43 / Discounting!CQ$19","v":0},{"$f":"CR43 / Discounting!CR$19","v":0},{"$f":"CS43 / Discounting!CS$19","v":0},{"$f":"CT43 / Discounting!CT$19","v":0},{"$f":"CU43 / Discounting!CU$19","v":0},{"$f":"CV43 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J47:CV47)","v":1687528457.6818187},null,{"$f":"J42 / Discounting!J$19","v":-450000000},{"$f":"K42 / Discounting!K$19","v":-450000000},{"$f":"L42 / Discounting!L$19","v":-270000000},{"$f":"M42 / Discounting!M$19","v":-270000000},{"$f":"N42 / Discounting!N$19","v":-180000000},{"$f":"O42 / Discounting!O$19","v":-90000000},{"$f":"P42 / Discounting!P$19","v":-90000000},{"$f":"Q42 / Discounting!Q$19","v":0},{"$f":"R42 / Discounting!R$19","v":0},{"$f":"S42 / Discounting!S$19","v":0},{"$f":"T42 / Discounting!T$19","v":0},{"$f":"U42 / Discounting!U$19","v":0},{"$f":"V42 / Discounting!V$19","v":0},{"$f":"W42 / Discounting!W$19","v":0},{"$f":"X42 / Discounting!X$19","v":0},{"$f":"Y42 / Discounting!Y$19","v":-560712050.81606412},{"$f":"Z42 / Discounting!Z$19","v":-994931682.41749024},{"$f":"AA42 / Discounting!AA$19","v":-1758655793.7568815},{"$f":"AB42 / Discounting!AB$19","v":-1937806249.6356263},{"$f":"AC42 / Discounting!AC$19","v":-1865076587.8362172},{"$f":"AD42 / Discounting!AD$19","v":-103421185.63448574},{"$f":"AE42 / Discounting!AE$19","v":1214795852.0161006},{"$f":"AF42 / Discounting!AF$19","v":1175729786.3345068},{"$f":"AG42 / Discounting!AG$19","v":1040468837.4641653},{"$f":"AH42 / Discounting!AH$19","v":920768882.71165085},{"$f":"AI42 / Discounting!AI$19","v":805547686.95850098},{"$f":"AJ42 / Discounting!AJ$19","v":712874059.25531065},{"$f":"AK42 / Discounting!AK$19","v":630861999.34098279},{"$f":"AL42 / Discounting!AL$19","v":461559169.66228276},{"$f":"AM42 / Discounting!AM$19","v":408459442.1790114},{"$f":"AN42 / Discounting!AN$19","v":359953523.3394537},{"$f":"AO42 / Discounting!AO$19","v":319883657.43520355},{"$f":"AP42 / Discounting!AP$19","v":312744750.53640842},{"$f":"AQ42 / Discounting!AQ$19","v":302227223.31972069},{"$f":"AR42 / Discounting!AR$19","v":268154607.55485633},{"$f":"AS42 / Discounting!AS$19","v":237304962.43792599},{"$f":"AT42 / Discounting!AT$19","v":210004391.53798762},{"$f":"AU42 / Discounting!AU$19","v":185844594.281405},{"$f":"AV42 / Discounting!AV$19","v":135969953.35327801},{"$f":"AW42 / Discounting!AW$19","v":120327392.34803364},{"$f":"AX42 / Discounting!AX$19","v":106149689.88383867},{"$f":"AY42 / Discounting!AY$19","v":94233998.236380026},{"$f":"AZ42 / Discounting!AZ$19","v":100869000.09801885},{"$f":"BA42 / Discounting!BA$19","v":89109946.269886047},{"$f":"BB42 / Discounting!BB$19","v":78995222.881994575},{"$f":"BC42 / Discounting!BC$19","v":69907276.886720881},{"$f":"BD42 / Discounting!BD$19","v":61864846.802407861},{"$f":"BE42 / Discounting!BE$19","v":54747652.037529089},{"$f":"BF42 / Discounting!BF$19","v":48449249.590733707},{"$f":"BG42 / Discounting!BG$19","v":36906002.375348739},{"$f":"BH42 / Discounting!BH$19","v":39201110.418639883},{"$f":"BI42 / Discounting!BI$19","v":34778510.994288124},{"$f":"BJ42 / Discounting!BJ$19","v":30777443.357777104},{"$f":"BK42 / Discounting!BK$19","v":27259455.404773049},{"$f":"BL42 / Discounting!BL$19","v":11401830.473462138},{"$f":"BM42 / Discounting!BM$19","v":0},{"$f":"BN42 / Discounting!BN$19","v":0},{"$f":"BO42 / Discounting!BO$19","v":0},{"$f":"BP42 / Discounting!BP$19","v":0},{"$f":"BQ42 / Discounting!BQ$19","v":0},{"$f":"BR42 / Discounting!BR$19","v":0},{"$f":"BS42 / Discounting!BS$19","v":0},{"$f":"BT42 / Discounting!BT$19","v":0},{"$f":"BU42 / Discounting!BU$19","v":0},{"$f":"BV42 / Discounting!BV$19","v":0},{"$f":"BW42 / Discounting!BW$19","v":0},{"$f":"BX42 / Discounting!BX$19","v":0},{"$f":"BY42 / Discounting!BY$19","v":0},{"$f":"BZ42 / Discounting!BZ$19","v":0},{"$f":"CA42 / Discounting!CA$19","v":0},{"$f":"CB42 / Discounting!CB$19","v":0},{"$f":"CC42 / Discounting!CC$19","v":0},{"$f":"CD42 / Discounting!CD$19","v":0},{"$f":"CE42 / Discounting!CE$19","v":0},{"$f":"CF42 / Discounting!CF$19","v":0},{"$f":"CG42 / Discounting!CG$19","v":0},{"$f":"CH42 / Discounting!CH$19","v":0},{"$f":"CI42 / Discounting!CI$19","v":0},{"$f":"CJ42 / Discounting!CJ$19","v":0},{"$f":"CK42 / Discounting!CK$19","v":0},{"$f":"CL42 / Discounting!CL$19","v":0},{"$f":"CM42 / Discounting!CM$19","v":0},{"$f":"CN42 / Discounting!CN$19","v":0},{"$f":"CO42 / Discounting!CO$19","v":0},{"$f":"CP42 / Discounting!CP$19","v":0},{"$f":"CQ42 / Discounting!CQ$19","v":0},{"$f":"CR42 / Discounting!CR$19","v":0},{"$f":"CS42 / Discounting!CS$19","v":0},{"$f":"CT42 / Discounting!CT$19","v":0},{"$f":"CU42 / Discounting!CU$19","v":0},{"$f":"CV42 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J48:CV48)","v":92890722.487638116},null,{"$f":"J42 / Discounting!J$20","v":-450000000},{"$f":"K42 / Discounting!K$20","v":-450000000},{"$f":"L42 / Discounting!L$20","v":-270000000},{"$f":"M42 / Discounting!M$20","v":-270000000},{"$f":"N42 / Discounting!N$20","v":-180000000},{"$f":"O42 / Discounting!O$20","v":-90000000},{"$f":"P42 / Discounting!P$20","v":-90000000},{"$f":"Q42 / Discounting!Q$20","v":0},{"$f":"R42 / Discounting!R$20","v":0},{"$f":"S42 / Discounting!S$20","v":0},{"$f":"T42 / Discounting!T$20","v":0},{"$f":"U42 / Discounting!U$20","v":0},{"$f":"V42 / Discounting!V$20","v":0},{"$f":"W42 / Discounting!W$20","v":0},{"$f":"X42 / Discounting!X$20","v":0},{"$f":"Y42 / Discounting!Y$20","v":-304332036.81504655},{"$f":"Z42 / Discounting!Z$20","v":-540009056.27274084},{"$f":"AA42 / Discounting!AA$20","v":-954527906.06454456},{"$f":"AB42 / Discounting!AB$20","v":-1051763596.031564},{"$f":"AC42 / Discounting!AC$20","v":-1012288849.448055},{"$f":"AD42 / Discounting!AD$20","v":-56132876.095960565},{"$f":"AE42 / Discounting!AE$20","v":659342518.8926543},{"$f":"AF42 / Discounting!AF$20","v":638139023.58356214},{"$f":"AG42 / Discounting!AG$20","v":564724799.63147092},{"$f":"AH42 / Discounting!AH$20","v":499756459.85085928},{"$f":"AI42 / Discounting!AI$20","v":437219011.01809967},{"$f":"AJ42 / Discounting!AJ$20","v":386919478.7770794},{"$f":"AK42 / Discounting!AK$20","v":342406618.386796},{"$f":"AL42 / Discounting!AL$20","v":250515825.38585925},{"$f":"AM42 / Discounting!AM$20","v":221695420.69545066},{"$f":"AN42 / Discounting!AN$20","v":195368351.2904979},{"$f":"AO42 / Discounting!AO$20","v":173620033.43680063},{"$f":"AP42 / Discounting!AP$20","v":169745320.78530455},{"$f":"AQ42 / Discounting!AQ$20","v":164036828.38630268},{"$f":"AR42 / Discounting!AR$20","v":145543577.63443109},{"$f":"AS42 / Discounting!AS$20","v":128799626.22516026},{"$f":"AT42 / Discounting!AT$20","v":113981970.1107613},{"$f":"AU42 / Discounting!AU$20","v":100869000.09801885},{"$f":"AV42 / Discounting!AV$20","v":73799043.179873168},{"$f":"AW42 / Discounting!AW$20","v":65308887.76979927},{"$f":"AX42 / Discounting!AX$20","v":57613798.887713589},{"$f":"AY42 / Discounting!AY$20","v":51146438.85174977},{"$f":"AZ42 / Discounting!AZ$20","v":54747652.037529089},{"$f":"BA42 / Discounting!BA$20","v":48365308.734357648},{"$f":"BB42 / Discounting!BB$20","v":42875442.115693547},{"$f":"BC42 / Discounting!BC$20","v":37942869.128932349},{"$f":"BD42 / Discounting!BD$20","v":33577760.291090578},{"$f":"BE42 / Discounting!BE$20","v":29714832.116009366},{"$f":"BF42 / Discounting!BF$20","v":26296311.60708794},{"$f":"BG42 / Discounting!BG$20","v":20031099.487239782},{"$f":"BH42 / Discounting!BH$20","v":21276792.181928299},{"$f":"BI42 / Discounting!BI$20","v":18876382.40141594},{"$f":"BJ42 / Discounting!BJ$20","v":16704763.187093757},{"$f":"BK42 / Discounting!BK$20","v":14795340.270874444},{"$f":"BL42 / Discounting!BL$20","v":6188456.778052873},{"$f":"BM42 / Discounting!BM$20","v":0},{"$f":"BN42 / Discounting!BN$20","v":0},{"$f":"BO42 / Discounting!BO$20","v":0},{"$f":"BP42 / Discounting!BP$20","v":0},{"$f":"BQ42 / Discounting!BQ$20","v":0},{"$f":"BR42 / Discounting!BR$20","v":0},{"$f":"BS42 / Discounting!BS$20","v":0},{"$f":"BT42 / Discounting!BT$20","v":0},{"$f":"BU42 / Discounting!BU$20","v":0},{"$f":"BV42 / Discounting!BV$20","v":0},{"$f":"BW42 / Discounting!BW$20","v":0},{"$f":"BX42 / Discounting!BX$20","v":0},{"$f":"BY42 / Discounting!BY$20","v":0},{"$f":"BZ42 / Discounting!BZ$20","v":0},{"$f":"CA42 / Discounting!CA$20","v":0},{"$f":"CB42 / Discounting!CB$20","v":0},{"$f":"CC42 / Discounting!CC$20","v":0},{"$f":"CD42 / Discounting!CD$20","v":0},{"$f":"CE42 / Discounting!CE$20","v":0},{"$f":"CF42 / Discounting!CF$20","v":0},{"$f":"CG42 / Discounting!CG$20","v":0},{"$f":"CH42 / Discounting!CH$20","v":0},{"$f":"CI42 / Discounting!CI$20","v":0},{"$f":"CJ42 / Discounting!CJ$20","v":0},{"$f":"CK42 / Discounting!CK$20","v":0},{"$f":"CL42 / Discounting!CL$20","v":0},{"$f":"CM42 / Discounting!CM$20","v":0},{"$f":"CN42 / Discounting!CN$20","v":0},{"$f":"CO42 / Discounting!CO$20","v":0},{"$f":"CP42 / Discounting!CP$20","v":0},{"$f":"CQ42 / Discounting!CQ$20","v":0},{"$f":"CR42 / Discounting!CR$20","v":0},{"$f":"CS42 / Discounting!CS$20","v":0},{"$f":"CT42 / Discounting!CT$20","v":0},{"$f":"CU42 / Discounting!CU$20","v":0},{"$f":"CV42 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Project Pre-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,null,{"$f":"IFERROR(IRR(J51:CV51),\"-\")","v":0.17709391421702625},null,{"$f":"J43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-560712050.81606412,-1124272801.1317639,-2245627583.0481615,-2796054824.1804953,-3040958157.0957975,-190546830.69789219,2529146353.1670623,2766028338.8567142,2766028338.8567142,2766028338.8567142,2734485909.1765995,2734485909.1765995,2734485909.1765995,2260721937.7972956,2260721937.7972956,2251246658.36971,2260721937.7972956,2497603923.4869475,2727379449.6059098,2734485909.1765995,2734485909.1765995,2734485909.1765995,2734485909.1765995,2260721937.7972956,2260721937.7972956,2253615478.2266064,2260721937.7972956,2734485909.1765995,2729748269.4628062,2734485909.1765995,2734485909.1765995,2734485909.1765995,2734485909.1765995,2734485909.1765995,2353770328.177916,2825165479.7003231,2832271939.2710128,2832271939.2710128,2834640759.1279092,1339781187.3704605,{"$f":"BM43","v":0},0,0,0,0,{"$f":"BR43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,null,{"$f":"IFERROR(IRR(J52:CV52),\"-\")","v":0.10559679151935875},null,{"$f":"J42","v":-450000000},-450000000,-270000000,-270000000,-180000000,-90000000,-90000000,0,0,0,0,0,0,0,0,-560712050.81606412,-1124272801.1317639,-2245627583.0481615,-2796054824.1804953,-3040958157.0957975,-190546830.69789219,2529146353.1670623,2766028338.8567142,2766028338.8567142,2766028338.8567142,2734485909.1765995,2734485909.1765995,2734485909.1765995,2260721937.7972956,2260721937.7972956,2251246658.36971,2260721937.7972956,2497603923.4869475,2727379449.6059098,2734485909.1765995,2734485909.1765995,2734485909.1765995,2734485909.1765995,2260721937.7972956,2260721937.7972956,2253615478.2266064,2260721937.7972956,2734485909.1765995,2729748269.4628062,2734485909.1765995,2734485909.1765995,2734485909.1765995,2734485909.1765995,2734485909.1765995,2353770328.177916,2825165479.7003231,2832271939.2710128,2832271939.2710128,2834640759.1279092,1339781187.3704605,{"$f":"BM42","v":0},0,0,0,0,{"$f":"BR42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 2 Project"]
[{"$nulls":4},"Revenues","Component active"]
[{"$nulls":4},"Block",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J56:CV56)","v":38999957488.973236},{"$f":"(F8 * 'Block 2'!H161) - 'Offshore project'!H56","v":0},{"$f":"$F$8 * 'Block 2'!J161","v":0},{"$f":"$F$8 * 'Block 2'!K161","v":0},{"$f":"$F$8 * 'Block 2'!L161","v":0},{"$f":"$F$8 * 'Block 2'!M161","v":0},{"$f":"$F$8 * 'Block 2'!N161","v":0},{"$f":"$F$8 * 'Block 2'!O161","v":0},{"$f":"$F$8 * 'Block 2'!P161","v":0},{"$f":"$F$8 * 'Block 2'!Q161","v":0},{"$f":"$F$8 * 'Block 2'!R161","v":0},{"$f":"$F$8 * 'Block 2'!S161","v":0},{"$f":"$F$8 * 'Block 2'!T161","v":0},{"$f":"$F$8 * 'Block 2'!U161","v":0},{"$f":"$F$8 * 'Block 2'!V161","v":0},{"$f":"$F$8 * 'Block 2'!W161","v":0},{"$f":"$F$8 * 'Block 2'!X161","v":0},{"$f":"$F$8 * 'Block 2'!Y161","v":0},{"$f":"$F$8 * 'Block 2'!Z161","v":0},{"$f":"$F$8 * 'Block 2'!AA161","v":0},{"$f":"$F$8 * 'Block 2'!AB161","v":0},{"$f":"$F$8 * 'Block 2'!AC161","v":0},{"$f":"$F$8 * 'Block 2'!AD161","v":643886560.51333165},{"$f":"$F$8 * 'Block 2'!AE161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AF161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AG161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AH161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AI161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AJ161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AK161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AL161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AM161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AN161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AO161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AP161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AQ161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AR161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AS161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AT161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AU161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AV161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AW161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AX161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AY161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!AZ161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!BA161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!BB161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!BC161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!BD161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!BE161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!BF161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!BG161","v":1287773121.0266633},{"$f":"$F$8 * 'Block 2'!BH161","v":499211104.93906689},{"$f":"$F$8 * 'Block 2'!BI161","v":127859828.4369},{"$f":"$F$8 * 'Block 2'!BJ161","v":127859828.4369},{"$f":"$F$8 * 'Block 2'!BK161","v":127859828.4369},{"$f":"$F$8 * 'Block 2'!BL161","v":127859828.4369},{"$f":"$F$8 * 'Block 2'!BM161","v":0},{"$f":"$F$8 * 'Block 2'!BN161","v":0},{"$f":"$F$8 * 'Block 2'!BO161","v":0},{"$f":"$F$8 * 'Block 2'!BP161","v":0},{"$f":"$F$8 * 'Block 2'!BQ161","v":0},{"$f":"$F$8 * 'Block 2'!BR161","v":0},{"$f":"$F$8 * 'Block 2'!BS161","v":0},{"$f":"$F$8 * 'Block 2'!BT161","v":0},{"$f":"$F$8 * 'Block 2'!BU161","v":0},{"$f":"$F$8 * 'Block 2'!BV161","v":0},{"$f":"$F$8 * 'Block 2'!BW161","v":0},{"$f":"$F$8 * 'Block 2'!BX161","v":0},{"$f":"$F$8 * 'Block 2'!BY161","v":0},{"$f":"$F$8 * 'Block 2'!BZ161","v":0},{"$f":"$F$8 * 'Block 2'!CA161","v":0},{"$f":"$F$8 * 'Block 2'!CB161","v":0},{"$f":"$F$8 * 'Block 2'!CC161","v":0},{"$f":"$F$8 * 'Block 2'!CD161","v":0},{"$f":"$F$8 * 'Block 2'!CE161","v":0},{"$f":"$F$8 * 'Block 2'!CF161","v":0},{"$f":"$F$8 * 'Block 2'!CG161","v":0},{"$f":"$F$8 * 'Block 2'!CH161","v":0},{"$f":"$F$8 * 'Block 2'!CI161","v":0},{"$f":"$F$8 * 'Block 2'!CJ161","v":0},{"$f":"$F$8 * 'Block 2'!CK161","v":0},{"$f":"$F$8 * 'Block 2'!CL161","v":0},{"$f":"$F$8 * 'Block 2'!CM161","v":0},{"$f":"$F$8 * 'Block 2'!CN161","v":0},{"$f":"$F$8 * 'Block 2'!CO161","v":0},{"$f":"$F$8 * 'Block 2'!CP161","v":0},{"$f":"$F$8 * 'Block 2'!CQ161","v":0},{"$f":"$F$8 * 'Block 2'!CR161","v":0},{"$f":"$F$8 * 'Block 2'!CS161","v":0},{"$f":"$F$8 * 'Block 2'!CT161","v":0},{"$f":"$F$8 * 'Block 2'!CU161","v":0},{"$f":"$F$8 * 'Block 2'!CV161","v":0}]
[{"$nulls":4},"LNG and DSO plants",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J57:CV57)","v":62123043616.54335},{"$f":"(' Block 2 LNG & DSO plants'!H178 * F57) - 'Offshore project'!H57","v":0},{"$f":"' Block 2 LNG & DSO plants'!J178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!K178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!L178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!M178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!N178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!O178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!P178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!Q178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!R178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!S178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!T178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!U178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!V178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!W178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!X178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!Y178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!Z178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!AA178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!AB178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!AC178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!AD178 * $F$57","v":1039280811.5529786},{"$f":"' Block 2 LNG & DSO plants'!AE178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AF178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AG178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AH178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AI178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AJ178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AK178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AL178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AM178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AN178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AO178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AP178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AQ178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AR178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AS178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AT178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AU178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AV178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AW178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AX178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AY178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!AZ178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!BA178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!BB178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!BC178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!BD178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!BE178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!BF178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!BG178 * $F$57","v":2078561623.1059573},{"$f":"' Block 2 LNG & DSO plants'!BH178 * $F$57","v":685800671.06521988},{"$f":"' Block 2 LNG & DSO plants'!BI178 * $F$57","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BJ178 * $F$57","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BK178 * $F$57","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BL178 * $F$57","v":29918765.963100001},{"$f":"' Block 2 LNG & DSO plants'!BM178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!BN178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!BO178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!BP178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!BQ178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!BR178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!BS178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!BT178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!BU178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!BV178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!BW178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!BX178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!BY178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!BZ178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CA178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CB178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CC178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CD178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CE178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CF178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CG178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CH178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CI178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CJ178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CK178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CL178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CM178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CN178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CO178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CP178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CQ178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CR178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CS178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CT178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CU178 * $F$57","v":0},{"$f":"' Block 2 LNG & DSO plants'!CV178 * $F$57","v":0}]
[{"$nulls":4},"Total",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J58:CV58)","v":101123001105.51653},null,{"$f":"SUM(J56:J57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1683167372.0663104,3366334744.1326208,{"$f":"SUM(AF56:AF57)","v":3366334744.1326208},3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,3366334744.1326208,1185011776.0042868,157778594.40000001,157778594.40000001,157778594.40000001,{"$f":"SUM(BL56:BL57)","v":157778594.40000001},0,0,0,0,0,{"$f":"SUM(BR56:BR57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE56:CE57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs","Component active"]
[{"$nulls":4},"Block",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J61:CV61)","v":19721050342.494305},{"$f":"(F8 * 'Block 2'!H170) - 'Offshore project'!H61","v":0},{"$f":"SUM(J62:J65)","v":375000000},375000000,225000000,225000000,150000000,75000000,75000000,0,0,0,0,0,0,0,0,0,204754962.92827758,839503899.36344814,1088959655.7874722,1396390423.1637163,965244495.49225068,313358547.47170722,313358547.47170722,313358547.47170722,313358547.47170722,322573761.74856836,322573761.74856836,811379699.54039788,811379699.54039788,811379699.54039788,821155818.29623461,332349880.50440496,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,811379699.54039788,811379699.54039788,821155818.29623449,818711788.60727537,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,322573761.74856836,298862812.37710577,123169421.44529761,34250380.257751092,26918291.190873649,26918291.190873649,273765289.7757476,{"$f":"SUM(BM62:BM65)","v":0},0,0,0,0,{"$f":"SUM(BR62:BR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE62:CE65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J62:CV62)","v":11318898588.579681},null,{"$f":"$F$8 * SUM('Block 2'!J163:J166)","v":375000000},{"$f":"$F$8 * SUM('Block 2'!K163:K166)","v":375000000},{"$f":"$F$8 * SUM('Block 2'!L163:L166)","v":225000000},{"$f":"$F$8 * SUM('Block 2'!M163:M166)","v":225000000},{"$f":"$F$8 * SUM('Block 2'!N163:N166)","v":150000000},{"$f":"$F$8 * SUM('Block 2'!O163:O166)","v":75000000},{"$f":"$F$8 * SUM('Block 2'!P163:P166)","v":75000000},{"$f":"$F$8 * SUM('Block 2'!Q163:Q166)","v":0},{"$f":"$F$8 * SUM('Block 2'!R163:R166)","v":0},{"$f":"$F$8 * SUM('Block 2'!S163:S166)","v":0},{"$f":"$F$8 * SUM('Block 2'!T163:T166)","v":0},{"$f":"$F$8 * SUM('Block 2'!U163:U166)","v":0},{"$f":"$F$8 * SUM('Block 2'!V163:V166)","v":0},{"$f":"$F$8 * SUM('Block 2'!W163:W166)","v":0},{"$f":"$F$8 * SUM('Block 2'!X163:X166)","v":0},{"$f":"$F$8 * SUM('Block 2'!Y163:Y166)","v":0},{"$f":"$F$8 * SUM('Block 2'!Z163:Z166)","v":204754962.92827758},{"$f":"$F$8 * SUM('Block 2'!AA163:AA166)","v":839503899.36344814},{"$f":"$F$8 * SUM('Block 2'!AB163:AB166)","v":1088959655.7874722},{"$f":"$F$8 * SUM('Block 2'!AC163:AC166)","v":1396390423.1637163},{"$f":"$F$8 * SUM('Block 2'!AD163:AD166)","v":830196815.19796503},{"$f":"$F$8 * SUM('Block 2'!AE163:AE166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!AF163:AF166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!AG163:AG166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!AH163:AH166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!AI163:AI166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!AJ163:AJ166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!AK163:AK166)","v":532069124.67496538},{"$f":"$F$8 * SUM('Block 2'!AL163:AL166)","v":532069124.67496538},{"$f":"$F$8 * SUM('Block 2'!AM163:AM166)","v":532069124.67496538},{"$f":"$F$8 * SUM('Block 2'!AN163:AN166)","v":541845243.43080199},{"$f":"$F$8 * SUM('Block 2'!AO163:AO166)","v":53039305.638972394},{"$f":"$F$8 * SUM('Block 2'!AP163:AP166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!AQ163:AQ166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!AR163:AR166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!AS163:AS166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!AT163:AT166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!AU163:AU166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!AV163:AV166)","v":532069124.67496538},{"$f":"$F$8 * SUM('Block 2'!AW163:AW166)","v":532069124.67496538},{"$f":"$F$8 * SUM('Block 2'!AX163:AX166)","v":541845243.43080199},{"$f":"$F$8 * SUM('Block 2'!AY163:AY166)","v":539401213.74184287},{"$f":"$F$8 * SUM('Block 2'!AZ163:AZ166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!BA163:BA166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!BB163:BB166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!BC163:BC166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!BD163:BD166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!BE163:BE166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!BF163:BF166)","v":43263186.883135796},{"$f":"$F$8 * SUM('Block 2'!BG163:BG166)","v":19552237.511673182},{"$f":"$F$8 * SUM('Block 2'!BH163:BH166)","v":17108207.822714034},{"$f":"$F$8 * SUM('Block 2'!BI163:BI166)","v":9776118.7558365911},{"$f":"$F$8 * SUM('Block 2'!BJ163:BJ166)","v":2444029.6889591478},{"$f":"$F$8 * SUM('Block 2'!BK163:BK166)","v":2444029.6889591478},{"$f":"$F$8 * SUM('Block 2'!BL163:BL166)","v":249291028.2738331},{"$f":"$F$8 * SUM('Block 2'!BM163:BM166)","v":0},{"$f":"$F$8 * SUM('Block 2'!BN163:BN166)","v":0},{"$f":"$F$8 * SUM('Block 2'!BO163:BO166)","v":0},{"$f":"$F$8 * SUM('Block 2'!BP163:BP166)","v":0},{"$f":"$F$8 * SUM('Block 2'!BQ163:BQ166)","v":0},{"$f":"$F$8 * SUM('Block 2'!BR163:BR166)","v":0},{"$f":"$F$8 * SUM('Block 2'!BS163:BS166)","v":0},{"$f":"$F$8 * SUM('Block 2'!BT163:BT166)","v":0},{"$f":"$F$8 * SUM('Block 2'!BU163:BU166)","v":0},{"$f":"$F$8 * SUM('Block 2'!BV163:BV166)","v":0},{"$f":"$F$8 * SUM('Block 2'!BW163:BW166)","v":0},{"$f":"$F$8 * SUM('Block 2'!BX163:BX166)","v":0},{"$f":"$F$8 * SUM('Block 2'!BY163:BY166)","v":0},{"$f":"$F$8 * SUM('Block 2'!BZ163:BZ166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CA163:CA166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CB163:CB166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CC163:CC166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CD163:CD166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CE163:CE166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CF163:CF166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CG163:CG166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CH163:CH166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CI163:CI166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CJ163:CJ166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CK163:CK166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CL163:CL166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CM163:CM166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CN163:CN166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CO163:CO166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CP163:CP166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CQ163:CQ166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CR163:CR166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CS163:CS166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CT163:CT166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CU163:CU166)","v":0},{"$f":"$F$8 * SUM('Block 2'!CV163:CV166)","v":0}]
[{"$nulls":4},"Tariffs & Tolling Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J63:CV63)","v":0},null,{"$f":"$F$8 * 'Block 2'!J167","v":0},{"$f":"$F$8 * 'Block 2'!K167","v":0},{"$f":"$F$8 * 'Block 2'!L167","v":0},{"$f":"$F$8 * 'Block 2'!M167","v":0},{"$f":"$F$8 * 'Block 2'!N167","v":0},{"$f":"$F$8 * 'Block 2'!O167","v":0},{"$f":"$F$8 * 'Block 2'!P167","v":0},{"$f":"$F$8 * 'Block 2'!Q167","v":0},{"$f":"$F$8 * 'Block 2'!R167","v":0},{"$f":"$F$8 * 'Block 2'!S167","v":0},{"$f":"$F$8 * 'Block 2'!T167","v":0},{"$f":"$F$8 * 'Block 2'!U167","v":0},{"$f":"$F$8 * 'Block 2'!V167","v":0},{"$f":"$F$8 * 'Block 2'!W167","v":0},{"$f":"$F$8 * 'Block 2'!X167","v":0},{"$f":"$F$8 * 'Block 2'!Y167","v":0},{"$f":"$F$8 * 'Block 2'!Z167","v":0},{"$f":"$F$8 * 'Block 2'!AA167","v":0},{"$f":"$F$8 * 'Block 2'!AB167","v":0},{"$f":"$F$8 * 'Block 2'!AC167","v":0},{"$f":"$F$8 * 'Block 2'!AD167","v":0},{"$f":"$F$8 * 'Block 2'!AE167","v":0},{"$f":"$F$8 * 'Block 2'!AF167","v":0},{"$f":"$F$8 * 'Block 2'!AG167","v":0},{"$f":"$F$8 * 'Block 2'!AH167","v":0},{"$f":"$F$8 * 'Block 2'!AI167","v":0},{"$f":"$F$8 * 'Block 2'!AJ167","v":0},{"$f":"$F$8 * 'Block 2'!AK167","v":0},{"$f":"$F$8 * 'Block 2'!AL167","v":0},{"$f":"$F$8 * 'Block 2'!AM167","v":0},{"$f":"$F$8 * 'Block 2'!AN167","v":0},{"$f":"$F$8 * 'Block 2'!AO167","v":0},{"$f":"$F$8 * 'Block 2'!AP167","v":0},{"$f":"$F$8 * 'Block 2'!AQ167","v":0},{"$f":"$F$8 * 'Block 2'!AR167","v":0},{"$f":"$F$8 * 'Block 2'!AS167","v":0},{"$f":"$F$8 * 'Block 2'!AT167","v":0},{"$f":"$F$8 * 'Block 2'!AU167","v":0},{"$f":"$F$8 * 'Block 2'!AV167","v":0},{"$f":"$F$8 * 'Block 2'!AW167","v":0},{"$f":"$F$8 * 'Block 2'!AX167","v":0},{"$f":"$F$8 * 'Block 2'!AY167","v":0},{"$f":"$F$8 * 'Block 2'!AZ167","v":0},{"$f":"$F$8 * 'Block 2'!BA167","v":0},{"$f":"$F$8 * 'Block 2'!BB167","v":0},{"$f":"$F$8 * 'Block 2'!BC167","v":0},{"$f":"$F$8 * 'Block 2'!BD167","v":0},{"$f":"$F$8 * 'Block 2'!BE167","v":0},{"$f":"$F$8 * 'Block 2'!BF167","v":0},{"$f":"$F$8 * 'Block 2'!BG167","v":0},{"$f":"$F$8 * 'Block 2'!BH167","v":0},{"$f":"$F$8 * 'Block 2'!BI167","v":0},{"$f":"$F$8 * 'Block 2'!BJ167","v":0},{"$f":"$F$8 * 'Block 2'!BK167","v":0},{"$f":"$F$8 * 'Block 2'!BL167","v":0},{"$f":"$F$8 * 'Block 2'!BM167","v":0},{"$f":"$F$8 * 'Block 2'!BN167","v":0},{"$f":"$F$8 * 'Block 2'!BO167","v":0},{"$f":"$F$8 * 'Block 2'!BP167","v":0},{"$f":"$F$8 * 'Block 2'!BQ167","v":0},{"$f":"$F$8 * 'Block 2'!BR167","v":0},{"$f":"$F$8 * 'Block 2'!BS167","v":0},{"$f":"$F$8 * 'Block 2'!BT167","v":0},{"$f":"$F$8 * 'Block 2'!BU167","v":0},{"$f":"$F$8 * 'Block 2'!BV167","v":0},{"$f":"$F$8 * 'Block 2'!BW167","v":0},{"$f":"$F$8 * 'Block 2'!BX167","v":0},{"$f":"$F$8 * 'Block 2'!BY167","v":0},{"$f":"$F$8 * 'Block 2'!BZ167","v":0},{"$f":"$F$8 * 'Block 2'!CA167","v":0},{"$f":"$F$8 * 'Block 2'!CB167","v":0},{"$f":"$F$8 * 'Block 2'!CC167","v":0},{"$f":"$F$8 * 'Block 2'!CD167","v":0},{"$f":"$F$8 * 'Block 2'!CE167","v":0},{"$f":"$F$8 * 'Block 2'!CF167","v":0},{"$f":"$F$8 * 'Block 2'!CG167","v":0},{"$f":"$F$8 * 'Block 2'!CH167","v":0},{"$f":"$F$8 * 'Block 2'!CI167","v":0},{"$f":"$F$8 * 'Block 2'!CJ167","v":0},{"$f":"$F$8 * 'Block 2'!CK167","v":0},{"$f":"$F$8 * 'Block 2'!CL167","v":0},{"$f":"$F$8 * 'Block 2'!CM167","v":0},{"$f":"$F$8 * 'Block 2'!CN167","v":0},{"$f":"$F$8 * 'Block 2'!CO167","v":0},{"$f":"$F$8 * 'Block 2'!CP167","v":0},{"$f":"$F$8 * 'Block 2'!CQ167","v":0},{"$f":"$F$8 * 'Block 2'!CR167","v":0},{"$f":"$F$8 * 'Block 2'!CS167","v":0},{"$f":"$F$8 * 'Block 2'!CT167","v":0},{"$f":"$F$8 * 'Block 2'!CU167","v":0},{"$f":"$F$8 * 'Block 2'!CV167","v":0}]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J64:CV64)","v":8165042260.2000027},null,{"$f":"$F$8 * 'Block 2'!J168","v":0},{"$f":"$F$8 * 'Block 2'!K168","v":0},{"$f":"$F$8 * 'Block 2'!L168","v":0},{"$f":"$F$8 * 'Block 2'!M168","v":0},{"$f":"$F$8 * 'Block 2'!N168","v":0},{"$f":"$F$8 * 'Block 2'!O168","v":0},{"$f":"$F$8 * 'Block 2'!P168","v":0},{"$f":"$F$8 * 'Block 2'!Q168","v":0},{"$f":"$F$8 * 'Block 2'!R168","v":0},{"$f":"$F$8 * 'Block 2'!S168","v":0},{"$f":"$F$8 * 'Block 2'!T168","v":0},{"$f":"$F$8 * 'Block 2'!U168","v":0},{"$f":"$F$8 * 'Block 2'!V168","v":0},{"$f":"$F$8 * 'Block 2'!W168","v":0},{"$f":"$F$8 * 'Block 2'!X168","v":0},{"$f":"$F$8 * 'Block 2'!Y168","v":0},{"$f":"$F$8 * 'Block 2'!Z168","v":0},{"$f":"$F$8 * 'Block 2'!AA168","v":0},{"$f":"$F$8 * 'Block 2'!AB168","v":0},{"$f":"$F$8 * 'Block 2'!AC168","v":0},{"$f":"$F$8 * 'Block 2'!AD168","v":135047680.29428571},{"$f":"$F$8 * 'Block 2'!AE168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AF168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AG168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AH168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AI168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AJ168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AK168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AL168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AM168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AN168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AO168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AP168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AQ168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AR168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AS168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AT168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AU168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AV168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AW168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AX168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AY168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!AZ168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!BA168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!BB168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!BC168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!BD168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!BE168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!BF168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!BG168","v":270095360.58857143},{"$f":"$F$8 * 'Block 2'!BH168","v":102561966.19714352},{"$f":"$F$8 * 'Block 2'!BI168","v":23666789.160000004},{"$f":"$F$8 * 'Block 2'!BJ168","v":23666789.160000004},{"$f":"$F$8 * 'Block 2'!BK168","v":23666789.160000004},{"$f":"$F$8 * 'Block 2'!BL168","v":23666789.160000004},{"$f":"$F$8 * 'Block 2'!BM168","v":0},{"$f":"$F$8 * 'Block 2'!BN168","v":0},{"$f":"$F$8 * 'Block 2'!BO168","v":0},{"$f":"$F$8 * 'Block 2'!BP168","v":0},{"$f":"$F$8 * 'Block 2'!BQ168","v":0},{"$f":"$F$8 * 'Block 2'!BR168","v":0},{"$f":"$F$8 * 'Block 2'!BS168","v":0},{"$f":"$F$8 * 'Block 2'!BT168","v":0},{"$f":"$F$8 * 'Block 2'!BU168","v":0},{"$f":"$F$8 * 'Block 2'!BV168","v":0},{"$f":"$F$8 * 'Block 2'!BW168","v":0},{"$f":"$F$8 * 'Block 2'!BX168","v":0},{"$f":"$F$8 * 'Block 2'!BY168","v":0},{"$f":"$F$8 * 'Block 2'!BZ168","v":0},{"$f":"$F$8 * 'Block 2'!CA168","v":0},{"$f":"$F$8 * 'Block 2'!CB168","v":0},{"$f":"$F$8 * 'Block 2'!CC168","v":0},{"$f":"$F$8 * 'Block 2'!CD168","v":0},{"$f":"$F$8 * 'Block 2'!CE168","v":0},{"$f":"$F$8 * 'Block 2'!CF168","v":0},{"$f":"$F$8 * 'Block 2'!CG168","v":0},{"$f":"$F$8 * 'Block 2'!CH168","v":0},{"$f":"$F$8 * 'Block 2'!CI168","v":0},{"$f":"$F$8 * 'Block 2'!CJ168","v":0},{"$f":"$F$8 * 'Block 2'!CK168","v":0},{"$f":"$F$8 * 'Block 2'!CL168","v":0},{"$f":"$F$8 * 'Block 2'!CM168","v":0},{"$f":"$F$8 * 'Block 2'!CN168","v":0},{"$f":"$F$8 * 'Block 2'!CO168","v":0},{"$f":"$F$8 * 'Block 2'!CP168","v":0},{"$f":"$F$8 * 'Block 2'!CQ168","v":0},{"$f":"$F$8 * 'Block 2'!CR168","v":0},{"$f":"$F$8 * 'Block 2'!CS168","v":0},{"$f":"$F$8 * 'Block 2'!CT168","v":0},{"$f":"$F$8 * 'Block 2'!CU168","v":0},{"$f":"$F$8 * 'Block 2'!CV168","v":0}]
[{"$nulls":4},"Decommissioning Provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J65:CV65)","v":237109493.71462631},null,{"$f":"$F$8 * 'Block 2'!J169","v":0},{"$f":"$F$8 * 'Block 2'!K169","v":0},{"$f":"$F$8 * 'Block 2'!L169","v":0},{"$f":"$F$8 * 'Block 2'!M169","v":0},{"$f":"$F$8 * 'Block 2'!N169","v":0},{"$f":"$F$8 * 'Block 2'!O169","v":0},{"$f":"$F$8 * 'Block 2'!P169","v":0},{"$f":"$F$8 * 'Block 2'!Q169","v":0},{"$f":"$F$8 * 'Block 2'!R169","v":0},{"$f":"$F$8 * 'Block 2'!S169","v":0},{"$f":"$F$8 * 'Block 2'!T169","v":0},{"$f":"$F$8 * 'Block 2'!U169","v":0},{"$f":"$F$8 * 'Block 2'!V169","v":0},{"$f":"$F$8 * 'Block 2'!W169","v":0},{"$f":"$F$8 * 'Block 2'!X169","v":0},{"$f":"$F$8 * 'Block 2'!Y169","v":0},{"$f":"$F$8 * 'Block 2'!Z169","v":0},{"$f":"$F$8 * 'Block 2'!AA169","v":0},{"$f":"$F$8 * 'Block 2'!AB169","v":0},{"$f":"$F$8 * 'Block 2'!AC169","v":0},{"$f":"$F$8 * 'Block 2'!AD169","v":0},{"$f":"$F$8 * 'Block 2'!AE169","v":0},{"$f":"$F$8 * 'Block 2'!AF169","v":0},{"$f":"$F$8 * 'Block 2'!AG169","v":0},{"$f":"$F$8 * 'Block 2'!AH169","v":0},{"$f":"$F$8 * 'Block 2'!AI169","v":9215214.2768611312},{"$f":"$F$8 * 'Block 2'!AJ169","v":9215214.2768611312},{"$f":"$F$8 * 'Block 2'!AK169","v":9215214.2768611293},{"$f":"$F$8 * 'Block 2'!AL169","v":9215214.2768611312},{"$f":"$F$8 * 'Block 2'!AM169","v":9215214.2768611293},{"$f":"$F$8 * 'Block 2'!AN169","v":9215214.2768611312},{"$f":"$F$8 * 'Block 2'!AO169","v":9215214.2768611293},{"$f":"$F$8 * 'Block 2'!AP169","v":9215214.2768611256},{"$f":"$F$8 * 'Block 2'!AQ169","v":9215214.2768611237},{"$f":"$F$8 * 'Block 2'!AR169","v":9215214.2768611237},{"$f":"$F$8 * 'Block 2'!AS169","v":9215214.2768611219},{"$f":"$F$8 * 'Block 2'!AT169","v":9215214.2768611219},{"$f":"$F$8 * 'Block 2'!AU169","v":9215214.2768611237},{"$f":"$F$8 * 'Block 2'!AV169","v":9215214.2768611219},{"$f":"$F$8 * 'Block 2'!AW169","v":9215214.2768611219},{"$f":"$F$8 * 'Block 2'!AX169","v":9215214.2768611237},{"$f":"$F$8 * 'Block 2'!AY169","v":9215214.2768611237},{"$f":"$F$8 * 'Block 2'!AZ169","v":9215214.2768611219},{"$f":"$F$8 * 'Block 2'!BA169","v":9215214.2768611219},{"$f":"$F$8 * 'Block 2'!BB169","v":9215214.27686112},{"$f":"$F$8 * 'Block 2'!BC169","v":9215214.27686112},{"$f":"$F$8 * 'Block 2'!BD169","v":9215214.2768611237},{"$f":"$F$8 * 'Block 2'!BE169","v":9215214.2768611237},{"$f":"$F$8 * 'Block 2'!BF169","v":9215214.2768611237},{"$f":"$F$8 * 'Block 2'!BG169","v":9215214.2768611219},{"$f":"$F$8 * 'Block 2'!BH169","v":3499247.4254400651},{"$f":"$F$8 * 'Block 2'!BI169","v":807472.34191449604},{"$f":"$F$8 * 'Block 2'!BJ169","v":807472.34191449604},{"$f":"$F$8 * 'Block 2'!BK169","v":807472.34191449615},{"$f":"$F$8 * 'Block 2'!BL169","v":807472.34191449615},{"$f":"$F$8 * 'Block 2'!BM169","v":0},{"$f":"$F$8 * 'Block 2'!BN169","v":0},{"$f":"$F$8 * 'Block 2'!BO169","v":0},{"$f":"$F$8 * 'Block 2'!BP169","v":0},{"$f":"$F$8 * 'Block 2'!BQ169","v":0},{"$f":"$F$8 * 'Block 2'!BR169","v":0},{"$f":"$F$8 * 'Block 2'!BS169","v":0},{"$f":"$F$8 * 'Block 2'!BT169","v":0},{"$f":"$F$8 * 'Block 2'!BU169","v":0},{"$f":"$F$8 * 'Block 2'!BV169","v":0},{"$f":"$F$8 * 'Block 2'!BW169","v":0},{"$f":"$F$8 * 'Block 2'!BX169","v":0},{"$f":"$F$8 * 'Block 2'!BY169","v":0},{"$f":"$F$8 * 'Block 2'!BZ169","v":0},{"$f":"$F$8 * 'Block 2'!CA169","v":0},{"$f":"$F$8 * 'Block 2'!CB169","v":0},{"$f":"$F$8 * 'Block 2'!CC169","v":0},{"$f":"$F$8 * 'Block 2'!CD169","v":0},{"$f":"$F$8 * 'Block 2'!CE169","v":0},{"$f":"$F$8 * 'Block 2'!CF169","v":0},{"$f":"$F$8 * 'Block 2'!CG169","v":0},{"$f":"$F$8 * 'Block 2'!CH169","v":0},{"$f":"$F$8 * 'Block 2'!CI169","v":0},{"$f":"$F$8 * 'Block 2'!CJ169","v":0},{"$f":"$F$8 * 'Block 2'!CK169","v":0},{"$f":"$F$8 * 'Block 2'!CL169","v":0},{"$f":"$F$8 * 'Block 2'!CM169","v":0},{"$f":"$F$8 * 'Block 2'!CN169","v":0},{"$f":"$F$8 * 'Block 2'!CO169","v":0},{"$f":"$F$8 * 'Block 2'!CP169","v":0},{"$f":"$F$8 * 'Block 2'!CQ169","v":0},{"$f":"$F$8 * 'Block 2'!CR169","v":0},{"$f":"$F$8 * 'Block 2'!CS169","v":0},{"$f":"$F$8 * 'Block 2'!CT169","v":0},{"$f":"$F$8 * 'Block 2'!CU169","v":0},{"$f":"$F$8 * 'Block 2'!CV169","v":0}]
[]
[{"$nulls":4},"LNG and DSO plants",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J67:CV67)","v":16629129894.776949},{"$f":"(' Block 2 LNG & DSO plants'!H184 * F67) - 'Offshore project'!H67","v":0},{"$f":"SUM(J68:J70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,602016171.63514471,1001262545.22047,1549849216.0045042,1890059490.5814345,1843960905.833777,998169092.51295769,280546654.21828878,280546654.21828878,280546654.21828878,280546654.21828878,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,{"$f":"SUM(AP68:AP70)","v":310626321.64190686},310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,310626321.64190686,235626321.64190689,235626321.64190689,235626321.64190689,235626321.64190689,234558891.64190689,214421406.02783704,4403459.76,4403459.76,4403459.76,4403459.76,0,0,0,0,0,{"$f":"SUM(BR68:BR70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE68:CE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J68:CV68)","v":9512698469.9999981},null,{"$f":"SUM(' Block 2 LNG & DSO plants'!J180:J181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!K180:K181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!L180:L181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!M180:M181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!N180:N181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!O180:O181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!P180:P181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!Q180:Q181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!R180:R181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!S180:S181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!T180:T181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!U180:U181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!V180:V181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!W180:W181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!X180:X181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!Y180:Y181) * $F$67","v":602016171.63514471},{"$f":"SUM(' Block 2 LNG & DSO plants'!Z180:Z181) * $F$67","v":1001262545.22047},{"$f":"SUM(' Block 2 LNG & DSO plants'!AA180:AA181) * $F$67","v":1549849216.0045042},{"$f":"SUM(' Block 2 LNG & DSO plants'!AB180:AB181) * $F$67","v":1890059490.5814345},{"$f":"SUM(' Block 2 LNG & DSO plants'!AC180:AC181) * $F$67","v":1843960905.833777},{"$f":"SUM(' Block 2 LNG & DSO plants'!AD180:AD181) * $F$67","v":795662100.72466886},{"$f":"SUM(' Block 2 LNG & DSO plants'!AE180:AE181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AF180:AF181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AG180:AG181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AH180:AH181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AI180:AI181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AJ180:AJ181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AK180:AK181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AL180:AL181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AM180:AM181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AN180:AN181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AO180:AO181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AP180:AP181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AQ180:AQ181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AR180:AR181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AS180:AS181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AT180:AT181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AU180:AU181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AV180:AV181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AW180:AW181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AX180:AX181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AY180:AY181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!AZ180:AZ181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!BA180:BA181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!BB180:BB181) * $F$67","v":76067429.999999985},{"$f":"SUM(' Block 2 LNG & DSO plants'!BC180:BC181) * $F$67","v":1067430},{"$f":"SUM(' Block 2 LNG & DSO plants'!BD180:BD181) * $F$67","v":1067430},{"$f":"SUM(' Block 2 LNG & DSO plants'!BE180:BE181) * $F$67","v":1067430},{"$f":"SUM(' Block 2 LNG & DSO plants'!BF180:BF181) * $F$67","v":1067430},{"$f":"SUM(' Block 2 LNG & DSO plants'!BG180:BG181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BH180:BH181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BI180:BI181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BJ180:BJ181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BK180:BK181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BL180:BL181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BM180:BM181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BN180:BN181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BO180:BO181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BP180:BP181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BQ180:BQ181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BR180:BR181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BS180:BS181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BT180:BT181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BU180:BU181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BV180:BV181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BW180:BW181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BX180:BX181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BY180:BY181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!BZ180:BZ181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CA180:CA181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CB180:CB181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CC180:CC181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CD180:CD181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CE180:CE181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CF180:CF181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CG180:CG181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CH180:CH181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CI180:CI181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CJ180:CJ181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CK180:CK181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CL180:CL181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CM180:CM181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CN180:CN181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CO180:CO181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CP180:CP181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CQ180:CQ181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CR180:CR181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CS180:CS181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CT180:CT181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CU180:CU181) * $F$67","v":0},{"$f":"SUM(' Block 2 LNG & DSO plants'!CV180:CV181) * $F$67","v":0}]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J69:CV69)","v":6352661577.7769489},null,{"$f":"' Block 2 LNG & DSO plants'!J182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!K182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!L182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!M182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!N182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!O182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!P182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!Q182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!R182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!S182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!T182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!U182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!V182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!W182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!X182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!Y182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!Z182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!AA182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!AB182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!AC182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!AD182 * $F$67","v":202506991.7882888},{"$f":"' Block 2 LNG & DSO plants'!AE182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AF182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AG182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AH182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AI182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AJ182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AK182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AL182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AM182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AN182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AO182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AP182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AQ182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AR182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AS182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AT182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AU182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AV182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AW182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AX182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AY182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!AZ182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!BA182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!BB182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!BC182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!BD182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!BE182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!BF182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!BG182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!BH182 * $F$67","v":204479224.21828881},{"$f":"' Block 2 LNG & DSO plants'!BI182 * $F$67","v":3944464.8600000003},{"$f":"' Block 2 LNG & DSO plants'!BJ182 * $F$67","v":3944464.8600000003},{"$f":"' Block 2 LNG & DSO plants'!BK182 * $F$67","v":3944464.8600000003},{"$f":"' Block 2 LNG & DSO plants'!BL182 * $F$67","v":3944464.8600000003},{"$f":"' Block 2 LNG & DSO plants'!BM182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BN182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BO182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BP182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BQ182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BR182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BS182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BT182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BU182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BV182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BW182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BX182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BY182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BZ182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CA182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CB182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CC182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CD182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CE182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CF182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CG182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CH182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CI182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CJ182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CK182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CL182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CM182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CN182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CO182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CP182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CQ182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CR182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CS182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CT182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CU182 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CV182 * $F$67","v":0}]
[{"$nulls":4},"Decommissioning Provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J70:CV70)","v":763769847},null,{"$f":"' Block 2 LNG & DSO plants'!J183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!K183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!L183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!M183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!N183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!O183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!P183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!Q183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!R183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!S183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!T183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!U183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!V183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!W183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!X183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!Y183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!Z183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!AA183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!AB183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!AC183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!AD183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!AE183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!AF183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!AG183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!AH183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!AI183 * $F$67","v":30079667.423618067},{"$f":"' Block 2 LNG & DSO plants'!AJ183 * $F$67","v":30079667.423618071},{"$f":"' Block 2 LNG & DSO plants'!AK183 * $F$67","v":30079667.423618071},{"$f":"' Block 2 LNG & DSO plants'!AL183 * $F$67","v":30079667.423618071},{"$f":"' Block 2 LNG & DSO plants'!AM183 * $F$67","v":30079667.423618071},{"$f":"' Block 2 LNG & DSO plants'!AN183 * $F$67","v":30079667.423618067},{"$f":"' Block 2 LNG & DSO plants'!AO183 * $F$67","v":30079667.423618067},{"$f":"' Block 2 LNG & DSO plants'!AP183 * $F$67","v":30079667.423618063},{"$f":"' Block 2 LNG & DSO plants'!AQ183 * $F$67","v":30079667.423618063},{"$f":"' Block 2 LNG & DSO plants'!AR183 * $F$67","v":30079667.423618063},{"$f":"' Block 2 LNG & DSO plants'!AS183 * $F$67","v":30079667.42361806},{"$f":"' Block 2 LNG & DSO plants'!AT183 * $F$67","v":30079667.42361806},{"$f":"' Block 2 LNG & DSO plants'!AU183 * $F$67","v":30079667.423618063},{"$f":"' Block 2 LNG & DSO plants'!AV183 * $F$67","v":30079667.42361806},{"$f":"' Block 2 LNG & DSO plants'!AW183 * $F$67","v":30079667.423618063},{"$f":"' Block 2 LNG & DSO plants'!AX183 * $F$67","v":30079667.423618063},{"$f":"' Block 2 LNG & DSO plants'!AY183 * $F$67","v":30079667.423618067},{"$f":"' Block 2 LNG & DSO plants'!AZ183 * $F$67","v":30079667.423618067},{"$f":"' Block 2 LNG & DSO plants'!BA183 * $F$67","v":30079667.423618067},{"$f":"' Block 2 LNG & DSO plants'!BB183 * $F$67","v":30079667.423618067},{"$f":"' Block 2 LNG & DSO plants'!BC183 * $F$67","v":30079667.423618071},{"$f":"' Block 2 LNG & DSO plants'!BD183 * $F$67","v":30079667.423618071},{"$f":"' Block 2 LNG & DSO plants'!BE183 * $F$67","v":30079667.423618078},{"$f":"' Block 2 LNG & DSO plants'!BF183 * $F$67","v":30079667.423618078},{"$f":"' Block 2 LNG & DSO plants'!BG183 * $F$67","v":30079667.423618075},{"$f":"' Block 2 LNG & DSO plants'!BH183 * $F$67","v":9942181.809548242},{"$f":"' Block 2 LNG & DSO plants'!BI183 * $F$67","v":458994.89999999991},{"$f":"' Block 2 LNG & DSO plants'!BJ183 * $F$67","v":458994.89999999991},{"$f":"' Block 2 LNG & DSO plants'!BK183 * $F$67","v":458994.89999999991},{"$f":"' Block 2 LNG & DSO plants'!BL183 * $F$67","v":458994.89999999991},{"$f":"' Block 2 LNG & DSO plants'!BM183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BN183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BO183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BP183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BQ183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BR183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BS183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BT183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BU183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BV183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BW183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BX183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BY183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!BZ183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CA183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CB183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CC183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CD183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CE183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CF183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CG183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CH183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CI183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CJ183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CK183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CL183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CM183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CN183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CO183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CP183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CQ183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CR183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CS183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CT183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CU183 * $F$67","v":0},{"$f":"' Block 2 LNG & DSO plants'!CV183 * $F$67","v":0}]
[]
[{"$nulls":4},"Total",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J72:CV72)","v":36350180237.271278},null,{"$f":"SUM(J73:J76)","v":375000000},375000000,225000000,225000000,150000000,75000000,75000000,0,0,0,0,0,0,0,0,602016171.63514471,1206017508.1487474,2389353115.3679523,2979019146.368907,3240351328.9974933,1963413588.0052085,593905201.689996,593905201.689996,593905201.689996,593905201.689996,633200083.39047515,633200083.39047515,1122006021.1823049,1122006021.1823049,1122006021.1823049,1131782139.9381416,642976202.14631176,{"$f":"SUM(AP73:AP76)","v":633200083.39047515},633200083.39047515,633200083.39047515,633200083.39047515,633200083.39047515,633200083.39047515,1122006021.1823049,1122006021.1823049,1131782139.9381416,1129338110.2491825,633200083.39047515,633200083.39047515,633200083.39047515,558200083.39047515,558200083.39047515,558200083.39047515,558200083.39047515,533421704.01901263,337590827.4731347,38653840.01775109,31321750.950873647,31321750.950873647,278168749.53574759,0,0,0,0,0,{"$f":"SUM(BR73:BR76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE73:CE76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J73:CV73)","v":20831597058.579689},null,{"$f":"J62+J68","v":375000000},375000000,225000000,225000000,150000000,75000000,75000000,0,0,0,0,0,0,0,0,602016171.63514471,1206017508.1487474,2389353115.3679523,2979019146.368907,3240351328.9974933,1625858915.9226339,119330616.88313578,119330616.88313578,119330616.88313578,119330616.88313578,119330616.88313578,119330616.88313578,608136554.67496538,608136554.67496538,608136554.67496538,617912673.43080199,129106735.63897237,{"$f":"AP62+AP68","v":119330616.88313578},119330616.88313578,119330616.88313578,119330616.88313578,119330616.88313578,119330616.88313578,608136554.67496538,608136554.67496538,617912673.43080199,615468643.74184287,119330616.88313578,119330616.88313578,119330616.88313578,44330616.883135796,44330616.883135796,44330616.883135796,44330616.883135796,19552237.511673182,17108207.822714034,9776118.7558365911,2444029.6889591478,2444029.6889591478,249291028.2738331,0,0,0,0,0,{"$f":"BR62+BR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE62+CE68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs & Tolling Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J74:CV74)","v":0},null,{"$f":"J63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J75:CV75)","v":14517703837.97695},null,{"$f":"J64+J69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,337554672.08257449,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,{"$f":"AP64+AP69","v":474574584.80686021},474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,474574584.80686021,307041190.41543233,27611254.020000003,27611254.020000003,27611254.020000003,27611254.020000003,0,0,0,0,0,{"$f":"BR64+BR69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE64+CE69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning Provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J76:CV76)","v":1000879340.7146258},null,{"$f":"J65+J70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39294881.700479195,39294881.700479202,39294881.700479202,39294881.700479202,39294881.700479202,39294881.700479195,39294881.700479195,{"$f":"AP65+AP70","v":39294881.700479187},39294881.700479187,39294881.700479187,39294881.70047918,39294881.70047918,39294881.700479187,39294881.70047918,39294881.700479187,39294881.700479187,39294881.700479195,39294881.700479187,39294881.700479187,39294881.700479187,39294881.700479195,39294881.700479195,39294881.700479202,39294881.700479202,39294881.700479195,13441429.234988308,1266467.2419144958,1266467.2419144958,1266467.2419144961,1266467.2419144961,0,0,0,0,0,{"$f":"BR65+BR70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE65+CE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow"]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J79:CV79)","v":64772820868.245308},null,{"$f":"J58 - J72","v":-375000000},-375000000,-225000000,-225000000,-150000000,-75000000,-75000000,0,0,0,0,0,0,0,0,-602016171.63514471,-1206017508.1487474,-2389353115.3679523,-2979019146.368907,-3240351328.9974933,-280246215.93889809,2772429542.442625,2772429542.442625,2772429542.442625,2772429542.442625,2733134660.7421455,2733134660.7421455,2244328722.950316,2244328722.950316,2244328722.950316,2234552604.194479,2723358541.9863091,{"$f":"AP58 - AP72","v":2733134660.7421455},2733134660.7421455,2733134660.7421455,2733134660.7421455,2733134660.7421455,2733134660.7421455,2244328722.950316,2244328722.950316,2234552604.194479,2236996633.8834381,2733134660.7421455,2733134660.7421455,2733134660.7421455,2808134660.7421455,2808134660.7421455,2808134660.7421455,2808134660.7421455,2832913040.1136084,847420948.53115201,119124754.38224891,126456843.44912636,126456843.44912636,-120390155.13574758,0,0,0,0,0,{"$f":"BR58 - BR72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE58 - CE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J80:CV80)","v":66272820868.245323},null,{"$f":"J79 * Discounting!J$12","v":0},{"$f":"K79 * Discounting!K$12","v":0},{"$f":"L79 * Discounting!L$12","v":0},{"$f":"M79 * Discounting!M$12","v":0},{"$f":"N79 * Discounting!N$12","v":0},{"$f":"O79 * Discounting!O$12","v":0},{"$f":"P79 * Discounting!P$12","v":0},{"$f":"Q79 * Discounting!Q$12","v":0},{"$f":"R79 * Discounting!R$12","v":0},{"$f":"S79 * Discounting!S$12","v":0},{"$f":"T79 * Discounting!T$12","v":0},{"$f":"U79 * Discounting!U$12","v":0},{"$f":"V79 * Discounting!V$12","v":0},{"$f":"W79 * Discounting!W$12","v":0},{"$f":"X79 * Discounting!X$12","v":0},{"$f":"Y79 * Discounting!Y$12","v":-602016171.63514471},{"$f":"Z79 * Discounting!Z$12","v":-1206017508.1487474},{"$f":"AA79 * Discounting!AA$12","v":-2389353115.3679523},{"$f":"AB79 * Discounting!AB$12","v":-2979019146.368907},{"$f":"AC79 * Discounting!AC$12","v":-3240351328.9974933},{"$f":"AD79 * Discounting!AD$12","v":-280246215.93889809},{"$f":"AE79 * Discounting!AE$12","v":2772429542.442625},{"$f":"AF79 * Discounting!AF$12","v":2772429542.442625},{"$f":"AG79 * Discounting!AG$12","v":2772429542.442625},{"$f":"AH79 * Discounting!AH$12","v":2772429542.442625},{"$f":"AI79 * Discounting!AI$12","v":2733134660.7421455},{"$f":"AJ79 * Discounting!AJ$12","v":2733134660.7421455},{"$f":"AK79 * Discounting!AK$12","v":2244328722.950316},{"$f":"AL79 * Discounting!AL$12","v":2244328722.950316},{"$f":"AM79 * Discounting!AM$12","v":2244328722.950316},{"$f":"AN79 * Discounting!AN$12","v":2234552604.194479},{"$f":"AO79 * Discounting!AO$12","v":2723358541.9863091},{"$f":"AP79 * Discounting!AP$12","v":2733134660.7421455},{"$f":"AQ79 * Discounting!AQ$12","v":2733134660.7421455},{"$f":"AR79 * Discounting!AR$12","v":2733134660.7421455},{"$f":"AS79 * Discounting!AS$12","v":2733134660.7421455},{"$f":"AT79 * Discounting!AT$12","v":2733134660.7421455},{"$f":"AU79 * Discounting!AU$12","v":2733134660.7421455},{"$f":"AV79 * Discounting!AV$12","v":2244328722.950316},{"$f":"AW79 * Discounting!AW$12","v":2244328722.950316},{"$f":"AX79 * Discounting!AX$12","v":2234552604.194479},{"$f":"AY79 * Discounting!AY$12","v":2236996633.8834381},{"$f":"AZ79 * Discounting!AZ$12","v":2733134660.7421455},{"$f":"BA79 * Discounting!BA$12","v":2733134660.7421455},{"$f":"BB79 * Discounting!BB$12","v":2733134660.7421455},{"$f":"BC79 * Discounting!BC$12","v":2808134660.7421455},{"$f":"BD79 * Discounting!BD$12","v":2808134660.7421455},{"$f":"BE79 * Discounting!BE$12","v":2808134660.7421455},{"$f":"BF79 * Discounting!BF$12","v":2808134660.7421455},{"$f":"BG79 * Discounting!BG$12","v":2832913040.1136084},{"$f":"BH79 * Discounting!BH$12","v":847420948.53115201},{"$f":"BI79 * Discounting!BI$12","v":119124754.38224891},{"$f":"BJ79 * Discounting!BJ$12","v":126456843.44912636},{"$f":"BK79 * Discounting!BK$12","v":126456843.44912636},{"$f":"BL79 * Discounting!BL$12","v":-120390155.13574758},{"$f":"BM79 * Discounting!BM$12","v":0},{"$f":"BN79 * Discounting!BN$12","v":0},{"$f":"BO79 * Discounting!BO$12","v":0},{"$f":"BP79 * Discounting!BP$12","v":0},{"$f":"BQ79 * Discounting!BQ$12","v":0},{"$f":"BR79 * Discounting!BR$12","v":0},{"$f":"BS79 * Discounting!BS$12","v":0},{"$f":"BT79 * Discounting!BT$12","v":0},{"$f":"BU79 * Discounting!BU$12","v":0},{"$f":"BV79 * Discounting!BV$12","v":0},{"$f":"BW79 * Discounting!BW$12","v":0},{"$f":"BX79 * Discounting!BX$12","v":0},{"$f":"BY79 * Discounting!BY$12","v":0},{"$f":"BZ79 * Discounting!BZ$12","v":0},{"$f":"CA79 * Discounting!CA$12","v":0},{"$f":"CB79 * Discounting!CB$12","v":0},{"$f":"CC79 * Discounting!CC$12","v":0},{"$f":"CD79 * Discounting!CD$12","v":0},{"$f":"CE79 * Discounting!CE$12","v":0},{"$f":"CF79 * Discounting!CF$12","v":0},{"$f":"CG79 * Discounting!CG$12","v":0},{"$f":"CH79 * Discounting!CH$12","v":0},{"$f":"CI79 * Discounting!CI$12","v":0},{"$f":"CJ79 * Discounting!CJ$12","v":0},{"$f":"CK79 * Discounting!CK$12","v":0},{"$f":"CL79 * Discounting!CL$12","v":0},{"$f":"CM79 * Discounting!CM$12","v":0},{"$f":"CN79 * Discounting!CN$12","v":0},{"$f":"CO79 * Discounting!CO$12","v":0},{"$f":"CP79 * Discounting!CP$12","v":0},{"$f":"CQ79 * Discounting!CQ$12","v":0},{"$f":"CR79 * Discounting!CR$12","v":0},{"$f":"CS79 * Discounting!CS$12","v":0},{"$f":"CT79 * Discounting!CT$12","v":0},{"$f":"CU79 * Discounting!CU$12","v":0},{"$f":"CV79 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Project Pre-Tax Net Cash Flow NPV\"&Inputs!C344*100","v":"Project Pre-Tax Net Cash Flow NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J83:CV83)","v":2941480638.0635724},null,{"$f":"J80 / Discounting!J$19","v":0},{"$f":"K80 / Discounting!K$19","v":0},{"$f":"L80 / Discounting!L$19","v":0},{"$f":"M80 / Discounting!M$19","v":0},{"$f":"N80 / Discounting!N$19","v":0},{"$f":"O80 / Discounting!O$19","v":0},{"$f":"P80 / Discounting!P$19","v":0},{"$f":"Q80 / Discounting!Q$19","v":0},{"$f":"R80 / Discounting!R$19","v":0},{"$f":"S80 / Discounting!S$19","v":0},{"$f":"T80 / Discounting!T$19","v":0},{"$f":"U80 / Discounting!U$19","v":0},{"$f":"V80 / Discounting!V$19","v":0},{"$f":"W80 / Discounting!W$19","v":0},{"$f":"X80 / Discounting!X$19","v":0},{"$f":"Y80 / Discounting!Y$19","v":-602016171.63514471},{"$f":"Z80 / Discounting!Z$19","v":-1067272131.1050863},{"$f":"AA80 / Discounting!AA$19","v":-1871213967.709259},{"$f":"AB80 / Discounting!AB$19","v":-2064609702.8193338},{"$f":"AC80 / Discounting!AC$19","v":-1987368154.3349204},{"$f":"AD80 / Discounting!AD$19","v":-152106418.22708398},{"$f":"AE80 / Discounting!AE$19","v":1331649275.2381771},{"$f":"AF80 / Discounting!AF$19","v":1178450686.0514841},{"$f":"AG80 / Discounting!AG$19","v":1042876713.3198975},{"$f":"AH80 / Discounting!AH$19","v":922899746.30079436},{"$f":"AI80 / Discounting!AI$19","v":805149624.91428709},{"$f":"AJ80 / Discounting!AJ$19","v":712521791.95954621},{"$f":"AK80 / Discounting!AK$19","v":517779850.53328407},{"$f":"AL80 / Discounting!AL$19","v":458212257.10910094},{"$f":"AM80 / Discounting!AM$19","v":405497572.66292125},{"$f":"AN80 / Discounting!AN$19","v":357284298.44716859},{"$f":"AO80 / Discounting!AO$19","v":385344998.14107394},{"$f":"AP80 / Discounting!AP$19","v":342237417.87803155},{"$f":"AQ80 / Discounting!AQ$19","v":302864971.57347929},{"$f":"AR80 / Discounting!AR$19","v":268022098.73759234},{"$f":"AS80 / Discounting!AS$19","v":237187697.99786934},{"$f":"AT80 / Discounting!AT$19","v":209900617.69722953},{"$f":"AU80 / Discounting!AU$19","v":185752759.02409694},{"$f":"AV80 / Discounting!AV$19","v":134983991.91291359},{"$f":"AW80 / Discounting!AW$19","v":119454860.09992352},{"$f":"AX80 / Discounting!AX$19","v":105251791.29095303},{"$f":"AY80 / Discounting!AY$19","v":93245052.975224033},{"$f":"AZ80 / Discounting!AZ$19","v":100819155.59963985},{"$f":"BA80 / Discounting!BA$19","v":89220491.681097224},{"$f":"BB80 / Discounting!BB$19","v":78956187.32840462},{"$f":"BC80 / Discounting!BC$19","v":71790111.115551949},{"$f":"BD80 / Discounting!BD$19","v":63531071.783674292},{"$f":"BE80 / Discounting!BE$19","v":56222187.419180796},{"$f":"BF80 / Discounting!BF$19","v":49754148.158567078},{"$f":"BG80 / Discounting!BG$19","v":44418732.845750466},{"$f":"BH80 / Discounting!BH$19","v":11758547.388863748},{"$f":"BI80 / Discounting!BI$19","v":1462776.7632515053},{"$f":"BJ80 / Discounting!BJ$19","v":1374168.307249665},{"$f":"BK80 / Discounting!BK$19","v":1216078.1480085533},{"$f":"BL80 / Discounting!BL$19","v":-1024546.5098862051},{"$f":"BM80 / Discounting!BM$19","v":0},{"$f":"BN80 / Discounting!BN$19","v":0},{"$f":"BO80 / Discounting!BO$19","v":0},{"$f":"BP80 / Discounting!BP$19","v":0},{"$f":"BQ80 / Discounting!BQ$19","v":0},{"$f":"BR80 / Discounting!BR$19","v":0},{"$f":"BS80 / Discounting!BS$19","v":0},{"$f":"BT80 / Discounting!BT$19","v":0},{"$f":"BU80 / Discounting!BU$19","v":0},{"$f":"BV80 / Discounting!BV$19","v":0},{"$f":"BW80 / Discounting!BW$19","v":0},{"$f":"BX80 / Discounting!BX$19","v":0},{"$f":"BY80 / Discounting!BY$19","v":0},{"$f":"BZ80 / Discounting!BZ$19","v":0},{"$f":"CA80 / Discounting!CA$19","v":0},{"$f":"CB80 / Discounting!CB$19","v":0},{"$f":"CC80 / Discounting!CC$19","v":0},{"$f":"CD80 / Discounting!CD$19","v":0},{"$f":"CE80 / Discounting!CE$19","v":0},{"$f":"CF80 / Discounting!CF$19","v":0},{"$f":"CG80 / Discounting!CG$19","v":0},{"$f":"CH80 / Discounting!CH$19","v":0},{"$f":"CI80 / Discounting!CI$19","v":0},{"$f":"CJ80 / Discounting!CJ$19","v":0},{"$f":"CK80 / Discounting!CK$19","v":0},{"$f":"CL80 / Discounting!CL$19","v":0},{"$f":"CM80 / Discounting!CM$19","v":0},{"$f":"CN80 / Discounting!CN$19","v":0},{"$f":"CO80 / Discounting!CO$19","v":0},{"$f":"CP80 / Discounting!CP$19","v":0},{"$f":"CQ80 / Discounting!CQ$19","v":0},{"$f":"CR80 / Discounting!CR$19","v":0},{"$f":"CS80 / Discounting!CS$19","v":0},{"$f":"CT80 / Discounting!CT$19","v":0},{"$f":"CU80 / Discounting!CU$19","v":0},{"$f":"CV80 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J84:CV84)","v":1441480638.0635748},null,{"$f":"J79 / Discounting!J$19","v":-375000000},{"$f":"K79 / Discounting!K$19","v":-375000000},{"$f":"L79 / Discounting!L$19","v":-225000000},{"$f":"M79 / Discounting!M$19","v":-225000000},{"$f":"N79 / Discounting!N$19","v":-150000000},{"$f":"O79 / Discounting!O$19","v":-75000000},{"$f":"P79 / Discounting!P$19","v":-75000000},{"$f":"Q79 / Discounting!Q$19","v":0},{"$f":"R79 / Discounting!R$19","v":0},{"$f":"S79 / Discounting!S$19","v":0},{"$f":"T79 / Discounting!T$19","v":0},{"$f":"U79 / Discounting!U$19","v":0},{"$f":"V79 / Discounting!V$19","v":0},{"$f":"W79 / Discounting!W$19","v":0},{"$f":"X79 / Discounting!X$19","v":0},{"$f":"Y79 / Discounting!Y$19","v":-602016171.63514471},{"$f":"Z79 / Discounting!Z$19","v":-1067272131.1050863},{"$f":"AA79 / Discounting!AA$19","v":-1871213967.709259},{"$f":"AB79 / Discounting!AB$19","v":-2064609702.8193338},{"$f":"AC79 / Discounting!AC$19","v":-1987368154.3349204},{"$f":"AD79 / Discounting!AD$19","v":-152106418.22708398},{"$f":"AE79 / Discounting!AE$19","v":1331649275.2381771},{"$f":"AF79 / Discounting!AF$19","v":1178450686.0514841},{"$f":"AG79 / Discounting!AG$19","v":1042876713.3198975},{"$f":"AH79 / Discounting!AH$19","v":922899746.30079436},{"$f":"AI79 / Discounting!AI$19","v":805149624.91428709},{"$f":"AJ79 / Discounting!AJ$19","v":712521791.95954621},{"$f":"AK79 / Discounting!AK$19","v":517779850.53328407},{"$f":"AL79 / Discounting!AL$19","v":458212257.10910094},{"$f":"AM79 / Discounting!AM$19","v":405497572.66292125},{"$f":"AN79 / Discounting!AN$19","v":357284298.44716859},{"$f":"AO79 / Discounting!AO$19","v":385344998.14107394},{"$f":"AP79 / Discounting!AP$19","v":342237417.87803155},{"$f":"AQ79 / Discounting!AQ$19","v":302864971.57347929},{"$f":"AR79 / Discounting!AR$19","v":268022098.73759234},{"$f":"AS79 / Discounting!AS$19","v":237187697.99786934},{"$f":"AT79 / Discounting!AT$19","v":209900617.69722953},{"$f":"AU79 / Discounting!AU$19","v":185752759.02409694},{"$f":"AV79 / Discounting!AV$19","v":134983991.91291359},{"$f":"AW79 / Discounting!AW$19","v":119454860.09992352},{"$f":"AX79 / Discounting!AX$19","v":105251791.29095303},{"$f":"AY79 / Discounting!AY$19","v":93245052.975224033},{"$f":"AZ79 / Discounting!AZ$19","v":100819155.59963985},{"$f":"BA79 / Discounting!BA$19","v":89220491.681097224},{"$f":"BB79 / Discounting!BB$19","v":78956187.32840462},{"$f":"BC79 / Discounting!BC$19","v":71790111.115551949},{"$f":"BD79 / Discounting!BD$19","v":63531071.783674292},{"$f":"BE79 / Discounting!BE$19","v":56222187.419180796},{"$f":"BF79 / Discounting!BF$19","v":49754148.158567078},{"$f":"BG79 / Discounting!BG$19","v":44418732.845750466},{"$f":"BH79 / Discounting!BH$19","v":11758547.388863748},{"$f":"BI79 / Discounting!BI$19","v":1462776.7632515053},{"$f":"BJ79 / Discounting!BJ$19","v":1374168.307249665},{"$f":"BK79 / Discounting!BK$19","v":1216078.1480085533},{"$f":"BL79 / Discounting!BL$19","v":-1024546.5098862051},{"$f":"BM79 / Discounting!BM$19","v":0},{"$f":"BN79 / Discounting!BN$19","v":0},{"$f":"BO79 / Discounting!BO$19","v":0},{"$f":"BP79 / Discounting!BP$19","v":0},{"$f":"BQ79 / Discounting!BQ$19","v":0},{"$f":"BR79 / Discounting!BR$19","v":0},{"$f":"BS79 / Discounting!BS$19","v":0},{"$f":"BT79 / Discounting!BT$19","v":0},{"$f":"BU79 / Discounting!BU$19","v":0},{"$f":"BV79 / Discounting!BV$19","v":0},{"$f":"BW79 / Discounting!BW$19","v":0},{"$f":"BX79 / Discounting!BX$19","v":0},{"$f":"BY79 / Discounting!BY$19","v":0},{"$f":"BZ79 / Discounting!BZ$19","v":0},{"$f":"CA79 / Discounting!CA$19","v":0},{"$f":"CB79 / Discounting!CB$19","v":0},{"$f":"CC79 / Discounting!CC$19","v":0},{"$f":"CD79 / Discounting!CD$19","v":0},{"$f":"CE79 / Discounting!CE$19","v":0},{"$f":"CF79 / Discounting!CF$19","v":0},{"$f":"CG79 / Discounting!CG$19","v":0},{"$f":"CH79 / Discounting!CH$19","v":0},{"$f":"CI79 / Discounting!CI$19","v":0},{"$f":"CJ79 / Discounting!CJ$19","v":0},{"$f":"CK79 / Discounting!CK$19","v":0},{"$f":"CL79 / Discounting!CL$19","v":0},{"$f":"CM79 / Discounting!CM$19","v":0},{"$f":"CN79 / Discounting!CN$19","v":0},{"$f":"CO79 / Discounting!CO$19","v":0},{"$f":"CP79 / Discounting!CP$19","v":0},{"$f":"CQ79 / Discounting!CQ$19","v":0},{"$f":"CR79 / Discounting!CR$19","v":0},{"$f":"CS79 / Discounting!CS$19","v":0},{"$f":"CT79 / Discounting!CT$19","v":0},{"$f":"CU79 / Discounting!CU$19","v":0},{"$f":"CV79 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J85:CV85)","v":96517842.85900183},null,{"$f":"J79 / Discounting!J$20","v":-375000000},{"$f":"K79 / Discounting!K$20","v":-375000000},{"$f":"L79 / Discounting!L$20","v":-225000000},{"$f":"M79 / Discounting!M$20","v":-225000000},{"$f":"N79 / Discounting!N$20","v":-150000000},{"$f":"O79 / Discounting!O$20","v":-75000000},{"$f":"P79 / Discounting!P$20","v":-75000000},{"$f":"Q79 / Discounting!Q$20","v":0},{"$f":"R79 / Discounting!R$20","v":0},{"$f":"S79 / Discounting!S$20","v":0},{"$f":"T79 / Discounting!T$20","v":0},{"$f":"U79 / Discounting!U$20","v":0},{"$f":"V79 / Discounting!V$20","v":0},{"$f":"W79 / Discounting!W$20","v":0},{"$f":"X79 / Discounting!X$20","v":0},{"$f":"Y79 / Discounting!Y$20","v":-326750258.78732419},{"$f":"Z79 / Discounting!Z$20","v":-579272553.57259178},{"$f":"AA79 / Discounting!AA$20","v":-1015619973.3551518},{"$f":"AB79 / Discounting!AB$20","v":-1120587430.1660621},{"$f":"AC79 / Discounting!AC$20","v":-1078663812.2541635},{"$f":"AD79 / Discounting!AD$20","v":-82557269.822037458},{"$f":"AE79 / Discounting!AE$20","v":722765875.40198493},{"$f":"AF79 / Discounting!AF$20","v":639615818.93980968},{"$f":"AG79 / Discounting!AG$20","v":566031698.17682278},{"$f":"AH79 / Discounting!AH$20","v":500913007.23612636},{"$f":"AI79 / Discounting!AI$20","v":437002958.88845837},{"$f":"AJ79 / Discounting!AJ$20","v":386728282.20217562},{"$f":"AK79 / Discounting!AK$20","v":281030158.53724927},{"$f":"AL79 / Discounting!AL$20","v":248699255.34269851},{"$f":"AM79 / Discounting!AM$20","v":220087836.58645889},{"$f":"AN79 / Discounting!AN$20","v":193919602.9587931},{"$f":"AO79 / Discounting!AO$20","v":209149826.52875695},{"$f":"AP79 / Discounting!AP$20","v":185752759.02409694},{"$f":"AQ79 / Discounting!AQ$20","v":164382972.58769646},{"$f":"AR79 / Discounting!AR$20","v":145471657.1572535},{"$f":"AS79 / Discounting!AS$20","v":128735979.78518009},{"$f":"AT79 / Discounting!AT$20","v":113925645.82759301},{"$f":"AU79 / Discounting!AU$20","v":100819155.59963985},{"$f":"AV79 / Discounting!AV$20","v":73263902.81160304},{"$f":"AW79 / Discounting!AW$20","v":64835312.222657569},{"$f":"AX79 / Discounting!AX$20","v":57126455.504904978},{"$f":"AY79 / Discounting!AY$20","v":50609678.985097788},{"$f":"AZ79 / Discounting!AZ$20","v":54720598.440778971},{"$f":"BA79 / Discounting!BA$20","v":48425308.354671657},{"$f":"BB79 / Discounting!BB$20","v":42854255.181125358},{"$f":"BC79 / Discounting!BC$20","v":38964796.114470273},{"$f":"BD79 / Discounting!BD$20","v":34482120.455283433},{"$f":"BE79 / Discounting!BE$20","v":30515150.84538357},{"$f":"BF79 / Discounting!BF$20","v":27004558.270250954},{"$f":"BG79 / Discounting!BG$20","v":24108708.596536133},{"$f":"BH79 / Discounting!BH$20","v":6382068.428226172},{"$f":"BI79 / Discounting!BI$20","v":793936.62240386766},{"$f":"BJ79 / Discounting!BJ$20","v":745843.50249529874},{"$f":"BK79 / Discounting!BK$20","v":660038.49778345041},{"$f":"BL79 / Discounting!BL$20","v":-556082.79813429504},{"$f":"BM79 / Discounting!BM$20","v":0},{"$f":"BN79 / Discounting!BN$20","v":0},{"$f":"BO79 / Discounting!BO$20","v":0},{"$f":"BP79 / Discounting!BP$20","v":0},{"$f":"BQ79 / Discounting!BQ$20","v":0},{"$f":"BR79 / Discounting!BR$20","v":0},{"$f":"BS79 / Discounting!BS$20","v":0},{"$f":"BT79 / Discounting!BT$20","v":0},{"$f":"BU79 / Discounting!BU$20","v":0},{"$f":"BV79 / Discounting!BV$20","v":0},{"$f":"BW79 / Discounting!BW$20","v":0},{"$f":"BX79 / Discounting!BX$20","v":0},{"$f":"BY79 / Discounting!BY$20","v":0},{"$f":"BZ79 / Discounting!BZ$20","v":0},{"$f":"CA79 / Discounting!CA$20","v":0},{"$f":"CB79 / Discounting!CB$20","v":0},{"$f":"CC79 / Discounting!CC$20","v":0},{"$f":"CD79 / Discounting!CD$20","v":0},{"$f":"CE79 / Discounting!CE$20","v":0},{"$f":"CF79 / Discounting!CF$20","v":0},{"$f":"CG79 / Discounting!CG$20","v":0},{"$f":"CH79 / Discounting!CH$20","v":0},{"$f":"CI79 / Discounting!CI$20","v":0},{"$f":"CJ79 / Discounting!CJ$20","v":0},{"$f":"CK79 / Discounting!CK$20","v":0},{"$f":"CL79 / Discounting!CL$20","v":0},{"$f":"CM79 / Discounting!CM$20","v":0},{"$f":"CN79 / Discounting!CN$20","v":0},{"$f":"CO79 / Discounting!CO$20","v":0},{"$f":"CP79 / Discounting!CP$20","v":0},{"$f":"CQ79 / Discounting!CQ$20","v":0},{"$f":"CR79 / Discounting!CR$20","v":0},{"$f":"CS79 / Discounting!CS$20","v":0},{"$f":"CT79 / Discounting!CT$20","v":0},{"$f":"CU79 / Discounting!CU$20","v":0},{"$f":"CV79 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Project Pre-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,null,{"$f":"IFERROR(IRR(J88:CV88),\"-\")","v":0.16877529428402416},null,{"$f":"J80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-602016171.63514471,-1206017508.1487474,-2389353115.3679523,-2979019146.368907,-3240351328.9974933,-280246215.93889809,2772429542.442625,2772429542.442625,2772429542.442625,2772429542.442625,2733134660.7421455,2733134660.7421455,2244328722.950316,2244328722.950316,2244328722.950316,2234552604.194479,2723358541.9863091,2733134660.7421455,2733134660.7421455,2733134660.7421455,2733134660.7421455,2733134660.7421455,2733134660.7421455,2244328722.950316,2244328722.950316,2234552604.194479,2236996633.8834381,2733134660.7421455,2733134660.7421455,2733134660.7421455,2808134660.7421455,2808134660.7421455,2808134660.7421455,2808134660.7421455,2832913040.1136084,847420948.53115201,119124754.38224891,126456843.44912636,126456843.44912636,-120390155.13574758,{"$f":"BM80","v":0},0,0,0,0,{"$f":"BR80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,null,{"$f":"IFERROR(IRR(J89:CV89),\"-\")","v":0.10749506744123383},null,{"$f":"J79","v":-375000000},-375000000,-225000000,-225000000,-150000000,-75000000,-75000000,0,0,0,0,0,0,0,0,-602016171.63514471,-1206017508.1487474,-2389353115.3679523,-2979019146.368907,-3240351328.9974933,-280246215.93889809,2772429542.442625,2772429542.442625,2772429542.442625,2772429542.442625,2733134660.7421455,2733134660.7421455,2244328722.950316,2244328722.950316,2244328722.950316,2234552604.194479,2723358541.9863091,2733134660.7421455,2733134660.7421455,2733134660.7421455,2733134660.7421455,2733134660.7421455,2733134660.7421455,2244328722.950316,2244328722.950316,2234552604.194479,2236996633.8834381,2733134660.7421455,2733134660.7421455,2733134660.7421455,2808134660.7421455,2808134660.7421455,2808134660.7421455,2808134660.7421455,2832913040.1136084,847420948.53115201,119124754.38224891,126456843.44912636,126456843.44912636,{"$f":"BL79","v":-120390155.13574758},0,0,0,0,0,{"$f":"BR79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Overall offshore project"]
[{"$nulls":4},"Revenues"]
[{"$nulls":4},"Blocks",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J93:CV93)","v":87253937678.136642},null,{"$f":"J19 + J56","v":0},{"$f":"K19 + K56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1352985427.7740679,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,2705970855.5481358,1917408839.4605391,1546057562.9583721,1546057562.9583721,1546057562.9583721,872215911.13098204,0,0,0,0,0,{"$f":"BR19 + BR56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE19 + CE56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG and DSO plants",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J94:CV94)","v":127614404202.12755},null,{"$f":"J20 + J57","v":0},{"$f":"K20 + K57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2002595502.5481396,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,4005191005.0962791,2612430053.055542,1956548147.9534218,1956548147.9534218,1956548147.9534218,979195054.87144005,0,0,0,0,0,{"$f":"BR20 + BR57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE20 + CE57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J95:CV95)","v":214868341880.26404},{"$f":"H21 + H58 - H95","v":0},{"$f":"SUM(J93:J94)","v":0},{"$f":"SUM(K93:K94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3355580930.3222075,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,6711161860.6444149,4529838892.5160809,3502605710.9117937,3502605710.9117937,3502605710.9117937,1851410966.0024221,0,0,0,0,0,{"$f":"SUM(BR93:BR94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE93:CE94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Production Period",null,null,{"$f":"SUM(J97:CV97)","v":35},null,{"$f":"1 * (J95<>0)","v":0},{"$f":"1 * (K95<>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,{"$f":"1 * (BR95<>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1 * (CE95<>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Costs"]
[{"$nulls":4},"Blocks",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J100:CV100)","v":41299647913.648674},{"$f":"H24 + H61 - H100","v":0},{"$f":"SUM(J101:J104)","v":825000000},{"$f":"SUM(K101:K104)","v":825000000},495000000,495000000,330000000,165000000,165000000,0,0,0,0,0,0,0,0,0,396461494.9330827,1641616883.7901151,2124631315.7586067,2719901192.8804851,1898390286.6813784,867871420.38236952,630989434.69271767,630989434.69271767,630989434.69271767,647724480.0750072,647724480.0750072,1136530417.8668368,1610294389.2461405,1610294389.2461405,1629545787.4295633,1131264570.2101476,884606465.76465905,654830939.64569676,647724480.0750072,647724480.0750072,647724480.0750072,647724480.0750072,1610294389.2461405,1610294389.2461405,1627176967.5726666,1617626478.3130181,647724480.0750072,652462119.78880024,647724480.0750072,647724480.0750072,647724480.0750072,647724480.0750072,647724480.0750072,1075577581.7022281,428489039.24801278,332463538.48977673,325131449.42289925,322762629.56600273,425467712.23954165,0,0,0,0,0,{"$f":"SUM(BR101:BR104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE101:CE104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J101:CV101)","v":23349718072.627872},null,{"$f":"J25 + J62","v":825000000},{"$f":"K25 + K62","v":825000000},495000000,495000000,330000000,165000000,165000000,0,0,0,0,0,0,0,0,0,396461494.9330827,1641616883.7901151,2124631315.7586067,2719901192.8804851,1626286812.322932,323664471.6654765,86782485.975824699,86782485.975824699,86782485.975824699,86782485.975824699,86782485.975824699,575588423.7676543,1049352395.1469579,1049352395.1469579,1068603793.3303807,570322576.11096489,323664471.6654765,93888945.546514258,86782485.975824699,86782485.975824699,86782485.975824699,86782485.975824699,1049352395.1469579,1049352395.1469579,1066234973.473484,1056684484.2138355,86782485.975824699,91520125.689617738,86782485.975824699,86782485.975824699,86782485.975824699,86782485.975824699,86782485.975824699,514635587.60304546,40796406.391679212,26357857.754112221,19025768.687234774,16656948.830338256,254028667.98762614,0,0,0,0,0,{"$f":"BR25 + BR62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE25 + CE62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs & Tolling Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J102:CV102)","v":0},null,{"$f":"J26 + J63","v":0},{"$f":"K26 + K63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR26 + BR63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE26 + CE63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J103:CV103)","v":17490821143.499989},null,{"$f":"J27 + J64","v":0},{"$f":"K27 + K64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272103474.35844648,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,544206948.71689296,376673554.32546508,297778377.28832155,297778377.28832155,297778377.28832155,166707470.16122302,0,0,0,0,0,{"$f":"BR27 + BR64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE27 + CE64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning Provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J104:CV104)","v":459108697.52082849},null,{"$f":"J28 + J65","v":0},{"$f":"K28 + K65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16735045.382289555,16735045.382289559,16735045.382289555,16735045.382289559,16735045.382289557,16735045.382289559,16735045.382289559,16735045.382289555,16735045.382289555,16735045.382289555,16735045.382289555,16735045.382289555,16735045.382289557,16735045.382289555,16735045.382289555,16735045.382289559,16735045.382289559,16735045.382289555,16735045.382289557,16735045.382289555,16735045.382289555,16735045.382289559,16735045.382289559,16735045.382289559,16735045.382289555,11019078.530868497,8327303.4473429276,8327303.4473429285,8327303.4473429304,4731574.0906925015,0,0,0,0,0,{"$f":"BR28 + BR65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE28 + CE65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"LNG and DSO plants",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J106:CV106)","v":33136670117.452862},null,{"$f":"SUM(J107:J109)","v":0},{"$f":"SUM(K107:K109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1162728222.4512088,1933828814.3474288,2993363814.6259985,3650442654.7907953,3561408293.2128057,1927983690.2776189,541714544.65235829,541714544.65235829,541714544.65235829,541714544.65235829,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,595816810.65066266,520816810.65066272,520816810.65066272,520816810.65066272,520816810.65066272,448900910.65066272,428763425.0365929,218745478.76875585,218745478.76875585,218745478.76875585,206552221.52816761,0,0,0,0,0,{"$f":"SUM(BR107:BR109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE107:CE109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J107:CV107)","v":18652151099.999996},null,{"$f":"J31 + J68","v":0},{"$f":"K31 + K68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1162728222.4512088,1933828814.3474288,2993363814.6259985,3650442654.7907953,3561408293.2128057,1536734100.5717607,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,146915899.99999997,71915899.999999985,71915899.999999985,71915899.999999985,71915899.999999985,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR31 + BR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE31 + CE68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J108:CV108)","v":13012264470.45289},null,{"$f":"J32 + J69","v":0},{"$f":"K32 + K69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,391249589.70585835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,394798644.65235835,194263885.29406956,194263885.29406956,194263885.29406956,194263885.29406956,0,0,0,0,0,{"$f":"BR32 + BR69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE32 + CE69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning Provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J109:CV109)","v":1472254547.0000005},null,{"$f":"J33 + J70","v":0},{"$f":"K33 + K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54102265.998304322,54102265.998304337,54102265.998304337,54102265.998304337,54102265.998304337,54102265.998304337,54102265.998304345,54102265.998304337,54102265.998304345,54102265.998304337,54102265.998304337,54102265.998304337,54102265.998304337,54102265.998304337,54102265.998304337,54102265.998304337,54102265.998304345,54102265.998304345,54102265.998304352,54102265.998304352,54102265.998304352,54102265.998304352,54102265.998304367,54102265.998304367,54102265.99830436,33964780.384234533,24481593.474686287,24481593.474686287,24481593.474686284,12288336.23409804,0,0,0,0,0,{"$f":"BR33 + BR70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE33 + CE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Total",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J111:CV111)","v":74436318031.101593},null,{"$f":"SUM(J112:J115)","v":825000000},{"$f":"SUM(K112:K115)","v":825000000},495000000,495000000,330000000,165000000,165000000,0,0,0,0,0,0,0,0,1162728222.4512088,2330290309.2805114,4634980698.4161139,5775073970.5494022,6281309486.0932903,3826373976.9589972,1409585965.0347276,1172703979.3450758,1172703979.3450758,1172703979.3450758,1243541290.7256696,1243541290.7256699,1732347228.5174994,2206111199.8968029,2206111199.8968029,2225362598.0802255,1727081380.8608098,1480423276.4153214,1250647750.2963595,1243541290.7256699,1243541290.7256699,1243541290.7256699,1243541290.7256699,2206111199.8968029,2206111199.8968029,2222993778.2233291,2213443288.9636807,1243541290.7256699,1248278930.4394629,1243541290.7256699,1168541290.7256699,1168541290.7256699,1168541290.7256699,1168541290.7256699,1524478492.3528907,857252464.28460574,551209017.25853264,543876928.19165516,541508108.33475864,632019933.76770937,0,0,0,0,0,{"$f":"SUM(BR112:BR115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE112:CE115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Capital Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J112:CV112)","v":42001869172.627853},null,{"$f":"J101+J107","v":825000000},{"$f":"K101+K107","v":825000000},495000000,495000000,330000000,165000000,165000000,0,0,0,0,0,0,0,0,1162728222.4512088,2330290309.2805114,4634980698.4161139,5775073970.5494022,6281309486.0932903,3163020912.8946924,470580371.66547644,233698385.97582465,233698385.97582465,233698385.97582465,233698385.97582465,233698385.97582465,722504323.7676543,1196268295.1469579,1196268295.1469579,1215519693.3303807,717238476.11096489,470580371.66547644,240804845.54651421,233698385.97582465,233698385.97582465,233698385.97582465,233698385.97582465,1196268295.1469579,1196268295.1469579,1213150873.473484,1203600384.2138355,233698385.97582465,238436025.68961769,233698385.97582465,158698385.97582468,158698385.97582468,158698385.97582468,158698385.97582468,514635587.60304546,40796406.391679212,26357857.754112221,19025768.687234774,16656948.830338256,254028667.98762614,0,0,0,0,0,{"$f":"BR101+BR107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE101+CE107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Tariffs & Tolling Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J113:CV113)","v":0},null,{"$f":"J102","v":0},{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Operating Expenditure",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J114:CV114)","v":30503085613.952877},null,{"$f":"J103+J108","v":0},{"$f":"K103+K108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,663353064.06430483,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,939005593.36925125,771472198.9778235,492042262.58239114,492042262.58239114,492042262.58239114,360971355.45529258,0,0,0,0,0,{"$f":"BR103+BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE103+CE108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Decommissioning Provision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J115:CV115)","v":1931363244.5208292},null,{"$f":"J104+J109","v":0},{"$f":"K104+K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70837311.380593881,70837311.380593896,70837311.380593896,70837311.380593896,70837311.380593896,70837311.380593896,70837311.380593896,70837311.380593896,70837311.380593896,70837311.380593896,70837311.380593896,70837311.380593896,70837311.380593896,70837311.380593896,70837311.380593896,70837311.380593896,70837311.380593896,70837311.380593896,70837311.380593911,70837311.380593911,70837311.380593911,70837311.380593911,70837311.380593926,70837311.380593926,70837311.380593911,44983858.915103033,32808896.922029216,32808896.922029216,32808896.922029212,17019910.324790541,0,0,0,0,0,{"$f":"BR104+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE104+CE109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow"]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J118:CV118)","v":140432023849.16257},null,{"$f":"J95 - J111","v":-825000000},-825000000,-495000000,-495000000,-330000000,-165000000,-165000000,0,0,0,0,0,0,0,0,-1162728222.4512088,-2330290309.2805114,-4634980698.4161139,-5775073970.5494022,-6281309486.0932903,-470793046.6367898,5301575895.6096878,5538457881.2993393,5538457881.2993393,5538457881.2993393,5467620569.918745,5467620569.918745,4978814632.126915,4505050660.747612,4505050660.747612,4485799262.5641899,4984080479.7836056,{"$f":"AP95 - AP111","v":5230738584.2290936},5460514110.3480549,5467620569.918745,5467620569.918745,5467620569.918745,5467620569.918745,4505050660.747612,4505050660.747612,4488168082.4210854,4497718571.6807346,5467620569.918745,5462882930.2049522,5467620569.918745,5542620569.918745,5542620569.918745,5542620569.918745,5542620569.918745,5186683368.2915239,3672586428.2314749,2951396693.6532612,2958728782.7201385,2961097602.577035,1219391032.2347126,0,0,0,0,0,{"$f":"BR95 - BR111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE95 - CE111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J119:CV119)","v":143732023849.16257},null,{"$f":"J118 * Discounting!J$12","v":0},{"$f":"K118 * Discounting!K$12","v":0},{"$f":"L118 * Discounting!L$12","v":0},{"$f":"M118 * Discounting!M$12","v":0},{"$f":"N118 * Discounting!N$12","v":0},{"$f":"O118 * Discounting!O$12","v":0},{"$f":"P118 * Discounting!P$12","v":0},{"$f":"Q118 * Discounting!Q$12","v":0},{"$f":"R118 * Discounting!R$12","v":0},{"$f":"S118 * Discounting!S$12","v":0},{"$f":"T118 * Discounting!T$12","v":0},{"$f":"U118 * Discounting!U$12","v":0},{"$f":"V118 * Discounting!V$12","v":0},{"$f":"W118 * Discounting!W$12","v":0},{"$f":"X118 * Discounting!X$12","v":0},{"$f":"Y118 * Discounting!Y$12","v":-1162728222.4512088},{"$f":"Z118 * Discounting!Z$12","v":-2330290309.2805114},{"$f":"AA118 * Discounting!AA$12","v":-4634980698.4161139},{"$f":"AB118 * Discounting!AB$12","v":-5775073970.5494022},{"$f":"AC118 * Discounting!AC$12","v":-6281309486.0932903},{"$f":"AD118 * Discounting!AD$12","v":-470793046.6367898},{"$f":"AE118 * Discounting!AE$12","v":5301575895.6096878},{"$f":"AF118 * Discounting!AF$12","v":5538457881.2993393},{"$f":"AG118 * Discounting!AG$12","v":5538457881.2993393},{"$f":"AH118 * Discounting!AH$12","v":5538457881.2993393},{"$f":"AI118 * Discounting!AI$12","v":5467620569.918745},{"$f":"AJ118 * Discounting!AJ$12","v":5467620569.918745},{"$f":"AK118 * Discounting!AK$12","v":4978814632.126915},{"$f":"AL118 * Discounting!AL$12","v":4505050660.747612},{"$f":"AM118 * Discounting!AM$12","v":4505050660.747612},{"$f":"AN118 * Discounting!AN$12","v":4485799262.5641899},{"$f":"AO118 * Discounting!AO$12","v":4984080479.7836056},{"$f":"AP118 * Discounting!AP$12","v":5230738584.2290936},{"$f":"AQ118 * Discounting!AQ$12","v":5460514110.3480549},{"$f":"AR118 * Discounting!AR$12","v":5467620569.918745},{"$f":"AS118 * Discounting!AS$12","v":5467620569.918745},{"$f":"AT118 * Discounting!AT$12","v":5467620569.918745},{"$f":"AU118 * Discounting!AU$12","v":5467620569.918745},{"$f":"AV118 * Discounting!AV$12","v":4505050660.747612},{"$f":"AW118 * Discounting!AW$12","v":4505050660.747612},{"$f":"AX118 * Discounting!AX$12","v":4488168082.4210854},{"$f":"AY118 * Discounting!AY$12","v":4497718571.6807346},{"$f":"AZ118 * Discounting!AZ$12","v":5467620569.918745},{"$f":"BA118 * Discounting!BA$12","v":5462882930.2049522},{"$f":"BB118 * Discounting!BB$12","v":5467620569.918745},{"$f":"BC118 * Discounting!BC$12","v":5542620569.918745},{"$f":"BD118 * Discounting!BD$12","v":5542620569.918745},{"$f":"BE118 * Discounting!BE$12","v":5542620569.918745},{"$f":"BF118 * Discounting!BF$12","v":5542620569.918745},{"$f":"BG118 * Discounting!BG$12","v":5186683368.2915239},{"$f":"BH118 * Discounting!BH$12","v":3672586428.2314749},{"$f":"BI118 * Discounting!BI$12","v":2951396693.6532612},{"$f":"BJ118 * Discounting!BJ$12","v":2958728782.7201385},{"$f":"BK118 * Discounting!BK$12","v":2961097602.577035},{"$f":"BL118 * Discounting!BL$12","v":1219391032.2347126},{"$f":"BM118 * Discounting!BM$12","v":0},{"$f":"BN118 * Discounting!BN$12","v":0},{"$f":"BO118 * Discounting!BO$12","v":0},{"$f":"BP118 * Discounting!BP$12","v":0},{"$f":"BQ118 * Discounting!BQ$12","v":0},{"$f":"BR118 * Discounting!BR$12","v":0},{"$f":"BS118 * Discounting!BS$12","v":0},{"$f":"BT118 * Discounting!BT$12","v":0},{"$f":"BU118 * Discounting!BU$12","v":0},{"$f":"BV118 * Discounting!BV$12","v":0},{"$f":"BW118 * Discounting!BW$12","v":0},{"$f":"BX118 * Discounting!BX$12","v":0},{"$f":"BY118 * Discounting!BY$12","v":0},{"$f":"BZ118 * Discounting!BZ$12","v":0},{"$f":"CA118 * Discounting!CA$12","v":0},{"$f":"CB118 * Discounting!CB$12","v":0},{"$f":"CC118 * Discounting!CC$12","v":0},{"$f":"CD118 * Discounting!CD$12","v":0},{"$f":"CE118 * Discounting!CE$12","v":0},{"$f":"CF118 * Discounting!CF$12","v":0},{"$f":"CG118 * Discounting!CG$12","v":0},{"$f":"CH118 * Discounting!CH$12","v":0},{"$f":"CI118 * Discounting!CI$12","v":0},{"$f":"CJ118 * Discounting!CJ$12","v":0},{"$f":"CK118 * Discounting!CK$12","v":0},{"$f":"CL118 * Discounting!CL$12","v":0},{"$f":"CM118 * Discounting!CM$12","v":0},{"$f":"CN118 * Discounting!CN$12","v":0},{"$f":"CO118 * Discounting!CO$12","v":0},{"$f":"CP118 * Discounting!CP$12","v":0},{"$f":"CQ118 * Discounting!CQ$12","v":0},{"$f":"CR118 * Discounting!CR$12","v":0},{"$f":"CS118 * Discounting!CS$12","v":0},{"$f":"CT118 * Discounting!CT$12","v":0},{"$f":"CU118 * Discounting!CU$12","v":0},{"$f":"CV118 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Project Pre-Tax Net Cash Flow NPV\"&Inputs!C344*100","v":"Project Pre-Tax Net Cash Flow NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J122:CV122)","v":6429009095.7453966},null,{"$f":"J119 / Discounting!J$19","v":0},{"$f":"K119 / Discounting!K$19","v":0},{"$f":"L119 / Discounting!L$19","v":0},{"$f":"M119 / Discounting!M$19","v":0},{"$f":"N119 / Discounting!N$19","v":0},{"$f":"O119 / Discounting!O$19","v":0},{"$f":"P119 / Discounting!P$19","v":0},{"$f":"Q119 / Discounting!Q$19","v":0},{"$f":"R119 / Discounting!R$19","v":0},{"$f":"S119 / Discounting!S$19","v":0},{"$f":"T119 / Discounting!T$19","v":0},{"$f":"U119 / Discounting!U$19","v":0},{"$f":"V119 / Discounting!V$19","v":0},{"$f":"W119 / Discounting!W$19","v":0},{"$f":"X119 / Discounting!X$19","v":0},{"$f":"Y119 / Discounting!Y$19","v":-1162728222.4512088},{"$f":"Z119 / Discounting!Z$19","v":-2062203813.5225766},{"$f":"AA119 / Discounting!AA$19","v":-3629869761.4661407},{"$f":"AB119 / Discounting!AB$19","v":-4002415952.4549599},{"$f":"AC119 / Discounting!AC$19","v":-3852444742.1711373},{"$f":"AD119 / Discounting!AD$19","v":-255527603.86156946},{"$f":"AE119 / Discounting!AE$19","v":2546445127.2542782},{"$f":"AF119 / Discounting!AF$19","v":2354180472.3859911},{"$f":"AG119 / Discounting!AG$19","v":2083345550.7840629},{"$f":"AH119 / Discounting!AH$19","v":1843668629.0124452},{"$f":"AI119 / Discounting!AI$19","v":1610697311.8727882},{"$f":"AJ119 / Discounting!AJ$19","v":1425395851.2148569},{"$f":"AK119 / Discounting!AK$19","v":1148641849.8742669},{"$f":"AL119 / Discounting!AL$19","v":919771426.77138388},{"$f":"AM119 / Discounting!AM$19","v":813957014.84193277},{"$f":"AN119 / Discounting!AN$19","v":717237821.78662241},{"$f":"AO119 / Discounting!AO$19","v":705228655.57627761},{"$f":"AP119 / Discounting!AP$19","v":654982168.41444004},{"$f":"AQ119 / Discounting!AQ$19","v":605092194.89319992},{"$f":"AR119 / Discounting!AR$19","v":536176706.29244864},{"$f":"AS119 / Discounting!AS$19","v":474492660.43579531},{"$f":"AT119 / Discounting!AT$19","v":419905009.23521715},{"$f":"AU119 / Discounting!AU$19","v":371597353.30550194},{"$f":"AV119 / Discounting!AV$19","v":270953945.2661916},{"$f":"AW119 / Discounting!AW$19","v":239782252.44795719},{"$f":"AX119 / Discounting!AX$19","v":211401481.17479169},{"$f":"AY119 / Discounting!AY$19","v":187479051.21160409},{"$f":"AZ119 / Discounting!AZ$19","v":201688155.69765869},{"$f":"BA119 / Discounting!BA$19","v":178330437.95098329},{"$f":"BB119 / Discounting!BB$19","v":157951410.21039921},{"$f":"BC119 / Discounting!BC$19","v":141697388.00227281},{"$f":"BD119 / Discounting!BD$19","v":125395918.58608215},{"$f":"BE119 / Discounting!BE$19","v":110969839.45670988},{"$f":"BF119 / Discounting!BF$19","v":98203397.749300778},{"$f":"BG119 / Discounting!BG$19","v":81324735.221099198},{"$f":"BH119 / Discounting!BH$19","v":50959657.807503626},{"$f":"BI119 / Discounting!BI$19","v":36241287.757539622},{"$f":"BJ119 / Discounting!BJ$19","v":32151611.665026762},{"$f":"BK119 / Discounting!BK$19","v":28475533.552781597},{"$f":"BL119 / Discounting!BL$19","v":10377283.963575929},{"$f":"BM119 / Discounting!BM$19","v":0},{"$f":"BN119 / Discounting!BN$19","v":0},{"$f":"BO119 / Discounting!BO$19","v":0},{"$f":"BP119 / Discounting!BP$19","v":0},{"$f":"BQ119 / Discounting!BQ$19","v":0},{"$f":"BR119 / Discounting!BR$19","v":0},{"$f":"BS119 / Discounting!BS$19","v":0},{"$f":"BT119 / Discounting!BT$19","v":0},{"$f":"BU119 / Discounting!BU$19","v":0},{"$f":"BV119 / Discounting!BV$19","v":0},{"$f":"BW119 / Discounting!BW$19","v":0},{"$f":"BX119 / Discounting!BX$19","v":0},{"$f":"BY119 / Discounting!BY$19","v":0},{"$f":"BZ119 / Discounting!BZ$19","v":0},{"$f":"CA119 / Discounting!CA$19","v":0},{"$f":"CB119 / Discounting!CB$19","v":0},{"$f":"CC119 / Discounting!CC$19","v":0},{"$f":"CD119 / Discounting!CD$19","v":0},{"$f":"CE119 / Discounting!CE$19","v":0},{"$f":"CF119 / Discounting!CF$19","v":0},{"$f":"CG119 / Discounting!CG$19","v":0},{"$f":"CH119 / Discounting!CH$19","v":0},{"$f":"CI119 / Discounting!CI$19","v":0},{"$f":"CJ119 / Discounting!CJ$19","v":0},{"$f":"CK119 / Discounting!CK$19","v":0},{"$f":"CL119 / Discounting!CL$19","v":0},{"$f":"CM119 / Discounting!CM$19","v":0},{"$f":"CN119 / Discounting!CN$19","v":0},{"$f":"CO119 / Discounting!CO$19","v":0},{"$f":"CP119 / Discounting!CP$19","v":0},{"$f":"CQ119 / Discounting!CQ$19","v":0},{"$f":"CR119 / Discounting!CR$19","v":0},{"$f":"CS119 / Discounting!CS$19","v":0},{"$f":"CT119 / Discounting!CT$19","v":0},{"$f":"CU119 / Discounting!CU$19","v":0},{"$f":"CV119 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J123:CV123)","v":3129009095.7453966},null,{"$f":"J118 / Discounting!J$19","v":-825000000},{"$f":"K118 / Discounting!K$19","v":-825000000},{"$f":"L118 / Discounting!L$19","v":-495000000},{"$f":"M118 / Discounting!M$19","v":-495000000},{"$f":"N118 / Discounting!N$19","v":-330000000},{"$f":"O118 / Discounting!O$19","v":-165000000},{"$f":"P118 / Discounting!P$19","v":-165000000},{"$f":"Q118 / Discounting!Q$19","v":0},{"$f":"R118 / Discounting!R$19","v":0},{"$f":"S118 / Discounting!S$19","v":0},{"$f":"T118 / Discounting!T$19","v":0},{"$f":"U118 / Discounting!U$19","v":0},{"$f":"V118 / Discounting!V$19","v":0},{"$f":"W118 / Discounting!W$19","v":0},{"$f":"X118 / Discounting!X$19","v":0},{"$f":"Y118 / Discounting!Y$19","v":-1162728222.4512088},{"$f":"Z118 / Discounting!Z$19","v":-2062203813.5225766},{"$f":"AA118 / Discounting!AA$19","v":-3629869761.4661407},{"$f":"AB118 / Discounting!AB$19","v":-4002415952.4549599},{"$f":"AC118 / Discounting!AC$19","v":-3852444742.1711373},{"$f":"AD118 / Discounting!AD$19","v":-255527603.86156946},{"$f":"AE118 / Discounting!AE$19","v":2546445127.2542782},{"$f":"AF118 / Discounting!AF$19","v":2354180472.3859911},{"$f":"AG118 / Discounting!AG$19","v":2083345550.7840629},{"$f":"AH118 / Discounting!AH$19","v":1843668629.0124452},{"$f":"AI118 / Discounting!AI$19","v":1610697311.8727882},{"$f":"AJ118 / Discounting!AJ$19","v":1425395851.2148569},{"$f":"AK118 / Discounting!AK$19","v":1148641849.8742669},{"$f":"AL118 / Discounting!AL$19","v":919771426.77138388},{"$f":"AM118 / Discounting!AM$19","v":813957014.84193277},{"$f":"AN118 / Discounting!AN$19","v":717237821.78662241},{"$f":"AO118 / Discounting!AO$19","v":705228655.57627761},{"$f":"AP118 / Discounting!AP$19","v":654982168.41444004},{"$f":"AQ118 / Discounting!AQ$19","v":605092194.89319992},{"$f":"AR118 / Discounting!AR$19","v":536176706.29244864},{"$f":"AS118 / Discounting!AS$19","v":474492660.43579531},{"$f":"AT118 / Discounting!AT$19","v":419905009.23521715},{"$f":"AU118 / Discounting!AU$19","v":371597353.30550194},{"$f":"AV118 / Discounting!AV$19","v":270953945.2661916},{"$f":"AW118 / Discounting!AW$19","v":239782252.44795719},{"$f":"AX118 / Discounting!AX$19","v":211401481.17479169},{"$f":"AY118 / Discounting!AY$19","v":187479051.21160409},{"$f":"AZ118 / Discounting!AZ$19","v":201688155.69765869},{"$f":"BA118 / Discounting!BA$19","v":178330437.95098329},{"$f":"BB118 / Discounting!BB$19","v":157951410.21039921},{"$f":"BC118 / Discounting!BC$19","v":141697388.00227281},{"$f":"BD118 / Discounting!BD$19","v":125395918.58608215},{"$f":"BE118 / Discounting!BE$19","v":110969839.45670988},{"$f":"BF118 / Discounting!BF$19","v":98203397.749300778},{"$f":"BG118 / Discounting!BG$19","v":81324735.221099198},{"$f":"BH118 / Discounting!BH$19","v":50959657.807503626},{"$f":"BI118 / Discounting!BI$19","v":36241287.757539622},{"$f":"BJ118 / Discounting!BJ$19","v":32151611.665026762},{"$f":"BK118 / Discounting!BK$19","v":28475533.552781597},{"$f":"BL118 / Discounting!BL$19","v":10377283.963575929},{"$f":"BM118 / Discounting!BM$19","v":0},{"$f":"BN118 / Discounting!BN$19","v":0},{"$f":"BO118 / Discounting!BO$19","v":0},{"$f":"BP118 / Discounting!BP$19","v":0},{"$f":"BQ118 / Discounting!BQ$19","v":0},{"$f":"BR118 / Discounting!BR$19","v":0},{"$f":"BS118 / Discounting!BS$19","v":0},{"$f":"BT118 / Discounting!BT$19","v":0},{"$f":"BU118 / Discounting!BU$19","v":0},{"$f":"BV118 / Discounting!BV$19","v":0},{"$f":"BW118 / Discounting!BW$19","v":0},{"$f":"BX118 / Discounting!BX$19","v":0},{"$f":"BY118 / Discounting!BY$19","v":0},{"$f":"BZ118 / Discounting!BZ$19","v":0},{"$f":"CA118 / Discounting!CA$19","v":0},{"$f":"CB118 / Discounting!CB$19","v":0},{"$f":"CC118 / Discounting!CC$19","v":0},{"$f":"CD118 / Discounting!CD$19","v":0},{"$f":"CE118 / Discounting!CE$19","v":0},{"$f":"CF118 / Discounting!CF$19","v":0},{"$f":"CG118 / Discounting!CG$19","v":0},{"$f":"CH118 / Discounting!CH$19","v":0},{"$f":"CI118 / Discounting!CI$19","v":0},{"$f":"CJ118 / Discounting!CJ$19","v":0},{"$f":"CK118 / Discounting!CK$19","v":0},{"$f":"CL118 / Discounting!CL$19","v":0},{"$f":"CM118 / Discounting!CM$19","v":0},{"$f":"CN118 / Discounting!CN$19","v":0},{"$f":"CO118 / Discounting!CO$19","v":0},{"$f":"CP118 / Discounting!CP$19","v":0},{"$f":"CQ118 / Discounting!CQ$19","v":0},{"$f":"CR118 / Discounting!CR$19","v":0},{"$f":"CS118 / Discounting!CS$19","v":0},{"$f":"CT118 / Discounting!CT$19","v":0},{"$f":"CU118 / Discounting!CU$19","v":0},{"$f":"CV118 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J124:CV124)","v":189408565.34664154},null,{"$f":"J118 / Discounting!J$20","v":-825000000},{"$f":"K118 / Discounting!K$20","v":-825000000},{"$f":"L118 / Discounting!L$20","v":-495000000},{"$f":"M118 / Discounting!M$20","v":-495000000},{"$f":"N118 / Discounting!N$20","v":-330000000},{"$f":"O118 / Discounting!O$20","v":-165000000},{"$f":"P118 / Discounting!P$20","v":-165000000},{"$f":"Q118 / Discounting!Q$20","v":0},{"$f":"R118 / Discounting!R$20","v":0},{"$f":"S118 / Discounting!S$20","v":0},{"$f":"T118 / Discounting!T$20","v":0},{"$f":"U118 / Discounting!U$20","v":0},{"$f":"V118 / Discounting!V$20","v":0},{"$f":"W118 / Discounting!W$20","v":0},{"$f":"X118 / Discounting!X$20","v":0},{"$f":"Y118 / Discounting!Y$20","v":-631082295.60237074},{"$f":"Z118 / Discounting!Z$20","v":-1119281609.8453326},{"$f":"AA118 / Discounting!AA$20","v":-1970147879.4196963},{"$f":"AB118 / Discounting!AB$20","v":-2172351026.1976261},{"$f":"AC118 / Discounting!AC$20","v":-2090952661.7022185},{"$f":"AD118 / Discounting!AD$20","v":-138690145.91799787},{"$f":"AE118 / Discounting!AE$20","v":1382108394.2946393},{"$f":"AF118 / Discounting!AF$20","v":1277754842.5233717},{"$f":"AG118 / Discounting!AG$20","v":1130756497.8082936},{"$f":"AH118 / Discounting!AH$20","v":1000669467.0869857},{"$f":"AI118 / Discounting!AI$20","v":874221969.90655804},{"$f":"AJ118 / Discounting!AJ$20","v":773647760.97925508},{"$f":"AK118 / Discounting!AK$20","v":623436776.92404521},{"$f":"AL118 / Discounting!AL$20","v":499215080.72855783},{"$f":"AM118 / Discounting!AM$20","v":441783257.28190958},{"$f":"AN118 / Discounting!AN$20","v":389287954.24929106},{"$f":"AO118 / Discounting!AO$20","v":382769859.96555763},{"$f":"AP118 / Discounting!AP$20","v":355498079.80940151},{"$f":"AQ118 / Discounting!AQ$20","v":328419800.97399908},{"$f":"AR118 / Discounting!AR$20","v":291015234.79168457},{"$f":"AS118 / Discounting!AS$20","v":257535606.01034036},{"$f":"AT118 / Discounting!AT$20","v":227907615.93835431},{"$f":"AU118 / Discounting!AU$20","v":201688155.69765869},{"$f":"AV118 / Discounting!AV$20","v":147062945.99147624},{"$f":"AW118 / Discounting!AW$20","v":130144199.99245685},{"$f":"AX118 / Discounting!AX$20","v":114740254.39261857},{"$f":"AY118 / Discounting!AY$20","v":101756117.83684757},{"$f":"AZ118 / Discounting!AZ$20","v":109468250.47830805},{"$f":"BA118 / Discounting!BA$20","v":96790617.089029312},{"$f":"BB118 / Discounting!BB$20","v":85729697.296818912},{"$f":"BC118 / Discounting!BC$20","v":76907665.243402615},{"$f":"BD118 / Discounting!BD$20","v":68059880.746374011},{"$f":"BE118 / Discounting!BE$20","v":60229982.961392939},{"$f":"BF118 / Discounting!BF$20","v":53300869.877338894},{"$f":"BG118 / Discounting!BG$20","v":44139808.083775908},{"$f":"BH118 / Discounting!BH$20","v":27658860.610154472},{"$f":"BI118 / Discounting!BI$20","v":19670319.023819808},{"$f":"BJ118 / Discounting!BJ$20","v":17450606.689589053},{"$f":"BK118 / Discounting!BK$20","v":15455378.768657893},{"$f":"BL118 / Discounting!BL$20","v":5632373.9799185758},{"$f":"BM118 / Discounting!BM$20","v":0},{"$f":"BN118 / Discounting!BN$20","v":0},{"$f":"BO118 / Discounting!BO$20","v":0},{"$f":"BP118 / Discounting!BP$20","v":0},{"$f":"BQ118 / Discounting!BQ$20","v":0},{"$f":"BR118 / Discounting!BR$20","v":0},{"$f":"BS118 / Discounting!BS$20","v":0},{"$f":"BT118 / Discounting!BT$20","v":0},{"$f":"BU118 / Discounting!BU$20","v":0},{"$f":"BV118 / Discounting!BV$20","v":0},{"$f":"BW118 / Discounting!BW$20","v":0},{"$f":"BX118 / Discounting!BX$20","v":0},{"$f":"BY118 / Discounting!BY$20","v":0},{"$f":"BZ118 / Discounting!BZ$20","v":0},{"$f":"CA118 / Discounting!CA$20","v":0},{"$f":"CB118 / Discounting!CB$20","v":0},{"$f":"CC118 / Discounting!CC$20","v":0},{"$f":"CD118 / Discounting!CD$20","v":0},{"$f":"CE118 / Discounting!CE$20","v":0},{"$f":"CF118 / Discounting!CF$20","v":0},{"$f":"CG118 / Discounting!CG$20","v":0},{"$f":"CH118 / Discounting!CH$20","v":0},{"$f":"CI118 / Discounting!CI$20","v":0},{"$f":"CJ118 / Discounting!CJ$20","v":0},{"$f":"CK118 / Discounting!CK$20","v":0},{"$f":"CL118 / Discounting!CL$20","v":0},{"$f":"CM118 / Discounting!CM$20","v":0},{"$f":"CN118 / Discounting!CN$20","v":0},{"$f":"CO118 / Discounting!CO$20","v":0},{"$f":"CP118 / Discounting!CP$20","v":0},{"$f":"CQ118 / Discounting!CQ$20","v":0},{"$f":"CR118 / Discounting!CR$20","v":0},{"$f":"CS118 / Discounting!CS$20","v":0},{"$f":"CT118 / Discounting!CT$20","v":0},{"$f":"CU118 / Discounting!CU$20","v":0},{"$f":"CV118 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Project Pre-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,null,{"$f":"IFERROR(IRR(J127:CV127),\"-\")","v":0.17286226928806214},null,{"$f":"J119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1162728222.4512088,-2330290309.2805114,-4634980698.4161139,-5775073970.5494022,-6281309486.0932903,-470793046.6367898,5301575895.6096878,5538457881.2993393,5538457881.2993393,5538457881.2993393,5467620569.918745,5467620569.918745,4978814632.126915,4505050660.747612,4505050660.747612,4485799262.5641899,4984080479.7836056,5230738584.2290936,5460514110.3480549,5467620569.918745,5467620569.918745,5467620569.918745,5467620569.918745,4505050660.747612,4505050660.747612,4488168082.4210854,4497718571.6807346,5467620569.918745,5462882930.2049522,5467620569.918745,5542620569.918745,5542620569.918745,5542620569.918745,5542620569.918745,5186683368.2915239,3672586428.2314749,2951396693.6532612,2958728782.7201385,2961097602.577035,1219391032.2347126,{"$f":"BM119","v":0},0,0,0,0,{"$f":"BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,null,{"$f":"IFERROR(IRR(J128:CV128),\"-\")","v":0.10649621963926648},null,{"$f":"J118","v":-825000000},-825000000,-495000000,-495000000,-330000000,-165000000,-165000000,0,0,0,0,0,0,0,0,-1162728222.4512088,-2330290309.2805114,-4634980698.4161139,-5775073970.5494022,-6281309486.0932903,-470793046.6367898,5301575895.6096878,5538457881.2993393,5538457881.2993393,5538457881.2993393,5467620569.918745,5467620569.918745,4978814632.126915,4505050660.747612,4505050660.747612,4485799262.5641899,4984080479.7836056,5230738584.2290936,5460514110.3480549,5467620569.918745,5467620569.918745,5467620569.918745,5467620569.918745,4505050660.747612,4505050660.747612,4488168082.4210854,4497718571.6807346,5467620569.918745,5462882930.2049522,5467620569.918745,5542620569.918745,5542620569.918745,5542620569.918745,5542620569.918745,5186683368.2915239,3672586428.2314749,2951396693.6532612,2958728782.7201385,2961097602.577035,{"$f":"BL118","v":1219391032.2347126},0,0,0,0,0,{"$f":"BR118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Revenues and Costs match DCF sheets",{"$f":"SUM(I19:I20) + I24 + I30 + SUM(I56:I57) + I61 + I67","v":0}]
[]
["Contractor Return"]
[]
[null,"Blocks 1 and 4 Project"]
[{"$nulls":5},"Component active"]
[{"$nulls":4},"Blocks",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J136:CV136)","v":7127475201.1960506},{"$f":"(F7 * 'Blocks 1&4'!H802) - H136","v":0},{"$f":"$F$7 * 'Blocks 1&4'!J802","v":-450182849.16299921},{"$f":"$F$7 * 'Blocks 1&4'!K802","v":-450179263.88529336},{"$f":"$F$7 * 'Blocks 1&4'!L802","v":-270175748.90715033},{"$f":"$F$7 * 'Blocks 1&4'!M802","v":-270172302.85014737},{"$f":"$F$7 * 'Blocks 1&4'!N802","v":-180168924.36288959},{"$f":"$F$7 * 'Blocks 1&4'!O802","v":-90165612.120480001},{"$f":"$F$7 * 'Blocks 1&4'!P802","v":-90162364.824000001},{"$f":"$F$7 * 'Blocks 1&4'!Q802","v":-159181.19999999995},{"$f":"$F$7 * 'Blocks 1&4'!R802","v":-156059.99999999994},{"$f":"$F$7 * 'Blocks 1&4'!S802","v":-152999.99999999994},{"$f":"$F$7 * 'Blocks 1&4'!T802","v":-149999.99999999994},{"$f":"$F$7 * 'Blocks 1&4'!U802","v":-147058.82352941169},{"$f":"$F$7 * 'Blocks 1&4'!V802","v":-144175.31718569776},{"$f":"$F$7 * 'Blocks 1&4'!W802","v":-141348.35018205663},{"$f":"$F$7 * 'Blocks 1&4'!X802","v":-138576.81390397708},{"$f":"$F$7 * 'Blocks 1&4'!Y802","v":-2305084.9110171348},{"$f":"$F$7 * 'Blocks 1&4'!Z802","v":-59771846.769105449},{"$f":"$F$7 * 'Blocks 1&4'!AA802","v":-242849470.98257256},{"$f":"$F$7 * 'Blocks 1&4'!AB802","v":-312873630.98601925},{"$f":"$F$7 * 'Blocks 1&4'!AC802","v":-399182773.06667638},{"$f":"$F$7 * 'Blocks 1&4'!AD802","v":-479604291.37327337},{"$f":"$F$7 * 'Blocks 1&4'!AE802","v":159996441.99981904},{"$f":"$F$7 * 'Blocks 1&4'!AF802","v":244701315.25975549},{"$f":"$F$7 * 'Blocks 1&4'!AG802","v":258074136.39018762},{"$f":"$F$7 * 'Blocks 1&4'!AH802","v":271184745.34159148},{"$f":"$F$7 * 'Blocks 1&4'!AI802","v":276518452.42381418},{"$f":"$F$7 * 'Blocks 1&4'!AJ802","v":289119960.45092261},{"$f":"$F$7 * 'Blocks 1&4'!AK802","v":301474380.08534276},{"$f":"$F$7 * 'Blocks 1&4'!AL802","v":60830763.364264011},{"$f":"$F$7 * 'Blocks 1&4'!AM802","v":8472975.1012449265},{"$f":"$F$7 * 'Blocks 1&4'!AN802","v":28815145.99365139},{"$f":"$F$7 * 'Blocks 1&4'!AO802","v":43071974.008363008},{"$f":"$F$7 * 'Blocks 1&4'!AP802","v":58643374.400759935},{"$f":"$F$7 * 'Blocks 1&4'!AQ802","v":42579783.182417393},{"$f":"$F$7 * 'Blocks 1&4'!AR802","v":25279910.48948276},{"$f":"$F$7 * 'Blocks 1&4'!AS802","v":459967388.31938207},{"$f":"$F$7 * 'Blocks 1&4'!AT802","v":406969047.78844285},{"$f":"$F$7 * 'Blocks 1&4'!AU802","v":396337801.05192477},{"$f":"$F$7 * 'Blocks 1&4'!AV802","v":399821548.6288681},{"$f":"$F$7 * 'Blocks 1&4'!AW802","v":422405458.6347239},{"$f":"$F$7 * 'Blocks 1&4'!AX802","v":440574066.70683157},{"$f":"$F$7 * 'Blocks 1&4'!AY802","v":466592098.02886724},{"$f":"$F$7 * 'Blocks 1&4'!AZ802","v":484074621.065651},{"$f":"$F$7 * 'Blocks 1&4'!BA802","v":458855986.43187273},{"$f":"$F$7 * 'Blocks 1&4'!BB802","v":439602281.80814815},{"$f":"$F$7 * 'Blocks 1&4'!BC802","v":417591158.12513137},{"$f":"$F$7 * 'Blocks 1&4'!BD802","v":396324440.91653049},{"$f":"$F$7 * 'Blocks 1&4'!BE802","v":396329105.76062906},{"$f":"$F$7 * 'Blocks 1&4'!BF802","v":396125135.26121986},{"$f":"$F$7 * 'Blocks 1&4'!BG802","v":412335528.0612905},{"$f":"$F$7 * 'Blocks 1&4'!BH802","v":428743311.09930229},{"$f":"$F$7 * 'Blocks 1&4'!BI802","v":431357261.1119352},{"$f":"$F$7 * 'Blocks 1&4'!BJ802","v":429686766.90465117},{"$f":"$F$7 * 'Blocks 1&4'!BK802","v":429373187.54205412},{"$f":"$F$7 * 'Blocks 1&4'!BL802","v":244629214.16340131},{"$f":"$F$7 * 'Blocks 1&4'!BM802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU802","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV802","v":0}]
[{"$nulls":4},"LNG and DSO plants",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J137:CV137)","v":27062710236.830906},{"$f":"(' Blocks 1&4 LNG & DSO plants'!H543 * F137) - H137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!J543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y543 * $F$137","v":-168213615.24481934},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z543 * $F$137","v":-279769880.73808777},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA543 * $F$137","v":-433054379.58644855},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB543 * $F$137","v":-528114949.26280808},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC543 * $F$137","v":-515234216.21370864},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD543 * $F$137","v":40962511.141510487},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE543 * $F$137","v":1165128397.4422407},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF543 * $F$137","v":1079144465.6075323},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG543 * $F$137","v":918430934.76671338},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH543 * $F$137","v":901796937.45135069},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI543 * $F$137","v":841985938.88867128},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ543 * $F$137","v":632269398.81628966},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK543 * $F$137","v":634894123.93481874},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL543 * $F$137","v":637372897.83113217},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM543 * $F$137","v":639705747.71318603},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN543 * $F$137","v":641892615.21802592},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO543 * $F$137","v":643933355.53852558},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP543 * $F$137","v":645827736.49071288},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ543 * $F$137","v":647575437.5205574},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR543 * $F$137","v":649176048.64903355},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS543 * $F$137","v":926756620.34412384},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT543 * $F$137","v":926756620.34412432},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU543 * $F$137","v":926756620.34412384},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV543 * $F$137","v":926756620.34412384},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW543 * $F$137","v":926756620.34412408},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX543 * $F$137","v":926756620.3441242},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY543 * $F$137","v":926756620.34412408},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ543 * $F$137","v":926756620.34412408},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA543 * $F$137","v":926756620.34412432},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB543 * $F$137","v":926756620.34412408},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC543 * $F$137","v":926756620.34412396},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD543 * $F$137","v":926756620.34412408},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE543 * $F$137","v":926756620.34412408},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF543 * $F$137","v":926756620.34412408},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG543 * $F$137","v":980700645.40212405},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH543 * $F$137","v":977324924.18447709},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI543 * $F$137","v":974015393.57894063},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ543 * $F$137","v":970770755.73037565},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK543 * $F$137","v":967589738.23178267},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL543 * $F$137","v":422006588.92104411},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU543 * $F$137","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV543 * $F$137","v":0}]
[]
[{"$nulls":4},"Contractor Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J139:CV139)","v":34190185438.026962},null,{"$f":"SUM(J136:J137)","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-170518700.15583646,-339541727.50719321,-675903850.56902111,-840988580.24882734,-914416989.28038502,-438641780.23176289,1325124839.4420598,1323845780.8672876,1176505071.1569009,1172981682.792942,1118504391.3124855,921389359.26721227,936368504.02016151,698203661.19539618,648178722.81443095,670707761.21167731,687005329.54688859,{"$f":"SUM(AP136:AP137)","v":704471110.89147282},690155220.7029748,674455959.13851631,1386724008.663506,1333725668.1325672,1323094421.3960485,1326578168.9729919,1349162078.978848,1367330687.0509558,1393348718.3729913,1410831241.409775,1385612606.7759972,1366358902.1522722,1344347778.4692554,1323081061.2606544,1323085726.104753,1322881755.6053438,1393036173.4634147,1406068235.2837794,1405372654.6908758,1400457522.6350269,1396962925.7738369,666635803.08444548,0,0,0,0,0,{"$f":"SUM(BR136:BR137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE136:CE137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J140:CV140)","v":35992581904.644707},null,{"$f":"J139 * Discounting!J$12","v":0},{"$f":"K139 * Discounting!K$12","v":0},{"$f":"L139 * Discounting!L$12","v":0},{"$f":"M139 * Discounting!M$12","v":0},{"$f":"N139 * Discounting!N$12","v":0},{"$f":"O139 * Discounting!O$12","v":0},{"$f":"P139 * Discounting!P$12","v":0},{"$f":"Q139 * Discounting!Q$12","v":0},{"$f":"R139 * Discounting!R$12","v":0},{"$f":"S139 * Discounting!S$12","v":0},{"$f":"T139 * Discounting!T$12","v":0},{"$f":"U139 * Discounting!U$12","v":0},{"$f":"V139 * Discounting!V$12","v":0},{"$f":"W139 * Discounting!W$12","v":0},{"$f":"X139 * Discounting!X$12","v":0},{"$f":"Y139 * Discounting!Y$12","v":-170518700.15583646},{"$f":"Z139 * Discounting!Z$12","v":-339541727.50719321},{"$f":"AA139 * Discounting!AA$12","v":-675903850.56902111},{"$f":"AB139 * Discounting!AB$12","v":-840988580.24882734},{"$f":"AC139 * Discounting!AC$12","v":-914416989.28038502},{"$f":"AD139 * Discounting!AD$12","v":-438641780.23176289},{"$f":"AE139 * Discounting!AE$12","v":1325124839.4420598},{"$f":"AF139 * Discounting!AF$12","v":1323845780.8672876},{"$f":"AG139 * Discounting!AG$12","v":1176505071.1569009},{"$f":"AH139 * Discounting!AH$12","v":1172981682.792942},{"$f":"AI139 * Discounting!AI$12","v":1118504391.3124855},{"$f":"AJ139 * Discounting!AJ$12","v":921389359.26721227},{"$f":"AK139 * Discounting!AK$12","v":936368504.02016151},{"$f":"AL139 * Discounting!AL$12","v":698203661.19539618},{"$f":"AM139 * Discounting!AM$12","v":648178722.81443095},{"$f":"AN139 * Discounting!AN$12","v":670707761.21167731},{"$f":"AO139 * Discounting!AO$12","v":687005329.54688859},{"$f":"AP139 * Discounting!AP$12","v":704471110.89147282},{"$f":"AQ139 * Discounting!AQ$12","v":690155220.7029748},{"$f":"AR139 * Discounting!AR$12","v":674455959.13851631},{"$f":"AS139 * Discounting!AS$12","v":1386724008.663506},{"$f":"AT139 * Discounting!AT$12","v":1333725668.1325672},{"$f":"AU139 * Discounting!AU$12","v":1323094421.3960485},{"$f":"AV139 * Discounting!AV$12","v":1326578168.9729919},{"$f":"AW139 * Discounting!AW$12","v":1349162078.978848},{"$f":"AX139 * Discounting!AX$12","v":1367330687.0509558},{"$f":"AY139 * Discounting!AY$12","v":1393348718.3729913},{"$f":"AZ139 * Discounting!AZ$12","v":1410831241.409775},{"$f":"BA139 * Discounting!BA$12","v":1385612606.7759972},{"$f":"BB139 * Discounting!BB$12","v":1366358902.1522722},{"$f":"BC139 * Discounting!BC$12","v":1344347778.4692554},{"$f":"BD139 * Discounting!BD$12","v":1323081061.2606544},{"$f":"BE139 * Discounting!BE$12","v":1323085726.104753},{"$f":"BF139 * Discounting!BF$12","v":1322881755.6053438},{"$f":"BG139 * Discounting!BG$12","v":1393036173.4634147},{"$f":"BH139 * Discounting!BH$12","v":1406068235.2837794},{"$f":"BI139 * Discounting!BI$12","v":1405372654.6908758},{"$f":"BJ139 * Discounting!BJ$12","v":1400457522.6350269},{"$f":"BK139 * Discounting!BK$12","v":1396962925.7738369},{"$f":"BL139 * Discounting!BL$12","v":666635803.08444548},{"$f":"BM139 * Discounting!BM$12","v":0},{"$f":"BN139 * Discounting!BN$12","v":0},{"$f":"BO139 * Discounting!BO$12","v":0},{"$f":"BP139 * Discounting!BP$12","v":0},{"$f":"BQ139 * Discounting!BQ$12","v":0},{"$f":"BR139 * Discounting!BR$12","v":0},{"$f":"BS139 * Discounting!BS$12","v":0},{"$f":"BT139 * Discounting!BT$12","v":0},{"$f":"BU139 * Discounting!BU$12","v":0},{"$f":"BV139 * Discounting!BV$12","v":0},{"$f":"BW139 * Discounting!BW$12","v":0},{"$f":"BX139 * Discounting!BX$12","v":0},{"$f":"BY139 * Discounting!BY$12","v":0},{"$f":"BZ139 * Discounting!BZ$12","v":0},{"$f":"CA139 * Discounting!CA$12","v":0},{"$f":"CB139 * Discounting!CB$12","v":0},{"$f":"CC139 * Discounting!CC$12","v":0},{"$f":"CD139 * Discounting!CD$12","v":0},{"$f":"CE139 * Discounting!CE$12","v":0},{"$f":"CF139 * Discounting!CF$12","v":0},{"$f":"CG139 * Discounting!CG$12","v":0},{"$f":"CH139 * Discounting!CH$12","v":0},{"$f":"CI139 * Discounting!CI$12","v":0},{"$f":"CJ139 * Discounting!CJ$12","v":0},{"$f":"CK139 * Discounting!CK$12","v":0},{"$f":"CL139 * Discounting!CL$12","v":0},{"$f":"CM139 * Discounting!CM$12","v":0},{"$f":"CN139 * Discounting!CN$12","v":0},{"$f":"CO139 * Discounting!CO$12","v":0},{"$f":"CP139 * Discounting!CP$12","v":0},{"$f":"CQ139 * Discounting!CQ$12","v":0},{"$f":"CR139 * Discounting!CR$12","v":0},{"$f":"CS139 * Discounting!CS$12","v":0},{"$f":"CT139 * Discounting!CT$12","v":0},{"$f":"CU139 * Discounting!CU$12","v":0},{"$f":"CV139 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor Post-Tax Return NPV\"&Inputs!C344*100","v":"Contractor Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J143:CV143)","v":2061484139.143667},null,{"$f":"J140 / Discounting!J$19","v":0},{"$f":"K140 / Discounting!K$19","v":0},{"$f":"L140 / Discounting!L$19","v":0},{"$f":"M140 / Discounting!M$19","v":0},{"$f":"N140 / Discounting!N$19","v":0},{"$f":"O140 / Discounting!O$19","v":0},{"$f":"P140 / Discounting!P$19","v":0},{"$f":"Q140 / Discounting!Q$19","v":0},{"$f":"R140 / Discounting!R$19","v":0},{"$f":"S140 / Discounting!S$19","v":0},{"$f":"T140 / Discounting!T$19","v":0},{"$f":"U140 / Discounting!U$19","v":0},{"$f":"V140 / Discounting!V$19","v":0},{"$f":"W140 / Discounting!W$19","v":0},{"$f":"X140 / Discounting!X$19","v":0},{"$f":"Y140 / Discounting!Y$19","v":-170518700.15583646},{"$f":"Z140 / Discounting!Z$19","v":-300479404.87362236},{"$f":"AA140 / Discounting!AA$19","v":-529331858.85270679},{"$f":"AB140 / Discounting!AB$19","v":-582847272.01513875},{"$f":"AC140 / Discounting!AC$19","v":-560829064.43385208},{"$f":"AD140 / Discounting!AD$19","v":-238077184.56527582},{"$f":"AE140 / Discounting!AE$19","v":636482011.54588675},{"$f":"AF140 / Discounting!AF$19","v":562714739.83606339},{"$f":"AG140 / Discounting!AG$19","v":442553984.88190526},{"$f":"AH140 / Discounting!AH$19","v":390467812.03727853},{"$f":"AI140 / Discounting!AI$19","v":329498361.00856256},{"$f":"AJ140 / Discounting!AJ$19","v":240204043.65267015},{"$f":"AK140 / Discounting!AK$19","v":216025727.0237534},{"$f":"AL140 / Discounting!AL$19","v":142548403.11343414},{"$f":"AM140 / Discounting!AM$19","v":117110695.98017293},{"$f":"AN140 / Discounting!AN$19","v":107239968.96639147},{"$f":"AO140 / Discounting!AO$19","v":97208672.070063606},{"$f":"AP140 / Discounting!AP$19","v":88212402.200372979},{"$f":"AQ140 / Discounting!AQ$19","v":76477695.849328265},{"$f":"AR140 / Discounting!AR$19","v":66139844.578786895},{"$f":"AS140 / Discounting!AS$19","v":120343091.79773906},{"$f":"AT140 / Discounting!AT$19","v":102428118.74613579},{"$f":"AU140 / Discounting!AU$19","v":89921818.618688956},{"$f":"AV140 / Discounting!AV$19","v":79786358.83477135},{"$f":"AW140 / Discounting!AW$19","v":71809430.476244912},{"$f":"AX140 / Discounting!AX$19","v":64403945.482895143},{"$f":"AY140 / Discounting!AY$19","v":58079155.368286483},{"$f":"AZ140 / Discounting!AZ$19","v":52042373.358179919},{"$f":"BA140 / Discounting!BA$19","v":45231960.148832396},{"$f":"BB140 / Discounting!BB$19","v":39472072.483568765},{"$f":"BC140 / Discounting!BC$19","v":34368322.055021025},{"$f":"BD140 / Discounting!BD$19","v":29933307.349425945},{"$f":"BE140 / Discounting!BE$19","v":26489745.91732901},{"$f":"BF140 / Discounting!BF$19","v":23438639.102605827},{"$f":"BG140 / Discounting!BG$19","v":21842146.496334553},{"$f":"BH140 / Discounting!BH$19","v":19510161.986457624},{"$f":"BI140 / Discounting!BI$19","v":17257088.786050223},{"$f":"BJ140 / Discounting!BJ$19","v":15218348.732772592},{"$f":"BK140 / Discounting!BK$19","v":13433959.296122173},{"$f":"BL140 / Discounting!BL$19","v":5673216.257967528},{"$f":"BM140 / Discounting!BM$19","v":0},{"$f":"BN140 / Discounting!BN$19","v":0},{"$f":"BO140 / Discounting!BO$19","v":0},{"$f":"BP140 / Discounting!BP$19","v":0},{"$f":"BQ140 / Discounting!BQ$19","v":0},{"$f":"BR140 / Discounting!BR$19","v":0},{"$f":"BS140 / Discounting!BS$19","v":0},{"$f":"BT140 / Discounting!BT$19","v":0},{"$f":"BU140 / Discounting!BU$19","v":0},{"$f":"BV140 / Discounting!BV$19","v":0},{"$f":"BW140 / Discounting!BW$19","v":0},{"$f":"BX140 / Discounting!BX$19","v":0},{"$f":"BY140 / Discounting!BY$19","v":0},{"$f":"BZ140 / Discounting!BZ$19","v":0},{"$f":"CA140 / Discounting!CA$19","v":0},{"$f":"CB140 / Discounting!CB$19","v":0},{"$f":"CC140 / Discounting!CC$19","v":0},{"$f":"CD140 / Discounting!CD$19","v":0},{"$f":"CE140 / Discounting!CE$19","v":0},{"$f":"CF140 / Discounting!CF$19","v":0},{"$f":"CG140 / Discounting!CG$19","v":0},{"$f":"CH140 / Discounting!CH$19","v":0},{"$f":"CI140 / Discounting!CI$19","v":0},{"$f":"CJ140 / Discounting!CJ$19","v":0},{"$f":"CK140 / Discounting!CK$19","v":0},{"$f":"CL140 / Discounting!CL$19","v":0},{"$f":"CM140 / Discounting!CM$19","v":0},{"$f":"CN140 / Discounting!CN$19","v":0},{"$f":"CO140 / Discounting!CO$19","v":0},{"$f":"CP140 / Discounting!CP$19","v":0},{"$f":"CQ140 / Discounting!CQ$19","v":0},{"$f":"CR140 / Discounting!CR$19","v":0},{"$f":"CS140 / Discounting!CS$19","v":0},{"$f":"CT140 / Discounting!CT$19","v":0},{"$f":"CU140 / Discounting!CU$19","v":0},{"$f":"CV140 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J144:CV144)","v":259087672.52590594},null,{"$f":"J139 / Discounting!J$19","v":-450182849.16299921},{"$f":"K139 / Discounting!K$19","v":-450179263.88529336},{"$f":"L139 / Discounting!L$19","v":-270175748.90715033},{"$f":"M139 / Discounting!M$19","v":-270172302.85014737},{"$f":"N139 / Discounting!N$19","v":-180168924.36288959},{"$f":"O139 / Discounting!O$19","v":-90165612.120480001},{"$f":"P139 / Discounting!P$19","v":-90162364.824000001},{"$f":"Q139 / Discounting!Q$19","v":-159181.19999999995},{"$f":"R139 / Discounting!R$19","v":-156059.99999999994},{"$f":"S139 / Discounting!S$19","v":-152999.99999999994},{"$f":"T139 / Discounting!T$19","v":-149999.99999999994},{"$f":"U139 / Discounting!U$19","v":-147058.82352941169},{"$f":"V139 / Discounting!V$19","v":-144175.31718569776},{"$f":"W139 / Discounting!W$19","v":-141348.35018205663},{"$f":"X139 / Discounting!X$19","v":-138576.81390397708},{"$f":"Y139 / Discounting!Y$19","v":-170518700.15583646},{"$f":"Z139 / Discounting!Z$19","v":-300479404.87362236},{"$f":"AA139 / Discounting!AA$19","v":-529331858.85270679},{"$f":"AB139 / Discounting!AB$19","v":-582847272.01513875},{"$f":"AC139 / Discounting!AC$19","v":-560829064.43385208},{"$f":"AD139 / Discounting!AD$19","v":-238077184.56527582},{"$f":"AE139 / Discounting!AE$19","v":636482011.54588675},{"$f":"AF139 / Discounting!AF$19","v":562714739.83606339},{"$f":"AG139 / Discounting!AG$19","v":442553984.88190526},{"$f":"AH139 / Discounting!AH$19","v":390467812.03727853},{"$f":"AI139 / Discounting!AI$19","v":329498361.00856256},{"$f":"AJ139 / Discounting!AJ$19","v":240204043.65267015},{"$f":"AK139 / Discounting!AK$19","v":216025727.0237534},{"$f":"AL139 / Discounting!AL$19","v":142548403.11343414},{"$f":"AM139 / Discounting!AM$19","v":117110695.98017293},{"$f":"AN139 / Discounting!AN$19","v":107239968.96639147},{"$f":"AO139 / Discounting!AO$19","v":97208672.070063606},{"$f":"AP139 / Discounting!AP$19","v":88212402.200372979},{"$f":"AQ139 / Discounting!AQ$19","v":76477695.849328265},{"$f":"AR139 / Discounting!AR$19","v":66139844.578786895},{"$f":"AS139 / Discounting!AS$19","v":120343091.79773906},{"$f":"AT139 / Discounting!AT$19","v":102428118.74613579},{"$f":"AU139 / Discounting!AU$19","v":89921818.618688956},{"$f":"AV139 / Discounting!AV$19","v":79786358.83477135},{"$f":"AW139 / Discounting!AW$19","v":71809430.476244912},{"$f":"AX139 / Discounting!AX$19","v":64403945.482895143},{"$f":"AY139 / Discounting!AY$19","v":58079155.368286483},{"$f":"AZ139 / Discounting!AZ$19","v":52042373.358179919},{"$f":"BA139 / Discounting!BA$19","v":45231960.148832396},{"$f":"BB139 / Discounting!BB$19","v":39472072.483568765},{"$f":"BC139 / Discounting!BC$19","v":34368322.055021025},{"$f":"BD139 / Discounting!BD$19","v":29933307.349425945},{"$f":"BE139 / Discounting!BE$19","v":26489745.91732901},{"$f":"BF139 / Discounting!BF$19","v":23438639.102605827},{"$f":"BG139 / Discounting!BG$19","v":21842146.496334553},{"$f":"BH139 / Discounting!BH$19","v":19510161.986457624},{"$f":"BI139 / Discounting!BI$19","v":17257088.786050223},{"$f":"BJ139 / Discounting!BJ$19","v":15218348.732772592},{"$f":"BK139 / Discounting!BK$19","v":13433959.296122173},{"$f":"BL139 / Discounting!BL$19","v":5673216.257967528},{"$f":"BM139 / Discounting!BM$19","v":0},{"$f":"BN139 / Discounting!BN$19","v":0},{"$f":"BO139 / Discounting!BO$19","v":0},{"$f":"BP139 / Discounting!BP$19","v":0},{"$f":"BQ139 / Discounting!BQ$19","v":0},{"$f":"BR139 / Discounting!BR$19","v":0},{"$f":"BS139 / Discounting!BS$19","v":0},{"$f":"BT139 / Discounting!BT$19","v":0},{"$f":"BU139 / Discounting!BU$19","v":0},{"$f":"BV139 / Discounting!BV$19","v":0},{"$f":"BW139 / Discounting!BW$19","v":0},{"$f":"BX139 / Discounting!BX$19","v":0},{"$f":"BY139 / Discounting!BY$19","v":0},{"$f":"BZ139 / Discounting!BZ$19","v":0},{"$f":"CA139 / Discounting!CA$19","v":0},{"$f":"CB139 / Discounting!CB$19","v":0},{"$f":"CC139 / Discounting!CC$19","v":0},{"$f":"CD139 / Discounting!CD$19","v":0},{"$f":"CE139 / Discounting!CE$19","v":0},{"$f":"CF139 / Discounting!CF$19","v":0},{"$f":"CG139 / Discounting!CG$19","v":0},{"$f":"CH139 / Discounting!CH$19","v":0},{"$f":"CI139 / Discounting!CI$19","v":0},{"$f":"CJ139 / Discounting!CJ$19","v":0},{"$f":"CK139 / Discounting!CK$19","v":0},{"$f":"CL139 / Discounting!CL$19","v":0},{"$f":"CM139 / Discounting!CM$19","v":0},{"$f":"CN139 / Discounting!CN$19","v":0},{"$f":"CO139 / Discounting!CO$19","v":0},{"$f":"CP139 / Discounting!CP$19","v":0},{"$f":"CQ139 / Discounting!CQ$19","v":0},{"$f":"CR139 / Discounting!CR$19","v":0},{"$f":"CS139 / Discounting!CS$19","v":0},{"$f":"CT139 / Discounting!CT$19","v":0},{"$f":"CU139 / Discounting!CU$19","v":0},{"$f":"CV139 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J145:CV145)","v":-683360312.1129607},null,{"$f":"J139 / Discounting!J$20","v":-450182849.16299921},{"$f":"K139 / Discounting!K$20","v":-450179263.88529336},{"$f":"L139 / Discounting!L$20","v":-270175748.90715033},{"$f":"M139 / Discounting!M$20","v":-270172302.85014737},{"$f":"N139 / Discounting!N$20","v":-180168924.36288959},{"$f":"O139 / Discounting!O$20","v":-90165612.120480001},{"$f":"P139 / Discounting!P$20","v":-90162364.824000001},{"$f":"Q139 / Discounting!Q$20","v":-159181.19999999995},{"$f":"R139 / Discounting!R$20","v":-156059.99999999994},{"$f":"S139 / Discounting!S$20","v":-152999.99999999994},{"$f":"T139 / Discounting!T$20","v":-149999.99999999994},{"$f":"U139 / Discounting!U$20","v":-130140.55179593957},{"$f":"V139 / Discounting!V$20","v":-112910.42147834426},{"$f":"W139 / Discounting!W$20","v":-97961.497031358915},{"$f":"X139 / Discounting!X$20","v":-84991.755189449003},{"$f":"Y139 / Discounting!Y$20","v":-92550718.783290967},{"$f":"Z139 / Discounting!Z$20","v":-163088182.55835968},{"$f":"AA139 / Discounting!AA$20","v":-287300125.83336431},{"$f":"AB139 / Discounting!AB$20","v":-316346148.05638987},{"$f":"AC139 / Discounting!AC$20","v":-304395547.11874819},{"$f":"AD139 / Discounting!AD$20","v":-129218757.457578},{"$f":"AE139 / Discounting!AE$20","v":345456935.85144573},{"$f":"AF139 / Discounting!AF$20","v":305419016.17936802},{"$f":"AG139 / Discounting!AG$20","v":240200572.51080376},{"$f":"AH139 / Discounting!AH$20","v":211930284.67119798},{"$f":"AI139 / Discounting!AI$20","v":178838509.33293059},{"$f":"AJ139 / Discounting!AJ$20","v":130373131.35973199},{"$f":"AK139 / Discounting!AK$20","v":117250109.77364673},{"$f":"AL139 / Discounting!AL$20","v":77369562.15067111},{"$f":"AM139 / Discounting!AM$20","v":63562993.855049536},{"$f":"AN139 / Discounting!AN$20","v":58205558.692781493},{"$f":"AO139 / Discounting!AO$20","v":52760972.63133911},{"$f":"AP139 / Discounting!AP$20","v":47878157.772632055},{"$f":"AQ139 / Discounting!AQ$20","v":41509029.304566704},{"$f":"AR139 / Discounting!AR$20","v":35898057.810595848},{"$f":"AS139 / Discounting!AS$20","v":65317408.802116618},{"$f":"AT139 / Discounting!AT$20","v":55593879.175196566},{"$f":"AU139 / Discounting!AU$20","v":48805960.518433638},{"$f":"AV139 / Discounting!AV$20","v":43304839.014789529},{"$f":"AW139 / Discounting!AW$20","v":38975281.889443539},{"$f":"AX139 / Discounting!AX$20","v":34955881.328408144},{"$f":"AY139 / Discounting!AY$20","v":31523038.650593203},{"$f":"AZ139 / Discounting!AZ$20","v":28246515.23314514},{"$f":"BA139 / Discounting!BA$20","v":24550095.795509879},{"$f":"BB139 / Discounting!BB$20","v":21423859.534947373},{"$f":"BC139 / Discounting!BC$20","v":18653748.278991647},{"$f":"BD139 / Discounting!BD$20","v":16246599.981226251},{"$f":"BE139 / Discounting!BE$20","v":14377572.798731146},{"$f":"BF139 / Discounting!BF$20","v":12721554.259244513},{"$f":"BG139 / Discounting!BG$20","v":11855042.034441125},{"$f":"BH139 / Discounting!BH$20","v":10589334.271108614},{"$f":"BI139 / Discounting!BI$20","v":9366456.40505342},{"$f":"BJ139 / Discounting!BJ$20","v":8259909.9842169425},{"$f":"BK139 / Discounting!BK$20","v":7291414.8877824694},{"$f":"BL139 / Discounting!BL$20","v":3079194.4930854868},{"$f":"BM139 / Discounting!BM$20","v":0},{"$f":"BN139 / Discounting!BN$20","v":0},{"$f":"BO139 / Discounting!BO$20","v":0},{"$f":"BP139 / Discounting!BP$20","v":0},{"$f":"BQ139 / Discounting!BQ$20","v":0},{"$f":"BR139 / Discounting!BR$20","v":0},{"$f":"BS139 / Discounting!BS$20","v":0},{"$f":"BT139 / Discounting!BT$20","v":0},{"$f":"BU139 / Discounting!BU$20","v":0},{"$f":"BV139 / Discounting!BV$20","v":0},{"$f":"BW139 / Discounting!BW$20","v":0},{"$f":"BX139 / Discounting!BX$20","v":0},{"$f":"BY139 / Discounting!BY$20","v":0},{"$f":"BZ139 / Discounting!BZ$20","v":0},{"$f":"CA139 / Discounting!CA$20","v":0},{"$f":"CB139 / Discounting!CB$20","v":0},{"$f":"CC139 / Discounting!CC$20","v":0},{"$f":"CD139 / Discounting!CD$20","v":0},{"$f":"CE139 / Discounting!CE$20","v":0},{"$f":"CF139 / Discounting!CF$20","v":0},{"$f":"CG139 / Discounting!CG$20","v":0},{"$f":"CH139 / Discounting!CH$20","v":0},{"$f":"CI139 / Discounting!CI$20","v":0},{"$f":"CJ139 / Discounting!CJ$20","v":0},{"$f":"CK139 / Discounting!CK$20","v":0},{"$f":"CL139 / Discounting!CL$20","v":0},{"$f":"CM139 / Discounting!CM$20","v":0},{"$f":"CN139 / Discounting!CN$20","v":0},{"$f":"CO139 / Discounting!CO$20","v":0},{"$f":"CP139 / Discounting!CP$20","v":0},{"$f":"CQ139 / Discounting!CQ$20","v":0},{"$f":"CR139 / Discounting!CR$20","v":0},{"$f":"CS139 / Discounting!CS$20","v":0},{"$f":"CT139 / Discounting!CT$20","v":0},{"$f":"CU139 / Discounting!CU$20","v":0},{"$f":"CV139 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,null,{"$f":"IFERROR(IRR(J148:CV148), \"Null\")","v":0.21319109684815563},null,{"$f":"J140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-170518700.15583646,-339541727.50719321,-675903850.56902111,-840988580.24882734,-914416989.28038502,-438641780.23176289,1325124839.4420598,1323845780.8672876,1176505071.1569009,1172981682.792942,1118504391.3124855,921389359.26721227,936368504.02016151,698203661.19539618,648178722.81443095,670707761.21167731,687005329.54688859,704471110.89147282,690155220.7029748,674455959.13851631,1386724008.663506,1333725668.1325672,1323094421.3960485,1326578168.9729919,1349162078.978848,1367330687.0509558,1393348718.3729913,1410831241.409775,1385612606.7759972,1366358902.1522722,1344347778.4692554,1323081061.2606544,1323085726.104753,1322881755.6053438,1393036173.4634147,1406068235.2837794,1405372654.6908758,1400457522.6350269,1396962925.7738369,666635803.08444548,{"$f":"BM140","v":0},0,0,0,0,{"$f":"BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,null,{"$f":"IFERROR(IRR(J149:CV149), \"Null\")","v":8.5171916664602332E-2},null,{"$f":"J139","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-170518700.15583646,-339541727.50719321,-675903850.56902111,-840988580.24882734,-914416989.28038502,-438641780.23176289,1325124839.4420598,1323845780.8672876,1176505071.1569009,1172981682.792942,1118504391.3124855,921389359.26721227,936368504.02016151,698203661.19539618,648178722.81443095,670707761.21167731,687005329.54688859,704471110.89147282,690155220.7029748,674455959.13851631,1386724008.663506,1333725668.1325672,1323094421.3960485,1326578168.9729919,1349162078.978848,1367330687.0509558,1393348718.3729913,1410831241.409775,1385612606.7759972,1366358902.1522722,1344347778.4692554,1323081061.2606544,1323085726.104753,1322881755.6053438,1393036173.4634147,1406068235.2837794,1405372654.6908758,1400457522.6350269,1396962925.7738369,666635803.08444548,{"$f":"BM139","v":0},0,0,0,0,{"$f":"BR139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 2 Project"]
[{"$nulls":5},"Component active"]
[{"$nulls":4},"Block",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J153:CV153)","v":4762197382.5833359},{"$f":"(F8 * 'Block 2'!H802) - H153","v":0},{"$f":"$F$8 * 'Block 2'!J802","v":-375182849.16299921},{"$f":"$F$8 * 'Block 2'!K802","v":-375179263.88529336},{"$f":"$F$8 * 'Block 2'!L802","v":-225175748.90715033},{"$f":"$F$8 * 'Block 2'!M802","v":-225172302.8501474},{"$f":"$F$8 * 'Block 2'!N802","v":-150168924.36288959},{"$f":"$F$8 * 'Block 2'!O802","v":-75165612.120480001},{"$f":"$F$8 * 'Block 2'!P802","v":-75162364.824000001},{"$f":"$F$8 * 'Block 2'!Q802","v":-159181.19999999995},{"$f":"$F$8 * 'Block 2'!R802","v":-156059.99999999994},{"$f":"$F$8 * 'Block 2'!S802","v":-152999.99999999994},{"$f":"$F$8 * 'Block 2'!T802","v":-149999.99999999994},{"$f":"$F$8 * 'Block 2'!U802","v":-147058.82352941169},{"$f":"$F$8 * 'Block 2'!V802","v":-144175.31718569776},{"$f":"$F$8 * 'Block 2'!W802","v":-141348.35018205663},{"$f":"$F$8 * 'Block 2'!X802","v":-138576.81390397708},{"$f":"$F$8 * 'Block 2'!Y802","v":-1144481.4513010813},{"$f":"$F$8 * 'Block 2'!Z802","v":-62548529.517013744},{"$f":"$F$8 * 'Block 2'!AA802","v":-252951209.65073097},{"$f":"$F$8 * 'Block 2'!AB802","v":-327766367.16927755},{"$f":"$F$8 * 'Block 2'!AC802","v":-419974450.90307176},{"$f":"$F$8 * 'Block 2'!AD802","v":-504585186.48630047},{"$f":"$F$8 * 'Block 2'!AE802","v":161185318.52890933},{"$f":"$F$8 * 'Block 2'!AF802","v":174044354.88711989},{"$f":"$F$8 * 'Block 2'!AG802","v":186651253.2775228},{"$f":"$F$8 * 'Block 2'!AH802","v":199010957.5818392},{"$f":"$F$8 * 'Block 2'!AI802","v":201913100.46607268},{"$f":"$F$8 * 'Block 2'!AJ802","v":213792862.38871408},{"$f":"$F$8 * 'Block 2'!AK802","v":78797906.465520382},{"$f":"$F$8 * 'Block 2'!AL802","v":90216362.754102707},{"$f":"$F$8 * 'Block 2'!AM802","v":94408323.622358084},{"$f":"$F$8 * 'Block 2'!AN802","v":16610554.432694674},{"$f":"$F$8 * 'Block 2'!AO802","v":161425027.34801483},{"$f":"$F$8 * 'Block 2'!AP802","v":148822221.27063441},{"$f":"$F$8 * 'Block 2'!AQ802","v":5778820.4965016842},{"$f":"$F$8 * 'Block 2'!AR802","v":-28043911.578858256},{"$f":"$F$8 * 'Block 2'!AS802","v":389793998.07431042},{"$f":"$F$8 * 'Block 2'!AT802","v":360850741.24272722},{"$f":"$F$8 * 'Block 2'!AU802","v":350386583.20175481},{"$f":"$F$8 * 'Block 2'!AV802","v":354018571.13937891},{"$f":"$F$8 * 'Block 2'!AW802","v":377313933.28516471},{"$f":"$F$8 * 'Block 2'!AX802","v":394681998.03212333},{"$f":"$F$8 * 'Block 2'!AY802","v":418906207.57772303},{"$f":"$F$8 * 'Block 2'!AZ802","v":441674373.76841223},{"$f":"$F$8 * 'Block 2'!BA802","v":418373205.24540031},{"$f":"$F$8 * 'Block 2'!BB802","v":395528922.37970227},{"$f":"$F$8 * 'Block 2'!BC802","v":372702236.37587303},{"$f":"$F$8 * 'Block 2'!BD802","v":350430715.01383638},{"$f":"$F$8 * 'Block 2'!BE802","v":350435150.49620652},{"$f":"$F$8 * 'Block 2'!BF802","v":350439499.00833392},{"$f":"$F$8 * 'Block 2'!BG802","v":363711947.57404029},{"$f":"$F$8 * 'Block 2'!BH802","v":148406854.42882246},{"$f":"$F$8 * 'Block 2'!BI802","v":40530471.454145759},{"$f":"$F$8 * 'Block 2'!BJ802","v":43320894.904486671},{"$f":"$F$8 * 'Block 2'!BK802","v":41456796.528453395},{"$f":"$F$8 * 'Block 2'!BL802","v":165987822.70674962},{"$f":"$F$8 * 'Block 2'!BM802","v":0},{"$f":"$F$8 * 'Block 2'!BN802","v":0},{"$f":"$F$8 * 'Block 2'!BO802","v":0},{"$f":"$F$8 * 'Block 2'!BP802","v":0},{"$f":"$F$8 * 'Block 2'!BQ802","v":0},{"$f":"$F$8 * 'Block 2'!BR802","v":0},{"$f":"$F$8 * 'Block 2'!BS802","v":0},{"$f":"$F$8 * 'Block 2'!BT802","v":0},{"$f":"$F$8 * 'Block 2'!BU802","v":0},{"$f":"$F$8 * 'Block 2'!BV802","v":0},{"$f":"$F$8 * 'Block 2'!BW802","v":0},{"$f":"$F$8 * 'Block 2'!BX802","v":0},{"$f":"$F$8 * 'Block 2'!BY802","v":0},{"$f":"$F$8 * 'Block 2'!BZ802","v":0},{"$f":"$F$8 * 'Block 2'!CA802","v":0},{"$f":"$F$8 * 'Block 2'!CB802","v":0},{"$f":"$F$8 * 'Block 2'!CC802","v":0},{"$f":"$F$8 * 'Block 2'!CD802","v":0},{"$f":"$F$8 * 'Block 2'!CE802","v":0},{"$f":"$F$8 * 'Block 2'!CF802","v":0},{"$f":"$F$8 * 'Block 2'!CG802","v":0},{"$f":"$F$8 * 'Block 2'!CH802","v":0},{"$f":"$F$8 * 'Block 2'!CI802","v":0},{"$f":"$F$8 * 'Block 2'!CJ802","v":0},{"$f":"$F$8 * 'Block 2'!CK802","v":0},{"$f":"$F$8 * 'Block 2'!CL802","v":0},{"$f":"$F$8 * 'Block 2'!CM802","v":0},{"$f":"$F$8 * 'Block 2'!CN802","v":0},{"$f":"$F$8 * 'Block 2'!CO802","v":0},{"$f":"$F$8 * 'Block 2'!CP802","v":0},{"$f":"$F$8 * 'Block 2'!CQ802","v":0},{"$f":"$F$8 * 'Block 2'!CR802","v":0},{"$f":"$F$8 * 'Block 2'!CS802","v":0},{"$f":"$F$8 * 'Block 2'!CT802","v":0},{"$f":"$F$8 * 'Block 2'!CU802","v":0},{"$f":"$F$8 * 'Block 2'!CV802","v":0}]
[{"$nulls":4},"LNG and DSO plants",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J154:CV154)","v":25048717799.572559},{"$f":"(' Block 2 LNG & DSO plants'!H543 * F154) - H154","v":0},{"$f":"' Block 2 LNG & DSO plants'!J543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!K543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!L543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!M543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!N543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!O543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!P543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!Q543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!R543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!S543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!T543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!U543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!V543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!W543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!X543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!Y543 * $F$154","v":-180604851.49054343},{"$f":"' Block 2 LNG & DSO plants'!Z543 * $F$154","v":-300378763.56614101},{"$f":"' Block 2 LNG & DSO plants'!AA543 * $F$154","v":-464954764.80135143},{"$f":"' Block 2 LNG & DSO plants'!AB543 * $F$154","v":-567017847.17443037},{"$f":"' Block 2 LNG & DSO plants'!AC543 * $F$154","v":-553188271.75013304},{"$f":"' Block 2 LNG & DSO plants'!AD543 * $F$154","v":49108831.812613726},{"$f":"' Block 2 LNG & DSO plants'!AE543 * $F$154","v":1259909915.8342218},{"$f":"' Block 2 LNG & DSO plants'!AF543 * $F$154","v":1163219236.7331784},{"$f":"' Block 2 LNG & DSO plants'!AG543 * $F$154","v":993338573.99885631},{"$f":"' Block 2 LNG & DSO plants'!AH543 * $F$154","v":975479254.99864984},{"$f":"' Block 2 LNG & DSO plants'!AI543 * $F$154","v":899641568.26997387},{"$f":"' Block 2 LNG & DSO plants'!AJ543 * $F$154","v":681992641.19742322},{"$f":"' Block 2 LNG & DSO plants'!AK543 * $F$154","v":684810713.26338315},{"$f":"' Block 2 LNG & DSO plants'!AL543 * $F$154","v":687472082.80098391},{"$f":"' Block 2 LNG & DSO plants'!AM543 * $F$154","v":689976779.0224216},{"$f":"' Block 2 LNG & DSO plants'!AN543 * $F$154","v":692324739.26551104},{"$f":"' Block 2 LNG & DSO plants'!AO543 * $F$154","v":694515808.05609679},{"$f":"' Block 2 LNG & DSO plants'!AP543 * $F$154","v":696549736.10667944},{"$f":"' Block 2 LNG & DSO plants'!AQ543 * $F$154","v":698426179.25003338},{"$f":"' Block 2 LNG & DSO plants'!AR543 * $F$154","v":700144697.30656362},{"$f":"' Block 2 LNG & DSO plants'!AS543 * $F$154","v":998172879.23873961},{"$f":"' Block 2 LNG & DSO plants'!AT543 * $F$154","v":998172879.23873961},{"$f":"' Block 2 LNG & DSO plants'!AU543 * $F$154","v":998172879.23873961},{"$f":"' Block 2 LNG & DSO plants'!AV543 * $F$154","v":998172879.23873961},{"$f":"' Block 2 LNG & DSO plants'!AW543 * $F$154","v":998172879.23873961},{"$f":"' Block 2 LNG & DSO plants'!AX543 * $F$154","v":998172879.23873985},{"$f":"' Block 2 LNG & DSO plants'!AY543 * $F$154","v":998172879.23873961},{"$f":"' Block 2 LNG & DSO plants'!AZ543 * $F$154","v":998172879.23873961},{"$f":"' Block 2 LNG & DSO plants'!BA543 * $F$154","v":998172879.23873973},{"$f":"' Block 2 LNG & DSO plants'!BB543 * $F$154","v":998172879.23873985},{"$f":"' Block 2 LNG & DSO plants'!BC543 * $F$154","v":1055277879.2387398},{"$f":"' Block 2 LNG & DSO plants'!BD543 * $F$154","v":1051704349.8269749},{"$f":"' Block 2 LNG & DSO plants'!BE543 * $F$154","v":1048200889.6193626},{"$f":"' Block 2 LNG & DSO plants'!BF543 * $F$154","v":1044766124.7099386},{"$f":"' Block 2 LNG & DSO plants'!BG543 * $F$154","v":1042211449.334072},{"$f":"' Block 2 LNG & DSO plants'!BH543 * $F$154","v":266252170.34957278},{"$f":"' Block 2 LNG & DSO plants'!BI543 * $F$154","v":14513098.164054185},{"$f":"' Block 2 LNG & DSO plants'!BJ543 * $F$154","v":14464213.215957293},{"$f":"' Block 2 LNG & DSO plants'!BK543 * $F$154","v":14416286.796254465},{"$f":"' Block 2 LNG & DSO plants'!BL543 * $F$154","v":14416286.796254469},{"$f":"' Block 2 LNG & DSO plants'!BM543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!BN543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!BO543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!BP543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!BQ543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!BR543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!BS543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!BT543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!BU543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!BV543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!BW543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!BX543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!BY543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!BZ543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CA543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CB543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CC543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CD543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CE543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CF543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CG543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CH543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CI543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CJ543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CK543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CL543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CM543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CN543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CO543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CP543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CQ543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CR543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CS543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CT543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CU543 * $F$154","v":0},{"$f":"' Block 2 LNG & DSO plants'!CV543 * $F$154","v":0}]
[]
[{"$nulls":4},"Contractor Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J156:CV156)","v":29810915182.155907},null,{"$f":"SUM(J153:J154)","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-181749332.94184449,-362927293.08315474,-717905974.4520824,-894784214.34370792,-973162722.6532048,-455476354.67368674,1421095234.363131,{"$f":"SUM(AF153:AF154)","v":1337263591.6202984},1179989827.2763791,1174490212.5804892,1101554668.7360466,895785503.58613729,763608619.72890353,777688445.55508661,784385102.64477968,708935293.69820571,855940835.40411162,845371957.37731385,704204999.74653506,672100785.72770536,1387966877.31305,1359023620.4814668,1348559462.4404945,1352191450.3781185,1375486812.5239043,1392854877.2708631,1417079086.8164625,1439847253.0071518,1416546084.4841399,1393701801.6184421,1427980115.6146128,1402135064.8408113,1398636040.1155691,1395205623.7182727,1405923396.9081123,414659024.77839524,55043569.618199944,57785108.120443963,55873083.324707858,{"$f":"SUM(BL153:BL154)","v":180404109.50300407},0,0,0,0,0,{"$f":"SUM(BR153:BR154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE153:CE154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J157:CV157)","v":31313311648.773666},null,{"$f":"J156 * Discounting!J$12","v":0},{"$f":"K156 * Discounting!K$12","v":0},{"$f":"L156 * Discounting!L$12","v":0},{"$f":"M156 * Discounting!M$12","v":0},{"$f":"N156 * Discounting!N$12","v":0},{"$f":"O156 * Discounting!O$12","v":0},{"$f":"P156 * Discounting!P$12","v":0},{"$f":"Q156 * Discounting!Q$12","v":0},{"$f":"R156 * Discounting!R$12","v":0},{"$f":"S156 * Discounting!S$12","v":0},{"$f":"T156 * Discounting!T$12","v":0},{"$f":"U156 * Discounting!U$12","v":0},{"$f":"V156 * Discounting!V$12","v":0},{"$f":"W156 * Discounting!W$12","v":0},{"$f":"X156 * Discounting!X$12","v":0},{"$f":"Y156 * Discounting!Y$12","v":-181749332.94184449},{"$f":"Z156 * Discounting!Z$12","v":-362927293.08315474},{"$f":"AA156 * Discounting!AA$12","v":-717905974.4520824},{"$f":"AB156 * Discounting!AB$12","v":-894784214.34370792},{"$f":"AC156 * Discounting!AC$12","v":-973162722.6532048},{"$f":"AD156 * Discounting!AD$12","v":-455476354.67368674},{"$f":"AE156 * Discounting!AE$12","v":1421095234.363131},{"$f":"AF156 * Discounting!AF$12","v":1337263591.6202984},{"$f":"AG156 * Discounting!AG$12","v":1179989827.2763791},{"$f":"AH156 * Discounting!AH$12","v":1174490212.5804892},{"$f":"AI156 * Discounting!AI$12","v":1101554668.7360466},{"$f":"AJ156 * Discounting!AJ$12","v":895785503.58613729},{"$f":"AK156 * Discounting!AK$12","v":763608619.72890353},{"$f":"AL156 * Discounting!AL$12","v":777688445.55508661},{"$f":"AM156 * Discounting!AM$12","v":784385102.64477968},{"$f":"AN156 * Discounting!AN$12","v":708935293.69820571},{"$f":"AO156 * Discounting!AO$12","v":855940835.40411162},{"$f":"AP156 * Discounting!AP$12","v":845371957.37731385},{"$f":"AQ156 * Discounting!AQ$12","v":704204999.74653506},{"$f":"AR156 * Discounting!AR$12","v":672100785.72770536},{"$f":"AS156 * Discounting!AS$12","v":1387966877.31305},{"$f":"AT156 * Discounting!AT$12","v":1359023620.4814668},{"$f":"AU156 * Discounting!AU$12","v":1348559462.4404945},{"$f":"AV156 * Discounting!AV$12","v":1352191450.3781185},{"$f":"AW156 * Discounting!AW$12","v":1375486812.5239043},{"$f":"AX156 * Discounting!AX$12","v":1392854877.2708631},{"$f":"AY156 * Discounting!AY$12","v":1417079086.8164625},{"$f":"AZ156 * Discounting!AZ$12","v":1439847253.0071518},{"$f":"BA156 * Discounting!BA$12","v":1416546084.4841399},{"$f":"BB156 * Discounting!BB$12","v":1393701801.6184421},{"$f":"BC156 * Discounting!BC$12","v":1427980115.6146128},{"$f":"BD156 * Discounting!BD$12","v":1402135064.8408113},{"$f":"BE156 * Discounting!BE$12","v":1398636040.1155691},{"$f":"BF156 * Discounting!BF$12","v":1395205623.7182727},{"$f":"BG156 * Discounting!BG$12","v":1405923396.9081123},{"$f":"BH156 * Discounting!BH$12","v":414659024.77839524},{"$f":"BI156 * Discounting!BI$12","v":55043569.618199944},{"$f":"BJ156 * Discounting!BJ$12","v":57785108.120443963},{"$f":"BK156 * Discounting!BK$12","v":55873083.324707858},{"$f":"BL156 * Discounting!BL$12","v":180404109.50300407},{"$f":"BM156 * Discounting!BM$12","v":0},{"$f":"BN156 * Discounting!BN$12","v":0},{"$f":"BO156 * Discounting!BO$12","v":0},{"$f":"BP156 * Discounting!BP$12","v":0},{"$f":"BQ156 * Discounting!BQ$12","v":0},{"$f":"BR156 * Discounting!BR$12","v":0},{"$f":"BS156 * Discounting!BS$12","v":0},{"$f":"BT156 * Discounting!BT$12","v":0},{"$f":"BU156 * Discounting!BU$12","v":0},{"$f":"BV156 * Discounting!BV$12","v":0},{"$f":"BW156 * Discounting!BW$12","v":0},{"$f":"BX156 * Discounting!BX$12","v":0},{"$f":"BY156 * Discounting!BY$12","v":0},{"$f":"BZ156 * Discounting!BZ$12","v":0},{"$f":"CA156 * Discounting!CA$12","v":0},{"$f":"CB156 * Discounting!CB$12","v":0},{"$f":"CC156 * Discounting!CC$12","v":0},{"$f":"CD156 * Discounting!CD$12","v":0},{"$f":"CE156 * Discounting!CE$12","v":0},{"$f":"CF156 * Discounting!CF$12","v":0},{"$f":"CG156 * Discounting!CG$12","v":0},{"$f":"CH156 * Discounting!CH$12","v":0},{"$f":"CI156 * Discounting!CI$12","v":0},{"$f":"CJ156 * Discounting!CJ$12","v":0},{"$f":"CK156 * Discounting!CK$12","v":0},{"$f":"CL156 * Discounting!CL$12","v":0},{"$f":"CM156 * Discounting!CM$12","v":0},{"$f":"CN156 * Discounting!CN$12","v":0},{"$f":"CO156 * Discounting!CO$12","v":0},{"$f":"CP156 * Discounting!CP$12","v":0},{"$f":"CQ156 * Discounting!CQ$12","v":0},{"$f":"CR156 * Discounting!CR$12","v":0},{"$f":"CS156 * Discounting!CS$12","v":0},{"$f":"CT156 * Discounting!CT$12","v":0},{"$f":"CU156 * Discounting!CU$12","v":0},{"$f":"CV156 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor Post-Tax Return NPV\"&Inputs!C344*100","v":"Contractor Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J160:CV160)","v":1962869306.4087934},null,{"$f":"J157 / Discounting!J$19","v":0},{"$f":"K157 / Discounting!K$19","v":0},{"$f":"L157 / Discounting!L$19","v":0},{"$f":"M157 / Discounting!M$19","v":0},{"$f":"N157 / Discounting!N$19","v":0},{"$f":"O157 / Discounting!O$19","v":0},{"$f":"P157 / Discounting!P$19","v":0},{"$f":"Q157 / Discounting!Q$19","v":0},{"$f":"R157 / Discounting!R$19","v":0},{"$f":"S157 / Discounting!S$19","v":0},{"$f":"T157 / Discounting!T$19","v":0},{"$f":"U157 / Discounting!U$19","v":0},{"$f":"V157 / Discounting!V$19","v":0},{"$f":"W157 / Discounting!W$19","v":0},{"$f":"X157 / Discounting!X$19","v":0},{"$f":"Y157 / Discounting!Y$19","v":-181749332.94184449},{"$f":"Z157 / Discounting!Z$19","v":-321174595.64880955},{"$f":"AA157 / Discounting!AA$19","v":-562225682.86638153},{"$f":"AB157 / Discounting!AB$19","v":-620130344.95442724},{"$f":"AC157 / Discounting!AC$19","v":-596858922.88266182},{"$f":"AD157 / Discounting!AD$19","v":-247214317.11195236},{"$f":"AE157 / Discounting!AE$19","v":682578370.31155276},{"$f":"AF157 / Discounting!AF$19","v":568418123.11240196},{"$f":"AG157 / Discounting!AG$19","v":443864810.26194394},{"$f":"AH157 / Discounting!AH$19","v":390969978.72425872},{"$f":"AI157 / Discounting!AI$19","v":324505170.23357338},{"$f":"AJ157 / Discounting!AJ$19","v":233529178.56351298},{"$f":"AK157 / Discounting!AK$19","v":176169004.5428839},{"$f":"AL157 / Discounting!AL$19","v":158776374.56647792},{"$f":"AM157 / Discounting!AM$19","v":141719994.89330411},{"$f":"AN157 / Discounting!AN$19","v":113352197.92004333},{"$f":"AO157 / Discounting!AO$19","v":121112411.21673976},{"$f":"AP157 / Discounting!AP$19","v":105855712.12241292},{"$f":"AQ157 / Discounting!AQ$19","v":78034584.352394596},{"$f":"AR157 / Discounting!AR$19","v":65908886.869485766},{"$f":"AS157 / Discounting!AS$19","v":120450950.79134569},{"$f":"AT157 / Discounting!AT$19","v":104370963.31240653},{"$f":"AU157 / Discounting!AU$19","v":91652505.986790791},{"$f":"AV157 / Discounting!AV$19","v":81326856.416385785},{"$f":"AW157 / Discounting!AW$19","v":73210569.859542862},{"$f":"AX157 / Discounting!AX$19","v":65606184.685880788},{"$f":"AY157 / Discounting!AY$19","v":59068311.734960012},{"$f":"AZ157 / Discounting!AZ$19","v":53112708.39513801},{"$f":"BA157 / Discounting!BA$19","v":46241753.091042332},{"$f":"BB157 / Discounting!BB$19","v":40261968.101725549},{"$f":"BC157 / Discounting!BC$19","v":36506387.177201368},{"$f":"BD157 / Discounting!BD$19","v":31721820.431241777},{"$f":"BE157 / Discounting!BE$19","v":28002352.835108191},{"$f":"BF157 / Discounting!BF$19","v":24720063.565541063},{"$f":"BG157 / Discounting!BG$19","v":22044212.047662087},{"$f":"BH157 / Discounting!BH$19","v":5753678.619260082},{"$f":"BI157 / Discounting!BI$19","v":675900.27800231404},{"$f":"BJ157 / Discounting!BJ$19","v":627933.30945394502},{"$f":"BK157 / Discounting!BK$19","v":537306.11835470202},{"$f":"BL157 / Discounting!BL$19","v":1535278.3668400564},{"$f":"BM157 / Discounting!BM$19","v":0},{"$f":"BN157 / Discounting!BN$19","v":0},{"$f":"BO157 / Discounting!BO$19","v":0},{"$f":"BP157 / Discounting!BP$19","v":0},{"$f":"BQ157 / Discounting!BQ$19","v":0},{"$f":"BR157 / Discounting!BR$19","v":0},{"$f":"BS157 / Discounting!BS$19","v":0},{"$f":"BT157 / Discounting!BT$19","v":0},{"$f":"BU157 / Discounting!BU$19","v":0},{"$f":"BV157 / Discounting!BV$19","v":0},{"$f":"BW157 / Discounting!BW$19","v":0},{"$f":"BX157 / Discounting!BX$19","v":0},{"$f":"BY157 / Discounting!BY$19","v":0},{"$f":"BZ157 / Discounting!BZ$19","v":0},{"$f":"CA157 / Discounting!CA$19","v":0},{"$f":"CB157 / Discounting!CB$19","v":0},{"$f":"CC157 / Discounting!CC$19","v":0},{"$f":"CD157 / Discounting!CD$19","v":0},{"$f":"CE157 / Discounting!CE$19","v":0},{"$f":"CF157 / Discounting!CF$19","v":0},{"$f":"CG157 / Discounting!CG$19","v":0},{"$f":"CH157 / Discounting!CH$19","v":0},{"$f":"CI157 / Discounting!CI$19","v":0},{"$f":"CJ157 / Discounting!CJ$19","v":0},{"$f":"CK157 / Discounting!CK$19","v":0},{"$f":"CL157 / Discounting!CL$19","v":0},{"$f":"CM157 / Discounting!CM$19","v":0},{"$f":"CN157 / Discounting!CN$19","v":0},{"$f":"CO157 / Discounting!CO$19","v":0},{"$f":"CP157 / Discounting!CP$19","v":0},{"$f":"CQ157 / Discounting!CQ$19","v":0},{"$f":"CR157 / Discounting!CR$19","v":0},{"$f":"CS157 / Discounting!CS$19","v":0},{"$f":"CT157 / Discounting!CT$19","v":0},{"$f":"CU157 / Discounting!CU$19","v":0},{"$f":"CV157 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J161:CV161)","v":460472839.79103208},null,{"$f":"J156 / Discounting!J$19","v":-375182849.16299921},{"$f":"K156 / Discounting!K$19","v":-375179263.88529336},{"$f":"L156 / Discounting!L$19","v":-225175748.90715033},{"$f":"M156 / Discounting!M$19","v":-225172302.8501474},{"$f":"N156 / Discounting!N$19","v":-150168924.36288959},{"$f":"O156 / Discounting!O$19","v":-75165612.120480001},{"$f":"P156 / Discounting!P$19","v":-75162364.824000001},{"$f":"Q156 / Discounting!Q$19","v":-159181.19999999995},{"$f":"R156 / Discounting!R$19","v":-156059.99999999994},{"$f":"S156 / Discounting!S$19","v":-152999.99999999994},{"$f":"T156 / Discounting!T$19","v":-149999.99999999994},{"$f":"U156 / Discounting!U$19","v":-147058.82352941169},{"$f":"V156 / Discounting!V$19","v":-144175.31718569776},{"$f":"W156 / Discounting!W$19","v":-141348.35018205663},{"$f":"X156 / Discounting!X$19","v":-138576.81390397708},{"$f":"Y156 / Discounting!Y$19","v":-181749332.94184449},{"$f":"Z156 / Discounting!Z$19","v":-321174595.64880955},{"$f":"AA156 / Discounting!AA$19","v":-562225682.86638153},{"$f":"AB156 / Discounting!AB$19","v":-620130344.95442724},{"$f":"AC156 / Discounting!AC$19","v":-596858922.88266182},{"$f":"AD156 / Discounting!AD$19","v":-247214317.11195236},{"$f":"AE156 / Discounting!AE$19","v":682578370.31155276},{"$f":"AF156 / Discounting!AF$19","v":568418123.11240196},{"$f":"AG156 / Discounting!AG$19","v":443864810.26194394},{"$f":"AH156 / Discounting!AH$19","v":390969978.72425872},{"$f":"AI156 / Discounting!AI$19","v":324505170.23357338},{"$f":"AJ156 / Discounting!AJ$19","v":233529178.56351298},{"$f":"AK156 / Discounting!AK$19","v":176169004.5428839},{"$f":"AL156 / Discounting!AL$19","v":158776374.56647792},{"$f":"AM156 / Discounting!AM$19","v":141719994.89330411},{"$f":"AN156 / Discounting!AN$19","v":113352197.92004333},{"$f":"AO156 / Discounting!AO$19","v":121112411.21673976},{"$f":"AP156 / Discounting!AP$19","v":105855712.12241292},{"$f":"AQ156 / Discounting!AQ$19","v":78034584.352394596},{"$f":"AR156 / Discounting!AR$19","v":65908886.869485766},{"$f":"AS156 / Discounting!AS$19","v":120450950.79134569},{"$f":"AT156 / Discounting!AT$19","v":104370963.31240653},{"$f":"AU156 / Discounting!AU$19","v":91652505.986790791},{"$f":"AV156 / Discounting!AV$19","v":81326856.416385785},{"$f":"AW156 / Discounting!AW$19","v":73210569.859542862},{"$f":"AX156 / Discounting!AX$19","v":65606184.685880788},{"$f":"AY156 / Discounting!AY$19","v":59068311.734960012},{"$f":"AZ156 / Discounting!AZ$19","v":53112708.39513801},{"$f":"BA156 / Discounting!BA$19","v":46241753.091042332},{"$f":"BB156 / Discounting!BB$19","v":40261968.101725549},{"$f":"BC156 / Discounting!BC$19","v":36506387.177201368},{"$f":"BD156 / Discounting!BD$19","v":31721820.431241777},{"$f":"BE156 / Discounting!BE$19","v":28002352.835108191},{"$f":"BF156 / Discounting!BF$19","v":24720063.565541063},{"$f":"BG156 / Discounting!BG$19","v":22044212.047662087},{"$f":"BH156 / Discounting!BH$19","v":5753678.619260082},{"$f":"BI156 / Discounting!BI$19","v":675900.27800231404},{"$f":"BJ156 / Discounting!BJ$19","v":627933.30945394502},{"$f":"BK156 / Discounting!BK$19","v":537306.11835470202},{"$f":"BL156 / Discounting!BL$19","v":1535278.3668400564},{"$f":"BM156 / Discounting!BM$19","v":0},{"$f":"BN156 / Discounting!BN$19","v":0},{"$f":"BO156 / Discounting!BO$19","v":0},{"$f":"BP156 / Discounting!BP$19","v":0},{"$f":"BQ156 / Discounting!BQ$19","v":0},{"$f":"BR156 / Discounting!BR$19","v":0},{"$f":"BS156 / Discounting!BS$19","v":0},{"$f":"BT156 / Discounting!BT$19","v":0},{"$f":"BU156 / Discounting!BU$19","v":0},{"$f":"BV156 / Discounting!BV$19","v":0},{"$f":"BW156 / Discounting!BW$19","v":0},{"$f":"BX156 / Discounting!BX$19","v":0},{"$f":"BY156 / Discounting!BY$19","v":0},{"$f":"BZ156 / Discounting!BZ$19","v":0},{"$f":"CA156 / Discounting!CA$19","v":0},{"$f":"CB156 / Discounting!CB$19","v":0},{"$f":"CC156 / Discounting!CC$19","v":0},{"$f":"CD156 / Discounting!CD$19","v":0},{"$f":"CE156 / Discounting!CE$19","v":0},{"$f":"CF156 / Discounting!CF$19","v":0},{"$f":"CG156 / Discounting!CG$19","v":0},{"$f":"CH156 / Discounting!CH$19","v":0},{"$f":"CI156 / Discounting!CI$19","v":0},{"$f":"CJ156 / Discounting!CJ$19","v":0},{"$f":"CK156 / Discounting!CK$19","v":0},{"$f":"CL156 / Discounting!CL$19","v":0},{"$f":"CM156 / Discounting!CM$19","v":0},{"$f":"CN156 / Discounting!CN$19","v":0},{"$f":"CO156 / Discounting!CO$19","v":0},{"$f":"CP156 / Discounting!CP$19","v":0},{"$f":"CQ156 / Discounting!CQ$19","v":0},{"$f":"CR156 / Discounting!CR$19","v":0},{"$f":"CS156 / Discounting!CS$19","v":0},{"$f":"CT156 / Discounting!CT$19","v":0},{"$f":"CU156 / Discounting!CU$19","v":0},{"$f":"CV156 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J162:CV162)","v":-436884492.4167369},null,{"$f":"J156 / Discounting!J$20","v":-375182849.16299921},{"$f":"K156 / Discounting!K$20","v":-375179263.88529336},{"$f":"L156 / Discounting!L$20","v":-225175748.90715033},{"$f":"M156 / Discounting!M$20","v":-225172302.8501474},{"$f":"N156 / Discounting!N$20","v":-150168924.36288959},{"$f":"O156 / Discounting!O$20","v":-75165612.120480001},{"$f":"P156 / Discounting!P$20","v":-75162364.824000001},{"$f":"Q156 / Discounting!Q$20","v":-159181.19999999995},{"$f":"R156 / Discounting!R$20","v":-156059.99999999994},{"$f":"S156 / Discounting!S$20","v":-152999.99999999994},{"$f":"T156 / Discounting!T$20","v":-149999.99999999994},{"$f":"U156 / Discounting!U$20","v":-130140.55179593957},{"$f":"V156 / Discounting!V$20","v":-112910.42147834426},{"$f":"W156 / Discounting!W$20","v":-97961.497031358915},{"$f":"X156 / Discounting!X$20","v":-84991.755189449003},{"$f":"Y156 / Discounting!Y$20","v":-98646256.315457985},{"$f":"Z156 / Discounting!Z$20","v":-174320702.97899666},{"$f":"AA156 / Discounting!AA$20","v":-305153575.64980352},{"$f":"AB156 / Discounting!AB$20","v":-336581906.33878088},{"$f":"AC156 / Discounting!AC$20","v":-323951110.78449333},{"$f":"AD156 / Discounting!AD$20","v":-134178026.93383065},{"$f":"AE156 / Discounting!AE$20","v":370476192.58490622},{"$f":"AF156 / Discounting!AF$20","v":308514584.12141395},{"$f":"AG156 / Discounting!AG$20","v":240912036.01018003},{"$f":"AH156 / Discounting!AH$20","v":212202840.6300844},{"$f":"AI156 / Discounting!AI$20","v":176128405.4274644},{"$f":"AJ156 / Discounting!AJ$20","v":126750282.01113608},{"$f":"AK156 / Discounting!AK$20","v":95617477.630782217},{"$f":"AL156 / Discounting!AL$20","v":86177454.897926033},{"$f":"AM156 / Discounting!AM$20","v":76919935.358131915},{"$f":"AN156 / Discounting!AN$20","v":61523031.68847955},{"$f":"AO156 / Discounting!AO$20","v":65734964.560736567},{"$f":"AP156 / Discounting!AP$20","v":57454239.536736891},{"$f":"AQ156 / Discounting!AQ$20","v":42354046.008849263},{"$f":"AR156 / Discounting!AR$20","v":35772703.219076991},{"$f":"AS156 / Discounting!AS$20","v":65375950.342583515},{"$f":"AT156 / Discounting!AT$20","v":56648377.367642552},{"$f":"AU156 / Discounting!AU$20","v":49745308.28357964},{"$f":"AV156 / Discounting!AV$20","v":44140959.383593887},{"$f":"AW156 / Discounting!AW$20","v":39735764.21144864},{"$f":"AX156 / Discounting!AX$20","v":35608408.601276658},{"$f":"AY156 / Discounting!AY$20","v":32059913.096862376},{"$f":"AZ156 / Discounting!AZ$20","v":28827450.209302481},{"$f":"BA156 / Discounting!BA$20","v":25098170.948196437},{"$f":"BB156 / Discounting!BB$20","v":21852583.230104394},{"$f":"BC156 / Discounting!BC$20","v":19814204.3678689},{"$f":"BD156 / Discounting!BD$20","v":17217333.227046788},{"$f":"BE156 / Discounting!BE$20","v":15198555.232617298},{"$f":"BF156 / Discounting!BF$20","v":13417060.118735369},{"$f":"BG156 / Discounting!BG$20","v":11964715.120147349},{"$f":"BH156 / Discounting!BH$20","v":3122866.2391509982},{"$f":"BI156 / Discounting!BI$20","v":366851.59163054544},{"$f":"BJ156 / Discounting!BJ$20","v":340817.04285114515},{"$f":"BK156 / Discounting!BK$20","v":291628.23441031022},{"$f":"BL156 / Discounting!BL$20","v":833287.58812744706},{"$f":"BM156 / Discounting!BM$20","v":0},{"$f":"BN156 / Discounting!BN$20","v":0},{"$f":"BO156 / Discounting!BO$20","v":0},{"$f":"BP156 / Discounting!BP$20","v":0},{"$f":"BQ156 / Discounting!BQ$20","v":0},{"$f":"BR156 / Discounting!BR$20","v":0},{"$f":"BS156 / Discounting!BS$20","v":0},{"$f":"BT156 / Discounting!BT$20","v":0},{"$f":"BU156 / Discounting!BU$20","v":0},{"$f":"BV156 / Discounting!BV$20","v":0},{"$f":"BW156 / Discounting!BW$20","v":0},{"$f":"BX156 / Discounting!BX$20","v":0},{"$f":"BY156 / Discounting!BY$20","v":0},{"$f":"BZ156 / Discounting!BZ$20","v":0},{"$f":"CA156 / Discounting!CA$20","v":0},{"$f":"CB156 / Discounting!CB$20","v":0},{"$f":"CC156 / Discounting!CC$20","v":0},{"$f":"CD156 / Discounting!CD$20","v":0},{"$f":"CE156 / Discounting!CE$20","v":0},{"$f":"CF156 / Discounting!CF$20","v":0},{"$f":"CG156 / Discounting!CG$20","v":0},{"$f":"CH156 / Discounting!CH$20","v":0},{"$f":"CI156 / Discounting!CI$20","v":0},{"$f":"CJ156 / Discounting!CJ$20","v":0},{"$f":"CK156 / Discounting!CK$20","v":0},{"$f":"CL156 / Discounting!CL$20","v":0},{"$f":"CM156 / Discounting!CM$20","v":0},{"$f":"CN156 / Discounting!CN$20","v":0},{"$f":"CO156 / Discounting!CO$20","v":0},{"$f":"CP156 / Discounting!CP$20","v":0},{"$f":"CQ156 / Discounting!CQ$20","v":0},{"$f":"CR156 / Discounting!CR$20","v":0},{"$f":"CS156 / Discounting!CS$20","v":0},{"$f":"CT156 / Discounting!CT$20","v":0},{"$f":"CU156 / Discounting!CU$20","v":0},{"$f":"CV156 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,null,{"$f":"IFERROR(IRR(J165:CV165), \"Null\")","v":0.20687743627814981},null,{"$f":"J157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-181749332.94184449,-362927293.08315474,-717905974.4520824,-894784214.34370792,-973162722.6532048,-455476354.67368674,1421095234.363131,1337263591.6202984,1179989827.2763791,1174490212.5804892,1101554668.7360466,895785503.58613729,763608619.72890353,777688445.55508661,784385102.64477968,708935293.69820571,855940835.40411162,845371957.37731385,704204999.74653506,672100785.72770536,1387966877.31305,1359023620.4814668,1348559462.4404945,1352191450.3781185,1375486812.5239043,1392854877.2708631,1417079086.8164625,1439847253.0071518,1416546084.4841399,1393701801.6184421,1427980115.6146128,1402135064.8408113,1398636040.1155691,1395205623.7182727,1405923396.9081123,414659024.77839524,55043569.618199944,57785108.120443963,55873083.324707858,180404109.50300407,{"$f":"BM157","v":0},0,0,0,0,{"$f":"BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,null,{"$f":"IFERROR(IRR(J166:CV166), \"Null\")","v":8.9403272118027788E-2},null,{"$f":"J156","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-181749332.94184449,-362927293.08315474,-717905974.4520824,-894784214.34370792,-973162722.6532048,-455476354.67368674,1421095234.363131,1337263591.6202984,1179989827.2763791,1174490212.5804892,1101554668.7360466,895785503.58613729,763608619.72890353,777688445.55508661,784385102.64477968,708935293.69820571,855940835.40411162,845371957.37731385,704204999.74653506,672100785.72770536,1387966877.31305,1359023620.4814668,1348559462.4404945,1352191450.3781185,1375486812.5239043,1392854877.2708631,1417079086.8164625,1439847253.0071518,1416546084.4841399,1393701801.6184421,1427980115.6146128,1402135064.8408113,1398636040.1155691,1395205623.7182727,1405923396.9081123,414659024.77839524,55043569.618199944,57785108.120443963,55873083.324707858,{"$f":"BL156","v":180404109.50300407},0,0,0,0,0,{"$f":"BR156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Overall offshore project"]
[{"$nulls":4},"Blocks",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J169:CV169)","v":11889672583.779381},{"$f":"H136 + H153 - H169","v":0},{"$f":"J136 + J153","v":-825365698.32599843},{"$f":"K136 + K153","v":-825358527.77058673},-495351497.81430066,-495344605.70029473,-330337848.72577918,-165331224.24096,-165324729.648,-318362.39999999991,-312119.99999999988,-305999.99999999988,-299999.99999999988,-294117.64705882338,-288350.63437139551,-282696.70036411326,-277153.62780795415,-3449566.3623182159,-122320376.28611919,-495800680.63330352,-640639998.1552968,-819157223.96974814,-984189477.85957384,321181760.52872837,418745670.14687538,444725389.66771042,470195702.92343068,478431552.88988686,502912822.83963668,380272286.55086315,151047126.11836672,102881298.72360301,45425700.426346064,204497001.35637784,207465595.67139435,48358603.678919077,-2764001.0893754959,849761386.39369249,767819789.03117013,746724384.25367951,753840119.76824701,799719391.91988862,835256064.7389549,885498305.60659027,925748994.83406329,877229191.67727304,835131204.18785048,790293394.50100446,746755155.93036687,746764256.25683558,746564634.26955378,776047475.6353308,577150165.52812481,471887732.56608093,473007661.80913782,470829984.07050753,410617036.87015092,0,0,0,0,0,{"$f":"BR136 + BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE136 + CE153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG and DSO plants",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J170:CV170)","v":52111428036.403473},{"$f":"H137 + H154 - H170","v":0},{"$f":"J137 + J154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-348818466.73536277,-580148644.30422878,-898009144.38779998,-1095132796.4372385,-1068422487.9638417,90071342.954124212,2425038313.2764626,{"$f":"AF137 + AF154","v":2242363702.3407106},1911769508.7655697,1877276192.4500005,1741627507.1586452,1314262040.0137129,1319704837.1982019,1324844980.6321161,1329682526.7356076,1334217354.483537,1338449163.5946224,1342377472.5973923,1346001616.7705908,1349320745.9555972,1924929499.5828633,1924929499.5828638,1924929499.5828633,1924929499.5828633,1924929499.5828638,1924929499.582864,1924929499.5828638,1924929499.5828638,1924929499.582864,1924929499.5828638,1982034499.5828638,1978460970.1710989,1974957509.9634867,1971522745.0540628,2022912094.736196,1243577094.53405,988528491.74299479,985234968.94633293,982006025.02803719,{"$f":"BL137 + BL154","v":436422875.71729857},0,0,0,0,0,{"$f":"BR137 + BR154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE137 + CE154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J172:CV172)","v":64001100620.182869},null,{"$f":"SUM(J169:J170)","v":-825365698.32599843},-825358527.77058673,-495351497.81430066,-495344605.70029473,-330337848.72577918,-165331224.24096,-165324729.648,-318362.39999999991,-312119.99999999988,-305999.99999999988,-299999.99999999988,-294117.64705882338,-288350.63437139551,-282696.70036411326,-277153.62780795415,-352268033.09768099,-702469020.59034801,-1393809825.0211034,-1735772794.5925353,-1887579711.9335899,-894118134.90544963,2746220073.805191,{"$f":"SUM(AF169:AF170)","v":2661109372.487586},2356494898.43328,2347471895.3734312,2220059060.048532,1817174862.8533497,1699977123.7490649,1475892106.7504828,1432563825.4592106,1379643054.909883,1542946164.9510002,1549843068.2687867,1394360220.4495099,1346556744.8662217,2774690885.9765558,2692749288.6140337,2671653883.8365431,2678769619.3511105,2724648891.5027523,2760185564.3218188,2810427805.1894541,2850678494.4169273,2802158691.2601371,2760060703.7707143,2772327894.083868,2725216126.1014657,2721721766.2203221,2718087379.3236165,2798959570.3715267,1820727260.0621748,1460416224.3090758,1458242630.7554708,1452836009.0985446,{"$f":"SUM(BL169:BL170)","v":847039912.58744955},0,0,0,0,0,{"$f":"SUM(BR169:BR170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE169:CE170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J173:CV173)","v":67305893553.418373},null,{"$f":"J172 * Discounting!J$12","v":0},{"$f":"K172 * Discounting!K$12","v":0},{"$f":"L172 * Discounting!L$12","v":0},{"$f":"M172 * Discounting!M$12","v":0},{"$f":"N172 * Discounting!N$12","v":0},{"$f":"O172 * Discounting!O$12","v":0},{"$f":"P172 * Discounting!P$12","v":0},{"$f":"Q172 * Discounting!Q$12","v":0},{"$f":"R172 * Discounting!R$12","v":0},{"$f":"S172 * Discounting!S$12","v":0},{"$f":"T172 * Discounting!T$12","v":0},{"$f":"U172 * Discounting!U$12","v":0},{"$f":"V172 * Discounting!V$12","v":0},{"$f":"W172 * Discounting!W$12","v":0},{"$f":"X172 * Discounting!X$12","v":0},{"$f":"Y172 * Discounting!Y$12","v":-352268033.09768099},{"$f":"Z172 * Discounting!Z$12","v":-702469020.59034801},{"$f":"AA172 * Discounting!AA$12","v":-1393809825.0211034},{"$f":"AB172 * Discounting!AB$12","v":-1735772794.5925353},{"$f":"AC172 * Discounting!AC$12","v":-1887579711.9335899},{"$f":"AD172 * Discounting!AD$12","v":-894118134.90544963},{"$f":"AE172 * Discounting!AE$12","v":2746220073.805191},{"$f":"AF172 * Discounting!AF$12","v":2661109372.487586},{"$f":"AG172 * Discounting!AG$12","v":2356494898.43328},{"$f":"AH172 * Discounting!AH$12","v":2347471895.3734312},{"$f":"AI172 * Discounting!AI$12","v":2220059060.048532},{"$f":"AJ172 * Discounting!AJ$12","v":1817174862.8533497},{"$f":"AK172 * Discounting!AK$12","v":1699977123.7490649},{"$f":"AL172 * Discounting!AL$12","v":1475892106.7504828},{"$f":"AM172 * Discounting!AM$12","v":1432563825.4592106},{"$f":"AN172 * Discounting!AN$12","v":1379643054.909883},{"$f":"AO172 * Discounting!AO$12","v":1542946164.9510002},{"$f":"AP172 * Discounting!AP$12","v":1549843068.2687867},{"$f":"AQ172 * Discounting!AQ$12","v":1394360220.4495099},{"$f":"AR172 * Discounting!AR$12","v":1346556744.8662217},{"$f":"AS172 * Discounting!AS$12","v":2774690885.9765558},{"$f":"AT172 * Discounting!AT$12","v":2692749288.6140337},{"$f":"AU172 * Discounting!AU$12","v":2671653883.8365431},{"$f":"AV172 * Discounting!AV$12","v":2678769619.3511105},{"$f":"AW172 * Discounting!AW$12","v":2724648891.5027523},{"$f":"AX172 * Discounting!AX$12","v":2760185564.3218188},{"$f":"AY172 * Discounting!AY$12","v":2810427805.1894541},{"$f":"AZ172 * Discounting!AZ$12","v":2850678494.4169273},{"$f":"BA172 * Discounting!BA$12","v":2802158691.2601371},{"$f":"BB172 * Discounting!BB$12","v":2760060703.7707143},{"$f":"BC172 * Discounting!BC$12","v":2772327894.083868},{"$f":"BD172 * Discounting!BD$12","v":2725216126.1014657},{"$f":"BE172 * Discounting!BE$12","v":2721721766.2203221},{"$f":"BF172 * Discounting!BF$12","v":2718087379.3236165},{"$f":"BG172 * Discounting!BG$12","v":2798959570.3715267},{"$f":"BH172 * Discounting!BH$12","v":1820727260.0621748},{"$f":"BI172 * Discounting!BI$12","v":1460416224.3090758},{"$f":"BJ172 * Discounting!BJ$12","v":1458242630.7554708},{"$f":"BK172 * Discounting!BK$12","v":1452836009.0985446},{"$f":"BL172 * Discounting!BL$12","v":847039912.58744955},{"$f":"BM172 * Discounting!BM$12","v":0},{"$f":"BN172 * Discounting!BN$12","v":0},{"$f":"BO172 * Discounting!BO$12","v":0},{"$f":"BP172 * Discounting!BP$12","v":0},{"$f":"BQ172 * Discounting!BQ$12","v":0},{"$f":"BR172 * Discounting!BR$12","v":0},{"$f":"BS172 * Discounting!BS$12","v":0},{"$f":"BT172 * Discounting!BT$12","v":0},{"$f":"BU172 * Discounting!BU$12","v":0},{"$f":"BV172 * Discounting!BV$12","v":0},{"$f":"BW172 * Discounting!BW$12","v":0},{"$f":"BX172 * Discounting!BX$12","v":0},{"$f":"BY172 * Discounting!BY$12","v":0},{"$f":"BZ172 * Discounting!BZ$12","v":0},{"$f":"CA172 * Discounting!CA$12","v":0},{"$f":"CB172 * Discounting!CB$12","v":0},{"$f":"CC172 * Discounting!CC$12","v":0},{"$f":"CD172 * Discounting!CD$12","v":0},{"$f":"CE172 * Discounting!CE$12","v":0},{"$f":"CF172 * Discounting!CF$12","v":0},{"$f":"CG172 * Discounting!CG$12","v":0},{"$f":"CH172 * Discounting!CH$12","v":0},{"$f":"CI172 * Discounting!CI$12","v":0},{"$f":"CJ172 * Discounting!CJ$12","v":0},{"$f":"CK172 * Discounting!CK$12","v":0},{"$f":"CL172 * Discounting!CL$12","v":0},{"$f":"CM172 * Discounting!CM$12","v":0},{"$f":"CN172 * Discounting!CN$12","v":0},{"$f":"CO172 * Discounting!CO$12","v":0},{"$f":"CP172 * Discounting!CP$12","v":0},{"$f":"CQ172 * Discounting!CQ$12","v":0},{"$f":"CR172 * Discounting!CR$12","v":0},{"$f":"CS172 * Discounting!CS$12","v":0},{"$f":"CT172 * Discounting!CT$12","v":0},{"$f":"CU172 * Discounting!CU$12","v":0},{"$f":"CV172 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor Post-Tax Return NPV\"&Inputs!C344*100","v":"Contractor Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J176:CV176)","v":4024353445.5524602},null,{"$f":"J173 / Discounting!J$19","v":0},{"$f":"K173 / Discounting!K$19","v":0},{"$f":"L173 / Discounting!L$19","v":0},{"$f":"M173 / Discounting!M$19","v":0},{"$f":"N173 / Discounting!N$19","v":0},{"$f":"O173 / Discounting!O$19","v":0},{"$f":"P173 / Discounting!P$19","v":0},{"$f":"Q173 / Discounting!Q$19","v":0},{"$f":"R173 / Discounting!R$19","v":0},{"$f":"S173 / Discounting!S$19","v":0},{"$f":"T173 / Discounting!T$19","v":0},{"$f":"U173 / Discounting!U$19","v":0},{"$f":"V173 / Discounting!V$19","v":0},{"$f":"W173 / Discounting!W$19","v":0},{"$f":"X173 / Discounting!X$19","v":0},{"$f":"Y173 / Discounting!Y$19","v":-352268033.09768099},{"$f":"Z173 / Discounting!Z$19","v":-621654000.52243197},{"$f":"AA173 / Discounting!AA$19","v":-1091557541.7190881},{"$f":"AB173 / Discounting!AB$19","v":-1202977616.9695661},{"$f":"AC173 / Discounting!AC$19","v":-1157687987.316514},{"$f":"AD173 / Discounting!AD$19","v":-485291501.67722821},{"$f":"AE173 / Discounting!AE$19","v":1319060381.8574395},{"$f":"AF173 / Discounting!AF$19","v":1131132862.9484653},{"$f":"AG173 / Discounting!AG$19","v":886418795.14384913},{"$f":"AH173 / Discounting!AH$19","v":781437790.76153731},{"$f":"AI173 / Discounting!AI$19","v":654003531.242136},{"$f":"AJ173 / Discounting!AJ$19","v":473733222.21618319},{"$f":"AK173 / Discounting!AK$19","v":392194731.56663728},{"$f":"AL173 / Discounting!AL$19","v":301324777.67991203},{"$f":"AM173 / Discounting!AM$19","v":258830690.87347704},{"$f":"AN173 / Discounting!AN$19","v":220592166.88643482},{"$f":"AO173 / Discounting!AO$19","v":218321083.28680336},{"$f":"AP173 / Discounting!AP$19","v":194068114.32278588},{"$f":"AQ173 / Discounting!AQ$19","v":154512280.20172286},{"$f":"AR173 / Discounting!AR$19","v":132048731.44827266},{"$f":"AS173 / Discounting!AS$19","v":240794042.58908471},{"$f":"AT173 / Discounting!AT$19","v":206799082.05854228},{"$f":"AU173 / Discounting!AU$19","v":181574324.60547975},{"$f":"AV173 / Discounting!AV$19","v":161113215.25115713},{"$f":"AW173 / Discounting!AW$19","v":145020000.33578777},{"$f":"AX173 / Discounting!AX$19","v":130010130.16877593},{"$f":"AY173 / Discounting!AY$19","v":117147467.10324651},{"$f":"AZ173 / Discounting!AZ$19","v":105155081.75331795},{"$f":"BA173 / Discounting!BA$19","v":91473713.239874735},{"$f":"BB173 / Discounting!BB$19","v":79734040.585294306},{"$f":"BC173 / Discounting!BC$19","v":70874709.232222378},{"$f":"BD173 / Discounting!BD$19","v":61655127.780667722},{"$f":"BE173 / Discounting!BE$19","v":54492098.752437197},{"$f":"BF173 / Discounting!BF$19","v":48158702.668146893},{"$f":"BG173 / Discounting!BG$19","v":43886358.54399664},{"$f":"BH173 / Discounting!BH$19","v":25263840.605717707},{"$f":"BI173 / Discounting!BI$19","v":17932989.064052537},{"$f":"BJ173 / Discounting!BJ$19","v":15846282.042226536},{"$f":"BK173 / Discounting!BK$19","v":13971265.414476875},{"$f":"BL173 / Discounting!BL$19","v":7208494.6248075841},{"$f":"BM173 / Discounting!BM$19","v":0},{"$f":"BN173 / Discounting!BN$19","v":0},{"$f":"BO173 / Discounting!BO$19","v":0},{"$f":"BP173 / Discounting!BP$19","v":0},{"$f":"BQ173 / Discounting!BQ$19","v":0},{"$f":"BR173 / Discounting!BR$19","v":0},{"$f":"BS173 / Discounting!BS$19","v":0},{"$f":"BT173 / Discounting!BT$19","v":0},{"$f":"BU173 / Discounting!BU$19","v":0},{"$f":"BV173 / Discounting!BV$19","v":0},{"$f":"BW173 / Discounting!BW$19","v":0},{"$f":"BX173 / Discounting!BX$19","v":0},{"$f":"BY173 / Discounting!BY$19","v":0},{"$f":"BZ173 / Discounting!BZ$19","v":0},{"$f":"CA173 / Discounting!CA$19","v":0},{"$f":"CB173 / Discounting!CB$19","v":0},{"$f":"CC173 / Discounting!CC$19","v":0},{"$f":"CD173 / Discounting!CD$19","v":0},{"$f":"CE173 / Discounting!CE$19","v":0},{"$f":"CF173 / Discounting!CF$19","v":0},{"$f":"CG173 / Discounting!CG$19","v":0},{"$f":"CH173 / Discounting!CH$19","v":0},{"$f":"CI173 / Discounting!CI$19","v":0},{"$f":"CJ173 / Discounting!CJ$19","v":0},{"$f":"CK173 / Discounting!CK$19","v":0},{"$f":"CL173 / Discounting!CL$19","v":0},{"$f":"CM173 / Discounting!CM$19","v":0},{"$f":"CN173 / Discounting!CN$19","v":0},{"$f":"CO173 / Discounting!CO$19","v":0},{"$f":"CP173 / Discounting!CP$19","v":0},{"$f":"CQ173 / Discounting!CQ$19","v":0},{"$f":"CR173 / Discounting!CR$19","v":0},{"$f":"CS173 / Discounting!CS$19","v":0},{"$f":"CT173 / Discounting!CT$19","v":0},{"$f":"CU173 / Discounting!CU$19","v":0},{"$f":"CV173 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J177:CV177)","v":719560512.31693935},null,{"$f":"J172 / Discounting!J$19","v":-825365698.32599843},{"$f":"K172 / Discounting!K$19","v":-825358527.77058673},{"$f":"L172 / Discounting!L$19","v":-495351497.81430066},{"$f":"M172 / Discounting!M$19","v":-495344605.70029473},{"$f":"N172 / Discounting!N$19","v":-330337848.72577918},{"$f":"O172 / Discounting!O$19","v":-165331224.24096},{"$f":"P172 / Discounting!P$19","v":-165324729.648},{"$f":"Q172 / Discounting!Q$19","v":-318362.39999999991},{"$f":"R172 / Discounting!R$19","v":-312119.99999999988},{"$f":"S172 / Discounting!S$19","v":-305999.99999999988},{"$f":"T172 / Discounting!T$19","v":-299999.99999999988},{"$f":"U172 / Discounting!U$19","v":-294117.64705882338},{"$f":"V172 / Discounting!V$19","v":-288350.63437139551},{"$f":"W172 / Discounting!W$19","v":-282696.70036411326},{"$f":"X172 / Discounting!X$19","v":-277153.62780795415},{"$f":"Y172 / Discounting!Y$19","v":-352268033.09768099},{"$f":"Z172 / Discounting!Z$19","v":-621654000.52243197},{"$f":"AA172 / Discounting!AA$19","v":-1091557541.7190881},{"$f":"AB172 / Discounting!AB$19","v":-1202977616.9695661},{"$f":"AC172 / Discounting!AC$19","v":-1157687987.316514},{"$f":"AD172 / Discounting!AD$19","v":-485291501.67722821},{"$f":"AE172 / Discounting!AE$19","v":1319060381.8574395},{"$f":"AF172 / Discounting!AF$19","v":1131132862.9484653},{"$f":"AG172 / Discounting!AG$19","v":886418795.14384913},{"$f":"AH172 / Discounting!AH$19","v":781437790.76153731},{"$f":"AI172 / Discounting!AI$19","v":654003531.242136},{"$f":"AJ172 / Discounting!AJ$19","v":473733222.21618319},{"$f":"AK172 / Discounting!AK$19","v":392194731.56663728},{"$f":"AL172 / Discounting!AL$19","v":301324777.67991203},{"$f":"AM172 / Discounting!AM$19","v":258830690.87347704},{"$f":"AN172 / Discounting!AN$19","v":220592166.88643482},{"$f":"AO172 / Discounting!AO$19","v":218321083.28680336},{"$f":"AP172 / Discounting!AP$19","v":194068114.32278588},{"$f":"AQ172 / Discounting!AQ$19","v":154512280.20172286},{"$f":"AR172 / Discounting!AR$19","v":132048731.44827266},{"$f":"AS172 / Discounting!AS$19","v":240794042.58908471},{"$f":"AT172 / Discounting!AT$19","v":206799082.05854228},{"$f":"AU172 / Discounting!AU$19","v":181574324.60547975},{"$f":"AV172 / Discounting!AV$19","v":161113215.25115713},{"$f":"AW172 / Discounting!AW$19","v":145020000.33578777},{"$f":"AX172 / Discounting!AX$19","v":130010130.16877593},{"$f":"AY172 / Discounting!AY$19","v":117147467.10324651},{"$f":"AZ172 / Discounting!AZ$19","v":105155081.75331795},{"$f":"BA172 / Discounting!BA$19","v":91473713.239874735},{"$f":"BB172 / Discounting!BB$19","v":79734040.585294306},{"$f":"BC172 / Discounting!BC$19","v":70874709.232222378},{"$f":"BD172 / Discounting!BD$19","v":61655127.780667722},{"$f":"BE172 / Discounting!BE$19","v":54492098.752437197},{"$f":"BF172 / Discounting!BF$19","v":48158702.668146893},{"$f":"BG172 / Discounting!BG$19","v":43886358.54399664},{"$f":"BH172 / Discounting!BH$19","v":25263840.605717707},{"$f":"BI172 / Discounting!BI$19","v":17932989.064052537},{"$f":"BJ172 / Discounting!BJ$19","v":15846282.042226536},{"$f":"BK172 / Discounting!BK$19","v":13971265.414476875},{"$f":"BL172 / Discounting!BL$19","v":7208494.6248075841},{"$f":"BM172 / Discounting!BM$19","v":0},{"$f":"BN172 / Discounting!BN$19","v":0},{"$f":"BO172 / Discounting!BO$19","v":0},{"$f":"BP172 / Discounting!BP$19","v":0},{"$f":"BQ172 / Discounting!BQ$19","v":0},{"$f":"BR172 / Discounting!BR$19","v":0},{"$f":"BS172 / Discounting!BS$19","v":0},{"$f":"BT172 / Discounting!BT$19","v":0},{"$f":"BU172 / Discounting!BU$19","v":0},{"$f":"BV172 / Discounting!BV$19","v":0},{"$f":"BW172 / Discounting!BW$19","v":0},{"$f":"BX172 / Discounting!BX$19","v":0},{"$f":"BY172 / Discounting!BY$19","v":0},{"$f":"BZ172 / Discounting!BZ$19","v":0},{"$f":"CA172 / Discounting!CA$19","v":0},{"$f":"CB172 / Discounting!CB$19","v":0},{"$f":"CC172 / Discounting!CC$19","v":0},{"$f":"CD172 / Discounting!CD$19","v":0},{"$f":"CE172 / Discounting!CE$19","v":0},{"$f":"CF172 / Discounting!CF$19","v":0},{"$f":"CG172 / Discounting!CG$19","v":0},{"$f":"CH172 / Discounting!CH$19","v":0},{"$f":"CI172 / Discounting!CI$19","v":0},{"$f":"CJ172 / Discounting!CJ$19","v":0},{"$f":"CK172 / Discounting!CK$19","v":0},{"$f":"CL172 / Discounting!CL$19","v":0},{"$f":"CM172 / Discounting!CM$19","v":0},{"$f":"CN172 / Discounting!CN$19","v":0},{"$f":"CO172 / Discounting!CO$19","v":0},{"$f":"CP172 / Discounting!CP$19","v":0},{"$f":"CQ172 / Discounting!CQ$19","v":0},{"$f":"CR172 / Discounting!CR$19","v":0},{"$f":"CS172 / Discounting!CS$19","v":0},{"$f":"CT172 / Discounting!CT$19","v":0},{"$f":"CU172 / Discounting!CU$19","v":0},{"$f":"CV172 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J178:CV178)","v":-1120244804.5296965},null,{"$f":"J172 / Discounting!J$20","v":-825365698.32599843},{"$f":"K172 / Discounting!K$20","v":-825358527.77058673},{"$f":"L172 / Discounting!L$20","v":-495351497.81430066},{"$f":"M172 / Discounting!M$20","v":-495344605.70029473},{"$f":"N172 / Discounting!N$20","v":-330337848.72577918},{"$f":"O172 / Discounting!O$20","v":-165331224.24096},{"$f":"P172 / Discounting!P$20","v":-165324729.648},{"$f":"Q172 / Discounting!Q$20","v":-318362.39999999991},{"$f":"R172 / Discounting!R$20","v":-312119.99999999988},{"$f":"S172 / Discounting!S$20","v":-305999.99999999988},{"$f":"T172 / Discounting!T$20","v":-299999.99999999988},{"$f":"U172 / Discounting!U$20","v":-260281.10359187913},{"$f":"V172 / Discounting!V$20","v":-225820.84295668852},{"$f":"W172 / Discounting!W$20","v":-195922.99406271783},{"$f":"X172 / Discounting!X$20","v":-169983.51037889801},{"$f":"Y172 / Discounting!Y$20","v":-191196975.09874898},{"$f":"Z172 / Discounting!Z$20","v":-337408885.53735638},{"$f":"AA172 / Discounting!AA$20","v":-592453701.48316777},{"$f":"AB172 / Discounting!AB$20","v":-652928054.39517081},{"$f":"AC172 / Discounting!AC$20","v":-628346657.90324152},{"$f":"AD172 / Discounting!AD$20","v":-263396784.39140865},{"$f":"AE172 / Discounting!AE$20","v":715933128.43635201},{"$f":"AF172 / Discounting!AF$20","v":613933600.30078197},{"$f":"AG172 / Discounting!AG$20","v":481112608.52098376},{"$f":"AH172 / Discounting!AH$20","v":424133125.30128241},{"$f":"AI172 / Discounting!AI$20","v":354966914.76039499},{"$f":"AJ172 / Discounting!AJ$20","v":257123413.37086809},{"$f":"AK172 / Discounting!AK$20","v":212867587.40442893},{"$f":"AL172 / Discounting!AL$20","v":163547017.04859716},{"$f":"AM172 / Discounting!AM$20","v":140482929.21318144},{"$f":"AN172 / Discounting!AN$20","v":119728590.38126104},{"$f":"AO172 / Discounting!AO$20","v":118495937.19207568},{"$f":"AP172 / Discounting!AP$20","v":105332397.30936894},{"$f":"AQ172 / Discounting!AQ$20","v":83863075.313415974},{"$f":"AR172 / Discounting!AR$20","v":71670761.029672846},{"$f":"AS172 / Discounting!AS$20","v":130693359.14470012},{"$f":"AT172 / Discounting!AT$20","v":112242256.54283911},{"$f":"AU172 / Discounting!AU$20","v":98551268.802013278},{"$f":"AV172 / Discounting!AV$20","v":87445798.398383424},{"$f":"AW172 / Discounting!AW$20","v":78711046.100892186},{"$f":"AX172 / Discounting!AX$20","v":70564289.929684803},{"$f":"AY172 / Discounting!AY$20","v":63582951.747455582},{"$f":"AZ172 / Discounting!AZ$20","v":57073965.442447633},{"$f":"BA172 / Discounting!BA$20","v":49648266.743706316},{"$f":"BB172 / Discounting!BB$20","v":43276442.765051767},{"$f":"BC172 / Discounting!BC$20","v":38467952.64686054},{"$f":"BD172 / Discounting!BD$20","v":33463933.208273035},{"$f":"BE172 / Discounting!BE$20","v":29576128.031348445},{"$f":"BF172 / Discounting!BF$20","v":26138614.377979882},{"$f":"BG172 / Discounting!BG$20","v":23819757.154588472},{"$f":"BH172 / Discounting!BH$20","v":13712200.510259613},{"$f":"BI172 / Discounting!BI$20","v":9733307.9966839664},{"$f":"BJ172 / Discounting!BJ$20","v":8600727.027068086},{"$f":"BK172 / Discounting!BK$20","v":7583043.1221927786},{"$f":"BL172 / Discounting!BL$20","v":3912482.0812129336},{"$f":"BM172 / Discounting!BM$20","v":0},{"$f":"BN172 / Discounting!BN$20","v":0},{"$f":"BO172 / Discounting!BO$20","v":0},{"$f":"BP172 / Discounting!BP$20","v":0},{"$f":"BQ172 / Discounting!BQ$20","v":0},{"$f":"BR172 / Discounting!BR$20","v":0},{"$f":"BS172 / Discounting!BS$20","v":0},{"$f":"BT172 / Discounting!BT$20","v":0},{"$f":"BU172 / Discounting!BU$20","v":0},{"$f":"BV172 / Discounting!BV$20","v":0},{"$f":"BW172 / Discounting!BW$20","v":0},{"$f":"BX172 / Discounting!BX$20","v":0},{"$f":"BY172 / Discounting!BY$20","v":0},{"$f":"BZ172 / Discounting!BZ$20","v":0},{"$f":"CA172 / Discounting!CA$20","v":0},{"$f":"CB172 / Discounting!CB$20","v":0},{"$f":"CC172 / Discounting!CC$20","v":0},{"$f":"CD172 / Discounting!CD$20","v":0},{"$f":"CE172 / Discounting!CE$20","v":0},{"$f":"CF172 / Discounting!CF$20","v":0},{"$f":"CG172 / Discounting!CG$20","v":0},{"$f":"CH172 / Discounting!CH$20","v":0},{"$f":"CI172 / Discounting!CI$20","v":0},{"$f":"CJ172 / Discounting!CJ$20","v":0},{"$f":"CK172 / Discounting!CK$20","v":0},{"$f":"CL172 / Discounting!CL$20","v":0},{"$f":"CM172 / Discounting!CM$20","v":0},{"$f":"CN172 / Discounting!CN$20","v":0},{"$f":"CO172 / Discounting!CO$20","v":0},{"$f":"CP172 / Discounting!CP$20","v":0},{"$f":"CQ172 / Discounting!CQ$20","v":0},{"$f":"CR172 / Discounting!CR$20","v":0},{"$f":"CS172 / Discounting!CS$20","v":0},{"$f":"CT172 / Discounting!CT$20","v":0},{"$f":"CU172 / Discounting!CU$20","v":0},{"$f":"CV172 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,null,{"$f":"IFERROR(IRR(J181:CV181), \"Null\")","v":0.20996245415690007},null,{"$f":"J173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-352268033.09768099,-702469020.59034801,-1393809825.0211034,-1735772794.5925353,-1887579711.9335899,-894118134.90544963,2746220073.805191,2661109372.487586,2356494898.43328,2347471895.3734312,2220059060.048532,1817174862.8533497,1699977123.7490649,1475892106.7504828,1432563825.4592106,1379643054.909883,1542946164.9510002,1549843068.2687867,1394360220.4495099,1346556744.8662217,2774690885.9765558,2692749288.6140337,2671653883.8365431,2678769619.3511105,2724648891.5027523,2760185564.3218188,2810427805.1894541,2850678494.4169273,2802158691.2601371,2760060703.7707143,2772327894.083868,2725216126.1014657,2721721766.2203221,2718087379.3236165,2798959570.3715267,1820727260.0621748,1460416224.3090758,1458242630.7554708,1452836009.0985446,847039912.58744955,{"$f":"BM173","v":0},0,0,0,0,{"$f":"BR173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,null,{"$f":"IFERROR(IRR(J182:CV182), \"Null\")","v":8.7158266384794292E-2},null,{"$f":"J172","v":-825365698.32599843},-825358527.77058673,-495351497.81430066,-495344605.70029473,-330337848.72577918,-165331224.24096,-165324729.648,-318362.39999999991,-312119.99999999988,-305999.99999999988,-299999.99999999988,-294117.64705882338,-288350.63437139551,-282696.70036411326,-277153.62780795415,-352268033.09768099,-702469020.59034801,-1393809825.0211034,-1735772794.5925353,-1887579711.9335899,-894118134.90544963,2746220073.805191,2661109372.487586,2356494898.43328,2347471895.3734312,2220059060.048532,1817174862.8533497,1699977123.7490649,1475892106.7504828,1432563825.4592106,1379643054.909883,1542946164.9510002,1549843068.2687867,1394360220.4495099,1346556744.8662217,2774690885.9765558,2692749288.6140337,2671653883.8365431,2678769619.3511105,2724648891.5027523,2760185564.3218188,2810427805.1894541,2850678494.4169273,2802158691.2601371,2760060703.7707143,2772327894.083868,2725216126.1014657,2721721766.2203221,2718087379.3236165,2798959570.3715267,1820727260.0621748,1460416224.3090758,1458242630.7554708,1452836009.0985446,847039912.58744955,{"$f":"BM172","v":0},0,0,0,0,{"$f":"BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Contractor Returns match DCF sheets",{"$f":"SUM(I136:I137) + SUM(I153:I154)","v":0}]
[]
["Lender Return"]
[]
[null,"Blocks 1 and 4 Project"]
[{"$nulls":5},"Component active"]
[{"$nulls":4},"Blocks",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J190:CV190)","v":2775818813.6512532},{"$f":"(F7 * 'Blocks 1&4'!H821) - H190","v":0},{"$f":"$F$7 * 'Blocks 1&4'!J821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!K821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!L821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!M821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!N821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!O821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!P821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Q821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!R821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!S821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!T821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!U821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!V821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!W821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!X821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Y821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Z821","v":-134194572.40336357},{"$f":"$F$7 * 'Blocks 1&4'!AA821","v":-561479089.09866691},{"$f":"$F$7 * 'Blocks 1&4'!AB821","v":-724970161.97979403},{"$f":"$F$7 * 'Blocks 1&4'!AC821","v":-926457538.80173802},{"$f":"$F$7 * 'Blocks 1&4'!AD821","v":137039928.87805182},{"$f":"$F$7 * 'Blocks 1&4'!AE821","v":493182009.80540705},{"$f":"$F$7 * 'Blocks 1&4'!AF821","v":647801855.60063934},{"$f":"$F$7 * 'Blocks 1&4'!AG821","v":636875591.483199},{"$f":"$F$7 * 'Blocks 1&4'!AH821","v":626216839.83018565},{"$f":"$F$7 * 'Blocks 1&4'!AI821","v":615821953.45890546},{"$f":"$F$7 * 'Blocks 1&4'!AJ821","v":605687404.64484358},{"$f":"$F$7 * 'Blocks 1&4'!AK821","v":595809784.21768975},{"$f":"$F$7 * 'Blocks 1&4'!AL821","v":254551020.75272843},{"$f":"$F$7 * 'Blocks 1&4'!AM821","v":245177499.6507664},{"$f":"$F$7 * 'Blocks 1&4'!AN821","v":236051382.62404957},{"$f":"$F$7 * 'Blocks 1&4'!AO821","v":227169726.89859396},{"$f":"$F$7 * 'Blocks 1&4'!AP821","v":384347094.63321233},{"$f":"$F$7 * 'Blocks 1&4'!AQ821","v":541763382.43477976},{"$f":"$F$7 * 'Blocks 1&4'!AR821","v":533598600.84932536},{"$f":"$F$7 * 'Blocks 1&4'!AS821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AT821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AU821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AV821","v":-331634779.96551251},{"$f":"$F$7 * 'Blocks 1&4'!AW821","v":-331634779.96551251},{"$f":"$F$7 * 'Blocks 1&4'!AX821","v":-331634779.96551245},{"$f":"$F$7 * 'Blocks 1&4'!AY821","v":-331634779.96551251},{"$f":"$F$7 * 'Blocks 1&4'!AZ821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BA821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BB821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BC821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BD821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BE821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BF821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BG821","v":-331634779.96551257},{"$f":"$F$7 * 'Blocks 1&4'!BH821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BI821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BJ821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BK821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BL821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BM821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU821","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV821","v":0}]
[{"$nulls":4},"LNG and DSO plants",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J191:CV191)","v":859449881.02431417},{"$f":"(' Blocks 1&4 LNG & DSO plants'!H562 * F191) - H191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!J562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y562 * $F$191","v":-392498435.5712449},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z562 * $F$191","v":-652796388.38887119},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA562 * $F$191","v":-1010460219.0350462},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB562 * $F$191","v":-1232268214.9465525},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC562 * $F$191","v":-1202213171.1653202},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD562 * $F$191","v":-34351813.910911456},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE562 * $F$191","v":427364542.65257883},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF562 * $F$191","v":420102876.93319964},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG562 * $F$191","v":413017137.7520225},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH562 * $F$191","v":406104881.79715848},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI562 * $F$191","v":399363743.85163736},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ562 * $F$191","v":392791436.16773951},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK562 * $F$191","v":386385747.88076484},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL562 * $F$191","v":380144544.46227926},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM562 * $F$191","v":374065767.21290392},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN562 * $F$191","v":368147432.79473823},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO562 * $F$191","v":362387632.80352873},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP562 * $F$191","v":356784533.38072121},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ562 * $F$191","v":351336374.86556095},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR562 * $F$191","v":346041471.48742801},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU562 * $F$191","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV562 * $F$191","v":0}]
[]
[{"$nulls":4},"Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J193:CV193)","v":3635268694.6755681},null,{"$f":"SUM(J190:J191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-392498435.5712449,-786990960.79223478,-1571939308.1337132,-1957238376.9263465,-2128670709.9670582,102688114.96714036,920546552.45798588,1067904732.533839,1049892729.2352215,1032321721.6273441,1015185697.3105428,998478840.81258309,982195532.09845459,634695565.21500766,619243266.86367035,604198815.41878784,589557359.70212269,{"$f":"SUM(AP190:AP191)","v":741131628.01393354},893099757.30034065,879640072.33675337,0,0,0,-331634779.96551251,-331634779.96551251,-331634779.96551245,-331634779.96551251,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR190:BR191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE190:CE191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J194:CV194)","v":3635268694.6755681},null,{"$f":"J193 * Discounting!J$12","v":0},{"$f":"K193 * Discounting!K$12","v":0},{"$f":"L193 * Discounting!L$12","v":0},{"$f":"M193 * Discounting!M$12","v":0},{"$f":"N193 * Discounting!N$12","v":0},{"$f":"O193 * Discounting!O$12","v":0},{"$f":"P193 * Discounting!P$12","v":0},{"$f":"Q193 * Discounting!Q$12","v":0},{"$f":"R193 * Discounting!R$12","v":0},{"$f":"S193 * Discounting!S$12","v":0},{"$f":"T193 * Discounting!T$12","v":0},{"$f":"U193 * Discounting!U$12","v":0},{"$f":"V193 * Discounting!V$12","v":0},{"$f":"W193 * Discounting!W$12","v":0},{"$f":"X193 * Discounting!X$12","v":0},{"$f":"Y193 * Discounting!Y$12","v":-392498435.5712449},{"$f":"Z193 * Discounting!Z$12","v":-786990960.79223478},{"$f":"AA193 * Discounting!AA$12","v":-1571939308.1337132},{"$f":"AB193 * Discounting!AB$12","v":-1957238376.9263465},{"$f":"AC193 * Discounting!AC$12","v":-2128670709.9670582},{"$f":"AD193 * Discounting!AD$12","v":102688114.96714036},{"$f":"AE193 * Discounting!AE$12","v":920546552.45798588},{"$f":"AF193 * Discounting!AF$12","v":1067904732.533839},{"$f":"AG193 * Discounting!AG$12","v":1049892729.2352215},{"$f":"AH193 * Discounting!AH$12","v":1032321721.6273441},{"$f":"AI193 * Discounting!AI$12","v":1015185697.3105428},{"$f":"AJ193 * Discounting!AJ$12","v":998478840.81258309},{"$f":"AK193 * Discounting!AK$12","v":982195532.09845459},{"$f":"AL193 * Discounting!AL$12","v":634695565.21500766},{"$f":"AM193 * Discounting!AM$12","v":619243266.86367035},{"$f":"AN193 * Discounting!AN$12","v":604198815.41878784},{"$f":"AO193 * Discounting!AO$12","v":589557359.70212269},{"$f":"AP193 * Discounting!AP$12","v":741131628.01393354},{"$f":"AQ193 * Discounting!AQ$12","v":893099757.30034065},{"$f":"AR193 * Discounting!AR$12","v":879640072.33675337},{"$f":"AS193 * Discounting!AS$12","v":0},{"$f":"AT193 * Discounting!AT$12","v":0},{"$f":"AU193 * Discounting!AU$12","v":0},{"$f":"AV193 * Discounting!AV$12","v":-331634779.96551251},{"$f":"AW193 * Discounting!AW$12","v":-331634779.96551251},{"$f":"AX193 * Discounting!AX$12","v":-331634779.96551245},{"$f":"AY193 * Discounting!AY$12","v":-331634779.96551251},{"$f":"AZ193 * Discounting!AZ$12","v":0},{"$f":"BA193 * Discounting!BA$12","v":0},{"$f":"BB193 * Discounting!BB$12","v":0},{"$f":"BC193 * Discounting!BC$12","v":0},{"$f":"BD193 * Discounting!BD$12","v":0},{"$f":"BE193 * Discounting!BE$12","v":0},{"$f":"BF193 * Discounting!BF$12","v":0},{"$f":"BG193 * Discounting!BG$12","v":-331634779.96551257},{"$f":"BH193 * Discounting!BH$12","v":0},{"$f":"BI193 * Discounting!BI$12","v":0},{"$f":"BJ193 * Discounting!BJ$12","v":0},{"$f":"BK193 * Discounting!BK$12","v":0},{"$f":"BL193 * Discounting!BL$12","v":0},{"$f":"BM193 * Discounting!BM$12","v":0},{"$f":"BN193 * Discounting!BN$12","v":0},{"$f":"BO193 * Discounting!BO$12","v":0},{"$f":"BP193 * Discounting!BP$12","v":0},{"$f":"BQ193 * Discounting!BQ$12","v":0},{"$f":"BR193 * Discounting!BR$12","v":0},{"$f":"BS193 * Discounting!BS$12","v":0},{"$f":"BT193 * Discounting!BT$12","v":0},{"$f":"BU193 * Discounting!BU$12","v":0},{"$f":"BV193 * Discounting!BV$12","v":0},{"$f":"BW193 * Discounting!BW$12","v":0},{"$f":"BX193 * Discounting!BX$12","v":0},{"$f":"BY193 * Discounting!BY$12","v":0},{"$f":"BZ193 * Discounting!BZ$12","v":0},{"$f":"CA193 * Discounting!CA$12","v":0},{"$f":"CB193 * Discounting!CB$12","v":0},{"$f":"CC193 * Discounting!CC$12","v":0},{"$f":"CD193 * Discounting!CD$12","v":0},{"$f":"CE193 * Discounting!CE$12","v":0},{"$f":"CF193 * Discounting!CF$12","v":0},{"$f":"CG193 * Discounting!CG$12","v":0},{"$f":"CH193 * Discounting!CH$12","v":0},{"$f":"CI193 * Discounting!CI$12","v":0},{"$f":"CJ193 * Discounting!CJ$12","v":0},{"$f":"CK193 * Discounting!CK$12","v":0},{"$f":"CL193 * Discounting!CL$12","v":0},{"$f":"CM193 * Discounting!CM$12","v":0},{"$f":"CN193 * Discounting!CN$12","v":0},{"$f":"CO193 * Discounting!CO$12","v":0},{"$f":"CP193 * Discounting!CP$12","v":0},{"$f":"CQ193 * Discounting!CQ$12","v":0},{"$f":"CR193 * Discounting!CR$12","v":0},{"$f":"CS193 * Discounting!CS$12","v":0},{"$f":"CT193 * Discounting!CT$12","v":0},{"$f":"CU193 * Discounting!CU$12","v":0},{"$f":"CV193 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Lender Post-Tax Return NPV\"&Inputs!C344*100","v":"Lender Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J197:CV197)","v":-1878399829.7128479},null,{"$f":"J194 / Discounting!J$19","v":0},{"$f":"K194 / Discounting!K$19","v":0},{"$f":"L194 / Discounting!L$19","v":0},{"$f":"M194 / Discounting!M$19","v":0},{"$f":"N194 / Discounting!N$19","v":0},{"$f":"O194 / Discounting!O$19","v":0},{"$f":"P194 / Discounting!P$19","v":0},{"$f":"Q194 / Discounting!Q$19","v":0},{"$f":"R194 / Discounting!R$19","v":0},{"$f":"S194 / Discounting!S$19","v":0},{"$f":"T194 / Discounting!T$19","v":0},{"$f":"U194 / Discounting!U$19","v":0},{"$f":"V194 / Discounting!V$19","v":0},{"$f":"W194 / Discounting!W$19","v":0},{"$f":"X194 / Discounting!X$19","v":0},{"$f":"Y194 / Discounting!Y$19","v":-392498435.5712449},{"$f":"Z194 / Discounting!Z$19","v":-696452177.69224322},{"$f":"AA194 / Discounting!AA$19","v":-1231059055.6298172},{"$f":"AB194 / Discounting!AB$19","v":-1356464374.7449384},{"$f":"AC194 / Discounting!AC$19","v":-1305553611.4853518},{"$f":"AD194 / Discounting!AD$19","v":55734994.707469121},{"$f":"AE194 / Discounting!AE$19","v":442155564.51027393},{"$f":"AF194 / Discounting!AF$19","v":453924273.07038522},{"$f":"AG194 / Discounting!AG$19","v":394927503.85231614},{"$f":"AH194 / Discounting!AH$19","v":343644244.30107647},{"$f":"AI194 / Discounting!AI$19","v":299061877.61198169},{"$f":"AJ194 / Discounting!AJ$19","v":260301090.5786438},{"$f":"AK194 / Discounting!AK$19","v":226598292.22158715},{"$f":"AL194 / Discounting!AL$19","v":129582304.29453155},{"$f":"AM194 / Discounting!AM$19","v":111882737.60137351},{"$f":"AN194 / Discounting!AN$19","v":96605803.543984994},{"$f":"AO194 / Discounting!AO$19","v":83420150.588314652},{"$f":"AP194 / Discounting!AP$19","v":92802955.640084386},{"$f":"AQ194 / Discounting!AQ$19","v":98966449.217544749},{"$f":"AR194 / Discounting!AR$19","v":86261018.056595117},{"$f":"AS194 / Discounting!AS$19","v":0},{"$f":"AT194 / Discounting!AT$19","v":0},{"$f":"AU194 / Discounting!AU$19","v":0},{"$f":"AV194 / Discounting!AV$19","v":-19946002.561540361},{"$f":"AW194 / Discounting!AW$19","v":-17651329.7004782},{"$f":"AX194 / Discounting!AX$19","v":-15620645.752635572},{"$f":"AY194 / Discounting!AY$19","v":-13823580.312066881},{"$f":"AZ194 / Discounting!AZ$19","v":0},{"$f":"BA194 / Discounting!BA$19","v":0},{"$f":"BB194 / Discounting!BB$19","v":0},{"$f":"BC194 / Discounting!BC$19","v":0},{"$f":"BD194 / Discounting!BD$19","v":0},{"$f":"BE194 / Discounting!BE$19","v":0},{"$f":"BF194 / Discounting!BF$19","v":0},{"$f":"BG194 / Discounting!BG$19","v":-5199876.05869349},{"$f":"BH194 / Discounting!BH$19","v":0},{"$f":"BI194 / Discounting!BI$19","v":0},{"$f":"BJ194 / Discounting!BJ$19","v":0},{"$f":"BK194 / Discounting!BK$19","v":0},{"$f":"BL194 / Discounting!BL$19","v":0},{"$f":"BM194 / Discounting!BM$19","v":0},{"$f":"BN194 / Discounting!BN$19","v":0},{"$f":"BO194 / Discounting!BO$19","v":0},{"$f":"BP194 / Discounting!BP$19","v":0},{"$f":"BQ194 / Discounting!BQ$19","v":0},{"$f":"BR194 / Discounting!BR$19","v":0},{"$f":"BS194 / Discounting!BS$19","v":0},{"$f":"BT194 / Discounting!BT$19","v":0},{"$f":"BU194 / Discounting!BU$19","v":0},{"$f":"BV194 / Discounting!BV$19","v":0},{"$f":"BW194 / Discounting!BW$19","v":0},{"$f":"BX194 / Discounting!BX$19","v":0},{"$f":"BY194 / Discounting!BY$19","v":0},{"$f":"BZ194 / Discounting!BZ$19","v":0},{"$f":"CA194 / Discounting!CA$19","v":0},{"$f":"CB194 / Discounting!CB$19","v":0},{"$f":"CC194 / Discounting!CC$19","v":0},{"$f":"CD194 / Discounting!CD$19","v":0},{"$f":"CE194 / Discounting!CE$19","v":0},{"$f":"CF194 / Discounting!CF$19","v":0},{"$f":"CG194 / Discounting!CG$19","v":0},{"$f":"CH194 / Discounting!CH$19","v":0},{"$f":"CI194 / Discounting!CI$19","v":0},{"$f":"CJ194 / Discounting!CJ$19","v":0},{"$f":"CK194 / Discounting!CK$19","v":0},{"$f":"CL194 / Discounting!CL$19","v":0},{"$f":"CM194 / Discounting!CM$19","v":0},{"$f":"CN194 / Discounting!CN$19","v":0},{"$f":"CO194 / Discounting!CO$19","v":0},{"$f":"CP194 / Discounting!CP$19","v":0},{"$f":"CQ194 / Discounting!CQ$19","v":0},{"$f":"CR194 / Discounting!CR$19","v":0},{"$f":"CS194 / Discounting!CS$19","v":0},{"$f":"CT194 / Discounting!CT$19","v":0},{"$f":"CU194 / Discounting!CU$19","v":0},{"$f":"CV194 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J198:CV198)","v":-1878399829.7128479},null,{"$f":"J193 / Discounting!J$19","v":0},{"$f":"K193 / Discounting!K$19","v":0},{"$f":"L193 / Discounting!L$19","v":0},{"$f":"M193 / Discounting!M$19","v":0},{"$f":"N193 / Discounting!N$19","v":0},{"$f":"O193 / Discounting!O$19","v":0},{"$f":"P193 / Discounting!P$19","v":0},{"$f":"Q193 / Discounting!Q$19","v":0},{"$f":"R193 / Discounting!R$19","v":0},{"$f":"S193 / Discounting!S$19","v":0},{"$f":"T193 / Discounting!T$19","v":0},{"$f":"U193 / Discounting!U$19","v":0},{"$f":"V193 / Discounting!V$19","v":0},{"$f":"W193 / Discounting!W$19","v":0},{"$f":"X193 / Discounting!X$19","v":0},{"$f":"Y193 / Discounting!Y$19","v":-392498435.5712449},{"$f":"Z193 / Discounting!Z$19","v":-696452177.69224322},{"$f":"AA193 / Discounting!AA$19","v":-1231059055.6298172},{"$f":"AB193 / Discounting!AB$19","v":-1356464374.7449384},{"$f":"AC193 / Discounting!AC$19","v":-1305553611.4853518},{"$f":"AD193 / Discounting!AD$19","v":55734994.707469121},{"$f":"AE193 / Discounting!AE$19","v":442155564.51027393},{"$f":"AF193 / Discounting!AF$19","v":453924273.07038522},{"$f":"AG193 / Discounting!AG$19","v":394927503.85231614},{"$f":"AH193 / Discounting!AH$19","v":343644244.30107647},{"$f":"AI193 / Discounting!AI$19","v":299061877.61198169},{"$f":"AJ193 / Discounting!AJ$19","v":260301090.5786438},{"$f":"AK193 / Discounting!AK$19","v":226598292.22158715},{"$f":"AL193 / Discounting!AL$19","v":129582304.29453155},{"$f":"AM193 / Discounting!AM$19","v":111882737.60137351},{"$f":"AN193 / Discounting!AN$19","v":96605803.543984994},{"$f":"AO193 / Discounting!AO$19","v":83420150.588314652},{"$f":"AP193 / Discounting!AP$19","v":92802955.640084386},{"$f":"AQ193 / Discounting!AQ$19","v":98966449.217544749},{"$f":"AR193 / Discounting!AR$19","v":86261018.056595117},{"$f":"AS193 / Discounting!AS$19","v":0},{"$f":"AT193 / Discounting!AT$19","v":0},{"$f":"AU193 / Discounting!AU$19","v":0},{"$f":"AV193 / Discounting!AV$19","v":-19946002.561540361},{"$f":"AW193 / Discounting!AW$19","v":-17651329.7004782},{"$f":"AX193 / Discounting!AX$19","v":-15620645.752635572},{"$f":"AY193 / Discounting!AY$19","v":-13823580.312066881},{"$f":"AZ193 / Discounting!AZ$19","v":0},{"$f":"BA193 / Discounting!BA$19","v":0},{"$f":"BB193 / Discounting!BB$19","v":0},{"$f":"BC193 / Discounting!BC$19","v":0},{"$f":"BD193 / Discounting!BD$19","v":0},{"$f":"BE193 / Discounting!BE$19","v":0},{"$f":"BF193 / Discounting!BF$19","v":0},{"$f":"BG193 / Discounting!BG$19","v":-5199876.05869349},{"$f":"BH193 / Discounting!BH$19","v":0},{"$f":"BI193 / Discounting!BI$19","v":0},{"$f":"BJ193 / Discounting!BJ$19","v":0},{"$f":"BK193 / Discounting!BK$19","v":0},{"$f":"BL193 / Discounting!BL$19","v":0},{"$f":"BM193 / Discounting!BM$19","v":0},{"$f":"BN193 / Discounting!BN$19","v":0},{"$f":"BO193 / Discounting!BO$19","v":0},{"$f":"BP193 / Discounting!BP$19","v":0},{"$f":"BQ193 / Discounting!BQ$19","v":0},{"$f":"BR193 / Discounting!BR$19","v":0},{"$f":"BS193 / Discounting!BS$19","v":0},{"$f":"BT193 / Discounting!BT$19","v":0},{"$f":"BU193 / Discounting!BU$19","v":0},{"$f":"BV193 / Discounting!BV$19","v":0},{"$f":"BW193 / Discounting!BW$19","v":0},{"$f":"BX193 / Discounting!BX$19","v":0},{"$f":"BY193 / Discounting!BY$19","v":0},{"$f":"BZ193 / Discounting!BZ$19","v":0},{"$f":"CA193 / Discounting!CA$19","v":0},{"$f":"CB193 / Discounting!CB$19","v":0},{"$f":"CC193 / Discounting!CC$19","v":0},{"$f":"CD193 / Discounting!CD$19","v":0},{"$f":"CE193 / Discounting!CE$19","v":0},{"$f":"CF193 / Discounting!CF$19","v":0},{"$f":"CG193 / Discounting!CG$19","v":0},{"$f":"CH193 / Discounting!CH$19","v":0},{"$f":"CI193 / Discounting!CI$19","v":0},{"$f":"CJ193 / Discounting!CJ$19","v":0},{"$f":"CK193 / Discounting!CK$19","v":0},{"$f":"CL193 / Discounting!CL$19","v":0},{"$f":"CM193 / Discounting!CM$19","v":0},{"$f":"CN193 / Discounting!CN$19","v":0},{"$f":"CO193 / Discounting!CO$19","v":0},{"$f":"CP193 / Discounting!CP$19","v":0},{"$f":"CQ193 / Discounting!CQ$19","v":0},{"$f":"CR193 / Discounting!CR$19","v":0},{"$f":"CS193 / Discounting!CS$19","v":0},{"$f":"CT193 / Discounting!CT$19","v":0},{"$f":"CU193 / Discounting!CU$19","v":0},{"$f":"CV193 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J199:CV199)","v":-1019520171.3563212},null,{"$f":"J193 / Discounting!J$20","v":0},{"$f":"K193 / Discounting!K$20","v":0},{"$f":"L193 / Discounting!L$20","v":0},{"$f":"M193 / Discounting!M$20","v":0},{"$f":"N193 / Discounting!N$20","v":0},{"$f":"O193 / Discounting!O$20","v":0},{"$f":"P193 / Discounting!P$20","v":0},{"$f":"Q193 / Discounting!Q$20","v":0},{"$f":"R193 / Discounting!R$20","v":0},{"$f":"S193 / Discounting!S$20","v":0},{"$f":"T193 / Discounting!T$20","v":0},{"$f":"U193 / Discounting!U$20","v":0},{"$f":"V193 / Discounting!V$20","v":0},{"$f":"W193 / Discounting!W$20","v":0},{"$f":"X193 / Discounting!X$20","v":0},{"$f":"Y193 / Discounting!Y$20","v":-213032425.77053258},{"$f":"Z193 / Discounting!Z$20","v":-378006339.39091855},{"$f":"AA193 / Discounting!AA$20","v":-668169534.2451812},{"$f":"AB193 / Discounting!AB$20","v":-736234517.22209477},{"$f":"AC193 / Discounting!AC$20","v":-708602194.61363852},{"$f":"AD193 / Discounting!AD$20","v":30250722.160355546},{"$f":"AE193 / Discounting!AE$20","v":239984325.89539629},{"$f":"AF193 / Discounting!AF$20","v":246371909.40027845},{"$f":"AG193 / Discounting!AG$20","v":214350826.71530503},{"$f":"AH193 / Discounting!AH$20","v":186516328.0434311},{"$f":"AI193 / Discounting!AI$20","v":162318805.55255404},{"$f":"AJ193 / Discounting!AJ$20","v":141281003.26305136},{"$f":"AK193 / Discounting!AK$20","v":122988474.58377299},{"$f":"AL193 / Discounting!AL$20","v":70332083.185561016},{"$f":"AM193 / Discounting!AM$20","v":60725467.499964587},{"$f":"AN193 / Discounting!AN$20","v":52433759.748708598},{"$f":"AO193 / Discounting!AO$20","v":45277115.594378024},{"$f":"AP193 / Discounting!AP$20","v":50369726.263771869},{"$f":"AQ193 / Discounting!AQ$20","v":53715023.64340727},{"$f":"AR193 / Discounting!AR$20","v":46819024.639644839},{"$f":"AS193 / Discounting!AS$20","v":0},{"$f":"AT193 / Discounting!AT$20","v":0},{"$f":"AU193 / Discounting!AU$20","v":0},{"$f":"AV193 / Discounting!AV$20","v":-10825891.073746484},{"$f":"AW193 / Discounting!AW$20","v":-9580434.5785367116},{"$f":"AX193 / Discounting!AX$20","v":-8478260.6889705416},{"$f":"AY193 / Discounting!AY$20","v":-7502885.5654606577},{"$f":"AZ193 / Discounting!AZ$20","v":0},{"$f":"BA193 / Discounting!BA$20","v":0},{"$f":"BB193 / Discounting!BB$20","v":0},{"$f":"BC193 / Discounting!BC$20","v":0},{"$f":"BD193 / Discounting!BD$20","v":0},{"$f":"BE193 / Discounting!BE$20","v":0},{"$f":"BF193 / Discounting!BF$20","v":0},{"$f":"BG193 / Discounting!BG$20","v":-2822284.396821544},{"$f":"BH193 / Discounting!BH$20","v":0},{"$f":"BI193 / Discounting!BI$20","v":0},{"$f":"BJ193 / Discounting!BJ$20","v":0},{"$f":"BK193 / Discounting!BK$20","v":0},{"$f":"BL193 / Discounting!BL$20","v":0},{"$f":"BM193 / Discounting!BM$20","v":0},{"$f":"BN193 / Discounting!BN$20","v":0},{"$f":"BO193 / Discounting!BO$20","v":0},{"$f":"BP193 / Discounting!BP$20","v":0},{"$f":"BQ193 / Discounting!BQ$20","v":0},{"$f":"BR193 / Discounting!BR$20","v":0},{"$f":"BS193 / Discounting!BS$20","v":0},{"$f":"BT193 / Discounting!BT$20","v":0},{"$f":"BU193 / Discounting!BU$20","v":0},{"$f":"BV193 / Discounting!BV$20","v":0},{"$f":"BW193 / Discounting!BW$20","v":0},{"$f":"BX193 / Discounting!BX$20","v":0},{"$f":"BY193 / Discounting!BY$20","v":0},{"$f":"BZ193 / Discounting!BZ$20","v":0},{"$f":"CA193 / Discounting!CA$20","v":0},{"$f":"CB193 / Discounting!CB$20","v":0},{"$f":"CC193 / Discounting!CC$20","v":0},{"$f":"CD193 / Discounting!CD$20","v":0},{"$f":"CE193 / Discounting!CE$20","v":0},{"$f":"CF193 / Discounting!CF$20","v":0},{"$f":"CG193 / Discounting!CG$20","v":0},{"$f":"CH193 / Discounting!CH$20","v":0},{"$f":"CI193 / Discounting!CI$20","v":0},{"$f":"CJ193 / Discounting!CJ$20","v":0},{"$f":"CK193 / Discounting!CK$20","v":0},{"$f":"CL193 / Discounting!CL$20","v":0},{"$f":"CM193 / Discounting!CM$20","v":0},{"$f":"CN193 / Discounting!CN$20","v":0},{"$f":"CO193 / Discounting!CO$20","v":0},{"$f":"CP193 / Discounting!CP$20","v":0},{"$f":"CQ193 / Discounting!CQ$20","v":0},{"$f":"CR193 / Discounting!CR$20","v":0},{"$f":"CS193 / Discounting!CS$20","v":0},{"$f":"CT193 / Discounting!CT$20","v":0},{"$f":"CU193 / Discounting!CU$20","v":0},{"$f":"CV193 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,null,{"$f":"IFERROR(IRR(J202:CV202), \"-\")","v":5.9833124955823935E-2},null,{"$f":"J194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-392498435.5712449,-786990960.79223478,-1571939308.1337132,-1957238376.9263465,-2128670709.9670582,102688114.96714036,920546552.45798588,1067904732.533839,1049892729.2352215,1032321721.6273441,1015185697.3105428,998478840.81258309,982195532.09845459,634695565.21500766,619243266.86367035,604198815.41878784,589557359.70212269,741131628.01393354,893099757.30034065,879640072.33675337,0,0,0,-331634779.96551251,-331634779.96551251,-331634779.96551245,-331634779.96551251,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,0,{"$f":"BM194","v":0},0,0,0,0,{"$f":"BR194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,null,{"$f":"IFERROR(IRR(J203:CV203), \"-\")","v":5.9833124955823935E-2},null,{"$f":"J193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-392498435.5712449,-786990960.79223478,-1571939308.1337132,-1957238376.9263465,-2128670709.9670582,102688114.96714036,920546552.45798588,{"$f":"AF193","v":1067904732.533839},1049892729.2352215,1032321721.6273441,1015185697.3105428,998478840.81258309,982195532.09845459,634695565.21500766,619243266.86367035,604198815.41878784,589557359.70212269,741131628.01393354,893099757.30034065,879640072.33675337,0,0,0,-331634779.96551251,-331634779.96551251,-331634779.96551245,-331634779.96551251,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,{"$f":"BL193","v":0},0,0,0,0,0,{"$f":"BR193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 2 Project"]
[{"$nulls":5},"Component active"]
[{"$nulls":4},"Block",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J207:CV207)","v":2533789453.833252},{"$f":"(F8 * 'Block 2'!H821) - H207","v":0},{"$f":"$F$8 * 'Block 2'!J821","v":0},{"$f":"$F$8 * 'Block 2'!K821","v":0},{"$f":"$F$8 * 'Block 2'!L821","v":0},{"$f":"$F$8 * 'Block 2'!M821","v":0},{"$f":"$F$8 * 'Block 2'!N821","v":0},{"$f":"$F$8 * 'Block 2'!O821","v":0},{"$f":"$F$8 * 'Block 2'!P821","v":0},{"$f":"$F$8 * 'Block 2'!Q821","v":0},{"$f":"$F$8 * 'Block 2'!R821","v":0},{"$f":"$F$8 * 'Block 2'!S821","v":0},{"$f":"$F$8 * 'Block 2'!T821","v":0},{"$f":"$F$8 * 'Block 2'!U821","v":0},{"$f":"$F$8 * 'Block 2'!V821","v":0},{"$f":"$F$8 * 'Block 2'!W821","v":0},{"$f":"$F$8 * 'Block 2'!X821","v":0},{"$f":"$F$8 * 'Block 2'!Y821","v":0},{"$f":"$F$8 * 'Block 2'!Z821","v":-143328474.04979432},{"$f":"$F$8 * 'Block 2'!AA821","v":-587652729.55441368},{"$f":"$F$8 * 'Block 2'!AB821","v":-762271759.05123055},{"$f":"$F$8 * 'Block 2'!AC821","v":-977473296.21460128},{"$f":"$F$8 * 'Block 2'!AD821","v":75257165.669214815},{"$f":"$F$8 * 'Block 2'!AE821","v":622123262.7628305},{"$f":"$F$8 * 'Block 2'!AF821","v":611552308.18060696},{"$f":"$F$8 * 'Block 2'!AG821","v":601237453.44062448},{"$f":"$F$8 * 'Block 2'!AH821","v":591175141.7640388},{"$f":"$F$8 * 'Block 2'!AI821","v":581361930.0563674},{"$f":"$F$8 * 'Block 2'!AJ821","v":571794487.99669313},{"$f":"$F$8 * 'Block 2'!AK821","v":220305440.7299943},{"$f":"$F$8 * 'Block 2'!AL821","v":211219993.88834715},{"$f":"$F$8 * 'Block 2'!AM821","v":202370994.12688544},{"$f":"$F$8 * 'Block 2'!AN821","v":193755554.260261},{"$f":"$F$8 * 'Block 2'!AO821","v":527535052.63984126},{"$f":"$F$8 * 'Block 2'!AP821","v":519378506.77184367},{"$f":"$F$8 * 'Block 2'!AQ821","v":511447511.5365746},{"$f":"$F$8 * 'Block 2'!AR821","v":503739612.92343229},{"$f":"$F$8 * 'Block 2'!AS821","v":0},{"$f":"$F$8 * 'Block 2'!AT821","v":0},{"$f":"$F$8 * 'Block 2'!AU821","v":0},{"$f":"$F$8 * 'Block 2'!AV821","v":-342164156.45428073},{"$f":"$F$8 * 'Block 2'!AW821","v":-342164156.45428067},{"$f":"$F$8 * 'Block 2'!AX821","v":-342164156.45428067},{"$f":"$F$8 * 'Block 2'!AY821","v":-342164156.45428067},{"$f":"$F$8 * 'Block 2'!AZ821","v":0},{"$f":"$F$8 * 'Block 2'!BA821","v":0},{"$f":"$F$8 * 'Block 2'!BB821","v":0},{"$f":"$F$8 * 'Block 2'!BC821","v":0},{"$f":"$F$8 * 'Block 2'!BD821","v":0},{"$f":"$F$8 * 'Block 2'!BE821","v":0},{"$f":"$F$8 * 'Block 2'!BF821","v":0},{"$f":"$F$8 * 'Block 2'!BG821","v":0},{"$f":"$F$8 * 'Block 2'!BH821","v":0},{"$f":"$F$8 * 'Block 2'!BI821","v":0},{"$f":"$F$8 * 'Block 2'!BJ821","v":0},{"$f":"$F$8 * 'Block 2'!BK821","v":0},{"$f":"$F$8 * 'Block 2'!BL821","v":-171082078.22714034},{"$f":"$F$8 * 'Block 2'!BM821","v":0},{"$f":"$F$8 * 'Block 2'!BN821","v":0},{"$f":"$F$8 * 'Block 2'!BO821","v":0},{"$f":"$F$8 * 'Block 2'!BP821","v":0},{"$f":"$F$8 * 'Block 2'!BQ821","v":0},{"$f":"$F$8 * 'Block 2'!BR821","v":0},{"$f":"$F$8 * 'Block 2'!BS821","v":0},{"$f":"$F$8 * 'Block 2'!BT821","v":0},{"$f":"$F$8 * 'Block 2'!BU821","v":0},{"$f":"$F$8 * 'Block 2'!BV821","v":0},{"$f":"$F$8 * 'Block 2'!BW821","v":0},{"$f":"$F$8 * 'Block 2'!BX821","v":0},{"$f":"$F$8 * 'Block 2'!BY821","v":0},{"$f":"$F$8 * 'Block 2'!BZ821","v":0},{"$f":"$F$8 * 'Block 2'!CA821","v":0},{"$f":"$F$8 * 'Block 2'!CB821","v":0},{"$f":"$F$8 * 'Block 2'!CC821","v":0},{"$f":"$F$8 * 'Block 2'!CD821","v":0},{"$f":"$F$8 * 'Block 2'!CE821","v":0},{"$f":"$F$8 * 'Block 2'!CF821","v":0},{"$f":"$F$8 * 'Block 2'!CG821","v":0},{"$f":"$F$8 * 'Block 2'!CH821","v":0},{"$f":"$F$8 * 'Block 2'!CI821","v":0},{"$f":"$F$8 * 'Block 2'!CJ821","v":0},{"$f":"$F$8 * 'Block 2'!CK821","v":0},{"$f":"$F$8 * 'Block 2'!CL821","v":0},{"$f":"$F$8 * 'Block 2'!CM821","v":0},{"$f":"$F$8 * 'Block 2'!CN821","v":0},{"$f":"$F$8 * 'Block 2'!CO821","v":0},{"$f":"$F$8 * 'Block 2'!CP821","v":0},{"$f":"$F$8 * 'Block 2'!CQ821","v":0},{"$f":"$F$8 * 'Block 2'!CR821","v":0},{"$f":"$F$8 * 'Block 2'!CS821","v":0},{"$f":"$F$8 * 'Block 2'!CT821","v":0},{"$f":"$F$8 * 'Block 2'!CU821","v":0},{"$f":"$F$8 * 'Block 2'!CV821","v":0}]
[{"$nulls":4},"LNG and DSO plants",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J208:CV208)","v":922760133.89315951},{"$f":"(' Block 2 LNG & DSO plants'!H562 * F208) - H208","v":0},{"$f":"' Block 2 LNG & DSO plants'!J562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!K562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!L562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!M562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!N562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!O562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!P562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!Q562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!R562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!S562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!T562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!U562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!V562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!W562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!X562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!Y562 * $F$208","v":-421411320.14460129},{"$f":"' Block 2 LNG & DSO plants'!Z562 * $F$208","v":-700883781.65432882},{"$f":"' Block 2 LNG & DSO plants'!AA562 * $F$208","v":-1084894451.2031529},{"$f":"' Block 2 LNG & DSO plants'!AB562 * $F$208","v":-1323041643.4070039},{"$f":"' Block 2 LNG & DSO plants'!AC562 * $F$208","v":-1290772634.0836437},{"$f":"' Block 2 LNG & DSO plants'!AD562 * $F$208","v":-36882295.412184432},{"$f":"' Block 2 LNG & DSO plants'!AE562 * $F$208","v":458845793.4618355},{"$f":"' Block 2 LNG & DSO plants'!AF562 * $F$208","v":451049206.62245458},{"$f":"' Block 2 LNG & DSO plants'!AG562 * $F$208","v":443441505.7199164},{"$f":"' Block 2 LNG & DSO plants'!AH562 * $F$208","v":436020067.45895326},{"$f":"' Block 2 LNG & DSO plants'!AI562 * $F$208","v":428782352.39197624},{"$f":"' Block 2 LNG & DSO plants'!AJ562 * $F$208","v":421725904.24731821},{"$f":"' Block 2 LNG & DSO plants'!AK562 * $F$208","v":414848349.29981875},{"$f":"' Block 2 LNG & DSO plants'!AL562 * $F$208","v":408147395.78379482},{"$f":"' Block 2 LNG & DSO plants'!AM562 * $F$208","v":401620833.34846687},{"$f":"' Block 2 LNG & DSO plants'!AN562 * $F$208","v":395266532.5559389},{"$f":"' Block 2 LNG & DSO plants'!AO562 * $F$208","v":389082444.42185014},{"$f":"' Block 2 LNG & DSO plants'!AP562 * $F$208","v":383066599.99885207},{"$f":"' Block 2 LNG & DSO plants'!AQ562 * $F$208","v":377217110.0030787},{"$f":"' Block 2 LNG & DSO plants'!AR562 * $F$208","v":371532164.48381913},{"$f":"' Block 2 LNG & DSO plants'!AS562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!AT562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!AU562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!AV562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!AW562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!AX562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!AY562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!AZ562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BA562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BB562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BC562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BD562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BE562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BF562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BG562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BH562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BI562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BJ562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BK562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BL562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BM562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BN562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BO562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BP562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BQ562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BR562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BS562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BT562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BU562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BV562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BW562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BX562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BY562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!BZ562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CA562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CB562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CC562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CD562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CE562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CF562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CG562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CH562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CI562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CJ562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CK562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CL562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CM562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CN562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CO562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CP562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CQ562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CR562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CS562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CT562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CU562 * $F$208","v":0},{"$f":"' Block 2 LNG & DSO plants'!CV562 * $F$208","v":0}]
[]
[{"$nulls":4},"Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J210:CV210)","v":3456549587.7264118},null,{"$f":"SUM(J207:J208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-421411320.14460129,-844212255.70412314,-1672547180.7575665,-2085313402.4582343,-2268245930.298245,38374870.257030383,1080969056.2246661,{"$f":"SUM(AF207:AF208)","v":1062601514.8030615},1044678959.1605408,1027195209.2229921,1010144282.4483436,993520392.2440114,635153790.02981305,619367389.67214203,603991827.47535229,589022086.8161999,916617497.0616914,902445106.77069569,888664621.5396533,875271777.40725136,0,0,0,-342164156.45428073,-342164156.45428067,-342164156.45428067,-342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL207:BL208)","v":-171082078.22714034},0,0,0,0,0,{"$f":"SUM(BR207:BR208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE207:CE208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J211:CV211)","v":3456549587.7264118},null,{"$f":"J210 * Discounting!J$12","v":0},{"$f":"K210 * Discounting!K$12","v":0},{"$f":"L210 * Discounting!L$12","v":0},{"$f":"M210 * Discounting!M$12","v":0},{"$f":"N210 * Discounting!N$12","v":0},{"$f":"O210 * Discounting!O$12","v":0},{"$f":"P210 * Discounting!P$12","v":0},{"$f":"Q210 * Discounting!Q$12","v":0},{"$f":"R210 * Discounting!R$12","v":0},{"$f":"S210 * Discounting!S$12","v":0},{"$f":"T210 * Discounting!T$12","v":0},{"$f":"U210 * Discounting!U$12","v":0},{"$f":"V210 * Discounting!V$12","v":0},{"$f":"W210 * Discounting!W$12","v":0},{"$f":"X210 * Discounting!X$12","v":0},{"$f":"Y210 * Discounting!Y$12","v":-421411320.14460129},{"$f":"Z210 * Discounting!Z$12","v":-844212255.70412314},{"$f":"AA210 * Discounting!AA$12","v":-1672547180.7575665},{"$f":"AB210 * Discounting!AB$12","v":-2085313402.4582343},{"$f":"AC210 * Discounting!AC$12","v":-2268245930.298245},{"$f":"AD210 * Discounting!AD$12","v":38374870.257030383},{"$f":"AE210 * Discounting!AE$12","v":1080969056.2246661},{"$f":"AF210 * Discounting!AF$12","v":1062601514.8030615},{"$f":"AG210 * Discounting!AG$12","v":1044678959.1605408},{"$f":"AH210 * Discounting!AH$12","v":1027195209.2229921},{"$f":"AI210 * Discounting!AI$12","v":1010144282.4483436},{"$f":"AJ210 * Discounting!AJ$12","v":993520392.2440114},{"$f":"AK210 * Discounting!AK$12","v":635153790.02981305},{"$f":"AL210 * Discounting!AL$12","v":619367389.67214203},{"$f":"AM210 * Discounting!AM$12","v":603991827.47535229},{"$f":"AN210 * Discounting!AN$12","v":589022086.8161999},{"$f":"AO210 * Discounting!AO$12","v":916617497.0616914},{"$f":"AP210 * Discounting!AP$12","v":902445106.77069569},{"$f":"AQ210 * Discounting!AQ$12","v":888664621.5396533},{"$f":"AR210 * Discounting!AR$12","v":875271777.40725136},{"$f":"AS210 * Discounting!AS$12","v":0},{"$f":"AT210 * Discounting!AT$12","v":0},{"$f":"AU210 * Discounting!AU$12","v":0},{"$f":"AV210 * Discounting!AV$12","v":-342164156.45428073},{"$f":"AW210 * Discounting!AW$12","v":-342164156.45428067},{"$f":"AX210 * Discounting!AX$12","v":-342164156.45428067},{"$f":"AY210 * Discounting!AY$12","v":-342164156.45428067},{"$f":"AZ210 * Discounting!AZ$12","v":0},{"$f":"BA210 * Discounting!BA$12","v":0},{"$f":"BB210 * Discounting!BB$12","v":0},{"$f":"BC210 * Discounting!BC$12","v":0},{"$f":"BD210 * Discounting!BD$12","v":0},{"$f":"BE210 * Discounting!BE$12","v":0},{"$f":"BF210 * Discounting!BF$12","v":0},{"$f":"BG210 * Discounting!BG$12","v":0},{"$f":"BH210 * Discounting!BH$12","v":0},{"$f":"BI210 * Discounting!BI$12","v":0},{"$f":"BJ210 * Discounting!BJ$12","v":0},{"$f":"BK210 * Discounting!BK$12","v":0},{"$f":"BL210 * Discounting!BL$12","v":-171082078.22714034},{"$f":"BM210 * Discounting!BM$12","v":0},{"$f":"BN210 * Discounting!BN$12","v":0},{"$f":"BO210 * Discounting!BO$12","v":0},{"$f":"BP210 * Discounting!BP$12","v":0},{"$f":"BQ210 * Discounting!BQ$12","v":0},{"$f":"BR210 * Discounting!BR$12","v":0},{"$f":"BS210 * Discounting!BS$12","v":0},{"$f":"BT210 * Discounting!BT$12","v":0},{"$f":"BU210 * Discounting!BU$12","v":0},{"$f":"BV210 * Discounting!BV$12","v":0},{"$f":"BW210 * Discounting!BW$12","v":0},{"$f":"BX210 * Discounting!BX$12","v":0},{"$f":"BY210 * Discounting!BY$12","v":0},{"$f":"BZ210 * Discounting!BZ$12","v":0},{"$f":"CA210 * Discounting!CA$12","v":0},{"$f":"CB210 * Discounting!CB$12","v":0},{"$f":"CC210 * Discounting!CC$12","v":0},{"$f":"CD210 * Discounting!CD$12","v":0},{"$f":"CE210 * Discounting!CE$12","v":0},{"$f":"CF210 * Discounting!CF$12","v":0},{"$f":"CG210 * Discounting!CG$12","v":0},{"$f":"CH210 * Discounting!CH$12","v":0},{"$f":"CI210 * Discounting!CI$12","v":0},{"$f":"CJ210 * Discounting!CJ$12","v":0},{"$f":"CK210 * Discounting!CK$12","v":0},{"$f":"CL210 * Discounting!CL$12","v":0},{"$f":"CM210 * Discounting!CM$12","v":0},{"$f":"CN210 * Discounting!CN$12","v":0},{"$f":"CO210 * Discounting!CO$12","v":0},{"$f":"CP210 * Discounting!CP$12","v":0},{"$f":"CQ210 * Discounting!CQ$12","v":0},{"$f":"CR210 * Discounting!CR$12","v":0},{"$f":"CS210 * Discounting!CS$12","v":0},{"$f":"CT210 * Discounting!CT$12","v":0},{"$f":"CU210 * Discounting!CU$12","v":0},{"$f":"CV210 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Lender Post-Tax Return NPV\"&Inputs!C344*100","v":"Lender Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J214:CV214)","v":-2198864347.0743241},null,{"$f":"J211 / Discounting!J$19","v":0},{"$f":"K211 / Discounting!K$19","v":0},{"$f":"L211 / Discounting!L$19","v":0},{"$f":"M211 / Discounting!M$19","v":0},{"$f":"N211 / Discounting!N$19","v":0},{"$f":"O211 / Discounting!O$19","v":0},{"$f":"P211 / Discounting!P$19","v":0},{"$f":"Q211 / Discounting!Q$19","v":0},{"$f":"R211 / Discounting!R$19","v":0},{"$f":"S211 / Discounting!S$19","v":0},{"$f":"T211 / Discounting!T$19","v":0},{"$f":"U211 / Discounting!U$19","v":0},{"$f":"V211 / Discounting!V$19","v":0},{"$f":"W211 / Discounting!W$19","v":0},{"$f":"X211 / Discounting!X$19","v":0},{"$f":"Y211 / Discounting!Y$19","v":-421411320.14460129},{"$f":"Z211 / Discounting!Z$19","v":-747090491.7735604},{"$f":"AA211 / Discounting!AA$19","v":-1309849777.3964813},{"$f":"AB211 / Discounting!AB$19","v":-1445226791.9735332},{"$f":"AC211 / Discounting!AC$19","v":-1391157708.0344441},{"$f":"AD211 / Discounting!AD$19","v":20828342.124692954},{"$f":"AE211 / Discounting!AE$19","v":519209465.28662324},{"$f":"AF211 / Discounting!AF$19","v":451670083.92781496},{"$f":"AG211 / Discounting!AG$19","v":392966292.82197267},{"$f":"AH211 / Discounting!AH$19","v":341937706.0735203},{"$f":"AI211 / Discounting!AI$19","v":297576735.53550792},{"$f":"AJ211 / Discounting!AJ$19","v":259008434.67325982},{"$f":"AK211 / Discounting!AK$19","v":146533719.01553029},{"$f":"AL211 / Discounting!AL$19","v":126452834.96098934},{"$f":"AM211 / Discounting!AM$19","v":109127160.13701311},{"$f":"AN211 / Discounting!AN$19","v":94179184.980018184},{"$f":"AO211 / Discounting!AO$19","v":129697930.79235654},{"$f":"AP211 / Discounting!AP$19","v":113002292.77177408},{"$f":"AQ211 / Discounting!AQ$19","v":98474981.568555817},{"$f":"AR211 / Discounting!AR$19","v":85832645.612409726},{"$f":"AS211 / Discounting!AS$19","v":0},{"$f":"AT211 / Discounting!AT$19","v":0},{"$f":"AU211 / Discounting!AU$19","v":0},{"$f":"AV211 / Discounting!AV$19","v":-20579286.472348012},{"$f":"AW211 / Discounting!AW$19","v":-18211757.940130983},{"$f":"AX211 / Discounting!AX$19","v":-16116599.947018569},{"$f":"AY211 / Discounting!AY$19","v":-14262477.829219973},{"$f":"AZ211 / Discounting!AZ$19","v":0},{"$f":"BA211 / Discounting!BA$19","v":0},{"$f":"BB211 / Discounting!BB$19","v":0},{"$f":"BC211 / Discounting!BC$19","v":0},{"$f":"BD211 / Discounting!BD$19","v":0},{"$f":"BE211 / Discounting!BE$19","v":0},{"$f":"BF211 / Discounting!BF$19","v":0},{"$f":"BG211 / Discounting!BG$19","v":0},{"$f":"BH211 / Discounting!BH$19","v":0},{"$f":"BI211 / Discounting!BI$19","v":0},{"$f":"BJ211 / Discounting!BJ$19","v":0},{"$f":"BK211 / Discounting!BK$19","v":0},{"$f":"BL211 / Discounting!BL$19","v":-1455945.8450240737},{"$f":"BM211 / Discounting!BM$19","v":0},{"$f":"BN211 / Discounting!BN$19","v":0},{"$f":"BO211 / Discounting!BO$19","v":0},{"$f":"BP211 / Discounting!BP$19","v":0},{"$f":"BQ211 / Discounting!BQ$19","v":0},{"$f":"BR211 / Discounting!BR$19","v":0},{"$f":"BS211 / Discounting!BS$19","v":0},{"$f":"BT211 / Discounting!BT$19","v":0},{"$f":"BU211 / Discounting!BU$19","v":0},{"$f":"BV211 / Discounting!BV$19","v":0},{"$f":"BW211 / Discounting!BW$19","v":0},{"$f":"BX211 / Discounting!BX$19","v":0},{"$f":"BY211 / Discounting!BY$19","v":0},{"$f":"BZ211 / Discounting!BZ$19","v":0},{"$f":"CA211 / Discounting!CA$19","v":0},{"$f":"CB211 / Discounting!CB$19","v":0},{"$f":"CC211 / Discounting!CC$19","v":0},{"$f":"CD211 / Discounting!CD$19","v":0},{"$f":"CE211 / Discounting!CE$19","v":0},{"$f":"CF211 / Discounting!CF$19","v":0},{"$f":"CG211 / Discounting!CG$19","v":0},{"$f":"CH211 / Discounting!CH$19","v":0},{"$f":"CI211 / Discounting!CI$19","v":0},{"$f":"CJ211 / Discounting!CJ$19","v":0},{"$f":"CK211 / Discounting!CK$19","v":0},{"$f":"CL211 / Discounting!CL$19","v":0},{"$f":"CM211 / Discounting!CM$19","v":0},{"$f":"CN211 / Discounting!CN$19","v":0},{"$f":"CO211 / Discounting!CO$19","v":0},{"$f":"CP211 / Discounting!CP$19","v":0},{"$f":"CQ211 / Discounting!CQ$19","v":0},{"$f":"CR211 / Discounting!CR$19","v":0},{"$f":"CS211 / Discounting!CS$19","v":0},{"$f":"CT211 / Discounting!CT$19","v":0},{"$f":"CU211 / Discounting!CU$19","v":0},{"$f":"CV211 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J215:CV215)","v":-2198864347.0743241},null,{"$f":"J210 / Discounting!J$19","v":0},{"$f":"K210 / Discounting!K$19","v":0},{"$f":"L210 / Discounting!L$19","v":0},{"$f":"M210 / Discounting!M$19","v":0},{"$f":"N210 / Discounting!N$19","v":0},{"$f":"O210 / Discounting!O$19","v":0},{"$f":"P210 / Discounting!P$19","v":0},{"$f":"Q210 / Discounting!Q$19","v":0},{"$f":"R210 / Discounting!R$19","v":0},{"$f":"S210 / Discounting!S$19","v":0},{"$f":"T210 / Discounting!T$19","v":0},{"$f":"U210 / Discounting!U$19","v":0},{"$f":"V210 / Discounting!V$19","v":0},{"$f":"W210 / Discounting!W$19","v":0},{"$f":"X210 / Discounting!X$19","v":0},{"$f":"Y210 / Discounting!Y$19","v":-421411320.14460129},{"$f":"Z210 / Discounting!Z$19","v":-747090491.7735604},{"$f":"AA210 / Discounting!AA$19","v":-1309849777.3964813},{"$f":"AB210 / Discounting!AB$19","v":-1445226791.9735332},{"$f":"AC210 / Discounting!AC$19","v":-1391157708.0344441},{"$f":"AD210 / Discounting!AD$19","v":20828342.124692954},{"$f":"AE210 / Discounting!AE$19","v":519209465.28662324},{"$f":"AF210 / Discounting!AF$19","v":451670083.92781496},{"$f":"AG210 / Discounting!AG$19","v":392966292.82197267},{"$f":"AH210 / Discounting!AH$19","v":341937706.0735203},{"$f":"AI210 / Discounting!AI$19","v":297576735.53550792},{"$f":"AJ210 / Discounting!AJ$19","v":259008434.67325982},{"$f":"AK210 / Discounting!AK$19","v":146533719.01553029},{"$f":"AL210 / Discounting!AL$19","v":126452834.96098934},{"$f":"AM210 / Discounting!AM$19","v":109127160.13701311},{"$f":"AN210 / Discounting!AN$19","v":94179184.980018184},{"$f":"AO210 / Discounting!AO$19","v":129697930.79235654},{"$f":"AP210 / Discounting!AP$19","v":113002292.77177408},{"$f":"AQ210 / Discounting!AQ$19","v":98474981.568555817},{"$f":"AR210 / Discounting!AR$19","v":85832645.612409726},{"$f":"AS210 / Discounting!AS$19","v":0},{"$f":"AT210 / Discounting!AT$19","v":0},{"$f":"AU210 / Discounting!AU$19","v":0},{"$f":"AV210 / Discounting!AV$19","v":-20579286.472348012},{"$f":"AW210 / Discounting!AW$19","v":-18211757.940130983},{"$f":"AX210 / Discounting!AX$19","v":-16116599.947018569},{"$f":"AY210 / Discounting!AY$19","v":-14262477.829219973},{"$f":"AZ210 / Discounting!AZ$19","v":0},{"$f":"BA210 / Discounting!BA$19","v":0},{"$f":"BB210 / Discounting!BB$19","v":0},{"$f":"BC210 / Discounting!BC$19","v":0},{"$f":"BD210 / Discounting!BD$19","v":0},{"$f":"BE210 / Discounting!BE$19","v":0},{"$f":"BF210 / Discounting!BF$19","v":0},{"$f":"BG210 / Discounting!BG$19","v":0},{"$f":"BH210 / Discounting!BH$19","v":0},{"$f":"BI210 / Discounting!BI$19","v":0},{"$f":"BJ210 / Discounting!BJ$19","v":0},{"$f":"BK210 / Discounting!BK$19","v":0},{"$f":"BL210 / Discounting!BL$19","v":-1455945.8450240737},{"$f":"BM210 / Discounting!BM$19","v":0},{"$f":"BN210 / Discounting!BN$19","v":0},{"$f":"BO210 / Discounting!BO$19","v":0},{"$f":"BP210 / Discounting!BP$19","v":0},{"$f":"BQ210 / Discounting!BQ$19","v":0},{"$f":"BR210 / Discounting!BR$19","v":0},{"$f":"BS210 / Discounting!BS$19","v":0},{"$f":"BT210 / Discounting!BT$19","v":0},{"$f":"BU210 / Discounting!BU$19","v":0},{"$f":"BV210 / Discounting!BV$19","v":0},{"$f":"BW210 / Discounting!BW$19","v":0},{"$f":"BX210 / Discounting!BX$19","v":0},{"$f":"BY210 / Discounting!BY$19","v":0},{"$f":"BZ210 / Discounting!BZ$19","v":0},{"$f":"CA210 / Discounting!CA$19","v":0},{"$f":"CB210 / Discounting!CB$19","v":0},{"$f":"CC210 / Discounting!CC$19","v":0},{"$f":"CD210 / Discounting!CD$19","v":0},{"$f":"CE210 / Discounting!CE$19","v":0},{"$f":"CF210 / Discounting!CF$19","v":0},{"$f":"CG210 / Discounting!CG$19","v":0},{"$f":"CH210 / Discounting!CH$19","v":0},{"$f":"CI210 / Discounting!CI$19","v":0},{"$f":"CJ210 / Discounting!CJ$19","v":0},{"$f":"CK210 / Discounting!CK$19","v":0},{"$f":"CL210 / Discounting!CL$19","v":0},{"$f":"CM210 / Discounting!CM$19","v":0},{"$f":"CN210 / Discounting!CN$19","v":0},{"$f":"CO210 / Discounting!CO$19","v":0},{"$f":"CP210 / Discounting!CP$19","v":0},{"$f":"CQ210 / Discounting!CQ$19","v":0},{"$f":"CR210 / Discounting!CR$19","v":0},{"$f":"CS210 / Discounting!CS$19","v":0},{"$f":"CT210 / Discounting!CT$19","v":0},{"$f":"CU210 / Discounting!CU$19","v":0},{"$f":"CV210 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J216:CV216)","v":-1193455472.2895288},null,{"$f":"J210 / Discounting!J$20","v":0},{"$f":"K210 / Discounting!K$20","v":0},{"$f":"L210 / Discounting!L$20","v":0},{"$f":"M210 / Discounting!M$20","v":0},{"$f":"N210 / Discounting!N$20","v":0},{"$f":"O210 / Discounting!O$20","v":0},{"$f":"P210 / Discounting!P$20","v":0},{"$f":"Q210 / Discounting!Q$20","v":0},{"$f":"R210 / Discounting!R$20","v":0},{"$f":"S210 / Discounting!S$20","v":0},{"$f":"T210 / Discounting!T$20","v":0},{"$f":"U210 / Discounting!U$20","v":0},{"$f":"V210 / Discounting!V$20","v":0},{"$f":"W210 / Discounting!W$20","v":0},{"$f":"X210 / Discounting!X$20","v":0},{"$f":"Y210 / Discounting!Y$20","v":-228725181.15112695},{"$f":"Z210 / Discounting!Z$20","v":-405490787.50081426},{"$f":"AA210 / Discounting!AA$20","v":-710933981.34860611},{"$f":"AB210 / Discounting!AB$20","v":-784411201.11624324},{"$f":"AC210 / Discounting!AC$20","v":-755064668.57791436},{"$f":"AD210 / Discounting!AD$20","v":11304789.638572967},{"$f":"AE210 / Discounting!AE$20","v":281806096.14927548},{"$f":"AF210 / Discounting!AF$20","v":245148425.84552637},{"$f":"AG210 / Discounting!AG$20","v":213286359.9419944},{"$f":"AH210 / Discounting!AH$20","v":185590087.46426213},{"$f":"AI210 / Discounting!AI$20","v":161512729.93417707},{"$f":"AJ210 / Discounting!AJ$20","v":140579401.42657584},{"$f":"AK210 / Discounting!AK$20","v":79532631.95463039},{"$f":"AL210 / Discounting!AL$20","v":68633532.610375404},{"$f":"AM210 / Discounting!AM$20","v":59229850.451766811},{"$f":"AN210 / Discounting!AN$20","v":51116688.412234902},{"$f":"AO210 / Discounting!AO$20","v":70394840.616120353},{"$f":"AP210 / Discounting!AP$20","v":61333117.192599058},{"$f":"AQ210 / Discounting!AQ$20","v":53448274.693696238},{"$f":"AR210 / Discounting!AR$20","v":46586521.239254855},{"$f":"AS210 / Discounting!AS$20","v":0},{"$f":"AT210 / Discounting!AT$20","v":0},{"$f":"AU210 / Discounting!AU$20","v":0},{"$f":"AV210 / Discounting!AV$20","v":-11169612.208645923},{"$f":"AW210 / Discounting!AW$20","v":-9884612.5740229394},{"$f":"AX210 / Discounting!AX$20","v":-8747444.7557725143},{"$f":"AY210 / Discounting!AY$20","v":-7741101.5537809869},{"$f":"AZ210 / Discounting!AZ$20","v":0},{"$f":"BA210 / Discounting!BA$20","v":0},{"$f":"BB210 / Discounting!BB$20","v":0},{"$f":"BC210 / Discounting!BC$20","v":0},{"$f":"BD210 / Discounting!BD$20","v":0},{"$f":"BE210 / Discounting!BE$20","v":0},{"$f":"BF210 / Discounting!BF$20","v":0},{"$f":"BG210 / Discounting!BG$20","v":0},{"$f":"BH210 / Discounting!BH$20","v":0},{"$f":"BI210 / Discounting!BI$20","v":0},{"$f":"BJ210 / Discounting!BJ$20","v":0},{"$f":"BK210 / Discounting!BK$20","v":0},{"$f":"BL210 / Discounting!BL$20","v":-790229.07366392936},{"$f":"BM210 / Discounting!BM$20","v":0},{"$f":"BN210 / Discounting!BN$20","v":0},{"$f":"BO210 / Discounting!BO$20","v":0},{"$f":"BP210 / Discounting!BP$20","v":0},{"$f":"BQ210 / Discounting!BQ$20","v":0},{"$f":"BR210 / Discounting!BR$20","v":0},{"$f":"BS210 / Discounting!BS$20","v":0},{"$f":"BT210 / Discounting!BT$20","v":0},{"$f":"BU210 / Discounting!BU$20","v":0},{"$f":"BV210 / Discounting!BV$20","v":0},{"$f":"BW210 / Discounting!BW$20","v":0},{"$f":"BX210 / Discounting!BX$20","v":0},{"$f":"BY210 / Discounting!BY$20","v":0},{"$f":"BZ210 / Discounting!BZ$20","v":0},{"$f":"CA210 / Discounting!CA$20","v":0},{"$f":"CB210 / Discounting!CB$20","v":0},{"$f":"CC210 / Discounting!CC$20","v":0},{"$f":"CD210 / Discounting!CD$20","v":0},{"$f":"CE210 / Discounting!CE$20","v":0},{"$f":"CF210 / Discounting!CF$20","v":0},{"$f":"CG210 / Discounting!CG$20","v":0},{"$f":"CH210 / Discounting!CH$20","v":0},{"$f":"CI210 / Discounting!CI$20","v":0},{"$f":"CJ210 / Discounting!CJ$20","v":0},{"$f":"CK210 / Discounting!CK$20","v":0},{"$f":"CL210 / Discounting!CL$20","v":0},{"$f":"CM210 / Discounting!CM$20","v":0},{"$f":"CN210 / Discounting!CN$20","v":0},{"$f":"CO210 / Discounting!CO$20","v":0},{"$f":"CP210 / Discounting!CP$20","v":0},{"$f":"CQ210 / Discounting!CQ$20","v":0},{"$f":"CR210 / Discounting!CR$20","v":0},{"$f":"CS210 / Discounting!CS$20","v":0},{"$f":"CT210 / Discounting!CT$20","v":0},{"$f":"CU210 / Discounting!CU$20","v":0},{"$f":"CV210 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,null,{"$f":"IFERROR(IRR(J219:CV219), \"-\")","v":5.2368141418932312E-2},null,{"$f":"J211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-421411320.14460129,-844212255.70412314,-1672547180.7575665,-2085313402.4582343,-2268245930.298245,38374870.257030383,1080969056.2246661,1062601514.8030615,1044678959.1605408,1027195209.2229921,1010144282.4483436,993520392.2440114,635153790.02981305,619367389.67214203,603991827.47535229,589022086.8161999,916617497.0616914,902445106.77069569,888664621.5396533,875271777.40725136,0,0,0,-342164156.45428073,-342164156.45428067,-342164156.45428067,-342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,-171082078.22714034,{"$f":"BM211","v":0},0,0,0,0,{"$f":"BR211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,null,{"$f":"IFERROR(IRR(J220:CV220), \"-\")","v":5.2368141418932312E-2},null,{"$f":"J210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-421411320.14460129,-844212255.70412314,-1672547180.7575665,-2085313402.4582343,-2268245930.298245,38374870.257030383,1080969056.2246661,1062601514.8030615,1044678959.1605408,1027195209.2229921,1010144282.4483436,993520392.2440114,635153790.02981305,619367389.67214203,603991827.47535229,589022086.8161999,916617497.0616914,902445106.77069569,888664621.5396533,875271777.40725136,0,0,0,-342164156.45428073,-342164156.45428067,-342164156.45428067,-342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL210","v":-171082078.22714034},0,0,0,0,0,{"$f":"BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Overall offshore project"]
[{"$nulls":4},"Blocks",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J223:CV223)","v":5309608267.4845057},{"$f":"H190 + H207 - H223","v":0},{"$f":"J190 + J207","v":0},{"$f":"K190 + K207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-277523046.4531579,-1149131818.6530805,-1487241921.0310245,-1903930835.0163393,212297094.54726663,1115305272.5682375,1259354163.7812462,1238113044.9238234,1217391981.5942245,1197183883.5152729,1177481892.6415367,816115224.94768405,465771014.64107561,447548493.77765185,429806936.8843106,754704779.53843522,903725601.405056,1053210893.9713544,1037338213.7727576,0,0,0,-673798936.41979325,-673798936.41979313,-673798936.41979313,-673798936.41979313,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,-171082078.22714034,0,0,0,0,0,{"$f":"BR190 + BR207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE190 + CE207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG and DSO plants",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J224:CV224)","v":1782210014.9174743},{"$f":"H191 + H208 - H224","v":0},{"$f":"J191 + J208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-813909755.71584618,-1353680170.0432,-2095354670.2381992,-2555309858.3535566,-2492985805.2489638,-71234109.323095888,886210336.11441433,{"$f":"AF191 + AF208","v":871152083.55565429},856458643.47193885,842124949.25611174,828146096.2436136,814517340.41505766,801234097.1805836,788291940.24607408,775686600.56137085,763413965.35067713,751470077.22537887,739851133.37957335,728553484.86863971,717573635.9712472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL191 + BL208","v":0},0,0,0,0,0,{"$f":"BR191 + BR208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE191 + CE208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J226:CV226)","v":7091818282.4019804},null,{"$f":"SUM(J223:J224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-813909755.71584618,-1631203216.4963579,-3244486488.8912797,-4042551779.3845811,-4396916640.2653027,141062985.22417074,2001515608.682652,{"$f":"SUM(AF223:AF224)","v":2130506247.3369005},2094571688.3957622,2059516930.8503361,2025329979.7588863,1991999233.0565944,1617349322.1282678,1254062954.8871498,1223235094.3390226,1193220902.2349877,1506174856.763814,1643576734.7846293,1781764378.839994,1754911849.7440047,0,0,0,-673798936.41979325,-673798936.41979313,-673798936.41979313,-673798936.41979313,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,{"$f":"SUM(BL223:BL224)","v":-171082078.22714034},0,0,0,0,0,{"$f":"SUM(BR223:BR224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE223:CE224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J227:CV227)","v":7091818282.4019804},null,{"$f":"J226 * Discounting!J$12","v":0},{"$f":"K226 * Discounting!K$12","v":0},{"$f":"L226 * Discounting!L$12","v":0},{"$f":"M226 * Discounting!M$12","v":0},{"$f":"N226 * Discounting!N$12","v":0},{"$f":"O226 * Discounting!O$12","v":0},{"$f":"P226 * Discounting!P$12","v":0},{"$f":"Q226 * Discounting!Q$12","v":0},{"$f":"R226 * Discounting!R$12","v":0},{"$f":"S226 * Discounting!S$12","v":0},{"$f":"T226 * Discounting!T$12","v":0},{"$f":"U226 * Discounting!U$12","v":0},{"$f":"V226 * Discounting!V$12","v":0},{"$f":"W226 * Discounting!W$12","v":0},{"$f":"X226 * Discounting!X$12","v":0},{"$f":"Y226 * Discounting!Y$12","v":-813909755.71584618},{"$f":"Z226 * Discounting!Z$12","v":-1631203216.4963579},{"$f":"AA226 * Discounting!AA$12","v":-3244486488.8912797},{"$f":"AB226 * Discounting!AB$12","v":-4042551779.3845811},{"$f":"AC226 * Discounting!AC$12","v":-4396916640.2653027},{"$f":"AD226 * Discounting!AD$12","v":141062985.22417074},{"$f":"AE226 * Discounting!AE$12","v":2001515608.682652},{"$f":"AF226 * Discounting!AF$12","v":2130506247.3369005},{"$f":"AG226 * Discounting!AG$12","v":2094571688.3957622},{"$f":"AH226 * Discounting!AH$12","v":2059516930.8503361},{"$f":"AI226 * Discounting!AI$12","v":2025329979.7588863},{"$f":"AJ226 * Discounting!AJ$12","v":1991999233.0565944},{"$f":"AK226 * Discounting!AK$12","v":1617349322.1282678},{"$f":"AL226 * Discounting!AL$12","v":1254062954.8871498},{"$f":"AM226 * Discounting!AM$12","v":1223235094.3390226},{"$f":"AN226 * Discounting!AN$12","v":1193220902.2349877},{"$f":"AO226 * Discounting!AO$12","v":1506174856.763814},{"$f":"AP226 * Discounting!AP$12","v":1643576734.7846293},{"$f":"AQ226 * Discounting!AQ$12","v":1781764378.839994},{"$f":"AR226 * Discounting!AR$12","v":1754911849.7440047},{"$f":"AS226 * Discounting!AS$12","v":0},{"$f":"AT226 * Discounting!AT$12","v":0},{"$f":"AU226 * Discounting!AU$12","v":0},{"$f":"AV226 * Discounting!AV$12","v":-673798936.41979325},{"$f":"AW226 * Discounting!AW$12","v":-673798936.41979313},{"$f":"AX226 * Discounting!AX$12","v":-673798936.41979313},{"$f":"AY226 * Discounting!AY$12","v":-673798936.41979313},{"$f":"AZ226 * Discounting!AZ$12","v":0},{"$f":"BA226 * Discounting!BA$12","v":0},{"$f":"BB226 * Discounting!BB$12","v":0},{"$f":"BC226 * Discounting!BC$12","v":0},{"$f":"BD226 * Discounting!BD$12","v":0},{"$f":"BE226 * Discounting!BE$12","v":0},{"$f":"BF226 * Discounting!BF$12","v":0},{"$f":"BG226 * Discounting!BG$12","v":-331634779.96551257},{"$f":"BH226 * Discounting!BH$12","v":0},{"$f":"BI226 * Discounting!BI$12","v":0},{"$f":"BJ226 * Discounting!BJ$12","v":0},{"$f":"BK226 * Discounting!BK$12","v":0},{"$f":"BL226 * Discounting!BL$12","v":-171082078.22714034},{"$f":"BM226 * Discounting!BM$12","v":0},{"$f":"BN226 * Discounting!BN$12","v":0},{"$f":"BO226 * Discounting!BO$12","v":0},{"$f":"BP226 * Discounting!BP$12","v":0},{"$f":"BQ226 * Discounting!BQ$12","v":0},{"$f":"BR226 * Discounting!BR$12","v":0},{"$f":"BS226 * Discounting!BS$12","v":0},{"$f":"BT226 * Discounting!BT$12","v":0},{"$f":"BU226 * Discounting!BU$12","v":0},{"$f":"BV226 * Discounting!BV$12","v":0},{"$f":"BW226 * Discounting!BW$12","v":0},{"$f":"BX226 * Discounting!BX$12","v":0},{"$f":"BY226 * Discounting!BY$12","v":0},{"$f":"BZ226 * Discounting!BZ$12","v":0},{"$f":"CA226 * Discounting!CA$12","v":0},{"$f":"CB226 * Discounting!CB$12","v":0},{"$f":"CC226 * Discounting!CC$12","v":0},{"$f":"CD226 * Discounting!CD$12","v":0},{"$f":"CE226 * Discounting!CE$12","v":0},{"$f":"CF226 * Discounting!CF$12","v":0},{"$f":"CG226 * Discounting!CG$12","v":0},{"$f":"CH226 * Discounting!CH$12","v":0},{"$f":"CI226 * Discounting!CI$12","v":0},{"$f":"CJ226 * Discounting!CJ$12","v":0},{"$f":"CK226 * Discounting!CK$12","v":0},{"$f":"CL226 * Discounting!CL$12","v":0},{"$f":"CM226 * Discounting!CM$12","v":0},{"$f":"CN226 * Discounting!CN$12","v":0},{"$f":"CO226 * Discounting!CO$12","v":0},{"$f":"CP226 * Discounting!CP$12","v":0},{"$f":"CQ226 * Discounting!CQ$12","v":0},{"$f":"CR226 * Discounting!CR$12","v":0},{"$f":"CS226 * Discounting!CS$12","v":0},{"$f":"CT226 * Discounting!CT$12","v":0},{"$f":"CU226 * Discounting!CU$12","v":0},{"$f":"CV226 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Lender Post-Tax Return NPV\"&Inputs!C344*100","v":"Lender Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J230:CV230)","v":-4077264176.7871699},null,{"$f":"J227 / Discounting!J$19","v":0},{"$f":"K227 / Discounting!K$19","v":0},{"$f":"L227 / Discounting!L$19","v":0},{"$f":"M227 / Discounting!M$19","v":0},{"$f":"N227 / Discounting!N$19","v":0},{"$f":"O227 / Discounting!O$19","v":0},{"$f":"P227 / Discounting!P$19","v":0},{"$f":"Q227 / Discounting!Q$19","v":0},{"$f":"R227 / Discounting!R$19","v":0},{"$f":"S227 / Discounting!S$19","v":0},{"$f":"T227 / Discounting!T$19","v":0},{"$f":"U227 / Discounting!U$19","v":0},{"$f":"V227 / Discounting!V$19","v":0},{"$f":"W227 / Discounting!W$19","v":0},{"$f":"X227 / Discounting!X$19","v":0},{"$f":"Y227 / Discounting!Y$19","v":-813909755.71584618},{"$f":"Z227 / Discounting!Z$19","v":-1443542669.4658036},{"$f":"AA227 / Discounting!AA$19","v":-2540908833.0262985},{"$f":"AB227 / Discounting!AB$19","v":-2801691166.7184715},{"$f":"AC227 / Discounting!AC$19","v":-2696711319.5197959},{"$f":"AD227 / Discounting!AD$19","v":76563336.832162082},{"$f":"AE227 / Discounting!AE$19","v":961365029.79689717},{"$f":"AF227 / Discounting!AF$19","v":905594356.99820018},{"$f":"AG227 / Discounting!AG$19","v":787893796.67428875},{"$f":"AH227 / Discounting!AH$19","v":685581950.37459671},{"$f":"AI227 / Discounting!AI$19","v":596638613.14748955},{"$f":"AJ227 / Discounting!AJ$19","v":519309525.25190359},{"$f":"AK227 / Discounting!AK$19","v":373132011.23711747},{"$f":"AL227 / Discounting!AL$19","v":256035139.25552091},{"$f":"AM227 / Discounting!AM$19","v":221009897.73838663},{"$f":"AN227 / Discounting!AN$19","v":190784988.52400318},{"$f":"AO227 / Discounting!AO$19","v":213118081.38067117},{"$f":"AP227 / Discounting!AP$19","v":205805248.4118585},{"$f":"AQ227 / Discounting!AQ$19","v":197441430.78610057},{"$f":"AR227 / Discounting!AR$19","v":172093663.66900483},{"$f":"AS227 / Discounting!AS$19","v":0},{"$f":"AT227 / Discounting!AT$19","v":0},{"$f":"AU227 / Discounting!AU$19","v":0},{"$f":"AV227 / Discounting!AV$19","v":-40525289.033888377},{"$f":"AW227 / Discounting!AW$19","v":-35863087.640609175},{"$f":"AX227 / Discounting!AX$19","v":-31737245.69965414},{"$f":"AY227 / Discounting!AY$19","v":-28086058.14128685},{"$f":"AZ227 / Discounting!AZ$19","v":0},{"$f":"BA227 / Discounting!BA$19","v":0},{"$f":"BB227 / Discounting!BB$19","v":0},{"$f":"BC227 / Discounting!BC$19","v":0},{"$f":"BD227 / Discounting!BD$19","v":0},{"$f":"BE227 / Discounting!BE$19","v":0},{"$f":"BF227 / Discounting!BF$19","v":0},{"$f":"BG227 / Discounting!BG$19","v":-5199876.05869349},{"$f":"BH227 / Discounting!BH$19","v":0},{"$f":"BI227 / Discounting!BI$19","v":0},{"$f":"BJ227 / Discounting!BJ$19","v":0},{"$f":"BK227 / Discounting!BK$19","v":0},{"$f":"BL227 / Discounting!BL$19","v":-1455945.8450240737},{"$f":"BM227 / Discounting!BM$19","v":0},{"$f":"BN227 / Discounting!BN$19","v":0},{"$f":"BO227 / Discounting!BO$19","v":0},{"$f":"BP227 / Discounting!BP$19","v":0},{"$f":"BQ227 / Discounting!BQ$19","v":0},{"$f":"BR227 / Discounting!BR$19","v":0},{"$f":"BS227 / Discounting!BS$19","v":0},{"$f":"BT227 / Discounting!BT$19","v":0},{"$f":"BU227 / Discounting!BU$19","v":0},{"$f":"BV227 / Discounting!BV$19","v":0},{"$f":"BW227 / Discounting!BW$19","v":0},{"$f":"BX227 / Discounting!BX$19","v":0},{"$f":"BY227 / Discounting!BY$19","v":0},{"$f":"BZ227 / Discounting!BZ$19","v":0},{"$f":"CA227 / Discounting!CA$19","v":0},{"$f":"CB227 / Discounting!CB$19","v":0},{"$f":"CC227 / Discounting!CC$19","v":0},{"$f":"CD227 / Discounting!CD$19","v":0},{"$f":"CE227 / Discounting!CE$19","v":0},{"$f":"CF227 / Discounting!CF$19","v":0},{"$f":"CG227 / Discounting!CG$19","v":0},{"$f":"CH227 / Discounting!CH$19","v":0},{"$f":"CI227 / Discounting!CI$19","v":0},{"$f":"CJ227 / Discounting!CJ$19","v":0},{"$f":"CK227 / Discounting!CK$19","v":0},{"$f":"CL227 / Discounting!CL$19","v":0},{"$f":"CM227 / Discounting!CM$19","v":0},{"$f":"CN227 / Discounting!CN$19","v":0},{"$f":"CO227 / Discounting!CO$19","v":0},{"$f":"CP227 / Discounting!CP$19","v":0},{"$f":"CQ227 / Discounting!CQ$19","v":0},{"$f":"CR227 / Discounting!CR$19","v":0},{"$f":"CS227 / Discounting!CS$19","v":0},{"$f":"CT227 / Discounting!CT$19","v":0},{"$f":"CU227 / Discounting!CU$19","v":0},{"$f":"CV227 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J231:CV231)","v":-4077264176.7871699},null,{"$f":"J226 / Discounting!J$19","v":0},{"$f":"K226 / Discounting!K$19","v":0},{"$f":"L226 / Discounting!L$19","v":0},{"$f":"M226 / Discounting!M$19","v":0},{"$f":"N226 / Discounting!N$19","v":0},{"$f":"O226 / Discounting!O$19","v":0},{"$f":"P226 / Discounting!P$19","v":0},{"$f":"Q226 / Discounting!Q$19","v":0},{"$f":"R226 / Discounting!R$19","v":0},{"$f":"S226 / Discounting!S$19","v":0},{"$f":"T226 / Discounting!T$19","v":0},{"$f":"U226 / Discounting!U$19","v":0},{"$f":"V226 / Discounting!V$19","v":0},{"$f":"W226 / Discounting!W$19","v":0},{"$f":"X226 / Discounting!X$19","v":0},{"$f":"Y226 / Discounting!Y$19","v":-813909755.71584618},{"$f":"Z226 / Discounting!Z$19","v":-1443542669.4658036},{"$f":"AA226 / Discounting!AA$19","v":-2540908833.0262985},{"$f":"AB226 / Discounting!AB$19","v":-2801691166.7184715},{"$f":"AC226 / Discounting!AC$19","v":-2696711319.5197959},{"$f":"AD226 / Discounting!AD$19","v":76563336.832162082},{"$f":"AE226 / Discounting!AE$19","v":961365029.79689717},{"$f":"AF226 / Discounting!AF$19","v":905594356.99820018},{"$f":"AG226 / Discounting!AG$19","v":787893796.67428875},{"$f":"AH226 / Discounting!AH$19","v":685581950.37459671},{"$f":"AI226 / Discounting!AI$19","v":596638613.14748955},{"$f":"AJ226 / Discounting!AJ$19","v":519309525.25190359},{"$f":"AK226 / Discounting!AK$19","v":373132011.23711747},{"$f":"AL226 / Discounting!AL$19","v":256035139.25552091},{"$f":"AM226 / Discounting!AM$19","v":221009897.73838663},{"$f":"AN226 / Discounting!AN$19","v":190784988.52400318},{"$f":"AO226 / Discounting!AO$19","v":213118081.38067117},{"$f":"AP226 / Discounting!AP$19","v":205805248.4118585},{"$f":"AQ226 / Discounting!AQ$19","v":197441430.78610057},{"$f":"AR226 / Discounting!AR$19","v":172093663.66900483},{"$f":"AS226 / Discounting!AS$19","v":0},{"$f":"AT226 / Discounting!AT$19","v":0},{"$f":"AU226 / Discounting!AU$19","v":0},{"$f":"AV226 / Discounting!AV$19","v":-40525289.033888377},{"$f":"AW226 / Discounting!AW$19","v":-35863087.640609175},{"$f":"AX226 / Discounting!AX$19","v":-31737245.69965414},{"$f":"AY226 / Discounting!AY$19","v":-28086058.14128685},{"$f":"AZ226 / Discounting!AZ$19","v":0},{"$f":"BA226 / Discounting!BA$19","v":0},{"$f":"BB226 / Discounting!BB$19","v":0},{"$f":"BC226 / Discounting!BC$19","v":0},{"$f":"BD226 / Discounting!BD$19","v":0},{"$f":"BE226 / Discounting!BE$19","v":0},{"$f":"BF226 / Discounting!BF$19","v":0},{"$f":"BG226 / Discounting!BG$19","v":-5199876.05869349},{"$f":"BH226 / Discounting!BH$19","v":0},{"$f":"BI226 / Discounting!BI$19","v":0},{"$f":"BJ226 / Discounting!BJ$19","v":0},{"$f":"BK226 / Discounting!BK$19","v":0},{"$f":"BL226 / Discounting!BL$19","v":-1455945.8450240737},{"$f":"BM226 / Discounting!BM$19","v":0},{"$f":"BN226 / Discounting!BN$19","v":0},{"$f":"BO226 / Discounting!BO$19","v":0},{"$f":"BP226 / Discounting!BP$19","v":0},{"$f":"BQ226 / Discounting!BQ$19","v":0},{"$f":"BR226 / Discounting!BR$19","v":0},{"$f":"BS226 / Discounting!BS$19","v":0},{"$f":"BT226 / Discounting!BT$19","v":0},{"$f":"BU226 / Discounting!BU$19","v":0},{"$f":"BV226 / Discounting!BV$19","v":0},{"$f":"BW226 / Discounting!BW$19","v":0},{"$f":"BX226 / Discounting!BX$19","v":0},{"$f":"BY226 / Discounting!BY$19","v":0},{"$f":"BZ226 / Discounting!BZ$19","v":0},{"$f":"CA226 / Discounting!CA$19","v":0},{"$f":"CB226 / Discounting!CB$19","v":0},{"$f":"CC226 / Discounting!CC$19","v":0},{"$f":"CD226 / Discounting!CD$19","v":0},{"$f":"CE226 / Discounting!CE$19","v":0},{"$f":"CF226 / Discounting!CF$19","v":0},{"$f":"CG226 / Discounting!CG$19","v":0},{"$f":"CH226 / Discounting!CH$19","v":0},{"$f":"CI226 / Discounting!CI$19","v":0},{"$f":"CJ226 / Discounting!CJ$19","v":0},{"$f":"CK226 / Discounting!CK$19","v":0},{"$f":"CL226 / Discounting!CL$19","v":0},{"$f":"CM226 / Discounting!CM$19","v":0},{"$f":"CN226 / Discounting!CN$19","v":0},{"$f":"CO226 / Discounting!CO$19","v":0},{"$f":"CP226 / Discounting!CP$19","v":0},{"$f":"CQ226 / Discounting!CQ$19","v":0},{"$f":"CR226 / Discounting!CR$19","v":0},{"$f":"CS226 / Discounting!CS$19","v":0},{"$f":"CT226 / Discounting!CT$19","v":0},{"$f":"CU226 / Discounting!CU$19","v":0},{"$f":"CV226 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J232:CV232)","v":-2212975643.6458502},null,{"$f":"J226 / Discounting!J$20","v":0},{"$f":"K226 / Discounting!K$20","v":0},{"$f":"L226 / Discounting!L$20","v":0},{"$f":"M226 / Discounting!M$20","v":0},{"$f":"N226 / Discounting!N$20","v":0},{"$f":"O226 / Discounting!O$20","v":0},{"$f":"P226 / Discounting!P$20","v":0},{"$f":"Q226 / Discounting!Q$20","v":0},{"$f":"R226 / Discounting!R$20","v":0},{"$f":"S226 / Discounting!S$20","v":0},{"$f":"T226 / Discounting!T$20","v":0},{"$f":"U226 / Discounting!U$20","v":0},{"$f":"V226 / Discounting!V$20","v":0},{"$f":"W226 / Discounting!W$20","v":0},{"$f":"X226 / Discounting!X$20","v":0},{"$f":"Y226 / Discounting!Y$20","v":-441757606.92165953},{"$f":"Z226 / Discounting!Z$20","v":-783497126.89173281},{"$f":"AA226 / Discounting!AA$20","v":-1379103515.5937874},{"$f":"AB226 / Discounting!AB$20","v":-1520645718.3383379},{"$f":"AC226 / Discounting!AC$20","v":-1463666863.1915526},{"$f":"AD226 / Discounting!AD$20","v":41555511.798928514},{"$f":"AE226 / Discounting!AE$20","v":521790422.04467177},{"$f":"AF226 / Discounting!AF$20","v":491520335.24580479},{"$f":"AG226 / Discounting!AG$20","v":427637186.6572994},{"$f":"AH226 / Discounting!AH$20","v":372106415.50769323},{"$f":"AI226 / Discounting!AI$20","v":323831535.48673111},{"$f":"AJ226 / Discounting!AJ$20","v":281860404.68962717},{"$f":"AK226 / Discounting!AK$20","v":202521106.53840339},{"$f":"AL226 / Discounting!AL$20","v":138965615.79593644},{"$f":"AM226 / Discounting!AM$20","v":119955317.9517314},{"$f":"AN226 / Discounting!AN$20","v":103550448.16094349},{"$f":"AO226 / Discounting!AO$20","v":115671956.21049836},{"$f":"AP226 / Discounting!AP$20","v":111702843.45637093},{"$f":"AQ226 / Discounting!AQ$20","v":107163298.3371035},{"$f":"AR226 / Discounting!AR$20","v":93405545.878899693},{"$f":"AS226 / Discounting!AS$20","v":0},{"$f":"AT226 / Discounting!AT$20","v":0},{"$f":"AU226 / Discounting!AU$20","v":0},{"$f":"AV226 / Discounting!AV$20","v":-21995503.282392405},{"$f":"AW226 / Discounting!AW$20","v":-19465047.152559649},{"$f":"AX226 / Discounting!AX$20","v":-17225705.444743056},{"$f":"AY226 / Discounting!AY$20","v":-15243987.119241642},{"$f":"AZ226 / Discounting!AZ$20","v":0},{"$f":"BA226 / Discounting!BA$20","v":0},{"$f":"BB226 / Discounting!BB$20","v":0},{"$f":"BC226 / Discounting!BC$20","v":0},{"$f":"BD226 / Discounting!BD$20","v":0},{"$f":"BE226 / Discounting!BE$20","v":0},{"$f":"BF226 / Discounting!BF$20","v":0},{"$f":"BG226 / Discounting!BG$20","v":-2822284.396821544},{"$f":"BH226 / Discounting!BH$20","v":0},{"$f":"BI226 / Discounting!BI$20","v":0},{"$f":"BJ226 / Discounting!BJ$20","v":0},{"$f":"BK226 / Discounting!BK$20","v":0},{"$f":"BL226 / Discounting!BL$20","v":-790229.07366392936},{"$f":"BM226 / Discounting!BM$20","v":0},{"$f":"BN226 / Discounting!BN$20","v":0},{"$f":"BO226 / Discounting!BO$20","v":0},{"$f":"BP226 / Discounting!BP$20","v":0},{"$f":"BQ226 / Discounting!BQ$20","v":0},{"$f":"BR226 / Discounting!BR$20","v":0},{"$f":"BS226 / Discounting!BS$20","v":0},{"$f":"BT226 / Discounting!BT$20","v":0},{"$f":"BU226 / Discounting!BU$20","v":0},{"$f":"BV226 / Discounting!BV$20","v":0},{"$f":"BW226 / Discounting!BW$20","v":0},{"$f":"BX226 / Discounting!BX$20","v":0},{"$f":"BY226 / Discounting!BY$20","v":0},{"$f":"BZ226 / Discounting!BZ$20","v":0},{"$f":"CA226 / Discounting!CA$20","v":0},{"$f":"CB226 / Discounting!CB$20","v":0},{"$f":"CC226 / Discounting!CC$20","v":0},{"$f":"CD226 / Discounting!CD$20","v":0},{"$f":"CE226 / Discounting!CE$20","v":0},{"$f":"CF226 / Discounting!CF$20","v":0},{"$f":"CG226 / Discounting!CG$20","v":0},{"$f":"CH226 / Discounting!CH$20","v":0},{"$f":"CI226 / Discounting!CI$20","v":0},{"$f":"CJ226 / Discounting!CJ$20","v":0},{"$f":"CK226 / Discounting!CK$20","v":0},{"$f":"CL226 / Discounting!CL$20","v":0},{"$f":"CM226 / Discounting!CM$20","v":0},{"$f":"CN226 / Discounting!CN$20","v":0},{"$f":"CO226 / Discounting!CO$20","v":0},{"$f":"CP226 / Discounting!CP$20","v":0},{"$f":"CQ226 / Discounting!CQ$20","v":0},{"$f":"CR226 / Discounting!CR$20","v":0},{"$f":"CS226 / Discounting!CS$20","v":0},{"$f":"CT226 / Discounting!CT$20","v":0},{"$f":"CU226 / Discounting!CU$20","v":0},{"$f":"CV226 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,null,{"$f":"IFERROR(IRR(J235:CV235), \"-\")","v":5.5978830787877909E-2},null,{"$f":"J227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-813909755.71584618,-1631203216.4963579,-3244486488.8912797,-4042551779.3845811,-4396916640.2653027,141062985.22417074,2001515608.682652,2130506247.3369005,2094571688.3957622,2059516930.8503361,2025329979.7588863,1991999233.0565944,1617349322.1282678,1254062954.8871498,1223235094.3390226,1193220902.2349877,1506174856.763814,1643576734.7846293,1781764378.839994,1754911849.7440047,0,0,0,-673798936.41979325,-673798936.41979313,-673798936.41979313,-673798936.41979313,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,-171082078.22714034,{"$f":"BM227","v":0},0,0,0,0,{"$f":"BR227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,null,{"$f":"IFERROR(IRR(J236:CV236), \"-\")","v":5.5978830787877909E-2},null,{"$f":"J226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-813909755.71584618,-1631203216.4963579,-3244486488.8912797,-4042551779.3845811,-4396916640.2653027,141062985.22417074,2001515608.682652,2130506247.3369005,2094571688.3957622,2059516930.8503361,2025329979.7588863,1991999233.0565944,1617349322.1282678,1254062954.8871498,1223235094.3390226,1193220902.2349877,1506174856.763814,1643576734.7846293,1781764378.839994,1754911849.7440047,0,0,0,-673798936.41979325,-673798936.41979313,-673798936.41979313,-673798936.41979313,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,-171082078.22714034,{"$f":"BM226","v":0},0,0,0,0,{"$f":"BR226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Lender Returns match DCF sheets",{"$f":"SUM(I190:I191) + SUM(I207:I208)","v":0}]
[]
["Contractor and Lender Return"]
[]
[null,"Blocks 1 and 4 Project"]
[{"$nulls":4},"Contractor Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J243:CV243)","v":34190185438.026962},null,{"$f":"J139","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-170518700.15583646,-339541727.50719321,-675903850.56902111,-840988580.24882734,-914416989.28038502,-438641780.23176289,1325124839.4420598,1323845780.8672876,1176505071.1569009,1172981682.792942,1118504391.3124855,921389359.26721227,936368504.02016151,698203661.19539618,648178722.81443095,670707761.21167731,687005329.54688859,{"$f":"AP139","v":704471110.89147282},690155220.7029748,674455959.13851631,1386724008.663506,1333725668.1325672,1323094421.3960485,1326578168.9729919,1349162078.978848,1367330687.0509558,1393348718.3729913,1410831241.409775,1385612606.7759972,1366358902.1522722,1344347778.4692554,1323081061.2606544,1323085726.104753,1322881755.6053438,1393036173.4634147,1406068235.2837794,1405372654.6908758,1400457522.6350269,1396962925.7738369,666635803.08444548,0,0,0,0,0,{"$f":"BR139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J244:CV244)","v":3635268694.6755681},null,{"$f":"J193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-392498435.5712449,-786990960.79223478,-1571939308.1337132,-1957238376.9263465,-2128670709.9670582,102688114.96714036,920546552.45798588,{"$f":"AF193","v":1067904732.533839},1049892729.2352215,1032321721.6273441,1015185697.3105428,998478840.81258309,982195532.09845459,634695565.21500766,619243266.86367035,604198815.41878784,589557359.70212269,741131628.01393354,893099757.30034065,879640072.33675337,0,0,0,-331634779.96551251,-331634779.96551251,-331634779.96551245,-331634779.96551251,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,{"$f":"BL193","v":0},0,0,0,0,0,{"$f":"BR193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J246:CV246)","v":37825454132.702515},null,{"$f":"SUM(J243:J244)","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-563017135.7270813,-1126532688.299428,-2247843158.7027345,-2798226957.1751738,-3043087699.2474432,-335953665.26462251,2245671391.9000454,2391750513.4011269,2226397800.3921223,2205303404.4202862,2133690088.6230283,1919868200.0797954,1918564036.1186161,1332899226.4104037,1267421989.6781013,1274906576.630465,1276562689.2490113,1445602738.9054065,1583254978.0033154,1554096031.4752698,1386724008.663506,1333725668.1325672,1323094421.3960485,994943389.00747943,1017527299.0133355,1035695907.0854433,1061713938.4074788,1410831241.409775,1385612606.7759972,1366358902.1522722,1344347778.4692554,1323081061.2606544,1323085726.104753,1322881755.6053438,1061401393.4979022,1406068235.2837794,1405372654.6908758,1400457522.6350269,1396962925.7738369,666635803.08444548,{"$f":"SUM(BM243:BM244)","v":0},0,0,0,0,{"$f":"SUM(BR243:BR244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE243:CE244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J247:CV247)","v":39627850599.320282},null,{"$f":"J246 * Discounting!J$12","v":0},{"$f":"K246 * Discounting!K$12","v":0},{"$f":"L246 * Discounting!L$12","v":0},{"$f":"M246 * Discounting!M$12","v":0},{"$f":"N246 * Discounting!N$12","v":0},{"$f":"O246 * Discounting!O$12","v":0},{"$f":"P246 * Discounting!P$12","v":0},{"$f":"Q246 * Discounting!Q$12","v":0},{"$f":"R246 * Discounting!R$12","v":0},{"$f":"S246 * Discounting!S$12","v":0},{"$f":"T246 * Discounting!T$12","v":0},{"$f":"U246 * Discounting!U$12","v":0},{"$f":"V246 * Discounting!V$12","v":0},{"$f":"W246 * Discounting!W$12","v":0},{"$f":"X246 * Discounting!X$12","v":0},{"$f":"Y246 * Discounting!Y$12","v":-563017135.7270813},{"$f":"Z246 * Discounting!Z$12","v":-1126532688.299428},{"$f":"AA246 * Discounting!AA$12","v":-2247843158.7027345},{"$f":"AB246 * Discounting!AB$12","v":-2798226957.1751738},{"$f":"AC246 * Discounting!AC$12","v":-3043087699.2474432},{"$f":"AD246 * Discounting!AD$12","v":-335953665.26462251},{"$f":"AE246 * Discounting!AE$12","v":2245671391.9000454},{"$f":"AF246 * Discounting!AF$12","v":2391750513.4011269},{"$f":"AG246 * Discounting!AG$12","v":2226397800.3921223},{"$f":"AH246 * Discounting!AH$12","v":2205303404.4202862},{"$f":"AI246 * Discounting!AI$12","v":2133690088.6230283},{"$f":"AJ246 * Discounting!AJ$12","v":1919868200.0797954},{"$f":"AK246 * Discounting!AK$12","v":1918564036.1186161},{"$f":"AL246 * Discounting!AL$12","v":1332899226.4104037},{"$f":"AM246 * Discounting!AM$12","v":1267421989.6781013},{"$f":"AN246 * Discounting!AN$12","v":1274906576.630465},{"$f":"AO246 * Discounting!AO$12","v":1276562689.2490113},{"$f":"AP246 * Discounting!AP$12","v":1445602738.9054065},{"$f":"AQ246 * Discounting!AQ$12","v":1583254978.0033154},{"$f":"AR246 * Discounting!AR$12","v":1554096031.4752698},{"$f":"AS246 * Discounting!AS$12","v":1386724008.663506},{"$f":"AT246 * Discounting!AT$12","v":1333725668.1325672},{"$f":"AU246 * Discounting!AU$12","v":1323094421.3960485},{"$f":"AV246 * Discounting!AV$12","v":994943389.00747943},{"$f":"AW246 * Discounting!AW$12","v":1017527299.0133355},{"$f":"AX246 * Discounting!AX$12","v":1035695907.0854433},{"$f":"AY246 * Discounting!AY$12","v":1061713938.4074788},{"$f":"AZ246 * Discounting!AZ$12","v":1410831241.409775},{"$f":"BA246 * Discounting!BA$12","v":1385612606.7759972},{"$f":"BB246 * Discounting!BB$12","v":1366358902.1522722},{"$f":"BC246 * Discounting!BC$12","v":1344347778.4692554},{"$f":"BD246 * Discounting!BD$12","v":1323081061.2606544},{"$f":"BE246 * Discounting!BE$12","v":1323085726.104753},{"$f":"BF246 * Discounting!BF$12","v":1322881755.6053438},{"$f":"BG246 * Discounting!BG$12","v":1061401393.4979022},{"$f":"BH246 * Discounting!BH$12","v":1406068235.2837794},{"$f":"BI246 * Discounting!BI$12","v":1405372654.6908758},{"$f":"BJ246 * Discounting!BJ$12","v":1400457522.6350269},{"$f":"BK246 * Discounting!BK$12","v":1396962925.7738369},{"$f":"BL246 * Discounting!BL$12","v":666635803.08444548},{"$f":"BM246 * Discounting!BM$12","v":0},{"$f":"BN246 * Discounting!BN$12","v":0},{"$f":"BO246 * Discounting!BO$12","v":0},{"$f":"BP246 * Discounting!BP$12","v":0},{"$f":"BQ246 * Discounting!BQ$12","v":0},{"$f":"BR246 * Discounting!BR$12","v":0},{"$f":"BS246 * Discounting!BS$12","v":0},{"$f":"BT246 * Discounting!BT$12","v":0},{"$f":"BU246 * Discounting!BU$12","v":0},{"$f":"BV246 * Discounting!BV$12","v":0},{"$f":"BW246 * Discounting!BW$12","v":0},{"$f":"BX246 * Discounting!BX$12","v":0},{"$f":"BY246 * Discounting!BY$12","v":0},{"$f":"BZ246 * Discounting!BZ$12","v":0},{"$f":"CA246 * Discounting!CA$12","v":0},{"$f":"CB246 * Discounting!CB$12","v":0},{"$f":"CC246 * Discounting!CC$12","v":0},{"$f":"CD246 * Discounting!CD$12","v":0},{"$f":"CE246 * Discounting!CE$12","v":0},{"$f":"CF246 * Discounting!CF$12","v":0},{"$f":"CG246 * Discounting!CG$12","v":0},{"$f":"CH246 * Discounting!CH$12","v":0},{"$f":"CI246 * Discounting!CI$12","v":0},{"$f":"CJ246 * Discounting!CJ$12","v":0},{"$f":"CK246 * Discounting!CK$12","v":0},{"$f":"CL246 * Discounting!CL$12","v":0},{"$f":"CM246 * Discounting!CM$12","v":0},{"$f":"CN246 * Discounting!CN$12","v":0},{"$f":"CO246 * Discounting!CO$12","v":0},{"$f":"CP246 * Discounting!CP$12","v":0},{"$f":"CQ246 * Discounting!CQ$12","v":0},{"$f":"CR246 * Discounting!CR$12","v":0},{"$f":"CS246 * Discounting!CS$12","v":0},{"$f":"CT246 * Discounting!CT$12","v":0},{"$f":"CU246 * Discounting!CU$12","v":0},{"$f":"CV246 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor and Lender Post-Tax Return NPV\"&Inputs!C344*100","v":"Contractor and Lender Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J250:CV250)","v":183084309.43082163},null,{"$f":"J247 / Discounting!J$19","v":0},{"$f":"K247 / Discounting!K$19","v":0},{"$f":"L247 / Discounting!L$19","v":0},{"$f":"M247 / Discounting!M$19","v":0},{"$f":"N247 / Discounting!N$19","v":0},{"$f":"O247 / Discounting!O$19","v":0},{"$f":"P247 / Discounting!P$19","v":0},{"$f":"Q247 / Discounting!Q$19","v":0},{"$f":"R247 / Discounting!R$19","v":0},{"$f":"S247 / Discounting!S$19","v":0},{"$f":"T247 / Discounting!T$19","v":0},{"$f":"U247 / Discounting!U$19","v":0},{"$f":"V247 / Discounting!V$19","v":0},{"$f":"W247 / Discounting!W$19","v":0},{"$f":"X247 / Discounting!X$19","v":0},{"$f":"Y247 / Discounting!Y$19","v":-563017135.7270813},{"$f":"Z247 / Discounting!Z$19","v":-996931582.56586552},{"$f":"AA247 / Discounting!AA$19","v":-1760390914.4825242},{"$f":"AB247 / Discounting!AB$19","v":-1939311646.760077},{"$f":"AC247 / Discounting!AC$19","v":-1866382675.919204},{"$f":"AD247 / Discounting!AD$19","v":-182342189.85780668},{"$f":"AE247 / Discounting!AE$19","v":1078637576.0561607},{"$f":"AF247 / Discounting!AF$19","v":1016639012.9064486},{"$f":"AG247 / Discounting!AG$19","v":837481488.73422134},{"$f":"AH247 / Discounting!AH$19","v":734112056.33835506},{"$f":"AI247 / Discounting!AI$19","v":628560238.62054431},{"$f":"AJ247 / Discounting!AJ$19","v":500505134.23131394},{"$f":"AK247 / Discounting!AK$19","v":442624019.24534059},{"$f":"AL247 / Discounting!AL$19","v":272130707.40796566},{"$f":"AM247 / Discounting!AM$19","v":228993433.58154646},{"$f":"AN247 / Discounting!AN$19","v":203845772.51037645},{"$f":"AO247 / Discounting!AO$19","v":180628822.65837827},{"$f":"AP247 / Discounting!AP$19","v":181015357.84045738},{"$f":"AQ247 / Discounting!AQ$19","v":175444145.06687301},{"$f":"AR247 / Discounting!AR$19","v":152400862.63538203},{"$f":"AS247 / Discounting!AS$19","v":120343091.79773906},{"$f":"AT247 / Discounting!AT$19","v":102428118.74613579},{"$f":"AU247 / Discounting!AU$19","v":89921818.618688956},{"$f":"AV247 / Discounting!AV$19","v":59840356.273230985},{"$f":"AW247 / Discounting!AW$19","v":54158100.775766723},{"$f":"AX247 / Discounting!AX$19","v":48783299.730259567},{"$f":"AY247 / Discounting!AY$19","v":44255575.056219608},{"$f":"AZ247 / Discounting!AZ$19","v":52042373.358179919},{"$f":"BA247 / Discounting!BA$19","v":45231960.148832396},{"$f":"BB247 / Discounting!BB$19","v":39472072.483568765},{"$f":"BC247 / Discounting!BC$19","v":34368322.055021025},{"$f":"BD247 / Discounting!BD$19","v":29933307.349425945},{"$f":"BE247 / Discounting!BE$19","v":26489745.91732901},{"$f":"BF247 / Discounting!BF$19","v":23438639.102605827},{"$f":"BG247 / Discounting!BG$19","v":16642270.437641066},{"$f":"BH247 / Discounting!BH$19","v":19510161.986457624},{"$f":"BI247 / Discounting!BI$19","v":17257088.786050223},{"$f":"BJ247 / Discounting!BJ$19","v":15218348.732772592},{"$f":"BK247 / Discounting!BK$19","v":13433959.296122173},{"$f":"BL247 / Discounting!BL$19","v":5673216.257967528},{"$f":"BM247 / Discounting!BM$19","v":0},{"$f":"BN247 / Discounting!BN$19","v":0},{"$f":"BO247 / Discounting!BO$19","v":0},{"$f":"BP247 / Discounting!BP$19","v":0},{"$f":"BQ247 / Discounting!BQ$19","v":0},{"$f":"BR247 / Discounting!BR$19","v":0},{"$f":"BS247 / Discounting!BS$19","v":0},{"$f":"BT247 / Discounting!BT$19","v":0},{"$f":"BU247 / Discounting!BU$19","v":0},{"$f":"BV247 / Discounting!BV$19","v":0},{"$f":"BW247 / Discounting!BW$19","v":0},{"$f":"BX247 / Discounting!BX$19","v":0},{"$f":"BY247 / Discounting!BY$19","v":0},{"$f":"BZ247 / Discounting!BZ$19","v":0},{"$f":"CA247 / Discounting!CA$19","v":0},{"$f":"CB247 / Discounting!CB$19","v":0},{"$f":"CC247 / Discounting!CC$19","v":0},{"$f":"CD247 / Discounting!CD$19","v":0},{"$f":"CE247 / Discounting!CE$19","v":0},{"$f":"CF247 / Discounting!CF$19","v":0},{"$f":"CG247 / Discounting!CG$19","v":0},{"$f":"CH247 / Discounting!CH$19","v":0},{"$f":"CI247 / Discounting!CI$19","v":0},{"$f":"CJ247 / Discounting!CJ$19","v":0},{"$f":"CK247 / Discounting!CK$19","v":0},{"$f":"CL247 / Discounting!CL$19","v":0},{"$f":"CM247 / Discounting!CM$19","v":0},{"$f":"CN247 / Discounting!CN$19","v":0},{"$f":"CO247 / Discounting!CO$19","v":0},{"$f":"CP247 / Discounting!CP$19","v":0},{"$f":"CQ247 / Discounting!CQ$19","v":0},{"$f":"CR247 / Discounting!CR$19","v":0},{"$f":"CS247 / Discounting!CS$19","v":0},{"$f":"CT247 / Discounting!CT$19","v":0},{"$f":"CU247 / Discounting!CU$19","v":0},{"$f":"CV247 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J251:CV251)","v":-1619312157.1869426},null,{"$f":"J246 / Discounting!J$19","v":-450182849.16299921},{"$f":"K246 / Discounting!K$19","v":-450179263.88529336},{"$f":"L246 / Discounting!L$19","v":-270175748.90715033},{"$f":"M246 / Discounting!M$19","v":-270172302.85014737},{"$f":"N246 / Discounting!N$19","v":-180168924.36288959},{"$f":"O246 / Discounting!O$19","v":-90165612.120480001},{"$f":"P246 / Discounting!P$19","v":-90162364.824000001},{"$f":"Q246 / Discounting!Q$19","v":-159181.19999999995},{"$f":"R246 / Discounting!R$19","v":-156059.99999999994},{"$f":"S246 / Discounting!S$19","v":-152999.99999999994},{"$f":"T246 / Discounting!T$19","v":-149999.99999999994},{"$f":"U246 / Discounting!U$19","v":-147058.82352941169},{"$f":"V246 / Discounting!V$19","v":-144175.31718569776},{"$f":"W246 / Discounting!W$19","v":-141348.35018205663},{"$f":"X246 / Discounting!X$19","v":-138576.81390397708},{"$f":"Y246 / Discounting!Y$19","v":-563017135.7270813},{"$f":"Z246 / Discounting!Z$19","v":-996931582.56586552},{"$f":"AA246 / Discounting!AA$19","v":-1760390914.4825242},{"$f":"AB246 / Discounting!AB$19","v":-1939311646.760077},{"$f":"AC246 / Discounting!AC$19","v":-1866382675.919204},{"$f":"AD246 / Discounting!AD$19","v":-182342189.85780668},{"$f":"AE246 / Discounting!AE$19","v":1078637576.0561607},{"$f":"AF246 / Discounting!AF$19","v":1016639012.9064486},{"$f":"AG246 / Discounting!AG$19","v":837481488.73422134},{"$f":"AH246 / Discounting!AH$19","v":734112056.33835506},{"$f":"AI246 / Discounting!AI$19","v":628560238.62054431},{"$f":"AJ246 / Discounting!AJ$19","v":500505134.23131394},{"$f":"AK246 / Discounting!AK$19","v":442624019.24534059},{"$f":"AL246 / Discounting!AL$19","v":272130707.40796566},{"$f":"AM246 / Discounting!AM$19","v":228993433.58154646},{"$f":"AN246 / Discounting!AN$19","v":203845772.51037645},{"$f":"AO246 / Discounting!AO$19","v":180628822.65837827},{"$f":"AP246 / Discounting!AP$19","v":181015357.84045738},{"$f":"AQ246 / Discounting!AQ$19","v":175444145.06687301},{"$f":"AR246 / Discounting!AR$19","v":152400862.63538203},{"$f":"AS246 / Discounting!AS$19","v":120343091.79773906},{"$f":"AT246 / Discounting!AT$19","v":102428118.74613579},{"$f":"AU246 / Discounting!AU$19","v":89921818.618688956},{"$f":"AV246 / Discounting!AV$19","v":59840356.273230985},{"$f":"AW246 / Discounting!AW$19","v":54158100.775766723},{"$f":"AX246 / Discounting!AX$19","v":48783299.730259567},{"$f":"AY246 / Discounting!AY$19","v":44255575.056219608},{"$f":"AZ246 / Discounting!AZ$19","v":52042373.358179919},{"$f":"BA246 / Discounting!BA$19","v":45231960.148832396},{"$f":"BB246 / Discounting!BB$19","v":39472072.483568765},{"$f":"BC246 / Discounting!BC$19","v":34368322.055021025},{"$f":"BD246 / Discounting!BD$19","v":29933307.349425945},{"$f":"BE246 / Discounting!BE$19","v":26489745.91732901},{"$f":"BF246 / Discounting!BF$19","v":23438639.102605827},{"$f":"BG246 / Discounting!BG$19","v":16642270.437641066},{"$f":"BH246 / Discounting!BH$19","v":19510161.986457624},{"$f":"BI246 / Discounting!BI$19","v":17257088.786050223},{"$f":"BJ246 / Discounting!BJ$19","v":15218348.732772592},{"$f":"BK246 / Discounting!BK$19","v":13433959.296122173},{"$f":"BL246 / Discounting!BL$19","v":5673216.257967528},{"$f":"BM246 / Discounting!BM$19","v":0},{"$f":"BN246 / Discounting!BN$19","v":0},{"$f":"BO246 / Discounting!BO$19","v":0},{"$f":"BP246 / Discounting!BP$19","v":0},{"$f":"BQ246 / Discounting!BQ$19","v":0},{"$f":"BR246 / Discounting!BR$19","v":0},{"$f":"BS246 / Discounting!BS$19","v":0},{"$f":"BT246 / Discounting!BT$19","v":0},{"$f":"BU246 / Discounting!BU$19","v":0},{"$f":"BV246 / Discounting!BV$19","v":0},{"$f":"BW246 / Discounting!BW$19","v":0},{"$f":"BX246 / Discounting!BX$19","v":0},{"$f":"BY246 / Discounting!BY$19","v":0},{"$f":"BZ246 / Discounting!BZ$19","v":0},{"$f":"CA246 / Discounting!CA$19","v":0},{"$f":"CB246 / Discounting!CB$19","v":0},{"$f":"CC246 / Discounting!CC$19","v":0},{"$f":"CD246 / Discounting!CD$19","v":0},{"$f":"CE246 / Discounting!CE$19","v":0},{"$f":"CF246 / Discounting!CF$19","v":0},{"$f":"CG246 / Discounting!CG$19","v":0},{"$f":"CH246 / Discounting!CH$19","v":0},{"$f":"CI246 / Discounting!CI$19","v":0},{"$f":"CJ246 / Discounting!CJ$19","v":0},{"$f":"CK246 / Discounting!CK$19","v":0},{"$f":"CL246 / Discounting!CL$19","v":0},{"$f":"CM246 / Discounting!CM$19","v":0},{"$f":"CN246 / Discounting!CN$19","v":0},{"$f":"CO246 / Discounting!CO$19","v":0},{"$f":"CP246 / Discounting!CP$19","v":0},{"$f":"CQ246 / Discounting!CQ$19","v":0},{"$f":"CR246 / Discounting!CR$19","v":0},{"$f":"CS246 / Discounting!CS$19","v":0},{"$f":"CT246 / Discounting!CT$19","v":0},{"$f":"CU246 / Discounting!CU$19","v":0},{"$f":"CV246 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J252:CV252)","v":-1702880483.4692807},null,{"$f":"J246 / Discounting!J$20","v":-450182849.16299921},{"$f":"K246 / Discounting!K$20","v":-450179263.88529336},{"$f":"L246 / Discounting!L$20","v":-270175748.90715033},{"$f":"M246 / Discounting!M$20","v":-270172302.85014737},{"$f":"N246 / Discounting!N$20","v":-180168924.36288959},{"$f":"O246 / Discounting!O$20","v":-90165612.120480001},{"$f":"P246 / Discounting!P$20","v":-90162364.824000001},{"$f":"Q246 / Discounting!Q$20","v":-159181.19999999995},{"$f":"R246 / Discounting!R$20","v":-156059.99999999994},{"$f":"S246 / Discounting!S$20","v":-152999.99999999994},{"$f":"T246 / Discounting!T$20","v":-149999.99999999994},{"$f":"U246 / Discounting!U$20","v":-130140.55179593957},{"$f":"V246 / Discounting!V$20","v":-112910.42147834426},{"$f":"W246 / Discounting!W$20","v":-97961.497031358915},{"$f":"X246 / Discounting!X$20","v":-84991.755189449003},{"$f":"Y246 / Discounting!Y$20","v":-305583144.55382353},{"$f":"Z246 / Discounting!Z$20","v":-541094521.94927824},{"$f":"AA246 / Discounting!AA$20","v":-955469660.07854557},{"$f":"AB246 / Discounting!AB$20","v":-1052580665.2784846},{"$f":"AC246 / Discounting!AC$20","v":-1012997741.7323867},{"$f":"AD246 / Discounting!AD$20","v":-98968035.297222465},{"$f":"AE246 / Discounting!AE$20","v":585441261.74684203},{"$f":"AF246 / Discounting!AF$20","v":551790925.57964647},{"$f":"AG246 / Discounting!AG$20","v":454551399.22610879},{"$f":"AH246 / Discounting!AH$20","v":398446612.71462911},{"$f":"AI246 / Discounting!AI$20","v":341157314.88548464},{"$f":"AJ246 / Discounting!AJ$20","v":271654134.6227833},{"$f":"AK246 / Discounting!AK$20","v":240238584.35741973},{"$f":"AL246 / Discounting!AL$20","v":147701645.33623213},{"$f":"AM246 / Discounting!AM$20","v":124288461.35501412},{"$f":"AN246 / Discounting!AN$20","v":110639318.44149008},{"$f":"AO246 / Discounting!AO$20","v":98038088.225717142},{"$f":"AP246 / Discounting!AP$20","v":98247884.036403924},{"$f":"AQ246 / Discounting!AQ$20","v":95224052.947973967},{"$f":"AR246 / Discounting!AR$20","v":82717082.450240701},{"$f":"AS246 / Discounting!AS$20","v":65317408.802116618},{"$f":"AT246 / Discounting!AT$20","v":55593879.175196566},{"$f":"AU246 / Discounting!AU$20","v":48805960.518433638},{"$f":"AV246 / Discounting!AV$20","v":32478947.941043045},{"$f":"AW246 / Discounting!AW$20","v":29394847.310906827},{"$f":"AX246 / Discounting!AX$20","v":26477620.639437601},{"$f":"AY246 / Discounting!AY$20","v":24020153.085132547},{"$f":"AZ246 / Discounting!AZ$20","v":28246515.23314514},{"$f":"BA246 / Discounting!BA$20","v":24550095.795509879},{"$f":"BB246 / Discounting!BB$20","v":21423859.534947373},{"$f":"BC246 / Discounting!BC$20","v":18653748.278991647},{"$f":"BD246 / Discounting!BD$20","v":16246599.981226251},{"$f":"BE246 / Discounting!BE$20","v":14377572.798731146},{"$f":"BF246 / Discounting!BF$20","v":12721554.259244513},{"$f":"BG246 / Discounting!BG$20","v":9032757.6376195811},{"$f":"BH246 / Discounting!BH$20","v":10589334.271108614},{"$f":"BI246 / Discounting!BI$20","v":9366456.40505342},{"$f":"BJ246 / Discounting!BJ$20","v":8259909.9842169425},{"$f":"BK246 / Discounting!BK$20","v":7291414.8877824694},{"$f":"BL246 / Discounting!BL$20","v":3079194.4930854868},{"$f":"BM246 / Discounting!BM$20","v":0},{"$f":"BN246 / Discounting!BN$20","v":0},{"$f":"BO246 / Discounting!BO$20","v":0},{"$f":"BP246 / Discounting!BP$20","v":0},{"$f":"BQ246 / Discounting!BQ$20","v":0},{"$f":"BR246 / Discounting!BR$20","v":0},{"$f":"BS246 / Discounting!BS$20","v":0},{"$f":"BT246 / Discounting!BT$20","v":0},{"$f":"BU246 / Discounting!BU$20","v":0},{"$f":"BV246 / Discounting!BV$20","v":0},{"$f":"BW246 / Discounting!BW$20","v":0},{"$f":"BX246 / Discounting!BX$20","v":0},{"$f":"BY246 / Discounting!BY$20","v":0},{"$f":"BZ246 / Discounting!BZ$20","v":0},{"$f":"CA246 / Discounting!CA$20","v":0},{"$f":"CB246 / Discounting!CB$20","v":0},{"$f":"CC246 / Discounting!CC$20","v":0},{"$f":"CD246 / Discounting!CD$20","v":0},{"$f":"CE246 / Discounting!CE$20","v":0},{"$f":"CF246 / Discounting!CF$20","v":0},{"$f":"CG246 / Discounting!CG$20","v":0},{"$f":"CH246 / Discounting!CH$20","v":0},{"$f":"CI246 / Discounting!CI$20","v":0},{"$f":"CJ246 / Discounting!CJ$20","v":0},{"$f":"CK246 / Discounting!CK$20","v":0},{"$f":"CL246 / Discounting!CL$20","v":0},{"$f":"CM246 / Discounting!CM$20","v":0},{"$f":"CN246 / Discounting!CN$20","v":0},{"$f":"CO246 / Discounting!CO$20","v":0},{"$f":"CP246 / Discounting!CP$20","v":0},{"$f":"CQ246 / Discounting!CQ$20","v":0},{"$f":"CR246 / Discounting!CR$20","v":0},{"$f":"CS246 / Discounting!CS$20","v":0},{"$f":"CT246 / Discounting!CT$20","v":0},{"$f":"CU246 / Discounting!CU$20","v":0},{"$f":"CV246 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,null,{"$f":"IFERROR(IRR(J255:CV255), \"-\")","v":0.13306632878886338},null,{"$f":"J247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-563017135.7270813,-1126532688.299428,-2247843158.7027345,-2798226957.1751738,-3043087699.2474432,-335953665.26462251,2245671391.9000454,2391750513.4011269,2226397800.3921223,2205303404.4202862,2133690088.6230283,1919868200.0797954,1918564036.1186161,1332899226.4104037,1267421989.6781013,1274906576.630465,1276562689.2490113,1445602738.9054065,1583254978.0033154,1554096031.4752698,1386724008.663506,1333725668.1325672,1323094421.3960485,994943389.00747943,1017527299.0133355,1035695907.0854433,1061713938.4074788,1410831241.409775,1385612606.7759972,1366358902.1522722,1344347778.4692554,1323081061.2606544,1323085726.104753,1322881755.6053438,1061401393.4979022,1406068235.2837794,1405372654.6908758,1400457522.6350269,1396962925.7738369,666635803.08444548,{"$f":"BM247","v":0},0,0,0,0,{"$f":"BR247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,null,{"$f":"IFERROR(IRR(J256:CV256), \"-\")","v":8.0880871633406848E-2},null,{"$f":"J246","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-563017135.7270813,-1126532688.299428,-2247843158.7027345,-2798226957.1751738,-3043087699.2474432,-335953665.26462251,2245671391.9000454,2391750513.4011269,2226397800.3921223,2205303404.4202862,2133690088.6230283,1919868200.0797954,1918564036.1186161,1332899226.4104037,1267421989.6781013,1274906576.630465,1276562689.2490113,1445602738.9054065,1583254978.0033154,1554096031.4752698,1386724008.663506,1333725668.1325672,1323094421.3960485,994943389.00747943,1017527299.0133355,1035695907.0854433,1061713938.4074788,1410831241.409775,1385612606.7759972,1366358902.1522722,1344347778.4692554,1323081061.2606544,1323085726.104753,1322881755.6053438,1061401393.4979022,1406068235.2837794,1405372654.6908758,1400457522.6350269,1396962925.7738369,666635803.08444548,{"$f":"BM246","v":0},0,0,0,0,{"$f":"BR246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 2 Project"]
[{"$nulls":4},"Contractor Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J259:CV259)","v":29810915182.155907},null,{"$f":"J156","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-181749332.94184449,-362927293.08315474,-717905974.4520824,-894784214.34370792,-973162722.6532048,-455476354.67368674,1421095234.363131,1337263591.6202984,1179989827.2763791,1174490212.5804892,1101554668.7360466,895785503.58613729,763608619.72890353,777688445.55508661,784385102.64477968,708935293.69820571,855940835.40411162,{"$f":"AP156","v":845371957.37731385},704204999.74653506,672100785.72770536,1387966877.31305,1359023620.4814668,1348559462.4404945,1352191450.3781185,1375486812.5239043,1392854877.2708631,1417079086.8164625,1439847253.0071518,1416546084.4841399,1393701801.6184421,1427980115.6146128,1402135064.8408113,1398636040.1155691,1395205623.7182727,1405923396.9081123,414659024.77839524,55043569.618199944,57785108.120443963,55873083.324707858,180404109.50300407,0,0,0,0,0,{"$f":"BR156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J260:CV260)","v":3456549587.7264118},null,{"$f":"J210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-421411320.14460129,-844212255.70412314,-1672547180.7575665,-2085313402.4582343,-2268245930.298245,38374870.257030383,1080969056.2246661,{"$f":"AF210","v":1062601514.8030615},1044678959.1605408,1027195209.2229921,1010144282.4483436,993520392.2440114,635153790.02981305,619367389.67214203,603991827.47535229,589022086.8161999,916617497.0616914,902445106.77069569,888664621.5396533,875271777.40725136,0,0,0,-342164156.45428073,-342164156.45428067,-342164156.45428067,-342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL210","v":-171082078.22714034},0,0,0,0,0,{"$f":"BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J262:CV262)","v":33267464769.882313},null,{"$f":"SUM(J259:J260)","v":-375182849.16299921},{"$f":"SUM(K259:K260)","v":-375179263.88529336},-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-603160653.08644581,-1207139548.7872779,-2390453155.2096491,-2980097616.8019423,-3241408652.9514499,-417101484.41665637,2502064290.5877972,2399865106.4233599,2224668786.4369202,2201685421.8034811,2111698951.1843901,1889305895.8301487,1398762409.7587166,1397055835.2272286,1388376930.120132,1297957380.5144057,1772558332.4658031,1747817064.1480095,1592869621.2861884,1547372563.1349568,1387966877.31305,1359023620.4814668,1348559462.4404945,1010027293.9238378,1033322656.0696237,1050690720.8165824,1074914930.3621819,1439847253.0071518,1416546084.4841399,1393701801.6184421,1427980115.6146128,1402135064.8408113,1398636040.1155691,1395205623.7182727,1405923396.9081123,414659024.77839524,55043569.618199944,57785108.120443963,55873083.324707858,9322031.2758637369,{"$f":"SUM(BM259:BM260)","v":0},0,0,0,0,{"$f":"SUM(BR259:BR260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE259:CE260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J263:CV263)","v":34769861236.500084},null,{"$f":"J262 * Discounting!J$12","v":0},{"$f":"K262 * Discounting!K$12","v":0},{"$f":"L262 * Discounting!L$12","v":0},{"$f":"M262 * Discounting!M$12","v":0},{"$f":"N262 * Discounting!N$12","v":0},{"$f":"O262 * Discounting!O$12","v":0},{"$f":"P262 * Discounting!P$12","v":0},{"$f":"Q262 * Discounting!Q$12","v":0},{"$f":"R262 * Discounting!R$12","v":0},{"$f":"S262 * Discounting!S$12","v":0},{"$f":"T262 * Discounting!T$12","v":0},{"$f":"U262 * Discounting!U$12","v":0},{"$f":"V262 * Discounting!V$12","v":0},{"$f":"W262 * Discounting!W$12","v":0},{"$f":"X262 * Discounting!X$12","v":0},{"$f":"Y262 * Discounting!Y$12","v":-603160653.08644581},{"$f":"Z262 * Discounting!Z$12","v":-1207139548.7872779},{"$f":"AA262 * Discounting!AA$12","v":-2390453155.2096491},{"$f":"AB262 * Discounting!AB$12","v":-2980097616.8019423},{"$f":"AC262 * Discounting!AC$12","v":-3241408652.9514499},{"$f":"AD262 * Discounting!AD$12","v":-417101484.41665637},{"$f":"AE262 * Discounting!AE$12","v":2502064290.5877972},{"$f":"AF262 * Discounting!AF$12","v":2399865106.4233599},{"$f":"AG262 * Discounting!AG$12","v":2224668786.4369202},{"$f":"AH262 * Discounting!AH$12","v":2201685421.8034811},{"$f":"AI262 * Discounting!AI$12","v":2111698951.1843901},{"$f":"AJ262 * Discounting!AJ$12","v":1889305895.8301487},{"$f":"AK262 * Discounting!AK$12","v":1398762409.7587166},{"$f":"AL262 * Discounting!AL$12","v":1397055835.2272286},{"$f":"AM262 * Discounting!AM$12","v":1388376930.120132},{"$f":"AN262 * Discounting!AN$12","v":1297957380.5144057},{"$f":"AO262 * Discounting!AO$12","v":1772558332.4658031},{"$f":"AP262 * Discounting!AP$12","v":1747817064.1480095},{"$f":"AQ262 * Discounting!AQ$12","v":1592869621.2861884},{"$f":"AR262 * Discounting!AR$12","v":1547372563.1349568},{"$f":"AS262 * Discounting!AS$12","v":1387966877.31305},{"$f":"AT262 * Discounting!AT$12","v":1359023620.4814668},{"$f":"AU262 * Discounting!AU$12","v":1348559462.4404945},{"$f":"AV262 * Discounting!AV$12","v":1010027293.9238378},{"$f":"AW262 * Discounting!AW$12","v":1033322656.0696237},{"$f":"AX262 * Discounting!AX$12","v":1050690720.8165824},{"$f":"AY262 * Discounting!AY$12","v":1074914930.3621819},{"$f":"AZ262 * Discounting!AZ$12","v":1439847253.0071518},{"$f":"BA262 * Discounting!BA$12","v":1416546084.4841399},{"$f":"BB262 * Discounting!BB$12","v":1393701801.6184421},{"$f":"BC262 * Discounting!BC$12","v":1427980115.6146128},{"$f":"BD262 * Discounting!BD$12","v":1402135064.8408113},{"$f":"BE262 * Discounting!BE$12","v":1398636040.1155691},{"$f":"BF262 * Discounting!BF$12","v":1395205623.7182727},{"$f":"BG262 * Discounting!BG$12","v":1405923396.9081123},{"$f":"BH262 * Discounting!BH$12","v":414659024.77839524},{"$f":"BI262 * Discounting!BI$12","v":55043569.618199944},{"$f":"BJ262 * Discounting!BJ$12","v":57785108.120443963},{"$f":"BK262 * Discounting!BK$12","v":55873083.324707858},{"$f":"BL262 * Discounting!BL$12","v":9322031.2758637369},{"$f":"BM262 * Discounting!BM$12","v":0},{"$f":"BN262 * Discounting!BN$12","v":0},{"$f":"BO262 * Discounting!BO$12","v":0},{"$f":"BP262 * Discounting!BP$12","v":0},{"$f":"BQ262 * Discounting!BQ$12","v":0},{"$f":"BR262 * Discounting!BR$12","v":0},{"$f":"BS262 * Discounting!BS$12","v":0},{"$f":"BT262 * Discounting!BT$12","v":0},{"$f":"BU262 * Discounting!BU$12","v":0},{"$f":"BV262 * Discounting!BV$12","v":0},{"$f":"BW262 * Discounting!BW$12","v":0},{"$f":"BX262 * Discounting!BX$12","v":0},{"$f":"BY262 * Discounting!BY$12","v":0},{"$f":"BZ262 * Discounting!BZ$12","v":0},{"$f":"CA262 * Discounting!CA$12","v":0},{"$f":"CB262 * Discounting!CB$12","v":0},{"$f":"CC262 * Discounting!CC$12","v":0},{"$f":"CD262 * Discounting!CD$12","v":0},{"$f":"CE262 * Discounting!CE$12","v":0},{"$f":"CF262 * Discounting!CF$12","v":0},{"$f":"CG262 * Discounting!CG$12","v":0},{"$f":"CH262 * Discounting!CH$12","v":0},{"$f":"CI262 * Discounting!CI$12","v":0},{"$f":"CJ262 * Discounting!CJ$12","v":0},{"$f":"CK262 * Discounting!CK$12","v":0},{"$f":"CL262 * Discounting!CL$12","v":0},{"$f":"CM262 * Discounting!CM$12","v":0},{"$f":"CN262 * Discounting!CN$12","v":0},{"$f":"CO262 * Discounting!CO$12","v":0},{"$f":"CP262 * Discounting!CP$12","v":0},{"$f":"CQ262 * Discounting!CQ$12","v":0},{"$f":"CR262 * Discounting!CR$12","v":0},{"$f":"CS262 * Discounting!CS$12","v":0},{"$f":"CT262 * Discounting!CT$12","v":0},{"$f":"CU262 * Discounting!CU$12","v":0},{"$f":"CV262 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor and Lender Post-Tax Return NPV\"&Inputs!C344*100","v":"Contractor and Lender Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J266:CV266)","v":-235995040.6655308},null,{"$f":"J263 / Discounting!J$19","v":0},{"$f":"K263 / Discounting!K$19","v":0},{"$f":"L263 / Discounting!L$19","v":0},{"$f":"M263 / Discounting!M$19","v":0},{"$f":"N263 / Discounting!N$19","v":0},{"$f":"O263 / Discounting!O$19","v":0},{"$f":"P263 / Discounting!P$19","v":0},{"$f":"Q263 / Discounting!Q$19","v":0},{"$f":"R263 / Discounting!R$19","v":0},{"$f":"S263 / Discounting!S$19","v":0},{"$f":"T263 / Discounting!T$19","v":0},{"$f":"U263 / Discounting!U$19","v":0},{"$f":"V263 / Discounting!V$19","v":0},{"$f":"W263 / Discounting!W$19","v":0},{"$f":"X263 / Discounting!X$19","v":0},{"$f":"Y263 / Discounting!Y$19","v":-603160653.08644581},{"$f":"Z263 / Discounting!Z$19","v":-1068265087.42237},{"$f":"AA263 / Discounting!AA$19","v":-1872075460.2628629},{"$f":"AB263 / Discounting!AB$19","v":-2065357136.9279606},{"$f":"AC263 / Discounting!AC$19","v":-1988016630.9171059},{"$f":"AD263 / Discounting!AD$19","v":-226385974.98725942},{"$f":"AE263 / Discounting!AE$19","v":1201787835.598176},{"$f":"AF263 / Discounting!AF$19","v":1020088207.0402169},{"$f":"AG263 / Discounting!AG$19","v":836831103.08391666},{"$f":"AH263 / Discounting!AH$19","v":732907684.79777896},{"$f":"AI263 / Discounting!AI$19","v":622081905.76908123},{"$f":"AJ263 / Discounting!AJ$19","v":492537613.23677284},{"$f":"AK263 / Discounting!AK$19","v":322702723.55841416},{"$f":"AL263 / Discounting!AL$19","v":285229209.52746725},{"$f":"AM263 / Discounting!AM$19","v":250847155.03031722},{"$f":"AN263 / Discounting!AN$19","v":207531382.90006155},{"$f":"AO263 / Discounting!AO$19","v":250810342.00909632},{"$f":"AP263 / Discounting!AP$19","v":218858004.894187},{"$f":"AQ263 / Discounting!AQ$19","v":176509565.92095041},{"$f":"AR263 / Discounting!AR$19","v":151741532.48189551},{"$f":"AS263 / Discounting!AS$19","v":120450950.79134569},{"$f":"AT263 / Discounting!AT$19","v":104370963.31240653},{"$f":"AU263 / Discounting!AU$19","v":91652505.986790791},{"$f":"AV263 / Discounting!AV$19","v":60747569.94403778},{"$f":"AW263 / Discounting!AW$19","v":54998811.919411883},{"$f":"AX263 / Discounting!AX$19","v":49489584.738862224},{"$f":"AY263 / Discounting!AY$19","v":44805833.905740045},{"$f":"AZ263 / Discounting!AZ$19","v":53112708.39513801},{"$f":"BA263 / Discounting!BA$19","v":46241753.091042332},{"$f":"BB263 / Discounting!BB$19","v":40261968.101725549},{"$f":"BC263 / Discounting!BC$19","v":36506387.177201368},{"$f":"BD263 / Discounting!BD$19","v":31721820.431241777},{"$f":"BE263 / Discounting!BE$19","v":28002352.835108191},{"$f":"BF263 / Discounting!BF$19","v":24720063.565541063},{"$f":"BG263 / Discounting!BG$19","v":22044212.047662087},{"$f":"BH263 / Discounting!BH$19","v":5753678.619260082},{"$f":"BI263 / Discounting!BI$19","v":675900.27800231404},{"$f":"BJ263 / Discounting!BJ$19","v":627933.30945394502},{"$f":"BK263 / Discounting!BK$19","v":537306.11835470202},{"$f":"BL263 / Discounting!BL$19","v":79332.52181598272},{"$f":"BM263 / Discounting!BM$19","v":0},{"$f":"BN263 / Discounting!BN$19","v":0},{"$f":"BO263 / Discounting!BO$19","v":0},{"$f":"BP263 / Discounting!BP$19","v":0},{"$f":"BQ263 / Discounting!BQ$19","v":0},{"$f":"BR263 / Discounting!BR$19","v":0},{"$f":"BS263 / Discounting!BS$19","v":0},{"$f":"BT263 / Discounting!BT$19","v":0},{"$f":"BU263 / Discounting!BU$19","v":0},{"$f":"BV263 / Discounting!BV$19","v":0},{"$f":"BW263 / Discounting!BW$19","v":0},{"$f":"BX263 / Discounting!BX$19","v":0},{"$f":"BY263 / Discounting!BY$19","v":0},{"$f":"BZ263 / Discounting!BZ$19","v":0},{"$f":"CA263 / Discounting!CA$19","v":0},{"$f":"CB263 / Discounting!CB$19","v":0},{"$f":"CC263 / Discounting!CC$19","v":0},{"$f":"CD263 / Discounting!CD$19","v":0},{"$f":"CE263 / Discounting!CE$19","v":0},{"$f":"CF263 / Discounting!CF$19","v":0},{"$f":"CG263 / Discounting!CG$19","v":0},{"$f":"CH263 / Discounting!CH$19","v":0},{"$f":"CI263 / Discounting!CI$19","v":0},{"$f":"CJ263 / Discounting!CJ$19","v":0},{"$f":"CK263 / Discounting!CK$19","v":0},{"$f":"CL263 / Discounting!CL$19","v":0},{"$f":"CM263 / Discounting!CM$19","v":0},{"$f":"CN263 / Discounting!CN$19","v":0},{"$f":"CO263 / Discounting!CO$19","v":0},{"$f":"CP263 / Discounting!CP$19","v":0},{"$f":"CQ263 / Discounting!CQ$19","v":0},{"$f":"CR263 / Discounting!CR$19","v":0},{"$f":"CS263 / Discounting!CS$19","v":0},{"$f":"CT263 / Discounting!CT$19","v":0},{"$f":"CU263 / Discounting!CU$19","v":0},{"$f":"CV263 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J267:CV267)","v":-1738391507.2832913},null,{"$f":"J262 / Discounting!J$19","v":-375182849.16299921},{"$f":"K262 / Discounting!K$19","v":-375179263.88529336},{"$f":"L262 / Discounting!L$19","v":-225175748.90715033},{"$f":"M262 / Discounting!M$19","v":-225172302.8501474},{"$f":"N262 / Discounting!N$19","v":-150168924.36288959},{"$f":"O262 / Discounting!O$19","v":-75165612.120480001},{"$f":"P262 / Discounting!P$19","v":-75162364.824000001},{"$f":"Q262 / Discounting!Q$19","v":-159181.19999999995},{"$f":"R262 / Discounting!R$19","v":-156059.99999999994},{"$f":"S262 / Discounting!S$19","v":-152999.99999999994},{"$f":"T262 / Discounting!T$19","v":-149999.99999999994},{"$f":"U262 / Discounting!U$19","v":-147058.82352941169},{"$f":"V262 / Discounting!V$19","v":-144175.31718569776},{"$f":"W262 / Discounting!W$19","v":-141348.35018205663},{"$f":"X262 / Discounting!X$19","v":-138576.81390397708},{"$f":"Y262 / Discounting!Y$19","v":-603160653.08644581},{"$f":"Z262 / Discounting!Z$19","v":-1068265087.42237},{"$f":"AA262 / Discounting!AA$19","v":-1872075460.2628629},{"$f":"AB262 / Discounting!AB$19","v":-2065357136.9279606},{"$f":"AC262 / Discounting!AC$19","v":-1988016630.9171059},{"$f":"AD262 / Discounting!AD$19","v":-226385974.98725942},{"$f":"AE262 / Discounting!AE$19","v":1201787835.598176},{"$f":"AF262 / Discounting!AF$19","v":1020088207.0402169},{"$f":"AG262 / Discounting!AG$19","v":836831103.08391666},{"$f":"AH262 / Discounting!AH$19","v":732907684.79777896},{"$f":"AI262 / Discounting!AI$19","v":622081905.76908123},{"$f":"AJ262 / Discounting!AJ$19","v":492537613.23677284},{"$f":"AK262 / Discounting!AK$19","v":322702723.55841416},{"$f":"AL262 / Discounting!AL$19","v":285229209.52746725},{"$f":"AM262 / Discounting!AM$19","v":250847155.03031722},{"$f":"AN262 / Discounting!AN$19","v":207531382.90006155},{"$f":"AO262 / Discounting!AO$19","v":250810342.00909632},{"$f":"AP262 / Discounting!AP$19","v":218858004.894187},{"$f":"AQ262 / Discounting!AQ$19","v":176509565.92095041},{"$f":"AR262 / Discounting!AR$19","v":151741532.48189551},{"$f":"AS262 / Discounting!AS$19","v":120450950.79134569},{"$f":"AT262 / Discounting!AT$19","v":104370963.31240653},{"$f":"AU262 / Discounting!AU$19","v":91652505.986790791},{"$f":"AV262 / Discounting!AV$19","v":60747569.94403778},{"$f":"AW262 / Discounting!AW$19","v":54998811.919411883},{"$f":"AX262 / Discounting!AX$19","v":49489584.738862224},{"$f":"AY262 / Discounting!AY$19","v":44805833.905740045},{"$f":"AZ262 / Discounting!AZ$19","v":53112708.39513801},{"$f":"BA262 / Discounting!BA$19","v":46241753.091042332},{"$f":"BB262 / Discounting!BB$19","v":40261968.101725549},{"$f":"BC262 / Discounting!BC$19","v":36506387.177201368},{"$f":"BD262 / Discounting!BD$19","v":31721820.431241777},{"$f":"BE262 / Discounting!BE$19","v":28002352.835108191},{"$f":"BF262 / Discounting!BF$19","v":24720063.565541063},{"$f":"BG262 / Discounting!BG$19","v":22044212.047662087},{"$f":"BH262 / Discounting!BH$19","v":5753678.619260082},{"$f":"BI262 / Discounting!BI$19","v":675900.27800231404},{"$f":"BJ262 / Discounting!BJ$19","v":627933.30945394502},{"$f":"BK262 / Discounting!BK$19","v":537306.11835470202},{"$f":"BL262 / Discounting!BL$19","v":79332.52181598272},{"$f":"BM262 / Discounting!BM$19","v":0},{"$f":"BN262 / Discounting!BN$19","v":0},{"$f":"BO262 / Discounting!BO$19","v":0},{"$f":"BP262 / Discounting!BP$19","v":0},{"$f":"BQ262 / Discounting!BQ$19","v":0},{"$f":"BR262 / Discounting!BR$19","v":0},{"$f":"BS262 / Discounting!BS$19","v":0},{"$f":"BT262 / Discounting!BT$19","v":0},{"$f":"BU262 / Discounting!BU$19","v":0},{"$f":"BV262 / Discounting!BV$19","v":0},{"$f":"BW262 / Discounting!BW$19","v":0},{"$f":"BX262 / Discounting!BX$19","v":0},{"$f":"BY262 / Discounting!BY$19","v":0},{"$f":"BZ262 / Discounting!BZ$19","v":0},{"$f":"CA262 / Discounting!CA$19","v":0},{"$f":"CB262 / Discounting!CB$19","v":0},{"$f":"CC262 / Discounting!CC$19","v":0},{"$f":"CD262 / Discounting!CD$19","v":0},{"$f":"CE262 / Discounting!CE$19","v":0},{"$f":"CF262 / Discounting!CF$19","v":0},{"$f":"CG262 / Discounting!CG$19","v":0},{"$f":"CH262 / Discounting!CH$19","v":0},{"$f":"CI262 / Discounting!CI$19","v":0},{"$f":"CJ262 / Discounting!CJ$19","v":0},{"$f":"CK262 / Discounting!CK$19","v":0},{"$f":"CL262 / Discounting!CL$19","v":0},{"$f":"CM262 / Discounting!CM$19","v":0},{"$f":"CN262 / Discounting!CN$19","v":0},{"$f":"CO262 / Discounting!CO$19","v":0},{"$f":"CP262 / Discounting!CP$19","v":0},{"$f":"CQ262 / Discounting!CQ$19","v":0},{"$f":"CR262 / Discounting!CR$19","v":0},{"$f":"CS262 / Discounting!CS$19","v":0},{"$f":"CT262 / Discounting!CT$19","v":0},{"$f":"CU262 / Discounting!CU$19","v":0},{"$f":"CV262 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J268:CV268)","v":-1630339964.7062669},null,{"$f":"J262 / Discounting!J$20","v":-375182849.16299921},{"$f":"K262 / Discounting!K$20","v":-375179263.88529336},{"$f":"L262 / Discounting!L$20","v":-225175748.90715033},{"$f":"M262 / Discounting!M$20","v":-225172302.8501474},{"$f":"N262 / Discounting!N$20","v":-150168924.36288959},{"$f":"O262 / Discounting!O$20","v":-75165612.120480001},{"$f":"P262 / Discounting!P$20","v":-75162364.824000001},{"$f":"Q262 / Discounting!Q$20","v":-159181.19999999995},{"$f":"R262 / Discounting!R$20","v":-156059.99999999994},{"$f":"S262 / Discounting!S$20","v":-152999.99999999994},{"$f":"T262 / Discounting!T$20","v":-149999.99999999994},{"$f":"U262 / Discounting!U$20","v":-130140.55179593957},{"$f":"V262 / Discounting!V$20","v":-112910.42147834426},{"$f":"W262 / Discounting!W$20","v":-97961.497031358915},{"$f":"X262 / Discounting!X$20","v":-84991.755189449003},{"$f":"Y262 / Discounting!Y$20","v":-327371437.46658492},{"$f":"Z262 / Discounting!Z$20","v":-579811490.47981095},{"$f":"AA262 / Discounting!AA$20","v":-1016087556.9984097},{"$f":"AB262 / Discounting!AB$20","v":-1120993107.4550242},{"$f":"AC262 / Discounting!AC$20","v":-1079015779.3624077},{"$f":"AD262 / Discounting!AD$20","v":-122873237.29525769},{"$f":"AE262 / Discounting!AE$20","v":652282288.73418164},{"$f":"AF262 / Discounting!AF$20","v":553663009.96694028},{"$f":"AG262 / Discounting!AG$20","v":454198395.95217448},{"$f":"AH262 / Discounting!AH$20","v":397792928.09434652},{"$f":"AI262 / Discounting!AI$20","v":337641135.36164147},{"$f":"AJ262 / Discounting!AJ$20","v":267329683.43771192},{"$f":"AK262 / Discounting!AK$20","v":175150109.58541259},{"$f":"AL262 / Discounting!AL$20","v":154810987.50830144},{"$f":"AM262 / Discounting!AM$20","v":136149785.80989873},{"$f":"AN262 / Discounting!AN$20","v":112639720.10071446},{"$f":"AO262 / Discounting!AO$20","v":136129805.17685694},{"$f":"AP262 / Discounting!AP$20","v":118787356.72933595},{"$f":"AQ262 / Discounting!AQ$20","v":95802320.702545494},{"$f":"AR262 / Discounting!AR$20","v":82359224.458331853},{"$f":"AS262 / Discounting!AS$20","v":65375950.342583515},{"$f":"AT262 / Discounting!AT$20","v":56648377.367642552},{"$f":"AU262 / Discounting!AU$20","v":49745308.28357964},{"$f":"AV262 / Discounting!AV$20","v":32971347.174947966},{"$f":"AW262 / Discounting!AW$20","v":29851151.637425702},{"$f":"AX262 / Discounting!AX$20","v":26860963.845504146},{"$f":"AY262 / Discounting!AY$20","v":24318811.543081388},{"$f":"AZ262 / Discounting!AZ$20","v":28827450.209302481},{"$f":"BA262 / Discounting!BA$20","v":25098170.948196437},{"$f":"BB262 / Discounting!BB$20","v":21852583.230104394},{"$f":"BC262 / Discounting!BC$20","v":19814204.3678689},{"$f":"BD262 / Discounting!BD$20","v":17217333.227046788},{"$f":"BE262 / Discounting!BE$20","v":15198555.232617298},{"$f":"BF262 / Discounting!BF$20","v":13417060.118735369},{"$f":"BG262 / Discounting!BG$20","v":11964715.120147349},{"$f":"BH262 / Discounting!BH$20","v":3122866.2391509982},{"$f":"BI262 / Discounting!BI$20","v":366851.59163054544},{"$f":"BJ262 / Discounting!BJ$20","v":340817.04285114515},{"$f":"BK262 / Discounting!BK$20","v":291628.23441031022},{"$f":"BL262 / Discounting!BL$20","v":43058.51446351764},{"$f":"BM262 / Discounting!BM$20","v":0},{"$f":"BN262 / Discounting!BN$20","v":0},{"$f":"BO262 / Discounting!BO$20","v":0},{"$f":"BP262 / Discounting!BP$20","v":0},{"$f":"BQ262 / Discounting!BQ$20","v":0},{"$f":"BR262 / Discounting!BR$20","v":0},{"$f":"BS262 / Discounting!BS$20","v":0},{"$f":"BT262 / Discounting!BT$20","v":0},{"$f":"BU262 / Discounting!BU$20","v":0},{"$f":"BV262 / Discounting!BV$20","v":0},{"$f":"BW262 / Discounting!BW$20","v":0},{"$f":"BX262 / Discounting!BX$20","v":0},{"$f":"BY262 / Discounting!BY$20","v":0},{"$f":"BZ262 / Discounting!BZ$20","v":0},{"$f":"CA262 / Discounting!CA$20","v":0},{"$f":"CB262 / Discounting!CB$20","v":0},{"$f":"CC262 / Discounting!CC$20","v":0},{"$f":"CD262 / Discounting!CD$20","v":0},{"$f":"CE262 / Discounting!CE$20","v":0},{"$f":"CF262 / Discounting!CF$20","v":0},{"$f":"CG262 / Discounting!CG$20","v":0},{"$f":"CH262 / Discounting!CH$20","v":0},{"$f":"CI262 / Discounting!CI$20","v":0},{"$f":"CJ262 / Discounting!CJ$20","v":0},{"$f":"CK262 / Discounting!CK$20","v":0},{"$f":"CL262 / Discounting!CL$20","v":0},{"$f":"CM262 / Discounting!CM$20","v":0},{"$f":"CN262 / Discounting!CN$20","v":0},{"$f":"CO262 / Discounting!CO$20","v":0},{"$f":"CP262 / Discounting!CP$20","v":0},{"$f":"CQ262 / Discounting!CQ$20","v":0},{"$f":"CR262 / Discounting!CR$20","v":0},{"$f":"CS262 / Discounting!CS$20","v":0},{"$f":"CT262 / Discounting!CT$20","v":0},{"$f":"CU262 / Discounting!CU$20","v":0},{"$f":"CV262 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,null,{"$f":"IFERROR(IRR(J271:CV271), \"-\")","v":0.12618273531293211},null,{"$f":"J263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-603160653.08644581,-1207139548.7872779,-2390453155.2096491,-2980097616.8019423,-3241408652.9514499,-417101484.41665637,2502064290.5877972,2399865106.4233599,2224668786.4369202,2201685421.8034811,2111698951.1843901,1889305895.8301487,1398762409.7587166,1397055835.2272286,1388376930.120132,1297957380.5144057,1772558332.4658031,1747817064.1480095,1592869621.2861884,1547372563.1349568,1387966877.31305,1359023620.4814668,1348559462.4404945,1010027293.9238378,1033322656.0696237,1050690720.8165824,1074914930.3621819,1439847253.0071518,1416546084.4841399,1393701801.6184421,1427980115.6146128,1402135064.8408113,1398636040.1155691,1395205623.7182727,1405923396.9081123,414659024.77839524,55043569.618199944,57785108.120443963,55873083.324707858,9322031.2758637369,{"$f":"BM263","v":0},0,0,0,0,{"$f":"BR263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,null,{"$f":"IFERROR(IRR(J272:CV272), \"-\")","v":8.2124874727198982E-2},null,{"$f":"J262","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-603160653.08644581,-1207139548.7872779,-2390453155.2096491,-2980097616.8019423,-3241408652.9514499,-417101484.41665637,2502064290.5877972,2399865106.4233599,2224668786.4369202,2201685421.8034811,2111698951.1843901,1889305895.8301487,1398762409.7587166,1397055835.2272286,1388376930.120132,1297957380.5144057,1772558332.4658031,1747817064.1480095,1592869621.2861884,1547372563.1349568,1387966877.31305,1359023620.4814668,1348559462.4404945,1010027293.9238378,1033322656.0696237,1050690720.8165824,1074914930.3621819,1439847253.0071518,1416546084.4841399,1393701801.6184421,1427980115.6146128,1402135064.8408113,1398636040.1155691,1395205623.7182727,1405923396.9081123,414659024.77839524,55043569.618199944,57785108.120443963,55873083.324707858,{"$f":"BL262","v":9322031.2758637369},0,0,0,0,0,{"$f":"BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Overall offshore project"]
[{"$nulls":4},"Contractor Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J275:CV275)","v":64001100620.182869},null,{"$f":"J172","v":-825365698.32599843},-825358527.77058673,-495351497.81430066,-495344605.70029473,-330337848.72577918,-165331224.24096,-165324729.648,-318362.39999999991,-312119.99999999988,-305999.99999999988,-299999.99999999988,-294117.64705882338,-288350.63437139551,-282696.70036411326,-277153.62780795415,-352268033.09768099,-702469020.59034801,-1393809825.0211034,-1735772794.5925353,-1887579711.9335899,-894118134.90544963,2746220073.805191,2661109372.487586,2356494898.43328,2347471895.3734312,2220059060.048532,1817174862.8533497,1699977123.7490649,1475892106.7504828,1432563825.4592106,1379643054.909883,1542946164.9510002,{"$f":"AP172","v":1549843068.2687867},1394360220.4495099,1346556744.8662217,2774690885.9765558,2692749288.6140337,2671653883.8365431,2678769619.3511105,2724648891.5027523,2760185564.3218188,2810427805.1894541,2850678494.4169273,2802158691.2601371,2760060703.7707143,2772327894.083868,2725216126.1014657,2721721766.2203221,2718087379.3236165,2798959570.3715267,1820727260.0621748,1460416224.3090758,1458242630.7554708,1452836009.0985446,847039912.58744955,0,0,0,0,0,{"$f":"BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J276:CV276)","v":7091818282.4019804},null,{"$f":"J226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-813909755.71584618,-1631203216.4963579,-3244486488.8912797,-4042551779.3845811,-4396916640.2653027,141062985.22417074,2001515608.682652,2130506247.3369005,2094571688.3957622,2059516930.8503361,2025329979.7588863,1991999233.0565944,1617349322.1282678,1254062954.8871498,1223235094.3390226,1193220902.2349877,1506174856.763814,1643576734.7846293,1781764378.839994,1754911849.7440047,0,0,0,-673798936.41979325,-673798936.41979313,-673798936.41979313,-673798936.41979313,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,-171082078.22714034,{"$f":"BM226","v":0},0,0,0,0,{"$f":"BR226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J278:CV278)","v":71092918902.584839},null,{"$f":"SUM(J275:J276)","v":-825365698.32599843},-825358527.77058673,-495351497.81430066,-495344605.70029473,-330337848.72577918,-165331224.24096,-165324729.648,-318362.39999999991,-312119.99999999988,-305999.99999999988,-299999.99999999988,-294117.64705882338,-288350.63437139551,-282696.70036411326,-277153.62780795415,-1166177788.8135271,-2333672237.0867062,-4638296313.9123831,-5778324573.9771166,-6284496352.1988926,-753055149.68127894,4747735682.4878426,4791615619.8244867,4451066586.8290424,4406988826.2237673,4245389039.8074183,3809174095.9099441,3317326445.8773327,2729955061.6376324,2655798919.798233,2572863957.1448708,3049121021.7148142,3193419803.0534163,3176124599.2895041,3101468594.6102266,2774690885.9765558,2692749288.6140337,2671653883.8365431,2004970682.9313173,2050849955.0829592,2086386627.9020257,2136628868.7696609,2850678494.4169273,2802158691.2601371,2760060703.7707143,2772327894.083868,2725216126.1014657,2721721766.2203221,2718087379.3236165,2467324790.406014,1820727260.0621748,1460416224.3090758,1458242630.7554708,1452836009.0985446,675957834.36030924,{"$f":"SUM(BM275:BM276)","v":0},0,0,0,0,{"$f":"SUM(BR275:BR276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE275:CE276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor and Lender Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J279:CV279)","v":74397711835.820374},null,{"$f":"J278 * Discounting!J$12","v":0},{"$f":"K278 * Discounting!K$12","v":0},{"$f":"L278 * Discounting!L$12","v":0},{"$f":"M278 * Discounting!M$12","v":0},{"$f":"N278 * Discounting!N$12","v":0},{"$f":"O278 * Discounting!O$12","v":0},{"$f":"P278 * Discounting!P$12","v":0},{"$f":"Q278 * Discounting!Q$12","v":0},{"$f":"R278 * Discounting!R$12","v":0},{"$f":"S278 * Discounting!S$12","v":0},{"$f":"T278 * Discounting!T$12","v":0},{"$f":"U278 * Discounting!U$12","v":0},{"$f":"V278 * Discounting!V$12","v":0},{"$f":"W278 * Discounting!W$12","v":0},{"$f":"X278 * Discounting!X$12","v":0},{"$f":"Y278 * Discounting!Y$12","v":-1166177788.8135271},{"$f":"Z278 * Discounting!Z$12","v":-2333672237.0867062},{"$f":"AA278 * Discounting!AA$12","v":-4638296313.9123831},{"$f":"AB278 * Discounting!AB$12","v":-5778324573.9771166},{"$f":"AC278 * Discounting!AC$12","v":-6284496352.1988926},{"$f":"AD278 * Discounting!AD$12","v":-753055149.68127894},{"$f":"AE278 * Discounting!AE$12","v":4747735682.4878426},{"$f":"AF278 * Discounting!AF$12","v":4791615619.8244867},{"$f":"AG278 * Discounting!AG$12","v":4451066586.8290424},{"$f":"AH278 * Discounting!AH$12","v":4406988826.2237673},{"$f":"AI278 * Discounting!AI$12","v":4245389039.8074183},{"$f":"AJ278 * Discounting!AJ$12","v":3809174095.9099441},{"$f":"AK278 * Discounting!AK$12","v":3317326445.8773327},{"$f":"AL278 * Discounting!AL$12","v":2729955061.6376324},{"$f":"AM278 * Discounting!AM$12","v":2655798919.798233},{"$f":"AN278 * Discounting!AN$12","v":2572863957.1448708},{"$f":"AO278 * Discounting!AO$12","v":3049121021.7148142},{"$f":"AP278 * Discounting!AP$12","v":3193419803.0534163},{"$f":"AQ278 * Discounting!AQ$12","v":3176124599.2895041},{"$f":"AR278 * Discounting!AR$12","v":3101468594.6102266},{"$f":"AS278 * Discounting!AS$12","v":2774690885.9765558},{"$f":"AT278 * Discounting!AT$12","v":2692749288.6140337},{"$f":"AU278 * Discounting!AU$12","v":2671653883.8365431},{"$f":"AV278 * Discounting!AV$12","v":2004970682.9313173},{"$f":"AW278 * Discounting!AW$12","v":2050849955.0829592},{"$f":"AX278 * Discounting!AX$12","v":2086386627.9020257},{"$f":"AY278 * Discounting!AY$12","v":2136628868.7696609},{"$f":"AZ278 * Discounting!AZ$12","v":2850678494.4169273},{"$f":"BA278 * Discounting!BA$12","v":2802158691.2601371},{"$f":"BB278 * Discounting!BB$12","v":2760060703.7707143},{"$f":"BC278 * Discounting!BC$12","v":2772327894.083868},{"$f":"BD278 * Discounting!BD$12","v":2725216126.1014657},{"$f":"BE278 * Discounting!BE$12","v":2721721766.2203221},{"$f":"BF278 * Discounting!BF$12","v":2718087379.3236165},{"$f":"BG278 * Discounting!BG$12","v":2467324790.406014},{"$f":"BH278 * Discounting!BH$12","v":1820727260.0621748},{"$f":"BI278 * Discounting!BI$12","v":1460416224.3090758},{"$f":"BJ278 * Discounting!BJ$12","v":1458242630.7554708},{"$f":"BK278 * Discounting!BK$12","v":1452836009.0985446},{"$f":"BL278 * Discounting!BL$12","v":675957834.36030924},{"$f":"BM278 * Discounting!BM$12","v":0},{"$f":"BN278 * Discounting!BN$12","v":0},{"$f":"BO278 * Discounting!BO$12","v":0},{"$f":"BP278 * Discounting!BP$12","v":0},{"$f":"BQ278 * Discounting!BQ$12","v":0},{"$f":"BR278 * Discounting!BR$12","v":0},{"$f":"BS278 * Discounting!BS$12","v":0},{"$f":"BT278 * Discounting!BT$12","v":0},{"$f":"BU278 * Discounting!BU$12","v":0},{"$f":"BV278 * Discounting!BV$12","v":0},{"$f":"BW278 * Discounting!BW$12","v":0},{"$f":"BX278 * Discounting!BX$12","v":0},{"$f":"BY278 * Discounting!BY$12","v":0},{"$f":"BZ278 * Discounting!BZ$12","v":0},{"$f":"CA278 * Discounting!CA$12","v":0},{"$f":"CB278 * Discounting!CB$12","v":0},{"$f":"CC278 * Discounting!CC$12","v":0},{"$f":"CD278 * Discounting!CD$12","v":0},{"$f":"CE278 * Discounting!CE$12","v":0},{"$f":"CF278 * Discounting!CF$12","v":0},{"$f":"CG278 * Discounting!CG$12","v":0},{"$f":"CH278 * Discounting!CH$12","v":0},{"$f":"CI278 * Discounting!CI$12","v":0},{"$f":"CJ278 * Discounting!CJ$12","v":0},{"$f":"CK278 * Discounting!CK$12","v":0},{"$f":"CL278 * Discounting!CL$12","v":0},{"$f":"CM278 * Discounting!CM$12","v":0},{"$f":"CN278 * Discounting!CN$12","v":0},{"$f":"CO278 * Discounting!CO$12","v":0},{"$f":"CP278 * Discounting!CP$12","v":0},{"$f":"CQ278 * Discounting!CQ$12","v":0},{"$f":"CR278 * Discounting!CR$12","v":0},{"$f":"CS278 * Discounting!CS$12","v":0},{"$f":"CT278 * Discounting!CT$12","v":0},{"$f":"CU278 * Discounting!CU$12","v":0},{"$f":"CV278 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Contractor and Lender Post-Tax Return NPV\"&Inputs!C344*100","v":"Contractor and Lender Post-Tax Return NPV13"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J282:CV282)","v":-52910731.234709807},null,{"$f":"J279 / Discounting!J$19","v":0},{"$f":"K279 / Discounting!K$19","v":0},{"$f":"L279 / Discounting!L$19","v":0},{"$f":"M279 / Discounting!M$19","v":0},{"$f":"N279 / Discounting!N$19","v":0},{"$f":"O279 / Discounting!O$19","v":0},{"$f":"P279 / Discounting!P$19","v":0},{"$f":"Q279 / Discounting!Q$19","v":0},{"$f":"R279 / Discounting!R$19","v":0},{"$f":"S279 / Discounting!S$19","v":0},{"$f":"T279 / Discounting!T$19","v":0},{"$f":"U279 / Discounting!U$19","v":0},{"$f":"V279 / Discounting!V$19","v":0},{"$f":"W279 / Discounting!W$19","v":0},{"$f":"X279 / Discounting!X$19","v":0},{"$f":"Y279 / Discounting!Y$19","v":-1166177788.8135271},{"$f":"Z279 / Discounting!Z$19","v":-2065196669.9882357},{"$f":"AA279 / Discounting!AA$19","v":-3632466374.7453866},{"$f":"AB279 / Discounting!AB$19","v":-4004668783.6880379},{"$f":"AC279 / Discounting!AC$19","v":-3854399306.8363099},{"$f":"AD279 / Discounting!AD$19","v":-408728164.84506613},{"$f":"AE279 / Discounting!AE$19","v":2280425411.6543365},{"$f":"AF279 / Discounting!AF$19","v":2036727219.9466655},{"$f":"AG279 / Discounting!AG$19","v":1674312591.8181379},{"$f":"AH279 / Discounting!AH$19","v":1467019741.1361339},{"$f":"AI279 / Discounting!AI$19","v":1250642144.3896255},{"$f":"AJ279 / Discounting!AJ$19","v":993042747.46808684},{"$f":"AK279 / Discounting!AK$19","v":765326742.80375469},{"$f":"AL279 / Discounting!AL$19","v":557359916.93543291},{"$f":"AM279 / Discounting!AM$19","v":479840588.61186361},{"$f":"AN279 / Discounting!AN$19","v":411377155.410438},{"$f":"AO279 / Discounting!AO$19","v":431439164.66747457},{"$f":"AP279 / Discounting!AP$19","v":399873362.73464441},{"$f":"AQ279 / Discounting!AQ$19","v":351953710.98782343},{"$f":"AR279 / Discounting!AR$19","v":304142395.1172775},{"$f":"AS279 / Discounting!AS$19","v":240794042.58908471},{"$f":"AT279 / Discounting!AT$19","v":206799082.05854228},{"$f":"AU279 / Discounting!AU$19","v":181574324.60547975},{"$f":"AV279 / Discounting!AV$19","v":120587926.21726876},{"$f":"AW279 / Discounting!AW$19","v":109156912.6951786},{"$f":"AX279 / Discounting!AX$19","v":98272884.469121784},{"$f":"AY279 / Discounting!AY$19","v":89061408.96195966},{"$f":"AZ279 / Discounting!AZ$19","v":105155081.75331795},{"$f":"BA279 / Discounting!BA$19","v":91473713.239874735},{"$f":"BB279 / Discounting!BB$19","v":79734040.585294306},{"$f":"BC279 / Discounting!BC$19","v":70874709.232222378},{"$f":"BD279 / Discounting!BD$19","v":61655127.780667722},{"$f":"BE279 / Discounting!BE$19","v":54492098.752437197},{"$f":"BF279 / Discounting!BF$19","v":48158702.668146893},{"$f":"BG279 / Discounting!BG$19","v":38686482.485303149},{"$f":"BH279 / Discounting!BH$19","v":25263840.605717707},{"$f":"BI279 / Discounting!BI$19","v":17932989.064052537},{"$f":"BJ279 / Discounting!BJ$19","v":15846282.042226536},{"$f":"BK279 / Discounting!BK$19","v":13971265.414476875},{"$f":"BL279 / Discounting!BL$19","v":5752548.7797835106},{"$f":"BM279 / Discounting!BM$19","v":0},{"$f":"BN279 / Discounting!BN$19","v":0},{"$f":"BO279 / Discounting!BO$19","v":0},{"$f":"BP279 / Discounting!BP$19","v":0},{"$f":"BQ279 / Discounting!BQ$19","v":0},{"$f":"BR279 / Discounting!BR$19","v":0},{"$f":"BS279 / Discounting!BS$19","v":0},{"$f":"BT279 / Discounting!BT$19","v":0},{"$f":"BU279 / Discounting!BU$19","v":0},{"$f":"BV279 / Discounting!BV$19","v":0},{"$f":"BW279 / Discounting!BW$19","v":0},{"$f":"BX279 / Discounting!BX$19","v":0},{"$f":"BY279 / Discounting!BY$19","v":0},{"$f":"BZ279 / Discounting!BZ$19","v":0},{"$f":"CA279 / Discounting!CA$19","v":0},{"$f":"CB279 / Discounting!CB$19","v":0},{"$f":"CC279 / Discounting!CC$19","v":0},{"$f":"CD279 / Discounting!CD$19","v":0},{"$f":"CE279 / Discounting!CE$19","v":0},{"$f":"CF279 / Discounting!CF$19","v":0},{"$f":"CG279 / Discounting!CG$19","v":0},{"$f":"CH279 / Discounting!CH$19","v":0},{"$f":"CI279 / Discounting!CI$19","v":0},{"$f":"CJ279 / Discounting!CJ$19","v":0},{"$f":"CK279 / Discounting!CK$19","v":0},{"$f":"CL279 / Discounting!CL$19","v":0},{"$f":"CM279 / Discounting!CM$19","v":0},{"$f":"CN279 / Discounting!CN$19","v":0},{"$f":"CO279 / Discounting!CO$19","v":0},{"$f":"CP279 / Discounting!CP$19","v":0},{"$f":"CQ279 / Discounting!CQ$19","v":0},{"$f":"CR279 / Discounting!CR$19","v":0},{"$f":"CS279 / Discounting!CS$19","v":0},{"$f":"CT279 / Discounting!CT$19","v":0},{"$f":"CU279 / Discounting!CU$19","v":0},{"$f":"CV279 / Discounting!CV$19","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J283:CV283)","v":-3357703664.4702325},null,{"$f":"J278 / Discounting!J$19","v":-825365698.32599843},{"$f":"K278 / Discounting!K$19","v":-825358527.77058673},{"$f":"L278 / Discounting!L$19","v":-495351497.81430066},{"$f":"M278 / Discounting!M$19","v":-495344605.70029473},{"$f":"N278 / Discounting!N$19","v":-330337848.72577918},{"$f":"O278 / Discounting!O$19","v":-165331224.24096},{"$f":"P278 / Discounting!P$19","v":-165324729.648},{"$f":"Q278 / Discounting!Q$19","v":-318362.39999999991},{"$f":"R278 / Discounting!R$19","v":-312119.99999999988},{"$f":"S278 / Discounting!S$19","v":-305999.99999999988},{"$f":"T278 / Discounting!T$19","v":-299999.99999999988},{"$f":"U278 / Discounting!U$19","v":-294117.64705882338},{"$f":"V278 / Discounting!V$19","v":-288350.63437139551},{"$f":"W278 / Discounting!W$19","v":-282696.70036411326},{"$f":"X278 / Discounting!X$19","v":-277153.62780795415},{"$f":"Y278 / Discounting!Y$19","v":-1166177788.8135271},{"$f":"Z278 / Discounting!Z$19","v":-2065196669.9882357},{"$f":"AA278 / Discounting!AA$19","v":-3632466374.7453866},{"$f":"AB278 / Discounting!AB$19","v":-4004668783.6880379},{"$f":"AC278 / Discounting!AC$19","v":-3854399306.8363099},{"$f":"AD278 / Discounting!AD$19","v":-408728164.84506613},{"$f":"AE278 / Discounting!AE$19","v":2280425411.6543365},{"$f":"AF278 / Discounting!AF$19","v":2036727219.9466655},{"$f":"AG278 / Discounting!AG$19","v":1674312591.8181379},{"$f":"AH278 / Discounting!AH$19","v":1467019741.1361339},{"$f":"AI278 / Discounting!AI$19","v":1250642144.3896255},{"$f":"AJ278 / Discounting!AJ$19","v":993042747.46808684},{"$f":"AK278 / Discounting!AK$19","v":765326742.80375469},{"$f":"AL278 / Discounting!AL$19","v":557359916.93543291},{"$f":"AM278 / Discounting!AM$19","v":479840588.61186361},{"$f":"AN278 / Discounting!AN$19","v":411377155.410438},{"$f":"AO278 / Discounting!AO$19","v":431439164.66747457},{"$f":"AP278 / Discounting!AP$19","v":399873362.73464441},{"$f":"AQ278 / Discounting!AQ$19","v":351953710.98782343},{"$f":"AR278 / Discounting!AR$19","v":304142395.1172775},{"$f":"AS278 / Discounting!AS$19","v":240794042.58908471},{"$f":"AT278 / Discounting!AT$19","v":206799082.05854228},{"$f":"AU278 / Discounting!AU$19","v":181574324.60547975},{"$f":"AV278 / Discounting!AV$19","v":120587926.21726876},{"$f":"AW278 / Discounting!AW$19","v":109156912.6951786},{"$f":"AX278 / Discounting!AX$19","v":98272884.469121784},{"$f":"AY278 / Discounting!AY$19","v":89061408.96195966},{"$f":"AZ278 / Discounting!AZ$19","v":105155081.75331795},{"$f":"BA278 / Discounting!BA$19","v":91473713.239874735},{"$f":"BB278 / Discounting!BB$19","v":79734040.585294306},{"$f":"BC278 / Discounting!BC$19","v":70874709.232222378},{"$f":"BD278 / Discounting!BD$19","v":61655127.780667722},{"$f":"BE278 / Discounting!BE$19","v":54492098.752437197},{"$f":"BF278 / Discounting!BF$19","v":48158702.668146893},{"$f":"BG278 / Discounting!BG$19","v":38686482.485303149},{"$f":"BH278 / Discounting!BH$19","v":25263840.605717707},{"$f":"BI278 / Discounting!BI$19","v":17932989.064052537},{"$f":"BJ278 / Discounting!BJ$19","v":15846282.042226536},{"$f":"BK278 / Discounting!BK$19","v":13971265.414476875},{"$f":"BL278 / Discounting!BL$19","v":5752548.7797835106},{"$f":"BM278 / Discounting!BM$19","v":0},{"$f":"BN278 / Discounting!BN$19","v":0},{"$f":"BO278 / Discounting!BO$19","v":0},{"$f":"BP278 / Discounting!BP$19","v":0},{"$f":"BQ278 / Discounting!BQ$19","v":0},{"$f":"BR278 / Discounting!BR$19","v":0},{"$f":"BS278 / Discounting!BS$19","v":0},{"$f":"BT278 / Discounting!BT$19","v":0},{"$f":"BU278 / Discounting!BU$19","v":0},{"$f":"BV278 / Discounting!BV$19","v":0},{"$f":"BW278 / Discounting!BW$19","v":0},{"$f":"BX278 / Discounting!BX$19","v":0},{"$f":"BY278 / Discounting!BY$19","v":0},{"$f":"BZ278 / Discounting!BZ$19","v":0},{"$f":"CA278 / Discounting!CA$19","v":0},{"$f":"CB278 / Discounting!CB$19","v":0},{"$f":"CC278 / Discounting!CC$19","v":0},{"$f":"CD278 / Discounting!CD$19","v":0},{"$f":"CE278 / Discounting!CE$19","v":0},{"$f":"CF278 / Discounting!CF$19","v":0},{"$f":"CG278 / Discounting!CG$19","v":0},{"$f":"CH278 / Discounting!CH$19","v":0},{"$f":"CI278 / Discounting!CI$19","v":0},{"$f":"CJ278 / Discounting!CJ$19","v":0},{"$f":"CK278 / Discounting!CK$19","v":0},{"$f":"CL278 / Discounting!CL$19","v":0},{"$f":"CM278 / Discounting!CM$19","v":0},{"$f":"CN278 / Discounting!CN$19","v":0},{"$f":"CO278 / Discounting!CO$19","v":0},{"$f":"CP278 / Discounting!CP$19","v":0},{"$f":"CQ278 / Discounting!CQ$19","v":0},{"$f":"CR278 / Discounting!CR$19","v":0},{"$f":"CS278 / Discounting!CS$19","v":0},{"$f":"CT278 / Discounting!CT$19","v":0},{"$f":"CU278 / Discounting!CU$19","v":0},{"$f":"CV278 / Discounting!CV$19","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J284:CV284)","v":-3333220448.1755471},null,{"$f":"J278 / Discounting!J$20","v":-825365698.32599843},{"$f":"K278 / Discounting!K$20","v":-825358527.77058673},{"$f":"L278 / Discounting!L$20","v":-495351497.81430066},{"$f":"M278 / Discounting!M$20","v":-495344605.70029473},{"$f":"N278 / Discounting!N$20","v":-330337848.72577918},{"$f":"O278 / Discounting!O$20","v":-165331224.24096},{"$f":"P278 / Discounting!P$20","v":-165324729.648},{"$f":"Q278 / Discounting!Q$20","v":-318362.39999999991},{"$f":"R278 / Discounting!R$20","v":-312119.99999999988},{"$f":"S278 / Discounting!S$20","v":-305999.99999999988},{"$f":"T278 / Discounting!T$20","v":-299999.99999999988},{"$f":"U278 / Discounting!U$20","v":-260281.10359187913},{"$f":"V278 / Discounting!V$20","v":-225820.84295668852},{"$f":"W278 / Discounting!W$20","v":-195922.99406271783},{"$f":"X278 / Discounting!X$20","v":-169983.51037889801},{"$f":"Y278 / Discounting!Y$20","v":-632954582.02040851},{"$f":"Z278 / Discounting!Z$20","v":-1120906012.4290893},{"$f":"AA278 / Discounting!AA$20","v":-1971557217.0769551},{"$f":"AB278 / Discounting!AB$20","v":-2173573772.7335091},{"$f":"AC278 / Discounting!AC$20","v":-2092013521.0947943},{"$f":"AD278 / Discounting!AD$20","v":-221841272.59248015},{"$f":"AE278 / Discounting!AE$20","v":1237723550.4810238},{"$f":"AF278 / Discounting!AF$20","v":1105453935.5465868},{"$f":"AG278 / Discounting!AG$20","v":908749795.17828321},{"$f":"AH278 / Discounting!AH$20","v":796239540.80897558},{"$f":"AI278 / Discounting!AI$20","v":678798450.2471261},{"$f":"AJ278 / Discounting!AJ$20","v":538983818.06049526},{"$f":"AK278 / Discounting!AK$20","v":415388693.94283229},{"$f":"AL278 / Discounting!AL$20","v":302512632.84453356},{"$f":"AM278 / Discounting!AM$20","v":260438247.16491282},{"$f":"AN278 / Discounting!AN$20","v":223279038.54220453},{"$f":"AO278 / Discounting!AO$20","v":234167893.40257406},{"$f":"AP278 / Discounting!AP$20","v":217035240.76573989},{"$f":"AQ278 / Discounting!AQ$20","v":191026373.65051949},{"$f":"AR278 / Discounting!AR$20","v":165076306.90857255},{"$f":"AS278 / Discounting!AS$20","v":130693359.14470012},{"$f":"AT278 / Discounting!AT$20","v":112242256.54283911},{"$f":"AU278 / Discounting!AU$20","v":98551268.802013278},{"$f":"AV278 / Discounting!AV$20","v":65450295.115991011},{"$f":"AW278 / Discounting!AW$20","v":59245998.948332526},{"$f":"AX278 / Discounting!AX$20","v":53338584.484941743},{"$f":"AY278 / Discounting!AY$20","v":48338964.628213942},{"$f":"AZ278 / Discounting!AZ$20","v":57073965.442447633},{"$f":"BA278 / Discounting!BA$20","v":49648266.743706316},{"$f":"BB278 / Discounting!BB$20","v":43276442.765051767},{"$f":"BC278 / Discounting!BC$20","v":38467952.64686054},{"$f":"BD278 / Discounting!BD$20","v":33463933.208273035},{"$f":"BE278 / Discounting!BE$20","v":29576128.031348445},{"$f":"BF278 / Discounting!BF$20","v":26138614.377979882},{"$f":"BG278 / Discounting!BG$20","v":20997472.757766929},{"$f":"BH278 / Discounting!BH$20","v":13712200.510259613},{"$f":"BI278 / Discounting!BI$20","v":9733307.9966839664},{"$f":"BJ278 / Discounting!BJ$20","v":8600727.027068086},{"$f":"BK278 / Discounting!BK$20","v":7583043.1221927786},{"$f":"BL278 / Discounting!BL$20","v":3122253.0075490046},{"$f":"BM278 / Discounting!BM$20","v":0},{"$f":"BN278 / Discounting!BN$20","v":0},{"$f":"BO278 / Discounting!BO$20","v":0},{"$f":"BP278 / Discounting!BP$20","v":0},{"$f":"BQ278 / Discounting!BQ$20","v":0},{"$f":"BR278 / Discounting!BR$20","v":0},{"$f":"BS278 / Discounting!BS$20","v":0},{"$f":"BT278 / Discounting!BT$20","v":0},{"$f":"BU278 / Discounting!BU$20","v":0},{"$f":"BV278 / Discounting!BV$20","v":0},{"$f":"BW278 / Discounting!BW$20","v":0},{"$f":"BX278 / Discounting!BX$20","v":0},{"$f":"BY278 / Discounting!BY$20","v":0},{"$f":"BZ278 / Discounting!BZ$20","v":0},{"$f":"CA278 / Discounting!CA$20","v":0},{"$f":"CB278 / Discounting!CB$20","v":0},{"$f":"CC278 / Discounting!CC$20","v":0},{"$f":"CD278 / Discounting!CD$20","v":0},{"$f":"CE278 / Discounting!CE$20","v":0},{"$f":"CF278 / Discounting!CF$20","v":0},{"$f":"CG278 / Discounting!CG$20","v":0},{"$f":"CH278 / Discounting!CH$20","v":0},{"$f":"CI278 / Discounting!CI$20","v":0},{"$f":"CJ278 / Discounting!CJ$20","v":0},{"$f":"CK278 / Discounting!CK$20","v":0},{"$f":"CL278 / Discounting!CL$20","v":0},{"$f":"CM278 / Discounting!CM$20","v":0},{"$f":"CN278 / Discounting!CN$20","v":0},{"$f":"CO278 / Discounting!CO$20","v":0},{"$f":"CP278 / Discounting!CP$20","v":0},{"$f":"CQ278 / Discounting!CQ$20","v":0},{"$f":"CR278 / Discounting!CR$20","v":0},{"$f":"CS278 / Discounting!CS$20","v":0},{"$f":"CT278 / Discounting!CT$20","v":0},{"$f":"CU278 / Discounting!CU$20","v":0},{"$f":"CV278 / Discounting!CV$20","v":0}]
[]
[{"$nulls":4},"Contractor and Lender Post-Tax IRR"]
[{"$nulls":4},"Investment Decision",null,null,{"$f":"IFERROR(IRR(J287:CV287), \"-\")","v":0.12956482412844372},null,{"$f":"J279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1166177788.8135271,-2333672237.0867062,-4638296313.9123831,-5778324573.9771166,-6284496352.1988926,-753055149.68127894,4747735682.4878426,4791615619.8244867,4451066586.8290424,4406988826.2237673,4245389039.8074183,3809174095.9099441,3317326445.8773327,2729955061.6376324,2655798919.798233,2572863957.1448708,3049121021.7148142,3193419803.0534163,3176124599.2895041,3101468594.6102266,2774690885.9765558,2692749288.6140337,2671653883.8365431,2004970682.9313173,2050849955.0829592,2086386627.9020257,2136628868.7696609,2850678494.4169273,2802158691.2601371,2760060703.7707143,2772327894.083868,2725216126.1014657,2721721766.2203221,2718087379.3236165,2467324790.406014,1820727260.0621748,1460416224.3090758,1458242630.7554708,1452836009.0985446,675957834.36030924,{"$f":"BM279","v":0},0,0,0,0,{"$f":"BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Overall",null,null,{"$f":"IFERROR(IRR(J288:CV288), \"-\")","v":8.1473514721609241E-2},null,{"$f":"J278","v":-825365698.32599843},-825358527.77058673,-495351497.81430066,-495344605.70029473,-330337848.72577918,-165331224.24096,-165324729.648,-318362.39999999991,-312119.99999999988,-305999.99999999988,-299999.99999999988,-294117.64705882338,-288350.63437139551,-282696.70036411326,-277153.62780795415,-1166177788.8135271,-2333672237.0867062,-4638296313.9123831,-5778324573.9771166,-6284496352.1988926,-753055149.68127894,4747735682.4878426,4791615619.8244867,4451066586.8290424,4406988826.2237673,4245389039.8074183,3809174095.9099441,3317326445.8773327,2729955061.6376324,2655798919.798233,2572863957.1448708,3049121021.7148142,3193419803.0534163,3176124599.2895041,3101468594.6102266,2774690885.9765558,2692749288.6140337,2671653883.8365431,2004970682.9313173,2050849955.0829592,2086386627.9020257,2136628868.7696609,2850678494.4169273,2802158691.2601371,2760060703.7707143,2772327894.083868,2725216126.1014657,2721721766.2203221,2718087379.3236165,2467324790.406014,1820727260.0621748,1460416224.3090758,1458242630.7554708,1452836009.0985446,675957834.36030924,{"$f":"BM278","v":0},0,0,0,0,{"$f":"BR278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TPDC Return"]
[]
[null,"Blocks 1 and 4 Project"]
[{"$nulls":5},"Component active"]
[{"$nulls":4},"Blocks",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J294:CV294)","v":1495642640.5470064},{"$f":"(F7 * 'Blocks 1&4'!H874) - H294","v":0},{"$f":"$F$7 * 'Blocks 1&4'!J874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!K874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!L874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!M874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!N874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!O874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!P874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Q874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!R874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!S874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!T874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!U874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!V874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!W874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!X874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Y874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Z874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AA874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AB874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AC874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AD874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AE874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AF874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AG874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AH874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AI874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AJ874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AK874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AL874","v":3846345.5371945798},{"$f":"$F$7 * 'Blocks 1&4'!AM874","v":18333204.724664658},{"$f":"$F$7 * 'Blocks 1&4'!AN874","v":18549861.337094158},{"$f":"$F$7 * 'Blocks 1&4'!AO874","v":17164745.780947536},{"$f":"$F$7 * 'Blocks 1&4'!AP874","v":15471657.876920596},{"$f":"$F$7 * 'Blocks 1&4'!AQ874","v":14760964.781796366},{"$f":"$F$7 * 'Blocks 1&4'!AR874","v":16292325.435281605},{"$f":"$F$7 * 'Blocks 1&4'!AS874","v":69912421.130264223},{"$f":"$F$7 * 'Blocks 1&4'!AT874","v":69914377.008305669},{"$f":"$F$7 * 'Blocks 1&4'!AU874","v":69916294.535797298},{"$f":"$F$7 * 'Blocks 1&4'!AV874","v":72617402.862376466},{"$f":"$F$7 * 'Blocks 1&4'!AW874","v":72619245.929938555},{"$f":"$F$7 * 'Blocks 1&4'!AX874","v":72164089.114937782},{"$f":"$F$7 * 'Blocks 1&4'!AY874","v":72622824.357923463},{"$f":"$F$7 * 'Blocks 1&4'!AZ874","v":69925332.723985463},{"$f":"$F$7 * 'Blocks 1&4'!BA874","v":69622392.937533736},{"$f":"$F$7 * 'Blocks 1&4'!BB874","v":69928704.756598189},{"$f":"$F$7 * 'Blocks 1&4'!BC874","v":69930341.347848773},{"$f":"$F$7 * 'Blocks 1&4'!BD874","v":69931945.849074841},{"$f":"$F$7 * 'Blocks 1&4'!BE874","v":69933518.889492571},{"$f":"$F$7 * 'Blocks 1&4'!BF874","v":69935061.085980505},{"$f":"$F$7 * 'Blocks 1&4'!BG874","v":74063313.781323597},{"$f":"$F$7 * 'Blocks 1&4'!BH874","v":71213246.446782082},{"$f":"$F$7 * 'Blocks 1&4'!BI874","v":71671663.43696025},{"$f":"$F$7 * 'Blocks 1&4'!BJ874","v":71673088.188131645},{"$f":"$F$7 * 'Blocks 1&4'!BK874","v":71826806.251000017},{"$f":"$F$7 * 'Blocks 1&4'!BL874","v":41801464.438851766},{"$f":"$F$7 * 'Blocks 1&4'!BM874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU874","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV874","v":0}]
[{"$nulls":4},"LNG and DSO plants",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J295:CV295)","v":4736547139.5084743},{"$f":"(' Blocks 1&4 LNG & DSO plants'!H613 * F295) - H295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!J613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF613 * $F$295","v":17707554.307946965},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG613 * $F$295","v":122734024.44034064},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH613 * $F$295","v":123581752.59525606},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI613 * $F$295","v":122010598.77201828},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ613 * $F$295","v":122825408.60949948},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK613 * $F$295","v":123624241.78350064},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL613 * $F$295","v":124407411.5619332},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM613 * $F$295","v":125175225.07020035},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN613 * $F$295","v":125927983.4116388},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO613 * $F$295","v":126665981.78559807},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP613 * $F$295","v":127389509.6032051},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ613 * $F$295","v":128098850.60085914},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR613 * $F$295","v":128794282.9515003},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS613 * $F$295","v":163565900.48355955},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT613 * $F$295","v":163565900.48355955},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU613 * $F$295","v":163565900.48355955},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV613 * $F$295","v":163565900.48355952},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW613 * $F$295","v":163565900.48355952},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX613 * $F$295","v":163565900.48355955},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY613 * $F$295","v":163565900.48355952},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ613 * $F$295","v":163565900.48355952},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA613 * $F$295","v":163565900.48355958},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB613 * $F$295","v":163565900.48355952},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC613 * $F$295","v":163565900.48355952},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD613 * $F$295","v":163565900.48355952},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE613 * $F$295","v":163565900.48355955},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF613 * $F$295","v":163565900.48355955},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG613 * $F$295","v":170650747.48355955},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH613 * $F$295","v":170650747.48355955},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI613 * $F$295","v":170650747.48355955},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ613 * $F$295","v":170650747.48355955},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK613 * $F$295","v":170650747.48355955},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL613 * $F$295","v":74427969.827344671},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU613 * $F$295","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV613 * $F$295","v":0}]
[]
[{"$nulls":4},"TPDC Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J297:CV297)","v":6232189780.0554781},null,{"$f":"SUM(J294:J295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17707554.307946965,122734024.44034064,123581752.59525606,122010598.77201828,122825408.60949948,123624241.78350064,128253757.09912778,143508429.79486501,144477844.74873295,143830727.56654561,{"$f":"SUM(AP294:AP295)","v":142861167.4801257},142859815.3826555,145086608.3867819,233478321.61382377,233480277.49186522,233482195.01935685,236183303.345936,236185146.41349807,235729989.59849733,236188724.841483,233491233.20754498,233188293.42109331,233494605.24015772,233496241.83140829,233497846.33263436,233499419.37305212,233500961.56954005,244714061.26488316,241863993.93034163,242322410.9205198,242323835.67169118,242477553.73455957,116229434.26619643,0,0,0,0,0,{"$f":"SUM(BR294:BR295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE294:CE295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J298:CV298)","v":6232189780.0554781},null,{"$f":"J297 * Discounting!J$12","v":0},{"$f":"K297 * Discounting!K$12","v":0},{"$f":"L297 * Discounting!L$12","v":0},{"$f":"M297 * Discounting!M$12","v":0},{"$f":"N297 * Discounting!N$12","v":0},{"$f":"O297 * Discounting!O$12","v":0},{"$f":"P297 * Discounting!P$12","v":0},{"$f":"Q297 * Discounting!Q$12","v":0},{"$f":"R297 * Discounting!R$12","v":0},{"$f":"S297 * Discounting!S$12","v":0},{"$f":"T297 * Discounting!T$12","v":0},{"$f":"U297 * Discounting!U$12","v":0},{"$f":"V297 * Discounting!V$12","v":0},{"$f":"W297 * Discounting!W$12","v":0},{"$f":"X297 * Discounting!X$12","v":0},{"$f":"Y297 * Discounting!Y$12","v":0},{"$f":"Z297 * Discounting!Z$12","v":0},{"$f":"AA297 * Discounting!AA$12","v":0},{"$f":"AB297 * Discounting!AB$12","v":0},{"$f":"AC297 * Discounting!AC$12","v":0},{"$f":"AD297 * Discounting!AD$12","v":0},{"$f":"AE297 * Discounting!AE$12","v":0},{"$f":"AF297 * Discounting!AF$12","v":17707554.307946965},{"$f":"AG297 * Discounting!AG$12","v":122734024.44034064},{"$f":"AH297 * Discounting!AH$12","v":123581752.59525606},{"$f":"AI297 * Discounting!AI$12","v":122010598.77201828},{"$f":"AJ297 * Discounting!AJ$12","v":122825408.60949948},{"$f":"AK297 * Discounting!AK$12","v":123624241.78350064},{"$f":"AL297 * Discounting!AL$12","v":128253757.09912778},{"$f":"AM297 * Discounting!AM$12","v":143508429.79486501},{"$f":"AN297 * Discounting!AN$12","v":144477844.74873295},{"$f":"AO297 * Discounting!AO$12","v":143830727.56654561},{"$f":"AP297 * Discounting!AP$12","v":142861167.4801257},{"$f":"AQ297 * Discounting!AQ$12","v":142859815.3826555},{"$f":"AR297 * Discounting!AR$12","v":145086608.3867819},{"$f":"AS297 * Discounting!AS$12","v":233478321.61382377},{"$f":"AT297 * Discounting!AT$12","v":233480277.49186522},{"$f":"AU297 * Discounting!AU$12","v":233482195.01935685},{"$f":"AV297 * Discounting!AV$12","v":236183303.345936},{"$f":"AW297 * Discounting!AW$12","v":236185146.41349807},{"$f":"AX297 * Discounting!AX$12","v":235729989.59849733},{"$f":"AY297 * Discounting!AY$12","v":236188724.841483},{"$f":"AZ297 * Discounting!AZ$12","v":233491233.20754498},{"$f":"BA297 * Discounting!BA$12","v":233188293.42109331},{"$f":"BB297 * Discounting!BB$12","v":233494605.24015772},{"$f":"BC297 * Discounting!BC$12","v":233496241.83140829},{"$f":"BD297 * Discounting!BD$12","v":233497846.33263436},{"$f":"BE297 * Discounting!BE$12","v":233499419.37305212},{"$f":"BF297 * Discounting!BF$12","v":233500961.56954005},{"$f":"BG297 * Discounting!BG$12","v":244714061.26488316},{"$f":"BH297 * Discounting!BH$12","v":241863993.93034163},{"$f":"BI297 * Discounting!BI$12","v":242322410.9205198},{"$f":"BJ297 * Discounting!BJ$12","v":242323835.67169118},{"$f":"BK297 * Discounting!BK$12","v":242477553.73455957},{"$f":"BL297 * Discounting!BL$12","v":116229434.26619643},{"$f":"BM297 * Discounting!BM$12","v":0},{"$f":"BN297 * Discounting!BN$12","v":0},{"$f":"BO297 * Discounting!BO$12","v":0},{"$f":"BP297 * Discounting!BP$12","v":0},{"$f":"BQ297 * Discounting!BQ$12","v":0},{"$f":"BR297 * Discounting!BR$12","v":0},{"$f":"BS297 * Discounting!BS$12","v":0},{"$f":"BT297 * Discounting!BT$12","v":0},{"$f":"BU297 * Discounting!BU$12","v":0},{"$f":"BV297 * Discounting!BV$12","v":0},{"$f":"BW297 * Discounting!BW$12","v":0},{"$f":"BX297 * Discounting!BX$12","v":0},{"$f":"BY297 * Discounting!BY$12","v":0},{"$f":"BZ297 * Discounting!BZ$12","v":0},{"$f":"CA297 * Discounting!CA$12","v":0},{"$f":"CB297 * Discounting!CB$12","v":0},{"$f":"CC297 * Discounting!CC$12","v":0},{"$f":"CD297 * Discounting!CD$12","v":0},{"$f":"CE297 * Discounting!CE$12","v":0},{"$f":"CF297 * Discounting!CF$12","v":0},{"$f":"CG297 * Discounting!CG$12","v":0},{"$f":"CH297 * Discounting!CH$12","v":0},{"$f":"CI297 * Discounting!CI$12","v":0},{"$f":"CJ297 * Discounting!CJ$12","v":0},{"$f":"CK297 * Discounting!CK$12","v":0},{"$f":"CL297 * Discounting!CL$12","v":0},{"$f":"CM297 * Discounting!CM$12","v":0},{"$f":"CN297 * Discounting!CN$12","v":0},{"$f":"CO297 * Discounting!CO$12","v":0},{"$f":"CP297 * Discounting!CP$12","v":0},{"$f":"CQ297 * Discounting!CQ$12","v":0},{"$f":"CR297 * Discounting!CR$12","v":0},{"$f":"CS297 * Discounting!CS$12","v":0},{"$f":"CT297 * Discounting!CT$12","v":0},{"$f":"CU297 * Discounting!CU$12","v":0},{"$f":"CV297 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Post-Tax Return NPV\"&Inputs!C482*100","v":"TPDC Post-Tax Return NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J301:CV301)","v":791429688.8686744},null,{"$f":"J298 / Discounting!J$23","v":0},{"$f":"K298 / Discounting!K$23","v":0},{"$f":"L298 / Discounting!L$23","v":0},{"$f":"M298 / Discounting!M$23","v":0},{"$f":"N298 / Discounting!N$23","v":0},{"$f":"O298 / Discounting!O$23","v":0},{"$f":"P298 / Discounting!P$23","v":0},{"$f":"Q298 / Discounting!Q$23","v":0},{"$f":"R298 / Discounting!R$23","v":0},{"$f":"S298 / Discounting!S$23","v":0},{"$f":"T298 / Discounting!T$23","v":0},{"$f":"U298 / Discounting!U$23","v":0},{"$f":"V298 / Discounting!V$23","v":0},{"$f":"W298 / Discounting!W$23","v":0},{"$f":"X298 / Discounting!X$23","v":0},{"$f":"Y298 / Discounting!Y$23","v":0},{"$f":"Z298 / Discounting!Z$23","v":0},{"$f":"AA298 / Discounting!AA$23","v":0},{"$f":"AB298 / Discounting!AB$23","v":0},{"$f":"AC298 / Discounting!AC$23","v":0},{"$f":"AD298 / Discounting!AD$23","v":0},{"$f":"AE298 / Discounting!AE$23","v":0},{"$f":"AF298 / Discounting!AF$23","v":9086775.2471341025},{"$f":"AG298 / Discounting!AG$23","v":57256328.204260662},{"$f":"AH298 / Discounting!AH$23","v":52410726.949945711},{"$f":"AI298 / Discounting!AI$23","v":47040367.595830671},{"$f":"AJ298 / Discounting!AJ$23","v":43049556.41893883},{"$f":"AK298 / Discounting!AK$23","v":39390493.248299628},{"$f":"AL298 / Discounting!AL$23","v":37150544.999018654},{"$f":"AM298 / Discounting!AM$23","v":37790254.821377784},{"$f":"AN298 / Discounting!AN$23","v":34586847.342838995},{"$f":"AO298 / Discounting!AO$23","v":31301756.940375607},{"$f":"AP298 / Discounting!AP$23","v":28264320.3787922},{"$f":"AQ298 / Discounting!AQ$23","v":25694593.521378081},{"$f":"AR298 / Discounting!AR$23","v":23722819.833162323},{"$f":"AS298 / Discounting!AS$23","v":34705064.789666556},{"$f":"AT298 / Discounting!AT$23","v":31550323.198613279},{"$f":"AU298 / Discounting!AU$23","v":28682347.559270907},{"$f":"AV298 / Discounting!AV$23","v":26376516.219434068},{"$f":"AW298 / Discounting!AW$23","v":23978838.227112807},{"$f":"AX298 / Discounting!AX$23","v":21756934.690262239},{"$f":"AY298 / Discounting!AY$23","v":19817521.924920544},{"$f":"AZ298 / Discounting!AZ$23","v":17810170.607011575},{"$f":"BA298 / Discounting!BA$23","v":16170057.328704659},{"$f":"BB298 / Discounting!BB$23","v":14719361.832934827},{"$f":"BC298 / Discounting!BC$23","v":13381331.820617666},{"$f":"BD298 / Discounting!BD$23","v":12164930.702056093},{"$f":"BE298 / Discounting!BE$23","v":11059102.41399366},{"$f":"BF298 / Discounting!BF$23","v":10053795.869257668},{"$f":"BG298 / Discounting!BG$23","v":9578723.3273299877},{"$f":"BH298 / Discounting!BH$23","v":8606513.2087291256},{"$f":"BI298 / Discounting!BI$23","v":7838932.3327314891},{"$f":"BJ298 / Discounting!BJ$23","v":7126344.0202452037},{"$f":"BK298 / Discounting!BK$23","v":6482604.1952205468},{"$f":"BL298 / Discounting!BL$23","v":2824889.099208144},{"$f":"BM298 / Discounting!BM$23","v":0},{"$f":"BN298 / Discounting!BN$23","v":0},{"$f":"BO298 / Discounting!BO$23","v":0},{"$f":"BP298 / Discounting!BP$23","v":0},{"$f":"BQ298 / Discounting!BQ$23","v":0},{"$f":"BR298 / Discounting!BR$23","v":0},{"$f":"BS298 / Discounting!BS$23","v":0},{"$f":"BT298 / Discounting!BT$23","v":0},{"$f":"BU298 / Discounting!BU$23","v":0},{"$f":"BV298 / Discounting!BV$23","v":0},{"$f":"BW298 / Discounting!BW$23","v":0},{"$f":"BX298 / Discounting!BX$23","v":0},{"$f":"BY298 / Discounting!BY$23","v":0},{"$f":"BZ298 / Discounting!BZ$23","v":0},{"$f":"CA298 / Discounting!CA$23","v":0},{"$f":"CB298 / Discounting!CB$23","v":0},{"$f":"CC298 / Discounting!CC$23","v":0},{"$f":"CD298 / Discounting!CD$23","v":0},{"$f":"CE298 / Discounting!CE$23","v":0},{"$f":"CF298 / Discounting!CF$23","v":0},{"$f":"CG298 / Discounting!CG$23","v":0},{"$f":"CH298 / Discounting!CH$23","v":0},{"$f":"CI298 / Discounting!CI$23","v":0},{"$f":"CJ298 / Discounting!CJ$23","v":0},{"$f":"CK298 / Discounting!CK$23","v":0},{"$f":"CL298 / Discounting!CL$23","v":0},{"$f":"CM298 / Discounting!CM$23","v":0},{"$f":"CN298 / Discounting!CN$23","v":0},{"$f":"CO298 / Discounting!CO$23","v":0},{"$f":"CP298 / Discounting!CP$23","v":0},{"$f":"CQ298 / Discounting!CQ$23","v":0},{"$f":"CR298 / Discounting!CR$23","v":0},{"$f":"CS298 / Discounting!CS$23","v":0},{"$f":"CT298 / Discounting!CT$23","v":0},{"$f":"CU298 / Discounting!CU$23","v":0},{"$f":"CV298 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J302:CV302)","v":791429688.8686744},null,{"$f":"J$297 / Discounting!J$23","v":0},{"$f":"K$297 / Discounting!K$23","v":0},{"$f":"L$297 / Discounting!L$23","v":0},{"$f":"M$297 / Discounting!M$23","v":0},{"$f":"N$297 / Discounting!N$23","v":0},{"$f":"O$297 / Discounting!O$23","v":0},{"$f":"P$297 / Discounting!P$23","v":0},{"$f":"Q$297 / Discounting!Q$23","v":0},{"$f":"R$297 / Discounting!R$23","v":0},{"$f":"S$297 / Discounting!S$23","v":0},{"$f":"T$297 / Discounting!T$23","v":0},{"$f":"U$297 / Discounting!U$23","v":0},{"$f":"V$297 / Discounting!V$23","v":0},{"$f":"W$297 / Discounting!W$23","v":0},{"$f":"X$297 / Discounting!X$23","v":0},{"$f":"Y$297 / Discounting!Y$23","v":0},{"$f":"Z$297 / Discounting!Z$23","v":0},{"$f":"AA$297 / Discounting!AA$23","v":0},{"$f":"AB$297 / Discounting!AB$23","v":0},{"$f":"AC$297 / Discounting!AC$23","v":0},{"$f":"AD$297 / Discounting!AD$23","v":0},{"$f":"AE$297 / Discounting!AE$23","v":0},{"$f":"AF$297 / Discounting!AF$23","v":9086775.2471341025},{"$f":"AG$297 / Discounting!AG$23","v":57256328.204260662},{"$f":"AH$297 / Discounting!AH$23","v":52410726.949945711},{"$f":"AI$297 / Discounting!AI$23","v":47040367.595830671},{"$f":"AJ$297 / Discounting!AJ$23","v":43049556.41893883},{"$f":"AK$297 / Discounting!AK$23","v":39390493.248299628},{"$f":"AL$297 / Discounting!AL$23","v":37150544.999018654},{"$f":"AM$297 / Discounting!AM$23","v":37790254.821377784},{"$f":"AN$297 / Discounting!AN$23","v":34586847.342838995},{"$f":"AO$297 / Discounting!AO$23","v":31301756.940375607},{"$f":"AP$297 / Discounting!AP$23","v":28264320.3787922},{"$f":"AQ$297 / Discounting!AQ$23","v":25694593.521378081},{"$f":"AR$297 / Discounting!AR$23","v":23722819.833162323},{"$f":"AS$297 / Discounting!AS$23","v":34705064.789666556},{"$f":"AT$297 / Discounting!AT$23","v":31550323.198613279},{"$f":"AU$297 / Discounting!AU$23","v":28682347.559270907},{"$f":"AV$297 / Discounting!AV$23","v":26376516.219434068},{"$f":"AW$297 / Discounting!AW$23","v":23978838.227112807},{"$f":"AX$297 / Discounting!AX$23","v":21756934.690262239},{"$f":"AY$297 / Discounting!AY$23","v":19817521.924920544},{"$f":"AZ$297 / Discounting!AZ$23","v":17810170.607011575},{"$f":"BA$297 / Discounting!BA$23","v":16170057.328704659},{"$f":"BB$297 / Discounting!BB$23","v":14719361.832934827},{"$f":"BC$297 / Discounting!BC$23","v":13381331.820617666},{"$f":"BD$297 / Discounting!BD$23","v":12164930.702056093},{"$f":"BE$297 / Discounting!BE$23","v":11059102.41399366},{"$f":"BF$297 / Discounting!BF$23","v":10053795.869257668},{"$f":"BG$297 / Discounting!BG$23","v":9578723.3273299877},{"$f":"BH$297 / Discounting!BH$23","v":8606513.2087291256},{"$f":"BI$297 / Discounting!BI$23","v":7838932.3327314891},{"$f":"BJ$297 / Discounting!BJ$23","v":7126344.0202452037},{"$f":"BK$297 / Discounting!BK$23","v":6482604.1952205468},{"$f":"BL$297 / Discounting!BL$23","v":2824889.099208144},{"$f":"BM$297 / Discounting!BM$23","v":0},{"$f":"BN$297 / Discounting!BN$23","v":0},{"$f":"BO$297 / Discounting!BO$23","v":0},{"$f":"BP$297 / Discounting!BP$23","v":0},{"$f":"BQ$297 / Discounting!BQ$23","v":0},{"$f":"BR$297 / Discounting!BR$23","v":0},{"$f":"BS$297 / Discounting!BS$23","v":0},{"$f":"BT$297 / Discounting!BT$23","v":0},{"$f":"BU$297 / Discounting!BU$23","v":0},{"$f":"BV$297 / Discounting!BV$23","v":0},{"$f":"BW$297 / Discounting!BW$23","v":0},{"$f":"BX$297 / Discounting!BX$23","v":0},{"$f":"BY$297 / Discounting!BY$23","v":0},{"$f":"BZ$297 / Discounting!BZ$23","v":0},{"$f":"CA$297 / Discounting!CA$23","v":0},{"$f":"CB$297 / Discounting!CB$23","v":0},{"$f":"CC$297 / Discounting!CC$23","v":0},{"$f":"CD$297 / Discounting!CD$23","v":0},{"$f":"CE$297 / Discounting!CE$23","v":0},{"$f":"CF$297 / Discounting!CF$23","v":0},{"$f":"CG$297 / Discounting!CG$23","v":0},{"$f":"CH$297 / Discounting!CH$23","v":0},{"$f":"CI$297 / Discounting!CI$23","v":0},{"$f":"CJ$297 / Discounting!CJ$23","v":0},{"$f":"CK$297 / Discounting!CK$23","v":0},{"$f":"CL$297 / Discounting!CL$23","v":0},{"$f":"CM$297 / Discounting!CM$23","v":0},{"$f":"CN$297 / Discounting!CN$23","v":0},{"$f":"CO$297 / Discounting!CO$23","v":0},{"$f":"CP$297 / Discounting!CP$23","v":0},{"$f":"CQ$297 / Discounting!CQ$23","v":0},{"$f":"CR$297 / Discounting!CR$23","v":0},{"$f":"CS$297 / Discounting!CS$23","v":0},{"$f":"CT$297 / Discounting!CT$23","v":0},{"$f":"CU$297 / Discounting!CU$23","v":0},{"$f":"CV$297 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J303:CV303)","v":491415569.52063268},null,{"$f":"J$297 / Discounting!J$24","v":0},{"$f":"K$297 / Discounting!K$24","v":0},{"$f":"L$297 / Discounting!L$24","v":0},{"$f":"M$297 / Discounting!M$24","v":0},{"$f":"N$297 / Discounting!N$24","v":0},{"$f":"O$297 / Discounting!O$24","v":0},{"$f":"P$297 / Discounting!P$24","v":0},{"$f":"Q$297 / Discounting!Q$24","v":0},{"$f":"R$297 / Discounting!R$24","v":0},{"$f":"S$297 / Discounting!S$24","v":0},{"$f":"T$297 / Discounting!T$24","v":0},{"$f":"U$297 / Discounting!U$24","v":0},{"$f":"V$297 / Discounting!V$24","v":0},{"$f":"W$297 / Discounting!W$24","v":0},{"$f":"X$297 / Discounting!X$24","v":0},{"$f":"Y$297 / Discounting!Y$24","v":0},{"$f":"Z$297 / Discounting!Z$24","v":0},{"$f":"AA$297 / Discounting!AA$24","v":0},{"$f":"AB$297 / Discounting!AB$24","v":0},{"$f":"AC$297 / Discounting!AC$24","v":0},{"$f":"AD$297 / Discounting!AD$24","v":0},{"$f":"AE$297 / Discounting!AE$24","v":0},{"$f":"AF$297 / Discounting!AF$24","v":5642172.508791687},{"$f":"AG$297 / Discounting!AG$24","v":35551675.062098734},{"$f":"AH$297 / Discounting!AH$24","v":32542937.920252398},{"$f":"AI$297 / Discounting!AI$24","v":29208367.284792181},{"$f":"AJ$297 / Discounting!AJ$24","v":26730387.528757237},{"$f":"AK$297 / Discounting!AK$24","v":24458397.18368692},{"$f":"AL$297 / Discounting!AL$24","v":23067565.553159341},{"$f":"AM$297 / Discounting!AM$24","v":23464775.022432506},{"$f":"AN$297 / Discounting!AN$24","v":21475711.01256061},{"$f":"AO$297 / Discounting!AO$24","v":19435928.333494108},{"$f":"AP$297 / Discounting!AP$24","v":17549919.204967491},{"$f":"AQ$297 / Discounting!AQ$24","v":15954321.004761269},{"$f":"AR$297 / Discounting!AR$24","v":14730004.677501112},{"$f":"AS$297 / Discounting!AS$24","v":21549114.746053454},{"$f":"AT$297 / Discounting!AT$24","v":19590268.423426911},{"$f":"AU$297 / Discounting!AU$24","v":17809481.194945019},{"$f":"AV$297 / Discounting!AV$24","v":16377741.348662263},{"$f":"AW$297 / Discounting!AW$24","v":14888971.957400326},{"$f":"AX$297 / Discounting!AX$24","v":13509344.673589254},{"$f":"AY$297 / Discounting!AY$24","v":12305121.933375474},{"$f":"AZ$297 / Discounting!AZ$24","v":11058714.697214901},{"$f":"BA$297 / Discounting!BA$24","v":10040333.390481682},{"$f":"BB$297 / Discounting!BB$24","v":9139565.6238923222},{"$f":"BC$297 / Discounting!BC$24","v":8308754.2583514936},{"$f":"BD$297 / Discounting!BD$24","v":7553464.8664436042},{"$f":"BE$297 / Discounting!BE$24","v":6866832.5027436372},{"$f":"BF$297 / Discounting!BF$24","v":6242616.2329061385},{"$f":"BG$297 / Discounting!BG$24","v":5947633.5616233274},{"$f":"BH$297 / Discounting!BH$24","v":5343967.568490182},{"$f":"BI$297 / Discounting!BI$24","v":4867360.2354108244},{"$f":"BJ$297 / Discounting!BJ$24","v":4424898.95762535},{"$f":"BK$297 / Discounting!BK$24","v":4025187.1737651704},{"$f":"BL$297 / Discounting!BL$24","v":1754033.8769757051},{"$f":"BM$297 / Discounting!BM$24","v":0},{"$f":"BN$297 / Discounting!BN$24","v":0},{"$f":"BO$297 / Discounting!BO$24","v":0},{"$f":"BP$297 / Discounting!BP$24","v":0},{"$f":"BQ$297 / Discounting!BQ$24","v":0},{"$f":"BR$297 / Discounting!BR$24","v":0},{"$f":"BS$297 / Discounting!BS$24","v":0},{"$f":"BT$297 / Discounting!BT$24","v":0},{"$f":"BU$297 / Discounting!BU$24","v":0},{"$f":"BV$297 / Discounting!BV$24","v":0},{"$f":"BW$297 / Discounting!BW$24","v":0},{"$f":"BX$297 / Discounting!BX$24","v":0},{"$f":"BY$297 / Discounting!BY$24","v":0},{"$f":"BZ$297 / Discounting!BZ$24","v":0},{"$f":"CA$297 / Discounting!CA$24","v":0},{"$f":"CB$297 / Discounting!CB$24","v":0},{"$f":"CC$297 / Discounting!CC$24","v":0},{"$f":"CD$297 / Discounting!CD$24","v":0},{"$f":"CE$297 / Discounting!CE$24","v":0},{"$f":"CF$297 / Discounting!CF$24","v":0},{"$f":"CG$297 / Discounting!CG$24","v":0},{"$f":"CH$297 / Discounting!CH$24","v":0},{"$f":"CI$297 / Discounting!CI$24","v":0},{"$f":"CJ$297 / Discounting!CJ$24","v":0},{"$f":"CK$297 / Discounting!CK$24","v":0},{"$f":"CL$297 / Discounting!CL$24","v":0},{"$f":"CM$297 / Discounting!CM$24","v":0},{"$f":"CN$297 / Discounting!CN$24","v":0},{"$f":"CO$297 / Discounting!CO$24","v":0},{"$f":"CP$297 / Discounting!CP$24","v":0},{"$f":"CQ$297 / Discounting!CQ$24","v":0},{"$f":"CR$297 / Discounting!CR$24","v":0},{"$f":"CS$297 / Discounting!CS$24","v":0},{"$f":"CT$297 / Discounting!CT$24","v":0},{"$f":"CU$297 / Discounting!CU$24","v":0},{"$f":"CV$297 / Discounting!CV$24","v":0}]
[]
[null,null,null,"TPDC Fully Paid Equity Cash Costs"]
[{"$nulls":5},"Component active"]
[{"$nulls":4},"Blocks",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J307:CV307)","v":0},{"$f":"(F7 * 'Blocks 1&4'!H883) - H307","v":0},{"$f":"$F$7 * 'Blocks 1&4'!J883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!K883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!L883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!M883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!N883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!O883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!P883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Q883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!R883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!S883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!T883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!U883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!V883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!W883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!X883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Y883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Z883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AA883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AB883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AC883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AD883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AE883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AF883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AG883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AH883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AI883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AJ883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AK883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AL883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AM883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AN883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AO883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AP883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AQ883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AR883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AS883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AT883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AU883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AV883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AW883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AX883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AY883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AZ883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BA883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BB883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BC883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BD883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BE883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BF883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BG883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BH883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BI883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BJ883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BK883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BL883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BM883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU883","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV883","v":0}]
[{"$nulls":4},"LNG and DSO plants",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J308:CV308)","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!H622 * F308) - H308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!J622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU622 * $F$308","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV622 * $F$308","v":0}]
[]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J310:CV310)","v":0},null,{"$f":"SUM(J307:J308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP307:AP308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR307:BR308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE307:CE308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J311:CV311)","v":0},null,{"$f":"J310 * Discounting!J$12","v":0},{"$f":"K310 * Discounting!K$12","v":0},{"$f":"L310 * Discounting!L$12","v":0},{"$f":"M310 * Discounting!M$12","v":0},{"$f":"N310 * Discounting!N$12","v":0},{"$f":"O310 * Discounting!O$12","v":0},{"$f":"P310 * Discounting!P$12","v":0},{"$f":"Q310 * Discounting!Q$12","v":0},{"$f":"R310 * Discounting!R$12","v":0},{"$f":"S310 * Discounting!S$12","v":0},{"$f":"T310 * Discounting!T$12","v":0},{"$f":"U310 * Discounting!U$12","v":0},{"$f":"V310 * Discounting!V$12","v":0},{"$f":"W310 * Discounting!W$12","v":0},{"$f":"X310 * Discounting!X$12","v":0},{"$f":"Y310 * Discounting!Y$12","v":0},{"$f":"Z310 * Discounting!Z$12","v":0},{"$f":"AA310 * Discounting!AA$12","v":0},{"$f":"AB310 * Discounting!AB$12","v":0},{"$f":"AC310 * Discounting!AC$12","v":0},{"$f":"AD310 * Discounting!AD$12","v":0},{"$f":"AE310 * Discounting!AE$12","v":0},{"$f":"AF310 * Discounting!AF$12","v":0},{"$f":"AG310 * Discounting!AG$12","v":0},{"$f":"AH310 * Discounting!AH$12","v":0},{"$f":"AI310 * Discounting!AI$12","v":0},{"$f":"AJ310 * Discounting!AJ$12","v":0},{"$f":"AK310 * Discounting!AK$12","v":0},{"$f":"AL310 * Discounting!AL$12","v":0},{"$f":"AM310 * Discounting!AM$12","v":0},{"$f":"AN310 * Discounting!AN$12","v":0},{"$f":"AO310 * Discounting!AO$12","v":0},{"$f":"AP310 * Discounting!AP$12","v":0},{"$f":"AQ310 * Discounting!AQ$12","v":0},{"$f":"AR310 * Discounting!AR$12","v":0},{"$f":"AS310 * Discounting!AS$12","v":0},{"$f":"AT310 * Discounting!AT$12","v":0},{"$f":"AU310 * Discounting!AU$12","v":0},{"$f":"AV310 * Discounting!AV$12","v":0},{"$f":"AW310 * Discounting!AW$12","v":0},{"$f":"AX310 * Discounting!AX$12","v":0},{"$f":"AY310 * Discounting!AY$12","v":0},{"$f":"AZ310 * Discounting!AZ$12","v":0},{"$f":"BA310 * Discounting!BA$12","v":0},{"$f":"BB310 * Discounting!BB$12","v":0},{"$f":"BC310 * Discounting!BC$12","v":0},{"$f":"BD310 * Discounting!BD$12","v":0},{"$f":"BE310 * Discounting!BE$12","v":0},{"$f":"BF310 * Discounting!BF$12","v":0},{"$f":"BG310 * Discounting!BG$12","v":0},{"$f":"BH310 * Discounting!BH$12","v":0},{"$f":"BI310 * Discounting!BI$12","v":0},{"$f":"BJ310 * Discounting!BJ$12","v":0},{"$f":"BK310 * Discounting!BK$12","v":0},{"$f":"BL310 * Discounting!BL$12","v":0},{"$f":"BM310 * Discounting!BM$12","v":0},{"$f":"BN310 * Discounting!BN$12","v":0},{"$f":"BO310 * Discounting!BO$12","v":0},{"$f":"BP310 * Discounting!BP$12","v":0},{"$f":"BQ310 * Discounting!BQ$12","v":0},{"$f":"BR310 * Discounting!BR$12","v":0},{"$f":"BS310 * Discounting!BS$12","v":0},{"$f":"BT310 * Discounting!BT$12","v":0},{"$f":"BU310 * Discounting!BU$12","v":0},{"$f":"BV310 * Discounting!BV$12","v":0},{"$f":"BW310 * Discounting!BW$12","v":0},{"$f":"BX310 * Discounting!BX$12","v":0},{"$f":"BY310 * Discounting!BY$12","v":0},{"$f":"BZ310 * Discounting!BZ$12","v":0},{"$f":"CA310 * Discounting!CA$12","v":0},{"$f":"CB310 * Discounting!CB$12","v":0},{"$f":"CC310 * Discounting!CC$12","v":0},{"$f":"CD310 * Discounting!CD$12","v":0},{"$f":"CE310 * Discounting!CE$12","v":0},{"$f":"CF310 * Discounting!CF$12","v":0},{"$f":"CG310 * Discounting!CG$12","v":0},{"$f":"CH310 * Discounting!CH$12","v":0},{"$f":"CI310 * Discounting!CI$12","v":0},{"$f":"CJ310 * Discounting!CJ$12","v":0},{"$f":"CK310 * Discounting!CK$12","v":0},{"$f":"CL310 * Discounting!CL$12","v":0},{"$f":"CM310 * Discounting!CM$12","v":0},{"$f":"CN310 * Discounting!CN$12","v":0},{"$f":"CO310 * Discounting!CO$12","v":0},{"$f":"CP310 * Discounting!CP$12","v":0},{"$f":"CQ310 * Discounting!CQ$12","v":0},{"$f":"CR310 * Discounting!CR$12","v":0},{"$f":"CS310 * Discounting!CS$12","v":0},{"$f":"CT310 * Discounting!CT$12","v":0},{"$f":"CU310 * Discounting!CU$12","v":0},{"$f":"CV310 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Equity Cash Costs NPV\"&Inputs!C482*100","v":"TPDC Equity Cash Costs NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J314:CV314)","v":0},null,{"$f":"J311 / Discounting!J$23","v":0},{"$f":"K311 / Discounting!K$23","v":0},{"$f":"L311 / Discounting!L$23","v":0},{"$f":"M311 / Discounting!M$23","v":0},{"$f":"N311 / Discounting!N$23","v":0},{"$f":"O311 / Discounting!O$23","v":0},{"$f":"P311 / Discounting!P$23","v":0},{"$f":"Q311 / Discounting!Q$23","v":0},{"$f":"R311 / Discounting!R$23","v":0},{"$f":"S311 / Discounting!S$23","v":0},{"$f":"T311 / Discounting!T$23","v":0},{"$f":"U311 / Discounting!U$23","v":0},{"$f":"V311 / Discounting!V$23","v":0},{"$f":"W311 / Discounting!W$23","v":0},{"$f":"X311 / Discounting!X$23","v":0},{"$f":"Y311 / Discounting!Y$23","v":0},{"$f":"Z311 / Discounting!Z$23","v":0},{"$f":"AA311 / Discounting!AA$23","v":0},{"$f":"AB311 / Discounting!AB$23","v":0},{"$f":"AC311 / Discounting!AC$23","v":0},{"$f":"AD311 / Discounting!AD$23","v":0},{"$f":"AE311 / Discounting!AE$23","v":0},{"$f":"AF311 / Discounting!AF$23","v":0},{"$f":"AG311 / Discounting!AG$23","v":0},{"$f":"AH311 / Discounting!AH$23","v":0},{"$f":"AI311 / Discounting!AI$23","v":0},{"$f":"AJ311 / Discounting!AJ$23","v":0},{"$f":"AK311 / Discounting!AK$23","v":0},{"$f":"AL311 / Discounting!AL$23","v":0},{"$f":"AM311 / Discounting!AM$23","v":0},{"$f":"AN311 / Discounting!AN$23","v":0},{"$f":"AO311 / Discounting!AO$23","v":0},{"$f":"AP311 / Discounting!AP$23","v":0},{"$f":"AQ311 / Discounting!AQ$23","v":0},{"$f":"AR311 / Discounting!AR$23","v":0},{"$f":"AS311 / Discounting!AS$23","v":0},{"$f":"AT311 / Discounting!AT$23","v":0},{"$f":"AU311 / Discounting!AU$23","v":0},{"$f":"AV311 / Discounting!AV$23","v":0},{"$f":"AW311 / Discounting!AW$23","v":0},{"$f":"AX311 / Discounting!AX$23","v":0},{"$f":"AY311 / Discounting!AY$23","v":0},{"$f":"AZ311 / Discounting!AZ$23","v":0},{"$f":"BA311 / Discounting!BA$23","v":0},{"$f":"BB311 / Discounting!BB$23","v":0},{"$f":"BC311 / Discounting!BC$23","v":0},{"$f":"BD311 / Discounting!BD$23","v":0},{"$f":"BE311 / Discounting!BE$23","v":0},{"$f":"BF311 / Discounting!BF$23","v":0},{"$f":"BG311 / Discounting!BG$23","v":0},{"$f":"BH311 / Discounting!BH$23","v":0},{"$f":"BI311 / Discounting!BI$23","v":0},{"$f":"BJ311 / Discounting!BJ$23","v":0},{"$f":"BK311 / Discounting!BK$23","v":0},{"$f":"BL311 / Discounting!BL$23","v":0},{"$f":"BM311 / Discounting!BM$23","v":0},{"$f":"BN311 / Discounting!BN$23","v":0},{"$f":"BO311 / Discounting!BO$23","v":0},{"$f":"BP311 / Discounting!BP$23","v":0},{"$f":"BQ311 / Discounting!BQ$23","v":0},{"$f":"BR311 / Discounting!BR$23","v":0},{"$f":"BS311 / Discounting!BS$23","v":0},{"$f":"BT311 / Discounting!BT$23","v":0},{"$f":"BU311 / Discounting!BU$23","v":0},{"$f":"BV311 / Discounting!BV$23","v":0},{"$f":"BW311 / Discounting!BW$23","v":0},{"$f":"BX311 / Discounting!BX$23","v":0},{"$f":"BY311 / Discounting!BY$23","v":0},{"$f":"BZ311 / Discounting!BZ$23","v":0},{"$f":"CA311 / Discounting!CA$23","v":0},{"$f":"CB311 / Discounting!CB$23","v":0},{"$f":"CC311 / Discounting!CC$23","v":0},{"$f":"CD311 / Discounting!CD$23","v":0},{"$f":"CE311 / Discounting!CE$23","v":0},{"$f":"CF311 / Discounting!CF$23","v":0},{"$f":"CG311 / Discounting!CG$23","v":0},{"$f":"CH311 / Discounting!CH$23","v":0},{"$f":"CI311 / Discounting!CI$23","v":0},{"$f":"CJ311 / Discounting!CJ$23","v":0},{"$f":"CK311 / Discounting!CK$23","v":0},{"$f":"CL311 / Discounting!CL$23","v":0},{"$f":"CM311 / Discounting!CM$23","v":0},{"$f":"CN311 / Discounting!CN$23","v":0},{"$f":"CO311 / Discounting!CO$23","v":0},{"$f":"CP311 / Discounting!CP$23","v":0},{"$f":"CQ311 / Discounting!CQ$23","v":0},{"$f":"CR311 / Discounting!CR$23","v":0},{"$f":"CS311 / Discounting!CS$23","v":0},{"$f":"CT311 / Discounting!CT$23","v":0},{"$f":"CU311 / Discounting!CU$23","v":0},{"$f":"CV311 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J315:CV315)","v":0},null,{"$f":"J310 / Discounting!J$23","v":0},{"$f":"K310 / Discounting!K$23","v":0},{"$f":"L310 / Discounting!L$23","v":0},{"$f":"M310 / Discounting!M$23","v":0},{"$f":"N310 / Discounting!N$23","v":0},{"$f":"O310 / Discounting!O$23","v":0},{"$f":"P310 / Discounting!P$23","v":0},{"$f":"Q310 / Discounting!Q$23","v":0},{"$f":"R310 / Discounting!R$23","v":0},{"$f":"S310 / Discounting!S$23","v":0},{"$f":"T310 / Discounting!T$23","v":0},{"$f":"U310 / Discounting!U$23","v":0},{"$f":"V310 / Discounting!V$23","v":0},{"$f":"W310 / Discounting!W$23","v":0},{"$f":"X310 / Discounting!X$23","v":0},{"$f":"Y310 / Discounting!Y$23","v":0},{"$f":"Z310 / Discounting!Z$23","v":0},{"$f":"AA310 / Discounting!AA$23","v":0},{"$f":"AB310 / Discounting!AB$23","v":0},{"$f":"AC310 / Discounting!AC$23","v":0},{"$f":"AD310 / Discounting!AD$23","v":0},{"$f":"AE310 / Discounting!AE$23","v":0},{"$f":"AF310 / Discounting!AF$23","v":0},{"$f":"AG310 / Discounting!AG$23","v":0},{"$f":"AH310 / Discounting!AH$23","v":0},{"$f":"AI310 / Discounting!AI$23","v":0},{"$f":"AJ310 / Discounting!AJ$23","v":0},{"$f":"AK310 / Discounting!AK$23","v":0},{"$f":"AL310 / Discounting!AL$23","v":0},{"$f":"AM310 / Discounting!AM$23","v":0},{"$f":"AN310 / Discounting!AN$23","v":0},{"$f":"AO310 / Discounting!AO$23","v":0},{"$f":"AP310 / Discounting!AP$23","v":0},{"$f":"AQ310 / Discounting!AQ$23","v":0},{"$f":"AR310 / Discounting!AR$23","v":0},{"$f":"AS310 / Discounting!AS$23","v":0},{"$f":"AT310 / Discounting!AT$23","v":0},{"$f":"AU310 / Discounting!AU$23","v":0},{"$f":"AV310 / Discounting!AV$23","v":0},{"$f":"AW310 / Discounting!AW$23","v":0},{"$f":"AX310 / Discounting!AX$23","v":0},{"$f":"AY310 / Discounting!AY$23","v":0},{"$f":"AZ310 / Discounting!AZ$23","v":0},{"$f":"BA310 / Discounting!BA$23","v":0},{"$f":"BB310 / Discounting!BB$23","v":0},{"$f":"BC310 / Discounting!BC$23","v":0},{"$f":"BD310 / Discounting!BD$23","v":0},{"$f":"BE310 / Discounting!BE$23","v":0},{"$f":"BF310 / Discounting!BF$23","v":0},{"$f":"BG310 / Discounting!BG$23","v":0},{"$f":"BH310 / Discounting!BH$23","v":0},{"$f":"BI310 / Discounting!BI$23","v":0},{"$f":"BJ310 / Discounting!BJ$23","v":0},{"$f":"BK310 / Discounting!BK$23","v":0},{"$f":"BL310 / Discounting!BL$23","v":0},{"$f":"BM310 / Discounting!BM$23","v":0},{"$f":"BN310 / Discounting!BN$23","v":0},{"$f":"BO310 / Discounting!BO$23","v":0},{"$f":"BP310 / Discounting!BP$23","v":0},{"$f":"BQ310 / Discounting!BQ$23","v":0},{"$f":"BR310 / Discounting!BR$23","v":0},{"$f":"BS310 / Discounting!BS$23","v":0},{"$f":"BT310 / Discounting!BT$23","v":0},{"$f":"BU310 / Discounting!BU$23","v":0},{"$f":"BV310 / Discounting!BV$23","v":0},{"$f":"BW310 / Discounting!BW$23","v":0},{"$f":"BX310 / Discounting!BX$23","v":0},{"$f":"BY310 / Discounting!BY$23","v":0},{"$f":"BZ310 / Discounting!BZ$23","v":0},{"$f":"CA310 / Discounting!CA$23","v":0},{"$f":"CB310 / Discounting!CB$23","v":0},{"$f":"CC310 / Discounting!CC$23","v":0},{"$f":"CD310 / Discounting!CD$23","v":0},{"$f":"CE310 / Discounting!CE$23","v":0},{"$f":"CF310 / Discounting!CF$23","v":0},{"$f":"CG310 / Discounting!CG$23","v":0},{"$f":"CH310 / Discounting!CH$23","v":0},{"$f":"CI310 / Discounting!CI$23","v":0},{"$f":"CJ310 / Discounting!CJ$23","v":0},{"$f":"CK310 / Discounting!CK$23","v":0},{"$f":"CL310 / Discounting!CL$23","v":0},{"$f":"CM310 / Discounting!CM$23","v":0},{"$f":"CN310 / Discounting!CN$23","v":0},{"$f":"CO310 / Discounting!CO$23","v":0},{"$f":"CP310 / Discounting!CP$23","v":0},{"$f":"CQ310 / Discounting!CQ$23","v":0},{"$f":"CR310 / Discounting!CR$23","v":0},{"$f":"CS310 / Discounting!CS$23","v":0},{"$f":"CT310 / Discounting!CT$23","v":0},{"$f":"CU310 / Discounting!CU$23","v":0},{"$f":"CV310 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J316:CV316)","v":0},null,{"$f":"J310 / Discounting!J$24","v":0},{"$f":"K310 / Discounting!K$24","v":0},{"$f":"L310 / Discounting!L$24","v":0},{"$f":"M310 / Discounting!M$24","v":0},{"$f":"N310 / Discounting!N$24","v":0},{"$f":"O310 / Discounting!O$24","v":0},{"$f":"P310 / Discounting!P$24","v":0},{"$f":"Q310 / Discounting!Q$24","v":0},{"$f":"R310 / Discounting!R$24","v":0},{"$f":"S310 / Discounting!S$24","v":0},{"$f":"T310 / Discounting!T$24","v":0},{"$f":"U310 / Discounting!U$24","v":0},{"$f":"V310 / Discounting!V$24","v":0},{"$f":"W310 / Discounting!W$24","v":0},{"$f":"X310 / Discounting!X$24","v":0},{"$f":"Y310 / Discounting!Y$24","v":0},{"$f":"Z310 / Discounting!Z$24","v":0},{"$f":"AA310 / Discounting!AA$24","v":0},{"$f":"AB310 / Discounting!AB$24","v":0},{"$f":"AC310 / Discounting!AC$24","v":0},{"$f":"AD310 / Discounting!AD$24","v":0},{"$f":"AE310 / Discounting!AE$24","v":0},{"$f":"AF310 / Discounting!AF$24","v":0},{"$f":"AG310 / Discounting!AG$24","v":0},{"$f":"AH310 / Discounting!AH$24","v":0},{"$f":"AI310 / Discounting!AI$24","v":0},{"$f":"AJ310 / Discounting!AJ$24","v":0},{"$f":"AK310 / Discounting!AK$24","v":0},{"$f":"AL310 / Discounting!AL$24","v":0},{"$f":"AM310 / Discounting!AM$24","v":0},{"$f":"AN310 / Discounting!AN$24","v":0},{"$f":"AO310 / Discounting!AO$24","v":0},{"$f":"AP310 / Discounting!AP$24","v":0},{"$f":"AQ310 / Discounting!AQ$24","v":0},{"$f":"AR310 / Discounting!AR$24","v":0},{"$f":"AS310 / Discounting!AS$24","v":0},{"$f":"AT310 / Discounting!AT$24","v":0},{"$f":"AU310 / Discounting!AU$24","v":0},{"$f":"AV310 / Discounting!AV$24","v":0},{"$f":"AW310 / Discounting!AW$24","v":0},{"$f":"AX310 / Discounting!AX$24","v":0},{"$f":"AY310 / Discounting!AY$24","v":0},{"$f":"AZ310 / Discounting!AZ$24","v":0},{"$f":"BA310 / Discounting!BA$24","v":0},{"$f":"BB310 / Discounting!BB$24","v":0},{"$f":"BC310 / Discounting!BC$24","v":0},{"$f":"BD310 / Discounting!BD$24","v":0},{"$f":"BE310 / Discounting!BE$24","v":0},{"$f":"BF310 / Discounting!BF$24","v":0},{"$f":"BG310 / Discounting!BG$24","v":0},{"$f":"BH310 / Discounting!BH$24","v":0},{"$f":"BI310 / Discounting!BI$24","v":0},{"$f":"BJ310 / Discounting!BJ$24","v":0},{"$f":"BK310 / Discounting!BK$24","v":0},{"$f":"BL310 / Discounting!BL$24","v":0},{"$f":"BM310 / Discounting!BM$24","v":0},{"$f":"BN310 / Discounting!BN$24","v":0},{"$f":"BO310 / Discounting!BO$24","v":0},{"$f":"BP310 / Discounting!BP$24","v":0},{"$f":"BQ310 / Discounting!BQ$24","v":0},{"$f":"BR310 / Discounting!BR$24","v":0},{"$f":"BS310 / Discounting!BS$24","v":0},{"$f":"BT310 / Discounting!BT$24","v":0},{"$f":"BU310 / Discounting!BU$24","v":0},{"$f":"BV310 / Discounting!BV$24","v":0},{"$f":"BW310 / Discounting!BW$24","v":0},{"$f":"BX310 / Discounting!BX$24","v":0},{"$f":"BY310 / Discounting!BY$24","v":0},{"$f":"BZ310 / Discounting!BZ$24","v":0},{"$f":"CA310 / Discounting!CA$24","v":0},{"$f":"CB310 / Discounting!CB$24","v":0},{"$f":"CC310 / Discounting!CC$24","v":0},{"$f":"CD310 / Discounting!CD$24","v":0},{"$f":"CE310 / Discounting!CE$24","v":0},{"$f":"CF310 / Discounting!CF$24","v":0},{"$f":"CG310 / Discounting!CG$24","v":0},{"$f":"CH310 / Discounting!CH$24","v":0},{"$f":"CI310 / Discounting!CI$24","v":0},{"$f":"CJ310 / Discounting!CJ$24","v":0},{"$f":"CK310 / Discounting!CK$24","v":0},{"$f":"CL310 / Discounting!CL$24","v":0},{"$f":"CM310 / Discounting!CM$24","v":0},{"$f":"CN310 / Discounting!CN$24","v":0},{"$f":"CO310 / Discounting!CO$24","v":0},{"$f":"CP310 / Discounting!CP$24","v":0},{"$f":"CQ310 / Discounting!CQ$24","v":0},{"$f":"CR310 / Discounting!CR$24","v":0},{"$f":"CS310 / Discounting!CS$24","v":0},{"$f":"CT310 / Discounting!CT$24","v":0},{"$f":"CU310 / Discounting!CU$24","v":0},{"$f":"CV310 / Discounting!CV$24","v":0}]
[]
[null,"Block 2 Project"]
[{"$nulls":5},"Component active"]
[{"$nulls":4},"Block 2",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J320:CV320)","v":1009289588.7502782},{"$f":"(F8 *'Block 2'!H874) - H320","v":0},{"$f":"$F$8 * 'Block 2'!J874","v":0},{"$f":"$F$8 * 'Block 2'!K874","v":0},{"$f":"$F$8 * 'Block 2'!L874","v":0},{"$f":"$F$8 * 'Block 2'!M874","v":0},{"$f":"$F$8 * 'Block 2'!N874","v":0},{"$f":"$F$8 * 'Block 2'!O874","v":0},{"$f":"$F$8 * 'Block 2'!P874","v":0},{"$f":"$F$8 * 'Block 2'!Q874","v":0},{"$f":"$F$8 * 'Block 2'!R874","v":0},{"$f":"$F$8 * 'Block 2'!S874","v":0},{"$f":"$F$8 * 'Block 2'!T874","v":0},{"$f":"$F$8 * 'Block 2'!U874","v":0},{"$f":"$F$8 * 'Block 2'!V874","v":0},{"$f":"$F$8 * 'Block 2'!W874","v":0},{"$f":"$F$8 * 'Block 2'!X874","v":0},{"$f":"$F$8 * 'Block 2'!Y874","v":0},{"$f":"$F$8 * 'Block 2'!Z874","v":0},{"$f":"$F$8 * 'Block 2'!AA874","v":0},{"$f":"$F$8 * 'Block 2'!AB874","v":0},{"$f":"$F$8 * 'Block 2'!AC874","v":0},{"$f":"$F$8 * 'Block 2'!AD874","v":0},{"$f":"$F$8 * 'Block 2'!AE874","v":0},{"$f":"$F$8 * 'Block 2'!AF874","v":0},{"$f":"$F$8 * 'Block 2'!AG874","v":0},{"$f":"$F$8 * 'Block 2'!AH874","v":0},{"$f":"$F$8 * 'Block 2'!AI874","v":0},{"$f":"$F$8 * 'Block 2'!AJ874","v":0},{"$f":"$F$8 * 'Block 2'!AK874","v":0},{"$f":"$F$8 * 'Block 2'!AL874","v":0},{"$f":"$F$8 * 'Block 2'!AM874","v":0},{"$f":"$F$8 * 'Block 2'!AN874","v":0},{"$f":"$F$8 * 'Block 2'!AO874","v":0},{"$f":"$F$8 * 'Block 2'!AP874","v":0},{"$f":"$F$8 * 'Block 2'!AQ874","v":0},{"$f":"$F$8 * 'Block 2'!AR874","v":2300164.32580401},{"$f":"$F$8 * 'Block 2'!AS874","v":61865948.729066871},{"$f":"$F$8 * 'Block 2'!AT874","v":61866921.386002392},{"$f":"$F$8 * 'Block 2'!AU874","v":61867874.971233271},{"$f":"$F$8 * 'Block 2'!AV874","v":64603319.808264241},{"$f":"$F$8 * 'Block 2'!AW874","v":64604236.364618376},{"$f":"$F$8 * 'Block 2'!AX874","v":63975496.835361809},{"$f":"$F$8 * 'Block 2'!AY874","v":64133787.329195052},{"$f":"$F$8 * 'Block 2'!AZ874","v":61872369.656606942},{"$f":"$F$8 * 'Block 2'!BA874","v":61873216.413002446},{"$f":"$F$8 * 'Block 2'!BB874","v":61874046.566331372},{"$f":"$F$8 * 'Block 2'!BC874","v":61874860.442144051},{"$f":"$F$8 * 'Block 2'!BD874","v":61875658.359607443},{"$f":"$F$8 * 'Block 2'!BE874","v":61876440.631630391},{"$f":"$F$8 * 'Block 2'!BF874","v":61877207.564986199},{"$f":"$F$8 * 'Block 2'!BG874","v":63405080.582251452},{"$f":"$F$8 * 'Block 2'!BH874","v":25547857.386962626},{"$f":"$F$8 * 'Block 2'!BI874","v":6486537.2173883179},{"$f":"$F$8 * 'Block 2'!BJ874","v":7000553.5224850401},{"$f":"$F$8 * 'Block 2'!BK874","v":7001308.4934804346},{"$f":"$F$8 * 'Block 2'!BL874","v":21506702.163855556},{"$f":"$F$8 * 'Block 2'!BM874","v":0},{"$f":"$F$8 * 'Block 2'!BN874","v":0},{"$f":"$F$8 * 'Block 2'!BO874","v":0},{"$f":"$F$8 * 'Block 2'!BP874","v":0},{"$f":"$F$8 * 'Block 2'!BQ874","v":0},{"$f":"$F$8 * 'Block 2'!BR874","v":0},{"$f":"$F$8 * 'Block 2'!BS874","v":0},{"$f":"$F$8 * 'Block 2'!BT874","v":0},{"$f":"$F$8 * 'Block 2'!BU874","v":0},{"$f":"$F$8 * 'Block 2'!BV874","v":0},{"$f":"$F$8 * 'Block 2'!BW874","v":0},{"$f":"$F$8 * 'Block 2'!BX874","v":0},{"$f":"$F$8 * 'Block 2'!BY874","v":0},{"$f":"$F$8 * 'Block 2'!BZ874","v":0},{"$f":"$F$8 * 'Block 2'!CA874","v":0},{"$f":"$F$8 * 'Block 2'!CB874","v":0},{"$f":"$F$8 * 'Block 2'!CC874","v":0},{"$f":"$F$8 * 'Block 2'!CD874","v":0},{"$f":"$F$8 * 'Block 2'!CE874","v":0},{"$f":"$F$8 * 'Block 2'!CF874","v":0},{"$f":"$F$8 * 'Block 2'!CG874","v":0},{"$f":"$F$8 * 'Block 2'!CH874","v":0},{"$f":"$F$8 * 'Block 2'!CI874","v":0},{"$f":"$F$8 * 'Block 2'!CJ874","v":0},{"$f":"$F$8 * 'Block 2'!CK874","v":0},{"$f":"$F$8 * 'Block 2'!CL874","v":0},{"$f":"$F$8 * 'Block 2'!CM874","v":0},{"$f":"$F$8 * 'Block 2'!CN874","v":0},{"$f":"$F$8 * 'Block 2'!CO874","v":0},{"$f":"$F$8 * 'Block 2'!CP874","v":0},{"$f":"$F$8 * 'Block 2'!CQ874","v":0},{"$f":"$F$8 * 'Block 2'!CR874","v":0},{"$f":"$F$8 * 'Block 2'!CS874","v":0},{"$f":"$F$8 * 'Block 2'!CT874","v":0},{"$f":"$F$8 * 'Block 2'!CU874","v":0},{"$f":"$F$8 * 'Block 2'!CV874","v":0}]
[{"$nulls":4},"LNG and DSO plants",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J321:CV321)","v":4378184390.6104202},{"$f":"(' Block 2 LNG & DSO plants'!H613 * F321) - H321","v":0},{"$f":"' Block 2 LNG & DSO plants'!J613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!K613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!L613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!M613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!N613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!O613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!P613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!Q613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!R613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!S613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!T613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!U613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!V613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!W613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!X613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!Y613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!Z613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!AA613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!AB613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!AC613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!AD613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!AE613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!AF613 * $F$321","v":21584201.628552124},{"$f":"' Block 2 LNG & DSO plants'!AG613 * $F$321","v":132759006.35262163},{"$f":"' Block 2 LNG & DSO plants'!AH613 * $F$321","v":133669181.29476312},{"$f":"' Block 2 LNG & DSO plants'!AI613 * $F$321","v":131553542.92704977},{"$f":"' Block 2 LNG & DSO plants'!AJ613 * $F$321","v":132428374.6669012},{"$f":"' Block 2 LNG & DSO plants'!AK613 * $F$321","v":133286052.84322621},{"$f":"' Block 2 LNG & DSO plants'!AL613 * $F$321","v":134126913.80040745},{"$f":"' Block 2 LNG & DSO plants'!AM613 * $F$321","v":134951287.28784013},{"$f":"' Block 2 LNG & DSO plants'!AN613 * $F$321","v":135759496.58924478},{"$f":"' Block 2 LNG & DSO plants'!AO613 * $F$321","v":136551858.64944524},{"$f":"' Block 2 LNG & DSO plants'!AP613 * $F$321","v":137328684.19866151},{"$f":"' Block 2 LNG & DSO plants'!AQ613 * $F$321","v":138090277.87436372},{"$f":"' Block 2 LNG & DSO plants'!AR613 * $F$321","v":138836938.34073839},{"$f":"' Block 2 LNG & DSO plants'!AS613 * $F$321","v":176169961.65947324},{"$f":"' Block 2 LNG & DSO plants'!AT613 * $F$321","v":176169961.65947324},{"$f":"' Block 2 LNG & DSO plants'!AU613 * $F$321","v":176169961.65947327},{"$f":"' Block 2 LNG & DSO plants'!AV613 * $F$321","v":176169961.65947327},{"$f":"' Block 2 LNG & DSO plants'!AW613 * $F$321","v":176169961.65947327},{"$f":"' Block 2 LNG & DSO plants'!AX613 * $F$321","v":176169961.6594733},{"$f":"' Block 2 LNG & DSO plants'!AY613 * $F$321","v":176169961.65947327},{"$f":"' Block 2 LNG & DSO plants'!AZ613 * $F$321","v":176169961.65947324},{"$f":"' Block 2 LNG & DSO plants'!BA613 * $F$321","v":176169961.65947327},{"$f":"' Block 2 LNG & DSO plants'!BB613 * $F$321","v":176169961.65947327},{"$f":"' Block 2 LNG & DSO plants'!BC613 * $F$321","v":183669961.65947327},{"$f":"' Block 2 LNG & DSO plants'!BD613 * $F$321","v":183669961.65947327},{"$f":"' Block 2 LNG & DSO plants'!BE613 * $F$321","v":183669961.65947327},{"$f":"' Block 2 LNG & DSO plants'!BF613 * $F$321","v":183669961.65947327},{"$f":"' Block 2 LNG & DSO plants'!BG613 * $F$321","v":183776704.65947327},{"$f":"' Block 2 LNG & DSO plants'!BH613 * $F$321","v":46932186.302418739},{"$f":"' Block 2 LNG & DSO plants'!BI613 * $F$321","v":2542554.9905210705},{"$f":"' Block 2 LNG & DSO plants'!BJ613 * $F$321","v":2542554.9905210705},{"$f":"' Block 2 LNG & DSO plants'!BK613 * $F$321","v":2542554.9905210705},{"$f":"' Block 2 LNG & DSO plants'!BL613 * $F$321","v":2542554.9905210705},{"$f":"' Block 2 LNG & DSO plants'!BM613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!BN613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!BO613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!BP613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!BQ613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!BR613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!BS613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!BT613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!BU613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!BV613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!BW613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!BX613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!BY613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!BZ613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CA613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CB613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CC613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CD613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CE613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CF613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CG613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CH613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CI613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CJ613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CK613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CL613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CM613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CN613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CO613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CP613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CQ613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CR613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CS613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CT613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CU613 * $F$321","v":0},{"$f":"' Block 2 LNG & DSO plants'!CV613 * $F$321","v":0}]
[]
[{"$nulls":4},"TPDC Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J323:CV323)","v":5387473979.3606968},null,{"$f":"SUM(J320:J321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF320:AF321)","v":21584201.628552124},132759006.35262163,133669181.29476312,131553542.92704977,132428374.6669012,133286052.84322621,134126913.80040745,134951287.28784013,135759496.58924478,136551858.64944524,137328684.19866151,138090277.87436372,141137102.66654241,238035910.38854012,238036883.04547563,238037836.63070655,240773281.4677375,240774198.02409166,240145458.49483511,240303748.98866832,238042331.31608018,238043178.07247573,238044008.22580463,245544822.10161734,245545620.0190807,245546402.29110366,245547169.22445947,247181785.24172473,72480043.689381361,9029092.2079093885,9543108.5130061097,9543863.4840015061,{"$f":"SUM(BL320:BL321)","v":24049257.154376626},0,0,0,0,0,{"$f":"SUM(BR320:BR321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE320:CE321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J324:CV324)","v":5387473979.3606968},null,{"$f":"J323 * Discounting!J$12","v":0},{"$f":"K323 * Discounting!K$12","v":0},{"$f":"L323 * Discounting!L$12","v":0},{"$f":"M323 * Discounting!M$12","v":0},{"$f":"N323 * Discounting!N$12","v":0},{"$f":"O323 * Discounting!O$12","v":0},{"$f":"P323 * Discounting!P$12","v":0},{"$f":"Q323 * Discounting!Q$12","v":0},{"$f":"R323 * Discounting!R$12","v":0},{"$f":"S323 * Discounting!S$12","v":0},{"$f":"T323 * Discounting!T$12","v":0},{"$f":"U323 * Discounting!U$12","v":0},{"$f":"V323 * Discounting!V$12","v":0},{"$f":"W323 * Discounting!W$12","v":0},{"$f":"X323 * Discounting!X$12","v":0},{"$f":"Y323 * Discounting!Y$12","v":0},{"$f":"Z323 * Discounting!Z$12","v":0},{"$f":"AA323 * Discounting!AA$12","v":0},{"$f":"AB323 * Discounting!AB$12","v":0},{"$f":"AC323 * Discounting!AC$12","v":0},{"$f":"AD323 * Discounting!AD$12","v":0},{"$f":"AE323 * Discounting!AE$12","v":0},{"$f":"AF323 * Discounting!AF$12","v":21584201.628552124},{"$f":"AG323 * Discounting!AG$12","v":132759006.35262163},{"$f":"AH323 * Discounting!AH$12","v":133669181.29476312},{"$f":"AI323 * Discounting!AI$12","v":131553542.92704977},{"$f":"AJ323 * Discounting!AJ$12","v":132428374.6669012},{"$f":"AK323 * Discounting!AK$12","v":133286052.84322621},{"$f":"AL323 * Discounting!AL$12","v":134126913.80040745},{"$f":"AM323 * Discounting!AM$12","v":134951287.28784013},{"$f":"AN323 * Discounting!AN$12","v":135759496.58924478},{"$f":"AO323 * Discounting!AO$12","v":136551858.64944524},{"$f":"AP323 * Discounting!AP$12","v":137328684.19866151},{"$f":"AQ323 * Discounting!AQ$12","v":138090277.87436372},{"$f":"AR323 * Discounting!AR$12","v":141137102.66654241},{"$f":"AS323 * Discounting!AS$12","v":238035910.38854012},{"$f":"AT323 * Discounting!AT$12","v":238036883.04547563},{"$f":"AU323 * Discounting!AU$12","v":238037836.63070655},{"$f":"AV323 * Discounting!AV$12","v":240773281.4677375},{"$f":"AW323 * Discounting!AW$12","v":240774198.02409166},{"$f":"AX323 * Discounting!AX$12","v":240145458.49483511},{"$f":"AY323 * Discounting!AY$12","v":240303748.98866832},{"$f":"AZ323 * Discounting!AZ$12","v":238042331.31608018},{"$f":"BA323 * Discounting!BA$12","v":238043178.07247573},{"$f":"BB323 * Discounting!BB$12","v":238044008.22580463},{"$f":"BC323 * Discounting!BC$12","v":245544822.10161734},{"$f":"BD323 * Discounting!BD$12","v":245545620.0190807},{"$f":"BE323 * Discounting!BE$12","v":245546402.29110366},{"$f":"BF323 * Discounting!BF$12","v":245547169.22445947},{"$f":"BG323 * Discounting!BG$12","v":247181785.24172473},{"$f":"BH323 * Discounting!BH$12","v":72480043.689381361},{"$f":"BI323 * Discounting!BI$12","v":9029092.2079093885},{"$f":"BJ323 * Discounting!BJ$12","v":9543108.5130061097},{"$f":"BK323 * Discounting!BK$12","v":9543863.4840015061},{"$f":"BL323 * Discounting!BL$12","v":24049257.154376626},{"$f":"BM323 * Discounting!BM$12","v":0},{"$f":"BN323 * Discounting!BN$12","v":0},{"$f":"BO323 * Discounting!BO$12","v":0},{"$f":"BP323 * Discounting!BP$12","v":0},{"$f":"BQ323 * Discounting!BQ$12","v":0},{"$f":"BR323 * Discounting!BR$12","v":0},{"$f":"BS323 * Discounting!BS$12","v":0},{"$f":"BT323 * Discounting!BT$12","v":0},{"$f":"BU323 * Discounting!BU$12","v":0},{"$f":"BV323 * Discounting!BV$12","v":0},{"$f":"BW323 * Discounting!BW$12","v":0},{"$f":"BX323 * Discounting!BX$12","v":0},{"$f":"BY323 * Discounting!BY$12","v":0},{"$f":"BZ323 * Discounting!BZ$12","v":0},{"$f":"CA323 * Discounting!CA$12","v":0},{"$f":"CB323 * Discounting!CB$12","v":0},{"$f":"CC323 * Discounting!CC$12","v":0},{"$f":"CD323 * Discounting!CD$12","v":0},{"$f":"CE323 * Discounting!CE$12","v":0},{"$f":"CF323 * Discounting!CF$12","v":0},{"$f":"CG323 * Discounting!CG$12","v":0},{"$f":"CH323 * Discounting!CH$12","v":0},{"$f":"CI323 * Discounting!CI$12","v":0},{"$f":"CJ323 * Discounting!CJ$12","v":0},{"$f":"CK323 * Discounting!CK$12","v":0},{"$f":"CL323 * Discounting!CL$12","v":0},{"$f":"CM323 * Discounting!CM$12","v":0},{"$f":"CN323 * Discounting!CN$12","v":0},{"$f":"CO323 * Discounting!CO$12","v":0},{"$f":"CP323 * Discounting!CP$12","v":0},{"$f":"CQ323 * Discounting!CQ$12","v":0},{"$f":"CR323 * Discounting!CR$12","v":0},{"$f":"CS323 * Discounting!CS$12","v":0},{"$f":"CT323 * Discounting!CT$12","v":0},{"$f":"CU323 * Discounting!CU$12","v":0},{"$f":"CV323 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Post-Tax Return NPV\"&Inputs!C482*100","v":"TPDC Post-Tax Return NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J327:CV327)","v":783846825.42893529},null,{"$f":"J324 / Discounting!J$23","v":0},{"$f":"K324 / Discounting!K$23","v":0},{"$f":"L324 / Discounting!L$23","v":0},{"$f":"M324 / Discounting!M$23","v":0},{"$f":"N324 / Discounting!N$23","v":0},{"$f":"O324 / Discounting!O$23","v":0},{"$f":"P324 / Discounting!P$23","v":0},{"$f":"Q324 / Discounting!Q$23","v":0},{"$f":"R324 / Discounting!R$23","v":0},{"$f":"S324 / Discounting!S$23","v":0},{"$f":"T324 / Discounting!T$23","v":0},{"$f":"U324 / Discounting!U$23","v":0},{"$f":"V324 / Discounting!V$23","v":0},{"$f":"W324 / Discounting!W$23","v":0},{"$f":"X324 / Discounting!X$23","v":0},{"$f":"Y324 / Discounting!Y$23","v":0},{"$f":"Z324 / Discounting!Z$23","v":0},{"$f":"AA324 / Discounting!AA$23","v":0},{"$f":"AB324 / Discounting!AB$23","v":0},{"$f":"AC324 / Discounting!AC$23","v":0},{"$f":"AD324 / Discounting!AD$23","v":0},{"$f":"AE324 / Discounting!AE$23","v":0},{"$f":"AF324 / Discounting!AF$23","v":11076108.291219955},{"$f":"AG324 / Discounting!AG$23","v":61933056.252808824},{"$f":"AH324 / Discounting!AH$23","v":56688781.436908901},{"$f":"AI324 / Discounting!AI$23","v":50719585.676203832},{"$f":"AJ324 / Discounting!AJ$23","v":46415337.438985005},{"$f":"AK324 / Discounting!AK$23","v":42469044.006822951},{"$f":"AL324 / Discounting!AL$23","v":38851789.291991197},{"$f":"AM324 / Discounting!AM$23","v":35536891.751727045},{"$f":"AN324 / Discounting!AN$23","v":32499744.10982525},{"$f":"AO324 / Discounting!AO$23","v":29717662.988417279},{"$f":"AP324 / Discounting!AP$23","v":27169748.055775385},{"$f":"AQ324 / Discounting!AQ$23","v":24836750.276710115},{"$f":"AR324 / Discounting!AR$23","v":23077044.088087965},{"$f":"AS324 / Discounting!AS$23","v":35382521.320182502},{"$f":"AT324 / Discounting!AT$23","v":32166059.908580199},{"$f":"AU324 / Discounting!AU$23","v":29241989.788269896},{"$f":"AV324 / Discounting!AV$23","v":26889116.520392757},{"$f":"AW324 / Discounting!AW$23","v":24444744.436107185},{"$f":"AX324 / Discounting!AX$23","v":22164464.799469512},{"$f":"AY324 / Discounting!AY$23","v":20162794.88963617},{"$f":"AZ324 / Discounting!AZ$23","v":18157317.832407448},{"$f":"BA324 / Discounting!BA$23","v":16506711.291840533},{"$f":"BB324 / Discounting!BB$23","v":15006153.506775409},{"$f":"BC324 / Discounting!BC$23","v":14071818.525236342},{"$f":"BD324 / Discounting!BD$23","v":12792603.866119837},{"$f":"BE324 / Discounting!BE$23","v":11629676.928603094},{"$f":"BF324 / Discounting!BF$23","v":10572466.593126103},{"$f":"BG324 / Discounting!BG$23","v":9675316.2452040371},{"$f":"BH324 / Discounting!BH$23","v":2579137.321124298},{"$f":"BI324 / Discounting!BI$23","v":292083.76796403585},{"$f":"BJ324 / Discounting!BJ$23","v":280647.06923156785},{"$f":"BK324 / Discounting!BK$23","v":255153.88334760466},{"$f":"BL324 / Discounting!BL$23","v":584503.26983317593},{"$f":"BM324 / Discounting!BM$23","v":0},{"$f":"BN324 / Discounting!BN$23","v":0},{"$f":"BO324 / Discounting!BO$23","v":0},{"$f":"BP324 / Discounting!BP$23","v":0},{"$f":"BQ324 / Discounting!BQ$23","v":0},{"$f":"BR324 / Discounting!BR$23","v":0},{"$f":"BS324 / Discounting!BS$23","v":0},{"$f":"BT324 / Discounting!BT$23","v":0},{"$f":"BU324 / Discounting!BU$23","v":0},{"$f":"BV324 / Discounting!BV$23","v":0},{"$f":"BW324 / Discounting!BW$23","v":0},{"$f":"BX324 / Discounting!BX$23","v":0},{"$f":"BY324 / Discounting!BY$23","v":0},{"$f":"BZ324 / Discounting!BZ$23","v":0},{"$f":"CA324 / Discounting!CA$23","v":0},{"$f":"CB324 / Discounting!CB$23","v":0},{"$f":"CC324 / Discounting!CC$23","v":0},{"$f":"CD324 / Discounting!CD$23","v":0},{"$f":"CE324 / Discounting!CE$23","v":0},{"$f":"CF324 / Discounting!CF$23","v":0},{"$f":"CG324 / Discounting!CG$23","v":0},{"$f":"CH324 / Discounting!CH$23","v":0},{"$f":"CI324 / Discounting!CI$23","v":0},{"$f":"CJ324 / Discounting!CJ$23","v":0},{"$f":"CK324 / Discounting!CK$23","v":0},{"$f":"CL324 / Discounting!CL$23","v":0},{"$f":"CM324 / Discounting!CM$23","v":0},{"$f":"CN324 / Discounting!CN$23","v":0},{"$f":"CO324 / Discounting!CO$23","v":0},{"$f":"CP324 / Discounting!CP$23","v":0},{"$f":"CQ324 / Discounting!CQ$23","v":0},{"$f":"CR324 / Discounting!CR$23","v":0},{"$f":"CS324 / Discounting!CS$23","v":0},{"$f":"CT324 / Discounting!CT$23","v":0},{"$f":"CU324 / Discounting!CU$23","v":0},{"$f":"CV324 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J328:CV328)","v":791429688.8686744},null,{"$f":"J$297 / Discounting!J$23","v":0},{"$f":"K$297 / Discounting!K$23","v":0},{"$f":"L$297 / Discounting!L$23","v":0},{"$f":"M$297 / Discounting!M$23","v":0},{"$f":"N$297 / Discounting!N$23","v":0},{"$f":"O$297 / Discounting!O$23","v":0},{"$f":"P$297 / Discounting!P$23","v":0},{"$f":"Q$297 / Discounting!Q$23","v":0},{"$f":"R$297 / Discounting!R$23","v":0},{"$f":"S$297 / Discounting!S$23","v":0},{"$f":"T$297 / Discounting!T$23","v":0},{"$f":"U$297 / Discounting!U$23","v":0},{"$f":"V$297 / Discounting!V$23","v":0},{"$f":"W$297 / Discounting!W$23","v":0},{"$f":"X$297 / Discounting!X$23","v":0},{"$f":"Y$297 / Discounting!Y$23","v":0},{"$f":"Z$297 / Discounting!Z$23","v":0},{"$f":"AA$297 / Discounting!AA$23","v":0},{"$f":"AB$297 / Discounting!AB$23","v":0},{"$f":"AC$297 / Discounting!AC$23","v":0},{"$f":"AD$297 / Discounting!AD$23","v":0},{"$f":"AE$297 / Discounting!AE$23","v":0},{"$f":"AF$297 / Discounting!AF$23","v":9086775.2471341025},{"$f":"AG$297 / Discounting!AG$23","v":57256328.204260662},{"$f":"AH$297 / Discounting!AH$23","v":52410726.949945711},{"$f":"AI$297 / Discounting!AI$23","v":47040367.595830671},{"$f":"AJ$297 / Discounting!AJ$23","v":43049556.41893883},{"$f":"AK$297 / Discounting!AK$23","v":39390493.248299628},{"$f":"AL$297 / Discounting!AL$23","v":37150544.999018654},{"$f":"AM$297 / Discounting!AM$23","v":37790254.821377784},{"$f":"AN$297 / Discounting!AN$23","v":34586847.342838995},{"$f":"AO$297 / Discounting!AO$23","v":31301756.940375607},{"$f":"AP$297 / Discounting!AP$23","v":28264320.3787922},{"$f":"AQ$297 / Discounting!AQ$23","v":25694593.521378081},{"$f":"AR$297 / Discounting!AR$23","v":23722819.833162323},{"$f":"AS$297 / Discounting!AS$23","v":34705064.789666556},{"$f":"AT$297 / Discounting!AT$23","v":31550323.198613279},{"$f":"AU$297 / Discounting!AU$23","v":28682347.559270907},{"$f":"AV$297 / Discounting!AV$23","v":26376516.219434068},{"$f":"AW$297 / Discounting!AW$23","v":23978838.227112807},{"$f":"AX$297 / Discounting!AX$23","v":21756934.690262239},{"$f":"AY$297 / Discounting!AY$23","v":19817521.924920544},{"$f":"AZ$297 / Discounting!AZ$23","v":17810170.607011575},{"$f":"BA$297 / Discounting!BA$23","v":16170057.328704659},{"$f":"BB$297 / Discounting!BB$23","v":14719361.832934827},{"$f":"BC$297 / Discounting!BC$23","v":13381331.820617666},{"$f":"BD$297 / Discounting!BD$23","v":12164930.702056093},{"$f":"BE$297 / Discounting!BE$23","v":11059102.41399366},{"$f":"BF$297 / Discounting!BF$23","v":10053795.869257668},{"$f":"BG$297 / Discounting!BG$23","v":9578723.3273299877},{"$f":"BH$297 / Discounting!BH$23","v":8606513.2087291256},{"$f":"BI$297 / Discounting!BI$23","v":7838932.3327314891},{"$f":"BJ$297 / Discounting!BJ$23","v":7126344.0202452037},{"$f":"BK$297 / Discounting!BK$23","v":6482604.1952205468},{"$f":"BL$297 / Discounting!BL$23","v":2824889.099208144},{"$f":"BM$297 / Discounting!BM$23","v":0},{"$f":"BN$297 / Discounting!BN$23","v":0},{"$f":"BO$297 / Discounting!BO$23","v":0},{"$f":"BP$297 / Discounting!BP$23","v":0},{"$f":"BQ$297 / Discounting!BQ$23","v":0},{"$f":"BR$297 / Discounting!BR$23","v":0},{"$f":"BS$297 / Discounting!BS$23","v":0},{"$f":"BT$297 / Discounting!BT$23","v":0},{"$f":"BU$297 / Discounting!BU$23","v":0},{"$f":"BV$297 / Discounting!BV$23","v":0},{"$f":"BW$297 / Discounting!BW$23","v":0},{"$f":"BX$297 / Discounting!BX$23","v":0},{"$f":"BY$297 / Discounting!BY$23","v":0},{"$f":"BZ$297 / Discounting!BZ$23","v":0},{"$f":"CA$297 / Discounting!CA$23","v":0},{"$f":"CB$297 / Discounting!CB$23","v":0},{"$f":"CC$297 / Discounting!CC$23","v":0},{"$f":"CD$297 / Discounting!CD$23","v":0},{"$f":"CE$297 / Discounting!CE$23","v":0},{"$f":"CF$297 / Discounting!CF$23","v":0},{"$f":"CG$297 / Discounting!CG$23","v":0},{"$f":"CH$297 / Discounting!CH$23","v":0},{"$f":"CI$297 / Discounting!CI$23","v":0},{"$f":"CJ$297 / Discounting!CJ$23","v":0},{"$f":"CK$297 / Discounting!CK$23","v":0},{"$f":"CL$297 / Discounting!CL$23","v":0},{"$f":"CM$297 / Discounting!CM$23","v":0},{"$f":"CN$297 / Discounting!CN$23","v":0},{"$f":"CO$297 / Discounting!CO$23","v":0},{"$f":"CP$297 / Discounting!CP$23","v":0},{"$f":"CQ$297 / Discounting!CQ$23","v":0},{"$f":"CR$297 / Discounting!CR$23","v":0},{"$f":"CS$297 / Discounting!CS$23","v":0},{"$f":"CT$297 / Discounting!CT$23","v":0},{"$f":"CU$297 / Discounting!CU$23","v":0},{"$f":"CV$297 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J329:CV329)","v":491415569.52063268},null,{"$f":"J$297 / Discounting!J$24","v":0},{"$f":"K$297 / Discounting!K$24","v":0},{"$f":"L$297 / Discounting!L$24","v":0},{"$f":"M$297 / Discounting!M$24","v":0},{"$f":"N$297 / Discounting!N$24","v":0},{"$f":"O$297 / Discounting!O$24","v":0},{"$f":"P$297 / Discounting!P$24","v":0},{"$f":"Q$297 / Discounting!Q$24","v":0},{"$f":"R$297 / Discounting!R$24","v":0},{"$f":"S$297 / Discounting!S$24","v":0},{"$f":"T$297 / Discounting!T$24","v":0},{"$f":"U$297 / Discounting!U$24","v":0},{"$f":"V$297 / Discounting!V$24","v":0},{"$f":"W$297 / Discounting!W$24","v":0},{"$f":"X$297 / Discounting!X$24","v":0},{"$f":"Y$297 / Discounting!Y$24","v":0},{"$f":"Z$297 / Discounting!Z$24","v":0},{"$f":"AA$297 / Discounting!AA$24","v":0},{"$f":"AB$297 / Discounting!AB$24","v":0},{"$f":"AC$297 / Discounting!AC$24","v":0},{"$f":"AD$297 / Discounting!AD$24","v":0},{"$f":"AE$297 / Discounting!AE$24","v":0},{"$f":"AF$297 / Discounting!AF$24","v":5642172.508791687},{"$f":"AG$297 / Discounting!AG$24","v":35551675.062098734},{"$f":"AH$297 / Discounting!AH$24","v":32542937.920252398},{"$f":"AI$297 / Discounting!AI$24","v":29208367.284792181},{"$f":"AJ$297 / Discounting!AJ$24","v":26730387.528757237},{"$f":"AK$297 / Discounting!AK$24","v":24458397.18368692},{"$f":"AL$297 / Discounting!AL$24","v":23067565.553159341},{"$f":"AM$297 / Discounting!AM$24","v":23464775.022432506},{"$f":"AN$297 / Discounting!AN$24","v":21475711.01256061},{"$f":"AO$297 / Discounting!AO$24","v":19435928.333494108},{"$f":"AP$297 / Discounting!AP$24","v":17549919.204967491},{"$f":"AQ$297 / Discounting!AQ$24","v":15954321.004761269},{"$f":"AR$297 / Discounting!AR$24","v":14730004.677501112},{"$f":"AS$297 / Discounting!AS$24","v":21549114.746053454},{"$f":"AT$297 / Discounting!AT$24","v":19590268.423426911},{"$f":"AU$297 / Discounting!AU$24","v":17809481.194945019},{"$f":"AV$297 / Discounting!AV$24","v":16377741.348662263},{"$f":"AW$297 / Discounting!AW$24","v":14888971.957400326},{"$f":"AX$297 / Discounting!AX$24","v":13509344.673589254},{"$f":"AY$297 / Discounting!AY$24","v":12305121.933375474},{"$f":"AZ$297 / Discounting!AZ$24","v":11058714.697214901},{"$f":"BA$297 / Discounting!BA$24","v":10040333.390481682},{"$f":"BB$297 / Discounting!BB$24","v":9139565.6238923222},{"$f":"BC$297 / Discounting!BC$24","v":8308754.2583514936},{"$f":"BD$297 / Discounting!BD$24","v":7553464.8664436042},{"$f":"BE$297 / Discounting!BE$24","v":6866832.5027436372},{"$f":"BF$297 / Discounting!BF$24","v":6242616.2329061385},{"$f":"BG$297 / Discounting!BG$24","v":5947633.5616233274},{"$f":"BH$297 / Discounting!BH$24","v":5343967.568490182},{"$f":"BI$297 / Discounting!BI$24","v":4867360.2354108244},{"$f":"BJ$297 / Discounting!BJ$24","v":4424898.95762535},{"$f":"BK$297 / Discounting!BK$24","v":4025187.1737651704},{"$f":"BL$297 / Discounting!BL$24","v":1754033.8769757051},{"$f":"BM$297 / Discounting!BM$24","v":0},{"$f":"BN$297 / Discounting!BN$24","v":0},{"$f":"BO$297 / Discounting!BO$24","v":0},{"$f":"BP$297 / Discounting!BP$24","v":0},{"$f":"BQ$297 / Discounting!BQ$24","v":0},{"$f":"BR$297 / Discounting!BR$24","v":0},{"$f":"BS$297 / Discounting!BS$24","v":0},{"$f":"BT$297 / Discounting!BT$24","v":0},{"$f":"BU$297 / Discounting!BU$24","v":0},{"$f":"BV$297 / Discounting!BV$24","v":0},{"$f":"BW$297 / Discounting!BW$24","v":0},{"$f":"BX$297 / Discounting!BX$24","v":0},{"$f":"BY$297 / Discounting!BY$24","v":0},{"$f":"BZ$297 / Discounting!BZ$24","v":0},{"$f":"CA$297 / Discounting!CA$24","v":0},{"$f":"CB$297 / Discounting!CB$24","v":0},{"$f":"CC$297 / Discounting!CC$24","v":0},{"$f":"CD$297 / Discounting!CD$24","v":0},{"$f":"CE$297 / Discounting!CE$24","v":0},{"$f":"CF$297 / Discounting!CF$24","v":0},{"$f":"CG$297 / Discounting!CG$24","v":0},{"$f":"CH$297 / Discounting!CH$24","v":0},{"$f":"CI$297 / Discounting!CI$24","v":0},{"$f":"CJ$297 / Discounting!CJ$24","v":0},{"$f":"CK$297 / Discounting!CK$24","v":0},{"$f":"CL$297 / Discounting!CL$24","v":0},{"$f":"CM$297 / Discounting!CM$24","v":0},{"$f":"CN$297 / Discounting!CN$24","v":0},{"$f":"CO$297 / Discounting!CO$24","v":0},{"$f":"CP$297 / Discounting!CP$24","v":0},{"$f":"CQ$297 / Discounting!CQ$24","v":0},{"$f":"CR$297 / Discounting!CR$24","v":0},{"$f":"CS$297 / Discounting!CS$24","v":0},{"$f":"CT$297 / Discounting!CT$24","v":0},{"$f":"CU$297 / Discounting!CU$24","v":0},{"$f":"CV$297 / Discounting!CV$24","v":0}]
[]
[null,null,null,"TPDC Fully Paid Equity Cash Costs"]
[{"$nulls":5},"Component active"]
[{"$nulls":4},"Block 2",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J333:CV333)","v":0},{"$f":"(F8 * 'Block 2'!H883) - H333","v":0},{"$f":"$F$8 * 'Block 2'!J883","v":0},{"$f":"$F$8 * 'Block 2'!K883","v":0},{"$f":"$F$8 * 'Block 2'!L883","v":0},{"$f":"$F$8 * 'Block 2'!M883","v":0},{"$f":"$F$8 * 'Block 2'!N883","v":0},{"$f":"$F$8 * 'Block 2'!O883","v":0},{"$f":"$F$8 * 'Block 2'!P883","v":0},{"$f":"$F$8 * 'Block 2'!Q883","v":0},{"$f":"$F$8 * 'Block 2'!R883","v":0},{"$f":"$F$8 * 'Block 2'!S883","v":0},{"$f":"$F$8 * 'Block 2'!T883","v":0},{"$f":"$F$8 * 'Block 2'!U883","v":0},{"$f":"$F$8 * 'Block 2'!V883","v":0},{"$f":"$F$8 * 'Block 2'!W883","v":0},{"$f":"$F$8 * 'Block 2'!X883","v":0},{"$f":"$F$8 * 'Block 2'!Y883","v":0},{"$f":"$F$8 * 'Block 2'!Z883","v":0},{"$f":"$F$8 * 'Block 2'!AA883","v":0},{"$f":"$F$8 * 'Block 2'!AB883","v":0},{"$f":"$F$8 * 'Block 2'!AC883","v":0},{"$f":"$F$8 * 'Block 2'!AD883","v":0},{"$f":"$F$8 * 'Block 2'!AE883","v":0},{"$f":"$F$8 * 'Block 2'!AF883","v":0},{"$f":"$F$8 * 'Block 2'!AG883","v":0},{"$f":"$F$8 * 'Block 2'!AH883","v":0},{"$f":"$F$8 * 'Block 2'!AI883","v":0},{"$f":"$F$8 * 'Block 2'!AJ883","v":0},{"$f":"$F$8 * 'Block 2'!AK883","v":0},{"$f":"$F$8 * 'Block 2'!AL883","v":0},{"$f":"$F$8 * 'Block 2'!AM883","v":0},{"$f":"$F$8 * 'Block 2'!AN883","v":0},{"$f":"$F$8 * 'Block 2'!AO883","v":0},{"$f":"$F$8 * 'Block 2'!AP883","v":0},{"$f":"$F$8 * 'Block 2'!AQ883","v":0},{"$f":"$F$8 * 'Block 2'!AR883","v":0},{"$f":"$F$8 * 'Block 2'!AS883","v":0},{"$f":"$F$8 * 'Block 2'!AT883","v":0},{"$f":"$F$8 * 'Block 2'!AU883","v":0},{"$f":"$F$8 * 'Block 2'!AV883","v":0},{"$f":"$F$8 * 'Block 2'!AW883","v":0},{"$f":"$F$8 * 'Block 2'!AX883","v":0},{"$f":"$F$8 * 'Block 2'!AY883","v":0},{"$f":"$F$8 * 'Block 2'!AZ883","v":0},{"$f":"$F$8 * 'Block 2'!BA883","v":0},{"$f":"$F$8 * 'Block 2'!BB883","v":0},{"$f":"$F$8 * 'Block 2'!BC883","v":0},{"$f":"$F$8 * 'Block 2'!BD883","v":0},{"$f":"$F$8 * 'Block 2'!BE883","v":0},{"$f":"$F$8 * 'Block 2'!BF883","v":0},{"$f":"$F$8 * 'Block 2'!BG883","v":0},{"$f":"$F$8 * 'Block 2'!BH883","v":0},{"$f":"$F$8 * 'Block 2'!BI883","v":0},{"$f":"$F$8 * 'Block 2'!BJ883","v":0},{"$f":"$F$8 * 'Block 2'!BK883","v":0},{"$f":"$F$8 * 'Block 2'!BL883","v":0},{"$f":"$F$8 * 'Block 2'!BM883","v":0},{"$f":"$F$8 * 'Block 2'!BN883","v":0},{"$f":"$F$8 * 'Block 2'!BO883","v":0},{"$f":"$F$8 * 'Block 2'!BP883","v":0},{"$f":"$F$8 * 'Block 2'!BQ883","v":0},{"$f":"$F$8 * 'Block 2'!BR883","v":0},{"$f":"$F$8 * 'Block 2'!BS883","v":0},{"$f":"$F$8 * 'Block 2'!BT883","v":0},{"$f":"$F$8 * 'Block 2'!BU883","v":0},{"$f":"$F$8 * 'Block 2'!BV883","v":0},{"$f":"$F$8 * 'Block 2'!BW883","v":0},{"$f":"$F$8 * 'Block 2'!BX883","v":0},{"$f":"$F$8 * 'Block 2'!BY883","v":0},{"$f":"$F$8 * 'Block 2'!BZ883","v":0},{"$f":"$F$8 * 'Block 2'!CA883","v":0},{"$f":"$F$8 * 'Block 2'!CB883","v":0},{"$f":"$F$8 * 'Block 2'!CC883","v":0},{"$f":"$F$8 * 'Block 2'!CD883","v":0},{"$f":"$F$8 * 'Block 2'!CE883","v":0},{"$f":"$F$8 * 'Block 2'!CF883","v":0},{"$f":"$F$8 * 'Block 2'!CG883","v":0},{"$f":"$F$8 * 'Block 2'!CH883","v":0},{"$f":"$F$8 * 'Block 2'!CI883","v":0},{"$f":"$F$8 * 'Block 2'!CJ883","v":0},{"$f":"$F$8 * 'Block 2'!CK883","v":0},{"$f":"$F$8 * 'Block 2'!CL883","v":0},{"$f":"$F$8 * 'Block 2'!CM883","v":0},{"$f":"$F$8 * 'Block 2'!CN883","v":0},{"$f":"$F$8 * 'Block 2'!CO883","v":0},{"$f":"$F$8 * 'Block 2'!CP883","v":0},{"$f":"$F$8 * 'Block 2'!CQ883","v":0},{"$f":"$F$8 * 'Block 2'!CR883","v":0},{"$f":"$F$8 * 'Block 2'!CS883","v":0},{"$f":"$F$8 * 'Block 2'!CT883","v":0},{"$f":"$F$8 * 'Block 2'!CU883","v":0},{"$f":"$F$8 * 'Block 2'!CV883","v":0}]
[{"$nulls":4},"LNG and DSO plants",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J334:CV334)","v":0},{"$f":"(' Block 2 LNG & DSO plants'!H622 * F334) - H334","v":0},{"$f":"' Block 2 LNG & DSO plants'!J622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!K622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!L622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!M622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!N622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!O622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!P622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!Q622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!R622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!S622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!T622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!U622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!V622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!W622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!X622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!Y622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!Z622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AA622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AB622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AC622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AD622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AE622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AF622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AG622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AH622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AI622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AJ622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AK622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AL622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AM622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AN622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AO622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AP622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AQ622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AR622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AS622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AT622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AU622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AV622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AW622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AX622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AY622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!AZ622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BA622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BB622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BC622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BD622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BE622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BF622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BG622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BH622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BI622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BJ622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BK622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BL622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BM622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BN622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BO622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BP622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BQ622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BR622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BS622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BT622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BU622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BV622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BW622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BX622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BY622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!BZ622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CA622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CB622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CC622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CD622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CE622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CF622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CG622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CH622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CI622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CJ622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CK622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CL622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CM622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CN622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CO622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CP622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CQ622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CR622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CS622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CT622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CU622 * $F$334","v":0},{"$f":"' Block 2 LNG & DSO plants'!CV622 * $F$334","v":0}]
[]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J336:CV336)","v":0},null,{"$f":"SUM(J333:J334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF333:AF334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL333:BL334)","v":0},0,0,0,0,0,{"$f":"SUM(BR333:BR334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE333:CE334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J337:CV337)","v":0},null,{"$f":"J336 * Discounting!J$12","v":0},{"$f":"K336 * Discounting!K$12","v":0},{"$f":"L336 * Discounting!L$12","v":0},{"$f":"M336 * Discounting!M$12","v":0},{"$f":"N336 * Discounting!N$12","v":0},{"$f":"O336 * Discounting!O$12","v":0},{"$f":"P336 * Discounting!P$12","v":0},{"$f":"Q336 * Discounting!Q$12","v":0},{"$f":"R336 * Discounting!R$12","v":0},{"$f":"S336 * Discounting!S$12","v":0},{"$f":"T336 * Discounting!T$12","v":0},{"$f":"U336 * Discounting!U$12","v":0},{"$f":"V336 * Discounting!V$12","v":0},{"$f":"W336 * Discounting!W$12","v":0},{"$f":"X336 * Discounting!X$12","v":0},{"$f":"Y336 * Discounting!Y$12","v":0},{"$f":"Z336 * Discounting!Z$12","v":0},{"$f":"AA336 * Discounting!AA$12","v":0},{"$f":"AB336 * Discounting!AB$12","v":0},{"$f":"AC336 * Discounting!AC$12","v":0},{"$f":"AD336 * Discounting!AD$12","v":0},{"$f":"AE336 * Discounting!AE$12","v":0},{"$f":"AF336 * Discounting!AF$12","v":0},{"$f":"AG336 * Discounting!AG$12","v":0},{"$f":"AH336 * Discounting!AH$12","v":0},{"$f":"AI336 * Discounting!AI$12","v":0},{"$f":"AJ336 * Discounting!AJ$12","v":0},{"$f":"AK336 * Discounting!AK$12","v":0},{"$f":"AL336 * Discounting!AL$12","v":0},{"$f":"AM336 * Discounting!AM$12","v":0},{"$f":"AN336 * Discounting!AN$12","v":0},{"$f":"AO336 * Discounting!AO$12","v":0},{"$f":"AP336 * Discounting!AP$12","v":0},{"$f":"AQ336 * Discounting!AQ$12","v":0},{"$f":"AR336 * Discounting!AR$12","v":0},{"$f":"AS336 * Discounting!AS$12","v":0},{"$f":"AT336 * Discounting!AT$12","v":0},{"$f":"AU336 * Discounting!AU$12","v":0},{"$f":"AV336 * Discounting!AV$12","v":0},{"$f":"AW336 * Discounting!AW$12","v":0},{"$f":"AX336 * Discounting!AX$12","v":0},{"$f":"AY336 * Discounting!AY$12","v":0},{"$f":"AZ336 * Discounting!AZ$12","v":0},{"$f":"BA336 * Discounting!BA$12","v":0},{"$f":"BB336 * Discounting!BB$12","v":0},{"$f":"BC336 * Discounting!BC$12","v":0},{"$f":"BD336 * Discounting!BD$12","v":0},{"$f":"BE336 * Discounting!BE$12","v":0},{"$f":"BF336 * Discounting!BF$12","v":0},{"$f":"BG336 * Discounting!BG$12","v":0},{"$f":"BH336 * Discounting!BH$12","v":0},{"$f":"BI336 * Discounting!BI$12","v":0},{"$f":"BJ336 * Discounting!BJ$12","v":0},{"$f":"BK336 * Discounting!BK$12","v":0},{"$f":"BL336 * Discounting!BL$12","v":0},{"$f":"BM336 * Discounting!BM$12","v":0},{"$f":"BN336 * Discounting!BN$12","v":0},{"$f":"BO336 * Discounting!BO$12","v":0},{"$f":"BP336 * Discounting!BP$12","v":0},{"$f":"BQ336 * Discounting!BQ$12","v":0},{"$f":"BR336 * Discounting!BR$12","v":0},{"$f":"BS336 * Discounting!BS$12","v":0},{"$f":"BT336 * Discounting!BT$12","v":0},{"$f":"BU336 * Discounting!BU$12","v":0},{"$f":"BV336 * Discounting!BV$12","v":0},{"$f":"BW336 * Discounting!BW$12","v":0},{"$f":"BX336 * Discounting!BX$12","v":0},{"$f":"BY336 * Discounting!BY$12","v":0},{"$f":"BZ336 * Discounting!BZ$12","v":0},{"$f":"CA336 * Discounting!CA$12","v":0},{"$f":"CB336 * Discounting!CB$12","v":0},{"$f":"CC336 * Discounting!CC$12","v":0},{"$f":"CD336 * Discounting!CD$12","v":0},{"$f":"CE336 * Discounting!CE$12","v":0},{"$f":"CF336 * Discounting!CF$12","v":0},{"$f":"CG336 * Discounting!CG$12","v":0},{"$f":"CH336 * Discounting!CH$12","v":0},{"$f":"CI336 * Discounting!CI$12","v":0},{"$f":"CJ336 * Discounting!CJ$12","v":0},{"$f":"CK336 * Discounting!CK$12","v":0},{"$f":"CL336 * Discounting!CL$12","v":0},{"$f":"CM336 * Discounting!CM$12","v":0},{"$f":"CN336 * Discounting!CN$12","v":0},{"$f":"CO336 * Discounting!CO$12","v":0},{"$f":"CP336 * Discounting!CP$12","v":0},{"$f":"CQ336 * Discounting!CQ$12","v":0},{"$f":"CR336 * Discounting!CR$12","v":0},{"$f":"CS336 * Discounting!CS$12","v":0},{"$f":"CT336 * Discounting!CT$12","v":0},{"$f":"CU336 * Discounting!CU$12","v":0},{"$f":"CV336 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Equity Cash Costs NPV\"&Inputs!C482*100","v":"TPDC Equity Cash Costs NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J340:CV340)","v":0},null,{"$f":"J337 / Discounting!J$23","v":0},{"$f":"K337 / Discounting!K$23","v":0},{"$f":"L337 / Discounting!L$23","v":0},{"$f":"M337 / Discounting!M$23","v":0},{"$f":"N337 / Discounting!N$23","v":0},{"$f":"O337 / Discounting!O$23","v":0},{"$f":"P337 / Discounting!P$23","v":0},{"$f":"Q337 / Discounting!Q$23","v":0},{"$f":"R337 / Discounting!R$23","v":0},{"$f":"S337 / Discounting!S$23","v":0},{"$f":"T337 / Discounting!T$23","v":0},{"$f":"U337 / Discounting!U$23","v":0},{"$f":"V337 / Discounting!V$23","v":0},{"$f":"W337 / Discounting!W$23","v":0},{"$f":"X337 / Discounting!X$23","v":0},{"$f":"Y337 / Discounting!Y$23","v":0},{"$f":"Z337 / Discounting!Z$23","v":0},{"$f":"AA337 / Discounting!AA$23","v":0},{"$f":"AB337 / Discounting!AB$23","v":0},{"$f":"AC337 / Discounting!AC$23","v":0},{"$f":"AD337 / Discounting!AD$23","v":0},{"$f":"AE337 / Discounting!AE$23","v":0},{"$f":"AF337 / Discounting!AF$23","v":0},{"$f":"AG337 / Discounting!AG$23","v":0},{"$f":"AH337 / Discounting!AH$23","v":0},{"$f":"AI337 / Discounting!AI$23","v":0},{"$f":"AJ337 / Discounting!AJ$23","v":0},{"$f":"AK337 / Discounting!AK$23","v":0},{"$f":"AL337 / Discounting!AL$23","v":0},{"$f":"AM337 / Discounting!AM$23","v":0},{"$f":"AN337 / Discounting!AN$23","v":0},{"$f":"AO337 / Discounting!AO$23","v":0},{"$f":"AP337 / Discounting!AP$23","v":0},{"$f":"AQ337 / Discounting!AQ$23","v":0},{"$f":"AR337 / Discounting!AR$23","v":0},{"$f":"AS337 / Discounting!AS$23","v":0},{"$f":"AT337 / Discounting!AT$23","v":0},{"$f":"AU337 / Discounting!AU$23","v":0},{"$f":"AV337 / Discounting!AV$23","v":0},{"$f":"AW337 / Discounting!AW$23","v":0},{"$f":"AX337 / Discounting!AX$23","v":0},{"$f":"AY337 / Discounting!AY$23","v":0},{"$f":"AZ337 / Discounting!AZ$23","v":0},{"$f":"BA337 / Discounting!BA$23","v":0},{"$f":"BB337 / Discounting!BB$23","v":0},{"$f":"BC337 / Discounting!BC$23","v":0},{"$f":"BD337 / Discounting!BD$23","v":0},{"$f":"BE337 / Discounting!BE$23","v":0},{"$f":"BF337 / Discounting!BF$23","v":0},{"$f":"BG337 / Discounting!BG$23","v":0},{"$f":"BH337 / Discounting!BH$23","v":0},{"$f":"BI337 / Discounting!BI$23","v":0},{"$f":"BJ337 / Discounting!BJ$23","v":0},{"$f":"BK337 / Discounting!BK$23","v":0},{"$f":"BL337 / Discounting!BL$23","v":0},{"$f":"BM337 / Discounting!BM$23","v":0},{"$f":"BN337 / Discounting!BN$23","v":0},{"$f":"BO337 / Discounting!BO$23","v":0},{"$f":"BP337 / Discounting!BP$23","v":0},{"$f":"BQ337 / Discounting!BQ$23","v":0},{"$f":"BR337 / Discounting!BR$23","v":0},{"$f":"BS337 / Discounting!BS$23","v":0},{"$f":"BT337 / Discounting!BT$23","v":0},{"$f":"BU337 / Discounting!BU$23","v":0},{"$f":"BV337 / Discounting!BV$23","v":0},{"$f":"BW337 / Discounting!BW$23","v":0},{"$f":"BX337 / Discounting!BX$23","v":0},{"$f":"BY337 / Discounting!BY$23","v":0},{"$f":"BZ337 / Discounting!BZ$23","v":0},{"$f":"CA337 / Discounting!CA$23","v":0},{"$f":"CB337 / Discounting!CB$23","v":0},{"$f":"CC337 / Discounting!CC$23","v":0},{"$f":"CD337 / Discounting!CD$23","v":0},{"$f":"CE337 / Discounting!CE$23","v":0},{"$f":"CF337 / Discounting!CF$23","v":0},{"$f":"CG337 / Discounting!CG$23","v":0},{"$f":"CH337 / Discounting!CH$23","v":0},{"$f":"CI337 / Discounting!CI$23","v":0},{"$f":"CJ337 / Discounting!CJ$23","v":0},{"$f":"CK337 / Discounting!CK$23","v":0},{"$f":"CL337 / Discounting!CL$23","v":0},{"$f":"CM337 / Discounting!CM$23","v":0},{"$f":"CN337 / Discounting!CN$23","v":0},{"$f":"CO337 / Discounting!CO$23","v":0},{"$f":"CP337 / Discounting!CP$23","v":0},{"$f":"CQ337 / Discounting!CQ$23","v":0},{"$f":"CR337 / Discounting!CR$23","v":0},{"$f":"CS337 / Discounting!CS$23","v":0},{"$f":"CT337 / Discounting!CT$23","v":0},{"$f":"CU337 / Discounting!CU$23","v":0},{"$f":"CV337 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J341:CV341)","v":0},null,{"$f":"J336 / Discounting!J$23","v":0},{"$f":"K336 / Discounting!K$23","v":0},{"$f":"L336 / Discounting!L$23","v":0},{"$f":"M336 / Discounting!M$23","v":0},{"$f":"N336 / Discounting!N$23","v":0},{"$f":"O336 / Discounting!O$23","v":0},{"$f":"P336 / Discounting!P$23","v":0},{"$f":"Q336 / Discounting!Q$23","v":0},{"$f":"R336 / Discounting!R$23","v":0},{"$f":"S336 / Discounting!S$23","v":0},{"$f":"T336 / Discounting!T$23","v":0},{"$f":"U336 / Discounting!U$23","v":0},{"$f":"V336 / Discounting!V$23","v":0},{"$f":"W336 / Discounting!W$23","v":0},{"$f":"X336 / Discounting!X$23","v":0},{"$f":"Y336 / Discounting!Y$23","v":0},{"$f":"Z336 / Discounting!Z$23","v":0},{"$f":"AA336 / Discounting!AA$23","v":0},{"$f":"AB336 / Discounting!AB$23","v":0},{"$f":"AC336 / Discounting!AC$23","v":0},{"$f":"AD336 / Discounting!AD$23","v":0},{"$f":"AE336 / Discounting!AE$23","v":0},{"$f":"AF336 / Discounting!AF$23","v":0},{"$f":"AG336 / Discounting!AG$23","v":0},{"$f":"AH336 / Discounting!AH$23","v":0},{"$f":"AI336 / Discounting!AI$23","v":0},{"$f":"AJ336 / Discounting!AJ$23","v":0},{"$f":"AK336 / Discounting!AK$23","v":0},{"$f":"AL336 / Discounting!AL$23","v":0},{"$f":"AM336 / Discounting!AM$23","v":0},{"$f":"AN336 / Discounting!AN$23","v":0},{"$f":"AO336 / Discounting!AO$23","v":0},{"$f":"AP336 / Discounting!AP$23","v":0},{"$f":"AQ336 / Discounting!AQ$23","v":0},{"$f":"AR336 / Discounting!AR$23","v":0},{"$f":"AS336 / Discounting!AS$23","v":0},{"$f":"AT336 / Discounting!AT$23","v":0},{"$f":"AU336 / Discounting!AU$23","v":0},{"$f":"AV336 / Discounting!AV$23","v":0},{"$f":"AW336 / Discounting!AW$23","v":0},{"$f":"AX336 / Discounting!AX$23","v":0},{"$f":"AY336 / Discounting!AY$23","v":0},{"$f":"AZ336 / Discounting!AZ$23","v":0},{"$f":"BA336 / Discounting!BA$23","v":0},{"$f":"BB336 / Discounting!BB$23","v":0},{"$f":"BC336 / Discounting!BC$23","v":0},{"$f":"BD336 / Discounting!BD$23","v":0},{"$f":"BE336 / Discounting!BE$23","v":0},{"$f":"BF336 / Discounting!BF$23","v":0},{"$f":"BG336 / Discounting!BG$23","v":0},{"$f":"BH336 / Discounting!BH$23","v":0},{"$f":"BI336 / Discounting!BI$23","v":0},{"$f":"BJ336 / Discounting!BJ$23","v":0},{"$f":"BK336 / Discounting!BK$23","v":0},{"$f":"BL336 / Discounting!BL$23","v":0},{"$f":"BM336 / Discounting!BM$23","v":0},{"$f":"BN336 / Discounting!BN$23","v":0},{"$f":"BO336 / Discounting!BO$23","v":0},{"$f":"BP336 / Discounting!BP$23","v":0},{"$f":"BQ336 / Discounting!BQ$23","v":0},{"$f":"BR336 / Discounting!BR$23","v":0},{"$f":"BS336 / Discounting!BS$23","v":0},{"$f":"BT336 / Discounting!BT$23","v":0},{"$f":"BU336 / Discounting!BU$23","v":0},{"$f":"BV336 / Discounting!BV$23","v":0},{"$f":"BW336 / Discounting!BW$23","v":0},{"$f":"BX336 / Discounting!BX$23","v":0},{"$f":"BY336 / Discounting!BY$23","v":0},{"$f":"BZ336 / Discounting!BZ$23","v":0},{"$f":"CA336 / Discounting!CA$23","v":0},{"$f":"CB336 / Discounting!CB$23","v":0},{"$f":"CC336 / Discounting!CC$23","v":0},{"$f":"CD336 / Discounting!CD$23","v":0},{"$f":"CE336 / Discounting!CE$23","v":0},{"$f":"CF336 / Discounting!CF$23","v":0},{"$f":"CG336 / Discounting!CG$23","v":0},{"$f":"CH336 / Discounting!CH$23","v":0},{"$f":"CI336 / Discounting!CI$23","v":0},{"$f":"CJ336 / Discounting!CJ$23","v":0},{"$f":"CK336 / Discounting!CK$23","v":0},{"$f":"CL336 / Discounting!CL$23","v":0},{"$f":"CM336 / Discounting!CM$23","v":0},{"$f":"CN336 / Discounting!CN$23","v":0},{"$f":"CO336 / Discounting!CO$23","v":0},{"$f":"CP336 / Discounting!CP$23","v":0},{"$f":"CQ336 / Discounting!CQ$23","v":0},{"$f":"CR336 / Discounting!CR$23","v":0},{"$f":"CS336 / Discounting!CS$23","v":0},{"$f":"CT336 / Discounting!CT$23","v":0},{"$f":"CU336 / Discounting!CU$23","v":0},{"$f":"CV336 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J342:CV342)","v":0},null,{"$f":"J336 / Discounting!J$24","v":0},{"$f":"K336 / Discounting!K$24","v":0},{"$f":"L336 / Discounting!L$24","v":0},{"$f":"M336 / Discounting!M$24","v":0},{"$f":"N336 / Discounting!N$24","v":0},{"$f":"O336 / Discounting!O$24","v":0},{"$f":"P336 / Discounting!P$24","v":0},{"$f":"Q336 / Discounting!Q$24","v":0},{"$f":"R336 / Discounting!R$24","v":0},{"$f":"S336 / Discounting!S$24","v":0},{"$f":"T336 / Discounting!T$24","v":0},{"$f":"U336 / Discounting!U$24","v":0},{"$f":"V336 / Discounting!V$24","v":0},{"$f":"W336 / Discounting!W$24","v":0},{"$f":"X336 / Discounting!X$24","v":0},{"$f":"Y336 / Discounting!Y$24","v":0},{"$f":"Z336 / Discounting!Z$24","v":0},{"$f":"AA336 / Discounting!AA$24","v":0},{"$f":"AB336 / Discounting!AB$24","v":0},{"$f":"AC336 / Discounting!AC$24","v":0},{"$f":"AD336 / Discounting!AD$24","v":0},{"$f":"AE336 / Discounting!AE$24","v":0},{"$f":"AF336 / Discounting!AF$24","v":0},{"$f":"AG336 / Discounting!AG$24","v":0},{"$f":"AH336 / Discounting!AH$24","v":0},{"$f":"AI336 / Discounting!AI$24","v":0},{"$f":"AJ336 / Discounting!AJ$24","v":0},{"$f":"AK336 / Discounting!AK$24","v":0},{"$f":"AL336 / Discounting!AL$24","v":0},{"$f":"AM336 / Discounting!AM$24","v":0},{"$f":"AN336 / Discounting!AN$24","v":0},{"$f":"AO336 / Discounting!AO$24","v":0},{"$f":"AP336 / Discounting!AP$24","v":0},{"$f":"AQ336 / Discounting!AQ$24","v":0},{"$f":"AR336 / Discounting!AR$24","v":0},{"$f":"AS336 / Discounting!AS$24","v":0},{"$f":"AT336 / Discounting!AT$24","v":0},{"$f":"AU336 / Discounting!AU$24","v":0},{"$f":"AV336 / Discounting!AV$24","v":0},{"$f":"AW336 / Discounting!AW$24","v":0},{"$f":"AX336 / Discounting!AX$24","v":0},{"$f":"AY336 / Discounting!AY$24","v":0},{"$f":"AZ336 / Discounting!AZ$24","v":0},{"$f":"BA336 / Discounting!BA$24","v":0},{"$f":"BB336 / Discounting!BB$24","v":0},{"$f":"BC336 / Discounting!BC$24","v":0},{"$f":"BD336 / Discounting!BD$24","v":0},{"$f":"BE336 / Discounting!BE$24","v":0},{"$f":"BF336 / Discounting!BF$24","v":0},{"$f":"BG336 / Discounting!BG$24","v":0},{"$f":"BH336 / Discounting!BH$24","v":0},{"$f":"BI336 / Discounting!BI$24","v":0},{"$f":"BJ336 / Discounting!BJ$24","v":0},{"$f":"BK336 / Discounting!BK$24","v":0},{"$f":"BL336 / Discounting!BL$24","v":0},{"$f":"BM336 / Discounting!BM$24","v":0},{"$f":"BN336 / Discounting!BN$24","v":0},{"$f":"BO336 / Discounting!BO$24","v":0},{"$f":"BP336 / Discounting!BP$24","v":0},{"$f":"BQ336 / Discounting!BQ$24","v":0},{"$f":"BR336 / Discounting!BR$24","v":0},{"$f":"BS336 / Discounting!BS$24","v":0},{"$f":"BT336 / Discounting!BT$24","v":0},{"$f":"BU336 / Discounting!BU$24","v":0},{"$f":"BV336 / Discounting!BV$24","v":0},{"$f":"BW336 / Discounting!BW$24","v":0},{"$f":"BX336 / Discounting!BX$24","v":0},{"$f":"BY336 / Discounting!BY$24","v":0},{"$f":"BZ336 / Discounting!BZ$24","v":0},{"$f":"CA336 / Discounting!CA$24","v":0},{"$f":"CB336 / Discounting!CB$24","v":0},{"$f":"CC336 / Discounting!CC$24","v":0},{"$f":"CD336 / Discounting!CD$24","v":0},{"$f":"CE336 / Discounting!CE$24","v":0},{"$f":"CF336 / Discounting!CF$24","v":0},{"$f":"CG336 / Discounting!CG$24","v":0},{"$f":"CH336 / Discounting!CH$24","v":0},{"$f":"CI336 / Discounting!CI$24","v":0},{"$f":"CJ336 / Discounting!CJ$24","v":0},{"$f":"CK336 / Discounting!CK$24","v":0},{"$f":"CL336 / Discounting!CL$24","v":0},{"$f":"CM336 / Discounting!CM$24","v":0},{"$f":"CN336 / Discounting!CN$24","v":0},{"$f":"CO336 / Discounting!CO$24","v":0},{"$f":"CP336 / Discounting!CP$24","v":0},{"$f":"CQ336 / Discounting!CQ$24","v":0},{"$f":"CR336 / Discounting!CR$24","v":0},{"$f":"CS336 / Discounting!CS$24","v":0},{"$f":"CT336 / Discounting!CT$24","v":0},{"$f":"CU336 / Discounting!CU$24","v":0},{"$f":"CV336 / Discounting!CV$24","v":0}]
[]
[null,"Overall offshore project"]
[{"$nulls":4},"Blocks",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J345:CV345)","v":2504932229.2972846},{"$f":"H294 + H320 - H345","v":0},{"$f":"J294 + J320","v":0},{"$f":"K294 + K320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3846345.5371945798,18333204.724664658,18549861.337094158,17164745.780947536,15471657.876920596,14760964.781796366,18592489.761085615,131778369.8593311,131781298.39430806,131784169.50703058,137220722.67064071,137223482.29455692,136139585.95029959,136756611.68711853,131797702.38059241,131495609.35053618,131802751.32292956,131805201.78999282,131807604.20868228,131809959.52112296,131812268.6509667,137468394.36357504,96761103.833744705,78158200.654348567,78673641.710616678,78828114.744480446,63308166.602707326,0,0,0,0,0,{"$f":"BR294 + BR320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE294 + CE320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG and DSO plants",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J346:CV346)","v":9114731530.1188946},{"$f":"H295 + H321 - H346","v":0},{"$f":"J295 + J321","v":0},{"$f":"K295 + K321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39291755.936499089,255493030.79296225,257250933.89001918,253564141.69906807,255253783.27640069,256910294.62672687,258534325.36234066,260126512.35804048,261687480.00088358,263217840.43504331,264718193.80186659,{"$f":"AQ295 + AQ321","v":266189128.47522286},267631221.29223868,339735862.14303279,339735862.14303279,339735862.14303279,339735862.14303279,339735862.14303279,339735862.14303285,339735862.14303279,339735862.14303279,339735862.14303285,339735862.14303279,347235862.14303279,347235862.14303279,347235862.14303279,347235862.14303279,354427452.14303279,217582933.78597829,173193302.47408062,173193302.47408062,173193302.47408062,76970524.817865744,0,0,0,0,0,{"$f":"BR295 + BR321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE295 + CE321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J348:CV348)","v":11619663759.416174},null,{"$f":"SUM(J345:J346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF345:AF346)","v":39291755.936499089},255493030.79296225,257250933.89001918,253564141.69906807,255253783.27640069,256910294.62672687,262380670.89953524,278459717.08270514,280237341.33797777,280382586.21599084,280189851.67878717,280950093.25701922,286223711.05332428,471514232.00236392,471517160.53734088,471520031.6500634,476956584.8136735,476959344.4375897,475875448.09333241,476492473.83015132,471533564.5236252,471231471.49356902,471538613.46596235,479041063.9330256,479043466.35171509,479045821.66415572,479048130.79399949,491895846.50660783,314344037.61972296,251351503.12842917,251866944.1846973,252021417.21856105,{"$f":"SUM(BL345:BL346)","v":140278691.42057306},0,0,0,0,0,{"$f":"SUM(BR345:BR346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE345:CE346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J349:CV349)","v":11619663759.416174},null,{"$f":"J348 * Discounting!J$12","v":0},{"$f":"K348 * Discounting!K$12","v":0},{"$f":"L348 * Discounting!L$12","v":0},{"$f":"M348 * Discounting!M$12","v":0},{"$f":"N348 * Discounting!N$12","v":0},{"$f":"O348 * Discounting!O$12","v":0},{"$f":"P348 * Discounting!P$12","v":0},{"$f":"Q348 * Discounting!Q$12","v":0},{"$f":"R348 * Discounting!R$12","v":0},{"$f":"S348 * Discounting!S$12","v":0},{"$f":"T348 * Discounting!T$12","v":0},{"$f":"U348 * Discounting!U$12","v":0},{"$f":"V348 * Discounting!V$12","v":0},{"$f":"W348 * Discounting!W$12","v":0},{"$f":"X348 * Discounting!X$12","v":0},{"$f":"Y348 * Discounting!Y$12","v":0},{"$f":"Z348 * Discounting!Z$12","v":0},{"$f":"AA348 * Discounting!AA$12","v":0},{"$f":"AB348 * Discounting!AB$12","v":0},{"$f":"AC348 * Discounting!AC$12","v":0},{"$f":"AD348 * Discounting!AD$12","v":0},{"$f":"AE348 * Discounting!AE$12","v":0},{"$f":"AF348 * Discounting!AF$12","v":39291755.936499089},{"$f":"AG348 * Discounting!AG$12","v":255493030.79296225},{"$f":"AH348 * Discounting!AH$12","v":257250933.89001918},{"$f":"AI348 * Discounting!AI$12","v":253564141.69906807},{"$f":"AJ348 * Discounting!AJ$12","v":255253783.27640069},{"$f":"AK348 * Discounting!AK$12","v":256910294.62672687},{"$f":"AL348 * Discounting!AL$12","v":262380670.89953524},{"$f":"AM348 * Discounting!AM$12","v":278459717.08270514},{"$f":"AN348 * Discounting!AN$12","v":280237341.33797777},{"$f":"AO348 * Discounting!AO$12","v":280382586.21599084},{"$f":"AP348 * Discounting!AP$12","v":280189851.67878717},{"$f":"AQ348 * Discounting!AQ$12","v":280950093.25701922},{"$f":"AR348 * Discounting!AR$12","v":286223711.05332428},{"$f":"AS348 * Discounting!AS$12","v":471514232.00236392},{"$f":"AT348 * Discounting!AT$12","v":471517160.53734088},{"$f":"AU348 * Discounting!AU$12","v":471520031.6500634},{"$f":"AV348 * Discounting!AV$12","v":476956584.8136735},{"$f":"AW348 * Discounting!AW$12","v":476959344.4375897},{"$f":"AX348 * Discounting!AX$12","v":475875448.09333241},{"$f":"AY348 * Discounting!AY$12","v":476492473.83015132},{"$f":"AZ348 * Discounting!AZ$12","v":471533564.5236252},{"$f":"BA348 * Discounting!BA$12","v":471231471.49356902},{"$f":"BB348 * Discounting!BB$12","v":471538613.46596235},{"$f":"BC348 * Discounting!BC$12","v":479041063.9330256},{"$f":"BD348 * Discounting!BD$12","v":479043466.35171509},{"$f":"BE348 * Discounting!BE$12","v":479045821.66415572},{"$f":"BF348 * Discounting!BF$12","v":479048130.79399949},{"$f":"BG348 * Discounting!BG$12","v":491895846.50660783},{"$f":"BH348 * Discounting!BH$12","v":314344037.61972296},{"$f":"BI348 * Discounting!BI$12","v":251351503.12842917},{"$f":"BJ348 * Discounting!BJ$12","v":251866944.1846973},{"$f":"BK348 * Discounting!BK$12","v":252021417.21856105},{"$f":"BL348 * Discounting!BL$12","v":140278691.42057306},{"$f":"BM348 * Discounting!BM$12","v":0},{"$f":"BN348 * Discounting!BN$12","v":0},{"$f":"BO348 * Discounting!BO$12","v":0},{"$f":"BP348 * Discounting!BP$12","v":0},{"$f":"BQ348 * Discounting!BQ$12","v":0},{"$f":"BR348 * Discounting!BR$12","v":0},{"$f":"BS348 * Discounting!BS$12","v":0},{"$f":"BT348 * Discounting!BT$12","v":0},{"$f":"BU348 * Discounting!BU$12","v":0},{"$f":"BV348 * Discounting!BV$12","v":0},{"$f":"BW348 * Discounting!BW$12","v":0},{"$f":"BX348 * Discounting!BX$12","v":0},{"$f":"BY348 * Discounting!BY$12","v":0},{"$f":"BZ348 * Discounting!BZ$12","v":0},{"$f":"CA348 * Discounting!CA$12","v":0},{"$f":"CB348 * Discounting!CB$12","v":0},{"$f":"CC348 * Discounting!CC$12","v":0},{"$f":"CD348 * Discounting!CD$12","v":0},{"$f":"CE348 * Discounting!CE$12","v":0},{"$f":"CF348 * Discounting!CF$12","v":0},{"$f":"CG348 * Discounting!CG$12","v":0},{"$f":"CH348 * Discounting!CH$12","v":0},{"$f":"CI348 * Discounting!CI$12","v":0},{"$f":"CJ348 * Discounting!CJ$12","v":0},{"$f":"CK348 * Discounting!CK$12","v":0},{"$f":"CL348 * Discounting!CL$12","v":0},{"$f":"CM348 * Discounting!CM$12","v":0},{"$f":"CN348 * Discounting!CN$12","v":0},{"$f":"CO348 * Discounting!CO$12","v":0},{"$f":"CP348 * Discounting!CP$12","v":0},{"$f":"CQ348 * Discounting!CQ$12","v":0},{"$f":"CR348 * Discounting!CR$12","v":0},{"$f":"CS348 * Discounting!CS$12","v":0},{"$f":"CT348 * Discounting!CT$12","v":0},{"$f":"CU348 * Discounting!CU$12","v":0},{"$f":"CV348 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Post-Tax Return NPV\"&Inputs!C482*100","v":"TPDC Post-Tax Return NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J352:CV352)","v":1575276514.29761},null,{"$f":"J349 / Discounting!J$23","v":0},{"$f":"K349 / Discounting!K$23","v":0},{"$f":"L349 / Discounting!L$23","v":0},{"$f":"M349 / Discounting!M$23","v":0},{"$f":"N349 / Discounting!N$23","v":0},{"$f":"O349 / Discounting!O$23","v":0},{"$f":"P349 / Discounting!P$23","v":0},{"$f":"Q349 / Discounting!Q$23","v":0},{"$f":"R349 / Discounting!R$23","v":0},{"$f":"S349 / Discounting!S$23","v":0},{"$f":"T349 / Discounting!T$23","v":0},{"$f":"U349 / Discounting!U$23","v":0},{"$f":"V349 / Discounting!V$23","v":0},{"$f":"W349 / Discounting!W$23","v":0},{"$f":"X349 / Discounting!X$23","v":0},{"$f":"Y349 / Discounting!Y$23","v":0},{"$f":"Z349 / Discounting!Z$23","v":0},{"$f":"AA349 / Discounting!AA$23","v":0},{"$f":"AB349 / Discounting!AB$23","v":0},{"$f":"AC349 / Discounting!AC$23","v":0},{"$f":"AD349 / Discounting!AD$23","v":0},{"$f":"AE349 / Discounting!AE$23","v":0},{"$f":"AF349 / Discounting!AF$23","v":20162883.538354058},{"$f":"AG349 / Discounting!AG$23","v":119189384.45706949},{"$f":"AH349 / Discounting!AH$23","v":109099508.38685462},{"$f":"AI349 / Discounting!AI$23","v":97759953.272034511},{"$f":"AJ349 / Discounting!AJ$23","v":89464893.857923836},{"$f":"AK349 / Discounting!AK$23","v":81859537.255122572},{"$f":"AL349 / Discounting!AL$23","v":76002334.291009843},{"$f":"AM349 / Discounting!AM$23","v":73327146.573104829},{"$f":"AN349 / Discounting!AN$23","v":67086591.452664256},{"$f":"AO349 / Discounting!AO$23","v":61019419.928792886},{"$f":"AP349 / Discounting!AP$23","v":55434068.434567578},{"$f":"AQ349 / Discounting!AQ$23","v":50531343.798088193},{"$f":"AR349 / Discounting!AR$23","v":46799863.921250284},{"$f":"AS349 / Discounting!AS$23","v":70087586.109849066},{"$f":"AT349 / Discounting!AT$23","v":63716383.107193485},{"$f":"AU349 / Discounting!AU$23","v":57924337.347540803},{"$f":"AV349 / Discounting!AV$23","v":53265632.739826828},{"$f":"AW349 / Discounting!AW$23","v":48423582.663219988},{"$f":"AX349 / Discounting!AX$23","v":43921399.489731751},{"$f":"AY349 / Discounting!AY$23","v":39980316.81455671},{"$f":"AZ349 / Discounting!AZ$23","v":35967488.439419024},{"$f":"BA349 / Discounting!BA$23","v":32676768.62054519},{"$f":"BB349 / Discounting!BB$23","v":29725515.339710236},{"$f":"BC349 / Discounting!BC$23","v":27453150.345854007},{"$f":"BD349 / Discounting!BD$23","v":24957534.568175931},{"$f":"BE349 / Discounting!BE$23","v":22688779.342596751},{"$f":"BF349 / Discounting!BF$23","v":20626262.462383769},{"$f":"BG349 / Discounting!BG$23","v":19254039.572534025},{"$f":"BH349 / Discounting!BH$23","v":11185650.529853422},{"$f":"BI349 / Discounting!BI$23","v":8131016.1006955253},{"$f":"BJ349 / Discounting!BJ$23","v":7406991.0894767726},{"$f":"BK349 / Discounting!BK$23","v":6737758.0785681512},{"$f":"BL349 / Discounting!BL$23","v":3409392.3690413199},{"$f":"BM349 / Discounting!BM$23","v":0},{"$f":"BN349 / Discounting!BN$23","v":0},{"$f":"BO349 / Discounting!BO$23","v":0},{"$f":"BP349 / Discounting!BP$23","v":0},{"$f":"BQ349 / Discounting!BQ$23","v":0},{"$f":"BR349 / Discounting!BR$23","v":0},{"$f":"BS349 / Discounting!BS$23","v":0},{"$f":"BT349 / Discounting!BT$23","v":0},{"$f":"BU349 / Discounting!BU$23","v":0},{"$f":"BV349 / Discounting!BV$23","v":0},{"$f":"BW349 / Discounting!BW$23","v":0},{"$f":"BX349 / Discounting!BX$23","v":0},{"$f":"BY349 / Discounting!BY$23","v":0},{"$f":"BZ349 / Discounting!BZ$23","v":0},{"$f":"CA349 / Discounting!CA$23","v":0},{"$f":"CB349 / Discounting!CB$23","v":0},{"$f":"CC349 / Discounting!CC$23","v":0},{"$f":"CD349 / Discounting!CD$23","v":0},{"$f":"CE349 / Discounting!CE$23","v":0},{"$f":"CF349 / Discounting!CF$23","v":0},{"$f":"CG349 / Discounting!CG$23","v":0},{"$f":"CH349 / Discounting!CH$23","v":0},{"$f":"CI349 / Discounting!CI$23","v":0},{"$f":"CJ349 / Discounting!CJ$23","v":0},{"$f":"CK349 / Discounting!CK$23","v":0},{"$f":"CL349 / Discounting!CL$23","v":0},{"$f":"CM349 / Discounting!CM$23","v":0},{"$f":"CN349 / Discounting!CN$23","v":0},{"$f":"CO349 / Discounting!CO$23","v":0},{"$f":"CP349 / Discounting!CP$23","v":0},{"$f":"CQ349 / Discounting!CQ$23","v":0},{"$f":"CR349 / Discounting!CR$23","v":0},{"$f":"CS349 / Discounting!CS$23","v":0},{"$f":"CT349 / Discounting!CT$23","v":0},{"$f":"CU349 / Discounting!CU$23","v":0},{"$f":"CV349 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J353:CV353)","v":791429688.8686744},null,{"$f":"J$297 / Discounting!J$23","v":0},{"$f":"K$297 / Discounting!K$23","v":0},{"$f":"L$297 / Discounting!L$23","v":0},{"$f":"M$297 / Discounting!M$23","v":0},{"$f":"N$297 / Discounting!N$23","v":0},{"$f":"O$297 / Discounting!O$23","v":0},{"$f":"P$297 / Discounting!P$23","v":0},{"$f":"Q$297 / Discounting!Q$23","v":0},{"$f":"R$297 / Discounting!R$23","v":0},{"$f":"S$297 / Discounting!S$23","v":0},{"$f":"T$297 / Discounting!T$23","v":0},{"$f":"U$297 / Discounting!U$23","v":0},{"$f":"V$297 / Discounting!V$23","v":0},{"$f":"W$297 / Discounting!W$23","v":0},{"$f":"X$297 / Discounting!X$23","v":0},{"$f":"Y$297 / Discounting!Y$23","v":0},{"$f":"Z$297 / Discounting!Z$23","v":0},{"$f":"AA$297 / Discounting!AA$23","v":0},{"$f":"AB$297 / Discounting!AB$23","v":0},{"$f":"AC$297 / Discounting!AC$23","v":0},{"$f":"AD$297 / Discounting!AD$23","v":0},{"$f":"AE$297 / Discounting!AE$23","v":0},{"$f":"AF$297 / Discounting!AF$23","v":9086775.2471341025},{"$f":"AG$297 / Discounting!AG$23","v":57256328.204260662},{"$f":"AH$297 / Discounting!AH$23","v":52410726.949945711},{"$f":"AI$297 / Discounting!AI$23","v":47040367.595830671},{"$f":"AJ$297 / Discounting!AJ$23","v":43049556.41893883},{"$f":"AK$297 / Discounting!AK$23","v":39390493.248299628},{"$f":"AL$297 / Discounting!AL$23","v":37150544.999018654},{"$f":"AM$297 / Discounting!AM$23","v":37790254.821377784},{"$f":"AN$297 / Discounting!AN$23","v":34586847.342838995},{"$f":"AO$297 / Discounting!AO$23","v":31301756.940375607},{"$f":"AP$297 / Discounting!AP$23","v":28264320.3787922},{"$f":"AQ$297 / Discounting!AQ$23","v":25694593.521378081},{"$f":"AR$297 / Discounting!AR$23","v":23722819.833162323},{"$f":"AS$297 / Discounting!AS$23","v":34705064.789666556},{"$f":"AT$297 / Discounting!AT$23","v":31550323.198613279},{"$f":"AU$297 / Discounting!AU$23","v":28682347.559270907},{"$f":"AV$297 / Discounting!AV$23","v":26376516.219434068},{"$f":"AW$297 / Discounting!AW$23","v":23978838.227112807},{"$f":"AX$297 / Discounting!AX$23","v":21756934.690262239},{"$f":"AY$297 / Discounting!AY$23","v":19817521.924920544},{"$f":"AZ$297 / Discounting!AZ$23","v":17810170.607011575},{"$f":"BA$297 / Discounting!BA$23","v":16170057.328704659},{"$f":"BB$297 / Discounting!BB$23","v":14719361.832934827},{"$f":"BC$297 / Discounting!BC$23","v":13381331.820617666},{"$f":"BD$297 / Discounting!BD$23","v":12164930.702056093},{"$f":"BE$297 / Discounting!BE$23","v":11059102.41399366},{"$f":"BF$297 / Discounting!BF$23","v":10053795.869257668},{"$f":"BG$297 / Discounting!BG$23","v":9578723.3273299877},{"$f":"BH$297 / Discounting!BH$23","v":8606513.2087291256},{"$f":"BI$297 / Discounting!BI$23","v":7838932.3327314891},{"$f":"BJ$297 / Discounting!BJ$23","v":7126344.0202452037},{"$f":"BK$297 / Discounting!BK$23","v":6482604.1952205468},{"$f":"BL$297 / Discounting!BL$23","v":2824889.099208144},{"$f":"BM$297 / Discounting!BM$23","v":0},{"$f":"BN$297 / Discounting!BN$23","v":0},{"$f":"BO$297 / Discounting!BO$23","v":0},{"$f":"BP$297 / Discounting!BP$23","v":0},{"$f":"BQ$297 / Discounting!BQ$23","v":0},{"$f":"BR$297 / Discounting!BR$23","v":0},{"$f":"BS$297 / Discounting!BS$23","v":0},{"$f":"BT$297 / Discounting!BT$23","v":0},{"$f":"BU$297 / Discounting!BU$23","v":0},{"$f":"BV$297 / Discounting!BV$23","v":0},{"$f":"BW$297 / Discounting!BW$23","v":0},{"$f":"BX$297 / Discounting!BX$23","v":0},{"$f":"BY$297 / Discounting!BY$23","v":0},{"$f":"BZ$297 / Discounting!BZ$23","v":0},{"$f":"CA$297 / Discounting!CA$23","v":0},{"$f":"CB$297 / Discounting!CB$23","v":0},{"$f":"CC$297 / Discounting!CC$23","v":0},{"$f":"CD$297 / Discounting!CD$23","v":0},{"$f":"CE$297 / Discounting!CE$23","v":0},{"$f":"CF$297 / Discounting!CF$23","v":0},{"$f":"CG$297 / Discounting!CG$23","v":0},{"$f":"CH$297 / Discounting!CH$23","v":0},{"$f":"CI$297 / Discounting!CI$23","v":0},{"$f":"CJ$297 / Discounting!CJ$23","v":0},{"$f":"CK$297 / Discounting!CK$23","v":0},{"$f":"CL$297 / Discounting!CL$23","v":0},{"$f":"CM$297 / Discounting!CM$23","v":0},{"$f":"CN$297 / Discounting!CN$23","v":0},{"$f":"CO$297 / Discounting!CO$23","v":0},{"$f":"CP$297 / Discounting!CP$23","v":0},{"$f":"CQ$297 / Discounting!CQ$23","v":0},{"$f":"CR$297 / Discounting!CR$23","v":0},{"$f":"CS$297 / Discounting!CS$23","v":0},{"$f":"CT$297 / Discounting!CT$23","v":0},{"$f":"CU$297 / Discounting!CU$23","v":0},{"$f":"CV$297 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J354:CV354)","v":491415569.52063268},null,{"$f":"J$297 / Discounting!J$24","v":0},{"$f":"K$297 / Discounting!K$24","v":0},{"$f":"L$297 / Discounting!L$24","v":0},{"$f":"M$297 / Discounting!M$24","v":0},{"$f":"N$297 / Discounting!N$24","v":0},{"$f":"O$297 / Discounting!O$24","v":0},{"$f":"P$297 / Discounting!P$24","v":0},{"$f":"Q$297 / Discounting!Q$24","v":0},{"$f":"R$297 / Discounting!R$24","v":0},{"$f":"S$297 / Discounting!S$24","v":0},{"$f":"T$297 / Discounting!T$24","v":0},{"$f":"U$297 / Discounting!U$24","v":0},{"$f":"V$297 / Discounting!V$24","v":0},{"$f":"W$297 / Discounting!W$24","v":0},{"$f":"X$297 / Discounting!X$24","v":0},{"$f":"Y$297 / Discounting!Y$24","v":0},{"$f":"Z$297 / Discounting!Z$24","v":0},{"$f":"AA$297 / Discounting!AA$24","v":0},{"$f":"AB$297 / Discounting!AB$24","v":0},{"$f":"AC$297 / Discounting!AC$24","v":0},{"$f":"AD$297 / Discounting!AD$24","v":0},{"$f":"AE$297 / Discounting!AE$24","v":0},{"$f":"AF$297 / Discounting!AF$24","v":5642172.508791687},{"$f":"AG$297 / Discounting!AG$24","v":35551675.062098734},{"$f":"AH$297 / Discounting!AH$24","v":32542937.920252398},{"$f":"AI$297 / Discounting!AI$24","v":29208367.284792181},{"$f":"AJ$297 / Discounting!AJ$24","v":26730387.528757237},{"$f":"AK$297 / Discounting!AK$24","v":24458397.18368692},{"$f":"AL$297 / Discounting!AL$24","v":23067565.553159341},{"$f":"AM$297 / Discounting!AM$24","v":23464775.022432506},{"$f":"AN$297 / Discounting!AN$24","v":21475711.01256061},{"$f":"AO$297 / Discounting!AO$24","v":19435928.333494108},{"$f":"AP$297 / Discounting!AP$24","v":17549919.204967491},{"$f":"AQ$297 / Discounting!AQ$24","v":15954321.004761269},{"$f":"AR$297 / Discounting!AR$24","v":14730004.677501112},{"$f":"AS$297 / Discounting!AS$24","v":21549114.746053454},{"$f":"AT$297 / Discounting!AT$24","v":19590268.423426911},{"$f":"AU$297 / Discounting!AU$24","v":17809481.194945019},{"$f":"AV$297 / Discounting!AV$24","v":16377741.348662263},{"$f":"AW$297 / Discounting!AW$24","v":14888971.957400326},{"$f":"AX$297 / Discounting!AX$24","v":13509344.673589254},{"$f":"AY$297 / Discounting!AY$24","v":12305121.933375474},{"$f":"AZ$297 / Discounting!AZ$24","v":11058714.697214901},{"$f":"BA$297 / Discounting!BA$24","v":10040333.390481682},{"$f":"BB$297 / Discounting!BB$24","v":9139565.6238923222},{"$f":"BC$297 / Discounting!BC$24","v":8308754.2583514936},{"$f":"BD$297 / Discounting!BD$24","v":7553464.8664436042},{"$f":"BE$297 / Discounting!BE$24","v":6866832.5027436372},{"$f":"BF$297 / Discounting!BF$24","v":6242616.2329061385},{"$f":"BG$297 / Discounting!BG$24","v":5947633.5616233274},{"$f":"BH$297 / Discounting!BH$24","v":5343967.568490182},{"$f":"BI$297 / Discounting!BI$24","v":4867360.2354108244},{"$f":"BJ$297 / Discounting!BJ$24","v":4424898.95762535},{"$f":"BK$297 / Discounting!BK$24","v":4025187.1737651704},{"$f":"BL$297 / Discounting!BL$24","v":1754033.8769757051},{"$f":"BM$297 / Discounting!BM$24","v":0},{"$f":"BN$297 / Discounting!BN$24","v":0},{"$f":"BO$297 / Discounting!BO$24","v":0},{"$f":"BP$297 / Discounting!BP$24","v":0},{"$f":"BQ$297 / Discounting!BQ$24","v":0},{"$f":"BR$297 / Discounting!BR$24","v":0},{"$f":"BS$297 / Discounting!BS$24","v":0},{"$f":"BT$297 / Discounting!BT$24","v":0},{"$f":"BU$297 / Discounting!BU$24","v":0},{"$f":"BV$297 / Discounting!BV$24","v":0},{"$f":"BW$297 / Discounting!BW$24","v":0},{"$f":"BX$297 / Discounting!BX$24","v":0},{"$f":"BY$297 / Discounting!BY$24","v":0},{"$f":"BZ$297 / Discounting!BZ$24","v":0},{"$f":"CA$297 / Discounting!CA$24","v":0},{"$f":"CB$297 / Discounting!CB$24","v":0},{"$f":"CC$297 / Discounting!CC$24","v":0},{"$f":"CD$297 / Discounting!CD$24","v":0},{"$f":"CE$297 / Discounting!CE$24","v":0},{"$f":"CF$297 / Discounting!CF$24","v":0},{"$f":"CG$297 / Discounting!CG$24","v":0},{"$f":"CH$297 / Discounting!CH$24","v":0},{"$f":"CI$297 / Discounting!CI$24","v":0},{"$f":"CJ$297 / Discounting!CJ$24","v":0},{"$f":"CK$297 / Discounting!CK$24","v":0},{"$f":"CL$297 / Discounting!CL$24","v":0},{"$f":"CM$297 / Discounting!CM$24","v":0},{"$f":"CN$297 / Discounting!CN$24","v":0},{"$f":"CO$297 / Discounting!CO$24","v":0},{"$f":"CP$297 / Discounting!CP$24","v":0},{"$f":"CQ$297 / Discounting!CQ$24","v":0},{"$f":"CR$297 / Discounting!CR$24","v":0},{"$f":"CS$297 / Discounting!CS$24","v":0},{"$f":"CT$297 / Discounting!CT$24","v":0},{"$f":"CU$297 / Discounting!CU$24","v":0},{"$f":"CV$297 / Discounting!CV$24","v":0}]
[]
[null,null,null,"TPDC Fully Paid Equity Cash Costs"]
[]
[{"$nulls":4},"Blocks",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J358:CV358)","v":0},{"$f":"H307 + H333 - H358","v":0},{"$f":"J307 + J333","v":0},{"$f":"K307 + K333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR307 + BR333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE307 + CE333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG and DSO plants",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J359:CV359)","v":0},{"$f":"H308 + H334 - H359","v":0},{"$f":"J308 + J334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF308 + AF334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL308 + BL334","v":0},0,0,0,0,0,{"$f":"BR308 + BR334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE308 + CE334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J361:CV361)","v":0},null,{"$f":"SUM(J358:J359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF358:AF359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL358:BL359)","v":0},0,0,0,0,0,{"$f":"SUM(BR358:BR359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE358:CE359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J362:CV362)","v":0},null,{"$f":"J361 * Discounting!J$12","v":0},{"$f":"K361 * Discounting!K$12","v":0},{"$f":"L361 * Discounting!L$12","v":0},{"$f":"M361 * Discounting!M$12","v":0},{"$f":"N361 * Discounting!N$12","v":0},{"$f":"O361 * Discounting!O$12","v":0},{"$f":"P361 * Discounting!P$12","v":0},{"$f":"Q361 * Discounting!Q$12","v":0},{"$f":"R361 * Discounting!R$12","v":0},{"$f":"S361 * Discounting!S$12","v":0},{"$f":"T361 * Discounting!T$12","v":0},{"$f":"U361 * Discounting!U$12","v":0},{"$f":"V361 * Discounting!V$12","v":0},{"$f":"W361 * Discounting!W$12","v":0},{"$f":"X361 * Discounting!X$12","v":0},{"$f":"Y361 * Discounting!Y$12","v":0},{"$f":"Z361 * Discounting!Z$12","v":0},{"$f":"AA361 * Discounting!AA$12","v":0},{"$f":"AB361 * Discounting!AB$12","v":0},{"$f":"AC361 * Discounting!AC$12","v":0},{"$f":"AD361 * Discounting!AD$12","v":0},{"$f":"AE361 * Discounting!AE$12","v":0},{"$f":"AF361 * Discounting!AF$12","v":0},{"$f":"AG361 * Discounting!AG$12","v":0},{"$f":"AH361 * Discounting!AH$12","v":0},{"$f":"AI361 * Discounting!AI$12","v":0},{"$f":"AJ361 * Discounting!AJ$12","v":0},{"$f":"AK361 * Discounting!AK$12","v":0},{"$f":"AL361 * Discounting!AL$12","v":0},{"$f":"AM361 * Discounting!AM$12","v":0},{"$f":"AN361 * Discounting!AN$12","v":0},{"$f":"AO361 * Discounting!AO$12","v":0},{"$f":"AP361 * Discounting!AP$12","v":0},{"$f":"AQ361 * Discounting!AQ$12","v":0},{"$f":"AR361 * Discounting!AR$12","v":0},{"$f":"AS361 * Discounting!AS$12","v":0},{"$f":"AT361 * Discounting!AT$12","v":0},{"$f":"AU361 * Discounting!AU$12","v":0},{"$f":"AV361 * Discounting!AV$12","v":0},{"$f":"AW361 * Discounting!AW$12","v":0},{"$f":"AX361 * Discounting!AX$12","v":0},{"$f":"AY361 * Discounting!AY$12","v":0},{"$f":"AZ361 * Discounting!AZ$12","v":0},{"$f":"BA361 * Discounting!BA$12","v":0},{"$f":"BB361 * Discounting!BB$12","v":0},{"$f":"BC361 * Discounting!BC$12","v":0},{"$f":"BD361 * Discounting!BD$12","v":0},{"$f":"BE361 * Discounting!BE$12","v":0},{"$f":"BF361 * Discounting!BF$12","v":0},{"$f":"BG361 * Discounting!BG$12","v":0},{"$f":"BH361 * Discounting!BH$12","v":0},{"$f":"BI361 * Discounting!BI$12","v":0},{"$f":"BJ361 * Discounting!BJ$12","v":0},{"$f":"BK361 * Discounting!BK$12","v":0},{"$f":"BL361 * Discounting!BL$12","v":0},{"$f":"BM361 * Discounting!BM$12","v":0},{"$f":"BN361 * Discounting!BN$12","v":0},{"$f":"BO361 * Discounting!BO$12","v":0},{"$f":"BP361 * Discounting!BP$12","v":0},{"$f":"BQ361 * Discounting!BQ$12","v":0},{"$f":"BR361 * Discounting!BR$12","v":0},{"$f":"BS361 * Discounting!BS$12","v":0},{"$f":"BT361 * Discounting!BT$12","v":0},{"$f":"BU361 * Discounting!BU$12","v":0},{"$f":"BV361 * Discounting!BV$12","v":0},{"$f":"BW361 * Discounting!BW$12","v":0},{"$f":"BX361 * Discounting!BX$12","v":0},{"$f":"BY361 * Discounting!BY$12","v":0},{"$f":"BZ361 * Discounting!BZ$12","v":0},{"$f":"CA361 * Discounting!CA$12","v":0},{"$f":"CB361 * Discounting!CB$12","v":0},{"$f":"CC361 * Discounting!CC$12","v":0},{"$f":"CD361 * Discounting!CD$12","v":0},{"$f":"CE361 * Discounting!CE$12","v":0},{"$f":"CF361 * Discounting!CF$12","v":0},{"$f":"CG361 * Discounting!CG$12","v":0},{"$f":"CH361 * Discounting!CH$12","v":0},{"$f":"CI361 * Discounting!CI$12","v":0},{"$f":"CJ361 * Discounting!CJ$12","v":0},{"$f":"CK361 * Discounting!CK$12","v":0},{"$f":"CL361 * Discounting!CL$12","v":0},{"$f":"CM361 * Discounting!CM$12","v":0},{"$f":"CN361 * Discounting!CN$12","v":0},{"$f":"CO361 * Discounting!CO$12","v":0},{"$f":"CP361 * Discounting!CP$12","v":0},{"$f":"CQ361 * Discounting!CQ$12","v":0},{"$f":"CR361 * Discounting!CR$12","v":0},{"$f":"CS361 * Discounting!CS$12","v":0},{"$f":"CT361 * Discounting!CT$12","v":0},{"$f":"CU361 * Discounting!CU$12","v":0},{"$f":"CV361 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Equity Cash Costs NPV\"&Inputs!C482*100","v":"TPDC Equity Cash Costs NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J365:CV365)","v":0},null,{"$f":"J362 / Discounting!J$23","v":0},{"$f":"K362 / Discounting!K$23","v":0},{"$f":"L362 / Discounting!L$23","v":0},{"$f":"M362 / Discounting!M$23","v":0},{"$f":"N362 / Discounting!N$23","v":0},{"$f":"O362 / Discounting!O$23","v":0},{"$f":"P362 / Discounting!P$23","v":0},{"$f":"Q362 / Discounting!Q$23","v":0},{"$f":"R362 / Discounting!R$23","v":0},{"$f":"S362 / Discounting!S$23","v":0},{"$f":"T362 / Discounting!T$23","v":0},{"$f":"U362 / Discounting!U$23","v":0},{"$f":"V362 / Discounting!V$23","v":0},{"$f":"W362 / Discounting!W$23","v":0},{"$f":"X362 / Discounting!X$23","v":0},{"$f":"Y362 / Discounting!Y$23","v":0},{"$f":"Z362 / Discounting!Z$23","v":0},{"$f":"AA362 / Discounting!AA$23","v":0},{"$f":"AB362 / Discounting!AB$23","v":0},{"$f":"AC362 / Discounting!AC$23","v":0},{"$f":"AD362 / Discounting!AD$23","v":0},{"$f":"AE362 / Discounting!AE$23","v":0},{"$f":"AF362 / Discounting!AF$23","v":0},{"$f":"AG362 / Discounting!AG$23","v":0},{"$f":"AH362 / Discounting!AH$23","v":0},{"$f":"AI362 / Discounting!AI$23","v":0},{"$f":"AJ362 / Discounting!AJ$23","v":0},{"$f":"AK362 / Discounting!AK$23","v":0},{"$f":"AL362 / Discounting!AL$23","v":0},{"$f":"AM362 / Discounting!AM$23","v":0},{"$f":"AN362 / Discounting!AN$23","v":0},{"$f":"AO362 / Discounting!AO$23","v":0},{"$f":"AP362 / Discounting!AP$23","v":0},{"$f":"AQ362 / Discounting!AQ$23","v":0},{"$f":"AR362 / Discounting!AR$23","v":0},{"$f":"AS362 / Discounting!AS$23","v":0},{"$f":"AT362 / Discounting!AT$23","v":0},{"$f":"AU362 / Discounting!AU$23","v":0},{"$f":"AV362 / Discounting!AV$23","v":0},{"$f":"AW362 / Discounting!AW$23","v":0},{"$f":"AX362 / Discounting!AX$23","v":0},{"$f":"AY362 / Discounting!AY$23","v":0},{"$f":"AZ362 / Discounting!AZ$23","v":0},{"$f":"BA362 / Discounting!BA$23","v":0},{"$f":"BB362 / Discounting!BB$23","v":0},{"$f":"BC362 / Discounting!BC$23","v":0},{"$f":"BD362 / Discounting!BD$23","v":0},{"$f":"BE362 / Discounting!BE$23","v":0},{"$f":"BF362 / Discounting!BF$23","v":0},{"$f":"BG362 / Discounting!BG$23","v":0},{"$f":"BH362 / Discounting!BH$23","v":0},{"$f":"BI362 / Discounting!BI$23","v":0},{"$f":"BJ362 / Discounting!BJ$23","v":0},{"$f":"BK362 / Discounting!BK$23","v":0},{"$f":"BL362 / Discounting!BL$23","v":0},{"$f":"BM362 / Discounting!BM$23","v":0},{"$f":"BN362 / Discounting!BN$23","v":0},{"$f":"BO362 / Discounting!BO$23","v":0},{"$f":"BP362 / Discounting!BP$23","v":0},{"$f":"BQ362 / Discounting!BQ$23","v":0},{"$f":"BR362 / Discounting!BR$23","v":0},{"$f":"BS362 / Discounting!BS$23","v":0},{"$f":"BT362 / Discounting!BT$23","v":0},{"$f":"BU362 / Discounting!BU$23","v":0},{"$f":"BV362 / Discounting!BV$23","v":0},{"$f":"BW362 / Discounting!BW$23","v":0},{"$f":"BX362 / Discounting!BX$23","v":0},{"$f":"BY362 / Discounting!BY$23","v":0},{"$f":"BZ362 / Discounting!BZ$23","v":0},{"$f":"CA362 / Discounting!CA$23","v":0},{"$f":"CB362 / Discounting!CB$23","v":0},{"$f":"CC362 / Discounting!CC$23","v":0},{"$f":"CD362 / Discounting!CD$23","v":0},{"$f":"CE362 / Discounting!CE$23","v":0},{"$f":"CF362 / Discounting!CF$23","v":0},{"$f":"CG362 / Discounting!CG$23","v":0},{"$f":"CH362 / Discounting!CH$23","v":0},{"$f":"CI362 / Discounting!CI$23","v":0},{"$f":"CJ362 / Discounting!CJ$23","v":0},{"$f":"CK362 / Discounting!CK$23","v":0},{"$f":"CL362 / Discounting!CL$23","v":0},{"$f":"CM362 / Discounting!CM$23","v":0},{"$f":"CN362 / Discounting!CN$23","v":0},{"$f":"CO362 / Discounting!CO$23","v":0},{"$f":"CP362 / Discounting!CP$23","v":0},{"$f":"CQ362 / Discounting!CQ$23","v":0},{"$f":"CR362 / Discounting!CR$23","v":0},{"$f":"CS362 / Discounting!CS$23","v":0},{"$f":"CT362 / Discounting!CT$23","v":0},{"$f":"CU362 / Discounting!CU$23","v":0},{"$f":"CV362 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J366:CV366)","v":0},null,{"$f":"J361 / Discounting!J$23","v":0},{"$f":"K361 / Discounting!K$23","v":0},{"$f":"L361 / Discounting!L$23","v":0},{"$f":"M361 / Discounting!M$23","v":0},{"$f":"N361 / Discounting!N$23","v":0},{"$f":"O361 / Discounting!O$23","v":0},{"$f":"P361 / Discounting!P$23","v":0},{"$f":"Q361 / Discounting!Q$23","v":0},{"$f":"R361 / Discounting!R$23","v":0},{"$f":"S361 / Discounting!S$23","v":0},{"$f":"T361 / Discounting!T$23","v":0},{"$f":"U361 / Discounting!U$23","v":0},{"$f":"V361 / Discounting!V$23","v":0},{"$f":"W361 / Discounting!W$23","v":0},{"$f":"X361 / Discounting!X$23","v":0},{"$f":"Y361 / Discounting!Y$23","v":0},{"$f":"Z361 / Discounting!Z$23","v":0},{"$f":"AA361 / Discounting!AA$23","v":0},{"$f":"AB361 / Discounting!AB$23","v":0},{"$f":"AC361 / Discounting!AC$23","v":0},{"$f":"AD361 / Discounting!AD$23","v":0},{"$f":"AE361 / Discounting!AE$23","v":0},{"$f":"AF361 / Discounting!AF$23","v":0},{"$f":"AG361 / Discounting!AG$23","v":0},{"$f":"AH361 / Discounting!AH$23","v":0},{"$f":"AI361 / Discounting!AI$23","v":0},{"$f":"AJ361 / Discounting!AJ$23","v":0},{"$f":"AK361 / Discounting!AK$23","v":0},{"$f":"AL361 / Discounting!AL$23","v":0},{"$f":"AM361 / Discounting!AM$23","v":0},{"$f":"AN361 / Discounting!AN$23","v":0},{"$f":"AO361 / Discounting!AO$23","v":0},{"$f":"AP361 / Discounting!AP$23","v":0},{"$f":"AQ361 / Discounting!AQ$23","v":0},{"$f":"AR361 / Discounting!AR$23","v":0},{"$f":"AS361 / Discounting!AS$23","v":0},{"$f":"AT361 / Discounting!AT$23","v":0},{"$f":"AU361 / Discounting!AU$23","v":0},{"$f":"AV361 / Discounting!AV$23","v":0},{"$f":"AW361 / Discounting!AW$23","v":0},{"$f":"AX361 / Discounting!AX$23","v":0},{"$f":"AY361 / Discounting!AY$23","v":0},{"$f":"AZ361 / Discounting!AZ$23","v":0},{"$f":"BA361 / Discounting!BA$23","v":0},{"$f":"BB361 / Discounting!BB$23","v":0},{"$f":"BC361 / Discounting!BC$23","v":0},{"$f":"BD361 / Discounting!BD$23","v":0},{"$f":"BE361 / Discounting!BE$23","v":0},{"$f":"BF361 / Discounting!BF$23","v":0},{"$f":"BG361 / Discounting!BG$23","v":0},{"$f":"BH361 / Discounting!BH$23","v":0},{"$f":"BI361 / Discounting!BI$23","v":0},{"$f":"BJ361 / Discounting!BJ$23","v":0},{"$f":"BK361 / Discounting!BK$23","v":0},{"$f":"BL361 / Discounting!BL$23","v":0},{"$f":"BM361 / Discounting!BM$23","v":0},{"$f":"BN361 / Discounting!BN$23","v":0},{"$f":"BO361 / Discounting!BO$23","v":0},{"$f":"BP361 / Discounting!BP$23","v":0},{"$f":"BQ361 / Discounting!BQ$23","v":0},{"$f":"BR361 / Discounting!BR$23","v":0},{"$f":"BS361 / Discounting!BS$23","v":0},{"$f":"BT361 / Discounting!BT$23","v":0},{"$f":"BU361 / Discounting!BU$23","v":0},{"$f":"BV361 / Discounting!BV$23","v":0},{"$f":"BW361 / Discounting!BW$23","v":0},{"$f":"BX361 / Discounting!BX$23","v":0},{"$f":"BY361 / Discounting!BY$23","v":0},{"$f":"BZ361 / Discounting!BZ$23","v":0},{"$f":"CA361 / Discounting!CA$23","v":0},{"$f":"CB361 / Discounting!CB$23","v":0},{"$f":"CC361 / Discounting!CC$23","v":0},{"$f":"CD361 / Discounting!CD$23","v":0},{"$f":"CE361 / Discounting!CE$23","v":0},{"$f":"CF361 / Discounting!CF$23","v":0},{"$f":"CG361 / Discounting!CG$23","v":0},{"$f":"CH361 / Discounting!CH$23","v":0},{"$f":"CI361 / Discounting!CI$23","v":0},{"$f":"CJ361 / Discounting!CJ$23","v":0},{"$f":"CK361 / Discounting!CK$23","v":0},{"$f":"CL361 / Discounting!CL$23","v":0},{"$f":"CM361 / Discounting!CM$23","v":0},{"$f":"CN361 / Discounting!CN$23","v":0},{"$f":"CO361 / Discounting!CO$23","v":0},{"$f":"CP361 / Discounting!CP$23","v":0},{"$f":"CQ361 / Discounting!CQ$23","v":0},{"$f":"CR361 / Discounting!CR$23","v":0},{"$f":"CS361 / Discounting!CS$23","v":0},{"$f":"CT361 / Discounting!CT$23","v":0},{"$f":"CU361 / Discounting!CU$23","v":0},{"$f":"CV361 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J367:CV367)","v":0},null,{"$f":"J361 / Discounting!J$24","v":0},{"$f":"K361 / Discounting!K$24","v":0},{"$f":"L361 / Discounting!L$24","v":0},{"$f":"M361 / Discounting!M$24","v":0},{"$f":"N361 / Discounting!N$24","v":0},{"$f":"O361 / Discounting!O$24","v":0},{"$f":"P361 / Discounting!P$24","v":0},{"$f":"Q361 / Discounting!Q$24","v":0},{"$f":"R361 / Discounting!R$24","v":0},{"$f":"S361 / Discounting!S$24","v":0},{"$f":"T361 / Discounting!T$24","v":0},{"$f":"U361 / Discounting!U$24","v":0},{"$f":"V361 / Discounting!V$24","v":0},{"$f":"W361 / Discounting!W$24","v":0},{"$f":"X361 / Discounting!X$24","v":0},{"$f":"Y361 / Discounting!Y$24","v":0},{"$f":"Z361 / Discounting!Z$24","v":0},{"$f":"AA361 / Discounting!AA$24","v":0},{"$f":"AB361 / Discounting!AB$24","v":0},{"$f":"AC361 / Discounting!AC$24","v":0},{"$f":"AD361 / Discounting!AD$24","v":0},{"$f":"AE361 / Discounting!AE$24","v":0},{"$f":"AF361 / Discounting!AF$24","v":0},{"$f":"AG361 / Discounting!AG$24","v":0},{"$f":"AH361 / Discounting!AH$24","v":0},{"$f":"AI361 / Discounting!AI$24","v":0},{"$f":"AJ361 / Discounting!AJ$24","v":0},{"$f":"AK361 / Discounting!AK$24","v":0},{"$f":"AL361 / Discounting!AL$24","v":0},{"$f":"AM361 / Discounting!AM$24","v":0},{"$f":"AN361 / Discounting!AN$24","v":0},{"$f":"AO361 / Discounting!AO$24","v":0},{"$f":"AP361 / Discounting!AP$24","v":0},{"$f":"AQ361 / Discounting!AQ$24","v":0},{"$f":"AR361 / Discounting!AR$24","v":0},{"$f":"AS361 / Discounting!AS$24","v":0},{"$f":"AT361 / Discounting!AT$24","v":0},{"$f":"AU361 / Discounting!AU$24","v":0},{"$f":"AV361 / Discounting!AV$24","v":0},{"$f":"AW361 / Discounting!AW$24","v":0},{"$f":"AX361 / Discounting!AX$24","v":0},{"$f":"AY361 / Discounting!AY$24","v":0},{"$f":"AZ361 / Discounting!AZ$24","v":0},{"$f":"BA361 / Discounting!BA$24","v":0},{"$f":"BB361 / Discounting!BB$24","v":0},{"$f":"BC361 / Discounting!BC$24","v":0},{"$f":"BD361 / Discounting!BD$24","v":0},{"$f":"BE361 / Discounting!BE$24","v":0},{"$f":"BF361 / Discounting!BF$24","v":0},{"$f":"BG361 / Discounting!BG$24","v":0},{"$f":"BH361 / Discounting!BH$24","v":0},{"$f":"BI361 / Discounting!BI$24","v":0},{"$f":"BJ361 / Discounting!BJ$24","v":0},{"$f":"BK361 / Discounting!BK$24","v":0},{"$f":"BL361 / Discounting!BL$24","v":0},{"$f":"BM361 / Discounting!BM$24","v":0},{"$f":"BN361 / Discounting!BN$24","v":0},{"$f":"BO361 / Discounting!BO$24","v":0},{"$f":"BP361 / Discounting!BP$24","v":0},{"$f":"BQ361 / Discounting!BQ$24","v":0},{"$f":"BR361 / Discounting!BR$24","v":0},{"$f":"BS361 / Discounting!BS$24","v":0},{"$f":"BT361 / Discounting!BT$24","v":0},{"$f":"BU361 / Discounting!BU$24","v":0},{"$f":"BV361 / Discounting!BV$24","v":0},{"$f":"BW361 / Discounting!BW$24","v":0},{"$f":"BX361 / Discounting!BX$24","v":0},{"$f":"BY361 / Discounting!BY$24","v":0},{"$f":"BZ361 / Discounting!BZ$24","v":0},{"$f":"CA361 / Discounting!CA$24","v":0},{"$f":"CB361 / Discounting!CB$24","v":0},{"$f":"CC361 / Discounting!CC$24","v":0},{"$f":"CD361 / Discounting!CD$24","v":0},{"$f":"CE361 / Discounting!CE$24","v":0},{"$f":"CF361 / Discounting!CF$24","v":0},{"$f":"CG361 / Discounting!CG$24","v":0},{"$f":"CH361 / Discounting!CH$24","v":0},{"$f":"CI361 / Discounting!CI$24","v":0},{"$f":"CJ361 / Discounting!CJ$24","v":0},{"$f":"CK361 / Discounting!CK$24","v":0},{"$f":"CL361 / Discounting!CL$24","v":0},{"$f":"CM361 / Discounting!CM$24","v":0},{"$f":"CN361 / Discounting!CN$24","v":0},{"$f":"CO361 / Discounting!CO$24","v":0},{"$f":"CP361 / Discounting!CP$24","v":0},{"$f":"CQ361 / Discounting!CQ$24","v":0},{"$f":"CR361 / Discounting!CR$24","v":0},{"$f":"CS361 / Discounting!CS$24","v":0},{"$f":"CT361 / Discounting!CT$24","v":0},{"$f":"CU361 / Discounting!CU$24","v":0},{"$f":"CV361 / Discounting!CV$24","v":0}]
[]
[{"$nulls":4},"Error Check: TPDC Returns match DCF sheets",{"$f":"SUM(I294:I295) + SUM(I307:I308) + SUM(I320:I321) + SUM(I333:I334)","v":0}]
[]
["Payback Periods"]
[]
[null,"Blocks 1 and 4 Project"]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F317","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F$374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1 * (AP$4 = $F$374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative prodution years",{"$nulls":4},{"$f":"(I375 + 'Demand & production'!J307) * (J4 <= $F$374)","v":0},{"$f":"(J375 + 'Demand & production'!K307) * (K4 <= $F$374)","v":0},{"$f":"(K375 + 'Demand & production'!L307) * (L4 <= $F$374)","v":0},{"$f":"(L375 + 'Demand & production'!M307) * (M4 <= $F$374)","v":0},{"$f":"(M375 + 'Demand & production'!N307) * (N4 <= $F$374)","v":0},{"$f":"(N375 + 'Demand & production'!O307) * (O4 <= $F$374)","v":0},{"$f":"(O375 + 'Demand & production'!P307) * (P4 <= $F$374)","v":0},{"$f":"(P375 + 'Demand & production'!Q307) * (Q4 <= $F$374)","v":0},{"$f":"(Q375 + 'Demand & production'!R307) * (R4 <= $F$374)","v":0},{"$f":"(R375 + 'Demand & production'!S307) * (S4 <= $F$374)","v":0},{"$f":"(S375 + 'Demand & production'!T307) * (T4 <= $F$374)","v":0},{"$f":"(T375 + 'Demand & production'!U307) * (U4 <= $F$374)","v":0},{"$f":"(U375 + 'Demand & production'!V307) * (V4 <= $F$374)","v":0},{"$f":"(V375 + 'Demand & production'!W307) * (W4 <= $F$374)","v":0},{"$f":"(W375 + 'Demand & production'!X307) * (X4 <= $F$374)","v":0},{"$f":"(X375 + 'Demand & production'!Y307) * (Y4 <= $F$374)","v":0},{"$f":"(Y375 + 'Demand & production'!Z307) * (Z4 <= $F$374)","v":0},{"$f":"(Z375 + 'Demand & production'!AA307) * (AA4 <= $F$374)","v":0},{"$f":"(AA375 + 'Demand & production'!AB307) * (AB4 <= $F$374)","v":0},{"$f":"(AB375 + 'Demand & production'!AC307) * (AC4 <= $F$374)","v":0},{"$f":"(AC375 + 'Demand & production'!AD307) * (AD4 <= $F$374)","v":1},{"$f":"(AD375 + 'Demand & production'!AE307) * (AE4 <= $F$374)","v":2},{"$f":"(AE375 + 'Demand & production'!AF307) * (AF4 <= $F$374)","v":3},{"$f":"(AF375 + 'Demand & production'!AG307) * (AG4 <= $F$374)","v":4},{"$f":"(AG375 + 'Demand & production'!AH307) * (AH4 <= $F$374)","v":5},{"$f":"(AH375 + 'Demand & production'!AI307) * (AI4 <= $F$374)","v":6},{"$f":"(AI375 + 'Demand & production'!AJ307) * (AJ4 <= $F$374)","v":7},{"$f":"(AJ375 + 'Demand & production'!AK307) * (AK4 <= $F$374)","v":8},{"$f":"(AK375 + 'Demand & production'!AL307) * (AL4 <= $F$374)","v":9},{"$f":"(AL375 + 'Demand & production'!AM307) * (AM4 <= $F$374)","v":10},{"$f":"(AM375 + 'Demand & production'!AN307) * (AN4 <= $F$374)","v":11},{"$f":"(AN375 + 'Demand & production'!AO307) * (AO4 <= $F$374)","v":12},{"$f":"(AO375 + 'Demand & production'!AP307) * (AP4 <= $F$374)","v":13},{"$f":"(AP375 + 'Demand & production'!AQ307) * (AQ4 <= $F$374)","v":14},{"$f":"(AQ375 + 'Demand & production'!AR307) * (AR4 <= $F$374)","v":15},{"$f":"(AR375 + 'Demand & production'!AS307) * (AS4 <= $F$374)","v":16},{"$f":"(AS375 + 'Demand & production'!AT307) * (AT4 <= $F$374)","v":17},{"$f":"(AT375 + 'Demand & production'!AU307) * (AU4 <= $F$374)","v":18},{"$f":"(AU375 + 'Demand & production'!AV307) * (AV4 <= $F$374)","v":19},{"$f":"(AV375 + 'Demand & production'!AW307) * (AW4 <= $F$374)","v":20},{"$f":"(AW375 + 'Demand & production'!AX307) * (AX4 <= $F$374)","v":21},{"$f":"(AX375 + 'Demand & production'!AY307) * (AY4 <= $F$374)","v":22},{"$f":"(AY375 + 'Demand & production'!AZ307) * (AZ4 <= $F$374)","v":23},{"$f":"(AZ375 + 'Demand & production'!BA307) * (BA4 <= $F$374)","v":24},{"$f":"(BA375 + 'Demand & production'!BB307) * (BB4 <= $F$374)","v":25},{"$f":"(BB375 + 'Demand & production'!BC307) * (BC4 <= $F$374)","v":26},{"$f":"(BC375 + 'Demand & production'!BD307) * (BD4 <= $F$374)","v":27},{"$f":"(BD375 + 'Demand & production'!BE307) * (BE4 <= $F$374)","v":28},{"$f":"(BE375 + 'Demand & production'!BF307) * (BF4 <= $F$374)","v":29},{"$f":"(BF375 + 'Demand & production'!BG307) * (BG4 <= $F$374)","v":30},{"$f":"(BG375 + 'Demand & production'!BH307) * (BH4 <= $F$374)","v":31},{"$f":"(BH375 + 'Demand & production'!BI307) * (BI4 <= $F$374)","v":32},{"$f":"(BI375 + 'Demand & production'!BJ307) * (BJ4 <= $F$374)","v":33},{"$f":"(BJ375 + 'Demand & production'!BK307) * (BK4 <= $F$374)","v":34},{"$f":"(BK375 + 'Demand & production'!BL307) * (BL4 <= $F$374)","v":35},{"$f":"(BL375 + 'Demand & production'!BM307) * (BM4 <= $F$374)","v":0},{"$f":"(BM375 + 'Demand & production'!BN307) * (BN4 <= $F$374)","v":0},{"$f":"(BN375 + 'Demand & production'!BO307) * (BO4 <= $F$374)","v":0},{"$f":"(BO375 + 'Demand & production'!BP307) * (BP4 <= $F$374)","v":0},{"$f":"(BP375 + 'Demand & production'!BQ307) * (BQ4 <= $F$374)","v":0},{"$f":"(BQ375 + 'Demand & production'!BR307) * (BR4 <= $F$374)","v":0},{"$f":"(BR375 + 'Demand & production'!BS307) * (BS4 <= $F$374)","v":0},{"$f":"(BS375 + 'Demand & production'!BT307) * (BT4 <= $F$374)","v":0},{"$f":"(BT375 + 'Demand & production'!BU307) * (BU4 <= $F$374)","v":0},{"$f":"(BU375 + 'Demand & production'!BV307) * (BV4 <= $F$374)","v":0},{"$f":"(BV375 + 'Demand & production'!BW307) * (BW4 <= $F$374)","v":0},{"$f":"(BW375 + 'Demand & production'!BX307) * (BX4 <= $F$374)","v":0},{"$f":"(BX375 + 'Demand & production'!BY307) * (BY4 <= $F$374)","v":0},{"$f":"(BY375 + 'Demand & production'!BZ307) * (BZ4 <= $F$374)","v":0},{"$f":"(BZ375 + 'Demand & production'!CA307) * (CA4 <= $F$374)","v":0},{"$f":"(CA375 + 'Demand & production'!CB307) * (CB4 <= $F$374)","v":0},{"$f":"(CB375 + 'Demand & production'!CC307) * (CC4 <= $F$374)","v":0},{"$f":"(CC375 + 'Demand & production'!CD307) * (CD4 <= $F$374)","v":0},{"$f":"(CD375 + 'Demand & production'!CE307) * (CE4 <= $F$374)","v":0},{"$f":"(CE375 + 'Demand & production'!CF307) * (CF4 <= $F$374)","v":0},{"$f":"(CF375 + 'Demand & production'!CG307) * (CG4 <= $F$374)","v":0},{"$f":"(CG375 + 'Demand & production'!CH307) * (CH4 <= $F$374)","v":0},{"$f":"(CH375 + 'Demand & production'!CI307) * (CI4 <= $F$374)","v":0},{"$f":"(CI375 + 'Demand & production'!CJ307) * (CJ4 <= $F$374)","v":0},{"$f":"(CJ375 + 'Demand & production'!CK307) * (CK4 <= $F$374)","v":0},{"$f":"(CK375 + 'Demand & production'!CL307) * (CL4 <= $F$374)","v":0},{"$f":"(CL375 + 'Demand & production'!CM307) * (CM4 <= $F$374)","v":0},{"$f":"(CM375 + 'Demand & production'!CN307) * (CN4 <= $F$374)","v":0},{"$f":"(CN375 + 'Demand & production'!CO307) * (CO4 <= $F$374)","v":0},{"$f":"(CO375 + 'Demand & production'!CP307) * (CP4 <= $F$374)","v":0},{"$f":"(CP375 + 'Demand & production'!CQ307) * (CQ4 <= $F$374)","v":0},{"$f":"(CQ375 + 'Demand & production'!CR307) * (CR4 <= $F$374)","v":0},{"$f":"(CR375 + 'Demand & production'!CS307) * (CS4 <= $F$374)","v":0},{"$f":"(CS375 + 'Demand & production'!CT307) * (CT4 <= $F$374)","v":0},{"$f":"(CT375 + 'Demand & production'!CU307) * (CU4 <= $F$374)","v":0},{"$f":"(CU375 + 'Demand & production'!CV307) * (CV4 <= $F$374)","v":0}]
[]
[{"$nulls":4},"Contractor Payback Period"]
[{"$nulls":4},"Contractor Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J378:CV378)","v":34190185438.026962},null,{"$f":"J139","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-170518700.15583646,-339541727.50719321,-675903850.56902111,-840988580.24882734,-914416989.28038502,-438641780.23176289,1325124839.4420598,1323845780.8672876,1176505071.1569009,1172981682.792942,1118504391.3124855,921389359.26721227,936368504.02016151,698203661.19539618,648178722.81443095,670707761.21167731,687005329.54688859,{"$f":"AP139","v":704471110.89147282},690155220.7029748,674455959.13851631,1386724008.663506,1333725668.1325672,1323094421.3960485,1326578168.9729919,1349162078.978848,1367330687.0509558,1393348718.3729913,1410831241.409775,1385612606.7759972,1366358902.1522722,1344347778.4692554,1323081061.2606544,1323085726.104753,1322881755.6053438,1393036173.4634147,1406068235.2837794,1405372654.6908758,1400457522.6350269,1396962925.7738369,666635803.08444548,0,0,0,0,0,{"$f":"BR139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Cumulative Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"INDEX(J379:CV379,MATCH(1,$J$374:$CV$374,0))","v":34190185438.026962},0,{"$f":"I379 + J378","v":-450182849.16299921},{"$f":"J379 + K378","v":-900362113.04829264},-1170537861.9554429,-1440710164.8055902,-1620879089.1684797,-1711044701.2889597,-1801207066.1129599,-1801366247.3129599,-1801522307.3129599,-1801675307.3129599,-1801825307.3129599,-1801972366.1364894,-1802116541.453675,-1802257889.8038571,-1802396466.6177611,-1972915166.7735977,-2312456894.2807908,-2988360744.849812,-3829349325.0986395,-4743766314.3790245,-5182408094.6107874,-3857283255.1687279,-2533437474.3014402,-1356932403.1445394,-183950720.35159731,934553670.96088815,1855943030.2281003,2792311534.2482619,3490515195.4436579,4138693918.2580891,4809401679.4697666,5496407009.016655,6200878119.9081278,6891033340.6111031,7565489299.7496195,8952213308.413126,10285938976.545692,11609033397.941742,12935611566.914734,14284773645.893581,15652104332.944538,17045453051.31753,18456284292.727306,19841896899.503304,21208255801.655575,22552603580.124832,23875684641.385487,25198770367.490238,26521652123.095581,27914688296.558994,29320756531.842773,30726129186.533649,32126586709.168678,33523549634.942516,34190185438.026962,{"$f":"BL379 + BM378","v":34190185438.026962},34190185438.026962,34190185438.026962,34190185438.026962,34190185438.026962,{"$f":"BQ379 + BR378","v":34190185438.026962},{"$f":"BR379 + BS378","v":34190185438.026962},{"$f":"BS379 + BT378","v":34190185438.026962},{"$f":"BT379 + BU378","v":34190185438.026962},{"$f":"BU379 + BV378","v":34190185438.026962},{"$f":"BV379 + BW378","v":34190185438.026962},{"$f":"BW379 + BX378","v":34190185438.026962},{"$f":"BX379 + BY378","v":34190185438.026962},{"$f":"BY379 + BZ378","v":34190185438.026962},{"$f":"BZ379 + CA378","v":34190185438.026962},{"$f":"CA379 + CB378","v":34190185438.026962},{"$f":"CB379 + CC378","v":34190185438.026962},{"$f":"CC379 + CD378","v":34190185438.026962},{"$f":"CD379 + CE378","v":34190185438.026962},{"$f":"CE379 + CF378","v":34190185438.026962},{"$f":"CF379 + CG378","v":34190185438.026962},{"$f":"CG379 + CH378","v":34190185438.026962},{"$f":"CH379 + CI378","v":34190185438.026962},{"$f":"CI379 + CJ378","v":34190185438.026962},{"$f":"CJ379 + CK378","v":34190185438.026962},{"$f":"CK379 + CL378","v":34190185438.026962},{"$f":"CL379 + CM378","v":34190185438.026962},{"$f":"CM379 + CN378","v":34190185438.026962},{"$f":"CN379 + CO378","v":34190185438.026962},{"$f":"CO379 + CP378","v":34190185438.026962},{"$f":"CP379 + CQ378","v":34190185438.026962},{"$f":"CQ379 + CR378","v":34190185438.026962},{"$f":"CR379 + CS378","v":34190185438.026962},{"$f":"CS379 + CT378","v":34190185438.026962},{"$f":"CT379 + CU378","v":34190185438.026962},{"$f":"CU379 + CV378","v":34190185438.026962}]
[{"$nulls":4},"Contractor payback",null,null,{"$f":"SUM(J380:CV380)","v":6.1644613304877094},null,{"$f":" IFERROR(AND(J379 > 0, I379 < 0 ) * (ABS(I379 / J378) + J375), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.1644613304877094,0,0,0,0,0,0,{"$f":" IFERROR(AND(AP379 > 0, AO379 < 0 ) * (ABS(AO379 / AP378) + AP375), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(BV379 > 0, BU379 < 0 ) * (ABS(BU379 / BV378) + BV375), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Payback Period"]
[{"$nulls":4},"Net TPDC Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J383:CV383)","v":6232189780.0554781},null,{"$f":"J297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17707554.307946965,122734024.44034064,123581752.59525606,122010598.77201828,122825408.60949948,123624241.78350064,128253757.09912778,143508429.79486501,144477844.74873295,143830727.56654561,{"$f":"AP297","v":142861167.4801257},142859815.3826555,145086608.3867819,233478321.61382377,233480277.49186522,233482195.01935685,236183303.345936,236185146.41349807,235729989.59849733,236188724.841483,233491233.20754498,233188293.42109331,233494605.24015772,233496241.83140829,233497846.33263436,233499419.37305212,233500961.56954005,244714061.26488316,241863993.93034163,242322410.9205198,242323835.67169118,242477553.73455957,116229434.26619643,0,0,0,0,0,0,0,0,0,{"$f":"BV297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net TPDC Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"INDEX(J384:CV384,MATCH(1,$J$374:$CV$374,0))","v":6232189780.0554781},0,{"$f":"I384 + J383","v":0},{"$f":"J384 + K383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17707554.307946965,140441578.74828762,264023331.34354368,386033930.11556196,508859338.72506142,632483580.50856209,760737337.60768986,904245767.40255487,1048723612.1512878,1192554339.7178335,1335415507.1979592,1478275322.5806146,1623361930.9673965,1856840252.5812201,2090320530.0730853,2323802725.092442,2559986028.4383779,2796171174.8518758,3031901164.4503732,3268089889.2918563,3501581122.4994011,3734769415.9204946,3968264021.1606522,4201760262.9920607,4435258109.3246946,4668757528.6977463,4902258490.2672863,5146972551.5321693,5388836545.4625111,5631158956.3830309,5873482792.0547218,6115960345.7892818,6232189780.0554781,{"$f":"BL384 + BM383","v":6232189780.0554781},6232189780.0554781,6232189780.0554781,6232189780.0554781,6232189780.0554781,{"$f":"BQ384 + BR383","v":6232189780.0554781},{"$f":"BR384 + BS383","v":6232189780.0554781},{"$f":"BS384 + BT383","v":6232189780.0554781},{"$f":"BT384 + BU383","v":6232189780.0554781},{"$f":"BU384 + BV383","v":6232189780.0554781},{"$f":"BV384 + BW383","v":6232189780.0554781},{"$f":"BW384 + BX383","v":6232189780.0554781},{"$f":"BX384 + BY383","v":6232189780.0554781},{"$f":"BY384 + BZ383","v":6232189780.0554781},{"$f":"BZ384 + CA383","v":6232189780.0554781},{"$f":"CA384 + CB383","v":6232189780.0554781},{"$f":"CB384 + CC383","v":6232189780.0554781},{"$f":"CC384 + CD383","v":6232189780.0554781},{"$f":"CD384 + CE383","v":6232189780.0554781},{"$f":"CE384 + CF383","v":6232189780.0554781},{"$f":"CF384 + CG383","v":6232189780.0554781},{"$f":"CG384 + CH383","v":6232189780.0554781},{"$f":"CH384 + CI383","v":6232189780.0554781},{"$f":"CI384 + CJ383","v":6232189780.0554781},{"$f":"CJ384 + CK383","v":6232189780.0554781},{"$f":"CK384 + CL383","v":6232189780.0554781},{"$f":"CL384 + CM383","v":6232189780.0554781},{"$f":"CM384 + CN383","v":6232189780.0554781},{"$f":"CN384 + CO383","v":6232189780.0554781},{"$f":"CO384 + CP383","v":6232189780.0554781},{"$f":"CP384 + CQ383","v":6232189780.0554781},{"$f":"CQ384 + CR383","v":6232189780.0554781},{"$f":"CR384 + CS383","v":6232189780.0554781},{"$f":"CS384 + CT383","v":6232189780.0554781},{"$f":"CT384 + CU383","v":6232189780.0554781},{"$f":"CU384 + CV383","v":6232189780.0554781}]
[{"$nulls":4},"TPDC payback",null,null,{"$f":"IF(AND(Inputs!C332 = 0, Inputs!E332 = 0), \"N/A\", SUM(J385:CV385))","v":"N/A"},null,{"$f":" IFERROR(AND(J384 > 0, I384 < 0 ) * (ABS(I384 / J383) + J380), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(AP384 > 0, AO384 < 0 ) * (ABS(AO384 / AP383) + AP380), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(BV384 > 0, BU384 < 0 ) * (ABS(BU384 / BV383) + BV380), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 2 Project"]
[{"$nulls":4},"Last Year of Project",{"$f":"'Demand & production'!F321","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F$388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1 * (AP$4 = $F$388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV$4 = $F$388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative prodution years",{"$nulls":4},{"$f":"(I389 + 'Demand & production'!J311) * (J4 <= $F$388)","v":0},{"$f":"(J389 + 'Demand & production'!K311) * (K4 <= $F$388)","v":0},{"$f":"(K389 + 'Demand & production'!L311) * (L4 <= $F$388)","v":0},{"$f":"(L389 + 'Demand & production'!M311) * (M4 <= $F$388)","v":0},{"$f":"(M389 + 'Demand & production'!N311) * (N4 <= $F$388)","v":0},{"$f":"(N389 + 'Demand & production'!O311) * (O4 <= $F$388)","v":0},{"$f":"(O389 + 'Demand & production'!P311) * (P4 <= $F$388)","v":0},{"$f":"(P389 + 'Demand & production'!Q311) * (Q4 <= $F$388)","v":0},{"$f":"(Q389 + 'Demand & production'!R311) * (R4 <= $F$388)","v":0},{"$f":"(R389 + 'Demand & production'!S311) * (S4 <= $F$388)","v":0},{"$f":"(S389 + 'Demand & production'!T311) * (T4 <= $F$388)","v":0},{"$f":"(T389 + 'Demand & production'!U311) * (U4 <= $F$388)","v":0},{"$f":"(U389 + 'Demand & production'!V311) * (V4 <= $F$388)","v":0},{"$f":"(V389 + 'Demand & production'!W311) * (W4 <= $F$388)","v":0},{"$f":"(W389 + 'Demand & production'!X311) * (X4 <= $F$388)","v":0},{"$f":"(X389 + 'Demand & production'!Y311) * (Y4 <= $F$388)","v":0},{"$f":"(Y389 + 'Demand & production'!Z311) * (Z4 <= $F$388)","v":0},{"$f":"(Z389 + 'Demand & production'!AA311) * (AA4 <= $F$388)","v":0},{"$f":"(AA389 + 'Demand & production'!AB311) * (AB4 <= $F$388)","v":0},{"$f":"(AB389 + 'Demand & production'!AC311) * (AC4 <= $F$388)","v":0},{"$f":"(AC389 + 'Demand & production'!AD311) * (AD4 <= $F$388)","v":1},{"$f":"(AD389 + 'Demand & production'!AE311) * (AE4 <= $F$388)","v":2},{"$f":"(AE389 + 'Demand & production'!AF311) * (AF4 <= $F$388)","v":3},{"$f":"(AF389 + 'Demand & production'!AG311) * (AG4 <= $F$388)","v":4},{"$f":"(AG389 + 'Demand & production'!AH311) * (AH4 <= $F$388)","v":5},{"$f":"(AH389 + 'Demand & production'!AI311) * (AI4 <= $F$388)","v":6},{"$f":"(AI389 + 'Demand & production'!AJ311) * (AJ4 <= $F$388)","v":7},{"$f":"(AJ389 + 'Demand & production'!AK311) * (AK4 <= $F$388)","v":8},{"$f":"(AK389 + 'Demand & production'!AL311) * (AL4 <= $F$388)","v":9},{"$f":"(AL389 + 'Demand & production'!AM311) * (AM4 <= $F$388)","v":10},{"$f":"(AM389 + 'Demand & production'!AN311) * (AN4 <= $F$388)","v":11},{"$f":"(AN389 + 'Demand & production'!AO311) * (AO4 <= $F$388)","v":12},{"$f":"(AO389 + 'Demand & production'!AP311) * (AP4 <= $F$388)","v":13},{"$f":"(AP389 + 'Demand & production'!AQ311) * (AQ4 <= $F$388)","v":14},{"$f":"(AQ389 + 'Demand & production'!AR311) * (AR4 <= $F$388)","v":15},{"$f":"(AR389 + 'Demand & production'!AS311) * (AS4 <= $F$388)","v":16},{"$f":"(AS389 + 'Demand & production'!AT311) * (AT4 <= $F$388)","v":17},{"$f":"(AT389 + 'Demand & production'!AU311) * (AU4 <= $F$388)","v":18},{"$f":"(AU389 + 'Demand & production'!AV311) * (AV4 <= $F$388)","v":19},{"$f":"(AV389 + 'Demand & production'!AW311) * (AW4 <= $F$388)","v":20},{"$f":"(AW389 + 'Demand & production'!AX311) * (AX4 <= $F$388)","v":21},{"$f":"(AX389 + 'Demand & production'!AY311) * (AY4 <= $F$388)","v":22},{"$f":"(AY389 + 'Demand & production'!AZ311) * (AZ4 <= $F$388)","v":23},{"$f":"(AZ389 + 'Demand & production'!BA311) * (BA4 <= $F$388)","v":24},{"$f":"(BA389 + 'Demand & production'!BB311) * (BB4 <= $F$388)","v":25},{"$f":"(BB389 + 'Demand & production'!BC311) * (BC4 <= $F$388)","v":26},{"$f":"(BC389 + 'Demand & production'!BD311) * (BD4 <= $F$388)","v":27},{"$f":"(BD389 + 'Demand & production'!BE311) * (BE4 <= $F$388)","v":28},{"$f":"(BE389 + 'Demand & production'!BF311) * (BF4 <= $F$388)","v":29},{"$f":"(BF389 + 'Demand & production'!BG311) * (BG4 <= $F$388)","v":30},{"$f":"(BG389 + 'Demand & production'!BH311) * (BH4 <= $F$388)","v":31},{"$f":"(BH389 + 'Demand & production'!BI311) * (BI4 <= $F$388)","v":32},{"$f":"(BI389 + 'Demand & production'!BJ311) * (BJ4 <= $F$388)","v":33},{"$f":"(BJ389 + 'Demand & production'!BK311) * (BK4 <= $F$388)","v":34},{"$f":"(BK389 + 'Demand & production'!BL311) * (BL4 <= $F$388)","v":35},{"$f":"(BL389 + 'Demand & production'!BM311) * (BM4 <= $F$388)","v":0},{"$f":"(BM389 + 'Demand & production'!BN311) * (BN4 <= $F$388)","v":0},{"$f":"(BN389 + 'Demand & production'!BO311) * (BO4 <= $F$388)","v":0},{"$f":"(BO389 + 'Demand & production'!BP311) * (BP4 <= $F$388)","v":0},{"$f":"(BP389 + 'Demand & production'!BQ311) * (BQ4 <= $F$388)","v":0},{"$f":"(BQ389 + 'Demand & production'!BR311) * (BR4 <= $F$388)","v":0},{"$f":"(BR389 + 'Demand & production'!BS311) * (BS4 <= $F$388)","v":0},{"$f":"(BS389 + 'Demand & production'!BT311) * (BT4 <= $F$388)","v":0},{"$f":"(BT389 + 'Demand & production'!BU311) * (BU4 <= $F$388)","v":0},{"$f":"(BU389 + 'Demand & production'!BV311) * (BV4 <= $F$388)","v":0},{"$f":"(BV389 + 'Demand & production'!BW311) * (BW4 <= $F$388)","v":0},{"$f":"(BW389 + 'Demand & production'!BX311) * (BX4 <= $F$388)","v":0},{"$f":"(BX389 + 'Demand & production'!BY311) * (BY4 <= $F$388)","v":0},{"$f":"(BY389 + 'Demand & production'!BZ311) * (BZ4 <= $F$388)","v":0},{"$f":"(BZ389 + 'Demand & production'!CA311) * (CA4 <= $F$388)","v":0},{"$f":"(CA389 + 'Demand & production'!CB311) * (CB4 <= $F$388)","v":0},{"$f":"(CB389 + 'Demand & production'!CC311) * (CC4 <= $F$388)","v":0},{"$f":"(CC389 + 'Demand & production'!CD311) * (CD4 <= $F$388)","v":0},{"$f":"(CD389 + 'Demand & production'!CE311) * (CE4 <= $F$388)","v":0},{"$f":"(CE389 + 'Demand & production'!CF311) * (CF4 <= $F$388)","v":0},{"$f":"(CF389 + 'Demand & production'!CG311) * (CG4 <= $F$388)","v":0},{"$f":"(CG389 + 'Demand & production'!CH311) * (CH4 <= $F$388)","v":0},{"$f":"(CH389 + 'Demand & production'!CI311) * (CI4 <= $F$388)","v":0},{"$f":"(CI389 + 'Demand & production'!CJ311) * (CJ4 <= $F$388)","v":0},{"$f":"(CJ389 + 'Demand & production'!CK311) * (CK4 <= $F$388)","v":0},{"$f":"(CK389 + 'Demand & production'!CL311) * (CL4 <= $F$388)","v":0},{"$f":"(CL389 + 'Demand & production'!CM311) * (CM4 <= $F$388)","v":0},{"$f":"(CM389 + 'Demand & production'!CN311) * (CN4 <= $F$388)","v":0},{"$f":"(CN389 + 'Demand & production'!CO311) * (CO4 <= $F$388)","v":0},{"$f":"(CO389 + 'Demand & production'!CP311) * (CP4 <= $F$388)","v":0},{"$f":"(CP389 + 'Demand & production'!CQ311) * (CQ4 <= $F$388)","v":0},{"$f":"(CQ389 + 'Demand & production'!CR311) * (CR4 <= $F$388)","v":0},{"$f":"(CR389 + 'Demand & production'!CS311) * (CS4 <= $F$388)","v":0},{"$f":"(CS389 + 'Demand & production'!CT311) * (CT4 <= $F$388)","v":0},{"$f":"(CT389 + 'Demand & production'!CU311) * (CU4 <= $F$388)","v":0},{"$f":"(CU389 + 'Demand & production'!CV311) * (CV4 <= $F$388)","v":0}]
[]
[{"$nulls":4},"Contractor Payback Period"]
[{"$nulls":4},"Contractor Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J392:CV392)","v":29810915182.155907},null,{"$f":"J156","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-181749332.94184449,-362927293.08315474,-717905974.4520824,-894784214.34370792,-973162722.6532048,-455476354.67368674,1421095234.363131,1337263591.6202984,1179989827.2763791,1174490212.5804892,1101554668.7360466,895785503.58613729,763608619.72890353,777688445.55508661,784385102.64477968,708935293.69820571,855940835.40411162,{"$f":"AP156","v":845371957.37731385},704204999.74653506,672100785.72770536,1387966877.31305,1359023620.4814668,1348559462.4404945,1352191450.3781185,1375486812.5239043,1392854877.2708631,1417079086.8164625,1439847253.0071518,1416546084.4841399,1393701801.6184421,1427980115.6146128,1402135064.8408113,1398636040.1155691,1395205623.7182727,1405923396.9081123,414659024.77839524,55043569.618199944,57785108.120443963,55873083.324707858,180404109.50300407,0,0,0,0,0,0,0,0,0,{"$f":"BV156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Cumulative Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"INDEX(J393:CV393,MATCH(1,$J$388:$CV$388,0))","v":29810915182.155907},0,{"$f":"I393 + J392","v":-375182849.16299921},{"$f":"J393 + K392","v":-750362113.04829264},{"$f":"K393 + L392","v":-975537861.95544291},{"$f":"L393 + M392","v":-1200710164.8055904},{"$f":"M393 + N392","v":-1350879089.1684799},{"$f":"N393 + O392","v":-1426044701.28896},{"$f":"O393 + P392","v":-1501207066.1129599},{"$f":"P393 + Q392","v":-1501366247.3129599},{"$f":"Q393 + R392","v":-1501522307.3129599},{"$f":"R393 + S392","v":-1501675307.3129599},{"$f":"S393 + T392","v":-1501825307.3129599},{"$f":"T393 + U392","v":-1501972366.1364894},{"$f":"U393 + V392","v":-1502116541.453675},{"$f":"V393 + W392","v":-1502257889.8038571},{"$f":"W393 + X392","v":-1502396466.6177611},{"$f":"X393 + Y392","v":-1684145799.5596056},{"$f":"Y393 + Z392","v":-2047073092.6427603},{"$f":"Z393 + AA392","v":-2764979067.0948429},{"$f":"AA393 + AB392","v":-3659763281.4385509},{"$f":"AB393 + AC392","v":-4632926004.0917559},{"$f":"AC393 + AD392","v":-5088402358.7654428},{"$f":"AD393 + AE392","v":-3667307124.4023118},{"$f":"AE393 + AF392","v":-2330043532.7820134},{"$f":"AF393 + AG392","v":-1150053705.5056343},{"$f":"AG393 + AH392","v":24436507.074854851},{"$f":"AH393 + AI392","v":1125991175.8109014},{"$f":"AI393 + AJ392","v":2021776679.3970387},{"$f":"AJ393 + AK392","v":2785385299.1259422},{"$f":"AK393 + AL392","v":3563073744.6810288},{"$f":"AL393 + AM392","v":4347458847.3258085},{"$f":"AM393 + AN392","v":5056394141.0240145},{"$f":"AN393 + AO392","v":5912334976.4281263},{"$f":"AO393 + AP392","v":6757706933.8054399},{"$f":"AP393 + AQ392","v":7461911933.5519753},{"$f":"AQ393 + AR392","v":8134012719.2796803},{"$f":"AR393 + AS392","v":9521979596.5927296},{"$f":"AS393 + AT392","v":10881003217.074196},{"$f":"AT393 + AU392","v":12229562679.51469},{"$f":"AU393 + AV392","v":13581754129.892809},{"$f":"AV393 + AW392","v":14957240942.416714},{"$f":"AW393 + AX392","v":16350095819.687576},{"$f":"AX393 + AY392","v":17767174906.50404},{"$f":"AY393 + AZ392","v":19207022159.511192},{"$f":"AZ393 + BA392","v":20623568243.995331},{"$f":"BA393 + BB392","v":22017270045.613773},{"$f":"BB393 + BC392","v":23445250161.228386},{"$f":"BC393 + BD392","v":24847385226.069199},{"$f":"BD393 + BE392","v":26246021266.184769},{"$f":"BE393 + BF392","v":27641226889.903042},{"$f":"BF393 + BG392","v":29047150286.811153},{"$f":"BG393 + BH392","v":29461809311.58955},{"$f":"BH393 + BI392","v":29516852881.207748},{"$f":"BI393 + BJ392","v":29574637989.328194},{"$f":"BJ393 + BK392","v":29630511072.652901},{"$f":"BK393 + BL392","v":29810915182.155907},{"$f":"BL393 + BM392","v":29810915182.155907},{"$f":"BM393 + BN392","v":29810915182.155907},{"$f":"BN393 + BO392","v":29810915182.155907},{"$f":"BO393 + BP392","v":29810915182.155907},{"$f":"BP393 + BQ392","v":29810915182.155907},{"$f":"BQ393 + BR392","v":29810915182.155907},{"$f":"BR393 + BS392","v":29810915182.155907},{"$f":"BS393 + BT392","v":29810915182.155907},{"$f":"BT393 + BU392","v":29810915182.155907},{"$f":"BU393 + BV392","v":29810915182.155907},{"$f":"BV393 + BW392","v":29810915182.155907},{"$f":"BW393 + BX392","v":29810915182.155907},{"$f":"BX393 + BY392","v":29810915182.155907},{"$f":"BY393 + BZ392","v":29810915182.155907},{"$f":"BZ393 + CA392","v":29810915182.155907},{"$f":"CA393 + CB392","v":29810915182.155907},{"$f":"CB393 + CC392","v":29810915182.155907},{"$f":"CC393 + CD392","v":29810915182.155907},{"$f":"CD393 + CE392","v":29810915182.155907},{"$f":"CE393 + CF392","v":29810915182.155907},{"$f":"CF393 + CG392","v":29810915182.155907},{"$f":"CG393 + CH392","v":29810915182.155907},{"$f":"CH393 + CI392","v":29810915182.155907},{"$f":"CI393 + CJ392","v":29810915182.155907},{"$f":"CJ393 + CK392","v":29810915182.155907},{"$f":"CK393 + CL392","v":29810915182.155907},{"$f":"CL393 + CM392","v":29810915182.155907},{"$f":"CM393 + CN392","v":29810915182.155907},{"$f":"CN393 + CO392","v":29810915182.155907},{"$f":"CO393 + CP392","v":29810915182.155907},{"$f":"CP393 + CQ392","v":29810915182.155907},{"$f":"CQ393 + CR392","v":29810915182.155907},{"$f":"CR393 + CS392","v":29810915182.155907},{"$f":"CS393 + CT392","v":29810915182.155907},{"$f":"CT393 + CU392","v":29810915182.155907},{"$f":"CU393 + CV392","v":29810915182.155907}]
[{"$nulls":4},"Contractor payback",null,null,{"$f":"SUM(J394:CV394)","v":5.9791939457535666},null,{"$f":" IFERROR(AND(J393 > 0, I393 < 0 ) * (ABS(I393 / J392) + J389), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9791939457535666,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(AP393 > 0, AO393 < 0 ) * (ABS(AO393 / AP392) + AP389), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(BV393 > 0, BU393 < 0 ) * (ABS(BU393 / BV392) + BV389), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Payback Period"]
[{"$nulls":4},"Net TPDC Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J397:CV397)","v":5387473979.3606968},null,{"$f":"J323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21584201.628552124,132759006.35262163,133669181.29476312,131553542.92704977,132428374.6669012,133286052.84322621,134126913.80040745,134951287.28784013,135759496.58924478,136551858.64944524,{"$f":"AP323","v":137328684.19866151},138090277.87436372,141137102.66654241,238035910.38854012,238036883.04547563,238037836.63070655,240773281.4677375,240774198.02409166,240145458.49483511,240303748.98866832,238042331.31608018,238043178.07247573,238044008.22580463,245544822.10161734,245545620.0190807,245546402.29110366,245547169.22445947,247181785.24172473,72480043.689381361,9029092.2079093885,9543108.5130061097,9543863.4840015061,24049257.154376626,0,0,0,0,0,0,0,0,0,{"$f":"BV323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net TPDC Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"INDEX(J398:CV398,MATCH(1,$J$388:$CV$388,0))","v":5387473979.3606968},0,{"$f":"I398 + J397","v":0},{"$f":"J398 + K397","v":0},{"$f":"K398 + L397","v":0},{"$f":"L398 + M397","v":0},{"$f":"M398 + N397","v":0},{"$f":"N398 + O397","v":0},{"$f":"O398 + P397","v":0},{"$f":"P398 + Q397","v":0},{"$f":"Q398 + R397","v":0},{"$f":"R398 + S397","v":0},{"$f":"S398 + T397","v":0},{"$f":"T398 + U397","v":0},{"$f":"U398 + V397","v":0},{"$f":"V398 + W397","v":0},{"$f":"W398 + X397","v":0},{"$f":"X398 + Y397","v":0},{"$f":"Y398 + Z397","v":0},{"$f":"Z398 + AA397","v":0},{"$f":"AA398 + AB397","v":0},{"$f":"AB398 + AC397","v":0},{"$f":"AC398 + AD397","v":0},{"$f":"AD398 + AE397","v":0},{"$f":"AE398 + AF397","v":21584201.628552124},{"$f":"AF398 + AG397","v":154343207.98117375},{"$f":"AG398 + AH397","v":288012389.27593684},{"$f":"AH398 + AI397","v":419565932.2029866},{"$f":"AI398 + AJ397","v":551994306.86988783},{"$f":"AJ398 + AK397","v":685280359.71311402},{"$f":"AK398 + AL397","v":819407273.51352143},{"$f":"AL398 + AM397","v":954358560.80136156},{"$f":"AM398 + AN397","v":1090118057.3906064},{"$f":"AN398 + AO397","v":1226669916.0400517},{"$f":"AO398 + AP397","v":1363998600.2387133},{"$f":"AP398 + AQ397","v":1502088878.1130769},{"$f":"AQ398 + AR397","v":1643225980.7796192},{"$f":"AR398 + AS397","v":1881261891.1681592},{"$f":"AS398 + AT397","v":2119298774.213635},{"$f":"AT398 + AU397","v":2357336610.8443413},{"$f":"AU398 + AV397","v":2598109892.312079},{"$f":"AV398 + AW397","v":2838884090.3361707},{"$f":"AW398 + AX397","v":3079029548.8310056},{"$f":"AX398 + AY397","v":3319333297.819674},{"$f":"AY398 + AZ397","v":3557375629.1357541},{"$f":"AZ398 + BA397","v":3795418807.20823},{"$f":"BA398 + BB397","v":4033462815.4340348},{"$f":"BB398 + BC397","v":4279007637.5356522},{"$f":"BC398 + BD397","v":4524553257.5547333},{"$f":"BD398 + BE397","v":4770099659.8458366},{"$f":"BE398 + BF397","v":5015646829.0702963},{"$f":"BF398 + BG397","v":5262828614.3120213},{"$f":"BG398 + BH397","v":5335308658.0014029},{"$f":"BH398 + BI397","v":5344337750.2093124},{"$f":"BI398 + BJ397","v":5353880858.7223186},{"$f":"BJ398 + BK397","v":5363424722.2063198},{"$f":"BK398 + BL397","v":5387473979.3606968},{"$f":"BL398 + BM397","v":5387473979.3606968},{"$f":"BM398 + BN397","v":5387473979.3606968},{"$f":"BN398 + BO397","v":5387473979.3606968},{"$f":"BO398 + BP397","v":5387473979.3606968},{"$f":"BP398 + BQ397","v":5387473979.3606968},{"$f":"BQ398 + BR397","v":5387473979.3606968},{"$f":"BR398 + BS397","v":5387473979.3606968},{"$f":"BS398 + BT397","v":5387473979.3606968},{"$f":"BT398 + BU397","v":5387473979.3606968},{"$f":"BU398 + BV397","v":5387473979.3606968},{"$f":"BV398 + BW397","v":5387473979.3606968},{"$f":"BW398 + BX397","v":5387473979.3606968},{"$f":"BX398 + BY397","v":5387473979.3606968},{"$f":"BY398 + BZ397","v":5387473979.3606968},{"$f":"BZ398 + CA397","v":5387473979.3606968},{"$f":"CA398 + CB397","v":5387473979.3606968},{"$f":"CB398 + CC397","v":5387473979.3606968},{"$f":"CC398 + CD397","v":5387473979.3606968},{"$f":"CD398 + CE397","v":5387473979.3606968},{"$f":"CE398 + CF397","v":5387473979.3606968},{"$f":"CF398 + CG397","v":5387473979.3606968},{"$f":"CG398 + CH397","v":5387473979.3606968},{"$f":"CH398 + CI397","v":5387473979.3606968},{"$f":"CI398 + CJ397","v":5387473979.3606968},{"$f":"CJ398 + CK397","v":5387473979.3606968},{"$f":"CK398 + CL397","v":5387473979.3606968},{"$f":"CL398 + CM397","v":5387473979.3606968},{"$f":"CM398 + CN397","v":5387473979.3606968},{"$f":"CN398 + CO397","v":5387473979.3606968},{"$f":"CO398 + CP397","v":5387473979.3606968},{"$f":"CP398 + CQ397","v":5387473979.3606968},{"$f":"CQ398 + CR397","v":5387473979.3606968},{"$f":"CR398 + CS397","v":5387473979.3606968},{"$f":"CS398 + CT397","v":5387473979.3606968},{"$f":"CT398 + CU397","v":5387473979.3606968},{"$f":"CU398 + CV397","v":5387473979.3606968}]
[{"$nulls":4},"TPDC payback",null,null,{"$f":"IF(AND(Inputs!D332 = 0, Inputs!E332 = 0), \"N/A\", SUM(J399:CV399))","v":"N/A"},null,{"$f":" IFERROR(AND(J398 > 0, I398 < 0 ) * (ABS(I398 / J397) + J394), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(AP398 > 0, AO398 < 0 ) * (ABS(AO398 / AP397) + AP394), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(BV398 > 0, BU398 < 0 ) * (ABS(BU398 / BV397) + BV394), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Overall offshore project"]
[{"$nulls":4},"Last Year of Project",{"$f":"MAX('Demand & production'!F317, 'Demand & production'!F321)","v":2064},"Flag",null,null,{"$f":"1 * (J$4 = $F$402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1 * (AP$4 = $F$402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"1 * (BV$4 = $F$402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative prodution years",{"$nulls":4},{"$f":"(I403 + MAX('Demand & production'!J307, 'Demand & production'!J311)) * (J4 <= $F$402)","v":0},{"$f":"(J403 + MAX('Demand & production'!K307, 'Demand & production'!K311)) * (K4 <= $F$402)","v":0},{"$f":"(K403 + MAX('Demand & production'!L307, 'Demand & production'!L311)) * (L4 <= $F$402)","v":0},{"$f":"(L403 + MAX('Demand & production'!M307, 'Demand & production'!M311)) * (M4 <= $F$402)","v":0},{"$f":"(M403 + MAX('Demand & production'!N307, 'Demand & production'!N311)) * (N4 <= $F$402)","v":0},{"$f":"(N403 + MAX('Demand & production'!O307, 'Demand & production'!O311)) * (O4 <= $F$402)","v":0},{"$f":"(O403 + MAX('Demand & production'!P307, 'Demand & production'!P311)) * (P4 <= $F$402)","v":0},{"$f":"(P403 + MAX('Demand & production'!Q307, 'Demand & production'!Q311)) * (Q4 <= $F$402)","v":0},{"$f":"(Q403 + MAX('Demand & production'!R307, 'Demand & production'!R311)) * (R4 <= $F$402)","v":0},{"$f":"(R403 + MAX('Demand & production'!S307, 'Demand & production'!S311)) * (S4 <= $F$402)","v":0},{"$f":"(S403 + MAX('Demand & production'!T307, 'Demand & production'!T311)) * (T4 <= $F$402)","v":0},{"$f":"(T403 + MAX('Demand & production'!U307, 'Demand & production'!U311)) * (U4 <= $F$402)","v":0},{"$f":"(U403 + MAX('Demand & production'!V307, 'Demand & production'!V311)) * (V4 <= $F$402)","v":0},{"$f":"(V403 + MAX('Demand & production'!W307, 'Demand & production'!W311)) * (W4 <= $F$402)","v":0},{"$f":"(W403 + MAX('Demand & production'!X307, 'Demand & production'!X311)) * (X4 <= $F$402)","v":0},{"$f":"(X403 + MAX('Demand & production'!Y307, 'Demand & production'!Y311)) * (Y4 <= $F$402)","v":0},{"$f":"(Y403 + MAX('Demand & production'!Z307, 'Demand & production'!Z311)) * (Z4 <= $F$402)","v":0},{"$f":"(Z403 + MAX('Demand & production'!AA307, 'Demand & production'!AA311)) * (AA4 <= $F$402)","v":0},{"$f":"(AA403 + MAX('Demand & production'!AB307, 'Demand & production'!AB311)) * (AB4 <= $F$402)","v":0},{"$f":"(AB403 + MAX('Demand & production'!AC307, 'Demand & production'!AC311)) * (AC4 <= $F$402)","v":0},{"$f":"(AC403 + MAX('Demand & production'!AD307, 'Demand & production'!AD311)) * (AD4 <= $F$402)","v":1},{"$f":"(AD403 + MAX('Demand & production'!AE307, 'Demand & production'!AE311)) * (AE4 <= $F$402)","v":2},{"$f":"(AE403 + MAX('Demand & production'!AF307, 'Demand & production'!AF311)) * (AF4 <= $F$402)","v":3},{"$f":"(AF403 + MAX('Demand & production'!AG307, 'Demand & production'!AG311)) * (AG4 <= $F$402)","v":4},{"$f":"(AG403 + MAX('Demand & production'!AH307, 'Demand & production'!AH311)) * (AH4 <= $F$402)","v":5},{"$f":"(AH403 + MAX('Demand & production'!AI307, 'Demand & production'!AI311)) * (AI4 <= $F$402)","v":6},{"$f":"(AI403 + MAX('Demand & production'!AJ307, 'Demand & production'!AJ311)) * (AJ4 <= $F$402)","v":7},{"$f":"(AJ403 + MAX('Demand & production'!AK307, 'Demand & production'!AK311)) * (AK4 <= $F$402)","v":8},{"$f":"(AK403 + MAX('Demand & production'!AL307, 'Demand & production'!AL311)) * (AL4 <= $F$402)","v":9},{"$f":"(AL403 + MAX('Demand & production'!AM307, 'Demand & production'!AM311)) * (AM4 <= $F$402)","v":10},{"$f":"(AM403 + MAX('Demand & production'!AN307, 'Demand & production'!AN311)) * (AN4 <= $F$402)","v":11},{"$f":"(AN403 + MAX('Demand & production'!AO307, 'Demand & production'!AO311)) * (AO4 <= $F$402)","v":12},{"$f":"(AO403 + MAX('Demand & production'!AP307, 'Demand & production'!AP311)) * (AP4 <= $F$402)","v":13},{"$f":"(AP403 + MAX('Demand & production'!AQ307, 'Demand & production'!AQ311)) * (AQ4 <= $F$402)","v":14},{"$f":"(AQ403 + MAX('Demand & production'!AR307, 'Demand & production'!AR311)) * (AR4 <= $F$402)","v":15},{"$f":"(AR403 + MAX('Demand & production'!AS307, 'Demand & production'!AS311)) * (AS4 <= $F$402)","v":16},{"$f":"(AS403 + MAX('Demand & production'!AT307, 'Demand & production'!AT311)) * (AT4 <= $F$402)","v":17},{"$f":"(AT403 + MAX('Demand & production'!AU307, 'Demand & production'!AU311)) * (AU4 <= $F$402)","v":18},{"$f":"(AU403 + MAX('Demand & production'!AV307, 'Demand & production'!AV311)) * (AV4 <= $F$402)","v":19},{"$f":"(AV403 + MAX('Demand & production'!AW307, 'Demand & production'!AW311)) * (AW4 <= $F$402)","v":20},{"$f":"(AW403 + MAX('Demand & production'!AX307, 'Demand & production'!AX311)) * (AX4 <= $F$402)","v":21},{"$f":"(AX403 + MAX('Demand & production'!AY307, 'Demand & production'!AY311)) * (AY4 <= $F$402)","v":22},{"$f":"(AY403 + MAX('Demand & production'!AZ307, 'Demand & production'!AZ311)) * (AZ4 <= $F$402)","v":23},{"$f":"(AZ403 + MAX('Demand & production'!BA307, 'Demand & production'!BA311)) * (BA4 <= $F$402)","v":24},{"$f":"(BA403 + MAX('Demand & production'!BB307, 'Demand & production'!BB311)) * (BB4 <= $F$402)","v":25},{"$f":"(BB403 + MAX('Demand & production'!BC307, 'Demand & production'!BC311)) * (BC4 <= $F$402)","v":26},{"$f":"(BC403 + MAX('Demand & production'!BD307, 'Demand & production'!BD311)) * (BD4 <= $F$402)","v":27},{"$f":"(BD403 + MAX('Demand & production'!BE307, 'Demand & production'!BE311)) * (BE4 <= $F$402)","v":28},{"$f":"(BE403 + MAX('Demand & production'!BF307, 'Demand & production'!BF311)) * (BF4 <= $F$402)","v":29},{"$f":"(BF403 + MAX('Demand & production'!BG307, 'Demand & production'!BG311)) * (BG4 <= $F$402)","v":30},{"$f":"(BG403 + MAX('Demand & production'!BH307, 'Demand & production'!BH311)) * (BH4 <= $F$402)","v":31},{"$f":"(BH403 + MAX('Demand & production'!BI307, 'Demand & production'!BI311)) * (BI4 <= $F$402)","v":32},{"$f":"(BI403 + MAX('Demand & production'!BJ307, 'Demand & production'!BJ311)) * (BJ4 <= $F$402)","v":33},{"$f":"(BJ403 + MAX('Demand & production'!BK307, 'Demand & production'!BK311)) * (BK4 <= $F$402)","v":34},{"$f":"(BK403 + MAX('Demand & production'!BL307, 'Demand & production'!BL311)) * (BL4 <= $F$402)","v":35},{"$f":"(BL403 + MAX('Demand & production'!BM307, 'Demand & production'!BM311)) * (BM4 <= $F$402)","v":0},{"$f":"(BM403 + MAX('Demand & production'!BN307, 'Demand & production'!BN311)) * (BN4 <= $F$402)","v":0},{"$f":"(BN403 + MAX('Demand & production'!BO307, 'Demand & production'!BO311)) * (BO4 <= $F$402)","v":0},{"$f":"(BO403 + MAX('Demand & production'!BP307, 'Demand & production'!BP311)) * (BP4 <= $F$402)","v":0},{"$f":"(BP403 + MAX('Demand & production'!BQ307, 'Demand & production'!BQ311)) * (BQ4 <= $F$402)","v":0},{"$f":"(BQ403 + MAX('Demand & production'!BR307, 'Demand & production'!BR311)) * (BR4 <= $F$402)","v":0},{"$f":"(BR403 + MAX('Demand & production'!BS307, 'Demand & production'!BS311)) * (BS4 <= $F$402)","v":0},{"$f":"(BS403 + MAX('Demand & production'!BT307, 'Demand & production'!BT311)) * (BT4 <= $F$402)","v":0},{"$f":"(BT403 + MAX('Demand & production'!BU307, 'Demand & production'!BU311)) * (BU4 <= $F$402)","v":0},{"$f":"(BU403 + MAX('Demand & production'!BV307, 'Demand & production'!BV311)) * (BV4 <= $F$402)","v":0},{"$f":"(BV403 + MAX('Demand & production'!BW307, 'Demand & production'!BW311)) * (BW4 <= $F$402)","v":0},{"$f":"(BW403 + MAX('Demand & production'!BX307, 'Demand & production'!BX311)) * (BX4 <= $F$402)","v":0},{"$f":"(BX403 + MAX('Demand & production'!BY307, 'Demand & production'!BY311)) * (BY4 <= $F$402)","v":0},{"$f":"(BY403 + MAX('Demand & production'!BZ307, 'Demand & production'!BZ311)) * (BZ4 <= $F$402)","v":0},{"$f":"(BZ403 + MAX('Demand & production'!CA307, 'Demand & production'!CA311)) * (CA4 <= $F$402)","v":0},{"$f":"(CA403 + MAX('Demand & production'!CB307, 'Demand & production'!CB311)) * (CB4 <= $F$402)","v":0},{"$f":"(CB403 + MAX('Demand & production'!CC307, 'Demand & production'!CC311)) * (CC4 <= $F$402)","v":0},{"$f":"(CC403 + MAX('Demand & production'!CD307, 'Demand & production'!CD311)) * (CD4 <= $F$402)","v":0},{"$f":"(CD403 + MAX('Demand & production'!CE307, 'Demand & production'!CE311)) * (CE4 <= $F$402)","v":0},{"$f":"(CE403 + MAX('Demand & production'!CF307, 'Demand & production'!CF311)) * (CF4 <= $F$402)","v":0},{"$f":"(CF403 + MAX('Demand & production'!CG307, 'Demand & production'!CG311)) * (CG4 <= $F$402)","v":0},{"$f":"(CG403 + MAX('Demand & production'!CH307, 'Demand & production'!CH311)) * (CH4 <= $F$402)","v":0},{"$f":"(CH403 + MAX('Demand & production'!CI307, 'Demand & production'!CI311)) * (CI4 <= $F$402)","v":0},{"$f":"(CI403 + MAX('Demand & production'!CJ307, 'Demand & production'!CJ311)) * (CJ4 <= $F$402)","v":0},{"$f":"(CJ403 + MAX('Demand & production'!CK307, 'Demand & production'!CK311)) * (CK4 <= $F$402)","v":0},{"$f":"(CK403 + MAX('Demand & production'!CL307, 'Demand & production'!CL311)) * (CL4 <= $F$402)","v":0},{"$f":"(CL403 + MAX('Demand & production'!CM307, 'Demand & production'!CM311)) * (CM4 <= $F$402)","v":0},{"$f":"(CM403 + MAX('Demand & production'!CN307, 'Demand & production'!CN311)) * (CN4 <= $F$402)","v":0},{"$f":"(CN403 + MAX('Demand & production'!CO307, 'Demand & production'!CO311)) * (CO4 <= $F$402)","v":0},{"$f":"(CO403 + MAX('Demand & production'!CP307, 'Demand & production'!CP311)) * (CP4 <= $F$402)","v":0},{"$f":"(CP403 + MAX('Demand & production'!CQ307, 'Demand & production'!CQ311)) * (CQ4 <= $F$402)","v":0},{"$f":"(CQ403 + MAX('Demand & production'!CR307, 'Demand & production'!CR311)) * (CR4 <= $F$402)","v":0},{"$f":"(CR403 + MAX('Demand & production'!CS307, 'Demand & production'!CS311)) * (CS4 <= $F$402)","v":0},{"$f":"(CS403 + MAX('Demand & production'!CT307, 'Demand & production'!CT311)) * (CT4 <= $F$402)","v":0},{"$f":"(CT403 + MAX('Demand & production'!CU307, 'Demand & production'!CU311)) * (CU4 <= $F$402)","v":0},{"$f":"(CU403 + MAX('Demand & production'!CV307, 'Demand & production'!CV311)) * (CV4 <= $F$402)","v":0}]
[]
[{"$nulls":4},"Contractor Payback Period"]
[{"$nulls":4},"Contractor Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J406:CV406)","v":64001100620.182869},null,{"$f":"J172","v":-825365698.32599843},-825358527.77058673,-495351497.81430066,-495344605.70029473,-330337848.72577918,-165331224.24096,-165324729.648,-318362.39999999991,-312119.99999999988,-305999.99999999988,-299999.99999999988,-294117.64705882338,-288350.63437139551,-282696.70036411326,-277153.62780795415,-352268033.09768099,-702469020.59034801,-1393809825.0211034,-1735772794.5925353,-1887579711.9335899,-894118134.90544963,2746220073.805191,2661109372.487586,2356494898.43328,2347471895.3734312,2220059060.048532,1817174862.8533497,1699977123.7490649,1475892106.7504828,1432563825.4592106,1379643054.909883,1542946164.9510002,{"$f":"AP172","v":1549843068.2687867},1394360220.4495099,1346556744.8662217,2774690885.9765558,2692749288.6140337,2671653883.8365431,2678769619.3511105,2724648891.5027523,2760185564.3218188,2810427805.1894541,2850678494.4169273,2802158691.2601371,2760060703.7707143,2772327894.083868,2725216126.1014657,2721721766.2203221,2718087379.3236165,2798959570.3715267,1820727260.0621748,1460416224.3090758,1458242630.7554708,1452836009.0985446,847039912.58744955,0,0,0,0,0,0,0,0,0,{"$f":"BV172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Cumulative Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"INDEX(J407:CV407,MATCH(1,$J$402:$CV$402,0))","v":64001100620.182869},0,{"$f":"I407 + J406","v":-825365698.32599843},{"$f":"J407 + K406","v":-1650724226.0965853},{"$f":"K407 + L406","v":-2146075723.9108858},{"$f":"L407 + M406","v":-2641420329.6111803},{"$f":"M407 + N406","v":-2971758178.3369594},{"$f":"N407 + O406","v":-3137089402.5779195},{"$f":"O407 + P406","v":-3302414132.2259197},{"$f":"P407 + Q406","v":-3302732494.6259198},{"$f":"Q407 + R406","v":-3303044614.6259198},{"$f":"R407 + S406","v":-3303350614.6259198},{"$f":"S407 + T406","v":-3303650614.6259198},{"$f":"T407 + U406","v":-3303944732.2729788},{"$f":"U407 + V406","v":-3304233082.9073501},{"$f":"V407 + W406","v":-3304515779.6077142},{"$f":"W407 + X406","v":-3304792933.2355223},{"$f":"X407 + Y406","v":-3657060966.3332033},{"$f":"Y407 + Z406","v":-4359529986.9235516},{"$f":"Z407 + AA406","v":-5753339811.9446545},{"$f":"AA407 + AB406","v":-7489112606.5371895},{"$f":"AB407 + AC406","v":-9376692318.4707794},{"$f":"AC407 + AD406","v":-10270810453.376228},{"$f":"AD407 + AE406","v":-7524590379.5710373},{"$f":"AE407 + AF406","v":-4863481007.0834513},{"$f":"AF407 + AG406","v":-2506986108.6501713},{"$f":"AG407 + AH406","v":-159514213.27674007},{"$f":"AH407 + AI406","v":2060544846.7717919},{"$f":"AI407 + AJ406","v":3877719709.6251416},{"$f":"AJ407 + AK406","v":5577696833.3742065},{"$f":"AK407 + AL406","v":7053588940.1246891},{"$f":"AL407 + AM406","v":8486152765.5838995},{"$f":"AM407 + AN406","v":9865795820.493782},{"$f":"AN407 + AO406","v":11408741985.444782},{"$f":"AO407 + AP406","v":12958585053.71357},{"$f":"AP407 + AQ406","v":14352945274.16308},{"$f":"AQ407 + AR406","v":15699502019.029303},{"$f":"AR407 + AS406","v":18474192905.005859},{"$f":"AS407 + AT406","v":21166942193.619892},{"$f":"AT407 + AU406","v":23838596077.456436},{"$f":"AU407 + AV406","v":26517365696.807549},{"$f":"AV407 + AW406","v":29242014588.310303},{"$f":"AW407 + AX406","v":32002200152.632122},{"$f":"AX407 + AY406","v":34812627957.821579},{"$f":"AY407 + AZ406","v":37663306452.23851},{"$f":"AZ407 + BA406","v":40465465143.49865},{"$f":"BA407 + BB406","v":43225525847.269363},{"$f":"BB407 + BC406","v":45997853741.353233},{"$f":"BC407 + BD406","v":48723069867.454697},{"$f":"BD407 + BE406","v":51444791633.675018},{"$f":"BE407 + BF406","v":54162879012.998634},{"$f":"BF407 + BG406","v":56961838583.370163},{"$f":"BG407 + BH406","v":58782565843.432335},{"$f":"BH407 + BI406","v":60242982067.741409},{"$f":"BI407 + BJ406","v":61701224698.49688},{"$f":"BJ407 + BK406","v":63154060707.595421},{"$f":"BK407 + BL406","v":64001100620.182869},{"$f":"BL407 + BM406","v":64001100620.182869},{"$f":"BM407 + BN406","v":64001100620.182869},{"$f":"BN407 + BO406","v":64001100620.182869},{"$f":"BO407 + BP406","v":64001100620.182869},{"$f":"BP407 + BQ406","v":64001100620.182869},{"$f":"BQ407 + BR406","v":64001100620.182869},{"$f":"BR407 + BS406","v":64001100620.182869},{"$f":"BS407 + BT406","v":64001100620.182869},{"$f":"BT407 + BU406","v":64001100620.182869},{"$f":"BU407 + BV406","v":64001100620.182869},{"$f":"BV407 + BW406","v":64001100620.182869},{"$f":"BW407 + BX406","v":64001100620.182869},{"$f":"BX407 + BY406","v":64001100620.182869},{"$f":"BY407 + BZ406","v":64001100620.182869},{"$f":"BZ407 + CA406","v":64001100620.182869},{"$f":"CA407 + CB406","v":64001100620.182869},{"$f":"CB407 + CC406","v":64001100620.182869},{"$f":"CC407 + CD406","v":64001100620.182869},{"$f":"CD407 + CE406","v":64001100620.182869},{"$f":"CE407 + CF406","v":64001100620.182869},{"$f":"CF407 + CG406","v":64001100620.182869},{"$f":"CG407 + CH406","v":64001100620.182869},{"$f":"CH407 + CI406","v":64001100620.182869},{"$f":"CI407 + CJ406","v":64001100620.182869},{"$f":"CJ407 + CK406","v":64001100620.182869},{"$f":"CK407 + CL406","v":64001100620.182869},{"$f":"CL407 + CM406","v":64001100620.182869},{"$f":"CM407 + CN406","v":64001100620.182869},{"$f":"CN407 + CO406","v":64001100620.182869},{"$f":"CO407 + CP406","v":64001100620.182869},{"$f":"CP407 + CQ406","v":64001100620.182869},{"$f":"CQ407 + CR406","v":64001100620.182869},{"$f":"CR407 + CS406","v":64001100620.182869},{"$f":"CS407 + CT406","v":64001100620.182869},{"$f":"CT407 + CU406","v":64001100620.182869},{"$f":"CU407 + CV406","v":64001100620.182869}]
[{"$nulls":4},"Contractor payback",null,null,{"$f":"SUM(J408:CV408)","v":6.0718513377176793},null,{"$f":" IFERROR(AND(J407 > 0, I407 < 0 ) * (ABS(I407 / J406) + J403), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0718513377176793,0,0,0,0,0,0,{"$f":" IFERROR(AND(AP407 > 0, AO407 < 0 ) * (ABS(AO407 / AP406) + AP403), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(BV407 > 0, BU407 < 0 ) * (ABS(BU407 / BV406) + BV403), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"TPDC Payback Period"]
[{"$nulls":4},"Net TPDC Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J411:CV411)","v":11619663759.416174},null,{"$f":"J348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39291755.936499089,255493030.79296225,257250933.89001918,253564141.69906807,255253783.27640069,256910294.62672687,262380670.89953524,278459717.08270514,280237341.33797777,280382586.21599084,{"$f":"AP348","v":280189851.67878717},280950093.25701922,286223711.05332428,471514232.00236392,471517160.53734088,471520031.6500634,476956584.8136735,476959344.4375897,475875448.09333241,476492473.83015132,471533564.5236252,471231471.49356902,471538613.46596235,479041063.9330256,479043466.35171509,479045821.66415572,479048130.79399949,491895846.50660783,314344037.61972296,251351503.12842917,251866944.1846973,252021417.21856105,140278691.42057306,0,0,0,0,0,0,0,0,0,{"$f":"BV348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Cumulative Net TPDC Return",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"INDEX(J412:CV412,MATCH(1,$J$402:$CV$402,0))","v":11619663759.416174},0,{"$f":"I412 + J411","v":0},{"$f":"J412 + K411","v":0},{"$f":"K412 + L411","v":0},{"$f":"L412 + M411","v":0},{"$f":"M412 + N411","v":0},{"$f":"N412 + O411","v":0},{"$f":"O412 + P411","v":0},{"$f":"P412 + Q411","v":0},{"$f":"Q412 + R411","v":0},{"$f":"R412 + S411","v":0},{"$f":"S412 + T411","v":0},{"$f":"T412 + U411","v":0},{"$f":"U412 + V411","v":0},{"$f":"V412 + W411","v":0},{"$f":"W412 + X411","v":0},{"$f":"X412 + Y411","v":0},{"$f":"Y412 + Z411","v":0},{"$f":"Z412 + AA411","v":0},{"$f":"AA412 + AB411","v":0},{"$f":"AB412 + AC411","v":0},{"$f":"AC412 + AD411","v":0},{"$f":"AD412 + AE411","v":0},{"$f":"AE412 + AF411","v":39291755.936499089},{"$f":"AF412 + AG411","v":294784786.72946131},{"$f":"AG412 + AH411","v":552035720.61948049},{"$f":"AH412 + AI411","v":805599862.31854856},{"$f":"AI412 + AJ411","v":1060853645.5949492},{"$f":"AJ412 + AK411","v":1317763940.2216761},{"$f":"AK412 + AL411","v":1580144611.1212113},{"$f":"AL412 + AM411","v":1858604328.2039165},{"$f":"AM412 + AN411","v":2138841669.5418944},{"$f":"AN412 + AO411","v":2419224255.7578855},{"$f":"AO412 + AP411","v":2699414107.4366727},{"$f":"AP412 + AQ411","v":2980364200.6936917},{"$f":"AQ412 + AR411","v":3266587911.747016},{"$f":"AR412 + AS411","v":3738102143.7493801},{"$f":"AS412 + AT411","v":4209619304.2867212},{"$f":"AT412 + AU411","v":4681139335.9367847},{"$f":"AU412 + AV411","v":5158095920.7504578},{"$f":"AV412 + AW411","v":5635055265.1880474},{"$f":"AW412 + AX411","v":6110930713.2813797},{"$f":"AX412 + AY411","v":6587423187.1115313},{"$f":"AY412 + AZ411","v":7058956751.6351566},{"$f":"AZ412 + BA411","v":7530188223.128726},{"$f":"BA412 + BB411","v":8001726836.5946884},{"$f":"BB412 + BC411","v":8480767900.5277138},{"$f":"BC412 + BD411","v":8959811366.8794289},{"$f":"BD412 + BE411","v":9438857188.5435848},{"$f":"BE412 + BF411","v":9917905319.3375835},{"$f":"BF412 + BG411","v":10409801165.844191},{"$f":"BG412 + BH411","v":10724145203.463913},{"$f":"BH412 + BI411","v":10975496706.592342},{"$f":"BI412 + BJ411","v":11227363650.77704},{"$f":"BJ412 + BK411","v":11479385067.995602},{"$f":"BK412 + BL411","v":11619663759.416174},{"$f":"BL412 + BM411","v":11619663759.416174},{"$f":"BM412 + BN411","v":11619663759.416174},{"$f":"BN412 + BO411","v":11619663759.416174},{"$f":"BO412 + BP411","v":11619663759.416174},{"$f":"BP412 + BQ411","v":11619663759.416174},{"$f":"BQ412 + BR411","v":11619663759.416174},{"$f":"BR412 + BS411","v":11619663759.416174},{"$f":"BS412 + BT411","v":11619663759.416174},{"$f":"BT412 + BU411","v":11619663759.416174},{"$f":"BU412 + BV411","v":11619663759.416174},{"$f":"BV412 + BW411","v":11619663759.416174},{"$f":"BW412 + BX411","v":11619663759.416174},{"$f":"BX412 + BY411","v":11619663759.416174},{"$f":"BY412 + BZ411","v":11619663759.416174},{"$f":"BZ412 + CA411","v":11619663759.416174},{"$f":"CA412 + CB411","v":11619663759.416174},{"$f":"CB412 + CC411","v":11619663759.416174},{"$f":"CC412 + CD411","v":11619663759.416174},{"$f":"CD412 + CE411","v":11619663759.416174},{"$f":"CE412 + CF411","v":11619663759.416174},{"$f":"CF412 + CG411","v":11619663759.416174},{"$f":"CG412 + CH411","v":11619663759.416174},{"$f":"CH412 + CI411","v":11619663759.416174},{"$f":"CI412 + CJ411","v":11619663759.416174},{"$f":"CJ412 + CK411","v":11619663759.416174},{"$f":"CK412 + CL411","v":11619663759.416174},{"$f":"CL412 + CM411","v":11619663759.416174},{"$f":"CM412 + CN411","v":11619663759.416174},{"$f":"CN412 + CO411","v":11619663759.416174},{"$f":"CO412 + CP411","v":11619663759.416174},{"$f":"CP412 + CQ411","v":11619663759.416174},{"$f":"CQ412 + CR411","v":11619663759.416174},{"$f":"CR412 + CS411","v":11619663759.416174},{"$f":"CS412 + CT411","v":11619663759.416174},{"$f":"CT412 + CU411","v":11619663759.416174},{"$f":"CU412 + CV411","v":11619663759.416174}]
[{"$nulls":4},"TPDC payback",null,null,{"$f":"IF(AND(Inputs!C332 = 0, Inputs!D332 = 0, Inputs!E332 = 0), \"N/A\", SUM(J413:CV413))","v":"N/A"},null,{"$f":" IFERROR(AND(J412 > 0, I412 < 0 ) * (ABS(I412 / J411) + J408), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(AP412 > 0, AO412 < 0 ) * (ABS(AO412 / AP411) + AP408), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR(AND(BV412 > 0, BU412 < 0 ) * (ABS(BU412 / BV411) + BV408), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Government Revenue"]
[]
[null,"Blocks 1 and 4 Project"]
[{"$nulls":5},"Component active"]
[{"$nulls":4},"Block 1",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J419:CV419)","v":16793739464.15041},{"$f":"(F7 * 'Blocks 1&4'!H943) - H419","v":0},{"$f":"$F$7 * 'Blocks 1&4'!J943","v":182849.16299921353},{"$f":"$F$7 * 'Blocks 1&4'!K943","v":179263.8852933466},{"$f":"$F$7 * 'Blocks 1&4'!L943","v":175748.9071503398},{"$f":"$F$7 * 'Blocks 1&4'!M943","v":172302.85014739196},{"$f":"$F$7 * 'Blocks 1&4'!N943","v":168924.36288959996},{"$f":"$F$7 * 'Blocks 1&4'!O943","v":165612.12047999995},{"$f":"$F$7 * 'Blocks 1&4'!P943","v":162364.82399999994},{"$f":"$F$7 * 'Blocks 1&4'!Q943","v":159181.19999999995},{"$f":"$F$7 * 'Blocks 1&4'!R943","v":156059.99999999994},{"$f":"$F$7 * 'Blocks 1&4'!S943","v":152999.99999999994},{"$f":"$F$7 * 'Blocks 1&4'!T943","v":149999.99999999994},{"$f":"$F$7 * 'Blocks 1&4'!U943","v":147058.82352941169},{"$f":"$F$7 * 'Blocks 1&4'!V943","v":144175.31718569776},{"$f":"$F$7 * 'Blocks 1&4'!W943","v":141348.35018205663},{"$f":"$F$7 * 'Blocks 1&4'!X943","v":138576.81390397708},{"$f":"$F$7 * 'Blocks 1&4'!Y943","v":2305084.9110171348},{"$f":"$F$7 * 'Blocks 1&4'!Z943","v":2259887.1676638578},{"$f":"$F$7 * 'Blocks 1&4'!AA943","v":2215575.6545724096},{"$f":"$F$7 * 'Blocks 1&4'!AB943","v":2172132.9946788331},{"$f":"$F$7 * 'Blocks 1&4'!AC943","v":2129542.1516459147},{"$f":"$F$7 * 'Blocks 1&4'!AD943","v":118517438.56682995},{"$f":"$F$7 * 'Blocks 1&4'!AE943","v":210506409.80558375},{"$f":"$F$7 * 'Blocks 1&4'!AF943","v":208063676.44006696},{"$f":"$F$7 * 'Blocks 1&4'!AG943","v":205617119.42707539},{"$f":"$F$7 * 'Blocks 1&4'!AH943","v":203165262.12868491},{"$f":"$F$7 * 'Blocks 1&4'!AI943","v":200706610.31231409},{"$f":"$F$7 * 'Blocks 1&4'!AJ943","v":198239651.09926736},{"$f":"$F$7 * 'Blocks 1&4'!AK943","v":195762851.89200085},{"$f":"$F$7 * 'Blocks 1&4'!AL943","v":303901260.69873744},{"$f":"$F$7 * 'Blocks 1&4'!AM943","v":365632570.06371832},{"$f":"$F$7 * 'Blocks 1&4'!AN943","v":344941236.77044249},{"$f":"$F$7 * 'Blocks 1&4'!AO943","v":349041343.90877283},{"$f":"$F$7 * 'Blocks 1&4'!AP943","v":413174561.47140902},{"$f":"$F$7 * 'Blocks 1&4'!AQ943","v":501597391.00714642},{"$f":"$F$7 * 'Blocks 1&4'!AR943","v":534168504.85622519},{"$f":"$F$7 * 'Blocks 1&4'!AS943","v":633079627.87565148},{"$f":"$F$7 * 'Blocks 1&4'!AT943","v":686077968.40659046},{"$f":"$F$7 * 'Blocks 1&4'!AU943","v":696709215.14310873},{"$f":"$F$7 * 'Blocks 1&4'!AV943","v":551096276.15237439},{"$f":"$F$7 * 'Blocks 1&4'!AW943","v":528512366.14651847},{"$f":"$F$7 * 'Blocks 1&4'!AX943","v":503237298.50372124},{"$f":"$F$7 * 'Blocks 1&4'!AY943","v":484325726.75237513},{"$f":"$F$7 * 'Blocks 1&4'!AZ943","v":608972395.12938225},{"$f":"$F$7 * 'Blocks 1&4'!BA943","v":629453390.04936755},{"$f":"$F$7 * 'Blocks 1&4'!BB943","v":653444734.38688529},{"$f":"$F$7 * 'Blocks 1&4'!BC943","v":675455858.06990194},{"$f":"$F$7 * 'Blocks 1&4'!BD943","v":696722575.27850294},{"$f":"$F$7 * 'Blocks 1&4'!BE943","v":696717910.43440437},{"$f":"$F$7 * 'Blocks 1&4'!BF943","v":696921880.93381345},{"$f":"$F$7 * 'Blocks 1&4'!BG943","v":560782217.10057175},{"$f":"$F$7 * 'Blocks 1&4'!BH943","v":684134805.6194551},{"$f":"$F$7 * 'Blocks 1&4'!BI943","v":688627315.17751145},{"$f":"$F$7 * 'Blocks 1&4'!BJ943","v":690297809.38479555},{"$f":"$F$7 * 'Blocks 1&4'!BK943","v":692980208.60428882},{"$f":"$F$7 * 'Blocks 1&4'!BL943","v":369675307.05557382},{"$f":"$F$7 * 'Blocks 1&4'!BM943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU943","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV943","v":0}]
[{"$nulls":4},"LNG and DSO plants",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J420:CV420)","v":21061660245.052959},{"$f":"(' Blocks 1&4 LNG & DSO plants'!H668 * F420) - H420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!J668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD668 * $F$420","v":26889395.99990052},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE668 * $F$420","v":72968551.461433172},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF668 * $F$420","v":166214149.01552027},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG668 * $F$420","v":334013419.03751636},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH668 * $F$420","v":357559672.30774331},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI668 * $F$420","v":400089210.24125773},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ668 * $F$420","v":616378057.99753714},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK668 * $F$420","v":620159021.16598237},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL668 * $F$420","v":623921450.68815482},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM668 * $F$420","v":627667378.05547631},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN668 * $F$420","v":631398844.96880186},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO668 * $F$420","v":635117904.63951194},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP668 * $F$420","v":638826623.11013174},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ668 * $F$420","v":642527080.59544778},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR668 * $F$420","v":646221372.84510493},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS668 * $F$420","v":714682272.63744199},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT668 * $F$420","v":714682272.63744211},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU668 * $F$420","v":714682272.63744211},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV668 * $F$420","v":714682272.63744199},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW668 * $F$420","v":714682272.63744211},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX668 * $F$420","v":714682272.63744199},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY668 * $F$420","v":714682272.63744211},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ668 * $F$420","v":714682272.63744211},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA668 * $F$420","v":714682272.63744211},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB668 * $F$420","v":714682272.63744211},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC668 * $F$420","v":714682272.63744199},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD668 * $F$420","v":714682272.63744199},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE668 * $F$420","v":714682272.63744211},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF668 * $F$420","v":714682272.63744211},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG668 * $F$420","v":731586717.57944214},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH668 * $F$420","v":734962438.7970891},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI668 * $F$420","v":738271969.40262556},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ668 * $F$420","v":741516607.25119054},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK668 * $F$420","v":744697624.74978375},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL668 * $F$420","v":325120938.21912766},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU668 * $F$420","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV668 * $F$420","v":0}]
[{"$nulls":4},"Total",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J421:CV421)","v":37855399709.203369},null,{"$f":"SUM(J419:J420)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,2305084.9110171348,2259887.1676638578,2215575.6545724096,2172132.9946788331,2129542.1516459147,145406834.56673047,283474961.26701689,374277825.45558727,539630538.46459174,560724934.43642819,600795820.55357182,814617709.0968045,815921873.05798316,927822711.38689232,993299948.11919463,976340081.73924434,984159248.54828477,{"$f":"SUM(AP419:AP420)","v":1052001184.5815408},1144124471.6025941,1180389877.7013302,1347761900.5130935,1400760241.0440326,1411391487.780551,1265778548.7898164,1243194638.7839606,1217919571.1411633,1199007999.3898172,1323654667.7668242,1344135662.6868095,1368127007.0243273,1390138130.7073441,1411404847.9159451,1411400183.0718465,1411604153.5712557,1292368934.6800139,1419097244.4165442,1426899284.580137,1431814416.6359861,1437677833.3540726,694796245.27470148,0,0,0,0,0,{"$f":"SUM(BR419:BR420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE419:CE420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Undiscounted"]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J424:CV424)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!H931) - 'Offshore project'!H424","v":0},{"$f":"$F$7 * 'Blocks 1&4'!J931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!K931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!L931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!M931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!N931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!O931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!P931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Q931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!R931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!S931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!T931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!U931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!V931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!W931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!X931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Y931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Z931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AA931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AB931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AC931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AD931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AE931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AF931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AG931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AH931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AI931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AJ931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AK931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AL931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AM931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AN931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AO931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AP931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AQ931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AR931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AS931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AT931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AU931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AV931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AW931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AX931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AY931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AZ931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BA931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BB931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BC931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BD931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BE931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BF931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BG931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BH931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BI931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BJ931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BK931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BL931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BM931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU931","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV931","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},60527001.324099496,{"$f":"($F$7 * 'Blocks 1&4'!H932) - 'Offshore project'!H425","v":0},{"$f":"$F$7 * 'Blocks 1&4'!J932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!K932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!L932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!M932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!N932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!O932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!P932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Q932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!R932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!S932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!T932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!U932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!V932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!W932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!X932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Y932","v":2169225.2895426475},{"$f":"$F$7 * 'Blocks 1&4'!Z932","v":2126691.4603359289},{"$f":"$F$7 * 'Blocks 1&4'!AA932","v":2084991.6277803227},{"$f":"$F$7 * 'Blocks 1&4'!AB932","v":2044109.4390003162},{"$f":"$F$7 * 'Blocks 1&4'!AC932","v":2004028.8617650159},{"$f":"$F$7 * 'Blocks 1&4'!AD932","v":1964734.1782009958},{"$f":"$F$7 * 'Blocks 1&4'!AE932","v":1926209.9786284273},{"$f":"$F$7 * 'Blocks 1&4'!AF932","v":1888441.1555180661},{"$f":"$F$7 * 'Blocks 1&4'!AG932","v":1851412.8975667313},{"$f":"$F$7 * 'Blocks 1&4'!AH932","v":1815110.683888952},{"$f":"$F$7 * 'Blocks 1&4'!AI932","v":1779520.278322502},{"$f":"$F$7 * 'Blocks 1&4'!AJ932","v":1744627.7238455901},{"$f":"$F$7 * 'Blocks 1&4'!AK932","v":1710419.3371035196},{"$f":"$F$7 * 'Blocks 1&4'!AL932","v":1676881.7030426662},{"$f":"$F$7 * 'Blocks 1&4'!AM932","v":1644001.6696496729},{"$f":"$F$7 * 'Blocks 1&4'!AN932","v":1611766.3427937969},{"$f":"$F$7 * 'Blocks 1&4'!AO932","v":1580163.081170389},{"$f":"$F$7 * 'Blocks 1&4'!AP932","v":1549179.4913435185},{"$f":"$F$7 * 'Blocks 1&4'!AQ932","v":1518803.4228858023},{"$f":"$F$7 * 'Blocks 1&4'!AR932","v":1489022.9636135318},{"$f":"$F$7 * 'Blocks 1&4'!AS932","v":1459826.4349152271},{"$f":"$F$7 * 'Blocks 1&4'!AT932","v":1431202.3871717914},{"$f":"$F$7 * 'Blocks 1&4'!AU932","v":1403139.5952664621},{"$f":"$F$7 * 'Blocks 1&4'!AV932","v":1375627.0541828058},{"$f":"$F$7 * 'Blocks 1&4'!AW932","v":1348653.9746890252},{"$f":"$F$7 * 'Blocks 1&4'!AX932","v":1322209.7791068875},{"$f":"$F$7 * 'Blocks 1&4'!AY932","v":1296284.0971636153},{"$f":"$F$7 * 'Blocks 1&4'!AZ932","v":1270866.7619251129},{"$f":"$F$7 * 'Blocks 1&4'!BA932","v":1245947.8058089342},{"$f":"$F$7 * 'Blocks 1&4'!BB932","v":1221517.4566754256},{"$f":"$F$7 * 'Blocks 1&4'!BC932","v":1197566.1339955153},{"$f":"$F$7 * 'Blocks 1&4'!BD932","v":1174084.4450936422},{"$f":"$F$7 * 'Blocks 1&4'!BE932","v":1151063.181464355},{"$f":"$F$7 * 'Blocks 1&4'!BF932","v":1128493.3151611323},{"$f":"$F$7 * 'Blocks 1&4'!BG932","v":1106365.9952560121},{"$f":"$F$7 * 'Blocks 1&4'!BH932","v":1084672.5443686394},{"$f":"$F$7 * 'Blocks 1&4'!BI932","v":1063404.4552633718},{"$f":"$F$7 * 'Blocks 1&4'!BJ932","v":1042553.3875131096},{"$f":"$F$7 * 'Blocks 1&4'!BK932","v":1022111.1642285387},{"$f":"$F$7 * 'Blocks 1&4'!BL932","v":1002069.7688515086},{"$f":"$F$7 * 'Blocks 1&4'!BM932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU932","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV932","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6187301.7737589153,{"$f":"($F$7 * 'Blocks 1&4'!H933) - 'Offshore project'!H426","v":0},{"$f":"$F$7 * 'Blocks 1&4'!J933","v":182849.16299921353},{"$f":"$F$7 * 'Blocks 1&4'!K933","v":179263.8852933466},{"$f":"$F$7 * 'Blocks 1&4'!L933","v":175748.9071503398},{"$f":"$F$7 * 'Blocks 1&4'!M933","v":172302.85014739196},{"$f":"$F$7 * 'Blocks 1&4'!N933","v":168924.36288959996},{"$f":"$F$7 * 'Blocks 1&4'!O933","v":165612.12047999995},{"$f":"$F$7 * 'Blocks 1&4'!P933","v":162364.82399999994},{"$f":"$F$7 * 'Blocks 1&4'!Q933","v":159181.19999999995},{"$f":"$F$7 * 'Blocks 1&4'!R933","v":156059.99999999994},{"$f":"$F$7 * 'Blocks 1&4'!S933","v":152999.99999999994},{"$f":"$F$7 * 'Blocks 1&4'!T933","v":149999.99999999994},{"$f":"$F$7 * 'Blocks 1&4'!U933","v":147058.82352941169},{"$f":"$F$7 * 'Blocks 1&4'!V933","v":144175.31718569776},{"$f":"$F$7 * 'Blocks 1&4'!W933","v":141348.35018205663},{"$f":"$F$7 * 'Blocks 1&4'!X933","v":138576.81390397708},{"$f":"$F$7 * 'Blocks 1&4'!Y933","v":135859.62147448733},{"$f":"$F$7 * 'Blocks 1&4'!Z933","v":133195.70732792874},{"$f":"$F$7 * 'Blocks 1&4'!AA933","v":130584.02679208701},{"$f":"$F$7 * 'Blocks 1&4'!AB933","v":128023.55567851667},{"$f":"$F$7 * 'Blocks 1&4'!AC933","v":125513.28988089869},{"$f":"$F$7 * 'Blocks 1&4'!AD933","v":123052.24498127322},{"$f":"$F$7 * 'Blocks 1&4'!AE933","v":120639.45586399337},{"$f":"$F$7 * 'Blocks 1&4'!AF933","v":118273.9763372484},{"$f":"$F$7 * 'Blocks 1&4'!AG933","v":115954.87876200821},{"$f":"$F$7 * 'Blocks 1&4'!AH933","v":113681.25368824335},{"$f":"$F$7 * 'Blocks 1&4'!AI933","v":111452.20949827778},{"$f":"$F$7 * 'Blocks 1&4'!AJ933","v":109266.87205713509},{"$f":"$F$7 * 'Blocks 1&4'!AK933","v":107124.38436974026},{"$f":"$F$7 * 'Blocks 1&4'!AL933","v":105023.9062448434},{"$f":"$F$7 * 'Blocks 1&4'!AM933","v":102964.61396553274},{"$f":"$F$7 * 'Blocks 1&4'!AN933","v":100945.69996620857},{"$f":"$F$7 * 'Blocks 1&4'!AO933","v":98966.372515890747},{"$f":"$F$7 * 'Blocks 1&4'!AP933","v":97025.855407736031},{"$f":"$F$7 * 'Blocks 1&4'!AQ933","v":95123.387654643157},{"$f":"$F$7 * 'Blocks 1&4'!AR933","v":93258.223190826626},{"$f":"$F$7 * 'Blocks 1&4'!AS933","v":91429.630579241784},{"$f":"$F$7 * 'Blocks 1&4'!AT933","v":89636.892724746853},{"$f":"$F$7 * 'Blocks 1&4'!AU933","v":87879.306592889072},{"$f":"$F$7 * 'Blocks 1&4'!AV933","v":86156.18293420496},{"$f":"$F$7 * 'Blocks 1&4'!AW933","v":84466.846013926421},{"$f":"$F$7 * 'Blocks 1&4'!AX933","v":82810.633346986695},{"$f":"$F$7 * 'Blocks 1&4'!AY933","v":81186.895438222244},{"$f":"$F$7 * 'Blocks 1&4'!AZ933","v":79594.995527668871},{"$f":"$F$7 * 'Blocks 1&4'!BA933","v":78034.309340851818},{"$f":"$F$7 * 'Blocks 1&4'!BB933","v":76504.224843972377},{"$f":"$F$7 * 'Blocks 1&4'!BC933","v":75004.142003894478},{"$f":"$F$7 * 'Blocks 1&4'!BD933","v":73533.472552837717},{"$f":"$F$7 * 'Blocks 1&4'!BE933","v":72091.639757684025},{"$f":"$F$7 * 'Blocks 1&4'!BF933","v":70678.078193807873},{"$f":"$F$7 * 'Blocks 1&4'!BG933","v":69292.233523341041},{"$f":"$F$7 * 'Blocks 1&4'!BH933","v":67933.562277785342},{"$f":"$F$7 * 'Blocks 1&4'!BI933","v":66601.531644887596},{"$f":"$F$7 * 'Blocks 1&4'!BJ933","v":65295.619259693711},{"$f":"$F$7 * 'Blocks 1&4'!BK933","v":64015.312999699709},{"$f":"$F$7 * 'Blocks 1&4'!BL933","v":62760.110784019329},{"$f":"$F$7 * 'Blocks 1&4'!BM933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU933","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV933","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,{"$f":"($F$7 * 'Blocks 1&4'!H934) - 'Offshore project'!H427","v":0},{"$f":"$F$7 * 'Blocks 1&4'!J934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!K934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!L934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!M934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!N934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!O934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!P934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Q934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!R934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!S934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!T934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!U934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!V934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!W934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!X934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Y934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Z934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AA934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AB934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AC934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AD934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AE934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AF934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AG934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AH934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AI934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AJ934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AK934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AL934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AM934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AN934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AO934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AP934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AQ934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AR934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AS934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AT934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AU934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AV934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AW934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AX934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AY934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AZ934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BA934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BB934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BC934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BD934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BE934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BF934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BG934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BH934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BI934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BJ934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BK934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BL934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BM934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU934","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV934","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2412699009.458169,{"$f":"($F$7 * 'Blocks 1&4'!H935) - 'Offshore project'!H428","v":0},{"$f":"$F$7 * 'Blocks 1&4'!J935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!K935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!L935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!M935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!N935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!O935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!P935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Q935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!R935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!S935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!T935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!U935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!V935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!W935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!X935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Y935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Z935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AA935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AB935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AC935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AD935","v":35454943.363036811},{"$f":"$F$7 * 'Blocks 1&4'!AE935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!AF935","v":70909886.726073623},{"$f":"$F$7 * 'Blocks 1&4'!AG935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!AH935","v":70909886.726073623},{"$f":"$F$7 * 'Blocks 1&4'!AI935","v":70909886.726073623},{"$f":"$F$7 * 'Blocks 1&4'!AJ935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!AK935","v":70909886.726073623},{"$f":"$F$7 * 'Blocks 1&4'!AL935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!AM935","v":70909886.726073623},{"$f":"$F$7 * 'Blocks 1&4'!AN935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!AO935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!AP935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!AQ935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!AR935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!AS935","v":70909886.726073623},{"$f":"$F$7 * 'Blocks 1&4'!AT935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!AU935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!AV935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!AW935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!AX935","v":70909886.726073623},{"$f":"$F$7 * 'Blocks 1&4'!AY935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!AZ935","v":70909886.726073623},{"$f":"$F$7 * 'Blocks 1&4'!BA935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!BB935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!BC935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!BD935","v":70909886.726073623},{"$f":"$F$7 * 'Blocks 1&4'!BE935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!BF935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!BG935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!BH935","v":70909886.726073623},{"$f":"$F$7 * 'Blocks 1&4'!BI935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!BJ935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!BK935","v":70909886.726073608},{"$f":"$F$7 * 'Blocks 1&4'!BL935","v":37217804.134704106},{"$f":"$F$7 * 'Blocks 1&4'!BM935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU935","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV935","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},341236022.32424259,{"$f":"($F$7 * 'Blocks 1&4'!H936) + (' Blocks 1&4 LNG & DSO plants'!H663 * $F$420) - 'Offshore project'!H429","v":0},{"$f":"($F$7 * 'Blocks 1&4'!J936) + (' Blocks 1&4 LNG & DSO plants'!J663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!K936) + (' Blocks 1&4 LNG & DSO plants'!K663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!L936) + (' Blocks 1&4 LNG & DSO plants'!L663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!M936) + (' Blocks 1&4 LNG & DSO plants'!M663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!N936) + (' Blocks 1&4 LNG & DSO plants'!N663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!O936) + (' Blocks 1&4 LNG & DSO plants'!O663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!P936) + (' Blocks 1&4 LNG & DSO plants'!P663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Q936) + (' Blocks 1&4 LNG & DSO plants'!Q663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!R936) + (' Blocks 1&4 LNG & DSO plants'!R663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!S936) + (' Blocks 1&4 LNG & DSO plants'!S663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!T936) + (' Blocks 1&4 LNG & DSO plants'!T663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!U936) + (' Blocks 1&4 LNG & DSO plants'!U663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!V936) + (' Blocks 1&4 LNG & DSO plants'!V663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!W936) + (' Blocks 1&4 LNG & DSO plants'!W663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!X936) + (' Blocks 1&4 LNG & DSO plants'!X663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Y936) + (' Blocks 1&4 LNG & DSO plants'!Y663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Z936) + (' Blocks 1&4 LNG & DSO plants'!Z663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AA936) + (' Blocks 1&4 LNG & DSO plants'!AA663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AB936) + (' Blocks 1&4 LNG & DSO plants'!AB663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AC936) + (' Blocks 1&4 LNG & DSO plants'!AC663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AD936) + (' Blocks 1&4 LNG & DSO plants'!AD663 * $F$420)","v":5017240.6747676916},{"$f":"($F$7 * 'Blocks 1&4'!AE936) + (' Blocks 1&4 LNG & DSO plants'!AE663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AF936) + (' Blocks 1&4 LNG & DSO plants'!AF663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AG936) + (' Blocks 1&4 LNG & DSO plants'!AG663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AH936) + (' Blocks 1&4 LNG & DSO plants'!AH663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AI936) + (' Blocks 1&4 LNG & DSO plants'!AI663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AJ936) + (' Blocks 1&4 LNG & DSO plants'!AJ663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AK936) + (' Blocks 1&4 LNG & DSO plants'!AK663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AL936) + (' Blocks 1&4 LNG & DSO plants'!AL663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AM936) + (' Blocks 1&4 LNG & DSO plants'!AM663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AN936) + (' Blocks 1&4 LNG & DSO plants'!AN663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AO936) + (' Blocks 1&4 LNG & DSO plants'!AO663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AP936) + (' Blocks 1&4 LNG & DSO plants'!AP663 * $F$420)","v":10034481.349535381},{"$f":"($F$7 * 'Blocks 1&4'!AQ936) + (' Blocks 1&4 LNG & DSO plants'!AQ663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AR936) + (' Blocks 1&4 LNG & DSO plants'!AR663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AS936) + (' Blocks 1&4 LNG & DSO plants'!AS663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AT936) + (' Blocks 1&4 LNG & DSO plants'!AT663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AU936) + (' Blocks 1&4 LNG & DSO plants'!AU663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AV936) + (' Blocks 1&4 LNG & DSO plants'!AV663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AW936) + (' Blocks 1&4 LNG & DSO plants'!AW663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AX936) + (' Blocks 1&4 LNG & DSO plants'!AX663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AY936) + (' Blocks 1&4 LNG & DSO plants'!AY663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!AZ936) + (' Blocks 1&4 LNG & DSO plants'!AZ663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!BA936) + (' Blocks 1&4 LNG & DSO plants'!BA663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!BB936) + (' Blocks 1&4 LNG & DSO plants'!BB663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!BC936) + (' Blocks 1&4 LNG & DSO plants'!BC663 * $F$420)","v":10034481.349535381},{"$f":"($F$7 * 'Blocks 1&4'!BD936) + (' Blocks 1&4 LNG & DSO plants'!BD663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!BE936) + (' Blocks 1&4 LNG & DSO plants'!BE663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!BF936) + (' Blocks 1&4 LNG & DSO plants'!BF663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!BG936) + (' Blocks 1&4 LNG & DSO plants'!BG663 * $F$420)","v":10034481.349535381},{"$f":"($F$7 * 'Blocks 1&4'!BH936) + (' Blocks 1&4 LNG & DSO plants'!BH663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!BI936) + (' Blocks 1&4 LNG & DSO plants'!BI663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!BJ936) + (' Blocks 1&4 LNG & DSO plants'!BJ663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!BK936) + (' Blocks 1&4 LNG & DSO plants'!BK663 * $F$420)","v":10034481.349535383},{"$f":"($F$7 * 'Blocks 1&4'!BL936) + (' Blocks 1&4 LNG & DSO plants'!BL663 * $F$420)","v":5080897.1148072667},{"$f":"($F$7 * 'Blocks 1&4'!BM936) + (' Blocks 1&4 LNG & DSO plants'!BM663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BN936) + (' Blocks 1&4 LNG & DSO plants'!BN663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BO936) + (' Blocks 1&4 LNG & DSO plants'!BO663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BP936) + (' Blocks 1&4 LNG & DSO plants'!BP663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BQ936) + (' Blocks 1&4 LNG & DSO plants'!BQ663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BR936) + (' Blocks 1&4 LNG & DSO plants'!BR663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BS936) + (' Blocks 1&4 LNG & DSO plants'!BS663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BT936) + (' Blocks 1&4 LNG & DSO plants'!BT663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BU936) + (' Blocks 1&4 LNG & DSO plants'!BU663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BV936) + (' Blocks 1&4 LNG & DSO plants'!BV663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BW936) + (' Blocks 1&4 LNG & DSO plants'!BW663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BX936) + (' Blocks 1&4 LNG & DSO plants'!BX663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BY936) + (' Blocks 1&4 LNG & DSO plants'!BY663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BZ936) + (' Blocks 1&4 LNG & DSO plants'!BZ663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CA936) + (' Blocks 1&4 LNG & DSO plants'!CA663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CB936) + (' Blocks 1&4 LNG & DSO plants'!CB663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CC936) + (' Blocks 1&4 LNG & DSO plants'!CC663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CD936) + (' Blocks 1&4 LNG & DSO plants'!CD663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CE936) + (' Blocks 1&4 LNG & DSO plants'!CE663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CF936) + (' Blocks 1&4 LNG & DSO plants'!CF663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CG936) + (' Blocks 1&4 LNG & DSO plants'!CG663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CH936) + (' Blocks 1&4 LNG & DSO plants'!CH663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CI936) + (' Blocks 1&4 LNG & DSO plants'!CI663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CJ936) + (' Blocks 1&4 LNG & DSO plants'!CJ663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CK936) + (' Blocks 1&4 LNG & DSO plants'!CK663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CL936) + (' Blocks 1&4 LNG & DSO plants'!CL663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CM936) + (' Blocks 1&4 LNG & DSO plants'!CM663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CN936) + (' Blocks 1&4 LNG & DSO plants'!CN663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CO936) + (' Blocks 1&4 LNG & DSO plants'!CO663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CP936) + (' Blocks 1&4 LNG & DSO plants'!CP663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CQ936) + (' Blocks 1&4 LNG & DSO plants'!CQ663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CR936) + (' Blocks 1&4 LNG & DSO plants'!CR663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CS936) + (' Blocks 1&4 LNG & DSO plants'!CS663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CT936) + (' Blocks 1&4 LNG & DSO plants'!CT663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CU936) + (' Blocks 1&4 LNG & DSO plants'!CU663 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CV936) + (' Blocks 1&4 LNG & DSO plants'!CV663 * $F$420)","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},7405831693.4126587,{"$f":"($F$7 * 'Blocks 1&4'!H937) - 'Offshore project'!H430","v":0},{"$f":"$F$7 * 'Blocks 1&4'!J937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!K937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!L937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!M937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!N937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!O937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!P937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Q937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!R937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!S937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!T937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!U937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!V937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!W937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!X937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Y937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Z937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AA937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AB937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AC937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AD937","v":41840073.392795995},{"$f":"$F$7 * 'Blocks 1&4'!AE937","v":98687174.459038764},{"$f":"$F$7 * 'Blocks 1&4'!AF937","v":98687174.459038749},{"$f":"$F$7 * 'Blocks 1&4'!AG937","v":98687174.459038764},{"$f":"$F$7 * 'Blocks 1&4'!AH937","v":98687174.459038779},{"$f":"$F$7 * 'Blocks 1&4'!AI937","v":98687174.459038764},{"$f":"$F$7 * 'Blocks 1&4'!AJ937","v":98687174.459038794},{"$f":"$F$7 * 'Blocks 1&4'!AK937","v":98687174.459038779},{"$f":"$F$7 * 'Blocks 1&4'!AL937","v":98687174.459038809},{"$f":"$F$7 * 'Blocks 1&4'!AM937","v":98687174.459038749},{"$f":"$F$7 * 'Blocks 1&4'!AN937","v":98687174.459038734},{"$f":"$F$7 * 'Blocks 1&4'!AO937","v":133427183.51856247},{"$f":"$F$7 * 'Blocks 1&4'!AP937","v":232612436.7661891},{"$f":"$F$7 * 'Blocks 1&4'!AQ937","v":314647874.93252182},{"$f":"$F$7 * 'Blocks 1&4'!AR937","v":317195993.7319715},{"$f":"$F$7 * 'Blocks 1&4'!AS937","v":317207068.89725864},{"$f":"$F$7 * 'Blocks 1&4'!AT937","v":317217926.90244204},{"$f":"$F$7 * 'Blocks 1&4'!AU937","v":317228572.00556302},{"$f":"$F$7 * 'Blocks 1&4'!AV937","v":148117532.99072239},{"$f":"$F$7 * 'Blocks 1&4'!AW937","v":148127764.73151526},{"$f":"$F$7 * 'Blocks 1&4'!AX937","v":145600973.71908304},{"$f":"$F$7 * 'Blocks 1&4'!AY937","v":148147630.27976766},{"$f":"$F$7 * 'Blocks 1&4'!AZ937","v":317278747.26808774},{"$f":"$F$7 * 'Blocks 1&4'!BA937","v":315596985.06111509},{"$f":"$F$7 * 'Blocks 1&4'!BB937","v":317297467.01789397},{"$f":"$F$7 * 'Blocks 1&4'!BC937","v":317306552.51090807},{"$f":"$F$7 * 'Blocks 1&4'!BD937","v":317315459.85700035},{"$f":"$F$7 * 'Blocks 1&4'!BE937","v":317324192.54924768},{"$f":"$F$7 * 'Blocks 1&4'!BF937","v":317332754.01223522},{"$f":"$F$7 * 'Blocks 1&4'!BG937","v":156144469.19020915},{"$f":"$F$7 * 'Blocks 1&4'!BH937","v":324428566.21465188},{"$f":"$F$7 * 'Blocks 1&4'!BI937","v":326973456.0032981},{"$f":"$F$7 * 'Blocks 1&4'!BJ937","v":326981365.47171926},{"$f":"$F$7 * 'Blocks 1&4'!BK937","v":327834727.22947657},{"$f":"$F$7 * 'Blocks 1&4'!BL937","v":155774174.56803554},{"$f":"$F$7 * 'Blocks 1&4'!BM937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU937","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV937","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},16986596313.751127,{"$f":"($F$7 * 'Blocks 1&4'!H938) + (' Blocks 1&4 LNG & DSO plants'!H664 * $F$420) - 'Offshore project'!H431","v":0},{"$f":"($F$7 * 'Blocks 1&4'!J938) + (' Blocks 1&4 LNG & DSO plants'!J664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!K938) + (' Blocks 1&4 LNG & DSO plants'!K664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!L938) + (' Blocks 1&4 LNG & DSO plants'!L664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!M938) + (' Blocks 1&4 LNG & DSO plants'!M664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!N938) + (' Blocks 1&4 LNG & DSO plants'!N664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!O938) + (' Blocks 1&4 LNG & DSO plants'!O664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!P938) + (' Blocks 1&4 LNG & DSO plants'!P664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Q938) + (' Blocks 1&4 LNG & DSO plants'!Q664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!R938) + (' Blocks 1&4 LNG & DSO plants'!R664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!S938) + (' Blocks 1&4 LNG & DSO plants'!S664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!T938) + (' Blocks 1&4 LNG & DSO plants'!T664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!U938) + (' Blocks 1&4 LNG & DSO plants'!U664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!V938) + (' Blocks 1&4 LNG & DSO plants'!V664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!W938) + (' Blocks 1&4 LNG & DSO plants'!W664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!X938) + (' Blocks 1&4 LNG & DSO plants'!X664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Y938) + (' Blocks 1&4 LNG & DSO plants'!Y664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Z938) + (' Blocks 1&4 LNG & DSO plants'!Z664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AA938) + (' Blocks 1&4 LNG & DSO plants'!AA664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AB938) + (' Blocks 1&4 LNG & DSO plants'!AB664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AC938) + (' Blocks 1&4 LNG & DSO plants'!AC664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AD938) + (' Blocks 1&4 LNG & DSO plants'!AD664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AE938) + (' Blocks 1&4 LNG & DSO plants'!AE664 * $F$420)","v":44745256.057288125},{"$f":"($F$7 * 'Blocks 1&4'!AF938) + (' Blocks 1&4 LNG & DSO plants'!AF664 * $F$420)","v":66253909.662734352},{"$f":"($F$7 * 'Blocks 1&4'!AG938) + (' Blocks 1&4 LNG & DSO plants'!AG664 * $F$420)","v":84127403.555606216},{"$f":"($F$7 * 'Blocks 1&4'!AH938) + (' Blocks 1&4 LNG & DSO plants'!AH664 * $F$420)","v":110239176.1891374},{"$f":"($F$7 * 'Blocks 1&4'!AI938) + (' Blocks 1&4 LNG & DSO plants'!AI664 * $F$420)","v":162555456.84964111},{"$f":"($F$7 * 'Blocks 1&4'!AJ938) + (' Blocks 1&4 LNG & DSO plants'!AJ664 * $F$420)","v":402907123.24517363},{"$f":"($F$7 * 'Blocks 1&4'!AK938) + (' Blocks 1&4 LNG & DSO plants'!AK664 * $F$420)","v":407180260.56837386},{"$f":"($F$7 * 'Blocks 1&4'!AL938) + (' Blocks 1&4 LNG & DSO plants'!AL664 * $F$420)","v":518254851.23841077},{"$f":"($F$7 * 'Blocks 1&4'!AM938) + (' Blocks 1&4 LNG & DSO plants'!AM664 * $F$420)","v":572318728.92677832},{"$f":"($F$7 * 'Blocks 1&4'!AN938) + (' Blocks 1&4 LNG & DSO plants'!AN664 * $F$420)","v":558271439.83602703},{"$f":"($F$7 * 'Blocks 1&4'!AO938) + (' Blocks 1&4 LNG & DSO plants'!AO664 * $F$420)","v":535923067.93662965},{"$f":"($F$7 * 'Blocks 1&4'!AP938) + (' Blocks 1&4 LNG & DSO plants'!AP664 * $F$420)","v":509520759.04180127},{"$f":"($F$7 * 'Blocks 1&4'!AQ938) + (' Blocks 1&4 LNG & DSO plants'!AQ664 * $F$420)","v":523630291.34975177},{"$f":"($F$7 * 'Blocks 1&4'!AR938) + (' Blocks 1&4 LNG & DSO plants'!AR664 * $F$420)","v":559192844.27040648},{"$f":"($F$7 * 'Blocks 1&4'!AS938) + (' Blocks 1&4 LNG & DSO plants'!AS664 * $F$420)","v":595521252.88151801},{"$f":"($F$7 * 'Blocks 1&4'!AT938) + (' Blocks 1&4 LNG & DSO plants'!AT664 * $F$420)","v":619405088.39060128},{"$f":"($F$7 * 'Blocks 1&4'!AU938) + (' Blocks 1&4 LNG & DSO plants'!AU664 * $F$420)","v":631234842.51193488},{"$f":"($F$7 * 'Blocks 1&4'!AV938) + (' Blocks 1&4 LNG & DSO plants'!AV664 * $F$420)","v":651673986.8100996},{"$f":"($F$7 * 'Blocks 1&4'!AW938) + (' Blocks 1&4 LNG & DSO plants'!AW664 * $F$420)","v":626597341.07831883},{"$f":"($F$7 * 'Blocks 1&4'!AX938) + (' Blocks 1&4 LNG & DSO plants'!AX664 * $F$420)","v":602313587.44096935},{"$f":"($F$7 * 'Blocks 1&4'!AY938) + (' Blocks 1&4 LNG & DSO plants'!AY664 * $F$420)","v":577533280.93669009},{"$f":"($F$7 * 'Blocks 1&4'!AZ938) + (' Blocks 1&4 LNG & DSO plants'!AZ664 * $F$420)","v":533830830.63482147},{"$f":"($F$7 * 'Blocks 1&4'!BA938) + (' Blocks 1&4 LNG & DSO plants'!BA664 * $F$420)","v":559125077.70539832},{"$f":"($F$7 * 'Blocks 1&4'!BB938) + (' Blocks 1&4 LNG & DSO plants'!BB664 * $F$420)","v":583274889.21445036},{"$f":"($F$7 * 'Blocks 1&4'!BC938) + (' Blocks 1&4 LNG & DSO plants'!BC664 * $F$420)","v":607746422.62794638},{"$f":"($F$7 * 'Blocks 1&4'!BD938) + (' Blocks 1&4 LNG & DSO plants'!BD664 * $F$420)","v":631390548.92631531},{"$f":"($F$7 * 'Blocks 1&4'!BE938) + (' Blocks 1&4 LNG & DSO plants'!BE664 * $F$420)","v":631399523.12996531},{"$f":"($F$7 * 'Blocks 1&4'!BF938) + (' Blocks 1&4 LNG & DSO plants'!BF664 * $F$420)","v":631640036.78658926},{"$f":"($F$7 * 'Blocks 1&4'!BG938) + (' Blocks 1&4 LNG & DSO plants'!BG664 * $F$420)","v":654608580.86904275},{"$f":"($F$7 * 'Blocks 1&4'!BH938) + (' Blocks 1&4 LNG & DSO plants'!BH664 * $F$420)","v":614477906.16887534},{"$f":"($F$7 * 'Blocks 1&4'!BI938) + (' Blocks 1&4 LNG & DSO plants'!BI664 * $F$420)","v":619376526.4059267},{"$f":"($F$7 * 'Blocks 1&4'!BJ938) + (' Blocks 1&4 LNG & DSO plants'!BJ664 * $F$420)","v":624850607.00630188},{"$f":"($F$7 * 'Blocks 1&4'!BK938) + (' Blocks 1&4 LNG & DSO plants'!BK664 * $F$420)","v":630116954.97343969},{"$f":"($F$7 * 'Blocks 1&4'!BL938) + (' Blocks 1&4 LNG & DSO plants'!BL664 * $F$420)","v":305358460.52416193},{"$f":"($F$7 * 'Blocks 1&4'!BM938) + (' Blocks 1&4 LNG & DSO plants'!BM664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BN938) + (' Blocks 1&4 LNG & DSO plants'!BN664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BO938) + (' Blocks 1&4 LNG & DSO plants'!BO664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BP938) + (' Blocks 1&4 LNG & DSO plants'!BP664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BQ938) + (' Blocks 1&4 LNG & DSO plants'!BQ664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BR938) + (' Blocks 1&4 LNG & DSO plants'!BR664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BS938) + (' Blocks 1&4 LNG & DSO plants'!BS664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BT938) + (' Blocks 1&4 LNG & DSO plants'!BT664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BU938) + (' Blocks 1&4 LNG & DSO plants'!BU664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BV938) + (' Blocks 1&4 LNG & DSO plants'!BV664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BW938) + (' Blocks 1&4 LNG & DSO plants'!BW664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BX938) + (' Blocks 1&4 LNG & DSO plants'!BX664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BY938) + (' Blocks 1&4 LNG & DSO plants'!BY664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BZ938) + (' Blocks 1&4 LNG & DSO plants'!BZ664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CA938) + (' Blocks 1&4 LNG & DSO plants'!CA664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CB938) + (' Blocks 1&4 LNG & DSO plants'!CB664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CC938) + (' Blocks 1&4 LNG & DSO plants'!CC664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CD938) + (' Blocks 1&4 LNG & DSO plants'!CD664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CE938) + (' Blocks 1&4 LNG & DSO plants'!CE664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CF938) + (' Blocks 1&4 LNG & DSO plants'!CF664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CG938) + (' Blocks 1&4 LNG & DSO plants'!CG664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CH938) + (' Blocks 1&4 LNG & DSO plants'!CH664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CI938) + (' Blocks 1&4 LNG & DSO plants'!CI664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CJ938) + (' Blocks 1&4 LNG & DSO plants'!CJ664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CK938) + (' Blocks 1&4 LNG & DSO plants'!CK664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CL938) + (' Blocks 1&4 LNG & DSO plants'!CL664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CM938) + (' Blocks 1&4 LNG & DSO plants'!CM664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CN938) + (' Blocks 1&4 LNG & DSO plants'!CN664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CO938) + (' Blocks 1&4 LNG & DSO plants'!CO664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CP938) + (' Blocks 1&4 LNG & DSO plants'!CP664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CQ938) + (' Blocks 1&4 LNG & DSO plants'!CQ664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CR938) + (' Blocks 1&4 LNG & DSO plants'!CR664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CS938) + (' Blocks 1&4 LNG & DSO plants'!CS664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CT938) + (' Blocks 1&4 LNG & DSO plants'!CT664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CU938) + (' Blocks 1&4 LNG & DSO plants'!CU664 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CV938) + (' Blocks 1&4 LNG & DSO plants'!CV664 * $F$420)","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,{"$f":"($F$7 * 'Blocks 1&4'!H939) - 'Offshore project'!H432","v":0},{"$f":"$F$7 * 'Blocks 1&4'!J939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!K939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!L939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!M939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!N939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!O939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!P939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Q939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!R939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!S939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!T939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!U939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!V939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!W939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!X939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Y939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!Z939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AA939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AB939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AC939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AD939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AE939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AF939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AG939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AH939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AI939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AJ939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AK939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AL939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AM939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AN939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AO939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AP939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AQ939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AR939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AS939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AT939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AU939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AV939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AW939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AX939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AY939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!AZ939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BA939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BB939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BC939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BD939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BE939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BF939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BG939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BH939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BI939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BJ939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BK939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BL939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BM939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BN939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BO939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BP939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BQ939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BR939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BS939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BT939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BU939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BV939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BW939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BX939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BY939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!BZ939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CA939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CB939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CC939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CD939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CE939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CF939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CG939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CH939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CI939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CJ939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CK939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CL939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CM939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CN939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CO939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CP939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CQ939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CR939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CS939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CT939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CU939","v":0},{"$f":"$F$7 * 'Blocks 1&4'!CV939","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6232189780.0554781,{"$f":"($F$7 * 'Blocks 1&4'!H940) + (' Blocks 1&4 LNG & DSO plants'!H665 * $F$420) - 'Offshore project'!H433","v":0},{"$f":"($F$7 * 'Blocks 1&4'!J940) + (' Blocks 1&4 LNG & DSO plants'!J665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!K940) + (' Blocks 1&4 LNG & DSO plants'!K665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!L940) + (' Blocks 1&4 LNG & DSO plants'!L665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!M940) + (' Blocks 1&4 LNG & DSO plants'!M665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!N940) + (' Blocks 1&4 LNG & DSO plants'!N665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!O940) + (' Blocks 1&4 LNG & DSO plants'!O665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!P940) + (' Blocks 1&4 LNG & DSO plants'!P665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Q940) + (' Blocks 1&4 LNG & DSO plants'!Q665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!R940) + (' Blocks 1&4 LNG & DSO plants'!R665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!S940) + (' Blocks 1&4 LNG & DSO plants'!S665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!T940) + (' Blocks 1&4 LNG & DSO plants'!T665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!U940) + (' Blocks 1&4 LNG & DSO plants'!U665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!V940) + (' Blocks 1&4 LNG & DSO plants'!V665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!W940) + (' Blocks 1&4 LNG & DSO plants'!W665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!X940) + (' Blocks 1&4 LNG & DSO plants'!X665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Y940) + (' Blocks 1&4 LNG & DSO plants'!Y665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Z940) + (' Blocks 1&4 LNG & DSO plants'!Z665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AA940) + (' Blocks 1&4 LNG & DSO plants'!AA665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AB940) + (' Blocks 1&4 LNG & DSO plants'!AB665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AC940) + (' Blocks 1&4 LNG & DSO plants'!AC665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AD940) + (' Blocks 1&4 LNG & DSO plants'!AD665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AE940) + (' Blocks 1&4 LNG & DSO plants'!AE665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AF940) + (' Blocks 1&4 LNG & DSO plants'!AF665 * $F$420)","v":17707554.307946954},{"$f":"($F$7 * 'Blocks 1&4'!AG940) + (' Blocks 1&4 LNG & DSO plants'!AG665 * $F$420)","v":122734024.44034061},{"$f":"($F$7 * 'Blocks 1&4'!AH940) + (' Blocks 1&4 LNG & DSO plants'!AH665 * $F$420)","v":123581752.59525608},{"$f":"($F$7 * 'Blocks 1&4'!AI940) + (' Blocks 1&4 LNG & DSO plants'!AI665 * $F$420)","v":122010598.77201831},{"$f":"($F$7 * 'Blocks 1&4'!AJ940) + (' Blocks 1&4 LNG & DSO plants'!AJ665 * $F$420)","v":122825408.60949951},{"$f":"($F$7 * 'Blocks 1&4'!AK940) + (' Blocks 1&4 LNG & DSO plants'!AK665 * $F$420)","v":123624241.78350066},{"$f":"($F$7 * 'Blocks 1&4'!AL940) + (' Blocks 1&4 LNG & DSO plants'!AL665 * $F$420)","v":128253757.09912784},{"$f":"($F$7 * 'Blocks 1&4'!AM940) + (' Blocks 1&4 LNG & DSO plants'!AM665 * $F$420)","v":143508429.79486507},{"$f":"($F$7 * 'Blocks 1&4'!AN940) + (' Blocks 1&4 LNG & DSO plants'!AN665 * $F$420)","v":144477844.74873298},{"$f":"($F$7 * 'Blocks 1&4'!AO940) + (' Blocks 1&4 LNG & DSO plants'!AO665 * $F$420)","v":143830727.56654561},{"$f":"($F$7 * 'Blocks 1&4'!AP940) + (' Blocks 1&4 LNG & DSO plants'!AP665 * $F$420)","v":142861167.48012573},{"$f":"($F$7 * 'Blocks 1&4'!AQ940) + (' Blocks 1&4 LNG & DSO plants'!AQ665 * $F$420)","v":142859815.3826555},{"$f":"($F$7 * 'Blocks 1&4'!AR940) + (' Blocks 1&4 LNG & DSO plants'!AR665 * $F$420)","v":145086608.38678187},{"$f":"($F$7 * 'Blocks 1&4'!AS940) + (' Blocks 1&4 LNG & DSO plants'!AS665 * $F$420)","v":233478321.61382377},{"$f":"($F$7 * 'Blocks 1&4'!AT940) + (' Blocks 1&4 LNG & DSO plants'!AT665 * $F$420)","v":233480277.49186522},{"$f":"($F$7 * 'Blocks 1&4'!AU940) + (' Blocks 1&4 LNG & DSO plants'!AU665 * $F$420)","v":233482195.01935685},{"$f":"($F$7 * 'Blocks 1&4'!AV940) + (' Blocks 1&4 LNG & DSO plants'!AV665 * $F$420)","v":236183303.345936},{"$f":"($F$7 * 'Blocks 1&4'!AW940) + (' Blocks 1&4 LNG & DSO plants'!AW665 * $F$420)","v":236185146.4134981},{"$f":"($F$7 * 'Blocks 1&4'!AX940) + (' Blocks 1&4 LNG & DSO plants'!AX665 * $F$420)","v":235729989.59849727},{"$f":"($F$7 * 'Blocks 1&4'!AY940) + (' Blocks 1&4 LNG & DSO plants'!AY665 * $F$420)","v":236188724.841483},{"$f":"($F$7 * 'Blocks 1&4'!AZ940) + (' Blocks 1&4 LNG & DSO plants'!AZ665 * $F$420)","v":233491233.20754495},{"$f":"($F$7 * 'Blocks 1&4'!BA940) + (' Blocks 1&4 LNG & DSO plants'!BA665 * $F$420)","v":233188293.42109331},{"$f":"($F$7 * 'Blocks 1&4'!BB940) + (' Blocks 1&4 LNG & DSO plants'!BB665 * $F$420)","v":233494605.24015772},{"$f":"($F$7 * 'Blocks 1&4'!BC940) + (' Blocks 1&4 LNG & DSO plants'!BC665 * $F$420)","v":233496241.83140829},{"$f":"($F$7 * 'Blocks 1&4'!BD940) + (' Blocks 1&4 LNG & DSO plants'!BD665 * $F$420)","v":233497846.33263439},{"$f":"($F$7 * 'Blocks 1&4'!BE940) + (' Blocks 1&4 LNG & DSO plants'!BE665 * $F$420)","v":233499419.37305212},{"$f":"($F$7 * 'Blocks 1&4'!BF940) + (' Blocks 1&4 LNG & DSO plants'!BF665 * $F$420)","v":233500961.56954005},{"$f":"($F$7 * 'Blocks 1&4'!BG940) + (' Blocks 1&4 LNG & DSO plants'!BG665 * $F$420)","v":244714061.26488313},{"$f":"($F$7 * 'Blocks 1&4'!BH940) + (' Blocks 1&4 LNG & DSO plants'!BH665 * $F$420)","v":241863993.93034166},{"$f":"($F$7 * 'Blocks 1&4'!BI940) + (' Blocks 1&4 LNG & DSO plants'!BI665 * $F$420)","v":242322410.92051977},{"$f":"($F$7 * 'Blocks 1&4'!BJ940) + (' Blocks 1&4 LNG & DSO plants'!BJ665 * $F$420)","v":242323835.67169118},{"$f":"($F$7 * 'Blocks 1&4'!BK940) + (' Blocks 1&4 LNG & DSO plants'!BK665 * $F$420)","v":242477553.7345596},{"$f":"($F$7 * 'Blocks 1&4'!BL940) + (' Blocks 1&4 LNG & DSO plants'!BL665 * $F$420)","v":116229434.26619644},{"$f":"($F$7 * 'Blocks 1&4'!BM940) + (' Blocks 1&4 LNG & DSO plants'!BM665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BN940) + (' Blocks 1&4 LNG & DSO plants'!BN665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BO940) + (' Blocks 1&4 LNG & DSO plants'!BO665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BP940) + (' Blocks 1&4 LNG & DSO plants'!BP665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BQ940) + (' Blocks 1&4 LNG & DSO plants'!BQ665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BR940) + (' Blocks 1&4 LNG & DSO plants'!BR665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BS940) + (' Blocks 1&4 LNG & DSO plants'!BS665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BT940) + (' Blocks 1&4 LNG & DSO plants'!BT665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BU940) + (' Blocks 1&4 LNG & DSO plants'!BU665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BV940) + (' Blocks 1&4 LNG & DSO plants'!BV665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BW940) + (' Blocks 1&4 LNG & DSO plants'!BW665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BX940) + (' Blocks 1&4 LNG & DSO plants'!BX665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BY940) + (' Blocks 1&4 LNG & DSO plants'!BY665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BZ940) + (' Blocks 1&4 LNG & DSO plants'!BZ665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CA940) + (' Blocks 1&4 LNG & DSO plants'!CA665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CB940) + (' Blocks 1&4 LNG & DSO plants'!CB665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CC940) + (' Blocks 1&4 LNG & DSO plants'!CC665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CD940) + (' Blocks 1&4 LNG & DSO plants'!CD665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CE940) + (' Blocks 1&4 LNG & DSO plants'!CE665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CF940) + (' Blocks 1&4 LNG & DSO plants'!CF665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CG940) + (' Blocks 1&4 LNG & DSO plants'!CG665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CH940) + (' Blocks 1&4 LNG & DSO plants'!CH665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CI940) + (' Blocks 1&4 LNG & DSO plants'!CI665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CJ940) + (' Blocks 1&4 LNG & DSO plants'!CJ665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CK940) + (' Blocks 1&4 LNG & DSO plants'!CK665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CL940) + (' Blocks 1&4 LNG & DSO plants'!CL665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CM940) + (' Blocks 1&4 LNG & DSO plants'!CM665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CN940) + (' Blocks 1&4 LNG & DSO plants'!CN665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CO940) + (' Blocks 1&4 LNG & DSO plants'!CO665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CP940) + (' Blocks 1&4 LNG & DSO plants'!CP665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CQ940) + (' Blocks 1&4 LNG & DSO plants'!CQ665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CR940) + (' Blocks 1&4 LNG & DSO plants'!CR665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CS940) + (' Blocks 1&4 LNG & DSO plants'!CS665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CT940) + (' Blocks 1&4 LNG & DSO plants'!CT665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CU940) + (' Blocks 1&4 LNG & DSO plants'!CU665 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CV940) + (' Blocks 1&4 LNG & DSO plants'!CV665 * $F$420)","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3916073043.1169825,{"$f":"($F$7 * 'Blocks 1&4'!H941) + (' Blocks 1&4 LNG & DSO plants'!H666 * $F$420) - 'Offshore project'!H434","v":0},{"$f":"($F$7 * 'Blocks 1&4'!J941) + (' Blocks 1&4 LNG & DSO plants'!J666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!K941) + (' Blocks 1&4 LNG & DSO plants'!K666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!L941) + (' Blocks 1&4 LNG & DSO plants'!L666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!M941) + (' Blocks 1&4 LNG & DSO plants'!M666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!N941) + (' Blocks 1&4 LNG & DSO plants'!N666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!O941) + (' Blocks 1&4 LNG & DSO plants'!O666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!P941) + (' Blocks 1&4 LNG & DSO plants'!P666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Q941) + (' Blocks 1&4 LNG & DSO plants'!Q666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!R941) + (' Blocks 1&4 LNG & DSO plants'!R666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!S941) + (' Blocks 1&4 LNG & DSO plants'!S666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!T941) + (' Blocks 1&4 LNG & DSO plants'!T666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!U941) + (' Blocks 1&4 LNG & DSO plants'!U666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!V941) + (' Blocks 1&4 LNG & DSO plants'!V666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!W941) + (' Blocks 1&4 LNG & DSO plants'!W666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!X941) + (' Blocks 1&4 LNG & DSO plants'!X666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Y941) + (' Blocks 1&4 LNG & DSO plants'!Y666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Z941) + (' Blocks 1&4 LNG & DSO plants'!Z666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AA941) + (' Blocks 1&4 LNG & DSO plants'!AA666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AB941) + (' Blocks 1&4 LNG & DSO plants'!AB666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AC941) + (' Blocks 1&4 LNG & DSO plants'!AC666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AD941) + (' Blocks 1&4 LNG & DSO plants'!AD666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AE941) + (' Blocks 1&4 LNG & DSO plants'!AE666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AF941) + (' Blocks 1&4 LNG & DSO plants'!AF666 * $F$420)","v":55587487.645054974},{"$f":"($F$7 * 'Blocks 1&4'!AG941) + (' Blocks 1&4 LNG & DSO plants'!AG666 * $F$420)","v":102047881.64074595},{"$f":"($F$7 * 'Blocks 1&4'!AH941) + (' Blocks 1&4 LNG & DSO plants'!AH666 * $F$420)","v":100199659.71681671},{"$f":"($F$7 * 'Blocks 1&4'!AI941) + (' Blocks 1&4 LNG & DSO plants'!AI666 * $F$420)","v":93553993.209852338},{"$f":"($F$7 * 'Blocks 1&4'!AJ941) + (' Blocks 1&4 LNG & DSO plants'!AJ666 * $F$420)","v":70252155.424032182},{"$f":"($F$7 * 'Blocks 1&4'!AK941) + (' Blocks 1&4 LNG & DSO plants'!AK666 * $F$420)","v":70543791.5483132},{"$f":"($F$7 * 'Blocks 1&4'!AL941) + (' Blocks 1&4 LNG & DSO plants'!AL666 * $F$420)","v":70819210.870125785},{"$f":"($F$7 * 'Blocks 1&4'!AM941) + (' Blocks 1&4 LNG & DSO plants'!AM666 * $F$420)","v":71078416.412576228},{"$f":"($F$7 * 'Blocks 1&4'!AN941) + (' Blocks 1&4 LNG & DSO plants'!AN666 * $F$420)","v":71321401.690891787},{"$f":"($F$7 * 'Blocks 1&4'!AO941) + (' Blocks 1&4 LNG & DSO plants'!AO666 * $F$420)","v":71548150.615391746},{"$f":"($F$7 * 'Blocks 1&4'!AP941) + (' Blocks 1&4 LNG & DSO plants'!AP666 * $F$420)","v":71758637.38785699},{"$f":"($F$7 * 'Blocks 1&4'!AQ941) + (' Blocks 1&4 LNG & DSO plants'!AQ666 * $F$420)","v":71952826.391173035},{"$f":"($F$7 * 'Blocks 1&4'!AR941) + (' Blocks 1&4 LNG & DSO plants'!AR666 * $F$420)","v":72130672.072114825},{"$f":"($F$7 * 'Blocks 1&4'!AS941) + (' Blocks 1&4 LNG & DSO plants'!AS666 * $F$420)","v":119059632.9793895},{"$f":"($F$7 * 'Blocks 1&4'!AT941) + (' Blocks 1&4 LNG & DSO plants'!AT666 * $F$420)","v":148191740.90361857},{"$f":"($F$7 * 'Blocks 1&4'!AU941) + (' Blocks 1&4 LNG & DSO plants'!AU666 * $F$420)","v":147010491.26622763},{"$f":"($F$7 * 'Blocks 1&4'!AV941) + (' Blocks 1&4 LNG & DSO plants'!AV666 * $F$420)","v":147397574.33033246},{"$f":"($F$7 * 'Blocks 1&4'!AW941) + (' Blocks 1&4 LNG & DSO plants'!AW666 * $F$420)","v":149906897.66431645},{"$f":"($F$7 * 'Blocks 1&4'!AX941) + (' Blocks 1&4 LNG & DSO plants'!AX666 * $F$420)","v":151925631.89455062},{"$f":"($F$7 * 'Blocks 1&4'!AY941) + (' Blocks 1&4 LNG & DSO plants'!AY666 * $F$420)","v":154816524.26366571},{"$f":"($F$7 * 'Blocks 1&4'!AZ941) + (' Blocks 1&4 LNG & DSO plants'!AZ666 * $F$420)","v":156759026.82330838},{"$f":"($F$7 * 'Blocks 1&4'!BA941) + (' Blocks 1&4 LNG & DSO plants'!BA666 * $F$420)","v":153956956.30844414},{"$f":"($F$7 * 'Blocks 1&4'!BB941) + (' Blocks 1&4 LNG & DSO plants'!BB666 * $F$420)","v":151817655.7946969},{"$f":"($F$7 * 'Blocks 1&4'!BC941) + (' Blocks 1&4 LNG & DSO plants'!BC666 * $F$420)","v":149371975.38547283},{"$f":"($F$7 * 'Blocks 1&4'!BD941) + (' Blocks 1&4 LNG & DSO plants'!BD666 * $F$420)","v":147009006.80673942},{"$f":"($F$7 * 'Blocks 1&4'!BE941) + (' Blocks 1&4 LNG & DSO plants'!BE666 * $F$420)","v":147009525.12275034},{"$f":"($F$7 * 'Blocks 1&4'!BF941) + (' Blocks 1&4 LNG & DSO plants'!BF666 * $F$420)","v":146986861.7339271},{"$f":"($F$7 * 'Blocks 1&4'!BG941) + (' Blocks 1&4 LNG & DSO plants'!BG666 * $F$420)","v":154781797.05149055},{"$f":"($F$7 * 'Blocks 1&4'!BH941) + (' Blocks 1&4 LNG & DSO plants'!BH666 * $F$420)","v":156229803.92041993},{"$f":"($F$7 * 'Blocks 1&4'!BI941) + (' Blocks 1&4 LNG & DSO plants'!BI666 * $F$420)","v":156152517.18787509},{"$f":"($F$7 * 'Blocks 1&4'!BJ941) + (' Blocks 1&4 LNG & DSO plants'!BJ666 * $F$420)","v":155606391.40389186},{"$f":"($F$7 * 'Blocks 1&4'!BK941) + (' Blocks 1&4 LNG & DSO plants'!BK666 * $F$420)","v":155218102.86375964},{"$f":"($F$7 * 'Blocks 1&4'!BL941) + (' Blocks 1&4 LNG & DSO plants'!BL666 * $F$420)","v":74070644.787160605},{"$f":"($F$7 * 'Blocks 1&4'!BM941) + (' Blocks 1&4 LNG & DSO plants'!BM666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BN941) + (' Blocks 1&4 LNG & DSO plants'!BN666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BO941) + (' Blocks 1&4 LNG & DSO plants'!BO666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BP941) + (' Blocks 1&4 LNG & DSO plants'!BP666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BQ941) + (' Blocks 1&4 LNG & DSO plants'!BQ666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BR941) + (' Blocks 1&4 LNG & DSO plants'!BR666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BS941) + (' Blocks 1&4 LNG & DSO plants'!BS666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BT941) + (' Blocks 1&4 LNG & DSO plants'!BT666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BU941) + (' Blocks 1&4 LNG & DSO plants'!BU666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BV941) + (' Blocks 1&4 LNG & DSO plants'!BV666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BW941) + (' Blocks 1&4 LNG & DSO plants'!BW666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BX941) + (' Blocks 1&4 LNG & DSO plants'!BX666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BY941) + (' Blocks 1&4 LNG & DSO plants'!BY666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BZ941) + (' Blocks 1&4 LNG & DSO plants'!BZ666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CA941) + (' Blocks 1&4 LNG & DSO plants'!CA666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CB941) + (' Blocks 1&4 LNG & DSO plants'!CB666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CC941) + (' Blocks 1&4 LNG & DSO plants'!CC666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CD941) + (' Blocks 1&4 LNG & DSO plants'!CD666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CE941) + (' Blocks 1&4 LNG & DSO plants'!CE666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CF941) + (' Blocks 1&4 LNG & DSO plants'!CF666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CG941) + (' Blocks 1&4 LNG & DSO plants'!CG666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CH941) + (' Blocks 1&4 LNG & DSO plants'!CH666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CI941) + (' Blocks 1&4 LNG & DSO plants'!CI666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CJ941) + (' Blocks 1&4 LNG & DSO plants'!CJ666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CK941) + (' Blocks 1&4 LNG & DSO plants'!CK666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CL941) + (' Blocks 1&4 LNG & DSO plants'!CL666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CM941) + (' Blocks 1&4 LNG & DSO plants'!CM666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CN941) + (' Blocks 1&4 LNG & DSO plants'!CN666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CO941) + (' Blocks 1&4 LNG & DSO plants'!CO666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CP941) + (' Blocks 1&4 LNG & DSO plants'!CP666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CQ941) + (' Blocks 1&4 LNG & DSO plants'!CQ666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CR941) + (' Blocks 1&4 LNG & DSO plants'!CR666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CS941) + (' Blocks 1&4 LNG & DSO plants'!CS666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CT941) + (' Blocks 1&4 LNG & DSO plants'!CT666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CU941) + (' Blocks 1&4 LNG & DSO plants'!CU666 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CV941) + (' Blocks 1&4 LNG & DSO plants'!CV666 * $F$420)","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},494059543.98685646,{"$f":"($F$7 * 'Blocks 1&4'!H942) + (' Blocks 1&4 LNG & DSO plants'!H667 * $F$420) - 'Offshore project'!H435","v":0},{"$f":"($F$7 * 'Blocks 1&4'!J942) + (' Blocks 1&4 LNG & DSO plants'!J667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!K942) + (' Blocks 1&4 LNG & DSO plants'!K667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!L942) + (' Blocks 1&4 LNG & DSO plants'!L667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!M942) + (' Blocks 1&4 LNG & DSO plants'!M667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!N942) + (' Blocks 1&4 LNG & DSO plants'!N667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!O942) + (' Blocks 1&4 LNG & DSO plants'!O667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!P942) + (' Blocks 1&4 LNG & DSO plants'!P667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Q942) + (' Blocks 1&4 LNG & DSO plants'!Q667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!R942) + (' Blocks 1&4 LNG & DSO plants'!R667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!S942) + (' Blocks 1&4 LNG & DSO plants'!S667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!T942) + (' Blocks 1&4 LNG & DSO plants'!T667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!U942) + (' Blocks 1&4 LNG & DSO plants'!U667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!V942) + (' Blocks 1&4 LNG & DSO plants'!V667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!W942) + (' Blocks 1&4 LNG & DSO plants'!W667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!X942) + (' Blocks 1&4 LNG & DSO plants'!X667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Y942) + (' Blocks 1&4 LNG & DSO plants'!Y667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Z942) + (' Blocks 1&4 LNG & DSO plants'!Z667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AA942) + (' Blocks 1&4 LNG & DSO plants'!AA667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AB942) + (' Blocks 1&4 LNG & DSO plants'!AB667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AC942) + (' Blocks 1&4 LNG & DSO plants'!AC667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AD942) + (' Blocks 1&4 LNG & DSO plants'!AD667 * $F$420)","v":61006790.712947696},{"$f":"($F$7 * 'Blocks 1&4'!AE942) + (' Blocks 1&4 LNG & DSO plants'!AE667 * $F$420)","v":57051313.240588591},{"$f":"($F$7 * 'Blocks 1&4'!AF942) + (' Blocks 1&4 LNG & DSO plants'!AF667 * $F$420)","v":53090616.17334789},{"$f":"($F$7 * 'Blocks 1&4'!AG942) + (' Blocks 1&4 LNG & DSO plants'!AG667 * $F$420)","v":49122318.516922466},{"$f":"($F$7 * 'Blocks 1&4'!AH942) + (' Blocks 1&4 LNG & DSO plants'!AH667 * $F$420)","v":45144011.462993041},{"$f":"($F$7 * 'Blocks 1&4'!AI942) + (' Blocks 1&4 LNG & DSO plants'!AI667 * $F$420)","v":41153256.699591547},{"$f":"($F$7 * 'Blocks 1&4'!AJ942) + (' Blocks 1&4 LNG & DSO plants'!AJ667 * $F$420)","v":37147584.687548622},{"$f":"($F$7 * 'Blocks 1&4'!AK942) + (' Blocks 1&4 LNG & DSO plants'!AK667 * $F$420)","v":33124492.901674435},{"$f":"($F$7 * 'Blocks 1&4'!AL942) + (' Blocks 1&4 LNG & DSO plants'!AL667 * $F$420)","v":29081444.035292648},{"$f":"($F$7 * 'Blocks 1&4'!AM942) + (' Blocks 1&4 LNG & DSO plants'!AM667 * $F$420)","v":25015864.166712198},{"$f":"($F$7 * 'Blocks 1&4'!AN942) + (' Blocks 1&4 LNG & DSO plants'!AN667 * $F$420)","v":20925140.886184916},{"$f":"($F$7 * 'Blocks 1&4'!AO942) + (' Blocks 1&4 LNG & DSO plants'!AO667 * $F$420)","v":16806621.381860018},{"$f":"($F$7 * 'Blocks 1&4'!AP942) + (' Blocks 1&4 LNG & DSO plants'!AP667 * $F$420)","v":12657610.483207539},{"$f":"($F$7 * 'Blocks 1&4'!AQ942) + (' Blocks 1&4 LNG & DSO plants'!AQ667 * $F$420)","v":8475368.6603427064},{"$f":"($F$7 * 'Blocks 1&4'!AR942) + (' Blocks 1&4 LNG & DSO plants'!AR667 * $F$420)","v":4257109.9776421469},{"$f":"($F$7 * 'Blocks 1&4'!AS942) + (' Blocks 1&4 LNG & DSO plants'!AS667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AT942) + (' Blocks 1&4 LNG & DSO plants'!AT667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AU942) + (' Blocks 1&4 LNG & DSO plants'!AU667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AV942) + (' Blocks 1&4 LNG & DSO plants'!AV667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AW942) + (' Blocks 1&4 LNG & DSO plants'!AW667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AX942) + (' Blocks 1&4 LNG & DSO plants'!AX667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AY942) + (' Blocks 1&4 LNG & DSO plants'!AY667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AZ942) + (' Blocks 1&4 LNG & DSO plants'!AZ667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BA942) + (' Blocks 1&4 LNG & DSO plants'!BA667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BB942) + (' Blocks 1&4 LNG & DSO plants'!BB667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BC942) + (' Blocks 1&4 LNG & DSO plants'!BC667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BD942) + (' Blocks 1&4 LNG & DSO plants'!BD667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BE942) + (' Blocks 1&4 LNG & DSO plants'!BE667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BF942) + (' Blocks 1&4 LNG & DSO plants'!BF667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BG942) + (' Blocks 1&4 LNG & DSO plants'!BG667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BH942) + (' Blocks 1&4 LNG & DSO plants'!BH667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BI942) + (' Blocks 1&4 LNG & DSO plants'!BI667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BJ942) + (' Blocks 1&4 LNG & DSO plants'!BJ667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BK942) + (' Blocks 1&4 LNG & DSO plants'!BK667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BL942) + (' Blocks 1&4 LNG & DSO plants'!BL667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BM942) + (' Blocks 1&4 LNG & DSO plants'!BM667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BN942) + (' Blocks 1&4 LNG & DSO plants'!BN667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BO942) + (' Blocks 1&4 LNG & DSO plants'!BO667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BP942) + (' Blocks 1&4 LNG & DSO plants'!BP667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BQ942) + (' Blocks 1&4 LNG & DSO plants'!BQ667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BR942) + (' Blocks 1&4 LNG & DSO plants'!BR667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BS942) + (' Blocks 1&4 LNG & DSO plants'!BS667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BT942) + (' Blocks 1&4 LNG & DSO plants'!BT667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BU942) + (' Blocks 1&4 LNG & DSO plants'!BU667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BV942) + (' Blocks 1&4 LNG & DSO plants'!BV667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BW942) + (' Blocks 1&4 LNG & DSO plants'!BW667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BX942) + (' Blocks 1&4 LNG & DSO plants'!BX667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BY942) + (' Blocks 1&4 LNG & DSO plants'!BY667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BZ942) + (' Blocks 1&4 LNG & DSO plants'!BZ667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CA942) + (' Blocks 1&4 LNG & DSO plants'!CA667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CB942) + (' Blocks 1&4 LNG & DSO plants'!CB667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CC942) + (' Blocks 1&4 LNG & DSO plants'!CC667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CD942) + (' Blocks 1&4 LNG & DSO plants'!CD667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CE942) + (' Blocks 1&4 LNG & DSO plants'!CE667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CF942) + (' Blocks 1&4 LNG & DSO plants'!CF667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CG942) + (' Blocks 1&4 LNG & DSO plants'!CG667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CH942) + (' Blocks 1&4 LNG & DSO plants'!CH667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CI942) + (' Blocks 1&4 LNG & DSO plants'!CI667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CJ942) + (' Blocks 1&4 LNG & DSO plants'!CJ667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CK942) + (' Blocks 1&4 LNG & DSO plants'!CK667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CL942) + (' Blocks 1&4 LNG & DSO plants'!CL667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CM942) + (' Blocks 1&4 LNG & DSO plants'!CM667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CN942) + (' Blocks 1&4 LNG & DSO plants'!CN667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CO942) + (' Blocks 1&4 LNG & DSO plants'!CO667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CP942) + (' Blocks 1&4 LNG & DSO plants'!CP667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CQ942) + (' Blocks 1&4 LNG & DSO plants'!CQ667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CR942) + (' Blocks 1&4 LNG & DSO plants'!CR667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CS942) + (' Blocks 1&4 LNG & DSO plants'!CS667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CT942) + (' Blocks 1&4 LNG & DSO plants'!CT667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CU942) + (' Blocks 1&4 LNG & DSO plants'!CU667 * $F$420)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CV942) + (' Blocks 1&4 LNG & DSO plants'!CV667 * $F$420)","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},37855399709.203369,null,{"$f":"SUM(J424:J435)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,2305084.9110171348,2259887.1676638578,2215575.6545724096,2172132.9946788331,2129542.1516459147,145406834.56673047,283474961.26701689,374277825.45558727,539630538.46459174,560724934.43642819,600795820.55357182,814617709.09680438,815921873.05798304,927822711.38689244,993299948.11919463,976340081.73924446,984159248.54828477,1052001184.5815409,1144124471.6025941,1180389877.7013302,1347761900.5130932,1400760241.0440326,1411391487.780551,1265778548.7898166,1243194638.7839606,1217919571.1411631,1199007999.3898172,1323654667.7668245,1344135662.6868095,1368127007.0243273,1390138130.7073438,1411404847.9159448,1411400183.0718465,1411604153.5712554,1292368934.6800139,1419097244.4165442,1426899284.5801368,1431814416.6359859,1437677833.3540726,694796245.27470148,{"$f":"SUM(BM424:BM435)","v":0},0,0,0,0,{"$f":"SUM(BR424:BR435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE424:CE435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J438:CV438)","v":75659202980.917206},null,{"$f":"J42","v":-450000000},-450000000,-270000000,-270000000,-180000000,-90000000,-90000000,0,0,0,0,0,0,0,0,-560712050.81606412,-1124272801.1317639,-2245627583.0481615,-2796054824.1804953,-3040958157.0957975,-190546830.69789219,2529146353.1670623,2766028338.8567142,2766028338.8567142,2766028338.8567142,2734485909.1765995,2734485909.1765995,2734485909.1765995,2260721937.7972956,2260721937.7972956,2251246658.36971,2260721937.7972956,{"$f":"AP42","v":2497603923.4869475},2727379449.6059098,2734485909.1765995,2734485909.1765995,2734485909.1765995,2734485909.1765995,2260721937.7972956,2260721937.7972956,2253615478.2266064,2260721937.7972956,2734485909.1765995,2729748269.4628062,2734485909.1765995,2734485909.1765995,2734485909.1765995,2734485909.1765995,2734485909.1765995,2353770328.177916,2825165479.7003231,2832271939.2710128,2832271939.2710128,2834640759.1279092,1339781187.3704605,0,0,0,0,0,0,0,0,0,{"$f":"BV42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"AETR",null,"%",{"$f":"IFERROR((H436 - H435) / H438,\"-\")","v":0.49381091385062315}]
[]
[{"$nulls":4},"Error Check: Government Revenue Totals equal DCF sheet Totals",null,null,{"$f":"SUM(I419:I435)","v":0}]
[]
[null,null,null,"Investment Decision"]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J444:CV444)","v":0},null,{"$f":"J424 * Discounting!J$12","v":0},{"$f":"K424 * Discounting!K$12","v":0},{"$f":"L424 * Discounting!L$12","v":0},{"$f":"M424 * Discounting!M$12","v":0},{"$f":"N424 * Discounting!N$12","v":0},{"$f":"O424 * Discounting!O$12","v":0},{"$f":"P424 * Discounting!P$12","v":0},{"$f":"Q424 * Discounting!Q$12","v":0},{"$f":"R424 * Discounting!R$12","v":0},{"$f":"S424 * Discounting!S$12","v":0},{"$f":"T424 * Discounting!T$12","v":0},{"$f":"U424 * Discounting!U$12","v":0},{"$f":"V424 * Discounting!V$12","v":0},{"$f":"W424 * Discounting!W$12","v":0},{"$f":"X424 * Discounting!X$12","v":0},{"$f":"Y424 * Discounting!Y$12","v":0},{"$f":"Z424 * Discounting!Z$12","v":0},{"$f":"AA424 * Discounting!AA$12","v":0},{"$f":"AB424 * Discounting!AB$12","v":0},{"$f":"AC424 * Discounting!AC$12","v":0},{"$f":"AD424 * Discounting!AD$12","v":0},{"$f":"AE424 * Discounting!AE$12","v":0},{"$f":"AF424 * Discounting!AF$12","v":0},{"$f":"AG424 * Discounting!AG$12","v":0},{"$f":"AH424 * Discounting!AH$12","v":0},{"$f":"AI424 * Discounting!AI$12","v":0},{"$f":"AJ424 * Discounting!AJ$12","v":0},{"$f":"AK424 * Discounting!AK$12","v":0},{"$f":"AL424 * Discounting!AL$12","v":0},{"$f":"AM424 * Discounting!AM$12","v":0},{"$f":"AN424 * Discounting!AN$12","v":0},{"$f":"AO424 * Discounting!AO$12","v":0},{"$f":"AP424 * Discounting!AP$12","v":0},{"$f":"AQ424 * Discounting!AQ$12","v":0},{"$f":"AR424 * Discounting!AR$12","v":0},{"$f":"AS424 * Discounting!AS$12","v":0},{"$f":"AT424 * Discounting!AT$12","v":0},{"$f":"AU424 * Discounting!AU$12","v":0},{"$f":"AV424 * Discounting!AV$12","v":0},{"$f":"AW424 * Discounting!AW$12","v":0},{"$f":"AX424 * Discounting!AX$12","v":0},{"$f":"AY424 * Discounting!AY$12","v":0},{"$f":"AZ424 * Discounting!AZ$12","v":0},{"$f":"BA424 * Discounting!BA$12","v":0},{"$f":"BB424 * Discounting!BB$12","v":0},{"$f":"BC424 * Discounting!BC$12","v":0},{"$f":"BD424 * Discounting!BD$12","v":0},{"$f":"BE424 * Discounting!BE$12","v":0},{"$f":"BF424 * Discounting!BF$12","v":0},{"$f":"BG424 * Discounting!BG$12","v":0},{"$f":"BH424 * Discounting!BH$12","v":0},{"$f":"BI424 * Discounting!BI$12","v":0},{"$f":"BJ424 * Discounting!BJ$12","v":0},{"$f":"BK424 * Discounting!BK$12","v":0},{"$f":"BL424 * Discounting!BL$12","v":0},{"$f":"BM424 * Discounting!BM$12","v":0},{"$f":"BN424 * Discounting!BN$12","v":0},{"$f":"BO424 * Discounting!BO$12","v":0},{"$f":"BP424 * Discounting!BP$12","v":0},{"$f":"BQ424 * Discounting!BQ$12","v":0},{"$f":"BR424 * Discounting!BR$12","v":0},{"$f":"BS424 * Discounting!BS$12","v":0},{"$f":"BT424 * Discounting!BT$12","v":0},{"$f":"BU424 * Discounting!BU$12","v":0},{"$f":"BV424 * Discounting!BV$12","v":0},{"$f":"BW424 * Discounting!BW$12","v":0},{"$f":"BX424 * Discounting!BX$12","v":0},{"$f":"BY424 * Discounting!BY$12","v":0},{"$f":"BZ424 * Discounting!BZ$12","v":0},{"$f":"CA424 * Discounting!CA$12","v":0},{"$f":"CB424 * Discounting!CB$12","v":0},{"$f":"CC424 * Discounting!CC$12","v":0},{"$f":"CD424 * Discounting!CD$12","v":0},{"$f":"CE424 * Discounting!CE$12","v":0},{"$f":"CF424 * Discounting!CF$12","v":0},{"$f":"CG424 * Discounting!CG$12","v":0},{"$f":"CH424 * Discounting!CH$12","v":0},{"$f":"CI424 * Discounting!CI$12","v":0},{"$f":"CJ424 * Discounting!CJ$12","v":0},{"$f":"CK424 * Discounting!CK$12","v":0},{"$f":"CL424 * Discounting!CL$12","v":0},{"$f":"CM424 * Discounting!CM$12","v":0},{"$f":"CN424 * Discounting!CN$12","v":0},{"$f":"CO424 * Discounting!CO$12","v":0},{"$f":"CP424 * Discounting!CP$12","v":0},{"$f":"CQ424 * Discounting!CQ$12","v":0},{"$f":"CR424 * Discounting!CR$12","v":0},{"$f":"CS424 * Discounting!CS$12","v":0},{"$f":"CT424 * Discounting!CT$12","v":0},{"$f":"CU424 * Discounting!CU$12","v":0},{"$f":"CV424 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},60527001.324099496,null,{"$f":"J425 * Discounting!J$12","v":0},{"$f":"K425 * Discounting!K$12","v":0},{"$f":"L425 * Discounting!L$12","v":0},{"$f":"M425 * Discounting!M$12","v":0},{"$f":"N425 * Discounting!N$12","v":0},{"$f":"O425 * Discounting!O$12","v":0},{"$f":"P425 * Discounting!P$12","v":0},{"$f":"Q425 * Discounting!Q$12","v":0},{"$f":"R425 * Discounting!R$12","v":0},{"$f":"S425 * Discounting!S$12","v":0},{"$f":"T425 * Discounting!T$12","v":0},{"$f":"U425 * Discounting!U$12","v":0},{"$f":"V425 * Discounting!V$12","v":0},{"$f":"W425 * Discounting!W$12","v":0},{"$f":"X425 * Discounting!X$12","v":0},{"$f":"Y425 * Discounting!Y$12","v":2169225.2895426475},{"$f":"Z425 * Discounting!Z$12","v":2126691.4603359289},{"$f":"AA425 * Discounting!AA$12","v":2084991.6277803227},{"$f":"AB425 * Discounting!AB$12","v":2044109.4390003162},{"$f":"AC425 * Discounting!AC$12","v":2004028.8617650159},{"$f":"AD425 * Discounting!AD$12","v":1964734.1782009958},{"$f":"AE425 * Discounting!AE$12","v":1926209.9786284273},{"$f":"AF425 * Discounting!AF$12","v":1888441.1555180661},{"$f":"AG425 * Discounting!AG$12","v":1851412.8975667313},{"$f":"AH425 * Discounting!AH$12","v":1815110.683888952},{"$f":"AI425 * Discounting!AI$12","v":1779520.278322502},{"$f":"AJ425 * Discounting!AJ$12","v":1744627.7238455901},{"$f":"AK425 * Discounting!AK$12","v":1710419.3371035196},{"$f":"AL425 * Discounting!AL$12","v":1676881.7030426662},{"$f":"AM425 * Discounting!AM$12","v":1644001.6696496729},{"$f":"AN425 * Discounting!AN$12","v":1611766.3427937969},{"$f":"AO425 * Discounting!AO$12","v":1580163.081170389},{"$f":"AP425 * Discounting!AP$12","v":1549179.4913435185},{"$f":"AQ425 * Discounting!AQ$12","v":1518803.4228858023},{"$f":"AR425 * Discounting!AR$12","v":1489022.9636135318},{"$f":"AS425 * Discounting!AS$12","v":1459826.4349152271},{"$f":"AT425 * Discounting!AT$12","v":1431202.3871717914},{"$f":"AU425 * Discounting!AU$12","v":1403139.5952664621},{"$f":"AV425 * Discounting!AV$12","v":1375627.0541828058},{"$f":"AW425 * Discounting!AW$12","v":1348653.9746890252},{"$f":"AX425 * Discounting!AX$12","v":1322209.7791068875},{"$f":"AY425 * Discounting!AY$12","v":1296284.0971636153},{"$f":"AZ425 * Discounting!AZ$12","v":1270866.7619251129},{"$f":"BA425 * Discounting!BA$12","v":1245947.8058089342},{"$f":"BB425 * Discounting!BB$12","v":1221517.4566754256},{"$f":"BC425 * Discounting!BC$12","v":1197566.1339955153},{"$f":"BD425 * Discounting!BD$12","v":1174084.4450936422},{"$f":"BE425 * Discounting!BE$12","v":1151063.181464355},{"$f":"BF425 * Discounting!BF$12","v":1128493.3151611323},{"$f":"BG425 * Discounting!BG$12","v":1106365.9952560121},{"$f":"BH425 * Discounting!BH$12","v":1084672.5443686394},{"$f":"BI425 * Discounting!BI$12","v":1063404.4552633718},{"$f":"BJ425 * Discounting!BJ$12","v":1042553.3875131096},{"$f":"BK425 * Discounting!BK$12","v":1022111.1642285387},{"$f":"BL425 * Discounting!BL$12","v":1002069.7688515086},{"$f":"BM425 * Discounting!BM$12","v":0},{"$f":"BN425 * Discounting!BN$12","v":0},{"$f":"BO425 * Discounting!BO$12","v":0},{"$f":"BP425 * Discounting!BP$12","v":0},{"$f":"BQ425 * Discounting!BQ$12","v":0},{"$f":"BR425 * Discounting!BR$12","v":0},{"$f":"BS425 * Discounting!BS$12","v":0},{"$f":"BT425 * Discounting!BT$12","v":0},{"$f":"BU425 * Discounting!BU$12","v":0},{"$f":"BV425 * Discounting!BV$12","v":0},{"$f":"BW425 * Discounting!BW$12","v":0},{"$f":"BX425 * Discounting!BX$12","v":0},{"$f":"BY425 * Discounting!BY$12","v":0},{"$f":"BZ425 * Discounting!BZ$12","v":0},{"$f":"CA425 * Discounting!CA$12","v":0},{"$f":"CB425 * Discounting!CB$12","v":0},{"$f":"CC425 * Discounting!CC$12","v":0},{"$f":"CD425 * Discounting!CD$12","v":0},{"$f":"CE425 * Discounting!CE$12","v":0},{"$f":"CF425 * Discounting!CF$12","v":0},{"$f":"CG425 * Discounting!CG$12","v":0},{"$f":"CH425 * Discounting!CH$12","v":0},{"$f":"CI425 * Discounting!CI$12","v":0},{"$f":"CJ425 * Discounting!CJ$12","v":0},{"$f":"CK425 * Discounting!CK$12","v":0},{"$f":"CL425 * Discounting!CL$12","v":0},{"$f":"CM425 * Discounting!CM$12","v":0},{"$f":"CN425 * Discounting!CN$12","v":0},{"$f":"CO425 * Discounting!CO$12","v":0},{"$f":"CP425 * Discounting!CP$12","v":0},{"$f":"CQ425 * Discounting!CQ$12","v":0},{"$f":"CR425 * Discounting!CR$12","v":0},{"$f":"CS425 * Discounting!CS$12","v":0},{"$f":"CT425 * Discounting!CT$12","v":0},{"$f":"CU425 * Discounting!CU$12","v":0},{"$f":"CV425 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3790835.1559978812,null,{"$f":"J426 * Discounting!J$12","v":0},{"$f":"K426 * Discounting!K$12","v":0},{"$f":"L426 * Discounting!L$12","v":0},{"$f":"M426 * Discounting!M$12","v":0},{"$f":"N426 * Discounting!N$12","v":0},{"$f":"O426 * Discounting!O$12","v":0},{"$f":"P426 * Discounting!P$12","v":0},{"$f":"Q426 * Discounting!Q$12","v":0},{"$f":"R426 * Discounting!R$12","v":0},{"$f":"S426 * Discounting!S$12","v":0},{"$f":"T426 * Discounting!T$12","v":0},{"$f":"U426 * Discounting!U$12","v":0},{"$f":"V426 * Discounting!V$12","v":0},{"$f":"W426 * Discounting!W$12","v":0},{"$f":"X426 * Discounting!X$12","v":0},{"$f":"Y426 * Discounting!Y$12","v":135859.62147448733},{"$f":"Z426 * Discounting!Z$12","v":133195.70732792874},{"$f":"AA426 * Discounting!AA$12","v":130584.02679208701},{"$f":"AB426 * Discounting!AB$12","v":128023.55567851667},{"$f":"AC426 * Discounting!AC$12","v":125513.28988089869},{"$f":"AD426 * Discounting!AD$12","v":123052.24498127322},{"$f":"AE426 * Discounting!AE$12","v":120639.45586399337},{"$f":"AF426 * Discounting!AF$12","v":118273.9763372484},{"$f":"AG426 * Discounting!AG$12","v":115954.87876200821},{"$f":"AH426 * Discounting!AH$12","v":113681.25368824335},{"$f":"AI426 * Discounting!AI$12","v":111452.20949827778},{"$f":"AJ426 * Discounting!AJ$12","v":109266.87205713509},{"$f":"AK426 * Discounting!AK$12","v":107124.38436974026},{"$f":"AL426 * Discounting!AL$12","v":105023.9062448434},{"$f":"AM426 * Discounting!AM$12","v":102964.61396553274},{"$f":"AN426 * Discounting!AN$12","v":100945.69996620857},{"$f":"AO426 * Discounting!AO$12","v":98966.372515890747},{"$f":"AP426 * Discounting!AP$12","v":97025.855407736031},{"$f":"AQ426 * Discounting!AQ$12","v":95123.387654643157},{"$f":"AR426 * Discounting!AR$12","v":93258.223190826626},{"$f":"AS426 * Discounting!AS$12","v":91429.630579241784},{"$f":"AT426 * Discounting!AT$12","v":89636.892724746853},{"$f":"AU426 * Discounting!AU$12","v":87879.306592889072},{"$f":"AV426 * Discounting!AV$12","v":86156.18293420496},{"$f":"AW426 * Discounting!AW$12","v":84466.846013926421},{"$f":"AX426 * Discounting!AX$12","v":82810.633346986695},{"$f":"AY426 * Discounting!AY$12","v":81186.895438222244},{"$f":"AZ426 * Discounting!AZ$12","v":79594.995527668871},{"$f":"BA426 * Discounting!BA$12","v":78034.309340851818},{"$f":"BB426 * Discounting!BB$12","v":76504.224843972377},{"$f":"BC426 * Discounting!BC$12","v":75004.142003894478},{"$f":"BD426 * Discounting!BD$12","v":73533.472552837717},{"$f":"BE426 * Discounting!BE$12","v":72091.639757684025},{"$f":"BF426 * Discounting!BF$12","v":70678.078193807873},{"$f":"BG426 * Discounting!BG$12","v":69292.233523341041},{"$f":"BH426 * Discounting!BH$12","v":67933.562277785342},{"$f":"BI426 * Discounting!BI$12","v":66601.531644887596},{"$f":"BJ426 * Discounting!BJ$12","v":65295.619259693711},{"$f":"BK426 * Discounting!BK$12","v":64015.312999699709},{"$f":"BL426 * Discounting!BL$12","v":62760.110784019329},{"$f":"BM426 * Discounting!BM$12","v":0},{"$f":"BN426 * Discounting!BN$12","v":0},{"$f":"BO426 * Discounting!BO$12","v":0},{"$f":"BP426 * Discounting!BP$12","v":0},{"$f":"BQ426 * Discounting!BQ$12","v":0},{"$f":"BR426 * Discounting!BR$12","v":0},{"$f":"BS426 * Discounting!BS$12","v":0},{"$f":"BT426 * Discounting!BT$12","v":0},{"$f":"BU426 * Discounting!BU$12","v":0},{"$f":"BV426 * Discounting!BV$12","v":0},{"$f":"BW426 * Discounting!BW$12","v":0},{"$f":"BX426 * Discounting!BX$12","v":0},{"$f":"BY426 * Discounting!BY$12","v":0},{"$f":"BZ426 * Discounting!BZ$12","v":0},{"$f":"CA426 * Discounting!CA$12","v":0},{"$f":"CB426 * Discounting!CB$12","v":0},{"$f":"CC426 * Discounting!CC$12","v":0},{"$f":"CD426 * Discounting!CD$12","v":0},{"$f":"CE426 * Discounting!CE$12","v":0},{"$f":"CF426 * Discounting!CF$12","v":0},{"$f":"CG426 * Discounting!CG$12","v":0},{"$f":"CH426 * Discounting!CH$12","v":0},{"$f":"CI426 * Discounting!CI$12","v":0},{"$f":"CJ426 * Discounting!CJ$12","v":0},{"$f":"CK426 * Discounting!CK$12","v":0},{"$f":"CL426 * Discounting!CL$12","v":0},{"$f":"CM426 * Discounting!CM$12","v":0},{"$f":"CN426 * Discounting!CN$12","v":0},{"$f":"CO426 * Discounting!CO$12","v":0},{"$f":"CP426 * Discounting!CP$12","v":0},{"$f":"CQ426 * Discounting!CQ$12","v":0},{"$f":"CR426 * Discounting!CR$12","v":0},{"$f":"CS426 * Discounting!CS$12","v":0},{"$f":"CT426 * Discounting!CT$12","v":0},{"$f":"CU426 * Discounting!CU$12","v":0},{"$f":"CV426 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J427 * Discounting!J$12","v":0},{"$f":"K427 * Discounting!K$12","v":0},{"$f":"L427 * Discounting!L$12","v":0},{"$f":"M427 * Discounting!M$12","v":0},{"$f":"N427 * Discounting!N$12","v":0},{"$f":"O427 * Discounting!O$12","v":0},{"$f":"P427 * Discounting!P$12","v":0},{"$f":"Q427 * Discounting!Q$12","v":0},{"$f":"R427 * Discounting!R$12","v":0},{"$f":"S427 * Discounting!S$12","v":0},{"$f":"T427 * Discounting!T$12","v":0},{"$f":"U427 * Discounting!U$12","v":0},{"$f":"V427 * Discounting!V$12","v":0},{"$f":"W427 * Discounting!W$12","v":0},{"$f":"X427 * Discounting!X$12","v":0},{"$f":"Y427 * Discounting!Y$12","v":0},{"$f":"Z427 * Discounting!Z$12","v":0},{"$f":"AA427 * Discounting!AA$12","v":0},{"$f":"AB427 * Discounting!AB$12","v":0},{"$f":"AC427 * Discounting!AC$12","v":0},{"$f":"AD427 * Discounting!AD$12","v":0},{"$f":"AE427 * Discounting!AE$12","v":0},{"$f":"AF427 * Discounting!AF$12","v":0},{"$f":"AG427 * Discounting!AG$12","v":0},{"$f":"AH427 * Discounting!AH$12","v":0},{"$f":"AI427 * Discounting!AI$12","v":0},{"$f":"AJ427 * Discounting!AJ$12","v":0},{"$f":"AK427 * Discounting!AK$12","v":0},{"$f":"AL427 * Discounting!AL$12","v":0},{"$f":"AM427 * Discounting!AM$12","v":0},{"$f":"AN427 * Discounting!AN$12","v":0},{"$f":"AO427 * Discounting!AO$12","v":0},{"$f":"AP427 * Discounting!AP$12","v":0},{"$f":"AQ427 * Discounting!AQ$12","v":0},{"$f":"AR427 * Discounting!AR$12","v":0},{"$f":"AS427 * Discounting!AS$12","v":0},{"$f":"AT427 * Discounting!AT$12","v":0},{"$f":"AU427 * Discounting!AU$12","v":0},{"$f":"AV427 * Discounting!AV$12","v":0},{"$f":"AW427 * Discounting!AW$12","v":0},{"$f":"AX427 * Discounting!AX$12","v":0},{"$f":"AY427 * Discounting!AY$12","v":0},{"$f":"AZ427 * Discounting!AZ$12","v":0},{"$f":"BA427 * Discounting!BA$12","v":0},{"$f":"BB427 * Discounting!BB$12","v":0},{"$f":"BC427 * Discounting!BC$12","v":0},{"$f":"BD427 * Discounting!BD$12","v":0},{"$f":"BE427 * Discounting!BE$12","v":0},{"$f":"BF427 * Discounting!BF$12","v":0},{"$f":"BG427 * Discounting!BG$12","v":0},{"$f":"BH427 * Discounting!BH$12","v":0},{"$f":"BI427 * Discounting!BI$12","v":0},{"$f":"BJ427 * Discounting!BJ$12","v":0},{"$f":"BK427 * Discounting!BK$12","v":0},{"$f":"BL427 * Discounting!BL$12","v":0},{"$f":"BM427 * Discounting!BM$12","v":0},{"$f":"BN427 * Discounting!BN$12","v":0},{"$f":"BO427 * Discounting!BO$12","v":0},{"$f":"BP427 * Discounting!BP$12","v":0},{"$f":"BQ427 * Discounting!BQ$12","v":0},{"$f":"BR427 * Discounting!BR$12","v":0},{"$f":"BS427 * Discounting!BS$12","v":0},{"$f":"BT427 * Discounting!BT$12","v":0},{"$f":"BU427 * Discounting!BU$12","v":0},{"$f":"BV427 * Discounting!BV$12","v":0},{"$f":"BW427 * Discounting!BW$12","v":0},{"$f":"BX427 * Discounting!BX$12","v":0},{"$f":"BY427 * Discounting!BY$12","v":0},{"$f":"BZ427 * Discounting!BZ$12","v":0},{"$f":"CA427 * Discounting!CA$12","v":0},{"$f":"CB427 * Discounting!CB$12","v":0},{"$f":"CC427 * Discounting!CC$12","v":0},{"$f":"CD427 * Discounting!CD$12","v":0},{"$f":"CE427 * Discounting!CE$12","v":0},{"$f":"CF427 * Discounting!CF$12","v":0},{"$f":"CG427 * Discounting!CG$12","v":0},{"$f":"CH427 * Discounting!CH$12","v":0},{"$f":"CI427 * Discounting!CI$12","v":0},{"$f":"CJ427 * Discounting!CJ$12","v":0},{"$f":"CK427 * Discounting!CK$12","v":0},{"$f":"CL427 * Discounting!CL$12","v":0},{"$f":"CM427 * Discounting!CM$12","v":0},{"$f":"CN427 * Discounting!CN$12","v":0},{"$f":"CO427 * Discounting!CO$12","v":0},{"$f":"CP427 * Discounting!CP$12","v":0},{"$f":"CQ427 * Discounting!CQ$12","v":0},{"$f":"CR427 * Discounting!CR$12","v":0},{"$f":"CS427 * Discounting!CS$12","v":0},{"$f":"CT427 * Discounting!CT$12","v":0},{"$f":"CU427 * Discounting!CU$12","v":0},{"$f":"CV427 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2412699009.458169,null,{"$f":"J428 * Discounting!J$12","v":0},{"$f":"K428 * Discounting!K$12","v":0},{"$f":"L428 * Discounting!L$12","v":0},{"$f":"M428 * Discounting!M$12","v":0},{"$f":"N428 * Discounting!N$12","v":0},{"$f":"O428 * Discounting!O$12","v":0},{"$f":"P428 * Discounting!P$12","v":0},{"$f":"Q428 * Discounting!Q$12","v":0},{"$f":"R428 * Discounting!R$12","v":0},{"$f":"S428 * Discounting!S$12","v":0},{"$f":"T428 * Discounting!T$12","v":0},{"$f":"U428 * Discounting!U$12","v":0},{"$f":"V428 * Discounting!V$12","v":0},{"$f":"W428 * Discounting!W$12","v":0},{"$f":"X428 * Discounting!X$12","v":0},{"$f":"Y428 * Discounting!Y$12","v":0},{"$f":"Z428 * Discounting!Z$12","v":0},{"$f":"AA428 * Discounting!AA$12","v":0},{"$f":"AB428 * Discounting!AB$12","v":0},{"$f":"AC428 * Discounting!AC$12","v":0},{"$f":"AD428 * Discounting!AD$12","v":35454943.363036811},{"$f":"AE428 * Discounting!AE$12","v":70909886.726073608},{"$f":"AF428 * Discounting!AF$12","v":70909886.726073623},{"$f":"AG428 * Discounting!AG$12","v":70909886.726073608},{"$f":"AH428 * Discounting!AH$12","v":70909886.726073623},{"$f":"AI428 * Discounting!AI$12","v":70909886.726073623},{"$f":"AJ428 * Discounting!AJ$12","v":70909886.726073608},{"$f":"AK428 * Discounting!AK$12","v":70909886.726073623},{"$f":"AL428 * Discounting!AL$12","v":70909886.726073608},{"$f":"AM428 * Discounting!AM$12","v":70909886.726073623},{"$f":"AN428 * Discounting!AN$12","v":70909886.726073608},{"$f":"AO428 * Discounting!AO$12","v":70909886.726073608},{"$f":"AP428 * Discounting!AP$12","v":70909886.726073608},{"$f":"AQ428 * Discounting!AQ$12","v":70909886.726073608},{"$f":"AR428 * Discounting!AR$12","v":70909886.726073608},{"$f":"AS428 * Discounting!AS$12","v":70909886.726073623},{"$f":"AT428 * Discounting!AT$12","v":70909886.726073608},{"$f":"AU428 * Discounting!AU$12","v":70909886.726073608},{"$f":"AV428 * Discounting!AV$12","v":70909886.726073608},{"$f":"AW428 * Discounting!AW$12","v":70909886.726073608},{"$f":"AX428 * Discounting!AX$12","v":70909886.726073623},{"$f":"AY428 * Discounting!AY$12","v":70909886.726073608},{"$f":"AZ428 * Discounting!AZ$12","v":70909886.726073623},{"$f":"BA428 * Discounting!BA$12","v":70909886.726073608},{"$f":"BB428 * Discounting!BB$12","v":70909886.726073608},{"$f":"BC428 * Discounting!BC$12","v":70909886.726073608},{"$f":"BD428 * Discounting!BD$12","v":70909886.726073623},{"$f":"BE428 * Discounting!BE$12","v":70909886.726073608},{"$f":"BF428 * Discounting!BF$12","v":70909886.726073608},{"$f":"BG428 * Discounting!BG$12","v":70909886.726073608},{"$f":"BH428 * Discounting!BH$12","v":70909886.726073623},{"$f":"BI428 * Discounting!BI$12","v":70909886.726073608},{"$f":"BJ428 * Discounting!BJ$12","v":70909886.726073608},{"$f":"BK428 * Discounting!BK$12","v":70909886.726073608},{"$f":"BL428 * Discounting!BL$12","v":37217804.134704106},{"$f":"BM428 * Discounting!BM$12","v":0},{"$f":"BN428 * Discounting!BN$12","v":0},{"$f":"BO428 * Discounting!BO$12","v":0},{"$f":"BP428 * Discounting!BP$12","v":0},{"$f":"BQ428 * Discounting!BQ$12","v":0},{"$f":"BR428 * Discounting!BR$12","v":0},{"$f":"BS428 * Discounting!BS$12","v":0},{"$f":"BT428 * Discounting!BT$12","v":0},{"$f":"BU428 * Discounting!BU$12","v":0},{"$f":"BV428 * Discounting!BV$12","v":0},{"$f":"BW428 * Discounting!BW$12","v":0},{"$f":"BX428 * Discounting!BX$12","v":0},{"$f":"BY428 * Discounting!BY$12","v":0},{"$f":"BZ428 * Discounting!BZ$12","v":0},{"$f":"CA428 * Discounting!CA$12","v":0},{"$f":"CB428 * Discounting!CB$12","v":0},{"$f":"CC428 * Discounting!CC$12","v":0},{"$f":"CD428 * Discounting!CD$12","v":0},{"$f":"CE428 * Discounting!CE$12","v":0},{"$f":"CF428 * Discounting!CF$12","v":0},{"$f":"CG428 * Discounting!CG$12","v":0},{"$f":"CH428 * Discounting!CH$12","v":0},{"$f":"CI428 * Discounting!CI$12","v":0},{"$f":"CJ428 * Discounting!CJ$12","v":0},{"$f":"CK428 * Discounting!CK$12","v":0},{"$f":"CL428 * Discounting!CL$12","v":0},{"$f":"CM428 * Discounting!CM$12","v":0},{"$f":"CN428 * Discounting!CN$12","v":0},{"$f":"CO428 * Discounting!CO$12","v":0},{"$f":"CP428 * Discounting!CP$12","v":0},{"$f":"CQ428 * Discounting!CQ$12","v":0},{"$f":"CR428 * Discounting!CR$12","v":0},{"$f":"CS428 * Discounting!CS$12","v":0},{"$f":"CT428 * Discounting!CT$12","v":0},{"$f":"CU428 * Discounting!CU$12","v":0},{"$f":"CV428 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},341236022.32424259,null,{"$f":"J429 * Discounting!J$12","v":0},{"$f":"K429 * Discounting!K$12","v":0},{"$f":"L429 * Discounting!L$12","v":0},{"$f":"M429 * Discounting!M$12","v":0},{"$f":"N429 * Discounting!N$12","v":0},{"$f":"O429 * Discounting!O$12","v":0},{"$f":"P429 * Discounting!P$12","v":0},{"$f":"Q429 * Discounting!Q$12","v":0},{"$f":"R429 * Discounting!R$12","v":0},{"$f":"S429 * Discounting!S$12","v":0},{"$f":"T429 * Discounting!T$12","v":0},{"$f":"U429 * Discounting!U$12","v":0},{"$f":"V429 * Discounting!V$12","v":0},{"$f":"W429 * Discounting!W$12","v":0},{"$f":"X429 * Discounting!X$12","v":0},{"$f":"Y429 * Discounting!Y$12","v":0},{"$f":"Z429 * Discounting!Z$12","v":0},{"$f":"AA429 * Discounting!AA$12","v":0},{"$f":"AB429 * Discounting!AB$12","v":0},{"$f":"AC429 * Discounting!AC$12","v":0},{"$f":"AD429 * Discounting!AD$12","v":5017240.6747676916},{"$f":"AE429 * Discounting!AE$12","v":10034481.349535383},{"$f":"AF429 * Discounting!AF$12","v":10034481.349535383},{"$f":"AG429 * Discounting!AG$12","v":10034481.349535383},{"$f":"AH429 * Discounting!AH$12","v":10034481.349535383},{"$f":"AI429 * Discounting!AI$12","v":10034481.349535383},{"$f":"AJ429 * Discounting!AJ$12","v":10034481.349535383},{"$f":"AK429 * Discounting!AK$12","v":10034481.349535383},{"$f":"AL429 * Discounting!AL$12","v":10034481.349535383},{"$f":"AM429 * Discounting!AM$12","v":10034481.349535383},{"$f":"AN429 * Discounting!AN$12","v":10034481.349535383},{"$f":"AO429 * Discounting!AO$12","v":10034481.349535383},{"$f":"AP429 * Discounting!AP$12","v":10034481.349535381},{"$f":"AQ429 * Discounting!AQ$12","v":10034481.349535383},{"$f":"AR429 * Discounting!AR$12","v":10034481.349535383},{"$f":"AS429 * Discounting!AS$12","v":10034481.349535383},{"$f":"AT429 * Discounting!AT$12","v":10034481.349535383},{"$f":"AU429 * Discounting!AU$12","v":10034481.349535383},{"$f":"AV429 * Discounting!AV$12","v":10034481.349535383},{"$f":"AW429 * Discounting!AW$12","v":10034481.349535383},{"$f":"AX429 * Discounting!AX$12","v":10034481.349535383},{"$f":"AY429 * Discounting!AY$12","v":10034481.349535383},{"$f":"AZ429 * Discounting!AZ$12","v":10034481.349535383},{"$f":"BA429 * Discounting!BA$12","v":10034481.349535383},{"$f":"BB429 * Discounting!BB$12","v":10034481.349535383},{"$f":"BC429 * Discounting!BC$12","v":10034481.349535381},{"$f":"BD429 * Discounting!BD$12","v":10034481.349535383},{"$f":"BE429 * Discounting!BE$12","v":10034481.349535383},{"$f":"BF429 * Discounting!BF$12","v":10034481.349535383},{"$f":"BG429 * Discounting!BG$12","v":10034481.349535381},{"$f":"BH429 * Discounting!BH$12","v":10034481.349535383},{"$f":"BI429 * Discounting!BI$12","v":10034481.349535383},{"$f":"BJ429 * Discounting!BJ$12","v":10034481.349535383},{"$f":"BK429 * Discounting!BK$12","v":10034481.349535383},{"$f":"BL429 * Discounting!BL$12","v":5080897.1148072667},{"$f":"BM429 * Discounting!BM$12","v":0},{"$f":"BN429 * Discounting!BN$12","v":0},{"$f":"BO429 * Discounting!BO$12","v":0},{"$f":"BP429 * Discounting!BP$12","v":0},{"$f":"BQ429 * Discounting!BQ$12","v":0},{"$f":"BR429 * Discounting!BR$12","v":0},{"$f":"BS429 * Discounting!BS$12","v":0},{"$f":"BT429 * Discounting!BT$12","v":0},{"$f":"BU429 * Discounting!BU$12","v":0},{"$f":"BV429 * Discounting!BV$12","v":0},{"$f":"BW429 * Discounting!BW$12","v":0},{"$f":"BX429 * Discounting!BX$12","v":0},{"$f":"BY429 * Discounting!BY$12","v":0},{"$f":"BZ429 * Discounting!BZ$12","v":0},{"$f":"CA429 * Discounting!CA$12","v":0},{"$f":"CB429 * Discounting!CB$12","v":0},{"$f":"CC429 * Discounting!CC$12","v":0},{"$f":"CD429 * Discounting!CD$12","v":0},{"$f":"CE429 * Discounting!CE$12","v":0},{"$f":"CF429 * Discounting!CF$12","v":0},{"$f":"CG429 * Discounting!CG$12","v":0},{"$f":"CH429 * Discounting!CH$12","v":0},{"$f":"CI429 * Discounting!CI$12","v":0},{"$f":"CJ429 * Discounting!CJ$12","v":0},{"$f":"CK429 * Discounting!CK$12","v":0},{"$f":"CL429 * Discounting!CL$12","v":0},{"$f":"CM429 * Discounting!CM$12","v":0},{"$f":"CN429 * Discounting!CN$12","v":0},{"$f":"CO429 * Discounting!CO$12","v":0},{"$f":"CP429 * Discounting!CP$12","v":0},{"$f":"CQ429 * Discounting!CQ$12","v":0},{"$f":"CR429 * Discounting!CR$12","v":0},{"$f":"CS429 * Discounting!CS$12","v":0},{"$f":"CT429 * Discounting!CT$12","v":0},{"$f":"CU429 * Discounting!CU$12","v":0},{"$f":"CV429 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},7405831693.4126587,null,{"$f":"J430 * Discounting!J$12","v":0},{"$f":"K430 * Discounting!K$12","v":0},{"$f":"L430 * Discounting!L$12","v":0},{"$f":"M430 * Discounting!M$12","v":0},{"$f":"N430 * Discounting!N$12","v":0},{"$f":"O430 * Discounting!O$12","v":0},{"$f":"P430 * Discounting!P$12","v":0},{"$f":"Q430 * Discounting!Q$12","v":0},{"$f":"R430 * Discounting!R$12","v":0},{"$f":"S430 * Discounting!S$12","v":0},{"$f":"T430 * Discounting!T$12","v":0},{"$f":"U430 * Discounting!U$12","v":0},{"$f":"V430 * Discounting!V$12","v":0},{"$f":"W430 * Discounting!W$12","v":0},{"$f":"X430 * Discounting!X$12","v":0},{"$f":"Y430 * Discounting!Y$12","v":0},{"$f":"Z430 * Discounting!Z$12","v":0},{"$f":"AA430 * Discounting!AA$12","v":0},{"$f":"AB430 * Discounting!AB$12","v":0},{"$f":"AC430 * Discounting!AC$12","v":0},{"$f":"AD430 * Discounting!AD$12","v":41840073.392795995},{"$f":"AE430 * Discounting!AE$12","v":98687174.459038764},{"$f":"AF430 * Discounting!AF$12","v":98687174.459038749},{"$f":"AG430 * Discounting!AG$12","v":98687174.459038764},{"$f":"AH430 * Discounting!AH$12","v":98687174.459038779},{"$f":"AI430 * Discounting!AI$12","v":98687174.459038764},{"$f":"AJ430 * Discounting!AJ$12","v":98687174.459038794},{"$f":"AK430 * Discounting!AK$12","v":98687174.459038779},{"$f":"AL430 * Discounting!AL$12","v":98687174.459038809},{"$f":"AM430 * Discounting!AM$12","v":98687174.459038749},{"$f":"AN430 * Discounting!AN$12","v":98687174.459038734},{"$f":"AO430 * Discounting!AO$12","v":133427183.51856247},{"$f":"AP430 * Discounting!AP$12","v":232612436.7661891},{"$f":"AQ430 * Discounting!AQ$12","v":314647874.93252182},{"$f":"AR430 * Discounting!AR$12","v":317195993.7319715},{"$f":"AS430 * Discounting!AS$12","v":317207068.89725864},{"$f":"AT430 * Discounting!AT$12","v":317217926.90244204},{"$f":"AU430 * Discounting!AU$12","v":317228572.00556302},{"$f":"AV430 * Discounting!AV$12","v":148117532.99072239},{"$f":"AW430 * Discounting!AW$12","v":148127764.73151526},{"$f":"AX430 * Discounting!AX$12","v":145600973.71908304},{"$f":"AY430 * Discounting!AY$12","v":148147630.27976766},{"$f":"AZ430 * Discounting!AZ$12","v":317278747.26808774},{"$f":"BA430 * Discounting!BA$12","v":315596985.06111509},{"$f":"BB430 * Discounting!BB$12","v":317297467.01789397},{"$f":"BC430 * Discounting!BC$12","v":317306552.51090807},{"$f":"BD430 * Discounting!BD$12","v":317315459.85700035},{"$f":"BE430 * Discounting!BE$12","v":317324192.54924768},{"$f":"BF430 * Discounting!BF$12","v":317332754.01223522},{"$f":"BG430 * Discounting!BG$12","v":156144469.19020915},{"$f":"BH430 * Discounting!BH$12","v":324428566.21465188},{"$f":"BI430 * Discounting!BI$12","v":326973456.0032981},{"$f":"BJ430 * Discounting!BJ$12","v":326981365.47171926},{"$f":"BK430 * Discounting!BK$12","v":327834727.22947657},{"$f":"BL430 * Discounting!BL$12","v":155774174.56803554},{"$f":"BM430 * Discounting!BM$12","v":0},{"$f":"BN430 * Discounting!BN$12","v":0},{"$f":"BO430 * Discounting!BO$12","v":0},{"$f":"BP430 * Discounting!BP$12","v":0},{"$f":"BQ430 * Discounting!BQ$12","v":0},{"$f":"BR430 * Discounting!BR$12","v":0},{"$f":"BS430 * Discounting!BS$12","v":0},{"$f":"BT430 * Discounting!BT$12","v":0},{"$f":"BU430 * Discounting!BU$12","v":0},{"$f":"BV430 * Discounting!BV$12","v":0},{"$f":"BW430 * Discounting!BW$12","v":0},{"$f":"BX430 * Discounting!BX$12","v":0},{"$f":"BY430 * Discounting!BY$12","v":0},{"$f":"BZ430 * Discounting!BZ$12","v":0},{"$f":"CA430 * Discounting!CA$12","v":0},{"$f":"CB430 * Discounting!CB$12","v":0},{"$f":"CC430 * Discounting!CC$12","v":0},{"$f":"CD430 * Discounting!CD$12","v":0},{"$f":"CE430 * Discounting!CE$12","v":0},{"$f":"CF430 * Discounting!CF$12","v":0},{"$f":"CG430 * Discounting!CG$12","v":0},{"$f":"CH430 * Discounting!CH$12","v":0},{"$f":"CI430 * Discounting!CI$12","v":0},{"$f":"CJ430 * Discounting!CJ$12","v":0},{"$f":"CK430 * Discounting!CK$12","v":0},{"$f":"CL430 * Discounting!CL$12","v":0},{"$f":"CM430 * Discounting!CM$12","v":0},{"$f":"CN430 * Discounting!CN$12","v":0},{"$f":"CO430 * Discounting!CO$12","v":0},{"$f":"CP430 * Discounting!CP$12","v":0},{"$f":"CQ430 * Discounting!CQ$12","v":0},{"$f":"CR430 * Discounting!CR$12","v":0},{"$f":"CS430 * Discounting!CS$12","v":0},{"$f":"CT430 * Discounting!CT$12","v":0},{"$f":"CU430 * Discounting!CU$12","v":0},{"$f":"CV430 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},16986596313.751127,null,{"$f":"J431 * Discounting!J$12","v":0},{"$f":"K431 * Discounting!K$12","v":0},{"$f":"L431 * Discounting!L$12","v":0},{"$f":"M431 * Discounting!M$12","v":0},{"$f":"N431 * Discounting!N$12","v":0},{"$f":"O431 * Discounting!O$12","v":0},{"$f":"P431 * Discounting!P$12","v":0},{"$f":"Q431 * Discounting!Q$12","v":0},{"$f":"R431 * Discounting!R$12","v":0},{"$f":"S431 * Discounting!S$12","v":0},{"$f":"T431 * Discounting!T$12","v":0},{"$f":"U431 * Discounting!U$12","v":0},{"$f":"V431 * Discounting!V$12","v":0},{"$f":"W431 * Discounting!W$12","v":0},{"$f":"X431 * Discounting!X$12","v":0},{"$f":"Y431 * Discounting!Y$12","v":0},{"$f":"Z431 * Discounting!Z$12","v":0},{"$f":"AA431 * Discounting!AA$12","v":0},{"$f":"AB431 * Discounting!AB$12","v":0},{"$f":"AC431 * Discounting!AC$12","v":0},{"$f":"AD431 * Discounting!AD$12","v":0},{"$f":"AE431 * Discounting!AE$12","v":44745256.057288125},{"$f":"AF431 * Discounting!AF$12","v":66253909.662734352},{"$f":"AG431 * Discounting!AG$12","v":84127403.555606216},{"$f":"AH431 * Discounting!AH$12","v":110239176.1891374},{"$f":"AI431 * Discounting!AI$12","v":162555456.84964111},{"$f":"AJ431 * Discounting!AJ$12","v":402907123.24517363},{"$f":"AK431 * Discounting!AK$12","v":407180260.56837386},{"$f":"AL431 * Discounting!AL$12","v":518254851.23841077},{"$f":"AM431 * Discounting!AM$12","v":572318728.92677832},{"$f":"AN431 * Discounting!AN$12","v":558271439.83602703},{"$f":"AO431 * Discounting!AO$12","v":535923067.93662965},{"$f":"AP431 * Discounting!AP$12","v":509520759.04180127},{"$f":"AQ431 * Discounting!AQ$12","v":523630291.34975177},{"$f":"AR431 * Discounting!AR$12","v":559192844.27040648},{"$f":"AS431 * Discounting!AS$12","v":595521252.88151801},{"$f":"AT431 * Discounting!AT$12","v":619405088.39060128},{"$f":"AU431 * Discounting!AU$12","v":631234842.51193488},{"$f":"AV431 * Discounting!AV$12","v":651673986.8100996},{"$f":"AW431 * Discounting!AW$12","v":626597341.07831883},{"$f":"AX431 * Discounting!AX$12","v":602313587.44096935},{"$f":"AY431 * Discounting!AY$12","v":577533280.93669009},{"$f":"AZ431 * Discounting!AZ$12","v":533830830.63482147},{"$f":"BA431 * Discounting!BA$12","v":559125077.70539832},{"$f":"BB431 * Discounting!BB$12","v":583274889.21445036},{"$f":"BC431 * Discounting!BC$12","v":607746422.62794638},{"$f":"BD431 * Discounting!BD$12","v":631390548.92631531},{"$f":"BE431 * Discounting!BE$12","v":631399523.12996531},{"$f":"BF431 * Discounting!BF$12","v":631640036.78658926},{"$f":"BG431 * Discounting!BG$12","v":654608580.86904275},{"$f":"BH431 * Discounting!BH$12","v":614477906.16887534},{"$f":"BI431 * Discounting!BI$12","v":619376526.4059267},{"$f":"BJ431 * Discounting!BJ$12","v":624850607.00630188},{"$f":"BK431 * Discounting!BK$12","v":630116954.97343969},{"$f":"BL431 * Discounting!BL$12","v":305358460.52416193},{"$f":"BM431 * Discounting!BM$12","v":0},{"$f":"BN431 * Discounting!BN$12","v":0},{"$f":"BO431 * Discounting!BO$12","v":0},{"$f":"BP431 * Discounting!BP$12","v":0},{"$f":"BQ431 * Discounting!BQ$12","v":0},{"$f":"BR431 * Discounting!BR$12","v":0},{"$f":"BS431 * Discounting!BS$12","v":0},{"$f":"BT431 * Discounting!BT$12","v":0},{"$f":"BU431 * Discounting!BU$12","v":0},{"$f":"BV431 * Discounting!BV$12","v":0},{"$f":"BW431 * Discounting!BW$12","v":0},{"$f":"BX431 * Discounting!BX$12","v":0},{"$f":"BY431 * Discounting!BY$12","v":0},{"$f":"BZ431 * Discounting!BZ$12","v":0},{"$f":"CA431 * Discounting!CA$12","v":0},{"$f":"CB431 * Discounting!CB$12","v":0},{"$f":"CC431 * Discounting!CC$12","v":0},{"$f":"CD431 * Discounting!CD$12","v":0},{"$f":"CE431 * Discounting!CE$12","v":0},{"$f":"CF431 * Discounting!CF$12","v":0},{"$f":"CG431 * Discounting!CG$12","v":0},{"$f":"CH431 * Discounting!CH$12","v":0},{"$f":"CI431 * Discounting!CI$12","v":0},{"$f":"CJ431 * Discounting!CJ$12","v":0},{"$f":"CK431 * Discounting!CK$12","v":0},{"$f":"CL431 * Discounting!CL$12","v":0},{"$f":"CM431 * Discounting!CM$12","v":0},{"$f":"CN431 * Discounting!CN$12","v":0},{"$f":"CO431 * Discounting!CO$12","v":0},{"$f":"CP431 * Discounting!CP$12","v":0},{"$f":"CQ431 * Discounting!CQ$12","v":0},{"$f":"CR431 * Discounting!CR$12","v":0},{"$f":"CS431 * Discounting!CS$12","v":0},{"$f":"CT431 * Discounting!CT$12","v":0},{"$f":"CU431 * Discounting!CU$12","v":0},{"$f":"CV431 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J432 * Discounting!J$12","v":0},{"$f":"K432 * Discounting!K$12","v":0},{"$f":"L432 * Discounting!L$12","v":0},{"$f":"M432 * Discounting!M$12","v":0},{"$f":"N432 * Discounting!N$12","v":0},{"$f":"O432 * Discounting!O$12","v":0},{"$f":"P432 * Discounting!P$12","v":0},{"$f":"Q432 * Discounting!Q$12","v":0},{"$f":"R432 * Discounting!R$12","v":0},{"$f":"S432 * Discounting!S$12","v":0},{"$f":"T432 * Discounting!T$12","v":0},{"$f":"U432 * Discounting!U$12","v":0},{"$f":"V432 * Discounting!V$12","v":0},{"$f":"W432 * Discounting!W$12","v":0},{"$f":"X432 * Discounting!X$12","v":0},{"$f":"Y432 * Discounting!Y$12","v":0},{"$f":"Z432 * Discounting!Z$12","v":0},{"$f":"AA432 * Discounting!AA$12","v":0},{"$f":"AB432 * Discounting!AB$12","v":0},{"$f":"AC432 * Discounting!AC$12","v":0},{"$f":"AD432 * Discounting!AD$12","v":0},{"$f":"AE432 * Discounting!AE$12","v":0},{"$f":"AF432 * Discounting!AF$12","v":0},{"$f":"AG432 * Discounting!AG$12","v":0},{"$f":"AH432 * Discounting!AH$12","v":0},{"$f":"AI432 * Discounting!AI$12","v":0},{"$f":"AJ432 * Discounting!AJ$12","v":0},{"$f":"AK432 * Discounting!AK$12","v":0},{"$f":"AL432 * Discounting!AL$12","v":0},{"$f":"AM432 * Discounting!AM$12","v":0},{"$f":"AN432 * Discounting!AN$12","v":0},{"$f":"AO432 * Discounting!AO$12","v":0},{"$f":"AP432 * Discounting!AP$12","v":0},{"$f":"AQ432 * Discounting!AQ$12","v":0},{"$f":"AR432 * Discounting!AR$12","v":0},{"$f":"AS432 * Discounting!AS$12","v":0},{"$f":"AT432 * Discounting!AT$12","v":0},{"$f":"AU432 * Discounting!AU$12","v":0},{"$f":"AV432 * Discounting!AV$12","v":0},{"$f":"AW432 * Discounting!AW$12","v":0},{"$f":"AX432 * Discounting!AX$12","v":0},{"$f":"AY432 * Discounting!AY$12","v":0},{"$f":"AZ432 * Discounting!AZ$12","v":0},{"$f":"BA432 * Discounting!BA$12","v":0},{"$f":"BB432 * Discounting!BB$12","v":0},{"$f":"BC432 * Discounting!BC$12","v":0},{"$f":"BD432 * Discounting!BD$12","v":0},{"$f":"BE432 * Discounting!BE$12","v":0},{"$f":"BF432 * Discounting!BF$12","v":0},{"$f":"BG432 * Discounting!BG$12","v":0},{"$f":"BH432 * Discounting!BH$12","v":0},{"$f":"BI432 * Discounting!BI$12","v":0},{"$f":"BJ432 * Discounting!BJ$12","v":0},{"$f":"BK432 * Discounting!BK$12","v":0},{"$f":"BL432 * Discounting!BL$12","v":0},{"$f":"BM432 * Discounting!BM$12","v":0},{"$f":"BN432 * Discounting!BN$12","v":0},{"$f":"BO432 * Discounting!BO$12","v":0},{"$f":"BP432 * Discounting!BP$12","v":0},{"$f":"BQ432 * Discounting!BQ$12","v":0},{"$f":"BR432 * Discounting!BR$12","v":0},{"$f":"BS432 * Discounting!BS$12","v":0},{"$f":"BT432 * Discounting!BT$12","v":0},{"$f":"BU432 * Discounting!BU$12","v":0},{"$f":"BV432 * Discounting!BV$12","v":0},{"$f":"BW432 * Discounting!BW$12","v":0},{"$f":"BX432 * Discounting!BX$12","v":0},{"$f":"BY432 * Discounting!BY$12","v":0},{"$f":"BZ432 * Discounting!BZ$12","v":0},{"$f":"CA432 * Discounting!CA$12","v":0},{"$f":"CB432 * Discounting!CB$12","v":0},{"$f":"CC432 * Discounting!CC$12","v":0},{"$f":"CD432 * Discounting!CD$12","v":0},{"$f":"CE432 * Discounting!CE$12","v":0},{"$f":"CF432 * Discounting!CF$12","v":0},{"$f":"CG432 * Discounting!CG$12","v":0},{"$f":"CH432 * Discounting!CH$12","v":0},{"$f":"CI432 * Discounting!CI$12","v":0},{"$f":"CJ432 * Discounting!CJ$12","v":0},{"$f":"CK432 * Discounting!CK$12","v":0},{"$f":"CL432 * Discounting!CL$12","v":0},{"$f":"CM432 * Discounting!CM$12","v":0},{"$f":"CN432 * Discounting!CN$12","v":0},{"$f":"CO432 * Discounting!CO$12","v":0},{"$f":"CP432 * Discounting!CP$12","v":0},{"$f":"CQ432 * Discounting!CQ$12","v":0},{"$f":"CR432 * Discounting!CR$12","v":0},{"$f":"CS432 * Discounting!CS$12","v":0},{"$f":"CT432 * Discounting!CT$12","v":0},{"$f":"CU432 * Discounting!CU$12","v":0},{"$f":"CV432 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6232189780.0554781,null,{"$f":"J433 * Discounting!J$12","v":0},{"$f":"K433 * Discounting!K$12","v":0},{"$f":"L433 * Discounting!L$12","v":0},{"$f":"M433 * Discounting!M$12","v":0},{"$f":"N433 * Discounting!N$12","v":0},{"$f":"O433 * Discounting!O$12","v":0},{"$f":"P433 * Discounting!P$12","v":0},{"$f":"Q433 * Discounting!Q$12","v":0},{"$f":"R433 * Discounting!R$12","v":0},{"$f":"S433 * Discounting!S$12","v":0},{"$f":"T433 * Discounting!T$12","v":0},{"$f":"U433 * Discounting!U$12","v":0},{"$f":"V433 * Discounting!V$12","v":0},{"$f":"W433 * Discounting!W$12","v":0},{"$f":"X433 * Discounting!X$12","v":0},{"$f":"Y433 * Discounting!Y$12","v":0},{"$f":"Z433 * Discounting!Z$12","v":0},{"$f":"AA433 * Discounting!AA$12","v":0},{"$f":"AB433 * Discounting!AB$12","v":0},{"$f":"AC433 * Discounting!AC$12","v":0},{"$f":"AD433 * Discounting!AD$12","v":0},{"$f":"AE433 * Discounting!AE$12","v":0},{"$f":"AF433 * Discounting!AF$12","v":17707554.307946954},{"$f":"AG433 * Discounting!AG$12","v":122734024.44034061},{"$f":"AH433 * Discounting!AH$12","v":123581752.59525608},{"$f":"AI433 * Discounting!AI$12","v":122010598.77201831},{"$f":"AJ433 * Discounting!AJ$12","v":122825408.60949951},{"$f":"AK433 * Discounting!AK$12","v":123624241.78350066},{"$f":"AL433 * Discounting!AL$12","v":128253757.09912784},{"$f":"AM433 * Discounting!AM$12","v":143508429.79486507},{"$f":"AN433 * Discounting!AN$12","v":144477844.74873298},{"$f":"AO433 * Discounting!AO$12","v":143830727.56654561},{"$f":"AP433 * Discounting!AP$12","v":142861167.48012573},{"$f":"AQ433 * Discounting!AQ$12","v":142859815.3826555},{"$f":"AR433 * Discounting!AR$12","v":145086608.38678187},{"$f":"AS433 * Discounting!AS$12","v":233478321.61382377},{"$f":"AT433 * Discounting!AT$12","v":233480277.49186522},{"$f":"AU433 * Discounting!AU$12","v":233482195.01935685},{"$f":"AV433 * Discounting!AV$12","v":236183303.345936},{"$f":"AW433 * Discounting!AW$12","v":236185146.4134981},{"$f":"AX433 * Discounting!AX$12","v":235729989.59849727},{"$f":"AY433 * Discounting!AY$12","v":236188724.841483},{"$f":"AZ433 * Discounting!AZ$12","v":233491233.20754495},{"$f":"BA433 * Discounting!BA$12","v":233188293.42109331},{"$f":"BB433 * Discounting!BB$12","v":233494605.24015772},{"$f":"BC433 * Discounting!BC$12","v":233496241.83140829},{"$f":"BD433 * Discounting!BD$12","v":233497846.33263439},{"$f":"BE433 * Discounting!BE$12","v":233499419.37305212},{"$f":"BF433 * Discounting!BF$12","v":233500961.56954005},{"$f":"BG433 * Discounting!BG$12","v":244714061.26488313},{"$f":"BH433 * Discounting!BH$12","v":241863993.93034166},{"$f":"BI433 * Discounting!BI$12","v":242322410.92051977},{"$f":"BJ433 * Discounting!BJ$12","v":242323835.67169118},{"$f":"BK433 * Discounting!BK$12","v":242477553.7345596},{"$f":"BL433 * Discounting!BL$12","v":116229434.26619644},{"$f":"BM433 * Discounting!BM$12","v":0},{"$f":"BN433 * Discounting!BN$12","v":0},{"$f":"BO433 * Discounting!BO$12","v":0},{"$f":"BP433 * Discounting!BP$12","v":0},{"$f":"BQ433 * Discounting!BQ$12","v":0},{"$f":"BR433 * Discounting!BR$12","v":0},{"$f":"BS433 * Discounting!BS$12","v":0},{"$f":"BT433 * Discounting!BT$12","v":0},{"$f":"BU433 * Discounting!BU$12","v":0},{"$f":"BV433 * Discounting!BV$12","v":0},{"$f":"BW433 * Discounting!BW$12","v":0},{"$f":"BX433 * Discounting!BX$12","v":0},{"$f":"BY433 * Discounting!BY$12","v":0},{"$f":"BZ433 * Discounting!BZ$12","v":0},{"$f":"CA433 * Discounting!CA$12","v":0},{"$f":"CB433 * Discounting!CB$12","v":0},{"$f":"CC433 * Discounting!CC$12","v":0},{"$f":"CD433 * Discounting!CD$12","v":0},{"$f":"CE433 * Discounting!CE$12","v":0},{"$f":"CF433 * Discounting!CF$12","v":0},{"$f":"CG433 * Discounting!CG$12","v":0},{"$f":"CH433 * Discounting!CH$12","v":0},{"$f":"CI433 * Discounting!CI$12","v":0},{"$f":"CJ433 * Discounting!CJ$12","v":0},{"$f":"CK433 * Discounting!CK$12","v":0},{"$f":"CL433 * Discounting!CL$12","v":0},{"$f":"CM433 * Discounting!CM$12","v":0},{"$f":"CN433 * Discounting!CN$12","v":0},{"$f":"CO433 * Discounting!CO$12","v":0},{"$f":"CP433 * Discounting!CP$12","v":0},{"$f":"CQ433 * Discounting!CQ$12","v":0},{"$f":"CR433 * Discounting!CR$12","v":0},{"$f":"CS433 * Discounting!CS$12","v":0},{"$f":"CT433 * Discounting!CT$12","v":0},{"$f":"CU433 * Discounting!CU$12","v":0},{"$f":"CV433 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3916073043.1169825,null,{"$f":"J434 * Discounting!J$12","v":0},{"$f":"K434 * Discounting!K$12","v":0},{"$f":"L434 * Discounting!L$12","v":0},{"$f":"M434 * Discounting!M$12","v":0},{"$f":"N434 * Discounting!N$12","v":0},{"$f":"O434 * Discounting!O$12","v":0},{"$f":"P434 * Discounting!P$12","v":0},{"$f":"Q434 * Discounting!Q$12","v":0},{"$f":"R434 * Discounting!R$12","v":0},{"$f":"S434 * Discounting!S$12","v":0},{"$f":"T434 * Discounting!T$12","v":0},{"$f":"U434 * Discounting!U$12","v":0},{"$f":"V434 * Discounting!V$12","v":0},{"$f":"W434 * Discounting!W$12","v":0},{"$f":"X434 * Discounting!X$12","v":0},{"$f":"Y434 * Discounting!Y$12","v":0},{"$f":"Z434 * Discounting!Z$12","v":0},{"$f":"AA434 * Discounting!AA$12","v":0},{"$f":"AB434 * Discounting!AB$12","v":0},{"$f":"AC434 * Discounting!AC$12","v":0},{"$f":"AD434 * Discounting!AD$12","v":0},{"$f":"AE434 * Discounting!AE$12","v":0},{"$f":"AF434 * Discounting!AF$12","v":55587487.645054974},{"$f":"AG434 * Discounting!AG$12","v":102047881.64074595},{"$f":"AH434 * Discounting!AH$12","v":100199659.71681671},{"$f":"AI434 * Discounting!AI$12","v":93553993.209852338},{"$f":"AJ434 * Discounting!AJ$12","v":70252155.424032182},{"$f":"AK434 * Discounting!AK$12","v":70543791.5483132},{"$f":"AL434 * Discounting!AL$12","v":70819210.870125785},{"$f":"AM434 * Discounting!AM$12","v":71078416.412576228},{"$f":"AN434 * Discounting!AN$12","v":71321401.690891787},{"$f":"AO434 * Discounting!AO$12","v":71548150.615391746},{"$f":"AP434 * Discounting!AP$12","v":71758637.38785699},{"$f":"AQ434 * Discounting!AQ$12","v":71952826.391173035},{"$f":"AR434 * Discounting!AR$12","v":72130672.072114825},{"$f":"AS434 * Discounting!AS$12","v":119059632.9793895},{"$f":"AT434 * Discounting!AT$12","v":148191740.90361857},{"$f":"AU434 * Discounting!AU$12","v":147010491.26622763},{"$f":"AV434 * Discounting!AV$12","v":147397574.33033246},{"$f":"AW434 * Discounting!AW$12","v":149906897.66431645},{"$f":"AX434 * Discounting!AX$12","v":151925631.89455062},{"$f":"AY434 * Discounting!AY$12","v":154816524.26366571},{"$f":"AZ434 * Discounting!AZ$12","v":156759026.82330838},{"$f":"BA434 * Discounting!BA$12","v":153956956.30844414},{"$f":"BB434 * Discounting!BB$12","v":151817655.7946969},{"$f":"BC434 * Discounting!BC$12","v":149371975.38547283},{"$f":"BD434 * Discounting!BD$12","v":147009006.80673942},{"$f":"BE434 * Discounting!BE$12","v":147009525.12275034},{"$f":"BF434 * Discounting!BF$12","v":146986861.7339271},{"$f":"BG434 * Discounting!BG$12","v":154781797.05149055},{"$f":"BH434 * Discounting!BH$12","v":156229803.92041993},{"$f":"BI434 * Discounting!BI$12","v":156152517.18787509},{"$f":"BJ434 * Discounting!BJ$12","v":155606391.40389186},{"$f":"BK434 * Discounting!BK$12","v":155218102.86375964},{"$f":"BL434 * Discounting!BL$12","v":74070644.787160605},{"$f":"BM434 * Discounting!BM$12","v":0},{"$f":"BN434 * Discounting!BN$12","v":0},{"$f":"BO434 * Discounting!BO$12","v":0},{"$f":"BP434 * Discounting!BP$12","v":0},{"$f":"BQ434 * Discounting!BQ$12","v":0},{"$f":"BR434 * Discounting!BR$12","v":0},{"$f":"BS434 * Discounting!BS$12","v":0},{"$f":"BT434 * Discounting!BT$12","v":0},{"$f":"BU434 * Discounting!BU$12","v":0},{"$f":"BV434 * Discounting!BV$12","v":0},{"$f":"BW434 * Discounting!BW$12","v":0},{"$f":"BX434 * Discounting!BX$12","v":0},{"$f":"BY434 * Discounting!BY$12","v":0},{"$f":"BZ434 * Discounting!BZ$12","v":0},{"$f":"CA434 * Discounting!CA$12","v":0},{"$f":"CB434 * Discounting!CB$12","v":0},{"$f":"CC434 * Discounting!CC$12","v":0},{"$f":"CD434 * Discounting!CD$12","v":0},{"$f":"CE434 * Discounting!CE$12","v":0},{"$f":"CF434 * Discounting!CF$12","v":0},{"$f":"CG434 * Discounting!CG$12","v":0},{"$f":"CH434 * Discounting!CH$12","v":0},{"$f":"CI434 * Discounting!CI$12","v":0},{"$f":"CJ434 * Discounting!CJ$12","v":0},{"$f":"CK434 * Discounting!CK$12","v":0},{"$f":"CL434 * Discounting!CL$12","v":0},{"$f":"CM434 * Discounting!CM$12","v":0},{"$f":"CN434 * Discounting!CN$12","v":0},{"$f":"CO434 * Discounting!CO$12","v":0},{"$f":"CP434 * Discounting!CP$12","v":0},{"$f":"CQ434 * Discounting!CQ$12","v":0},{"$f":"CR434 * Discounting!CR$12","v":0},{"$f":"CS434 * Discounting!CS$12","v":0},{"$f":"CT434 * Discounting!CT$12","v":0},{"$f":"CU434 * Discounting!CU$12","v":0},{"$f":"CV434 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},494059543.98685646,null,{"$f":"J435 * Discounting!J$12","v":0},{"$f":"K435 * Discounting!K$12","v":0},{"$f":"L435 * Discounting!L$12","v":0},{"$f":"M435 * Discounting!M$12","v":0},{"$f":"N435 * Discounting!N$12","v":0},{"$f":"O435 * Discounting!O$12","v":0},{"$f":"P435 * Discounting!P$12","v":0},{"$f":"Q435 * Discounting!Q$12","v":0},{"$f":"R435 * Discounting!R$12","v":0},{"$f":"S435 * Discounting!S$12","v":0},{"$f":"T435 * Discounting!T$12","v":0},{"$f":"U435 * Discounting!U$12","v":0},{"$f":"V435 * Discounting!V$12","v":0},{"$f":"W435 * Discounting!W$12","v":0},{"$f":"X435 * Discounting!X$12","v":0},{"$f":"Y435 * Discounting!Y$12","v":0},{"$f":"Z435 * Discounting!Z$12","v":0},{"$f":"AA435 * Discounting!AA$12","v":0},{"$f":"AB435 * Discounting!AB$12","v":0},{"$f":"AC435 * Discounting!AC$12","v":0},{"$f":"AD435 * Discounting!AD$12","v":61006790.712947696},{"$f":"AE435 * Discounting!AE$12","v":57051313.240588591},{"$f":"AF435 * Discounting!AF$12","v":53090616.17334789},{"$f":"AG435 * Discounting!AG$12","v":49122318.516922466},{"$f":"AH435 * Discounting!AH$12","v":45144011.462993041},{"$f":"AI435 * Discounting!AI$12","v":41153256.699591547},{"$f":"AJ435 * Discounting!AJ$12","v":37147584.687548622},{"$f":"AK435 * Discounting!AK$12","v":33124492.901674435},{"$f":"AL435 * Discounting!AL$12","v":29081444.035292648},{"$f":"AM435 * Discounting!AM$12","v":25015864.166712198},{"$f":"AN435 * Discounting!AN$12","v":20925140.886184916},{"$f":"AO435 * Discounting!AO$12","v":16806621.381860018},{"$f":"AP435 * Discounting!AP$12","v":12657610.483207539},{"$f":"AQ435 * Discounting!AQ$12","v":8475368.6603427064},{"$f":"AR435 * Discounting!AR$12","v":4257109.9776421469},{"$f":"AS435 * Discounting!AS$12","v":0},{"$f":"AT435 * Discounting!AT$12","v":0},{"$f":"AU435 * Discounting!AU$12","v":0},{"$f":"AV435 * Discounting!AV$12","v":0},{"$f":"AW435 * Discounting!AW$12","v":0},{"$f":"AX435 * Discounting!AX$12","v":0},{"$f":"AY435 * Discounting!AY$12","v":0},{"$f":"AZ435 * Discounting!AZ$12","v":0},{"$f":"BA435 * Discounting!BA$12","v":0},{"$f":"BB435 * Discounting!BB$12","v":0},{"$f":"BC435 * Discounting!BC$12","v":0},{"$f":"BD435 * Discounting!BD$12","v":0},{"$f":"BE435 * Discounting!BE$12","v":0},{"$f":"BF435 * Discounting!BF$12","v":0},{"$f":"BG435 * Discounting!BG$12","v":0},{"$f":"BH435 * Discounting!BH$12","v":0},{"$f":"BI435 * Discounting!BI$12","v":0},{"$f":"BJ435 * Discounting!BJ$12","v":0},{"$f":"BK435 * Discounting!BK$12","v":0},{"$f":"BL435 * Discounting!BL$12","v":0},{"$f":"BM435 * Discounting!BM$12","v":0},{"$f":"BN435 * Discounting!BN$12","v":0},{"$f":"BO435 * Discounting!BO$12","v":0},{"$f":"BP435 * Discounting!BP$12","v":0},{"$f":"BQ435 * Discounting!BQ$12","v":0},{"$f":"BR435 * Discounting!BR$12","v":0},{"$f":"BS435 * Discounting!BS$12","v":0},{"$f":"BT435 * Discounting!BT$12","v":0},{"$f":"BU435 * Discounting!BU$12","v":0},{"$f":"BV435 * Discounting!BV$12","v":0},{"$f":"BW435 * Discounting!BW$12","v":0},{"$f":"BX435 * Discounting!BX$12","v":0},{"$f":"BY435 * Discounting!BY$12","v":0},{"$f":"BZ435 * Discounting!BZ$12","v":0},{"$f":"CA435 * Discounting!CA$12","v":0},{"$f":"CB435 * Discounting!CB$12","v":0},{"$f":"CC435 * Discounting!CC$12","v":0},{"$f":"CD435 * Discounting!CD$12","v":0},{"$f":"CE435 * Discounting!CE$12","v":0},{"$f":"CF435 * Discounting!CF$12","v":0},{"$f":"CG435 * Discounting!CG$12","v":0},{"$f":"CH435 * Discounting!CH$12","v":0},{"$f":"CI435 * Discounting!CI$12","v":0},{"$f":"CJ435 * Discounting!CJ$12","v":0},{"$f":"CK435 * Discounting!CK$12","v":0},{"$f":"CL435 * Discounting!CL$12","v":0},{"$f":"CM435 * Discounting!CM$12","v":0},{"$f":"CN435 * Discounting!CN$12","v":0},{"$f":"CO435 * Discounting!CO$12","v":0},{"$f":"CP435 * Discounting!CP$12","v":0},{"$f":"CQ435 * Discounting!CQ$12","v":0},{"$f":"CR435 * Discounting!CR$12","v":0},{"$f":"CS435 * Discounting!CS$12","v":0},{"$f":"CT435 * Discounting!CT$12","v":0},{"$f":"CU435 * Discounting!CU$12","v":0},{"$f":"CV435 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},37853003242.585609,null,{"$f":"SUM(J444:J455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2305084.9110171348,2259887.1676638578,2215575.6545724096,2172132.9946788331,2129542.1516459147,145406834.56673047,283474961.26701689,374277825.45558727,539630538.46459174,560724934.43642819,600795820.55357182,814617709.09680438,815921873.05798304,927822711.38689244,993299948.11919463,976340081.73924446,984159248.54828477,1052001184.5815409,1144124471.6025941,1180389877.7013302,1347761900.5130932,1400760241.0440326,1411391487.780551,1265778548.7898166,1243194638.7839606,1217919571.1411631,1199007999.3898172,1323654667.7668245,1344135662.6868095,1368127007.0243273,1390138130.7073438,1411404847.9159448,1411400183.0718465,1411604153.5712554,1292368934.6800139,1419097244.4165442,1426899284.5801368,1431814416.6359859,1437677833.3540726,694796245.27470148,{"$f":"SUM(BM444:BM455)","v":0},0,0,0,0,{"$f":"SUM(BR444:BR455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE444:CE455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J458:CV458)","v":77459202980.917206},null,{"$f":"J438 * Discounting!J$12","v":0},{"$f":"K438 * Discounting!K$12","v":0},{"$f":"L438 * Discounting!L$12","v":0},{"$f":"M438 * Discounting!M$12","v":0},{"$f":"N438 * Discounting!N$12","v":0},{"$f":"O438 * Discounting!O$12","v":0},{"$f":"P438 * Discounting!P$12","v":0},{"$f":"Q438 * Discounting!Q$12","v":0},{"$f":"R438 * Discounting!R$12","v":0},{"$f":"S438 * Discounting!S$12","v":0},{"$f":"T438 * Discounting!T$12","v":0},{"$f":"U438 * Discounting!U$12","v":0},{"$f":"V438 * Discounting!V$12","v":0},{"$f":"W438 * Discounting!W$12","v":0},{"$f":"X438 * Discounting!X$12","v":0},{"$f":"Y438 * Discounting!Y$12","v":-560712050.81606412},{"$f":"Z438 * Discounting!Z$12","v":-1124272801.1317639},{"$f":"AA438 * Discounting!AA$12","v":-2245627583.0481615},{"$f":"AB438 * Discounting!AB$12","v":-2796054824.1804953},{"$f":"AC438 * Discounting!AC$12","v":-3040958157.0957975},{"$f":"AD438 * Discounting!AD$12","v":-190546830.69789219},{"$f":"AE438 * Discounting!AE$12","v":2529146353.1670623},{"$f":"AF438 * Discounting!AF$12","v":2766028338.8567142},{"$f":"AG438 * Discounting!AG$12","v":2766028338.8567142},{"$f":"AH438 * Discounting!AH$12","v":2766028338.8567142},{"$f":"AI438 * Discounting!AI$12","v":2734485909.1765995},{"$f":"AJ438 * Discounting!AJ$12","v":2734485909.1765995},{"$f":"AK438 * Discounting!AK$12","v":2734485909.1765995},{"$f":"AL438 * Discounting!AL$12","v":2260721937.7972956},{"$f":"AM438 * Discounting!AM$12","v":2260721937.7972956},{"$f":"AN438 * Discounting!AN$12","v":2251246658.36971},{"$f":"AO438 * Discounting!AO$12","v":2260721937.7972956},{"$f":"AP438 * Discounting!AP$12","v":2497603923.4869475},{"$f":"AQ438 * Discounting!AQ$12","v":2727379449.6059098},{"$f":"AR438 * Discounting!AR$12","v":2734485909.1765995},{"$f":"AS438 * Discounting!AS$12","v":2734485909.1765995},{"$f":"AT438 * Discounting!AT$12","v":2734485909.1765995},{"$f":"AU438 * Discounting!AU$12","v":2734485909.1765995},{"$f":"AV438 * Discounting!AV$12","v":2260721937.7972956},{"$f":"AW438 * Discounting!AW$12","v":2260721937.7972956},{"$f":"AX438 * Discounting!AX$12","v":2253615478.2266064},{"$f":"AY438 * Discounting!AY$12","v":2260721937.7972956},{"$f":"AZ438 * Discounting!AZ$12","v":2734485909.1765995},{"$f":"BA438 * Discounting!BA$12","v":2729748269.4628062},{"$f":"BB438 * Discounting!BB$12","v":2734485909.1765995},{"$f":"BC438 * Discounting!BC$12","v":2734485909.1765995},{"$f":"BD438 * Discounting!BD$12","v":2734485909.1765995},{"$f":"BE438 * Discounting!BE$12","v":2734485909.1765995},{"$f":"BF438 * Discounting!BF$12","v":2734485909.1765995},{"$f":"BG438 * Discounting!BG$12","v":2353770328.177916},{"$f":"BH438 * Discounting!BH$12","v":2825165479.7003231},{"$f":"BI438 * Discounting!BI$12","v":2832271939.2710128},{"$f":"BJ438 * Discounting!BJ$12","v":2832271939.2710128},{"$f":"BK438 * Discounting!BK$12","v":2834640759.1279092},{"$f":"BL438 * Discounting!BL$12","v":1339781187.3704605},{"$f":"BM438 * Discounting!BM$12","v":0},{"$f":"BN438 * Discounting!BN$12","v":0},{"$f":"BO438 * Discounting!BO$12","v":0},{"$f":"BP438 * Discounting!BP$12","v":0},{"$f":"BQ438 * Discounting!BQ$12","v":0},{"$f":"BR438 * Discounting!BR$12","v":0},{"$f":"BS438 * Discounting!BS$12","v":0},{"$f":"BT438 * Discounting!BT$12","v":0},{"$f":"BU438 * Discounting!BU$12","v":0},{"$f":"BV438 * Discounting!BV$12","v":0},{"$f":"BW438 * Discounting!BW$12","v":0},{"$f":"BX438 * Discounting!BX$12","v":0},{"$f":"BY438 * Discounting!BY$12","v":0},{"$f":"BZ438 * Discounting!BZ$12","v":0},{"$f":"CA438 * Discounting!CA$12","v":0},{"$f":"CB438 * Discounting!CB$12","v":0},{"$f":"CC438 * Discounting!CC$12","v":0},{"$f":"CD438 * Discounting!CD$12","v":0},{"$f":"CE438 * Discounting!CE$12","v":0},{"$f":"CF438 * Discounting!CF$12","v":0},{"$f":"CG438 * Discounting!CG$12","v":0},{"$f":"CH438 * Discounting!CH$12","v":0},{"$f":"CI438 * Discounting!CI$12","v":0},{"$f":"CJ438 * Discounting!CJ$12","v":0},{"$f":"CK438 * Discounting!CK$12","v":0},{"$f":"CL438 * Discounting!CL$12","v":0},{"$f":"CM438 * Discounting!CM$12","v":0},{"$f":"CN438 * Discounting!CN$12","v":0},{"$f":"CO438 * Discounting!CO$12","v":0},{"$f":"CP438 * Discounting!CP$12","v":0},{"$f":"CQ438 * Discounting!CQ$12","v":0},{"$f":"CR438 * Discounting!CR$12","v":0},{"$f":"CS438 * Discounting!CS$12","v":0},{"$f":"CT438 * Discounting!CT$12","v":0},{"$f":"CU438 * Discounting!CU$12","v":0},{"$f":"CV438 * Discounting!CV$12","v":0}]
[{"$nulls":4},"AETR",null,"%",{"$f":"IFERROR((H456 - H455) / H458,\"-\")","v":0.48230477801072236}]
[]
[{"$nulls":4},"Discounted"]
[null,null,null,{"$f":"\"Investment Decision: NPV\"&Inputs!C482*100","v":"Investment Decision: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J463:CV463)","v":0},null,{"$f":"J444 / Discounting!J$23","v":0},{"$f":"K444 / Discounting!K$23","v":0},{"$f":"L444 / Discounting!L$23","v":0},{"$f":"M444 / Discounting!M$23","v":0},{"$f":"N444 / Discounting!N$23","v":0},{"$f":"O444 / Discounting!O$23","v":0},{"$f":"P444 / Discounting!P$23","v":0},{"$f":"Q444 / Discounting!Q$23","v":0},{"$f":"R444 / Discounting!R$23","v":0},{"$f":"S444 / Discounting!S$23","v":0},{"$f":"T444 / Discounting!T$23","v":0},{"$f":"U444 / Discounting!U$23","v":0},{"$f":"V444 / Discounting!V$23","v":0},{"$f":"W444 / Discounting!W$23","v":0},{"$f":"X444 / Discounting!X$23","v":0},{"$f":"Y444 / Discounting!Y$23","v":0},{"$f":"Z444 / Discounting!Z$23","v":0},{"$f":"AA444 / Discounting!AA$23","v":0},{"$f":"AB444 / Discounting!AB$23","v":0},{"$f":"AC444 / Discounting!AC$23","v":0},{"$f":"AD444 / Discounting!AD$23","v":0},{"$f":"AE444 / Discounting!AE$23","v":0},{"$f":"AF444 / Discounting!AF$23","v":0},{"$f":"AG444 / Discounting!AG$23","v":0},{"$f":"AH444 / Discounting!AH$23","v":0},{"$f":"AI444 / Discounting!AI$23","v":0},{"$f":"AJ444 / Discounting!AJ$23","v":0},{"$f":"AK444 / Discounting!AK$23","v":0},{"$f":"AL444 / Discounting!AL$23","v":0},{"$f":"AM444 / Discounting!AM$23","v":0},{"$f":"AN444 / Discounting!AN$23","v":0},{"$f":"AO444 / Discounting!AO$23","v":0},{"$f":"AP444 / Discounting!AP$23","v":0},{"$f":"AQ444 / Discounting!AQ$23","v":0},{"$f":"AR444 / Discounting!AR$23","v":0},{"$f":"AS444 / Discounting!AS$23","v":0},{"$f":"AT444 / Discounting!AT$23","v":0},{"$f":"AU444 / Discounting!AU$23","v":0},{"$f":"AV444 / Discounting!AV$23","v":0},{"$f":"AW444 / Discounting!AW$23","v":0},{"$f":"AX444 / Discounting!AX$23","v":0},{"$f":"AY444 / Discounting!AY$23","v":0},{"$f":"AZ444 / Discounting!AZ$23","v":0},{"$f":"BA444 / Discounting!BA$23","v":0},{"$f":"BB444 / Discounting!BB$23","v":0},{"$f":"BC444 / Discounting!BC$23","v":0},{"$f":"BD444 / Discounting!BD$23","v":0},{"$f":"BE444 / Discounting!BE$23","v":0},{"$f":"BF444 / Discounting!BF$23","v":0},{"$f":"BG444 / Discounting!BG$23","v":0},{"$f":"BH444 / Discounting!BH$23","v":0},{"$f":"BI444 / Discounting!BI$23","v":0},{"$f":"BJ444 / Discounting!BJ$23","v":0},{"$f":"BK444 / Discounting!BK$23","v":0},{"$f":"BL444 / Discounting!BL$23","v":0},{"$f":"BM444 / Discounting!BM$23","v":0},{"$f":"BN444 / Discounting!BN$23","v":0},{"$f":"BO444 / Discounting!BO$23","v":0},{"$f":"BP444 / Discounting!BP$23","v":0},{"$f":"BQ444 / Discounting!BQ$23","v":0},{"$f":"BR444 / Discounting!BR$23","v":0},{"$f":"BS444 / Discounting!BS$23","v":0},{"$f":"BT444 / Discounting!BT$23","v":0},{"$f":"BU444 / Discounting!BU$23","v":0},{"$f":"BV444 / Discounting!BV$23","v":0},{"$f":"BW444 / Discounting!BW$23","v":0},{"$f":"BX444 / Discounting!BX$23","v":0},{"$f":"BY444 / Discounting!BY$23","v":0},{"$f":"BZ444 / Discounting!BZ$23","v":0},{"$f":"CA444 / Discounting!CA$23","v":0},{"$f":"CB444 / Discounting!CB$23","v":0},{"$f":"CC444 / Discounting!CC$23","v":0},{"$f":"CD444 / Discounting!CD$23","v":0},{"$f":"CE444 / Discounting!CE$23","v":0},{"$f":"CF444 / Discounting!CF$23","v":0},{"$f":"CG444 / Discounting!CG$23","v":0},{"$f":"CH444 / Discounting!CH$23","v":0},{"$f":"CI444 / Discounting!CI$23","v":0},{"$f":"CJ444 / Discounting!CJ$23","v":0},{"$f":"CK444 / Discounting!CK$23","v":0},{"$f":"CL444 / Discounting!CL$23","v":0},{"$f":"CM444 / Discounting!CM$23","v":0},{"$f":"CN444 / Discounting!CN$23","v":0},{"$f":"CO444 / Discounting!CO$23","v":0},{"$f":"CP444 / Discounting!CP$23","v":0},{"$f":"CQ444 / Discounting!CQ$23","v":0},{"$f":"CR444 / Discounting!CR$23","v":0},{"$f":"CS444 / Discounting!CS$23","v":0},{"$f":"CT444 / Discounting!CT$23","v":0},{"$f":"CU444 / Discounting!CU$23","v":0},{"$f":"CV444 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},19750131.552180141,null,{"$f":"J445 / Discounting!J$23","v":0},{"$f":"K445 / Discounting!K$23","v":0},{"$f":"L445 / Discounting!L$23","v":0},{"$f":"M445 / Discounting!M$23","v":0},{"$f":"N445 / Discounting!N$23","v":0},{"$f":"O445 / Discounting!O$23","v":0},{"$f":"P445 / Discounting!P$23","v":0},{"$f":"Q445 / Discounting!Q$23","v":0},{"$f":"R445 / Discounting!R$23","v":0},{"$f":"S445 / Discounting!S$23","v":0},{"$f":"T445 / Discounting!T$23","v":0},{"$f":"U445 / Discounting!U$23","v":0},{"$f":"V445 / Discounting!V$23","v":0},{"$f":"W445 / Discounting!W$23","v":0},{"$f":"X445 / Discounting!X$23","v":0},{"$f":"Y445 / Discounting!Y$23","v":2169225.2895426475},{"$f":"Z445 / Discounting!Z$23","v":1933355.8730326626},{"$f":"AA445 / Discounting!AA$23","v":1723133.5766779524},{"$f":"AB445 / Discounting!AB$23","v":1535769.6761835578},{"$f":"AC445 / Discounting!AC$23","v":1368778.6775254526},{"$f":"AD445 / Discounting!AD$23","v":1219945.3453881037},{"$f":"AE445 / Discounting!AE$23","v":1087295.3167451904},{"$f":"AF445 / Discounting!AF$23","v":969068.90975507151},{"$f":"AG445 / Discounting!AG$23","v":863697.7805303667},{"$f":"AH445 / Discounting!AH$23","v":769784.11811975623},{"$f":"AI445 / Discounting!AI$23","v":686082.10171101266},{"$f":"AJ445 / Discounting!AJ$23","v":611481.3740739862},{"$f":"AK445 / Discounting!AK$23","v":544992.31200890034},{"$f":"AL445 / Discounting!AL$23","v":485732.89840365434},{"$f":"AM445 / Discounting!AM$23","v":432917.02175013762},{"$f":"AN445 / Discounting!AN$23","v":385844.04790564848},{"$f":"AO445 / Discounting!AO$23","v":343889.52576261002},{"$f":"AP445 / Discounting!AP$23","v":306496.90353173797},{"$f":"AQ445 / Discounting!AQ$23","v":273170.14575021208},{"$f":"AR445 / Discounting!AR$23","v":243467.15307505531},{"$f":"AS445 / Discounting!AS$23","v":216993.89757135051},{"$f":"AT445 / Discounting!AT$23","v":193399.19569639082},{"$f":"AU445 / Discounting!AU$23","v":172370.04964027702},{"$f":"AV445 / Discounting!AV$23","v":153627.49522306325},{"$f":"AW445 / Discounting!AW$23","v":136922.90126832732},{"$f":"AX445 / Discounting!AX$23","v":122034.67136214556},{"$f":"AY445 / Discounting!AY$23","v":108765.3042443365},{"$f":"AZ445 / Discounting!AZ$23","v":96938.773836307038},{"$f":"BA445 / Discounting!BA$23","v":86398.194150006253},{"$f":"BB445 / Discounting!BB$23","v":77003.738101609837},{"$f":"BC445 / Discounting!BC$23","v":68630.782621755643},{"$f":"BD445 / Discounting!BD$23","v":61168.255456110186},{"$f":"BE445 / Discounting!BE$23","v":54517.16172558839},{"$f":"BF445 / Discounting!BF$23","v":48589.270700167901},{"$f":"BG445 / Discounting!BG$23","v":43305.945365568536},{"$f":"BH445 / Discounting!BH$23","v":38597.099256299945},{"$f":"BI445 / Discounting!BI$23","v":34400.266716844868},{"$f":"BJ445 / Discounting!BJ$23","v":30659.77425743749},{"$f":"BK445 / Discounting!BK$23","v":27326.002011976369},{"$f":"BL445 / Discounting!BL$23","v":24354.725500870201},{"$f":"BM445 / Discounting!BM$23","v":0},{"$f":"BN445 / Discounting!BN$23","v":0},{"$f":"BO445 / Discounting!BO$23","v":0},{"$f":"BP445 / Discounting!BP$23","v":0},{"$f":"BQ445 / Discounting!BQ$23","v":0},{"$f":"BR445 / Discounting!BR$23","v":0},{"$f":"BS445 / Discounting!BS$23","v":0},{"$f":"BT445 / Discounting!BT$23","v":0},{"$f":"BU445 / Discounting!BU$23","v":0},{"$f":"BV445 / Discounting!BV$23","v":0},{"$f":"BW445 / Discounting!BW$23","v":0},{"$f":"BX445 / Discounting!BX$23","v":0},{"$f":"BY445 / Discounting!BY$23","v":0},{"$f":"BZ445 / Discounting!BZ$23","v":0},{"$f":"CA445 / Discounting!CA$23","v":0},{"$f":"CB445 / Discounting!CB$23","v":0},{"$f":"CC445 / Discounting!CC$23","v":0},{"$f":"CD445 / Discounting!CD$23","v":0},{"$f":"CE445 / Discounting!CE$23","v":0},{"$f":"CF445 / Discounting!CF$23","v":0},{"$f":"CG445 / Discounting!CG$23","v":0},{"$f":"CH445 / Discounting!CH$23","v":0},{"$f":"CI445 / Discounting!CI$23","v":0},{"$f":"CJ445 / Discounting!CJ$23","v":0},{"$f":"CK445 / Discounting!CK$23","v":0},{"$f":"CL445 / Discounting!CL$23","v":0},{"$f":"CM445 / Discounting!CM$23","v":0},{"$f":"CN445 / Discounting!CN$23","v":0},{"$f":"CO445 / Discounting!CO$23","v":0},{"$f":"CP445 / Discounting!CP$23","v":0},{"$f":"CQ445 / Discounting!CQ$23","v":0},{"$f":"CR445 / Discounting!CR$23","v":0},{"$f":"CS445 / Discounting!CS$23","v":0},{"$f":"CT445 / Discounting!CT$23","v":0},{"$f":"CU445 / Discounting!CU$23","v":0},{"$f":"CV445 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1236960.2224747485,null,{"$f":"J446 / Discounting!J$23","v":0},{"$f":"K446 / Discounting!K$23","v":0},{"$f":"L446 / Discounting!L$23","v":0},{"$f":"M446 / Discounting!M$23","v":0},{"$f":"N446 / Discounting!N$23","v":0},{"$f":"O446 / Discounting!O$23","v":0},{"$f":"P446 / Discounting!P$23","v":0},{"$f":"Q446 / Discounting!Q$23","v":0},{"$f":"R446 / Discounting!R$23","v":0},{"$f":"S446 / Discounting!S$23","v":0},{"$f":"T446 / Discounting!T$23","v":0},{"$f":"U446 / Discounting!U$23","v":0},{"$f":"V446 / Discounting!V$23","v":0},{"$f":"W446 / Discounting!W$23","v":0},{"$f":"X446 / Discounting!X$23","v":0},{"$f":"Y446 / Discounting!Y$23","v":135859.62147448733},{"$f":"Z446 / Discounting!Z$23","v":121087.00666175339},{"$f":"AA446 / Discounting!AA$23","v":107920.68329924544},{"$f":"AB446 / Discounting!AB$23","v":96185.992245316782},{"$f":"AC446 / Discounting!AC$23","v":85727.265815790335},{"$f":"AD446 / Discounting!AD$23","v":76405.762759171426},{"$f":"AE446 / Discounting!AE$23","v":68097.827771097524},{"$f":"AF446 / Discounting!AF$23","v":60693.251132885482},{"$f":"AG446 / Discounting!AG$23","v":54093.80671380167},{"$f":"AH446 / Discounting!AH$23","v":48211.948942782234},{"$f":"AI446 / Discounting!AI$23","v":42969.651464155279},{"$f":"AJ446 / Discounting!AJ$23","v":38297.37207143964},{"$f":"AK446 / Discounting!AK$23","v":34133.130188448871},{"$f":"AL446 / Discounting!AL$23","v":30421.6846599366},{"$f":"AM446 / Discounting!AM$23","v":27113.800944685026},{"$f":"AN446 / Discounting!AN$23","v":24165.597989915354},{"$f":"AO446 / Discounting!AO$23","v":21537.966122919206},{"$f":"AP446 / Discounting!AP$23","v":19196.048237895906},{"$f":"AQ446 / Discounting!AQ$23","v":17108.777395629149},{"$f":"AR446 / Discounting!AR$23","v":15248.464701986763},{"$f":"AS446 / Discounting!AS$23","v":13590.431998205668},{"$f":"AT446 / Discounting!AT$23","v":12112.684490379383},{"$f":"AU446 / Discounting!AU$23","v":10795.618975382695},{"$f":"AV446 / Discounting!AV$23","v":9621.7637926761963},{"$f":"AW446 / Discounting!AW$23","v":8575.5470522960732},{"$f":"AX446 / Discounting!AX$23","v":7643.090064435004},{"$f":"AY446 / Discounting!AY$23","v":6812.0232303342273},{"$f":"AZ446 / Discounting!AZ$23","v":6071.3219521695428},{"$f":"BA446 / Discounting!BA$23","v":5411.1603851778436},{"$f":"BB446 / Discounting!BB$23","v":4822.7810919588628},{"$f":"BC446 / Discounting!BC$23","v":4298.3788698385579},{"$f":"BD446 / Discounting!BD$23","v":3830.9972101947924},{"$f":"BE446 / Discounting!BE$23","v":3414.4360162163921},{"$f":"BF446 / Discounting!BF$23","v":3043.1693549165702},{"$f":"BG446 / Discounting!BG$23","v":2712.2721523320583},{"$f":"BH446 / Discounting!BH$23","v":2417.3548594759882},{"$f":"BI446 / Discounting!BI$23","v":2154.5052223493658},{"$f":"BJ446 / Discounting!BJ$23","v":1920.2363835555839},{"$f":"BK446 / Discounting!BK$23","v":1711.4406270548873},{"$f":"BL446 / Discounting!BL$23","v":1525.3481524553363},{"$f":"BM446 / Discounting!BM$23","v":0},{"$f":"BN446 / Discounting!BN$23","v":0},{"$f":"BO446 / Discounting!BO$23","v":0},{"$f":"BP446 / Discounting!BP$23","v":0},{"$f":"BQ446 / Discounting!BQ$23","v":0},{"$f":"BR446 / Discounting!BR$23","v":0},{"$f":"BS446 / Discounting!BS$23","v":0},{"$f":"BT446 / Discounting!BT$23","v":0},{"$f":"BU446 / Discounting!BU$23","v":0},{"$f":"BV446 / Discounting!BV$23","v":0},{"$f":"BW446 / Discounting!BW$23","v":0},{"$f":"BX446 / Discounting!BX$23","v":0},{"$f":"BY446 / Discounting!BY$23","v":0},{"$f":"BZ446 / Discounting!BZ$23","v":0},{"$f":"CA446 / Discounting!CA$23","v":0},{"$f":"CB446 / Discounting!CB$23","v":0},{"$f":"CC446 / Discounting!CC$23","v":0},{"$f":"CD446 / Discounting!CD$23","v":0},{"$f":"CE446 / Discounting!CE$23","v":0},{"$f":"CF446 / Discounting!CF$23","v":0},{"$f":"CG446 / Discounting!CG$23","v":0},{"$f":"CH446 / Discounting!CH$23","v":0},{"$f":"CI446 / Discounting!CI$23","v":0},{"$f":"CJ446 / Discounting!CJ$23","v":0},{"$f":"CK446 / Discounting!CK$23","v":0},{"$f":"CL446 / Discounting!CL$23","v":0},{"$f":"CM446 / Discounting!CM$23","v":0},{"$f":"CN446 / Discounting!CN$23","v":0},{"$f":"CO446 / Discounting!CO$23","v":0},{"$f":"CP446 / Discounting!CP$23","v":0},{"$f":"CQ446 / Discounting!CQ$23","v":0},{"$f":"CR446 / Discounting!CR$23","v":0},{"$f":"CS446 / Discounting!CS$23","v":0},{"$f":"CT446 / Discounting!CT$23","v":0},{"$f":"CU446 / Discounting!CU$23","v":0},{"$f":"CV446 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J447 / Discounting!J$23","v":0},{"$f":"K447 / Discounting!K$23","v":0},{"$f":"L447 / Discounting!L$23","v":0},{"$f":"M447 / Discounting!M$23","v":0},{"$f":"N447 / Discounting!N$23","v":0},{"$f":"O447 / Discounting!O$23","v":0},{"$f":"P447 / Discounting!P$23","v":0},{"$f":"Q447 / Discounting!Q$23","v":0},{"$f":"R447 / Discounting!R$23","v":0},{"$f":"S447 / Discounting!S$23","v":0},{"$f":"T447 / Discounting!T$23","v":0},{"$f":"U447 / Discounting!U$23","v":0},{"$f":"V447 / Discounting!V$23","v":0},{"$f":"W447 / Discounting!W$23","v":0},{"$f":"X447 / Discounting!X$23","v":0},{"$f":"Y447 / Discounting!Y$23","v":0},{"$f":"Z447 / Discounting!Z$23","v":0},{"$f":"AA447 / Discounting!AA$23","v":0},{"$f":"AB447 / Discounting!AB$23","v":0},{"$f":"AC447 / Discounting!AC$23","v":0},{"$f":"AD447 / Discounting!AD$23","v":0},{"$f":"AE447 / Discounting!AE$23","v":0},{"$f":"AF447 / Discounting!AF$23","v":0},{"$f":"AG447 / Discounting!AG$23","v":0},{"$f":"AH447 / Discounting!AH$23","v":0},{"$f":"AI447 / Discounting!AI$23","v":0},{"$f":"AJ447 / Discounting!AJ$23","v":0},{"$f":"AK447 / Discounting!AK$23","v":0},{"$f":"AL447 / Discounting!AL$23","v":0},{"$f":"AM447 / Discounting!AM$23","v":0},{"$f":"AN447 / Discounting!AN$23","v":0},{"$f":"AO447 / Discounting!AO$23","v":0},{"$f":"AP447 / Discounting!AP$23","v":0},{"$f":"AQ447 / Discounting!AQ$23","v":0},{"$f":"AR447 / Discounting!AR$23","v":0},{"$f":"AS447 / Discounting!AS$23","v":0},{"$f":"AT447 / Discounting!AT$23","v":0},{"$f":"AU447 / Discounting!AU$23","v":0},{"$f":"AV447 / Discounting!AV$23","v":0},{"$f":"AW447 / Discounting!AW$23","v":0},{"$f":"AX447 / Discounting!AX$23","v":0},{"$f":"AY447 / Discounting!AY$23","v":0},{"$f":"AZ447 / Discounting!AZ$23","v":0},{"$f":"BA447 / Discounting!BA$23","v":0},{"$f":"BB447 / Discounting!BB$23","v":0},{"$f":"BC447 / Discounting!BC$23","v":0},{"$f":"BD447 / Discounting!BD$23","v":0},{"$f":"BE447 / Discounting!BE$23","v":0},{"$f":"BF447 / Discounting!BF$23","v":0},{"$f":"BG447 / Discounting!BG$23","v":0},{"$f":"BH447 / Discounting!BH$23","v":0},{"$f":"BI447 / Discounting!BI$23","v":0},{"$f":"BJ447 / Discounting!BJ$23","v":0},{"$f":"BK447 / Discounting!BK$23","v":0},{"$f":"BL447 / Discounting!BL$23","v":0},{"$f":"BM447 / Discounting!BM$23","v":0},{"$f":"BN447 / Discounting!BN$23","v":0},{"$f":"BO447 / Discounting!BO$23","v":0},{"$f":"BP447 / Discounting!BP$23","v":0},{"$f":"BQ447 / Discounting!BQ$23","v":0},{"$f":"BR447 / Discounting!BR$23","v":0},{"$f":"BS447 / Discounting!BS$23","v":0},{"$f":"BT447 / Discounting!BT$23","v":0},{"$f":"BU447 / Discounting!BU$23","v":0},{"$f":"BV447 / Discounting!BV$23","v":0},{"$f":"BW447 / Discounting!BW$23","v":0},{"$f":"BX447 / Discounting!BX$23","v":0},{"$f":"BY447 / Discounting!BY$23","v":0},{"$f":"BZ447 / Discounting!BZ$23","v":0},{"$f":"CA447 / Discounting!CA$23","v":0},{"$f":"CB447 / Discounting!CB$23","v":0},{"$f":"CC447 / Discounting!CC$23","v":0},{"$f":"CD447 / Discounting!CD$23","v":0},{"$f":"CE447 / Discounting!CE$23","v":0},{"$f":"CF447 / Discounting!CF$23","v":0},{"$f":"CG447 / Discounting!CG$23","v":0},{"$f":"CH447 / Discounting!CH$23","v":0},{"$f":"CI447 / Discounting!CI$23","v":0},{"$f":"CJ447 / Discounting!CJ$23","v":0},{"$f":"CK447 / Discounting!CK$23","v":0},{"$f":"CL447 / Discounting!CL$23","v":0},{"$f":"CM447 / Discounting!CM$23","v":0},{"$f":"CN447 / Discounting!CN$23","v":0},{"$f":"CO447 / Discounting!CO$23","v":0},{"$f":"CP447 / Discounting!CP$23","v":0},{"$f":"CQ447 / Discounting!CQ$23","v":0},{"$f":"CR447 / Discounting!CR$23","v":0},{"$f":"CS447 / Discounting!CS$23","v":0},{"$f":"CT447 / Discounting!CT$23","v":0},{"$f":"CU447 / Discounting!CU$23","v":0},{"$f":"CV447 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},444256233.24526924,null,{"$f":"J448 / Discounting!J$23","v":0},{"$f":"K448 / Discounting!K$23","v":0},{"$f":"L448 / Discounting!L$23","v":0},{"$f":"M448 / Discounting!M$23","v":0},{"$f":"N448 / Discounting!N$23","v":0},{"$f":"O448 / Discounting!O$23","v":0},{"$f":"P448 / Discounting!P$23","v":0},{"$f":"Q448 / Discounting!Q$23","v":0},{"$f":"R448 / Discounting!R$23","v":0},{"$f":"S448 / Discounting!S$23","v":0},{"$f":"T448 / Discounting!T$23","v":0},{"$f":"U448 / Discounting!U$23","v":0},{"$f":"V448 / Discounting!V$23","v":0},{"$f":"W448 / Discounting!W$23","v":0},{"$f":"X448 / Discounting!X$23","v":0},{"$f":"Y448 / Discounting!Y$23","v":0},{"$f":"Z448 / Discounting!Z$23","v":0},{"$f":"AA448 / Discounting!AA$23","v":0},{"$f":"AB448 / Discounting!AB$23","v":0},{"$f":"AC448 / Discounting!AC$23","v":0},{"$f":"AD448 / Discounting!AD$23","v":22014730.341964219},{"$f":"AE448 / Discounting!AE$23","v":40026782.439934932},{"$f":"AF448 / Discounting!AF$23","v":36387984.036304489},{"$f":"AG448 / Discounting!AG$23","v":33079985.487549525},{"$f":"AH448 / Discounting!AH$23","v":30072714.079590481},{"$f":"AI448 / Discounting!AI$23","v":27338830.98144589},{"$f":"AJ448 / Discounting!AJ$23","v":24853482.710405346},{"$f":"AK448 / Discounting!AK$23","v":22594075.19127759},{"$f":"AL448 / Discounting!AL$23","v":20540068.355706893},{"$f":"AM448 / Discounting!AM$23","v":18672789.414278995},{"$f":"AN448 / Discounting!AN$23","v":16975263.103889994},{"$f":"AO448 / Discounting!AO$23","v":15432057.367172722},{"$f":"AP448 / Discounting!AP$23","v":14029143.06106611},{"$f":"AQ448 / Discounting!AQ$23","v":12753766.419151008},{"$f":"AR448 / Discounting!AR$23","v":11594333.108319098},{"$f":"AS448 / Discounting!AS$23","v":10540302.825744636},{"$f":"AT448 / Discounting!AT$23","v":9582093.4779496659},{"$f":"AU448 / Discounting!AU$23","v":8710994.0708633326},{"$f":"AV448 / Discounting!AV$23","v":7919085.5189666655},{"$f":"AW448 / Discounting!AW$23","v":7199168.653606059},{"$f":"AX448 / Discounting!AX$23","v":6544698.7760055093},{"$f":"AY448 / Discounting!AY$23","v":5949726.1600050069},{"$f":"AZ448 / Discounting!AZ$23","v":5408841.9636409171},{"$f":"BA448 / Discounting!BA$23","v":4917129.057855377},{"$f":"BB448 / Discounting!BB$23","v":4470117.3253230695},{"$f":"BC448 / Discounting!BC$23","v":4063743.023020972},{"$f":"BD448 / Discounting!BD$23","v":3694311.8391099754},{"$f":"BE448 / Discounting!BE$23","v":3358465.3082817947},{"$f":"BF448 / Discounting!BF$23","v":3053150.2802561768},{"$f":"BG448 / Discounting!BG$23","v":2775591.1638692515},{"$f":"BH448 / Discounting!BH$23","v":2523264.6944265929},{"$f":"BI448 / Discounting!BI$23","v":2293876.9949332653},{"$f":"BJ448 / Discounting!BJ$23","v":2085342.7226666049},{"$f":"BK448 / Discounting!BK$23","v":1895766.1115150952},{"$f":"BL448 / Discounting!BL$23","v":904557.17917201179},{"$f":"BM448 / Discounting!BM$23","v":0},{"$f":"BN448 / Discounting!BN$23","v":0},{"$f":"BO448 / Discounting!BO$23","v":0},{"$f":"BP448 / Discounting!BP$23","v":0},{"$f":"BQ448 / Discounting!BQ$23","v":0},{"$f":"BR448 / Discounting!BR$23","v":0},{"$f":"BS448 / Discounting!BS$23","v":0},{"$f":"BT448 / Discounting!BT$23","v":0},{"$f":"BU448 / Discounting!BU$23","v":0},{"$f":"BV448 / Discounting!BV$23","v":0},{"$f":"BW448 / Discounting!BW$23","v":0},{"$f":"BX448 / Discounting!BX$23","v":0},{"$f":"BY448 / Discounting!BY$23","v":0},{"$f":"BZ448 / Discounting!BZ$23","v":0},{"$f":"CA448 / Discounting!CA$23","v":0},{"$f":"CB448 / Discounting!CB$23","v":0},{"$f":"CC448 / Discounting!CC$23","v":0},{"$f":"CD448 / Discounting!CD$23","v":0},{"$f":"CE448 / Discounting!CE$23","v":0},{"$f":"CF448 / Discounting!CF$23","v":0},{"$f":"CG448 / Discounting!CG$23","v":0},{"$f":"CH448 / Discounting!CH$23","v":0},{"$f":"CI448 / Discounting!CI$23","v":0},{"$f":"CJ448 / Discounting!CJ$23","v":0},{"$f":"CK448 / Discounting!CK$23","v":0},{"$f":"CL448 / Discounting!CL$23","v":0},{"$f":"CM448 / Discounting!CM$23","v":0},{"$f":"CN448 / Discounting!CN$23","v":0},{"$f":"CO448 / Discounting!CO$23","v":0},{"$f":"CP448 / Discounting!CP$23","v":0},{"$f":"CQ448 / Discounting!CQ$23","v":0},{"$f":"CR448 / Discounting!CR$23","v":0},{"$f":"CS448 / Discounting!CS$23","v":0},{"$f":"CT448 / Discounting!CT$23","v":0},{"$f":"CU448 / Discounting!CU$23","v":0},{"$f":"CV448 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},62862329.489917748,null,{"$f":"J449 / Discounting!J$23","v":0},{"$f":"K449 / Discounting!K$23","v":0},{"$f":"L449 / Discounting!L$23","v":0},{"$f":"M449 / Discounting!M$23","v":0},{"$f":"N449 / Discounting!N$23","v":0},{"$f":"O449 / Discounting!O$23","v":0},{"$f":"P449 / Discounting!P$23","v":0},{"$f":"Q449 / Discounting!Q$23","v":0},{"$f":"R449 / Discounting!R$23","v":0},{"$f":"S449 / Discounting!S$23","v":0},{"$f":"T449 / Discounting!T$23","v":0},{"$f":"U449 / Discounting!U$23","v":0},{"$f":"V449 / Discounting!V$23","v":0},{"$f":"W449 / Discounting!W$23","v":0},{"$f":"X449 / Discounting!X$23","v":0},{"$f":"Y449 / Discounting!Y$23","v":0},{"$f":"Z449 / Discounting!Z$23","v":0},{"$f":"AA449 / Discounting!AA$23","v":0},{"$f":"AB449 / Discounting!AB$23","v":0},{"$f":"AC449 / Discounting!AC$23","v":0},{"$f":"AD449 / Discounting!AD$23","v":3115311.717882962},{"$f":"AE449 / Discounting!AE$23","v":5664203.123423567},{"$f":"AF449 / Discounting!AF$23","v":5149275.5667486964},{"$f":"AG449 / Discounting!AG$23","v":4681159.6061351784},{"$f":"AH449 / Discounting!AH$23","v":4255599.6419410715},{"$f":"AI449 / Discounting!AI$23","v":3868726.9472191553},{"$f":"AJ449 / Discounting!AJ$23","v":3517024.4974719589},{"$f":"AK449 / Discounting!AK$23","v":3197294.9977017804},{"$f":"AL449 / Discounting!AL$23","v":2906631.8160925275},{"$f":"AM449 / Discounting!AM$23","v":2642392.5600841157},{"$f":"AN449 / Discounting!AN$23","v":2402175.0546219232},{"$f":"AO449 / Discounting!AO$23","v":2183795.5042017484},{"$f":"AP449 / Discounting!AP$23","v":1985268.6401834073},{"$f":"AQ449 / Discounting!AQ$23","v":1804789.6728940068},{"$f":"AR449 / Discounting!AR$23","v":1640717.8844490971},{"$f":"AS449 / Discounting!AS$23","v":1491561.7131355426},{"$f":"AT449 / Discounting!AT$23","v":1355965.1937595841},{"$f":"AU449 / Discounting!AU$23","v":1232695.6306905309},{"$f":"AV449 / Discounting!AV$23","v":1120632.3915368463},{"$f":"AW449 / Discounting!AW$23","v":1018756.7195789511},{"$f":"AX449 / Discounting!AX$23","v":926142.47234450094},{"$f":"AY449 / Discounting!AY$23","v":841947.70213136449},{"$f":"AZ449 / Discounting!AZ$23","v":765407.00193760404},{"$f":"BA449 / Discounting!BA$23","v":695824.54721600364},{"$f":"BB449 / Discounting!BB$23","v":632567.77019636682},{"$f":"BC449 / Discounting!BC$23","v":575061.60926942423},{"$f":"BD449 / Discounting!BD$23","v":522783.28115402214},{"$f":"BE449 / Discounting!BE$23","v":475257.5283218383},{"$f":"BF449 / Discounting!BF$23","v":432052.29847439838},{"$f":"BG449 / Discounting!BG$23","v":392774.81679490756},{"$f":"BH449 / Discounting!BH$23","v":357068.01526809781},{"$f":"BI449 / Discounting!BI$23","v":324607.28660736163},{"$f":"BJ449 / Discounting!BJ$23","v":295097.53327941964},{"$f":"BK449 / Discounting!BK$23","v":268270.48479947238},{"$f":"BL449 / Discounting!BL$23","v":123488.26237031339},{"$f":"BM449 / Discounting!BM$23","v":0},{"$f":"BN449 / Discounting!BN$23","v":0},{"$f":"BO449 / Discounting!BO$23","v":0},{"$f":"BP449 / Discounting!BP$23","v":0},{"$f":"BQ449 / Discounting!BQ$23","v":0},{"$f":"BR449 / Discounting!BR$23","v":0},{"$f":"BS449 / Discounting!BS$23","v":0},{"$f":"BT449 / Discounting!BT$23","v":0},{"$f":"BU449 / Discounting!BU$23","v":0},{"$f":"BV449 / Discounting!BV$23","v":0},{"$f":"BW449 / Discounting!BW$23","v":0},{"$f":"BX449 / Discounting!BX$23","v":0},{"$f":"BY449 / Discounting!BY$23","v":0},{"$f":"BZ449 / Discounting!BZ$23","v":0},{"$f":"CA449 / Discounting!CA$23","v":0},{"$f":"CB449 / Discounting!CB$23","v":0},{"$f":"CC449 / Discounting!CC$23","v":0},{"$f":"CD449 / Discounting!CD$23","v":0},{"$f":"CE449 / Discounting!CE$23","v":0},{"$f":"CF449 / Discounting!CF$23","v":0},{"$f":"CG449 / Discounting!CG$23","v":0},{"$f":"CH449 / Discounting!CH$23","v":0},{"$f":"CI449 / Discounting!CI$23","v":0},{"$f":"CJ449 / Discounting!CJ$23","v":0},{"$f":"CK449 / Discounting!CK$23","v":0},{"$f":"CL449 / Discounting!CL$23","v":0},{"$f":"CM449 / Discounting!CM$23","v":0},{"$f":"CN449 / Discounting!CN$23","v":0},{"$f":"CO449 / Discounting!CO$23","v":0},{"$f":"CP449 / Discounting!CP$23","v":0},{"$f":"CQ449 / Discounting!CQ$23","v":0},{"$f":"CR449 / Discounting!CR$23","v":0},{"$f":"CS449 / Discounting!CS$23","v":0},{"$f":"CT449 / Discounting!CT$23","v":0},{"$f":"CU449 / Discounting!CU$23","v":0},{"$f":"CV449 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},952347891.92406607,null,{"$f":"J450 / Discounting!J$23","v":0},{"$f":"K450 / Discounting!K$23","v":0},{"$f":"L450 / Discounting!L$23","v":0},{"$f":"M450 / Discounting!M$23","v":0},{"$f":"N450 / Discounting!N$23","v":0},{"$f":"O450 / Discounting!O$23","v":0},{"$f":"P450 / Discounting!P$23","v":0},{"$f":"Q450 / Discounting!Q$23","v":0},{"$f":"R450 / Discounting!R$23","v":0},{"$f":"S450 / Discounting!S$23","v":0},{"$f":"T450 / Discounting!T$23","v":0},{"$f":"U450 / Discounting!U$23","v":0},{"$f":"V450 / Discounting!V$23","v":0},{"$f":"W450 / Discounting!W$23","v":0},{"$f":"X450 / Discounting!X$23","v":0},{"$f":"Y450 / Discounting!Y$23","v":0},{"$f":"Z450 / Discounting!Z$23","v":0},{"$f":"AA450 / Discounting!AA$23","v":0},{"$f":"AB450 / Discounting!AB$23","v":0},{"$f":"AC450 / Discounting!AC$23","v":0},{"$f":"AD450 / Discounting!AD$23","v":25979393.727947034},{"$f":"AE450 / Discounting!AE$23","v":55706337.212796345},{"$f":"AF450 / Discounting!AF$23","v":50642124.73890575},{"$f":"AG450 / Discounting!AG$23","v":46038295.217187054},{"$f":"AH450 / Discounting!AH$23","v":41852995.651988238},{"$f":"AI450 / Discounting!AI$23","v":38048177.865443841},{"$f":"AJ450 / Discounting!AJ$23","v":34589252.604948953},{"$f":"AK450 / Discounting!AK$23","v":31444775.09540813},{"$f":"AL450 / Discounting!AL$23","v":28586159.177643761},{"$f":"AM450 / Discounting!AM$23","v":25987417.434221584},{"$f":"AN450 / Discounting!AN$23","v":23624924.940201435},{"$f":"AO450 / Discounting!AO$23","v":29037642.640058294},{"$f":"AP450 / Discounting!AP$23","v":46021130.53406027},{"$f":"AQ450 / Discounting!AQ$23","v":56592186.032868966},{"$f":"AR450 / Discounting!AR$23","v":51864079.633348092},{"$f":"AS450 / Discounting!AS$23","v":47150809.555792965},{"$f":"AT450 / Discounting!AT$23","v":42865839.571887746},{"$f":"AU450 / Discounting!AU$23","v":38970252.773409188},{"$f":"AV450 / Discounting!AV$23","v":16541493.221432555},{"$f":"AW450 / Discounting!AW$23","v":15038759.893995756},{"$f":"AX450 / Discounting!AX$23","v":13438387.204955239},{"$f":"AY450 / Discounting!AY$23","v":12430394.01294345},{"$f":"AZ450 / Discounting!AZ$23","v":24201288.164856687},{"$f":"BA450 / Discounting!BA$23","v":21884552.034476019},{"$f":"BB450 / Discounting!BB$23","v":20002244.681012619},{"$f":"BC450 / Discounting!BC$23","v":18184379.477381226},{"$f":"BD450 / Discounting!BD$23","v":16531718.131363207},{"$f":"BE450 / Discounting!BE$23","v":15029248.266494749},{"$f":"BF450 / Discounting!BF$23","v":13663321.598434713},{"$f":"BG450 / Discounting!BG$23","v":6111886.9170614565},{"$f":"BH450 / Discounting!BH$23","v":11544499.431443376},{"$f":"BI450 / Discounting!BI$23","v":10577324.591945805},{"$f":"BJ450 / Discounting!BJ$23","v":9615982.2334523052},{"$f":"BK450 / Discounting!BK$23","v":8764616.5401489995},{"$f":"BL450 / Discounting!BL$23","v":3786001.1145504685},{"$f":"BM450 / Discounting!BM$23","v":0},{"$f":"BN450 / Discounting!BN$23","v":0},{"$f":"BO450 / Discounting!BO$23","v":0},{"$f":"BP450 / Discounting!BP$23","v":0},{"$f":"BQ450 / Discounting!BQ$23","v":0},{"$f":"BR450 / Discounting!BR$23","v":0},{"$f":"BS450 / Discounting!BS$23","v":0},{"$f":"BT450 / Discounting!BT$23","v":0},{"$f":"BU450 / Discounting!BU$23","v":0},{"$f":"BV450 / Discounting!BV$23","v":0},{"$f":"BW450 / Discounting!BW$23","v":0},{"$f":"BX450 / Discounting!BX$23","v":0},{"$f":"BY450 / Discounting!BY$23","v":0},{"$f":"BZ450 / Discounting!BZ$23","v":0},{"$f":"CA450 / Discounting!CA$23","v":0},{"$f":"CB450 / Discounting!CB$23","v":0},{"$f":"CC450 / Discounting!CC$23","v":0},{"$f":"CD450 / Discounting!CD$23","v":0},{"$f":"CE450 / Discounting!CE$23","v":0},{"$f":"CF450 / Discounting!CF$23","v":0},{"$f":"CG450 / Discounting!CG$23","v":0},{"$f":"CH450 / Discounting!CH$23","v":0},{"$f":"CI450 / Discounting!CI$23","v":0},{"$f":"CJ450 / Discounting!CJ$23","v":0},{"$f":"CK450 / Discounting!CK$23","v":0},{"$f":"CL450 / Discounting!CL$23","v":0},{"$f":"CM450 / Discounting!CM$23","v":0},{"$f":"CN450 / Discounting!CN$23","v":0},{"$f":"CO450 / Discounting!CO$23","v":0},{"$f":"CP450 / Discounting!CP$23","v":0},{"$f":"CQ450 / Discounting!CQ$23","v":0},{"$f":"CR450 / Discounting!CR$23","v":0},{"$f":"CS450 / Discounting!CS$23","v":0},{"$f":"CT450 / Discounting!CT$23","v":0},{"$f":"CU450 / Discounting!CU$23","v":0},{"$f":"CV450 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2157870746.2109575,null,{"$f":"J451 / Discounting!J$23","v":0},{"$f":"K451 / Discounting!K$23","v":0},{"$f":"L451 / Discounting!L$23","v":0},{"$f":"M451 / Discounting!M$23","v":0},{"$f":"N451 / Discounting!N$23","v":0},{"$f":"O451 / Discounting!O$23","v":0},{"$f":"P451 / Discounting!P$23","v":0},{"$f":"Q451 / Discounting!Q$23","v":0},{"$f":"R451 / Discounting!R$23","v":0},{"$f":"S451 / Discounting!S$23","v":0},{"$f":"T451 / Discounting!T$23","v":0},{"$f":"U451 / Discounting!U$23","v":0},{"$f":"V451 / Discounting!V$23","v":0},{"$f":"W451 / Discounting!W$23","v":0},{"$f":"X451 / Discounting!X$23","v":0},{"$f":"Y451 / Discounting!Y$23","v":0},{"$f":"Z451 / Discounting!Z$23","v":0},{"$f":"AA451 / Discounting!AA$23","v":0},{"$f":"AB451 / Discounting!AB$23","v":0},{"$f":"AC451 / Discounting!AC$23","v":0},{"$f":"AD451 / Discounting!AD$23","v":0},{"$f":"AE451 / Discounting!AE$23","v":25257530.537920002},{"$f":"AF451 / Discounting!AF$23","v":33998731.607955977},{"$f":"AG451 / Discounting!AG$23","v":39246054.636572838},{"$f":"AH451 / Discounting!AH$23","v":46752172.073157884},{"$f":"AI451 / Discounting!AI$23","v":62672165.548530884},{"$f":"AJ451 / Discounting!AJ$23","v":141216488.75503075},{"$f":"AK451 / Discounting!AK$23","v":129740179.38041697},{"$f":"AL451 / Discounting!AL$23","v":150119970.02950358},{"$f":"AM451 / Discounting!AM$23","v":150709408.75114974},{"$f":"AN451 / Discounting!AN$23","v":133645744.08662009},{"$f":"AO451 / Discounting!AO$23","v":116632474.12505375},{"$f":"AP451 / Discounting!AP$23","v":100805965.87037064},{"$f":"AQ451 / Discounting!AQ$23","v":94179510.56197533},{"$f":"AR451 / Discounting!AR$23","v":91432498.451242402},{"$f":"AS451 / Discounting!AS$23","v":88520439.593792245},{"$f":"AT451 / Discounting!AT$23","v":83700563.231812939},{"$f":"AU451 / Discounting!AU$23","v":77544658.78200233},{"$f":"AV451 / Discounting!AV$23","v":72777750.32938467},{"$f":"AW451 / Discounting!AW$23","v":63615669.754909471},{"$f":"AX451 / Discounting!AX$23","v":55591133.768472619},{"$f":"AY451 / Discounting!AY$23","v":48458191.495024152},{"$f":"AZ451 / Discounting!AZ$23","v":40719379.645563692},{"$f":"BA451 / Discounting!BA$23","v":38771605.6744164},{"$f":"BB451 / Discounting!BB$23","v":36769304.085557088},{"$f":"BC451 / Discounting!BC$23","v":34829068.254767813},{"$f":"BD451 / Discounting!BD$23","v":32894617.206361309},{"$f":"BE451 / Discounting!BE$23","v":29904622.500517067},{"$f":"BF451 / Discounting!BF$23","v":27196376.194842927},{"$f":"BG451 / Discounting!BG$23","v":25623024.894566935},{"$f":"BH451 / Discounting!BH$23","v":21865644.943570092},{"$f":"BI451 / Discounting!BI$23","v":20036325.408510521},{"$f":"BJ451 / Discounting!BJ$23","v":18375824.9552425},{"$f":"BK451 / Discounting!BK$23","v":16846090.505606346},{"$f":"BL451 / Discounting!BL$23","v":7421560.5705357948},{"$f":"BM451 / Discounting!BM$23","v":0},{"$f":"BN451 / Discounting!BN$23","v":0},{"$f":"BO451 / Discounting!BO$23","v":0},{"$f":"BP451 / Discounting!BP$23","v":0},{"$f":"BQ451 / Discounting!BQ$23","v":0},{"$f":"BR451 / Discounting!BR$23","v":0},{"$f":"BS451 / Discounting!BS$23","v":0},{"$f":"BT451 / Discounting!BT$23","v":0},{"$f":"BU451 / Discounting!BU$23","v":0},{"$f":"BV451 / Discounting!BV$23","v":0},{"$f":"BW451 / Discounting!BW$23","v":0},{"$f":"BX451 / Discounting!BX$23","v":0},{"$f":"BY451 / Discounting!BY$23","v":0},{"$f":"BZ451 / Discounting!BZ$23","v":0},{"$f":"CA451 / Discounting!CA$23","v":0},{"$f":"CB451 / Discounting!CB$23","v":0},{"$f":"CC451 / Discounting!CC$23","v":0},{"$f":"CD451 / Discounting!CD$23","v":0},{"$f":"CE451 / Discounting!CE$23","v":0},{"$f":"CF451 / Discounting!CF$23","v":0},{"$f":"CG451 / Discounting!CG$23","v":0},{"$f":"CH451 / Discounting!CH$23","v":0},{"$f":"CI451 / Discounting!CI$23","v":0},{"$f":"CJ451 / Discounting!CJ$23","v":0},{"$f":"CK451 / Discounting!CK$23","v":0},{"$f":"CL451 / Discounting!CL$23","v":0},{"$f":"CM451 / Discounting!CM$23","v":0},{"$f":"CN451 / Discounting!CN$23","v":0},{"$f":"CO451 / Discounting!CO$23","v":0},{"$f":"CP451 / Discounting!CP$23","v":0},{"$f":"CQ451 / Discounting!CQ$23","v":0},{"$f":"CR451 / Discounting!CR$23","v":0},{"$f":"CS451 / Discounting!CS$23","v":0},{"$f":"CT451 / Discounting!CT$23","v":0},{"$f":"CU451 / Discounting!CU$23","v":0},{"$f":"CV451 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J452 / Discounting!J$23","v":0},{"$f":"K452 / Discounting!K$23","v":0},{"$f":"L452 / Discounting!L$23","v":0},{"$f":"M452 / Discounting!M$23","v":0},{"$f":"N452 / Discounting!N$23","v":0},{"$f":"O452 / Discounting!O$23","v":0},{"$f":"P452 / Discounting!P$23","v":0},{"$f":"Q452 / Discounting!Q$23","v":0},{"$f":"R452 / Discounting!R$23","v":0},{"$f":"S452 / Discounting!S$23","v":0},{"$f":"T452 / Discounting!T$23","v":0},{"$f":"U452 / Discounting!U$23","v":0},{"$f":"V452 / Discounting!V$23","v":0},{"$f":"W452 / Discounting!W$23","v":0},{"$f":"X452 / Discounting!X$23","v":0},{"$f":"Y452 / Discounting!Y$23","v":0},{"$f":"Z452 / Discounting!Z$23","v":0},{"$f":"AA452 / Discounting!AA$23","v":0},{"$f":"AB452 / Discounting!AB$23","v":0},{"$f":"AC452 / Discounting!AC$23","v":0},{"$f":"AD452 / Discounting!AD$23","v":0},{"$f":"AE452 / Discounting!AE$23","v":0},{"$f":"AF452 / Discounting!AF$23","v":0},{"$f":"AG452 / Discounting!AG$23","v":0},{"$f":"AH452 / Discounting!AH$23","v":0},{"$f":"AI452 / Discounting!AI$23","v":0},{"$f":"AJ452 / Discounting!AJ$23","v":0},{"$f":"AK452 / Discounting!AK$23","v":0},{"$f":"AL452 / Discounting!AL$23","v":0},{"$f":"AM452 / Discounting!AM$23","v":0},{"$f":"AN452 / Discounting!AN$23","v":0},{"$f":"AO452 / Discounting!AO$23","v":0},{"$f":"AP452 / Discounting!AP$23","v":0},{"$f":"AQ452 / Discounting!AQ$23","v":0},{"$f":"AR452 / Discounting!AR$23","v":0},{"$f":"AS452 / Discounting!AS$23","v":0},{"$f":"AT452 / Discounting!AT$23","v":0},{"$f":"AU452 / Discounting!AU$23","v":0},{"$f":"AV452 / Discounting!AV$23","v":0},{"$f":"AW452 / Discounting!AW$23","v":0},{"$f":"AX452 / Discounting!AX$23","v":0},{"$f":"AY452 / Discounting!AY$23","v":0},{"$f":"AZ452 / Discounting!AZ$23","v":0},{"$f":"BA452 / Discounting!BA$23","v":0},{"$f":"BB452 / Discounting!BB$23","v":0},{"$f":"BC452 / Discounting!BC$23","v":0},{"$f":"BD452 / Discounting!BD$23","v":0},{"$f":"BE452 / Discounting!BE$23","v":0},{"$f":"BF452 / Discounting!BF$23","v":0},{"$f":"BG452 / Discounting!BG$23","v":0},{"$f":"BH452 / Discounting!BH$23","v":0},{"$f":"BI452 / Discounting!BI$23","v":0},{"$f":"BJ452 / Discounting!BJ$23","v":0},{"$f":"BK452 / Discounting!BK$23","v":0},{"$f":"BL452 / Discounting!BL$23","v":0},{"$f":"BM452 / Discounting!BM$23","v":0},{"$f":"BN452 / Discounting!BN$23","v":0},{"$f":"BO452 / Discounting!BO$23","v":0},{"$f":"BP452 / Discounting!BP$23","v":0},{"$f":"BQ452 / Discounting!BQ$23","v":0},{"$f":"BR452 / Discounting!BR$23","v":0},{"$f":"BS452 / Discounting!BS$23","v":0},{"$f":"BT452 / Discounting!BT$23","v":0},{"$f":"BU452 / Discounting!BU$23","v":0},{"$f":"BV452 / Discounting!BV$23","v":0},{"$f":"BW452 / Discounting!BW$23","v":0},{"$f":"BX452 / Discounting!BX$23","v":0},{"$f":"BY452 / Discounting!BY$23","v":0},{"$f":"BZ452 / Discounting!BZ$23","v":0},{"$f":"CA452 / Discounting!CA$23","v":0},{"$f":"CB452 / Discounting!CB$23","v":0},{"$f":"CC452 / Discounting!CC$23","v":0},{"$f":"CD452 / Discounting!CD$23","v":0},{"$f":"CE452 / Discounting!CE$23","v":0},{"$f":"CF452 / Discounting!CF$23","v":0},{"$f":"CG452 / Discounting!CG$23","v":0},{"$f":"CH452 / Discounting!CH$23","v":0},{"$f":"CI452 / Discounting!CI$23","v":0},{"$f":"CJ452 / Discounting!CJ$23","v":0},{"$f":"CK452 / Discounting!CK$23","v":0},{"$f":"CL452 / Discounting!CL$23","v":0},{"$f":"CM452 / Discounting!CM$23","v":0},{"$f":"CN452 / Discounting!CN$23","v":0},{"$f":"CO452 / Discounting!CO$23","v":0},{"$f":"CP452 / Discounting!CP$23","v":0},{"$f":"CQ452 / Discounting!CQ$23","v":0},{"$f":"CR452 / Discounting!CR$23","v":0},{"$f":"CS452 / Discounting!CS$23","v":0},{"$f":"CT452 / Discounting!CT$23","v":0},{"$f":"CU452 / Discounting!CU$23","v":0},{"$f":"CV452 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},791429688.8686744,null,{"$f":"J453 / Discounting!J$23","v":0},{"$f":"K453 / Discounting!K$23","v":0},{"$f":"L453 / Discounting!L$23","v":0},{"$f":"M453 / Discounting!M$23","v":0},{"$f":"N453 / Discounting!N$23","v":0},{"$f":"O453 / Discounting!O$23","v":0},{"$f":"P453 / Discounting!P$23","v":0},{"$f":"Q453 / Discounting!Q$23","v":0},{"$f":"R453 / Discounting!R$23","v":0},{"$f":"S453 / Discounting!S$23","v":0},{"$f":"T453 / Discounting!T$23","v":0},{"$f":"U453 / Discounting!U$23","v":0},{"$f":"V453 / Discounting!V$23","v":0},{"$f":"W453 / Discounting!W$23","v":0},{"$f":"X453 / Discounting!X$23","v":0},{"$f":"Y453 / Discounting!Y$23","v":0},{"$f":"Z453 / Discounting!Z$23","v":0},{"$f":"AA453 / Discounting!AA$23","v":0},{"$f":"AB453 / Discounting!AB$23","v":0},{"$f":"AC453 / Discounting!AC$23","v":0},{"$f":"AD453 / Discounting!AD$23","v":0},{"$f":"AE453 / Discounting!AE$23","v":0},{"$f":"AF453 / Discounting!AF$23","v":9086775.2471340969},{"$f":"AG453 / Discounting!AG$23","v":57256328.204260647},{"$f":"AH453 / Discounting!AH$23","v":52410726.949945718},{"$f":"AI453 / Discounting!AI$23","v":47040367.595830686},{"$f":"AJ453 / Discounting!AJ$23","v":43049556.418938838},{"$f":"AK453 / Discounting!AK$23","v":39390493.248299628},{"$f":"AL453 / Discounting!AL$23","v":37150544.999018669},{"$f":"AM453 / Discounting!AM$23","v":37790254.821377799},{"$f":"AN453 / Discounting!AN$23","v":34586847.342839003},{"$f":"AO453 / Discounting!AO$23","v":31301756.940375607},{"$f":"AP453 / Discounting!AP$23","v":28264320.378792208},{"$f":"AQ453 / Discounting!AQ$23","v":25694593.521378081},{"$f":"AR453 / Discounting!AR$23","v":23722819.833162319},{"$f":"AS453 / Discounting!AS$23","v":34705064.789666556},{"$f":"AT453 / Discounting!AT$23","v":31550323.198613279},{"$f":"AU453 / Discounting!AU$23","v":28682347.559270907},{"$f":"AV453 / Discounting!AV$23","v":26376516.219434068},{"$f":"AW453 / Discounting!AW$23","v":23978838.227112811},{"$f":"AX453 / Discounting!AX$23","v":21756934.690262232},{"$f":"AY453 / Discounting!AY$23","v":19817521.924920544},{"$f":"AZ453 / Discounting!AZ$23","v":17810170.607011575},{"$f":"BA453 / Discounting!BA$23","v":16170057.328704659},{"$f":"BB453 / Discounting!BB$23","v":14719361.832934827},{"$f":"BC453 / Discounting!BC$23","v":13381331.820617666},{"$f":"BD453 / Discounting!BD$23","v":12164930.702056095},{"$f":"BE453 / Discounting!BE$23","v":11059102.41399366},{"$f":"BF453 / Discounting!BF$23","v":10053795.869257668},{"$f":"BG453 / Discounting!BG$23","v":9578723.3273299877},{"$f":"BH453 / Discounting!BH$23","v":8606513.2087291274},{"$f":"BI453 / Discounting!BI$23","v":7838932.3327314882},{"$f":"BJ453 / Discounting!BJ$23","v":7126344.0202452037},{"$f":"BK453 / Discounting!BK$23","v":6482604.1952205477},{"$f":"BL453 / Discounting!BL$23","v":2824889.0992081445},{"$f":"BM453 / Discounting!BM$23","v":0},{"$f":"BN453 / Discounting!BN$23","v":0},{"$f":"BO453 / Discounting!BO$23","v":0},{"$f":"BP453 / Discounting!BP$23","v":0},{"$f":"BQ453 / Discounting!BQ$23","v":0},{"$f":"BR453 / Discounting!BR$23","v":0},{"$f":"BS453 / Discounting!BS$23","v":0},{"$f":"BT453 / Discounting!BT$23","v":0},{"$f":"BU453 / Discounting!BU$23","v":0},{"$f":"BV453 / Discounting!BV$23","v":0},{"$f":"BW453 / Discounting!BW$23","v":0},{"$f":"BX453 / Discounting!BX$23","v":0},{"$f":"BY453 / Discounting!BY$23","v":0},{"$f":"BZ453 / Discounting!BZ$23","v":0},{"$f":"CA453 / Discounting!CA$23","v":0},{"$f":"CB453 / Discounting!CB$23","v":0},{"$f":"CC453 / Discounting!CC$23","v":0},{"$f":"CD453 / Discounting!CD$23","v":0},{"$f":"CE453 / Discounting!CE$23","v":0},{"$f":"CF453 / Discounting!CF$23","v":0},{"$f":"CG453 / Discounting!CG$23","v":0},{"$f":"CH453 / Discounting!CH$23","v":0},{"$f":"CI453 / Discounting!CI$23","v":0},{"$f":"CJ453 / Discounting!CJ$23","v":0},{"$f":"CK453 / Discounting!CK$23","v":0},{"$f":"CL453 / Discounting!CL$23","v":0},{"$f":"CM453 / Discounting!CM$23","v":0},{"$f":"CN453 / Discounting!CN$23","v":0},{"$f":"CO453 / Discounting!CO$23","v":0},{"$f":"CP453 / Discounting!CP$23","v":0},{"$f":"CQ453 / Discounting!CQ$23","v":0},{"$f":"CR453 / Discounting!CR$23","v":0},{"$f":"CS453 / Discounting!CS$23","v":0},{"$f":"CT453 / Discounting!CT$23","v":0},{"$f":"CU453 / Discounting!CU$23","v":0},{"$f":"CV453 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},515987882.43638355,null,{"$f":"J454 / Discounting!J$23","v":0},{"$f":"K454 / Discounting!K$23","v":0},{"$f":"L454 / Discounting!L$23","v":0},{"$f":"M454 / Discounting!M$23","v":0},{"$f":"N454 / Discounting!N$23","v":0},{"$f":"O454 / Discounting!O$23","v":0},{"$f":"P454 / Discounting!P$23","v":0},{"$f":"Q454 / Discounting!Q$23","v":0},{"$f":"R454 / Discounting!R$23","v":0},{"$f":"S454 / Discounting!S$23","v":0},{"$f":"T454 / Discounting!T$23","v":0},{"$f":"U454 / Discounting!U$23","v":0},{"$f":"V454 / Discounting!V$23","v":0},{"$f":"W454 / Discounting!W$23","v":0},{"$f":"X454 / Discounting!X$23","v":0},{"$f":"Y454 / Discounting!Y$23","v":0},{"$f":"Z454 / Discounting!Z$23","v":0},{"$f":"AA454 / Discounting!AA$23","v":0},{"$f":"AB454 / Discounting!AB$23","v":0},{"$f":"AC454 / Discounting!AC$23","v":0},{"$f":"AD454 / Discounting!AD$23","v":0},{"$f":"AE454 / Discounting!AE$23","v":0},{"$f":"AF454 / Discounting!AF$23","v":28525170.55710905},{"$f":"AG454 / Discounting!AG$23","v":47606089.920177311},{"$f":"AH454 / Discounting!AH$23","v":42494437.047635347},{"$f":"AI454 / Discounting!AI$23","v":36069114.281394519},{"$f":"AJ454 / Discounting!AJ$23","v":24622951.901541874},{"$f":"AK454 / Discounting!AK$23","v":22477425.985427968},{"$f":"AL454 / Discounting!AL$23","v":20513802.790136673},{"$f":"AM454 / Discounting!AM$23","v":18717168.548013538},{"$f":"AN454 / Discounting!AN$23","v":17073776.514663897},{"$f":"AO454 / Discounting!AO$23","v":15570962.185811087},{"$f":"AP454 / Discounting!AP$23","v":14197063.854725415},{"$f":"AQ454 / Discounting!AQ$23","v":12941348.285264112},{"$f":"AR454 / Discounting!AR$23","v":11793941.267480802},{"$f":"AS454 / Discounting!AS$23","v":17697455.797279418},{"$f":"AT454 / Discounting!AT$23","v":20025234.555570658},{"$f":"AU454 / Discounting!AU$23","v":18059646.925143577},{"$f":"AV454 / Discounting!AV$23","v":16461089.564552195},{"$f":"AW454 / Discounting!AW$23","v":15219387.428910587},{"$f":"AX454 / Discounting!AX$23","v":14022127.844388749},{"$f":"AY454 / Discounting!AY$23","v":12989950.582926074},{"$f":"AZ454 / Discounting!AZ$23","v":11957215.581754053},{"$f":"BA454 / Discounting!BA$23","v":10675891.028392553},{"$f":"BB454 / Discounting!BB$23","v":9570495.2410856355},{"$f":"BC454 / Discounting!BC$23","v":8560291.8130791187},{"$f":"BD454 / Discounting!BD$23","v":7658975.9112143544},{"$f":"BE454 / Discounting!BE$23","v":6962729.9225425851},{"$f":"BF454 / Discounting!BF$23","v":6328778.6628476074},{"$f":"BG454 / Discounting!BG$23","v":6058548.5051402953},{"$f":"BH454 / Discounting!BH$23","v":5559297.393499204},{"$f":"BI454 / Discounting!BI$23","v":5051406.5586072868},{"$f":"BJ454 / Discounting!BJ$23","v":4576127.1226964332},{"$f":"BK454 / Discounting!BK$23","v":4149734.7251378577},{"$f":"BL454 / Discounting!BL$23","v":1800244.1322337503},{"$f":"BM454 / Discounting!BM$23","v":0},{"$f":"BN454 / Discounting!BN$23","v":0},{"$f":"BO454 / Discounting!BO$23","v":0},{"$f":"BP454 / Discounting!BP$23","v":0},{"$f":"BQ454 / Discounting!BQ$23","v":0},{"$f":"BR454 / Discounting!BR$23","v":0},{"$f":"BS454 / Discounting!BS$23","v":0},{"$f":"BT454 / Discounting!BT$23","v":0},{"$f":"BU454 / Discounting!BU$23","v":0},{"$f":"BV454 / Discounting!BV$23","v":0},{"$f":"BW454 / Discounting!BW$23","v":0},{"$f":"BX454 / Discounting!BX$23","v":0},{"$f":"BY454 / Discounting!BY$23","v":0},{"$f":"BZ454 / Discounting!BZ$23","v":0},{"$f":"CA454 / Discounting!CA$23","v":0},{"$f":"CB454 / Discounting!CB$23","v":0},{"$f":"CC454 / Discounting!CC$23","v":0},{"$f":"CD454 / Discounting!CD$23","v":0},{"$f":"CE454 / Discounting!CE$23","v":0},{"$f":"CF454 / Discounting!CF$23","v":0},{"$f":"CG454 / Discounting!CG$23","v":0},{"$f":"CH454 / Discounting!CH$23","v":0},{"$f":"CI454 / Discounting!CI$23","v":0},{"$f":"CJ454 / Discounting!CJ$23","v":0},{"$f":"CK454 / Discounting!CK$23","v":0},{"$f":"CL454 / Discounting!CL$23","v":0},{"$f":"CM454 / Discounting!CM$23","v":0},{"$f":"CN454 / Discounting!CN$23","v":0},{"$f":"CO454 / Discounting!CO$23","v":0},{"$f":"CP454 / Discounting!CP$23","v":0},{"$f":"CQ454 / Discounting!CQ$23","v":0},{"$f":"CR454 / Discounting!CR$23","v":0},{"$f":"CS454 / Discounting!CS$23","v":0},{"$f":"CT454 / Discounting!CT$23","v":0},{"$f":"CU454 / Discounting!CU$23","v":0},{"$f":"CV454 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},207233438.78343409,null,{"$f":"J455 / Discounting!J$23","v":0},{"$f":"K455 / Discounting!K$23","v":0},{"$f":"L455 / Discounting!L$23","v":0},{"$f":"M455 / Discounting!M$23","v":0},{"$f":"N455 / Discounting!N$23","v":0},{"$f":"O455 / Discounting!O$23","v":0},{"$f":"P455 / Discounting!P$23","v":0},{"$f":"Q455 / Discounting!Q$23","v":0},{"$f":"R455 / Discounting!R$23","v":0},{"$f":"S455 / Discounting!S$23","v":0},{"$f":"T455 / Discounting!T$23","v":0},{"$f":"U455 / Discounting!U$23","v":0},{"$f":"V455 / Discounting!V$23","v":0},{"$f":"W455 / Discounting!W$23","v":0},{"$f":"X455 / Discounting!X$23","v":0},{"$f":"Y455 / Discounting!Y$23","v":0},{"$f":"Z455 / Discounting!Z$23","v":0},{"$f":"AA455 / Discounting!AA$23","v":0},{"$f":"AB455 / Discounting!AB$23","v":0},{"$f":"AC455 / Discounting!AC$23","v":0},{"$f":"AD455 / Discounting!AD$23","v":37880417.205076449},{"$f":"AE455 / Discounting!AE$23","v":32203978.99964413},{"$f":"AF455 / Discounting!AF$23","v":27243880.691223908},{"$f":"AG455 / Discounting!AG$23","v":22915924.12115756},{"$f":"AH455 / Discounting!AH$23","v":19145467.745235492},{"$f":"AI455 / Discounting!AI$23","v":15866361.958698425},{"$f":"AJ455 / Discounting!AJ$23","v":13020001.813454168},{"$f":"AK455 / Discounting!AK$23","v":10554484.259501424},{"$f":"AL455 / Discounting!AL$23","v":8423858.4483302403},{"$f":"AM455 / Discounting!AM$23","v":6587458.8885708358},{"$f":"AN455 / Discounting!AN$23","v":5009312.360082278},{"$f":"AO455 / Discounting!AO$23","v":3657610.4868864268},{"$f":"AP455 / Discounting!AP$23","v":2504240.7551170732},{"$f":"AQ455 / Discounting!AQ$23","v":1524369.551283712},{"$f":"AR455 / Discounting!AR$23","v":696071.49917195993},{"$f":"AS455 / Discounting!AS$23","v":0},{"$f":"AT455 / Discounting!AT$23","v":0},{"$f":"AU455 / Discounting!AU$23","v":0},{"$f":"AV455 / Discounting!AV$23","v":0},{"$f":"AW455 / Discounting!AW$23","v":0},{"$f":"AX455 / Discounting!AX$23","v":0},{"$f":"AY455 / Discounting!AY$23","v":0},{"$f":"AZ455 / Discounting!AZ$23","v":0},{"$f":"BA455 / Discounting!BA$23","v":0},{"$f":"BB455 / Discounting!BB$23","v":0},{"$f":"BC455 / Discounting!BC$23","v":0},{"$f":"BD455 / Discounting!BD$23","v":0},{"$f":"BE455 / Discounting!BE$23","v":0},{"$f":"BF455 / Discounting!BF$23","v":0},{"$f":"BG455 / Discounting!BG$23","v":0},{"$f":"BH455 / Discounting!BH$23","v":0},{"$f":"BI455 / Discounting!BI$23","v":0},{"$f":"BJ455 / Discounting!BJ$23","v":0},{"$f":"BK455 / Discounting!BK$23","v":0},{"$f":"BL455 / Discounting!BL$23","v":0},{"$f":"BM455 / Discounting!BM$23","v":0},{"$f":"BN455 / Discounting!BN$23","v":0},{"$f":"BO455 / Discounting!BO$23","v":0},{"$f":"BP455 / Discounting!BP$23","v":0},{"$f":"BQ455 / Discounting!BQ$23","v":0},{"$f":"BR455 / Discounting!BR$23","v":0},{"$f":"BS455 / Discounting!BS$23","v":0},{"$f":"BT455 / Discounting!BT$23","v":0},{"$f":"BU455 / Discounting!BU$23","v":0},{"$f":"BV455 / Discounting!BV$23","v":0},{"$f":"BW455 / Discounting!BW$23","v":0},{"$f":"BX455 / Discounting!BX$23","v":0},{"$f":"BY455 / Discounting!BY$23","v":0},{"$f":"BZ455 / Discounting!BZ$23","v":0},{"$f":"CA455 / Discounting!CA$23","v":0},{"$f":"CB455 / Discounting!CB$23","v":0},{"$f":"CC455 / Discounting!CC$23","v":0},{"$f":"CD455 / Discounting!CD$23","v":0},{"$f":"CE455 / Discounting!CE$23","v":0},{"$f":"CF455 / Discounting!CF$23","v":0},{"$f":"CG455 / Discounting!CG$23","v":0},{"$f":"CH455 / Discounting!CH$23","v":0},{"$f":"CI455 / Discounting!CI$23","v":0},{"$f":"CJ455 / Discounting!CJ$23","v":0},{"$f":"CK455 / Discounting!CK$23","v":0},{"$f":"CL455 / Discounting!CL$23","v":0},{"$f":"CM455 / Discounting!CM$23","v":0},{"$f":"CN455 / Discounting!CN$23","v":0},{"$f":"CO455 / Discounting!CO$23","v":0},{"$f":"CP455 / Discounting!CP$23","v":0},{"$f":"CQ455 / Discounting!CQ$23","v":0},{"$f":"CR455 / Discounting!CR$23","v":0},{"$f":"CS455 / Discounting!CS$23","v":0},{"$f":"CT455 / Discounting!CT$23","v":0},{"$f":"CU455 / Discounting!CU$23","v":0},{"$f":"CV455 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5152975302.7333574,null,{"$f":"SUM(J463:J474)","v":0},{"$f":"SUM(K463:K474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2305084.9110171348,2054442.879694416,1831054.259977198,1631955.6684288746,1454505.9433412428,90286204.101017937,160014225.45823526,192063704.60626996,251741628.78028429,237802109.25655678,231632796.93173856,285518537.44793731,259977853.60023087,268757190.19949591,261566921.24039146,233728053.04881418,214181726.74144518,208132826.04608473,205780842.96796104,193003177.29495078,200336218.60498092,189285531.10978067,173383761.40999553,141359816.50432274,126216079.12643425,112409102.51785544,100603309.20542526,100965313.060553,93206869.025596201,86245917.455303177,79666805.15962781,73532336.323925272,66847357.537893504,60779107.344168574,50586567.842280731,50497302.141052261,46159027.945274919,42107298.598223463,38436120.005067348,16886620.431723811,{"$f":"SUM(BM463:BM474)","v":0},0,0,0,0,{"$f":"SUM(BR463:BR474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE463:CE474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J477:CV477)","v":7756809576.3026466},null,{"$f":"J458 / Discounting!J$23","v":0},{"$f":"K458 / Discounting!K$23","v":0},{"$f":"L458 / Discounting!L$23","v":0},{"$f":"M458 / Discounting!M$23","v":0},{"$f":"N458 / Discounting!N$23","v":0},{"$f":"O458 / Discounting!O$23","v":0},{"$f":"P458 / Discounting!P$23","v":0},{"$f":"Q458 / Discounting!Q$23","v":0},{"$f":"R458 / Discounting!R$23","v":0},{"$f":"S458 / Discounting!S$23","v":0},{"$f":"T458 / Discounting!T$23","v":0},{"$f":"U458 / Discounting!U$23","v":0},{"$f":"V458 / Discounting!V$23","v":0},{"$f":"W458 / Discounting!W$23","v":0},{"$f":"X458 / Discounting!X$23","v":0},{"$f":"Y458 / Discounting!Y$23","v":-560712050.81606412},{"$f":"Z458 / Discounting!Z$23","v":-1022066182.8470581},{"$f":"AA458 / Discounting!AA$23","v":-1855890564.5026126},{"$f":"AB458 / Discounting!AB$23","v":-2100717373.5390642},{"$f":"AC458 / Discounting!AC$23","v":-2077015338.4985971},{"$f":"AD458 / Discounting!AD$23","v":-118314590.22166401},{"$f":"AE458 / Discounting!AE$23","v":1427637181.6533897},{"$f":"AF458 / Discounting!AF$23","v":1419409897.3405182},{"$f":"AG458 / Discounting!AG$23","v":1290372633.9459255},{"$f":"AH458 / Discounting!AH$23","v":1173066030.8599322},{"$f":"AI458 / Discounting!AI$23","v":1054262692.322649},{"$f":"AJ458 / Discounting!AJ$23","v":958420629.38422632},{"$f":"AK458 / Discounting!AK$23","v":871291481.25838745},{"$f":"AL458 / Discounting!AL$23","v":654850617.86917615},{"$f":"AM458 / Discounting!AM$23","v":595318743.51743293},{"$f":"AN458 / Discounting!AN$23","v":538930551.18260562},{"$f":"AO458 / Discounting!AO$23","v":491998961.58465528},{"$f":"AP458 / Discounting!AP$23","v":494137621.28595322},{"$f":"AQ458 / Discounting!AQ$23","v":490543167.42937601},{"$f":"AR458 / Discounting!AR$23","v":447110296.95299906},{"$f":"AS458 / Discounting!AS$23","v":406463906.32090819},{"$f":"AT458 / Discounting!AT$23","v":369512642.10991651},{"$f":"AU458 / Discounting!AU$23","v":335920583.73628777},{"$f":"AV458 / Discounting!AV$23","v":252473261.29824337},{"$f":"AW458 / Discounting!AW$23","v":229521146.6347667},{"$f":"AX458 / Discounting!AX$23","v":207999690.0702062},{"$f":"AY458 / Discounting!AY$23","v":189686898.04526171},{"$f":"AZ458 / Discounting!AZ$23","v":208580253.29633945},{"$f":"BA458 / Discounting!BA$23","v":189289888.28112912},{"$f":"BB458 / Discounting!BB$23","v":172380374.62507388},{"$f":"BC458 / Discounting!BC$23","v":156709431.47733989},{"$f":"BD458 / Discounting!BD$23","v":142463119.52485445},{"$f":"BE458 / Discounting!BE$23","v":129511926.84077676},{"$f":"BF458 / Discounting!BF$23","v":117738115.30979705},{"$f":"BG458 / Discounting!BG$23","v":92132485.698443875},{"$f":"BH458 / Discounting!BH$23","v":100530978.68254508},{"$f":"BI458 / Discounting!BI$23","v":91621686.972740501},{"$f":"BJ458 / Discounting!BJ$23","v":83292442.702491358},{"$f":"BK458 / Discounting!BK$23","v":75783732.531308055},{"$f":"BL458 / Discounting!BL$23","v":32562605.982051916},{"$f":"BM458 / Discounting!BM$23","v":0},{"$f":"BN458 / Discounting!BN$23","v":0},{"$f":"BO458 / Discounting!BO$23","v":0},{"$f":"BP458 / Discounting!BP$23","v":0},{"$f":"BQ458 / Discounting!BQ$23","v":0},{"$f":"BR458 / Discounting!BR$23","v":0},{"$f":"BS458 / Discounting!BS$23","v":0},{"$f":"BT458 / Discounting!BT$23","v":0},{"$f":"BU458 / Discounting!BU$23","v":0},{"$f":"BV458 / Discounting!BV$23","v":0},{"$f":"BW458 / Discounting!BW$23","v":0},{"$f":"BX458 / Discounting!BX$23","v":0},{"$f":"BY458 / Discounting!BY$23","v":0},{"$f":"BZ458 / Discounting!BZ$23","v":0},{"$f":"CA458 / Discounting!CA$23","v":0},{"$f":"CB458 / Discounting!CB$23","v":0},{"$f":"CC458 / Discounting!CC$23","v":0},{"$f":"CD458 / Discounting!CD$23","v":0},{"$f":"CE458 / Discounting!CE$23","v":0},{"$f":"CF458 / Discounting!CF$23","v":0},{"$f":"CG458 / Discounting!CG$23","v":0},{"$f":"CH458 / Discounting!CH$23","v":0},{"$f":"CI458 / Discounting!CI$23","v":0},{"$f":"CJ458 / Discounting!CJ$23","v":0},{"$f":"CK458 / Discounting!CK$23","v":0},{"$f":"CL458 / Discounting!CL$23","v":0},{"$f":"CM458 / Discounting!CM$23","v":0},{"$f":"CN458 / Discounting!CN$23","v":0},{"$f":"CO458 / Discounting!CO$23","v":0},{"$f":"CP458 / Discounting!CP$23","v":0},{"$f":"CQ458 / Discounting!CQ$23","v":0},{"$f":"CR458 / Discounting!CR$23","v":0},{"$f":"CS458 / Discounting!CS$23","v":0},{"$f":"CT458 / Discounting!CT$23","v":0},{"$f":"CU458 / Discounting!CU$23","v":0},{"$f":"CV458 / Discounting!CV$23","v":0}]
[{"$nulls":4},"AETR",null,"%",{"$f":"IFERROR((H475 - H474) / H477,\"-\")","v":0.63760001006848954}]
[]
[null,null,null,{"$f":"\"FID Forward: NPV\"&Inputs!C482*100","v":"FID Forward: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J481:CV481)","v":0},null,{"$f":"J424 / Discounting!J$23","v":0},{"$f":"K424 / Discounting!K$23","v":0},{"$f":"L424 / Discounting!L$23","v":0},{"$f":"M424 / Discounting!M$23","v":0},{"$f":"N424 / Discounting!N$23","v":0},{"$f":"O424 / Discounting!O$23","v":0},{"$f":"P424 / Discounting!P$23","v":0},{"$f":"Q424 / Discounting!Q$23","v":0},{"$f":"R424 / Discounting!R$23","v":0},{"$f":"S424 / Discounting!S$23","v":0},{"$f":"T424 / Discounting!T$23","v":0},{"$f":"U424 / Discounting!U$23","v":0},{"$f":"V424 / Discounting!V$23","v":0},{"$f":"W424 / Discounting!W$23","v":0},{"$f":"X424 / Discounting!X$23","v":0},{"$f":"Y424 / Discounting!Y$23","v":0},{"$f":"Z424 / Discounting!Z$23","v":0},{"$f":"AA424 / Discounting!AA$23","v":0},{"$f":"AB424 / Discounting!AB$23","v":0},{"$f":"AC424 / Discounting!AC$23","v":0},{"$f":"AD424 / Discounting!AD$23","v":0},{"$f":"AE424 / Discounting!AE$23","v":0},{"$f":"AF424 / Discounting!AF$23","v":0},{"$f":"AG424 / Discounting!AG$23","v":0},{"$f":"AH424 / Discounting!AH$23","v":0},{"$f":"AI424 / Discounting!AI$23","v":0},{"$f":"AJ424 / Discounting!AJ$23","v":0},{"$f":"AK424 / Discounting!AK$23","v":0},{"$f":"AL424 / Discounting!AL$23","v":0},{"$f":"AM424 / Discounting!AM$23","v":0},{"$f":"AN424 / Discounting!AN$23","v":0},{"$f":"AO424 / Discounting!AO$23","v":0},{"$f":"AP424 / Discounting!AP$23","v":0},{"$f":"AQ424 / Discounting!AQ$23","v":0},{"$f":"AR424 / Discounting!AR$23","v":0},{"$f":"AS424 / Discounting!AS$23","v":0},{"$f":"AT424 / Discounting!AT$23","v":0},{"$f":"AU424 / Discounting!AU$23","v":0},{"$f":"AV424 / Discounting!AV$23","v":0},{"$f":"AW424 / Discounting!AW$23","v":0},{"$f":"AX424 / Discounting!AX$23","v":0},{"$f":"AY424 / Discounting!AY$23","v":0},{"$f":"AZ424 / Discounting!AZ$23","v":0},{"$f":"BA424 / Discounting!BA$23","v":0},{"$f":"BB424 / Discounting!BB$23","v":0},{"$f":"BC424 / Discounting!BC$23","v":0},{"$f":"BD424 / Discounting!BD$23","v":0},{"$f":"BE424 / Discounting!BE$23","v":0},{"$f":"BF424 / Discounting!BF$23","v":0},{"$f":"BG424 / Discounting!BG$23","v":0},{"$f":"BH424 / Discounting!BH$23","v":0},{"$f":"BI424 / Discounting!BI$23","v":0},{"$f":"BJ424 / Discounting!BJ$23","v":0},{"$f":"BK424 / Discounting!BK$23","v":0},{"$f":"BL424 / Discounting!BL$23","v":0},{"$f":"BM424 / Discounting!BM$23","v":0},{"$f":"BN424 / Discounting!BN$23","v":0},{"$f":"BO424 / Discounting!BO$23","v":0},{"$f":"BP424 / Discounting!BP$23","v":0},{"$f":"BQ424 / Discounting!BQ$23","v":0},{"$f":"BR424 / Discounting!BR$23","v":0},{"$f":"BS424 / Discounting!BS$23","v":0},{"$f":"BT424 / Discounting!BT$23","v":0},{"$f":"BU424 / Discounting!BU$23","v":0},{"$f":"BV424 / Discounting!BV$23","v":0},{"$f":"BW424 / Discounting!BW$23","v":0},{"$f":"BX424 / Discounting!BX$23","v":0},{"$f":"BY424 / Discounting!BY$23","v":0},{"$f":"BZ424 / Discounting!BZ$23","v":0},{"$f":"CA424 / Discounting!CA$23","v":0},{"$f":"CB424 / Discounting!CB$23","v":0},{"$f":"CC424 / Discounting!CC$23","v":0},{"$f":"CD424 / Discounting!CD$23","v":0},{"$f":"CE424 / Discounting!CE$23","v":0},{"$f":"CF424 / Discounting!CF$23","v":0},{"$f":"CG424 / Discounting!CG$23","v":0},{"$f":"CH424 / Discounting!CH$23","v":0},{"$f":"CI424 / Discounting!CI$23","v":0},{"$f":"CJ424 / Discounting!CJ$23","v":0},{"$f":"CK424 / Discounting!CK$23","v":0},{"$f":"CL424 / Discounting!CL$23","v":0},{"$f":"CM424 / Discounting!CM$23","v":0},{"$f":"CN424 / Discounting!CN$23","v":0},{"$f":"CO424 / Discounting!CO$23","v":0},{"$f":"CP424 / Discounting!CP$23","v":0},{"$f":"CQ424 / Discounting!CQ$23","v":0},{"$f":"CR424 / Discounting!CR$23","v":0},{"$f":"CS424 / Discounting!CS$23","v":0},{"$f":"CT424 / Discounting!CT$23","v":0},{"$f":"CU424 / Discounting!CU$23","v":0},{"$f":"CV424 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},19750131.552180141,null,{"$f":"J425 / Discounting!J$23","v":0},{"$f":"K425 / Discounting!K$23","v":0},{"$f":"L425 / Discounting!L$23","v":0},{"$f":"M425 / Discounting!M$23","v":0},{"$f":"N425 / Discounting!N$23","v":0},{"$f":"O425 / Discounting!O$23","v":0},{"$f":"P425 / Discounting!P$23","v":0},{"$f":"Q425 / Discounting!Q$23","v":0},{"$f":"R425 / Discounting!R$23","v":0},{"$f":"S425 / Discounting!S$23","v":0},{"$f":"T425 / Discounting!T$23","v":0},{"$f":"U425 / Discounting!U$23","v":0},{"$f":"V425 / Discounting!V$23","v":0},{"$f":"W425 / Discounting!W$23","v":0},{"$f":"X425 / Discounting!X$23","v":0},{"$f":"Y425 / Discounting!Y$23","v":2169225.2895426475},{"$f":"Z425 / Discounting!Z$23","v":1933355.8730326626},{"$f":"AA425 / Discounting!AA$23","v":1723133.5766779524},{"$f":"AB425 / Discounting!AB$23","v":1535769.6761835578},{"$f":"AC425 / Discounting!AC$23","v":1368778.6775254526},{"$f":"AD425 / Discounting!AD$23","v":1219945.3453881037},{"$f":"AE425 / Discounting!AE$23","v":1087295.3167451904},{"$f":"AF425 / Discounting!AF$23","v":969068.90975507151},{"$f":"AG425 / Discounting!AG$23","v":863697.7805303667},{"$f":"AH425 / Discounting!AH$23","v":769784.11811975623},{"$f":"AI425 / Discounting!AI$23","v":686082.10171101266},{"$f":"AJ425 / Discounting!AJ$23","v":611481.3740739862},{"$f":"AK425 / Discounting!AK$23","v":544992.31200890034},{"$f":"AL425 / Discounting!AL$23","v":485732.89840365434},{"$f":"AM425 / Discounting!AM$23","v":432917.02175013762},{"$f":"AN425 / Discounting!AN$23","v":385844.04790564848},{"$f":"AO425 / Discounting!AO$23","v":343889.52576261002},{"$f":"AP425 / Discounting!AP$23","v":306496.90353173797},{"$f":"AQ425 / Discounting!AQ$23","v":273170.14575021208},{"$f":"AR425 / Discounting!AR$23","v":243467.15307505531},{"$f":"AS425 / Discounting!AS$23","v":216993.89757135051},{"$f":"AT425 / Discounting!AT$23","v":193399.19569639082},{"$f":"AU425 / Discounting!AU$23","v":172370.04964027702},{"$f":"AV425 / Discounting!AV$23","v":153627.49522306325},{"$f":"AW425 / Discounting!AW$23","v":136922.90126832732},{"$f":"AX425 / Discounting!AX$23","v":122034.67136214556},{"$f":"AY425 / Discounting!AY$23","v":108765.3042443365},{"$f":"AZ425 / Discounting!AZ$23","v":96938.773836307038},{"$f":"BA425 / Discounting!BA$23","v":86398.194150006253},{"$f":"BB425 / Discounting!BB$23","v":77003.738101609837},{"$f":"BC425 / Discounting!BC$23","v":68630.782621755643},{"$f":"BD425 / Discounting!BD$23","v":61168.255456110186},{"$f":"BE425 / Discounting!BE$23","v":54517.16172558839},{"$f":"BF425 / Discounting!BF$23","v":48589.270700167901},{"$f":"BG425 / Discounting!BG$23","v":43305.945365568536},{"$f":"BH425 / Discounting!BH$23","v":38597.099256299945},{"$f":"BI425 / Discounting!BI$23","v":34400.266716844868},{"$f":"BJ425 / Discounting!BJ$23","v":30659.77425743749},{"$f":"BK425 / Discounting!BK$23","v":27326.002011976369},{"$f":"BL425 / Discounting!BL$23","v":24354.725500870201},{"$f":"BM425 / Discounting!BM$23","v":0},{"$f":"BN425 / Discounting!BN$23","v":0},{"$f":"BO425 / Discounting!BO$23","v":0},{"$f":"BP425 / Discounting!BP$23","v":0},{"$f":"BQ425 / Discounting!BQ$23","v":0},{"$f":"BR425 / Discounting!BR$23","v":0},{"$f":"BS425 / Discounting!BS$23","v":0},{"$f":"BT425 / Discounting!BT$23","v":0},{"$f":"BU425 / Discounting!BU$23","v":0},{"$f":"BV425 / Discounting!BV$23","v":0},{"$f":"BW425 / Discounting!BW$23","v":0},{"$f":"BX425 / Discounting!BX$23","v":0},{"$f":"BY425 / Discounting!BY$23","v":0},{"$f":"BZ425 / Discounting!BZ$23","v":0},{"$f":"CA425 / Discounting!CA$23","v":0},{"$f":"CB425 / Discounting!CB$23","v":0},{"$f":"CC425 / Discounting!CC$23","v":0},{"$f":"CD425 / Discounting!CD$23","v":0},{"$f":"CE425 / Discounting!CE$23","v":0},{"$f":"CF425 / Discounting!CF$23","v":0},{"$f":"CG425 / Discounting!CG$23","v":0},{"$f":"CH425 / Discounting!CH$23","v":0},{"$f":"CI425 / Discounting!CI$23","v":0},{"$f":"CJ425 / Discounting!CJ$23","v":0},{"$f":"CK425 / Discounting!CK$23","v":0},{"$f":"CL425 / Discounting!CL$23","v":0},{"$f":"CM425 / Discounting!CM$23","v":0},{"$f":"CN425 / Discounting!CN$23","v":0},{"$f":"CO425 / Discounting!CO$23","v":0},{"$f":"CP425 / Discounting!CP$23","v":0},{"$f":"CQ425 / Discounting!CQ$23","v":0},{"$f":"CR425 / Discounting!CR$23","v":0},{"$f":"CS425 / Discounting!CS$23","v":0},{"$f":"CT425 / Discounting!CT$23","v":0},{"$f":"CU425 / Discounting!CU$23","v":0},{"$f":"CV425 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3633426.8402357837,null,{"$f":"J426 / Discounting!J$23","v":182849.16299921353},{"$f":"K426 / Discounting!K$23","v":179263.8852933466},{"$f":"L426 / Discounting!L$23","v":175748.9071503398},{"$f":"M426 / Discounting!M$23","v":172302.85014739196},{"$f":"N426 / Discounting!N$23","v":168924.36288959996},{"$f":"O426 / Discounting!O$23","v":165612.12047999995},{"$f":"P426 / Discounting!P$23","v":162364.82399999994},{"$f":"Q426 / Discounting!Q$23","v":159181.19999999995},{"$f":"R426 / Discounting!R$23","v":156059.99999999994},{"$f":"S426 / Discounting!S$23","v":152999.99999999994},{"$f":"T426 / Discounting!T$23","v":149999.99999999994},{"$f":"U426 / Discounting!U$23","v":147058.82352941169},{"$f":"V426 / Discounting!V$23","v":144175.31718569776},{"$f":"W426 / Discounting!W$23","v":141348.35018205663},{"$f":"X426 / Discounting!X$23","v":138576.81390397708},{"$f":"Y426 / Discounting!Y$23","v":135859.62147448733},{"$f":"Z426 / Discounting!Z$23","v":121087.00666175339},{"$f":"AA426 / Discounting!AA$23","v":107920.68329924544},{"$f":"AB426 / Discounting!AB$23","v":96185.992245316782},{"$f":"AC426 / Discounting!AC$23","v":85727.265815790335},{"$f":"AD426 / Discounting!AD$23","v":76405.762759171426},{"$f":"AE426 / Discounting!AE$23","v":68097.827771097524},{"$f":"AF426 / Discounting!AF$23","v":60693.251132885482},{"$f":"AG426 / Discounting!AG$23","v":54093.80671380167},{"$f":"AH426 / Discounting!AH$23","v":48211.948942782234},{"$f":"AI426 / Discounting!AI$23","v":42969.651464155279},{"$f":"AJ426 / Discounting!AJ$23","v":38297.37207143964},{"$f":"AK426 / Discounting!AK$23","v":34133.130188448871},{"$f":"AL426 / Discounting!AL$23","v":30421.6846599366},{"$f":"AM426 / Discounting!AM$23","v":27113.800944685026},{"$f":"AN426 / Discounting!AN$23","v":24165.597989915354},{"$f":"AO426 / Discounting!AO$23","v":21537.966122919206},{"$f":"AP426 / Discounting!AP$23","v":19196.048237895906},{"$f":"AQ426 / Discounting!AQ$23","v":17108.777395629149},{"$f":"AR426 / Discounting!AR$23","v":15248.464701986763},{"$f":"AS426 / Discounting!AS$23","v":13590.431998205668},{"$f":"AT426 / Discounting!AT$23","v":12112.684490379383},{"$f":"AU426 / Discounting!AU$23","v":10795.618975382695},{"$f":"AV426 / Discounting!AV$23","v":9621.7637926761963},{"$f":"AW426 / Discounting!AW$23","v":8575.5470522960732},{"$f":"AX426 / Discounting!AX$23","v":7643.090064435004},{"$f":"AY426 / Discounting!AY$23","v":6812.0232303342273},{"$f":"AZ426 / Discounting!AZ$23","v":6071.3219521695428},{"$f":"BA426 / Discounting!BA$23","v":5411.1603851778436},{"$f":"BB426 / Discounting!BB$23","v":4822.7810919588628},{"$f":"BC426 / Discounting!BC$23","v":4298.3788698385579},{"$f":"BD426 / Discounting!BD$23","v":3830.9972101947924},{"$f":"BE426 / Discounting!BE$23","v":3414.4360162163921},{"$f":"BF426 / Discounting!BF$23","v":3043.1693549165702},{"$f":"BG426 / Discounting!BG$23","v":2712.2721523320583},{"$f":"BH426 / Discounting!BH$23","v":2417.3548594759882},{"$f":"BI426 / Discounting!BI$23","v":2154.5052223493658},{"$f":"BJ426 / Discounting!BJ$23","v":1920.2363835555839},{"$f":"BK426 / Discounting!BK$23","v":1711.4406270548873},{"$f":"BL426 / Discounting!BL$23","v":1525.3481524553363},{"$f":"BM426 / Discounting!BM$23","v":0},{"$f":"BN426 / Discounting!BN$23","v":0},{"$f":"BO426 / Discounting!BO$23","v":0},{"$f":"BP426 / Discounting!BP$23","v":0},{"$f":"BQ426 / Discounting!BQ$23","v":0},{"$f":"BR426 / Discounting!BR$23","v":0},{"$f":"BS426 / Discounting!BS$23","v":0},{"$f":"BT426 / Discounting!BT$23","v":0},{"$f":"BU426 / Discounting!BU$23","v":0},{"$f":"BV426 / Discounting!BV$23","v":0},{"$f":"BW426 / Discounting!BW$23","v":0},{"$f":"BX426 / Discounting!BX$23","v":0},{"$f":"BY426 / Discounting!BY$23","v":0},{"$f":"BZ426 / Discounting!BZ$23","v":0},{"$f":"CA426 / Discounting!CA$23","v":0},{"$f":"CB426 / Discounting!CB$23","v":0},{"$f":"CC426 / Discounting!CC$23","v":0},{"$f":"CD426 / Discounting!CD$23","v":0},{"$f":"CE426 / Discounting!CE$23","v":0},{"$f":"CF426 / Discounting!CF$23","v":0},{"$f":"CG426 / Discounting!CG$23","v":0},{"$f":"CH426 / Discounting!CH$23","v":0},{"$f":"CI426 / Discounting!CI$23","v":0},{"$f":"CJ426 / Discounting!CJ$23","v":0},{"$f":"CK426 / Discounting!CK$23","v":0},{"$f":"CL426 / Discounting!CL$23","v":0},{"$f":"CM426 / Discounting!CM$23","v":0},{"$f":"CN426 / Discounting!CN$23","v":0},{"$f":"CO426 / Discounting!CO$23","v":0},{"$f":"CP426 / Discounting!CP$23","v":0},{"$f":"CQ426 / Discounting!CQ$23","v":0},{"$f":"CR426 / Discounting!CR$23","v":0},{"$f":"CS426 / Discounting!CS$23","v":0},{"$f":"CT426 / Discounting!CT$23","v":0},{"$f":"CU426 / Discounting!CU$23","v":0},{"$f":"CV426 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J427 / Discounting!J$23","v":0},{"$f":"K427 / Discounting!K$23","v":0},{"$f":"L427 / Discounting!L$23","v":0},{"$f":"M427 / Discounting!M$23","v":0},{"$f":"N427 / Discounting!N$23","v":0},{"$f":"O427 / Discounting!O$23","v":0},{"$f":"P427 / Discounting!P$23","v":0},{"$f":"Q427 / Discounting!Q$23","v":0},{"$f":"R427 / Discounting!R$23","v":0},{"$f":"S427 / Discounting!S$23","v":0},{"$f":"T427 / Discounting!T$23","v":0},{"$f":"U427 / Discounting!U$23","v":0},{"$f":"V427 / Discounting!V$23","v":0},{"$f":"W427 / Discounting!W$23","v":0},{"$f":"X427 / Discounting!X$23","v":0},{"$f":"Y427 / Discounting!Y$23","v":0},{"$f":"Z427 / Discounting!Z$23","v":0},{"$f":"AA427 / Discounting!AA$23","v":0},{"$f":"AB427 / Discounting!AB$23","v":0},{"$f":"AC427 / Discounting!AC$23","v":0},{"$f":"AD427 / Discounting!AD$23","v":0},{"$f":"AE427 / Discounting!AE$23","v":0},{"$f":"AF427 / Discounting!AF$23","v":0},{"$f":"AG427 / Discounting!AG$23","v":0},{"$f":"AH427 / Discounting!AH$23","v":0},{"$f":"AI427 / Discounting!AI$23","v":0},{"$f":"AJ427 / Discounting!AJ$23","v":0},{"$f":"AK427 / Discounting!AK$23","v":0},{"$f":"AL427 / Discounting!AL$23","v":0},{"$f":"AM427 / Discounting!AM$23","v":0},{"$f":"AN427 / Discounting!AN$23","v":0},{"$f":"AO427 / Discounting!AO$23","v":0},{"$f":"AP427 / Discounting!AP$23","v":0},{"$f":"AQ427 / Discounting!AQ$23","v":0},{"$f":"AR427 / Discounting!AR$23","v":0},{"$f":"AS427 / Discounting!AS$23","v":0},{"$f":"AT427 / Discounting!AT$23","v":0},{"$f":"AU427 / Discounting!AU$23","v":0},{"$f":"AV427 / Discounting!AV$23","v":0},{"$f":"AW427 / Discounting!AW$23","v":0},{"$f":"AX427 / Discounting!AX$23","v":0},{"$f":"AY427 / Discounting!AY$23","v":0},{"$f":"AZ427 / Discounting!AZ$23","v":0},{"$f":"BA427 / Discounting!BA$23","v":0},{"$f":"BB427 / Discounting!BB$23","v":0},{"$f":"BC427 / Discounting!BC$23","v":0},{"$f":"BD427 / Discounting!BD$23","v":0},{"$f":"BE427 / Discounting!BE$23","v":0},{"$f":"BF427 / Discounting!BF$23","v":0},{"$f":"BG427 / Discounting!BG$23","v":0},{"$f":"BH427 / Discounting!BH$23","v":0},{"$f":"BI427 / Discounting!BI$23","v":0},{"$f":"BJ427 / Discounting!BJ$23","v":0},{"$f":"BK427 / Discounting!BK$23","v":0},{"$f":"BL427 / Discounting!BL$23","v":0},{"$f":"BM427 / Discounting!BM$23","v":0},{"$f":"BN427 / Discounting!BN$23","v":0},{"$f":"BO427 / Discounting!BO$23","v":0},{"$f":"BP427 / Discounting!BP$23","v":0},{"$f":"BQ427 / Discounting!BQ$23","v":0},{"$f":"BR427 / Discounting!BR$23","v":0},{"$f":"BS427 / Discounting!BS$23","v":0},{"$f":"BT427 / Discounting!BT$23","v":0},{"$f":"BU427 / Discounting!BU$23","v":0},{"$f":"BV427 / Discounting!BV$23","v":0},{"$f":"BW427 / Discounting!BW$23","v":0},{"$f":"BX427 / Discounting!BX$23","v":0},{"$f":"BY427 / Discounting!BY$23","v":0},{"$f":"BZ427 / Discounting!BZ$23","v":0},{"$f":"CA427 / Discounting!CA$23","v":0},{"$f":"CB427 / Discounting!CB$23","v":0},{"$f":"CC427 / Discounting!CC$23","v":0},{"$f":"CD427 / Discounting!CD$23","v":0},{"$f":"CE427 / Discounting!CE$23","v":0},{"$f":"CF427 / Discounting!CF$23","v":0},{"$f":"CG427 / Discounting!CG$23","v":0},{"$f":"CH427 / Discounting!CH$23","v":0},{"$f":"CI427 / Discounting!CI$23","v":0},{"$f":"CJ427 / Discounting!CJ$23","v":0},{"$f":"CK427 / Discounting!CK$23","v":0},{"$f":"CL427 / Discounting!CL$23","v":0},{"$f":"CM427 / Discounting!CM$23","v":0},{"$f":"CN427 / Discounting!CN$23","v":0},{"$f":"CO427 / Discounting!CO$23","v":0},{"$f":"CP427 / Discounting!CP$23","v":0},{"$f":"CQ427 / Discounting!CQ$23","v":0},{"$f":"CR427 / Discounting!CR$23","v":0},{"$f":"CS427 / Discounting!CS$23","v":0},{"$f":"CT427 / Discounting!CT$23","v":0},{"$f":"CU427 / Discounting!CU$23","v":0},{"$f":"CV427 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},444256233.24526924,null,{"$f":"J428 / Discounting!J$23","v":0},{"$f":"K428 / Discounting!K$23","v":0},{"$f":"L428 / Discounting!L$23","v":0},{"$f":"M428 / Discounting!M$23","v":0},{"$f":"N428 / Discounting!N$23","v":0},{"$f":"O428 / Discounting!O$23","v":0},{"$f":"P428 / Discounting!P$23","v":0},{"$f":"Q428 / Discounting!Q$23","v":0},{"$f":"R428 / Discounting!R$23","v":0},{"$f":"S428 / Discounting!S$23","v":0},{"$f":"T428 / Discounting!T$23","v":0},{"$f":"U428 / Discounting!U$23","v":0},{"$f":"V428 / Discounting!V$23","v":0},{"$f":"W428 / Discounting!W$23","v":0},{"$f":"X428 / Discounting!X$23","v":0},{"$f":"Y428 / Discounting!Y$23","v":0},{"$f":"Z428 / Discounting!Z$23","v":0},{"$f":"AA428 / Discounting!AA$23","v":0},{"$f":"AB428 / Discounting!AB$23","v":0},{"$f":"AC428 / Discounting!AC$23","v":0},{"$f":"AD428 / Discounting!AD$23","v":22014730.341964219},{"$f":"AE428 / Discounting!AE$23","v":40026782.439934932},{"$f":"AF428 / Discounting!AF$23","v":36387984.036304489},{"$f":"AG428 / Discounting!AG$23","v":33079985.487549525},{"$f":"AH428 / Discounting!AH$23","v":30072714.079590481},{"$f":"AI428 / Discounting!AI$23","v":27338830.98144589},{"$f":"AJ428 / Discounting!AJ$23","v":24853482.710405346},{"$f":"AK428 / Discounting!AK$23","v":22594075.19127759},{"$f":"AL428 / Discounting!AL$23","v":20540068.355706893},{"$f":"AM428 / Discounting!AM$23","v":18672789.414278995},{"$f":"AN428 / Discounting!AN$23","v":16975263.103889994},{"$f":"AO428 / Discounting!AO$23","v":15432057.367172722},{"$f":"AP428 / Discounting!AP$23","v":14029143.06106611},{"$f":"AQ428 / Discounting!AQ$23","v":12753766.419151008},{"$f":"AR428 / Discounting!AR$23","v":11594333.108319098},{"$f":"AS428 / Discounting!AS$23","v":10540302.825744636},{"$f":"AT428 / Discounting!AT$23","v":9582093.4779496659},{"$f":"AU428 / Discounting!AU$23","v":8710994.0708633326},{"$f":"AV428 / Discounting!AV$23","v":7919085.5189666655},{"$f":"AW428 / Discounting!AW$23","v":7199168.653606059},{"$f":"AX428 / Discounting!AX$23","v":6544698.7760055093},{"$f":"AY428 / Discounting!AY$23","v":5949726.1600050069},{"$f":"AZ428 / Discounting!AZ$23","v":5408841.9636409171},{"$f":"BA428 / Discounting!BA$23","v":4917129.057855377},{"$f":"BB428 / Discounting!BB$23","v":4470117.3253230695},{"$f":"BC428 / Discounting!BC$23","v":4063743.023020972},{"$f":"BD428 / Discounting!BD$23","v":3694311.8391099754},{"$f":"BE428 / Discounting!BE$23","v":3358465.3082817947},{"$f":"BF428 / Discounting!BF$23","v":3053150.2802561768},{"$f":"BG428 / Discounting!BG$23","v":2775591.1638692515},{"$f":"BH428 / Discounting!BH$23","v":2523264.6944265929},{"$f":"BI428 / Discounting!BI$23","v":2293876.9949332653},{"$f":"BJ428 / Discounting!BJ$23","v":2085342.7226666049},{"$f":"BK428 / Discounting!BK$23","v":1895766.1115150952},{"$f":"BL428 / Discounting!BL$23","v":904557.17917201179},{"$f":"BM428 / Discounting!BM$23","v":0},{"$f":"BN428 / Discounting!BN$23","v":0},{"$f":"BO428 / Discounting!BO$23","v":0},{"$f":"BP428 / Discounting!BP$23","v":0},{"$f":"BQ428 / Discounting!BQ$23","v":0},{"$f":"BR428 / Discounting!BR$23","v":0},{"$f":"BS428 / Discounting!BS$23","v":0},{"$f":"BT428 / Discounting!BT$23","v":0},{"$f":"BU428 / Discounting!BU$23","v":0},{"$f":"BV428 / Discounting!BV$23","v":0},{"$f":"BW428 / Discounting!BW$23","v":0},{"$f":"BX428 / Discounting!BX$23","v":0},{"$f":"BY428 / Discounting!BY$23","v":0},{"$f":"BZ428 / Discounting!BZ$23","v":0},{"$f":"CA428 / Discounting!CA$23","v":0},{"$f":"CB428 / Discounting!CB$23","v":0},{"$f":"CC428 / Discounting!CC$23","v":0},{"$f":"CD428 / Discounting!CD$23","v":0},{"$f":"CE428 / Discounting!CE$23","v":0},{"$f":"CF428 / Discounting!CF$23","v":0},{"$f":"CG428 / Discounting!CG$23","v":0},{"$f":"CH428 / Discounting!CH$23","v":0},{"$f":"CI428 / Discounting!CI$23","v":0},{"$f":"CJ428 / Discounting!CJ$23","v":0},{"$f":"CK428 / Discounting!CK$23","v":0},{"$f":"CL428 / Discounting!CL$23","v":0},{"$f":"CM428 / Discounting!CM$23","v":0},{"$f":"CN428 / Discounting!CN$23","v":0},{"$f":"CO428 / Discounting!CO$23","v":0},{"$f":"CP428 / Discounting!CP$23","v":0},{"$f":"CQ428 / Discounting!CQ$23","v":0},{"$f":"CR428 / Discounting!CR$23","v":0},{"$f":"CS428 / Discounting!CS$23","v":0},{"$f":"CT428 / Discounting!CT$23","v":0},{"$f":"CU428 / Discounting!CU$23","v":0},{"$f":"CV428 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},62862329.489917748,null,{"$f":"J429 / Discounting!J$23","v":0},{"$f":"K429 / Discounting!K$23","v":0},{"$f":"L429 / Discounting!L$23","v":0},{"$f":"M429 / Discounting!M$23","v":0},{"$f":"N429 / Discounting!N$23","v":0},{"$f":"O429 / Discounting!O$23","v":0},{"$f":"P429 / Discounting!P$23","v":0},{"$f":"Q429 / Discounting!Q$23","v":0},{"$f":"R429 / Discounting!R$23","v":0},{"$f":"S429 / Discounting!S$23","v":0},{"$f":"T429 / Discounting!T$23","v":0},{"$f":"U429 / Discounting!U$23","v":0},{"$f":"V429 / Discounting!V$23","v":0},{"$f":"W429 / Discounting!W$23","v":0},{"$f":"X429 / Discounting!X$23","v":0},{"$f":"Y429 / Discounting!Y$23","v":0},{"$f":"Z429 / Discounting!Z$23","v":0},{"$f":"AA429 / Discounting!AA$23","v":0},{"$f":"AB429 / Discounting!AB$23","v":0},{"$f":"AC429 / Discounting!AC$23","v":0},{"$f":"AD429 / Discounting!AD$23","v":3115311.717882962},{"$f":"AE429 / Discounting!AE$23","v":5664203.123423567},{"$f":"AF429 / Discounting!AF$23","v":5149275.5667486964},{"$f":"AG429 / Discounting!AG$23","v":4681159.6061351784},{"$f":"AH429 / Discounting!AH$23","v":4255599.6419410715},{"$f":"AI429 / Discounting!AI$23","v":3868726.9472191553},{"$f":"AJ429 / Discounting!AJ$23","v":3517024.4974719589},{"$f":"AK429 / Discounting!AK$23","v":3197294.9977017804},{"$f":"AL429 / Discounting!AL$23","v":2906631.8160925275},{"$f":"AM429 / Discounting!AM$23","v":2642392.5600841157},{"$f":"AN429 / Discounting!AN$23","v":2402175.0546219232},{"$f":"AO429 / Discounting!AO$23","v":2183795.5042017484},{"$f":"AP429 / Discounting!AP$23","v":1985268.6401834073},{"$f":"AQ429 / Discounting!AQ$23","v":1804789.6728940068},{"$f":"AR429 / Discounting!AR$23","v":1640717.8844490971},{"$f":"AS429 / Discounting!AS$23","v":1491561.7131355426},{"$f":"AT429 / Discounting!AT$23","v":1355965.1937595841},{"$f":"AU429 / Discounting!AU$23","v":1232695.6306905309},{"$f":"AV429 / Discounting!AV$23","v":1120632.3915368463},{"$f":"AW429 / Discounting!AW$23","v":1018756.7195789511},{"$f":"AX429 / Discounting!AX$23","v":926142.47234450094},{"$f":"AY429 / Discounting!AY$23","v":841947.70213136449},{"$f":"AZ429 / Discounting!AZ$23","v":765407.00193760404},{"$f":"BA429 / Discounting!BA$23","v":695824.54721600364},{"$f":"BB429 / Discounting!BB$23","v":632567.77019636682},{"$f":"BC429 / Discounting!BC$23","v":575061.60926942423},{"$f":"BD429 / Discounting!BD$23","v":522783.28115402214},{"$f":"BE429 / Discounting!BE$23","v":475257.5283218383},{"$f":"BF429 / Discounting!BF$23","v":432052.29847439838},{"$f":"BG429 / Discounting!BG$23","v":392774.81679490756},{"$f":"BH429 / Discounting!BH$23","v":357068.01526809781},{"$f":"BI429 / Discounting!BI$23","v":324607.28660736163},{"$f":"BJ429 / Discounting!BJ$23","v":295097.53327941964},{"$f":"BK429 / Discounting!BK$23","v":268270.48479947238},{"$f":"BL429 / Discounting!BL$23","v":123488.26237031339},{"$f":"BM429 / Discounting!BM$23","v":0},{"$f":"BN429 / Discounting!BN$23","v":0},{"$f":"BO429 / Discounting!BO$23","v":0},{"$f":"BP429 / Discounting!BP$23","v":0},{"$f":"BQ429 / Discounting!BQ$23","v":0},{"$f":"BR429 / Discounting!BR$23","v":0},{"$f":"BS429 / Discounting!BS$23","v":0},{"$f":"BT429 / Discounting!BT$23","v":0},{"$f":"BU429 / Discounting!BU$23","v":0},{"$f":"BV429 / Discounting!BV$23","v":0},{"$f":"BW429 / Discounting!BW$23","v":0},{"$f":"BX429 / Discounting!BX$23","v":0},{"$f":"BY429 / Discounting!BY$23","v":0},{"$f":"BZ429 / Discounting!BZ$23","v":0},{"$f":"CA429 / Discounting!CA$23","v":0},{"$f":"CB429 / Discounting!CB$23","v":0},{"$f":"CC429 / Discounting!CC$23","v":0},{"$f":"CD429 / Discounting!CD$23","v":0},{"$f":"CE429 / Discounting!CE$23","v":0},{"$f":"CF429 / Discounting!CF$23","v":0},{"$f":"CG429 / Discounting!CG$23","v":0},{"$f":"CH429 / Discounting!CH$23","v":0},{"$f":"CI429 / Discounting!CI$23","v":0},{"$f":"CJ429 / Discounting!CJ$23","v":0},{"$f":"CK429 / Discounting!CK$23","v":0},{"$f":"CL429 / Discounting!CL$23","v":0},{"$f":"CM429 / Discounting!CM$23","v":0},{"$f":"CN429 / Discounting!CN$23","v":0},{"$f":"CO429 / Discounting!CO$23","v":0},{"$f":"CP429 / Discounting!CP$23","v":0},{"$f":"CQ429 / Discounting!CQ$23","v":0},{"$f":"CR429 / Discounting!CR$23","v":0},{"$f":"CS429 / Discounting!CS$23","v":0},{"$f":"CT429 / Discounting!CT$23","v":0},{"$f":"CU429 / Discounting!CU$23","v":0},{"$f":"CV429 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},952347891.92406607,null,{"$f":"J430 / Discounting!J$23","v":0},{"$f":"K430 / Discounting!K$23","v":0},{"$f":"L430 / Discounting!L$23","v":0},{"$f":"M430 / Discounting!M$23","v":0},{"$f":"N430 / Discounting!N$23","v":0},{"$f":"O430 / Discounting!O$23","v":0},{"$f":"P430 / Discounting!P$23","v":0},{"$f":"Q430 / Discounting!Q$23","v":0},{"$f":"R430 / Discounting!R$23","v":0},{"$f":"S430 / Discounting!S$23","v":0},{"$f":"T430 / Discounting!T$23","v":0},{"$f":"U430 / Discounting!U$23","v":0},{"$f":"V430 / Discounting!V$23","v":0},{"$f":"W430 / Discounting!W$23","v":0},{"$f":"X430 / Discounting!X$23","v":0},{"$f":"Y430 / Discounting!Y$23","v":0},{"$f":"Z430 / Discounting!Z$23","v":0},{"$f":"AA430 / Discounting!AA$23","v":0},{"$f":"AB430 / Discounting!AB$23","v":0},{"$f":"AC430 / Discounting!AC$23","v":0},{"$f":"AD430 / Discounting!AD$23","v":25979393.727947034},{"$f":"AE430 / Discounting!AE$23","v":55706337.212796345},{"$f":"AF430 / Discounting!AF$23","v":50642124.73890575},{"$f":"AG430 / Discounting!AG$23","v":46038295.217187054},{"$f":"AH430 / Discounting!AH$23","v":41852995.651988238},{"$f":"AI430 / Discounting!AI$23","v":38048177.865443841},{"$f":"AJ430 / Discounting!AJ$23","v":34589252.604948953},{"$f":"AK430 / Discounting!AK$23","v":31444775.09540813},{"$f":"AL430 / Discounting!AL$23","v":28586159.177643761},{"$f":"AM430 / Discounting!AM$23","v":25987417.434221584},{"$f":"AN430 / Discounting!AN$23","v":23624924.940201435},{"$f":"AO430 / Discounting!AO$23","v":29037642.640058294},{"$f":"AP430 / Discounting!AP$23","v":46021130.53406027},{"$f":"AQ430 / Discounting!AQ$23","v":56592186.032868966},{"$f":"AR430 / Discounting!AR$23","v":51864079.633348092},{"$f":"AS430 / Discounting!AS$23","v":47150809.555792965},{"$f":"AT430 / Discounting!AT$23","v":42865839.571887746},{"$f":"AU430 / Discounting!AU$23","v":38970252.773409188},{"$f":"AV430 / Discounting!AV$23","v":16541493.221432555},{"$f":"AW430 / Discounting!AW$23","v":15038759.893995756},{"$f":"AX430 / Discounting!AX$23","v":13438387.204955239},{"$f":"AY430 / Discounting!AY$23","v":12430394.01294345},{"$f":"AZ430 / Discounting!AZ$23","v":24201288.164856687},{"$f":"BA430 / Discounting!BA$23","v":21884552.034476019},{"$f":"BB430 / Discounting!BB$23","v":20002244.681012619},{"$f":"BC430 / Discounting!BC$23","v":18184379.477381226},{"$f":"BD430 / Discounting!BD$23","v":16531718.131363207},{"$f":"BE430 / Discounting!BE$23","v":15029248.266494749},{"$f":"BF430 / Discounting!BF$23","v":13663321.598434713},{"$f":"BG430 / Discounting!BG$23","v":6111886.9170614565},{"$f":"BH430 / Discounting!BH$23","v":11544499.431443376},{"$f":"BI430 / Discounting!BI$23","v":10577324.591945805},{"$f":"BJ430 / Discounting!BJ$23","v":9615982.2334523052},{"$f":"BK430 / Discounting!BK$23","v":8764616.5401489995},{"$f":"BL430 / Discounting!BL$23","v":3786001.1145504685},{"$f":"BM430 / Discounting!BM$23","v":0},{"$f":"BN430 / Discounting!BN$23","v":0},{"$f":"BO430 / Discounting!BO$23","v":0},{"$f":"BP430 / Discounting!BP$23","v":0},{"$f":"BQ430 / Discounting!BQ$23","v":0},{"$f":"BR430 / Discounting!BR$23","v":0},{"$f":"BS430 / Discounting!BS$23","v":0},{"$f":"BT430 / Discounting!BT$23","v":0},{"$f":"BU430 / Discounting!BU$23","v":0},{"$f":"BV430 / Discounting!BV$23","v":0},{"$f":"BW430 / Discounting!BW$23","v":0},{"$f":"BX430 / Discounting!BX$23","v":0},{"$f":"BY430 / Discounting!BY$23","v":0},{"$f":"BZ430 / Discounting!BZ$23","v":0},{"$f":"CA430 / Discounting!CA$23","v":0},{"$f":"CB430 / Discounting!CB$23","v":0},{"$f":"CC430 / Discounting!CC$23","v":0},{"$f":"CD430 / Discounting!CD$23","v":0},{"$f":"CE430 / Discounting!CE$23","v":0},{"$f":"CF430 / Discounting!CF$23","v":0},{"$f":"CG430 / Discounting!CG$23","v":0},{"$f":"CH430 / Discounting!CH$23","v":0},{"$f":"CI430 / Discounting!CI$23","v":0},{"$f":"CJ430 / Discounting!CJ$23","v":0},{"$f":"CK430 / Discounting!CK$23","v":0},{"$f":"CL430 / Discounting!CL$23","v":0},{"$f":"CM430 / Discounting!CM$23","v":0},{"$f":"CN430 / Discounting!CN$23","v":0},{"$f":"CO430 / Discounting!CO$23","v":0},{"$f":"CP430 / Discounting!CP$23","v":0},{"$f":"CQ430 / Discounting!CQ$23","v":0},{"$f":"CR430 / Discounting!CR$23","v":0},{"$f":"CS430 / Discounting!CS$23","v":0},{"$f":"CT430 / Discounting!CT$23","v":0},{"$f":"CU430 / Discounting!CU$23","v":0},{"$f":"CV430 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2157870746.2109575,null,{"$f":"J431 / Discounting!J$23","v":0},{"$f":"K431 / Discounting!K$23","v":0},{"$f":"L431 / Discounting!L$23","v":0},{"$f":"M431 / Discounting!M$23","v":0},{"$f":"N431 / Discounting!N$23","v":0},{"$f":"O431 / Discounting!O$23","v":0},{"$f":"P431 / Discounting!P$23","v":0},{"$f":"Q431 / Discounting!Q$23","v":0},{"$f":"R431 / Discounting!R$23","v":0},{"$f":"S431 / Discounting!S$23","v":0},{"$f":"T431 / Discounting!T$23","v":0},{"$f":"U431 / Discounting!U$23","v":0},{"$f":"V431 / Discounting!V$23","v":0},{"$f":"W431 / Discounting!W$23","v":0},{"$f":"X431 / Discounting!X$23","v":0},{"$f":"Y431 / Discounting!Y$23","v":0},{"$f":"Z431 / Discounting!Z$23","v":0},{"$f":"AA431 / Discounting!AA$23","v":0},{"$f":"AB431 / Discounting!AB$23","v":0},{"$f":"AC431 / Discounting!AC$23","v":0},{"$f":"AD431 / Discounting!AD$23","v":0},{"$f":"AE431 / Discounting!AE$23","v":25257530.537920002},{"$f":"AF431 / Discounting!AF$23","v":33998731.607955977},{"$f":"AG431 / Discounting!AG$23","v":39246054.636572838},{"$f":"AH431 / Discounting!AH$23","v":46752172.073157884},{"$f":"AI431 / Discounting!AI$23","v":62672165.548530884},{"$f":"AJ431 / Discounting!AJ$23","v":141216488.75503075},{"$f":"AK431 / Discounting!AK$23","v":129740179.38041697},{"$f":"AL431 / Discounting!AL$23","v":150119970.02950358},{"$f":"AM431 / Discounting!AM$23","v":150709408.75114974},{"$f":"AN431 / Discounting!AN$23","v":133645744.08662009},{"$f":"AO431 / Discounting!AO$23","v":116632474.12505375},{"$f":"AP431 / Discounting!AP$23","v":100805965.87037064},{"$f":"AQ431 / Discounting!AQ$23","v":94179510.56197533},{"$f":"AR431 / Discounting!AR$23","v":91432498.451242402},{"$f":"AS431 / Discounting!AS$23","v":88520439.593792245},{"$f":"AT431 / Discounting!AT$23","v":83700563.231812939},{"$f":"AU431 / Discounting!AU$23","v":77544658.78200233},{"$f":"AV431 / Discounting!AV$23","v":72777750.32938467},{"$f":"AW431 / Discounting!AW$23","v":63615669.754909471},{"$f":"AX431 / Discounting!AX$23","v":55591133.768472619},{"$f":"AY431 / Discounting!AY$23","v":48458191.495024152},{"$f":"AZ431 / Discounting!AZ$23","v":40719379.645563692},{"$f":"BA431 / Discounting!BA$23","v":38771605.6744164},{"$f":"BB431 / Discounting!BB$23","v":36769304.085557088},{"$f":"BC431 / Discounting!BC$23","v":34829068.254767813},{"$f":"BD431 / Discounting!BD$23","v":32894617.206361309},{"$f":"BE431 / Discounting!BE$23","v":29904622.500517067},{"$f":"BF431 / Discounting!BF$23","v":27196376.194842927},{"$f":"BG431 / Discounting!BG$23","v":25623024.894566935},{"$f":"BH431 / Discounting!BH$23","v":21865644.943570092},{"$f":"BI431 / Discounting!BI$23","v":20036325.408510521},{"$f":"BJ431 / Discounting!BJ$23","v":18375824.9552425},{"$f":"BK431 / Discounting!BK$23","v":16846090.505606346},{"$f":"BL431 / Discounting!BL$23","v":7421560.5705357948},{"$f":"BM431 / Discounting!BM$23","v":0},{"$f":"BN431 / Discounting!BN$23","v":0},{"$f":"BO431 / Discounting!BO$23","v":0},{"$f":"BP431 / Discounting!BP$23","v":0},{"$f":"BQ431 / Discounting!BQ$23","v":0},{"$f":"BR431 / Discounting!BR$23","v":0},{"$f":"BS431 / Discounting!BS$23","v":0},{"$f":"BT431 / Discounting!BT$23","v":0},{"$f":"BU431 / Discounting!BU$23","v":0},{"$f":"BV431 / Discounting!BV$23","v":0},{"$f":"BW431 / Discounting!BW$23","v":0},{"$f":"BX431 / Discounting!BX$23","v":0},{"$f":"BY431 / Discounting!BY$23","v":0},{"$f":"BZ431 / Discounting!BZ$23","v":0},{"$f":"CA431 / Discounting!CA$23","v":0},{"$f":"CB431 / Discounting!CB$23","v":0},{"$f":"CC431 / Discounting!CC$23","v":0},{"$f":"CD431 / Discounting!CD$23","v":0},{"$f":"CE431 / Discounting!CE$23","v":0},{"$f":"CF431 / Discounting!CF$23","v":0},{"$f":"CG431 / Discounting!CG$23","v":0},{"$f":"CH431 / Discounting!CH$23","v":0},{"$f":"CI431 / Discounting!CI$23","v":0},{"$f":"CJ431 / Discounting!CJ$23","v":0},{"$f":"CK431 / Discounting!CK$23","v":0},{"$f":"CL431 / Discounting!CL$23","v":0},{"$f":"CM431 / Discounting!CM$23","v":0},{"$f":"CN431 / Discounting!CN$23","v":0},{"$f":"CO431 / Discounting!CO$23","v":0},{"$f":"CP431 / Discounting!CP$23","v":0},{"$f":"CQ431 / Discounting!CQ$23","v":0},{"$f":"CR431 / Discounting!CR$23","v":0},{"$f":"CS431 / Discounting!CS$23","v":0},{"$f":"CT431 / Discounting!CT$23","v":0},{"$f":"CU431 / Discounting!CU$23","v":0},{"$f":"CV431 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J432 / Discounting!J$23","v":0},{"$f":"K432 / Discounting!K$23","v":0},{"$f":"L432 / Discounting!L$23","v":0},{"$f":"M432 / Discounting!M$23","v":0},{"$f":"N432 / Discounting!N$23","v":0},{"$f":"O432 / Discounting!O$23","v":0},{"$f":"P432 / Discounting!P$23","v":0},{"$f":"Q432 / Discounting!Q$23","v":0},{"$f":"R432 / Discounting!R$23","v":0},{"$f":"S432 / Discounting!S$23","v":0},{"$f":"T432 / Discounting!T$23","v":0},{"$f":"U432 / Discounting!U$23","v":0},{"$f":"V432 / Discounting!V$23","v":0},{"$f":"W432 / Discounting!W$23","v":0},{"$f":"X432 / Discounting!X$23","v":0},{"$f":"Y432 / Discounting!Y$23","v":0},{"$f":"Z432 / Discounting!Z$23","v":0},{"$f":"AA432 / Discounting!AA$23","v":0},{"$f":"AB432 / Discounting!AB$23","v":0},{"$f":"AC432 / Discounting!AC$23","v":0},{"$f":"AD432 / Discounting!AD$23","v":0},{"$f":"AE432 / Discounting!AE$23","v":0},{"$f":"AF432 / Discounting!AF$23","v":0},{"$f":"AG432 / Discounting!AG$23","v":0},{"$f":"AH432 / Discounting!AH$23","v":0},{"$f":"AI432 / Discounting!AI$23","v":0},{"$f":"AJ432 / Discounting!AJ$23","v":0},{"$f":"AK432 / Discounting!AK$23","v":0},{"$f":"AL432 / Discounting!AL$23","v":0},{"$f":"AM432 / Discounting!AM$23","v":0},{"$f":"AN432 / Discounting!AN$23","v":0},{"$f":"AO432 / Discounting!AO$23","v":0},{"$f":"AP432 / Discounting!AP$23","v":0},{"$f":"AQ432 / Discounting!AQ$23","v":0},{"$f":"AR432 / Discounting!AR$23","v":0},{"$f":"AS432 / Discounting!AS$23","v":0},{"$f":"AT432 / Discounting!AT$23","v":0},{"$f":"AU432 / Discounting!AU$23","v":0},{"$f":"AV432 / Discounting!AV$23","v":0},{"$f":"AW432 / Discounting!AW$23","v":0},{"$f":"AX432 / Discounting!AX$23","v":0},{"$f":"AY432 / Discounting!AY$23","v":0},{"$f":"AZ432 / Discounting!AZ$23","v":0},{"$f":"BA432 / Discounting!BA$23","v":0},{"$f":"BB432 / Discounting!BB$23","v":0},{"$f":"BC432 / Discounting!BC$23","v":0},{"$f":"BD432 / Discounting!BD$23","v":0},{"$f":"BE432 / Discounting!BE$23","v":0},{"$f":"BF432 / Discounting!BF$23","v":0},{"$f":"BG432 / Discounting!BG$23","v":0},{"$f":"BH432 / Discounting!BH$23","v":0},{"$f":"BI432 / Discounting!BI$23","v":0},{"$f":"BJ432 / Discounting!BJ$23","v":0},{"$f":"BK432 / Discounting!BK$23","v":0},{"$f":"BL432 / Discounting!BL$23","v":0},{"$f":"BM432 / Discounting!BM$23","v":0},{"$f":"BN432 / Discounting!BN$23","v":0},{"$f":"BO432 / Discounting!BO$23","v":0},{"$f":"BP432 / Discounting!BP$23","v":0},{"$f":"BQ432 / Discounting!BQ$23","v":0},{"$f":"BR432 / Discounting!BR$23","v":0},{"$f":"BS432 / Discounting!BS$23","v":0},{"$f":"BT432 / Discounting!BT$23","v":0},{"$f":"BU432 / Discounting!BU$23","v":0},{"$f":"BV432 / Discounting!BV$23","v":0},{"$f":"BW432 / Discounting!BW$23","v":0},{"$f":"BX432 / Discounting!BX$23","v":0},{"$f":"BY432 / Discounting!BY$23","v":0},{"$f":"BZ432 / Discounting!BZ$23","v":0},{"$f":"CA432 / Discounting!CA$23","v":0},{"$f":"CB432 / Discounting!CB$23","v":0},{"$f":"CC432 / Discounting!CC$23","v":0},{"$f":"CD432 / Discounting!CD$23","v":0},{"$f":"CE432 / Discounting!CE$23","v":0},{"$f":"CF432 / Discounting!CF$23","v":0},{"$f":"CG432 / Discounting!CG$23","v":0},{"$f":"CH432 / Discounting!CH$23","v":0},{"$f":"CI432 / Discounting!CI$23","v":0},{"$f":"CJ432 / Discounting!CJ$23","v":0},{"$f":"CK432 / Discounting!CK$23","v":0},{"$f":"CL432 / Discounting!CL$23","v":0},{"$f":"CM432 / Discounting!CM$23","v":0},{"$f":"CN432 / Discounting!CN$23","v":0},{"$f":"CO432 / Discounting!CO$23","v":0},{"$f":"CP432 / Discounting!CP$23","v":0},{"$f":"CQ432 / Discounting!CQ$23","v":0},{"$f":"CR432 / Discounting!CR$23","v":0},{"$f":"CS432 / Discounting!CS$23","v":0},{"$f":"CT432 / Discounting!CT$23","v":0},{"$f":"CU432 / Discounting!CU$23","v":0},{"$f":"CV432 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},791429688.8686744,null,{"$f":"J433 / Discounting!J$23","v":0},{"$f":"K433 / Discounting!K$23","v":0},{"$f":"L433 / Discounting!L$23","v":0},{"$f":"M433 / Discounting!M$23","v":0},{"$f":"N433 / Discounting!N$23","v":0},{"$f":"O433 / Discounting!O$23","v":0},{"$f":"P433 / Discounting!P$23","v":0},{"$f":"Q433 / Discounting!Q$23","v":0},{"$f":"R433 / Discounting!R$23","v":0},{"$f":"S433 / Discounting!S$23","v":0},{"$f":"T433 / Discounting!T$23","v":0},{"$f":"U433 / Discounting!U$23","v":0},{"$f":"V433 / Discounting!V$23","v":0},{"$f":"W433 / Discounting!W$23","v":0},{"$f":"X433 / Discounting!X$23","v":0},{"$f":"Y433 / Discounting!Y$23","v":0},{"$f":"Z433 / Discounting!Z$23","v":0},{"$f":"AA433 / Discounting!AA$23","v":0},{"$f":"AB433 / Discounting!AB$23","v":0},{"$f":"AC433 / Discounting!AC$23","v":0},{"$f":"AD433 / Discounting!AD$23","v":0},{"$f":"AE433 / Discounting!AE$23","v":0},{"$f":"AF433 / Discounting!AF$23","v":9086775.2471340969},{"$f":"AG433 / Discounting!AG$23","v":57256328.204260647},{"$f":"AH433 / Discounting!AH$23","v":52410726.949945718},{"$f":"AI433 / Discounting!AI$23","v":47040367.595830686},{"$f":"AJ433 / Discounting!AJ$23","v":43049556.418938838},{"$f":"AK433 / Discounting!AK$23","v":39390493.248299628},{"$f":"AL433 / Discounting!AL$23","v":37150544.999018669},{"$f":"AM433 / Discounting!AM$23","v":37790254.821377799},{"$f":"AN433 / Discounting!AN$23","v":34586847.342839003},{"$f":"AO433 / Discounting!AO$23","v":31301756.940375607},{"$f":"AP433 / Discounting!AP$23","v":28264320.378792208},{"$f":"AQ433 / Discounting!AQ$23","v":25694593.521378081},{"$f":"AR433 / Discounting!AR$23","v":23722819.833162319},{"$f":"AS433 / Discounting!AS$23","v":34705064.789666556},{"$f":"AT433 / Discounting!AT$23","v":31550323.198613279},{"$f":"AU433 / Discounting!AU$23","v":28682347.559270907},{"$f":"AV433 / Discounting!AV$23","v":26376516.219434068},{"$f":"AW433 / Discounting!AW$23","v":23978838.227112811},{"$f":"AX433 / Discounting!AX$23","v":21756934.690262232},{"$f":"AY433 / Discounting!AY$23","v":19817521.924920544},{"$f":"AZ433 / Discounting!AZ$23","v":17810170.607011575},{"$f":"BA433 / Discounting!BA$23","v":16170057.328704659},{"$f":"BB433 / Discounting!BB$23","v":14719361.832934827},{"$f":"BC433 / Discounting!BC$23","v":13381331.820617666},{"$f":"BD433 / Discounting!BD$23","v":12164930.702056095},{"$f":"BE433 / Discounting!BE$23","v":11059102.41399366},{"$f":"BF433 / Discounting!BF$23","v":10053795.869257668},{"$f":"BG433 / Discounting!BG$23","v":9578723.3273299877},{"$f":"BH433 / Discounting!BH$23","v":8606513.2087291274},{"$f":"BI433 / Discounting!BI$23","v":7838932.3327314882},{"$f":"BJ433 / Discounting!BJ$23","v":7126344.0202452037},{"$f":"BK433 / Discounting!BK$23","v":6482604.1952205477},{"$f":"BL433 / Discounting!BL$23","v":2824889.0992081445},{"$f":"BM433 / Discounting!BM$23","v":0},{"$f":"BN433 / Discounting!BN$23","v":0},{"$f":"BO433 / Discounting!BO$23","v":0},{"$f":"BP433 / Discounting!BP$23","v":0},{"$f":"BQ433 / Discounting!BQ$23","v":0},{"$f":"BR433 / Discounting!BR$23","v":0},{"$f":"BS433 / Discounting!BS$23","v":0},{"$f":"BT433 / Discounting!BT$23","v":0},{"$f":"BU433 / Discounting!BU$23","v":0},{"$f":"BV433 / Discounting!BV$23","v":0},{"$f":"BW433 / Discounting!BW$23","v":0},{"$f":"BX433 / Discounting!BX$23","v":0},{"$f":"BY433 / Discounting!BY$23","v":0},{"$f":"BZ433 / Discounting!BZ$23","v":0},{"$f":"CA433 / Discounting!CA$23","v":0},{"$f":"CB433 / Discounting!CB$23","v":0},{"$f":"CC433 / Discounting!CC$23","v":0},{"$f":"CD433 / Discounting!CD$23","v":0},{"$f":"CE433 / Discounting!CE$23","v":0},{"$f":"CF433 / Discounting!CF$23","v":0},{"$f":"CG433 / Discounting!CG$23","v":0},{"$f":"CH433 / Discounting!CH$23","v":0},{"$f":"CI433 / Discounting!CI$23","v":0},{"$f":"CJ433 / Discounting!CJ$23","v":0},{"$f":"CK433 / Discounting!CK$23","v":0},{"$f":"CL433 / Discounting!CL$23","v":0},{"$f":"CM433 / Discounting!CM$23","v":0},{"$f":"CN433 / Discounting!CN$23","v":0},{"$f":"CO433 / Discounting!CO$23","v":0},{"$f":"CP433 / Discounting!CP$23","v":0},{"$f":"CQ433 / Discounting!CQ$23","v":0},{"$f":"CR433 / Discounting!CR$23","v":0},{"$f":"CS433 / Discounting!CS$23","v":0},{"$f":"CT433 / Discounting!CT$23","v":0},{"$f":"CU433 / Discounting!CU$23","v":0},{"$f":"CV433 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},515987882.43638355,null,{"$f":"J434 / Discounting!J$23","v":0},{"$f":"K434 / Discounting!K$23","v":0},{"$f":"L434 / Discounting!L$23","v":0},{"$f":"M434 / Discounting!M$23","v":0},{"$f":"N434 / Discounting!N$23","v":0},{"$f":"O434 / Discounting!O$23","v":0},{"$f":"P434 / Discounting!P$23","v":0},{"$f":"Q434 / Discounting!Q$23","v":0},{"$f":"R434 / Discounting!R$23","v":0},{"$f":"S434 / Discounting!S$23","v":0},{"$f":"T434 / Discounting!T$23","v":0},{"$f":"U434 / Discounting!U$23","v":0},{"$f":"V434 / Discounting!V$23","v":0},{"$f":"W434 / Discounting!W$23","v":0},{"$f":"X434 / Discounting!X$23","v":0},{"$f":"Y434 / Discounting!Y$23","v":0},{"$f":"Z434 / Discounting!Z$23","v":0},{"$f":"AA434 / Discounting!AA$23","v":0},{"$f":"AB434 / Discounting!AB$23","v":0},{"$f":"AC434 / Discounting!AC$23","v":0},{"$f":"AD434 / Discounting!AD$23","v":0},{"$f":"AE434 / Discounting!AE$23","v":0},{"$f":"AF434 / Discounting!AF$23","v":28525170.55710905},{"$f":"AG434 / Discounting!AG$23","v":47606089.920177311},{"$f":"AH434 / Discounting!AH$23","v":42494437.047635347},{"$f":"AI434 / Discounting!AI$23","v":36069114.281394519},{"$f":"AJ434 / Discounting!AJ$23","v":24622951.901541874},{"$f":"AK434 / Discounting!AK$23","v":22477425.985427968},{"$f":"AL434 / Discounting!AL$23","v":20513802.790136673},{"$f":"AM434 / Discounting!AM$23","v":18717168.548013538},{"$f":"AN434 / Discounting!AN$23","v":17073776.514663897},{"$f":"AO434 / Discounting!AO$23","v":15570962.185811087},{"$f":"AP434 / Discounting!AP$23","v":14197063.854725415},{"$f":"AQ434 / Discounting!AQ$23","v":12941348.285264112},{"$f":"AR434 / Discounting!AR$23","v":11793941.267480802},{"$f":"AS434 / Discounting!AS$23","v":17697455.797279418},{"$f":"AT434 / Discounting!AT$23","v":20025234.555570658},{"$f":"AU434 / Discounting!AU$23","v":18059646.925143577},{"$f":"AV434 / Discounting!AV$23","v":16461089.564552195},{"$f":"AW434 / Discounting!AW$23","v":15219387.428910587},{"$f":"AX434 / Discounting!AX$23","v":14022127.844388749},{"$f":"AY434 / Discounting!AY$23","v":12989950.582926074},{"$f":"AZ434 / Discounting!AZ$23","v":11957215.581754053},{"$f":"BA434 / Discounting!BA$23","v":10675891.028392553},{"$f":"BB434 / Discounting!BB$23","v":9570495.2410856355},{"$f":"BC434 / Discounting!BC$23","v":8560291.8130791187},{"$f":"BD434 / Discounting!BD$23","v":7658975.9112143544},{"$f":"BE434 / Discounting!BE$23","v":6962729.9225425851},{"$f":"BF434 / Discounting!BF$23","v":6328778.6628476074},{"$f":"BG434 / Discounting!BG$23","v":6058548.5051402953},{"$f":"BH434 / Discounting!BH$23","v":5559297.393499204},{"$f":"BI434 / Discounting!BI$23","v":5051406.5586072868},{"$f":"BJ434 / Discounting!BJ$23","v":4576127.1226964332},{"$f":"BK434 / Discounting!BK$23","v":4149734.7251378577},{"$f":"BL434 / Discounting!BL$23","v":1800244.1322337503},{"$f":"BM434 / Discounting!BM$23","v":0},{"$f":"BN434 / Discounting!BN$23","v":0},{"$f":"BO434 / Discounting!BO$23","v":0},{"$f":"BP434 / Discounting!BP$23","v":0},{"$f":"BQ434 / Discounting!BQ$23","v":0},{"$f":"BR434 / Discounting!BR$23","v":0},{"$f":"BS434 / Discounting!BS$23","v":0},{"$f":"BT434 / Discounting!BT$23","v":0},{"$f":"BU434 / Discounting!BU$23","v":0},{"$f":"BV434 / Discounting!BV$23","v":0},{"$f":"BW434 / Discounting!BW$23","v":0},{"$f":"BX434 / Discounting!BX$23","v":0},{"$f":"BY434 / Discounting!BY$23","v":0},{"$f":"BZ434 / Discounting!BZ$23","v":0},{"$f":"CA434 / Discounting!CA$23","v":0},{"$f":"CB434 / Discounting!CB$23","v":0},{"$f":"CC434 / Discounting!CC$23","v":0},{"$f":"CD434 / Discounting!CD$23","v":0},{"$f":"CE434 / Discounting!CE$23","v":0},{"$f":"CF434 / Discounting!CF$23","v":0},{"$f":"CG434 / Discounting!CG$23","v":0},{"$f":"CH434 / Discounting!CH$23","v":0},{"$f":"CI434 / Discounting!CI$23","v":0},{"$f":"CJ434 / Discounting!CJ$23","v":0},{"$f":"CK434 / Discounting!CK$23","v":0},{"$f":"CL434 / Discounting!CL$23","v":0},{"$f":"CM434 / Discounting!CM$23","v":0},{"$f":"CN434 / Discounting!CN$23","v":0},{"$f":"CO434 / Discounting!CO$23","v":0},{"$f":"CP434 / Discounting!CP$23","v":0},{"$f":"CQ434 / Discounting!CQ$23","v":0},{"$f":"CR434 / Discounting!CR$23","v":0},{"$f":"CS434 / Discounting!CS$23","v":0},{"$f":"CT434 / Discounting!CT$23","v":0},{"$f":"CU434 / Discounting!CU$23","v":0},{"$f":"CV434 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},207233438.78343409,null,{"$f":"J435 / Discounting!J$23","v":0},{"$f":"K435 / Discounting!K$23","v":0},{"$f":"L435 / Discounting!L$23","v":0},{"$f":"M435 / Discounting!M$23","v":0},{"$f":"N435 / Discounting!N$23","v":0},{"$f":"O435 / Discounting!O$23","v":0},{"$f":"P435 / Discounting!P$23","v":0},{"$f":"Q435 / Discounting!Q$23","v":0},{"$f":"R435 / Discounting!R$23","v":0},{"$f":"S435 / Discounting!S$23","v":0},{"$f":"T435 / Discounting!T$23","v":0},{"$f":"U435 / Discounting!U$23","v":0},{"$f":"V435 / Discounting!V$23","v":0},{"$f":"W435 / Discounting!W$23","v":0},{"$f":"X435 / Discounting!X$23","v":0},{"$f":"Y435 / Discounting!Y$23","v":0},{"$f":"Z435 / Discounting!Z$23","v":0},{"$f":"AA435 / Discounting!AA$23","v":0},{"$f":"AB435 / Discounting!AB$23","v":0},{"$f":"AC435 / Discounting!AC$23","v":0},{"$f":"AD435 / Discounting!AD$23","v":37880417.205076449},{"$f":"AE435 / Discounting!AE$23","v":32203978.99964413},{"$f":"AF435 / Discounting!AF$23","v":27243880.691223908},{"$f":"AG435 / Discounting!AG$23","v":22915924.12115756},{"$f":"AH435 / Discounting!AH$23","v":19145467.745235492},{"$f":"AI435 / Discounting!AI$23","v":15866361.958698425},{"$f":"AJ435 / Discounting!AJ$23","v":13020001.813454168},{"$f":"AK435 / Discounting!AK$23","v":10554484.259501424},{"$f":"AL435 / Discounting!AL$23","v":8423858.4483302403},{"$f":"AM435 / Discounting!AM$23","v":6587458.8885708358},{"$f":"AN435 / Discounting!AN$23","v":5009312.360082278},{"$f":"AO435 / Discounting!AO$23","v":3657610.4868864268},{"$f":"AP435 / Discounting!AP$23","v":2504240.7551170732},{"$f":"AQ435 / Discounting!AQ$23","v":1524369.551283712},{"$f":"AR435 / Discounting!AR$23","v":696071.49917195993},{"$f":"AS435 / Discounting!AS$23","v":0},{"$f":"AT435 / Discounting!AT$23","v":0},{"$f":"AU435 / Discounting!AU$23","v":0},{"$f":"AV435 / Discounting!AV$23","v":0},{"$f":"AW435 / Discounting!AW$23","v":0},{"$f":"AX435 / Discounting!AX$23","v":0},{"$f":"AY435 / Discounting!AY$23","v":0},{"$f":"AZ435 / Discounting!AZ$23","v":0},{"$f":"BA435 / Discounting!BA$23","v":0},{"$f":"BB435 / Discounting!BB$23","v":0},{"$f":"BC435 / Discounting!BC$23","v":0},{"$f":"BD435 / Discounting!BD$23","v":0},{"$f":"BE435 / Discounting!BE$23","v":0},{"$f":"BF435 / Discounting!BF$23","v":0},{"$f":"BG435 / Discounting!BG$23","v":0},{"$f":"BH435 / Discounting!BH$23","v":0},{"$f":"BI435 / Discounting!BI$23","v":0},{"$f":"BJ435 / Discounting!BJ$23","v":0},{"$f":"BK435 / Discounting!BK$23","v":0},{"$f":"BL435 / Discounting!BL$23","v":0},{"$f":"BM435 / Discounting!BM$23","v":0},{"$f":"BN435 / Discounting!BN$23","v":0},{"$f":"BO435 / Discounting!BO$23","v":0},{"$f":"BP435 / Discounting!BP$23","v":0},{"$f":"BQ435 / Discounting!BQ$23","v":0},{"$f":"BR435 / Discounting!BR$23","v":0},{"$f":"BS435 / Discounting!BS$23","v":0},{"$f":"BT435 / Discounting!BT$23","v":0},{"$f":"BU435 / Discounting!BU$23","v":0},{"$f":"BV435 / Discounting!BV$23","v":0},{"$f":"BW435 / Discounting!BW$23","v":0},{"$f":"BX435 / Discounting!BX$23","v":0},{"$f":"BY435 / Discounting!BY$23","v":0},{"$f":"BZ435 / Discounting!BZ$23","v":0},{"$f":"CA435 / Discounting!CA$23","v":0},{"$f":"CB435 / Discounting!CB$23","v":0},{"$f":"CC435 / Discounting!CC$23","v":0},{"$f":"CD435 / Discounting!CD$23","v":0},{"$f":"CE435 / Discounting!CE$23","v":0},{"$f":"CF435 / Discounting!CF$23","v":0},{"$f":"CG435 / Discounting!CG$23","v":0},{"$f":"CH435 / Discounting!CH$23","v":0},{"$f":"CI435 / Discounting!CI$23","v":0},{"$f":"CJ435 / Discounting!CJ$23","v":0},{"$f":"CK435 / Discounting!CK$23","v":0},{"$f":"CL435 / Discounting!CL$23","v":0},{"$f":"CM435 / Discounting!CM$23","v":0},{"$f":"CN435 / Discounting!CN$23","v":0},{"$f":"CO435 / Discounting!CO$23","v":0},{"$f":"CP435 / Discounting!CP$23","v":0},{"$f":"CQ435 / Discounting!CQ$23","v":0},{"$f":"CR435 / Discounting!CR$23","v":0},{"$f":"CS435 / Discounting!CS$23","v":0},{"$f":"CT435 / Discounting!CT$23","v":0},{"$f":"CU435 / Discounting!CU$23","v":0},{"$f":"CV435 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5155371769.351119,null,{"$f":"SUM(J481:J492)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,2305084.9110171348,2054442.879694416,1831054.259977198,1631955.6684288746,1454505.9433412428,90286204.101017937,160014225.45823526,192063704.60626996,251741628.78028429,237802109.25655678,231632796.93173856,285518537.44793731,259977853.60023087,268757190.19949591,261566921.24039146,233728053.04881418,214181726.74144518,208132826.04608473,205780842.96796104,193003177.29495078,200336218.60498092,189285531.10978067,173383761.40999553,141359816.50432274,126216079.12643425,112409102.51785544,100603309.20542526,100965313.060553,93206869.025596201,86245917.455303177,79666805.15962781,73532336.323925272,66847357.537893504,60779107.344168574,50586567.842280731,50497302.141052261,46159027.945274919,42107298.598223463,38436120.005067348,16886620.431723811,{"$f":"SUM(BM481:BM492)","v":0},0,0,0,0,{"$f":"SUM(BR481:BR492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE481:CE492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J495:CV495)","v":5956809576.3026466},null,{"$f":"J438 / Discounting!J$23","v":-450000000},{"$f":"K438 / Discounting!K$23","v":-450000000},{"$f":"L438 / Discounting!L$23","v":-270000000},{"$f":"M438 / Discounting!M$23","v":-270000000},{"$f":"N438 / Discounting!N$23","v":-180000000},{"$f":"O438 / Discounting!O$23","v":-90000000},{"$f":"P438 / Discounting!P$23","v":-90000000},{"$f":"Q438 / Discounting!Q$23","v":0},{"$f":"R438 / Discounting!R$23","v":0},{"$f":"S438 / Discounting!S$23","v":0},{"$f":"T438 / Discounting!T$23","v":0},{"$f":"U438 / Discounting!U$23","v":0},{"$f":"V438 / Discounting!V$23","v":0},{"$f":"W438 / Discounting!W$23","v":0},{"$f":"X438 / Discounting!X$23","v":0},{"$f":"Y438 / Discounting!Y$23","v":-560712050.81606412},{"$f":"Z438 / Discounting!Z$23","v":-1022066182.8470581},{"$f":"AA438 / Discounting!AA$23","v":-1855890564.5026126},{"$f":"AB438 / Discounting!AB$23","v":-2100717373.5390642},{"$f":"AC438 / Discounting!AC$23","v":-2077015338.4985971},{"$f":"AD438 / Discounting!AD$23","v":-118314590.22166401},{"$f":"AE438 / Discounting!AE$23","v":1427637181.6533897},{"$f":"AF438 / Discounting!AF$23","v":1419409897.3405182},{"$f":"AG438 / Discounting!AG$23","v":1290372633.9459255},{"$f":"AH438 / Discounting!AH$23","v":1173066030.8599322},{"$f":"AI438 / Discounting!AI$23","v":1054262692.322649},{"$f":"AJ438 / Discounting!AJ$23","v":958420629.38422632},{"$f":"AK438 / Discounting!AK$23","v":871291481.25838745},{"$f":"AL438 / Discounting!AL$23","v":654850617.86917615},{"$f":"AM438 / Discounting!AM$23","v":595318743.51743293},{"$f":"AN438 / Discounting!AN$23","v":538930551.18260562},{"$f":"AO438 / Discounting!AO$23","v":491998961.58465528},{"$f":"AP438 / Discounting!AP$23","v":494137621.28595322},{"$f":"AQ438 / Discounting!AQ$23","v":490543167.42937601},{"$f":"AR438 / Discounting!AR$23","v":447110296.95299906},{"$f":"AS438 / Discounting!AS$23","v":406463906.32090819},{"$f":"AT438 / Discounting!AT$23","v":369512642.10991651},{"$f":"AU438 / Discounting!AU$23","v":335920583.73628777},{"$f":"AV438 / Discounting!AV$23","v":252473261.29824337},{"$f":"AW438 / Discounting!AW$23","v":229521146.6347667},{"$f":"AX438 / Discounting!AX$23","v":207999690.0702062},{"$f":"AY438 / Discounting!AY$23","v":189686898.04526171},{"$f":"AZ438 / Discounting!AZ$23","v":208580253.29633945},{"$f":"BA438 / Discounting!BA$23","v":189289888.28112912},{"$f":"BB438 / Discounting!BB$23","v":172380374.62507388},{"$f":"BC438 / Discounting!BC$23","v":156709431.47733989},{"$f":"BD438 / Discounting!BD$23","v":142463119.52485445},{"$f":"BE438 / Discounting!BE$23","v":129511926.84077676},{"$f":"BF438 / Discounting!BF$23","v":117738115.30979705},{"$f":"BG438 / Discounting!BG$23","v":92132485.698443875},{"$f":"BH438 / Discounting!BH$23","v":100530978.68254508},{"$f":"BI438 / Discounting!BI$23","v":91621686.972740501},{"$f":"BJ438 / Discounting!BJ$23","v":83292442.702491358},{"$f":"BK438 / Discounting!BK$23","v":75783732.531308055},{"$f":"BL438 / Discounting!BL$23","v":32562605.982051916},{"$f":"BM438 / Discounting!BM$23","v":0},{"$f":"BN438 / Discounting!BN$23","v":0},{"$f":"BO438 / Discounting!BO$23","v":0},{"$f":"BP438 / Discounting!BP$23","v":0},{"$f":"BQ438 / Discounting!BQ$23","v":0},{"$f":"BR438 / Discounting!BR$23","v":0},{"$f":"BS438 / Discounting!BS$23","v":0},{"$f":"BT438 / Discounting!BT$23","v":0},{"$f":"BU438 / Discounting!BU$23","v":0},{"$f":"BV438 / Discounting!BV$23","v":0},{"$f":"BW438 / Discounting!BW$23","v":0},{"$f":"BX438 / Discounting!BX$23","v":0},{"$f":"BY438 / Discounting!BY$23","v":0},{"$f":"BZ438 / Discounting!BZ$23","v":0},{"$f":"CA438 / Discounting!CA$23","v":0},{"$f":"CB438 / Discounting!CB$23","v":0},{"$f":"CC438 / Discounting!CC$23","v":0},{"$f":"CD438 / Discounting!CD$23","v":0},{"$f":"CE438 / Discounting!CE$23","v":0},{"$f":"CF438 / Discounting!CF$23","v":0},{"$f":"CG438 / Discounting!CG$23","v":0},{"$f":"CH438 / Discounting!CH$23","v":0},{"$f":"CI438 / Discounting!CI$23","v":0},{"$f":"CJ438 / Discounting!CJ$23","v":0},{"$f":"CK438 / Discounting!CK$23","v":0},{"$f":"CL438 / Discounting!CL$23","v":0},{"$f":"CM438 / Discounting!CM$23","v":0},{"$f":"CN438 / Discounting!CN$23","v":0},{"$f":"CO438 / Discounting!CO$23","v":0},{"$f":"CP438 / Discounting!CP$23","v":0},{"$f":"CQ438 / Discounting!CQ$23","v":0},{"$f":"CR438 / Discounting!CR$23","v":0},{"$f":"CS438 / Discounting!CS$23","v":0},{"$f":"CT438 / Discounting!CT$23","v":0},{"$f":"CU438 / Discounting!CU$23","v":0},{"$f":"CV438 / Discounting!CV$23","v":0}]
[{"$nulls":4},"AETR",null,"%",{"$f":"IFERROR((H493 - H492) / H495,\"-\")","v":0.83066921431437846}]
[]
[null,null,null,{"$f":"\"Point Forward: NPV\"&Inputs!C482*100","v":"Point Forward: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J499:CV499)","v":0},null,{"$f":"J424 / Discounting!J$24","v":0},{"$f":"K424 / Discounting!K$24","v":0},{"$f":"L424 / Discounting!L$24","v":0},{"$f":"M424 / Discounting!M$24","v":0},{"$f":"N424 / Discounting!N$24","v":0},{"$f":"O424 / Discounting!O$24","v":0},{"$f":"P424 / Discounting!P$24","v":0},{"$f":"Q424 / Discounting!Q$24","v":0},{"$f":"R424 / Discounting!R$24","v":0},{"$f":"S424 / Discounting!S$24","v":0},{"$f":"T424 / Discounting!T$24","v":0},{"$f":"U424 / Discounting!U$24","v":0},{"$f":"V424 / Discounting!V$24","v":0},{"$f":"W424 / Discounting!W$24","v":0},{"$f":"X424 / Discounting!X$24","v":0},{"$f":"Y424 / Discounting!Y$24","v":0},{"$f":"Z424 / Discounting!Z$24","v":0},{"$f":"AA424 / Discounting!AA$24","v":0},{"$f":"AB424 / Discounting!AB$24","v":0},{"$f":"AC424 / Discounting!AC$24","v":0},{"$f":"AD424 / Discounting!AD$24","v":0},{"$f":"AE424 / Discounting!AE$24","v":0},{"$f":"AF424 / Discounting!AF$24","v":0},{"$f":"AG424 / Discounting!AG$24","v":0},{"$f":"AH424 / Discounting!AH$24","v":0},{"$f":"AI424 / Discounting!AI$24","v":0},{"$f":"AJ424 / Discounting!AJ$24","v":0},{"$f":"AK424 / Discounting!AK$24","v":0},{"$f":"AL424 / Discounting!AL$24","v":0},{"$f":"AM424 / Discounting!AM$24","v":0},{"$f":"AN424 / Discounting!AN$24","v":0},{"$f":"AO424 / Discounting!AO$24","v":0},{"$f":"AP424 / Discounting!AP$24","v":0},{"$f":"AQ424 / Discounting!AQ$24","v":0},{"$f":"AR424 / Discounting!AR$24","v":0},{"$f":"AS424 / Discounting!AS$24","v":0},{"$f":"AT424 / Discounting!AT$24","v":0},{"$f":"AU424 / Discounting!AU$24","v":0},{"$f":"AV424 / Discounting!AV$24","v":0},{"$f":"AW424 / Discounting!AW$24","v":0},{"$f":"AX424 / Discounting!AX$24","v":0},{"$f":"AY424 / Discounting!AY$24","v":0},{"$f":"AZ424 / Discounting!AZ$24","v":0},{"$f":"BA424 / Discounting!BA$24","v":0},{"$f":"BB424 / Discounting!BB$24","v":0},{"$f":"BC424 / Discounting!BC$24","v":0},{"$f":"BD424 / Discounting!BD$24","v":0},{"$f":"BE424 / Discounting!BE$24","v":0},{"$f":"BF424 / Discounting!BF$24","v":0},{"$f":"BG424 / Discounting!BG$24","v":0},{"$f":"BH424 / Discounting!BH$24","v":0},{"$f":"BI424 / Discounting!BI$24","v":0},{"$f":"BJ424 / Discounting!BJ$24","v":0},{"$f":"BK424 / Discounting!BK$24","v":0},{"$f":"BL424 / Discounting!BL$24","v":0},{"$f":"BM424 / Discounting!BM$24","v":0},{"$f":"BN424 / Discounting!BN$24","v":0},{"$f":"BO424 / Discounting!BO$24","v":0},{"$f":"BP424 / Discounting!BP$24","v":0},{"$f":"BQ424 / Discounting!BQ$24","v":0},{"$f":"BR424 / Discounting!BR$24","v":0},{"$f":"BS424 / Discounting!BS$24","v":0},{"$f":"BT424 / Discounting!BT$24","v":0},{"$f":"BU424 / Discounting!BU$24","v":0},{"$f":"BV424 / Discounting!BV$24","v":0},{"$f":"BW424 / Discounting!BW$24","v":0},{"$f":"BX424 / Discounting!BX$24","v":0},{"$f":"BY424 / Discounting!BY$24","v":0},{"$f":"BZ424 / Discounting!BZ$24","v":0},{"$f":"CA424 / Discounting!CA$24","v":0},{"$f":"CB424 / Discounting!CB$24","v":0},{"$f":"CC424 / Discounting!CC$24","v":0},{"$f":"CD424 / Discounting!CD$24","v":0},{"$f":"CE424 / Discounting!CE$24","v":0},{"$f":"CF424 / Discounting!CF$24","v":0},{"$f":"CG424 / Discounting!CG$24","v":0},{"$f":"CH424 / Discounting!CH$24","v":0},{"$f":"CI424 / Discounting!CI$24","v":0},{"$f":"CJ424 / Discounting!CJ$24","v":0},{"$f":"CK424 / Discounting!CK$24","v":0},{"$f":"CL424 / Discounting!CL$24","v":0},{"$f":"CM424 / Discounting!CM$24","v":0},{"$f":"CN424 / Discounting!CN$24","v":0},{"$f":"CO424 / Discounting!CO$24","v":0},{"$f":"CP424 / Discounting!CP$24","v":0},{"$f":"CQ424 / Discounting!CQ$24","v":0},{"$f":"CR424 / Discounting!CR$24","v":0},{"$f":"CS424 / Discounting!CS$24","v":0},{"$f":"CT424 / Discounting!CT$24","v":0},{"$f":"CU424 / Discounting!CU$24","v":0},{"$f":"CV424 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},12263277.813972061,null,{"$f":"J425 / Discounting!J$24","v":0},{"$f":"K425 / Discounting!K$24","v":0},{"$f":"L425 / Discounting!L$24","v":0},{"$f":"M425 / Discounting!M$24","v":0},{"$f":"N425 / Discounting!N$24","v":0},{"$f":"O425 / Discounting!O$24","v":0},{"$f":"P425 / Discounting!P$24","v":0},{"$f":"Q425 / Discounting!Q$24","v":0},{"$f":"R425 / Discounting!R$24","v":0},{"$f":"S425 / Discounting!S$24","v":0},{"$f":"T425 / Discounting!T$24","v":0},{"$f":"U425 / Discounting!U$24","v":0},{"$f":"V425 / Discounting!V$24","v":0},{"$f":"W425 / Discounting!W$24","v":0},{"$f":"X425 / Discounting!X$24","v":0},{"$f":"Y425 / Discounting!Y$24","v":1346918.2367961991},{"$f":"Z425 / Discounting!Z$24","v":1200461.8866276282},{"$f":"AA425 / Discounting!AA$24","v":1069930.3802385277},{"$f":"AB425 / Discounting!AB$24","v":953592.13925002469},{"$f":"AC425 / Discounting!AC$24","v":849903.86742426432},{"$f":"AD425 / Discounting!AD$24","v":757490.07791823905},{"$f":"AE425 / Discounting!AE$24","v":675124.84662944649},{"$f":"AF425 / Discounting!AF$24","v":601715.54958061187},{"$f":"AG425 / Discounting!AG$24","v":536288.3686101709},{"$f":"AH425 / Discounting!AH$24","v":477975.3730928438},{"$f":"AI425 / Discounting!AI$24","v":426003.00632160768},{"$f":"AJ425 / Discounting!AJ$24","v":379681.82381604961},{"$f":"AK425 / Discounting!AK$24","v":338397.34742963419},{"$f":"AL425 / Discounting!AL$24","v":301601.91393015522},{"$f":"AM425 / Discounting!AM$24","v":268807.40991992445},{"$f":"AN425 / Discounting!AN$24","v":239578.79672007525},{"$f":"AO425 / Discounting!AO$24","v":213528.33932270517},{"$f":"AP425 / Discounting!AP$24","v":190310.46285446093},{"$f":"AQ425 / Discounting!AQ$24","v":169617.16831948387},{"$f":"AR425 / Discounting!AR$24","v":151173.94680880915},{"$f":"AS425 / Discounting!AS$24","v":134736.13797576571},{"$f":"AT425 / Discounting!AT$24","v":120085.68447037943},{"$f":"AU425 / Discounting!AU$24","v":107028.23927841304},{"$f":"AV425 / Discounting!AV$24","v":95390.587592168449},{"$f":"AW425 / Discounting!AW$24","v":85018.349012627834},{"$f":"AX425 / Discounting!AX$24","v":75773.929601272583},{"$f":"AY425 / Discounting!AY$24","v":67534.696614324945},{"$f":"AZ425 / Discounting!AZ$24","v":60191.351706171954},{"$f":"BA425 / Discounting!BA$24","v":53646.481021543623},{"$f":"BB425 / Discounting!BB$24","v":47813.262942552246},{"$f":"BC425 / Discounting!BC$24","v":42614.316348085777},{"$f":"BD425 / Discounting!BD$24","v":37980.67410702831},{"$f":"BE425 / Discounting!BE$24","v":33850.86818808227},{"$f":"BF425 / Discounting!BF$24","v":30170.114249627688},{"$f":"BG425 / Discounting!BG$24","v":26889.584892716299},{"$f":"BH425 / Discounting!BH$24","v":23965.76193646729},{"$f":"BI425 / Discounting!BI$24","v":21359.859123411126},{"$f":"BJ425 / Discounting!BJ$24","v":19037.307596623108},{"$f":"BK425 / Discounting!BK$24","v":16967.297323193496},{"$f":"BL425 / Discounting!BL$24","v":15122.368380742866},{"$f":"BM425 / Discounting!BM$24","v":0},{"$f":"BN425 / Discounting!BN$24","v":0},{"$f":"BO425 / Discounting!BO$24","v":0},{"$f":"BP425 / Discounting!BP$24","v":0},{"$f":"BQ425 / Discounting!BQ$24","v":0},{"$f":"BR425 / Discounting!BR$24","v":0},{"$f":"BS425 / Discounting!BS$24","v":0},{"$f":"BT425 / Discounting!BT$24","v":0},{"$f":"BU425 / Discounting!BU$24","v":0},{"$f":"BV425 / Discounting!BV$24","v":0},{"$f":"BW425 / Discounting!BW$24","v":0},{"$f":"BX425 / Discounting!BX$24","v":0},{"$f":"BY425 / Discounting!BY$24","v":0},{"$f":"BZ425 / Discounting!BZ$24","v":0},{"$f":"CA425 / Discounting!CA$24","v":0},{"$f":"CB425 / Discounting!CB$24","v":0},{"$f":"CC425 / Discounting!CC$24","v":0},{"$f":"CD425 / Discounting!CD$24","v":0},{"$f":"CE425 / Discounting!CE$24","v":0},{"$f":"CF425 / Discounting!CF$24","v":0},{"$f":"CG425 / Discounting!CG$24","v":0},{"$f":"CH425 / Discounting!CH$24","v":0},{"$f":"CI425 / Discounting!CI$24","v":0},{"$f":"CJ425 / Discounting!CJ$24","v":0},{"$f":"CK425 / Discounting!CK$24","v":0},{"$f":"CL425 / Discounting!CL$24","v":0},{"$f":"CM425 / Discounting!CM$24","v":0},{"$f":"CN425 / Discounting!CN$24","v":0},{"$f":"CO425 / Discounting!CO$24","v":0},{"$f":"CP425 / Discounting!CP$24","v":0},{"$f":"CQ425 / Discounting!CQ$24","v":0},{"$f":"CR425 / Discounting!CR$24","v":0},{"$f":"CS425 / Discounting!CS$24","v":0},{"$f":"CT425 / Discounting!CT$24","v":0},{"$f":"CU425 / Discounting!CU$24","v":0},{"$f":"CV425 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3047052.2212144118,null,{"$f":"J426 / Discounting!J$24","v":182849.16299921353},{"$f":"K426 / Discounting!K$24","v":179263.8852933466},{"$f":"L426 / Discounting!L$24","v":175748.9071503398},{"$f":"M426 / Discounting!M$24","v":172302.85014739196},{"$f":"N426 / Discounting!N$24","v":168924.36288959996},{"$f":"O426 / Discounting!O$24","v":165612.12047999995},{"$f":"P426 / Discounting!P$24","v":162364.82399999994},{"$f":"Q426 / Discounting!Q$24","v":159181.19999999995},{"$f":"R426 / Discounting!R$24","v":156059.99999999994},{"$f":"S426 / Discounting!S$24","v":152999.99999999994},{"$f":"T426 / Discounting!T$24","v":149999.99999999994},{"$f":"U426 / Discounting!U$24","v":133689.83957219243},{"$f":"V426 / Discounting!V$24","v":119153.15469892375},{"$f":"W426 / Discounting!W$24","v":106197.10757479834},{"$f":"X426 / Discounting!X$24","v":94649.828498037707},{"$f":"Y426 / Discounting!Y$24","v":84358.135916254643},{"$f":"Z426 / Discounting!Z$24","v":75185.504381688617},{"$f":"AA426 / Discounting!AA$24","v":67010.253459615516},{"$f":"AB426 / Discounting!AB$24","v":59723.933564719708},{"$f":"AC426 / Discounting!AC$24","v":53229.887312584404},{"$f":"AD426 / Discounting!AD$24","v":47441.967301768622},{"$f":"AE426 / Discounting!AE$24","v":42283.393317084337},{"$f":"AF426 / Discounting!AF$24","v":37685.733794192805},{"$f":"AG426 / Discounting!AG$24","v":33587.998034039927},{"$f":"AH426 / Discounting!AH$24","v":29935.827124812768},{"$f":"AI426 / Discounting!AI$24","v":26680.772838514051},{"$f":"AJ426 / Discounting!AJ$24","v":23779.654936287036},{"$f":"AK426 / Discounting!AK$24","v":21193.98835676206},{"$f":"AL426 / Discounting!AL$24","v":18889.472688736238},{"$f":"AM426 / Discounting!AM$24","v":16835.537155736394},{"$f":"AN426 / Discounting!AN$24","v":15004.935076413898},{"$f":"AO426 / Discounting!AO$24","v":13373.382421046254},{"$f":"AP426 / Discounting!AP$24","v":11919.235669381687},{"$f":"AQ426 / Discounting!AQ$24","v":10623.204696418614},{"$f":"AR426 / Discounting!AR$24","v":9468.0968773784443},{"$f":"AS426 / Discounting!AS$24","v":8438.5890172713389},{"$f":"AT426 / Discounting!AT$24","v":7521.0240795644741},{"$f":"AU426 / Discounting!AU$24","v":6703.2300174371421},{"$f":"AV426 / Discounting!AV$24","v":5974.3583043111767},{"$f":"AW426 / Discounting!AW$24","v":5324.7400216677142},{"$f":"AX426 / Discounting!AX$24","v":4745.7575950692644},{"$f":"AY426 / Discounting!AY$24","v":4229.7304768888271},{"$f":"AZ426 / Discounting!AZ$24","v":3769.8132592592042},{"$f":"BA426 / Discounting!BA$24","v":3359.9048656499135},{"$f":"BB426 / Discounting!BB$24","v":2994.5676164437732},{"$f":"BC426 / Discounting!BC$24","v":2668.9550948696728},{"$f":"BD426 / Discounting!BD$24","v":2378.7478563900822},{"$f":"BE426 / Discounting!BE$24","v":2120.0961286899123},{"$f":"BF426 / Discounting!BF$24","v":1889.5687421478722},{"$f":"BG426 / Discounting!BG$24","v":1684.1076133225238},{"$f":"BH426 / Discounting!BH$24","v":1500.9871776493083},{"$f":"BI426 / Discounting!BI$24","v":1337.778233199027},{"$f":"BJ426 / Discounting!BJ$24","v":1192.31571586366},{"$f":"BK426 / Discounting!BK$24","v":1062.6699784881105},{"$f":"BL426 / Discounting!BL$24","v":947.121192948405},{"$f":"BM426 / Discounting!BM$24","v":0},{"$f":"BN426 / Discounting!BN$24","v":0},{"$f":"BO426 / Discounting!BO$24","v":0},{"$f":"BP426 / Discounting!BP$24","v":0},{"$f":"BQ426 / Discounting!BQ$24","v":0},{"$f":"BR426 / Discounting!BR$24","v":0},{"$f":"BS426 / Discounting!BS$24","v":0},{"$f":"BT426 / Discounting!BT$24","v":0},{"$f":"BU426 / Discounting!BU$24","v":0},{"$f":"BV426 / Discounting!BV$24","v":0},{"$f":"BW426 / Discounting!BW$24","v":0},{"$f":"BX426 / Discounting!BX$24","v":0},{"$f":"BY426 / Discounting!BY$24","v":0},{"$f":"BZ426 / Discounting!BZ$24","v":0},{"$f":"CA426 / Discounting!CA$24","v":0},{"$f":"CB426 / Discounting!CB$24","v":0},{"$f":"CC426 / Discounting!CC$24","v":0},{"$f":"CD426 / Discounting!CD$24","v":0},{"$f":"CE426 / Discounting!CE$24","v":0},{"$f":"CF426 / Discounting!CF$24","v":0},{"$f":"CG426 / Discounting!CG$24","v":0},{"$f":"CH426 / Discounting!CH$24","v":0},{"$f":"CI426 / Discounting!CI$24","v":0},{"$f":"CJ426 / Discounting!CJ$24","v":0},{"$f":"CK426 / Discounting!CK$24","v":0},{"$f":"CL426 / Discounting!CL$24","v":0},{"$f":"CM426 / Discounting!CM$24","v":0},{"$f":"CN426 / Discounting!CN$24","v":0},{"$f":"CO426 / Discounting!CO$24","v":0},{"$f":"CP426 / Discounting!CP$24","v":0},{"$f":"CQ426 / Discounting!CQ$24","v":0},{"$f":"CR426 / Discounting!CR$24","v":0},{"$f":"CS426 / Discounting!CS$24","v":0},{"$f":"CT426 / Discounting!CT$24","v":0},{"$f":"CU426 / Discounting!CU$24","v":0},{"$f":"CV426 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J427 / Discounting!J$24","v":0},{"$f":"K427 / Discounting!K$24","v":0},{"$f":"L427 / Discounting!L$24","v":0},{"$f":"M427 / Discounting!M$24","v":0},{"$f":"N427 / Discounting!N$24","v":0},{"$f":"O427 / Discounting!O$24","v":0},{"$f":"P427 / Discounting!P$24","v":0},{"$f":"Q427 / Discounting!Q$24","v":0},{"$f":"R427 / Discounting!R$24","v":0},{"$f":"S427 / Discounting!S$24","v":0},{"$f":"T427 / Discounting!T$24","v":0},{"$f":"U427 / Discounting!U$24","v":0},{"$f":"V427 / Discounting!V$24","v":0},{"$f":"W427 / Discounting!W$24","v":0},{"$f":"X427 / Discounting!X$24","v":0},{"$f":"Y427 / Discounting!Y$24","v":0},{"$f":"Z427 / Discounting!Z$24","v":0},{"$f":"AA427 / Discounting!AA$24","v":0},{"$f":"AB427 / Discounting!AB$24","v":0},{"$f":"AC427 / Discounting!AC$24","v":0},{"$f":"AD427 / Discounting!AD$24","v":0},{"$f":"AE427 / Discounting!AE$24","v":0},{"$f":"AF427 / Discounting!AF$24","v":0},{"$f":"AG427 / Discounting!AG$24","v":0},{"$f":"AH427 / Discounting!AH$24","v":0},{"$f":"AI427 / Discounting!AI$24","v":0},{"$f":"AJ427 / Discounting!AJ$24","v":0},{"$f":"AK427 / Discounting!AK$24","v":0},{"$f":"AL427 / Discounting!AL$24","v":0},{"$f":"AM427 / Discounting!AM$24","v":0},{"$f":"AN427 / Discounting!AN$24","v":0},{"$f":"AO427 / Discounting!AO$24","v":0},{"$f":"AP427 / Discounting!AP$24","v":0},{"$f":"AQ427 / Discounting!AQ$24","v":0},{"$f":"AR427 / Discounting!AR$24","v":0},{"$f":"AS427 / Discounting!AS$24","v":0},{"$f":"AT427 / Discounting!AT$24","v":0},{"$f":"AU427 / Discounting!AU$24","v":0},{"$f":"AV427 / Discounting!AV$24","v":0},{"$f":"AW427 / Discounting!AW$24","v":0},{"$f":"AX427 / Discounting!AX$24","v":0},{"$f":"AY427 / Discounting!AY$24","v":0},{"$f":"AZ427 / Discounting!AZ$24","v":0},{"$f":"BA427 / Discounting!BA$24","v":0},{"$f":"BB427 / Discounting!BB$24","v":0},{"$f":"BC427 / Discounting!BC$24","v":0},{"$f":"BD427 / Discounting!BD$24","v":0},{"$f":"BE427 / Discounting!BE$24","v":0},{"$f":"BF427 / Discounting!BF$24","v":0},{"$f":"BG427 / Discounting!BG$24","v":0},{"$f":"BH427 / Discounting!BH$24","v":0},{"$f":"BI427 / Discounting!BI$24","v":0},{"$f":"BJ427 / Discounting!BJ$24","v":0},{"$f":"BK427 / Discounting!BK$24","v":0},{"$f":"BL427 / Discounting!BL$24","v":0},{"$f":"BM427 / Discounting!BM$24","v":0},{"$f":"BN427 / Discounting!BN$24","v":0},{"$f":"BO427 / Discounting!BO$24","v":0},{"$f":"BP427 / Discounting!BP$24","v":0},{"$f":"BQ427 / Discounting!BQ$24","v":0},{"$f":"BR427 / Discounting!BR$24","v":0},{"$f":"BS427 / Discounting!BS$24","v":0},{"$f":"BT427 / Discounting!BT$24","v":0},{"$f":"BU427 / Discounting!BU$24","v":0},{"$f":"BV427 / Discounting!BV$24","v":0},{"$f":"BW427 / Discounting!BW$24","v":0},{"$f":"BX427 / Discounting!BX$24","v":0},{"$f":"BY427 / Discounting!BY$24","v":0},{"$f":"BZ427 / Discounting!BZ$24","v":0},{"$f":"CA427 / Discounting!CA$24","v":0},{"$f":"CB427 / Discounting!CB$24","v":0},{"$f":"CC427 / Discounting!CC$24","v":0},{"$f":"CD427 / Discounting!CD$24","v":0},{"$f":"CE427 / Discounting!CE$24","v":0},{"$f":"CF427 / Discounting!CF$24","v":0},{"$f":"CG427 / Discounting!CG$24","v":0},{"$f":"CH427 / Discounting!CH$24","v":0},{"$f":"CI427 / Discounting!CI$24","v":0},{"$f":"CJ427 / Discounting!CJ$24","v":0},{"$f":"CK427 / Discounting!CK$24","v":0},{"$f":"CL427 / Discounting!CL$24","v":0},{"$f":"CM427 / Discounting!CM$24","v":0},{"$f":"CN427 / Discounting!CN$24","v":0},{"$f":"CO427 / Discounting!CO$24","v":0},{"$f":"CP427 / Discounting!CP$24","v":0},{"$f":"CQ427 / Discounting!CQ$24","v":0},{"$f":"CR427 / Discounting!CR$24","v":0},{"$f":"CS427 / Discounting!CS$24","v":0},{"$f":"CT427 / Discounting!CT$24","v":0},{"$f":"CU427 / Discounting!CU$24","v":0},{"$f":"CV427 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},275848168.1239292,null,{"$f":"J428 / Discounting!J$24","v":0},{"$f":"K428 / Discounting!K$24","v":0},{"$f":"L428 / Discounting!L$24","v":0},{"$f":"M428 / Discounting!M$24","v":0},{"$f":"N428 / Discounting!N$24","v":0},{"$f":"O428 / Discounting!O$24","v":0},{"$f":"P428 / Discounting!P$24","v":0},{"$f":"Q428 / Discounting!Q$24","v":0},{"$f":"R428 / Discounting!R$24","v":0},{"$f":"S428 / Discounting!S$24","v":0},{"$f":"T428 / Discounting!T$24","v":0},{"$f":"U428 / Discounting!U$24","v":0},{"$f":"V428 / Discounting!V$24","v":0},{"$f":"W428 / Discounting!W$24","v":0},{"$f":"X428 / Discounting!X$24","v":0},{"$f":"Y428 / Discounting!Y$24","v":0},{"$f":"Z428 / Discounting!Z$24","v":0},{"$f":"AA428 / Discounting!AA$24","v":0},{"$f":"AB428 / Discounting!AB$24","v":0},{"$f":"AC428 / Discounting!AC$24","v":0},{"$f":"AD428 / Discounting!AD$24","v":13669415.490722945},{"$f":"AE428 / Discounting!AE$24","v":24853482.710405346},{"$f":"AF428 / Discounting!AF$24","v":22594075.19127759},{"$f":"AG428 / Discounting!AG$24","v":20540068.355706893},{"$f":"AH428 / Discounting!AH$24","v":18672789.414278995},{"$f":"AI428 / Discounting!AI$24","v":16975263.103889998},{"$f":"AJ428 / Discounting!AJ$24","v":15432057.367172722},{"$f":"AK428 / Discounting!AK$24","v":14029143.061066113},{"$f":"AL428 / Discounting!AL$24","v":12753766.419151008},{"$f":"AM428 / Discounting!AM$24","v":11594333.1083191},{"$f":"AN428 / Discounting!AN$24","v":10540302.825744634},{"$f":"AO428 / Discounting!AO$24","v":9582093.4779496659},{"$f":"AP428 / Discounting!AP$24","v":8710994.0708633326},{"$f":"AQ428 / Discounting!AQ$24","v":7919085.5189666655},{"$f":"AR428 / Discounting!AR$24","v":7199168.653606059},{"$f":"AS428 / Discounting!AS$24","v":6544698.7760055093},{"$f":"AT428 / Discounting!AT$24","v":5949726.1600050069},{"$f":"AU428 / Discounting!AU$24","v":5408841.9636409152},{"$f":"AV428 / Discounting!AV$24","v":4917129.057855377},{"$f":"AW428 / Discounting!AW$24","v":4470117.3253230695},{"$f":"AX428 / Discounting!AX$24","v":4063743.023020973},{"$f":"AY428 / Discounting!AY$24","v":3694311.8391099744},{"$f":"AZ428 / Discounting!AZ$24","v":3358465.3082817956},{"$f":"BA428 / Discounting!BA$24","v":3053150.2802561768},{"$f":"BB428 / Discounting!BB$24","v":2775591.1638692515},{"$f":"BC428 / Discounting!BC$24","v":2523264.694426592},{"$f":"BD428 / Discounting!BD$24","v":2293876.9949332657},{"$f":"BE428 / Discounting!BE$24","v":2085342.7226666049},{"$f":"BF428 / Discounting!BF$24","v":1895766.1115150952},{"$f":"BG428 / Discounting!BG$24","v":1723423.7377409956},{"$f":"BH428 / Discounting!BH$24","v":1566748.8524918144},{"$f":"BI428 / Discounting!BI$24","v":1424317.1386289217},{"$f":"BJ428 / Discounting!BJ$24","v":1294833.7623899288},{"$f":"BK428 / Discounting!BK$24","v":1177121.6021726625},{"$f":"BL428 / Discounting!BL$24","v":561658.84047414269},{"$f":"BM428 / Discounting!BM$24","v":0},{"$f":"BN428 / Discounting!BN$24","v":0},{"$f":"BO428 / Discounting!BO$24","v":0},{"$f":"BP428 / Discounting!BP$24","v":0},{"$f":"BQ428 / Discounting!BQ$24","v":0},{"$f":"BR428 / Discounting!BR$24","v":0},{"$f":"BS428 / Discounting!BS$24","v":0},{"$f":"BT428 / Discounting!BT$24","v":0},{"$f":"BU428 / Discounting!BU$24","v":0},{"$f":"BV428 / Discounting!BV$24","v":0},{"$f":"BW428 / Discounting!BW$24","v":0},{"$f":"BX428 / Discounting!BX$24","v":0},{"$f":"BY428 / Discounting!BY$24","v":0},{"$f":"BZ428 / Discounting!BZ$24","v":0},{"$f":"CA428 / Discounting!CA$24","v":0},{"$f":"CB428 / Discounting!CB$24","v":0},{"$f":"CC428 / Discounting!CC$24","v":0},{"$f":"CD428 / Discounting!CD$24","v":0},{"$f":"CE428 / Discounting!CE$24","v":0},{"$f":"CF428 / Discounting!CF$24","v":0},{"$f":"CG428 / Discounting!CG$24","v":0},{"$f":"CH428 / Discounting!CH$24","v":0},{"$f":"CI428 / Discounting!CI$24","v":0},{"$f":"CJ428 / Discounting!CJ$24","v":0},{"$f":"CK428 / Discounting!CK$24","v":0},{"$f":"CL428 / Discounting!CL$24","v":0},{"$f":"CM428 / Discounting!CM$24","v":0},{"$f":"CN428 / Discounting!CN$24","v":0},{"$f":"CO428 / Discounting!CO$24","v":0},{"$f":"CP428 / Discounting!CP$24","v":0},{"$f":"CQ428 / Discounting!CQ$24","v":0},{"$f":"CR428 / Discounting!CR$24","v":0},{"$f":"CS428 / Discounting!CS$24","v":0},{"$f":"CT428 / Discounting!CT$24","v":0},{"$f":"CU428 / Discounting!CU$24","v":0},{"$f":"CV428 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},39032560.797460273,null,{"$f":"J429 / Discounting!J$24","v":0},{"$f":"K429 / Discounting!K$24","v":0},{"$f":"L429 / Discounting!L$24","v":0},{"$f":"M429 / Discounting!M$24","v":0},{"$f":"N429 / Discounting!N$24","v":0},{"$f":"O429 / Discounting!O$24","v":0},{"$f":"P429 / Discounting!P$24","v":0},{"$f":"Q429 / Discounting!Q$24","v":0},{"$f":"R429 / Discounting!R$24","v":0},{"$f":"S429 / Discounting!S$24","v":0},{"$f":"T429 / Discounting!T$24","v":0},{"$f":"U429 / Discounting!U$24","v":0},{"$f":"V429 / Discounting!V$24","v":0},{"$f":"W429 / Discounting!W$24","v":0},{"$f":"X429 / Discounting!X$24","v":0},{"$f":"Y429 / Discounting!Y$24","v":0},{"$f":"Z429 / Discounting!Z$24","v":0},{"$f":"AA429 / Discounting!AA$24","v":0},{"$f":"AB429 / Discounting!AB$24","v":0},{"$f":"AC429 / Discounting!AC$24","v":0},{"$f":"AD429 / Discounting!AD$24","v":1934363.4736095776},{"$f":"AE429 / Discounting!AE$24","v":3517024.4974719589},{"$f":"AF429 / Discounting!AF$24","v":3197294.9977017804},{"$f":"AG429 / Discounting!AG$24","v":2906631.8160925275},{"$f":"AH429 / Discounting!AH$24","v":2642392.5600841157},{"$f":"AI429 / Discounting!AI$24","v":2402175.0546219232},{"$f":"AJ429 / Discounting!AJ$24","v":2183795.5042017484},{"$f":"AK429 / Discounting!AK$24","v":1985268.6401834076},{"$f":"AL429 / Discounting!AL$24","v":1804789.6728940068},{"$f":"AM429 / Discounting!AM$24","v":1640717.8844490971},{"$f":"AN429 / Discounting!AN$24","v":1491561.7131355426},{"$f":"AO429 / Discounting!AO$24","v":1355965.1937595841},{"$f":"AP429 / Discounting!AP$24","v":1232695.6306905309},{"$f":"AQ429 / Discounting!AQ$24","v":1120632.3915368463},{"$f":"AR429 / Discounting!AR$24","v":1018756.7195789511},{"$f":"AS429 / Discounting!AS$24","v":926142.47234450094},{"$f":"AT429 / Discounting!AT$24","v":841947.70213136449},{"$f":"AU429 / Discounting!AU$24","v":765407.00193760404},{"$f":"AV429 / Discounting!AV$24","v":695824.54721600364},{"$f":"AW429 / Discounting!AW$24","v":632567.77019636682},{"$f":"AX429 / Discounting!AX$24","v":575061.60926942434},{"$f":"AY429 / Discounting!AY$24","v":522783.28115402214},{"$f":"AZ429 / Discounting!AZ$24","v":475257.5283218383},{"$f":"BA429 / Discounting!BA$24","v":432052.29847439838},{"$f":"BB429 / Discounting!BB$24","v":392774.81679490762},{"$f":"BC429 / Discounting!BC$24","v":357068.01526809775},{"$f":"BD429 / Discounting!BD$24","v":324607.28660736163},{"$f":"BE429 / Discounting!BE$24","v":295097.53327941964},{"$f":"BF429 / Discounting!BF$24","v":268270.48479947238},{"$f":"BG429 / Discounting!BG$24","v":243882.2589086112},{"$f":"BH429 / Discounting!BH$24","v":221711.14446237384},{"$f":"BI429 / Discounting!BI$24","v":201555.58587488529},{"$f":"BJ429 / Discounting!BJ$24","v":183232.35079535027},{"$f":"BK429 / Discounting!BK$24","v":166574.86435940932},{"$f":"BL429 / Discounting!BL$24","v":76676.495253251036},{"$f":"BM429 / Discounting!BM$24","v":0},{"$f":"BN429 / Discounting!BN$24","v":0},{"$f":"BO429 / Discounting!BO$24","v":0},{"$f":"BP429 / Discounting!BP$24","v":0},{"$f":"BQ429 / Discounting!BQ$24","v":0},{"$f":"BR429 / Discounting!BR$24","v":0},{"$f":"BS429 / Discounting!BS$24","v":0},{"$f":"BT429 / Discounting!BT$24","v":0},{"$f":"BU429 / Discounting!BU$24","v":0},{"$f":"BV429 / Discounting!BV$24","v":0},{"$f":"BW429 / Discounting!BW$24","v":0},{"$f":"BX429 / Discounting!BX$24","v":0},{"$f":"BY429 / Discounting!BY$24","v":0},{"$f":"BZ429 / Discounting!BZ$24","v":0},{"$f":"CA429 / Discounting!CA$24","v":0},{"$f":"CB429 / Discounting!CB$24","v":0},{"$f":"CC429 / Discounting!CC$24","v":0},{"$f":"CD429 / Discounting!CD$24","v":0},{"$f":"CE429 / Discounting!CE$24","v":0},{"$f":"CF429 / Discounting!CF$24","v":0},{"$f":"CG429 / Discounting!CG$24","v":0},{"$f":"CH429 / Discounting!CH$24","v":0},{"$f":"CI429 / Discounting!CI$24","v":0},{"$f":"CJ429 / Discounting!CJ$24","v":0},{"$f":"CK429 / Discounting!CK$24","v":0},{"$f":"CL429 / Discounting!CL$24","v":0},{"$f":"CM429 / Discounting!CM$24","v":0},{"$f":"CN429 / Discounting!CN$24","v":0},{"$f":"CO429 / Discounting!CO$24","v":0},{"$f":"CP429 / Discounting!CP$24","v":0},{"$f":"CQ429 / Discounting!CQ$24","v":0},{"$f":"CR429 / Discounting!CR$24","v":0},{"$f":"CS429 / Discounting!CS$24","v":0},{"$f":"CT429 / Discounting!CT$24","v":0},{"$f":"CU429 / Discounting!CU$24","v":0},{"$f":"CV429 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},591333113.06608844,null,{"$f":"J430 / Discounting!J$24","v":0},{"$f":"K430 / Discounting!K$24","v":0},{"$f":"L430 / Discounting!L$24","v":0},{"$f":"M430 / Discounting!M$24","v":0},{"$f":"N430 / Discounting!N$24","v":0},{"$f":"O430 / Discounting!O$24","v":0},{"$f":"P430 / Discounting!P$24","v":0},{"$f":"Q430 / Discounting!Q$24","v":0},{"$f":"R430 / Discounting!R$24","v":0},{"$f":"S430 / Discounting!S$24","v":0},{"$f":"T430 / Discounting!T$24","v":0},{"$f":"U430 / Discounting!U$24","v":0},{"$f":"V430 / Discounting!V$24","v":0},{"$f":"W430 / Discounting!W$24","v":0},{"$f":"X430 / Discounting!X$24","v":0},{"$f":"Y430 / Discounting!Y$24","v":0},{"$f":"Z430 / Discounting!Z$24","v":0},{"$f":"AA430 / Discounting!AA$24","v":0},{"$f":"AB430 / Discounting!AB$24","v":0},{"$f":"AC430 / Discounting!AC$24","v":0},{"$f":"AD430 / Discounting!AD$24","v":16131159.525831582},{"$f":"AE430 / Discounting!AE$24","v":34589252.604948945},{"$f":"AF430 / Discounting!AF$24","v":31444775.095408123},{"$f":"AG430 / Discounting!AG$24","v":28586159.17764375},{"$f":"AH430 / Discounting!AH$24","v":25987417.434221592},{"$f":"AI430 / Discounting!AI$24","v":23624924.940201443},{"$f":"AJ430 / Discounting!AJ$24","v":21477204.491092227},{"$f":"AK430 / Discounting!AK$24","v":19524731.355538387},{"$f":"AL430 / Discounting!AL$24","v":17749755.777762175},{"$f":"AM430 / Discounting!AM$24","v":16136141.616147419},{"$f":"AN430 / Discounting!AN$24","v":14669219.651043106},{"$f":"AO430 / Discounting!AO$24","v":18030091.48658393},{"$f":"AP430 / Discounting!AP$24","v":28575501.259886779},{"$f":"AQ430 / Discounting!AQ$24","v":35139295.026338831},{"$f":"AR430 / Discounting!AR$24","v":32203512.945183869},{"$f":"AS430 / Discounting!AS$24","v":29276943.052693214},{"$f":"AT430 / Discounting!AT$24","v":26616313.821018025},{"$f":"AU430 / Discounting!AU$24","v":24197460.912014939},{"$f":"AV430 / Discounting!AV$24","v":10270965.856425947},{"$f":"AW430 / Discounting!AW$24","v":9337886.6905488018},{"$f":"AX430 / Discounting!AX$24","v":8344181.1630820259},{"$f":"AY430 / Discounting!AY$24","v":7718296.6966634458},{"$f":"AZ430 / Discounting!AZ$24","v":15027095.867058681},{"$f":"BA430 / Discounting!BA$24","v":13588585.003803773},{"$f":"BB430 / Discounting!BB$24","v":12419820.2314873},{"$f":"BC430 / Discounting!BC$24","v":11291068.964105297},{"$f":"BD430 / Discounting!BD$24","v":10264896.294567063},{"$f":"BE430 / Discounting!BE$24","v":9331980.7182164304},{"$f":"BF430 / Discounting!BF$24","v":8483847.7242828105},{"$f":"BG430 / Discounting!BG$24","v":3795000.9109297395},{"$f":"BH430 / Discounting!BH$24","v":7168225.8610274838},{"$f":"BI430 / Discounting!BI$24","v":6567686.3800571254},{"$f":"BJ430 / Discounting!BJ$24","v":5970768.4109085333},{"$f":"BK430 / Discounting!BK$24","v":5442137.2982154693},{"$f":"BL430 / Discounting!BL$24","v":2350808.821150112},{"$f":"BM430 / Discounting!BM$24","v":0},{"$f":"BN430 / Discounting!BN$24","v":0},{"$f":"BO430 / Discounting!BO$24","v":0},{"$f":"BP430 / Discounting!BP$24","v":0},{"$f":"BQ430 / Discounting!BQ$24","v":0},{"$f":"BR430 / Discounting!BR$24","v":0},{"$f":"BS430 / Discounting!BS$24","v":0},{"$f":"BT430 / Discounting!BT$24","v":0},{"$f":"BU430 / Discounting!BU$24","v":0},{"$f":"BV430 / Discounting!BV$24","v":0},{"$f":"BW430 / Discounting!BW$24","v":0},{"$f":"BX430 / Discounting!BX$24","v":0},{"$f":"BY430 / Discounting!BY$24","v":0},{"$f":"BZ430 / Discounting!BZ$24","v":0},{"$f":"CA430 / Discounting!CA$24","v":0},{"$f":"CB430 / Discounting!CB$24","v":0},{"$f":"CC430 / Discounting!CC$24","v":0},{"$f":"CD430 / Discounting!CD$24","v":0},{"$f":"CE430 / Discounting!CE$24","v":0},{"$f":"CF430 / Discounting!CF$24","v":0},{"$f":"CG430 / Discounting!CG$24","v":0},{"$f":"CH430 / Discounting!CH$24","v":0},{"$f":"CI430 / Discounting!CI$24","v":0},{"$f":"CJ430 / Discounting!CJ$24","v":0},{"$f":"CK430 / Discounting!CK$24","v":0},{"$f":"CL430 / Discounting!CL$24","v":0},{"$f":"CM430 / Discounting!CM$24","v":0},{"$f":"CN430 / Discounting!CN$24","v":0},{"$f":"CO430 / Discounting!CO$24","v":0},{"$f":"CP430 / Discounting!CP$24","v":0},{"$f":"CQ430 / Discounting!CQ$24","v":0},{"$f":"CR430 / Discounting!CR$24","v":0},{"$f":"CS430 / Discounting!CS$24","v":0},{"$f":"CT430 / Discounting!CT$24","v":0},{"$f":"CU430 / Discounting!CU$24","v":0},{"$f":"CV430 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1339867958.7279541,null,{"$f":"J431 / Discounting!J$24","v":0},{"$f":"K431 / Discounting!K$24","v":0},{"$f":"L431 / Discounting!L$24","v":0},{"$f":"M431 / Discounting!M$24","v":0},{"$f":"N431 / Discounting!N$24","v":0},{"$f":"O431 / Discounting!O$24","v":0},{"$f":"P431 / Discounting!P$24","v":0},{"$f":"Q431 / Discounting!Q$24","v":0},{"$f":"R431 / Discounting!R$24","v":0},{"$f":"S431 / Discounting!S$24","v":0},{"$f":"T431 / Discounting!T$24","v":0},{"$f":"U431 / Discounting!U$24","v":0},{"$f":"V431 / Discounting!V$24","v":0},{"$f":"W431 / Discounting!W$24","v":0},{"$f":"X431 / Discounting!X$24","v":0},{"$f":"Y431 / Discounting!Y$24","v":0},{"$f":"Z431 / Discounting!Z$24","v":0},{"$f":"AA431 / Discounting!AA$24","v":0},{"$f":"AB431 / Discounting!AB$24","v":0},{"$f":"AC431 / Discounting!AC$24","v":0},{"$f":"AD431 / Discounting!AD$24","v":0},{"$f":"AE431 / Discounting!AE$24","v":15682939.278812297},{"$f":"AF431 / Discounting!AF$24","v":21110537.412345134},{"$f":"AG431 / Discounting!AG$24","v":24368712.169792686},{"$f":"AH431 / Discounting!AH$24","v":29029420.539554466},{"$f":"AI431 / Discounting!AI$24","v":38914483.951376185},{"$f":"AJ431 / Discounting!AJ$24","v":87684329.035541981},{"$f":"AK431 / Discounting!AK$24","v":80558443.834820613},{"$f":"AL431 / Discounting!AL$24","v":93212690.408320084},{"$f":"AM431 / Discounting!AM$24","v":93578685.479226902},{"$f":"AN431 / Discounting!AN$24","v":82983492.239489391},{"$f":"AO431 / Discounting!AO$24","v":72419590.145391032},{"$f":"AP431 / Discounting!AP$24","v":62592573.700486556},{"$f":"AQ431 / Discounting!AQ$24","v":58478066.303205378},{"$f":"AR431 / Discounting!AR$24","v":56772387.908949569},{"$f":"AS431 / Discounting!AS$24","v":54964228.470355488},{"$f":"AT431 / Discounting!AT$24","v":51971464.462693758},{"$f":"AU431 / Discounting!AU$24","v":48149132.127091616},{"$f":"AV431 / Discounting!AV$24","v":45189257.023790389},{"$f":"AW431 / Discounting!AW$24","v":39500325.831512652},{"$f":"AX431 / Discounting!AX$24","v":34517720.329878479},{"$f":"AY431 / Discounting!AY$24","v":30088724.376144286},{"$f":"AZ431 / Discounting!AZ$24","v":25283531.083671432},{"$f":"BA431 / Discounting!BA$24","v":24074116.692486472},{"$f":"BB431 / Discounting!BB$24","v":22830844.940768499},{"$f":"BC431 / Discounting!BC$24","v":21626111.141668048},{"$f":"BD431 / Discounting!BD$24","v":20424969.23729831},{"$f":"BE431 / Discounting!BE$24","v":18568417.768605631},{"$f":"BF431 / Discounting!BF$24","v":16886809.88931638},{"$f":"BG431 / Discounting!BG$24","v":15909882.518312166},{"$f":"BH431 / Discounting!BH$24","v":13576845.187903265},{"$f":"BI431 / Discounting!BI$24","v":12440981.681896117},{"$f":"BJ431 / Discounting!BJ$24","v":11409941.543512611},{"$f":"BK431 / Discounting!BK$24","v":10460096.805115361},{"$f":"BL431 / Discounting!BL$24","v":4608205.208620742},{"$f":"BM431 / Discounting!BM$24","v":0},{"$f":"BN431 / Discounting!BN$24","v":0},{"$f":"BO431 / Discounting!BO$24","v":0},{"$f":"BP431 / Discounting!BP$24","v":0},{"$f":"BQ431 / Discounting!BQ$24","v":0},{"$f":"BR431 / Discounting!BR$24","v":0},{"$f":"BS431 / Discounting!BS$24","v":0},{"$f":"BT431 / Discounting!BT$24","v":0},{"$f":"BU431 / Discounting!BU$24","v":0},{"$f":"BV431 / Discounting!BV$24","v":0},{"$f":"BW431 / Discounting!BW$24","v":0},{"$f":"BX431 / Discounting!BX$24","v":0},{"$f":"BY431 / Discounting!BY$24","v":0},{"$f":"BZ431 / Discounting!BZ$24","v":0},{"$f":"CA431 / Discounting!CA$24","v":0},{"$f":"CB431 / Discounting!CB$24","v":0},{"$f":"CC431 / Discounting!CC$24","v":0},{"$f":"CD431 / Discounting!CD$24","v":0},{"$f":"CE431 / Discounting!CE$24","v":0},{"$f":"CF431 / Discounting!CF$24","v":0},{"$f":"CG431 / Discounting!CG$24","v":0},{"$f":"CH431 / Discounting!CH$24","v":0},{"$f":"CI431 / Discounting!CI$24","v":0},{"$f":"CJ431 / Discounting!CJ$24","v":0},{"$f":"CK431 / Discounting!CK$24","v":0},{"$f":"CL431 / Discounting!CL$24","v":0},{"$f":"CM431 / Discounting!CM$24","v":0},{"$f":"CN431 / Discounting!CN$24","v":0},{"$f":"CO431 / Discounting!CO$24","v":0},{"$f":"CP431 / Discounting!CP$24","v":0},{"$f":"CQ431 / Discounting!CQ$24","v":0},{"$f":"CR431 / Discounting!CR$24","v":0},{"$f":"CS431 / Discounting!CS$24","v":0},{"$f":"CT431 / Discounting!CT$24","v":0},{"$f":"CU431 / Discounting!CU$24","v":0},{"$f":"CV431 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J432 / Discounting!J$24","v":0},{"$f":"K432 / Discounting!K$24","v":0},{"$f":"L432 / Discounting!L$24","v":0},{"$f":"M432 / Discounting!M$24","v":0},{"$f":"N432 / Discounting!N$24","v":0},{"$f":"O432 / Discounting!O$24","v":0},{"$f":"P432 / Discounting!P$24","v":0},{"$f":"Q432 / Discounting!Q$24","v":0},{"$f":"R432 / Discounting!R$24","v":0},{"$f":"S432 / Discounting!S$24","v":0},{"$f":"T432 / Discounting!T$24","v":0},{"$f":"U432 / Discounting!U$24","v":0},{"$f":"V432 / Discounting!V$24","v":0},{"$f":"W432 / Discounting!W$24","v":0},{"$f":"X432 / Discounting!X$24","v":0},{"$f":"Y432 / Discounting!Y$24","v":0},{"$f":"Z432 / Discounting!Z$24","v":0},{"$f":"AA432 / Discounting!AA$24","v":0},{"$f":"AB432 / Discounting!AB$24","v":0},{"$f":"AC432 / Discounting!AC$24","v":0},{"$f":"AD432 / Discounting!AD$24","v":0},{"$f":"AE432 / Discounting!AE$24","v":0},{"$f":"AF432 / Discounting!AF$24","v":0},{"$f":"AG432 / Discounting!AG$24","v":0},{"$f":"AH432 / Discounting!AH$24","v":0},{"$f":"AI432 / Discounting!AI$24","v":0},{"$f":"AJ432 / Discounting!AJ$24","v":0},{"$f":"AK432 / Discounting!AK$24","v":0},{"$f":"AL432 / Discounting!AL$24","v":0},{"$f":"AM432 / Discounting!AM$24","v":0},{"$f":"AN432 / Discounting!AN$24","v":0},{"$f":"AO432 / Discounting!AO$24","v":0},{"$f":"AP432 / Discounting!AP$24","v":0},{"$f":"AQ432 / Discounting!AQ$24","v":0},{"$f":"AR432 / Discounting!AR$24","v":0},{"$f":"AS432 / Discounting!AS$24","v":0},{"$f":"AT432 / Discounting!AT$24","v":0},{"$f":"AU432 / Discounting!AU$24","v":0},{"$f":"AV432 / Discounting!AV$24","v":0},{"$f":"AW432 / Discounting!AW$24","v":0},{"$f":"AX432 / Discounting!AX$24","v":0},{"$f":"AY432 / Discounting!AY$24","v":0},{"$f":"AZ432 / Discounting!AZ$24","v":0},{"$f":"BA432 / Discounting!BA$24","v":0},{"$f":"BB432 / Discounting!BB$24","v":0},{"$f":"BC432 / Discounting!BC$24","v":0},{"$f":"BD432 / Discounting!BD$24","v":0},{"$f":"BE432 / Discounting!BE$24","v":0},{"$f":"BF432 / Discounting!BF$24","v":0},{"$f":"BG432 / Discounting!BG$24","v":0},{"$f":"BH432 / Discounting!BH$24","v":0},{"$f":"BI432 / Discounting!BI$24","v":0},{"$f":"BJ432 / Discounting!BJ$24","v":0},{"$f":"BK432 / Discounting!BK$24","v":0},{"$f":"BL432 / Discounting!BL$24","v":0},{"$f":"BM432 / Discounting!BM$24","v":0},{"$f":"BN432 / Discounting!BN$24","v":0},{"$f":"BO432 / Discounting!BO$24","v":0},{"$f":"BP432 / Discounting!BP$24","v":0},{"$f":"BQ432 / Discounting!BQ$24","v":0},{"$f":"BR432 / Discounting!BR$24","v":0},{"$f":"BS432 / Discounting!BS$24","v":0},{"$f":"BT432 / Discounting!BT$24","v":0},{"$f":"BU432 / Discounting!BU$24","v":0},{"$f":"BV432 / Discounting!BV$24","v":0},{"$f":"BW432 / Discounting!BW$24","v":0},{"$f":"BX432 / Discounting!BX$24","v":0},{"$f":"BY432 / Discounting!BY$24","v":0},{"$f":"BZ432 / Discounting!BZ$24","v":0},{"$f":"CA432 / Discounting!CA$24","v":0},{"$f":"CB432 / Discounting!CB$24","v":0},{"$f":"CC432 / Discounting!CC$24","v":0},{"$f":"CD432 / Discounting!CD$24","v":0},{"$f":"CE432 / Discounting!CE$24","v":0},{"$f":"CF432 / Discounting!CF$24","v":0},{"$f":"CG432 / Discounting!CG$24","v":0},{"$f":"CH432 / Discounting!CH$24","v":0},{"$f":"CI432 / Discounting!CI$24","v":0},{"$f":"CJ432 / Discounting!CJ$24","v":0},{"$f":"CK432 / Discounting!CK$24","v":0},{"$f":"CL432 / Discounting!CL$24","v":0},{"$f":"CM432 / Discounting!CM$24","v":0},{"$f":"CN432 / Discounting!CN$24","v":0},{"$f":"CO432 / Discounting!CO$24","v":0},{"$f":"CP432 / Discounting!CP$24","v":0},{"$f":"CQ432 / Discounting!CQ$24","v":0},{"$f":"CR432 / Discounting!CR$24","v":0},{"$f":"CS432 / Discounting!CS$24","v":0},{"$f":"CT432 / Discounting!CT$24","v":0},{"$f":"CU432 / Discounting!CU$24","v":0},{"$f":"CV432 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},491415569.52063274,null,{"$f":"J433 / Discounting!J$24","v":0},{"$f":"K433 / Discounting!K$24","v":0},{"$f":"L433 / Discounting!L$24","v":0},{"$f":"M433 / Discounting!M$24","v":0},{"$f":"N433 / Discounting!N$24","v":0},{"$f":"O433 / Discounting!O$24","v":0},{"$f":"P433 / Discounting!P$24","v":0},{"$f":"Q433 / Discounting!Q$24","v":0},{"$f":"R433 / Discounting!R$24","v":0},{"$f":"S433 / Discounting!S$24","v":0},{"$f":"T433 / Discounting!T$24","v":0},{"$f":"U433 / Discounting!U$24","v":0},{"$f":"V433 / Discounting!V$24","v":0},{"$f":"W433 / Discounting!W$24","v":0},{"$f":"X433 / Discounting!X$24","v":0},{"$f":"Y433 / Discounting!Y$24","v":0},{"$f":"Z433 / Discounting!Z$24","v":0},{"$f":"AA433 / Discounting!AA$24","v":0},{"$f":"AB433 / Discounting!AB$24","v":0},{"$f":"AC433 / Discounting!AC$24","v":0},{"$f":"AD433 / Discounting!AD$24","v":0},{"$f":"AE433 / Discounting!AE$24","v":0},{"$f":"AF433 / Discounting!AF$24","v":5642172.5087916832},{"$f":"AG433 / Discounting!AG$24","v":35551675.062098727},{"$f":"AH433 / Discounting!AH$24","v":32542937.920252401},{"$f":"AI433 / Discounting!AI$24","v":29208367.284792189},{"$f":"AJ433 / Discounting!AJ$24","v":26730387.528757244},{"$f":"AK433 / Discounting!AK$24","v":24458397.183686923},{"$f":"AL433 / Discounting!AL$24","v":23067565.553159349},{"$f":"AM433 / Discounting!AM$24","v":23464775.022432517},{"$f":"AN433 / Discounting!AN$24","v":21475711.012560613},{"$f":"AO433 / Discounting!AO$24","v":19435928.333494108},{"$f":"AP433 / Discounting!AP$24","v":17549919.204967495},{"$f":"AQ433 / Discounting!AQ$24","v":15954321.004761269},{"$f":"AR433 / Discounting!AR$24","v":14730004.677501108},{"$f":"AS433 / Discounting!AS$24","v":21549114.746053454},{"$f":"AT433 / Discounting!AT$24","v":19590268.423426911},{"$f":"AU433 / Discounting!AU$24","v":17809481.194945019},{"$f":"AV433 / Discounting!AV$24","v":16377741.348662263},{"$f":"AW433 / Discounting!AW$24","v":14888971.957400328},{"$f":"AX433 / Discounting!AX$24","v":13509344.67358925},{"$f":"AY433 / Discounting!AY$24","v":12305121.933375474},{"$f":"AZ433 / Discounting!AZ$24","v":11058714.6972149},{"$f":"BA433 / Discounting!BA$24","v":10040333.390481682},{"$f":"BB433 / Discounting!BB$24","v":9139565.6238923222},{"$f":"BC433 / Discounting!BC$24","v":8308754.2583514936},{"$f":"BD433 / Discounting!BD$24","v":7553464.8664436052},{"$f":"BE433 / Discounting!BE$24","v":6866832.5027436372},{"$f":"BF433 / Discounting!BF$24","v":6242616.2329061385},{"$f":"BG433 / Discounting!BG$24","v":5947633.5616233274},{"$f":"BH433 / Discounting!BH$24","v":5343967.568490183},{"$f":"BI433 / Discounting!BI$24","v":4867360.2354108244},{"$f":"BJ433 / Discounting!BJ$24","v":4424898.95762535},{"$f":"BK433 / Discounting!BK$24","v":4025187.1737651709},{"$f":"BL433 / Discounting!BL$24","v":1754033.8769757054},{"$f":"BM433 / Discounting!BM$24","v":0},{"$f":"BN433 / Discounting!BN$24","v":0},{"$f":"BO433 / Discounting!BO$24","v":0},{"$f":"BP433 / Discounting!BP$24","v":0},{"$f":"BQ433 / Discounting!BQ$24","v":0},{"$f":"BR433 / Discounting!BR$24","v":0},{"$f":"BS433 / Discounting!BS$24","v":0},{"$f":"BT433 / Discounting!BT$24","v":0},{"$f":"BU433 / Discounting!BU$24","v":0},{"$f":"BV433 / Discounting!BV$24","v":0},{"$f":"BW433 / Discounting!BW$24","v":0},{"$f":"BX433 / Discounting!BX$24","v":0},{"$f":"BY433 / Discounting!BY$24","v":0},{"$f":"BZ433 / Discounting!BZ$24","v":0},{"$f":"CA433 / Discounting!CA$24","v":0},{"$f":"CB433 / Discounting!CB$24","v":0},{"$f":"CC433 / Discounting!CC$24","v":0},{"$f":"CD433 / Discounting!CD$24","v":0},{"$f":"CE433 / Discounting!CE$24","v":0},{"$f":"CF433 / Discounting!CF$24","v":0},{"$f":"CG433 / Discounting!CG$24","v":0},{"$f":"CH433 / Discounting!CH$24","v":0},{"$f":"CI433 / Discounting!CI$24","v":0},{"$f":"CJ433 / Discounting!CJ$24","v":0},{"$f":"CK433 / Discounting!CK$24","v":0},{"$f":"CL433 / Discounting!CL$24","v":0},{"$f":"CM433 / Discounting!CM$24","v":0},{"$f":"CN433 / Discounting!CN$24","v":0},{"$f":"CO433 / Discounting!CO$24","v":0},{"$f":"CP433 / Discounting!CP$24","v":0},{"$f":"CQ433 / Discounting!CQ$24","v":0},{"$f":"CR433 / Discounting!CR$24","v":0},{"$f":"CS433 / Discounting!CS$24","v":0},{"$f":"CT433 / Discounting!CT$24","v":0},{"$f":"CU433 / Discounting!CU$24","v":0},{"$f":"CV433 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},320387878.64489096,null,{"$f":"J434 / Discounting!J$24","v":0},{"$f":"K434 / Discounting!K$24","v":0},{"$f":"L434 / Discounting!L$24","v":0},{"$f":"M434 / Discounting!M$24","v":0},{"$f":"N434 / Discounting!N$24","v":0},{"$f":"O434 / Discounting!O$24","v":0},{"$f":"P434 / Discounting!P$24","v":0},{"$f":"Q434 / Discounting!Q$24","v":0},{"$f":"R434 / Discounting!R$24","v":0},{"$f":"S434 / Discounting!S$24","v":0},{"$f":"T434 / Discounting!T$24","v":0},{"$f":"U434 / Discounting!U$24","v":0},{"$f":"V434 / Discounting!V$24","v":0},{"$f":"W434 / Discounting!W$24","v":0},{"$f":"X434 / Discounting!X$24","v":0},{"$f":"Y434 / Discounting!Y$24","v":0},{"$f":"Z434 / Discounting!Z$24","v":0},{"$f":"AA434 / Discounting!AA$24","v":0},{"$f":"AB434 / Discounting!AB$24","v":0},{"$f":"AC434 / Discounting!AC$24","v":0},{"$f":"AD434 / Discounting!AD$24","v":0},{"$f":"AE434 / Discounting!AE$24","v":0},{"$f":"AF434 / Discounting!AF$24","v":17711886.642808203},{"$f":"AG434 / Discounting!AG$24","v":29559636.338909592},{"$f":"AH434 / Discounting!AH$24","v":26385702.074271709},{"$f":"AI434 / Discounting!AI$24","v":22396082.161175344},{"$f":"AJ434 / Discounting!AJ$24","v":15288915.872327317},{"$f":"AK434 / Discounting!AK$24","v":13956713.081836166},{"$f":"AL434 / Discounting!AL$24","v":12737457.569426252},{"$f":"AM434 / Discounting!AM$24","v":11621889.058753772},{"$f":"AN434 / Discounting!AN$24","v":10601471.903101435},{"$f":"AO434 / Discounting!AO$24","v":9668342.4417178929},{"$f":"AP434 / Discounting!AP$24","v":8815259.6722314116},{"$f":"AQ434 / Discounting!AQ$24","v":8035559.0994555186},{"$f":"AR434 / Discounting!AR$24","v":7323109.6158861462},{"$f":"AS434 / Discounting!AS$24","v":10988727.668427648},{"$f":"AT434 / Discounting!AT$24","v":12434095.134814844},{"$f":"AU434 / Discounting!AU$24","v":11213619.862741351},{"$f":"AV434 / Discounting!AV$24","v":10221041.511416998},{"$f":"AW434 / Discounting!AW$24","v":9450042.1785090324},{"$f":"AX434 / Discounting!AX$24","v":8706638.1732424777},{"$f":"AY434 / Discounting!AY$24","v":8065737.3024234995},{"$f":"AZ434 / Discounting!AZ$24","v":7424490.1191262696},{"$f":"BA434 / Discounting!BA$24","v":6628888.3821848659},{"$f":"BB434 / Discounting!BB$24","v":5942524.5674262391},{"$f":"BC434 / Discounting!BC$24","v":5315267.7183495397},{"$f":"BD434 / Discounting!BD$24","v":4755621.4560694145},{"$f":"BE434 / Discounting!BE$24","v":4323307.4756087093},{"$f":"BF434 / Discounting!BF$24","v":3929673.6206838866},{"$f":"BG434 / Discounting!BG$24","v":3761881.9536297778},{"$f":"BH434 / Discounting!BH$24","v":3451886.2928508376},{"$f":"BI434 / Discounting!BI$24","v":3136526.0436801296},{"$f":"BJ434 / Discounting!BJ$24","v":2841414.9075115533},{"$f":"BK434 / Discounting!BK$24","v":2576658.7758771172},{"$f":"BL434 / Discounting!BL$24","v":1117809.9684160606},{"$f":"BM434 / Discounting!BM$24","v":0},{"$f":"BN434 / Discounting!BN$24","v":0},{"$f":"BO434 / Discounting!BO$24","v":0},{"$f":"BP434 / Discounting!BP$24","v":0},{"$f":"BQ434 / Discounting!BQ$24","v":0},{"$f":"BR434 / Discounting!BR$24","v":0},{"$f":"BS434 / Discounting!BS$24","v":0},{"$f":"BT434 / Discounting!BT$24","v":0},{"$f":"BU434 / Discounting!BU$24","v":0},{"$f":"BV434 / Discounting!BV$24","v":0},{"$f":"BW434 / Discounting!BW$24","v":0},{"$f":"BX434 / Discounting!BX$24","v":0},{"$f":"BY434 / Discounting!BY$24","v":0},{"$f":"BZ434 / Discounting!BZ$24","v":0},{"$f":"CA434 / Discounting!CA$24","v":0},{"$f":"CB434 / Discounting!CB$24","v":0},{"$f":"CC434 / Discounting!CC$24","v":0},{"$f":"CD434 / Discounting!CD$24","v":0},{"$f":"CE434 / Discounting!CE$24","v":0},{"$f":"CF434 / Discounting!CF$24","v":0},{"$f":"CG434 / Discounting!CG$24","v":0},{"$f":"CH434 / Discounting!CH$24","v":0},{"$f":"CI434 / Discounting!CI$24","v":0},{"$f":"CJ434 / Discounting!CJ$24","v":0},{"$f":"CK434 / Discounting!CK$24","v":0},{"$f":"CL434 / Discounting!CL$24","v":0},{"$f":"CM434 / Discounting!CM$24","v":0},{"$f":"CN434 / Discounting!CN$24","v":0},{"$f":"CO434 / Discounting!CO$24","v":0},{"$f":"CP434 / Discounting!CP$24","v":0},{"$f":"CQ434 / Discounting!CQ$24","v":0},{"$f":"CR434 / Discounting!CR$24","v":0},{"$f":"CS434 / Discounting!CS$24","v":0},{"$f":"CT434 / Discounting!CT$24","v":0},{"$f":"CU434 / Discounting!CU$24","v":0},{"$f":"CV434 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},128675660.99150831,null,{"$f":"J435 / Discounting!J$24","v":0},{"$f":"K435 / Discounting!K$24","v":0},{"$f":"L435 / Discounting!L$24","v":0},{"$f":"M435 / Discounting!M$24","v":0},{"$f":"N435 / Discounting!N$24","v":0},{"$f":"O435 / Discounting!O$24","v":0},{"$f":"P435 / Discounting!P$24","v":0},{"$f":"Q435 / Discounting!Q$24","v":0},{"$f":"R435 / Discounting!R$24","v":0},{"$f":"S435 / Discounting!S$24","v":0},{"$f":"T435 / Discounting!T$24","v":0},{"$f":"U435 / Discounting!U$24","v":0},{"$f":"V435 / Discounting!V$24","v":0},{"$f":"W435 / Discounting!W$24","v":0},{"$f":"X435 / Discounting!X$24","v":0},{"$f":"Y435 / Discounting!Y$24","v":0},{"$f":"Z435 / Discounting!Z$24","v":0},{"$f":"AA435 / Discounting!AA$24","v":0},{"$f":"AB435 / Discounting!AB$24","v":0},{"$f":"AC435 / Discounting!AC$24","v":0},{"$f":"AD435 / Discounting!AD$24","v":23520758.769008841},{"$f":"AE435 / Discounting!AE$24","v":19996137.248228274},{"$f":"AF435 / Discounting!AF$24","v":16916306.444060516},{"$f":"AG435 / Discounting!AG$24","v":14228985.924432352},{"$f":"AH435 / Discounting!AH$24","v":11887829.162957996},{"$f":"AI435 / Discounting!AI$24","v":9851762.4595304728},{"$f":"AJ435 / Discounting!AJ$24","v":8084396.7522425605},{"$f":"AK435 / Discounting!AK$24","v":6553504.3306166502},{"$f":"AL435 / Discounting!AL$24","v":5230553.3330002539},{"$f":"AM435 / Discounting!AM$24","v":4090293.6886891946},{"$f":"AN435 / Discounting!AN$24","v":3110388.8582388666},{"$f":"AO435 / Discounting!AO$24","v":2271088.34275256},{"$f":"AP435 / Discounting!AP$24","v":1554936.4829259505},{"$f":"AQ435 / Discounting!AQ$24","v":946513.55861417286},{"$f":"AR435 / Discounting!AR$24","v":432205.63620962284},{"$f":"AS435 / Discounting!AS$24","v":0},{"$f":"AT435 / Discounting!AT$24","v":0},{"$f":"AU435 / Discounting!AU$24","v":0},{"$f":"AV435 / Discounting!AV$24","v":0},{"$f":"AW435 / Discounting!AW$24","v":0},{"$f":"AX435 / Discounting!AX$24","v":0},{"$f":"AY435 / Discounting!AY$24","v":0},{"$f":"AZ435 / Discounting!AZ$24","v":0},{"$f":"BA435 / Discounting!BA$24","v":0},{"$f":"BB435 / Discounting!BB$24","v":0},{"$f":"BC435 / Discounting!BC$24","v":0},{"$f":"BD435 / Discounting!BD$24","v":0},{"$f":"BE435 / Discounting!BE$24","v":0},{"$f":"BF435 / Discounting!BF$24","v":0},{"$f":"BG435 / Discounting!BG$24","v":0},{"$f":"BH435 / Discounting!BH$24","v":0},{"$f":"BI435 / Discounting!BI$24","v":0},{"$f":"BJ435 / Discounting!BJ$24","v":0},{"$f":"BK435 / Discounting!BK$24","v":0},{"$f":"BL435 / Discounting!BL$24","v":0},{"$f":"BM435 / Discounting!BM$24","v":0},{"$f":"BN435 / Discounting!BN$24","v":0},{"$f":"BO435 / Discounting!BO$24","v":0},{"$f":"BP435 / Discounting!BP$24","v":0},{"$f":"BQ435 / Discounting!BQ$24","v":0},{"$f":"BR435 / Discounting!BR$24","v":0},{"$f":"BS435 / Discounting!BS$24","v":0},{"$f":"BT435 / Discounting!BT$24","v":0},{"$f":"BU435 / Discounting!BU$24","v":0},{"$f":"BV435 / Discounting!BV$24","v":0},{"$f":"BW435 / Discounting!BW$24","v":0},{"$f":"BX435 / Discounting!BX$24","v":0},{"$f":"BY435 / Discounting!BY$24","v":0},{"$f":"BZ435 / Discounting!BZ$24","v":0},{"$f":"CA435 / Discounting!CA$24","v":0},{"$f":"CB435 / Discounting!CB$24","v":0},{"$f":"CC435 / Discounting!CC$24","v":0},{"$f":"CD435 / Discounting!CD$24","v":0},{"$f":"CE435 / Discounting!CE$24","v":0},{"$f":"CF435 / Discounting!CF$24","v":0},{"$f":"CG435 / Discounting!CG$24","v":0},{"$f":"CH435 / Discounting!CH$24","v":0},{"$f":"CI435 / Discounting!CI$24","v":0},{"$f":"CJ435 / Discounting!CJ$24","v":0},{"$f":"CK435 / Discounting!CK$24","v":0},{"$f":"CL435 / Discounting!CL$24","v":0},{"$f":"CM435 / Discounting!CM$24","v":0},{"$f":"CN435 / Discounting!CN$24","v":0},{"$f":"CO435 / Discounting!CO$24","v":0},{"$f":"CP435 / Discounting!CP$24","v":0},{"$f":"CQ435 / Discounting!CQ$24","v":0},{"$f":"CR435 / Discounting!CR$24","v":0},{"$f":"CS435 / Discounting!CS$24","v":0},{"$f":"CT435 / Discounting!CT$24","v":0},{"$f":"CU435 / Discounting!CU$24","v":0},{"$f":"CV435 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3201871239.9076505,null,{"$f":"SUM(J499:J510)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,133689.83957219243,119153.15469892375,106197.10757479834,94649.828498037707,1431276.3727124538,1275647.3910093168,1136940.6336981431,1013316.0728147444,903133.75473684876,56060629.304392949,99356244.579813361,119256449.57576783,156311745.21132076,147656400.30583891,143825742.73474768,177284548.03008816,161425792.82353464,166877070.120332,162412478.80509365,145126731.93511009,132990001.14339253,129234109.7205759,127773713.2758946,119839788.20060152,124393029.91287285,117531422.41263986,107657674.53166731,87773324.291263461,78370254.842524543,69797208.659278974,62466739.855961911,62691515.768640347,57874132.433574557,53551929.17479752,49466818.063612022,45657795.557882443,41506949.685437202,37739043.74649556,31410278.633650653,31354851.656340078,28661124.702904612,26145319.556055814,23865806.486806873,10485262.700463707,{"$f":"SUM(BM499:BM510)","v":0},0,0,0,0,{"$f":"SUM(BR499:BR510)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE499:CE510)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J513:CV513)","v":3016368464.8357663},null,{"$f":"J438 / Discounting!J$24","v":-450000000},{"$f":"K438 / Discounting!K$24","v":-450000000},{"$f":"L438 / Discounting!L$24","v":-270000000},{"$f":"M438 / Discounting!M$24","v":-270000000},{"$f":"N438 / Discounting!N$24","v":-180000000},{"$f":"O438 / Discounting!O$24","v":-90000000},{"$f":"P438 / Discounting!P$24","v":-90000000},{"$f":"Q438 / Discounting!Q$24","v":0},{"$f":"R438 / Discounting!R$24","v":0},{"$f":"S438 / Discounting!S$24","v":0},{"$f":"T438 / Discounting!T$24","v":0},{"$f":"U438 / Discounting!U$24","v":0},{"$f":"V438 / Discounting!V$24","v":0},{"$f":"W438 / Discounting!W$24","v":0},{"$f":"X438 / Discounting!X$24","v":0},{"$f":"Y438 / Discounting!Y$24","v":-348158068.44792259},{"$f":"Z438 / Discounting!Z$24","v":-634622686.50741541},{"$f":"AA438 / Discounting!AA$24","v":-1152362024.7639639},{"$f":"AB438 / Discounting!AB$24","v":-1304380210.9512286},{"$f":"AC438 / Discounting!AC$24","v":-1289663111.9947076},{"$f":"AD438 / Discounting!AD$24","v":-73464051.897637367},{"$f":"AE438 / Discounting!AE$24","v":886450367.68066585},{"$f":"AF438 / Discounting!AF$24","v":881341871.4199338},{"$f":"AG438 / Discounting!AG$24","v":801219883.1090306},{"$f":"AH438 / Discounting!AH$24","v":728381711.91730058},{"$f":"AI438 / Discounting!AI$24","v":654614185.76888609},{"$f":"AJ438 / Discounting!AJ$24","v":595103805.24444187},{"$f":"AK438 / Discounting!AK$24","v":541003459.31312895},{"$f":"AL438 / Discounting!AL$24","v":406610712.05343407},{"$f":"AM438 / Discounting!AM$24","v":369646101.86675823},{"$f":"AN438 / Discounting!AN$24","v":334633470.87730318},{"$f":"AO438 / Discounting!AO$24","v":305492646.17087454},{"$f":"AP438 / Discounting!AP$24","v":306820585.58217776},{"$f":"AQ438 / Discounting!AQ$24","v":304588712.53787673},{"$f":"AR438 / Discounting!AR$24","v":277620317.13742787},{"$f":"AS438 / Discounting!AS$24","v":252382106.48857078},{"$f":"AT438 / Discounting!AT$24","v":229438278.6259734},{"$f":"AU438 / Discounting!AU$24","v":208580253.29633945},{"$f":"AV438 / Discounting!AV$24","v":156766031.44236505},{"$f":"AW438 / Discounting!AW$24","v":142514574.03851366},{"$f":"AX438 / Discounting!AX$24","v":129151442.7542866},{"$f":"AY438 / Discounting!AY$24","v":117780639.70125094},{"$f":"AZ438 / Discounting!AZ$24","v":129511926.84077676},{"$f":"BA438 / Discounting!BA$24","v":117534127.87323833},{"$f":"BB438 / Discounting!BB$24","v":107034650.28163368},{"$f":"BC438 / Discounting!BC$24","v":97304227.528757885},{"$f":"BD438 / Discounting!BD$24","v":88458388.662507161},{"$f":"BE438 / Discounting!BE$24","v":80416716.965915591},{"$f":"BF438 / Discounting!BF$24","v":73106106.332650542},{"$f":"BG438 / Discounting!BG$24","v":57207024.916606449},{"$f":"BH438 / Discounting!BH$24","v":62421828.291997597},{"$f":"BI438 / Discounting!BI$24","v":56889859.09602578},{"$f":"BJ438 / Discounting!BJ$24","v":51718053.723659791},{"$f":"BK438 / Discounting!BK$24","v":47055735.469700925},{"$f":"BL438 / Discounting!BL$24","v":20218816.388629626},{"$f":"BM438 / Discounting!BM$24","v":0},{"$f":"BN438 / Discounting!BN$24","v":0},{"$f":"BO438 / Discounting!BO$24","v":0},{"$f":"BP438 / Discounting!BP$24","v":0},{"$f":"BQ438 / Discounting!BQ$24","v":0},{"$f":"BR438 / Discounting!BR$24","v":0},{"$f":"BS438 / Discounting!BS$24","v":0},{"$f":"BT438 / Discounting!BT$24","v":0},{"$f":"BU438 / Discounting!BU$24","v":0},{"$f":"BV438 / Discounting!BV$24","v":0},{"$f":"BW438 / Discounting!BW$24","v":0},{"$f":"BX438 / Discounting!BX$24","v":0},{"$f":"BY438 / Discounting!BY$24","v":0},{"$f":"BZ438 / Discounting!BZ$24","v":0},{"$f":"CA438 / Discounting!CA$24","v":0},{"$f":"CB438 / Discounting!CB$24","v":0},{"$f":"CC438 / Discounting!CC$24","v":0},{"$f":"CD438 / Discounting!CD$24","v":0},{"$f":"CE438 / Discounting!CE$24","v":0},{"$f":"CF438 / Discounting!CF$24","v":0},{"$f":"CG438 / Discounting!CG$24","v":0},{"$f":"CH438 / Discounting!CH$24","v":0},{"$f":"CI438 / Discounting!CI$24","v":0},{"$f":"CJ438 / Discounting!CJ$24","v":0},{"$f":"CK438 / Discounting!CK$24","v":0},{"$f":"CL438 / Discounting!CL$24","v":0},{"$f":"CM438 / Discounting!CM$24","v":0},{"$f":"CN438 / Discounting!CN$24","v":0},{"$f":"CO438 / Discounting!CO$24","v":0},{"$f":"CP438 / Discounting!CP$24","v":0},{"$f":"CQ438 / Discounting!CQ$24","v":0},{"$f":"CR438 / Discounting!CR$24","v":0},{"$f":"CS438 / Discounting!CS$24","v":0},{"$f":"CT438 / Discounting!CT$24","v":0},{"$f":"CU438 / Discounting!CU$24","v":0},{"$f":"CV438 / Discounting!CV$24","v":0}]
[{"$nulls":4},"AETR",null,"%",{"$f":"IFERROR((H511 - H510) / H513,\"-\")","v":1.01883957969421}]
[]
[null,"Block 2"]
[{"$nulls":5},"Component active"]
[{"$nulls":4},"Block 2",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J518:CV518)","v":12186572898.229067},{"$f":"(F8 * 'Block 2'!H943) - H518","v":0},{"$f":"$F$8 * 'Block 2'!J943","v":182849.16299921353},{"$f":"$F$8 * 'Block 2'!K943","v":179263.8852933466},{"$f":"$F$8 * 'Block 2'!L943","v":175748.9071503398},{"$f":"$F$8 * 'Block 2'!M943","v":172302.85014739196},{"$f":"$F$8 * 'Block 2'!N943","v":168924.36288959996},{"$f":"$F$8 * 'Block 2'!O943","v":165612.12047999995},{"$f":"$F$8 * 'Block 2'!P943","v":162364.82399999994},{"$f":"$F$8 * 'Block 2'!Q943","v":159181.19999999995},{"$f":"$F$8 * 'Block 2'!R943","v":156059.99999999994},{"$f":"$F$8 * 'Block 2'!S943","v":152999.99999999994},{"$f":"$F$8 * 'Block 2'!T943","v":149999.99999999994},{"$f":"$F$8 * 'Block 2'!U943","v":147058.82352941169},{"$f":"$F$8 * 'Block 2'!V943","v":144175.31718569776},{"$f":"$F$8 * 'Block 2'!W943","v":141348.35018205663},{"$f":"$F$8 * 'Block 2'!X943","v":138576.81390397708},{"$f":"$F$8 * 'Block 2'!Y943","v":1144481.4513010813},{"$f":"$F$8 * 'Block 2'!Z943","v":1122040.6385304718},{"$f":"$F$8 * 'Block 2'!AA943","v":1100039.8416965408},{"$f":"$F$8 * 'Block 2'!AB943","v":1078470.4330358244},{"$f":"$F$8 * 'Block 2'!AC943","v":1057323.9539566906},{"$f":"$F$8 * 'Block 2'!AD943","v":107970085.83816636},{"$f":"$F$8 * 'Block 2'!AE943","v":191105992.26321626},{"$f":"$F$8 * 'Block 2'!AF943","v":188817910.48722917},{"$f":"$F$8 * 'Block 2'!AG943","v":186525866.8368088},{"$f":"$F$8 * 'Block 2'!AH943","v":184228474.20907813},{"$f":"$F$8 * 'Block 2'!AI943","v":181924328.75565502},{"$f":"$F$8 * 'Block 2'!AJ943","v":179612008.89268768},{"$f":"$F$8 * 'Block 2'!AK943","v":177290074.29075119},{"$f":"$F$8 * 'Block 2'!AL943","v":174957064.84381545},{"$f":"$F$8 * 'Block 2'!AM943","v":179614103.73702201},{"$f":"$F$8 * 'Block 2'!AN943","v":256251194.03747341},{"$f":"$F$8 * 'Block 2'!AO943","v":266463160.53440237},{"$f":"$F$8 * 'Block 2'!AP943","v":296998631.2356171},{"$f":"$F$8 * 'Block 2'!AQ943","v":447973027.24501854},{"$f":"$F$8 * 'Block 2'!AR943","v":489503657.93352091},{"$f":"$F$8 * 'Block 2'!AS943","v":575405361.20378458},{"$f":"$F$8 * 'Block 2'!AT943","v":604348618.03536785},{"$f":"$F$8 * 'Block 2'!AU943","v":614812776.0763402},{"$f":"$F$8 * 'Block 2'!AV943","v":464539006.80116743},{"$f":"$F$8 * 'Block 2'!AW943","v":441243644.65538132},{"$f":"$F$8 * 'Block 2'!AX943","v":414099461.15258628},{"$f":"$F$8 * 'Block 2'!AY943","v":392319281.29594588},{"$f":"$F$8 * 'Block 2'!AZ943","v":523524985.50968289},{"$f":"$F$8 * 'Block 2'!BA943","v":546826154.03269482},{"$f":"$F$8 * 'Block 2'!BB943","v":569670436.89839268},{"$f":"$F$8 * 'Block 2'!BC943","v":592497122.90222204},{"$f":"$F$8 * 'Block 2'!BD943","v":614768644.26425862},{"$f":"$F$8 * 'Block 2'!BE943","v":614764208.78188848},{"$f":"$F$8 * 'Block 2'!BF943","v":614759860.26976097},{"$f":"$F$8 * 'Block 2'!BG943","v":625198361.0755173},{"$f":"$F$8 * 'Block 2'!BH943","v":227634829.06494689},{"$f":"$F$8 * 'Block 2'!BI943","v":53078976.725003168},{"$f":"$F$8 * 'Block 2'!BJ943","v":57620642.341539674},{"$f":"$F$8 * 'Block 2'!BK943","v":59484740.71757298},{"$f":"$F$8 * 'Block 2'!BL943","v":62841382.348269537},{"$f":"$F$8 * 'Block 2'!BM943","v":0},{"$f":"$F$8 * 'Block 2'!BN943","v":0},{"$f":"$F$8 * 'Block 2'!BO943","v":0},{"$f":"$F$8 * 'Block 2'!BP943","v":0},{"$f":"$F$8 * 'Block 2'!BQ943","v":0},{"$f":"$F$8 * 'Block 2'!BR943","v":0},{"$f":"$F$8 * 'Block 2'!BS943","v":0},{"$f":"$F$8 * 'Block 2'!BT943","v":0},{"$f":"$F$8 * 'Block 2'!BU943","v":0},{"$f":"$F$8 * 'Block 2'!BV943","v":0},{"$f":"$F$8 * 'Block 2'!BW943","v":0},{"$f":"$F$8 * 'Block 2'!BX943","v":0},{"$f":"$F$8 * 'Block 2'!BY943","v":0},{"$f":"$F$8 * 'Block 2'!BZ943","v":0},{"$f":"$F$8 * 'Block 2'!CA943","v":0},{"$f":"$F$8 * 'Block 2'!CB943","v":0},{"$f":"$F$8 * 'Block 2'!CC943","v":0},{"$f":"$F$8 * 'Block 2'!CD943","v":0},{"$f":"$F$8 * 'Block 2'!CE943","v":0},{"$f":"$F$8 * 'Block 2'!CF943","v":0},{"$f":"$F$8 * 'Block 2'!CG943","v":0},{"$f":"$F$8 * 'Block 2'!CH943","v":0},{"$f":"$F$8 * 'Block 2'!CI943","v":0},{"$f":"$F$8 * 'Block 2'!CJ943","v":0},{"$f":"$F$8 * 'Block 2'!CK943","v":0},{"$f":"$F$8 * 'Block 2'!CL943","v":0},{"$f":"$F$8 * 'Block 2'!CM943","v":0},{"$f":"$F$8 * 'Block 2'!CN943","v":0},{"$f":"$F$8 * 'Block 2'!CO943","v":0},{"$f":"$F$8 * 'Block 2'!CP943","v":0},{"$f":"$F$8 * 'Block 2'!CQ943","v":0},{"$f":"$F$8 * 'Block 2'!CR943","v":0},{"$f":"$F$8 * 'Block 2'!CS943","v":0},{"$f":"$F$8 * 'Block 2'!CT943","v":0},{"$f":"$F$8 * 'Block 2'!CU943","v":0},{"$f":"$F$8 * 'Block 2'!CV943","v":0}]
[{"$nulls":4},"LNG and DSO plants",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J519:CV519)","v":19522435788.300686},{"$f":"(' Block 2 LNG & DSO plants'!H668 * F519) - H519","v":0},{"$f":"' Block 2 LNG & DSO plants'!J668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!K668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!L668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!M668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!N668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!O668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!P668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!Q668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!R668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!S668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!T668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!U668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!V668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!W668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!X668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!Y668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!Z668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!AA668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!AB668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!AC668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!AD668 * $F$519","v":28885182.639591731},{"$f":"' Block 2 LNG & DSO plants'!AE668 * $F$519","v":79259259.591611117},{"$f":"' Block 2 LNG & DSO plants'!AF668 * $F$519","v":183746525.53203523},{"$f":"' Block 2 LNG & DSO plants'!AG668 * $F$519","v":361234889.16889566},{"$f":"' Block 2 LNG & DSO plants'!AH668 * $F$519","v":386515646.43006545},{"$f":"' Block 2 LNG & DSO plants'!AI668 * $F$519","v":439511380.80210018},{"$f":"' Block 2 LNG & DSO plants'!AJ668 * $F$519","v":664216756.01930857},{"$f":"' Block 2 LNG & DSO plants'!AK668 * $F$519","v":668276238.90084875},{"$f":"' Block 2 LNG & DSO plants'!AL668 * $F$519","v":672315822.87927175},{"$f":"' Block 2 LNG & DSO plants'!AM668 * $F$519","v":676337689.09316194},{"$f":"' Block 2 LNG & DSO plants'!AN668 * $F$519","v":680344029.64260089},{"$f":"' Block 2 LNG & DSO plants'!AO668 * $F$519","v":684337048.98610318},{"$f":"' Block 2 LNG & DSO plants'!AP668 * $F$519","v":688318965.35851872},{"$f":"' Block 2 LNG & DSO plants'!AQ668 * $F$519","v":692292012.21093845},{"$f":"' Block 2 LNG & DSO plants'!AR668 * $F$519","v":696258439.67366755},{"$f":"' Block 2 LNG & DSO plants'!AS668 * $F$519","v":769762422.22531068},{"$f":"' Block 2 LNG & DSO plants'!AT668 * $F$519","v":769762422.2253108},{"$f":"' Block 2 LNG & DSO plants'!AU668 * $F$519","v":769762422.2253108},{"$f":"' Block 2 LNG & DSO plants'!AV668 * $F$519","v":769762422.2253108},{"$f":"' Block 2 LNG & DSO plants'!AW668 * $F$519","v":769762422.2253108},{"$f":"' Block 2 LNG & DSO plants'!AX668 * $F$519","v":769762422.22531092},{"$f":"' Block 2 LNG & DSO plants'!AY668 * $F$519","v":769762422.22531068},{"$f":"' Block 2 LNG & DSO plants'!AZ668 * $F$519","v":769762422.2253108},{"$f":"' Block 2 LNG & DSO plants'!BA668 * $F$519","v":769762422.22531068},{"$f":"' Block 2 LNG & DSO plants'!BB668 * $F$519","v":769762422.2253108},{"$f":"' Block 2 LNG & DSO plants'!BC668 * $F$519","v":787657422.2253108},{"$f":"' Block 2 LNG & DSO plants'!BD668 * $F$519","v":791230951.63707542},{"$f":"' Block 2 LNG & DSO plants'!BE668 * $F$519","v":794734411.84468794},{"$f":"' Block 2 LNG & DSO plants'!BF668 * $F$519","v":798169176.75411189},{"$f":"' Block 2 LNG & DSO plants'!BG668 * $F$519","v":801791282.12997854},{"$f":"' Block 2 LNG & DSO plants'!BH668 * $F$519","v":205127094.68781024},{"$f":"' Block 2 LNG & DSO plants'!BI668 * $F$519","v":11002208.039045818},{"$f":"' Block 2 LNG & DSO plants'!BJ668 * $F$519","v":11051092.987142706},{"$f":"' Block 2 LNG & DSO plants'!BK668 * $F$519","v":11099019.406845532},{"$f":"' Block 2 LNG & DSO plants'!BL668 * $F$519","v":11099019.406845534},{"$f":"' Block 2 LNG & DSO plants'!BM668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!BN668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!BO668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!BP668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!BQ668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!BR668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!BS668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!BT668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!BU668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!BV668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!BW668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!BX668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!BY668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!BZ668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CA668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CB668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CC668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CD668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CE668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CF668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CG668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CH668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CI668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CJ668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CK668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CL668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CM668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CN668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CO668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CP668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CQ668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CR668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CS668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CT668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CU668 * $F$519","v":0},{"$f":"' Block 2 LNG & DSO plants'!CV668 * $F$519","v":0}]
[{"$nulls":4},"Total",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J520:CV520)","v":31709008686.529751},null,{"$f":"SUM(J518:J519)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,1144481.4513010813,1122040.6385304718,1100039.8416965408,1078470.4330358244,1057323.9539566906,136855268.47775808,270365251.8548274,{"$f":"SUM(AF518:AF519)","v":372564436.0192644},547760756.0057044,570744120.63914359,621435709.55775523,843828764.91199625,845566313.19159997,847272887.72308719,855951792.83018398,936595223.68007433,950800209.52050555,985317596.59413576,1140265039.4559569,1185762097.6071885,1345167783.4290953,1374111040.2606788,1384575198.301651,1234301429.0264783,1211006066.880692,1183861883.3778973,1162081703.5212564,1293287407.7349937,1316588576.2580056,1339432859.1237035,1380154545.127533,1405999595.901334,1409498620.6265764,1412929037.0238729,1426989643.2054958,432761923.75275713,64081184.764048986,68671735.328682378,70583760.124418512,{"$f":"SUM(BL518:BL519)","v":73940401.755115077},0,0,0,0,0,{"$f":"SUM(BR518:BR519)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE518:CE519)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Undiscounted"]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J523:CV523)","v":0},{"$f":"($F$8 * 'Block 2'!H931) - 'Offshore project'!H523","v":0},{"$f":"$F$8 * 'Block 2'!J931","v":0},{"$f":"$F$8 * 'Block 2'!K931","v":0},{"$f":"$F$8 * 'Block 2'!L931","v":0},{"$f":"$F$8 * 'Block 2'!M931","v":0},{"$f":"$F$8 * 'Block 2'!N931","v":0},{"$f":"$F$8 * 'Block 2'!O931","v":0},{"$f":"$F$8 * 'Block 2'!P931","v":0},{"$f":"$F$8 * 'Block 2'!Q931","v":0},{"$f":"$F$8 * 'Block 2'!R931","v":0},{"$f":"$F$8 * 'Block 2'!S931","v":0},{"$f":"$F$8 * 'Block 2'!T931","v":0},{"$f":"$F$8 * 'Block 2'!U931","v":0},{"$f":"$F$8 * 'Block 2'!V931","v":0},{"$f":"$F$8 * 'Block 2'!W931","v":0},{"$f":"$F$8 * 'Block 2'!X931","v":0},{"$f":"$F$8 * 'Block 2'!Y931","v":0},{"$f":"$F$8 * 'Block 2'!Z931","v":0},{"$f":"$F$8 * 'Block 2'!AA931","v":0},{"$f":"$F$8 * 'Block 2'!AB931","v":0},{"$f":"$F$8 * 'Block 2'!AC931","v":0},{"$f":"$F$8 * 'Block 2'!AD931","v":0},{"$f":"$F$8 * 'Block 2'!AE931","v":0},{"$f":"$F$8 * 'Block 2'!AF931","v":0},{"$f":"$F$8 * 'Block 2'!AG931","v":0},{"$f":"$F$8 * 'Block 2'!AH931","v":0},{"$f":"$F$8 * 'Block 2'!AI931","v":0},{"$f":"$F$8 * 'Block 2'!AJ931","v":0},{"$f":"$F$8 * 'Block 2'!AK931","v":0},{"$f":"$F$8 * 'Block 2'!AL931","v":0},{"$f":"$F$8 * 'Block 2'!AM931","v":0},{"$f":"$F$8 * 'Block 2'!AN931","v":0},{"$f":"$F$8 * 'Block 2'!AO931","v":0},{"$f":"$F$8 * 'Block 2'!AP931","v":0},{"$f":"$F$8 * 'Block 2'!AQ931","v":0},{"$f":"$F$8 * 'Block 2'!AR931","v":0},{"$f":"$F$8 * 'Block 2'!AS931","v":0},{"$f":"$F$8 * 'Block 2'!AT931","v":0},{"$f":"$F$8 * 'Block 2'!AU931","v":0},{"$f":"$F$8 * 'Block 2'!AV931","v":0},{"$f":"$F$8 * 'Block 2'!AW931","v":0},{"$f":"$F$8 * 'Block 2'!AX931","v":0},{"$f":"$F$8 * 'Block 2'!AY931","v":0},{"$f":"$F$8 * 'Block 2'!AZ931","v":0},{"$f":"$F$8 * 'Block 2'!BA931","v":0},{"$f":"$F$8 * 'Block 2'!BB931","v":0},{"$f":"$F$8 * 'Block 2'!BC931","v":0},{"$f":"$F$8 * 'Block 2'!BD931","v":0},{"$f":"$F$8 * 'Block 2'!BE931","v":0},{"$f":"$F$8 * 'Block 2'!BF931","v":0},{"$f":"$F$8 * 'Block 2'!BG931","v":0},{"$f":"$F$8 * 'Block 2'!BH931","v":0},{"$f":"$F$8 * 'Block 2'!BI931","v":0},{"$f":"$F$8 * 'Block 2'!BJ931","v":0},{"$f":"$F$8 * 'Block 2'!BK931","v":0},{"$f":"$F$8 * 'Block 2'!BL931","v":0},{"$f":"$F$8 * 'Block 2'!BM931","v":0},{"$f":"$F$8 * 'Block 2'!BN931","v":0},{"$f":"$F$8 * 'Block 2'!BO931","v":0},{"$f":"$F$8 * 'Block 2'!BP931","v":0},{"$f":"$F$8 * 'Block 2'!BQ931","v":0},{"$f":"$F$8 * 'Block 2'!BR931","v":0},{"$f":"$F$8 * 'Block 2'!BS931","v":0},{"$f":"$F$8 * 'Block 2'!BT931","v":0},{"$f":"$F$8 * 'Block 2'!BU931","v":0},{"$f":"$F$8 * 'Block 2'!BV931","v":0},{"$f":"$F$8 * 'Block 2'!BW931","v":0},{"$f":"$F$8 * 'Block 2'!BX931","v":0},{"$f":"$F$8 * 'Block 2'!BY931","v":0},{"$f":"$F$8 * 'Block 2'!BZ931","v":0},{"$f":"$F$8 * 'Block 2'!CA931","v":0},{"$f":"$F$8 * 'Block 2'!CB931","v":0},{"$f":"$F$8 * 'Block 2'!CC931","v":0},{"$f":"$F$8 * 'Block 2'!CD931","v":0},{"$f":"$F$8 * 'Block 2'!CE931","v":0},{"$f":"$F$8 * 'Block 2'!CF931","v":0},{"$f":"$F$8 * 'Block 2'!CG931","v":0},{"$f":"$F$8 * 'Block 2'!CH931","v":0},{"$f":"$F$8 * 'Block 2'!CI931","v":0},{"$f":"$F$8 * 'Block 2'!CJ931","v":0},{"$f":"$F$8 * 'Block 2'!CK931","v":0},{"$f":"$F$8 * 'Block 2'!CL931","v":0},{"$f":"$F$8 * 'Block 2'!CM931","v":0},{"$f":"$F$8 * 'Block 2'!CN931","v":0},{"$f":"$F$8 * 'Block 2'!CO931","v":0},{"$f":"$F$8 * 'Block 2'!CP931","v":0},{"$f":"$F$8 * 'Block 2'!CQ931","v":0},{"$f":"$F$8 * 'Block 2'!CR931","v":0},{"$f":"$F$8 * 'Block 2'!CS931","v":0},{"$f":"$F$8 * 'Block 2'!CT931","v":0},{"$f":"$F$8 * 'Block 2'!CU931","v":0},{"$f":"$F$8 * 'Block 2'!CV931","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},28143160.198128276,{"$f":"($F$8 * 'Block 2'!H932) - 'Offshore project'!H524","v":0},{"$f":"$F$8 * 'Block 2'!J932","v":0},{"$f":"$F$8 * 'Block 2'!K932","v":0},{"$f":"$F$8 * 'Block 2'!L932","v":0},{"$f":"$F$8 * 'Block 2'!M932","v":0},{"$f":"$F$8 * 'Block 2'!N932","v":0},{"$f":"$F$8 * 'Block 2'!O932","v":0},{"$f":"$F$8 * 'Block 2'!P932","v":0},{"$f":"$F$8 * 'Block 2'!Q932","v":0},{"$f":"$F$8 * 'Block 2'!R932","v":0},{"$f":"$F$8 * 'Block 2'!S932","v":0},{"$f":"$F$8 * 'Block 2'!T932","v":0},{"$f":"$F$8 * 'Block 2'!U932","v":0},{"$f":"$F$8 * 'Block 2'!V932","v":0},{"$f":"$F$8 * 'Block 2'!W932","v":0},{"$f":"$F$8 * 'Block 2'!X932","v":0},{"$f":"$F$8 * 'Block 2'!Y932","v":1008621.829826594},{"$f":"$F$8 * 'Block 2'!Z932","v":988844.93120254297},{"$f":"$F$8 * 'Block 2'!AA932","v":969455.81490445393},{"$f":"$F$8 * 'Block 2'!AB932","v":950446.87735730771},{"$f":"$F$8 * 'Block 2'!AC932","v":931810.66407579195},{"$f":"$F$8 * 'Block 2'!AD932","v":913539.86674097239},{"$f":"$F$8 * 'Block 2'!AE932","v":895627.32033428666},{"$f":"$F$8 * 'Block 2'!AF932","v":878066.00032773206},{"$f":"$F$8 * 'Block 2'!AG932","v":860849.01992914907},{"$f":"$F$8 * 'Block 2'!AH932","v":843969.6273815186},{"$f":"$F$8 * 'Block 2'!AI932","v":827421.20331521425},{"$f":"$F$8 * 'Block 2'!AJ932","v":811197.25815217081},{"$f":"$F$8 * 'Block 2'!AK932","v":795291.42956095177},{"$f":"$F$8 * 'Block 2'!AL932","v":779697.47996171738},{"$f":"$F$8 * 'Block 2'!AM932","v":764409.29408011516},{"$f":"$F$8 * 'Block 2'!AN932","v":749420.8765491324},{"$f":"$F$8 * 'Block 2'!AO932","v":734726.34955797298},{"$f":"$F$8 * 'Block 2'!AP932","v":720319.95054703229},{"$f":"$F$8 * 'Block 2'!AQ932","v":706196.02994807076},{"$f":"$F$8 * 'Block 2'!AR932","v":692349.04896869685},{"$f":"$F$8 * 'Block 2'!AS932","v":678773.57742029103},{"$f":"$F$8 * 'Block 2'!AT932","v":665464.29158852063},{"$f":"$F$8 * 'Block 2'!AU932","v":652415.97214560839},{"$f":"$F$8 * 'Block 2'!AV932","v":639623.50210353767},{"$f":"$F$8 * 'Block 2'!AW932","v":627081.86480738979},{"$f":"$F$8 * 'Block 2'!AX932","v":614786.1419680292},{"$f":"$F$8 * 'Block 2'!AY932","v":602731.51173336199},{"$f":"$F$8 * 'Block 2'!AZ932","v":590913.24679741368},{"$f":"$F$8 * 'Block 2'!BA932","v":579326.71254648396},{"$f":"$F$8 * 'Block 2'!BB932","v":567967.36524165096},{"$f":"$F$8 * 'Block 2'!BC932","v":556830.75023691263},{"$f":"$F$8 * 'Block 2'!BD932","v":545912.50023226719},{"$f":"$F$8 * 'Block 2'!BE932","v":535208.33356104628},{"$f":"$F$8 * 'Block 2'!BF932","v":524714.05251082964},{"$f":"$F$8 * 'Block 2'!BG932","v":514425.54167728394},{"$f":"$F$8 * 'Block 2'!BH932","v":504338.76635027834},{"$f":"$F$8 * 'Block 2'!BI932","v":494449.77093164547},{"$f":"$F$8 * 'Block 2'!BJ932","v":484754.6773839661},{"$f":"$F$8 * 'Block 2'!BK932","v":475249.68370977067},{"$f":"$F$8 * 'Block 2'!BL932","v":465931.06246055948},{"$f":"$F$8 * 'Block 2'!BM932","v":0},{"$f":"$F$8 * 'Block 2'!BN932","v":0},{"$f":"$F$8 * 'Block 2'!BO932","v":0},{"$f":"$F$8 * 'Block 2'!BP932","v":0},{"$f":"$F$8 * 'Block 2'!BQ932","v":0},{"$f":"$F$8 * 'Block 2'!BR932","v":0},{"$f":"$F$8 * 'Block 2'!BS932","v":0},{"$f":"$F$8 * 'Block 2'!BT932","v":0},{"$f":"$F$8 * 'Block 2'!BU932","v":0},{"$f":"$F$8 * 'Block 2'!BV932","v":0},{"$f":"$F$8 * 'Block 2'!BW932","v":0},{"$f":"$F$8 * 'Block 2'!BX932","v":0},{"$f":"$F$8 * 'Block 2'!BY932","v":0},{"$f":"$F$8 * 'Block 2'!BZ932","v":0},{"$f":"$F$8 * 'Block 2'!CA932","v":0},{"$f":"$F$8 * 'Block 2'!CB932","v":0},{"$f":"$F$8 * 'Block 2'!CC932","v":0},{"$f":"$F$8 * 'Block 2'!CD932","v":0},{"$f":"$F$8 * 'Block 2'!CE932","v":0},{"$f":"$F$8 * 'Block 2'!CF932","v":0},{"$f":"$F$8 * 'Block 2'!CG932","v":0},{"$f":"$F$8 * 'Block 2'!CH932","v":0},{"$f":"$F$8 * 'Block 2'!CI932","v":0},{"$f":"$F$8 * 'Block 2'!CJ932","v":0},{"$f":"$F$8 * 'Block 2'!CK932","v":0},{"$f":"$F$8 * 'Block 2'!CL932","v":0},{"$f":"$F$8 * 'Block 2'!CM932","v":0},{"$f":"$F$8 * 'Block 2'!CN932","v":0},{"$f":"$F$8 * 'Block 2'!CO932","v":0},{"$f":"$F$8 * 'Block 2'!CP932","v":0},{"$f":"$F$8 * 'Block 2'!CQ932","v":0},{"$f":"$F$8 * 'Block 2'!CR932","v":0},{"$f":"$F$8 * 'Block 2'!CS932","v":0},{"$f":"$F$8 * 'Block 2'!CT932","v":0},{"$f":"$F$8 * 'Block 2'!CU932","v":0},{"$f":"$F$8 * 'Block 2'!CV932","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6187301.7737589153,{"$f":"($F$8 * 'Block 2'!H933) - 'Offshore project'!H525","v":0},{"$f":"$F$8 * 'Block 2'!J933","v":182849.16299921353},{"$f":"$F$8 * 'Block 2'!K933","v":179263.8852933466},{"$f":"$F$8 * 'Block 2'!L933","v":175748.9071503398},{"$f":"$F$8 * 'Block 2'!M933","v":172302.85014739196},{"$f":"$F$8 * 'Block 2'!N933","v":168924.36288959996},{"$f":"$F$8 * 'Block 2'!O933","v":165612.12047999995},{"$f":"$F$8 * 'Block 2'!P933","v":162364.82399999994},{"$f":"$F$8 * 'Block 2'!Q933","v":159181.19999999995},{"$f":"$F$8 * 'Block 2'!R933","v":156059.99999999994},{"$f":"$F$8 * 'Block 2'!S933","v":152999.99999999994},{"$f":"$F$8 * 'Block 2'!T933","v":149999.99999999994},{"$f":"$F$8 * 'Block 2'!U933","v":147058.82352941169},{"$f":"$F$8 * 'Block 2'!V933","v":144175.31718569776},{"$f":"$F$8 * 'Block 2'!W933","v":141348.35018205663},{"$f":"$F$8 * 'Block 2'!X933","v":138576.81390397708},{"$f":"$F$8 * 'Block 2'!Y933","v":135859.62147448733},{"$f":"$F$8 * 'Block 2'!Z933","v":133195.70732792874},{"$f":"$F$8 * 'Block 2'!AA933","v":130584.02679208701},{"$f":"$F$8 * 'Block 2'!AB933","v":128023.55567851667},{"$f":"$F$8 * 'Block 2'!AC933","v":125513.28988089869},{"$f":"$F$8 * 'Block 2'!AD933","v":123052.24498127322},{"$f":"$F$8 * 'Block 2'!AE933","v":120639.45586399337},{"$f":"$F$8 * 'Block 2'!AF933","v":118273.9763372484},{"$f":"$F$8 * 'Block 2'!AG933","v":115954.87876200821},{"$f":"$F$8 * 'Block 2'!AH933","v":113681.25368824335},{"$f":"$F$8 * 'Block 2'!AI933","v":111452.20949827778},{"$f":"$F$8 * 'Block 2'!AJ933","v":109266.87205713509},{"$f":"$F$8 * 'Block 2'!AK933","v":107124.38436974026},{"$f":"$F$8 * 'Block 2'!AL933","v":105023.9062448434},{"$f":"$F$8 * 'Block 2'!AM933","v":102964.61396553274},{"$f":"$F$8 * 'Block 2'!AN933","v":100945.69996620857},{"$f":"$F$8 * 'Block 2'!AO933","v":98966.372515890747},{"$f":"$F$8 * 'Block 2'!AP933","v":97025.855407736031},{"$f":"$F$8 * 'Block 2'!AQ933","v":95123.387654643157},{"$f":"$F$8 * 'Block 2'!AR933","v":93258.223190826626},{"$f":"$F$8 * 'Block 2'!AS933","v":91429.630579241784},{"$f":"$F$8 * 'Block 2'!AT933","v":89636.892724746853},{"$f":"$F$8 * 'Block 2'!AU933","v":87879.306592889072},{"$f":"$F$8 * 'Block 2'!AV933","v":86156.18293420496},{"$f":"$F$8 * 'Block 2'!AW933","v":84466.846013926421},{"$f":"$F$8 * 'Block 2'!AX933","v":82810.633346986695},{"$f":"$F$8 * 'Block 2'!AY933","v":81186.895438222244},{"$f":"$F$8 * 'Block 2'!AZ933","v":79594.995527668871},{"$f":"$F$8 * 'Block 2'!BA933","v":78034.309340851818},{"$f":"$F$8 * 'Block 2'!BB933","v":76504.224843972377},{"$f":"$F$8 * 'Block 2'!BC933","v":75004.142003894478},{"$f":"$F$8 * 'Block 2'!BD933","v":73533.472552837717},{"$f":"$F$8 * 'Block 2'!BE933","v":72091.639757684025},{"$f":"$F$8 * 'Block 2'!BF933","v":70678.078193807873},{"$f":"$F$8 * 'Block 2'!BG933","v":69292.233523341041},{"$f":"$F$8 * 'Block 2'!BH933","v":67933.562277785342},{"$f":"$F$8 * 'Block 2'!BI933","v":66601.531644887596},{"$f":"$F$8 * 'Block 2'!BJ933","v":65295.619259693711},{"$f":"$F$8 * 'Block 2'!BK933","v":64015.312999699709},{"$f":"$F$8 * 'Block 2'!BL933","v":62760.110784019329},{"$f":"$F$8 * 'Block 2'!BM933","v":0},{"$f":"$F$8 * 'Block 2'!BN933","v":0},{"$f":"$F$8 * 'Block 2'!BO933","v":0},{"$f":"$F$8 * 'Block 2'!BP933","v":0},{"$f":"$F$8 * 'Block 2'!BQ933","v":0},{"$f":"$F$8 * 'Block 2'!BR933","v":0},{"$f":"$F$8 * 'Block 2'!BS933","v":0},{"$f":"$F$8 * 'Block 2'!BT933","v":0},{"$f":"$F$8 * 'Block 2'!BU933","v":0},{"$f":"$F$8 * 'Block 2'!BV933","v":0},{"$f":"$F$8 * 'Block 2'!BW933","v":0},{"$f":"$F$8 * 'Block 2'!BX933","v":0},{"$f":"$F$8 * 'Block 2'!BY933","v":0},{"$f":"$F$8 * 'Block 2'!BZ933","v":0},{"$f":"$F$8 * 'Block 2'!CA933","v":0},{"$f":"$F$8 * 'Block 2'!CB933","v":0},{"$f":"$F$8 * 'Block 2'!CC933","v":0},{"$f":"$F$8 * 'Block 2'!CD933","v":0},{"$f":"$F$8 * 'Block 2'!CE933","v":0},{"$f":"$F$8 * 'Block 2'!CF933","v":0},{"$f":"$F$8 * 'Block 2'!CG933","v":0},{"$f":"$F$8 * 'Block 2'!CH933","v":0},{"$f":"$F$8 * 'Block 2'!CI933","v":0},{"$f":"$F$8 * 'Block 2'!CJ933","v":0},{"$f":"$F$8 * 'Block 2'!CK933","v":0},{"$f":"$F$8 * 'Block 2'!CL933","v":0},{"$f":"$F$8 * 'Block 2'!CM933","v":0},{"$f":"$F$8 * 'Block 2'!CN933","v":0},{"$f":"$F$8 * 'Block 2'!CO933","v":0},{"$f":"$F$8 * 'Block 2'!CP933","v":0},{"$f":"$F$8 * 'Block 2'!CQ933","v":0},{"$f":"$F$8 * 'Block 2'!CR933","v":0},{"$f":"$F$8 * 'Block 2'!CS933","v":0},{"$f":"$F$8 * 'Block 2'!CT933","v":0},{"$f":"$F$8 * 'Block 2'!CU933","v":0},{"$f":"$F$8 * 'Block 2'!CV933","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,{"$f":"($F$8 * 'Block 2'!H934) - 'Offshore project'!H526","v":0},{"$f":"$F$8 * 'Block 2'!J934","v":0},{"$f":"$F$8 * 'Block 2'!K934","v":0},{"$f":"$F$8 * 'Block 2'!L934","v":0},{"$f":"$F$8 * 'Block 2'!M934","v":0},{"$f":"$F$8 * 'Block 2'!N934","v":0},{"$f":"$F$8 * 'Block 2'!O934","v":0},{"$f":"$F$8 * 'Block 2'!P934","v":0},{"$f":"$F$8 * 'Block 2'!Q934","v":0},{"$f":"$F$8 * 'Block 2'!R934","v":0},{"$f":"$F$8 * 'Block 2'!S934","v":0},{"$f":"$F$8 * 'Block 2'!T934","v":0},{"$f":"$F$8 * 'Block 2'!U934","v":0},{"$f":"$F$8 * 'Block 2'!V934","v":0},{"$f":"$F$8 * 'Block 2'!W934","v":0},{"$f":"$F$8 * 'Block 2'!X934","v":0},{"$f":"$F$8 * 'Block 2'!Y934","v":0},{"$f":"$F$8 * 'Block 2'!Z934","v":0},{"$f":"$F$8 * 'Block 2'!AA934","v":0},{"$f":"$F$8 * 'Block 2'!AB934","v":0},{"$f":"$F$8 * 'Block 2'!AC934","v":0},{"$f":"$F$8 * 'Block 2'!AD934","v":0},{"$f":"$F$8 * 'Block 2'!AE934","v":0},{"$f":"$F$8 * 'Block 2'!AF934","v":0},{"$f":"$F$8 * 'Block 2'!AG934","v":0},{"$f":"$F$8 * 'Block 2'!AH934","v":0},{"$f":"$F$8 * 'Block 2'!AI934","v":0},{"$f":"$F$8 * 'Block 2'!AJ934","v":0},{"$f":"$F$8 * 'Block 2'!AK934","v":0},{"$f":"$F$8 * 'Block 2'!AL934","v":0},{"$f":"$F$8 * 'Block 2'!AM934","v":0},{"$f":"$F$8 * 'Block 2'!AN934","v":0},{"$f":"$F$8 * 'Block 2'!AO934","v":0},{"$f":"$F$8 * 'Block 2'!AP934","v":0},{"$f":"$F$8 * 'Block 2'!AQ934","v":0},{"$f":"$F$8 * 'Block 2'!AR934","v":0},{"$f":"$F$8 * 'Block 2'!AS934","v":0},{"$f":"$F$8 * 'Block 2'!AT934","v":0},{"$f":"$F$8 * 'Block 2'!AU934","v":0},{"$f":"$F$8 * 'Block 2'!AV934","v":0},{"$f":"$F$8 * 'Block 2'!AW934","v":0},{"$f":"$F$8 * 'Block 2'!AX934","v":0},{"$f":"$F$8 * 'Block 2'!AY934","v":0},{"$f":"$F$8 * 'Block 2'!AZ934","v":0},{"$f":"$F$8 * 'Block 2'!BA934","v":0},{"$f":"$F$8 * 'Block 2'!BB934","v":0},{"$f":"$F$8 * 'Block 2'!BC934","v":0},{"$f":"$F$8 * 'Block 2'!BD934","v":0},{"$f":"$F$8 * 'Block 2'!BE934","v":0},{"$f":"$F$8 * 'Block 2'!BF934","v":0},{"$f":"$F$8 * 'Block 2'!BG934","v":0},{"$f":"$F$8 * 'Block 2'!BH934","v":0},{"$f":"$F$8 * 'Block 2'!BI934","v":0},{"$f":"$F$8 * 'Block 2'!BJ934","v":0},{"$f":"$F$8 * 'Block 2'!BK934","v":0},{"$f":"$F$8 * 'Block 2'!BL934","v":0},{"$f":"$F$8 * 'Block 2'!BM934","v":0},{"$f":"$F$8 * 'Block 2'!BN934","v":0},{"$f":"$F$8 * 'Block 2'!BO934","v":0},{"$f":"$F$8 * 'Block 2'!BP934","v":0},{"$f":"$F$8 * 'Block 2'!BQ934","v":0},{"$f":"$F$8 * 'Block 2'!BR934","v":0},{"$f":"$F$8 * 'Block 2'!BS934","v":0},{"$f":"$F$8 * 'Block 2'!BT934","v":0},{"$f":"$F$8 * 'Block 2'!BU934","v":0},{"$f":"$F$8 * 'Block 2'!BV934","v":0},{"$f":"$F$8 * 'Block 2'!BW934","v":0},{"$f":"$F$8 * 'Block 2'!BX934","v":0},{"$f":"$F$8 * 'Block 2'!BY934","v":0},{"$f":"$F$8 * 'Block 2'!BZ934","v":0},{"$f":"$F$8 * 'Block 2'!CA934","v":0},{"$f":"$F$8 * 'Block 2'!CB934","v":0},{"$f":"$F$8 * 'Block 2'!CC934","v":0},{"$f":"$F$8 * 'Block 2'!CD934","v":0},{"$f":"$F$8 * 'Block 2'!CE934","v":0},{"$f":"$F$8 * 'Block 2'!CF934","v":0},{"$f":"$F$8 * 'Block 2'!CG934","v":0},{"$f":"$F$8 * 'Block 2'!CH934","v":0},{"$f":"$F$8 * 'Block 2'!CI934","v":0},{"$f":"$F$8 * 'Block 2'!CJ934","v":0},{"$f":"$F$8 * 'Block 2'!CK934","v":0},{"$f":"$F$8 * 'Block 2'!CL934","v":0},{"$f":"$F$8 * 'Block 2'!CM934","v":0},{"$f":"$F$8 * 'Block 2'!CN934","v":0},{"$f":"$F$8 * 'Block 2'!CO934","v":0},{"$f":"$F$8 * 'Block 2'!CP934","v":0},{"$f":"$F$8 * 'Block 2'!CQ934","v":0},{"$f":"$F$8 * 'Block 2'!CR934","v":0},{"$f":"$F$8 * 'Block 2'!CS934","v":0},{"$f":"$F$8 * 'Block 2'!CT934","v":0},{"$f":"$F$8 * 'Block 2'!CU934","v":0},{"$f":"$F$8 * 'Block 2'!CV934","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1949997874.448662,{"$f":"($F$8 * 'Block 2'!H935) - 'Offshore project'!H527","v":0},{"$f":"$F$8 * 'Block 2'!J935","v":0},{"$f":"$F$8 * 'Block 2'!K935","v":0},{"$f":"$F$8 * 'Block 2'!L935","v":0},{"$f":"$F$8 * 'Block 2'!M935","v":0},{"$f":"$F$8 * 'Block 2'!N935","v":0},{"$f":"$F$8 * 'Block 2'!O935","v":0},{"$f":"$F$8 * 'Block 2'!P935","v":0},{"$f":"$F$8 * 'Block 2'!Q935","v":0},{"$f":"$F$8 * 'Block 2'!R935","v":0},{"$f":"$F$8 * 'Block 2'!S935","v":0},{"$f":"$F$8 * 'Block 2'!T935","v":0},{"$f":"$F$8 * 'Block 2'!U935","v":0},{"$f":"$F$8 * 'Block 2'!V935","v":0},{"$f":"$F$8 * 'Block 2'!W935","v":0},{"$f":"$F$8 * 'Block 2'!X935","v":0},{"$f":"$F$8 * 'Block 2'!Y935","v":0},{"$f":"$F$8 * 'Block 2'!Z935","v":0},{"$f":"$F$8 * 'Block 2'!AA935","v":0},{"$f":"$F$8 * 'Block 2'!AB935","v":0},{"$f":"$F$8 * 'Block 2'!AC935","v":0},{"$f":"$F$8 * 'Block 2'!AD935","v":32194328.025666583},{"$f":"$F$8 * 'Block 2'!AE935","v":64388656.051333174},{"$f":"$F$8 * 'Block 2'!AF935","v":64388656.051333182},{"$f":"$F$8 * 'Block 2'!AG935","v":64388656.051333182},{"$f":"$F$8 * 'Block 2'!AH935","v":64388656.051333189},{"$f":"$F$8 * 'Block 2'!AI935","v":64388656.051333182},{"$f":"$F$8 * 'Block 2'!AJ935","v":64388656.051333167},{"$f":"$F$8 * 'Block 2'!AK935","v":64388656.051333174},{"$f":"$F$8 * 'Block 2'!AL935","v":64388656.051333182},{"$f":"$F$8 * 'Block 2'!AM935","v":64388656.051333167},{"$f":"$F$8 * 'Block 2'!AN935","v":64388656.051333174},{"$f":"$F$8 * 'Block 2'!AO935","v":64388656.051333182},{"$f":"$F$8 * 'Block 2'!AP935","v":64388656.051333182},{"$f":"$F$8 * 'Block 2'!AQ935","v":64388656.051333167},{"$f":"$F$8 * 'Block 2'!AR935","v":64388656.051333174},{"$f":"$F$8 * 'Block 2'!AS935","v":64388656.051333174},{"$f":"$F$8 * 'Block 2'!AT935","v":64388656.051333182},{"$f":"$F$8 * 'Block 2'!AU935","v":64388656.051333174},{"$f":"$F$8 * 'Block 2'!AV935","v":64388656.051333167},{"$f":"$F$8 * 'Block 2'!AW935","v":64388656.051333167},{"$f":"$F$8 * 'Block 2'!AX935","v":64388656.051333174},{"$f":"$F$8 * 'Block 2'!AY935","v":64388656.051333182},{"$f":"$F$8 * 'Block 2'!AZ935","v":64388656.051333174},{"$f":"$F$8 * 'Block 2'!BA935","v":64388656.051333174},{"$f":"$F$8 * 'Block 2'!BB935","v":64388656.051333174},{"$f":"$F$8 * 'Block 2'!BC935","v":64388656.051333174},{"$f":"$F$8 * 'Block 2'!BD935","v":64388656.051333174},{"$f":"$F$8 * 'Block 2'!BE935","v":64388656.051333174},{"$f":"$F$8 * 'Block 2'!BF935","v":64388656.051333167},{"$f":"$F$8 * 'Block 2'!BG935","v":64388656.051333182},{"$f":"$F$8 * 'Block 2'!BH935","v":24960555.24695335},{"$f":"$F$8 * 'Block 2'!BI935","v":6392991.4218450012},{"$f":"$F$8 * 'Block 2'!BJ935","v":6392991.4218450002},{"$f":"$F$8 * 'Block 2'!BK935","v":6392991.4218450012},{"$f":"$F$8 * 'Block 2'!BL935","v":6392991.4218450002},{"$f":"$F$8 * 'Block 2'!BM935","v":0},{"$f":"$F$8 * 'Block 2'!BN935","v":0},{"$f":"$F$8 * 'Block 2'!BO935","v":0},{"$f":"$F$8 * 'Block 2'!BP935","v":0},{"$f":"$F$8 * 'Block 2'!BQ935","v":0},{"$f":"$F$8 * 'Block 2'!BR935","v":0},{"$f":"$F$8 * 'Block 2'!BS935","v":0},{"$f":"$F$8 * 'Block 2'!BT935","v":0},{"$f":"$F$8 * 'Block 2'!BU935","v":0},{"$f":"$F$8 * 'Block 2'!BV935","v":0},{"$f":"$F$8 * 'Block 2'!BW935","v":0},{"$f":"$F$8 * 'Block 2'!BX935","v":0},{"$f":"$F$8 * 'Block 2'!BY935","v":0},{"$f":"$F$8 * 'Block 2'!BZ935","v":0},{"$f":"$F$8 * 'Block 2'!CA935","v":0},{"$f":"$F$8 * 'Block 2'!CB935","v":0},{"$f":"$F$8 * 'Block 2'!CC935","v":0},{"$f":"$F$8 * 'Block 2'!CD935","v":0},{"$f":"$F$8 * 'Block 2'!CE935","v":0},{"$f":"$F$8 * 'Block 2'!CF935","v":0},{"$f":"$F$8 * 'Block 2'!CG935","v":0},{"$f":"$F$8 * 'Block 2'!CH935","v":0},{"$f":"$F$8 * 'Block 2'!CI935","v":0},{"$f":"$F$8 * 'Block 2'!CJ935","v":0},{"$f":"$F$8 * 'Block 2'!CK935","v":0},{"$f":"$F$8 * 'Block 2'!CL935","v":0},{"$f":"$F$8 * 'Block 2'!CM935","v":0},{"$f":"$F$8 * 'Block 2'!CN935","v":0},{"$f":"$F$8 * 'Block 2'!CO935","v":0},{"$f":"$F$8 * 'Block 2'!CP935","v":0},{"$f":"$F$8 * 'Block 2'!CQ935","v":0},{"$f":"$F$8 * 'Block 2'!CR935","v":0},{"$f":"$F$8 * 'Block 2'!CS935","v":0},{"$f":"$F$8 * 'Block 2'!CT935","v":0},{"$f":"$F$8 * 'Block 2'!CU935","v":0},{"$f":"$F$8 * 'Block 2'!CV935","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},303369003.31654978,{"$f":"($F$8 * 'Block 2'!H936) + (' Block 2 LNG & DSO plants'!H663 * $F$519) - 'Offshore project'!H528","v":0},{"$f":"($F$8 * 'Block 2'!J936) + (' Block 2 LNG & DSO plants'!J663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!K936) + (' Block 2 LNG & DSO plants'!K663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!L936) + (' Block 2 LNG & DSO plants'!L663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!M936) + (' Block 2 LNG & DSO plants'!M663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!N936) + (' Block 2 LNG & DSO plants'!N663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!O936) + (' Block 2 LNG & DSO plants'!O663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!P936) + (' Block 2 LNG & DSO plants'!P663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!Q936) + (' Block 2 LNG & DSO plants'!Q663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!R936) + (' Block 2 LNG & DSO plants'!R663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!S936) + (' Block 2 LNG & DSO plants'!S663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!T936) + (' Block 2 LNG & DSO plants'!T663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!U936) + (' Block 2 LNG & DSO plants'!U663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!V936) + (' Block 2 LNG & DSO plants'!V663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!W936) + (' Block 2 LNG & DSO plants'!W663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!X936) + (' Block 2 LNG & DSO plants'!X663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!Y936) + (' Block 2 LNG & DSO plants'!Y663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!Z936) + (' Block 2 LNG & DSO plants'!Z663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AA936) + (' Block 2 LNG & DSO plants'!AA663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AB936) + (' Block 2 LNG & DSO plants'!AB663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AC936) + (' Block 2 LNG & DSO plants'!AC663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AD936) + (' Block 2 LNG & DSO plants'!AD663 * $F$519)","v":5049502.1161989309},{"$f":"($F$8 * 'Block 2'!AE936) + (' Block 2 LNG & DSO plants'!AE663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AF936) + (' Block 2 LNG & DSO plants'!AF663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AG936) + (' Block 2 LNG & DSO plants'!AG663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AH936) + (' Block 2 LNG & DSO plants'!AH663 * $F$519)","v":10099004.232397864},{"$f":"($F$8 * 'Block 2'!AI936) + (' Block 2 LNG & DSO plants'!AI663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AJ936) + (' Block 2 LNG & DSO plants'!AJ663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AK936) + (' Block 2 LNG & DSO plants'!AK663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AL936) + (' Block 2 LNG & DSO plants'!AL663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AM936) + (' Block 2 LNG & DSO plants'!AM663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AN936) + (' Block 2 LNG & DSO plants'!AN663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AO936) + (' Block 2 LNG & DSO plants'!AO663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AP936) + (' Block 2 LNG & DSO plants'!AP663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AQ936) + (' Block 2 LNG & DSO plants'!AQ663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AR936) + (' Block 2 LNG & DSO plants'!AR663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AS936) + (' Block 2 LNG & DSO plants'!AS663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AT936) + (' Block 2 LNG & DSO plants'!AT663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AU936) + (' Block 2 LNG & DSO plants'!AU663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AV936) + (' Block 2 LNG & DSO plants'!AV663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AW936) + (' Block 2 LNG & DSO plants'!AW663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AX936) + (' Block 2 LNG & DSO plants'!AX663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AY936) + (' Block 2 LNG & DSO plants'!AY663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!AZ936) + (' Block 2 LNG & DSO plants'!AZ663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!BA936) + (' Block 2 LNG & DSO plants'!BA663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!BB936) + (' Block 2 LNG & DSO plants'!BB663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!BC936) + (' Block 2 LNG & DSO plants'!BC663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!BD936) + (' Block 2 LNG & DSO plants'!BD663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!BE936) + (' Block 2 LNG & DSO plants'!BE663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!BF936) + (' Block 2 LNG & DSO plants'!BF663 * $F$519)","v":10099004.232397862},{"$f":"($F$8 * 'Block 2'!BG936) + (' Block 2 LNG & DSO plants'!BG663 * $F$519)","v":10099004.232397864},{"$f":"($F$8 * 'Block 2'!BH936) + (' Block 2 LNG & DSO plants'!BH663 * $F$519)","v":3555035.3280128613},{"$f":"($F$8 * 'Block 2'!BI936) + (' Block 2 LNG & DSO plants'!BI663 * $F$519)","v":473335.78320000006},{"$f":"($F$8 * 'Block 2'!BJ936) + (' Block 2 LNG & DSO plants'!BJ663 * $F$519)","v":473335.78319999995},{"$f":"($F$8 * 'Block 2'!BK936) + (' Block 2 LNG & DSO plants'!BK663 * $F$519)","v":473335.78320000006},{"$f":"($F$8 * 'Block 2'!BL936) + (' Block 2 LNG & DSO plants'!BL663 * $F$519)","v":473335.78320000006},{"$f":"($F$8 * 'Block 2'!BM936) + (' Block 2 LNG & DSO plants'!BM663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BN936) + (' Block 2 LNG & DSO plants'!BN663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BO936) + (' Block 2 LNG & DSO plants'!BO663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BP936) + (' Block 2 LNG & DSO plants'!BP663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BQ936) + (' Block 2 LNG & DSO plants'!BQ663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BR936) + (' Block 2 LNG & DSO plants'!BR663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BS936) + (' Block 2 LNG & DSO plants'!BS663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BT936) + (' Block 2 LNG & DSO plants'!BT663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BU936) + (' Block 2 LNG & DSO plants'!BU663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BV936) + (' Block 2 LNG & DSO plants'!BV663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BW936) + (' Block 2 LNG & DSO plants'!BW663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BX936) + (' Block 2 LNG & DSO plants'!BX663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BY936) + (' Block 2 LNG & DSO plants'!BY663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BZ936) + (' Block 2 LNG & DSO plants'!BZ663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CA936) + (' Block 2 LNG & DSO plants'!CA663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CB936) + (' Block 2 LNG & DSO plants'!CB663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CC936) + (' Block 2 LNG & DSO plants'!CC663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CD936) + (' Block 2 LNG & DSO plants'!CD663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CE936) + (' Block 2 LNG & DSO plants'!CE663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CF936) + (' Block 2 LNG & DSO plants'!CF663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CG936) + (' Block 2 LNG & DSO plants'!CG663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CH936) + (' Block 2 LNG & DSO plants'!CH663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CI936) + (' Block 2 LNG & DSO plants'!CI663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CJ936) + (' Block 2 LNG & DSO plants'!CJ663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CK936) + (' Block 2 LNG & DSO plants'!CK663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CL936) + (' Block 2 LNG & DSO plants'!CL663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CM936) + (' Block 2 LNG & DSO plants'!CM663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CN936) + (' Block 2 LNG & DSO plants'!CN663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CO936) + (' Block 2 LNG & DSO plants'!CO663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CP936) + (' Block 2 LNG & DSO plants'!CP663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CQ936) + (' Block 2 LNG & DSO plants'!CQ663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CR936) + (' Block 2 LNG & DSO plants'!CR663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CS936) + (' Block 2 LNG & DSO plants'!CS663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CT936) + (' Block 2 LNG & DSO plants'!CT663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CU936) + (' Block 2 LNG & DSO plants'!CU663 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CV936) + (' Block 2 LNG & DSO plants'!CV663 * $F$519)","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5286014364.5604181,{"$f":"($F$8 * 'Block 2'!H937) - 'Offshore project'!H529","v":0},{"$f":"$F$8 * 'Block 2'!J937","v":0},{"$f":"$F$8 * 'Block 2'!K937","v":0},{"$f":"$F$8 * 'Block 2'!L937","v":0},{"$f":"$F$8 * 'Block 2'!M937","v":0},{"$f":"$F$8 * 'Block 2'!N937","v":0},{"$f":"$F$8 * 'Block 2'!O937","v":0},{"$f":"$F$8 * 'Block 2'!P937","v":0},{"$f":"$F$8 * 'Block 2'!Q937","v":0},{"$f":"$F$8 * 'Block 2'!R937","v":0},{"$f":"$F$8 * 'Block 2'!S937","v":0},{"$f":"$F$8 * 'Block 2'!T937","v":0},{"$f":"$F$8 * 'Block 2'!U937","v":0},{"$f":"$F$8 * 'Block 2'!V937","v":0},{"$f":"$F$8 * 'Block 2'!W937","v":0},{"$f":"$F$8 * 'Block 2'!X937","v":0},{"$f":"$F$8 * 'Block 2'!Y937","v":0},{"$f":"$F$8 * 'Block 2'!Z937","v":0},{"$f":"$F$8 * 'Block 2'!AA937","v":0},{"$f":"$F$8 * 'Block 2'!AB937","v":0},{"$f":"$F$8 * 'Block 2'!AC937","v":0},{"$f":"$F$8 * 'Block 2'!AD937","v":37871015.395517811},{"$f":"$F$8 * 'Block 2'!AE937","v":89166425.342885792},{"$f":"$F$8 * 'Block 2'!AF937","v":89166425.342885822},{"$f":"$F$8 * 'Block 2'!AG937","v":89166425.342885822},{"$f":"$F$8 * 'Block 2'!AH937","v":89166425.342885807},{"$f":"$F$8 * 'Block 2'!AI937","v":89166425.342885762},{"$f":"$F$8 * 'Block 2'!AJ937","v":89166425.342885837},{"$f":"$F$8 * 'Block 2'!AK937","v":89166425.342885762},{"$f":"$F$8 * 'Block 2'!AL937","v":89166425.342885777},{"$f":"$F$8 * 'Block 2'!AM937","v":89166425.342885807},{"$f":"$F$8 * 'Block 2'!AN937","v":89166425.342885777},{"$f":"$F$8 * 'Block 2'!AO937","v":89166425.342885777},{"$f":"$F$8 * 'Block 2'!AP937","v":89166425.342885807},{"$f":"$F$8 * 'Block 2'!AQ937","v":262328770.65578583},{"$f":"$F$8 * 'Block 2'!AR937","v":277512210.40159577},{"$f":"$F$8 * 'Block 2'!AS937","v":277517693.3650136},{"$f":"$F$8 * 'Block 2'!AT937","v":277523068.81934476},{"$f":"$F$8 * 'Block 2'!AU937","v":277528338.87261075},{"$f":"$F$8 * 'Block 2'!AV937","v":103546624.75845324},{"$f":"$F$8 * 'Block 2'!AW937","v":103551690.16912784},{"$f":"$F$8 * 'Block 2'!AX937","v":100076918.64136373},{"$f":"$F$8 * 'Block 2'!AY937","v":100951721.76013361},{"$f":"$F$8 * 'Block 2'!AZ937","v":277553179.05528736},{"$f":"$F$8 * 'Block 2'!BA937","v":277557858.71177006},{"$f":"$F$8 * 'Block 2'!BB937","v":277562446.61028254},{"$f":"$F$8 * 'Block 2'!BC937","v":277566944.55000067},{"$f":"$F$8 * 'Block 2'!BD937","v":277571354.29482234},{"$f":"$F$8 * 'Block 2'!BE937","v":277575677.57405931},{"$f":"$F$8 * 'Block 2'!BF937","v":277579916.08311516},{"$f":"$F$8 * 'Block 2'!BG937","v":286023809.6374293},{"$f":"$F$8 * 'Block 2'!BH937","v":93532648.733744532},{"$f":"$F$8 * 'Block 2'!BI937","v":21406453.795533504},{"$f":"$F$8 * 'Block 2'!BJ937","v":23609380.817376595},{"$f":"$F$8 * 'Block 2'!BK937","v":23612616.407356855},{"$f":"$F$8 * 'Block 2'!BL937","v":6456921.3360634521},{"$f":"$F$8 * 'Block 2'!BM937","v":0},{"$f":"$F$8 * 'Block 2'!BN937","v":0},{"$f":"$F$8 * 'Block 2'!BO937","v":0},{"$f":"$F$8 * 'Block 2'!BP937","v":0},{"$f":"$F$8 * 'Block 2'!BQ937","v":0},{"$f":"$F$8 * 'Block 2'!BR937","v":0},{"$f":"$F$8 * 'Block 2'!BS937","v":0},{"$f":"$F$8 * 'Block 2'!BT937","v":0},{"$f":"$F$8 * 'Block 2'!BU937","v":0},{"$f":"$F$8 * 'Block 2'!BV937","v":0},{"$f":"$F$8 * 'Block 2'!BW937","v":0},{"$f":"$F$8 * 'Block 2'!BX937","v":0},{"$f":"$F$8 * 'Block 2'!BY937","v":0},{"$f":"$F$8 * 'Block 2'!BZ937","v":0},{"$f":"$F$8 * 'Block 2'!CA937","v":0},{"$f":"$F$8 * 'Block 2'!CB937","v":0},{"$f":"$F$8 * 'Block 2'!CC937","v":0},{"$f":"$F$8 * 'Block 2'!CD937","v":0},{"$f":"$F$8 * 'Block 2'!CE937","v":0},{"$f":"$F$8 * 'Block 2'!CF937","v":0},{"$f":"$F$8 * 'Block 2'!CG937","v":0},{"$f":"$F$8 * 'Block 2'!CH937","v":0},{"$f":"$F$8 * 'Block 2'!CI937","v":0},{"$f":"$F$8 * 'Block 2'!CJ937","v":0},{"$f":"$F$8 * 'Block 2'!CK937","v":0},{"$f":"$F$8 * 'Block 2'!CL937","v":0},{"$f":"$F$8 * 'Block 2'!CM937","v":0},{"$f":"$F$8 * 'Block 2'!CN937","v":0},{"$f":"$F$8 * 'Block 2'!CO937","v":0},{"$f":"$F$8 * 'Block 2'!CP937","v":0},{"$f":"$F$8 * 'Block 2'!CQ937","v":0},{"$f":"$F$8 * 'Block 2'!CR937","v":0},{"$f":"$F$8 * 'Block 2'!CS937","v":0},{"$f":"$F$8 * 'Block 2'!CT937","v":0},{"$f":"$F$8 * 'Block 2'!CU937","v":0},{"$f":"$F$8 * 'Block 2'!CV937","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},14830381959.813622,{"$f":"($F$8 * 'Block 2'!H938) + (' Block 2 LNG & DSO plants'!H664 * $F$519) - 'Offshore project'!H530","v":0},{"$f":"($F$8 * 'Block 2'!J938) + (' Block 2 LNG & DSO plants'!J664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!K938) + (' Block 2 LNG & DSO plants'!K664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!L938) + (' Block 2 LNG & DSO plants'!L664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!M938) + (' Block 2 LNG & DSO plants'!M664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!N938) + (' Block 2 LNG & DSO plants'!N664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!O938) + (' Block 2 LNG & DSO plants'!O664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!P938) + (' Block 2 LNG & DSO plants'!P664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!Q938) + (' Block 2 LNG & DSO plants'!Q664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!R938) + (' Block 2 LNG & DSO plants'!R664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!S938) + (' Block 2 LNG & DSO plants'!S664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!T938) + (' Block 2 LNG & DSO plants'!T664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!U938) + (' Block 2 LNG & DSO plants'!U664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!V938) + (' Block 2 LNG & DSO plants'!V664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!W938) + (' Block 2 LNG & DSO plants'!W664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!X938) + (' Block 2 LNG & DSO plants'!X664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!Y938) + (' Block 2 LNG & DSO plants'!Y664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!Z938) + (' Block 2 LNG & DSO plants'!Z664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AA938) + (' Block 2 LNG & DSO plants'!AA664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AB938) + (' Block 2 LNG & DSO plants'!AB664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AC938) + (' Block 2 LNG & DSO plants'!AC664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AD938) + (' Block 2 LNG & DSO plants'!AD664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AE938) + (' Block 2 LNG & DSO plants'!AE664 * $F$519)","v":48926903.184112556},{"$f":"($F$8 * 'Block 2'!AF938) + (' Block 2 LNG & DSO plants'!AF664 * $F$519)","v":71788461.751119271},{"$f":"($F$8 * 'Block 2'!AG938) + (' Block 2 LNG & DSO plants'!AG664 * $F$519)","v":91121530.508199021},{"$f":"($F$8 * 'Block 2'!AH938) + (' Block 2 LNG & DSO plants'!AH664 * $F$519)","v":119156792.76547924},{"$f":"($F$8 * 'Block 2'!AI938) + (' Block 2 LNG & DSO plants'!AI664 * $F$519)","v":184380143.82125464},{"$f":"($F$8 * 'Block 2'!AJ938) + (' Block 2 LNG & DSO plants'!AJ664 * $F$519)","v":434085770.67164022},{"$f":"($F$8 * 'Block 2'!AK938) + (' Block 2 LNG & DSO plants'!AK664 * $F$519)","v":438673683.07416546},{"$f":"($F$8 * 'Block 2'!AL938) + (' Block 2 LNG & DSO plants'!AL664 * $F$519)","v":443284354.42479616},{"$f":"($F$8 * 'Block 2'!AM938) + (' Block 2 LNG & DSO plants'!AM664 * $F$519)","v":454923324.13064432},{"$f":"($F$8 * 'Block 2'!AN938) + (' Block 2 LNG & DSO plants'!AN664 * $F$519)","v":538585077.27708542},{"$f":"($F$8 * 'Block 2'!AO938) + (' Block 2 LNG & DSO plants'!AO664 * $F$519)","v":555868989.74947071},{"$f":"($F$8 * 'Block 2'!AP938) + (' Block 2 LNG & DSO plants'!AP664 * $F$519)","v":593528313.08392203},{"$f":"($F$8 * 'Block 2'!AQ938) + (' Block 2 LNG & DSO plants'!AQ664 * $F$519)","v":578520822.46179128},{"$f":"($F$8 * 'Block 2'!AR938) + (' Block 2 LNG & DSO plants'!AR664 * $F$519)","v":609809692.56865931},{"$f":"($F$8 * 'Block 2'!AS938) + (' Block 2 LNG & DSO plants'!AS664 * $F$519)","v":643448218.49061775},{"$f":"($F$8 * 'Block 2'!AT938) + (' Block 2 LNG & DSO plants'!AT664 * $F$519)","v":643938552.28457475},{"$f":"($F$8 * 'Block 2'!AU938) + (' Block 2 LNG & DSO plants'!AU664 * $F$519)","v":643941126.96469808},{"$f":"($F$8 * 'Block 2'!AV938) + (' Block 2 LNG & DSO plants'!AV664 * $F$519)","v":664524588.34506094},{"$f":"($F$8 * 'Block 2'!AW938) + (' Block 2 LNG & DSO plants'!AW664 * $F$519)","v":638649101.63470864},{"$f":"($F$8 * 'Block 2'!AX938) + (' Block 2 LNG & DSO plants'!AX664 * $F$519)","v":613692596.15255642},{"$f":"($F$8 * 'Block 2'!AY938) + (' Block 2 LNG & DSO plants'!AY664 * $F$519)","v":588201422.21305621},{"$f":"($F$8 * 'Block 2'!AZ938) + (' Block 2 LNG & DSO plants'!AZ664 * $F$519)","v":542550700.72566414},{"$f":"($F$8 * 'Block 2'!BA938) + (' Block 2 LNG & DSO plants'!BA664 * $F$519)","v":568448508.78101468},{"$f":"($F$8 * 'Block 2'!BB938) + (' Block 2 LNG & DSO plants'!BB664 * $F$519)","v":593838516.67841709},{"$f":"($F$8 * 'Block 2'!BC938) + (' Block 2 LNG & DSO plants'!BC664 * $F$519)","v":623258826.00943041},{"$f":"($F$8 * 'Block 2'!BD938) + (' Block 2 LNG & DSO plants'!BD664 * $F$519)","v":651982730.34860253},{"$f":"($F$8 * 'Block 2'!BE938) + (' Block 2 LNG & DSO plants'!BE664 * $F$519)","v":655877576.04707837},{"$f":"($F$8 * 'Block 2'!BF938) + (' Block 2 LNG & DSO plants'!BF664 * $F$519)","v":659696052.22205448},{"$f":"($F$8 * 'Block 2'!BG938) + (' Block 2 LNG & DSO plants'!BG664 * $F$519)","v":662498959.49984217},{"$f":"($F$8 * 'Block 2'!BH938) + (' Block 2 LNG & DSO plants'!BH664 * $F$519)","v":191588143.45065969},{"$f":"($F$8 * 'Block 2'!BI938) + (' Block 2 LNG & DSO plants'!BI664 * $F$519)","v":20102308.073184565},{"$f":"($F$8 * 'Block 2'!BJ938) + (' Block 2 LNG & DSO plants'!BJ664 * $F$519)","v":21682300.927672796},{"$f":"($F$8 * 'Block 2'!BK938) + (' Block 2 LNG & DSO plants'!BK664 * $F$519)","v":23813567.661893692},{"$f":"($F$8 * 'Block 2'!BL938) + (' Block 2 LNG & DSO plants'!BL664 * $F$519)","v":15994303.830496073},{"$f":"($F$8 * 'Block 2'!BM938) + (' Block 2 LNG & DSO plants'!BM664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BN938) + (' Block 2 LNG & DSO plants'!BN664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BO938) + (' Block 2 LNG & DSO plants'!BO664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BP938) + (' Block 2 LNG & DSO plants'!BP664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BQ938) + (' Block 2 LNG & DSO plants'!BQ664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BR938) + (' Block 2 LNG & DSO plants'!BR664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BS938) + (' Block 2 LNG & DSO plants'!BS664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BT938) + (' Block 2 LNG & DSO plants'!BT664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BU938) + (' Block 2 LNG & DSO plants'!BU664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BV938) + (' Block 2 LNG & DSO plants'!BV664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BW938) + (' Block 2 LNG & DSO plants'!BW664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BX938) + (' Block 2 LNG & DSO plants'!BX664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BY938) + (' Block 2 LNG & DSO plants'!BY664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BZ938) + (' Block 2 LNG & DSO plants'!BZ664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CA938) + (' Block 2 LNG & DSO plants'!CA664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CB938) + (' Block 2 LNG & DSO plants'!CB664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CC938) + (' Block 2 LNG & DSO plants'!CC664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CD938) + (' Block 2 LNG & DSO plants'!CD664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CE938) + (' Block 2 LNG & DSO plants'!CE664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CF938) + (' Block 2 LNG & DSO plants'!CF664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CG938) + (' Block 2 LNG & DSO plants'!CG664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CH938) + (' Block 2 LNG & DSO plants'!CH664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CI938) + (' Block 2 LNG & DSO plants'!CI664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CJ938) + (' Block 2 LNG & DSO plants'!CJ664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CK938) + (' Block 2 LNG & DSO plants'!CK664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CL938) + (' Block 2 LNG & DSO plants'!CL664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CM938) + (' Block 2 LNG & DSO plants'!CM664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CN938) + (' Block 2 LNG & DSO plants'!CN664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CO938) + (' Block 2 LNG & DSO plants'!CO664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CP938) + (' Block 2 LNG & DSO plants'!CP664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CQ938) + (' Block 2 LNG & DSO plants'!CQ664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CR938) + (' Block 2 LNG & DSO plants'!CR664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CS938) + (' Block 2 LNG & DSO plants'!CS664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CT938) + (' Block 2 LNG & DSO plants'!CT664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CU938) + (' Block 2 LNG & DSO plants'!CU664 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CV938) + (' Block 2 LNG & DSO plants'!CV664 * $F$519)","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,{"$f":"($F$8 * 'Block 2'!H939) - 'Offshore project'!H531","v":0},{"$f":"$F$8 * 'Block 2'!J939","v":0},{"$f":"$F$8 * 'Block 2'!K939","v":0},{"$f":"$F$8 * 'Block 2'!L939","v":0},{"$f":"$F$8 * 'Block 2'!M939","v":0},{"$f":"$F$8 * 'Block 2'!N939","v":0},{"$f":"$F$8 * 'Block 2'!O939","v":0},{"$f":"$F$8 * 'Block 2'!P939","v":0},{"$f":"$F$8 * 'Block 2'!Q939","v":0},{"$f":"$F$8 * 'Block 2'!R939","v":0},{"$f":"$F$8 * 'Block 2'!S939","v":0},{"$f":"$F$8 * 'Block 2'!T939","v":0},{"$f":"$F$8 * 'Block 2'!U939","v":0},{"$f":"$F$8 * 'Block 2'!V939","v":0},{"$f":"$F$8 * 'Block 2'!W939","v":0},{"$f":"$F$8 * 'Block 2'!X939","v":0},{"$f":"$F$8 * 'Block 2'!Y939","v":0},{"$f":"$F$8 * 'Block 2'!Z939","v":0},{"$f":"$F$8 * 'Block 2'!AA939","v":0},{"$f":"$F$8 * 'Block 2'!AB939","v":0},{"$f":"$F$8 * 'Block 2'!AC939","v":0},{"$f":"$F$8 * 'Block 2'!AD939","v":0},{"$f":"$F$8 * 'Block 2'!AE939","v":0},{"$f":"$F$8 * 'Block 2'!AF939","v":0},{"$f":"$F$8 * 'Block 2'!AG939","v":0},{"$f":"$F$8 * 'Block 2'!AH939","v":0},{"$f":"$F$8 * 'Block 2'!AI939","v":0},{"$f":"$F$8 * 'Block 2'!AJ939","v":0},{"$f":"$F$8 * 'Block 2'!AK939","v":0},{"$f":"$F$8 * 'Block 2'!AL939","v":0},{"$f":"$F$8 * 'Block 2'!AM939","v":0},{"$f":"$F$8 * 'Block 2'!AN939","v":0},{"$f":"$F$8 * 'Block 2'!AO939","v":0},{"$f":"$F$8 * 'Block 2'!AP939","v":0},{"$f":"$F$8 * 'Block 2'!AQ939","v":0},{"$f":"$F$8 * 'Block 2'!AR939","v":0},{"$f":"$F$8 * 'Block 2'!AS939","v":0},{"$f":"$F$8 * 'Block 2'!AT939","v":0},{"$f":"$F$8 * 'Block 2'!AU939","v":0},{"$f":"$F$8 * 'Block 2'!AV939","v":0},{"$f":"$F$8 * 'Block 2'!AW939","v":0},{"$f":"$F$8 * 'Block 2'!AX939","v":0},{"$f":"$F$8 * 'Block 2'!AY939","v":0},{"$f":"$F$8 * 'Block 2'!AZ939","v":0},{"$f":"$F$8 * 'Block 2'!BA939","v":0},{"$f":"$F$8 * 'Block 2'!BB939","v":0},{"$f":"$F$8 * 'Block 2'!BC939","v":0},{"$f":"$F$8 * 'Block 2'!BD939","v":0},{"$f":"$F$8 * 'Block 2'!BE939","v":0},{"$f":"$F$8 * 'Block 2'!BF939","v":0},{"$f":"$F$8 * 'Block 2'!BG939","v":0},{"$f":"$F$8 * 'Block 2'!BH939","v":0},{"$f":"$F$8 * 'Block 2'!BI939","v":0},{"$f":"$F$8 * 'Block 2'!BJ939","v":0},{"$f":"$F$8 * 'Block 2'!BK939","v":0},{"$f":"$F$8 * 'Block 2'!BL939","v":0},{"$f":"$F$8 * 'Block 2'!BM939","v":0},{"$f":"$F$8 * 'Block 2'!BN939","v":0},{"$f":"$F$8 * 'Block 2'!BO939","v":0},{"$f":"$F$8 * 'Block 2'!BP939","v":0},{"$f":"$F$8 * 'Block 2'!BQ939","v":0},{"$f":"$F$8 * 'Block 2'!BR939","v":0},{"$f":"$F$8 * 'Block 2'!BS939","v":0},{"$f":"$F$8 * 'Block 2'!BT939","v":0},{"$f":"$F$8 * 'Block 2'!BU939","v":0},{"$f":"$F$8 * 'Block 2'!BV939","v":0},{"$f":"$F$8 * 'Block 2'!BW939","v":0},{"$f":"$F$8 * 'Block 2'!BX939","v":0},{"$f":"$F$8 * 'Block 2'!BY939","v":0},{"$f":"$F$8 * 'Block 2'!BZ939","v":0},{"$f":"$F$8 * 'Block 2'!CA939","v":0},{"$f":"$F$8 * 'Block 2'!CB939","v":0},{"$f":"$F$8 * 'Block 2'!CC939","v":0},{"$f":"$F$8 * 'Block 2'!CD939","v":0},{"$f":"$F$8 * 'Block 2'!CE939","v":0},{"$f":"$F$8 * 'Block 2'!CF939","v":0},{"$f":"$F$8 * 'Block 2'!CG939","v":0},{"$f":"$F$8 * 'Block 2'!CH939","v":0},{"$f":"$F$8 * 'Block 2'!CI939","v":0},{"$f":"$F$8 * 'Block 2'!CJ939","v":0},{"$f":"$F$8 * 'Block 2'!CK939","v":0},{"$f":"$F$8 * 'Block 2'!CL939","v":0},{"$f":"$F$8 * 'Block 2'!CM939","v":0},{"$f":"$F$8 * 'Block 2'!CN939","v":0},{"$f":"$F$8 * 'Block 2'!CO939","v":0},{"$f":"$F$8 * 'Block 2'!CP939","v":0},{"$f":"$F$8 * 'Block 2'!CQ939","v":0},{"$f":"$F$8 * 'Block 2'!CR939","v":0},{"$f":"$F$8 * 'Block 2'!CS939","v":0},{"$f":"$F$8 * 'Block 2'!CT939","v":0},{"$f":"$F$8 * 'Block 2'!CU939","v":0},{"$f":"$F$8 * 'Block 2'!CV939","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5387473979.3606968,{"$f":"($F$8 * 'Block 2'!H940) + (' Block 2 LNG & DSO plants'!H665 * $F$519) - 'Offshore project'!H532","v":0},{"$f":"($F$8 * 'Block 2'!J940) + (' Block 2 LNG & DSO plants'!J665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!K940) + (' Block 2 LNG & DSO plants'!K665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!L940) + (' Block 2 LNG & DSO plants'!L665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!M940) + (' Block 2 LNG & DSO plants'!M665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!N940) + (' Block 2 LNG & DSO plants'!N665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!O940) + (' Block 2 LNG & DSO plants'!O665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!P940) + (' Block 2 LNG & DSO plants'!P665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!Q940) + (' Block 2 LNG & DSO plants'!Q665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!R940) + (' Block 2 LNG & DSO plants'!R665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!S940) + (' Block 2 LNG & DSO plants'!S665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!T940) + (' Block 2 LNG & DSO plants'!T665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!U940) + (' Block 2 LNG & DSO plants'!U665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!V940) + (' Block 2 LNG & DSO plants'!V665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!W940) + (' Block 2 LNG & DSO plants'!W665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!X940) + (' Block 2 LNG & DSO plants'!X665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!Y940) + (' Block 2 LNG & DSO plants'!Y665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!Z940) + (' Block 2 LNG & DSO plants'!Z665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AA940) + (' Block 2 LNG & DSO plants'!AA665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AB940) + (' Block 2 LNG & DSO plants'!AB665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AC940) + (' Block 2 LNG & DSO plants'!AC665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AD940) + (' Block 2 LNG & DSO plants'!AD665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AE940) + (' Block 2 LNG & DSO plants'!AE665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AF940) + (' Block 2 LNG & DSO plants'!AF665 * $F$519)","v":21584201.628552113},{"$f":"($F$8 * 'Block 2'!AG940) + (' Block 2 LNG & DSO plants'!AG665 * $F$519)","v":132759006.35262163},{"$f":"($F$8 * 'Block 2'!AH940) + (' Block 2 LNG & DSO plants'!AH665 * $F$519)","v":133669181.29476312},{"$f":"($F$8 * 'Block 2'!AI940) + (' Block 2 LNG & DSO plants'!AI665 * $F$519)","v":131553542.92704976},{"$f":"($F$8 * 'Block 2'!AJ940) + (' Block 2 LNG & DSO plants'!AJ665 * $F$519)","v":132428374.66690119},{"$f":"($F$8 * 'Block 2'!AK940) + (' Block 2 LNG & DSO plants'!AK665 * $F$519)","v":133286052.84322619},{"$f":"($F$8 * 'Block 2'!AL940) + (' Block 2 LNG & DSO plants'!AL665 * $F$519)","v":134126913.80040748},{"$f":"($F$8 * 'Block 2'!AM940) + (' Block 2 LNG & DSO plants'!AM665 * $F$519)","v":134951287.28784013},{"$f":"($F$8 * 'Block 2'!AN940) + (' Block 2 LNG & DSO plants'!AN665 * $F$519)","v":135759496.58924472},{"$f":"($F$8 * 'Block 2'!AO940) + (' Block 2 LNG & DSO plants'!AO665 * $F$519)","v":136551858.64944524},{"$f":"($F$8 * 'Block 2'!AP940) + (' Block 2 LNG & DSO plants'!AP665 * $F$519)","v":137328684.19866151},{"$f":"($F$8 * 'Block 2'!AQ940) + (' Block 2 LNG & DSO plants'!AQ665 * $F$519)","v":138090277.87436372},{"$f":"($F$8 * 'Block 2'!AR940) + (' Block 2 LNG & DSO plants'!AR665 * $F$519)","v":141137102.66654241},{"$f":"($F$8 * 'Block 2'!AS940) + (' Block 2 LNG & DSO plants'!AS665 * $F$519)","v":238035910.38854012},{"$f":"($F$8 * 'Block 2'!AT940) + (' Block 2 LNG & DSO plants'!AT665 * $F$519)","v":238036883.04547566},{"$f":"($F$8 * 'Block 2'!AU940) + (' Block 2 LNG & DSO plants'!AU665 * $F$519)","v":238037836.63070655},{"$f":"($F$8 * 'Block 2'!AV940) + (' Block 2 LNG & DSO plants'!AV665 * $F$519)","v":240773281.4677375},{"$f":"($F$8 * 'Block 2'!AW940) + (' Block 2 LNG & DSO plants'!AW665 * $F$519)","v":240774198.02409166},{"$f":"($F$8 * 'Block 2'!AX940) + (' Block 2 LNG & DSO plants'!AX665 * $F$519)","v":240145458.49483508},{"$f":"($F$8 * 'Block 2'!AY940) + (' Block 2 LNG & DSO plants'!AY665 * $F$519)","v":240303748.98866829},{"$f":"($F$8 * 'Block 2'!AZ940) + (' Block 2 LNG & DSO plants'!AZ665 * $F$519)","v":238042331.31608021},{"$f":"($F$8 * 'Block 2'!BA940) + (' Block 2 LNG & DSO plants'!BA665 * $F$519)","v":238043178.07247573},{"$f":"($F$8 * 'Block 2'!BB940) + (' Block 2 LNG & DSO plants'!BB665 * $F$519)","v":238044008.22580463},{"$f":"($F$8 * 'Block 2'!BC940) + (' Block 2 LNG & DSO plants'!BC665 * $F$519)","v":245544822.10161734},{"$f":"($F$8 * 'Block 2'!BD940) + (' Block 2 LNG & DSO plants'!BD665 * $F$519)","v":245545620.0190807},{"$f":"($F$8 * 'Block 2'!BE940) + (' Block 2 LNG & DSO plants'!BE665 * $F$519)","v":245546402.29110366},{"$f":"($F$8 * 'Block 2'!BF940) + (' Block 2 LNG & DSO plants'!BF665 * $F$519)","v":245547169.2244595},{"$f":"($F$8 * 'Block 2'!BG940) + (' Block 2 LNG & DSO plants'!BG665 * $F$519)","v":247181785.24172473},{"$f":"($F$8 * 'Block 2'!BH940) + (' Block 2 LNG & DSO plants'!BH665 * $F$519)","v":72480043.689381361},{"$f":"($F$8 * 'Block 2'!BI940) + (' Block 2 LNG & DSO plants'!BI665 * $F$519)","v":9029092.2079093903},{"$f":"($F$8 * 'Block 2'!BJ940) + (' Block 2 LNG & DSO plants'!BJ665 * $F$519)","v":9543108.5130061097},{"$f":"($F$8 * 'Block 2'!BK940) + (' Block 2 LNG & DSO plants'!BK665 * $F$519)","v":9543863.4840015043},{"$f":"($F$8 * 'Block 2'!BL940) + (' Block 2 LNG & DSO plants'!BL665 * $F$519)","v":24049257.154376619},{"$f":"($F$8 * 'Block 2'!BM940) + (' Block 2 LNG & DSO plants'!BM665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BN940) + (' Block 2 LNG & DSO plants'!BN665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BO940) + (' Block 2 LNG & DSO plants'!BO665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BP940) + (' Block 2 LNG & DSO plants'!BP665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BQ940) + (' Block 2 LNG & DSO plants'!BQ665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BR940) + (' Block 2 LNG & DSO plants'!BR665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BS940) + (' Block 2 LNG & DSO plants'!BS665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BT940) + (' Block 2 LNG & DSO plants'!BT665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BU940) + (' Block 2 LNG & DSO plants'!BU665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BV940) + (' Block 2 LNG & DSO plants'!BV665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BW940) + (' Block 2 LNG & DSO plants'!BW665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BX940) + (' Block 2 LNG & DSO plants'!BX665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BY940) + (' Block 2 LNG & DSO plants'!BY665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BZ940) + (' Block 2 LNG & DSO plants'!BZ665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CA940) + (' Block 2 LNG & DSO plants'!CA665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CB940) + (' Block 2 LNG & DSO plants'!CB665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CC940) + (' Block 2 LNG & DSO plants'!CC665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CD940) + (' Block 2 LNG & DSO plants'!CD665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CE940) + (' Block 2 LNG & DSO plants'!CE665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CF940) + (' Block 2 LNG & DSO plants'!CF665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CG940) + (' Block 2 LNG & DSO plants'!CG665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CH940) + (' Block 2 LNG & DSO plants'!CH665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CI940) + (' Block 2 LNG & DSO plants'!CI665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CJ940) + (' Block 2 LNG & DSO plants'!CJ665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CK940) + (' Block 2 LNG & DSO plants'!CK665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CL940) + (' Block 2 LNG & DSO plants'!CL665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CM940) + (' Block 2 LNG & DSO plants'!CM665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CN940) + (' Block 2 LNG & DSO plants'!CN665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CO940) + (' Block 2 LNG & DSO plants'!CO665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CP940) + (' Block 2 LNG & DSO plants'!CP665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CQ940) + (' Block 2 LNG & DSO plants'!CQ665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CR940) + (' Block 2 LNG & DSO plants'!CR665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CS940) + (' Block 2 LNG & DSO plants'!CS665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CT940) + (' Block 2 LNG & DSO plants'!CT665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CU940) + (' Block 2 LNG & DSO plants'!CU665 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CV940) + (' Block 2 LNG & DSO plants'!CV665 * $F$519)","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3425835000.0753207,{"$f":"($F$8 * 'Block 2'!H941) + (' Block 2 LNG & DSO plants'!H666 * $F$519) - 'Offshore project'!H533","v":0},{"$f":"($F$8 * 'Block 2'!J941) + (' Block 2 LNG & DSO plants'!J666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!K941) + (' Block 2 LNG & DSO plants'!K666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!L941) + (' Block 2 LNG & DSO plants'!L666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!M941) + (' Block 2 LNG & DSO plants'!M666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!N941) + (' Block 2 LNG & DSO plants'!N666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!O941) + (' Block 2 LNG & DSO plants'!O666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!P941) + (' Block 2 LNG & DSO plants'!P666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!Q941) + (' Block 2 LNG & DSO plants'!Q666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!R941) + (' Block 2 LNG & DSO plants'!R666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!S941) + (' Block 2 LNG & DSO plants'!S666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!T941) + (' Block 2 LNG & DSO plants'!T666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!U941) + (' Block 2 LNG & DSO plants'!U666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!V941) + (' Block 2 LNG & DSO plants'!V666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!W941) + (' Block 2 LNG & DSO plants'!W666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!X941) + (' Block 2 LNG & DSO plants'!X666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!Y941) + (' Block 2 LNG & DSO plants'!Y666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!Z941) + (' Block 2 LNG & DSO plants'!Z666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AA941) + (' Block 2 LNG & DSO plants'!AA666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AB941) + (' Block 2 LNG & DSO plants'!AB666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AC941) + (' Block 2 LNG & DSO plants'!AC666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AD941) + (' Block 2 LNG & DSO plants'!AD666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AE941) + (' Block 2 LNG & DSO plants'!AE666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AF941) + (' Block 2 LNG & DSO plants'!AF666 * $F$519)","v":61714379.003523849},{"$f":"($F$8 * 'Block 2'!AG941) + (' Block 2 LNG & DSO plants'!AG666 * $F$519)","v":110370952.66653958},{"$f":"($F$8 * 'Block 2'!AH941) + (' Block 2 LNG & DSO plants'!AH666 * $F$519)","v":108386583.8887389},{"$f":"($F$8 * 'Block 2'!AI941) + (' Block 2 LNG & DSO plants'!AI666 * $F$519)","v":99960174.252219334},{"$f":"($F$8 * 'Block 2'!AJ941) + (' Block 2 LNG & DSO plants'!AJ666 * $F$519)","v":75776960.133047059},{"$f":"($F$8 * 'Block 2'!AK941) + (' Block 2 LNG & DSO plants'!AK666 * $F$519)","v":76090079.251487017},{"$f":"($F$8 * 'Block 2'!AL941) + (' Block 2 LNG & DSO plants'!AL666 * $F$519)","v":76385786.977887109},{"$f":"($F$8 * 'Block 2'!AM941) + (' Block 2 LNG & DSO plants'!AM666 * $F$519)","v":76664086.558046877},{"$f":"($F$8 * 'Block 2'!AN941) + (' Block 2 LNG & DSO plants'!AN666 * $F$519)","v":76924971.02950123},{"$f":"($F$8 * 'Block 2'!AO941) + (' Block 2 LNG & DSO plants'!AO666 * $F$519)","v":77168423.117344111},{"$f":"($F$8 * 'Block 2'!AP941) + (' Block 2 LNG & DSO plants'!AP666 * $F$519)","v":77394415.122964397},{"$f":"($F$8 * 'Block 2'!AQ941) + (' Block 2 LNG & DSO plants'!AQ666 * $F$519)","v":77602908.805559263},{"$f":"($F$8 * 'Block 2'!AR941) + (' Block 2 LNG & DSO plants'!AR666 * $F$519)","v":77793855.256284863},{"$f":"($F$8 * 'Block 2'!AS941) + (' Block 2 LNG & DSO plants'!AS666 * $F$519)","v":110908097.6931933},{"$f":"($F$8 * 'Block 2'!AT941) + (' Block 2 LNG & DSO plants'!AT666 * $F$519)","v":139369774.64323914},{"$f":"($F$8 * 'Block 2'!AU941) + (' Block 2 LNG & DSO plants'!AU666 * $F$519)","v":149839940.27116606},{"$f":"($F$8 * 'Block 2'!AV941) + (' Block 2 LNG & DSO plants'!AV666 * $F$519)","v":150243494.48645765},{"$f":"($F$8 * 'Block 2'!AW941) + (' Block 2 LNG & DSO plants'!AW666 * $F$519)","v":152831868.05821157},{"$f":"($F$8 * 'Block 2'!AX941) + (' Block 2 LNG & DSO plants'!AX666 * $F$519)","v":154761653.03009591},{"$f":"($F$8 * 'Block 2'!AY941) + (' Block 2 LNG & DSO plants'!AY666 * $F$519)","v":157453231.86849582},{"$f":"($F$8 * 'Block 2'!AZ941) + (' Block 2 LNG & DSO plants'!AZ666 * $F$519)","v":159983028.11190575},{"$f":"($F$8 * 'Block 2'!BA941) + (' Block 2 LNG & DSO plants'!BA666 * $F$519)","v":157394009.38712668},{"$f":"($F$8 * 'Block 2'!BB941) + (' Block 2 LNG & DSO plants'!BB666 * $F$519)","v":154855755.73538247},{"$f":"($F$8 * 'Block 2'!BC941) + (' Block 2 LNG & DSO plants'!BC666 * $F$519)","v":158664457.29051256},{"$f":"($F$8 * 'Block 2'!BD941) + (' Block 2 LNG & DSO plants'!BD666 * $F$519)","v":155792784.98231238},{"$f":"($F$8 * 'Block 2'!BE941) + (' Block 2 LNG & DSO plants'!BE666 * $F$519)","v":155404004.45728546},{"$f":"($F$8 * 'Block 2'!BF941) + (' Block 2 LNG & DSO plants'!BF666 * $F$519)","v":155022847.07980809},{"$f":"($F$8 * 'Block 2'!BG941) + (' Block 2 LNG & DSO plants'!BG666 * $F$519)","v":156213710.76756802},{"$f":"($F$8 * 'Block 2'!BH941) + (' Block 2 LNG & DSO plants'!BH666 * $F$519)","v":46073224.975377254},{"$f":"($F$8 * 'Block 2'!BI941) + (' Block 2 LNG & DSO plants'!BI666 * $F$519)","v":6115952.1797999945},{"$f":"($F$8 * 'Block 2'!BJ941) + (' Block 2 LNG & DSO plants'!BJ666 * $F$519)","v":6420567.568938219},{"$f":"($F$8 * 'Block 2'!BK941) + (' Block 2 LNG & DSO plants'!BK666 * $F$519)","v":6208120.3694119854},{"$f":"($F$8 * 'Block 2'!BL941) + (' Block 2 LNG & DSO plants'!BL666 * $F$519)","v":20044901.055889346},{"$f":"($F$8 * 'Block 2'!BM941) + (' Block 2 LNG & DSO plants'!BM666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BN941) + (' Block 2 LNG & DSO plants'!BN666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BO941) + (' Block 2 LNG & DSO plants'!BO666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BP941) + (' Block 2 LNG & DSO plants'!BP666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BQ941) + (' Block 2 LNG & DSO plants'!BQ666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BR941) + (' Block 2 LNG & DSO plants'!BR666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BS941) + (' Block 2 LNG & DSO plants'!BS666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BT941) + (' Block 2 LNG & DSO plants'!BT666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BU941) + (' Block 2 LNG & DSO plants'!BU666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BV941) + (' Block 2 LNG & DSO plants'!BV666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BW941) + (' Block 2 LNG & DSO plants'!BW666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BX941) + (' Block 2 LNG & DSO plants'!BX666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BY941) + (' Block 2 LNG & DSO plants'!BY666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BZ941) + (' Block 2 LNG & DSO plants'!BZ666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CA941) + (' Block 2 LNG & DSO plants'!CA666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CB941) + (' Block 2 LNG & DSO plants'!CB666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CC941) + (' Block 2 LNG & DSO plants'!CC666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CD941) + (' Block 2 LNG & DSO plants'!CD666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CE941) + (' Block 2 LNG & DSO plants'!CE666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CF941) + (' Block 2 LNG & DSO plants'!CF666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CG941) + (' Block 2 LNG & DSO plants'!CG666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CH941) + (' Block 2 LNG & DSO plants'!CH666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CI941) + (' Block 2 LNG & DSO plants'!CI666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CJ941) + (' Block 2 LNG & DSO plants'!CJ666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CK941) + (' Block 2 LNG & DSO plants'!CK666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CL941) + (' Block 2 LNG & DSO plants'!CL666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CM941) + (' Block 2 LNG & DSO plants'!CM666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CN941) + (' Block 2 LNG & DSO plants'!CN666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CO941) + (' Block 2 LNG & DSO plants'!CO666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CP941) + (' Block 2 LNG & DSO plants'!CP666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CQ941) + (' Block 2 LNG & DSO plants'!CQ666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CR941) + (' Block 2 LNG & DSO plants'!CR666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CS941) + (' Block 2 LNG & DSO plants'!CS666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CT941) + (' Block 2 LNG & DSO plants'!CT666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CU941) + (' Block 2 LNG & DSO plants'!CU666 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CV941) + (' Block 2 LNG & DSO plants'!CV666 * $F$519)","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},491606042.98259163,{"$f":"($F$8 * 'Block 2'!H942) + (' Block 2 LNG & DSO plants'!H667 * $F$519) - 'Offshore project'!H534","v":0},{"$f":"($F$8 * 'Block 2'!J942) + (' Block 2 LNG & DSO plants'!J667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!K942) + (' Block 2 LNG & DSO plants'!K667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!L942) + (' Block 2 LNG & DSO plants'!L667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!M942) + (' Block 2 LNG & DSO plants'!M667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!N942) + (' Block 2 LNG & DSO plants'!N667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!O942) + (' Block 2 LNG & DSO plants'!O667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!P942) + (' Block 2 LNG & DSO plants'!P667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!Q942) + (' Block 2 LNG & DSO plants'!Q667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!R942) + (' Block 2 LNG & DSO plants'!R667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!S942) + (' Block 2 LNG & DSO plants'!S667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!T942) + (' Block 2 LNG & DSO plants'!T667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!U942) + (' Block 2 LNG & DSO plants'!U667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!V942) + (' Block 2 LNG & DSO plants'!V667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!W942) + (' Block 2 LNG & DSO plants'!W667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!X942) + (' Block 2 LNG & DSO plants'!X667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!Y942) + (' Block 2 LNG & DSO plants'!Y667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!Z942) + (' Block 2 LNG & DSO plants'!Z667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AA942) + (' Block 2 LNG & DSO plants'!AA667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AB942) + (' Block 2 LNG & DSO plants'!AB667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AC942) + (' Block 2 LNG & DSO plants'!AC667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AD942) + (' Block 2 LNG & DSO plants'!AD667 * $F$519)","v":60703830.828652509},{"$f":"($F$8 * 'Block 2'!AE942) + (' Block 2 LNG & DSO plants'!AE667 * $F$519)","v":56767996.267899692},{"$f":"($F$8 * 'Block 2'!AF942) + (' Block 2 LNG & DSO plants'!AF667 * $F$519)","v":52826968.032787301},{"$f":"($F$8 * 'Block 2'!AG942) + (' Block 2 LNG & DSO plants'!AG667 * $F$519)","v":48878376.953036204},{"$f":"($F$8 * 'Block 2'!AH942) + (' Block 2 LNG & DSO plants'!AH667 * $F$519)","v":44919826.182475626},{"$f":"($F$8 * 'Block 2'!AI942) + (' Block 2 LNG & DSO plants'!AI667 * $F$519)","v":40948889.517801203},{"$f":"($F$8 * 'Block 2'!AJ942) + (' Block 2 LNG & DSO plants'!AJ667 * $F$519)","v":36963109.68358162},{"$f":"($F$8 * 'Block 2'!AK942) + (' Block 2 LNG & DSO plants'!AK667 * $F$519)","v":32959996.582173754},{"$f":"($F$8 * 'Block 2'!AL942) + (' Block 2 LNG & DSO plants'!AL667 * $F$519)","v":28937025.507172965},{"$f":"($F$8 * 'Block 2'!AM942) + (' Block 2 LNG & DSO plants'!AM667 * $F$519)","v":24891635.318990126},{"$f":"($F$8 * 'Block 2'!AN942) + (' Block 2 LNG & DSO plants'!AN667 * $F$519)","v":20821226.581110783},{"$f":"($F$8 * 'Block 2'!AO942) + (' Block 2 LNG & DSO plants'!AO667 * $F$519)","v":16723159.655554835},{"$f":"($F$8 * 'Block 2'!AP942) + (' Block 2 LNG & DSO plants'!AP667 * $F$519)","v":12594752.756016321},{"$f":"($F$8 * 'Block 2'!AQ942) + (' Block 2 LNG & DSO plants'!AQ667 * $F$519)","v":8433279.9571231231},{"$f":"($F$8 * 'Block 2'!AR942) + (' Block 2 LNG & DSO plants'!AR667 * $F$519)","v":4235969.1582155544},{"$f":"($F$8 * 'Block 2'!AS942) + (' Block 2 LNG & DSO plants'!AS667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AT942) + (' Block 2 LNG & DSO plants'!AT667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AU942) + (' Block 2 LNG & DSO plants'!AU667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AV942) + (' Block 2 LNG & DSO plants'!AV667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AW942) + (' Block 2 LNG & DSO plants'!AW667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AX942) + (' Block 2 LNG & DSO plants'!AX667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AY942) + (' Block 2 LNG & DSO plants'!AY667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!AZ942) + (' Block 2 LNG & DSO plants'!AZ667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BA942) + (' Block 2 LNG & DSO plants'!BA667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BB942) + (' Block 2 LNG & DSO plants'!BB667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BC942) + (' Block 2 LNG & DSO plants'!BC667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BD942) + (' Block 2 LNG & DSO plants'!BD667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BE942) + (' Block 2 LNG & DSO plants'!BE667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BF942) + (' Block 2 LNG & DSO plants'!BF667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BG942) + (' Block 2 LNG & DSO plants'!BG667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BH942) + (' Block 2 LNG & DSO plants'!BH667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BI942) + (' Block 2 LNG & DSO plants'!BI667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BJ942) + (' Block 2 LNG & DSO plants'!BJ667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BK942) + (' Block 2 LNG & DSO plants'!BK667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BL942) + (' Block 2 LNG & DSO plants'!BL667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BM942) + (' Block 2 LNG & DSO plants'!BM667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BN942) + (' Block 2 LNG & DSO plants'!BN667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BO942) + (' Block 2 LNG & DSO plants'!BO667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BP942) + (' Block 2 LNG & DSO plants'!BP667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BQ942) + (' Block 2 LNG & DSO plants'!BQ667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BR942) + (' Block 2 LNG & DSO plants'!BR667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BS942) + (' Block 2 LNG & DSO plants'!BS667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BT942) + (' Block 2 LNG & DSO plants'!BT667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BU942) + (' Block 2 LNG & DSO plants'!BU667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BV942) + (' Block 2 LNG & DSO plants'!BV667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BW942) + (' Block 2 LNG & DSO plants'!BW667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BX942) + (' Block 2 LNG & DSO plants'!BX667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BY942) + (' Block 2 LNG & DSO plants'!BY667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!BZ942) + (' Block 2 LNG & DSO plants'!BZ667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CA942) + (' Block 2 LNG & DSO plants'!CA667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CB942) + (' Block 2 LNG & DSO plants'!CB667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CC942) + (' Block 2 LNG & DSO plants'!CC667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CD942) + (' Block 2 LNG & DSO plants'!CD667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CE942) + (' Block 2 LNG & DSO plants'!CE667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CF942) + (' Block 2 LNG & DSO plants'!CF667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CG942) + (' Block 2 LNG & DSO plants'!CG667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CH942) + (' Block 2 LNG & DSO plants'!CH667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CI942) + (' Block 2 LNG & DSO plants'!CI667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CJ942) + (' Block 2 LNG & DSO plants'!CJ667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CK942) + (' Block 2 LNG & DSO plants'!CK667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CL942) + (' Block 2 LNG & DSO plants'!CL667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CM942) + (' Block 2 LNG & DSO plants'!CM667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CN942) + (' Block 2 LNG & DSO plants'!CN667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CO942) + (' Block 2 LNG & DSO plants'!CO667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CP942) + (' Block 2 LNG & DSO plants'!CP667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CQ942) + (' Block 2 LNG & DSO plants'!CQ667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CR942) + (' Block 2 LNG & DSO plants'!CR667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CS942) + (' Block 2 LNG & DSO plants'!CS667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CT942) + (' Block 2 LNG & DSO plants'!CT667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CU942) + (' Block 2 LNG & DSO plants'!CU667 * $F$519)","v":0},{"$f":"($F$8 * 'Block 2'!CV942) + (' Block 2 LNG & DSO plants'!CV667 * $F$519)","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},31709008686.529751,null,{"$f":"SUM(J523:J534)","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,1144481.4513010813,1122040.6385304718,1100039.8416965408,1078470.4330358244,1057323.9539566906,136855268.47775808,270365251.85482734,372564436.0192644,547760756.0057044,570744120.63914347,621435709.55775523,843828764.91199625,845566313.19159985,847272887.72308719,855951792.83018386,936595223.68007433,950800209.52050579,985317596.59413588,1140265039.4559567,1185762097.6071885,1345167783.4290953,1374111040.2606788,1384575198.301651,1234301429.0264781,1211006066.880692,1183861883.377897,1162081703.5212564,1293287407.7349937,1316588576.2580056,1339432859.1237035,1380154545.127533,1405999595.901334,1409498620.6265764,1412929037.0238729,1426989643.2054958,432761923.75275713,64081184.764048986,68671735.328682378,70583760.124418512,73940401.755115062,{"$f":"SUM(BM523:BM534)","v":0},0,0,0,0,{"$f":"SUM(BR523:BR534)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE523:CE534)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J537:CV537)","v":64772820868.245308},null,{"$f":"J79","v":-375000000},-375000000,-225000000,-225000000,-150000000,-75000000,-75000000,0,0,0,0,0,0,0,0,-602016171.63514471,-1206017508.1487474,-2389353115.3679523,-2979019146.368907,-3240351328.9974933,-280246215.93889809,2772429542.442625,2772429542.442625,2772429542.442625,2772429542.442625,2733134660.7421455,2733134660.7421455,2244328722.950316,2244328722.950316,2244328722.950316,2234552604.194479,2723358541.9863091,{"$f":"AP79","v":2733134660.7421455},2733134660.7421455,2733134660.7421455,2733134660.7421455,2733134660.7421455,2733134660.7421455,2244328722.950316,2244328722.950316,2234552604.194479,2236996633.8834381,2733134660.7421455,2733134660.7421455,2733134660.7421455,2808134660.7421455,2808134660.7421455,2808134660.7421455,2808134660.7421455,2832913040.1136084,847420948.53115201,119124754.38224891,126456843.44912636,126456843.44912636,-120390155.13574758,0,0,0,0,0,0,0,0,0,{"$f":"BV79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"AETR",null,"%",{"$f":"IFERROR((H535 - H534) / H537,\"-\")","v":0.48195218650499444}]
[]
[{"$nulls":4},"Error Check: Government Revenue Totals equal DCF sheet Totals",null,null,{"$f":"SUM(I518:I534)","v":0}]
[]
[null,null,null,"Investment Decision"]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J543:CV543)","v":0},null,{"$f":"J523 * Discounting!J$12","v":0},{"$f":"K523 * Discounting!K$12","v":0},{"$f":"L523 * Discounting!L$12","v":0},{"$f":"M523 * Discounting!M$12","v":0},{"$f":"N523 * Discounting!N$12","v":0},{"$f":"O523 * Discounting!O$12","v":0},{"$f":"P523 * Discounting!P$12","v":0},{"$f":"Q523 * Discounting!Q$12","v":0},{"$f":"R523 * Discounting!R$12","v":0},{"$f":"S523 * Discounting!S$12","v":0},{"$f":"T523 * Discounting!T$12","v":0},{"$f":"U523 * Discounting!U$12","v":0},{"$f":"V523 * Discounting!V$12","v":0},{"$f":"W523 * Discounting!W$12","v":0},{"$f":"X523 * Discounting!X$12","v":0},{"$f":"Y523 * Discounting!Y$12","v":0},{"$f":"Z523 * Discounting!Z$12","v":0},{"$f":"AA523 * Discounting!AA$12","v":0},{"$f":"AB523 * Discounting!AB$12","v":0},{"$f":"AC523 * Discounting!AC$12","v":0},{"$f":"AD523 * Discounting!AD$12","v":0},{"$f":"AE523 * Discounting!AE$12","v":0},{"$f":"AF523 * Discounting!AF$12","v":0},{"$f":"AG523 * Discounting!AG$12","v":0},{"$f":"AH523 * Discounting!AH$12","v":0},{"$f":"AI523 * Discounting!AI$12","v":0},{"$f":"AJ523 * Discounting!AJ$12","v":0},{"$f":"AK523 * Discounting!AK$12","v":0},{"$f":"AL523 * Discounting!AL$12","v":0},{"$f":"AM523 * Discounting!AM$12","v":0},{"$f":"AN523 * Discounting!AN$12","v":0},{"$f":"AO523 * Discounting!AO$12","v":0},{"$f":"AP523 * Discounting!AP$12","v":0},{"$f":"AQ523 * Discounting!AQ$12","v":0},{"$f":"AR523 * Discounting!AR$12","v":0},{"$f":"AS523 * Discounting!AS$12","v":0},{"$f":"AT523 * Discounting!AT$12","v":0},{"$f":"AU523 * Discounting!AU$12","v":0},{"$f":"AV523 * Discounting!AV$12","v":0},{"$f":"AW523 * Discounting!AW$12","v":0},{"$f":"AX523 * Discounting!AX$12","v":0},{"$f":"AY523 * Discounting!AY$12","v":0},{"$f":"AZ523 * Discounting!AZ$12","v":0},{"$f":"BA523 * Discounting!BA$12","v":0},{"$f":"BB523 * Discounting!BB$12","v":0},{"$f":"BC523 * Discounting!BC$12","v":0},{"$f":"BD523 * Discounting!BD$12","v":0},{"$f":"BE523 * Discounting!BE$12","v":0},{"$f":"BF523 * Discounting!BF$12","v":0},{"$f":"BG523 * Discounting!BG$12","v":0},{"$f":"BH523 * Discounting!BH$12","v":0},{"$f":"BI523 * Discounting!BI$12","v":0},{"$f":"BJ523 * Discounting!BJ$12","v":0},{"$f":"BK523 * Discounting!BK$12","v":0},{"$f":"BL523 * Discounting!BL$12","v":0},{"$f":"BM523 * Discounting!BM$12","v":0},{"$f":"BN523 * Discounting!BN$12","v":0},{"$f":"BO523 * Discounting!BO$12","v":0},{"$f":"BP523 * Discounting!BP$12","v":0},{"$f":"BQ523 * Discounting!BQ$12","v":0},{"$f":"BR523 * Discounting!BR$12","v":0},{"$f":"BS523 * Discounting!BS$12","v":0},{"$f":"BT523 * Discounting!BT$12","v":0},{"$f":"BU523 * Discounting!BU$12","v":0},{"$f":"BV523 * Discounting!BV$12","v":0},{"$f":"BW523 * Discounting!BW$12","v":0},{"$f":"BX523 * Discounting!BX$12","v":0},{"$f":"BY523 * Discounting!BY$12","v":0},{"$f":"BZ523 * Discounting!BZ$12","v":0},{"$f":"CA523 * Discounting!CA$12","v":0},{"$f":"CB523 * Discounting!CB$12","v":0},{"$f":"CC523 * Discounting!CC$12","v":0},{"$f":"CD523 * Discounting!CD$12","v":0},{"$f":"CE523 * Discounting!CE$12","v":0},{"$f":"CF523 * Discounting!CF$12","v":0},{"$f":"CG523 * Discounting!CG$12","v":0},{"$f":"CH523 * Discounting!CH$12","v":0},{"$f":"CI523 * Discounting!CI$12","v":0},{"$f":"CJ523 * Discounting!CJ$12","v":0},{"$f":"CK523 * Discounting!CK$12","v":0},{"$f":"CL523 * Discounting!CL$12","v":0},{"$f":"CM523 * Discounting!CM$12","v":0},{"$f":"CN523 * Discounting!CN$12","v":0},{"$f":"CO523 * Discounting!CO$12","v":0},{"$f":"CP523 * Discounting!CP$12","v":0},{"$f":"CQ523 * Discounting!CQ$12","v":0},{"$f":"CR523 * Discounting!CR$12","v":0},{"$f":"CS523 * Discounting!CS$12","v":0},{"$f":"CT523 * Discounting!CT$12","v":0},{"$f":"CU523 * Discounting!CU$12","v":0},{"$f":"CV523 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},28143160.198128276,null,{"$f":"J524 * Discounting!J$12","v":0},{"$f":"K524 * Discounting!K$12","v":0},{"$f":"L524 * Discounting!L$12","v":0},{"$f":"M524 * Discounting!M$12","v":0},{"$f":"N524 * Discounting!N$12","v":0},{"$f":"O524 * Discounting!O$12","v":0},{"$f":"P524 * Discounting!P$12","v":0},{"$f":"Q524 * Discounting!Q$12","v":0},{"$f":"R524 * Discounting!R$12","v":0},{"$f":"S524 * Discounting!S$12","v":0},{"$f":"T524 * Discounting!T$12","v":0},{"$f":"U524 * Discounting!U$12","v":0},{"$f":"V524 * Discounting!V$12","v":0},{"$f":"W524 * Discounting!W$12","v":0},{"$f":"X524 * Discounting!X$12","v":0},{"$f":"Y524 * Discounting!Y$12","v":1008621.829826594},{"$f":"Z524 * Discounting!Z$12","v":988844.93120254297},{"$f":"AA524 * Discounting!AA$12","v":969455.81490445393},{"$f":"AB524 * Discounting!AB$12","v":950446.87735730771},{"$f":"AC524 * Discounting!AC$12","v":931810.66407579195},{"$f":"AD524 * Discounting!AD$12","v":913539.86674097239},{"$f":"AE524 * Discounting!AE$12","v":895627.32033428666},{"$f":"AF524 * Discounting!AF$12","v":878066.00032773206},{"$f":"AG524 * Discounting!AG$12","v":860849.01992914907},{"$f":"AH524 * Discounting!AH$12","v":843969.6273815186},{"$f":"AI524 * Discounting!AI$12","v":827421.20331521425},{"$f":"AJ524 * Discounting!AJ$12","v":811197.25815217081},{"$f":"AK524 * Discounting!AK$12","v":795291.42956095177},{"$f":"AL524 * Discounting!AL$12","v":779697.47996171738},{"$f":"AM524 * Discounting!AM$12","v":764409.29408011516},{"$f":"AN524 * Discounting!AN$12","v":749420.8765491324},{"$f":"AO524 * Discounting!AO$12","v":734726.34955797298},{"$f":"AP524 * Discounting!AP$12","v":720319.95054703229},{"$f":"AQ524 * Discounting!AQ$12","v":706196.02994807076},{"$f":"AR524 * Discounting!AR$12","v":692349.04896869685},{"$f":"AS524 * Discounting!AS$12","v":678773.57742029103},{"$f":"AT524 * Discounting!AT$12","v":665464.29158852063},{"$f":"AU524 * Discounting!AU$12","v":652415.97214560839},{"$f":"AV524 * Discounting!AV$12","v":639623.50210353767},{"$f":"AW524 * Discounting!AW$12","v":627081.86480738979},{"$f":"AX524 * Discounting!AX$12","v":614786.1419680292},{"$f":"AY524 * Discounting!AY$12","v":602731.51173336199},{"$f":"AZ524 * Discounting!AZ$12","v":590913.24679741368},{"$f":"BA524 * Discounting!BA$12","v":579326.71254648396},{"$f":"BB524 * Discounting!BB$12","v":567967.36524165096},{"$f":"BC524 * Discounting!BC$12","v":556830.75023691263},{"$f":"BD524 * Discounting!BD$12","v":545912.50023226719},{"$f":"BE524 * Discounting!BE$12","v":535208.33356104628},{"$f":"BF524 * Discounting!BF$12","v":524714.05251082964},{"$f":"BG524 * Discounting!BG$12","v":514425.54167728394},{"$f":"BH524 * Discounting!BH$12","v":504338.76635027834},{"$f":"BI524 * Discounting!BI$12","v":494449.77093164547},{"$f":"BJ524 * Discounting!BJ$12","v":484754.6773839661},{"$f":"BK524 * Discounting!BK$12","v":475249.68370977067},{"$f":"BL524 * Discounting!BL$12","v":465931.06246055948},{"$f":"BM524 * Discounting!BM$12","v":0},{"$f":"BN524 * Discounting!BN$12","v":0},{"$f":"BO524 * Discounting!BO$12","v":0},{"$f":"BP524 * Discounting!BP$12","v":0},{"$f":"BQ524 * Discounting!BQ$12","v":0},{"$f":"BR524 * Discounting!BR$12","v":0},{"$f":"BS524 * Discounting!BS$12","v":0},{"$f":"BT524 * Discounting!BT$12","v":0},{"$f":"BU524 * Discounting!BU$12","v":0},{"$f":"BV524 * Discounting!BV$12","v":0},{"$f":"BW524 * Discounting!BW$12","v":0},{"$f":"BX524 * Discounting!BX$12","v":0},{"$f":"BY524 * Discounting!BY$12","v":0},{"$f":"BZ524 * Discounting!BZ$12","v":0},{"$f":"CA524 * Discounting!CA$12","v":0},{"$f":"CB524 * Discounting!CB$12","v":0},{"$f":"CC524 * Discounting!CC$12","v":0},{"$f":"CD524 * Discounting!CD$12","v":0},{"$f":"CE524 * Discounting!CE$12","v":0},{"$f":"CF524 * Discounting!CF$12","v":0},{"$f":"CG524 * Discounting!CG$12","v":0},{"$f":"CH524 * Discounting!CH$12","v":0},{"$f":"CI524 * Discounting!CI$12","v":0},{"$f":"CJ524 * Discounting!CJ$12","v":0},{"$f":"CK524 * Discounting!CK$12","v":0},{"$f":"CL524 * Discounting!CL$12","v":0},{"$f":"CM524 * Discounting!CM$12","v":0},{"$f":"CN524 * Discounting!CN$12","v":0},{"$f":"CO524 * Discounting!CO$12","v":0},{"$f":"CP524 * Discounting!CP$12","v":0},{"$f":"CQ524 * Discounting!CQ$12","v":0},{"$f":"CR524 * Discounting!CR$12","v":0},{"$f":"CS524 * Discounting!CS$12","v":0},{"$f":"CT524 * Discounting!CT$12","v":0},{"$f":"CU524 * Discounting!CU$12","v":0},{"$f":"CV524 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3790835.1559978812,null,{"$f":"J525 * Discounting!J$12","v":0},{"$f":"K525 * Discounting!K$12","v":0},{"$f":"L525 * Discounting!L$12","v":0},{"$f":"M525 * Discounting!M$12","v":0},{"$f":"N525 * Discounting!N$12","v":0},{"$f":"O525 * Discounting!O$12","v":0},{"$f":"P525 * Discounting!P$12","v":0},{"$f":"Q525 * Discounting!Q$12","v":0},{"$f":"R525 * Discounting!R$12","v":0},{"$f":"S525 * Discounting!S$12","v":0},{"$f":"T525 * Discounting!T$12","v":0},{"$f":"U525 * Discounting!U$12","v":0},{"$f":"V525 * Discounting!V$12","v":0},{"$f":"W525 * Discounting!W$12","v":0},{"$f":"X525 * Discounting!X$12","v":0},{"$f":"Y525 * Discounting!Y$12","v":135859.62147448733},{"$f":"Z525 * Discounting!Z$12","v":133195.70732792874},{"$f":"AA525 * Discounting!AA$12","v":130584.02679208701},{"$f":"AB525 * Discounting!AB$12","v":128023.55567851667},{"$f":"AC525 * Discounting!AC$12","v":125513.28988089869},{"$f":"AD525 * Discounting!AD$12","v":123052.24498127322},{"$f":"AE525 * Discounting!AE$12","v":120639.45586399337},{"$f":"AF525 * Discounting!AF$12","v":118273.9763372484},{"$f":"AG525 * Discounting!AG$12","v":115954.87876200821},{"$f":"AH525 * Discounting!AH$12","v":113681.25368824335},{"$f":"AI525 * Discounting!AI$12","v":111452.20949827778},{"$f":"AJ525 * Discounting!AJ$12","v":109266.87205713509},{"$f":"AK525 * Discounting!AK$12","v":107124.38436974026},{"$f":"AL525 * Discounting!AL$12","v":105023.9062448434},{"$f":"AM525 * Discounting!AM$12","v":102964.61396553274},{"$f":"AN525 * Discounting!AN$12","v":100945.69996620857},{"$f":"AO525 * Discounting!AO$12","v":98966.372515890747},{"$f":"AP525 * Discounting!AP$12","v":97025.855407736031},{"$f":"AQ525 * Discounting!AQ$12","v":95123.387654643157},{"$f":"AR525 * Discounting!AR$12","v":93258.223190826626},{"$f":"AS525 * Discounting!AS$12","v":91429.630579241784},{"$f":"AT525 * Discounting!AT$12","v":89636.892724746853},{"$f":"AU525 * Discounting!AU$12","v":87879.306592889072},{"$f":"AV525 * Discounting!AV$12","v":86156.18293420496},{"$f":"AW525 * Discounting!AW$12","v":84466.846013926421},{"$f":"AX525 * Discounting!AX$12","v":82810.633346986695},{"$f":"AY525 * Discounting!AY$12","v":81186.895438222244},{"$f":"AZ525 * Discounting!AZ$12","v":79594.995527668871},{"$f":"BA525 * Discounting!BA$12","v":78034.309340851818},{"$f":"BB525 * Discounting!BB$12","v":76504.224843972377},{"$f":"BC525 * Discounting!BC$12","v":75004.142003894478},{"$f":"BD525 * Discounting!BD$12","v":73533.472552837717},{"$f":"BE525 * Discounting!BE$12","v":72091.639757684025},{"$f":"BF525 * Discounting!BF$12","v":70678.078193807873},{"$f":"BG525 * Discounting!BG$12","v":69292.233523341041},{"$f":"BH525 * Discounting!BH$12","v":67933.562277785342},{"$f":"BI525 * Discounting!BI$12","v":66601.531644887596},{"$f":"BJ525 * Discounting!BJ$12","v":65295.619259693711},{"$f":"BK525 * Discounting!BK$12","v":64015.312999699709},{"$f":"BL525 * Discounting!BL$12","v":62760.110784019329},{"$f":"BM525 * Discounting!BM$12","v":0},{"$f":"BN525 * Discounting!BN$12","v":0},{"$f":"BO525 * Discounting!BO$12","v":0},{"$f":"BP525 * Discounting!BP$12","v":0},{"$f":"BQ525 * Discounting!BQ$12","v":0},{"$f":"BR525 * Discounting!BR$12","v":0},{"$f":"BS525 * Discounting!BS$12","v":0},{"$f":"BT525 * Discounting!BT$12","v":0},{"$f":"BU525 * Discounting!BU$12","v":0},{"$f":"BV525 * Discounting!BV$12","v":0},{"$f":"BW525 * Discounting!BW$12","v":0},{"$f":"BX525 * Discounting!BX$12","v":0},{"$f":"BY525 * Discounting!BY$12","v":0},{"$f":"BZ525 * Discounting!BZ$12","v":0},{"$f":"CA525 * Discounting!CA$12","v":0},{"$f":"CB525 * Discounting!CB$12","v":0},{"$f":"CC525 * Discounting!CC$12","v":0},{"$f":"CD525 * Discounting!CD$12","v":0},{"$f":"CE525 * Discounting!CE$12","v":0},{"$f":"CF525 * Discounting!CF$12","v":0},{"$f":"CG525 * Discounting!CG$12","v":0},{"$f":"CH525 * Discounting!CH$12","v":0},{"$f":"CI525 * Discounting!CI$12","v":0},{"$f":"CJ525 * Discounting!CJ$12","v":0},{"$f":"CK525 * Discounting!CK$12","v":0},{"$f":"CL525 * Discounting!CL$12","v":0},{"$f":"CM525 * Discounting!CM$12","v":0},{"$f":"CN525 * Discounting!CN$12","v":0},{"$f":"CO525 * Discounting!CO$12","v":0},{"$f":"CP525 * Discounting!CP$12","v":0},{"$f":"CQ525 * Discounting!CQ$12","v":0},{"$f":"CR525 * Discounting!CR$12","v":0},{"$f":"CS525 * Discounting!CS$12","v":0},{"$f":"CT525 * Discounting!CT$12","v":0},{"$f":"CU525 * Discounting!CU$12","v":0},{"$f":"CV525 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J526 * Discounting!J$12","v":0},{"$f":"K526 * Discounting!K$12","v":0},{"$f":"L526 * Discounting!L$12","v":0},{"$f":"M526 * Discounting!M$12","v":0},{"$f":"N526 * Discounting!N$12","v":0},{"$f":"O526 * Discounting!O$12","v":0},{"$f":"P526 * Discounting!P$12","v":0},{"$f":"Q526 * Discounting!Q$12","v":0},{"$f":"R526 * Discounting!R$12","v":0},{"$f":"S526 * Discounting!S$12","v":0},{"$f":"T526 * Discounting!T$12","v":0},{"$f":"U526 * Discounting!U$12","v":0},{"$f":"V526 * Discounting!V$12","v":0},{"$f":"W526 * Discounting!W$12","v":0},{"$f":"X526 * Discounting!X$12","v":0},{"$f":"Y526 * Discounting!Y$12","v":0},{"$f":"Z526 * Discounting!Z$12","v":0},{"$f":"AA526 * Discounting!AA$12","v":0},{"$f":"AB526 * Discounting!AB$12","v":0},{"$f":"AC526 * Discounting!AC$12","v":0},{"$f":"AD526 * Discounting!AD$12","v":0},{"$f":"AE526 * Discounting!AE$12","v":0},{"$f":"AF526 * Discounting!AF$12","v":0},{"$f":"AG526 * Discounting!AG$12","v":0},{"$f":"AH526 * Discounting!AH$12","v":0},{"$f":"AI526 * Discounting!AI$12","v":0},{"$f":"AJ526 * Discounting!AJ$12","v":0},{"$f":"AK526 * Discounting!AK$12","v":0},{"$f":"AL526 * Discounting!AL$12","v":0},{"$f":"AM526 * Discounting!AM$12","v":0},{"$f":"AN526 * Discounting!AN$12","v":0},{"$f":"AO526 * Discounting!AO$12","v":0},{"$f":"AP526 * Discounting!AP$12","v":0},{"$f":"AQ526 * Discounting!AQ$12","v":0},{"$f":"AR526 * Discounting!AR$12","v":0},{"$f":"AS526 * Discounting!AS$12","v":0},{"$f":"AT526 * Discounting!AT$12","v":0},{"$f":"AU526 * Discounting!AU$12","v":0},{"$f":"AV526 * Discounting!AV$12","v":0},{"$f":"AW526 * Discounting!AW$12","v":0},{"$f":"AX526 * Discounting!AX$12","v":0},{"$f":"AY526 * Discounting!AY$12","v":0},{"$f":"AZ526 * Discounting!AZ$12","v":0},{"$f":"BA526 * Discounting!BA$12","v":0},{"$f":"BB526 * Discounting!BB$12","v":0},{"$f":"BC526 * Discounting!BC$12","v":0},{"$f":"BD526 * Discounting!BD$12","v":0},{"$f":"BE526 * Discounting!BE$12","v":0},{"$f":"BF526 * Discounting!BF$12","v":0},{"$f":"BG526 * Discounting!BG$12","v":0},{"$f":"BH526 * Discounting!BH$12","v":0},{"$f":"BI526 * Discounting!BI$12","v":0},{"$f":"BJ526 * Discounting!BJ$12","v":0},{"$f":"BK526 * Discounting!BK$12","v":0},{"$f":"BL526 * Discounting!BL$12","v":0},{"$f":"BM526 * Discounting!BM$12","v":0},{"$f":"BN526 * Discounting!BN$12","v":0},{"$f":"BO526 * Discounting!BO$12","v":0},{"$f":"BP526 * Discounting!BP$12","v":0},{"$f":"BQ526 * Discounting!BQ$12","v":0},{"$f":"BR526 * Discounting!BR$12","v":0},{"$f":"BS526 * Discounting!BS$12","v":0},{"$f":"BT526 * Discounting!BT$12","v":0},{"$f":"BU526 * Discounting!BU$12","v":0},{"$f":"BV526 * Discounting!BV$12","v":0},{"$f":"BW526 * Discounting!BW$12","v":0},{"$f":"BX526 * Discounting!BX$12","v":0},{"$f":"BY526 * Discounting!BY$12","v":0},{"$f":"BZ526 * Discounting!BZ$12","v":0},{"$f":"CA526 * Discounting!CA$12","v":0},{"$f":"CB526 * Discounting!CB$12","v":0},{"$f":"CC526 * Discounting!CC$12","v":0},{"$f":"CD526 * Discounting!CD$12","v":0},{"$f":"CE526 * Discounting!CE$12","v":0},{"$f":"CF526 * Discounting!CF$12","v":0},{"$f":"CG526 * Discounting!CG$12","v":0},{"$f":"CH526 * Discounting!CH$12","v":0},{"$f":"CI526 * Discounting!CI$12","v":0},{"$f":"CJ526 * Discounting!CJ$12","v":0},{"$f":"CK526 * Discounting!CK$12","v":0},{"$f":"CL526 * Discounting!CL$12","v":0},{"$f":"CM526 * Discounting!CM$12","v":0},{"$f":"CN526 * Discounting!CN$12","v":0},{"$f":"CO526 * Discounting!CO$12","v":0},{"$f":"CP526 * Discounting!CP$12","v":0},{"$f":"CQ526 * Discounting!CQ$12","v":0},{"$f":"CR526 * Discounting!CR$12","v":0},{"$f":"CS526 * Discounting!CS$12","v":0},{"$f":"CT526 * Discounting!CT$12","v":0},{"$f":"CU526 * Discounting!CU$12","v":0},{"$f":"CV526 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1949997874.448662,null,{"$f":"J527 * Discounting!J$12","v":0},{"$f":"K527 * Discounting!K$12","v":0},{"$f":"L527 * Discounting!L$12","v":0},{"$f":"M527 * Discounting!M$12","v":0},{"$f":"N527 * Discounting!N$12","v":0},{"$f":"O527 * Discounting!O$12","v":0},{"$f":"P527 * Discounting!P$12","v":0},{"$f":"Q527 * Discounting!Q$12","v":0},{"$f":"R527 * Discounting!R$12","v":0},{"$f":"S527 * Discounting!S$12","v":0},{"$f":"T527 * Discounting!T$12","v":0},{"$f":"U527 * Discounting!U$12","v":0},{"$f":"V527 * Discounting!V$12","v":0},{"$f":"W527 * Discounting!W$12","v":0},{"$f":"X527 * Discounting!X$12","v":0},{"$f":"Y527 * Discounting!Y$12","v":0},{"$f":"Z527 * Discounting!Z$12","v":0},{"$f":"AA527 * Discounting!AA$12","v":0},{"$f":"AB527 * Discounting!AB$12","v":0},{"$f":"AC527 * Discounting!AC$12","v":0},{"$f":"AD527 * Discounting!AD$12","v":32194328.025666583},{"$f":"AE527 * Discounting!AE$12","v":64388656.051333174},{"$f":"AF527 * Discounting!AF$12","v":64388656.051333182},{"$f":"AG527 * Discounting!AG$12","v":64388656.051333182},{"$f":"AH527 * Discounting!AH$12","v":64388656.051333189},{"$f":"AI527 * Discounting!AI$12","v":64388656.051333182},{"$f":"AJ527 * Discounting!AJ$12","v":64388656.051333167},{"$f":"AK527 * Discounting!AK$12","v":64388656.051333174},{"$f":"AL527 * Discounting!AL$12","v":64388656.051333182},{"$f":"AM527 * Discounting!AM$12","v":64388656.051333167},{"$f":"AN527 * Discounting!AN$12","v":64388656.051333174},{"$f":"AO527 * Discounting!AO$12","v":64388656.051333182},{"$f":"AP527 * Discounting!AP$12","v":64388656.051333182},{"$f":"AQ527 * Discounting!AQ$12","v":64388656.051333167},{"$f":"AR527 * Discounting!AR$12","v":64388656.051333174},{"$f":"AS527 * Discounting!AS$12","v":64388656.051333174},{"$f":"AT527 * Discounting!AT$12","v":64388656.051333182},{"$f":"AU527 * Discounting!AU$12","v":64388656.051333174},{"$f":"AV527 * Discounting!AV$12","v":64388656.051333167},{"$f":"AW527 * Discounting!AW$12","v":64388656.051333167},{"$f":"AX527 * Discounting!AX$12","v":64388656.051333174},{"$f":"AY527 * Discounting!AY$12","v":64388656.051333182},{"$f":"AZ527 * Discounting!AZ$12","v":64388656.051333174},{"$f":"BA527 * Discounting!BA$12","v":64388656.051333174},{"$f":"BB527 * Discounting!BB$12","v":64388656.051333174},{"$f":"BC527 * Discounting!BC$12","v":64388656.051333174},{"$f":"BD527 * Discounting!BD$12","v":64388656.051333174},{"$f":"BE527 * Discounting!BE$12","v":64388656.051333174},{"$f":"BF527 * Discounting!BF$12","v":64388656.051333167},{"$f":"BG527 * Discounting!BG$12","v":64388656.051333182},{"$f":"BH527 * Discounting!BH$12","v":24960555.24695335},{"$f":"BI527 * Discounting!BI$12","v":6392991.4218450012},{"$f":"BJ527 * Discounting!BJ$12","v":6392991.4218450002},{"$f":"BK527 * Discounting!BK$12","v":6392991.4218450012},{"$f":"BL527 * Discounting!BL$12","v":6392991.4218450002},{"$f":"BM527 * Discounting!BM$12","v":0},{"$f":"BN527 * Discounting!BN$12","v":0},{"$f":"BO527 * Discounting!BO$12","v":0},{"$f":"BP527 * Discounting!BP$12","v":0},{"$f":"BQ527 * Discounting!BQ$12","v":0},{"$f":"BR527 * Discounting!BR$12","v":0},{"$f":"BS527 * Discounting!BS$12","v":0},{"$f":"BT527 * Discounting!BT$12","v":0},{"$f":"BU527 * Discounting!BU$12","v":0},{"$f":"BV527 * Discounting!BV$12","v":0},{"$f":"BW527 * Discounting!BW$12","v":0},{"$f":"BX527 * Discounting!BX$12","v":0},{"$f":"BY527 * Discounting!BY$12","v":0},{"$f":"BZ527 * Discounting!BZ$12","v":0},{"$f":"CA527 * Discounting!CA$12","v":0},{"$f":"CB527 * Discounting!CB$12","v":0},{"$f":"CC527 * Discounting!CC$12","v":0},{"$f":"CD527 * Discounting!CD$12","v":0},{"$f":"CE527 * Discounting!CE$12","v":0},{"$f":"CF527 * Discounting!CF$12","v":0},{"$f":"CG527 * Discounting!CG$12","v":0},{"$f":"CH527 * Discounting!CH$12","v":0},{"$f":"CI527 * Discounting!CI$12","v":0},{"$f":"CJ527 * Discounting!CJ$12","v":0},{"$f":"CK527 * Discounting!CK$12","v":0},{"$f":"CL527 * Discounting!CL$12","v":0},{"$f":"CM527 * Discounting!CM$12","v":0},{"$f":"CN527 * Discounting!CN$12","v":0},{"$f":"CO527 * Discounting!CO$12","v":0},{"$f":"CP527 * Discounting!CP$12","v":0},{"$f":"CQ527 * Discounting!CQ$12","v":0},{"$f":"CR527 * Discounting!CR$12","v":0},{"$f":"CS527 * Discounting!CS$12","v":0},{"$f":"CT527 * Discounting!CT$12","v":0},{"$f":"CU527 * Discounting!CU$12","v":0},{"$f":"CV527 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},303369003.31654978,null,{"$f":"J528 * Discounting!J$12","v":0},{"$f":"K528 * Discounting!K$12","v":0},{"$f":"L528 * Discounting!L$12","v":0},{"$f":"M528 * Discounting!M$12","v":0},{"$f":"N528 * Discounting!N$12","v":0},{"$f":"O528 * Discounting!O$12","v":0},{"$f":"P528 * Discounting!P$12","v":0},{"$f":"Q528 * Discounting!Q$12","v":0},{"$f":"R528 * Discounting!R$12","v":0},{"$f":"S528 * Discounting!S$12","v":0},{"$f":"T528 * Discounting!T$12","v":0},{"$f":"U528 * Discounting!U$12","v":0},{"$f":"V528 * Discounting!V$12","v":0},{"$f":"W528 * Discounting!W$12","v":0},{"$f":"X528 * Discounting!X$12","v":0},{"$f":"Y528 * Discounting!Y$12","v":0},{"$f":"Z528 * Discounting!Z$12","v":0},{"$f":"AA528 * Discounting!AA$12","v":0},{"$f":"AB528 * Discounting!AB$12","v":0},{"$f":"AC528 * Discounting!AC$12","v":0},{"$f":"AD528 * Discounting!AD$12","v":5049502.1161989309},{"$f":"AE528 * Discounting!AE$12","v":10099004.232397862},{"$f":"AF528 * Discounting!AF$12","v":10099004.232397862},{"$f":"AG528 * Discounting!AG$12","v":10099004.232397862},{"$f":"AH528 * Discounting!AH$12","v":10099004.232397864},{"$f":"AI528 * Discounting!AI$12","v":10099004.232397862},{"$f":"AJ528 * Discounting!AJ$12","v":10099004.232397862},{"$f":"AK528 * Discounting!AK$12","v":10099004.232397862},{"$f":"AL528 * Discounting!AL$12","v":10099004.232397862},{"$f":"AM528 * Discounting!AM$12","v":10099004.232397862},{"$f":"AN528 * Discounting!AN$12","v":10099004.232397862},{"$f":"AO528 * Discounting!AO$12","v":10099004.232397862},{"$f":"AP528 * Discounting!AP$12","v":10099004.232397862},{"$f":"AQ528 * Discounting!AQ$12","v":10099004.232397862},{"$f":"AR528 * Discounting!AR$12","v":10099004.232397862},{"$f":"AS528 * Discounting!AS$12","v":10099004.232397862},{"$f":"AT528 * Discounting!AT$12","v":10099004.232397862},{"$f":"AU528 * Discounting!AU$12","v":10099004.232397862},{"$f":"AV528 * Discounting!AV$12","v":10099004.232397862},{"$f":"AW528 * Discounting!AW$12","v":10099004.232397862},{"$f":"AX528 * Discounting!AX$12","v":10099004.232397862},{"$f":"AY528 * Discounting!AY$12","v":10099004.232397862},{"$f":"AZ528 * Discounting!AZ$12","v":10099004.232397862},{"$f":"BA528 * Discounting!BA$12","v":10099004.232397862},{"$f":"BB528 * Discounting!BB$12","v":10099004.232397862},{"$f":"BC528 * Discounting!BC$12","v":10099004.232397862},{"$f":"BD528 * Discounting!BD$12","v":10099004.232397862},{"$f":"BE528 * Discounting!BE$12","v":10099004.232397862},{"$f":"BF528 * Discounting!BF$12","v":10099004.232397862},{"$f":"BG528 * Discounting!BG$12","v":10099004.232397864},{"$f":"BH528 * Discounting!BH$12","v":3555035.3280128613},{"$f":"BI528 * Discounting!BI$12","v":473335.78320000006},{"$f":"BJ528 * Discounting!BJ$12","v":473335.78319999995},{"$f":"BK528 * Discounting!BK$12","v":473335.78320000006},{"$f":"BL528 * Discounting!BL$12","v":473335.78320000006},{"$f":"BM528 * Discounting!BM$12","v":0},{"$f":"BN528 * Discounting!BN$12","v":0},{"$f":"BO528 * Discounting!BO$12","v":0},{"$f":"BP528 * Discounting!BP$12","v":0},{"$f":"BQ528 * Discounting!BQ$12","v":0},{"$f":"BR528 * Discounting!BR$12","v":0},{"$f":"BS528 * Discounting!BS$12","v":0},{"$f":"BT528 * Discounting!BT$12","v":0},{"$f":"BU528 * Discounting!BU$12","v":0},{"$f":"BV528 * Discounting!BV$12","v":0},{"$f":"BW528 * Discounting!BW$12","v":0},{"$f":"BX528 * Discounting!BX$12","v":0},{"$f":"BY528 * Discounting!BY$12","v":0},{"$f":"BZ528 * Discounting!BZ$12","v":0},{"$f":"CA528 * Discounting!CA$12","v":0},{"$f":"CB528 * Discounting!CB$12","v":0},{"$f":"CC528 * Discounting!CC$12","v":0},{"$f":"CD528 * Discounting!CD$12","v":0},{"$f":"CE528 * Discounting!CE$12","v":0},{"$f":"CF528 * Discounting!CF$12","v":0},{"$f":"CG528 * Discounting!CG$12","v":0},{"$f":"CH528 * Discounting!CH$12","v":0},{"$f":"CI528 * Discounting!CI$12","v":0},{"$f":"CJ528 * Discounting!CJ$12","v":0},{"$f":"CK528 * Discounting!CK$12","v":0},{"$f":"CL528 * Discounting!CL$12","v":0},{"$f":"CM528 * Discounting!CM$12","v":0},{"$f":"CN528 * Discounting!CN$12","v":0},{"$f":"CO528 * Discounting!CO$12","v":0},{"$f":"CP528 * Discounting!CP$12","v":0},{"$f":"CQ528 * Discounting!CQ$12","v":0},{"$f":"CR528 * Discounting!CR$12","v":0},{"$f":"CS528 * Discounting!CS$12","v":0},{"$f":"CT528 * Discounting!CT$12","v":0},{"$f":"CU528 * Discounting!CU$12","v":0},{"$f":"CV528 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5286014364.5604181,null,{"$f":"J529 * Discounting!J$12","v":0},{"$f":"K529 * Discounting!K$12","v":0},{"$f":"L529 * Discounting!L$12","v":0},{"$f":"M529 * Discounting!M$12","v":0},{"$f":"N529 * Discounting!N$12","v":0},{"$f":"O529 * Discounting!O$12","v":0},{"$f":"P529 * Discounting!P$12","v":0},{"$f":"Q529 * Discounting!Q$12","v":0},{"$f":"R529 * Discounting!R$12","v":0},{"$f":"S529 * Discounting!S$12","v":0},{"$f":"T529 * Discounting!T$12","v":0},{"$f":"U529 * Discounting!U$12","v":0},{"$f":"V529 * Discounting!V$12","v":0},{"$f":"W529 * Discounting!W$12","v":0},{"$f":"X529 * Discounting!X$12","v":0},{"$f":"Y529 * Discounting!Y$12","v":0},{"$f":"Z529 * Discounting!Z$12","v":0},{"$f":"AA529 * Discounting!AA$12","v":0},{"$f":"AB529 * Discounting!AB$12","v":0},{"$f":"AC529 * Discounting!AC$12","v":0},{"$f":"AD529 * Discounting!AD$12","v":37871015.395517811},{"$f":"AE529 * Discounting!AE$12","v":89166425.342885792},{"$f":"AF529 * Discounting!AF$12","v":89166425.342885822},{"$f":"AG529 * Discounting!AG$12","v":89166425.342885822},{"$f":"AH529 * Discounting!AH$12","v":89166425.342885807},{"$f":"AI529 * Discounting!AI$12","v":89166425.342885762},{"$f":"AJ529 * Discounting!AJ$12","v":89166425.342885837},{"$f":"AK529 * Discounting!AK$12","v":89166425.342885762},{"$f":"AL529 * Discounting!AL$12","v":89166425.342885777},{"$f":"AM529 * Discounting!AM$12","v":89166425.342885807},{"$f":"AN529 * Discounting!AN$12","v":89166425.342885777},{"$f":"AO529 * Discounting!AO$12","v":89166425.342885777},{"$f":"AP529 * Discounting!AP$12","v":89166425.342885807},{"$f":"AQ529 * Discounting!AQ$12","v":262328770.65578583},{"$f":"AR529 * Discounting!AR$12","v":277512210.40159577},{"$f":"AS529 * Discounting!AS$12","v":277517693.3650136},{"$f":"AT529 * Discounting!AT$12","v":277523068.81934476},{"$f":"AU529 * Discounting!AU$12","v":277528338.87261075},{"$f":"AV529 * Discounting!AV$12","v":103546624.75845324},{"$f":"AW529 * Discounting!AW$12","v":103551690.16912784},{"$f":"AX529 * Discounting!AX$12","v":100076918.64136373},{"$f":"AY529 * Discounting!AY$12","v":100951721.76013361},{"$f":"AZ529 * Discounting!AZ$12","v":277553179.05528736},{"$f":"BA529 * Discounting!BA$12","v":277557858.71177006},{"$f":"BB529 * Discounting!BB$12","v":277562446.61028254},{"$f":"BC529 * Discounting!BC$12","v":277566944.55000067},{"$f":"BD529 * Discounting!BD$12","v":277571354.29482234},{"$f":"BE529 * Discounting!BE$12","v":277575677.57405931},{"$f":"BF529 * Discounting!BF$12","v":277579916.08311516},{"$f":"BG529 * Discounting!BG$12","v":286023809.6374293},{"$f":"BH529 * Discounting!BH$12","v":93532648.733744532},{"$f":"BI529 * Discounting!BI$12","v":21406453.795533504},{"$f":"BJ529 * Discounting!BJ$12","v":23609380.817376595},{"$f":"BK529 * Discounting!BK$12","v":23612616.407356855},{"$f":"BL529 * Discounting!BL$12","v":6456921.3360634521},{"$f":"BM529 * Discounting!BM$12","v":0},{"$f":"BN529 * Discounting!BN$12","v":0},{"$f":"BO529 * Discounting!BO$12","v":0},{"$f":"BP529 * Discounting!BP$12","v":0},{"$f":"BQ529 * Discounting!BQ$12","v":0},{"$f":"BR529 * Discounting!BR$12","v":0},{"$f":"BS529 * Discounting!BS$12","v":0},{"$f":"BT529 * Discounting!BT$12","v":0},{"$f":"BU529 * Discounting!BU$12","v":0},{"$f":"BV529 * Discounting!BV$12","v":0},{"$f":"BW529 * Discounting!BW$12","v":0},{"$f":"BX529 * Discounting!BX$12","v":0},{"$f":"BY529 * Discounting!BY$12","v":0},{"$f":"BZ529 * Discounting!BZ$12","v":0},{"$f":"CA529 * Discounting!CA$12","v":0},{"$f":"CB529 * Discounting!CB$12","v":0},{"$f":"CC529 * Discounting!CC$12","v":0},{"$f":"CD529 * Discounting!CD$12","v":0},{"$f":"CE529 * Discounting!CE$12","v":0},{"$f":"CF529 * Discounting!CF$12","v":0},{"$f":"CG529 * Discounting!CG$12","v":0},{"$f":"CH529 * Discounting!CH$12","v":0},{"$f":"CI529 * Discounting!CI$12","v":0},{"$f":"CJ529 * Discounting!CJ$12","v":0},{"$f":"CK529 * Discounting!CK$12","v":0},{"$f":"CL529 * Discounting!CL$12","v":0},{"$f":"CM529 * Discounting!CM$12","v":0},{"$f":"CN529 * Discounting!CN$12","v":0},{"$f":"CO529 * Discounting!CO$12","v":0},{"$f":"CP529 * Discounting!CP$12","v":0},{"$f":"CQ529 * Discounting!CQ$12","v":0},{"$f":"CR529 * Discounting!CR$12","v":0},{"$f":"CS529 * Discounting!CS$12","v":0},{"$f":"CT529 * Discounting!CT$12","v":0},{"$f":"CU529 * Discounting!CU$12","v":0},{"$f":"CV529 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},14830381959.813622,null,{"$f":"J530 * Discounting!J$12","v":0},{"$f":"K530 * Discounting!K$12","v":0},{"$f":"L530 * Discounting!L$12","v":0},{"$f":"M530 * Discounting!M$12","v":0},{"$f":"N530 * Discounting!N$12","v":0},{"$f":"O530 * Discounting!O$12","v":0},{"$f":"P530 * Discounting!P$12","v":0},{"$f":"Q530 * Discounting!Q$12","v":0},{"$f":"R530 * Discounting!R$12","v":0},{"$f":"S530 * Discounting!S$12","v":0},{"$f":"T530 * Discounting!T$12","v":0},{"$f":"U530 * Discounting!U$12","v":0},{"$f":"V530 * Discounting!V$12","v":0},{"$f":"W530 * Discounting!W$12","v":0},{"$f":"X530 * Discounting!X$12","v":0},{"$f":"Y530 * Discounting!Y$12","v":0},{"$f":"Z530 * Discounting!Z$12","v":0},{"$f":"AA530 * Discounting!AA$12","v":0},{"$f":"AB530 * Discounting!AB$12","v":0},{"$f":"AC530 * Discounting!AC$12","v":0},{"$f":"AD530 * Discounting!AD$12","v":0},{"$f":"AE530 * Discounting!AE$12","v":48926903.184112556},{"$f":"AF530 * Discounting!AF$12","v":71788461.751119271},{"$f":"AG530 * Discounting!AG$12","v":91121530.508199021},{"$f":"AH530 * Discounting!AH$12","v":119156792.76547924},{"$f":"AI530 * Discounting!AI$12","v":184380143.82125464},{"$f":"AJ530 * Discounting!AJ$12","v":434085770.67164022},{"$f":"AK530 * Discounting!AK$12","v":438673683.07416546},{"$f":"AL530 * Discounting!AL$12","v":443284354.42479616},{"$f":"AM530 * Discounting!AM$12","v":454923324.13064432},{"$f":"AN530 * Discounting!AN$12","v":538585077.27708542},{"$f":"AO530 * Discounting!AO$12","v":555868989.74947071},{"$f":"AP530 * Discounting!AP$12","v":593528313.08392203},{"$f":"AQ530 * Discounting!AQ$12","v":578520822.46179128},{"$f":"AR530 * Discounting!AR$12","v":609809692.56865931},{"$f":"AS530 * Discounting!AS$12","v":643448218.49061775},{"$f":"AT530 * Discounting!AT$12","v":643938552.28457475},{"$f":"AU530 * Discounting!AU$12","v":643941126.96469808},{"$f":"AV530 * Discounting!AV$12","v":664524588.34506094},{"$f":"AW530 * Discounting!AW$12","v":638649101.63470864},{"$f":"AX530 * Discounting!AX$12","v":613692596.15255642},{"$f":"AY530 * Discounting!AY$12","v":588201422.21305621},{"$f":"AZ530 * Discounting!AZ$12","v":542550700.72566414},{"$f":"BA530 * Discounting!BA$12","v":568448508.78101468},{"$f":"BB530 * Discounting!BB$12","v":593838516.67841709},{"$f":"BC530 * Discounting!BC$12","v":623258826.00943041},{"$f":"BD530 * Discounting!BD$12","v":651982730.34860253},{"$f":"BE530 * Discounting!BE$12","v":655877576.04707837},{"$f":"BF530 * Discounting!BF$12","v":659696052.22205448},{"$f":"BG530 * Discounting!BG$12","v":662498959.49984217},{"$f":"BH530 * Discounting!BH$12","v":191588143.45065969},{"$f":"BI530 * Discounting!BI$12","v":20102308.073184565},{"$f":"BJ530 * Discounting!BJ$12","v":21682300.927672796},{"$f":"BK530 * Discounting!BK$12","v":23813567.661893692},{"$f":"BL530 * Discounting!BL$12","v":15994303.830496073},{"$f":"BM530 * Discounting!BM$12","v":0},{"$f":"BN530 * Discounting!BN$12","v":0},{"$f":"BO530 * Discounting!BO$12","v":0},{"$f":"BP530 * Discounting!BP$12","v":0},{"$f":"BQ530 * Discounting!BQ$12","v":0},{"$f":"BR530 * Discounting!BR$12","v":0},{"$f":"BS530 * Discounting!BS$12","v":0},{"$f":"BT530 * Discounting!BT$12","v":0},{"$f":"BU530 * Discounting!BU$12","v":0},{"$f":"BV530 * Discounting!BV$12","v":0},{"$f":"BW530 * Discounting!BW$12","v":0},{"$f":"BX530 * Discounting!BX$12","v":0},{"$f":"BY530 * Discounting!BY$12","v":0},{"$f":"BZ530 * Discounting!BZ$12","v":0},{"$f":"CA530 * Discounting!CA$12","v":0},{"$f":"CB530 * Discounting!CB$12","v":0},{"$f":"CC530 * Discounting!CC$12","v":0},{"$f":"CD530 * Discounting!CD$12","v":0},{"$f":"CE530 * Discounting!CE$12","v":0},{"$f":"CF530 * Discounting!CF$12","v":0},{"$f":"CG530 * Discounting!CG$12","v":0},{"$f":"CH530 * Discounting!CH$12","v":0},{"$f":"CI530 * Discounting!CI$12","v":0},{"$f":"CJ530 * Discounting!CJ$12","v":0},{"$f":"CK530 * Discounting!CK$12","v":0},{"$f":"CL530 * Discounting!CL$12","v":0},{"$f":"CM530 * Discounting!CM$12","v":0},{"$f":"CN530 * Discounting!CN$12","v":0},{"$f":"CO530 * Discounting!CO$12","v":0},{"$f":"CP530 * Discounting!CP$12","v":0},{"$f":"CQ530 * Discounting!CQ$12","v":0},{"$f":"CR530 * Discounting!CR$12","v":0},{"$f":"CS530 * Discounting!CS$12","v":0},{"$f":"CT530 * Discounting!CT$12","v":0},{"$f":"CU530 * Discounting!CU$12","v":0},{"$f":"CV530 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J531 * Discounting!J$12","v":0},{"$f":"K531 * Discounting!K$12","v":0},{"$f":"L531 * Discounting!L$12","v":0},{"$f":"M531 * Discounting!M$12","v":0},{"$f":"N531 * Discounting!N$12","v":0},{"$f":"O531 * Discounting!O$12","v":0},{"$f":"P531 * Discounting!P$12","v":0},{"$f":"Q531 * Discounting!Q$12","v":0},{"$f":"R531 * Discounting!R$12","v":0},{"$f":"S531 * Discounting!S$12","v":0},{"$f":"T531 * Discounting!T$12","v":0},{"$f":"U531 * Discounting!U$12","v":0},{"$f":"V531 * Discounting!V$12","v":0},{"$f":"W531 * Discounting!W$12","v":0},{"$f":"X531 * Discounting!X$12","v":0},{"$f":"Y531 * Discounting!Y$12","v":0},{"$f":"Z531 * Discounting!Z$12","v":0},{"$f":"AA531 * Discounting!AA$12","v":0},{"$f":"AB531 * Discounting!AB$12","v":0},{"$f":"AC531 * Discounting!AC$12","v":0},{"$f":"AD531 * Discounting!AD$12","v":0},{"$f":"AE531 * Discounting!AE$12","v":0},{"$f":"AF531 * Discounting!AF$12","v":0},{"$f":"AG531 * Discounting!AG$12","v":0},{"$f":"AH531 * Discounting!AH$12","v":0},{"$f":"AI531 * Discounting!AI$12","v":0},{"$f":"AJ531 * Discounting!AJ$12","v":0},{"$f":"AK531 * Discounting!AK$12","v":0},{"$f":"AL531 * Discounting!AL$12","v":0},{"$f":"AM531 * Discounting!AM$12","v":0},{"$f":"AN531 * Discounting!AN$12","v":0},{"$f":"AO531 * Discounting!AO$12","v":0},{"$f":"AP531 * Discounting!AP$12","v":0},{"$f":"AQ531 * Discounting!AQ$12","v":0},{"$f":"AR531 * Discounting!AR$12","v":0},{"$f":"AS531 * Discounting!AS$12","v":0},{"$f":"AT531 * Discounting!AT$12","v":0},{"$f":"AU531 * Discounting!AU$12","v":0},{"$f":"AV531 * Discounting!AV$12","v":0},{"$f":"AW531 * Discounting!AW$12","v":0},{"$f":"AX531 * Discounting!AX$12","v":0},{"$f":"AY531 * Discounting!AY$12","v":0},{"$f":"AZ531 * Discounting!AZ$12","v":0},{"$f":"BA531 * Discounting!BA$12","v":0},{"$f":"BB531 * Discounting!BB$12","v":0},{"$f":"BC531 * Discounting!BC$12","v":0},{"$f":"BD531 * Discounting!BD$12","v":0},{"$f":"BE531 * Discounting!BE$12","v":0},{"$f":"BF531 * Discounting!BF$12","v":0},{"$f":"BG531 * Discounting!BG$12","v":0},{"$f":"BH531 * Discounting!BH$12","v":0},{"$f":"BI531 * Discounting!BI$12","v":0},{"$f":"BJ531 * Discounting!BJ$12","v":0},{"$f":"BK531 * Discounting!BK$12","v":0},{"$f":"BL531 * Discounting!BL$12","v":0},{"$f":"BM531 * Discounting!BM$12","v":0},{"$f":"BN531 * Discounting!BN$12","v":0},{"$f":"BO531 * Discounting!BO$12","v":0},{"$f":"BP531 * Discounting!BP$12","v":0},{"$f":"BQ531 * Discounting!BQ$12","v":0},{"$f":"BR531 * Discounting!BR$12","v":0},{"$f":"BS531 * Discounting!BS$12","v":0},{"$f":"BT531 * Discounting!BT$12","v":0},{"$f":"BU531 * Discounting!BU$12","v":0},{"$f":"BV531 * Discounting!BV$12","v":0},{"$f":"BW531 * Discounting!BW$12","v":0},{"$f":"BX531 * Discounting!BX$12","v":0},{"$f":"BY531 * Discounting!BY$12","v":0},{"$f":"BZ531 * Discounting!BZ$12","v":0},{"$f":"CA531 * Discounting!CA$12","v":0},{"$f":"CB531 * Discounting!CB$12","v":0},{"$f":"CC531 * Discounting!CC$12","v":0},{"$f":"CD531 * Discounting!CD$12","v":0},{"$f":"CE531 * Discounting!CE$12","v":0},{"$f":"CF531 * Discounting!CF$12","v":0},{"$f":"CG531 * Discounting!CG$12","v":0},{"$f":"CH531 * Discounting!CH$12","v":0},{"$f":"CI531 * Discounting!CI$12","v":0},{"$f":"CJ531 * Discounting!CJ$12","v":0},{"$f":"CK531 * Discounting!CK$12","v":0},{"$f":"CL531 * Discounting!CL$12","v":0},{"$f":"CM531 * Discounting!CM$12","v":0},{"$f":"CN531 * Discounting!CN$12","v":0},{"$f":"CO531 * Discounting!CO$12","v":0},{"$f":"CP531 * Discounting!CP$12","v":0},{"$f":"CQ531 * Discounting!CQ$12","v":0},{"$f":"CR531 * Discounting!CR$12","v":0},{"$f":"CS531 * Discounting!CS$12","v":0},{"$f":"CT531 * Discounting!CT$12","v":0},{"$f":"CU531 * Discounting!CU$12","v":0},{"$f":"CV531 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5387473979.3606968,null,{"$f":"J532 * Discounting!J$12","v":0},{"$f":"K532 * Discounting!K$12","v":0},{"$f":"L532 * Discounting!L$12","v":0},{"$f":"M532 * Discounting!M$12","v":0},{"$f":"N532 * Discounting!N$12","v":0},{"$f":"O532 * Discounting!O$12","v":0},{"$f":"P532 * Discounting!P$12","v":0},{"$f":"Q532 * Discounting!Q$12","v":0},{"$f":"R532 * Discounting!R$12","v":0},{"$f":"S532 * Discounting!S$12","v":0},{"$f":"T532 * Discounting!T$12","v":0},{"$f":"U532 * Discounting!U$12","v":0},{"$f":"V532 * Discounting!V$12","v":0},{"$f":"W532 * Discounting!W$12","v":0},{"$f":"X532 * Discounting!X$12","v":0},{"$f":"Y532 * Discounting!Y$12","v":0},{"$f":"Z532 * Discounting!Z$12","v":0},{"$f":"AA532 * Discounting!AA$12","v":0},{"$f":"AB532 * Discounting!AB$12","v":0},{"$f":"AC532 * Discounting!AC$12","v":0},{"$f":"AD532 * Discounting!AD$12","v":0},{"$f":"AE532 * Discounting!AE$12","v":0},{"$f":"AF532 * Discounting!AF$12","v":21584201.628552113},{"$f":"AG532 * Discounting!AG$12","v":132759006.35262163},{"$f":"AH532 * Discounting!AH$12","v":133669181.29476312},{"$f":"AI532 * Discounting!AI$12","v":131553542.92704976},{"$f":"AJ532 * Discounting!AJ$12","v":132428374.66690119},{"$f":"AK532 * Discounting!AK$12","v":133286052.84322619},{"$f":"AL532 * Discounting!AL$12","v":134126913.80040748},{"$f":"AM532 * Discounting!AM$12","v":134951287.28784013},{"$f":"AN532 * Discounting!AN$12","v":135759496.58924472},{"$f":"AO532 * Discounting!AO$12","v":136551858.64944524},{"$f":"AP532 * Discounting!AP$12","v":137328684.19866151},{"$f":"AQ532 * Discounting!AQ$12","v":138090277.87436372},{"$f":"AR532 * Discounting!AR$12","v":141137102.66654241},{"$f":"AS532 * Discounting!AS$12","v":238035910.38854012},{"$f":"AT532 * Discounting!AT$12","v":238036883.04547566},{"$f":"AU532 * Discounting!AU$12","v":238037836.63070655},{"$f":"AV532 * Discounting!AV$12","v":240773281.4677375},{"$f":"AW532 * Discounting!AW$12","v":240774198.02409166},{"$f":"AX532 * Discounting!AX$12","v":240145458.49483508},{"$f":"AY532 * Discounting!AY$12","v":240303748.98866829},{"$f":"AZ532 * Discounting!AZ$12","v":238042331.31608021},{"$f":"BA532 * Discounting!BA$12","v":238043178.07247573},{"$f":"BB532 * Discounting!BB$12","v":238044008.22580463},{"$f":"BC532 * Discounting!BC$12","v":245544822.10161734},{"$f":"BD532 * Discounting!BD$12","v":245545620.0190807},{"$f":"BE532 * Discounting!BE$12","v":245546402.29110366},{"$f":"BF532 * Discounting!BF$12","v":245547169.2244595},{"$f":"BG532 * Discounting!BG$12","v":247181785.24172473},{"$f":"BH532 * Discounting!BH$12","v":72480043.689381361},{"$f":"BI532 * Discounting!BI$12","v":9029092.2079093903},{"$f":"BJ532 * Discounting!BJ$12","v":9543108.5130061097},{"$f":"BK532 * Discounting!BK$12","v":9543863.4840015043},{"$f":"BL532 * Discounting!BL$12","v":24049257.154376619},{"$f":"BM532 * Discounting!BM$12","v":0},{"$f":"BN532 * Discounting!BN$12","v":0},{"$f":"BO532 * Discounting!BO$12","v":0},{"$f":"BP532 * Discounting!BP$12","v":0},{"$f":"BQ532 * Discounting!BQ$12","v":0},{"$f":"BR532 * Discounting!BR$12","v":0},{"$f":"BS532 * Discounting!BS$12","v":0},{"$f":"BT532 * Discounting!BT$12","v":0},{"$f":"BU532 * Discounting!BU$12","v":0},{"$f":"BV532 * Discounting!BV$12","v":0},{"$f":"BW532 * Discounting!BW$12","v":0},{"$f":"BX532 * Discounting!BX$12","v":0},{"$f":"BY532 * Discounting!BY$12","v":0},{"$f":"BZ532 * Discounting!BZ$12","v":0},{"$f":"CA532 * Discounting!CA$12","v":0},{"$f":"CB532 * Discounting!CB$12","v":0},{"$f":"CC532 * Discounting!CC$12","v":0},{"$f":"CD532 * Discounting!CD$12","v":0},{"$f":"CE532 * Discounting!CE$12","v":0},{"$f":"CF532 * Discounting!CF$12","v":0},{"$f":"CG532 * Discounting!CG$12","v":0},{"$f":"CH532 * Discounting!CH$12","v":0},{"$f":"CI532 * Discounting!CI$12","v":0},{"$f":"CJ532 * Discounting!CJ$12","v":0},{"$f":"CK532 * Discounting!CK$12","v":0},{"$f":"CL532 * Discounting!CL$12","v":0},{"$f":"CM532 * Discounting!CM$12","v":0},{"$f":"CN532 * Discounting!CN$12","v":0},{"$f":"CO532 * Discounting!CO$12","v":0},{"$f":"CP532 * Discounting!CP$12","v":0},{"$f":"CQ532 * Discounting!CQ$12","v":0},{"$f":"CR532 * Discounting!CR$12","v":0},{"$f":"CS532 * Discounting!CS$12","v":0},{"$f":"CT532 * Discounting!CT$12","v":0},{"$f":"CU532 * Discounting!CU$12","v":0},{"$f":"CV532 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3425835000.0753207,null,{"$f":"J533 * Discounting!J$12","v":0},{"$f":"K533 * Discounting!K$12","v":0},{"$f":"L533 * Discounting!L$12","v":0},{"$f":"M533 * Discounting!M$12","v":0},{"$f":"N533 * Discounting!N$12","v":0},{"$f":"O533 * Discounting!O$12","v":0},{"$f":"P533 * Discounting!P$12","v":0},{"$f":"Q533 * Discounting!Q$12","v":0},{"$f":"R533 * Discounting!R$12","v":0},{"$f":"S533 * Discounting!S$12","v":0},{"$f":"T533 * Discounting!T$12","v":0},{"$f":"U533 * Discounting!U$12","v":0},{"$f":"V533 * Discounting!V$12","v":0},{"$f":"W533 * Discounting!W$12","v":0},{"$f":"X533 * Discounting!X$12","v":0},{"$f":"Y533 * Discounting!Y$12","v":0},{"$f":"Z533 * Discounting!Z$12","v":0},{"$f":"AA533 * Discounting!AA$12","v":0},{"$f":"AB533 * Discounting!AB$12","v":0},{"$f":"AC533 * Discounting!AC$12","v":0},{"$f":"AD533 * Discounting!AD$12","v":0},{"$f":"AE533 * Discounting!AE$12","v":0},{"$f":"AF533 * Discounting!AF$12","v":61714379.003523849},{"$f":"AG533 * Discounting!AG$12","v":110370952.66653958},{"$f":"AH533 * Discounting!AH$12","v":108386583.8887389},{"$f":"AI533 * Discounting!AI$12","v":99960174.252219334},{"$f":"AJ533 * Discounting!AJ$12","v":75776960.133047059},{"$f":"AK533 * Discounting!AK$12","v":76090079.251487017},{"$f":"AL533 * Discounting!AL$12","v":76385786.977887109},{"$f":"AM533 * Discounting!AM$12","v":76664086.558046877},{"$f":"AN533 * Discounting!AN$12","v":76924971.02950123},{"$f":"AO533 * Discounting!AO$12","v":77168423.117344111},{"$f":"AP533 * Discounting!AP$12","v":77394415.122964397},{"$f":"AQ533 * Discounting!AQ$12","v":77602908.805559263},{"$f":"AR533 * Discounting!AR$12","v":77793855.256284863},{"$f":"AS533 * Discounting!AS$12","v":110908097.6931933},{"$f":"AT533 * Discounting!AT$12","v":139369774.64323914},{"$f":"AU533 * Discounting!AU$12","v":149839940.27116606},{"$f":"AV533 * Discounting!AV$12","v":150243494.48645765},{"$f":"AW533 * Discounting!AW$12","v":152831868.05821157},{"$f":"AX533 * Discounting!AX$12","v":154761653.03009591},{"$f":"AY533 * Discounting!AY$12","v":157453231.86849582},{"$f":"AZ533 * Discounting!AZ$12","v":159983028.11190575},{"$f":"BA533 * Discounting!BA$12","v":157394009.38712668},{"$f":"BB533 * Discounting!BB$12","v":154855755.73538247},{"$f":"BC533 * Discounting!BC$12","v":158664457.29051256},{"$f":"BD533 * Discounting!BD$12","v":155792784.98231238},{"$f":"BE533 * Discounting!BE$12","v":155404004.45728546},{"$f":"BF533 * Discounting!BF$12","v":155022847.07980809},{"$f":"BG533 * Discounting!BG$12","v":156213710.76756802},{"$f":"BH533 * Discounting!BH$12","v":46073224.975377254},{"$f":"BI533 * Discounting!BI$12","v":6115952.1797999945},{"$f":"BJ533 * Discounting!BJ$12","v":6420567.568938219},{"$f":"BK533 * Discounting!BK$12","v":6208120.3694119854},{"$f":"BL533 * Discounting!BL$12","v":20044901.055889346},{"$f":"BM533 * Discounting!BM$12","v":0},{"$f":"BN533 * Discounting!BN$12","v":0},{"$f":"BO533 * Discounting!BO$12","v":0},{"$f":"BP533 * Discounting!BP$12","v":0},{"$f":"BQ533 * Discounting!BQ$12","v":0},{"$f":"BR533 * Discounting!BR$12","v":0},{"$f":"BS533 * Discounting!BS$12","v":0},{"$f":"BT533 * Discounting!BT$12","v":0},{"$f":"BU533 * Discounting!BU$12","v":0},{"$f":"BV533 * Discounting!BV$12","v":0},{"$f":"BW533 * Discounting!BW$12","v":0},{"$f":"BX533 * Discounting!BX$12","v":0},{"$f":"BY533 * Discounting!BY$12","v":0},{"$f":"BZ533 * Discounting!BZ$12","v":0},{"$f":"CA533 * Discounting!CA$12","v":0},{"$f":"CB533 * Discounting!CB$12","v":0},{"$f":"CC533 * Discounting!CC$12","v":0},{"$f":"CD533 * Discounting!CD$12","v":0},{"$f":"CE533 * Discounting!CE$12","v":0},{"$f":"CF533 * Discounting!CF$12","v":0},{"$f":"CG533 * Discounting!CG$12","v":0},{"$f":"CH533 * Discounting!CH$12","v":0},{"$f":"CI533 * Discounting!CI$12","v":0},{"$f":"CJ533 * Discounting!CJ$12","v":0},{"$f":"CK533 * Discounting!CK$12","v":0},{"$f":"CL533 * Discounting!CL$12","v":0},{"$f":"CM533 * Discounting!CM$12","v":0},{"$f":"CN533 * Discounting!CN$12","v":0},{"$f":"CO533 * Discounting!CO$12","v":0},{"$f":"CP533 * Discounting!CP$12","v":0},{"$f":"CQ533 * Discounting!CQ$12","v":0},{"$f":"CR533 * Discounting!CR$12","v":0},{"$f":"CS533 * Discounting!CS$12","v":0},{"$f":"CT533 * Discounting!CT$12","v":0},{"$f":"CU533 * Discounting!CU$12","v":0},{"$f":"CV533 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},491606042.98259163,null,{"$f":"J534 * Discounting!J$12","v":0},{"$f":"K534 * Discounting!K$12","v":0},{"$f":"L534 * Discounting!L$12","v":0},{"$f":"M534 * Discounting!M$12","v":0},{"$f":"N534 * Discounting!N$12","v":0},{"$f":"O534 * Discounting!O$12","v":0},{"$f":"P534 * Discounting!P$12","v":0},{"$f":"Q534 * Discounting!Q$12","v":0},{"$f":"R534 * Discounting!R$12","v":0},{"$f":"S534 * Discounting!S$12","v":0},{"$f":"T534 * Discounting!T$12","v":0},{"$f":"U534 * Discounting!U$12","v":0},{"$f":"V534 * Discounting!V$12","v":0},{"$f":"W534 * Discounting!W$12","v":0},{"$f":"X534 * Discounting!X$12","v":0},{"$f":"Y534 * Discounting!Y$12","v":0},{"$f":"Z534 * Discounting!Z$12","v":0},{"$f":"AA534 * Discounting!AA$12","v":0},{"$f":"AB534 * Discounting!AB$12","v":0},{"$f":"AC534 * Discounting!AC$12","v":0},{"$f":"AD534 * Discounting!AD$12","v":60703830.828652509},{"$f":"AE534 * Discounting!AE$12","v":56767996.267899692},{"$f":"AF534 * Discounting!AF$12","v":52826968.032787301},{"$f":"AG534 * Discounting!AG$12","v":48878376.953036204},{"$f":"AH534 * Discounting!AH$12","v":44919826.182475626},{"$f":"AI534 * Discounting!AI$12","v":40948889.517801203},{"$f":"AJ534 * Discounting!AJ$12","v":36963109.68358162},{"$f":"AK534 * Discounting!AK$12","v":32959996.582173754},{"$f":"AL534 * Discounting!AL$12","v":28937025.507172965},{"$f":"AM534 * Discounting!AM$12","v":24891635.318990126},{"$f":"AN534 * Discounting!AN$12","v":20821226.581110783},{"$f":"AO534 * Discounting!AO$12","v":16723159.655554835},{"$f":"AP534 * Discounting!AP$12","v":12594752.756016321},{"$f":"AQ534 * Discounting!AQ$12","v":8433279.9571231231},{"$f":"AR534 * Discounting!AR$12","v":4235969.1582155544},{"$f":"AS534 * Discounting!AS$12","v":0},{"$f":"AT534 * Discounting!AT$12","v":0},{"$f":"AU534 * Discounting!AU$12","v":0},{"$f":"AV534 * Discounting!AV$12","v":0},{"$f":"AW534 * Discounting!AW$12","v":0},{"$f":"AX534 * Discounting!AX$12","v":0},{"$f":"AY534 * Discounting!AY$12","v":0},{"$f":"AZ534 * Discounting!AZ$12","v":0},{"$f":"BA534 * Discounting!BA$12","v":0},{"$f":"BB534 * Discounting!BB$12","v":0},{"$f":"BC534 * Discounting!BC$12","v":0},{"$f":"BD534 * Discounting!BD$12","v":0},{"$f":"BE534 * Discounting!BE$12","v":0},{"$f":"BF534 * Discounting!BF$12","v":0},{"$f":"BG534 * Discounting!BG$12","v":0},{"$f":"BH534 * Discounting!BH$12","v":0},{"$f":"BI534 * Discounting!BI$12","v":0},{"$f":"BJ534 * Discounting!BJ$12","v":0},{"$f":"BK534 * Discounting!BK$12","v":0},{"$f":"BL534 * Discounting!BL$12","v":0},{"$f":"BM534 * Discounting!BM$12","v":0},{"$f":"BN534 * Discounting!BN$12","v":0},{"$f":"BO534 * Discounting!BO$12","v":0},{"$f":"BP534 * Discounting!BP$12","v":0},{"$f":"BQ534 * Discounting!BQ$12","v":0},{"$f":"BR534 * Discounting!BR$12","v":0},{"$f":"BS534 * Discounting!BS$12","v":0},{"$f":"BT534 * Discounting!BT$12","v":0},{"$f":"BU534 * Discounting!BU$12","v":0},{"$f":"BV534 * Discounting!BV$12","v":0},{"$f":"BW534 * Discounting!BW$12","v":0},{"$f":"BX534 * Discounting!BX$12","v":0},{"$f":"BY534 * Discounting!BY$12","v":0},{"$f":"BZ534 * Discounting!BZ$12","v":0},{"$f":"CA534 * Discounting!CA$12","v":0},{"$f":"CB534 * Discounting!CB$12","v":0},{"$f":"CC534 * Discounting!CC$12","v":0},{"$f":"CD534 * Discounting!CD$12","v":0},{"$f":"CE534 * Discounting!CE$12","v":0},{"$f":"CF534 * Discounting!CF$12","v":0},{"$f":"CG534 * Discounting!CG$12","v":0},{"$f":"CH534 * Discounting!CH$12","v":0},{"$f":"CI534 * Discounting!CI$12","v":0},{"$f":"CJ534 * Discounting!CJ$12","v":0},{"$f":"CK534 * Discounting!CK$12","v":0},{"$f":"CL534 * Discounting!CL$12","v":0},{"$f":"CM534 * Discounting!CM$12","v":0},{"$f":"CN534 * Discounting!CN$12","v":0},{"$f":"CO534 * Discounting!CO$12","v":0},{"$f":"CP534 * Discounting!CP$12","v":0},{"$f":"CQ534 * Discounting!CQ$12","v":0},{"$f":"CR534 * Discounting!CR$12","v":0},{"$f":"CS534 * Discounting!CS$12","v":0},{"$f":"CT534 * Discounting!CT$12","v":0},{"$f":"CU534 * Discounting!CU$12","v":0},{"$f":"CV534 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},31706612219.911991,null,{"$f":"SUM(J543:J554)","v":0},{"$f":"SUM(K543:K554)","v":0},{"$f":"SUM(L543:L554)","v":0},{"$f":"SUM(M543:M554)","v":0},{"$f":"SUM(N543:N554)","v":0},{"$f":"SUM(O543:O554)","v":0},{"$f":"SUM(P543:P554)","v":0},{"$f":"SUM(Q543:Q554)","v":0},{"$f":"SUM(R543:R554)","v":0},{"$f":"SUM(S543:S554)","v":0},{"$f":"SUM(T543:T554)","v":0},{"$f":"SUM(U543:U554)","v":0},{"$f":"SUM(V543:V554)","v":0},{"$f":"SUM(W543:W554)","v":0},{"$f":"SUM(X543:X554)","v":0},{"$f":"SUM(Y543:Y554)","v":1144481.4513010813},{"$f":"SUM(Z543:Z554)","v":1122040.6385304718},{"$f":"SUM(AA543:AA554)","v":1100039.8416965408},{"$f":"SUM(AB543:AB554)","v":1078470.4330358244},{"$f":"SUM(AC543:AC554)","v":1057323.9539566906},{"$f":"SUM(AD543:AD554)","v":136855268.47775808},{"$f":"SUM(AE543:AE554)","v":270365251.85482734},{"$f":"SUM(AF543:AF554)","v":372564436.0192644},{"$f":"SUM(AG543:AG554)","v":547760756.0057044},{"$f":"SUM(AH543:AH554)","v":570744120.63914347},{"$f":"SUM(AI543:AI554)","v":621435709.55775523},{"$f":"SUM(AJ543:AJ554)","v":843828764.91199625},{"$f":"SUM(AK543:AK554)","v":845566313.19159985},{"$f":"SUM(AL543:AL554)","v":847272887.72308719},{"$f":"SUM(AM543:AM554)","v":855951792.83018386},{"$f":"SUM(AN543:AN554)","v":936595223.68007433},{"$f":"SUM(AO543:AO554)","v":950800209.52050579},{"$f":"SUM(AP543:AP554)","v":985317596.59413588},{"$f":"SUM(AQ543:AQ554)","v":1140265039.4559567},{"$f":"SUM(AR543:AR554)","v":1185762097.6071885},{"$f":"SUM(AS543:AS554)","v":1345167783.4290953},{"$f":"SUM(AT543:AT554)","v":1374111040.2606788},{"$f":"SUM(AU543:AU554)","v":1384575198.301651},{"$f":"SUM(AV543:AV554)","v":1234301429.0264781},{"$f":"SUM(AW543:AW554)","v":1211006066.880692},{"$f":"SUM(AX543:AX554)","v":1183861883.377897},{"$f":"SUM(AY543:AY554)","v":1162081703.5212564},{"$f":"SUM(AZ543:AZ554)","v":1293287407.7349937},{"$f":"SUM(BA543:BA554)","v":1316588576.2580056},{"$f":"SUM(BB543:BB554)","v":1339432859.1237035},{"$f":"SUM(BC543:BC554)","v":1380154545.127533},{"$f":"SUM(BD543:BD554)","v":1405999595.901334},{"$f":"SUM(BE543:BE554)","v":1409498620.6265764},{"$f":"SUM(BF543:BF554)","v":1412929037.0238729},{"$f":"SUM(BG543:BG554)","v":1426989643.2054958},{"$f":"SUM(BH543:BH554)","v":432761923.75275713},{"$f":"SUM(BI543:BI554)","v":64081184.764048986},{"$f":"SUM(BJ543:BJ554)","v":68671735.328682378},{"$f":"SUM(BK543:BK554)","v":70583760.124418512},{"$f":"SUM(BL543:BL554)","v":73940401.755115062},{"$f":"SUM(BM543:BM554)","v":0},{"$f":"SUM(BN543:BN554)","v":0},{"$f":"SUM(BO543:BO554)","v":0},{"$f":"SUM(BP543:BP554)","v":0},{"$f":"SUM(BQ543:BQ554)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC543:CC554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J557:CV557)","v":66272820868.245323},null,{"$f":"J537 * Discounting!J$12","v":0},{"$f":"K537 * Discounting!K$12","v":0},{"$f":"L537 * Discounting!L$12","v":0},{"$f":"M537 * Discounting!M$12","v":0},{"$f":"N537 * Discounting!N$12","v":0},{"$f":"O537 * Discounting!O$12","v":0},{"$f":"P537 * Discounting!P$12","v":0},{"$f":"Q537 * Discounting!Q$12","v":0},{"$f":"R537 * Discounting!R$12","v":0},{"$f":"S537 * Discounting!S$12","v":0},{"$f":"T537 * Discounting!T$12","v":0},{"$f":"U537 * Discounting!U$12","v":0},{"$f":"V537 * Discounting!V$12","v":0},{"$f":"W537 * Discounting!W$12","v":0},{"$f":"X537 * Discounting!X$12","v":0},{"$f":"Y537 * Discounting!Y$12","v":-602016171.63514471},{"$f":"Z537 * Discounting!Z$12","v":-1206017508.1487474},{"$f":"AA537 * Discounting!AA$12","v":-2389353115.3679523},{"$f":"AB537 * Discounting!AB$12","v":-2979019146.368907},{"$f":"AC537 * Discounting!AC$12","v":-3240351328.9974933},{"$f":"AD537 * Discounting!AD$12","v":-280246215.93889809},{"$f":"AE537 * Discounting!AE$12","v":2772429542.442625},{"$f":"AF537 * Discounting!AF$12","v":2772429542.442625},{"$f":"AG537 * Discounting!AG$12","v":2772429542.442625},{"$f":"AH537 * Discounting!AH$12","v":2772429542.442625},{"$f":"AI537 * Discounting!AI$12","v":2733134660.7421455},{"$f":"AJ537 * Discounting!AJ$12","v":2733134660.7421455},{"$f":"AK537 * Discounting!AK$12","v":2244328722.950316},{"$f":"AL537 * Discounting!AL$12","v":2244328722.950316},{"$f":"AM537 * Discounting!AM$12","v":2244328722.950316},{"$f":"AN537 * Discounting!AN$12","v":2234552604.194479},{"$f":"AO537 * Discounting!AO$12","v":2723358541.9863091},{"$f":"AP537 * Discounting!AP$12","v":2733134660.7421455},{"$f":"AQ537 * Discounting!AQ$12","v":2733134660.7421455},{"$f":"AR537 * Discounting!AR$12","v":2733134660.7421455},{"$f":"AS537 * Discounting!AS$12","v":2733134660.7421455},{"$f":"AT537 * Discounting!AT$12","v":2733134660.7421455},{"$f":"AU537 * Discounting!AU$12","v":2733134660.7421455},{"$f":"AV537 * Discounting!AV$12","v":2244328722.950316},{"$f":"AW537 * Discounting!AW$12","v":2244328722.950316},{"$f":"AX537 * Discounting!AX$12","v":2234552604.194479},{"$f":"AY537 * Discounting!AY$12","v":2236996633.8834381},{"$f":"AZ537 * Discounting!AZ$12","v":2733134660.7421455},{"$f":"BA537 * Discounting!BA$12","v":2733134660.7421455},{"$f":"BB537 * Discounting!BB$12","v":2733134660.7421455},{"$f":"BC537 * Discounting!BC$12","v":2808134660.7421455},{"$f":"BD537 * Discounting!BD$12","v":2808134660.7421455},{"$f":"BE537 * Discounting!BE$12","v":2808134660.7421455},{"$f":"BF537 * Discounting!BF$12","v":2808134660.7421455},{"$f":"BG537 * Discounting!BG$12","v":2832913040.1136084},{"$f":"BH537 * Discounting!BH$12","v":847420948.53115201},{"$f":"BI537 * Discounting!BI$12","v":119124754.38224891},{"$f":"BJ537 * Discounting!BJ$12","v":126456843.44912636},{"$f":"BK537 * Discounting!BK$12","v":126456843.44912636},{"$f":"BL537 * Discounting!BL$12","v":-120390155.13574758},{"$f":"BM537 * Discounting!BM$12","v":0},{"$f":"BN537 * Discounting!BN$12","v":0},{"$f":"BO537 * Discounting!BO$12","v":0},{"$f":"BP537 * Discounting!BP$12","v":0},{"$f":"BQ537 * Discounting!BQ$12","v":0},{"$f":"BR537 * Discounting!BR$12","v":0},{"$f":"BS537 * Discounting!BS$12","v":0},{"$f":"BT537 * Discounting!BT$12","v":0},{"$f":"BU537 * Discounting!BU$12","v":0},{"$f":"BV537 * Discounting!BV$12","v":0},{"$f":"BW537 * Discounting!BW$12","v":0},{"$f":"BX537 * Discounting!BX$12","v":0},{"$f":"BY537 * Discounting!BY$12","v":0},{"$f":"BZ537 * Discounting!BZ$12","v":0},{"$f":"CA537 * Discounting!CA$12","v":0},{"$f":"CB537 * Discounting!CB$12","v":0},{"$f":"CC537 * Discounting!CC$12","v":0},{"$f":"CD537 * Discounting!CD$12","v":0},{"$f":"CE537 * Discounting!CE$12","v":0},{"$f":"CF537 * Discounting!CF$12","v":0},{"$f":"CG537 * Discounting!CG$12","v":0},{"$f":"CH537 * Discounting!CH$12","v":0},{"$f":"CI537 * Discounting!CI$12","v":0},{"$f":"CJ537 * Discounting!CJ$12","v":0},{"$f":"CK537 * Discounting!CK$12","v":0},{"$f":"CL537 * Discounting!CL$12","v":0},{"$f":"CM537 * Discounting!CM$12","v":0},{"$f":"CN537 * Discounting!CN$12","v":0},{"$f":"CO537 * Discounting!CO$12","v":0},{"$f":"CP537 * Discounting!CP$12","v":0},{"$f":"CQ537 * Discounting!CQ$12","v":0},{"$f":"CR537 * Discounting!CR$12","v":0},{"$f":"CS537 * Discounting!CS$12","v":0},{"$f":"CT537 * Discounting!CT$12","v":0},{"$f":"CU537 * Discounting!CU$12","v":0},{"$f":"CV537 * Discounting!CV$12","v":0}]
[{"$nulls":4},"AETR",null,"%",{"$f":"IFERROR((H555 - H554) / H557,\"-\")","v":0.47100765846359338}]
[]
[{"$nulls":4},"Discounted"]
[null,null,null,{"$f":"\"Investment Decision: NPV\"&Inputs!C482*100","v":"Investment Decision: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J562:CV562)","v":0},null,{"$f":"J543 / Discounting!J$23","v":0},{"$f":"K543 / Discounting!K$23","v":0},{"$f":"L543 / Discounting!L$23","v":0},{"$f":"M543 / Discounting!M$23","v":0},{"$f":"N543 / Discounting!N$23","v":0},{"$f":"O543 / Discounting!O$23","v":0},{"$f":"P543 / Discounting!P$23","v":0},{"$f":"Q543 / Discounting!Q$23","v":0},{"$f":"R543 / Discounting!R$23","v":0},{"$f":"S543 / Discounting!S$23","v":0},{"$f":"T543 / Discounting!T$23","v":0},{"$f":"U543 / Discounting!U$23","v":0},{"$f":"V543 / Discounting!V$23","v":0},{"$f":"W543 / Discounting!W$23","v":0},{"$f":"X543 / Discounting!X$23","v":0},{"$f":"Y543 / Discounting!Y$23","v":0},{"$f":"Z543 / Discounting!Z$23","v":0},{"$f":"AA543 / Discounting!AA$23","v":0},{"$f":"AB543 / Discounting!AB$23","v":0},{"$f":"AC543 / Discounting!AC$23","v":0},{"$f":"AD543 / Discounting!AD$23","v":0},{"$f":"AE543 / Discounting!AE$23","v":0},{"$f":"AF543 / Discounting!AF$23","v":0},{"$f":"AG543 / Discounting!AG$23","v":0},{"$f":"AH543 / Discounting!AH$23","v":0},{"$f":"AI543 / Discounting!AI$23","v":0},{"$f":"AJ543 / Discounting!AJ$23","v":0},{"$f":"AK543 / Discounting!AK$23","v":0},{"$f":"AL543 / Discounting!AL$23","v":0},{"$f":"AM543 / Discounting!AM$23","v":0},{"$f":"AN543 / Discounting!AN$23","v":0},{"$f":"AO543 / Discounting!AO$23","v":0},{"$f":"AP543 / Discounting!AP$23","v":0},{"$f":"AQ543 / Discounting!AQ$23","v":0},{"$f":"AR543 / Discounting!AR$23","v":0},{"$f":"AS543 / Discounting!AS$23","v":0},{"$f":"AT543 / Discounting!AT$23","v":0},{"$f":"AU543 / Discounting!AU$23","v":0},{"$f":"AV543 / Discounting!AV$23","v":0},{"$f":"AW543 / Discounting!AW$23","v":0},{"$f":"AX543 / Discounting!AX$23","v":0},{"$f":"AY543 / Discounting!AY$23","v":0},{"$f":"AZ543 / Discounting!AZ$23","v":0},{"$f":"BA543 / Discounting!BA$23","v":0},{"$f":"BB543 / Discounting!BB$23","v":0},{"$f":"BC543 / Discounting!BC$23","v":0},{"$f":"BD543 / Discounting!BD$23","v":0},{"$f":"BE543 / Discounting!BE$23","v":0},{"$f":"BF543 / Discounting!BF$23","v":0},{"$f":"BG543 / Discounting!BG$23","v":0},{"$f":"BH543 / Discounting!BH$23","v":0},{"$f":"BI543 / Discounting!BI$23","v":0},{"$f":"BJ543 / Discounting!BJ$23","v":0},{"$f":"BK543 / Discounting!BK$23","v":0},{"$f":"BL543 / Discounting!BL$23","v":0},{"$f":"BM543 / Discounting!BM$23","v":0},{"$f":"BN543 / Discounting!BN$23","v":0},{"$f":"BO543 / Discounting!BO$23","v":0},{"$f":"BP543 / Discounting!BP$23","v":0},{"$f":"BQ543 / Discounting!BQ$23","v":0},{"$f":"BR543 / Discounting!BR$23","v":0},{"$f":"BS543 / Discounting!BS$23","v":0},{"$f":"BT543 / Discounting!BT$23","v":0},{"$f":"BU543 / Discounting!BU$23","v":0},{"$f":"BV543 / Discounting!BV$23","v":0},{"$f":"BW543 / Discounting!BW$23","v":0},{"$f":"BX543 / Discounting!BX$23","v":0},{"$f":"BY543 / Discounting!BY$23","v":0},{"$f":"BZ543 / Discounting!BZ$23","v":0},{"$f":"CA543 / Discounting!CA$23","v":0},{"$f":"CB543 / Discounting!CB$23","v":0},{"$f":"CC543 / Discounting!CC$23","v":0},{"$f":"CD543 / Discounting!CD$23","v":0},{"$f":"CE543 / Discounting!CE$23","v":0},{"$f":"CF543 / Discounting!CF$23","v":0},{"$f":"CG543 / Discounting!CG$23","v":0},{"$f":"CH543 / Discounting!CH$23","v":0},{"$f":"CI543 / Discounting!CI$23","v":0},{"$f":"CJ543 / Discounting!CJ$23","v":0},{"$f":"CK543 / Discounting!CK$23","v":0},{"$f":"CL543 / Discounting!CL$23","v":0},{"$f":"CM543 / Discounting!CM$23","v":0},{"$f":"CN543 / Discounting!CN$23","v":0},{"$f":"CO543 / Discounting!CO$23","v":0},{"$f":"CP543 / Discounting!CP$23","v":0},{"$f":"CQ543 / Discounting!CQ$23","v":0},{"$f":"CR543 / Discounting!CR$23","v":0},{"$f":"CS543 / Discounting!CS$23","v":0},{"$f":"CT543 / Discounting!CT$23","v":0},{"$f":"CU543 / Discounting!CU$23","v":0},{"$f":"CV543 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},9183192.6916525327,null,{"$f":"J544 / Discounting!J$23","v":0},{"$f":"K544 / Discounting!K$23","v":0},{"$f":"L544 / Discounting!L$23","v":0},{"$f":"M544 / Discounting!M$23","v":0},{"$f":"N544 / Discounting!N$23","v":0},{"$f":"O544 / Discounting!O$23","v":0},{"$f":"P544 / Discounting!P$23","v":0},{"$f":"Q544 / Discounting!Q$23","v":0},{"$f":"R544 / Discounting!R$23","v":0},{"$f":"S544 / Discounting!S$23","v":0},{"$f":"T544 / Discounting!T$23","v":0},{"$f":"U544 / Discounting!U$23","v":0},{"$f":"V544 / Discounting!V$23","v":0},{"$f":"W544 / Discounting!W$23","v":0},{"$f":"X544 / Discounting!X$23","v":0},{"$f":"Y544 / Discounting!Y$23","v":1008621.829826594},{"$f":"Z544 / Discounting!Z$23","v":898949.93745685718},{"$f":"AA544 / Discounting!AA$23","v":801203.15281359816},{"$f":"AB544 / Discounting!AB$23","v":714084.80642923177},{"$f":"AC544 / Discounting!AC$23","v":636439.22141642752},{"$f":"AD544 / Discounting!AD$23","v":567236.38272408862},{"$f":"AE544 / Discounting!AE$23","v":505558.27337262797},{"$f":"AF544 / Discounting!AF$23","v":450586.69641054177},{"$f":"AG544 / Discounting!AG$23","v":401592.42104326363},{"$f":"AH544 / Discounting!AH$23","v":357925.50895121531},{"$f":"AI544 / Discounting!AI$23","v":319006.69246988877},{"$f":"AJ544 / Discounting!AJ$23","v":284319.69025836786},{"$f":"AK544 / Discounting!AK$23","v":253404.35851904441},{"$f":"AL544 / Discounting!AL$23","v":225850.58691536932},{"$f":"AM544 / Discounting!AM$23","v":201292.85821334165},{"$f":"AN544 / Discounting!AN$23","v":179405.39947713158},{"$f":"AO544 / Discounting!AO$23","v":159897.86049655222},{"$f":"AP544 / Discounting!AP$23","v":142511.46211813923},{"$f":"AQ544 / Discounting!AQ$23","v":127015.56338515079},{"$f":"AR544 / Discounting!AR$23","v":113204.60194754972},{"$f":"AS544 / Discounting!AS$23","v":100895.36715467888},{"$f":"AT544 / Discounting!AT$23","v":89924.569656576539},{"$f":"AU544 / Discounting!AU$23","v":80146.675273241111},{"$f":"AV544 / Discounting!AV$23","v":71431.974396828082},{"$f":"AW544 / Discounting!AW$23","v":63664.861316246053},{"$f":"AX544 / Discounting!AX$23","v":56742.300638365465},{"$f":"AY544 / Discounting!AY$23","v":50572.460462001305},{"$f":"AZ544 / Discounting!AZ$23","v":45073.494172906685},{"$f":"BA544 / Discounting!BA$23","v":40172.454699560316},{"$f":"BB544 / Discounting!BB$23","v":35804.3268267026},{"$f":"BC544 / Discounting!BC$23","v":31911.164729681452},{"$f":"BD544 / Discounting!BD$23","v":28441.323288486139},{"$f":"BE544 / Discounting!BE$23","v":25348.772984390496},{"$f":"BF544 / Discounting!BF$23","v":22592.489290900616},{"$f":"BG544 / Discounting!BG$23","v":20135.908458913204},{"$f":"BH544 / Discounting!BH$23","v":17946.442476749733},{"$f":"BI544 / Discounting!BI$23","v":15995.046770721689},{"$f":"BJ544 / Discounting!BJ$23","v":14255.834911516655},{"$f":"BK544 / Discounting!BK$23","v":12705.735215255485},{"$f":"BL544 / Discounting!BL$23","v":11324.184683828416},{"$f":"BM544 / Discounting!BM$23","v":0},{"$f":"BN544 / Discounting!BN$23","v":0},{"$f":"BO544 / Discounting!BO$23","v":0},{"$f":"BP544 / Discounting!BP$23","v":0},{"$f":"BQ544 / Discounting!BQ$23","v":0},{"$f":"BR544 / Discounting!BR$23","v":0},{"$f":"BS544 / Discounting!BS$23","v":0},{"$f":"BT544 / Discounting!BT$23","v":0},{"$f":"BU544 / Discounting!BU$23","v":0},{"$f":"BV544 / Discounting!BV$23","v":0},{"$f":"BW544 / Discounting!BW$23","v":0},{"$f":"BX544 / Discounting!BX$23","v":0},{"$f":"BY544 / Discounting!BY$23","v":0},{"$f":"BZ544 / Discounting!BZ$23","v":0},{"$f":"CA544 / Discounting!CA$23","v":0},{"$f":"CB544 / Discounting!CB$23","v":0},{"$f":"CC544 / Discounting!CC$23","v":0},{"$f":"CD544 / Discounting!CD$23","v":0},{"$f":"CE544 / Discounting!CE$23","v":0},{"$f":"CF544 / Discounting!CF$23","v":0},{"$f":"CG544 / Discounting!CG$23","v":0},{"$f":"CH544 / Discounting!CH$23","v":0},{"$f":"CI544 / Discounting!CI$23","v":0},{"$f":"CJ544 / Discounting!CJ$23","v":0},{"$f":"CK544 / Discounting!CK$23","v":0},{"$f":"CL544 / Discounting!CL$23","v":0},{"$f":"CM544 / Discounting!CM$23","v":0},{"$f":"CN544 / Discounting!CN$23","v":0},{"$f":"CO544 / Discounting!CO$23","v":0},{"$f":"CP544 / Discounting!CP$23","v":0},{"$f":"CQ544 / Discounting!CQ$23","v":0},{"$f":"CR544 / Discounting!CR$23","v":0},{"$f":"CS544 / Discounting!CS$23","v":0},{"$f":"CT544 / Discounting!CT$23","v":0},{"$f":"CU544 / Discounting!CU$23","v":0},{"$f":"CV544 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1236960.2224747485,null,{"$f":"J545 / Discounting!J$23","v":0},{"$f":"K545 / Discounting!K$23","v":0},{"$f":"L545 / Discounting!L$23","v":0},{"$f":"M545 / Discounting!M$23","v":0},{"$f":"N545 / Discounting!N$23","v":0},{"$f":"O545 / Discounting!O$23","v":0},{"$f":"P545 / Discounting!P$23","v":0},{"$f":"Q545 / Discounting!Q$23","v":0},{"$f":"R545 / Discounting!R$23","v":0},{"$f":"S545 / Discounting!S$23","v":0},{"$f":"T545 / Discounting!T$23","v":0},{"$f":"U545 / Discounting!U$23","v":0},{"$f":"V545 / Discounting!V$23","v":0},{"$f":"W545 / Discounting!W$23","v":0},{"$f":"X545 / Discounting!X$23","v":0},{"$f":"Y545 / Discounting!Y$23","v":135859.62147448733},{"$f":"Z545 / Discounting!Z$23","v":121087.00666175339},{"$f":"AA545 / Discounting!AA$23","v":107920.68329924544},{"$f":"AB545 / Discounting!AB$23","v":96185.992245316782},{"$f":"AC545 / Discounting!AC$23","v":85727.265815790335},{"$f":"AD545 / Discounting!AD$23","v":76405.762759171426},{"$f":"AE545 / Discounting!AE$23","v":68097.827771097524},{"$f":"AF545 / Discounting!AF$23","v":60693.251132885482},{"$f":"AG545 / Discounting!AG$23","v":54093.80671380167},{"$f":"AH545 / Discounting!AH$23","v":48211.948942782234},{"$f":"AI545 / Discounting!AI$23","v":42969.651464155279},{"$f":"AJ545 / Discounting!AJ$23","v":38297.37207143964},{"$f":"AK545 / Discounting!AK$23","v":34133.130188448871},{"$f":"AL545 / Discounting!AL$23","v":30421.6846599366},{"$f":"AM545 / Discounting!AM$23","v":27113.800944685026},{"$f":"AN545 / Discounting!AN$23","v":24165.597989915354},{"$f":"AO545 / Discounting!AO$23","v":21537.966122919206},{"$f":"AP545 / Discounting!AP$23","v":19196.048237895906},{"$f":"AQ545 / Discounting!AQ$23","v":17108.777395629149},{"$f":"AR545 / Discounting!AR$23","v":15248.464701986763},{"$f":"AS545 / Discounting!AS$23","v":13590.431998205668},{"$f":"AT545 / Discounting!AT$23","v":12112.684490379383},{"$f":"AU545 / Discounting!AU$23","v":10795.618975382695},{"$f":"AV545 / Discounting!AV$23","v":9621.7637926761963},{"$f":"AW545 / Discounting!AW$23","v":8575.5470522960732},{"$f":"AX545 / Discounting!AX$23","v":7643.090064435004},{"$f":"AY545 / Discounting!AY$23","v":6812.0232303342273},{"$f":"AZ545 / Discounting!AZ$23","v":6071.3219521695428},{"$f":"BA545 / Discounting!BA$23","v":5411.1603851778436},{"$f":"BB545 / Discounting!BB$23","v":4822.7810919588628},{"$f":"BC545 / Discounting!BC$23","v":4298.3788698385579},{"$f":"BD545 / Discounting!BD$23","v":3830.9972101947924},{"$f":"BE545 / Discounting!BE$23","v":3414.4360162163921},{"$f":"BF545 / Discounting!BF$23","v":3043.1693549165702},{"$f":"BG545 / Discounting!BG$23","v":2712.2721523320583},{"$f":"BH545 / Discounting!BH$23","v":2417.3548594759882},{"$f":"BI545 / Discounting!BI$23","v":2154.5052223493658},{"$f":"BJ545 / Discounting!BJ$23","v":1920.2363835555839},{"$f":"BK545 / Discounting!BK$23","v":1711.4406270548873},{"$f":"BL545 / Discounting!BL$23","v":1525.3481524553363},{"$f":"BM545 / Discounting!BM$23","v":0},{"$f":"BN545 / Discounting!BN$23","v":0},{"$f":"BO545 / Discounting!BO$23","v":0},{"$f":"BP545 / Discounting!BP$23","v":0},{"$f":"BQ545 / Discounting!BQ$23","v":0},{"$f":"BR545 / Discounting!BR$23","v":0},{"$f":"BS545 / Discounting!BS$23","v":0},{"$f":"BT545 / Discounting!BT$23","v":0},{"$f":"BU545 / Discounting!BU$23","v":0},{"$f":"BV545 / Discounting!BV$23","v":0},{"$f":"BW545 / Discounting!BW$23","v":0},{"$f":"BX545 / Discounting!BX$23","v":0},{"$f":"BY545 / Discounting!BY$23","v":0},{"$f":"BZ545 / Discounting!BZ$23","v":0},{"$f":"CA545 / Discounting!CA$23","v":0},{"$f":"CB545 / Discounting!CB$23","v":0},{"$f":"CC545 / Discounting!CC$23","v":0},{"$f":"CD545 / Discounting!CD$23","v":0},{"$f":"CE545 / Discounting!CE$23","v":0},{"$f":"CF545 / Discounting!CF$23","v":0},{"$f":"CG545 / Discounting!CG$23","v":0},{"$f":"CH545 / Discounting!CH$23","v":0},{"$f":"CI545 / Discounting!CI$23","v":0},{"$f":"CJ545 / Discounting!CJ$23","v":0},{"$f":"CK545 / Discounting!CK$23","v":0},{"$f":"CL545 / Discounting!CL$23","v":0},{"$f":"CM545 / Discounting!CM$23","v":0},{"$f":"CN545 / Discounting!CN$23","v":0},{"$f":"CO545 / Discounting!CO$23","v":0},{"$f":"CP545 / Discounting!CP$23","v":0},{"$f":"CQ545 / Discounting!CQ$23","v":0},{"$f":"CR545 / Discounting!CR$23","v":0},{"$f":"CS545 / Discounting!CS$23","v":0},{"$f":"CT545 / Discounting!CT$23","v":0},{"$f":"CU545 / Discounting!CU$23","v":0},{"$f":"CV545 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J546 / Discounting!J$23","v":0},{"$f":"K546 / Discounting!K$23","v":0},{"$f":"L546 / Discounting!L$23","v":0},{"$f":"M546 / Discounting!M$23","v":0},{"$f":"N546 / Discounting!N$23","v":0},{"$f":"O546 / Discounting!O$23","v":0},{"$f":"P546 / Discounting!P$23","v":0},{"$f":"Q546 / Discounting!Q$23","v":0},{"$f":"R546 / Discounting!R$23","v":0},{"$f":"S546 / Discounting!S$23","v":0},{"$f":"T546 / Discounting!T$23","v":0},{"$f":"U546 / Discounting!U$23","v":0},{"$f":"V546 / Discounting!V$23","v":0},{"$f":"W546 / Discounting!W$23","v":0},{"$f":"X546 / Discounting!X$23","v":0},{"$f":"Y546 / Discounting!Y$23","v":0},{"$f":"Z546 / Discounting!Z$23","v":0},{"$f":"AA546 / Discounting!AA$23","v":0},{"$f":"AB546 / Discounting!AB$23","v":0},{"$f":"AC546 / Discounting!AC$23","v":0},{"$f":"AD546 / Discounting!AD$23","v":0},{"$f":"AE546 / Discounting!AE$23","v":0},{"$f":"AF546 / Discounting!AF$23","v":0},{"$f":"AG546 / Discounting!AG$23","v":0},{"$f":"AH546 / Discounting!AH$23","v":0},{"$f":"AI546 / Discounting!AI$23","v":0},{"$f":"AJ546 / Discounting!AJ$23","v":0},{"$f":"AK546 / Discounting!AK$23","v":0},{"$f":"AL546 / Discounting!AL$23","v":0},{"$f":"AM546 / Discounting!AM$23","v":0},{"$f":"AN546 / Discounting!AN$23","v":0},{"$f":"AO546 / Discounting!AO$23","v":0},{"$f":"AP546 / Discounting!AP$23","v":0},{"$f":"AQ546 / Discounting!AQ$23","v":0},{"$f":"AR546 / Discounting!AR$23","v":0},{"$f":"AS546 / Discounting!AS$23","v":0},{"$f":"AT546 / Discounting!AT$23","v":0},{"$f":"AU546 / Discounting!AU$23","v":0},{"$f":"AV546 / Discounting!AV$23","v":0},{"$f":"AW546 / Discounting!AW$23","v":0},{"$f":"AX546 / Discounting!AX$23","v":0},{"$f":"AY546 / Discounting!AY$23","v":0},{"$f":"AZ546 / Discounting!AZ$23","v":0},{"$f":"BA546 / Discounting!BA$23","v":0},{"$f":"BB546 / Discounting!BB$23","v":0},{"$f":"BC546 / Discounting!BC$23","v":0},{"$f":"BD546 / Discounting!BD$23","v":0},{"$f":"BE546 / Discounting!BE$23","v":0},{"$f":"BF546 / Discounting!BF$23","v":0},{"$f":"BG546 / Discounting!BG$23","v":0},{"$f":"BH546 / Discounting!BH$23","v":0},{"$f":"BI546 / Discounting!BI$23","v":0},{"$f":"BJ546 / Discounting!BJ$23","v":0},{"$f":"BK546 / Discounting!BK$23","v":0},{"$f":"BL546 / Discounting!BL$23","v":0},{"$f":"BM546 / Discounting!BM$23","v":0},{"$f":"BN546 / Discounting!BN$23","v":0},{"$f":"BO546 / Discounting!BO$23","v":0},{"$f":"BP546 / Discounting!BP$23","v":0},{"$f":"BQ546 / Discounting!BQ$23","v":0},{"$f":"BR546 / Discounting!BR$23","v":0},{"$f":"BS546 / Discounting!BS$23","v":0},{"$f":"BT546 / Discounting!BT$23","v":0},{"$f":"BU546 / Discounting!BU$23","v":0},{"$f":"BV546 / Discounting!BV$23","v":0},{"$f":"BW546 / Discounting!BW$23","v":0},{"$f":"BX546 / Discounting!BX$23","v":0},{"$f":"BY546 / Discounting!BY$23","v":0},{"$f":"BZ546 / Discounting!BZ$23","v":0},{"$f":"CA546 / Discounting!CA$23","v":0},{"$f":"CB546 / Discounting!CB$23","v":0},{"$f":"CC546 / Discounting!CC$23","v":0},{"$f":"CD546 / Discounting!CD$23","v":0},{"$f":"CE546 / Discounting!CE$23","v":0},{"$f":"CF546 / Discounting!CF$23","v":0},{"$f":"CG546 / Discounting!CG$23","v":0},{"$f":"CH546 / Discounting!CH$23","v":0},{"$f":"CI546 / Discounting!CI$23","v":0},{"$f":"CJ546 / Discounting!CJ$23","v":0},{"$f":"CK546 / Discounting!CK$23","v":0},{"$f":"CL546 / Discounting!CL$23","v":0},{"$f":"CM546 / Discounting!CM$23","v":0},{"$f":"CN546 / Discounting!CN$23","v":0},{"$f":"CO546 / Discounting!CO$23","v":0},{"$f":"CP546 / Discounting!CP$23","v":0},{"$f":"CQ546 / Discounting!CQ$23","v":0},{"$f":"CR546 / Discounting!CR$23","v":0},{"$f":"CS546 / Discounting!CS$23","v":0},{"$f":"CT546 / Discounting!CT$23","v":0},{"$f":"CU546 / Discounting!CU$23","v":0},{"$f":"CV546 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},396199009.7837109,null,{"$f":"J547 / Discounting!J$23","v":0},{"$f":"K547 / Discounting!K$23","v":0},{"$f":"L547 / Discounting!L$23","v":0},{"$f":"M547 / Discounting!M$23","v":0},{"$f":"N547 / Discounting!N$23","v":0},{"$f":"O547 / Discounting!O$23","v":0},{"$f":"P547 / Discounting!P$23","v":0},{"$f":"Q547 / Discounting!Q$23","v":0},{"$f":"R547 / Discounting!R$23","v":0},{"$f":"S547 / Discounting!S$23","v":0},{"$f":"T547 / Discounting!T$23","v":0},{"$f":"U547 / Discounting!U$23","v":0},{"$f":"V547 / Discounting!V$23","v":0},{"$f":"W547 / Discounting!W$23","v":0},{"$f":"X547 / Discounting!X$23","v":0},{"$f":"Y547 / Discounting!Y$23","v":0},{"$f":"Z547 / Discounting!Z$23","v":0},{"$f":"AA547 / Discounting!AA$23","v":0},{"$f":"AB547 / Discounting!AB$23","v":0},{"$f":"AC547 / Discounting!AC$23","v":0},{"$f":"AD547 / Discounting!AD$23","v":19990144.752697323},{"$f":"AE547 / Discounting!AE$23","v":36345717.732176952},{"$f":"AF547 / Discounting!AF$23","v":33041561.57470632},{"$f":"AG547 / Discounting!AG$23","v":30037783.24973302},{"$f":"AH547 / Discounting!AH$23","v":27307075.681575473},{"$f":"AI547 / Discounting!AI$23","v":24824614.255977698},{"$f":"AJ547 / Discounting!AJ$23","v":22567831.1417979},{"$f":"AK547 / Discounting!AK$23","v":20516210.128907181},{"$f":"AL547 / Discounting!AL$23","v":18651100.117188346},{"$f":"AM547 / Discounting!AM$23","v":16955545.56108031},{"$f":"AN547 / Discounting!AN$23","v":15414132.32825483},{"$f":"AO547 / Discounting!AO$23","v":14012847.571140755},{"$f":"AP547 / Discounting!AP$23","v":12738952.337400686},{"$f":"AQ547 / Discounting!AQ$23","v":11580865.761273349},{"$f":"AR547 / Discounting!AR$23","v":10528059.782975772},{"$f":"AS547 / Discounting!AS$23","v":9570963.4390688818},{"$f":"AT547 / Discounting!AT$23","v":8700875.8536989838},{"$f":"AU547 / Discounting!AU$23","v":7909887.1397263482},{"$f":"AV547 / Discounting!AV$23","v":7190806.4906603154},{"$f":"AW547 / Discounting!AW$23","v":6537096.8096911954},{"$f":"AX547 / Discounting!AX$23","v":5942815.2815374509},{"$f":"AY547 / Discounting!AY$23","v":5402559.346852229},{"$f":"AZ547 / Discounting!AZ$23","v":4911417.5880474802},{"$f":"BA547 / Discounting!BA$23","v":4464925.0800431632},{"$f":"BB547 / Discounting!BB$23","v":4059022.8000392383},{"$f":"BC547 / Discounting!BC$23","v":3690020.7273083981},{"$f":"BD547 / Discounting!BD$23","v":3354564.2975530894},{"$f":"BE547 / Discounting!BE$23","v":3049603.9068664447},{"$f":"BF547 / Discounting!BF$23","v":2772367.1880604038},{"$f":"BG547 / Discounting!BG$23","v":2520333.8073276402},{"$f":"BH547 / Discounting!BH$23","v":888198.96231428138},{"$f":"BI547 / Discounting!BI$23","v":206808.05778221224},{"$f":"BJ547 / Discounting!BJ$23","v":188007.32525655653},{"$f":"BK547 / Discounting!BK$23","v":170915.75023323324},{"$f":"BL547 / Discounting!BL$23","v":155377.95475748472},{"$f":"BM547 / Discounting!BM$23","v":0},{"$f":"BN547 / Discounting!BN$23","v":0},{"$f":"BO547 / Discounting!BO$23","v":0},{"$f":"BP547 / Discounting!BP$23","v":0},{"$f":"BQ547 / Discounting!BQ$23","v":0},{"$f":"BR547 / Discounting!BR$23","v":0},{"$f":"BS547 / Discounting!BS$23","v":0},{"$f":"BT547 / Discounting!BT$23","v":0},{"$f":"BU547 / Discounting!BU$23","v":0},{"$f":"BV547 / Discounting!BV$23","v":0},{"$f":"BW547 / Discounting!BW$23","v":0},{"$f":"BX547 / Discounting!BX$23","v":0},{"$f":"BY547 / Discounting!BY$23","v":0},{"$f":"BZ547 / Discounting!BZ$23","v":0},{"$f":"CA547 / Discounting!CA$23","v":0},{"$f":"CB547 / Discounting!CB$23","v":0},{"$f":"CC547 / Discounting!CC$23","v":0},{"$f":"CD547 / Discounting!CD$23","v":0},{"$f":"CE547 / Discounting!CE$23","v":0},{"$f":"CF547 / Discounting!CF$23","v":0},{"$f":"CG547 / Discounting!CG$23","v":0},{"$f":"CH547 / Discounting!CH$23","v":0},{"$f":"CI547 / Discounting!CI$23","v":0},{"$f":"CJ547 / Discounting!CJ$23","v":0},{"$f":"CK547 / Discounting!CK$23","v":0},{"$f":"CL547 / Discounting!CL$23","v":0},{"$f":"CM547 / Discounting!CM$23","v":0},{"$f":"CN547 / Discounting!CN$23","v":0},{"$f":"CO547 / Discounting!CO$23","v":0},{"$f":"CP547 / Discounting!CP$23","v":0},{"$f":"CQ547 / Discounting!CQ$23","v":0},{"$f":"CR547 / Discounting!CR$23","v":0},{"$f":"CS547 / Discounting!CS$23","v":0},{"$f":"CT547 / Discounting!CT$23","v":0},{"$f":"CU547 / Discounting!CU$23","v":0},{"$f":"CV547 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},62069103.697019272,null,{"$f":"J548 / Discounting!J$23","v":0},{"$f":"K548 / Discounting!K$23","v":0},{"$f":"L548 / Discounting!L$23","v":0},{"$f":"M548 / Discounting!M$23","v":0},{"$f":"N548 / Discounting!N$23","v":0},{"$f":"O548 / Discounting!O$23","v":0},{"$f":"P548 / Discounting!P$23","v":0},{"$f":"Q548 / Discounting!Q$23","v":0},{"$f":"R548 / Discounting!R$23","v":0},{"$f":"S548 / Discounting!S$23","v":0},{"$f":"T548 / Discounting!T$23","v":0},{"$f":"U548 / Discounting!U$23","v":0},{"$f":"V548 / Discounting!V$23","v":0},{"$f":"W548 / Discounting!W$23","v":0},{"$f":"X548 / Discounting!X$23","v":0},{"$f":"Y548 / Discounting!Y$23","v":0},{"$f":"Z548 / Discounting!Z$23","v":0},{"$f":"AA548 / Discounting!AA$23","v":0},{"$f":"AB548 / Discounting!AB$23","v":0},{"$f":"AC548 / Discounting!AC$23","v":0},{"$f":"AD548 / Discounting!AD$23","v":3135343.5347802425},{"$f":"AE548 / Discounting!AE$23","v":5700624.6086913496},{"$f":"AF548 / Discounting!AF$23","v":5182386.0079012262},{"$f":"AG548 / Discounting!AG$23","v":4711260.0071829325},{"$f":"AH548 / Discounting!AH$23","v":4282963.6428935761},{"$f":"AI548 / Discounting!AI$23","v":3893603.3117214316},{"$f":"AJ548 / Discounting!AJ$23","v":3539639.3742922097},{"$f":"AK548 / Discounting!AK$23","v":3217853.9766292814},{"$f":"AL548 / Discounting!AL$23","v":2925321.7969357101},{"$f":"AM548 / Discounting!AM$23","v":2659383.4517597365},{"$f":"AN548 / Discounting!AN$23","v":2417621.3197815786},{"$f":"AO548 / Discounting!AO$23","v":2197837.5634377985},{"$f":"AP548 / Discounting!AP$23","v":1998034.148579817},{"$f":"AQ548 / Discounting!AQ$23","v":1816394.6805271062},{"$f":"AR548 / Discounting!AR$23","v":1651267.8913882782},{"$f":"AS548 / Discounting!AS$23","v":1501152.6285347983},{"$f":"AT548 / Discounting!AT$23","v":1364684.2077589075},{"$f":"AU548 / Discounting!AU$23","v":1240622.0070535522},{"$f":"AV548 / Discounting!AV$23","v":1127838.188230502},{"$f":"AW548 / Discounting!AW$23","v":1025307.4438459107},{"$f":"AX548 / Discounting!AX$23","v":932097.67622355523},{"$f":"AY548 / Discounting!AY$23","v":847361.52383959561},{"$f":"AZ548 / Discounting!AZ$23","v":770328.65803599602},{"$f":"BA548 / Discounting!BA$23","v":700298.78003272356},{"$f":"BB548 / Discounting!BB$23","v":636635.25457520317},{"$f":"BC548 / Discounting!BC$23","v":578759.32234109368},{"$f":"BD548 / Discounting!BD$23","v":526144.83849190339},{"$f":"BE548 / Discounting!BE$23","v":478313.48953809397},{"$f":"BF548 / Discounting!BF$23","v":434830.44503463083},{"$f":"BG548 / Discounting!BG$23","v":395300.40457693714},{"$f":"BH548 / Discounting!BH$23","v":126502.74235053502},{"$f":"BI548 / Discounting!BI$23","v":15312.026490122145},{"$f":"BJ548 / Discounting!BJ$23","v":13920.024081929219},{"$f":"BK548 / Discounting!BK$23","v":12654.567347208384},{"$f":"BL548 / Discounting!BL$23","v":11504.152133825803},{"$f":"BM548 / Discounting!BM$23","v":0},{"$f":"BN548 / Discounting!BN$23","v":0},{"$f":"BO548 / Discounting!BO$23","v":0},{"$f":"BP548 / Discounting!BP$23","v":0},{"$f":"BQ548 / Discounting!BQ$23","v":0},{"$f":"BR548 / Discounting!BR$23","v":0},{"$f":"BS548 / Discounting!BS$23","v":0},{"$f":"BT548 / Discounting!BT$23","v":0},{"$f":"BU548 / Discounting!BU$23","v":0},{"$f":"BV548 / Discounting!BV$23","v":0},{"$f":"BW548 / Discounting!BW$23","v":0},{"$f":"BX548 / Discounting!BX$23","v":0},{"$f":"BY548 / Discounting!BY$23","v":0},{"$f":"BZ548 / Discounting!BZ$23","v":0},{"$f":"CA548 / Discounting!CA$23","v":0},{"$f":"CB548 / Discounting!CB$23","v":0},{"$f":"CC548 / Discounting!CC$23","v":0},{"$f":"CD548 / Discounting!CD$23","v":0},{"$f":"CE548 / Discounting!CE$23","v":0},{"$f":"CF548 / Discounting!CF$23","v":0},{"$f":"CG548 / Discounting!CG$23","v":0},{"$f":"CH548 / Discounting!CH$23","v":0},{"$f":"CI548 / Discounting!CI$23","v":0},{"$f":"CJ548 / Discounting!CJ$23","v":0},{"$f":"CK548 / Discounting!CK$23","v":0},{"$f":"CL548 / Discounting!CL$23","v":0},{"$f":"CM548 / Discounting!CM$23","v":0},{"$f":"CN548 / Discounting!CN$23","v":0},{"$f":"CO548 / Discounting!CO$23","v":0},{"$f":"CP548 / Discounting!CP$23","v":0},{"$f":"CQ548 / Discounting!CQ$23","v":0},{"$f":"CR548 / Discounting!CR$23","v":0},{"$f":"CS548 / Discounting!CS$23","v":0},{"$f":"CT548 / Discounting!CT$23","v":0},{"$f":"CU548 / Discounting!CU$23","v":0},{"$f":"CV548 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},776025985.42215896,null,{"$f":"J549 / Discounting!J$23","v":0},{"$f":"K549 / Discounting!K$23","v":0},{"$f":"L549 / Discounting!L$23","v":0},{"$f":"M549 / Discounting!M$23","v":0},{"$f":"N549 / Discounting!N$23","v":0},{"$f":"O549 / Discounting!O$23","v":0},{"$f":"P549 / Discounting!P$23","v":0},{"$f":"Q549 / Discounting!Q$23","v":0},{"$f":"R549 / Discounting!R$23","v":0},{"$f":"S549 / Discounting!S$23","v":0},{"$f":"T549 / Discounting!T$23","v":0},{"$f":"U549 / Discounting!U$23","v":0},{"$f":"V549 / Discounting!V$23","v":0},{"$f":"W549 / Discounting!W$23","v":0},{"$f":"X549 / Discounting!X$23","v":0},{"$f":"Y549 / Discounting!Y$23","v":0},{"$f":"Z549 / Discounting!Z$23","v":0},{"$f":"AA549 / Discounting!AA$23","v":0},{"$f":"AB549 / Discounting!AB$23","v":0},{"$f":"AC549 / Discounting!AC$23","v":0},{"$f":"AD549 / Discounting!AD$23","v":23514920.984978542},{"$f":"AE549 / Discounting!AE$23","v":50332122.542145453},{"$f":"AF549 / Discounting!AF$23","v":45756475.038314059},{"$f":"AG549 / Discounting!AG$23","v":41596795.489376418},{"$f":"AH549 / Discounting!AH$23","v":37815268.626705825},{"$f":"AI549 / Discounting!AI$23","v":34377516.933368906},{"$f":"AJ549 / Discounting!AJ$23","v":31252288.121244486},{"$f":"AK549 / Discounting!AK$23","v":28411171.019313142},{"$f":"AL549 / Discounting!AL$23","v":25828337.290284675},{"$f":"AM549 / Discounting!AM$23","v":23480306.627531532},{"$f":"AN549 / Discounting!AN$23","v":21345733.297755931},{"$f":"AO549 / Discounting!AO$23","v":19405212.088869028},{"$f":"AP549 / Discounting!AP$23","v":17641101.898971848},{"$f":"AQ549 / Discounting!AQ$23","v":47182135.248521268},{"$f":"AR549 / Discounting!AR$23","v":45375463.95260191},{"$f":"AS549 / Discounting!AS$23","v":41251236.782667391},{"$f":"AT549 / Discounting!AT$23","v":37501850.736092225},{"$f":"AU549 / Discounting!AU$23","v":34093238.983089902},{"$f":"AV549 / Discounting!AV$23","v":11563896.298836276},{"$f":"AW549 / Discounting!AW$23","v":10513147.267789897},{"$f":"AX549 / Discounting!AX$23","v":9236699.1004894935},{"$f":"AY549 / Discounting!AY$23","v":8470399.9341316074},{"$f":"AZ549 / Discounting!AZ$23","v":21171113.808367878},{"$f":"BA549 / Discounting!BA$23","v":19246791.601571243},{"$f":"BB549 / Discounting!BB$23","v":17497372.49256476},{"$f":"BC549 / Discounting!BC$23","v":15906960.036386045},{"$f":"BD549 / Discounting!BD$23","v":14461102.502256548},{"$f":"BE549 / Discounting!BE$23","v":13146661.58128991},{"$f":"BF549 / Discounting!BF$23","v":11951693.024930829},{"$f":"BG549 / Discounting!BG$23","v":11195690.690533251},{"$f":"BH549 / Discounting!BH$23","v":3328275.3819331871},{"$f":"BI549 / Discounting!BI$23","v":692481.31920397922},{"$f":"BJ549 / Discounting!BJ$23","v":694312.91949980764},{"$f":"BK549 / Discounting!BK$23","v":631280.06623669725},{"$f":"BL549 / Discounting!BL$23","v":156931.73430505962},{"$f":"BM549 / Discounting!BM$23","v":0},{"$f":"BN549 / Discounting!BN$23","v":0},{"$f":"BO549 / Discounting!BO$23","v":0},{"$f":"BP549 / Discounting!BP$23","v":0},{"$f":"BQ549 / Discounting!BQ$23","v":0},{"$f":"BR549 / Discounting!BR$23","v":0},{"$f":"BS549 / Discounting!BS$23","v":0},{"$f":"BT549 / Discounting!BT$23","v":0},{"$f":"BU549 / Discounting!BU$23","v":0},{"$f":"BV549 / Discounting!BV$23","v":0},{"$f":"BW549 / Discounting!BW$23","v":0},{"$f":"BX549 / Discounting!BX$23","v":0},{"$f":"BY549 / Discounting!BY$23","v":0},{"$f":"BZ549 / Discounting!BZ$23","v":0},{"$f":"CA549 / Discounting!CA$23","v":0},{"$f":"CB549 / Discounting!CB$23","v":0},{"$f":"CC549 / Discounting!CC$23","v":0},{"$f":"CD549 / Discounting!CD$23","v":0},{"$f":"CE549 / Discounting!CE$23","v":0},{"$f":"CF549 / Discounting!CF$23","v":0},{"$f":"CG549 / Discounting!CG$23","v":0},{"$f":"CH549 / Discounting!CH$23","v":0},{"$f":"CI549 / Discounting!CI$23","v":0},{"$f":"CJ549 / Discounting!CJ$23","v":0},{"$f":"CK549 / Discounting!CK$23","v":0},{"$f":"CL549 / Discounting!CL$23","v":0},{"$f":"CM549 / Discounting!CM$23","v":0},{"$f":"CN549 / Discounting!CN$23","v":0},{"$f":"CO549 / Discounting!CO$23","v":0},{"$f":"CP549 / Discounting!CP$23","v":0},{"$f":"CQ549 / Discounting!CQ$23","v":0},{"$f":"CR549 / Discounting!CR$23","v":0},{"$f":"CS549 / Discounting!CS$23","v":0},{"$f":"CT549 / Discounting!CT$23","v":0},{"$f":"CU549 / Discounting!CU$23","v":0},{"$f":"CV549 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2129065404.5738459,null,{"$f":"J550 / Discounting!J$23","v":0},{"$f":"K550 / Discounting!K$23","v":0},{"$f":"L550 / Discounting!L$23","v":0},{"$f":"M550 / Discounting!M$23","v":0},{"$f":"N550 / Discounting!N$23","v":0},{"$f":"O550 / Discounting!O$23","v":0},{"$f":"P550 / Discounting!P$23","v":0},{"$f":"Q550 / Discounting!Q$23","v":0},{"$f":"R550 / Discounting!R$23","v":0},{"$f":"S550 / Discounting!S$23","v":0},{"$f":"T550 / Discounting!T$23","v":0},{"$f":"U550 / Discounting!U$23","v":0},{"$f":"V550 / Discounting!V$23","v":0},{"$f":"W550 / Discounting!W$23","v":0},{"$f":"X550 / Discounting!X$23","v":0},{"$f":"Y550 / Discounting!Y$23","v":0},{"$f":"Z550 / Discounting!Z$23","v":0},{"$f":"AA550 / Discounting!AA$23","v":0},{"$f":"AB550 / Discounting!AB$23","v":0},{"$f":"AC550 / Discounting!AC$23","v":0},{"$f":"AD550 / Discounting!AD$23","v":0},{"$f":"AE550 / Discounting!AE$23","v":27617961.325696673},{"$f":"AF550 / Discounting!AF$23","v":36838831.942881405},{"$f":"AG550 / Discounting!AG$23","v":42508866.478081189},{"$f":"AH550 / Discounting!AH$23","v":50534112.024743445},{"$f":"AI550 / Discounting!AI$23","v":71086527.154336601},{"$f":"AJ550 / Discounting!AJ$23","v":152144414.47208852},{"$f":"AK550 / Discounting!AK$23","v":139774954.34593511},{"$f":"AL550 / Discounting!AL$23","v":128403687.5714366},{"$f":"AM550 / Discounting!AM$23","v":119795529.55641381},{"$f":"AN550 / Discounting!AN$23","v":128932985.40901069},{"$f":"AO550 / Discounting!AO$23","v":120973287.85172023},{"$f":"AP550 / Discounting!AP$23","v":117426412.58494422},{"$f":"AQ550 / Discounting!AQ$23","v":104052055.0652608},{"$f":"AR550 / Discounting!AR$23","v":99708757.618462399},{"$f":"AS550 / Discounting!AS$23","v":95644477.642117172},{"$f":"AT550 / Discounting!AT$23","v":87015784.21472162},{"$f":"AU550 / Discounting!AU$23","v":79105574.666106045},{"$f":"AV550 / Discounting!AV$23","v":74212881.835357085},{"$f":"AW550 / Discounting!AW$23","v":64839231.952286735},{"$f":"AX550 / Discounting!AX$23","v":56641370.735774055},{"$f":"AY550 / Discounting!AY$23","v":49353306.72029338},{"$f":"AZ550 / Discounting!AZ$23","v":41384511.144744396},{"$f":"BA550 / Discounting!BA$23","v":39418123.613979943},{"$f":"BB550 / Discounting!BB$23","v":37435228.913886748},{"$f":"BC550 / Discounting!BC$23","v":35718061.650784813},{"$f":"BD550 / Discounting!BD$23","v":33967442.776021734},{"$f":"BE550 / Discounting!BE$23","v":31063962.831351101},{"$f":"BF550 / Discounting!BF$23","v":28404377.439021554},{"$f":"BG550 / Discounting!BG$23","v":25931874.142794218},{"$f":"BH550 / Discounting!BH$23","v":6817492.1800013296},{"$f":"BI550 / Discounting!BI$23","v":650293.26886773657},{"$f":"BJ550 / Discounting!BJ$23","v":637640.68083843449},{"$f":"BK550 / Discounting!BK$23","v":636652.47050930618},{"$f":"BL550 / Discounting!BL$23","v":388732.29337684176},{"$f":"BM550 / Discounting!BM$23","v":0},{"$f":"BN550 / Discounting!BN$23","v":0},{"$f":"BO550 / Discounting!BO$23","v":0},{"$f":"BP550 / Discounting!BP$23","v":0},{"$f":"BQ550 / Discounting!BQ$23","v":0},{"$f":"BR550 / Discounting!BR$23","v":0},{"$f":"BS550 / Discounting!BS$23","v":0},{"$f":"BT550 / Discounting!BT$23","v":0},{"$f":"BU550 / Discounting!BU$23","v":0},{"$f":"BV550 / Discounting!BV$23","v":0},{"$f":"BW550 / Discounting!BW$23","v":0},{"$f":"BX550 / Discounting!BX$23","v":0},{"$f":"BY550 / Discounting!BY$23","v":0},{"$f":"BZ550 / Discounting!BZ$23","v":0},{"$f":"CA550 / Discounting!CA$23","v":0},{"$f":"CB550 / Discounting!CB$23","v":0},{"$f":"CC550 / Discounting!CC$23","v":0},{"$f":"CD550 / Discounting!CD$23","v":0},{"$f":"CE550 / Discounting!CE$23","v":0},{"$f":"CF550 / Discounting!CF$23","v":0},{"$f":"CG550 / Discounting!CG$23","v":0},{"$f":"CH550 / Discounting!CH$23","v":0},{"$f":"CI550 / Discounting!CI$23","v":0},{"$f":"CJ550 / Discounting!CJ$23","v":0},{"$f":"CK550 / Discounting!CK$23","v":0},{"$f":"CL550 / Discounting!CL$23","v":0},{"$f":"CM550 / Discounting!CM$23","v":0},{"$f":"CN550 / Discounting!CN$23","v":0},{"$f":"CO550 / Discounting!CO$23","v":0},{"$f":"CP550 / Discounting!CP$23","v":0},{"$f":"CQ550 / Discounting!CQ$23","v":0},{"$f":"CR550 / Discounting!CR$23","v":0},{"$f":"CS550 / Discounting!CS$23","v":0},{"$f":"CT550 / Discounting!CT$23","v":0},{"$f":"CU550 / Discounting!CU$23","v":0},{"$f":"CV550 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J551 / Discounting!J$23","v":0},{"$f":"K551 / Discounting!K$23","v":0},{"$f":"L551 / Discounting!L$23","v":0},{"$f":"M551 / Discounting!M$23","v":0},{"$f":"N551 / Discounting!N$23","v":0},{"$f":"O551 / Discounting!O$23","v":0},{"$f":"P551 / Discounting!P$23","v":0},{"$f":"Q551 / Discounting!Q$23","v":0},{"$f":"R551 / Discounting!R$23","v":0},{"$f":"S551 / Discounting!S$23","v":0},{"$f":"T551 / Discounting!T$23","v":0},{"$f":"U551 / Discounting!U$23","v":0},{"$f":"V551 / Discounting!V$23","v":0},{"$f":"W551 / Discounting!W$23","v":0},{"$f":"X551 / Discounting!X$23","v":0},{"$f":"Y551 / Discounting!Y$23","v":0},{"$f":"Z551 / Discounting!Z$23","v":0},{"$f":"AA551 / Discounting!AA$23","v":0},{"$f":"AB551 / Discounting!AB$23","v":0},{"$f":"AC551 / Discounting!AC$23","v":0},{"$f":"AD551 / Discounting!AD$23","v":0},{"$f":"AE551 / Discounting!AE$23","v":0},{"$f":"AF551 / Discounting!AF$23","v":0},{"$f":"AG551 / Discounting!AG$23","v":0},{"$f":"AH551 / Discounting!AH$23","v":0},{"$f":"AI551 / Discounting!AI$23","v":0},{"$f":"AJ551 / Discounting!AJ$23","v":0},{"$f":"AK551 / Discounting!AK$23","v":0},{"$f":"AL551 / Discounting!AL$23","v":0},{"$f":"AM551 / Discounting!AM$23","v":0},{"$f":"AN551 / Discounting!AN$23","v":0},{"$f":"AO551 / Discounting!AO$23","v":0},{"$f":"AP551 / Discounting!AP$23","v":0},{"$f":"AQ551 / Discounting!AQ$23","v":0},{"$f":"AR551 / Discounting!AR$23","v":0},{"$f":"AS551 / Discounting!AS$23","v":0},{"$f":"AT551 / Discounting!AT$23","v":0},{"$f":"AU551 / Discounting!AU$23","v":0},{"$f":"AV551 / Discounting!AV$23","v":0},{"$f":"AW551 / Discounting!AW$23","v":0},{"$f":"AX551 / Discounting!AX$23","v":0},{"$f":"AY551 / Discounting!AY$23","v":0},{"$f":"AZ551 / Discounting!AZ$23","v":0},{"$f":"BA551 / Discounting!BA$23","v":0},{"$f":"BB551 / Discounting!BB$23","v":0},{"$f":"BC551 / Discounting!BC$23","v":0},{"$f":"BD551 / Discounting!BD$23","v":0},{"$f":"BE551 / Discounting!BE$23","v":0},{"$f":"BF551 / Discounting!BF$23","v":0},{"$f":"BG551 / Discounting!BG$23","v":0},{"$f":"BH551 / Discounting!BH$23","v":0},{"$f":"BI551 / Discounting!BI$23","v":0},{"$f":"BJ551 / Discounting!BJ$23","v":0},{"$f":"BK551 / Discounting!BK$23","v":0},{"$f":"BL551 / Discounting!BL$23","v":0},{"$f":"BM551 / Discounting!BM$23","v":0},{"$f":"BN551 / Discounting!BN$23","v":0},{"$f":"BO551 / Discounting!BO$23","v":0},{"$f":"BP551 / Discounting!BP$23","v":0},{"$f":"BQ551 / Discounting!BQ$23","v":0},{"$f":"BR551 / Discounting!BR$23","v":0},{"$f":"BS551 / Discounting!BS$23","v":0},{"$f":"BT551 / Discounting!BT$23","v":0},{"$f":"BU551 / Discounting!BU$23","v":0},{"$f":"BV551 / Discounting!BV$23","v":0},{"$f":"BW551 / Discounting!BW$23","v":0},{"$f":"BX551 / Discounting!BX$23","v":0},{"$f":"BY551 / Discounting!BY$23","v":0},{"$f":"BZ551 / Discounting!BZ$23","v":0},{"$f":"CA551 / Discounting!CA$23","v":0},{"$f":"CB551 / Discounting!CB$23","v":0},{"$f":"CC551 / Discounting!CC$23","v":0},{"$f":"CD551 / Discounting!CD$23","v":0},{"$f":"CE551 / Discounting!CE$23","v":0},{"$f":"CF551 / Discounting!CF$23","v":0},{"$f":"CG551 / Discounting!CG$23","v":0},{"$f":"CH551 / Discounting!CH$23","v":0},{"$f":"CI551 / Discounting!CI$23","v":0},{"$f":"CJ551 / Discounting!CJ$23","v":0},{"$f":"CK551 / Discounting!CK$23","v":0},{"$f":"CL551 / Discounting!CL$23","v":0},{"$f":"CM551 / Discounting!CM$23","v":0},{"$f":"CN551 / Discounting!CN$23","v":0},{"$f":"CO551 / Discounting!CO$23","v":0},{"$f":"CP551 / Discounting!CP$23","v":0},{"$f":"CQ551 / Discounting!CQ$23","v":0},{"$f":"CR551 / Discounting!CR$23","v":0},{"$f":"CS551 / Discounting!CS$23","v":0},{"$f":"CT551 / Discounting!CT$23","v":0},{"$f":"CU551 / Discounting!CU$23","v":0},{"$f":"CV551 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},783846825.42893529,null,{"$f":"J552 / Discounting!J$23","v":0},{"$f":"K552 / Discounting!K$23","v":0},{"$f":"L552 / Discounting!L$23","v":0},{"$f":"M552 / Discounting!M$23","v":0},{"$f":"N552 / Discounting!N$23","v":0},{"$f":"O552 / Discounting!O$23","v":0},{"$f":"P552 / Discounting!P$23","v":0},{"$f":"Q552 / Discounting!Q$23","v":0},{"$f":"R552 / Discounting!R$23","v":0},{"$f":"S552 / Discounting!S$23","v":0},{"$f":"T552 / Discounting!T$23","v":0},{"$f":"U552 / Discounting!U$23","v":0},{"$f":"V552 / Discounting!V$23","v":0},{"$f":"W552 / Discounting!W$23","v":0},{"$f":"X552 / Discounting!X$23","v":0},{"$f":"Y552 / Discounting!Y$23","v":0},{"$f":"Z552 / Discounting!Z$23","v":0},{"$f":"AA552 / Discounting!AA$23","v":0},{"$f":"AB552 / Discounting!AB$23","v":0},{"$f":"AC552 / Discounting!AC$23","v":0},{"$f":"AD552 / Discounting!AD$23","v":0},{"$f":"AE552 / Discounting!AE$23","v":0},{"$f":"AF552 / Discounting!AF$23","v":11076108.29121995},{"$f":"AG552 / Discounting!AG$23","v":61933056.252808824},{"$f":"AH552 / Discounting!AH$23","v":56688781.436908901},{"$f":"AI552 / Discounting!AI$23","v":50719585.676203825},{"$f":"AJ552 / Discounting!AJ$23","v":46415337.438985005},{"$f":"AK552 / Discounting!AK$23","v":42469044.006822944},{"$f":"AL552 / Discounting!AL$23","v":38851789.291991204},{"$f":"AM552 / Discounting!AM$23","v":35536891.751727045},{"$f":"AN552 / Discounting!AN$23","v":32499744.109825235},{"$f":"AO552 / Discounting!AO$23","v":29717662.988417279},{"$f":"AP552 / Discounting!AP$23","v":27169748.055775385},{"$f":"AQ552 / Discounting!AQ$23","v":24836750.276710115},{"$f":"AR552 / Discounting!AR$23","v":23077044.088087965},{"$f":"AS552 / Discounting!AS$23","v":35382521.320182502},{"$f":"AT552 / Discounting!AT$23","v":32166059.908580203},{"$f":"AU552 / Discounting!AU$23","v":29241989.788269896},{"$f":"AV552 / Discounting!AV$23","v":26889116.520392757},{"$f":"AW552 / Discounting!AW$23","v":24444744.436107185},{"$f":"AX552 / Discounting!AX$23","v":22164464.799469508},{"$f":"AY552 / Discounting!AY$23","v":20162794.88963617},{"$f":"AZ552 / Discounting!AZ$23","v":18157317.832407452},{"$f":"BA552 / Discounting!BA$23","v":16506711.291840533},{"$f":"BB552 / Discounting!BB$23","v":15006153.506775409},{"$f":"BC552 / Discounting!BC$23","v":14071818.525236342},{"$f":"BD552 / Discounting!BD$23","v":12792603.866119837},{"$f":"BE552 / Discounting!BE$23","v":11629676.928603094},{"$f":"BF552 / Discounting!BF$23","v":10572466.593126105},{"$f":"BG552 / Discounting!BG$23","v":9675316.2452040371},{"$f":"BH552 / Discounting!BH$23","v":2579137.321124298},{"$f":"BI552 / Discounting!BI$23","v":292083.76796403591},{"$f":"BJ552 / Discounting!BJ$23","v":280647.06923156785},{"$f":"BK552 / Discounting!BK$23","v":255153.8833476046},{"$f":"BL552 / Discounting!BL$23","v":584503.26983317581},{"$f":"BM552 / Discounting!BM$23","v":0},{"$f":"BN552 / Discounting!BN$23","v":0},{"$f":"BO552 / Discounting!BO$23","v":0},{"$f":"BP552 / Discounting!BP$23","v":0},{"$f":"BQ552 / Discounting!BQ$23","v":0},{"$f":"BR552 / Discounting!BR$23","v":0},{"$f":"BS552 / Discounting!BS$23","v":0},{"$f":"BT552 / Discounting!BT$23","v":0},{"$f":"BU552 / Discounting!BU$23","v":0},{"$f":"BV552 / Discounting!BV$23","v":0},{"$f":"BW552 / Discounting!BW$23","v":0},{"$f":"BX552 / Discounting!BX$23","v":0},{"$f":"BY552 / Discounting!BY$23","v":0},{"$f":"BZ552 / Discounting!BZ$23","v":0},{"$f":"CA552 / Discounting!CA$23","v":0},{"$f":"CB552 / Discounting!CB$23","v":0},{"$f":"CC552 / Discounting!CC$23","v":0},{"$f":"CD552 / Discounting!CD$23","v":0},{"$f":"CE552 / Discounting!CE$23","v":0},{"$f":"CF552 / Discounting!CF$23","v":0},{"$f":"CG552 / Discounting!CG$23","v":0},{"$f":"CH552 / Discounting!CH$23","v":0},{"$f":"CI552 / Discounting!CI$23","v":0},{"$f":"CJ552 / Discounting!CJ$23","v":0},{"$f":"CK552 / Discounting!CK$23","v":0},{"$f":"CL552 / Discounting!CL$23","v":0},{"$f":"CM552 / Discounting!CM$23","v":0},{"$f":"CN552 / Discounting!CN$23","v":0},{"$f":"CO552 / Discounting!CO$23","v":0},{"$f":"CP552 / Discounting!CP$23","v":0},{"$f":"CQ552 / Discounting!CQ$23","v":0},{"$f":"CR552 / Discounting!CR$23","v":0},{"$f":"CS552 / Discounting!CS$23","v":0},{"$f":"CT552 / Discounting!CT$23","v":0},{"$f":"CU552 / Discounting!CU$23","v":0},{"$f":"CV552 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},524414995.31880063,null,{"$f":"J553 / Discounting!J$23","v":0},{"$f":"K553 / Discounting!K$23","v":0},{"$f":"L553 / Discounting!L$23","v":0},{"$f":"M553 / Discounting!M$23","v":0},{"$f":"N553 / Discounting!N$23","v":0},{"$f":"O553 / Discounting!O$23","v":0},{"$f":"P553 / Discounting!P$23","v":0},{"$f":"Q553 / Discounting!Q$23","v":0},{"$f":"R553 / Discounting!R$23","v":0},{"$f":"S553 / Discounting!S$23","v":0},{"$f":"T553 / Discounting!T$23","v":0},{"$f":"U553 / Discounting!U$23","v":0},{"$f":"V553 / Discounting!V$23","v":0},{"$f":"W553 / Discounting!W$23","v":0},{"$f":"X553 / Discounting!X$23","v":0},{"$f":"Y553 / Discounting!Y$23","v":0},{"$f":"Z553 / Discounting!Z$23","v":0},{"$f":"AA553 / Discounting!AA$23","v":0},{"$f":"AB553 / Discounting!AB$23","v":0},{"$f":"AC553 / Discounting!AC$23","v":0},{"$f":"AD553 / Discounting!AD$23","v":0},{"$f":"AE553 / Discounting!AE$23","v":0},{"$f":"AF553 / Discounting!AF$23","v":31669234.597224914},{"$f":"AG553 / Discounting!AG$23","v":51488863.979719833},{"$f":"AH553 / Discounting!AH$23","v":45966492.090743676},{"$f":"AI553 / Discounting!AI$23","v":38538974.393149793},{"$f":"AJ553 / Discounting!AJ$23","v":26559362.247877657},{"$f":"AK553 / Discounting!AK$23","v":24244644.171547137},{"$f":"AL553 / Discounting!AL$23","v":22126241.605648424},{"$f":"AM553 / Discounting!AM$23","v":20188050.073560346},{"$f":"AN553 / Discounting!AN$23","v":18415226.462415818},{"$f":"AO553 / Discounting!AO$23","v":16794097.233316116},{"$f":"AP553 / Discounting!AP$23","v":15312072.434722492},{"$f":"AQ553 / Discounting!AQ$23","v":13957565.271202948},{"$f":"AR553 / Discounting!AR$23","v":12719916.971607193},{"$f":"AS553 / Discounting!AS$23","v":16485782.018372389},{"$f":"AT553 / Discounting!AT$23","v":18833117.218071219},{"$f":"AU553 / Discounting!AU$23","v":18407233.342832297},{"$f":"AV553 / Discounting!AV$23","v":16778916.684817772},{"$f":"AW553 / Discounting!AW$23","v":15516346.797267787},{"$f":"AX553 / Discounting!AX$23","v":14283881.245945152},{"$f":"AY553 / Discounting!AY$23","v":13211184.728643212},{"$f":"AZ553 / Discounting!AZ$23","v":12203134.934692264},{"$f":"BA553 / Discounting!BA$23","v":10914227.801258486},{"$f":"BB553 / Discounting!BB$23","v":9762015.2647091951},{"$f":"BC553 / Discounting!BC$23","v":9092830.5076342262},{"$f":"BD553 / Discounting!BD$23","v":8116599.2019056808},{"$f":"BE553 / Discounting!BE$23","v":7360312.9526076755},{"$f":"BF553 / Discounting!BF$23","v":6674782.1899113376},{"$f":"BG553 / Discounting!BG$23","v":6114597.206404211},{"$f":"BH553 / Discounting!BH$23","v":1639474.3710117352},{"$f":"BI553 / Discounting!BI$23","v":197846.06428085867},{"$f":"BJ553 / Discounting!BJ$23","v":188818.29422456762},{"$f":"BK553 / Discounting!BK$23","v":165973.24796191353},{"$f":"BL553 / Discounting!BL$23","v":487179.71351217391},{"$f":"BM553 / Discounting!BM$23","v":0},{"$f":"BN553 / Discounting!BN$23","v":0},{"$f":"BO553 / Discounting!BO$23","v":0},{"$f":"BP553 / Discounting!BP$23","v":0},{"$f":"BQ553 / Discounting!BQ$23","v":0},{"$f":"BR553 / Discounting!BR$23","v":0},{"$f":"BS553 / Discounting!BS$23","v":0},{"$f":"BT553 / Discounting!BT$23","v":0},{"$f":"BU553 / Discounting!BU$23","v":0},{"$f":"BV553 / Discounting!BV$23","v":0},{"$f":"BW553 / Discounting!BW$23","v":0},{"$f":"BX553 / Discounting!BX$23","v":0},{"$f":"BY553 / Discounting!BY$23","v":0},{"$f":"BZ553 / Discounting!BZ$23","v":0},{"$f":"CA553 / Discounting!CA$23","v":0},{"$f":"CB553 / Discounting!CB$23","v":0},{"$f":"CC553 / Discounting!CC$23","v":0},{"$f":"CD553 / Discounting!CD$23","v":0},{"$f":"CE553 / Discounting!CE$23","v":0},{"$f":"CF553 / Discounting!CF$23","v":0},{"$f":"CG553 / Discounting!CG$23","v":0},{"$f":"CH553 / Discounting!CH$23","v":0},{"$f":"CI553 / Discounting!CI$23","v":0},{"$f":"CJ553 / Discounting!CJ$23","v":0},{"$f":"CK553 / Discounting!CK$23","v":0},{"$f":"CL553 / Discounting!CL$23","v":0},{"$f":"CM553 / Discounting!CM$23","v":0},{"$f":"CN553 / Discounting!CN$23","v":0},{"$f":"CO553 / Discounting!CO$23","v":0},{"$f":"CP553 / Discounting!CP$23","v":0},{"$f":"CQ553 / Discounting!CQ$23","v":0},{"$f":"CR553 / Discounting!CR$23","v":0},{"$f":"CS553 / Discounting!CS$23","v":0},{"$f":"CT553 / Discounting!CT$23","v":0},{"$f":"CU553 / Discounting!CU$23","v":0},{"$f":"CV553 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},206204316.97744799,null,{"$f":"J554 / Discounting!J$23","v":0},{"$f":"K554 / Discounting!K$23","v":0},{"$f":"L554 / Discounting!L$23","v":0},{"$f":"M554 / Discounting!M$23","v":0},{"$f":"N554 / Discounting!N$23","v":0},{"$f":"O554 / Discounting!O$23","v":0},{"$f":"P554 / Discounting!P$23","v":0},{"$f":"Q554 / Discounting!Q$23","v":0},{"$f":"R554 / Discounting!R$23","v":0},{"$f":"S554 / Discounting!S$23","v":0},{"$f":"T554 / Discounting!T$23","v":0},{"$f":"U554 / Discounting!U$23","v":0},{"$f":"V554 / Discounting!V$23","v":0},{"$f":"W554 / Discounting!W$23","v":0},{"$f":"X554 / Discounting!X$23","v":0},{"$f":"Y554 / Discounting!Y$23","v":0},{"$f":"Z554 / Discounting!Z$23","v":0},{"$f":"AA554 / Discounting!AA$23","v":0},{"$f":"AB554 / Discounting!AB$23","v":0},{"$f":"AC554 / Discounting!AC$23","v":0},{"$f":"AD554 / Discounting!AD$23","v":37692302.95288603},{"$f":"AE554 / Discounting!AE$23","v":32044053.95461949},{"$f":"AF554 / Discounting!AF$23","v":27108587.50753881},{"$f":"AG554 / Discounting!AG$23","v":22802123.581264716},{"$f":"AH554 / Discounting!AH$23","v":19050391.30169389},{"$f":"AI554 / Discounting!AI$23","v":15787569.563179534},{"$f":"AJ554 / Discounting!AJ$23","v":12955344.449956929},{"$f":"AK554 / Discounting!AK$23","v":10502070.662708577},{"$f":"AL554 / Discounting!AL$23","v":8382025.5449599661},{"$f":"AM554 / Discounting!AM$23","v":6554745.5502791833},{"$f":"AN554 / Discounting!AN$23","v":4984436.101631809},{"$f":"AO554 / Discounting!AO$23","v":3639446.7835190762},{"$f":"AP554 / Discounting!AP$23","v":2491804.6888931119},{"$f":"AQ554 / Discounting!AQ$23","v":1516799.5280537899},{"$f":"AR554 / Discounting!AR$23","v":692614.80626309069},{"$f":"AS554 / Discounting!AS$23","v":0},{"$f":"AT554 / Discounting!AT$23","v":0},{"$f":"AU554 / Discounting!AU$23","v":0},{"$f":"AV554 / Discounting!AV$23","v":0},{"$f":"AW554 / Discounting!AW$23","v":0},{"$f":"AX554 / Discounting!AX$23","v":0},{"$f":"AY554 / Discounting!AY$23","v":0},{"$f":"AZ554 / Discounting!AZ$23","v":0},{"$f":"BA554 / Discounting!BA$23","v":0},{"$f":"BB554 / Discounting!BB$23","v":0},{"$f":"BC554 / Discounting!BC$23","v":0},{"$f":"BD554 / Discounting!BD$23","v":0},{"$f":"BE554 / Discounting!BE$23","v":0},{"$f":"BF554 / Discounting!BF$23","v":0},{"$f":"BG554 / Discounting!BG$23","v":0},{"$f":"BH554 / Discounting!BH$23","v":0},{"$f":"BI554 / Discounting!BI$23","v":0},{"$f":"BJ554 / Discounting!BJ$23","v":0},{"$f":"BK554 / Discounting!BK$23","v":0},{"$f":"BL554 / Discounting!BL$23","v":0},{"$f":"BM554 / Discounting!BM$23","v":0},{"$f":"BN554 / Discounting!BN$23","v":0},{"$f":"BO554 / Discounting!BO$23","v":0},{"$f":"BP554 / Discounting!BP$23","v":0},{"$f":"BQ554 / Discounting!BQ$23","v":0},{"$f":"BR554 / Discounting!BR$23","v":0},{"$f":"BS554 / Discounting!BS$23","v":0},{"$f":"BT554 / Discounting!BT$23","v":0},{"$f":"BU554 / Discounting!BU$23","v":0},{"$f":"BV554 / Discounting!BV$23","v":0},{"$f":"BW554 / Discounting!BW$23","v":0},{"$f":"BX554 / Discounting!BX$23","v":0},{"$f":"BY554 / Discounting!BY$23","v":0},{"$f":"BZ554 / Discounting!BZ$23","v":0},{"$f":"CA554 / Discounting!CA$23","v":0},{"$f":"CB554 / Discounting!CB$23","v":0},{"$f":"CC554 / Discounting!CC$23","v":0},{"$f":"CD554 / Discounting!CD$23","v":0},{"$f":"CE554 / Discounting!CE$23","v":0},{"$f":"CF554 / Discounting!CF$23","v":0},{"$f":"CG554 / Discounting!CG$23","v":0},{"$f":"CH554 / Discounting!CH$23","v":0},{"$f":"CI554 / Discounting!CI$23","v":0},{"$f":"CJ554 / Discounting!CJ$23","v":0},{"$f":"CK554 / Discounting!CK$23","v":0},{"$f":"CL554 / Discounting!CL$23","v":0},{"$f":"CM554 / Discounting!CM$23","v":0},{"$f":"CN554 / Discounting!CN$23","v":0},{"$f":"CO554 / Discounting!CO$23","v":0},{"$f":"CP554 / Discounting!CP$23","v":0},{"$f":"CQ554 / Discounting!CQ$23","v":0},{"$f":"CR554 / Discounting!CR$23","v":0},{"$f":"CS554 / Discounting!CS$23","v":0},{"$f":"CT554 / Discounting!CT$23","v":0},{"$f":"CU554 / Discounting!CU$23","v":0},{"$f":"CV554 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4888245794.1160479,null,{"$f":"SUM(J562:J573)","v":0},{"$f":"SUM(K562:K573)","v":0},{"$f":"SUM(L562:L573)","v":0},{"$f":"SUM(M562:M573)","v":0},{"$f":"SUM(N562:N573)","v":0},{"$f":"SUM(O562:O573)","v":0},{"$f":"SUM(P562:P573)","v":0},{"$f":"SUM(Q562:Q573)","v":0},{"$f":"SUM(R562:R573)","v":0},{"$f":"SUM(S562:S573)","v":0},{"$f":"SUM(T562:T573)","v":0},{"$f":"SUM(U562:U573)","v":0},{"$f":"SUM(V562:V573)","v":0},{"$f":"SUM(W562:W573)","v":0},{"$f":"SUM(X562:X573)","v":0},{"$f":"SUM(Y562:Y573)","v":1144481.4513010813},{"$f":"SUM(Z562:Z573)","v":1020036.9441186106},{"$f":"SUM(AA562:AA573)","v":909123.83611284359},{"$f":"SUM(AB562:AB573)","v":810270.79867454851},{"$f":"SUM(AC562:AC573)","v":722166.4872322178},{"$f":"SUM(AD562:AD573)","v":84976354.370825395},{"$f":"SUM(AE562:AE573)","v":152614136.26447365},{"$f":"SUM(AF562:AF573)","v":191184464.9073301},{"$f":"SUM(AG562:AG573)","v":255534435.26592395},{"$f":"SUM(AH562:AH573)","v":242051222.26315877},{"$f":"SUM(AI562:AI573)","v":239590367.63187182},{"$f":"SUM(AJ562:AJ573)","v":295756834.30857253},{"$f":"SUM(AK562:AK573)","v":269423485.80057085},{"$f":"SUM(AL562:AL573)","v":245424775.49002022},{"$f":"SUM(AM562:AM573)","v":225398859.23150998},{"$f":"SUM(AN562:AN573)","v":224213450.02614293},{"$f":"SUM(AO562:AO573)","v":206921827.90703976},{"$f":"SUM(AP562:AP573)","v":194939833.65964356},{"$f":"SUM(AQ562:AQ573)","v":205086690.17233017},{"$f":"SUM(AR562:AR573)","v":193881578.17803615},{"$f":"SUM(AS562:AS573)","v":199950619.63009602},{"$f":"SUM(AT562:AT573)","v":185684409.39307013},{"$f":"SUM(AU562:AU573)","v":170089488.22132668},{"$f":"SUM(AV562:AV573)","v":137844509.75648421},{"$f":"SUM(AW562:AW573)","v":122948115.11535725},{"$f":"SUM(AX562:AX573)","v":109265714.23014203},{"$f":"SUM(AY562:AY573)","v":97504991.627088532},{"$f":"SUM(AZ562:AZ573)","v":98648968.782420546},{"$f":"SUM(BA562:BA573)","v":91296661.783810839},{"$f":"SUM(BB562:BB573)","v":84437055.340469211},{"$f":"SUM(BC562:BC573)","v":79094660.313290432},{"$f":"SUM(BD562:BD573)","v":73250729.802847475},{"$f":"SUM(BE562:BE573)","v":66757294.89925693},{"$f":"SUM(BF562:BF573)","v":60836152.538730673},{"$f":"SUM(BG562:BG573)","v":55855960.677451544},{"$f":"SUM(BH562:BH573)","v":15399444.756071594},{"$f":"SUM(BI562:BI573)","v":2072974.0565820159},{"$f":"SUM(BJ562:BJ573)","v":2019522.3844279358},{"$f":"SUM(BK562:BK573)","v":1887047.1614782736},{"$f":"SUM(BL562:BL573)","v":1797078.6507548452},{"$f":"SUM(BM562:BM573)","v":0},{"$f":"SUM(BN562:BN573)","v":0},{"$f":"SUM(BO562:BO573)","v":0},{"$f":"SUM(BP562:BP573)","v":0},{"$f":"SUM(BQ562:BQ573)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC562:CC573)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J576:CV576)","v":6997349774.6185188},null,{"$f":"J557 / Discounting!J$23","v":0},{"$f":"K557 / Discounting!K$23","v":0},{"$f":"L557 / Discounting!L$23","v":0},{"$f":"M557 / Discounting!M$23","v":0},{"$f":"N557 / Discounting!N$23","v":0},{"$f":"O557 / Discounting!O$23","v":0},{"$f":"P557 / Discounting!P$23","v":0},{"$f":"Q557 / Discounting!Q$23","v":0},{"$f":"R557 / Discounting!R$23","v":0},{"$f":"S557 / Discounting!S$23","v":0},{"$f":"T557 / Discounting!T$23","v":0},{"$f":"U557 / Discounting!U$23","v":0},{"$f":"V557 / Discounting!V$23","v":0},{"$f":"W557 / Discounting!W$23","v":0},{"$f":"X557 / Discounting!X$23","v":0},{"$f":"Y557 / Discounting!Y$23","v":-602016171.63514471},{"$f":"Z557 / Discounting!Z$23","v":-1096379552.8624976},{"$f":"AA557 / Discounting!AA$23","v":-1974671996.1718612},{"$f":"AB557 / Discounting!AB$23","v":-2238181176.836143},{"$f":"AC557 / Discounting!AC$23","v":-2213203557.8153758},{"$f":"AD557 / Discounting!AD$23","v":-174010851.18310222},{"$f":"AE557 / Discounting!AE$23","v":1564964199.6197836},{"$f":"AF557 / Discounting!AF$23","v":1422694726.9270759},{"$f":"AG557 / Discounting!AG$23","v":1293358842.6609781},{"$f":"AH557 / Discounting!AH$23","v":1175780766.0554345},{"$f":"AI557 / Discounting!AI$23","v":1053741727.5563931},{"$f":"AJ557 / Discounting!AJ$23","v":957947025.05126631},{"$f":"AK557 / Discounting!AK$23","v":715112296.20449924},{"$f":"AL557 / Discounting!AL$23","v":650102087.45863557},{"$f":"AM557 / Discounting!AM$23","v":591001897.68966866},{"$f":"AN557 / Discounting!AN$23","v":534934127.34131724},{"$f":"AO557 / Discounting!AO$23","v":592682165.93919933},{"$f":"AP557 / Discounting!AP$23","v":540736122.01401258},{"$f":"AQ557 / Discounting!AQ$23","v":491578292.74001139},{"$f":"AR557 / Discounting!AR$23","v":446889357.03637397},{"$f":"AS557 / Discounting!AS$23","v":406263051.85124904},{"$f":"AT557 / Discounting!AT$23","v":369330047.13749909},{"$f":"AU557 / Discounting!AU$23","v":335754588.30681735},{"$f":"AV557 / Discounting!AV$23","v":250642497.26380739},{"$f":"AW557 / Discounting!AW$23","v":227856815.69437036},{"$f":"AX557 / Discounting!AX$23","v":206240263.08328736},{"$f":"AY557 / Discounting!AY$23","v":187696215.67545837},{"$f":"AZ557 / Discounting!AZ$23","v":208477183.19465092},{"$f":"BA557 / Discounting!BA$23","v":189524711.99513718},{"$f":"BB557 / Discounting!BB$23","v":172295192.72285196},{"$f":"BC557 / Discounting!BC$23","v":160930134.88199845},{"$f":"BD557 / Discounting!BD$23","v":146300122.6199986},{"$f":"BE557 / Discounting!BE$23","v":133000111.472726},{"$f":"BF557 / Discounting!BF$23","v":120909192.24793272},{"$f":"BG557 / Discounting!BG$23","v":110887335.53508945},{"$f":"BH557 / Discounting!BH$23","v":30154714.095177196},{"$f":"BI557 / Discounting!BI$23","v":3853588.6351097431},{"$f":"BJ557 / Discounting!BJ$23","v":3718887.0324490448},{"$f":"BK557 / Discounting!BK$23","v":3380806.393135495},{"$f":"BL557 / Discounting!BL$23","v":-2926013.0107495529},{"$f":"BM557 / Discounting!BM$23","v":0},{"$f":"BN557 / Discounting!BN$23","v":0},{"$f":"BO557 / Discounting!BO$23","v":0},{"$f":"BP557 / Discounting!BP$23","v":0},{"$f":"BQ557 / Discounting!BQ$23","v":0},{"$f":"BR557 / Discounting!BR$23","v":0},{"$f":"BS557 / Discounting!BS$23","v":0},{"$f":"BT557 / Discounting!BT$23","v":0},{"$f":"BU557 / Discounting!BU$23","v":0},{"$f":"BV557 / Discounting!BV$23","v":0},{"$f":"BW557 / Discounting!BW$23","v":0},{"$f":"BX557 / Discounting!BX$23","v":0},{"$f":"BY557 / Discounting!BY$23","v":0},{"$f":"BZ557 / Discounting!BZ$23","v":0},{"$f":"CA557 / Discounting!CA$23","v":0},{"$f":"CB557 / Discounting!CB$23","v":0},{"$f":"CC557 / Discounting!CC$23","v":0},{"$f":"CD557 / Discounting!CD$23","v":0},{"$f":"CE557 / Discounting!CE$23","v":0},{"$f":"CF557 / Discounting!CF$23","v":0},{"$f":"CG557 / Discounting!CG$23","v":0},{"$f":"CH557 / Discounting!CH$23","v":0},{"$f":"CI557 / Discounting!CI$23","v":0},{"$f":"CJ557 / Discounting!CJ$23","v":0},{"$f":"CK557 / Discounting!CK$23","v":0},{"$f":"CL557 / Discounting!CL$23","v":0},{"$f":"CM557 / Discounting!CM$23","v":0},{"$f":"CN557 / Discounting!CN$23","v":0},{"$f":"CO557 / Discounting!CO$23","v":0},{"$f":"CP557 / Discounting!CP$23","v":0},{"$f":"CQ557 / Discounting!CQ$23","v":0},{"$f":"CR557 / Discounting!CR$23","v":0},{"$f":"CS557 / Discounting!CS$23","v":0},{"$f":"CT557 / Discounting!CT$23","v":0},{"$f":"CU557 / Discounting!CU$23","v":0},{"$f":"CV557 / Discounting!CV$23","v":0}]
[{"$nulls":4},"AETR",null,"%",{"$f":"IFERROR((H574 - H573) / H576,\"-\")","v":0.66911639805712797}]
[]
[null,null,null,{"$f":"\"FID Forward: NPV\"&Inputs!C482*100","v":"FID Forward: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J580:CV580)","v":0},null,{"$f":"J523 / Discounting!J$23","v":0},{"$f":"K523 / Discounting!K$23","v":0},{"$f":"L523 / Discounting!L$23","v":0},{"$f":"M523 / Discounting!M$23","v":0},{"$f":"N523 / Discounting!N$23","v":0},{"$f":"O523 / Discounting!O$23","v":0},{"$f":"P523 / Discounting!P$23","v":0},{"$f":"Q523 / Discounting!Q$23","v":0},{"$f":"R523 / Discounting!R$23","v":0},{"$f":"S523 / Discounting!S$23","v":0},{"$f":"T523 / Discounting!T$23","v":0},{"$f":"U523 / Discounting!U$23","v":0},{"$f":"V523 / Discounting!V$23","v":0},{"$f":"W523 / Discounting!W$23","v":0},{"$f":"X523 / Discounting!X$23","v":0},{"$f":"Y523 / Discounting!Y$23","v":0},{"$f":"Z523 / Discounting!Z$23","v":0},{"$f":"AA523 / Discounting!AA$23","v":0},{"$f":"AB523 / Discounting!AB$23","v":0},{"$f":"AC523 / Discounting!AC$23","v":0},{"$f":"AD523 / Discounting!AD$23","v":0},{"$f":"AE523 / Discounting!AE$23","v":0},{"$f":"AF523 / Discounting!AF$23","v":0},{"$f":"AG523 / Discounting!AG$23","v":0},{"$f":"AH523 / Discounting!AH$23","v":0},{"$f":"AI523 / Discounting!AI$23","v":0},{"$f":"AJ523 / Discounting!AJ$23","v":0},{"$f":"AK523 / Discounting!AK$23","v":0},{"$f":"AL523 / Discounting!AL$23","v":0},{"$f":"AM523 / Discounting!AM$23","v":0},{"$f":"AN523 / Discounting!AN$23","v":0},{"$f":"AO523 / Discounting!AO$23","v":0},{"$f":"AP523 / Discounting!AP$23","v":0},{"$f":"AQ523 / Discounting!AQ$23","v":0},{"$f":"AR523 / Discounting!AR$23","v":0},{"$f":"AS523 / Discounting!AS$23","v":0},{"$f":"AT523 / Discounting!AT$23","v":0},{"$f":"AU523 / Discounting!AU$23","v":0},{"$f":"AV523 / Discounting!AV$23","v":0},{"$f":"AW523 / Discounting!AW$23","v":0},{"$f":"AX523 / Discounting!AX$23","v":0},{"$f":"AY523 / Discounting!AY$23","v":0},{"$f":"AZ523 / Discounting!AZ$23","v":0},{"$f":"BA523 / Discounting!BA$23","v":0},{"$f":"BB523 / Discounting!BB$23","v":0},{"$f":"BC523 / Discounting!BC$23","v":0},{"$f":"BD523 / Discounting!BD$23","v":0},{"$f":"BE523 / Discounting!BE$23","v":0},{"$f":"BF523 / Discounting!BF$23","v":0},{"$f":"BG523 / Discounting!BG$23","v":0},{"$f":"BH523 / Discounting!BH$23","v":0},{"$f":"BI523 / Discounting!BI$23","v":0},{"$f":"BJ523 / Discounting!BJ$23","v":0},{"$f":"BK523 / Discounting!BK$23","v":0},{"$f":"BL523 / Discounting!BL$23","v":0},{"$f":"BM523 / Discounting!BM$23","v":0},{"$f":"BN523 / Discounting!BN$23","v":0},{"$f":"BO523 / Discounting!BO$23","v":0},{"$f":"BP523 / Discounting!BP$23","v":0},{"$f":"BQ523 / Discounting!BQ$23","v":0},{"$f":"BR523 / Discounting!BR$23","v":0},{"$f":"BS523 / Discounting!BS$23","v":0},{"$f":"BT523 / Discounting!BT$23","v":0},{"$f":"BU523 / Discounting!BU$23","v":0},{"$f":"BV523 / Discounting!BV$23","v":0},{"$f":"BW523 / Discounting!BW$23","v":0},{"$f":"BX523 / Discounting!BX$23","v":0},{"$f":"BY523 / Discounting!BY$23","v":0},{"$f":"BZ523 / Discounting!BZ$23","v":0},{"$f":"CA523 / Discounting!CA$23","v":0},{"$f":"CB523 / Discounting!CB$23","v":0},{"$f":"CC523 / Discounting!CC$23","v":0},{"$f":"CD523 / Discounting!CD$23","v":0},{"$f":"CE523 / Discounting!CE$23","v":0},{"$f":"CF523 / Discounting!CF$23","v":0},{"$f":"CG523 / Discounting!CG$23","v":0},{"$f":"CH523 / Discounting!CH$23","v":0},{"$f":"CI523 / Discounting!CI$23","v":0},{"$f":"CJ523 / Discounting!CJ$23","v":0},{"$f":"CK523 / Discounting!CK$23","v":0},{"$f":"CL523 / Discounting!CL$23","v":0},{"$f":"CM523 / Discounting!CM$23","v":0},{"$f":"CN523 / Discounting!CN$23","v":0},{"$f":"CO523 / Discounting!CO$23","v":0},{"$f":"CP523 / Discounting!CP$23","v":0},{"$f":"CQ523 / Discounting!CQ$23","v":0},{"$f":"CR523 / Discounting!CR$23","v":0},{"$f":"CS523 / Discounting!CS$23","v":0},{"$f":"CT523 / Discounting!CT$23","v":0},{"$f":"CU523 / Discounting!CU$23","v":0},{"$f":"CV523 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},9183192.6916525327,null,{"$f":"J524 / Discounting!J$23","v":0},{"$f":"K524 / Discounting!K$23","v":0},{"$f":"L524 / Discounting!L$23","v":0},{"$f":"M524 / Discounting!M$23","v":0},{"$f":"N524 / Discounting!N$23","v":0},{"$f":"O524 / Discounting!O$23","v":0},{"$f":"P524 / Discounting!P$23","v":0},{"$f":"Q524 / Discounting!Q$23","v":0},{"$f":"R524 / Discounting!R$23","v":0},{"$f":"S524 / Discounting!S$23","v":0},{"$f":"T524 / Discounting!T$23","v":0},{"$f":"U524 / Discounting!U$23","v":0},{"$f":"V524 / Discounting!V$23","v":0},{"$f":"W524 / Discounting!W$23","v":0},{"$f":"X524 / Discounting!X$23","v":0},{"$f":"Y524 / Discounting!Y$23","v":1008621.829826594},{"$f":"Z524 / Discounting!Z$23","v":898949.93745685718},{"$f":"AA524 / Discounting!AA$23","v":801203.15281359816},{"$f":"AB524 / Discounting!AB$23","v":714084.80642923177},{"$f":"AC524 / Discounting!AC$23","v":636439.22141642752},{"$f":"AD524 / Discounting!AD$23","v":567236.38272408862},{"$f":"AE524 / Discounting!AE$23","v":505558.27337262797},{"$f":"AF524 / Discounting!AF$23","v":450586.69641054177},{"$f":"AG524 / Discounting!AG$23","v":401592.42104326363},{"$f":"AH524 / Discounting!AH$23","v":357925.50895121531},{"$f":"AI524 / Discounting!AI$23","v":319006.69246988877},{"$f":"AJ524 / Discounting!AJ$23","v":284319.69025836786},{"$f":"AK524 / Discounting!AK$23","v":253404.35851904441},{"$f":"AL524 / Discounting!AL$23","v":225850.58691536932},{"$f":"AM524 / Discounting!AM$23","v":201292.85821334165},{"$f":"AN524 / Discounting!AN$23","v":179405.39947713158},{"$f":"AO524 / Discounting!AO$23","v":159897.86049655222},{"$f":"AP524 / Discounting!AP$23","v":142511.46211813923},{"$f":"AQ524 / Discounting!AQ$23","v":127015.56338515079},{"$f":"AR524 / Discounting!AR$23","v":113204.60194754972},{"$f":"AS524 / Discounting!AS$23","v":100895.36715467888},{"$f":"AT524 / Discounting!AT$23","v":89924.569656576539},{"$f":"AU524 / Discounting!AU$23","v":80146.675273241111},{"$f":"AV524 / Discounting!AV$23","v":71431.974396828082},{"$f":"AW524 / Discounting!AW$23","v":63664.861316246053},{"$f":"AX524 / Discounting!AX$23","v":56742.300638365465},{"$f":"AY524 / Discounting!AY$23","v":50572.460462001305},{"$f":"AZ524 / Discounting!AZ$23","v":45073.494172906685},{"$f":"BA524 / Discounting!BA$23","v":40172.454699560316},{"$f":"BB524 / Discounting!BB$23","v":35804.3268267026},{"$f":"BC524 / Discounting!BC$23","v":31911.164729681452},{"$f":"BD524 / Discounting!BD$23","v":28441.323288486139},{"$f":"BE524 / Discounting!BE$23","v":25348.772984390496},{"$f":"BF524 / Discounting!BF$23","v":22592.489290900616},{"$f":"BG524 / Discounting!BG$23","v":20135.908458913204},{"$f":"BH524 / Discounting!BH$23","v":17946.442476749733},{"$f":"BI524 / Discounting!BI$23","v":15995.046770721689},{"$f":"BJ524 / Discounting!BJ$23","v":14255.834911516655},{"$f":"BK524 / Discounting!BK$23","v":12705.735215255485},{"$f":"BL524 / Discounting!BL$23","v":11324.184683828416},{"$f":"BM524 / Discounting!BM$23","v":0},{"$f":"BN524 / Discounting!BN$23","v":0},{"$f":"BO524 / Discounting!BO$23","v":0},{"$f":"BP524 / Discounting!BP$23","v":0},{"$f":"BQ524 / Discounting!BQ$23","v":0},{"$f":"BR524 / Discounting!BR$23","v":0},{"$f":"BS524 / Discounting!BS$23","v":0},{"$f":"BT524 / Discounting!BT$23","v":0},{"$f":"BU524 / Discounting!BU$23","v":0},{"$f":"BV524 / Discounting!BV$23","v":0},{"$f":"BW524 / Discounting!BW$23","v":0},{"$f":"BX524 / Discounting!BX$23","v":0},{"$f":"BY524 / Discounting!BY$23","v":0},{"$f":"BZ524 / Discounting!BZ$23","v":0},{"$f":"CA524 / Discounting!CA$23","v":0},{"$f":"CB524 / Discounting!CB$23","v":0},{"$f":"CC524 / Discounting!CC$23","v":0},{"$f":"CD524 / Discounting!CD$23","v":0},{"$f":"CE524 / Discounting!CE$23","v":0},{"$f":"CF524 / Discounting!CF$23","v":0},{"$f":"CG524 / Discounting!CG$23","v":0},{"$f":"CH524 / Discounting!CH$23","v":0},{"$f":"CI524 / Discounting!CI$23","v":0},{"$f":"CJ524 / Discounting!CJ$23","v":0},{"$f":"CK524 / Discounting!CK$23","v":0},{"$f":"CL524 / Discounting!CL$23","v":0},{"$f":"CM524 / Discounting!CM$23","v":0},{"$f":"CN524 / Discounting!CN$23","v":0},{"$f":"CO524 / Discounting!CO$23","v":0},{"$f":"CP524 / Discounting!CP$23","v":0},{"$f":"CQ524 / Discounting!CQ$23","v":0},{"$f":"CR524 / Discounting!CR$23","v":0},{"$f":"CS524 / Discounting!CS$23","v":0},{"$f":"CT524 / Discounting!CT$23","v":0},{"$f":"CU524 / Discounting!CU$23","v":0},{"$f":"CV524 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3633426.8402357837,null,{"$f":"J525 / Discounting!J$23","v":182849.16299921353},{"$f":"K525 / Discounting!K$23","v":179263.8852933466},{"$f":"L525 / Discounting!L$23","v":175748.9071503398},{"$f":"M525 / Discounting!M$23","v":172302.85014739196},{"$f":"N525 / Discounting!N$23","v":168924.36288959996},{"$f":"O525 / Discounting!O$23","v":165612.12047999995},{"$f":"P525 / Discounting!P$23","v":162364.82399999994},{"$f":"Q525 / Discounting!Q$23","v":159181.19999999995},{"$f":"R525 / Discounting!R$23","v":156059.99999999994},{"$f":"S525 / Discounting!S$23","v":152999.99999999994},{"$f":"T525 / Discounting!T$23","v":149999.99999999994},{"$f":"U525 / Discounting!U$23","v":147058.82352941169},{"$f":"V525 / Discounting!V$23","v":144175.31718569776},{"$f":"W525 / Discounting!W$23","v":141348.35018205663},{"$f":"X525 / Discounting!X$23","v":138576.81390397708},{"$f":"Y525 / Discounting!Y$23","v":135859.62147448733},{"$f":"Z525 / Discounting!Z$23","v":121087.00666175339},{"$f":"AA525 / Discounting!AA$23","v":107920.68329924544},{"$f":"AB525 / Discounting!AB$23","v":96185.992245316782},{"$f":"AC525 / Discounting!AC$23","v":85727.265815790335},{"$f":"AD525 / Discounting!AD$23","v":76405.762759171426},{"$f":"AE525 / Discounting!AE$23","v":68097.827771097524},{"$f":"AF525 / Discounting!AF$23","v":60693.251132885482},{"$f":"AG525 / Discounting!AG$23","v":54093.80671380167},{"$f":"AH525 / Discounting!AH$23","v":48211.948942782234},{"$f":"AI525 / Discounting!AI$23","v":42969.651464155279},{"$f":"AJ525 / Discounting!AJ$23","v":38297.37207143964},{"$f":"AK525 / Discounting!AK$23","v":34133.130188448871},{"$f":"AL525 / Discounting!AL$23","v":30421.6846599366},{"$f":"AM525 / Discounting!AM$23","v":27113.800944685026},{"$f":"AN525 / Discounting!AN$23","v":24165.597989915354},{"$f":"AO525 / Discounting!AO$23","v":21537.966122919206},{"$f":"AP525 / Discounting!AP$23","v":19196.048237895906},{"$f":"AQ525 / Discounting!AQ$23","v":17108.777395629149},{"$f":"AR525 / Discounting!AR$23","v":15248.464701986763},{"$f":"AS525 / Discounting!AS$23","v":13590.431998205668},{"$f":"AT525 / Discounting!AT$23","v":12112.684490379383},{"$f":"AU525 / Discounting!AU$23","v":10795.618975382695},{"$f":"AV525 / Discounting!AV$23","v":9621.7637926761963},{"$f":"AW525 / Discounting!AW$23","v":8575.5470522960732},{"$f":"AX525 / Discounting!AX$23","v":7643.090064435004},{"$f":"AY525 / Discounting!AY$23","v":6812.0232303342273},{"$f":"AZ525 / Discounting!AZ$23","v":6071.3219521695428},{"$f":"BA525 / Discounting!BA$23","v":5411.1603851778436},{"$f":"BB525 / Discounting!BB$23","v":4822.7810919588628},{"$f":"BC525 / Discounting!BC$23","v":4298.3788698385579},{"$f":"BD525 / Discounting!BD$23","v":3830.9972101947924},{"$f":"BE525 / Discounting!BE$23","v":3414.4360162163921},{"$f":"BF525 / Discounting!BF$23","v":3043.1693549165702},{"$f":"BG525 / Discounting!BG$23","v":2712.2721523320583},{"$f":"BH525 / Discounting!BH$23","v":2417.3548594759882},{"$f":"BI525 / Discounting!BI$23","v":2154.5052223493658},{"$f":"BJ525 / Discounting!BJ$23","v":1920.2363835555839},{"$f":"BK525 / Discounting!BK$23","v":1711.4406270548873},{"$f":"BL525 / Discounting!BL$23","v":1525.3481524553363},{"$f":"BM525 / Discounting!BM$23","v":0},{"$f":"BN525 / Discounting!BN$23","v":0},{"$f":"BO525 / Discounting!BO$23","v":0},{"$f":"BP525 / Discounting!BP$23","v":0},{"$f":"BQ525 / Discounting!BQ$23","v":0},{"$f":"BR525 / Discounting!BR$23","v":0},{"$f":"BS525 / Discounting!BS$23","v":0},{"$f":"BT525 / Discounting!BT$23","v":0},{"$f":"BU525 / Discounting!BU$23","v":0},{"$f":"BV525 / Discounting!BV$23","v":0},{"$f":"BW525 / Discounting!BW$23","v":0},{"$f":"BX525 / Discounting!BX$23","v":0},{"$f":"BY525 / Discounting!BY$23","v":0},{"$f":"BZ525 / Discounting!BZ$23","v":0},{"$f":"CA525 / Discounting!CA$23","v":0},{"$f":"CB525 / Discounting!CB$23","v":0},{"$f":"CC525 / Discounting!CC$23","v":0},{"$f":"CD525 / Discounting!CD$23","v":0},{"$f":"CE525 / Discounting!CE$23","v":0},{"$f":"CF525 / Discounting!CF$23","v":0},{"$f":"CG525 / Discounting!CG$23","v":0},{"$f":"CH525 / Discounting!CH$23","v":0},{"$f":"CI525 / Discounting!CI$23","v":0},{"$f":"CJ525 / Discounting!CJ$23","v":0},{"$f":"CK525 / Discounting!CK$23","v":0},{"$f":"CL525 / Discounting!CL$23","v":0},{"$f":"CM525 / Discounting!CM$23","v":0},{"$f":"CN525 / Discounting!CN$23","v":0},{"$f":"CO525 / Discounting!CO$23","v":0},{"$f":"CP525 / Discounting!CP$23","v":0},{"$f":"CQ525 / Discounting!CQ$23","v":0},{"$f":"CR525 / Discounting!CR$23","v":0},{"$f":"CS525 / Discounting!CS$23","v":0},{"$f":"CT525 / Discounting!CT$23","v":0},{"$f":"CU525 / Discounting!CU$23","v":0},{"$f":"CV525 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J526 / Discounting!J$23","v":0},{"$f":"K526 / Discounting!K$23","v":0},{"$f":"L526 / Discounting!L$23","v":0},{"$f":"M526 / Discounting!M$23","v":0},{"$f":"N526 / Discounting!N$23","v":0},{"$f":"O526 / Discounting!O$23","v":0},{"$f":"P526 / Discounting!P$23","v":0},{"$f":"Q526 / Discounting!Q$23","v":0},{"$f":"R526 / Discounting!R$23","v":0},{"$f":"S526 / Discounting!S$23","v":0},{"$f":"T526 / Discounting!T$23","v":0},{"$f":"U526 / Discounting!U$23","v":0},{"$f":"V526 / Discounting!V$23","v":0},{"$f":"W526 / Discounting!W$23","v":0},{"$f":"X526 / Discounting!X$23","v":0},{"$f":"Y526 / Discounting!Y$23","v":0},{"$f":"Z526 / Discounting!Z$23","v":0},{"$f":"AA526 / Discounting!AA$23","v":0},{"$f":"AB526 / Discounting!AB$23","v":0},{"$f":"AC526 / Discounting!AC$23","v":0},{"$f":"AD526 / Discounting!AD$23","v":0},{"$f":"AE526 / Discounting!AE$23","v":0},{"$f":"AF526 / Discounting!AF$23","v":0},{"$f":"AG526 / Discounting!AG$23","v":0},{"$f":"AH526 / Discounting!AH$23","v":0},{"$f":"AI526 / Discounting!AI$23","v":0},{"$f":"AJ526 / Discounting!AJ$23","v":0},{"$f":"AK526 / Discounting!AK$23","v":0},{"$f":"AL526 / Discounting!AL$23","v":0},{"$f":"AM526 / Discounting!AM$23","v":0},{"$f":"AN526 / Discounting!AN$23","v":0},{"$f":"AO526 / Discounting!AO$23","v":0},{"$f":"AP526 / Discounting!AP$23","v":0},{"$f":"AQ526 / Discounting!AQ$23","v":0},{"$f":"AR526 / Discounting!AR$23","v":0},{"$f":"AS526 / Discounting!AS$23","v":0},{"$f":"AT526 / Discounting!AT$23","v":0},{"$f":"AU526 / Discounting!AU$23","v":0},{"$f":"AV526 / Discounting!AV$23","v":0},{"$f":"AW526 / Discounting!AW$23","v":0},{"$f":"AX526 / Discounting!AX$23","v":0},{"$f":"AY526 / Discounting!AY$23","v":0},{"$f":"AZ526 / Discounting!AZ$23","v":0},{"$f":"BA526 / Discounting!BA$23","v":0},{"$f":"BB526 / Discounting!BB$23","v":0},{"$f":"BC526 / Discounting!BC$23","v":0},{"$f":"BD526 / Discounting!BD$23","v":0},{"$f":"BE526 / Discounting!BE$23","v":0},{"$f":"BF526 / Discounting!BF$23","v":0},{"$f":"BG526 / Discounting!BG$23","v":0},{"$f":"BH526 / Discounting!BH$23","v":0},{"$f":"BI526 / Discounting!BI$23","v":0},{"$f":"BJ526 / Discounting!BJ$23","v":0},{"$f":"BK526 / Discounting!BK$23","v":0},{"$f":"BL526 / Discounting!BL$23","v":0},{"$f":"BM526 / Discounting!BM$23","v":0},{"$f":"BN526 / Discounting!BN$23","v":0},{"$f":"BO526 / Discounting!BO$23","v":0},{"$f":"BP526 / Discounting!BP$23","v":0},{"$f":"BQ526 / Discounting!BQ$23","v":0},{"$f":"BR526 / Discounting!BR$23","v":0},{"$f":"BS526 / Discounting!BS$23","v":0},{"$f":"BT526 / Discounting!BT$23","v":0},{"$f":"BU526 / Discounting!BU$23","v":0},{"$f":"BV526 / Discounting!BV$23","v":0},{"$f":"BW526 / Discounting!BW$23","v":0},{"$f":"BX526 / Discounting!BX$23","v":0},{"$f":"BY526 / Discounting!BY$23","v":0},{"$f":"BZ526 / Discounting!BZ$23","v":0},{"$f":"CA526 / Discounting!CA$23","v":0},{"$f":"CB526 / Discounting!CB$23","v":0},{"$f":"CC526 / Discounting!CC$23","v":0},{"$f":"CD526 / Discounting!CD$23","v":0},{"$f":"CE526 / Discounting!CE$23","v":0},{"$f":"CF526 / Discounting!CF$23","v":0},{"$f":"CG526 / Discounting!CG$23","v":0},{"$f":"CH526 / Discounting!CH$23","v":0},{"$f":"CI526 / Discounting!CI$23","v":0},{"$f":"CJ526 / Discounting!CJ$23","v":0},{"$f":"CK526 / Discounting!CK$23","v":0},{"$f":"CL526 / Discounting!CL$23","v":0},{"$f":"CM526 / Discounting!CM$23","v":0},{"$f":"CN526 / Discounting!CN$23","v":0},{"$f":"CO526 / Discounting!CO$23","v":0},{"$f":"CP526 / Discounting!CP$23","v":0},{"$f":"CQ526 / Discounting!CQ$23","v":0},{"$f":"CR526 / Discounting!CR$23","v":0},{"$f":"CS526 / Discounting!CS$23","v":0},{"$f":"CT526 / Discounting!CT$23","v":0},{"$f":"CU526 / Discounting!CU$23","v":0},{"$f":"CV526 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},396199009.7837109,null,{"$f":"J527 / Discounting!J$23","v":0},{"$f":"K527 / Discounting!K$23","v":0},{"$f":"L527 / Discounting!L$23","v":0},{"$f":"M527 / Discounting!M$23","v":0},{"$f":"N527 / Discounting!N$23","v":0},{"$f":"O527 / Discounting!O$23","v":0},{"$f":"P527 / Discounting!P$23","v":0},{"$f":"Q527 / Discounting!Q$23","v":0},{"$f":"R527 / Discounting!R$23","v":0},{"$f":"S527 / Discounting!S$23","v":0},{"$f":"T527 / Discounting!T$23","v":0},{"$f":"U527 / Discounting!U$23","v":0},{"$f":"V527 / Discounting!V$23","v":0},{"$f":"W527 / Discounting!W$23","v":0},{"$f":"X527 / Discounting!X$23","v":0},{"$f":"Y527 / Discounting!Y$23","v":0},{"$f":"Z527 / Discounting!Z$23","v":0},{"$f":"AA527 / Discounting!AA$23","v":0},{"$f":"AB527 / Discounting!AB$23","v":0},{"$f":"AC527 / Discounting!AC$23","v":0},{"$f":"AD527 / Discounting!AD$23","v":19990144.752697323},{"$f":"AE527 / Discounting!AE$23","v":36345717.732176952},{"$f":"AF527 / Discounting!AF$23","v":33041561.57470632},{"$f":"AG527 / Discounting!AG$23","v":30037783.24973302},{"$f":"AH527 / Discounting!AH$23","v":27307075.681575473},{"$f":"AI527 / Discounting!AI$23","v":24824614.255977698},{"$f":"AJ527 / Discounting!AJ$23","v":22567831.1417979},{"$f":"AK527 / Discounting!AK$23","v":20516210.128907181},{"$f":"AL527 / Discounting!AL$23","v":18651100.117188346},{"$f":"AM527 / Discounting!AM$23","v":16955545.56108031},{"$f":"AN527 / Discounting!AN$23","v":15414132.32825483},{"$f":"AO527 / Discounting!AO$23","v":14012847.571140755},{"$f":"AP527 / Discounting!AP$23","v":12738952.337400686},{"$f":"AQ527 / Discounting!AQ$23","v":11580865.761273349},{"$f":"AR527 / Discounting!AR$23","v":10528059.782975772},{"$f":"AS527 / Discounting!AS$23","v":9570963.4390688818},{"$f":"AT527 / Discounting!AT$23","v":8700875.8536989838},{"$f":"AU527 / Discounting!AU$23","v":7909887.1397263482},{"$f":"AV527 / Discounting!AV$23","v":7190806.4906603154},{"$f":"AW527 / Discounting!AW$23","v":6537096.8096911954},{"$f":"AX527 / Discounting!AX$23","v":5942815.2815374509},{"$f":"AY527 / Discounting!AY$23","v":5402559.346852229},{"$f":"AZ527 / Discounting!AZ$23","v":4911417.5880474802},{"$f":"BA527 / Discounting!BA$23","v":4464925.0800431632},{"$f":"BB527 / Discounting!BB$23","v":4059022.8000392383},{"$f":"BC527 / Discounting!BC$23","v":3690020.7273083981},{"$f":"BD527 / Discounting!BD$23","v":3354564.2975530894},{"$f":"BE527 / Discounting!BE$23","v":3049603.9068664447},{"$f":"BF527 / Discounting!BF$23","v":2772367.1880604038},{"$f":"BG527 / Discounting!BG$23","v":2520333.8073276402},{"$f":"BH527 / Discounting!BH$23","v":888198.96231428138},{"$f":"BI527 / Discounting!BI$23","v":206808.05778221224},{"$f":"BJ527 / Discounting!BJ$23","v":188007.32525655653},{"$f":"BK527 / Discounting!BK$23","v":170915.75023323324},{"$f":"BL527 / Discounting!BL$23","v":155377.95475748472},{"$f":"BM527 / Discounting!BM$23","v":0},{"$f":"BN527 / Discounting!BN$23","v":0},{"$f":"BO527 / Discounting!BO$23","v":0},{"$f":"BP527 / Discounting!BP$23","v":0},{"$f":"BQ527 / Discounting!BQ$23","v":0},{"$f":"BR527 / Discounting!BR$23","v":0},{"$f":"BS527 / Discounting!BS$23","v":0},{"$f":"BT527 / Discounting!BT$23","v":0},{"$f":"BU527 / Discounting!BU$23","v":0},{"$f":"BV527 / Discounting!BV$23","v":0},{"$f":"BW527 / Discounting!BW$23","v":0},{"$f":"BX527 / Discounting!BX$23","v":0},{"$f":"BY527 / Discounting!BY$23","v":0},{"$f":"BZ527 / Discounting!BZ$23","v":0},{"$f":"CA527 / Discounting!CA$23","v":0},{"$f":"CB527 / Discounting!CB$23","v":0},{"$f":"CC527 / Discounting!CC$23","v":0},{"$f":"CD527 / Discounting!CD$23","v":0},{"$f":"CE527 / Discounting!CE$23","v":0},{"$f":"CF527 / Discounting!CF$23","v":0},{"$f":"CG527 / Discounting!CG$23","v":0},{"$f":"CH527 / Discounting!CH$23","v":0},{"$f":"CI527 / Discounting!CI$23","v":0},{"$f":"CJ527 / Discounting!CJ$23","v":0},{"$f":"CK527 / Discounting!CK$23","v":0},{"$f":"CL527 / Discounting!CL$23","v":0},{"$f":"CM527 / Discounting!CM$23","v":0},{"$f":"CN527 / Discounting!CN$23","v":0},{"$f":"CO527 / Discounting!CO$23","v":0},{"$f":"CP527 / Discounting!CP$23","v":0},{"$f":"CQ527 / Discounting!CQ$23","v":0},{"$f":"CR527 / Discounting!CR$23","v":0},{"$f":"CS527 / Discounting!CS$23","v":0},{"$f":"CT527 / Discounting!CT$23","v":0},{"$f":"CU527 / Discounting!CU$23","v":0},{"$f":"CV527 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},62069103.697019272,null,{"$f":"J528 / Discounting!J$23","v":0},{"$f":"K528 / Discounting!K$23","v":0},{"$f":"L528 / Discounting!L$23","v":0},{"$f":"M528 / Discounting!M$23","v":0},{"$f":"N528 / Discounting!N$23","v":0},{"$f":"O528 / Discounting!O$23","v":0},{"$f":"P528 / Discounting!P$23","v":0},{"$f":"Q528 / Discounting!Q$23","v":0},{"$f":"R528 / Discounting!R$23","v":0},{"$f":"S528 / Discounting!S$23","v":0},{"$f":"T528 / Discounting!T$23","v":0},{"$f":"U528 / Discounting!U$23","v":0},{"$f":"V528 / Discounting!V$23","v":0},{"$f":"W528 / Discounting!W$23","v":0},{"$f":"X528 / Discounting!X$23","v":0},{"$f":"Y528 / Discounting!Y$23","v":0},{"$f":"Z528 / Discounting!Z$23","v":0},{"$f":"AA528 / Discounting!AA$23","v":0},{"$f":"AB528 / Discounting!AB$23","v":0},{"$f":"AC528 / Discounting!AC$23","v":0},{"$f":"AD528 / Discounting!AD$23","v":3135343.5347802425},{"$f":"AE528 / Discounting!AE$23","v":5700624.6086913496},{"$f":"AF528 / Discounting!AF$23","v":5182386.0079012262},{"$f":"AG528 / Discounting!AG$23","v":4711260.0071829325},{"$f":"AH528 / Discounting!AH$23","v":4282963.6428935761},{"$f":"AI528 / Discounting!AI$23","v":3893603.3117214316},{"$f":"AJ528 / Discounting!AJ$23","v":3539639.3742922097},{"$f":"AK528 / Discounting!AK$23","v":3217853.9766292814},{"$f":"AL528 / Discounting!AL$23","v":2925321.7969357101},{"$f":"AM528 / Discounting!AM$23","v":2659383.4517597365},{"$f":"AN528 / Discounting!AN$23","v":2417621.3197815786},{"$f":"AO528 / Discounting!AO$23","v":2197837.5634377985},{"$f":"AP528 / Discounting!AP$23","v":1998034.148579817},{"$f":"AQ528 / Discounting!AQ$23","v":1816394.6805271062},{"$f":"AR528 / Discounting!AR$23","v":1651267.8913882782},{"$f":"AS528 / Discounting!AS$23","v":1501152.6285347983},{"$f":"AT528 / Discounting!AT$23","v":1364684.2077589075},{"$f":"AU528 / Discounting!AU$23","v":1240622.0070535522},{"$f":"AV528 / Discounting!AV$23","v":1127838.188230502},{"$f":"AW528 / Discounting!AW$23","v":1025307.4438459107},{"$f":"AX528 / Discounting!AX$23","v":932097.67622355523},{"$f":"AY528 / Discounting!AY$23","v":847361.52383959561},{"$f":"AZ528 / Discounting!AZ$23","v":770328.65803599602},{"$f":"BA528 / Discounting!BA$23","v":700298.78003272356},{"$f":"BB528 / Discounting!BB$23","v":636635.25457520317},{"$f":"BC528 / Discounting!BC$23","v":578759.32234109368},{"$f":"BD528 / Discounting!BD$23","v":526144.83849190339},{"$f":"BE528 / Discounting!BE$23","v":478313.48953809397},{"$f":"BF528 / Discounting!BF$23","v":434830.44503463083},{"$f":"BG528 / Discounting!BG$23","v":395300.40457693714},{"$f":"BH528 / Discounting!BH$23","v":126502.74235053502},{"$f":"BI528 / Discounting!BI$23","v":15312.026490122145},{"$f":"BJ528 / Discounting!BJ$23","v":13920.024081929219},{"$f":"BK528 / Discounting!BK$23","v":12654.567347208384},{"$f":"BL528 / Discounting!BL$23","v":11504.152133825803},{"$f":"BM528 / Discounting!BM$23","v":0},{"$f":"BN528 / Discounting!BN$23","v":0},{"$f":"BO528 / Discounting!BO$23","v":0},{"$f":"BP528 / Discounting!BP$23","v":0},{"$f":"BQ528 / Discounting!BQ$23","v":0},{"$f":"BR528 / Discounting!BR$23","v":0},{"$f":"BS528 / Discounting!BS$23","v":0},{"$f":"BT528 / Discounting!BT$23","v":0},{"$f":"BU528 / Discounting!BU$23","v":0},{"$f":"BV528 / Discounting!BV$23","v":0},{"$f":"BW528 / Discounting!BW$23","v":0},{"$f":"BX528 / Discounting!BX$23","v":0},{"$f":"BY528 / Discounting!BY$23","v":0},{"$f":"BZ528 / Discounting!BZ$23","v":0},{"$f":"CA528 / Discounting!CA$23","v":0},{"$f":"CB528 / Discounting!CB$23","v":0},{"$f":"CC528 / Discounting!CC$23","v":0},{"$f":"CD528 / Discounting!CD$23","v":0},{"$f":"CE528 / Discounting!CE$23","v":0},{"$f":"CF528 / Discounting!CF$23","v":0},{"$f":"CG528 / Discounting!CG$23","v":0},{"$f":"CH528 / Discounting!CH$23","v":0},{"$f":"CI528 / Discounting!CI$23","v":0},{"$f":"CJ528 / Discounting!CJ$23","v":0},{"$f":"CK528 / Discounting!CK$23","v":0},{"$f":"CL528 / Discounting!CL$23","v":0},{"$f":"CM528 / Discounting!CM$23","v":0},{"$f":"CN528 / Discounting!CN$23","v":0},{"$f":"CO528 / Discounting!CO$23","v":0},{"$f":"CP528 / Discounting!CP$23","v":0},{"$f":"CQ528 / Discounting!CQ$23","v":0},{"$f":"CR528 / Discounting!CR$23","v":0},{"$f":"CS528 / Discounting!CS$23","v":0},{"$f":"CT528 / Discounting!CT$23","v":0},{"$f":"CU528 / Discounting!CU$23","v":0},{"$f":"CV528 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},776025985.42215896,null,{"$f":"J529 / Discounting!J$23","v":0},{"$f":"K529 / Discounting!K$23","v":0},{"$f":"L529 / Discounting!L$23","v":0},{"$f":"M529 / Discounting!M$23","v":0},{"$f":"N529 / Discounting!N$23","v":0},{"$f":"O529 / Discounting!O$23","v":0},{"$f":"P529 / Discounting!P$23","v":0},{"$f":"Q529 / Discounting!Q$23","v":0},{"$f":"R529 / Discounting!R$23","v":0},{"$f":"S529 / Discounting!S$23","v":0},{"$f":"T529 / Discounting!T$23","v":0},{"$f":"U529 / Discounting!U$23","v":0},{"$f":"V529 / Discounting!V$23","v":0},{"$f":"W529 / Discounting!W$23","v":0},{"$f":"X529 / Discounting!X$23","v":0},{"$f":"Y529 / Discounting!Y$23","v":0},{"$f":"Z529 / Discounting!Z$23","v":0},{"$f":"AA529 / Discounting!AA$23","v":0},{"$f":"AB529 / Discounting!AB$23","v":0},{"$f":"AC529 / Discounting!AC$23","v":0},{"$f":"AD529 / Discounting!AD$23","v":23514920.984978542},{"$f":"AE529 / Discounting!AE$23","v":50332122.542145453},{"$f":"AF529 / Discounting!AF$23","v":45756475.038314059},{"$f":"AG529 / Discounting!AG$23","v":41596795.489376418},{"$f":"AH529 / Discounting!AH$23","v":37815268.626705825},{"$f":"AI529 / Discounting!AI$23","v":34377516.933368906},{"$f":"AJ529 / Discounting!AJ$23","v":31252288.121244486},{"$f":"AK529 / Discounting!AK$23","v":28411171.019313142},{"$f":"AL529 / Discounting!AL$23","v":25828337.290284675},{"$f":"AM529 / Discounting!AM$23","v":23480306.627531532},{"$f":"AN529 / Discounting!AN$23","v":21345733.297755931},{"$f":"AO529 / Discounting!AO$23","v":19405212.088869028},{"$f":"AP529 / Discounting!AP$23","v":17641101.898971848},{"$f":"AQ529 / Discounting!AQ$23","v":47182135.248521268},{"$f":"AR529 / Discounting!AR$23","v":45375463.95260191},{"$f":"AS529 / Discounting!AS$23","v":41251236.782667391},{"$f":"AT529 / Discounting!AT$23","v":37501850.736092225},{"$f":"AU529 / Discounting!AU$23","v":34093238.983089902},{"$f":"AV529 / Discounting!AV$23","v":11563896.298836276},{"$f":"AW529 / Discounting!AW$23","v":10513147.267789897},{"$f":"AX529 / Discounting!AX$23","v":9236699.1004894935},{"$f":"AY529 / Discounting!AY$23","v":8470399.9341316074},{"$f":"AZ529 / Discounting!AZ$23","v":21171113.808367878},{"$f":"BA529 / Discounting!BA$23","v":19246791.601571243},{"$f":"BB529 / Discounting!BB$23","v":17497372.49256476},{"$f":"BC529 / Discounting!BC$23","v":15906960.036386045},{"$f":"BD529 / Discounting!BD$23","v":14461102.502256548},{"$f":"BE529 / Discounting!BE$23","v":13146661.58128991},{"$f":"BF529 / Discounting!BF$23","v":11951693.024930829},{"$f":"BG529 / Discounting!BG$23","v":11195690.690533251},{"$f":"BH529 / Discounting!BH$23","v":3328275.3819331871},{"$f":"BI529 / Discounting!BI$23","v":692481.31920397922},{"$f":"BJ529 / Discounting!BJ$23","v":694312.91949980764},{"$f":"BK529 / Discounting!BK$23","v":631280.06623669725},{"$f":"BL529 / Discounting!BL$23","v":156931.73430505962},{"$f":"BM529 / Discounting!BM$23","v":0},{"$f":"BN529 / Discounting!BN$23","v":0},{"$f":"BO529 / Discounting!BO$23","v":0},{"$f":"BP529 / Discounting!BP$23","v":0},{"$f":"BQ529 / Discounting!BQ$23","v":0},{"$f":"BR529 / Discounting!BR$23","v":0},{"$f":"BS529 / Discounting!BS$23","v":0},{"$f":"BT529 / Discounting!BT$23","v":0},{"$f":"BU529 / Discounting!BU$23","v":0},{"$f":"BV529 / Discounting!BV$23","v":0},{"$f":"BW529 / Discounting!BW$23","v":0},{"$f":"BX529 / Discounting!BX$23","v":0},{"$f":"BY529 / Discounting!BY$23","v":0},{"$f":"BZ529 / Discounting!BZ$23","v":0},{"$f":"CA529 / Discounting!CA$23","v":0},{"$f":"CB529 / Discounting!CB$23","v":0},{"$f":"CC529 / Discounting!CC$23","v":0},{"$f":"CD529 / Discounting!CD$23","v":0},{"$f":"CE529 / Discounting!CE$23","v":0},{"$f":"CF529 / Discounting!CF$23","v":0},{"$f":"CG529 / Discounting!CG$23","v":0},{"$f":"CH529 / Discounting!CH$23","v":0},{"$f":"CI529 / Discounting!CI$23","v":0},{"$f":"CJ529 / Discounting!CJ$23","v":0},{"$f":"CK529 / Discounting!CK$23","v":0},{"$f":"CL529 / Discounting!CL$23","v":0},{"$f":"CM529 / Discounting!CM$23","v":0},{"$f":"CN529 / Discounting!CN$23","v":0},{"$f":"CO529 / Discounting!CO$23","v":0},{"$f":"CP529 / Discounting!CP$23","v":0},{"$f":"CQ529 / Discounting!CQ$23","v":0},{"$f":"CR529 / Discounting!CR$23","v":0},{"$f":"CS529 / Discounting!CS$23","v":0},{"$f":"CT529 / Discounting!CT$23","v":0},{"$f":"CU529 / Discounting!CU$23","v":0},{"$f":"CV529 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2129065404.5738459,null,{"$f":"J530 / Discounting!J$23","v":0},{"$f":"K530 / Discounting!K$23","v":0},{"$f":"L530 / Discounting!L$23","v":0},{"$f":"M530 / Discounting!M$23","v":0},{"$f":"N530 / Discounting!N$23","v":0},{"$f":"O530 / Discounting!O$23","v":0},{"$f":"P530 / Discounting!P$23","v":0},{"$f":"Q530 / Discounting!Q$23","v":0},{"$f":"R530 / Discounting!R$23","v":0},{"$f":"S530 / Discounting!S$23","v":0},{"$f":"T530 / Discounting!T$23","v":0},{"$f":"U530 / Discounting!U$23","v":0},{"$f":"V530 / Discounting!V$23","v":0},{"$f":"W530 / Discounting!W$23","v":0},{"$f":"X530 / Discounting!X$23","v":0},{"$f":"Y530 / Discounting!Y$23","v":0},{"$f":"Z530 / Discounting!Z$23","v":0},{"$f":"AA530 / Discounting!AA$23","v":0},{"$f":"AB530 / Discounting!AB$23","v":0},{"$f":"AC530 / Discounting!AC$23","v":0},{"$f":"AD530 / Discounting!AD$23","v":0},{"$f":"AE530 / Discounting!AE$23","v":27617961.325696673},{"$f":"AF530 / Discounting!AF$23","v":36838831.942881405},{"$f":"AG530 / Discounting!AG$23","v":42508866.478081189},{"$f":"AH530 / Discounting!AH$23","v":50534112.024743445},{"$f":"AI530 / Discounting!AI$23","v":71086527.154336601},{"$f":"AJ530 / Discounting!AJ$23","v":152144414.47208852},{"$f":"AK530 / Discounting!AK$23","v":139774954.34593511},{"$f":"AL530 / Discounting!AL$23","v":128403687.5714366},{"$f":"AM530 / Discounting!AM$23","v":119795529.55641381},{"$f":"AN530 / Discounting!AN$23","v":128932985.40901069},{"$f":"AO530 / Discounting!AO$23","v":120973287.85172023},{"$f":"AP530 / Discounting!AP$23","v":117426412.58494422},{"$f":"AQ530 / Discounting!AQ$23","v":104052055.0652608},{"$f":"AR530 / Discounting!AR$23","v":99708757.618462399},{"$f":"AS530 / Discounting!AS$23","v":95644477.642117172},{"$f":"AT530 / Discounting!AT$23","v":87015784.21472162},{"$f":"AU530 / Discounting!AU$23","v":79105574.666106045},{"$f":"AV530 / Discounting!AV$23","v":74212881.835357085},{"$f":"AW530 / Discounting!AW$23","v":64839231.952286735},{"$f":"AX530 / Discounting!AX$23","v":56641370.735774055},{"$f":"AY530 / Discounting!AY$23","v":49353306.72029338},{"$f":"AZ530 / Discounting!AZ$23","v":41384511.144744396},{"$f":"BA530 / Discounting!BA$23","v":39418123.613979943},{"$f":"BB530 / Discounting!BB$23","v":37435228.913886748},{"$f":"BC530 / Discounting!BC$23","v":35718061.650784813},{"$f":"BD530 / Discounting!BD$23","v":33967442.776021734},{"$f":"BE530 / Discounting!BE$23","v":31063962.831351101},{"$f":"BF530 / Discounting!BF$23","v":28404377.439021554},{"$f":"BG530 / Discounting!BG$23","v":25931874.142794218},{"$f":"BH530 / Discounting!BH$23","v":6817492.1800013296},{"$f":"BI530 / Discounting!BI$23","v":650293.26886773657},{"$f":"BJ530 / Discounting!BJ$23","v":637640.68083843449},{"$f":"BK530 / Discounting!BK$23","v":636652.47050930618},{"$f":"BL530 / Discounting!BL$23","v":388732.29337684176},{"$f":"BM530 / Discounting!BM$23","v":0},{"$f":"BN530 / Discounting!BN$23","v":0},{"$f":"BO530 / Discounting!BO$23","v":0},{"$f":"BP530 / Discounting!BP$23","v":0},{"$f":"BQ530 / Discounting!BQ$23","v":0},{"$f":"BR530 / Discounting!BR$23","v":0},{"$f":"BS530 / Discounting!BS$23","v":0},{"$f":"BT530 / Discounting!BT$23","v":0},{"$f":"BU530 / Discounting!BU$23","v":0},{"$f":"BV530 / Discounting!BV$23","v":0},{"$f":"BW530 / Discounting!BW$23","v":0},{"$f":"BX530 / Discounting!BX$23","v":0},{"$f":"BY530 / Discounting!BY$23","v":0},{"$f":"BZ530 / Discounting!BZ$23","v":0},{"$f":"CA530 / Discounting!CA$23","v":0},{"$f":"CB530 / Discounting!CB$23","v":0},{"$f":"CC530 / Discounting!CC$23","v":0},{"$f":"CD530 / Discounting!CD$23","v":0},{"$f":"CE530 / Discounting!CE$23","v":0},{"$f":"CF530 / Discounting!CF$23","v":0},{"$f":"CG530 / Discounting!CG$23","v":0},{"$f":"CH530 / Discounting!CH$23","v":0},{"$f":"CI530 / Discounting!CI$23","v":0},{"$f":"CJ530 / Discounting!CJ$23","v":0},{"$f":"CK530 / Discounting!CK$23","v":0},{"$f":"CL530 / Discounting!CL$23","v":0},{"$f":"CM530 / Discounting!CM$23","v":0},{"$f":"CN530 / Discounting!CN$23","v":0},{"$f":"CO530 / Discounting!CO$23","v":0},{"$f":"CP530 / Discounting!CP$23","v":0},{"$f":"CQ530 / Discounting!CQ$23","v":0},{"$f":"CR530 / Discounting!CR$23","v":0},{"$f":"CS530 / Discounting!CS$23","v":0},{"$f":"CT530 / Discounting!CT$23","v":0},{"$f":"CU530 / Discounting!CU$23","v":0},{"$f":"CV530 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J531 / Discounting!J$23","v":0},{"$f":"K531 / Discounting!K$23","v":0},{"$f":"L531 / Discounting!L$23","v":0},{"$f":"M531 / Discounting!M$23","v":0},{"$f":"N531 / Discounting!N$23","v":0},{"$f":"O531 / Discounting!O$23","v":0},{"$f":"P531 / Discounting!P$23","v":0},{"$f":"Q531 / Discounting!Q$23","v":0},{"$f":"R531 / Discounting!R$23","v":0},{"$f":"S531 / Discounting!S$23","v":0},{"$f":"T531 / Discounting!T$23","v":0},{"$f":"U531 / Discounting!U$23","v":0},{"$f":"V531 / Discounting!V$23","v":0},{"$f":"W531 / Discounting!W$23","v":0},{"$f":"X531 / Discounting!X$23","v":0},{"$f":"Y531 / Discounting!Y$23","v":0},{"$f":"Z531 / Discounting!Z$23","v":0},{"$f":"AA531 / Discounting!AA$23","v":0},{"$f":"AB531 / Discounting!AB$23","v":0},{"$f":"AC531 / Discounting!AC$23","v":0},{"$f":"AD531 / Discounting!AD$23","v":0},{"$f":"AE531 / Discounting!AE$23","v":0},{"$f":"AF531 / Discounting!AF$23","v":0},{"$f":"AG531 / Discounting!AG$23","v":0},{"$f":"AH531 / Discounting!AH$23","v":0},{"$f":"AI531 / Discounting!AI$23","v":0},{"$f":"AJ531 / Discounting!AJ$23","v":0},{"$f":"AK531 / Discounting!AK$23","v":0},{"$f":"AL531 / Discounting!AL$23","v":0},{"$f":"AM531 / Discounting!AM$23","v":0},{"$f":"AN531 / Discounting!AN$23","v":0},{"$f":"AO531 / Discounting!AO$23","v":0},{"$f":"AP531 / Discounting!AP$23","v":0},{"$f":"AQ531 / Discounting!AQ$23","v":0},{"$f":"AR531 / Discounting!AR$23","v":0},{"$f":"AS531 / Discounting!AS$23","v":0},{"$f":"AT531 / Discounting!AT$23","v":0},{"$f":"AU531 / Discounting!AU$23","v":0},{"$f":"AV531 / Discounting!AV$23","v":0},{"$f":"AW531 / Discounting!AW$23","v":0},{"$f":"AX531 / Discounting!AX$23","v":0},{"$f":"AY531 / Discounting!AY$23","v":0},{"$f":"AZ531 / Discounting!AZ$23","v":0},{"$f":"BA531 / Discounting!BA$23","v":0},{"$f":"BB531 / Discounting!BB$23","v":0},{"$f":"BC531 / Discounting!BC$23","v":0},{"$f":"BD531 / Discounting!BD$23","v":0},{"$f":"BE531 / Discounting!BE$23","v":0},{"$f":"BF531 / Discounting!BF$23","v":0},{"$f":"BG531 / Discounting!BG$23","v":0},{"$f":"BH531 / Discounting!BH$23","v":0},{"$f":"BI531 / Discounting!BI$23","v":0},{"$f":"BJ531 / Discounting!BJ$23","v":0},{"$f":"BK531 / Discounting!BK$23","v":0},{"$f":"BL531 / Discounting!BL$23","v":0},{"$f":"BM531 / Discounting!BM$23","v":0},{"$f":"BN531 / Discounting!BN$23","v":0},{"$f":"BO531 / Discounting!BO$23","v":0},{"$f":"BP531 / Discounting!BP$23","v":0},{"$f":"BQ531 / Discounting!BQ$23","v":0},{"$f":"BR531 / Discounting!BR$23","v":0},{"$f":"BS531 / Discounting!BS$23","v":0},{"$f":"BT531 / Discounting!BT$23","v":0},{"$f":"BU531 / Discounting!BU$23","v":0},{"$f":"BV531 / Discounting!BV$23","v":0},{"$f":"BW531 / Discounting!BW$23","v":0},{"$f":"BX531 / Discounting!BX$23","v":0},{"$f":"BY531 / Discounting!BY$23","v":0},{"$f":"BZ531 / Discounting!BZ$23","v":0},{"$f":"CA531 / Discounting!CA$23","v":0},{"$f":"CB531 / Discounting!CB$23","v":0},{"$f":"CC531 / Discounting!CC$23","v":0},{"$f":"CD531 / Discounting!CD$23","v":0},{"$f":"CE531 / Discounting!CE$23","v":0},{"$f":"CF531 / Discounting!CF$23","v":0},{"$f":"CG531 / Discounting!CG$23","v":0},{"$f":"CH531 / Discounting!CH$23","v":0},{"$f":"CI531 / Discounting!CI$23","v":0},{"$f":"CJ531 / Discounting!CJ$23","v":0},{"$f":"CK531 / Discounting!CK$23","v":0},{"$f":"CL531 / Discounting!CL$23","v":0},{"$f":"CM531 / Discounting!CM$23","v":0},{"$f":"CN531 / Discounting!CN$23","v":0},{"$f":"CO531 / Discounting!CO$23","v":0},{"$f":"CP531 / Discounting!CP$23","v":0},{"$f":"CQ531 / Discounting!CQ$23","v":0},{"$f":"CR531 / Discounting!CR$23","v":0},{"$f":"CS531 / Discounting!CS$23","v":0},{"$f":"CT531 / Discounting!CT$23","v":0},{"$f":"CU531 / Discounting!CU$23","v":0},{"$f":"CV531 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},783846825.42893529,null,{"$f":"J532 / Discounting!J$23","v":0},{"$f":"K532 / Discounting!K$23","v":0},{"$f":"L532 / Discounting!L$23","v":0},{"$f":"M532 / Discounting!M$23","v":0},{"$f":"N532 / Discounting!N$23","v":0},{"$f":"O532 / Discounting!O$23","v":0},{"$f":"P532 / Discounting!P$23","v":0},{"$f":"Q532 / Discounting!Q$23","v":0},{"$f":"R532 / Discounting!R$23","v":0},{"$f":"S532 / Discounting!S$23","v":0},{"$f":"T532 / Discounting!T$23","v":0},{"$f":"U532 / Discounting!U$23","v":0},{"$f":"V532 / Discounting!V$23","v":0},{"$f":"W532 / Discounting!W$23","v":0},{"$f":"X532 / Discounting!X$23","v":0},{"$f":"Y532 / Discounting!Y$23","v":0},{"$f":"Z532 / Discounting!Z$23","v":0},{"$f":"AA532 / Discounting!AA$23","v":0},{"$f":"AB532 / Discounting!AB$23","v":0},{"$f":"AC532 / Discounting!AC$23","v":0},{"$f":"AD532 / Discounting!AD$23","v":0},{"$f":"AE532 / Discounting!AE$23","v":0},{"$f":"AF532 / Discounting!AF$23","v":11076108.29121995},{"$f":"AG532 / Discounting!AG$23","v":61933056.252808824},{"$f":"AH532 / Discounting!AH$23","v":56688781.436908901},{"$f":"AI532 / Discounting!AI$23","v":50719585.676203825},{"$f":"AJ532 / Discounting!AJ$23","v":46415337.438985005},{"$f":"AK532 / Discounting!AK$23","v":42469044.006822944},{"$f":"AL532 / Discounting!AL$23","v":38851789.291991204},{"$f":"AM532 / Discounting!AM$23","v":35536891.751727045},{"$f":"AN532 / Discounting!AN$23","v":32499744.109825235},{"$f":"AO532 / Discounting!AO$23","v":29717662.988417279},{"$f":"AP532 / Discounting!AP$23","v":27169748.055775385},{"$f":"AQ532 / Discounting!AQ$23","v":24836750.276710115},{"$f":"AR532 / Discounting!AR$23","v":23077044.088087965},{"$f":"AS532 / Discounting!AS$23","v":35382521.320182502},{"$f":"AT532 / Discounting!AT$23","v":32166059.908580203},{"$f":"AU532 / Discounting!AU$23","v":29241989.788269896},{"$f":"AV532 / Discounting!AV$23","v":26889116.520392757},{"$f":"AW532 / Discounting!AW$23","v":24444744.436107185},{"$f":"AX532 / Discounting!AX$23","v":22164464.799469508},{"$f":"AY532 / Discounting!AY$23","v":20162794.88963617},{"$f":"AZ532 / Discounting!AZ$23","v":18157317.832407452},{"$f":"BA532 / Discounting!BA$23","v":16506711.291840533},{"$f":"BB532 / Discounting!BB$23","v":15006153.506775409},{"$f":"BC532 / Discounting!BC$23","v":14071818.525236342},{"$f":"BD532 / Discounting!BD$23","v":12792603.866119837},{"$f":"BE532 / Discounting!BE$23","v":11629676.928603094},{"$f":"BF532 / Discounting!BF$23","v":10572466.593126105},{"$f":"BG532 / Discounting!BG$23","v":9675316.2452040371},{"$f":"BH532 / Discounting!BH$23","v":2579137.321124298},{"$f":"BI532 / Discounting!BI$23","v":292083.76796403591},{"$f":"BJ532 / Discounting!BJ$23","v":280647.06923156785},{"$f":"BK532 / Discounting!BK$23","v":255153.8833476046},{"$f":"BL532 / Discounting!BL$23","v":584503.26983317581},{"$f":"BM532 / Discounting!BM$23","v":0},{"$f":"BN532 / Discounting!BN$23","v":0},{"$f":"BO532 / Discounting!BO$23","v":0},{"$f":"BP532 / Discounting!BP$23","v":0},{"$f":"BQ532 / Discounting!BQ$23","v":0},{"$f":"BR532 / Discounting!BR$23","v":0},{"$f":"BS532 / Discounting!BS$23","v":0},{"$f":"BT532 / Discounting!BT$23","v":0},{"$f":"BU532 / Discounting!BU$23","v":0},{"$f":"BV532 / Discounting!BV$23","v":0},{"$f":"BW532 / Discounting!BW$23","v":0},{"$f":"BX532 / Discounting!BX$23","v":0},{"$f":"BY532 / Discounting!BY$23","v":0},{"$f":"BZ532 / Discounting!BZ$23","v":0},{"$f":"CA532 / Discounting!CA$23","v":0},{"$f":"CB532 / Discounting!CB$23","v":0},{"$f":"CC532 / Discounting!CC$23","v":0},{"$f":"CD532 / Discounting!CD$23","v":0},{"$f":"CE532 / Discounting!CE$23","v":0},{"$f":"CF532 / Discounting!CF$23","v":0},{"$f":"CG532 / Discounting!CG$23","v":0},{"$f":"CH532 / Discounting!CH$23","v":0},{"$f":"CI532 / Discounting!CI$23","v":0},{"$f":"CJ532 / Discounting!CJ$23","v":0},{"$f":"CK532 / Discounting!CK$23","v":0},{"$f":"CL532 / Discounting!CL$23","v":0},{"$f":"CM532 / Discounting!CM$23","v":0},{"$f":"CN532 / Discounting!CN$23","v":0},{"$f":"CO532 / Discounting!CO$23","v":0},{"$f":"CP532 / Discounting!CP$23","v":0},{"$f":"CQ532 / Discounting!CQ$23","v":0},{"$f":"CR532 / Discounting!CR$23","v":0},{"$f":"CS532 / Discounting!CS$23","v":0},{"$f":"CT532 / Discounting!CT$23","v":0},{"$f":"CU532 / Discounting!CU$23","v":0},{"$f":"CV532 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},524414995.31880063,null,{"$f":"J533 / Discounting!J$23","v":0},{"$f":"K533 / Discounting!K$23","v":0},{"$f":"L533 / Discounting!L$23","v":0},{"$f":"M533 / Discounting!M$23","v":0},{"$f":"N533 / Discounting!N$23","v":0},{"$f":"O533 / Discounting!O$23","v":0},{"$f":"P533 / Discounting!P$23","v":0},{"$f":"Q533 / Discounting!Q$23","v":0},{"$f":"R533 / Discounting!R$23","v":0},{"$f":"S533 / Discounting!S$23","v":0},{"$f":"T533 / Discounting!T$23","v":0},{"$f":"U533 / Discounting!U$23","v":0},{"$f":"V533 / Discounting!V$23","v":0},{"$f":"W533 / Discounting!W$23","v":0},{"$f":"X533 / Discounting!X$23","v":0},{"$f":"Y533 / Discounting!Y$23","v":0},{"$f":"Z533 / Discounting!Z$23","v":0},{"$f":"AA533 / Discounting!AA$23","v":0},{"$f":"AB533 / Discounting!AB$23","v":0},{"$f":"AC533 / Discounting!AC$23","v":0},{"$f":"AD533 / Discounting!AD$23","v":0},{"$f":"AE533 / Discounting!AE$23","v":0},{"$f":"AF533 / Discounting!AF$23","v":31669234.597224914},{"$f":"AG533 / Discounting!AG$23","v":51488863.979719833},{"$f":"AH533 / Discounting!AH$23","v":45966492.090743676},{"$f":"AI533 / Discounting!AI$23","v":38538974.393149793},{"$f":"AJ533 / Discounting!AJ$23","v":26559362.247877657},{"$f":"AK533 / Discounting!AK$23","v":24244644.171547137},{"$f":"AL533 / Discounting!AL$23","v":22126241.605648424},{"$f":"AM533 / Discounting!AM$23","v":20188050.073560346},{"$f":"AN533 / Discounting!AN$23","v":18415226.462415818},{"$f":"AO533 / Discounting!AO$23","v":16794097.233316116},{"$f":"AP533 / Discounting!AP$23","v":15312072.434722492},{"$f":"AQ533 / Discounting!AQ$23","v":13957565.271202948},{"$f":"AR533 / Discounting!AR$23","v":12719916.971607193},{"$f":"AS533 / Discounting!AS$23","v":16485782.018372389},{"$f":"AT533 / Discounting!AT$23","v":18833117.218071219},{"$f":"AU533 / Discounting!AU$23","v":18407233.342832297},{"$f":"AV533 / Discounting!AV$23","v":16778916.684817772},{"$f":"AW533 / Discounting!AW$23","v":15516346.797267787},{"$f":"AX533 / Discounting!AX$23","v":14283881.245945152},{"$f":"AY533 / Discounting!AY$23","v":13211184.728643212},{"$f":"AZ533 / Discounting!AZ$23","v":12203134.934692264},{"$f":"BA533 / Discounting!BA$23","v":10914227.801258486},{"$f":"BB533 / Discounting!BB$23","v":9762015.2647091951},{"$f":"BC533 / Discounting!BC$23","v":9092830.5076342262},{"$f":"BD533 / Discounting!BD$23","v":8116599.2019056808},{"$f":"BE533 / Discounting!BE$23","v":7360312.9526076755},{"$f":"BF533 / Discounting!BF$23","v":6674782.1899113376},{"$f":"BG533 / Discounting!BG$23","v":6114597.206404211},{"$f":"BH533 / Discounting!BH$23","v":1639474.3710117352},{"$f":"BI533 / Discounting!BI$23","v":197846.06428085867},{"$f":"BJ533 / Discounting!BJ$23","v":188818.29422456762},{"$f":"BK533 / Discounting!BK$23","v":165973.24796191353},{"$f":"BL533 / Discounting!BL$23","v":487179.71351217391},{"$f":"BM533 / Discounting!BM$23","v":0},{"$f":"BN533 / Discounting!BN$23","v":0},{"$f":"BO533 / Discounting!BO$23","v":0},{"$f":"BP533 / Discounting!BP$23","v":0},{"$f":"BQ533 / Discounting!BQ$23","v":0},{"$f":"BR533 / Discounting!BR$23","v":0},{"$f":"BS533 / Discounting!BS$23","v":0},{"$f":"BT533 / Discounting!BT$23","v":0},{"$f":"BU533 / Discounting!BU$23","v":0},{"$f":"BV533 / Discounting!BV$23","v":0},{"$f":"BW533 / Discounting!BW$23","v":0},{"$f":"BX533 / Discounting!BX$23","v":0},{"$f":"BY533 / Discounting!BY$23","v":0},{"$f":"BZ533 / Discounting!BZ$23","v":0},{"$f":"CA533 / Discounting!CA$23","v":0},{"$f":"CB533 / Discounting!CB$23","v":0},{"$f":"CC533 / Discounting!CC$23","v":0},{"$f":"CD533 / Discounting!CD$23","v":0},{"$f":"CE533 / Discounting!CE$23","v":0},{"$f":"CF533 / Discounting!CF$23","v":0},{"$f":"CG533 / Discounting!CG$23","v":0},{"$f":"CH533 / Discounting!CH$23","v":0},{"$f":"CI533 / Discounting!CI$23","v":0},{"$f":"CJ533 / Discounting!CJ$23","v":0},{"$f":"CK533 / Discounting!CK$23","v":0},{"$f":"CL533 / Discounting!CL$23","v":0},{"$f":"CM533 / Discounting!CM$23","v":0},{"$f":"CN533 / Discounting!CN$23","v":0},{"$f":"CO533 / Discounting!CO$23","v":0},{"$f":"CP533 / Discounting!CP$23","v":0},{"$f":"CQ533 / Discounting!CQ$23","v":0},{"$f":"CR533 / Discounting!CR$23","v":0},{"$f":"CS533 / Discounting!CS$23","v":0},{"$f":"CT533 / Discounting!CT$23","v":0},{"$f":"CU533 / Discounting!CU$23","v":0},{"$f":"CV533 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},206204316.97744799,null,{"$f":"J534 / Discounting!J$23","v":0},{"$f":"K534 / Discounting!K$23","v":0},{"$f":"L534 / Discounting!L$23","v":0},{"$f":"M534 / Discounting!M$23","v":0},{"$f":"N534 / Discounting!N$23","v":0},{"$f":"O534 / Discounting!O$23","v":0},{"$f":"P534 / Discounting!P$23","v":0},{"$f":"Q534 / Discounting!Q$23","v":0},{"$f":"R534 / Discounting!R$23","v":0},{"$f":"S534 / Discounting!S$23","v":0},{"$f":"T534 / Discounting!T$23","v":0},{"$f":"U534 / Discounting!U$23","v":0},{"$f":"V534 / Discounting!V$23","v":0},{"$f":"W534 / Discounting!W$23","v":0},{"$f":"X534 / Discounting!X$23","v":0},{"$f":"Y534 / Discounting!Y$23","v":0},{"$f":"Z534 / Discounting!Z$23","v":0},{"$f":"AA534 / Discounting!AA$23","v":0},{"$f":"AB534 / Discounting!AB$23","v":0},{"$f":"AC534 / Discounting!AC$23","v":0},{"$f":"AD534 / Discounting!AD$23","v":37692302.95288603},{"$f":"AE534 / Discounting!AE$23","v":32044053.95461949},{"$f":"AF534 / Discounting!AF$23","v":27108587.50753881},{"$f":"AG534 / Discounting!AG$23","v":22802123.581264716},{"$f":"AH534 / Discounting!AH$23","v":19050391.30169389},{"$f":"AI534 / Discounting!AI$23","v":15787569.563179534},{"$f":"AJ534 / Discounting!AJ$23","v":12955344.449956929},{"$f":"AK534 / Discounting!AK$23","v":10502070.662708577},{"$f":"AL534 / Discounting!AL$23","v":8382025.5449599661},{"$f":"AM534 / Discounting!AM$23","v":6554745.5502791833},{"$f":"AN534 / Discounting!AN$23","v":4984436.101631809},{"$f":"AO534 / Discounting!AO$23","v":3639446.7835190762},{"$f":"AP534 / Discounting!AP$23","v":2491804.6888931119},{"$f":"AQ534 / Discounting!AQ$23","v":1516799.5280537899},{"$f":"AR534 / Discounting!AR$23","v":692614.80626309069},{"$f":"AS534 / Discounting!AS$23","v":0},{"$f":"AT534 / Discounting!AT$23","v":0},{"$f":"AU534 / Discounting!AU$23","v":0},{"$f":"AV534 / Discounting!AV$23","v":0},{"$f":"AW534 / Discounting!AW$23","v":0},{"$f":"AX534 / Discounting!AX$23","v":0},{"$f":"AY534 / Discounting!AY$23","v":0},{"$f":"AZ534 / Discounting!AZ$23","v":0},{"$f":"BA534 / Discounting!BA$23","v":0},{"$f":"BB534 / Discounting!BB$23","v":0},{"$f":"BC534 / Discounting!BC$23","v":0},{"$f":"BD534 / Discounting!BD$23","v":0},{"$f":"BE534 / Discounting!BE$23","v":0},{"$f":"BF534 / Discounting!BF$23","v":0},{"$f":"BG534 / Discounting!BG$23","v":0},{"$f":"BH534 / Discounting!BH$23","v":0},{"$f":"BI534 / Discounting!BI$23","v":0},{"$f":"BJ534 / Discounting!BJ$23","v":0},{"$f":"BK534 / Discounting!BK$23","v":0},{"$f":"BL534 / Discounting!BL$23","v":0},{"$f":"BM534 / Discounting!BM$23","v":0},{"$f":"BN534 / Discounting!BN$23","v":0},{"$f":"BO534 / Discounting!BO$23","v":0},{"$f":"BP534 / Discounting!BP$23","v":0},{"$f":"BQ534 / Discounting!BQ$23","v":0},{"$f":"BR534 / Discounting!BR$23","v":0},{"$f":"BS534 / Discounting!BS$23","v":0},{"$f":"BT534 / Discounting!BT$23","v":0},{"$f":"BU534 / Discounting!BU$23","v":0},{"$f":"BV534 / Discounting!BV$23","v":0},{"$f":"BW534 / Discounting!BW$23","v":0},{"$f":"BX534 / Discounting!BX$23","v":0},{"$f":"BY534 / Discounting!BY$23","v":0},{"$f":"BZ534 / Discounting!BZ$23","v":0},{"$f":"CA534 / Discounting!CA$23","v":0},{"$f":"CB534 / Discounting!CB$23","v":0},{"$f":"CC534 / Discounting!CC$23","v":0},{"$f":"CD534 / Discounting!CD$23","v":0},{"$f":"CE534 / Discounting!CE$23","v":0},{"$f":"CF534 / Discounting!CF$23","v":0},{"$f":"CG534 / Discounting!CG$23","v":0},{"$f":"CH534 / Discounting!CH$23","v":0},{"$f":"CI534 / Discounting!CI$23","v":0},{"$f":"CJ534 / Discounting!CJ$23","v":0},{"$f":"CK534 / Discounting!CK$23","v":0},{"$f":"CL534 / Discounting!CL$23","v":0},{"$f":"CM534 / Discounting!CM$23","v":0},{"$f":"CN534 / Discounting!CN$23","v":0},{"$f":"CO534 / Discounting!CO$23","v":0},{"$f":"CP534 / Discounting!CP$23","v":0},{"$f":"CQ534 / Discounting!CQ$23","v":0},{"$f":"CR534 / Discounting!CR$23","v":0},{"$f":"CS534 / Discounting!CS$23","v":0},{"$f":"CT534 / Discounting!CT$23","v":0},{"$f":"CU534 / Discounting!CU$23","v":0},{"$f":"CV534 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4890642260.7338085,null,{"$f":"SUM(J580:J591)","v":182849.16299921353},{"$f":"SUM(K580:K591)","v":179263.8852933466},{"$f":"SUM(L580:L591)","v":175748.9071503398},{"$f":"SUM(M580:M591)","v":172302.85014739196},{"$f":"SUM(N580:N591)","v":168924.36288959996},{"$f":"SUM(O580:O591)","v":165612.12047999995},{"$f":"SUM(P580:P591)","v":162364.82399999994},{"$f":"SUM(Q580:Q591)","v":159181.19999999995},{"$f":"SUM(R580:R591)","v":156059.99999999994},{"$f":"SUM(S580:S591)","v":152999.99999999994},{"$f":"SUM(T580:T591)","v":149999.99999999994},{"$f":"SUM(U580:U591)","v":147058.82352941169},{"$f":"SUM(V580:V591)","v":144175.31718569776},{"$f":"SUM(W580:W591)","v":141348.35018205663},{"$f":"SUM(X580:X591)","v":138576.81390397708},{"$f":"SUM(Y580:Y591)","v":1144481.4513010813},{"$f":"SUM(Z580:Z591)","v":1020036.9441186106},{"$f":"SUM(AA580:AA591)","v":909123.83611284359},{"$f":"SUM(AB580:AB591)","v":810270.79867454851},{"$f":"SUM(AC580:AC591)","v":722166.4872322178},{"$f":"SUM(AD580:AD591)","v":84976354.370825395},{"$f":"SUM(AE580:AE591)","v":152614136.26447365},{"$f":"SUM(AF580:AF591)","v":191184464.9073301},{"$f":"SUM(AG580:AG591)","v":255534435.26592395},{"$f":"SUM(AH580:AH591)","v":242051222.26315877},{"$f":"SUM(AI580:AI591)","v":239590367.63187182},{"$f":"SUM(AJ580:AJ591)","v":295756834.30857253},{"$f":"SUM(AK580:AK591)","v":269423485.80057085},{"$f":"SUM(AL580:AL591)","v":245424775.49002022},{"$f":"SUM(AM580:AM591)","v":225398859.23150998},{"$f":"SUM(AN580:AN591)","v":224213450.02614293},{"$f":"SUM(AO580:AO591)","v":206921827.90703976},{"$f":"SUM(AP580:AP591)","v":194939833.65964356},{"$f":"SUM(AQ580:AQ591)","v":205086690.17233017},{"$f":"SUM(AR580:AR591)","v":193881578.17803615},{"$f":"SUM(AS580:AS591)","v":199950619.63009602},{"$f":"SUM(AT580:AT591)","v":185684409.39307013},{"$f":"SUM(AU580:AU591)","v":170089488.22132668},{"$f":"SUM(AV580:AV591)","v":137844509.75648421},{"$f":"SUM(AW580:AW591)","v":122948115.11535725},{"$f":"SUM(AX580:AX591)","v":109265714.23014203},{"$f":"SUM(AY580:AY591)","v":97504991.627088532},{"$f":"SUM(AZ580:AZ591)","v":98648968.782420546},{"$f":"SUM(BA580:BA591)","v":91296661.783810839},{"$f":"SUM(BB580:BB591)","v":84437055.340469211},{"$f":"SUM(BC580:BC591)","v":79094660.313290432},{"$f":"SUM(BD580:BD591)","v":73250729.802847475},{"$f":"SUM(BE580:BE591)","v":66757294.89925693},{"$f":"SUM(BF580:BF591)","v":60836152.538730673},{"$f":"SUM(BG580:BG591)","v":55855960.677451544},{"$f":"SUM(BH580:BH591)","v":15399444.756071594},{"$f":"SUM(BI580:BI591)","v":2072974.0565820159},{"$f":"SUM(BJ580:BJ591)","v":2019522.3844279358},{"$f":"SUM(BK580:BK591)","v":1887047.1614782736},{"$f":"SUM(BL580:BL591)","v":1797078.6507548452},{"$f":"SUM(BM580:BM591)","v":0},{"$f":"SUM(BN580:BN591)","v":0},{"$f":"SUM(BO580:BO591)","v":0},{"$f":"SUM(BP580:BP591)","v":0},{"$f":"SUM(BQ580:BQ591)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC580:CC591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J594:CV594)","v":5497349774.6185188},null,{"$f":"J537 / Discounting!J$23","v":-375000000},{"$f":"K537 / Discounting!K$23","v":-375000000},{"$f":"L537 / Discounting!L$23","v":-225000000},{"$f":"M537 / Discounting!M$23","v":-225000000},{"$f":"N537 / Discounting!N$23","v":-150000000},{"$f":"O537 / Discounting!O$23","v":-75000000},{"$f":"P537 / Discounting!P$23","v":-75000000},{"$f":"Q537 / Discounting!Q$23","v":0},{"$f":"R537 / Discounting!R$23","v":0},{"$f":"S537 / Discounting!S$23","v":0},{"$f":"T537 / Discounting!T$23","v":0},{"$f":"U537 / Discounting!U$23","v":0},{"$f":"V537 / Discounting!V$23","v":0},{"$f":"W537 / Discounting!W$23","v":0},{"$f":"X537 / Discounting!X$23","v":0},{"$f":"Y537 / Discounting!Y$23","v":-602016171.63514471},{"$f":"Z537 / Discounting!Z$23","v":-1096379552.8624976},{"$f":"AA537 / Discounting!AA$23","v":-1974671996.1718612},{"$f":"AB537 / Discounting!AB$23","v":-2238181176.836143},{"$f":"AC537 / Discounting!AC$23","v":-2213203557.8153758},{"$f":"AD537 / Discounting!AD$23","v":-174010851.18310222},{"$f":"AE537 / Discounting!AE$23","v":1564964199.6197836},{"$f":"AF537 / Discounting!AF$23","v":1422694726.9270759},{"$f":"AG537 / Discounting!AG$23","v":1293358842.6609781},{"$f":"AH537 / Discounting!AH$23","v":1175780766.0554345},{"$f":"AI537 / Discounting!AI$23","v":1053741727.5563931},{"$f":"AJ537 / Discounting!AJ$23","v":957947025.05126631},{"$f":"AK537 / Discounting!AK$23","v":715112296.20449924},{"$f":"AL537 / Discounting!AL$23","v":650102087.45863557},{"$f":"AM537 / Discounting!AM$23","v":591001897.68966866},{"$f":"AN537 / Discounting!AN$23","v":534934127.34131724},{"$f":"AO537 / Discounting!AO$23","v":592682165.93919933},{"$f":"AP537 / Discounting!AP$23","v":540736122.01401258},{"$f":"AQ537 / Discounting!AQ$23","v":491578292.74001139},{"$f":"AR537 / Discounting!AR$23","v":446889357.03637397},{"$f":"AS537 / Discounting!AS$23","v":406263051.85124904},{"$f":"AT537 / Discounting!AT$23","v":369330047.13749909},{"$f":"AU537 / Discounting!AU$23","v":335754588.30681735},{"$f":"AV537 / Discounting!AV$23","v":250642497.26380739},{"$f":"AW537 / Discounting!AW$23","v":227856815.69437036},{"$f":"AX537 / Discounting!AX$23","v":206240263.08328736},{"$f":"AY537 / Discounting!AY$23","v":187696215.67545837},{"$f":"AZ537 / Discounting!AZ$23","v":208477183.19465092},{"$f":"BA537 / Discounting!BA$23","v":189524711.99513718},{"$f":"BB537 / Discounting!BB$23","v":172295192.72285196},{"$f":"BC537 / Discounting!BC$23","v":160930134.88199845},{"$f":"BD537 / Discounting!BD$23","v":146300122.6199986},{"$f":"BE537 / Discounting!BE$23","v":133000111.472726},{"$f":"BF537 / Discounting!BF$23","v":120909192.24793272},{"$f":"BG537 / Discounting!BG$23","v":110887335.53508945},{"$f":"BH537 / Discounting!BH$23","v":30154714.095177196},{"$f":"BI537 / Discounting!BI$23","v":3853588.6351097431},{"$f":"BJ537 / Discounting!BJ$23","v":3718887.0324490448},{"$f":"BK537 / Discounting!BK$23","v":3380806.393135495},{"$f":"BL537 / Discounting!BL$23","v":-2926013.0107495529},{"$f":"BM537 / Discounting!BM$23","v":0},{"$f":"BN537 / Discounting!BN$23","v":0},{"$f":"BO537 / Discounting!BO$23","v":0},{"$f":"BP537 / Discounting!BP$23","v":0},{"$f":"BQ537 / Discounting!BQ$23","v":0},{"$f":"BR537 / Discounting!BR$23","v":0},{"$f":"BS537 / Discounting!BS$23","v":0},{"$f":"BT537 / Discounting!BT$23","v":0},{"$f":"BU537 / Discounting!BU$23","v":0},{"$f":"BV537 / Discounting!BV$23","v":0},{"$f":"BW537 / Discounting!BW$23","v":0},{"$f":"BX537 / Discounting!BX$23","v":0},{"$f":"BY537 / Discounting!BY$23","v":0},{"$f":"BZ537 / Discounting!BZ$23","v":0},{"$f":"CA537 / Discounting!CA$23","v":0},{"$f":"CB537 / Discounting!CB$23","v":0},{"$f":"CC537 / Discounting!CC$23","v":0},{"$f":"CD537 / Discounting!CD$23","v":0},{"$f":"CE537 / Discounting!CE$23","v":0},{"$f":"CF537 / Discounting!CF$23","v":0},{"$f":"CG537 / Discounting!CG$23","v":0},{"$f":"CH537 / Discounting!CH$23","v":0},{"$f":"CI537 / Discounting!CI$23","v":0},{"$f":"CJ537 / Discounting!CJ$23","v":0},{"$f":"CK537 / Discounting!CK$23","v":0},{"$f":"CL537 / Discounting!CL$23","v":0},{"$f":"CM537 / Discounting!CM$23","v":0},{"$f":"CN537 / Discounting!CN$23","v":0},{"$f":"CO537 / Discounting!CO$23","v":0},{"$f":"CP537 / Discounting!CP$23","v":0},{"$f":"CQ537 / Discounting!CQ$23","v":0},{"$f":"CR537 / Discounting!CR$23","v":0},{"$f":"CS537 / Discounting!CS$23","v":0},{"$f":"CT537 / Discounting!CT$23","v":0},{"$f":"CU537 / Discounting!CU$23","v":0},{"$f":"CV537 / Discounting!CV$23","v":0}]
[{"$nulls":4},"AETR",null,"%",{"$f":"IFERROR((H592 - H591) / H594,\"-\")","v":0.85212659477928732}]
[]
[null,null,null,{"$f":"\"Point Forward: NPV\"&Inputs!C482*100","v":"Point Forward: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J598:CV598)","v":0},null,{"$f":"J523 / Discounting!J$24","v":0},{"$f":"K523 / Discounting!K$24","v":0},{"$f":"L523 / Discounting!L$24","v":0},{"$f":"M523 / Discounting!M$24","v":0},{"$f":"N523 / Discounting!N$24","v":0},{"$f":"O523 / Discounting!O$24","v":0},{"$f":"P523 / Discounting!P$24","v":0},{"$f":"Q523 / Discounting!Q$24","v":0},{"$f":"R523 / Discounting!R$24","v":0},{"$f":"S523 / Discounting!S$24","v":0},{"$f":"T523 / Discounting!T$24","v":0},{"$f":"U523 / Discounting!U$24","v":0},{"$f":"V523 / Discounting!V$24","v":0},{"$f":"W523 / Discounting!W$24","v":0},{"$f":"X523 / Discounting!X$24","v":0},{"$f":"Y523 / Discounting!Y$24","v":0},{"$f":"Z523 / Discounting!Z$24","v":0},{"$f":"AA523 / Discounting!AA$24","v":0},{"$f":"AB523 / Discounting!AB$24","v":0},{"$f":"AC523 / Discounting!AC$24","v":0},{"$f":"AD523 / Discounting!AD$24","v":0},{"$f":"AE523 / Discounting!AE$24","v":0},{"$f":"AF523 / Discounting!AF$24","v":0},{"$f":"AG523 / Discounting!AG$24","v":0},{"$f":"AH523 / Discounting!AH$24","v":0},{"$f":"AI523 / Discounting!AI$24","v":0},{"$f":"AJ523 / Discounting!AJ$24","v":0},{"$f":"AK523 / Discounting!AK$24","v":0},{"$f":"AL523 / Discounting!AL$24","v":0},{"$f":"AM523 / Discounting!AM$24","v":0},{"$f":"AN523 / Discounting!AN$24","v":0},{"$f":"AO523 / Discounting!AO$24","v":0},{"$f":"AP523 / Discounting!AP$24","v":0},{"$f":"AQ523 / Discounting!AQ$24","v":0},{"$f":"AR523 / Discounting!AR$24","v":0},{"$f":"AS523 / Discounting!AS$24","v":0},{"$f":"AT523 / Discounting!AT$24","v":0},{"$f":"AU523 / Discounting!AU$24","v":0},{"$f":"AV523 / Discounting!AV$24","v":0},{"$f":"AW523 / Discounting!AW$24","v":0},{"$f":"AX523 / Discounting!AX$24","v":0},{"$f":"AY523 / Discounting!AY$24","v":0},{"$f":"AZ523 / Discounting!AZ$24","v":0},{"$f":"BA523 / Discounting!BA$24","v":0},{"$f":"BB523 / Discounting!BB$24","v":0},{"$f":"BC523 / Discounting!BC$24","v":0},{"$f":"BD523 / Discounting!BD$24","v":0},{"$f":"BE523 / Discounting!BE$24","v":0},{"$f":"BF523 / Discounting!BF$24","v":0},{"$f":"BG523 / Discounting!BG$24","v":0},{"$f":"BH523 / Discounting!BH$24","v":0},{"$f":"BI523 / Discounting!BI$24","v":0},{"$f":"BJ523 / Discounting!BJ$24","v":0},{"$f":"BK523 / Discounting!BK$24","v":0},{"$f":"BL523 / Discounting!BL$24","v":0},{"$f":"BM523 / Discounting!BM$24","v":0},{"$f":"BN523 / Discounting!BN$24","v":0},{"$f":"BO523 / Discounting!BO$24","v":0},{"$f":"BP523 / Discounting!BP$24","v":0},{"$f":"BQ523 / Discounting!BQ$24","v":0},{"$f":"BR523 / Discounting!BR$24","v":0},{"$f":"BS523 / Discounting!BS$24","v":0},{"$f":"BT523 / Discounting!BT$24","v":0},{"$f":"BU523 / Discounting!BU$24","v":0},{"$f":"BV523 / Discounting!BV$24","v":0},{"$f":"BW523 / Discounting!BW$24","v":0},{"$f":"BX523 / Discounting!BX$24","v":0},{"$f":"BY523 / Discounting!BY$24","v":0},{"$f":"BZ523 / Discounting!BZ$24","v":0},{"$f":"CA523 / Discounting!CA$24","v":0},{"$f":"CB523 / Discounting!CB$24","v":0},{"$f":"CC523 / Discounting!CC$24","v":0},{"$f":"CD523 / Discounting!CD$24","v":0},{"$f":"CE523 / Discounting!CE$24","v":0},{"$f":"CF523 / Discounting!CF$24","v":0},{"$f":"CG523 / Discounting!CG$24","v":0},{"$f":"CH523 / Discounting!CH$24","v":0},{"$f":"CI523 / Discounting!CI$24","v":0},{"$f":"CJ523 / Discounting!CJ$24","v":0},{"$f":"CK523 / Discounting!CK$24","v":0},{"$f":"CL523 / Discounting!CL$24","v":0},{"$f":"CM523 / Discounting!CM$24","v":0},{"$f":"CN523 / Discounting!CN$24","v":0},{"$f":"CO523 / Discounting!CO$24","v":0},{"$f":"CP523 / Discounting!CP$24","v":0},{"$f":"CQ523 / Discounting!CQ$24","v":0},{"$f":"CR523 / Discounting!CR$24","v":0},{"$f":"CS523 / Discounting!CS$24","v":0},{"$f":"CT523 / Discounting!CT$24","v":0},{"$f":"CU523 / Discounting!CU$24","v":0},{"$f":"CV523 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5702040.1560080498,null,{"$f":"J524 / Discounting!J$24","v":0},{"$f":"K524 / Discounting!K$24","v":0},{"$f":"L524 / Discounting!L$24","v":0},{"$f":"M524 / Discounting!M$24","v":0},{"$f":"N524 / Discounting!N$24","v":0},{"$f":"O524 / Discounting!O$24","v":0},{"$f":"P524 / Discounting!P$24","v":0},{"$f":"Q524 / Discounting!Q$24","v":0},{"$f":"R524 / Discounting!R$24","v":0},{"$f":"S524 / Discounting!S$24","v":0},{"$f":"T524 / Discounting!T$24","v":0},{"$f":"U524 / Discounting!U$24","v":0},{"$f":"V524 / Discounting!V$24","v":0},{"$f":"W524 / Discounting!W$24","v":0},{"$f":"X524 / Discounting!X$24","v":0},{"$f":"Y524 / Discounting!Y$24","v":626274.80104227446},{"$f":"Z524 / Discounting!Z$24","v":558177.18452965631},{"$f":"AA524 / Discounting!AA$24","v":497484.12168418558},{"$f":"AB524 / Discounting!AB$24","v":443390.4827844791},{"$f":"AC524 / Discounting!AC$24","v":395178.68340862665},{"$f":"AD524 / Discounting!AD$24","v":352209.16524833028},{"$f":"AE524 / Discounting!AE$24","v":313911.91198603407},{"$f":"AF524 / Discounting!AF$24","v":279778.88768808742},{"$f":"AG524 / Discounting!AG$24","v":249357.29740471244},{"$f":"AH524 / Discounting!AH$24","v":222243.58057460998},{"$f":"AI524 / Discounting!AI$24","v":198078.05755312831},{"$f":"AJ524 / Discounting!AJ$24","v":176540.15824699492},{"$f":"AK524 / Discounting!AK$24","v":157344.16956060153},{"$f":"AL524 / Discounting!AL$24","v":140235.44524117783},{"$f":"AM524 / Discounting!AM$24","v":124987.02784418702},{"$f":"AN524 / Discounting!AN$24","v":111396.63800729677},{"$f":"AO524 / Discounting!AO$24","v":99283.991093847391},{"$f":"AP524 / Discounting!AP$24","v":88488.405609489651},{"$f":"AQ524 / Discounting!AQ$24","v":78866.671666211783},{"$f":"AR524 / Discounting!AR$24","v":70291.151217657563},{"$f":"AS524 / Discounting!AS$24","v":62648.08486422243},{"$f":"AT524 / Discounting!AT$24","v":55836.082766686653},{"$f":"AU524 / Discounting!AU$24","v":49764.77964945334},{"$f":"AV524 / Discounting!AV$24","v":44353.63605120618},{"$f":"AW524 / Discounting!AW$24","v":39530.869920861114},{"$f":"AX524 / Discounting!AX$24","v":35232.504385794215},{"$f":"AY524 / Discounting!AY$24","v":31401.519060422652},{"$f":"AZ524 / Discounting!AZ$24","v":27987.09363674033},{"$f":"BA524 / Discounting!BA$24","v":24943.933722584959},{"$f":"BB524 / Discounting!BB$24","v":22231.669984478573},{"$f":"BC524 / Discounting!BC$24","v":19814.322624312452},{"$f":"BD524 / Discounting!BD$24","v":17659.824085839969},{"$f":"BE524 / Discounting!BE$24","v":15739.593659393911},{"$f":"BF524 / Discounting!BF$24","v":14028.158341705803},{"$f":"BG524 / Discounting!BG$24","v":12502.814921306417},{"$f":"BH524 / Discounting!BH$24","v":11143.328806868463},{"$f":"BI524 / Discounting!BI$24","v":9931.6656032695755},{"$f":"BJ524 / Discounting!BJ$24","v":8851.7518745718116},{"$f":"BK524 / Discounting!BK$24","v":7889.2619202957321},{"$f":"BL524 / Discounting!BL$24","v":7031.4277364489581},{"$f":"BM524 / Discounting!BM$24","v":0},{"$f":"BN524 / Discounting!BN$24","v":0},{"$f":"BO524 / Discounting!BO$24","v":0},{"$f":"BP524 / Discounting!BP$24","v":0},{"$f":"BQ524 / Discounting!BQ$24","v":0},{"$f":"BR524 / Discounting!BR$24","v":0},{"$f":"BS524 / Discounting!BS$24","v":0},{"$f":"BT524 / Discounting!BT$24","v":0},{"$f":"BU524 / Discounting!BU$24","v":0},{"$f":"BV524 / Discounting!BV$24","v":0},{"$f":"BW524 / Discounting!BW$24","v":0},{"$f":"BX524 / Discounting!BX$24","v":0},{"$f":"BY524 / Discounting!BY$24","v":0},{"$f":"BZ524 / Discounting!BZ$24","v":0},{"$f":"CA524 / Discounting!CA$24","v":0},{"$f":"CB524 / Discounting!CB$24","v":0},{"$f":"CC524 / Discounting!CC$24","v":0},{"$f":"CD524 / Discounting!CD$24","v":0},{"$f":"CE524 / Discounting!CE$24","v":0},{"$f":"CF524 / Discounting!CF$24","v":0},{"$f":"CG524 / Discounting!CG$24","v":0},{"$f":"CH524 / Discounting!CH$24","v":0},{"$f":"CI524 / Discounting!CI$24","v":0},{"$f":"CJ524 / Discounting!CJ$24","v":0},{"$f":"CK524 / Discounting!CK$24","v":0},{"$f":"CL524 / Discounting!CL$24","v":0},{"$f":"CM524 / Discounting!CM$24","v":0},{"$f":"CN524 / Discounting!CN$24","v":0},{"$f":"CO524 / Discounting!CO$24","v":0},{"$f":"CP524 / Discounting!CP$24","v":0},{"$f":"CQ524 / Discounting!CQ$24","v":0},{"$f":"CR524 / Discounting!CR$24","v":0},{"$f":"CS524 / Discounting!CS$24","v":0},{"$f":"CT524 / Discounting!CT$24","v":0},{"$f":"CU524 / Discounting!CU$24","v":0},{"$f":"CV524 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3047052.2212144118,null,{"$f":"J525 / Discounting!J$24","v":182849.16299921353},{"$f":"K525 / Discounting!K$24","v":179263.8852933466},{"$f":"L525 / Discounting!L$24","v":175748.9071503398},{"$f":"M525 / Discounting!M$24","v":172302.85014739196},{"$f":"N525 / Discounting!N$24","v":168924.36288959996},{"$f":"O525 / Discounting!O$24","v":165612.12047999995},{"$f":"P525 / Discounting!P$24","v":162364.82399999994},{"$f":"Q525 / Discounting!Q$24","v":159181.19999999995},{"$f":"R525 / Discounting!R$24","v":156059.99999999994},{"$f":"S525 / Discounting!S$24","v":152999.99999999994},{"$f":"T525 / Discounting!T$24","v":149999.99999999994},{"$f":"U525 / Discounting!U$24","v":133689.83957219243},{"$f":"V525 / Discounting!V$24","v":119153.15469892375},{"$f":"W525 / Discounting!W$24","v":106197.10757479834},{"$f":"X525 / Discounting!X$24","v":94649.828498037707},{"$f":"Y525 / Discounting!Y$24","v":84358.135916254643},{"$f":"Z525 / Discounting!Z$24","v":75185.504381688617},{"$f":"AA525 / Discounting!AA$24","v":67010.253459615516},{"$f":"AB525 / Discounting!AB$24","v":59723.933564719708},{"$f":"AC525 / Discounting!AC$24","v":53229.887312584404},{"$f":"AD525 / Discounting!AD$24","v":47441.967301768622},{"$f":"AE525 / Discounting!AE$24","v":42283.393317084337},{"$f":"AF525 / Discounting!AF$24","v":37685.733794192805},{"$f":"AG525 / Discounting!AG$24","v":33587.998034039927},{"$f":"AH525 / Discounting!AH$24","v":29935.827124812768},{"$f":"AI525 / Discounting!AI$24","v":26680.772838514051},{"$f":"AJ525 / Discounting!AJ$24","v":23779.654936287036},{"$f":"AK525 / Discounting!AK$24","v":21193.98835676206},{"$f":"AL525 / Discounting!AL$24","v":18889.472688736238},{"$f":"AM525 / Discounting!AM$24","v":16835.537155736394},{"$f":"AN525 / Discounting!AN$24","v":15004.935076413898},{"$f":"AO525 / Discounting!AO$24","v":13373.382421046254},{"$f":"AP525 / Discounting!AP$24","v":11919.235669381687},{"$f":"AQ525 / Discounting!AQ$24","v":10623.204696418614},{"$f":"AR525 / Discounting!AR$24","v":9468.0968773784443},{"$f":"AS525 / Discounting!AS$24","v":8438.5890172713389},{"$f":"AT525 / Discounting!AT$24","v":7521.0240795644741},{"$f":"AU525 / Discounting!AU$24","v":6703.2300174371421},{"$f":"AV525 / Discounting!AV$24","v":5974.3583043111767},{"$f":"AW525 / Discounting!AW$24","v":5324.7400216677142},{"$f":"AX525 / Discounting!AX$24","v":4745.7575950692644},{"$f":"AY525 / Discounting!AY$24","v":4229.7304768888271},{"$f":"AZ525 / Discounting!AZ$24","v":3769.8132592592042},{"$f":"BA525 / Discounting!BA$24","v":3359.9048656499135},{"$f":"BB525 / Discounting!BB$24","v":2994.5676164437732},{"$f":"BC525 / Discounting!BC$24","v":2668.9550948696728},{"$f":"BD525 / Discounting!BD$24","v":2378.7478563900822},{"$f":"BE525 / Discounting!BE$24","v":2120.0961286899123},{"$f":"BF525 / Discounting!BF$24","v":1889.5687421478722},{"$f":"BG525 / Discounting!BG$24","v":1684.1076133225238},{"$f":"BH525 / Discounting!BH$24","v":1500.9871776493083},{"$f":"BI525 / Discounting!BI$24","v":1337.778233199027},{"$f":"BJ525 / Discounting!BJ$24","v":1192.31571586366},{"$f":"BK525 / Discounting!BK$24","v":1062.6699784881105},{"$f":"BL525 / Discounting!BL$24","v":947.121192948405},{"$f":"BM525 / Discounting!BM$24","v":0},{"$f":"BN525 / Discounting!BN$24","v":0},{"$f":"BO525 / Discounting!BO$24","v":0},{"$f":"BP525 / Discounting!BP$24","v":0},{"$f":"BQ525 / Discounting!BQ$24","v":0},{"$f":"BR525 / Discounting!BR$24","v":0},{"$f":"BS525 / Discounting!BS$24","v":0},{"$f":"BT525 / Discounting!BT$24","v":0},{"$f":"BU525 / Discounting!BU$24","v":0},{"$f":"BV525 / Discounting!BV$24","v":0},{"$f":"BW525 / Discounting!BW$24","v":0},{"$f":"BX525 / Discounting!BX$24","v":0},{"$f":"BY525 / Discounting!BY$24","v":0},{"$f":"BZ525 / Discounting!BZ$24","v":0},{"$f":"CA525 / Discounting!CA$24","v":0},{"$f":"CB525 / Discounting!CB$24","v":0},{"$f":"CC525 / Discounting!CC$24","v":0},{"$f":"CD525 / Discounting!CD$24","v":0},{"$f":"CE525 / Discounting!CE$24","v":0},{"$f":"CF525 / Discounting!CF$24","v":0},{"$f":"CG525 / Discounting!CG$24","v":0},{"$f":"CH525 / Discounting!CH$24","v":0},{"$f":"CI525 / Discounting!CI$24","v":0},{"$f":"CJ525 / Discounting!CJ$24","v":0},{"$f":"CK525 / Discounting!CK$24","v":0},{"$f":"CL525 / Discounting!CL$24","v":0},{"$f":"CM525 / Discounting!CM$24","v":0},{"$f":"CN525 / Discounting!CN$24","v":0},{"$f":"CO525 / Discounting!CO$24","v":0},{"$f":"CP525 / Discounting!CP$24","v":0},{"$f":"CQ525 / Discounting!CQ$24","v":0},{"$f":"CR525 / Discounting!CR$24","v":0},{"$f":"CS525 / Discounting!CS$24","v":0},{"$f":"CT525 / Discounting!CT$24","v":0},{"$f":"CU525 / Discounting!CU$24","v":0},{"$f":"CV525 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J526 / Discounting!J$24","v":0},{"$f":"K526 / Discounting!K$24","v":0},{"$f":"L526 / Discounting!L$24","v":0},{"$f":"M526 / Discounting!M$24","v":0},{"$f":"N526 / Discounting!N$24","v":0},{"$f":"O526 / Discounting!O$24","v":0},{"$f":"P526 / Discounting!P$24","v":0},{"$f":"Q526 / Discounting!Q$24","v":0},{"$f":"R526 / Discounting!R$24","v":0},{"$f":"S526 / Discounting!S$24","v":0},{"$f":"T526 / Discounting!T$24","v":0},{"$f":"U526 / Discounting!U$24","v":0},{"$f":"V526 / Discounting!V$24","v":0},{"$f":"W526 / Discounting!W$24","v":0},{"$f":"X526 / Discounting!X$24","v":0},{"$f":"Y526 / Discounting!Y$24","v":0},{"$f":"Z526 / Discounting!Z$24","v":0},{"$f":"AA526 / Discounting!AA$24","v":0},{"$f":"AB526 / Discounting!AB$24","v":0},{"$f":"AC526 / Discounting!AC$24","v":0},{"$f":"AD526 / Discounting!AD$24","v":0},{"$f":"AE526 / Discounting!AE$24","v":0},{"$f":"AF526 / Discounting!AF$24","v":0},{"$f":"AG526 / Discounting!AG$24","v":0},{"$f":"AH526 / Discounting!AH$24","v":0},{"$f":"AI526 / Discounting!AI$24","v":0},{"$f":"AJ526 / Discounting!AJ$24","v":0},{"$f":"AK526 / Discounting!AK$24","v":0},{"$f":"AL526 / Discounting!AL$24","v":0},{"$f":"AM526 / Discounting!AM$24","v":0},{"$f":"AN526 / Discounting!AN$24","v":0},{"$f":"AO526 / Discounting!AO$24","v":0},{"$f":"AP526 / Discounting!AP$24","v":0},{"$f":"AQ526 / Discounting!AQ$24","v":0},{"$f":"AR526 / Discounting!AR$24","v":0},{"$f":"AS526 / Discounting!AS$24","v":0},{"$f":"AT526 / Discounting!AT$24","v":0},{"$f":"AU526 / Discounting!AU$24","v":0},{"$f":"AV526 / Discounting!AV$24","v":0},{"$f":"AW526 / Discounting!AW$24","v":0},{"$f":"AX526 / Discounting!AX$24","v":0},{"$f":"AY526 / Discounting!AY$24","v":0},{"$f":"AZ526 / Discounting!AZ$24","v":0},{"$f":"BA526 / Discounting!BA$24","v":0},{"$f":"BB526 / Discounting!BB$24","v":0},{"$f":"BC526 / Discounting!BC$24","v":0},{"$f":"BD526 / Discounting!BD$24","v":0},{"$f":"BE526 / Discounting!BE$24","v":0},{"$f":"BF526 / Discounting!BF$24","v":0},{"$f":"BG526 / Discounting!BG$24","v":0},{"$f":"BH526 / Discounting!BH$24","v":0},{"$f":"BI526 / Discounting!BI$24","v":0},{"$f":"BJ526 / Discounting!BJ$24","v":0},{"$f":"BK526 / Discounting!BK$24","v":0},{"$f":"BL526 / Discounting!BL$24","v":0},{"$f":"BM526 / Discounting!BM$24","v":0},{"$f":"BN526 / Discounting!BN$24","v":0},{"$f":"BO526 / Discounting!BO$24","v":0},{"$f":"BP526 / Discounting!BP$24","v":0},{"$f":"BQ526 / Discounting!BQ$24","v":0},{"$f":"BR526 / Discounting!BR$24","v":0},{"$f":"BS526 / Discounting!BS$24","v":0},{"$f":"BT526 / Discounting!BT$24","v":0},{"$f":"BU526 / Discounting!BU$24","v":0},{"$f":"BV526 / Discounting!BV$24","v":0},{"$f":"BW526 / Discounting!BW$24","v":0},{"$f":"BX526 / Discounting!BX$24","v":0},{"$f":"BY526 / Discounting!BY$24","v":0},{"$f":"BZ526 / Discounting!BZ$24","v":0},{"$f":"CA526 / Discounting!CA$24","v":0},{"$f":"CB526 / Discounting!CB$24","v":0},{"$f":"CC526 / Discounting!CC$24","v":0},{"$f":"CD526 / Discounting!CD$24","v":0},{"$f":"CE526 / Discounting!CE$24","v":0},{"$f":"CF526 / Discounting!CF$24","v":0},{"$f":"CG526 / Discounting!CG$24","v":0},{"$f":"CH526 / Discounting!CH$24","v":0},{"$f":"CI526 / Discounting!CI$24","v":0},{"$f":"CJ526 / Discounting!CJ$24","v":0},{"$f":"CK526 / Discounting!CK$24","v":0},{"$f":"CL526 / Discounting!CL$24","v":0},{"$f":"CM526 / Discounting!CM$24","v":0},{"$f":"CN526 / Discounting!CN$24","v":0},{"$f":"CO526 / Discounting!CO$24","v":0},{"$f":"CP526 / Discounting!CP$24","v":0},{"$f":"CQ526 / Discounting!CQ$24","v":0},{"$f":"CR526 / Discounting!CR$24","v":0},{"$f":"CS526 / Discounting!CS$24","v":0},{"$f":"CT526 / Discounting!CT$24","v":0},{"$f":"CU526 / Discounting!CU$24","v":0},{"$f":"CV526 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},246008413.34962887,null,{"$f":"J527 / Discounting!J$24","v":0},{"$f":"K527 / Discounting!K$24","v":0},{"$f":"L527 / Discounting!L$24","v":0},{"$f":"M527 / Discounting!M$24","v":0},{"$f":"N527 / Discounting!N$24","v":0},{"$f":"O527 / Discounting!O$24","v":0},{"$f":"P527 / Discounting!P$24","v":0},{"$f":"Q527 / Discounting!Q$24","v":0},{"$f":"R527 / Discounting!R$24","v":0},{"$f":"S527 / Discounting!S$24","v":0},{"$f":"T527 / Discounting!T$24","v":0},{"$f":"U527 / Discounting!U$24","v":0},{"$f":"V527 / Discounting!V$24","v":0},{"$f":"W527 / Discounting!W$24","v":0},{"$f":"X527 / Discounting!X$24","v":0},{"$f":"Y527 / Discounting!Y$24","v":0},{"$f":"Z527 / Discounting!Z$24","v":0},{"$f":"AA527 / Discounting!AA$24","v":0},{"$f":"AB527 / Discounting!AB$24","v":0},{"$f":"AC527 / Discounting!AC$24","v":0},{"$f":"AD527 / Discounting!AD$24","v":12412307.127988845},{"$f":"AE527 / Discounting!AE$24","v":22567831.1417979},{"$f":"AF527 / Discounting!AF$24","v":20516210.128907185},{"$f":"AG527 / Discounting!AG$24","v":18651100.117188346},{"$f":"AH527 / Discounting!AH$24","v":16955545.561080318},{"$f":"AI527 / Discounting!AI$24","v":15414132.328254832},{"$f":"AJ527 / Discounting!AJ$24","v":14012847.571140753},{"$f":"AK527 / Discounting!AK$24","v":12738952.337400686},{"$f":"AL527 / Discounting!AL$24","v":11580865.761273351},{"$f":"AM527 / Discounting!AM$24","v":10528059.782975771},{"$f":"AN527 / Discounting!AN$24","v":9570963.4390688818},{"$f":"AO527 / Discounting!AO$24","v":8700875.8536989838},{"$f":"AP527 / Discounting!AP$24","v":7909887.1397263492},{"$f":"AQ527 / Discounting!AQ$24","v":7190806.4906603154},{"$f":"AR527 / Discounting!AR$24","v":6537096.8096911963},{"$f":"AS527 / Discounting!AS$24","v":5942815.2815374509},{"$f":"AT527 / Discounting!AT$24","v":5402559.346852229},{"$f":"AU527 / Discounting!AU$24","v":4911417.5880474802},{"$f":"AV527 / Discounting!AV$24","v":4464925.0800431622},{"$f":"AW527 / Discounting!AW$24","v":4059022.8000392378},{"$f":"AX527 / Discounting!AX$24","v":3690020.7273083981},{"$f":"AY527 / Discounting!AY$24","v":3354564.2975530899},{"$f":"AZ527 / Discounting!AZ$24","v":3049603.9068664447},{"$f":"BA527 / Discounting!BA$24","v":2772367.1880604038},{"$f":"BB527 / Discounting!BB$24","v":2520333.8073276398},{"$f":"BC527 / Discounting!BC$24","v":2291212.5521160359},{"$f":"BD527 / Discounting!BD$24","v":2082920.5019236691},{"$f":"BE527 / Discounting!BE$24","v":1893564.0926578809},{"$f":"BF527 / Discounting!BF$24","v":1721421.9024162551},{"$f":"BG527 / Discounting!BG$24","v":1564929.0021965958},{"$f":"BH527 / Discounting!BH$24","v":551501.67481995211},{"$f":"BI527 / Discounting!BI$24","v":128411.53285742539},{"$f":"BJ527 / Discounting!BJ$24","v":116737.75714311397},{"$f":"BK527 / Discounting!BK$24","v":106125.23376646725},{"$f":"BL527 / Discounting!BL$24","v":96477.485242242939},{"$f":"BM527 / Discounting!BM$24","v":0},{"$f":"BN527 / Discounting!BN$24","v":0},{"$f":"BO527 / Discounting!BO$24","v":0},{"$f":"BP527 / Discounting!BP$24","v":0},{"$f":"BQ527 / Discounting!BQ$24","v":0},{"$f":"BR527 / Discounting!BR$24","v":0},{"$f":"BS527 / Discounting!BS$24","v":0},{"$f":"BT527 / Discounting!BT$24","v":0},{"$f":"BU527 / Discounting!BU$24","v":0},{"$f":"BV527 / Discounting!BV$24","v":0},{"$f":"BW527 / Discounting!BW$24","v":0},{"$f":"BX527 / Discounting!BX$24","v":0},{"$f":"BY527 / Discounting!BY$24","v":0},{"$f":"BZ527 / Discounting!BZ$24","v":0},{"$f":"CA527 / Discounting!CA$24","v":0},{"$f":"CB527 / Discounting!CB$24","v":0},{"$f":"CC527 / Discounting!CC$24","v":0},{"$f":"CD527 / Discounting!CD$24","v":0},{"$f":"CE527 / Discounting!CE$24","v":0},{"$f":"CF527 / Discounting!CF$24","v":0},{"$f":"CG527 / Discounting!CG$24","v":0},{"$f":"CH527 / Discounting!CH$24","v":0},{"$f":"CI527 / Discounting!CI$24","v":0},{"$f":"CJ527 / Discounting!CJ$24","v":0},{"$f":"CK527 / Discounting!CK$24","v":0},{"$f":"CL527 / Discounting!CL$24","v":0},{"$f":"CM527 / Discounting!CM$24","v":0},{"$f":"CN527 / Discounting!CN$24","v":0},{"$f":"CO527 / Discounting!CO$24","v":0},{"$f":"CP527 / Discounting!CP$24","v":0},{"$f":"CQ527 / Discounting!CQ$24","v":0},{"$f":"CR527 / Discounting!CR$24","v":0},{"$f":"CS527 / Discounting!CS$24","v":0},{"$f":"CT527 / Discounting!CT$24","v":0},{"$f":"CU527 / Discounting!CU$24","v":0},{"$f":"CV527 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},38540029.988649108,null,{"$f":"J528 / Discounting!J$24","v":0},{"$f":"K528 / Discounting!K$24","v":0},{"$f":"L528 / Discounting!L$24","v":0},{"$f":"M528 / Discounting!M$24","v":0},{"$f":"N528 / Discounting!N$24","v":0},{"$f":"O528 / Discounting!O$24","v":0},{"$f":"P528 / Discounting!P$24","v":0},{"$f":"Q528 / Discounting!Q$24","v":0},{"$f":"R528 / Discounting!R$24","v":0},{"$f":"S528 / Discounting!S$24","v":0},{"$f":"T528 / Discounting!T$24","v":0},{"$f":"U528 / Discounting!U$24","v":0},{"$f":"V528 / Discounting!V$24","v":0},{"$f":"W528 / Discounting!W$24","v":0},{"$f":"X528 / Discounting!X$24","v":0},{"$f":"Y528 / Discounting!Y$24","v":0},{"$f":"Z528 / Discounting!Z$24","v":0},{"$f":"AA528 / Discounting!AA$24","v":0},{"$f":"AB528 / Discounting!AB$24","v":0},{"$f":"AC528 / Discounting!AC$24","v":0},{"$f":"AD528 / Discounting!AD$24","v":1946801.6558607158},{"$f":"AE528 / Discounting!AE$24","v":3539639.3742922097},{"$f":"AF528 / Discounting!AF$24","v":3217853.9766292814},{"$f":"AG528 / Discounting!AG$24","v":2925321.7969357101},{"$f":"AH528 / Discounting!AH$24","v":2659383.451759737},{"$f":"AI528 / Discounting!AI$24","v":2417621.3197815786},{"$f":"AJ528 / Discounting!AJ$24","v":2197837.5634377985},{"$f":"AK528 / Discounting!AK$24","v":1998034.148579817},{"$f":"AL528 / Discounting!AL$24","v":1816394.6805271062},{"$f":"AM528 / Discounting!AM$24","v":1651267.8913882782},{"$f":"AN528 / Discounting!AN$24","v":1501152.6285347983},{"$f":"AO528 / Discounting!AO$24","v":1364684.2077589075},{"$f":"AP528 / Discounting!AP$24","v":1240622.0070535522},{"$f":"AQ528 / Discounting!AQ$24","v":1127838.188230502},{"$f":"AR528 / Discounting!AR$24","v":1025307.4438459107},{"$f":"AS528 / Discounting!AS$24","v":932097.67622355523},{"$f":"AT528 / Discounting!AT$24","v":847361.52383959561},{"$f":"AU528 / Discounting!AU$24","v":770328.65803599602},{"$f":"AV528 / Discounting!AV$24","v":700298.78003272356},{"$f":"AW528 / Discounting!AW$24","v":636635.25457520317},{"$f":"AX528 / Discounting!AX$24","v":578759.32234109368},{"$f":"AY528 / Discounting!AY$24","v":526144.83849190339},{"$f":"AZ528 / Discounting!AZ$24","v":478313.48953809397},{"$f":"BA528 / Discounting!BA$24","v":434830.44503463083},{"$f":"BB528 / Discounting!BB$24","v":395300.40457693709},{"$f":"BC528 / Discounting!BC$24","v":359364.00416085188},{"$f":"BD528 / Discounting!BD$24","v":326694.54923713807},{"$f":"BE528 / Discounting!BE$24","v":296995.0447610346},{"$f":"BF528 / Discounting!BF$24","v":269995.49523730413},{"$f":"BG528 / Discounting!BG$24","v":245450.45021573108},{"$f":"BH528 / Discounting!BH$24","v":78548.250150905602},{"$f":"BI528 / Discounting!BI$24","v":9507.5637469634712},{"$f":"BJ528 / Discounting!BJ$24","v":8643.239769966789},{"$f":"BK528 / Discounting!BK$24","v":7857.4906999698105},{"$f":"BL528 / Discounting!BL$24","v":7143.1733636089175},{"$f":"BM528 / Discounting!BM$24","v":0},{"$f":"BN528 / Discounting!BN$24","v":0},{"$f":"BO528 / Discounting!BO$24","v":0},{"$f":"BP528 / Discounting!BP$24","v":0},{"$f":"BQ528 / Discounting!BQ$24","v":0},{"$f":"BR528 / Discounting!BR$24","v":0},{"$f":"BS528 / Discounting!BS$24","v":0},{"$f":"BT528 / Discounting!BT$24","v":0},{"$f":"BU528 / Discounting!BU$24","v":0},{"$f":"BV528 / Discounting!BV$24","v":0},{"$f":"BW528 / Discounting!BW$24","v":0},{"$f":"BX528 / Discounting!BX$24","v":0},{"$f":"BY528 / Discounting!BY$24","v":0},{"$f":"BZ528 / Discounting!BZ$24","v":0},{"$f":"CA528 / Discounting!CA$24","v":0},{"$f":"CB528 / Discounting!CB$24","v":0},{"$f":"CC528 / Discounting!CC$24","v":0},{"$f":"CD528 / Discounting!CD$24","v":0},{"$f":"CE528 / Discounting!CE$24","v":0},{"$f":"CF528 / Discounting!CF$24","v":0},{"$f":"CG528 / Discounting!CG$24","v":0},{"$f":"CH528 / Discounting!CH$24","v":0},{"$f":"CI528 / Discounting!CI$24","v":0},{"$f":"CJ528 / Discounting!CJ$24","v":0},{"$f":"CK528 / Discounting!CK$24","v":0},{"$f":"CL528 / Discounting!CL$24","v":0},{"$f":"CM528 / Discounting!CM$24","v":0},{"$f":"CN528 / Discounting!CN$24","v":0},{"$f":"CO528 / Discounting!CO$24","v":0},{"$f":"CP528 / Discounting!CP$24","v":0},{"$f":"CQ528 / Discounting!CQ$24","v":0},{"$f":"CR528 / Discounting!CR$24","v":0},{"$f":"CS528 / Discounting!CS$24","v":0},{"$f":"CT528 / Discounting!CT$24","v":0},{"$f":"CU528 / Discounting!CU$24","v":0},{"$f":"CV528 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},481851081.59661156,null,{"$f":"J529 / Discounting!J$24","v":0},{"$f":"K529 / Discounting!K$24","v":0},{"$f":"L529 / Discounting!L$24","v":0},{"$f":"M529 / Discounting!M$24","v":0},{"$f":"N529 / Discounting!N$24","v":0},{"$f":"O529 / Discounting!O$24","v":0},{"$f":"P529 / Discounting!P$24","v":0},{"$f":"Q529 / Discounting!Q$24","v":0},{"$f":"R529 / Discounting!R$24","v":0},{"$f":"S529 / Discounting!S$24","v":0},{"$f":"T529 / Discounting!T$24","v":0},{"$f":"U529 / Discounting!U$24","v":0},{"$f":"V529 / Discounting!V$24","v":0},{"$f":"W529 / Discounting!W$24","v":0},{"$f":"X529 / Discounting!X$24","v":0},{"$f":"Y529 / Discounting!Y$24","v":0},{"$f":"Z529 / Discounting!Z$24","v":0},{"$f":"AA529 / Discounting!AA$24","v":0},{"$f":"AB529 / Discounting!AB$24","v":0},{"$f":"AC529 / Discounting!AC$24","v":0},{"$f":"AD529 / Discounting!AD$24","v":14600915.849624364},{"$f":"AE529 / Discounting!AE$24","v":31252288.121244472},{"$f":"AF529 / Discounting!AF$24","v":28411171.01931316},{"$f":"AG529 / Discounting!AG$24","v":25828337.29028469},{"$f":"AH529 / Discounting!AH$24","v":23480306.627531532},{"$f":"AI529 / Discounting!AI$24","v":21345733.297755927},{"$f":"AJ529 / Discounting!AJ$24","v":19405212.088869039},{"$f":"AK529 / Discounting!AK$24","v":17641101.898971841},{"$f":"AL529 / Discounting!AL$24","v":16037365.362701675},{"$f":"AM529 / Discounting!AM$24","v":14579423.057001526},{"$f":"AN529 / Discounting!AN$24","v":13254020.960910473},{"$f":"AO529 / Discounting!AO$24","v":12049109.964464065},{"$f":"AP529 / Discounting!AP$24","v":10953736.331330972},{"$f":"AQ529 / Discounting!AQ$24","v":29296393.843267817},{"$f":"AR529 / Discounting!AR$24","v":28174593.111872569},{"$f":"AS529 / Discounting!AS$24","v":25613772.520920318},{"$f":"AT529 / Discounting!AT$24","v":23285698.776221331},{"$f":"AU529 / Discounting!AU$24","v":21169219.056752145},{"$f":"AV529 / Discounting!AV$24","v":7180269.7895922866},{"$f":"AW529 / Discounting!AW$24","v":6527837.3110318426},{"$f":"AX529 / Discounting!AX$24","v":5735263.4261752423},{"$f":"AY529 / Discounting!AY$24","v":5259451.9339411771},{"$f":"AZ529 / Discounting!AZ$24","v":13145595.996527728},{"$f":"BA529 / Discounting!BA$24","v":11950743.305891449},{"$f":"BB529 / Discounting!BB$24","v":10864491.678142177},{"$f":"BC529 / Discounting!BC$24","v":9876970.6716419291},{"$f":"BD529 / Discounting!BD$24","v":8979206.8985951934},{"$f":"BE529 / Discounting!BE$24","v":8163042.5028654924},{"$f":"BF529 / Discounting!BF$24","v":7421061.0458369246},{"$f":"BG529 / Discounting!BG$24","v":6951643.0761269704},{"$f":"BH529 / Discounting!BH$24","v":2066597.1536551691},{"$f":"BI529 / Discounting!BI$24","v":429976.41691388382},{"$f":"BJ529 / Discounting!BJ$24","v":431113.69659288513},{"$f":"BK529 / Discounting!BK$24","v":391975.25394856097},{"$f":"BL529 / Discounting!BL$24","v":97442.260094665398},{"$f":"BM529 / Discounting!BM$24","v":0},{"$f":"BN529 / Discounting!BN$24","v":0},{"$f":"BO529 / Discounting!BO$24","v":0},{"$f":"BP529 / Discounting!BP$24","v":0},{"$f":"BQ529 / Discounting!BQ$24","v":0},{"$f":"BR529 / Discounting!BR$24","v":0},{"$f":"BS529 / Discounting!BS$24","v":0},{"$f":"BT529 / Discounting!BT$24","v":0},{"$f":"BU529 / Discounting!BU$24","v":0},{"$f":"BV529 / Discounting!BV$24","v":0},{"$f":"BW529 / Discounting!BW$24","v":0},{"$f":"BX529 / Discounting!BX$24","v":0},{"$f":"BY529 / Discounting!BY$24","v":0},{"$f":"BZ529 / Discounting!BZ$24","v":0},{"$f":"CA529 / Discounting!CA$24","v":0},{"$f":"CB529 / Discounting!CB$24","v":0},{"$f":"CC529 / Discounting!CC$24","v":0},{"$f":"CD529 / Discounting!CD$24","v":0},{"$f":"CE529 / Discounting!CE$24","v":0},{"$f":"CF529 / Discounting!CF$24","v":0},{"$f":"CG529 / Discounting!CG$24","v":0},{"$f":"CH529 / Discounting!CH$24","v":0},{"$f":"CI529 / Discounting!CI$24","v":0},{"$f":"CJ529 / Discounting!CJ$24","v":0},{"$f":"CK529 / Discounting!CK$24","v":0},{"$f":"CL529 / Discounting!CL$24","v":0},{"$f":"CM529 / Discounting!CM$24","v":0},{"$f":"CN529 / Discounting!CN$24","v":0},{"$f":"CO529 / Discounting!CO$24","v":0},{"$f":"CP529 / Discounting!CP$24","v":0},{"$f":"CQ529 / Discounting!CQ$24","v":0},{"$f":"CR529 / Discounting!CR$24","v":0},{"$f":"CS529 / Discounting!CS$24","v":0},{"$f":"CT529 / Discounting!CT$24","v":0},{"$f":"CU529 / Discounting!CU$24","v":0},{"$f":"CV529 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1321982107.8874671,null,{"$f":"J530 / Discounting!J$24","v":0},{"$f":"K530 / Discounting!K$24","v":0},{"$f":"L530 / Discounting!L$24","v":0},{"$f":"M530 / Discounting!M$24","v":0},{"$f":"N530 / Discounting!N$24","v":0},{"$f":"O530 / Discounting!O$24","v":0},{"$f":"P530 / Discounting!P$24","v":0},{"$f":"Q530 / Discounting!Q$24","v":0},{"$f":"R530 / Discounting!R$24","v":0},{"$f":"S530 / Discounting!S$24","v":0},{"$f":"T530 / Discounting!T$24","v":0},{"$f":"U530 / Discounting!U$24","v":0},{"$f":"V530 / Discounting!V$24","v":0},{"$f":"W530 / Discounting!W$24","v":0},{"$f":"X530 / Discounting!X$24","v":0},{"$f":"Y530 / Discounting!Y$24","v":0},{"$f":"Z530 / Discounting!Z$24","v":0},{"$f":"AA530 / Discounting!AA$24","v":0},{"$f":"AB530 / Discounting!AB$24","v":0},{"$f":"AC530 / Discounting!AC$24","v":0},{"$f":"AD530 / Discounting!AD$24","v":0},{"$f":"AE530 / Discounting!AE$24","v":17148581.08654815},{"$f":"AF530 / Discounting!AF$24","v":22874016.269927781},{"$f":"AG530 / Discounting!AG$24","v":26394661.615315132},{"$f":"AH530 / Discounting!AH$24","v":31377707.698023248},{"$f":"AI530 / Discounting!AI$24","v":44139140.492351227},{"$f":"AJ530 / Discounting!AJ$24","v":94469711.130069643},{"$f":"AK530 / Discounting!AK$24","v":86789249.583011016},{"$f":"AL530 / Discounting!AL$24","v":79728587.572530806},{"$f":"AM530 / Discounting!AM$24","v":74383598.708740577},{"$f":"AN530 / Discounting!AN$24","v":80057239.886129647},{"$f":"AO530 / Discounting!AO$24","v":75114893.947706118},{"$f":"AP530 / Discounting!AP$24","v":72912563.464333773},{"$f":"AQ530 / Discounting!AQ$24","v":64608139.698145777},{"$f":"AR530 / Discounting!AR$24","v":61911293.701040268},{"$f":"AS530 / Discounting!AS$24","v":59387695.600845166},{"$f":"AT530 / Discounting!AT$24","v":54029955.861634888},{"$f":"AU530 / Discounting!AU$24","v":49118338.083033338},{"$f":"AV530 / Discounting!AV$24","v":46080360.777242653},{"$f":"AW530 / Discounting!AW$24","v":40260061.689953312},{"$f":"AX530 / Discounting!AX$24","v":35169834.857140921},{"$f":"AY530 / Discounting!AY$24","v":30644520.506108847},{"$f":"AZ530 / Discounting!AZ$24","v":25696525.414151032},{"$f":"BA530 / Discounting!BA$24","v":24475553.466901742},{"$f":"BB530 / Discounting!BB$24","v":23244331.866232894},{"$f":"BC530 / Discounting!BC$24","v":22178106.097313773},{"$f":"BD530 / Discounting!BD$24","v":21091109.50942355},{"$f":"BE530 / Discounting!BE$24","v":19288276.900702938},{"$f":"BF530 / Discounting!BF$24","v":17636883.620108876},{"$f":"BG530 / Discounting!BG$24","v":16101653.602147276},{"$f":"BH530 / Discounting!BH$24","v":4233126.264351869},{"$f":"BI530 / Discounting!BI$24","v":403780.95688181778},{"$f":"BJ530 / Discounting!BJ$24","v":395924.69518254109},{"$f":"BK530 / Discounting!BK$24","v":395311.09431751806},{"$f":"BL530 / Discounting!BL$24","v":241372.16991936817},{"$f":"BM530 / Discounting!BM$24","v":0},{"$f":"BN530 / Discounting!BN$24","v":0},{"$f":"BO530 / Discounting!BO$24","v":0},{"$f":"BP530 / Discounting!BP$24","v":0},{"$f":"BQ530 / Discounting!BQ$24","v":0},{"$f":"BR530 / Discounting!BR$24","v":0},{"$f":"BS530 / Discounting!BS$24","v":0},{"$f":"BT530 / Discounting!BT$24","v":0},{"$f":"BU530 / Discounting!BU$24","v":0},{"$f":"BV530 / Discounting!BV$24","v":0},{"$f":"BW530 / Discounting!BW$24","v":0},{"$f":"BX530 / Discounting!BX$24","v":0},{"$f":"BY530 / Discounting!BY$24","v":0},{"$f":"BZ530 / Discounting!BZ$24","v":0},{"$f":"CA530 / Discounting!CA$24","v":0},{"$f":"CB530 / Discounting!CB$24","v":0},{"$f":"CC530 / Discounting!CC$24","v":0},{"$f":"CD530 / Discounting!CD$24","v":0},{"$f":"CE530 / Discounting!CE$24","v":0},{"$f":"CF530 / Discounting!CF$24","v":0},{"$f":"CG530 / Discounting!CG$24","v":0},{"$f":"CH530 / Discounting!CH$24","v":0},{"$f":"CI530 / Discounting!CI$24","v":0},{"$f":"CJ530 / Discounting!CJ$24","v":0},{"$f":"CK530 / Discounting!CK$24","v":0},{"$f":"CL530 / Discounting!CL$24","v":0},{"$f":"CM530 / Discounting!CM$24","v":0},{"$f":"CN530 / Discounting!CN$24","v":0},{"$f":"CO530 / Discounting!CO$24","v":0},{"$f":"CP530 / Discounting!CP$24","v":0},{"$f":"CQ530 / Discounting!CQ$24","v":0},{"$f":"CR530 / Discounting!CR$24","v":0},{"$f":"CS530 / Discounting!CS$24","v":0},{"$f":"CT530 / Discounting!CT$24","v":0},{"$f":"CU530 / Discounting!CU$24","v":0},{"$f":"CV530 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J531 / Discounting!J$24","v":0},{"$f":"K531 / Discounting!K$24","v":0},{"$f":"L531 / Discounting!L$24","v":0},{"$f":"M531 / Discounting!M$24","v":0},{"$f":"N531 / Discounting!N$24","v":0},{"$f":"O531 / Discounting!O$24","v":0},{"$f":"P531 / Discounting!P$24","v":0},{"$f":"Q531 / Discounting!Q$24","v":0},{"$f":"R531 / Discounting!R$24","v":0},{"$f":"S531 / Discounting!S$24","v":0},{"$f":"T531 / Discounting!T$24","v":0},{"$f":"U531 / Discounting!U$24","v":0},{"$f":"V531 / Discounting!V$24","v":0},{"$f":"W531 / Discounting!W$24","v":0},{"$f":"X531 / Discounting!X$24","v":0},{"$f":"Y531 / Discounting!Y$24","v":0},{"$f":"Z531 / Discounting!Z$24","v":0},{"$f":"AA531 / Discounting!AA$24","v":0},{"$f":"AB531 / Discounting!AB$24","v":0},{"$f":"AC531 / Discounting!AC$24","v":0},{"$f":"AD531 / Discounting!AD$24","v":0},{"$f":"AE531 / Discounting!AE$24","v":0},{"$f":"AF531 / Discounting!AF$24","v":0},{"$f":"AG531 / Discounting!AG$24","v":0},{"$f":"AH531 / Discounting!AH$24","v":0},{"$f":"AI531 / Discounting!AI$24","v":0},{"$f":"AJ531 / Discounting!AJ$24","v":0},{"$f":"AK531 / Discounting!AK$24","v":0},{"$f":"AL531 / Discounting!AL$24","v":0},{"$f":"AM531 / Discounting!AM$24","v":0},{"$f":"AN531 / Discounting!AN$24","v":0},{"$f":"AO531 / Discounting!AO$24","v":0},{"$f":"AP531 / Discounting!AP$24","v":0},{"$f":"AQ531 / Discounting!AQ$24","v":0},{"$f":"AR531 / Discounting!AR$24","v":0},{"$f":"AS531 / Discounting!AS$24","v":0},{"$f":"AT531 / Discounting!AT$24","v":0},{"$f":"AU531 / Discounting!AU$24","v":0},{"$f":"AV531 / Discounting!AV$24","v":0},{"$f":"AW531 / Discounting!AW$24","v":0},{"$f":"AX531 / Discounting!AX$24","v":0},{"$f":"AY531 / Discounting!AY$24","v":0},{"$f":"AZ531 / Discounting!AZ$24","v":0},{"$f":"BA531 / Discounting!BA$24","v":0},{"$f":"BB531 / Discounting!BB$24","v":0},{"$f":"BC531 / Discounting!BC$24","v":0},{"$f":"BD531 / Discounting!BD$24","v":0},{"$f":"BE531 / Discounting!BE$24","v":0},{"$f":"BF531 / Discounting!BF$24","v":0},{"$f":"BG531 / Discounting!BG$24","v":0},{"$f":"BH531 / Discounting!BH$24","v":0},{"$f":"BI531 / Discounting!BI$24","v":0},{"$f":"BJ531 / Discounting!BJ$24","v":0},{"$f":"BK531 / Discounting!BK$24","v":0},{"$f":"BL531 / Discounting!BL$24","v":0},{"$f":"BM531 / Discounting!BM$24","v":0},{"$f":"BN531 / Discounting!BN$24","v":0},{"$f":"BO531 / Discounting!BO$24","v":0},{"$f":"BP531 / Discounting!BP$24","v":0},{"$f":"BQ531 / Discounting!BQ$24","v":0},{"$f":"BR531 / Discounting!BR$24","v":0},{"$f":"BS531 / Discounting!BS$24","v":0},{"$f":"BT531 / Discounting!BT$24","v":0},{"$f":"BU531 / Discounting!BU$24","v":0},{"$f":"BV531 / Discounting!BV$24","v":0},{"$f":"BW531 / Discounting!BW$24","v":0},{"$f":"BX531 / Discounting!BX$24","v":0},{"$f":"BY531 / Discounting!BY$24","v":0},{"$f":"BZ531 / Discounting!BZ$24","v":0},{"$f":"CA531 / Discounting!CA$24","v":0},{"$f":"CB531 / Discounting!CB$24","v":0},{"$f":"CC531 / Discounting!CC$24","v":0},{"$f":"CD531 / Discounting!CD$24","v":0},{"$f":"CE531 / Discounting!CE$24","v":0},{"$f":"CF531 / Discounting!CF$24","v":0},{"$f":"CG531 / Discounting!CG$24","v":0},{"$f":"CH531 / Discounting!CH$24","v":0},{"$f":"CI531 / Discounting!CI$24","v":0},{"$f":"CJ531 / Discounting!CJ$24","v":0},{"$f":"CK531 / Discounting!CK$24","v":0},{"$f":"CL531 / Discounting!CL$24","v":0},{"$f":"CM531 / Discounting!CM$24","v":0},{"$f":"CN531 / Discounting!CN$24","v":0},{"$f":"CO531 / Discounting!CO$24","v":0},{"$f":"CP531 / Discounting!CP$24","v":0},{"$f":"CQ531 / Discounting!CQ$24","v":0},{"$f":"CR531 / Discounting!CR$24","v":0},{"$f":"CS531 / Discounting!CS$24","v":0},{"$f":"CT531 / Discounting!CT$24","v":0},{"$f":"CU531 / Discounting!CU$24","v":0},{"$f":"CV531 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},486707207.92105299,null,{"$f":"J532 / Discounting!J$24","v":0},{"$f":"K532 / Discounting!K$24","v":0},{"$f":"L532 / Discounting!L$24","v":0},{"$f":"M532 / Discounting!M$24","v":0},{"$f":"N532 / Discounting!N$24","v":0},{"$f":"O532 / Discounting!O$24","v":0},{"$f":"P532 / Discounting!P$24","v":0},{"$f":"Q532 / Discounting!Q$24","v":0},{"$f":"R532 / Discounting!R$24","v":0},{"$f":"S532 / Discounting!S$24","v":0},{"$f":"T532 / Discounting!T$24","v":0},{"$f":"U532 / Discounting!U$24","v":0},{"$f":"V532 / Discounting!V$24","v":0},{"$f":"W532 / Discounting!W$24","v":0},{"$f":"X532 / Discounting!X$24","v":0},{"$f":"Y532 / Discounting!Y$24","v":0},{"$f":"Z532 / Discounting!Z$24","v":0},{"$f":"AA532 / Discounting!AA$24","v":0},{"$f":"AB532 / Discounting!AB$24","v":0},{"$f":"AC532 / Discounting!AC$24","v":0},{"$f":"AD532 / Discounting!AD$24","v":0},{"$f":"AE532 / Discounting!AE$24","v":0},{"$f":"AF532 / Discounting!AF$24","v":6877391.8145307675},{"$f":"AG532 / Discounting!AG$24","v":38455555.229591124},{"$f":"AH532 / Discounting!AH$24","v":35199273.172416739},{"$f":"AI532 / Discounting!AI$24","v":31492872.243080646},{"$f":"AJ532 / Discounting!AJ$24","v":28820272.732851699},{"$f":"AK532 / Discounting!AK$24","v":26369934.993773982},{"$f":"AL532 / Discounting!AL$24","v":24123904.410398696},{"$f":"AM532 / Discounting!AM$24","v":22065613.843892332},{"$f":"AN532 / Discounting!AN$24","v":20179784.111756667},{"$f":"AO532 / Discounting!AO$24","v":18452330.620994139},{"$f":"AP532 / Discounting!AP$24","v":16870275.909975957},{"$f":"AQ532 / Discounting!AQ$24","v":15421667.842304677},{"$f":"AR532 / Discounting!AR$24","v":14329028.747470031},{"$f":"AS532 / Discounting!AS$24","v":21969761.951296482},{"$f":"AT532 / Discounting!AT$24","v":19972592.476035662},{"$f":"AU532 / Discounting!AU$24","v":18156974.988214843},{"$f":"AV532 / Discounting!AV$24","v":16696025.805734053},{"$f":"AW532 / Discounting!AW$24","v":15178263.057110591},{"$f":"AX532 / Discounting!AX$24","v":13762388.808184674},{"$f":"AY532 / Discounting!AY$24","v":12519509.279443258},{"$f":"AZ532 / Discounting!AZ$24","v":11274265.811704021},{"$f":"BA532 / Discounting!BA$24","v":10249369.014685117},{"$f":"BB532 / Discounting!BB$24","v":9317640.6894557662},{"$f":"BC532 / Discounting!BC$24","v":8737492.1765380781},{"$f":"BD532 / Discounting!BD$24","v":7943200.5179227907},{"$f":"BE532 / Discounting!BE$24","v":7221114.3852587631},{"$f":"BF532 / Discounting!BF$24","v":6564669.9450025782},{"$f":"BG532 / Discounting!BG$24","v":6007610.1639878266},{"$f":"BH532 / Discounting!BH$24","v":1601441.3577837439},{"$f":"BI532 / Discounting!BI$24","v":181361.03964833243},{"$f":"BJ532 / Discounting!BJ$24","v":174259.7495399394},{"$f":"BK532 / Discounting!BK$24","v":158430.48683187593},{"$f":"BL532 / Discounting!BL$24","v":362930.54363721772},{"$f":"BM532 / Discounting!BM$24","v":0},{"$f":"BN532 / Discounting!BN$24","v":0},{"$f":"BO532 / Discounting!BO$24","v":0},{"$f":"BP532 / Discounting!BP$24","v":0},{"$f":"BQ532 / Discounting!BQ$24","v":0},{"$f":"BR532 / Discounting!BR$24","v":0},{"$f":"BS532 / Discounting!BS$24","v":0},{"$f":"BT532 / Discounting!BT$24","v":0},{"$f":"BU532 / Discounting!BU$24","v":0},{"$f":"BV532 / Discounting!BV$24","v":0},{"$f":"BW532 / Discounting!BW$24","v":0},{"$f":"BX532 / Discounting!BX$24","v":0},{"$f":"BY532 / Discounting!BY$24","v":0},{"$f":"BZ532 / Discounting!BZ$24","v":0},{"$f":"CA532 / Discounting!CA$24","v":0},{"$f":"CB532 / Discounting!CB$24","v":0},{"$f":"CC532 / Discounting!CC$24","v":0},{"$f":"CD532 / Discounting!CD$24","v":0},{"$f":"CE532 / Discounting!CE$24","v":0},{"$f":"CF532 / Discounting!CF$24","v":0},{"$f":"CG532 / Discounting!CG$24","v":0},{"$f":"CH532 / Discounting!CH$24","v":0},{"$f":"CI532 / Discounting!CI$24","v":0},{"$f":"CJ532 / Discounting!CJ$24","v":0},{"$f":"CK532 / Discounting!CK$24","v":0},{"$f":"CL532 / Discounting!CL$24","v":0},{"$f":"CM532 / Discounting!CM$24","v":0},{"$f":"CN532 / Discounting!CN$24","v":0},{"$f":"CO532 / Discounting!CO$24","v":0},{"$f":"CP532 / Discounting!CP$24","v":0},{"$f":"CQ532 / Discounting!CQ$24","v":0},{"$f":"CR532 / Discounting!CR$24","v":0},{"$f":"CS532 / Discounting!CS$24","v":0},{"$f":"CT532 / Discounting!CT$24","v":0},{"$f":"CU532 / Discounting!CU$24","v":0},{"$f":"CV532 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},325620452.72541022,null,{"$f":"J533 / Discounting!J$24","v":0},{"$f":"K533 / Discounting!K$24","v":0},{"$f":"L533 / Discounting!L$24","v":0},{"$f":"M533 / Discounting!M$24","v":0},{"$f":"N533 / Discounting!N$24","v":0},{"$f":"O533 / Discounting!O$24","v":0},{"$f":"P533 / Discounting!P$24","v":0},{"$f":"Q533 / Discounting!Q$24","v":0},{"$f":"R533 / Discounting!R$24","v":0},{"$f":"S533 / Discounting!S$24","v":0},{"$f":"T533 / Discounting!T$24","v":0},{"$f":"U533 / Discounting!U$24","v":0},{"$f":"V533 / Discounting!V$24","v":0},{"$f":"W533 / Discounting!W$24","v":0},{"$f":"X533 / Discounting!X$24","v":0},{"$f":"Y533 / Discounting!Y$24","v":0},{"$f":"Z533 / Discounting!Z$24","v":0},{"$f":"AA533 / Discounting!AA$24","v":0},{"$f":"AB533 / Discounting!AB$24","v":0},{"$f":"AC533 / Discounting!AC$24","v":0},{"$f":"AD533 / Discounting!AD$24","v":0},{"$f":"AE533 / Discounting!AE$24","v":0},{"$f":"AF533 / Discounting!AF$24","v":19664103.046379659},{"$f":"AG533 / Discounting!AG$24","v":31970533.545100499},{"$f":"AH533 / Discounting!AH$24","v":28541575.085372742},{"$f":"AI533 / Discounting!AI$24","v":23929670.969537463},{"$f":"AJ533 / Discounting!AJ$24","v":16491274.346559567},{"$f":"AK533 / Discounting!AK$24","v":15054016.53609548},{"$f":"AL533 / Discounting!AL$24","v":13738655.212105744},{"$f":"AM533 / Discounting!AM$24","v":12535190.761659564},{"$f":"AN533 / Discounting!AN$24","v":11434406.779477194},{"$f":"AO533 / Discounting!AO$24","v":10427813.073694738},{"$f":"AP533 / Discounting!AP$24","v":9507592.2749455068},{"$f":"AQ533 / Discounting!AQ$24","v":8666549.8948798478},{"$f":"AR533 / Discounting!AR$24","v":7898067.6752129383},{"$f":"AS533 / Discounting!AS$24","v":10236373.582512612},{"$f":"AT533 / Discounting!AT$24","v":11693884.060372934},{"$f":"AU533 / Discounting!AU$24","v":11429443.681090023},{"$f":"AV533 / Discounting!AV$24","v":10418387.147436382},{"$f":"AW533 / Discounting!AW$24","v":9634430.5824041963},{"$f":"AX533 / Discounting!AX$24","v":8869166.4416521136},{"$f":"AY533 / Discounting!AY$24","v":8203106.3008880466},{"$f":"AZ533 / Discounting!AZ$24","v":7577186.6891185148},{"$f":"BA533 / Discounting!BA$24","v":6776876.7665264308},{"$f":"BB533 / Discounting!BB$24","v":6061443.4338869005},{"$f":"BC533 / Discounting!BC$24","v":5645932.3491528928},{"$f":"BD533 / Discounting!BD$24","v":5039769.5151881566},{"$f":"BE533 / Discounting!BE$24","v":4570175.2566625932},{"$f":"BF533 / Discounting!BF$24","v":4144514.5884914319},{"$f":"BG533 / Discounting!BG$24","v":3796683.7873743158},{"$f":"BH533 / Discounting!BH$24","v":1017984.5955701825},{"$f":"BI533 / Discounting!BI$24","v":122846.83999531739},{"$f":"BJ533 / Discounting!BJ$24","v":117241.30506769134},{"$f":"BK533 / Discounting!BK$24","v":103056.32871693655},{"$f":"BL533 / Discounting!BL$24","v":302500.27228155907},{"$f":"BM533 / Discounting!BM$24","v":0},{"$f":"BN533 / Discounting!BN$24","v":0},{"$f":"BO533 / Discounting!BO$24","v":0},{"$f":"BP533 / Discounting!BP$24","v":0},{"$f":"BQ533 / Discounting!BQ$24","v":0},{"$f":"BR533 / Discounting!BR$24","v":0},{"$f":"BS533 / Discounting!BS$24","v":0},{"$f":"BT533 / Discounting!BT$24","v":0},{"$f":"BU533 / Discounting!BU$24","v":0},{"$f":"BV533 / Discounting!BV$24","v":0},{"$f":"BW533 / Discounting!BW$24","v":0},{"$f":"BX533 / Discounting!BX$24","v":0},{"$f":"BY533 / Discounting!BY$24","v":0},{"$f":"BZ533 / Discounting!BZ$24","v":0},{"$f":"CA533 / Discounting!CA$24","v":0},{"$f":"CB533 / Discounting!CB$24","v":0},{"$f":"CC533 / Discounting!CC$24","v":0},{"$f":"CD533 / Discounting!CD$24","v":0},{"$f":"CE533 / Discounting!CE$24","v":0},{"$f":"CF533 / Discounting!CF$24","v":0},{"$f":"CG533 / Discounting!CG$24","v":0},{"$f":"CH533 / Discounting!CH$24","v":0},{"$f":"CI533 / Discounting!CI$24","v":0},{"$f":"CJ533 / Discounting!CJ$24","v":0},{"$f":"CK533 / Discounting!CK$24","v":0},{"$f":"CL533 / Discounting!CL$24","v":0},{"$f":"CM533 / Discounting!CM$24","v":0},{"$f":"CN533 / Discounting!CN$24","v":0},{"$f":"CO533 / Discounting!CO$24","v":0},{"$f":"CP533 / Discounting!CP$24","v":0},{"$f":"CQ533 / Discounting!CQ$24","v":0},{"$f":"CR533 / Discounting!CR$24","v":0},{"$f":"CS533 / Discounting!CS$24","v":0},{"$f":"CT533 / Discounting!CT$24","v":0},{"$f":"CU533 / Discounting!CU$24","v":0},{"$f":"CV533 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},128036657.31814638,null,{"$f":"J534 / Discounting!J$24","v":0},{"$f":"K534 / Discounting!K$24","v":0},{"$f":"L534 / Discounting!L$24","v":0},{"$f":"M534 / Discounting!M$24","v":0},{"$f":"N534 / Discounting!N$24","v":0},{"$f":"O534 / Discounting!O$24","v":0},{"$f":"P534 / Discounting!P$24","v":0},{"$f":"Q534 / Discounting!Q$24","v":0},{"$f":"R534 / Discounting!R$24","v":0},{"$f":"S534 / Discounting!S$24","v":0},{"$f":"T534 / Discounting!T$24","v":0},{"$f":"U534 / Discounting!U$24","v":0},{"$f":"V534 / Discounting!V$24","v":0},{"$f":"W534 / Discounting!W$24","v":0},{"$f":"X534 / Discounting!X$24","v":0},{"$f":"Y534 / Discounting!Y$24","v":0},{"$f":"Z534 / Discounting!Z$24","v":0},{"$f":"AA534 / Discounting!AA$24","v":0},{"$f":"AB534 / Discounting!AB$24","v":0},{"$f":"AC534 / Discounting!AC$24","v":0},{"$f":"AD534 / Discounting!AD$24","v":23403954.618652485},{"$f":"AE534 / Discounting!AE$24","v":19896836.377681278},{"$f":"AF534 / Discounting!AF$24","v":16832300.021445878},{"$f":"AG534 / Discounting!AG$24","v":14158324.742637241},{"$f":"AH534 / Discounting!AH$24","v":11828794.171842385},{"$f":"AI534 / Discounting!AI$24","v":9802838.5810578819},{"$f":"AJ534 / Discounting!AJ$24","v":8044249.6165543376},{"$f":"AK534 / Discounting!AK$24","v":6520959.6107497476},{"$f":"AL534 / Discounting!AL$24","v":5204578.3912921781},{"$f":"AM534 / Discounting!AM$24","v":4069981.2793954602},{"$f":"AN534 / Discounting!AN$24","v":3094942.6589290397},{"$f":"AO534 / Discounting!AO$24","v":2259810.1120260507},{"$f":"AP534 / Discounting!AP$24","v":1547214.6642325171},{"$f":"AQ534 / Discounting!AQ$24","v":941813.16977466107},{"$f":"AR534 / Discounting!AR$24","v":430059.3018752386},{"$f":"AS534 / Discounting!AS$24","v":0},{"$f":"AT534 / Discounting!AT$24","v":0},{"$f":"AU534 / Discounting!AU$24","v":0},{"$f":"AV534 / Discounting!AV$24","v":0},{"$f":"AW534 / Discounting!AW$24","v":0},{"$f":"AX534 / Discounting!AX$24","v":0},{"$f":"AY534 / Discounting!AY$24","v":0},{"$f":"AZ534 / Discounting!AZ$24","v":0},{"$f":"BA534 / Discounting!BA$24","v":0},{"$f":"BB534 / Discounting!BB$24","v":0},{"$f":"BC534 / Discounting!BC$24","v":0},{"$f":"BD534 / Discounting!BD$24","v":0},{"$f":"BE534 / Discounting!BE$24","v":0},{"$f":"BF534 / Discounting!BF$24","v":0},{"$f":"BG534 / Discounting!BG$24","v":0},{"$f":"BH534 / Discounting!BH$24","v":0},{"$f":"BI534 / Discounting!BI$24","v":0},{"$f":"BJ534 / Discounting!BJ$24","v":0},{"$f":"BK534 / Discounting!BK$24","v":0},{"$f":"BL534 / Discounting!BL$24","v":0},{"$f":"BM534 / Discounting!BM$24","v":0},{"$f":"BN534 / Discounting!BN$24","v":0},{"$f":"BO534 / Discounting!BO$24","v":0},{"$f":"BP534 / Discounting!BP$24","v":0},{"$f":"BQ534 / Discounting!BQ$24","v":0},{"$f":"BR534 / Discounting!BR$24","v":0},{"$f":"BS534 / Discounting!BS$24","v":0},{"$f":"BT534 / Discounting!BT$24","v":0},{"$f":"BU534 / Discounting!BU$24","v":0},{"$f":"BV534 / Discounting!BV$24","v":0},{"$f":"BW534 / Discounting!BW$24","v":0},{"$f":"BX534 / Discounting!BX$24","v":0},{"$f":"BY534 / Discounting!BY$24","v":0},{"$f":"BZ534 / Discounting!BZ$24","v":0},{"$f":"CA534 / Discounting!CA$24","v":0},{"$f":"CB534 / Discounting!CB$24","v":0},{"$f":"CC534 / Discounting!CC$24","v":0},{"$f":"CD534 / Discounting!CD$24","v":0},{"$f":"CE534 / Discounting!CE$24","v":0},{"$f":"CF534 / Discounting!CF$24","v":0},{"$f":"CG534 / Discounting!CG$24","v":0},{"$f":"CH534 / Discounting!CH$24","v":0},{"$f":"CI534 / Discounting!CI$24","v":0},{"$f":"CJ534 / Discounting!CJ$24","v":0},{"$f":"CK534 / Discounting!CK$24","v":0},{"$f":"CL534 / Discounting!CL$24","v":0},{"$f":"CM534 / Discounting!CM$24","v":0},{"$f":"CN534 / Discounting!CN$24","v":0},{"$f":"CO534 / Discounting!CO$24","v":0},{"$f":"CP534 / Discounting!CP$24","v":0},{"$f":"CQ534 / Discounting!CQ$24","v":0},{"$f":"CR534 / Discounting!CR$24","v":0},{"$f":"CS534 / Discounting!CS$24","v":0},{"$f":"CT534 / Discounting!CT$24","v":0},{"$f":"CU534 / Discounting!CU$24","v":0},{"$f":"CV534 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3037495043.1641889,null,{"$f":"SUM(J598:J609)","v":182849.16299921353},{"$f":"SUM(K598:K609)","v":179263.8852933466},{"$f":"SUM(L598:L609)","v":175748.9071503398},{"$f":"SUM(M598:M609)","v":172302.85014739196},{"$f":"SUM(N598:N609)","v":168924.36288959996},{"$f":"SUM(O598:O609)","v":165612.12047999995},{"$f":"SUM(P598:P609)","v":162364.82399999994},{"$f":"SUM(Q598:Q609)","v":159181.19999999995},{"$f":"SUM(R598:R609)","v":156059.99999999994},{"$f":"SUM(S598:S609)","v":152999.99999999994},{"$f":"SUM(T598:T609)","v":149999.99999999994},{"$f":"SUM(U598:U609)","v":133689.83957219243},{"$f":"SUM(V598:V609)","v":119153.15469892375},{"$f":"SUM(W598:W609)","v":106197.10757479834},{"$f":"SUM(X598:X609)","v":94649.828498037707},{"$f":"SUM(Y598:Y609)","v":710632.93695852906},{"$f":"SUM(Z598:Z609)","v":633362.68891134497},{"$f":"SUM(AA598:AA609)","v":564494.37514380109},{"$f":"SUM(AB598:AB609)","v":503114.41634919879},{"$f":"SUM(AC598:AC609)","v":448408.57072121103},{"$f":"SUM(AD598:AD609)","v":52763630.384676509},{"$f":"SUM(AE598:AE609)","v":94761371.406867117},{"$f":"SUM(AF598:AF609)","v":118710510.89861599},{"$f":"SUM(AG598:AG609)","v":158666779.63249153},{"$f":"SUM(AH598:AH609)","v":150294765.17572615},{"$f":"SUM(AI598:AI609)","v":148766768.06221119},{"$f":"SUM(AJ598:AJ609)","v":183641724.86266613},{"$f":"SUM(AK598:AK609)","v":167290787.26649994},{"$f":"SUM(AL598:AL609)","v":152389476.30875948},{"$f":"SUM(AM598:AM609)","v":139954957.89005345},{"$f":"SUM(AN598:AN609)","v":139218912.03789043},{"$f":"SUM(AO598:AO609)","v":128482175.15385789},{"$f":"SUM(AP598:AP609)","v":121042299.43287751},{"$f":"SUM(AQ598:AQ609)","v":127342699.00362624},{"$f":"SUM(AR598:AR609)","v":120385206.03910318},{"$f":"SUM(AS598:AS609)","v":124153603.28721708},{"$f":"SUM(AT598:AT609)","v":115295409.15180288},{"$f":"SUM(AU598:AU609)","v":105612190.06484073},{"$f":"SUM(AV598:AV609)","v":85590595.374436781},{"$f":"SUM(AW598:AW609)","v":76341106.305056915},{"$f":"SUM(AX598:AX609)","v":67845411.844783306},{"$f":"SUM(AY598:AY609)","v":60542928.405963629},{"$f":"SUM(AZ598:AZ609)","v":61253248.214801826},{"$f":"SUM(BA598:BA609)","v":56688044.025688007},{"$f":"SUM(BB598:BB609)","v":52428768.117223233},{"$f":"SUM(BC598:BC609)","v":49111561.128642745},{"$f":"SUM(BD598:BD609)","v":45482940.064232729},{"$f":"SUM(BE598:BE609)","v":41451027.872696787},{"$f":"SUM(BF598:BF609)","v":37774464.324177228},{"$f":"SUM(BG598:BG609)","v":34682157.004583344},{"$f":"SUM(BH598:BH609)","v":9561843.6123163402},{"$f":"SUM(BI598:BI609)","v":1287153.7938802089},{"$f":"SUM(BJ598:BJ609)","v":1253964.5108865732},{"$f":"SUM(BK598:BK609)","v":1171707.8201801125},{"$f":"SUM(BL598:BL609)","v":1115844.4534680597},{"$f":"SUM(BM598:BM609)","v":0},{"$f":"SUM(BN598:BN609)","v":0},{"$f":"SUM(BO598:BO609)","v":0},{"$f":"SUM(BP598:BP609)","v":0},{"$f":"SUM(BQ598:BQ609)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC598:CC609)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J612:CV612)","v":2844803679.9638133},null,{"$f":"J537 / Discounting!J$24","v":-375000000},{"$f":"K537 / Discounting!K$24","v":-375000000},{"$f":"L537 / Discounting!L$24","v":-225000000},{"$f":"M537 / Discounting!M$24","v":-225000000},{"$f":"N537 / Discounting!N$24","v":-150000000},{"$f":"O537 / Discounting!O$24","v":-75000000},{"$f":"P537 / Discounting!P$24","v":-75000000},{"$f":"Q537 / Discounting!Q$24","v":0},{"$f":"R537 / Discounting!R$24","v":0},{"$f":"S537 / Discounting!S$24","v":0},{"$f":"T537 / Discounting!T$24","v":0},{"$f":"U537 / Discounting!U$24","v":0},{"$f":"V537 / Discounting!V$24","v":0},{"$f":"W537 / Discounting!W$24","v":0},{"$f":"X537 / Discounting!X$24","v":0},{"$f":"Y537 / Discounting!Y$24","v":-373804677.79470134},{"$f":"Z537 / Discounting!Z$24","v":-680765442.53838658},{"$f":"AA537 / Discounting!AA$24","v":-1226115948.4708943},{"$f":"AB537 / Discounting!AB$24","v":-1389734417.5671942},{"$f":"AC537 / Discounting!AC$24","v":-1374225281.3179522},{"$f":"AD537 / Discounting!AD$24","v":-108047047.94326155},{"$f":"AE537 / Discounting!AE$24","v":971719641.36812747},{"$f":"AF537 / Discounting!AF$24","v":883381492.152843},{"$f":"AG537 / Discounting!AG$24","v":803074083.77531171},{"$f":"AH537 / Discounting!AH$24","v":730067348.88664699},{"$f":"AI537 / Discounting!AI$24","v":654290707.63695526},{"$f":"AJ537 / Discounting!AJ$24","v":594809734.21541381},{"$f":"AK537 / Discounting!AK$24","v":444028473.09516805},{"$f":"AL537 / Discounting!AL$24","v":403662248.26833457},{"$f":"AM537 / Discounting!AM$24","v":366965680.24394047},{"$f":"AN537 / Discounting!AN$24","v":332152006.09826523},{"$f":"AO537 / Discounting!AO$24","v":368008994.62853324},{"$f":"AP537 / Discounting!AP$24","v":335754588.30681735},{"$f":"AQ537 / Discounting!AQ$24","v":305231443.91528845},{"$f":"AR537 / Discounting!AR$24","v":277483130.83208042},{"$f":"AS537 / Discounting!AS$24","v":252257391.66552764},{"$f":"AT537 / Discounting!AT$24","v":229324901.51411602},{"$f":"AU537 / Discounting!AU$24","v":208477183.19465092},{"$f":"AV537 / Discounting!AV$24","v":155629271.01589394},{"$f":"AW537 / Discounting!AW$24","v":141481155.46899447},{"$f":"AX537 / Discounting!AX$24","v":128058977.02174297},{"$f":"AY537 / Discounting!AY$24","v":116544582.57040212},{"$f":"AZ537 / Discounting!AZ$24","v":129447928.41686848},{"$f":"BA537 / Discounting!BA$24","v":117679934.92442587},{"$f":"BB537 / Discounting!BB$24","v":106981759.02220534},{"$f":"BC537 / Discounting!BC$24","v":99924952.271018758},{"$f":"BD537 / Discounting!BD$24","v":90840865.70092614},{"$f":"BE537 / Discounting!BE$24","v":82582605.182660118},{"$f":"BF537 / Discounting!BF$24","v":75075095.620600104},{"$f":"BG537 / Discounting!BG$24","v":68852311.090952203},{"$f":"BH537 / Discounting!BH$24","v":18723704.972447973},{"$f":"BI537 / Discounting!BI$24","v":2392775.3538380647},{"$f":"BJ537 / Discounting!BJ$24","v":2309136.2564957952},{"$f":"BK537 / Discounting!BK$24","v":2099214.7786325412},{"$f":"BL537 / Discounting!BL$24","v":-1816823.8699229138},{"$f":"BM537 / Discounting!BM$24","v":0},{"$f":"BN537 / Discounting!BN$24","v":0},{"$f":"BO537 / Discounting!BO$24","v":0},{"$f":"BP537 / Discounting!BP$24","v":0},{"$f":"BQ537 / Discounting!BQ$24","v":0},{"$f":"BR537 / Discounting!BR$24","v":0},{"$f":"BS537 / Discounting!BS$24","v":0},{"$f":"BT537 / Discounting!BT$24","v":0},{"$f":"BU537 / Discounting!BU$24","v":0},{"$f":"BV537 / Discounting!BV$24","v":0},{"$f":"BW537 / Discounting!BW$24","v":0},{"$f":"BX537 / Discounting!BX$24","v":0},{"$f":"BY537 / Discounting!BY$24","v":0},{"$f":"BZ537 / Discounting!BZ$24","v":0},{"$f":"CA537 / Discounting!CA$24","v":0},{"$f":"CB537 / Discounting!CB$24","v":0},{"$f":"CC537 / Discounting!CC$24","v":0},{"$f":"CD537 / Discounting!CD$24","v":0},{"$f":"CE537 / Discounting!CE$24","v":0},{"$f":"CF537 / Discounting!CF$24","v":0},{"$f":"CG537 / Discounting!CG$24","v":0},{"$f":"CH537 / Discounting!CH$24","v":0},{"$f":"CI537 / Discounting!CI$24","v":0},{"$f":"CJ537 / Discounting!CJ$24","v":0},{"$f":"CK537 / Discounting!CK$24","v":0},{"$f":"CL537 / Discounting!CL$24","v":0},{"$f":"CM537 / Discounting!CM$24","v":0},{"$f":"CN537 / Discounting!CN$24","v":0},{"$f":"CO537 / Discounting!CO$24","v":0},{"$f":"CP537 / Discounting!CP$24","v":0},{"$f":"CQ537 / Discounting!CQ$24","v":0},{"$f":"CR537 / Discounting!CR$24","v":0},{"$f":"CS537 / Discounting!CS$24","v":0},{"$f":"CT537 / Discounting!CT$24","v":0},{"$f":"CU537 / Discounting!CU$24","v":0},{"$f":"CV537 / Discounting!CV$24","v":0}]
[{"$nulls":4},"AETR",null,"%",{"$f":"IFERROR((H610 - H609) / H612,\"-\")","v":1.0227272997211012}]
[]
[null,"Overall offshore project"]
[{"$nulls":4},"Blocks",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J616:CV616)","v":28980312362.379475},{"$f":"H419 + H518 - H616","v":0},{"$f":"J419 + J518","v":365698.32599842706},{"$f":"K419 + K518","v":358527.77058669319},351497.8143006796,344605.70029478392,337848.72577919991,331224.24095999991,324729.64799999987,318362.39999999991,312119.99999999988,305999.99999999988,299999.99999999988,294117.64705882338,288350.63437139551,282696.70036411326,277153.62780795415,3449566.3623182159,3381927.8061943296,3315615.4962689504,3250603.4277146575,3186866.1056026053,226487524.40499631,401612402.06879997,396881586.92729616,392142986.26388419,387393736.33776307,382630939.06796908,377851659.99195504,373052926.18275201,478858325.54255289,545246673.80074036,601192430.80791593,615504504.4431752,710173192.70702612,949570418.25216496,1023672162.789746,1208484989.0794361,1290426586.4419584,1311521991.219449,1015635282.9535418,969756010.80189979,917336759.65630746,876645008.04832101,1132497380.6390653,1176279544.0820622,1223115171.2852778,1267952980.9721241,1311491219.5427616,1311482119.2162929,1311681741.2035744,1185980578.176089,911769634.68440199,741706291.90251458,747918451.72633517,752464949.32186174,432516689.40384334,0,0,0,0,0,{"$f":"BR419 + BR518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE419 + CE518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"LNG and DSO plants",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J617:CV617)","v":40584096033.353676},{"$f":"H420 + H519 - H617","v":0},{"$f":"J420 + J519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55774578.639492251,152227811.05304429,{"$f":"AF420 + AF519","v":349960674.54755551},695248308.20641208,744075318.7378087,839600591.04335785,1280594814.0168457,1288435260.0668311,1296237273.5674267,1304005067.1486382,1311742874.6114028,1319454953.6256151,1327145588.4686503,1334819092.8063862,1342479812.5187726,1484444694.8627527,1484444694.8627529,1484444694.8627529,1484444694.8627529,1484444694.8627529,1484444694.8627529,1484444694.8627529,1484444694.8627529,1484444694.8627529,1484444694.8627529,1502339694.8627529,1505913224.2745175,1509416684.4821301,1512851449.3915539,1533377999.7094207,940089533.48489928,749274177.44167137,752567700.23833323,755796644.15662932,{"$f":"BL420 + BL519","v":336219957.62597317},0,0,0,0,0,{"$f":"BR420 + BR519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE420 + CE519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J618:CV618)","v":69564408395.733124},null,{"$f":"SUM(J616:J617)","v":365698.32599842706},358527.77058669319,351497.8143006796,344605.70029478392,337848.72577919991,331224.24095999991,324729.64799999987,318362.39999999991,312119.99999999988,305999.99999999988,299999.99999999988,294117.64705882338,288350.63437139551,282696.70036411326,277153.62780795415,3449566.3623182159,3381927.8061943296,3315615.4962689504,3250603.4277146575,3186866.1056026053,282262103.04448855,553840213.12184429,{"$f":"SUM(AF616:AF617)","v":746842261.47485161},1087391294.4702964,1131469055.0755718,1222231530.1113269,1658446474.0088007,1661488186.2495832,1775095599.1099796,1849251740.9493785,1912935305.4193187,1934959458.0687904,2037318781.1756763,2284389511.0585513,2366151975.3085184,2692929683.9421887,2774871281.3047113,2795966686.082202,2500079977.8162947,2454200705.6646528,2401781454.5190601,2361089702.9110737,2616942075.5018182,2660724238.9448152,2707559866.1480308,2770292675.834877,2817404443.8172789,2820898803.6984229,2824533190.5951281,2719358577.8855095,1851859168.1693013,1490980469.3441858,1500486151.9646683,1508261593.4784911,{"$f":"SUM(BL616:BL617)","v":768736647.02981651},0,0,0,0,0,{"$f":"SUM(BR616:BR617)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE616:CE617)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Undiscounted"]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J621:CV621)","v":0},{"$f":"H424 + H523 - H621","v":0},{"$f":"J424 + J523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF424 + AF523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL424 + BL523","v":0},0,0,0,0,0,{"$f":"BR424 + BR523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE424 + CE523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},88670161.522227839,0,{"$f":"J425 + J524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3177847.1193692414,3115536.3915384719,3054447.4426847766,2994556.3163576238,2935839.5258408077,2878274.0449419683,2821837.2989627142,{"$f":"AF425 + AF524","v":2766507.1558457981},2712261.9174958803,2659080.3112704707,2606941.4816377163,2555824.9819977609,2505710.7666644715,2456579.1830043835,2408410.9637297881,2361187.2193429293,2314889.4307283619,2269499.4418905508,2224999.4528338732,2181372.0125822285,2138600.0123355184,2096666.678760312,2055555.5674120705,2015250.5562863434,1975735.8394964151,1936995.9210749166,1899015.6088969773,1861780.0087225265,1825274.518355418,1789484.8219170766,1754396.8842324279,1719996.9453259094,1686271.5150254013,1653207.3676719619,1620791.5369332959,1589011.3107189178,1557854.2261950173,1527308.0648970758,1497360.8479383094,{"$f":"BL425 + BL524","v":1468000.831312068},0,0,0,0,0,{"$f":"BR425 + BR524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE425 + CE524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},12374603.547517831,0,{"$f":"J426 + J525","v":365698.32599842706},358527.77058669319,351497.8143006796,344605.70029478392,337848.72577919991,331224.24095999991,324729.64799999987,318362.39999999991,312119.99999999988,305999.99999999988,299999.99999999988,294117.64705882338,288350.63437139551,282696.70036411326,277153.62780795415,271719.24294897466,266391.41465585749,261168.05358417402,256047.11135703334,251026.57976179739,246104.48996254645,241278.91172798674,{"$f":"AF426 + AF525","v":236547.9526744968},231909.75752401643,227362.5073764867,222904.41899655556,218533.74411427017,214248.76873948053,210047.8124896868,205929.22793106548,201891.39993241715,197932.74503178149,194051.71081547206,190246.77530928631,186516.44638165325,182859.26115848357,179273.78544949371,175758.61318577814,172312.36586840992,168933.69202785284,165621.26669397339,162373.79087644449,159189.99105533774,156068.61868170364,153008.44968794475,150008.28400778896,147066.94510567543,144183.27951536805,141356.15638761575,138584.46704668208,135867.12455557068,133203.06328977519,130591.23851938742,128030.62599939942,{"$f":"BL426 + BL525","v":125520.22156803866},0,0,0,0,0,{"$f":"BR426 + BR525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE426 + CE525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,0,{"$f":"J427 + J526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF427 + AF526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL427 + BL526","v":0},0,0,0,0,0,{"$f":"BR427 + BR526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE427 + CE526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4362696883.9068298,0,{"$f":"J428 + J527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67649271.388703391,135298542.77740678,{"$f":"AF428 + AF527","v":135298542.77740681},135298542.77740678,135298542.77740681,135298542.77740681,135298542.77740678,135298542.77740681,135298542.77740678,135298542.77740678,135298542.77740678,135298542.77740678,135298542.77740678,135298542.77740678,135298542.77740678,135298542.77740681,135298542.77740678,135298542.77740678,135298542.77740678,135298542.77740678,135298542.77740681,135298542.77740678,135298542.77740681,135298542.77740678,135298542.77740678,135298542.77740678,135298542.77740681,135298542.77740678,135298542.77740678,135298542.77740678,95870441.973026976,77302878.147918612,77302878.147918612,77302878.147918612,{"$f":"BL428 + BL527","v":43610795.556549102},0,0,0,0,0,{"$f":"BR428 + BR527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE428 + CE527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},644605025.64079273,0,{"$f":"J429 + J528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10066742.790966623,20133485.581933245,{"$f":"AF429 + AF528","v":20133485.581933245},20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,20133485.581933245,13589516.677548245,10507817.132735383,10507817.132735383,10507817.132735383,{"$f":"BL429 + BL528","v":5554232.8980072672},0,0,0,0,0,{"$f":"BR429 + BR528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE429 + CE528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},12691846057.973076,0,{"$f":"J430 + J529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79711088.788313806,187853599.80192456,{"$f":"AF430 + AF529","v":187853599.80192459},187853599.80192459,187853599.80192459,187853599.80192453,187853599.80192465,187853599.80192453,187853599.80192459,187853599.80192456,187853599.80192453,222593608.86144823,321778862.10907489,576976645.58830762,594708204.13356733,594724762.26227224,594740995.72178674,594756910.87817383,251664157.74917561,251679454.90064311,245677892.36044675,249099352.03990126,594831926.32337511,593154843.77288508,594859913.62817645,594873497.06090879,594886814.15182269,594899870.12330699,594912670.09535038,442168278.82763845,417961214.94839644,348379909.79883158,350590746.28909588,351447343.63683343,{"$f":"BL430 + BL529","v":162231095.90409899},0,0,0,0,0,{"$f":"BR430 + BR529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE430 + CE529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},31816978273.564747,0,{"$f":"J431 + J530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93672159.241400689,{"$f":"AF431 + AF530","v":138042371.41385362},175248934.06380522,229395968.95461664,346935600.67089576,836992893.91681385,845853943.64253926,961539205.66320693,1027242053.0574226,1096856517.1131124,1091792057.6861005,1103049072.1257234,1102151113.811543,1169002536.8390658,1238969471.3721356,1263343640.6751761,1275175969.4766331,1316198575.1551604,1265246442.7130275,1216006183.5935259,1165734703.1497464,1076381531.3604856,1127573586.486413,1177113405.8928676,1231005248.6373768,1283373279.2749178,1287277099.1770437,1291336089.0086436,1317107540.368885,806066049.61953497,639478834.47911131,646532907.93397462,653930522.63533342,{"$f":"BL431 + BL530","v":321352764.35465801},0,0,0,0,0,{"$f":"BR431 + BR530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE431 + CE530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,0,{"$f":"J432 + J531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF432 + AF531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL432 + BL531","v":0},0,0,0,0,0,{"$f":"BR432 + BR531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE432 + CE531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},11619663759.416174,0,{"$f":"J433 + J532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF433 + AF532","v":39291755.936499067},255493030.79296225,257250933.89001918,253564141.69906807,255253783.27640069,256910294.62672687,262380670.89953533,278459717.0827052,280237341.33797771,280382586.21599084,280189851.67878723,280950093.25701922,286223711.05332428,471514232.00236392,471517160.53734088,471520031.6500634,476956584.8136735,476959344.43758976,475875448.09333235,476492473.83015132,471533564.52362514,471231471.49356902,471538613.46596235,479041063.9330256,479043466.35171509,479045821.66415578,479048130.79399955,491895846.50660789,314344037.61972302,251351503.12842917,251866944.1846973,252021417.21856111,{"$f":"BL433 + BL532","v":140278691.42057306},0,0,0,0,0,{"$f":"BR433 + BR532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE433 + CE532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},7341908043.1923037,0,{"$f":"J434 + J533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF434 + AF533","v":117301866.64857882},212418834.30728555,208586243.60555559,193514167.46207166,146029115.55707926,146633870.79980022,147204997.84801289,147742502.97062311,148246372.720393,148716573.73273587,149153052.5108214,149555735.19673228,149924527.32839969,229967730.67258281,287561515.54685771,296850431.53739369,297641068.8167901,302738765.72252798,306687284.9246465,312269756.1321615,316742054.93521416,311350965.69557083,306673411.53007936,308036432.6759854,302801791.78905177,302413529.58003581,302009708.81373519,310995507.81905854,202303028.89579719,162268469.3676751,162026958.97283009,161426223.23317161,{"$f":"BL434 + BL533","v":94115545.843049943},0,0,0,0,0,{"$f":"BR434 + BR533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE434 + CE533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},985665586.96944797,0,{"$f":"J435 + J534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121710621.5416002,113819309.50848828,{"$f":"AF435 + AF534","v":105917584.20613518},98000695.469958663,90063837.645468667,82102146.217392743,74110694.371130243,66084489.483848184,58018469.542465612,49907499.485702321,41746367.467295699,33529781.037414853,25252363.23922386,16908648.617465831,8493079.1358577013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL435 + BL534","v":0},0,0,0,0,0,{"$f":"BR435 + BR534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE435 + CE534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},69564408395.733124,null,{"$f":"SUM(J621:J632)","v":365698.32599842706},358527.77058669319,351497.8143006796,344605.70029478392,337848.72577919991,331224.24095999991,324729.64799999987,318362.39999999991,312119.99999999988,305999.99999999988,299999.99999999988,294117.64705882338,288350.63437139551,282696.70036411326,277153.62780795415,3449566.3623182159,3381927.8061943296,3315615.4962689504,3250603.427714657,3186866.1056026053,282262103.04448855,553840213.12184429,746842261.47485161,1087391294.4702964,1131469055.0755718,1222231530.1113269,1658446474.0088007,1661488186.249583,1775095599.1099796,1849251740.9493785,1912935305.4193187,1934959458.0687902,2037318781.1756768,2284389511.0585513,2366151975.3085184,2692929683.9421883,2774871281.3047113,2795966686.082202,2500079977.8162942,2454200705.6646528,2401781454.5190601,2361089702.9110737,2616942075.5018177,2660724238.9448152,2707559866.1480308,2770292675.834877,2817404443.8172789,2820898803.6984229,2824533190.5951281,2719358577.88551,1851859168.1693015,1490980469.3441858,1500486151.9646683,1508261593.4784915,768736647.02981663,{"$f":"SUM(BM621:BM632)","v":0},0,0,0,0,{"$f":"SUM(BR621:BR632)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE621:CE632)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J635:CV635)","v":140432023849.16257},null,{"$f":"J118","v":-825000000},-825000000,-495000000,-495000000,-330000000,-165000000,-165000000,0,0,0,0,0,0,0,0,-1162728222.4512088,-2330290309.2805114,-4634980698.4161139,-5775073970.5494022,-6281309486.0932903,-470793046.6367898,5301575895.6096878,5538457881.2993393,5538457881.2993393,5538457881.2993393,5467620569.918745,5467620569.918745,4978814632.126915,4505050660.747612,4505050660.747612,4485799262.5641899,4984080479.7836056,{"$f":"AP118","v":5230738584.2290936},5460514110.3480549,5467620569.918745,5467620569.918745,5467620569.918745,5467620569.918745,4505050660.747612,4505050660.747612,4488168082.4210854,4497718571.6807346,5467620569.918745,5462882930.2049522,5467620569.918745,5542620569.918745,5542620569.918745,5542620569.918745,5542620569.918745,5186683368.2915239,3672586428.2314749,2951396693.6532612,2958728782.7201385,2961097602.577035,1219391032.2347126,0,0,0,0,0,0,0,0,0,{"$f":"BV118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"AETR",null,"%",{"$f":"IFERROR((H633 - H632) / H635,\"-\")","v":0.48834119831829675}]
[]
[null,null,null,"Investment Decision"]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J639:CV639)","v":0},null,{"$f":"J621 * Discounting!J$12","v":0},{"$f":"K621 * Discounting!K$12","v":0},{"$f":"L621 * Discounting!L$12","v":0},{"$f":"M621 * Discounting!M$12","v":0},{"$f":"N621 * Discounting!N$12","v":0},{"$f":"O621 * Discounting!O$12","v":0},{"$f":"P621 * Discounting!P$12","v":0},{"$f":"Q621 * Discounting!Q$12","v":0},{"$f":"R621 * Discounting!R$12","v":0},{"$f":"S621 * Discounting!S$12","v":0},{"$f":"T621 * Discounting!T$12","v":0},{"$f":"U621 * Discounting!U$12","v":0},{"$f":"V621 * Discounting!V$12","v":0},{"$f":"W621 * Discounting!W$12","v":0},{"$f":"X621 * Discounting!X$12","v":0},{"$f":"Y621 * Discounting!Y$12","v":0},{"$f":"Z621 * Discounting!Z$12","v":0},{"$f":"AA621 * Discounting!AA$12","v":0},{"$f":"AB621 * Discounting!AB$12","v":0},{"$f":"AC621 * Discounting!AC$12","v":0},{"$f":"AD621 * Discounting!AD$12","v":0},{"$f":"AE621 * Discounting!AE$12","v":0},{"$f":"AF621 * Discounting!AF$12","v":0},{"$f":"AG621 * Discounting!AG$12","v":0},{"$f":"AH621 * Discounting!AH$12","v":0},{"$f":"AI621 * Discounting!AI$12","v":0},{"$f":"AJ621 * Discounting!AJ$12","v":0},{"$f":"AK621 * Discounting!AK$12","v":0},{"$f":"AL621 * Discounting!AL$12","v":0},{"$f":"AM621 * Discounting!AM$12","v":0},{"$f":"AN621 * Discounting!AN$12","v":0},{"$f":"AO621 * Discounting!AO$12","v":0},{"$f":"AP621 * Discounting!AP$12","v":0},{"$f":"AQ621 * Discounting!AQ$12","v":0},{"$f":"AR621 * Discounting!AR$12","v":0},{"$f":"AS621 * Discounting!AS$12","v":0},{"$f":"AT621 * Discounting!AT$12","v":0},{"$f":"AU621 * Discounting!AU$12","v":0},{"$f":"AV621 * Discounting!AV$12","v":0},{"$f":"AW621 * Discounting!AW$12","v":0},{"$f":"AX621 * Discounting!AX$12","v":0},{"$f":"AY621 * Discounting!AY$12","v":0},{"$f":"AZ621 * Discounting!AZ$12","v":0},{"$f":"BA621 * Discounting!BA$12","v":0},{"$f":"BB621 * Discounting!BB$12","v":0},{"$f":"BC621 * Discounting!BC$12","v":0},{"$f":"BD621 * Discounting!BD$12","v":0},{"$f":"BE621 * Discounting!BE$12","v":0},{"$f":"BF621 * Discounting!BF$12","v":0},{"$f":"BG621 * Discounting!BG$12","v":0},{"$f":"BH621 * Discounting!BH$12","v":0},{"$f":"BI621 * Discounting!BI$12","v":0},{"$f":"BJ621 * Discounting!BJ$12","v":0},{"$f":"BK621 * Discounting!BK$12","v":0},{"$f":"BL621 * Discounting!BL$12","v":0},{"$f":"BM621 * Discounting!BM$12","v":0},{"$f":"BN621 * Discounting!BN$12","v":0},{"$f":"BO621 * Discounting!BO$12","v":0},{"$f":"BP621 * Discounting!BP$12","v":0},{"$f":"BQ621 * Discounting!BQ$12","v":0},{"$f":"BR621 * Discounting!BR$12","v":0},{"$f":"BS621 * Discounting!BS$12","v":0},{"$f":"BT621 * Discounting!BT$12","v":0},{"$f":"BU621 * Discounting!BU$12","v":0},{"$f":"BV621 * Discounting!BV$12","v":0},{"$f":"BW621 * Discounting!BW$12","v":0},{"$f":"BX621 * Discounting!BX$12","v":0},{"$f":"BY621 * Discounting!BY$12","v":0},{"$f":"BZ621 * Discounting!BZ$12","v":0},{"$f":"CA621 * Discounting!CA$12","v":0},{"$f":"CB621 * Discounting!CB$12","v":0},{"$f":"CC621 * Discounting!CC$12","v":0},{"$f":"CD621 * Discounting!CD$12","v":0},{"$f":"CE621 * Discounting!CE$12","v":0},{"$f":"CF621 * Discounting!CF$12","v":0},{"$f":"CG621 * Discounting!CG$12","v":0},{"$f":"CH621 * Discounting!CH$12","v":0},{"$f":"CI621 * Discounting!CI$12","v":0},{"$f":"CJ621 * Discounting!CJ$12","v":0},{"$f":"CK621 * Discounting!CK$12","v":0},{"$f":"CL621 * Discounting!CL$12","v":0},{"$f":"CM621 * Discounting!CM$12","v":0},{"$f":"CN621 * Discounting!CN$12","v":0},{"$f":"CO621 * Discounting!CO$12","v":0},{"$f":"CP621 * Discounting!CP$12","v":0},{"$f":"CQ621 * Discounting!CQ$12","v":0},{"$f":"CR621 * Discounting!CR$12","v":0},{"$f":"CS621 * Discounting!CS$12","v":0},{"$f":"CT621 * Discounting!CT$12","v":0},{"$f":"CU621 * Discounting!CU$12","v":0},{"$f":"CV621 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},88670161.522227839,null,{"$f":"J622 * Discounting!J$12","v":0},{"$f":"K622 * Discounting!K$12","v":0},{"$f":"L622 * Discounting!L$12","v":0},{"$f":"M622 * Discounting!M$12","v":0},{"$f":"N622 * Discounting!N$12","v":0},{"$f":"O622 * Discounting!O$12","v":0},{"$f":"P622 * Discounting!P$12","v":0},{"$f":"Q622 * Discounting!Q$12","v":0},{"$f":"R622 * Discounting!R$12","v":0},{"$f":"S622 * Discounting!S$12","v":0},{"$f":"T622 * Discounting!T$12","v":0},{"$f":"U622 * Discounting!U$12","v":0},{"$f":"V622 * Discounting!V$12","v":0},{"$f":"W622 * Discounting!W$12","v":0},{"$f":"X622 * Discounting!X$12","v":0},{"$f":"Y622 * Discounting!Y$12","v":3177847.1193692414},{"$f":"Z622 * Discounting!Z$12","v":3115536.3915384719},{"$f":"AA622 * Discounting!AA$12","v":3054447.4426847766},{"$f":"AB622 * Discounting!AB$12","v":2994556.3163576238},{"$f":"AC622 * Discounting!AC$12","v":2935839.5258408077},{"$f":"AD622 * Discounting!AD$12","v":2878274.0449419683},{"$f":"AE622 * Discounting!AE$12","v":2821837.2989627142},{"$f":"AF622 * Discounting!AF$12","v":2766507.1558457981},{"$f":"AG622 * Discounting!AG$12","v":2712261.9174958803},{"$f":"AH622 * Discounting!AH$12","v":2659080.3112704707},{"$f":"AI622 * Discounting!AI$12","v":2606941.4816377163},{"$f":"AJ622 * Discounting!AJ$12","v":2555824.9819977609},{"$f":"AK622 * Discounting!AK$12","v":2505710.7666644715},{"$f":"AL622 * Discounting!AL$12","v":2456579.1830043835},{"$f":"AM622 * Discounting!AM$12","v":2408410.9637297881},{"$f":"AN622 * Discounting!AN$12","v":2361187.2193429293},{"$f":"AO622 * Discounting!AO$12","v":2314889.4307283619},{"$f":"AP622 * Discounting!AP$12","v":2269499.4418905508},{"$f":"AQ622 * Discounting!AQ$12","v":2224999.4528338732},{"$f":"AR622 * Discounting!AR$12","v":2181372.0125822285},{"$f":"AS622 * Discounting!AS$12","v":2138600.0123355184},{"$f":"AT622 * Discounting!AT$12","v":2096666.678760312},{"$f":"AU622 * Discounting!AU$12","v":2055555.5674120705},{"$f":"AV622 * Discounting!AV$12","v":2015250.5562863434},{"$f":"AW622 * Discounting!AW$12","v":1975735.8394964151},{"$f":"AX622 * Discounting!AX$12","v":1936995.9210749166},{"$f":"AY622 * Discounting!AY$12","v":1899015.6088969773},{"$f":"AZ622 * Discounting!AZ$12","v":1861780.0087225265},{"$f":"BA622 * Discounting!BA$12","v":1825274.518355418},{"$f":"BB622 * Discounting!BB$12","v":1789484.8219170766},{"$f":"BC622 * Discounting!BC$12","v":1754396.8842324279},{"$f":"BD622 * Discounting!BD$12","v":1719996.9453259094},{"$f":"BE622 * Discounting!BE$12","v":1686271.5150254013},{"$f":"BF622 * Discounting!BF$12","v":1653207.3676719619},{"$f":"BG622 * Discounting!BG$12","v":1620791.5369332959},{"$f":"BH622 * Discounting!BH$12","v":1589011.3107189178},{"$f":"BI622 * Discounting!BI$12","v":1557854.2261950173},{"$f":"BJ622 * Discounting!BJ$12","v":1527308.0648970758},{"$f":"BK622 * Discounting!BK$12","v":1497360.8479383094},{"$f":"BL622 * Discounting!BL$12","v":1468000.831312068},{"$f":"BM622 * Discounting!BM$12","v":0},{"$f":"BN622 * Discounting!BN$12","v":0},{"$f":"BO622 * Discounting!BO$12","v":0},{"$f":"BP622 * Discounting!BP$12","v":0},{"$f":"BQ622 * Discounting!BQ$12","v":0},{"$f":"BR622 * Discounting!BR$12","v":0},{"$f":"BS622 * Discounting!BS$12","v":0},{"$f":"BT622 * Discounting!BT$12","v":0},{"$f":"BU622 * Discounting!BU$12","v":0},{"$f":"BV622 * Discounting!BV$12","v":0},{"$f":"BW622 * Discounting!BW$12","v":0},{"$f":"BX622 * Discounting!BX$12","v":0},{"$f":"BY622 * Discounting!BY$12","v":0},{"$f":"BZ622 * Discounting!BZ$12","v":0},{"$f":"CA622 * Discounting!CA$12","v":0},{"$f":"CB622 * Discounting!CB$12","v":0},{"$f":"CC622 * Discounting!CC$12","v":0},{"$f":"CD622 * Discounting!CD$12","v":0},{"$f":"CE622 * Discounting!CE$12","v":0},{"$f":"CF622 * Discounting!CF$12","v":0},{"$f":"CG622 * Discounting!CG$12","v":0},{"$f":"CH622 * Discounting!CH$12","v":0},{"$f":"CI622 * Discounting!CI$12","v":0},{"$f":"CJ622 * Discounting!CJ$12","v":0},{"$f":"CK622 * Discounting!CK$12","v":0},{"$f":"CL622 * Discounting!CL$12","v":0},{"$f":"CM622 * Discounting!CM$12","v":0},{"$f":"CN622 * Discounting!CN$12","v":0},{"$f":"CO622 * Discounting!CO$12","v":0},{"$f":"CP622 * Discounting!CP$12","v":0},{"$f":"CQ622 * Discounting!CQ$12","v":0},{"$f":"CR622 * Discounting!CR$12","v":0},{"$f":"CS622 * Discounting!CS$12","v":0},{"$f":"CT622 * Discounting!CT$12","v":0},{"$f":"CU622 * Discounting!CU$12","v":0},{"$f":"CV622 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},7581670.3119957624,null,{"$f":"J623 * Discounting!J$12","v":0},{"$f":"K623 * Discounting!K$12","v":0},{"$f":"L623 * Discounting!L$12","v":0},{"$f":"M623 * Discounting!M$12","v":0},{"$f":"N623 * Discounting!N$12","v":0},{"$f":"O623 * Discounting!O$12","v":0},{"$f":"P623 * Discounting!P$12","v":0},{"$f":"Q623 * Discounting!Q$12","v":0},{"$f":"R623 * Discounting!R$12","v":0},{"$f":"S623 * Discounting!S$12","v":0},{"$f":"T623 * Discounting!T$12","v":0},{"$f":"U623 * Discounting!U$12","v":0},{"$f":"V623 * Discounting!V$12","v":0},{"$f":"W623 * Discounting!W$12","v":0},{"$f":"X623 * Discounting!X$12","v":0},{"$f":"Y623 * Discounting!Y$12","v":271719.24294897466},{"$f":"Z623 * Discounting!Z$12","v":266391.41465585749},{"$f":"AA623 * Discounting!AA$12","v":261168.05358417402},{"$f":"AB623 * Discounting!AB$12","v":256047.11135703334},{"$f":"AC623 * Discounting!AC$12","v":251026.57976179739},{"$f":"AD623 * Discounting!AD$12","v":246104.48996254645},{"$f":"AE623 * Discounting!AE$12","v":241278.91172798674},{"$f":"AF623 * Discounting!AF$12","v":236547.9526744968},{"$f":"AG623 * Discounting!AG$12","v":231909.75752401643},{"$f":"AH623 * Discounting!AH$12","v":227362.5073764867},{"$f":"AI623 * Discounting!AI$12","v":222904.41899655556},{"$f":"AJ623 * Discounting!AJ$12","v":218533.74411427017},{"$f":"AK623 * Discounting!AK$12","v":214248.76873948053},{"$f":"AL623 * Discounting!AL$12","v":210047.8124896868},{"$f":"AM623 * Discounting!AM$12","v":205929.22793106548},{"$f":"AN623 * Discounting!AN$12","v":201891.39993241715},{"$f":"AO623 * Discounting!AO$12","v":197932.74503178149},{"$f":"AP623 * Discounting!AP$12","v":194051.71081547206},{"$f":"AQ623 * Discounting!AQ$12","v":190246.77530928631},{"$f":"AR623 * Discounting!AR$12","v":186516.44638165325},{"$f":"AS623 * Discounting!AS$12","v":182859.26115848357},{"$f":"AT623 * Discounting!AT$12","v":179273.78544949371},{"$f":"AU623 * Discounting!AU$12","v":175758.61318577814},{"$f":"AV623 * Discounting!AV$12","v":172312.36586840992},{"$f":"AW623 * Discounting!AW$12","v":168933.69202785284},{"$f":"AX623 * Discounting!AX$12","v":165621.26669397339},{"$f":"AY623 * Discounting!AY$12","v":162373.79087644449},{"$f":"AZ623 * Discounting!AZ$12","v":159189.99105533774},{"$f":"BA623 * Discounting!BA$12","v":156068.61868170364},{"$f":"BB623 * Discounting!BB$12","v":153008.44968794475},{"$f":"BC623 * Discounting!BC$12","v":150008.28400778896},{"$f":"BD623 * Discounting!BD$12","v":147066.94510567543},{"$f":"BE623 * Discounting!BE$12","v":144183.27951536805},{"$f":"BF623 * Discounting!BF$12","v":141356.15638761575},{"$f":"BG623 * Discounting!BG$12","v":138584.46704668208},{"$f":"BH623 * Discounting!BH$12","v":135867.12455557068},{"$f":"BI623 * Discounting!BI$12","v":133203.06328977519},{"$f":"BJ623 * Discounting!BJ$12","v":130591.23851938742},{"$f":"BK623 * Discounting!BK$12","v":128030.62599939942},{"$f":"BL623 * Discounting!BL$12","v":125520.22156803866},{"$f":"BM623 * Discounting!BM$12","v":0},{"$f":"BN623 * Discounting!BN$12","v":0},{"$f":"BO623 * Discounting!BO$12","v":0},{"$f":"BP623 * Discounting!BP$12","v":0},{"$f":"BQ623 * Discounting!BQ$12","v":0},{"$f":"BR623 * Discounting!BR$12","v":0},{"$f":"BS623 * Discounting!BS$12","v":0},{"$f":"BT623 * Discounting!BT$12","v":0},{"$f":"BU623 * Discounting!BU$12","v":0},{"$f":"BV623 * Discounting!BV$12","v":0},{"$f":"BW623 * Discounting!BW$12","v":0},{"$f":"BX623 * Discounting!BX$12","v":0},{"$f":"BY623 * Discounting!BY$12","v":0},{"$f":"BZ623 * Discounting!BZ$12","v":0},{"$f":"CA623 * Discounting!CA$12","v":0},{"$f":"CB623 * Discounting!CB$12","v":0},{"$f":"CC623 * Discounting!CC$12","v":0},{"$f":"CD623 * Discounting!CD$12","v":0},{"$f":"CE623 * Discounting!CE$12","v":0},{"$f":"CF623 * Discounting!CF$12","v":0},{"$f":"CG623 * Discounting!CG$12","v":0},{"$f":"CH623 * Discounting!CH$12","v":0},{"$f":"CI623 * Discounting!CI$12","v":0},{"$f":"CJ623 * Discounting!CJ$12","v":0},{"$f":"CK623 * Discounting!CK$12","v":0},{"$f":"CL623 * Discounting!CL$12","v":0},{"$f":"CM623 * Discounting!CM$12","v":0},{"$f":"CN623 * Discounting!CN$12","v":0},{"$f":"CO623 * Discounting!CO$12","v":0},{"$f":"CP623 * Discounting!CP$12","v":0},{"$f":"CQ623 * Discounting!CQ$12","v":0},{"$f":"CR623 * Discounting!CR$12","v":0},{"$f":"CS623 * Discounting!CS$12","v":0},{"$f":"CT623 * Discounting!CT$12","v":0},{"$f":"CU623 * Discounting!CU$12","v":0},{"$f":"CV623 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J624 * Discounting!J$12","v":0},{"$f":"K624 * Discounting!K$12","v":0},{"$f":"L624 * Discounting!L$12","v":0},{"$f":"M624 * Discounting!M$12","v":0},{"$f":"N624 * Discounting!N$12","v":0},{"$f":"O624 * Discounting!O$12","v":0},{"$f":"P624 * Discounting!P$12","v":0},{"$f":"Q624 * Discounting!Q$12","v":0},{"$f":"R624 * Discounting!R$12","v":0},{"$f":"S624 * Discounting!S$12","v":0},{"$f":"T624 * Discounting!T$12","v":0},{"$f":"U624 * Discounting!U$12","v":0},{"$f":"V624 * Discounting!V$12","v":0},{"$f":"W624 * Discounting!W$12","v":0},{"$f":"X624 * Discounting!X$12","v":0},{"$f":"Y624 * Discounting!Y$12","v":0},{"$f":"Z624 * Discounting!Z$12","v":0},{"$f":"AA624 * Discounting!AA$12","v":0},{"$f":"AB624 * Discounting!AB$12","v":0},{"$f":"AC624 * Discounting!AC$12","v":0},{"$f":"AD624 * Discounting!AD$12","v":0},{"$f":"AE624 * Discounting!AE$12","v":0},{"$f":"AF624 * Discounting!AF$12","v":0},{"$f":"AG624 * Discounting!AG$12","v":0},{"$f":"AH624 * Discounting!AH$12","v":0},{"$f":"AI624 * Discounting!AI$12","v":0},{"$f":"AJ624 * Discounting!AJ$12","v":0},{"$f":"AK624 * Discounting!AK$12","v":0},{"$f":"AL624 * Discounting!AL$12","v":0},{"$f":"AM624 * Discounting!AM$12","v":0},{"$f":"AN624 * Discounting!AN$12","v":0},{"$f":"AO624 * Discounting!AO$12","v":0},{"$f":"AP624 * Discounting!AP$12","v":0},{"$f":"AQ624 * Discounting!AQ$12","v":0},{"$f":"AR624 * Discounting!AR$12","v":0},{"$f":"AS624 * Discounting!AS$12","v":0},{"$f":"AT624 * Discounting!AT$12","v":0},{"$f":"AU624 * Discounting!AU$12","v":0},{"$f":"AV624 * Discounting!AV$12","v":0},{"$f":"AW624 * Discounting!AW$12","v":0},{"$f":"AX624 * Discounting!AX$12","v":0},{"$f":"AY624 * Discounting!AY$12","v":0},{"$f":"AZ624 * Discounting!AZ$12","v":0},{"$f":"BA624 * Discounting!BA$12","v":0},{"$f":"BB624 * Discounting!BB$12","v":0},{"$f":"BC624 * Discounting!BC$12","v":0},{"$f":"BD624 * Discounting!BD$12","v":0},{"$f":"BE624 * Discounting!BE$12","v":0},{"$f":"BF624 * Discounting!BF$12","v":0},{"$f":"BG624 * Discounting!BG$12","v":0},{"$f":"BH624 * Discounting!BH$12","v":0},{"$f":"BI624 * Discounting!BI$12","v":0},{"$f":"BJ624 * Discounting!BJ$12","v":0},{"$f":"BK624 * Discounting!BK$12","v":0},{"$f":"BL624 * Discounting!BL$12","v":0},{"$f":"BM624 * Discounting!BM$12","v":0},{"$f":"BN624 * Discounting!BN$12","v":0},{"$f":"BO624 * Discounting!BO$12","v":0},{"$f":"BP624 * Discounting!BP$12","v":0},{"$f":"BQ624 * Discounting!BQ$12","v":0},{"$f":"BR624 * Discounting!BR$12","v":0},{"$f":"BS624 * Discounting!BS$12","v":0},{"$f":"BT624 * Discounting!BT$12","v":0},{"$f":"BU624 * Discounting!BU$12","v":0},{"$f":"BV624 * Discounting!BV$12","v":0},{"$f":"BW624 * Discounting!BW$12","v":0},{"$f":"BX624 * Discounting!BX$12","v":0},{"$f":"BY624 * Discounting!BY$12","v":0},{"$f":"BZ624 * Discounting!BZ$12","v":0},{"$f":"CA624 * Discounting!CA$12","v":0},{"$f":"CB624 * Discounting!CB$12","v":0},{"$f":"CC624 * Discounting!CC$12","v":0},{"$f":"CD624 * Discounting!CD$12","v":0},{"$f":"CE624 * Discounting!CE$12","v":0},{"$f":"CF624 * Discounting!CF$12","v":0},{"$f":"CG624 * Discounting!CG$12","v":0},{"$f":"CH624 * Discounting!CH$12","v":0},{"$f":"CI624 * Discounting!CI$12","v":0},{"$f":"CJ624 * Discounting!CJ$12","v":0},{"$f":"CK624 * Discounting!CK$12","v":0},{"$f":"CL624 * Discounting!CL$12","v":0},{"$f":"CM624 * Discounting!CM$12","v":0},{"$f":"CN624 * Discounting!CN$12","v":0},{"$f":"CO624 * Discounting!CO$12","v":0},{"$f":"CP624 * Discounting!CP$12","v":0},{"$f":"CQ624 * Discounting!CQ$12","v":0},{"$f":"CR624 * Discounting!CR$12","v":0},{"$f":"CS624 * Discounting!CS$12","v":0},{"$f":"CT624 * Discounting!CT$12","v":0},{"$f":"CU624 * Discounting!CU$12","v":0},{"$f":"CV624 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4362696883.9068298,null,{"$f":"J625 * Discounting!J$12","v":0},{"$f":"K625 * Discounting!K$12","v":0},{"$f":"L625 * Discounting!L$12","v":0},{"$f":"M625 * Discounting!M$12","v":0},{"$f":"N625 * Discounting!N$12","v":0},{"$f":"O625 * Discounting!O$12","v":0},{"$f":"P625 * Discounting!P$12","v":0},{"$f":"Q625 * Discounting!Q$12","v":0},{"$f":"R625 * Discounting!R$12","v":0},{"$f":"S625 * Discounting!S$12","v":0},{"$f":"T625 * Discounting!T$12","v":0},{"$f":"U625 * Discounting!U$12","v":0},{"$f":"V625 * Discounting!V$12","v":0},{"$f":"W625 * Discounting!W$12","v":0},{"$f":"X625 * Discounting!X$12","v":0},{"$f":"Y625 * Discounting!Y$12","v":0},{"$f":"Z625 * Discounting!Z$12","v":0},{"$f":"AA625 * Discounting!AA$12","v":0},{"$f":"AB625 * Discounting!AB$12","v":0},{"$f":"AC625 * Discounting!AC$12","v":0},{"$f":"AD625 * Discounting!AD$12","v":67649271.388703391},{"$f":"AE625 * Discounting!AE$12","v":135298542.77740678},{"$f":"AF625 * Discounting!AF$12","v":135298542.77740681},{"$f":"AG625 * Discounting!AG$12","v":135298542.77740678},{"$f":"AH625 * Discounting!AH$12","v":135298542.77740681},{"$f":"AI625 * Discounting!AI$12","v":135298542.77740681},{"$f":"AJ625 * Discounting!AJ$12","v":135298542.77740678},{"$f":"AK625 * Discounting!AK$12","v":135298542.77740681},{"$f":"AL625 * Discounting!AL$12","v":135298542.77740678},{"$f":"AM625 * Discounting!AM$12","v":135298542.77740678},{"$f":"AN625 * Discounting!AN$12","v":135298542.77740678},{"$f":"AO625 * Discounting!AO$12","v":135298542.77740678},{"$f":"AP625 * Discounting!AP$12","v":135298542.77740678},{"$f":"AQ625 * Discounting!AQ$12","v":135298542.77740678},{"$f":"AR625 * Discounting!AR$12","v":135298542.77740678},{"$f":"AS625 * Discounting!AS$12","v":135298542.77740681},{"$f":"AT625 * Discounting!AT$12","v":135298542.77740678},{"$f":"AU625 * Discounting!AU$12","v":135298542.77740678},{"$f":"AV625 * Discounting!AV$12","v":135298542.77740678},{"$f":"AW625 * Discounting!AW$12","v":135298542.77740678},{"$f":"AX625 * Discounting!AX$12","v":135298542.77740681},{"$f":"AY625 * Discounting!AY$12","v":135298542.77740678},{"$f":"AZ625 * Discounting!AZ$12","v":135298542.77740681},{"$f":"BA625 * Discounting!BA$12","v":135298542.77740678},{"$f":"BB625 * Discounting!BB$12","v":135298542.77740678},{"$f":"BC625 * Discounting!BC$12","v":135298542.77740678},{"$f":"BD625 * Discounting!BD$12","v":135298542.77740681},{"$f":"BE625 * Discounting!BE$12","v":135298542.77740678},{"$f":"BF625 * Discounting!BF$12","v":135298542.77740678},{"$f":"BG625 * Discounting!BG$12","v":135298542.77740678},{"$f":"BH625 * Discounting!BH$12","v":95870441.973026976},{"$f":"BI625 * Discounting!BI$12","v":77302878.147918612},{"$f":"BJ625 * Discounting!BJ$12","v":77302878.147918612},{"$f":"BK625 * Discounting!BK$12","v":77302878.147918612},{"$f":"BL625 * Discounting!BL$12","v":43610795.556549102},{"$f":"BM625 * Discounting!BM$12","v":0},{"$f":"BN625 * Discounting!BN$12","v":0},{"$f":"BO625 * Discounting!BO$12","v":0},{"$f":"BP625 * Discounting!BP$12","v":0},{"$f":"BQ625 * Discounting!BQ$12","v":0},{"$f":"BR625 * Discounting!BR$12","v":0},{"$f":"BS625 * Discounting!BS$12","v":0},{"$f":"BT625 * Discounting!BT$12","v":0},{"$f":"BU625 * Discounting!BU$12","v":0},{"$f":"BV625 * Discounting!BV$12","v":0},{"$f":"BW625 * Discounting!BW$12","v":0},{"$f":"BX625 * Discounting!BX$12","v":0},{"$f":"BY625 * Discounting!BY$12","v":0},{"$f":"BZ625 * Discounting!BZ$12","v":0},{"$f":"CA625 * Discounting!CA$12","v":0},{"$f":"CB625 * Discounting!CB$12","v":0},{"$f":"CC625 * Discounting!CC$12","v":0},{"$f":"CD625 * Discounting!CD$12","v":0},{"$f":"CE625 * Discounting!CE$12","v":0},{"$f":"CF625 * Discounting!CF$12","v":0},{"$f":"CG625 * Discounting!CG$12","v":0},{"$f":"CH625 * Discounting!CH$12","v":0},{"$f":"CI625 * Discounting!CI$12","v":0},{"$f":"CJ625 * Discounting!CJ$12","v":0},{"$f":"CK625 * Discounting!CK$12","v":0},{"$f":"CL625 * Discounting!CL$12","v":0},{"$f":"CM625 * Discounting!CM$12","v":0},{"$f":"CN625 * Discounting!CN$12","v":0},{"$f":"CO625 * Discounting!CO$12","v":0},{"$f":"CP625 * Discounting!CP$12","v":0},{"$f":"CQ625 * Discounting!CQ$12","v":0},{"$f":"CR625 * Discounting!CR$12","v":0},{"$f":"CS625 * Discounting!CS$12","v":0},{"$f":"CT625 * Discounting!CT$12","v":0},{"$f":"CU625 * Discounting!CU$12","v":0},{"$f":"CV625 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},644605025.64079273,null,{"$f":"J626 * Discounting!J$12","v":0},{"$f":"K626 * Discounting!K$12","v":0},{"$f":"L626 * Discounting!L$12","v":0},{"$f":"M626 * Discounting!M$12","v":0},{"$f":"N626 * Discounting!N$12","v":0},{"$f":"O626 * Discounting!O$12","v":0},{"$f":"P626 * Discounting!P$12","v":0},{"$f":"Q626 * Discounting!Q$12","v":0},{"$f":"R626 * Discounting!R$12","v":0},{"$f":"S626 * Discounting!S$12","v":0},{"$f":"T626 * Discounting!T$12","v":0},{"$f":"U626 * Discounting!U$12","v":0},{"$f":"V626 * Discounting!V$12","v":0},{"$f":"W626 * Discounting!W$12","v":0},{"$f":"X626 * Discounting!X$12","v":0},{"$f":"Y626 * Discounting!Y$12","v":0},{"$f":"Z626 * Discounting!Z$12","v":0},{"$f":"AA626 * Discounting!AA$12","v":0},{"$f":"AB626 * Discounting!AB$12","v":0},{"$f":"AC626 * Discounting!AC$12","v":0},{"$f":"AD626 * Discounting!AD$12","v":10066742.790966623},{"$f":"AE626 * Discounting!AE$12","v":20133485.581933245},{"$f":"AF626 * Discounting!AF$12","v":20133485.581933245},{"$f":"AG626 * Discounting!AG$12","v":20133485.581933245},{"$f":"AH626 * Discounting!AH$12","v":20133485.581933245},{"$f":"AI626 * Discounting!AI$12","v":20133485.581933245},{"$f":"AJ626 * Discounting!AJ$12","v":20133485.581933245},{"$f":"AK626 * Discounting!AK$12","v":20133485.581933245},{"$f":"AL626 * Discounting!AL$12","v":20133485.581933245},{"$f":"AM626 * Discounting!AM$12","v":20133485.581933245},{"$f":"AN626 * Discounting!AN$12","v":20133485.581933245},{"$f":"AO626 * Discounting!AO$12","v":20133485.581933245},{"$f":"AP626 * Discounting!AP$12","v":20133485.581933245},{"$f":"AQ626 * Discounting!AQ$12","v":20133485.581933245},{"$f":"AR626 * Discounting!AR$12","v":20133485.581933245},{"$f":"AS626 * Discounting!AS$12","v":20133485.581933245},{"$f":"AT626 * Discounting!AT$12","v":20133485.581933245},{"$f":"AU626 * Discounting!AU$12","v":20133485.581933245},{"$f":"AV626 * Discounting!AV$12","v":20133485.581933245},{"$f":"AW626 * Discounting!AW$12","v":20133485.581933245},{"$f":"AX626 * Discounting!AX$12","v":20133485.581933245},{"$f":"AY626 * Discounting!AY$12","v":20133485.581933245},{"$f":"AZ626 * Discounting!AZ$12","v":20133485.581933245},{"$f":"BA626 * Discounting!BA$12","v":20133485.581933245},{"$f":"BB626 * Discounting!BB$12","v":20133485.581933245},{"$f":"BC626 * Discounting!BC$12","v":20133485.581933245},{"$f":"BD626 * Discounting!BD$12","v":20133485.581933245},{"$f":"BE626 * Discounting!BE$12","v":20133485.581933245},{"$f":"BF626 * Discounting!BF$12","v":20133485.581933245},{"$f":"BG626 * Discounting!BG$12","v":20133485.581933245},{"$f":"BH626 * Discounting!BH$12","v":13589516.677548245},{"$f":"BI626 * Discounting!BI$12","v":10507817.132735383},{"$f":"BJ626 * Discounting!BJ$12","v":10507817.132735383},{"$f":"BK626 * Discounting!BK$12","v":10507817.132735383},{"$f":"BL626 * Discounting!BL$12","v":5554232.8980072672},{"$f":"BM626 * Discounting!BM$12","v":0},{"$f":"BN626 * Discounting!BN$12","v":0},{"$f":"BO626 * Discounting!BO$12","v":0},{"$f":"BP626 * Discounting!BP$12","v":0},{"$f":"BQ626 * Discounting!BQ$12","v":0},{"$f":"BR626 * Discounting!BR$12","v":0},{"$f":"BS626 * Discounting!BS$12","v":0},{"$f":"BT626 * Discounting!BT$12","v":0},{"$f":"BU626 * Discounting!BU$12","v":0},{"$f":"BV626 * Discounting!BV$12","v":0},{"$f":"BW626 * Discounting!BW$12","v":0},{"$f":"BX626 * Discounting!BX$12","v":0},{"$f":"BY626 * Discounting!BY$12","v":0},{"$f":"BZ626 * Discounting!BZ$12","v":0},{"$f":"CA626 * Discounting!CA$12","v":0},{"$f":"CB626 * Discounting!CB$12","v":0},{"$f":"CC626 * Discounting!CC$12","v":0},{"$f":"CD626 * Discounting!CD$12","v":0},{"$f":"CE626 * Discounting!CE$12","v":0},{"$f":"CF626 * Discounting!CF$12","v":0},{"$f":"CG626 * Discounting!CG$12","v":0},{"$f":"CH626 * Discounting!CH$12","v":0},{"$f":"CI626 * Discounting!CI$12","v":0},{"$f":"CJ626 * Discounting!CJ$12","v":0},{"$f":"CK626 * Discounting!CK$12","v":0},{"$f":"CL626 * Discounting!CL$12","v":0},{"$f":"CM626 * Discounting!CM$12","v":0},{"$f":"CN626 * Discounting!CN$12","v":0},{"$f":"CO626 * Discounting!CO$12","v":0},{"$f":"CP626 * Discounting!CP$12","v":0},{"$f":"CQ626 * Discounting!CQ$12","v":0},{"$f":"CR626 * Discounting!CR$12","v":0},{"$f":"CS626 * Discounting!CS$12","v":0},{"$f":"CT626 * Discounting!CT$12","v":0},{"$f":"CU626 * Discounting!CU$12","v":0},{"$f":"CV626 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},12691846057.973076,null,{"$f":"J627 * Discounting!J$12","v":0},{"$f":"K627 * Discounting!K$12","v":0},{"$f":"L627 * Discounting!L$12","v":0},{"$f":"M627 * Discounting!M$12","v":0},{"$f":"N627 * Discounting!N$12","v":0},{"$f":"O627 * Discounting!O$12","v":0},{"$f":"P627 * Discounting!P$12","v":0},{"$f":"Q627 * Discounting!Q$12","v":0},{"$f":"R627 * Discounting!R$12","v":0},{"$f":"S627 * Discounting!S$12","v":0},{"$f":"T627 * Discounting!T$12","v":0},{"$f":"U627 * Discounting!U$12","v":0},{"$f":"V627 * Discounting!V$12","v":0},{"$f":"W627 * Discounting!W$12","v":0},{"$f":"X627 * Discounting!X$12","v":0},{"$f":"Y627 * Discounting!Y$12","v":0},{"$f":"Z627 * Discounting!Z$12","v":0},{"$f":"AA627 * Discounting!AA$12","v":0},{"$f":"AB627 * Discounting!AB$12","v":0},{"$f":"AC627 * Discounting!AC$12","v":0},{"$f":"AD627 * Discounting!AD$12","v":79711088.788313806},{"$f":"AE627 * Discounting!AE$12","v":187853599.80192456},{"$f":"AF627 * Discounting!AF$12","v":187853599.80192459},{"$f":"AG627 * Discounting!AG$12","v":187853599.80192459},{"$f":"AH627 * Discounting!AH$12","v":187853599.80192459},{"$f":"AI627 * Discounting!AI$12","v":187853599.80192453},{"$f":"AJ627 * Discounting!AJ$12","v":187853599.80192465},{"$f":"AK627 * Discounting!AK$12","v":187853599.80192453},{"$f":"AL627 * Discounting!AL$12","v":187853599.80192459},{"$f":"AM627 * Discounting!AM$12","v":187853599.80192456},{"$f":"AN627 * Discounting!AN$12","v":187853599.80192453},{"$f":"AO627 * Discounting!AO$12","v":222593608.86144823},{"$f":"AP627 * Discounting!AP$12","v":321778862.10907489},{"$f":"AQ627 * Discounting!AQ$12","v":576976645.58830762},{"$f":"AR627 * Discounting!AR$12","v":594708204.13356733},{"$f":"AS627 * Discounting!AS$12","v":594724762.26227224},{"$f":"AT627 * Discounting!AT$12","v":594740995.72178674},{"$f":"AU627 * Discounting!AU$12","v":594756910.87817383},{"$f":"AV627 * Discounting!AV$12","v":251664157.74917561},{"$f":"AW627 * Discounting!AW$12","v":251679454.90064311},{"$f":"AX627 * Discounting!AX$12","v":245677892.36044675},{"$f":"AY627 * Discounting!AY$12","v":249099352.03990126},{"$f":"AZ627 * Discounting!AZ$12","v":594831926.32337511},{"$f":"BA627 * Discounting!BA$12","v":593154843.77288508},{"$f":"BB627 * Discounting!BB$12","v":594859913.62817645},{"$f":"BC627 * Discounting!BC$12","v":594873497.06090879},{"$f":"BD627 * Discounting!BD$12","v":594886814.15182269},{"$f":"BE627 * Discounting!BE$12","v":594899870.12330699},{"$f":"BF627 * Discounting!BF$12","v":594912670.09535038},{"$f":"BG627 * Discounting!BG$12","v":442168278.82763845},{"$f":"BH627 * Discounting!BH$12","v":417961214.94839644},{"$f":"BI627 * Discounting!BI$12","v":348379909.79883158},{"$f":"BJ627 * Discounting!BJ$12","v":350590746.28909588},{"$f":"BK627 * Discounting!BK$12","v":351447343.63683343},{"$f":"BL627 * Discounting!BL$12","v":162231095.90409899},{"$f":"BM627 * Discounting!BM$12","v":0},{"$f":"BN627 * Discounting!BN$12","v":0},{"$f":"BO627 * Discounting!BO$12","v":0},{"$f":"BP627 * Discounting!BP$12","v":0},{"$f":"BQ627 * Discounting!BQ$12","v":0},{"$f":"BR627 * Discounting!BR$12","v":0},{"$f":"BS627 * Discounting!BS$12","v":0},{"$f":"BT627 * Discounting!BT$12","v":0},{"$f":"BU627 * Discounting!BU$12","v":0},{"$f":"BV627 * Discounting!BV$12","v":0},{"$f":"BW627 * Discounting!BW$12","v":0},{"$f":"BX627 * Discounting!BX$12","v":0},{"$f":"BY627 * Discounting!BY$12","v":0},{"$f":"BZ627 * Discounting!BZ$12","v":0},{"$f":"CA627 * Discounting!CA$12","v":0},{"$f":"CB627 * Discounting!CB$12","v":0},{"$f":"CC627 * Discounting!CC$12","v":0},{"$f":"CD627 * Discounting!CD$12","v":0},{"$f":"CE627 * Discounting!CE$12","v":0},{"$f":"CF627 * Discounting!CF$12","v":0},{"$f":"CG627 * Discounting!CG$12","v":0},{"$f":"CH627 * Discounting!CH$12","v":0},{"$f":"CI627 * Discounting!CI$12","v":0},{"$f":"CJ627 * Discounting!CJ$12","v":0},{"$f":"CK627 * Discounting!CK$12","v":0},{"$f":"CL627 * Discounting!CL$12","v":0},{"$f":"CM627 * Discounting!CM$12","v":0},{"$f":"CN627 * Discounting!CN$12","v":0},{"$f":"CO627 * Discounting!CO$12","v":0},{"$f":"CP627 * Discounting!CP$12","v":0},{"$f":"CQ627 * Discounting!CQ$12","v":0},{"$f":"CR627 * Discounting!CR$12","v":0},{"$f":"CS627 * Discounting!CS$12","v":0},{"$f":"CT627 * Discounting!CT$12","v":0},{"$f":"CU627 * Discounting!CU$12","v":0},{"$f":"CV627 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},31816978273.564747,null,{"$f":"J628 * Discounting!J$12","v":0},{"$f":"K628 * Discounting!K$12","v":0},{"$f":"L628 * Discounting!L$12","v":0},{"$f":"M628 * Discounting!M$12","v":0},{"$f":"N628 * Discounting!N$12","v":0},{"$f":"O628 * Discounting!O$12","v":0},{"$f":"P628 * Discounting!P$12","v":0},{"$f":"Q628 * Discounting!Q$12","v":0},{"$f":"R628 * Discounting!R$12","v":0},{"$f":"S628 * Discounting!S$12","v":0},{"$f":"T628 * Discounting!T$12","v":0},{"$f":"U628 * Discounting!U$12","v":0},{"$f":"V628 * Discounting!V$12","v":0},{"$f":"W628 * Discounting!W$12","v":0},{"$f":"X628 * Discounting!X$12","v":0},{"$f":"Y628 * Discounting!Y$12","v":0},{"$f":"Z628 * Discounting!Z$12","v":0},{"$f":"AA628 * Discounting!AA$12","v":0},{"$f":"AB628 * Discounting!AB$12","v":0},{"$f":"AC628 * Discounting!AC$12","v":0},{"$f":"AD628 * Discounting!AD$12","v":0},{"$f":"AE628 * Discounting!AE$12","v":93672159.241400689},{"$f":"AF628 * Discounting!AF$12","v":138042371.41385362},{"$f":"AG628 * Discounting!AG$12","v":175248934.06380522},{"$f":"AH628 * Discounting!AH$12","v":229395968.95461664},{"$f":"AI628 * Discounting!AI$12","v":346935600.67089576},{"$f":"AJ628 * Discounting!AJ$12","v":836992893.91681385},{"$f":"AK628 * Discounting!AK$12","v":845853943.64253926},{"$f":"AL628 * Discounting!AL$12","v":961539205.66320693},{"$f":"AM628 * Discounting!AM$12","v":1027242053.0574226},{"$f":"AN628 * Discounting!AN$12","v":1096856517.1131124},{"$f":"AO628 * Discounting!AO$12","v":1091792057.6861005},{"$f":"AP628 * Discounting!AP$12","v":1103049072.1257234},{"$f":"AQ628 * Discounting!AQ$12","v":1102151113.811543},{"$f":"AR628 * Discounting!AR$12","v":1169002536.8390658},{"$f":"AS628 * Discounting!AS$12","v":1238969471.3721356},{"$f":"AT628 * Discounting!AT$12","v":1263343640.6751761},{"$f":"AU628 * Discounting!AU$12","v":1275175969.4766331},{"$f":"AV628 * Discounting!AV$12","v":1316198575.1551604},{"$f":"AW628 * Discounting!AW$12","v":1265246442.7130275},{"$f":"AX628 * Discounting!AX$12","v":1216006183.5935259},{"$f":"AY628 * Discounting!AY$12","v":1165734703.1497464},{"$f":"AZ628 * Discounting!AZ$12","v":1076381531.3604856},{"$f":"BA628 * Discounting!BA$12","v":1127573586.486413},{"$f":"BB628 * Discounting!BB$12","v":1177113405.8928676},{"$f":"BC628 * Discounting!BC$12","v":1231005248.6373768},{"$f":"BD628 * Discounting!BD$12","v":1283373279.2749178},{"$f":"BE628 * Discounting!BE$12","v":1287277099.1770437},{"$f":"BF628 * Discounting!BF$12","v":1291336089.0086436},{"$f":"BG628 * Discounting!BG$12","v":1317107540.368885},{"$f":"BH628 * Discounting!BH$12","v":806066049.61953497},{"$f":"BI628 * Discounting!BI$12","v":639478834.47911131},{"$f":"BJ628 * Discounting!BJ$12","v":646532907.93397462},{"$f":"BK628 * Discounting!BK$12","v":653930522.63533342},{"$f":"BL628 * Discounting!BL$12","v":321352764.35465801},{"$f":"BM628 * Discounting!BM$12","v":0},{"$f":"BN628 * Discounting!BN$12","v":0},{"$f":"BO628 * Discounting!BO$12","v":0},{"$f":"BP628 * Discounting!BP$12","v":0},{"$f":"BQ628 * Discounting!BQ$12","v":0},{"$f":"BR628 * Discounting!BR$12","v":0},{"$f":"BS628 * Discounting!BS$12","v":0},{"$f":"BT628 * Discounting!BT$12","v":0},{"$f":"BU628 * Discounting!BU$12","v":0},{"$f":"BV628 * Discounting!BV$12","v":0},{"$f":"BW628 * Discounting!BW$12","v":0},{"$f":"BX628 * Discounting!BX$12","v":0},{"$f":"BY628 * Discounting!BY$12","v":0},{"$f":"BZ628 * Discounting!BZ$12","v":0},{"$f":"CA628 * Discounting!CA$12","v":0},{"$f":"CB628 * Discounting!CB$12","v":0},{"$f":"CC628 * Discounting!CC$12","v":0},{"$f":"CD628 * Discounting!CD$12","v":0},{"$f":"CE628 * Discounting!CE$12","v":0},{"$f":"CF628 * Discounting!CF$12","v":0},{"$f":"CG628 * Discounting!CG$12","v":0},{"$f":"CH628 * Discounting!CH$12","v":0},{"$f":"CI628 * Discounting!CI$12","v":0},{"$f":"CJ628 * Discounting!CJ$12","v":0},{"$f":"CK628 * Discounting!CK$12","v":0},{"$f":"CL628 * Discounting!CL$12","v":0},{"$f":"CM628 * Discounting!CM$12","v":0},{"$f":"CN628 * Discounting!CN$12","v":0},{"$f":"CO628 * Discounting!CO$12","v":0},{"$f":"CP628 * Discounting!CP$12","v":0},{"$f":"CQ628 * Discounting!CQ$12","v":0},{"$f":"CR628 * Discounting!CR$12","v":0},{"$f":"CS628 * Discounting!CS$12","v":0},{"$f":"CT628 * Discounting!CT$12","v":0},{"$f":"CU628 * Discounting!CU$12","v":0},{"$f":"CV628 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J629 * Discounting!J$12","v":0},{"$f":"K629 * Discounting!K$12","v":0},{"$f":"L629 * Discounting!L$12","v":0},{"$f":"M629 * Discounting!M$12","v":0},{"$f":"N629 * Discounting!N$12","v":0},{"$f":"O629 * Discounting!O$12","v":0},{"$f":"P629 * Discounting!P$12","v":0},{"$f":"Q629 * Discounting!Q$12","v":0},{"$f":"R629 * Discounting!R$12","v":0},{"$f":"S629 * Discounting!S$12","v":0},{"$f":"T629 * Discounting!T$12","v":0},{"$f":"U629 * Discounting!U$12","v":0},{"$f":"V629 * Discounting!V$12","v":0},{"$f":"W629 * Discounting!W$12","v":0},{"$f":"X629 * Discounting!X$12","v":0},{"$f":"Y629 * Discounting!Y$12","v":0},{"$f":"Z629 * Discounting!Z$12","v":0},{"$f":"AA629 * Discounting!AA$12","v":0},{"$f":"AB629 * Discounting!AB$12","v":0},{"$f":"AC629 * Discounting!AC$12","v":0},{"$f":"AD629 * Discounting!AD$12","v":0},{"$f":"AE629 * Discounting!AE$12","v":0},{"$f":"AF629 * Discounting!AF$12","v":0},{"$f":"AG629 * Discounting!AG$12","v":0},{"$f":"AH629 * Discounting!AH$12","v":0},{"$f":"AI629 * Discounting!AI$12","v":0},{"$f":"AJ629 * Discounting!AJ$12","v":0},{"$f":"AK629 * Discounting!AK$12","v":0},{"$f":"AL629 * Discounting!AL$12","v":0},{"$f":"AM629 * Discounting!AM$12","v":0},{"$f":"AN629 * Discounting!AN$12","v":0},{"$f":"AO629 * Discounting!AO$12","v":0},{"$f":"AP629 * Discounting!AP$12","v":0},{"$f":"AQ629 * Discounting!AQ$12","v":0},{"$f":"AR629 * Discounting!AR$12","v":0},{"$f":"AS629 * Discounting!AS$12","v":0},{"$f":"AT629 * Discounting!AT$12","v":0},{"$f":"AU629 * Discounting!AU$12","v":0},{"$f":"AV629 * Discounting!AV$12","v":0},{"$f":"AW629 * Discounting!AW$12","v":0},{"$f":"AX629 * Discounting!AX$12","v":0},{"$f":"AY629 * Discounting!AY$12","v":0},{"$f":"AZ629 * Discounting!AZ$12","v":0},{"$f":"BA629 * Discounting!BA$12","v":0},{"$f":"BB629 * Discounting!BB$12","v":0},{"$f":"BC629 * Discounting!BC$12","v":0},{"$f":"BD629 * Discounting!BD$12","v":0},{"$f":"BE629 * Discounting!BE$12","v":0},{"$f":"BF629 * Discounting!BF$12","v":0},{"$f":"BG629 * Discounting!BG$12","v":0},{"$f":"BH629 * Discounting!BH$12","v":0},{"$f":"BI629 * Discounting!BI$12","v":0},{"$f":"BJ629 * Discounting!BJ$12","v":0},{"$f":"BK629 * Discounting!BK$12","v":0},{"$f":"BL629 * Discounting!BL$12","v":0},{"$f":"BM629 * Discounting!BM$12","v":0},{"$f":"BN629 * Discounting!BN$12","v":0},{"$f":"BO629 * Discounting!BO$12","v":0},{"$f":"BP629 * Discounting!BP$12","v":0},{"$f":"BQ629 * Discounting!BQ$12","v":0},{"$f":"BR629 * Discounting!BR$12","v":0},{"$f":"BS629 * Discounting!BS$12","v":0},{"$f":"BT629 * Discounting!BT$12","v":0},{"$f":"BU629 * Discounting!BU$12","v":0},{"$f":"BV629 * Discounting!BV$12","v":0},{"$f":"BW629 * Discounting!BW$12","v":0},{"$f":"BX629 * Discounting!BX$12","v":0},{"$f":"BY629 * Discounting!BY$12","v":0},{"$f":"BZ629 * Discounting!BZ$12","v":0},{"$f":"CA629 * Discounting!CA$12","v":0},{"$f":"CB629 * Discounting!CB$12","v":0},{"$f":"CC629 * Discounting!CC$12","v":0},{"$f":"CD629 * Discounting!CD$12","v":0},{"$f":"CE629 * Discounting!CE$12","v":0},{"$f":"CF629 * Discounting!CF$12","v":0},{"$f":"CG629 * Discounting!CG$12","v":0},{"$f":"CH629 * Discounting!CH$12","v":0},{"$f":"CI629 * Discounting!CI$12","v":0},{"$f":"CJ629 * Discounting!CJ$12","v":0},{"$f":"CK629 * Discounting!CK$12","v":0},{"$f":"CL629 * Discounting!CL$12","v":0},{"$f":"CM629 * Discounting!CM$12","v":0},{"$f":"CN629 * Discounting!CN$12","v":0},{"$f":"CO629 * Discounting!CO$12","v":0},{"$f":"CP629 * Discounting!CP$12","v":0},{"$f":"CQ629 * Discounting!CQ$12","v":0},{"$f":"CR629 * Discounting!CR$12","v":0},{"$f":"CS629 * Discounting!CS$12","v":0},{"$f":"CT629 * Discounting!CT$12","v":0},{"$f":"CU629 * Discounting!CU$12","v":0},{"$f":"CV629 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},11619663759.416174,null,{"$f":"J630 * Discounting!J$12","v":0},{"$f":"K630 * Discounting!K$12","v":0},{"$f":"L630 * Discounting!L$12","v":0},{"$f":"M630 * Discounting!M$12","v":0},{"$f":"N630 * Discounting!N$12","v":0},{"$f":"O630 * Discounting!O$12","v":0},{"$f":"P630 * Discounting!P$12","v":0},{"$f":"Q630 * Discounting!Q$12","v":0},{"$f":"R630 * Discounting!R$12","v":0},{"$f":"S630 * Discounting!S$12","v":0},{"$f":"T630 * Discounting!T$12","v":0},{"$f":"U630 * Discounting!U$12","v":0},{"$f":"V630 * Discounting!V$12","v":0},{"$f":"W630 * Discounting!W$12","v":0},{"$f":"X630 * Discounting!X$12","v":0},{"$f":"Y630 * Discounting!Y$12","v":0},{"$f":"Z630 * Discounting!Z$12","v":0},{"$f":"AA630 * Discounting!AA$12","v":0},{"$f":"AB630 * Discounting!AB$12","v":0},{"$f":"AC630 * Discounting!AC$12","v":0},{"$f":"AD630 * Discounting!AD$12","v":0},{"$f":"AE630 * Discounting!AE$12","v":0},{"$f":"AF630 * Discounting!AF$12","v":39291755.936499067},{"$f":"AG630 * Discounting!AG$12","v":255493030.79296225},{"$f":"AH630 * Discounting!AH$12","v":257250933.89001918},{"$f":"AI630 * Discounting!AI$12","v":253564141.69906807},{"$f":"AJ630 * Discounting!AJ$12","v":255253783.27640069},{"$f":"AK630 * Discounting!AK$12","v":256910294.62672687},{"$f":"AL630 * Discounting!AL$12","v":262380670.89953533},{"$f":"AM630 * Discounting!AM$12","v":278459717.0827052},{"$f":"AN630 * Discounting!AN$12","v":280237341.33797771},{"$f":"AO630 * Discounting!AO$12","v":280382586.21599084},{"$f":"AP630 * Discounting!AP$12","v":280189851.67878723},{"$f":"AQ630 * Discounting!AQ$12","v":280950093.25701922},{"$f":"AR630 * Discounting!AR$12","v":286223711.05332428},{"$f":"AS630 * Discounting!AS$12","v":471514232.00236392},{"$f":"AT630 * Discounting!AT$12","v":471517160.53734088},{"$f":"AU630 * Discounting!AU$12","v":471520031.6500634},{"$f":"AV630 * Discounting!AV$12","v":476956584.8136735},{"$f":"AW630 * Discounting!AW$12","v":476959344.43758976},{"$f":"AX630 * Discounting!AX$12","v":475875448.09333235},{"$f":"AY630 * Discounting!AY$12","v":476492473.83015132},{"$f":"AZ630 * Discounting!AZ$12","v":471533564.52362514},{"$f":"BA630 * Discounting!BA$12","v":471231471.49356902},{"$f":"BB630 * Discounting!BB$12","v":471538613.46596235},{"$f":"BC630 * Discounting!BC$12","v":479041063.9330256},{"$f":"BD630 * Discounting!BD$12","v":479043466.35171509},{"$f":"BE630 * Discounting!BE$12","v":479045821.66415578},{"$f":"BF630 * Discounting!BF$12","v":479048130.79399955},{"$f":"BG630 * Discounting!BG$12","v":491895846.50660789},{"$f":"BH630 * Discounting!BH$12","v":314344037.61972302},{"$f":"BI630 * Discounting!BI$12","v":251351503.12842917},{"$f":"BJ630 * Discounting!BJ$12","v":251866944.1846973},{"$f":"BK630 * Discounting!BK$12","v":252021417.21856111},{"$f":"BL630 * Discounting!BL$12","v":140278691.42057306},{"$f":"BM630 * Discounting!BM$12","v":0},{"$f":"BN630 * Discounting!BN$12","v":0},{"$f":"BO630 * Discounting!BO$12","v":0},{"$f":"BP630 * Discounting!BP$12","v":0},{"$f":"BQ630 * Discounting!BQ$12","v":0},{"$f":"BR630 * Discounting!BR$12","v":0},{"$f":"BS630 * Discounting!BS$12","v":0},{"$f":"BT630 * Discounting!BT$12","v":0},{"$f":"BU630 * Discounting!BU$12","v":0},{"$f":"BV630 * Discounting!BV$12","v":0},{"$f":"BW630 * Discounting!BW$12","v":0},{"$f":"BX630 * Discounting!BX$12","v":0},{"$f":"BY630 * Discounting!BY$12","v":0},{"$f":"BZ630 * Discounting!BZ$12","v":0},{"$f":"CA630 * Discounting!CA$12","v":0},{"$f":"CB630 * Discounting!CB$12","v":0},{"$f":"CC630 * Discounting!CC$12","v":0},{"$f":"CD630 * Discounting!CD$12","v":0},{"$f":"CE630 * Discounting!CE$12","v":0},{"$f":"CF630 * Discounting!CF$12","v":0},{"$f":"CG630 * Discounting!CG$12","v":0},{"$f":"CH630 * Discounting!CH$12","v":0},{"$f":"CI630 * Discounting!CI$12","v":0},{"$f":"CJ630 * Discounting!CJ$12","v":0},{"$f":"CK630 * Discounting!CK$12","v":0},{"$f":"CL630 * Discounting!CL$12","v":0},{"$f":"CM630 * Discounting!CM$12","v":0},{"$f":"CN630 * Discounting!CN$12","v":0},{"$f":"CO630 * Discounting!CO$12","v":0},{"$f":"CP630 * Discounting!CP$12","v":0},{"$f":"CQ630 * Discounting!CQ$12","v":0},{"$f":"CR630 * Discounting!CR$12","v":0},{"$f":"CS630 * Discounting!CS$12","v":0},{"$f":"CT630 * Discounting!CT$12","v":0},{"$f":"CU630 * Discounting!CU$12","v":0},{"$f":"CV630 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},7341908043.1923037,null,{"$f":"J631 * Discounting!J$12","v":0},{"$f":"K631 * Discounting!K$12","v":0},{"$f":"L631 * Discounting!L$12","v":0},{"$f":"M631 * Discounting!M$12","v":0},{"$f":"N631 * Discounting!N$12","v":0},{"$f":"O631 * Discounting!O$12","v":0},{"$f":"P631 * Discounting!P$12","v":0},{"$f":"Q631 * Discounting!Q$12","v":0},{"$f":"R631 * Discounting!R$12","v":0},{"$f":"S631 * Discounting!S$12","v":0},{"$f":"T631 * Discounting!T$12","v":0},{"$f":"U631 * Discounting!U$12","v":0},{"$f":"V631 * Discounting!V$12","v":0},{"$f":"W631 * Discounting!W$12","v":0},{"$f":"X631 * Discounting!X$12","v":0},{"$f":"Y631 * Discounting!Y$12","v":0},{"$f":"Z631 * Discounting!Z$12","v":0},{"$f":"AA631 * Discounting!AA$12","v":0},{"$f":"AB631 * Discounting!AB$12","v":0},{"$f":"AC631 * Discounting!AC$12","v":0},{"$f":"AD631 * Discounting!AD$12","v":0},{"$f":"AE631 * Discounting!AE$12","v":0},{"$f":"AF631 * Discounting!AF$12","v":117301866.64857882},{"$f":"AG631 * Discounting!AG$12","v":212418834.30728555},{"$f":"AH631 * Discounting!AH$12","v":208586243.60555559},{"$f":"AI631 * Discounting!AI$12","v":193514167.46207166},{"$f":"AJ631 * Discounting!AJ$12","v":146029115.55707926},{"$f":"AK631 * Discounting!AK$12","v":146633870.79980022},{"$f":"AL631 * Discounting!AL$12","v":147204997.84801289},{"$f":"AM631 * Discounting!AM$12","v":147742502.97062311},{"$f":"AN631 * Discounting!AN$12","v":148246372.720393},{"$f":"AO631 * Discounting!AO$12","v":148716573.73273587},{"$f":"AP631 * Discounting!AP$12","v":149153052.5108214},{"$f":"AQ631 * Discounting!AQ$12","v":149555735.19673228},{"$f":"AR631 * Discounting!AR$12","v":149924527.32839969},{"$f":"AS631 * Discounting!AS$12","v":229967730.67258281},{"$f":"AT631 * Discounting!AT$12","v":287561515.54685771},{"$f":"AU631 * Discounting!AU$12","v":296850431.53739369},{"$f":"AV631 * Discounting!AV$12","v":297641068.8167901},{"$f":"AW631 * Discounting!AW$12","v":302738765.72252798},{"$f":"AX631 * Discounting!AX$12","v":306687284.9246465},{"$f":"AY631 * Discounting!AY$12","v":312269756.1321615},{"$f":"AZ631 * Discounting!AZ$12","v":316742054.93521416},{"$f":"BA631 * Discounting!BA$12","v":311350965.69557083},{"$f":"BB631 * Discounting!BB$12","v":306673411.53007936},{"$f":"BC631 * Discounting!BC$12","v":308036432.6759854},{"$f":"BD631 * Discounting!BD$12","v":302801791.78905177},{"$f":"BE631 * Discounting!BE$12","v":302413529.58003581},{"$f":"BF631 * Discounting!BF$12","v":302009708.81373519},{"$f":"BG631 * Discounting!BG$12","v":310995507.81905854},{"$f":"BH631 * Discounting!BH$12","v":202303028.89579719},{"$f":"BI631 * Discounting!BI$12","v":162268469.3676751},{"$f":"BJ631 * Discounting!BJ$12","v":162026958.97283009},{"$f":"BK631 * Discounting!BK$12","v":161426223.23317161},{"$f":"BL631 * Discounting!BL$12","v":94115545.843049943},{"$f":"BM631 * Discounting!BM$12","v":0},{"$f":"BN631 * Discounting!BN$12","v":0},{"$f":"BO631 * Discounting!BO$12","v":0},{"$f":"BP631 * Discounting!BP$12","v":0},{"$f":"BQ631 * Discounting!BQ$12","v":0},{"$f":"BR631 * Discounting!BR$12","v":0},{"$f":"BS631 * Discounting!BS$12","v":0},{"$f":"BT631 * Discounting!BT$12","v":0},{"$f":"BU631 * Discounting!BU$12","v":0},{"$f":"BV631 * Discounting!BV$12","v":0},{"$f":"BW631 * Discounting!BW$12","v":0},{"$f":"BX631 * Discounting!BX$12","v":0},{"$f":"BY631 * Discounting!BY$12","v":0},{"$f":"BZ631 * Discounting!BZ$12","v":0},{"$f":"CA631 * Discounting!CA$12","v":0},{"$f":"CB631 * Discounting!CB$12","v":0},{"$f":"CC631 * Discounting!CC$12","v":0},{"$f":"CD631 * Discounting!CD$12","v":0},{"$f":"CE631 * Discounting!CE$12","v":0},{"$f":"CF631 * Discounting!CF$12","v":0},{"$f":"CG631 * Discounting!CG$12","v":0},{"$f":"CH631 * Discounting!CH$12","v":0},{"$f":"CI631 * Discounting!CI$12","v":0},{"$f":"CJ631 * Discounting!CJ$12","v":0},{"$f":"CK631 * Discounting!CK$12","v":0},{"$f":"CL631 * Discounting!CL$12","v":0},{"$f":"CM631 * Discounting!CM$12","v":0},{"$f":"CN631 * Discounting!CN$12","v":0},{"$f":"CO631 * Discounting!CO$12","v":0},{"$f":"CP631 * Discounting!CP$12","v":0},{"$f":"CQ631 * Discounting!CQ$12","v":0},{"$f":"CR631 * Discounting!CR$12","v":0},{"$f":"CS631 * Discounting!CS$12","v":0},{"$f":"CT631 * Discounting!CT$12","v":0},{"$f":"CU631 * Discounting!CU$12","v":0},{"$f":"CV631 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},985665586.96944797,null,{"$f":"J632 * Discounting!J$12","v":0},{"$f":"K632 * Discounting!K$12","v":0},{"$f":"L632 * Discounting!L$12","v":0},{"$f":"M632 * Discounting!M$12","v":0},{"$f":"N632 * Discounting!N$12","v":0},{"$f":"O632 * Discounting!O$12","v":0},{"$f":"P632 * Discounting!P$12","v":0},{"$f":"Q632 * Discounting!Q$12","v":0},{"$f":"R632 * Discounting!R$12","v":0},{"$f":"S632 * Discounting!S$12","v":0},{"$f":"T632 * Discounting!T$12","v":0},{"$f":"U632 * Discounting!U$12","v":0},{"$f":"V632 * Discounting!V$12","v":0},{"$f":"W632 * Discounting!W$12","v":0},{"$f":"X632 * Discounting!X$12","v":0},{"$f":"Y632 * Discounting!Y$12","v":0},{"$f":"Z632 * Discounting!Z$12","v":0},{"$f":"AA632 * Discounting!AA$12","v":0},{"$f":"AB632 * Discounting!AB$12","v":0},{"$f":"AC632 * Discounting!AC$12","v":0},{"$f":"AD632 * Discounting!AD$12","v":121710621.5416002},{"$f":"AE632 * Discounting!AE$12","v":113819309.50848828},{"$f":"AF632 * Discounting!AF$12","v":105917584.20613518},{"$f":"AG632 * Discounting!AG$12","v":98000695.469958663},{"$f":"AH632 * Discounting!AH$12","v":90063837.645468667},{"$f":"AI632 * Discounting!AI$12","v":82102146.217392743},{"$f":"AJ632 * Discounting!AJ$12","v":74110694.371130243},{"$f":"AK632 * Discounting!AK$12","v":66084489.483848184},{"$f":"AL632 * Discounting!AL$12","v":58018469.542465612},{"$f":"AM632 * Discounting!AM$12","v":49907499.485702321},{"$f":"AN632 * Discounting!AN$12","v":41746367.467295699},{"$f":"AO632 * Discounting!AO$12","v":33529781.037414853},{"$f":"AP632 * Discounting!AP$12","v":25252363.23922386},{"$f":"AQ632 * Discounting!AQ$12","v":16908648.617465831},{"$f":"AR632 * Discounting!AR$12","v":8493079.1358577013},{"$f":"AS632 * Discounting!AS$12","v":0},{"$f":"AT632 * Discounting!AT$12","v":0},{"$f":"AU632 * Discounting!AU$12","v":0},{"$f":"AV632 * Discounting!AV$12","v":0},{"$f":"AW632 * Discounting!AW$12","v":0},{"$f":"AX632 * Discounting!AX$12","v":0},{"$f":"AY632 * Discounting!AY$12","v":0},{"$f":"AZ632 * Discounting!AZ$12","v":0},{"$f":"BA632 * Discounting!BA$12","v":0},{"$f":"BB632 * Discounting!BB$12","v":0},{"$f":"BC632 * Discounting!BC$12","v":0},{"$f":"BD632 * Discounting!BD$12","v":0},{"$f":"BE632 * Discounting!BE$12","v":0},{"$f":"BF632 * Discounting!BF$12","v":0},{"$f":"BG632 * Discounting!BG$12","v":0},{"$f":"BH632 * Discounting!BH$12","v":0},{"$f":"BI632 * Discounting!BI$12","v":0},{"$f":"BJ632 * Discounting!BJ$12","v":0},{"$f":"BK632 * Discounting!BK$12","v":0},{"$f":"BL632 * Discounting!BL$12","v":0},{"$f":"BM632 * Discounting!BM$12","v":0},{"$f":"BN632 * Discounting!BN$12","v":0},{"$f":"BO632 * Discounting!BO$12","v":0},{"$f":"BP632 * Discounting!BP$12","v":0},{"$f":"BQ632 * Discounting!BQ$12","v":0},{"$f":"BR632 * Discounting!BR$12","v":0},{"$f":"BS632 * Discounting!BS$12","v":0},{"$f":"BT632 * Discounting!BT$12","v":0},{"$f":"BU632 * Discounting!BU$12","v":0},{"$f":"BV632 * Discounting!BV$12","v":0},{"$f":"BW632 * Discounting!BW$12","v":0},{"$f":"BX632 * Discounting!BX$12","v":0},{"$f":"BY632 * Discounting!BY$12","v":0},{"$f":"BZ632 * Discounting!BZ$12","v":0},{"$f":"CA632 * Discounting!CA$12","v":0},{"$f":"CB632 * Discounting!CB$12","v":0},{"$f":"CC632 * Discounting!CC$12","v":0},{"$f":"CD632 * Discounting!CD$12","v":0},{"$f":"CE632 * Discounting!CE$12","v":0},{"$f":"CF632 * Discounting!CF$12","v":0},{"$f":"CG632 * Discounting!CG$12","v":0},{"$f":"CH632 * Discounting!CH$12","v":0},{"$f":"CI632 * Discounting!CI$12","v":0},{"$f":"CJ632 * Discounting!CJ$12","v":0},{"$f":"CK632 * Discounting!CK$12","v":0},{"$f":"CL632 * Discounting!CL$12","v":0},{"$f":"CM632 * Discounting!CM$12","v":0},{"$f":"CN632 * Discounting!CN$12","v":0},{"$f":"CO632 * Discounting!CO$12","v":0},{"$f":"CP632 * Discounting!CP$12","v":0},{"$f":"CQ632 * Discounting!CQ$12","v":0},{"$f":"CR632 * Discounting!CR$12","v":0},{"$f":"CS632 * Discounting!CS$12","v":0},{"$f":"CT632 * Discounting!CT$12","v":0},{"$f":"CU632 * Discounting!CU$12","v":0},{"$f":"CV632 * Discounting!CV$12","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},69559615462.497604,null,{"$f":"SUM(J639:J650)","v":0},{"$f":"SUM(K639:K650)","v":0},{"$f":"SUM(L639:L650)","v":0},{"$f":"SUM(M639:M650)","v":0},{"$f":"SUM(N639:N650)","v":0},{"$f":"SUM(O639:O650)","v":0},{"$f":"SUM(P639:P650)","v":0},{"$f":"SUM(Q639:Q650)","v":0},{"$f":"SUM(R639:R650)","v":0},{"$f":"SUM(S639:S650)","v":0},{"$f":"SUM(T639:T650)","v":0},{"$f":"SUM(U639:U650)","v":0},{"$f":"SUM(V639:V650)","v":0},{"$f":"SUM(W639:W650)","v":0},{"$f":"SUM(X639:X650)","v":0},{"$f":"SUM(Y639:Y650)","v":3449566.3623182159},{"$f":"SUM(Z639:Z650)","v":3381927.8061943296},{"$f":"SUM(AA639:AA650)","v":3315615.4962689504},{"$f":"SUM(AB639:AB650)","v":3250603.427714657},{"$f":"SUM(AC639:AC650)","v":3186866.1056026053},{"$f":"SUM(AD639:AD650)","v":282262103.04448855},{"$f":"SUM(AE639:AE650)","v":553840213.12184429},{"$f":"SUM(AF639:AF650)","v":746842261.47485161},{"$f":"SUM(AG639:AG650)","v":1087391294.4702964},{"$f":"SUM(AH639:AH650)","v":1131469055.0755718},{"$f":"SUM(AI639:AI650)","v":1222231530.1113269},{"$f":"SUM(AJ639:AJ650)","v":1658446474.0088007},{"$f":"SUM(AK639:AK650)","v":1661488186.249583},{"$f":"SUM(AL639:AL650)","v":1775095599.1099796},{"$f":"SUM(AM639:AM650)","v":1849251740.9493785},{"$f":"SUM(AN639:AN650)","v":1912935305.4193187},{"$f":"SUM(AO639:AO650)","v":1934959458.0687902},{"$f":"SUM(AP639:AP650)","v":2037318781.1756768},{"$f":"SUM(AQ639:AQ650)","v":2284389511.0585513},{"$f":"SUM(AR639:AR650)","v":2366151975.3085184},{"$f":"SUM(AS639:AS650)","v":2692929683.9421883},{"$f":"SUM(AT639:AT650)","v":2774871281.3047113},{"$f":"SUM(AU639:AU650)","v":2795966686.082202},{"$f":"SUM(AV639:AV650)","v":2500079977.8162942},{"$f":"SUM(AW639:AW650)","v":2454200705.6646528},{"$f":"SUM(AX639:AX650)","v":2401781454.5190601},{"$f":"SUM(AY639:AY650)","v":2361089702.9110737},{"$f":"SUM(AZ639:AZ650)","v":2616942075.5018177},{"$f":"SUM(BA639:BA650)","v":2660724238.9448152},{"$f":"SUM(BB639:BB650)","v":2707559866.1480308},{"$f":"SUM(BC639:BC650)","v":2770292675.834877},{"$f":"SUM(BD639:BD650)","v":2817404443.8172789},{"$f":"SUM(BE639:BE650)","v":2820898803.6984229},{"$f":"SUM(BF639:BF650)","v":2824533190.5951281},{"$f":"SUM(BG639:BG650)","v":2719358577.88551},{"$f":"SUM(BH639:BH650)","v":1851859168.1693015},{"$f":"SUM(BI639:BI650)","v":1490980469.3441858},{"$f":"SUM(BJ639:BJ650)","v":1500486151.9646683},{"$f":"SUM(BK639:BK650)","v":1508261593.4784915},{"$f":"SUM(BL639:BL650)","v":768736647.02981663},{"$f":"SUM(BM639:BM650)","v":0},{"$f":"SUM(BN639:BN650)","v":0},{"$f":"SUM(BO639:BO650)","v":0},{"$f":"SUM(BP639:BP650)","v":0},{"$f":"SUM(BQ639:BQ650)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC639:CC650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J653:CV653)","v":143732023849.16257},null,{"$f":"J635 * Discounting!J$12","v":0},{"$f":"K635 * Discounting!K$12","v":0},{"$f":"L635 * Discounting!L$12","v":0},{"$f":"M635 * Discounting!M$12","v":0},{"$f":"N635 * Discounting!N$12","v":0},{"$f":"O635 * Discounting!O$12","v":0},{"$f":"P635 * Discounting!P$12","v":0},{"$f":"Q635 * Discounting!Q$12","v":0},{"$f":"R635 * Discounting!R$12","v":0},{"$f":"S635 * Discounting!S$12","v":0},{"$f":"T635 * Discounting!T$12","v":0},{"$f":"U635 * Discounting!U$12","v":0},{"$f":"V635 * Discounting!V$12","v":0},{"$f":"W635 * Discounting!W$12","v":0},{"$f":"X635 * Discounting!X$12","v":0},{"$f":"Y635 * Discounting!Y$12","v":-1162728222.4512088},{"$f":"Z635 * Discounting!Z$12","v":-2330290309.2805114},{"$f":"AA635 * Discounting!AA$12","v":-4634980698.4161139},{"$f":"AB635 * Discounting!AB$12","v":-5775073970.5494022},{"$f":"AC635 * Discounting!AC$12","v":-6281309486.0932903},{"$f":"AD635 * Discounting!AD$12","v":-470793046.6367898},{"$f":"AE635 * Discounting!AE$12","v":5301575895.6096878},{"$f":"AF635 * Discounting!AF$12","v":5538457881.2993393},{"$f":"AG635 * Discounting!AG$12","v":5538457881.2993393},{"$f":"AH635 * Discounting!AH$12","v":5538457881.2993393},{"$f":"AI635 * Discounting!AI$12","v":5467620569.918745},{"$f":"AJ635 * Discounting!AJ$12","v":5467620569.918745},{"$f":"AK635 * Discounting!AK$12","v":4978814632.126915},{"$f":"AL635 * Discounting!AL$12","v":4505050660.747612},{"$f":"AM635 * Discounting!AM$12","v":4505050660.747612},{"$f":"AN635 * Discounting!AN$12","v":4485799262.5641899},{"$f":"AO635 * Discounting!AO$12","v":4984080479.7836056},{"$f":"AP635 * Discounting!AP$12","v":5230738584.2290936},{"$f":"AQ635 * Discounting!AQ$12","v":5460514110.3480549},{"$f":"AR635 * Discounting!AR$12","v":5467620569.918745},{"$f":"AS635 * Discounting!AS$12","v":5467620569.918745},{"$f":"AT635 * Discounting!AT$12","v":5467620569.918745},{"$f":"AU635 * Discounting!AU$12","v":5467620569.918745},{"$f":"AV635 * Discounting!AV$12","v":4505050660.747612},{"$f":"AW635 * Discounting!AW$12","v":4505050660.747612},{"$f":"AX635 * Discounting!AX$12","v":4488168082.4210854},{"$f":"AY635 * Discounting!AY$12","v":4497718571.6807346},{"$f":"AZ635 * Discounting!AZ$12","v":5467620569.918745},{"$f":"BA635 * Discounting!BA$12","v":5462882930.2049522},{"$f":"BB635 * Discounting!BB$12","v":5467620569.918745},{"$f":"BC635 * Discounting!BC$12","v":5542620569.918745},{"$f":"BD635 * Discounting!BD$12","v":5542620569.918745},{"$f":"BE635 * Discounting!BE$12","v":5542620569.918745},{"$f":"BF635 * Discounting!BF$12","v":5542620569.918745},{"$f":"BG635 * Discounting!BG$12","v":5186683368.2915239},{"$f":"BH635 * Discounting!BH$12","v":3672586428.2314749},{"$f":"BI635 * Discounting!BI$12","v":2951396693.6532612},{"$f":"BJ635 * Discounting!BJ$12","v":2958728782.7201385},{"$f":"BK635 * Discounting!BK$12","v":2961097602.577035},{"$f":"BL635 * Discounting!BL$12","v":1219391032.2347126},{"$f":"BM635 * Discounting!BM$12","v":0},{"$f":"BN635 * Discounting!BN$12","v":0},{"$f":"BO635 * Discounting!BO$12","v":0},{"$f":"BP635 * Discounting!BP$12","v":0},{"$f":"BQ635 * Discounting!BQ$12","v":0},{"$f":"BR635 * Discounting!BR$12","v":0},{"$f":"BS635 * Discounting!BS$12","v":0},{"$f":"BT635 * Discounting!BT$12","v":0},{"$f":"BU635 * Discounting!BU$12","v":0},{"$f":"BV635 * Discounting!BV$12","v":0},{"$f":"BW635 * Discounting!BW$12","v":0},{"$f":"BX635 * Discounting!BX$12","v":0},{"$f":"BY635 * Discounting!BY$12","v":0},{"$f":"BZ635 * Discounting!BZ$12","v":0},{"$f":"CA635 * Discounting!CA$12","v":0},{"$f":"CB635 * Discounting!CB$12","v":0},{"$f":"CC635 * Discounting!CC$12","v":0},{"$f":"CD635 * Discounting!CD$12","v":0},{"$f":"CE635 * Discounting!CE$12","v":0},{"$f":"CF635 * Discounting!CF$12","v":0},{"$f":"CG635 * Discounting!CG$12","v":0},{"$f":"CH635 * Discounting!CH$12","v":0},{"$f":"CI635 * Discounting!CI$12","v":0},{"$f":"CJ635 * Discounting!CJ$12","v":0},{"$f":"CK635 * Discounting!CK$12","v":0},{"$f":"CL635 * Discounting!CL$12","v":0},{"$f":"CM635 * Discounting!CM$12","v":0},{"$f":"CN635 * Discounting!CN$12","v":0},{"$f":"CO635 * Discounting!CO$12","v":0},{"$f":"CP635 * Discounting!CP$12","v":0},{"$f":"CQ635 * Discounting!CQ$12","v":0},{"$f":"CR635 * Discounting!CR$12","v":0},{"$f":"CS635 * Discounting!CS$12","v":0},{"$f":"CT635 * Discounting!CT$12","v":0},{"$f":"CU635 * Discounting!CU$12","v":0},{"$f":"CV635 * Discounting!CV$12","v":0}]
[{"$nulls":4},"AETR",null,"%",{"$f":"IFERROR((H651 - H650) / H653,\"-\")","v":0.47709583458931931}]
[]
[{"$nulls":4},"Discounted"]
[null,null,null,{"$f":"\"Investment Decision: NPV\"&Inputs!C482*100","v":"Investment Decision: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J658:CV658)","v":0},null,{"$f":"J639 / Discounting!J$23","v":0},{"$f":"K639 / Discounting!K$23","v":0},{"$f":"L639 / Discounting!L$23","v":0},{"$f":"M639 / Discounting!M$23","v":0},{"$f":"N639 / Discounting!N$23","v":0},{"$f":"O639 / Discounting!O$23","v":0},{"$f":"P639 / Discounting!P$23","v":0},{"$f":"Q639 / Discounting!Q$23","v":0},{"$f":"R639 / Discounting!R$23","v":0},{"$f":"S639 / Discounting!S$23","v":0},{"$f":"T639 / Discounting!T$23","v":0},{"$f":"U639 / Discounting!U$23","v":0},{"$f":"V639 / Discounting!V$23","v":0},{"$f":"W639 / Discounting!W$23","v":0},{"$f":"X639 / Discounting!X$23","v":0},{"$f":"Y639 / Discounting!Y$23","v":0},{"$f":"Z639 / Discounting!Z$23","v":0},{"$f":"AA639 / Discounting!AA$23","v":0},{"$f":"AB639 / Discounting!AB$23","v":0},{"$f":"AC639 / Discounting!AC$23","v":0},{"$f":"AD639 / Discounting!AD$23","v":0},{"$f":"AE639 / Discounting!AE$23","v":0},{"$f":"AF639 / Discounting!AF$23","v":0},{"$f":"AG639 / Discounting!AG$23","v":0},{"$f":"AH639 / Discounting!AH$23","v":0},{"$f":"AI639 / Discounting!AI$23","v":0},{"$f":"AJ639 / Discounting!AJ$23","v":0},{"$f":"AK639 / Discounting!AK$23","v":0},{"$f":"AL639 / Discounting!AL$23","v":0},{"$f":"AM639 / Discounting!AM$23","v":0},{"$f":"AN639 / Discounting!AN$23","v":0},{"$f":"AO639 / Discounting!AO$23","v":0},{"$f":"AP639 / Discounting!AP$23","v":0},{"$f":"AQ639 / Discounting!AQ$23","v":0},{"$f":"AR639 / Discounting!AR$23","v":0},{"$f":"AS639 / Discounting!AS$23","v":0},{"$f":"AT639 / Discounting!AT$23","v":0},{"$f":"AU639 / Discounting!AU$23","v":0},{"$f":"AV639 / Discounting!AV$23","v":0},{"$f":"AW639 / Discounting!AW$23","v":0},{"$f":"AX639 / Discounting!AX$23","v":0},{"$f":"AY639 / Discounting!AY$23","v":0},{"$f":"AZ639 / Discounting!AZ$23","v":0},{"$f":"BA639 / Discounting!BA$23","v":0},{"$f":"BB639 / Discounting!BB$23","v":0},{"$f":"BC639 / Discounting!BC$23","v":0},{"$f":"BD639 / Discounting!BD$23","v":0},{"$f":"BE639 / Discounting!BE$23","v":0},{"$f":"BF639 / Discounting!BF$23","v":0},{"$f":"BG639 / Discounting!BG$23","v":0},{"$f":"BH639 / Discounting!BH$23","v":0},{"$f":"BI639 / Discounting!BI$23","v":0},{"$f":"BJ639 / Discounting!BJ$23","v":0},{"$f":"BK639 / Discounting!BK$23","v":0},{"$f":"BL639 / Discounting!BL$23","v":0},{"$f":"BM639 / Discounting!BM$23","v":0},{"$f":"BN639 / Discounting!BN$23","v":0},{"$f":"BO639 / Discounting!BO$23","v":0},{"$f":"BP639 / Discounting!BP$23","v":0},{"$f":"BQ639 / Discounting!BQ$23","v":0},{"$f":"BR639 / Discounting!BR$23","v":0},{"$f":"BS639 / Discounting!BS$23","v":0},{"$f":"BT639 / Discounting!BT$23","v":0},{"$f":"BU639 / Discounting!BU$23","v":0},{"$f":"BV639 / Discounting!BV$23","v":0},{"$f":"BW639 / Discounting!BW$23","v":0},{"$f":"BX639 / Discounting!BX$23","v":0},{"$f":"BY639 / Discounting!BY$23","v":0},{"$f":"BZ639 / Discounting!BZ$23","v":0},{"$f":"CA639 / Discounting!CA$23","v":0},{"$f":"CB639 / Discounting!CB$23","v":0},{"$f":"CC639 / Discounting!CC$23","v":0},{"$f":"CD639 / Discounting!CD$23","v":0},{"$f":"CE639 / Discounting!CE$23","v":0},{"$f":"CF639 / Discounting!CF$23","v":0},{"$f":"CG639 / Discounting!CG$23","v":0},{"$f":"CH639 / Discounting!CH$23","v":0},{"$f":"CI639 / Discounting!CI$23","v":0},{"$f":"CJ639 / Discounting!CJ$23","v":0},{"$f":"CK639 / Discounting!CK$23","v":0},{"$f":"CL639 / Discounting!CL$23","v":0},{"$f":"CM639 / Discounting!CM$23","v":0},{"$f":"CN639 / Discounting!CN$23","v":0},{"$f":"CO639 / Discounting!CO$23","v":0},{"$f":"CP639 / Discounting!CP$23","v":0},{"$f":"CQ639 / Discounting!CQ$23","v":0},{"$f":"CR639 / Discounting!CR$23","v":0},{"$f":"CS639 / Discounting!CS$23","v":0},{"$f":"CT639 / Discounting!CT$23","v":0},{"$f":"CU639 / Discounting!CU$23","v":0},{"$f":"CV639 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},28933324.243832678,null,{"$f":"J640 / Discounting!J$23","v":0},{"$f":"K640 / Discounting!K$23","v":0},{"$f":"L640 / Discounting!L$23","v":0},{"$f":"M640 / Discounting!M$23","v":0},{"$f":"N640 / Discounting!N$23","v":0},{"$f":"O640 / Discounting!O$23","v":0},{"$f":"P640 / Discounting!P$23","v":0},{"$f":"Q640 / Discounting!Q$23","v":0},{"$f":"R640 / Discounting!R$23","v":0},{"$f":"S640 / Discounting!S$23","v":0},{"$f":"T640 / Discounting!T$23","v":0},{"$f":"U640 / Discounting!U$23","v":0},{"$f":"V640 / Discounting!V$23","v":0},{"$f":"W640 / Discounting!W$23","v":0},{"$f":"X640 / Discounting!X$23","v":0},{"$f":"Y640 / Discounting!Y$23","v":3177847.1193692414},{"$f":"Z640 / Discounting!Z$23","v":2832305.8104895195},{"$f":"AA640 / Discounting!AA$23","v":2524336.7294915505},{"$f":"AB640 / Discounting!AB$23","v":2249854.4826127896},{"$f":"AC640 / Discounting!AC$23","v":2005217.8989418799},{"$f":"AD640 / Discounting!AD$23","v":1787181.7281121924},{"$f":"AE640 / Discounting!AE$23","v":1592853.5901178184},{"$f":"AF640 / Discounting!AF$23","v":1419655.6061656133},{"$f":"AG640 / Discounting!AG$23","v":1265290.2015736303},{"$f":"AH640 / Discounting!AH$23","v":1127709.6270709715},{"$f":"AI640 / Discounting!AI$23","v":1005088.7941809015},{"$f":"AJ640 / Discounting!AJ$23","v":895801.06433235412},{"$f":"AK640 / Discounting!AK$23","v":798396.67052794469},{"$f":"AL640 / Discounting!AL$23","v":711583.4853190236},{"$f":"AM640 / Discounting!AM$23","v":634209.87996347924},{"$f":"AN640 / Discounting!AN$23","v":565249.44738278002},{"$f":"AO640 / Discounting!AO$23","v":503787.38625916222},{"$f":"AP640 / Discounting!AP$23","v":449008.36564987717},{"$f":"AQ640 / Discounting!AQ$23","v":400185.70913536288},{"$f":"AR640 / Discounting!AR$23","v":356671.75502260501},{"$f":"AS640 / Discounting!AS$23","v":317889.26472602942},{"$f":"AT640 / Discounting!AT$23","v":283323.76535296737},{"$f":"AU640 / Discounting!AU$23","v":252516.72491351812},{"$f":"AV640 / Discounting!AV$23","v":225059.46961989132},{"$f":"AW640 / Discounting!AW$23","v":200587.76258457339},{"$f":"AX640 / Discounting!AX$23","v":178776.97200051101},{"$f":"AY640 / Discounting!AY$23","v":159337.7647063378},{"$f":"AZ640 / Discounting!AZ$23","v":142012.2680092137},{"$f":"BA640 / Discounting!BA$23","v":126570.64884956657},{"$f":"BB640 / Discounting!BB$23","v":112808.06492831244},{"$f":"BC640 / Discounting!BC$23","v":100541.94735143709},{"$f":"BD640 / Discounting!BD$23","v":89609.578744596321},{"$f":"BE640 / Discounting!BE$23","v":79865.934709978887},{"$f":"BF640 / Discounting!BF$23","v":71181.759991068524},{"$f":"BG640 / Discounting!BG$23","v":63441.853824481739},{"$f":"BH640 / Discounting!BH$23","v":56543.541733049686},{"$f":"BI640 / Discounting!BI$23","v":50395.313487566556},{"$f":"BJ640 / Discounting!BJ$23","v":44915.609168954143},{"$f":"BK640 / Discounting!BK$23","v":40031.737227231853},{"$f":"BL640 / Discounting!BL$23","v":35678.910184698616},{"$f":"BM640 / Discounting!BM$23","v":0},{"$f":"BN640 / Discounting!BN$23","v":0},{"$f":"BO640 / Discounting!BO$23","v":0},{"$f":"BP640 / Discounting!BP$23","v":0},{"$f":"BQ640 / Discounting!BQ$23","v":0},{"$f":"BR640 / Discounting!BR$23","v":0},{"$f":"BS640 / Discounting!BS$23","v":0},{"$f":"BT640 / Discounting!BT$23","v":0},{"$f":"BU640 / Discounting!BU$23","v":0},{"$f":"BV640 / Discounting!BV$23","v":0},{"$f":"BW640 / Discounting!BW$23","v":0},{"$f":"BX640 / Discounting!BX$23","v":0},{"$f":"BY640 / Discounting!BY$23","v":0},{"$f":"BZ640 / Discounting!BZ$23","v":0},{"$f":"CA640 / Discounting!CA$23","v":0},{"$f":"CB640 / Discounting!CB$23","v":0},{"$f":"CC640 / Discounting!CC$23","v":0},{"$f":"CD640 / Discounting!CD$23","v":0},{"$f":"CE640 / Discounting!CE$23","v":0},{"$f":"CF640 / Discounting!CF$23","v":0},{"$f":"CG640 / Discounting!CG$23","v":0},{"$f":"CH640 / Discounting!CH$23","v":0},{"$f":"CI640 / Discounting!CI$23","v":0},{"$f":"CJ640 / Discounting!CJ$23","v":0},{"$f":"CK640 / Discounting!CK$23","v":0},{"$f":"CL640 / Discounting!CL$23","v":0},{"$f":"CM640 / Discounting!CM$23","v":0},{"$f":"CN640 / Discounting!CN$23","v":0},{"$f":"CO640 / Discounting!CO$23","v":0},{"$f":"CP640 / Discounting!CP$23","v":0},{"$f":"CQ640 / Discounting!CQ$23","v":0},{"$f":"CR640 / Discounting!CR$23","v":0},{"$f":"CS640 / Discounting!CS$23","v":0},{"$f":"CT640 / Discounting!CT$23","v":0},{"$f":"CU640 / Discounting!CU$23","v":0},{"$f":"CV640 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2473920.444949497,null,{"$f":"J641 / Discounting!J$23","v":0},{"$f":"K641 / Discounting!K$23","v":0},{"$f":"L641 / Discounting!L$23","v":0},{"$f":"M641 / Discounting!M$23","v":0},{"$f":"N641 / Discounting!N$23","v":0},{"$f":"O641 / Discounting!O$23","v":0},{"$f":"P641 / Discounting!P$23","v":0},{"$f":"Q641 / Discounting!Q$23","v":0},{"$f":"R641 / Discounting!R$23","v":0},{"$f":"S641 / Discounting!S$23","v":0},{"$f":"T641 / Discounting!T$23","v":0},{"$f":"U641 / Discounting!U$23","v":0},{"$f":"V641 / Discounting!V$23","v":0},{"$f":"W641 / Discounting!W$23","v":0},{"$f":"X641 / Discounting!X$23","v":0},{"$f":"Y641 / Discounting!Y$23","v":271719.24294897466},{"$f":"Z641 / Discounting!Z$23","v":242174.01332350678},{"$f":"AA641 / Discounting!AA$23","v":215841.36659849089},{"$f":"AB641 / Discounting!AB$23","v":192371.98449063356},{"$f":"AC641 / Discounting!AC$23","v":171454.53163158067},{"$f":"AD641 / Discounting!AD$23","v":152811.52551834285},{"$f":"AE641 / Discounting!AE$23","v":136195.65554219505},{"$f":"AF641 / Discounting!AF$23","v":121386.50226577096},{"$f":"AG641 / Discounting!AG$23","v":108187.61342760334},{"$f":"AH641 / Discounting!AH$23","v":96423.897885564467},{"$f":"AI641 / Discounting!AI$23","v":85939.302928310557},{"$f":"AJ641 / Discounting!AJ$23","v":76594.744142879281},{"$f":"AK641 / Discounting!AK$23","v":68266.260376897742},{"$f":"AL641 / Discounting!AL$23","v":60843.3693198732},{"$f":"AM641 / Discounting!AM$23","v":54227.601889370053},{"$f":"AN641 / Discounting!AN$23","v":48331.195979830707},{"$f":"AO641 / Discounting!AO$23","v":43075.932245838412},{"$f":"AP641 / Discounting!AP$23","v":38392.096475791812},{"$f":"AQ641 / Discounting!AQ$23","v":34217.554791258299},{"$f":"AR641 / Discounting!AR$23","v":30496.929403973525},{"$f":"AS641 / Discounting!AS$23","v":27180.863996411335},{"$f":"AT641 / Discounting!AT$23","v":24225.368980758765},{"$f":"AU641 / Discounting!AU$23","v":21591.23795076539},{"$f":"AV641 / Discounting!AV$23","v":19243.527585352393},{"$f":"AW641 / Discounting!AW$23","v":17151.094104592146},{"$f":"AX641 / Discounting!AX$23","v":15286.180128870008},{"$f":"AY641 / Discounting!AY$23","v":13624.046460668455},{"$f":"AZ641 / Discounting!AZ$23","v":12142.643904339086},{"$f":"BA641 / Discounting!BA$23","v":10822.320770355687},{"$f":"BB641 / Discounting!BB$23","v":9645.5621839177256},{"$f":"BC641 / Discounting!BC$23","v":8596.7577396771158},{"$f":"BD641 / Discounting!BD$23","v":7661.9944203895848},{"$f":"BE641 / Discounting!BE$23","v":6828.8720324327842},{"$f":"BF641 / Discounting!BF$23","v":6086.3387098331405},{"$f":"BG641 / Discounting!BG$23","v":5424.5443046641167},{"$f":"BH641 / Discounting!BH$23","v":4834.7097189519764},{"$f":"BI641 / Discounting!BI$23","v":4309.0104446987316},{"$f":"BJ641 / Discounting!BJ$23","v":3840.4727671111677},{"$f":"BK641 / Discounting!BK$23","v":3422.8812541097745},{"$f":"BL641 / Discounting!BL$23","v":3050.6963049106726},{"$f":"BM641 / Discounting!BM$23","v":0},{"$f":"BN641 / Discounting!BN$23","v":0},{"$f":"BO641 / Discounting!BO$23","v":0},{"$f":"BP641 / Discounting!BP$23","v":0},{"$f":"BQ641 / Discounting!BQ$23","v":0},{"$f":"BR641 / Discounting!BR$23","v":0},{"$f":"BS641 / Discounting!BS$23","v":0},{"$f":"BT641 / Discounting!BT$23","v":0},{"$f":"BU641 / Discounting!BU$23","v":0},{"$f":"BV641 / Discounting!BV$23","v":0},{"$f":"BW641 / Discounting!BW$23","v":0},{"$f":"BX641 / Discounting!BX$23","v":0},{"$f":"BY641 / Discounting!BY$23","v":0},{"$f":"BZ641 / Discounting!BZ$23","v":0},{"$f":"CA641 / Discounting!CA$23","v":0},{"$f":"CB641 / Discounting!CB$23","v":0},{"$f":"CC641 / Discounting!CC$23","v":0},{"$f":"CD641 / Discounting!CD$23","v":0},{"$f":"CE641 / Discounting!CE$23","v":0},{"$f":"CF641 / Discounting!CF$23","v":0},{"$f":"CG641 / Discounting!CG$23","v":0},{"$f":"CH641 / Discounting!CH$23","v":0},{"$f":"CI641 / Discounting!CI$23","v":0},{"$f":"CJ641 / Discounting!CJ$23","v":0},{"$f":"CK641 / Discounting!CK$23","v":0},{"$f":"CL641 / Discounting!CL$23","v":0},{"$f":"CM641 / Discounting!CM$23","v":0},{"$f":"CN641 / Discounting!CN$23","v":0},{"$f":"CO641 / Discounting!CO$23","v":0},{"$f":"CP641 / Discounting!CP$23","v":0},{"$f":"CQ641 / Discounting!CQ$23","v":0},{"$f":"CR641 / Discounting!CR$23","v":0},{"$f":"CS641 / Discounting!CS$23","v":0},{"$f":"CT641 / Discounting!CT$23","v":0},{"$f":"CU641 / Discounting!CU$23","v":0},{"$f":"CV641 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J642 / Discounting!J$23","v":0},{"$f":"K642 / Discounting!K$23","v":0},{"$f":"L642 / Discounting!L$23","v":0},{"$f":"M642 / Discounting!M$23","v":0},{"$f":"N642 / Discounting!N$23","v":0},{"$f":"O642 / Discounting!O$23","v":0},{"$f":"P642 / Discounting!P$23","v":0},{"$f":"Q642 / Discounting!Q$23","v":0},{"$f":"R642 / Discounting!R$23","v":0},{"$f":"S642 / Discounting!S$23","v":0},{"$f":"T642 / Discounting!T$23","v":0},{"$f":"U642 / Discounting!U$23","v":0},{"$f":"V642 / Discounting!V$23","v":0},{"$f":"W642 / Discounting!W$23","v":0},{"$f":"X642 / Discounting!X$23","v":0},{"$f":"Y642 / Discounting!Y$23","v":0},{"$f":"Z642 / Discounting!Z$23","v":0},{"$f":"AA642 / Discounting!AA$23","v":0},{"$f":"AB642 / Discounting!AB$23","v":0},{"$f":"AC642 / Discounting!AC$23","v":0},{"$f":"AD642 / Discounting!AD$23","v":0},{"$f":"AE642 / Discounting!AE$23","v":0},{"$f":"AF642 / Discounting!AF$23","v":0},{"$f":"AG642 / Discounting!AG$23","v":0},{"$f":"AH642 / Discounting!AH$23","v":0},{"$f":"AI642 / Discounting!AI$23","v":0},{"$f":"AJ642 / Discounting!AJ$23","v":0},{"$f":"AK642 / Discounting!AK$23","v":0},{"$f":"AL642 / Discounting!AL$23","v":0},{"$f":"AM642 / Discounting!AM$23","v":0},{"$f":"AN642 / Discounting!AN$23","v":0},{"$f":"AO642 / Discounting!AO$23","v":0},{"$f":"AP642 / Discounting!AP$23","v":0},{"$f":"AQ642 / Discounting!AQ$23","v":0},{"$f":"AR642 / Discounting!AR$23","v":0},{"$f":"AS642 / Discounting!AS$23","v":0},{"$f":"AT642 / Discounting!AT$23","v":0},{"$f":"AU642 / Discounting!AU$23","v":0},{"$f":"AV642 / Discounting!AV$23","v":0},{"$f":"AW642 / Discounting!AW$23","v":0},{"$f":"AX642 / Discounting!AX$23","v":0},{"$f":"AY642 / Discounting!AY$23","v":0},{"$f":"AZ642 / Discounting!AZ$23","v":0},{"$f":"BA642 / Discounting!BA$23","v":0},{"$f":"BB642 / Discounting!BB$23","v":0},{"$f":"BC642 / Discounting!BC$23","v":0},{"$f":"BD642 / Discounting!BD$23","v":0},{"$f":"BE642 / Discounting!BE$23","v":0},{"$f":"BF642 / Discounting!BF$23","v":0},{"$f":"BG642 / Discounting!BG$23","v":0},{"$f":"BH642 / Discounting!BH$23","v":0},{"$f":"BI642 / Discounting!BI$23","v":0},{"$f":"BJ642 / Discounting!BJ$23","v":0},{"$f":"BK642 / Discounting!BK$23","v":0},{"$f":"BL642 / Discounting!BL$23","v":0},{"$f":"BM642 / Discounting!BM$23","v":0},{"$f":"BN642 / Discounting!BN$23","v":0},{"$f":"BO642 / Discounting!BO$23","v":0},{"$f":"BP642 / Discounting!BP$23","v":0},{"$f":"BQ642 / Discounting!BQ$23","v":0},{"$f":"BR642 / Discounting!BR$23","v":0},{"$f":"BS642 / Discounting!BS$23","v":0},{"$f":"BT642 / Discounting!BT$23","v":0},{"$f":"BU642 / Discounting!BU$23","v":0},{"$f":"BV642 / Discounting!BV$23","v":0},{"$f":"BW642 / Discounting!BW$23","v":0},{"$f":"BX642 / Discounting!BX$23","v":0},{"$f":"BY642 / Discounting!BY$23","v":0},{"$f":"BZ642 / Discounting!BZ$23","v":0},{"$f":"CA642 / Discounting!CA$23","v":0},{"$f":"CB642 / Discounting!CB$23","v":0},{"$f":"CC642 / Discounting!CC$23","v":0},{"$f":"CD642 / Discounting!CD$23","v":0},{"$f":"CE642 / Discounting!CE$23","v":0},{"$f":"CF642 / Discounting!CF$23","v":0},{"$f":"CG642 / Discounting!CG$23","v":0},{"$f":"CH642 / Discounting!CH$23","v":0},{"$f":"CI642 / Discounting!CI$23","v":0},{"$f":"CJ642 / Discounting!CJ$23","v":0},{"$f":"CK642 / Discounting!CK$23","v":0},{"$f":"CL642 / Discounting!CL$23","v":0},{"$f":"CM642 / Discounting!CM$23","v":0},{"$f":"CN642 / Discounting!CN$23","v":0},{"$f":"CO642 / Discounting!CO$23","v":0},{"$f":"CP642 / Discounting!CP$23","v":0},{"$f":"CQ642 / Discounting!CQ$23","v":0},{"$f":"CR642 / Discounting!CR$23","v":0},{"$f":"CS642 / Discounting!CS$23","v":0},{"$f":"CT642 / Discounting!CT$23","v":0},{"$f":"CU642 / Discounting!CU$23","v":0},{"$f":"CV642 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},840455243.02898037,null,{"$f":"J643 / Discounting!J$23","v":0},{"$f":"K643 / Discounting!K$23","v":0},{"$f":"L643 / Discounting!L$23","v":0},{"$f":"M643 / Discounting!M$23","v":0},{"$f":"N643 / Discounting!N$23","v":0},{"$f":"O643 / Discounting!O$23","v":0},{"$f":"P643 / Discounting!P$23","v":0},{"$f":"Q643 / Discounting!Q$23","v":0},{"$f":"R643 / Discounting!R$23","v":0},{"$f":"S643 / Discounting!S$23","v":0},{"$f":"T643 / Discounting!T$23","v":0},{"$f":"U643 / Discounting!U$23","v":0},{"$f":"V643 / Discounting!V$23","v":0},{"$f":"W643 / Discounting!W$23","v":0},{"$f":"X643 / Discounting!X$23","v":0},{"$f":"Y643 / Discounting!Y$23","v":0},{"$f":"Z643 / Discounting!Z$23","v":0},{"$f":"AA643 / Discounting!AA$23","v":0},{"$f":"AB643 / Discounting!AB$23","v":0},{"$f":"AC643 / Discounting!AC$23","v":0},{"$f":"AD643 / Discounting!AD$23","v":42004875.094661541},{"$f":"AE643 / Discounting!AE$23","v":76372500.172111884},{"$f":"AF643 / Discounting!AF$23","v":69429545.611010805},{"$f":"AG643 / Discounting!AG$23","v":63117768.737282537},{"$f":"AH643 / Discounting!AH$23","v":57379789.761165954},{"$f":"AI643 / Discounting!AI$23","v":52163445.237423591},{"$f":"AJ643 / Discounting!AJ$23","v":47421313.85220325},{"$f":"AK643 / Discounting!AK$23","v":43110285.320184775},{"$f":"AL643 / Discounting!AL$23","v":39191168.472895235},{"$f":"AM643 / Discounting!AM$23","v":35628334.975359306},{"$f":"AN643 / Discounting!AN$23","v":32389395.432144824},{"$f":"AO643 / Discounting!AO$23","v":29444904.938313477},{"$f":"AP643 / Discounting!AP$23","v":26768095.398466796},{"$f":"AQ643 / Discounting!AQ$23","v":24334632.180424359},{"$f":"AR643 / Discounting!AR$23","v":22122392.891294871},{"$f":"AS643 / Discounting!AS$23","v":20111266.26481352},{"$f":"AT643 / Discounting!AT$23","v":18282969.331648648},{"$f":"AU643 / Discounting!AU$23","v":16620881.210589681},{"$f":"AV643 / Discounting!AV$23","v":15109892.009626981},{"$f":"AW643 / Discounting!AW$23","v":13736265.463297255},{"$f":"AX643 / Discounting!AX$23","v":12487514.057542961},{"$f":"AY643 / Discounting!AY$23","v":11352285.506857235},{"$f":"AZ643 / Discounting!AZ$23","v":10320259.551688397},{"$f":"BA643 / Discounting!BA$23","v":9382054.1378985401},{"$f":"BB643 / Discounting!BB$23","v":8529140.1253623087},{"$f":"BC643 / Discounting!BC$23","v":7753763.7503293706},{"$f":"BD643 / Discounting!BD$23","v":7048876.1366630653},{"$f":"BE643 / Discounting!BE$23","v":6408069.2151482394},{"$f":"BF643 / Discounting!BF$23","v":5825517.4683165811},{"$f":"BG643 / Discounting!BG$23","v":5295924.9711968917},{"$f":"BH643 / Discounting!BH$23","v":3411463.6567408741},{"$f":"BI643 / Discounting!BI$23","v":2500685.052715478},{"$f":"BJ643 / Discounting!BJ$23","v":2273350.0479231616},{"$f":"BK643 / Discounting!BK$23","v":2066681.8617483287},{"$f":"BL643 / Discounting!BL$23","v":1059935.1339294964},{"$f":"BM643 / Discounting!BM$23","v":0},{"$f":"BN643 / Discounting!BN$23","v":0},{"$f":"BO643 / Discounting!BO$23","v":0},{"$f":"BP643 / Discounting!BP$23","v":0},{"$f":"BQ643 / Discounting!BQ$23","v":0},{"$f":"BR643 / Discounting!BR$23","v":0},{"$f":"BS643 / Discounting!BS$23","v":0},{"$f":"BT643 / Discounting!BT$23","v":0},{"$f":"BU643 / Discounting!BU$23","v":0},{"$f":"BV643 / Discounting!BV$23","v":0},{"$f":"BW643 / Discounting!BW$23","v":0},{"$f":"BX643 / Discounting!BX$23","v":0},{"$f":"BY643 / Discounting!BY$23","v":0},{"$f":"BZ643 / Discounting!BZ$23","v":0},{"$f":"CA643 / Discounting!CA$23","v":0},{"$f":"CB643 / Discounting!CB$23","v":0},{"$f":"CC643 / Discounting!CC$23","v":0},{"$f":"CD643 / Discounting!CD$23","v":0},{"$f":"CE643 / Discounting!CE$23","v":0},{"$f":"CF643 / Discounting!CF$23","v":0},{"$f":"CG643 / Discounting!CG$23","v":0},{"$f":"CH643 / Discounting!CH$23","v":0},{"$f":"CI643 / Discounting!CI$23","v":0},{"$f":"CJ643 / Discounting!CJ$23","v":0},{"$f":"CK643 / Discounting!CK$23","v":0},{"$f":"CL643 / Discounting!CL$23","v":0},{"$f":"CM643 / Discounting!CM$23","v":0},{"$f":"CN643 / Discounting!CN$23","v":0},{"$f":"CO643 / Discounting!CO$23","v":0},{"$f":"CP643 / Discounting!CP$23","v":0},{"$f":"CQ643 / Discounting!CQ$23","v":0},{"$f":"CR643 / Discounting!CR$23","v":0},{"$f":"CS643 / Discounting!CS$23","v":0},{"$f":"CT643 / Discounting!CT$23","v":0},{"$f":"CU643 / Discounting!CU$23","v":0},{"$f":"CV643 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},124931433.18693703,null,{"$f":"J644 / Discounting!J$23","v":0},{"$f":"K644 / Discounting!K$23","v":0},{"$f":"L644 / Discounting!L$23","v":0},{"$f":"M644 / Discounting!M$23","v":0},{"$f":"N644 / Discounting!N$23","v":0},{"$f":"O644 / Discounting!O$23","v":0},{"$f":"P644 / Discounting!P$23","v":0},{"$f":"Q644 / Discounting!Q$23","v":0},{"$f":"R644 / Discounting!R$23","v":0},{"$f":"S644 / Discounting!S$23","v":0},{"$f":"T644 / Discounting!T$23","v":0},{"$f":"U644 / Discounting!U$23","v":0},{"$f":"V644 / Discounting!V$23","v":0},{"$f":"W644 / Discounting!W$23","v":0},{"$f":"X644 / Discounting!X$23","v":0},{"$f":"Y644 / Discounting!Y$23","v":0},{"$f":"Z644 / Discounting!Z$23","v":0},{"$f":"AA644 / Discounting!AA$23","v":0},{"$f":"AB644 / Discounting!AB$23","v":0},{"$f":"AC644 / Discounting!AC$23","v":0},{"$f":"AD644 / Discounting!AD$23","v":6250655.2526632044},{"$f":"AE644 / Discounting!AE$23","v":11364827.732114917},{"$f":"AF644 / Discounting!AF$23","v":10331661.574649923},{"$f":"AG644 / Discounting!AG$23","v":9392419.6133181117},{"$f":"AH644 / Discounting!AH$23","v":8538563.2848346457},{"$f":"AI644 / Discounting!AI$23","v":7762330.2589405868},{"$f":"AJ644 / Discounting!AJ$23","v":7056663.8717641691},{"$f":"AK644 / Discounting!AK$23","v":6415148.9743310623},{"$f":"AL644 / Discounting!AL$23","v":5831953.6130282376},{"$f":"AM644 / Discounting!AM$23","v":5301776.0118438518},{"$f":"AN644 / Discounting!AN$23","v":4819796.3744035019},{"$f":"AO644 / Discounting!AO$23","v":4381633.0676395474},{"$f":"AP644 / Discounting!AP$23","v":3983302.7887632246},{"$f":"AQ644 / Discounting!AQ$23","v":3621184.353421113},{"$f":"AR644 / Discounting!AR$23","v":3291985.7758373753},{"$f":"AS644 / Discounting!AS$23","v":2992714.3416703409},{"$f":"AT644 / Discounting!AT$23","v":2720649.4015184916},{"$f":"AU644 / Discounting!AU$23","v":2473317.6377440831},{"$f":"AV644 / Discounting!AV$23","v":2248470.5797673482},{"$f":"AW644 / Discounting!AW$23","v":2044064.1634248619},{"$f":"AX644 / Discounting!AX$23","v":1858240.1485680563},{"$f":"AY644 / Discounting!AY$23","v":1689309.22597096},{"$f":"AZ644 / Discounting!AZ$23","v":1535735.6599735999},{"$f":"BA644 / Discounting!BA$23","v":1396123.3272487272},{"$f":"BB644 / Discounting!BB$23","v":1269203.02477157},{"$f":"BC644 / Discounting!BC$23","v":1153820.9316105181},{"$f":"BD644 / Discounting!BD$23","v":1048928.1196459255},{"$f":"BE644 / Discounting!BE$23","v":953571.01785993227},{"$f":"BF644 / Discounting!BF$23","v":866882.74350902927},{"$f":"BG644 / Discounting!BG$23","v":788075.22137184464},{"$f":"BH644 / Discounting!BH$23","v":483570.75761863281},{"$f":"BI644 / Discounting!BI$23","v":339919.31309748377},{"$f":"BJ644 / Discounting!BJ$23","v":309017.55736134882},{"$f":"BK644 / Discounting!BK$23","v":280925.05214668077},{"$f":"BL644 / Discounting!BL$23","v":134992.41450413919},{"$f":"BM644 / Discounting!BM$23","v":0},{"$f":"BN644 / Discounting!BN$23","v":0},{"$f":"BO644 / Discounting!BO$23","v":0},{"$f":"BP644 / Discounting!BP$23","v":0},{"$f":"BQ644 / Discounting!BQ$23","v":0},{"$f":"BR644 / Discounting!BR$23","v":0},{"$f":"BS644 / Discounting!BS$23","v":0},{"$f":"BT644 / Discounting!BT$23","v":0},{"$f":"BU644 / Discounting!BU$23","v":0},{"$f":"BV644 / Discounting!BV$23","v":0},{"$f":"BW644 / Discounting!BW$23","v":0},{"$f":"BX644 / Discounting!BX$23","v":0},{"$f":"BY644 / Discounting!BY$23","v":0},{"$f":"BZ644 / Discounting!BZ$23","v":0},{"$f":"CA644 / Discounting!CA$23","v":0},{"$f":"CB644 / Discounting!CB$23","v":0},{"$f":"CC644 / Discounting!CC$23","v":0},{"$f":"CD644 / Discounting!CD$23","v":0},{"$f":"CE644 / Discounting!CE$23","v":0},{"$f":"CF644 / Discounting!CF$23","v":0},{"$f":"CG644 / Discounting!CG$23","v":0},{"$f":"CH644 / Discounting!CH$23","v":0},{"$f":"CI644 / Discounting!CI$23","v":0},{"$f":"CJ644 / Discounting!CJ$23","v":0},{"$f":"CK644 / Discounting!CK$23","v":0},{"$f":"CL644 / Discounting!CL$23","v":0},{"$f":"CM644 / Discounting!CM$23","v":0},{"$f":"CN644 / Discounting!CN$23","v":0},{"$f":"CO644 / Discounting!CO$23","v":0},{"$f":"CP644 / Discounting!CP$23","v":0},{"$f":"CQ644 / Discounting!CQ$23","v":0},{"$f":"CR644 / Discounting!CR$23","v":0},{"$f":"CS644 / Discounting!CS$23","v":0},{"$f":"CT644 / Discounting!CT$23","v":0},{"$f":"CU644 / Discounting!CU$23","v":0},{"$f":"CV644 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1728373877.346226,null,{"$f":"J645 / Discounting!J$23","v":0},{"$f":"K645 / Discounting!K$23","v":0},{"$f":"L645 / Discounting!L$23","v":0},{"$f":"M645 / Discounting!M$23","v":0},{"$f":"N645 / Discounting!N$23","v":0},{"$f":"O645 / Discounting!O$23","v":0},{"$f":"P645 / Discounting!P$23","v":0},{"$f":"Q645 / Discounting!Q$23","v":0},{"$f":"R645 / Discounting!R$23","v":0},{"$f":"S645 / Discounting!S$23","v":0},{"$f":"T645 / Discounting!T$23","v":0},{"$f":"U645 / Discounting!U$23","v":0},{"$f":"V645 / Discounting!V$23","v":0},{"$f":"W645 / Discounting!W$23","v":0},{"$f":"X645 / Discounting!X$23","v":0},{"$f":"Y645 / Discounting!Y$23","v":0},{"$f":"Z645 / Discounting!Z$23","v":0},{"$f":"AA645 / Discounting!AA$23","v":0},{"$f":"AB645 / Discounting!AB$23","v":0},{"$f":"AC645 / Discounting!AC$23","v":0},{"$f":"AD645 / Discounting!AD$23","v":49494314.712925576},{"$f":"AE645 / Discounting!AE$23","v":106038459.75494179},{"$f":"AF645 / Discounting!AF$23","v":96398599.777219817},{"$f":"AG645 / Discounting!AG$23","v":87635090.706563473},{"$f":"AH645 / Discounting!AH$23","v":79668264.278694063},{"$f":"AI645 / Discounting!AI$23","v":72425694.798812747},{"$f":"AJ645 / Discounting!AJ$23","v":65841540.726193443},{"$f":"AK645 / Discounting!AK$23","v":59855946.114721268},{"$f":"AL645 / Discounting!AL$23","v":54414496.467928439},{"$f":"AM645 / Discounting!AM$23","v":49467724.061753117},{"$f":"AN645 / Discounting!AN$23","v":44970658.237957373},{"$f":"AO645 / Discounting!AO$23","v":48442854.728927314},{"$f":"AP645 / Discounting!AP$23","v":63662232.433032118},{"$f":"AQ645 / Discounting!AQ$23","v":103774321.28139022},{"$f":"AR645 / Discounting!AR$23","v":97239543.585950002},{"$f":"AS645 / Discounting!AS$23","v":88402046.338460356},{"$f":"AT645 / Discounting!AT$23","v":80367690.307979971},{"$f":"AU645 / Discounting!AU$23","v":73063491.756499097},{"$f":"AV645 / Discounting!AV$23","v":28105389.520268831},{"$f":"AW645 / Discounting!AW$23","v":25551907.161785655},{"$f":"AX645 / Discounting!AX$23","v":22675086.305444732},{"$f":"AY645 / Discounting!AY$23","v":20900793.947075058},{"$f":"AZ645 / Discounting!AZ$23","v":45372401.973224565},{"$f":"BA645 / Discounting!BA$23","v":41131343.636047259},{"$f":"BB645 / Discounting!BB$23","v":37499617.173577376},{"$f":"BC645 / Discounting!BC$23","v":34091339.513767272},{"$f":"BD645 / Discounting!BD$23","v":30992820.633619756},{"$f":"BE645 / Discounting!BE$23","v":28175909.847784657},{"$f":"BF645 / Discounting!BF$23","v":25615014.62336554},{"$f":"BG645 / Discounting!BG$23","v":17307577.607594706},{"$f":"BH645 / Discounting!BH$23","v":14872774.813376565},{"$f":"BI645 / Discounting!BI$23","v":11269805.911149783},{"$f":"BJ645 / Discounting!BJ$23","v":10310295.152952112},{"$f":"BK645 / Discounting!BK$23","v":9395896.6063856967},{"$f":"BL645 / Discounting!BL$23","v":3942932.848855528},{"$f":"BM645 / Discounting!BM$23","v":0},{"$f":"BN645 / Discounting!BN$23","v":0},{"$f":"BO645 / Discounting!BO$23","v":0},{"$f":"BP645 / Discounting!BP$23","v":0},{"$f":"BQ645 / Discounting!BQ$23","v":0},{"$f":"BR645 / Discounting!BR$23","v":0},{"$f":"BS645 / Discounting!BS$23","v":0},{"$f":"BT645 / Discounting!BT$23","v":0},{"$f":"BU645 / Discounting!BU$23","v":0},{"$f":"BV645 / Discounting!BV$23","v":0},{"$f":"BW645 / Discounting!BW$23","v":0},{"$f":"BX645 / Discounting!BX$23","v":0},{"$f":"BY645 / Discounting!BY$23","v":0},{"$f":"BZ645 / Discounting!BZ$23","v":0},{"$f":"CA645 / Discounting!CA$23","v":0},{"$f":"CB645 / Discounting!CB$23","v":0},{"$f":"CC645 / Discounting!CC$23","v":0},{"$f":"CD645 / Discounting!CD$23","v":0},{"$f":"CE645 / Discounting!CE$23","v":0},{"$f":"CF645 / Discounting!CF$23","v":0},{"$f":"CG645 / Discounting!CG$23","v":0},{"$f":"CH645 / Discounting!CH$23","v":0},{"$f":"CI645 / Discounting!CI$23","v":0},{"$f":"CJ645 / Discounting!CJ$23","v":0},{"$f":"CK645 / Discounting!CK$23","v":0},{"$f":"CL645 / Discounting!CL$23","v":0},{"$f":"CM645 / Discounting!CM$23","v":0},{"$f":"CN645 / Discounting!CN$23","v":0},{"$f":"CO645 / Discounting!CO$23","v":0},{"$f":"CP645 / Discounting!CP$23","v":0},{"$f":"CQ645 / Discounting!CQ$23","v":0},{"$f":"CR645 / Discounting!CR$23","v":0},{"$f":"CS645 / Discounting!CS$23","v":0},{"$f":"CT645 / Discounting!CT$23","v":0},{"$f":"CU645 / Discounting!CU$23","v":0},{"$f":"CV645 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4286936150.7848039,null,{"$f":"J646 / Discounting!J$23","v":0},{"$f":"K646 / Discounting!K$23","v":0},{"$f":"L646 / Discounting!L$23","v":0},{"$f":"M646 / Discounting!M$23","v":0},{"$f":"N646 / Discounting!N$23","v":0},{"$f":"O646 / Discounting!O$23","v":0},{"$f":"P646 / Discounting!P$23","v":0},{"$f":"Q646 / Discounting!Q$23","v":0},{"$f":"R646 / Discounting!R$23","v":0},{"$f":"S646 / Discounting!S$23","v":0},{"$f":"T646 / Discounting!T$23","v":0},{"$f":"U646 / Discounting!U$23","v":0},{"$f":"V646 / Discounting!V$23","v":0},{"$f":"W646 / Discounting!W$23","v":0},{"$f":"X646 / Discounting!X$23","v":0},{"$f":"Y646 / Discounting!Y$23","v":0},{"$f":"Z646 / Discounting!Z$23","v":0},{"$f":"AA646 / Discounting!AA$23","v":0},{"$f":"AB646 / Discounting!AB$23","v":0},{"$f":"AC646 / Discounting!AC$23","v":0},{"$f":"AD646 / Discounting!AD$23","v":0},{"$f":"AE646 / Discounting!AE$23","v":52875491.863616683},{"$f":"AF646 / Discounting!AF$23","v":70837563.550837383},{"$f":"AG646 / Discounting!AG$23","v":81754921.114654019},{"$f":"AH646 / Discounting!AH$23","v":97286284.097901329},{"$f":"AI646 / Discounting!AI$23","v":133758692.70286749},{"$f":"AJ646 / Discounting!AJ$23","v":293360903.22711927},{"$f":"AK646 / Discounting!AK$23","v":269515133.72635204},{"$f":"AL646 / Discounting!AL$23","v":278523657.60094017},{"$f":"AM646 / Discounting!AM$23","v":270504938.30756354},{"$f":"AN646 / Discounting!AN$23","v":262578729.49563077},{"$f":"AO646 / Discounting!AO$23","v":237605761.97677401},{"$f":"AP646 / Discounting!AP$23","v":218232378.45531487},{"$f":"AQ646 / Discounting!AQ$23","v":198231565.6272361},{"$f":"AR646 / Discounting!AR$23","v":191141256.0697048},{"$f":"AS646 / Discounting!AS$23","v":184164917.2359094},{"$f":"AT646 / Discounting!AT$23","v":170716347.44653457},{"$f":"AU646 / Discounting!AU$23","v":156650233.44810838},{"$f":"AV646 / Discounting!AV$23","v":146990632.16474175},{"$f":"AW646 / Discounting!AW$23","v":128454901.70719621},{"$f":"AX646 / Discounting!AX$23","v":112232504.50424668},{"$f":"AY646 / Discounting!AY$23","v":97811498.215317547},{"$f":"AZ646 / Discounting!AZ$23","v":82103890.790308088},{"$f":"BA646 / Discounting!BA$23","v":78189729.288396344},{"$f":"BB646 / Discounting!BB$23","v":74204532.999443844},{"$f":"BC646 / Discounting!BC$23","v":70547129.905552626},{"$f":"BD646 / Discounting!BD$23","v":66862059.982383043},{"$f":"BE646 / Discounting!BE$23","v":60968585.331868164},{"$f":"BF646 / Discounting!BF$23","v":55600753.633864477},{"$f":"BG646 / Discounting!BG$23","v":51554899.037361152},{"$f":"BH646 / Discounting!BH$23","v":28683137.123571422},{"$f":"BI646 / Discounting!BI$23","v":20686618.67737826},{"$f":"BJ646 / Discounting!BJ$23","v":19013465.636080932},{"$f":"BK646 / Discounting!BK$23","v":17482742.976115655},{"$f":"BL646 / Discounting!BL$23","v":7810292.8639126364},{"$f":"BM646 / Discounting!BM$23","v":0},{"$f":"BN646 / Discounting!BN$23","v":0},{"$f":"BO646 / Discounting!BO$23","v":0},{"$f":"BP646 / Discounting!BP$23","v":0},{"$f":"BQ646 / Discounting!BQ$23","v":0},{"$f":"BR646 / Discounting!BR$23","v":0},{"$f":"BS646 / Discounting!BS$23","v":0},{"$f":"BT646 / Discounting!BT$23","v":0},{"$f":"BU646 / Discounting!BU$23","v":0},{"$f":"BV646 / Discounting!BV$23","v":0},{"$f":"BW646 / Discounting!BW$23","v":0},{"$f":"BX646 / Discounting!BX$23","v":0},{"$f":"BY646 / Discounting!BY$23","v":0},{"$f":"BZ646 / Discounting!BZ$23","v":0},{"$f":"CA646 / Discounting!CA$23","v":0},{"$f":"CB646 / Discounting!CB$23","v":0},{"$f":"CC646 / Discounting!CC$23","v":0},{"$f":"CD646 / Discounting!CD$23","v":0},{"$f":"CE646 / Discounting!CE$23","v":0},{"$f":"CF646 / Discounting!CF$23","v":0},{"$f":"CG646 / Discounting!CG$23","v":0},{"$f":"CH646 / Discounting!CH$23","v":0},{"$f":"CI646 / Discounting!CI$23","v":0},{"$f":"CJ646 / Discounting!CJ$23","v":0},{"$f":"CK646 / Discounting!CK$23","v":0},{"$f":"CL646 / Discounting!CL$23","v":0},{"$f":"CM646 / Discounting!CM$23","v":0},{"$f":"CN646 / Discounting!CN$23","v":0},{"$f":"CO646 / Discounting!CO$23","v":0},{"$f":"CP646 / Discounting!CP$23","v":0},{"$f":"CQ646 / Discounting!CQ$23","v":0},{"$f":"CR646 / Discounting!CR$23","v":0},{"$f":"CS646 / Discounting!CS$23","v":0},{"$f":"CT646 / Discounting!CT$23","v":0},{"$f":"CU646 / Discounting!CU$23","v":0},{"$f":"CV646 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J647 / Discounting!J$23","v":0},{"$f":"K647 / Discounting!K$23","v":0},{"$f":"L647 / Discounting!L$23","v":0},{"$f":"M647 / Discounting!M$23","v":0},{"$f":"N647 / Discounting!N$23","v":0},{"$f":"O647 / Discounting!O$23","v":0},{"$f":"P647 / Discounting!P$23","v":0},{"$f":"Q647 / Discounting!Q$23","v":0},{"$f":"R647 / Discounting!R$23","v":0},{"$f":"S647 / Discounting!S$23","v":0},{"$f":"T647 / Discounting!T$23","v":0},{"$f":"U647 / Discounting!U$23","v":0},{"$f":"V647 / Discounting!V$23","v":0},{"$f":"W647 / Discounting!W$23","v":0},{"$f":"X647 / Discounting!X$23","v":0},{"$f":"Y647 / Discounting!Y$23","v":0},{"$f":"Z647 / Discounting!Z$23","v":0},{"$f":"AA647 / Discounting!AA$23","v":0},{"$f":"AB647 / Discounting!AB$23","v":0},{"$f":"AC647 / Discounting!AC$23","v":0},{"$f":"AD647 / Discounting!AD$23","v":0},{"$f":"AE647 / Discounting!AE$23","v":0},{"$f":"AF647 / Discounting!AF$23","v":0},{"$f":"AG647 / Discounting!AG$23","v":0},{"$f":"AH647 / Discounting!AH$23","v":0},{"$f":"AI647 / Discounting!AI$23","v":0},{"$f":"AJ647 / Discounting!AJ$23","v":0},{"$f":"AK647 / Discounting!AK$23","v":0},{"$f":"AL647 / Discounting!AL$23","v":0},{"$f":"AM647 / Discounting!AM$23","v":0},{"$f":"AN647 / Discounting!AN$23","v":0},{"$f":"AO647 / Discounting!AO$23","v":0},{"$f":"AP647 / Discounting!AP$23","v":0},{"$f":"AQ647 / Discounting!AQ$23","v":0},{"$f":"AR647 / Discounting!AR$23","v":0},{"$f":"AS647 / Discounting!AS$23","v":0},{"$f":"AT647 / Discounting!AT$23","v":0},{"$f":"AU647 / Discounting!AU$23","v":0},{"$f":"AV647 / Discounting!AV$23","v":0},{"$f":"AW647 / Discounting!AW$23","v":0},{"$f":"AX647 / Discounting!AX$23","v":0},{"$f":"AY647 / Discounting!AY$23","v":0},{"$f":"AZ647 / Discounting!AZ$23","v":0},{"$f":"BA647 / Discounting!BA$23","v":0},{"$f":"BB647 / Discounting!BB$23","v":0},{"$f":"BC647 / Discounting!BC$23","v":0},{"$f":"BD647 / Discounting!BD$23","v":0},{"$f":"BE647 / Discounting!BE$23","v":0},{"$f":"BF647 / Discounting!BF$23","v":0},{"$f":"BG647 / Discounting!BG$23","v":0},{"$f":"BH647 / Discounting!BH$23","v":0},{"$f":"BI647 / Discounting!BI$23","v":0},{"$f":"BJ647 / Discounting!BJ$23","v":0},{"$f":"BK647 / Discounting!BK$23","v":0},{"$f":"BL647 / Discounting!BL$23","v":0},{"$f":"BM647 / Discounting!BM$23","v":0},{"$f":"BN647 / Discounting!BN$23","v":0},{"$f":"BO647 / Discounting!BO$23","v":0},{"$f":"BP647 / Discounting!BP$23","v":0},{"$f":"BQ647 / Discounting!BQ$23","v":0},{"$f":"BR647 / Discounting!BR$23","v":0},{"$f":"BS647 / Discounting!BS$23","v":0},{"$f":"BT647 / Discounting!BT$23","v":0},{"$f":"BU647 / Discounting!BU$23","v":0},{"$f":"BV647 / Discounting!BV$23","v":0},{"$f":"BW647 / Discounting!BW$23","v":0},{"$f":"BX647 / Discounting!BX$23","v":0},{"$f":"BY647 / Discounting!BY$23","v":0},{"$f":"BZ647 / Discounting!BZ$23","v":0},{"$f":"CA647 / Discounting!CA$23","v":0},{"$f":"CB647 / Discounting!CB$23","v":0},{"$f":"CC647 / Discounting!CC$23","v":0},{"$f":"CD647 / Discounting!CD$23","v":0},{"$f":"CE647 / Discounting!CE$23","v":0},{"$f":"CF647 / Discounting!CF$23","v":0},{"$f":"CG647 / Discounting!CG$23","v":0},{"$f":"CH647 / Discounting!CH$23","v":0},{"$f":"CI647 / Discounting!CI$23","v":0},{"$f":"CJ647 / Discounting!CJ$23","v":0},{"$f":"CK647 / Discounting!CK$23","v":0},{"$f":"CL647 / Discounting!CL$23","v":0},{"$f":"CM647 / Discounting!CM$23","v":0},{"$f":"CN647 / Discounting!CN$23","v":0},{"$f":"CO647 / Discounting!CO$23","v":0},{"$f":"CP647 / Discounting!CP$23","v":0},{"$f":"CQ647 / Discounting!CQ$23","v":0},{"$f":"CR647 / Discounting!CR$23","v":0},{"$f":"CS647 / Discounting!CS$23","v":0},{"$f":"CT647 / Discounting!CT$23","v":0},{"$f":"CU647 / Discounting!CU$23","v":0},{"$f":"CV647 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1575276514.29761,null,{"$f":"J648 / Discounting!J$23","v":0},{"$f":"K648 / Discounting!K$23","v":0},{"$f":"L648 / Discounting!L$23","v":0},{"$f":"M648 / Discounting!M$23","v":0},{"$f":"N648 / Discounting!N$23","v":0},{"$f":"O648 / Discounting!O$23","v":0},{"$f":"P648 / Discounting!P$23","v":0},{"$f":"Q648 / Discounting!Q$23","v":0},{"$f":"R648 / Discounting!R$23","v":0},{"$f":"S648 / Discounting!S$23","v":0},{"$f":"T648 / Discounting!T$23","v":0},{"$f":"U648 / Discounting!U$23","v":0},{"$f":"V648 / Discounting!V$23","v":0},{"$f":"W648 / Discounting!W$23","v":0},{"$f":"X648 / Discounting!X$23","v":0},{"$f":"Y648 / Discounting!Y$23","v":0},{"$f":"Z648 / Discounting!Z$23","v":0},{"$f":"AA648 / Discounting!AA$23","v":0},{"$f":"AB648 / Discounting!AB$23","v":0},{"$f":"AC648 / Discounting!AC$23","v":0},{"$f":"AD648 / Discounting!AD$23","v":0},{"$f":"AE648 / Discounting!AE$23","v":0},{"$f":"AF648 / Discounting!AF$23","v":20162883.538354047},{"$f":"AG648 / Discounting!AG$23","v":119189384.45706949},{"$f":"AH648 / Discounting!AH$23","v":109099508.38685462},{"$f":"AI648 / Discounting!AI$23","v":97759953.272034511},{"$f":"AJ648 / Discounting!AJ$23","v":89464893.857923836},{"$f":"AK648 / Discounting!AK$23","v":81859537.255122572},{"$f":"AL648 / Discounting!AL$23","v":76002334.291009873},{"$f":"AM648 / Discounting!AM$23","v":73327146.573104843},{"$f":"AN648 / Discounting!AN$23","v":67086591.452664241},{"$f":"AO648 / Discounting!AO$23","v":61019419.928792886},{"$f":"AP648 / Discounting!AP$23","v":55434068.434567593},{"$f":"AQ648 / Discounting!AQ$23","v":50531343.798088193},{"$f":"AR648 / Discounting!AR$23","v":46799863.921250284},{"$f":"AS648 / Discounting!AS$23","v":70087586.109849066},{"$f":"AT648 / Discounting!AT$23","v":63716383.107193485},{"$f":"AU648 / Discounting!AU$23","v":57924337.347540803},{"$f":"AV648 / Discounting!AV$23","v":53265632.739826828},{"$f":"AW648 / Discounting!AW$23","v":48423582.663219996},{"$f":"AX648 / Discounting!AX$23","v":43921399.489731744},{"$f":"AY648 / Discounting!AY$23","v":39980316.81455671},{"$f":"AZ648 / Discounting!AZ$23","v":35967488.439419024},{"$f":"BA648 / Discounting!BA$23","v":32676768.62054519},{"$f":"BB648 / Discounting!BB$23","v":29725515.339710236},{"$f":"BC648 / Discounting!BC$23","v":27453150.345854007},{"$f":"BD648 / Discounting!BD$23","v":24957534.568175931},{"$f":"BE648 / Discounting!BE$23","v":22688779.342596754},{"$f":"BF648 / Discounting!BF$23","v":20626262.462383773},{"$f":"BG648 / Discounting!BG$23","v":19254039.572534025},{"$f":"BH648 / Discounting!BH$23","v":11185650.529853426},{"$f":"BI648 / Discounting!BI$23","v":8131016.1006955253},{"$f":"BJ648 / Discounting!BJ$23","v":7406991.0894767726},{"$f":"BK648 / Discounting!BK$23","v":6737758.0785681531},{"$f":"BL648 / Discounting!BL$23","v":3409392.3690413199},{"$f":"BM648 / Discounting!BM$23","v":0},{"$f":"BN648 / Discounting!BN$23","v":0},{"$f":"BO648 / Discounting!BO$23","v":0},{"$f":"BP648 / Discounting!BP$23","v":0},{"$f":"BQ648 / Discounting!BQ$23","v":0},{"$f":"BR648 / Discounting!BR$23","v":0},{"$f":"BS648 / Discounting!BS$23","v":0},{"$f":"BT648 / Discounting!BT$23","v":0},{"$f":"BU648 / Discounting!BU$23","v":0},{"$f":"BV648 / Discounting!BV$23","v":0},{"$f":"BW648 / Discounting!BW$23","v":0},{"$f":"BX648 / Discounting!BX$23","v":0},{"$f":"BY648 / Discounting!BY$23","v":0},{"$f":"BZ648 / Discounting!BZ$23","v":0},{"$f":"CA648 / Discounting!CA$23","v":0},{"$f":"CB648 / Discounting!CB$23","v":0},{"$f":"CC648 / Discounting!CC$23","v":0},{"$f":"CD648 / Discounting!CD$23","v":0},{"$f":"CE648 / Discounting!CE$23","v":0},{"$f":"CF648 / Discounting!CF$23","v":0},{"$f":"CG648 / Discounting!CG$23","v":0},{"$f":"CH648 / Discounting!CH$23","v":0},{"$f":"CI648 / Discounting!CI$23","v":0},{"$f":"CJ648 / Discounting!CJ$23","v":0},{"$f":"CK648 / Discounting!CK$23","v":0},{"$f":"CL648 / Discounting!CL$23","v":0},{"$f":"CM648 / Discounting!CM$23","v":0},{"$f":"CN648 / Discounting!CN$23","v":0},{"$f":"CO648 / Discounting!CO$23","v":0},{"$f":"CP648 / Discounting!CP$23","v":0},{"$f":"CQ648 / Discounting!CQ$23","v":0},{"$f":"CR648 / Discounting!CR$23","v":0},{"$f":"CS648 / Discounting!CS$23","v":0},{"$f":"CT648 / Discounting!CT$23","v":0},{"$f":"CU648 / Discounting!CU$23","v":0},{"$f":"CV648 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1040402877.7551844,null,{"$f":"J649 / Discounting!J$23","v":0},{"$f":"K649 / Discounting!K$23","v":0},{"$f":"L649 / Discounting!L$23","v":0},{"$f":"M649 / Discounting!M$23","v":0},{"$f":"N649 / Discounting!N$23","v":0},{"$f":"O649 / Discounting!O$23","v":0},{"$f":"P649 / Discounting!P$23","v":0},{"$f":"Q649 / Discounting!Q$23","v":0},{"$f":"R649 / Discounting!R$23","v":0},{"$f":"S649 / Discounting!S$23","v":0},{"$f":"T649 / Discounting!T$23","v":0},{"$f":"U649 / Discounting!U$23","v":0},{"$f":"V649 / Discounting!V$23","v":0},{"$f":"W649 / Discounting!W$23","v":0},{"$f":"X649 / Discounting!X$23","v":0},{"$f":"Y649 / Discounting!Y$23","v":0},{"$f":"Z649 / Discounting!Z$23","v":0},{"$f":"AA649 / Discounting!AA$23","v":0},{"$f":"AB649 / Discounting!AB$23","v":0},{"$f":"AC649 / Discounting!AC$23","v":0},{"$f":"AD649 / Discounting!AD$23","v":0},{"$f":"AE649 / Discounting!AE$23","v":0},{"$f":"AF649 / Discounting!AF$23","v":60194405.154333964},{"$f":"AG649 / Discounting!AG$23","v":99094953.899897143},{"$f":"AH649 / Discounting!AH$23","v":88460929.138379022},{"$f":"AI649 / Discounting!AI$23","v":74608088.674544305},{"$f":"AJ649 / Discounting!AJ$23","v":51182314.149419531},{"$f":"AK649 / Discounting!AK$23","v":46722070.156975105},{"$f":"AL649 / Discounting!AL$23","v":42640044.395785093},{"$f":"AM649 / Discounting!AM$23","v":38905218.621573888},{"$f":"AN649 / Discounting!AN$23","v":35489002.977079712},{"$f":"AO649 / Discounting!AO$23","v":32365059.419127207},{"$f":"AP649 / Discounting!AP$23","v":29509136.289447907},{"$f":"AQ649 / Discounting!AQ$23","v":26898913.556467056},{"$f":"AR649 / Discounting!AR$23","v":24513858.239087995},{"$f":"AS649 / Discounting!AS$23","v":34183237.815651804},{"$f":"AT649 / Discounting!AT$23","v":38858351.773641877},{"$f":"AU649 / Discounting!AU$23","v":36466880.267975874},{"$f":"AV649 / Discounting!AV$23","v":33240006.249369968},{"$f":"AW649 / Discounting!AW$23","v":30735734.22617837},{"$f":"AX649 / Discounting!AX$23","v":28306009.090333898},{"$f":"AY649 / Discounting!AY$23","v":26201135.311569285},{"$f":"AZ649 / Discounting!AZ$23","v":24160350.516446318},{"$f":"BA649 / Discounting!BA$23","v":21590118.829651039},{"$f":"BB649 / Discounting!BB$23","v":19332510.505794831},{"$f":"BC649 / Discounting!BC$23","v":17653122.320713345},{"$f":"BD649 / Discounting!BD$23","v":15775575.113120034},{"$f":"BE649 / Discounting!BE$23","v":14323042.875150261},{"$f":"BF649 / Discounting!BF$23","v":13003560.852758946},{"$f":"BG649 / Discounting!BG$23","v":12173145.711544506},{"$f":"BH649 / Discounting!BH$23","v":7198771.7645109398},{"$f":"BI649 / Discounting!BI$23","v":5249252.622888146},{"$f":"BJ649 / Discounting!BJ$23","v":4764945.4169210009},{"$f":"BK649 / Discounting!BK$23","v":4315707.973099771},{"$f":"BL649 / Discounting!BL$23","v":2287423.8457459239},{"$f":"BM649 / Discounting!BM$23","v":0},{"$f":"BN649 / Discounting!BN$23","v":0},{"$f":"BO649 / Discounting!BO$23","v":0},{"$f":"BP649 / Discounting!BP$23","v":0},{"$f":"BQ649 / Discounting!BQ$23","v":0},{"$f":"BR649 / Discounting!BR$23","v":0},{"$f":"BS649 / Discounting!BS$23","v":0},{"$f":"BT649 / Discounting!BT$23","v":0},{"$f":"BU649 / Discounting!BU$23","v":0},{"$f":"BV649 / Discounting!BV$23","v":0},{"$f":"BW649 / Discounting!BW$23","v":0},{"$f":"BX649 / Discounting!BX$23","v":0},{"$f":"BY649 / Discounting!BY$23","v":0},{"$f":"BZ649 / Discounting!BZ$23","v":0},{"$f":"CA649 / Discounting!CA$23","v":0},{"$f":"CB649 / Discounting!CB$23","v":0},{"$f":"CC649 / Discounting!CC$23","v":0},{"$f":"CD649 / Discounting!CD$23","v":0},{"$f":"CE649 / Discounting!CE$23","v":0},{"$f":"CF649 / Discounting!CF$23","v":0},{"$f":"CG649 / Discounting!CG$23","v":0},{"$f":"CH649 / Discounting!CH$23","v":0},{"$f":"CI649 / Discounting!CI$23","v":0},{"$f":"CJ649 / Discounting!CJ$23","v":0},{"$f":"CK649 / Discounting!CK$23","v":0},{"$f":"CL649 / Discounting!CL$23","v":0},{"$f":"CM649 / Discounting!CM$23","v":0},{"$f":"CN649 / Discounting!CN$23","v":0},{"$f":"CO649 / Discounting!CO$23","v":0},{"$f":"CP649 / Discounting!CP$23","v":0},{"$f":"CQ649 / Discounting!CQ$23","v":0},{"$f":"CR649 / Discounting!CR$23","v":0},{"$f":"CS649 / Discounting!CS$23","v":0},{"$f":"CT649 / Discounting!CT$23","v":0},{"$f":"CU649 / Discounting!CU$23","v":0},{"$f":"CV649 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},413437755.76088208,null,{"$f":"J650 / Discounting!J$23","v":0},{"$f":"K650 / Discounting!K$23","v":0},{"$f":"L650 / Discounting!L$23","v":0},{"$f":"M650 / Discounting!M$23","v":0},{"$f":"N650 / Discounting!N$23","v":0},{"$f":"O650 / Discounting!O$23","v":0},{"$f":"P650 / Discounting!P$23","v":0},{"$f":"Q650 / Discounting!Q$23","v":0},{"$f":"R650 / Discounting!R$23","v":0},{"$f":"S650 / Discounting!S$23","v":0},{"$f":"T650 / Discounting!T$23","v":0},{"$f":"U650 / Discounting!U$23","v":0},{"$f":"V650 / Discounting!V$23","v":0},{"$f":"W650 / Discounting!W$23","v":0},{"$f":"X650 / Discounting!X$23","v":0},{"$f":"Y650 / Discounting!Y$23","v":0},{"$f":"Z650 / Discounting!Z$23","v":0},{"$f":"AA650 / Discounting!AA$23","v":0},{"$f":"AB650 / Discounting!AB$23","v":0},{"$f":"AC650 / Discounting!AC$23","v":0},{"$f":"AD650 / Discounting!AD$23","v":75572720.157962471},{"$f":"AE650 / Discounting!AE$23","v":64248032.95426362},{"$f":"AF650 / Discounting!AF$23","v":54352468.198762715},{"$f":"AG650 / Discounting!AG$23","v":45718047.702422269},{"$f":"AH650 / Discounting!AH$23","v":38195859.046929382},{"$f":"AI650 / Discounting!AI$23","v":31653931.521877956},{"$f":"AJ650 / Discounting!AJ$23","v":25975346.263411097},{"$f":"AK650 / Discounting!AK$23","v":21056554.92221},{"$f":"AL650 / Discounting!AL$23","v":16805883.993290205},{"$f":"AM650 / Discounting!AM$23","v":13142204.438850019},{"$f":"AN650 / Discounting!AN$23","v":9993748.4617140871},{"$f":"AO650 / Discounting!AO$23","v":7297057.270405503},{"$f":"AP650 / Discounting!AP$23","v":4996045.4440101851},{"$f":"AQ650 / Discounting!AQ$23","v":3041169.0793375024},{"$f":"AR650 / Discounting!AR$23","v":1388686.3054350507},{"$f":"AS650 / Discounting!AS$23","v":0},{"$f":"AT650 / Discounting!AT$23","v":0},{"$f":"AU650 / Discounting!AU$23","v":0},{"$f":"AV650 / Discounting!AV$23","v":0},{"$f":"AW650 / Discounting!AW$23","v":0},{"$f":"AX650 / Discounting!AX$23","v":0},{"$f":"AY650 / Discounting!AY$23","v":0},{"$f":"AZ650 / Discounting!AZ$23","v":0},{"$f":"BA650 / Discounting!BA$23","v":0},{"$f":"BB650 / Discounting!BB$23","v":0},{"$f":"BC650 / Discounting!BC$23","v":0},{"$f":"BD650 / Discounting!BD$23","v":0},{"$f":"BE650 / Discounting!BE$23","v":0},{"$f":"BF650 / Discounting!BF$23","v":0},{"$f":"BG650 / Discounting!BG$23","v":0},{"$f":"BH650 / Discounting!BH$23","v":0},{"$f":"BI650 / Discounting!BI$23","v":0},{"$f":"BJ650 / Discounting!BJ$23","v":0},{"$f":"BK650 / Discounting!BK$23","v":0},{"$f":"BL650 / Discounting!BL$23","v":0},{"$f":"BM650 / Discounting!BM$23","v":0},{"$f":"BN650 / Discounting!BN$23","v":0},{"$f":"BO650 / Discounting!BO$23","v":0},{"$f":"BP650 / Discounting!BP$23","v":0},{"$f":"BQ650 / Discounting!BQ$23","v":0},{"$f":"BR650 / Discounting!BR$23","v":0},{"$f":"BS650 / Discounting!BS$23","v":0},{"$f":"BT650 / Discounting!BT$23","v":0},{"$f":"BU650 / Discounting!BU$23","v":0},{"$f":"BV650 / Discounting!BV$23","v":0},{"$f":"BW650 / Discounting!BW$23","v":0},{"$f":"BX650 / Discounting!BX$23","v":0},{"$f":"BY650 / Discounting!BY$23","v":0},{"$f":"BZ650 / Discounting!BZ$23","v":0},{"$f":"CA650 / Discounting!CA$23","v":0},{"$f":"CB650 / Discounting!CB$23","v":0},{"$f":"CC650 / Discounting!CC$23","v":0},{"$f":"CD650 / Discounting!CD$23","v":0},{"$f":"CE650 / Discounting!CE$23","v":0},{"$f":"CF650 / Discounting!CF$23","v":0},{"$f":"CG650 / Discounting!CG$23","v":0},{"$f":"CH650 / Discounting!CH$23","v":0},{"$f":"CI650 / Discounting!CI$23","v":0},{"$f":"CJ650 / Discounting!CJ$23","v":0},{"$f":"CK650 / Discounting!CK$23","v":0},{"$f":"CL650 / Discounting!CL$23","v":0},{"$f":"CM650 / Discounting!CM$23","v":0},{"$f":"CN650 / Discounting!CN$23","v":0},{"$f":"CO650 / Discounting!CO$23","v":0},{"$f":"CP650 / Discounting!CP$23","v":0},{"$f":"CQ650 / Discounting!CQ$23","v":0},{"$f":"CR650 / Discounting!CR$23","v":0},{"$f":"CS650 / Discounting!CS$23","v":0},{"$f":"CT650 / Discounting!CT$23","v":0},{"$f":"CU650 / Discounting!CU$23","v":0},{"$f":"CV650 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},10041221096.849401,null,{"$f":"SUM(J658:J669)","v":0},{"$f":"SUM(K658:K669)","v":0},{"$f":"SUM(L658:L669)","v":0},{"$f":"SUM(M658:M669)","v":0},{"$f":"SUM(N658:N669)","v":0},{"$f":"SUM(O658:O669)","v":0},{"$f":"SUM(P658:P669)","v":0},{"$f":"SUM(Q658:Q669)","v":0},{"$f":"SUM(R658:R669)","v":0},{"$f":"SUM(S658:S669)","v":0},{"$f":"SUM(T658:T669)","v":0},{"$f":"SUM(U658:U669)","v":0},{"$f":"SUM(V658:V669)","v":0},{"$f":"SUM(W658:W669)","v":0},{"$f":"SUM(X658:X669)","v":0},{"$f":"SUM(Y658:Y669)","v":3449566.3623182159},{"$f":"SUM(Z658:Z669)","v":3074479.8238130263},{"$f":"SUM(AA658:AA669)","v":2740178.0960900416},{"$f":"SUM(AB658:AB669)","v":2442226.4671034231},{"$f":"SUM(AC658:AC669)","v":2176672.4305734606},{"$f":"SUM(AD658:AD669)","v":175262558.47184333},{"$f":"SUM(AE658:AE669)","v":312628361.72270888},{"$f":"SUM(AF658:AF669)","v":383248169.51360005},{"$f":"SUM(AG658:AG669)","v":507276064.04620832},{"$f":"SUM(AH658:AH669)","v":479853331.51971561},{"$f":"SUM(AI658:AI669)","v":471223164.56361037},{"$f":"SUM(AJ658:AJ669)","v":581275371.75650978},{"$f":"SUM(AK658:AK669)","v":529401339.4008016},{"$f":"SUM(AL658:AL669)","v":514181965.68951619},{"$f":"SUM(AM658:AM669)","v":486965780.47190148},{"$f":"SUM(AN658:AN669)","v":457941503.07495713},{"$f":"SUM(AO658:AO669)","v":421103554.648485},{"$f":"SUM(AP658:AP669)","v":403072659.70572835},{"$f":"SUM(AQ658:AQ669)","v":410867533.14029115},{"$f":"SUM(AR658:AR669)","v":386884755.47298694},{"$f":"SUM(AS658:AS669)","v":400286838.2350769},{"$f":"SUM(AT658:AT669)","v":374969940.50285077},{"$f":"SUM(AU658:AU669)","v":343473249.63132221},{"$f":"SUM(AV658:AV669)","v":279204326.26080692},{"$f":"SUM(AW658:AW669)","v":249164194.24179152},{"$f":"SUM(AX658:AX669)","v":221674816.74799743},{"$f":"SUM(AY658:AY669)","v":198108300.83251378},{"$f":"SUM(AZ658:AZ669)","v":199614281.84297356},{"$f":"SUM(BA658:BA669)","v":184503530.809407},{"$f":"SUM(BB658:BB669)","v":170682972.79577237},{"$f":"SUM(BC658:BC669)","v":158761465.47291824},{"$f":"SUM(BD658:BD669)","v":146783066.12677273},{"$f":"SUM(BE658:BE669)","v":133604652.43715043},{"$f":"SUM(BF658:BF669)","v":121615259.88289925},{"$f":"SUM(BG658:BG669)","v":106442528.51973227},{"$f":"SUM(BH658:BH669)","v":65896746.897123858},{"$f":"SUM(BI658:BI669)","v":48232002.001856945},{"$f":"SUM(BJ658:BJ669)","v":44126820.982651398},{"$f":"SUM(BK658:BK669)","v":40323167.166545622},{"$f":"SUM(BL658:BL669)","v":18683699.082478654},{"$f":"SUM(BM658:BM669)","v":0},{"$f":"SUM(BN658:BN669)","v":0},{"$f":"SUM(BO658:BO669)","v":0},{"$f":"SUM(BP658:BP669)","v":0},{"$f":"SUM(BQ658:BQ669)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC658:CC669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J672:CV672)","v":14754159350.921171},null,{"$f":"J653 / Discounting!J$23","v":0},{"$f":"K653 / Discounting!K$23","v":0},{"$f":"L653 / Discounting!L$23","v":0},{"$f":"M653 / Discounting!M$23","v":0},{"$f":"N653 / Discounting!N$23","v":0},{"$f":"O653 / Discounting!O$23","v":0},{"$f":"P653 / Discounting!P$23","v":0},{"$f":"Q653 / Discounting!Q$23","v":0},{"$f":"R653 / Discounting!R$23","v":0},{"$f":"S653 / Discounting!S$23","v":0},{"$f":"T653 / Discounting!T$23","v":0},{"$f":"U653 / Discounting!U$23","v":0},{"$f":"V653 / Discounting!V$23","v":0},{"$f":"W653 / Discounting!W$23","v":0},{"$f":"X653 / Discounting!X$23","v":0},{"$f":"Y653 / Discounting!Y$23","v":-1162728222.4512088},{"$f":"Z653 / Discounting!Z$23","v":-2118445735.7095556},{"$f":"AA653 / Discounting!AA$23","v":-3830562560.6744738},{"$f":"AB653 / Discounting!AB$23","v":-4338898550.3752069},{"$f":"AC653 / Discounting!AC$23","v":-4290218896.3139729},{"$f":"AD653 / Discounting!AD$23","v":-292325441.4047659},{"$f":"AE653 / Discounting!AE$23","v":2992601381.2731738},{"$f":"AF653 / Discounting!AF$23","v":2842104624.2675939},{"$f":"AG653 / Discounting!AG$23","v":2583731476.6069036},{"$f":"AH653 / Discounting!AH$23","v":2348846796.9153666},{"$f":"AI653 / Discounting!AI$23","v":2108004419.8790421},{"$f":"AJ653 / Discounting!AJ$23","v":1916367654.4354928},{"$f":"AK653 / Discounting!AK$23","v":1586403777.4628866},{"$f":"AL653 / Discounting!AL$23","v":1304952705.327812},{"$f":"AM653 / Discounting!AM$23","v":1186320641.2071018},{"$f":"AN653 / Discounting!AN$23","v":1073864678.5239232},{"$f":"AO653 / Discounting!AO$23","v":1084681127.5238547},{"$f":"AP653 / Discounting!AP$23","v":1034873743.2999659},{"$f":"AQ653 / Discounting!AQ$23","v":982121460.16938734},{"$f":"AR653 / Discounting!AR$23","v":893999653.98937309},{"$f":"AS653 / Discounting!AS$23","v":812726958.17215729},{"$f":"AT653 / Discounting!AT$23","v":738842689.24741566},{"$f":"AU653 / Discounting!AU$23","v":671675172.04310513},{"$f":"AV653 / Discounting!AV$23","v":503115758.56205082},{"$f":"AW653 / Discounting!AW$23","v":457377962.32913709},{"$f":"AX653 / Discounting!AX$23","v":414239953.15349358},{"$f":"AY653 / Discounting!AY$23","v":377383113.72072017},{"$f":"AZ653 / Discounting!AZ$23","v":417057436.4909904},{"$f":"BA653 / Discounting!BA$23","v":378814600.27626634},{"$f":"BB653 / Discounting!BB$23","v":344675567.34792584},{"$f":"BC653 / Discounting!BC$23","v":317639566.35933834},{"$f":"BD653 / Discounting!BD$23","v":288763242.14485306},{"$f":"BE653 / Discounting!BE$23","v":262512038.31350276},{"$f":"BF653 / Discounting!BF$23","v":238647307.55772975},{"$f":"BG653 / Discounting!BG$23","v":203019821.23353332},{"$f":"BH653 / Discounting!BH$23","v":130685692.77772227},{"$f":"BI653 / Discounting!BI$23","v":95475275.607850224},{"$f":"BJ653 / Discounting!BJ$23","v":87011329.73494038},{"$f":"BK653 / Discounting!BK$23","v":79164538.924443543},{"$f":"BL653 / Discounting!BL$23","v":29636592.971302353},{"$f":"BM653 / Discounting!BM$23","v":0},{"$f":"BN653 / Discounting!BN$23","v":0},{"$f":"BO653 / Discounting!BO$23","v":0},{"$f":"BP653 / Discounting!BP$23","v":0},{"$f":"BQ653 / Discounting!BQ$23","v":0},{"$f":"BR653 / Discounting!BR$23","v":0},{"$f":"BS653 / Discounting!BS$23","v":0},{"$f":"BT653 / Discounting!BT$23","v":0},{"$f":"BU653 / Discounting!BU$23","v":0},{"$f":"BV653 / Discounting!BV$23","v":0},{"$f":"BW653 / Discounting!BW$23","v":0},{"$f":"BX653 / Discounting!BX$23","v":0},{"$f":"BY653 / Discounting!BY$23","v":0},{"$f":"BZ653 / Discounting!BZ$23","v":0},{"$f":"CA653 / Discounting!CA$23","v":0},{"$f":"CB653 / Discounting!CB$23","v":0},{"$f":"CC653 / Discounting!CC$23","v":0},{"$f":"CD653 / Discounting!CD$23","v":0},{"$f":"CE653 / Discounting!CE$23","v":0},{"$f":"CF653 / Discounting!CF$23","v":0},{"$f":"CG653 / Discounting!CG$23","v":0},{"$f":"CH653 / Discounting!CH$23","v":0},{"$f":"CI653 / Discounting!CI$23","v":0},{"$f":"CJ653 / Discounting!CJ$23","v":0},{"$f":"CK653 / Discounting!CK$23","v":0},{"$f":"CL653 / Discounting!CL$23","v":0},{"$f":"CM653 / Discounting!CM$23","v":0},{"$f":"CN653 / Discounting!CN$23","v":0},{"$f":"CO653 / Discounting!CO$23","v":0},{"$f":"CP653 / Discounting!CP$23","v":0},{"$f":"CQ653 / Discounting!CQ$23","v":0},{"$f":"CR653 / Discounting!CR$23","v":0},{"$f":"CS653 / Discounting!CS$23","v":0},{"$f":"CT653 / Discounting!CT$23","v":0},{"$f":"CU653 / Discounting!CU$23","v":0},{"$f":"CV653 / Discounting!CV$23","v":0}]
[{"$nulls":4},"AETR",null,"%",{"$f":"IFERROR((H670 - H669) / H672,\"-\")","v":0.65254706229585435}]
[]
[null,null,null,{"$f":"\"FID Forward: NPV\"&Inputs!C482*100","v":"FID Forward: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J676:CV676)","v":0},null,{"$f":"J621 / Discounting!J$23","v":0},{"$f":"K621 / Discounting!K$23","v":0},{"$f":"L621 / Discounting!L$23","v":0},{"$f":"M621 / Discounting!M$23","v":0},{"$f":"N621 / Discounting!N$23","v":0},{"$f":"O621 / Discounting!O$23","v":0},{"$f":"P621 / Discounting!P$23","v":0},{"$f":"Q621 / Discounting!Q$23","v":0},{"$f":"R621 / Discounting!R$23","v":0},{"$f":"S621 / Discounting!S$23","v":0},{"$f":"T621 / Discounting!T$23","v":0},{"$f":"U621 / Discounting!U$23","v":0},{"$f":"V621 / Discounting!V$23","v":0},{"$f":"W621 / Discounting!W$23","v":0},{"$f":"X621 / Discounting!X$23","v":0},{"$f":"Y621 / Discounting!Y$23","v":0},{"$f":"Z621 / Discounting!Z$23","v":0},{"$f":"AA621 / Discounting!AA$23","v":0},{"$f":"AB621 / Discounting!AB$23","v":0},{"$f":"AC621 / Discounting!AC$23","v":0},{"$f":"AD621 / Discounting!AD$23","v":0},{"$f":"AE621 / Discounting!AE$23","v":0},{"$f":"AF621 / Discounting!AF$23","v":0},{"$f":"AG621 / Discounting!AG$23","v":0},{"$f":"AH621 / Discounting!AH$23","v":0},{"$f":"AI621 / Discounting!AI$23","v":0},{"$f":"AJ621 / Discounting!AJ$23","v":0},{"$f":"AK621 / Discounting!AK$23","v":0},{"$f":"AL621 / Discounting!AL$23","v":0},{"$f":"AM621 / Discounting!AM$23","v":0},{"$f":"AN621 / Discounting!AN$23","v":0},{"$f":"AO621 / Discounting!AO$23","v":0},{"$f":"AP621 / Discounting!AP$23","v":0},{"$f":"AQ621 / Discounting!AQ$23","v":0},{"$f":"AR621 / Discounting!AR$23","v":0},{"$f":"AS621 / Discounting!AS$23","v":0},{"$f":"AT621 / Discounting!AT$23","v":0},{"$f":"AU621 / Discounting!AU$23","v":0},{"$f":"AV621 / Discounting!AV$23","v":0},{"$f":"AW621 / Discounting!AW$23","v":0},{"$f":"AX621 / Discounting!AX$23","v":0},{"$f":"AY621 / Discounting!AY$23","v":0},{"$f":"AZ621 / Discounting!AZ$23","v":0},{"$f":"BA621 / Discounting!BA$23","v":0},{"$f":"BB621 / Discounting!BB$23","v":0},{"$f":"BC621 / Discounting!BC$23","v":0},{"$f":"BD621 / Discounting!BD$23","v":0},{"$f":"BE621 / Discounting!BE$23","v":0},{"$f":"BF621 / Discounting!BF$23","v":0},{"$f":"BG621 / Discounting!BG$23","v":0},{"$f":"BH621 / Discounting!BH$23","v":0},{"$f":"BI621 / Discounting!BI$23","v":0},{"$f":"BJ621 / Discounting!BJ$23","v":0},{"$f":"BK621 / Discounting!BK$23","v":0},{"$f":"BL621 / Discounting!BL$23","v":0},{"$f":"BM621 / Discounting!BM$23","v":0},{"$f":"BN621 / Discounting!BN$23","v":0},{"$f":"BO621 / Discounting!BO$23","v":0},{"$f":"BP621 / Discounting!BP$23","v":0},{"$f":"BQ621 / Discounting!BQ$23","v":0},{"$f":"BR621 / Discounting!BR$23","v":0},{"$f":"BS621 / Discounting!BS$23","v":0},{"$f":"BT621 / Discounting!BT$23","v":0},{"$f":"BU621 / Discounting!BU$23","v":0},{"$f":"BV621 / Discounting!BV$23","v":0},{"$f":"BW621 / Discounting!BW$23","v":0},{"$f":"BX621 / Discounting!BX$23","v":0},{"$f":"BY621 / Discounting!BY$23","v":0},{"$f":"BZ621 / Discounting!BZ$23","v":0},{"$f":"CA621 / Discounting!CA$23","v":0},{"$f":"CB621 / Discounting!CB$23","v":0},{"$f":"CC621 / Discounting!CC$23","v":0},{"$f":"CD621 / Discounting!CD$23","v":0},{"$f":"CE621 / Discounting!CE$23","v":0},{"$f":"CF621 / Discounting!CF$23","v":0},{"$f":"CG621 / Discounting!CG$23","v":0},{"$f":"CH621 / Discounting!CH$23","v":0},{"$f":"CI621 / Discounting!CI$23","v":0},{"$f":"CJ621 / Discounting!CJ$23","v":0},{"$f":"CK621 / Discounting!CK$23","v":0},{"$f":"CL621 / Discounting!CL$23","v":0},{"$f":"CM621 / Discounting!CM$23","v":0},{"$f":"CN621 / Discounting!CN$23","v":0},{"$f":"CO621 / Discounting!CO$23","v":0},{"$f":"CP621 / Discounting!CP$23","v":0},{"$f":"CQ621 / Discounting!CQ$23","v":0},{"$f":"CR621 / Discounting!CR$23","v":0},{"$f":"CS621 / Discounting!CS$23","v":0},{"$f":"CT621 / Discounting!CT$23","v":0},{"$f":"CU621 / Discounting!CU$23","v":0},{"$f":"CV621 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},28933324.243832678,null,{"$f":"J622 / Discounting!J$23","v":0},{"$f":"K622 / Discounting!K$23","v":0},{"$f":"L622 / Discounting!L$23","v":0},{"$f":"M622 / Discounting!M$23","v":0},{"$f":"N622 / Discounting!N$23","v":0},{"$f":"O622 / Discounting!O$23","v":0},{"$f":"P622 / Discounting!P$23","v":0},{"$f":"Q622 / Discounting!Q$23","v":0},{"$f":"R622 / Discounting!R$23","v":0},{"$f":"S622 / Discounting!S$23","v":0},{"$f":"T622 / Discounting!T$23","v":0},{"$f":"U622 / Discounting!U$23","v":0},{"$f":"V622 / Discounting!V$23","v":0},{"$f":"W622 / Discounting!W$23","v":0},{"$f":"X622 / Discounting!X$23","v":0},{"$f":"Y622 / Discounting!Y$23","v":3177847.1193692414},{"$f":"Z622 / Discounting!Z$23","v":2832305.8104895195},{"$f":"AA622 / Discounting!AA$23","v":2524336.7294915505},{"$f":"AB622 / Discounting!AB$23","v":2249854.4826127896},{"$f":"AC622 / Discounting!AC$23","v":2005217.8989418799},{"$f":"AD622 / Discounting!AD$23","v":1787181.7281121924},{"$f":"AE622 / Discounting!AE$23","v":1592853.5901178184},{"$f":"AF622 / Discounting!AF$23","v":1419655.6061656133},{"$f":"AG622 / Discounting!AG$23","v":1265290.2015736303},{"$f":"AH622 / Discounting!AH$23","v":1127709.6270709715},{"$f":"AI622 / Discounting!AI$23","v":1005088.7941809015},{"$f":"AJ622 / Discounting!AJ$23","v":895801.06433235412},{"$f":"AK622 / Discounting!AK$23","v":798396.67052794469},{"$f":"AL622 / Discounting!AL$23","v":711583.4853190236},{"$f":"AM622 / Discounting!AM$23","v":634209.87996347924},{"$f":"AN622 / Discounting!AN$23","v":565249.44738278002},{"$f":"AO622 / Discounting!AO$23","v":503787.38625916222},{"$f":"AP622 / Discounting!AP$23","v":449008.36564987717},{"$f":"AQ622 / Discounting!AQ$23","v":400185.70913536288},{"$f":"AR622 / Discounting!AR$23","v":356671.75502260501},{"$f":"AS622 / Discounting!AS$23","v":317889.26472602942},{"$f":"AT622 / Discounting!AT$23","v":283323.76535296737},{"$f":"AU622 / Discounting!AU$23","v":252516.72491351812},{"$f":"AV622 / Discounting!AV$23","v":225059.46961989132},{"$f":"AW622 / Discounting!AW$23","v":200587.76258457339},{"$f":"AX622 / Discounting!AX$23","v":178776.97200051101},{"$f":"AY622 / Discounting!AY$23","v":159337.7647063378},{"$f":"AZ622 / Discounting!AZ$23","v":142012.2680092137},{"$f":"BA622 / Discounting!BA$23","v":126570.64884956657},{"$f":"BB622 / Discounting!BB$23","v":112808.06492831244},{"$f":"BC622 / Discounting!BC$23","v":100541.94735143709},{"$f":"BD622 / Discounting!BD$23","v":89609.578744596321},{"$f":"BE622 / Discounting!BE$23","v":79865.934709978887},{"$f":"BF622 / Discounting!BF$23","v":71181.759991068524},{"$f":"BG622 / Discounting!BG$23","v":63441.853824481739},{"$f":"BH622 / Discounting!BH$23","v":56543.541733049686},{"$f":"BI622 / Discounting!BI$23","v":50395.313487566556},{"$f":"BJ622 / Discounting!BJ$23","v":44915.609168954143},{"$f":"BK622 / Discounting!BK$23","v":40031.737227231853},{"$f":"BL622 / Discounting!BL$23","v":35678.910184698616},{"$f":"BM622 / Discounting!BM$23","v":0},{"$f":"BN622 / Discounting!BN$23","v":0},{"$f":"BO622 / Discounting!BO$23","v":0},{"$f":"BP622 / Discounting!BP$23","v":0},{"$f":"BQ622 / Discounting!BQ$23","v":0},{"$f":"BR622 / Discounting!BR$23","v":0},{"$f":"BS622 / Discounting!BS$23","v":0},{"$f":"BT622 / Discounting!BT$23","v":0},{"$f":"BU622 / Discounting!BU$23","v":0},{"$f":"BV622 / Discounting!BV$23","v":0},{"$f":"BW622 / Discounting!BW$23","v":0},{"$f":"BX622 / Discounting!BX$23","v":0},{"$f":"BY622 / Discounting!BY$23","v":0},{"$f":"BZ622 / Discounting!BZ$23","v":0},{"$f":"CA622 / Discounting!CA$23","v":0},{"$f":"CB622 / Discounting!CB$23","v":0},{"$f":"CC622 / Discounting!CC$23","v":0},{"$f":"CD622 / Discounting!CD$23","v":0},{"$f":"CE622 / Discounting!CE$23","v":0},{"$f":"CF622 / Discounting!CF$23","v":0},{"$f":"CG622 / Discounting!CG$23","v":0},{"$f":"CH622 / Discounting!CH$23","v":0},{"$f":"CI622 / Discounting!CI$23","v":0},{"$f":"CJ622 / Discounting!CJ$23","v":0},{"$f":"CK622 / Discounting!CK$23","v":0},{"$f":"CL622 / Discounting!CL$23","v":0},{"$f":"CM622 / Discounting!CM$23","v":0},{"$f":"CN622 / Discounting!CN$23","v":0},{"$f":"CO622 / Discounting!CO$23","v":0},{"$f":"CP622 / Discounting!CP$23","v":0},{"$f":"CQ622 / Discounting!CQ$23","v":0},{"$f":"CR622 / Discounting!CR$23","v":0},{"$f":"CS622 / Discounting!CS$23","v":0},{"$f":"CT622 / Discounting!CT$23","v":0},{"$f":"CU622 / Discounting!CU$23","v":0},{"$f":"CV622 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},7266853.6804715674,null,{"$f":"J623 / Discounting!J$23","v":365698.32599842706},{"$f":"K623 / Discounting!K$23","v":358527.77058669319},{"$f":"L623 / Discounting!L$23","v":351497.8143006796},{"$f":"M623 / Discounting!M$23","v":344605.70029478392},{"$f":"N623 / Discounting!N$23","v":337848.72577919991},{"$f":"O623 / Discounting!O$23","v":331224.24095999991},{"$f":"P623 / Discounting!P$23","v":324729.64799999987},{"$f":"Q623 / Discounting!Q$23","v":318362.39999999991},{"$f":"R623 / Discounting!R$23","v":312119.99999999988},{"$f":"S623 / Discounting!S$23","v":305999.99999999988},{"$f":"T623 / Discounting!T$23","v":299999.99999999988},{"$f":"U623 / Discounting!U$23","v":294117.64705882338},{"$f":"V623 / Discounting!V$23","v":288350.63437139551},{"$f":"W623 / Discounting!W$23","v":282696.70036411326},{"$f":"X623 / Discounting!X$23","v":277153.62780795415},{"$f":"Y623 / Discounting!Y$23","v":271719.24294897466},{"$f":"Z623 / Discounting!Z$23","v":242174.01332350678},{"$f":"AA623 / Discounting!AA$23","v":215841.36659849089},{"$f":"AB623 / Discounting!AB$23","v":192371.98449063356},{"$f":"AC623 / Discounting!AC$23","v":171454.53163158067},{"$f":"AD623 / Discounting!AD$23","v":152811.52551834285},{"$f":"AE623 / Discounting!AE$23","v":136195.65554219505},{"$f":"AF623 / Discounting!AF$23","v":121386.50226577096},{"$f":"AG623 / Discounting!AG$23","v":108187.61342760334},{"$f":"AH623 / Discounting!AH$23","v":96423.897885564467},{"$f":"AI623 / Discounting!AI$23","v":85939.302928310557},{"$f":"AJ623 / Discounting!AJ$23","v":76594.744142879281},{"$f":"AK623 / Discounting!AK$23","v":68266.260376897742},{"$f":"AL623 / Discounting!AL$23","v":60843.3693198732},{"$f":"AM623 / Discounting!AM$23","v":54227.601889370053},{"$f":"AN623 / Discounting!AN$23","v":48331.195979830707},{"$f":"AO623 / Discounting!AO$23","v":43075.932245838412},{"$f":"AP623 / Discounting!AP$23","v":38392.096475791812},{"$f":"AQ623 / Discounting!AQ$23","v":34217.554791258299},{"$f":"AR623 / Discounting!AR$23","v":30496.929403973525},{"$f":"AS623 / Discounting!AS$23","v":27180.863996411335},{"$f":"AT623 / Discounting!AT$23","v":24225.368980758765},{"$f":"AU623 / Discounting!AU$23","v":21591.23795076539},{"$f":"AV623 / Discounting!AV$23","v":19243.527585352393},{"$f":"AW623 / Discounting!AW$23","v":17151.094104592146},{"$f":"AX623 / Discounting!AX$23","v":15286.180128870008},{"$f":"AY623 / Discounting!AY$23","v":13624.046460668455},{"$f":"AZ623 / Discounting!AZ$23","v":12142.643904339086},{"$f":"BA623 / Discounting!BA$23","v":10822.320770355687},{"$f":"BB623 / Discounting!BB$23","v":9645.5621839177256},{"$f":"BC623 / Discounting!BC$23","v":8596.7577396771158},{"$f":"BD623 / Discounting!BD$23","v":7661.9944203895848},{"$f":"BE623 / Discounting!BE$23","v":6828.8720324327842},{"$f":"BF623 / Discounting!BF$23","v":6086.3387098331405},{"$f":"BG623 / Discounting!BG$23","v":5424.5443046641167},{"$f":"BH623 / Discounting!BH$23","v":4834.7097189519764},{"$f":"BI623 / Discounting!BI$23","v":4309.0104446987316},{"$f":"BJ623 / Discounting!BJ$23","v":3840.4727671111677},{"$f":"BK623 / Discounting!BK$23","v":3422.8812541097745},{"$f":"BL623 / Discounting!BL$23","v":3050.6963049106726},{"$f":"BM623 / Discounting!BM$23","v":0},{"$f":"BN623 / Discounting!BN$23","v":0},{"$f":"BO623 / Discounting!BO$23","v":0},{"$f":"BP623 / Discounting!BP$23","v":0},{"$f":"BQ623 / Discounting!BQ$23","v":0},{"$f":"BR623 / Discounting!BR$23","v":0},{"$f":"BS623 / Discounting!BS$23","v":0},{"$f":"BT623 / Discounting!BT$23","v":0},{"$f":"BU623 / Discounting!BU$23","v":0},{"$f":"BV623 / Discounting!BV$23","v":0},{"$f":"BW623 / Discounting!BW$23","v":0},{"$f":"BX623 / Discounting!BX$23","v":0},{"$f":"BY623 / Discounting!BY$23","v":0},{"$f":"BZ623 / Discounting!BZ$23","v":0},{"$f":"CA623 / Discounting!CA$23","v":0},{"$f":"CB623 / Discounting!CB$23","v":0},{"$f":"CC623 / Discounting!CC$23","v":0},{"$f":"CD623 / Discounting!CD$23","v":0},{"$f":"CE623 / Discounting!CE$23","v":0},{"$f":"CF623 / Discounting!CF$23","v":0},{"$f":"CG623 / Discounting!CG$23","v":0},{"$f":"CH623 / Discounting!CH$23","v":0},{"$f":"CI623 / Discounting!CI$23","v":0},{"$f":"CJ623 / Discounting!CJ$23","v":0},{"$f":"CK623 / Discounting!CK$23","v":0},{"$f":"CL623 / Discounting!CL$23","v":0},{"$f":"CM623 / Discounting!CM$23","v":0},{"$f":"CN623 / Discounting!CN$23","v":0},{"$f":"CO623 / Discounting!CO$23","v":0},{"$f":"CP623 / Discounting!CP$23","v":0},{"$f":"CQ623 / Discounting!CQ$23","v":0},{"$f":"CR623 / Discounting!CR$23","v":0},{"$f":"CS623 / Discounting!CS$23","v":0},{"$f":"CT623 / Discounting!CT$23","v":0},{"$f":"CU623 / Discounting!CU$23","v":0},{"$f":"CV623 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J624 / Discounting!J$23","v":0},{"$f":"K624 / Discounting!K$23","v":0},{"$f":"L624 / Discounting!L$23","v":0},{"$f":"M624 / Discounting!M$23","v":0},{"$f":"N624 / Discounting!N$23","v":0},{"$f":"O624 / Discounting!O$23","v":0},{"$f":"P624 / Discounting!P$23","v":0},{"$f":"Q624 / Discounting!Q$23","v":0},{"$f":"R624 / Discounting!R$23","v":0},{"$f":"S624 / Discounting!S$23","v":0},{"$f":"T624 / Discounting!T$23","v":0},{"$f":"U624 / Discounting!U$23","v":0},{"$f":"V624 / Discounting!V$23","v":0},{"$f":"W624 / Discounting!W$23","v":0},{"$f":"X624 / Discounting!X$23","v":0},{"$f":"Y624 / Discounting!Y$23","v":0},{"$f":"Z624 / Discounting!Z$23","v":0},{"$f":"AA624 / Discounting!AA$23","v":0},{"$f":"AB624 / Discounting!AB$23","v":0},{"$f":"AC624 / Discounting!AC$23","v":0},{"$f":"AD624 / Discounting!AD$23","v":0},{"$f":"AE624 / Discounting!AE$23","v":0},{"$f":"AF624 / Discounting!AF$23","v":0},{"$f":"AG624 / Discounting!AG$23","v":0},{"$f":"AH624 / Discounting!AH$23","v":0},{"$f":"AI624 / Discounting!AI$23","v":0},{"$f":"AJ624 / Discounting!AJ$23","v":0},{"$f":"AK624 / Discounting!AK$23","v":0},{"$f":"AL624 / Discounting!AL$23","v":0},{"$f":"AM624 / Discounting!AM$23","v":0},{"$f":"AN624 / Discounting!AN$23","v":0},{"$f":"AO624 / Discounting!AO$23","v":0},{"$f":"AP624 / Discounting!AP$23","v":0},{"$f":"AQ624 / Discounting!AQ$23","v":0},{"$f":"AR624 / Discounting!AR$23","v":0},{"$f":"AS624 / Discounting!AS$23","v":0},{"$f":"AT624 / Discounting!AT$23","v":0},{"$f":"AU624 / Discounting!AU$23","v":0},{"$f":"AV624 / Discounting!AV$23","v":0},{"$f":"AW624 / Discounting!AW$23","v":0},{"$f":"AX624 / Discounting!AX$23","v":0},{"$f":"AY624 / Discounting!AY$23","v":0},{"$f":"AZ624 / Discounting!AZ$23","v":0},{"$f":"BA624 / Discounting!BA$23","v":0},{"$f":"BB624 / Discounting!BB$23","v":0},{"$f":"BC624 / Discounting!BC$23","v":0},{"$f":"BD624 / Discounting!BD$23","v":0},{"$f":"BE624 / Discounting!BE$23","v":0},{"$f":"BF624 / Discounting!BF$23","v":0},{"$f":"BG624 / Discounting!BG$23","v":0},{"$f":"BH624 / Discounting!BH$23","v":0},{"$f":"BI624 / Discounting!BI$23","v":0},{"$f":"BJ624 / Discounting!BJ$23","v":0},{"$f":"BK624 / Discounting!BK$23","v":0},{"$f":"BL624 / Discounting!BL$23","v":0},{"$f":"BM624 / Discounting!BM$23","v":0},{"$f":"BN624 / Discounting!BN$23","v":0},{"$f":"BO624 / Discounting!BO$23","v":0},{"$f":"BP624 / Discounting!BP$23","v":0},{"$f":"BQ624 / Discounting!BQ$23","v":0},{"$f":"BR624 / Discounting!BR$23","v":0},{"$f":"BS624 / Discounting!BS$23","v":0},{"$f":"BT624 / Discounting!BT$23","v":0},{"$f":"BU624 / Discounting!BU$23","v":0},{"$f":"BV624 / Discounting!BV$23","v":0},{"$f":"BW624 / Discounting!BW$23","v":0},{"$f":"BX624 / Discounting!BX$23","v":0},{"$f":"BY624 / Discounting!BY$23","v":0},{"$f":"BZ624 / Discounting!BZ$23","v":0},{"$f":"CA624 / Discounting!CA$23","v":0},{"$f":"CB624 / Discounting!CB$23","v":0},{"$f":"CC624 / Discounting!CC$23","v":0},{"$f":"CD624 / Discounting!CD$23","v":0},{"$f":"CE624 / Discounting!CE$23","v":0},{"$f":"CF624 / Discounting!CF$23","v":0},{"$f":"CG624 / Discounting!CG$23","v":0},{"$f":"CH624 / Discounting!CH$23","v":0},{"$f":"CI624 / Discounting!CI$23","v":0},{"$f":"CJ624 / Discounting!CJ$23","v":0},{"$f":"CK624 / Discounting!CK$23","v":0},{"$f":"CL624 / Discounting!CL$23","v":0},{"$f":"CM624 / Discounting!CM$23","v":0},{"$f":"CN624 / Discounting!CN$23","v":0},{"$f":"CO624 / Discounting!CO$23","v":0},{"$f":"CP624 / Discounting!CP$23","v":0},{"$f":"CQ624 / Discounting!CQ$23","v":0},{"$f":"CR624 / Discounting!CR$23","v":0},{"$f":"CS624 / Discounting!CS$23","v":0},{"$f":"CT624 / Discounting!CT$23","v":0},{"$f":"CU624 / Discounting!CU$23","v":0},{"$f":"CV624 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},840455243.02898037,null,{"$f":"J625 / Discounting!J$23","v":0},{"$f":"K625 / Discounting!K$23","v":0},{"$f":"L625 / Discounting!L$23","v":0},{"$f":"M625 / Discounting!M$23","v":0},{"$f":"N625 / Discounting!N$23","v":0},{"$f":"O625 / Discounting!O$23","v":0},{"$f":"P625 / Discounting!P$23","v":0},{"$f":"Q625 / Discounting!Q$23","v":0},{"$f":"R625 / Discounting!R$23","v":0},{"$f":"S625 / Discounting!S$23","v":0},{"$f":"T625 / Discounting!T$23","v":0},{"$f":"U625 / Discounting!U$23","v":0},{"$f":"V625 / Discounting!V$23","v":0},{"$f":"W625 / Discounting!W$23","v":0},{"$f":"X625 / Discounting!X$23","v":0},{"$f":"Y625 / Discounting!Y$23","v":0},{"$f":"Z625 / Discounting!Z$23","v":0},{"$f":"AA625 / Discounting!AA$23","v":0},{"$f":"AB625 / Discounting!AB$23","v":0},{"$f":"AC625 / Discounting!AC$23","v":0},{"$f":"AD625 / Discounting!AD$23","v":42004875.094661541},{"$f":"AE625 / Discounting!AE$23","v":76372500.172111884},{"$f":"AF625 / Discounting!AF$23","v":69429545.611010805},{"$f":"AG625 / Discounting!AG$23","v":63117768.737282537},{"$f":"AH625 / Discounting!AH$23","v":57379789.761165954},{"$f":"AI625 / Discounting!AI$23","v":52163445.237423591},{"$f":"AJ625 / Discounting!AJ$23","v":47421313.85220325},{"$f":"AK625 / Discounting!AK$23","v":43110285.320184775},{"$f":"AL625 / Discounting!AL$23","v":39191168.472895235},{"$f":"AM625 / Discounting!AM$23","v":35628334.975359306},{"$f":"AN625 / Discounting!AN$23","v":32389395.432144824},{"$f":"AO625 / Discounting!AO$23","v":29444904.938313477},{"$f":"AP625 / Discounting!AP$23","v":26768095.398466796},{"$f":"AQ625 / Discounting!AQ$23","v":24334632.180424359},{"$f":"AR625 / Discounting!AR$23","v":22122392.891294871},{"$f":"AS625 / Discounting!AS$23","v":20111266.26481352},{"$f":"AT625 / Discounting!AT$23","v":18282969.331648648},{"$f":"AU625 / Discounting!AU$23","v":16620881.210589681},{"$f":"AV625 / Discounting!AV$23","v":15109892.009626981},{"$f":"AW625 / Discounting!AW$23","v":13736265.463297255},{"$f":"AX625 / Discounting!AX$23","v":12487514.057542961},{"$f":"AY625 / Discounting!AY$23","v":11352285.506857235},{"$f":"AZ625 / Discounting!AZ$23","v":10320259.551688397},{"$f":"BA625 / Discounting!BA$23","v":9382054.1378985401},{"$f":"BB625 / Discounting!BB$23","v":8529140.1253623087},{"$f":"BC625 / Discounting!BC$23","v":7753763.7503293706},{"$f":"BD625 / Discounting!BD$23","v":7048876.1366630653},{"$f":"BE625 / Discounting!BE$23","v":6408069.2151482394},{"$f":"BF625 / Discounting!BF$23","v":5825517.4683165811},{"$f":"BG625 / Discounting!BG$23","v":5295924.9711968917},{"$f":"BH625 / Discounting!BH$23","v":3411463.6567408741},{"$f":"BI625 / Discounting!BI$23","v":2500685.052715478},{"$f":"BJ625 / Discounting!BJ$23","v":2273350.0479231616},{"$f":"BK625 / Discounting!BK$23","v":2066681.8617483287},{"$f":"BL625 / Discounting!BL$23","v":1059935.1339294964},{"$f":"BM625 / Discounting!BM$23","v":0},{"$f":"BN625 / Discounting!BN$23","v":0},{"$f":"BO625 / Discounting!BO$23","v":0},{"$f":"BP625 / Discounting!BP$23","v":0},{"$f":"BQ625 / Discounting!BQ$23","v":0},{"$f":"BR625 / Discounting!BR$23","v":0},{"$f":"BS625 / Discounting!BS$23","v":0},{"$f":"BT625 / Discounting!BT$23","v":0},{"$f":"BU625 / Discounting!BU$23","v":0},{"$f":"BV625 / Discounting!BV$23","v":0},{"$f":"BW625 / Discounting!BW$23","v":0},{"$f":"BX625 / Discounting!BX$23","v":0},{"$f":"BY625 / Discounting!BY$23","v":0},{"$f":"BZ625 / Discounting!BZ$23","v":0},{"$f":"CA625 / Discounting!CA$23","v":0},{"$f":"CB625 / Discounting!CB$23","v":0},{"$f":"CC625 / Discounting!CC$23","v":0},{"$f":"CD625 / Discounting!CD$23","v":0},{"$f":"CE625 / Discounting!CE$23","v":0},{"$f":"CF625 / Discounting!CF$23","v":0},{"$f":"CG625 / Discounting!CG$23","v":0},{"$f":"CH625 / Discounting!CH$23","v":0},{"$f":"CI625 / Discounting!CI$23","v":0},{"$f":"CJ625 / Discounting!CJ$23","v":0},{"$f":"CK625 / Discounting!CK$23","v":0},{"$f":"CL625 / Discounting!CL$23","v":0},{"$f":"CM625 / Discounting!CM$23","v":0},{"$f":"CN625 / Discounting!CN$23","v":0},{"$f":"CO625 / Discounting!CO$23","v":0},{"$f":"CP625 / Discounting!CP$23","v":0},{"$f":"CQ625 / Discounting!CQ$23","v":0},{"$f":"CR625 / Discounting!CR$23","v":0},{"$f":"CS625 / Discounting!CS$23","v":0},{"$f":"CT625 / Discounting!CT$23","v":0},{"$f":"CU625 / Discounting!CU$23","v":0},{"$f":"CV625 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},124931433.18693703,null,{"$f":"J626 / Discounting!J$23","v":0},{"$f":"K626 / Discounting!K$23","v":0},{"$f":"L626 / Discounting!L$23","v":0},{"$f":"M626 / Discounting!M$23","v":0},{"$f":"N626 / Discounting!N$23","v":0},{"$f":"O626 / Discounting!O$23","v":0},{"$f":"P626 / Discounting!P$23","v":0},{"$f":"Q626 / Discounting!Q$23","v":0},{"$f":"R626 / Discounting!R$23","v":0},{"$f":"S626 / Discounting!S$23","v":0},{"$f":"T626 / Discounting!T$23","v":0},{"$f":"U626 / Discounting!U$23","v":0},{"$f":"V626 / Discounting!V$23","v":0},{"$f":"W626 / Discounting!W$23","v":0},{"$f":"X626 / Discounting!X$23","v":0},{"$f":"Y626 / Discounting!Y$23","v":0},{"$f":"Z626 / Discounting!Z$23","v":0},{"$f":"AA626 / Discounting!AA$23","v":0},{"$f":"AB626 / Discounting!AB$23","v":0},{"$f":"AC626 / Discounting!AC$23","v":0},{"$f":"AD626 / Discounting!AD$23","v":6250655.2526632044},{"$f":"AE626 / Discounting!AE$23","v":11364827.732114917},{"$f":"AF626 / Discounting!AF$23","v":10331661.574649923},{"$f":"AG626 / Discounting!AG$23","v":9392419.6133181117},{"$f":"AH626 / Discounting!AH$23","v":8538563.2848346457},{"$f":"AI626 / Discounting!AI$23","v":7762330.2589405868},{"$f":"AJ626 / Discounting!AJ$23","v":7056663.8717641691},{"$f":"AK626 / Discounting!AK$23","v":6415148.9743310623},{"$f":"AL626 / Discounting!AL$23","v":5831953.6130282376},{"$f":"AM626 / Discounting!AM$23","v":5301776.0118438518},{"$f":"AN626 / Discounting!AN$23","v":4819796.3744035019},{"$f":"AO626 / Discounting!AO$23","v":4381633.0676395474},{"$f":"AP626 / Discounting!AP$23","v":3983302.7887632246},{"$f":"AQ626 / Discounting!AQ$23","v":3621184.353421113},{"$f":"AR626 / Discounting!AR$23","v":3291985.7758373753},{"$f":"AS626 / Discounting!AS$23","v":2992714.3416703409},{"$f":"AT626 / Discounting!AT$23","v":2720649.4015184916},{"$f":"AU626 / Discounting!AU$23","v":2473317.6377440831},{"$f":"AV626 / Discounting!AV$23","v":2248470.5797673482},{"$f":"AW626 / Discounting!AW$23","v":2044064.1634248619},{"$f":"AX626 / Discounting!AX$23","v":1858240.1485680563},{"$f":"AY626 / Discounting!AY$23","v":1689309.22597096},{"$f":"AZ626 / Discounting!AZ$23","v":1535735.6599735999},{"$f":"BA626 / Discounting!BA$23","v":1396123.3272487272},{"$f":"BB626 / Discounting!BB$23","v":1269203.02477157},{"$f":"BC626 / Discounting!BC$23","v":1153820.9316105181},{"$f":"BD626 / Discounting!BD$23","v":1048928.1196459255},{"$f":"BE626 / Discounting!BE$23","v":953571.01785993227},{"$f":"BF626 / Discounting!BF$23","v":866882.74350902927},{"$f":"BG626 / Discounting!BG$23","v":788075.22137184464},{"$f":"BH626 / Discounting!BH$23","v":483570.75761863281},{"$f":"BI626 / Discounting!BI$23","v":339919.31309748377},{"$f":"BJ626 / Discounting!BJ$23","v":309017.55736134882},{"$f":"BK626 / Discounting!BK$23","v":280925.05214668077},{"$f":"BL626 / Discounting!BL$23","v":134992.41450413919},{"$f":"BM626 / Discounting!BM$23","v":0},{"$f":"BN626 / Discounting!BN$23","v":0},{"$f":"BO626 / Discounting!BO$23","v":0},{"$f":"BP626 / Discounting!BP$23","v":0},{"$f":"BQ626 / Discounting!BQ$23","v":0},{"$f":"BR626 / Discounting!BR$23","v":0},{"$f":"BS626 / Discounting!BS$23","v":0},{"$f":"BT626 / Discounting!BT$23","v":0},{"$f":"BU626 / Discounting!BU$23","v":0},{"$f":"BV626 / Discounting!BV$23","v":0},{"$f":"BW626 / Discounting!BW$23","v":0},{"$f":"BX626 / Discounting!BX$23","v":0},{"$f":"BY626 / Discounting!BY$23","v":0},{"$f":"BZ626 / Discounting!BZ$23","v":0},{"$f":"CA626 / Discounting!CA$23","v":0},{"$f":"CB626 / Discounting!CB$23","v":0},{"$f":"CC626 / Discounting!CC$23","v":0},{"$f":"CD626 / Discounting!CD$23","v":0},{"$f":"CE626 / Discounting!CE$23","v":0},{"$f":"CF626 / Discounting!CF$23","v":0},{"$f":"CG626 / Discounting!CG$23","v":0},{"$f":"CH626 / Discounting!CH$23","v":0},{"$f":"CI626 / Discounting!CI$23","v":0},{"$f":"CJ626 / Discounting!CJ$23","v":0},{"$f":"CK626 / Discounting!CK$23","v":0},{"$f":"CL626 / Discounting!CL$23","v":0},{"$f":"CM626 / Discounting!CM$23","v":0},{"$f":"CN626 / Discounting!CN$23","v":0},{"$f":"CO626 / Discounting!CO$23","v":0},{"$f":"CP626 / Discounting!CP$23","v":0},{"$f":"CQ626 / Discounting!CQ$23","v":0},{"$f":"CR626 / Discounting!CR$23","v":0},{"$f":"CS626 / Discounting!CS$23","v":0},{"$f":"CT626 / Discounting!CT$23","v":0},{"$f":"CU626 / Discounting!CU$23","v":0},{"$f":"CV626 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1728373877.346226,null,{"$f":"J627 / Discounting!J$23","v":0},{"$f":"K627 / Discounting!K$23","v":0},{"$f":"L627 / Discounting!L$23","v":0},{"$f":"M627 / Discounting!M$23","v":0},{"$f":"N627 / Discounting!N$23","v":0},{"$f":"O627 / Discounting!O$23","v":0},{"$f":"P627 / Discounting!P$23","v":0},{"$f":"Q627 / Discounting!Q$23","v":0},{"$f":"R627 / Discounting!R$23","v":0},{"$f":"S627 / Discounting!S$23","v":0},{"$f":"T627 / Discounting!T$23","v":0},{"$f":"U627 / Discounting!U$23","v":0},{"$f":"V627 / Discounting!V$23","v":0},{"$f":"W627 / Discounting!W$23","v":0},{"$f":"X627 / Discounting!X$23","v":0},{"$f":"Y627 / Discounting!Y$23","v":0},{"$f":"Z627 / Discounting!Z$23","v":0},{"$f":"AA627 / Discounting!AA$23","v":0},{"$f":"AB627 / Discounting!AB$23","v":0},{"$f":"AC627 / Discounting!AC$23","v":0},{"$f":"AD627 / Discounting!AD$23","v":49494314.712925576},{"$f":"AE627 / Discounting!AE$23","v":106038459.75494179},{"$f":"AF627 / Discounting!AF$23","v":96398599.777219817},{"$f":"AG627 / Discounting!AG$23","v":87635090.706563473},{"$f":"AH627 / Discounting!AH$23","v":79668264.278694063},{"$f":"AI627 / Discounting!AI$23","v":72425694.798812747},{"$f":"AJ627 / Discounting!AJ$23","v":65841540.726193443},{"$f":"AK627 / Discounting!AK$23","v":59855946.114721268},{"$f":"AL627 / Discounting!AL$23","v":54414496.467928439},{"$f":"AM627 / Discounting!AM$23","v":49467724.061753117},{"$f":"AN627 / Discounting!AN$23","v":44970658.237957373},{"$f":"AO627 / Discounting!AO$23","v":48442854.728927314},{"$f":"AP627 / Discounting!AP$23","v":63662232.433032118},{"$f":"AQ627 / Discounting!AQ$23","v":103774321.28139022},{"$f":"AR627 / Discounting!AR$23","v":97239543.585950002},{"$f":"AS627 / Discounting!AS$23","v":88402046.338460356},{"$f":"AT627 / Discounting!AT$23","v":80367690.307979971},{"$f":"AU627 / Discounting!AU$23","v":73063491.756499097},{"$f":"AV627 / Discounting!AV$23","v":28105389.520268831},{"$f":"AW627 / Discounting!AW$23","v":25551907.161785655},{"$f":"AX627 / Discounting!AX$23","v":22675086.305444732},{"$f":"AY627 / Discounting!AY$23","v":20900793.947075058},{"$f":"AZ627 / Discounting!AZ$23","v":45372401.973224565},{"$f":"BA627 / Discounting!BA$23","v":41131343.636047259},{"$f":"BB627 / Discounting!BB$23","v":37499617.173577376},{"$f":"BC627 / Discounting!BC$23","v":34091339.513767272},{"$f":"BD627 / Discounting!BD$23","v":30992820.633619756},{"$f":"BE627 / Discounting!BE$23","v":28175909.847784657},{"$f":"BF627 / Discounting!BF$23","v":25615014.62336554},{"$f":"BG627 / Discounting!BG$23","v":17307577.607594706},{"$f":"BH627 / Discounting!BH$23","v":14872774.813376565},{"$f":"BI627 / Discounting!BI$23","v":11269805.911149783},{"$f":"BJ627 / Discounting!BJ$23","v":10310295.152952112},{"$f":"BK627 / Discounting!BK$23","v":9395896.6063856967},{"$f":"BL627 / Discounting!BL$23","v":3942932.848855528},{"$f":"BM627 / Discounting!BM$23","v":0},{"$f":"BN627 / Discounting!BN$23","v":0},{"$f":"BO627 / Discounting!BO$23","v":0},{"$f":"BP627 / Discounting!BP$23","v":0},{"$f":"BQ627 / Discounting!BQ$23","v":0},{"$f":"BR627 / Discounting!BR$23","v":0},{"$f":"BS627 / Discounting!BS$23","v":0},{"$f":"BT627 / Discounting!BT$23","v":0},{"$f":"BU627 / Discounting!BU$23","v":0},{"$f":"BV627 / Discounting!BV$23","v":0},{"$f":"BW627 / Discounting!BW$23","v":0},{"$f":"BX627 / Discounting!BX$23","v":0},{"$f":"BY627 / Discounting!BY$23","v":0},{"$f":"BZ627 / Discounting!BZ$23","v":0},{"$f":"CA627 / Discounting!CA$23","v":0},{"$f":"CB627 / Discounting!CB$23","v":0},{"$f":"CC627 / Discounting!CC$23","v":0},{"$f":"CD627 / Discounting!CD$23","v":0},{"$f":"CE627 / Discounting!CE$23","v":0},{"$f":"CF627 / Discounting!CF$23","v":0},{"$f":"CG627 / Discounting!CG$23","v":0},{"$f":"CH627 / Discounting!CH$23","v":0},{"$f":"CI627 / Discounting!CI$23","v":0},{"$f":"CJ627 / Discounting!CJ$23","v":0},{"$f":"CK627 / Discounting!CK$23","v":0},{"$f":"CL627 / Discounting!CL$23","v":0},{"$f":"CM627 / Discounting!CM$23","v":0},{"$f":"CN627 / Discounting!CN$23","v":0},{"$f":"CO627 / Discounting!CO$23","v":0},{"$f":"CP627 / Discounting!CP$23","v":0},{"$f":"CQ627 / Discounting!CQ$23","v":0},{"$f":"CR627 / Discounting!CR$23","v":0},{"$f":"CS627 / Discounting!CS$23","v":0},{"$f":"CT627 / Discounting!CT$23","v":0},{"$f":"CU627 / Discounting!CU$23","v":0},{"$f":"CV627 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},4286936150.7848039,null,{"$f":"J628 / Discounting!J$23","v":0},{"$f":"K628 / Discounting!K$23","v":0},{"$f":"L628 / Discounting!L$23","v":0},{"$f":"M628 / Discounting!M$23","v":0},{"$f":"N628 / Discounting!N$23","v":0},{"$f":"O628 / Discounting!O$23","v":0},{"$f":"P628 / Discounting!P$23","v":0},{"$f":"Q628 / Discounting!Q$23","v":0},{"$f":"R628 / Discounting!R$23","v":0},{"$f":"S628 / Discounting!S$23","v":0},{"$f":"T628 / Discounting!T$23","v":0},{"$f":"U628 / Discounting!U$23","v":0},{"$f":"V628 / Discounting!V$23","v":0},{"$f":"W628 / Discounting!W$23","v":0},{"$f":"X628 / Discounting!X$23","v":0},{"$f":"Y628 / Discounting!Y$23","v":0},{"$f":"Z628 / Discounting!Z$23","v":0},{"$f":"AA628 / Discounting!AA$23","v":0},{"$f":"AB628 / Discounting!AB$23","v":0},{"$f":"AC628 / Discounting!AC$23","v":0},{"$f":"AD628 / Discounting!AD$23","v":0},{"$f":"AE628 / Discounting!AE$23","v":52875491.863616683},{"$f":"AF628 / Discounting!AF$23","v":70837563.550837383},{"$f":"AG628 / Discounting!AG$23","v":81754921.114654019},{"$f":"AH628 / Discounting!AH$23","v":97286284.097901329},{"$f":"AI628 / Discounting!AI$23","v":133758692.70286749},{"$f":"AJ628 / Discounting!AJ$23","v":293360903.22711927},{"$f":"AK628 / Discounting!AK$23","v":269515133.72635204},{"$f":"AL628 / Discounting!AL$23","v":278523657.60094017},{"$f":"AM628 / Discounting!AM$23","v":270504938.30756354},{"$f":"AN628 / Discounting!AN$23","v":262578729.49563077},{"$f":"AO628 / Discounting!AO$23","v":237605761.97677401},{"$f":"AP628 / Discounting!AP$23","v":218232378.45531487},{"$f":"AQ628 / Discounting!AQ$23","v":198231565.6272361},{"$f":"AR628 / Discounting!AR$23","v":191141256.0697048},{"$f":"AS628 / Discounting!AS$23","v":184164917.2359094},{"$f":"AT628 / Discounting!AT$23","v":170716347.44653457},{"$f":"AU628 / Discounting!AU$23","v":156650233.44810838},{"$f":"AV628 / Discounting!AV$23","v":146990632.16474175},{"$f":"AW628 / Discounting!AW$23","v":128454901.70719621},{"$f":"AX628 / Discounting!AX$23","v":112232504.50424668},{"$f":"AY628 / Discounting!AY$23","v":97811498.215317547},{"$f":"AZ628 / Discounting!AZ$23","v":82103890.790308088},{"$f":"BA628 / Discounting!BA$23","v":78189729.288396344},{"$f":"BB628 / Discounting!BB$23","v":74204532.999443844},{"$f":"BC628 / Discounting!BC$23","v":70547129.905552626},{"$f":"BD628 / Discounting!BD$23","v":66862059.982383043},{"$f":"BE628 / Discounting!BE$23","v":60968585.331868164},{"$f":"BF628 / Discounting!BF$23","v":55600753.633864477},{"$f":"BG628 / Discounting!BG$23","v":51554899.037361152},{"$f":"BH628 / Discounting!BH$23","v":28683137.123571422},{"$f":"BI628 / Discounting!BI$23","v":20686618.67737826},{"$f":"BJ628 / Discounting!BJ$23","v":19013465.636080932},{"$f":"BK628 / Discounting!BK$23","v":17482742.976115655},{"$f":"BL628 / Discounting!BL$23","v":7810292.8639126364},{"$f":"BM628 / Discounting!BM$23","v":0},{"$f":"BN628 / Discounting!BN$23","v":0},{"$f":"BO628 / Discounting!BO$23","v":0},{"$f":"BP628 / Discounting!BP$23","v":0},{"$f":"BQ628 / Discounting!BQ$23","v":0},{"$f":"BR628 / Discounting!BR$23","v":0},{"$f":"BS628 / Discounting!BS$23","v":0},{"$f":"BT628 / Discounting!BT$23","v":0},{"$f":"BU628 / Discounting!BU$23","v":0},{"$f":"BV628 / Discounting!BV$23","v":0},{"$f":"BW628 / Discounting!BW$23","v":0},{"$f":"BX628 / Discounting!BX$23","v":0},{"$f":"BY628 / Discounting!BY$23","v":0},{"$f":"BZ628 / Discounting!BZ$23","v":0},{"$f":"CA628 / Discounting!CA$23","v":0},{"$f":"CB628 / Discounting!CB$23","v":0},{"$f":"CC628 / Discounting!CC$23","v":0},{"$f":"CD628 / Discounting!CD$23","v":0},{"$f":"CE628 / Discounting!CE$23","v":0},{"$f":"CF628 / Discounting!CF$23","v":0},{"$f":"CG628 / Discounting!CG$23","v":0},{"$f":"CH628 / Discounting!CH$23","v":0},{"$f":"CI628 / Discounting!CI$23","v":0},{"$f":"CJ628 / Discounting!CJ$23","v":0},{"$f":"CK628 / Discounting!CK$23","v":0},{"$f":"CL628 / Discounting!CL$23","v":0},{"$f":"CM628 / Discounting!CM$23","v":0},{"$f":"CN628 / Discounting!CN$23","v":0},{"$f":"CO628 / Discounting!CO$23","v":0},{"$f":"CP628 / Discounting!CP$23","v":0},{"$f":"CQ628 / Discounting!CQ$23","v":0},{"$f":"CR628 / Discounting!CR$23","v":0},{"$f":"CS628 / Discounting!CS$23","v":0},{"$f":"CT628 / Discounting!CT$23","v":0},{"$f":"CU628 / Discounting!CU$23","v":0},{"$f":"CV628 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J629 / Discounting!J$23","v":0},{"$f":"K629 / Discounting!K$23","v":0},{"$f":"L629 / Discounting!L$23","v":0},{"$f":"M629 / Discounting!M$23","v":0},{"$f":"N629 / Discounting!N$23","v":0},{"$f":"O629 / Discounting!O$23","v":0},{"$f":"P629 / Discounting!P$23","v":0},{"$f":"Q629 / Discounting!Q$23","v":0},{"$f":"R629 / Discounting!R$23","v":0},{"$f":"S629 / Discounting!S$23","v":0},{"$f":"T629 / Discounting!T$23","v":0},{"$f":"U629 / Discounting!U$23","v":0},{"$f":"V629 / Discounting!V$23","v":0},{"$f":"W629 / Discounting!W$23","v":0},{"$f":"X629 / Discounting!X$23","v":0},{"$f":"Y629 / Discounting!Y$23","v":0},{"$f":"Z629 / Discounting!Z$23","v":0},{"$f":"AA629 / Discounting!AA$23","v":0},{"$f":"AB629 / Discounting!AB$23","v":0},{"$f":"AC629 / Discounting!AC$23","v":0},{"$f":"AD629 / Discounting!AD$23","v":0},{"$f":"AE629 / Discounting!AE$23","v":0},{"$f":"AF629 / Discounting!AF$23","v":0},{"$f":"AG629 / Discounting!AG$23","v":0},{"$f":"AH629 / Discounting!AH$23","v":0},{"$f":"AI629 / Discounting!AI$23","v":0},{"$f":"AJ629 / Discounting!AJ$23","v":0},{"$f":"AK629 / Discounting!AK$23","v":0},{"$f":"AL629 / Discounting!AL$23","v":0},{"$f":"AM629 / Discounting!AM$23","v":0},{"$f":"AN629 / Discounting!AN$23","v":0},{"$f":"AO629 / Discounting!AO$23","v":0},{"$f":"AP629 / Discounting!AP$23","v":0},{"$f":"AQ629 / Discounting!AQ$23","v":0},{"$f":"AR629 / Discounting!AR$23","v":0},{"$f":"AS629 / Discounting!AS$23","v":0},{"$f":"AT629 / Discounting!AT$23","v":0},{"$f":"AU629 / Discounting!AU$23","v":0},{"$f":"AV629 / Discounting!AV$23","v":0},{"$f":"AW629 / Discounting!AW$23","v":0},{"$f":"AX629 / Discounting!AX$23","v":0},{"$f":"AY629 / Discounting!AY$23","v":0},{"$f":"AZ629 / Discounting!AZ$23","v":0},{"$f":"BA629 / Discounting!BA$23","v":0},{"$f":"BB629 / Discounting!BB$23","v":0},{"$f":"BC629 / Discounting!BC$23","v":0},{"$f":"BD629 / Discounting!BD$23","v":0},{"$f":"BE629 / Discounting!BE$23","v":0},{"$f":"BF629 / Discounting!BF$23","v":0},{"$f":"BG629 / Discounting!BG$23","v":0},{"$f":"BH629 / Discounting!BH$23","v":0},{"$f":"BI629 / Discounting!BI$23","v":0},{"$f":"BJ629 / Discounting!BJ$23","v":0},{"$f":"BK629 / Discounting!BK$23","v":0},{"$f":"BL629 / Discounting!BL$23","v":0},{"$f":"BM629 / Discounting!BM$23","v":0},{"$f":"BN629 / Discounting!BN$23","v":0},{"$f":"BO629 / Discounting!BO$23","v":0},{"$f":"BP629 / Discounting!BP$23","v":0},{"$f":"BQ629 / Discounting!BQ$23","v":0},{"$f":"BR629 / Discounting!BR$23","v":0},{"$f":"BS629 / Discounting!BS$23","v":0},{"$f":"BT629 / Discounting!BT$23","v":0},{"$f":"BU629 / Discounting!BU$23","v":0},{"$f":"BV629 / Discounting!BV$23","v":0},{"$f":"BW629 / Discounting!BW$23","v":0},{"$f":"BX629 / Discounting!BX$23","v":0},{"$f":"BY629 / Discounting!BY$23","v":0},{"$f":"BZ629 / Discounting!BZ$23","v":0},{"$f":"CA629 / Discounting!CA$23","v":0},{"$f":"CB629 / Discounting!CB$23","v":0},{"$f":"CC629 / Discounting!CC$23","v":0},{"$f":"CD629 / Discounting!CD$23","v":0},{"$f":"CE629 / Discounting!CE$23","v":0},{"$f":"CF629 / Discounting!CF$23","v":0},{"$f":"CG629 / Discounting!CG$23","v":0},{"$f":"CH629 / Discounting!CH$23","v":0},{"$f":"CI629 / Discounting!CI$23","v":0},{"$f":"CJ629 / Discounting!CJ$23","v":0},{"$f":"CK629 / Discounting!CK$23","v":0},{"$f":"CL629 / Discounting!CL$23","v":0},{"$f":"CM629 / Discounting!CM$23","v":0},{"$f":"CN629 / Discounting!CN$23","v":0},{"$f":"CO629 / Discounting!CO$23","v":0},{"$f":"CP629 / Discounting!CP$23","v":0},{"$f":"CQ629 / Discounting!CQ$23","v":0},{"$f":"CR629 / Discounting!CR$23","v":0},{"$f":"CS629 / Discounting!CS$23","v":0},{"$f":"CT629 / Discounting!CT$23","v":0},{"$f":"CU629 / Discounting!CU$23","v":0},{"$f":"CV629 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1575276514.29761,null,{"$f":"J630 / Discounting!J$23","v":0},{"$f":"K630 / Discounting!K$23","v":0},{"$f":"L630 / Discounting!L$23","v":0},{"$f":"M630 / Discounting!M$23","v":0},{"$f":"N630 / Discounting!N$23","v":0},{"$f":"O630 / Discounting!O$23","v":0},{"$f":"P630 / Discounting!P$23","v":0},{"$f":"Q630 / Discounting!Q$23","v":0},{"$f":"R630 / Discounting!R$23","v":0},{"$f":"S630 / Discounting!S$23","v":0},{"$f":"T630 / Discounting!T$23","v":0},{"$f":"U630 / Discounting!U$23","v":0},{"$f":"V630 / Discounting!V$23","v":0},{"$f":"W630 / Discounting!W$23","v":0},{"$f":"X630 / Discounting!X$23","v":0},{"$f":"Y630 / Discounting!Y$23","v":0},{"$f":"Z630 / Discounting!Z$23","v":0},{"$f":"AA630 / Discounting!AA$23","v":0},{"$f":"AB630 / Discounting!AB$23","v":0},{"$f":"AC630 / Discounting!AC$23","v":0},{"$f":"AD630 / Discounting!AD$23","v":0},{"$f":"AE630 / Discounting!AE$23","v":0},{"$f":"AF630 / Discounting!AF$23","v":20162883.538354047},{"$f":"AG630 / Discounting!AG$23","v":119189384.45706949},{"$f":"AH630 / Discounting!AH$23","v":109099508.38685462},{"$f":"AI630 / Discounting!AI$23","v":97759953.272034511},{"$f":"AJ630 / Discounting!AJ$23","v":89464893.857923836},{"$f":"AK630 / Discounting!AK$23","v":81859537.255122572},{"$f":"AL630 / Discounting!AL$23","v":76002334.291009873},{"$f":"AM630 / Discounting!AM$23","v":73327146.573104843},{"$f":"AN630 / Discounting!AN$23","v":67086591.452664241},{"$f":"AO630 / Discounting!AO$23","v":61019419.928792886},{"$f":"AP630 / Discounting!AP$23","v":55434068.434567593},{"$f":"AQ630 / Discounting!AQ$23","v":50531343.798088193},{"$f":"AR630 / Discounting!AR$23","v":46799863.921250284},{"$f":"AS630 / Discounting!AS$23","v":70087586.109849066},{"$f":"AT630 / Discounting!AT$23","v":63716383.107193485},{"$f":"AU630 / Discounting!AU$23","v":57924337.347540803},{"$f":"AV630 / Discounting!AV$23","v":53265632.739826828},{"$f":"AW630 / Discounting!AW$23","v":48423582.663219996},{"$f":"AX630 / Discounting!AX$23","v":43921399.489731744},{"$f":"AY630 / Discounting!AY$23","v":39980316.81455671},{"$f":"AZ630 / Discounting!AZ$23","v":35967488.439419024},{"$f":"BA630 / Discounting!BA$23","v":32676768.62054519},{"$f":"BB630 / Discounting!BB$23","v":29725515.339710236},{"$f":"BC630 / Discounting!BC$23","v":27453150.345854007},{"$f":"BD630 / Discounting!BD$23","v":24957534.568175931},{"$f":"BE630 / Discounting!BE$23","v":22688779.342596754},{"$f":"BF630 / Discounting!BF$23","v":20626262.462383773},{"$f":"BG630 / Discounting!BG$23","v":19254039.572534025},{"$f":"BH630 / Discounting!BH$23","v":11185650.529853426},{"$f":"BI630 / Discounting!BI$23","v":8131016.1006955253},{"$f":"BJ630 / Discounting!BJ$23","v":7406991.0894767726},{"$f":"BK630 / Discounting!BK$23","v":6737758.0785681531},{"$f":"BL630 / Discounting!BL$23","v":3409392.3690413199},{"$f":"BM630 / Discounting!BM$23","v":0},{"$f":"BN630 / Discounting!BN$23","v":0},{"$f":"BO630 / Discounting!BO$23","v":0},{"$f":"BP630 / Discounting!BP$23","v":0},{"$f":"BQ630 / Discounting!BQ$23","v":0},{"$f":"BR630 / Discounting!BR$23","v":0},{"$f":"BS630 / Discounting!BS$23","v":0},{"$f":"BT630 / Discounting!BT$23","v":0},{"$f":"BU630 / Discounting!BU$23","v":0},{"$f":"BV630 / Discounting!BV$23","v":0},{"$f":"BW630 / Discounting!BW$23","v":0},{"$f":"BX630 / Discounting!BX$23","v":0},{"$f":"BY630 / Discounting!BY$23","v":0},{"$f":"BZ630 / Discounting!BZ$23","v":0},{"$f":"CA630 / Discounting!CA$23","v":0},{"$f":"CB630 / Discounting!CB$23","v":0},{"$f":"CC630 / Discounting!CC$23","v":0},{"$f":"CD630 / Discounting!CD$23","v":0},{"$f":"CE630 / Discounting!CE$23","v":0},{"$f":"CF630 / Discounting!CF$23","v":0},{"$f":"CG630 / Discounting!CG$23","v":0},{"$f":"CH630 / Discounting!CH$23","v":0},{"$f":"CI630 / Discounting!CI$23","v":0},{"$f":"CJ630 / Discounting!CJ$23","v":0},{"$f":"CK630 / Discounting!CK$23","v":0},{"$f":"CL630 / Discounting!CL$23","v":0},{"$f":"CM630 / Discounting!CM$23","v":0},{"$f":"CN630 / Discounting!CN$23","v":0},{"$f":"CO630 / Discounting!CO$23","v":0},{"$f":"CP630 / Discounting!CP$23","v":0},{"$f":"CQ630 / Discounting!CQ$23","v":0},{"$f":"CR630 / Discounting!CR$23","v":0},{"$f":"CS630 / Discounting!CS$23","v":0},{"$f":"CT630 / Discounting!CT$23","v":0},{"$f":"CU630 / Discounting!CU$23","v":0},{"$f":"CV630 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1040402877.7551844,null,{"$f":"J631 / Discounting!J$23","v":0},{"$f":"K631 / Discounting!K$23","v":0},{"$f":"L631 / Discounting!L$23","v":0},{"$f":"M631 / Discounting!M$23","v":0},{"$f":"N631 / Discounting!N$23","v":0},{"$f":"O631 / Discounting!O$23","v":0},{"$f":"P631 / Discounting!P$23","v":0},{"$f":"Q631 / Discounting!Q$23","v":0},{"$f":"R631 / Discounting!R$23","v":0},{"$f":"S631 / Discounting!S$23","v":0},{"$f":"T631 / Discounting!T$23","v":0},{"$f":"U631 / Discounting!U$23","v":0},{"$f":"V631 / Discounting!V$23","v":0},{"$f":"W631 / Discounting!W$23","v":0},{"$f":"X631 / Discounting!X$23","v":0},{"$f":"Y631 / Discounting!Y$23","v":0},{"$f":"Z631 / Discounting!Z$23","v":0},{"$f":"AA631 / Discounting!AA$23","v":0},{"$f":"AB631 / Discounting!AB$23","v":0},{"$f":"AC631 / Discounting!AC$23","v":0},{"$f":"AD631 / Discounting!AD$23","v":0},{"$f":"AE631 / Discounting!AE$23","v":0},{"$f":"AF631 / Discounting!AF$23","v":60194405.154333964},{"$f":"AG631 / Discounting!AG$23","v":99094953.899897143},{"$f":"AH631 / Discounting!AH$23","v":88460929.138379022},{"$f":"AI631 / Discounting!AI$23","v":74608088.674544305},{"$f":"AJ631 / Discounting!AJ$23","v":51182314.149419531},{"$f":"AK631 / Discounting!AK$23","v":46722070.156975105},{"$f":"AL631 / Discounting!AL$23","v":42640044.395785093},{"$f":"AM631 / Discounting!AM$23","v":38905218.621573888},{"$f":"AN631 / Discounting!AN$23","v":35489002.977079712},{"$f":"AO631 / Discounting!AO$23","v":32365059.419127207},{"$f":"AP631 / Discounting!AP$23","v":29509136.289447907},{"$f":"AQ631 / Discounting!AQ$23","v":26898913.556467056},{"$f":"AR631 / Discounting!AR$23","v":24513858.239087995},{"$f":"AS631 / Discounting!AS$23","v":34183237.815651804},{"$f":"AT631 / Discounting!AT$23","v":38858351.773641877},{"$f":"AU631 / Discounting!AU$23","v":36466880.267975874},{"$f":"AV631 / Discounting!AV$23","v":33240006.249369968},{"$f":"AW631 / Discounting!AW$23","v":30735734.22617837},{"$f":"AX631 / Discounting!AX$23","v":28306009.090333898},{"$f":"AY631 / Discounting!AY$23","v":26201135.311569285},{"$f":"AZ631 / Discounting!AZ$23","v":24160350.516446318},{"$f":"BA631 / Discounting!BA$23","v":21590118.829651039},{"$f":"BB631 / Discounting!BB$23","v":19332510.505794831},{"$f":"BC631 / Discounting!BC$23","v":17653122.320713345},{"$f":"BD631 / Discounting!BD$23","v":15775575.113120034},{"$f":"BE631 / Discounting!BE$23","v":14323042.875150261},{"$f":"BF631 / Discounting!BF$23","v":13003560.852758946},{"$f":"BG631 / Discounting!BG$23","v":12173145.711544506},{"$f":"BH631 / Discounting!BH$23","v":7198771.7645109398},{"$f":"BI631 / Discounting!BI$23","v":5249252.622888146},{"$f":"BJ631 / Discounting!BJ$23","v":4764945.4169210009},{"$f":"BK631 / Discounting!BK$23","v":4315707.973099771},{"$f":"BL631 / Discounting!BL$23","v":2287423.8457459239},{"$f":"BM631 / Discounting!BM$23","v":0},{"$f":"BN631 / Discounting!BN$23","v":0},{"$f":"BO631 / Discounting!BO$23","v":0},{"$f":"BP631 / Discounting!BP$23","v":0},{"$f":"BQ631 / Discounting!BQ$23","v":0},{"$f":"BR631 / Discounting!BR$23","v":0},{"$f":"BS631 / Discounting!BS$23","v":0},{"$f":"BT631 / Discounting!BT$23","v":0},{"$f":"BU631 / Discounting!BU$23","v":0},{"$f":"BV631 / Discounting!BV$23","v":0},{"$f":"BW631 / Discounting!BW$23","v":0},{"$f":"BX631 / Discounting!BX$23","v":0},{"$f":"BY631 / Discounting!BY$23","v":0},{"$f":"BZ631 / Discounting!BZ$23","v":0},{"$f":"CA631 / Discounting!CA$23","v":0},{"$f":"CB631 / Discounting!CB$23","v":0},{"$f":"CC631 / Discounting!CC$23","v":0},{"$f":"CD631 / Discounting!CD$23","v":0},{"$f":"CE631 / Discounting!CE$23","v":0},{"$f":"CF631 / Discounting!CF$23","v":0},{"$f":"CG631 / Discounting!CG$23","v":0},{"$f":"CH631 / Discounting!CH$23","v":0},{"$f":"CI631 / Discounting!CI$23","v":0},{"$f":"CJ631 / Discounting!CJ$23","v":0},{"$f":"CK631 / Discounting!CK$23","v":0},{"$f":"CL631 / Discounting!CL$23","v":0},{"$f":"CM631 / Discounting!CM$23","v":0},{"$f":"CN631 / Discounting!CN$23","v":0},{"$f":"CO631 / Discounting!CO$23","v":0},{"$f":"CP631 / Discounting!CP$23","v":0},{"$f":"CQ631 / Discounting!CQ$23","v":0},{"$f":"CR631 / Discounting!CR$23","v":0},{"$f":"CS631 / Discounting!CS$23","v":0},{"$f":"CT631 / Discounting!CT$23","v":0},{"$f":"CU631 / Discounting!CU$23","v":0},{"$f":"CV631 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},413437755.76088208,null,{"$f":"J632 / Discounting!J$23","v":0},{"$f":"K632 / Discounting!K$23","v":0},{"$f":"L632 / Discounting!L$23","v":0},{"$f":"M632 / Discounting!M$23","v":0},{"$f":"N632 / Discounting!N$23","v":0},{"$f":"O632 / Discounting!O$23","v":0},{"$f":"P632 / Discounting!P$23","v":0},{"$f":"Q632 / Discounting!Q$23","v":0},{"$f":"R632 / Discounting!R$23","v":0},{"$f":"S632 / Discounting!S$23","v":0},{"$f":"T632 / Discounting!T$23","v":0},{"$f":"U632 / Discounting!U$23","v":0},{"$f":"V632 / Discounting!V$23","v":0},{"$f":"W632 / Discounting!W$23","v":0},{"$f":"X632 / Discounting!X$23","v":0},{"$f":"Y632 / Discounting!Y$23","v":0},{"$f":"Z632 / Discounting!Z$23","v":0},{"$f":"AA632 / Discounting!AA$23","v":0},{"$f":"AB632 / Discounting!AB$23","v":0},{"$f":"AC632 / Discounting!AC$23","v":0},{"$f":"AD632 / Discounting!AD$23","v":75572720.157962471},{"$f":"AE632 / Discounting!AE$23","v":64248032.95426362},{"$f":"AF632 / Discounting!AF$23","v":54352468.198762715},{"$f":"AG632 / Discounting!AG$23","v":45718047.702422269},{"$f":"AH632 / Discounting!AH$23","v":38195859.046929382},{"$f":"AI632 / Discounting!AI$23","v":31653931.521877956},{"$f":"AJ632 / Discounting!AJ$23","v":25975346.263411097},{"$f":"AK632 / Discounting!AK$23","v":21056554.92221},{"$f":"AL632 / Discounting!AL$23","v":16805883.993290205},{"$f":"AM632 / Discounting!AM$23","v":13142204.438850019},{"$f":"AN632 / Discounting!AN$23","v":9993748.4617140871},{"$f":"AO632 / Discounting!AO$23","v":7297057.270405503},{"$f":"AP632 / Discounting!AP$23","v":4996045.4440101851},{"$f":"AQ632 / Discounting!AQ$23","v":3041169.0793375024},{"$f":"AR632 / Discounting!AR$23","v":1388686.3054350507},{"$f":"AS632 / Discounting!AS$23","v":0},{"$f":"AT632 / Discounting!AT$23","v":0},{"$f":"AU632 / Discounting!AU$23","v":0},{"$f":"AV632 / Discounting!AV$23","v":0},{"$f":"AW632 / Discounting!AW$23","v":0},{"$f":"AX632 / Discounting!AX$23","v":0},{"$f":"AY632 / Discounting!AY$23","v":0},{"$f":"AZ632 / Discounting!AZ$23","v":0},{"$f":"BA632 / Discounting!BA$23","v":0},{"$f":"BB632 / Discounting!BB$23","v":0},{"$f":"BC632 / Discounting!BC$23","v":0},{"$f":"BD632 / Discounting!BD$23","v":0},{"$f":"BE632 / Discounting!BE$23","v":0},{"$f":"BF632 / Discounting!BF$23","v":0},{"$f":"BG632 / Discounting!BG$23","v":0},{"$f":"BH632 / Discounting!BH$23","v":0},{"$f":"BI632 / Discounting!BI$23","v":0},{"$f":"BJ632 / Discounting!BJ$23","v":0},{"$f":"BK632 / Discounting!BK$23","v":0},{"$f":"BL632 / Discounting!BL$23","v":0},{"$f":"BM632 / Discounting!BM$23","v":0},{"$f":"BN632 / Discounting!BN$23","v":0},{"$f":"BO632 / Discounting!BO$23","v":0},{"$f":"BP632 / Discounting!BP$23","v":0},{"$f":"BQ632 / Discounting!BQ$23","v":0},{"$f":"BR632 / Discounting!BR$23","v":0},{"$f":"BS632 / Discounting!BS$23","v":0},{"$f":"BT632 / Discounting!BT$23","v":0},{"$f":"BU632 / Discounting!BU$23","v":0},{"$f":"BV632 / Discounting!BV$23","v":0},{"$f":"BW632 / Discounting!BW$23","v":0},{"$f":"BX632 / Discounting!BX$23","v":0},{"$f":"BY632 / Discounting!BY$23","v":0},{"$f":"BZ632 / Discounting!BZ$23","v":0},{"$f":"CA632 / Discounting!CA$23","v":0},{"$f":"CB632 / Discounting!CB$23","v":0},{"$f":"CC632 / Discounting!CC$23","v":0},{"$f":"CD632 / Discounting!CD$23","v":0},{"$f":"CE632 / Discounting!CE$23","v":0},{"$f":"CF632 / Discounting!CF$23","v":0},{"$f":"CG632 / Discounting!CG$23","v":0},{"$f":"CH632 / Discounting!CH$23","v":0},{"$f":"CI632 / Discounting!CI$23","v":0},{"$f":"CJ632 / Discounting!CJ$23","v":0},{"$f":"CK632 / Discounting!CK$23","v":0},{"$f":"CL632 / Discounting!CL$23","v":0},{"$f":"CM632 / Discounting!CM$23","v":0},{"$f":"CN632 / Discounting!CN$23","v":0},{"$f":"CO632 / Discounting!CO$23","v":0},{"$f":"CP632 / Discounting!CP$23","v":0},{"$f":"CQ632 / Discounting!CQ$23","v":0},{"$f":"CR632 / Discounting!CR$23","v":0},{"$f":"CS632 / Discounting!CS$23","v":0},{"$f":"CT632 / Discounting!CT$23","v":0},{"$f":"CU632 / Discounting!CU$23","v":0},{"$f":"CV632 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},10046014030.084925,null,{"$f":"SUM(J676:J687)","v":365698.32599842706},{"$f":"SUM(K676:K687)","v":358527.77058669319},{"$f":"SUM(L676:L687)","v":351497.8143006796},{"$f":"SUM(M676:M687)","v":344605.70029478392},{"$f":"SUM(N676:N687)","v":337848.72577919991},{"$f":"SUM(O676:O687)","v":331224.24095999991},{"$f":"SUM(P676:P687)","v":324729.64799999987},{"$f":"SUM(Q676:Q687)","v":318362.39999999991},{"$f":"SUM(R676:R687)","v":312119.99999999988},{"$f":"SUM(S676:S687)","v":305999.99999999988},{"$f":"SUM(T676:T687)","v":299999.99999999988},{"$f":"SUM(U676:U687)","v":294117.64705882338},{"$f":"SUM(V676:V687)","v":288350.63437139551},{"$f":"SUM(W676:W687)","v":282696.70036411326},{"$f":"SUM(X676:X687)","v":277153.62780795415},{"$f":"SUM(Y676:Y687)","v":3449566.3623182159},{"$f":"SUM(Z676:Z687)","v":3074479.8238130263},{"$f":"SUM(AA676:AA687)","v":2740178.0960900416},{"$f":"SUM(AB676:AB687)","v":2442226.4671034231},{"$f":"SUM(AC676:AC687)","v":2176672.4305734606},{"$f":"SUM(AD676:AD687)","v":175262558.47184333},{"$f":"SUM(AE676:AE687)","v":312628361.72270888},{"$f":"SUM(AF676:AF687)","v":383248169.51360005},{"$f":"SUM(AG676:AG687)","v":507276064.04620832},{"$f":"SUM(AH676:AH687)","v":479853331.51971561},{"$f":"SUM(AI676:AI687)","v":471223164.56361037},{"$f":"SUM(AJ676:AJ687)","v":581275371.75650978},{"$f":"SUM(AK676:AK687)","v":529401339.4008016},{"$f":"SUM(AL676:AL687)","v":514181965.68951619},{"$f":"SUM(AM676:AM687)","v":486965780.47190148},{"$f":"SUM(AN676:AN687)","v":457941503.07495713},{"$f":"SUM(AO676:AO687)","v":421103554.648485},{"$f":"SUM(AP676:AP687)","v":403072659.70572835},{"$f":"SUM(AQ676:AQ687)","v":410867533.14029115},{"$f":"SUM(AR676:AR687)","v":386884755.47298694},{"$f":"SUM(AS676:AS687)","v":400286838.2350769},{"$f":"SUM(AT676:AT687)","v":374969940.50285077},{"$f":"SUM(AU676:AU687)","v":343473249.63132221},{"$f":"SUM(AV676:AV687)","v":279204326.26080692},{"$f":"SUM(AW676:AW687)","v":249164194.24179152},{"$f":"SUM(AX676:AX687)","v":221674816.74799743},{"$f":"SUM(AY676:AY687)","v":198108300.83251378},{"$f":"SUM(AZ676:AZ687)","v":199614281.84297356},{"$f":"SUM(BA676:BA687)","v":184503530.809407},{"$f":"SUM(BB676:BB687)","v":170682972.79577237},{"$f":"SUM(BC676:BC687)","v":158761465.47291824},{"$f":"SUM(BD676:BD687)","v":146783066.12677273},{"$f":"SUM(BE676:BE687)","v":133604652.43715043},{"$f":"SUM(BF676:BF687)","v":121615259.88289925},{"$f":"SUM(BG676:BG687)","v":106442528.51973227},{"$f":"SUM(BH676:BH687)","v":65896746.897123858},{"$f":"SUM(BI676:BI687)","v":48232002.001856945},{"$f":"SUM(BJ676:BJ687)","v":44126820.982651398},{"$f":"SUM(BK676:BK687)","v":40323167.166545622},{"$f":"SUM(BL676:BL687)","v":18683699.082478654},{"$f":"SUM(BM676:BM687)","v":0},{"$f":"SUM(BN676:BN687)","v":0},{"$f":"SUM(BO676:BO687)","v":0},{"$f":"SUM(BP676:BP687)","v":0},{"$f":"SUM(BQ676:BQ687)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC676:CC687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J690:CV690)","v":11454159350.921171},null,{"$f":"J635 / Discounting!J$23","v":-825000000},{"$f":"K635 / Discounting!K$23","v":-825000000},{"$f":"L635 / Discounting!L$23","v":-495000000},{"$f":"M635 / Discounting!M$23","v":-495000000},{"$f":"N635 / Discounting!N$23","v":-330000000},{"$f":"O635 / Discounting!O$23","v":-165000000},{"$f":"P635 / Discounting!P$23","v":-165000000},{"$f":"Q635 / Discounting!Q$23","v":0},{"$f":"R635 / Discounting!R$23","v":0},{"$f":"S635 / Discounting!S$23","v":0},{"$f":"T635 / Discounting!T$23","v":0},{"$f":"U635 / Discounting!U$23","v":0},{"$f":"V635 / Discounting!V$23","v":0},{"$f":"W635 / Discounting!W$23","v":0},{"$f":"X635 / Discounting!X$23","v":0},{"$f":"Y635 / Discounting!Y$23","v":-1162728222.4512088},{"$f":"Z635 / Discounting!Z$23","v":-2118445735.7095556},{"$f":"AA635 / Discounting!AA$23","v":-3830562560.6744738},{"$f":"AB635 / Discounting!AB$23","v":-4338898550.3752069},{"$f":"AC635 / Discounting!AC$23","v":-4290218896.3139729},{"$f":"AD635 / Discounting!AD$23","v":-292325441.4047659},{"$f":"AE635 / Discounting!AE$23","v":2992601381.2731738},{"$f":"AF635 / Discounting!AF$23","v":2842104624.2675939},{"$f":"AG635 / Discounting!AG$23","v":2583731476.6069036},{"$f":"AH635 / Discounting!AH$23","v":2348846796.9153666},{"$f":"AI635 / Discounting!AI$23","v":2108004419.8790421},{"$f":"AJ635 / Discounting!AJ$23","v":1916367654.4354928},{"$f":"AK635 / Discounting!AK$23","v":1586403777.4628866},{"$f":"AL635 / Discounting!AL$23","v":1304952705.327812},{"$f":"AM635 / Discounting!AM$23","v":1186320641.2071018},{"$f":"AN635 / Discounting!AN$23","v":1073864678.5239232},{"$f":"AO635 / Discounting!AO$23","v":1084681127.5238547},{"$f":"AP635 / Discounting!AP$23","v":1034873743.2999659},{"$f":"AQ635 / Discounting!AQ$23","v":982121460.16938734},{"$f":"AR635 / Discounting!AR$23","v":893999653.98937309},{"$f":"AS635 / Discounting!AS$23","v":812726958.17215729},{"$f":"AT635 / Discounting!AT$23","v":738842689.24741566},{"$f":"AU635 / Discounting!AU$23","v":671675172.04310513},{"$f":"AV635 / Discounting!AV$23","v":503115758.56205082},{"$f":"AW635 / Discounting!AW$23","v":457377962.32913709},{"$f":"AX635 / Discounting!AX$23","v":414239953.15349358},{"$f":"AY635 / Discounting!AY$23","v":377383113.72072017},{"$f":"AZ635 / Discounting!AZ$23","v":417057436.4909904},{"$f":"BA635 / Discounting!BA$23","v":378814600.27626634},{"$f":"BB635 / Discounting!BB$23","v":344675567.34792584},{"$f":"BC635 / Discounting!BC$23","v":317639566.35933834},{"$f":"BD635 / Discounting!BD$23","v":288763242.14485306},{"$f":"BE635 / Discounting!BE$23","v":262512038.31350276},{"$f":"BF635 / Discounting!BF$23","v":238647307.55772975},{"$f":"BG635 / Discounting!BG$23","v":203019821.23353332},{"$f":"BH635 / Discounting!BH$23","v":130685692.77772227},{"$f":"BI635 / Discounting!BI$23","v":95475275.607850224},{"$f":"BJ635 / Discounting!BJ$23","v":87011329.73494038},{"$f":"BK635 / Discounting!BK$23","v":79164538.924443543},{"$f":"BL635 / Discounting!BL$23","v":29636592.971302353},{"$f":"BM635 / Discounting!BM$23","v":0},{"$f":"BN635 / Discounting!BN$23","v":0},{"$f":"BO635 / Discounting!BO$23","v":0},{"$f":"BP635 / Discounting!BP$23","v":0},{"$f":"BQ635 / Discounting!BQ$23","v":0},{"$f":"BR635 / Discounting!BR$23","v":0},{"$f":"BS635 / Discounting!BS$23","v":0},{"$f":"BT635 / Discounting!BT$23","v":0},{"$f":"BU635 / Discounting!BU$23","v":0},{"$f":"BV635 / Discounting!BV$23","v":0},{"$f":"BW635 / Discounting!BW$23","v":0},{"$f":"BX635 / Discounting!BX$23","v":0},{"$f":"BY635 / Discounting!BY$23","v":0},{"$f":"BZ635 / Discounting!BZ$23","v":0},{"$f":"CA635 / Discounting!CA$23","v":0},{"$f":"CB635 / Discounting!CB$23","v":0},{"$f":"CC635 / Discounting!CC$23","v":0},{"$f":"CD635 / Discounting!CD$23","v":0},{"$f":"CE635 / Discounting!CE$23","v":0},{"$f":"CF635 / Discounting!CF$23","v":0},{"$f":"CG635 / Discounting!CG$23","v":0},{"$f":"CH635 / Discounting!CH$23","v":0},{"$f":"CI635 / Discounting!CI$23","v":0},{"$f":"CJ635 / Discounting!CJ$23","v":0},{"$f":"CK635 / Discounting!CK$23","v":0},{"$f":"CL635 / Discounting!CL$23","v":0},{"$f":"CM635 / Discounting!CM$23","v":0},{"$f":"CN635 / Discounting!CN$23","v":0},{"$f":"CO635 / Discounting!CO$23","v":0},{"$f":"CP635 / Discounting!CP$23","v":0},{"$f":"CQ635 / Discounting!CQ$23","v":0},{"$f":"CR635 / Discounting!CR$23","v":0},{"$f":"CS635 / Discounting!CS$23","v":0},{"$f":"CT635 / Discounting!CT$23","v":0},{"$f":"CU635 / Discounting!CU$23","v":0},{"$f":"CV635 / Discounting!CV$23","v":0}]
[{"$nulls":4},"AETR",null,"%",{"$f":"IFERROR((H688 - H687) / H690,\"-\")","v":0.84096754543137797}]
[]
[null,null,null,{"$f":"\"Point Forward: NPV\"&Inputs!C482*100","v":"Point Forward: NPV10"}]
[{"$nulls":4},"Signature Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J694:CV694)","v":0},null,{"$f":"J621 / Discounting!J$24","v":0},{"$f":"K621 / Discounting!K$24","v":0},{"$f":"L621 / Discounting!L$24","v":0},{"$f":"M621 / Discounting!M$24","v":0},{"$f":"N621 / Discounting!N$24","v":0},{"$f":"O621 / Discounting!O$24","v":0},{"$f":"P621 / Discounting!P$24","v":0},{"$f":"Q621 / Discounting!Q$24","v":0},{"$f":"R621 / Discounting!R$24","v":0},{"$f":"S621 / Discounting!S$24","v":0},{"$f":"T621 / Discounting!T$24","v":0},{"$f":"U621 / Discounting!U$24","v":0},{"$f":"V621 / Discounting!V$24","v":0},{"$f":"W621 / Discounting!W$24","v":0},{"$f":"X621 / Discounting!X$24","v":0},{"$f":"Y621 / Discounting!Y$24","v":0},{"$f":"Z621 / Discounting!Z$24","v":0},{"$f":"AA621 / Discounting!AA$24","v":0},{"$f":"AB621 / Discounting!AB$24","v":0},{"$f":"AC621 / Discounting!AC$24","v":0},{"$f":"AD621 / Discounting!AD$24","v":0},{"$f":"AE621 / Discounting!AE$24","v":0},{"$f":"AF621 / Discounting!AF$24","v":0},{"$f":"AG621 / Discounting!AG$24","v":0},{"$f":"AH621 / Discounting!AH$24","v":0},{"$f":"AI621 / Discounting!AI$24","v":0},{"$f":"AJ621 / Discounting!AJ$24","v":0},{"$f":"AK621 / Discounting!AK$24","v":0},{"$f":"AL621 / Discounting!AL$24","v":0},{"$f":"AM621 / Discounting!AM$24","v":0},{"$f":"AN621 / Discounting!AN$24","v":0},{"$f":"AO621 / Discounting!AO$24","v":0},{"$f":"AP621 / Discounting!AP$24","v":0},{"$f":"AQ621 / Discounting!AQ$24","v":0},{"$f":"AR621 / Discounting!AR$24","v":0},{"$f":"AS621 / Discounting!AS$24","v":0},{"$f":"AT621 / Discounting!AT$24","v":0},{"$f":"AU621 / Discounting!AU$24","v":0},{"$f":"AV621 / Discounting!AV$24","v":0},{"$f":"AW621 / Discounting!AW$24","v":0},{"$f":"AX621 / Discounting!AX$24","v":0},{"$f":"AY621 / Discounting!AY$24","v":0},{"$f":"AZ621 / Discounting!AZ$24","v":0},{"$f":"BA621 / Discounting!BA$24","v":0},{"$f":"BB621 / Discounting!BB$24","v":0},{"$f":"BC621 / Discounting!BC$24","v":0},{"$f":"BD621 / Discounting!BD$24","v":0},{"$f":"BE621 / Discounting!BE$24","v":0},{"$f":"BF621 / Discounting!BF$24","v":0},{"$f":"BG621 / Discounting!BG$24","v":0},{"$f":"BH621 / Discounting!BH$24","v":0},{"$f":"BI621 / Discounting!BI$24","v":0},{"$f":"BJ621 / Discounting!BJ$24","v":0},{"$f":"BK621 / Discounting!BK$24","v":0},{"$f":"BL621 / Discounting!BL$24","v":0},{"$f":"BM621 / Discounting!BM$24","v":0},{"$f":"BN621 / Discounting!BN$24","v":0},{"$f":"BO621 / Discounting!BO$24","v":0},{"$f":"BP621 / Discounting!BP$24","v":0},{"$f":"BQ621 / Discounting!BQ$24","v":0},{"$f":"BR621 / Discounting!BR$24","v":0},{"$f":"BS621 / Discounting!BS$24","v":0},{"$f":"BT621 / Discounting!BT$24","v":0},{"$f":"BU621 / Discounting!BU$24","v":0},{"$f":"BV621 / Discounting!BV$24","v":0},{"$f":"BW621 / Discounting!BW$24","v":0},{"$f":"BX621 / Discounting!BX$24","v":0},{"$f":"BY621 / Discounting!BY$24","v":0},{"$f":"BZ621 / Discounting!BZ$24","v":0},{"$f":"CA621 / Discounting!CA$24","v":0},{"$f":"CB621 / Discounting!CB$24","v":0},{"$f":"CC621 / Discounting!CC$24","v":0},{"$f":"CD621 / Discounting!CD$24","v":0},{"$f":"CE621 / Discounting!CE$24","v":0},{"$f":"CF621 / Discounting!CF$24","v":0},{"$f":"CG621 / Discounting!CG$24","v":0},{"$f":"CH621 / Discounting!CH$24","v":0},{"$f":"CI621 / Discounting!CI$24","v":0},{"$f":"CJ621 / Discounting!CJ$24","v":0},{"$f":"CK621 / Discounting!CK$24","v":0},{"$f":"CL621 / Discounting!CL$24","v":0},{"$f":"CM621 / Discounting!CM$24","v":0},{"$f":"CN621 / Discounting!CN$24","v":0},{"$f":"CO621 / Discounting!CO$24","v":0},{"$f":"CP621 / Discounting!CP$24","v":0},{"$f":"CQ621 / Discounting!CQ$24","v":0},{"$f":"CR621 / Discounting!CR$24","v":0},{"$f":"CS621 / Discounting!CS$24","v":0},{"$f":"CT621 / Discounting!CT$24","v":0},{"$f":"CU621 / Discounting!CU$24","v":0},{"$f":"CV621 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Surface Rent",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},17965317.969980109,null,{"$f":"J622 / Discounting!J$24","v":0},{"$f":"K622 / Discounting!K$24","v":0},{"$f":"L622 / Discounting!L$24","v":0},{"$f":"M622 / Discounting!M$24","v":0},{"$f":"N622 / Discounting!N$24","v":0},{"$f":"O622 / Discounting!O$24","v":0},{"$f":"P622 / Discounting!P$24","v":0},{"$f":"Q622 / Discounting!Q$24","v":0},{"$f":"R622 / Discounting!R$24","v":0},{"$f":"S622 / Discounting!S$24","v":0},{"$f":"T622 / Discounting!T$24","v":0},{"$f":"U622 / Discounting!U$24","v":0},{"$f":"V622 / Discounting!V$24","v":0},{"$f":"W622 / Discounting!W$24","v":0},{"$f":"X622 / Discounting!X$24","v":0},{"$f":"Y622 / Discounting!Y$24","v":1973193.0378384735},{"$f":"Z622 / Discounting!Z$24","v":1758639.0711572845},{"$f":"AA622 / Discounting!AA$24","v":1567414.5019227134},{"$f":"AB622 / Discounting!AB$24","v":1396982.6220345036},{"$f":"AC622 / Discounting!AC$24","v":1245082.5508328909},{"$f":"AD622 / Discounting!AD$24","v":1109699.2431665694},{"$f":"AE622 / Discounting!AE$24","v":989036.75861548062},{"$f":"AF622 / Discounting!AF$24","v":881494.43726869917},{"$f":"AG622 / Discounting!AG$24","v":785645.66601488332},{"$f":"AH622 / Discounting!AH$24","v":700218.95366745384},{"$f":"AI622 / Discounting!AI$24","v":624081.06387473608},{"$f":"AJ622 / Discounting!AJ$24","v":556221.98206304456},{"$f":"AK622 / Discounting!AK$24","v":495741.51699023577},{"$f":"AL622 / Discounting!AL$24","v":441837.35917133302},{"$f":"AM622 / Discounting!AM$24","v":393794.4377641115},{"$f":"AN622 / Discounting!AN$24","v":350975.43472737202},{"$f":"AO622 / Discounting!AO$24","v":312812.33041655255},{"$f":"AP622 / Discounting!AP$24","v":278798.86846395058},{"$f":"AQ622 / Discounting!AQ$24","v":248483.83998569567},{"$f":"AR622 / Discounting!AR$24","v":221465.0980264667},{"$f":"AS622 / Discounting!AS$24","v":197384.22283998816},{"$f":"AT622 / Discounting!AT$24","v":175921.76723706609},{"$f":"AU622 / Discounting!AU$24","v":156793.01892786636},{"$f":"AV622 / Discounting!AV$24","v":139744.22364337463},{"$f":"AW622 / Discounting!AW$24","v":124549.21893348896},{"$f":"AX622 / Discounting!AX$24","v":111006.43398706679},{"$f":"AY622 / Discounting!AY$24","v":98936.215674747596},{"$f":"AZ622 / Discounting!AZ$24","v":88178.44534291228},{"$f":"BA622 / Discounting!BA$24","v":78590.414744128575},{"$f":"BB622 / Discounting!BB$24","v":70044.932927030823},{"$f":"BC622 / Discounting!BC$24","v":62428.638972398228},{"$f":"BD622 / Discounting!BD$24","v":55640.498192868283},{"$f":"BE622 / Discounting!BE$24","v":49590.461847476181},{"$f":"BF622 / Discounting!BF$24","v":44198.272591333487},{"$f":"BG622 / Discounting!BG$24","v":39392.399814022712},{"$f":"BH622 / Discounting!BH$24","v":35109.090743335757},{"$f":"BI622 / Discounting!BI$24","v":31291.524726680705},{"$f":"BJ622 / Discounting!BJ$24","v":27889.05947119492},{"$f":"BK622 / Discounting!BK$24","v":24856.559243489228},{"$f":"BL622 / Discounting!BL$24","v":22153.796117191825},{"$f":"BM622 / Discounting!BM$24","v":0},{"$f":"BN622 / Discounting!BN$24","v":0},{"$f":"BO622 / Discounting!BO$24","v":0},{"$f":"BP622 / Discounting!BP$24","v":0},{"$f":"BQ622 / Discounting!BQ$24","v":0},{"$f":"BR622 / Discounting!BR$24","v":0},{"$f":"BS622 / Discounting!BS$24","v":0},{"$f":"BT622 / Discounting!BT$24","v":0},{"$f":"BU622 / Discounting!BU$24","v":0},{"$f":"BV622 / Discounting!BV$24","v":0},{"$f":"BW622 / Discounting!BW$24","v":0},{"$f":"BX622 / Discounting!BX$24","v":0},{"$f":"BY622 / Discounting!BY$24","v":0},{"$f":"BZ622 / Discounting!BZ$24","v":0},{"$f":"CA622 / Discounting!CA$24","v":0},{"$f":"CB622 / Discounting!CB$24","v":0},{"$f":"CC622 / Discounting!CC$24","v":0},{"$f":"CD622 / Discounting!CD$24","v":0},{"$f":"CE622 / Discounting!CE$24","v":0},{"$f":"CF622 / Discounting!CF$24","v":0},{"$f":"CG622 / Discounting!CG$24","v":0},{"$f":"CH622 / Discounting!CH$24","v":0},{"$f":"CI622 / Discounting!CI$24","v":0},{"$f":"CJ622 / Discounting!CJ$24","v":0},{"$f":"CK622 / Discounting!CK$24","v":0},{"$f":"CL622 / Discounting!CL$24","v":0},{"$f":"CM622 / Discounting!CM$24","v":0},{"$f":"CN622 / Discounting!CN$24","v":0},{"$f":"CO622 / Discounting!CO$24","v":0},{"$f":"CP622 / Discounting!CP$24","v":0},{"$f":"CQ622 / Discounting!CQ$24","v":0},{"$f":"CR622 / Discounting!CR$24","v":0},{"$f":"CS622 / Discounting!CS$24","v":0},{"$f":"CT622 / Discounting!CT$24","v":0},{"$f":"CU622 / Discounting!CU$24","v":0},{"$f":"CV622 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Training Fees",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6094104.4424288236,null,{"$f":"J623 / Discounting!J$24","v":365698.32599842706},{"$f":"K623 / Discounting!K$24","v":358527.77058669319},{"$f":"L623 / Discounting!L$24","v":351497.8143006796},{"$f":"M623 / Discounting!M$24","v":344605.70029478392},{"$f":"N623 / Discounting!N$24","v":337848.72577919991},{"$f":"O623 / Discounting!O$24","v":331224.24095999991},{"$f":"P623 / Discounting!P$24","v":324729.64799999987},{"$f":"Q623 / Discounting!Q$24","v":318362.39999999991},{"$f":"R623 / Discounting!R$24","v":312119.99999999988},{"$f":"S623 / Discounting!S$24","v":305999.99999999988},{"$f":"T623 / Discounting!T$24","v":299999.99999999988},{"$f":"U623 / Discounting!U$24","v":267379.67914438486},{"$f":"V623 / Discounting!V$24","v":238306.30939784751},{"$f":"W623 / Discounting!W$24","v":212394.21514959668},{"$f":"X623 / Discounting!X$24","v":189299.65699607541},{"$f":"Y623 / Discounting!Y$24","v":168716.27183250929},{"$f":"Z623 / Discounting!Z$24","v":150371.00876337723},{"$f":"AA623 / Discounting!AA$24","v":134020.50691923103},{"$f":"AB623 / Discounting!AB$24","v":119447.86712943942},{"$f":"AC623 / Discounting!AC$24","v":106459.77462516881},{"$f":"AD623 / Discounting!AD$24","v":94883.934603537244},{"$f":"AE623 / Discounting!AE$24","v":84566.786634168675},{"$f":"AF623 / Discounting!AF$24","v":75371.467588385611},{"$f":"AG623 / Discounting!AG$24","v":67175.996068079854},{"$f":"AH623 / Discounting!AH$24","v":59871.654249625535},{"$f":"AI623 / Discounting!AI$24","v":53361.545677028102},{"$f":"AJ623 / Discounting!AJ$24","v":47559.309872574071},{"$f":"AK623 / Discounting!AK$24","v":42387.97671352412},{"$f":"AL623 / Discounting!AL$24","v":37778.945377472475},{"$f":"AM623 / Discounting!AM$24","v":33671.074311472788},{"$f":"AN623 / Discounting!AN$24","v":30009.870152827796},{"$f":"AO623 / Discounting!AO$24","v":26746.764842092507},{"$f":"AP623 / Discounting!AP$24","v":23838.471338763375},{"$f":"AQ623 / Discounting!AQ$24","v":21246.409392837228},{"$f":"AR623 / Discounting!AR$24","v":18936.193754756889},{"$f":"AS623 / Discounting!AS$24","v":16877.178034542678},{"$f":"AT623 / Discounting!AT$24","v":15042.048159128948},{"$f":"AU623 / Discounting!AU$24","v":13406.460034874284},{"$f":"AV623 / Discounting!AV$24","v":11948.716608622353},{"$f":"AW623 / Discounting!AW$24","v":10649.480043335428},{"$f":"AX623 / Discounting!AX$24","v":9491.5151901385289},{"$f":"AY623 / Discounting!AY$24","v":8459.4609537776541},{"$f":"AZ623 / Discounting!AZ$24","v":7539.6265185184084},{"$f":"BA623 / Discounting!BA$24","v":6719.809731299827},{"$f":"BB623 / Discounting!BB$24","v":5989.1352328875464},{"$f":"BC623 / Discounting!BC$24","v":5337.9101897393457},{"$f":"BD623 / Discounting!BD$24","v":4757.4957127801645},{"$f":"BE623 / Discounting!BE$24","v":4240.1922573798247},{"$f":"BF623 / Discounting!BF$24","v":3779.1374842957443},{"$f":"BG623 / Discounting!BG$24","v":3368.2152266450476},{"$f":"BH623 / Discounting!BH$24","v":3001.9743552986165},{"$f":"BI623 / Discounting!BI$24","v":2675.556466398054},{"$f":"BJ623 / Discounting!BJ$24","v":2384.63143172732},{"$f":"BK623 / Discounting!BK$24","v":2125.3399569762209},{"$f":"BL623 / Discounting!BL$24","v":1894.24238589681},{"$f":"BM623 / Discounting!BM$24","v":0},{"$f":"BN623 / Discounting!BN$24","v":0},{"$f":"BO623 / Discounting!BO$24","v":0},{"$f":"BP623 / Discounting!BP$24","v":0},{"$f":"BQ623 / Discounting!BQ$24","v":0},{"$f":"BR623 / Discounting!BR$24","v":0},{"$f":"BS623 / Discounting!BS$24","v":0},{"$f":"BT623 / Discounting!BT$24","v":0},{"$f":"BU623 / Discounting!BU$24","v":0},{"$f":"BV623 / Discounting!BV$24","v":0},{"$f":"BW623 / Discounting!BW$24","v":0},{"$f":"BX623 / Discounting!BX$24","v":0},{"$f":"BY623 / Discounting!BY$24","v":0},{"$f":"BZ623 / Discounting!BZ$24","v":0},{"$f":"CA623 / Discounting!CA$24","v":0},{"$f":"CB623 / Discounting!CB$24","v":0},{"$f":"CC623 / Discounting!CC$24","v":0},{"$f":"CD623 / Discounting!CD$24","v":0},{"$f":"CE623 / Discounting!CE$24","v":0},{"$f":"CF623 / Discounting!CF$24","v":0},{"$f":"CG623 / Discounting!CG$24","v":0},{"$f":"CH623 / Discounting!CH$24","v":0},{"$f":"CI623 / Discounting!CI$24","v":0},{"$f":"CJ623 / Discounting!CJ$24","v":0},{"$f":"CK623 / Discounting!CK$24","v":0},{"$f":"CL623 / Discounting!CL$24","v":0},{"$f":"CM623 / Discounting!CM$24","v":0},{"$f":"CN623 / Discounting!CN$24","v":0},{"$f":"CO623 / Discounting!CO$24","v":0},{"$f":"CP623 / Discounting!CP$24","v":0},{"$f":"CQ623 / Discounting!CQ$24","v":0},{"$f":"CR623 / Discounting!CR$24","v":0},{"$f":"CS623 / Discounting!CS$24","v":0},{"$f":"CT623 / Discounting!CT$24","v":0},{"$f":"CU623 / Discounting!CU$24","v":0},{"$f":"CV623 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Production Bonus",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J624 / Discounting!J$24","v":0},{"$f":"K624 / Discounting!K$24","v":0},{"$f":"L624 / Discounting!L$24","v":0},{"$f":"M624 / Discounting!M$24","v":0},{"$f":"N624 / Discounting!N$24","v":0},{"$f":"O624 / Discounting!O$24","v":0},{"$f":"P624 / Discounting!P$24","v":0},{"$f":"Q624 / Discounting!Q$24","v":0},{"$f":"R624 / Discounting!R$24","v":0},{"$f":"S624 / Discounting!S$24","v":0},{"$f":"T624 / Discounting!T$24","v":0},{"$f":"U624 / Discounting!U$24","v":0},{"$f":"V624 / Discounting!V$24","v":0},{"$f":"W624 / Discounting!W$24","v":0},{"$f":"X624 / Discounting!X$24","v":0},{"$f":"Y624 / Discounting!Y$24","v":0},{"$f":"Z624 / Discounting!Z$24","v":0},{"$f":"AA624 / Discounting!AA$24","v":0},{"$f":"AB624 / Discounting!AB$24","v":0},{"$f":"AC624 / Discounting!AC$24","v":0},{"$f":"AD624 / Discounting!AD$24","v":0},{"$f":"AE624 / Discounting!AE$24","v":0},{"$f":"AF624 / Discounting!AF$24","v":0},{"$f":"AG624 / Discounting!AG$24","v":0},{"$f":"AH624 / Discounting!AH$24","v":0},{"$f":"AI624 / Discounting!AI$24","v":0},{"$f":"AJ624 / Discounting!AJ$24","v":0},{"$f":"AK624 / Discounting!AK$24","v":0},{"$f":"AL624 / Discounting!AL$24","v":0},{"$f":"AM624 / Discounting!AM$24","v":0},{"$f":"AN624 / Discounting!AN$24","v":0},{"$f":"AO624 / Discounting!AO$24","v":0},{"$f":"AP624 / Discounting!AP$24","v":0},{"$f":"AQ624 / Discounting!AQ$24","v":0},{"$f":"AR624 / Discounting!AR$24","v":0},{"$f":"AS624 / Discounting!AS$24","v":0},{"$f":"AT624 / Discounting!AT$24","v":0},{"$f":"AU624 / Discounting!AU$24","v":0},{"$f":"AV624 / Discounting!AV$24","v":0},{"$f":"AW624 / Discounting!AW$24","v":0},{"$f":"AX624 / Discounting!AX$24","v":0},{"$f":"AY624 / Discounting!AY$24","v":0},{"$f":"AZ624 / Discounting!AZ$24","v":0},{"$f":"BA624 / Discounting!BA$24","v":0},{"$f":"BB624 / Discounting!BB$24","v":0},{"$f":"BC624 / Discounting!BC$24","v":0},{"$f":"BD624 / Discounting!BD$24","v":0},{"$f":"BE624 / Discounting!BE$24","v":0},{"$f":"BF624 / Discounting!BF$24","v":0},{"$f":"BG624 / Discounting!BG$24","v":0},{"$f":"BH624 / Discounting!BH$24","v":0},{"$f":"BI624 / Discounting!BI$24","v":0},{"$f":"BJ624 / Discounting!BJ$24","v":0},{"$f":"BK624 / Discounting!BK$24","v":0},{"$f":"BL624 / Discounting!BL$24","v":0},{"$f":"BM624 / Discounting!BM$24","v":0},{"$f":"BN624 / Discounting!BN$24","v":0},{"$f":"BO624 / Discounting!BO$24","v":0},{"$f":"BP624 / Discounting!BP$24","v":0},{"$f":"BQ624 / Discounting!BQ$24","v":0},{"$f":"BR624 / Discounting!BR$24","v":0},{"$f":"BS624 / Discounting!BS$24","v":0},{"$f":"BT624 / Discounting!BT$24","v":0},{"$f":"BU624 / Discounting!BU$24","v":0},{"$f":"BV624 / Discounting!BV$24","v":0},{"$f":"BW624 / Discounting!BW$24","v":0},{"$f":"BX624 / Discounting!BX$24","v":0},{"$f":"BY624 / Discounting!BY$24","v":0},{"$f":"BZ624 / Discounting!BZ$24","v":0},{"$f":"CA624 / Discounting!CA$24","v":0},{"$f":"CB624 / Discounting!CB$24","v":0},{"$f":"CC624 / Discounting!CC$24","v":0},{"$f":"CD624 / Discounting!CD$24","v":0},{"$f":"CE624 / Discounting!CE$24","v":0},{"$f":"CF624 / Discounting!CF$24","v":0},{"$f":"CG624 / Discounting!CG$24","v":0},{"$f":"CH624 / Discounting!CH$24","v":0},{"$f":"CI624 / Discounting!CI$24","v":0},{"$f":"CJ624 / Discounting!CJ$24","v":0},{"$f":"CK624 / Discounting!CK$24","v":0},{"$f":"CL624 / Discounting!CL$24","v":0},{"$f":"CM624 / Discounting!CM$24","v":0},{"$f":"CN624 / Discounting!CN$24","v":0},{"$f":"CO624 / Discounting!CO$24","v":0},{"$f":"CP624 / Discounting!CP$24","v":0},{"$f":"CQ624 / Discounting!CQ$24","v":0},{"$f":"CR624 / Discounting!CR$24","v":0},{"$f":"CS624 / Discounting!CS$24","v":0},{"$f":"CT624 / Discounting!CT$24","v":0},{"$f":"CU624 / Discounting!CU$24","v":0},{"$f":"CV624 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Royalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},521856581.47355807,null,{"$f":"J625 / Discounting!J$24","v":0},{"$f":"K625 / Discounting!K$24","v":0},{"$f":"L625 / Discounting!L$24","v":0},{"$f":"M625 / Discounting!M$24","v":0},{"$f":"N625 / Discounting!N$24","v":0},{"$f":"O625 / Discounting!O$24","v":0},{"$f":"P625 / Discounting!P$24","v":0},{"$f":"Q625 / Discounting!Q$24","v":0},{"$f":"R625 / Discounting!R$24","v":0},{"$f":"S625 / Discounting!S$24","v":0},{"$f":"T625 / Discounting!T$24","v":0},{"$f":"U625 / Discounting!U$24","v":0},{"$f":"V625 / Discounting!V$24","v":0},{"$f":"W625 / Discounting!W$24","v":0},{"$f":"X625 / Discounting!X$24","v":0},{"$f":"Y625 / Discounting!Y$24","v":0},{"$f":"Z625 / Discounting!Z$24","v":0},{"$f":"AA625 / Discounting!AA$24","v":0},{"$f":"AB625 / Discounting!AB$24","v":0},{"$f":"AC625 / Discounting!AC$24","v":0},{"$f":"AD625 / Discounting!AD$24","v":26081722.618711788},{"$f":"AE625 / Discounting!AE$24","v":47421313.85220325},{"$f":"AF625 / Discounting!AF$24","v":43110285.320184775},{"$f":"AG625 / Discounting!AG$24","v":39191168.472895235},{"$f":"AH625 / Discounting!AH$24","v":35628334.975359313},{"$f":"AI625 / Discounting!AI$24","v":32389395.432144832},{"$f":"AJ625 / Discounting!AJ$24","v":29444904.938313477},{"$f":"AK625 / Discounting!AK$24","v":26768095.398466803},{"$f":"AL625 / Discounting!AL$24","v":24334632.180424359},{"$f":"AM625 / Discounting!AM$24","v":22122392.891294871},{"$f":"AN625 / Discounting!AN$24","v":20111266.264813516},{"$f":"AO625 / Discounting!AO$24","v":18282969.331648648},{"$f":"AP625 / Discounting!AP$24","v":16620881.210589681},{"$f":"AQ625 / Discounting!AQ$24","v":15109892.009626981},{"$f":"AR625 / Discounting!AR$24","v":13736265.463297255},{"$f":"AS625 / Discounting!AS$24","v":12487514.057542961},{"$f":"AT625 / Discounting!AT$24","v":11352285.506857235},{"$f":"AU625 / Discounting!AU$24","v":10320259.551688395},{"$f":"AV625 / Discounting!AV$24","v":9382054.1378985401},{"$f":"AW625 / Discounting!AW$24","v":8529140.1253623087},{"$f":"AX625 / Discounting!AX$24","v":7753763.7503293715},{"$f":"AY625 / Discounting!AY$24","v":7048876.1366630634},{"$f":"AZ625 / Discounting!AZ$24","v":6408069.2151482413},{"$f":"BA625 / Discounting!BA$24","v":5825517.4683165811},{"$f":"BB625 / Discounting!BB$24","v":5295924.9711968917},{"$f":"BC625 / Discounting!BC$24","v":4814477.2465426279},{"$f":"BD625 / Discounting!BD$24","v":4376797.4968569353},{"$f":"BE625 / Discounting!BE$24","v":3978906.8153244858},{"$f":"BF625 / Discounting!BF$24","v":3617188.0139313508},{"$f":"BG625 / Discounting!BG$24","v":3288352.7399375909},{"$f":"BH625 / Discounting!BH$24","v":2118250.5273117665},{"$f":"BI625 / Discounting!BI$24","v":1552728.6714863472},{"$f":"BJ625 / Discounting!BJ$24","v":1411571.5195330428},{"$f":"BK625 / Discounting!BK$24","v":1283246.8359391298},{"$f":"BL625 / Discounting!BL$24","v":658136.3257163855},{"$f":"BM625 / Discounting!BM$24","v":0},{"$f":"BN625 / Discounting!BN$24","v":0},{"$f":"BO625 / Discounting!BO$24","v":0},{"$f":"BP625 / Discounting!BP$24","v":0},{"$f":"BQ625 / Discounting!BQ$24","v":0},{"$f":"BR625 / Discounting!BR$24","v":0},{"$f":"BS625 / Discounting!BS$24","v":0},{"$f":"BT625 / Discounting!BT$24","v":0},{"$f":"BU625 / Discounting!BU$24","v":0},{"$f":"BV625 / Discounting!BV$24","v":0},{"$f":"BW625 / Discounting!BW$24","v":0},{"$f":"BX625 / Discounting!BX$24","v":0},{"$f":"BY625 / Discounting!BY$24","v":0},{"$f":"BZ625 / Discounting!BZ$24","v":0},{"$f":"CA625 / Discounting!CA$24","v":0},{"$f":"CB625 / Discounting!CB$24","v":0},{"$f":"CC625 / Discounting!CC$24","v":0},{"$f":"CD625 / Discounting!CD$24","v":0},{"$f":"CE625 / Discounting!CE$24","v":0},{"$f":"CF625 / Discounting!CF$24","v":0},{"$f":"CG625 / Discounting!CG$24","v":0},{"$f":"CH625 / Discounting!CH$24","v":0},{"$f":"CI625 / Discounting!CI$24","v":0},{"$f":"CJ625 / Discounting!CJ$24","v":0},{"$f":"CK625 / Discounting!CK$24","v":0},{"$f":"CL625 / Discounting!CL$24","v":0},{"$f":"CM625 / Discounting!CM$24","v":0},{"$f":"CN625 / Discounting!CN$24","v":0},{"$f":"CO625 / Discounting!CO$24","v":0},{"$f":"CP625 / Discounting!CP$24","v":0},{"$f":"CQ625 / Discounting!CQ$24","v":0},{"$f":"CR625 / Discounting!CR$24","v":0},{"$f":"CS625 / Discounting!CS$24","v":0},{"$f":"CT625 / Discounting!CT$24","v":0},{"$f":"CU625 / Discounting!CU$24","v":0},{"$f":"CV625 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Service Levy",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},77572590.786109403,null,{"$f":"J626 / Discounting!J$24","v":0},{"$f":"K626 / Discounting!K$24","v":0},{"$f":"L626 / Discounting!L$24","v":0},{"$f":"M626 / Discounting!M$24","v":0},{"$f":"N626 / Discounting!N$24","v":0},{"$f":"O626 / Discounting!O$24","v":0},{"$f":"P626 / Discounting!P$24","v":0},{"$f":"Q626 / Discounting!Q$24","v":0},{"$f":"R626 / Discounting!R$24","v":0},{"$f":"S626 / Discounting!S$24","v":0},{"$f":"T626 / Discounting!T$24","v":0},{"$f":"U626 / Discounting!U$24","v":0},{"$f":"V626 / Discounting!V$24","v":0},{"$f":"W626 / Discounting!W$24","v":0},{"$f":"X626 / Discounting!X$24","v":0},{"$f":"Y626 / Discounting!Y$24","v":0},{"$f":"Z626 / Discounting!Z$24","v":0},{"$f":"AA626 / Discounting!AA$24","v":0},{"$f":"AB626 / Discounting!AB$24","v":0},{"$f":"AC626 / Discounting!AC$24","v":0},{"$f":"AD626 / Discounting!AD$24","v":3881165.1294702934},{"$f":"AE626 / Discounting!AE$24","v":7056663.8717641691},{"$f":"AF626 / Discounting!AF$24","v":6415148.9743310623},{"$f":"AG626 / Discounting!AG$24","v":5831953.6130282376},{"$f":"AH626 / Discounting!AH$24","v":5301776.0118438518},{"$f":"AI626 / Discounting!AI$24","v":4819796.3744035019},{"$f":"AJ626 / Discounting!AJ$24","v":4381633.0676395474},{"$f":"AK626 / Discounting!AK$24","v":3983302.7887632246},{"$f":"AL626 / Discounting!AL$24","v":3621184.353421113},{"$f":"AM626 / Discounting!AM$24","v":3291985.7758373753},{"$f":"AN626 / Discounting!AN$24","v":2992714.3416703409},{"$f":"AO626 / Discounting!AO$24","v":2720649.4015184916},{"$f":"AP626 / Discounting!AP$24","v":2473317.6377440831},{"$f":"AQ626 / Discounting!AQ$24","v":2248470.5797673482},{"$f":"AR626 / Discounting!AR$24","v":2044064.1634248619},{"$f":"AS626 / Discounting!AS$24","v":1858240.1485680563},{"$f":"AT626 / Discounting!AT$24","v":1689309.22597096},{"$f":"AU626 / Discounting!AU$24","v":1535735.6599735999},{"$f":"AV626 / Discounting!AV$24","v":1396123.3272487272},{"$f":"AW626 / Discounting!AW$24","v":1269203.02477157},{"$f":"AX626 / Discounting!AX$24","v":1153820.9316105181},{"$f":"AY626 / Discounting!AY$24","v":1048928.1196459255},{"$f":"AZ626 / Discounting!AZ$24","v":953571.01785993227},{"$f":"BA626 / Discounting!BA$24","v":866882.74350902927},{"$f":"BB626 / Discounting!BB$24","v":788075.22137184464},{"$f":"BC626 / Discounting!BC$24","v":716432.01942894969},{"$f":"BD626 / Discounting!BD$24","v":651301.83584449964},{"$f":"BE626 / Discounting!BE$24","v":592092.57804045419},{"$f":"BF626 / Discounting!BF$24","v":538265.98003677651},{"$f":"BG626 / Discounting!BG$24","v":489332.70912434225},{"$f":"BH626 / Discounting!BH$24","v":300259.39461327944},{"$f":"BI626 / Discounting!BI$24","v":211063.14962184877},{"$f":"BJ626 / Discounting!BJ$24","v":191875.59056531705},{"$f":"BK626 / Discounting!BK$24","v":174432.3550593791},{"$f":"BL626 / Discounting!BL$24","v":83819.66861685997},{"$f":"BM626 / Discounting!BM$24","v":0},{"$f":"BN626 / Discounting!BN$24","v":0},{"$f":"BO626 / Discounting!BO$24","v":0},{"$f":"BP626 / Discounting!BP$24","v":0},{"$f":"BQ626 / Discounting!BQ$24","v":0},{"$f":"BR626 / Discounting!BR$24","v":0},{"$f":"BS626 / Discounting!BS$24","v":0},{"$f":"BT626 / Discounting!BT$24","v":0},{"$f":"BU626 / Discounting!BU$24","v":0},{"$f":"BV626 / Discounting!BV$24","v":0},{"$f":"BW626 / Discounting!BW$24","v":0},{"$f":"BX626 / Discounting!BX$24","v":0},{"$f":"BY626 / Discounting!BY$24","v":0},{"$f":"BZ626 / Discounting!BZ$24","v":0},{"$f":"CA626 / Discounting!CA$24","v":0},{"$f":"CB626 / Discounting!CB$24","v":0},{"$f":"CC626 / Discounting!CC$24","v":0},{"$f":"CD626 / Discounting!CD$24","v":0},{"$f":"CE626 / Discounting!CE$24","v":0},{"$f":"CF626 / Discounting!CF$24","v":0},{"$f":"CG626 / Discounting!CG$24","v":0},{"$f":"CH626 / Discounting!CH$24","v":0},{"$f":"CI626 / Discounting!CI$24","v":0},{"$f":"CJ626 / Discounting!CJ$24","v":0},{"$f":"CK626 / Discounting!CK$24","v":0},{"$f":"CL626 / Discounting!CL$24","v":0},{"$f":"CM626 / Discounting!CM$24","v":0},{"$f":"CN626 / Discounting!CN$24","v":0},{"$f":"CO626 / Discounting!CO$24","v":0},{"$f":"CP626 / Discounting!CP$24","v":0},{"$f":"CQ626 / Discounting!CQ$24","v":0},{"$f":"CR626 / Discounting!CR$24","v":0},{"$f":"CS626 / Discounting!CS$24","v":0},{"$f":"CT626 / Discounting!CT$24","v":0},{"$f":"CU626 / Discounting!CU$24","v":0},{"$f":"CV626 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Government Profit Gas Share",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},1073184194.6626997,null,{"$f":"J627 / Discounting!J$24","v":0},{"$f":"K627 / Discounting!K$24","v":0},{"$f":"L627 / Discounting!L$24","v":0},{"$f":"M627 / Discounting!M$24","v":0},{"$f":"N627 / Discounting!N$24","v":0},{"$f":"O627 / Discounting!O$24","v":0},{"$f":"P627 / Discounting!P$24","v":0},{"$f":"Q627 / Discounting!Q$24","v":0},{"$f":"R627 / Discounting!R$24","v":0},{"$f":"S627 / Discounting!S$24","v":0},{"$f":"T627 / Discounting!T$24","v":0},{"$f":"U627 / Discounting!U$24","v":0},{"$f":"V627 / Discounting!V$24","v":0},{"$f":"W627 / Discounting!W$24","v":0},{"$f":"X627 / Discounting!X$24","v":0},{"$f":"Y627 / Discounting!Y$24","v":0},{"$f":"Z627 / Discounting!Z$24","v":0},{"$f":"AA627 / Discounting!AA$24","v":0},{"$f":"AB627 / Discounting!AB$24","v":0},{"$f":"AC627 / Discounting!AC$24","v":0},{"$f":"AD627 / Discounting!AD$24","v":30732075.375455946},{"$f":"AE627 / Discounting!AE$24","v":65841540.726193413},{"$f":"AF627 / Discounting!AF$24","v":59855946.114721291},{"$f":"AG627 / Discounting!AG$24","v":54414496.467928439},{"$f":"AH627 / Discounting!AH$24","v":49467724.061753124},{"$f":"AI627 / Discounting!AI$24","v":44970658.237957373},{"$f":"AJ627 / Discounting!AJ$24","v":40882416.57996127},{"$f":"AK627 / Discounting!AK$24","v":37165833.254510224},{"$f":"AL627 / Discounting!AL$24","v":33787121.140463851},{"$f":"AM627 / Discounting!AM$24","v":30715564.673148945},{"$f":"AN627 / Discounting!AN$24","v":27923240.611953579},{"$f":"AO627 / Discounting!AO$24","v":30079201.451047994},{"$f":"AP627 / Discounting!AP$24","v":39529237.591217749},{"$f":"AQ627 / Discounting!AQ$24","v":64435688.869606636},{"$f":"AR627 / Discounting!AR$24","v":60378106.057056442},{"$f":"AS627 / Discounting!AS$24","v":54890715.573613532},{"$f":"AT627 / Discounting!AT$24","v":49902012.597239353},{"$f":"AU627 / Discounting!AU$24","v":45366679.968767084},{"$f":"AV627 / Discounting!AV$24","v":17451235.646018233},{"$f":"AW627 / Discounting!AW$24","v":15865724.001580646},{"$f":"AX627 / Discounting!AX$24","v":14079444.589257268},{"$f":"AY627 / Discounting!AY$24","v":12977748.630604621},{"$f":"AZ627 / Discounting!AZ$24","v":28172691.863586411},{"$f":"BA627 / Discounting!BA$24","v":25539328.309695218},{"$f":"BB627 / Discounting!BB$24","v":23284311.909629475},{"$f":"BC627 / Discounting!BC$24","v":21168039.635747228},{"$f":"BD627 / Discounting!BD$24","v":19244103.193162255},{"$f":"BE627 / Discounting!BE$24","v":17495023.221081924},{"$f":"BF627 / Discounting!BF$24","v":15904908.770119734},{"$f":"BG627 / Discounting!BG$24","v":10746643.98705671},{"$f":"BH627 / Discounting!BH$24","v":9234823.0146826543},{"$f":"BI627 / Discounting!BI$24","v":6997662.7969710091},{"$f":"BJ627 / Discounting!BJ$24","v":6401882.1075014183},{"$f":"BK627 / Discounting!BK$24","v":5834112.5521640312},{"$f":"BL627 / Discounting!BL$24","v":2448251.0812447774},{"$f":"BM627 / Discounting!BM$24","v":0},{"$f":"BN627 / Discounting!BN$24","v":0},{"$f":"BO627 / Discounting!BO$24","v":0},{"$f":"BP627 / Discounting!BP$24","v":0},{"$f":"BQ627 / Discounting!BQ$24","v":0},{"$f":"BR627 / Discounting!BR$24","v":0},{"$f":"BS627 / Discounting!BS$24","v":0},{"$f":"BT627 / Discounting!BT$24","v":0},{"$f":"BU627 / Discounting!BU$24","v":0},{"$f":"BV627 / Discounting!BV$24","v":0},{"$f":"BW627 / Discounting!BW$24","v":0},{"$f":"BX627 / Discounting!BX$24","v":0},{"$f":"BY627 / Discounting!BY$24","v":0},{"$f":"BZ627 / Discounting!BZ$24","v":0},{"$f":"CA627 / Discounting!CA$24","v":0},{"$f":"CB627 / Discounting!CB$24","v":0},{"$f":"CC627 / Discounting!CC$24","v":0},{"$f":"CD627 / Discounting!CD$24","v":0},{"$f":"CE627 / Discounting!CE$24","v":0},{"$f":"CF627 / Discounting!CF$24","v":0},{"$f":"CG627 / Discounting!CG$24","v":0},{"$f":"CH627 / Discounting!CH$24","v":0},{"$f":"CI627 / Discounting!CI$24","v":0},{"$f":"CJ627 / Discounting!CJ$24","v":0},{"$f":"CK627 / Discounting!CK$24","v":0},{"$f":"CL627 / Discounting!CL$24","v":0},{"$f":"CM627 / Discounting!CM$24","v":0},{"$f":"CN627 / Discounting!CN$24","v":0},{"$f":"CO627 / Discounting!CO$24","v":0},{"$f":"CP627 / Discounting!CP$24","v":0},{"$f":"CQ627 / Discounting!CQ$24","v":0},{"$f":"CR627 / Discounting!CR$24","v":0},{"$f":"CS627 / Discounting!CS$24","v":0},{"$f":"CT627 / Discounting!CT$24","v":0},{"$f":"CU627 / Discounting!CU$24","v":0},{"$f":"CV627 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Corporate Income Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},2661850066.6154213,null,{"$f":"J628 / Discounting!J$24","v":0},{"$f":"K628 / Discounting!K$24","v":0},{"$f":"L628 / Discounting!L$24","v":0},{"$f":"M628 / Discounting!M$24","v":0},{"$f":"N628 / Discounting!N$24","v":0},{"$f":"O628 / Discounting!O$24","v":0},{"$f":"P628 / Discounting!P$24","v":0},{"$f":"Q628 / Discounting!Q$24","v":0},{"$f":"R628 / Discounting!R$24","v":0},{"$f":"S628 / Discounting!S$24","v":0},{"$f":"T628 / Discounting!T$24","v":0},{"$f":"U628 / Discounting!U$24","v":0},{"$f":"V628 / Discounting!V$24","v":0},{"$f":"W628 / Discounting!W$24","v":0},{"$f":"X628 / Discounting!X$24","v":0},{"$f":"Y628 / Discounting!Y$24","v":0},{"$f":"Z628 / Discounting!Z$24","v":0},{"$f":"AA628 / Discounting!AA$24","v":0},{"$f":"AB628 / Discounting!AB$24","v":0},{"$f":"AC628 / Discounting!AC$24","v":0},{"$f":"AD628 / Discounting!AD$24","v":0},{"$f":"AE628 / Discounting!AE$24","v":32831520.36536045},{"$f":"AF628 / Discounting!AF$24","v":43984553.682272911},{"$f":"AG628 / Discounting!AG$24","v":50763373.785107814},{"$f":"AH628 / Discounting!AH$24","v":60407128.237577714},{"$f":"AI628 / Discounting!AI$24","v":83053624.443727419},{"$f":"AJ628 / Discounting!AJ$24","v":182154040.16561162},{"$f":"AK628 / Discounting!AK$24","v":167347693.41783163},{"$f":"AL628 / Discounting!AL$24","v":172941277.98085088},{"$f":"AM628 / Discounting!AM$24","v":167962284.18796748},{"$f":"AN628 / Discounting!AN$24","v":163040732.12561905},{"$f":"AO628 / Discounting!AO$24","v":147534484.09309718},{"$f":"AP628 / Discounting!AP$24","v":135505137.16482034},{"$f":"AQ628 / Discounting!AQ$24","v":123086206.00135115},{"$f":"AR628 / Discounting!AR$24","v":118683681.60998984},{"$f":"AS628 / Discounting!AS$24","v":114351924.07120064},{"$f":"AT628 / Discounting!AT$24","v":106001420.32432865},{"$f":"AU628 / Discounting!AU$24","v":97267470.210124969},{"$f":"AV628 / Discounting!AV$24","v":91269617.801033035},{"$f":"AW628 / Discounting!AW$24","v":79760387.521465972},{"$f":"AX628 / Discounting!AX$24","v":69687555.187019408},{"$f":"AY628 / Discounting!AY$24","v":60733244.88225314},{"$f":"AZ628 / Discounting!AZ$24","v":50980056.497822464},{"$f":"BA628 / Discounting!BA$24","v":48549670.159388214},{"$f":"BB628 / Discounting!BB$24","v":46075176.807001397},{"$f":"BC628 / Discounting!BC$24","v":43804217.238981821},{"$f":"BD628 / Discounting!BD$24","v":41516078.746721856},{"$f":"BE628 / Discounting!BE$24","v":37856694.669308573},{"$f":"BF628 / Discounting!BF$24","v":34523693.509425253},{"$f":"BG628 / Discounting!BG$24","v":32011536.120459445},{"$f":"BH628 / Discounting!BH$24","v":17809971.452255134},{"$f":"BI628 / Discounting!BI$24","v":12844762.638777934},{"$f":"BJ628 / Discounting!BJ$24","v":11805866.23869515},{"$f":"BK628 / Discounting!BK$24","v":10855407.899432881},{"$f":"BL628 / Discounting!BL$24","v":4849577.3785401108},{"$f":"BM628 / Discounting!BM$24","v":0},{"$f":"BN628 / Discounting!BN$24","v":0},{"$f":"BO628 / Discounting!BO$24","v":0},{"$f":"BP628 / Discounting!BP$24","v":0},{"$f":"BQ628 / Discounting!BQ$24","v":0},{"$f":"BR628 / Discounting!BR$24","v":0},{"$f":"BS628 / Discounting!BS$24","v":0},{"$f":"BT628 / Discounting!BT$24","v":0},{"$f":"BU628 / Discounting!BU$24","v":0},{"$f":"BV628 / Discounting!BV$24","v":0},{"$f":"BW628 / Discounting!BW$24","v":0},{"$f":"BX628 / Discounting!BX$24","v":0},{"$f":"BY628 / Discounting!BY$24","v":0},{"$f":"BZ628 / Discounting!BZ$24","v":0},{"$f":"CA628 / Discounting!CA$24","v":0},{"$f":"CB628 / Discounting!CB$24","v":0},{"$f":"CC628 / Discounting!CC$24","v":0},{"$f":"CD628 / Discounting!CD$24","v":0},{"$f":"CE628 / Discounting!CE$24","v":0},{"$f":"CF628 / Discounting!CF$24","v":0},{"$f":"CG628 / Discounting!CG$24","v":0},{"$f":"CH628 / Discounting!CH$24","v":0},{"$f":"CI628 / Discounting!CI$24","v":0},{"$f":"CJ628 / Discounting!CJ$24","v":0},{"$f":"CK628 / Discounting!CK$24","v":0},{"$f":"CL628 / Discounting!CL$24","v":0},{"$f":"CM628 / Discounting!CM$24","v":0},{"$f":"CN628 / Discounting!CN$24","v":0},{"$f":"CO628 / Discounting!CO$24","v":0},{"$f":"CP628 / Discounting!CP$24","v":0},{"$f":"CQ628 / Discounting!CQ$24","v":0},{"$f":"CR628 / Discounting!CR$24","v":0},{"$f":"CS628 / Discounting!CS$24","v":0},{"$f":"CT628 / Discounting!CT$24","v":0},{"$f":"CU628 / Discounting!CU$24","v":0},{"$f":"CV628 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Additional Profit Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"J629 / Discounting!J$24","v":0},{"$f":"K629 / Discounting!K$24","v":0},{"$f":"L629 / Discounting!L$24","v":0},{"$f":"M629 / Discounting!M$24","v":0},{"$f":"N629 / Discounting!N$24","v":0},{"$f":"O629 / Discounting!O$24","v":0},{"$f":"P629 / Discounting!P$24","v":0},{"$f":"Q629 / Discounting!Q$24","v":0},{"$f":"R629 / Discounting!R$24","v":0},{"$f":"S629 / Discounting!S$24","v":0},{"$f":"T629 / Discounting!T$24","v":0},{"$f":"U629 / Discounting!U$24","v":0},{"$f":"V629 / Discounting!V$24","v":0},{"$f":"W629 / Discounting!W$24","v":0},{"$f":"X629 / Discounting!X$24","v":0},{"$f":"Y629 / Discounting!Y$24","v":0},{"$f":"Z629 / Discounting!Z$24","v":0},{"$f":"AA629 / Discounting!AA$24","v":0},{"$f":"AB629 / Discounting!AB$24","v":0},{"$f":"AC629 / Discounting!AC$24","v":0},{"$f":"AD629 / Discounting!AD$24","v":0},{"$f":"AE629 / Discounting!AE$24","v":0},{"$f":"AF629 / Discounting!AF$24","v":0},{"$f":"AG629 / Discounting!AG$24","v":0},{"$f":"AH629 / Discounting!AH$24","v":0},{"$f":"AI629 / Discounting!AI$24","v":0},{"$f":"AJ629 / Discounting!AJ$24","v":0},{"$f":"AK629 / Discounting!AK$24","v":0},{"$f":"AL629 / Discounting!AL$24","v":0},{"$f":"AM629 / Discounting!AM$24","v":0},{"$f":"AN629 / Discounting!AN$24","v":0},{"$f":"AO629 / Discounting!AO$24","v":0},{"$f":"AP629 / Discounting!AP$24","v":0},{"$f":"AQ629 / Discounting!AQ$24","v":0},{"$f":"AR629 / Discounting!AR$24","v":0},{"$f":"AS629 / Discounting!AS$24","v":0},{"$f":"AT629 / Discounting!AT$24","v":0},{"$f":"AU629 / Discounting!AU$24","v":0},{"$f":"AV629 / Discounting!AV$24","v":0},{"$f":"AW629 / Discounting!AW$24","v":0},{"$f":"AX629 / Discounting!AX$24","v":0},{"$f":"AY629 / Discounting!AY$24","v":0},{"$f":"AZ629 / Discounting!AZ$24","v":0},{"$f":"BA629 / Discounting!BA$24","v":0},{"$f":"BB629 / Discounting!BB$24","v":0},{"$f":"BC629 / Discounting!BC$24","v":0},{"$f":"BD629 / Discounting!BD$24","v":0},{"$f":"BE629 / Discounting!BE$24","v":0},{"$f":"BF629 / Discounting!BF$24","v":0},{"$f":"BG629 / Discounting!BG$24","v":0},{"$f":"BH629 / Discounting!BH$24","v":0},{"$f":"BI629 / Discounting!BI$24","v":0},{"$f":"BJ629 / Discounting!BJ$24","v":0},{"$f":"BK629 / Discounting!BK$24","v":0},{"$f":"BL629 / Discounting!BL$24","v":0},{"$f":"BM629 / Discounting!BM$24","v":0},{"$f":"BN629 / Discounting!BN$24","v":0},{"$f":"BO629 / Discounting!BO$24","v":0},{"$f":"BP629 / Discounting!BP$24","v":0},{"$f":"BQ629 / Discounting!BQ$24","v":0},{"$f":"BR629 / Discounting!BR$24","v":0},{"$f":"BS629 / Discounting!BS$24","v":0},{"$f":"BT629 / Discounting!BT$24","v":0},{"$f":"BU629 / Discounting!BU$24","v":0},{"$f":"BV629 / Discounting!BV$24","v":0},{"$f":"BW629 / Discounting!BW$24","v":0},{"$f":"BX629 / Discounting!BX$24","v":0},{"$f":"BY629 / Discounting!BY$24","v":0},{"$f":"BZ629 / Discounting!BZ$24","v":0},{"$f":"CA629 / Discounting!CA$24","v":0},{"$f":"CB629 / Discounting!CB$24","v":0},{"$f":"CC629 / Discounting!CC$24","v":0},{"$f":"CD629 / Discounting!CD$24","v":0},{"$f":"CE629 / Discounting!CE$24","v":0},{"$f":"CF629 / Discounting!CF$24","v":0},{"$f":"CG629 / Discounting!CG$24","v":0},{"$f":"CH629 / Discounting!CH$24","v":0},{"$f":"CI629 / Discounting!CI$24","v":0},{"$f":"CJ629 / Discounting!CJ$24","v":0},{"$f":"CK629 / Discounting!CK$24","v":0},{"$f":"CL629 / Discounting!CL$24","v":0},{"$f":"CM629 / Discounting!CM$24","v":0},{"$f":"CN629 / Discounting!CN$24","v":0},{"$f":"CO629 / Discounting!CO$24","v":0},{"$f":"CP629 / Discounting!CP$24","v":0},{"$f":"CQ629 / Discounting!CQ$24","v":0},{"$f":"CR629 / Discounting!CR$24","v":0},{"$f":"CS629 / Discounting!CS$24","v":0},{"$f":"CT629 / Discounting!CT$24","v":0},{"$f":"CU629 / Discounting!CU$24","v":0},{"$f":"CV629 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividends from State Participation",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},978122777.44168544,null,{"$f":"J630 / Discounting!J$24","v":0},{"$f":"K630 / Discounting!K$24","v":0},{"$f":"L630 / Discounting!L$24","v":0},{"$f":"M630 / Discounting!M$24","v":0},{"$f":"N630 / Discounting!N$24","v":0},{"$f":"O630 / Discounting!O$24","v":0},{"$f":"P630 / Discounting!P$24","v":0},{"$f":"Q630 / Discounting!Q$24","v":0},{"$f":"R630 / Discounting!R$24","v":0},{"$f":"S630 / Discounting!S$24","v":0},{"$f":"T630 / Discounting!T$24","v":0},{"$f":"U630 / Discounting!U$24","v":0},{"$f":"V630 / Discounting!V$24","v":0},{"$f":"W630 / Discounting!W$24","v":0},{"$f":"X630 / Discounting!X$24","v":0},{"$f":"Y630 / Discounting!Y$24","v":0},{"$f":"Z630 / Discounting!Z$24","v":0},{"$f":"AA630 / Discounting!AA$24","v":0},{"$f":"AB630 / Discounting!AB$24","v":0},{"$f":"AC630 / Discounting!AC$24","v":0},{"$f":"AD630 / Discounting!AD$24","v":0},{"$f":"AE630 / Discounting!AE$24","v":0},{"$f":"AF630 / Discounting!AF$24","v":12519564.323322451},{"$f":"AG630 / Discounting!AG$24","v":74007230.291689858},{"$f":"AH630 / Discounting!AH$24","v":67742211.092669129},{"$f":"AI630 / Discounting!AI$24","v":60701239.527872831},{"$f":"AJ630 / Discounting!AJ$24","v":55550660.261608936},{"$f":"AK630 / Discounting!AK$24","v":50828332.177460909},{"$f":"AL630 / Discounting!AL$24","v":47191469.963558048},{"$f":"AM630 / Discounting!AM$24","v":45530388.866324849},{"$f":"AN630 / Discounting!AN$24","v":41655495.124317281},{"$f":"AO630 / Discounting!AO$24","v":37888258.954488248},{"$f":"AP630 / Discounting!AP$24","v":34420195.114943452},{"$f":"AQ630 / Discounting!AQ$24","v":31375988.847065948},{"$f":"AR630 / Discounting!AR$24","v":29059033.424971141},{"$f":"AS630 / Discounting!AS$24","v":43518876.697349936},{"$f":"AT630 / Discounting!AT$24","v":39562860.899462573},{"$f":"AU630 / Discounting!AU$24","v":35966456.183159865},{"$f":"AV630 / Discounting!AV$24","v":33073767.154396318},{"$f":"AW630 / Discounting!AW$24","v":30067235.014510918},{"$f":"AX630 / Discounting!AX$24","v":27271733.481773924},{"$f":"AY630 / Discounting!AY$24","v":24824631.212818734},{"$f":"AZ630 / Discounting!AZ$24","v":22332980.508918919},{"$f":"BA630 / Discounting!BA$24","v":20289702.405166797},{"$f":"BB630 / Discounting!BB$24","v":18457206.313348088},{"$f":"BC630 / Discounting!BC$24","v":17046246.43488957},{"$f":"BD630 / Discounting!BD$24","v":15496665.384366397},{"$f":"BE630 / Discounting!BE$24","v":14087946.888002401},{"$f":"BF630 / Discounting!BF$24","v":12807286.177908717},{"$f":"BG630 / Discounting!BG$24","v":11955243.725611154},{"$f":"BH630 / Discounting!BH$24","v":6945408.9262739271},{"$f":"BI630 / Discounting!BI$24","v":5048721.2750591571},{"$f":"BJ630 / Discounting!BJ$24","v":4599158.7071652887},{"$f":"BK630 / Discounting!BK$24","v":4183617.6605970473},{"$f":"BL630 / Discounting!BL$24","v":2116964.4206129229},{"$f":"BM630 / Discounting!BM$24","v":0},{"$f":"BN630 / Discounting!BN$24","v":0},{"$f":"BO630 / Discounting!BO$24","v":0},{"$f":"BP630 / Discounting!BP$24","v":0},{"$f":"BQ630 / Discounting!BQ$24","v":0},{"$f":"BR630 / Discounting!BR$24","v":0},{"$f":"BS630 / Discounting!BS$24","v":0},{"$f":"BT630 / Discounting!BT$24","v":0},{"$f":"BU630 / Discounting!BU$24","v":0},{"$f":"BV630 / Discounting!BV$24","v":0},{"$f":"BW630 / Discounting!BW$24","v":0},{"$f":"BX630 / Discounting!BX$24","v":0},{"$f":"BY630 / Discounting!BY$24","v":0},{"$f":"BZ630 / Discounting!BZ$24","v":0},{"$f":"CA630 / Discounting!CA$24","v":0},{"$f":"CB630 / Discounting!CB$24","v":0},{"$f":"CC630 / Discounting!CC$24","v":0},{"$f":"CD630 / Discounting!CD$24","v":0},{"$f":"CE630 / Discounting!CE$24","v":0},{"$f":"CF630 / Discounting!CF$24","v":0},{"$f":"CG630 / Discounting!CG$24","v":0},{"$f":"CH630 / Discounting!CH$24","v":0},{"$f":"CI630 / Discounting!CI$24","v":0},{"$f":"CJ630 / Discounting!CJ$24","v":0},{"$f":"CK630 / Discounting!CK$24","v":0},{"$f":"CL630 / Discounting!CL$24","v":0},{"$f":"CM630 / Discounting!CM$24","v":0},{"$f":"CN630 / Discounting!CN$24","v":0},{"$f":"CO630 / Discounting!CO$24","v":0},{"$f":"CP630 / Discounting!CP$24","v":0},{"$f":"CQ630 / Discounting!CQ$24","v":0},{"$f":"CR630 / Discounting!CR$24","v":0},{"$f":"CS630 / Discounting!CS$24","v":0},{"$f":"CT630 / Discounting!CT$24","v":0},{"$f":"CU630 / Discounting!CU$24","v":0},{"$f":"CV630 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Dividend Witholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},646008331.37030137,null,{"$f":"J631 / Discounting!J$24","v":0},{"$f":"K631 / Discounting!K$24","v":0},{"$f":"L631 / Discounting!L$24","v":0},{"$f":"M631 / Discounting!M$24","v":0},{"$f":"N631 / Discounting!N$24","v":0},{"$f":"O631 / Discounting!O$24","v":0},{"$f":"P631 / Discounting!P$24","v":0},{"$f":"Q631 / Discounting!Q$24","v":0},{"$f":"R631 / Discounting!R$24","v":0},{"$f":"S631 / Discounting!S$24","v":0},{"$f":"T631 / Discounting!T$24","v":0},{"$f":"U631 / Discounting!U$24","v":0},{"$f":"V631 / Discounting!V$24","v":0},{"$f":"W631 / Discounting!W$24","v":0},{"$f":"X631 / Discounting!X$24","v":0},{"$f":"Y631 / Discounting!Y$24","v":0},{"$f":"Z631 / Discounting!Z$24","v":0},{"$f":"AA631 / Discounting!AA$24","v":0},{"$f":"AB631 / Discounting!AB$24","v":0},{"$f":"AC631 / Discounting!AC$24","v":0},{"$f":"AD631 / Discounting!AD$24","v":0},{"$f":"AE631 / Discounting!AE$24","v":0},{"$f":"AF631 / Discounting!AF$24","v":37375989.689187862},{"$f":"AG631 / Discounting!AG$24","v":61530169.884010099},{"$f":"AH631 / Discounting!AH$24","v":54927277.159644447},{"$f":"AI631 / Discounting!AI$24","v":46325753.1307128},{"$f":"AJ631 / Discounting!AJ$24","v":31780190.218886886},{"$f":"AK631 / Discounting!AK$24","v":29010729.617931645},{"$f":"AL631 / Discounting!AL$24","v":26476112.781531993},{"$f":"AM631 / Discounting!AM$24","v":24157079.820413336},{"$f":"AN631 / Discounting!AN$24","v":22035878.682578627},{"$f":"AO631 / Discounting!AO$24","v":20096155.515412632},{"$f":"AP631 / Discounting!AP$24","v":18322851.947176918},{"$f":"AQ631 / Discounting!AQ$24","v":16702108.994335365},{"$f":"AR631 / Discounting!AR$24","v":15221177.291099085},{"$f":"AS631 / Discounting!AS$24","v":21225101.25094026},{"$f":"AT631 / Discounting!AT$24","v":24127979.195187777},{"$f":"AU631 / Discounting!AU$24","v":22643063.543831374},{"$f":"AV631 / Discounting!AV$24","v":20639428.658853382},{"$f":"AW631 / Discounting!AW$24","v":19084472.760913227},{"$f":"AX631 / Discounting!AX$24","v":17575804.614894591},{"$f":"AY631 / Discounting!AY$24","v":16268843.603311544},{"$f":"AZ631 / Discounting!AZ$24","v":15001676.808244785},{"$f":"BA631 / Discounting!BA$24","v":13405765.148711298},{"$f":"BB631 / Discounting!BB$24","v":12003968.001313139},{"$f":"BC631 / Discounting!BC$24","v":10961200.067502432},{"$f":"BD631 / Discounting!BD$24","v":9795390.9712575693},{"$f":"BE631 / Discounting!BE$24","v":8893482.7322713025},{"$f":"BF631 / Discounting!BF$24","v":8074188.2091753185},{"$f":"BG631 / Discounting!BG$24","v":7558565.7410040936},{"$f":"BH631 / Discounting!BH$24","v":4469870.8884210205},{"$f":"BI631 / Discounting!BI$24","v":3259372.8836754467},{"$f":"BJ631 / Discounting!BJ$24","v":2958656.2125792447},{"$f":"BK631 / Discounting!BK$24","v":2679715.1045940537},{"$f":"BL631 / Discounting!BL$24","v":1420310.2406976195},{"$f":"BM631 / Discounting!BM$24","v":0},{"$f":"BN631 / Discounting!BN$24","v":0},{"$f":"BO631 / Discounting!BO$24","v":0},{"$f":"BP631 / Discounting!BP$24","v":0},{"$f":"BQ631 / Discounting!BQ$24","v":0},{"$f":"BR631 / Discounting!BR$24","v":0},{"$f":"BS631 / Discounting!BS$24","v":0},{"$f":"BT631 / Discounting!BT$24","v":0},{"$f":"BU631 / Discounting!BU$24","v":0},{"$f":"BV631 / Discounting!BV$24","v":0},{"$f":"BW631 / Discounting!BW$24","v":0},{"$f":"BX631 / Discounting!BX$24","v":0},{"$f":"BY631 / Discounting!BY$24","v":0},{"$f":"BZ631 / Discounting!BZ$24","v":0},{"$f":"CA631 / Discounting!CA$24","v":0},{"$f":"CB631 / Discounting!CB$24","v":0},{"$f":"CC631 / Discounting!CC$24","v":0},{"$f":"CD631 / Discounting!CD$24","v":0},{"$f":"CE631 / Discounting!CE$24","v":0},{"$f":"CF631 / Discounting!CF$24","v":0},{"$f":"CG631 / Discounting!CG$24","v":0},{"$f":"CH631 / Discounting!CH$24","v":0},{"$f":"CI631 / Discounting!CI$24","v":0},{"$f":"CJ631 / Discounting!CJ$24","v":0},{"$f":"CK631 / Discounting!CK$24","v":0},{"$f":"CL631 / Discounting!CL$24","v":0},{"$f":"CM631 / Discounting!CM$24","v":0},{"$f":"CN631 / Discounting!CN$24","v":0},{"$f":"CO631 / Discounting!CO$24","v":0},{"$f":"CP631 / Discounting!CP$24","v":0},{"$f":"CQ631 / Discounting!CQ$24","v":0},{"$f":"CR631 / Discounting!CR$24","v":0},{"$f":"CS631 / Discounting!CS$24","v":0},{"$f":"CT631 / Discounting!CT$24","v":0},{"$f":"CU631 / Discounting!CU$24","v":0},{"$f":"CV631 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Interest Withholding Tax",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},256712318.30965468,null,{"$f":"J632 / Discounting!J$24","v":0},{"$f":"K632 / Discounting!K$24","v":0},{"$f":"L632 / Discounting!L$24","v":0},{"$f":"M632 / Discounting!M$24","v":0},{"$f":"N632 / Discounting!N$24","v":0},{"$f":"O632 / Discounting!O$24","v":0},{"$f":"P632 / Discounting!P$24","v":0},{"$f":"Q632 / Discounting!Q$24","v":0},{"$f":"R632 / Discounting!R$24","v":0},{"$f":"S632 / Discounting!S$24","v":0},{"$f":"T632 / Discounting!T$24","v":0},{"$f":"U632 / Discounting!U$24","v":0},{"$f":"V632 / Discounting!V$24","v":0},{"$f":"W632 / Discounting!W$24","v":0},{"$f":"X632 / Discounting!X$24","v":0},{"$f":"Y632 / Discounting!Y$24","v":0},{"$f":"Z632 / Discounting!Z$24","v":0},{"$f":"AA632 / Discounting!AA$24","v":0},{"$f":"AB632 / Discounting!AB$24","v":0},{"$f":"AC632 / Discounting!AC$24","v":0},{"$f":"AD632 / Discounting!AD$24","v":46924713.387661323},{"$f":"AE632 / Discounting!AE$24","v":39892973.625909552},{"$f":"AF632 / Discounting!AF$24","v":33748606.46550639},{"$f":"AG632 / Discounting!AG$24","v":28387310.667069592},{"$f":"AH632 / Discounting!AH$24","v":23716623.334800381},{"$f":"AI632 / Discounting!AI$24","v":19654601.040588353},{"$f":"AJ632 / Discounting!AJ$24","v":16128646.368796898},{"$f":"AK632 / Discounting!AK$24","v":13074463.941366397},{"$f":"AL632 / Discounting!AL$24","v":10435131.724292433},{"$f":"AM632 / Discounting!AM$24","v":8160274.9680846548},{"$f":"AN632 / Discounting!AN$24","v":6205331.5171679063},{"$f":"AO632 / Discounting!AO$24","v":4530898.4547786107},{"$f":"AP632 / Discounting!AP$24","v":3102151.1471584677},{"$f":"AQ632 / Discounting!AQ$24","v":1888326.728388834},{"$f":"AR632 / Discounting!AR$24","v":862264.9380848615},{"$f":"AS632 / Discounting!AS$24","v":0},{"$f":"AT632 / Discounting!AT$24","v":0},{"$f":"AU632 / Discounting!AU$24","v":0},{"$f":"AV632 / Discounting!AV$24","v":0},{"$f":"AW632 / Discounting!AW$24","v":0},{"$f":"AX632 / Discounting!AX$24","v":0},{"$f":"AY632 / Discounting!AY$24","v":0},{"$f":"AZ632 / Discounting!AZ$24","v":0},{"$f":"BA632 / Discounting!BA$24","v":0},{"$f":"BB632 / Discounting!BB$24","v":0},{"$f":"BC632 / Discounting!BC$24","v":0},{"$f":"BD632 / Discounting!BD$24","v":0},{"$f":"BE632 / Discounting!BE$24","v":0},{"$f":"BF632 / Discounting!BF$24","v":0},{"$f":"BG632 / Discounting!BG$24","v":0},{"$f":"BH632 / Discounting!BH$24","v":0},{"$f":"BI632 / Discounting!BI$24","v":0},{"$f":"BJ632 / Discounting!BJ$24","v":0},{"$f":"BK632 / Discounting!BK$24","v":0},{"$f":"BL632 / Discounting!BL$24","v":0},{"$f":"BM632 / Discounting!BM$24","v":0},{"$f":"BN632 / Discounting!BN$24","v":0},{"$f":"BO632 / Discounting!BO$24","v":0},{"$f":"BP632 / Discounting!BP$24","v":0},{"$f":"BQ632 / Discounting!BQ$24","v":0},{"$f":"BR632 / Discounting!BR$24","v":0},{"$f":"BS632 / Discounting!BS$24","v":0},{"$f":"BT632 / Discounting!BT$24","v":0},{"$f":"BU632 / Discounting!BU$24","v":0},{"$f":"BV632 / Discounting!BV$24","v":0},{"$f":"BW632 / Discounting!BW$24","v":0},{"$f":"BX632 / Discounting!BX$24","v":0},{"$f":"BY632 / Discounting!BY$24","v":0},{"$f":"BZ632 / Discounting!BZ$24","v":0},{"$f":"CA632 / Discounting!CA$24","v":0},{"$f":"CB632 / Discounting!CB$24","v":0},{"$f":"CC632 / Discounting!CC$24","v":0},{"$f":"CD632 / Discounting!CD$24","v":0},{"$f":"CE632 / Discounting!CE$24","v":0},{"$f":"CF632 / Discounting!CF$24","v":0},{"$f":"CG632 / Discounting!CG$24","v":0},{"$f":"CH632 / Discounting!CH$24","v":0},{"$f":"CI632 / Discounting!CI$24","v":0},{"$f":"CJ632 / Discounting!CJ$24","v":0},{"$f":"CK632 / Discounting!CK$24","v":0},{"$f":"CL632 / Discounting!CL$24","v":0},{"$f":"CM632 / Discounting!CM$24","v":0},{"$f":"CN632 / Discounting!CN$24","v":0},{"$f":"CO632 / Discounting!CO$24","v":0},{"$f":"CP632 / Discounting!CP$24","v":0},{"$f":"CQ632 / Discounting!CQ$24","v":0},{"$f":"CR632 / Discounting!CR$24","v":0},{"$f":"CS632 / Discounting!CS$24","v":0},{"$f":"CT632 / Discounting!CT$24","v":0},{"$f":"CU632 / Discounting!CU$24","v":0},{"$f":"CV632 / Discounting!CV$24","v":0}]
[{"$nulls":4},"Total Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6239366283.0718403,null,{"$f":"SUM(J694:J705)","v":365698.32599842706},{"$f":"SUM(K694:K705)","v":358527.77058669319},{"$f":"SUM(L694:L705)","v":351497.8143006796},{"$f":"SUM(M694:M705)","v":344605.70029478392},{"$f":"SUM(N694:N705)","v":337848.72577919991},{"$f":"SUM(O694:O705)","v":331224.24095999991},{"$f":"SUM(P694:P705)","v":324729.64799999987},{"$f":"SUM(Q694:Q705)","v":318362.39999999991},{"$f":"SUM(R694:R705)","v":312119.99999999988},{"$f":"SUM(S694:S705)","v":305999.99999999988},{"$f":"SUM(T694:T705)","v":299999.99999999988},{"$f":"SUM(U694:U705)","v":267379.67914438486},{"$f":"SUM(V694:V705)","v":238306.30939784751},{"$f":"SUM(W694:W705)","v":212394.21514959668},{"$f":"SUM(X694:X705)","v":189299.65699607541},{"$f":"SUM(Y694:Y705)","v":2141909.3096709829},{"$f":"SUM(Z694:Z705)","v":1909010.0799206619},{"$f":"SUM(AA694:AA705)","v":1701435.0088419444},{"$f":"SUM(AB694:AB705)","v":1516430.4891639431},{"$f":"SUM(AC694:AC705)","v":1351542.3254580598},{"$f":"SUM(AD694:AD705)","v":108824259.68906945},{"$f":"SUM(AE694:AE705)","v":194117615.98668045},{"$f":"SUM(AF694:AF705)","v":237966960.47438383},{"$f":"SUM(AG694:AG705)","v":314978524.84381223},{"$f":"SUM(AH694:AH705)","v":297951165.481565},{"$f":"SUM(AI694:AI705)","v":292592510.79695886},{"$f":"SUM(AJ694:AJ705)","v":360926272.89275426},{"$f":"SUM(AK694:AK705)","v":328716580.0900346},{"$f":"SUM(AL694:AL705)","v":319266546.42909145},{"$f":"SUM(AM694:AM705)","v":302367436.6951471},{"$f":"SUM(AN694:AN705)","v":284345643.97300053},{"$f":"SUM(AO694:AO705)","v":261472176.29725045},{"$f":"SUM(AP694:AP705)","v":250276409.15345344},{"$f":"SUM(AQ694:AQ705)","v":255116412.27952081},{"$f":"SUM(AR694:AR705)","v":240224994.2397047},{"$f":"SUM(AS694:AS705)","v":248546633.2000899},{"$f":"SUM(AT694:AT705)","v":232826831.56444275},{"$f":"SUM(AU694:AU705)","v":213269864.59650803},{"$f":"SUM(AV694:AV705)","v":173363919.66570023},{"$f":"SUM(AW694:AW705)","v":154711361.14758146},{"$f":"SUM(AX694:AX705)","v":137642620.50406229},{"$f":"SUM(AY694:AY705)","v":123009668.26192555},{"$f":"SUM(AZ694:AZ705)","v":123944763.98344217},{"$f":"SUM(BA694:BA705)","v":114562176.45926255},{"$f":"SUM(BB694:BB705)","v":105980697.29202075},{"$f":"SUM(BC694:BC705)","v":98578379.192254752},{"$f":"SUM(BD694:BD705)","v":91140735.622115165},{"$f":"SUM(BE694:BE705)","v":82957977.55813399},{"$f":"SUM(BF694:BF705)","v":75513508.07067278},{"$f":"SUM(BG694:BG705)","v":66092435.638234004},{"$f":"SUM(BH694:BH705)","v":40916695.268656418},{"$f":"SUM(BI694:BI705)","v":29948278.496784821},{"$f":"SUM(BJ694:BJ705)","v":27399284.066942386},{"$f":"SUM(BK694:BK705)","v":25037514.306986988},{"$f":"SUM(BL694:BL705)","v":11601107.153931763},{"$f":"SUM(BM694:BM705)","v":0},{"$f":"SUM(BN694:BN705)","v":0},{"$f":"SUM(BO694:BO705)","v":0},{"$f":"SUM(BP694:BP705)","v":0},{"$f":"SUM(BQ694:BQ705)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC694:CC705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Project Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J708:CV708)","v":5861172144.7995787},null,{"$f":"J635 / Discounting!J$24","v":-825000000},{"$f":"K635 / Discounting!K$24","v":-825000000},{"$f":"L635 / Discounting!L$24","v":-495000000},{"$f":"M635 / Discounting!M$24","v":-495000000},{"$f":"N635 / Discounting!N$24","v":-330000000},{"$f":"O635 / Discounting!O$24","v":-165000000},{"$f":"P635 / Discounting!P$24","v":-165000000},{"$f":"Q635 / Discounting!Q$24","v":0},{"$f":"R635 / Discounting!R$24","v":0},{"$f":"S635 / Discounting!S$24","v":0},{"$f":"T635 / Discounting!T$24","v":0},{"$f":"U635 / Discounting!U$24","v":0},{"$f":"V635 / Discounting!V$24","v":0},{"$f":"W635 / Discounting!W$24","v":0},{"$f":"X635 / Discounting!X$24","v":0},{"$f":"Y635 / Discounting!Y$24","v":-721962746.24262393},{"$f":"Z635 / Discounting!Z$24","v":-1315388129.0458019},{"$f":"AA635 / Discounting!AA$24","v":-2378477973.234858},{"$f":"AB635 / Discounting!AB$24","v":-2694114628.5184226},{"$f":"AC635 / Discounting!AC$24","v":-2663888393.3126593},{"$f":"AD635 / Discounting!AD$24","v":-181511099.84089872},{"$f":"AE635 / Discounting!AE$24","v":1858170009.0487936},{"$f":"AF635 / Discounting!AF$24","v":1764723363.5727768},{"$f":"AG635 / Discounting!AG$24","v":1604293966.8843424},{"$f":"AH635 / Discounting!AH$24","v":1458449060.8039477},{"$f":"AI635 / Discounting!AI$24","v":1308904893.4058414},{"$f":"AJ635 / Discounting!AJ$24","v":1189913539.4598556},{"$f":"AK635 / Discounting!AK$24","v":985031932.40829694},{"$f":"AL635 / Discounting!AL$24","v":810272960.32176876},{"$f":"AM635 / Discounting!AM$24","v":736611782.11069882},{"$f":"AN635 / Discounting!AN$24","v":666785476.97556853},{"$f":"AO635 / Discounting!AO$24","v":673501640.79940796},{"$f":"AP635 / Discounting!AP$24","v":642575173.88899517},{"$f":"AQ635 / Discounting!AQ$24","v":609820156.45316517},{"$f":"AR635 / Discounting!AR$24","v":555103447.96950829},{"$f":"AS635 / Discounting!AS$24","v":504639498.15409839},{"$f":"AT635 / Discounting!AT$24","v":458763180.14008945},{"$f":"AU635 / Discounting!AU$24","v":417057436.4909904},{"$f":"AV635 / Discounting!AV$24","v":312395302.45825899},{"$f":"AW635 / Discounting!AW$24","v":283995729.50750816},{"$f":"AX635 / Discounting!AX$24","v":257210419.77602959},{"$f":"AY635 / Discounting!AY$24","v":234325222.27165312},{"$f":"AZ635 / Discounting!AZ$24","v":258959855.25764525},{"$f":"BA635 / Discounting!BA$24","v":235214062.79766423},{"$f":"BB635 / Discounting!BB$24","v":214016409.303839},{"$f":"BC635 / Discounting!BC$24","v":197229179.79977664},{"$f":"BD635 / Discounting!BD$24","v":179299254.3634333},{"$f":"BE635 / Discounting!BE$24","v":162999322.14857572},{"$f":"BF635 / Discounting!BF$24","v":148181201.95325065},{"$f":"BG635 / Discounting!BG$24","v":126059336.00755863},{"$f":"BH635 / Discounting!BH$24","v":81145533.264445573},{"$f":"BI635 / Discounting!BI$24","v":59282634.449863829},{"$f":"BJ635 / Discounting!BJ$24","v":54027189.98015558},{"$f":"BK635 / Discounting!BK$24","v":49154950.248333454},{"$f":"BL635 / Discounting!BL$24","v":18401992.518706709},{"$f":"BM635 / Discounting!BM$24","v":0},{"$f":"BN635 / Discounting!BN$24","v":0},{"$f":"BO635 / Discounting!BO$24","v":0},{"$f":"BP635 / Discounting!BP$24","v":0},{"$f":"BQ635 / Discounting!BQ$24","v":0},{"$f":"BR635 / Discounting!BR$24","v":0},{"$f":"BS635 / Discounting!BS$24","v":0},{"$f":"BT635 / Discounting!BT$24","v":0},{"$f":"BU635 / Discounting!BU$24","v":0},{"$f":"BV635 / Discounting!BV$24","v":0},{"$f":"BW635 / Discounting!BW$24","v":0},{"$f":"BX635 / Discounting!BX$24","v":0},{"$f":"BY635 / Discounting!BY$24","v":0},{"$f":"BZ635 / Discounting!BZ$24","v":0},{"$f":"CA635 / Discounting!CA$24","v":0},{"$f":"CB635 / Discounting!CB$24","v":0},{"$f":"CC635 / Discounting!CC$24","v":0},{"$f":"CD635 / Discounting!CD$24","v":0},{"$f":"CE635 / Discounting!CE$24","v":0},{"$f":"CF635 / Discounting!CF$24","v":0},{"$f":"CG635 / Discounting!CG$24","v":0},{"$f":"CH635 / Discounting!CH$24","v":0},{"$f":"CI635 / Discounting!CI$24","v":0},{"$f":"CJ635 / Discounting!CJ$24","v":0},{"$f":"CK635 / Discounting!CK$24","v":0},{"$f":"CL635 / Discounting!CL$24","v":0},{"$f":"CM635 / Discounting!CM$24","v":0},{"$f":"CN635 / Discounting!CN$24","v":0},{"$f":"CO635 / Discounting!CO$24","v":0},{"$f":"CP635 / Discounting!CP$24","v":0},{"$f":"CQ635 / Discounting!CQ$24","v":0},{"$f":"CR635 / Discounting!CR$24","v":0},{"$f":"CS635 / Discounting!CS$24","v":0},{"$f":"CT635 / Discounting!CT$24","v":0},{"$f":"CU635 / Discounting!CU$24","v":0},{"$f":"CV635 / Discounting!CV$24","v":0}]
[{"$nulls":4},"AETR",null,"%",{"$f":"IFERROR((H706 - H705) / H708,\"-\")","v":1.0207265401802597}]
[]
["Reconciliation (Real)"]
[]
[null,"Blocks 1 and 4 Project"]
[{"$nulls":4},"Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J714:CV714)","v":75659202980.917206},null,{"$f":"J42","v":-450000000},-450000000,-270000000,-270000000,-180000000,-90000000,-90000000,0,0,0,0,0,0,0,0,-560712050.81606412,-1124272801.1317639,-2245627583.0481615,-2796054824.1804953,-3040958157.0957975,-190546830.69789219,2529146353.1670623,2766028338.8567142,2766028338.8567142,2766028338.8567142,2734485909.1765995,2734485909.1765995,2734485909.1765995,2260721937.7972956,2260721937.7972956,2251246658.36971,2260721937.7972956,{"$f":"AP42","v":2497603923.4869475},2727379449.6059098,2734485909.1765995,2734485909.1765995,2734485909.1765995,2734485909.1765995,2260721937.7972956,2260721937.7972956,2253615478.2266064,2260721937.7972956,2734485909.1765995,2729748269.4628062,2734485909.1765995,2734485909.1765995,2734485909.1765995,2734485909.1765995,2734485909.1765995,2353770328.177916,2825165479.7003231,2832271939.2710128,2832271939.2710128,2834640759.1279092,1339781187.3704605,0,0,0,0,0,0,0,0,0,{"$f":"BV42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},34190185438.026962,null,{"$f":"J139","v":-450182849.16299921},-450179263.88529336,-270175748.90715033,-270172302.85014737,-180168924.36288959,-90165612.120480001,-90162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-170518700.15583646,-339541727.50719321,-675903850.56902111,-840988580.24882734,-914416989.28038502,-438641780.23176289,1325124839.4420598,1323845780.8672876,1176505071.1569009,1172981682.792942,1118504391.3124855,921389359.26721227,936368504.02016151,698203661.19539618,648178722.81443095,670707761.21167731,687005329.54688859,{"$f":"AP139","v":704471110.89147282},690155220.7029748,674455959.13851631,1386724008.663506,1333725668.1325672,1323094421.3960485,1326578168.9729919,1349162078.978848,1367330687.0509558,1393348718.3729913,1410831241.409775,1385612606.7759972,1366358902.1522722,1344347778.4692554,1323081061.2606544,1323085726.104753,1322881755.6053438,1393036173.4634147,1406068235.2837794,1405372654.6908758,1400457522.6350269,1396962925.7738369,666635803.08444548,0,0,0,0,0,0,0,0,0,{"$f":"BV139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3635268694.6755681,null,{"$f":"J193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-392498435.5712449,-786990960.79223478,-1571939308.1337132,-1957238376.9263465,-2128670709.9670582,102688114.96714036,920546552.45798588,1067904732.533839,1049892729.2352215,1032321721.6273441,1015185697.3105428,998478840.81258309,982195532.09845459,634695565.21500766,619243266.86367035,604198815.41878784,589557359.70212269,{"$f":"AP193","v":741131628.01393354},893099757.30034065,879640072.33675337,0,0,0,-331634779.96551251,-331634779.96551251,-331634779.96551245,-331634779.96551251,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},6232189780.0554781,null,{"$f":"J297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17707554.307946965,122734024.44034064,123581752.59525606,122010598.77201828,122825408.60949948,123624241.78350064,128253757.09912778,143508429.79486501,144477844.74873295,143830727.56654561,{"$f":"AP297","v":142861167.4801257},142859815.3826555,145086608.3867819,233478321.61382377,233480277.49186522,233482195.01935685,236183303.345936,236185146.41349807,235729989.59849733,236188724.841483,233491233.20754498,233188293.42109331,233494605.24015772,233496241.83140829,233497846.33263436,233499419.37305212,233500961.56954005,244714061.26488316,241863993.93034163,242322410.9205198,242323835.67169118,242477553.73455957,116229434.26619643,0,0,0,0,0,0,0,0,0,{"$f":"BV297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Joint Venture Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},21650860.988686357,null,{"$f":"'Blocks 1&4'!J784 + 'Blocks 1&4'!J856 + ' Blocks 1&4 LNG & DSO plants'!J527 + ' Blocks 1&4 LNG & DSO plants'!J598","v":0},{"$f":"'Blocks 1&4'!K784 + 'Blocks 1&4'!K856 + ' Blocks 1&4 LNG & DSO plants'!K527 + ' Blocks 1&4 LNG & DSO plants'!K598","v":0},{"$f":"'Blocks 1&4'!L784 + 'Blocks 1&4'!L856 + ' Blocks 1&4 LNG & DSO plants'!L527 + ' Blocks 1&4 LNG & DSO plants'!L598","v":0},{"$f":"'Blocks 1&4'!M784 + 'Blocks 1&4'!M856 + ' Blocks 1&4 LNG & DSO plants'!M527 + ' Blocks 1&4 LNG & DSO plants'!M598","v":0},{"$f":"'Blocks 1&4'!N784 + 'Blocks 1&4'!N856 + ' Blocks 1&4 LNG & DSO plants'!N527 + ' Blocks 1&4 LNG & DSO plants'!N598","v":0},{"$f":"'Blocks 1&4'!O784 + 'Blocks 1&4'!O856 + ' Blocks 1&4 LNG & DSO plants'!O527 + ' Blocks 1&4 LNG & DSO plants'!O598","v":0},{"$f":"'Blocks 1&4'!P784 + 'Blocks 1&4'!P856 + ' Blocks 1&4 LNG & DSO plants'!P527 + ' Blocks 1&4 LNG & DSO plants'!P598","v":0},{"$f":"'Blocks 1&4'!Q784 + 'Blocks 1&4'!Q856 + ' Blocks 1&4 LNG & DSO plants'!Q527 + ' Blocks 1&4 LNG & DSO plants'!Q598","v":0},{"$f":"'Blocks 1&4'!R784 + 'Blocks 1&4'!R856 + ' Blocks 1&4 LNG & DSO plants'!R527 + ' Blocks 1&4 LNG & DSO plants'!R598","v":0},{"$f":"'Blocks 1&4'!S784 + 'Blocks 1&4'!S856 + ' Blocks 1&4 LNG & DSO plants'!S527 + ' Blocks 1&4 LNG & DSO plants'!S598","v":0},{"$f":"'Blocks 1&4'!T784 + 'Blocks 1&4'!T856 + ' Blocks 1&4 LNG & DSO plants'!T527 + ' Blocks 1&4 LNG & DSO plants'!T598","v":0},{"$f":"'Blocks 1&4'!U784 + 'Blocks 1&4'!U856 + ' Blocks 1&4 LNG & DSO plants'!U527 + ' Blocks 1&4 LNG & DSO plants'!U598","v":0},{"$f":"'Blocks 1&4'!V784 + 'Blocks 1&4'!V856 + ' Blocks 1&4 LNG & DSO plants'!V527 + ' Blocks 1&4 LNG & DSO plants'!V598","v":0},{"$f":"'Blocks 1&4'!W784 + 'Blocks 1&4'!W856 + ' Blocks 1&4 LNG & DSO plants'!W527 + ' Blocks 1&4 LNG & DSO plants'!W598","v":0},{"$f":"'Blocks 1&4'!X784 + 'Blocks 1&4'!X856 + ' Blocks 1&4 LNG & DSO plants'!X527 + ' Blocks 1&4 LNG & DSO plants'!X598","v":0},{"$f":"'Blocks 1&4'!Y784 + 'Blocks 1&4'!Y856 + ' Blocks 1&4 LNG & DSO plants'!Y527 + ' Blocks 1&4 LNG & DSO plants'!Y598","v":0},{"$f":"'Blocks 1&4'!Z784 + 'Blocks 1&4'!Z856 + ' Blocks 1&4 LNG & DSO plants'!Z527 + ' Blocks 1&4 LNG & DSO plants'!Z598","v":0},{"$f":"'Blocks 1&4'!AA784 + 'Blocks 1&4'!AA856 + ' Blocks 1&4 LNG & DSO plants'!AA527 + ' Blocks 1&4 LNG & DSO plants'!AA598","v":0},{"$f":"'Blocks 1&4'!AB784 + 'Blocks 1&4'!AB856 + ' Blocks 1&4 LNG & DSO plants'!AB527 + ' Blocks 1&4 LNG & DSO plants'!AB598","v":0},{"$f":"'Blocks 1&4'!AC784 + 'Blocks 1&4'!AC856 + ' Blocks 1&4 LNG & DSO plants'!AC527 + ' Blocks 1&4 LNG & DSO plants'!AC598","v":0},{"$f":"'Blocks 1&4'!AD784 + 'Blocks 1&4'!AD856 + ' Blocks 1&4 LNG & DSO plants'!AD527 + ' Blocks 1&4 LNG & DSO plants'!AD598","v":0},{"$f":"'Blocks 1&4'!AE784 + 'Blocks 1&4'!AE856 + ' Blocks 1&4 LNG & DSO plants'!AE527 + ' Blocks 1&4 LNG & DSO plants'!AE598","v":0},{"$f":"'Blocks 1&4'!AF784 + 'Blocks 1&4'!AF856 + ' Blocks 1&4 LNG & DSO plants'!AF527 + ' Blocks 1&4 LNG & DSO plants'!AF598","v":0},{"$f":"'Blocks 1&4'!AG784 + 'Blocks 1&4'!AG856 + ' Blocks 1&4 LNG & DSO plants'!AG527 + ' Blocks 1&4 LNG & DSO plants'!AG598","v":0},{"$f":"'Blocks 1&4'!AH784 + 'Blocks 1&4'!AH856 + ' Blocks 1&4 LNG & DSO plants'!AH527 + ' Blocks 1&4 LNG & DSO plants'!AH598","v":0},{"$f":"'Blocks 1&4'!AI784 + 'Blocks 1&4'!AI856 + ' Blocks 1&4 LNG & DSO plants'!AI527 + ' Blocks 1&4 LNG & DSO plants'!AI598","v":0},{"$f":"'Blocks 1&4'!AJ784 + 'Blocks 1&4'!AJ856 + ' Blocks 1&4 LNG & DSO plants'!AJ527 + ' Blocks 1&4 LNG & DSO plants'!AJ598","v":0},{"$f":"'Blocks 1&4'!AK784 + 'Blocks 1&4'!AK856 + ' Blocks 1&4 LNG & DSO plants'!AK527 + ' Blocks 1&4 LNG & DSO plants'!AK598","v":0},{"$f":"'Blocks 1&4'!AL784 + 'Blocks 1&4'!AL856 + ' Blocks 1&4 LNG & DSO plants'!AL527 + ' Blocks 1&4 LNG & DSO plants'!AL598","v":0},{"$f":"'Blocks 1&4'!AM784 + 'Blocks 1&4'!AM856 + ' Blocks 1&4 LNG & DSO plants'!AM527 + ' Blocks 1&4 LNG & DSO plants'!AM598","v":0},{"$f":"'Blocks 1&4'!AN784 + 'Blocks 1&4'!AN856 + ' Blocks 1&4 LNG & DSO plants'!AN527 + ' Blocks 1&4 LNG & DSO plants'!AN598","v":0},{"$f":"'Blocks 1&4'!AO784 + 'Blocks 1&4'!AO856 + ' Blocks 1&4 LNG & DSO plants'!AO527 + ' Blocks 1&4 LNG & DSO plants'!AO598","v":0},{"$f":"'Blocks 1&4'!AP784 + 'Blocks 1&4'!AP856 + ' Blocks 1&4 LNG & DSO plants'!AP527 + ' Blocks 1&4 LNG & DSO plants'!AP598","v":0},{"$f":"'Blocks 1&4'!AQ784 + 'Blocks 1&4'!AQ856 + ' Blocks 1&4 LNG & DSO plants'!AQ527 + ' Blocks 1&4 LNG & DSO plants'!AQ598","v":0},{"$f":"'Blocks 1&4'!AR784 + 'Blocks 1&4'!AR856 + ' Blocks 1&4 LNG & DSO plants'!AR527 + ' Blocks 1&4 LNG & DSO plants'!AR598","v":0},{"$f":"'Blocks 1&4'!AS784 + 'Blocks 1&4'!AS856 + ' Blocks 1&4 LNG & DSO plants'!AS527 + ' Blocks 1&4 LNG & DSO plants'!AS598","v":0},{"$f":"'Blocks 1&4'!AT784 + 'Blocks 1&4'!AT856 + ' Blocks 1&4 LNG & DSO plants'!AT527 + ' Blocks 1&4 LNG & DSO plants'!AT598","v":0},{"$f":"'Blocks 1&4'!AU784 + 'Blocks 1&4'!AU856 + ' Blocks 1&4 LNG & DSO plants'!AU527 + ' Blocks 1&4 LNG & DSO plants'!AU598","v":0},{"$f":"'Blocks 1&4'!AV784 + 'Blocks 1&4'!AV856 + ' Blocks 1&4 LNG & DSO plants'!AV527 + ' Blocks 1&4 LNG & DSO plants'!AV598","v":0},{"$f":"'Blocks 1&4'!AW784 + 'Blocks 1&4'!AW856 + ' Blocks 1&4 LNG & DSO plants'!AW527 + ' Blocks 1&4 LNG & DSO plants'!AW598","v":0},{"$f":"'Blocks 1&4'!AX784 + 'Blocks 1&4'!AX856 + ' Blocks 1&4 LNG & DSO plants'!AX527 + ' Blocks 1&4 LNG & DSO plants'!AX598","v":0},{"$f":"'Blocks 1&4'!AY784 + 'Blocks 1&4'!AY856 + ' Blocks 1&4 LNG & DSO plants'!AY527 + ' Blocks 1&4 LNG & DSO plants'!AY598","v":0},{"$f":"'Blocks 1&4'!AZ784 + 'Blocks 1&4'!AZ856 + ' Blocks 1&4 LNG & DSO plants'!AZ527 + ' Blocks 1&4 LNG & DSO plants'!AZ598","v":0},{"$f":"'Blocks 1&4'!BA784 + 'Blocks 1&4'!BA856 + ' Blocks 1&4 LNG & DSO plants'!BA527 + ' Blocks 1&4 LNG & DSO plants'!BA598","v":0},{"$f":"'Blocks 1&4'!BB784 + 'Blocks 1&4'!BB856 + ' Blocks 1&4 LNG & DSO plants'!BB527 + ' Blocks 1&4 LNG & DSO plants'!BB598","v":0},{"$f":"'Blocks 1&4'!BC784 + 'Blocks 1&4'!BC856 + ' Blocks 1&4 LNG & DSO plants'!BC527 + ' Blocks 1&4 LNG & DSO plants'!BC598","v":0},{"$f":"'Blocks 1&4'!BD784 + 'Blocks 1&4'!BD856 + ' Blocks 1&4 LNG & DSO plants'!BD527 + ' Blocks 1&4 LNG & DSO plants'!BD598","v":0},{"$f":"'Blocks 1&4'!BE784 + 'Blocks 1&4'!BE856 + ' Blocks 1&4 LNG & DSO plants'!BE527 + ' Blocks 1&4 LNG & DSO plants'!BE598","v":0},{"$f":"'Blocks 1&4'!BF784 + 'Blocks 1&4'!BF856 + ' Blocks 1&4 LNG & DSO plants'!BF527 + ' Blocks 1&4 LNG & DSO plants'!BF598","v":0},{"$f":"'Blocks 1&4'!BG784 + 'Blocks 1&4'!BG856 + ' Blocks 1&4 LNG & DSO plants'!BG527 + ' Blocks 1&4 LNG & DSO plants'!BG598","v":0},{"$f":"'Blocks 1&4'!BH784 + 'Blocks 1&4'!BH856 + ' Blocks 1&4 LNG & DSO plants'!BH527 + ' Blocks 1&4 LNG & DSO plants'!BH598","v":0},{"$f":"'Blocks 1&4'!BI784 + 'Blocks 1&4'!BI856 + ' Blocks 1&4 LNG & DSO plants'!BI527 + ' Blocks 1&4 LNG & DSO plants'!BI598","v":0},{"$f":"'Blocks 1&4'!BJ784 + 'Blocks 1&4'!BJ856 + ' Blocks 1&4 LNG & DSO plants'!BJ527 + ' Blocks 1&4 LNG & DSO plants'!BJ598","v":0},{"$f":"'Blocks 1&4'!BK784 + 'Blocks 1&4'!BK856 + ' Blocks 1&4 LNG & DSO plants'!BK527 + ' Blocks 1&4 LNG & DSO plants'!BK598","v":0},{"$f":"'Blocks 1&4'!BL784 + 'Blocks 1&4'!BL856 + ' Blocks 1&4 LNG & DSO plants'!BL527 + ' Blocks 1&4 LNG & DSO plants'!BL598","v":21650860.988686357},{"$f":"'Blocks 1&4'!BM784 + 'Blocks 1&4'!BM856 + ' Blocks 1&4 LNG & DSO plants'!BM527 + ' Blocks 1&4 LNG & DSO plants'!BM598","v":0},{"$f":"'Blocks 1&4'!BN784 + 'Blocks 1&4'!BN856 + ' Blocks 1&4 LNG & DSO plants'!BN527 + ' Blocks 1&4 LNG & DSO plants'!BN598","v":0},{"$f":"'Blocks 1&4'!BO784 + 'Blocks 1&4'!BO856 + ' Blocks 1&4 LNG & DSO plants'!BO527 + ' Blocks 1&4 LNG & DSO plants'!BO598","v":0},{"$f":"'Blocks 1&4'!BP784 + 'Blocks 1&4'!BP856 + ' Blocks 1&4 LNG & DSO plants'!BP527 + ' Blocks 1&4 LNG & DSO plants'!BP598","v":0},{"$f":"'Blocks 1&4'!BQ784 + 'Blocks 1&4'!BQ856 + ' Blocks 1&4 LNG & DSO plants'!BQ527 + ' Blocks 1&4 LNG & DSO plants'!BQ598","v":0},{"$f":"'Blocks 1&4'!BR784 + 'Blocks 1&4'!BR856 + ' Blocks 1&4 LNG & DSO plants'!BR527 + ' Blocks 1&4 LNG & DSO plants'!BR598","v":0},{"$f":"'Blocks 1&4'!BS784 + 'Blocks 1&4'!BS856 + ' Blocks 1&4 LNG & DSO plants'!BS527 + ' Blocks 1&4 LNG & DSO plants'!BS598","v":0},{"$f":"'Blocks 1&4'!BT784 + 'Blocks 1&4'!BT856 + ' Blocks 1&4 LNG & DSO plants'!BT527 + ' Blocks 1&4 LNG & DSO plants'!BT598","v":0},{"$f":"'Blocks 1&4'!BU784 + 'Blocks 1&4'!BU856 + ' Blocks 1&4 LNG & DSO plants'!BU527 + ' Blocks 1&4 LNG & DSO plants'!BU598","v":0},{"$f":"'Blocks 1&4'!BV784 + 'Blocks 1&4'!BV856 + ' Blocks 1&4 LNG & DSO plants'!BV527 + ' Blocks 1&4 LNG & DSO plants'!BV598","v":0},{"$f":"'Blocks 1&4'!BW784 + 'Blocks 1&4'!BW856 + ' Blocks 1&4 LNG & DSO plants'!BW527 + ' Blocks 1&4 LNG & DSO plants'!BW598","v":0},{"$f":"'Blocks 1&4'!BX784 + 'Blocks 1&4'!BX856 + ' Blocks 1&4 LNG & DSO plants'!BX527 + ' Blocks 1&4 LNG & DSO plants'!BX598","v":0},{"$f":"'Blocks 1&4'!BY784 + 'Blocks 1&4'!BY856 + ' Blocks 1&4 LNG & DSO plants'!BY527 + ' Blocks 1&4 LNG & DSO plants'!BY598","v":0},{"$f":"'Blocks 1&4'!BZ784 + 'Blocks 1&4'!BZ856 + ' Blocks 1&4 LNG & DSO plants'!BZ527 + ' Blocks 1&4 LNG & DSO plants'!BZ598","v":0},{"$f":"'Blocks 1&4'!CA784 + 'Blocks 1&4'!CA856 + ' Blocks 1&4 LNG & DSO plants'!CA527 + ' Blocks 1&4 LNG & DSO plants'!CA598","v":0},{"$f":"'Blocks 1&4'!CB784 + 'Blocks 1&4'!CB856 + ' Blocks 1&4 LNG & DSO plants'!CB527 + ' Blocks 1&4 LNG & DSO plants'!CB598","v":0},{"$f":"'Blocks 1&4'!CC784 + 'Blocks 1&4'!CC856 + ' Blocks 1&4 LNG & DSO plants'!CC527 + ' Blocks 1&4 LNG & DSO plants'!CC598","v":0},{"$f":"'Blocks 1&4'!CD784 + 'Blocks 1&4'!CD856 + ' Blocks 1&4 LNG & DSO plants'!CD527 + ' Blocks 1&4 LNG & DSO plants'!CD598","v":0},{"$f":"'Blocks 1&4'!CE784 + 'Blocks 1&4'!CE856 + ' Blocks 1&4 LNG & DSO plants'!CE527 + ' Blocks 1&4 LNG & DSO plants'!CE598","v":0},{"$f":"'Blocks 1&4'!CF784 + 'Blocks 1&4'!CF856 + ' Blocks 1&4 LNG & DSO plants'!CF527 + ' Blocks 1&4 LNG & DSO plants'!CF598","v":0},{"$f":"'Blocks 1&4'!CG784 + 'Blocks 1&4'!CG856 + ' Blocks 1&4 LNG & DSO plants'!CG527 + ' Blocks 1&4 LNG & DSO plants'!CG598","v":0},{"$f":"'Blocks 1&4'!CH784 + 'Blocks 1&4'!CH856 + ' Blocks 1&4 LNG & DSO plants'!CH527 + ' Blocks 1&4 LNG & DSO plants'!CH598","v":0},{"$f":"'Blocks 1&4'!CI784 + 'Blocks 1&4'!CI856 + ' Blocks 1&4 LNG & DSO plants'!CI527 + ' Blocks 1&4 LNG & DSO plants'!CI598","v":0},{"$f":"'Blocks 1&4'!CJ784 + 'Blocks 1&4'!CJ856 + ' Blocks 1&4 LNG & DSO plants'!CJ527 + ' Blocks 1&4 LNG & DSO plants'!CJ598","v":0},{"$f":"'Blocks 1&4'!CK784 + 'Blocks 1&4'!CK856 + ' Blocks 1&4 LNG & DSO plants'!CK527 + ' Blocks 1&4 LNG & DSO plants'!CK598","v":0},{"$f":"'Blocks 1&4'!CL784 + 'Blocks 1&4'!CL856 + ' Blocks 1&4 LNG & DSO plants'!CL527 + ' Blocks 1&4 LNG & DSO plants'!CL598","v":0},{"$f":"'Blocks 1&4'!CM784 + 'Blocks 1&4'!CM856 + ' Blocks 1&4 LNG & DSO plants'!CM527 + ' Blocks 1&4 LNG & DSO plants'!CM598","v":0},{"$f":"'Blocks 1&4'!CN784 + 'Blocks 1&4'!CN856 + ' Blocks 1&4 LNG & DSO plants'!CN527 + ' Blocks 1&4 LNG & DSO plants'!CN598","v":0},{"$f":"'Blocks 1&4'!CO784 + 'Blocks 1&4'!CO856 + ' Blocks 1&4 LNG & DSO plants'!CO527 + ' Blocks 1&4 LNG & DSO plants'!CO598","v":0},{"$f":"'Blocks 1&4'!CP784 + 'Blocks 1&4'!CP856 + ' Blocks 1&4 LNG & DSO plants'!CP527 + ' Blocks 1&4 LNG & DSO plants'!CP598","v":0},{"$f":"'Blocks 1&4'!CQ784 + 'Blocks 1&4'!CQ856 + ' Blocks 1&4 LNG & DSO plants'!CQ527 + ' Blocks 1&4 LNG & DSO plants'!CQ598","v":0},{"$f":"'Blocks 1&4'!CR784 + 'Blocks 1&4'!CR856 + ' Blocks 1&4 LNG & DSO plants'!CR527 + ' Blocks 1&4 LNG & DSO plants'!CR598","v":0},{"$f":"'Blocks 1&4'!CS784 + 'Blocks 1&4'!CS856 + ' Blocks 1&4 LNG & DSO plants'!CS527 + ' Blocks 1&4 LNG & DSO plants'!CS598","v":0},{"$f":"'Blocks 1&4'!CT784 + 'Blocks 1&4'!CT856 + ' Blocks 1&4 LNG & DSO plants'!CT527 + ' Blocks 1&4 LNG & DSO plants'!CT598","v":0},{"$f":"'Blocks 1&4'!CU784 + 'Blocks 1&4'!CU856 + ' Blocks 1&4 LNG & DSO plants'!CU527 + ' Blocks 1&4 LNG & DSO plants'!CU598","v":0},{"$f":"'Blocks 1&4'!CV784 + 'Blocks 1&4'!CV856 + ' Blocks 1&4 LNG & DSO plants'!CV527 + ' Blocks 1&4 LNG & DSO plants'!CV598","v":0}]
[{"$nulls":4},"Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},31623209929.1479,null,{"$f":"J436-J433","v":182849.16299921353},179263.8852933466,175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,2305084.9110171348,2259887.1676638578,2215575.6545724096,2172132.9946788331,2129542.1516459147,145406834.56673047,283474961.26701689,356570271.14764029,416896514.0242511,437143181.8411721,478785221.78155351,691792300.48730493,692297631.27448237,799568954.28776455,849791518.32432961,831862236.99051142,840328520.98173916,{"$f":"AP436-AP433","v":909140017.10141516},1001264656.2199386,1035303269.3145483,1114283578.8992696,1167279963.5521674,1177909292.7611942,1029595245.4438806,1007009492.3704624,982189581.54266584,962819274.54833424,1090163434.5592794,1110947369.2657163,1134632401.7841697,1156641888.8759356,1177907001.5833104,1177900763.6987944,1178103192.0017154,1047654873.4151307,1177233250.4862025,1184576873.6596169,1189490580.9642947,1195200279.619513,578566811.00850499,0,0,0,0,0,{"$f":"BR436-BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE436-CE433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Reconciliation of Pre- and Post-Tax Cash Flows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},0,null,{"$f":"SUM(J715:J717) - J718 + J719 - J714","v":0},{"$f":"SUM(K715:K717) - K718 + K719 - K714","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR715:BR717) - BR718 + BR719 - BR714","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE715:CE717) - CE718 + CE719 - CE714","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 2"]
[{"$nulls":4},"Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J723:CV723)","v":64772820868.245308},null,{"$f":"J79","v":-375000000},-375000000,-225000000,-225000000,-150000000,-75000000,-75000000,0,0,0,0,0,0,0,0,-602016171.63514471,-1206017508.1487474,-2389353115.3679523,-2979019146.368907,-3240351328.9974933,-280246215.93889809,2772429542.442625,2772429542.442625,2772429542.442625,2772429542.442625,2733134660.7421455,2733134660.7421455,2244328722.950316,2244328722.950316,2244328722.950316,2234552604.194479,2723358541.9863091,{"$f":"AP79","v":2733134660.7421455},2733134660.7421455,2733134660.7421455,2733134660.7421455,2733134660.7421455,2733134660.7421455,2244328722.950316,2244328722.950316,2234552604.194479,2236996633.8834381,2733134660.7421455,2733134660.7421455,2733134660.7421455,2808134660.7421455,2808134660.7421455,2808134660.7421455,2808134660.7421455,2832913040.1136084,847420948.53115201,119124754.38224891,126456843.44912636,126456843.44912636,-120390155.13574758,0,0,0,0,0,0,0,0,0,{"$f":"BV79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},29810915182.155907,null,{"$f":"J156","v":-375182849.16299921},-375179263.88529336,-225175748.90715033,-225172302.8501474,-150168924.36288959,-75165612.120480001,-75162364.824000001,-159181.19999999995,-156059.99999999994,-152999.99999999994,-149999.99999999994,-147058.82352941169,-144175.31718569776,-141348.35018205663,-138576.81390397708,-181749332.94184449,-362927293.08315474,-717905974.4520824,-894784214.34370792,-973162722.6532048,-455476354.67368674,1421095234.363131,1337263591.6202984,1179989827.2763791,1174490212.5804892,1101554668.7360466,895785503.58613729,763608619.72890353,777688445.55508661,784385102.64477968,708935293.69820571,855940835.40411162,{"$f":"AP156","v":845371957.37731385},704204999.74653506,672100785.72770536,1387966877.31305,1359023620.4814668,1348559462.4404945,1352191450.3781185,1375486812.5239043,1392854877.2708631,1417079086.8164625,1439847253.0071518,1416546084.4841399,1393701801.6184421,1427980115.6146128,1402135064.8408113,1398636040.1155691,1395205623.7182727,1405923396.9081123,414659024.77839524,55043569.618199944,57785108.120443963,55873083.324707858,180404109.50300407,0,0,0,0,0,0,0,0,0,{"$f":"BV156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},3456549587.7264118,null,{"$f":"J210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-421411320.14460129,-844212255.70412314,-1672547180.7575665,-2085313402.4582343,-2268245930.298245,38374870.257030383,1080969056.2246661,1062601514.8030615,1044678959.1605408,1027195209.2229921,1010144282.4483436,993520392.2440114,635153790.02981305,619367389.67214203,603991827.47535229,589022086.8161999,916617497.0616914,{"$f":"AP210","v":902445106.77069569},888664621.5396533,875271777.40725136,0,0,0,-342164156.45428073,-342164156.45428067,-342164156.45428067,-342164156.45428067,0,0,0,0,0,0,0,0,0,0,0,0,-171082078.22714034,0,0,0,0,0,0,0,0,0,{"$f":"BV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},5387473979.3606968,null,{"$f":"J323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21584201.628552124,132759006.35262163,133669181.29476312,131553542.92704977,132428374.6669012,133286052.84322621,134126913.80040745,134951287.28784013,135759496.58924478,136551858.64944524,{"$f":"AP323","v":137328684.19866151},138090277.87436372,141137102.66654241,238035910.38854012,238036883.04547563,238037836.63070655,240773281.4677375,240774198.02409166,240145458.49483511,240303748.98866832,238042331.31608018,238043178.07247573,238044008.22580463,245544822.10161734,245545620.0190807,245546402.29110366,245547169.22445947,247181785.24172473,72480043.689381361,9029092.2079093885,9543108.5130061097,9543863.4840015061,24049257.154376626,0,0,0,0,0,0,0,0,0,{"$f":"BV323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Joint Venture Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},203652588.1667265,null,{"$f":"'Block 2'!J784 + 'Block 2'!J856 + ' Block 2 LNG & DSO plants'!J527 + ' Block 2 LNG & DSO plants'!J598","v":0},{"$f":"'Block 2'!K784 + 'Block 2'!K856 + ' Block 2 LNG & DSO plants'!K527 + ' Block 2 LNG & DSO plants'!K598","v":0},{"$f":"'Block 2'!L784 + 'Block 2'!L856 + ' Block 2 LNG & DSO plants'!L527 + ' Block 2 LNG & DSO plants'!L598","v":0},{"$f":"'Block 2'!M784 + 'Block 2'!M856 + ' Block 2 LNG & DSO plants'!M527 + ' Block 2 LNG & DSO plants'!M598","v":0},{"$f":"'Block 2'!N784 + 'Block 2'!N856 + ' Block 2 LNG & DSO plants'!N527 + ' Block 2 LNG & DSO plants'!N598","v":0},{"$f":"'Block 2'!O784 + 'Block 2'!O856 + ' Block 2 LNG & DSO plants'!O527 + ' Block 2 LNG & DSO plants'!O598","v":0},{"$f":"'Block 2'!P784 + 'Block 2'!P856 + ' Block 2 LNG & DSO plants'!P527 + ' Block 2 LNG & DSO plants'!P598","v":0},{"$f":"'Block 2'!Q784 + 'Block 2'!Q856 + ' Block 2 LNG & DSO plants'!Q527 + ' Block 2 LNG & DSO plants'!Q598","v":0},{"$f":"'Block 2'!R784 + 'Block 2'!R856 + ' Block 2 LNG & DSO plants'!R527 + ' Block 2 LNG & DSO plants'!R598","v":0},{"$f":"'Block 2'!S784 + 'Block 2'!S856 + ' Block 2 LNG & DSO plants'!S527 + ' Block 2 LNG & DSO plants'!S598","v":0},{"$f":"'Block 2'!T784 + 'Block 2'!T856 + ' Block 2 LNG & DSO plants'!T527 + ' Block 2 LNG & DSO plants'!T598","v":0},{"$f":"'Block 2'!U784 + 'Block 2'!U856 + ' Block 2 LNG & DSO plants'!U527 + ' Block 2 LNG & DSO plants'!U598","v":0},{"$f":"'Block 2'!V784 + 'Block 2'!V856 + ' Block 2 LNG & DSO plants'!V527 + ' Block 2 LNG & DSO plants'!V598","v":0},{"$f":"'Block 2'!W784 + 'Block 2'!W856 + ' Block 2 LNG & DSO plants'!W527 + ' Block 2 LNG & DSO plants'!W598","v":0},{"$f":"'Block 2'!X784 + 'Block 2'!X856 + ' Block 2 LNG & DSO plants'!X527 + ' Block 2 LNG & DSO plants'!X598","v":0},{"$f":"'Block 2'!Y784 + 'Block 2'!Y856 + ' Block 2 LNG & DSO plants'!Y527 + ' Block 2 LNG & DSO plants'!Y598","v":0},{"$f":"'Block 2'!Z784 + 'Block 2'!Z856 + ' Block 2 LNG & DSO plants'!Z527 + ' Block 2 LNG & DSO plants'!Z598","v":0},{"$f":"'Block 2'!AA784 + 'Block 2'!AA856 + ' Block 2 LNG & DSO plants'!AA527 + ' Block 2 LNG & DSO plants'!AA598","v":0},{"$f":"'Block 2'!AB784 + 'Block 2'!AB856 + ' Block 2 LNG & DSO plants'!AB527 + ' Block 2 LNG & DSO plants'!AB598","v":0},{"$f":"'Block 2'!AC784 + 'Block 2'!AC856 + ' Block 2 LNG & DSO plants'!AC527 + ' Block 2 LNG & DSO plants'!AC598","v":0},{"$f":"'Block 2'!AD784 + 'Block 2'!AD856 + ' Block 2 LNG & DSO plants'!AD527 + ' Block 2 LNG & DSO plants'!AD598","v":0},{"$f":"'Block 2'!AE784 + 'Block 2'!AE856 + ' Block 2 LNG & DSO plants'!AE527 + ' Block 2 LNG & DSO plants'!AE598","v":0},{"$f":"'Block 2'!AF784 + 'Block 2'!AF856 + ' Block 2 LNG & DSO plants'!AF527 + ' Block 2 LNG & DSO plants'!AF598","v":0},{"$f":"'Block 2'!AG784 + 'Block 2'!AG856 + ' Block 2 LNG & DSO plants'!AG527 + ' Block 2 LNG & DSO plants'!AG598","v":0},{"$f":"'Block 2'!AH784 + 'Block 2'!AH856 + ' Block 2 LNG & DSO plants'!AH527 + ' Block 2 LNG & DSO plants'!AH598","v":0},{"$f":"'Block 2'!AI784 + 'Block 2'!AI856 + ' Block 2 LNG & DSO plants'!AI527 + ' Block 2 LNG & DSO plants'!AI598","v":0},{"$f":"'Block 2'!AJ784 + 'Block 2'!AJ856 + ' Block 2 LNG & DSO plants'!AJ527 + ' Block 2 LNG & DSO plants'!AJ598","v":0},{"$f":"'Block 2'!AK784 + 'Block 2'!AK856 + ' Block 2 LNG & DSO plants'!AK527 + ' Block 2 LNG & DSO plants'!AK598","v":0},{"$f":"'Block 2'!AL784 + 'Block 2'!AL856 + ' Block 2 LNG & DSO plants'!AL527 + ' Block 2 LNG & DSO plants'!AL598","v":0},{"$f":"'Block 2'!AM784 + 'Block 2'!AM856 + ' Block 2 LNG & DSO plants'!AM527 + ' Block 2 LNG & DSO plants'!AM598","v":0},{"$f":"'Block 2'!AN784 + 'Block 2'!AN856 + ' Block 2 LNG & DSO plants'!AN527 + ' Block 2 LNG & DSO plants'!AN598","v":0},{"$f":"'Block 2'!AO784 + 'Block 2'!AO856 + ' Block 2 LNG & DSO plants'!AO527 + ' Block 2 LNG & DSO plants'!AO598","v":0},{"$f":"'Block 2'!AP784 + 'Block 2'!AP856 + ' Block 2 LNG & DSO plants'!AP527 + ' Block 2 LNG & DSO plants'!AP598","v":0},{"$f":"'Block 2'!AQ784 + 'Block 2'!AQ856 + ' Block 2 LNG & DSO plants'!AQ527 + ' Block 2 LNG & DSO plants'!AQ598","v":0},{"$f":"'Block 2'!AR784 + 'Block 2'!AR856 + ' Block 2 LNG & DSO plants'!AR527 + ' Block 2 LNG & DSO plants'!AR598","v":0},{"$f":"'Block 2'!AS784 + 'Block 2'!AS856 + ' Block 2 LNG & DSO plants'!AS527 + ' Block 2 LNG & DSO plants'!AS598","v":0},{"$f":"'Block 2'!AT784 + 'Block 2'!AT856 + ' Block 2 LNG & DSO plants'!AT527 + ' Block 2 LNG & DSO plants'!AT598","v":0},{"$f":"'Block 2'!AU784 + 'Block 2'!AU856 + ' Block 2 LNG & DSO plants'!AU527 + ' Block 2 LNG & DSO plants'!AU598","v":0},{"$f":"'Block 2'!AV784 + 'Block 2'!AV856 + ' Block 2 LNG & DSO plants'!AV527 + ' Block 2 LNG & DSO plants'!AV598","v":0},{"$f":"'Block 2'!AW784 + 'Block 2'!AW856 + ' Block 2 LNG & DSO plants'!AW527 + ' Block 2 LNG & DSO plants'!AW598","v":0},{"$f":"'Block 2'!AX784 + 'Block 2'!AX856 + ' Block 2 LNG & DSO plants'!AX527 + ' Block 2 LNG & DSO plants'!AX598","v":0},{"$f":"'Block 2'!AY784 + 'Block 2'!AY856 + ' Block 2 LNG & DSO plants'!AY527 + ' Block 2 LNG & DSO plants'!AY598","v":0},{"$f":"'Block 2'!AZ784 + 'Block 2'!AZ856 + ' Block 2 LNG & DSO plants'!AZ527 + ' Block 2 LNG & DSO plants'!AZ598","v":0},{"$f":"'Block 2'!BA784 + 'Block 2'!BA856 + ' Block 2 LNG & DSO plants'!BA527 + ' Block 2 LNG & DSO plants'!BA598","v":0},{"$f":"'Block 2'!BB784 + 'Block 2'!BB856 + ' Block 2 LNG & DSO plants'!BB527 + ' Block 2 LNG & DSO plants'!BB598","v":0},{"$f":"'Block 2'!BC784 + 'Block 2'!BC856 + ' Block 2 LNG & DSO plants'!BC527 + ' Block 2 LNG & DSO plants'!BC598","v":0},{"$f":"'Block 2'!BD784 + 'Block 2'!BD856 + ' Block 2 LNG & DSO plants'!BD527 + ' Block 2 LNG & DSO plants'!BD598","v":0},{"$f":"'Block 2'!BE784 + 'Block 2'!BE856 + ' Block 2 LNG & DSO plants'!BE527 + ' Block 2 LNG & DSO plants'!BE598","v":0},{"$f":"'Block 2'!BF784 + 'Block 2'!BF856 + ' Block 2 LNG & DSO plants'!BF527 + ' Block 2 LNG & DSO plants'!BF598","v":0},{"$f":"'Block 2'!BG784 + 'Block 2'!BG856 + ' Block 2 LNG & DSO plants'!BG527 + ' Block 2 LNG & DSO plants'!BG598","v":0},{"$f":"'Block 2'!BH784 + 'Block 2'!BH856 + ' Block 2 LNG & DSO plants'!BH527 + ' Block 2 LNG & DSO plants'!BH598","v":0},{"$f":"'Block 2'!BI784 + 'Block 2'!BI856 + ' Block 2 LNG & DSO plants'!BI527 + ' Block 2 LNG & DSO plants'!BI598","v":0},{"$f":"'Block 2'!BJ784 + 'Block 2'!BJ856 + ' Block 2 LNG & DSO plants'!BJ527 + ' Block 2 LNG & DSO plants'!BJ598","v":0},{"$f":"'Block 2'!BK784 + 'Block 2'!BK856 + ' Block 2 LNG & DSO plants'!BK527 + ' Block 2 LNG & DSO plants'!BK598","v":0},{"$f":"'Block 2'!BL784 + 'Block 2'!BL856 + ' Block 2 LNG & DSO plants'!BL527 + ' Block 2 LNG & DSO plants'!BL598","v":203652588.1667265},{"$f":"'Block 2'!BM784 + 'Block 2'!BM856 + ' Block 2 LNG & DSO plants'!BM527 + ' Block 2 LNG & DSO plants'!BM598","v":0},{"$f":"'Block 2'!BN784 + 'Block 2'!BN856 + ' Block 2 LNG & DSO plants'!BN527 + ' Block 2 LNG & DSO plants'!BN598","v":0},{"$f":"'Block 2'!BO784 + 'Block 2'!BO856 + ' Block 2 LNG & DSO plants'!BO527 + ' Block 2 LNG & DSO plants'!BO598","v":0},{"$f":"'Block 2'!BP784 + 'Block 2'!BP856 + ' Block 2 LNG & DSO plants'!BP527 + ' Block 2 LNG & DSO plants'!BP598","v":0},{"$f":"'Block 2'!BQ784 + 'Block 2'!BQ856 + ' Block 2 LNG & DSO plants'!BQ527 + ' Block 2 LNG & DSO plants'!BQ598","v":0},{"$f":"'Block 2'!BR784 + 'Block 2'!BR856 + ' Block 2 LNG & DSO plants'!BR527 + ' Block 2 LNG & DSO plants'!BR598","v":0},{"$f":"'Block 2'!BS784 + 'Block 2'!BS856 + ' Block 2 LNG & DSO plants'!BS527 + ' Block 2 LNG & DSO plants'!BS598","v":0},{"$f":"'Block 2'!BT784 + 'Block 2'!BT856 + ' Block 2 LNG & DSO plants'!BT527 + ' Block 2 LNG & DSO plants'!BT598","v":0},{"$f":"'Block 2'!BU784 + 'Block 2'!BU856 + ' Block 2 LNG & DSO plants'!BU527 + ' Block 2 LNG & DSO plants'!BU598","v":0},{"$f":"'Block 2'!BV784 + 'Block 2'!BV856 + ' Block 2 LNG & DSO plants'!BV527 + ' Block 2 LNG & DSO plants'!BV598","v":0},{"$f":"'Block 2'!BW784 + 'Block 2'!BW856 + ' Block 2 LNG & DSO plants'!BW527 + ' Block 2 LNG & DSO plants'!BW598","v":0},{"$f":"'Block 2'!BX784 + 'Block 2'!BX856 + ' Block 2 LNG & DSO plants'!BX527 + ' Block 2 LNG & DSO plants'!BX598","v":0},{"$f":"'Block 2'!BY784 + 'Block 2'!BY856 + ' Block 2 LNG & DSO plants'!BY527 + ' Block 2 LNG & DSO plants'!BY598","v":0},{"$f":"'Block 2'!BZ784 + 'Block 2'!BZ856 + ' Block 2 LNG & DSO plants'!BZ527 + ' Block 2 LNG & DSO plants'!BZ598","v":0},{"$f":"'Block 2'!CA784 + 'Block 2'!CA856 + ' Block 2 LNG & DSO plants'!CA527 + ' Block 2 LNG & DSO plants'!CA598","v":0},{"$f":"'Block 2'!CB784 + 'Block 2'!CB856 + ' Block 2 LNG & DSO plants'!CB527 + ' Block 2 LNG & DSO plants'!CB598","v":0},{"$f":"'Block 2'!CC784 + 'Block 2'!CC856 + ' Block 2 LNG & DSO plants'!CC527 + ' Block 2 LNG & DSO plants'!CC598","v":0},{"$f":"'Block 2'!CD784 + 'Block 2'!CD856 + ' Block 2 LNG & DSO plants'!CD527 + ' Block 2 LNG & DSO plants'!CD598","v":0},{"$f":"'Block 2'!CE784 + 'Block 2'!CE856 + ' Block 2 LNG & DSO plants'!CE527 + ' Block 2 LNG & DSO plants'!CE598","v":0},{"$f":"'Block 2'!CF784 + 'Block 2'!CF856 + ' Block 2 LNG & DSO plants'!CF527 + ' Block 2 LNG & DSO plants'!CF598","v":0},{"$f":"'Block 2'!CG784 + 'Block 2'!CG856 + ' Block 2 LNG & DSO plants'!CG527 + ' Block 2 LNG & DSO plants'!CG598","v":0},{"$f":"'Block 2'!CH784 + 'Block 2'!CH856 + ' Block 2 LNG & DSO plants'!CH527 + ' Block 2 LNG & DSO plants'!CH598","v":0},{"$f":"'Block 2'!CI784 + 'Block 2'!CI856 + ' Block 2 LNG & DSO plants'!CI527 + ' Block 2 LNG & DSO plants'!CI598","v":0},{"$f":"'Block 2'!CJ784 + 'Block 2'!CJ856 + ' Block 2 LNG & DSO plants'!CJ527 + ' Block 2 LNG & DSO plants'!CJ598","v":0},{"$f":"'Block 2'!CK784 + 'Block 2'!CK856 + ' Block 2 LNG & DSO plants'!CK527 + ' Block 2 LNG & DSO plants'!CK598","v":0},{"$f":"'Block 2'!CL784 + 'Block 2'!CL856 + ' Block 2 LNG & DSO plants'!CL527 + ' Block 2 LNG & DSO plants'!CL598","v":0},{"$f":"'Block 2'!CM784 + 'Block 2'!CM856 + ' Block 2 LNG & DSO plants'!CM527 + ' Block 2 LNG & DSO plants'!CM598","v":0},{"$f":"'Block 2'!CN784 + 'Block 2'!CN856 + ' Block 2 LNG & DSO plants'!CN527 + ' Block 2 LNG & DSO plants'!CN598","v":0},{"$f":"'Block 2'!CO784 + 'Block 2'!CO856 + ' Block 2 LNG & DSO plants'!CO527 + ' Block 2 LNG & DSO plants'!CO598","v":0},{"$f":"'Block 2'!CP784 + 'Block 2'!CP856 + ' Block 2 LNG & DSO plants'!CP527 + ' Block 2 LNG & DSO plants'!CP598","v":0},{"$f":"'Block 2'!CQ784 + 'Block 2'!CQ856 + ' Block 2 LNG & DSO plants'!CQ527 + ' Block 2 LNG & DSO plants'!CQ598","v":0},{"$f":"'Block 2'!CR784 + 'Block 2'!CR856 + ' Block 2 LNG & DSO plants'!CR527 + ' Block 2 LNG & DSO plants'!CR598","v":0},{"$f":"'Block 2'!CS784 + 'Block 2'!CS856 + ' Block 2 LNG & DSO plants'!CS527 + ' Block 2 LNG & DSO plants'!CS598","v":0},{"$f":"'Block 2'!CT784 + 'Block 2'!CT856 + ' Block 2 LNG & DSO plants'!CT527 + ' Block 2 LNG & DSO plants'!CT598","v":0},{"$f":"'Block 2'!CU784 + 'Block 2'!CU856 + ' Block 2 LNG & DSO plants'!CU527 + ' Block 2 LNG & DSO plants'!CU598","v":0},{"$f":"'Block 2'!CV784 + 'Block 2'!CV856 + ' Block 2 LNG & DSO plants'!CV527 + ' Block 2 LNG & DSO plants'!CV598","v":0}]
[{"$nulls":4},"Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},26321534707.169056,null,{"$f":"J535-J532","v":182849.16299921353},{"$f":"K535-K532","v":179263.8852933466},175748.9071503398,172302.85014739196,168924.36288959996,165612.12047999995,162364.82399999994,159181.19999999995,156059.99999999994,152999.99999999994,149999.99999999994,147058.82352941169,144175.31718569776,141348.35018205663,138576.81390397708,1144481.4513010813,1122040.6385304718,1100039.8416965408,1078470.4330358244,1057323.9539566906,136855268.47775808,270365251.85482734,350980234.39071226,415001749.65308279,437074939.34438038,489882166.63070548,711400390.24509501,712280260.34837365,713145973.92267966,721000505.54234374,800835727.09082961,814248350.87106061,847988912.39547443,1002174761.581593,1044624994.9406461,1107131873.0405552,1136074157.215203,1146537361.6709445,993528147.55874062,970231868.85660028,943716424.88306189,921777954.53258812,1055245076.4189135,1078545398.1855299,1101388850.8978989,1134609723.0259156,1160453975.8822534,1163952218.3354728,1167381867.7994134,1179807857.9637711,360281880.06337577,55052092.556139596,59128626.815676272,61039896.64041701,49891144.600738443,0,0,0,0,0,{"$f":"BR535-BR532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE535-CE532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Reconciliation of Pre- and Post-Tax Cash Flows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},-1.1920928955078125E-7,null,{"$f":"SUM(J724:J726) - J727 + J728 - J723","v":0},{"$f":"SUM(K724:K726) - K727 + K728 - K723","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1920928955078125E-7,0,0,0,0,0,{"$f":"SUM(BR724:BR726) - BR727 + BR728 - BR723","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE724:CE726) - CE727 + CE728 - CE723","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Overall offshore project"]
[{"$nulls":4},"Pre-Tax Net Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J732:CV732)","v":140432023849.16257},null,{"$f":"J118","v":-825000000},-825000000,-495000000,-495000000,-330000000,-165000000,-165000000,0,0,0,0,0,0,0,0,-1162728222.4512088,-2330290309.2805114,-4634980698.4161139,-5775073970.5494022,-6281309486.0932903,-470793046.6367898,5301575895.6096878,5538457881.2993393,5538457881.2993393,5538457881.2993393,5467620569.918745,5467620569.918745,4978814632.126915,4505050660.747612,4505050660.747612,4485799262.5641899,4984080479.7836056,{"$f":"AP118","v":5230738584.2290936},5460514110.3480549,5467620569.918745,5467620569.918745,5467620569.918745,5467620569.918745,4505050660.747612,4505050660.747612,4488168082.4210854,4497718571.6807346,5467620569.918745,5462882930.2049522,5467620569.918745,5542620569.918745,5542620569.918745,5542620569.918745,5542620569.918745,5186683368.2915239,3672586428.2314749,2951396693.6532612,2958728782.7201385,2961097602.577035,1219391032.2347126,0,0,0,0,0,0,0,0,0,{"$f":"BV118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Contractor Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},64001100620.182869,null,{"$f":"J172","v":-825365698.32599843},-825358527.77058673,-495351497.81430066,-495344605.70029473,-330337848.72577918,-165331224.24096,-165324729.648,-318362.39999999991,-312119.99999999988,-305999.99999999988,-299999.99999999988,-294117.64705882338,-288350.63437139551,-282696.70036411326,-277153.62780795415,-352268033.09768099,-702469020.59034801,-1393809825.0211034,-1735772794.5925353,-1887579711.9335899,-894118134.90544963,2746220073.805191,2661109372.487586,2356494898.43328,2347471895.3734312,2220059060.048532,1817174862.8533497,1699977123.7490649,1475892106.7504828,1432563825.4592106,1379643054.909883,1542946164.9510002,{"$f":"AP172","v":1549843068.2687867},1394360220.4495099,1346556744.8662217,2774690885.9765558,2692749288.6140337,2671653883.8365431,2678769619.3511105,2724648891.5027523,2760185564.3218188,2810427805.1894541,2850678494.4169273,2802158691.2601371,2760060703.7707143,2772327894.083868,2725216126.1014657,2721721766.2203221,2718087379.3236165,2798959570.3715267,1820727260.0621748,1460416224.3090758,1458242630.7554708,1452836009.0985446,847039912.58744955,0,0,0,0,0,0,0,0,0,{"$f":"BV172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Lender Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},7091818282.4019804,null,{"$f":"J226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-813909755.71584618,-1631203216.4963579,-3244486488.8912797,-4042551779.3845811,-4396916640.2653027,141062985.22417074,2001515608.682652,2130506247.3369005,2094571688.3957622,2059516930.8503361,2025329979.7588863,1991999233.0565944,1617349322.1282678,1254062954.8871498,1223235094.3390226,1193220902.2349877,1506174856.763814,{"$f":"AP226","v":1643576734.7846293},1781764378.839994,1754911849.7440047,0,0,0,-673798936.41979325,-673798936.41979313,-673798936.41979313,-673798936.41979313,0,0,0,0,0,0,0,-331634779.96551257,0,0,0,0,-171082078.22714034,0,0,0,0,0,0,0,0,0,{"$f":"BV226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Cash Flow",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},11619663759.416174,null,{"$f":"J348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39291755.936499089,255493030.79296225,257250933.89001918,253564141.69906807,255253783.27640069,256910294.62672687,262380670.89953524,278459717.08270514,280237341.33797777,280382586.21599084,{"$f":"AP348","v":280189851.67878717},280950093.25701922,286223711.05332428,471514232.00236392,471517160.53734088,471520031.6500634,476956584.8136735,476959344.4375897,475875448.09333241,476492473.83015132,471533564.5236252,471231471.49356902,471538613.46596235,479041063.9330256,479043466.35171509,479045821.66415572,479048130.79399949,491895846.50660783,314344037.61972296,251351503.12842917,251866944.1846973,252021417.21856105,140278691.42057306,0,0,0,0,0,0,0,0,0,{"$f":"BV348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Joint Venture Proceeds from Sale of Undepreciated Assets",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},225303449.15541285,null,{"$f":"('Blocks 1&4'!J784 + 'Blocks 1&4'!J856) + ('Block 2'!J784 + 'Block 2'!J856) + (' Blocks 1&4 LNG & DSO plants'!J527 + ' Blocks 1&4 LNG & DSO plants'!J598) + (' Block 2 LNG & DSO plants'!J527 + ' Block 2 LNG & DSO plants'!J598)","v":0},{"$f":"('Blocks 1&4'!K784 + 'Blocks 1&4'!K856) + ('Block 2'!K784 + 'Block 2'!K856) + (' Blocks 1&4 LNG & DSO plants'!K527 + ' Blocks 1&4 LNG & DSO plants'!K598) + (' Block 2 LNG & DSO plants'!K527 + ' Block 2 LNG & DSO plants'!K598)","v":0},{"$f":"('Blocks 1&4'!L784 + 'Blocks 1&4'!L856) + ('Block 2'!L784 + 'Block 2'!L856) + (' Blocks 1&4 LNG & DSO plants'!L527 + ' Blocks 1&4 LNG & DSO plants'!L598) + (' Block 2 LNG & DSO plants'!L527 + ' Block 2 LNG & DSO plants'!L598)","v":0},{"$f":"('Blocks 1&4'!M784 + 'Blocks 1&4'!M856) + ('Block 2'!M784 + 'Block 2'!M856) + (' Blocks 1&4 LNG & DSO plants'!M527 + ' Blocks 1&4 LNG & DSO plants'!M598) + (' Block 2 LNG & DSO plants'!M527 + ' Block 2 LNG & DSO plants'!M598)","v":0},{"$f":"('Blocks 1&4'!N784 + 'Blocks 1&4'!N856) + ('Block 2'!N784 + 'Block 2'!N856) + (' Blocks 1&4 LNG & DSO plants'!N527 + ' Blocks 1&4 LNG & DSO plants'!N598) + (' Block 2 LNG & DSO plants'!N527 + ' Block 2 LNG & DSO plants'!N598)","v":0},{"$f":"('Blocks 1&4'!O784 + 'Blocks 1&4'!O856) + ('Block 2'!O784 + 'Block 2'!O856) + (' Blocks 1&4 LNG & DSO plants'!O527 + ' Blocks 1&4 LNG & DSO plants'!O598) + (' Block 2 LNG & DSO plants'!O527 + ' Block 2 LNG & DSO plants'!O598)","v":0},{"$f":"('Blocks 1&4'!P784 + 'Blocks 1&4'!P856) + ('Block 2'!P784 + 'Block 2'!P856) + (' Blocks 1&4 LNG & DSO plants'!P527 + ' Blocks 1&4 LNG & DSO plants'!P598) + (' Block 2 LNG & DSO plants'!P527 + ' Block 2 LNG & DSO plants'!P598)","v":0},{"$f":"('Blocks 1&4'!Q784 + 'Blocks 1&4'!Q856) + ('Block 2'!Q784 + 'Block 2'!Q856) + (' Blocks 1&4 LNG & DSO plants'!Q527 + ' Blocks 1&4 LNG & DSO plants'!Q598) + (' Block 2 LNG & DSO plants'!Q527 + ' Block 2 LNG & DSO plants'!Q598)","v":0},{"$f":"('Blocks 1&4'!R784 + 'Blocks 1&4'!R856) + ('Block 2'!R784 + 'Block 2'!R856) + (' Blocks 1&4 LNG & DSO plants'!R527 + ' Blocks 1&4 LNG & DSO plants'!R598) + (' Block 2 LNG & DSO plants'!R527 + ' Block 2 LNG & DSO plants'!R598)","v":0},{"$f":"('Blocks 1&4'!S784 + 'Blocks 1&4'!S856) + ('Block 2'!S784 + 'Block 2'!S856) + (' Blocks 1&4 LNG & DSO plants'!S527 + ' Blocks 1&4 LNG & DSO plants'!S598) + (' Block 2 LNG & DSO plants'!S527 + ' Block 2 LNG & DSO plants'!S598)","v":0},{"$f":"('Blocks 1&4'!T784 + 'Blocks 1&4'!T856) + ('Block 2'!T784 + 'Block 2'!T856) + (' Blocks 1&4 LNG & DSO plants'!T527 + ' Blocks 1&4 LNG & DSO plants'!T598) + (' Block 2 LNG & DSO plants'!T527 + ' Block 2 LNG & DSO plants'!T598)","v":0},{"$f":"('Blocks 1&4'!U784 + 'Blocks 1&4'!U856) + ('Block 2'!U784 + 'Block 2'!U856) + (' Blocks 1&4 LNG & DSO plants'!U527 + ' Blocks 1&4 LNG & DSO plants'!U598) + (' Block 2 LNG & DSO plants'!U527 + ' Block 2 LNG & DSO plants'!U598)","v":0},{"$f":"('Blocks 1&4'!V784 + 'Blocks 1&4'!V856) + ('Block 2'!V784 + 'Block 2'!V856) + (' Blocks 1&4 LNG & DSO plants'!V527 + ' Blocks 1&4 LNG & DSO plants'!V598) + (' Block 2 LNG & DSO plants'!V527 + ' Block 2 LNG & DSO plants'!V598)","v":0},{"$f":"('Blocks 1&4'!W784 + 'Blocks 1&4'!W856) + ('Block 2'!W784 + 'Block 2'!W856) + (' Blocks 1&4 LNG & DSO plants'!W527 + ' Blocks 1&4 LNG & DSO plants'!W598) + (' Block 2 LNG & DSO plants'!W527 + ' Block 2 LNG & DSO plants'!W598)","v":0},{"$f":"('Blocks 1&4'!X784 + 'Blocks 1&4'!X856) + ('Block 2'!X784 + 'Block 2'!X856) + (' Blocks 1&4 LNG & DSO plants'!X527 + ' Blocks 1&4 LNG & DSO plants'!X598) + (' Block 2 LNG & DSO plants'!X527 + ' Block 2 LNG & DSO plants'!X598)","v":0},{"$f":"('Blocks 1&4'!Y784 + 'Blocks 1&4'!Y856) + ('Block 2'!Y784 + 'Block 2'!Y856) + (' Blocks 1&4 LNG & DSO plants'!Y527 + ' Blocks 1&4 LNG & DSO plants'!Y598) + (' Block 2 LNG & DSO plants'!Y527 + ' Block 2 LNG & DSO plants'!Y598)","v":0},{"$f":"('Blocks 1&4'!Z784 + 'Blocks 1&4'!Z856) + ('Block 2'!Z784 + 'Block 2'!Z856) + (' Blocks 1&4 LNG & DSO plants'!Z527 + ' Blocks 1&4 LNG & DSO plants'!Z598) + (' Block 2 LNG & DSO plants'!Z527 + ' Block 2 LNG & DSO plants'!Z598)","v":0},{"$f":"('Blocks 1&4'!AA784 + 'Blocks 1&4'!AA856) + ('Block 2'!AA784 + 'Block 2'!AA856) + (' Blocks 1&4 LNG & DSO plants'!AA527 + ' Blocks 1&4 LNG & DSO plants'!AA598) + (' Block 2 LNG & DSO plants'!AA527 + ' Block 2 LNG & DSO plants'!AA598)","v":0},{"$f":"('Blocks 1&4'!AB784 + 'Blocks 1&4'!AB856) + ('Block 2'!AB784 + 'Block 2'!AB856) + (' Blocks 1&4 LNG & DSO plants'!AB527 + ' Blocks 1&4 LNG & DSO plants'!AB598) + (' Block 2 LNG & DSO plants'!AB527 + ' Block 2 LNG & DSO plants'!AB598)","v":0},{"$f":"('Blocks 1&4'!AC784 + 'Blocks 1&4'!AC856) + ('Block 2'!AC784 + 'Block 2'!AC856) + (' Blocks 1&4 LNG & DSO plants'!AC527 + ' Blocks 1&4 LNG & DSO plants'!AC598) + (' Block 2 LNG & DSO plants'!AC527 + ' Block 2 LNG & DSO plants'!AC598)","v":0},{"$f":"('Blocks 1&4'!AD784 + 'Blocks 1&4'!AD856) + ('Block 2'!AD784 + 'Block 2'!AD856) + (' Blocks 1&4 LNG & DSO plants'!AD527 + ' Blocks 1&4 LNG & DSO plants'!AD598) + (' Block 2 LNG & DSO plants'!AD527 + ' Block 2 LNG & DSO plants'!AD598)","v":0},{"$f":"('Blocks 1&4'!AE784 + 'Blocks 1&4'!AE856) + ('Block 2'!AE784 + 'Block 2'!AE856) + (' Blocks 1&4 LNG & DSO plants'!AE527 + ' Blocks 1&4 LNG & DSO plants'!AE598) + (' Block 2 LNG & DSO plants'!AE527 + ' Block 2 LNG & DSO plants'!AE598)","v":0},{"$f":"('Blocks 1&4'!AF784 + 'Blocks 1&4'!AF856) + ('Block 2'!AF784 + 'Block 2'!AF856) + (' Blocks 1&4 LNG & DSO plants'!AF527 + ' Blocks 1&4 LNG & DSO plants'!AF598) + (' Block 2 LNG & DSO plants'!AF527 + ' Block 2 LNG & DSO plants'!AF598)","v":0},{"$f":"('Blocks 1&4'!AG784 + 'Blocks 1&4'!AG856) + ('Block 2'!AG784 + 'Block 2'!AG856) + (' Blocks 1&4 LNG & DSO plants'!AG527 + ' Blocks 1&4 LNG & DSO plants'!AG598) + (' Block 2 LNG & DSO plants'!AG527 + ' Block 2 LNG & DSO plants'!AG598)","v":0},{"$f":"('Blocks 1&4'!AH784 + 'Blocks 1&4'!AH856) + ('Block 2'!AH784 + 'Block 2'!AH856) + (' Blocks 1&4 LNG & DSO plants'!AH527 + ' Blocks 1&4 LNG & DSO plants'!AH598) + (' Block 2 LNG & DSO plants'!AH527 + ' Block 2 LNG & DSO plants'!AH598)","v":0},{"$f":"('Blocks 1&4'!AI784 + 'Blocks 1&4'!AI856) + ('Block 2'!AI784 + 'Block 2'!AI856) + (' Blocks 1&4 LNG & DSO plants'!AI527 + ' Blocks 1&4 LNG & DSO plants'!AI598) + (' Block 2 LNG & DSO plants'!AI527 + ' Block 2 LNG & DSO plants'!AI598)","v":0},{"$f":"('Blocks 1&4'!AJ784 + 'Blocks 1&4'!AJ856) + ('Block 2'!AJ784 + 'Block 2'!AJ856) + (' Blocks 1&4 LNG & DSO plants'!AJ527 + ' Blocks 1&4 LNG & DSO plants'!AJ598) + (' Block 2 LNG & DSO plants'!AJ527 + ' Block 2 LNG & DSO plants'!AJ598)","v":0},{"$f":"('Blocks 1&4'!AK784 + 'Blocks 1&4'!AK856) + ('Block 2'!AK784 + 'Block 2'!AK856) + (' Blocks 1&4 LNG & DSO plants'!AK527 + ' Blocks 1&4 LNG & DSO plants'!AK598) + (' Block 2 LNG & DSO plants'!AK527 + ' Block 2 LNG & DSO plants'!AK598)","v":0},{"$f":"('Blocks 1&4'!AL784 + 'Blocks 1&4'!AL856) + ('Block 2'!AL784 + 'Block 2'!AL856) + (' Blocks 1&4 LNG & DSO plants'!AL527 + ' Blocks 1&4 LNG & DSO plants'!AL598) + (' Block 2 LNG & DSO plants'!AL527 + ' Block 2 LNG & DSO plants'!AL598)","v":0},{"$f":"('Blocks 1&4'!AM784 + 'Blocks 1&4'!AM856) + ('Block 2'!AM784 + 'Block 2'!AM856) + (' Blocks 1&4 LNG & DSO plants'!AM527 + ' Blocks 1&4 LNG & DSO plants'!AM598) + (' Block 2 LNG & DSO plants'!AM527 + ' Block 2 LNG & DSO plants'!AM598)","v":0},{"$f":"('Blocks 1&4'!AN784 + 'Blocks 1&4'!AN856) + ('Block 2'!AN784 + 'Block 2'!AN856) + (' Blocks 1&4 LNG & DSO plants'!AN527 + ' Blocks 1&4 LNG & DSO plants'!AN598) + (' Block 2 LNG & DSO plants'!AN527 + ' Block 2 LNG & DSO plants'!AN598)","v":0},{"$f":"('Blocks 1&4'!AO784 + 'Blocks 1&4'!AO856) + ('Block 2'!AO784 + 'Block 2'!AO856) + (' Blocks 1&4 LNG & DSO plants'!AO527 + ' Blocks 1&4 LNG & DSO plants'!AO598) + (' Block 2 LNG & DSO plants'!AO527 + ' Block 2 LNG & DSO plants'!AO598)","v":0},{"$f":"('Blocks 1&4'!AP784 + 'Blocks 1&4'!AP856) + ('Block 2'!AP784 + 'Block 2'!AP856) + (' Blocks 1&4 LNG & DSO plants'!AP527 + ' Blocks 1&4 LNG & DSO plants'!AP598) + (' Block 2 LNG & DSO plants'!AP527 + ' Block 2 LNG & DSO plants'!AP598)","v":0},{"$f":"('Blocks 1&4'!AQ784 + 'Blocks 1&4'!AQ856) + ('Block 2'!AQ784 + 'Block 2'!AQ856) + (' Blocks 1&4 LNG & DSO plants'!AQ527 + ' Blocks 1&4 LNG & DSO plants'!AQ598) + (' Block 2 LNG & DSO plants'!AQ527 + ' Block 2 LNG & DSO plants'!AQ598)","v":0},{"$f":"('Blocks 1&4'!AR784 + 'Blocks 1&4'!AR856) + ('Block 2'!AR784 + 'Block 2'!AR856) + (' Blocks 1&4 LNG & DSO plants'!AR527 + ' Blocks 1&4 LNG & DSO plants'!AR598) + (' Block 2 LNG & DSO plants'!AR527 + ' Block 2 LNG & DSO plants'!AR598)","v":0},{"$f":"('Blocks 1&4'!AS784 + 'Blocks 1&4'!AS856) + ('Block 2'!AS784 + 'Block 2'!AS856) + (' Blocks 1&4 LNG & DSO plants'!AS527 + ' Blocks 1&4 LNG & DSO plants'!AS598) + (' Block 2 LNG & DSO plants'!AS527 + ' Block 2 LNG & DSO plants'!AS598)","v":0},{"$f":"('Blocks 1&4'!AT784 + 'Blocks 1&4'!AT856) + ('Block 2'!AT784 + 'Block 2'!AT856) + (' Blocks 1&4 LNG & DSO plants'!AT527 + ' Blocks 1&4 LNG & DSO plants'!AT598) + (' Block 2 LNG & DSO plants'!AT527 + ' Block 2 LNG & DSO plants'!AT598)","v":0},{"$f":"('Blocks 1&4'!AU784 + 'Blocks 1&4'!AU856) + ('Block 2'!AU784 + 'Block 2'!AU856) + (' Blocks 1&4 LNG & DSO plants'!AU527 + ' Blocks 1&4 LNG & DSO plants'!AU598) + (' Block 2 LNG & DSO plants'!AU527 + ' Block 2 LNG & DSO plants'!AU598)","v":0},{"$f":"('Blocks 1&4'!AV784 + 'Blocks 1&4'!AV856) + ('Block 2'!AV784 + 'Block 2'!AV856) + (' Blocks 1&4 LNG & DSO plants'!AV527 + ' Blocks 1&4 LNG & DSO plants'!AV598) + (' Block 2 LNG & DSO plants'!AV527 + ' Block 2 LNG & DSO plants'!AV598)","v":0},{"$f":"('Blocks 1&4'!AW784 + 'Blocks 1&4'!AW856) + ('Block 2'!AW784 + 'Block 2'!AW856) + (' Blocks 1&4 LNG & DSO plants'!AW527 + ' Blocks 1&4 LNG & DSO plants'!AW598) + (' Block 2 LNG & DSO plants'!AW527 + ' Block 2 LNG & DSO plants'!AW598)","v":0},{"$f":"('Blocks 1&4'!AX784 + 'Blocks 1&4'!AX856) + ('Block 2'!AX784 + 'Block 2'!AX856) + (' Blocks 1&4 LNG & DSO plants'!AX527 + ' Blocks 1&4 LNG & DSO plants'!AX598) + (' Block 2 LNG & DSO plants'!AX527 + ' Block 2 LNG & DSO plants'!AX598)","v":0},{"$f":"('Blocks 1&4'!AY784 + 'Blocks 1&4'!AY856) + ('Block 2'!AY784 + 'Block 2'!AY856) + (' Blocks 1&4 LNG & DSO plants'!AY527 + ' Blocks 1&4 LNG & DSO plants'!AY598) + (' Block 2 LNG & DSO plants'!AY527 + ' Block 2 LNG & DSO plants'!AY598)","v":0},{"$f":"('Blocks 1&4'!AZ784 + 'Blocks 1&4'!AZ856) + ('Block 2'!AZ784 + 'Block 2'!AZ856) + (' Blocks 1&4 LNG & DSO plants'!AZ527 + ' Blocks 1&4 LNG & DSO plants'!AZ598) + (' Block 2 LNG & DSO plants'!AZ527 + ' Block 2 LNG & DSO plants'!AZ598)","v":0},{"$f":"('Blocks 1&4'!BA784 + 'Blocks 1&4'!BA856) + ('Block 2'!BA784 + 'Block 2'!BA856) + (' Blocks 1&4 LNG & DSO plants'!BA527 + ' Blocks 1&4 LNG & DSO plants'!BA598) + (' Block 2 LNG & DSO plants'!BA527 + ' Block 2 LNG & DSO plants'!BA598)","v":0},{"$f":"('Blocks 1&4'!BB784 + 'Blocks 1&4'!BB856) + ('Block 2'!BB784 + 'Block 2'!BB856) + (' Blocks 1&4 LNG & DSO plants'!BB527 + ' Blocks 1&4 LNG & DSO plants'!BB598) + (' Block 2 LNG & DSO plants'!BB527 + ' Block 2 LNG & DSO plants'!BB598)","v":0},{"$f":"('Blocks 1&4'!BC784 + 'Blocks 1&4'!BC856) + ('Block 2'!BC784 + 'Block 2'!BC856) + (' Blocks 1&4 LNG & DSO plants'!BC527 + ' Blocks 1&4 LNG & DSO plants'!BC598) + (' Block 2 LNG & DSO plants'!BC527 + ' Block 2 LNG & DSO plants'!BC598)","v":0},{"$f":"('Blocks 1&4'!BD784 + 'Blocks 1&4'!BD856) + ('Block 2'!BD784 + 'Block 2'!BD856) + (' Blocks 1&4 LNG & DSO plants'!BD527 + ' Blocks 1&4 LNG & DSO plants'!BD598) + (' Block 2 LNG & DSO plants'!BD527 + ' Block 2 LNG & DSO plants'!BD598)","v":0},{"$f":"('Blocks 1&4'!BE784 + 'Blocks 1&4'!BE856) + ('Block 2'!BE784 + 'Block 2'!BE856) + (' Blocks 1&4 LNG & DSO plants'!BE527 + ' Blocks 1&4 LNG & DSO plants'!BE598) + (' Block 2 LNG & DSO plants'!BE527 + ' Block 2 LNG & DSO plants'!BE598)","v":0},{"$f":"('Blocks 1&4'!BF784 + 'Blocks 1&4'!BF856) + ('Block 2'!BF784 + 'Block 2'!BF856) + (' Blocks 1&4 LNG & DSO plants'!BF527 + ' Blocks 1&4 LNG & DSO plants'!BF598) + (' Block 2 LNG & DSO plants'!BF527 + ' Block 2 LNG & DSO plants'!BF598)","v":0},{"$f":"('Blocks 1&4'!BG784 + 'Blocks 1&4'!BG856) + ('Block 2'!BG784 + 'Block 2'!BG856) + (' Blocks 1&4 LNG & DSO plants'!BG527 + ' Blocks 1&4 LNG & DSO plants'!BG598) + (' Block 2 LNG & DSO plants'!BG527 + ' Block 2 LNG & DSO plants'!BG598)","v":0},{"$f":"('Blocks 1&4'!BH784 + 'Blocks 1&4'!BH856) + ('Block 2'!BH784 + 'Block 2'!BH856) + (' Blocks 1&4 LNG & DSO plants'!BH527 + ' Blocks 1&4 LNG & DSO plants'!BH598) + (' Block 2 LNG & DSO plants'!BH527 + ' Block 2 LNG & DSO plants'!BH598)","v":0},{"$f":"('Blocks 1&4'!BI784 + 'Blocks 1&4'!BI856) + ('Block 2'!BI784 + 'Block 2'!BI856) + (' Blocks 1&4 LNG & DSO plants'!BI527 + ' Blocks 1&4 LNG & DSO plants'!BI598) + (' Block 2 LNG & DSO plants'!BI527 + ' Block 2 LNG & DSO plants'!BI598)","v":0},{"$f":"('Blocks 1&4'!BJ784 + 'Blocks 1&4'!BJ856) + ('Block 2'!BJ784 + 'Block 2'!BJ856) + (' Blocks 1&4 LNG & DSO plants'!BJ527 + ' Blocks 1&4 LNG & DSO plants'!BJ598) + (' Block 2 LNG & DSO plants'!BJ527 + ' Block 2 LNG & DSO plants'!BJ598)","v":0},{"$f":"('Blocks 1&4'!BK784 + 'Blocks 1&4'!BK856) + ('Block 2'!BK784 + 'Block 2'!BK856) + (' Blocks 1&4 LNG & DSO plants'!BK527 + ' Blocks 1&4 LNG & DSO plants'!BK598) + (' Block 2 LNG & DSO plants'!BK527 + ' Block 2 LNG & DSO plants'!BK598)","v":0},{"$f":"('Blocks 1&4'!BL784 + 'Blocks 1&4'!BL856) + ('Block 2'!BL784 + 'Block 2'!BL856) + (' Blocks 1&4 LNG & DSO plants'!BL527 + ' Blocks 1&4 LNG & DSO plants'!BL598) + (' Block 2 LNG & DSO plants'!BL527 + ' Block 2 LNG & DSO plants'!BL598)","v":225303449.15541285},{"$f":"('Blocks 1&4'!BM784 + 'Blocks 1&4'!BM856) + ('Block 2'!BM784 + 'Block 2'!BM856) + (' Blocks 1&4 LNG & DSO plants'!BM527 + ' Blocks 1&4 LNG & DSO plants'!BM598) + (' Block 2 LNG & DSO plants'!BM527 + ' Block 2 LNG & DSO plants'!BM598)","v":0},{"$f":"('Blocks 1&4'!BN784 + 'Blocks 1&4'!BN856) + ('Block 2'!BN784 + 'Block 2'!BN856) + (' Blocks 1&4 LNG & DSO plants'!BN527 + ' Blocks 1&4 LNG & DSO plants'!BN598) + (' Block 2 LNG & DSO plants'!BN527 + ' Block 2 LNG & DSO plants'!BN598)","v":0},{"$f":"('Blocks 1&4'!BO784 + 'Blocks 1&4'!BO856) + ('Block 2'!BO784 + 'Block 2'!BO856) + (' Blocks 1&4 LNG & DSO plants'!BO527 + ' Blocks 1&4 LNG & DSO plants'!BO598) + (' Block 2 LNG & DSO plants'!BO527 + ' Block 2 LNG & DSO plants'!BO598)","v":0},{"$f":"('Blocks 1&4'!BP784 + 'Blocks 1&4'!BP856) + ('Block 2'!BP784 + 'Block 2'!BP856) + (' Blocks 1&4 LNG & DSO plants'!BP527 + ' Blocks 1&4 LNG & DSO plants'!BP598) + (' Block 2 LNG & DSO plants'!BP527 + ' Block 2 LNG & DSO plants'!BP598)","v":0},{"$f":"('Blocks 1&4'!BQ784 + 'Blocks 1&4'!BQ856) + ('Block 2'!BQ784 + 'Block 2'!BQ856) + (' Blocks 1&4 LNG & DSO plants'!BQ527 + ' Blocks 1&4 LNG & DSO plants'!BQ598) + (' Block 2 LNG & DSO plants'!BQ527 + ' Block 2 LNG & DSO plants'!BQ598)","v":0},{"$f":"('Blocks 1&4'!BR784 + 'Blocks 1&4'!BR856) + ('Block 2'!BR784 + 'Block 2'!BR856) + (' Blocks 1&4 LNG & DSO plants'!BR527 + ' Blocks 1&4 LNG & DSO plants'!BR598) + (' Block 2 LNG & DSO plants'!BR527 + ' Block 2 LNG & DSO plants'!BR598)","v":0},{"$f":"('Blocks 1&4'!BS784 + 'Blocks 1&4'!BS856) + ('Block 2'!BS784 + 'Block 2'!BS856) + (' Blocks 1&4 LNG & DSO plants'!BS527 + ' Blocks 1&4 LNG & DSO plants'!BS598) + (' Block 2 LNG & DSO plants'!BS527 + ' Block 2 LNG & DSO plants'!BS598)","v":0},{"$f":"('Blocks 1&4'!BT784 + 'Blocks 1&4'!BT856) + ('Block 2'!BT784 + 'Block 2'!BT856) + (' Blocks 1&4 LNG & DSO plants'!BT527 + ' Blocks 1&4 LNG & DSO plants'!BT598) + (' Block 2 LNG & DSO plants'!BT527 + ' Block 2 LNG & DSO plants'!BT598)","v":0},{"$f":"('Blocks 1&4'!BU784 + 'Blocks 1&4'!BU856) + ('Block 2'!BU784 + 'Block 2'!BU856) + (' Blocks 1&4 LNG & DSO plants'!BU527 + ' Blocks 1&4 LNG & DSO plants'!BU598) + (' Block 2 LNG & DSO plants'!BU527 + ' Block 2 LNG & DSO plants'!BU598)","v":0},{"$f":"('Blocks 1&4'!BV784 + 'Blocks 1&4'!BV856) + ('Block 2'!BV784 + 'Block 2'!BV856) + (' Blocks 1&4 LNG & DSO plants'!BV527 + ' Blocks 1&4 LNG & DSO plants'!BV598) + (' Block 2 LNG & DSO plants'!BV527 + ' Block 2 LNG & DSO plants'!BV598)","v":0},{"$f":"('Blocks 1&4'!BW784 + 'Blocks 1&4'!BW856) + ('Block 2'!BW784 + 'Block 2'!BW856) + (' Blocks 1&4 LNG & DSO plants'!BW527 + ' Blocks 1&4 LNG & DSO plants'!BW598) + (' Block 2 LNG & DSO plants'!BW527 + ' Block 2 LNG & DSO plants'!BW598)","v":0},{"$f":"('Blocks 1&4'!BX784 + 'Blocks 1&4'!BX856) + ('Block 2'!BX784 + 'Block 2'!BX856) + (' Blocks 1&4 LNG & DSO plants'!BX527 + ' Blocks 1&4 LNG & DSO plants'!BX598) + (' Block 2 LNG & DSO plants'!BX527 + ' Block 2 LNG & DSO plants'!BX598)","v":0},{"$f":"('Blocks 1&4'!BY784 + 'Blocks 1&4'!BY856) + ('Block 2'!BY784 + 'Block 2'!BY856) + (' Blocks 1&4 LNG & DSO plants'!BY527 + ' Blocks 1&4 LNG & DSO plants'!BY598) + (' Block 2 LNG & DSO plants'!BY527 + ' Block 2 LNG & DSO plants'!BY598)","v":0},{"$f":"('Blocks 1&4'!BZ784 + 'Blocks 1&4'!BZ856) + ('Block 2'!BZ784 + 'Block 2'!BZ856) + (' Blocks 1&4 LNG & DSO plants'!BZ527 + ' Blocks 1&4 LNG & DSO plants'!BZ598) + (' Block 2 LNG & DSO plants'!BZ527 + ' Block 2 LNG & DSO plants'!BZ598)","v":0},{"$f":"('Blocks 1&4'!CA784 + 'Blocks 1&4'!CA856) + ('Block 2'!CA784 + 'Block 2'!CA856) + (' Blocks 1&4 LNG & DSO plants'!CA527 + ' Blocks 1&4 LNG & DSO plants'!CA598) + (' Block 2 LNG & DSO plants'!CA527 + ' Block 2 LNG & DSO plants'!CA598)","v":0},{"$f":"('Blocks 1&4'!CB784 + 'Blocks 1&4'!CB856) + ('Block 2'!CB784 + 'Block 2'!CB856) + (' Blocks 1&4 LNG & DSO plants'!CB527 + ' Blocks 1&4 LNG & DSO plants'!CB598) + (' Block 2 LNG & DSO plants'!CB527 + ' Block 2 LNG & DSO plants'!CB598)","v":0},{"$f":"('Blocks 1&4'!CC784 + 'Blocks 1&4'!CC856) + ('Block 2'!CC784 + 'Block 2'!CC856) + (' Blocks 1&4 LNG & DSO plants'!CC527 + ' Blocks 1&4 LNG & DSO plants'!CC598) + (' Block 2 LNG & DSO plants'!CC527 + ' Block 2 LNG & DSO plants'!CC598)","v":0},{"$f":"('Blocks 1&4'!CD784 + 'Blocks 1&4'!CD856) + ('Block 2'!CD784 + 'Block 2'!CD856) + (' Blocks 1&4 LNG & DSO plants'!CD527 + ' Blocks 1&4 LNG & DSO plants'!CD598) + (' Block 2 LNG & DSO plants'!CD527 + ' Block 2 LNG & DSO plants'!CD598)","v":0},{"$f":"('Blocks 1&4'!CE784 + 'Blocks 1&4'!CE856) + ('Block 2'!CE784 + 'Block 2'!CE856) + (' Blocks 1&4 LNG & DSO plants'!CE527 + ' Blocks 1&4 LNG & DSO plants'!CE598) + (' Block 2 LNG & DSO plants'!CE527 + ' Block 2 LNG & DSO plants'!CE598)","v":0},{"$f":"('Blocks 1&4'!CF784 + 'Blocks 1&4'!CF856) + ('Block 2'!CF784 + 'Block 2'!CF856) + (' Blocks 1&4 LNG & DSO plants'!CF527 + ' Blocks 1&4 LNG & DSO plants'!CF598) + (' Block 2 LNG & DSO plants'!CF527 + ' Block 2 LNG & DSO plants'!CF598)","v":0},{"$f":"('Blocks 1&4'!CG784 + 'Blocks 1&4'!CG856) + ('Block 2'!CG784 + 'Block 2'!CG856) + (' Blocks 1&4 LNG & DSO plants'!CG527 + ' Blocks 1&4 LNG & DSO plants'!CG598) + (' Block 2 LNG & DSO plants'!CG527 + ' Block 2 LNG & DSO plants'!CG598)","v":0},{"$f":"('Blocks 1&4'!CH784 + 'Blocks 1&4'!CH856) + ('Block 2'!CH784 + 'Block 2'!CH856) + (' Blocks 1&4 LNG & DSO plants'!CH527 + ' Blocks 1&4 LNG & DSO plants'!CH598) + (' Block 2 LNG & DSO plants'!CH527 + ' Block 2 LNG & DSO plants'!CH598)","v":0},{"$f":"('Blocks 1&4'!CI784 + 'Blocks 1&4'!CI856) + ('Block 2'!CI784 + 'Block 2'!CI856) + (' Blocks 1&4 LNG & DSO plants'!CI527 + ' Blocks 1&4 LNG & DSO plants'!CI598) + (' Block 2 LNG & DSO plants'!CI527 + ' Block 2 LNG & DSO plants'!CI598)","v":0},{"$f":"('Blocks 1&4'!CJ784 + 'Blocks 1&4'!CJ856) + ('Block 2'!CJ784 + 'Block 2'!CJ856) + (' Blocks 1&4 LNG & DSO plants'!CJ527 + ' Blocks 1&4 LNG & DSO plants'!CJ598) + (' Block 2 LNG & DSO plants'!CJ527 + ' Block 2 LNG & DSO plants'!CJ598)","v":0},{"$f":"('Blocks 1&4'!CK784 + 'Blocks 1&4'!CK856) + ('Block 2'!CK784 + 'Block 2'!CK856) + (' Blocks 1&4 LNG & DSO plants'!CK527 + ' Blocks 1&4 LNG & DSO plants'!CK598) + (' Block 2 LNG & DSO plants'!CK527 + ' Block 2 LNG & DSO plants'!CK598)","v":0},{"$f":"('Blocks 1&4'!CL784 + 'Blocks 1&4'!CL856) + ('Block 2'!CL784 + 'Block 2'!CL856) + (' Blocks 1&4 LNG & DSO plants'!CL527 + ' Blocks 1&4 LNG & DSO plants'!CL598) + (' Block 2 LNG & DSO plants'!CL527 + ' Block 2 LNG & DSO plants'!CL598)","v":0},{"$f":"('Blocks 1&4'!CM784 + 'Blocks 1&4'!CM856) + ('Block 2'!CM784 + 'Block 2'!CM856) + (' Blocks 1&4 LNG & DSO plants'!CM527 + ' Blocks 1&4 LNG & DSO plants'!CM598) + (' Block 2 LNG & DSO plants'!CM527 + ' Block 2 LNG & DSO plants'!CM598)","v":0},{"$f":"('Blocks 1&4'!CN784 + 'Blocks 1&4'!CN856) + ('Block 2'!CN784 + 'Block 2'!CN856) + (' Blocks 1&4 LNG & DSO plants'!CN527 + ' Blocks 1&4 LNG & DSO plants'!CN598) + (' Block 2 LNG & DSO plants'!CN527 + ' Block 2 LNG & DSO plants'!CN598)","v":0},{"$f":"('Blocks 1&4'!CO784 + 'Blocks 1&4'!CO856) + ('Block 2'!CO784 + 'Block 2'!CO856) + (' Blocks 1&4 LNG & DSO plants'!CO527 + ' Blocks 1&4 LNG & DSO plants'!CO598) + (' Block 2 LNG & DSO plants'!CO527 + ' Block 2 LNG & DSO plants'!CO598)","v":0},{"$f":"('Blocks 1&4'!CP784 + 'Blocks 1&4'!CP856) + ('Block 2'!CP784 + 'Block 2'!CP856) + (' Blocks 1&4 LNG & DSO plants'!CP527 + ' Blocks 1&4 LNG & DSO plants'!CP598) + (' Block 2 LNG & DSO plants'!CP527 + ' Block 2 LNG & DSO plants'!CP598)","v":0},{"$f":"('Blocks 1&4'!CQ784 + 'Blocks 1&4'!CQ856) + ('Block 2'!CQ784 + 'Block 2'!CQ856) + (' Blocks 1&4 LNG & DSO plants'!CQ527 + ' Blocks 1&4 LNG & DSO plants'!CQ598) + (' Block 2 LNG & DSO plants'!CQ527 + ' Block 2 LNG & DSO plants'!CQ598)","v":0},{"$f":"('Blocks 1&4'!CR784 + 'Blocks 1&4'!CR856) + ('Block 2'!CR784 + 'Block 2'!CR856) + (' Blocks 1&4 LNG & DSO plants'!CR527 + ' Blocks 1&4 LNG & DSO plants'!CR598) + (' Block 2 LNG & DSO plants'!CR527 + ' Block 2 LNG & DSO plants'!CR598)","v":0},{"$f":"('Blocks 1&4'!CS784 + 'Blocks 1&4'!CS856) + ('Block 2'!CS784 + 'Block 2'!CS856) + (' Blocks 1&4 LNG & DSO plants'!CS527 + ' Blocks 1&4 LNG & DSO plants'!CS598) + (' Block 2 LNG & DSO plants'!CS527 + ' Block 2 LNG & DSO plants'!CS598)","v":0},{"$f":"('Blocks 1&4'!CT784 + 'Blocks 1&4'!CT856) + ('Block 2'!CT784 + 'Block 2'!CT856) + (' Blocks 1&4 LNG & DSO plants'!CT527 + ' Blocks 1&4 LNG & DSO plants'!CT598) + (' Block 2 LNG & DSO plants'!CT527 + ' Block 2 LNG & DSO plants'!CT598)","v":0},{"$f":"('Blocks 1&4'!CU784 + 'Blocks 1&4'!CU856) + ('Block 2'!CU784 + 'Block 2'!CU856) + (' Blocks 1&4 LNG & DSO plants'!CU527 + ' Blocks 1&4 LNG & DSO plants'!CU598) + (' Block 2 LNG & DSO plants'!CU527 + ' Block 2 LNG & DSO plants'!CU598)","v":0},{"$f":"('Blocks 1&4'!CV784 + 'Blocks 1&4'!CV856) + ('Block 2'!CV784 + 'Block 2'!CV856) + (' Blocks 1&4 LNG & DSO plants'!CV527 + ' Blocks 1&4 LNG & DSO plants'!CV598) + (' Block 2 LNG & DSO plants'!CV527 + ' Block 2 LNG & DSO plants'!CV598)","v":0}]
[{"$nulls":4},"Government Revenues",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},57944744636.316925,null,{"$f":"J633-J630","v":365698.32599842706},{"$f":"K633-K630","v":358527.77058669319},351497.8143006796,344605.70029478392,337848.72577919991,331224.24095999991,324729.64799999987,318362.39999999991,312119.99999999988,305999.99999999988,299999.99999999988,294117.64705882338,288350.63437139551,282696.70036411326,277153.62780795415,3449566.3623182159,3381927.8061943296,3315615.4962689504,3250603.427714657,3186866.1056026053,282262103.04448855,553840213.12184429,707550505.53835249,831898263.67733407,874218121.1855526,968667388.41225886,1403192690.7323999,1404577891.6228561,1512714928.2104442,1570792023.8666732,1632697964.081341,1654576871.8527994,1757128929.4968896,2003439417.801532,2079928264.2551942,2221415451.9398241,2303354120.7673702,2324446654.4321384,2023123393.0026207,1977241361.2270632,1925906006.4257278,1884597229.0809224,2145408510.9781926,2189492767.4512463,2236021252.6820683,2291251611.9018517,2338360977.4655638,2341852982.0342669,2345485059.8011284,2227462731.378902,1537515130.5495784,1239628966.2157567,1248619207.7799709,1256240176.2599304,628457955.60924363,0,0,0,0,0,{"$f":"BR633-BR630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE633-CE630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Reconciliation of Pre- and Post-Tax Cash Flows",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},-5.9604644775390625E-7,null,{"$f":"SUM(J733:J735) - J736 + J737 - J732","v":0},{"$f":"SUM(K733:K735) - K736 + K737 - K732","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.9604644775390625E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR733:BR735) - BR736 + BR737 - BR732","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE733:CE735) - CE736 + CE737 - CE732","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Pre- and Post-Tax Cash Flows match",{"$f":"H720 + H729 + H738","v":-7.152557373046875E-7}]
[]
["Contribution to GDP"]
[]
[{"$nulls":5},"Component active"]
[{"$nulls":4},"Blocks",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J745:CV745)","v":62551302703.32428},null,{"$f":"($F$7 * 'Blocks 1&4'!J1041) + ($F$8 *'Block 2'!J1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!K1041) + ($F$8 *'Block 2'!K1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!L1041) + ($F$8 *'Block 2'!L1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!M1041) + ($F$8 *'Block 2'!M1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!N1041) + ($F$8 *'Block 2'!N1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!O1041) + ($F$8 *'Block 2'!O1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!P1041) + ($F$8 *'Block 2'!P1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Q1041) + ($F$8 *'Block 2'!Q1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!R1041) + ($F$8 *'Block 2'!R1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!S1041) + ($F$8 *'Block 2'!S1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!T1041) + ($F$8 *'Block 2'!T1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!U1041) + ($F$8 *'Block 2'!U1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!V1041) + ($F$8 *'Block 2'!V1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!W1041) + ($F$8 *'Block 2'!W1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!X1041) + ($F$8 *'Block 2'!X1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Y1041) + ($F$8 *'Block 2'!Y1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!Z1041) + ($F$8 *'Block 2'!Z1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AA1041) + ($F$8 *'Block 2'!AA1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AB1041) + ($F$8 *'Block 2'!AB1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AC1041) + ($F$8 *'Block 2'!AC1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AD1041) + ($F$8 *'Block 2'!AD1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!AE1041) + ($F$8 *'Block 2'!AE1041)","v":2017544743.3641078},{"$f":"($F$7 * 'Blocks 1&4'!AF1041) + ($F$8 *'Block 2'!AF1041)","v":2242582629.7692766},{"$f":"($F$7 * 'Blocks 1&4'!AG1041) + ($F$8 *'Block 2'!AG1041)","v":2242582629.7692766},{"$f":"($F$7 * 'Blocks 1&4'!AH1041) + ($F$8 *'Block 2'!AH1041)","v":2242582629.7692766},{"$f":"($F$7 * 'Blocks 1&4'!AI1041) + ($F$8 *'Block 2'!AI1041)","v":2225847584.3869877},{"$f":"($F$7 * 'Blocks 1&4'!AJ1041) + ($F$8 *'Block 2'!AJ1041)","v":2225847584.3869877},{"$f":"($F$7 * 'Blocks 1&4'!AK1041) + ($F$8 *'Block 2'!AK1041)","v":1761481943.4847493},{"$f":"($F$7 * 'Blocks 1&4'!AL1041) + ($F$8 *'Block 2'!AL1041)","v":1311406170.6744108},{"$f":"($F$7 * 'Blocks 1&4'!AM1041) + ($F$8 *'Block 2'!AM1041)","v":1311406170.6744108},{"$f":"($F$7 * 'Blocks 1&4'!AN1041) + ($F$8 *'Block 2'!AN1041)","v":1293117342.4001591},{"$f":"($F$7 * 'Blocks 1&4'!AO1041) + ($F$8 *'Block 2'!AO1041)","v":1766484498.758604},{"$f":"($F$7 * 'Blocks 1&4'!AP1041) + ($F$8 *'Block 2'!AP1041)","v":2000809697.9818182},{"$f":"($F$7 * 'Blocks 1&4'!AQ1041) + ($F$8 *'Block 2'!AQ1041)","v":2219096447.7948322},{"$f":"($F$7 * 'Blocks 1&4'!AR1041) + ($F$8 *'Block 2'!AR1041)","v":2225847584.3869877},{"$f":"($F$7 * 'Blocks 1&4'!AS1041) + ($F$8 *'Block 2'!AS1041)","v":2225847584.3869877},{"$f":"($F$7 * 'Blocks 1&4'!AT1041) + ($F$8 *'Block 2'!AT1041)","v":2225847584.3869877},{"$f":"($F$7 * 'Blocks 1&4'!AU1041) + ($F$8 *'Block 2'!AU1041)","v":2225847584.3869877},{"$f":"($F$7 * 'Blocks 1&4'!AV1041) + ($F$8 *'Block 2'!AV1041)","v":1311406170.6744108},{"$f":"($F$7 * 'Blocks 1&4'!AW1041) + ($F$8 *'Block 2'!AW1041)","v":1311406170.6744108},{"$f":"($F$7 * 'Blocks 1&4'!AX1041) + ($F$8 *'Block 2'!AX1041)","v":1295367721.2642112},{"$f":"($F$7 * 'Blocks 1&4'!AY1041) + ($F$8 *'Block 2'!AY1041)","v":1304440686.0608773},{"$f":"($F$7 * 'Blocks 1&4'!AZ1041) + ($F$8 *'Block 2'!AZ1041)","v":2225847584.3869877},{"$f":"($F$7 * 'Blocks 1&4'!BA1041) + ($F$8 *'Block 2'!BA1041)","v":2221346826.658884},{"$f":"($F$7 * 'Blocks 1&4'!BB1041) + ($F$8 *'Block 2'!BB1041)","v":2225847584.3869877},{"$f":"($F$7 * 'Blocks 1&4'!BC1041) + ($F$8 *'Block 2'!BC1041)","v":2225847584.3869877},{"$f":"($F$7 * 'Blocks 1&4'!BD1041) + ($F$8 *'Block 2'!BD1041)","v":2225847584.3869877},{"$f":"($F$7 * 'Blocks 1&4'!BE1041) + ($F$8 *'Block 2'!BE1041)","v":2225847584.3869877},{"$f":"($F$7 * 'Blocks 1&4'!BF1041) + ($F$8 *'Block 2'!BF1041)","v":2225847584.3869877},{"$f":"($F$7 * 'Blocks 1&4'!BG1041) + ($F$8 *'Block 2'!BG1041)","v":1819387137.8411274},{"$f":"($F$7 * 'Blocks 1&4'!BH1041) + ($F$8 *'Block 2'!BH1041)","v":1603961686.8297496},{"$f":"($F$7 * 'Blocks 1&4'!BI1041) + ($F$8 *'Block 2'!BI1041)","v":1304245430.5427976},{"$f":"($F$7 * 'Blocks 1&4'!BJ1041) + ($F$8 *'Block 2'!BJ1041)","v":1311210915.1563313},{"$f":"($F$7 * 'Blocks 1&4'!BK1041) + ($F$8 *'Block 2'!BK1041)","v":1313461294.0203829},{"$f":"($F$7 * 'Blocks 1&4'!BL1041) + ($F$8 *'Block 2'!BL1041)","v":635802746.51634455},{"$f":"($F$7 * 'Blocks 1&4'!BM1041) + ($F$8 *'Block 2'!BM1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BN1041) + ($F$8 *'Block 2'!BN1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BO1041) + ($F$8 *'Block 2'!BO1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BP1041) + ($F$8 *'Block 2'!BP1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BQ1041) + ($F$8 *'Block 2'!BQ1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BR1041) + ($F$8 *'Block 2'!BR1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BS1041) + ($F$8 *'Block 2'!BS1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BT1041) + ($F$8 *'Block 2'!BT1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BU1041) + ($F$8 *'Block 2'!BU1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BV1041) + ($F$8 *'Block 2'!BV1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BW1041) + ($F$8 *'Block 2'!BW1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BX1041) + ($F$8 *'Block 2'!BX1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BY1041) + ($F$8 *'Block 2'!BY1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!BZ1041) + ($F$8 *'Block 2'!BZ1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CA1041) + ($F$8 *'Block 2'!CA1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CB1041) + ($F$8 *'Block 2'!CB1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CC1041) + ($F$8 *'Block 2'!CC1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CD1041) + ($F$8 *'Block 2'!CD1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CE1041) + ($F$8 *'Block 2'!CE1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CF1041) + ($F$8 *'Block 2'!CF1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CG1041) + ($F$8 *'Block 2'!CG1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CH1041) + ($F$8 *'Block 2'!CH1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CI1041) + ($F$8 *'Block 2'!CI1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CJ1041) + ($F$8 *'Block 2'!CJ1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CK1041) + ($F$8 *'Block 2'!CK1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CL1041) + ($F$8 *'Block 2'!CL1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CM1041) + ($F$8 *'Block 2'!CM1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CN1041) + ($F$8 *'Block 2'!CN1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CO1041) + ($F$8 *'Block 2'!CO1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CP1041) + ($F$8 *'Block 2'!CP1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CQ1041) + ($F$8 *'Block 2'!CQ1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CR1041) + ($F$8 *'Block 2'!CR1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CS1041) + ($F$8 *'Block 2'!CS1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CT1041) + ($F$8 *'Block 2'!CT1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CU1041) + ($F$8 *'Block 2'!CU1041)","v":0},{"$f":"($F$7 * 'Blocks 1&4'!CV1041) + ($F$8 *'Block 2'!CV1041)","v":0}]
[{"$nulls":4},"LNG and DSO plants",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J746:CV746)","v":57756711900.703537},null,{"$f":"(' Blocks 1&4 LNG & DSO plants'!J738 + ' Block 2 LNG & DSO plants'!J738) * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!K738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!L738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!M738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!N738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!O738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!P738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Q738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!R738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!S738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!T738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!U738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!V738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!W738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!X738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Y738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!Z738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AA738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AB738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AC738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!AD738 * $F$746","v":133211460.66002166},{"$f":"' Blocks 1&4 LNG & DSO plants'!AE738 * $F$746","v":1725613339.2095733},{"$f":"' Blocks 1&4 LNG & DSO plants'!AF738 * $F$746","v":1725613339.2095733},{"$f":"' Blocks 1&4 LNG & DSO plants'!AG738 * $F$746","v":1725613339.2095733},{"$f":"' Blocks 1&4 LNG & DSO plants'!AH738 * $F$746","v":1725613339.2095733},{"$f":"' Blocks 1&4 LNG & DSO plants'!AI738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AJ738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AK738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AL738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AM738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AN738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AO738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AP738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AQ738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AR738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AS738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AT738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AU738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AV738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AW738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AX738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AY738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!AZ738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!BA738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!BB738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!BC738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!BD738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!BE738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!BF738 * $F$746","v":1708995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!BG738 * $F$746","v":1778995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!BH738 * $F$746","v":1778995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!BI738 * $F$746","v":1778995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!BJ738 * $F$746","v":1778995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!BK738 * $F$746","v":1778995496.540626},{"$f":"' Blocks 1&4 LNG & DSO plants'!BL738 * $F$746","v":810177683.5270561},{"$f":"' Blocks 1&4 LNG & DSO plants'!BM738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BN738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BO738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BP738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BQ738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BR738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BS738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BT738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BU738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BV738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BW738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BX738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BY738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!BZ738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CA738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CB738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CC738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CD738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CE738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CF738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CG738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CH738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CI738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CJ738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CK738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CL738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CM738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CN738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CO738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CP738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CQ738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CR738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CS738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CT738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CU738 * $F$746","v":0},{"$f":"' Blocks 1&4 LNG & DSO plants'!CV738 * $F$746","v":0}]
[{"$nulls":4},"Total",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J747:CV747)","v":120308014604.02782},null,{"$f":"SUM(J745:J746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133211460.66002166,3743158082.5736809,{"$f":"SUM(AF745:AF746)","v":3968195968.9788499},3968195968.9788499,3968195968.9788499,3934843080.9276137,3934843080.9276137,3470477440.0253754,3020401667.2150369,3020401667.2150369,3002112838.9407854,3475479995.2992301,3709805194.5224442,3928091944.3354583,3934843080.9276137,3934843080.9276137,3934843080.9276137,3934843080.9276137,3020401667.2150369,3020401667.2150369,3004363217.8048372,3013436182.6015034,3934843080.9276137,3930342323.1995101,3934843080.9276137,3934843080.9276137,3934843080.9276137,3934843080.9276137,3934843080.9276137,3598382634.3817534,3382957183.3703756,3083240927.0834236,3090206411.6969576,3092456790.5610089,{"$f":"SUM(BL745:BL746)","v":1445980430.0434008},0,0,0,0,0,{"$f":"SUM(BR745:BR746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE745:CE746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Take or Pay Penalties"]
[]
[{"$nulls":5},"Component active"]
[{"$nulls":4},"Blocks 1 and 4",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J752:CV752)","v":0},{"$f":"(F7 * 'Blocks 1&4'!H102) - H752","v":0},{"$f":"'Blocks 1&4'!J102","v":0},{"$f":"'Blocks 1&4'!K102","v":0},{"$f":"'Blocks 1&4'!L102","v":0},{"$f":"'Blocks 1&4'!M102","v":0},{"$f":"'Blocks 1&4'!N102","v":0},{"$f":"'Blocks 1&4'!O102","v":0},{"$f":"'Blocks 1&4'!P102","v":0},{"$f":"'Blocks 1&4'!Q102","v":0},{"$f":"'Blocks 1&4'!R102","v":0},{"$f":"'Blocks 1&4'!S102","v":0},{"$f":"'Blocks 1&4'!T102","v":0},{"$f":"'Blocks 1&4'!U102","v":0},{"$f":"'Blocks 1&4'!V102","v":0},{"$f":"'Blocks 1&4'!W102","v":0},{"$f":"'Blocks 1&4'!X102","v":0},{"$f":"'Blocks 1&4'!Y102","v":0},{"$f":"'Blocks 1&4'!Z102","v":0},{"$f":"'Blocks 1&4'!AA102","v":0},{"$f":"'Blocks 1&4'!AB102","v":0},{"$f":"'Blocks 1&4'!AC102","v":0},{"$f":"'Blocks 1&4'!AD102","v":0},{"$f":"'Blocks 1&4'!AE102","v":0},{"$f":"'Blocks 1&4'!AF102","v":0},{"$f":"'Blocks 1&4'!AG102","v":0},{"$f":"'Blocks 1&4'!AH102","v":0},{"$f":"'Blocks 1&4'!AI102","v":0},{"$f":"'Blocks 1&4'!AJ102","v":0},{"$f":"'Blocks 1&4'!AK102","v":0},{"$f":"'Blocks 1&4'!AL102","v":0},{"$f":"'Blocks 1&4'!AM102","v":0},{"$f":"'Blocks 1&4'!AN102","v":0},{"$f":"'Blocks 1&4'!AO102","v":0},{"$f":"'Blocks 1&4'!AP102","v":0},{"$f":"'Blocks 1&4'!AQ102","v":0},{"$f":"'Blocks 1&4'!AR102","v":0},{"$f":"'Blocks 1&4'!AS102","v":0},{"$f":"'Blocks 1&4'!AT102","v":0},{"$f":"'Blocks 1&4'!AU102","v":0},{"$f":"'Blocks 1&4'!AV102","v":0},{"$f":"'Blocks 1&4'!AW102","v":0},{"$f":"'Blocks 1&4'!AX102","v":0},{"$f":"'Blocks 1&4'!AY102","v":0},{"$f":"'Blocks 1&4'!AZ102","v":0},{"$f":"'Blocks 1&4'!BA102","v":0},{"$f":"'Blocks 1&4'!BB102","v":0},{"$f":"'Blocks 1&4'!BC102","v":0},{"$f":"'Blocks 1&4'!BD102","v":0},{"$f":"'Blocks 1&4'!BE102","v":0},{"$f":"'Blocks 1&4'!BF102","v":0},{"$f":"'Blocks 1&4'!BG102","v":0},{"$f":"'Blocks 1&4'!BH102","v":0},{"$f":"'Blocks 1&4'!BI102","v":0},{"$f":"'Blocks 1&4'!BJ102","v":0},{"$f":"'Blocks 1&4'!BK102","v":0},{"$f":"'Blocks 1&4'!BL102","v":0},{"$f":"'Blocks 1&4'!BM102","v":0},{"$f":"'Blocks 1&4'!BN102","v":0},{"$f":"'Blocks 1&4'!BO102","v":0},{"$f":"'Blocks 1&4'!BP102","v":0},{"$f":"'Blocks 1&4'!BQ102","v":0},{"$f":"'Blocks 1&4'!BR102","v":0},{"$f":"'Blocks 1&4'!BS102","v":0},{"$f":"'Blocks 1&4'!BT102","v":0},{"$f":"'Blocks 1&4'!BU102","v":0},{"$f":"'Blocks 1&4'!BV102","v":0},{"$f":"'Blocks 1&4'!BW102","v":0},{"$f":"'Blocks 1&4'!BX102","v":0},{"$f":"'Blocks 1&4'!BY102","v":0},{"$f":"'Blocks 1&4'!BZ102","v":0},{"$f":"'Blocks 1&4'!CA102","v":0},{"$f":"'Blocks 1&4'!CB102","v":0},{"$f":"'Blocks 1&4'!CC102","v":0},{"$f":"'Blocks 1&4'!CD102","v":0},{"$f":"'Blocks 1&4'!CE102","v":0},{"$f":"'Blocks 1&4'!CF102","v":0},{"$f":"'Blocks 1&4'!CG102","v":0},{"$f":"'Blocks 1&4'!CH102","v":0},{"$f":"'Blocks 1&4'!CI102","v":0},{"$f":"'Blocks 1&4'!CJ102","v":0},{"$f":"'Blocks 1&4'!CK102","v":0},{"$f":"'Blocks 1&4'!CL102","v":0},{"$f":"'Blocks 1&4'!CM102","v":0},{"$f":"'Blocks 1&4'!CN102","v":0},{"$f":"'Blocks 1&4'!CO102","v":0},{"$f":"'Blocks 1&4'!CP102","v":0},{"$f":"'Blocks 1&4'!CQ102","v":0},{"$f":"'Blocks 1&4'!CR102","v":0},{"$f":"'Blocks 1&4'!CS102","v":0},{"$f":"'Blocks 1&4'!CT102","v":0},{"$f":"'Blocks 1&4'!CU102","v":0},{"$f":"'Blocks 1&4'!CV102","v":0}]
[{"$nulls":4},"Block 2",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J753:CV753)","v":0},{"$f":"(F8 * 'Block 2'!H102) - H753","v":0},{"$f":"'Block 2'!J102","v":0},{"$f":"'Block 2'!K102","v":0},{"$f":"'Block 2'!L102","v":0},{"$f":"'Block 2'!M102","v":0},{"$f":"'Block 2'!N102","v":0},{"$f":"'Block 2'!O102","v":0},{"$f":"'Block 2'!P102","v":0},{"$f":"'Block 2'!Q102","v":0},{"$f":"'Block 2'!R102","v":0},{"$f":"'Block 2'!S102","v":0},{"$f":"'Block 2'!T102","v":0},{"$f":"'Block 2'!U102","v":0},{"$f":"'Block 2'!V102","v":0},{"$f":"'Block 2'!W102","v":0},{"$f":"'Block 2'!X102","v":0},{"$f":"'Block 2'!Y102","v":0},{"$f":"'Block 2'!Z102","v":0},{"$f":"'Block 2'!AA102","v":0},{"$f":"'Block 2'!AB102","v":0},{"$f":"'Block 2'!AC102","v":0},{"$f":"'Block 2'!AD102","v":0},{"$f":"'Block 2'!AE102","v":0},{"$f":"'Block 2'!AF102","v":0},{"$f":"'Block 2'!AG102","v":0},{"$f":"'Block 2'!AH102","v":0},{"$f":"'Block 2'!AI102","v":0},{"$f":"'Block 2'!AJ102","v":0},{"$f":"'Block 2'!AK102","v":0},{"$f":"'Block 2'!AL102","v":0},{"$f":"'Block 2'!AM102","v":0},{"$f":"'Block 2'!AN102","v":0},{"$f":"'Block 2'!AO102","v":0},{"$f":"'Block 2'!AP102","v":0},{"$f":"'Block 2'!AQ102","v":0},{"$f":"'Block 2'!AR102","v":0},{"$f":"'Block 2'!AS102","v":0},{"$f":"'Block 2'!AT102","v":0},{"$f":"'Block 2'!AU102","v":0},{"$f":"'Block 2'!AV102","v":0},{"$f":"'Block 2'!AW102","v":0},{"$f":"'Block 2'!AX102","v":0},{"$f":"'Block 2'!AY102","v":0},{"$f":"'Block 2'!AZ102","v":0},{"$f":"'Block 2'!BA102","v":0},{"$f":"'Block 2'!BB102","v":0},{"$f":"'Block 2'!BC102","v":0},{"$f":"'Block 2'!BD102","v":0},{"$f":"'Block 2'!BE102","v":0},{"$f":"'Block 2'!BF102","v":0},{"$f":"'Block 2'!BG102","v":0},{"$f":"'Block 2'!BH102","v":0},{"$f":"'Block 2'!BI102","v":0},{"$f":"'Block 2'!BJ102","v":0},{"$f":"'Block 2'!BK102","v":0},{"$f":"'Block 2'!BL102","v":0},{"$f":"'Block 2'!BM102","v":0},{"$f":"'Block 2'!BN102","v":0},{"$f":"'Block 2'!BO102","v":0},{"$f":"'Block 2'!BP102","v":0},{"$f":"'Block 2'!BQ102","v":0},{"$f":"'Block 2'!BR102","v":0},{"$f":"'Block 2'!BS102","v":0},{"$f":"'Block 2'!BT102","v":0},{"$f":"'Block 2'!BU102","v":0},{"$f":"'Block 2'!BV102","v":0},{"$f":"'Block 2'!BW102","v":0},{"$f":"'Block 2'!BX102","v":0},{"$f":"'Block 2'!BY102","v":0},{"$f":"'Block 2'!BZ102","v":0},{"$f":"'Block 2'!CA102","v":0},{"$f":"'Block 2'!CB102","v":0},{"$f":"'Block 2'!CC102","v":0},{"$f":"'Block 2'!CD102","v":0},{"$f":"'Block 2'!CE102","v":0},{"$f":"'Block 2'!CF102","v":0},{"$f":"'Block 2'!CG102","v":0},{"$f":"'Block 2'!CH102","v":0},{"$f":"'Block 2'!CI102","v":0},{"$f":"'Block 2'!CJ102","v":0},{"$f":"'Block 2'!CK102","v":0},{"$f":"'Block 2'!CL102","v":0},{"$f":"'Block 2'!CM102","v":0},{"$f":"'Block 2'!CN102","v":0},{"$f":"'Block 2'!CO102","v":0},{"$f":"'Block 2'!CP102","v":0},{"$f":"'Block 2'!CQ102","v":0},{"$f":"'Block 2'!CR102","v":0},{"$f":"'Block 2'!CS102","v":0},{"$f":"'Block 2'!CT102","v":0},{"$f":"'Block 2'!CU102","v":0},{"$f":"'Block 2'!CV102","v":0}]
[{"$nulls":4},"DSO plant",{"$f":"1 * (F12 = \"Segmented\")","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J754:CV754)","v":0},{"$f":"((' Blocks 1&4 LNG & DSO plants'!H114 + ' Block 2 LNG & DSO plants'!H114) - H754) * F754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!J114 + ' Block 2 LNG & DSO plants'!J114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!K114 + ' Block 2 LNG & DSO plants'!K114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!L114 + ' Block 2 LNG & DSO plants'!L114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!M114 + ' Block 2 LNG & DSO plants'!M114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!N114 + ' Block 2 LNG & DSO plants'!N114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!O114 + ' Block 2 LNG & DSO plants'!O114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!P114 + ' Block 2 LNG & DSO plants'!P114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!Q114 + ' Block 2 LNG & DSO plants'!Q114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!R114 + ' Block 2 LNG & DSO plants'!R114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!S114 + ' Block 2 LNG & DSO plants'!S114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!T114 + ' Block 2 LNG & DSO plants'!T114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!U114 + ' Block 2 LNG & DSO plants'!U114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!V114 + ' Block 2 LNG & DSO plants'!V114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!W114 + ' Block 2 LNG & DSO plants'!W114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!X114 + ' Block 2 LNG & DSO plants'!X114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!Y114 + ' Block 2 LNG & DSO plants'!Y114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!Z114 + ' Block 2 LNG & DSO plants'!Z114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AA114 + ' Block 2 LNG & DSO plants'!AA114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AB114 + ' Block 2 LNG & DSO plants'!AB114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AC114 + ' Block 2 LNG & DSO plants'!AC114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AD114 + ' Block 2 LNG & DSO plants'!AD114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AE114 + ' Block 2 LNG & DSO plants'!AE114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AF114 + ' Block 2 LNG & DSO plants'!AF114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AG114 + ' Block 2 LNG & DSO plants'!AG114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AH114 + ' Block 2 LNG & DSO plants'!AH114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AI114 + ' Block 2 LNG & DSO plants'!AI114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AJ114 + ' Block 2 LNG & DSO plants'!AJ114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AK114 + ' Block 2 LNG & DSO plants'!AK114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AL114 + ' Block 2 LNG & DSO plants'!AL114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AM114 + ' Block 2 LNG & DSO plants'!AM114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AN114 + ' Block 2 LNG & DSO plants'!AN114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AO114 + ' Block 2 LNG & DSO plants'!AO114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AP114 + ' Block 2 LNG & DSO plants'!AP114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AQ114 + ' Block 2 LNG & DSO plants'!AQ114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AR114 + ' Block 2 LNG & DSO plants'!AR114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AS114 + ' Block 2 LNG & DSO plants'!AS114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AT114 + ' Block 2 LNG & DSO plants'!AT114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AU114 + ' Block 2 LNG & DSO plants'!AU114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AV114 + ' Block 2 LNG & DSO plants'!AV114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AW114 + ' Block 2 LNG & DSO plants'!AW114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AX114 + ' Block 2 LNG & DSO plants'!AX114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AY114 + ' Block 2 LNG & DSO plants'!AY114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!AZ114 + ' Block 2 LNG & DSO plants'!AZ114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BA114 + ' Block 2 LNG & DSO plants'!BA114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BB114 + ' Block 2 LNG & DSO plants'!BB114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BC114 + ' Block 2 LNG & DSO plants'!BC114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BD114 + ' Block 2 LNG & DSO plants'!BD114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BE114 + ' Block 2 LNG & DSO plants'!BE114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BF114 + ' Block 2 LNG & DSO plants'!BF114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BG114 + ' Block 2 LNG & DSO plants'!BG114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BH114 + ' Block 2 LNG & DSO plants'!BH114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BI114 + ' Block 2 LNG & DSO plants'!BI114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BJ114 + ' Block 2 LNG & DSO plants'!BJ114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BK114 + ' Block 2 LNG & DSO plants'!BK114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BL114 + ' Block 2 LNG & DSO plants'!BL114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BM114 + ' Block 2 LNG & DSO plants'!BM114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BN114 + ' Block 2 LNG & DSO plants'!BN114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BO114 + ' Block 2 LNG & DSO plants'!BO114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BP114 + ' Block 2 LNG & DSO plants'!BP114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BQ114 + ' Block 2 LNG & DSO plants'!BQ114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BR114 + ' Block 2 LNG & DSO plants'!BR114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BS114 + ' Block 2 LNG & DSO plants'!BS114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BT114 + ' Block 2 LNG & DSO plants'!BT114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BU114 + ' Block 2 LNG & DSO plants'!BU114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BV114 + ' Block 2 LNG & DSO plants'!BV114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BW114 + ' Block 2 LNG & DSO plants'!BW114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BX114 + ' Block 2 LNG & DSO plants'!BX114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BY114 + ' Block 2 LNG & DSO plants'!BY114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!BZ114 + ' Block 2 LNG & DSO plants'!BZ114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CA114 + ' Block 2 LNG & DSO plants'!CA114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CB114 + ' Block 2 LNG & DSO plants'!CB114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CC114 + ' Block 2 LNG & DSO plants'!CC114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CD114 + ' Block 2 LNG & DSO plants'!CD114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CE114 + ' Block 2 LNG & DSO plants'!CE114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CF114 + ' Block 2 LNG & DSO plants'!CF114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CG114 + ' Block 2 LNG & DSO plants'!CG114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CH114 + ' Block 2 LNG & DSO plants'!CH114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CI114 + ' Block 2 LNG & DSO plants'!CI114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CJ114 + ' Block 2 LNG & DSO plants'!CJ114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CK114 + ' Block 2 LNG & DSO plants'!CK114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CL114 + ' Block 2 LNG & DSO plants'!CL114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CM114 + ' Block 2 LNG & DSO plants'!CM114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CN114 + ' Block 2 LNG & DSO plants'!CN114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CO114 + ' Block 2 LNG & DSO plants'!CO114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CP114 + ' Block 2 LNG & DSO plants'!CP114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CQ114 + ' Block 2 LNG & DSO plants'!CQ114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CR114 + ' Block 2 LNG & DSO plants'!CR114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CS114 + ' Block 2 LNG & DSO plants'!CS114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CT114 + ' Block 2 LNG & DSO plants'!CT114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CU114 + ' Block 2 LNG & DSO plants'!CU114) * $F$754","v":0},{"$f":"(' Blocks 1&4 LNG & DSO plants'!CV114 + ' Block 2 LNG & DSO plants'!CV114) * $F$754","v":0}]
[{"$nulls":4},"Total",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J755:CV755)","v":0},null,{"$f":"SUM(J752:J754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP752:AP754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR752:BR754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE752:CE754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"As a proportion of government revenues",null,"%",{"$f":"H755 / H633","v":0},null,{"$f":"IFERROR(J755 / J633, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AP755 / AP633, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BV755 / BV633, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"FID Forward: NPV\"&Inputs!C482*100","v":"FID Forward: NPV10"}]
[{"$nulls":4},"Total take or pay penalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J760:CV760)","v":0},null,{"$f":"J755 / Discounting!J$23","v":0},{"$f":"K755 / Discounting!K$23","v":0},{"$f":"L755 / Discounting!L$23","v":0},{"$f":"M755 / Discounting!M$23","v":0},{"$f":"N755 / Discounting!N$23","v":0},{"$f":"O755 / Discounting!O$23","v":0},{"$f":"P755 / Discounting!P$23","v":0},{"$f":"Q755 / Discounting!Q$23","v":0},{"$f":"R755 / Discounting!R$23","v":0},{"$f":"S755 / Discounting!S$23","v":0},{"$f":"T755 / Discounting!T$23","v":0},{"$f":"U755 / Discounting!U$23","v":0},{"$f":"V755 / Discounting!V$23","v":0},{"$f":"W755 / Discounting!W$23","v":0},{"$f":"X755 / Discounting!X$23","v":0},{"$f":"Y755 / Discounting!Y$23","v":0},{"$f":"Z755 / Discounting!Z$23","v":0},{"$f":"AA755 / Discounting!AA$23","v":0},{"$f":"AB755 / Discounting!AB$23","v":0},{"$f":"AC755 / Discounting!AC$23","v":0},{"$f":"AD755 / Discounting!AD$23","v":0},{"$f":"AE755 / Discounting!AE$23","v":0},{"$f":"AF755 / Discounting!AF$23","v":0},{"$f":"AG755 / Discounting!AG$23","v":0},{"$f":"AH755 / Discounting!AH$23","v":0},{"$f":"AI755 / Discounting!AI$23","v":0},{"$f":"AJ755 / Discounting!AJ$23","v":0},{"$f":"AK755 / Discounting!AK$23","v":0},{"$f":"AL755 / Discounting!AL$23","v":0},{"$f":"AM755 / Discounting!AM$23","v":0},{"$f":"AN755 / Discounting!AN$23","v":0},{"$f":"AO755 / Discounting!AO$23","v":0},{"$f":"AP755 / Discounting!AP$23","v":0},{"$f":"AQ755 / Discounting!AQ$23","v":0},{"$f":"AR755 / Discounting!AR$23","v":0},{"$f":"AS755 / Discounting!AS$23","v":0},{"$f":"AT755 / Discounting!AT$23","v":0},{"$f":"AU755 / Discounting!AU$23","v":0},{"$f":"AV755 / Discounting!AV$23","v":0},{"$f":"AW755 / Discounting!AW$23","v":0},{"$f":"AX755 / Discounting!AX$23","v":0},{"$f":"AY755 / Discounting!AY$23","v":0},{"$f":"AZ755 / Discounting!AZ$23","v":0},{"$f":"BA755 / Discounting!BA$23","v":0},{"$f":"BB755 / Discounting!BB$23","v":0},{"$f":"BC755 / Discounting!BC$23","v":0},{"$f":"BD755 / Discounting!BD$23","v":0},{"$f":"BE755 / Discounting!BE$23","v":0},{"$f":"BF755 / Discounting!BF$23","v":0},{"$f":"BG755 / Discounting!BG$23","v":0},{"$f":"BH755 / Discounting!BH$23","v":0},{"$f":"BI755 / Discounting!BI$23","v":0},{"$f":"BJ755 / Discounting!BJ$23","v":0},{"$f":"BK755 / Discounting!BK$23","v":0},{"$f":"BL755 / Discounting!BL$23","v":0},{"$f":"BM755 / Discounting!BM$23","v":0},{"$f":"BN755 / Discounting!BN$23","v":0},{"$f":"BO755 / Discounting!BO$23","v":0},{"$f":"BP755 / Discounting!BP$23","v":0},{"$f":"BQ755 / Discounting!BQ$23","v":0},{"$f":"BR755 / Discounting!BR$23","v":0},{"$f":"BS755 / Discounting!BS$23","v":0},{"$f":"BT755 / Discounting!BT$23","v":0},{"$f":"BU755 / Discounting!BU$23","v":0},{"$f":"BV755 / Discounting!BV$23","v":0},{"$f":"BW755 / Discounting!BW$23","v":0},{"$f":"BX755 / Discounting!BX$23","v":0},{"$f":"BY755 / Discounting!BY$23","v":0},{"$f":"BZ755 / Discounting!BZ$23","v":0},{"$f":"CA755 / Discounting!CA$23","v":0},{"$f":"CB755 / Discounting!CB$23","v":0},{"$f":"CC755 / Discounting!CC$23","v":0},{"$f":"CD755 / Discounting!CD$23","v":0},{"$f":"CE755 / Discounting!CE$23","v":0},{"$f":"CF755 / Discounting!CF$23","v":0},{"$f":"CG755 / Discounting!CG$23","v":0},{"$f":"CH755 / Discounting!CH$23","v":0},{"$f":"CI755 / Discounting!CI$23","v":0},{"$f":"CJ755 / Discounting!CJ$23","v":0},{"$f":"CK755 / Discounting!CK$23","v":0},{"$f":"CL755 / Discounting!CL$23","v":0},{"$f":"CM755 / Discounting!CM$23","v":0},{"$f":"CN755 / Discounting!CN$23","v":0},{"$f":"CO755 / Discounting!CO$23","v":0},{"$f":"CP755 / Discounting!CP$23","v":0},{"$f":"CQ755 / Discounting!CQ$23","v":0},{"$f":"CR755 / Discounting!CR$23","v":0},{"$f":"CS755 / Discounting!CS$23","v":0},{"$f":"CT755 / Discounting!CT$23","v":0},{"$f":"CU755 / Discounting!CU$23","v":0},{"$f":"CV755 / Discounting!CV$23","v":0}]
[{"$nulls":4},"As a proportion of government revenues",null,"%",{"$f":"H760 / H688","v":0},null,{"$f":"IFERROR(J760 / J688, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AP760 / AP688, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BV760 / BV688, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Point Forward: NPV\"&Inputs!C482*100","v":"Point Forward: NPV10"}]
[{"$nulls":4},"Total take or pay penalty",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J764:CV764)","v":0},null,{"$f":"J755 / Discounting!J$24","v":0},{"$f":"K755 / Discounting!K$24","v":0},{"$f":"L755 / Discounting!L$24","v":0},{"$f":"M755 / Discounting!M$24","v":0},{"$f":"N755 / Discounting!N$24","v":0},{"$f":"O755 / Discounting!O$24","v":0},{"$f":"P755 / Discounting!P$24","v":0},{"$f":"Q755 / Discounting!Q$24","v":0},{"$f":"R755 / Discounting!R$24","v":0},{"$f":"S755 / Discounting!S$24","v":0},{"$f":"T755 / Discounting!T$24","v":0},{"$f":"U755 / Discounting!U$24","v":0},{"$f":"V755 / Discounting!V$24","v":0},{"$f":"W755 / Discounting!W$24","v":0},{"$f":"X755 / Discounting!X$24","v":0},{"$f":"Y755 / Discounting!Y$24","v":0},{"$f":"Z755 / Discounting!Z$24","v":0},{"$f":"AA755 / Discounting!AA$24","v":0},{"$f":"AB755 / Discounting!AB$24","v":0},{"$f":"AC755 / Discounting!AC$24","v":0},{"$f":"AD755 / Discounting!AD$24","v":0},{"$f":"AE755 / Discounting!AE$24","v":0},{"$f":"AF755 / Discounting!AF$24","v":0},{"$f":"AG755 / Discounting!AG$24","v":0},{"$f":"AH755 / Discounting!AH$24","v":0},{"$f":"AI755 / Discounting!AI$24","v":0},{"$f":"AJ755 / Discounting!AJ$24","v":0},{"$f":"AK755 / Discounting!AK$24","v":0},{"$f":"AL755 / Discounting!AL$24","v":0},{"$f":"AM755 / Discounting!AM$24","v":0},{"$f":"AN755 / Discounting!AN$24","v":0},{"$f":"AO755 / Discounting!AO$24","v":0},{"$f":"AP755 / Discounting!AP$24","v":0},{"$f":"AQ755 / Discounting!AQ$24","v":0},{"$f":"AR755 / Discounting!AR$24","v":0},{"$f":"AS755 / Discounting!AS$24","v":0},{"$f":"AT755 / Discounting!AT$24","v":0},{"$f":"AU755 / Discounting!AU$24","v":0},{"$f":"AV755 / Discounting!AV$24","v":0},{"$f":"AW755 / Discounting!AW$24","v":0},{"$f":"AX755 / Discounting!AX$24","v":0},{"$f":"AY755 / Discounting!AY$24","v":0},{"$f":"AZ755 / Discounting!AZ$24","v":0},{"$f":"BA755 / Discounting!BA$24","v":0},{"$f":"BB755 / Discounting!BB$24","v":0},{"$f":"BC755 / Discounting!BC$24","v":0},{"$f":"BD755 / Discounting!BD$24","v":0},{"$f":"BE755 / Discounting!BE$24","v":0},{"$f":"BF755 / Discounting!BF$24","v":0},{"$f":"BG755 / Discounting!BG$24","v":0},{"$f":"BH755 / Discounting!BH$24","v":0},{"$f":"BI755 / Discounting!BI$24","v":0},{"$f":"BJ755 / Discounting!BJ$24","v":0},{"$f":"BK755 / Discounting!BK$24","v":0},{"$f":"BL755 / Discounting!BL$24","v":0},{"$f":"BM755 / Discounting!BM$24","v":0},{"$f":"BN755 / Discounting!BN$24","v":0},{"$f":"BO755 / Discounting!BO$24","v":0},{"$f":"BP755 / Discounting!BP$24","v":0},{"$f":"BQ755 / Discounting!BQ$24","v":0},{"$f":"BR755 / Discounting!BR$24","v":0},{"$f":"BS755 / Discounting!BS$24","v":0},{"$f":"BT755 / Discounting!BT$24","v":0},{"$f":"BU755 / Discounting!BU$24","v":0},{"$f":"BV755 / Discounting!BV$24","v":0},{"$f":"BW755 / Discounting!BW$24","v":0},{"$f":"BX755 / Discounting!BX$24","v":0},{"$f":"BY755 / Discounting!BY$24","v":0},{"$f":"BZ755 / Discounting!BZ$24","v":0},{"$f":"CA755 / Discounting!CA$24","v":0},{"$f":"CB755 / Discounting!CB$24","v":0},{"$f":"CC755 / Discounting!CC$24","v":0},{"$f":"CD755 / Discounting!CD$24","v":0},{"$f":"CE755 / Discounting!CE$24","v":0},{"$f":"CF755 / Discounting!CF$24","v":0},{"$f":"CG755 / Discounting!CG$24","v":0},{"$f":"CH755 / Discounting!CH$24","v":0},{"$f":"CI755 / Discounting!CI$24","v":0},{"$f":"CJ755 / Discounting!CJ$24","v":0},{"$f":"CK755 / Discounting!CK$24","v":0},{"$f":"CL755 / Discounting!CL$24","v":0},{"$f":"CM755 / Discounting!CM$24","v":0},{"$f":"CN755 / Discounting!CN$24","v":0},{"$f":"CO755 / Discounting!CO$24","v":0},{"$f":"CP755 / Discounting!CP$24","v":0},{"$f":"CQ755 / Discounting!CQ$24","v":0},{"$f":"CR755 / Discounting!CR$24","v":0},{"$f":"CS755 / Discounting!CS$24","v":0},{"$f":"CT755 / Discounting!CT$24","v":0},{"$f":"CU755 / Discounting!CU$24","v":0},{"$f":"CV755 / Discounting!CV$24","v":0}]
[{"$nulls":4},"As a proportion of government revenues",null,"%",{"$f":"H764 / H706","v":0},null,{"$f":"IFERROR(J764 / J706, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AP764 / AP706, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BV764 / BV706, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Take or Pay Penalties match DCF sheets",{"$f":"SUM(I752:I754)","v":0}]
[]
["Error Checks"]
[]
[{"$nulls":4},"Revenues and Costs match DCF sheets",{"$f":"F130","v":0}]
[{"$nulls":4},"Contractor Returns match DCF sheets",{"$f":"F184","v":0}]
[{"$nulls":4},"Lender Returns match DCF sheets",{"$f":"F238","v":0}]
[{"$nulls":4},"TPDC Returns match DCF sheets",{"$f":"F369","v":0}]
[{"$nulls":4},"Government Revenue Totals equal DCF sheet Totals",{"$f":"F441","v":0}]
[{"$nulls":4},"Pre- and Post-Tax Cash Flows match",{"$f":"F740","v":-7.152557373046875E-7}]
[{"$nulls":4},"Take or Pay Penalties match DCF sheets",{"$f":"F767","v":0}]
[]
[{"$nulls":4},"All Error Checks",{"$f":"SUM(F771:F777)","v":-7.152557373046875E-7}]

{"sheet":"Sector results","index":12,"n_rows":85,"n_cols":100,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
["Sector results"]
[]
[{"$nulls":9},{"$f":"J4 - Inputs!$C$3","v":-10},{"$f":"K4 - Inputs!$C$3","v":-9},{"$f":"L4 - Inputs!$C$3","v":-8},{"$f":"M4 - Inputs!$C$3","v":-7},{"$f":"N4 - Inputs!$C$3","v":-6},{"$f":"O4 - Inputs!$C$3","v":-5},{"$f":"P4 - Inputs!$C$3","v":-4},{"$f":"Q4 - Inputs!$C$3","v":-3},{"$f":"R4 - Inputs!$C$3","v":-2},{"$f":"S4 - Inputs!$C$3","v":-1},{"$f":"T4 - Inputs!$C$3","v":0},{"$f":"U4 - Inputs!$C$3","v":1},{"$f":"V4 - Inputs!$C$3","v":2},{"$f":"W4 - Inputs!$C$3","v":3},{"$f":"X4 - Inputs!$C$3","v":4},{"$f":"Y4 - Inputs!$C$3","v":5},{"$f":"Z4 - Inputs!$C$3","v":6},{"$f":"AA4 - Inputs!$C$3","v":7},{"$f":"AB4 - Inputs!$C$3","v":8},{"$f":"AC4 - Inputs!$C$3","v":9},{"$f":"AD4 - Inputs!$C$3","v":10},{"$f":"AE4 - Inputs!$C$3","v":11},{"$f":"AF4 - Inputs!$C$3","v":12},{"$f":"AG4 - Inputs!$C$3","v":13},{"$f":"AH4 - Inputs!$C$3","v":14},{"$f":"AI4 - Inputs!$C$3","v":15},{"$f":"AJ4 - Inputs!$C$3","v":16},{"$f":"AK4 - Inputs!$C$3","v":17},{"$f":"AL4 - Inputs!$C$3","v":18},{"$f":"AM4 - Inputs!$C$3","v":19},{"$f":"AN4 - Inputs!$C$3","v":20},{"$f":"AO4 - Inputs!$C$3","v":21},{"$f":"AP4 - Inputs!$C$3","v":22},{"$f":"AQ4 - Inputs!$C$3","v":23},{"$f":"AR4 - Inputs!$C$3","v":24},{"$f":"AS4 - Inputs!$C$3","v":25},{"$f":"AT4 - Inputs!$C$3","v":26},{"$f":"AU4 - Inputs!$C$3","v":27},{"$f":"AV4 - Inputs!$C$3","v":28},{"$f":"AW4 - Inputs!$C$3","v":29},{"$f":"AX4 - Inputs!$C$3","v":30},{"$f":"AY4 - Inputs!$C$3","v":31},{"$f":"AZ4 - Inputs!$C$3","v":32},{"$f":"BA4 - Inputs!$C$3","v":33},{"$f":"BB4 - Inputs!$C$3","v":34},{"$f":"BC4 - Inputs!$C$3","v":35},{"$f":"BD4 - Inputs!$C$3","v":36},{"$f":"BE4 - Inputs!$C$3","v":37},{"$f":"BF4 - Inputs!$C$3","v":38},{"$f":"BG4 - Inputs!$C$3","v":39},{"$f":"BH4 - Inputs!$C$3","v":40},{"$f":"BI4 - Inputs!$C$3","v":41},{"$f":"BJ4 - Inputs!$C$3","v":42},{"$f":"BK4 - Inputs!$C$3","v":43},{"$f":"BL4 - Inputs!$C$3","v":44},{"$f":"BM4 - Inputs!$C$3","v":45},{"$f":"BN4 - Inputs!$C$3","v":46},{"$f":"BO4 - Inputs!$C$3","v":47},{"$f":"BP4 - Inputs!$C$3","v":48},{"$f":"BQ4 - Inputs!$C$3","v":49},{"$f":"BR4 - Inputs!$C$3","v":50},{"$f":"BS4 - Inputs!$C$3","v":51},{"$f":"BT4 - Inputs!$C$3","v":52},{"$f":"BU4 - Inputs!$C$3","v":53},{"$f":"BV4 - Inputs!$C$3","v":54},{"$f":"BW4 - Inputs!$C$3","v":55},{"$f":"BX4 - Inputs!$C$3","v":56},{"$f":"BY4 - Inputs!$C$3","v":57},{"$f":"BZ4 - Inputs!$C$3","v":58},{"$f":"CA4 - Inputs!$C$3","v":59},{"$f":"CB4 - Inputs!$C$3","v":60},{"$f":"CC4 - Inputs!$C$3","v":61},{"$f":"CD4 - Inputs!$C$3","v":62},{"$f":"CE4 - Inputs!$C$3","v":63},{"$f":"CF4 - Inputs!$C$3","v":64},{"$f":"CG4 - Inputs!$C$3","v":65},{"$f":"CH4 - Inputs!$C$3","v":66},{"$f":"CI4 - Inputs!$C$3","v":67},{"$f":"CJ4 - Inputs!$C$3","v":68},{"$f":"CK4 - Inputs!$C$3","v":69},{"$f":"CL4 - Inputs!$C$3","v":70},{"$f":"CM4 - Inputs!$C$3","v":71},{"$f":"CN4 - Inputs!$C$3","v":72},{"$f":"CO4 - Inputs!$C$3","v":73},{"$f":"CP4 - Inputs!$C$3","v":74},{"$f":"CQ4 - Inputs!$C$3","v":75},{"$f":"CR4 - Inputs!$C$3","v":76},{"$f":"CS4 - Inputs!$C$3","v":77},{"$f":"CT4 - Inputs!$C$3","v":78},{"$f":"CU4 - Inputs!$C$3","v":79},{"$f":"CV4 - Inputs!$C$3","v":80}]
[{"$nulls":5},"Constant","Unit","Total",null,2010,{"$f":"J4 + 1","v":2011},{"$f":"K4 + 1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BW4 + 1","v":2076},2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Sheet Switches"]
[]
[{"$nulls":4},"Include cash flow irrespective of investment decision?",{"$f":"IF(Dashboard!F27 = \"Yes\", 1, 0)","v":1}]
[]
[{"$nulls":4},"Projects that Proceed"]
[{"$nulls":4},"Onshore",true]
[{"$nulls":4},"Offshore project",{"$f":"Dashboard!F16 > 0","v":false}]
[]
[{"$nulls":4},"Project Cash Flows to be included"]
[{"$nulls":4},"Onshore",1]
[{"$nulls":4},"Offshore project",{"$f":"IF(AND(F7 = 0, F11 = FALSE), 0, 1)","v":1}]
[]
["TPDC Returns"]
[]
[{"$nulls":4},"TPDC Post-Tax Return","Cash flow included"]
[{"$nulls":4},"Offshore project",{"$f":"F15","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J20:CV20)","v":11619663759.416174},{"$f":"('Offshore project'!H348  * F20) - H20","v":0},{"$f":"'Offshore project'!J348 * $F$20","v":0},{"$f":"'Offshore project'!K348 * $F$20","v":0},{"$f":"'Offshore project'!L348 * $F$20","v":0},{"$f":"'Offshore project'!M348 * $F$20","v":0},{"$f":"'Offshore project'!N348 * $F$20","v":0},{"$f":"'Offshore project'!O348 * $F$20","v":0},{"$f":"'Offshore project'!P348 * $F$20","v":0},{"$f":"'Offshore project'!Q348 * $F$20","v":0},{"$f":"'Offshore project'!R348 * $F$20","v":0},{"$f":"'Offshore project'!S348 * $F$20","v":0},{"$f":"'Offshore project'!T348 * $F$20","v":0},{"$f":"'Offshore project'!U348 * $F$20","v":0},{"$f":"'Offshore project'!V348 * $F$20","v":0},{"$f":"'Offshore project'!W348 * $F$20","v":0},{"$f":"'Offshore project'!X348 * $F$20","v":0},{"$f":"'Offshore project'!Y348 * $F$20","v":0},{"$f":"'Offshore project'!Z348 * $F$20","v":0},{"$f":"'Offshore project'!AA348 * $F$20","v":0},{"$f":"'Offshore project'!AB348 * $F$20","v":0},{"$f":"'Offshore project'!AC348 * $F$20","v":0},{"$f":"'Offshore project'!AD348 * $F$20","v":0},{"$f":"'Offshore project'!AE348 * $F$20","v":0},{"$f":"'Offshore project'!AF348 * $F$20","v":39291755.936499089},{"$f":"'Offshore project'!AG348 * $F$20","v":255493030.79296225},{"$f":"'Offshore project'!AH348 * $F$20","v":257250933.89001918},{"$f":"'Offshore project'!AI348 * $F$20","v":253564141.69906807},{"$f":"'Offshore project'!AJ348 * $F$20","v":255253783.27640069},{"$f":"'Offshore project'!AK348 * $F$20","v":256910294.62672687},{"$f":"'Offshore project'!AL348 * $F$20","v":262380670.89953524},{"$f":"'Offshore project'!AM348 * $F$20","v":278459717.08270514},{"$f":"'Offshore project'!AN348 * $F$20","v":280237341.33797777},{"$f":"'Offshore project'!AO348 * $F$20","v":280382586.21599084},{"$f":"'Offshore project'!AP348 * $F$20","v":280189851.67878717},{"$f":"'Offshore project'!AQ348 * $F$20","v":280950093.25701922},{"$f":"'Offshore project'!AR348 * $F$20","v":286223711.05332428},{"$f":"'Offshore project'!AS348 * $F$20","v":471514232.00236392},{"$f":"'Offshore project'!AT348 * $F$20","v":471517160.53734088},{"$f":"'Offshore project'!AU348 * $F$20","v":471520031.6500634},{"$f":"'Offshore project'!AV348 * $F$20","v":476956584.8136735},{"$f":"'Offshore project'!AW348 * $F$20","v":476959344.4375897},{"$f":"'Offshore project'!AX348 * $F$20","v":475875448.09333241},{"$f":"'Offshore project'!AY348 * $F$20","v":476492473.83015132},{"$f":"'Offshore project'!AZ348 * $F$20","v":471533564.5236252},{"$f":"'Offshore project'!BA348 * $F$20","v":471231471.49356902},{"$f":"'Offshore project'!BB348 * $F$20","v":471538613.46596235},{"$f":"'Offshore project'!BC348 * $F$20","v":479041063.9330256},{"$f":"'Offshore project'!BD348 * $F$20","v":479043466.35171509},{"$f":"'Offshore project'!BE348 * $F$20","v":479045821.66415572},{"$f":"'Offshore project'!BF348 * $F$20","v":479048130.79399949},{"$f":"'Offshore project'!BG348 * $F$20","v":491895846.50660783},{"$f":"'Offshore project'!BH348 * $F$20","v":314344037.61972296},{"$f":"'Offshore project'!BI348 * $F$20","v":251351503.12842917},{"$f":"'Offshore project'!BJ348 * $F$20","v":251866944.1846973},{"$f":"'Offshore project'!BK348 * $F$20","v":252021417.21856105},{"$f":"'Offshore project'!BL348 * $F$20","v":140278691.42057306},{"$f":"'Offshore project'!BM348 * $F$20","v":0},{"$f":"'Offshore project'!BN348 * $F$20","v":0},{"$f":"'Offshore project'!BO348 * $F$20","v":0},{"$f":"'Offshore project'!BP348 * $F$20","v":0},{"$f":"'Offshore project'!BQ348 * $F$20","v":0},{"$f":"'Offshore project'!BR348 * $F$20","v":0},{"$f":"'Offshore project'!BS348 * $F$20","v":0},{"$f":"'Offshore project'!BT348 * $F$20","v":0},{"$f":"'Offshore project'!BU348 * $F$20","v":0},{"$f":"'Offshore project'!BV348 * $F$20","v":0},{"$f":"'Offshore project'!BW348 * $F$20","v":0},{"$f":"'Offshore project'!BX348 * $F$20","v":0},{"$f":"'Offshore project'!BY348 * $F$20","v":0},{"$f":"'Offshore project'!BZ348 * $F$20","v":0},{"$f":"'Offshore project'!CA348 * $F$20","v":0},{"$f":"'Offshore project'!CB348 * $F$20","v":0},{"$f":"'Offshore project'!CC348 * $F$20","v":0},{"$f":"'Offshore project'!CD348 * $F$20","v":0},{"$f":"'Offshore project'!CE348 * $F$20","v":0},{"$f":"'Offshore project'!CF348 * $F$20","v":0},{"$f":"'Offshore project'!CG348 * $F$20","v":0},{"$f":"'Offshore project'!CH348 * $F$20","v":0},{"$f":"'Offshore project'!CI348 * $F$20","v":0},{"$f":"'Offshore project'!CJ348 * $F$20","v":0},{"$f":"'Offshore project'!CK348 * $F$20","v":0},{"$f":"'Offshore project'!CL348 * $F$20","v":0},{"$f":"'Offshore project'!CM348 * $F$20","v":0},{"$f":"'Offshore project'!CN348 * $F$20","v":0},{"$f":"'Offshore project'!CO348 * $F$20","v":0},{"$f":"'Offshore project'!CP348 * $F$20","v":0},{"$f":"'Offshore project'!CQ348 * $F$20","v":0},{"$f":"'Offshore project'!CR348 * $F$20","v":0},{"$f":"'Offshore project'!CS348 * $F$20","v":0},{"$f":"'Offshore project'!CT348 * $F$20","v":0},{"$f":"'Offshore project'!CU348 * $F$20","v":0},{"$f":"'Offshore project'!CV348 * $F$20","v":0}]
[]
[{"$nulls":4},"TPDC Post-Tax Return NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J22:CV22)","v":11619663759.416174},null,{"$f":"SUM(J20:J20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39291755.936499089,255493030.79296225,257250933.89001918,253564141.69906807,255253783.27640069,256910294.62672687,262380670.89953524,278459717.08270514,280237341.33797777,280382586.21599084,{"$f":"SUM(AP20:AP20)","v":280189851.67878717},280950093.25701922,286223711.05332428,471514232.00236392,471517160.53734088,471520031.6500634,476956584.8136735,476959344.4375897,475875448.09333241,476492473.83015132,471533564.5236252,471231471.49356902,471538613.46596235,479041063.9330256,479043466.35171509,479045821.66415572,479048130.79399949,491895846.50660783,314344037.61972296,251351503.12842917,251866944.1846973,252021417.21856105,140278691.42057306,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV20:BV20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Post-Tax Return NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J23:CV23)","v":11619663759.416174},null,{"$f":"J22 * Discounting!J$12","v":0},{"$f":"K22 * Discounting!K$12","v":0},{"$f":"L22 * Discounting!L$12","v":0},{"$f":"M22 * Discounting!M$12","v":0},{"$f":"N22 * Discounting!N$12","v":0},{"$f":"O22 * Discounting!O$12","v":0},{"$f":"P22 * Discounting!P$12","v":0},{"$f":"Q22 * Discounting!Q$12","v":0},{"$f":"R22 * Discounting!R$12","v":0},{"$f":"S22 * Discounting!S$12","v":0},{"$f":"T22 * Discounting!T$12","v":0},{"$f":"U22 * Discounting!U$12","v":0},{"$f":"V22 * Discounting!V$12","v":0},{"$f":"W22 * Discounting!W$12","v":0},{"$f":"X22 * Discounting!X$12","v":0},{"$f":"Y22 * Discounting!Y$12","v":0},{"$f":"Z22 * Discounting!Z$12","v":0},{"$f":"AA22 * Discounting!AA$12","v":0},{"$f":"AB22 * Discounting!AB$12","v":0},{"$f":"AC22 * Discounting!AC$12","v":0},{"$f":"AD22 * Discounting!AD$12","v":0},{"$f":"AE22 * Discounting!AE$12","v":0},{"$f":"AF22 * Discounting!AF$12","v":39291755.936499089},{"$f":"AG22 * Discounting!AG$12","v":255493030.79296225},{"$f":"AH22 * Discounting!AH$12","v":257250933.89001918},{"$f":"AI22 * Discounting!AI$12","v":253564141.69906807},{"$f":"AJ22 * Discounting!AJ$12","v":255253783.27640069},{"$f":"AK22 * Discounting!AK$12","v":256910294.62672687},{"$f":"AL22 * Discounting!AL$12","v":262380670.89953524},{"$f":"AM22 * Discounting!AM$12","v":278459717.08270514},{"$f":"AN22 * Discounting!AN$12","v":280237341.33797777},{"$f":"AO22 * Discounting!AO$12","v":280382586.21599084},{"$f":"AP22 * Discounting!AP$12","v":280189851.67878717},{"$f":"AQ22 * Discounting!AQ$12","v":280950093.25701922},{"$f":"AR22 * Discounting!AR$12","v":286223711.05332428},{"$f":"AS22 * Discounting!AS$12","v":471514232.00236392},{"$f":"AT22 * Discounting!AT$12","v":471517160.53734088},{"$f":"AU22 * Discounting!AU$12","v":471520031.6500634},{"$f":"AV22 * Discounting!AV$12","v":476956584.8136735},{"$f":"AW22 * Discounting!AW$12","v":476959344.4375897},{"$f":"AX22 * Discounting!AX$12","v":475875448.09333241},{"$f":"AY22 * Discounting!AY$12","v":476492473.83015132},{"$f":"AZ22 * Discounting!AZ$12","v":471533564.5236252},{"$f":"BA22 * Discounting!BA$12","v":471231471.49356902},{"$f":"BB22 * Discounting!BB$12","v":471538613.46596235},{"$f":"BC22 * Discounting!BC$12","v":479041063.9330256},{"$f":"BD22 * Discounting!BD$12","v":479043466.35171509},{"$f":"BE22 * Discounting!BE$12","v":479045821.66415572},{"$f":"BF22 * Discounting!BF$12","v":479048130.79399949},{"$f":"BG22 * Discounting!BG$12","v":491895846.50660783},{"$f":"BH22 * Discounting!BH$12","v":314344037.61972296},{"$f":"BI22 * Discounting!BI$12","v":251351503.12842917},{"$f":"BJ22 * Discounting!BJ$12","v":251866944.1846973},{"$f":"BK22 * Discounting!BK$12","v":252021417.21856105},{"$f":"BL22 * Discounting!BL$12","v":140278691.42057306},{"$f":"BM22 * Discounting!BM$12","v":0},{"$f":"BN22 * Discounting!BN$12","v":0},{"$f":"BO22 * Discounting!BO$12","v":0},{"$f":"BP22 * Discounting!BP$12","v":0},{"$f":"BQ22 * Discounting!BQ$12","v":0},{"$f":"BR22 * Discounting!BR$12","v":0},{"$f":"BS22 * Discounting!BS$12","v":0},{"$f":"BT22 * Discounting!BT$12","v":0},{"$f":"BU22 * Discounting!BU$12","v":0},{"$f":"BV22 * Discounting!BV$12","v":0},{"$f":"BW22 * Discounting!BW$12","v":0},{"$f":"BX22 * Discounting!BX$12","v":0},{"$f":"BY22 * Discounting!BY$12","v":0},{"$f":"BZ22 * Discounting!BZ$12","v":0},{"$f":"CA22 * Discounting!CA$12","v":0},{"$f":"CB22 * Discounting!CB$12","v":0},{"$f":"CC22 * Discounting!CC$12","v":0},{"$f":"CD22 * Discounting!CD$12","v":0},{"$f":"CE22 * Discounting!CE$12","v":0},{"$f":"CF22 * Discounting!CF$12","v":0},{"$f":"CG22 * Discounting!CG$12","v":0},{"$f":"CH22 * Discounting!CH$12","v":0},{"$f":"CI22 * Discounting!CI$12","v":0},{"$f":"CJ22 * Discounting!CJ$12","v":0},{"$f":"CK22 * Discounting!CK$12","v":0},{"$f":"CL22 * Discounting!CL$12","v":0},{"$f":"CM22 * Discounting!CM$12","v":0},{"$f":"CN22 * Discounting!CN$12","v":0},{"$f":"CO22 * Discounting!CO$12","v":0},{"$f":"CP22 * Discounting!CP$12","v":0},{"$f":"CQ22 * Discounting!CQ$12","v":0},{"$f":"CR22 * Discounting!CR$12","v":0},{"$f":"CS22 * Discounting!CS$12","v":0},{"$f":"CT22 * Discounting!CT$12","v":0},{"$f":"CU22 * Discounting!CU$12","v":0},{"$f":"CV22 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Post-Tax Return NPV\"&Inputs!C482*100","v":"TPDC Post-Tax Return NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J26:CV26)","v":1575276514.29761},null,{"$f":"J23 / Discounting!J$23","v":0},{"$f":"K23 / Discounting!K$23","v":0},{"$f":"L23 / Discounting!L$23","v":0},{"$f":"M23 / Discounting!M$23","v":0},{"$f":"N23 / Discounting!N$23","v":0},{"$f":"O23 / Discounting!O$23","v":0},{"$f":"P23 / Discounting!P$23","v":0},{"$f":"Q23 / Discounting!Q$23","v":0},{"$f":"R23 / Discounting!R$23","v":0},{"$f":"S23 / Discounting!S$23","v":0},{"$f":"T23 / Discounting!T$23","v":0},{"$f":"U23 / Discounting!U$23","v":0},{"$f":"V23 / Discounting!V$23","v":0},{"$f":"W23 / Discounting!W$23","v":0},{"$f":"X23 / Discounting!X$23","v":0},{"$f":"Y23 / Discounting!Y$23","v":0},{"$f":"Z23 / Discounting!Z$23","v":0},{"$f":"AA23 / Discounting!AA$23","v":0},{"$f":"AB23 / Discounting!AB$23","v":0},{"$f":"AC23 / Discounting!AC$23","v":0},{"$f":"AD23 / Discounting!AD$23","v":0},{"$f":"AE23 / Discounting!AE$23","v":0},{"$f":"AF23 / Discounting!AF$23","v":20162883.538354058},{"$f":"AG23 / Discounting!AG$23","v":119189384.45706949},{"$f":"AH23 / Discounting!AH$23","v":109099508.38685462},{"$f":"AI23 / Discounting!AI$23","v":97759953.272034511},{"$f":"AJ23 / Discounting!AJ$23","v":89464893.857923836},{"$f":"AK23 / Discounting!AK$23","v":81859537.255122572},{"$f":"AL23 / Discounting!AL$23","v":76002334.291009843},{"$f":"AM23 / Discounting!AM$23","v":73327146.573104829},{"$f":"AN23 / Discounting!AN$23","v":67086591.452664256},{"$f":"AO23 / Discounting!AO$23","v":61019419.928792886},{"$f":"AP23 / Discounting!AP$23","v":55434068.434567578},{"$f":"AQ23 / Discounting!AQ$23","v":50531343.798088193},{"$f":"AR23 / Discounting!AR$23","v":46799863.921250284},{"$f":"AS23 / Discounting!AS$23","v":70087586.109849066},{"$f":"AT23 / Discounting!AT$23","v":63716383.107193485},{"$f":"AU23 / Discounting!AU$23","v":57924337.347540803},{"$f":"AV23 / Discounting!AV$23","v":53265632.739826828},{"$f":"AW23 / Discounting!AW$23","v":48423582.663219988},{"$f":"AX23 / Discounting!AX$23","v":43921399.489731751},{"$f":"AY23 / Discounting!AY$23","v":39980316.81455671},{"$f":"AZ23 / Discounting!AZ$23","v":35967488.439419024},{"$f":"BA23 / Discounting!BA$23","v":32676768.62054519},{"$f":"BB23 / Discounting!BB$23","v":29725515.339710236},{"$f":"BC23 / Discounting!BC$23","v":27453150.345854007},{"$f":"BD23 / Discounting!BD$23","v":24957534.568175931},{"$f":"BE23 / Discounting!BE$23","v":22688779.342596751},{"$f":"BF23 / Discounting!BF$23","v":20626262.462383769},{"$f":"BG23 / Discounting!BG$23","v":19254039.572534025},{"$f":"BH23 / Discounting!BH$23","v":11185650.529853422},{"$f":"BI23 / Discounting!BI$23","v":8131016.1006955253},{"$f":"BJ23 / Discounting!BJ$23","v":7406991.0894767726},{"$f":"BK23 / Discounting!BK$23","v":6737758.0785681512},{"$f":"BL23 / Discounting!BL$23","v":3409392.3690413199},{"$f":"BM23 / Discounting!BM$23","v":0},{"$f":"BN23 / Discounting!BN$23","v":0},{"$f":"BO23 / Discounting!BO$23","v":0},{"$f":"BP23 / Discounting!BP$23","v":0},{"$f":"BQ23 / Discounting!BQ$23","v":0},{"$f":"BR23 / Discounting!BR$23","v":0},{"$f":"BS23 / Discounting!BS$23","v":0},{"$f":"BT23 / Discounting!BT$23","v":0},{"$f":"BU23 / Discounting!BU$23","v":0},{"$f":"BV23 / Discounting!BV$23","v":0},{"$f":"BW23 / Discounting!BW$23","v":0},{"$f":"BX23 / Discounting!BX$23","v":0},{"$f":"BY23 / Discounting!BY$23","v":0},{"$f":"BZ23 / Discounting!BZ$23","v":0},{"$f":"CA23 / Discounting!CA$23","v":0},{"$f":"CB23 / Discounting!CB$23","v":0},{"$f":"CC23 / Discounting!CC$23","v":0},{"$f":"CD23 / Discounting!CD$23","v":0},{"$f":"CE23 / Discounting!CE$23","v":0},{"$f":"CF23 / Discounting!CF$23","v":0},{"$f":"CG23 / Discounting!CG$23","v":0},{"$f":"CH23 / Discounting!CH$23","v":0},{"$f":"CI23 / Discounting!CI$23","v":0},{"$f":"CJ23 / Discounting!CJ$23","v":0},{"$f":"CK23 / Discounting!CK$23","v":0},{"$f":"CL23 / Discounting!CL$23","v":0},{"$f":"CM23 / Discounting!CM$23","v":0},{"$f":"CN23 / Discounting!CN$23","v":0},{"$f":"CO23 / Discounting!CO$23","v":0},{"$f":"CP23 / Discounting!CP$23","v":0},{"$f":"CQ23 / Discounting!CQ$23","v":0},{"$f":"CR23 / Discounting!CR$23","v":0},{"$f":"CS23 / Discounting!CS$23","v":0},{"$f":"CT23 / Discounting!CT$23","v":0},{"$f":"CU23 / Discounting!CU$23","v":0},{"$f":"CV23 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J27:CV27)","v":1575276514.29761},null,{"$f":"J22 / Discounting!J$23","v":0},{"$f":"K22 / Discounting!K$23","v":0},{"$f":"L22 / Discounting!L$23","v":0},{"$f":"M22 / Discounting!M$23","v":0},{"$f":"N22 / Discounting!N$23","v":0},{"$f":"O22 / Discounting!O$23","v":0},{"$f":"P22 / Discounting!P$23","v":0},{"$f":"Q22 / Discounting!Q$23","v":0},{"$f":"R22 / Discounting!R$23","v":0},{"$f":"S22 / Discounting!S$23","v":0},{"$f":"T22 / Discounting!T$23","v":0},{"$f":"U22 / Discounting!U$23","v":0},{"$f":"V22 / Discounting!V$23","v":0},{"$f":"W22 / Discounting!W$23","v":0},{"$f":"X22 / Discounting!X$23","v":0},{"$f":"Y22 / Discounting!Y$23","v":0},{"$f":"Z22 / Discounting!Z$23","v":0},{"$f":"AA22 / Discounting!AA$23","v":0},{"$f":"AB22 / Discounting!AB$23","v":0},{"$f":"AC22 / Discounting!AC$23","v":0},{"$f":"AD22 / Discounting!AD$23","v":0},{"$f":"AE22 / Discounting!AE$23","v":0},{"$f":"AF22 / Discounting!AF$23","v":20162883.538354058},{"$f":"AG22 / Discounting!AG$23","v":119189384.45706949},{"$f":"AH22 / Discounting!AH$23","v":109099508.38685462},{"$f":"AI22 / Discounting!AI$23","v":97759953.272034511},{"$f":"AJ22 / Discounting!AJ$23","v":89464893.857923836},{"$f":"AK22 / Discounting!AK$23","v":81859537.255122572},{"$f":"AL22 / Discounting!AL$23","v":76002334.291009843},{"$f":"AM22 / Discounting!AM$23","v":73327146.573104829},{"$f":"AN22 / Discounting!AN$23","v":67086591.452664256},{"$f":"AO22 / Discounting!AO$23","v":61019419.928792886},{"$f":"AP22 / Discounting!AP$23","v":55434068.434567578},{"$f":"AQ22 / Discounting!AQ$23","v":50531343.798088193},{"$f":"AR22 / Discounting!AR$23","v":46799863.921250284},{"$f":"AS22 / Discounting!AS$23","v":70087586.109849066},{"$f":"AT22 / Discounting!AT$23","v":63716383.107193485},{"$f":"AU22 / Discounting!AU$23","v":57924337.347540803},{"$f":"AV22 / Discounting!AV$23","v":53265632.739826828},{"$f":"AW22 / Discounting!AW$23","v":48423582.663219988},{"$f":"AX22 / Discounting!AX$23","v":43921399.489731751},{"$f":"AY22 / Discounting!AY$23","v":39980316.81455671},{"$f":"AZ22 / Discounting!AZ$23","v":35967488.439419024},{"$f":"BA22 / Discounting!BA$23","v":32676768.62054519},{"$f":"BB22 / Discounting!BB$23","v":29725515.339710236},{"$f":"BC22 / Discounting!BC$23","v":27453150.345854007},{"$f":"BD22 / Discounting!BD$23","v":24957534.568175931},{"$f":"BE22 / Discounting!BE$23","v":22688779.342596751},{"$f":"BF22 / Discounting!BF$23","v":20626262.462383769},{"$f":"BG22 / Discounting!BG$23","v":19254039.572534025},{"$f":"BH22 / Discounting!BH$23","v":11185650.529853422},{"$f":"BI22 / Discounting!BI$23","v":8131016.1006955253},{"$f":"BJ22 / Discounting!BJ$23","v":7406991.0894767726},{"$f":"BK22 / Discounting!BK$23","v":6737758.0785681512},{"$f":"BL22 / Discounting!BL$23","v":3409392.3690413199},{"$f":"BM22 / Discounting!BM$23","v":0},{"$f":"BN22 / Discounting!BN$23","v":0},{"$f":"BO22 / Discounting!BO$23","v":0},{"$f":"BP22 / Discounting!BP$23","v":0},{"$f":"BQ22 / Discounting!BQ$23","v":0},{"$f":"BR22 / Discounting!BR$23","v":0},{"$f":"BS22 / Discounting!BS$23","v":0},{"$f":"BT22 / Discounting!BT$23","v":0},{"$f":"BU22 / Discounting!BU$23","v":0},{"$f":"BV22 / Discounting!BV$23","v":0},{"$f":"BW22 / Discounting!BW$23","v":0},{"$f":"BX22 / Discounting!BX$23","v":0},{"$f":"BY22 / Discounting!BY$23","v":0},{"$f":"BZ22 / Discounting!BZ$23","v":0},{"$f":"CA22 / Discounting!CA$23","v":0},{"$f":"CB22 / Discounting!CB$23","v":0},{"$f":"CC22 / Discounting!CC$23","v":0},{"$f":"CD22 / Discounting!CD$23","v":0},{"$f":"CE22 / Discounting!CE$23","v":0},{"$f":"CF22 / Discounting!CF$23","v":0},{"$f":"CG22 / Discounting!CG$23","v":0},{"$f":"CH22 / Discounting!CH$23","v":0},{"$f":"CI22 / Discounting!CI$23","v":0},{"$f":"CJ22 / Discounting!CJ$23","v":0},{"$f":"CK22 / Discounting!CK$23","v":0},{"$f":"CL22 / Discounting!CL$23","v":0},{"$f":"CM22 / Discounting!CM$23","v":0},{"$f":"CN22 / Discounting!CN$23","v":0},{"$f":"CO22 / Discounting!CO$23","v":0},{"$f":"CP22 / Discounting!CP$23","v":0},{"$f":"CQ22 / Discounting!CQ$23","v":0},{"$f":"CR22 / Discounting!CR$23","v":0},{"$f":"CS22 / Discounting!CS$23","v":0},{"$f":"CT22 / Discounting!CT$23","v":0},{"$f":"CU22 / Discounting!CU$23","v":0},{"$f":"CV22 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J28:CV28)","v":978122777.44168544},null,{"$f":"J22 / Discounting!J$24","v":0},{"$f":"K22 / Discounting!K$24","v":0},{"$f":"L22 / Discounting!L$24","v":0},{"$f":"M22 / Discounting!M$24","v":0},{"$f":"N22 / Discounting!N$24","v":0},{"$f":"O22 / Discounting!O$24","v":0},{"$f":"P22 / Discounting!P$24","v":0},{"$f":"Q22 / Discounting!Q$24","v":0},{"$f":"R22 / Discounting!R$24","v":0},{"$f":"S22 / Discounting!S$24","v":0},{"$f":"T22 / Discounting!T$24","v":0},{"$f":"U22 / Discounting!U$24","v":0},{"$f":"V22 / Discounting!V$24","v":0},{"$f":"W22 / Discounting!W$24","v":0},{"$f":"X22 / Discounting!X$24","v":0},{"$f":"Y22 / Discounting!Y$24","v":0},{"$f":"Z22 / Discounting!Z$24","v":0},{"$f":"AA22 / Discounting!AA$24","v":0},{"$f":"AB22 / Discounting!AB$24","v":0},{"$f":"AC22 / Discounting!AC$24","v":0},{"$f":"AD22 / Discounting!AD$24","v":0},{"$f":"AE22 / Discounting!AE$24","v":0},{"$f":"AF22 / Discounting!AF$24","v":12519564.323322458},{"$f":"AG22 / Discounting!AG$24","v":74007230.291689858},{"$f":"AH22 / Discounting!AH$24","v":67742211.092669129},{"$f":"AI22 / Discounting!AI$24","v":60701239.527872831},{"$f":"AJ22 / Discounting!AJ$24","v":55550660.261608936},{"$f":"AK22 / Discounting!AK$24","v":50828332.177460909},{"$f":"AL22 / Discounting!AL$24","v":47191469.963558026},{"$f":"AM22 / Discounting!AM$24","v":45530388.866324842},{"$f":"AN22 / Discounting!AN$24","v":41655495.124317288},{"$f":"AO22 / Discounting!AO$24","v":37888258.954488248},{"$f":"AP22 / Discounting!AP$24","v":34420195.114943445},{"$f":"AQ22 / Discounting!AQ$24","v":31375988.847065948},{"$f":"AR22 / Discounting!AR$24","v":29059033.424971141},{"$f":"AS22 / Discounting!AS$24","v":43518876.697349936},{"$f":"AT22 / Discounting!AT$24","v":39562860.899462573},{"$f":"AU22 / Discounting!AU$24","v":35966456.183159865},{"$f":"AV22 / Discounting!AV$24","v":33073767.154396318},{"$f":"AW22 / Discounting!AW$24","v":30067235.014510915},{"$f":"AX22 / Discounting!AX$24","v":27271733.481773928},{"$f":"AY22 / Discounting!AY$24","v":24824631.212818734},{"$f":"AZ22 / Discounting!AZ$24","v":22332980.508918922},{"$f":"BA22 / Discounting!BA$24","v":20289702.405166797},{"$f":"BB22 / Discounting!BB$24","v":18457206.313348088},{"$f":"BC22 / Discounting!BC$24","v":17046246.43488957},{"$f":"BD22 / Discounting!BD$24","v":15496665.384366397},{"$f":"BE22 / Discounting!BE$24","v":14087946.888002399},{"$f":"BF22 / Discounting!BF$24","v":12807286.177908715},{"$f":"BG22 / Discounting!BG$24","v":11955243.725611154},{"$f":"BH22 / Discounting!BH$24","v":6945408.9262739252},{"$f":"BI22 / Discounting!BI$24","v":5048721.2750591571},{"$f":"BJ22 / Discounting!BJ$24","v":4599158.7071652887},{"$f":"BK22 / Discounting!BK$24","v":4183617.6605970459},{"$f":"BL22 / Discounting!BL$24","v":2116964.4206129229},{"$f":"BM22 / Discounting!BM$24","v":0},{"$f":"BN22 / Discounting!BN$24","v":0},{"$f":"BO22 / Discounting!BO$24","v":0},{"$f":"BP22 / Discounting!BP$24","v":0},{"$f":"BQ22 / Discounting!BQ$24","v":0},{"$f":"BR22 / Discounting!BR$24","v":0},{"$f":"BS22 / Discounting!BS$24","v":0},{"$f":"BT22 / Discounting!BT$24","v":0},{"$f":"BU22 / Discounting!BU$24","v":0},{"$f":"BV22 / Discounting!BV$24","v":0},{"$f":"BW22 / Discounting!BW$24","v":0},{"$f":"BX22 / Discounting!BX$24","v":0},{"$f":"BY22 / Discounting!BY$24","v":0},{"$f":"BZ22 / Discounting!BZ$24","v":0},{"$f":"CA22 / Discounting!CA$24","v":0},{"$f":"CB22 / Discounting!CB$24","v":0},{"$f":"CC22 / Discounting!CC$24","v":0},{"$f":"CD22 / Discounting!CD$24","v":0},{"$f":"CE22 / Discounting!CE$24","v":0},{"$f":"CF22 / Discounting!CF$24","v":0},{"$f":"CG22 / Discounting!CG$24","v":0},{"$f":"CH22 / Discounting!CH$24","v":0},{"$f":"CI22 / Discounting!CI$24","v":0},{"$f":"CJ22 / Discounting!CJ$24","v":0},{"$f":"CK22 / Discounting!CK$24","v":0},{"$f":"CL22 / Discounting!CL$24","v":0},{"$f":"CM22 / Discounting!CM$24","v":0},{"$f":"CN22 / Discounting!CN$24","v":0},{"$f":"CO22 / Discounting!CO$24","v":0},{"$f":"CP22 / Discounting!CP$24","v":0},{"$f":"CQ22 / Discounting!CQ$24","v":0},{"$f":"CR22 / Discounting!CR$24","v":0},{"$f":"CS22 / Discounting!CS$24","v":0},{"$f":"CT22 / Discounting!CT$24","v":0},{"$f":"CU22 / Discounting!CU$24","v":0},{"$f":"CV22 / Discounting!CV$24","v":0}]
[]
[null,null,null,"TPDC Fully Paid Equity Cash Costs"]
[{"$nulls":5},"Cash flow included"]
[{"$nulls":4},"Offshore project",{"$f":"F15","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J32:CV32)","v":0},{"$f":"('Offshore project'!H361  * F32) - H32","v":0},{"$f":"'Offshore project'!J361 * $F$32","v":0},{"$f":"'Offshore project'!K361 * $F$32","v":0},{"$f":"'Offshore project'!L361 * $F$32","v":0},{"$f":"'Offshore project'!M361 * $F$32","v":0},{"$f":"'Offshore project'!N361 * $F$32","v":0},{"$f":"'Offshore project'!O361 * $F$32","v":0},{"$f":"'Offshore project'!P361 * $F$32","v":0},{"$f":"'Offshore project'!Q361 * $F$32","v":0},{"$f":"'Offshore project'!R361 * $F$32","v":0},{"$f":"'Offshore project'!S361 * $F$32","v":0},{"$f":"'Offshore project'!T361 * $F$32","v":0},{"$f":"'Offshore project'!U361 * $F$32","v":0},{"$f":"'Offshore project'!V361 * $F$32","v":0},{"$f":"'Offshore project'!W361 * $F$32","v":0},{"$f":"'Offshore project'!X361 * $F$32","v":0},{"$f":"'Offshore project'!Y361 * $F$32","v":0},{"$f":"'Offshore project'!Z361 * $F$32","v":0},{"$f":"'Offshore project'!AA361 * $F$32","v":0},{"$f":"'Offshore project'!AB361 * $F$32","v":0},{"$f":"'Offshore project'!AC361 * $F$32","v":0},{"$f":"'Offshore project'!AD361 * $F$32","v":0},{"$f":"'Offshore project'!AE361 * $F$32","v":0},{"$f":"'Offshore project'!AF361 * $F$32","v":0},{"$f":"'Offshore project'!AG361 * $F$32","v":0},{"$f":"'Offshore project'!AH361 * $F$32","v":0},{"$f":"'Offshore project'!AI361 * $F$32","v":0},{"$f":"'Offshore project'!AJ361 * $F$32","v":0},{"$f":"'Offshore project'!AK361 * $F$32","v":0},{"$f":"'Offshore project'!AL361 * $F$32","v":0},{"$f":"'Offshore project'!AM361 * $F$32","v":0},{"$f":"'Offshore project'!AN361 * $F$32","v":0},{"$f":"'Offshore project'!AO361 * $F$32","v":0},{"$f":"'Offshore project'!AP361 * $F$32","v":0},{"$f":"'Offshore project'!AQ361 * $F$32","v":0},{"$f":"'Offshore project'!AR361 * $F$32","v":0},{"$f":"'Offshore project'!AS361 * $F$32","v":0},{"$f":"'Offshore project'!AT361 * $F$32","v":0},{"$f":"'Offshore project'!AU361 * $F$32","v":0},{"$f":"'Offshore project'!AV361 * $F$32","v":0},{"$f":"'Offshore project'!AW361 * $F$32","v":0},{"$f":"'Offshore project'!AX361 * $F$32","v":0},{"$f":"'Offshore project'!AY361 * $F$32","v":0},{"$f":"'Offshore project'!AZ361 * $F$32","v":0},{"$f":"'Offshore project'!BA361 * $F$32","v":0},{"$f":"'Offshore project'!BB361 * $F$32","v":0},{"$f":"'Offshore project'!BC361 * $F$32","v":0},{"$f":"'Offshore project'!BD361 * $F$32","v":0},{"$f":"'Offshore project'!BE361 * $F$32","v":0},{"$f":"'Offshore project'!BF361 * $F$32","v":0},{"$f":"'Offshore project'!BG361 * $F$32","v":0},{"$f":"'Offshore project'!BH361 * $F$32","v":0},{"$f":"'Offshore project'!BI361 * $F$32","v":0},{"$f":"'Offshore project'!BJ361 * $F$32","v":0},{"$f":"'Offshore project'!BK361 * $F$32","v":0},{"$f":"'Offshore project'!BL361 * $F$32","v":0},{"$f":"'Offshore project'!BM361 * $F$32","v":0},{"$f":"'Offshore project'!BN361 * $F$32","v":0},{"$f":"'Offshore project'!BO361 * $F$32","v":0},{"$f":"'Offshore project'!BP361 * $F$32","v":0},{"$f":"'Offshore project'!BQ361 * $F$32","v":0},{"$f":"'Offshore project'!BR361 * $F$32","v":0},{"$f":"'Offshore project'!BS361 * $F$32","v":0},{"$f":"'Offshore project'!BT361 * $F$32","v":0},{"$f":"'Offshore project'!BU361 * $F$32","v":0},{"$f":"'Offshore project'!BV361 * $F$32","v":0},{"$f":"'Offshore project'!BW361 * $F$32","v":0},{"$f":"'Offshore project'!BX361 * $F$32","v":0},{"$f":"'Offshore project'!BY361 * $F$32","v":0},{"$f":"'Offshore project'!BZ361 * $F$32","v":0},{"$f":"'Offshore project'!CA361 * $F$32","v":0},{"$f":"'Offshore project'!CB361 * $F$32","v":0},{"$f":"'Offshore project'!CC361 * $F$32","v":0},{"$f":"'Offshore project'!CD361 * $F$32","v":0},{"$f":"'Offshore project'!CE361 * $F$32","v":0},{"$f":"'Offshore project'!CF361 * $F$32","v":0},{"$f":"'Offshore project'!CG361 * $F$32","v":0},{"$f":"'Offshore project'!CH361 * $F$32","v":0},{"$f":"'Offshore project'!CI361 * $F$32","v":0},{"$f":"'Offshore project'!CJ361 * $F$32","v":0},{"$f":"'Offshore project'!CK361 * $F$32","v":0},{"$f":"'Offshore project'!CL361 * $F$32","v":0},{"$f":"'Offshore project'!CM361 * $F$32","v":0},{"$f":"'Offshore project'!CN361 * $F$32","v":0},{"$f":"'Offshore project'!CO361 * $F$32","v":0},{"$f":"'Offshore project'!CP361 * $F$32","v":0},{"$f":"'Offshore project'!CQ361 * $F$32","v":0},{"$f":"'Offshore project'!CR361 * $F$32","v":0},{"$f":"'Offshore project'!CS361 * $F$32","v":0},{"$f":"'Offshore project'!CT361 * $F$32","v":0},{"$f":"'Offshore project'!CU361 * $F$32","v":0},{"$f":"'Offshore project'!CV361 * $F$32","v":0}]
[]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J34:CV34)","v":0},null,{"$f":"SUM(J32:J32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP32:AP32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV32:BV32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"TPDC Equity Cash Costs NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J35:CV35)","v":0},null,{"$f":"J34 * Discounting!J$12","v":0},{"$f":"K34 * Discounting!K$12","v":0},{"$f":"L34 * Discounting!L$12","v":0},{"$f":"M34 * Discounting!M$12","v":0},{"$f":"N34 * Discounting!N$12","v":0},{"$f":"O34 * Discounting!O$12","v":0},{"$f":"P34 * Discounting!P$12","v":0},{"$f":"Q34 * Discounting!Q$12","v":0},{"$f":"R34 * Discounting!R$12","v":0},{"$f":"S34 * Discounting!S$12","v":0},{"$f":"T34 * Discounting!T$12","v":0},{"$f":"U34 * Discounting!U$12","v":0},{"$f":"V34 * Discounting!V$12","v":0},{"$f":"W34 * Discounting!W$12","v":0},{"$f":"X34 * Discounting!X$12","v":0},{"$f":"Y34 * Discounting!Y$12","v":0},{"$f":"Z34 * Discounting!Z$12","v":0},{"$f":"AA34 * Discounting!AA$12","v":0},{"$f":"AB34 * Discounting!AB$12","v":0},{"$f":"AC34 * Discounting!AC$12","v":0},{"$f":"AD34 * Discounting!AD$12","v":0},{"$f":"AE34 * Discounting!AE$12","v":0},{"$f":"AF34 * Discounting!AF$12","v":0},{"$f":"AG34 * Discounting!AG$12","v":0},{"$f":"AH34 * Discounting!AH$12","v":0},{"$f":"AI34 * Discounting!AI$12","v":0},{"$f":"AJ34 * Discounting!AJ$12","v":0},{"$f":"AK34 * Discounting!AK$12","v":0},{"$f":"AL34 * Discounting!AL$12","v":0},{"$f":"AM34 * Discounting!AM$12","v":0},{"$f":"AN34 * Discounting!AN$12","v":0},{"$f":"AO34 * Discounting!AO$12","v":0},{"$f":"AP34 * Discounting!AP$12","v":0},{"$f":"AQ34 * Discounting!AQ$12","v":0},{"$f":"AR34 * Discounting!AR$12","v":0},{"$f":"AS34 * Discounting!AS$12","v":0},{"$f":"AT34 * Discounting!AT$12","v":0},{"$f":"AU34 * Discounting!AU$12","v":0},{"$f":"AV34 * Discounting!AV$12","v":0},{"$f":"AW34 * Discounting!AW$12","v":0},{"$f":"AX34 * Discounting!AX$12","v":0},{"$f":"AY34 * Discounting!AY$12","v":0},{"$f":"AZ34 * Discounting!AZ$12","v":0},{"$f":"BA34 * Discounting!BA$12","v":0},{"$f":"BB34 * Discounting!BB$12","v":0},{"$f":"BC34 * Discounting!BC$12","v":0},{"$f":"BD34 * Discounting!BD$12","v":0},{"$f":"BE34 * Discounting!BE$12","v":0},{"$f":"BF34 * Discounting!BF$12","v":0},{"$f":"BG34 * Discounting!BG$12","v":0},{"$f":"BH34 * Discounting!BH$12","v":0},{"$f":"BI34 * Discounting!BI$12","v":0},{"$f":"BJ34 * Discounting!BJ$12","v":0},{"$f":"BK34 * Discounting!BK$12","v":0},{"$f":"BL34 * Discounting!BL$12","v":0},{"$f":"BM34 * Discounting!BM$12","v":0},{"$f":"BN34 * Discounting!BN$12","v":0},{"$f":"BO34 * Discounting!BO$12","v":0},{"$f":"BP34 * Discounting!BP$12","v":0},{"$f":"BQ34 * Discounting!BQ$12","v":0},{"$f":"BR34 * Discounting!BR$12","v":0},{"$f":"BS34 * Discounting!BS$12","v":0},{"$f":"BT34 * Discounting!BT$12","v":0},{"$f":"BU34 * Discounting!BU$12","v":0},{"$f":"BV34 * Discounting!BV$12","v":0},{"$f":"BW34 * Discounting!BW$12","v":0},{"$f":"BX34 * Discounting!BX$12","v":0},{"$f":"BY34 * Discounting!BY$12","v":0},{"$f":"BZ34 * Discounting!BZ$12","v":0},{"$f":"CA34 * Discounting!CA$12","v":0},{"$f":"CB34 * Discounting!CB$12","v":0},{"$f":"CC34 * Discounting!CC$12","v":0},{"$f":"CD34 * Discounting!CD$12","v":0},{"$f":"CE34 * Discounting!CE$12","v":0},{"$f":"CF34 * Discounting!CF$12","v":0},{"$f":"CG34 * Discounting!CG$12","v":0},{"$f":"CH34 * Discounting!CH$12","v":0},{"$f":"CI34 * Discounting!CI$12","v":0},{"$f":"CJ34 * Discounting!CJ$12","v":0},{"$f":"CK34 * Discounting!CK$12","v":0},{"$f":"CL34 * Discounting!CL$12","v":0},{"$f":"CM34 * Discounting!CM$12","v":0},{"$f":"CN34 * Discounting!CN$12","v":0},{"$f":"CO34 * Discounting!CO$12","v":0},{"$f":"CP34 * Discounting!CP$12","v":0},{"$f":"CQ34 * Discounting!CQ$12","v":0},{"$f":"CR34 * Discounting!CR$12","v":0},{"$f":"CS34 * Discounting!CS$12","v":0},{"$f":"CT34 * Discounting!CT$12","v":0},{"$f":"CU34 * Discounting!CU$12","v":0},{"$f":"CV34 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"TPDC Equity Cash Costs NPV\"&Inputs!C482*100","v":"TPDC Equity Cash Costs NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J38:CV38)","v":0},null,{"$f":"J35 / Discounting!J$23","v":0},{"$f":"K35 / Discounting!K$23","v":0},{"$f":"L35 / Discounting!L$23","v":0},{"$f":"M35 / Discounting!M$23","v":0},{"$f":"N35 / Discounting!N$23","v":0},{"$f":"O35 / Discounting!O$23","v":0},{"$f":"P35 / Discounting!P$23","v":0},{"$f":"Q35 / Discounting!Q$23","v":0},{"$f":"R35 / Discounting!R$23","v":0},{"$f":"S35 / Discounting!S$23","v":0},{"$f":"T35 / Discounting!T$23","v":0},{"$f":"U35 / Discounting!U$23","v":0},{"$f":"V35 / Discounting!V$23","v":0},{"$f":"W35 / Discounting!W$23","v":0},{"$f":"X35 / Discounting!X$23","v":0},{"$f":"Y35 / Discounting!Y$23","v":0},{"$f":"Z35 / Discounting!Z$23","v":0},{"$f":"AA35 / Discounting!AA$23","v":0},{"$f":"AB35 / Discounting!AB$23","v":0},{"$f":"AC35 / Discounting!AC$23","v":0},{"$f":"AD35 / Discounting!AD$23","v":0},{"$f":"AE35 / Discounting!AE$23","v":0},{"$f":"AF35 / Discounting!AF$23","v":0},{"$f":"AG35 / Discounting!AG$23","v":0},{"$f":"AH35 / Discounting!AH$23","v":0},{"$f":"AI35 / Discounting!AI$23","v":0},{"$f":"AJ35 / Discounting!AJ$23","v":0},{"$f":"AK35 / Discounting!AK$23","v":0},{"$f":"AL35 / Discounting!AL$23","v":0},{"$f":"AM35 / Discounting!AM$23","v":0},{"$f":"AN35 / Discounting!AN$23","v":0},{"$f":"AO35 / Discounting!AO$23","v":0},{"$f":"AP35 / Discounting!AP$23","v":0},{"$f":"AQ35 / Discounting!AQ$23","v":0},{"$f":"AR35 / Discounting!AR$23","v":0},{"$f":"AS35 / Discounting!AS$23","v":0},{"$f":"AT35 / Discounting!AT$23","v":0},{"$f":"AU35 / Discounting!AU$23","v":0},{"$f":"AV35 / Discounting!AV$23","v":0},{"$f":"AW35 / Discounting!AW$23","v":0},{"$f":"AX35 / Discounting!AX$23","v":0},{"$f":"AY35 / Discounting!AY$23","v":0},{"$f":"AZ35 / Discounting!AZ$23","v":0},{"$f":"BA35 / Discounting!BA$23","v":0},{"$f":"BB35 / Discounting!BB$23","v":0},{"$f":"BC35 / Discounting!BC$23","v":0},{"$f":"BD35 / Discounting!BD$23","v":0},{"$f":"BE35 / Discounting!BE$23","v":0},{"$f":"BF35 / Discounting!BF$23","v":0},{"$f":"BG35 / Discounting!BG$23","v":0},{"$f":"BH35 / Discounting!BH$23","v":0},{"$f":"BI35 / Discounting!BI$23","v":0},{"$f":"BJ35 / Discounting!BJ$23","v":0},{"$f":"BK35 / Discounting!BK$23","v":0},{"$f":"BL35 / Discounting!BL$23","v":0},{"$f":"BM35 / Discounting!BM$23","v":0},{"$f":"BN35 / Discounting!BN$23","v":0},{"$f":"BO35 / Discounting!BO$23","v":0},{"$f":"BP35 / Discounting!BP$23","v":0},{"$f":"BQ35 / Discounting!BQ$23","v":0},{"$f":"BR35 / Discounting!BR$23","v":0},{"$f":"BS35 / Discounting!BS$23","v":0},{"$f":"BT35 / Discounting!BT$23","v":0},{"$f":"BU35 / Discounting!BU$23","v":0},{"$f":"BV35 / Discounting!BV$23","v":0},{"$f":"BW35 / Discounting!BW$23","v":0},{"$f":"BX35 / Discounting!BX$23","v":0},{"$f":"BY35 / Discounting!BY$23","v":0},{"$f":"BZ35 / Discounting!BZ$23","v":0},{"$f":"CA35 / Discounting!CA$23","v":0},{"$f":"CB35 / Discounting!CB$23","v":0},{"$f":"CC35 / Discounting!CC$23","v":0},{"$f":"CD35 / Discounting!CD$23","v":0},{"$f":"CE35 / Discounting!CE$23","v":0},{"$f":"CF35 / Discounting!CF$23","v":0},{"$f":"CG35 / Discounting!CG$23","v":0},{"$f":"CH35 / Discounting!CH$23","v":0},{"$f":"CI35 / Discounting!CI$23","v":0},{"$f":"CJ35 / Discounting!CJ$23","v":0},{"$f":"CK35 / Discounting!CK$23","v":0},{"$f":"CL35 / Discounting!CL$23","v":0},{"$f":"CM35 / Discounting!CM$23","v":0},{"$f":"CN35 / Discounting!CN$23","v":0},{"$f":"CO35 / Discounting!CO$23","v":0},{"$f":"CP35 / Discounting!CP$23","v":0},{"$f":"CQ35 / Discounting!CQ$23","v":0},{"$f":"CR35 / Discounting!CR$23","v":0},{"$f":"CS35 / Discounting!CS$23","v":0},{"$f":"CT35 / Discounting!CT$23","v":0},{"$f":"CU35 / Discounting!CU$23","v":0},{"$f":"CV35 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J39:CV39)","v":0},null,{"$f":"J34 / Discounting!J$23","v":0},{"$f":"K34 / Discounting!K$23","v":0},{"$f":"L34 / Discounting!L$23","v":0},{"$f":"M34 / Discounting!M$23","v":0},{"$f":"N34 / Discounting!N$23","v":0},{"$f":"O34 / Discounting!O$23","v":0},{"$f":"P34 / Discounting!P$23","v":0},{"$f":"Q34 / Discounting!Q$23","v":0},{"$f":"R34 / Discounting!R$23","v":0},{"$f":"S34 / Discounting!S$23","v":0},{"$f":"T34 / Discounting!T$23","v":0},{"$f":"U34 / Discounting!U$23","v":0},{"$f":"V34 / Discounting!V$23","v":0},{"$f":"W34 / Discounting!W$23","v":0},{"$f":"X34 / Discounting!X$23","v":0},{"$f":"Y34 / Discounting!Y$23","v":0},{"$f":"Z34 / Discounting!Z$23","v":0},{"$f":"AA34 / Discounting!AA$23","v":0},{"$f":"AB34 / Discounting!AB$23","v":0},{"$f":"AC34 / Discounting!AC$23","v":0},{"$f":"AD34 / Discounting!AD$23","v":0},{"$f":"AE34 / Discounting!AE$23","v":0},{"$f":"AF34 / Discounting!AF$23","v":0},{"$f":"AG34 / Discounting!AG$23","v":0},{"$f":"AH34 / Discounting!AH$23","v":0},{"$f":"AI34 / Discounting!AI$23","v":0},{"$f":"AJ34 / Discounting!AJ$23","v":0},{"$f":"AK34 / Discounting!AK$23","v":0},{"$f":"AL34 / Discounting!AL$23","v":0},{"$f":"AM34 / Discounting!AM$23","v":0},{"$f":"AN34 / Discounting!AN$23","v":0},{"$f":"AO34 / Discounting!AO$23","v":0},{"$f":"AP34 / Discounting!AP$23","v":0},{"$f":"AQ34 / Discounting!AQ$23","v":0},{"$f":"AR34 / Discounting!AR$23","v":0},{"$f":"AS34 / Discounting!AS$23","v":0},{"$f":"AT34 / Discounting!AT$23","v":0},{"$f":"AU34 / Discounting!AU$23","v":0},{"$f":"AV34 / Discounting!AV$23","v":0},{"$f":"AW34 / Discounting!AW$23","v":0},{"$f":"AX34 / Discounting!AX$23","v":0},{"$f":"AY34 / Discounting!AY$23","v":0},{"$f":"AZ34 / Discounting!AZ$23","v":0},{"$f":"BA34 / Discounting!BA$23","v":0},{"$f":"BB34 / Discounting!BB$23","v":0},{"$f":"BC34 / Discounting!BC$23","v":0},{"$f":"BD34 / Discounting!BD$23","v":0},{"$f":"BE34 / Discounting!BE$23","v":0},{"$f":"BF34 / Discounting!BF$23","v":0},{"$f":"BG34 / Discounting!BG$23","v":0},{"$f":"BH34 / Discounting!BH$23","v":0},{"$f":"BI34 / Discounting!BI$23","v":0},{"$f":"BJ34 / Discounting!BJ$23","v":0},{"$f":"BK34 / Discounting!BK$23","v":0},{"$f":"BL34 / Discounting!BL$23","v":0},{"$f":"BM34 / Discounting!BM$23","v":0},{"$f":"BN34 / Discounting!BN$23","v":0},{"$f":"BO34 / Discounting!BO$23","v":0},{"$f":"BP34 / Discounting!BP$23","v":0},{"$f":"BQ34 / Discounting!BQ$23","v":0},{"$f":"BR34 / Discounting!BR$23","v":0},{"$f":"BS34 / Discounting!BS$23","v":0},{"$f":"BT34 / Discounting!BT$23","v":0},{"$f":"BU34 / Discounting!BU$23","v":0},{"$f":"BV34 / Discounting!BV$23","v":0},{"$f":"BW34 / Discounting!BW$23","v":0},{"$f":"BX34 / Discounting!BX$23","v":0},{"$f":"BY34 / Discounting!BY$23","v":0},{"$f":"BZ34 / Discounting!BZ$23","v":0},{"$f":"CA34 / Discounting!CA$23","v":0},{"$f":"CB34 / Discounting!CB$23","v":0},{"$f":"CC34 / Discounting!CC$23","v":0},{"$f":"CD34 / Discounting!CD$23","v":0},{"$f":"CE34 / Discounting!CE$23","v":0},{"$f":"CF34 / Discounting!CF$23","v":0},{"$f":"CG34 / Discounting!CG$23","v":0},{"$f":"CH34 / Discounting!CH$23","v":0},{"$f":"CI34 / Discounting!CI$23","v":0},{"$f":"CJ34 / Discounting!CJ$23","v":0},{"$f":"CK34 / Discounting!CK$23","v":0},{"$f":"CL34 / Discounting!CL$23","v":0},{"$f":"CM34 / Discounting!CM$23","v":0},{"$f":"CN34 / Discounting!CN$23","v":0},{"$f":"CO34 / Discounting!CO$23","v":0},{"$f":"CP34 / Discounting!CP$23","v":0},{"$f":"CQ34 / Discounting!CQ$23","v":0},{"$f":"CR34 / Discounting!CR$23","v":0},{"$f":"CS34 / Discounting!CS$23","v":0},{"$f":"CT34 / Discounting!CT$23","v":0},{"$f":"CU34 / Discounting!CU$23","v":0},{"$f":"CV34 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J40:CV40)","v":0},null,{"$f":"J34 / Discounting!J$24","v":0},{"$f":"K34 / Discounting!K$24","v":0},{"$f":"L34 / Discounting!L$24","v":0},{"$f":"M34 / Discounting!M$24","v":0},{"$f":"N34 / Discounting!N$24","v":0},{"$f":"O34 / Discounting!O$24","v":0},{"$f":"P34 / Discounting!P$24","v":0},{"$f":"Q34 / Discounting!Q$24","v":0},{"$f":"R34 / Discounting!R$24","v":0},{"$f":"S34 / Discounting!S$24","v":0},{"$f":"T34 / Discounting!T$24","v":0},{"$f":"U34 / Discounting!U$24","v":0},{"$f":"V34 / Discounting!V$24","v":0},{"$f":"W34 / Discounting!W$24","v":0},{"$f":"X34 / Discounting!X$24","v":0},{"$f":"Y34 / Discounting!Y$24","v":0},{"$f":"Z34 / Discounting!Z$24","v":0},{"$f":"AA34 / Discounting!AA$24","v":0},{"$f":"AB34 / Discounting!AB$24","v":0},{"$f":"AC34 / Discounting!AC$24","v":0},{"$f":"AD34 / Discounting!AD$24","v":0},{"$f":"AE34 / Discounting!AE$24","v":0},{"$f":"AF34 / Discounting!AF$24","v":0},{"$f":"AG34 / Discounting!AG$24","v":0},{"$f":"AH34 / Discounting!AH$24","v":0},{"$f":"AI34 / Discounting!AI$24","v":0},{"$f":"AJ34 / Discounting!AJ$24","v":0},{"$f":"AK34 / Discounting!AK$24","v":0},{"$f":"AL34 / Discounting!AL$24","v":0},{"$f":"AM34 / Discounting!AM$24","v":0},{"$f":"AN34 / Discounting!AN$24","v":0},{"$f":"AO34 / Discounting!AO$24","v":0},{"$f":"AP34 / Discounting!AP$24","v":0},{"$f":"AQ34 / Discounting!AQ$24","v":0},{"$f":"AR34 / Discounting!AR$24","v":0},{"$f":"AS34 / Discounting!AS$24","v":0},{"$f":"AT34 / Discounting!AT$24","v":0},{"$f":"AU34 / Discounting!AU$24","v":0},{"$f":"AV34 / Discounting!AV$24","v":0},{"$f":"AW34 / Discounting!AW$24","v":0},{"$f":"AX34 / Discounting!AX$24","v":0},{"$f":"AY34 / Discounting!AY$24","v":0},{"$f":"AZ34 / Discounting!AZ$24","v":0},{"$f":"BA34 / Discounting!BA$24","v":0},{"$f":"BB34 / Discounting!BB$24","v":0},{"$f":"BC34 / Discounting!BC$24","v":0},{"$f":"BD34 / Discounting!BD$24","v":0},{"$f":"BE34 / Discounting!BE$24","v":0},{"$f":"BF34 / Discounting!BF$24","v":0},{"$f":"BG34 / Discounting!BG$24","v":0},{"$f":"BH34 / Discounting!BH$24","v":0},{"$f":"BI34 / Discounting!BI$24","v":0},{"$f":"BJ34 / Discounting!BJ$24","v":0},{"$f":"BK34 / Discounting!BK$24","v":0},{"$f":"BL34 / Discounting!BL$24","v":0},{"$f":"BM34 / Discounting!BM$24","v":0},{"$f":"BN34 / Discounting!BN$24","v":0},{"$f":"BO34 / Discounting!BO$24","v":0},{"$f":"BP34 / Discounting!BP$24","v":0},{"$f":"BQ34 / Discounting!BQ$24","v":0},{"$f":"BR34 / Discounting!BR$24","v":0},{"$f":"BS34 / Discounting!BS$24","v":0},{"$f":"BT34 / Discounting!BT$24","v":0},{"$f":"BU34 / Discounting!BU$24","v":0},{"$f":"BV34 / Discounting!BV$24","v":0},{"$f":"BW34 / Discounting!BW$24","v":0},{"$f":"BX34 / Discounting!BX$24","v":0},{"$f":"BY34 / Discounting!BY$24","v":0},{"$f":"BZ34 / Discounting!BZ$24","v":0},{"$f":"CA34 / Discounting!CA$24","v":0},{"$f":"CB34 / Discounting!CB$24","v":0},{"$f":"CC34 / Discounting!CC$24","v":0},{"$f":"CD34 / Discounting!CD$24","v":0},{"$f":"CE34 / Discounting!CE$24","v":0},{"$f":"CF34 / Discounting!CF$24","v":0},{"$f":"CG34 / Discounting!CG$24","v":0},{"$f":"CH34 / Discounting!CH$24","v":0},{"$f":"CI34 / Discounting!CI$24","v":0},{"$f":"CJ34 / Discounting!CJ$24","v":0},{"$f":"CK34 / Discounting!CK$24","v":0},{"$f":"CL34 / Discounting!CL$24","v":0},{"$f":"CM34 / Discounting!CM$24","v":0},{"$f":"CN34 / Discounting!CN$24","v":0},{"$f":"CO34 / Discounting!CO$24","v":0},{"$f":"CP34 / Discounting!CP$24","v":0},{"$f":"CQ34 / Discounting!CQ$24","v":0},{"$f":"CR34 / Discounting!CR$24","v":0},{"$f":"CS34 / Discounting!CS$24","v":0},{"$f":"CT34 / Discounting!CT$24","v":0},{"$f":"CU34 / Discounting!CU$24","v":0},{"$f":"CV34 / Discounting!CV$24","v":0}]
[]
[{"$nulls":4},"Error Check: TPDC Returns match DCF sheets",{"$f":"SUM(I20:I20) + SUM(I32:I32)","v":0}]
[]
["Government Revenues"]
[]
[{"$nulls":5},"Cash flow included"]
[{"$nulls":4},"Onshore",{"$f":"F14","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J47:CV47)","v":1314730899},null,{"$f":"Inputs!C463","v":28876500},{"$f":"Inputs!D463","v":31774500},{"$f":"Inputs!E463","v":36271575},{"$f":"Inputs!F463","v":36364725},{"$f":"Inputs!G463","v":33969735},{"$f":"Inputs!H463","v":38583661.5},{"$f":"Inputs!I463","v":47285010},{"$f":"Inputs!J463","v":49597717.5},{"$f":"Inputs!K463","v":61416900},{"$f":"Inputs!L463","v":65506185},{"$f":"Inputs!M463","v":72705127.5},{"$f":"Inputs!N463","v":80940622.5},{"$f":"Inputs!O463","v":84151710},{"$f":"Inputs!P463","v":84907260},{"$f":"Inputs!Q463","v":90498330},{"$f":"Inputs!R463","v":93784972.5},{"$f":"Inputs!S463","v":78580305},{"$f":"Inputs!T463","v":26557582.5},{"$f":"Inputs!U463","v":26557582.5},{"$f":"Inputs!V463","v":26557582.5},{"$f":"Inputs!W463","v":26557582.5},{"$f":"Inputs!X463","v":26557582.5},{"$f":"Inputs!Y463","v":26557582.5},{"$f":"Inputs!Z463","v":26557582.5},{"$f":"Inputs!AA463","v":27303300},{"$f":"Inputs!AB463","v":27304335},{"$f":"Inputs!AC463","v":27305370},{"$f":"Inputs!AD463","v":27306405},{"$f":"Inputs!AE463","v":4393575},{"$f":"Inputs!AF463","v":0},{"$f":"Inputs!AG463","v":0},{"$f":"Inputs!AH463","v":0},{"$f":"Inputs!AI463","v":0},{"$f":"Inputs!AJ463","v":0},{"$f":"Inputs!AK463","v":0},{"$f":"Inputs!AL463","v":0},{"$f":"Inputs!AM463","v":0},{"$f":"Inputs!AN463","v":0},{"$f":"Inputs!AO463","v":0},{"$f":"Inputs!AP463","v":0},{"$f":"Inputs!AQ463","v":0},{"$f":"Inputs!AR463","v":0},{"$f":"Inputs!AS463","v":0},{"$f":"Inputs!AT463","v":0},{"$f":"Inputs!AU463","v":0},{"$f":"Inputs!AV463","v":0},{"$f":"Inputs!AW463","v":0},{"$f":"Inputs!AX463","v":0},{"$f":"Inputs!AY463","v":0},{"$f":"Inputs!AZ463","v":0},{"$f":"Inputs!BA463","v":0},{"$f":"Inputs!BB463","v":0},{"$f":"Inputs!BC463","v":0},{"$f":"Inputs!BD463","v":0},{"$f":"Inputs!BE463","v":0},{"$f":"Inputs!BF463","v":0},{"$f":"Inputs!BG463","v":0},{"$f":"Inputs!BH463","v":0},{"$f":"Inputs!BI463","v":0},{"$f":"Inputs!BJ463","v":0},{"$f":"Inputs!BK463","v":0},{"$f":"Inputs!BL463","v":0},{"$f":"Inputs!BM463","v":0},{"$f":"Inputs!BN463","v":0},{"$f":"Inputs!BO463","v":0},{"$f":"Inputs!BP463","v":0},{"$f":"Inputs!BQ463","v":0},{"$f":"Inputs!BR463","v":0},{"$f":"Inputs!BS463","v":0},{"$f":"Inputs!BT463","v":0},{"$f":"Inputs!BU463","v":0},{"$f":"Inputs!BV463","v":0},{"$f":"Inputs!BW463","v":0},{"$f":"Inputs!BX463","v":0},{"$f":"Inputs!BY463","v":0},{"$f":"Inputs!BZ463","v":0},{"$f":"Inputs!CA463","v":0},{"$f":"Inputs!CB463","v":0},{"$f":"Inputs!CC463","v":0},{"$f":"Inputs!CD463","v":0},{"$f":"Inputs!CE463","v":0},{"$f":"Inputs!CF463","v":0},{"$f":"Inputs!CG463","v":0},{"$f":"Inputs!CH463","v":0},{"$f":"Inputs!CI463","v":0},{"$f":"Inputs!CJ463","v":0},{"$f":"Inputs!CK463","v":0},{"$f":"Inputs!CL463","v":0},{"$f":"Inputs!CM463","v":0},{"$f":"Inputs!CN463","v":0},{"$f":"Inputs!CO463","v":0}]
[{"$nulls":4},"Offshore project",{"$f":"F15","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J48:CV48)","v":69564408395.733124},{"$f":"('Offshore project'!H633 * F48) - H48","v":0},{"$f":"'Offshore project'!J633 * $F$48","v":365698.32599842706},{"$f":"'Offshore project'!K633 * $F$48","v":358527.77058669319},{"$f":"'Offshore project'!L633 * $F$48","v":351497.8143006796},{"$f":"'Offshore project'!M633 * $F$48","v":344605.70029478392},{"$f":"'Offshore project'!N633 * $F$48","v":337848.72577919991},{"$f":"'Offshore project'!O633 * $F$48","v":331224.24095999991},{"$f":"'Offshore project'!P633 * $F$48","v":324729.64799999987},{"$f":"'Offshore project'!Q633 * $F$48","v":318362.39999999991},{"$f":"'Offshore project'!R633 * $F$48","v":312119.99999999988},{"$f":"'Offshore project'!S633 * $F$48","v":305999.99999999988},{"$f":"'Offshore project'!T633 * $F$48","v":299999.99999999988},{"$f":"'Offshore project'!U633 * $F$48","v":294117.64705882338},{"$f":"'Offshore project'!V633 * $F$48","v":288350.63437139551},{"$f":"'Offshore project'!W633 * $F$48","v":282696.70036411326},{"$f":"'Offshore project'!X633 * $F$48","v":277153.62780795415},{"$f":"'Offshore project'!Y633 * $F$48","v":3449566.3623182159},{"$f":"'Offshore project'!Z633 * $F$48","v":3381927.8061943296},{"$f":"'Offshore project'!AA633 * $F$48","v":3315615.4962689504},{"$f":"'Offshore project'!AB633 * $F$48","v":3250603.427714657},{"$f":"'Offshore project'!AC633 * $F$48","v":3186866.1056026053},{"$f":"'Offshore project'!AD633 * $F$48","v":282262103.04448855},{"$f":"'Offshore project'!AE633 * $F$48","v":553840213.12184429},{"$f":"'Offshore project'!AF633 * $F$48","v":746842261.47485161},{"$f":"'Offshore project'!AG633 * $F$48","v":1087391294.4702964},{"$f":"'Offshore project'!AH633 * $F$48","v":1131469055.0755718},{"$f":"'Offshore project'!AI633 * $F$48","v":1222231530.1113269},{"$f":"'Offshore project'!AJ633 * $F$48","v":1658446474.0088007},{"$f":"'Offshore project'!AK633 * $F$48","v":1661488186.249583},{"$f":"'Offshore project'!AL633 * $F$48","v":1775095599.1099796},{"$f":"'Offshore project'!AM633 * $F$48","v":1849251740.9493785},{"$f":"'Offshore project'!AN633 * $F$48","v":1912935305.4193187},{"$f":"'Offshore project'!AO633 * $F$48","v":1934959458.0687902},{"$f":"'Offshore project'!AP633 * $F$48","v":2037318781.1756768},{"$f":"'Offshore project'!AQ633 * $F$48","v":2284389511.0585513},{"$f":"'Offshore project'!AR633 * $F$48","v":2366151975.3085184},{"$f":"'Offshore project'!AS633 * $F$48","v":2692929683.9421883},{"$f":"'Offshore project'!AT633 * $F$48","v":2774871281.3047113},{"$f":"'Offshore project'!AU633 * $F$48","v":2795966686.082202},{"$f":"'Offshore project'!AV633 * $F$48","v":2500079977.8162942},{"$f":"'Offshore project'!AW633 * $F$48","v":2454200705.6646528},{"$f":"'Offshore project'!AX633 * $F$48","v":2401781454.5190601},{"$f":"'Offshore project'!AY633 * $F$48","v":2361089702.9110737},{"$f":"'Offshore project'!AZ633 * $F$48","v":2616942075.5018177},{"$f":"'Offshore project'!BA633 * $F$48","v":2660724238.9448152},{"$f":"'Offshore project'!BB633 * $F$48","v":2707559866.1480308},{"$f":"'Offshore project'!BC633 * $F$48","v":2770292675.834877},{"$f":"'Offshore project'!BD633 * $F$48","v":2817404443.8172789},{"$f":"'Offshore project'!BE633 * $F$48","v":2820898803.6984229},{"$f":"'Offshore project'!BF633 * $F$48","v":2824533190.5951281},{"$f":"'Offshore project'!BG633 * $F$48","v":2719358577.88551},{"$f":"'Offshore project'!BH633 * $F$48","v":1851859168.1693015},{"$f":"'Offshore project'!BI633 * $F$48","v":1490980469.3441858},{"$f":"'Offshore project'!BJ633 * $F$48","v":1500486151.9646683},{"$f":"'Offshore project'!BK633 * $F$48","v":1508261593.4784915},{"$f":"'Offshore project'!BL633 * $F$48","v":768736647.02981663},{"$f":"'Offshore project'!BM633 * $F$48","v":0},{"$f":"'Offshore project'!BN633 * $F$48","v":0},{"$f":"'Offshore project'!BO633 * $F$48","v":0},{"$f":"'Offshore project'!BP633 * $F$48","v":0},{"$f":"'Offshore project'!BQ633 * $F$48","v":0},{"$f":"'Offshore project'!BR633 * $F$48","v":0},{"$f":"'Offshore project'!BS633 * $F$48","v":0},{"$f":"'Offshore project'!BT633 * $F$48","v":0},{"$f":"'Offshore project'!BU633 * $F$48","v":0},{"$f":"'Offshore project'!BV633 * $F$48","v":0},{"$f":"'Offshore project'!BW633 * $F$48","v":0},{"$f":"'Offshore project'!BX633 * $F$48","v":0},{"$f":"'Offshore project'!BY633 * $F$48","v":0},{"$f":"'Offshore project'!BZ633 * $F$48","v":0},{"$f":"'Offshore project'!CA633 * $F$48","v":0},{"$f":"'Offshore project'!CB633 * $F$48","v":0},{"$f":"'Offshore project'!CC633 * $F$48","v":0},{"$f":"'Offshore project'!CD633 * $F$48","v":0},{"$f":"'Offshore project'!CE633 * $F$48","v":0},{"$f":"'Offshore project'!CF633 * $F$48","v":0},{"$f":"'Offshore project'!CG633 * $F$48","v":0},{"$f":"'Offshore project'!CH633 * $F$48","v":0},{"$f":"'Offshore project'!CI633 * $F$48","v":0},{"$f":"'Offshore project'!CJ633 * $F$48","v":0},{"$f":"'Offshore project'!CK633 * $F$48","v":0},{"$f":"'Offshore project'!CL633 * $F$48","v":0},{"$f":"'Offshore project'!CM633 * $F$48","v":0},{"$f":"'Offshore project'!CN633 * $F$48","v":0},{"$f":"'Offshore project'!CO633 * $F$48","v":0},{"$f":"'Offshore project'!CP633 * $F$48","v":0},{"$f":"'Offshore project'!CQ633 * $F$48","v":0},{"$f":"'Offshore project'!CR633 * $F$48","v":0},{"$f":"'Offshore project'!CS633 * $F$48","v":0},{"$f":"'Offshore project'!CT633 * $F$48","v":0},{"$f":"'Offshore project'!CU633 * $F$48","v":0},{"$f":"'Offshore project'!CV633 * $F$48","v":0}]
[]
[{"$nulls":4},"Total Government Revenues NPV0",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J50:CV50)","v":70879139294.733124},null,{"$f":"SUM(J47:J48)","v":29242198.325998425},32133027.770586692,36623072.814300679,36709330.700294785,34307583.725779198,38914885.740960002,47609739.648000002,49916079.899999999,61729020,65812185,73005127.5,81234740.14705883,84440060.6343714,85189956.700364113,90775483.62780796,97234538.862318218,81962232.806194335,29873197.99626895,29808185.927714657,29744448.605602607,308819685.54448855,580397795.62184429,773399843.97485161,1113948876.9702964,1158772355.0755718,1249535865.1113269,1685751844.0088007,1688794591.249583,1779489174.1099796,1849251740.9493785,1912935305.4193187,1934959458.0687902,{"$f":"SUM(AP47:AP48)","v":2037318781.1756768},2284389511.0585513,2366151975.3085184,2692929683.9421883,2774871281.3047113,2795966686.082202,2500079977.8162942,2454200705.6646528,2401781454.5190601,2361089702.9110737,2616942075.5018177,2660724238.9448152,2707559866.1480308,2770292675.834877,2817404443.8172789,2820898803.6984229,2824533190.5951281,2719358577.88551,1851859168.1693015,1490980469.3441858,1500486151.9646683,1508261593.4784915,768736647.02981663,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV47:BV48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Government Revenues NPV0 (Investment Decision)",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J51:CV51)","v":70031496802.497604},null,{"$f":"J50 * Discounting!J$12","v":0},{"$f":"K50 * Discounting!K$12","v":0},{"$f":"L50 * Discounting!L$12","v":0},{"$f":"M50 * Discounting!M$12","v":0},{"$f":"N50 * Discounting!N$12","v":0},{"$f":"O50 * Discounting!O$12","v":0},{"$f":"P50 * Discounting!P$12","v":0},{"$f":"Q50 * Discounting!Q$12","v":0},{"$f":"R50 * Discounting!R$12","v":0},{"$f":"S50 * Discounting!S$12","v":0},{"$f":"T50 * Discounting!T$12","v":0},{"$f":"U50 * Discounting!U$12","v":0},{"$f":"V50 * Discounting!V$12","v":0},{"$f":"W50 * Discounting!W$12","v":0},{"$f":"X50 * Discounting!X$12","v":0},{"$f":"Y50 * Discounting!Y$12","v":97234538.862318218},{"$f":"Z50 * Discounting!Z$12","v":81962232.806194335},{"$f":"AA50 * Discounting!AA$12","v":29873197.99626895},{"$f":"AB50 * Discounting!AB$12","v":29808185.927714657},{"$f":"AC50 * Discounting!AC$12","v":29744448.605602607},{"$f":"AD50 * Discounting!AD$12","v":308819685.54448855},{"$f":"AE50 * Discounting!AE$12","v":580397795.62184429},{"$f":"AF50 * Discounting!AF$12","v":773399843.97485161},{"$f":"AG50 * Discounting!AG$12","v":1113948876.9702964},{"$f":"AH50 * Discounting!AH$12","v":1158772355.0755718},{"$f":"AI50 * Discounting!AI$12","v":1249535865.1113269},{"$f":"AJ50 * Discounting!AJ$12","v":1685751844.0088007},{"$f":"AK50 * Discounting!AK$12","v":1688794591.249583},{"$f":"AL50 * Discounting!AL$12","v":1779489174.1099796},{"$f":"AM50 * Discounting!AM$12","v":1849251740.9493785},{"$f":"AN50 * Discounting!AN$12","v":1912935305.4193187},{"$f":"AO50 * Discounting!AO$12","v":1934959458.0687902},{"$f":"AP50 * Discounting!AP$12","v":2037318781.1756768},{"$f":"AQ50 * Discounting!AQ$12","v":2284389511.0585513},{"$f":"AR50 * Discounting!AR$12","v":2366151975.3085184},{"$f":"AS50 * Discounting!AS$12","v":2692929683.9421883},{"$f":"AT50 * Discounting!AT$12","v":2774871281.3047113},{"$f":"AU50 * Discounting!AU$12","v":2795966686.082202},{"$f":"AV50 * Discounting!AV$12","v":2500079977.8162942},{"$f":"AW50 * Discounting!AW$12","v":2454200705.6646528},{"$f":"AX50 * Discounting!AX$12","v":2401781454.5190601},{"$f":"AY50 * Discounting!AY$12","v":2361089702.9110737},{"$f":"AZ50 * Discounting!AZ$12","v":2616942075.5018177},{"$f":"BA50 * Discounting!BA$12","v":2660724238.9448152},{"$f":"BB50 * Discounting!BB$12","v":2707559866.1480308},{"$f":"BC50 * Discounting!BC$12","v":2770292675.834877},{"$f":"BD50 * Discounting!BD$12","v":2817404443.8172789},{"$f":"BE50 * Discounting!BE$12","v":2820898803.6984229},{"$f":"BF50 * Discounting!BF$12","v":2824533190.5951281},{"$f":"BG50 * Discounting!BG$12","v":2719358577.88551},{"$f":"BH50 * Discounting!BH$12","v":1851859168.1693015},{"$f":"BI50 * Discounting!BI$12","v":1490980469.3441858},{"$f":"BJ50 * Discounting!BJ$12","v":1500486151.9646683},{"$f":"BK50 * Discounting!BK$12","v":1508261593.4784915},{"$f":"BL50 * Discounting!BL$12","v":768736647.02981663},{"$f":"BM50 * Discounting!BM$12","v":0},{"$f":"BN50 * Discounting!BN$12","v":0},{"$f":"BO50 * Discounting!BO$12","v":0},{"$f":"BP50 * Discounting!BP$12","v":0},{"$f":"BQ50 * Discounting!BQ$12","v":0},{"$f":"BR50 * Discounting!BR$12","v":0},{"$f":"BS50 * Discounting!BS$12","v":0},{"$f":"BT50 * Discounting!BT$12","v":0},{"$f":"BU50 * Discounting!BU$12","v":0},{"$f":"BV50 * Discounting!BV$12","v":0},{"$f":"BW50 * Discounting!BW$12","v":0},{"$f":"BX50 * Discounting!BX$12","v":0},{"$f":"BY50 * Discounting!BY$12","v":0},{"$f":"BZ50 * Discounting!BZ$12","v":0},{"$f":"CA50 * Discounting!CA$12","v":0},{"$f":"CB50 * Discounting!CB$12","v":0},{"$f":"CC50 * Discounting!CC$12","v":0},{"$f":"CD50 * Discounting!CD$12","v":0},{"$f":"CE50 * Discounting!CE$12","v":0},{"$f":"CF50 * Discounting!CF$12","v":0},{"$f":"CG50 * Discounting!CG$12","v":0},{"$f":"CH50 * Discounting!CH$12","v":0},{"$f":"CI50 * Discounting!CI$12","v":0},{"$f":"CJ50 * Discounting!CJ$12","v":0},{"$f":"CK50 * Discounting!CK$12","v":0},{"$f":"CL50 * Discounting!CL$12","v":0},{"$f":"CM50 * Discounting!CM$12","v":0},{"$f":"CN50 * Discounting!CN$12","v":0},{"$f":"CO50 * Discounting!CO$12","v":0},{"$f":"CP50 * Discounting!CP$12","v":0},{"$f":"CQ50 * Discounting!CQ$12","v":0},{"$f":"CR50 * Discounting!CR$12","v":0},{"$f":"CS50 * Discounting!CS$12","v":0},{"$f":"CT50 * Discounting!CT$12","v":0},{"$f":"CU50 * Discounting!CU$12","v":0},{"$f":"CV50 * Discounting!CV$12","v":0}]
[]
[{"$nulls":4},{"$f":"\"Government Revenues NPV\"&Inputs!C482*100","v":"Government Revenues NPV10"}]
[{"$nulls":4},"Investment Decision",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J54:CV54)","v":10365632153.646982},null,{"$f":"J51 / Discounting!J$23","v":0},{"$f":"K51 / Discounting!K$23","v":0},{"$f":"L51 / Discounting!L$23","v":0},{"$f":"M51 / Discounting!M$23","v":0},{"$f":"N51 / Discounting!N$23","v":0},{"$f":"O51 / Discounting!O$23","v":0},{"$f":"P51 / Discounting!P$23","v":0},{"$f":"Q51 / Discounting!Q$23","v":0},{"$f":"R51 / Discounting!R$23","v":0},{"$f":"S51 / Discounting!S$23","v":0},{"$f":"T51 / Discounting!T$23","v":0},{"$f":"U51 / Discounting!U$23","v":0},{"$f":"V51 / Discounting!V$23","v":0},{"$f":"W51 / Discounting!W$23","v":0},{"$f":"X51 / Discounting!X$23","v":0},{"$f":"Y51 / Discounting!Y$23","v":97234538.862318218},{"$f":"Z51 / Discounting!Z$23","v":74511120.732903942},{"$f":"AA51 / Discounting!AA$23","v":24688593.385346238},{"$f":"AB51 / Discounting!AB$23","v":22395331.275518142},{"$f":"AC51 / Discounting!AC$23","v":20315858.620041385},{"$f":"AD51 / Discounting!AD$23","v":191752727.73499599},{"$f":"AE51 / Discounting!AE$23","v":327619424.68921137},{"$f":"AF51 / Discounting!AF$23","v":396876408.57405674},{"$f":"AG51 / Discounting!AG$23","v":519665372.28298724},{"$f":"AH51 / Discounting!AH$23","v":491432596.02342504},{"$f":"AI51 / Discounting!AI$23","v":481750167.69519621},{"$f":"AJ51 / Discounting!AJ$23","v":590845737.36459208},{"$f":"AK51 / Discounting!AK$23","v":538102001.55468178},{"$f":"AL51 / Discounting!AL$23","v":515454627.86671782},{"$f":"AM51 / Discounting!AM$23","v":486965780.47190136},{"$f":"AN51 / Discounting!AN$23","v":457941503.07495713},{"$f":"AO51 / Discounting!AO$23","v":421103554.64848489},{"$f":"AP51 / Discounting!AP$23","v":403072659.70572835},{"$f":"AQ51 / Discounting!AQ$23","v":410867533.14029121},{"$f":"AR51 / Discounting!AR$23","v":386884755.47298688},{"$f":"AS51 / Discounting!AS$23","v":400286838.23507684},{"$f":"AT51 / Discounting!AT$23","v":374969940.50285077},{"$f":"AU51 / Discounting!AU$23","v":343473249.63132221},{"$f":"AV51 / Discounting!AV$23","v":279204326.26080692},{"$f":"AW51 / Discounting!AW$23","v":249164194.24179152},{"$f":"AX51 / Discounting!AX$23","v":221674816.74799743},{"$f":"AY51 / Discounting!AY$23","v":198108300.83251378},{"$f":"AZ51 / Discounting!AZ$23","v":199614281.84297353},{"$f":"BA51 / Discounting!BA$23","v":184503530.80940703},{"$f":"BB51 / Discounting!BB$23","v":170682972.7957724},{"$f":"BC51 / Discounting!BC$23","v":158761465.47291827},{"$f":"BD51 / Discounting!BD$23","v":146783066.12677273},{"$f":"BE51 / Discounting!BE$23","v":133604652.43715042},{"$f":"BF51 / Discounting!BF$23","v":121615259.88289924},{"$f":"BG51 / Discounting!BG$23","v":106442528.51973228},{"$f":"BH51 / Discounting!BH$23","v":65896746.897123866},{"$f":"BI51 / Discounting!BI$23","v":48232002.001856938},{"$f":"BJ51 / Discounting!BJ$23","v":44126820.98265139},{"$f":"BK51 / Discounting!BK$23","v":40323167.16654563},{"$f":"BL51 / Discounting!BL$23","v":18683699.082478657},{"$f":"BM51 / Discounting!BM$23","v":0},{"$f":"BN51 / Discounting!BN$23","v":0},{"$f":"BO51 / Discounting!BO$23","v":0},{"$f":"BP51 / Discounting!BP$23","v":0},{"$f":"BQ51 / Discounting!BQ$23","v":0},{"$f":"BR51 / Discounting!BR$23","v":0},{"$f":"BS51 / Discounting!BS$23","v":0},{"$f":"BT51 / Discounting!BT$23","v":0},{"$f":"BU51 / Discounting!BU$23","v":0},{"$f":"BV51 / Discounting!BV$23","v":0},{"$f":"BW51 / Discounting!BW$23","v":0},{"$f":"BX51 / Discounting!BX$23","v":0},{"$f":"BY51 / Discounting!BY$23","v":0},{"$f":"BZ51 / Discounting!BZ$23","v":0},{"$f":"CA51 / Discounting!CA$23","v":0},{"$f":"CB51 / Discounting!CB$23","v":0},{"$f":"CC51 / Discounting!CC$23","v":0},{"$f":"CD51 / Discounting!CD$23","v":0},{"$f":"CE51 / Discounting!CE$23","v":0},{"$f":"CF51 / Discounting!CF$23","v":0},{"$f":"CG51 / Discounting!CG$23","v":0},{"$f":"CH51 / Discounting!CH$23","v":0},{"$f":"CI51 / Discounting!CI$23","v":0},{"$f":"CJ51 / Discounting!CJ$23","v":0},{"$f":"CK51 / Discounting!CK$23","v":0},{"$f":"CL51 / Discounting!CL$23","v":0},{"$f":"CM51 / Discounting!CM$23","v":0},{"$f":"CN51 / Discounting!CN$23","v":0},{"$f":"CO51 / Discounting!CO$23","v":0},{"$f":"CP51 / Discounting!CP$23","v":0},{"$f":"CQ51 / Discounting!CQ$23","v":0},{"$f":"CR51 / Discounting!CR$23","v":0},{"$f":"CS51 / Discounting!CS$23","v":0},{"$f":"CT51 / Discounting!CT$23","v":0},{"$f":"CU51 / Discounting!CU$23","v":0},{"$f":"CV51 / Discounting!CV$23","v":0}]
[{"$nulls":4},"FID Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J55:CV55)","v":11213274645.882504},null,{"$f":"J50 / Discounting!J$23","v":29242198.325998425},{"$f":"K50 / Discounting!K$23","v":32133027.770586692},{"$f":"L50 / Discounting!L$23","v":36623072.814300679},{"$f":"M50 / Discounting!M$23","v":36709330.700294785},{"$f":"N50 / Discounting!N$23","v":34307583.725779198},{"$f":"O50 / Discounting!O$23","v":38914885.740960002},{"$f":"P50 / Discounting!P$23","v":47609739.648000002},{"$f":"Q50 / Discounting!Q$23","v":49916079.899999999},{"$f":"R50 / Discounting!R$23","v":61729020},{"$f":"S50 / Discounting!S$23","v":65812185},{"$f":"T50 / Discounting!T$23","v":73005127.5},{"$f":"U50 / Discounting!U$23","v":81234740.14705883},{"$f":"V50 / Discounting!V$23","v":84440060.6343714},{"$f":"W50 / Discounting!W$23","v":85189956.700364113},{"$f":"X50 / Discounting!X$23","v":90775483.62780796},{"$f":"Y50 / Discounting!Y$23","v":97234538.862318218},{"$f":"Z50 / Discounting!Z$23","v":74511120.732903942},{"$f":"AA50 / Discounting!AA$23","v":24688593.385346238},{"$f":"AB50 / Discounting!AB$23","v":22395331.275518142},{"$f":"AC50 / Discounting!AC$23","v":20315858.620041385},{"$f":"AD50 / Discounting!AD$23","v":191752727.73499599},{"$f":"AE50 / Discounting!AE$23","v":327619424.68921137},{"$f":"AF50 / Discounting!AF$23","v":396876408.57405674},{"$f":"AG50 / Discounting!AG$23","v":519665372.28298724},{"$f":"AH50 / Discounting!AH$23","v":491432596.02342504},{"$f":"AI50 / Discounting!AI$23","v":481750167.69519621},{"$f":"AJ50 / Discounting!AJ$23","v":590845737.36459208},{"$f":"AK50 / Discounting!AK$23","v":538102001.55468178},{"$f":"AL50 / Discounting!AL$23","v":515454627.86671782},{"$f":"AM50 / Discounting!AM$23","v":486965780.47190136},{"$f":"AN50 / Discounting!AN$23","v":457941503.07495713},{"$f":"AO50 / Discounting!AO$23","v":421103554.64848489},{"$f":"AP50 / Discounting!AP$23","v":403072659.70572835},{"$f":"AQ50 / Discounting!AQ$23","v":410867533.14029121},{"$f":"AR50 / Discounting!AR$23","v":386884755.47298688},{"$f":"AS50 / Discounting!AS$23","v":400286838.23507684},{"$f":"AT50 / Discounting!AT$23","v":374969940.50285077},{"$f":"AU50 / Discounting!AU$23","v":343473249.63132221},{"$f":"AV50 / Discounting!AV$23","v":279204326.26080692},{"$f":"AW50 / Discounting!AW$23","v":249164194.24179152},{"$f":"AX50 / Discounting!AX$23","v":221674816.74799743},{"$f":"AY50 / Discounting!AY$23","v":198108300.83251378},{"$f":"AZ50 / Discounting!AZ$23","v":199614281.84297353},{"$f":"BA50 / Discounting!BA$23","v":184503530.80940703},{"$f":"BB50 / Discounting!BB$23","v":170682972.7957724},{"$f":"BC50 / Discounting!BC$23","v":158761465.47291827},{"$f":"BD50 / Discounting!BD$23","v":146783066.12677273},{"$f":"BE50 / Discounting!BE$23","v":133604652.43715042},{"$f":"BF50 / Discounting!BF$23","v":121615259.88289924},{"$f":"BG50 / Discounting!BG$23","v":106442528.51973228},{"$f":"BH50 / Discounting!BH$23","v":65896746.897123866},{"$f":"BI50 / Discounting!BI$23","v":48232002.001856938},{"$f":"BJ50 / Discounting!BJ$23","v":44126820.98265139},{"$f":"BK50 / Discounting!BK$23","v":40323167.16654563},{"$f":"BL50 / Discounting!BL$23","v":18683699.082478657},{"$f":"BM50 / Discounting!BM$23","v":0},{"$f":"BN50 / Discounting!BN$23","v":0},{"$f":"BO50 / Discounting!BO$23","v":0},{"$f":"BP50 / Discounting!BP$23","v":0},{"$f":"BQ50 / Discounting!BQ$23","v":0},{"$f":"BR50 / Discounting!BR$23","v":0},{"$f":"BS50 / Discounting!BS$23","v":0},{"$f":"BT50 / Discounting!BT$23","v":0},{"$f":"BU50 / Discounting!BU$23","v":0},{"$f":"BV50 / Discounting!BV$23","v":0},{"$f":"BW50 / Discounting!BW$23","v":0},{"$f":"BX50 / Discounting!BX$23","v":0},{"$f":"BY50 / Discounting!BY$23","v":0},{"$f":"BZ50 / Discounting!BZ$23","v":0},{"$f":"CA50 / Discounting!CA$23","v":0},{"$f":"CB50 / Discounting!CB$23","v":0},{"$f":"CC50 / Discounting!CC$23","v":0},{"$f":"CD50 / Discounting!CD$23","v":0},{"$f":"CE50 / Discounting!CE$23","v":0},{"$f":"CF50 / Discounting!CF$23","v":0},{"$f":"CG50 / Discounting!CG$23","v":0},{"$f":"CH50 / Discounting!CH$23","v":0},{"$f":"CI50 / Discounting!CI$23","v":0},{"$f":"CJ50 / Discounting!CJ$23","v":0},{"$f":"CK50 / Discounting!CK$23","v":0},{"$f":"CL50 / Discounting!CL$23","v":0},{"$f":"CM50 / Discounting!CM$23","v":0},{"$f":"CN50 / Discounting!CN$23","v":0},{"$f":"CO50 / Discounting!CO$23","v":0},{"$f":"CP50 / Discounting!CP$23","v":0},{"$f":"CQ50 / Discounting!CQ$23","v":0},{"$f":"CR50 / Discounting!CR$23","v":0},{"$f":"CS50 / Discounting!CS$23","v":0},{"$f":"CT50 / Discounting!CT$23","v":0},{"$f":"CU50 / Discounting!CU$23","v":0},{"$f":"CV50 / Discounting!CV$23","v":0}]
[{"$nulls":4},"Point Forward",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J56:CV56)","v":7211884572.2531834},null,{"$f":"J50 / Discounting!J$24","v":29242198.325998425},{"$f":"K50 / Discounting!K$24","v":32133027.770586692},{"$f":"L50 / Discounting!L$24","v":36623072.814300679},{"$f":"M50 / Discounting!M$24","v":36709330.700294785},{"$f":"N50 / Discounting!N$24","v":34307583.725779198},{"$f":"O50 / Discounting!O$24","v":38914885.740960002},{"$f":"P50 / Discounting!P$24","v":47609739.648000002},{"$f":"Q50 / Discounting!Q$24","v":49916079.899999999},{"$f":"R50 / Discounting!R$24","v":61729020},{"$f":"S50 / Discounting!S$24","v":65812185},{"$f":"T50 / Discounting!T$24","v":73005127.5},{"$f":"U50 / Discounting!U$24","v":73849763.770053476},{"$f":"V50 / Discounting!V$24","v":69785174.077992886},{"$f":"W50 / Discounting!W$24","v":64004475.357148074},{"$f":"X50 / Discounting!X$24","v":62000876.735064492},{"$f":"Y50 / Discounting!Y$24","v":60374998.517437443},{"$f":"Z50 / Discounting!Z$24","v":46265543.668095134},{"$f":"AA50 / Discounting!AA$24","v":15329674.069298683},{"$f":"AB50 / Discounting!AB$24","v":13905738.725942796},{"$f":"AC50 / Discounting!AC$24","v":12614549.813438836},{"$f":"AD50 / Discounting!AD$24","v":119063357.40541562},{"$f":"AE50 / Discounting!AE$24","v":203425886.63790429},{"$f":"AF50 / Discounting!AF$24","v":246429024.70276907},{"$f":"AG50 / Discounting!AG$24","v":322671310.50598067},{"$f":"AH50 / Discounting!AH$24","v":305140977.71726024},{"$f":"AI50 / Discounting!AI$24","v":299128951.50927103},{"$f":"AJ50 / Discounting!AJ$24","v":366868716.96828455},{"$f":"AK50 / Discounting!AK$24","v":334119006.74611259},{"$f":"AL50 / Discounting!AL$24","v":320056769.51196688},{"$f":"AM50 / Discounting!AM$24","v":302367436.69514704},{"$f":"AN50 / Discounting!AN$24","v":284345643.97300047},{"$f":"AO50 / Discounting!AO$24","v":261472176.29725042},{"$f":"AP50 / Discounting!AP$24","v":250276409.15345341},{"$f":"AQ50 / Discounting!AQ$24","v":255116412.27952081},{"$f":"AR50 / Discounting!AR$24","v":240224994.23970467},{"$f":"AS50 / Discounting!AS$24","v":248546633.20008987},{"$f":"AT50 / Discounting!AT$24","v":232826831.56444275},{"$f":"AU50 / Discounting!AU$24","v":213269864.59650803},{"$f":"AV50 / Discounting!AV$24","v":173363919.66570023},{"$f":"AW50 / Discounting!AW$24","v":154711361.14758149},{"$f":"AX50 / Discounting!AX$24","v":137642620.50406227},{"$f":"AY50 / Discounting!AY$24","v":123009668.26192555},{"$f":"AZ50 / Discounting!AZ$24","v":123944763.98344217},{"$f":"BA50 / Discounting!BA$24","v":114562176.45926256},{"$f":"BB50 / Discounting!BB$24","v":105980697.29202075},{"$f":"BC50 / Discounting!BC$24","v":98578379.192254767},{"$f":"BD50 / Discounting!BD$24","v":91140735.622115165},{"$f":"BE50 / Discounting!BE$24","v":82957977.55813399},{"$f":"BF50 / Discounting!BF$24","v":75513508.070672765},{"$f":"BG50 / Discounting!BG$24","v":66092435.638234004},{"$f":"BH50 / Discounting!BH$24","v":40916695.268656418},{"$f":"BI50 / Discounting!BI$24","v":29948278.496784821},{"$f":"BJ50 / Discounting!BJ$24","v":27399284.066942383},{"$f":"BK50 / Discounting!BK$24","v":25037514.306986991},{"$f":"BL50 / Discounting!BL$24","v":11601107.153931767},{"$f":"BM50 / Discounting!BM$24","v":0},{"$f":"BN50 / Discounting!BN$24","v":0},{"$f":"BO50 / Discounting!BO$24","v":0},{"$f":"BP50 / Discounting!BP$24","v":0},{"$f":"BQ50 / Discounting!BQ$24","v":0},{"$f":"BR50 / Discounting!BR$24","v":0},{"$f":"BS50 / Discounting!BS$24","v":0},{"$f":"BT50 / Discounting!BT$24","v":0},{"$f":"BU50 / Discounting!BU$24","v":0},{"$f":"BV50 / Discounting!BV$24","v":0},{"$f":"BW50 / Discounting!BW$24","v":0},{"$f":"BX50 / Discounting!BX$24","v":0},{"$f":"BY50 / Discounting!BY$24","v":0},{"$f":"BZ50 / Discounting!BZ$24","v":0},{"$f":"CA50 / Discounting!CA$24","v":0},{"$f":"CB50 / Discounting!CB$24","v":0},{"$f":"CC50 / Discounting!CC$24","v":0},{"$f":"CD50 / Discounting!CD$24","v":0},{"$f":"CE50 / Discounting!CE$24","v":0},{"$f":"CF50 / Discounting!CF$24","v":0},{"$f":"CG50 / Discounting!CG$24","v":0},{"$f":"CH50 / Discounting!CH$24","v":0},{"$f":"CI50 / Discounting!CI$24","v":0},{"$f":"CJ50 / Discounting!CJ$24","v":0},{"$f":"CK50 / Discounting!CK$24","v":0},{"$f":"CL50 / Discounting!CL$24","v":0},{"$f":"CM50 / Discounting!CM$24","v":0},{"$f":"CN50 / Discounting!CN$24","v":0},{"$f":"CO50 / Discounting!CO$24","v":0},{"$f":"CP50 / Discounting!CP$24","v":0},{"$f":"CQ50 / Discounting!CQ$24","v":0},{"$f":"CR50 / Discounting!CR$24","v":0},{"$f":"CS50 / Discounting!CS$24","v":0},{"$f":"CT50 / Discounting!CT$24","v":0},{"$f":"CU50 / Discounting!CU$24","v":0},{"$f":"CV50 / Discounting!CV$24","v":0}]
[]
[{"$nulls":4},"Error Check: Government Revenues match DCF sheets",{"$f":"SUM(I47:I48)","v":0}]
[]
["Contribution to GDP"]
[]
[{"$nulls":5},"Cash flow included"]
[{"$nulls":4},"Onshore",{"$f":"F14","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J63:CV63)","v":4470085056.6000004},null,{"$f":"Inputs!C464","v":98180100},{"$f":"Inputs!D464","v":108033300},{"$f":"Inputs!E464","v":123323355},{"$f":"Inputs!F464","v":123640065},{"$f":"Inputs!G464","v":115497099},{"$f":"Inputs!H464","v":131184449.09999999},{"$f":"Inputs!I464","v":160769034},{"$f":"Inputs!J464","v":168632239.5},{"$f":"Inputs!K464","v":208817460},{"$f":"Inputs!L464","v":222721029},{"$f":"Inputs!M464","v":247197433.5},{"$f":"Inputs!N464","v":275198116.5},{"$f":"Inputs!O464","v":286115814},{"$f":"Inputs!P464","v":288684684},{"$f":"Inputs!Q464","v":307694322},{"$f":"Inputs!R464","v":318868906.5},{"$f":"Inputs!S464","v":267173037},{"$f":"Inputs!T464","v":90295780.5},{"$f":"Inputs!U464","v":90295780.5},{"$f":"Inputs!V464","v":90295780.5},{"$f":"Inputs!W464","v":90295780.5},{"$f":"Inputs!X464","v":90295780.5},{"$f":"Inputs!Y464","v":90295780.5},{"$f":"Inputs!Z464","v":90295780.5},{"$f":"Inputs!AA464","v":92831220},{"$f":"Inputs!AB464","v":92834739},{"$f":"Inputs!AC464","v":92838258},{"$f":"Inputs!AD464","v":92841777},{"$f":"Inputs!AE464","v":14938155},{"$f":"Inputs!AF464","v":0},{"$f":"Inputs!AG464","v":0},{"$f":"Inputs!AH464","v":0},{"$f":"Inputs!AI464","v":0},{"$f":"Inputs!AJ464","v":0},{"$f":"Inputs!AK464","v":0},{"$f":"Inputs!AL464","v":0},{"$f":"Inputs!AM464","v":0},{"$f":"Inputs!AN464","v":0},{"$f":"Inputs!AO464","v":0},{"$f":"Inputs!AP464","v":0},{"$f":"Inputs!AQ464","v":0},{"$f":"Inputs!AR464","v":0},{"$f":"Inputs!AS464","v":0},{"$f":"Inputs!AT464","v":0},{"$f":"Inputs!AU464","v":0},{"$f":"Inputs!AV464","v":0},{"$f":"Inputs!AW464","v":0},{"$f":"Inputs!AX464","v":0},{"$f":"Inputs!AY464","v":0},{"$f":"Inputs!AZ464","v":0},{"$f":"Inputs!BA464","v":0},{"$f":"Inputs!BB464","v":0},{"$f":"Inputs!BC464","v":0},{"$f":"Inputs!BD464","v":0},{"$f":"Inputs!BE464","v":0},{"$f":"Inputs!BF464","v":0},{"$f":"Inputs!BG464","v":0},{"$f":"Inputs!BH464","v":0},{"$f":"Inputs!BI464","v":0},{"$f":"Inputs!BJ464","v":0},{"$f":"Inputs!BK464","v":0},{"$f":"Inputs!BL464","v":0},{"$f":"Inputs!BM464","v":0},{"$f":"Inputs!BN464","v":0},{"$f":"Inputs!BO464","v":0},{"$f":"Inputs!BP464","v":0},{"$f":"Inputs!BQ464","v":0},{"$f":"Inputs!BR464","v":0},{"$f":"Inputs!BS464","v":0},{"$f":"Inputs!BT464","v":0},{"$f":"Inputs!BU464","v":0},{"$f":"Inputs!BV464","v":0},{"$f":"Inputs!BW464","v":0},{"$f":"Inputs!BX464","v":0},{"$f":"Inputs!BY464","v":0},{"$f":"Inputs!BZ464","v":0},{"$f":"Inputs!CA464","v":0},{"$f":"Inputs!CB464","v":0},{"$f":"Inputs!CC464","v":0},{"$f":"Inputs!CD464","v":0},{"$f":"Inputs!CE464","v":0},{"$f":"Inputs!CF464","v":0},{"$f":"Inputs!CG464","v":0},{"$f":"Inputs!CH464","v":0},{"$f":"Inputs!CI464","v":0},{"$f":"Inputs!CJ464","v":0},{"$f":"Inputs!CK464","v":0},{"$f":"Inputs!CL464","v":0},{"$f":"Inputs!CM464","v":0},{"$f":"Inputs!CN464","v":0},{"$f":"Inputs!CO464","v":0}]
[{"$nulls":4},"Offshore project",{"$f":"F15","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J64:CV64)","v":120308014604.02782},{"$f":"('Offshore project'!H747 * F64) - H64","v":0},{"$f":"'Offshore project'!J747 * $F$64","v":0},{"$f":"'Offshore project'!K747 * $F$64","v":0},{"$f":"'Offshore project'!L747 * $F$64","v":0},{"$f":"'Offshore project'!M747 * $F$64","v":0},{"$f":"'Offshore project'!N747 * $F$64","v":0},{"$f":"'Offshore project'!O747 * $F$64","v":0},{"$f":"'Offshore project'!P747 * $F$64","v":0},{"$f":"'Offshore project'!Q747 * $F$64","v":0},{"$f":"'Offshore project'!R747 * $F$64","v":0},{"$f":"'Offshore project'!S747 * $F$64","v":0},{"$f":"'Offshore project'!T747 * $F$64","v":0},{"$f":"'Offshore project'!U747 * $F$64","v":0},{"$f":"'Offshore project'!V747 * $F$64","v":0},{"$f":"'Offshore project'!W747 * $F$64","v":0},{"$f":"'Offshore project'!X747 * $F$64","v":0},{"$f":"'Offshore project'!Y747 * $F$64","v":0},{"$f":"'Offshore project'!Z747 * $F$64","v":0},{"$f":"'Offshore project'!AA747 * $F$64","v":0},{"$f":"'Offshore project'!AB747 * $F$64","v":0},{"$f":"'Offshore project'!AC747 * $F$64","v":0},{"$f":"'Offshore project'!AD747 * $F$64","v":133211460.66002166},{"$f":"'Offshore project'!AE747 * $F$64","v":3743158082.5736809},{"$f":"'Offshore project'!AF747 * $F$64","v":3968195968.9788499},{"$f":"'Offshore project'!AG747 * $F$64","v":3968195968.9788499},{"$f":"'Offshore project'!AH747 * $F$64","v":3968195968.9788499},{"$f":"'Offshore project'!AI747 * $F$64","v":3934843080.9276137},{"$f":"'Offshore project'!AJ747 * $F$64","v":3934843080.9276137},{"$f":"'Offshore project'!AK747 * $F$64","v":3470477440.0253754},{"$f":"'Offshore project'!AL747 * $F$64","v":3020401667.2150369},{"$f":"'Offshore project'!AM747 * $F$64","v":3020401667.2150369},{"$f":"'Offshore project'!AN747 * $F$64","v":3002112838.9407854},{"$f":"'Offshore project'!AO747 * $F$64","v":3475479995.2992301},{"$f":"'Offshore project'!AP747 * $F$64","v":3709805194.5224442},{"$f":"'Offshore project'!AQ747 * $F$64","v":3928091944.3354583},{"$f":"'Offshore project'!AR747 * $F$64","v":3934843080.9276137},{"$f":"'Offshore project'!AS747 * $F$64","v":3934843080.9276137},{"$f":"'Offshore project'!AT747 * $F$64","v":3934843080.9276137},{"$f":"'Offshore project'!AU747 * $F$64","v":3934843080.9276137},{"$f":"'Offshore project'!AV747 * $F$64","v":3020401667.2150369},{"$f":"'Offshore project'!AW747 * $F$64","v":3020401667.2150369},{"$f":"'Offshore project'!AX747 * $F$64","v":3004363217.8048372},{"$f":"'Offshore project'!AY747 * $F$64","v":3013436182.6015034},{"$f":"'Offshore project'!AZ747 * $F$64","v":3934843080.9276137},{"$f":"'Offshore project'!BA747 * $F$64","v":3930342323.1995101},{"$f":"'Offshore project'!BB747 * $F$64","v":3934843080.9276137},{"$f":"'Offshore project'!BC747 * $F$64","v":3934843080.9276137},{"$f":"'Offshore project'!BD747 * $F$64","v":3934843080.9276137},{"$f":"'Offshore project'!BE747 * $F$64","v":3934843080.9276137},{"$f":"'Offshore project'!BF747 * $F$64","v":3934843080.9276137},{"$f":"'Offshore project'!BG747 * $F$64","v":3598382634.3817534},{"$f":"'Offshore project'!BH747 * $F$64","v":3382957183.3703756},{"$f":"'Offshore project'!BI747 * $F$64","v":3083240927.0834236},{"$f":"'Offshore project'!BJ747 * $F$64","v":3090206411.6969576},{"$f":"'Offshore project'!BK747 * $F$64","v":3092456790.5610089},{"$f":"'Offshore project'!BL747 * $F$64","v":1445980430.0434008},{"$f":"'Offshore project'!BM747 * $F$64","v":0},{"$f":"'Offshore project'!BN747 * $F$64","v":0},{"$f":"'Offshore project'!BO747 * $F$64","v":0},{"$f":"'Offshore project'!BP747 * $F$64","v":0},{"$f":"'Offshore project'!BQ747 * $F$64","v":0},{"$f":"'Offshore project'!BR747 * $F$64","v":0},{"$f":"'Offshore project'!BS747 * $F$64","v":0},{"$f":"'Offshore project'!BT747 * $F$64","v":0},{"$f":"'Offshore project'!BU747 * $F$64","v":0},{"$f":"'Offshore project'!BV747 * $F$64","v":0},{"$f":"'Offshore project'!BW747 * $F$64","v":0},{"$f":"'Offshore project'!BX747 * $F$64","v":0},{"$f":"'Offshore project'!BY747 * $F$64","v":0},{"$f":"'Offshore project'!BZ747 * $F$64","v":0},{"$f":"'Offshore project'!CA747 * $F$64","v":0},{"$f":"'Offshore project'!CB747 * $F$64","v":0},{"$f":"'Offshore project'!CC747 * $F$64","v":0},{"$f":"'Offshore project'!CD747 * $F$64","v":0},{"$f":"'Offshore project'!CE747 * $F$64","v":0},{"$f":"'Offshore project'!CF747 * $F$64","v":0},{"$f":"'Offshore project'!CG747 * $F$64","v":0},{"$f":"'Offshore project'!CH747 * $F$64","v":0},{"$f":"'Offshore project'!CI747 * $F$64","v":0},{"$f":"'Offshore project'!CJ747 * $F$64","v":0},{"$f":"'Offshore project'!CK747 * $F$64","v":0},{"$f":"'Offshore project'!CL747 * $F$64","v":0},{"$f":"'Offshore project'!CM747 * $F$64","v":0},{"$f":"'Offshore project'!CN747 * $F$64","v":0},{"$f":"'Offshore project'!CO747 * $F$64","v":0},{"$f":"'Offshore project'!CP747 * $F$64","v":0},{"$f":"'Offshore project'!CQ747 * $F$64","v":0},{"$f":"'Offshore project'!CR747 * $F$64","v":0},{"$f":"'Offshore project'!CS747 * $F$64","v":0},{"$f":"'Offshore project'!CT747 * $F$64","v":0},{"$f":"'Offshore project'!CU747 * $F$64","v":0},{"$f":"'Offshore project'!CV747 * $F$64","v":0}]
[{"$nulls":4},"Total",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J65:CV65)","v":124778099660.62782},null,{"$f":"SUM(J63:J64)","v":98180100},108033300,123323355,123640065,115497099,131184449.09999999,160769034,168632239.5,208817460,222721029,247197433.5,275198116.5,286115814,288684684,307694322,318868906.5,267173037,90295780.5,90295780.5,90295780.5,223507241.16002166,3833453863.0736809,4058491749.4788499,4058491749.4788499,4061027188.9788499,4027677819.9276137,4027681338.9276137,3563319217.0253754,3035339822.2150369,3020401667.2150369,3002112838.9407854,3475479995.2992301,{"$f":"SUM(AP63:AP64)","v":3709805194.5224442},3928091944.3354583,3934843080.9276137,3934843080.9276137,3934843080.9276137,3934843080.9276137,3020401667.2150369,3020401667.2150369,3004363217.8048372,3013436182.6015034,3934843080.9276137,3930342323.1995101,3934843080.9276137,3934843080.9276137,3934843080.9276137,3934843080.9276137,3934843080.9276137,3598382634.3817534,3382957183.3703756,3083240927.0834236,3090206411.6969576,3092456790.5610089,1445980430.0434008,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV63:BV64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: GDP matches DCF sheets",{"$f":"I64","v":0}]
[]
["Take or Pay Penalties"]
[]
[{"$nulls":5},"Cash flow included"]
[{"$nulls":4},"Onshore",{"$f":"F14","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J72:CV72)","v":117824142.24483149},null,{"$f":"'Demand & production'!J55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!K55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!L55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!M55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!N55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!O55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!P55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!Q55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!R55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!S55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!T55 * Inputs!$H$365","v":21642815.50097467},{"$f":"'Demand & production'!U55 * Inputs!$H$365","v":43189835.856209084},{"$f":"'Demand & production'!V55 * Inputs!$H$365","v":32114228.076045837},{"$f":"'Demand & production'!W55 * Inputs!$H$365","v":11216470.295882594},{"$f":"'Demand & production'!X55 * Inputs!$H$365","v":9660792.515719289},{"$f":"'Demand & production'!Y55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!Z55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AA55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AB55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AC55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AD55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AE55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AF55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AG55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AH55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AI55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AJ55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AK55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AL55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AM55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AN55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AO55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AP55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AQ55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AR55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AS55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AT55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AU55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AV55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AW55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AX55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AY55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!AZ55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BA55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BB55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BC55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BD55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BE55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BF55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BG55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BH55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BI55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BJ55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BK55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BL55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BM55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BN55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BO55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BP55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BQ55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BR55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BS55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BT55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BU55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BV55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BW55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BX55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BY55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!BZ55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CA55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CB55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CC55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CD55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CE55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CF55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CG55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CH55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CI55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CJ55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CK55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CL55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CM55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CN55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CO55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CP55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CQ55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CR55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CS55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CT55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CU55 * Inputs!$H$365","v":0},{"$f":"'Demand & production'!CV55 * Inputs!$H$365","v":0}]
[{"$nulls":4},"Offshore project",{"$f":"F15","v":1},{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J73:CV73)","v":0},{"$f":"('Offshore project'!H755 * F73) - H73","v":0},{"$f":"'Offshore project'!J755 * $F$73","v":0},{"$f":"'Offshore project'!K755 * $F$73","v":0},{"$f":"'Offshore project'!L755 * $F$73","v":0},{"$f":"'Offshore project'!M755 * $F$73","v":0},{"$f":"'Offshore project'!N755 * $F$73","v":0},{"$f":"'Offshore project'!O755 * $F$73","v":0},{"$f":"'Offshore project'!P755 * $F$73","v":0},{"$f":"'Offshore project'!Q755 * $F$73","v":0},{"$f":"'Offshore project'!R755 * $F$73","v":0},{"$f":"'Offshore project'!S755 * $F$73","v":0},{"$f":"'Offshore project'!T755 * $F$73","v":0},{"$f":"'Offshore project'!U755 * $F$73","v":0},{"$f":"'Offshore project'!V755 * $F$73","v":0},{"$f":"'Offshore project'!W755 * $F$73","v":0},{"$f":"'Offshore project'!X755 * $F$73","v":0},{"$f":"'Offshore project'!Y755 * $F$73","v":0},{"$f":"'Offshore project'!Z755 * $F$73","v":0},{"$f":"'Offshore project'!AA755 * $F$73","v":0},{"$f":"'Offshore project'!AB755 * $F$73","v":0},{"$f":"'Offshore project'!AC755 * $F$73","v":0},{"$f":"'Offshore project'!AD755 * $F$73","v":0},{"$f":"'Offshore project'!AE755 * $F$73","v":0},{"$f":"'Offshore project'!AF755 * $F$73","v":0},{"$f":"'Offshore project'!AG755 * $F$73","v":0},{"$f":"'Offshore project'!AH755 * $F$73","v":0},{"$f":"'Offshore project'!AI755 * $F$73","v":0},{"$f":"'Offshore project'!AJ755 * $F$73","v":0},{"$f":"'Offshore project'!AK755 * $F$73","v":0},{"$f":"'Offshore project'!AL755 * $F$73","v":0},{"$f":"'Offshore project'!AM755 * $F$73","v":0},{"$f":"'Offshore project'!AN755 * $F$73","v":0},{"$f":"'Offshore project'!AO755 * $F$73","v":0},{"$f":"'Offshore project'!AP755 * $F$73","v":0},{"$f":"'Offshore project'!AQ755 * $F$73","v":0},{"$f":"'Offshore project'!AR755 * $F$73","v":0},{"$f":"'Offshore project'!AS755 * $F$73","v":0},{"$f":"'Offshore project'!AT755 * $F$73","v":0},{"$f":"'Offshore project'!AU755 * $F$73","v":0},{"$f":"'Offshore project'!AV755 * $F$73","v":0},{"$f":"'Offshore project'!AW755 * $F$73","v":0},{"$f":"'Offshore project'!AX755 * $F$73","v":0},{"$f":"'Offshore project'!AY755 * $F$73","v":0},{"$f":"'Offshore project'!AZ755 * $F$73","v":0},{"$f":"'Offshore project'!BA755 * $F$73","v":0},{"$f":"'Offshore project'!BB755 * $F$73","v":0},{"$f":"'Offshore project'!BC755 * $F$73","v":0},{"$f":"'Offshore project'!BD755 * $F$73","v":0},{"$f":"'Offshore project'!BE755 * $F$73","v":0},{"$f":"'Offshore project'!BF755 * $F$73","v":0},{"$f":"'Offshore project'!BG755 * $F$73","v":0},{"$f":"'Offshore project'!BH755 * $F$73","v":0},{"$f":"'Offshore project'!BI755 * $F$73","v":0},{"$f":"'Offshore project'!BJ755 * $F$73","v":0},{"$f":"'Offshore project'!BK755 * $F$73","v":0},{"$f":"'Offshore project'!BL755 * $F$73","v":0},{"$f":"'Offshore project'!BM755 * $F$73","v":0},{"$f":"'Offshore project'!BN755 * $F$73","v":0},{"$f":"'Offshore project'!BO755 * $F$73","v":0},{"$f":"'Offshore project'!BP755 * $F$73","v":0},{"$f":"'Offshore project'!BQ755 * $F$73","v":0},{"$f":"'Offshore project'!BR755 * $F$73","v":0},{"$f":"'Offshore project'!BS755 * $F$73","v":0},{"$f":"'Offshore project'!BT755 * $F$73","v":0},{"$f":"'Offshore project'!BU755 * $F$73","v":0},{"$f":"'Offshore project'!BV755 * $F$73","v":0},{"$f":"'Offshore project'!BW755 * $F$73","v":0},{"$f":"'Offshore project'!BX755 * $F$73","v":0},{"$f":"'Offshore project'!BY755 * $F$73","v":0},{"$f":"'Offshore project'!BZ755 * $F$73","v":0},{"$f":"'Offshore project'!CA755 * $F$73","v":0},{"$f":"'Offshore project'!CB755 * $F$73","v":0},{"$f":"'Offshore project'!CC755 * $F$73","v":0},{"$f":"'Offshore project'!CD755 * $F$73","v":0},{"$f":"'Offshore project'!CE755 * $F$73","v":0},{"$f":"'Offshore project'!CF755 * $F$73","v":0},{"$f":"'Offshore project'!CG755 * $F$73","v":0},{"$f":"'Offshore project'!CH755 * $F$73","v":0},{"$f":"'Offshore project'!CI755 * $F$73","v":0},{"$f":"'Offshore project'!CJ755 * $F$73","v":0},{"$f":"'Offshore project'!CK755 * $F$73","v":0},{"$f":"'Offshore project'!CL755 * $F$73","v":0},{"$f":"'Offshore project'!CM755 * $F$73","v":0},{"$f":"'Offshore project'!CN755 * $F$73","v":0},{"$f":"'Offshore project'!CO755 * $F$73","v":0},{"$f":"'Offshore project'!CP755 * $F$73","v":0},{"$f":"'Offshore project'!CQ755 * $F$73","v":0},{"$f":"'Offshore project'!CR755 * $F$73","v":0},{"$f":"'Offshore project'!CS755 * $F$73","v":0},{"$f":"'Offshore project'!CT755 * $F$73","v":0},{"$f":"'Offshore project'!CU755 * $F$73","v":0},{"$f":"'Offshore project'!CV755 * $F$73","v":0}]
[{"$nulls":4},"Total",null,{"$f":"Inputs!$C$3 & \" US$\"","v":"2020 US$"},{"$f":"SUM(J74:CV74)","v":117824142.24483149},null,{"$f":"SUM(J72:J73)","v":0},{"$f":"SUM(K72:K73)","v":0},0,0,0,0,0,0,0,0,21642815.50097467,43189835.856209084,32114228.076045837,11216470.295882594,9660792.515719289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW72:BW73)","v":0},0,0,0,0,0,{"$f":"SUM(CC72:CC73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Error Check: Take or Pay Penalty matches DCF sheets",{"$f":"I73","v":0}]
[]
["Error Checks"]
[]
[{"$nulls":4},"TPDC Returns match DCF sheets",{"$f":"F42","v":0}]
[{"$nulls":4},"Government Revenues match DCF sheets",{"$f":"F58","v":0}]
[{"$nulls":4},"GDP matches DCF sheets",{"$f":"F67","v":0}]
[{"$nulls":4},"Take or Pay Penalties match DCF sheets",{"$f":"F76","v":0}]
[]
[{"$nulls":4},"All Error Checks",{"$f":"SUM(F80:F83)","v":0}]

{"sheet":"Public finances","index":13,"n_rows":53,"n_cols":100,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["Public Finances"]
[]
[{"$nulls":9},{"$f":"J4 - Inputs!$C$3","v":-10},{"$f":"K4 - Inputs!$C$3","v":-9},{"$f":"L4 - Inputs!$C$3","v":-8},{"$f":"M4 - Inputs!$C$3","v":-7},{"$f":"N4 - Inputs!$C$3","v":-6},{"$f":"O4 - Inputs!$C$3","v":-5},{"$f":"P4 - Inputs!$C$3","v":-4},{"$f":"Q4 - Inputs!$C$3","v":-3},{"$f":"R4 - Inputs!$C$3","v":-2},{"$f":"S4 - Inputs!$C$3","v":-1},{"$f":"T4 - Inputs!$C$3","v":0},{"$f":"U4 - Inputs!$C$3","v":1},{"$f":"V4 - Inputs!$C$3","v":2},{"$f":"W4 - Inputs!$C$3","v":3},{"$f":"X4 - Inputs!$C$3","v":4},{"$f":"Y4 - Inputs!$C$3","v":5},{"$f":"Z4 - Inputs!$C$3","v":6},{"$f":"AA4 - Inputs!$C$3","v":7},{"$f":"AB4 - Inputs!$C$3","v":8},{"$f":"AC4 - Inputs!$C$3","v":9},{"$f":"AD4 - Inputs!$C$3","v":10},{"$f":"AE4 - Inputs!$C$3","v":11},{"$f":"AF4 - Inputs!$C$3","v":12},{"$f":"AG4 - Inputs!$C$3","v":13},{"$f":"AH4 - Inputs!$C$3","v":14},{"$f":"AI4 - Inputs!$C$3","v":15},{"$f":"AJ4 - Inputs!$C$3","v":16},{"$f":"AK4 - Inputs!$C$3","v":17},{"$f":"AL4 - Inputs!$C$3","v":18},{"$f":"AM4 - Inputs!$C$3","v":19},{"$f":"AN4 - Inputs!$C$3","v":20},{"$f":"AO4 - Inputs!$C$3","v":21},{"$f":"AP4 - Inputs!$C$3","v":22},{"$f":"AQ4 - Inputs!$C$3","v":23},{"$f":"AR4 - Inputs!$C$3","v":24},{"$f":"AS4 - Inputs!$C$3","v":25},{"$f":"AT4 - Inputs!$C$3","v":26},{"$f":"AU4 - Inputs!$C$3","v":27},{"$f":"AV4 - Inputs!$C$3","v":28},{"$f":"AW4 - Inputs!$C$3","v":29},{"$f":"AX4 - Inputs!$C$3","v":30},{"$f":"AY4 - Inputs!$C$3","v":31},{"$f":"AZ4 - Inputs!$C$3","v":32},{"$f":"BA4 - Inputs!$C$3","v":33},{"$f":"BB4 - Inputs!$C$3","v":34},{"$f":"BC4 - Inputs!$C$3","v":35},{"$f":"BD4 - Inputs!$C$3","v":36},{"$f":"BE4 - Inputs!$C$3","v":37},{"$f":"BF4 - Inputs!$C$3","v":38},{"$f":"BG4 - Inputs!$C$3","v":39},{"$f":"BH4 - Inputs!$C$3","v":40},{"$f":"BI4 - Inputs!$C$3","v":41},{"$f":"BJ4 - Inputs!$C$3","v":42},{"$f":"BK4 - Inputs!$C$3","v":43},{"$f":"BL4 - Inputs!$C$3","v":44},{"$f":"BM4 - Inputs!$C$3","v":45},{"$f":"BN4 - Inputs!$C$3","v":46},{"$f":"BO4 - Inputs!$C$3","v":47},{"$f":"BP4 - Inputs!$C$3","v":48},{"$f":"BQ4 - Inputs!$C$3","v":49},{"$f":"BR4 - Inputs!$C$3","v":50},{"$f":"BS4 - Inputs!$C$3","v":51},{"$f":"BT4 - Inputs!$C$3","v":52},{"$f":"BU4 - Inputs!$C$3","v":53},{"$f":"BV4 - Inputs!$C$3","v":54},{"$f":"BW4 - Inputs!$C$3","v":55},{"$f":"BX4 - Inputs!$C$3","v":56},{"$f":"BY4 - Inputs!$C$3","v":57},{"$f":"BZ4 - Inputs!$C$3","v":58},{"$f":"CA4 - Inputs!$C$3","v":59},{"$f":"CB4 - Inputs!$C$3","v":60},{"$f":"CC4 - Inputs!$C$3","v":61},{"$f":"CD4 - Inputs!$C$3","v":62},{"$f":"CE4 - Inputs!$C$3","v":63},{"$f":"CF4 - Inputs!$C$3","v":64},{"$f":"CG4 - Inputs!$C$3","v":65},{"$f":"CH4 - Inputs!$C$3","v":66},{"$f":"CI4 - Inputs!$C$3","v":67},{"$f":"CJ4 - Inputs!$C$3","v":68},{"$f":"CK4 - Inputs!$C$3","v":69},{"$f":"CL4 - Inputs!$C$3","v":70},{"$f":"CM4 - Inputs!$C$3","v":71},{"$f":"CN4 - Inputs!$C$3","v":72},{"$f":"CO4 - Inputs!$C$3","v":73},{"$f":"CP4 - Inputs!$C$3","v":74},{"$f":"CQ4 - Inputs!$C$3","v":75},{"$f":"CR4 - Inputs!$C$3","v":76},{"$f":"CS4 - Inputs!$C$3","v":77},{"$f":"CT4 - Inputs!$C$3","v":78},{"$f":"CU4 - Inputs!$C$3","v":79},{"$f":"CV4 - Inputs!$C$3","v":80}]
[{"$nulls":5},"Constant","Unit","Total",null,2010,{"$f":"J4 + 1","v":2011},{"$f":"K4 + 1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BW4 + 1","v":2076},2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Demographics"]
[]
[null,null,null,"Demographics"]
[{"$nulls":4},"Population Growth",{"$f":"Inputs!C471","v":2.5899999999999999E-2}]
[{"$nulls":4},"Population",null,"People",null,{"$f":"Inputs!C470 * (1 + $F$8) ^ (J3 - 1)","v":43175830.570911683},{"$f":"I9 * (1 + $F$8)","v":44294084.5826983},{"$f":"J9 * (1 + $F$8)","v":45441301.37339019},46618231.078961,47825643.263906091,49064327.424441263,50335093.504734293,51638772.426506914,52976216.632353447,54348300.643131405,55755921.629788511,57200000.000000037,58681480.000000037,60201330.33200004,61760544.787598841,63360142.897597656,65001170.598645434,66684700.917150356,68411834.670904547,70183701.18888098,72001459.049673006,73866296.839059547,75779433.927191198,{"$f":"AE9 * (1 + $F$8)","v":77742121.265905455},79755642.206692412,81821313.339845747,83940485.355347753,86114543.926051259,88344910.613735989,90633043.798631757,92980439.633016318,95388633.019511446,97859198.614716798,100393751.85883796,102993950.03198187,105661493.3378102,108398126.01525949,111205637.47905472,114085863.48976225,117040687.35414709,120072041.1566195,123181907.02257596,126372318.41446067,129645361.4613952,133003176.32324535,136447958.59001741,139981960.71749887,143607493.50008211,147326927.58173424,151142695.00610116,155057290.80675918,159073274.63865423,163193272.45179537,167419978.20829687,171756155.64389175,{"$f":"BK9 * (1 + $F$8)","v":176204640.07506856},180768340.25301284,185450240.26556587,190253401.48844403,195180964.58699474,200236151.5697979,205422267.89545569,210742704.633948,216200940.68396726,221800545.04768202,227545179.164417,233438599.30477542,239484659.0267691,245687311.69556242,252050613.06847751,258578723.94695109,265275912.89717713,{"$f":"CB9 * (1 + $F$8)","v":272146559.04121405},{"$f":"CC9 * (1 + $F$8)","v":279195154.92038149},{"$f":"CD9 * (1 + $F$8)","v":286426309.43281937},{"$f":"CE9 * (1 + $F$8)","v":293844750.8471294},{"$f":"CF9 * (1 + $F$8)","v":301455329.89407009},{"$f":"CG9 * (1 + $F$8)","v":309263022.93832654},{"$f":"CH9 * (1 + $F$8)","v":317272935.23242921},{"$f":"CI9 * (1 + $F$8)","v":325490304.25494915},{"$f":"CJ9 * (1 + $F$8)","v":333920503.13515234},{"$f":"CK9 * (1 + $F$8)","v":342569044.16635281},{"$f":"CL9 * (1 + $F$8)","v":351441582.41026133},{"$f":"CM9 * (1 + $F$8)","v":360543919.39468712},{"$f":"CN9 * (1 + $F$8)","v":369882006.90700954},{"$f":"CO9 * (1 + $F$8)","v":379461950.88590109},{"$f":"CP9 * (1 + $F$8)","v":389290015.41384596},{"$f":"CQ9 * (1 + $F$8)","v":399372626.81306458},{"$f":"CR9 * (1 + $F$8)","v":409716377.84752297},{"$f":"CS9 * (1 + $F$8)","v":420328032.03377384},{"$f":"CT9 * (1 + $F$8)","v":431214528.06344861},{"$f":"CU9 * (1 + $F$8)","v":442382984.34029192}]
[]
["GDP"]
[]
[{"$nulls":4},"Real GDP Growth",{"$f":"Inputs!C474","v":5.5E-2}]
[{"$nulls":4},"Current Year",{"$f":"Inputs!C3","v":2020}]
[]
[{"$nulls":4},"Historical GDP (Non-Gas)",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},null,24.061045157435711,25.146444150478281,26.016293443106044,27.672667482997049,40.241675106802724,43.265043616717577,45.860230007737485,48.687134489623546,55.579683021997354,59.34880767423023,62.559417483171266,65.277999999999992]
[{"$nulls":4},"GDP Forecast by Model (Non-Gas)",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},null,{"$f":"Inputs!C473 * (1+$F$13)^(J3-1)","v":36.223447738270458},{"$f":"I17 * (1 + $F$13)","v":38.215737363875334},{"$f":"J17 * (1 + $F$13)","v":40.317602918888475},42.53507107942734,44.87449998879584,47.342597488179607,49.946440350029484,{"$f":"O17 * (1 + $F$13)","v":52.6934945692811},55.591636770591556,58.649176792974089,61.874881516587664,65.277999999999977,68.868289999999973,72.656045949999964,76.65212847724996,80.867995543498708,85.315735298391132,90.008100739802643,94.958546280491788,100.18126632591883,105.69123597384436,111.50425395240579,117.6369879197881,124.10702225537644,130.93290847942214,138.13421844579034,145.73160046030881,153.7468384856258,162.2029146023352,171.12407490546363,180.53589902526411,190.46537347165363,200.94096901259456,211.99272230828726,223.65232203524303,235.95319974718137,248.93062573327634,262.62181014860653,277.06600970677988,292.30464024065276,308.38139545388862,325.34237220385245,343.23620267506431,362.11419382219282,382.03047448241341,403.04215057894612,425.20946886078815,448.59598964813148,473.26876907877869,499.29855137811148,526.75997170390758,555.73177014762246,{"$f":"BH17 * (1 + $F$13)","v":586.29701750574168},618.54335346855748,652.56323790932811,688.4542159943411,726.31919787402978,766.26675375710136,808.41142521374184,852.87405360049763,899.78212654852496,949.27014350869376,1001.4800014016719,1056.5614014787639,1114.6722785600957,1175.9792538809008,1240.6581128443504,1308.8943090507896,1380.8834960485829,1456.8320883312549,1536.9578531894738,1621.4905351148948,{"$f":"CB17 * (1 + $F$13)","v":1710.672514546214},{"$f":"CC17 * (1 + $F$13)","v":1804.7595028462556},{"$f":"CD17 * (1 + $F$13)","v":1904.0212755027997},{"$f":"CE17 * (1 + $F$13)","v":2008.7424456554536},{"$f":"CF17 * (1 + $F$13)","v":2119.2232801665036},{"$f":"CG17 * (1 + $F$13)","v":2235.7805605756612},{"$f":"CH17 * (1 + $F$13)","v":2358.7484914073225},{"$f":"CI17 * (1 + $F$13)","v":2488.479658434725},{"$f":"CJ17 * (1 + $F$13)","v":2625.3460396486348},{"$f":"CK17 * (1 + $F$13)","v":2769.7400718293097},{"$f":"CL17 * (1 + $F$13)","v":2922.0757757799215},{"$f":"CM17 * (1 + $F$13)","v":3082.7899434478172},{"$f":"CN17 * (1 + $F$13)","v":3252.3433903374471},{"$f":"CO17 * (1 + $F$13)","v":3431.2222768060064},{"$f":"CP17 * (1 + $F$13)","v":3619.9395020303364},{"$f":"CQ17 * (1 + $F$13)","v":3819.0361746420044},{"$f":"CR17 * (1 + $F$13)","v":4029.0831642473145},{"$f":"CS17 * (1 + $F$13)","v":4250.682738280917},{"$f":"CT17 * (1 + $F$13)","v":4484.4702888863667},{"$f":"CU17 * (1 + $F$13)","v":4731.1161547751162}]
[]
[{"$nulls":4},"Real Non-Gas GDP",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},{"$f":"SUM(J19:CV19)","v":89998.914547163266},{"$f":"IF(I16 <> \"\", I16, I17)","v":24.061045157435711},{"$f":"IF(J16 <> \"\", J16, J17)","v":25.146444150478281},{"$f":"IF(K16 <> \"\", K16, K17)","v":26.016293443106044},27.672667482997049,40.241675106802724,43.265043616717577,45.860230007737485,48.687134489623546,55.579683021997354,59.34880767423023,62.559417483171266,65.277999999999992,68.868289999999973,72.656045949999964,76.65212847724996,80.867995543498708,85.315735298391132,90.008100739802643,94.958546280491788,100.18126632591883,105.69123597384436,111.50425395240579,{"$f":"IF(AE16 <> \"\", AE16, AE17)","v":117.6369879197881},124.10702225537644,130.93290847942214,138.13421844579034,145.73160046030881,153.7468384856258,162.2029146023352,171.12407490546363,180.53589902526411,190.46537347165363,200.94096901259456,211.99272230828726,223.65232203524303,235.95319974718137,248.93062573327634,262.62181014860653,277.06600970677988,292.30464024065276,308.38139545388862,325.34237220385245,343.23620267506431,362.11419382219282,382.03047448241341,403.04215057894612,425.20946886078815,448.59598964813148,473.26876907877869,499.29855137811148,526.75997170390758,555.73177014762246,586.29701750574168,618.54335346855748,{"$f":"IF(BK16 <> \"\", BK16, BK17)","v":652.56323790932811},688.4542159943411,726.31919787402978,766.26675375710136,808.41142521374184,852.87405360049763,899.78212654852496,949.27014350869376,1001.4800014016719,1056.5614014787639,1114.6722785600957,1175.9792538809008,1240.6581128443504,1308.8943090507896,1380.8834960485829,1456.8320883312549,1536.9578531894738,1621.4905351148948,{"$f":"IF(CC16 <> \"\", CC16, CC17)","v":1710.672514546214},1804.7595028462556,1904.0212755027997,2008.7424456554536,2119.2232801665036,2235.7805605756612,2358.7484914073225,2488.479658434725,2625.3460396486348,2769.7400718293097,2922.0757757799215,3082.7899434478172,3252.3433903374471,3431.2222768060064,3619.9395020303364,3819.0361746420044,4029.0831642473145,4250.682738280917,4484.4702888863667,4731.1161547751162]
[{"$nulls":4},"Real Gas Contribution to GDP",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},{"$f":"SUM(J20:CV20)","v":123.07010409652783},null,{"$f":"IF(J4 <= $F$14, 0, 'Sector results'!J65 / 10^9)","v":0},{"$f":"IF(K4 <= $F$14, 0, 'Sector results'!K65 / 10^9)","v":0},{"$f":"IF(L4 <= $F$14, 0, 'Sector results'!L65 / 10^9)","v":0},{"$f":"IF(M4 <= $F$14, 0, 'Sector results'!M65 / 10^9)","v":0},{"$f":"IF(N4 <= $F$14, 0, 'Sector results'!N65 / 10^9)","v":0},{"$f":"IF(O4 <= $F$14, 0, 'Sector results'!O65 / 10^9)","v":0},{"$f":"IF(P4 <= $F$14, 0, 'Sector results'!P65 / 10^9)","v":0},{"$f":"IF(Q4 <= $F$14, 0, 'Sector results'!Q65 / 10^9)","v":0},{"$f":"IF(R4 <= $F$14, 0, 'Sector results'!R65 / 10^9)","v":0},{"$f":"IF(S4 <= $F$14, 0, 'Sector results'!S65 / 10^9)","v":0},{"$f":"IF(T4 <= $F$14, 0, 'Sector results'!T65 / 10^9)","v":0},{"$f":"IF(U4 <= $F$14, 0, 'Sector results'!U65 / 10^9)","v":0.27519811649999998},{"$f":"IF(V4 <= $F$14, 0, 'Sector results'!V65 / 10^9)","v":0.28611581400000002},{"$f":"IF(W4 <= $F$14, 0, 'Sector results'!W65 / 10^9)","v":0.28868468400000002},{"$f":"IF(X4 <= $F$14, 0, 'Sector results'!X65 / 10^9)","v":0.30769432200000002},{"$f":"IF(Y4 <= $F$14, 0, 'Sector results'!Y65 / 10^9)","v":0.31886890649999999},{"$f":"IF(Z4 <= $F$14, 0, 'Sector results'!Z65 / 10^9)","v":0.267173037},{"$f":"IF(AA4 <= $F$14, 0, 'Sector results'!AA65 / 10^9)","v":9.0295780500000006E-2},{"$f":"IF(AB4 <= $F$14, 0, 'Sector results'!AB65 / 10^9)","v":9.0295780500000006E-2},{"$f":"IF(AC4 <= $F$14, 0, 'Sector results'!AC65 / 10^9)","v":9.0295780500000006E-2},{"$f":"IF(AD4 <= $F$14, 0, 'Sector results'!AD65 / 10^9)","v":0.22350724116002166},{"$f":"IF(AE4 <= $F$14, 0, 'Sector results'!AE65 / 10^9)","v":3.833453863073681},{"$f":"IF(AF4 <= $F$14, 0, 'Sector results'!AF65 / 10^9)","v":4.0584917494788497},{"$f":"IF(AG4 <= $F$14, 0, 'Sector results'!AG65 / 10^9)","v":4.0584917494788497},{"$f":"IF(AH4 <= $F$14, 0, 'Sector results'!AH65 / 10^9)","v":4.0610271889788496},{"$f":"IF(AI4 <= $F$14, 0, 'Sector results'!AI65 / 10^9)","v":4.0276778199276135},{"$f":"IF(AJ4 <= $F$14, 0, 'Sector results'!AJ65 / 10^9)","v":4.0276813389276134},{"$f":"IF(AK4 <= $F$14, 0, 'Sector results'!AK65 / 10^9)","v":3.5633192170253754},{"$f":"IF(AL4 <= $F$14, 0, 'Sector results'!AL65 / 10^9)","v":3.035339822215037},{"$f":"IF(AM4 <= $F$14, 0, 'Sector results'!AM65 / 10^9)","v":3.0204016672150367},{"$f":"IF(AN4 <= $F$14, 0, 'Sector results'!AN65 / 10^9)","v":3.0021128389407856},{"$f":"IF(AO4 <= $F$14, 0, 'Sector results'!AO65 / 10^9)","v":3.4754799952992301},{"$f":"IF(AP4 <= $F$14, 0, 'Sector results'!AP65 / 10^9)","v":3.7098051945224442},{"$f":"IF(AQ4 <= $F$14, 0, 'Sector results'!AQ65 / 10^9)","v":3.9280919443354585},{"$f":"IF(AR4 <= $F$14, 0, 'Sector results'!AR65 / 10^9)","v":3.9348430809276138},{"$f":"IF(AS4 <= $F$14, 0, 'Sector results'!AS65 / 10^9)","v":3.9348430809276138},{"$f":"IF(AT4 <= $F$14, 0, 'Sector results'!AT65 / 10^9)","v":3.9348430809276138},{"$f":"IF(AU4 <= $F$14, 0, 'Sector results'!AU65 / 10^9)","v":3.9348430809276138},{"$f":"IF(AV4 <= $F$14, 0, 'Sector results'!AV65 / 10^9)","v":3.0204016672150367},{"$f":"IF(AW4 <= $F$14, 0, 'Sector results'!AW65 / 10^9)","v":3.0204016672150367},{"$f":"IF(AX4 <= $F$14, 0, 'Sector results'!AX65 / 10^9)","v":3.0043632178048374},{"$f":"IF(AY4 <= $F$14, 0, 'Sector results'!AY65 / 10^9)","v":3.0134361826015033},{"$f":"IF(AZ4 <= $F$14, 0, 'Sector results'!AZ65 / 10^9)","v":3.9348430809276138},{"$f":"IF(BA4 <= $F$14, 0, 'Sector results'!BA65 / 10^9)","v":3.9303423231995103},{"$f":"IF(BB4 <= $F$14, 0, 'Sector results'!BB65 / 10^9)","v":3.9348430809276138},{"$f":"IF(BC4 <= $F$14, 0, 'Sector results'!BC65 / 10^9)","v":3.9348430809276138},{"$f":"IF(BD4 <= $F$14, 0, 'Sector results'!BD65 / 10^9)","v":3.9348430809276138},{"$f":"IF(BE4 <= $F$14, 0, 'Sector results'!BE65 / 10^9)","v":3.9348430809276138},{"$f":"IF(BF4 <= $F$14, 0, 'Sector results'!BF65 / 10^9)","v":3.9348430809276138},{"$f":"IF(BG4 <= $F$14, 0, 'Sector results'!BG65 / 10^9)","v":3.5983826343817533},{"$f":"IF(BH4 <= $F$14, 0, 'Sector results'!BH65 / 10^9)","v":3.3829571833703755},{"$f":"IF(BI4 <= $F$14, 0, 'Sector results'!BI65 / 10^9)","v":3.0832409270834238},{"$f":"IF(BJ4 <= $F$14, 0, 'Sector results'!BJ65 / 10^9)","v":3.0902064116969576},{"$f":"IF(BK4 <= $F$14, 0, 'Sector results'!BK65 / 10^9)","v":3.092456790561009},{"$f":"IF(BL4 <= $F$14, 0, 'Sector results'!BL65 / 10^9)","v":1.4459804300434007},{"$f":"IF(BM4 <= $F$14, 0, 'Sector results'!BM65 / 10^9)","v":0},{"$f":"IF(BN4 <= $F$14, 0, 'Sector results'!BN65 / 10^9)","v":0},{"$f":"IF(BO4 <= $F$14, 0, 'Sector results'!BO65 / 10^9)","v":0},{"$f":"IF(BP4 <= $F$14, 0, 'Sector results'!BP65 / 10^9)","v":0},{"$f":"IF(BQ4 <= $F$14, 0, 'Sector results'!BQ65 / 10^9)","v":0},{"$f":"IF(BR4 <= $F$14, 0, 'Sector results'!BR65 / 10^9)","v":0},{"$f":"IF(BS4 <= $F$14, 0, 'Sector results'!BS65 / 10^9)","v":0},{"$f":"IF(BT4 <= $F$14, 0, 'Sector results'!BT65 / 10^9)","v":0},{"$f":"IF(BU4 <= $F$14, 0, 'Sector results'!BU65 / 10^9)","v":0},{"$f":"IF(BV4 <= $F$14, 0, 'Sector results'!BV65 / 10^9)","v":0},{"$f":"IF(BW4 <= $F$14, 0, 'Sector results'!BW65 / 10^9)","v":0},{"$f":"IF(BX4 <= $F$14, 0, 'Sector results'!BX65 / 10^9)","v":0},{"$f":"IF(BY4 <= $F$14, 0, 'Sector results'!BY65 / 10^9)","v":0},{"$f":"IF(BZ4 <= $F$14, 0, 'Sector results'!BZ65 / 10^9)","v":0},{"$f":"IF(CA4 <= $F$14, 0, 'Sector results'!CA65 / 10^9)","v":0},{"$f":"IF(CB4 <= $F$14, 0, 'Sector results'!CB65 / 10^9)","v":0},{"$f":"IF(CC4 <= $F$14, 0, 'Sector results'!CC65 / 10^9)","v":0},{"$f":"IF(CD4 <= $F$14, 0, 'Sector results'!CD65 / 10^9)","v":0},{"$f":"IF(CE4 <= $F$14, 0, 'Sector results'!CE65 / 10^9)","v":0},{"$f":"IF(CF4 <= $F$14, 0, 'Sector results'!CF65 / 10^9)","v":0},{"$f":"IF(CG4 <= $F$14, 0, 'Sector results'!CG65 / 10^9)","v":0},{"$f":"IF(CH4 <= $F$14, 0, 'Sector results'!CH65 / 10^9)","v":0},{"$f":"IF(CI4 <= $F$14, 0, 'Sector results'!CI65 / 10^9)","v":0},{"$f":"IF(CJ4 <= $F$14, 0, 'Sector results'!CJ65 / 10^9)","v":0},{"$f":"IF(CK4 <= $F$14, 0, 'Sector results'!CK65 / 10^9)","v":0},{"$f":"IF(CL4 <= $F$14, 0, 'Sector results'!CL65 / 10^9)","v":0},{"$f":"IF(CM4 <= $F$14, 0, 'Sector results'!CM65 / 10^9)","v":0},{"$f":"IF(CN4 <= $F$14, 0, 'Sector results'!CN65 / 10^9)","v":0},{"$f":"IF(CO4 <= $F$14, 0, 'Sector results'!CO65 / 10^9)","v":0},{"$f":"IF(CP4 <= $F$14, 0, 'Sector results'!CP65 / 10^9)","v":0},{"$f":"IF(CQ4 <= $F$14, 0, 'Sector results'!CQ65 / 10^9)","v":0},{"$f":"IF(CR4 <= $F$14, 0, 'Sector results'!CR65 / 10^9)","v":0},{"$f":"IF(CS4 <= $F$14, 0, 'Sector results'!CS65 / 10^9)","v":0},{"$f":"IF(CT4 <= $F$14, 0, 'Sector results'!CT65 / 10^9)","v":0},{"$f":"IF(CU4 <= $F$14, 0, 'Sector results'!CU65 / 10^9)","v":0},{"$f":"IF(CV4 <= $F$14, 0, 'Sector results'!CV65 / 10^9)","v":0}]
[{"$nulls":4},"Real Total GDP",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},{"$f":"SUM(J21:CV21)","v":90121.984651259801},{"$f":"I19 + I20","v":24.061045157435711},{"$f":"J19 + J20","v":25.146444150478281},{"$f":"K19 + K20","v":26.016293443106044},27.672667482997049,40.241675106802724,43.265043616717577,45.860230007737485,48.687134489623546,55.579683021997354,59.34880767423023,62.559417483171266,65.277999999999992,69.143488116499967,72.942161763999962,76.940813161249963,81.175689865498711,85.634604204891133,90.275273776802649,95.048842060991788,100.27156210641883,105.78153175434436,111.72776119356581,{"$f":"AE19 + AE20","v":121.47044178286178},128.16551400485528,134.991400228901,142.19524563476918,149.75927828023643,157.77451982455341,165.76623381936056,174.15941472767867,183.55630069247914,193.46748631059441,204.41644900789379,215.70252750280969,227.58041397957848,239.88804282810898,252.86546881420395,266.55665322953416,281.00085278770752,295.32504190786779,311.40179712110364,328.34673542165729,346.24963885766579,366.04903690312045,385.96081680561292,406.97699365987376,429.14431194171578,452.53083272905911,477.20361215970632,503.23339445903912,530.35835433828936,559.11472733099288,589.38025843282514,621.63355988025444,{"$f":"BK19 + BK20","v":655.65569469988907},689.90019642438449,726.31919787402978,766.26675375710136,808.41142521374184,852.87405360049763,899.78212654852496,949.27014350869376,1001.4800014016719,1056.5614014787639,1114.6722785600957,1175.9792538809008,1240.6581128443504,1308.8943090507896,1380.8834960485829,1456.8320883312549,1536.9578531894738,1621.4905351148948,{"$f":"CC19 + CC20","v":1710.672514546214},1804.7595028462556,1904.0212755027997,2008.7424456554536,2119.2232801665036,2235.7805605756612,2358.7484914073225,2488.479658434725,2625.3460396486348,2769.7400718293097,2922.0757757799215,3082.7899434478172,3252.3433903374471,3431.2222768060064,3619.9395020303364,3819.0361746420044,4029.0831642473145,4250.682738280917,4484.4702888863667,4731.1161547751162]
[]
[{"$nulls":4},"Real GDP Growth",null,"%",null,null,{"$f":"(J21 - I21) /I21","v":4.511021802837787E-2},{"$f":"(K21 - J21) / J21","v":3.4591343707385286E-2},6.3666795714511046E-2,0.45420296512898389,7.5130284758045826E-2,5.998344561975965E-2,6.1641742342092673E-2,0.1415681700027506,6.7814792155995729E-2,5.4097292511153708E-2,4.3456007523727899E-2,5.9215786582002751E-2,5.4938993547730845E-2,5.4819480264204398E-2,5.5040706359230127E-2,5.4929183192412259E-2,5.4191522399147825E-2,5.2877915341374093E-2,5.4947750358449156E-2,5.4950471820492487E-2,5.6212359006393833E-2,8.7200177334771783E-2,5.5116883776231591E-2,5.3258368891550133E-2,5.336521729275219E-2,5.319469446183589E-2,5.3520834477570674E-2,5.0652754346481359E-2,5.063263316619928E-2,5.395565883988386E-2,5.3995344102733711E-2,5.6593295887050588E-2,5.5211205114320684E-2,5.5066051447237099E-2,5.4080351790004658E-2,5.4097844282275896E-2,5.4144144234221168E-2,5.4188103666410199E-2,5.0975607291064019E-2,5.4437494055283343E-2,5.4415030539993275E-2,5.4524383843859138E-2,5.7182436668457244E-2,5.4396482151549484E-2,5.4451581453786584E-2,5.4468234389603125E-2,5.4495702579694376E-2,5.4521764366538501E-2,5.4546490504395792E-2,5.3901351098546955E-2,5.4220646771147588E-2,5.4131164182186241E-2,5.4724095328865477E-2,5.4730209266996989E-2,5.222939722985253E-2,{"$f":"(BM21 - BL21) / BL21","v":5.2788797043974961E-2},5.499999999999991E-2,5.4999999999999875E-2,5.4999999999999993E-2,5.4999999999999945E-2,5.4999999999999924E-2,5.4999999999999945E-2,5.5000000000000035E-2,5.4999999999999861E-2,5.4999999999999875E-2,5.5000000000000007E-2,5.4999999999999959E-2,5.4999999999999855E-2,5.4999999999999993E-2,5.4999999999999896E-2,5.4999999999999966E-2,{"$f":"(CC21 - CB21) / CB21","v":5.4999999999999979E-2},{"$f":"(CD21 - CC21) / CC21","v":5.4999999999999924E-2},{"$f":"(CE21 - CD21) / CD21","v":5.5E-2},{"$f":"(CF21 - CE21) / CE21","v":5.4999999999999979E-2},{"$f":"(CG21 - CF21) / CF21","v":5.5000000000000042E-2},{"$f":"(CH21 - CG21) / CG21","v":5.4999999999999931E-2},{"$f":"(CI21 - CH21) / CH21","v":5.4999999999999973E-2},{"$f":"(CJ21 - CI21) / CI21","v":5.4999999999999917E-2},{"$f":"(CK21 - CJ21) / CJ21","v":5.4999999999999966E-2},{"$f":"(CL21 - CK21) / CK21","v":5.5E-2},{"$f":"(CM21 - CL21) / CL21","v":5.499999999999991E-2},{"$f":"(CN21 - CM21) / CM21","v":5.5000000000000007E-2},{"$f":"(CO21 - CN21) / CN21","v":5.4999999999999973E-2},{"$f":"(CP21 - CO21) / CO21","v":5.4999999999999931E-2},{"$f":"(CQ21 - CP21) / CP21","v":5.4999999999999875E-2},{"$f":"(CR21 - CQ21) / CQ21","v":5.4999999999999875E-2},{"$f":"(CS21 - CR21) / CR21","v":5.4999999999999945E-2},{"$f":"(CT21 - CS21) / CS21","v":5.5000000000000049E-2},{"$f":"(CU21 - CT21) / CT21","v":5.4999999999999834E-2},{"$f":"(CV21 - CU21) / CU21","v":5.4999999999999861E-2}]
[]
[null,null,null,"Per Capita"]
[{"$nulls":4},"Real Non-Gas GDP per capita",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},null,null,{"$f":"(J19 * 10^9) / J$9","v":567.71563036886255},572.52527231407225,593.60183435801446,841.42464921476619,881.80243952891135,911.09853612220036,942.84066413305652,1049.1440603943379,1092.0085259690782,1122.0228390906532,1141.2237762237753,1173.5949740872236,1206.8843919115127,1241.1180753159622,1276.3228087126815,1312.5261362626757,1349.7563834263797,1388.0426791254806,1427.4149785333675,1467.9040865120407,1509.5416817138148,1552.3603413666774,{"$f":"(AF19 * 10^9) / AF$9","v":1596.3935667626906},1641.6758094693814,1688.2424982846255,1736.1300669561165,1785.3759826871069,1836.0187754507238,1888.0980681357962,1941.6546075477777,1996.7302962890194,2053.3682255433428,2111.6127087905511,2171.5093164772697,2233.1049116712343,2296.447686726925,2361.5872009912323,2428.5744195786629,2497.4617532464072,2568.3030994004862,2641.153884265048,2716.0711062478072,2793.1133805355648,2872.3409849546942,2953.8159071324708,3037.601892996156,3123.7644966477669,3212.3711316535669,3303.4911237883935,3397.1957652761034,3493.5583705685631,3592.6543337068279,3694.5611873093903,3799.3586632336546,{"$f":"(BL19 * 10^9) / BL$9","v":3907.1287549580902},4017.9557817338778,4131.9264545562337,4249.1299440070443,4369.657950021865,4493.6047736358969,4621.0673907650562,4752.1455280798655,4886.9417410315409,5025.5614940913101,5168.1132432657478,5314.7085209526886,5465.4620232041007,5620.4916994642017,5779.9188448530394,5943.8681950677028,6112.4680239754607,{"$f":"(CC19 * 10^9) / CC$9","v":6285.8502439751537},6464.1505092053685,6647.5083216801468,6836.0671404352815,7029.9744937705636,7229.3820946758387,7434.4459595311519,7645.326530173862,7862.1887994282324,8085.2024401957151,8314.5419382069194,8550.386728539137,8792.9213360062276,9042.3355195307231,9298.8244206110849,9562.5887160002858,9833.8347747151765,10112.774819499475,10399.627092866696,10694.616027852971]
[{"$nulls":4},"Real Gas GDP contribution per capita",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},null,null,{"$f":"(J20 * 10^9) / J$9","v":0},0,0,0,0,0,0,0,0,0,0,4.6896928383537668,4.7526493587786218,4.6742574080720578,4.8562756952315276,4.905587138866772,4.0065117384561422,1.3198853814455975,1.28656338965357,1.254082649043347,3.0258352012285243,50.586995236159453,{"$f":"(AF20 * 10^9) / AF$9","v":52.204540902574266},50.886578518933874,49.632877097820803,47.982541474201938,46.771209081549401,40.33417649382222,33.49043235223288,32.484269585476618,31.472438003453856,35.515107874351237,36.952550590386757,38.13905518834553,37.240085830961455,36.299917955903553,35.383485676872546,34.490189762035818,25.806424547693972,25.154912318641166,24.389646908569272,23.845698333383417,30.350820396295482,29.550740304482435,28.837683770341791,28.109643990975524,27.39998439514136,26.708240954421832,26.033961355319068,23.206794183359321,21.26665960108631,18.893186470013109,18.457811575224632,18.00492552344215,{"$f":"(BL20 * 10^9) / BL$9","v":8.2062562565172463},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CC20 * 10^9) / CC$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Real Total GDP per capita",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},null,null,{"$f":"J26 + J27","v":567.71563036886255},572.52527231407225,593.60183435801446,841.42464921476619,881.80243952891135,911.09853612220036,942.84066413305652,1049.1440603943379,1092.0085259690782,1122.0228390906532,1141.2237762237753,1178.2846669255773,1211.6370412702913,1245.7923327240342,1281.179084407913,1317.4317234015425,1353.7628951648358,1389.3625645069262,1428.7015419230211,1469.1581691610841,1512.5675169150434,1602.9473366028369,1648.5981076652649,1692.5623879883153,1737.8753753824462,1784.1126084303185,1832.1471917686563,1876.352951944546,1921.588500488029,1974.1388771332543,2028.2027342924732,2088.8833334176938,2148.5652593809377,2209.6483716656153,2270.3449975021958,2332.7476046828288,2396.9706866681049,2463.0646093406986,2523.2681777941011,2593.4580117191272,2665.5435311736173,2739.9168045811907,2823.4642009318604,2901.8917252591768,2982.6535909028125,3065.7115369871317,3151.1644810429084,3239.0793726079887,3329.5250851437127,3420.4025594594627,3514.8250301696494,{"$f":"BI26 + BI27","v":3611.5475201768409},3713.018998884615,3817.3635887570967,3915.3350112146077,4017.9557817338778,4131.9264545562337,4249.1299440070443,4369.657950021865,4493.6047736358969,4621.0673907650562,4752.1455280798655,4886.9417410315409,5025.5614940913101,5168.1132432657478,5314.7085209526886,5465.4620232041007,5620.4916994642017,5779.9188448530394,{"$f":"CA26 + CA27","v":5943.8681950677028},{"$f":"CB26 + CB27","v":6112.4680239754607},{"$f":"CC26 + CC27","v":6285.8502439751537},6464.1505092053685,6647.5083216801468,6836.0671404352815,7029.9744937705636,7229.3820946758387,7434.4459595311519,7645.326530173862,7862.1887994282324,8085.2024401957151,8314.5419382069194,8550.386728539137,8792.9213360062276,9042.3355195307231,9298.8244206110849,9562.5887160002858,9833.8347747151765,10112.774819499475,10399.627092866696,10694.616027852971]
[]
["Revenues"]
[]
[null,null,null,"Own revenue"]
[{"$nulls":4},"Revenue Growth",{"$f":"Inputs!C477","v":5.5E-2}]
[{"$nulls":4},"Historical Real Own Revenues",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},{"$f":"SUM(J34:CV34)","v":71.222963301789505},null,3.9982846199260464,4.2666721246693911,4.8703894770074809,5.191176088777552,5.8840459318735912,5.8701094409903973,6.9622602320161668,8.1146337212116126,8.5462283050891532,8.4455213602281205,9.0736419999999978]
[{"$nulls":4},{"$f":"Inputs!C3 & \" Own Revenues\"&\" (US$ bn)\"","v":"2020 Own Revenues (US$ bn)"},{"$f":"Inputs!C473 * Inputs!C476","v":9.0736419999999978}]
[{"$nulls":4},"Real Own Revenues Forecast",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},{"$f":"SUM(J36:CV36)","v":12517.864382243979},{"$f":"F35 * (1+$F$33)^(J3-1)","v":5.0350592356195927},{"$f":"I36 * (1 + $F$33)","v":5.3119874935786697},{"$f":"J36 * (1 + $F$33)","v":5.6041468057254962},5.9123748800403977,6.2375554984426191,6.5806210508569629,6.9425552086540954,7.3243957451300705,7.7272375111122242,{"$f":"Q36 * (1 + $F$33)","v":8.152235574223397},8.6006085308056832,9.073641999999996,9.5726923099999954,10.099190387049994,10.654645858337743,11.240651380546318,11.858887206476364,12.511126002832563,13.199237932988353,13.925196019302712,14.69108180036436,15.4990912993844,16.35154132085054,{"$f":"AE36 * (1 + $F$33)","v":17.250876093497318},18.199674278639669,19.20065636396485,20.256692463982915,21.370810549501975,22.546205129724584,23.786246411859434,25.094489964511702,26.474686912559843,27.930794692750634,29.466988400851918,31.087672762898773,32.7974947648582,34.601356976925402,36.504431610656297,38.512175349242391,40.63034499345072,42.865013968090508,45.222589736335486,47.709832171833938,50.333872941284802,53.102235953055462,56.022858930473511,59.104116171649551,62.354842561090273,65.784358901950228,69.402498641557486,73.219636066843137,77.24671605051951,81.495285433298079,85.977526132129469,90.706290069396587,{"$f":"BK36 * (1 + $F$33)","v":95.695136023213394},100.95836850449012,106.51107877223707,112.3691881047101,118.54949345046916,125.06971559024495,131.94854994770841,139.20572019483237,146.86203480554815,154.93944671985329,163.46111628944521,172.45147768536469,181.93630895805975,191.94280595075304,202.49966027804444,213.63714159333688,225.38718438097038,{"$f":"CB36 * (1 + $F$33)","v":237.78347952192374},{"$f":"CC36 * (1 + $F$33)","v":250.86157089562954},{"$f":"CD36 * (1 + $F$33)","v":264.65895729488915},{"$f":"CE36 * (1 + $F$33)","v":279.21519994610804},{"$f":"CF36 * (1 + $F$33)","v":294.57203594314399},{"$f":"CG36 * (1 + $F$33)","v":310.77349792001689},{"$f":"CH36 * (1 + $F$33)","v":327.86604030561779},{"$f":"CI36 * (1 + $F$33)","v":345.89867252242675},{"$f":"CJ36 * (1 + $F$33)","v":364.92309951116022},{"$f":"CK36 * (1 + $F$33)","v":384.993869984274},{"$f":"CL36 * (1 + $F$33)","v":406.16853283340902},{"$f":"CM36 * (1 + $F$33)","v":428.50780213924651},{"$f":"CN36 * (1 + $F$33)","v":452.07573125690504},{"$f":"CO36 * (1 + $F$33)","v":476.93989647603479},{"$f":"CP36 * (1 + $F$33)","v":503.1715907822167},{"$f":"CQ36 * (1 + $F$33)","v":530.84602827523861},{"$f":"CR36 * (1 + $F$33)","v":560.04255983037672},{"$f":"CS36 * (1 + $F$33)","v":590.84490062104737},{"$f":"CT36 * (1 + $F$33)","v":623.34137015520491},{"$f":"CU36 * (1 + $F$33)","v":657.62514551374113}]
[]
[{"$nulls":4},"Real Non Gas Own Revenues",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},{"$f":"SUM(J38:CV38)","v":12511.6199852472},null,{"$f":"IF(J34 <> \"\", J34, J36)","v":3.9982846199260464},{"$f":"IF(K34 <> \"\", K34, K36)","v":4.2666721246693911},4.8703894770074809,5.191176088777552,5.8840459318735912,5.8701094409903973,6.9622602320161668,8.1146337212116126,{"$f":"IF(R34 <> \"\", R34, R36)","v":8.5462283050891532},8.4455213602281205,9.0736419999999978,9.5726923099999954,10.099190387049994,10.654645858337743,11.240651380546318,11.858887206476364,12.511126002832563,13.199237932988353,13.925196019302712,14.69108180036436,15.4990912993844,16.35154132085054,17.250876093497318,18.199674278639669,19.20065636396485,20.256692463982915,21.370810549501975,22.546205129724584,23.786246411859434,25.094489964511702,26.474686912559843,27.930794692750634,29.466988400851918,31.087672762898773,32.7974947648582,34.601356976925402,36.504431610656297,38.512175349242391,40.63034499345072,42.865013968090508,45.222589736335486,47.709832171833938,50.333872941284802,53.102235953055462,56.022858930473511,59.104116171649551,62.354842561090273,65.784358901950228,69.402498641557486,73.219636066843137,77.24671605051951,81.495285433298079,85.977526132129469,90.706290069396587,95.695136023213394,{"$f":"IF(BM34 <> \"\", BM34, BM36)","v":100.95836850449012},106.51107877223707,112.3691881047101,118.54949345046916,125.06971559024495,131.94854994770841,139.20572019483237,146.86203480554815,154.93944671985329,163.46111628944521,172.45147768536469,181.93630895805975,191.94280595075304,202.49966027804444,213.63714159333688,225.38718438097038,{"$f":"IF(CC34 <> \"\", CC34, CC36)","v":237.78347952192374},250.86157089562954,264.65895729488915,279.21519994610804,294.57203594314399,310.77349792001689,327.86604030561779,345.89867252242675,364.92309951116022,384.993869984274,406.16853283340902,428.50780213924651,452.07573125690504,476.93989647603479,503.1715907822167,530.84602827523861,560.04255983037672,590.84490062104737,623.34137015520491,657.62514551374113]
[{"$nulls":4},"Real Gas Revenues",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},{"$f":"SUM(J39:CV39)","v":70.373137043607187},null,{"$f":"IF(J4 <= Inputs!$C$3, 0, 'Sector results'!J50/10^9)","v":0},{"$f":"IF(K4 <= Inputs!$C$3, 0, 'Sector results'!K50/10^9)","v":0},{"$f":"IF(L4 <= Inputs!$C$3, 0, 'Sector results'!L50/10^9)","v":0},{"$f":"IF(M4 <= Inputs!$C$3, 0, 'Sector results'!M50/10^9)","v":0},{"$f":"IF(N4 <= Inputs!$C$3, 0, 'Sector results'!N50/10^9)","v":0},{"$f":"IF(O4 <= Inputs!$C$3, 0, 'Sector results'!O50/10^9)","v":0},{"$f":"IF(P4 <= Inputs!$C$3, 0, 'Sector results'!P50/10^9)","v":0},{"$f":"IF(Q4 <= Inputs!$C$3, 0, 'Sector results'!Q50/10^9)","v":0},{"$f":"IF(R4 <= Inputs!$C$3, 0, 'Sector results'!R50/10^9)","v":0},{"$f":"IF(S4 <= Inputs!$C$3, 0, 'Sector results'!S50/10^9)","v":0},{"$f":"IF(T4 <= Inputs!$C$3, 0, 'Sector results'!T50/10^9)","v":0},{"$f":"IF(U4 <= Inputs!$C$3, 0, 'Sector results'!U50/10^9)","v":8.1234740147058823E-2},{"$f":"IF(V4 <= Inputs!$C$3, 0, 'Sector results'!V50/10^9)","v":8.44400606343714E-2},{"$f":"IF(W4 <= Inputs!$C$3, 0, 'Sector results'!W50/10^9)","v":8.5189956700364111E-2},{"$f":"IF(X4 <= Inputs!$C$3, 0, 'Sector results'!X50/10^9)","v":9.0775483627807962E-2},{"$f":"IF(Y4 <= Inputs!$C$3, 0, 'Sector results'!Y50/10^9)","v":9.7234538862318212E-2},{"$f":"IF(Z4 <= Inputs!$C$3, 0, 'Sector results'!Z50/10^9)","v":8.1962232806194329E-2},{"$f":"IF(AA4 <= Inputs!$C$3, 0, 'Sector results'!AA50/10^9)","v":2.987319799626895E-2},{"$f":"IF(AB4 <= Inputs!$C$3, 0, 'Sector results'!AB50/10^9)","v":2.9808185927714656E-2},{"$f":"IF(AC4 <= Inputs!$C$3, 0, 'Sector results'!AC50/10^9)","v":2.9744448605602606E-2},{"$f":"IF(AD4 <= Inputs!$C$3, 0, 'Sector results'!AD50/10^9)","v":0.30881968554448858},{"$f":"IF(AE4 <= Inputs!$C$3, 0, 'Sector results'!AE50/10^9)","v":0.58039779562184424},{"$f":"IF(AF4 <= Inputs!$C$3, 0, 'Sector results'!AF50/10^9)","v":0.77339984397485162},{"$f":"IF(AG4 <= Inputs!$C$3, 0, 'Sector results'!AG50/10^9)","v":1.1139488769702963},{"$f":"IF(AH4 <= Inputs!$C$3, 0, 'Sector results'!AH50/10^9)","v":1.1587723550755717},{"$f":"IF(AI4 <= Inputs!$C$3, 0, 'Sector results'!AI50/10^9)","v":1.2495358651113269},{"$f":"IF(AJ4 <= Inputs!$C$3, 0, 'Sector results'!AJ50/10^9)","v":1.6857518440088008},{"$f":"IF(AK4 <= Inputs!$C$3, 0, 'Sector results'!AK50/10^9)","v":1.688794591249583},{"$f":"IF(AL4 <= Inputs!$C$3, 0, 'Sector results'!AL50/10^9)","v":1.7794891741099796},{"$f":"IF(AM4 <= Inputs!$C$3, 0, 'Sector results'!AM50/10^9)","v":1.8492517409493785},{"$f":"IF(AN4 <= Inputs!$C$3, 0, 'Sector results'!AN50/10^9)","v":1.9129353054193188},{"$f":"IF(AO4 <= Inputs!$C$3, 0, 'Sector results'!AO50/10^9)","v":1.9349594580687901},{"$f":"IF(AP4 <= Inputs!$C$3, 0, 'Sector results'!AP50/10^9)","v":2.037318781175677},{"$f":"IF(AQ4 <= Inputs!$C$3, 0, 'Sector results'!AQ50/10^9)","v":2.2843895110585515},{"$f":"IF(AR4 <= Inputs!$C$3, 0, 'Sector results'!AR50/10^9)","v":2.3661519753085183},{"$f":"IF(AS4 <= Inputs!$C$3, 0, 'Sector results'!AS50/10^9)","v":2.6929296839421881},{"$f":"IF(AT4 <= Inputs!$C$3, 0, 'Sector results'!AT50/10^9)","v":2.7748712813047112},{"$f":"IF(AU4 <= Inputs!$C$3, 0, 'Sector results'!AU50/10^9)","v":2.7959666860822021},{"$f":"IF(AV4 <= Inputs!$C$3, 0, 'Sector results'!AV50/10^9)","v":2.5000799778162941},{"$f":"IF(AW4 <= Inputs!$C$3, 0, 'Sector results'!AW50/10^9)","v":2.4542007056646526},{"$f":"IF(AX4 <= Inputs!$C$3, 0, 'Sector results'!AX50/10^9)","v":2.4017814545190603},{"$f":"IF(AY4 <= Inputs!$C$3, 0, 'Sector results'!AY50/10^9)","v":2.3610897029110736},{"$f":"IF(AZ4 <= Inputs!$C$3, 0, 'Sector results'!AZ50/10^9)","v":2.6169420755018176},{"$f":"IF(BA4 <= Inputs!$C$3, 0, 'Sector results'!BA50/10^9)","v":2.6607242389448151},{"$f":"IF(BB4 <= Inputs!$C$3, 0, 'Sector results'!BB50/10^9)","v":2.7075598661480309},{"$f":"IF(BC4 <= Inputs!$C$3, 0, 'Sector results'!BC50/10^9)","v":2.7702926758348769},{"$f":"IF(BD4 <= Inputs!$C$3, 0, 'Sector results'!BD50/10^9)","v":2.8174044438172787},{"$f":"IF(BE4 <= Inputs!$C$3, 0, 'Sector results'!BE50/10^9)","v":2.8208988036984231},{"$f":"IF(BF4 <= Inputs!$C$3, 0, 'Sector results'!BF50/10^9)","v":2.8245331905951279},{"$f":"IF(BG4 <= Inputs!$C$3, 0, 'Sector results'!BG50/10^9)","v":2.7193585778855098},{"$f":"IF(BH4 <= Inputs!$C$3, 0, 'Sector results'!BH50/10^9)","v":1.8518591681693015},{"$f":"IF(BI4 <= Inputs!$C$3, 0, 'Sector results'!BI50/10^9)","v":1.4909804693441859},{"$f":"IF(BJ4 <= Inputs!$C$3, 0, 'Sector results'!BJ50/10^9)","v":1.5004861519646682},{"$f":"IF(BK4 <= Inputs!$C$3, 0, 'Sector results'!BK50/10^9)","v":1.5082615934784915},{"$f":"IF(BL4 <= Inputs!$C$3, 0, 'Sector results'!BL50/10^9)","v":0.76873664702981659},{"$f":"IF(BM4 <= Inputs!$C$3, 0, 'Sector results'!BM50/10^9)","v":0},{"$f":"IF(BN4 <= Inputs!$C$3, 0, 'Sector results'!BN50/10^9)","v":0},{"$f":"IF(BO4 <= Inputs!$C$3, 0, 'Sector results'!BO50/10^9)","v":0},{"$f":"IF(BP4 <= Inputs!$C$3, 0, 'Sector results'!BP50/10^9)","v":0},{"$f":"IF(BQ4 <= Inputs!$C$3, 0, 'Sector results'!BQ50/10^9)","v":0},{"$f":"IF(BR4 <= Inputs!$C$3, 0, 'Sector results'!BR50/10^9)","v":0},{"$f":"IF(BS4 <= Inputs!$C$3, 0, 'Sector results'!BS50/10^9)","v":0},{"$f":"IF(BT4 <= Inputs!$C$3, 0, 'Sector results'!BT50/10^9)","v":0},{"$f":"IF(BU4 <= Inputs!$C$3, 0, 'Sector results'!BU50/10^9)","v":0},{"$f":"IF(BV4 <= Inputs!$C$3, 0, 'Sector results'!BV50/10^9)","v":0},{"$f":"IF(BW4 <= Inputs!$C$3, 0, 'Sector results'!BW50/10^9)","v":0},{"$f":"IF(BX4 <= Inputs!$C$3, 0, 'Sector results'!BX50/10^9)","v":0},{"$f":"IF(BY4 <= Inputs!$C$3, 0, 'Sector results'!BY50/10^9)","v":0},{"$f":"IF(BZ4 <= Inputs!$C$3, 0, 'Sector results'!BZ50/10^9)","v":0},{"$f":"IF(CA4 <= Inputs!$C$3, 0, 'Sector results'!CA50/10^9)","v":0},{"$f":"IF(CB4 <= Inputs!$C$3, 0, 'Sector results'!CB50/10^9)","v":0},{"$f":"IF(CC4 <= Inputs!$C$3, 0, 'Sector results'!CC50/10^9)","v":0},{"$f":"IF(CD4 <= Inputs!$C$3, 0, 'Sector results'!CD50/10^9)","v":0},{"$f":"IF(CE4 <= Inputs!$C$3, 0, 'Sector results'!CE50/10^9)","v":0},{"$f":"IF(CF4 <= Inputs!$C$3, 0, 'Sector results'!CF50/10^9)","v":0},{"$f":"IF(CG4 <= Inputs!$C$3, 0, 'Sector results'!CG50/10^9)","v":0},{"$f":"IF(CH4 <= Inputs!$C$3, 0, 'Sector results'!CH50/10^9)","v":0},{"$f":"IF(CI4 <= Inputs!$C$3, 0, 'Sector results'!CI50/10^9)","v":0},{"$f":"IF(CJ4 <= Inputs!$C$3, 0, 'Sector results'!CJ50/10^9)","v":0},{"$f":"IF(CK4 <= Inputs!$C$3, 0, 'Sector results'!CK50/10^9)","v":0},{"$f":"IF(CL4 <= Inputs!$C$3, 0, 'Sector results'!CL50/10^9)","v":0},{"$f":"IF(CM4 <= Inputs!$C$3, 0, 'Sector results'!CM50/10^9)","v":0},{"$f":"IF(CN4 <= Inputs!$C$3, 0, 'Sector results'!CN50/10^9)","v":0},{"$f":"IF(CO4 <= Inputs!$C$3, 0, 'Sector results'!CO50/10^9)","v":0},{"$f":"IF(CP4 <= Inputs!$C$3, 0, 'Sector results'!CP50/10^9)","v":0},{"$f":"IF(CQ4 <= Inputs!$C$3, 0, 'Sector results'!CQ50/10^9)","v":0},{"$f":"IF(CR4 <= Inputs!$C$3, 0, 'Sector results'!CR50/10^9)","v":0},{"$f":"IF(CS4 <= Inputs!$C$3, 0, 'Sector results'!CS50/10^9)","v":0},{"$f":"IF(CT4 <= Inputs!$C$3, 0, 'Sector results'!CT50/10^9)","v":0},{"$f":"IF(CU4 <= Inputs!$C$3, 0, 'Sector results'!CU50/10^9)","v":0},{"$f":"IF(CV4 <= Inputs!$C$3, 0, 'Sector results'!CV50/10^9)","v":0}]
[{"$nulls":4},"Total Own Revenues",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},{"$f":"SUM(J40:CV40)","v":12581.993122290807},null,{"$f":"J38 + J39","v":3.9982846199260464},4.2666721246693911,4.8703894770074809,5.191176088777552,5.8840459318735912,{"$f":"O38 + O39","v":5.8701094409903973},6.9622602320161668,8.1146337212116126,8.5462283050891532,8.4455213602281205,9.0736419999999978,9.653927050147054,10.183630447684365,10.739835815038107,11.331426864174126,11.956121745338683,12.593088235638758,13.229111130984622,13.955004205230427,14.720826248969964,15.807910984928888,16.931939116472385,{"$f":"AF38 + AF39","v":18.024275937472169},19.313623155609967,20.359428719040423,21.506228329094242,23.056562393510777,24.234999720974166,25.565735585969414,26.943741705461079,28.38762221797916,29.865754150819424,31.504307182027596,33.372062273957326,35.163646740166719,37.294286660867591,39.279302891961009,41.308142035324593,43.130424971267011,45.319214673755162,47.624371190854546,50.070921874745011,52.950815016786621,55.762960192000278,58.730418796621542,61.874408847484425,65.172247004907547,68.605257705648654,72.227031832152619,75.938994644728652,79.098575218688808,82.986265902642259,87.478012284094135,92.214551662875081,{"$f":"BL38 + BL39","v":96.463872670243205},100.95836850449012,106.51107877223707,112.3691881047101,118.54949345046916,125.06971559024495,131.94854994770841,139.20572019483237,146.86203480554815,154.93944671985329,163.46111628944521,172.45147768536469,181.93630895805975,191.94280595075304,202.49966027804444,213.63714159333688,225.38718438097038,{"$f":"CC38 + CC39","v":237.78347952192374},250.86157089562954,264.65895729488915,279.21519994610804,294.57203594314399,310.77349792001689,327.86604030561779,345.89867252242675,364.92309951116022,384.993869984274,406.16853283340902,428.50780213924651,452.07573125690504,476.93989647603479,503.1715907822167,530.84602827523861,560.04255983037672,590.84490062104737,623.34137015520491,657.62514551374113]
[]
[null,null,null,"Adjustments to Grant Levels"]
[{"$nulls":4},"Real % Reduction in Grants in response to Rising Income",{"$f":"Inputs!C479","v":0.01}]
[{"$nulls":4},"Grants Cutoff Income Level",{"$f":"Inputs!C480","v":12500}]
[]
[{"$nulls":4},"Historical Grants",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},{"$f":"SUM(J46:CV46)","v":7.8527577048150885},null,1.1567364309220007,1.222765791825984,1.2452700367348672,1.046283552776871,0.90856591595106928,0.55032276009284975,0.24343567244811773,0.5557968302199735,0.47479046139384184,0.18767825244951378,0.26111200000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Grants Forecast (within income threshold)",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},{"$f":"SUM(J47:CV47)","v":22.925902789929598},{"$f":"J46","v":1.1567364309220007},{"$f":"IF(J28 < $F$44,I50 * ( 1 - $F$43), 0)","v":1.1285999999999998},{"$f":"IF(K28 < $F$44, J50 * (1 - $F$43), 0)","v":1.1451690666127807},{"$f":"IF(L28 < $F$44, K50 * (1 - $F$43), 0)","v":1.2105381339077241},1.2328173363675186,1.0358207172491023,0.89948025679155863,0.54481953249192128,{"$f":"IF(Q28 < $F$44, P50 * (1 - $F$43), 0)","v":0.24100131572363656},{"$f":"IF(R28 < $F$44, Q50 * (1 - $F$43), 0)","v":0.55023886191777371},0.47004255677990342,0.18580146992501864,0.25850087999999999,0.25591587119999998,0.25335671248799996,0.25082314536311995,0.24831491390948873,0.24583176477039384,0.24337344712268991,0.24093971265146299,0.23853031552494836,0.23614501236969887,0.23378356224600189,{"$f":"IF(AF28 < $F$44, AE50 * (1 - $F$43), 0)","v":0.23144572662354188},0.22913126935730646,0.22683995666373338,0.22457155709709606,0.22232584152612508,0.22010258311086384,0.21790155727975519,0.21572254170695762,0.21356531628988804,0.21142966312698916,0.20931536649571927,0.20722221283076209,0.20514999070245446,0.20309849079542991,0.2010675058874756,0.19905683082860084,0.19706626252031484,0.19509559989511169,0.19314464389616057,0.19121319745719895,0.18930106548262696,0.18740805482780068,0.18553397427952267,0.18367863453672745,0.18184184819136018,0.18002342970944657,0.1782231954123521,0.17644096345822857,0.17467655382364627,0.17292978828540981,0.17120049040255572,0.16948848549853016,{"$f":"IF(BL28 < $F$44, BK50 * (1 - $F$43), 0)","v":0.16779360064354484},0.16611566463710939,0.1644545079907383,0.16280996291083091,0.1611818632817226,0.15957004464890537,0.15797434420241632,0.15639460076039216,0.15483065475278823,0.15328234820526035,0.15174952472320774,0.15023202947597566,0.14872970918121592,0.14724241208940375,0.14576998796850971,0.1443122880888246,0.14286916520793635,{"$f":"IF(CC28 < $F$44, CB50 * (1 - $F$43), 0)","v":0.14144047355585698},{"$f":"IF(CD28 < $F$44, CC50 * (1 - $F$43), 0)","v":0.14002606882029842},{"$f":"IF(CE28 < $F$44, CD50 * (1 - $F$43), 0)","v":0.13862580813209543},{"$f":"IF(CF28 < $F$44, CE50 * (1 - $F$43), 0)","v":0.13723955005077448},{"$f":"IF(CG28 < $F$44, CF50 * (1 - $F$43), 0)","v":0.13586715455026674},{"$f":"IF(CH28 < $F$44, CG50 * (1 - $F$43), 0)","v":0.13450848300476406},{"$f":"IF(CI28 < $F$44, CH50 * (1 - $F$43), 0)","v":0.13316339817471642},{"$f":"IF(CJ28 < $F$44, CI50 * (1 - $F$43), 0)","v":0.13183176419296927},{"$f":"IF(CK28 < $F$44, CJ50 * (1 - $F$43), 0)","v":0.13051344655103958},{"$f":"IF(CL28 < $F$44, CK50 * (1 - $F$43), 0)","v":0.12920831208552919},{"$f":"IF(CM28 < $F$44, CL50 * (1 - $F$43), 0)","v":0.12791622896467389},{"$f":"IF(CN28 < $F$44, CM50 * (1 - $F$43), 0)","v":0.12663706667502714},{"$f":"IF(CO28 < $F$44, CN50 * (1 - $F$43), 0)","v":0.12537069600827686},{"$f":"IF(CP28 < $F$44, CO50 * (1 - $F$43), 0)","v":0.12411698904819408},{"$f":"IF(CQ28 < $F$44, CP50 * (1 - $F$43), 0)","v":0.12287581915771215},{"$f":"IF(CR28 < $F$44, CQ50 * (1 - $F$43), 0)","v":0.12164706096613502},{"$f":"IF(CS28 < $F$44, CR50 * (1 - $F$43), 0)","v":0.12043059035647367},{"$f":"IF(CT28 < $F$44, CS50 * (1 - $F$43), 0)","v":0.11922628445290893},{"$f":"IF(CU28 < $F$44, CT50 * (1 - $F$43), 0)","v":0.11803402160837985},{"$f":"IF(CV28 < $F$44, CU50 * (1 - $F$43), 0)","v":0.11685368139229604}]
[{"$nulls":4},"Previous Year's Grants (within income threshold)",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},{"$f":"SUM(J48:CV48)","v":23.157477565585452},null,{"$f":"IF(J28 < $F$44,I50, 0)","v":1.1399999999999999},{"$f":"IF(K28 < $F$44, J50, 0)","v":1.1567364309220007},{"$f":"IF(L28 < $F$44, K50, 0)","v":1.222765791825984},1.2452700367348672,1.046283552776871,0.90856591595106928,0.55032276009284975,0.24343567244811773,{"$f":"IF(R28 < $F$44, Q50, 0)","v":0.5557968302199735},0.47479046139384184,0.18767825244951378,0.26111200000000001,0.25850087999999999,0.25591587119999998,0.25335671248799996,0.25082314536311995,0.24831491390948873,0.24583176477039384,0.24337344712268991,0.24093971265146299,0.23853031552494836,0.23614501236969887,{"$f":"IF(AF28 < $F$44, AE50, 0)","v":0.23378356224600189},0.23144572662354188,0.22913126935730646,0.22683995666373338,0.22457155709709606,0.22232584152612508,0.22010258311086384,0.21790155727975519,0.21572254170695762,0.21356531628988804,0.21142966312698916,0.20931536649571927,0.20722221283076209,0.20514999070245446,0.20309849079542991,0.2010675058874756,0.19905683082860084,0.19706626252031484,0.19509559989511169,0.19314464389616057,0.19121319745719895,0.18930106548262696,0.18740805482780068,0.18553397427952267,0.18367863453672745,0.18184184819136018,0.18002342970944657,0.1782231954123521,0.17644096345822857,0.17467655382364627,0.17292978828540981,0.17120049040255572,{"$f":"IF(BL28 < $F$44, BK50, 0)","v":0.16948848549853016},0.16779360064354484,0.16611566463710939,0.1644545079907383,0.16280996291083091,0.1611818632817226,0.15957004464890537,0.15797434420241632,0.15639460076039216,0.15483065475278823,0.15328234820526035,0.15174952472320774,0.15023202947597566,0.14872970918121592,0.14724241208940375,0.14576998796850971,0.1443122880888246,{"$f":"IF(CC28 < $F$44, CB50, 0)","v":0.14286916520793635},{"$f":"IF(CD28 < $F$44, CC50, 0)","v":0.14144047355585698},{"$f":"IF(CE28 < $F$44, CD50, 0)","v":0.14002606882029842},{"$f":"IF(CF28 < $F$44, CE50, 0)","v":0.13862580813209543},{"$f":"IF(CG28 < $F$44, CF50, 0)","v":0.13723955005077448},{"$f":"IF(CH28 < $F$44, CG50, 0)","v":0.13586715455026674},{"$f":"IF(CI28 < $F$44, CH50, 0)","v":0.13450848300476406},{"$f":"IF(CJ28 < $F$44, CI50, 0)","v":0.13316339817471642},{"$f":"IF(CK28 < $F$44, CJ50, 0)","v":0.13183176419296927},{"$f":"IF(CL28 < $F$44, CK50, 0)","v":0.13051344655103958},{"$f":"IF(CM28 < $F$44, CL50, 0)","v":0.12920831208552919},{"$f":"IF(CN28 < $F$44, CM50, 0)","v":0.12791622896467389},{"$f":"IF(CO28 < $F$44, CN50, 0)","v":0.12663706667502714},{"$f":"IF(CP28 < $F$44, CO50, 0)","v":0.12537069600827686},{"$f":"IF(CQ28 < $F$44, CP50, 0)","v":0.12411698904819408},{"$f":"IF(CR28 < $F$44, CQ50, 0)","v":0.12287581915771215},{"$f":"IF(CS28 < $F$44, CR50, 0)","v":0.12164706096613502},{"$f":"IF(CT28 < $F$44, CS50, 0)","v":0.12043059035647367},{"$f":"IF(CU28 < $F$44, CT50, 0)","v":0.11922628445290893},{"$f":"IF(CV28 < $F$44, CU50, 0)","v":0.11803402160837985}]
[]
[{"$nulls":4},"Real Grants Disbursed",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},{"$f":"SUM(J50:CV50)","v":22.134331246977748},1.1399999999999999,{"$f":"IF(J4 <= Inputs!$C$3, J46, IF(J28 <=#REF!, J48, J47))","v":1.1567364309220007},{"$f":"IF(K4 <= Inputs!$C$3, K46, IF(K28 <= J28, K48, K47))","v":1.222765791825984},{"$f":"IF(L4 <= Inputs!$C$3, L46, IF(L28 <= K28, L48, L47))","v":1.2452700367348672},{"$f":"IF(M4 <= Inputs!$C$3, M46, IF(M28 <= L28, M48, M47))","v":1.046283552776871},{"$f":"IF(N4 <= Inputs!$C$3, N46, IF(N28 <= M28, N48, N47))","v":0.90856591595106928},{"$f":"IF(O4 <= Inputs!$C$3, O46, IF(O28 <= N28, O48, O47))","v":0.55032276009284975},{"$f":"IF(P4 <= Inputs!$C$3, P46, IF(P28 <= O28, P48, P47))","v":0.24343567244811773},{"$f":"IF(Q4 <= Inputs!$C$3, Q46, IF(Q28 <= P28, Q48, Q47))","v":0.5557968302199735},{"$f":"IF(R4 <= Inputs!$C$3, R46, IF(R28 <= Q28, R48, R47))","v":0.47479046139384184},{"$f":"IF(S4 <= Inputs!$C$3, S46, IF(S28 <= R28, S48, S47))","v":0.18767825244951378},{"$f":"IF(T4 <= Inputs!$C$3, T46, IF(T28 <= S28, T48, T47))","v":0.26111200000000001},{"$f":"IF(U4 <= Inputs!$C$3, U46, IF(U28 <= T28, U48, U47))","v":0.25850087999999999},{"$f":"IF(V4 <= Inputs!$C$3, V46, IF(V28 <= U28, V48, V47))","v":0.25591587119999998},{"$f":"IF(W4 <= Inputs!$C$3, W46, IF(W28 <= V28, W48, W47))","v":0.25335671248799996},{"$f":"IF(X4 <= Inputs!$C$3, X46, IF(X28 <= W28, X48, X47))","v":0.25082314536311995},{"$f":"IF(Y4 <= Inputs!$C$3, Y46, IF(Y28 <= X28, Y48, Y47))","v":0.24831491390948873},{"$f":"IF(Z4 <= Inputs!$C$3, Z46, IF(Z28 <= Y28, Z48, Z47))","v":0.24583176477039384},{"$f":"IF(AA4 <= Inputs!$C$3, AA46, IF(AA28 <= Z28, AA48, AA47))","v":0.24337344712268991},{"$f":"IF(AB4 <= Inputs!$C$3, AB46, IF(AB28 <= AA28, AB48, AB47))","v":0.24093971265146299},{"$f":"IF(AC4 <= Inputs!$C$3, AC46, IF(AC28 <= AB28, AC48, AC47))","v":0.23853031552494836},{"$f":"IF(AD4 <= Inputs!$C$3, AD46, IF(AD28 <= AC28, AD48, AD47))","v":0.23614501236969887},{"$f":"IF(AE4 <= Inputs!$C$3, AE46, IF(AE28 <= AD28, AE48, AE47))","v":0.23378356224600189},{"$f":"IF(AF4 <= Inputs!$C$3, AF46, IF(AF28 <= AE28, AF48, AF47))","v":0.23144572662354188},{"$f":"IF(AG4 <= Inputs!$C$3, AG46, IF(AG28 <= AF28, AG48, AG47))","v":0.22913126935730646},{"$f":"IF(AH4 <= Inputs!$C$3, AH46, IF(AH28 <= AG28, AH48, AH47))","v":0.22683995666373338},{"$f":"IF(AI4 <= Inputs!$C$3, AI46, IF(AI28 <= AH28, AI48, AI47))","v":0.22457155709709606},{"$f":"IF(AJ4 <= Inputs!$C$3, AJ46, IF(AJ28 <= AI28, AJ48, AJ47))","v":0.22232584152612508},{"$f":"IF(AK4 <= Inputs!$C$3, AK46, IF(AK28 <= AJ28, AK48, AK47))","v":0.22010258311086384},{"$f":"IF(AL4 <= Inputs!$C$3, AL46, IF(AL28 <= AK28, AL48, AL47))","v":0.21790155727975519},{"$f":"IF(AM4 <= Inputs!$C$3, AM46, IF(AM28 <= AL28, AM48, AM47))","v":0.21572254170695762},{"$f":"IF(AN4 <= Inputs!$C$3, AN46, IF(AN28 <= AM28, AN48, AN47))","v":0.21356531628988804},{"$f":"IF(AO4 <= Inputs!$C$3, AO46, IF(AO28 <= AN28, AO48, AO47))","v":0.21142966312698916},{"$f":"IF(AP4 <= Inputs!$C$3, AP46, IF(AP28 <= AO28, AP48, AP47))","v":0.20931536649571927},{"$f":"IF(AQ4 <= Inputs!$C$3, AQ46, IF(AQ28 <= AP28, AQ48, AQ47))","v":0.20722221283076209},{"$f":"IF(AR4 <= Inputs!$C$3, AR46, IF(AR28 <= AQ28, AR48, AR47))","v":0.20514999070245446},{"$f":"IF(AS4 <= Inputs!$C$3, AS46, IF(AS28 <= AR28, AS48, AS47))","v":0.20309849079542991},{"$f":"IF(AT4 <= Inputs!$C$3, AT46, IF(AT28 <= AS28, AT48, AT47))","v":0.2010675058874756},{"$f":"IF(AU4 <= Inputs!$C$3, AU46, IF(AU28 <= AT28, AU48, AU47))","v":0.19905683082860084},{"$f":"IF(AV4 <= Inputs!$C$3, AV46, IF(AV28 <= AU28, AV48, AV47))","v":0.19706626252031484},{"$f":"IF(AW4 <= Inputs!$C$3, AW46, IF(AW28 <= AV28, AW48, AW47))","v":0.19509559989511169},{"$f":"IF(AX4 <= Inputs!$C$3, AX46, IF(AX28 <= AW28, AX48, AX47))","v":0.19314464389616057},{"$f":"IF(AY4 <= Inputs!$C$3, AY46, IF(AY28 <= AX28, AY48, AY47))","v":0.19121319745719895},{"$f":"IF(AZ4 <= Inputs!$C$3, AZ46, IF(AZ28 <= AY28, AZ48, AZ47))","v":0.18930106548262696},{"$f":"IF(BA4 <= Inputs!$C$3, BA46, IF(BA28 <= AZ28, BA48, BA47))","v":0.18740805482780068},{"$f":"IF(BB4 <= Inputs!$C$3, BB46, IF(BB28 <= BA28, BB48, BB47))","v":0.18553397427952267},{"$f":"IF(BC4 <= Inputs!$C$3, BC46, IF(BC28 <= BB28, BC48, BC47))","v":0.18367863453672745},{"$f":"IF(BD4 <= Inputs!$C$3, BD46, IF(BD28 <= BC28, BD48, BD47))","v":0.18184184819136018},{"$f":"IF(BE4 <= Inputs!$C$3, BE46, IF(BE28 <= BD28, BE48, BE47))","v":0.18002342970944657},{"$f":"IF(BF4 <= Inputs!$C$3, BF46, IF(BF28 <= BE28, BF48, BF47))","v":0.1782231954123521},{"$f":"IF(BG4 <= Inputs!$C$3, BG46, IF(BG28 <= BF28, BG48, BG47))","v":0.17644096345822857},{"$f":"IF(BH4 <= Inputs!$C$3, BH46, IF(BH28 <= BG28, BH48, BH47))","v":0.17467655382364627},{"$f":"IF(BI4 <= Inputs!$C$3, BI46, IF(BI28 <= BH28, BI48, BI47))","v":0.17292978828540981},{"$f":"IF(BJ4 <= Inputs!$C$3, BJ46, IF(BJ28 <= BI28, BJ48, BJ47))","v":0.17120049040255572},{"$f":"IF(BK4 <= Inputs!$C$3, BK46, IF(BK28 <= BJ28, BK48, BK47))","v":0.16948848549853016},{"$f":"IF(BL4 <= Inputs!$C$3, BL46, IF(BL28 <= BK28, BL48, BL47))","v":0.16779360064354484},{"$f":"IF(BM4 <= Inputs!$C$3, BM46, IF(BM28 <= BL28, BM48, BM47))","v":0.16611566463710939},{"$f":"IF(BN4 <= Inputs!$C$3, BN46, IF(BN28 <= BM28, BN48, BN47))","v":0.1644545079907383},{"$f":"IF(BO4 <= Inputs!$C$3, BO46, IF(BO28 <= BN28, BO48, BO47))","v":0.16280996291083091},{"$f":"IF(BP4 <= Inputs!$C$3, BP46, IF(BP28 <= BO28, BP48, BP47))","v":0.1611818632817226},{"$f":"IF(BQ4 <= Inputs!$C$3, BQ46, IF(BQ28 <= BP28, BQ48, BQ47))","v":0.15957004464890537},{"$f":"IF(BR4 <= Inputs!$C$3, BR46, IF(BR28 <= BQ28, BR48, BR47))","v":0.15797434420241632},{"$f":"IF(BS4 <= Inputs!$C$3, BS46, IF(BS28 <= BR28, BS48, BS47))","v":0.15639460076039216},{"$f":"IF(BT4 <= Inputs!$C$3, BT46, IF(BT28 <= BS28, BT48, BT47))","v":0.15483065475278823},{"$f":"IF(BU4 <= Inputs!$C$3, BU46, IF(BU28 <= BT28, BU48, BU47))","v":0.15328234820526035},{"$f":"IF(BV4 <= Inputs!$C$3, BV46, IF(BV28 <= BU28, BV48, BV47))","v":0.15174952472320774},{"$f":"IF(BW4 <= Inputs!$C$3, BW46, IF(BW28 <= BV28, BW48, BW47))","v":0.15023202947597566},{"$f":"IF(BX4 <= Inputs!$C$3, BX46, IF(BX28 <= BW28, BX48, BX47))","v":0.14872970918121592},{"$f":"IF(BY4 <= Inputs!$C$3, BY46, IF(BY28 <= BX28, BY48, BY47))","v":0.14724241208940375},{"$f":"IF(BZ4 <= Inputs!$C$3, BZ46, IF(BZ28 <= BY28, BZ48, BZ47))","v":0.14576998796850971},{"$f":"IF(CA4 <= Inputs!$C$3, CA46, IF(CA28 <= BZ28, CA48, CA47))","v":0.1443122880888246},{"$f":"IF(CB4 <= Inputs!$C$3, CB46, IF(CB28 <= CA28, CB48, CB47))","v":0.14286916520793635},{"$f":"IF(CC4 <= Inputs!$C$3, CC46, IF(CC28 <= CB28, CC48, CC47))","v":0.14144047355585698},{"$f":"IF(CD4 <= Inputs!$C$3, CD46, IF(CD28 <= CC28, CD48, CD47))","v":0.14002606882029842},{"$f":"IF(CE4 <= Inputs!$C$3, CE46, IF(CE28 <= CD28, CE48, CE47))","v":0.13862580813209543},{"$f":"IF(CF4 <= Inputs!$C$3, CF46, IF(CF28 <= CE28, CF48, CF47))","v":0.13723955005077448},{"$f":"IF(CG4 <= Inputs!$C$3, CG46, IF(CG28 <= CF28, CG48, CG47))","v":0.13586715455026674},{"$f":"IF(CH4 <= Inputs!$C$3, CH46, IF(CH28 <= CG28, CH48, CH47))","v":0.13450848300476406},{"$f":"IF(CI4 <= Inputs!$C$3, CI46, IF(CI28 <= CH28, CI48, CI47))","v":0.13316339817471642},{"$f":"IF(CJ4 <= Inputs!$C$3, CJ46, IF(CJ28 <= CI28, CJ48, CJ47))","v":0.13183176419296927},{"$f":"IF(CK4 <= Inputs!$C$3, CK46, IF(CK28 <= CJ28, CK48, CK47))","v":0.13051344655103958},{"$f":"IF(CL4 <= Inputs!$C$3, CL46, IF(CL28 <= CK28, CL48, CL47))","v":0.12920831208552919},{"$f":"IF(CM4 <= Inputs!$C$3, CM46, IF(CM28 <= CL28, CM48, CM47))","v":0.12791622896467389},{"$f":"IF(CN4 <= Inputs!$C$3, CN46, IF(CN28 <= CM28, CN48, CN47))","v":0.12663706667502714},{"$f":"IF(CO4 <= Inputs!$C$3, CO46, IF(CO28 <= CN28, CO48, CO47))","v":0.12537069600827686},{"$f":"IF(CP4 <= Inputs!$C$3, CP46, IF(CP28 <= CO28, CP48, CP47))","v":0.12411698904819408},{"$f":"IF(CQ4 <= Inputs!$C$3, CQ46, IF(CQ28 <= CP28, CQ48, CQ47))","v":0.12287581915771215},{"$f":"IF(CR4 <= Inputs!$C$3, CR46, IF(CR28 <= CQ28, CR48, CR47))","v":0.12164706096613502},{"$f":"IF(CS4 <= Inputs!$C$3, CS46, IF(CS28 <= CR28, CS48, CS47))","v":0.12043059035647367},{"$f":"IF(CT4 <= Inputs!$C$3, CT46, IF(CT28 <= CS28, CT48, CT47))","v":0.11922628445290893},{"$f":"IF(CU4 <= Inputs!$C$3, CU46, IF(CU28 <= CT28, CU48, CU47))","v":0.11803402160837985},{"$f":"IF(CV4 <= Inputs!$C$3, CV46, IF(CV28 <= CU28, CV48, CV47))","v":0.11685368139229604}]
[]
[null,null,null,"Revenues with Grants"]
[{"$nulls":4},"Real Non-Gas Revenues Plus Grants",null,{"$f":"\"Billion \" & Inputs!$C$3 & \" $US\"","v":"Billion 2020 $US"},{"$f":"SUM(J53:CV53)","v":12533.754316494178},null,{"$f":"J38 + J50","v":5.1550210508480472},5.4894379164953753,6.1156595137423482,6.2374596415544232,6.7926118478246602,6.4204322010832469,7.2056959044642843,8.6704305514315863,9.0210187664829959,8.6331996126776342,9.3347539999999984,9.8311931899999951,10.355106258249993,10.908002570825742,11.491474525909437,12.107202120385853,12.756957767602957,13.442611380111043,14.166135731954174,14.929612115889309,15.735236311754099,16.585324883096543,{"$f":"AF38 + AF50","v":17.482321820120859},18.428805547996976,19.427496320628585,20.481264021080012,21.5931363910281,22.766307712835449,24.00414796913919,25.310212506218658,26.688252228849731,28.142224355877623,29.676303767347637,31.294894975729534,33.002644755560652,34.804455467720835,36.70549911654377,38.711232180070994,40.827411255971036,43.06010956798562,45.415734380231648,47.90104536929114,50.523174006767427,53.289644007883261,56.208392904753033,59.287794806186277,62.536684409281634,65.964382331659678,69.580721836969843,73.39607703030137,77.421392604343154,81.668215221583495,86.148726622532024,90.87577855489512,{"$f":"BL38 + BL50","v":95.862929623856942},101.12448416912723,106.67553328022781,112.53199806762093,118.71067531375088,125.22928563489386,132.10652429191083,139.36211479559276,147.01686546030095,155.09272906805856,163.61286581416843,172.60170971484067,182.08503866724098,192.09004836284245,202.64543026601297,213.7814538814257,225.53005354617832,{"$f":"CC38 + CC50","v":237.9249199954796},251.00159696444985,264.79758310302122,279.35243949615881,294.70790309769427,310.90800640302166,327.99920370379249,346.0305042866197,365.05361295771127,385.12307829635955,406.29644906237371,428.63443920592152,452.20110195291335,477.06401346508301,503.29446660137438,530.96767533620471,560.16299042073319,590.96412690550028,623.45940417681334,657.74199919513342]

{"sheet":"Discounting","index":14,"n_rows":24,"n_cols":100,"rows_kept":24,"cut":false,"hidden":false,"merged":[[18,5,19,5],[22,5,23,5]]}
["Discounting"]
[]
[]
[{"$nulls":5},"Constant",null,null,null,2010,{"$f":"J4 + 1","v":2011},{"$f":"K4 + 1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BW4 + 1","v":2076},2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["Key Years"]
[]
[{"$nulls":4},"FID Forward",{"$f":"Inputs!C49","v":2025}]
[{"$nulls":4},"Point Forward",{"$f":"Inputs!C3","v":2020}]
[]
["Period Counter"]
[]
[{"$nulls":4},"Investment Decision",{"$nulls":4},{"$f":"IF(J4 <$F$7, 0, 1)","v":0},{"$f":"IF(K4 <$F$7, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AP4 <$F$7, 0, 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BV4 <$F$7, 0, 1)","v":1},1,1,1,1,1,1,{"$f":"IF(CC4 <$F$7, 0, 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":4},"FID Forward",{"$nulls":4},{"$f":"IF(J$4<=$F$7,1,I13 + 1)","v":1},{"$f":"IF(K$4<=$F$7,1,J13 + 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,4,5,6,7,{"$f":"IF(AF$4<=$F$7,1,AE13 + 1)","v":8},9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,{"$f":"IF(BL$4<=$F$7,1,BK13 + 1)","v":40},41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,{"$f":"IF(CC$4<=$F$7,1,CB13 + 1)","v":57},{"$f":"IF(CD$4<=$F$7,1,CC13 + 1)","v":58},{"$f":"IF(CE$4<=$F$7,1,CD13 + 1)","v":59},{"$f":"IF(CF$4<=$F$7,1,CE13 + 1)","v":60},{"$f":"IF(CG$4<=$F$7,1,CF13 + 1)","v":61},{"$f":"IF(CH$4<=$F$7,1,CG13 + 1)","v":62},{"$f":"IF(CI$4<=$F$7,1,CH13 + 1)","v":63},{"$f":"IF(CJ$4<=$F$7,1,CI13 + 1)","v":64},{"$f":"IF(CK$4<=$F$7,1,CJ13 + 1)","v":65},{"$f":"IF(CL$4<=$F$7,1,CK13 + 1)","v":66},{"$f":"IF(CM$4<=$F$7,1,CL13 + 1)","v":67},{"$f":"IF(CN$4<=$F$7,1,CM13 + 1)","v":68},{"$f":"IF(CO$4<=$F$7,1,CN13 + 1)","v":69},{"$f":"IF(CP$4<=$F$7,1,CO13 + 1)","v":70},{"$f":"IF(CQ$4<=$F$7,1,CP13 + 1)","v":71},{"$f":"IF(CR$4<=$F$7,1,CQ13 + 1)","v":72},{"$f":"IF(CS$4<=$F$7,1,CR13 + 1)","v":73},{"$f":"IF(CT$4<=$F$7,1,CS13 + 1)","v":74},{"$f":"IF(CU$4<=$F$7,1,CT13 + 1)","v":75},{"$f":"IF(CV$4<=$F$7,1,CU13 + 1)","v":76}]
[{"$nulls":4},"Point Forward",{"$nulls":4},{"$f":"IF(J$4<=$F$8,1,I14 + 1)","v":1},{"$f":"IF(K$4<=$F$8,1,J14 + 1)","v":1},1,1,1,1,1,1,1,1,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"IF(AF$4<=$F$8,1,AE14 + 1)","v":13},14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,{"$f":"IF(BL$4<=$F$8,1,BK14 + 1)","v":45},46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,{"$f":"IF(CC$4<=$F$8,1,CB14 + 1)","v":62},{"$f":"IF(CD$4<=$F$8,1,CC14 + 1)","v":63},{"$f":"IF(CE$4<=$F$8,1,CD14 + 1)","v":64},{"$f":"IF(CF$4<=$F$8,1,CE14 + 1)","v":65},{"$f":"IF(CG$4<=$F$8,1,CF14 + 1)","v":66},{"$f":"IF(CH$4<=$F$8,1,CG14 + 1)","v":67},{"$f":"IF(CI$4<=$F$8,1,CH14 + 1)","v":68},{"$f":"IF(CJ$4<=$F$8,1,CI14 + 1)","v":69},{"$f":"IF(CK$4<=$F$8,1,CJ14 + 1)","v":70},{"$f":"IF(CL$4<=$F$8,1,CK14 + 1)","v":71},{"$f":"IF(CM$4<=$F$8,1,CL14 + 1)","v":72},{"$f":"IF(CN$4<=$F$8,1,CM14 + 1)","v":73},{"$f":"IF(CO$4<=$F$8,1,CN14 + 1)","v":74},{"$f":"IF(CP$4<=$F$8,1,CO14 + 1)","v":75},{"$f":"IF(CQ$4<=$F$8,1,CP14 + 1)","v":76},{"$f":"IF(CR$4<=$F$8,1,CQ14 + 1)","v":77},{"$f":"IF(CS$4<=$F$8,1,CR14 + 1)","v":78},{"$f":"IF(CT$4<=$F$8,1,CS14 + 1)","v":79},{"$f":"IF(CU$4<=$F$8,1,CT14 + 1)","v":80},{"$f":"IF(CV$4<=$F$8,1,CU14 + 1)","v":81}]
[]
["Discount Factors"]
[]
[{"$nulls":4},"Offshore Project Investor"]
[{"$nulls":4},"FID Forward",{"$f":"Inputs!C344","v":0.13},null,null,null,{"$f":"IF(J$13 = 1, 1, I19 * ( 1 + $F$19))","v":1},{"$f":"IF(K$13 = 1, 1, J19 * ( 1 + $F$19))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.1299999999999999,1.2768999999999997,1.4428969999999994,1.6304736099999992,1.8424351792999989,2.0819517526089983,2.352605480448168,2.6584441929064297,3.0040419379842653,3.3945673899222193,3.8358611506121076,4.3345231001916815,4.8980111032166,5.5347525466347571,6.2542703776972752,7.0673255267979203,7.986077845281649,9.0242679651682618,10.197422800640135,11.523087764723352,13.021089174137385,14.713830766775244,16.626628766456022,18.788090506095305,21.230542271887693,23.990512767233092,27.109279426973391,30.633485752479928,34.615838900302315,39.115897957341609,44.200964691796017,49.947090101729493,56.440211814954324,63.777439350898383,72.06850646651516,81.43741230716212,92.024275907093184,103.98743177501528,117.50579790576725,132.78155163351698,150.04315334587417,169.54876328083779,191.59010250734667,216.49681583330172,244.64140189163092,276.44478413754291,312.38260607542344,352.99234486522846,398.88134969770812,{"$f":"IF(BW$13 = 1, 1, BV19 * ( 1 + $F$19))","v":450.73592515841011},509.33159542900336,575.54470283477372,650.3655142032942,734.91303104972235,830.45172508618623,938.41044934739034,1060.403807762551,1198.2563027716824,1354.0296221320009,1530.0534730091608,1728.9604245003516,1953.725279685397,2207.7095660444984,2494.7118096302829,2819.0243448822193,3185.4975097169076,3599.6121859801051,4067.5617701575184,4596.3448002779951,5193.8696243141339,5869.0726754749712,6632.0521232867168,7494.2188993139889,8468.4673562248063,9569.3681125340299]
[{"$nulls":4},"Point Forward",{"$nulls":4},{"$f":"IF(J$14 = 1, 1, I20 * ( 1 + $F$19))","v":1},{"$f":"IF(K$14 = 1, 1, J20 * ( 1 + $F$19))","v":1},1,1,1,1,1,1,1,1,1,1.1299999999999999,1.2768999999999997,1.4428969999999994,1.6304736099999992,1.8424351792999989,2.0819517526089983,2.352605480448168,2.6584441929064297,3.0040419379842653,3.3945673899222193,3.8358611506121076,4.3345231001916815,4.8980111032166,5.5347525466347571,6.2542703776972752,7.0673255267979203,7.986077845281649,9.0242679651682618,10.197422800640135,11.523087764723352,13.021089174137385,14.713830766775244,16.626628766456022,18.788090506095305,21.230542271887693,23.990512767233092,27.109279426973391,30.633485752479928,34.615838900302315,39.115897957341609,44.200964691796017,49.947090101729493,56.440211814954324,63.777439350898383,72.06850646651516,81.43741230716212,92.024275907093184,103.98743177501528,117.50579790576725,132.78155163351698,150.04315334587417,169.54876328083779,191.59010250734667,216.49681583330172,244.64140189163092,276.44478413754291,312.38260607542344,352.99234486522846,398.88134969770812,450.73592515841011,509.33159542900336,575.54470283477372,650.3655142032942,734.91303104972235,{"$f":"IF(BW$14 = 1, 1, BV20 * ( 1 + $F$19))","v":830.45172508618623},938.41044934739034,1060.403807762551,1198.2563027716824,1354.0296221320009,1530.0534730091608,1728.9604245003516,1953.725279685397,2207.7095660444984,2494.7118096302829,2819.0243448822193,3185.4975097169076,3599.6121859801051,4067.5617701575184,4596.3448002779951,5193.8696243141339,5869.0726754749712,6632.0521232867168,7494.2188993139889,8468.4673562248063,9569.3681125340299,10813.385967163453,12219.1261428947,13807.61254147101,15602.60217186224,17630.94045420433]
[]
[{"$nulls":4},"Government"]
[{"$nulls":4},"FID Forward",{"$f":"Inputs!C482","v":0.1},null,null,null,{"$f":"IF(J$13 = 1, 1, I23 * ( 1 + $F$23))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.1000000000000001,1.2100000000000002,1.3310000000000004,1.4641000000000006,1.6105100000000008,1.7715610000000011,1.9487171000000014,2.1435888100000016,2.3579476910000019,2.5937424601000023,2.8531167061100029,3.1384283767210035,3.4522712143931042,3.7974983358324148,4.1772481694156562,4.594972986357222,{"$f":"IF(AP$13 = 1, 1, AO23 * ( 1 + $F$23))","v":5.0544702849929442},5.5599173134922388,6.1159090448414632,6.72749994932561,7.4002499442581717,8.140274938683989,8.9543024325523888,9.849732675807628,10.834705943388391,11.918176537727231,13.109994191499954,14.420993610649951,15.863092971714948,17.449402268886445,19.194342495775089,21.113776745352599,23.225154419887861,25.547669861876649,28.102436848064315,30.912680532870748,34.003948586157826,37.404343444773609,41.144777789250973,45.259255568176073,49.785181124993684,54.763699237493057,60.240069161242367,66.26407607736661,72.890483685103277,80.179532053613613,88.197485258974979,97.017233784872488,{"$f":"IF(BV$13 = 1, 1, BU23 * ( 1 + $F$23))","v":106.71895716335975},117.39085287969573,129.1299381676653,142.04293198443185,156.24722518287504,171.87194770116255,189.05914247127882,207.96505671840671,228.76156239024741,251.63771862927217,276.80149049219943,304.48163954141938,334.92980349556137,368.42278384511752,405.26506222962928,445.79156845259223,490.37072529785149,539.40779782763673,593.34857761040041,652.68343537144051,717.95177890858463,789.74695679944318,868.72165247938756,955.59381772732638,1051.1531995000591,1156.2685194500652,1271.8953713950718]
[{"$nulls":4},"Point Forward",{"$nulls":4},{"$f":"IF(J$14 = 1, 1, I24 * ( 1 + $F$23))","v":1},1,1,1,1,1,1,1,1,1,1,1.1000000000000001,1.2100000000000002,1.3310000000000004,1.4641000000000006,1.6105100000000008,1.7715610000000011,1.9487171000000014,2.1435888100000016,2.3579476910000019,2.5937424601000023,2.8531167061100029,3.1384283767210035,3.4522712143931042,3.7974983358324148,4.1772481694156562,4.594972986357222,5.0544702849929442,5.5599173134922388,6.1159090448414632,6.72749994932561,7.4002499442581717,{"$f":"IF(AP$14 = 1, 1, AO24 * ( 1 + $F$23))","v":8.140274938683989},8.9543024325523888,9.849732675807628,10.834705943388391,11.918176537727231,13.109994191499954,14.420993610649951,15.863092971714948,17.449402268886445,19.194342495775089,21.113776745352599,23.225154419887861,25.547669861876649,28.102436848064315,30.912680532870748,34.003948586157826,37.404343444773609,41.144777789250973,45.259255568176073,49.785181124993684,54.763699237493057,60.240069161242367,66.26407607736661,72.890483685103277,80.179532053613613,88.197485258974979,97.017233784872488,106.71895716335975,117.39085287969573,129.1299381676653,142.04293198443185,156.24722518287504,{"$f":"IF(BV$14 = 1, 1, BU24 * ( 1 + $F$23))","v":171.87194770116255},189.05914247127882,207.96505671840671,228.76156239024741,251.63771862927217,276.80149049219943,304.48163954141938,334.92980349556137,368.42278384511752,405.26506222962928,445.79156845259223,490.37072529785149,539.40779782763673,593.34857761040041,652.68343537144051,717.95177890858463,789.74695679944318,868.72165247938756,955.59381772732638,1051.1531995000591,1156.2685194500652,1271.8953713950718,1399.0849085345792,1538.9933993880372,1692.8927393268411,1862.1820132595253,2048.4002145854779]

{"sheet":"Lists","index":15,"n_rows":35,"n_cols":2,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Dashboard"]
[]
[null,"Account for investment decision for potential projects?"]
[null,"Yes"]
[null,"No"]
[]
[]
[null,"Inputs sheet"]
[]
[null,"Domestic demand scenario"]
[null,1]
[null,2]
[null,3]
[null,4]
[]
[null,"Regional demand scenario"]
[null,1]
[null,2]
[]
[null,"LNG project value chain segmentation"]
[null,"Segmented"]
[null,"Integrated"]
[]
[null,"Offshore gas valuation point for tax purposes"]
[null,"Wellhead"]
[null,"LNG/DSO plant exit"]
[]
[null,"Who pays outstanding carry loan?"]
[null,"Contractor"]
[null,"TPDC"]
[]
[null,"Oil and gas fund active"]
[null,"Until end of production"]
[null,"Indefinitely"]